FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-191331-02 | ||
GSMS 2014-GC18 Annex A | ||||||||||||||||||||||||||||||
Control | Loan / | Mortgage | General | Detailed | Units, Pads, | |||||||||||||||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Related Group | Crossed Group | Address | City | State | Zip Code | Property Type | Property Type | Year Built | Year Renovated | Rooms, Sq Ft | |||||||||||||||
1 | Loan | 8 | GSMC | The Shops at Canal Place | NAP | NAP | 301-333 Canal Street | New Orleans | Louisiana | 70130 | Retail | Regional Mall | 1982 | 2006 | 216,938 | |||||||||||||||
2 | Loan | 9, 10, 11, 12, 13 | CGMRC | CityScape - East Office/Retail | NAP | NAP | 1 East Washington Street | Phoenix | Arizona | 85004 | Mixed Use | Office/Retail | 2007-2010 | NAP | 641,935 | |||||||||||||||
3 | Loan | GSMC | The Crossroads | NAP | NAP | 6650 South Westnedge Avenue | Portage | Michigan | 49024 | Retail | Regional Mall | 1980 | 2001 | 348,810 | ||||||||||||||||
4 | Loan | 14, 15, 16, 17, 18 | CGMRC | 1500 Spring Garden | NAP | NAP | 1500 Spring Garden Street | Philadelphia | Pennsylvania | 19130 | Office | CBD | 1947 | 2000 | 1,068,125 | |||||||||||||||
5 | Loan | 18, 19 | CCRE | Wyoming Valley Mall | NAP | NAP | 29 Wyoming Valley Mall Road | Wilkes-Barre | Pennsylvania | 18702 | Retail | Super Regional Mall | 1971 | 1995, 2007 | 909,757 | |||||||||||||||
6 | Loan | 20, 21, 22 | SMF I | Blue Doors Carolinas | Group 2 | Group A | 240,776 | |||||||||||||||||||||||
6.01 | Property | 930 Retail Drive | 930 Retail Drive | Fort Mill | South Carolina | 29715 | Self Storage | Self Storage | 2006 | NAP | 70,040 | |||||||||||||||||||
6.02 | Property | 2527 Little Rock Road | 2527 Little Rock Road | Charlotte | North Carolina | 28214 | Self Storage | Self Storage | 2008 | NAP | 65,010 | |||||||||||||||||||
6.03 | Property | 4023 East Franklin Boulevard | 4023 East Franklin Boulevard | Gastonia | North Carolina | 28056 | Self Storage | Self Storage | 2007 | NAP | 65,370 | |||||||||||||||||||
6.04 | Property | 935 North New Hope Road | 935 North New Hope Road | Gastonia | North Carolina | 28054 | Self Storage | Self Storage | 2006 | NAP | 40,356 | |||||||||||||||||||
7 | Loan | 21, 22 | SMF I | Blue Doors Tallahassee | Group 2 | Group A | 159,615 | |||||||||||||||||||||||
7.01 | Property | 5600 Roanoke Trail | 5600 Roanoke Trail | Tallahassee | Florida | 32312 | Self Storage | Self Storage | 2005 | NAP | 66,630 | |||||||||||||||||||
7.02 | Property | 5086 Tennessee Capital Boulevard | 5086 Tennessee Capital Boulevard | Tallahassee | Florida | 32303 | Self Storage | Self Storage | 1988 | 2006 | 92,985 | |||||||||||||||||||
8 | Loan | 21, 22 | SMF I | Blue Doors Bentonville | Group 2 | Group A | 2110 Southeast J Street | Bentonville | Arkansas | 72712 | Self Storage | Self Storage | 2004 | NAP | 81,680 | |||||||||||||||
9 | Loan | GSMC | Toledo Retail Portfolio | Group 1 | NAP | 403,616 | ||||||||||||||||||||||||
9.01 | Property | Monroe Street Portfolio | 5107-5115 and 5135-5203 Monroe Street | Toledo | Ohio | 43623 | Retail | Anchored | 1971, 2005 | NAP | 110,504 | |||||||||||||||||||
9.02 | Property | Monroe Street Market Square | 5329-5333 Monroe Street | Toledo | Ohio | 43623 | Retail | Anchored | 1970, 1990 | NAP | 125,654 | |||||||||||||||||||
9.03 | Property | Shops at Franklin Place | 5223-5225 Monroe Street | Toledo | Ohio | 43623 | Retail | Anchored | 1990 | NAP | 167,458 | |||||||||||||||||||
10 | Loan | CGMRC | The Haier Building | NAP | NAP | 1356 Broadway | New York | New York | 10018 | Mixed Use | Office/Retail | 1924 | 2005 | 63,500 | ||||||||||||||||
11 | Loan | 18, 23 | GSMC | Crowne Plaza Anchorage | NAP | NAP | 109 West International Airport Road | Anchorage | Alaska | 99518 | Hospitality | Full Service | 2009 | NAP | 165 | |||||||||||||||
12 | Loan | 24, 25 | CCRE | Bangor Parkade | NAP | NAP | 482-534 Stillwater Avenue | Bangor | Maine | 04401 | Retail | Anchored | 2005 | NAP | 232,381 | |||||||||||||||
13 | Loan | CGMRC | Dollar General Portfolio | NAP | NAP | 399,268 | ||||||||||||||||||||||||
13.01 | Property | 3518 Highway 70 South | 3518 Highway 70 South | Pierre Part | Louisiana | 70339 | Retail | Single Tenant Retail | 2007 | NAP | 9,014 | |||||||||||||||||||
13.02 | Property | 615 West 2nd Avenue | 615 West 2nd Avenue | Corsicana | Texas | 75110 | Retail | Single Tenant Retail | 2006 | NAP | 9,100 | |||||||||||||||||||
13.03 | Property | 1704 La Salle Avenue | 1704 La Salle Avenue | Waco | Texas | 76706 | Retail | Single Tenant Retail | 2006 | NAP | 9,014 | |||||||||||||||||||
13.04 | Property | 100 East 2nd Street | 100 East 2nd Street | Big Lake | Texas | 76932 | Retail | Single Tenant Retail | 2007 | NAP | 9,100 | |||||||||||||||||||
13.05 | Property | 95 East State | 95 East State | Sherrill | New York | 13461 | Retail | Single Tenant Retail | 1955 | 2006 | 12,000 | |||||||||||||||||||
13.06 | Property | 903 North Greer Boulevard | 903 North Greer Boulevard | Pittsburg | Texas | 75686 | Retail | Single Tenant Retail | 2007 | NAP | 9,014 | |||||||||||||||||||
13.07 | Property | 701 East Criner Street | 701 East Criner Street | Grandview | Texas | 76050 | Retail | Single Tenant Retail | 2007 | NAP | 9,014 | |||||||||||||||||||
13.08 | Property | 1318 West Main Street | 1318 West Main Street | Olney | Texas | 76374 | Retail | Single Tenant Retail | 2008 | NAP | 9,100 | |||||||||||||||||||
13.09 | Property | 2855 Mahoning Avenue Northwest | 2855 Mahoning Avenue Northwest | Warren | Ohio | 44483 | Retail | Single Tenant Retail | 2006 | NAP | 9,014 | |||||||||||||||||||
13.10 | Property | 10270 State Route 550 | 10270 State Route 550 | Vincent | Ohio | 45784 | Retail | Single Tenant Retail | 2006 | NAP | 9,014 | |||||||||||||||||||
13.11 | Property | 12 Alta Drive | 12 Alta Drive | Alderson | West Virginia | 24910 | Retail | Single Tenant Retail | 2005 | NAP | 9,014 | |||||||||||||||||||
13.12 | Property | 1301 North Sewell Drive | 1301 North Sewell Drive | Pawnee | Oklahoma | 74058 | Retail | Single Tenant Retail | 2005 | NAP | 9,014 | |||||||||||||||||||
13.13 | Property | 1502 North Main Street | 1502 North Main Street | Andrews | Texas | 79714 | Retail | Single Tenant Retail | 2007 | NAP | 9,100 | |||||||||||||||||||
13.14 | Property | 610 North Broadway | 610 North Broadway | Beggs | Oklahoma | 74421 | Retail | Single Tenant Retail | 2005 | NAP | 9,014 | |||||||||||||||||||
13.15 | Property | 403 West South Street | 403 West South Street | Shreve | Ohio | 44676 | Retail | Single Tenant Retail | 2005 | NAP | 9,014 | |||||||||||||||||||
13.16 | Property | 10217 Highway 182 East | 10217 Highway 182 East | Amelia | Louisiana | 70380 | Retail | Single Tenant Retail | 2006 | NAP | 9,014 | |||||||||||||||||||
13.17 | Property | 1808 West Water Street | 1808 West Water Street | Elmira | New York | 14905 | Retail | Single Tenant Retail | 1966 | 2006 | 10,300 | |||||||||||||||||||
13.18 | Property | 113 Utica Street | 113 Utica Street | Hamilton | New York | 13346 | Retail | Single Tenant Retail | 2005 | NAP | 9,014 | |||||||||||||||||||
13.19 | Property | 16418 US Highway 70 | 16418 US Highway 70 | Lone Grove | Oklahoma | 73443 | Retail | Single Tenant Retail | 2005 | NAP | 9,014 | |||||||||||||||||||
13.20 | Property | 325 South Front Street | 325 South Front Street | Oak Hill | Ohio | 45656 | Retail | Single Tenant Retail | 2005 | NAP | 9,014 | |||||||||||||||||||
13.21 | Property | 49840 East Park Drive | 49840 East Park Drive | Tuppers Plains | Ohio | 45783 | Retail | Single Tenant Retail | 2005 | NAP | 9,014 | |||||||||||||||||||
13.22 | Property | 210 Bobbitt Avenue | 210 Bobbitt Avenue | Lynchburg | Ohio | 45142 | Retail | Single Tenant Retail | 2005 | NAP | 9,014 | |||||||||||||||||||
13.23 | Property | 101 East State Highway 276 | 101 East State Highway 276 | West Tawakoni | Texas | 75474 | Retail | Single Tenant Retail | 2002 | NAP | 9,014 | |||||||||||||||||||
13.24 | Property | 33 West Main Street | 33 West Main Street | Salineville | Ohio | 43945 | Retail | Single Tenant Retail | 2005 | NAP | 9,014 | |||||||||||||||||||
13.25 | Property | 7269 Ridge Road | 7269 Ridge Road | Sodus | New York | 14551 | Retail | Single Tenant Retail | 2005 | NAP | 9,014 | |||||||||||||||||||
13.26 | Property | 7365 Highway 105 | 7365 Highway 105 | Beaumont | Texas | 77713 | Retail | Single Tenant Retail | 2004 | NAP | 9,014 | |||||||||||||||||||
13.27 | Property | 2100 Thistle Hill Drive | 2100 Thistle Hill Drive | Spring Grove | Pennsylvania | 17362 | Retail | Single Tenant Retail | 2003 | NAP | 8,125 | |||||||||||||||||||
13.28 | Property | 519 Park Avenue | 519 Park Avenue | Abbeville | Louisiana | 70510 | Retail | Single Tenant Retail | 2006 | NAP | 9,014 | |||||||||||||||||||
13.29 | Property | 1410 Harrisburg Pike | 1410 Harrisburg Pike | Columbus | Ohio | 43223 | Retail | Single Tenant Retail | 2005 | NAP | 9,014 | |||||||||||||||||||
13.30 | Property | 120 East Franklin Street | 120 East Franklin Street | Bellbrook | Ohio | 45305 | Retail | Single Tenant Retail | 2005 | NAP | 9,014 | |||||||||||||||||||
13.31 | Property | 1140 Church Point Highway | 1140 Church Point Highway | Rayne | Louisiana | 70578 | Retail | Single Tenant Retail | 2004 | NAP | 9,014 | |||||||||||||||||||
13.32 | Property | 8829 Cameron Street | 8829 Cameron Street | Duson | Louisiana | 70529 | Retail | Single Tenant Retail | 2005 | NAP | 9,014 | |||||||||||||||||||
13.33 | Property | 1812 Highway 71 South | 1812 Highway 71 South | LeCompte | Louisiana | 71346 | Retail | Single Tenant Retail | 2005 | NAP | 9,014 | |||||||||||||||||||
13.34 | Property | 618 Seventh Avenue | 618 Seventh Avenue | Beaver Falls | Pennsylvania | 15010 | Retail | Single Tenant Retail | 2005 | NAP | 9,014 | |||||||||||||||||||
13.35 | Property | 411 4th Street | 411 4th Street | Ralls | Texas | 79357 | Retail | Single Tenant Retail | 2006 | NAP | 9,014 | |||||||||||||||||||
13.36 | Property | 4665 Tuscarawas Road | 4665 Tuscarawas Road | Beaver | Pennsylvania | 15009 | Retail | Single Tenant Retail | 2005 | NAP | 8,125 | |||||||||||||||||||
13.37 | Property | 8557 Main Street | 8557 Main Street | Honeoye | New York | 14471 | Retail | Single Tenant Retail | 2005 | NAP | 9,014 | |||||||||||||||||||
13.38 | Property | 300 East Central Avenue | 300 East Central Avenue | Nixon | Texas | 78140 | Retail | Single Tenant Retail | 2005 | NAP | 9,014 | |||||||||||||||||||
13.39 | Property | 210 OSR East | 210 OSR East | Normangee | Texas | 77871 | Retail | Single Tenant Retail | 2005 | NAP | 9,014 | |||||||||||||||||||
13.40 | Property | 231 State Highway 147 | 231 State Highway 147 | Zavalla | Texas | 75980 | Retail | Single Tenant Retail | 2005 | NAP | 9,014 | |||||||||||||||||||
13.41 | Property | 800 West Military Highway | 800 West Military Highway | Brackettville | Texas | 78832 | Retail | Single Tenant Retail | 2006 | NAP | 9,014 | |||||||||||||||||||
13.42 | Property | 465 Donner Avenue | 465 Donner Avenue | Monessen | Pennsylvania | 15062 | Retail | Single Tenant Retail | 2005 | NAP | 8,000 | |||||||||||||||||||
13.43 | Property | 106 M Street | 106 M Street | St. Paul | Nebraska | 68873 | Retail | Single Tenant Retail | 1984 | 2000 | 11,520 | |||||||||||||||||||
13.44 | Property | 716 North Brinton Avenue | 716 North Brinton Avenue | Dixon | Illinois | 61021 | Retail | Single Tenant Retail | 1970 | 1999 | 7,336 | |||||||||||||||||||
14 | Loan | 26 | GSMC | Raeford Crossing | NAP | NAP | 6452 Raeford Road | Fayetteville | North Carolina | 28304 | Multifamily | Garden | 2012 | NAP | 291 | |||||||||||||||
15 | Loan | 18, 27 | GSMC | Hilton Garden Inn Pittsburgh - Cranberry | NAP | NAP | 2000 Garden View Lane | Cranberry Township | Pennsylvania | 16066 | Hospitality | Limited Service | 2012 | NAP | 136 | |||||||||||||||
16 | Loan | GSMC | Smith Brothers Hardware Building | NAP | NAP | 580 North Fourth Street | Columbus | Ohio | 43215 | Office | CBD | 1926 | 1998 | 190,949 | ||||||||||||||||
17 | Loan | GSMC | Park Meadows | NAP | NAP | 398 Enchanted Parkway | Manchester | Missouri | 63021 | Multifamily | Garden | 1970 | 2009-2013 | 280 | ||||||||||||||||
18 | Loan | CGMRC | Minnesota Self Storage Portfolio | NAP | NAP | 229,410 | ||||||||||||||||||||||||
18.01 | Property | Edina Mini Storage | 7225 Bush Lake Road | Edina | Minnesota | 55439 | Self Storage | Self Storage | 1967 | 2002 | 72,035 | |||||||||||||||||||
18.02 | Property | Bloomington Self Storage | 150 81st Street West | Bloomington | Minnesota | 55420 | Self Storage | Self Storage | 1970 | 2004 | 70,888 | |||||||||||||||||||
18.03 | Property | Minneapolis Self Storage | 425 Washington Avenue North | Minneapolis | Minnesota | 55401 | Self Storage | Self Storage | 1892 | 2006 | 34,746 | |||||||||||||||||||
18.04 | Property | Lakeville Premier Self Storage | 21002 Heron Way | Lakeville | Minnesota | 55044 | Self Storage | Self Storage | 2002 | NAP | 51,741 | |||||||||||||||||||
19 | Loan | SMF I | Highland Plantation Apartments | NAP | NAP | 5151 Highland Road | Baton Rouge | Louisiana | 70808 | Multifamily | Student Housing | 1967 | 2008 | 420 | ||||||||||||||||
20 | Loan | 18, 28, 29 | SMF I | Wyndham Garden Inn Long Island City | NAP | NAP | 44-21 9th Street | Long Island City | New York | 11101 | Hospitality | Limited Service | 2012 | NAP | 128 | |||||||||||||||
21 | Loan | CGMRC | Gessner Estates Apartments | NAP | NAP | 8701 Town Park Drive | Houston | Texas | 77036 | Multifamily | Garden | 1979 | NAP | 659 | ||||||||||||||||
22 | Loan | 18, 30, 31, 32 | SMF I | 246 Fifth Avenue | NAP | NAP | 246 Fifth Avenue | New York | New York | 10001 | Mixed Use | Office/Retail | 1890 | 2002 | 28,041 | |||||||||||||||
23 | Loan | 18 | CGMRC | Lakeway Commons | NAP | NAP | 900 Ranch Road 620 South | Lakeway | Texas | 78734 | Mixed Use | Retail/Office | 1998 | NAP | 63,844 |
GSMS 2014-GC18 Annex A | ||||||||||||||||||||||||||||||
Control | Loan / | Mortgage | General | Detailed | Units, Pads, | |||||||||||||||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Related Group | Crossed Group | Address | City | State | Zip Code | Property Type | Property Type | Year Built | Year Renovated | Rooms, Sq Ft | |||||||||||||||
24 | Loan | GSMC | Maitland Concourse | NAP | NAP | 800, 850, 875 Concourse Parkway South | Maitland | Florida | 32751 | Office | General Suburban | 1999, 2000 and 2002 | NAP | 133,607 | ||||||||||||||||
25 | Loan | CGMRC | Quorum II Plaza | NAP | NAP | 4900 Belt Line Road | Dallas | Texas | 75254 | Retail | Unanchored | 1981 | NAP | 77,813 | ||||||||||||||||
26 | Loan | SMF I | Katella Corporate Center | NAP | NAP | 4281 Katella Avenue | Los Alamitos | California | 90720 | Office | General Suburban | 1987 | NAP | 80,764 | ||||||||||||||||
27 | Loan | GSMC | Wal-Mart Shadow Anchored Texas Portfolio | NAP | NAP | 83,108 | ||||||||||||||||||||||||
27.01 | Property | Lubbock Shopping Center | 1803 7th Street | Lubbock | Texas | 79401 | Retail | Shadow Anchored | 2006 | NAP | 19,900 | |||||||||||||||||||
27.02 | Property | Bay City Shopping Center | 4500 7th Street | Bay City | Texas | 77414 | Retail | Shadow Anchored | 2008 | NAP | 23,084 | |||||||||||||||||||
27.03 | Property | Uvalde Shopping Center | 3250 East Main Street | Uvalde | Texas | 78801 | Retail | Shadow Anchored | 2005 | NAP | 24,160 | |||||||||||||||||||
27.04 | Property | Alice Shopping Center | 2611 East Main Street | Alice | Texas | 78332 | Retail | Shadow Anchored | 2008 | NAP | 15,964 | |||||||||||||||||||
28 | Loan | 33 | CCRE | Legends at Canyon & Weatherford | NAP | NAP | 692 | |||||||||||||||||||||||
28.01 | Property | 33 | Legends at Weatherford | 601 West Oklahoma Avenue | Weatherford | Oklahoma | 73096 | Multifamily | Student Housing | 2006 | NAP | 356 | ||||||||||||||||||
28.02 | Property | 33 | Legends at Canyon | 47 Valley View Road | Canyon | Texas | 79015 | Multifamily | Student Housing | 2006 | NAP | 336 | ||||||||||||||||||
29 | Loan | 18, 34, 35, 36 | GSMC | 7500 Bellaire Boulevard | NAP | NAP | 7500 Bellaire Boulevard | Houston | Texas | 77036 | Office | General Suburban | 1962 | NAP | 113,851 | |||||||||||||||
30 | Loan | 37 | SMF I | Holiday Inn Columbia Airport | NAP | NAP | 110 McSwain Drive | West Columbia | South Carolina | 29169 | Hospitality | Full Service | 2010 | NAP | 122 | |||||||||||||||
31 | Loan | CGMRC | Stratford Place Apartments | NAP | NAP | 21901 Kings Pointe Boulevard | Brownstown Township | Michigan | 48183 | Multifamily | Garden | 2003 | NAP | 180 | ||||||||||||||||
32 | Loan | SMF I | Wrigleyville Retail Portfolio | NAP | NAP | 17,502 | ||||||||||||||||||||||||
32.01 | Property | 38 | 947-959 West Addison Street | 947-959 West Addison Street | Chicago | Illinois | 60613 | Retail | Shadow Anchored | 1902 | 2013 | 5,882 | ||||||||||||||||||
32.02 | Property | 947-949 West Wellington Avenue | 947-949 West Wellington Avenue | Chicago | Illinois | 60657 | Retail | Shadow Anchored | 1907 | 1991 | 7,500 | |||||||||||||||||||
32.03 | Property | 39 | 2427-2429 North Lincoln Avenue | 2427-2429 North Lincoln Avenue | Chicago | Illinois | 60614 | Retail | Single Tenant Retail | 1901 | 2004 | 4,120 | ||||||||||||||||||
33 | Loan | SMF I | Aeroplex One | NAP | NAP | 10049 Harrison Road | Romulus | Michigan | 48174 | Industrial | Warehouse/Distribution | 2001 | NAP | 300,000 | ||||||||||||||||
34 | Loan | GSMC | South Elm Business Park | NAP | NAP | 101-211 Creek Ridge Road and 3012 South Elm Eugene Street | Greensboro | North Carolina | 27406 | Industrial | Flex | 1981-1988 | NAP | 332,934 | ||||||||||||||||
35 | Loan | GSMC | Columbia Square | NAP | NAP | 3505-3549 Columbia Parkway | Cincinnati | Ohio | 45226 | Mixed Use | Office/Retail | 2007-2009 | NAP | 73,798 | ||||||||||||||||
36 | Loan | 40 | GSMC | Residence Inn College Station | NAP | NAP | 720 University Drive East | College Station | Texas | 77840 | Hospitality | Limited Service | 2008 | NAP | 84 | |||||||||||||||
37 | Loan | SMF I | Brittany Knoll Apartments and Abbey Rose Townhomes | NAP | NAP | 169 | ||||||||||||||||||||||||
37.01 | Property | 41 | Brittany Knoll Apartments | Various | Stuarts Draft | Virginia | 24477 | Multifamily | Garden | 1990, 2001 | NAP | 156 | ||||||||||||||||||
37.02 | Property | Abbey Rose Townhomes | 10 Abbey Court | Fishersville | Virginia | 22939 | Multifamily | Garden | 2006 | NAP | 13 | |||||||||||||||||||
38 | Loan | GSMC | Pine Aire Apartments | Group 4 | NAP | 26090 West 12 Mile Road | Southfield | Michigan | 48034 | Multifamily | Garden | 1972-1978 | NAP | 334 | ||||||||||||||||
39 | Loan | SMF I | Heilig Levine | NAP | NAP | 131-137 South Wilmington Street & 111-117 East Hargett Street | Raleigh | North Carolina | 27601 | Mixed Use | Office/Retail | 1870-1920 | 2005 | 51,565 | ||||||||||||||||
40 | Loan | SMF I | Monterey Retail Center | NAP | NAP | 6830-6870 South Rainbow Boulevard | Las Vegas | Nevada | 89118 | Retail | Shadow Anchored | 2008 | NAP | 41,770 | ||||||||||||||||
41 | Loan | CGMRC | LV II Self Storage Portfolio | Group 3 | NAP | 193,805 | ||||||||||||||||||||||||
41.01 | Property | LV II Self Storage Portfolio - Sure Save | 5555 South Fort Apache Road | Las Vegas | Nevada | 89148 | Self Storage | Self Storage | 2004 | NAP | 73,620 | |||||||||||||||||||
41.02 | Property | LV II Self Storage Portfolio - AAA Quality | 4480 Berg Street | North Las Vegas | Nevada | 89081 | Self Storage | Self Storage | 2005 | NAP | 58,415 | |||||||||||||||||||
41.03 | Property | LV II Self Storage Portfolio - Beltway | 6590 West Warm Springs Road | Las Vegas | Nevada | 89118 | Self Storage | Self Storage | 2004 | NAP | 61,770 | |||||||||||||||||||
42 | Loan | GSMC | Arbor on Richmond | NAP | NAP | 3401 Ocee Street | Houston | Texas | 77063 | Multifamily | Garden | 1979 | 2011 | 304 | ||||||||||||||||
43 | Loan | GSMC | 121 Hillpointe & 130 Technology | NAP | NAP | 121 Hillpointe Drive and 130 Technology Drive | Canonsburg | Pennsylvania | 15317 | Office | Flex | 1996, 1998 | NAP | 81,163 | ||||||||||||||||
44 | Loan | 42 | SMF I | Regency Plaza | NAP | NAP | 348, 352, 354 & 380 North Nellis Boulevard | Las Vegas | Nevada | 89110 | Retail | Shadow Anchored | 1978, 1984, 1985, 1998 | 2010 | 69,152 | |||||||||||||||
45 | Loan | 18, 43, 44 | CCRE | Best Western Premier Old Town Center | NAP | NAP | 1920 Austins Colony Parkway | Bryan | Texas | 77802 | Hospitality | Limited Service | 2009 | NAP | 100 | |||||||||||||||
46 | Loan | 45, 46 | SMF I | Gateway Commerce Center | NAP | NAP | 7478 Limestone Drive | Gainesville | Virginia | 20155 | Retail | Shadow Anchored | 2005 | NAP | 55,820 | |||||||||||||||
47 | Loan | CGMRC | LS Portfolio | Group 3 | NAP | 124,381 | ||||||||||||||||||||||||
47.01 | Property | LS Portfolio - Buckingham | 500 Buckingham Road | Richardson | Texas | 75081 | Self Storage | Self Storage | 2000-2001 | NAP | 71,041 | |||||||||||||||||||
47.02 | Property | LS Portfolio - Pell | 4161 Pell Drive | Sacramento | California | 95838 | Self Storage | Self Storage | 2003 | NAP | 53,340 | |||||||||||||||||||
48 | Loan | 47 | SMF I | Lovejoy Station | NAP | NAP | 11155 Tara Boulevard | Hampton | Georgia | 30228 | Retail | Anchored | 1995 | NAP | 77,133 | |||||||||||||||
49 | Loan | 18 | SMF I | Oliver Creek Shopping Center | NAP | NAP | 6543 Atlanta Highway | Montgomery | Alabama | 36117 | Retail | Anchored | 2002 | NAP | 94,744 | |||||||||||||||
50 | Loan | GSMC | Stonesthrow Apartments | NAP | NAP | 3207 Stones Throw Lane | Durham | North Carolina | 27713 | Multifamily | Garden | 1979 | 2013 | 144 | ||||||||||||||||
51 | Loan | GSMC | Southport Industrial Complex | NAP | NAP | 2928, 2934 & 2940 Ramco Street | West Sacramento | California | 95691 | Industrial | Warehouse/Distribution | 2001 | NAP | 191,652 | ||||||||||||||||
52 | Loan | CGMRC | Danville Towne Centre | NAP | NAP | 2 East Main Street | Danville | Illinois | 61832 | Mixed Use | Retail/Office | 1981-1983 | 1986 | 189,191 | ||||||||||||||||
53 | Loan | 48 | SMF I | AmeriCenter Portfolio | NAP | NAP | 42,598 | |||||||||||||||||||||||
53.01 | Property | AmeriCenter - Novi | 28175 Haggerty Road | Novi | Michigan | 48377 | Office | General Suburban | 2002 | NAP | 20,520 | |||||||||||||||||||
53.02 | Property | AmeriCenter - Dublin | 5650 Blazer Parkway | Dublin | Ohio | 43017 | Office | General Suburban | 2002 | NAP | 22,078 | |||||||||||||||||||
54 | Loan | GSMC | Great Lakes Plaza | Group 1 | NAP | 7900 Plaza Boulevard | Mentor | Ohio | 44060 | Retail | Anchored | 1977 | 1996 | 81,622 | ||||||||||||||||
55 | Loan | GSMC | Abbey Lake Apartments | NAP | NAP | 2005 East Pinetree Boulevard | Thomasville | Georgia | 31792 | Multifamily | Garden | 1974, 1979, 2008 | NAP | 152 | ||||||||||||||||
56 | Loan | GSMC | Whitehall Tech Center 4 & 5 | NAP | NAP | 2430 and 2440 Whitehall Park Drive | Charlotte | North Carolina | 28273 | Industrial | Flex | 2002 | NAP | 87,329 | ||||||||||||||||
57 | Loan | 49 | GSMC | Mansfield Crossing | NAP | NAP | 1301 & 1401 East Debbie Lane | Mansfield | Texas | 76063 | Retail | Shadow Anchored | 2000, 2011 | NAP | 28,617 | |||||||||||||||
58 | Loan | 50 | SMF I | Holiday Inn Express Tucumcari | NAP | NAP | 2624 South Adams Street | Tucumcari | New Mexico | 88401 | Hospitality | Limited Service | 2007 | NAP | 80 | |||||||||||||||
59 | Loan | 18 | SMF I | Regency Crossing | NAP | NAP | 8601 Regency Park Boulevard | Port Richey | Florida | 34668 | Retail | Anchored | 1985, 2001 | NAP | 85,864 | |||||||||||||||
60 | Loan | 18, 34 | GSMC | Kilmer Plaza | Group 5 | NAP | 435-507 East Big Beaver Road | Troy | Michigan | 48083 | Retail | Unanchored | 2013 | NAP | 18,447 | |||||||||||||||
61 | Loan | GSMC | Brake Parts | NAP | NAP | 4400 Prime Parkway and 1380 Corporate Drive | McHenry | Illinois | 60050 | Industrial | Warehouse/Office | 1990, 1995 | NAP | 288,000 | ||||||||||||||||
62 | Loan | 18 | CGMRC | Brinks Self Storage | NAP | NAP | 6900 East Thomas Road | Scottsdale | Arizona | 85281 | Self Storage | Self Storage | 1994 | 2005 | 50,208 | |||||||||||||||
63 | Loan | 51 | SMF I | 228 East 58th Street | NAP | NAP | 228 East 58th Street | New York | New York | 10022 | Mixed Use | Multifamily/Retail | 1892 | 2008 | 6 | |||||||||||||||
64 | Loan | 18 | CGMRC | Fairfield Inn - Indianapolis | NAP | NAP | 5905 West 86th Street | Indianapolis | Indiana | 46278 | Hospitality | Limited Service | 2000 | 2011-2013 | 78 | |||||||||||||||
65 | Loan | CGMRC | Phoenix MHC Portfolio | NAP | NAP | 261 | ||||||||||||||||||||||||
65.01 | Property | Sierra Vista | 22036 North Black Canyon Highway | Phoenix | Arizona | 85027 | Manufactured Housing | Manufactured Housing | 1970 | NAP | 90 | |||||||||||||||||||
65.02 | Property | Alta Vista | 3124 West Buckeye Road | Phoenix | Arizona | 85009 | Manufactured Housing | Manufactured Housing | 1950 | NAP | 97 | |||||||||||||||||||
65.03 | Property | Loma Vista | 2144 West Broadway Road | Phoenix | Arizona | 85041 | Manufactured Housing | Manufactured Housing | 1959 | NAP | 74 | |||||||||||||||||||
66 | Loan | SMF I | Hillcrest Medical Park | NAP | NAP | 4500 Hillcrest Road | Frisco | Texas | 75035 | Office | Medical | 2002 | NAP | 31,703 | ||||||||||||||||
67 | Loan | CCRE | Sullivan Apartments | NAP | NAP | 2301, 2317 and 2319 11th Avenue West | Williston | North Dakota | 58801 | Multifamily | Garden | 2012 | NAP | 36 |
GSMS 2014-GC18 Annex A | ||||||||||||||||||||||||||||||
Control | Loan / | Mortgage | General | Detailed | Units, Pads, | |||||||||||||||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Related Group | Crossed Group | Address | City | State | Zip Code | Property Type | Property Type | Year Built | Year Renovated | Rooms, Sq Ft | |||||||||||||||
68 | Loan | CGMRC | Orchard Grove Shopping Center | NAP | NAP | 1330 North Orchard Road | Aurora | Illinois | 60506 | Retail | Unanchored | 2003 | NAP | 14,920 | ||||||||||||||||
69 | Loan | CCRE | Willow Crest | NAP | NAP | 65568 Acoma Avenue | Desert Hot Springs | California | 92240 | Multifamily | Garden | 2009 | NAP | 50 | ||||||||||||||||
70 | Loan | CGMRC | Douglas Estates & Johnson Village | NAP | NAP | 176 | ||||||||||||||||||||||||
70.01 | Property | Douglas Estates | 3000 Blue Star Highway | Douglas | Michigan | 49406 | Manufactured Housing | Manufactured Housing | 1970 | NAP | 99 | |||||||||||||||||||
70.02 | Property | Johnson Village | 6832 Maple Lane | Fennville | Michigan | 49408 | Manufactured Housing | Manufactured Housing | 1965 | 1990 | 77 | |||||||||||||||||||
71 | Loan | SMF I | Town Center & Druid Hills Self Storage | NAP | NAP | 97,025 | ||||||||||||||||||||||||
71.01 | Property | Town Center Self Storage | 1515 Cobb Parkway North | Marietta | Georgia | 30062 | Self Storage | Self Storage | 1987, 1995 | NAP | 59,375 | |||||||||||||||||||
71.02 | Property | Druid Hills Self Storage | 3391 North Druid Hills Road | Decatur | Georgia | 30033 | Self Storage | Self Storage | 1985 | NAP | 37,650 | |||||||||||||||||||
72 | Loan | CGMRC | 141 South Meridian Street | NAP | NAP | 141 South Meridian Street | Indianapolis | Indiana | 46225 | Retail | Unanchored | 1922 | 2004, 2011 | 13,110 | ||||||||||||||||
73 | Loan | GSMC | Golden Triangle | Group 5 | NAP | 3355 University Drive | Auburn Hills | Michigan | 48326 | Retail | Unanchored | 2010 | NAP | 10,025 | ||||||||||||||||
74 | Loan | GSMC | Pines Apartments | Group 4 | NAP | 29500 Franklin Road | Southfield | Michigan | 48034 | Multifamily | Garden | 1974-1975 | NAP | 100 |
GSMS 2014-GC18 Annex A | ||||||||||||||||||||||||||||||||||||
Allocated Cut-off | Monthly | Annual | ||||||||||||||||||||||||||||||||||
Control | Loan / | Mortgage | Unit | Loan Per | Ownership | Original | Cut-off Date | Date Balance | % of Initial | Balloon | Mortgage | Administrative | Additional | Net Mortgage | Debt | Debt | ||||||||||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Description | Unit ($) | Interest | Balance ($) | Balance ($) | (multi-property) | Pool Balance | Balance ($) | Loan Rate (%) | Fee Rate (%) (1) | Strip (%) | Loan Rate (%) | Service ($) (2) | Service ($) | ||||||||||||||||||
1 | Loan | 8 | GSMC | The Shops at Canal Place | SF | 511.67 | Fee Simple | 111,000,000 | 111,000,000 | 111,000,000 | 9.97% | 98,306,424 | 5.030000% | 0.014850% | 0.000000% | 5.015150% | 597,908.82 | 7,174,905.84 | ||||||||||||||||||
2 | Loan | 9, 10, 11, 12, 13 | CGMRC | CityScape - East Office/Retail | SF | 288.19 | Leasehold | 100,000,000 | 100,000,000 | 100,000,000 | 9.0% | 88,332,406 | 4.910000% | 0.014850% | 0.000000% | 4.895150% | 531,334.71 | 6,376,016.52 | ||||||||||||||||||
3 | Loan | GSMC | The Crossroads | SF | 286.34 | Fee Simple | 100,000,000 | 99,878,765 | 99,878,765 | 9.0% | 80,628,842 | 4.423580% | 0.014850% | 0.000000% | 4.408730% | 502,154.75 | 6,025,857.00 | |||||||||||||||||||
4 | Loan | 14, 15, 16, 17, 18 | CGMRC | 1500 Spring Garden | SF | 139.96 | Both Fee/Leasehold | 80,000,000 | 80,000,000 | 80,000,000 | 7.2% | 80,000,000 | 4.330000% | 0.014850% | 0.000000% | 4.315150% | 292,675.93 | 3,512,111.16 | ||||||||||||||||||
5 | Loan | 18, 19 | CCRE | Wyoming Valley Mall | SF | 85.74 | Fee Simple | 78,000,000 | 78,000,000 | 78,000,000 | 7.0% | 66,607,584 | 5.172000% | 0.014850% | 0.020000% | 5.137150% | 426,958.32 | 5,123,499.84 | ||||||||||||||||||
6 | Loan | 20, 21, 22 | SMF I | Blue Doors Carolinas | SF | 58.10 | 13,990,000 | 13,990,000 | 13,990,000 | 1.3% | 12,420,907 | 5.145000% | 0.014850% | 0.000000% | 5.130150% | 76,345.98 | 916,151.76 | |||||||||||||||||||
6.01 | Property | 930 Retail Drive | SF | Fee Simple | 5,265,000 | |||||||||||||||||||||||||||||||
6.02 | Property | 2527 Little Rock Road | SF | Fee Simple | 3,820,000 | |||||||||||||||||||||||||||||||
6.03 | Property | 4023 East Franklin Boulevard | SF | Fee Simple | 3,435,000 | |||||||||||||||||||||||||||||||
6.04 | Property | 935 North New Hope Road | SF | Fee Simple | 1,470,000 | |||||||||||||||||||||||||||||||
7 | Loan | 21, 22 | SMF I | Blue Doors Tallahassee | SF | 56.20 | 8,970,000 | 8,970,000 | 8,970,000 | 0.8% | 7,963,941 | 5.145000% | 0.014850% | 0.000000% | 5.130150% | 48,950.92 | 587,411.04 | |||||||||||||||||||
7.01 | Property | 5600 Roanoke Trail | SF | Fee Simple | 5,730,000 | |||||||||||||||||||||||||||||||
7.02 | Property | 5086 Tennessee Capital Boulevard | SF | Fee Simple | 3,240,000 | |||||||||||||||||||||||||||||||
8 | Loan | 21, 22 | SMF I | Blue Doors Bentonville | SF | 34.65 | Fee Simple | 2,830,000 | 2,830,000 | 2,830,000 | 0.3% | 2,512,592 | 5.145000% | 0.014850% | 0.000000% | 5.130150% | 15,443.83 | 185,325.96 | ||||||||||||||||||
9 | Loan | GSMC | Toledo Retail Portfolio | SF | 59.68 | 24,087,500 | 24,087,500 | 24,087,500 | 2.2% | 20,428,024 | 5.161000% | 0.054850% | 0.000000% | 5.106150% | 131,687.36 | 1,580,248.32 | ||||||||||||||||||||
9.01 | Property | Monroe Street Portfolio | SF | Fee Simple | 10,350,000 | |||||||||||||||||||||||||||||||
9.02 | Property | Monroe Street Market Square | SF | Fee Simple | 7,700,000 | |||||||||||||||||||||||||||||||
9.03 | Property | Shops at Franklin Place | SF | Fee Simple | 6,037,500 | |||||||||||||||||||||||||||||||
10 | Loan | CGMRC | The Haier Building | SF | 362.20 | Fee Simple | 23,000,000 | 23,000,000 | 23,000,000 | 2.1% | 23,000,000 | 4.880000% | 0.014850% | 0.000000% | 4.865150% | 94,832.41 | 1,137,988.92 | |||||||||||||||||||
11 | Loan | 18, 23 | GSMC | Crowne Plaza Anchorage | Rooms | 113,636.36 | Leasehold | 18,750,000 | 18,750,000 | 18,750,000 | 1.7% | 15,711,724 | 5.608000% | 0.014850% | 0.000000% | 5.593150% | 107,734.41 | 1,292,812.92 | ||||||||||||||||||
12 | Loan | 24, 25 | CCRE | Bangor Parkade | SF | 79.61 | Leasehold | 18,500,000 | 18,500,000 | 18,500,000 | 1.7% | 16,022,971 | 5.039500% | 0.044850% | 0.000000% | 4.994650% | 99,759.08 | 1,197,108.96 | ||||||||||||||||||
13 | Loan | CGMRC | Dollar General Portfolio | SF | 45.48 | 18,200,000 | 18,159,308 | 18,159,308 | 1.6% | 11,556,541 | 5.190000% | 0.014850% | 0.000000% | 5.175150% | 122,030.41 | 1,464,364.92 | ||||||||||||||||||||
13.01 | Property | 3518 Highway 70 South | SF | Fee Simple | 580,699 | |||||||||||||||||||||||||||||||
13.02 | Property | 615 West 2nd Avenue | SF | Fee Simple | 575,710 | |||||||||||||||||||||||||||||||
13.03 | Property | 1704 La Salle Avenue | SF | Fee Simple | 552,761 | |||||||||||||||||||||||||||||||
13.04 | Property | 100 East 2nd Street | SF | Fee Simple | 515,844 | |||||||||||||||||||||||||||||||
13.05 | Property | 95 East State | SF | Fee Simple | 502,873 | |||||||||||||||||||||||||||||||
13.06 | Property | 903 North Greer Boulevard | SF | Fee Simple | 496,887 | |||||||||||||||||||||||||||||||
13.07 | Property | 701 East Criner Street | SF | Fee Simple | 488,904 | |||||||||||||||||||||||||||||||
13.08 | Property | 1318 West Main Street | SF | Fee Simple | 487,907 | |||||||||||||||||||||||||||||||
13.09 | Property | 2855 Mahoning Avenue Northwest | SF | Fee Simple | 480,922 | |||||||||||||||||||||||||||||||
13.10 | Property | 10270 State Route 550 | SF | Fee Simple | 471,942 | |||||||||||||||||||||||||||||||
13.11 | Property | 12 Alta Drive | SF | Fee Simple | 465,956 | |||||||||||||||||||||||||||||||
13.12 | Property | 1301 North Sewell Drive | SF | Fee Simple | 461,965 | |||||||||||||||||||||||||||||||
13.13 | Property | 1502 North Main Street | SF | Fee Simple | 456,976 | |||||||||||||||||||||||||||||||
13.14 | Property | 610 North Broadway | SF | Fee Simple | 448,994 | |||||||||||||||||||||||||||||||
13.15 | Property | 403 West South Street | SF | Fee Simple | 446,001 | |||||||||||||||||||||||||||||||
13.16 | Property | 10217 Highway 182 East | SF | Fee Simple | 434,027 | |||||||||||||||||||||||||||||||
13.17 | Property | 1808 West Water Street | SF | Fee Simple | 431,034 | |||||||||||||||||||||||||||||||
13.18 | Property | 113 Utica Street | SF | Fee Simple | 429,039 | |||||||||||||||||||||||||||||||
13.19 | Property | 16418 US Highway 70 | SF | Fee Simple | 426,045 | |||||||||||||||||||||||||||||||
13.20 | Property | 325 South Front Street | SF | Fee Simple | 420,059 | |||||||||||||||||||||||||||||||
13.21 | Property | 49840 East Park Drive | SF | Fee Simple | 418,063 | |||||||||||||||||||||||||||||||
13.22 | Property | 210 Bobbitt Avenue | SF | Fee Simple | 418,063 | |||||||||||||||||||||||||||||||
13.23 | Property | 101 East State Highway 276 | SF | Fee Simple | 416,068 | |||||||||||||||||||||||||||||||
13.24 | Property | 33 West Main Street | SF | Fee Simple | 406,090 | |||||||||||||||||||||||||||||||
13.25 | Property | 7269 Ridge Road | SF | Fee Simple | 402,099 | |||||||||||||||||||||||||||||||
13.26 | Property | 7365 Highway 105 | SF | Fee Simple | 397,110 | |||||||||||||||||||||||||||||||
13.27 | Property | 2100 Thistle Hill Drive | SF | Fee Simple | 395,115 | |||||||||||||||||||||||||||||||
13.28 | Property | 519 Park Avenue | SF | Fee Simple | 394,117 | |||||||||||||||||||||||||||||||
13.29 | Property | 1410 Harrisburg Pike | SF | Fee Simple | 392,121 | |||||||||||||||||||||||||||||||
13.30 | Property | 120 East Franklin Street | SF | Fee Simple | 391,124 | |||||||||||||||||||||||||||||||
13.31 | Property | 1140 Church Point Highway | SF | Fee Simple | 389,128 | |||||||||||||||||||||||||||||||
13.32 | Property | 8829 Cameron Street | SF | Fee Simple | 386,135 | |||||||||||||||||||||||||||||||
13.33 | Property | 1812 Highway 71 South | SF | Fee Simple | 384,139 | |||||||||||||||||||||||||||||||
13.34 | Property | 618 Seventh Avenue | SF | Fee Simple | 361,191 | |||||||||||||||||||||||||||||||
13.35 | Property | 411 4th Street | SF | Fee Simple | 357,200 | |||||||||||||||||||||||||||||||
13.36 | Property | 4665 Tuscarawas Road | SF | Fee Simple | 356,202 | |||||||||||||||||||||||||||||||
13.37 | Property | 8557 Main Street | SF | Fee Simple | 350,215 | |||||||||||||||||||||||||||||||
13.38 | Property | 300 East Central Avenue | SF | Fee Simple | 345,226 | |||||||||||||||||||||||||||||||
13.39 | Property | 210 OSR East | SF | Fee Simple | 329,262 | |||||||||||||||||||||||||||||||
13.40 | Property | 231 State Highway 147 | SF | Fee Simple | 329,262 | |||||||||||||||||||||||||||||||
13.41 | Property | 800 West Military Highway | SF | Fee Simple | 316,291 | |||||||||||||||||||||||||||||||
13.42 | Property | 465 Donner Avenue | SF | Fee Simple | 294,340 | |||||||||||||||||||||||||||||||
13.43 | Property | 106 M Street | SF | Fee Simple | 197,557 | |||||||||||||||||||||||||||||||
13.44 | Property | 716 North Brinton Avenue | SF | Fee Simple | 158,645 | |||||||||||||||||||||||||||||||
14 | Loan | 26 | GSMC | Raeford Crossing | Units | 61,855.67 | Fee Simple | 18,000,000 | 18,000,000 | 18,000,000 | 1.6% | 15,880,923 | 4.854000% | 0.014850% | 0.000000% | 4.839150% | 95,028.18 | 1,140,338.16 | ||||||||||||||||||
15 | Loan | 18, 27 | GSMC | Hilton Garden Inn Pittsburgh - Cranberry | Rooms | 128,676.47 | Fee Simple | 17,500,000 | 17,500,000 | 17,500,000 | 1.6% | 16,056,603 | 4.670000% | 0.014850% | 0.000000% | 4.655150% | 90,446.33 | 1,085,355.96 | ||||||||||||||||||
16 | Loan | GSMC | Smith Brothers Hardware Building | SF | 88.93 | Fee Simple | 17,000,000 | 16,981,416 | 16,981,416 | 1.5% | 13,919,761 | 4.879000% | 0.059850% | 0.000000% | 4.819150% | 90,006.68 | 1,080,080.16 | |||||||||||||||||||
17 | Loan | GSMC | Park Meadows | Units | 60,000.00 | Fee Simple | 16,800,000 | 16,800,000 | 16,800,000 | 1.5% | 15,452,113 | 4.824500% | 0.044850% | 0.000000% | 4.779650% | 88,392.74 | 1,060,712.88 | |||||||||||||||||||
18 | Loan | CGMRC | Minnesota Self Storage Portfolio | SF | 73.01 | 16,750,000 | 16,750,000 | 16,750,000 | 1.5% | 16,750,000 | 4.660000% | 0.014850% | 0.000000% | 4.645150% | 65,949.25 | 791,391.00 | ||||||||||||||||||||
18.01 | Property | Edina Mini Storage | SF | Fee Simple | 6,300,000 | |||||||||||||||||||||||||||||||
18.02 | Property | Bloomington Self Storage | SF | Fee Simple | 5,100,000 | |||||||||||||||||||||||||||||||
18.03 | Property | Minneapolis Self Storage | SF | Fee Simple | 2,750,000 | |||||||||||||||||||||||||||||||
18.04 | Property | Lakeville Premier Self Storage | SF | Fee Simple | 2,600,000 | |||||||||||||||||||||||||||||||
19 | Loan | SMF I | Highland Plantation Apartments | Units | 39,285.71 | Fee Simple | 16,500,000 | 16,500,000 | 16,500,000 | 1.5% | 13,707,392 | 5.330000% | 0.014850% | 0.000000% | 5.315150% | 91,932.90 | 1,103,194.80 | |||||||||||||||||||
20 | Loan | 18, 28, 29 | SMF I | Wyndham Garden Inn Long Island City | Rooms | 125,000.00 | Fee Simple | 16,000,000 | 16,000,000 | 16,000,000 | 1.4% | 12,797,416 | 5.700000% | 0.014850% | 0.000000% | 5.685150% | 96,862.04 | 1,162,344.48 | ||||||||||||||||||
21 | Loan | CGMRC | Gessner Estates Apartments | Units | 22,761.76 | Fee Simple | 15,000,000 | 15,000,000 | 15,000,000 | 1.3% | 13,902,918 | 5.340000% | 0.039850% | 0.000000% | 5.300150% | 83,668.69 | 1,004,024.28 | |||||||||||||||||||
22 | Loan | 18, 30, 31, 32 | SMF I | 246 Fifth Avenue | SF | 534.93 | Fee Simple | 15,000,000 | 15,000,000 | 15,000,000 | 1.3% | 13,350,949 | 5.260000% | 0.014850% | 0.000000% | 5.245150% | 82,923.49 | 995,081.88 | ||||||||||||||||||
23 | Loan | 18 | CGMRC | Lakeway Commons | SF | 197.36 | Fee Simple | 12,600,000 | 12,600,000 | 12,600,000 | 1.1% | 10,888,358 | 4.950000% | 0.014850% | 0.000000% | 4.935150% | 67,255.02 | 807,060.24 |
GSMS 2014-GC18 Annex A | ||||||||||||||||||||||||||||||||||||
Allocated Cut-off | Monthly | Annual | ||||||||||||||||||||||||||||||||||
Control | Loan / | Mortgage | Unit | Loan Per | Ownership | Original | Cut-off Date | Date Balance | % of Initial | Balloon | Mortgage | Administrative | Additional | Net Mortgage | Debt | Debt | ||||||||||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Description | Unit ($) | Interest | Balance ($) | Balance ($) | (multi-property) | Pool Balance | Balance ($) | Loan Rate (%) | Fee Rate (%) (1) | Strip (%) | Loan Rate (%) | Service ($) (2) | Service ($) | ||||||||||||||||||
24 | Loan | GSMC | Maitland Concourse | SF | 84.20 | Fee Simple | 11,250,000 | 11,250,000 | 11,250,000 | 1.0% | 9,509,636 | 5.044000% | 0.054850% | 0.000000% | 4.989150% | 60,695.32 | 728,343.84 | |||||||||||||||||||
25 | Loan | CGMRC | Quorum II Plaza | SF | 141.36 | Fee Simple | 11,000,000 | 11,000,000 | 11,000,000 | 1.0% | 11,000,000 | 4.700000% | 0.034850% | 0.000000% | 4.665150% | 43,681.71 | 524,180.52 | |||||||||||||||||||
26 | Loan | SMF I | Katella Corporate Center | SF | 134.20 | Fee Simple | 10,850,000 | 10,838,600 | 10,838,600 | 1.0% | 8,933,424 | 5.048000% | 0.014850% | 0.000000% | 5.033150% | 58,563.85 | 702,766.20 | |||||||||||||||||||
27 | Loan | GSMC | Wal-Mart Shadow Anchored Texas Portfolio | SF | 129.65 | 10,800,000 | 10,774,869 | 10,774,869 | 1.0% | 8,842,625 | 4.879000% | 0.059850% | 0.000000% | 4.819150% | 57,180.71 | 686,168.52 | ||||||||||||||||||||
27.01 | Property | Lubbock Shopping Center | SF | Fee Simple | 3,217,495 | |||||||||||||||||||||||||||||||
27.02 | Property | Bay City Shopping Center | SF | Fee Simple | 2,880,781 | |||||||||||||||||||||||||||||||
27.03 | Property | Uvalde Shopping Center | SF | Fee Simple | 2,544,066 | |||||||||||||||||||||||||||||||
27.04 | Property | Alice Shopping Center | SF | Fee Simple | 2,132,526 | |||||||||||||||||||||||||||||||
28 | Loan | 33 | CCRE | Legends at Canyon & Weatherford | Units | 15,173.41 | 10,500,000 | 10,500,000 | 10,500,000 | 0.9% | 8,829,169 | 5.295000% | 0.014850% | 0.020000% | 5.260150% | 60,973.94 | 731,687.28 | |||||||||||||||||||
28.01 | Property | 33 | Legends at Weatherford | Units | Fee Simple | 5,500,000 | ||||||||||||||||||||||||||||||
28.02 | Property | 33 | Legends at Canyon | Units | Fee Simple | 5,000,000 | ||||||||||||||||||||||||||||||
29 | Loan | 18, 34, 35, 36 | GSMC | 7500 Bellaire Boulevard | SF | 91.14 | Fee Simple | 10,400,000 | 10,375,859 | 10,375,859 | 0.9% | 8,518,495 | 4.891000% | 0.014850% | 0.000000% | 4.876150% | 55,138.70 | 661,664.40 | ||||||||||||||||||
30 | Loan | 37 | SMF I | Holiday Inn Columbia Airport | Rooms | 84,426.23 | Fee Simple | 10,300,000 | 10,300,000 | 10,300,000 | 0.9% | 9,242,708 | 5.523000% | 0.014850% | 0.000000% | 5.508150% | 63,392.56 | 760,710.72 | ||||||||||||||||||
31 | Loan | CGMRC | Stratford Place Apartments | Units | 55,555.56 | Fee Simple | 10,000,000 | 10,000,000 | 10,000,000 | 0.9% | 8,281,225 | 5.230000% | 0.059850% | 0.000000% | 5.170150% | 55,096.56 | 661,158.72 | |||||||||||||||||||
32 | Loan | SMF I | Wrigleyville Retail Portfolio | SF | 571.36 | 10,000,000 | 10,000,000 | 10,000,000 | 0.9% | 8,265,892 | 5.172000% | 0.014850% | 0.000000% | 5.157150% | 54,738.25 | 656,859.00 | ||||||||||||||||||||
32.01 | Property | 38 | 947-959 West Addison Street | SF | Fee Simple | 5,656,934 | ||||||||||||||||||||||||||||||
32.02 | Property | 947-949 West Wellington Avenue | SF | Fee Simple | 2,883,212 | |||||||||||||||||||||||||||||||
32.03 | Property | 39 | 2427-2429 North Lincoln Avenue | SF | Fee Simple | 1,459,854 | ||||||||||||||||||||||||||||||
33 | Loan | SMF I | Aeroplex One | SF | 32.50 | Fee Simple | 9,750,000 | 9,750,000 | 9,750,000 | 0.9% | 8,071,620 | 5.220000% | 0.014850% | 0.000000% | 5.205150% | 53,658.84 | 643,906.08 | |||||||||||||||||||
34 | Loan | GSMC | South Elm Business Park | SF | 28.83 | Fee Simple | 9,600,000 | 9,600,000 | 9,600,000 | 0.9% | 8,034,534 | 5.568000% | 0.014850% | 0.000000% | 5.553150% | 54,918.02 | 659,016.24 | |||||||||||||||||||
35 | Loan | GSMC | Columbia Square | SF | 128.60 | Fee Simple | 9,500,000 | 9,490,208 | 9,490,208 | 0.9% | 7,842,416 | 5.129000% | 0.054850% | 0.000000% | 5.074150% | 51,749.65 | 620,995.80 | |||||||||||||||||||
36 | Loan | 40 | GSMC | Residence Inn College Station | Rooms | 112,732.15 | Fee Simple | 9,500,000 | 9,469,501 | 9,469,501 | 0.9% | 7,109,760 | 5.031000% | 0.054850% | 0.000000% | 4.976150% | 55,707.77 | 668,493.24 | ||||||||||||||||||
37 | Loan | SMF I | Brittany Knoll Apartments and Abbey Rose Townhomes | Units | 53,200.14 | 9,000,000 | 8,990,823 | 8,990,823 | 0.8% | 7,440,411 | 5.174000% | 0.014850% | 0.000000% | 5.159150% | 49,275.53 | 591,306.36 | ||||||||||||||||||||
37.01 | Property | 41 | Brittany Knoll Apartments | Units | Fee Simple | 7,706,420 | ||||||||||||||||||||||||||||||
37.02 | Property | Abbey Rose Townhomes | Units | Fee Simple | 1,284,403 | |||||||||||||||||||||||||||||||
38 | Loan | GSMC | Pine Aire Apartments | Units | 26,884.06 | Fee Simple | 9,000,000 | 8,979,277 | 8,979,277 | 0.8% | 7,381,248 | 4.930000% | 0.059850% | 0.000000% | 4.870150% | 47,929.65 | 575,155.80 | |||||||||||||||||||
39 | Loan | SMF I | Heilig Levine | SF | 171.71 | Fee Simple | 8,875,000 | 8,854,437 | 8,854,437 | 0.8% | 7,271,546 | 4.900000% | 0.014850% | 0.000000% | 4.885150% | 47,102.00 | 565,224.00 | |||||||||||||||||||
40 | Loan | SMF I | Monterey Retail Center | SF | 210.68 | Fee Simple | 8,800,000 | 8,800,000 | 8,800,000 | 0.8% | 5,695,605 | 5.676000% | 0.014850% | 0.000000% | 5.661150% | 61,412.17 | 736,946.04 | |||||||||||||||||||
41 | Loan | CGMRC | LV II Self Storage Portfolio | SF | 45.13 | 8,775,000 | 8,745,935 | 8,745,935 | 0.8% | 7,223,219 | 5.040000% | 0.014850% | 0.000000% | 5.025150% | 47,320.85 | 567,850.20 | ||||||||||||||||||||
41.01 | Property | LV II Self Storage Portfolio - Sure Save | SF | Fee Simple | 4,781,625 | |||||||||||||||||||||||||||||||
41.02 | Property | LV II Self Storage Portfolio - AAA Quality | SF | Fee Simple | 1,983,893 | |||||||||||||||||||||||||||||||
41.03 | Property | LV II Self Storage Portfolio - Beltway | SF | Fee Simple | 1,980,417 | |||||||||||||||||||||||||||||||
42 | Loan | GSMC | Arbor on Richmond | Units | 28,453.95 | Fee Simple | 8,650,000 | 8,650,000 | 8,650,000 | 0.8% | 7,481,073 | 4.980500% | 0.054850% | 0.000000% | 4.925650% | 46,332.04 | 555,984.48 | |||||||||||||||||||
43 | Loan | GSMC | 121 Hillpointe & 130 Technology | SF | 106.04 | Fee Simple | 8,625,000 | 8,606,427 | 8,606,427 | 0.8% | 7,147,253 | 5.250000% | 0.014850% | 0.000000% | 5.235150% | 47,627.57 | 571,530.84 | |||||||||||||||||||
44 | Loan | 42 | SMF I | Regency Plaza | SF | 120.75 | Fee Simple | 8,350,000 | 8,350,000 | 8,350,000 | 0.7% | 6,910,415 | 5.210000% | 0.014850% | 0.000000% | 5.195150% | 45,902.35 | 550,828.20 | ||||||||||||||||||
45 | Loan | 18, 43, 44 | CCRE | Best Western Premier Old Town Center | Rooms | 79,000.00 | Fee Simple | 7,900,000 | 7,900,000 | 7,900,000 | 0.7% | 6,503,463 | 5.045500% | 0.014850% | 0.020000% | 5.010650% | 42,628.86 | 511,546.32 | ||||||||||||||||||
46 | Loan | 45, 46 | SMF I | Gateway Commerce Center | SF | 134.36 | Fee Simple | 7,500,000 | 7,500,000 | 7,500,000 | 0.7% | 6,398,020 | 4.910000% | 0.014850% | 0.000000% | 4.895150% | 39,850.10 | 478,201.20 | ||||||||||||||||||
47 | Loan | CGMRC | LS Portfolio | SF | 59.70 | 7,445,000 | 7,425,905 | 7,425,905 | 0.7% | 6,801,554 | 4.400000% | 0.014850% | 0.000000% | 4.385150% | 37,281.65 | 447,379.80 | ||||||||||||||||||||
47.01 | Property | LS Portfolio - Buckingham | SF | Fee Simple | 4,511,538 | |||||||||||||||||||||||||||||||
47.02 | Property | LS Portfolio - Pell | SF | Fee Simple | 2,914,367 | |||||||||||||||||||||||||||||||
48 | Loan | 47 | SMF I | Lovejoy Station | SF | 95.29 | Fee Simple | 7,350,000 | 7,350,000 | 7,350,000 | 0.7% | 6,390,269 | 5.190000% | 0.014850% | 0.000000% | 5.175150% | 40,314.26 | 483,771.12 | ||||||||||||||||||
49 | Loan | 18 | SMF I | Oliver Creek Shopping Center | SF | 76.45 | Fee Simple | 7,250,000 | 7,243,307 | 7,243,307 | 0.7% | 6,070,572 | 5.580000% | 0.014850% | 0.000000% | 5.565150% | 41,529.34 | 498,352.08 | ||||||||||||||||||
50 | Loan | GSMC | Stonesthrow Apartments | Units | 45,092.04 | Fee Simple | 6,500,000 | 6,493,254 | 6,493,254 | 0.6% | 5,360,844 | 5.100000% | 0.014850% | 0.000000% | 5.085150% | 35,291.74 | 423,500.88 | |||||||||||||||||||
51 | Loan | GSMC | Southport Industrial Complex | SF | 33.49 | Fee Simple | 6,425,000 | 6,417,865 | 6,417,865 | 0.6% | 5,248,998 | 4.811000% | 0.079850% | 0.000000% | 4.731150% | 33,752.48 | 405,029.76 | |||||||||||||||||||
52 | Loan | CGMRC | Danville Towne Centre | SF | 33.22 | Fee Simple | 6,300,000 | 6,285,403 | 6,285,403 | 0.6% | 5,161,774 | 4.900000% | 0.014850% | 0.000000% | 4.885150% | 33,435.78 | 401,229.36 | |||||||||||||||||||
53 | Loan | 48 | SMF I | AmeriCenter Portfolio | SF | 144.23 | 6,150,000 | 6,143,909 | 6,143,909 | 0.6% | 5,103,925 | 5.295000% | 0.014850% | 0.000000% | 5.280150% | 34,132.14 | 409,585.68 | |||||||||||||||||||
53.01 | Property | AmeriCenter - Novi | SF | Fee Simple | 3,499,269 | |||||||||||||||||||||||||||||||
53.02 | Property | AmeriCenter - Dublin | SF | Fee Simple | 2,644,640 | |||||||||||||||||||||||||||||||
54 | Loan | GSMC | Great Lakes Plaza | SF | 73.51 | Fee Simple | 6,000,000 | 6,000,000 | 6,000,000 | 0.5% | 5,191,686 | 4.999500% | 0.054850% | 0.000000% | 4.944650% | 32,207.46 | 386,489.52 | |||||||||||||||||||
55 | Loan | GSMC | Abbey Lake Apartments | Units | 39,473.68 | Fee Simple | 6,000,000 | 6,000,000 | 6,000,000 | 0.5% | 5,204,852 | 5.100000% | 0.079850% | 0.000000% | 5.020150% | 32,576.99 | 390,923.88 | |||||||||||||||||||
56 | Loan | GSMC | Whitehall Tech Center 4 & 5 | SF | 66.92 | Fee Simple | 5,850,000 | 5,844,137 | 5,844,137 | 0.5% | 4,847,406 | 5.246000% | 0.014850% | 0.000000% | 5.231150% | 32,289.42 | 387,473.04 | |||||||||||||||||||
57 | Loan | 49 | GSMC | Mansfield Crossing | SF | 202.19 | Fee Simple | 5,800,000 | 5,786,141 | 5,786,141 | 0.5% | 4,728,487 | 4.750000% | 0.014850% | 0.000000% | 4.735150% | 30,255.55 | 363,066.60 | ||||||||||||||||||
58 | Loan | 50 | SMF I | Holiday Inn Express Tucumcari | Rooms | 66,412.53 | Fee Simple | 5,320,000 | 5,313,002 | 5,313,002 | 0.5% | 4,097,583 | 5.845000% | 0.014850% | 0.000000% | 5.830150% | 33,774.55 | 405,294.60 | ||||||||||||||||||
59 | Loan | 18 | SMF I | Regency Crossing | SF | 57.59 | Fee Simple | 4,950,000 | 4,944,918 | 4,944,918 | 0.4% | 4,088,417 | 5.145000% | 0.014850% | 0.000000% | 5.130150% | 27,013.05 | 324,156.60 | ||||||||||||||||||
60 | Loan | 18, 34 | GSMC | Kilmer Plaza | SF | 264.00 | Fee Simple | 4,870,000 | 4,870,000 | 4,870,000 | 0.4% | 3,688,835 | 5.367500% | 0.079850% | 0.000000% | 5.287650% | 29,521.94 | 354,263.28 | ||||||||||||||||||
61 | Loan | GSMC | Brake Parts | SF | 16.63 | Fee Simple | 4,800,000 | 4,789,344 | 4,789,344 | 0.4% | 3,959,232 | 5.105500% | 0.079850% | 0.000000% | 5.025650% | 26,077.81 | 312,933.72 | |||||||||||||||||||
62 | Loan | 18 | CGMRC | Brinks Self Storage | SF | 95.39 | Fee Simple | 4,800,000 | 4,789,242 | 4,789,242 | 0.4% | 3,953,407 | 5.060000% | 0.014850% | 0.000000% | 5.045150% | 25,943.74 | 311,324.88 | ||||||||||||||||||
63 | Loan | 51 | SMF I | 228 East 58th Street | Units | 748,877.88 | Fee Simple | 4,500,000 | 4,493,267 | 4,493,267 | 0.4% | 3,383,781 | 5.160000% | 0.014850% | 0.000000% | 5.145150% | 26,727.74 | 320,732.88 | ||||||||||||||||||
64 | Loan | 18 | CGMRC | Fairfield Inn - Indianapolis | Rooms | 57,514.56 | Fee Simple | 4,500,000 | 4,486,135 | 4,486,135 | 0.4% | 3,398,088 | 5.280000% | 0.014850% | 0.000000% | 5.265150% | 27,045.85 | 324,550.20 | ||||||||||||||||||
65 | Loan | CGMRC | Phoenix MHC Portfolio | Pads | 15,759.85 | 4,119,000 | 4,113,322 | 4,113,322 | 0.4% | 3,145,883 | 5.600000% | 0.014850% | 0.000000% | 5.585150% | 25,540.84 | 306,490.08 | ||||||||||||||||||||
65.01 | Property | Sierra Vista | Pads | Fee Simple | 1,864,064 | |||||||||||||||||||||||||||||||
65.02 | Property | Alta Vista | Pads | Fee Simple | 1,320,665 | |||||||||||||||||||||||||||||||
65.03 | Property | Loma Vista | Pads | Fee Simple | 928,593 | |||||||||||||||||||||||||||||||
66 | Loan | SMF I | Hillcrest Medical Park | SF | 126.04 | Fee Simple | 4,000,000 | 3,995,834 | 3,995,834 | 0.4% | 3,297,381 | 5.085000% | 0.014850% | 0.000000% | 5.070150% | 21,681.14 | 260,173.68 | |||||||||||||||||||
67 | Loan | CCRE | Sullivan Apartments | Units | 106,388.89 | Fee Simple | 3,830,000 | 3,830,000 | 3,830,000 | 0.3% | 1,657,720 | 5.348000% | 0.014850% | 0.020000% | 5.313150% | 30,986.23 | 371,834.76 |
GSMS 2014-GC18 Annex A | ||||||||||||||||||||||||||||||||||||
Allocated Cut-off | Monthly | Annual | ||||||||||||||||||||||||||||||||||
Control | Loan / | Mortgage | Unit | Loan Per | Ownership | Original | Cut-off Date | Date Balance | % of Initial | Balloon | Mortgage | Administrative | Additional | Net Mortgage | Debt | Debt | ||||||||||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Description | Unit ($) | Interest | Balance ($) | Balance ($) | (multi-property) | Pool Balance | Balance ($) | Loan Rate (%) | Fee Rate (%) (1) | Strip (%) | Loan Rate (%) | Service ($) (2) | Service ($) | ||||||||||||||||||
68 | Loan | CGMRC | Orchard Grove Shopping Center | SF | 247.44 | Fee Simple | 3,700,000 | 3,691,777 | 3,691,777 | 0.3% | 3,051,366 | 5.100000% | 0.064850% | 0.000000% | 5.035150% | 20,089.14 | 241,069.68 | |||||||||||||||||||
69 | Loan | CCRE | Willow Crest | Units | 65,000.00 | Fee Simple | 3,250,000 | 3,250,000 | 3,250,000 | 0.3% | 2,717,806 | 5.541500% | 0.014850% | 0.020000% | 5.506650% | 18,537.85 | 222,454.20 | |||||||||||||||||||
70 | Loan | CGMRC | Douglas Estates & Johnson Village | Pads | 18,407.29 | 3,250,000 | 3,239,684 | 3,239,684 | 0.3% | 2,438,374 | 5.100000% | 0.059850% | 0.000000% | 5.040150% | 19,189.01 | 230,268.12 | ||||||||||||||||||||
70.01 | Property | Douglas Estates | Pads | Fee Simple | 1,653,050 | |||||||||||||||||||||||||||||||
70.02 | Property | Johnson Village | Pads | Fee Simple | 1,586,633 | |||||||||||||||||||||||||||||||
71 | Loan | SMF I | Town Center & Druid Hills Self Storage | SF | 32.95 | 3,200,000 | 3,196,703 | 3,196,703 | 0.3% | 2,641,741 | 5.130000% | 0.054850% | 0.000000% | 5.075150% | 17,433.43 | 209,201.16 | ||||||||||||||||||||
71.01 | Property | Town Center Self Storage | SF | Fee Simple | 2,122,810 | |||||||||||||||||||||||||||||||
71.02 | Property | Druid Hills Self Storage | SF | Fee Simple | 1,073,892 | |||||||||||||||||||||||||||||||
72 | Loan | CGMRC | 141 South Meridian Street | SF | 228.60 | Fee Simple | 3,000,000 | 2,996,931 | 2,996,931 | 0.3% | 2,479,022 | 5.160000% | 0.014850% | 0.000000% | 5.145150% | 16,399.28 | 196,791.36 | |||||||||||||||||||
73 | Loan | GSMC | Golden Triangle | SF | 231.92 | Fee Simple | 2,325,000 | 2,325,000 | 2,325,000 | 0.2% | 1,761,097 | 5.367500% | 0.079850% | 0.000000% | 5.287650% | 14,094.15 | 169,129.80 | |||||||||||||||||||
74 | Loan | GSMC | Pines Apartments | Units | 12,971.23 | Fee Simple | 1,300,000 | 1,297,123 | 1,297,123 | 0.1% | 1,072,794 | 5.120000% | 0.079850% | 0.000000% | 5.040150% | 7,074.33 | 84,891.96 |
GSMS 2014-GC18 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 | 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 (Mos.) | (Mos.) | (Mos.) | Date | Date | |||||||||||||||||
1 | Loan | 8 | GSMC | The Shops at Canal Place | Interest Only, Then Amortizing | Actual/360 | 0 | 36 | 36 | 120 | 120 | 360 | 360 | 12/19/2013 | 6 | |||||||||||||||||||
2 | Loan | 9, 10, 11, 12, 13 | CGMRC | CityScape - East Office/Retail | 451,634.50 | 5,419,614.04 | Interest Only, Then Amortizing | Actual/360 | 0 | 36 | 36 | 120 | 120 | 360 | 360 | 12/24/2013 | 1 | |||||||||||||||||
3 | Loan | GSMC | The Crossroads | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 11/12/2013 | 4 | ||||||||||||||||||||
4 | Loan | 14, 15, 16, 17, 18 | CGMRC | 1500 Spring Garden | 254,262.21 | 3,051,146.52 | Interest Only | Actual/360 | 1 | 60 | 59 | 60 | 59 | 0 | 0 | 11/15/2013 | 6 | |||||||||||||||||
5 | Loan | 18, 19 | CCRE | Wyoming Valley Mall | Interest Only, Then Amortizing | Actual/360 | 1 | 15 | 14 | 120 | 119 | 360 | 360 | 12/5/2013 | 6 | |||||||||||||||||||
6 | Loan | 20, 21, 22 | SMF I | Blue Doors Carolinas | Interest Only, Then Amortizing | Actual/360 | 0 | 36 | 36 | 120 | 120 | 360 | 360 | 12/13/2013 | 6 | |||||||||||||||||||
6.01 | Property | 930 Retail Drive | ||||||||||||||||||||||||||||||||
6.02 | Property | 2527 Little Rock Road | ||||||||||||||||||||||||||||||||
6.03 | Property | 4023 East Franklin Boulevard | ||||||||||||||||||||||||||||||||
6.04 | Property | 935 North New Hope Road | ||||||||||||||||||||||||||||||||
7 | Loan | 21, 22 | SMF I | Blue Doors Tallahassee | Interest Only, Then Amortizing | Actual/360 | 0 | 36 | 36 | 120 | 120 | 360 | 360 | 12/13/2013 | 6 | |||||||||||||||||||
7.01 | Property | 5600 Roanoke Trail | �� | |||||||||||||||||||||||||||||||
7.02 | Property | 5086 Tennessee Capital Boulevard | ||||||||||||||||||||||||||||||||
8 | Loan | 21, 22 | SMF I | Blue Doors Bentonville | Interest Only, Then Amortizing | Actual/360 | 0 | 36 | 36 | 120 | 120 | 360 | 360 | 12/13/2013 | 6 | |||||||||||||||||||
9 | Loan | GSMC | Toledo Retail Portfolio | Interest Only, Then Amortizing | Actual/360 | 0 | 12 | 12 | 120 | 120 | 360 | 360 | 12/20/2013 | 6 | ||||||||||||||||||||
9.01 | Property | Monroe Street Portfolio | ||||||||||||||||||||||||||||||||
9.02 | Property | Monroe Street Market Square | ||||||||||||||||||||||||||||||||
9.03 | Property | Shops at Franklin Place | ||||||||||||||||||||||||||||||||
10 | Loan | CGMRC | The Haier Building | Interest Only | Actual/360 | 0 | 120 | 120 | 120 | 120 | 0 | 0 | 12/18/2013 | 6 | ||||||||||||||||||||
11 | Loan | 18, 23 | GSMC | Crowne Plaza Anchorage | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 12/18/2013 | 6 | |||||||||||||||||||
12 | Loan | 24, 25 | CCRE | Bangor Parkade | Interest Only, Then Amortizing | Actual/360 | 0 | 24 | 24 | 120 | 120 | 360 | 360 | 12/12/2013 | 6 | |||||||||||||||||||
13 | Loan | CGMRC | Dollar General Portfolio | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 240 | 239 | 11/21/2013 | 6 | ||||||||||||||||||||
13.01 | Property | 3518 Highway 70 South | ||||||||||||||||||||||||||||||||
13.02 | Property | 615 West 2nd Avenue | ||||||||||||||||||||||||||||||||
13.03 | Property | 1704 La Salle Avenue | ||||||||||||||||||||||||||||||||
13.04 | Property | 100 East 2nd Street | ||||||||||||||||||||||||||||||||
13.05 | Property | 95 East State | ||||||||||||||||||||||||||||||||
13.06 | Property | 903 North Greer Boulevard | ||||||||||||||||||||||||||||||||
13.07 | Property | 701 East Criner Street | ||||||||||||||||||||||||||||||||
13.08 | Property | 1318 West Main Street | ||||||||||||||||||||||||||||||||
13.09 | Property | 2855 Mahoning Avenue Northwest | ||||||||||||||||||||||||||||||||
13.10 | Property | 10270 State Route 550 | ||||||||||||||||||||||||||||||||
13.11 | Property | 12 Alta Drive | ||||||||||||||||||||||||||||||||
13.12 | Property | 1301 North Sewell Drive | ||||||||||||||||||||||||||||||||
13.13 | Property | 1502 North Main Street | ||||||||||||||||||||||||||||||||
13.14 | Property | 610 North Broadway | ||||||||||||||||||||||||||||||||
13.15 | Property | 403 West South Street | ||||||||||||||||||||||||||||||||
13.16 | Property | 10217 Highway 182 East | ||||||||||||||||||||||||||||||||
13.17 | Property | 1808 West Water Street | ||||||||||||||||||||||||||||||||
13.18 | Property | 113 Utica Street | ||||||||||||||||||||||||||||||||
13.19 | Property | 16418 US Highway 70 | ||||||||||||||||||||||||||||||||
13.20 | Property | 325 South Front Street | ||||||||||||||||||||||||||||||||
13.21 | Property | 49840 East Park Drive | ||||||||||||||||||||||||||||||||
13.22 | Property | 210 Bobbitt Avenue | ||||||||||||||||||||||||||||||||
13.23 | Property | 101 East State Highway 276 | ||||||||||||||||||||||||||||||||
13.24 | Property | 33 West Main Street | ||||||||||||||||||||||||||||||||
13.25 | Property | 7269 Ridge Road | ||||||||||||||||||||||||||||||||
13.26 | Property | 7365 Highway 105 | ||||||||||||||||||||||||||||||||
13.27 | Property | 2100 Thistle Hill Drive | ||||||||||||||||||||||||||||||||
13.28 | Property | 519 Park Avenue | ||||||||||||||||||||||||||||||||
13.29 | Property | 1410 Harrisburg Pike | ||||||||||||||||||||||||||||||||
13.30 | Property | 120 East Franklin Street | ||||||||||||||||||||||||||||||||
13.31 | Property | 1140 Church Point Highway | ||||||||||||||||||||||||||||||||
13.32 | Property | 8829 Cameron Street | ||||||||||||||||||||||||||||||||
13.33 | Property | 1812 Highway 71 South | ||||||||||||||||||||||||||||||||
13.34 | Property | 618 Seventh Avenue | ||||||||||||||||||||||||||||||||
13.35 | Property | 411 4th Street | ||||||||||||||||||||||||||||||||
13.36 | Property | 4665 Tuscarawas Road | ||||||||||||||||||||||||||||||||
13.37 | Property | 8557 Main Street | ||||||||||||||||||||||||||||||||
13.38 | Property | 300 East Central Avenue | ||||||||||||||||||||||||||||||||
13.39 | Property | 210 OSR East | ||||||||||||||||||||||||||||||||
13.40 | Property | 231 State Highway 147 | ||||||||||||||||||||||||||||||||
13.41 | Property | 800 West Military Highway | ||||||||||||||||||||||||||||||||
13.42 | Property | 465 Donner Avenue | ||||||||||||||||||||||||||||||||
13.43 | Property | 106 M Street | ||||||||||||||||||||||||||||||||
13.44 | Property | 716 North Brinton Avenue | ||||||||||||||||||||||||||||||||
14 | Loan | 26 | GSMC | Raeford Crossing | Interest Only, Then Amortizing | Actual/360 | 1 | 36 | 35 | 120 | 119 | 360 | 360 | 11/14/2013 | 6 | |||||||||||||||||||
15 | Loan | 18, 27 | GSMC | Hilton Garden Inn Pittsburgh - Cranberry | Amortizing | Actual/360 | 0 | 0 | 0 | 60 | 60 | 360 | 360 | 12/12/2013 | 6 | |||||||||||||||||||
16 | Loan | GSMC | Smith Brothers Hardware Building | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 11/26/2013 | 6 | ||||||||||||||||||||
17 | Loan | GSMC | Park Meadows | Interest Only, Then Amortizing | Actual/360 | 1 | 60 | 59 | 120 | 119 | 360 | 360 | 12/2/2013 | 6 | ||||||||||||||||||||
18 | Loan | CGMRC | Minnesota Self Storage Portfolio | Interest Only | Actual/360 | 2 | 120 | 118 | 120 | 118 | 0 | 0 | 11/5/2013 | 6 | ||||||||||||||||||||
18.01 | Property | Edina Mini Storage | ||||||||||||||||||||||||||||||||
18.02 | Property | Bloomington Self Storage | ||||||||||||||||||||||||||||||||
18.03 | Property | Minneapolis Self Storage | ||||||||||||||||||||||||||||||||
18.04 | Property | Lakeville Premier Self Storage | ||||||||||||||||||||||||||||||||
19 | Loan | SMF I | Highland Plantation Apartments | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 12/18/2013 | 6 | ||||||||||||||||||||
20 | Loan | 18, 28, 29 | SMF I | Wyndham Garden Inn Long Island City | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 324 | 324 | 12/30/2013 | 6 | |||||||||||||||||||
21 | Loan | CGMRC | Gessner Estates Apartments | Interest Only, Then Amortizing | Actual/360 | 0 | 60 | 60 | 120 | 120 | 360 | 360 | 12/9/2013 | 6 | ||||||||||||||||||||
22 | Loan | 18, 30, 31, 32 | SMF I | 246 Fifth Avenue | Interest Only, Then Amortizing | Actual/360 | 1 | 36 | 35 | 120 | 119 | 360 | 360 | 12/4/2013 | 6 | |||||||||||||||||||
23 | Loan | 18 | CGMRC | Lakeway Commons | Interest Only, Then Amortizing | Actual/360 | 2 | 24 | 22 | 120 | 118 | 360 | 360 | 10/22/2013 | 6 |
GSMS 2014-GC18 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 | 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 (Mos.) | (Mos.) | (Mos.) | Date | Date | |||||||||||||||||
24 | Loan | GSMC | Maitland Concourse | Interest Only, Then Amortizing | Actual/360 | 1 | 12 | 11 | 120 | 119 | 360 | 360 | 12/6/2013 | 6 | ||||||||||||||||||||
25 | Loan | CGMRC | Quorum II Plaza | Interest Only | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 11/26/2013 | 6 | ||||||||||||||||||||
26 | Loan | SMF I | Katella Corporate Center | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 11/26/2013 | 6 | ||||||||||||||||||||
27 | Loan | GSMC | Wal-Mart Shadow Anchored Texas Portfolio | Amortizing | Actual/360 | 2 | 0 | 0 | 120 | 118 | 360 | 358 | 10/15/2013 | 6 | ||||||||||||||||||||
27.01 | Property | Lubbock Shopping Center | ||||||||||||||||||||||||||||||||
27.02 | Property | Bay City Shopping Center | ||||||||||||||||||||||||||||||||
27.03 | Property | Uvalde Shopping Center | ||||||||||||||||||||||||||||||||
27.04 | Property | Alice Shopping Center | ||||||||||||||||||||||||||||||||
28 | Loan | 33 | CCRE | Legends at Canyon & Weatherford | Interest Only, Then Amortizing | Actual/360 | 0 | 24 | 24 | 120 | 120 | 324 | 324 | 12/12/2013 | 6 | |||||||||||||||||||
28.01 | Property | 33 | Legends at Weatherford | |||||||||||||||||||||||||||||||
28.02 | Property | 33 | Legends at Canyon | |||||||||||||||||||||||||||||||
29 | Loan | 18, 34, 35, 36 | GSMC | 7500 Bellaire Boulevard | Amortizing | Actual/360 | 2 | 0 | 0 | 120 | 118 | 360 | 358 | 11/6/2013 | 6 | |||||||||||||||||||
30 | Loan | 37 | SMF I | Holiday Inn Columbia Airport | Amortizing | Actual/360 | 0 | 0 | 0 | 60 | 60 | 300 | 300 | 12/20/2013 | 6 | |||||||||||||||||||
31 | Loan | CGMRC | Stratford Place Apartments | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 12/18/2013 | 6 | ||||||||||||||||||||
32 | Loan | SMF I | Wrigleyville Retail Portfolio | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 12/20/2013 | 6 | ||||||||||||||||||||
32.01 | Property | 38 | 947-959 West Addison Street | |||||||||||||||||||||||||||||||
32.02 | Property | 947-949 West Wellington Avenue | ||||||||||||||||||||||||||||||||
32.03 | Property | 39 | 2427-2429 North Lincoln Avenue | |||||||||||||||||||||||||||||||
33 | Loan | SMF I | Aeroplex One | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 12/16/2013 | 6 | ||||||||||||||||||||
34 | Loan | GSMC | South Elm Business Park | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 12/20/2013 | 6 | ||||||||||||||||||||
35 | Loan | GSMC | Columbia Square | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 11/26/2013 | 6 | ||||||||||||||||||||
36 | Loan | 40 | GSMC | Residence Inn College Station | Amortizing | Actual/360 | 2 | 0 | 0 | 120 | 118 | 300 | 298 | 10/23/2013 | 6 | |||||||||||||||||||
37 | Loan | SMF I | Brittany Knoll Apartments and Abbey Rose Townhomes | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 11/19/2013 | 6 | ||||||||||||||||||||
37.01 | Property | 41 | Brittany Knoll Apartments | |||||||||||||||||||||||||||||||
37.02 | Property | Abbey Rose Townhomes | ||||||||||||||||||||||||||||||||
38 | Loan | GSMC | Pine Aire Apartments | Amortizing | Actual/360 | 2 | 0 | 0 | 120 | 118 | 360 | 358 | 10/31/2013 | 6 | ||||||||||||||||||||
39 | Loan | SMF I | Heilig Levine | Amortizing | Actual/360 | 2 | 0 | 0 | 120 | 118 | 360 | 358 | 10/30/2013 | 6 | ||||||||||||||||||||
40 | Loan | SMF I | Monterey Retail Center | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 240 | 240 | 12/11/2013 | 6 | ||||||||||||||||||||
41 | Loan | CGMRC | LV II Self Storage Portfolio | Amortizing | Actual/360 | 3 | 0 | 0 | 120 | 117 | 360 | 357 | 10/2/2013 | 6 | ||||||||||||||||||||
41.01 | Property | LV II Self Storage Portfolio - Sure Save | ||||||||||||||||||||||||||||||||
41.02 | Property | LV II Self Storage Portfolio - AAA Quality | ||||||||||||||||||||||||||||||||
41.03 | Property | LV II Self Storage Portfolio - Beltway | ||||||||||||||||||||||||||||||||
42 | Loan | GSMC | Arbor on Richmond | Interest Only, Then Amortizing | Actual/360 | 1 | 24 | 23 | 120 | 119 | 360 | 360 | 11/22/2013 | 6 | ||||||||||||||||||||
43 | Loan | GSMC | 121 Hillpointe & 130 Technology | Amortizing | Actual/360 | 2 | 0 | 0 | 120 | 118 | 360 | 358 | 10/29/2013 | 6 | ||||||||||||||||||||
44 | Loan | 42 | SMF I | Regency Plaza | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 12/17/2013 | 6 | |||||||||||||||||||
45 | Loan | 18, 43, 44 | CCRE | Best Western Premier Old Town Center | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 12/10/2013 | 6 | |||||||||||||||||||
46 | Loan | 45, 46 | SMF I | Gateway Commerce Center | Interest Only, Then Amortizing | Actual/360 | 2 | 18 | 16 | 120 | 118 | 360 | 360 | 10/23/2013 | 6 | |||||||||||||||||||
47 | Loan | CGMRC | LS Portfolio | Amortizing | Actual/360 | 2 | 0 | 0 | 60 | 58 | 360 | 358 | 10/23/2013 | 6 | ||||||||||||||||||||
47.01 | Property | LS Portfolio - Buckingham | ||||||||||||||||||||||||||||||||
47.02 | Property | LS Portfolio - Pell | ||||||||||||||||||||||||||||||||
48 | Loan | 47 | SMF I | Lovejoy Station | Interest Only, Then Amortizing | Actual/360 | 1 | 24 | 23 | 120 | 119 | 360 | 360 | 12/6/2013 | 6 | |||||||||||||||||||
49 | Loan | 18 | SMF I | Oliver Creek Shopping Center | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 11/22/2013 | 6 | |||||||||||||||||||
50 | Loan | GSMC | Stonesthrow Apartments | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 11/7/2013 | 6 | ||||||||||||||||||||
51 | Loan | GSMC | Southport Industrial Complex | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 11/26/2013 | 6 | ||||||||||||||||||||
52 | Loan | CGMRC | Danville Towne Centre | Amortizing | Actual/360 | 2 | 0 | 0 | 120 | 118 | 360 | 358 | 11/1/2013 | 6 | ||||||||||||||||||||
53 | Loan | 48 | SMF I | AmeriCenter Portfolio | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 11/25/2013 | 6 | |||||||||||||||||||
53.01 | Property | AmeriCenter - Novi | ||||||||||||||||||||||||||||||||
53.02 | Property | AmeriCenter - Dublin | ||||||||||||||||||||||||||||||||
54 | Loan | GSMC | Great Lakes Plaza | Interest Only, Then Amortizing | Actual/360 | 1 | 24 | 23 | 120 | 119 | 360 | 360 | 11/21/2013 | 6 | ||||||||||||||||||||
55 | Loan | GSMC | Abbey Lake Apartments | Interest Only, Then Amortizing | Actual/360 | 1 | 24 | 23 | 120 | 119 | 360 | 360 | 11/19/2013 | 6 | ||||||||||||||||||||
56 | Loan | GSMC | Whitehall Tech Center 4 & 5 | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 11/22/2013 | 6 | ||||||||||||||||||||
57 | Loan | 49 | GSMC | Mansfield Crossing | Amortizing | Actual/360 | 2 | 0 | 0 | 120 | 118 | 360 | 358 | 10/31/2013 | 6 | |||||||||||||||||||
58 | Loan | 50 | SMF I | Holiday Inn Express Tucumcari | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 300 | 299 | 11/21/2013 | 6 | |||||||||||||||||||
59 | Loan | 18 | SMF I | Regency Crossing | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 12/2/2013 | 6 | |||||||||||||||||||
60 | Loan | 18, 34 | GSMC | Kilmer Plaza | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 300 | 300 | 12/19/2013 | 6 | |||||||||||||||||||
61 | Loan | GSMC | Brake Parts | Amortizing | Actual/360 | 2 | 0 | 0 | 120 | 118 | 360 | 358 | 10/22/2013 | 6 | ||||||||||||||||||||
62 | Loan | 18 | CGMRC | Brinks Self Storage | Amortizing | Actual/360 | 2 | 0 | 0 | 120 | 118 | 360 | 358 | 10/18/2013 | 6 | |||||||||||||||||||
63 | Loan | 51 | SMF I | 228 East 58th Street | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 300 | 299 | 11/12/2013 | 6 | |||||||||||||||||||
64 | Loan | 18 | CGMRC | Fairfield Inn - Indianapolis | Amortizing | Actual/360 | 2 | 0 | 0 | 120 | 118 | 300 | 298 | 10/10/2013 | 6 | |||||||||||||||||||
65 | Loan | CGMRC | Phoenix MHC Portfolio | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 300 | 299 | 11/21/2013 | 6 | ||||||||||||||||||||
65.01 | Property | Sierra Vista | ||||||||||||||||||||||||||||||||
65.02 | Property | Alta Vista | ||||||||||||||||||||||||||||||||
65.03 | Property | Loma Vista | ||||||||||||||||||||||||||||||||
66 | Loan | SMF I | Hillcrest Medical Park | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 11/22/2013 | 6 | ||||||||||||||||||||
67 | Loan | CCRE | Sullivan Apartments | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 180 | 180 | 12/23/2013 | 6 |
GSMS 2014-GC18 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 | 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 (Mos.) | (Mos.) | (Mos.) | Date | Date | |||||||||||||||||
68 | Loan | CGMRC | Orchard Grove Shopping Center | Amortizing | Actual/360 | 2 | 0 | 0 | 120 | 118 | 360 | 358 | 11/1/2013 | 6 | ||||||||||||||||||||
69 | Loan | CCRE | Willow Crest | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 12/31/2013 | 6 | ||||||||||||||||||||
70 | Loan | CGMRC | Douglas Estates & Johnson Village | Amortizing | Actual/360 | 2 | 0 | 0 | 120 | 118 | 300 | 298 | 10/30/2013 | 6 | ||||||||||||||||||||
70.01 | Property | Douglas Estates | ||||||||||||||||||||||||||||||||
70.02 | Property | Johnson Village | ||||||||||||||||||||||||||||||||
71 | Loan | SMF I | Town Center & Druid Hills Self Storage | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 12/3/2013 | 6 | ||||||||||||||||||||
71.01 | Property | Town Center Self Storage | ||||||||||||||||||||||||||||||||
71.02 | Property | Druid Hills Self Storage | ||||||||||||||||||||||||||||||||
72 | Loan | CGMRC | 141 South Meridian Street | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 11/19/2013 | 6 | ||||||||||||||||||||
73 | Loan | GSMC | Golden Triangle | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 300 | 300 | 12/19/2013 | 6 | ||||||||||||||||||||
74 | Loan | GSMC | Pines Apartments | Amortizing | Actual/360 | 2 | 0 | 0 | 120 | 118 | 360 | 358 | 10/31/2013 | 6 |
GSMS 2014-GC18 Annex A | ||||||||||||||||||||||||||||||
�� | ||||||||||||||||||||||||||||||
Grace | Grace | Third | Third | |||||||||||||||||||||||||||
Control | Loan / | Mortgage | First | Last IO | First P&I | ARD | Final | Period- | Period- | Most Recent | Most Recent | |||||||||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Due Date | Due Date | Due Date | Maturity Date | (Yes / No) | Maturity Date | Late Fee | Default | Prepayment Provision (3) | NOI ($) | NOI Date | |||||||||||||||
1 | Loan | 8 | GSMC | The Shops at Canal Place | 2/6/2014 | 1/6/2017 | 2/6/2017 | 1/6/2024 | No | 5 days grace, once per calendar year | 5 days grace, one time over the life of the loan, other than the payment due on the Maturity Date | Lockout/24_Defeasance/91_0%/5 | 6,540,173 | 12/31/2011 | ||||||||||||||||
2 | Loan | 9, 10, 11, 12, 13 | CGMRC | CityScape - East Office/Retail | 2/1/2014 | 1/1/2017 | 2/1/2017 | 1/1/2024 | No | 0 | 5 | Lockout/24_>YM or 1%/92_0%/4 | 3,865,554 | 12/31/2011 | ||||||||||||||||
3 | Loan | GSMC | The Crossroads | 1/6/2014 | 1/6/2014 | 12/6/2023 | No | 2 | 2 | Lockout/25_Defeasance/91_0%/4 | 9,834,843 | 12/31/2011 | ||||||||||||||||||
4 | Loan | 14, 15, 16, 17, 18 | CGMRC | 1500 Spring Garden | 1/6/2014 | 12/6/2018 | 12/6/2018 | No | 0 | 0 | Lockout/25_Defeasance/31_0%/4 | 13,154,694 | 12/31/2011 | |||||||||||||||||
5 | Loan | 18, 19 | CCRE | Wyoming Valley Mall | 1/6/2014 | 3/6/2015 | 4/6/2015 | 12/6/2023 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 8,775,531 | 12/31/2011 | ||||||||||||||||
6 | Loan | 20, 21, 22 | SMF I | Blue Doors Carolinas | 2/6/2014 | 1/6/2017 | 2/6/2017 | 1/6/2024 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | N/A | N/A | ||||||||||||||||
6.01 | Property | 930 Retail Drive | N/A | N/A | ||||||||||||||||||||||||||
6.02 | Property | 2527 Little Rock Road | N/A | N/A | ||||||||||||||||||||||||||
6.03 | Property | 4023 East Franklin Boulevard | N/A | N/A | ||||||||||||||||||||||||||
6.04 | Property | 935 North New Hope Road | N/A | N/A | ||||||||||||||||||||||||||
7 | Loan | 21, 22 | SMF I | Blue Doors Tallahassee | 2/6/2014 | 1/6/2017 | 2/6/2017 | 1/6/2024 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 856,841 | 12/31/2011 | ||||||||||||||||
7.01 | Property | 5600 Roanoke Trail | 537,324 | 12/31/2011 | ||||||||||||||||||||||||||
7.02 | Property | 5086 Tennessee Capital Boulevard | 319,517 | 12/31/2011 | ||||||||||||||||||||||||||
8 | Loan | 21, 22 | SMF I | Blue Doors Bentonville | 2/6/2014 | 1/6/2017 | 2/6/2017 | 1/6/2024 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 205,781 | 12/31/2011 | ||||||||||||||||
9 | Loan | GSMC | Toledo Retail Portfolio | 2/6/2014 | 1/6/2015 | 2/6/2015 | 1/6/2024 | No | 0 | 0 | Lockout/23_>YM or 1%/93_0%/4 | 1,960,977 | 12/31/2011 | |||||||||||||||||
9.01 | Property | Monroe Street Portfolio | 1,020,121 | 12/31/2011 | ||||||||||||||||||||||||||
9.02 | Property | Monroe Street Market Square | 940,856 | 12/31/2011 | ||||||||||||||||||||||||||
9.03 | Property | Shops at Franklin Place | N/A | N/A | ||||||||||||||||||||||||||
10 | Loan | CGMRC | The Haier Building | 2/6/2014 | 1/6/2024 | 1/6/2024 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 1,849,789 | 12/31/2011 | ||||||||||||||||||
11 | Loan | 18, 23 | GSMC | Crowne Plaza Anchorage | 2/6/2014 | 2/6/2014 | 1/6/2024 | No | 5 days grace, once per calendar year, following written notice from lender | 0 | Lockout/24_Defeasance/92_0%/4 | 1,969,712 | 12/31/2011 | |||||||||||||||||
12 | Loan | 24, 25 | CCRE | Bangor Parkade | 2/6/2014 | 1/6/2016 | 2/6/2016 | 1/6/2024 | No | 0 | 0 | Lockout/49_Defeasance/68_0%/3 | 1,937,540 | 12/31/2011 | ||||||||||||||||
13 | Loan | CGMRC | Dollar General Portfolio | 1/6/2014 | 1/6/2014 | 12/6/2023 | No | 0 | 0 | Lockout/25_>YM or 1%/91_0%/4 | 2,437,783 | 12/31/2011 | ||||||||||||||||||
13.01 | Property | 3518 Highway 70 South | 77,186 | 12/31/2011 | ||||||||||||||||||||||||||
13.02 | Property | 615 West 2nd Avenue | 73,455 | 12/31/2011 | ||||||||||||||||||||||||||
13.03 | Property | 1704 La Salle Avenue | 71,093 | 12/31/2011 | ||||||||||||||||||||||||||
13.04 | Property | 100 East 2nd Street | 70,088 | 12/31/2011 | ||||||||||||||||||||||||||
13.05 | Property | 95 East State | 46,979 | 12/31/2011 | ||||||||||||||||||||||||||
13.06 | Property | 903 North Greer Boulevard | 66,682 | 12/31/2011 | ||||||||||||||||||||||||||
13.07 | Property | 701 East Criner Street | 65,884 | 12/31/2011 | ||||||||||||||||||||||||||
13.08 | Property | 1318 West Main Street | 67,071 | 12/31/2011 | ||||||||||||||||||||||||||
13.09 | Property | 2855 Mahoning Avenue Northwest | 61,062 | 12/31/2011 | ||||||||||||||||||||||||||
13.10 | Property | 10270 State Route 550 | 62,709 | 12/31/2011 | ||||||||||||||||||||||||||
13.11 | Property | 12 Alta Drive | 57,999 | 12/31/2011 | ||||||||||||||||||||||||||
13.12 | Property | 1301 North Sewell Drive | 67,166 | 12/31/2011 | ||||||||||||||||||||||||||
13.13 | Property | 1502 North Main Street | 60,169 | 12/31/2011 | ||||||||||||||||||||||||||
13.14 | Property | 610 North Broadway | 62,988 | 12/31/2011 | ||||||||||||||||||||||||||
13.15 | Property | 403 West South Street | 55,560 | 12/31/2011 | ||||||||||||||||||||||||||
13.16 | Property | 10217 Highway 182 East | 53,522 | 12/31/2011 | ||||||||||||||||||||||||||
13.17 | Property | 1808 West Water Street | 54,338 | 12/31/2011 | ||||||||||||||||||||||||||
13.18 | Property | 113 Utica Street | 59,192 | 12/31/2011 | ||||||||||||||||||||||||||
13.19 | Property | 16418 US Highway 70 | 64,849 | 12/31/2011 | ||||||||||||||||||||||||||
13.20 | Property | 325 South Front Street | 56,190 | 12/31/2011 | ||||||||||||||||||||||||||
13.21 | Property | 49840 East Park Drive | 53,069 | 12/31/2011 | ||||||||||||||||||||||||||
13.22 | Property | 210 Bobbitt Avenue | 55,238 | 12/31/2011 | ||||||||||||||||||||||||||
13.23 | Property | 101 East State Highway 276 | 57,199 | 12/31/2011 | ||||||||||||||||||||||||||
13.24 | Property | 33 West Main Street | 55,881 | 12/31/2011 | ||||||||||||||||||||||||||
13.25 | Property | 7269 Ridge Road | 58,137 | 12/31/2011 | ||||||||||||||||||||||||||
13.26 | Property | 7365 Highway 105 | 53,480 | 12/31/2011 | ||||||||||||||||||||||||||
13.27 | Property | 2100 Thistle Hill Drive | 51,410 | 12/31/2011 | ||||||||||||||||||||||||||
13.28 | Property | 519 Park Avenue | 50,444 | 12/31/2011 | ||||||||||||||||||||||||||
13.29 | Property | 1410 Harrisburg Pike | 53,956 | 12/31/2011 | ||||||||||||||||||||||||||
13.30 | Property | 120 East Franklin Street | 61,105 | 12/31/2011 | ||||||||||||||||||||||||||
13.31 | Property | 1140 Church Point Highway | 47,452 | 12/31/2011 | ||||||||||||||||||||||||||
13.32 | Property | 8829 Cameron Street | 47,554 | 12/31/2011 | ||||||||||||||||||||||||||
13.33 | Property | 1812 Highway 71 South | 48,681 | 12/31/2011 | ||||||||||||||||||||||||||
13.34 | Property | 618 Seventh Avenue | 50,449 | 12/31/2011 | ||||||||||||||||||||||||||
13.35 | Property | 411 4th Street | 50,094 | 12/31/2011 | ||||||||||||||||||||||||||
13.36 | Property | 4665 Tuscarawas Road | 48,444 | 12/31/2011 | ||||||||||||||||||||||||||
13.37 | Property | 8557 Main Street | 60,292 | 12/31/2011 | ||||||||||||||||||||||||||
13.38 | Property | 300 East Central Avenue | 46,870 | 12/31/2011 | ||||||||||||||||||||||||||
13.39 | Property | 210 OSR East | 42,057 | 12/31/2011 | ||||||||||||||||||||||||||
13.40 | Property | 231 State Highway 147 | 43,671 | 12/31/2011 | ||||||||||||||||||||||||||
13.41 | Property | 800 West Military Highway | 42,797 | 12/31/2011 | ||||||||||||||||||||||||||
13.42 | Property | 465 Donner Avenue | 43,557 | 12/31/2011 | ||||||||||||||||||||||||||
13.43 | Property | 106 M Street | 30,205 | 12/31/2011 | ||||||||||||||||||||||||||
13.44 | Property | 716 North Brinton Avenue | 31,559 | 12/31/2011 | ||||||||||||||||||||||||||
14 | Loan | 26 | GSMC | Raeford Crossing | 1/6/2014 | 12/6/2016 | 1/6/2017 | 12/6/2023 | No | 15 | 0 | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | ||||||||||||||||
15 | Loan | 18, 27 | GSMC | Hilton Garden Inn Pittsburgh - Cranberry | 2/6/2014 | 2/6/2014 | 1/6/2019 | No | 0 | 0 | Lockout/24_Defeasance/32_0%/4 | N/A | N/A | |||||||||||||||||
16 | Loan | GSMC | Smith Brothers Hardware Building | 1/6/2014 | 1/6/2014 | 12/6/2023 | No | 0 | 0 | Lockout/25_Defeasance/90_0%/5 | 2,504,845 | 12/31/2011 | ||||||||||||||||||
17 | Loan | GSMC | Park Meadows | 1/6/2014 | 12/6/2018 | 1/6/2019 | 12/6/2023 | No | 0 | 0 | Lockout/11_>YM or 1%/105_0%/4 | 1,340,826 | 12/31/2011 | |||||||||||||||||
18 | Loan | CGMRC | Minnesota Self Storage Portfolio | 12/6/2013 | 11/6/2023 | 11/6/2023 | No | 0 | 0 | Lockout/26_Defeasance/91_0%/3 | 1,501,664 | 12/31/2011 | ||||||||||||||||||
18.01 | Property | Edina Mini Storage | 532,019 | 12/31/2011 | ||||||||||||||||||||||||||
18.02 | Property | Bloomington Self Storage | 513,306 | 12/31/2011 | ||||||||||||||||||||||||||
18.03 | Property | Minneapolis Self Storage | 220,750 | 12/31/2011 | ||||||||||||||||||||||||||
18.04 | Property | Lakeville Premier Self Storage | 235,588 | 12/31/2011 | ||||||||||||||||||||||||||
19 | Loan | SMF I | Highland Plantation Apartments | 2/6/2014 | 2/6/2014 | 1/6/2024 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 1,313,367 | 12/31/2011 | ||||||||||||||||||
20 | Loan | 18, 28, 29 | SMF I | Wyndham Garden Inn Long Island City | 2/6/2014 | 2/6/2014 | 1/6/2024 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | N/A | N/A | |||||||||||||||||
21 | Loan | CGMRC | Gessner Estates Apartments | 2/6/2014 | 1/6/2019 | 2/6/2019 | 1/6/2024 | No | 0 | 0 | Lockout/24_>YM or 1%/92_0%/4 | 1,175,285 | 12/25/2011 | |||||||||||||||||
22 | Loan | 18, 30, 31, 32 | SMF I | 246 Fifth Avenue | 1/6/2014 | 12/6/2016 | 1/6/2017 | 12/6/2023 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | ||||||||||||||||
23 | Loan | 18 | CGMRC | Lakeway Commons | 12/6/2013 | 11/6/2015 | 12/6/2015 | 11/6/2023 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | 1,238,354 | 12/31/2011 |
GSMS 2014-GC18 Annex A | ||||||||||||||||||||||||||||||
Grace | Grace | Third | Third | |||||||||||||||||||||||||||
Control | Loan / | Mortgage | First | Last IO | First P&I | ARD | Final | Period- | Period- | Most Recent | Most Recent | |||||||||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Due Date | Due Date | Due Date | Maturity Date | (Yes / No) | Maturity Date | Late Fee | Default | Prepayment Provision (3) | NOI ($) | NOI Date | |||||||||||||||
24 | Loan | GSMC | Maitland Concourse | 1/6/2014 | 12/6/2014 | 1/6/2015 | 12/6/2023 | No | 0 | 0 | Lockout/25_Defeasance/90_0%/5 | 976,547 | 12/31/2011 | |||||||||||||||||
25 | Loan | CGMRC | Quorum II Plaza | 1/6/2014 | 12/6/2023 | 12/6/2023 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 1,267,123 | 12/31/2011 | ||||||||||||||||||
26 | Loan | SMF I | Katella Corporate Center | 1/6/2014 | 1/6/2014 | 12/6/2023 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 996,009 | 12/31/2011 | ||||||||||||||||||
27 | Loan | GSMC | Wal-Mart Shadow Anchored Texas Portfolio | 12/6/2013 | 12/6/2013 | 11/6/2023 | No | 5 days grace, once per calendar year | 0 | Lockout/23_>YM or 1%/93_0%/4 | 1,281,128 | 12/31/2011 | ||||||||||||||||||
27.01 | Property | Lubbock Shopping Center | 388,847 | 12/31/2011 | ||||||||||||||||||||||||||
27.02 | Property | Bay City Shopping Center | 334,477 | 12/31/2011 | ||||||||||||||||||||||||||
27.03 | Property | Uvalde Shopping Center | 301,472 | 12/31/2011 | ||||||||||||||||||||||||||
27.04 | Property | Alice Shopping Center | 256,332 | 12/31/2011 | ||||||||||||||||||||||||||
28 | Loan | 33 | CCRE | Legends at Canyon & Weatherford | 2/6/2014 | 1/6/2016 | 2/6/2016 | 1/6/2024 | No | 0 | 0 | Lockout/24_Defeasance/93_0%/3 | 663,862 | 12/31/2011 | ||||||||||||||||
28.01 | Property | 33 | Legends at Weatherford | 459,954 | 12/31/2011 | |||||||||||||||||||||||||
28.02 | Property | 33 | Legends at Canyon | 203,908 | 12/31/2011 | |||||||||||||||||||||||||
29 | Loan | 18, 34, 35, 36 | GSMC | 7500 Bellaire Boulevard | 12/6/2013 | 12/6/2013 | 11/6/2023 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | 1,374,166 | 12/31/2011 | |||||||||||||||||
30 | Loan | 37 | SMF I | Holiday Inn Columbia Airport | 2/6/2014 | 2/6/2014 | 1/6/2019 | No | 0 | 0 | Lockout/24_Defeasance/32_0%/4 | 573,057 | 12/31/2011 | |||||||||||||||||
31 | Loan | CGMRC | Stratford Place Apartments | 2/6/2014 | 2/6/2014 | 1/6/2024 | No | 0 | 0 | Lockout/24_Defeasance/93_0%/3 | 898,528 | 12/31/2011 | ||||||||||||||||||
32 | Loan | SMF I | Wrigleyville Retail Portfolio | 2/6/2014 | 2/6/2014 | 1/6/2024 | No | 0 | 0 | Lockout/24_>YM or 1%/92_0%/4 | 711,228 | 12/31/2011 | ||||||||||||||||||
32.01 | Property | 38 | 947-959 West Addison Street | 351,089 | 12/31/2011 | |||||||||||||||||||||||||
32.02 | Property | 947-949 West Wellington Avenue | 295,660 | 12/31/2011 | ||||||||||||||||||||||||||
32.03 | Property | 39 | 2427-2429 North Lincoln Avenue | 64,479 | 12/31/2011 | |||||||||||||||||||||||||
33 | Loan | SMF I | Aeroplex One | 2/6/2014 | 2/6/2014 | 1/6/2024 | No | 0 | 0 | Lockout/24_Defeasance/91_0%/5 | 1,700,974 | 12/31/2011 | ||||||||||||||||||
34 | Loan | GSMC | South Elm Business Park | 2/6/2014 | 2/6/2014 | 1/6/2024 | No | 5 days grace, once per calendar year | 0 | Lockout/24_Defeasance/92_0%/4 | 1,164,030 | 12/31/2011 | ||||||||||||||||||
35 | Loan | GSMC | Columbia Square | 1/6/2014 | 1/6/2014 | 12/6/2023 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 81,685 | 12/31/2011 | ||||||||||||||||||
36 | Loan | 40 | GSMC | Residence Inn College Station | 12/6/2013 | 12/6/2013 | 11/6/2023 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | 1,230,609 | 12/31/2011 | |||||||||||||||||
37 | Loan | SMF I | Brittany Knoll Apartments and Abbey Rose Townhomes | 1/6/2014 | 1/6/2014 | 12/6/2023 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 1,076,077 | 12/31/2011 | ||||||||||||||||||
37.01 | Property | 41 | Brittany Knoll Apartments | 981,742 | 12/31/2011 | |||||||||||||||||||||||||
37.02 | Property | Abbey Rose Townhomes | 94,335 | 12/31/2011 | ||||||||||||||||||||||||||
38 | Loan | GSMC | Pine Aire Apartments | 12/6/2013 | 12/6/2013 | 11/6/2023 | No | 0 | 0 | Lockout/26_Defeasance/89_0%/5 | 1,066,490 | 12/31/2011 | ||||||||||||||||||
39 | Loan | SMF I | Heilig Levine | 12/6/2013 | 12/6/2013 | 11/6/2023 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | 839,886 | 12/31/2011 | ||||||||||||||||||
40 | Loan | SMF I | Monterey Retail Center | 2/6/2014 | 2/6/2014 | 1/6/2024 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 1,055,855 | 12/31/2011 | ||||||||||||||||||
41 | Loan | CGMRC | LV II Self Storage Portfolio | 11/6/2013 | 11/6/2013 | 10/6/2023 | No | 0 | 0 | Lockout/27_>YM or 1%/87_0%/6 | 839,422 | 12/31/2011 | ||||||||||||||||||
41.01 | Property | LV II Self Storage Portfolio - Sure Save | 512,711 | 12/31/2011 | ||||||||||||||||||||||||||
41.02 | Property | LV II Self Storage Portfolio - AAA Quality | 124,479 | 12/31/2011 | ||||||||||||||||||||||||||
41.03 | Property | LV II Self Storage Portfolio - Beltway | 202,232 | 12/31/2011 | ||||||||||||||||||||||||||
42 | Loan | GSMC | Arbor on Richmond | 1/6/2014 | 12/6/2015 | 1/6/2016 | 12/6/2023 | No | 0 | 0 | Lockout/25_Defeasance/90_0%/5 | N/A | N/A | |||||||||||||||||
43 | Loan | GSMC | 121 Hillpointe & 130 Technology | 12/6/2013 | 12/6/2013 | 11/6/2023 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | 815,798 | 12/31/2011 | ||||||||||||||||||
44 | Loan | 42 | SMF I | Regency Plaza | 2/6/2014 | 2/6/2014 | 1/6/2024 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 584,777 | 12/31/2011 | |||||||||||||||||
45 | Loan | 18, 43, 44 | CCRE | Best Western Premier Old Town Center | 2/6/2014 | 2/6/2014 | 1/6/2024 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 879,953 | 12/31/2011 | |||||||||||||||||
46 | Loan | 45, 46 | SMF I | Gateway Commerce Center | 12/6/2013 | 5/6/2015 | 6/6/2015 | 11/6/2023 | No | 0 | 0 | Lockout/26_Defeasance/89_0%/5 | N/A | N/A | ||||||||||||||||
47 | Loan | CGMRC | LS Portfolio | 12/6/2013 | 12/6/2013 | 11/6/2018 | No | 0 | 0 | Lockout/26_>YM or 1%/28_0%/6 | 588,590 | 12/31/2011 | ||||||||||||||||||
47.01 | Property | LS Portfolio - Buckingham | 362,038 | 12/31/2011 | ||||||||||||||||||||||||||
47.02 | Property | LS Portfolio - Pell | 226,551 | 12/31/2011 | ||||||||||||||||||||||||||
48 | Loan | 47 | SMF I | Lovejoy Station | 1/6/2014 | 12/6/2015 | 1/6/2016 | 12/6/2023 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 740,425 | 12/31/2011 | ||||||||||||||||
49 | Loan | 18 | SMF I | Oliver Creek Shopping Center | 1/6/2014 | 1/6/2014 | 12/6/2023 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 827,417 | 12/31/2011 | |||||||||||||||||
50 | Loan | GSMC | Stonesthrow Apartments | 1/6/2014 | 1/6/2014 | 12/6/2023 | No | 15 | 0 | Lockout/11_>YM or 1%/105_0%/4 | 513,647 | 12/31/2011 | ||||||||||||||||||
51 | Loan | GSMC | Southport Industrial Complex | 1/6/2014 | 1/6/2014 | 12/6/2023 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 508,828 | 12/31/2011 | ||||||||||||||||||
52 | Loan | CGMRC | Danville Towne Centre | 12/6/2013 | 12/6/2013 | 11/6/2023 | No | 0 | 0 | Lockout/26_>YM or 1%/91_0%/3 | 962,586 | 12/31/2011 | ||||||||||||||||||
53 | Loan | 48 | SMF I | AmeriCenter Portfolio | 1/6/2014 | 1/6/2014 | 12/6/2023 | No | 0 | 0 | Lockout/25_Defeasance/89_0%/6 | 723,649 | 12/31/2011 | |||||||||||||||||
53.01 | Property | AmeriCenter - Novi | 437,644 | 12/31/2011 | ||||||||||||||||||||||||||
53.02 | Property | AmeriCenter - Dublin | 286,005 | 12/31/2011 | ||||||||||||||||||||||||||
54 | Loan | GSMC | Great Lakes Plaza | 1/6/2014 | 12/6/2015 | 1/6/2016 | 12/6/2023 | No | 0 | 0 | Lockout/23_>YM or 1%/93_0%/4 | 679,298 | 12/31/2011 | |||||||||||||||||
55 | Loan | GSMC | Abbey Lake Apartments | 1/6/2014 | 12/6/2015 | 1/6/2016 | 12/6/2023 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 559,820 | 12/31/2011 | |||||||||||||||||
56 | Loan | GSMC | Whitehall Tech Center 4 & 5 | 1/6/2014 | 1/6/2014 | 12/6/2023 | No | 15 | 0 | Lockout/25_Defeasance/91_0%/4 | 311,426 | 12/31/2011 | ||||||||||||||||||
57 | Loan | 49 | GSMC | Mansfield Crossing | 12/6/2013 | 12/6/2013 | 11/6/2023 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | 328,879 | 12/31/2011 | |||||||||||||||||
58 | Loan | 50 | SMF I | Holiday Inn Express Tucumcari | 1/6/2014 | 1/6/2014 | 12/6/2023 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 643,040 | 12/31/2011 | |||||||||||||||||
59 | Loan | 18 | SMF I | Regency Crossing | 1/6/2014 | 1/6/2014 | 12/6/2023 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 624,976 | 12/31/2011 | |||||||||||||||||
60 | Loan | 18, 34 | GSMC | Kilmer Plaza | 2/6/2014 | 2/6/2014 | 1/6/2024 | No | 5 days grace, once per calendar year | 0 | Lockout/24_Defeasance/92_0%/4 | N/A | N/A | |||||||||||||||||
61 | Loan | GSMC | Brake Parts | 12/6/2013 | 12/6/2013 | 11/6/2023 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | N/A | N/A | ||||||||||||||||||
62 | Loan | 18 | CGMRC | Brinks Self Storage | 12/6/2013 | 12/6/2013 | 11/6/2023 | No | 0 | 0 | Lockout/26_Defeasance/91_0%/3 | 401,958 | 12/31/2011 | |||||||||||||||||
63 | Loan | 51 | SMF I | 228 East 58th Street | 1/6/2014 | 1/6/2014 | 12/6/2023 | No | 0 | 0 | Lockout/11_>YM or 1%/105_0%/4 | 333,077 | 12/31/2011 | |||||||||||||||||
64 | Loan | 18 | CGMRC | Fairfield Inn - Indianapolis | 12/6/2013 | 12/6/2013 | 11/6/2023 | No | 0 | 0 | Lockout/26_Defeasance/91_0%/3 | 419,315 | 12/31/2011 | |||||||||||||||||
65 | Loan | CGMRC | Phoenix MHC Portfolio | 1/6/2014 | 1/6/2014 | 12/6/2023 | No | 0 | 0 | Lockout/25_Defeasance/92_0%/3 | 476,644 | 12/31/2011 | ||||||||||||||||||
65.01 | Property | Sierra Vista | 173,603 | 12/31/2011 | ||||||||||||||||||||||||||
65.02 | Property | Alta Vista | 172,826 | 12/31/2011 | ||||||||||||||||||||||||||
65.03 | Property | Loma Vista | 130,214 | 12/31/2011 | ||||||||||||||||||||||||||
66 | Loan | SMF I | Hillcrest Medical Park | 1/6/2014 | 1/6/2014 | 12/6/2023 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 472,550 | 12/31/2011 | ||||||||||||||||||
67 | Loan | CCRE | Sullivan Apartments | 2/6/2014 | 2/6/2014 | 1/6/2024 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | N/A | N/A |
GSMS 2014-GC18 Annex A | ||||||||||||||||||||||||||||||
Grace | Grace | Third | Third | |||||||||||||||||||||||||||
Control | Loan / | Mortgage | First | Last IO | First P&I | ARD | Final | Period- | Period- | Most Recent | Most Recent | |||||||||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Due Date | Due Date | Due Date | Maturity Date | (Yes / No) | Maturity Date | Late Fee | Default | Prepayment Provision (3) | NOI ($) | NOI Date | |||||||||||||||
68 | Loan | CGMRC | Orchard Grove Shopping Center | 12/6/2013 | 12/6/2013 | 11/6/2023 | No | 0 | 0 | Lockout/26_Defeasance/91_0%/3 | 374,231 | 12/31/2011 | ||||||||||||||||||
69 | Loan | CCRE | Willow Crest | 2/6/2014 | 2/6/2014 | 1/6/2024 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 256,527 | 12/31/2011 | ||||||||||||||||||
70 | Loan | CGMRC | Douglas Estates & Johnson Village | 12/6/2013 | 12/6/2013 | 11/6/2023 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | 450,119 | 12/31/2011 | ||||||||||||||||||
70.01 | Property | Douglas Estates | 241,271 | 12/31/2011 | ||||||||||||||||||||||||||
70.02 | Property | Johnson Village | 208,848 | 12/31/2011 | ||||||||||||||||||||||||||
71 | Loan | SMF I | Town Center & Druid Hills Self Storage | 1/6/2014 | 1/6/2014 | 12/6/2023 | No | 0 | 0 | Lockout/25_Defeasance/90_0%/5 | 359,250 | 12/31/2011 | ||||||||||||||||||
71.01 | Property | Town Center Self Storage | 215,181 | 12/31/2011 | ||||||||||||||||||||||||||
71.02 | Property | Druid Hills Self Storage | 144,069 | 12/31/2011 | ||||||||||||||||||||||||||
72 | Loan | CGMRC | 141 South Meridian Street | 1/6/2014 | 1/6/2014 | 12/6/2023 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | ||||||||||||||||||
73 | Loan | GSMC | Golden Triangle | 2/6/2014 | 2/6/2014 | 1/6/2024 | No | 5 days grace, once per calendar year | 0 | Lockout/24_Defeasance/92_0%/4 | 136,346 | 12/31/2011 | ||||||||||||||||||
74 | Loan | GSMC | Pines Apartments | 12/6/2013 | 12/6/2013 | 11/6/2023 | No | 0 | 0 | Lockout/26_Defeasance/89_0%/5 | 207,536 | 12/31/2011 |
GSMS 2014-GC18 Annex A | ||||||||||||||||||||||||||||||
Second | Second | |||||||||||||||||||||||||||||
Control | Loan / | Mortgage | Most Recent | Most Recent | Most Recent | Most Recent | Most Recent | Most Recent | Most Recent | Most Recent | Underwritten | Underwritten | Underwritten Net | |||||||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | NOI ($) | 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 | The Shops at Canal Place | 7,375,631 | 12/31/2012 | 12,452,364 | 4,354,177 | 8,098,187 | 10/31/2013 | 12 | Trailing 12 | 13,542,506 | 4,511,227 | 9,031,279 | |||||||||||||||
2 | Loan | 9, 10, 11, 12, 13 | CGMRC | CityScape - East Office/Retail | 10,323,308 | 12/31/2012 | 18,475,819 | 4,993,396 | 13,482,423 | 9/30/2013 | 12 | Trailing 12 | 23,129,972 | 5,964,787 | 17,165,185 | |||||||||||||||
3 | Loan | GSMC | The Crossroads | 9,407,513 | 12/31/2012 | 14,426,871 | 4,156,637 | 10,270,234 | 10/31/2013 | 12 | Trailing 12 | 14,976,152 | 4,160,794 | 10,815,358 | ||||||||||||||||
4 | Loan | 14, 15, 16, 17, 18 | CGMRC | 1500 Spring Garden | 13,149,456 | 12/31/2012 | 21,619,637 | 8,492,537 | 13,127,100 | 8/31/2013 | 12 | Trailing 12 | 23,956,145 | 9,308,337 | 14,647,808 | |||||||||||||||
5 | Loan | 18, 19 | CCRE | Wyoming Valley Mall | 8,719,413 | 12/31/2012 | 14,230,428 | 5,504,185 | 8,726,243 | 9/30/2013 | 12 | Trailing 12 | 13,985,507 | 5,737,785 | 8,247,722 | |||||||||||||||
6 | Loan | 20, 21, 22 | SMF I | Blue Doors Carolinas | 709,861 | 12/31/2012 | 1,826,462 | 741,875 | 1,084,587 | 10/31/2013 | 12 | Trailing 12 | 1,954,411 | 791,532 | 1,162,879 | |||||||||||||||
6.01 | Property | 930 Retail Drive | 359,930 | 12/31/2012 | 703,210 | 236,664 | 466,546 | 10/31/2013 | 12 | Trailing 12 | 743,365 | 274,944 | 468,421 | |||||||||||||||||
6.02 | Property | 2527 Little Rock Road | 143,220 | 12/31/2012 | 460,798 | 172,102 | 288,696 | 10/31/2013 | 12 | Trailing 12 | 515,396 | 191,372 | 324,024 | |||||||||||||||||
6.03 | Property | 4023 East Franklin Boulevard | 129,024 | 12/31/2012 | 407,220 | 191,615 | 215,605 | 10/31/2013 | 12 | Trailing 12 | 434,446 | 191,429 | 243,017 | |||||||||||||||||
6.04 | Property | 935 North New Hope Road | 77,687 | 12/31/2012 | 255,233 | 141,493 | 113,740 | 10/31/2013 | 12 | Trailing 12 | 261,203 | 133,786 | 127,417 | |||||||||||||||||
7 | Loan | 21, 22 | SMF I | Blue Doors Tallahassee | 894,373 | 12/31/2012 | 1,587,630 | 607,014 | 980,616 | 10/31/2013 | 12 | Trailing 12 | 1,640,712 | 677,287 | 963,425 | |||||||||||||||
7.01 | Property | 5600 Roanoke Trail | 567,598 | 12/31/2012 | 928,392 | 304,337 | 624,055 | 10/31/2013 | 12 | Trailing 12 | 981,011 | 332,782 | 648,229 | |||||||||||||||||
7.02 | Property | 5086 Tennessee Capital Boulevard | 326,775 | 12/31/2012 | 659,238 | 302,677 | 356,561 | 10/31/2013 | 12 | Trailing 12 | 659,701 | 344,505 | 315,196 | |||||||||||||||||
8 | Loan | 21, 22 | SMF I | Blue Doors Bentonville | 286,765 | 12/31/2012 | 509,935 | 188,334 | 321,601 | 10/31/2013 | 12 | Trailing 12 | 522,081 | 188,397 | 333,683 | |||||||||||||||
9 | Loan | GSMC | Toledo Retail Portfolio | 1,920,035 | 12/31/2012 | N/A | N/A | N/A | N/A | N/A | Not Available | 3,662,579 | 1,073,293 | 2,589,286 | ||||||||||||||||
9.01 | Property | Monroe Street Portfolio | 1,012,358 | 12/31/2012 | N/A | N/A | N/A | N/A | N/A | Not Available | 1,440,400 | 455,895 | 984,505 | |||||||||||||||||
9.02 | Property | Monroe Street Market Square | 907,677 | 12/31/2012 | N/A | N/A | N/A | N/A | N/A | Not Available | 1,213,467 | 318,422 | 895,045 | |||||||||||||||||
9.03 | Property | Shops at Franklin Place | N/A | N/A | N/A | N/A | N/A | N/A | N/A | Not Available | 1,008,712 | 298,976 | 709,736 | |||||||||||||||||
10 | Loan | CGMRC | The Haier Building | 2,000,664 | 12/31/2012 | 3,169,685 | 700,502 | 2,469,183 | 8/31/2013 | 8 | Annualized | 3,912,014 | 1,065,770 | 2,846,244 | ||||||||||||||||
11 | Loan | 18, 23 | GSMC | Crowne Plaza Anchorage | 2,348,785 | 12/31/2012 | 7,500,868 | 5,216,342 | 2,284,526 | 10/31/2013 | 12 | Trailing 12 | 7,500,868 | 5,227,892 | 2,272,976 | |||||||||||||||
12 | Loan | 24, 25 | CCRE | Bangor Parkade | 1,835,290 | 12/31/2012 | 3,325,500 | 1,280,765 | 2,044,735 | 9/30/2013 | 12 | Trailing 12 | 3,367,055 | 1,418,102 | 1,948,954 | |||||||||||||||
13 | Loan | CGMRC | Dollar General Portfolio | 2,446,570 | 12/31/2012 | 3,032,036 | 476,901 | 2,555,135 | 6/30/2013 | 6 | Annualized | 3,104,355 | 802,721 | 2,301,635 | ||||||||||||||||
13.01 | Property | 3518 Highway 70 South | 74,176 | 12/31/2012 | 103,126 | 17,126 | 86,000 | 6/30/2013 | 6 | Annualized | 101,330 | 28,723 | 72,607 | |||||||||||||||||
13.02 | Property | 615 West 2nd Avenue | 74,925 | 12/31/2012 | 79,800 | 4,596 | 75,204 | 6/30/2013 | 6 | Annualized | 90,304 | 18,348 | 71,957 | |||||||||||||||||
13.03 | Property | 1704 La Salle Avenue | 71,325 | 12/31/2012 | 74,400 | 2,808 | 71,592 | 6/30/2013 | 6 | Annualized | 92,458 | 23,758 | 68,700 | |||||||||||||||||
13.04 | Property | 100 East 2nd Street | 69,191 | 12/31/2012 | 88,930 | 19,109 | 69,821 | 6/30/2013 | 6 | Annualized | 77,723 | 11,541 | 66,181 | |||||||||||||||||
13.05 | Property | 95 East State | 64,840 | 12/31/2012 | 73,086 | 16,135 | 56,951 | 6/30/2013 | 6 | Annualized | 84,733 | 30,318 | 54,415 | |||||||||||||||||
13.06 | Property | 903 North Greer Boulevard | 66,284 | 12/31/2012 | 79,174 | 7,670 | 71,504 | 6/30/2013 | 6 | Annualized | 84,289 | 21,506 | 62,782 | |||||||||||||||||
13.07 | Property | 701 East Criner Street | 64,394 | 12/31/2012 | 67,954 | 4,359 | 63,595 | 6/30/2013 | 6 | Annualized | 78,503 | 16,351 | 62,152 | |||||||||||||||||
13.08 | Property | 1318 West Main Street | 64,874 | 12/31/2012 | 69,000 | 2,580 | 66,420 | 6/30/2013 | 6 | Annualized | 79,858 | 18,115 | 61,742 | |||||||||||||||||
13.09 | Property | 2855 Mahoning Avenue Northwest | 60,634 | 12/31/2012 | 90,116 | 30,118 | 59,998 | 6/30/2013 | 6 | Annualized | 79,084 | 20,265 | 58,819 | |||||||||||||||||
13.10 | Property | 10270 State Route 550 | 62,411 | 12/31/2012 | 69,016 | 5,454 | 63,562 | 6/30/2013 | 6 | Annualized | 75,134 | 16,736 | 58,399 | |||||||||||||||||
13.11 | Property | 12 Alta Drive | 61,058 | 12/31/2012 | 70,800 | 14,294 | 56,506 | 6/30/2013 | 6 | Annualized | 68,499 | 11,442 | 57,057 | |||||||||||||||||
13.12 | Property | 1301 North Sewell Drive | 66,555 | 12/31/2012 | 79,946 | 9,400 | 70,546 | 6/30/2013 | 6 | Annualized | 75,186 | 16,294 | 58,892 | |||||||||||||||||
13.13 | Property | 1502 North Main Street | 59,775 | 12/31/2012 | 88,904 | 22,743 | 66,161 | 6/30/2013 | 6 | Annualized | 78,024 | 19,469 | 58,554 | |||||||||||||||||
13.14 | Property | 610 North Broadway | 61,792 | 12/31/2012 | 62,746 | 2,555 | 60,191 | 6/30/2013 | 6 | Annualized | 67,296 | 8,882 | 58,414 | |||||||||||||||||
13.15 | Property | 403 West South Street | 54,599 | 12/31/2012 | 63,184 | 5,306 | 57,878 | 6/30/2013 | 6 | Annualized | 69,939 | 13,092 | 56,847 | |||||||||||||||||
13.16 | Property | 10217 Highway 182 East | 52,830 | 12/31/2012 | 76,994 | 13,659 | 63,335 | 6/30/2013 | 6 | Annualized | 77,704 | 25,368 | 52,336 | |||||||||||||||||
13.17 | Property | 1808 West Water Street | 58,690 | 12/31/2012 | 68,752 | 13,348 | 55,404 | 6/30/2013 | 6 | Annualized | 71,570 | 17,391 | 54,179 | |||||||||||||||||
13.18 | Property | 113 Utica Street | 61,218 | 12/31/2012 | 81,788 | 17,667 | 64,121 | 6/30/2013 | 6 | Annualized | 87,858 | 30,148 | 57,710 | |||||||||||||||||
13.19 | Property | 16418 US Highway 70 | 62,027 | 12/31/2012 | 75,550 | 4,511 | 71,039 | 6/30/2013 | 6 | Annualized | 69,181 | 14,553 | 54,627 | |||||||||||||||||
13.20 | Property | 325 South Front Street | 56,152 | 12/31/2012 | 62,766 | 3,838 | 58,928 | 6/30/2013 | 6 | Annualized | 71,637 | 18,154 | 53,482 | |||||||||||||||||
13.21 | Property | 49840 East Park Drive | 52,823 | 12/31/2012 | 68,790 | 12,013 | 56,777 | 6/30/2013 | 6 | Annualized | 65,285 | 12,400 | 52,885 | |||||||||||||||||
13.22 | Property | 210 Bobbitt Avenue | 55,232 | 12/31/2012 | 65,220 | 6,844 | 58,376 | 6/30/2013 | 6 | Annualized | 70,099 | 17,373 | 52,727 | |||||||||||||||||
13.23 | Property | 101 East State Highway 276 | 56,605 | 12/31/2012 | 58,954 | 2,379 | 56,575 | 6/30/2013 | 6 | Annualized | 65,786 | 12,076 | 53,710 | |||||||||||||||||
13.24 | Property | 33 West Main Street | 54,481 | 12/31/2012 | 67,386 | 7,585 | 59,801 | 6/30/2013 | 6 | Annualized | 70,573 | 19,397 | 51,176 | |||||||||||||||||
13.25 | Property | 7269 Ridge Road | 57,558 | 12/31/2012 | 79,680 | 17,939 | 61,741 | 6/30/2013 | 6 | Annualized | 79,093 | 25,457 | 53,637 | |||||||||||||||||
13.26 | Property | 7365 Highway 105 | 53,871 | 12/31/2012 | 85,362 | 33,515 | 51,847 | 6/30/2013 | 6 | Annualized | 68,395 | 18,012 | 50,384 | |||||||||||||||||
13.27 | Property | 2100 Thistle Hill Drive | 51,572 | 12/31/2012 | 60,614 | 6,706 | 53,908 | 6/30/2013 | 6 | Annualized | 66,577 | 16,145 | 50,432 | |||||||||||||||||
13.28 | Property | 519 Park Avenue | 49,613 | 12/31/2012 | 52,200 | 3,204 | 48,996 | 6/30/2013 | 6 | Annualized | 55,755 | 7,877 | 47,877 | |||||||||||||||||
13.29 | Property | 1410 Harrisburg Pike | 54,514 | 12/31/2012 | 63,138 | 6,460 | 56,678 | 6/30/2013 | 6 | Annualized | 77,800 | 26,800 | 51,000 | |||||||||||||||||
13.30 | Property | 120 East Franklin Street | 63,992 | 12/31/2012 | 72,436 | 7,127 | 65,309 | 6/30/2013 | 6 | Annualized | 73,999 | 23,888 | 50,111 | |||||||||||||||||
13.31 | Property | 1140 Church Point Highway | 48,068 | 12/31/2012 | 50,400 | 2,408 | 47,992 | 6/30/2013 | 6 | Annualized | 55,832 | 8,658 | 47,175 | |||||||||||||||||
13.32 | Property | 8829 Cameron Street | 47,937 | 12/31/2012 | 65,470 | 10,444 | 55,026 | 6/30/2013 | 6 | Annualized | 65,859 | 19,222 | 46,637 | |||||||||||||||||
13.33 | Property | 1812 Highway 71 South | 47,561 | 12/31/2012 | 63,880 | 16,940 | 46,940 | 6/30/2013 | 6 | Annualized | 56,880 | 10,251 | 46,629 | |||||||||||||||||
13.34 | Property | 618 Seventh Avenue | 48,139 | 12/31/2012 | 67,682 | 13,417 | 54,265 | 6/30/2013 | 6 | Annualized | 65,937 | 20,095 | 45,842 | |||||||||||||||||
13.35 | Property | 411 4th Street | 46,692 | 12/31/2012 | 52,354 | 1,647 | 50,707 | 6/30/2013 | 6 | Annualized | 57,531 | 11,765 | 45,766 | |||||||||||||||||
13.36 | Property | 4665 Tuscarawas Road | 48,509 | 12/31/2012 | 72,050 | 16,357 | 55,693 | 6/30/2013 | 6 | Annualized | 75,282 | 30,389 | 44,893 | |||||||||||||||||
13.37 | Property | 8557 Main Street | 51,463 | 12/31/2012 | 77,846 | 14,667 | 63,179 | 6/30/2013 | 6 | Annualized | 74,409 | 25,908 | 48,501 | |||||||||||||||||
13.38 | Property | 300 East Central Avenue | 46,344 | 12/31/2012 | 59,952 | 7,991 | 51,961 | 6/30/2013 | 6 | Annualized | 61,053 | 16,525 | 44,528 | |||||||||||||||||
13.39 | Property | 210 OSR East | 42,020 | 12/31/2012 | 72,660 | 22,506 | 50,154 | 6/30/2013 | 6 | Annualized | 61,530 | 19,648 | 41,882 | |||||||||||||||||
13.40 | Property | 231 State Highway 147 | 42,259 | 12/31/2012 | 70,080 | 22,100 | 47,980 | 6/30/2013 | 6 | Annualized | 59,105 | 17,353 | 41,752 | |||||||||||||||||
13.41 | Property | 800 West Military Highway | 44,084 | 12/31/2012 | 46,354 | 3,127 | 43,227 | 6/30/2013 | 6 | Annualized | 54,256 | 12,579 | 41,677 | |||||||||||||||||
13.42 | Property | 465 Donner Avenue | 54,100 | 12/31/2012 | 63,000 | 18,660 | 44,340 | 6/30/2013 | 6 | Annualized | 60,165 | 22,941 | 37,224 | |||||||||||||||||
13.43 | Property | 106 M Street | 29,804 | 12/31/2012 | 35,856 | 2,657 | 33,199 | 6/30/2013 | 6 | Annualized | 37,728 | 11,640 | 26,088 | |||||||||||||||||
13.44 | Property | 716 North Brinton Avenue | 31,579 | 12/31/2012 | 34,640 | 2,933 | 31,707 | 6/30/2013 | 6 | Annualized | 45,115 | 15,867 | 29,248 | |||||||||||||||||
14 | Loan | 26 | GSMC | Raeford Crossing | 1,205,210 | 12/31/2012 | 2,433,423 | 916,190 | 1,517,233 | 9/30/2013 | 12 | Trailing 12 | 2,607,934 | 900,980 | 1,706,954 | |||||||||||||||
15 | Loan | 18, 27 | GSMC | Hilton Garden Inn Pittsburgh - Cranberry | N/A | N/A | 5,526,236 | 3,374,298 | 2,151,938 | 10/27/2013 | 12 | Trailing 12 | 5,541,418 | 3,390,456 | 2,150,962 | |||||||||||||||
16 | Loan | GSMC | Smith Brothers Hardware Building | 2,461,077 | 12/31/2012 | 3,240,229 | 1,526,812 | 1,713,417 | 8/31/2013 | 12 | Trailing 12 | 3,695,398 | 1,581,563 | 2,113,834 | ||||||||||||||||
17 | Loan | GSMC | Park Meadows | 1,510,932 | 12/31/2012 | 2,818,305 | 1,206,206 | 1,612,099 | 10/31/2013 | 12 | Trailing 12 | 2,823,275 | 1,210,559 | 1,612,716 | ||||||||||||||||
18 | Loan | CGMRC | Minnesota Self Storage Portfolio | 1,802,395 | 12/31/2012 | 3,280,925 | 1,336,550 | 1,944,375 | 9/30/2013 | 12 | Trailing 12 | 3,310,318 | 1,352,095 | 1,958,223 | ||||||||||||||||
18.01 | Property | Edina Mini Storage | 646,545 | 12/31/2012 | 1,202,588 | 458,912 | 743,676 | 9/30/2013 | 12 | Trailing 12 | 1,199,606 | 471,490 | 728,116 | |||||||||||||||||
18.02 | Property | Bloomington Self Storage | 573,647 | 12/31/2012 | 1,016,987 | 432,648 | 584,339 | 9/30/2013 | 12 | Trailing 12 | 1,023,585 | 432,443 | 591,142 | |||||||||||||||||
18.03 | Property | Minneapolis Self Storage | 304,974 | 12/31/2012 | 544,809 | 220,723 | 324,086 | 9/30/2013 | 12 | Trailing 12 | 557,212 | 222,880 | 334,332 | |||||||||||||||||
18.04 | Property | Lakeville Premier Self Storage | 277,229 | 12/31/2012 | 516,541 | 224,266 | 292,275 | 9/30/2013 | 12 | Trailing 12 | 529,915 | 225,281 | 304,634 | |||||||||||||||||
19 | Loan | SMF I | Highland Plantation Apartments | 1,503,749 | 12/31/2012 | 3,398,838 | 1,758,913 | 1,639,925 | 11/30/2013 | 12 | Trailing 12 | 3,413,838 | 1,780,673 | 1,633,165 | ||||||||||||||||
20 | Loan | 18, 28, 29 | SMF I | Wyndham Garden Inn Long Island City | 1,296,165 | 12/31/2012 | 5,677,110 | 3,886,970 | 1,790,140 | 11/30/2013 | 12 | Trailing 12 | 6,088,689 | 4,166,590 | 1,922,099 | |||||||||||||||
21 | Loan | CGMRC | Gessner Estates Apartments | 1,423,348 | 12/25/2012 | 4,035,885 | 2,393,413 | 1,642,472 | 9/25/2013 | 12 | Trailing 12 | 4,035,885 | 2,358,695 | 1,677,190 | ||||||||||||||||
22 | Loan | 18, 30, 31, 32 | SMF I | 246 Fifth Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | Not Available | 1,788,198 | 468,267 | 1,319,931 | |||||||||||||||
23 | Loan | 18 | CGMRC | Lakeway Commons | 1,217,923 | 12/31/2012 | 1,719,732 | 518,297 | 1,201,434 | 8/31/2013 | 12 | Trailing 12 | 1,735,318 | 522,507 | 1,212,811 |
GSMS 2014-GC18 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 ($) | |||||||||||||||
24 | Loan | GSMC | Maitland Concourse | 276,492 | 12/31/2012 | 1,768,265 | 1,033,608 | 734,657 | 9/30/2013 | 12 | Trailing 12 | 2,308,501 | 1,004,785 | 1,303,715 | ||||||||||||||||
25 | Loan | CGMRC | Quorum II Plaza | 1,310,277 | 12/31/2012 | 2,118,506 | 705,682 | 1,412,824 | 8/31/2013 | 8 | Annualized | 2,024,783 | 756,391 | 1,268,392 | ||||||||||||||||
26 | Loan | SMF I | Katella Corporate Center | 969,578 | 12/31/2012 | 1,797,663 | 736,080 | 1,061,583 | 10/31/2013 | 12 | Trailing 12 | 1,868,814 | 740,081 | 1,128,733 | ||||||||||||||||
27 | Loan | GSMC | Wal-Mart Shadow Anchored Texas Portfolio | 1,226,737 | 12/31/2012 | 1,540,431 | 307,382 | 1,233,049 | 8/31/2013 | 8 | Annualized | 1,564,871 | 336,630 | 1,228,243 | ||||||||||||||||
27.01 | Property | Lubbock Shopping Center | 341,525 | 12/31/2012 | 453,555 | 67,431 | 386,124 | 8/31/2013 | 8 | Annualized | 458,895 | 96,279 | 362,616 | |||||||||||||||||
27.02 | Property | Bay City Shopping Center | 327,026 | 12/31/2012 | 417,280 | 91,769 | 325,511 | 8/31/2013 | 8 | Annualized | 426,516 | 87,148 | 339,369 | |||||||||||||||||
27.03 | Property | Uvalde Shopping Center | 306,471 | 12/31/2012 | 388,621 | 85,979 | 302,642 | 8/31/2013 | 8 | Annualized | 376,595 | 86,564 | 290,032 | |||||||||||||||||
27.04 | Property | Alice Shopping Center | 251,715 | 12/31/2012 | 280,975 | 62,203 | 218,772 | 8/31/2013 | 8 | Annualized | 302,865 | 66,639 | 236,226 | |||||||||||||||||
28 | Loan | 33 | CCRE | Legends at Canyon & Weatherford | 1,039,592 | 12/31/2012 | 3,143,230 | 1,769,203 | 1,374,027 | 10/31/2013 | 12 | Trailing 12 | 3,098,489 | 1,911,735 | 1,186,754 | |||||||||||||||
28.01 | Property | 33 | Legends at Weatherford | 575,547 | 12/31/2012 | 1,532,262 | 838,454 | 693,808 | 10/31/2013 | 12 | Trailing 12 | 1,501,005 | 886,936 | 614,068 | ||||||||||||||||
28.02 | Property | 33 | Legends at Canyon | 464,045 | 12/31/2012 | 1,610,968 | 930,749 | 680,219 | 10/31/2013 | 12 | Trailing 12 | 1,597,485 | 1,024,798 | 572,686 | ||||||||||||||||
29 | Loan | 18, 34, 35, 36 | GSMC | 7500 Bellaire Boulevard | 1,421,693 | 12/31/2012 | 2,587,630 | 1,163,726 | 1,423,905 | 9/30/2013 | 12 | Trailing 12 | 2,507,258 | 1,277,041 | 1,230,217 | |||||||||||||||
30 | Loan | 37 | SMF I | Holiday Inn Columbia Airport | 984,832 | 12/31/2012 | 3,675,430 | 2,473,214 | 1,202,216 | 9/30/2013 | 12 | Trailing 12 | 3,675,430 | 2,474,465 | 1,200,965 | |||||||||||||||
31 | Loan | CGMRC | Stratford Place Apartments | 1,006,471 | 12/31/2012 | 1,940,912 | 870,703 | 1,070,209 | 9/30/2013 | 12 | Trailing 12 | 1,940,912 | 926,345 | 1,014,567 | ||||||||||||||||
32 | Loan | SMF I | Wrigleyville Retail Portfolio | 647,189 | 12/31/2012 | 883,041 | 228,919 | 654,122 | 10/31/2013 | 12 | Trailing 12 | 1,202,942 | 249,765 | 953,177 | ||||||||||||||||
32.01 | Property | 38 | 947-959 West Addison Street | 286,344 | 12/31/2012 | 578,339 | 119,828 | 458,511 | 10/31/2013 | 12 | Trailing 12 | 667,631 | 103,055 | 564,576 | ||||||||||||||||
32.02 | Property | 947-949 West Wellington Avenue | 264,454 | 12/31/2012 | 121,201 | 81,641 | 39,560 | 10/31/2013 | 12 | Trailing 12 | 357,273 | 101,823 | 255,450 | |||||||||||||||||
32.03 | Property | 39 | 2427-2429 North Lincoln Avenue | 96,391 | 12/31/2012 | 183,501 | 27,450 | 156,051 | 10/31/2013 | 12 | Trailing 12 | 178,038 | 44,887 | 133,151 | ||||||||||||||||
33 | Loan | SMF I | Aeroplex One | 972,798 | 12/31/2012 | 1,658,011 | 590,086 | 1,067,925 | 9/30/2013 | 9 | Annualized | 1,828,522 | 614,682 | 1,213,840 | ||||||||||||||||
34 | Loan | GSMC | South Elm Business Park | 1,150,228 | 12/31/2012 | 1,473,516 | 444,197 | 1,029,319 | 10/31/2013 | 12 | Trailing 12 | 1,457,340 | 434,124 | 1,023,216 | ||||||||||||||||
35 | Loan | GSMC | Columbia Square | 928,633 | 12/31/2012 | 1,547,932 | 555,218 | 992,714 | 10/31/2013 | 12 | Trailing 12 | 1,564,707 | 602,275 | 962,432 | ||||||||||||||||
36 | Loan | 40 | GSMC | Residence Inn College Station | 1,238,944 | 12/31/2012 | 3,411,345 | 1,878,808 | 1,532,537 | 11/30/2013 | 12 | Trailing 12 | 3,411,345 | 1,898,351 | 1,512,994 | |||||||||||||||
37 | Loan | SMF I | Brittany Knoll Apartments and Abbey Rose Townhomes | 1,037,694 | 12/31/2012 | 1,532,475 | 475,107 | 1,057,368 | 7/31/2013 | 12 | Trailing 12 | 1,532,475 | 512,010 | 1,020,465 | ||||||||||||||||
37.01 | Property | 41 | Brittany Knoll Apartments | 848,482 | 12/31/2012 | 1,304,044 | 373,888 | 930,156 | 7/31/2013 | 12 | Trailing 12 | 1,304,044 | 415,086 | 888,958 | ||||||||||||||||
37.02 | Property | Abbey Rose Townhomes | 189,212 | 12/31/2012 | 228,431 | 101,219 | 127,212 | 7/31/2013 | 12 | Trailing 12 | 228,431 | 96,924 | 131,507 | |||||||||||||||||
38 | Loan | GSMC | Pine Aire Apartments | 1,115,388 | 12/31/2012 | 2,976,547 | 1,657,711 | 1,318,836 | 9/30/2013 | 12 | Trailing 12 | 2,859,671 | 1,643,312 | 1,216,359 | ||||||||||||||||
39 | Loan | SMF I | Heilig Levine | 718,985 | 12/31/2012 | 989,134 | 236,617 | 752,517 | 9/30/2013 | 12 | Trailing 12 | 1,101,755 | 230,579 | 871,176 | ||||||||||||||||
40 | Loan | SMF I | Monterey Retail Center | 869,045 | 12/31/2012 | 1,210,929 | 193,219 | 1,017,710 | 11/30/2013 | 12 | Trailing 12 | 1,263,563 | 180,450 | 1,083,113 | ||||||||||||||||
41 | Loan | CGMRC | LV II Self Storage Portfolio | 874,667 | 12/31/2012 | 1,474,169 | 587,596 | 886,573 | 7/31/2013 | 12 | Trailing 12 | 1,458,772 | 569,088 | 889,684 | ||||||||||||||||
41.01 | Property | LV II Self Storage Portfolio - Sure Save | 482,817 | 12/31/2012 | 725,161 | 238,964 | 486,197 | 7/31/2013 | 12 | Trailing 12 | 725,161 | 246,627 | 478,534 | |||||||||||||||||
41.02 | Property | LV II Self Storage Portfolio - AAA Quality | 180,721 | 12/31/2012 | 402,349 | 208,391 | 193,958 | 7/31/2013 | 12 | Trailing 12 | 386,952 | 184,228 | 202,724 | |||||||||||||||||
41.03 | Property | LV II Self Storage Portfolio - Beltway | 211,129 | 12/31/2012 | 346,659 | 140,241 | 206,418 | 7/31/2013 | 12 | Trailing 12 | 346,659 | 138,233 | 208,426 | |||||||||||||||||
42 | Loan | GSMC | Arbor on Richmond | 390,917 | 12/31/2012 | 1,960,011 | 1,163,722 | 796,289 | 10/31/2013 | 12 | Trailing 12 | 2,054,952 | 1,206,992 | 847,960 | ||||||||||||||||
43 | Loan | GSMC | 121 Hillpointe & 130 Technology | 829,843 | 12/31/2012 | 1,101,327 | 310,566 | 790,761 | 9/30/2013 | 12 | Trailing 12 | 1,265,589 | 307,330 | 958,259 | ||||||||||||||||
44 | Loan | 42 | SMF I | Regency Plaza | 400,422 | 12/31/2012 | 1,011,458 | 296,966 | 714,492 | 9/30/2013 | 9 | Annualized | 1,305,175 | 271,285 | 1,033,890 | |||||||||||||||
45 | Loan | 18, 43, 44 | CCRE | Best Western Premier Old Town Center | 950,688 | 12/31/2012 | 3,405,237 | 2,045,617 | 1,359,621 | 8/31/2013 | 12 | Trailing 12 | 3,402,000 | 2,061,461 | 1,340,539 | |||||||||||||||
46 | Loan | 45, 46 | SMF I | Gateway Commerce Center | N/A | N/A | 1,154,027 | 328,725 | 825,302 | 8/31/2013 | 12 | Trailing 12 | 1,168,414 | 325,151 | 843,263 | |||||||||||||||
47 | Loan | CGMRC | LS Portfolio | 656,165 | 12/31/2012 | 1,218,659 | 521,805 | 696,854 | 8/31/2013 | 12 | Trailing 12 | 1,218,659 | 521,779 | 696,880 | ||||||||||||||||
47.01 | Property | LS Portfolio - Buckingham | 409,866 | 12/31/2012 | 696,347 | 306,403 | 389,945 | 8/31/2013 | 12 | Trailing 12 | 696,347 | 274,189 | 422,158 | |||||||||||||||||
47.02 | Property | LS Portfolio - Pell | 246,300 | 12/31/2012 | 522,312 | 215,403 | 306,909 | 8/31/2013 | 12 | Trailing 12 | 522,312 | 247,590 | 274,722 | |||||||||||||||||
48 | Loan | 47 | SMF I | Lovejoy Station | 679,336 | 12/31/2012 | 992,810 | 336,588 | 656,222 | 10/31/2013 | 12 | Trailing 12 | 1,030,151 | 328,675 | 701,476 | |||||||||||||||
49 | Loan | 18 | SMF I | Oliver Creek Shopping Center | 846,846 | 12/31/2012 | 933,633 | 250,896 | 682,737 | 8/31/2013 | 12 | Trailing 12 | 1,078,974 | 255,664 | 823,310 | |||||||||||||||
50 | Loan | GSMC | Stonesthrow Apartments | 551,306 | 12/31/2012 | 1,235,054 | 619,533 | 615,521 | 8/31/2013 | 12 | Trailing 12 | 1,223,696 | 604,338 | 619,358 | ||||||||||||||||
51 | Loan | GSMC | Southport Industrial Complex | 584,365 | 12/31/2012 | 932,442 | 299,226 | 633,216 | 9/30/2013 | 12 | Trailing 12 | 1,064,147 | 314,330 | 749,817 | ||||||||||||||||
52 | Loan | CGMRC | Danville Towne Centre | 985,996 | 12/31/2012 | 1,806,567 | 818,535 | 988,033 | 8/31/2013 | 12 | Trailing 12 | 1,749,530 | 847,606 | 901,924 | ||||||||||||||||
53 | Loan | 48 | SMF I | AmeriCenter Portfolio | 801,975 | 12/31/2012 | 1,330,529 | 464,708 | 865,821 | 9/30/2013 | 12 | Trailing 12 | 1,299,939 | 479,425 | 820,514 | |||||||||||||||
53.01 | Property | AmeriCenter - Novi | 476,230 | 12/31/2012 | 723,918 | 214,733 | 509,185 | 9/30/2013 | 12 | Trailing 12 | 677,000 | 225,279 | 451,721 | |||||||||||||||||
53.02 | Property | AmeriCenter - Dublin | 325,745 | 12/31/2012 | 606,611 | 249,975 | 356,636 | 9/30/2013 | 12 | Trailing 12 | 622,939 | 254,146 | 368,793 | |||||||||||||||||
54 | Loan | GSMC | Great Lakes Plaza | 806,276 | 12/31/2012 | 955,125 | 145,155 | 809,970 | 6/30/2013 | 12 | Trailing 12 | 947,294 | 270,667 | 676,627 | ||||||||||||||||
55 | Loan | GSMC | Abbey Lake Apartments | 556,976 | 12/31/2012 | 1,001,822 | 421,747 | 580,075 | 8/31/2013 | 12 | Trailing 12 | 1,012,561 | 429,679 | 582,882 | ||||||||||||||||
56 | Loan | GSMC | Whitehall Tech Center 4 & 5 | 596,148 | 12/31/2012 | 867,900 | 197,237 | 670,663 | 9/30/2013 | 12 | Trailing 12 | 847,122 | 226,373 | 620,749 | ||||||||||||||||
57 | Loan | 49 | GSMC | Mansfield Crossing | 396,817 | 12/31/2012 | 771,881 | 236,613 | 535,268 | 8/31/2013 | 12 | Trailing 12 | 892,103 | 263,765 | 628,337 | |||||||||||||||
58 | Loan | 50 | SMF I | Holiday Inn Express Tucumcari | 831,811 | 12/31/2012 | 1,917,196 | 1,071,990 | 845,206 | 9/30/2013 | 12 | Trailing 12 | 1,917,196 | 1,147,824 | 769,372 | |||||||||||||||
59 | Loan | 18 | SMF I | Regency Crossing | 625,802 | 12/31/2012 | 807,098 | 274,359 | 532,739 | 9/30/2013 | 12 | Trailing 12 | 821,483 | 295,933 | 525,550 | |||||||||||||||
60 | Loan | 18, 34 | GSMC | Kilmer Plaza | N/A | N/A | 307,801 | 89,915 | 217,886 | 10/31/2013 | 12 | Trailing 12 | 659,415 | 143,313 | 516,103 | |||||||||||||||
61 | Loan | GSMC | Brake Parts | N/A | N/A | N/A | N/A | N/A | N/A | N/A | Not Available | 752,539 | 22,576 | 729,962 | ||||||||||||||||
62 | Loan | 18 | CGMRC | Brinks Self Storage | 436,624 | 12/31/2012 | 710,626 | 243,046 | 467,580 | 8/31/2013 | 12 | Trailing 12 | 710,626 | 240,798 | 469,828 | |||||||||||||||
63 | Loan | 51 | SMF I | 228 East 58th Street | 399,649 | 12/31/2012 | 531,816 | 97,072 | 434,744 | 10/31/2013 | 10 | Annualized | 545,193 | 109,505 | 435,688 | |||||||||||||||
64 | Loan | 18 | CGMRC | Fairfield Inn - Indianapolis | 621,275 | 12/31/2012 | 1,638,308 | 1,100,807 | 537,501 | 7/31/2013 | 12 | Trailing 12 | 1,638,308 | 1,096,643 | 541,664 | |||||||||||||||
65 | Loan | CGMRC | Phoenix MHC Portfolio | 518,635 | 12/31/2012 | 1,027,621 | 398,711 | 628,910 | 8/31/2013 | 12 | Trailing 12 | 1,027,621 | 437,713 | 589,908 | ||||||||||||||||
65.01 | Property | Sierra Vista | 200,397 | 12/31/2012 | 402,742 | 135,656 | 267,086 | 8/31/2013 | 12 | Trailing 12 | 402,742 | 145,412 | 257,330 | |||||||||||||||||
65.02 | Property | Alta Vista | 177,036 | 12/31/2012 | 357,617 | 151,178 | 206,439 | 8/31/2013 | 12 | Trailing 12 | 357,617 | 171,871 | 185,746 | |||||||||||||||||
65.03 | Property | Loma Vista | 141,202 | 12/31/2012 | 267,262 | 111,877 | 155,385 | 8/31/2013 | 12 | Trailing 12 | 267,262 | 120,430 | 146,832 | |||||||||||||||||
66 | Loan | SMF I | Hillcrest Medical Park | 476,165 | 12/31/2012 | 655,812 | 188,024 | 467,788 | 9/30/2013 | 12 | Trailing 12 | 669,377 | 194,547 | 474,830 | ||||||||||||||||
67 | Loan | CCRE | Sullivan Apartments | N/A | N/A | N/A | N/A | N/A | N/A | N/A | Not Available | 697,680 | 142,936 | 554,744 |
GSMS 2014-GC18 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 ($) | Operating Income ($) | |||||||||||||||
68 | Loan | CGMRC | Orchard Grove Shopping Center | 378,178 | 12/31/2012 | 513,021 | 136,475 | 376,546 | 9/30/2013 | 12 | Trailing 12 | 509,661 | 145,105 | 364,556 | ||||||||||||||||
69 | Loan | CCRE | Willow Crest | 256,577 | 12/31/2012 | 505,353 | 218,093 | 287,260 | 10/31/2013 | 12 | Trailing 12 | 512,513 | 213,064 | 299,449 | ||||||||||||||||
70 | Loan | CGMRC | Douglas Estates & Johnson Village | 486,484 | 12/31/2012 | 673,729 | 215,295 | 458,434 | 7/31/2013 | 12 | Trailing 12 | 665,088 | 290,601 | 374,486 | ||||||||||||||||
70.01 | Property | Douglas Estates | 253,451 | 12/31/2012 | 379,266 | 136,629 | 242,637 | 7/31/2013 | 12 | Trailing 12 | 373,644 | 186,200 | 187,444 | |||||||||||||||||
70.02 | Property | Johnson Village | 233,033 | 12/31/2012 | 294,463 | 78,666 | 215,797 | 7/31/2013 | 12 | Trailing 12 | 291,444 | 104,401 | 187,043 | |||||||||||||||||
71 | Loan | SMF I | Town Center & Druid Hills Self Storage | 359,679 | 12/31/2012 | 704,729 | 343,910 | 360,819 | 9/30/2013 | 12 | Trailing 12 | 704,729 | 351,761 | 352,968 | ||||||||||||||||
71.01 | Property | Town Center Self Storage | 233,868 | 12/31/2012 | 427,561 | 185,770 | 241,791 | 9/30/2013 | 12 | Trailing 12 | 427,561 | 190,400 | 237,161 | |||||||||||||||||
71.02 | Property | Druid Hills Self Storage | 125,811 | 12/31/2012 | 277,168 | 158,140 | 119,028 | 9/30/2013 | 12 | Trailing 12 | 277,168 | 161,361 | 115,807 | |||||||||||||||||
72 | Loan | CGMRC | 141 South Meridian Street | 341,736 | 12/31/2012 | 471,100 | 129,363 | 341,737 | 6/30/2013 | 12 | Trailing 12 | 579,966 | 231,998 | 347,967 | ||||||||||||||||
73 | Loan | GSMC | Golden Triangle | 235,093 | 12/31/2012 | 411,833 | 124,520 | 287,313 | 10/31/2013 | 12 | Trailing 12 | 385,312 | 129,779 | 255,533 | ||||||||||||||||
74 | Loan | GSMC | Pines Apartments | 247,894 | 12/31/2012 | 857,728 | 542,429 | 315,299 | 9/30/2013 | 12 | Trailing 12 | 841,088 | 575,201 | 265,887 |
GSMS 2014-GC18 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 | Cut-off Date | |||||||||||||||||||
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 | LTV Ratio (%) | |||||||||||||||
1 | Loan | 8 | GSMC | The Shops at Canal Place | 8.1% | 39,049 | 134,576 | 8,857,654 | 1.23 | 8.0% | 170,400,000 | 11/25/2013 | NAP | NAP | 65.1% | |||||||||||||||
2 | Loan | 9, 10, 11, 12, 13 | CGMRC | CityScape - East Office/Retail | 9.3% | 128,387 | 1,244,693 | 15,792,105 | 1.34 | 8.5% | 274,000,000 | 10/2/2013 | NAP | NAP | 67.5% | |||||||||||||||
3 | Loan | GSMC | The Crossroads | 10.8% | 129,060 | 267,181 | 10,419,117 | 1.73 | 10.4% | 152,000,000 | 10/18/2013 | NAP | NAP | 65.7% | ||||||||||||||||
4 | Loan | 14, 15, 16, 17, 18 | CGMRC | 1500 Spring Garden | 9.8% | 213,625 | 571,504 | 13,862,680 | 2.11 | 9.3% | 197,200,000 | 10/10/2013 | 203,200,000 | 11/1/2014 | 75.8% | |||||||||||||||
5 | Loan | 18, 19 | CCRE | Wyoming Valley Mall | 10.6% | 218,342 | 909,757 | 7,119,623 | 1.39 | 9.1% | 122,000,000 | 7/31/2013 | 131,000,000 | 8/1/2015 | 63.9% | |||||||||||||||
6 | Loan | 20, 21, 22 | SMF I | Blue Doors Carolinas | 9.5% | 24,077 | 0 | 1,138,802 | 1.43 | 9.4% | 20,110,000 | 11/15/2013 | NAP | NAP | 66.7% | |||||||||||||||
6.01 | Property | 930 Retail Drive | 7,004 | 0 | 461,417 | 7,510,000 | 11/15/2013 | NAP | NAP | |||||||||||||||||||||
6.02 | Property | 2527 Little Rock Road | 6,501 | 0 | 317,523 | �� | 5,640,000 | 11/15/2013 | NAP | NAP | ||||||||||||||||||||
6.03 | Property | 4023 East Franklin Boulevard | 6,537 | 0 | 236,480 | 4,580,000 | 11/15/2013 | NAP | NAP | |||||||||||||||||||||
6.04 | Property | 935 North New Hope Road | 4,036 | 0 | 123,381 | 2,380,000 | 11/15/2013 | NAP | NAP | |||||||||||||||||||||
7 | Loan | 21, 22 | SMF I | Blue Doors Tallahassee | 9.5% | 15,962 | 0 | 947,464 | 1.43 | 9.4% | 14,030,000 | 11/18/2013 | NAP | NAP | 66.7% | |||||||||||||||
7.01 | Property | 5600 Roanoke Trail | 6,663 | 0 | 641,566 | 8,730,000 | 11/18/2013 | NAP | NAP | |||||||||||||||||||||
7.02 | Property | 5086 Tennessee Capital Boulevard | 9,299 | 0 | 305,898 | 5,300,000 | 11/18/2013 | NAP | NAP | |||||||||||||||||||||
8 | Loan | 21, 22 | SMF I | Blue Doors Bentonville | 9.5% | 8,168 | 0 | 325,515 | 1.43 | 9.4% | 4,500,000 | 11/6/2013 | NAP | NAP | 66.7% | |||||||||||||||
9 | Loan | GSMC | Toledo Retail Portfolio | 10.7% | 62,816 | 198,819 | 2,327,651 | 1.47 | 9.7% | 33,050,000 | 10/21/2013 | NAP | NAP | 72.9% | ||||||||||||||||
9.01 | Property | Monroe Street Portfolio | 28,186 | 66,798 | 889,520 | 13,800,000 | 10/21/2013 | NAP | NAP | |||||||||||||||||||||
9.02 | Property | Monroe Street Market Square | 27,930 | 71,806 | 795,309 | 11,200,000 | 10/21/2013 | NAP | NAP | |||||||||||||||||||||
9.03 | Property | Shops at Franklin Place | 6,700 | 60,215 | 642,822 | 8,050,000 | 10/21/2013 | NAP | NAP | |||||||||||||||||||||
10 | Loan | CGMRC | The Haier Building | 12.4% | 14,717 | 139,729 | 2,691,798 | 2.37 | 11.7% | 57,000,000 | 12/12/2013 | NAP | NAP | 40.4% | ||||||||||||||||
11 | Loan | 18, 23 | GSMC | Crowne Plaza Anchorage | 12.1% | 300,035 | 0 | 1,972,941 | 1.53 | 10.5% | 26,900,000 | 8/14/2013 | 28,800,000 | 8/14/2015 | 69.7% | |||||||||||||||
12 | Loan | 24, 25 | CCRE | Bangor Parkade | 10.5% | 45,018 | 65,465 | 1,838,470 | 1.54 | 9.9% | 27,350,000 | 10/20/2013 | NAP | NAP | 67.6% | |||||||||||||||
13 | Loan | CGMRC | Dollar General Portfolio | 12.7% | 81,999 | 96,138 | 2,123,498 | 1.45 | 11.7% | 31,195,000 | Various | NAP | NAP | 58.2% | ||||||||||||||||
13.01 | Property | 3518 Highway 70 South | 1,000 | 2,667 | 68,940 | 980,000 | 6/24/2013 | NAP | NAP | |||||||||||||||||||||
13.02 | Property | 615 West 2nd Avenue | 1,500 | 2,024 | 68,433 | 1,010,000 | 7/1/2013 | NAP | NAP | |||||||||||||||||||||
13.03 | Property | 1704 La Salle Avenue | 1,000 | 2,013 | 65,687 | 980,000 | 6/25/2013 | NAP | NAP | |||||||||||||||||||||
13.04 | Property | 100 East 2nd Street | 1,500 | 3,325 | 61,356 | 870,000 | 7/3/2013 | NAP | NAP | |||||||||||||||||||||
13.05 | Property | 95 East State | 2,317 | 0 | 52,098 | 810,000 | 7/3/2013 | NAP | NAP | |||||||||||||||||||||
13.06 | Property | 903 North Greer Boulevard | 1,000 | 2,735 | 59,047 | 810,000 | 7/1/2013 | NAP | NAP | |||||||||||||||||||||
13.07 | Property | 701 East Criner Street | 2,125 | 1,863 | 58,165 | 890,000 | 6/29/2013 | NAP | NAP | |||||||||||||||||||||
13.08 | Property | 1318 West Main Street | 1,125 | 2,593 | 58,024 | 810,000 | 7/1/2013 | NAP | NAP | |||||||||||||||||||||
13.09 | Property | 2855 Mahoning Avenue Northwest | 1,738 | 2,264 | 54,818 | 810,000 | 6/25/2013 | NAP | NAP | |||||||||||||||||||||
13.10 | Property | 10270 State Route 550 | 1,700 | 2,240 | 54,458 | 815,000 | 7/1/2013 | NAP | NAP | |||||||||||||||||||||
13.11 | Property | 12 Alta Drive | 1,650 | 1,639 | 53,767 | 700,000 | 7/1/2013 | NAP | NAP | |||||||||||||||||||||
13.12 | Property | 1301 North Sewell Drive | 2,267 | 1,834 | 54,791 | 700,000 | 7/1/2013 | NAP | NAP | |||||||||||||||||||||
13.13 | Property | 1502 North Main Street | 2,433 | 1,844 | 54,277 | 780,000 | 6/21/2013 | NAP | NAP | |||||||||||||||||||||
13.14 | Property | 610 North Broadway | 2,417 | 2,584 | 53,414 | 690,000 | 6/27/2013 | NAP | NAP | |||||||||||||||||||||
13.15 | Property | 403 West South Street | 2,038 | 2,301 | 52,508 | 740,000 | 6/25/2013 | NAP | NAP | |||||||||||||||||||||
13.16 | Property | 10217 Highway 182 East | 1,000 | 0 | 51,336 | 740,000 | 6/24/2013 | NAP | NAP | |||||||||||||||||||||
13.17 | Property | 1808 West Water Street | 5,021 | 0 | 49,159 | 710,000 | 7/3/2013 | NAP | NAP | |||||||||||||||||||||
13.18 | Property | 113 Utica Street | 2,137 | 5,209 | 50,363 | 750,000 | 7/3/2013 | NAP | NAP | |||||||||||||||||||||
13.19 | Property | 16418 US Highway 70 | 2,292 | 1,756 | 50,580 | 760,000 | 7/1/2013 | NAP | NAP | |||||||||||||||||||||
13.20 | Property | 325 South Front Street | 1,625 | 2,301 | 49,557 | 740,000 | 7/1/2013 | NAP | NAP | |||||||||||||||||||||
13.21 | Property | 49840 East Park Drive | 1,550 | 2,301 | 49,034 | 740,000 | 7/1/2013 | NAP | NAP | |||||||||||||||||||||
13.22 | Property | 210 Bobbitt Avenue | 1,875 | 2,301 | 48,551 | 740,000 | 7/1/2013 | NAP | NAP | |||||||||||||||||||||
13.23 | Property | 101 East State Highway 276 | 1,500 | 2,712 | 49,498 | 700,000 | 7/1/2013 | NAP | NAP | |||||||||||||||||||||
13.24 | Property | 33 West Main Street | 2,095 | 2,301 | 46,780 | 740,000 | 6/25/2013 | NAP | NAP | |||||||||||||||||||||
13.25 | Property | 7269 Ridge Road | 1,888 | 5,126 | 46,623 | 710,000 | 7/3/2013 | NAP | NAP | |||||||||||||||||||||
13.26 | Property | 7365 Highway 105 | 901 | 2,212 | 47,270 | 740,000 | 6/19/2013 | NAP | NAP | |||||||||||||||||||||
13.27 | Property | 2100 Thistle Hill Drive | 1,600 | 1,956 | 46,876 | 750,000 | 7/1/2013 | NAP | NAP | |||||||||||||||||||||
13.28 | Property | 519 Park Avenue | 1,000 | 0 | 46,877 | 670,000 | 6/24/2013 | NAP | NAP | |||||||||||||||||||||
13.29 | Property | 1410 Harrisburg Pike | 1,700 | 3,581 | 45,719 | 600,000 | 6/27/2013 | NAP | NAP | |||||||||||||||||||||
13.30 | Property | 120 East Franklin Street | 2,250 | 4,048 | 43,813 | 610,000 | 7/1/2013 | NAP | NAP | |||||||||||||||||||||
13.31 | Property | 1140 Church Point Highway | 901 | 0 | 46,273 | 720,000 | 6/24/2013 | NAP | NAP | |||||||||||||||||||||
13.32 | Property | 8829 Cameron Street | 901 | 0 | 45,736 | 650,000 | 6/24/2013 | NAP | NAP | |||||||||||||||||||||
13.33 | Property | 1812 Highway 71 South | 901 | 0 | 45,727 | 660,000 | 6/24/2013 | NAP | NAP | |||||||||||||||||||||
13.34 | Property | 618 Seventh Avenue | 1,929 | 3,098 | 40,815 | 640,000 | 6/30/2013 | NAP | NAP | |||||||||||||||||||||
13.35 | Property | 411 4th Street | 1,500 | 1,850 | 42,416 | 660,000 | 7/3/2013 | NAP | NAP | |||||||||||||||||||||
13.36 | Property | 4665 Tuscarawas Road | 1,912 | 2,528 | 40,453 | 650,000 | 7/1/2013 | NAP | NAP | |||||||||||||||||||||
13.37 | Property | 8557 Main Street | 2,800 | 5,182 | 40,520 | 740,000 | 7/3/2013 | NAP | NAP | |||||||||||||||||||||
13.38 | Property | 300 East Central Avenue | 1,667 | 1,953 | 40,909 | 600,000 | 7/2/2013 | NAP | NAP | |||||||||||||||||||||
13.39 | Property | 210 OSR East | 901 | 1,902 | 39,079 | 580,000 | 6/25/2013 | NAP | NAP | |||||||||||||||||||||
13.40 | Property | 231 State Highway 147 | 1,000 | 1,893 | 38,859 | 560,000 | 6/25/2013 | NAP | NAP | |||||||||||||||||||||
13.41 | Property | 800 West Military Highway | 901 | 3,187 | 37,589 | 490,000 | 7/2/2013 | NAP | NAP | |||||||||||||||||||||
13.42 | Property | 465 Donner Avenue | 1,667 | 2,834 | 32,724 | 570,000 | 7/1/2013 | NAP | NAP | |||||||||||||||||||||
13.43 | Property | 106 M Street | 1,900 | 2,358 | 21,830 | 250,000 | 6/28/2013 | NAP | NAP | |||||||||||||||||||||
13.44 | Property | 716 North Brinton Avenue | 8,875 | 1,622 | 18,751 | 330,000 | 7/3/2013 | NAP | NAP | |||||||||||||||||||||
14 | Loan | 26 | GSMC | Raeford Crossing | 9.5% | 72,750 | 0 | 1,634,204 | 1.43 | 9.1% | 25,750,000 | 10/10/2013 | NAP | NAP | 69.9% | |||||||||||||||
15 | Loan | 18, 27 | GSMC | Hilton Garden Inn Pittsburgh - Cranberry | 12.3% | 221,657 | 0 | 1,929,305 | 1.78 | 11.0% | 24,600,000 | 10/30/2013 | 25,800,000 | 11/1/2016 | 71.1% | |||||||||||||||
16 | Loan | GSMC | Smith Brothers Hardware Building | 12.4% | 38,190 | 157,963 | 1,917,681 | 1.78 | 11.3% | 26,200,000 | 11/6/2013 | NAP | NAP | 64.8% | ||||||||||||||||
17 | Loan | GSMC | Park Meadows | 9.6% | 83,720 | 0 | 1,528,996 | 1.44 | 9.1% | 22,690,000 | 10/15/2013 | NAP | NAP | 74.0% | ||||||||||||||||
18 | Loan | CGMRC | Minnesota Self Storage Portfolio | 11.7% | 45,882 | 6,349 | 1,905,993 | 2.41 | 11.4% | 32,305,000 | Various | NAP | NAP | 51.8% | ||||||||||||||||
18.01 | Property | Edina Mini Storage | 14,407 | 0 | 713,709 | 12,380,000 | 10/7/2013 | NAP | NAP | |||||||||||||||||||||
18.02 | Property | Bloomington Self Storage | 14,178 | 6,349 | 570,616 | 9,650,000 | 10/7/2013 | NAP | NAP | |||||||||||||||||||||
18.03 | Property | Minneapolis Self Storage | 6,949 | 0 | 327,383 | 5,475,000 | 10/10/2013 | NAP | NAP | |||||||||||||||||||||
18.04 | Property | Lakeville Premier Self Storage | 10,348 | 0 | 294,286 | 4,800,000 | 10/7/2013 | NAP | NAP | |||||||||||||||||||||
19 | Loan | SMF I | Highland Plantation Apartments | 9.9% | 136,938 | 0 | 1,496,227 | 1.36 | 9.1% | 22,500,000 | 10/25/2013 | NAP | NAP | 73.3% | ||||||||||||||||
20 | Loan | 18, 28, 29 | SMF I | Wyndham Garden Inn Long Island City | 12.0% | 304,241 | 0 | 1,617,858 | 1.39 | 10.1% | 28,000,000 | 10/14/2013 | 30,000,000 | 1/1/2016 | 57.1% | |||||||||||||||
21 | Loan | CGMRC | Gessner Estates Apartments | 11.2% | 164,750 | 0 | 1,512,440 | 1.51 | 10.1% | 20,750,000 | 10/10/2013 | NAP | NAP | 72.3% | ||||||||||||||||
22 | Loan | 18, 30, 31, 32 | SMF I | 246 Fifth Avenue | 8.8% | 12,912 | 14,021 | 1,292,998 | 1.30 | 8.6% | 22,600,000 | 11/7/2013 | 23,000,000 | 11/1/2014 | 66.4% | |||||||||||||||
23 | Loan | 18 | CGMRC | Lakeway Commons | 9.6% | 9,577 | 86,452 | 1,116,782 | 1.38 | 8.9% | 16,650,000 | 10/1/2013 | 16,950,000 | 4/1/2014 | 75.7% |
GSMS 2014-GC18 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 | Cut-off Date | |||||||||||||||||||
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 | LTV Ratio (%) | |||||||||||||||
24 | Loan | GSMC | Maitland Concourse | 11.6% | 32,066 | 127,742 | 1,143,908 | 1.57 | 10.2% | 16,250,000 | 10/17/2013 | NAP | NAP | 69.2% | ||||||||||||||||
25 | Loan | CGMRC | Quorum II Plaza | 11.5% | 11,672 | 83,000 | 1,173,720 | 2.24 | 10.7% | 20,640,000 | 10/24/2013 | NAP | NAP | 53.3% | ||||||||||||||||
26 | Loan | SMF I | Katella Corporate Center | 10.4% | 12,115 | 80,764 | 1,035,854 | 1.47 | 9.6% | 17,900,000 | 11/13/2013 | NAP | NAP | 60.6% | ||||||||||||||||
27 | Loan | GSMC | Wal-Mart Shadow Anchored Texas Portfolio | 11.4% | 12,467 | 60,447 | 1,155,330 | 1.68 | 10.7% | 14,400,000 | Various | NAP | NAP | 74.8% | ||||||||||||||||
27.01 | Property | Lubbock Shopping Center | 2,985 | 18,905 | 340,726 | 4,300,000 | 9/5/2013 | NAP | NAP | |||||||||||||||||||||
27.02 | Property | Bay City Shopping Center | 3,463 | 15,014 | 320,892 | 3,850,000 | 9/1/2013 | NAP | NAP | |||||||||||||||||||||
27.03 | Property | Uvalde Shopping Center | 3,624 | 15,732 | 270,676 | 3,400,000 | 9/1/2013 | NAP | NAP | |||||||||||||||||||||
27.04 | Property | Alice Shopping Center | 2,395 | 10,796 | 223,036 | 2,850,000 | 9/1/2013 | NAP | NAP | |||||||||||||||||||||
28 | Loan | 33 | CCRE | Legends at Canyon & Weatherford | 11.3% | 112,860 | 0 | 1,073,894 | 1.47 | 10.2% | 15,100,000 | 10/30/2013 | NAP | NAP | 69.5% | |||||||||||||||
28.01 | Property | 33 | Legends at Weatherford | 59,400 | 0 | 554,668 | 7,900,000 | 10/30/2013 | NAP | NAP | ||||||||||||||||||||
28.02 | Property | 33 | Legends at Canyon | 53,460 | 0 | 519,226 | 7,200,000 | 10/30/2013 | NAP | NAP | ||||||||||||||||||||
29 | Loan | 18, 34, 35, 36 | GSMC | 7500 Bellaire Boulevard | 11.9% | 22,770 | 53,510 | 1,153,937 | 1.74 | 11.1% | 14,000,000 | 10/4/2013 | 14,100,000 | 10/4/2013 | 74.1% | |||||||||||||||
30 | Loan | 37 | SMF I | Holiday Inn Columbia Airport | 11.7% | 147,017 | 0 | 1,053,948 | 1.39 | 10.2% | 14,800,000 | 9/26/2013 | NAP | NAP | 69.6% | |||||||||||||||
31 | Loan | CGMRC | Stratford Place Apartments | 10.1% | 61,920 | 0 | 952,647 | 1.44 | 9.5% | 14,300,000 | 9/27/2013 | NAP | NAP | 69.9% | ||||||||||||||||
32 | Loan | SMF I | Wrigleyville Retail Portfolio | 9.5% | 3,500 | 36,715 | 912,962 | 1.39 | 9.1% | 13,700,000 | 10/31/2013 | NAP | NAP | 73.0% | ||||||||||||||||
32.01 | Property | 38 | 947-959 West Addison Street | 1,176 | 13,991 | 549,409 | 7,750,000 | 10/31/2013 | NAP | NAP | ||||||||||||||||||||
32.02 | Property | 947-949 West Wellington Avenue | 1,500 | 13,922 | 240,028 | 3,950,000 | 10/31/2013 | NAP | NAP | |||||||||||||||||||||
32.03 | Property | 39 | 2427-2429 North Lincoln Avenue | 824 | 8,802 | 123,525 | 2,000,000 | 10/31/2013 | NAP | NAP | ||||||||||||||||||||
33 | Loan | SMF I | Aeroplex One | 12.4% | 45,000 | 82,593 | 1,086,247 | 1.69 | 11.1% | 13,000,000 | 10/21/2013 | NAP | NAP | 75.0% | ||||||||||||||||
34 | Loan | GSMC | South Elm Business Park | 10.7% | 86,563 | 68,070 | 868,584 | 1.32 | 9.0% | 13,400,000 | 12/17/2013 | NAP | NAP | 71.6% | ||||||||||||||||
35 | Loan | GSMC | Columbia Square | 10.1% | 14,760 | 59,969 | 887,704 | 1.43 | 9.4% | 12,700,000 | 10/16/2013 | NAP | NAP | 74.7% | ||||||||||||||||
36 | Loan | 40 | GSMC | Residence Inn College Station | 16.0% | 136,454 | 0 | 1,376,540 | 2.06 | 14.5% | 13,400,000 | 6/24/2013 | NAP | NAP | 70.7% | |||||||||||||||
37 | Loan | SMF I | Brittany Knoll Apartments and Abbey Rose Townhomes | 11.4% | 56,264 | 0 | 964,201 | 1.63 | 10.7% | 14,000,000 | 10/11/2013 | NAP | NAP | 64.2% | ||||||||||||||||
37.01 | Property | 41 | Brittany Knoll Apartments | 52,728 | 0 | 836,230 | 12,000,000 | 10/11/2013 | NAP | NAP | ||||||||||||||||||||
37.02 | Property | Abbey Rose Townhomes | 3,536 | 0 | 127,971 | 2,000,000 | 10/11/2013 | NAP | NAP | |||||||||||||||||||||
38 | Loan | GSMC | Pine Aire Apartments | 13.5% | 130,233 | 0 | 1,086,126 | 1.89 | 12.1% | 15,100,000 | 9/11/2013 | NAP | NAP | 59.5% | ||||||||||||||||
39 | Loan | SMF I | Heilig Levine | 9.8% | 10,313 | 46,690 | 814,173 | 1.44 | 9.2% | 12,000,000 | 9/25/2013 | NAP | NAP | 73.8% | ||||||||||||||||
40 | Loan | SMF I | Monterey Retail Center | 12.3% | 8,354 | 20,885 | 1,053,874 | 1.43 | 12.0% | 11,900,000 | 11/6/2013 | NAP | NAP | 73.9% | ||||||||||||||||
41 | Loan | CGMRC | LV II Self Storage Portfolio | 10.2% | 28,924 | 0 | 860,760 | 1.52 | 9.8% | 14,320,000 | 9/23/2013 | NAP | NAP | 61.1% | ||||||||||||||||
41.01 | Property | LV II Self Storage Portfolio - Sure Save | 11,043 | 0 | 467,491 | 7,650,000 | 9/23/2013 | NAP | NAP | |||||||||||||||||||||
41.02 | Property | LV II Self Storage Portfolio - AAA Quality | 8,762 | 0 | 193,962 | 3,500,000 | 9/23/2013 | NAP | NAP | |||||||||||||||||||||
41.03 | Property | LV II Self Storage Portfolio - Beltway | 9,119 | 0 | 199,307 | 3,170,000 | 9/23/2013 | NAP | NAP | |||||||||||||||||||||
42 | Loan | GSMC | Arbor on Richmond | 9.8% | 76,000 | 0 | 771,960 | 1.39 | 8.9% | 12,300,000 | 10/17/2013 | NAP | NAP | 70.3% | ||||||||||||||||
43 | Loan | GSMC | 121 Hillpointe & 130 Technology | 11.1% | 37,335 | 41,574 | 879,350 | 1.54 | 10.2% | 11,500,000 | 8/13/2013 | NAP | NAP | 74.8% | ||||||||||||||||
44 | Loan | 42 | SMF I | Regency Plaza | 12.4% | 13,830 | 69,152 | 950,908 | 1.73 | 11.4% | 11,750,000 | 9/25/2013 | NAP | NAP | 71.1% | |||||||||||||||
45 | Loan | 18, 43, 44 | CCRE | Best Western Premier Old Town Center | 17.0% | 136,080 | 0 | 1,204,459 | 2.35 | 15.2% | 11,500,000 | 10/17/2013 | 12,600,000 | 10/17/2015 | 68.7% | |||||||||||||||
46 | Loan | 45, 46 | SMF I | Gateway Commerce Center | 11.2% | 13,955 | 36,283 | 793,025 | 1.66 | 10.6% | 10,300,000 | 9/21/2013 | NAP | NAP | 72.8% | |||||||||||||||
47 | Loan | CGMRC | LS Portfolio | 9.4% | 15,906 | 0 | 680,974 | 1.52 | 9.2% | 11,300,000 | Various | NAP | NAP | 65.7% | ||||||||||||||||
47.01 | Property | LS Portfolio - Buckingham | 8,439 | 0 | 413,719 | 6,600,000 | 10/11/2013 | NAP | NAP | |||||||||||||||||||||
47.02 | Property | LS Portfolio - Pell | 7,468 | 0 | 267,255 | 4,700,000 | 10/10/2013 | NAP | NAP | |||||||||||||||||||||
48 | Loan | 47 | SMF I | Lovejoy Station | 9.5% | 19,283 | 19,283 | 662,909 | 1.37 | 9.0% | 11,400,000 | 11/7/2013 | NAP | NAP | 64.5% | |||||||||||||||
49 | Loan | 18 | SMF I | Oliver Creek Shopping Center | 11.4% | 19,896 | 47,372 | 756,042 | 1.52 | 10.4% | 10,000,000 | 9/27/2013 | 10,400,000 | 12/1/2014 | 72.4% | |||||||||||||||
50 | Loan | GSMC | Stonesthrow Apartments | 9.5% | 47,808 | 0 | 571,550 | 1.35 | 8.8% | 9,725,000 | 9/25/2013 | NAP | NAP | 66.8% | ||||||||||||||||
51 | Loan | GSMC | Southport Industrial Complex | 11.7% | 45,996 | 34,448 | 669,373 | 1.65 | 10.4% | 9,630,000 | 10/31/2013 | NAP | NAP | 66.6% | ||||||||||||||||
52 | Loan | CGMRC | Danville Towne Centre | 14.3% | 37,838 | 110,283 | 753,802 | 1.88 | 12.0% | 9,800,000 | 9/9/2013 | NAP | NAP | 64.1% | ||||||||||||||||
53 | Loan | 48 | SMF I | AmeriCenter Portfolio | 13.4% | 11,382 | 25,859 | 783,274 | 1.91 | 12.7% | 9,130,000 | Various | NAP | NAP | 67.3% | |||||||||||||||
53.01 | Property | AmeriCenter - Novi | 5,449 | 12,509 | 433,763 | 5,200,000 | 10/4/2013 | NAP | NAP | |||||||||||||||||||||
53.02 | Property | AmeriCenter - Dublin | 5,933 | 13,349 | 349,510 | 3,930,000 | 10/8/2013 | NAP | NAP | |||||||||||||||||||||
54 | Loan | GSMC | Great Lakes Plaza | 11.3% | 26,935 | 42,650 | 607,042 | 1.57 | 10.1% | 8,350,000 | 10/11/2013 | NAP | NAP | 71.9% | ||||||||||||||||
55 | Loan | GSMC | Abbey Lake Apartments | 9.7% | 50,312 | 0 | 532,570 | 1.36 | 8.9% | 8,100,000 | 9/27/2013 | NAP | NAP | 74.1% | ||||||||||||||||
56 | Loan | GSMC | Whitehall Tech Center 4 & 5 | 10.6% | 32,312 | 39,419 | 549,018 | 1.42 | 9.4% | 7,990,000 | 10/15/2013 | NAP | NAP | 73.1% | ||||||||||||||||
57 | Loan | 49 | GSMC | Mansfield Crossing | 10.9% | 7,154 | 25,173 | 596,011 | 1.64 | 10.3% | 8,800,000 | 9/28/2013 | NAP | NAP | 65.8% | |||||||||||||||
58 | Loan | 50 | SMF I | Holiday Inn Express Tucumcari | 14.5% | 76,688 | 0 | 692,684 | 1.71 | 13.0% | 7,600,000 | 9/23/2013 | NAP | NAP | 69.9% | |||||||||||||||
59 | Loan | 18 | SMF I | Regency Crossing | 10.6% | 21,283 | 46,687 | 457,580 | 1.41 | 9.3% | 7,300,000 | 11/7/2013 | 8,000,000 | 9/1/2015 | 67.7% | |||||||||||||||
60 | Loan | 18, 34 | GSMC | Kilmer Plaza | 10.6% | 2,497 | 14,670 | 498,936 | 1.41 | 10.2% | 6,600,000 | 10/6/2013 | 6,700,000 | 1/1/2014 | 73.8% | |||||||||||||||
61 | Loan | GSMC | Brake Parts | 15.2% | 43,200 | 51,840 | 634,922 | 2.03 | 13.3% | 8,000,000 | 9/23/2013 | NAP | NAP | 59.9% | ||||||||||||||||
62 | Loan | 18 | CGMRC | Brinks Self Storage | 9.8% | 8,535 | 0 | 461,293 | 1.48 | 9.6% | 7,160,000 | 9/17/2013 | 7,170,000 | 1/17/2014 | 66.9% | |||||||||||||||
63 | Loan | 51 | SMF I | 228 East 58th Street | 9.7% | 1,528 | 3,000 | 431,160 | 1.34 | 9.6% | 9,650,000 | 10/3/2013 | NAP | NAP | 46.6% | |||||||||||||||
64 | Loan | 18 | CGMRC | Fairfield Inn - Indianapolis | 12.1% | 65,532 | 0 | 476,132 | 1.47 | 10.6% | 6,600,000 | 8/22/2013 | 8,200,000 | 9/1/2015 | 68.0% | |||||||||||||||
65 | Loan | CGMRC | Phoenix MHC Portfolio | 14.3% | 15,050 | 0 | 574,858 | 1.88 | 14.0% | 5,980,000 | 9/18/2013 | NAP | NAP | 68.8% | ||||||||||||||||
65.01 | Property | Sierra Vista | 4,500 | 0 | 252,830 | 2,710,000 | 9/18/2013 | NAP | NAP | |||||||||||||||||||||
65.02 | Property | Alta Vista | 6,850 | 0 | 178,896 | 1,920,000 | 9/18/2013 | NAP | NAP | |||||||||||||||||||||
65.03 | Property | Loma Vista | 3,700 | 0 | 143,132 | 1,350,000 | 9/18/2013 | NAP | NAP | |||||||||||||||||||||
66 | Loan | SMF I | Hillcrest Medical Park | 11.9% | 7,154 | 20,086 | 447,590 | 1.72 | 11.2% | 6,600,000 | 10/24/2013 | NAP | NAP | 60.5% | ||||||||||||||||
67 | Loan | CCRE | Sullivan Apartments | 14.5% | 10,800 | 0 | 543,944 | 1.46 | 14.2% | 5,350,000 | 6/19/2013 | NAP | NAP | 71.6% |
GSMS 2014-GC18 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 | Cut-off Date | |||||||||||||||||||
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 ($) | Appraisal Date | LTV Ratio (%) | |||||||||||||||
68 | Loan | CGMRC | Orchard Grove Shopping Center | 9.9% | 3,282 | 15,672 | 345,601 | 1.43 | 9.4% | 5,440,000 | 10/14/2013 | NAP | NAP | 67.9% | ||||||||||||||||
69 | Loan | CCRE | Willow Crest | 9.2% | 12,500 | 0 | 286,949 | 1.29 | 8.8% | 5,000,000 | 10/1/2013 | NAP | NAP | 65.0% | ||||||||||||||||
70 | Loan | CGMRC | Douglas Estates & Johnson Village | 11.6% | 8,750 | 0 | 365,736 | 1.59 | 11.3% | 4,390,000 | 9/6/2013 | NAP | NAP | 73.8% | ||||||||||||||||
70.01 | Property | Douglas Estates | 4,900 | 0 | 182,544 | 2,240,000 | 9/6/2013 | NAP | NAP | |||||||||||||||||||||
70.02 | Property | Johnson Village | 3,850 | 0 | 183,193 | 2,150,000 | 9/6/2013 | NAP | NAP | |||||||||||||||||||||
71 | Loan | SMF I | Town Center & Druid Hills Self Storage | 11.0% | 9,703 | 0 | 343,266 | 1.64 | 10.7% | 4,320,000 | 10/3/2013 | NAP | NAP | 74.0% | ||||||||||||||||
71.01 | Property | Town Center Self Storage | 5,938 | 0 | 231,224 | 2,850,000 | 10/3/2013 | NAP | NAP | |||||||||||||||||||||
71.02 | Property | Druid Hills Self Storage | 3,765 | 0 | 112,042 | 1,470,000 | 10/3/2013 | NAP | NAP | |||||||||||||||||||||
72 | Loan | CGMRC | 141 South Meridian Street | 11.6% | 1,967 | 17,009 | 328,992 | 1.67 | 11.0% | 4,200,000 | 9/3/2013 | NAP | NAP | 71.4% | ||||||||||||||||
73 | Loan | GSMC | Golden Triangle | 11.0% | 1,504 | 9,223 | 244,806 | 1.45 | 10.5% | 3,100,000 | 10/10/2013 | NAP | NAP | 75.0% | ||||||||||||||||
74 | Loan | GSMC | Pines Apartments | 20.5% | 37,033 | 0 | 228,854 | 2.70 | 17.6% | 3,500,000 | 9/11/2013 | NAP | NAP | 37.1% |
GSMS 2014-GC18 Annex A | ||||||||||||||||||||||||||||
Second | ||||||||||||||||||||||||||||
Control | Loan / | Mortgage | LTV Ratio | Largest Tenant | Largest Tenant | Second | Largest Tenant | |||||||||||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | at Maturity (%) | Occupancy (%) (5) | Occupancy Date | ADR ($) | RevPAR ($) | Largest Tenant | Sq Ft | Lease Expiration (6) | Largest Tenant | Sq Ft | ||||||||||||||
1 | Loan | 8 | GSMC | The Shops at Canal Place | 57.7% | 97.8% | 12/31/2013 | NAP | NAP | Saks Fifth Avenue | 106,682 | 1/31/2019 | The Theaters at Canal Place | 21,734 | ||||||||||||||
2 | Loan | 9, 10, 11, 12, 13 | CGMRC | CityScape - East Office/Retail | 59.6% | 95.5% | 9/30/2013 | NAP | NAP | United Healthcare Services | 107,558 | 8/31/2018 | Squire Sanders (US) LLP | 73,962 | ||||||||||||||
3 | Loan | GSMC | The Crossroads | 53.0% | 96.9% | 11/30/2013 | NAP | NAP | Burlington Coat Factory | 82,000 | 1/31/2020 | Gap/Gap Kids/Baby Gap | 11,578 | |||||||||||||||
4 | Loan | 14, 15, 16, 17, 18 | CGMRC | 1500 Spring Garden | 73.6% | 87.5% | 8/31/2013 | NAP | NAP | Sunguard Availability Serv LP | 135,083 | 8/31/2020 | Day & Zimmermann Group Inc. | 134,296 | ||||||||||||||
5 | Loan | 18, 19 | CCRE | Wyoming Valley Mall | 50.8% | 96.3% | 9/30/2013 | NAP | NAP | J.C. Penney | 172,860 | 4/30/2017 | Bon-Ton Stores | 155,392 | ||||||||||||||
6 | Loan | 20, 21, 22 | SMF I | Blue Doors Carolinas | 59.3% | 87.0% | NAP | NAP | ||||||||||||||||||||
6.01 | Property | 930 Retail Drive | 89.8% | 11/8/2013 | NAP | NAP | NAP | NAP | ||||||||||||||||||||
6.02 | Property | 2527 Little Rock Road | 91.9% | 11/8/2013 | NAP | NAP | NAP | NAP | ||||||||||||||||||||
6.03 | Property | 4023 East Franklin Boulevard | 81.9% | 11/8/2013 | NAP | NAP | NAP | NAP | ||||||||||||||||||||
6.04 | Property | 935 North New Hope Road | 82.3% | 11/8/2013 | NAP | NAP | NAP | NAP | ||||||||||||||||||||
7 | Loan | 21, 22 | SMF I | Blue Doors Tallahassee | 59.3% | 77.8% | NAP | NAP | ||||||||||||||||||||
7.01 | Property | 5600 Roanoke Trail | 90.8% | 11/8/2013 | NAP | NAP | NAP | NAP | ||||||||||||||||||||
7.02 | Property | 5086 Tennessee Capital Boulevard | 68.6% | 11/8/2013 | NAP | NAP | NAP | NAP | ||||||||||||||||||||
8 | Loan | 21, 22 | SMF I | Blue Doors Bentonville | 59.3% | 95.4% | 11/8/2013 | NAP | NAP | NAP | NAP | |||||||||||||||||
9 | Loan | GSMC | Toledo Retail Portfolio | 61.8% | 92.1% | NAP | NAP | |||||||||||||||||||||
9.01 | Property | Monroe Street Portfolio | 92.8% | 12/16/2013 | NAP | NAP | Bed Bath & Beyond | 32,154 | 1/31/2021 | Office Depot | 20,000 | |||||||||||||||||
9.02 | Property | Monroe Street Market Square | 81.1% | 12/16/2013 | NAP | NAP | Hobby Lobby | 55,000 | 5/31/2029 | Toledo Bier Stube | 6,000 | |||||||||||||||||
9.03 | Property | Shops at Franklin Place | 100.0% | 12/16/2013 | NAP | NAP | Target | 101,909 | 1/31/2016 | Gabriel Brothers | 50,514 | |||||||||||||||||
10 | Loan | CGMRC | The Haier Building | 40.4% | 100.0% | 12/13/2013 | NAP | NAP | Haier America Trading | 33,500 | 12/31/2021 | Gotham Hall Events | 30,000 | |||||||||||||||
11 | Loan | 18, 23 | GSMC | Crowne Plaza Anchorage | 54.6% | 78.1% | 10/31/2013 | 127.88 | 99.84 | NAP | NAP | |||||||||||||||||
12 | Loan | 24, 25 | CCRE | Bangor Parkade | 58.6% | 99.7% | 10/31/2013 | NAP | NAP | Kohl’s | 88,904 | 1/1/2026 | Big Lots | 27,905 | ||||||||||||||
13 | Loan | CGMRC | Dollar General Portfolio | 37.0% | 100.0% | NAP | NAP | |||||||||||||||||||||
13.01 | Property | 3518 Highway 70 South | 100.0% | 1/6/2014 | NAP | NAP | Dollar General | 9,014 | 6/30/2022 | NAP | ||||||||||||||||||
13.02 | Property | 615 West 2nd Avenue | 100.0% | 1/6/2014 | NAP | NAP | Dollar General | 9,100 | 3/31/2021 | NAP | ||||||||||||||||||
13.03 | Property | 1704 La Salle Avenue | 100.0% | 1/6/2014 | NAP | NAP | Dollar General | 9,014 | 8/31/2022 | NAP | ||||||||||||||||||
13.04 | Property | 100 East 2nd Street | 100.0% | 1/6/2014 | NAP | NAP | Dollar General | 9,100 | 1/31/2018 | NAP | ||||||||||||||||||
13.05 | Property | 95 East State | 100.0% | 1/6/2014 | NAP | NAP | Dollar General | 12,000 | 12/31/2021 | NAP | ||||||||||||||||||
13.06 | Property | 903 North Greer Boulevard | 100.0% | 1/6/2014 | NAP | NAP | Dollar General | 9,014 | 9/30/2017 | NAP | ||||||||||||||||||
13.07 | Property | 701 East Criner Street | 100.0% | 1/6/2014 | NAP | NAP | Dollar General | 9,014 | 10/31/2022 | NAP | ||||||||||||||||||
13.08 | Property | 1318 West Main Street | 100.0% | 1/6/2014 | NAP | NAP | Dollar General | 9,100 | 1/31/2018 | NAP | ||||||||||||||||||
13.09 | Property | 2855 Mahoning Avenue Northwest | 100.0% | 1/6/2014 | NAP | NAP | Dollar General | 9,014 | 5/31/2021 | NAP | ||||||||||||||||||
13.10 | Property | 10270 State Route 550 | 100.0% | 1/6/2014 | NAP | NAP | Dollar General | 9,014 | 2/28/2021 | NAP | ||||||||||||||||||
13.11 | Property | 12 Alta Drive | 100.0% | 1/6/2014 | NAP | NAP | Dollar General | 9,014 | 6/30/2020 | NAP | ||||||||||||||||||
13.12 | Property | 1301 North Sewell Drive | 100.0% | 1/6/2014 | NAP | NAP | Dollar General | 9,014 | 3/31/2020 | NAP | ||||||||||||||||||
13.13 | Property | 1502 North Main Street | 100.0% | 1/6/2014 | NAP | NAP | Dollar General | 9,100 | 6/30/2022 | NAP | ||||||||||||||||||
13.14 | Property | 610 North Broadway | 100.0% | 1/6/2014 | NAP | NAP | Dollar General | 9,014 | 6/30/2020 | NAP | ||||||||||||||||||
13.15 | Property | 403 West South Street | 100.0% | 1/6/2014 | NAP | NAP | Dollar General | 9,014 | 11/30/2020 | NAP | ||||||||||||||||||
13.16 | Property | 10217 Highway 182 East | 100.0% | 1/6/2014 | NAP | NAP | Dollar General | 9,014 | 1/31/2022 | NAP | ||||||||||||||||||
13.17 | Property | 1808 West Water Street | 100.0% | 1/6/2014 | NAP | NAP | Dollar General | 10,300 | 7/31/2019 | NAP | ||||||||||||||||||
13.18 | Property | 113 Utica Street | 100.0% | 1/6/2014 | NAP | NAP | Dollar General | 9,014 | 6/30/2015 | NAP | ||||||||||||||||||
13.19 | Property | 16418 US Highway 70 | 100.0% | 1/6/2014 | NAP | NAP | Dollar General | 9,014 | 10/31/2020 | NAP | ||||||||||||||||||
13.20 | Property | 325 South Front Street | 100.0% | 1/6/2014 | NAP | NAP | Dollar General | 9,014 | 5/31/2020 | NAP | ||||||||||||||||||
13.21 | Property | 49840 East Park Drive | 100.0% | 1/6/2014 | NAP | NAP | Dollar General | 9,014 | 11/30/2020 | NAP | ||||||||||||||||||
13.22 | Property | 210 Bobbitt Avenue | 100.0% | 1/6/2014 | NAP | NAP | Dollar General | 9,014 | 4/30/2020 | NAP | ||||||||||||||||||
13.23 | Property | 101 East State Highway 276 | 100.0% | 1/6/2014 | NAP | NAP | Dollar General | 9,014 | 8/31/2016 | NAP | ||||||||||||||||||
13.24 | Property | 33 West Main Street | 100.0% | 1/6/2014 | NAP | NAP | Dollar General | 9,014 | 11/30/2020 | NAP | ||||||||||||||||||
13.25 | Property | 7269 Ridge Road | 100.0% | 1/6/2014 | NAP | NAP | Dollar General | 9,014 | 9/30/2015 | NAP | ||||||||||||||||||
13.26 | Property | 7365 Highway 105 | 100.0% | 1/6/2014 | NAP | NAP | Dollar General | 9,014 | 8/31/2019 | NAP | ||||||||||||||||||
13.27 | Property | 2100 Thistle Hill Drive | 100.0% | 1/6/2014 | NAP | NAP | Dollar General | 8,125 | 11/20/2020 | NAP | ||||||||||||||||||
13.28 | Property | 519 Park Avenue | 100.0% | 1/6/2014 | NAP | NAP | Dollar General | 9,014 | 7/31/2021 | NAP | ||||||||||||||||||
13.29 | Property | 1410 Harrisburg Pike | 100.0% | 1/6/2014 | NAP | NAP | Dollar General | 9,014 | 9/30/2015 | NAP | ||||||||||||||||||
13.30 | Property | 120 East Franklin Street | 100.0% | 1/6/2014 | NAP | NAP | Dollar General | 9,014 | 3/31/2015 | NAP | ||||||||||||||||||
13.31 | Property | 1140 Church Point Highway | 100.0% | 1/6/2014 | NAP | NAP | Dollar General | 9,014 | 3/31/2020 | NAP | ||||||||||||||||||
13.32 | Property | 8829 Cameron Street | 100.0% | 1/6/2014 | NAP | NAP | Dollar General | 9,014 | 3/31/2020 | NAP | ||||||||||||||||||
13.33 | Property | 1812 Highway 71 South | 100.0% | 1/6/2014 | NAP | NAP | Dollar General | 9,014 | 11/30/2020 | NAP | ||||||||||||||||||
13.34 | Property | 618 Seventh Avenue | 100.0% | 1/6/2014 | NAP | NAP | Dollar General | 9,014 | 6/4/2016 | NAP | ||||||||||||||||||
13.35 | Property | 411 4th Street | 100.0% | 1/6/2014 | NAP | NAP | Dollar General | 9,014 | 6/30/2021 | NAP | ||||||||||||||||||
13.36 | Property | 4665 Tuscarawas Road | 100.0% | 1/6/2014 | NAP | NAP | Dollar General | 8,125 | 7/31/2015 | NAP | ||||||||||||||||||
13.37 | Property | 8557 Main Street | 100.0% | 1/6/2014 | NAP | NAP | Dollar General | 9,014 | 6/30/2015 | NAP | ||||||||||||||||||
13.38 | Property | 300 East Central Avenue | 100.0% | 1/6/2014 | NAP | NAP | Dollar General | 9,014 | 10/31/2020 | NAP | ||||||||||||||||||
13.39 | Property | 210 OSR East | 100.0% | 1/6/2014 | NAP | NAP | Dollar General | 9,014 | 4/30/2020 | NAP | ||||||||||||||||||
13.40 | Property | 231 State Highway 147 | 100.0% | 1/6/2014 | NAP | NAP | Dollar General | 9,014 | 8/31/2020 | NAP | ||||||||||||||||||
13.41 | Property | 800 West Military Highway | 100.0% | 1/6/2014 | NAP | NAP | Dollar General | 9,014 | 7/31/2016 | NAP | ||||||||||||||||||
13.42 | Property | 465 Donner Avenue | 100.0% | 1/6/2014 | NAP | NAP | Dollar General | 8,000 | 6/30/2015 | NAP | ||||||||||||||||||
13.43 | Property | 106 M Street | 100.0% | 1/6/2014 | NAP | NAP | Dollar General | 11,520 | 10/31/2017 | NAP | ||||||||||||||||||
13.44 | Property | 716 North Brinton Avenue | 100.0% | 1/6/2014 | NAP | NAP | Dollar General | 7,336 | 3/31/2014 | NAP | ||||||||||||||||||
14 | Loan | 26 | GSMC | Raeford Crossing | 61.7% | 95.2% | 10/1/2013 | NAP | NAP | NAP | NAP | |||||||||||||||||
15 | Loan | 18, 27 | GSMC | Hilton Garden Inn Pittsburgh - Cranberry | 62.2% | 74.7% | 10/27/2013 | 126.48 | 94.43 | NAP | NAP | |||||||||||||||||
16 | Loan | GSMC | Smith Brothers Hardware Building | 53.1% | 89.1% | 12/1/2013 | NAP | NAP | Time Warner | 42,349 | 8/31/2018 | Venue at Smith Bros. | 16,673 | |||||||||||||||
17 | Loan | GSMC | Park Meadows | 68.1% | 95.0% | 11/21/2013 | NAP | NAP | NAP | NAP | ||||||||||||||||||
18 | Loan | CGMRC | Minnesota Self Storage Portfolio | 51.8% | 83.8% | NAP | NAP | |||||||||||||||||||||
18.01 | Property | Edina Mini Storage | 84.6% | 9/17/2013 | NAP | NAP | NAP | NAP | ||||||||||||||||||||
18.02 | Property | Bloomington Self Storage | 79.6% | 9/17/2013 | NAP | NAP | NAP | NAP | ||||||||||||||||||||
18.03 | Property | Minneapolis Self Storage | 82.7% | 9/17/2013 | NAP | NAP | NAP | NAP | ||||||||||||||||||||
18.04 | Property | Lakeville Premier Self Storage | 89.1% | 9/17/2013 | NAP | NAP | NAP | NAP | ||||||||||||||||||||
19 | Loan | SMF I | Highland Plantation Apartments | 60.9% | 96.2% | 12/11/2013 | NAP | NAP | NAP | NAP | ||||||||||||||||||
20 | Loan | 18, 28, 29 | SMF I | Wyndham Garden Inn Long Island City | 42.7% | 80.6% | 11/30/2013 | 148.03 | 119.36 | NAP | NAP | |||||||||||||||||
21 | Loan | CGMRC | Gessner Estates Apartments | 67.0% | 95.3% | 11/11/2013 | NAP | NAP | NAP | NAP | ||||||||||||||||||
22 | Loan | 18, 30, 31, 32 | SMF I | 246 Fifth Avenue | 58.0% | 100.0% | 12/4/2013 | NAP | NAP | Idea Nuova Office | 25,506 | 12/3/2028 | Idea Nuova Retail | 2,535 | ||||||||||||||
23 | Loan | 18 | CGMRC | Lakeway Commons | 64.2% | 85.6% | 10/1/2013 | NAP | NAP | Wells Fargo | 7,000 | 12/31/2023 | Lakeway Fore, LP | 6,684 |
GSMS 2014-GC18 Annex A | ||||||||||||||||||||||||||||
Second | ||||||||||||||||||||||||||||
Control | Loan / | Mortgage | LTV Ratio | Largest Tenant | Largest Tenant | Second | Largest Tenant | |||||||||||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | at Maturity (%) | Occupancy (%) (5) | Occupancy Date | ADR ($) | RevPAR ($) | Largest Tenant | Sq Ft | Lease Expiration (6) | Largest Tenant | Sq Ft | ||||||||||||||
24 | Loan | GSMC | Maitland Concourse | 58.5% | 91.2% | 10/1/2013 | NAP | NAP | Consulate Management | 45,414 | 5/31/2017 | BB&T Insurance Services | 25,972 | |||||||||||||||
25 | Loan | CGMRC | Quorum II Plaza | 53.3% | 89.6% | 11/20/2013 | NAP | NAP | Dip In, Inc. | 9,225 | 9/30/2019 | Salons of Addison, Inc. | 6,237 | |||||||||||||||
26 | Loan | SMF I | Katella Corporate Center | 49.9% | 100.0% | 11/18/2013 | NAP | NAP | Discovery Practice Management, Inc. | 12,458 | 12/31/2017 | HealthCare Partners, Ltd. | 7,533 | |||||||||||||||
27 | Loan | GSMC | Wal-Mart Shadow Anchored Texas Portfolio | 61.4% | 100.0% | NAP | NAP | |||||||||||||||||||||
27.01 | Property | Lubbock Shopping Center | 100.0% | 10/9/2013 | NAP | NAP | Cato | 4,160 | 1/31/2017 | Payless | 2,800 | |||||||||||||||||
27.02 | Property | Bay City Shopping Center | 100.0% | 10/9/2013 | NAP | NAP | King Buffet | 4,800 | 5/31/2018 | Hibbett Sports | 4,800 | |||||||||||||||||
27.03 | Property | Uvalde Shopping Center | 100.0% | 10/9/2013 | NAP | NAP | Lin’s Garden | 6,000 | 2/28/2015 | Shoe Show | 4,800 | |||||||||||||||||
27.04 | Property | Alice Shopping Center | 100.0% | 10/9/2013 | NAP | NAP | Hibbett Sports | 9,200 | 2/28/2018 | Wingstop | 1,564 | |||||||||||||||||
28 | Loan | 33 | CCRE | Legends at Canyon & Weatherford | 58.5% | 95.7% | NAP | NAP | ||||||||||||||||||||
28.01 | Property | 33 | Legends at Weatherford | 96.1% | 12/10/2013 | NAP | NAP | NAP | NAP | |||||||||||||||||||
28.02 | Property | 33 | Legends at Canyon | 95.2% | 12/10/2013 | NAP | NAP | NAP | NAP | |||||||||||||||||||
29 | Loan | 18, 34, 35, 36 | GSMC | 7500 Bellaire Boulevard | 60.4% | 100.0% | 10/1/2013 | NAP | NAP | Jewelry Exchange Center | 10,202 | MTM | Goldman Wholesale, Inc. | 4,963 | ||||||||||||||
30 | Loan | 37 | SMF I | Holiday Inn Columbia Airport | 62.5% | 71.6% | 9/30/2013 | 88.56 | 63.44 | NAP | NAP | |||||||||||||||||
31 | Loan | CGMRC | Stratford Place Apartments | 57.9% | 97.2% | 9/30/2013 | NAP | NAP | NAP | NAP | ||||||||||||||||||
32 | Loan | SMF I | Wrigleyville Retail Portfolio | 60.3% | 100.0% | NAP | NAP | |||||||||||||||||||||
32.01 | Property | 38 | 947-959 West Addison Street | 100.0% | 11/1/2013 | NAP | NAP | Wrigleyville Sports | 3,346 | 1/31/2025 | Dunkin’ Donuts | 1,536 | ||||||||||||||||
32.02 | Property | 947-949 West Wellington Avenue | 100.0% | 11/1/2013 | NAP | NAP | City Dough Kitchen | 5,300 | 12/31/2026 | Hot Diggity Dog | 1,100 | |||||||||||||||||
32.03 | Property | 39 | 2427-2429 North Lincoln Avenue | 100.0% | 11/1/2013 | NAP | NAP | Pizano’s | 4,120 | 9/30/2023 | NAP | |||||||||||||||||
33 | Loan | SMF I | Aeroplex One | 62.1% | 100.0% | 9/20/2013 | NAP | NAP | CEVA Freight | 195,000 | 9/30/2016 | Morse Moving | 75,000 | |||||||||||||||
34 | Loan | GSMC | South Elm Business Park | 60.0% | 68.3% | 12/1/2013 | NAP | NAP | EISAG North America | 21,250 | 5/31/2014 | Specialty Products | 16,800 | |||||||||||||||
35 | Loan | GSMC | Columbia Square | 61.8% | 87.9% | 10/31/2013 | NAP | NAP | Ipsos Qualitative, LLC | 33,284 | 2/28/2018 | Ritter Daniher | 6,724 | |||||||||||||||
36 | Loan | 40 | GSMC | Residence Inn College Station | 53.1% | 84.7% | 11/30/2013 | 129.32 | 109.52 | NAP | NAP | |||||||||||||||||
37 | Loan | SMF I | Brittany Knoll Apartments and Abbey Rose Townhomes | 53.1% | 94.1% | NAP | NAP | |||||||||||||||||||||
37.01 | Property | 41 | Brittany Knoll Apartments | 94.2% | 11/7/2013 | NAP | NAP | NAP | NAP | |||||||||||||||||||
37.02 | Property | Abbey Rose Townhomes | 92.3% | 11/7/2013 | NAP | NAP | NAP | NAP | ||||||||||||||||||||
38 | Loan | GSMC | Pine Aire Apartments | 48.9% | 97.6% | 10/17/2013 | NAP | NAP | NAP | NAP | ||||||||||||||||||
39 | Loan | SMF I | Heilig Levine | 60.6% | 97.9% | 10/22/2013 | NAP | NAP | Cherokee Investment Partners | 10,771 | 4/30/2015 | Sitti (Neomonde Empire) | 7,184 | |||||||||||||||
40 | Loan | SMF I | Monterey Retail Center | 47.9% | 86.6% | 12/6/2013 | NAP | NAP | Best Mattress | 4,500 | 10/31/2018 | Urgent Care | 4,273 | |||||||||||||||
41 | Loan | CGMRC | LV II Self Storage Portfolio | 50.4% | 79.3% | NAP | NAP | |||||||||||||||||||||
41.01 | Property | LV II Self Storage Portfolio - Sure Save | 78.8% | 8/31/2013 | NAP | NAP | NAP | NAP | ||||||||||||||||||||
41.02 | Property | LV II Self Storage Portfolio - AAA Quality | 65.3% | 8/31/2013 | NAP | NAP | NAP | NAP | ||||||||||||||||||||
41.03 | Property | LV II Self Storage Portfolio - Beltway | 93.1% | 8/31/2013 | NAP | NAP | NAP | NAP | ||||||||||||||||||||
42 | Loan | GSMC | Arbor on Richmond | 60.8% | 90.5% | 10/29/2013 | NAP | NAP | NAP | NAP | ||||||||||||||||||
43 | Loan | GSMC | 121 Hillpointe & 130 Technology | 62.2% | 100.0% | 9/30/2013 | NAP | NAP | Strata Worldwide | 30,000 | 5/1/2018 | Noble Energy | 16,074 | |||||||||||||||
44 | Loan | 42 | SMF I | Regency Plaza | 58.8% | 97.0% | 11/30/2013 | NAP | NAP | Goodwill Industries of Southern NV | 24,000 | 5/31/2023 | Chuck E. Cheese | 14,651 | ||||||||||||||
45 | Loan | 18, 43, 44 | CCRE | Best Western Premier Old Town Center | 51.6% | 72.6% | 8/31/2013 | 112.02 | 81.36 | NAP | NAP | |||||||||||||||||
46 | Loan | 45, 46 | SMF I | Gateway Commerce Center | 62.1% | 97.9% | 10/22/2013 | NAP | NAP | Onelife Fitness | 14,953 | 10/28/2022 | George Mason Mortgage | 8,966 | ||||||||||||||
47 | Loan | CGMRC | LS Portfolio | 60.2% | 92.7% | NAP | NAP | |||||||||||||||||||||
47.01 | Property | LS Portfolio - Buckingham | 92.1% | 9/30/2013 | NAP | NAP | NAP | NAP | ||||||||||||||||||||
47.02 | Property | LS Portfolio - Pell | 93.6% | 9/30/2013 | NAP | NAP | NAP | NAP | ||||||||||||||||||||
48 | Loan | 47 | SMF I | Lovejoy Station | 56.1% | 98.2% | 9/30/2013 | NAP | NAP | Publix | 47,955 | 12/31/2015 | Cyrius & Tina Labady (Furniture Store) | 4,783 | ||||||||||||||
49 | Loan | 18 | SMF I | Oliver Creek Shopping Center | 58.4% | 85.6% | 8/30/2013 | NAP | NAP | Big Lots | 31,794 | 1/31/2021 | Dollar Tree | 12,000 | ||||||||||||||
50 | Loan | GSMC | Stonesthrow Apartments | 55.1% | 94.4% | 10/10/2013 | NAP | NAP | NAP | NAP | ||||||||||||||||||
51 | Loan | GSMC | Southport Industrial Complex | 54.5% | 91.2% | 11/1/2013 | NAP | NAP | CHEP | 52,800 | 2/28/2018 | Pak Rat | 33,181 | |||||||||||||||
52 | Loan | CGMRC | Danville Towne Centre | 52.7% | 92.1% | 11/1/2013 | NAP | NAP | Cannon Cochran Management | 53,213 | 12/31/2021 | Covington Food Inc. | 41,414 | |||||||||||||||
53 | Loan | 48 | SMF I | AmeriCenter Portfolio | 55.9% | 82.2% | NAP | NAP | ||||||||||||||||||||
53.01 | Property | AmeriCenter - Novi | 83.5% | 10/21/2013 | NAP | NAP | Stratacom, LLC | 1,881 | MTM | Hitachi Metals | 1,706 | |||||||||||||||||
53.02 | Property | AmeriCenter - Dublin | 80.9% | 10/21/2013 | NAP | NAP | Oracle America | 1,875 | 1/31/2014 | Pioneer Auto | 1,789 | |||||||||||||||||
54 | Loan | GSMC | Great Lakes Plaza | 62.2% | 100.0% | 8/31/2013 | NAP | NAP | HH Gregg | 33,133 | 7/31/2020 | Michael’s | 17,875 | |||||||||||||||
55 | Loan | GSMC | Abbey Lake Apartments | 64.3% | 94.1% | 11/12/2013 | NAP | NAP | NAP | NAP | ||||||||||||||||||
56 | Loan | GSMC | Whitehall Tech Center 4 & 5 | 60.7% | 100.0% | 10/1/2013 | NAP | NAP | Joerns Health Care, LLC | 26,771 | 9/30/2018 | Circle K Stores, LLC | 13,000 | |||||||||||||||
57 | Loan | 49 | GSMC | Mansfield Crossing | 53.7% | 91.9% | 10/21/2013 | NAP | NAP | Dollar Spree | 4,200 | 9/30/2016 | Palm Beach Tan | 2,800 | ||||||||||||||
58 | Loan | 50 | SMF I | Holiday Inn Express Tucumcari | 53.9% | 62.9% | 9/30/2013 | 104.26 | 65.58 | NAP | NAP | |||||||||||||||||
59 | Loan | 18 | SMF I | Regency Crossing | 51.1% | 74.5% | 10/28/2013 | NAP | NAP | Publix | 44,270 | 2/28/2021 | Phillips Korean Martial Arts | 4,292 | ||||||||||||||
60 | Loan | 18, 34 | GSMC | Kilmer Plaza | 55.1% | 88.2% | 11/1/2013 | NAP | NAP | Dibella’s Subs | 3,696 | 4/30/2023 | Sleep Number | 3,344 | ||||||||||||||
61 | Loan | GSMC | Brake Parts | 49.5% | 100.0% | 10/1/2013 | NAP | NAP | Brake Parts, Inc. | 288,000 | 10/31/2021 | NAP | ||||||||||||||||
62 | Loan | 18 | CGMRC | Brinks Self Storage | 55.1% | 91.8% | 8/31/2013 | NAP | NAP | NAP | NAP | |||||||||||||||||
63 | Loan | 51 | SMF I | 228 East 58th Street | 35.1% | 100.0% | 11/5/2013 | NAP | NAP | Interieurs | 3,000 | 4/30/2020 | NAP | |||||||||||||||
64 | Loan | 18 | CGMRC | Fairfield Inn - Indianapolis | 41.4% | 70.1% | 7/31/2013 | 80.64 | 56.54 | NAP | NAP | |||||||||||||||||
65 | Loan | CGMRC | Phoenix MHC Portfolio | 52.6% | 91.6% | NAP | NAP | |||||||||||||||||||||
65.01 | Property | Sierra Vista | 98.9% | 10/1/2013 | NAP | NAP | NAP | NAP | ||||||||||||||||||||
65.02 | Property | Alta Vista | 85.6% | 10/1/2013 | NAP | NAP | NAP | NAP | ||||||||||||||||||||
65.03 | Property | Loma Vista | 90.5% | 10/1/2013 | NAP | NAP | NAP | NAP | ||||||||||||||||||||
66 | Loan | SMF I | Hillcrest Medical Park | 50.0% | 77.1% | 9/30/2013 | NAP | NAP | Pediatric Allergy & Immunology | 3,031 | 5/31/2015 | Anu Bhargava | 2,938 | |||||||||||||||
67 | Loan | CCRE | Sullivan Apartments | 31.0% | 100.0% | 1/6/2014 | NAP | NAP | NAP | NAP |
GSMS 2014-GC18 Annex A | ||||||||||||||||||||||||||||
Second | ||||||||||||||||||||||||||||
Control | Loan / | Mortgage | LTV Ratio | Largest Tenant | Largest Tenant | Second | Largest Tenant | |||||||||||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | at Maturity (%) | Occupancy (%) (5) | Occupancy Date | ADR ($) | RevPAR ($) | Largest Tenant | Sq Ft | Lease Expiration (6) | Largest Tenant | Sq Ft | ||||||||||||||
68 | Loan | CGMRC | Orchard Grove Shopping Center | 56.1% | 100.0% | 10/15/2013 | NAP | NAP | Panera Bread | 4,416 | 8/31/2018 | FedEx Kinko’s | 3,942 | |||||||||||||||
69 | Loan | CCRE | Willow Crest | 54.4% | 98.0% | 11/15/2013 | NAP | NAP | NAP | NAP | ||||||||||||||||||
70 | Loan | CGMRC | Douglas Estates & Johnson Village | 55.5% | 86.9% | NAP | NAP | |||||||||||||||||||||
70.01 | Property | Douglas Estates | 84.8% | 8/31/2013 | NAP | NAP | NAP | NAP | ||||||||||||||||||||
70.02 | Property | Johnson Village | 89.6% | 8/31/2013 | NAP | NAP | NAP | NAP | ||||||||||||||||||||
71 | Loan | SMF I | Town Center & Druid Hills Self Storage | 61.2% | 77.0% | NAP | NAP | |||||||||||||||||||||
71.01 | Property | Town Center Self Storage | 83.5% | 10/7/2013 | NAP | NAP | NAP | NAP | ||||||||||||||||||||
71.02 | Property | Druid Hills Self Storage | 66.8% | 10/7/2013 | NAP | NAP | NAP | NAP | ||||||||||||||||||||
72 | Loan | CGMRC | 141 South Meridian Street | 59.0% | 100.0% | 9/1/2013 | NAP | NAP | Tilted Kilt | 7,500 | 12/31/2021 | Howl at the Moon | 5,610 | |||||||||||||||
73 | Loan | GSMC | Golden Triangle | 56.8% | 100.0% | 11/1/2013 | NAP | NAP | InTouch Credit Union | 4,025 | 3/31/2026 | Dibella’s Subs | 3,600 | |||||||||||||||
74 | Loan | GSMC | Pines Apartments | 30.7% | 93.0% | 10/17/2013 | NAP | NAP | NAP | NAP |
GSMS 2014-GC18 Annex A | ||||||||||||||||||||||||||||
Second | Third | Third | Fourth | Fourth | Fifth | Fifth | ||||||||||||||||||||||
Control | Loan / | Mortgage | Largest Tenant | Third | Largest Tenant | Largest Tenant | Fourth | Largest Tenant | Largest Tenant | Fifth | Largest Tenant | 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 | Lease Expiration (6) | ||||||||||||||
1 | Loan | 8 | GSMC | The Shops at Canal Place | 5/26/2030 | Westin Conference Center | 17,578 | 3/31/2099 | Anthropologie | 13,653 | 1/31/2021 | Banana Republic | 8,808 | 10/31/2021 | ||||||||||||||
2 | Loan | 9, 10, 11, 12, 13 | CGMRC | CityScape - East Office/Retail | 8/31/2021 | Polsinelli Shughart PC | 68,994 | 3/31/2021 | Jennings Strouss & Salmon | 55,203 | 12/31/2026 | Gust Rosenfeld | 42,336 | 5/31/2021 | ||||||||||||||
3 | Loan | GSMC | The Crossroads | 1/31/2015 | Express | 9,084 | 1/31/2017 | Victoria’s Secret | 9,002 | 1/31/2023 | Finish Line | 7,770 | 2/28/2019 | |||||||||||||||
4 | Loan | 14, 15, 16, 17, 18 | CGMRC | 1500 Spring Garden | 3/31/2023 | Thomson Reuters | 123,453 | 10/31/2024 | CBS Broadcasting Inc. | 119,457 | 2/28/2027 | Independence Blue Cross | 85,209 | 2/28/2019 | ||||||||||||||
5 | Loan | 18, 19 | CCRE | Wyoming Valley Mall | 1/31/2017 | Macy’s | 146,381 | 1/31/2017 | Sears | 117,477 | 8/1/2016 | OfficeMax | 28,400 | 1/31/2015 | ||||||||||||||
6 | Loan | 20, 21, 22 | SMF I | Blue Doors Carolinas | ||||||||||||||||||||||||
6.01 | Property | 930 Retail Drive | NAP | NAP | NAP | |||||||||||||||||||||||
6.02 | Property | 2527 Little Rock Road | NAP | NAP | NAP | |||||||||||||||||||||||
6.03 | Property | 4023 East Franklin Boulevard | NAP | NAP | NAP | |||||||||||||||||||||||
6.04 | Property | 935 North New Hope Road | NAP | NAP | NAP | |||||||||||||||||||||||
7 | Loan | 21, 22 | SMF I | Blue Doors Tallahassee | ||||||||||||||||||||||||
7.01 | Property | 5600 Roanoke Trail | NAP | NAP | NAP | |||||||||||||||||||||||
7.02 | Property | 5086 Tennessee Capital Boulevard | NAP | NAP | NAP | |||||||||||||||||||||||
8 | Loan | 21, 22 | SMF I | Blue Doors Bentonville | NAP | NAP | NAP | |||||||||||||||||||||
9 | Loan | GSMC | Toledo Retail Portfolio | |||||||||||||||||||||||||
9.01 | Property | Monroe Street Portfolio | 9/30/2017 | Red Fitness | 10,752 | 2/28/2020 | Pier 1 Imports | 9,860 | 3/31/2017 | Extreme Results | 8,160 | 11/30/2016 | ||||||||||||||||
9.02 | Property | Monroe Street Market Square | 6/30/2023 | Studio 51 | 5,400 | 8/31/2015 | Rick’s City Diner (Richard Salem) | 4,800 | 7/31/2018 | Rose Thai | 3,820 | 7/31/2016 | ||||||||||||||||
9.03 | Property | Shops at Franklin Place | 2/29/2024 | Golf Galaxy | 15,035 | 1/31/2017 | NAP | NAP | ||||||||||||||||||||
10 | Loan | CGMRC | The Haier Building | 12/31/2032 | NAP | NAP | NAP | |||||||||||||||||||||
11 | Loan | 18, 23 | GSMC | Crowne Plaza Anchorage | NAP | NAP | NAP | |||||||||||||||||||||
12 | Loan | 24, 25 | CCRE | Bangor Parkade | 1/31/2015 | AC Moore | 22,000 | 8/31/2015 | Old Navy | 19,074 | 10/31/2015 | LL Bean | 12,997 | 1/27/2017 | ||||||||||||||
13 | Loan | CGMRC | Dollar General Portfolio | |||||||||||||||||||||||||
13.01 | Property | 3518 Highway 70 South | NAP | NAP | NAP | |||||||||||||||||||||||
13.02 | Property | 615 West 2nd Avenue | NAP | NAP | NAP | |||||||||||||||||||||||
13.03 | Property | 1704 La Salle Avenue | NAP | NAP | NAP | |||||||||||||||||||||||
13.04 | Property | 100 East 2nd Street | NAP | NAP | NAP | |||||||||||||||||||||||
13.05 | Property | 95 East State | NAP | NAP | NAP | |||||||||||||||||||||||
13.06 | Property | 903 North Greer Boulevard | NAP | NAP | NAP | |||||||||||||||||||||||
13.07 | Property | 701 East Criner Street | NAP | NAP | NAP | |||||||||||||||||||||||
13.08 | Property | 1318 West Main Street | NAP | NAP | NAP | |||||||||||||||||||||||
13.09 | Property | 2855 Mahoning Avenue Northwest | NAP | NAP | NAP | |||||||||||||||||||||||
13.10 | Property | 10270 State Route 550 | NAP | NAP | NAP | |||||||||||||||||||||||
13.11 | Property | 12 Alta Drive | NAP | NAP | NAP | |||||||||||||||||||||||
13.12 | Property | 1301 North Sewell Drive | NAP | NAP | NAP | |||||||||||||||||||||||
13.13 | Property | 1502 North Main Street | NAP | NAP | NAP | |||||||||||||||||||||||
13.14 | Property | 610 North Broadway | NAP | NAP | NAP | |||||||||||||||||||||||
13.15 | Property | 403 West South Street | NAP | NAP | NAP | |||||||||||||||||||||||
13.16 | Property | 10217 Highway 182 East | NAP | NAP | NAP | |||||||||||||||||||||||
13.17 | Property | 1808 West Water Street | NAP | NAP | NAP | |||||||||||||||||||||||
13.18 | Property | 113 Utica Street | NAP | NAP | NAP | |||||||||||||||||||||||
13.19 | Property | 16418 US Highway 70 | NAP | NAP | NAP | |||||||||||||||||||||||
13.20 | Property | 325 South Front Street | NAP | NAP | NAP | |||||||||||||||||||||||
13.21 | Property | 49840 East Park Drive | NAP | NAP | NAP | |||||||||||||||||||||||
13.22 | Property | 210 Bobbitt Avenue | NAP | NAP | NAP | |||||||||||||||||||||||
13.23 | Property | 101 East State Highway 276 | NAP | NAP | NAP | |||||||||||||||||||||||
13.24 | Property | 33 West Main Street | NAP | NAP | NAP | |||||||||||||||||||||||
13.25 | Property | 7269 Ridge Road | NAP | NAP | NAP | |||||||||||||||||||||||
13.26 | Property | 7365 Highway 105 | NAP | NAP | NAP | |||||||||||||||||||||||
13.27 | Property | 2100 Thistle Hill Drive | NAP | NAP | NAP | |||||||||||||||||||||||
13.28 | Property | 519 Park Avenue | NAP | NAP | NAP | |||||||||||||||||||||||
13.29 | Property | 1410 Harrisburg Pike | NAP | NAP | NAP | |||||||||||||||||||||||
13.30 | Property | 120 East Franklin Street | NAP | NAP | NAP | |||||||||||||||||||||||
13.31 | Property | 1140 Church Point Highway | NAP | NAP | NAP | |||||||||||||||||||||||
13.32 | Property | 8829 Cameron Street | NAP | NAP | NAP | |||||||||||||||||||||||
13.33 | Property | 1812 Highway 71 South | NAP | NAP | NAP | |||||||||||||||||||||||
13.34 | Property | 618 Seventh Avenue | NAP | NAP | NAP | |||||||||||||||||||||||
13.35 | Property | 411 4th Street | NAP | NAP | NAP | |||||||||||||||||||||||
13.36 | Property | 4665 Tuscarawas Road | NAP | NAP | NAP | |||||||||||||||||||||||
13.37 | Property | 8557 Main Street | NAP | NAP | NAP | |||||||||||||||||||||||
13.38 | Property | 300 East Central Avenue | NAP | NAP | NAP | |||||||||||||||||||||||
13.39 | Property | 210 OSR East | NAP | NAP | NAP | |||||||||||||||||||||||
13.40 | Property | 231 State Highway 147 | NAP | NAP | NAP | |||||||||||||||||||||||
13.41 | Property | 800 West Military Highway | NAP | NAP | NAP | |||||||||||||||||||||||
13.42 | Property | 465 Donner Avenue | NAP | NAP | NAP | |||||||||||||||||||||||
13.43 | Property | 106 M Street | NAP | NAP | NAP | |||||||||||||||||||||||
13.44 | Property | 716 North Brinton Avenue | NAP | NAP | NAP | |||||||||||||||||||||||
14 | Loan | 26 | GSMC | Raeford Crossing | NAP | NAP | NAP | |||||||||||||||||||||
15 | Loan | 18, 27 | GSMC | Hilton Garden Inn Pittsburgh - Cranberry | NAP | NAP | NAP | |||||||||||||||||||||
16 | Loan | GSMC | Smith Brothers Hardware Building | 12/31/2016 | Wells Fargo | 13,352 | 10/31/2018 | IQ Innovations | 12,272 | 7/31/2018 | People ToMySite & Fugent | 10,810 | 11/30/2018 | |||||||||||||||
17 | Loan | GSMC | Park Meadows | NAP | NAP | NAP | ||||||||||||||||||||||
18 | Loan | CGMRC | Minnesota Self Storage Portfolio | |||||||||||||||||||||||||
18.01 | Property | Edina Mini Storage | NAP | NAP | NAP | |||||||||||||||||||||||
18.02 | Property | Bloomington Self Storage | NAP | NAP | NAP | |||||||||||||||||||||||
18.03 | Property | Minneapolis Self Storage | NAP | NAP | NAP | |||||||||||||||||||||||
18.04 | Property | Lakeville Premier Self Storage | NAP | NAP | NAP | |||||||||||||||||||||||
19 | Loan | SMF I | Highland Plantation Apartments | NAP | NAP | NAP | ||||||||||||||||||||||
20 | Loan | 18, 28, 29 | SMF I | Wyndham Garden Inn Long Island City | NAP | NAP | NAP | |||||||||||||||||||||
21 | Loan | CGMRC | Gessner Estates Apartments | NAP | NAP | NAP | ||||||||||||||||||||||
22 | Loan | 18, 30, 31, 32 | SMF I | 246 Fifth Avenue | 12/3/2028 | NAP | NAP | NAP | ||||||||||||||||||||
23 | Loan | 18 | CGMRC | Lakeway Commons | 1/28/2022 | Rocco’s Grill | 4,500 | 4/30/2015 | Spa at the Lake | 3,000 | 2/28/2019 | Café Castronova | 3,000 | 7/31/2014 |
GSMS 2014-GC18 Annex A | ||||||||||||||||||||||||||||
Second | Third | Third | Fourth | Fourth | Fifth | Fifth | ||||||||||||||||||||||
Control | Loan / | Mortgage | Largest Tenant | Third | Largest Tenant | Largest Tenant | Fourth | Largest Tenant | Largest Tenant | Fifth | Largest Tenant | 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 | Lease Expiration (6) | ||||||||||||||
24 | Loan | GSMC | Maitland Concourse | 10/31/2022 | Westcore Land Title Insurance | 22,737 | 2/28/2021 | Ecolab, Inc. | 8,610 | 7/1/2019 | Harte Hanks | 6,902 | 6/1/2017 | |||||||||||||||
25 | Loan | CGMRC | Quorum II Plaza | 11/30/2014 | Mark Anderson, Inc. | 6,000 | 3/31/2018 | New Cingular Wireless PCS, LLC | 5,740 | 4/30/2014 | Pete’s Management Addison, Inc. | 5,659 | 1/31/2023 | |||||||||||||||
26 | Loan | SMF I | Katella Corporate Center | 5/31/2016 | Providence Community Services | 7,523 | 6/30/2016 | LBL Insurance Service | 7,426 | 4/30/2014 | Mills Insurance Service | 4,869 | 11/30/2018 | |||||||||||||||
27 | Loan | GSMC | Wal-Mart Shadow Anchored Texas Portfolio | |||||||||||||||||||||||||
27.01 | Property | Lubbock Shopping Center | 11/30/2016 | Check N Go | 1,600 | 10/31/2014 | Wingstop | 1,600 | 5/31/2017 | Sally Beauty | 1,600 | 1/31/2017 | ||||||||||||||||
27.02 | Property | Bay City Shopping Center | 5/30/2017 | Cato | 4,160 | 1/31/2018 | Cottonwood Financial | 1,724 | 4/30/2018 | ATT | 1,600 | 6/30/2018 | ||||||||||||||||
27.03 | Property | Uvalde Shopping Center | 4/30/2018 | Cato | 4,160 | 1/31/2015 | Radio Shack | 2,500 | 1/31/2016 | Cricket Wireless | 1,800 | 1/31/2017 | ||||||||||||||||
27.04 | Property | Alice Shopping Center | 5/31/2018 | Blue Tree Mobile | 1,520 | 2/28/2017 | ACE Cash Express | 1,280 | 2/29/2016 | LA Nails | 1,200 | 10/31/2018 | ||||||||||||||||
28 | Loan | 33 | CCRE | Legends at Canyon & Weatherford | ||||||||||||||||||||||||
28.01 | Property | 33 | Legends at Weatherford | NAP | NAP | NAP | ||||||||||||||||||||||
28.02 | Property | 33 | Legends at Canyon | NAP | NAP | NAP | ||||||||||||||||||||||
29 | Loan | 18, 34, 35, 36 | GSMC | 7500 Bellaire Boulevard | MTM | Radium Jewelry | 4,430 | 6/20/2016 | Dilshad F. Sultanali | 4,392 | MTM | Gold & Diamond, Inc. | 4,268 | 9/30/2015 | ||||||||||||||
30 | Loan | 37 | SMF I | Holiday Inn Columbia Airport | NAP | NAP | NAP | |||||||||||||||||||||
31 | Loan | CGMRC | Stratford Place Apartments | NAP | NAP | NAP | ||||||||||||||||||||||
32 | Loan | SMF I | Wrigleyville Retail Portfolio | |||||||||||||||||||||||||
32.01 | Property | 38 | 947-959 West Addison Street | 10/31/2023 | Subway | 1,000 | 7/31/2018 | M&M Outdoor, Inc. (Billboard) | 0 | 2/28/2017 | NAP | |||||||||||||||||
32.02 | Property | 947-949 West Wellington Avenue | 3/31/2015 | Cleaned in the USA | 1,100 | 9/30/2017 | NAP | NAP | ||||||||||||||||||||
32.03 | Property | 39 | 2427-2429 North Lincoln Avenue | NAP | NAP | NAP | ||||||||||||||||||||||
33 | Loan | SMF I | Aeroplex One | 8/31/2018 | Metro Air Service | 30,000 | 9/30/2014 | NAP | NAP | |||||||||||||||||||
34 | Loan | GSMC | South Elm Business Park | 6/30/2019 | Cloplay Building Products | 16,800 | 7/31/2015 | Lincoln Financial | 15,200 | 11/30/2014 | McCormick Insulation | 15,000 | 6/30/2015 | |||||||||||||||
35 | Loan | GSMC | Columbia Square | 3/31/2020 | FRI Diversified Holdings (d/b/a Keller Williams Advisors Realty) | 5,602 | 8/31/2019 | FoodIsIt / Green Dog Café | 4,654 | 10/31/2016 | Moksha Yoga | 4,550 | 11/30/2017 | |||||||||||||||
36 | Loan | 40 | GSMC | Residence Inn College Station | NAP | NAP | NAP | |||||||||||||||||||||
37 | Loan | SMF I | Brittany Knoll Apartments and Abbey Rose Townhomes | |||||||||||||||||||||||||
37.01 | Property | 41 | Brittany Knoll Apartments | NAP | NAP | NAP | ||||||||||||||||||||||
37.02 | Property | Abbey Rose Townhomes | NAP | NAP | NAP | |||||||||||||||||||||||
38 | Loan | GSMC | Pine Aire Apartments | NAP | NAP | NAP | ||||||||||||||||||||||
39 | Loan | SMF I | Heilig Levine | 9/30/2022 | Three Ships Media | 4,684 | 10/31/2015 | Gravy (Bella Empire) | 3,725 | 5/31/2019 | Media Two Interactive | 3,542 | 7/31/2014 | |||||||||||||||
40 | Loan | SMF I | Monterey Retail Center | 8/1/2024 | Unicorn Health Services | 3,361 | 7/31/2014 | Massage Envy | 2,800 | 10/31/2018 | Einstein Bagels | 2,795 | 2/28/2019 | |||||||||||||||
41 | Loan | CGMRC | LV II Self Storage Portfolio | |||||||||||||||||||||||||
41.01 | Property | LV II Self Storage Portfolio - Sure Save | NAP | NAP | NAP | |||||||||||||||||||||||
41.02 | Property | LV II Self Storage Portfolio - AAA Quality | NAP | NAP | NAP | |||||||||||||||||||||||
41.03 | Property | LV II Self Storage Portfolio - Beltway | NAP | NAP | NAP | |||||||||||||||||||||||
42 | Loan | GSMC | Arbor on Richmond | NAP | NAP | NAP | ||||||||||||||||||||||
43 | Loan | GSMC | 121 Hillpointe & 130 Technology | 4/1/2016 | Baltec Corp. | 13,435 | 4/30/2023 | Holloman Corp. | 7,585 | 2/1/2017 | GSA | 7,128 | 11/1/2023 | |||||||||||||||
44 | Loan | 42 | SMF I | Regency Plaza | 12/31/2020 | El Pedregal Banquets | 7,300 | 5/11/2016 | IHOP | 3,970 | 6/30/2023 | Leslie’s Poolmart | 3,500 | 10/31/2018 | ||||||||||||||
45 | Loan | 18, 43, 44 | CCRE | Best Western Premier Old Town Center | NAP | NAP | NAP | |||||||||||||||||||||
46 | Loan | 45, 46 | SMF I | Gateway Commerce Center | 6/30/2015 | Long & Foster Real Estate | 5,715 | 1/18/2016 | Jason Yi’s Tae Kwon Do | 3,158 | 8/31/2016 | MBH Settlement Group | 3,001 | 6/6/2016 | ||||||||||||||
47 | Loan | CGMRC | LS Portfolio | |||||||||||||||||||||||||
47.01 | Property | LS Portfolio - Buckingham | NAP | NAP | NAP | |||||||||||||||||||||||
47.02 | Property | LS Portfolio - Pell | NAP | NAP | NAP | |||||||||||||||||||||||
48 | Loan | 47 | SMF I | Lovejoy Station | 1/31/2019 | Life Orthopeadic & Spine | 2,925 | MTM | Ranchero Mexican Restaurant | 2,600 | 7/31/2015 | Apple Beauty Supply | 2,600 | 11/30/2016 | ||||||||||||||
49 | Loan | 18 | SMF I | Oliver Creek Shopping Center | 9/30/2017 | Cato | 4,680 | 1/31/2018 | Simply Fashions | 3,970 | 6/30/2014 | Eastside Grille | 3,500 | 8/31/2018 | ||||||||||||||
50 | Loan | GSMC | Stonesthrow Apartments | NAP | NAP | NAP | ||||||||||||||||||||||
51 | Loan | GSMC | Southport Industrial Complex | 11/30/2018 | Nutracea | 27,203 | 5/14/2014 | Raley’s | 25,597 | 2/15/2017 | JB Hunt | 18,993 | 3/31/2018 | |||||||||||||||
52 | Loan | CGMRC | Danville Towne Centre | 6/30/2015 | First Financial Bank | 15,578 | 12/31/2018 | Clifton Larson Allen | 10,409 | 12/31/2018 | Cellular Properties | 10,403 | 12/31/2015 | |||||||||||||||
53 | Loan | 48 | SMF I | AmeriCenter Portfolio | ||||||||||||||||||||||||
53.01 | Property | AmeriCenter - Novi | MTM | Associated Wire Rope | 672 | 11/30/2014 | Shikoku Cable, N.A. | 641 | 9/30/2014 | FCC North America | 641 | 5/31/2015 | ||||||||||||||||
53.02 | Property | AmeriCenter - Dublin | 3/31/2014 | Muchnicki Law Office | 1,606 | 10/31/2014 | CDI Diamonds & Jewelry | 912 | 7/31/2015 | Teneco Sales | 877 | 7/31/2014 | ||||||||||||||||
54 | Loan | GSMC | Great Lakes Plaza | 2/28/2015 | Shoe Carnival | 10,095 | 8/31/2021 | Tuesday Morning | 8,516 | 1/31/2018 | Cato | 7,093 | 1/31/2018 | |||||||||||||||
55 | Loan | GSMC | Abbey Lake Apartments | NAP | NAP | NAP | ||||||||||||||||||||||
56 | Loan | GSMC | Whitehall Tech Center 4 & 5 | 11/30/2017 | Telnet Marketing Group | 12,467 | 6/30/2017 | Thyssen Krupp Elevator Corp | 8,670 | 10/31/2014 | DesignBuilding Mechanical | 6,800 | 8/31/2015 | |||||||||||||||
57 | Loan | 49 | GSMC | Mansfield Crossing | 10/31/2022 | Starbucks | 2,400 | 2/28/2023 | Dr. Albert J. Huang, DDS | 2,269 | 8/31/2017 | Qdoba Restaurant | 2,200 | 11/30/2022 | ||||||||||||||
58 | Loan | 50 | SMF I | Holiday Inn Express Tucumcari | NAP | NAP | NAP | |||||||||||||||||||||
59 | Loan | 18 | SMF I | Regency Crossing | 8/31/2015 | Leslie’s Poolmart | 3,200 | 12/31/2014 | The Suncoast News | 2,320 | 5/31/2016 | Taste of Buffalo | 1,720 | 5/31/2018 | ||||||||||||||
60 | Loan | 18, 34 | GSMC | Kilmer Plaza | 12/31/2023 | Sy Thai | 3,203 | 9/30/2023 | Massage Green | 2,280 | 6/30/2019 | Scottrade | 1,954 | 3/31/2018 | ||||||||||||||
61 | Loan | GSMC | Brake Parts | NAP | NAP | NAP | ||||||||||||||||||||||
62 | Loan | 18 | CGMRC | Brinks Self Storage | NAP | NAP | NAP | |||||||||||||||||||||
63 | Loan | 51 | SMF I | 228 East 58th Street | NAP | NAP | NAP | |||||||||||||||||||||
64 | Loan | 18 | CGMRC | Fairfield Inn - Indianapolis | NAP | NAP | NAP | |||||||||||||||||||||
65 | Loan | CGMRC | Phoenix MHC Portfolio | |||||||||||||||||||||||||
65.01 | Property | Sierra Vista | NAP | NAP | NAP | |||||||||||||||||||||||
65.02 | Property | Alta Vista | NAP | NAP | NAP | |||||||||||||||||||||||
65.03 | Property | Loma Vista | NAP | NAP | NAP | |||||||||||||||||||||||
66 | Loan | SMF I | Hillcrest Medical Park | 6/30/2017 | Dr. Ian Ballou | 2,639 | 8/31/2020 | North Dallas Pediatric Assoc. | 2,616 | 1/31/2015 | Diane Lide, DDS | 2,117 | 12/31/2015 | |||||||||||||||
67 | Loan | CCRE | Sullivan Apartments | NAP | NAP | NAP |
GSMS 2014-GC18 Annex A | ||||||||||||||||||||||||||||
Second | Third | Third | Fourth | Fourth | Fifth | Fifth | ||||||||||||||||||||||
Control | Loan / | Mortgage | Largest Tenant | Third | Largest Tenant | Largest Tenant | Fourth | Largest Tenant | Largest Tenant | Fifth | Largest Tenant | 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 | Lease Expiration (6) | ||||||||||||||
68 | Loan | CGMRC | Orchard Grove Shopping Center | 2/28/2019 | AT&T Clearchoice | 2,437 | 12/31/2014 | Pizza Hut | 1,608 | 4/30/2015 | Pockets | 1,400 | 11/30/2018 | |||||||||||||||
69 | Loan | CCRE | Willow Crest | NAP | NAP | NAP | ||||||||||||||||||||||
70 | Loan | CGMRC | Douglas Estates & Johnson Village | |||||||||||||||||||||||||
70.01 | Property | Douglas Estates | NAP | NAP | NAP | |||||||||||||||||||||||
70.02 | Property | Johnson Village | NAP | NAP | NAP | |||||||||||||||||||||||
71 | Loan | SMF I | Town Center & Druid Hills Self Storage | |||||||||||||||||||||||||
71.01 | Property | Town Center Self Storage | NAP | NAP | NAP | |||||||||||||||||||||||
71.02 | Property | Druid Hills Self Storage | NAP | NAP | NAP | |||||||||||||||||||||||
72 | Loan | CGMRC | 141 South Meridian Street | 4/30/2019 | NAP | NAP | NAP | |||||||||||||||||||||
73 | Loan | GSMC | Golden Triangle | 4/30/2021 | Red Olive | 2,400 | 7/31/2022 | NAP | NAP | |||||||||||||||||||
74 | Loan | GSMC | Pines Apartments | NAP | NAP | NAP |
GSMS 2014-GC18 Annex A | ||||||||||||||||||||||||||||||||
Environmental | Environmental | Earthquake | ||||||||||||||||||||||||||||||
Control | Loan / | Mortgage | Phase I | Environmental | Phase II | Engineering | Seismic | Insurance | Upfront RE | Ongoing RE | Upfront | Ongoing | Upfront | |||||||||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Report Date | Phase II | Report Date | Report Date | Report Date | PML or SEL (%) | Required | Tax Reserve ($) | Tax Reserve ($) | Insurance Reserve ($) | Insurance Reserve ($) | Replacement Reserve ($) | ||||||||||||||||
1 | Loan | 8 | GSMC | The Shops at Canal Place | 11/19/2013 | No | NAP | 11/20/2013 | NAP | NAP | No | 46,140 | 46,140 | 0 | 0 | 0 | ||||||||||||||||
2 | Loan | 9, 10, 11, 12, 13 | CGMRC | CityScape - East Office/Retail | 10/9/2013 | No | NAP | 10/7/2013 | NAP | NAP | No | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
3 | Loan | GSMC | The Crossroads | 11/5/2013 | No | NAP | 11/4/2013 | NAP | NAP | No | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
4 | Loan | 14, 15, 16, 17, 18 | CGMRC | 1500 Spring Garden | 10/21/2013 | Yes | 12/20/2013 | 10/18/2013 | NAP | NAP | No | 294,699 | 29,470 | 62,938 | 15,735 | 1,000,000 | ||||||||||||||||
5 | Loan | 18, 19 | CCRE | Wyoming Valley Mall | 11/6/2013 | No | NAP | 11/5/2013 | NAP | NAP | No | 1,036,585 | 148,084 | 0 | 0 | 1,385,000 | ||||||||||||||||
6 | Loan | 20, 21, 22 | SMF I | Blue Doors Carolinas | No | 32,404 | 8,834 | 24,110 | 2,679 | 0 | ||||||||||||||||||||||
6.01 | Property | 930 Retail Drive | 6/21/2013 | No | NAP | 6/21/2013 | NAP | NAP | No | |||||||||||||||||||||||
6.02 | Property | 2527 Little Rock Road | 6/21/2013 | No | NAP | 6/21/2013 | NAP | NAP | No | |||||||||||||||||||||||
6.03 | Property | 4023 East Franklin Boulevard | 6/21/2013 | No | NAP | 6/21/2013 | NAP | NAP | No | |||||||||||||||||||||||
6.04 | Property | 935 North New Hope Road | 6/21/2013 | No | NAP | 6/21/2013 | NAP | NAP | No | |||||||||||||||||||||||
7 | Loan | 21, 22 | SMF I | Blue Doors Tallahassee | No | 20,155 | 10,077 | 40,573 | 4,508 | 0 | ||||||||||||||||||||||
7.01 | Property | 5600 Roanoke Trail | 10/3/2013 | No | NAP | 11/20/2013 | NAP | NAP | No | |||||||||||||||||||||||
7.02 | Property | 5086 Tennessee Capital Boulevard | 10/3/2013 | No | NAP | 11/20/2013 | NAP | NAP | No | |||||||||||||||||||||||
8 | Loan | 21, 22 | SMF I | Blue Doors Bentonville | 10/3/2013 | No | NAP | 11/20/2013 | NAP | NAP | No | 28,337 | 2,576 | 4,230 | 470 | 0 | ||||||||||||||||
9 | Loan | GSMC | Toledo Retail Portfolio | No | 348,521 | 58,087 | 41,815 | 3,217 | 0 | |||||||||||||||||||||||
9.01 | Property | Monroe Street Portfolio | 10/31/2013 | No | NAP | 11/6/2013 | NAP | NAP | No | |||||||||||||||||||||||
9.02 | Property | Monroe Street Market Square | 10/31/2013 | No | NAP | 11/7/2013 | NAP | NAP | No | |||||||||||||||||||||||
9.03 | Property | Shops at Franklin Place | 10/31/2013 | No | NAP | 10/31/2013 | NAP | NAP | No | |||||||||||||||||||||||
10 | Loan | CGMRC | The Haier Building | 9/10/2013 | No | NAP | 9/10/2013 | NAP | NAP | No | 58,134 | 58,134 | 0 | 0 | 0 | |||||||||||||||||
11 | Loan | 18, 23 | GSMC | Crowne Plaza Anchorage | 8/21/2013 | No | NAP | 8/21/2013 | 8/20/2013 | 7% | No | 117,911 | 19,652 | 22,193 | 4,439 | 0 | ||||||||||||||||
12 | Loan | 24, 25 | CCRE | Bangor Parkade | 9/5/2013 | No | NAP | 9/6/2013 | NAP | NAP | No | 192,991 | 38,598 | 8,192 | 4,096 | 0 | ||||||||||||||||
13 | Loan | CGMRC | Dollar General Portfolio | No | 37,347 | 37,347 | 1,717 | 858 | 0 | |||||||||||||||||||||||
13.01 | Property | 3518 Highway 70 South | 7/31/2013 | No | NAP | 7/31/2013 | NAP | NAP | No | |||||||||||||||||||||||
13.02 | Property | 615 West 2nd Avenue | 7/31/2013 | No | NAP | 7/31/2013 | NAP | NAP | No | |||||||||||||||||||||||
13.03 | Property | 1704 La Salle Avenue | 7/31/2013 | No | NAP | 7/31/2013 | NAP | NAP | No | |||||||||||||||||||||||
13.04 | Property | 100 East 2nd Street | 7/31/2013 | No | NAP | 7/31/2013 | NAP | NAP | No | |||||||||||||||||||||||
13.05 | Property | 95 East State | 7/31/2013 | No | NAP | 7/31/2013 | NAP | NAP | No | |||||||||||||||||||||||
13.06 | Property | 903 North Greer Boulevard | 7/31/2013 | No | NAP | 7/31/2013 | NAP | NAP | No | |||||||||||||||||||||||
13.07 | Property | 701 East Criner Street | 7/31/2013 | No | NAP | 7/31/2013 | NAP | NAP | No | |||||||||||||||||||||||
13.08 | Property | 1318 West Main Street | 7/31/2013 | No | NAP | 7/31/2013 | NAP | NAP | No | |||||||||||||||||||||||
13.09 | Property | 2855 Mahoning Avenue Northwest | 7/31/2013 | No | NAP | 7/31/2013 | NAP | NAP | No | |||||||||||||||||||||||
13.10 | Property | 10270 State Route 550 | 7/31/2013 | No | NAP | 7/31/2013 | NAP | NAP | No | |||||||||||||||||||||||
13.11 | Property | 12 Alta Drive | 7/31/2013 | No | NAP | 7/31/2013 | NAP | NAP | No | |||||||||||||||||||||||
13.12 | Property | 1301 North Sewell Drive | 7/31/2013 | No | NAP | 7/31/2013 | NAP | NAP | No | |||||||||||||||||||||||
13.13 | Property | 1502 North Main Street | 7/31/2013 | No | NAP | 7/31/2013 | NAP | NAP | No | |||||||||||||||||||||||
13.14 | Property | 610 North Broadway | 7/31/2013 | No | NAP | 7/31/2013 | NAP | NAP | No | |||||||||||||||||||||||
13.15 | Property | 403 West South Street | 7/31/2013 | No | NAP | 7/31/2013 | NAP | NAP | No | |||||||||||||||||||||||
13.16 | Property | 10217 Highway 182 East | 7/31/2013 | No | NAP | 7/31/2013 | NAP | NAP | No | |||||||||||||||||||||||
13.17 | Property | 1808 West Water Street | 7/31/2013 | No | NAP | 7/31/2013 | NAP | NAP | No | |||||||||||||||||||||||
13.18 | Property | 113 Utica Street | 7/31/2013 | No | NAP | 7/31/2013 | NAP | NAP | No | |||||||||||||||||||||||
13.19 | Property | 16418 US Highway 70 | 7/31/2013 | No | NAP | 7/31/2013 | NAP | NAP | No | |||||||||||||||||||||||
13.20 | Property | 325 South Front Street | 7/31/2013 | No | NAP | 7/31/2013 | NAP | NAP | No | |||||||||||||||||||||||
13.21 | Property | 49840 East Park Drive | 7/31/2013 | No | NAP | 7/31/2013 | NAP | NAP | No | |||||||||||||||||||||||
13.22 | Property | 210 Bobbitt Avenue | 7/31/2013 | No | NAP | 7/31/2013 | NAP | NAP | No | |||||||||||||||||||||||
13.23 | Property | 101 East State Highway 276 | 7/31/2013 | No | NAP | 7/31/2013 | NAP | NAP | No | |||||||||||||||||||||||
13.24 | Property | 33 West Main Street | 7/31/2013 | No | NAP | 7/31/2013 | NAP | NAP | No | |||||||||||||||||||||||
13.25 | Property | 7269 Ridge Road | 7/31/2013 | No | NAP | 7/31/2013 | NAP | NAP | No | |||||||||||||||||||||||
13.26 | Property | 7365 Highway 105 | 7/31/2013 | No | NAP | 7/31/2013 | NAP | NAP | No | |||||||||||||||||||||||
13.27 | Property | 2100 Thistle Hill Drive | 7/31/2013 | No | NAP | 7/31/2013 | NAP | NAP | No | |||||||||||||||||||||||
13.28 | Property | 519 Park Avenue | 7/31/2013 | No | NAP | 7/31/2013 | NAP | NAP | No | |||||||||||||||||||||||
13.29 | Property | 1410 Harrisburg Pike | 7/31/2013 | No | NAP | 7/31/2013 | NAP | NAP | No | |||||||||||||||||||||||
13.30 | Property | 120 East Franklin Street | 7/31/2013 | No | NAP | 7/31/2013 | NAP | NAP | No | |||||||||||||||||||||||
13.31 | Property | 1140 Church Point Highway | 7/31/2013 | No | NAP | 7/31/2013 | NAP | NAP | No | |||||||||||||||||||||||
13.32 | Property | 8829 Cameron Street | 7/31/2013 | No | NAP | 7/31/2013 | NAP | NAP | No | |||||||||||||||||||||||
13.33 | Property | 1812 Highway 71 South | 7/31/2013 | No | NAP | 7/31/2013 | NAP | NAP | No | |||||||||||||||||||||||
13.34 | Property | 618 Seventh Avenue | 7/31/2013 | No | NAP | 7/31/2013 | NAP | NAP | No | |||||||||||||||||||||||
13.35 | Property | 411 4th Street | 7/31/2013 | No | NAP | 7/31/2013 | NAP | NAP | No | |||||||||||||||||||||||
13.36 | Property | 4665 Tuscarawas Road | 7/31/2013 | No | NAP | 7/31/2013 | NAP | NAP | No | |||||||||||||||||||||||
13.37 | Property | 8557 Main Street | 7/31/2013 | No | NAP | 7/31/2013 | NAP | NAP | No | |||||||||||||||||||||||
13.38 | Property | 300 East Central Avenue | 7/31/2013 | No | NAP | 7/31/2013 | NAP | NAP | No | |||||||||||||||||||||||
13.39 | Property | 210 OSR East | 7/31/2013 | No | NAP | 7/31/2013 | NAP | NAP | No | |||||||||||||||||||||||
13.40 | Property | 231 State Highway 147 | 7/31/2013 | No | NAP | 7/31/2013 | NAP | NAP | No | |||||||||||||||||||||||
13.41 | Property | 800 West Military Highway | 7/31/2013 | No | NAP | 7/31/2013 | NAP | NAP | No | |||||||||||||||||||||||
13.42 | Property | 465 Donner Avenue | 7/31/2013 | No | NAP | 7/31/2013 | NAP | NAP | No | |||||||||||||||||||||||
13.43 | Property | 106 M Street | 7/31/2013 | No | NAP | 7/31/2013 | NAP | NAP | No | |||||||||||||||||||||||
13.44 | Property | 716 North Brinton Avenue | 7/31/2013 | No | NAP | 7/31/2013 | NAP | NAP | No | |||||||||||||||||||||||
14 | Loan | 26 | GSMC | Raeford Crossing | 10/22/2013 | No | NAP | 10/24/2013 | NAP | NAP | No | 0 | 20,512 | 17,737 | 4,098 | 0 | ||||||||||||||||
15 | Loan | 18, 27 | GSMC | Hilton Garden Inn Pittsburgh - Cranberry | 11/12/2013 | No | NAP | 11/1/2013 | NAP | NAP | No | 65,256 | 13,049 | 24,494 | 2,449 | 0 | ||||||||||||||||
16 | Loan | GSMC | Smith Brothers Hardware Building | 11/14/2013 | No | NAP | 11/14/2013 | NAP | NAP | No | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
17 | Loan | GSMC | Park Meadows | 10/22/2013 | No | NAP | 10/21/2013 | NAP | NAP | No | 0 | 19,413 | 17,556 | 5,852 | 0 | |||||||||||||||||
18 | Loan | CGMRC | Minnesota Self Storage Portfolio | No | 84,436 | 42,218 | 0 | 0 | 0 | |||||||||||||||||||||||
18.01 | Property | Edina Mini Storage | 10/16/2013 | No | NAP | 10/16/2013 | NAP | NAP | No | |||||||||||||||||||||||
18.02 | Property | Bloomington Self Storage | 10/16/2013 | No | NAP | 10/16/2013 | NAP | NAP | No | |||||||||||||||||||||||
18.03 | Property | Minneapolis Self Storage | 10/15/2013 | No | NAP | 10/15/2013 | NAP | NAP | No | |||||||||||||||||||||||
18.04 | Property | Lakeville Premier Self Storage | 10/15/2013 | No | NAP | 10/17/2013 | NAP | NAP | No | |||||||||||||||||||||||
19 | Loan | SMF I | Highland Plantation Apartments | 11/13/2013 | No | NAP | 11/11/2013 | NAP | NAP | No | 18,168 | 9,084 | 238,796 | 21,709 | 0 | |||||||||||||||||
20 | Loan | 18, 28, 29 | SMF I | Wyndham Garden Inn Long Island City | 10/23/2013 | No | NAP | 10/28/2013 | NAP | NAP | No | 29,788 | 29,788 | 60,645 | 7,713 | 0 | ||||||||||||||||
21 | Loan | CGMRC | Gessner Estates Apartments | 9/12/2013 | No | NAP | 9/12/2013 | NAP | NAP | No | 115,319 | 28,830 | 145,393 | 0 | 587,225 | |||||||||||||||||
22 | Loan | 18, 30, 31, 32 | SMF I | 246 Fifth Avenue | 11/4/2013 | No | NAP | 11/19/2013 | NAP | NAP | No | 0 | 22,982 | 11,041 | 5,521 | 0 | ||||||||||||||||
23 | Loan | 18 | CGMRC | Lakeway Commons | 9/17/2013 | No | NAP | 9/16/2013 | NAP | NAP | No | 28,208 | 14,104 | 4,198 | 2,099 | 0 |
GSMS 2014-GC18 Annex A | ||||||||||||||||||||||||||||||||
Environmental | Environmental | Earthquake | ||||||||||||||||||||||||||||||
Control | Loan / | Mortgage | Phase I | Environmental | Phase II | Engineering | Seismic | Insurance | Upfront RE | Ongoing RE | Upfront | Ongoing | Upfront | |||||||||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Report Date | Phase II | Report Date | Report Date | Report Date | PML or SEL (%) | Required | Tax Reserve ($) | Tax Reserve ($) | Insurance Reserve ($) | Insurance Reserve ($) | Replacement Reserve ($) | ||||||||||||||||
24 | Loan | GSMC | Maitland Concourse | 11/10/2013 | No | NAP | 11/27/2013 | NAP | NAP | No | 13,096 | 13,096 | 0 | 0 | 0 | |||||||||||||||||
25 | Loan | CGMRC | Quorum II Plaza | 10/28/2013 | Yes | 10/28/2013 | 10/22/2013 | NAP | NAP | No | 59,081 | 29,541 | 0 | 0 | 0 | |||||||||||||||||
26 | Loan | SMF I | Katella Corporate Center | 11/15/2013 | No | NAP | 11/15/2013 | 11/15/2013 | 17% | No | 63,649 | 12,730 | 5,390 | 1,078 | 0 | |||||||||||||||||
27 | Loan | GSMC | Wal-Mart Shadow Anchored Texas Portfolio | No | 166,668 | 15,152 | 4,568 | 0 | 0 | |||||||||||||||||||||||
27.01 | Property | Lubbock Shopping Center | 9/25/2013 | No | NAP | 9/9/2013 | NAP | NAP | No | |||||||||||||||||||||||
27.02 | Property | Bay City Shopping Center | 9/25/2013 | No | NAP | 9/9/2013 | NAP | NAP | No | |||||||||||||||||||||||
27.03 | Property | Uvalde Shopping Center | 9/25/2013 | No | NAP | 9/9/2013 | NAP | NAP | No | |||||||||||||||||||||||
27.04 | Property | Alice Shopping Center | 9/25/2013 | No | NAP | 9/9/2013 | NAP | NAP | No | |||||||||||||||||||||||
28 | Loan | 33 | CCRE | Legends at Canyon & Weatherford | No | 0 | 5,000 | 46,866 | 5,858 | 142,500 | ||||||||||||||||||||||
28.01 | Property | 33 | Legends at Weatherford | 12/11/2013 | No | NAP | 11/1/2013 | NAP | NAP | No | ||||||||||||||||||||||
28.02 | Property | 33 | Legends at Canyon | 12/11/2013 | No | NAP | 11/1/2013 | NAP | NAP | No | ||||||||||||||||||||||
29 | Loan | 18, 34, 35, 36 | GSMC | 7500 Bellaire Boulevard | 10/10/2013 | No | NAP | 10/9/2013 | NAP | NAP | No | 146,409 | 13,310 | 38,373 | 3,837 | 0 | ||||||||||||||||
30 | Loan | 37 | SMF I | Holiday Inn Columbia Airport | 10/7/2013 | No | NAP | 10/7/2013 | NAP | NAP | No | 27,338 | 9,113 | 7,342 | 3,672 | 0 | ||||||||||||||||
31 | Loan | CGMRC | Stratford Place Apartments | 11/21/2013 | No | NAP | 10/11/2013 | NAP | NAP | No | 41,715 | 20,858 | 13,965 | 2,793 | 0 | |||||||||||||||||
32 | Loan | SMF I | Wrigleyville Retail Portfolio | No | 74,911 | 12,485 | 8,566 | 1,224 | 0 | |||||||||||||||||||||||
32.01 | Property | 38 | 947-959 West Addison Street | 11/11/2013 | No | NAP | 11/8/2013 | NAP | NAP | No | ||||||||||||||||||||||
32.02 | Property | 947-949 West Wellington Avenue | 11/11/2013 | No | NAP | 11/11/2013 | NAP | NAP | No | |||||||||||||||||||||||
32.03 | Property | 39 | 2427-2429 North Lincoln Avenue | 11/11/2013 | No | NAP | 11/11/2013 | NAP | NAP | No | ||||||||||||||||||||||
33 | Loan | SMF I | Aeroplex One | 6/25/2013 | No | NAP | 12/4/2013 | NAP | NAP | No | 45,504 | 22,752 | 10,850 | 1,356 | 0 | |||||||||||||||||
34 | Loan | GSMC | South Elm Business Park | 12/13/2013 | No | NAP | 11/14/2013 | NAP | NAP | No | 57,314 | 11,463 | 0 | 0 | 0 | |||||||||||||||||
35 | Loan | GSMC | Columbia Square | 10/28/2013 | No | NAP | 10/23/2013 | NAP | NAP | No | 166,209 | 23,744 | 0 | 0 | 0 | |||||||||||||||||
36 | Loan | 40 | GSMC | Residence Inn College Station | 8/7/2013 | No | NAP | 7/11/2013 | NAP | NAP | No | 133,077 | 12,098 | 4,242 | 1,061 | 250,000 | ||||||||||||||||
37 | Loan | SMF I | Brittany Knoll Apartments and Abbey Rose Townhomes | No | 5,882 | 5,882 | 5,630 | 2,815 | 0 | |||||||||||||||||||||||
37.01 | Property | 41 | Brittany Knoll Apartments | 10/10/2013 | No | NAP | 10/8/2013 | NAP | NAP | No | ||||||||||||||||||||||
37.02 | Property | Abbey Rose Townhomes | 10/10/2013 | No | NAP | 10/8/2013 | NAP | NAP | No | |||||||||||||||||||||||
38 | Loan | GSMC | Pine Aire Apartments | 9/17/2013 | No | NAP | 9/17/2013 | NAP | NAP | No | 82,540 | 27,513 | 56,729 | 6,631 | 0 | |||||||||||||||||
39 | Loan | SMF I | Heilig Levine | 9/30/2013 | No | NAP | 9/30/2013 | NAP | NAP | No | 12,575 | 3,144 | 12,776 | 1,420 | 0 | |||||||||||||||||
40 | Loan | SMF I | Monterey Retail Center | 11/13/2013 | No | NAP | 11/13/2013 | NAP | NAP | No | 0 | 3,519 | 8,969 | 1,121 | 0 | |||||||||||||||||
41 | Loan | CGMRC | LV II Self Storage Portfolio | No | 19,809 | 6,603 | 909 | 909 | 0 | |||||||||||||||||||||||
41.01 | Property | LV II Self Storage Portfolio - Sure Save | 8/16/2013 | No | NAP | 8/16/2013 | NAP | NAP | No | |||||||||||||||||||||||
41.02 | Property | LV II Self Storage Portfolio - AAA Quality | 8/15/2013 | No | NAP | 8/16/2013 | NAP | NAP | No | |||||||||||||||||||||||
41.03 | Property | LV II Self Storage Portfolio - Beltway | 8/16/2013 | No | NAP | 8/16/2013 | NAP | NAP | No | |||||||||||||||||||||||
42 | Loan | GSMC | Arbor on Richmond | 10/24/2013 | No | NAP | 10/23/2013 | NAP | NAP | No | 0 | 10,664 | 0 | 0 | 0 | |||||||||||||||||
43 | Loan | GSMC | 121 Hillpointe & 130 Technology | 10/1/2013 | No | NAP | 10/1/2013 | NAP | NAP | No | 19,429 | 9,714 | 2,028 | 676 | 0 | |||||||||||||||||
44 | Loan | 42 | SMF I | Regency Plaza | 10/2/2013 | No | NAP | 10/1/2013 | NAP | NAP | No | 10,186 | 3,395 | 19,510 | 3,252 | 50,000 | ||||||||||||||||
45 | Loan | 18, 43, 44 | CCRE | Best Western Premier Old Town Center | 10/25/2013 | No | NAP | 10/24/2013 | NAP | NAP | No | 33,000 | 11,000 | 23,583 | 2,358 | 0 | ||||||||||||||||
46 | Loan | 45, 46 | SMF I | Gateway Commerce Center | 10/4/2013 | No | NAP | 7/30/2013 | NAP | NAP | No | 14,584 | 14,584 | 0 | 0 | 0 | ||||||||||||||||
47 | Loan | CGMRC | LS Portfolio | No | 17,875 | 8,938 | 2,709 | 903 | 0 | |||||||||||||||||||||||
47.01 | Property | LS Portfolio - Buckingham | 8/19/2013 | No | NAP | 8/16/2013 | NAP | NAP | No | |||||||||||||||||||||||
47.02 | Property | LS Portfolio - Pell | 9/10/2013 | No | NAP | 9/10/2013 | 10/17/2013 | 8% | No | |||||||||||||||||||||||
48 | Loan | 47 | SMF I | Lovejoy Station | 11/8/2013 | No | NAP | 11/11/2013 | NAP | NAP | No | 22,774 | 11,387 | 2,398 | 2,398 | 100,000 | ||||||||||||||||
49 | Loan | 18 | SMF I | Oliver Creek Shopping Center | 9/27/2013 | No | NAP | 9/27/2013 | NAP | NAP | No | 25,650 | 8,550 | 2,913 | 1,457 | 0 | ||||||||||||||||
50 | Loan | GSMC | Stonesthrow Apartments | 10/2/2013 | No | NAP | 9/30/2013 | NAP | NAP | No | 0 | 7,280 | 19,691 | 3,654 | 0 | |||||||||||||||||
51 | Loan | GSMC | Southport Industrial Complex | 11/6/2013 | No | NAP | 11/5/2013 | 11/3/2013 | 6% | No | 46,695 | 15,565 | 3,962 | 1,981 | 0 | |||||||||||||||||
52 | Loan | CGMRC | Danville Towne Centre | 10/18/2013 | No | NAP | 9/25/2013 | NAP | NAP | No | 103,324 | 20,665 | 44,829 | 5,604 | 0 | |||||||||||||||||
53 | Loan | 48 | SMF I | AmeriCenter Portfolio | No | 56,891 | 10,121 | 5,345 | 445 | 0 | ||||||||||||||||||||||
53.01 | Property | AmeriCenter - Novi | 10/10/2013 | No | NAP | 10/11/2013 | NAP | NAP | No | |||||||||||||||||||||||
53.02 | Property | AmeriCenter - Dublin | 10/10/2013 | No | NAP | 10/11/2013 | NAP | NAP | No | |||||||||||||||||||||||
54 | Loan | GSMC | Great Lakes Plaza | 10/18/2013 | No | NAP | 10/18/2013 | NAP | NAP | No | 41,512 | 6,918 | 11,603 | 967 | 0 | |||||||||||||||||
55 | Loan | GSMC | Abbey Lake Apartments | 10/3/2013 | No | NAP | 10/2/2013 | NAP | NAP | No | 10,925 | 5,462 | 11,391 | 2,145 | 0 | |||||||||||||||||
56 | Loan | GSMC | Whitehall Tech Center 4 & 5 | 10/24/2013 | No | NAP | 10/28/2013 | NAP | NAP | No | 0 | 6,745 | 1,756 | 585 | 0 | |||||||||||||||||
57 | Loan | 49 | GSMC | Mansfield Crossing | 10/1/2013 | No | NAP | 10/2/2013 | NAP | NAP | No | 0 | 10,035 | 3,112 | 778 | 0 | ||||||||||||||||
58 | Loan | 50 | SMF I | Holiday Inn Express Tucumcari | 9/27/2013 | No | NAP | 9/24/2013 | NAP | NAP | No | 11,920 | 3,973 | 7,267 | 3,633 | 0 | ||||||||||||||||
59 | Loan | 18 | SMF I | Regency Crossing | 11/8/2013 | No | NAP | 11/8/2013 | NAP | NAP | No | 18,611 | 9,306 | 21,083 | 5,271 | 0 | ||||||||||||||||
60 | Loan | 18, 34 | GSMC | Kilmer Plaza | 10/25/2013 | No | NAP | 11/4/2013 | NAP | NAP | No | 5,262 | 1,754 | 2,018 | 1,009 | 0 | ||||||||||||||||
61 | Loan | GSMC | Brake Parts | 9/26/2013 | No | NAP | 10/3/2013 | NAP | NAP | No | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
62 | Loan | 18 | CGMRC | Brinks Self Storage | 9/18/2013 | No | NAP | 9/17/2013 | NAP | NAP | No | 4,017 | 2,008 | 1,957 | 391 | 0 | ||||||||||||||||
63 | Loan | 51 | SMF I | 228 East 58th Street | 10/9/2013 | No | NAP | 10/7/2013 | NAP | NAP | No | 3,624 | 3,624 | 7,726 | 1,104 | 0 | ||||||||||||||||
64 | Loan | 18 | CGMRC | Fairfield Inn - Indianapolis | 9/27/2013 | No | NAP | 9/27/2013 | NAP | NAP | No | 6,040 | 6,040 | 10,617 | 1,327 | 0 | ||||||||||||||||
65 | Loan | CGMRC | Phoenix MHC Portfolio | No | 13,093 | 3,273 | 706 | 353 | 0 | |||||||||||||||||||||||
65.01 | Property | Sierra Vista | 9/30/2013 | No | NAP | 9/30/2013 | NAP | NAP | No | |||||||||||||||||||||||
65.02 | Property | Alta Vista | 9/30/2013 | No | NAP | 9/30/2013 | NAP | NAP | No | |||||||||||||||||||||||
65.03 | Property | Loma Vista | 9/30/2013 | No | NAP | 9/30/2013 | NAP | NAP | No | |||||||||||||||||||||||
66 | Loan | SMF I | Hillcrest Medical Park | 10/30/2013 | No | NAP | 10/30/2013 | NAP | NAP | No | 17,328 | 8,664 | 3,449 | 1,150 | 0 | |||||||||||||||||
67 | Loan | CCRE | Sullivan Apartments | 6/27/2013 | No | NAP | 6/27/2013 | NAP | NAP | No | 32,200 | 2,683 | 12,807 | 1,550 | 0 |
GSMS 2014-GC18 Annex A | ||||||||||||||||||||||||||||||||
Environmental | Environmental | Earthquake | ||||||||||||||||||||||||||||||
Control | Loan / | Mortgage | Phase I | Environmental | Phase II | Engineering | Seismic | Insurance | Upfront RE | Ongoing RE | Upfront | Ongoing | Upfront | |||||||||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Report Date | Phase II | Report Date | Report Date | Report Date | PML or SEL (%) | Required | Tax Reserve ($) | Tax Reserve ($) | Insurance Reserve ($) | Insurance Reserve ($) | Replacement Reserve ($) | ||||||||||||||||
68 | Loan | CGMRC | Orchard Grove Shopping Center | 10/22/2013 | No | NAP | 10/22/2013 | NAP | NAP | No | 25,555 | 6,389 | 10,075 | 840 | 0 | |||||||||||||||||
69 | Loan | CCRE | Willow Crest | 10/18/2013 | No | NAP | 10/10/2013 | 11/26/2013 | 13% | No | 29,167 | 4,917 | 1,667 | 833 | 0 | |||||||||||||||||
70 | Loan | CGMRC | Douglas Estates & Johnson Village | No | 28,182 | 5,636 | 1,149 | 575 | 0 | |||||||||||||||||||||||
70.01 | Property | Douglas Estates | 9/11/2013 | No | NAP | 9/11/2013 | NAP | NAP | No | |||||||||||||||||||||||
70.02 | Property | Johnson Village | 9/11/2013 | No | NAP | 9/11/2013 | NAP | NAP | No | |||||||||||||||||||||||
71 | Loan | SMF I | Town Center & Druid Hills Self Storage | No | 8,460 | 3,378 | 5,109 | 639 | 0 | |||||||||||||||||||||||
71.01 | Property | Town Center Self Storage | 10/21/2013 | No | NAP | 10/21/2013 | NAP | NAP | No | |||||||||||||||||||||||
71.02 | Property | Druid Hills Self Storage | 10/21/2013 | No | NAP | 10/21/2013 | NAP | NAP | No | |||||||||||||||||||||||
72 | Loan | CGMRC | 141 South Meridian Street | 9/9/2013 | No | NAP | 9/9/2013 | NAP | NAP | No | 6,497 | 3,248 | 0 | 0 | 0 | |||||||||||||||||
73 | Loan | GSMC | Golden Triangle | 10/28/2013 | No | NAP | 11/4/2013 | NAP | NAP | No | 7,862 | 3,931 | 7,048 | 587 | 0 | |||||||||||||||||
74 | Loan | GSMC | Pines Apartments | 9/17/2013 | No | NAP | 9/16/2013 | NAP | NAP | No | 23,023 | 7,674 | 18,258 | 2,137 | 0 |
GSMS 2014-GC18 Annex A | ||||||||||||||||||||||||||
Control | Loan / | Mortgage | Ongoing | Replacement | Upfront | Ongoing | Upfront Debt | Ongoing Debt | Upfront Deferred | Ongoing Deferred | ||||||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Replacement Reserve ($) | Reserve Caps ($) | TI/LC Reserve ($) | TI/LC Reserve ($) | TI/LC Caps ($) | Service Reserve ($) | Service Reserve ($) | Maintenance Reserve ($) | Maintenance Reserve ($) | |||||||||||||
1 | Loan | 8 | GSMC | The Shops at Canal Place | 3,250 | 0 | 0 | 14,500 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
2 | Loan | 9, 10, 11, 12, 13 | CGMRC | CityScape - East Office/Retail | 10,699 | 0 | 1,815,789 | 0 | 6,500,000 | 0 | 0 | 4,125 | 0 | |||||||||||||
3 | Loan | GSMC | The Crossroads | 0 | 66,799 | 0 | 0 | 267,197 | 0 | 0 | 0 | 0 | ||||||||||||||
4 | Loan | 14, 15, 16, 17, 18 | CGMRC | 1500 Spring Garden | 0 | 500,000 | 9,000,000 | 0 | 3,000,000 | 0 | 0 | 0 | 0 | |||||||||||||
5 | Loan | 18, 19 | CCRE | Wyoming Valley Mall | 18,195 | 0 | 1,615,000 | 75,813 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
6 | Loan | 20, 21, 22 | SMF I | Blue Doors Carolinas | 2,006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
6.01 | Property | 930 Retail Drive | ||||||||||||||||||||||||
6.02 | Property | 2527 Little Rock Road | ||||||||||||||||||||||||
6.03 | Property | 4023 East Franklin Boulevard | ||||||||||||||||||||||||
6.04 | Property | 935 North New Hope Road | ||||||||||||||||||||||||
7 | Loan | 21, 22 | SMF I | Blue Doors Tallahassee | 1,330 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
7.01 | Property | 5600 Roanoke Trail | ||||||||||||||||||||||||
7.02 | Property | 5086 Tennessee Capital Boulevard | ||||||||||||||||||||||||
8 | Loan | 21, 22 | SMF I | Blue Doors Bentonville | 681 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
9 | Loan | GSMC | Toledo Retail Portfolio | 5,242 | 0 | 0 | 10,417 | 550,000 | 0 | 0 | 145,055 | 0 | ||||||||||||||
9.01 | Property | Monroe Street Portfolio | ||||||||||||||||||||||||
9.02 | Property | Monroe Street Market Square | ||||||||||||||||||||||||
9.03 | Property | Shops at Franklin Place | ||||||||||||||||||||||||
10 | Loan | CGMRC | The Haier Building | 1,227 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
11 | Loan | 18, 23 | GSMC | Crowne Plaza Anchorage | 25,003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
12 | Loan | 24, 25 | CCRE | Bangor Parkade | 3,873 | 92,952 | 900,000 | 0 | 0 | 0 | 0 | 31,140 | 0 | |||||||||||||
13 | Loan | CGMRC | Dollar General Portfolio | 6,833 | 0 | 200,000 | 8,012 | 960,000 | 0 | 0 | 273,088 | 0 | ||||||||||||||
13.01 | Property | 3518 Highway 70 South | ||||||||||||||||||||||||
13.02 | Property | 615 West 2nd Avenue | ||||||||||||||||||||||||
13.03 | Property | 1704 La Salle Avenue | ||||||||||||||||||||||||
13.04 | Property | 100 East 2nd Street | ||||||||||||||||||||||||
13.05 | Property | 95 East State | ||||||||||||||||||||||||
13.06 | Property | 903 North Greer Boulevard | ||||||||||||||||||||||||
13.07 | Property | 701 East Criner Street | ||||||||||||||||||||||||
13.08 | Property | 1318 West Main Street | ||||||||||||||||||||||||
13.09 | Property | 2855 Mahoning Avenue Northwest | ||||||||||||||||||||||||
13.10 | Property | 10270 State Route 550 | ||||||||||||||||||||||||
13.11 | Property | 12 Alta Drive | ||||||||||||||||||||||||
13.12 | Property | 1301 North Sewell Drive | ||||||||||||||||||||||||
13.13 | Property | 1502 North Main Street | ||||||||||||||||||||||||
13.14 | Property | 610 North Broadway | ||||||||||||||||||||||||
13.15 | Property | 403 West South Street | ||||||||||||||||||||||||
13.16 | Property | 10217 Highway 182 East | ||||||||||||||||||||||||
13.17 | Property | 1808 West Water Street | ||||||||||||||||||||||||
13.18 | Property | 113 Utica Street | ||||||||||||||||||||||||
13.19 | Property | 16418 US Highway 70 | ||||||||||||||||||||||||
13.20 | Property | 325 South Front Street | ||||||||||||||||||||||||
13.21 | Property | 49840 East Park Drive | ||||||||||||||||||||||||
13.22 | Property | 210 Bobbitt Avenue | ||||||||||||||||||||||||
13.23 | Property | 101 East State Highway 276 | ||||||||||||||||||||||||
13.24 | Property | 33 West Main Street | ||||||||||||||||||||||||
13.25 | Property | 7269 Ridge Road | ||||||||||||||||||||||||
13.26 | Property | 7365 Highway 105 | ||||||||||||||||||||||||
13.27 | Property | 2100 Thistle Hill Drive | ||||||||||||||||||||||||
13.28 | Property | 519 Park Avenue | ||||||||||||||||||||||||
13.29 | Property | 1410 Harrisburg Pike | ||||||||||||||||||||||||
13.30 | Property | 120 East Franklin Street | ||||||||||||||||||||||||
13.31 | Property | 1140 Church Point Highway | ||||||||||||||||||||||||
13.32 | Property | 8829 Cameron Street | ||||||||||||||||||||||||
13.33 | Property | 1812 Highway 71 South | ||||||||||||||||||||||||
13.34 | Property | 618 Seventh Avenue | ||||||||||||||||||||||||
13.35 | Property | 411 4th Street | ||||||||||||||||||||||||
13.36 | Property | 4665 Tuscarawas Road | ||||||||||||||||||||||||
13.37 | Property | 8557 Main Street | ||||||||||||||||||||||||
13.38 | Property | 300 East Central Avenue | ||||||||||||||||||||||||
13.39 | Property | 210 OSR East | ||||||||||||||||||||||||
13.40 | Property | 231 State Highway 147 | ||||||||||||||||||||||||
13.41 | Property | 800 West Military Highway | ||||||||||||||||||||||||
13.42 | Property | 465 Donner Avenue | ||||||||||||||||||||||||
13.43 | Property | 106 M Street | ||||||||||||||||||||||||
13.44 | Property | 716 North Brinton Avenue | ||||||||||||||||||||||||
14 | Loan | 26 | GSMC | Raeford Crossing | 6,063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
15 | Loan | 18, 27 | GSMC | Hilton Garden Inn Pittsburgh - Cranberry | 18,471 | 0 | 0 | 0 | 0 | 0 | 0 | 6,250 | 0 | |||||||||||||
16 | Loan | GSMC | Smith Brothers Hardware Building | 3,342 | 100,000 | 0 | 8,333 | 300,000 | 0 | 0 | 0 | 0 | ||||||||||||||
17 | Loan | GSMC | Park Meadows | 6,977 | 167,440 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
18 | Loan | CGMRC | Minnesota Self Storage Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
18.01 | Property | Edina Mini Storage | ||||||||||||||||||||||||
18.02 | Property | Bloomington Self Storage | ||||||||||||||||||||||||
18.03 | Property | Minneapolis Self Storage | ||||||||||||||||||||||||
18.04 | Property | Lakeville Premier Self Storage | ||||||||||||||||||||||||
19 | Loan | SMF I | Highland Plantation Apartments | 11,412 | 0 | 0 | 0 | 0 | 0 | 0 | 131,250 | 0 | ||||||||||||||
20 | Loan | 18, 28, 29 | SMF I | Wyndham Garden Inn Long Island City | 25,824 | 929,664 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
21 | Loan | CGMRC | Gessner Estates Apartments | 13,729 | 0 | 0 | 0 | 0 | 0 | 0 | 70,250 | 0 | ||||||||||||||
22 | Loan | 18, 30, 31, 32 | SMF I | 246 Fifth Avenue | 1,076 | 0 | 0 | 1,610 | 60,000 | 0 | 0 | 627,125 | 0 | |||||||||||||
23 | Loan | 18 | CGMRC | Lakeway Commons | 798 | 0 | 0 | 6,404 | 295,000 | 0 | 0 | 0 | 0 |
GSMS 2014-GC18 Annex A | ||||||||||||||||||||||||||
Control | Loan / | Mortgage | Ongoing | Replacement | Upfront | Ongoing | Upfront Debt | Ongoing Debt | Upfront Deferred | Ongoing Deferred | ||||||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Replacement Reserve ($) | Reserve Caps ($) | TI/LC Reserve ($) | TI/LC Reserve ($) | TI/LC Caps ($) | Service Reserve ($) | Service Reserve ($) | Maintenance Reserve ($) | Maintenance Reserve ($) | |||||||||||||
24 | Loan | GSMC | Maitland Concourse | 2,672 | 0 | 0 | 13,917 | 334,000 | 0 | 0 | 37,224 | 0 | ||||||||||||||
25 | Loan | CGMRC | Quorum II Plaza | 0 | 35,118 | 0 | 0 | 332,000 | 0 | 0 | 100,000 | 0 | ||||||||||||||
26 | Loan | SMF I | Katella Corporate Center | 1,010 | 0 | 150,000 | 6,833 | 245,000 | 0 | 0 | 264,488 | 0 | ||||||||||||||
27 | Loan | GSMC | Wal-Mart Shadow Anchored Texas Portfolio | 1,039 | 0 | 0 | 5,887 | 282,567 | 0 | 0 | 0 | 0 | ||||||||||||||
27.01 | Property | Lubbock Shopping Center | ||||||||||||||||||||||||
27.02 | Property | Bay City Shopping Center | ||||||||||||||||||||||||
27.03 | Property | Uvalde Shopping Center | ||||||||||||||||||||||||
27.04 | Property | Alice Shopping Center | ||||||||||||||||||||||||
28 | Loan | 33 | CCRE | Legends at Canyon & Weatherford | 9,405 | 0 | 0 | 0 | 0 | 0 | 0 | 47,500 | 0 | |||||||||||||
28.01 | Property | 33 | Legends at Weatherford | |||||||||||||||||||||||
28.02 | Property | 33 | Legends at Canyon | |||||||||||||||||||||||
29 | Loan | 18, 34, 35, 36 | GSMC | 7500 Bellaire Boulevard | 1,898 | 0 | 0 | 4,167 | 150,000 | 0 | 0 | 0 | 0 | |||||||||||||
30 | Loan | 37 | SMF I | Holiday Inn Columbia Airport | 12,251 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
31 | Loan | CGMRC | Stratford Place Apartments | 5,160 | 0 | 0 | 0 | 0 | 0 | 0 | 48,529 | 0 | ||||||||||||||
32 | Loan | SMF I | Wrigleyville Retail Portfolio | 292 | 10,512 | 0 | 1,459 | 52,524 | 0 | 0 | 58,546 | 0 | ||||||||||||||
32.01 | Property | 38 | 947-959 West Addison Street | |||||||||||||||||||||||
32.02 | Property | 947-949 West Wellington Avenue | ||||||||||||||||||||||||
32.03 | Property | 39 | 2427-2429 North Lincoln Avenue | |||||||||||||||||||||||
33 | Loan | SMF I | Aeroplex One | 3,750 | 0 | 250,000 | 15,000 | 500,000 | 0 | 0 | 0 | 0 | ||||||||||||||
34 | Loan | GSMC | South Elm Business Park | 7,214 | 0 | 0 | 9,167 | 330,000 | 0 | 0 | 0 | 0 | ||||||||||||||
35 | Loan | GSMC | Columbia Square | 1,537 | 0 | 63,175 | 7,083 | 425,000 | 0 | 0 | 0 | 0 | ||||||||||||||
36 | Loan | 40 | GSMC | Residence Inn College Station | 10,923 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
37 | Loan | SMF I | Brittany Knoll Apartments and Abbey Rose Townhomes | 4,689 | 0 | 0 | 0 | 0 | 0 | 0 | 21,166 | 0 | ||||||||||||||
37.01 | Property | 41 | Brittany Knoll Apartments | |||||||||||||||||||||||
37.02 | Property | Abbey Rose Townhomes | ||||||||||||||||||||||||
38 | Loan | GSMC | Pine Aire Apartments | 10,855 | 521,040 | 0 | 0 | 0 | 0 | 0 | 34,250 | 0 | ||||||||||||||
39 | Loan | SMF I | Heilig Levine | 859 | 0 | 75,000 | 4,297 | 200,000 | 0 | 0 | 0 | 0 | ||||||||||||||
40 | Loan | SMF I | Monterey Retail Center | 696 | 0 | 100,000 | 1,712 | 102,708 | 0 | 0 | 0 | 0 | ||||||||||||||
41 | Loan | CGMRC | LV II Self Storage Portfolio | 2,410 | 0 | 0 | 0 | 0 | 0 | 0 | 7,750 | 0 | ||||||||||||||
41.01 | Property | LV II Self Storage Portfolio - Sure Save | ||||||||||||||||||||||||
41.02 | Property | LV II Self Storage Portfolio - AAA Quality | ||||||||||||||||||||||||
41.03 | Property | LV II Self Storage Portfolio - Beltway | ||||||||||||||||||||||||
42 | Loan | GSMC | Arbor on Richmond | 6,333 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
43 | Loan | GSMC | 121 Hillpointe & 130 Technology | 3,111 | 0 | 265,000 | 5,167 | 350,000 | 0 | 0 | 10,415 | 0 | ||||||||||||||
44 | Loan | 42 | SMF I | Regency Plaza | 1,153 | 0 | 0 | 5,763 | 207,468 | 0 | 0 | 10,000 | 0 | |||||||||||||
45 | Loan | 18, 43, 44 | CCRE | Best Western Premier Old Town Center | 5,592 | 0 | 0 | 0 | 0 | 61,579 | 0 | 0 | 0 | |||||||||||||
46 | Loan | 45, 46 | SMF I | Gateway Commerce Center | 1,163 | 0 | 150,000 | 3,024 | 250,000 | 0 | 0 | 0 | 0 | |||||||||||||
47 | Loan | CGMRC | LS Portfolio | 1,326 | 0 | 0 | 0 | 0 | 0 | 0 | 6,125 | 0 | ||||||||||||||
47.01 | Property | LS Portfolio - Buckingham | ||||||||||||||||||||||||
47.02 | Property | LS Portfolio - Pell | ||||||||||||||||||||||||
48 | Loan | 47 | SMF I | Lovejoy Station | 3,214 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
49 | Loan | 18 | SMF I | Oliver Creek Shopping Center | 1,660 | 0 | 100,000 | 3,950 | 250,000 | 0 | 0 | 0 | 0 | |||||||||||||
50 | Loan | GSMC | Stonesthrow Apartments | 3,981 | 0 | 0 | 0 | 0 | 0 | 0 | 11,110 | 0 | ||||||||||||||
51 | Loan | GSMC | Southport Industrial Complex | 3,822 | 400,000 | 150,000 | 4,167 | 200,000 | 0 | 0 | 0 | 0 | ||||||||||||||
52 | Loan | CGMRC | Danville Towne Centre | 3,153 | 190,000 | 0 | 10,248 | 367,900 | 0 | 0 | 2,656 | 0 | ||||||||||||||
53 | Loan | 48 | SMF I | AmeriCenter Portfolio | 949 | 0 | 50,000 | 0 | 50,000 | �� | 0 | 0 | 20,000 | 0 | ||||||||||||
53.01 | Property | AmeriCenter - Novi | ||||||||||||||||||||||||
53.02 | Property | AmeriCenter - Dublin | ||||||||||||||||||||||||
54 | Loan | GSMC | Great Lakes Plaza | 2,218 | 0 | 0 | 3,750 | 180,000 | 0 | 0 | 41,250 | 0 | ||||||||||||||
55 | Loan | GSMC | Abbey Lake Apartments | 4,196 | 0 | 0 | 0 | 0 | 0 | 0 | 46,734 | 0 | ||||||||||||||
56 | Loan | GSMC | Whitehall Tech Center 4 & 5 | 2,693 | 96,935 | 100,000 | 5,167 | 186,000 | 0 | 0 | 38,616 | 0 | ||||||||||||||
57 | Loan | 49 | GSMC | Mansfield Crossing | 477 | 0 | 50,000 | 4,167 | 100,000 | 0 | 0 | 0 | 0 | |||||||||||||
58 | Loan | 50 | SMF I | Holiday Inn Express Tucumcari | 6,391 | 0 | 0 | 0 | 0 | 0 | 0 | 10,625 | 0 | |||||||||||||
59 | Loan | 18 | SMF I | Regency Crossing | 1,773 | 125,000 | 0 | 3,891 | 300,000 | 0 | 0 | 89,062 | 0 | |||||||||||||
60 | Loan | 18, 34 | GSMC | Kilmer Plaza | 307 | 0 | 0 | 2,083 | 150,000 | 0 | 0 | 0 | 0 | |||||||||||||
61 | Loan | GSMC | Brake Parts | 3,600 | 160,000 | 0 | 0 | 0 | 0 | 0 | 76,505 | 0 | ||||||||||||||
62 | Loan | 18 | CGMRC | Brinks Self Storage | 711 | 25,605 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
63 | Loan | 51 | SMF I | 228 East 58th Street | 127 | 0 | 0 | 250 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
64 | Loan | 18 | CGMRC | Fairfield Inn - Indianapolis | 5,453 | 0 | 0 | 0 | 0 | 50,750 | 0 | 5,625 | 0 | |||||||||||||
65 | Loan | CGMRC | Phoenix MHC Portfolio | 1,254 | 0 | 0 | 0 | 0 | 0 | 0 | 17,750 | 0 | ||||||||||||||
65.01 | Property | Sierra Vista | ||||||||||||||||||||||||
65.02 | Property | Alta Vista | ||||||||||||||||||||||||
65.03 | Property | Loma Vista | ||||||||||||||||||||||||
66 | Loan | SMF I | Hillcrest Medical Park | 596 | 0 | 200,000 | 2,642 | 300,000 | 0 | 0 | 0 | 0 | ||||||||||||||
67 | Loan | CCRE | Sullivan Apartments | 900 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
GSMS 2014-GC18 Annex A | ||||||||||||||||||||||||||
Control | Loan / | Mortgage | Ongoing | Replacement | Upfront | Ongoing | Upfront Debt | Ongoing Debt | Upfront Deferred | Ongoing Deferred | ||||||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Replacement Reserve ($) | Reserve Caps ($) | TI/LC Reserve ($) | TI/LC Reserve ($) | TI/LC Caps ($) | Service Reserve ($) | Service Reserve ($) | Maintenance Reserve ($) | Maintenance Reserve ($) | |||||||||||||
68 | Loan | CGMRC | Orchard Grove Shopping Center | 274 | 0 | 0 | 1,616 | 85,000 | 0 | 0 | 0 | 0 | ||||||||||||||
69 | Loan | CCRE | Willow Crest | 1,042 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
70 | Loan | CGMRC | Douglas Estates & Johnson Village | 733 | 0 | 0 | 0 | 0 | 0 | 0 | 9,375 | 0 | ||||||||||||||
70.01 | Property | Douglas Estates | ||||||||||||||||||||||||
70.02 | Property | Johnson Village | ||||||||||||||||||||||||
71 | Loan | SMF I | Town Center & Druid Hills Self Storage | 809 | 29,100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
71.01 | Property | Town Center Self Storage | ||||||||||||||||||||||||
71.02 | Property | Druid Hills Self Storage | ||||||||||||||||||||||||
72 | Loan | CGMRC | 141 South Meridian Street | 164 | 0 | 0 | 1,093 | 39,330 | 0 | 0 | 0 | 0 | ||||||||||||||
73 | Loan | GSMC | Golden Triangle | 167 | 0 | 0 | 1,042 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
74 | Loan | GSMC | Pines Apartments | 3,083 | 148,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
GSMS 2014-GC18 Annex A | ||||||||||||||||||
Control | Loan / | Mortgage | Upfront | Ongoing | Upfront | Ongoing | Other Reserve | |||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Environmental Reserve ($) | Environmental Reserve ($) | Other Reserve ($) | Other Reserve ($) | Description | |||||||||
1 | Loan | 8 | GSMC | The Shops at Canal Place | 0 | 0 | 1,003,086 | 0 | Unfunded Obligations | |||||||||
2 | Loan | 9, 10, 11, 12, 13 | CGMRC | CityScape - East Office/Retail | 0 | 0 | 1,016,967 | 240,876 | Ground Rent Reserve (Upfront: $859,967.17, Monthly: $83,875.83); NMTC Reserve (Upfront: $157,000, Monthly: $157,000) | |||||||||
3 | Loan | GSMC | The Crossroads | 0 | 0 | 0 | 0 | |||||||||||
4 | Loan | 14, 15, 16, 17, 18 | CGMRC | 1500 Spring Garden | 0 | 0 | 1,775,489 | 100,000 | Unfunded Free Rent Reserve ($713,731.00, $100,000 monthly until total reserve is $1,913,731); Unfunded TI/LC Reserve ($1,033,667.30); Leasehold Income Replacement Reserve Deposit ($28,090.80) | |||||||||
5 | Loan | 18, 19 | CCRE | Wyoming Valley Mall | 0 | 0 | 0 | 0 | ||||||||||
6 | Loan | 20, 21, 22 | SMF I | Blue Doors Carolinas | 0 | 0 | 0 | 0 | ||||||||||
6.01 | Property | 930 Retail Drive | ||||||||||||||||
6.02 | Property | 2527 Little Rock Road | ||||||||||||||||
6.03 | Property | 4023 East Franklin Boulevard | ||||||||||||||||
6.04 | Property | 935 North New Hope Road | ||||||||||||||||
7 | Loan | 21, 22 | SMF I | Blue Doors Tallahassee | 0 | 0 | 0 | 0 | ||||||||||
7.01 | Property | 5600 Roanoke Trail | ||||||||||||||||
7.02 | Property | 5086 Tennessee Capital Boulevard | ||||||||||||||||
8 | Loan | 21, 22 | SMF I | Blue Doors Bentonville | 0 | 0 | 0 | 0 | ||||||||||
9 | Loan | GSMC | Toledo Retail Portfolio | 0 | 0 | 628,515 | 0 | Office Depot Reserve ($500,000); Unfunded Obligations Reserve ($128,515.07) | ||||||||||
9.01 | Property | Monroe Street Portfolio | ||||||||||||||||
9.02 | Property | Monroe Street Market Square | ||||||||||||||||
9.03 | Property | Shops at Franklin Place | ||||||||||||||||
10 | Loan | CGMRC | The Haier Building | 0 | 0 | 12,500 | 0 | Landmark Reserve | ||||||||||
11 | Loan | 18, 23 | GSMC | Crowne Plaza Anchorage | 0 | 0 | 78,708 | 0 | Ground Rent Reserve ($78,708 upfront, $39,354 monthly from June through September, annually); Seasonality Reserve ($116,666.67 monthly from July through September, annually) | |||||||||
12 | Loan | 24, 25 | CCRE | Bangor Parkade | 0 | 0 | 47,750 | 47,750 | Ground Rent Reserve | |||||||||
13 | Loan | CGMRC | Dollar General Portfolio | 0 | 0 | 10,105 | 0 | Beaver Falls Reserve | ||||||||||
13.01 | Property | 3518 Highway 70 South | ||||||||||||||||
13.02 | Property | 615 West 2nd Avenue | ||||||||||||||||
13.03 | Property | 1704 La Salle Avenue | ||||||||||||||||
13.04 | Property | 100 East 2nd Street | ||||||||||||||||
13.05 | Property | 95 East State | ||||||||||||||||
13.06 | Property | 903 North Greer Boulevard | ||||||||||||||||
13.07 | Property | 701 East Criner Street | ||||||||||||||||
13.08 | Property | 1318 West Main Street | ||||||||||||||||
13.09 | Property | 2855 Mahoning Avenue Northwest | ||||||||||||||||
13.10 | Property | 10270 State Route 550 | ||||||||||||||||
13.11 | Property | 12 Alta Drive | ||||||||||||||||
13.12 | Property | 1301 North Sewell Drive | ||||||||||||||||
13.13 | Property | 1502 North Main Street | ||||||||||||||||
13.14 | Property | 610 North Broadway | ||||||||||||||||
13.15 | Property | 403 West South Street | ||||||||||||||||
13.16 | Property | 10217 Highway 182 East | ||||||||||||||||
13.17 | Property | 1808 West Water Street | ||||||||||||||||
13.18 | Property | 113 Utica Street | ||||||||||||||||
13.19 | Property | 16418 US Highway 70 | ||||||||||||||||
13.20 | Property | 325 South Front Street | ||||||||||||||||
13.21 | Property | 49840 East Park Drive | ||||||||||||||||
13.22 | Property | 210 Bobbitt Avenue | ||||||||||||||||
13.23 | Property | 101 East State Highway 276 | ||||||||||||||||
13.24 | Property | 33 West Main Street | ||||||||||||||||
13.25 | Property | 7269 Ridge Road | ||||||||||||||||
13.26 | Property | 7365 Highway 105 | ||||||||||||||||
13.27 | Property | 2100 Thistle Hill Drive | ||||||||||||||||
13.28 | Property | 519 Park Avenue | ||||||||||||||||
13.29 | Property | 1410 Harrisburg Pike | ||||||||||||||||
13.30 | Property | 120 East Franklin Street | ||||||||||||||||
13.31 | Property | 1140 Church Point Highway | ||||||||||||||||
13.32 | Property | 8829 Cameron Street | ||||||||||||||||
13.33 | Property | 1812 Highway 71 South | ||||||||||||||||
13.34 | Property | 618 Seventh Avenue | ||||||||||||||||
13.35 | Property | 411 4th Street | ||||||||||||||||
13.36 | Property | 4665 Tuscarawas Road | ||||||||||||||||
13.37 | Property | 8557 Main Street | ||||||||||||||||
13.38 | Property | 300 East Central Avenue | ||||||||||||||||
13.39 | Property | 210 OSR East | ||||||||||||||||
13.40 | Property | 231 State Highway 147 | ||||||||||||||||
13.41 | Property | 800 West Military Highway | ||||||||||||||||
13.42 | Property | 465 Donner Avenue | ||||||||||||||||
13.43 | Property | 106 M Street | ||||||||||||||||
13.44 | Property | 716 North Brinton Avenue | ||||||||||||||||
14 | Loan | 26 | GSMC | Raeford Crossing | 150,000 | 0 | 0 | 0 | ||||||||||
15 | Loan | 18, 27 | GSMC | Hilton Garden Inn Pittsburgh - Cranberry | 0 | 0 | 0 | 0 | ||||||||||
16 | Loan | GSMC | Smith Brothers Hardware Building | 0 | 0 | 182,343 | 0 | Outstanding TI Obligations ($118,970); Wells Fargo Reserve ($62,572.90); Tax Review ($800) | ||||||||||
17 | Loan | GSMC | Park Meadows | 0 | 0 | 0 | 0 | |||||||||||
18 | Loan | CGMRC | Minnesota Self Storage Portfolio | 0 | 0 | 0 | 0 | |||||||||||
18.01 | Property | Edina Mini Storage | ||||||||||||||||
18.02 | Property | Bloomington Self Storage | ||||||||||||||||
18.03 | Property | Minneapolis Self Storage | ||||||||||||||||
18.04 | Property | Lakeville Premier Self Storage | ||||||||||||||||
19 | Loan | SMF I | Highland Plantation Apartments | 0 | 0 | 0 | 0 | |||||||||||
20 | Loan | 18, 28, 29 | SMF I | Wyndham Garden Inn Long Island City | 0 | 0 | 2,650,000 | 0 | Flood Business Interruption Reserve | |||||||||
21 | Loan | CGMRC | Gessner Estates Apartments | 0 | 0 | 0 | 0 | |||||||||||
22 | Loan | 18, 30, 31, 32 | SMF I | 246 Fifth Avenue | 0 | 0 | 500,000 | 0 | Ground Floor TI/LC Reserve | |||||||||
23 | Loan | 18 | CGMRC | Lakeway Commons | 0 | 0 | 0 | 0 |
GSMS 2014-GC18 Annex A
Control | Loan / | Mortgage | Upfront | Ongoing | Upfront | Ongoing | Other Reserve | |||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Environmental Reserve ($) | Environmental Reserve ($) | Other Reserve ($) | Other Reserve ($) | Description | |||||||||
24 | Loan | GSMC | Maitland Concourse | 0 | 0 | 479,506 | 0 | Unfunded Obligations | ||||||||||
25 | Loan | CGMRC | Quorum II Plaza | 0 | 0 | 0 | 0 | |||||||||||
26 | Loan | SMF I | Katella Corporate Center | 0 | 0 | 92,880 | 0 | Outstanding TI/LC Reserve ($68,838); Rent Concessions Reserve ($24,042) | ||||||||||
27 | Loan | GSMC | Wal-Mart Shadow Anchored Texas Portfolio | 0 | 0 | 0 | 0 | |||||||||||
27.01 | Property | Lubbock Shopping Center | ||||||||||||||||
27.02 | Property | Bay City Shopping Center | ||||||||||||||||
27.03 | Property | Uvalde Shopping Center | ||||||||||||||||
27.04 | Property | Alice Shopping Center | ||||||||||||||||
28 | Loan | 33 | CCRE | Legends at Canyon & Weatherford | 0 | 0 | 0 | 0 | ||||||||||
28.01 | Property | 33 | Legends at Weatherford | |||||||||||||||
28.02 | Property | 33 | Legends at Canyon | |||||||||||||||
29 | Loan | 18, 34, 35, 36 | GSMC | 7500 Bellaire Boulevard | 0 | 0 | 0 | 0 | ||||||||||
30 | Loan | 37 | SMF I | Holiday Inn Columbia Airport | 0 | 0 | 0 | 0 | ||||||||||
31 | Loan | CGMRC | Stratford Place Apartments | 0 | 0 | 0 | 0 | |||||||||||
32 | Loan | SMF I | Wrigleyville Retail Portfolio | 0 | 0 | 150,000 | 0 | Dunkin Donuts Reserve ($75,000); Pizano’s Reserve ($75,000) | ||||||||||
32.01 | Property | 38 | 947-959 West Addison Street | |||||||||||||||
32.02 | Property | 947-949 West Wellington Avenue | ||||||||||||||||
32.03 | Property | 39 | 2427-2429 North Lincoln Avenue | |||||||||||||||
33 | Loan | SMF I | Aeroplex One | 0 | 0 | 0 | 0 | |||||||||||
34 | Loan | GSMC | South Elm Business Park | 0 | 0 | 428,000 | 0 | 2014 Rollover Reserve ($400,000); Unfunded Obligations ($28,000) | ||||||||||
35 | Loan | GSMC | Columbia Square | 0 | 0 | 24,845 | 0 | Ritter Daniher’s Rent Abatement ($13,004.79); Unfunded Obligations ($11,840.60) | ||||||||||
36 | Loan | 40 | GSMC | Residence Inn College Station | 0 | 0 | 0 | 0 | ||||||||||
37 | Loan | SMF I | Brittany Knoll Apartments and Abbey Rose Townhomes | 0 | 0 | 0 | 0 | |||||||||||
37.01 | Property | 41 | Brittany Knoll Apartments | |||||||||||||||
37.02 | Property | Abbey Rose Townhomes | ||||||||||||||||
38 | Loan | GSMC | Pine Aire Apartments | 0 | 0 | 0 | 0 | |||||||||||
39 | Loan | SMF I | Heilig Levine | 0 | 0 | 3,000 | 0 | Rent Holdback for Bitmonster | ||||||||||
40 | Loan | SMF I | Monterey Retail Center | 0 | 0 | 200,000 | 0 | Shell Space TI/LC Reserve | ||||||||||
41 | Loan | CGMRC | LV II Self Storage Portfolio | 0 | 0 | 0 | 0 | |||||||||||
41.01 | Property | LV II Self Storage Portfolio - Sure Save | ||||||||||||||||
41.02 | Property | LV II Self Storage Portfolio - AAA Quality | ||||||||||||||||
41.03 | Property | LV II Self Storage Portfolio - Beltway | ||||||||||||||||
42 | Loan | GSMC | Arbor on Richmond | 0 | 0 | 0 | 0 | |||||||||||
43 | Loan | GSMC | 121 Hillpointe & 130 Technology | 0 | 0 | 0 | 0 | |||||||||||
44 | Loan | 42 | SMF I | Regency Plaza | 0 | 0 | 0 | 0 | ||||||||||
45 | Loan | 18, 43, 44 | CCRE | Best Western Premier Old Town Center | 0 | 0 | 0 | 0 | ||||||||||
46 | Loan | 45, 46 | SMF I | Gateway Commerce Center | 0 | 0 | 0 | 0 | ||||||||||
47 | Loan | CGMRC | LS Portfolio | 0 | 0 | 0 | 0 | |||||||||||
47.01 | Property | LS Portfolio - Buckingham | ||||||||||||||||
47.02 | Property | LS Portfolio - Pell | ||||||||||||||||
48 | Loan | 47 | SMF I | Lovejoy Station | 0 | 0 | 0 | 0 | ||||||||||
49 | Loan | 18 | SMF I | Oliver Creek Shopping Center | 0 | 0 | 0 | 0 | ||||||||||
50 | Loan | GSMC | Stonesthrow Apartments | 0 | 0 | 0 | 0 | |||||||||||
51 | Loan | GSMC | Southport Industrial Complex | 0 | 0 | 0 | 0 | |||||||||||
52 | Loan | CGMRC | Danville Towne Centre | 0 | 0 | 0 | 0 | |||||||||||
53 | Loan | 48 | SMF I | AmeriCenter Portfolio | 0 | 0 | 0 | 0 | ||||||||||
53.01 | Property | AmeriCenter - Novi | ||||||||||||||||
53.02 | Property | AmeriCenter - Dublin | ||||||||||||||||
54 | Loan | GSMC | Great Lakes Plaza | 0 | 0 | 0 | 0 | |||||||||||
55 | Loan | GSMC | Abbey Lake Apartments | 0 | 0 | 0 | 0 | |||||||||||
56 | Loan | GSMC | Whitehall Tech Center 4 & 5 | 0 | 0 | 6,173 | 0 | Unpaid Leasing Commission | ||||||||||
57 | Loan | 49 | GSMC | Mansfield Crossing | 0 | 0 | 0 | 0 | ||||||||||
58 | Loan | 50 | SMF I | Holiday Inn Express Tucumcari | 0 | 0 | 0 | 0 | ||||||||||
59 | Loan | 18 | SMF I | Regency Crossing | 0 | 0 | 0 | 0 | ||||||||||
60 | Loan | 18, 34 | GSMC | Kilmer Plaza | 0 | 0 | 27,100 | 0 | Unfunded Obligations | |||||||||
61 | Loan | GSMC | Brake Parts | 0 | 0 | 215 | 0 | Tax Review and Flood Determination | ||||||||||
62 | Loan | 18 | CGMRC | Brinks Self Storage | 0 | 0 | 0 | 0 | ||||||||||
63 | Loan | 51 | SMF I | 228 East 58th Street | 0 | 0 | 0 | 0 | ||||||||||
64 | Loan | 18 | CGMRC | Fairfield Inn - Indianapolis | 0 | 0 | 800,000 | 0 | PIP Reserve | |||||||||
65 | Loan | CGMRC | Phoenix MHC Portfolio | 0 | 0 | 0 | 0 | |||||||||||
65.01 | Property | Sierra Vista | ||||||||||||||||
65.02 | Property | Alta Vista | ||||||||||||||||
65.03 | Property | Loma Vista | ||||||||||||||||
66 | Loan | SMF I | Hillcrest Medical Park | 0 | 0 | 0 | 0 | |||||||||||
67 | Loan | CCRE | Sullivan Apartments | 0 | 0 | 0 | 0 |
GSMS 2014-GC18 Annex A
Control | Loan / | Mortgage | Upfront | Ongoing | Upfront | Ongoing | Other Reserve | |||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Environmental Reserve ($) | Environmental Reserve ($) | Other Reserve ($) | Other Reserve ($) | Description | |||||||||
68 | Loan | CGMRC | Orchard Grove Shopping Center | 0 | 0 | 0 | 0 | |||||||||||
69 | Loan | CCRE | Willow Crest | 0 | 0 | 325,000 | 0 | Guarantor Liquidity Reserve | ||||||||||
70 | Loan | CGMRC | Douglas Estates & Johnson Village | 0 | 0 | 0 | 0 | |||||||||||
70.01 | Property | Douglas Estates | ||||||||||||||||
70.02 | Property | Johnson Village | ||||||||||||||||
71 | Loan | SMF I | Town Center & Druid Hills Self Storage | 0 | 0 | 0 | 0 | |||||||||||
71.01 | Property | Town Center Self Storage | ||||||||||||||||
71.02 | Property | Druid Hills Self Storage | ||||||||||||||||
72 | Loan | CGMRC | 141 South Meridian Street | 0 | 0 | 2,215 | 0 | Condominium Common Charge Escrow | ||||||||||
73 | Loan | GSMC | Golden Triangle | 0 | 0 | 0 | 0 | |||||||||||
74 | Loan | GSMC | Pines Apartments | 0 | 0 | 0 | 0 |
GSMS 2014-GC18 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 | ||||||||||
1 | Loan | 8 | GSMC | The Shops at Canal Place | The Shops and Garage at Canal Place, L.L.C. | Darryl D. Berger and Roger H. Ogden | Refinance | 111,000,000 | 0 | 0 | ||||||||||
2 | Loan | 9, 10, 11, 12, 13 | CGMRC | CityScape - East Office/Retail | Red Cityscape Development, LLC | Red Consolidated Holdings, LLC | Refinance | 185,000,000 | 0 | 25,000,000 | ||||||||||
3 | Loan | GSMC | The Crossroads | Kalamazoo Mall L.L.C. | GGP Limited Partnership | Recapitalization | 100,000,000 | 0 | 0 | |||||||||||
4 | Loan | 14, 15, 16, 17, 18 | CGMRC | 1500 Spring Garden | 1500 Net-Works Associates, L.P. and Broad and Spring Garden Parking Associates, L.P. | Elchonon Schwartz, Jack Cohen and Simon Singer | Acquisition | 149,500,000 | 43,828,503 | 0 | ||||||||||
5 | Loan | 18, 19 | CCRE | Wyoming Valley Mall | PR Wyoming Valley Limited Partnership | PREIT Associates, L.P. | Refinance | 78,000,000 | 0 | 0 | ||||||||||
6 | Loan | 20, 21, 22 | SMF I | Blue Doors Carolinas | MSC Carolinas, LLC | Blue Doors Storage Fund I, L.P. | Acquisition | 13,990,000 | 7,122,361 | 0 | ||||||||||
6.01 | Property | 930 Retail Drive | ||||||||||||||||||
6.02 | Property | 2527 Little Rock Road | ||||||||||||||||||
6.03 | Property | 4023 East Franklin Boulevard | ||||||||||||||||||
6.04 | Property | 935 North New Hope Road | ||||||||||||||||||
7 | Loan | 21, 22 | SMF I | Blue Doors Tallahassee | MSC Tallahassee, LLC | Blue Doors Storage Fund I, L.P. | Acquisition | 8,970,000 | 4,856,276 | 0 | ||||||||||
7.01 | Property | 5600 Roanoke Trail | ||||||||||||||||||
7.02 | Property | 5086 Tennessee Capital Boulevard | ||||||||||||||||||
8 | Loan | 21, 22 | SMF I | Blue Doors Bentonville | MSC Bentonville, LLC | Blue Doors Storage Fund I, L.P. | Acquisition | 2,830,000 | 1,541,298 | 0 | ||||||||||
9 | Loan | GSMC | Toledo Retail Portfolio | DFG-Franklin Place Shops-Red, LLC, DFG-HL Monroe, LLC, DFG-BBB Monroe, LLC, DFG-P1 Monroe, LLC and DFG-TH Retail Monroe, LLC | Devonshire REIT, Inc. and Devonshire Operating Partnership, LP | Acquisition | 24,087,500 | 7,154,126 | 0 | |||||||||||
9.01 | Property | Monroe Street Portfolio | ||||||||||||||||||
9.02 | Property | Monroe Street Market Square | ||||||||||||||||||
9.03 | Property | Shops at Franklin Place | ||||||||||||||||||
10 | Loan | CGMRC | The Haier Building | Haier America Building, LLC | Jack Dushey and Michael Jemal | Refinance | 23,000,000 | 0 | 0 | |||||||||||
11 | Loan | 18, 23 | GSMC | Crowne Plaza Anchorage | Anchorage Hospitality, LLC | William J. Lawson | Refinance | 18,750,000 | 0 | 0 | ||||||||||
12 | Loan | 24, 25 | CCRE | Bangor Parkade | GM Realty of Bangor LLC | Murad H. Guindi | Acquisition | 18,500,000 | 9,251,650 | 0 | ||||||||||
13 | Loan | CGMRC | Dollar General Portfolio | Nationwide Mer-Car DG, LLC | Steven Dukatt | Refinance | 18,200,000 | 0 | 0 | |||||||||||
13.01 | Property | 3518 Highway 70 South | ||||||||||||||||||
13.02 | Property | 615 West 2nd Avenue | ||||||||||||||||||
13.03 | Property | 1704 La Salle Avenue | ||||||||||||||||||
13.04 | Property | 100 East 2nd Street | ||||||||||||||||||
13.05 | Property | 95 East State | ||||||||||||||||||
13.06 | Property | 903 North Greer Boulevard | ||||||||||||||||||
13.07 | Property | 701 East Criner Street | ||||||||||||||||||
13.08 | Property | 1318 West Main Street | ||||||||||||||||||
13.09 | Property | 2855 Mahoning Avenue Northwest | ||||||||||||||||||
13.10 | Property | 10270 State Route 550 | ||||||||||||||||||
13.11 | Property | 12 Alta Drive | ||||||||||||||||||
13.12 | Property | 1301 North Sewell Drive | ||||||||||||||||||
13.13 | Property | 1502 North Main Street | ||||||||||||||||||
13.14 | Property | 610 North Broadway | ||||||||||||||||||
13.15 | Property | 403 West South Street | ||||||||||||||||||
13.16 | Property | 10217 Highway 182 East | ||||||||||||||||||
13.17 | Property | 1808 West Water Street | ||||||||||||||||||
13.18 | Property | 113 Utica Street | ||||||||||||||||||
13.19 | Property | 16418 US Highway 70 | ||||||||||||||||||
13.20 | Property | 325 South Front Street | ||||||||||||||||||
13.21 | Property | 49840 East Park Drive | ||||||||||||||||||
13.22 | Property | 210 Bobbitt Avenue | ||||||||||||||||||
13.23 | Property | 101 East State Highway 276 | ||||||||||||||||||
13.24 | Property | 33 West Main Street | ||||||||||||||||||
13.25 | Property | 7269 Ridge Road | ||||||||||||||||||
13.26 | Property | 7365 Highway 105 | ||||||||||||||||||
13.27 | Property | 2100 Thistle Hill Drive | ||||||||||||||||||
13.28 | Property | 519 Park Avenue | ||||||||||||||||||
13.29 | Property | 1410 Harrisburg Pike | ||||||||||||||||||
13.30 | Property | 120 East Franklin Street | ||||||||||||||||||
13.31 | Property | 1140 Church Point Highway | ||||||||||||||||||
13.32 | Property | 8829 Cameron Street | ||||||||||||||||||
13.33 | Property | 1812 Highway 71 South | ||||||||||||||||||
13.34 | Property | 618 Seventh Avenue | ||||||||||||||||||
13.35 | Property | 411 4th Street | ||||||||||||||||||
13.36 | Property | 4665 Tuscarawas Road | ||||||||||||||||||
13.37 | Property | 8557 Main Street | ||||||||||||||||||
13.38 | Property | 300 East Central Avenue | ||||||||||||||||||
13.39 | Property | 210 OSR East | ||||||||||||||||||
13.40 | Property | 231 State Highway 147 | ||||||||||||||||||
13.41 | Property | 800 West Military Highway | ||||||||||||||||||
13.42 | Property | 465 Donner Avenue | ||||||||||||||||||
13.43 | Property | 106 M Street | ||||||||||||||||||
13.44 | Property | 716 North Brinton Avenue | ||||||||||||||||||
14 | Loan | 26 | GSMC | Raeford Crossing | R McClintock Raeford Crossing, LLC, New Legacy Raeford Crossing, LLC, Pamco Raeford Crossing, LLC, McClintock Properties Raeford Crossing, LLC, S McClintock Raeford Crossing, LLC, Raeford Crossing Apartments, LLC and Kirkman Raeford Crossing, LLC | Ralph Kirkman, Brantley E. White, Reed B. McClintock, Gabrielle B.Beard and Thomas L. White III | Acquisition | 18,000,000 | 6,670,833 | 0 | ||||||||||
15 | Loan | 18, 27 | GSMC | Hilton Garden Inn Pittsburgh - Cranberry | Cranberry Woods Hotel Associates, LP | Donald B. Rodgers | Refinance | 17,500,000 | 0 | 0 | ||||||||||
16 | Loan | GSMC | Smith Brothers Hardware Building | SBHI, Inc. | Seldon O. Young | Refinance | 17,000,000 | 0 | 0 | |||||||||||
17 | Loan | GSMC | Park Meadows | South Hampton Apartments, LLC | David J. Thiemann and David J. Thiemann, as trustee of the David J. Thiemann Revocable Trust, dated April 4, 1995 | Refinance | 16,800,000 | 3,772,009 | 0 | |||||||||||
18 | Loan | CGMRC | Minnesota Self Storage Portfolio | PG Cactus Minneapolis I LLC | Timothy Davis and Robert Dailey | Acquisition | 16,750,000 | 16,755,715 | 0 | |||||||||||
18.01 | Property | Edina Mini Storage | ||||||||||||||||||
18.02 | Property | Bloomington Self Storage | ||||||||||||||||||
18.03 | Property | Minneapolis Self Storage | ||||||||||||||||||
18.04 | Property | Lakeville Premier Self Storage | ||||||||||||||||||
19 | Loan | SMF I | Highland Plantation Apartments | Highland Plantation II LLC | Robert W. Day and Janice E. Day | Refinance | 16,500,000 | 1,775,558 | 0 | |||||||||||
20 | Loan | 18, 28, 29 | SMF I | Wyndham Garden Inn Long Island City | 4429 Hospitality Group LLC | Keung Kwong Mok and Xiao Dong Zhao | Refinance | 16,000,000 | 0 | 0 | ||||||||||
21 | Loan | CGMRC | Gessner Estates Apartments | 8271 Town Park Communities LP | Jason Buxbaum, Jonathan Chasson, Justin Pratte, Carrie Girgus, Timothy Settles and J. Antonio Marquez | Acquisition | 15,000,000 | 6,252,146 | 0 | |||||||||||
22 | Loan | 18, 30, 31, 32 | SMF I | 246 Fifth Avenue | HH 246 Fifth, LLC | Nathan Accad | Acquisition | 15,000,000 | 7,607,153 | 0 | ||||||||||
23 | Loan | 18 | CGMRC | Lakeway Commons | Lakeway Commons 900, Ltd. | Michael E. Schwarzbach and Stephen T. Schwarzbach | Acquisition | 12,600,000 | 4,221,986 | 0 |
GSMS 2014-GC18 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 | ||||||||||
24 | Loan | GSMC | Maitland Concourse | TNHYIF REIV MIKE, LLC | True North High Yield Investment Fund II, LLC | Recapitalization | 11,250,000 | 0 | 0 | |||||||||||
25 | Loan | CGMRC | Quorum II Plaza | FS Quorum LLC | Howard S. Banchik, Howard S. Banchik, as Trustee of Howard and Jacqueline Banchik Family Trust U/T/A Dated 12/31/1971, Steven J. Fogel and Steven J. Fogel, as Trustee of Steven J. Fogel 2006 Trust U/T/A Dated 11/17/2006 | Acquisition | 11,000,000 | 10,700,000 | 0 | |||||||||||
26 | Loan | SMF I | Katella Corporate Center | CGM Katella, LLC | Steven E. Wise | Acquisition | 10,850,000 | 7,802,503 | 0 | |||||||||||
27 | Loan | GSMC | Wal-Mart Shadow Anchored Texas Portfolio | FM Alice S/C, LP, FM Bay City S/C, LP, FM Lubbock S/C, LP and FM Uvalde S/C, LP | Fountain Capital LLC, John Cheney Curtis Mathes and George Carey Mathes | Acquisition | 10,800,000 | 3,659,290 | 0 | |||||||||||
27.01 | Property | Lubbock Shopping Center | ||||||||||||||||||
27.02 | Property | Bay City Shopping Center | ||||||||||||||||||
27.03 | Property | Uvalde Shopping Center | ||||||||||||||||||
27.04 | Property | Alice Shopping Center | ||||||||||||||||||
28 | Loan | 33 | CCRE | Legends at Canyon & Weatherford | CEV Canyon LP and CEV Weatherford LP | Andrew N. Stark; Evan F. Denner and Senior Care Holdings Inc. | Acquisition | 10,500,000 | 3,560,110 | 0 | ||||||||||
28.01 | Property | 33 | Legends at Weatherford | |||||||||||||||||
28.02 | Property | 33 | Legends at Canyon | |||||||||||||||||
29 | Loan | 18, 34, 35, 36 | GSMC | 7500 Bellaire Boulevard | Smith FLP, LTD. | Bruce H. Smith | Refinance | 10,400,000 | 0 | 0 | ||||||||||
30 | Loan | 37 | SMF I | Holiday Inn Columbia Airport | Capital Hospitality, LLC and Capital City Bar & Grill, LLC | Sudhir D. Patel and Hemalata Patel | Refinance | 10,300,000 | 483,116 | 0 | ||||||||||
31 | Loan | CGMRC | Stratford Place Apartments | Stratford Place of Brownstown, L.L.C. | Alexandria Burton, Alexandria Burton Revocable Living Trust U/A/D 2/26/1990, Peter Burton, Lisa Katzman, Lisa Katzman Revocable Trust U/A/D 8/28/2003, Robert Katzman, Dominic Liburdi and Raif Harik | Refinance | 10,000,000 | 0 | 0 | |||||||||||
32 | Loan | SMF I | Wrigleyville Retail Portfolio | 2427 N. Lincoln Avenue LLC, 947 W. Wellington LLC and Wrigleyville Portfolio, LLC | Anthony G. Loukas | Refinance | 10,000,000 | 0 | 0 | |||||||||||
32.01 | Property | 38 | 947-959 West Addison Street | |||||||||||||||||
32.02 | Property | 947-949 West Wellington Avenue | ||||||||||||||||||
32.03 | Property | 39 | 2427-2429 North Lincoln Avenue | |||||||||||||||||
33 | Loan | SMF I | Aeroplex One | Aeroplex One, LLC | Larry M. Nemer | Refinance | 9,750,000 | 1,346,253 | 0 | |||||||||||
34 | Loan | GSMC | South Elm Business Park | TDC South Elm, LLC | Anthony H. Dilweg | Refinance | 9,600,000 | 0 | 0 | |||||||||||
35 | Loan | GSMC | Columbia Square | Neyer/Columbia Square, LLC | Cathedral Holdings, Inc. and David F. Neyer | Refinance | 9,500,000 | 0 | 0 | |||||||||||
36 | Loan | 40 | GSMC | Residence Inn College Station | University Hospitality, L.L.C. | Dewey F. Weaver, Jr. | Refinance | 9,500,000 | 0 | 0 | ||||||||||
37 | Loan | SMF I | Brittany Knoll Apartments and Abbey Rose Townhomes | Abbey Rose, LLC and Brittany Knoll, L.L.C. | Allen Troy Rutherford and Pamela I. Rutherford | Refinance | 9,000,000 | 0 | 0 | |||||||||||
37.01 | Property | 41 | Brittany Knoll Apartments | |||||||||||||||||
37.02 | Property | Abbey Rose Townhomes | ||||||||||||||||||
38 | Loan | GSMC | Pine Aire Apartments | Pine Aire Investors, LLC | Thomas A. Rosin | Refinance | 9,000,000 | 144,063 | 0 | |||||||||||
39 | Loan | SMF I | Heilig Levine | HL Empire, LLC | Gregory P. Hatem, William G. Ransdell, III, G. Henry Temple, Jr. and Michael D. Stewart | Refinance | 8,875,000 | 0 | 0 | |||||||||||
40 | Loan | SMF I | Monterey Retail Center | Rainbow 215 Plaza, LLC | Saeid Mohtashami and The Mohtashami Family 2007 Trust | Refinance | 8,800,000 | 506,570 | 0 | |||||||||||
41 | Loan | CGMRC | LV II Self Storage Portfolio | SSNV 5555 So. Fort Apache Rd., LLC, AANV 4480 Berg Street, LLC, BWNV 6590 W. Warm Springs Rd., LLC | LifeStorage, LP | Acquisition | 8,775,000 | 5,994,713 | 0 | |||||||||||
41.01 | Property | LV II Self Storage Portfolio - Sure Save | ||||||||||||||||||
41.02 | Property | LV II Self Storage Portfolio - AAA Quality | ||||||||||||||||||
41.03 | Property | LV II Self Storage Portfolio - Beltway | ||||||||||||||||||
42 | Loan | GSMC | Arbor on Richmond | CDPD Spring Meadows LLC | Michael G. Tombari and Kenneth L. Hatfield | Refinance | 8,650,000 | 0 | 0 | |||||||||||
43 | Loan | GSMC | 121 Hillpointe & 130 Technology | Southpointe #4 Green Associates and Southpointe 16 Associates | Gabriel W. Spector and Daniel J. Maguire, Jr. | Refinance | 8,625,000 | 0 | 0 | |||||||||||
44 | Loan | 42 | SMF I | Regency Plaza | Capital Commercial Holdings, LLC and TBM Properties, LLC | Shahram Fahimian (AKA Sean Fahimian), Shahram Shoushani (AKA Shawn Shoushani) and Shahram Moalemzadeh (AKA Shawn Molem) | Refinance | 8,350,000 | 0 | 0 | ||||||||||
45 | Loan | 18, 43, 44 | CCRE | Best Western Premier Old Town Center | NLE Bryan Hotel LLC, MLE Bryan Hotel LLC and SLLE Bryan Hotel LLC | Michael Levitt, Norman Levitt and Susan Levitt Lugash | Acquisition | 7,900,000 | 3,350,940 | 0 | ||||||||||
46 | Loan | 45, 46 | SMF I | Gateway Commerce Center | VGCC LC | Peterson Family Trust | Acquisition | 7,500,000 | 99,255 | 3,605,998 | ||||||||||
47 | Loan | CGMRC | LS Portfolio | BSTX 500 Buckingham Road, LLC and TCCA 4161 Pell Drive, LLC | LifeStorage, LP | Acquisition | 7,445,000 | 3,925,233 | 0 | |||||||||||
47.01 | Property | LS Portfolio - Buckingham | ||||||||||||||||||
47.02 | Property | LS Portfolio - Pell | ||||||||||||||||||
48 | Loan | 47 | SMF I | Lovejoy Station | Lovejoy Station/SAV, LLC | David Garfunkel | Refinance | 7,350,000 | 242,846 | 0 | ||||||||||
49 | Loan | 18 | SMF I | Oliver Creek Shopping Center | Oliver Creek Holdings, LLLP | Charles D. Cofield | Acquisition | 7,250,000 | 2,933,247 | 0 | ||||||||||
50 | Loan | GSMC | Stonesthrow Apartments | Stonesthrow Apartments, LLC | Robert E. Ward, IV | Refinance | 6,500,000 | 0 | 0 | |||||||||||
51 | Loan | GSMC | Southport Industrial Complex | Sacramento Southport, LLC | Bradford Bixby Smith | Refinance | 6,425,000 | 183,205 | 0 | |||||||||||
52 | Loan | CGMRC | Danville Towne Centre | Danville Towne Centre L.L.C. | Rhonda Kaplan Katz and Bennett Kaplan | Refinance/Acquisition | 6,300,000 | 0 | 0 | |||||||||||
53 | Loan | 48 | SMF I | AmeriCenter Portfolio | AmeriCenter of Novi, L.L.C. and AmeriCenter of Dublin, L.L.C. | James D. Blain | Refinance | 6,150,000 | 0 | 0 | ||||||||||
53.01 | Property | AmeriCenter - Novi | ||||||||||||||||||
53.02 | Property | AmeriCenter - Dublin | ||||||||||||||||||
54 | Loan | GSMC | Great Lakes Plaza | DFG-Great Lakes Plaza, LLC | Devonshire REIT, Inc. and Devonshire Operating Partnership, LP | Acquisition | 6,000,000 | 2,206,546 | 0 | |||||||||||
55 | Loan | GSMC | Abbey Lake Apartments | Abbey Lake Partners, LLC | Gerald W. McGee, Kurt Kronenfeld, Mark Kronenfeld and Robert C. Canham, II | Refinance | 6,000,000 | 0 | 0 | |||||||||||
56 | Loan | GSMC | Whitehall Tech Center 4 & 5 | WH Tech 4 & 5, LLC | Riprand Count Arco | Refinance | 5,850,000 | 0 | 0 | |||||||||||
57 | Loan | 49 | GSMC | Mansfield Crossing | Mansfield Matlock Partners, L.P. | Michael V. Bailey and Paul L. Scharf | Refinance | 5,800,000 | 0 | 0 | ||||||||||
58 | Loan | 50 | SMF I | Holiday Inn Express Tucumcari | SMB Hospitality & Investments L.L.C. | Nelesh A. Patel, Mahesh Bhakta and Nitinbhai Bhakta | Refinance | 5,320,000 | 0 | 0 | ||||||||||
59 | Loan | 18 | SMF I | Regency Crossing | Regency Capital Assets, LLC | Henry Ohebshalom | Refinance | 4,950,000 | 0 | 0 | ||||||||||
60 | Loan | 18, 34 | GSMC | Kilmer Plaza | Marsh-Bostick Alliance, LLC | Ryan S. Marsh | Refinance | 4,870,000 | 0 | 0 | ||||||||||
61 | Loan | GSMC | Brake Parts | Centurion Chicago Blue, LLC | Ed Natan, Jay Rappaport and Asher Hyman | Acquisition | 4,800,000 | 3,424,029 | 0 | |||||||||||
62 | Loan | 18 | CGMRC | Brinks Self Storage | Addus Partnership, L.L.C. | Dov Safir and Uri Shemesh | Refinance | 4,800,000 | 0 | 0 | ||||||||||
63 | Loan | 51 | SMF I | 228 East 58th Street | 228E58STR LLC | Solomon Asser | Refinance | 4,500,000 | 583,767 | 0 | ||||||||||
64 | Loan | 18 | CGMRC | Fairfield Inn - Indianapolis | Indiana Hotel Group, LLC | Anita Gordhan, Kishor Desai, Mitul K. Patel, Dipak Patel and Sanjay Patel | Refinance | 4,500,000 | 0 | 0 | ||||||||||
65 | Loan | CGMRC | Phoenix MHC Portfolio | Alta Vista MHP, LLC, Loma Vista MHP, LLC and Sierra Vista MHP, LLC | Allen Yadgari and Michael Yamin | Refinance | 4,119,000 | 0 | 0 | |||||||||||
65.01 | Property | Sierra Vista | ||||||||||||||||||
65.02 | Property | Alta Vista | ||||||||||||||||||
65.03 | Property | Loma Vista | ||||||||||||||||||
66 | Loan | SMF I | Hillcrest Medical Park | CIR-Frisco Mob, L.P. | Richard Enthoven | Refinance | 4,000,000 | 153,413 | 0 | |||||||||||
67 | Loan | CCRE | Sullivan Apartments | TREI WILL36 Holdings, LLC | N. Richard Kalikow | Acquisition | 3,830,000 | 1,494,485 | 0 |
GSMS 2014-GC18 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 | ||||||||||
68 | Loan | CGMRC | Orchard Grove Shopping Center | Orchard Grove South, L.L.C. | Michael N. Jaffe Declaration of Trust Dated June 25, 2004 and Michael N. Jaffe | Refinance | 3,700,000 | 0 | 0 | |||||||||||
69 | Loan | CCRE | Willow Crest | Celadon Investment, LLC | My Huynh Uc Dang | Acquisition | 3,250,000 | 2,162,756 | 0 | |||||||||||
70 | Loan | CGMRC | Douglas Estates & Johnson Village | Douglas & Johnson Mobile Associates Limited Partnership | Nathan Leader and David Leader | Refinance | 3,250,000 | 0 | 0 | |||||||||||
70.01 | Property | Douglas Estates | ||||||||||||||||||
70.02 | Property | Johnson Village | ||||||||||||||||||
71 | Loan | SMF I | Town Center & Druid Hills Self Storage | Druid Hills Storage, Ltd. and Town Center Storage, Ltd. | Louis L. Jones, III | Refinance | 3,200,000 | 367,474 | 0 | |||||||||||
71.01 | Property | Town Center Self Storage | ||||||||||||||||||
71.02 | Property | Druid Hills Self Storage | ||||||||||||||||||
72 | Loan | CGMRC | 141 South Meridian Street | 141 S. Meridian, LP | Atco City Center Sponsor Equity Fund, L.P. | Acquisition | 3,000,000 | 1,258,919 | 0 | |||||||||||
73 | Loan | GSMC | Golden Triangle | University Drive Office Building, LLC | Ryan S. Marsh | Refinance | 2,325,000 | 0 | 0 | |||||||||||
74 | Loan | GSMC | Pines Apartments | Pines Investors LLC | Thomas A. Rosin | Refinance | 1,300,000 | 0 | 0 |
GSMS 2014-GC18 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 | The Shops at Canal Place | 0 | 111,000,000 | 96,990,750 | 0 | 1,896,051 | 1,049,226 | 11,063,973 | 0 | 111,000,000 | Hard | ||||||||||||||
2 | Loan | 9, 10, 11, 12, 13 | CGMRC | CityScape - East Office/Retail | 1,225,000 | 211,225,000 | 192,951,243 | 0 | 1,099,974 | 2,836,881 | 12,495,189 | 1,841,714 | 211,225,000 | Hard | ||||||||||||||
3 | Loan | GSMC | The Crossroads | 0 | 100,000,000 | 0 | 0 | 625,368 | 0 | 99,374,632 | 0 | 100,000,000 | Hard | |||||||||||||||
4 | Loan | 14, 15, 16, 17, 18 | CGMRC | 1500 Spring Garden | 10,136,007 | 203,464,510 | 0 | 188,000,000 | 1,544,525 | 12,133,126 | 0 | 1,786,859 | 203,464,510 | Hard | ||||||||||||||
5 | Loan | 18, 19 | CCRE | Wyoming Valley Mall | 0 | 78,000,000 | 65,000,000 | 0 | 340,748 | 4,036,585 | 8,622,668 | 0 | 78,000,000 | Hard | ||||||||||||||
6 | Loan | 20, 21, 22 | SMF I | Blue Doors Carolinas | 0 | 21,112,361 | 0 | 20,700,000 | 355,847 | 56,514 | 0 | 0 | 21,112,361 | None | ||||||||||||||
6.01 | Property | 930 Retail Drive | ||||||||||||||||||||||||||
6.02 | Property | 2527 Little Rock Road | ||||||||||||||||||||||||||
6.03 | Property | 4023 East Franklin Boulevard | ||||||||||||||||||||||||||
6.04 | Property | 935 North New Hope Road | ||||||||||||||||||||||||||
7 | Loan | 21, 22 | SMF I | Blue Doors Tallahassee | 0 | 13,826,276 | 0 | 13,430,000 | 335,548 | 60,728 | 0 | 0 | 13,826,276 | None | ||||||||||||||
7.01 | Property | 5600 Roanoke Trail | ||||||||||||||||||||||||||
7.02 | Property | 5086 Tennessee Capital Boulevard | ||||||||||||||||||||||||||
8 | Loan | 21, 22 | SMF I | Blue Doors Bentonville | 0 | 4,371,298 | 0 | 4,270,000 | 68,730 | 32,567 | 0 | 0 | 4,371,298 | None | ||||||||||||||
9 | Loan | GSMC | Toledo Retail Portfolio | 0 | 31,241,626 | 0 | 29,616,297 | 461,423 | 1,163,906 | 0 | 0 | 31,241,626 | Springing | |||||||||||||||
9.01 | Property | Monroe Street Portfolio | ||||||||||||||||||||||||||
9.02 | Property | Monroe Street Market Square | ||||||||||||||||||||||||||
9.03 | Property | Shops at Franklin Place | ||||||||||||||||||||||||||
10 | Loan | CGMRC | The Haier Building | 57,500 | 23,057,500 | 14,333,893 | 0 | 761,259 | 70,634 | 7,630,046 | 261,668 | 23,057,500 | Hard | |||||||||||||||
11 | Loan | 18, 23 | GSMC | Crowne Plaza Anchorage | 0 | 18,750,000 | 13,411,950 | 0 | 305,554 | 218,811 | 4,813,685 | 0 | 18,750,000 | Hard | ||||||||||||||
12 | Loan | 24, 25 | CCRE | Bangor Parkade | 0 | 27,751,650 | 0 | 26,250,000 | 321,578 | 1,180,073 | 0 | 0 | 27,751,650 | Hard | ||||||||||||||
13 | Loan | CGMRC | Dollar General Portfolio | 450,000 | 18,650,000 | 15,866,279 | 0 | 761,414 | 522,256 | 507,517 | 992,534 | 18,650,000 | Hard | |||||||||||||||
13.01 | Property | 3518 Highway 70 South | ||||||||||||||||||||||||||
13.02 | Property | 615 West 2nd Avenue | ||||||||||||||||||||||||||
13.03 | Property | 1704 La Salle Avenue | ||||||||||||||||||||||||||
13.04 | Property | 100 East 2nd Street | ||||||||||||||||||||||||||
13.05 | Property | 95 East State | ||||||||||||||||||||||||||
13.06 | Property | 903 North Greer Boulevard | ||||||||||||||||||||||||||
13.07 | Property | 701 East Criner Street | ||||||||||||||||||||||||||
13.08 | Property | 1318 West Main Street | ||||||||||||||||||||||||||
13.09 | Property | 2855 Mahoning Avenue Northwest | ||||||||||||||||||||||||||
13.10 | Property | 10270 State Route 550 | ||||||||||||||||||||||||||
13.11 | Property | 12 Alta Drive | ||||||||||||||||||||||||||
13.12 | Property | 1301 North Sewell Drive | ||||||||||||||||||||||||||
13.13 | Property | 1502 North Main Street | ||||||||||||||||||||||||||
13.14 | Property | 610 North Broadway | ||||||||||||||||||||||||||
13.15 | Property | 403 West South Street | ||||||||||||||||||||||||||
13.16 | Property | 10217 Highway 182 East | ||||||||||||||||||||||||||
13.17 | Property | 1808 West Water Street | ||||||||||||||||||||||||||
13.18 | Property | 113 Utica Street | ||||||||||||||||||||||||||
13.19 | Property | 16418 US Highway 70 | ||||||||||||||||||||||||||
13.20 | Property | 325 South Front Street | ||||||||||||||||||||||||||
13.21 | Property | 49840 East Park Drive | ||||||||||||||||||||||||||
13.22 | Property | 210 Bobbitt Avenue | ||||||||||||||||||||||||||
13.23 | Property | 101 East State Highway 276 | ||||||||||||||||||||||||||
13.24 | Property | 33 West Main Street | ||||||||||||||||||||||||||
13.25 | Property | 7269 Ridge Road | ||||||||||||||||||||||||||
13.26 | Property | 7365 Highway 105 | ||||||||||||||||||||||||||
13.27 | Property | 2100 Thistle Hill Drive | ||||||||||||||||||||||||||
13.28 | Property | 519 Park Avenue | ||||||||||||||||||||||||||
13.29 | Property | 1410 Harrisburg Pike | ||||||||||||||||||||||||||
13.30 | Property | 120 East Franklin Street | ||||||||||||||||||||||||||
13.31 | Property | 1140 Church Point Highway | ||||||||||||||||||||||||||
13.32 | Property | 8829 Cameron Street | ||||||||||||||||||||||||||
13.33 | Property | 1812 Highway 71 South | ||||||||||||||||||||||||||
13.34 | Property | 618 Seventh Avenue | ||||||||||||||||||||||||||
13.35 | Property | 411 4th Street | ||||||||||||||||||||||||||
13.36 | Property | 4665 Tuscarawas Road | ||||||||||||||||||||||||||
13.37 | Property | 8557 Main Street | ||||||||||||||||||||||||||
13.38 | Property | 300 East Central Avenue | ||||||||||||||||||||||||||
13.39 | Property | 210 OSR East | ||||||||||||||||||||||||||
13.40 | Property | 231 State Highway 147 | ||||||||||||||||||||||||||
13.41 | Property | 800 West Military Highway | ||||||||||||||||||||||||||
13.42 | Property | 465 Donner Avenue | ||||||||||||||||||||||||||
13.43 | Property | 106 M Street | ||||||||||||||||||||||||||
13.44 | Property | 716 North Brinton Avenue | ||||||||||||||||||||||||||
14 | Loan | 26 | GSMC | Raeford Crossing | 0 | 24,670,833 | 0 | 24,000,000 | 503,096 | 167,737 | 0 | 0 | 24,670,833 | None | ||||||||||||||
15 | Loan | 18, 27 | GSMC | Hilton Garden Inn Pittsburgh - Cranberry | 0 | 17,500,000 | 11,622,168 | 0 | 320,216 | 96,000 | 5,461,616 | 0 | 17,500,000 | Springing | ||||||||||||||
16 | Loan | GSMC | Smith Brothers Hardware Building | 0 | 17,000,000 | 13,649,150 | 0 | 293,303 | 182,343 | 2,875,204 | 0 | 17,000,000 | Springing | |||||||||||||||
17 | Loan | GSMC | Park Meadows | 0 | 20,572,009 | 15,599,640 | 0 | 686,120 | 17,556 | 0 | 4,268,693 | 20,572,009 | None | |||||||||||||||
18 | Loan | CGMRC | Minnesota Self Storage Portfolio | 560,834 | 34,066,548 | 0 | 32,300,000 | 144,003 | 84,436 | 0 | 1,538,109 | 34,066,548 | Springing | |||||||||||||||
18.01 | Property | Edina Mini Storage | ||||||||||||||||||||||||||
18.02 | Property | Bloomington Self Storage | ||||||||||||||||||||||||||
18.03 | Property | Minneapolis Self Storage | ||||||||||||||||||||||||||
18.04 | Property | Lakeville Premier Self Storage | ||||||||||||||||||||||||||
19 | Loan | SMF I | Highland Plantation Apartments | 0 | 18,275,558 | 17,670,583 | 0 | 216,761 | 388,214 | 0 | 0 | 18,275,558 | Springing | |||||||||||||||
20 | Loan | 18, 28, 29 | SMF I | Wyndham Garden Inn Long Island City | 0 | 16,000,000 | 8,892,687 | 0 | 668,608 | 2,740,433 | 3,698,272 | 0 | 16,000,000 | Springing | ||||||||||||||
21 | Loan | CGMRC | Gessner Estates Apartments | 314,330 | 21,566,475 | 0 | 19,900,000 | 78,888 | 918,187 | 0 | 669,401 | 21,566,475 | Springing | |||||||||||||||
22 | Loan | 18, 30, 31, 32 | SMF I | 246 Fifth Avenue | 0 | 22,607,153 | 0 | 19,950,000 | 1,518,987 | 1,138,166 | 0 | 0 | 22,607,153 | Springing | ||||||||||||||
23 | Loan | 18 | CGMRC | Lakeway Commons | 149,464 | 16,971,449 | 0 | 16,600,000 | 51,353 | 32,406 | 0 | 287,690 | 16,971,449 | Soft |
GSMS 2014-GC18 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 | ||||||||||||||
24 | Loan | GSMC | Maitland Concourse | 0 | 11,250,000 | 0 | 0 | 382,371 | 529,826 | 10,337,803 | 0 | 11,250,000 | Springing | |||||||||||||||
25 | Loan | CGMRC | Quorum II Plaza | 488,130 | 22,188,130 | 0 | 20,000,000 | 38,680 | 159,081 | 0 | 1,990,369 | 22,188,130 | Hard | |||||||||||||||
26 | Loan | SMF I | Katella Corporate Center | 0 | 18,652,503 | 0 | 17,875,000 | 201,097 | 576,407 | 0 | 0 | 18,652,503 | Soft Springing | |||||||||||||||
27 | Loan | GSMC | Wal-Mart Shadow Anchored Texas Portfolio | 0 | 14,459,290 | 0 | 14,104,520 | 183,534 | 171,236 | 0 | 0 | 14,459,290 | Hard | |||||||||||||||
27.01 | Property | Lubbock Shopping Center | ||||||||||||||||||||||||||
27.02 | Property | Bay City Shopping Center | ||||||||||||||||||||||||||
27.03 | Property | Uvalde Shopping Center | ||||||||||||||||||||||||||
27.04 | Property | Alice Shopping Center | ||||||||||||||||||||||||||
28 | Loan | 33 | CCRE | Legends at Canyon & Weatherford | 0 | 14,060,110 | 0 | 13,700,000 | 123,244 | 236,866 | 0 | 0 | 14,060,110 | Soft | ||||||||||||||
28.01 | Property | 33 | Legends at Weatherford | |||||||||||||||||||||||||
28.02 | Property | 33 | Legends at Canyon | |||||||||||||||||||||||||
29 | Loan | 18, 34, 35, 36 | GSMC | 7500 Bellaire Boulevard | 0 | 10,400,000 | 7,475,474 | 0 | 194,582 | 184,783 | 2,545,162 | 0 | 10,400,000 | Springing | ||||||||||||||
30 | Loan | 37 | SMF I | Holiday Inn Columbia Airport | 0 | 10,783,116 | 10,528,322 | 0 | 220,113 | 34,680 | 0 | 0 | 10,783,116 | Soft Springing | ||||||||||||||
31 | Loan | CGMRC | Stratford Place Apartments | 50,000 | 10,050,000 | 9,525,088 | 0 | 58,653 | 104,209 | 101,609 | 260,441 | 10,050,000 | Springing | |||||||||||||||
32 | Loan | SMF I | Wrigleyville Retail Portfolio | 0 | 10,000,000 | 7,458,337 | 0 | 221,883 | 292,023 | 2,027,757 | 0 | 10,000,000 | Springing | |||||||||||||||
32.01 | Property | 38 | 947-959 West Addison Street | |||||||||||||||||||||||||
32.02 | Property | 947-949 West Wellington Avenue | ||||||||||||||||||||||||||
32.03 | Property | 39 | 2427-2429 North Lincoln Avenue | |||||||||||||||||||||||||
33 | Loan | SMF I | Aeroplex One | 0 | 11,096,253 | 10,474,665 | 0 | 315,234 | 306,354 | 0 | 0 | 11,096,253 | Soft Springing | |||||||||||||||
34 | Loan | GSMC | South Elm Business Park | 0 | 9,600,000 | 7,758,172 | 0 | 220,934 | 485,314 | 1,135,580 | 0 | 9,600,000 | Springing | |||||||||||||||
35 | Loan | GSMC | Columbia Square | 0 | 9,500,000 | 8,956,032 | 0 | 206,665 | 254,229 | 83,073 | 0 | 9,500,000 | Springing | |||||||||||||||
36 | Loan | 40 | GSMC | Residence Inn College Station | 0 | 9,500,000 | 8,525,686 | 0 | 231,377 | 387,319 | 355,617 | 0 | 9,500,000 | Springing | ||||||||||||||
37 | Loan | SMF I | Brittany Knoll Apartments and Abbey Rose Townhomes | 0 | 9,000,000 | 8,710,460 | 0 | 253,182 | 32,678 | 3,680 | 0 | 9,000,000 | Soft | |||||||||||||||
37.01 | Property | 41 | Brittany Knoll Apartments | |||||||||||||||||||||||||
37.02 | Property | Abbey Rose Townhomes | ||||||||||||||||||||||||||
38 | Loan | GSMC | Pine Aire Apartments | 0 | 9,144,063 | 8,826,941 | 0 | 143,604 | 173,518 | 0 | 0 | 9,144,063 | None | |||||||||||||||
39 | Loan | SMF I | Heilig Levine | 0 | 8,875,000 | 8,037,217 | 0 | 208,005 | 103,351 | 526,426 | 0 | 8,875,000 | None | |||||||||||||||
40 | Loan | SMF I | Monterey Retail Center | 0 | 9,306,570 | 8,749,467 | 0 | 248,133 | 308,969 | 0 | 0 | 9,306,570 | Hard | |||||||||||||||
41 | Loan | CGMRC | LV II Self Storage Portfolio | 144,706 | 14,914,419 | 0 | 14,150,000 | 113,995 | 28,468 | 0 | 621,956 | 14,914,419 | Springing | |||||||||||||||
41.01 | Property | LV II Self Storage Portfolio - Sure Save | ||||||||||||||||||||||||||
41.02 | Property | LV II Self Storage Portfolio - AAA Quality | ||||||||||||||||||||||||||
41.03 | Property | LV II Self Storage Portfolio - Beltway | ||||||||||||||||||||||||||
42 | Loan | GSMC | Arbor on Richmond | 0 | 8,650,000 | 5,217,919 | 0 | 325,188 | 0 | 3,106,893 | 0 | 8,650,000 | None | |||||||||||||||
43 | Loan | GSMC | 121 Hillpointe & 130 Technology | 0 | 8,625,000 | 4,452,096 | 0 | 270,916 | 296,871 | 3,605,118 | 0 | 8,625,000 | Springing | |||||||||||||||
44 | Loan | 42 | SMF I | Regency Plaza | 0 | 8,350,000 | 5,936,264 | 0 | 277,679 | 89,696 | 2,046,361 | 0 | 8,350,000 | Springing | ||||||||||||||
45 | Loan | 18, 43, 44 | CCRE | Best Western Premier Old Town Center | 0 | 11,250,940 | 0 | 11,000,000 | 132,778 | 118,162 | 0 | 0 | 11,250,940 | Springing | ||||||||||||||
46 | Loan | 45, 46 | SMF I | Gateway Commerce Center | 0 | 11,205,253 | 0 | 10,710,000 | 330,669 | 164,584 | 0 | 0 | 11,205,253 | Springing | ||||||||||||||
47 | Loan | CGMRC | LS Portfolio | 135,723 | 11,505,956 | 0 | 11,200,000 | 67,018 | 26,709 | 0 | 212,230 | 11,505,956 | Springing | |||||||||||||||
47.01 | Property | LS Portfolio - Buckingham | ||||||||||||||||||||||||||
47.02 | Property | LS Portfolio - Pell | ||||||||||||||||||||||||||
48 | Loan | 47 | SMF I | Lovejoy Station | 0 | 7,592,846 | 7,306,616 | 0 | 161,058 | 125,172 | 0 | 0 | 7,592,846 | Springing | ||||||||||||||
49 | Loan | 18 | SMF I | Oliver Creek Shopping Center | 0 | 10,183,247 | 0 | 9,900,000 | 154,683 | 128,564 | 0 | 0 | 10,183,247 | Soft Springing | ||||||||||||||
50 | Loan | GSMC | Stonesthrow Apartments | 0 | 6,500,000 | 2,301,145 | 0 | 275,883 | 30,801 | 3,892,170 | 0 | 6,500,000 | None | |||||||||||||||
51 | Loan | GSMC | Southport Industrial Complex | 0 | 6,608,205 | 6,266,329 | 0 | 141,218 | 200,657 | 0 | 0 | 6,608,205 | Springing | |||||||||||||||
52 | Loan | CGMRC | Danville Towne Centre | 42,500 | 6,342,500 | 5,137,904 | 300,000 | 230,226 | 150,809 | 370,977 | 152,584 | 6,342,500 | Hard | |||||||||||||||
53 | Loan | 48 | SMF I | AmeriCenter Portfolio | 0 | 6,150,000 | 5,744,793 | 0 | 217,415 | 132,236 | 55,556 | 0 | 6,150,000 | Springing | ||||||||||||||
53.01 | Property | AmeriCenter - Novi | ||||||||||||||||||||||||||
53.02 | Property | AmeriCenter - Dublin | ||||||||||||||||||||||||||
54 | Loan | GSMC | Great Lakes Plaza | 0 | 8,206,546 | 0 | 8,000,000 | 112,181 | 94,365 | 0 | 0 | 8,206,546 | Springing | |||||||||||||||
55 | Loan | GSMC | Abbey Lake Apartments | 0 | 6,000,000 | 5,549,873 | 0 | 145,891 | 69,049 | 235,188 | 0 | 6,000,000 | None | |||||||||||||||
56 | Loan | GSMC | Whitehall Tech Center 4 & 5 | 0 | 5,850,000 | 5,325,851 | 0 | 186,501 | 146,544 | 191,103 | 0 | 5,850,000 | Hard | |||||||||||||||
57 | Loan | 49 | GSMC | Mansfield Crossing | 0 | 5,800,000 | 2,577,913 | 0 | 311,682 | 53,112 | 2,857,293 | 0 | 5,800,000 | Springing | ||||||||||||||
58 | Loan | 50 | SMF I | Holiday Inn Express Tucumcari | 0 | 5,320,000 | 3,829,098 | 0 | 267,946 | 29,811 | 1,193,145 | 0 | 5,320,000 | Soft Springing | ||||||||||||||
59 | Loan | 18 | SMF I | Regency Crossing | 0 | 4,950,000 | 4,313,237 | 0 | 114,557 | 128,756 | 393,449 | 0 | 4,950,000 | Hard | ||||||||||||||
60 | Loan | 18, 34 | GSMC | Kilmer Plaza | 0 | 4,870,000 | 3,833,799 | 0 | 129,161 | 34,380 | 872,661 | 0 | 4,870,000 | Springing | ||||||||||||||
61 | Loan | GSMC | Brake Parts | 0 | 8,224,029 | 0 | 8,000,000 | 147,309 | 76,720 | 0 | 0 | 8,224,029 | Hard | |||||||||||||||
62 | Loan | 18 | CGMRC | Brinks Self Storage | 85,500 | 4,885,500 | 2,820,007 | 0 | 28,970 | 5,974 | 1,940,808 | 89,742 | 4,885,500 | Springing | ||||||||||||||
63 | Loan | 51 | SMF I | 228 East 58th Street | 0 | 5,083,767 | 4,919,931 | 0 | 152,486 | 11,349 | 0 | 0 | 5,083,767 | Springing | ||||||||||||||
64 | Loan | 18 | CGMRC | Fairfield Inn - Indianapolis | 47,500 | 4,547,500 | 3,373,710 | 0 | 38,319 | 873,032 | 122,817 | 139,623 | 4,547,500 | Hard | ||||||||||||||
65 | Loan | CGMRC | Phoenix MHC Portfolio | 58,140 | 4,177,140 | 2,744,661 | 0 | 19,569 | 31,549 | 1,262,043 | 119,318 | 4,177,140 | Springing | |||||||||||||||
65.01 | Property | Sierra Vista | ||||||||||||||||||||||||||
65.02 | Property | Alta Vista | ||||||||||||||||||||||||||
65.03 | Property | Loma Vista | ||||||||||||||||||||||||||
66 | Loan | SMF I | Hillcrest Medical Park | 0 | 4,153,413 | 3,711,384 | 0 | 221,253 | 220,776 | 0 | 0 | 4,153,413 | Soft Springing | |||||||||||||||
67 | Loan | CCRE | Sullivan Apartments | 0 | 5,324,485 | 0 | 5,200,000 | 79,479 | 45,007 | 0 | 0 | 5,324,485 | Soft Springing |
GSMS 2014-GC18 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 | ||||||||||||||
68 | Loan | CGMRC | Orchard Grove Shopping Center | 40,000 | 3,740,000 | 2,193,202 | 0 | 21,326 | 35,630 | 1,378,565 | 111,278 | 3,740,000 | Hard | |||||||||||||||
69 | Loan | CCRE | Willow Crest | 0 | 5,412,756 | 0 | 4,975,000 | 81,923 | 355,833 | 0 | 0 | 5,412,756 | Soft | |||||||||||||||
70 | Loan | CGMRC | Douglas Estates & Johnson Village | 47,500 | 3,297,500 | 2,979,580 | 0 | 21,833 | 38,706 | 173,472 | 83,909 | 3,297,500 | Springing | |||||||||||||||
70.01 | Property | Douglas Estates | ||||||||||||||||||||||||||
70.02 | Property | Johnson Village | ||||||||||||||||||||||||||
71 | Loan | SMF I | Town Center & Druid Hills Self Storage | 0 | 3,567,474 | 3,448,030 | 0 | 105,876 | 13,569 | 0 | 0 | 3,567,474 | None | |||||||||||||||
71.01 | Property | Town Center Self Storage | ||||||||||||||||||||||||||
71.02 | Property | Druid Hills Self Storage | ||||||||||||||||||||||||||
72 | Loan | CGMRC | 141 South Meridian Street | 155,099 | 4,414,018 | 0 | 4,200,000 | 30,280 | 8,712 | 0 | 175,026 | 4,414,018 | Hard | |||||||||||||||
73 | Loan | GSMC | Golden Triangle | 0 | 2,325,000 | 2,064,853 | 0 | 93,240 | 14,909 | 151,997 | 0 | 2,325,000 | Springing | |||||||||||||||
74 | Loan | GSMC | Pines Apartments | 0 | 1,300,000 | 1,164,739 | 0 | 64,308 | 41,281 | 29,672 | 0 | 1,300,000 | None |
GSMS 2014-GC18 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 ($) | ||||||||||
1 | Loan | 8 | GSMC | The Shops at Canal Place | In Place | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) failure to deliver financial statements as required in the Loan Agreement | No | |||||||||||||
2 | Loan | 9, 10, 11, 12, 13 | CGMRC | CityScape - East Office/Retail | 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 | Yes | 3/1/2070 | 938,435 | |||||||||||
3 | Loan | GSMC | The Crossroads | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) any two of Sears, JC Penney, Burlington Coat Factory or Macy’s vacate or declare bankruptcy, (v) the occurrence of a Mezzanine Event of Default | No | ||||||||||||||
4 | Loan | 14, 15, 16, 17, 18 | CGMRC | 1500 Spring Garden | In Place | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | No | |||||||||||||
5 | Loan | 18, 19 | CCRE | Wyoming Valley Mall | Springing | (i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Guarantor or Manager, (iii) DSCR is less than 1.25x, (iv) Anchor Tenant Trigger Event | No | |||||||||||||
6 | Loan | 20, 21, 22 | SMF I | Blue Doors Carolinas | None | NAP | ||||||||||||||
6.01 | Property | 930 Retail Drive | No | |||||||||||||||||
6.02 | Property | 2527 Little Rock Road | No | |||||||||||||||||
6.03 | Property | 4023 East Franklin Boulevard | No | |||||||||||||||||
6.04 | Property | 935 North New Hope Road | No | |||||||||||||||||
7 | Loan | 21, 22 | SMF I | Blue Doors Tallahassee | None | NAP | ||||||||||||||
7.01 | Property | 5600 Roanoke Trail | No | |||||||||||||||||
7.02 | Property | 5086 Tennessee Capital Boulevard | No | |||||||||||||||||
8 | Loan | 21, 22 | SMF I | Blue Doors Bentonville | None | NAP | No | |||||||||||||
9 | Loan | GSMC | Toledo Retail Portfolio | 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, (iv) the occurrence of a Target Trigger Event | |||||||||||||||
9.01 | Property | Monroe Street Portfolio | No | |||||||||||||||||
9.02 | Property | Monroe Street Market Square | No | |||||||||||||||||
9.03 | Property | Shops at Franklin Place | No | |||||||||||||||||
10 | Loan | CGMRC | The Haier Building | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.50x | No | ||||||||||||||
11 | Loan | 18, 23 | GSMC | Crowne Plaza Anchorage | 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 | Yes | 2/15/2042 | 157,416 | |||||||||||
12 | Loan | 24, 25 | CCRE | Bangor Parkade | 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) Lease Sweep Period | Yes | 1/1/2105 | 537,000 | |||||||||||
13 | Loan | CGMRC | Dollar General Portfolio | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a Specified Tenant Trigger Period, (iv) the occurrence of a Specified Tenant Non-Renewal Trigger Period | |||||||||||||||
13.01 | Property | 3518 Highway 70 South | No | |||||||||||||||||
13.02 | Property | 615 West 2nd Avenue | No | |||||||||||||||||
13.03 | Property | 1704 La Salle Avenue | No | |||||||||||||||||
13.04 | Property | 100 East 2nd Street | No | |||||||||||||||||
13.05 | Property | 95 East State | No | |||||||||||||||||
13.06 | Property | 903 North Greer Boulevard | No | |||||||||||||||||
13.07 | Property | 701 East Criner Street | No | |||||||||||||||||
13.08 | Property | 1318 West Main Street | No | |||||||||||||||||
13.09 | Property | 2855 Mahoning Avenue Northwest | No | |||||||||||||||||
13.10 | Property | 10270 State Route 550 | No | |||||||||||||||||
13.11 | Property | 12 Alta Drive | No | |||||||||||||||||
13.12 | Property | 1301 North Sewell Drive | No | |||||||||||||||||
13.13 | Property | 1502 North Main Street | No | |||||||||||||||||
13.14 | Property | 610 North Broadway | No | |||||||||||||||||
13.15 | Property | 403 West South Street | No | |||||||||||||||||
13.16 | Property | 10217 Highway 182 East | No | |||||||||||||||||
13.17 | Property | 1808 West Water Street | No | |||||||||||||||||
13.18 | Property | 113 Utica Street | No | |||||||||||||||||
13.19 | Property | 16418 US Highway 70 | No | |||||||||||||||||
13.20 | Property | 325 South Front Street | No | |||||||||||||||||
13.21 | Property | 49840 East Park Drive | No | |||||||||||||||||
13.22 | Property | 210 Bobbitt Avenue | No | |||||||||||||||||
13.23 | Property | 101 East State Highway 276 | No | |||||||||||||||||
13.24 | Property | 33 West Main Street | No | |||||||||||||||||
13.25 | Property | 7269 Ridge Road | No | |||||||||||||||||
13.26 | Property | 7365 Highway 105 | No | |||||||||||||||||
13.27 | Property | 2100 Thistle Hill Drive | No | |||||||||||||||||
13.28 | Property | 519 Park Avenue | No | |||||||||||||||||
13.29 | Property | 1410 Harrisburg Pike | No | |||||||||||||||||
13.30 | Property | 120 East Franklin Street | No | |||||||||||||||||
13.31 | Property | 1140 Church Point Highway | No | |||||||||||||||||
13.32 | Property | 8829 Cameron Street | No | |||||||||||||||||
13.33 | Property | 1812 Highway 71 South | No | |||||||||||||||||
13.34 | Property | 618 Seventh Avenue | No | |||||||||||||||||
13.35 | Property | 411 4th Street | No | |||||||||||||||||
13.36 | Property | 4665 Tuscarawas Road | No | |||||||||||||||||
13.37 | Property | 8557 Main Street | No | |||||||||||||||||
13.38 | Property | 300 East Central Avenue | No | |||||||||||||||||
13.39 | Property | 210 OSR East | No | |||||||||||||||||
13.40 | Property | 231 State Highway 147 | No | |||||||||||||||||
13.41 | Property | 800 West Military Highway | No | |||||||||||||||||
13.42 | Property | 465 Donner Avenue | No | |||||||||||||||||
13.43 | Property | 106 M Street | No | |||||||||||||||||
13.44 | Property | 716 North Brinton Avenue | No | |||||||||||||||||
14 | Loan | 26 | GSMC | Raeford Crossing | None | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 75% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Radon Remediation Trigger Period | No | |||||||||||||
15 | Loan | 18, 27 | GSMC | Hilton Garden Inn Pittsburgh - Cranberry | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than or equal to 1.30x, (iii) failure to deliver financial statements as required in the Loan Agreement | No | |||||||||||||
16 | Loan | GSMC | Smith Brothers Hardware Building | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) failure to deliver financial statements as required in the Loan Agreement | No | ||||||||||||||
17 | Loan | GSMC | Park Meadows | None | NAP | No | ||||||||||||||
18 | Loan | CGMRC | Minnesota Self Storage Portfolio | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | |||||||||||||||
18.01 | Property | Edina Mini Storage | No | |||||||||||||||||
18.02 | Property | Bloomington Self Storage | No | |||||||||||||||||
18.03 | Property | Minneapolis Self Storage | No | |||||||||||||||||
18.04 | Property | Lakeville Premier Self Storage | No | |||||||||||||||||
19 | Loan | SMF I | Highland Plantation Apartments | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the mezzanine loan is entered into by the mezzanine borrower | No | ||||||||||||||
20 | Loan | 18, 28, 29 | SMF I | Wyndham Garden Inn Long Island City | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a Franchise Agreement Event, (iv) April 1, 2021 | No | |||||||||||||
21 | Loan | CGMRC | Gessner Estates Apartments | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x on or after the date that is eighteen (18) months after the loan Origination Date | No | ||||||||||||||
22 | Loan | 18, 30, 31, 32 | SMF I | 246 Fifth Avenue | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the commencement of a Lease Sweep Period | No | |||||||||||||
23 | Loan | 18 | CGMRC | Lakeway Commons | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | No |
GSMS 2014-GC18 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 ($) | ||||||||||
24 | Loan | GSMC | Maitland Concourse | Springing | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 75% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement | No | ||||||||||||||
25 | Loan | CGMRC | Quorum II Plaza | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | No | ||||||||||||||
26 | Loan | SMF I | Katella Corporate Center | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x | No | ||||||||||||||
27 | Loan | GSMC | Wal-Mart Shadow Anchored Texas 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 | |||||||||||||||
27.01 | Property | Lubbock Shopping Center | No | |||||||||||||||||
27.02 | Property | Bay City Shopping Center | No | |||||||||||||||||
27.03 | Property | Uvalde Shopping Center | No | |||||||||||||||||
27.04 | Property | Alice Shopping Center | No | |||||||||||||||||
28 | Loan | 33 | CCRE | Legends at Canyon & Weatherford | Springing | (i) the occurrence of an Event of Default, (ii) Bankruptcy action of Borrower, Guarantor or Manager, (iii) DSCR is less than 1.20x | ||||||||||||||
28.01 | Property | 33 | Legends at Weatherford | No | ||||||||||||||||
28.02 | Property | 33 | Legends at Canyon | No | ||||||||||||||||
29 | Loan | 18, 34, 35, 36 | GSMC | 7500 Bellaire Boulevard | 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 | No | |||||||||||||
30 | Loan | 37 | SMF I | Holiday Inn Columbia Airport | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Franchise Sweep Event, (iv) the occurrence of a Liquidity Trigger Event | No | |||||||||||||
31 | Loan | CGMRC | Stratford Place Apartments | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | No | ||||||||||||||
32 | Loan | SMF I | Wrigleyville Retail Portfolio | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x | |||||||||||||||
32.01 | Property | 38 | 947-959 West Addison Street | No | ||||||||||||||||
32.02 | Property | 947-949 West Wellington Avenue | No | |||||||||||||||||
32.03 | Property | 39 | 2427-2429 North Lincoln Avenue | No | ||||||||||||||||
33 | Loan | SMF I | Aeroplex One | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the occurrence of a CEVA Freight Trigger Event | No | ||||||||||||||
34 | Loan | GSMC | South Elm Business Park | 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 | No | ||||||||||||||
35 | Loan | GSMC | Columbia Square | 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) the occurrence of an Ipsos Trigger Event | No | ||||||||||||||
36 | Loan | 40 | GSMC | Residence Inn College Station | 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 | No | |||||||||||||
37 | Loan | SMF I | Brittany Knoll Apartments and Abbey Rose Townhomes | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | |||||||||||||||
37.01 | Property | 41 | Brittany Knoll Apartments | No | ||||||||||||||||
37.02 | Property | Abbey Rose Townhomes | No | |||||||||||||||||
38 | Loan | GSMC | Pine Aire Apartments | None | NAP | No | ||||||||||||||
39 | Loan | SMF I | Heilig Levine | None | NAP | No | ||||||||||||||
40 | Loan | SMF I | Monterey Retail Center | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x | No | ||||||||||||||
41 | Loan | CGMRC | LV II Self Storage Portfolio | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | |||||||||||||||
41.01 | Property | LV II Self Storage Portfolio - Sure Save | No | |||||||||||||||||
41.02 | Property | LV II Self Storage Portfolio - AAA Quality | No | |||||||||||||||||
41.03 | Property | LV II Self Storage Portfolio - Beltway | No | |||||||||||||||||
42 | Loan | GSMC | Arbor on Richmond | 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 | No | ||||||||||||||
43 | Loan | GSMC | 121 Hillpointe & 130 Technology | 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 | No | ||||||||||||||
44 | Loan | 42 | SMF I | Regency Plaza | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Goodwill Period | No | |||||||||||||
45 | Loan | 18, 43, 44 | CCRE | Best Western Premier Old Town Center | 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) Franchise Cash Trap Event | No | |||||||||||||
46 | Loan | 45, 46 | SMF I | Gateway Commerce Center | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | No | |||||||||||||
47 | Loan | CGMRC | LS Portfolio | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x | |||||||||||||||
47.01 | Property | LS Portfolio - Buckingham | No | |||||||||||||||||
47.02 | Property | LS Portfolio - Pell | No | |||||||||||||||||
48 | Loan | 47 | SMF I | Lovejoy Station | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Publix Trigger Event | No | |||||||||||||
49 | Loan | 18 | SMF I | Oliver Creek Shopping Center | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Big Lots defaults under its lease, goes dark, terminates its lease, gives notice to vacate or becomes a debtor in bankruptcy, and/or does not exercise its extension option | No | |||||||||||||
50 | Loan | GSMC | Stonesthrow 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 | No | ||||||||||||||
51 | Loan | GSMC | Southport Industrial Complex | Springing | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 75% of Closing Date NOI and the failure of borrower to timely make one or more of the cash deposits or Letters of Credit, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event and the failure of borrower to timely deposit a cash deposit or the Letter of Credit | No | ||||||||||||||
52 | Loan | CGMRC | Danville Towne Centre | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a Specified Tenant Trigger Period | No | ||||||||||||||
53 | Loan | 48 | SMF I | AmeriCenter Portfolio | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x | ||||||||||||||
53.01 | Property | AmeriCenter - Novi | No | |||||||||||||||||
53.02 | Property | AmeriCenter - Dublin | No | |||||||||||||||||
54 | Loan | GSMC | Great Lakes Plaza | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Rollover Trigger Event, (iv) failure to deliver financial statements as required in the Loan Agreement | No | ||||||||||||||
55 | Loan | GSMC | Abbey Lake 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 | No | ||||||||||||||
56 | Loan | GSMC | Whitehall Tech Center 4 & 5 | In Place | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) failure to deliver financial statements as required in the Loan Agreement | No | ||||||||||||||
57 | Loan | 49 | GSMC | Mansfield Crossing | 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 | No | |||||||||||||
58 | Loan | 50 | SMF I | Holiday Inn Express Tucumcari | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Franchise Sweep Event | No | |||||||||||||
59 | Loan | 18 | SMF I | Regency Crossing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Tenant Trigger Event | No | |||||||||||||
60 | Loan | 18, 34 | GSMC | Kilmer Plaza | Springing | (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, (iv) the occurrence of a Rollover Trigger Event | No | |||||||||||||
61 | Loan | GSMC | Brake Parts | Springing | (i) the occurrence of an Event of Default, (ii) the occurrence of a Major Tenant Cash Sweep Period, (iii) failure to deliver financial statements as required in the Loan Agreement | No | ||||||||||||||
62 | Loan | 18 | CGMRC | Brinks Self Storage | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | No | |||||||||||||
63 | Loan | 51 | SMF I | 228 East 58th Street | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.05x, (iii) an Interieurs Trigger Event occurs | No | |||||||||||||
64 | Loan | 18 | CGMRC | Fairfield Inn - Indianapolis | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x at any time on or after 3/1/2014, (iii) the occurrence of a Franchise Agreement Trigger Period | No | |||||||||||||
65 | Loan | CGMRC | Phoenix MHC Portfolio | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x | |||||||||||||||
65.01 | Property | Sierra Vista | No | |||||||||||||||||
65.02 | Property | Alta Vista | No | |||||||||||||||||
65.03 | Property | Loma Vista | No | |||||||||||||||||
66 | Loan | SMF I | Hillcrest Medical Park | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | No | ||||||||||||||
67 | Loan | CCRE | Sullivan Apartments | Springing | (i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Guarantor or Manager, (iii) DSCR is less than 1.25x, (iv) Sanjel Trigger Event | No |
GSMS 2014-GC18 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 ($) | ||||||||||
68 | Loan | CGMRC | Orchard Grove Shopping Center | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Specified Tenant Trigger Period | No | ||||||||||||||
69 | Loan | CCRE | Willow Crest | Springing | (i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Guarantor or Manager, (iii) DSCR is less than 1.20x | No | ||||||||||||||
70 | Loan | CGMRC | Douglas Estates & Johnson Village | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | |||||||||||||||
70.01 | Property | Douglas Estates | No | |||||||||||||||||
70.02 | Property | Johnson Village | No | |||||||||||||||||
71 | Loan | SMF I | Town Center & Druid Hills Self Storage | None | NAP | |||||||||||||||
71.01 | Property | Town Center Self Storage | No | |||||||||||||||||
71.02 | Property | Druid Hills Self Storage | No | |||||||||||||||||
72 | Loan | CGMRC | 141 South Meridian Street | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x (iii) the occurrence of Specific Tenant Trigger Period | No | ||||||||||||||
73 | Loan | GSMC | Golden Triangle | Springing | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 85% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event | No | ||||||||||||||
74 | Loan | GSMC | Pines Apartments | None | NAP | No |
GSMS 2014-GC18 Annex A | ||||||||||||||||||
Cut-off Date | ||||||||||||||||||
Control | Loan / | Mortgage | B Note | Mezzanine | Mezzanine Debt | Terrorism Insurance | Control | |||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Interest Rate | Debt Balance($) | Interest Rate | Required | Number | |||||||||
1 | Loan | 8 | GSMC | The Shops at Canal Place | Yes | 1 | ||||||||||||
2 | Loan | 9, 10, 11, 12, 13 | CGMRC | CityScape - East Office/Retail | 25,000,000 | 11.50000% | Yes | 2 | ||||||||||
3 | Loan | GSMC | The Crossroads | Yes | 3 | |||||||||||||
4 | Loan | 14, 15, 16, 17, 18 | CGMRC | 1500 Spring Garden | Yes | 4 | ||||||||||||
5 | Loan | 18, 19 | CCRE | Wyoming Valley Mall | Yes | 5 | ||||||||||||
6 | Loan | 20, 21, 22 | SMF I | Blue Doors Carolinas | Yes | 6 | ||||||||||||
6.01 | Property | 930 Retail Drive | Yes | 6.01 | ||||||||||||||
6.02 | Property | 2527 Little Rock Road | Yes | 6.02 | ||||||||||||||
6.03 | Property | 4023 East Franklin Boulevard | Yes | 6.03 | ||||||||||||||
6.04 | Property | 935 North New Hope Road | Yes | 6.04 | ||||||||||||||
7 | Loan | 21, 22 | SMF I | Blue Doors Tallahassee | Yes | 7 | ||||||||||||
7.01 | Property | 5600 Roanoke Trail | Yes | 7.01 | ||||||||||||||
7.02 | Property | 5086 Tennessee Capital Boulevard | Yes | 7.02 | ||||||||||||||
8 | Loan | 21, 22 | SMF I | Blue Doors Bentonville | Yes | 8 | ||||||||||||
9 | Loan | GSMC | Toledo Retail Portfolio | Yes | 9 | |||||||||||||
9.01 | Property | Monroe Street Portfolio | Yes | 9.01 | ||||||||||||||
9.02 | Property | Monroe Street Market Square | Yes | 9.02 | ||||||||||||||
9.03 | Property | Shops at Franklin Place | Yes | 9.03 | ||||||||||||||
10 | Loan | CGMRC | The Haier Building | Yes | 10 | |||||||||||||
11 | Loan | 18, 23 | GSMC | Crowne Plaza Anchorage | Yes | 11 | ||||||||||||
12 | Loan | 24, 25 | CCRE | Bangor Parkade | Yes | 12 | ||||||||||||
13 | Loan | CGMRC | Dollar General Portfolio | Yes | 13 | |||||||||||||
13.01 | Property | 3518 Highway 70 South | Yes | 13.01 | ||||||||||||||
13.02 | Property | 615 West 2nd Avenue | Yes | 13.02 | ||||||||||||||
13.03 | Property | 1704 La Salle Avenue | Yes | 13.03 | ||||||||||||||
13.04 | Property | 100 East 2nd Street | Yes | 13.04 | ||||||||||||||
13.05 | Property | 95 East State | Yes | 13.05 | ||||||||||||||
13.06 | Property | 903 North Greer Boulevard | Yes | 13.06 | ||||||||||||||
13.07 | Property | 701 East Criner Street | Yes | 13.07 | ||||||||||||||
13.08 | Property | 1318 West Main Street | Yes | 13.08 | ||||||||||||||
13.09 | Property | 2855 Mahoning Avenue Northwest | Yes | 13.09 | ||||||||||||||
13.10 | Property | 10270 State Route 550 | Yes | 13.10 | ||||||||||||||
13.11 | Property | 12 Alta Drive | Yes | 13.11 | ||||||||||||||
13.12 | Property | 1301 North Sewell Drive | Yes | 13.12 | ||||||||||||||
13.13 | Property | 1502 North Main Street | Yes | 13.13 | ||||||||||||||
13.14 | Property | 610 North Broadway | Yes | 13.14 | ||||||||||||||
13.15 | Property | 403 West South Street | Yes | 13.15 | ||||||||||||||
13.16 | Property | 10217 Highway 182 East | Yes | 13.16 | ||||||||||||||
13.17 | Property | 1808 West Water Street | Yes | 13.17 | ||||||||||||||
13.18 | Property | 113 Utica Street | Yes | 13.18 | ||||||||||||||
13.19 | Property | 16418 US Highway 70 | Yes | 13.19 | ||||||||||||||
13.20 | Property | 325 South Front Street | Yes | 13.20 | ||||||||||||||
13.21 | Property | 49840 East Park Drive | Yes | 13.21 | ||||||||||||||
13.22 | Property | 210 Bobbitt Avenue | Yes | 13.22 | ||||||||||||||
13.23 | Property | 101 East State Highway 276 | Yes | 13.23 | ||||||||||||||
13.24 | Property | 33 West Main Street | Yes | 13.24 | ||||||||||||||
13.25 | Property | 7269 Ridge Road | Yes | 13.25 | ||||||||||||||
13.26 | Property | 7365 Highway 105 | Yes | 13.26 | ||||||||||||||
13.27 | Property | 2100 Thistle Hill Drive | Yes | 13.27 | ||||||||||||||
13.28 | Property | 519 Park Avenue | Yes | 13.28 | ||||||||||||||
13.29 | Property | 1410 Harrisburg Pike | Yes | 13.29 | ||||||||||||||
13.30 | Property | 120 East Franklin Street | Yes | 13.30 | ||||||||||||||
13.31 | Property | 1140 Church Point Highway | Yes | 13.31 | ||||||||||||||
13.32 | Property | 8829 Cameron Street | Yes | 13.32 | ||||||||||||||
13.33 | Property | 1812 Highway 71 South | Yes | 13.33 | ||||||||||||||
13.34 | Property | 618 Seventh Avenue | Yes | 13.34 | ||||||||||||||
13.35 | Property | 411 4th Street | Yes | 13.35 | ||||||||||||||
13.36 | Property | 4665 Tuscarawas Road | Yes | 13.36 | ||||||||||||||
13.37 | Property | 8557 Main Street | Yes | 13.37 | ||||||||||||||
13.38 | Property | 300 East Central Avenue | Yes | 13.38 | ||||||||||||||
13.39 | Property | 210 OSR East | Yes | 13.39 | ||||||||||||||
13.40 | Property | 231 State Highway 147 | Yes | 13.40 | ||||||||||||||
13.41 | Property | 800 West Military Highway | Yes | 13.41 | ||||||||||||||
13.42 | Property | 465 Donner Avenue | Yes | 13.42 | ||||||||||||||
13.43 | Property | 106 M Street | Yes | 13.43 | ||||||||||||||
13.44 | Property | 716 North Brinton Avenue | Yes | 13.44 | ||||||||||||||
14 | Loan | 26 | GSMC | Raeford Crossing | Yes | 14 | ||||||||||||
15 | Loan | 18, 27 | GSMC | Hilton Garden Inn Pittsburgh - Cranberry | Yes | 15 | ||||||||||||
16 | Loan | GSMC | Smith Brothers Hardware Building | Yes | 16 | |||||||||||||
17 | Loan | GSMC | Park Meadows | Yes | 17 | |||||||||||||
18 | Loan | CGMRC | Minnesota Self Storage Portfolio | Yes | 18 | |||||||||||||
18.01 | Property | Edina Mini Storage | Yes | 18.01 | ||||||||||||||
18.02 | Property | Bloomington Self Storage | Yes | 18.02 | ||||||||||||||
18.03 | Property | Minneapolis Self Storage | Yes | 18.03 | ||||||||||||||
18.04 | Property | Lakeville Premier Self Storage | Yes | 18.04 | ||||||||||||||
19 | Loan | SMF I | Highland Plantation Apartments | Yes | 19 | |||||||||||||
20 | Loan | 18, 28, 29 | SMF I | Wyndham Garden Inn Long Island City | Yes | 20 | ||||||||||||
21 | Loan | CGMRC | Gessner Estates Apartments | Yes | 21 | |||||||||||||
22 | Loan | 18, 30, 31, 32 | SMF I | 246 Fifth Avenue | Yes | 22 | ||||||||||||
23 | Loan | 18 | CGMRC | Lakeway Commons | Yes | 23 |
GSMS 2014-GC18 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 | |||||||||
24 | Loan | GSMC | Maitland Concourse | Yes | 24 | |||||||||||||
25 | Loan | CGMRC | Quorum II Plaza | Yes | 25 | |||||||||||||
26 | Loan | SMF I | Katella Corporate Center | Yes | 26 | |||||||||||||
27 | Loan | GSMC | Wal-Mart Shadow Anchored Texas Portfolio | Yes | 27 | |||||||||||||
27.01 | Property | Lubbock Shopping Center | Yes | 27.01 | ||||||||||||||
27.02 | Property | Bay City Shopping Center | Yes | 27.02 | ||||||||||||||
27.03 | Property | Uvalde Shopping Center | Yes | 27.03 | ||||||||||||||
27.04 | Property | Alice Shopping Center | Yes | 27.04 | ||||||||||||||
28 | Loan | 33 | CCRE | Legends at Canyon & Weatherford | Yes | 28 | ||||||||||||
28.01 | Property | 33 | Legends at Weatherford | Yes | 28.01 | |||||||||||||
28.02 | Property | 33 | Legends at Canyon | Yes | 28.02 | |||||||||||||
29 | Loan | 18, 34, 35, 36 | GSMC | 7500 Bellaire Boulevard | Yes | 29 | ||||||||||||
30 | Loan | 37 | SMF I | Holiday Inn Columbia Airport | Yes | 30 | ||||||||||||
31 | Loan | CGMRC | Stratford Place Apartments | Yes | 31 | |||||||||||||
32 | Loan | SMF I | Wrigleyville Retail Portfolio | Yes | 32 | |||||||||||||
32.01 | Property | 38 | 947-959 West Addison Street | Yes | 32.01 | |||||||||||||
32.02 | Property | 947-949 West Wellington Avenue | Yes | 32.02 | ||||||||||||||
32.03 | Property | 39 | 2427-2429 North Lincoln Avenue | Yes | 32.03 | |||||||||||||
33 | Loan | SMF I | Aeroplex One | Yes | 33 | |||||||||||||
34 | Loan | GSMC | South Elm Business Park | Yes | 34 | |||||||||||||
35 | Loan | GSMC | Columbia Square | Yes | 35 | |||||||||||||
36 | Loan | 40 | GSMC | Residence Inn College Station | Yes | 36 | ||||||||||||
37 | Loan | SMF I | Brittany Knoll Apartments and Abbey Rose Townhomes | Yes | 37 | |||||||||||||
37.01 | Property | 41 | Brittany Knoll Apartments | Yes | 37.01 | |||||||||||||
37.02 | Property | Abbey Rose Townhomes | Yes | 37.02 | ||||||||||||||
38 | Loan | GSMC | Pine Aire Apartments | Yes | 38 | |||||||||||||
39 | Loan | SMF I | Heilig Levine | Yes | 39 | |||||||||||||
40 | Loan | SMF I | Monterey Retail Center | Yes | 40 | |||||||||||||
41 | Loan | CGMRC | LV II Self Storage Portfolio | Yes | 41 | |||||||||||||
41.01 | Property | LV II Self Storage Portfolio - Sure Save | Yes | 41.01 | ||||||||||||||
41.02 | Property | LV II Self Storage Portfolio - AAA Quality | Yes | 41.02 | ||||||||||||||
41.03 | Property | LV II Self Storage Portfolio - Beltway | Yes | 41.03 | ||||||||||||||
42 | Loan | GSMC | Arbor on Richmond | Yes | 42 | |||||||||||||
43 | Loan | GSMC | 121 Hillpointe & 130 Technology | Yes | 43 | |||||||||||||
44 | Loan | 42 | SMF I | Regency Plaza | Yes | 44 | ||||||||||||
45 | Loan | 18, 43, 44 | CCRE | Best Western Premier Old Town Center | Yes | 45 | ||||||||||||
46 | Loan | 45, 46 | SMF I | Gateway Commerce Center | 3,605,998 | 6.00000% | Yes | 46 | ||||||||||
47 | Loan | CGMRC | LS Portfolio | Yes | 47 | |||||||||||||
47.01 | Property | LS Portfolio - Buckingham | Yes | 47.01 | ||||||||||||||
47.02 | Property | LS Portfolio - Pell | Yes | 47.02 | ||||||||||||||
48 | Loan | 47 | SMF I | Lovejoy Station | Yes | 48 | ||||||||||||
49 | Loan | 18 | SMF I | Oliver Creek Shopping Center | Yes | 49 | ||||||||||||
50 | Loan | GSMC | Stonesthrow Apartments | Yes | 50 | |||||||||||||
51 | Loan | GSMC | Southport Industrial Complex | Yes | 51 | |||||||||||||
52 | Loan | CGMRC | Danville Towne Centre | Yes | 52 | |||||||||||||
53 | Loan | 48 | SMF I | AmeriCenter Portfolio | Yes | 53 | ||||||||||||
53.01 | Property | AmeriCenter - Novi | Yes | 53.01 | ||||||||||||||
53.02 | Property | AmeriCenter - Dublin | Yes | 53.02 | ||||||||||||||
54 | Loan | GSMC | Great Lakes Plaza | Yes | 54 | |||||||||||||
55 | Loan | GSMC | Abbey Lake Apartments | Yes | 55 | |||||||||||||
56 | Loan | GSMC | Whitehall Tech Center 4 & 5 | Yes | 56 | |||||||||||||
57 | Loan | 49 | GSMC | Mansfield Crossing | Yes | 57 | ||||||||||||
58 | Loan | 50 | SMF I | Holiday Inn Express Tucumcari | Yes | 58 | ||||||||||||
59 | Loan | 18 | SMF I | Regency Crossing | Yes | 59 | ||||||||||||
60 | Loan | 18, 34 | GSMC | Kilmer Plaza | Yes | 60 | ||||||||||||
61 | Loan | GSMC | Brake Parts | Yes | 61 | |||||||||||||
62 | Loan | 18 | CGMRC | Brinks Self Storage | Yes | 62 | ||||||||||||
63 | Loan | 51 | SMF I | 228 East 58th Street | Yes | 63 | ||||||||||||
64 | Loan | 18 | CGMRC | Fairfield Inn - Indianapolis | Yes | 64 | ||||||||||||
65 | Loan | CGMRC | Phoenix MHC Portfolio | Yes | 65 | |||||||||||||
65.01 | Property | Sierra Vista | Yes | 65.01 | ||||||||||||||
65.02 | Property | Alta Vista | Yes | 65.02 | ||||||||||||||
65.03 | Property | Loma Vista | Yes | 65.03 | ||||||||||||||
66 | Loan | SMF I | Hillcrest Medical Park | Yes | 66 | |||||||||||||
67 | Loan | CCRE | Sullivan Apartments | Yes | 67 |
GSMS 2014-GC18 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 | |||||||||
68 | Loan | CGMRC | Orchard Grove Shopping Center | Yes | 68 | |||||||||||||
69 | Loan | CCRE | Willow Crest | Yes | 69 | |||||||||||||
70 | Loan | CGMRC | Douglas Estates & Johnson Village | Yes | 70 | |||||||||||||
70.01 | Property | Douglas Estates | Yes | 70.01 | ||||||||||||||
70.02 | Property | Johnson Village | Yes | 70.02 | ||||||||||||||
71 | Loan | SMF I | Town Center & Druid Hills Self Storage | Yes | 71 | |||||||||||||
71.01 | Property | Town Center Self Storage | Yes | 71.01 | ||||||||||||||
71.02 | Property | Druid Hills Self Storage | Yes | 71.02 | ||||||||||||||
72 | Loan | CGMRC | 141 South Meridian Street | Yes | 72 | |||||||||||||
73 | Loan | GSMC | Golden Triangle | Yes | 73 | |||||||||||||
74 | Loan | GSMC | Pines Apartments | Yes | 74 |
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. The Administrative Fee Rate for the companion loans is 0.005%. |
(2) | The monthly debt service shown for Mortgage Loans with a partial interest-only period reflects the amount payable after the expiration of the interest-only period. |
(3) | The open period is inclusive of the Maturity Date. |
(4) | Underwritten NCF DSCR is calculated based on amortizing debt service payments (except for interest-only loans). |
(5) | Occupancy reflects tenants that have signed leases, but are not yet in occupancy or may not be paying rent. |
(6) | The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the lease. |
(7) | If the purpose of the Mortgage Loan 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) | The Mortgaged Property is subject to a condominium regime. |
(9) | The Cut-off Date Principal Balance of $100,000,000 represents the controlling Note A-1 of a $185,000,000 whole loan evidenced by two pari passu notes, the other one of which is the non-controlling Note A-2, with an original principal balance of $85,000,000. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate cut-off date principal balance of $185,000,000. |
(10) | The lockout period will be at least 24 payment dates beginning with and including the first payment date of February 1, 2014. For the purposes of this free writing prospectus, the assumed lockout period of 24 months is based on the expected GSMS 2014-GC18 securitization closing date in February 2014. The actual lockout period may be longer. |
(11) | The Ongoing TI/LC Reserve payment from the Due Date in February 2014 through the Due Date in January 2015 is $0. The Ongoing TI/LC Reserve payment from the Due Date in February 2015 through the Due Date in January 2019 is $53,495. The Ongoing TI/LC Reserve payment from the Due Date in February 2019 through, but excluding, the Due Date in January 2024 is $106,989. |
(12) | The monthly other reserve payment commences on the Due Date in February 2014 and ends with the Due Date in October 2016. |
(13) | The CityScape – East Office/Retail mezzanine loan has a fixed interest rate of 11.5% from the loan origination date to December 31, 2018 and has a fixed interest rate of 13.5% from January 1, 2019 to the maturity date. |
(14) | Square feet represents the net rentable area of the office building and excludes the 66,265 SF attributable to the parking lot. Occupancy is calculated based on the office building (1,068,125 SF). |
(15) | The leasehold interest in the adjacent parking parcel was purchased on December 27, 2013. The borrower is required to convert its leasehold interest in the parking parcel into a fee simple interest on or before February 28, 2014. |
(16) | The Cut-off Date Principal Balance of $80,000,000 represents the controlling Note A-1 of a $149,500,000 whole loan evidenced by two pari passu notes, the other one of which is the non-controlling Note A-2, with an original principal balance of $69,500,000. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate cut-off date principal balance of $149,500,000. |
(17) | The lockout period will be at least 25 payment dates beginning with and including the first payment date of January 6, 2014. For the purposes of this free writing prospectus, the assumed lockout period of 25 months is based on the expected GSMS 2014-GC18 securitization closing date in February 2014. The actual lockout period may be longer. |
(18) | The Appraised Value presents the "As-Is" Appraised Value of the Mortgaged Property. The Cut-off Date LTV Ratio is calculated on the basis of such "As-Is" Appraised Value. The LTV Ratio at Maturity is calculated in whole or in part on the basis of the "As Stabilized" Appraised Value. |
(19) | The borrower is required to deposit $168,146 into the TI/LC reserve for the first 15 months of the Wyoming Valley Mortgage Loan term. After the first 15 months, the monthly deposit decreases to $75,813 until January 1, 2016, when if certain conditions per the Mortgage Loan documents are met with regards to major tenants signing long term leases, the deposit will be reduced to $45,488. |
(20) | The Blue Doors Carolinas Mortgaged Properties were acquired by the prior owner of the Mortgaged Properties, which owner conveyed the Blue Doors Carolinas Mortgaged Properties to the borrower, through an REO sale in November 2011 and as such historical financials are not available for such Mortgaged Properties. |
(21) | The aggregate Appraised Value of the crossed loan group is $38,640,000, which takes into account the appraiser’s estimated value of the Blue Doors Carolinas Mortgaged Properties as a portfolio that consists of four individual properties. The Appraised Value, Cut-off Date LTV Ratio and LTV Ratio at Maturity assuming the values of the Blue Doors Carolinas Mortgaged Properties as individual properties are $37,560,000, 68.7% and 61.0%, respectively. |
(22) | With respect to the Blue Doors Carolinas, Blue Doors Tallahassee and Blue Doors Bentonville Mortgage Loans, which are cross-collateralized and cross-defaulted with each other, the Cut-off Date LTV Ratio, the LTV Ratio at Maturity, the Underwritten NCF DSCR, the Debt Yield on Underwritten Net Operating Income and the Debt Yield on Underwritten Net Cash Flow of the Mortgage Loans are presented in the aggregate. |
(23) | Ongoing Replacement Reserves are for the first through the twelfth Due Dates, an amount equal to $25,002.92, for the thirteenth through the sixtieth Due Dates, one-twelfth of 4% of the operating income of the Mortgaged Property for the previous twelve month period as determined at the end of each fiscal quarter, and thereafter one-twelfth of 5% of the operating income of the Mortgaged Property for the previous twelve month period as determined at the end of each fiscal quarter. |
(24) | With respect to the Bangor Parkade Mortgage Loan, the Ongoing TI/LC Reserve will not be collected until after the initial balance of the account falls below $450,000. Once the reserve account falls below $450,000, the cap on the reserve will be $450,000. |
(25) | With respect to the Annual Ground Lease Payment at the Bangor Parkade Mortgaged Property, the annual rent increases by 7.5% every five years throughout the term of the ground lease which expires in January 2105. The next increase is in January 2016. |
(26) | The seven special purpose entities comprising the borrower own the Mortgaged Property as tenants-in-common in undivided ownership interests. |
(27) | Ongoing Replacement Reserves are $18,471.42 for the first through the twelfth Due Dates and thereafter the greater of (a) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E or (b) one-twelfth of 4% of the operating income of the Mortgaged Property for the previous twelve month period as determined on the anniversary of the last day of December. |
(28) | The borrower is required to fund an Ongoing Replacement Reserve in the monthly amount of one-twelfth of 5% of annual gross revenue generated at the Mortgaged Property, which initial amount is $25,824. In the event that the borrower's RevPAR penetration index falls below 90% for three consecutive months, and until such time that the borrower's RevPAR penetration index is greater than 95% for two consecutive calendar quarters, the borrower is required to fund an Ongoing Replacement Reserve in the monthly amount of one-twelfth of 6% of annual gross revenue generated at the Mortgaged Property. |
(29) | The Wyndham Garden Inn Long Island City Mortgaged Property opened in April 2012; however, as a result of the impact from Hurricane Sandy in October 2012, the Wyndham Garden Inn Long Island City Mortgaged Property was open only to FEMA personnel in November and December 2012. In addition, as a result of downed power lines, the Wyndham Garden Inn Long Island City Mortgaged Property was taken off of the Wyndham reservation system, impacting January and February 2013 operations. |
(30) | The Mortgaged Property was foreclosed upon in 2012 and is being acquired by the borrower sponsor from an REO sale. As such, 2010, 2011, 2012 and TTM financials are not available. |
(31) | The Appraised Value of $22,600,000 is inclusive of the air rights associated with the building. The air rights are part of the collateral and can be released in connection with a sale to a third party provided, among other things, the borrowers deliver defeasance collateral in an amount equal to the greater of (a) the net sales proceeds for the air rights and (b) $3,400,000. The Appraised Value, Cut-off Date LTV Ratio and LTV Ratio at Maturity assuming the value of the 246 Fifth Avenue Mortgaged Property exclusive of the air rights are $19,500,000, 76.9% and 58.0%, respectively. |
(32) | The borrower affiliated tenant, which is the sole tenant at the Mortgaged Property, has executed two leases, one with respect to the retail space, which space represents approximately 9.0% of the net rentable square footage of the Mortgaged Property, and one with respect to the office space, which space represents approximately 91.0% of the net rentable square footage of the Mortgaged Property. The borrower affiliated tenant is in the process of building out both the retail and office spaces and has not yet taken occupancy of either portion of its leased premises. The related borrower reported that the borrower affiliated tenant is expected to take occupancy of the office space in May 2014. In addition, the related borrower reported that such tenant intends to sublease the retail space at the Mortgaged Property which sublease is expected to be in place by the end of February 2014. |
(33) | With respect to the Legends at Canyon & Weatherford Mortgage Loan, the leases at the Mortgaged Property are on a per bed basis. As such, Occupancy is reflected using occupied number of beds divided by total number of beds at the two Mortgaged Properties. |
(34) | The Cut-off Date LTV Ratio is calculated based on the "As-Is" Appraised Value as the conditions for stabilization have not yet been met. |
(35) | Gold & Diamond, Inc., the fifth largest tenant, has 979 SF expiring on July 21, 2015 and 3,289 SF expiring on September 30, 2015. |
(36) | The largest tenant at the Mortgaged Property, Jewelry Exchange Center (10,202 SF), subleases kiosk space to various retailers. |
(37) | The borrower is required to fund an Ongoing Replacement Reserve in the monthly amount of one-twelfth of 4% of the annual gross revenue generated at the Mortgaged Property, which initial amount is $12,251. |
(38) | One tenant at the Mortgaged Property, Dunkin' Donuts, representing approximately 26.1% of the net rental square footage at the Mortgaged Property, has executed a lease but has not yet taken occupancy of its leased space. |
(39) | The sole tenant at the Mortgaged Property, Pizano's, has executed a lease but has not taken occupancy of its leased space. |
(40) | Ongoing Replacement Reserves are $10,923.00 for the first through the twelfth Due Dates and (ii) thereafter the greater of (a) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E or (b) one-twelfth of 4% of the operating income of the Mortgaged Property for the previous twelve month period as determined annually on the last day of October. |
(41) | The address for the Brittany Knoll Apartments Mortgaged Property is 28 and 45 Brittany Lane, 8, 18, 36, 48 and 56 Chateau Lane, 24, 38, 58, 65, 76, 92 and 102 Provence Drive and 330, 348 and 358 Round Hill Drive. |
(42) | The two special purpose entities comprising the borrower own the Mortgaged Property as tenants-in-common in undivided ownership interests. |
(43) | With respect to the Best Wester Premier Old Town Center Mortgage Loan, the Ongoing Replacement Reserve will increase from one-twelfth of 2% of estimated gross income from operations to one-twelfth of 3% of estimated gross income from operations after the first year of the Mortgage Loan term. After the second year of the Mortgage Loan term the Ongoing Replacement Reserve will increase from one-twelfth of 3% of estimated gross income from operations to one-twelfth of 4% of estimated gross income from operations for the remainder of the Mortgage Loan term. |
(44) | Borrower is composed of three tenants-in-common: NLE Bryan Hotel LLC, MLE Bryan Hotel LLC and SLLE Bryan Hotel LLC. |
(45) | The prior loan secured by the Gateway Commerce Center Mortgaged Property defaulted in 2011 and the Mortgaged Property was foreclosed upon in 2012. As such, 2011 and 2012 financials are not available. |
(46) | The mezzanine loan secured by the interests of the Gateway Commerce Center Mortgage Loan does not require monthly payments of interest or principal. All payments of the mezzanine loan are due at maturity. |
(47) | If (i) Publix exercises the next two consecutive renewal options under the Publix lease extending the expiration date of the Publix lease to January 1, 2026, (ii) the borrower delivers to the lender a tenant estoppel certificate executed by Publix evidencing January 1, 2026 as the new expiration date of the Publix lease and (iii) no event of default shall have occurred and be continuing, the lender will be required to disburse to borrower any funds in the TI/LC/CapEx reserves in excess of $75,000 (and $75,000 will be the new cap on the reserve). |
(48) | At origination, the borrower funded a $50,000 Upfront TI/LC Reserve. The borrower is required to fund an Ongoing TI/LC Reserve in the monthly amount of $1,862, subject to a cap of $50,000. |
(49) | Ongoing TI/LC Reserves are $4,166.67 on each Due Date through November 6, 2014 and thereafter an amount equal to $2,980.94. |
(50) | The borrower is required to fund an Ongoing Replacement Reserve in the monthly amount of one-twelfth of 4% of the annual gross revenue generated at the Mortgaged Property, which initial amount is $6,391. In the event that the borrower renews/extends the franchise agreement in 2017, the borrower will be required to fund an Ongoing Replacement Reserve in the monthly amount of one-twelfth of 2% of the annual gross revenue generated at the Mortgaged Property for the first two years after the renewal and thereafter, the Ongoing Replacement Reserve will return to 4% of the annual gross revenue generated at the Mortgaged Property. |
(51) | The Mortgaged Property is comprised of six multifamily units and 3,000 SF of commercial space. |