| FREE WRITING PROSPECTUS | ||
| FILED PURSUANT TO RULE 433 | ||
| REGISTRATION FILE NO.: 333-191331-03 | ||
| GSMS 2014-GC20 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, 9, 10, 11 | GSMC | Newcastle Senior Housing Portfolio | NAP | NAP | 3,002 | |||||||||||||||||||||||
| 1.01 | Property | Orchid Terrace | 4474 Butler Hill Road | St. Louis | Missouri | 63128 | Senior Housing | Independent Living | 2006 | NAP | 117 | |||||||||||||||||||
| 1.02 | Property | Village Gate of Farmington | 88 Scott Swamp Road | Farmington | Connecticut | 06032 | Senior Housing | Independent Living | 1989 | NAP | 164 | |||||||||||||||||||
| 1.03 | Property | Lodge At Cold Spring | 50 Cold Spring Road | Rocky Hill | Connecticut | 06067 | Senior Housing | Independent Living | 1998 | NAP | 112 | |||||||||||||||||||
| 1.04 | Property | The Manor At Oakridge | 4500 Oakhurst Boulevard | Susquehanna Township | Pennsylvania | 17110 | Senior Housing | Independent Living | 2000 | NAP | 115 | |||||||||||||||||||
| 1.05 | Property | Durham Regent | 3007 Pickett Road | Durham | North Carolina | 27705 | Senior Housing | Independent Living | 1989 | NAP | 123 | |||||||||||||||||||
| 1.06 | Property | Dogwood Estates | 2820 Wind River Lane | Denton | Texas | 76210 | Senior Housing | Independent Living | 2005 | NAP | 118 | |||||||||||||||||||
| 1.07 | Property | Sheldon Oaks | 2525 Cal Young Road | Eugene | Oregon | 97401 | Senior Housing | Independent Living | 1995 | NAP | 111 | |||||||||||||||||||
| 1.08 | Property | Jordan Oaks | 10820 Penny Road | Cary | North Carolina | 27518 | Senior Housing | Independent Living | 2003 | NAP | 117 | |||||||||||||||||||
| 1.09 | Property | Sky Peaks | 1520 Sky Valley Drive | Reno | Nevada | 89523 | Senior Housing | Independent Living | 2002 | NAP | 121 | |||||||||||||||||||
| 1.10 | Property | The Westmont | 1675 Scott Boulevard | Santa Clara | California | 95050 | Senior Housing | Independent Living | 1991 | NAP | 137 | |||||||||||||||||||
| 1.11 | Property | Pinewood Hills | 3901 Kirkpatrick Lane | Flower Mound | Texas | 75028 | Senior Housing | Independent Living | 2005 | NAP | 117 | |||||||||||||||||||
| 1.12 | Property | Hidden Lakes | 400 Madrona Avenue Southeast | Salem | Oregon | 97302 | Senior Housing | Independent Living | 1990 | NAP | 135 | |||||||||||||||||||
| 1.13 | Property | Walnut Woods | 35 North Walnut Street | Boyertown | Pennsylvania | 19512 | Senior Housing | Independent Living | 1997 | NAP | 113 | |||||||||||||||||||
| 1.14 | Property | Oakwood Hills | 4316 Oakwood Hills Parkway | Eau Claire | Wisconsin | 54701 | Senior Housing | Independent Living | 2003 | NAP | 116 | |||||||||||||||||||
| 1.15 | Property | Madison Estates | 8645 Fredericksburg Road | San Antonio | Texas | 78240 | Senior Housing | Independent Living | 1984 | NAP | 160 | |||||||||||||||||||
| 1.16 | Property | Thornton Place | 2901 Southwest Armstrong Avenue | Topeka | Kansas | 66614 | Senior Housing | Independent Living | 1998 | NAP | 121 | |||||||||||||||||||
| 1.17 | Property | Whiterock Court | 9215 White Rock Trail | Dallas | Texas | 75238 | Senior Housing | Independent Living | 2000 | NAP | 117 | |||||||||||||||||||
| 1.18 | Property | The Bentley | 3362 Forest Lane | Dallas | Texas | 75234 | Senior Housing | Independent Living | 1996 | NAP | 118 | |||||||||||||||||||
| 1.19 | Property | Pueblo Regent | 100 San Carlos Road | Pueblo | Colorado | 81005 | Senior Housing | Independent Living | 1985 | NAP | 99 | |||||||||||||||||||
| 1.20 | Property | Vista De La Montana | 18510 North Parkview Place | Surprise | Arizona | 85374 | Senior Housing | Independent Living | 1998 | NAP | 115 | |||||||||||||||||||
| 1.21 | Property | Rock Creek | 19295 Northwest Cornell Road | Hillsboro | Oregon | 97124 | Senior Housing | Independent Living | 1996 | NAP | 110 | |||||||||||||||||||
| 1.22 | Property | Illahee Hills | 8308 Colby Parkway | Urbandale | Iowa | 50322 | Senior Housing | Independent Living | 1995 | NAP | 109 | |||||||||||||||||||
| 1.23 | Property | Palmer Hills | 2617 Maplecrest Road | Bettendorf | Iowa | 52722 | Senior Housing | Independent Living | 1990 | NAP | 106 | |||||||||||||||||||
| 1.24 | Property | Uffelman Estates | 215 Uffelman Drive | Clarksville | Tennessee | 37043 | Senior Housing | Independent Living | 1993 | NAP | 109 | |||||||||||||||||||
| 1.25 | Property | The Regent | 440 Northwest Elks Drive | Corvallis | Oregon | 97330 | Senior Housing | Independent Living | 1983 | NAP | 84 | |||||||||||||||||||
| 1.26 | Property | The Fountains At Hidden Lakes | 250‐352 Woodbridge Court Southeast | Salem | Oregon | 97302 | Senior Housing | Independent Living | 1990 | NAP | 38 | |||||||||||||||||||
| 2 | Loan | 12, 13 | CGMRC | Greene Town Center | NAP | NAP | 51 Plum Street | Beavercreek | Ohio | 45440 | Mixed Use | Retail/Office/Multifamily | 2006, 2008 | NAP | 709,977 | |||||||||||||||
| 3 | Loan | MC-FiveMile | Chase Tower | NAP | NAP | 221 West 6th Street | Austin | Texas | 78701 | Office | CBD | 1974 | 1995, 2005 | 389,503 | ||||||||||||||||
| 4 | Loan | GSMC | Three WestLake Park | NAP | NAP | 550 WestLake Park Boulevard | Houston | Texas | 77079 | Office | General Suburban | 1983 | NAP | 419,671 | ||||||||||||||||
| 5 | Loan | 14, 15 | CGMRC | Walgreens Shopping Center Portfolio #1 | Group 1 | NAP | 173,012 | |||||||||||||||||||||||
| 5.01 | Property | Takoma Park | 1329 University Boulevard East | Takoma Park | Maryland | 20912 | Retail | Anchored | 1949, 1956, 1965, 2011 | NAP | 123,036 | |||||||||||||||||||
| 5.02 | Property | Vienna | 225 Maple Avenue East | Vienna | Virginia | 22810 | Retail | Anchored | 1974 | 2009 | 24,500 | |||||||||||||||||||
| 5.03 | Property | Pikesville | 1510 Reisterstown Road | Pikesville | Maryland | 21208 | Retail | Anchored | 1964 | 2012 | 25,476 | |||||||||||||||||||
| 6 | Loan | 12, 16 | GSMC | Sheraton Suites Houston | NAP | NAP | 2400 West Loop South | Houston | Texas | 77027 | Hospitality | Full Service | 2000 | 2013 | 283 | |||||||||||||||
| 7 | Loan | CGMRC | Greenville Center | NAP | NAP | 3801 Kennett Pike | Wilmington | Delaware | 19807 | Mixed Use | Retail/Office | 1962 | 2004 | 136,631 | ||||||||||||||||
| 8 | Loan | 12, 17, 18 | CGMRC | Walgreens Shopping Center Portfolio #3 | Group 1 | NAP | 256,486 | |||||||||||||||||||||||
| 8.01 | Property | 12 | Pompano Beach | 2401 West Atlantic Boulevard | Pompano Beach | Florida | 33069 | Retail | Anchored | 1986 | 2012 | 58,382 | ||||||||||||||||||
| 8.02 | Property | 12 | Florissant | 460 North Highway 67 | Florissant | Missouri | 63031 | Retail | Anchored | 1961 | NAP | 91,168 | ||||||||||||||||||
| 8.03 | Property | Gonzales | 1607 North Airline Highway | Gonzales | Louisiana | 70737 | Retail | Single Tenant Retail | 2005 | NAP | 14,728 | |||||||||||||||||||
| 8.04 | Property | Bristol | 497 Farmington Avenue | Bristol | Connecticut | 06010 | Retail | Anchored | 1954, 1980, 2009 | NAP | 30,090 | |||||||||||||||||||
| 8.05 | Property | 12 | Cambridge | 640 Sunburst Highway | Cambridge | Maryland | 21613 | Retail | Anchored | 1977, 2009 | 2012 | 62,118 | ||||||||||||||||||
| 9 | Loan | CGMRC | Amsdell Compass Self Storage Portfolio | Group 2 | NAP | 448,629 | ||||||||||||||||||||||||
| 9.01 | Property | Cheval Lutz Self Storage | 19020 North Dale Mabry Highway | Lutz | Florida | 33548 | Self Storage | Self Storage | 2002 | NAP | 56,394 | |||||||||||||||||||
| 9.02 | Property | University Parkway Sarasota Self Storage | 8424 Florida Street | Sarasota | Florida | 34243 | Self Storage | Self Storage | 2010 | NAP | 76,315 | |||||||||||||||||||
| 9.03 | Property | Cortez Bradenton Self Storage | 8915 Cortez Road West | Bradenton | Florida | 34210 | Self Storage | Self Storage | 2004 | NAP | 54,339 | |||||||||||||||||||
| 9.04 | Property | Waterford Lakes Orlando Self Storage | 14120 East Colonial Drive | Orlando | Florida | 32826 | Self Storage | Self Storage | 2007 | NAP | 74,530 | |||||||||||||||||||
| 9.05 | Property | Lockwood Sarasota Self Storage | 7750 Lockwood Ridge Road | Sarasota | Florida | 34243 | Self Storage | Self Storage | 2005 | NAP | 40,619 | |||||||||||||||||||
| 9.06 | Property | Meadow Woods Orlando Self Storage | 800 Greenway Professional Court | Orlando | Florida | 32824 | Self Storage | Self Storage | 2007 | NAP | 76,761 | |||||||||||||||||||
| 9.07 | Property | Jackson A & W Storage | 4885 West Michigan Avenue | Jackson | Michigan | 49201 | Self Storage | Self Storage | 1999 | NAP | 69,671 | |||||||||||||||||||
| 10 | Loan | 19 | RCMC | River Oaks | NAP | NAP | 1951 Northwest South River Drive | Miami | Florida | 33125 | Multifamily | High-Rise | 2011 | NAP | 199 | |||||||||||||||
| 11 | Loan | 12, 20 | GSMC | Oklahoma Hotel Portfolio | NAP | NAP | 320 | |||||||||||||||||||||||
| 11.01 | Property | 12 | Holiday Inn Stillwater | 715 South Country Club Road | Stillwater | Oklahoma | 74074 | Hospitality | Full Service | 2009 | NAP | 120 | ||||||||||||||||||
| 11.02 | Property | 12 | Hilton Garden Inn Norman | 700 Copperfield Drive | Norman | Oklahoma | 73072 | Hospitality | Full Service | 2008 | NAP | 121 | ||||||||||||||||||
| 11.03 | Property | 12 | Hampton Inn & Suites Durant | 3199 Shamrock Lane | Durant | Oklahoma | 74701 | Hospitality | Limited Service | 2008 | NAP | 79 | ||||||||||||||||||
| 12 | Loan | 21 | CGMRC | Prime Kurtell Medical Office Building Portfolio | NAP | NAP | 191,508 | |||||||||||||||||||||||
| 12.01 | Property | Cool Springs | 2009 Mallory Lane | Franklin | Tennessee | 37067 | Office | Medical | 1999 | NAP | 54,247 | |||||||||||||||||||
| 12.02 | Property | Mallory | 1909 Mallory Lane | Franklin | Tennessee | 37067 | Office | Medical | 1996 | NAP | 45,072 | |||||||||||||||||||
| 12.03 | Property | Harpeth | 1195 Old Hickory Boulevard | Brentwood | Tennessee | 37027 | Office | Medical | 2001 | NAP | 23,482 | |||||||||||||||||||
| 12.04 | Property | Bellevue | 7640 Highway 70 South | Nashville | Tennessee | 37221 | Office | Medical | 1987 | 1997 | 40,468 | |||||||||||||||||||
| 12.05 | Property | Lebanon | 1420 West Baddour Parkway | Lebanon | Tennessee | 37087 | Office | Medical | 2001 | NAP | 28,239 | |||||||||||||||||||
| 13 | Loan | 12, 22, 23 | CGMRC | Walgreens Shopping Center Portfolio #2 | Group 1 | NAP | 196,003 | |||||||||||||||||||||||
| 13.01 | Property | Austin | 13435 North U.S. Highway 183 | Austin | Texas | 78750 | Retail | Anchored | 1999, 2010 | NAP | 76,128 | |||||||||||||||||||
| 13.02 | Property | Jacksonville | 12002 McCormick Road | Jacksonville | Florida | 32225 | Retail | Anchored | 1988 | 2008 | 61,754 | |||||||||||||||||||
| 13.03 | Property | 12 | Oxnard | 481 South Ventura Road | Oxnard | California | 93030 | Retail | Anchored | 1994, 2009 | NAP | 35,070 | ||||||||||||||||||
| 13.04 | Property | 12 | Puyallup | 14308 Meridian East | Puyallup | Washington | 98373 | Retail | Anchored | 2007, 2009 | NAP | 23,051 | ||||||||||||||||||
| 14 | Loan | 24, 25 | GSMC | Crossroads Shopping Center | NAP | NAP | 3200 East Yorba Linda Boulevard | Fullerton | California | 92831 | Retail | Anchored | 1971 | 1995, 2005 | 218,642 | |||||||||||||||
| 15 | Loan | 12, 26, 27 | GSMC | Shops at Shelby Crossing | NAP | NAP | 1724 US Highway 27 North | Sebring | Florida | 33870 | Retail | Power Center/Big Box | 2007 | NAP | 236,098 | |||||||||||||||
| 16 | Loan | 28, 29 | RCMC | West Run Apartments | NAP | NAP | 500 Koehler Drive | Morgantown | West Virginia | 26508 | Multifamily | Student Housing | 2007 | 2011 | 322 | |||||||||||||||
| 17 | Loan | GSMC | Lodge at Bridgemill | NAP | NAP | 10451 Bells Ferry Road | Canton | Georgia | 30114 | Senior Housing | Independent Living | 2007 | NAP | 150 | ||||||||||||||||
| 18 | Loan | CGMRC | Norwalk Self Storage | NAP | NAP | 25 New Canaan Avenue | Norwalk | Connecticut | 06851 | Self Storage | Self Storage | 2000 | NAP | 97,985 | ||||||||||||||||
| 19 | Loan | 30 | SMF I | Burlington Office Center | NAP | NAP | 305-325 East Eisenhower Parkway | Ann Arbor | Michigan | 48108 | Office | General Suburban | 1982-1989 | 2012 | 196,699 | |||||||||||||||
| GSMS 2014-GC20 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 | |||||||||||||||
| 20 | Loan | 31 | MC-FiveMile | 1650 Selwyn | NAP | NAP | 1650 Selwyn Avenue | Bronx | New York | 10457 | Mixed Use | Medical Office/Multifamily | 1972 | NAP | 124,250 | |||||||||||||||
| 21 | Loan | RCMC | Preserve at Greenway Park II | NAP | NAP | 2079 Preserve Circle | Casper | Wyoming | 82609 | Multifamily | Garden | 2013 | NAP | 160 | ||||||||||||||||
| 22 | Loan | 12, 32, 33 | SMF I | Baldwin Park Village | Group 3 | NAP | 4821 New Broad Street | Orlando | Florida | 32814 | Retail | Anchored | 2004 | NAP | 88,924 | |||||||||||||||
| 23 | Loan | 34 | GSMC | 8860 Smith’s Mill Road | NAP | NAP | 8860 Smith’s Mill Road | New Albany | Ohio | 43031 | Industrial | Warehouse | 2012 | NAP | 304,318 | |||||||||||||||
| 24 | Loan | 35 | CGMRC | Visalia Marketplace | NAP | NAP | 3117-3615 West Noble Avenue | Visalia | California | 93277 | Retail | Anchored | 1960-2008 | 1998-1999, 2005 | 200,794 | |||||||||||||||
| 25 | Loan | 36, 37 | SMF I | Hermitage Towne Plaza | Group 4 | NAP | 2253 East State Street | Hermitage | Pennsylvania | 16148 | Retail | Anchored | 1953 | NAP | 380,033 | |||||||||||||||
| 26 | Loan | MC-FiveMile | WJ Management Multi Portfolio | NAP | NAP | 332 | ||||||||||||||||||||||||
| 26.01 | Property | 5644 Washington | 5644 West Washington Boulevard | Chicago | Illinois | 60644 | Multifamily | Mid Rise | 1913, 1930 | 2008 | 63 | |||||||||||||||||||
| 26.02 | Property | 5032 Washington | 5032 West Washington Boulevard | Chicago | Illinois | 60644 | Multifamily | Mid Rise | 1923 | 2007 | 44 | |||||||||||||||||||
| 26.03 | Property | 234 North Pine | 234 North Pine Avenue | Chicago | Illinois | 60644 | Multifamily | Mid Rise | 1928 | 2008 | 34 | |||||||||||||||||||
| 26.04 | Property | 4200 Washington | 4200 West Washington Boulevard | Chicago | Illinois | 60624 | Multifamily | Mid Rise | 1916 | 2008 | 26 | |||||||||||||||||||
| 26.05 | Property | Essex King | 7600 South Essex Avenue | Chicago | Illinois | 60649 | Multifamily | Mid Rise | 1925 | 2007 | 31 | |||||||||||||||||||
| 26.06 | Property | WJ Management | 5200 West Harrison Street | Chicago | Illinois | 60644 | Multifamily | Mid Rise | 1911 | 2002 | 22 | |||||||||||||||||||
| 26.07 | Property | 4400 Washington | 4400 West Washington Boulevard | Chicago | Illinois | 60624 | Multifamily | Mid Rise | 1928 | 2008 | 23 | |||||||||||||||||||
| 26.08 | Property | 3352 Van Buren | 3350-3352 West Van Buren Street | Chicago | Illinois | 60624 | Multifamily | Mid Rise | 1941 | 2006 | 18 | |||||||||||||||||||
| 26.09 | Property | Maypole | 5059 West Maypole Avenue | Chicago | Illinois | 60644 | Multifamily | Mid Rise | 1928 | 2007 | 19 | |||||||||||||||||||
| 26.10 | Property | Congress 2007 | 5503 West Congress Parkway | Chicago | Illinois | 60644 | Multifamily | Mid Rise | 1931 | 2007 | 16 | |||||||||||||||||||
| 26.11 | Property | Homan | 10 South Homan Avenue | Chicago | Illinois | 60624 | Multifamily | Mid Rise | 1914 | 2003 | 17 | |||||||||||||||||||
| 26.12 | Property | Kingston | 7436 South Kingston Avenue | Chicago | Illinois | 60649 | Multifamily | Mid Rise | 1919 | 2008 | 19 | |||||||||||||||||||
| 27 | Loan | 38 | GSMC | Covington Portfolio | NAP | NAP | 662,000 | |||||||||||||||||||||||
| 27.01 | Property | 6400 Augusta Road | 6400 Augusta Road | Greenville | South Carolina | 29605 | Industrial | Warehouse/Distribution | 1996 | NAP | 190,000 | |||||||||||||||||||
| 27.02 | Property | 6410 Augusta Road | 6410 Augusta Road | Greenville | South Carolina | 29605 | Industrial | Warehouse/Distribution | 1996 | NAP | 170,000 | |||||||||||||||||||
| 27.03 | Property | 1631 South Highway 14 | 1631 South Highway 14 | Greer | South Carolina | 29650 | Industrial | Warehouse/Distribution | 1994 | 1997 | 100,000 | |||||||||||||||||||
| 27.04 | Property | 1623 South Highway 14 | 1623 South Highway 14 | Greer | South Carolina | 29650 | Industrial | Warehouse/Distribution | 1965-1975 | 1997 | 122,000 | |||||||||||||||||||
| 27.05 | Property | 1627 South Highway 14 | 1627 South Highway 14 | Greer | South Carolina | 29650 | Industrial | Warehouse/Distribution | 1994 | 1997 | 80,000 | |||||||||||||||||||
| 28 | Loan | 12 | MC-FiveMile | Brickhaven Apartments | NAP | NAP | 8800, 8900 and 9000 Fondren Road | Houston | Texas | 77074 | Multifamily | Garden | 1978 | NAP | 780 | |||||||||||||||
| 29 | Loan | GSMC | Dickson City Commons | NAP | NAP | 1104-1116, 1118-1136, and 1144-1150 Commerce Boulevard | Dickson City | Pennsylvania | 18519 | Retail | Shadow Anchored | 2003 | NAP | 110,352 | ||||||||||||||||
| 30 | Loan | CGMRC | Mooresville Crossing II | NAP | NAP | 657 River Highway | Mooresville | North Carolina | 28117 | Retail | Anchored | 2008 | NAP | 72,903 | ||||||||||||||||
| 31 | Loan | GSMC | Willowick Apartments | NAP | NAP | 502 Southwest Parkway | College Station | Texas | 77840 | Multifamily | Student Housing | 1978 | 2013 | 320 | ||||||||||||||||
| 32 | Loan | 39 | GSMC | Nut Tree Center Phase II | NAP | NAP | 1611 & 1615 East Monte Vista Avenue | Vacaville | California | 95688 | Retail | Anchored | 2013 | NAP | 47,811 | |||||||||||||||
| 33 | Loan | 12, 40, 41 | SMF I | Northgate Power Center | Group 3 | NAP | 9651-9661 Colerain Avenue | Colerain Township | Ohio | 45251 | Retail | Anchored | 1970, 2013-2014 | 2012-2013 | 106,015 | |||||||||||||||
| 34 | Loan | CGMRC | Mini Storage Depot Portfolio | NAP | NAP | 228,630 | ||||||||||||||||||||||||
| 34.01 | Property | Mini Storage Depot - Michigan City | 951 East US Highway 20 | Michigan City | Indiana | 46360 | Self Storage | Self Storage | 1998 | NAP | 71,175 | |||||||||||||||||||
| 34.02 | Property | Mini Storage Depot - Hobart | 4220 East US Highway 30 | Merrillville | Indiana | 46410 | Self Storage | Self Storage | 2006 | NAP | 79,615 | |||||||||||||||||||
| 34.03 | Property | Mini Storage Depot - Brick | 6482 West Brick Road | South Bend | Indiana | 46628 | Self Storage | Self Storage | 1996 | NAP | 77,840 | |||||||||||||||||||
| 35 | Loan | SMF I | ATK Building | NAP | NAP | 1365 Technology Court | Beavercreek | Ohio | 45430 | Industrial | Flex/Warehouse/Office | 2009 | NAP | 123,200 | ||||||||||||||||
| 36 | Loan | MC-FiveMile | High Point Shopping Center | NAP | NAP | 7475 Mineral Point Road | Madison | Wisconsin | 53717 | Retail | Shadow Anchored | 1984 | NAP | 86,004 | ||||||||||||||||
| 37 | Loan | 42 | SMF I | Cambridge Center West | NAP | NAP | 39209 Six Mile Road | Livonia | Michigan | 48152 | Office | General Suburban | 1987 | 2002 | 74,209 | |||||||||||||||
| 38 | Loan | GSMC | Jo-Ann Fabrics Columbia | NAP | NAP | 6161 Columbia Crossing Circle | Columbia | Maryland | 21045 | Retail | Single Tenant Retail | 1998 | NAP | 45,218 | ||||||||||||||||
| 39 | Loan | SMF I | Olive Corporate Center | NAP | NAP | 9666 Olive Boulevard | Olivette | Missouri | 63132 | Office | General Suburban | 1973 | 2006 | 146,372 | ||||||||||||||||
| 40 | Loan | MC-FiveMile | Magnolia Farms Townhomes | Group 6 | NAP | 28 East Bel Air Avenue | Aberdeen | Maryland | 21001 | Multifamily | Garden | 1972 | NAP | 116 | ||||||||||||||||
| 41 | Loan | 43 | GSMC | Holiday Inn Brunswick | Group 5 | NAP | 138 Glynco Parkway | Brunswick | Georgia | 31525 | Hospitality | Full Service | 2005 | NAP | 103 | |||||||||||||||
| 42 | Loan | 44, 45 | SMF I | Staybridge Suites Orlando Airport | NAP | NAP | 7450 Augusta National Drive | Orlando | Florida | 32822 | Hospitality | Limited Service | 1999 | 2011 | 135 | |||||||||||||||
| 43 | Loan | 12 | CGMRC | The Store House - Georgia | NAP | NAP | 146,701 | |||||||||||||||||||||||
| 43.01 | Property | 12 | The Store House - Mercer | 4920 Mercer University Drive | Macon | Georgia | 31210 | Self Storage | Self Storage | 1989, 2001 | NAP | 99,950 | ||||||||||||||||||
| 43.02 | Property | 12 | The Store House - Riverside | 2432 Riverside Drive | Macon | Georgia | 31204 | Self Storage | Self Storage | 1986, 2004 | NAP | 46,751 | ||||||||||||||||||
| 44 | Loan | 12, 46, 47 | SMF I | Waverly Plaza Shopping Center | Group 4 | NAP | 728-936 South Waverly Road | Lansing | Michigan | 48917 | Retail | Anchored | 1974 | 2004 | 219,629 | |||||||||||||||
| 45 | Loan | MC-FiveMile | Waterside Commons | NAP | NAP | 9825 South Mason Road | Richmond | Texas | 77406 | Retail | Unanchored | 2008 | NAP | 39,779 | ||||||||||||||||
| 46 | Loan | MC-FiveMile | Imperial MHP | NAP | NAP | 115 West Loudon Avenue and 815 Newtown Pike | Lexington | Kentucky | 40508 and 40511 | Manufactured Housing | Manufactured Housing | 1949, 1959, 1989 | NAP | 338 | ||||||||||||||||
| 47 | Loan | CGMRC | Cape Fear Plaza | NAP | NAP | 342 North Eastern Boulevard | Fayetteville | North Carolina | 28301 | Retail | Anchored | 1985 | 1987 | 115,842 | ||||||||||||||||
| 48 | Loan | GSMC | Super Bi-Lo Center | NAP | NAP | 699 Fairview Road | Simpsonville | South Carolina | 29680 | Retail | Anchored | 2003 | NAP | 54,934 | ||||||||||||||||
| 49 | Loan | 12 | MC-FiveMile | Meadowbrook MHP | Group 8 | NAP | 3801 New Tampa Highway | Lakeland | Florida | 33815 | Manufactured Housing | Manufactured Housing | 1970 | NAP | 200 | |||||||||||||||
| 50 | Loan | 12 | MC-FiveMile | High Point Village Apartments | Group 7 | NAP | 2400 Wickersham Lane | Austin | Texas | 78741 | Multifamily | Garden | 1979 | NAP | 168 | |||||||||||||||
| 51 | Loan | MC-FiveMile | Regency Apartments | Group 7 | NAP | 140 Glendale Street | Lakeland | Florida | 33803 | Multifamily | Garden | 1969, 1970 | 2005 | 146 | ||||||||||||||||
| 52 | Loan | 12 | MC-FiveMile | 2800 West Trenton | NAP | NAP | 2800 West Trenton Road | Edinburg | Texas | 78539 | Office | General Suburban | 2002 | NAP | 59,020 | |||||||||||||||
| 53 | Loan | GSMC | Normandy Plaza | NAP | NAP | 31805 Woodward Avenue | Royal Oak | Michigan | 48073 | Retail | Unanchored | 2004 | NAP | 15,648 | ||||||||||||||||
| 54 | Loan | SMF I | Cordova Court Apartments | NAP | NAP | 900 Westgate Drive | Bossier City | Louisiana | 71112 | Multifamily | Garden | 1965 | 2005, 2009 | 156 | ||||||||||||||||
| 55 | Loan | 48 | GSMC | Candlewood Suites Columbus | Group 5 | NAP | 3389 Victory Drive | Columbus | Georgia | 31903 | Hospitality | Extended Stay | 2009 | NAP | 81 | |||||||||||||||
| 56 | Loan | CGMRC | Grandview Marketplace | NAP | NAP | 3230-3246 and 3260-3276 Centennial Boulevard | Colorado Springs | Colorado | 80907 | Retail | Shadow Anchored | 2004 | NAP | 27,017 | ||||||||||||||||
| 57 | Loan | MC-FiveMile | Hillen & Belvedere Apartments | Group 6 | NAP | 1650 East Belvedere Avenue | Baltimore | Maryland | 21239 | Multifamily | Garden | 1963 | NAP | 70 | ||||||||||||||||
| 58 | Loan | CGMRC | Compass Self-Storage - Spring Hill, FL | Group 2 | NAP | 10161 County Line Road | Spring Hill | Florida | 34608 | Self Storage | Self Storage | 1999 | NAP | 89,875 | ||||||||||||||||
| 59 | Loan | MC-FiveMile | Carlyn Estates MHP | Group 8 | NAP | 5611 Bayshore Road | Palmetto | Florida | 34221 | Manufactured Housing | Manufactured Housing | 1962 | NAP | 111 | ||||||||||||||||
| 60 | Loan | MC-FiveMile | Hillsdale Heights Apartments | NAP | NAP | 6120 Southwest 18th Drive | Portland | Oregon | 97239 | Multifamily | Garden | 1992 | NAP | 69 | ||||||||||||||||
| 61 | Loan | SMF I | Lake Estates | NAP | NAP | 1 EMS B37 Lane | Warsaw | Indiana | 46582 | Manufactured Housing | Manufactured Housing | 1975-1985 | NAP | 124 | ||||||||||||||||
| 62 | Loan | CGMRC | Walnut Creek Apartments - Farmington Hills | NAP | NAP | 23800 Middlebelt Road | Farmington Hills | Michigan | 48336 | Multifamily | Garden | 1978 | 2007 | 60 | ||||||||||||||||
| 63 | Loan | MC-FiveMile | Hi-Vue Estates MHC | NAP | NAP | 106 2nd Street South | Sartell | Minnesota | 56377 | Manufactured Housing | Manufactured Housing | 1969 | NAP | 162 | ||||||||||||||||
| GSMS 2014-GC20 Annex A | ||||||||||||||||||||||||||||||||||||
| Allocated Cut-off | Monthly | Annual | Companion Loan | |||||||||||||||||||||||||||||||||
| Control | Loan / | Mortgage | Unit | Loan Per | Ownership | Original | Cut-off Date | Date Balance | % of Initial | Balloon | Mortgage | Administrative | Net Mortgage | Debt | Debt | Monthly Debt | ||||||||||||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | Description | Unit ($) | Interest | Balance ($) | Balance ($) | Loan Amount ($) | Pool Balance | Balance ($) | Loan Rate (%) | Fee Rate (%) (1) | Loan Rate (%) | Service ($) (2) | Service ($) | Service ($) | ||||||||||||||||||
| 1 | Loan | 8, 9, 10, 11 | GSMC | Newcastle Senior Housing Portfolio | Units | 120,228.80 | 118,000,000 | 117,488,244 | 117,488,244 | 9.9% | 93,721,896 | 4.990000% | 0.014700% | 4.975300% | 651,972.93 | 7,823,675.16 | 1,350,904.50 | |||||||||||||||||||
| 1.01 | Property | Orchid Terrace | Units | Fee Simple | 6,717,850 | |||||||||||||||||||||||||||||||
| 1.02 | Property | Village Gate of Farmington | Units | Fee Simple | 6,671,520 | |||||||||||||||||||||||||||||||
| 1.03 | Property | Lodge At Cold Spring | Units | Leasehold | 6,439,870 | |||||||||||||||||||||||||||||||
| 1.04 | Property | The Manor At Oakridge | Units | Fee Simple | 6,185,055 | |||||||||||||||||||||||||||||||
| 1.05 | Property | Durham Regent | Units | Fee Simple | 6,115,560 | |||||||||||||||||||||||||||||||
| 1.06 | Property | Dogwood Estates | Units | Fee Simple | 5,976,570 | |||||||||||||||||||||||||||||||
| 1.07 | Property | Sheldon Oaks | Units | Fee Simple | 5,582,765 | |||||||||||||||||||||||||||||||
| 1.08 | Property | Jordan Oaks | Units | Fee Simple | 5,559,600 | |||||||||||||||||||||||||||||||
| 1.09 | Property | Sky Peaks | Units | Fee Simple | 5,374,280 | |||||||||||||||||||||||||||||||
| 1.10 | Property | The Westmont | Units | Leasehold | 5,235,290 | |||||||||||||||||||||||||||||||
| 1.11 | Property | Pinewood Hills | Units | Fee Simple | 5,073,135 | |||||||||||||||||||||||||||||||
| 1.12 | Property | Hidden Lakes | Units | Fee Simple | 4,748,825 | |||||||||||||||||||||||||||||||
| 1.13 | Property | Walnut Woods | Units | Fee Simple | 4,447,680 | |||||||||||||||||||||||||||||||
| 1.14 | Property | Oakwood Hills | Units | Fee Simple | 4,389,767 | |||||||||||||||||||||||||||||||
| 1.15 | Property | Madison Estates | Units | Fee Simple | 4,285,525 | |||||||||||||||||||||||||||||||
| 1.16 | Property | Thornton Place | Units | Fee Simple | 3,752,730 | |||||||||||||||||||||||||||||||
| 1.17 | Property | Whiterock Court | Units | Fee Simple | 3,706,400 | |||||||||||||||||||||||||||||||
| 1.18 | Property | The Bentley | Units | Fee Simple | 3,683,235 | |||||||||||||||||||||||||||||||
| 1.19 | Property | Pueblo Regent | Units | Fee Simple | 3,497,915 | |||||||||||||||||||||||||||||||
| 1.20 | Property | Vista De La Montana | Units | Fee Simple | 3,405,255 | |||||||||||||||||||||||||||||||
| 1.21 | Property | Rock Creek | Units | Fee Simple | 3,358,925 | |||||||||||||||||||||||||||||||
| 1.22 | Property | Illahee Hills | Units | Fee Simple | 3,219,935 | |||||||||||||||||||||||||||||||
| 1.23 | Property | Palmer Hills | Units | Fee Simple | 3,127,275 | |||||||||||||||||||||||||||||||
| 1.24 | Property | Uffelman Estates | Units | Fee Simple | 2,826,130 | |||||||||||||||||||||||||||||||
| 1.25 | Property | The Regent | Units | Fee Simple | 2,270,170 | |||||||||||||||||||||||||||||||
| 1.26 | Property | The Fountains At Hidden Lakes | Units | Fee Simple | 1,836,984 | |||||||||||||||||||||||||||||||
| 2 | Loan | 12, 13 | CGMRC | Greene Town Center | SF | 193.32 | Fee Simple | 90,000,000 | 90,000,000 | 90,000,000 | 7.6% | 75,980,511 | 5.000000% | 0.014700% | 4.985300% | 483,139.46 | 5,797,673.52 | 253,648.22 | ||||||||||||||||||
| 3 | Loan | MC-FiveMile | Chase Tower | SF | 211.58 | Fee Simple | 82,500,000 | 82,412,330 | 82,412,330 | 7.0% | 73,041,234 | 5.000000% | 0.014700% | 4.985300% | 442,877.84 | 5,314,534.08 | ||||||||||||||||||||
| 4 | Loan | GSMC | Three WestLake Park | SF | 190.63 | Fee Simple | 80,000,000 | 80,000,000 | 80,000,000 | 6.8% | 73,373,148 | 4.646500% | 0.024700% | 4.621800% | 412,341.65 | 4,948,099.80 | ||||||||||||||||||||
| 5 | Loan | 14, 15 | CGMRC | Walgreens Shopping Center Portfolio #1 | SF | 279.60 | 48,375,000 | 48,375,000 | 48,375,000 | 4.1% | 46,698,130 | 5.040000% | 0.014700% | 5.025300% | 260,871.34 | 3,130,456.08 | ||||||||||||||||||||
| 5.01 | Property | Takoma Park | SF | Fee Simple | 28,480,000 | |||||||||||||||||||||||||||||||
| 5.02 | Property | Vienna | SF | Fee Simple | 11,700,000 | |||||||||||||||||||||||||||||||
| 5.03 | Property | Pikesville | SF | Fee Simple | 8,195,000 | |||||||||||||||||||||||||||||||
| 6 | Loan | 12, 16 | GSMC | Sheraton Suites Houston | Rooms | 143,816.25 | Fee Simple | 40,700,000 | 40,700,000 | 40,700,000 | 3.4% | 33,444,520 | 4.980000% | 0.024700% | 4.955300% | 217,989.19 | 2,615,870.28 | |||||||||||||||||||
| 7 | Loan | CGMRC | Greenville Center | SF | 274.46 | Fee Simple | 37,500,000 | 37,500,000 | 37,500,000 | 3.2% | 33,192,537 | 4.990000% | 0.014700% | 4.975300% | 201,078.99 | 2,412,947.88 | ||||||||||||||||||||
| 8 | Loan | 12, 17, 18 | CGMRC | Walgreens Shopping Center Portfolio #3 | SF | 121.00 | 31,035,000 | 31,035,000 | 31,035,000 | 2.6% | 29,959,203 | 5.040000% | 0.014700% | 5.025300% | 167,362.11 | 2,008,345.32 | ||||||||||||||||||||
| 8.01 | Property | 12 | Pompano Beach | SF | Fee Simple | 8,660,000 | ||||||||||||||||||||||||||||||
| 8.02 | Property | 12 | Florissant | SF | Fee Simple | 6,750,000 | ||||||||||||||||||||||||||||||
| 8.03 | Property | Gonzales | SF | Fee Simple | 5,825,000 | |||||||||||||||||||||||||||||||
| 8.04 | Property | Bristol | SF | Fee Simple | 5,800,000 | |||||||||||||||||||||||||||||||
| 8.05 | Property | 12 | Cambridge | SF | Fee Simple | 4,000,000 | ||||||||||||||||||||||||||||||
| 9 | Loan | CGMRC | Amsdell Compass Self Storage Portfolio | SF | 66.64 | 30,000,000 | 29,895,734 | 29,895,734 | 2.5% | 24,835,757 | 5.220000% | 0.034700% | 5.185300% | 165,104.11 | 1,981,249.32 | |||||||||||||||||||||
| 9.01 | Property | Cheval Lutz Self Storage | SF | Fee Simple | 5,102,205 | |||||||||||||||||||||||||||||||
| 9.02 | Property | University Parkway Sarasota Self Storage | SF | Fee Simple | 4,982,622 | |||||||||||||||||||||||||||||||
| 9.03 | Property | Cortez Bradenton Self Storage | SF | Fee Simple | 4,703,595 | |||||||||||||||||||||||||||||||
| 9.04 | Property | Waterford Lakes Orlando Self Storage | SF | Fee Simple | 4,633,839 | |||||||||||||||||||||||||||||||
| 9.05 | Property | Lockwood Sarasota Self Storage | SF | Fee Simple | 4,384,708 | |||||||||||||||||||||||||||||||
| 9.06 | Property | Meadow Woods Orlando Self Storage | SF | Fee Simple | 4,135,576 | |||||||||||||||||||||||||||||||
| 9.07 | Property | Jackson A & W Storage | SF | Fee Simple | 1,953,188 | |||||||||||||||||||||||||||||||
| 10 | Loan | 19 | RCMC | River Oaks | Units | 148,241.21 | Fee Simple | 29,500,000 | 29,500,000 | 29,500,000 | 2.5% | 27,123,344 | 4.790000% | 0.014700% | 4.775300% | 154,598.02 | 1,855,176.24 | 13,163.57 | ||||||||||||||||||
| 11 | Loan | 12, 20 | GSMC | Oklahoma Hotel Portfolio | Rooms | 90,625.00 | 29,000,000 | 29,000,000 | 29,000,000 | 2.5% | 21,596,669 | 4.887000% | 0.014700% | 4.872300% | 167,627.34 | 2,011,528.08 | ||||||||||||||||||||
| 11.01 | Property | 12 | Holiday Inn Stillwater | Rooms | Fee Simple | 12,252,500 | ||||||||||||||||||||||||||||||
| 11.02 | Property | 12 | Hilton Garden Inn Norman | Rooms | Fee Simple | 11,020,000 | ||||||||||||||||||||||||||||||
| 11.03 | Property | 12 | Hampton Inn & Suites Durant | Rooms | Fee Simple | 5,727,500 | ||||||||||||||||||||||||||||||
| 12 | Loan | 21 | CGMRC | Prime Kurtell Medical Office Building Portfolio | SF | 148.82 | �� | 28,500,000 | 28,500,000 | 28,500,000 | 2.4% | 24,750,985 | 5.150000% | 0.039700% | 5.110300% | 155,617.47 | 1,867,409.64 | |||||||||||||||||||
| 12.01 | Property | Cool Springs | SF | Fee Simple | 11,300,000 | |||||||||||||||||||||||||||||||
| 12.02 | Property | Mallory | SF | Fee Simple | 7,300,000 | |||||||||||||||||||||||||||||||
| 12.03 | Property | Harpeth | SF | Fee Simple | 3,800,000 | |||||||||||||||||||||||||||||||
| 12.04 | Property | Bellevue | SF | Fee Simple | 3,700,000 | |||||||||||||||||||||||||||||||
| 12.05 | Property | Lebanon | SF | Fee Simple | 2,400,000 | |||||||||||||||||||||||||||||||
| 13 | Loan | 12, 22, 23 | CGMRC | Walgreens Shopping Center Portfolio #2 | SF | 143.31 | 28,090,000 | 28,090,000 | 28,090,000 | 2.4% | 27,116,289 | 5.040000% | 0.014700% | 5.025300% | 151,480.64 | 1,817,767.68 | ||||||||||||||||||||
| 13.01 | Property | Austin | SF | Fee Simple | 10,000,000 | |||||||||||||||||||||||||||||||
| 13.02 | Property | Jacksonville | SF | Fee Simple | 8,050,000 | |||||||||||||||||||||||||||||||
| 13.03 | Property | 12 | Oxnard | SF | Fee Simple | 6,215,000 | ||||||||||||||||||||||||||||||
| 13.04 | Property | 12 | Puyallup | SF | Fee Simple | 3,825,000 | ||||||||||||||||||||||||||||||
| 14 | Loan | 24, 25 | GSMC | Crossroads Shopping Center | SF | 118.92 | Fee Simple | 26,000,000 | 26,000,000 | 26,000,000 | 2.2% | 26,000,000 | 4.728000% | 0.014700% | 4.713300% | 103,862.78 | 1,246,353.36 | |||||||||||||||||||
| 15 | Loan | 12, 26, 27 | GSMC | Shops at Shelby Crossing | SF | 103.23 | Fee Simple | 24,400,000 | 24,373,442 | 24,373,442 | 2.1% | 19,997,416 | 4.897500% | 0.014700% | 4.882800% | 129,460.25 | 1,553,523.00 | |||||||||||||||||||
| 16 | Loan | 28, 29 | RCMC | West Run Apartments | Units | 75,465.84 | Fee Simple | 24,300,000 | 24,300,000 | 24,300,000 | 2.1% | 21,498,339 | 4.970000% | 0.039700% | 4.930300% | 130,002.48 | 1,560,029.76 | |||||||||||||||||||
| 17 | Loan | GSMC | Lodge at Bridgemill | Units | 160,929.22 | Fee Simple | 24,200,000 | 24,139,383 | 24,139,383 | 2.0% | 19,959,063 | 5.105500% | 0.049700% | 5.055800% | 131,475.64 | 1,577,707.68 | ||||||||||||||||||||
| 18 | Loan | CGMRC | Norwalk Self Storage | SF | 244.94 | Fee Simple | 24,000,000 | 24,000,000 | 24,000,000 | 2.0% | 21,578,228 | 4.690000% | 0.014700% | 4.675300% | 124,328.86 | 1,491,946.32 | ||||||||||||||||||||
| 19 | Loan | 30 | SMF I | Burlington Office Center | SF | 108.03 | Fee Simple | 21,250,000 | 21,250,000 | 21,250,000 | 1.8% | 18,164,905 | 5.000000% | 0.059700% | 4.940300% | 114,074.59 | 1,368,895.08 | |||||||||||||||||||
| GSMS 2014-GC20 Annex A | ||||||||||||||||||||||||||||||||||||
| Allocated Cut-off | Monthly | Annual | Companion Loan | |||||||||||||||||||||||||||||||||
| Control | Loan / | Mortgage | Unit | Loan Per | Ownership | Original | Cut-off Date | Date Balance | % of Initial | Balloon | Mortgage | Administrative | Net Mortgage | Debt | Debt | Monthly Debt | ||||||||||||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | Description | Unit ($) | Interest | Balance ($) | Balance ($) | Loan Amount ($) | Pool Balance | Balance ($) | Loan Rate (%) | Fee Rate (%) (1) | Loan Rate (%) | Service ($) (2) | Service ($) | Service ($) | ||||||||||||||||||
| 20 | Loan | 31 | MC-FiveMile | 1650 Selwyn | SF | 168.45 | Fee Simple | 21,000,000 | 20,929,681 | 20,929,681 | 1.8% | 17,495,110 | 5.420000% | 0.014700% | 5.405300% | 118,183.77 | 1,418,205.24 | |||||||||||||||||||
| 21 | Loan | RCMC | Preserve at Greenway Park II | Units | 105,967.04 | Fee Simple | 17,000,000 | 16,954,727 | 16,954,727 | 1.4% | 13,848,816 | 4.730000% | 0.039700% | 4.690300% | 88,475.23 | 1,061,702.76 | ||||||||||||||||||||
| 22 | Loan | 12, 32, 33 | SMF I | Baldwin Park Village | SF | 188.36 | Fee Simple | 16,750,000 | 16,750,000 | 16,750,000 | 1.4% | 14,493,814 | 5.005000% | 0.014700% | 4.990300% | 89,968.81 | 1,079,625.72 | |||||||||||||||||||
| 23 | Loan | 34 | GSMC | 8860 Smith’s Mill Road | SF | 54.16 | Fee Simple | 16,500,000 | 16,482,386 | 16,482,386 | 1.4% | 13,559,869 | 4.980500% | 0.044700% | 4.935800% | 88,379.03 | 1,060,548.36 | |||||||||||||||||||
| 24 | Loan | 35 | CGMRC | Visalia Marketplace | SF | 78.69 | Fee Simple | 15,800,000 | 15,800,000 | 15,800,000 | 1.3% | 15,032,184 | 4.510000% | 0.014700% | 4.495300% | 80,150.19 | 961,802.28 | |||||||||||||||||||
| 25 | Loan | 36, 37 | SMF I | Hermitage Towne Plaza | SF | 40.48 | Fee Simple | 15,400,000 | 15,383,819 | 15,383,819 | 1.3% | 12,683,834 | 5.048000% | 0.054700% | 4.993300% | 83,122.89 | 997,474.68 | |||||||||||||||||||
| 26 | Loan | MC-FiveMile | WJ Management Multi Portfolio | Units | 45,969.36 | 15,300,000 | 15,261,829 | 15,261,829 | 1.3% | 14,136,706 | 5.130000% | 0.014700% | 5.115300% | 83,353.58 | 1,000,242.96 | |||||||||||||||||||||
| 26.01 | Property | 5644 Washington | Units | Fee Simple | 2,476,065 | |||||||||||||||||||||||||||||||
| 26.02 | Property | 5032 Washington | Units | Fee Simple | 2,338,506 | |||||||||||||||||||||||||||||||
| 26.03 | Property | 234 North Pine | Units | Fee Simple | 2,092,348 | |||||||||||||||||||||||||||||||
| 26.04 | Property | 4200 Washington | Units | Fee Simple | 1,447,991 | |||||||||||||||||||||||||||||||
| 26.05 | Property | Essex King | Units | Fee Simple | 1,281,472 | |||||||||||||||||||||||||||||||
| 26.06 | Property | WJ Management | Units | Fee Simple | 1,057,034 | |||||||||||||||||||||||||||||||
| 26.07 | Property | 4400 Washington | Units | Fee Simple | 868,795 | |||||||||||||||||||||||||||||||
| 26.08 | Property | 3352 Van Buren | Units | Fee Simple | 861,555 | |||||||||||||||||||||||||||||||
| 26.09 | Property | Maypole | Units | Fee Simple | 767,435 | |||||||||||||||||||||||||||||||
| 26.10 | Property | Congress 2007 | Units | Fee Simple | 760,195 | |||||||||||||||||||||||||||||||
| 26.11 | Property | Homan | Units | Fee Simple | 687,796 | |||||||||||||||||||||||||||||||
| 26.12 | Property | Kingston | Units | Fee Simple | 622,636 | |||||||||||||||||||||||||||||||
| 27 | Loan | 38 | GSMC | Covington Portfolio | SF | 20.78 | 13,800,000 | 13,753,267 | 13,753,267 | 1.2% | 10,410,725 | 5.256500% | 0.054700% | 5.201800% | 82,749.11 | 992,989.32 | ||||||||||||||||||||
| 27.01 | Property | 6400 Augusta Road | SF | Fee Simple | 3,967,519 | |||||||||||||||||||||||||||||||
| 27.02 | Property | 6410 Augusta Road | SF | Fee Simple | 3,579,836 | |||||||||||||||||||||||||||||||
| 27.03 | Property | 1631 South Highway 14 | SF | Fee Simple | 2,522,429 | |||||||||||||||||||||||||||||||
| 27.04 | Property | 1623 South Highway 14 | SF | Fee Simple | 2,031,098 | |||||||||||||||||||||||||||||||
| 27.05 | Property | 1627 South Highway 14 | SF | Fee Simple | 1,652,385 | |||||||||||||||||||||||||||||||
| 28 | Loan | 12 | MC-FiveMile | Brickhaven Apartments | Units | 17,289.34 | Fee Simple | 13,500,000 | 13,485,688 | 13,485,688 | 1.1% | 11,105,162 | 5.010000% | 0.014700% | 4.995300% | 72,553.45 | 870,641.40 | |||||||||||||||||||
| 29 | Loan | GSMC | Dickson City Commons | SF | 122.21 | Fee Simple | 13,500,000 | 13,485,671 | 13,485,671 | 1.1% | 11,103,346 | 5.005000% | 0.014700% | 4.990300% | 72,512.18 | 870,146.16 | ||||||||||||||||||||
| 30 | Loan | CGMRC | Mooresville Crossing II | SF | 145.06 | Fee Simple | 10,575,000 | 10,575,000 | 10,575,000 | 0.9% | 8,935,530 | 5.020000% | 0.044700% | 4.975300% | 56,898.22 | 682,778.64 | ||||||||||||||||||||
| 31 | Loan | GSMC | Willowick Apartments | Units | 32,500.00 | Fee Simple | 10,400,000 | 10,400,000 | 10,400,000 | 0.9% | 9,146,081 | 4.713500% | 0.054700% | 4.658800% | 54,022.75 | 648,273.00 | ||||||||||||||||||||
| 32 | Loan | 39 | GSMC | Nut Tree Center Phase II | SF | 216.48 | Fee Simple | 10,350,000 | 10,350,000 | 10,350,000 | 0.9% | 9,154,515 | 4.957000% | 0.014700% | 4.942300% | 55,289.36 | 663,472.32 | |||||||||||||||||||
| 33 | Loan | 12, 40, 41 | SMF I | Northgate Power Center | SF | 94.33 | Fee Simple | 10,000,000 | 10,000,000 | 10,000,000 | 0.8% | 8,555,737 | 5.020000% | 0.014700% | 5.005300% | 53,804.46 | 645,653.52 | |||||||||||||||||||
| 34 | Loan | CGMRC | Mini Storage Depot Portfolio | SF | 41.40 | 9,500,000 | 9,465,928 | 9,465,928 | 0.8% | 7,821,762 | 5.050000% | 0.044700% | 5.005300% | 51,288.75 | 615,465.00 | |||||||||||||||||||||
| 34.01 | Property | Mini Storage Depot - Michigan City | SF | Fee Simple | 4,060,385 | |||||||||||||||||||||||||||||||
| 34.02 | Property | Mini Storage Depot - Hobart | SF | Fee Simple | 2,889,599 | |||||||||||||||||||||||||||||||
| 34.03 | Property | Mini Storage Depot - Brick | SF | Fee Simple | 2,515,944 | |||||||||||||||||||||||||||||||
| 35 | Loan | SMF I | ATK Building | SF | 69.27 | Fee Simple | 8,550,000 | 8,533,715 | 8,533,715 | 0.7% | 7,399,618 | 4.886000% | 0.014700% | 4.871300% | 52,258.20 | 627,098.40 | ||||||||||||||||||||
| 36 | Loan | MC-FiveMile | High Point Shopping Center | SF | 84.79 | Fee Simple | 7,300,000 | 7,291,901 | 7,291,901 | 0.6% | 5,966,458 | 4.815000% | 0.014700% | 4.800300% | 38,366.79 | 460,401.48 | ||||||||||||||||||||
| 37 | Loan | 42 | SMF I | Cambridge Center West | SF | 97.60 | Fee Simple | 7,250,000 | 7,242,653 | 7,242,653 | 0.6% | 6,000,697 | 5.200000% | 0.014700% | 5.185300% | 39,810.54 | 477,726.48 | |||||||||||||||||||
| 38 | Loan | GSMC | Jo-Ann Fabrics Columbia | SF | 159.23 | Fee Simple | 7,200,000 | 7,200,000 | 7,200,000 | 0.6% | 6,246,411 | 5.108500% | 0.014700% | 5.093800% | 39,130.00 | 469,560.00 | ||||||||||||||||||||
| 39 | Loan | SMF I | Olive Corporate Center | SF | 48.51 | Fee Simple | 7,100,000 | 7,100,000 | 7,100,000 | 0.6% | 5,892,946 | 5.290000% | 0.054700% | 5.235300% | 39,382.55 | 472,590.60 | ||||||||||||||||||||
| 40 | Loan | MC-FiveMile | Magnolia Farms Townhomes | Units | 60,344.83 | Fee Simple | 7,000,000 | 7,000,000 | 7,000,000 | 0.6% | 6,084,663 | 5.180000% | 0.014700% | 5.165300% | 38,351.32 | 460,215.84 | ||||||||||||||||||||
| 41 | Loan | 43 | GSMC | Holiday Inn Brunswick | Rooms | 67,387.88 | Fee Simple | 6,965,000 | 6,940,952 | 6,940,952 | 0.6% | 5,227,431 | 5.113000% | 0.014700% | 5.098300% | 41,176.56 | 494,118.72 | |||||||||||||||||||
| 42 | Loan | 44, 45 | SMF I | Staybridge Suites Orlando Airport | Rooms | 51,031.45 | Fee Simple | 6,900,000 | 6,889,246 | 6,889,246 | 0.6% | 5,148,065 | 4.935000% | 0.014700% | 4.920300% | 40,075.84 | 480,910.08 | |||||||||||||||||||
| 43 | Loan | 12 | CGMRC | The Store House - Georgia | SF | 45.39 | 6,675,000 | 6,658,829 | 6,658,829 | 0.6% | 5,541,269 | 5.310000% | 0.064700% | 5.245300% | 37,108.05 | 445,296.60 | ||||||||||||||||||||
| 43.01 | Property | 12 | The Store House - Mercer | SF | Fee Simple | 4,189,825 | ||||||||||||||||||||||||||||||
| 43.02 | Property | 12 | The Store House - Riverside | SF | Fee Simple | 2,469,004 | ||||||||||||||||||||||||||||||
| 44 | Loan | 12, 46, 47 | SMF I | Waverly Plaza Shopping Center | SF | 29.56 | Fee Simple | 6,500,000 | 6,493,170 | 6,493,170 | 0.5% | 5,353,566 | 5.048000% | 0.054700% | 4.993300% | 35,084.34 | 421,012.08 | |||||||||||||||||||
| 45 | Loan | MC-FiveMile | Waterside Commons | SF | 161.27 | Fee Simple | 6,415,000 | 6,415,000 | 6,415,000 | 0.5% | 5,665,654 | 4.890000% | 0.014700% | 4.875300% | 34,007.14 | 408,085.68 | ||||||||||||||||||||
| 46 | Loan | MC-FiveMile | Imperial MHP | Pads | 18,916.77 | Fee Simple | 6,400,000 | 6,393,867 | 6,393,867 | 0.5% | 5,335,928 | 5.430000% | 0.014700% | 5.415300% | 36,057.91 | 432,694.92 | ||||||||||||||||||||
| 47 | Loan | CGMRC | Cape Fear Plaza | SF | 55.13 | Fee Simple | 6,393,750 | 6,386,713 | 6,386,713 | 0.5% | 5,231,854 | 4.850000% | 0.069700% | 4.780300% | 33,739.30 | 404,871.60 | ||||||||||||||||||||
| 48 | Loan | GSMC | Super Bi-Lo Center | SF | 102.40 | Fee Simple | 5,625,000 | 5,625,000 | 5,625,000 | 0.5% | 4,843,721 | 4.809500% | 0.014700% | 4.794800% | 29,544.74 | 354,536.88 | ||||||||||||||||||||
| 49 | Loan | 12 | MC-FiveMile | Meadowbrook MHP | Pads | 25,351.28 | Fee Simple | 5,075,000 | 5,070,256 | 5,070,256 | 0.4% | 4,244,429 | 5.530000% | 0.014700% | 5.515300% | 28,910.89 | 346,930.68 | |||||||||||||||||||
| 50 | Loan | 12 | MC-FiveMile | High Point Village Apartments | Units | 29,733.88 | Fee Simple | 5,000,000 | 4,995,291 | 4,995,291 | 0.4% | 4,177,811 | 5.500000% | 0.014700% | 5.485300% | 28,389.45 | 340,673.40 | |||||||||||||||||||
| 51 | Loan | MC-FiveMile | Regency Apartments | Units | 34,139.10 | Fee Simple | 5,000,000 | 4,984,308 | 4,984,308 | 0.4% | 4,209,822 | 5.765000% | 0.014700% | 5.750300% | 29,226.30 | 350,715.60 | ||||||||||||||||||||
| 52 | Loan | 12 | MC-FiveMile | 2800 West Trenton | SF | 80.40 | Fee Simple | 4,750,000 | 4,745,370 | 4,745,370 | 0.4% | 3,951,554 | 5.360000% | 0.014700% | 5.345300% | 26,554.23 | 318,650.76 | |||||||||||||||||||
| 53 | Loan | GSMC | Normandy Plaza | SF | 290.48 | Fee Simple | 4,550,000 | 4,545,356 | 4,545,356 | 0.4% | 3,762,327 | 5.170000% | 0.079700% | 5.090300% | 24,900.29 | 298,803.48 | ||||||||||||||||||||
| 54 | Loan | SMF I | Cordova Court Apartments | Units | 27,600.28 | Fee Simple | 4,310,000 | 4,305,643 | 4,305,643 | 0.4% | 3,568,455 | 5.210000% | 0.014700% | 5.195300% | 23,693.31 | 284,319.72 | ||||||||||||||||||||
| 55 | Loan | 48 | GSMC | Candlewood Suites Columbus | Rooms | 51,242.21 | Fee Simple | 4,165,000 | 4,150,619 | 4,150,619 | 0.4% | 3,125,951 | 5.113000% | 0.014700% | 5.098300% | 24,623.17 | 295,478.04 | |||||||||||||||||||
| 56 | Loan | CGMRC | Grandview Marketplace | SF | 148.05 | Fee Simple | 4,000,000 | 4,000,000 | 4,000,000 | 0.3% | 4,000,000 | 4.890000% | 0.044700% | 4.845300% | 16,526.39 | 198,316.68 | ||||||||||||||||||||
| 57 | Loan | MC-FiveMile | Hillen & Belvedere Apartments | Units | 55,714.29 | Fee Simple | 3,900,000 | 3,900,000 | 3,900,000 | 0.3% | 3,385,806 | 5.130000% | 0.014700% | 5.115300% | 21,246.99 | 254,963.88 | ||||||||||||||||||||
| 58 | Loan | CGMRC | Compass Self-Storage - Spring Hill, FL | SF | 41.75 | Fee Simple | 3,761,250 | 3,752,153 | 3,752,153 | 0.3% | 3,123,396 | 5.320000% | 0.064700% | 5.255300% | 20,933.14 | 251,197.68 | ||||||||||||||||||||
| 59 | Loan | MC-FiveMile | Carlyn Estates MHP | Pads | 33,257.13 | Fee Simple | 3,695,000 | 3,691,542 | 3,691,542 | 0.3% | 3,089,800 | 5.525000% | 0.014700% | 5.510300% | 21,037.80 | 252,453.60 | ||||||||||||||||||||
| 60 | Loan | MC-FiveMile | Hillsdale Heights Apartments | Units | 52,121.68 | Fee Simple | 3,600,000 | 3,596,396 | 3,596,396 | 0.3% | 2,984,427 | 5.250000% | 0.014700% | 5.235300% | 19,879.33 | 238,551.96 | ||||||||||||||||||||
| 61 | Loan | SMF I | Lake Estates | Pads | 28,225.81 | Fee Simple | 3,500,000 | 3,500,000 | 3,500,000 | 0.3% | 2,890,132 | 5.130000% | 0.014700% | 5.115300% | 19,067.81 | 228,813.72 | ||||||||||||||||||||
| 62 | Loan | CGMRC | Walnut Creek Apartments - Farmington Hills | Units | 44,953.63 | Fee Simple | 2,700,000 | 2,697,218 | 2,697,218 | 0.2% | 2,229,712 | 5.130000% | 0.059700% | 5.070300% | 14,709.46 | 176,513.52 | ||||||||||||||||||||
| 63 | Loan | MC-FiveMile | Hi-Vue Estates MHC | Pads | 13,932.32 | Fee Simple | 2,260,000 | 2,257,036 | 2,257,036 | 0.2% | 1,742,371 | 5.860000% | 0.014700% | 5.845300% | 14,368.42 | 172,421.04 | ||||||||||||||||||||
| GSMS 2014-GC20 Annex A | ||||||||||||||||||||||||||||||||||
| Companion Loan | Interest | Original | Remaining | Original Term To | Remaining | Original | Remaining | |||||||||||||||||||||||||||
| Control | Loan / | Mortgage | Annual Debt | Accrual | Interest-Only | Interest-Only | Maturity | Term To | Amortization Term | Amortization Term | Origination | Due | First | |||||||||||||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | Service ($) | Amortization Type | Method | Seasoning | Period (Mos.) | Period (Mos.) | (Mos.) | Maturity (Mos.) | (Mos.) | (Mos.) | Date | Date | Due Date | |||||||||||||||||
| 1 | Loan | 8, 9, 10, 11 | GSMC | Newcastle Senior Housing Portfolio | 16,210,854.00 | Amortizing | Actual/360 | 3 | 0 | 0 | 120 | 117 | 360 | 357 | 12/23/2013 | 6 | 2/6/2014 | |||||||||||||||||
| 1.01 | Property | Orchid Terrace | ||||||||||||||||||||||||||||||||
| 1.02 | Property | Village Gate of Farmington | ||||||||||||||||||||||||||||||||
| 1.03 | Property | Lodge At Cold Spring | ||||||||||||||||||||||||||||||||
| 1.04 | Property | The Manor At Oakridge | ||||||||||||||||||||||||||||||||
| 1.05 | Property | Durham Regent | ||||||||||||||||||||||||||||||||
| 1.06 | Property | Dogwood Estates | ||||||||||||||||||||||||||||||||
| 1.07 | Property | Sheldon Oaks | ||||||||||||||||||||||||||||||||
| 1.08 | Property | Jordan Oaks | ||||||||||||||||||||||||||||||||
| 1.09 | Property | Sky Peaks | ||||||||||||||||||||||||||||||||
| 1.10 | Property | The Westmont | ||||||||||||||||||||||||||||||||
| 1.11 | Property | Pinewood Hills | ||||||||||||||||||||||||||||||||
| 1.12 | Property | Hidden Lakes | ||||||||||||||||||||||||||||||||
| 1.13 | Property | Walnut Woods | ||||||||||||||||||||||||||||||||
| 1.14 | Property | Oakwood Hills | ||||||||||||||||||||||||||||||||
| 1.15 | Property | Madison Estates | ||||||||||||||||||||||||||||||||
| 1.16 | Property | Thornton Place | ||||||||||||||||||||||||||||||||
| 1.17 | Property | Whiterock Court | ||||||||||||||||||||||||||||||||
| 1.18 | Property | The Bentley | ||||||||||||||||||||||||||||||||
| 1.19 | Property | Pueblo Regent | ||||||||||||||||||||||||||||||||
| 1.20 | Property | Vista De La Montana | ||||||||||||||||||||||||||||||||
| 1.21 | Property | Rock Creek | ||||||||||||||||||||||||||||||||
| 1.22 | Property | Illahee Hills | ||||||||||||||||||||||||||||||||
| 1.23 | Property | Palmer Hills | ||||||||||||||||||||||||||||||||
| 1.24 | Property | Uffelman Estates | ||||||||||||||||||||||||||||||||
| 1.25 | Property | The Regent | ||||||||||||||||||||||||||||||||
| 1.26 | Property | The Fountains At Hidden Lakes | ||||||||||||||||||||||||||||||||
| 2 | Loan | 12, 13 | CGMRC | Greene Town Center | 3,043,778.64 | Interest Only, Then Amortizing | Actual/360 | 4 | 12 | 8 | 120 | 116 | 360 | 360 | 11/22/2013 | 1 | 1/1/2014 | |||||||||||||||||
| 3 | Loan | MC-FiveMile | Chase Tower | Amortizing | Actual/360 | 1 | 0 | 0 | 84 | 83 | 360 | 359 | 2/14/2014 | 6 | 4/6/2014 | |||||||||||||||||||
| 4 | Loan | GSMC | Three WestLake Park | Interest Only, Then Amortizing | Actual/360 | 2 | 60 | 58 | 120 | 118 | 360 | 360 | 1/31/2014 | 6 | 3/6/2014 | |||||||||||||||||||
| 5 | Loan | 14, 15 | CGMRC | Walgreens Shopping Center Portfolio #1 | Interest Only, Then Amortizing | Actual/360 | 3 | 55 | 52 | 84 | 81 | 360 | 360 | 12/31/2013 | 6 | 2/6/2014 | ||||||||||||||||||
| 5.01 | Property | Takoma Park | ||||||||||||||||||||||||||||||||
| 5.02 | Property | Vienna | ||||||||||||||||||||||||||||||||
| 5.03 | Property | Pikesville | ||||||||||||||||||||||||||||||||
| 6 | Loan | 12, 16 | GSMC | Sheraton Suites Houston | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 3/14/2014 | 6 | 5/6/2014 | ||||||||||||||||||
| 7 | Loan | CGMRC | Greenville Center | Interest Only, Then Amortizing | Actual/360 | 1 | 36 | 35 | 120 | 119 | 360 | 360 | 2/14/2014 | 6 | 4/6/2014 | |||||||||||||||||||
| 8 | Loan | 12, 17, 18 | CGMRC | Walgreens Shopping Center Portfolio #3 | Interest Only, Then Amortizing | Actual/360 | 3 | 55 | 52 | 84 | 81 | 360 | 360 | 12/31/2013 | 6 | 2/6/2014 | ||||||||||||||||||
| 8.01 | Property | 12 | Pompano Beach | |||||||||||||||||||||||||||||||
| 8.02 | Property | 12 | Florissant | |||||||||||||||||||||||||||||||
| 8.03 | Property | Gonzales | ||||||||||||||||||||||||||||||||
| 8.04 | Property | Bristol | ||||||||||||||||||||||||||||||||
| 8.05 | Property | 12 | Cambridge | |||||||||||||||||||||||||||||||
| 9 | Loan | CGMRC | Amsdell Compass Self Storage Portfolio | Amortizing | Actual/360 | 3 | 0 | 0 | 120 | 117 | 360 | 357 | 12/17/2013 | 6 | 2/6/2014 | |||||||||||||||||||
| 9.01 | Property | Cheval Lutz Self Storage | ||||||||||||||||||||||||||||||||
| 9.02 | Property | University Parkway Sarasota Self Storage | ||||||||||||||||||||||||||||||||
| 9.03 | Property | Cortez Bradenton Self Storage | ||||||||||||||||||||||||||||||||
| 9.04 | Property | Waterford Lakes Orlando Self Storage | ||||||||||||||||||||||||||||||||
| 9.05 | Property | Lockwood Sarasota Self Storage | ||||||||||||||||||||||||||||||||
| 9.06 | Property | Meadow Woods Orlando Self Storage | ||||||||||||||||||||||||||||||||
| 9.07 | Property | Jackson A & W Storage | ||||||||||||||||||||||||||||||||
| 10 | Loan | 19 | RCMC | River Oaks | 157,962.84 | Interest Only, Then Amortizing | Actual/360 | 0 | 60 | 60 | 120 | 120 | 360 | 360 | 3/10/2014 | 5 | 5/5/2014 | |||||||||||||||||
| 11 | Loan | 12, 20 | GSMC | Oklahoma Hotel Portfolio | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 300 | 300 | 3/14/2014 | 6 | 5/6/2014 | ||||||||||||||||||
| 11.01 | Property | 12 | Holiday Inn Stillwater | |||||||||||||||||||||||||||||||
| 11.02 | Property | 12 | Hilton Garden Inn Norman | |||||||||||||||||||||||||||||||
| 11.03 | Property | 12 | Hampton Inn & Suites Durant | |||||||||||||||||||||||||||||||
| 12 | Loan | 21 | CGMRC | Prime Kurtell Medical Office Building Portfolio | Interest Only, Then Amortizing | Actual/360 | 2 | 24 | 22 | 120 | 118 | 360 | 360 | 1/13/2014 | 6 | 3/6/2014 | ||||||||||||||||||
| 12.01 | Property | Cool Springs | ||||||||||||||||||||||||||||||||
| 12.02 | Property | Mallory | ||||||||||||||||||||||||||||||||
| 12.03 | Property | Harpeth | ||||||||||||||||||||||||||||||||
| 12.04 | Property | Bellevue | ||||||||||||||||||||||||||||||||
| 12.05 | Property | Lebanon | ||||||||||||||||||||||||||||||||
| 13 | Loan | 12, 22, 23 | CGMRC | Walgreens Shopping Center Portfolio #2 | Interest Only, Then Amortizing | Actual/360 | 3 | 55 | 52 | 84 | 81 | 360 | 360 | 12/31/2013 | 6 | 2/6/2014 | ||||||||||||||||||
| 13.01 | Property | Austin | ||||||||||||||||||||||||||||||||
| 13.02 | Property | Jacksonville | ||||||||||||||||||||||||||||||||
| 13.03 | Property | 12 | Oxnard | |||||||||||||||||||||||||||||||
| 13.04 | Property | 12 | Puyallup | |||||||||||||||||||||||||||||||
| 14 | Loan | 24, 25 | GSMC | Crossroads Shopping Center | Interest Only | Actual/360 | 0 | 120 | 120 | 120 | 120 | 0 | 0 | 3/12/2014 | 1 | 5/1/2014 | ||||||||||||||||||
| 15 | Loan | 12, 26, 27 | GSMC | Shops at Shelby Crossing | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 3/6/2014 | 6 | 4/6/2014 | ||||||||||||||||||
| 16 | Loan | 28, 29 | RCMC | West Run Apartments | Interest Only, Then Amortizing | Actual/360 | 0 | 36 | 36 | 120 | 120 | 360 | 360 | 3/12/2014 | 5 | 5/5/2014 | ||||||||||||||||||
| 17 | Loan | GSMC | Lodge at Bridgemill | Amortizing | Actual/360 | 2 | 0 | 0 | 120 | 118 | 360 | 358 | 1/24/2014 | 6 | 3/6/2014 | |||||||||||||||||||
| 18 | Loan | CGMRC | Norwalk Self Storage | Interest Only, Then Amortizing | Actual/360 | 1 | 48 | 47 | 120 | 119 | 360 | 360 | 2/28/2014 | 6 | 4/6/2014 | |||||||||||||||||||
| 19 | Loan | 30 | SMF I | Burlington Office Center | Interest Only, Then Amortizing | Actual/360 | 1 | 18 | 17 | 120 | 119 | 360 | 360 | 3/3/2014 | 6 | 4/6/2014 | ||||||||||||||||||
| GSMS 2014-GC20 Annex A | ||||||||||||||||||||||||||||||||||
| Companion Loan | Interest | Original | Remaining | Original Term To | Remaining | Original | Remaining | |||||||||||||||||||||||||||
| Control | Loan / | Mortgage | Annual Debt | Accrual | Interest-Only | Interest-Only | Maturity | Term To | Amortization Term | Amortization Term | Origination | Due | First | |||||||||||||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | Service ($) | Amortization Type | Method | Seasoning | Period (Mos.) | Period (Mos.) | (Mos.) | Maturity (Mos.) | (Mos.) | (Mos.) | Date | Date | Due Date | |||||||||||||||||
| 20 | Loan | 31 | MC-FiveMile | 1650 Selwyn | Amortizing | Actual/360 | 3 | 0 | 0 | 120 | 117 | 360 | 357 | 12/30/2013 | 6 | 2/6/2014 | ||||||||||||||||||
| 21 | Loan | RCMC | Preserve at Greenway Park II | Amortizing | Actual/360 | 2 | 0 | 0 | 120 | 118 | 360 | 358 | 1/31/2014 | 5 | 3/5/2014 | |||||||||||||||||||
| 22 | Loan | 12, 32, 33 | SMF I | Baldwin Park Village | Interest Only, Then Amortizing | Actual/360 | 2 | 24 | 22 | 120 | 118 | 360 | 360 | 1/29/2014 | 6 | 3/6/2014 | ||||||||||||||||||
| 23 | Loan | 34 | GSMC | 8860 Smith’s Mill Road | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 2/18/2014 | 6 | 4/6/2014 | ||||||||||||||||||
| 24 | Loan | 35 | CGMRC | Visalia Marketplace | Interest Only, Then Amortizing | Actual/360 | 0 | 24 | 24 | 60 | 60 | 360 | 360 | 3/12/2014 | 6 | 5/6/2014 | ||||||||||||||||||
| 25 | Loan | 36, 37 | SMF I | Hermitage Towne Plaza | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 2/28/2014 | 6 | 4/6/2014 | ||||||||||||||||||
| 26 | Loan | MC-FiveMile | WJ Management Multi Portfolio | Amortizing | Actual/360 | 2 | 0 | 0 | 60 | 58 | 360 | 358 | 1/31/2014 | 6 | 3/6/2014 | |||||||||||||||||||
| 26.01 | Property | 5644 Washington | ||||||||||||||||||||||||||||||||
| 26.02 | Property | 5032 Washington | ||||||||||||||||||||||||||||||||
| 26.03 | Property | 234 North Pine | ||||||||||||||||||||||||||||||||
| 26.04 | Property | 4200 Washington | ||||||||||||||||||||||||||||||||
| 26.05 | Property | Essex King | ||||||||||||||||||||||||||||||||
| 26.06 | Property | WJ Management | ||||||||||||||||||||||||||||||||
| 26.07 | Property | 4400 Washington | ||||||||||||||||||||||||||||||||
| 26.08 | Property | 3352 Van Buren | ||||||||||||||||||||||||||||||||
| 26.09 | Property | Maypole | ||||||||||||||||||||||||||||||||
| 26.10 | Property | Congress 2007 | ||||||||||||||||||||||||||||||||
| 26.11 | Property | Homan | ||||||||||||||||||||||||||||||||
| 26.12 | Property | Kingston | ||||||||||||||||||||||||||||||||
| 27 | Loan | 38 | GSMC | Covington Portfolio | Amortizing | Actual/360 | 2 | 0 | 0 | 120 | 118 | 300 | 298 | 2/5/2014 | 6 | 3/6/2014 | ||||||||||||||||||
| 27.01 | Property | 6400 Augusta Road | ||||||||||||||||||||||||||||||||
| 27.02 | Property | 6410 Augusta Road | ||||||||||||||||||||||||||||||||
| 27.03 | Property | 1631 South Highway 14 | ||||||||||||||||||||||||||||||||
| 27.04 | Property | 1623 South Highway 14 | ||||||||||||||||||||||||||||||||
| 27.05 | Property | 1627 South Highway 14 | ||||||||||||||||||||||||||||||||
| 28 | Loan | 12 | MC-FiveMile | Brickhaven Apartments | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 2/25/2014 | 6 | 4/6/2014 | ||||||||||||||||||
| 29 | Loan | GSMC | Dickson City Commons | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 2/25/2014 | 6 | 4/6/2014 | |||||||||||||||||||
| 30 | Loan | CGMRC | Mooresville Crossing II | Interest Only, Then Amortizing | Actual/360 | 1 | 12 | 11 | 120 | 119 | 360 | 360 | 2/20/2014 | 6 | 4/6/2014 | |||||||||||||||||||
| 31 | Loan | GSMC | Willowick Apartments | Interest Only, Then Amortizing | Actual/360 | 2 | 36 | 34 | 120 | 118 | 360 | 360 | 1/30/2014 | 6 | 3/6/2014 | |||||||||||||||||||
| 32 | Loan | 39 | GSMC | Nut Tree Center Phase II | Interest Only, Then Amortizing | Actual/360 | 1 | 36 | 35 | 120 | 119 | 360 | 360 | 2/11/2014 | 6 | 4/6/2014 | ||||||||||||||||||
| 33 | Loan | 12, 40, 41 | SMF I | Northgate Power Center | Interest Only, Then Amortizing | Actual/360 | 2 | 18 | 16 | 120 | 118 | 360 | 360 | 1/24/2014 | 6 | 3/6/2014 | ||||||||||||||||||
| 34 | Loan | CGMRC | Mini Storage Depot Portfolio | Amortizing | Actual/360 | 3 | 0 | 0 | 120 | 117 | 360 | 357 | 12/20/2013 | 6 | 2/6/2014 | |||||||||||||||||||
| 34.01 | Property | Mini Storage Depot - Michigan City | ||||||||||||||||||||||||||||||||
| 34.02 | Property | Mini Storage Depot - Hobart | ||||||||||||||||||||||||||||||||
| 34.03 | Property | Mini Storage Depot - Brick | ||||||||||||||||||||||||||||||||
| 35 | Loan | SMF I | ATK Building | Amortizing | Actual/360 | 1 | 0 | 0 | 60 | 59 | 270 | 269 | 2/10/2014 | 6 | 4/6/2014 | |||||||||||||||||||
| 36 | Loan | MC-FiveMile | High Point Shopping Center | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 2/27/2014 | 6 | 4/6/2014 | |||||||||||||||||||
| 37 | Loan | 42 | SMF I | Cambridge Center West | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 3/3/2014 | 6 | 4/6/2014 | ||||||||||||||||||
| 38 | Loan | GSMC | Jo-Ann Fabrics Columbia | Interest Only, Then Amortizing | Actual/360 | 2 | 24 | 22 | 120 | 118 | 360 | 360 | 1/17/2014 | 6 | 3/6/2014 | |||||||||||||||||||
| 39 | Loan | SMF I | Olive Corporate Center | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 3/10/2014 | 6 | 5/6/2014 | |||||||||||||||||||
| 40 | Loan | MC-FiveMile | Magnolia Farms Townhomes | Interest Only, Then Amortizing | Actual/360 | 1 | 24 | 23 | 120 | 119 | 360 | 360 | 2/28/2014 | 6 | 4/6/2014 | |||||||||||||||||||
| 41 | Loan | 43 | GSMC | Holiday Inn Brunswick | Amortizing | Actual/360 | 2 | 0 | 0 | 120 | 118 | 300 | 298 | 1/30/2014 | 6 | 3/6/2014 | ||||||||||||||||||
| 42 | Loan | 44, 45 | SMF I | Staybridge Suites Orlando Airport | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 300 | 299 | 2/25/2014 | 6 | 4/6/2014 | ||||||||||||||||||
| 43 | Loan | 12 | CGMRC | The Store House - Georgia | Amortizing | Actual/360 | 2 | 0 | 0 | 120 | 118 | 360 | 358 | 1/31/2014 | 6 | 3/6/2014 | ||||||||||||||||||
| 43.01 | Property | 12 | The Store House - Mercer | |||||||||||||||||||||||||||||||
| 43.02 | Property | 12 | The Store House - Riverside | |||||||||||||||||||||||||||||||
| 44 | Loan | 12, 46, 47 | SMF I | Waverly Plaza Shopping Center | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 2/28/2014 | 6 | 4/6/2014 | ||||||||||||||||||
| 45 | Loan | MC-FiveMile | Waterside Commons | Interest Only, Then Amortizing | Actual/360 | 1 | 36 | 35 | 120 | 119 | 360 | 360 | 3/5/2014 | 6 | 4/6/2014 | |||||||||||||||||||
| 46 | Loan | MC-FiveMile | Imperial MHP | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 2/20/2014 | 6 | 4/6/2014 | |||||||||||||||||||
| 47 | Loan | CGMRC | Cape Fear Plaza | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 2/28/2014 | 6 | 4/6/2014 | |||||||||||||||||||
| 48 | Loan | GSMC | Super Bi-Lo Center | Interest Only, Then Amortizing | Actual/360 | 1 | 24 | 23 | 120 | 119 | 360 | 360 | 3/5/2014 | 6 | 4/6/2014 | |||||||||||||||||||
| 49 | Loan | 12 | MC-FiveMile | Meadowbrook MHP | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 2/20/2014 | 6 | 4/6/2014 | ||||||||||||||||||
| 50 | Loan | 12 | MC-FiveMile | High Point Village Apartments | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 2/27/2014 | 6 | 4/6/2014 | ||||||||||||||||||
| 51 | Loan | MC-FiveMile | Regency Apartments | Amortizing | Actual/360 | 3 | 0 | 0 | 120 | 117 | 360 | 357 | 12/27/2013 | 6 | 2/6/2014 | |||||||||||||||||||
| 52 | Loan | 12 | MC-FiveMile | 2800 West Trenton | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 3/4/2014 | 6 | 4/6/2014 | ||||||||||||||||||
| 53 | Loan | GSMC | Normandy Plaza | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 2/13/2014 | 6 | 4/6/2014 | |||||||||||||||||||
| 54 | Loan | SMF I | Cordova Court Apartments | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 3/3/2014 | 6 | 4/6/2014 | |||||||||||||||||||
| 55 | Loan | 48 | GSMC | Candlewood Suites Columbus | Amortizing | Actual/360 | 2 | 0 | 0 | 120 | 118 | 300 | 298 | 1/30/2014 | 6 | 3/6/2014 | ||||||||||||||||||
| 56 | Loan | CGMRC | Grandview Marketplace | Interest Only | Actual/360 | 3 | 120 | 117 | 120 | 117 | 0 | 0 | 12/16/2013 | 6 | 2/6/2014 | |||||||||||||||||||
| 57 | Loan | MC-FiveMile | Hillen & Belvedere Apartments | Interest Only, Then Amortizing | Actual/360 | 1 | 24 | 23 | 120 | 119 | 360 | 360 | 2/28/2014 | 6 | 4/6/2014 | |||||||||||||||||||
| 58 | Loan | CGMRC | Compass Self-Storage - Spring Hill, FL | Amortizing | Actual/360 | 2 | 0 | 0 | 120 | 118 | 360 | 358 | 1/9/2014 | 6 | 3/6/2014 | |||||||||||||||||||
| 59 | Loan | MC-FiveMile | Carlyn Estates MHP | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 2/20/2014 | 6 | 4/6/2014 | |||||||||||||||||||
| 60 | Loan | MC-FiveMile | Hillsdale Heights Apartments | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 2/26/2014 | 6 | 4/6/2014 | |||||||||||||||||||
| 61 | Loan | SMF I | Lake Estates | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 3/12/2014 | 6 | 5/6/2014 | |||||||||||||||||||
| 62 | Loan | CGMRC | Walnut Creek Apartments - Farmington Hills | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 2/12/2014 | 6 | 4/6/2014 | |||||||||||||||||||
| 63 | Loan | MC-FiveMile | Hi-Vue Estates MHC | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 300 | 299 | 2/14/2014 | 6 | 4/6/2014 | |||||||||||||||||||
| GSMS 2014-GC20 Annex A | ||||||||||||||||||||||||||||||||
| Grace | Grace | Third | Third | Second | Second | |||||||||||||||||||||||||||
| Control | Loan / | Mortgage | Last IO | First P&I | ARD | Final | Period- | Period- | Most Recent | Most Recent | Most Recent | Most Recent | ||||||||||||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | Due Date | Due Date | Maturity Date | (Yes / No) | Maturity Date | Late Fee | Default | Prepayment Provision (3) | NOI ($) | NOI Date | NOI ($) | NOI Date | ||||||||||||||||
| 1 | Loan | 8, 9, 10, 11 | GSMC | Newcastle Senior Housing Portfolio | 2/6/2014 | 1/6/2024 | No | 0 | 0 | Lockout/5_>YM or 1%/111_0%/4 | 26,323,602 | 12/31/2011 | 32,483,514 | 12/31/2012 | ||||||||||||||||||
| 1.01 | Property | Orchid Terrace | 1,743,154 | 12/31/2011 | 1,899,837 | 12/31/2012 | ||||||||||||||||||||||||||
| 1.02 | Property | Village Gate of Farmington | 1,962,047 | 12/31/2011 | 1,911,474 | 12/31/2012 | ||||||||||||||||||||||||||
| 1.03 | Property | Lodge At Cold Spring | 1,072,313 | 12/31/2011 | 1,592,775 | 12/31/2012 | ||||||||||||||||||||||||||
| 1.04 | Property | The Manor At Oakridge | 988,712 | 12/31/2011 | 1,405,939 | 12/31/2012 | ||||||||||||||||||||||||||
| 1.05 | Property | Durham Regent | 1,105,152 | 12/31/2011 | 1,325,714 | 12/31/2012 | ||||||||||||||||||||||||||
| 1.06 | Property | Dogwood Estates | 1,290,057 | 12/31/2011 | 1,437,633 | 12/31/2012 | ||||||||||||||||||||||||||
| 1.07 | Property | Sheldon Oaks | 1,367,901 | 12/31/2011 | 1,665,917 | 12/31/2012 | ||||||||||||||||||||||||||
| 1.08 | Property | Jordan Oaks | 1,817,894 | 12/31/2011 | 1,580,256 | 12/31/2012 | ||||||||||||||||||||||||||
| 1.09 | Property | Sky Peaks | 1,063,183 | 12/31/2011 | 1,185,743 | 12/31/2012 | ||||||||||||||||||||||||||
| 1.10 | Property | The Westmont | 1,217,430 | 12/31/2011 | 1,485,959 | 12/31/2012 | ||||||||||||||||||||||||||
| 1.11 | Property | Pinewood Hills | 1,573,810 | 12/31/2011 | 1,577,366 | 12/31/2012 | ||||||||||||||||||||||||||
| 1.12 | Property | Hidden Lakes | 1,415,289 | 12/31/2011 | 1,330,794 | 12/31/2012 | ||||||||||||||||||||||||||
| 1.13 | Property | Walnut Woods | 1,106,877 | 12/31/2011 | 1,253,477 | 12/31/2012 | ||||||||||||||||||||||||||
| 1.14 | Property | Oakwood Hills | 1,235,623 | 12/31/2011 | 1,732,811 | 12/31/2012 | ||||||||||||||||||||||||||
| 1.15 | Property | Madison Estates | 1,347,490 | 12/31/2011 | 1,723,788 | 12/31/2012 | ||||||||||||||||||||||||||
| 1.16 | Property | Thornton Place | 803,019 | 12/31/2011 | 1,136,990 | 12/31/2012 | ||||||||||||||||||||||||||
| 1.17 | Property | Whiterock Court | 657,606 | 12/31/2011 | 1,060,588 | 12/31/2012 | ||||||||||||||||||||||||||
| 1.18 | Property | The Bentley | 779,788 | 12/31/2011 | 1,401,293 | 12/31/2012 | ||||||||||||||||||||||||||
| 1.19 | Property | Pueblo Regent | 423,091 | 12/31/2011 | 838,478 | 12/31/2012 | ||||||||||||||||||||||||||
| 1.20 | Property | Vista De La Montana | 652,780 | 12/31/2011 | 772,432 | 12/31/2012 | ||||||||||||||||||||||||||
| 1.21 | Property | Rock Creek | 589,269 | 12/31/2011 | 747,548 | 12/31/2012 | ||||||||||||||||||||||||||
| 1.22 | Property | Illahee Hills | 779,022 | 12/31/2011 | 904,857 | 12/31/2012 | ||||||||||||||||||||||||||
| 1.23 | Property | Palmer Hills | 645,837 | 12/31/2011 | 1,069,419 | 12/31/2012 | ||||||||||||||||||||||||||
| 1.24 | Property | Uffelman Estates | 269,464 | 12/31/2011 | 640,866 | 12/31/2012 | ||||||||||||||||||||||||||
| 1.25 | Property | The Regent | N/A | N/A | 317,150 | 12/31/2012 | ||||||||||||||||||||||||||
| 1.26 | Property | The Fountains At Hidden Lakes | 416,796 | 12/31/2011 | 484,409 | 12/31/2012 | ||||||||||||||||||||||||||
| 2 | Loan | 12, 13 | CGMRC | Greene Town Center | 12/1/2014 | 1/1/2015 | 12/1/2023 | No | 5 | 5 | >YM or 1%/117_0%/3 | 10,182,864 | 12/31/2011 | 11,303,586 | 12/31/2012 | |||||||||||||||||
| 3 | Loan | MC-FiveMile | Chase Tower | 4/6/2014 | 3/6/2021 | No | 10 | 0 | Lockout/25_>YM or 1%/55_0%/4 | 6,555,179 | 12/31/2011 | 6,258,761 | 12/31/2012 | |||||||||||||||||||
| 4 | Loan | GSMC | Three WestLake Park | 2/6/2019 | 3/6/2019 | 2/6/2024 | No | 0 | 0 | Lockout/11_>YM or 1%/105_0%/4 | 7,576,297 | 12/31/2011 | 8,093,734 | 12/31/2012 | ||||||||||||||||||
| 5 | Loan | 14, 15 | CGMRC | Walgreens Shopping Center Portfolio #1 | 8/6/2018 | 9/6/2018 | 1/6/2021 | No | 0 | 0 | Lockout/27_Defeasance/53_0%/4 | N/A | N/A | N/A | N/A | |||||||||||||||||
| 5.01 | Property | Takoma Park | N/A | N/A | N/A | N/A | ||||||||||||||||||||||||||
| 5.02 | Property | Vienna | N/A | N/A | N/A | N/A | ||||||||||||||||||||||||||
| 5.03 | Property | Pikesville | N/A | N/A | N/A | N/A | ||||||||||||||||||||||||||
| 6 | Loan | 12, 16 | GSMC | Sheraton Suites Houston | 5/6/2014 | 4/6/2024 | No | 0 | 0 | Lockout/11_>YM or 1%/105_0%/4 | 3,582,722 | 12/31/2011 | 4,493,686 | 12/31/2012 | ||||||||||||||||||
| 7 | Loan | CGMRC | Greenville Center | 3/6/2017 | 4/6/2017 | 3/6/2024 | No | 0 | 0 | Lockout/25_>YM or 1%/91_0%/4 | 2,897,927 | 12/31/2011 | 3,055,478 | 12/31/2012 | ||||||||||||||||||
| 8 | Loan | 12, 17, 18 | CGMRC | Walgreens Shopping Center Portfolio #3 | 8/6/2018 | 9/6/2018 | 1/6/2021 | No | 0 | 0 | Lockout/27_Defeasance/53_0%/4 | N/A | N/A | N/A | N/A | |||||||||||||||||
| 8.01 | Property | 12 | Pompano Beach | N/A | N/A | N/A | N/A | |||||||||||||||||||||||||
| 8.02 | Property | 12 | Florissant | N/A | N/A | N/A | N/A | |||||||||||||||||||||||||
| 8.03 | Property | Gonzales | N/A | N/A | N/A | N/A | ||||||||||||||||||||||||||
| 8.04 | Property | Bristol | N/A | N/A | N/A | N/A | ||||||||||||||||||||||||||
| 8.05 | Property | 12 | Cambridge | N/A | N/A | N/A | N/A | |||||||||||||||||||||||||
| 9 | Loan | CGMRC | Amsdell Compass Self Storage Portfolio | 2/6/2014 | 1/6/2024 | No | 0 | 0 | Lockout/27_Defeasance/89_0%/4 | 1,800,185 | 12/31/2011 | 2,177,520 | 12/31/2012 | |||||||||||||||||||
| 9.01 | Property | Cheval Lutz Self Storage | 369,874 | 12/31/2011 | 416,178 | 12/31/2012 | ||||||||||||||||||||||||||
| 9.02 | Property | University Parkway Sarasota Self Storage | 49,785 | 12/31/2011 | 210,192 | 12/31/2012 | ||||||||||||||||||||||||||
| 9.03 | Property | Cortez Bradenton Self Storage | 330,288 | 12/31/2011 | 382,418 | 12/31/2012 | ||||||||||||||||||||||||||
| 9.04 | Property | Waterford Lakes Orlando Self Storage | 306,783 | 12/31/2011 | 315,962 | 12/31/2012 | ||||||||||||||||||||||||||
| 9.05 | Property | Lockwood Sarasota Self Storage | 254,830 | 12/31/2011 | 313,183 | 12/31/2012 | ||||||||||||||||||||||||||
| 9.06 | Property | Meadow Woods Orlando Self Storage | 222,455 | 12/31/2011 | 279,277 | 12/31/2012 | ||||||||||||||||||||||||||
| 9.07 | Property | Jackson A & W Storage | 266,170 | 12/31/2011 | 260,310 | 12/31/2012 | ||||||||||||||||||||||||||
| 10 | Loan | 19 | RCMC | River Oaks | 4/5/2019 | 5/5/2019 | 4/5/2024 | No | 5 | 0 | Lockout/24_Defeasance/92_0%/4 | N/A | N/A | 2,189,228 | 12/31/2012 | |||||||||||||||||
| 11 | Loan | 12, 20 | GSMC | Oklahoma Hotel Portfolio | 5/6/2014 | 4/6/2024 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 1,738,353 | 12/31/2011 | 2,931,765 | 12/31/2012 | ||||||||||||||||||
| 11.01 | Property | 12 | Holiday Inn Stillwater | 895,596 | 12/31/2011 | 1,268,340 | 12/31/2012 | |||||||||||||||||||||||||
| 11.02 | Property | 12 | Hilton Garden Inn Norman | 842,757 | 12/31/2011 | 1,019,953 | 12/31/2012 | |||||||||||||||||||||||||
| 11.03 | Property | 12 | Hampton Inn & Suites Durant | N/A | N/A | 643,472 | 12/31/2012 | |||||||||||||||||||||||||
| 12 | Loan | 21 | CGMRC | Prime Kurtell Medical Office Building Portfolio | 2/6/2016 | 3/6/2016 | 2/6/2024 | No | 0 | 0 | Lockout/26_Defeasance/91_0%/3 | 3,024,940 | 12/31/2011 | 2,874,428 | 12/31/2012 | |||||||||||||||||
| 12.01 | Property | Cool Springs | 1,079,613 | 12/31/2011 | 1,158,150 | 12/31/2012 | ||||||||||||||||||||||||||
| 12.02 | Property | Mallory | 699,787 | 12/31/2011 | 731,994 | 12/31/2012 | ||||||||||||||||||||||||||
| 12.03 | Property | Harpeth | 395,669 | 12/31/2011 | 417,183 | 12/31/2012 | ||||||||||||||||||||||||||
| 12.04 | Property | Bellevue | 415,174 | 12/31/2011 | 444,144 | 12/31/2012 | ||||||||||||||||||||||||||
| 12.05 | Property | Lebanon | 434,697 | 12/31/2011 | 122,957 | 12/31/2012 | ||||||||||||||||||||||||||
| 13 | Loan | 12, 22, 23 | CGMRC | Walgreens Shopping Center Portfolio #2 | 8/6/2018 | 9/6/2018 | 1/6/2021 | No | 0 | 0 | Lockout/27_Defeasance/53_0%/4 | N/A | N/A | N/A | N/A | |||||||||||||||||
| 13.01 | Property | Austin | N/A | N/A | N/A | N/A | ||||||||||||||||||||||||||
| 13.02 | Property | Jacksonville | N/A | N/A | N/A | N/A | ||||||||||||||||||||||||||
| 13.03 | Property | 12 | Oxnard | N/A | N/A | N/A | N/A | |||||||||||||||||||||||||
| 13.04 | Property | 12 | Puyallup | N/A | N/A | N/A | N/A | |||||||||||||||||||||||||
| 14 | Loan | 24, 25 | GSMC | Crossroads Shopping Center | 4/6/2024 | 4/6/2024 | No | 5 | 5 | Lockout/24_Defeasance/91_0%/5 | 2,198,311 | 12/31/2011 | 2,708,239 | 12/31/2012 | ||||||||||||||||||
| 15 | Loan | 12, 26, 27 | GSMC | Shops at Shelby Crossing | 4/6/2014 | 3/6/2024 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 2,439,140 | 12/31/2011 | 2,314,399 | 12/31/2012 | ||||||||||||||||||
| 16 | Loan | 28, 29 | RCMC | West Run Apartments | 4/5/2017 | 5/5/2017 | 4/5/2024 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 1,705,340 | 12/31/2011 | 2,092,537 | 12/31/2012 | |||||||||||||||||
| 17 | Loan | GSMC | Lodge at Bridgemill | 3/6/2014 | 2/6/2024 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | 905,644 | 12/31/2011 | 1,404,383 | 12/31/2012 | |||||||||||||||||||
| 18 | Loan | CGMRC | Norwalk Self Storage | 3/6/2018 | 4/6/2018 | 3/6/2024 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 1,916,168 | 12/31/2011 | 2,112,829 | 12/31/2012 | ||||||||||||||||||
| 19 | Loan | 30 | SMF I | Burlington Office Center | 9/6/2015 | 10/6/2015 | 3/6/2024 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 2,550,097 | 12/31/2011 | 2,394,922 | 12/31/2012 | |||||||||||||||||
| GSMS 2014-GC20 Annex A | ||||||||||||||||||||||||||||||||
| Grace | Grace | Third | Third | Second | Second | |||||||||||||||||||||||||||
| Control | Loan / | Mortgage | Last IO | First P&I | ARD | Final | Period- | Period- | Most Recent | Most Recent | Most Recent | Most Recent | ||||||||||||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | Due Date | Due Date | Maturity Date | (Yes / No) | Maturity Date | Late Fee | Default | Prepayment Provision (3) | NOI ($) | NOI Date | NOI ($) | NOI Date | ||||||||||||||||
| 20 | Loan | 31 | MC-FiveMile | 1650 Selwyn | 2/6/2014 | 1/6/2024 | No | 0 | 0 | Lockout/27_Defeasance/89_0%/4 | N/A | N/A | N/A | N/A | ||||||||||||||||||
| 21 | Loan | RCMC | Preserve at Greenway Park II | 3/5/2014 | 2/5/2024 | No | 0 | 0 | Lockout/26_Defeasance or >YM or 1%/90_0%/4 | N/A | N/A | N/A | N/A | |||||||||||||||||||
| 22 | Loan | 12, 32, 33 | SMF I | Baldwin Park Village | 2/6/2016 | 3/6/2016 | 2/6/2024 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | 1,423,955 | 12/31/2011 | N/A | N/A | |||||||||||||||||
| 23 | Loan | 34 | GSMC | 8860 Smith’s Mill Road | 4/6/2014 | 3/6/2024 | No | 0 | 0 | Lockout/23_>YM or 1%/94_0%/3 | N/A | N/A | 646,975 | 12/31/2012 | ||||||||||||||||||
| 24 | Loan | 35 | CGMRC | Visalia Marketplace | 4/6/2016 | 5/6/2016 | 4/6/2019 | No | 0 | 0 | Lockout/24_>YM or 1%/29_0%/7 | 1,594,080 | 12/31/2011 | 1,468,287 | 12/31/2012 | |||||||||||||||||
| 25 | Loan | 36, 37 | SMF I | Hermitage Towne Plaza | 4/6/2014 | 3/6/2024 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 1,967,367 | 12/31/2011 | 1,963,620 | 12/31/2012 | ||||||||||||||||||
| 26 | Loan | MC-FiveMile | WJ Management Multi Portfolio | 3/6/2014 | 2/6/2019 | No | 0 | 0 | Lockout/26_Defeasance/30_0%/4 | 1,560,816 | 12/31/2011 | 1,731,873 | 12/31/2012 | |||||||||||||||||||
| 26.01 | Property | 5644 Washington | 232,313 | 12/31/2011 | 264,029 | 12/31/2012 | ||||||||||||||||||||||||||
| 26.02 | Property | 5032 Washington | 241,714 | 12/31/2011 | 263,664 | 12/31/2012 | ||||||||||||||||||||||||||
| 26.03 | Property | 234 North Pine | 250,936 | 12/31/2011 | 267,724 | 12/31/2012 | ||||||||||||||||||||||||||
| 26.04 | Property | 4200 Washington | 130,738 | 12/31/2011 | 201,768 | 12/31/2012 | ||||||||||||||||||||||||||
| 26.05 | Property | Essex King | 80,515 | 12/31/2011 | 36,397 | 12/31/2012 | ||||||||||||||||||||||||||
| 26.06 | Property | WJ Management | 92,568 | 12/31/2011 | 125,689 | 12/31/2012 | ||||||||||||||||||||||||||
| 26.07 | Property | 4400 Washington | 80,867 | 12/31/2011 | 112,302 | 12/31/2012 | ||||||||||||||||||||||||||
| 26.08 | Property | 3352 Van Buren | 105,064 | 12/31/2011 | 108,730 | 12/31/2012 | ||||||||||||||||||||||||||
| 26.09 | Property | Maypole | 64,782 | 12/31/2011 | 65,708 | 12/31/2012 | ||||||||||||||||||||||||||
| 26.10 | Property | Congress 2007 | 68,671 | 12/31/2011 | 104,078 | 12/31/2012 | ||||||||||||||||||||||||||
| 26.11 | Property | Homan | 115,795 | 12/31/2011 | 90,185 | 12/31/2012 | ||||||||||||||||||||||||||
| 26.12 | Property | Kingston | 96,853 | 12/31/2011 | 91,599 | 12/31/2012 | ||||||||||||||||||||||||||
| 27 | Loan | 38 | GSMC | Covington Portfolio | 3/6/2014 | 2/6/2024 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | N/A | N/A | N/A | N/A | ||||||||||||||||||
| 27.01 | Property | 6400 Augusta Road | N/A | N/A | N/A | N/A | ||||||||||||||||||||||||||
| 27.02 | Property | 6410 Augusta Road | N/A | N/A | N/A | N/A | ||||||||||||||||||||||||||
| 27.03 | Property | 1631 South Highway 14 | N/A | N/A | N/A | N/A | ||||||||||||||||||||||||||
| 27.04 | Property | 1623 South Highway 14 | N/A | N/A | N/A | N/A | ||||||||||||||||||||||||||
| 27.05 | Property | 1627 South Highway 14 | N/A | N/A | N/A | N/A | ||||||||||||||||||||||||||
| 28 | Loan | 12 | MC-FiveMile | Brickhaven Apartments | 4/6/2014 | 3/6/2024 | No | 0 | 0 | Lockout/25_Defeasance/88_0%/7 | N/A | N/A | 768,295 | 12/31/2012 | ||||||||||||||||||
| 29 | Loan | GSMC | Dickson City Commons | 4/6/2014 | 3/6/2024 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 1,366,274 | 12/31/2011 | 1,380,651 | 12/31/2012 | |||||||||||||||||||
| 30 | Loan | CGMRC | Mooresville Crossing II | 3/6/2015 | 4/6/2015 | 3/6/2024 | No | 0 | 0 | Lockout/25_Defeasance/92_0%/3 | 1,185,844 | 12/31/2011 | 1,143,018 | 12/31/2012 | ||||||||||||||||||
| 31 | Loan | GSMC | Willowick Apartments | 2/6/2017 | 3/6/2017 | 2/6/2024 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | 929,377 | 12/31/2011 | 714,633 | 12/31/2012 | ||||||||||||||||||
| 32 | Loan | 39 | GSMC | Nut Tree Center Phase II | 3/6/2017 | 4/6/2017 | 3/6/2024 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | N/A | |||||||||||||||||
| 33 | Loan | 12, 40, 41 | SMF I | Northgate Power Center | 8/6/2015 | 9/6/2015 | 2/6/2024 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | N/A | N/A | N/A | N/A | |||||||||||||||||
| 34 | Loan | CGMRC | Mini Storage Depot Portfolio | 2/6/2014 | 1/6/2024 | No | 0 | 0 | Lockout/27_Defeasance/89_0%/4 | 715,088 | 12/31/2011 | 772,679 | 12/31/2012 | |||||||||||||||||||
| 34.01 | Property | Mini Storage Depot - Michigan City | 353,938 | 12/31/2011 | 381,132 | 12/31/2012 | ||||||||||||||||||||||||||
| 34.02 | Property | Mini Storage Depot - Hobart | 130,007 | 12/31/2011 | 174,414 | 12/31/2012 | ||||||||||||||||||||||||||
| 34.03 | Property | Mini Storage Depot - Brick | 231,143 | 12/31/2011 | 217,133 | 12/31/2012 | ||||||||||||||||||||||||||
| 35 | Loan | SMF I | ATK Building | 4/6/2014 | 3/6/2019 | No | 0 | 0 | Lockout/13_>YM or 1%/42_0%/5 | 1,877,176 | 12/31/2011 | 1,877,176 | 12/31/2012 | |||||||||||||||||||
| 36 | Loan | MC-FiveMile | High Point Shopping Center | 4/6/2014 | 3/6/2024 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 537,708 | 12/31/2011 | 645,985 | 12/31/2012 | |||||||||||||||||||
| 37 | Loan | 42 | SMF I | Cambridge Center West | 4/6/2014 | 3/6/2024 | No | 0 | 0 | Lockout/25_Defeasance/90_0%/5 | 936,117 | 12/31/2011 | 779,985 | 12/31/2012 | ||||||||||||||||||
| 38 | Loan | GSMC | Jo-Ann Fabrics Columbia | 2/6/2016 | 3/6/2016 | 2/6/2024 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | 822,950 | 12/31/2011 | 737,181 | 12/31/2012 | ||||||||||||||||||
| 39 | Loan | SMF I | Olive Corporate Center | 5/6/2014 | 4/6/2024 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 326,840 | 12/31/2011 | 359,531 | 12/31/2012 | |||||||||||||||||||
| 40 | Loan | MC-FiveMile | Magnolia Farms Townhomes | 3/6/2016 | 4/6/2016 | 3/6/2024 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 569,763 | 12/31/2011 | 597,711 | 12/31/2012 | ||||||||||||||||||
| 41 | Loan | 43 | GSMC | Holiday Inn Brunswick | 3/6/2014 | 2/6/2024 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | 847,990 | 12/31/2011 | 918,155 | 12/31/2012 | ||||||||||||||||||
| 42 | Loan | 44, 45 | SMF I | Staybridge Suites Orlando Airport | 4/6/2014 | 3/6/2024 | No | 0 | 0 | Lockout/25_Defeasance/90_0%/5 | 641,755 | 12/31/2011 | 945,690 | 12/31/2012 | ||||||||||||||||||
| 43 | Loan | 12 | CGMRC | The Store House - Georgia | 3/6/2014 | 2/6/2024 | No | 0 | 0 | Lockout/26_Defeasance/91_0%/3 | 539,474 | 12/31/2011 | 526,856 | 12/31/2012 | ||||||||||||||||||
| 43.01 | Property | 12 | The Store House - Mercer | 311,898 | 12/31/2011 | 303,319 | 12/31/2012 | |||||||||||||||||||||||||
| 43.02 | Property | 12 | The Store House - Riverside | 227,576 | 12/31/2011 | 223,537 | 12/31/2012 | |||||||||||||||||||||||||
| 44 | Loan | 12, 46, 47 | SMF I | Waverly Plaza Shopping Center | 4/6/2014 | 3/6/2024 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 744,814 | 12/31/2011 | 566,443 | 12/31/2012 | ||||||||||||||||||
| 45 | Loan | MC-FiveMile | Waterside Commons | 3/6/2017 | 4/6/2017 | 3/6/2024 | No | 10 | 0 | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | 541,375 | 12/31/2012 | ||||||||||||||||||
| 46 | Loan | MC-FiveMile | Imperial MHP | 4/6/2014 | 3/6/2024 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 648,885 | 12/31/2011 | 696,020 | 12/31/2012 | |||||||||||||||||||
| 47 | Loan | CGMRC | Cape Fear Plaza | 4/6/2014 | 3/6/2024 | No | 0 | 0 | Lockout/25_Defeasance/92_0%/3 | 503,362 | 12/31/2011 | 319,880 | 12/31/2012 | |||||||||||||||||||
| 48 | Loan | GSMC | Super Bi-Lo Center | 3/6/2016 | 4/6/2016 | 3/6/2024 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | 532,842 | 12/31/2012 | ||||||||||||||||||
| 49 | Loan | 12 | MC-FiveMile | Meadowbrook MHP | 4/6/2014 | 3/6/2024 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 495,512 | 12/31/2011 | 510,516 | 12/31/2012 | ||||||||||||||||||
| 50 | Loan | 12 | MC-FiveMile | High Point Village Apartments | 4/6/2014 | 3/6/2024 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 237,339 | 12/31/2011 | 272,530 | 12/31/2012 | ||||||||||||||||||
| 51 | Loan | MC-FiveMile | Regency Apartments | 2/6/2014 | 1/6/2024 | No | 0 | 0 | Lockout/27_Defeasance/89_0%/4 | 380,605 | 12/31/2011 | 332,641 | 12/31/2012 | |||||||||||||||||||
| 52 | Loan | 12 | MC-FiveMile | 2800 West Trenton | 4/6/2014 | 3/6/2024 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | 327,942 | 12/31/2012 | ||||||||||||||||||
| 53 | Loan | GSMC | Normandy Plaza | 4/6/2014 | 3/6/2024 | No | 5 days grace, once per calendar year | 0 | Lockout/25_Defeasance/91_0%/4 | 721,723 | 12/31/2011 | 593,085 | 12/31/2012 | |||||||||||||||||||
| 54 | Loan | SMF I | Cordova Court Apartments | 4/6/2014 | 3/6/2024 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 509,366 | 12/31/2011 | 493,242 | 12/31/2012 | |||||||||||||||||||
| 55 | Loan | 48 | GSMC | Candlewood Suites Columbus | 3/6/2014 | 2/6/2024 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | 689,382 | 12/31/2011 | 538,665 | 12/31/2012 | ||||||||||||||||||
| 56 | Loan | CGMRC | Grandview Marketplace | 1/6/2024 | 1/6/2024 | No | 0 | 0 | Lockout/27_Defeasance/89_0%/4 | 508,630 | 12/31/2011 | 526,623 | 12/31/2012 | |||||||||||||||||||
| 57 | Loan | MC-FiveMile | Hillen & Belvedere Apartments | 3/6/2016 | 4/6/2016 | 3/6/2024 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 343,251 | 12/31/2011 | 338,782 | 12/31/2012 | ||||||||||||||||||
| 58 | Loan | CGMRC | Compass Self-Storage - Spring Hill, FL | 3/6/2014 | 2/6/2024 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | 406,415 | 12/31/2011 | 407,506 | 12/31/2012 | |||||||||||||||||||
| 59 | Loan | MC-FiveMile | Carlyn Estates MHP | 4/6/2014 | 3/6/2024 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 370,036 | 12/31/2011 | 351,135 | 12/31/2012 | |||||||||||||||||||
| 60 | Loan | MC-FiveMile | Hillsdale Heights Apartments | 4/6/2014 | 3/6/2024 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 398,340 | 12/31/2011 | 399,637 | 12/31/2012 | |||||||||||||||||||
| 61 | Loan | SMF I | Lake Estates | 5/6/2014 | 4/6/2024 | No | 0 | 0 | Lockout/24_Defeasance/91_0%/5 | N/A | N/A | N/A | N/A | |||||||||||||||||||
| 62 | Loan | CGMRC | Walnut Creek Apartments - Farmington Hills | 4/6/2014 | 3/6/2024 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 315,141 | 12/31/2011 | 320,787 | 12/31/2012 | |||||||||||||||||||
| 63 | Loan | MC-FiveMile | Hi-Vue Estates MHC | 4/6/2014 | 3/6/2024 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 220,813 | 12/31/2011 | 228,675 | 12/31/2012 | |||||||||||||||||||
| GSMS 2014-GC20 Annex A | ||||||||||||||||||||||||||||||
| Debt Yield on | Underwritten | |||||||||||||||||||||||||||||
| Control | Loan / | Mortgage | Most Recent | Most Recent | Most Recent | Most Recent | Most Recent | Most Recent | Underwritten | Underwritten | Underwritten Net | Underwritten Net | Replacement / | |||||||||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | EGI (if past 2012) ($) | Expenses (if past 2012) ($) | NOI (if past 2012) ($) | NOI Date (if past 2012) | # of months | Description | EGI ($) | Expenses ($) | Operating Income ($) | Operating Income (%) | FF&E Reserve ($) | |||||||||||||||
| 1 | Loan | 8, 9, 10, 11 | GSMC | Newcastle Senior Housing Portfolio | 79,768,061 | 43,436,908 | 36,331,153 | 10/31/2013 | 12 | Trailing 12 | 82,824,109 | 44,693,250 | 38,130,859 | 10.6% | 978,652 | |||||||||||||||
| 1.01 | Property | Orchid Terrace | 3,516,315 | 1,545,080 | 1,971,234 | 10/31/2013 | 12 | Trailing 12 | 3,885,071 | 1,611,640 | 2,273,431 | 38,142 | ||||||||||||||||||
| 1.02 | Property | Village Gate of Farmington | 5,392,644 | 3,324,664 | 2,067,980 | 10/31/2013 | 12 | Trailing 12 | 5,671,993 | 3,420,315 | 2,251,678 | 53,464 | ||||||||||||||||||
| 1.03 | Property | Lodge At Cold Spring | 3,740,734 | 1,841,692 | 1,899,042 | 10/31/2013 | 12 | Trailing 12 | 3,741,014 | 1,857,343 | 1,883,670 | 36,512 | ||||||||||||||||||
| 1.04 | Property | The Manor At Oakridge | 3,214,424 | 1,704,343 | 1,510,081 | 10/31/2013 | 12 | Trailing 12 | 3,290,398 | 1,757,433 | 1,532,965 | 37,490 | ||||||||||||||||||
| 1.05 | Property | Durham Regent | 3,368,168 | 1,662,784 | 1,705,384 | 10/31/2013 | 12 | Trailing 12 | 3,682,607 | 1,725,940 | 1,956,667 | 40,098 | ||||||||||||||||||
| 1.06 | Property | Dogwood Estates | 3,729,538 | 1,839,315 | 1,890,222 | 10/31/2013 | 12 | Trailing 12 | 3,534,275 | 1,776,551 | 1,757,723 | 38,468 | ||||||||||||||||||
| 1.07 | Property | Sheldon Oaks | 3,187,972 | 1,498,849 | 1,689,123 | 10/31/2013 | 12 | Trailing 12 | 3,272,534 | 1,548,349 | 1,724,185 | 36,186 | ||||||||||||||||||
| 1.08 | Property | Jordan Oaks | 3,544,879 | 1,590,126 | 1,954,753 | 10/31/2013 | 12 | Trailing 12 | 3,464,361 | 1,623,842 | 1,840,519 | 38,142 | ||||||||||||||||||
| 1.09 | Property | Sky Peaks | 3,262,067 | 1,766,509 | 1,495,559 | 10/31/2013 | 12 | Trailing 12 | 3,365,395 | 1,824,884 | 1,540,511 | 39,446 | ||||||||||||||||||
| 1.10 | Property | The Westmont | 3,612,934 | 2,029,334 | 1,583,600 | 10/31/2013 | 12 | Trailing 12 | 4,034,175 | 2,134,388 | 1,899,788 | 44,662 | ||||||||||||||||||
| 1.11 | Property | Pinewood Hills | 3,515,682 | 1,797,653 | 1,718,028 | 10/31/2013 | 12 | Trailing 12 | 3,480,593 | 1,746,101 | 1,734,492 | 38,142 | ||||||||||||||||||
| 1.12 | Property | Hidden Lakes | 3,406,645 | 1,958,028 | 1,448,618 | 10/31/2013 | 12 | Trailing 12 | 3,619,884 | 2,054,425 | 1,565,459 | 44,010 | ||||||||||||||||||
| 1.13 | Property | Walnut Woods | 3,225,595 | 1,717,389 | 1,508,206 | 10/31/2013 | 12 | Trailing 12 | 3,279,640 | 1,760,699 | 1,518,941 | 36,838 | ||||||||||||||||||
| 1.14 | Property | Oakwood Hills | 3,220,292 | 1,539,271 | 1,681,022 | 10/31/2013 | 12 | Trailing 12 | 3,219,826 | 1,572,982 | 1,646,844 | 37,816 | ||||||||||||||||||
| 1.15 | Property | Madison Estates | 4,076,674 | 2,615,522 | 1,461,152 | 10/31/2013 | 12 | Trailing 12 | 4,207,165 | 2,692,746 | 1,514,419 | 52,160 | ||||||||||||||||||
| 1.16 | Property | Thornton Place | 2,563,102 | 1,484,385 | 1,078,717 | 10/31/2013 | 12 | Trailing 12 | 2,662,929 | 1,534,778 | 1,128,151 | 39,446 | ||||||||||||||||||
| 1.17 | Property | Whiterock Court | 3,066,188 | 1,768,777 | 1,297,410 | 10/31/2013 | 12 | Trailing 12 | 3,407,755 | 1,862,975 | 1,544,779 | 38,142 | ||||||||||||||||||
| 1.18 | Property | The Bentley | 3,021,006 | 1,557,263 | 1,463,743 | 10/31/2013 | 12 | Trailing 12 | 3,325,452 | 1,702,099 | 1,623,353 | 38,468 | ||||||||||||||||||
| 1.19 | Property | Pueblo Regent | 2,325,916 | 1,337,217 | 988,700 | 10/31/2013 | 12 | Trailing 12 | 2,382,892 | 1,377,782 | 1,005,110 | 32,274 | ||||||||||||||||||
| 1.20 | Property | Vista De La Montana | 2,411,802 | 1,473,871 | 937,931 | 10/31/2013 | 12 | Trailing 12 | 2,344,797 | 1,508,951 | 835,846 | 37,490 | ||||||||||||||||||
| 1.21 | Property | Rock Creek | 2,479,920 | 1,474,789 | 1,005,131 | 10/31/2013 | 12 | Trailing 12 | 2,637,796 | 1,506,485 | 1,131,311 | 35,860 | ||||||||||||||||||
| 1.22 | Property | Illahee Hills | 2,384,670 | 1,437,120 | 947,550 | 10/31/2013 | 12 | Trailing 12 | 2,449,065 | 1,479,216 | 969,850 | 35,534 | ||||||||||||||||||
| 1.23 | Property | Palmer Hills | 2,379,344 | 1,388,794 | 990,550 | 10/31/2013 | 12 | Trailing 12 | 2,369,009 | 1,445,954 | 923,055 | 34,556 | ||||||||||||||||||
| 1.24 | Property | Uffelman Estates | 2,209,218 | 1,455,082 | 754,137 | 10/31/2013 | 12 | Trailing 12 | 2,312,179 | 1,500,423 | 811,755 | 35,534 | ||||||||||||||||||
| 1.25 | Property | The Regent | 1,937,575 | 1,160,042 | 777,532 | 10/31/2013 | 12 | Trailing 12 | 2,110,643 | 1,201,128 | 909,515 | 27,384 | ||||||||||||||||||
| 1.26 | Property | The Fountains At Hidden Lakes | 974,758 | 469,009 | 505,749 | 10/31/2013 | 12 | Trailing 12 | 1,072,661 | 465,821 | 606,840 | 12,388 | ||||||||||||||||||
| 2 | Loan | 12, 13 | CGMRC | Greene Town Center | 21,653,383 | 9,440,460 | 12,212,923 | 12/31/2013 | 12 | Full Year | 24,783,093 | 10,506,975 | 14,276,118 | 10.4% | 193,495 | |||||||||||||||
| 3 | Loan | MC-FiveMile | Chase Tower | 14,017,045 | 6,416,251 | 7,600,794 | 12/31/2013 | 12 | Full Year | 14,184,524 | 6,475,996 | 7,708,528 | 9.4% | 77,901 | ||||||||||||||||
| 4 | Loan | GSMC | Three WestLake Park | 12,914,148 | 5,862,729 | 7,051,419 | 11/30/2013 | 12 | Trailing 12 | 14,533,503 | 5,935,652 | 8,597,851 | 10.7% | 79,415 | ||||||||||||||||
| 5 | Loan | 14, 15 | CGMRC | Walgreens Shopping Center Portfolio #1 | N/A | N/A | N/A | N/A | N/A | Not Available | 5,541,779 | 1,279,864 | 4,261,915 | 8.8% | 17,302 | |||||||||||||||
| 5.01 | Property | Takoma Park | N/A | N/A | N/A | N/A | N/A | Not Available | 3,324,777 | 746,358 | 2,578,419 | 12,304 | ||||||||||||||||||
| 5.02 | Property | Vienna | N/A | N/A | N/A | N/A | N/A | Not Available | 1,356,934 | 400,883 | 956,051 | 2,450 | ||||||||||||||||||
| 5.03 | Property | Pikesville | N/A | N/A | N/A | N/A | N/A | Not Available | 860,068 | 132,623 | 727,445 | 2,548 | ||||||||||||||||||
| 6 | Loan | 12, 16 | GSMC | Sheraton Suites Houston | 11,516,932 | 7,710,353 | 3,806,579 | 2/28/2014 | 12 | Trailing 12 | 12,656,601 | 7,942,977 | 4,713,624 | 11.6% | 506,264 | |||||||||||||||
| 7 | Loan | CGMRC | Greenville Center | 3,963,129 | 950,308 | 3,012,821 | 11/30/2013 | 12 | Trailing 12 | 4,253,963 | 975,687 | 3,278,277 | 8.7% | 27,326 | ||||||||||||||||
| 8 | Loan | 12, 17, 18 | CGMRC | Walgreens Shopping Center Portfolio #3 | N/A | N/A | N/A | N/A | N/A | Not Available | 4,314,436 | 1,423,488 | 2,890,948 | 9.3% | 25,649 | |||||||||||||||
| 8.01 | Property | 12 | Pompano Beach | N/A | N/A | N/A | N/A | N/A | Not Available | 1,282,280 | 533,860 | 748,420 | 5,838 | |||||||||||||||||
| 8.02 | Property | 12 | Florissant | N/A | N/A | N/A | N/A | N/A | Not Available | 1,038,171 | 363,139 | 675,031 | 9,117 | |||||||||||||||||
| 8.03 | Property | Gonzales | N/A | N/A | N/A | N/A | N/A | Not Available | 567,445 | 104,469 | 462,977 | 1,473 | ||||||||||||||||||
| 8.04 | Property | Bristol | N/A | N/A | N/A | N/A | N/A | Not Available | 789,932 | 223,361 | 566,571 | 3,009 | ||||||||||||||||||
| 8.05 | Property | 12 | Cambridge | N/A | N/A | N/A | N/A | N/A | Not Available | 636,608 | 198,659 | 437,949 | 6,212 | |||||||||||||||||
| 9 | Loan | CGMRC | Amsdell Compass Self Storage Portfolio | 4,529,724 | 1,837,680 | 2,692,044 | Various | 12 | Various | 4,693,642 | 1,860,479 | 2,833,163 | 9.5% | 77,876 | ||||||||||||||||
| 9.01 | Property | Cheval Lutz Self Storage | 749,869 | 276,733 | 473,136 | 12/31/2013 | 12 | Full Year | 780,651 | 279,637 | 501,014 | 10,151 | ||||||||||||||||||
| 9.02 | Property | University Parkway Sarasota Self Storage | 731,424 | 325,704 | 405,720 | 12/31/2013 | 12 | Full Year | 779,422 | 338,668 | 440,754 | 7,632 | ||||||||||||||||||
| 9.03 | Property | Cortez Bradenton Self Storage | 705,207 | 295,535 | 409,672 | 12/31/2013 | 12 | Full Year | 716,969 | 295,297 | 421,671 | 9,238 | ||||||||||||||||||
| 9.04 | Property | Waterford Lakes Orlando Self Storage | 655,013 | 274,388 | 380,625 | 12/31/2013 | 12 | Full Year | 690,123 | 278,842 | 411,281 | 15,651 | ||||||||||||||||||
| 9.05 | Property | Lockwood Sarasota Self Storage | 657,499 | 274,477 | 383,022 | 12/31/2013 | 12 | Full Year | 683,540 | 276,138 | 407,402 | 7,311 | ||||||||||||||||||
| 9.06 | Property | Meadow Woods Orlando Self Storage | 615,236 | 263,573 | 351,663 | 12/31/2013 | 12 | Full Year | 626,376 | 265,941 | 360,435 | 15,352 | ||||||||||||||||||
| 9.07 | Property | Jackson A & W Storage | 415,476 | 127,270 | 288,205 | 5/31/2013 | 12 | Trailing 12 | 416,562 | 125,956 | 290,606 | 12,541 | ||||||||||||||||||
| 10 | Loan | 19 | RCMC | River Oaks | 4,127,077 | 1,575,146 | 2,551,931 | 12/31/2013 | 12 | Full Year | 4,302,937 | 1,888,244 | 2,414,693 | 8.2% | 39,800 | |||||||||||||||
| 11 | Loan | 12, 20 | GSMC | Oklahoma Hotel Portfolio | 8,839,419 | 5,006,310 | 3,833,109 | 12/31/2013 | 12 | Full Year | 8,883,881 | 5,073,241 | 3,810,639 | 13.1% | 355,355 | |||||||||||||||
| 11.01 | Property | 12 | Holiday Inn Stillwater | 3,771,776 | 1,988,037 | 1,783,739 | 12/31/2013 | 12 | Full Year | 3,787,873 | 2,019,076 | 1,768,796 | 151,515 | |||||||||||||||||
| 11.02 | Property | 12 | Hilton Garden Inn Norman | 3,254,000 | 1,975,128 | 1,278,872 | 12/31/2013 | 12 | Full Year | 3,275,556 | 2,007,156 | 1,268,400 | 131,022 | |||||||||||||||||
| 11.03 | Property | 12 | Hampton Inn & Suites Durant | 1,813,642 | 1,043,144 | 770,498 | 12/31/2013 | 12 | Full Year | 1,820,452 | 1,047,009 | 773,443 | 72,818 | |||||||||||||||||
| 12 | Loan | 21 | CGMRC | Prime Kurtell Medical Office Building Portfolio | 5,183,921 | 2,196,812 | 2,987,110 | 10/31/2013 | 12 | Trailing 12 | 5,016,857 | 2,285,253 | 2,731,605 | 9.6% | 48,448 | |||||||||||||||
| 12.01 | Property | Cool Springs | 1,804,144 | 612,627 | 1,191,517 | 10/31/2013 | 12 | Trailing 12 | 1,839,172 | 637,704 | 1,201,468 | 15,732 | ||||||||||||||||||
| 12.02 | Property | Mallory | 1,337,779 | 583,629 | 754,151 | 10/31/2013 | 12 | Trailing 12 | 1,366,009 | 593,100 | 772,909 | 9,014 | ||||||||||||||||||
| 12.03 | Property | Harpeth | 706,435 | 272,579 | 433,856 | 10/31/2013 | 12 | Trailing 12 | 516,485 | 272,922 | 243,563 | 7,984 | ||||||||||||||||||
| 12.04 | Property | Bellevue | 952,116 | 485,859 | 466,257 | 10/31/2013 | 12 | Trailing 12 | 923,139 | 534,597 | 388,542 | 8,094 | ||||||||||||||||||
| 12.05 | Property | Lebanon | 383,446 | 242,117 | 141,329 | 10/31/2013 | 12 | Trailing 12 | 372,052 | 246,929 | 125,123 | 7,624 | ||||||||||||||||||
| 13 | Loan | 12, 22, 23 | CGMRC | Walgreens Shopping Center Portfolio #2 | N/A | N/A | N/A | N/A | N/A | Not Available | 3,633,371 | 1,150,796 | 2,482,575 | 8.8% | 19,600 | |||||||||||||||
| 13.01 | Property | Austin | N/A | N/A | N/A | N/A | N/A | Not Available | 1,363,077 | 467,886 | 895,191 | 7,613 | ||||||||||||||||||
| 13.02 | Property | Jacksonville | N/A | N/A | N/A | N/A | N/A | Not Available | 1,200,657 | 343,766 | 856,891 | 6,175 | ||||||||||||||||||
| 13.03 | Property | 12 | Oxnard | N/A | N/A | N/A | N/A | N/A | Not Available | 613,648 | 200,008 | 413,640 | 3,507 | |||||||||||||||||
| 13.04 | Property | 12 | Puyallup | N/A | N/A | N/A | N/A | N/A | Not Available | 455,989 | 139,136 | 316,853 | 2,305 | |||||||||||||||||
| 14 | Loan | 24, 25 | GSMC | Crossroads Shopping Center | 3,314,112 | 918,972 | 2,395,140 | 12/31/2013 | 12 | Full Year | 3,415,559 | 951,606 | 2,463,952 | 9.5% | 89,644 | |||||||||||||||
| 15 | Loan | 12, 26, 27 | GSMC | Shops at Shelby Crossing | N/A | N/A | N/A | N/A | N/A | Not Available | 3,112,212 | 796,588 | 2,315,623 | 10.2% | 47,220 | |||||||||||||||
| 16 | Loan | 28, 29 | RCMC | West Run Apartments | 4,875,446 | 2,796,018 | 2,079,428 | 1/31/2014 | 12 | Trailing 12 | 5,193,014 | 2,934,591 | 2,258,423 | 9.3% | 124,250 | |||||||||||||||
| 17 | Loan | GSMC | Lodge at Bridgemill | 3,671,512 | 1,606,064 | 2,065,448 | 11/30/2013 | 12 | Trailing 12 | 3,751,855 | 1,625,164 | 2,126,692 | 8.8% | 51,750 | ||||||||||||||||
| 18 | Loan | CGMRC | Norwalk Self Storage | 2,860,986 | 528,355 | 2,332,631 | 12/31/2013 | 12 | Full Year | 2,863,084 | 629,611 | 2,233,472 | 9.3% | 29,396 | ||||||||||||||||
| 19 | Loan | 30 | SMF I | Burlington Office Center | 3,905,772 | 1,691,922 | 2,213,850 | 11/30/2013 | 12 | Trailing 12 | 4,006,699 | 1,814,821 | 2,191,879 | 10.3% | 86,364 | |||||||||||||||
| GSMS 2014-GC20 Annex A | ||||||||||||||||||||||||||||||
| Debt Yield on | Underwritten | |||||||||||||||||||||||||||||
| Control | Loan / | Mortgage | Most Recent | Most Recent | Most Recent | Most Recent | Most Recent | Most Recent | Underwritten | Underwritten | Underwritten Net | Underwritten Net | Replacement / | |||||||||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | EGI (if past 2012) ($) | Expenses (if past 2012) ($) | NOI (if past 2012) ($) | NOI Date (if past 2012) | # of months | Description | EGI ($) | Expenses ($) | Operating Income ($) | Operating Income (%) | FF&E Reserve ($) | |||||||||||||||
| 20 | Loan | 31 | MC-FiveMile | 1650 Selwyn | N/A | N/A | N/A | N/A | N/A | Not Available | 3,505,202 | 1,391,507 | 2,113,695 | 10.1% | 41,003 | |||||||||||||||
| 21 | Loan | RCMC | Preserve at Greenway Park II | 1,342,490 | 488,137 | 854,353 | 12/31/2013 | 9 | Annualized | 2,150,856 | 589,637 | 1,561,218 | 9.2% | 36,000 | ||||||||||||||||
| 22 | Loan | 12, 32, 33 | SMF I | Baldwin Park Village | 1,764,615 | 391,863 | 1,372,752 | 12/31/2013 | 12 | Full Year | 1,764,615 | 364,105 | 1,400,510 | 8.4% | 13,334 | |||||||||||||||
| 23 | Loan | 34 | GSMC | 8860 Smith’s Mill Road | 1,488,978 | 192,222 | 1,296,755 | 12/31/2013 | 12 | Full Year | 1,824,197 | 259,378 | 1,564,819 | 9.5% | 30,432 | |||||||||||||||
| 24 | Loan | 35 | CGMRC | Visalia Marketplace | 2,127,936 | 644,711 | 1,483,225 | 12/31/2013 | 12 | Full Year | 2,461,633 | 803,406 | 1,658,228 | 10.5% | 30,119 | |||||||||||||||
| 25 | Loan | 36, 37 | SMF I | Hermitage Towne Plaza | 2,813,475 | 898,033 | 1,915,442 | 12/31/2013 | 12 | Full Year | 2,913,491 | 903,763 | 2,009,728 | 13.1% | 57,005 | |||||||||||||||
| 26 | Loan | MC-FiveMile | WJ Management Multi Portfolio | 2,980,553 | 1,223,705 | 1,756,848 | 12/31/2013 | 12 | Full Year | 2,980,553 | 1,288,564 | 1,691,987 | 11.1% | 105,170 | ||||||||||||||||
| 26.01 | Property | 5644 Washington | 533,556 | 230,461 | 303,095 | 12/31/2013 | 12 | Full Year | 533,556 | 238,693 | 294,862 | 18,900 | ||||||||||||||||||
| 26.02 | Property | 5032 Washington | 372,543 | 99,874 | 272,669 | 12/31/2013 | 12 | Full Year | 372,543 | 115,741 | 256,802 | 13,200 | ||||||||||||||||||
| 26.03 | Property | 234 North Pine | 409,707 | 151,740 | 257,967 | 12/31/2013 | 12 | Full Year | 409,707 | 162,952 | 246,755 | 10,200 | ||||||||||||||||||
| 26.04 | Property | 4200 Washington | 249,308 | 65,414 | 183,894 | 12/31/2013 | 12 | Full Year | 249,308 | 82,883 | 166,425 | 9,126 | ||||||||||||||||||
| 26.05 | Property | Essex King | 276,453 | 119,224 | 157,229 | 12/31/2013 | 12 | Full Year | 276,453 | 124,994 | 151,459 | 9,300 | ||||||||||||||||||
| 26.06 | Property | WJ Management | 198,129 | 94,940 | 103,189 | 12/31/2013 | 12 | Full Year | 198,129 | 88,974 | 109,155 | 6,600 | ||||||||||||||||||
| 26.07 | Property | 4400 Washington | 159,700 | 70,229 | 89,471 | 12/31/2013 | 12 | Full Year | 159,700 | 73,818 | 85,882 | 7,866 | ||||||||||||||||||
| 26.08 | Property | 3352 Van Buren | 194,618 | 93,503 | 101,115 | 12/31/2013 | 12 | Full Year | 194,618 | 93,637 | 100,981 | 6,732 | ||||||||||||||||||
| 26.09 | Property | Maypole | 125,874 | 68,956 | 56,918 | 12/31/2013 | 12 | Full Year | 125,874 | 67,043 | 58,831 | 6,422 | ||||||||||||||||||
| 26.10 | Property | Congress 2007 | 141,031 | 66,007 | 75,024 | 12/31/2013 | 12 | Full Year | 141,031 | 67,895 | 73,136 | 4,800 | ||||||||||||||||||
| 26.11 | Property | Homan | 150,388 | 79,586 | 70,802 | 12/31/2013 | 12 | Full Year | 150,388 | 81,067 | 69,320 | 6,324 | ||||||||||||||||||
| 26.12 | Property | Kingston | 169,246 | 83,771 | 85,475 | 12/31/2013 | 12 | Full Year | 169,246 | 90,867 | 78,379 | 5,700 | ||||||||||||||||||
| 27 | Loan | 38 | GSMC | Covington Portfolio | 1,632,841 | 420,484 | 1,212,357 | 12/31/2013 | 12 | Full Year | 2,179,335 | 508,426 | 1,670,909 | 12.1% | 66,200 | |||||||||||||||
| 27.01 | Property | 6400 Augusta Road | 243,281 | 133,151 | 110,130 | 12/31/2013 | 12 | Full Year | 632,731 | 150,452 | 482,279 | 19,000 | ||||||||||||||||||
| 27.02 | Property | 6410 Augusta Road | 509,471 | 106,760 | 402,712 | 12/31/2013 | 12 | Full Year | 568,300 | 129,388 | 438,912 | 17,000 | ||||||||||||||||||
| 27.03 | Property | 1631 South Highway 14 | 325,495 | 54,721 | 270,774 | 12/31/2013 | 12 | Full Year | 382,000 | 78,571 | 303,429 | 10,000 | ||||||||||||||||||
| 27.04 | Property | 1623 South Highway 14 | 299,292 | 72,957 | 226,335 | 12/31/2013 | 12 | Full Year | 327,300 | 81,804 | 245,496 | 12,200 | ||||||||||||||||||
| 27.05 | Property | 1627 South Highway 14 | 255,302 | 52,895 | 202,407 | 12/31/2013 | 12 | Full Year | 269,004 | 68,211 | 200,793 | 8,000 | ||||||||||||||||||
| 28 | Loan | 12 | MC-FiveMile | Brickhaven Apartments | 3,785,091 | 2,685,664 | 1,099,427 | 12/31/2013 | 12 | Full Year | 4,387,942 | 2,861,920 | 1,526,022 | 11.3% | 234,000 | |||||||||||||||
| 29 | Loan | GSMC | Dickson City Commons | 1,870,969 | 509,891 | 1,361,078 | 12/31/2013 | 12 | Full Year | 1,902,674 | 516,917 | 1,385,757 | 10.3% | 37,520 | ||||||||||||||||
| 30 | Loan | CGMRC | Mooresville Crossing II | 1,333,080 | 229,913 | 1,103,167 | 10/31/2013 | 12 | Trailing 12 | 1,314,731 | 227,591 | 1,087,140 | 10.3% | 10,935 | ||||||||||||||||
| 31 | Loan | GSMC | Willowick Apartments | 2,223,041 | 1,207,265 | 1,015,777 | 12/31/2013 | 12 | Full Year | 2,263,115 | 1,233,645 | 1,029,471 | 9.9% | 87,360 | ||||||||||||||||
| 32 | Loan | 39 | GSMC | Nut Tree Center Phase II | N/A | N/A | N/A | N/A | N/A | Not Available | 1,302,815 | 401,666 | 901,149 | 8.7% | 7,172 | |||||||||||||||
| 33 | Loan | 12, 40, 41 | SMF I | Northgate Power Center | N/A | N/A | N/A | N/A | N/A | Not Available | 1,689,780 | 702,145 | 987,634 | 9.9% | 24,383 | |||||||||||||||
| 34 | Loan | CGMRC | Mini Storage Depot Portfolio | 1,721,432 | 796,739 | 924,693 | 10/31/2013 | 12 | Trailing 12 | 1,721,432 | 788,913 | 932,519 | 9.9% | 33,348 | ||||||||||||||||
| 34.01 | Property | Mini Storage Depot - Michigan City | 631,179 | 239,997 | 391,182 | 11/30/2013 | 12 | Trailing 12 | 631,179 | 235,045 | 396,134 | 12,100 | ||||||||||||||||||
| 34.02 | Property | Mini Storage Depot - Hobart | 583,924 | 321,817 | 262,107 | 11/30/2013 | 12 | Trailing 12 | 583,924 | 299,370 | 284,554 | 10,350 | ||||||||||||||||||
| 34.03 | Property | Mini Storage Depot - Brick | 506,329 | 234,925 | 271,404 | 11/30/2013 | 12 | Trailing 12 | 506,329 | 254,498 | 251,830 | 10,898 | ||||||||||||||||||
| 35 | Loan | SMF I | ATK Building | 2,245,731 | 368,555 | 1,877,176 | 12/31/2013 | 12 | Full Year | 1,362,872 | 371,386 | 991,486 | 11.6% | 14,040 | ||||||||||||||||
| 36 | Loan | MC-FiveMile | High Point Shopping Center | 906,604 | 267,907 | 638,697 | 12/31/2013 | 12 | Full Year | 1,104,076 | 280,186 | 823,890 | 11.3% | 17,201 | ||||||||||||||||
| 37 | Loan | 42 | SMF I | Cambridge Center West | 1,336,978 | 493,919 | 843,059 | 12/31/2013 | 12 | Full Year | 1,346,524 | 494,217 | 852,307 | 11.8% | 18,098 | |||||||||||||||
| 38 | Loan | GSMC | Jo-Ann Fabrics Columbia | 914,798 | 163,546 | 751,252 | 11/30/2013 | 12 | Trailing 12 | 916,915 | 170,797 | 746,118 | 10.4% | 16,278 | ||||||||||||||||
| 39 | Loan | SMF I | Olive Corporate Center | 1,643,636 | 1,148,659 | 494,977 | 12/31/2013 | 12 | Full Year | 2,111,216 | 1,178,483 | 932,733 | 13.1% | 38,057 | ||||||||||||||||
| 40 | Loan | MC-FiveMile | Magnolia Farms Townhomes | 1,090,933 | 488,828 | 602,105 | 12/31/2013 | 12 | Full Year | 1,090,573 | 476,886 | 613,687 | 8.8% | 33,756 | ||||||||||||||||
| 41 | Loan | 43 | GSMC | Holiday Inn Brunswick | 2,461,125 | 1,438,505 | 1,022,620 | 10/31/2013 | 12 | Trailing 12 | 2,461,125 | 1,437,790 | 1,023,335 | 14.7% | 98,445 | |||||||||||||||
| 42 | Loan | 44, 45 | SMF I | Staybridge Suites Orlando Airport | 3,325,085 | 2,460,492 | 864,593 | 12/31/2013 | 12 | Full Year | 3,325,085 | 2,384,768 | 940,317 | 13.6% | 133,003 | |||||||||||||||
| 43 | Loan | 12 | CGMRC | The Store House - Georgia | 960,897 | 302,786 | 658,111 | 10/31/2013 | 12 | Trailing 12 | 997,419 | 350,181 | 647,238 | 9.7% | 14,670 | |||||||||||||||
| 43.01 | Property | 12 | The Store House - Mercer | 572,966 | 155,861 | 417,105 | 10/31/2013 | 12 | Trailing 12 | 598,233 | 188,226 | 410,007 | 9,995 | |||||||||||||||||
| 43.02 | Property | 12 | The Store House - Riverside | 387,931 | 146,925 | 241,006 | 10/31/2013 | 12 | Trailing 12 | 399,186 | 161,955 | 237,231 | 4,675 | |||||||||||||||||
| 44 | Loan | 12, 46, 47 | SMF I | Waverly Plaza Shopping Center | 916,710 | 311,626 | 605,084 | 12/31/2013 | 12 | Full Year | 1,358,694 | 324,886 | 1,033,808 | 15.9% | 35,141 | |||||||||||||||
| 45 | Loan | MC-FiveMile | Waterside Commons | 965,513 | 253,589 | 711,923 | 11/13/2013 | 11 | Annualized | 983,138 | 298,327 | 684,812 | 10.7% | 7,956 | ||||||||||||||||
| 46 | Loan | MC-FiveMile | Imperial MHP | 1,313,001 | 502,273 | 810,727 | 12/31/2013 | 12 | Full Year | 1,305,626 | 570,135 | 735,492 | 11.5% | 16,900 | ||||||||||||||||
| 47 | Loan | CGMRC | Cape Fear Plaza | 826,580 | 263,883 | 562,697 | 12/31/2013 | 12 | Full Year | 991,808 | 270,850 | 720,958 | 11.3% | 11,584 | ||||||||||||||||
| 48 | Loan | GSMC | Super Bi-Lo Center | 732,145 | 201,805 | 530,340 | 12/31/2013 | 12 | Full Year | 715,692 | 202,143 | 513,549 | 9.1% | 9,888 | ||||||||||||||||
| 49 | Loan | 12 | MC-FiveMile | Meadowbrook MHP | 735,518 | 241,218 | 494,300 | 12/31/2013 | 12 | Full Year | 764,844 | 280,523 | 484,321 | 9.6% | 17,040 | |||||||||||||||
| 50 | Loan | 12 | MC-FiveMile | High Point Village Apartments | 1,156,725 | 649,398 | 507,327 | 12/31/2013 | 12 | Full Year | 1,160,020 | 684,273 | 475,748 | 9.5% | 50,400 | |||||||||||||||
| 51 | Loan | MC-FiveMile | Regency Apartments | 1,065,072 | 564,823 | 500,249 | 10/31/2013 | 12 | Trailing 12 | 1,104,002 | 608,988 | 495,014 | 9.9% | 43,800 | ||||||||||||||||
| 52 | Loan | 12 | MC-FiveMile | 2800 West Trenton | 907,363 | 335,186 | 572,177 | 9/30/2013 | 12 | Trailing 12 | 1,055,525 | 476,288 | 579,237 | 12.2% | 11,804 | |||||||||||||||
| 53 | Loan | GSMC | Normandy Plaza | 854,694 | 160,024 | 694,670 | 12/31/2013 | 12 | Full Year | 693,455 | 189,686 | 503,769 | 11.1% | 4,694 | ||||||||||||||||
| 54 | Loan | SMF I | Cordova Court Apartments | 1,027,975 | 564,561 | 463,414 | 12/31/2013 | 12 | Full Year | 1,031,564 | 579,974 | 451,590 | 10.5% | 44,622 | ||||||||||||||||
| 55 | Loan | 48 | GSMC | Candlewood Suites Columbus | 1,675,145 | 1,081,964 | 593,181 | 10/31/2013 | 12 | Trailing 12 | 1,675,145 | 1,076,440 | 598,705 | 14.4% | 67,006 | |||||||||||||||
| 56 | Loan | CGMRC | Grandview Marketplace | 815,036 | 237,592 | 577,444 | 10/31/2013 | 12 | Trailing 12 | 810,039 | 244,619 | 565,420 | 14.1% | 5,403 | ||||||||||||||||
| 57 | Loan | MC-FiveMile | Hillen & Belvedere Apartments | 654,724 | 319,354 | 335,370 | 12/31/2013 | 12 | Full Year | 658,876 | 315,927 | 342,949 | 8.8% | 17,850 | ||||||||||||||||
| 58 | Loan | CGMRC | Compass Self-Storage - Spring Hill, FL | 730,466 | 273,588 | 456,878 | 10/31/2013 | 12 | Trailing 12 | 730,466 | 303,351 | 427,115 | 11.4% | 16,200 | ||||||||||||||||
| 59 | Loan | MC-FiveMile | Carlyn Estates MHP | 527,066 | 160,543 | 366,523 | 12/31/2013 | 12 | Full Year | 531,166 | 191,073 | 340,093 | 9.2% | 5,550 | ||||||||||||||||
| 60 | Loan | MC-FiveMile | Hillsdale Heights Apartments | 685,765 | 223,060 | 462,705 | 12/31/2013 | 12 | Full Year | 679,449 | 318,455 | 360,994 | 10.0% | 20,700 | ||||||||||||||||
| 61 | Loan | SMF I | Lake Estates | 616,405 | 215,745 | 400,661 | 12/31/2013 | 12 | Full Year | 598,906 | 223,784 | 375,121 | 10.7% | 6,544 | ||||||||||||||||
| 62 | Loan | CGMRC | Walnut Creek Apartments - Farmington Hills | 478,426 | 147,526 | 330,900 | 12/31/2013 | 12 | Full Year | 477,040 | 188,351 | 288,688 | 10.7% | 18,720 | ||||||||||||||||
| 63 | Loan | MC-FiveMile | Hi-Vue Estates MHC | 633,859 | 338,009 | 295,850 | 12/31/2013 | 12 | Full Year | 607,395 | 273,641 | 333,754 | 14.8% | 8,150 | ||||||||||||||||
| GSMS 2014-GC20 Annex A | ||||||||||||||||||||||||||||||
| Debt Yield on | ||||||||||||||||||||||||||||||
| Control | Loan / | Mortgage | Underwritten | Underwritten Net | Underwritten NCF | Underwritten | As Stabilized | As Stabilized | Cut-off Date | LTV Ratio | ||||||||||||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | TI / LC ($) | Cash Flow ($) | DSCR (x) (4) | Net Cash Flow (%) | Appraised Value ($) | Appraisal Date | Appraised Value ($) | Appraisal Date | LTV Ratio (%) | at Maturity (%) | Occupancy (%) (5) | |||||||||||||||
| 1 | Loan | 8, 9, 10, 11 | GSMC | Newcastle Senior Housing Portfolio | 0 | 37,152,207 | 1.55 | 10.3% | 507,180,000 | 12/31/2013 | NAP | NAP | 71.2% | 56.8% | 90.4% | |||||||||||||||
| 1.01 | Property | Orchid Terrace | 0 | 2,235,289 | 29,000,000 | 12/31/2013 | NAP | NAP | 94.0% | |||||||||||||||||||||
| 1.02 | Property | Village Gate of Farmington | 0 | 2,198,214 | 28,800,000 | 12/31/2013 | NAP | NAP | 88.4% | |||||||||||||||||||||
| 1.03 | Property | Lodge At Cold Spring | 0 | 1,847,158 | 27,800,000 | 12/31/2013 | NAP | NAP | 86.6% | |||||||||||||||||||||
| 1.04 | Property | The Manor At Oakridge | 0 | 1,495,475 | 26,700,000 | 12/31/2013 | NAP | NAP | 90.4% | |||||||||||||||||||||
| 1.05 | Property | Durham Regent | 0 | 1,916,569 | 26,400,000 | 12/31/2013 | NAP | NAP | 95.1% | |||||||||||||||||||||
| 1.06 | Property | Dogwood Estates | 0 | 1,719,255 | 25,800,000 | 12/31/2013 | NAP | NAP | 89.0% | |||||||||||||||||||||
| 1.07 | Property | Sheldon Oaks | 0 | 1,687,999 | 24,100,000 | 12/31/2013 | NAP | NAP | 92.8% | |||||||||||||||||||||
| 1.08 | Property | Jordan Oaks | 0 | 1,802,377 | 24,000,000 | 12/31/2013 | NAP | NAP | 95.7% | |||||||||||||||||||||
| 1.09 | Property | Sky Peaks | 0 | 1,501,065 | 23,200,000 | 12/31/2013 | NAP | NAP | 86.0% | |||||||||||||||||||||
| 1.10 | Property | The Westmont | 0 | 1,855,126 | 22,600,000 | 12/31/2013 | NAP | NAP | 94.9% | |||||||||||||||||||||
| 1.11 | Property | Pinewood Hills | 0 | 1,696,350 | 21,900,000 | 12/31/2013 | NAP | NAP | 92.3% | |||||||||||||||||||||
| 1.12 | Property | Hidden Lakes | 0 | 1,521,449 | 20,500,000 | 12/31/2013 | NAP | NAP | 92.6% | |||||||||||||||||||||
| 1.13 | Property | Walnut Woods | 0 | 1,482,103 | 19,200,000 | 12/31/2013 | NAP | NAP | 93.8% | |||||||||||||||||||||
| 1.14 | Property | Oakwood Hills | 0 | 1,609,028 | 18,950,000 | 12/31/2013 | NAP | NAP | 87.9% | |||||||||||||||||||||
| 1.15 | Property | Madison Estates | 0 | 1,462,259 | 18,500,000 | 12/31/2013 | NAP | NAP | 86.9% | |||||||||||||||||||||
| 1.16 | Property | Thornton Place | 0 | 1,088,705 | 16,200,000 | 12/31/2013 | NAP | NAP | 87.6% | |||||||||||||||||||||
| 1.17 | Property | Whiterock Court | 0 | 1,506,637 | 16,000,000 | 12/31/2013 | NAP | NAP | 98.3% | |||||||||||||||||||||
| 1.18 | Property | The Bentley | 0 | 1,584,885 | 15,900,000 | 12/31/2013 | NAP | NAP | 91.5% | |||||||||||||||||||||
| 1.19 | Property | Pueblo Regent | 0 | 972,836 | 15,100,000 | 12/31/2013 | NAP | NAP | 89.9% | |||||||||||||||||||||
| 1.20 | Property | Vista De La Montana | 0 | 798,356 | 14,700,000 | 12/31/2013 | NAP | NAP | 83.5% | |||||||||||||||||||||
| 1.21 | Property | Rock Creek | 0 | 1,095,451 | 14,500,000 | 12/31/2013 | NAP | NAP | 95.5% | |||||||||||||||||||||
| 1.22 | Property | Illahee Hills | 0 | 934,316 | 13,900,000 | 12/31/2013 | NAP | NAP | 84.4% | |||||||||||||||||||||
| 1.23 | Property | Palmer Hills | 0 | 888,499 | 13,500,000 | 12/31/2013 | NAP | NAP | 78.3% | |||||||||||||||||||||
| 1.24 | Property | Uffelman Estates | 0 | 776,221 | 12,200,000 | 12/31/2013 | NAP | NAP | 85.3% | |||||||||||||||||||||
| 1.25 | Property | The Regent | 0 | 882,131 | 9,800,000 | 12/31/2013 | NAP | NAP | 98.8% | |||||||||||||||||||||
| 1.26 | Property | The Fountains At Hidden Lakes | 0 | 594,452 | 7,930,000 | 12/31/2013 | NAP | NAP | 100.0% | |||||||||||||||||||||
| 2 | Loan | 12, 13 | CGMRC | Greene Town Center | 860,138 | 13,222,484 | 1.50 | 9.6% | 222,000,000 | 2/4/2014 | 235,000,000 | 5/1/2015 | 61.8% | 49.3% | 88.8% | |||||||||||||||
| 3 | Loan | MC-FiveMile | Chase Tower | 506,597 | 7,124,030 | 1.34 | 8.6% | 120,000,000 | 1/7/2014 | NAP | NAP | 68.7% | 60.9% | 100.0% | ||||||||||||||||
| 4 | Loan | GSMC | Three WestLake Park | 471,591 | 8,046,846 | 1.63 | 10.1% | 121,150,000 | 1/9/2014 | NAP | NAP | 66.0% | 60.6% | 100.0% | ||||||||||||||||
| 5 | Loan | 14, 15 | CGMRC | Walgreens Shopping Center Portfolio #1 | 92,383 | 4,152,230 | 1.33 | 8.6% | 64,500,000 | Various | NAP | NAP | 75.0% | 72.4% | 94.6% | |||||||||||||||
| 5.01 | Property | Takoma Park | 82,449 | 2,483,666 | 35,600,000 | 11/16/2013 | NAP | NAP | 94.7% | |||||||||||||||||||||
| 5.02 | Property | Vienna | 6,657 | 946,944 | 17,100,000 | 11/15/2013 | NAP | NAP | 100.0% | |||||||||||||||||||||
| 5.03 | Property | Pikesville | 3,277 | 721,620 | 11,800,000 | 11/15/2013 | NAP | NAP | 89.0% | |||||||||||||||||||||
| 6 | Loan | 12, 16 | GSMC | Sheraton Suites Houston | 0 | 4,207,360 | 1.61 | 10.3% | 60,000,000 | 1/31/2014 | 61,800,000 | 1/31/2015 | 67.8% | 54.1% | 71.4% | |||||||||||||||
| 7 | Loan | CGMRC | Greenville Center | 139,398 | 3,111,552 | 1.29 | 8.3% | 50,600,000 | 12/4/2013 | NAP | NAP | 74.1% | 65.6% | 91.0% | ||||||||||||||||
| 8 | Loan | 12, 17, 18 | CGMRC | Walgreens Shopping Center Portfolio #3 | 53,076 | 2,812,223 | 1.40 | 9.1% | 41,380,000 | Various | 42,780,000 | Various | 75.0% | 70.0% | 82.2% | |||||||||||||||
| 8.01 | Property | 12 | Pompano Beach | 20,052 | 722,530 | 11,200,000 | 11/17/2013 | 11,600,000 | 11/17/2014 | 75.4% | ||||||||||||||||||||
| 8.02 | Property | 12 | Florissant | 4,878 | 661,037 | 9,500,000 | 11/16/2013 | 9,600,000 | 2/1/2014 | 92.7% | ||||||||||||||||||||
| 8.03 | Property | Gonzales | 87 | 461,416 | 7,680,000 | 11/14/2013 | NAP | NAP | 100.0% | |||||||||||||||||||||
| 8.04 | Property | Bristol | 9,598 | 553,964 | 7,700,000 | 11/12/2013 | NAP | NAP | 100.0% | |||||||||||||||||||||
| 8.05 | Property | 12 | Cambridge | 18,461 | 413,276 | 5,300,000 | 11/16/2013 | 6,200,000 | 11/16/2015 | 60.4% | ||||||||||||||||||||
| 9 | Loan | CGMRC | Amsdell Compass Self Storage Portfolio | 0 | 2,755,287 | 1.39 | 9.2% | 43,000,000 | 12/3/2013 | NAP | NAP | 69.5% | 57.8% | 84.3% | ||||||||||||||||
| 9.01 | Property | Cheval Lutz Self Storage | 0 | 490,863 | 6,400,000 | 11/2/2013 | NAP | NAP | 86.3% | |||||||||||||||||||||
| 9.02 | Property | University Parkway Sarasota Self Storage | 0 | 433,122 | 6,400,000 | 11/2/2013 | NAP | NAP | 79.4% | |||||||||||||||||||||
| 9.03 | Property | Cortez Bradenton Self Storage | 0 | 412,433 | 5,900,000 | 11/2/2013 | NAP | NAP | 86.5% | |||||||||||||||||||||
| 9.04 | Property | Waterford Lakes Orlando Self Storage | 0 | 395,630 | 5,800,000 | 11/3/2013 | NAP | NAP | 78.6% | |||||||||||||||||||||
| 9.05 | Property | Lockwood Sarasota Self Storage | 0 | 400,091 | 5,500,000 | 11/2/2013 | NAP | NAP | 96.3% | |||||||||||||||||||||
| 9.06 | Property | Meadow Woods Orlando Self Storage | 0 | 345,083 | 5,500,000 | 11/3/2013 | NAP | NAP | 76.9% | |||||||||||||||||||||
| 9.07 | Property | Jackson A & W Storage | 0 | 278,065 | 2,450,000 | 11/5/2013 | NAP | NAP | 93.5% | |||||||||||||||||||||
| 10 | Loan | 19 | RCMC | River Oaks | 0 | 2,374,893 | 1.28 | 8.1% | 53,200,000 | 11/4/2013 | NAP | NAP | 55.5% | 51.0% | 95.5% | |||||||||||||||
| 11 | Loan | 12, 20 | GSMC | Oklahoma Hotel Portfolio | 0 | 3,455,285 | 1.72 | 11.9% | 40,000,000 | Various | 41,300,000 | Various | 72.5% | 52.3% | 72.2% | |||||||||||||||
| 11.01 | Property | 12 | Holiday Inn Stillwater | 0 | 1,617,282 | 16,900,000 | 1/28/2014 | 17,400,000 | 2/1/2017 | 75.4% | ||||||||||||||||||||
| 11.02 | Property | 12 | Hilton Garden Inn Norman | 0 | 1,137,378 | 15,200,000 | 1/28/2014 | 15,600,000 | 2/1/2016 | 69.6% | ||||||||||||||||||||
| 11.03 | Property | 12 | Hampton Inn & Suites Durant | 0 | 700,625 | 7,900,000 | 1/27/2014 | 8,300,000 | 2/1/2017 | 71.3% | ||||||||||||||||||||
| 12 | Loan | 21 | CGMRC | Prime Kurtell Medical Office Building Portfolio | 201,132 | 2,482,024 | 1.33 | 8.7% | 38,375,000 | 11/7/2013 | NAP | NAP | 74.3% | 64.5% | 90.3% | |||||||||||||||
| 12.01 | Property | Cool Springs | 70,614 | 1,115,122 | 14,975,000 | 11/7/2013 | NAP | NAP | 99.7% | |||||||||||||||||||||
| 12.02 | Property | Mallory | 53,754 | 710,141 | 9,700,000 | 11/7/2013 | NAP | NAP | 100.0% | |||||||||||||||||||||
| 12.03 | Property | Harpeth | 17,056 | 218,523 | 5,150,000 | 11/7/2013 | NAP | NAP | 76.3% | |||||||||||||||||||||
| 12.04 | Property | Bellevue | 39,903 | 340,545 | 4,950,000 | 11/7/2013 | NAP | NAP | 95.5% | |||||||||||||||||||||
| 12.05 | Property | Lebanon | 19,806 | 97,693 | 3,600,000 | 11/7/2013 | NAP | NAP | 60.9% | |||||||||||||||||||||
| 13 | Loan | 12, 22, 23 | CGMRC | Walgreens Shopping Center Portfolio #2 | 45,396 | 2,417,580 | 1.33 | 8.6% | 40,900,000 | Various | 42,000,000 | Various | 68.7% | 64.6% | 87.3% | |||||||||||||||
| 13.01 | Property | Austin | 17,747 | 869,832 | 12,900,000 | 11/14/2013 | NAP | NAP | 100.0% | |||||||||||||||||||||
| 13.02 | Property | Jacksonville | 19,292 | 831,423 | 10,700,000 | 11/12/2013 | NAP | NAP | 91.9% | |||||||||||||||||||||
| 13.03 | Property | 12 | Oxnard | 8,356 | 401,776 | 10,000,000 | 11/16/2013 | 10,400,000 | 11/16/2015 | 67.3% | ||||||||||||||||||||
| 13.04 | Property | 12 | Puyallup | 0 | 314,549 | 7,300,000 | 11/14/2013 | 8,000,000 | 11/14/2015 | 63.9% | ||||||||||||||||||||
| 14 | Loan | 24, 25 | GSMC | Crossroads Shopping Center | 87,518 | 2,286,791 | 1.83 | 8.8% | 43,000,000 | 2/5/2014 | NAP | NAP | 60.5% | 60.5% | 97.3% | |||||||||||||||
| 15 | Loan | 12, 26, 27 | GSMC | Shops at Shelby Crossing | 112,410 | 2,155,994 | 1.39 | 9.5% | 30,700,000 | 1/13/2014 | 32,900,000 | 1/1/2015 | 74.2% | 60.8% | 89.3% | |||||||||||||||
| 16 | Loan | 28, 29 | RCMC | West Run Apartments | 0 | 2,134,173 | 1.37 | 8.8% | 33,300,000 | 12/30/2013 | NAP | NAP | 73.0% | 64.6% | 93.6% | |||||||||||||||
| 17 | Loan | GSMC | Lodge at Bridgemill | 0 | 2,074,942 | 1.32 | 8.6% | 34,170,000 | 12/6/2013 | NAP | NAP | 70.6% | 58.4% | 97.3% | ||||||||||||||||
| 18 | Loan | CGMRC | Norwalk Self Storage | 0 | 2,204,077 | 1.48 | 9.2% | 36,200,000 | 2/4/2014 | NAP | NAP | 66.3% | 59.6% | 86.0% | ||||||||||||||||
| 19 | Loan | 30 | SMF I | Burlington Office Center | 171,699 | 1,933,816 | 1.41 | 9.1% | 30,000,000 | 1/29/2014 | NAP | NAP | 70.8% | 60.5% | 87.5% | |||||||||||||||
| GSMS 2014-GC20 Annex A | ||||||||||||||||||||||||||||||
| Debt Yield on | ||||||||||||||||||||||||||||||
| Control | Loan / | Mortgage | Underwritten | Underwritten Net | Underwritten NCF | Underwritten | As Stabilized | As Stabilized | Cut-off Date | LTV Ratio | ||||||||||||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | TI / LC ($) | Cash Flow ($) | DSCR (x) (4) | Net Cash Flow (%) | Appraised Value ($) | Appraisal Date | Appraised Value ($) | Appraisal Date | LTV Ratio (%) | at Maturity (%) | Occupancy (%) (5) | |||||||||||||||
| 20 | Loan | 31 | MC-FiveMile | 1650 Selwyn | 0 | 2,072,692 | 1.46 | 9.9% | 38,700,000 | 10/1/2013 | NAP | NAP | 54.1% | 45.2% | 100.0% | |||||||||||||||
| 21 | Loan | RCMC | Preserve at Greenway Park II | 0 | 1,525,218 | 1.44 | 9.0% | 24,500,000 | 1/6/2014 | NAP | NAP | 69.2% | 56.5% | 90.6% | ||||||||||||||||
| 22 | Loan | 12, 32, 33 | SMF I | Baldwin Park Village | 17,779 | 1,369,397 | 1.27 | 8.2% | 22,350,000 | 11/20/2013 | 22,550,000 | 11/1/2014 | 74.9% | 64.3% | 94.1% | |||||||||||||||
| 23 | Loan | 34 | GSMC | 8860 Smith’s Mill Road | 57,820 | 1,476,567 | 1.39 | 9.0% | 22,000,000 | 1/10/2014 | NAP | NAP | 74.9% | 61.6% | 100.0% | |||||||||||||||
| 24 | Loan | 35 | CGMRC | Visalia Marketplace | 76,526 | 1,551,583 | 1.61 | 9.8% | 22,000,000 | 2/7/2014 | NAP | NAP | 71.8% | 68.3% | 96.8% | |||||||||||||||
| 25 | Loan | 36, 37 | SMF I | Hermitage Towne Plaza | 91,335 | 1,861,389 | 1.87 | 12.1% | 23,750,000 | 1/18/2014 | NAP | NAP | 64.8% | 53.4% | 90.4% | |||||||||||||||
| 26 | Loan | MC-FiveMile | WJ Management Multi Portfolio | 0 | 1,586,817 | 1.59 | 10.4% | 21,080,000 | 11/4/2013 | NAP | NAP | 72.4% | 67.1% | 96.1% | ||||||||||||||||
| 26.01 | Property | 5644 Washington | 0 | 275,962 | 3,420,000 | 11/4/2013 | NAP | NAP | 96.8% | |||||||||||||||||||||
| 26.02 | Property | 5032 Washington | 0 | 243,602 | 3,230,000 | 11/4/2013 | NAP | NAP | 93.2% | |||||||||||||||||||||
| 26.03 | Property | 234 North Pine | 0 | 236,555 | 2,890,000 | 11/4/2013 | NAP | NAP | 97.1% | |||||||||||||||||||||
| 26.04 | Property | 4200 Washington | 0 | 157,299 | 2,000,000 | 11/4/2013 | NAP | NAP | 100.0% | |||||||||||||||||||||
| 26.05 | Property | Essex King | 0 | 142,159 | 1,770,000 | 11/4/2013 | NAP | NAP | 96.8% | |||||||||||||||||||||
| 26.06 | Property | WJ Management | 0 | 102,555 | 1,460,000 | 11/4/2013 | NAP | NAP | 100.0% | |||||||||||||||||||||
| 26.07 | Property | 4400 Washington | 0 | 78,016 | 1,200,000 | 11/4/2013 | NAP | NAP | 91.3% | |||||||||||||||||||||
| 26.08 | Property | 3352 Van Buren | 0 | 94,249 | 1,190,000 | 11/4/2013 | NAP | NAP | 94.4% | |||||||||||||||||||||
| 26.09 | Property | Maypole | 0 | 52,409 | 1,060,000 | 11/4/2013 | NAP | NAP | 94.7% | |||||||||||||||||||||
| 26.10 | Property | Congress 2007 | 0 | 68,336 | 1,050,000 | 11/4/2013 | NAP | NAP | 93.8% | |||||||||||||||||||||
| 26.11 | Property | Homan | 0 | 62,996 | 950,000 | 11/4/2013 | NAP | NAP | 94.1% | |||||||||||||||||||||
| 26.12 | Property | Kingston | 0 | 72,679 | 860,000 | 11/4/2013 | NAP | NAP | 100.0% | |||||||||||||||||||||
| 27 | Loan | 38 | GSMC | Covington Portfolio | 124,585 | 1,480,125 | 1.49 | 10.8% | 18,800,000 | 12/16/2013 | NAP | NAP | 73.2% | 55.4% | 93.7% | |||||||||||||||
| 27.01 | Property | 6400 Augusta Road | 33,731 | 429,548 | 5,414,538 | 12/16/2013 | NAP | NAP | 88.4% | |||||||||||||||||||||
| 27.02 | Property | 6410 Augusta Road | 34,000 | 387,912 | 4,885,462 | 12/16/2013 | NAP | NAP | 100.0% | |||||||||||||||||||||
| 27.03 | Property | 1631 South Highway 14 | 20,000 | 273,429 | 3,454,874 | 12/16/2013 | NAP | NAP | 100.0% | |||||||||||||||||||||
| 27.04 | Property | 1623 South Highway 14 | 24,400 | 208,896 | 2,781,917 | 12/16/2013 | NAP | NAP | 100.0% | |||||||||||||||||||||
| 27.05 | Property | 1627 South Highway 14 | 12,454 | 180,339 | 2,263,209 | 12/16/2013 | NAP | NAP | 75.0% | |||||||||||||||||||||
| 28 | Loan | 12 | MC-FiveMile | Brickhaven Apartments | 0 | 1,292,022 | 1.48 | 9.6% | 22,050,000 | 1/7/2014 | 22,250,000 | 10/7/2014 | 61.2% | 49.9% | 92.2% | |||||||||||||||
| 29 | Loan | GSMC | Dickson City Commons | 76,515 | 1,271,722 | 1.46 | 9.4% | 19,050,000 | 1/7/2014 | NAP | NAP | 70.8% | 58.3% | 100.0% | ||||||||||||||||
| 30 | Loan | CGMRC | Mooresville Crossing II | 53,607 | 1,022,598 | 1.50 | 9.7% | 14,100,000 | 12/4/2013 | NAP | NAP | 75.0% | 63.4% | 97.5% | ||||||||||||||||
| 31 | Loan | GSMC | Willowick Apartments | 0 | 942,111 | 1.45 | 9.1% | 15,200,000 | 1/3/2014 | NAP | NAP | 68.4% | 60.2% | 98.8% | ||||||||||||||||
| 32 | Loan | 39 | GSMC | Nut Tree Center Phase II | 26,196 | 867,781 | 1.31 | 8.4% | 14,060,000 | 1/13/2014 | NAP | NAP | 73.6% | 65.1% | 100.0% | |||||||||||||||
| 33 | Loan | 12, 40, 41 | SMF I | Northgate Power Center | 7,421 | 955,830 | 1.48 | 9.6% | 13,890,000 | 1/13/2014 | 14,900,000 | 4/1/2014 | 72.0% | 57.4% | 94.3% | |||||||||||||||
| 34 | Loan | CGMRC | Mini Storage Depot Portfolio | 0 | 899,171 | 1.46 | 9.5% | 12,890,000 | 11/23/2013 | NAP | NAP | 73.4% | 60.7% | 98.8% | ||||||||||||||||
| 34.01 | Property | Mini Storage Depot - Michigan City | 0 | 384,035 | 5,140,000 | 11/23/2013 | NAP | NAP | 99.7% | |||||||||||||||||||||
| 34.02 | Property | Mini Storage Depot - Hobart | 0 | 274,204 | 4,200,000 | 11/23/2013 | NAP | NAP | 98.8% | |||||||||||||||||||||
| 34.03 | Property | Mini Storage Depot - Brick | 0 | 240,933 | 3,550,000 | 11/23/2013 | NAP | NAP | 97.9% | |||||||||||||||||||||
| 35 | Loan | SMF I | ATK Building | 0 | 977,446 | 1.56 | 11.5% | 13,800,000 | 12/30/2013 | NAP | NAP | 61.8% | 53.6% | 100.0% | ||||||||||||||||
| 36 | Loan | MC-FiveMile | High Point Shopping Center | 77,637 | 729,052 | 1.58 | 10.0% | 10,500,000 | 1/2/2014 | NAP | NAP | 69.4% | 56.8% | 90.8% | ||||||||||||||||
| 37 | Loan | 42 | SMF I | Cambridge Center West | 70,204 | 764,005 | 1.60 | 10.5% | 10,300,000 | 1/17/2014 | NAP | NAP | 70.3% | 58.3% | 95.2% | |||||||||||||||
| 38 | Loan | GSMC | Jo-Ann Fabrics Columbia | 21,479 | 708,360 | 1.51 | 9.8% | 10,300,000 | 12/7/2013 | NAP | NAP | 69.9% | 60.6% | 100.0% | ||||||||||||||||
| 39 | Loan | SMF I | Olive Corporate Center | 89,779 | 804,897 | 1.70 | 11.3% | 9,500,000 | 1/28/2014 | NAP | NAP | 74.7% | 62.0% | 93.7% | ||||||||||||||||
| 40 | Loan | MC-FiveMile | Magnolia Farms Townhomes | 0 | 579,931 | 1.26 | 8.3% | 9,500,000 | 1/6/2014 | NAP | NAP | 73.7% | 64.0% | 93.1% | ||||||||||||||||
| 41 | Loan | 43 | GSMC | Holiday Inn Brunswick | 0 | 924,890 | 1.87 | 13.3% | 9,700,000 | 12/1/2013 | NAP | NAP | 71.6% | 53.9% | 54.7% | |||||||||||||||
| 42 | Loan | 44, 45 | SMF I | Staybridge Suites Orlando Airport | 0 | 807,313 | 1.68 | 11.7% | 11,500,000 | 1/22/2014 | NAP | NAP | 59.9% | 44.8% | 78.8% | |||||||||||||||
| 43 | Loan | 12 | CGMRC | The Store House - Georgia | 0 | 632,567 | 1.42 | 9.5% | 8,900,000 | 11/6/2013 | 9,340,000 | Various | 74.8% | 59.3% | 79.0% | |||||||||||||||
| 43.01 | Property | 12 | The Store House - Mercer | 0 | 400,012 | 5,300,000 | 11/6/2013 | 5,600,000 | 11/6/2016 | 77.8% | ||||||||||||||||||||
| 43.02 | Property | 12 | The Store House - Riverside | 0 | 232,555 | 3,600,000 | 11/6/2013 | 3,740,000 | 10/6/2015 | 81.5% | ||||||||||||||||||||
| 44 | Loan | 12, 46, 47 | SMF I | Waverly Plaza Shopping Center | 96,354 | 902,314 | 2.14 | 13.9% | 12,150,000 | 1/10/2014 | 12,950,000 | 6/1/2015 | 53.4% | 41.3% | 84.8% | |||||||||||||||
| 45 | Loan | MC-FiveMile | Waterside Commons | 39,581 | 637,275 | 1.56 | 9.9% | 8,560,000 | 12/10/2013 | NAP | NAP | 74.9% | 66.2% | 96.4% | ||||||||||||||||
| 46 | Loan | MC-FiveMile | Imperial MHP | 0 | 718,592 | 1.66 | 11.2% | 8,530,000 | 1/2/2014 | NAP | NAP | 75.0% | 62.6% | 88.5% | ||||||||||||||||
| 47 | Loan | CGMRC | Cape Fear Plaza | 63,861 | 645,513 | 1.59 | 10.1% | 8,700,000 | 1/6/2014 | NAP | NAP | 73.4% | 60.1% | 92.5% | ||||||||||||||||
| 48 | Loan | GSMC | Super Bi-Lo Center | 18,529 | 485,132 | 1.37 | 8.6% | 7,500,000 | 1/31/2014 | NAP | NAP | 75.0% | 64.6% | 100.0% | ||||||||||||||||
| 49 | Loan | 12 | MC-FiveMile | Meadowbrook MHP | 0 | 467,281 | 1.35 | 9.2% | 8,210,000 | 12/19/2013 | 8,780,000 | 5/21/2015 | 61.8% | 48.3% | 76.0% | |||||||||||||||
| 50 | Loan | 12 | MC-FiveMile | High Point Village Apartments | 0 | 425,348 | 1.25 | 8.5% | 7,910,000 | 1/30/2014 | 7,920,000 | 1/30/2015 | 63.2% | 52.8% | 90.5% | |||||||||||||||
| 51 | Loan | MC-FiveMile | Regency Apartments | 0 | 451,214 | 1.29 | 9.1% | 6,800,000 | 11/18/2013 | NAP | NAP | 73.3% | 61.9% | 94.5% | ||||||||||||||||
| 52 | Loan | 12 | MC-FiveMile | 2800 West Trenton | 59,248 | 508,185 | 1.59 | 10.7% | 6,800,000 | 1/28/2014 | 6,900,000 | 12/1/2014 | 69.8% | 57.3% | 83.0% | |||||||||||||||
| 53 | Loan | GSMC | Normandy Plaza | 14,026 | 485,050 | 1.62 | 10.7% | 6,100,000 | 10/10/2013 | NAP | NAP | 74.5% | 61.7% | 100.0% | ||||||||||||||||
| 54 | Loan | SMF I | Cordova Court Apartments | 0 | 406,968 | 1.43 | 9.5% | 6,040,000 | 1/21/2014 | NAP | NAP | 71.3% | 59.1% | 88.5% | ||||||||||||||||
| 55 | Loan | 48 | GSMC | Candlewood Suites Columbus | 0 | 531,699 | 1.80 | 12.8% | 5,950,000 | 12/1/2013 | NAP | NAP | 69.8% | 52.5% | 68.7% | |||||||||||||||
| 56 | Loan | CGMRC | Grandview Marketplace | 32,885 | 527,132 | 2.66 | 13.2% | 7,740,000 | 11/30/2013 | NAP | NAP | 51.7% | 51.7% | 89.8% | ||||||||||||||||
| 57 | Loan | MC-FiveMile | Hillen & Belvedere Apartments | 0 | 325,099 | 1.28 | 8.3% | 5,500,000 | 1/6/2014 | NAP | NAP | 70.9% | 61.6% | 95.7% | ||||||||||||||||
| 58 | Loan | CGMRC | Compass Self-Storage - Spring Hill, FL | 0 | 410,915 | 1.64 | 11.0% | 4,900,000 | 11/19/2013 | NAP | NAP | 76.6% | 63.7% | 89.0% | ||||||||||||||||
| 59 | Loan | MC-FiveMile | Carlyn Estates MHP | 0 | 334,543 | 1.33 | 9.1% | 5,410,000 | 12/19/2013 | NAP | NAP | 68.2% | 57.1% | 95.5% | ||||||||||||||||
| 60 | Loan | MC-FiveMile | Hillsdale Heights Apartments | 0 | 340,294 | 1.43 | 9.5% | 6,500,000 | 1/15/2014 | NAP | NAP | 55.3% | 45.9% | 98.6% | ||||||||||||||||
| 61 | Loan | SMF I | Lake Estates | 0 | 368,577 | 1.61 | 10.5% | 4,780,000 | 1/31/2014 | NAP | NAP | 73.2% | 60.5% | 85.5% | ||||||||||||||||
| 62 | Loan | CGMRC | Walnut Creek Apartments - Farmington Hills | 0 | 269,968 | 1.53 | 10.0% | 3,600,000 | 1/22/2014 | NAP | NAP | 74.9% | 61.9% | 100.0% | ||||||||||||||||
| 63 | Loan | MC-FiveMile | Hi-Vue Estates MHC | 0 | 325,604 | 1.89 | 14.4% | 4,430,000 | 12/18/2013 | NAP | NAP | 50.9% | 39.3% | 96.9% | ||||||||||||||||
| GSMS 2014-GC20 Annex A | ||||||||||||||||||||||||||||
| Second | Second | |||||||||||||||||||||||||||
| Control | Loan / | Mortgage | Largest Tenant | Largest Tenant | Second | Largest Tenant | Largest Tenant | Third | ||||||||||||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | Occupancy Date | ADR ($) | RevPAR ($) | Largest Tenant | Sq Ft | Lease Expiration (6) | Largest Tenant | Sq Ft | Lease Expiration (6) | Largest Tenant | ||||||||||||||
| 1 | Loan | 8, 9, 10, 11 | GSMC | Newcastle Senior Housing Portfolio | NAP | NAP | ||||||||||||||||||||||
| 1.01 | Property | Orchid Terrace | 10/31/2013 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 1.02 | Property | Village Gate of Farmington | 10/31/2013 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 1.03 | Property | Lodge At Cold Spring | 10/31/2013 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 1.04 | Property | The Manor At Oakridge | 10/31/2013 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 1.05 | Property | Durham Regent | 10/31/2013 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 1.06 | Property | Dogwood Estates | 10/31/2013 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 1.07 | Property | Sheldon Oaks | 10/31/2013 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 1.08 | Property | Jordan Oaks | 10/31/2013 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 1.09 | Property | Sky Peaks | 10/31/2013 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 1.10 | Property | The Westmont | 10/31/2013 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 1.11 | Property | Pinewood Hills | 10/31/2013 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 1.12 | Property | Hidden Lakes | 10/31/2013 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 1.13 | Property | Walnut Woods | 10/31/2013 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 1.14 | Property | Oakwood Hills | 10/31/2013 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 1.15 | Property | Madison Estates | 10/31/2013 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 1.16 | Property | Thornton Place | 10/31/2013 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 1.17 | Property | Whiterock Court | 10/31/2013 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 1.18 | Property | The Bentley | 10/31/2013 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 1.19 | Property | Pueblo Regent | 10/31/2013 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 1.20 | Property | Vista De La Montana | 10/31/2013 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 1.21 | Property | Rock Creek | 10/31/2013 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 1.22 | Property | Illahee Hills | 10/31/2013 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 1.23 | Property | Palmer Hills | 10/31/2013 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 1.24 | Property | Uffelman Estates | 10/31/2013 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 1.25 | Property | The Regent | 10/31/2013 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 1.26 | Property | The Fountains At Hidden Lakes | 10/31/2013 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 2 | Loan | 12, 13 | CGMRC | Greene Town Center | 12/31/2013 | NAP | NAP | Urban Active Fitness | 51,414 | 11/30/2026 | Nordstrom | 35,123 | 7/31/2024 | Books & Co. | ||||||||||||||
| 3 | Loan | MC-FiveMile | Chase Tower | 3/6/2014 | NAP | NAP | Bury & Partners, Inc. | 71,668 | 8/31/2017 | JPMorgan Chase Bank, National Association | 56,370 | 5/31/2016 | RGM Advisors, LLC | |||||||||||||||
| 4 | Loan | GSMC | Three WestLake Park | 12/31/2013 | NAP | NAP | ConocoPhillips Company | 242,052 | 2/28/2019 | BP Corporation North America, Inc | 171,122 | 11/30/2016 | Stream Realty | |||||||||||||||
| 5 | Loan | 14, 15 | CGMRC | Walgreens Shopping Center Portfolio #1 | NAP | NAP | ||||||||||||||||||||||
| 5.01 | Property | Takoma Park | 12/15/2013 | NAP | NAP | Aldi Supermarket | 21,666 | 5/31/2028 | Walgreens | 15,000 | 12/31/2088 | Discount Mart | ||||||||||||||||
| 5.02 | Property | Vienna | 12/15/2013 | NAP | NAP | Walgreens | 15,000 | 12/31/2088 | Petco | 9,500 | 12/31/2021 | NAP | ||||||||||||||||
| 5.03 | Property | Pikesville | 12/15/2013 | NAP | NAP | Walgreens | 18,476 | 12/31/2088 | Ask G Dad | 4,200 | 2/28/2018 | NAP | ||||||||||||||||
| 6 | Loan | 12, 16 | GSMC | Sheraton Suites Houston | 2/28/2014 | 142.03 | 101.43 | NAP | NAP | NAP | ||||||||||||||||||
| 7 | Loan | CGMRC | Greenville Center | 1/27/2014 | NAP | NAP | Janssen’s Market, LLC | 20,416 | 5/31/2015 | Wells Fargo Advisors, LLC | 14,037 | 2/29/2016 | Talbots | |||||||||||||||
| 8 | Loan | 12, 17, 18 | CGMRC | Walgreens Shopping Center Portfolio #3 | NAP | NAP | ||||||||||||||||||||||
| 8.01 | Property | 12 | Pompano Beach | 10/24/2013 | NAP | NAP | Sav-A-Lot | 14,872 | 11/30/2019 | Walgreens | 14,820 | 12/31/2088 | Broward Community & Family | |||||||||||||||
| 8.02 | Property | 12 | Florissant | 10/24/2013 | NAP | NAP | Walgreens | 30,963 | 12/31/2088 | Moran Foods | 17,056 | 2/29/2016 | Missouri Goodwill | |||||||||||||||
| 8.03 | Property | Gonzales | 12/19/2013 | NAP | NAP | Walgreens | 14,728 | 12/31/2088 | NAP | NAP | ||||||||||||||||||
| 8.04 | Property | Bristol | 12/1/2013 | NAP | NAP | Walgreens | 14,550 | 12/31/2088 | Friendly Ice Cream Co | 4,730 | 11/30/2020 | Rent-A-Center | ||||||||||||||||
| 8.05 | Property | 12 | Cambridge | 12/1/2013 | NAP | NAP | Walgreens | 14,715 | 12/31/2088 | Advance Auto Parts | 8,125 | 6/30/2021 | SkipJack Dry Cleaners | |||||||||||||||
| 9 | Loan | CGMRC | Amsdell Compass Self Storage Portfolio | NAP | NAP | |||||||||||||||||||||||
| 9.01 | Property | Cheval Lutz Self Storage | 10/15/2013 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 9.02 | Property | University Parkway Sarasota Self Storage | 10/15/2013 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 9.03 | Property | Cortez Bradenton Self Storage | 10/15/2013 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 9.04 | Property | Waterford Lakes Orlando Self Storage | 10/15/2013 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 9.05 | Property | Lockwood Sarasota Self Storage | 10/15/2013 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 9.06 | Property | Meadow Woods Orlando Self Storage | 10/15/2013 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 9.07 | Property | Jackson A & W Storage | 8/31/2013 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 10 | Loan | 19 | RCMC | River Oaks | 2/24/2014 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||
| 11 | Loan | 12, 20 | GSMC | Oklahoma Hotel Portfolio | 97.63 | 70.48 | ||||||||||||||||||||||
| 11.01 | Property | 12 | Holiday Inn Stillwater | 1/31/2014 | 104.26 | 78.61 | NAP | NAP | NAP | |||||||||||||||||||
| 11.02 | Property | 12 | Hilton Garden Inn Norman | 1/31/2014 | 97.05 | 67.55 | NAP | NAP | NAP | |||||||||||||||||||
| 11.03 | Property | 12 | Hampton Inn & Suites Durant | 1/31/2014 | 87.86 | 62.63 | NAP | NAP | NAP | |||||||||||||||||||
| 12 | Loan | 21 | CGMRC | Prime Kurtell Medical Office Building Portfolio | NAP | NAP | ||||||||||||||||||||||
| 12.01 | Property | Cool Springs | 11/1/2013 | NAP | NAP | Vanderbilt University | 21,675 | 12/31/2015 | Cool Springs Surgery Center | 20,794 | 12/31/2015 | Williamson Imaging | ||||||||||||||||
| 12.02 | Property | Mallory | 11/1/2013 | NAP | NAP | Heritage Medical | 25,381 | 2/28/2018 | Harold F. Moessner, M.D. P.C. | 4,457 | 9/30/2017 | Pain Treatment Center, LLC | ||||||||||||||||
| 12.03 | Property | Harpeth | 11/1/2013 | NAP | NAP | America’s Family Doctors, PLLC | 4,565 | 8/31/2017 | Results Physiotherapy | 3,902 | 2/28/2017 | Fahrenheit Yoga LLC | ||||||||||||||||
| 12.04 | Property | Bellevue | 11/1/2013 | NAP | NAP | Old Harding Pediatric Association | 7,379 | 7/31/2017 | Heritage Medical Association | 6,150 | 11/30/2015 | Mark Mappes DDS | ||||||||||||||||
| 12.05 | Property | Lebanon | 11/1/2013 | NAP | NAP | Lebanon HMA Physician Mgmt | 4,573 | 10/31/2014 | Vanderbilt Heart & Vascular | 3,637 | 4/30/2015 | Pain & Spine Consultants, Inc. | ||||||||||||||||
| 13 | Loan | 12, 22, 23 | CGMRC | Walgreens Shopping Center Portfolio #2 | NAP | NAP | ||||||||||||||||||||||
| 13.01 | Property | Austin | 12/1/2013 | NAP | NAP | Gold’s Gym | 33,060 | 1/31/2022 | Sears | 28,248 | 9/30/2016 | Walgreens | ||||||||||||||||
| 13.02 | Property | Jacksonville | 10/24/2013 | NAP | NAP | Bailey’s Powerhouse Gym | 29,000 | 12/31/2020 | Walgreens | 14,820 | 12/31/2088 | University of Florida Healthcare | ||||||||||||||||
| 13.03 | Property | 12 | Oxnard | 12/1/2013 | NAP | NAP | Walgreens | 14,490 | 12/31/2088 | Taqueria El Tapatio | 2,141 | MTM | H&R Block | |||||||||||||||
| 13.04 | Property | 12 | Puyallup | 12/1/2013 | NAP | NAP | Walgreens | 14,730 | 12/31/2088 | NAP | NAP | |||||||||||||||||
| 14 | Loan | 24, 25 | GSMC | Crossroads Shopping Center | 1/1/2014 | NAP | NAP | Kohl’s | 83,732 | 1/31/2030 | Ralph’s | 52,737 | 12/31/2025 | Rite-Aid Store | ||||||||||||||
| 15 | Loan | 12, 26, 27 | GSMC | Shops at Shelby Crossing | 3/3/2014 | NAP | NAP | Gold’s Gym | 30,937 | 11/30/2019 | Ross Dress for Less | 29,940 | 1/31/2018 | Marshalls | ||||||||||||||
| 16 | Loan | 28, 29 | RCMC | West Run Apartments | 2/11/2014 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||
| 17 | Loan | GSMC | Lodge at Bridgemill | 12/30/2013 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||
| 18 | Loan | CGMRC | Norwalk Self Storage | 2/6/2014 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||
| 19 | Loan | 30 | SMF I | Burlington Office Center | 2/13/2014 | NAP | NAP | Regents of the University of Michigan | 70,754 | 12/31/2018 | University of Michigan Credit Union | 15,820 | 12/31/2014 | Online Tech, Inc. | ||||||||||||||
| GSMS 2014-GC20 Annex A | ||||||||||||||||||||||||||||
| Second | Second | |||||||||||||||||||||||||||
| Control | Loan / | Mortgage | Largest Tenant | Largest Tenant | Second | Largest Tenant | Largest Tenant | Third | ||||||||||||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | Occupancy Date | ADR ($) | RevPAR ($) | Largest Tenant | Sq Ft | Lease Expiration (6) | Largest Tenant | Sq Ft | Lease Expiration (6) | Largest Tenant | ||||||||||||||
| 20 | Loan | 31 | MC-FiveMile | 1650 Selwyn | 12/30/2013 | NAP | NAP | Bronx-Lebanon Hospital | 89,600 | 12/30/2028 | NAP | NAP | ||||||||||||||||
| 21 | Loan | RCMC | Preserve at Greenway Park II | 1/23/2014 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||
| 22 | Loan | 12, 32, 33 | SMF I | Baldwin Park Village | 1/24/2014 | NAP | NAP | Publix Super Market | 45,971 | 4/30/2024 | CVS | 14,101 | 9/26/2021 | Regions Bank | ||||||||||||||
| 23 | Loan | 34 | GSMC | 8860 Smith’s Mill Road | 2/11/2014 | NAP | NAP | Alene Candles | 101,596 | 5/31/2022 | LT Furniture | 87,067 | 6/30/2024 | Jeyes Limited | ||||||||||||||
| 24 | Loan | 35 | CGMRC | Visalia Marketplace | 1/29/2014 | NAP | NAP | K-Mart | 98,078 | 2/28/2024 | Save Mart Supermarkets | 50,409 | 2/28/2029 | Brandman University | ||||||||||||||
| 25 | Loan | 36, 37 | SMF I | Hermitage Towne Plaza | 1/4/2014 | NAP | NAP | K-Mart | 86,479 | 10/31/2015 | Giant Eagle | 74,930 | 12/31/2016 | TJ Maxx | ||||||||||||||
| 26 | Loan | MC-FiveMile | WJ Management Multi Portfolio | NAP | NAP | |||||||||||||||||||||||
| 26.01 | Property | 5644 Washington | 12/31/2013 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 26.02 | Property | 5032 Washington | 12/31/2013 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 26.03 | Property | 234 North Pine | 12/31/2013 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 26.04 | Property | 4200 Washington | 12/31/2013 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 26.05 | Property | Essex King | 12/31/2013 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 26.06 | Property | WJ Management | 12/31/2013 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 26.07 | Property | 4400 Washington | 12/31/2013 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 26.08 | Property | 3352 Van Buren | 12/31/2013 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 26.09 | Property | Maypole | 12/31/2013 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 26.10 | Property | Congress 2007 | 12/31/2013 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 26.11 | Property | Homan | 12/31/2013 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 26.12 | Property | Kingston | 12/31/2013 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 27 | Loan | 38 | GSMC | Covington Portfolio | NAP | NAP | ||||||||||||||||||||||
| 27.01 | Property | 6400 Augusta Road | 1/13/2014 | NAP | NAP | Diversified Distribution Services | 108,000 | 12/31/2018 | ConPearl North America | 60,000 | 8/31/2019 | NAP | ||||||||||||||||
| 27.02 | Property | 6410 Augusta Road | 1/13/2014 | NAP | NAP | Warehouse Services | 170,000 | 2/28/2016 | NAP | NAP | ||||||||||||||||||
| 27.03 | Property | 1631 South Highway 14 | 1/13/2014 | NAP | NAP | ProTrans International | 100,000 | 5/31/2017 | NAP | NAP | ||||||||||||||||||
| 27.04 | Property | 1623 South Highway 14 | 1/13/2014 | NAP | NAP | PuraFilter 2000 | 122,000 | 2/28/2016 | NAP | NAP | ||||||||||||||||||
| 27.05 | Property | 1627 South Highway 14 | 1/13/2014 | NAP | NAP | Magna Mirrors of America | 60,000 | 3/31/2017 | NAP | NAP | ||||||||||||||||||
| 28 | Loan | 12 | MC-FiveMile | Brickhaven Apartments | 2/20/2014 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||
| 29 | Loan | GSMC | Dickson City Commons | 1/22/2014 | NAP | NAP | Marshalls | 30,060 | 1/31/2018 | Michaels | 23,907 | 4/30/2019 | Famous Footware | |||||||||||||||
| 30 | Loan | CGMRC | Mooresville Crossing II | 2/11/2014 | NAP | NAP | Ashley Furniture | 32,000 | 12/31/2024 | HHGregg | 30,000 | 8/31/2023 | Hickory Tavern | |||||||||||||||
| 31 | Loan | GSMC | Willowick Apartments | 12/31/2013 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||
| 32 | Loan | 39 | GSMC | Nut Tree Center Phase II | 2/1/2014 | NAP | NAP | Michaels | 22,170 | 2/29/2024 | Cost Plus | 18,301 | 1/31/2024 | Select Comfort | ||||||||||||||
| 33 | Loan | 12, 40, 41 | SMF I | Northgate Power Center | 11/11/2013 | NAP | NAP | Marshalls | 25,147 | 5/31/2023 | Michaels | 21,860 | 2/28/2023 | HHGregg | ||||||||||||||
| 34 | Loan | CGMRC | Mini Storage Depot Portfolio | NAP | NAP | |||||||||||||||||||||||
| 34.01 | Property | Mini Storage Depot - Michigan City | 10/30/2013 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 34.02 | Property | Mini Storage Depot - Hobart | 10/30/2013 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 34.03 | Property | Mini Storage Depot - Brick | 10/30/2013 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 35 | Loan | SMF I | ATK Building | 1/1/2014 | NAP | NAP | Alliant Techsystems, Inc. | 123,200 | 3/31/2019 | NAP | NAP | |||||||||||||||||
| 36 | Loan | MC-FiveMile | High Point Shopping Center | 2/1/2014 | NAP | NAP | Planet Fitness | 19,215 | 8/31/2024 | Dollar Tree | 10,270 | 7/31/2018 | Pier 1 Imports | |||||||||||||||
| 37 | Loan | 42 | SMF I | Cambridge Center West | 2/26/2014 | NAP | NAP | Acro Service Corporation | 19,402 | 6/30/2018 | Delta Products Corp. | 7,504 | 2/29/2016 | Ameriprise Financial Services | ||||||||||||||
| 38 | Loan | GSMC | Jo-Ann Fabrics Columbia | 1/1/2014 | NAP | NAP | Jo-Ann Fabrics | 45,218 | 6/30/2018 | NAP | NAP | |||||||||||||||||
| 39 | Loan | SMF I | Olive Corporate Center | 2/1/2014 | NAP | NAP | Lutheran Services | 26,977 | 3/30/2025 | St. Louis County | 10,977 | 6/30/2018 | Abeles & Hoffman PC | |||||||||||||||
| 40 | Loan | MC-FiveMile | Magnolia Farms Townhomes | 2/21/2014 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||
| 41 | Loan | 43 | GSMC | Holiday Inn Brunswick | 10/31/2013 | 106.41 | 58.21 | NAP | NAP | NAP | ||||||||||||||||||
| 42 | Loan | 44, 45 | SMF I | Staybridge Suites Orlando Airport | 12/31/2013 | 81.03 | 63.87 | NAP | NAP | NAP | ||||||||||||||||||
| 43 | Loan | 12 | CGMRC | The Store House - Georgia | NAP | NAP | ||||||||||||||||||||||
| 43.01 | Property | 12 | The Store House - Mercer | 10/31/2013 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||
| 43.02 | Property | 12 | The Store House - Riverside | 10/31/2013 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||
| 44 | Loan | 12, 46, 47 | SMF I | Waverly Plaza Shopping Center | 2/20/2014 | NAP | NAP | Home Depot | 113,260 | 1/31/2023 | Ollie’s Bargain Outlet | 37,000 | 1/31/2021 | Sears Outlet | ||||||||||||||
| 45 | Loan | MC-FiveMile | Waterside Commons | 2/16/2014 | NAP | NAP | Ace Hardware | 10,112 | 7/31/2019 | Strong Martial Arts | 6,003 | 3/31/2019 | Las Mananitas Restaurant | |||||||||||||||
| 46 | Loan | MC-FiveMile | Imperial MHP | 2/14/2014 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||
| 47 | Loan | CGMRC | Cape Fear Plaza | 1/2/2014 | NAP | NAP | Roses/Variety Stores | 27,360 | 4/30/2018 | Food Lion | 25,000 | 11/16/2023 | Citi Trends | |||||||||||||||
| 48 | Loan | GSMC | Super Bi-Lo Center | 12/12/2013 | NAP | NAP | Super BI-LO | 47,760 | 11/30/2023 | Park Cleaners | 2,374 | 4/30/2017 | Mad Cuban Café | |||||||||||||||
| 49 | Loan | 12 | MC-FiveMile | Meadowbrook MHP | 2/18/2014 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||
| 50 | Loan | 12 | MC-FiveMile | High Point Village Apartments | 2/10/2014 | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||
| 51 | Loan | MC-FiveMile | Regency Apartments | 2/10/2014 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||
| 52 | Loan | 12 | MC-FiveMile | 2800 West Trenton | 1/28/2014 | NAP | NAP | Molina Healthcare | 23,998 | 5/31/2017 | New York Life | 9,907 | 3/31/2019 | WellsFargo Bank | ||||||||||||||
| 53 | Loan | GSMC | Normandy Plaza | 1/1/2014 | NAP | NAP | The Men’s Wearhouse | 5,740 | 9/30/2019 | Verizon Wireless | 4,442 | 12/31/2015 | Potbelly | |||||||||||||||
| 54 | Loan | SMF I | Cordova Court Apartments | 1/1/2014 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||
| 55 | Loan | 48 | GSMC | Candlewood Suites Columbus | 10/31/2013 | 80.37 | 55.21 | NAP | NAP | NAP | ||||||||||||||||||
| 56 | Loan | CGMRC | Grandview Marketplace | 11/13/2013 | NAP | NAP | Lambrie Investments, Inc. | 4,000 | 7/31/2014 | Colorado Dental Group | 3,039 | 3/31/2015 | Jun Japanese Restaurant | |||||||||||||||
| 57 | Loan | MC-FiveMile | Hillen & Belvedere Apartments | 2/21/2014 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||
| 58 | Loan | CGMRC | Compass Self-Storage - Spring Hill, FL | 11/18/2013 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||
| 59 | Loan | MC-FiveMile | Carlyn Estates MHP | 3/1/2014 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||
| 60 | Loan | MC-FiveMile | Hillsdale Heights Apartments | 2/20/2014 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||
| 61 | Loan | SMF I | Lake Estates | 2/28/2014 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||
| 62 | Loan | CGMRC | Walnut Creek Apartments - Farmington Hills | 1/12/104 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||
| 63 | Loan | MC-FiveMile | Hi-Vue Estates MHC | 12/31/2013 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||
| GSMS 2014-GC20 Annex A | ||||||||||||||||||||||||||||
| Third | Third | Fourth | Fourth | Fifth | Fifth | Environmental | ||||||||||||||||||||||
| Control | Loan / | Mortgage | Largest Tenant | Largest Tenant | Fourth | Largest Tenant | Largest Tenant | Fifth | Largest Tenant | Largest Tenant | Phase I | Environmental | ||||||||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | Sq Ft | Lease Expiration (6) | Largest Tenant | Sq Ft | Lease Expiration (6) | Largest Tenant | Sq Ft | Lease Expiration (6) | Report Date | Phase II | ||||||||||||||
| 1 | Loan | 8, 9, 10, 11 | GSMC | Newcastle Senior Housing Portfolio | ||||||||||||||||||||||||
| 1.01 | Property | Orchid Terrace | NAP | NAP | 12/16/2013 | No | ||||||||||||||||||||||
| 1.02 | Property | Village Gate of Farmington | NAP | NAP | 12/16/2013 | No | ||||||||||||||||||||||
| 1.03 | Property | Lodge At Cold Spring | NAP | NAP | 12/16/2013 | No | ||||||||||||||||||||||
| 1.04 | Property | The Manor At Oakridge | NAP | NAP | 12/16/2013 | No | ||||||||||||||||||||||
| 1.05 | Property | Durham Regent | NAP | NAP | 12/16/2013 | No | ||||||||||||||||||||||
| 1.06 | Property | Dogwood Estates | NAP | NAP | 12/16/2013 | No | ||||||||||||||||||||||
| 1.07 | Property | Sheldon Oaks | NAP | NAP | 12/16/2013 | No | ||||||||||||||||||||||
| 1.08 | Property | Jordan Oaks | NAP | NAP | 12/17/2013 | No | ||||||||||||||||||||||
| 1.09 | Property | Sky Peaks | NAP | NAP | 12/17/2013 | No | ||||||||||||||||||||||
| 1.10 | Property | The Westmont | NAP | NAP | 12/16/2013 | No | ||||||||||||||||||||||
| 1.11 | Property | Pinewood Hills | NAP | NAP | 12/16/2013 | No | ||||||||||||||||||||||
| 1.12 | Property | Hidden Lakes | NAP | NAP | 12/16/2013 | No | ||||||||||||||||||||||
| 1.13 | Property | Walnut Woods | NAP | NAP | 12/16/2013 | No | ||||||||||||||||||||||
| 1.14 | Property | Oakwood Hills | NAP | NAP | 12/16/2013 | No | ||||||||||||||||||||||
| 1.15 | Property | Madison Estates | NAP | NAP | 12/16/2013 | No | ||||||||||||||||||||||
| 1.16 | Property | Thornton Place | NAP | NAP | 12/16/2013 | No | ||||||||||||||||||||||
| 1.17 | Property | Whiterock Court | NAP | NAP | 12/16/2013 | No | ||||||||||||||||||||||
| 1.18 | Property | The Bentley | NAP | NAP | 12/16/2013 | No | ||||||||||||||||||||||
| 1.19 | Property | Pueblo Regent | NAP | NAP | 12/16/2013 | No | ||||||||||||||||||||||
| 1.20 | Property | Vista De La Montana | NAP | NAP | 12/16/2013 | No | ||||||||||||||||||||||
| 1.21 | Property | Rock Creek | NAP | NAP | 12/16/2013 | No | ||||||||||||||||||||||
| 1.22 | Property | Illahee Hills | NAP | NAP | 12/16/2013 | No | ||||||||||||||||||||||
| 1.23 | Property | Palmer Hills | NAP | NAP | 12/16/2013 | No | ||||||||||||||||||||||
| 1.24 | Property | Uffelman Estates | NAP | NAP | 12/16/2013 | No | ||||||||||||||||||||||
| 1.25 | Property | The Regent | NAP | NAP | 12/16/2013 | No | ||||||||||||||||||||||
| 1.26 | Property | The Fountains At Hidden Lakes | NAP | NAP | 12/16/2013 | No | ||||||||||||||||||||||
| 2 | Loan | 12, 13 | CGMRC | Greene Town Center | 34,354 | 1/31/2022 | Forever 21 | 20,325 | 1/31/2019 | Old Navy | 17,618 | 9/30/2021 | 7/18/2013 | No | ||||||||||||||
| 3 | Loan | MC-FiveMile | Chase Tower | 44,223 | 11/30/2020 | Headliners Club in Austin | 22,902 | 1/31/2025 | Wright & Greenhill, P.C. | 19,419 | 8/31/2015 | 1/13/2014 | No | |||||||||||||||
| 4 | Loan | GSMC | Three WestLake Park | 3,275 | MTM | Sumit Chandra (Deli) | 1,817 | 6/30/2014 | Advancial Federal Credit Union | 1,405 | 11/30/2016 | 1/17/2014 | No | |||||||||||||||
| 5 | Loan | 14, 15 | CGMRC | Walgreens Shopping Center Portfolio #1 | ||||||||||||||||||||||||
| 5.01 | Property | Takoma Park | 12,250 | 12/31/2023 | Red Apple Farmers Market | 8,424 | 2/28/2022 | United States Postal Service | 5,262 | 8/31/2017 | 11/27/2013 | No | ||||||||||||||||
| 5.02 | Property | Vienna | NAP | NAP | 11/25/2013 | No | ||||||||||||||||||||||
| 5.03 | Property | Pikesville | NAP | NAP | 11/25/2013 | No | ||||||||||||||||||||||
| 6 | Loan | 12, 16 | GSMC | Sheraton Suites Houston | NAP | NAP | 2/11/2014 | No | ||||||||||||||||||||
| 7 | Loan | CGMRC | Greenville Center | 10,504 | 1/31/2019 | Wilmington Savings Fund | 9,771 | 12/31/2022 | Pizza By Elizabeth’s | 8,241 | 1/31/2019 | 1/13/2014 | No | |||||||||||||||
| 8 | Loan | 12, 17, 18 | CGMRC | Walgreens Shopping Center Portfolio #3 | ||||||||||||||||||||||||
| 8.01 | Property | 12 | Pompano Beach | 7,436 | 6/30/2024 | PF Insurance & Legal | 2,552 | 3/31/2017 | Elijah Bell Funeral | 2,332 | 12/31/2017 | 11/25/2013 | No | |||||||||||||||
| 8.02 | Property | 12 | Florissant | 15,000 | 6/30/2018 | Cannoli’s Restaurant | 6,931 | 11/30/2017 | Monro Muffler | 5,850 | 1/14/2024 | 11/25/2013 | No | |||||||||||||||
| 8.03 | Property | Gonzales | NAP | NAP | 11/25/2013 | No | ||||||||||||||||||||||
| 8.04 | Property | Bristol | 3,700 | 10/31/2015 | MedHelpPC | 3,620 | 9/30/2018 | Dale’s Package Store | 1,990 | 6/30/2017 | 11/22/2013 | No | ||||||||||||||||
| 8.05 | Property | 12 | Cambridge | 5,217 | 1/31/2015 | Especially 4You Hallmark | 3,522 | 9/30/2014 | Pacif Rehab of Maryland | 1,752 | 12/14/2016 | 11/25/2013 | No | |||||||||||||||
| 9 | Loan | CGMRC | Amsdell Compass Self Storage Portfolio | |||||||||||||||||||||||||
| 9.01 | Property | Cheval Lutz Self Storage | NAP | NAP | 11/7/2013 | No | ||||||||||||||||||||||
| 9.02 | Property | University Parkway Sarasota Self Storage | NAP | NAP | 11/8/2013 | No | ||||||||||||||||||||||
| 9.03 | Property | Cortez Bradenton Self Storage | NAP | NAP | 11/8/2013 | No | ||||||||||||||||||||||
| 9.04 | Property | Waterford Lakes Orlando Self Storage | NAP | NAP | 11/8/2013 | No | ||||||||||||||||||||||
| 9.05 | Property | Lockwood Sarasota Self Storage | NAP | NAP | 11/8/2013 | No | ||||||||||||||||||||||
| 9.06 | Property | Meadow Woods Orlando Self Storage | NAP | NAP | 11/8/2013 | No | ||||||||||||||||||||||
| 9.07 | Property | Jackson A & W Storage | NAP | NAP | 11/21/2013 | No | ||||||||||||||||||||||
| 10 | Loan | 19 | RCMC | River Oaks | NAP | NAP | 11/8/2013 | No | ||||||||||||||||||||
| 11 | Loan | 12, 20 | GSMC | Oklahoma Hotel Portfolio | ||||||||||||||||||||||||
| 11.01 | Property | 12 | Holiday Inn Stillwater | NAP | NAP | 2/6/2014 | No | |||||||||||||||||||||
| 11.02 | Property | 12 | Hilton Garden Inn Norman | NAP | NAP | 2/6/2014 | No | |||||||||||||||||||||
| 11.03 | Property | 12 | Hampton Inn & Suites Durant | NAP | NAP | 2/6/2014 | No | |||||||||||||||||||||
| 12 | Loan | 21 | CGMRC | Prime Kurtell Medical Office Building Portfolio | ||||||||||||||||||||||||
| 12.01 | Property | Cool Springs | 6,683 | 12/31/2015 | Anthony Urbanek | 4,945 | 5/31/2018 | NAP | 11/13/2013 | No | ||||||||||||||||||
| 12.02 | Property | Mallory | 4,127 | 1/31/2015 | The Plastic Surgery Clinic | 3,300 | 4/30/2015 | Urology Associates | 3,115 | 12/31/2016 | 11/13/2013 | No | ||||||||||||||||
| 12.03 | Property | Harpeth | 3,524 | 6/30/2016 | Brentwood Allergy & Asthma PC | 2,291 | 9/30/2017 | Bryan & Mary Beth Wilson | 2,208 | 9/30/2022 | 11/13/2013 | No | ||||||||||||||||
| 12.04 | Property | Bellevue | 4,372 | 11/30/2015 | Gary J. Smith MD | 3,538 | 3/31/2017 | STAR Physical Therapy | 3,364 | 1/31/2019 | 11/13/2013 | No | ||||||||||||||||
| 12.05 | Property | Lebanon | 3,620 | 4/30/2018 | Vanderbilt Neurology | 2,962 | 4/30/2015 | Results Physiotherapy | 2,267 | 1/31/2017 | 11/13/2013 | No | ||||||||||||||||
| 13 | Loan | 12, 22, 23 | CGMRC | Walgreens Shopping Center Portfolio #2 | ||||||||||||||||||||||||
| 13.01 | Property | Austin | 14,820 | 12/31/2088 | NAP | NAP | 11/25/2013 | No | ||||||||||||||||||||
| 13.02 | Property | Jacksonville | 5,730 | 1/31/2016 | Victory Chapel | 3,180 | 2/28/2016 | Victoria’s Hair & Nails | 1,680 | 5/31/2015 | 11/25/2013 | No | ||||||||||||||||
| 13.03 | Property | 12 | Oxnard | 1,800 | 4/30/2017 | Buena Dental | 1,200 | MTM | Karlas Hair Care | 1,200 | MTM | 11/25/2013 | No | |||||||||||||||
| 13.04 | Property | 12 | Puyallup | NAP | NAP | 11/25/2013 | No | |||||||||||||||||||||
| 14 | Loan | 24, 25 | GSMC | Crossroads Shopping Center | 20,100 | 5/31/2015 | Fullerton Dialysis | 7,500 | 5/31/2015 | Union Bank | 6,679 | 7/31/2018 | 3/3/2014 | No | ||||||||||||||
| 15 | Loan | 12, 26, 27 | GSMC | Shops at Shelby Crossing | 28,634 | 9/30/2017 | Bed, Bath & Beyond | 23,403 | 1/31/2018 | Michaels | 21,386 | 2/28/2018 | 1/23/2014 | No | ||||||||||||||
| 16 | Loan | 28, 29 | RCMC | West Run Apartments | NAP | NAP | 2/28/2014 | No | ||||||||||||||||||||
| 17 | Loan | GSMC | Lodge at Bridgemill | NAP | NAP | 12/9/2013 | No | |||||||||||||||||||||
| 18 | Loan | CGMRC | Norwalk Self Storage | NAP | NAP | 2/26/2014 | No | |||||||||||||||||||||
| 19 | Loan | 30 | SMF I | Burlington Office Center | 9,839 | 3/31/2018 | The University of Phoenix, Inc. | 8,524 | 7/31/2016 | vAuto, Inc. | 7,347 | 5/31/2019 | 2/7/2014 | No | ||||||||||||||
| GSMS 2014-GC20 Annex A | ||||||||||||||||||||||||||||
| Third | Third | Fourth | Fourth | Fifth | Fifth | Environmental | ||||||||||||||||||||||
| Control | Loan / | Mortgage | Largest Tenant | Largest Tenant | Fourth | Largest Tenant | Largest Tenant | Fifth | Largest Tenant | Largest Tenant | Phase I | Environmental | ||||||||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | Sq Ft | Lease Expiration (6) | Largest Tenant | Sq Ft | Lease Expiration (6) | Largest Tenant | Sq Ft | Lease Expiration (6) | Report Date | Phase II | ||||||||||||||
| 20 | Loan | 31 | MC-FiveMile | 1650 Selwyn | NAP | NAP | 10/7/2013 | No | ||||||||||||||||||||
| 21 | Loan | RCMC | Preserve at Greenway Park II | NAP | NAP | 1/13/2014 | No | |||||||||||||||||||||
| 22 | Loan | 12, 32, 33 | SMF I | Baldwin Park Village | 3,880 | 10/9/2016 | Steven Earle & Todd Smith Law | 2,544 | 10/31/2018 | Five Guys Burgers | 2,400 | 5/31/2018 | 11/25/2013 | No | ||||||||||||||
| 23 | Loan | 34 | GSMC | 8860 Smith’s Mill Road | 58,715 | 6/30/2022 | Arminak & Associates | 56,940 | 10/31/2022 | NAP | 2/7/2014 | No | ||||||||||||||||
| 24 | Loan | 35 | CGMRC | Visalia Marketplace | 18,017 | 6/30/2018 | Pizza Factory | 3,520 | 7/31/2018 | El Rosal Restaurant | 3,000 | 1/31/2018 | 3/5/2014 | No | ||||||||||||||
| 25 | Loan | 36, 37 | SMF I | Hermitage Towne Plaza | 33,400 | 8/31/2019 | Big Lots | 26,000 | 1/31/2017 | Hermitage Theater | 24,500 | 12/31/2018 | 2/18/2014 | No | ||||||||||||||
| 26 | Loan | MC-FiveMile | WJ Management Multi Portfolio | |||||||||||||||||||||||||
| 26.01 | Property | 5644 Washington | NAP | NAP | 1/20/2014 | No | ||||||||||||||||||||||
| 26.02 | Property | 5032 Washington | NAP | NAP | 11/22/2013 | No | ||||||||||||||||||||||
| 26.03 | Property | 234 North Pine | NAP | NAP | 11/22/2013 | No | ||||||||||||||||||||||
| 26.04 | Property | 4200 Washington | NAP | NAP | 11/22/2013 | No | ||||||||||||||||||||||
| 26.05 | Property | Essex King | NAP | NAP | 11/22/2013 | No | ||||||||||||||||||||||
| 26.06 | Property | WJ Management | NAP | NAP | 11/22/2013 | No | ||||||||||||||||||||||
| 26.07 | Property | 4400 Washington | NAP | NAP | 11/22/2013 | No | ||||||||||||||||||||||
| 26.08 | Property | 3352 Van Buren | NAP | NAP | 11/22/2013 | No | ||||||||||||||||||||||
| 26.09 | Property | Maypole | NAP | NAP | 11/22/2013 | No | ||||||||||||||||||||||
| 26.10 | Property | Congress 2007 | NAP | NAP | 11/22/2013 | No | ||||||||||||||||||||||
| 26.11 | Property | Homan | NAP | NAP | 11/22/2013 | No | ||||||||||||||||||||||
| 26.12 | Property | Kingston | NAP | NAP | 11/22/2013 | No | ||||||||||||||||||||||
| 27 | Loan | 38 | GSMC | Covington Portfolio | ||||||||||||||||||||||||
| 27.01 | Property | 6400 Augusta Road | NAP | NAP | 12/23/2013 | No | ||||||||||||||||||||||
| 27.02 | Property | 6410 Augusta Road | NAP | NAP | 12/23/2013 | No | ||||||||||||||||||||||
| 27.03 | Property | 1631 South Highway 14 | NAP | NAP | 12/23/2013 | No | ||||||||||||||||||||||
| 27.04 | Property | 1623 South Highway 14 | NAP | NAP | 12/23/2013 | No | ||||||||||||||||||||||
| 27.05 | Property | 1627 South Highway 14 | NAP | NAP | 12/23/2013 | No | ||||||||||||||||||||||
| 28 | Loan | 12 | MC-FiveMile | Brickhaven Apartments | NAP | NAP | 1/17/2014 | No | ||||||||||||||||||||
| 29 | Loan | GSMC | Dickson City Commons | 10,850 | 3/31/2018 | Sleepy’s | 8,600 | 2/28/2024 | Dress Barn | 7,475 | 12/31/2017 | 1/16/2014 | No | |||||||||||||||
| 30 | Loan | CGMRC | Mooresville Crossing II | 6,500 | 8/31/2021 | Zaika Indian Cuisine | 2,557 | 10/31/2015 | NAP | 12/23/2013 | No | |||||||||||||||||
| 31 | Loan | GSMC | Willowick Apartments | NAP | NAP | 1/10/2014 | No | |||||||||||||||||||||
| 32 | Loan | 39 | GSMC | Nut Tree Center Phase II | 3,063 | 12/31/2023 | Vitamin Shoppe | 3,052 | 11/30/2023 | AJ Nail Spa | 1,225 | 2/28/2019 | 1/21/2014 | No | ||||||||||||||
| 33 | Loan | 12, 40, 41 | SMF I | Northgate Power Center | 20,063 | 5/31/2026 | DSW Shoe Warehouse | 19,934 | 1/31/2024 | Ulta Salon, Cosmetics & Fragrance, Inc. | 12,961 | 5/31/2023 | 1/17/2014 | No | ||||||||||||||
| 34 | Loan | CGMRC | Mini Storage Depot Portfolio | |||||||||||||||||||||||||
| 34.01 | Property | Mini Storage Depot - Michigan City | NAP | NAP | 12/5/2013 | No | ||||||||||||||||||||||
| 34.02 | Property | Mini Storage Depot - Hobart | NAP | NAP | 12/5/2013 | No | ||||||||||||||||||||||
| 34.03 | Property | Mini Storage Depot - Brick | NAP | NAP | 12/5/2013 | No | ||||||||||||||||||||||
| 35 | Loan | SMF I | ATK Building | NAP | NAP | 2/14/2014 | No | |||||||||||||||||||||
| 36 | Loan | MC-FiveMile | High Point Shopping Center | 8,976 | 2/28/2018 | Cosmo Prof | 5,000 | 7/31/2021 | Westfield Comics | 3,336 | 9/30/2014 | 1/21/2014 | No | |||||||||||||||
| 37 | Loan | 42 | SMF I | Cambridge Center West | 7,377 | 11/30/2017 | Americenters, Inc. | 7,342 | 2/28/2019 | Maximus | 5,333 | 9/30/2014 | 1/29/2014 | No | ||||||||||||||
| 38 | Loan | GSMC | Jo-Ann Fabrics Columbia | NAP | NAP | 12/16/2013 | No | |||||||||||||||||||||
| 39 | Loan | SMF I | Olive Corporate Center | 10,632 | 11/30/2015 | People Resources | 8,961 | 4/30/2016 | KFTK Radio One, Inc. | 7,315 | 12/31/2020 | 2/4/2014 | No | |||||||||||||||
| 40 | Loan | MC-FiveMile | Magnolia Farms Townhomes | NAP | NAP | 11/13/2013 | No | |||||||||||||||||||||
| 41 | Loan | 43 | GSMC | Holiday Inn Brunswick | NAP | NAP | 9/30/2013 | No | ||||||||||||||||||||
| 42 | Loan | 44, 45 | SMF I | Staybridge Suites Orlando Airport | NAP | NAP | 1/22/2014 | No | ||||||||||||||||||||
| 43 | Loan | 12 | CGMRC | The Store House - Georgia | ||||||||||||||||||||||||
| 43.01 | Property | 12 | The Store House - Mercer | NAP | NAP | 11/15/2013 | No | |||||||||||||||||||||
| 43.02 | Property | 12 | The Store House - Riverside | NAP | NAP | 11/15/2013 | No | |||||||||||||||||||||
| 44 | Loan | 12, 46, 47 | SMF I | Waverly Plaza Shopping Center | 32,811 | 9/30/2024 | Tim Hortons Restaurant | 3,080 | 12/31/2017 | Bank of America ATM | 128 | 6/30/2018 | 2/5/2014 | No | ||||||||||||||
| 45 | Loan | MC-FiveMile | Waterside Commons | 4,847 | 12/31/2018 | Waterside Dental | 2,850 | 4/30/2018 | Friendship Animal Hospital | 2,554 | 1/31/2019 | 12/13/2013 | No | |||||||||||||||
| 46 | Loan | MC-FiveMile | Imperial MHP | NAP | NAP | 1/16/2014, 1/23/2014 | No | |||||||||||||||||||||
| 47 | Loan | CGMRC | Cape Fear Plaza | 14,040 | 9/30/2017 | Dollar Tree Store | 10,020 | 8/31/2017 | Rainbow Apparel Store | 9,100 | 1/31/2020 | 1/21/2014 | No | |||||||||||||||
| 48 | Loan | GSMC | Super Bi-Lo Center | 1,600 | 5/31/2015 | Advance America | 1,600 | 2/29/2020 | Mani Pedi Nail Salon | 1,600 | 8/30/2017 | 2/7/2014 | Yes | |||||||||||||||
| 49 | Loan | 12 | MC-FiveMile | Meadowbrook MHP | NAP | �� | NAP | 1/8/2014 | No | |||||||||||||||||||
| 50 | Loan | 12 | MC-FiveMile | High Point Village Apartments | NAP | NAP | 2/11/2014 | No | ||||||||||||||||||||
| 51 | Loan | MC-FiveMile | Regency Apartments | NAP | NAP | 11/25/2013 | No | |||||||||||||||||||||
| 52 | Loan | 12 | MC-FiveMile | 2800 West Trenton | 5,837 | 4/30/2019 | Ruben Hinojosa/City of Edinburg | 2,308 | 12/31/2014 | Donnell, Abernathy & Kieschnick, PC | 2,298 | 3/31/2016 | 9/27/2013 | No | ||||||||||||||
| 53 | Loan | GSMC | Normandy Plaza | 2,283 | 12/31/2020 | Pete’s Coffee & Tea | 2,083 | 3/31/2015 | Omaha Steaks | 1,100 | 2/28/2020 | 10/29/2013 | No | |||||||||||||||
| 54 | Loan | SMF I | Cordova Court Apartments | NAP | NAP | 1/29/2014 | No | |||||||||||||||||||||
| 55 | Loan | 48 | GSMC | Candlewood Suites Columbus | NAP | NAP | 9/30/2013 | No | ||||||||||||||||||||
| 56 | Loan | CGMRC | Grandview Marketplace | 2,800 | 9/30/2015 | NY Boys, LLC | 2,108 | 10/31/2015 | Subway | 1,504 | 4/30/2016 | 12/5/2013 | No | |||||||||||||||
| 57 | Loan | MC-FiveMile | Hillen & Belvedere Apartments | NAP | NAP | 11/13/2013 | No | |||||||||||||||||||||
| 58 | Loan | CGMRC | Compass Self-Storage - Spring Hill, FL | NAP | NAP | 11/21/2013 | No | |||||||||||||||||||||
| 59 | Loan | MC-FiveMile | Carlyn Estates MHP | NAP | NAP | 1/7/2014 | No | |||||||||||||||||||||
| 60 | Loan | MC-FiveMile | Hillsdale Heights Apartments | NAP | NAP | 1/22/2014 | No | |||||||||||||||||||||
| 61 | Loan | SMF I | Lake Estates | NAP | NAP | 2/11/2014 | No | |||||||||||||||||||||
| 62 | Loan | CGMRC | Walnut Creek Apartments - Farmington Hills | NAP | NAP | 1/29/2014 | No | |||||||||||||||||||||
| 63 | Loan | MC-FiveMile | Hi-Vue Estates MHC | NAP | NAP | 1/3/2014 | No | |||||||||||||||||||||
| GSMS 2014-GC20 Annex A | |||||||||||||||||||||||||||||||
| Environmental | Earthquake | ||||||||||||||||||||||||||||||
| Control | Loan / | Mortgage | Phase II | Engineering | Seismic | Insurance | Upfront RE | Ongoing RE | Upfront | Ongoing | Upfront | Ongoing | |||||||||||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | Report Date | Report Date | Report Date | PML or SEL (%) | Required | Tax Reserve ($) | Tax Reserve ($) | Insurance Reserve ($) | Insurance Reserve ($) | Replacement Reserve ($) | Replacement Reserve ($) | ||||||||||||||||
| 1 | Loan | 8, 9, 10, 11 | GSMC | Newcastle Senior Housing Portfolio | No | 0 | 346,784 | 189,009 | 36,856 | 0 | 81,564 | ||||||||||||||||||||
| 1.01 | Property | Orchid Terrace | NAP | 12/17/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 1.02 | Property | Village Gate of Farmington | NAP | 12/17/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 1.03 | Property | Lodge At Cold Spring | NAP | 12/17/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 1.04 | Property | The Manor At Oakridge | NAP | 12/17/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 1.05 | Property | Durham Regent | NAP | 12/17/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 1.06 | Property | Dogwood Estates | NAP | 12/17/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 1.07 | Property | Sheldon Oaks | NAP | 12/17/2013 | 12/17/2013 | 6% | No | ||||||||||||||||||||||||
| 1.08 | Property | Jordan Oaks | NAP | 12/17/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 1.09 | Property | Sky Peaks | NAP | 12/17/2013 | 12/17/2013 | 9% | No | ||||||||||||||||||||||||
| 1.10 | Property | The Westmont | NAP | 12/16/2013 | 12/17/2013 | 13% | No | ||||||||||||||||||||||||
| 1.11 | Property | Pinewood Hills | NAP | 12/16/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 1.12 | Property | Hidden Lakes | NAP | 12/16/2013 | 12/17/2013 | 8% | No | ||||||||||||||||||||||||
| 1.13 | Property | Walnut Woods | NAP | 12/16/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 1.14 | Property | Oakwood Hills | NAP | 12/17/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 1.15 | Property | Madison Estates | NAP | 12/17/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 1.16 | Property | Thornton Place | NAP | 12/17/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 1.17 | Property | Whiterock Court | NAP | 12/16/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 1.18 | Property | The Bentley | NAP | 12/17/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 1.19 | Property | Pueblo Regent | NAP | 12/16/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 1.20 | Property | Vista De La Montana | NAP | 12/17/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 1.21 | Property | Rock Creek | NAP | 12/17/2013 | 12/17/2013 | 8% | No | ||||||||||||||||||||||||
| 1.22 | Property | Illahee Hills | NAP | 12/17/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 1.23 | Property | Palmer Hills | NAP | 12/17/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 1.24 | Property | Uffelman Estates | NAP | 12/17/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 1.25 | Property | The Regent | NAP | 12/16/2013 | 12/17/2013 | 9% | No | ||||||||||||||||||||||||
| 1.26 | Property | The Fountains At Hidden Lakes | NAP | 12/14/2013 | 12/17/2013 | 7% | No | ||||||||||||||||||||||||
| 2 | Loan | 12, 13 | CGMRC | Greene Town Center | NAP | 10/15/2013 | NAP | NAP | No | 2,811,015 | 401,574 | 0 | 0 | 0 | 15,235 | ||||||||||||||||
| 3 | Loan | MC-FiveMile | Chase Tower | NAP | 1/13/2014 | NAP | NAP | No | 788,330 | 197,082 | 0 | 0 | 0 | 6,492 | |||||||||||||||||
| 4 | Loan | GSMC | Three WestLake Park | NAP | 1/16/2014 | NAP | NAP | No | 462,441 | 231,221 | 0 | 0 | 0 | 6,995 | |||||||||||||||||
| 5 | Loan | 14, 15 | CGMRC | Walgreens Shopping Center Portfolio #1 | No | 312,941 | 52,157 | 10,705 | 2,141 | 276,597 | 0 | ||||||||||||||||||||
| 5.01 | Property | Takoma Park | NAP | 11/20/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 5.02 | Property | Vienna | NAP | 11/20/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 5.03 | Property | Pikesville | NAP | 11/20/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 6 | Loan | 12, 16 | GSMC | Sheraton Suites Houston | NAP | 2/7/2014 | NAP | NAP | No | 250,421 | 62,605 | 0 | 0 | 0 | 41,667 | ||||||||||||||||
| 7 | Loan | CGMRC | Greenville Center | NAP | 1/13/2014 | NAP | NAP | No | 138,079 | 17,260 | 0 | 0 | 0 | 2,277 | |||||||||||||||||
| 8 | Loan | 12, 17, 18 | CGMRC | Walgreens Shopping Center Portfolio #3 | No | 107,469 | 53,735 | 100,862 | 20,172 | 410,049 | 0 | ||||||||||||||||||||
| 8.01 | Property | 12 | Pompano Beach | NAP | 11/20/2013 | NAP | NAP | No | |||||||||||||||||||||||
| 8.02 | Property | 12 | Florissant | NAP | 11/20/2013 | NAP | NAP | No | |||||||||||||||||||||||
| 8.03 | Property | Gonzales | NAP | 11/20/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 8.04 | Property | Bristol | NAP | 11/20/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 8.05 | Property | 12 | Cambridge | NAP | 11/20/2013 | NAP | NAP | No | |||||||||||||||||||||||
| 9 | Loan | CGMRC | Amsdell Compass Self Storage Portfolio | No | 88,872 | 29,624 | 0 | 0 | 0 | 6,456 | |||||||||||||||||||||
| 9.01 | Property | Cheval Lutz Self Storage | NAP | 11/8/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 9.02 | Property | University Parkway Sarasota Self Storage | NAP | 11/8/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 9.03 | Property | Cortez Bradenton Self Storage | NAP | 11/8/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 9.04 | Property | Waterford Lakes Orlando Self Storage | NAP | 11/7/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 9.05 | Property | Lockwood Sarasota Self Storage | NAP | 11/8/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 9.06 | Property | Meadow Woods Orlando Self Storage | NAP | 11/7/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 9.07 | Property | Jackson A & W Storage | NAP | 11/21/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 10 | Loan | 19 | RCMC | River Oaks | NAP | 11/7/2013 | NAP | NAP | No | 83,358 | 41,679 | 29,450 | 14,725 | 0 | 3,317 | ||||||||||||||||
| 11 | Loan | 12, 20 | GSMC | Oklahoma Hotel Portfolio | No | 16,948 | 16,948 | 0 | 0 | 0 | 29,613 | ||||||||||||||||||||
| 11.01 | Property | 12 | Holiday Inn Stillwater | NAP | 2/6/2014 | NAP | NAP | No | |||||||||||||||||||||||
| 11.02 | Property | 12 | Hilton Garden Inn Norman | NAP | 2/4/2014 | NAP | NAP | No | |||||||||||||||||||||||
| 11.03 | Property | 12 | Hampton Inn & Suites Durant | NAP | 2/4/2014 | NAP | NAP | No | |||||||||||||||||||||||
| 12 | Loan | 21 | CGMRC | Prime Kurtell Medical Office Building Portfolio | No | 41,905 | 41,905 | 11,015 | 3,672 | 150,000 | 4,037 | ||||||||||||||||||||
| 12.01 | Property | Cool Springs | NAP | 11/11/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 12.02 | Property | Mallory | NAP | 11/11/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 12.03 | Property | Harpeth | NAP | 11/11/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 12.04 | Property | Bellevue | NAP | 11/11/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 12.05 | Property | Lebanon | NAP | 11/11/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 13 | Loan | 12, 22, 23 | CGMRC | Walgreens Shopping Center Portfolio #2 | No | 46,580 | 46,580 | 25,549 | 5,110 | 313,354 | 0 | ||||||||||||||||||||
| 13.01 | Property | Austin | NAP | 11/20/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 13.02 | Property | Jacksonville | NAP | 11/20/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 13.03 | Property | 12 | Oxnard | NAP | 11/20/2013 | 11/22/2013 | 12% | No | |||||||||||||||||||||||
| 13.04 | Property | 12 | Puyallup | NAP | 11/20/2013 | 11/22/2013 | 9% | No | |||||||||||||||||||||||
| 14 | Loan | 24, 25 | GSMC | Crossroads Shopping Center | NAP | 2/26/2014 | 2/12/2014 | 12% | No | 18,522 | 18,522 | 58,142 | 5,286 | 0 | 4,555 | ||||||||||||||||
| 15 | Loan | 12, 26, 27 | GSMC | Shops at Shelby Crossing | NAP | 1/16/2014 | NAP | NAP | No | 109,379 | 21,876 | 9,333 | 9,333 | 0 | 3,906 | ||||||||||||||||
| 16 | Loan | 28, 29 | RCMC | West Run Apartments | NAP | 1/6/2014 | NAP | NAP | No | 56,291 | 18,764 | 14,926 | 7,463 | 0 | 10,354 | ||||||||||||||||
| 17 | Loan | GSMC | Lodge at Bridgemill | NAP | 12/9/2013 | NAP | NAP | No | 44,533 | 14,844 | 54,775 | 7,397 | 0 | 4,313 | |||||||||||||||||
| 18 | Loan | CGMRC | Norwalk Self Storage | NAP | 2/11/2014 | NAP | NAP | No | 49,131 | 12,283 | 0 | 0 | 0 | 2,450 | |||||||||||||||||
| 19 | Loan | 30 | SMF I | Burlington Office Center | NAP | 2/10/2014 | NAP | NAP | No | 356,308 | 59,385 | 22,399 | 2,489 | 0 | 7,197 | ||||||||||||||||
| GSMS 2014-GC20 Annex A | |||||||||||||||||||||||||||||||
| Environmental | Earthquake | ||||||||||||||||||||||||||||||
| Control | Loan / | Mortgage | Phase II | Engineering | Seismic | Insurance | Upfront RE | Ongoing RE | Upfront | Ongoing | Upfront | Ongoing | |||||||||||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | Report Date | Report Date | Report Date | PML or SEL (%) | Required | Tax Reserve ($) | Tax Reserve ($) | Insurance Reserve ($) | Insurance Reserve ($) | Replacement Reserve ($) | Replacement Reserve ($) | ||||||||||||||||
| 20 | Loan | 31 | MC-FiveMile | 1650 Selwyn | NAP | 10/7/2013 | NAP | NAP | No | 0 | 0 | 4,908 | 1,227 | 0 | 5,051 | ||||||||||||||||
| 21 | Loan | RCMC | Preserve at Greenway Park II | NAP | 1/13/2014 | NAP | NAP | No | 32,853 | 8,213 | 23,603 | 1,967 | 0 | 3,000 | |||||||||||||||||
| 22 | Loan | 12, 32, 33 | SMF I | Baldwin Park Village | NAP | 11/25/2013 | NAP | NAP | No | 54,186 | 13,546 | 11,458 | 1,042 | 0 | 1,111 | ||||||||||||||||
| 23 | Loan | 34 | GSMC | 8860 Smith’s Mill Road | NAP | 2/7/2014 | NAP | NAP | No | 14,034 | 4,678 | 6,346 | 2,115 | 0 | 2,536 | ||||||||||||||||
| 24 | Loan | 35 | CGMRC | Visalia Marketplace | NAP | 3/5/2014 | 2/28/2014 | 5% | No | 55,321 | 18,440 | 15,796 | 3,159 | 0 | 2,510 | ||||||||||||||||
| 25 | Loan | 36, 37 | SMF I | Hermitage Towne Plaza | NAP | 1/23/2014 | NAP | NAP | No | 195,445 | 41,956 | 0 | 0 | 0 | 4,750 | ||||||||||||||||
| 26 | Loan | MC-FiveMile | WJ Management Multi Portfolio | No | 51,520 | 17,173 | 35,383 | 8,846 | 0 | 8,770 | |||||||||||||||||||||
| 26.01 | Property | 5644 Washington | NAP | 11/22/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 26.02 | Property | 5032 Washington | NAP | 11/21/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 26.03 | Property | 234 North Pine | NAP | 11/21/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 26.04 | Property | 4200 Washington | NAP | 11/21/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 26.05 | Property | Essex King | NAP | 11/21/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 26.06 | Property | WJ Management | NAP | 11/21/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 26.07 | Property | 4400 Washington | NAP | 11/21/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 26.08 | Property | 3352 Van Buren | NAP | 11/21/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 26.09 | Property | Maypole | NAP | 11/21/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 26.10 | Property | Congress 2007 | NAP | 11/21/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 26.11 | Property | Homan | NAP | 11/21/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 26.12 | Property | Kingston | NAP | 11/21/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 27 | Loan | 38 | GSMC | Covington Portfolio | No | 29,644 | 14,822 | 31,401 | 2,855 | 0 | 8,275 | ||||||||||||||||||||
| 27.01 | Property | 6400 Augusta Road | NAP | 12/20/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 27.02 | Property | 6410 Augusta Road | NAP | 12/20/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 27.03 | Property | 1631 South Highway 14 | NAP | 12/20/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 27.04 | Property | 1623 South Highway 14 | NAP | 12/20/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 27.05 | Property | 1627 South Highway 14 | NAP | 12/20/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 28 | Loan | 12 | MC-FiveMile | Brickhaven Apartments | NAP | 2/20/2014 | NAP | NAP | No | 113,249 | 28,312 | 227,148 | 20,650 | 0 | 19,500 | ||||||||||||||||
| 29 | Loan | GSMC | Dickson City Commons | NAP | 1/14/2014 | NAP | NAP | No | 40,116 | 20,058 | 24,498 | 2,227 | 0 | 3,127 | |||||||||||||||||
| 30 | Loan | CGMRC | Mooresville Crossing II | NAP | 12/23/2013 | NAP | NAP | No | 33,019 | 8,255 | 10,480 | 873 | 0 | 911 | |||||||||||||||||
| 31 | Loan | GSMC | Willowick Apartments | NAP | 1/10/2014 | NAP | NAP | No | 32,235 | 16,117 | 19,360 | 6,453 | 0 | 7,280 | |||||||||||||||||
| 32 | Loan | 39 | GSMC | Nut Tree Center Phase II | NAP | 1/17/2014 | 1/20/2014 | 9% | No | 21,374 | 10,687 | 5,351 | 1,244 | 0 | 598 | ||||||||||||||||
| 33 | Loan | 12, 40, 41 | SMF I | Northgate Power Center | NAP | 1/15/2014 | NAP | NAP | No | 17,974 | 5,991 | 16,002 | 1,455 | 0 | 0 | ||||||||||||||||
| 34 | Loan | CGMRC | Mini Storage Depot Portfolio | No | 61,375 | 20,458 | 19,070 | 2,384 | 0 | 2,779 | |||||||||||||||||||||
| 34.01 | Property | Mini Storage Depot - Michigan City | NAP | 12/5/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 34.02 | Property | Mini Storage Depot - Hobart | NAP | 12/5/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 34.03 | Property | Mini Storage Depot - Brick | NAP | 12/5/2013 | NAP | NAP | No | ||||||||||||||||||||||||
| 35 | Loan | SMF I | ATK Building | NAP | 1/24/2014 | NAP | NAP | No | 64,030 | 21,343 | 4,009 | 2,005 | 0 | 1,170 | |||||||||||||||||
| 36 | Loan | MC-FiveMile | High Point Shopping Center | NAP | 1/21/2014 | NAP | NAP | No | 37,487 | 9,372 | 9,688 | 1,384 | 110,000 | 1,433 | |||||||||||||||||
| 37 | Loan | 42 | SMF I | Cambridge Center West | NAP | 1/31/2014 | NAP | NAP | No | 25,441 | 12,721 | 1,500 | 500 | 0 | 1,508 | ||||||||||||||||
| 38 | Loan | GSMC | Jo-Ann Fabrics Columbia | NAP | 12/18/2013 | NAP | NAP | No | 63,319 | 9,046 | 0 | 0 | 0 | 1,339 | |||||||||||||||||
| 39 | Loan | SMF I | Olive Corporate Center | NAP | 2/5/2014 | NAP | NAP | No | 98,895 | 19,779 | 48,016 | 4,802 | 0 | 3,171 | |||||||||||||||||
| 40 | Loan | MC-FiveMile | Magnolia Farms Townhomes | NAP | 11/13/2013 | NAP | NAP | No | 13,741 | 2,748 | 31,580 | 2,871 | 0 | 3,383 | |||||||||||||||||
| 41 | Loan | 43 | GSMC | Holiday Inn Brunswick | NAP | 9/30/2013 | NAP | NAP | No | 16,451 | 4,113 | 21,290 | 2,129 | 0 | 8,204 | ||||||||||||||||
| 42 | Loan | 44, 45 | SMF I | Staybridge Suites Orlando Airport | NAP | 1/23/2014 | NAP | NAP | No | 65,515 | 13,103 | 7,917 | 7,917 | 200,000 | 11,084 | ||||||||||||||||
| 43 | Loan | 12 | CGMRC | The Store House - Georgia | No | 22,019 | 5,505 | 1,593 | 199 | 0 | 1,223 | ||||||||||||||||||||
| 43.01 | Property | 12 | The Store House - Mercer | NAP | 11/15/2013 | NAP | NAP | No | |||||||||||||||||||||||
| 43.02 | Property | 12 | The Store House - Riverside | NAP | 11/15/2013 | NAP | NAP | No | |||||||||||||||||||||||
| 44 | Loan | 12, 46, 47 | SMF I | Waverly Plaza Shopping Center | NAP | 1/23/2014 | NAP | NAP | No | 16,758 | 5,586 | 0 | 0 | 0 | 2,928 | ||||||||||||||||
| 45 | Loan | MC-FiveMile | Waterside Commons | NAP | 12/13/2013 | NAP | NAP | No | 28,343 | 14,171 | 6,764 | 3,382 | 0 | 497 | |||||||||||||||||
| 46 | Loan | MC-FiveMile | Imperial MHP | NAP | 1/13/2014 | NAP | NAP | No | 24,971 | 4,994 | 3,263 | 1,088 | 0 | 1,408 | |||||||||||||||||
| 47 | Loan | CGMRC | Cape Fear Plaza | NAP | 1/21/2014 | NAP | NAP | No | 48,954 | 6,993 | 782 | 782 | 0 | 965 | |||||||||||||||||
| 48 | Loan | GSMC | Super Bi-Lo Center | 1/30/2014 | 2/7/2014 | NAP | NAP | No | 24,691 | 8,230 | 1,005 | 1,005 | 0 | 916 | |||||||||||||||||
| 49 | Loan | 12 | MC-FiveMile | Meadowbrook MHP | NAP | 1/8/2014 | NAP | NAP | No | 42,285 | 7,048 | 4,436 | 1,479 | 10,500 | 1,420 | ||||||||||||||||
| 50 | Loan | 12 | MC-FiveMile | High Point Village Apartments | NAP | 2/10/2014 | NAP | NAP | No | 32,062 | 8,015 | 35,612 | 4,451 | 0 | 4,200 | ||||||||||||||||
| 51 | Loan | MC-FiveMile | Regency Apartments | NAP | 11/25/2013 | NAP | NAP | No | 27,866 | 6,967 | 30,027 | 6,005 | 0 | 3,650 | |||||||||||||||||
| 52 | Loan | 12 | MC-FiveMile | 2800 West Trenton | NAP | 9/27/2013 | NAP | NAP | No | 26,171 | 8,724 | 5,616 | 2,808 | 0 | 984 | ||||||||||||||||
| 53 | Loan | GSMC | Normandy Plaza | NAP | 11/4/2013 | NAP | NAP | No | 44,461 | 6,352 | 6,493 | 812 | 0 | 391 | |||||||||||||||||
| 54 | Loan | SMF I | Cordova Court Apartments | NAP | 1/29/2014 | NAP | NAP | No | 14,839 | 3,710 | 32,230 | 7,406 | 0 | 3,719 | |||||||||||||||||
| 55 | Loan | 48 | GSMC | Candlewood Suites Columbus | NAP | 9/30/2013 | NAP | NAP | No | 34,392 | 6,878 | 26,306 | 2,923 | 0 | 5,584 | ||||||||||||||||
| 56 | Loan | CGMRC | Grandview Marketplace | NAP | 12/6/2013 | NAP | NAP | No | 69,715 | 6,972 | 0 | 0 | 0 | 0 | |||||||||||||||||
| 57 | Loan | MC-FiveMile | Hillen & Belvedere Apartments | NAP | 11/14/2013 | NAP | NAP | No | 37,222 | 4,653 | 32,842 | 2,737 | 0 | 1,750 | |||||||||||||||||
| 58 | Loan | CGMRC | Compass Self-Storage - Spring Hill, FL | NAP | 11/21/2013 | NAP | NAP | No | 29,253 | 7,313 | 0 | 0 | 0 | 1,341 | |||||||||||||||||
| 59 | Loan | MC-FiveMile | Carlyn Estates MHP | NAP | 1/7/2014 | NAP | NAP | No | 8,247 | 4,123 | 4,548 | 1,516 | 0 | 463 | |||||||||||||||||
| 60 | Loan | MC-FiveMile | Hillsdale Heights Apartments | NAP | 1/27/2014 | 1/27/2014 | 7% | No | 50,955 | 8,492 | 17,100 | 1,710 | 0 | 1,725 | |||||||||||||||||
| 61 | Loan | SMF I | Lake Estates | NAP | 2/26/2014 | NAP | NAP | No | 0 | 1,951 | 2,003 | 1,001 | 0 | 546 | |||||||||||||||||
| 62 | Loan | CGMRC | Walnut Creek Apartments - Farmington Hills | NAP | 1/29/2014 | NAP | NAP | No | 24,417 | 4,070 | 0 | 0 | 0 | 1,560 | |||||||||||||||||
| 63 | Loan | MC-FiveMile | Hi-Vue Estates MHC | NAP | 1/3/2014 | NAP | NAP | No | 37,665 | 3,767 | 7,448 | 931 | 20,000 | 679 | |||||||||||||||||
| GSMS 2014-GC20 Annex A | ||||||||||||||||||||||||||||
| Control | Loan / | Mortgage | Replacement | Upfront | Ongoing | Upfront Debt | Ongoing Debt | Upfront Deferred | Ongoing Deferred | Upfront | Ongoing | |||||||||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | Reserve Caps ($) | TI/LC Reserve ($) | TI/LC Reserve ($) | TI/LC Caps ($) | Service Reserve ($) | Service Reserve ($) | Maintenance Reserve ($) | Maintenance Reserve ($) | Environmental Reserve ($) | Environmental Reserve ($) | ||||||||||||||
| 1 | Loan | 8, 9, 10, 11 | GSMC | Newcastle Senior Housing Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 652,265 | 0 | 0 | 0 | ||||||||||||||
| 1.01 | Property | Orchid Terrace | ||||||||||||||||||||||||||
| 1.02 | Property | Village Gate of Farmington | ||||||||||||||||||||||||||
| 1.03 | Property | Lodge At Cold Spring | ||||||||||||||||||||||||||
| 1.04 | Property | The Manor At Oakridge | ||||||||||||||||||||||||||
| 1.05 | Property | Durham Regent | ||||||||||||||||||||||||||
| 1.06 | Property | Dogwood Estates | ||||||||||||||||||||||||||
| 1.07 | Property | Sheldon Oaks | ||||||||||||||||||||||||||
| 1.08 | Property | Jordan Oaks | ||||||||||||||||||||||||||
| 1.09 | Property | Sky Peaks | ||||||||||||||||||||||||||
| 1.10 | Property | The Westmont | ||||||||||||||||||||||||||
| 1.11 | Property | Pinewood Hills | ||||||||||||||||||||||||||
| 1.12 | Property | Hidden Lakes | ||||||||||||||||||||||||||
| 1.13 | Property | Walnut Woods | ||||||||||||||||||||||||||
| 1.14 | Property | Oakwood Hills | ||||||||||||||||||||||||||
| 1.15 | Property | Madison Estates | ||||||||||||||||||||||||||
| 1.16 | Property | Thornton Place | ||||||||||||||||||||||||||
| 1.17 | Property | Whiterock Court | ||||||||||||||||||||||||||
| 1.18 | Property | The Bentley | ||||||||||||||||||||||||||
| 1.19 | Property | Pueblo Regent | ||||||||||||||||||||||||||
| 1.20 | Property | Vista De La Montana | ||||||||||||||||||||||||||
| 1.21 | Property | Rock Creek | ||||||||||||||||||||||||||
| 1.22 | Property | Illahee Hills | ||||||||||||||||||||||||||
| 1.23 | Property | Palmer Hills | ||||||||||||||||||||||||||
| 1.24 | Property | Uffelman Estates | ||||||||||||||||||||||||||
| 1.25 | Property | The Regent | ||||||||||||||||||||||||||
| 1.26 | Property | The Fountains At Hidden Lakes | ||||||||||||||||||||||||||
| 2 | Loan | 12, 13 | CGMRC | Greene Town Center | 0 | 0 | 54,717 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
| 3 | Loan | MC-FiveMile | Chase Tower | 0 | 0 | 53,557 | 2,570,720 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
| 4 | Loan | GSMC | Three WestLake Park | 0 | 0 | 8,333 | 500,000 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
| 5 | Loan | 14, 15 | CGMRC | Walgreens Shopping Center Portfolio #1 | 110,639 | 691,494 | 0 | 276,597 | 0 | 0 | 622,725 | 0 | 300,625 | 0 | ||||||||||||||
| 5.01 | Property | Takoma Park | ||||||||||||||||||||||||||
| 5.02 | Property | Vienna | ||||||||||||||||||||||||||
| 5.03 | Property | Pikesville | ||||||||||||||||||||||||||
| 6 | Loan | 12, 16 | GSMC | Sheraton Suites Houston | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
| 7 | Loan | CGMRC | Greenville Center | 54,752 | 0 | 11,386 | 273,262 | 0 | 0 | 28,050 | 0 | 0 | 0 | |||||||||||||||
| 8 | Loan | 12, 17, 18 | CGMRC | Walgreens Shopping Center Portfolio #3 | 164,020 | 1,025,122 | 0 | 410,049 | 0 | 0 | 402,395 | 0 | 50,000 | 0 | ||||||||||||||
| 8.01 | Property | 12 | Pompano Beach | |||||||||||||||||||||||||
| 8.02 | Property | 12 | Florissant | |||||||||||||||||||||||||
| 8.03 | Property | Gonzales | ||||||||||||||||||||||||||
| 8.04 | Property | Bristol | ||||||||||||||||||||||||||
| 8.05 | Property | 12 | Cambridge | |||||||||||||||||||||||||
| 9 | Loan | CGMRC | Amsdell Compass Self Storage Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 123,638 | 0 | 0 | 0 | |||||||||||||||
| 9.01 | Property | Cheval Lutz Self Storage | ||||||||||||||||||||||||||
| 9.02 | Property | University Parkway Sarasota Self Storage | ||||||||||||||||||||||||||
| 9.03 | Property | Cortez Bradenton Self Storage | ||||||||||||||||||||||||||
| 9.04 | Property | Waterford Lakes Orlando Self Storage | ||||||||||||||||||||||||||
| 9.05 | Property | Lockwood Sarasota Self Storage | ||||||||||||||||||||||||||
| 9.06 | Property | Meadow Woods Orlando Self Storage | ||||||||||||||||||||||||||
| 9.07 | Property | Jackson A & W Storage | ||||||||||||||||||||||||||
| 10 | Loan | 19 | RCMC | River Oaks | 159,200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
| 11 | Loan | 12, 20 | GSMC | Oklahoma Hotel Portfolio | Norman Cap ($600,000); Durant Cap ($400,000) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
| 11.01 | Property | 12 | Holiday Inn Stillwater | |||||||||||||||||||||||||
| 11.02 | Property | 12 | Hilton Garden Inn Norman | |||||||||||||||||||||||||
| 11.03 | Property | 12 | Hampton Inn & Suites Durant | |||||||||||||||||||||||||
| 12 | Loan | 21 | CGMRC | Prime Kurtell Medical Office Building Portfolio | 0 | 600,000 | 0 | 600,000 | 0 | 0 | 74,449 | 0 | 0 | 0 | ||||||||||||||
| 12.01 | Property | Cool Springs | ||||||||||||||||||||||||||
| 12.02 | Property | Mallory | ||||||||||||||||||||||||||
| 12.03 | Property | Harpeth | ||||||||||||||||||||||||||
| 12.04 | Property | Bellevue | ||||||||||||||||||||||||||
| 12.05 | Property | Lebanon | ||||||||||||||||||||||||||
| 13 | Loan | 12, 22, 23 | CGMRC | Walgreens Shopping Center Portfolio #2 | 125,341 | 783,384 | 0 | 313,354 | 0 | 0 | 224,880 | 0 | 0 | 0 | ||||||||||||||
| 13.01 | Property | Austin | ||||||||||||||||||||||||||
| 13.02 | Property | Jacksonville | ||||||||||||||||||||||||||
| 13.03 | Property | 12 | Oxnard | |||||||||||||||||||||||||
| 13.04 | Property | 12 | Puyallup | |||||||||||||||||||||||||
| 14 | Loan | 24, 25 | GSMC | Crossroads Shopping Center | 109,321 | 500,000 | 18,220 | 437,284 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
| 15 | Loan | 12, 26, 27 | GSMC | Shops at Shelby Crossing | 0 | 25,000 | 25,000 | 1,300,000 | 0 | 0 | 23,434 | 0 | 0 | 0 | ||||||||||||||
| 16 | Loan | 28, 29 | RCMC | West Run Apartments | 497,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
| 17 | Loan | GSMC | Lodge at Bridgemill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
| 18 | Loan | CGMRC | Norwalk Self Storage | 150,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
| 19 | Loan | 30 | SMF I | Burlington Office Center | 0 | 250,000 | 16,392 | 1,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
| GSMS 2014-GC20 Annex A | ||||||||||||||||||||||||||||
| Control | Loan / | Mortgage | Replacement | Upfront | Ongoing | Upfront Debt | Ongoing Debt | Upfront Deferred | Ongoing Deferred | Upfront | Ongoing | |||||||||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | Reserve Caps ($) | TI/LC Reserve ($) | TI/LC Reserve ($) | TI/LC Caps ($) | Service Reserve ($) | Service Reserve ($) | Maintenance Reserve ($) | Maintenance Reserve ($) | Environmental Reserve ($) | Environmental Reserve ($) | ||||||||||||||
| 20 | Loan | 31 | MC-FiveMile | 1650 Selwyn | �� | 0 | 0 | 0 | 0 | 0 | 0 | 8,500 | 0 | 0 | 0 | |||||||||||||
| 21 | Loan | RCMC | Preserve at Greenway Park II | 72,000 | 0 | 0 | 0 | 0 | 0 | 100,000 | 0 | 0 | 0 | |||||||||||||||
| 22 | Loan | 12, 32, 33 | SMF I | Baldwin Park Village | 0 | 100,000 | 1,480 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
| 23 | Loan | 34 | GSMC | 8860 Smith’s Mill Road | 100,000 | 0 | 6,250 | 300,000 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
| 24 | Loan | 35 | CGMRC | Visalia Marketplace | 0 | 0 | 4,333 | 0 | 0 | 0 | 105,163 | 0 | 0 | 0 | ||||||||||||||
| 25 | Loan | 36, 37 | SMF I | Hermitage Towne Plaza | 0 | 1,250,000 | 0 | 500,000 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
| 26 | Loan | MC-FiveMile | WJ Management Multi Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 213,204 | 0 | 10,000 | 0 | |||||||||||||||
| 26.01 | Property | 5644 Washington | ||||||||||||||||||||||||||
| 26.02 | Property | 5032 Washington | ||||||||||||||||||||||||||
| 26.03 | Property | 234 North Pine | ||||||||||||||||||||||||||
| 26.04 | Property | 4200 Washington | ||||||||||||||||||||||||||
| 26.05 | Property | Essex King | ||||||||||||||||||||||||||
| 26.06 | Property | WJ Management | ||||||||||||||||||||||||||
| 26.07 | Property | 4400 Washington | ||||||||||||||||||||||||||
| 26.08 | Property | 3352 Van Buren | ||||||||||||||||||||||||||
| 26.09 | Property | Maypole | ||||||||||||||||||||||||||
| 26.10 | Property | Congress 2007 | ||||||||||||||||||||||||||
| 26.11 | Property | Homan | ||||||||||||||||||||||||||
| 26.12 | Property | Kingston | ||||||||||||||||||||||||||
| 27 | Loan | 38 | GSMC | Covington Portfolio | 0 | 300,000 | 0 | 300,000 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
| 27.01 | Property | 6400 Augusta Road | ||||||||||||||||||||||||||
| 27.02 | Property | 6410 Augusta Road | ||||||||||||||||||||||||||
| 27.03 | Property | 1631 South Highway 14 | ||||||||||||||||||||||||||
| 27.04 | Property | 1623 South Highway 14 | ||||||||||||||||||||||||||
| 27.05 | Property | 1627 South Highway 14 | ||||||||||||||||||||||||||
| 28 | Loan | 12 | MC-FiveMile | Brickhaven Apartments | 0 | 0 | 0 | 0 | 0 | 0 | 53,500 | 0 | 0 | 0 | ||||||||||||||
| 29 | Loan | GSMC | Dickson City Commons | 187,598 | 0 | 9,167 | 440,000 | 0 | 0 | 57,578 | 0 | 0 | 0 | |||||||||||||||
| 30 | Loan | CGMRC | Mooresville Crossing II | 0 | 0 | 3,038 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
| 31 | Loan | GSMC | Willowick Apartments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
| 32 | Loan | 39 | GSMC | Nut Tree Center Phase II | 0 | 210,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
| 33 | Loan | 12, 40, 41 | SMF I | Northgate Power Center | 0 | 0 | 2,650 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
| 34 | Loan | CGMRC | Mini Storage Depot Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 31,981 | 0 | 0 | 0 | |||||||||||||||
| 34.01 | Property | Mini Storage Depot - Michigan City | ||||||||||||||||||||||||||
| 34.02 | Property | Mini Storage Depot - Hobart | ||||||||||||||||||||||||||
| 34.03 | Property | Mini Storage Depot - Brick | ||||||||||||||||||||||||||
| 35 | Loan | SMF I | ATK Building | 42,120 | 0 | 0 | 0 | 0 | 0 | 165,875 | 0 | 0 | 0 | |||||||||||||||
| 36 | Loan | MC-FiveMile | High Point Shopping Center | 0 | 50,000 | 6,246 | 200,000 | 0 | 0 | 8,750 | 0 | 0 | 0 | |||||||||||||||
| 37 | Loan | 42 | SMF I | Cambridge Center West | 0 | 0 | 5,808 | 250,000 | 0 | 0 | 25,687 | 0 | 0 | 0 | ||||||||||||||
| 38 | Loan | GSMC | Jo-Ann Fabrics Columbia | 0 | 0 | 9,583 | 230,000 | 0 | 0 | 6,600 | 0 | 0 | 0 | |||||||||||||||
| 39 | Loan | SMF I | Olive Corporate Center | 0 | 200,000 | 9,149 | 500,000 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
| 40 | Loan | MC-FiveMile | Magnolia Farms Townhomes | 0 | 0 | 0 | 0 | 0 | 0 | 123,000 | 0 | 0 | 0 | |||||||||||||||
| 41 | Loan | 43 | GSMC | Holiday Inn Brunswick | 0 | 0 | 0 | 0 | 0 | 0 | 33,000 | 0 | 0 | 0 | ||||||||||||||
| 42 | Loan | 44, 45 | SMF I | Staybridge Suites Orlando Airport | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
| 43 | Loan | 12 | CGMRC | The Store House - Georgia | 0 | 0 | 0 | 0 | 0 | 0 | 54,088 | 0 | 0 | 0 | ||||||||||||||
| 43.01 | Property | 12 | The Store House - Mercer | |||||||||||||||||||||||||
| 43.02 | Property | 12 | The Store House - Riverside | |||||||||||||||||||||||||
| 44 | Loan | 12, 46, 47 | SMF I | Waverly Plaza Shopping Center | 0 | 300,000 | 0 | 300,000 | 0 | 0 | 16,875 | 0 | 0 | 0 | ||||||||||||||
| 45 | Loan | MC-FiveMile | Waterside Commons | 50,000 | 0 | 3,315 | 150,000 | 0 | 0 | 25,000 | 0 | 0 | 0 | |||||||||||||||
| 46 | Loan | MC-FiveMile | Imperial MHP | 0 | 0 | 0 | 0 | 0 | 0 | 72,606 | 0 | 0 | 0 | |||||||||||||||
| 47 | Loan | CGMRC | Cape Fear Plaza | Greater of (i) sum of five years’ worth of the then applicable Replacement Reserve Monthly Deposits, or (ii) 57,921 | 0 | 5,322 | 155,000 | 0 | 0 | 17,188 | 0 | 0 | 0 | |||||||||||||||
| 48 | Loan | GSMC | Super Bi-Lo Center | 0 | 0 | 2,500 | 60,000 | 0 | 0 | 17,787 | 0 | 0 | 0 | |||||||||||||||
| 49 | Loan | 12 | MC-FiveMile | Meadowbrook MHP | 0 | 0 | 0 | 0 | 0 | 0 | 119,063 | 0 | 0 | 0 | ||||||||||||||
| 50 | Loan | 12 | MC-FiveMile | High Point Village Apartments | 0 | 0 | 0 | 0 | 0 | 0 | 300,500 | 0 | 0 | 0 | ||||||||||||||
| 51 | Loan | MC-FiveMile | Regency Apartments | 0 | 0 | 0 | 0 | 0 | 0 | 15,313 | 0 | 0 | 0 | |||||||||||||||
| 52 | Loan | 12 | MC-FiveMile | 2800 West Trenton | 0 | 150,000 | 5,000 | 0 | 0 | 0 | 6,250 | 0 | 0 | 0 | ||||||||||||||
| 53 | Loan | GSMC | Normandy Plaza | 0 | 100,000 | 2,083 | 175,000 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
| 54 | Loan | SMF I | Cordova Court Apartments | 0 | 0 | 0 | 0 | 0 | 0 | 31,281 | 0 | 0 | 0 | |||||||||||||||
| 55 | Loan | 48 | GSMC | Candlewood Suites Columbus | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
| 56 | Loan | CGMRC | Grandview Marketplace | 16,200 | 0 | 0 | 120,200 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
| 57 | Loan | MC-FiveMile | Hillen & Belvedere Apartments | 0 | 0 | 0 | 0 | 0 | 0 | 92,188 | 0 | 0 | 0 | |||||||||||||||
| 58 | Loan | CGMRC | Compass Self-Storage - Spring Hill, FL | 0 | 0 | 0 | 0 | 0 | 0 | 13,750 | 0 | 0 | 0 | |||||||||||||||
| 59 | Loan | MC-FiveMile | Carlyn Estates MHP | 0 | 0 | 0 | 0 | 0 | 0 | 125 | 0 | 0 | 0 | |||||||||||||||
| 60 | Loan | MC-FiveMile | Hillsdale Heights Apartments | 0 | 0 | 0 | 0 | 0 | 0 | 20,125 | 0 | 0 | 0 | |||||||||||||||
| 61 | Loan | SMF I | Lake Estates | 0 | 0 | 0 | 0 | 0 | 0 | 195,532 | 0 | 0 | 0 | |||||||||||||||
| 62 | Loan | CGMRC | Walnut Creek Apartments - Farmington Hills | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
| 63 | Loan | MC-FiveMile | Hi-Vue Estates MHC | 0 | 0 | 0 | 0 | 0 | 0 | 2,125 | 0 | 0 | 0 | |||||||||||||||
| GSMS 2014-GC20 Annex A | ||||||||||||||||
| Control | Loan / | Mortgage | Upfront | Ongoing | Other Reserve | |||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | Other Reserve ($) | Other Reserve ($) | Description | Borrower Name | ||||||||
| 1 | Loan | 8, 9, 10, 11 | GSMC | Newcastle Senior Housing Portfolio | 0 | 0 | NIC 13 The Bentley Owner LLC, NIC 13 Dogwood Estates Owner LLC, NIC 13 Durham Regent Owner LLC, NIC 13 Fountains at Hidden Lakes Owner LLC, NIC 13 Illahee Hills Owner LLC, NIC 13 Hidden Lakes Owner LLC, NIC 13 Jordan Oaks Owner LLC, NIC 13 Lodge at Cold Spring Owner LLC, NIC 13 Madison Estates Owner LLC, NIC 13 Manor at Oakridge Owner LLC, NIC 13 Oakwood Hills Owner LLC, NIC 13 Orchid Terrace Owner LLC, NIC 13 Palmer Hills Owner LLC, NIC 13 Pinewood Hills Owner LLC, NIC 13 Pueblo Regent Owner LLC, NIC 13 The Regent Owner LLC, NIC 13 Rock Creek Owner LLC, NIC 13 Sheldon Oaks Owner LLC, NIC 13 Sky Peaks Owner LLC, NIC 13 Thornton Place Owner LLC, NIC 13 Uffelman Estates Owner LLC, NIC 13 Village Gate Owner LLC, NIC 13 Vista De La Montana Owner LLC, NIC 13 Walnut Woods Owner LLC, NIC 13 The Westmont Owner LLC and NIC 13 Whiterock Court Owner LLC | |||||||||
| 1.01 | Property | Orchid Terrace | ||||||||||||||
| 1.02 | Property | Village Gate of Farmington | ||||||||||||||
| 1.03 | Property | Lodge At Cold Spring | ||||||||||||||
| 1.04 | Property | The Manor At Oakridge | ||||||||||||||
| 1.05 | Property | Durham Regent | ||||||||||||||
| 1.06 | Property | Dogwood Estates | ||||||||||||||
| 1.07 | Property | Sheldon Oaks | ||||||||||||||
| 1.08 | Property | Jordan Oaks | ||||||||||||||
| 1.09 | Property | Sky Peaks | ||||||||||||||
| 1.10 | Property | The Westmont | ||||||||||||||
| 1.11 | Property | Pinewood Hills | ||||||||||||||
| 1.12 | Property | Hidden Lakes | ||||||||||||||
| 1.13 | Property | Walnut Woods | ||||||||||||||
| 1.14 | Property | Oakwood Hills | ||||||||||||||
| 1.15 | Property | Madison Estates | ||||||||||||||
| 1.16 | Property | Thornton Place | ||||||||||||||
| 1.17 | Property | Whiterock Court | ||||||||||||||
| 1.18 | Property | The Bentley | ||||||||||||||
| 1.19 | Property | Pueblo Regent | ||||||||||||||
| 1.20 | Property | Vista De La Montana | ||||||||||||||
| 1.21 | Property | Rock Creek | ||||||||||||||
| 1.22 | Property | Illahee Hills | ||||||||||||||
| 1.23 | Property | Palmer Hills | ||||||||||||||
| 1.24 | Property | Uffelman Estates | ||||||||||||||
| 1.25 | Property | The Regent | ||||||||||||||
| 1.26 | Property | The Fountains At Hidden Lakes | ||||||||||||||
| 2 | Loan | 12, 13 | CGMRC | Greene Town Center | 834,540 | 0 | Unfunded Landlord Obligations Reserve ($475,936); Fair Housing Repair Reserve ($358,604) | Greene Town Center LLC | ||||||||
| 3 | Loan | MC-FiveMile | Chase Tower | 0 | 0 | 221 West Sixth Street, LLC | ||||||||||
| 4 | Loan | GSMC | Three WestLake Park | 1,219,000 | 0 | Unfunded Obligations | Westlake Three Owner Corp. | |||||||||
| 5 | Loan | 14, 15 | CGMRC | Walgreens Shopping Center Portfolio #1 | 135,222 | 0 | Unfunded Free Rent Reserve ($99,802.78); Unfunded TI/LC Reserve ($35,419) | AN WG Pikesville LP, AN WG Takoma LP and AN WG Vienna LP | ||||||||
| 5.01 | Property | Takoma Park | ||||||||||||||
| 5.02 | Property | Vienna | ||||||||||||||
| 5.03 | Property | Pikesville | ||||||||||||||
| 6 | Loan | 12, 16 | GSMC | Sheraton Suites Houston | 0 | 0 | GS Hotel Investment, L.L.C. | |||||||||
| 7 | Loan | CGMRC | Greenville Center | 361,876 | 0 | Closing Unfunded Leasing Costs Reserve ($191,880); Free Rent Reserve ($169,995.71) | Greenville Center Associates LLC | |||||||||
| 8 | Loan | 12, 17, 18 | CGMRC | Walgreens Shopping Center Portfolio #3 | 223,079 | 0 | Unfunded TI/LC Reserve ($200,000); Unfunded Free Rent Reserve ($23,079.45) | AN WG Bristol LP, AN WG Cambridge LP, AN WG Florissant LP, AN WG Gonzales LP and AN WG Pompano Beach LP | ||||||||
| 8.01 | Property | 12 | Pompano Beach | |||||||||||||
| 8.02 | Property | 12 | Florissant | |||||||||||||
| 8.03 | Property | Gonzales | ||||||||||||||
| 8.04 | Property | Bristol | ||||||||||||||
| 8.05 | Property | 12 | Cambridge | |||||||||||||
| 9 | Loan | CGMRC | Amsdell Compass Self Storage Portfolio | 706,260 | 0 | Property Costs Reserve ($700,000); U-Haul Reserve ($6,260) | Amsdell Storage Ventures XXII, LLC and Amsdell Trust Partners DE, LLC | |||||||||
| 9.01 | Property | Cheval Lutz Self Storage | ||||||||||||||
| 9.02 | Property | University Parkway Sarasota Self Storage | ||||||||||||||
| 9.03 | Property | Cortez Bradenton Self Storage | ||||||||||||||
| 9.04 | Property | Waterford Lakes Orlando Self Storage | ||||||||||||||
| 9.05 | Property | Lockwood Sarasota Self Storage | ||||||||||||||
| 9.06 | Property | Meadow Woods Orlando Self Storage | ||||||||||||||
| 9.07 | Property | Jackson A & W Storage | ||||||||||||||
| 10 | Loan | 19 | RCMC | River Oaks | 50,000 | 0 | GCS Litigation Reserve | AP SC River Oaks LLC | ||||||||
| 11 | Loan | 12, 20 | GSMC | Oklahoma Hotel Portfolio | 0 | 0 | Magnolia Hospitality, LLC, Payne Hospitality, L.L.C. and Cleveland Hospitality, LLC | |||||||||
| 11.01 | Property | 12 | Holiday Inn Stillwater | |||||||||||||
| 11.02 | Property | 12 | Hilton Garden Inn Norman | |||||||||||||
| 11.03 | Property | 12 | Hampton Inn & Suites Durant | |||||||||||||
| 12 | Loan | 21 | CGMRC | Prime Kurtell Medical Office Building Portfolio | 1,038,492 | 0 | Holdback Reserve ($1,000,000); Outstanding TI Reserve ($38,492) | Prime Kurtell Properties, LLC | ||||||||
| 12.01 | Property | Cool Springs | ||||||||||||||
| 12.02 | Property | Mallory | ||||||||||||||
| 12.03 | Property | Harpeth | ||||||||||||||
| 12.04 | Property | Bellevue | ||||||||||||||
| 12.05 | Property | Lebanon | ||||||||||||||
| 13 | Loan | 12, 22, 23 | CGMRC | Walgreens Shopping Center Portfolio #2 | 25,475 | 0 | Unfunded TI/LC Reserve ($18,820.57); Unfunded Free Rent Reserve ($6,654.25) | AN WG Austin LP, AN WG Jacksonville LP, AN WG Oxnard LP and AN WG Puyallup LP | ||||||||
| 13.01 | Property | Austin | ||||||||||||||
| 13.02 | Property | Jacksonville | ||||||||||||||
| 13.03 | Property | 12 | Oxnard | |||||||||||||
| 13.04 | Property | 12 | Puyallup | |||||||||||||
| 14 | Loan | 24, 25 | GSMC | Crossroads Shopping Center | 0 | 0 | Tuo Fullerton Associates, LLC and Fullerton Land Holdings, LLC | |||||||||
| 15 | Loan | 12, 26, 27 | GSMC | Shops at Shelby Crossing | 1,588,000 | 0 | Ulta Earnout Reserve | Sebring Landing, LLC | ||||||||
| 16 | Loan | 28, 29 | RCMC | West Run Apartments | 0 | 0 | West Run SPE, LLC | |||||||||
| 17 | Loan | GSMC | Lodge at Bridgemill | 0 | 0 | The Club at Bridgemill, LLC | ||||||||||
| 18 | Loan | CGMRC | Norwalk Self Storage | 0 | 0 | Norwalk Self Storage, LLC and NC25, LLC | ||||||||||
| 19 | Loan | 30 | SMF I | Burlington Office Center | 90,740 | 0 | vAuto Rent Concession Reserve ($62,755.63); Whole Brain Rent Concession Reserve ($27,984) | Burlington Property, LLC | ||||||||
| GSMS 2014-GC20 Annex A | ||||||||||||||||
| Control | Loan / | Mortgage | Upfront | Ongoing | Other Reserve | |||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | Other Reserve ($) | Other Reserve ($) | Description | Borrower Name | ||||||||
| 20 | Loan | 31 | MC-FiveMile | 1650 Selwyn | 68,125 | 0 | Building Code Violation Replacement Reserve | 1650 BLHC Services Corp. | ||||||||
| 21 | Loan | RCMC | Preserve at Greenway Park II | 0 | 0 | Preserve Casper II LLC | ||||||||||
| 22 | Loan | 12, 32, 33 | SMF I | Baldwin Park Village | 0 | 0 | T Baldwin Center FL, LLC | |||||||||
| 23 | Loan | 34 | GSMC | 8860 Smith’s Mill Road | 392,715 | 0 | Unfunded Obligations ($288,600); LT Furniture Reserve ($104,114.50) | Pizzuti MTB LLC | ||||||||
| 24 | Loan | 35 | CGMRC | Visalia Marketplace | 0 | 0 | RREF II - WPG Visalia Financed Parcels, LLC | |||||||||
| 25 | Loan | 36, 37 | SMF I | Hermitage Towne Plaza | 2,244,150 | 0 | SMC Clearing Account Reserve | Hickory Plaza Shopping Center, Inc. | ||||||||
| 26 | Loan | MC-FiveMile | WJ Management Multi Portfolio | 100,000 | 0 | Building Code Violation Replacement Reserve | Mid-City Apartments, LLC | |||||||||
| 26.01 | Property | 5644 Washington | ||||||||||||||
| 26.02 | Property | 5032 Washington | ||||||||||||||
| 26.03 | Property | 234 North Pine | ||||||||||||||
| 26.04 | Property | 4200 Washington | ||||||||||||||
| 26.05 | Property | Essex King | ||||||||||||||
| 26.06 | Property | WJ Management | ||||||||||||||
| 26.07 | Property | 4400 Washington | ||||||||||||||
| 26.08 | Property | 3352 Van Buren | ||||||||||||||
| 26.09 | Property | Maypole | ||||||||||||||
| 26.10 | Property | Congress 2007 | ||||||||||||||
| 26.11 | Property | Homan | ||||||||||||||
| 26.12 | Property | Kingston | ||||||||||||||
| 27 | Loan | 38 | GSMC | Covington Portfolio | 0 | 0 | Greenaug 6400, LLC, Greenaug 6410, LLC, Greengre 1623, LLC, Greengre 1627, LLC and Greengre 1631, LLC | |||||||||
| 27.01 | Property | 6400 Augusta Road | ||||||||||||||
| 27.02 | Property | 6410 Augusta Road | ||||||||||||||
| 27.03 | Property | 1631 South Highway 14 | ||||||||||||||
| 27.04 | Property | 1623 South Highway 14 | ||||||||||||||
| 27.05 | Property | 1627 South Highway 14 | ||||||||||||||
| 28 | Loan | 12 | MC-FiveMile | Brickhaven Apartments | 500,000 | 0 | Debt Yield Holdback Reserve | Brickhaven Apartments, L.P. | ||||||||
| 29 | Loan | GSMC | Dickson City Commons | 0 | 0 | Siniawa VIII, L.P. | ||||||||||
| 30 | Loan | CGMRC | Mooresville Crossing II | 0 | 0 | Mooresville Retail, LLC | ||||||||||
| 31 | Loan | GSMC | Willowick Apartments | 0 | 0 | ComCapp Willowick, LLC | ||||||||||
| 32 | Loan | 39 | GSMC | Nut Tree Center Phase II | 140,603 | 0 | Unfunded Obligations | NT Dunhill II LLC | ||||||||
| 33 | Loan | 12, 40, 41 | SMF I | Northgate Power Center | 1,331,000 | 0 | HHGregg TI/LC Reserve ($863,000); DSW Shoes TI/LC Reserve ($468,000) | T NG Retail Dill OH, LLC | ||||||||
| 34 | Loan | CGMRC | Mini Storage Depot Portfolio | 0 | 0 | Mini Storage Depot Hobart, LLC and Storage Investments LLC | ||||||||||
| 34.01 | Property | Mini Storage Depot - Michigan City | ||||||||||||||
| 34.02 | Property | Mini Storage Depot - Hobart | ||||||||||||||
| 34.03 | Property | Mini Storage Depot - Brick | ||||||||||||||
| 35 | Loan | SMF I | ATK Building | 0 | 0 | FDS ATK Investment, LLC | ||||||||||
| 36 | Loan | MC-FiveMile | High Point Shopping Center | 91,275 | 0 | Planet Fitness Reserve | Marc Madison LLC | |||||||||
| 37 | Loan | 42 | SMF I | Cambridge Center West | 0 | 0 | Cambridge Center West Limited Partnership | |||||||||
| 38 | Loan | GSMC | Jo-Ann Fabrics Columbia | 0 | 0 | Columbia Fabrics Associates, LLLP | ||||||||||
| 39 | Loan | SMF I | Olive Corporate Center | 1,661,383 | 0 | Lutheran Services TI/LC Reserve ($684,993); Additional Unpaid TI/LC Reserve ($585,223.50); Lutheran Services Rent Reserve ($391,166.50) | 9666 Partners, LLC | |||||||||
| 40 | Loan | MC-FiveMile | Magnolia Farms Townhomes | 0 | 0 | Aberdeen Village Apartments, LLC | ||||||||||
| 41 | Loan | 43 | GSMC | Holiday Inn Brunswick | 250,000 | 0 | PIP Reserve | Dixon Management Group HI Brunswick, LLC | ||||||||
| 42 | Loan | 44, 45 | SMF I | Staybridge Suites Orlando Airport | 0 | 0 | 7450 Augusta, L.P. | |||||||||
| 43 | Loan | 12 | CGMRC | The Store House - Georgia | 0 | 0 | TSHM Storage, LLC | |||||||||
| 43.01 | Property | 12 | The Store House - Mercer | |||||||||||||
| 43.02 | Property | 12 | The Store House - Riverside | |||||||||||||
| 44 | Loan | 12, 46, 47 | SMF I | Waverly Plaza Shopping Center | 1,796,209 | 0 | SMC Clearing Account Reserve ($1,703,136.36); Sears Holdback Rent Reimbursement and Concessions ($93,073) | Waverly Plaza Shopping Center, Inc. | ||||||||
| 45 | Loan | MC-FiveMile | Waterside Commons | 79,294 | 0 | Strong Martial Arts Allowance Reserve ($70,550); Free Rent Reserve (8,743.61) | Zenda Waterside Commons U.S. Limited Partnership | |||||||||
| 46 | Loan | MC-FiveMile | Imperial MHP | 0 | 0 | Imperial Parks Properties, LLC | ||||||||||
| 47 | Loan | CGMRC | Cape Fear Plaza | 11,498 | 0 | Rainbow Abatement Reserve | Ardena Cape Fear LLC | |||||||||
| 48 | Loan | GSMC | Super Bi-Lo Center | 0 | 0 | Simpsonville Exchange, LLC | ||||||||||
| 49 | Loan | 12 | MC-FiveMile | Meadowbrook MHP | 200,000 | 0 | Debt Yield Holdback Reserve | Heldig, LLC | ||||||||
| 50 | Loan | 12 | MC-FiveMile | High Point Village Apartments | 200,000 | 0 | Debt Yield Holdback Reserve | Dayand Limited Partnership | ||||||||
| 51 | Loan | MC-FiveMile | Regency Apartments | 0 | 0 | Siri Sree Corporation | ||||||||||
| 52 | Loan | 12 | MC-FiveMile | 2800 West Trenton | 150,000 | 0 | Trigger Tenant Rollover Reserve Account | CRP 2800 Trenton, Ltd. | ||||||||
| 53 | Loan | GSMC | Normandy Plaza | 0 | 0 | Alliance-Marsh, LLC | ||||||||||
| 54 | Loan | SMF I | Cordova Court Apartments | 0 | 0 | Entourage Properties, L.L.C. | ||||||||||
| 55 | Loan | 48 | GSMC | Candlewood Suites Columbus | 0 | 0 | Dixon Management Group CW Columbus, LLC | |||||||||
| 56 | Loan | CGMRC | Grandview Marketplace | 0 | 0 | Sheridan Grandview LLC | ||||||||||
| 57 | Loan | MC-FiveMile | Hillen & Belvedere Apartments | 0 | 0 | HB Owner, LLC | ||||||||||
| 58 | Loan | CGMRC | Compass Self-Storage - Spring Hill, FL | 86,250 | 0 | Property Cost Reserve | Amsdell Storage Ventures XXIII, LLC | |||||||||
| 59 | Loan | MC-FiveMile | Carlyn Estates MHP | 0 | 0 | Glucklich, LLC | ||||||||||
| 60 | Loan | MC-FiveMile | Hillsdale Heights Apartments | 165,000 | 1,400 | Cash Collateral Reserve | Hillsdale Heights, LLC | |||||||||
| 61 | Loan | SMF I | Lake Estates | 0 | 0 | CSC - Lake Estates, LLC | ||||||||||
| 62 | Loan | CGMRC | Walnut Creek Apartments - Farmington Hills | 0 | 0 | Walnut Creek Apartment Associates, LLC | ||||||||||
| 63 | Loan | MC-FiveMile | Hi-Vue Estates MHC | 0 | 0 | Sartell MHP, LLC | ||||||||||
| GSMS 2014-GC20 Annex A | ||||||||||||||||||||||||||
| Control | Loan / | Mortgage | Loan | Loan Amount | Principal’s New Cash | Subordinate | ||||||||||||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | Carve-out Guarantor | Purpose | (sources) | Contribution (7) | Debt | Other Sources | Total Sources | Loan Payoff | Purchase Price | |||||||||||||
| 1 | Loan | 8, 9, 10, 11 | GSMC | Newcastle Senior Housing Portfolio | Newcastle Investment Corp. | Acquisition | 362,499,000 | 150,750,203 | 0 | 0 | 513,249,203 | 0 | 505,656,938 | |||||||||||||
| 1.01 | Property | Orchid Terrace | ||||||||||||||||||||||||
| 1.02 | Property | Village Gate of Farmington | ||||||||||||||||||||||||
| 1.03 | Property | Lodge At Cold Spring | ||||||||||||||||||||||||
| 1.04 | Property | The Manor At Oakridge | ||||||||||||||||||||||||
| 1.05 | Property | Durham Regent | ||||||||||||||||||||||||
| 1.06 | Property | Dogwood Estates | ||||||||||||||||||||||||
| 1.07 | Property | Sheldon Oaks | ||||||||||||||||||||||||
| 1.08 | Property | Jordan Oaks | ||||||||||||||||||||||||
| 1.09 | Property | Sky Peaks | ||||||||||||||||||||||||
| 1.10 | Property | The Westmont | ||||||||||||||||||||||||
| 1.11 | Property | Pinewood Hills | ||||||||||||||||||||||||
| 1.12 | Property | Hidden Lakes | ||||||||||||||||||||||||
| 1.13 | Property | Walnut Woods | ||||||||||||||||||||||||
| 1.14 | Property | Oakwood Hills | ||||||||||||||||||||||||
| 1.15 | Property | Madison Estates | ||||||||||||||||||||||||
| 1.16 | Property | Thornton Place | ||||||||||||||||||||||||
| 1.17 | Property | Whiterock Court | ||||||||||||||||||||||||
| 1.18 | Property | The Bentley | ||||||||||||||||||||||||
| 1.19 | Property | Pueblo Regent | ||||||||||||||||||||||||
| 1.20 | Property | Vista De La Montana | ||||||||||||||||||||||||
| 1.21 | Property | Rock Creek | ||||||||||||||||||||||||
| 1.22 | Property | Illahee Hills | ||||||||||||||||||||||||
| 1.23 | Property | Palmer Hills | ||||||||||||||||||||||||
| 1.24 | Property | Uffelman Estates | ||||||||||||||||||||||||
| 1.25 | Property | The Regent | ||||||||||||||||||||||||
| 1.26 | Property | The Fountains At Hidden Lakes | ||||||||||||||||||||||||
| 2 | Loan | 12, 13 | CGMRC | Greene Town Center | Morton L. Olshan | Refinance | 137,250,000 | 5,491,962 | 37,400,000 | 0 | 180,141,962 | 174,560,090 | 0 | |||||||||||||
| 3 | Loan | MC-FiveMile | Chase Tower | Pengo Industries, Inc. | Refinance | 82,500,000 | 0 | 0 | 0 | 82,500,000 | 63,858,296 | 0 | ||||||||||||||
| 4 | Loan | GSMC | Three WestLake Park | Prism Office Holdings LLC | Refinance | 80,000,000 | 0 | 0 | 0 | 80,000,000 | 56,625,838 | 0 | ||||||||||||||
| 5 | Loan | 14, 15 | CGMRC | Walgreens Shopping Center Portfolio #1 | Elchonon Schwartz, Simon Singer and Azure Equity LLC | Acquisition | 48,375,000 | 16,009,036 | 0 | 1,580,149 | 65,964,185 | 0 | 62,600,000 | |||||||||||||
| 5.01 | Property | Takoma Park | ||||||||||||||||||||||||
| 5.02 | Property | Vienna | ||||||||||||||||||||||||
| 5.03 | Property | Pikesville | ||||||||||||||||||||||||
| 6 | Loan | 12, 16 | GSMC | Sheraton Suites Houston | Wedge Hotels Corporation | Refinance | 40,700,000 | 0 | 0 | 0 | 40,700,000 | 16,434,501 | 0 | |||||||||||||
| 7 | Loan | CGMRC | Greenville Center | Stoltz Real Estate Fund II, L.P. | Refinance | 37,500,000 | 0 | 0 | 0 | 37,500,000 | 23,656,451 | 0 | ||||||||||||||
| 8 | Loan | 12, 17, 18 | CGMRC | Walgreens Shopping Center Portfolio #3 | Elchonon Schwartz, Simon Singer and Azure Equity LLC | Acquisition | 31,035,000 | 10,723,216 | 0 | 1,687,901 | 43,446,117 | 0 | 40,000,000 | |||||||||||||
| 8.01 | Property | 12 | Pompano Beach | |||||||||||||||||||||||
| 8.02 | Property | 12 | Florissant | |||||||||||||||||||||||
| 8.03 | Property | Gonzales | ||||||||||||||||||||||||
| 8.04 | Property | Bristol | ||||||||||||||||||||||||
| 8.05 | Property | 12 | Cambridge | |||||||||||||||||||||||
| 9 | Loan | CGMRC | Amsdell Compass Self Storage Portfolio | Robert J. Amsdell and Barry L. Amsdell | Recapitalization | 30,000,000 | 0 | 0 | 0 | 30,000,000 | 0 | 0 | ||||||||||||||
| 9.01 | Property | Cheval Lutz Self Storage | ||||||||||||||||||||||||
| 9.02 | Property | University Parkway Sarasota Self Storage | ||||||||||||||||||||||||
| 9.03 | Property | Cortez Bradenton Self Storage | ||||||||||||||||||||||||
| 9.04 | Property | Waterford Lakes Orlando Self Storage | ||||||||||||||||||||||||
| 9.05 | Property | Lockwood Sarasota Self Storage | ||||||||||||||||||||||||
| 9.06 | Property | Meadow Woods Orlando Self Storage | ||||||||||||||||||||||||
| 9.07 | Property | Jackson A & W Storage | ||||||||||||||||||||||||
| 10 | Loan | 19 | RCMC | River Oaks | Saul Campanella | Refinance | 29,500,000 | 454,761 | 1,500,000 | 0 | 31,454,761 | 30,356,013 | 0 | |||||||||||||
| 11 | Loan | 12, 20 | GSMC | Oklahoma Hotel Portfolio | Rajendra K. Patel | Refinance | 29,000,000 | 0 | 0 | 0 | 29,000,000 | 21,170,386 | 0 | |||||||||||||
| 11.01 | Property | 12 | Holiday Inn Stillwater | |||||||||||||||||||||||
| 11.02 | Property | 12 | Hilton Garden Inn Norman | |||||||||||||||||||||||
| 11.03 | Property | 12 | Hampton Inn & Suites Durant | |||||||||||||||||||||||
| 12 | Loan | 21 | CGMRC | Prime Kurtell Medical Office Building Portfolio | Kurt L. Wallach, Marilyn G. Wallach, Kurt L. Wallach Revocable Trust, Marilyn G. Wallach Revocable Trust and K&M Gift Trust | Refinance | 28,500,000 | 0 | 0 | 0 | 28,500,000 | 24,420,082 | 0 | |||||||||||||
| 12.01 | Property | Cool Springs | ||||||||||||||||||||||||
| 12.02 | Property | Mallory | ||||||||||||||||||||||||
| 12.03 | Property | Harpeth | ||||||||||||||||||||||||
| 12.04 | Property | Bellevue | ||||||||||||||||||||||||
| 12.05 | Property | Lebanon | ||||||||||||||||||||||||
| 13 | Loan | 12, 22, 23 | CGMRC | Walgreens Shopping Center Portfolio #2 | Elchonon Schwartz, Simon Singer and Azure Equity LLC | Acquisition | 28,090,000 | 11,019,264 | 0 | 1,466,556 | 40,575,821 | 0 | 38,400,000 | |||||||||||||
| 13.01 | Property | Austin | ||||||||||||||||||||||||
| 13.02 | Property | Jacksonville | ||||||||||||||||||||||||
| 13.03 | Property | 12 | Oxnard | |||||||||||||||||||||||
| 13.04 | Property | 12 | Puyallup | |||||||||||||||||||||||
| 14 | Loan | 24, 25 | GSMC | Crossroads Shopping Center | The Uhlmann Offices, Inc. | Refinance | 26,000,000 | 0 | 0 | 0 | 26,000,000 | 18,176,732 | 0 | |||||||||||||
| 15 | Loan | 12, 26, 27 | GSMC | Shops at Shelby Crossing | DeBartolo Real Estate Investments, LLC | Refinance | 24,400,000 | 0 | 0 | 0 | 24,400,000 | 16,776,578 | 0 | |||||||||||||
| 16 | Loan | 28, 29 | RCMC | West Run Apartments | Ira Mondry, Mitch Mondry, Josh Mondry, Patrick Mcbride, James Harkrider and Andrew Lallathin | Acquisition | 24,300,000 | 5,932,013 | 2,000,000 | 0 | 32,232,013 | 0 | 31,357,602 | |||||||||||||
| 17 | Loan | GSMC | Lodge at Bridgemill | Michael J. Uccellini | Refinance | 24,200,000 | 0 | 0 | 0 | 24,200,000 | 16,639,667 | 0 | ||||||||||||||
| 18 | Loan | CGMRC | Norwalk Self Storage | Carl Bildner | Refinance | 24,000,000 | 0 | 0 | 0 | 24,000,000 | 10,916,786 | 0 | ||||||||||||||
| 19 | Loan | 30 | SMF I | Burlington Office Center | Jeff Hauptman | Refinance | 21,250,000 | 0 | 0 | 0 | 21,250,000 | 20,091,808 | 0 | |||||||||||||
| GSMS 2014-GC20 Annex A | ||||||||||||||||||||||||||
| Control | Loan / | Mortgage | Loan | Loan Amount | Principal’s New Cash | Subordinate | ||||||||||||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | Carve-out Guarantor | Purpose | (sources) | Contribution (7) | Debt | Other Sources | Total Sources | Loan Payoff | Purchase Price | |||||||||||||
| 20 | Loan | 31 | MC-FiveMile | 1650 Selwyn | The Bronx-Lebanon Hospital Center | Refinance | 21,000,000 | 0 | 0 | 0 | 21,000,000 | 4,652,052 | 0 | |||||||||||||
| 21 | Loan | RCMC | Preserve at Greenway Park II | Donald B. Berland | Refinance | 17,000,000 | 0 | 0 | 0 | 17,000,000 | 15,244,722 | 0 | ||||||||||||||
| 22 | Loan | 12, 32, 33 | SMF I | Baldwin Park Village | 2005 ZST/TBT Descendant’s Trust - T Trust and Zaffar S. Tabani | Acquisition | 16,750,000 | 0 | 0 | 0 | 16,750,000 | 0 | 14,027,745 | |||||||||||||
| 23 | Loan | 34 | GSMC | 8860 Smith’s Mill Road | Pizzuti Equities Inc. | Refinance | 16,500,000 | 0 | 0 | 0 | 16,500,000 | 14,107,369 | 0 | |||||||||||||
| 24 | Loan | 35 | CGMRC | Visalia Marketplace | Waypoint Property Group, LLC | Recapitalization | 15,800,000 | 0 | 0 | 0 | 15,800,000 | 0 | 0 | |||||||||||||
| 25 | Loan | 36, 37 | SMF I | Hermitage Towne Plaza | Hermitage Plaza LLC | Refinance | 15,400,000 | 0 | 0 | 0 | 15,400,000 | 10,107,352 | 0 | |||||||||||||
| 26 | Loan | MC-FiveMile | WJ Management Multi Portfolio | Wafika Khalil | Refinance | 15,300,000 | 0 | 0 | 0 | 15,300,000 | 14,232,461 | 0 | ||||||||||||||
| 26.01 | Property | 5644 Washington | ||||||||||||||||||||||||
| 26.02 | Property | 5032 Washington | ||||||||||||||||||||||||
| 26.03 | Property | 234 North Pine | ||||||||||||||||||||||||
| 26.04 | Property | 4200 Washington | ||||||||||||||||||||||||
| 26.05 | Property | Essex King | ||||||||||||||||||||||||
| 26.06 | Property | WJ Management | ||||||||||||||||||||||||
| 26.07 | Property | 4400 Washington | ||||||||||||||||||||||||
| 26.08 | Property | 3352 Van Buren | ||||||||||||||||||||||||
| 26.09 | Property | Maypole | ||||||||||||||||||||||||
| 26.10 | Property | Congress 2007 | ||||||||||||||||||||||||
| 26.11 | Property | Homan | ||||||||||||||||||||||||
| 26.12 | Property | Kingston | ||||||||||||||||||||||||
| 27 | Loan | 38 | GSMC | Covington Portfolio | Kenneth Sheer and Michael Voelker | Refinance | 13,800,000 | 0 | 0 | 0 | 13,800,000 | 7,625,488 | 0 | |||||||||||||
| 27.01 | Property | 6400 Augusta Road | ||||||||||||||||||||||||
| 27.02 | Property | 6410 Augusta Road | ||||||||||||||||||||||||
| 27.03 | Property | 1631 South Highway 14 | ||||||||||||||||||||||||
| 27.04 | Property | 1623 South Highway 14 | ||||||||||||||||||||||||
| 27.05 | Property | 1627 South Highway 14 | ||||||||||||||||||||||||
| 28 | Loan | 12 | MC-FiveMile | Brickhaven Apartments | Joseph R. Pryzant | Refinance | 13,500,000 | 0 | 0 | 0 | 13,500,000 | 7,077,597 | 0 | |||||||||||||
| 29 | Loan | GSMC | Dickson City Commons | Daniel Siniawa | Refinance | 13,500,000 | 0 | 0 | 0 | 13,500,000 | 10,328,243 | 0 | ||||||||||||||
| 30 | Loan | CGMRC | Mooresville Crossing II | J. William Whitley, Jonathan Ishee, Jackson Moore and Dale R. Hall | Refinance | 10,575,000 | 83,077 | 0 | 450,000 | 11,108,077 | 10,884,676 | 0 | ||||||||||||||
| 31 | Loan | GSMC | Willowick Apartments | Kevin M. Bell and Robert H. Finney | Refinance | 10,400,000 | 0 | 0 | 0 | 10,400,000 | 7,084,109 | 0 | ||||||||||||||
| 32 | Loan | 39 | GSMC | Nut Tree Center Phase II | William L. Hutchinson | Acquisition | 10,350,000 | 4,322,571 | 0 | 0 | 14,672,571 | 0 | 14,053,062 | |||||||||||||
| 33 | Loan | 12, 40, 41 | SMF I | Northgate Power Center | Zaffar S. Tabani as Trustee of the 2005 ZST/TBT Descendant’s Trust - T Trust and Zaffar S. Tabani | Refinance | 10,000,000 | 0 | 0 | 0 | 10,000,000 | 5,107,204 | 0 | |||||||||||||
| 34 | Loan | CGMRC | Mini Storage Depot Portfolio | Larry A. Swank and Lance A. Swank | Refinance | 9,500,000 | 0 | 0 | 0 | 9,500,000 | 6,994,417 | 0 | ||||||||||||||
| 34.01 | Property | Mini Storage Depot - Michigan City | ||||||||||||||||||||||||
| 34.02 | Property | Mini Storage Depot - Hobart | ||||||||||||||||||||||||
| 34.03 | Property | Mini Storage Depot - Brick | ||||||||||||||||||||||||
| 35 | Loan | SMF I | ATK Building | Starbuck Realty, LLC, Jeffrey Toporek, Richard Mann, David Stade, Claiborne Williams and David Alperstein | Acquisition | 8,550,000 | 4,137,979 | 0 | 0 | 12,687,979 | 0 | 12,010,831 | ||||||||||||||
| 36 | Loan | MC-FiveMile | High Point Shopping Center | Gerald Lee Nudo and Laurence H. Weiner | Acquisition | 7,300,000 | 1,904,051 | 0 | 0 | 9,204,051 | 0 | 8,695,727 | ||||||||||||||
| 37 | Loan | 42 | SMF I | Cambridge Center West | James D. Blain | Refinance | 7,250,000 | 0 | 0 | 0 | 7,250,000 | 6,889,952 | 0 | |||||||||||||
| 38 | Loan | GSMC | Jo-Ann Fabrics Columbia | Richard E. Rotner | Recapitalization | 7,200,000 | 437,071 | 0 | 0 | 7,637,071 | 2,368,671 | 5,000,000 | ||||||||||||||
| 39 | Loan | SMF I | Olive Corporate Center | Aaron I. Katsman and Alexander D. Sassoon | Refinance | 7,100,000 | 0 | 0 | 0 | 7,100,000 | 4,805,276 | 0 | ||||||||||||||
| 40 | Loan | MC-FiveMile | Magnolia Farms Townhomes | Jacob Blumenfeld, S. Jason Reitberger and Eric Reitberger | Refinance | 7,000,000 | 0 | 0 | 0 | 7,000,000 | 5,082,875 | 0 | ||||||||||||||
| 41 | Loan | 43 | GSMC | Holiday Inn Brunswick | Otha C. Dixon and Bruce C. Dixon | Refinance | 6,965,000 | 0 | 0 | 0 | 6,965,000 | 4,940,762 | 0 | |||||||||||||
| 42 | Loan | 44, 45 | SMF I | Staybridge Suites Orlando Airport | Carlos J. Rodriguez, an individual, Carlos J. Rodriguez, as trustee for the Carlos J. Rodriguez Living Trust, dated April 11, 2007 and Daniel Klinger | Acquisition | 6,900,000 | 2,877,057 | 0 | 0 | 9,777,057 | 0 | 9,250,000 | |||||||||||||
| 43 | Loan | 12 | CGMRC | The Store House - Georgia | Donald E. Tolva | Refinance | 6,675,000 | 0 | 0 | 0 | 6,675,000 | 5,344,682 | 0 | |||||||||||||
| 43.01 | Property | 12 | The Store House - Mercer | |||||||||||||||||||||||
| 43.02 | Property | 12 | The Store House - Riverside | |||||||||||||||||||||||
| 44 | Loan | 12, 46, 47 | SMF I | Waverly Plaza Shopping Center | Waverly Plaza LLC | Refinance | 6,500,000 | 0 | 0 | 0 | 6,500,000 | 3,144,761 | 0 | |||||||||||||
| 45 | Loan | MC-FiveMile | Waterside Commons | Zenda Properties G.P. | Acquisition | 6,415,000 | 2,326,249 | 0 | 0 | 8,741,249 | 0 | 8,400,000 | ||||||||||||||
| 46 | Loan | MC-FiveMile | Imperial MHP | Kenneth H. Bruder, Norman L. Winton and Eliot B. Barnett | Acquisition | 6,400,000 | 2,020,557 | 0 | 0 | 8,420,557 | 0 | 8,099,443 | ||||||||||||||
| 47 | Loan | CGMRC | Cape Fear Plaza | Nivea Developments Limited, Pavona Lane Ltd., Ardena Holdings Inc., Hugo Lorenzo Romay and Tomas Lucio Bein | Acquisition | 6,393,750 | 2,209,024 | 0 | 70,936 | 8,673,709 | 0 | 8,425,000 | ||||||||||||||
| 48 | Loan | GSMC | Super Bi-Lo Center | Chester H. Brown, III | Acquisition | 5,625,000 | 2,162,531 | 0 | 0 | 7,787,531 | 0 | 7,453,864 | ||||||||||||||
| 49 | Loan | 12 | MC-FiveMile | Meadowbrook MHP | Tonia Sonju | Acquisition | 5,075,000 | 2,630,567 | 0 | 0 | 7,705,567 | 0 | 7,124,590 | |||||||||||||
| 50 | Loan | 12 | MC-FiveMile | High Point Village Apartments | Chowdary Yalamanchili | Refinance | 5,000,000 | 0 | 0 | 0 | 5,000,000 | 3,586,122 | 0 | |||||||||||||
| 51 | Loan | MC-FiveMile | Regency Apartments | Chowdary Yalamanchili | Refinance | 5,000,000 | 0 | 0 | 0 | 5,000,000 | 4,120,155 | 0 | ||||||||||||||
| 52 | Loan | 12 | MC-FiveMile | 2800 West Trenton | Robert W. Dillard III and Robert Gandy IV | Refinance | 4,750,000 | 0 | 0 | 0 | 4,750,000 | 3,584,899 | 0 | |||||||||||||
| 53 | Loan | GSMC | Normandy Plaza | Ryan S. Marsh | Refinance | 4,550,000 | 1,762,407 | 0 | 0 | 6,312,407 | 6,018,109 | 0 | ||||||||||||||
| 54 | Loan | SMF I | Cordova Court Apartments | Victor Varisco and Donald Johnson | Refinance | 4,310,000 | 0 | 0 | 0 | 4,310,000 | 2,772,878 | 0 | ||||||||||||||
| 55 | Loan | 48 | GSMC | Candlewood Suites Columbus | Otha C. Dixon and Bruce C. Dixon | Refinance | 4,165,000 | 2,280,769 | 0 | 0 | 6,445,769 | 6,253,692 | 0 | |||||||||||||
| 56 | Loan | CGMRC | Grandview Marketplace | 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, Steven J. Fogel, as Trustee of Steven J. Fogel 2006 Trust U/T/A dated 11/17/2006 | Acquisition | 4,000,000 | 5,065,952 | 0 | 107,966 | 9,173,919 | 0 | 8,375,000 | ||||||||||||||
| 57 | Loan | MC-FiveMile | Hillen & Belvedere Apartments | Jacob Blumenfeld and S. Jason Reitberger | Refinance | 3,900,000 | 0 | 0 | 0 | 3,900,000 | 2,809,179 | 0 | ||||||||||||||
| 58 | Loan | CGMRC | Compass Self-Storage - Spring Hill, FL | Robert J. Amsdell and Barry L. Amsdell | Acquisition | 3,761,250 | 1,502,549 | 0 | 1,832 | 5,265,631 | 0 | 4,900,000 | ||||||||||||||
| 59 | Loan | MC-FiveMile | Carlyn Estates MHP | Tonia Sonju | Acquisition | 3,695,000 | 1,663,996 | 0 | 0 | 5,358,996 | 0 | 5,171,961 | ||||||||||||||
| 60 | Loan | MC-FiveMile | Hillsdale Heights Apartments | Farid Abu-Jame | Refinance | 3,600,000 | 0 | 0 | 0 | 3,600,000 | 3,229,448 | 0 | ||||||||||||||
| 61 | Loan | SMF I | Lake Estates | Louis Rogers | Acquisition | 3,500,000 | 1,495,076 | 0 | 0 | 4,995,076 | 0 | 4,625,000 | ||||||||||||||
| 62 | Loan | CGMRC | Walnut Creek Apartments - Farmington Hills | Eric D. Siegel, Eric D. Siegel as Trustee of the Eric D. Siegel Living Trust dated August 31, 2000, as amended and restated on January 14, 2011, Donald E. Siegl, Donald E. Siegel as Trustee of the Siegel Family Trust Dated October 19, 2002, Donald E. Siegel and Patricia A. Siegel, Settlors and Trustees | Refinance | 2,700,000 | 0 | 0 | 0 | 2,700,000 | 1,826,000 | 0 | ||||||||||||||
| 63 | Loan | MC-FiveMile | Hi-Vue Estates MHC | David H. Reynolds | Acquisition | 2,260,000 | 861,463 | 0 | 0 | 3,121,463 | 0 | 2,915,899 | ||||||||||||||
| GSMS 2014-GC20 Annex A | ||||||||||||||||||||||
| Control | Loan / | Mortgage | Principal Equity | Cash | ||||||||||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | Closing Costs | Reserves | Distribution | Other Uses | Total Uses | Lockbox | Management | |||||||||||
| 1 | Loan | 8, 9, 10, 11 | GSMC | Newcastle Senior Housing Portfolio | 6,750,991 | 841,274 | 0 | 0 | 513,249,203 | Hard | In Place | |||||||||||
| 1.01 | Property | Orchid Terrace | ||||||||||||||||||||
| 1.02 | Property | Village Gate of Farmington | ||||||||||||||||||||
| 1.03 | Property | Lodge At Cold Spring | ||||||||||||||||||||
| 1.04 | Property | The Manor At Oakridge | ||||||||||||||||||||
| 1.05 | Property | Durham Regent | ||||||||||||||||||||
| 1.06 | Property | Dogwood Estates | ||||||||||||||||||||
| 1.07 | Property | Sheldon Oaks | ||||||||||||||||||||
| 1.08 | Property | Jordan Oaks | ||||||||||||||||||||
| 1.09 | Property | Sky Peaks | ||||||||||||||||||||
| 1.10 | Property | The Westmont | ||||||||||||||||||||
| 1.11 | Property | Pinewood Hills | ||||||||||||||||||||
| 1.12 | Property | Hidden Lakes | ||||||||||||||||||||
| 1.13 | Property | Walnut Woods | ||||||||||||||||||||
| 1.14 | Property | Oakwood Hills | ||||||||||||||||||||
| 1.15 | Property | Madison Estates | ||||||||||||||||||||
| 1.16 | Property | Thornton Place | ||||||||||||||||||||
| 1.17 | Property | Whiterock Court | ||||||||||||||||||||
| 1.18 | Property | The Bentley | ||||||||||||||||||||
| 1.19 | Property | Pueblo Regent | ||||||||||||||||||||
| 1.20 | Property | Vista De La Montana | ||||||||||||||||||||
| 1.21 | Property | Rock Creek | ||||||||||||||||||||
| 1.22 | Property | Illahee Hills | ||||||||||||||||||||
| 1.23 | Property | Palmer Hills | ||||||||||||||||||||
| 1.24 | Property | Uffelman Estates | ||||||||||||||||||||
| 1.25 | Property | The Regent | ||||||||||||||||||||
| 1.26 | Property | The Fountains At Hidden Lakes | ||||||||||||||||||||
| 2 | Loan | 12, 13 | CGMRC | Greene Town Center | 1,936,317 | 3,645,555 | 0 | 0 | 180,141,962 | Hard | Springing | |||||||||||
| 3 | Loan | MC-FiveMile | Chase Tower | 971,005 | 788,330 | 16,882,369 | 0 | 82,500,000 | Hard | Springing | ||||||||||||
| 4 | Loan | GSMC | Three WestLake Park | 685,417 | 1,681,441 | 21,007,304 | 0 | 80,000,000 | Hard | In Place | ||||||||||||
| 5 | Loan | 14, 15 | CGMRC | Walgreens Shopping Center Portfolio #1 | 1,013,875 | 2,350,309 | 0 | 0 | 65,964,185 | Hard | In Place | |||||||||||
| 5.01 | Property | Takoma Park | ||||||||||||||||||||
| 5.02 | Property | Vienna | ||||||||||||||||||||
| 5.03 | Property | Pikesville | ||||||||||||||||||||
| 6 | Loan | 12, 16 | GSMC | Sheraton Suites Houston | 664,429 | 250,421 | 23,350,650 | 0 | 40,700,000 | Hard | Springing | |||||||||||
| 7 | Loan | CGMRC | Greenville Center | 331,641 | 528,005 | 12,983,903 | 0 | 37,500,000 | Hard | Springing | ||||||||||||
| 8 | Loan | 12, 17, 18 | CGMRC | Walgreens Shopping Center Portfolio #3 | 1,127,140 | 2,318,977 | 0 | 0 | 43,446,117 | Hard | In Place | |||||||||||
| 8.01 | Property | 12 | Pompano Beach | |||||||||||||||||||
| 8.02 | Property | 12 | Florissant | |||||||||||||||||||
| 8.03 | Property | Gonzales | ||||||||||||||||||||
| 8.04 | Property | Bristol | ||||||||||||||||||||
| 8.05 | Property | 12 | Cambridge | |||||||||||||||||||
| 9 | Loan | CGMRC | Amsdell Compass Self Storage Portfolio | 667,293 | 918,769 | 28,413,938 | 0 | 30,000,000 | Springing | Springing | ||||||||||||
| 9.01 | Property | Cheval Lutz Self Storage | ||||||||||||||||||||
| 9.02 | Property | University Parkway Sarasota Self Storage | ||||||||||||||||||||
| 9.03 | Property | Cortez Bradenton Self Storage | ||||||||||||||||||||
| 9.04 | Property | Waterford Lakes Orlando Self Storage | ||||||||||||||||||||
| 9.05 | Property | Lockwood Sarasota Self Storage | ||||||||||||||||||||
| 9.06 | Property | Meadow Woods Orlando Self Storage | ||||||||||||||||||||
| 9.07 | Property | Jackson A & W Storage | ||||||||||||||||||||
| 10 | Loan | 19 | RCMC | River Oaks | 935,940 | 162,808 | 0 | 0 | 31,454,761 | Soft Springing | Springing | |||||||||||
| 11 | Loan | 12, 20 | GSMC | Oklahoma Hotel Portfolio | 449,470 | 16,948 | 7,363,196 | 0 | 29,000,000 | Hard | Springing | |||||||||||
| 11.01 | Property | 12 | Holiday Inn Stillwater | |||||||||||||||||||
| 11.02 | Property | 12 | Hilton Garden Inn Norman | |||||||||||||||||||
| 11.03 | Property | 12 | Hampton Inn & Suites Durant | |||||||||||||||||||
| 12 | Loan | 21 | CGMRC | Prime Kurtell Medical Office Building Portfolio | 1,041,968 | 1,915,861 | 1,122,088 | 0 | 28,500,000 | Springing | Springing | |||||||||||
| 12.01 | Property | Cool Springs | ||||||||||||||||||||
| 12.02 | Property | Mallory | ||||||||||||||||||||
| 12.03 | Property | Harpeth | ||||||||||||||||||||
| 12.04 | Property | Bellevue | ||||||||||||||||||||
| 12.05 | Property | Lebanon | ||||||||||||||||||||
| 13 | Loan | 12, 22, 23 | CGMRC | Walgreens Shopping Center Portfolio #2 | 756,598 | 1,419,222 | 0 | 0 | 40,575,821 | Hard | In Place | |||||||||||
| 13.01 | Property | Austin | ||||||||||||||||||||
| 13.02 | Property | Jacksonville | ||||||||||||||||||||
| 13.03 | Property | 12 | Oxnard | |||||||||||||||||||
| 13.04 | Property | 12 | Puyallup | |||||||||||||||||||
| 14 | Loan | 24, 25 | GSMC | Crossroads Shopping Center | 628,326 | 576,664 | 6,618,278 | 0 | 26,000,000 | Springing | Springing | |||||||||||
| 15 | Loan | 12, 26, 27 | GSMC | Shops at Shelby Crossing | 379,253 | 1,755,147 | 5,489,022 | 0 | 24,400,000 | Hard | In Place | |||||||||||
| 16 | Loan | 28, 29 | RCMC | West Run Apartments | 803,193 | 71,217 | 0 | 0 | 32,232,013 | Soft Springing | Springing | |||||||||||
| 17 | Loan | GSMC | Lodge at Bridgemill | 402,564 | 99,308 | 1,231,675 | 5,826,786 | 24,200,000 | Springing | Springing | ||||||||||||
| 18 | Loan | CGMRC | Norwalk Self Storage | 290,744 | 49,131 | 12,743,340 | 0 | 24,000,000 | Springing | Springing | ||||||||||||
| 19 | Loan | 30 | SMF I | Burlington Office Center | 283,503 | 719,447 | 155,242 | 0 | 21,250,000 | Soft | Springing | |||||||||||
| GSMS 2014-GC20 Annex A | ||||||||||||||||||||||
| Control | Loan / | Mortgage | Principal Equity | Cash | ||||||||||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | Closing Costs | Reserves | Distribution | Other Uses | Total Uses | Lockbox | Management | |||||||||||
| 20 | Loan | 31 | MC-FiveMile | 1650 Selwyn | 1,052,182 | 81,533 | 15,214,232 | 0 | 21,000,000 | Springing | Springing | |||||||||||
| 21 | Loan | RCMC | Preserve at Greenway Park II | 241,457 | 156,456 | 1,357,365 | 0 | 17,000,000 | Springing | Springing | ||||||||||||
| 22 | Loan | 12, 32, 33 | SMF I | Baldwin Park Village | 176,253 | 165,644 | 2,380,358 | 0 | 16,750,000 | Hard | In Place | |||||||||||
| 23 | Loan | 34 | GSMC | 8860 Smith’s Mill Road | 304,227 | 413,094 | 1,675,311 | 0 | 16,500,000 | Springing | Springing | |||||||||||
| 24 | Loan | 35 | CGMRC | Visalia Marketplace | 437,728 | 176,280 | 15,185,992 | 0 | 15,800,000 | Hard | Springing | |||||||||||
| 25 | Loan | 36, 37 | SMF I | Hermitage Towne Plaza | 1,513,223 | 3,689,596 | 89,829 | 0 | 15,400,000 | None | None | |||||||||||
| 26 | Loan | MC-FiveMile | WJ Management Multi Portfolio | 521,693 | 410,107 | 135,739 | 0 | 15,300,000 | Springing | Springing | ||||||||||||
| 26.01 | Property | 5644 Washington | ||||||||||||||||||||
| 26.02 | Property | 5032 Washington | ||||||||||||||||||||
| 26.03 | Property | 234 North Pine | ||||||||||||||||||||
| 26.04 | Property | 4200 Washington | ||||||||||||||||||||
| 26.05 | Property | Essex King | ||||||||||||||||||||
| 26.06 | Property | WJ Management | ||||||||||||||||||||
| 26.07 | Property | 4400 Washington | ||||||||||||||||||||
| 26.08 | Property | 3352 Van Buren | ||||||||||||||||||||
| 26.09 | Property | Maypole | ||||||||||||||||||||
| 26.10 | Property | Congress 2007 | ||||||||||||||||||||
| 26.11 | Property | Homan | ||||||||||||||||||||
| 26.12 | Property | Kingston | ||||||||||||||||||||
| 27 | Loan | 38 | GSMC | Covington Portfolio | 271,103 | 361,045 | 5,542,364 | 0 | 13,800,000 | Hard | In Place | |||||||||||
| 27.01 | Property | 6400 Augusta Road | ||||||||||||||||||||
| 27.02 | Property | 6410 Augusta Road | ||||||||||||||||||||
| 27.03 | Property | 1631 South Highway 14 | ||||||||||||||||||||
| 27.04 | Property | 1623 South Highway 14 | ||||||||||||||||||||
| 27.05 | Property | 1627 South Highway 14 | ||||||||||||||||||||
| 28 | Loan | 12 | MC-FiveMile | Brickhaven Apartments | 239,143 | 893,896 | 5,289,363 | 0 | 13,500,000 | Springing | Springing | |||||||||||
| 29 | Loan | GSMC | Dickson City Commons | 401,952 | 122,191 | 2,647,614 | 0 | 13,500,000 | Springing | Springing | ||||||||||||
| 30 | Loan | CGMRC | Mooresville Crossing II | 179,902 | 43,500 | 0 | 0 | 11,108,077 | Soft Springing | Springing | ||||||||||||
| 31 | Loan | GSMC | Willowick Apartments | 239,985 | 51,595 | 3,024,311 | 0 | 10,400,000 | None | None | ||||||||||||
| 32 | Loan | 39 | GSMC | Nut Tree Center Phase II | 242,181 | 377,328 | 0 | 0 | 14,672,571 | Hard | Springing | |||||||||||
| 33 | Loan | 12, 40, 41 | SMF I | Northgate Power Center | 134,954 | 1,364,976 | 3,392,867 | 0 | 10,000,000 | Hard | In Place | |||||||||||
| 34 | Loan | CGMRC | Mini Storage Depot Portfolio | 279,228 | 112,426 | 2,113,928 | 0 | 9,500,000 | Springing | Springing | ||||||||||||
| 34.01 | Property | Mini Storage Depot - Michigan City | ||||||||||||||||||||
| 34.02 | Property | Mini Storage Depot - Hobart | ||||||||||||||||||||
| 34.03 | Property | Mini Storage Depot - Brick | ||||||||||||||||||||
| 35 | Loan | SMF I | ATK Building | 443,233 | 233,915 | 0 | 0 | 12,687,979 | Hard | In Place | ||||||||||||
| 36 | Loan | MC-FiveMile | High Point Shopping Center | 201,124 | 307,200 | 0 | 0 | 9,204,051 | Hard | Springing | ||||||||||||
| 37 | Loan | 42 | SMF I | Cambridge Center West | 69,657 | 52,628 | 237,762 | 0 | 7,250,000 | Springing | Springing | |||||||||||
| 38 | Loan | GSMC | Jo-Ann Fabrics Columbia | 198,481 | 69,919 | 0 | 0 | 7,637,071 | Springing | Springing | ||||||||||||
| 39 | Loan | SMF I | Olive Corporate Center | 209,679 | 2,008,294 | 76,750 | 0 | 7,100,000 | Soft Springing | Springing | ||||||||||||
| 40 | Loan | MC-FiveMile | Magnolia Farms Townhomes | 130,411 | 168,320 | 1,618,394 | 0 | 7,000,000 | Springing | Springing | ||||||||||||
| 41 | Loan | 43 | GSMC | Holiday Inn Brunswick | 174,437 | 320,741 | 1,529,060 | 0 | 6,965,000 | Springing | Springing | |||||||||||
| 42 | Loan | 44, 45 | SMF I | Staybridge Suites Orlando Airport | 253,625 | 273,432 | 0 | 0 | 9,777,057 | Soft | Springing | |||||||||||
| 43 | Loan | 12 | CGMRC | The Store House - Georgia | 195,690 | 77,699 | 1,056,928 | 0 | 6,675,000 | Springing | Springing | |||||||||||
| 43.01 | Property | 12 | The Store House - Mercer | |||||||||||||||||||
| 43.02 | Property | 12 | The Store House - Riverside | |||||||||||||||||||
| 44 | Loan | 12, 46, 47 | SMF I | Waverly Plaza Shopping Center | 1,216,799 | 2,129,842 | 8,598 | 0 | 6,500,000 | None | None | |||||||||||
| 45 | Loan | MC-FiveMile | Waterside Commons | 201,849 | 139,400 | 0 | 0 | 8,741,249 | Hard | Springing | ||||||||||||
| 46 | Loan | MC-FiveMile | Imperial MHP | 220,275 | 100,840 | 0 | 0 | 8,420,557 | Springing | Springing | ||||||||||||
| 47 | Loan | CGMRC | Cape Fear Plaza | 170,288 | 78,422 | 0 | 0 | 8,673,709 | Springing | Springing | ||||||||||||
| 48 | Loan | GSMC | Super Bi-Lo Center | 290,184 | 43,484 | 0 | 0 | 7,787,531 | Springing | Springing | ||||||||||||
| 49 | Loan | 12 | MC-FiveMile | Meadowbrook MHP | 204,693 | 376,283 | 0 | 0 | 7,705,567 | Soft | Springing | |||||||||||
| 50 | Loan | 12 | MC-FiveMile | High Point Village Apartments | 162,190 | 568,174 | 683,514 | 0 | 5,000,000 | Soft | Springing | |||||||||||
| 51 | Loan | MC-FiveMile | Regency Apartments | 231,957 | 73,205 | 574,683 | 0 | 5,000,000 | Soft | Springing | ||||||||||||
| 52 | Loan | 12 | MC-FiveMile | 2800 West Trenton | 164,881 | 338,037 | 662,183 | 0 | 4,750,000 | Hard | Springing | |||||||||||
| 53 | Loan | GSMC | Normandy Plaza | 143,344 | 150,954 | 0 | 0 | 6,312,407 | Springing | Springing | ||||||||||||
| 54 | Loan | SMF I | Cordova Court Apartments | 131,700 | 78,350 | 1,327,073 | 0 | 4,310,000 | Springing | Springing | ||||||||||||
| 55 | Loan | 48 | GSMC | Candlewood Suites Columbus | 131,379 | 60,698 | 0 | 0 | 6,445,769 | Springing | Springing | |||||||||||
| 56 | Loan | CGMRC | Grandview Marketplace | 729,204 | 69,715 | 0 | 0 | 9,173,919 | Hard | Springing | ||||||||||||
| 57 | Loan | MC-FiveMile | Hillen & Belvedere Apartments | 89,808 | 162,251 | 838,762 | 0 | 3,900,000 | Springing | Springing | ||||||||||||
| 58 | Loan | CGMRC | Compass Self-Storage - Spring Hill, FL | 236,378 | 129,253 | 0 | 0 | 5,265,631 | Springing | Springing | ||||||||||||
| 59 | Loan | MC-FiveMile | Carlyn Estates MHP | 174,116 | 12,920 | 0 | 0 | 5,358,996 | Soft | Springing | ||||||||||||
| 60 | Loan | MC-FiveMile | Hillsdale Heights Apartments | 99,911 | 253,180 | 17,461 | 0 | 3,600,000 | Soft | Springing | ||||||||||||
| 61 | Loan | SMF I | Lake Estates | 172,541 | 197,535 | 0 | 0 | 4,995,076 | None | None | ||||||||||||
| 62 | Loan | CGMRC | Walnut Creek Apartments - Farmington Hills | 128,835 | 24,417 | 720,747 | 0 | 2,700,000 | Springing | Springing | ||||||||||||
| 63 | Loan | MC-FiveMile | Hi-Vue Estates MHC | 138,325 | 67,238 | 0 | 0 | 3,121,463 | Springing | Springing | ||||||||||||
| GSMS 2014-GC20 Annex A | ||||||||||||||||||||||||
| Cut-off Date | ||||||||||||||||||||||||
| Control | Loan / | Mortgage | Cash Management | Ground | Ground Lease | Annual Ground | Cut-off Date | B Note | Mezzanine | Mezzanine Debt | ||||||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | Triggers | Lease Y/N | Expiration Date | Lease Payment ($) | B Note Balance ($) | Interest Rate | Debt Balance($) | Interest Rate | ||||||||||||
| 1 | Loan | 8, 9, 10, 11 | GSMC | Newcastle Senior Housing Portfolio | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.05x, (iii) failure to deliver financial statements as required in the Master Lease, (iv) the occurrence of a Mezzanine Loan Event of Default | |||||||||||||||||||
| 1.01 | Property | Orchid Terrace | No | |||||||||||||||||||||
| 1.02 | Property | Village Gate of Farmington | No | |||||||||||||||||||||
| 1.03 | Property | Lodge At Cold Spring | Yes | 12/31/2095 | 100 | |||||||||||||||||||
| 1.04 | Property | The Manor At Oakridge | No | |||||||||||||||||||||
| 1.05 | Property | Durham Regent | No | |||||||||||||||||||||
| 1.06 | Property | Dogwood Estates | No | |||||||||||||||||||||
| 1.07 | Property | Sheldon Oaks | No | |||||||||||||||||||||
| 1.08 | Property | Jordan Oaks | No | |||||||||||||||||||||
| 1.09 | Property | Sky Peaks | No | |||||||||||||||||||||
| 1.10 | Property | The Westmont | Yes | 12/31/2086 | 5,000 | |||||||||||||||||||
| 1.11 | Property | Pinewood Hills | No | |||||||||||||||||||||
| 1.12 | Property | Hidden Lakes | No | |||||||||||||||||||||
| 1.13 | Property | Walnut Woods | No | |||||||||||||||||||||
| 1.14 | Property | Oakwood Hills | No | |||||||||||||||||||||
| 1.15 | Property | Madison Estates | No | |||||||||||||||||||||
| 1.16 | Property | Thornton Place | No | |||||||||||||||||||||
| 1.17 | Property | Whiterock Court | No | |||||||||||||||||||||
| 1.18 | Property | The Bentley | No | |||||||||||||||||||||
| 1.19 | Property | Pueblo Regent | No | |||||||||||||||||||||
| 1.20 | Property | Vista De La Montana | No | |||||||||||||||||||||
| 1.21 | Property | Rock Creek | No | |||||||||||||||||||||
| 1.22 | Property | Illahee Hills | No | |||||||||||||||||||||
| 1.23 | Property | Palmer Hills | No | |||||||||||||||||||||
| 1.24 | Property | Uffelman Estates | No | |||||||||||||||||||||
| 1.25 | Property | The Regent | No | |||||||||||||||||||||
| 1.26 | Property | The Fountains At Hidden Lakes | No | |||||||||||||||||||||
| 2 | Loan | 12, 13 | CGMRC | Greene Town Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of Mezzanine Trigger Period | No | 37,400,000 | 9.50000% | ||||||||||||||||
| 3 | Loan | MC-FiveMile | Chase Tower | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Debt Yield is less than 7.50% | No | |||||||||||||||||||
| 4 | Loan | GSMC | Three WestLake Park | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event | No | |||||||||||||||||||
| 5 | Loan | 14, 15 | CGMRC | Walgreens Shopping Center Portfolio #1 | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Specified Tenant Trigger Period | |||||||||||||||||||
| 5.01 | Property | Takoma Park | No | |||||||||||||||||||||
| 5.02 | Property | Vienna | No | |||||||||||||||||||||
| 5.03 | Property | Pikesville | No | |||||||||||||||||||||
| 6 | Loan | 12, 16 | GSMC | Sheraton Suites Houston | (i) the occurrence of an Event of Default, (ii) beginning with the fiscal quarter ending in September 2014, Net Operating Income is less than 85% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) any period from March 6, 2019 to the date upon which the New License Conditions are met | No | ||||||||||||||||||
| 7 | Loan | CGMRC | Greenville Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) bankruptcy action of any specified tenant, (iv) termination or cancellation of any specified tenant lease, (v) monetary default by specified tenant, (vi) specified tenant failing to be in physical possession of the specified tenant space, (vii) specified tenant giving lease termination notice (viii) specified tenant fail to extend lease | No | |||||||||||||||||||
| 8 | Loan | 12, 17, 18 | CGMRC | Walgreens Shopping Center Portfolio #3 | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Specified Tenant Trigger Period | |||||||||||||||||||
| 8.01 | Property | 12 | Pompano Beach | No | ||||||||||||||||||||
| 8.02 | Property | 12 | Florissant | No | ||||||||||||||||||||
| 8.03 | Property | Gonzales | No | |||||||||||||||||||||
| 8.04 | Property | Bristol | No | |||||||||||||||||||||
| 8.05 | Property | 12 | Cambridge | No | ||||||||||||||||||||
| 9 | Loan | CGMRC | Amsdell Compass Self Storage Portfolio | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Debt Yield is less than 8.50% | ||||||||||||||||||||
| 9.01 | Property | Cheval Lutz Self Storage | No | |||||||||||||||||||||
| 9.02 | Property | University Parkway Sarasota Self Storage | No | |||||||||||||||||||||
| 9.03 | Property | Cortez Bradenton Self Storage | No | |||||||||||||||||||||
| 9.04 | Property | Waterford Lakes Orlando Self Storage | No | |||||||||||||||||||||
| 9.05 | Property | Lockwood Sarasota Self Storage | No | |||||||||||||||||||||
| 9.06 | Property | Meadow Woods Orlando Self Storage | No | |||||||||||||||||||||
| 9.07 | Property | Jackson A & W Storage | No | |||||||||||||||||||||
| 10 | Loan | 19 | RCMC | River Oaks | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.05x | Yes | 1/1/2018 | 1,048 | 1,500,000 | 10.00000% | ||||||||||||||
| 11 | Loan | 12, 20 | GSMC | Oklahoma Hotel Portfolio | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x and as it pertains to the first or second DSCR trigger the failure to deposit cash or Letter of Credit, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Franchise Trigger Event | |||||||||||||||||||
| 11.01 | Property | 12 | Holiday Inn Stillwater | No | ||||||||||||||||||||
| 11.02 | Property | 12 | Hilton Garden Inn Norman | No | ||||||||||||||||||||
| 11.03 | Property | 12 | Hampton Inn & Suites Durant | No | ||||||||||||||||||||
| 12 | Loan | 21 | CGMRC | Prime Kurtell Medical Office Building Portfolio | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Specified Tenant Trigger Period, (iv) the occurrence of a Cool Springs Renewal Trigger Period | |||||||||||||||||||
| 12.01 | Property | Cool Springs | No | |||||||||||||||||||||
| 12.02 | Property | Mallory | No | |||||||||||||||||||||
| 12.03 | Property | Harpeth | No | |||||||||||||||||||||
| 12.04 | Property | Bellevue | No | |||||||||||||||||||||
| 12.05 | Property | Lebanon | No | |||||||||||||||||||||
| 13 | Loan | 12, 22, 23 | CGMRC | Walgreens Shopping Center Portfolio #2 | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Specified Tenant Trigger Period | |||||||||||||||||||
| 13.01 | Property | Austin | No | |||||||||||||||||||||
| 13.02 | Property | Jacksonville | No | |||||||||||||||||||||
| 13.03 | Property | 12 | Oxnard | No | ||||||||||||||||||||
| 13.04 | Property | 12 | Puyallup | No | ||||||||||||||||||||
| 14 | Loan | 24, 25 | GSMC | Crossroads Shopping Center | (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 an Event of Default on any Permitted Mezzanine Debt | No | ||||||||||||||||||
| 15 | Loan | 12, 26, 27 | GSMC | Shops at Shelby Crossing | (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 a TI/LC Rollover Deposit Period | No | ||||||||||||||||||
| 16 | Loan | 28, 29 | RCMC | West Run Apartments | (i) the occurrence of an Event of Default, (ii) the occurrence of a Mezzanine Loan Event of Default, (iii) DSCR is less than 1.10x | No | 2,000,000 | 9.50000% | ||||||||||||||||
| 17 | Loan | GSMC | Lodge at Bridgemill | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than $1,690,494, (iii) failure to deliver financial statements as required in the Loan Agreement | No | |||||||||||||||||||
| 18 | Loan | CGMRC | Norwalk Self Storage | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x | No | |||||||||||||||||||
| 19 | Loan | 30 | SMF I | Burlington Office Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Regents Trigger Event | No | ||||||||||||||||||
| GSMS 2014-GC20 Annex A | ||||||||||||||||||||||||
| Cut-off Date | ||||||||||||||||||||||||
| Control | Loan / | Mortgage | Cash Management | Ground | Ground Lease | Annual Ground | Cut-off Date | B Note | Mezzanine | Mezzanine Debt | ||||||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | Triggers | Lease Y/N | Expiration Date | Lease Payment ($) | B Note Balance ($) | Interest Rate | Debt Balance($) | Interest Rate | ||||||||||||
| 20 | Loan | 31 | MC-FiveMile | 1650 Selwyn | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Debt Yield is less than 8.00%, (iv) the occurrence of a Master Lease Event | No | ||||||||||||||||||
| 21 | Loan | RCMC | Preserve at Greenway Park II | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x | No | |||||||||||||||||||
| 22 | Loan | 12, 32, 33 | SMF I | Baldwin Park Village | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Tenant Default Trigger Event, (iv) the occurrence of a Lease Extension Trigger Event | No | ||||||||||||||||||
| 23 | Loan | 34 | GSMC | 8860 Smith’s Mill Road | (i) the occurrence of an Event of Default, (ii) failure to deliver financial statements as required in the Loan Agreement, (iii) the occurrence of a Rollover Trigger Event and the failure of borrower to make a timely cash deposit or Letter of Credit | No | ||||||||||||||||||
| 24 | Loan | 35 | CGMRC | Visalia Marketplace | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period | No | ||||||||||||||||||
| 25 | Loan | 36, 37 | SMF I | Hermitage Towne Plaza | NAP | No | ||||||||||||||||||
| 26 | Loan | MC-FiveMile | WJ Management Multi Portfolio | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Debt Yield is less than 8.50% | ||||||||||||||||||||
| 26.01 | Property | 5644 Washington | No | |||||||||||||||||||||
| 26.02 | Property | 5032 Washington | No | |||||||||||||||||||||
| 26.03 | Property | 234 North Pine | No | |||||||||||||||||||||
| 26.04 | Property | 4200 Washington | No | |||||||||||||||||||||
| 26.05 | Property | Essex King | No | |||||||||||||||||||||
| 26.06 | Property | WJ Management | No | |||||||||||||||||||||
| 26.07 | Property | 4400 Washington | No | |||||||||||||||||||||
| 26.08 | Property | 3352 Van Buren | No | |||||||||||||||||||||
| 26.09 | Property | Maypole | No | |||||||||||||||||||||
| 26.10 | Property | Congress 2007 | No | |||||||||||||||||||||
| 26.11 | Property | Homan | No | |||||||||||||||||||||
| 26.12 | Property | Kingston | No | |||||||||||||||||||||
| 27 | Loan | 38 | GSMC | Covington Portfolio | (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 Rollover Trigger Event | |||||||||||||||||||
| 27.01 | Property | 6400 Augusta Road | No | |||||||||||||||||||||
| 27.02 | Property | 6410 Augusta Road | No | |||||||||||||||||||||
| 27.03 | Property | 1631 South Highway 14 | No | |||||||||||||||||||||
| 27.04 | Property | 1623 South Highway 14 | No | |||||||||||||||||||||
| 27.05 | Property | 1627 South Highway 14 | No | |||||||||||||||||||||
| 28 | Loan | 12 | MC-FiveMile | Brickhaven Apartments | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Debt Yield is less than 8.00% | No | ||||||||||||||||||
| 29 | Loan | GSMC | Dickson City Commons | (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 | |||||||||||||||||||
| 30 | Loan | CGMRC | Mooresville Crossing II | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period | No | |||||||||||||||||||
| 31 | Loan | GSMC | Willowick Apartments | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) failure to deliver financial statements as required in the Loan Agreement | No | |||||||||||||||||||
| 32 | Loan | 39 | GSMC | Nut Tree Center Phase II | (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 | ||||||||||||||||||
| 33 | Loan | 12, 40, 41 | SMF I | Northgate Power Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Major Tenant Trigger Event | No | ||||||||||||||||||
| 34 | Loan | CGMRC | Mini Storage Depot Portfolio | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | ||||||||||||||||||||
| 34.01 | Property | Mini Storage Depot - Michigan City | No | |||||||||||||||||||||
| 34.02 | Property | Mini Storage Depot - Hobart | No | |||||||||||||||||||||
| 34.03 | Property | Mini Storage Depot - Brick | No | |||||||||||||||||||||
| 35 | Loan | SMF I | ATK Building | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of an ATK Trigger Event | No | |||||||||||||||||||
| 36 | Loan | MC-FiveMile | High Point Shopping Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Debt Yield is less than 8.00%, (iv) the occurrence of a Trigger Lease Event | No | |||||||||||||||||||
| 37 | Loan | 42 | SMF I | Cambridge Center West | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x | No | ||||||||||||||||||
| 38 | Loan | GSMC | Jo-Ann Fabrics Columbia | (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 tenant trigger event, (v) the occurrence of a environmental remediation event | No | |||||||||||||||||||
| 39 | Loan | SMF I | Olive Corporate Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Major Tenant Trigger Event | No | |||||||||||||||||||
| 40 | Loan | MC-FiveMile | Magnolia Farms Townhomes | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) Debt Yield is less than 7.50% | No | |||||||||||||||||||
| 41 | Loan | 43 | GSMC | Holiday Inn Brunswick | (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 period during the Franchise Expiration Period when the sponsor fails to maintain net worth in excess of the net worth threshold or liquid assets in excess of the liquid assets threshold | No | ||||||||||||||||||
| 42 | Loan | 44, 45 | SMF I | Staybridge Suites Orlando Airport | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | No | ||||||||||||||||||
| 43 | Loan | 12 | CGMRC | The Store House - Georgia | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | |||||||||||||||||||
| 43.01 | Property | 12 | The Store House - Mercer | No | ||||||||||||||||||||
| 43.02 | Property | 12 | The Store House - Riverside | No | ||||||||||||||||||||
| 44 | Loan | 12, 46, 47 | SMF I | Waverly Plaza Shopping Center | NAP | No | ||||||||||||||||||
| 45 | Loan | MC-FiveMile | Waterside Commons | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Debt Yield is less than 8.00%, (iv) the occurrence of a Trigger Lease Event | No | |||||||||||||||||||
| 46 | Loan | MC-FiveMile | Imperial MHP | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) Debt Yield is less than 9.00% | No | |||||||||||||||||||
| 47 | Loan | CGMRC | Cape Fear Plaza | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Specified Tenant Trigger Period | No | |||||||||||||||||||
| 48 | Loan | GSMC | Super Bi-Lo Center | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 72% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of any Bi-Lo Trigger Period | No | |||||||||||||||||||
| 49 | Loan | 12 | MC-FiveMile | Meadowbrook MHP | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Debt Yield is less than 8.50%, (iv) the occurrence of an Event of Default under the Master Lease | No | ||||||||||||||||||
| 50 | Loan | 12 | MC-FiveMile | High Point Village Apartments | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Debt Yield is less than 8.00% | No | ||||||||||||||||||
| 51 | Loan | MC-FiveMile | Regency Apartments | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Debt Yield is less than 8.00% | No | |||||||||||||||||||
| 52 | Loan | 12 | MC-FiveMile | 2800 West Trenton | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Debt Yield is less than 8.00%, (iv) the occurrence of a Trigger Lease Event | No | ||||||||||||||||||
| 53 | Loan | GSMC | Normandy Plaza | (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 | |||||||||||||||||||
| 54 | Loan | SMF I | Cordova Court Apartments | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x | No | |||||||||||||||||||
| 55 | Loan | 48 | GSMC | Candlewood Suites Columbus | (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) the occurrence of the Franchise Expiration Period | No | ||||||||||||||||||
| 56 | Loan | CGMRC | Grandview Marketplace | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | No | |||||||||||||||||||
| 57 | Loan | MC-FiveMile | Hillen & Belvedere Apartments | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) Debt Yield is less than 7.50% | No | |||||||||||||||||||
| 58 | Loan | CGMRC | Compass Self-Storage - Spring Hill, FL | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Debt Yield less than 9.00% | No | |||||||||||||||||||
| 59 | Loan | MC-FiveMile | Carlyn Estates MHP | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Debt Yield is less than 8.50%, (iv) the occurrence of an Event of Default under the Master Lease | No | |||||||||||||||||||
| 60 | Loan | MC-FiveMile | Hillsdale Heights Apartments | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) Debt Yield is less than 8.50% | No | |||||||||||||||||||
| 61 | Loan | SMF I | Lake Estates | NAP | No | |||||||||||||||||||
| 62 | Loan | CGMRC | Walnut Creek Apartments - Farmington Hills | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | No | |||||||||||||||||||
| 63 | Loan | MC-FiveMile | Hi-Vue Estates MHC | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Debt Yield is less than 8.00% | No | |||||||||||||||||||
| GSMS 2014-GC20 Annex A | ||||||||||||
| Control | Loan / | Mortgage | Terrorism Insurance | Control | ||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | Required | Number | ||||||
| 1 | Loan | 8, 9, 10, 11 | GSMC | Newcastle Senior Housing Portfolio | Yes | 1 | ||||||
| 1.01 | Property | Orchid Terrace | Yes | 1.01 | ||||||||
| 1.02 | Property | Village Gate of Farmington | Yes | 1.02 | ||||||||
| 1.03 | Property | Lodge At Cold Spring | Yes | 1.03 | ||||||||
| 1.04 | Property | The Manor At Oakridge | Yes | 1.04 | ||||||||
| 1.05 | Property | Durham Regent | Yes | 1.05 | ||||||||
| 1.06 | Property | Dogwood Estates | Yes | 1.06 | ||||||||
| 1.07 | Property | Sheldon Oaks | Yes | 1.07 | ||||||||
| 1.08 | Property | Jordan Oaks | Yes | 1.08 | ||||||||
| 1.09 | Property | Sky Peaks | Yes | 1.09 | ||||||||
| 1.10 | Property | The Westmont | Yes | 1.10 | ||||||||
| 1.11 | Property | Pinewood Hills | Yes | 1.11 | ||||||||
| 1.12 | Property | Hidden Lakes | Yes | 1.12 | ||||||||
| 1.13 | Property | Walnut Woods | Yes | 1.13 | ||||||||
| 1.14 | Property | Oakwood Hills | Yes | 1.14 | ||||||||
| 1.15 | Property | Madison Estates | Yes | 1.15 | ||||||||
| 1.16 | Property | Thornton Place | Yes | 1.16 | ||||||||
| 1.17 | Property | Whiterock Court | Yes | 1.17 | ||||||||
| 1.18 | Property | The Bentley | Yes | 1.18 | ||||||||
| 1.19 | Property | Pueblo Regent | Yes | 1.19 | ||||||||
| 1.20 | Property | Vista De La Montana | Yes | 1.20 | ||||||||
| 1.21 | Property | Rock Creek | Yes | 1.21 | ||||||||
| 1.22 | Property | Illahee Hills | Yes | 1.22 | ||||||||
| 1.23 | Property | Palmer Hills | Yes | 1.23 | ||||||||
| 1.24 | Property | Uffelman Estates | Yes | 1.24 | ||||||||
| 1.25 | Property | The Regent | Yes | 1.25 | ||||||||
| 1.26 | Property | The Fountains At Hidden Lakes | Yes | 1.26 | ||||||||
| 2 | Loan | 12, 13 | CGMRC | Greene Town Center | Yes | 2 | ||||||
| 3 | Loan | MC-FiveMile | Chase Tower | Yes | 3 | |||||||
| 4 | Loan | GSMC | Three WestLake Park | Yes | 4 | |||||||
| 5 | Loan | 14, 15 | CGMRC | Walgreens Shopping Center Portfolio #1 | Yes | 5 | ||||||
| 5.01 | Property | Takoma Park | Yes | 5.01 | ||||||||
| 5.02 | Property | Vienna | Yes | 5.02 | ||||||||
| 5.03 | Property | Pikesville | Yes | 5.03 | ||||||||
| 6 | Loan | 12, 16 | GSMC | Sheraton Suites Houston | Yes | 6 | ||||||
| 7 | Loan | CGMRC | Greenville Center | Yes | 7 | |||||||
| 8 | Loan | 12, 17, 18 | CGMRC | Walgreens Shopping Center Portfolio #3 | Yes | 8 | ||||||
| 8.01 | Property | 12 | Pompano Beach | Yes | 8.01 | |||||||
| 8.02 | Property | 12 | Florissant | Yes | 8.02 | |||||||
| 8.03 | Property | Gonzales | Yes | 8.03 | ||||||||
| 8.04 | Property | Bristol | Yes | 8.04 | ||||||||
| 8.05 | Property | 12 | Cambridge | Yes | 8.05 | |||||||
| 9 | Loan | CGMRC | Amsdell Compass Self Storage Portfolio | Yes | 9 | |||||||
| 9.01 | Property | Cheval Lutz Self Storage | Yes | 9.01 | ||||||||
| 9.02 | Property | University Parkway Sarasota Self Storage | Yes | 9.02 | ||||||||
| 9.03 | Property | Cortez Bradenton Self Storage | Yes | 9.03 | ||||||||
| 9.04 | Property | Waterford Lakes Orlando Self Storage | Yes | 9.04 | ||||||||
| 9.05 | Property | Lockwood Sarasota Self Storage | Yes | 9.05 | ||||||||
| 9.06 | Property | Meadow Woods Orlando Self Storage | Yes | 9.06 | ||||||||
| 9.07 | Property | Jackson A & W Storage | Yes | 9.07 | ||||||||
| 10 | Loan | 19 | RCMC | River Oaks | Yes | 10 | ||||||
| 11 | Loan | 12, 20 | GSMC | Oklahoma Hotel Portfolio | Yes | 11 | ||||||
| 11.01 | Property | 12 | Holiday Inn Stillwater | Yes | 11.01 | |||||||
| 11.02 | Property | 12 | Hilton Garden Inn Norman | Yes | 11.02 | |||||||
| 11.03 | Property | 12 | Hampton Inn & Suites Durant | Yes | 11.03 | |||||||
| 12 | Loan | 21 | CGMRC | Prime Kurtell Medical Office Building Portfolio | Yes | 12 | ||||||
| 12.01 | Property | Cool Springs | Yes | 12.01 | ||||||||
| 12.02 | Property | Mallory | Yes | 12.02 | ||||||||
| 12.03 | Property | Harpeth | Yes | 12.03 | ||||||||
| 12.04 | Property | Bellevue | Yes | 12.04 | ||||||||
| 12.05 | Property | Lebanon | Yes | 12.05 | ||||||||
| 13 | Loan | 12, 22, 23 | CGMRC | Walgreens Shopping Center Portfolio #2 | Yes | 13 | ||||||
| 13.01 | Property | Austin | Yes | 13.01 | ||||||||
| 13.02 | Property | Jacksonville | Yes | 13.02 | ||||||||
| 13.03 | Property | 12 | Oxnard | Yes | 13.03 | |||||||
| 13.04 | Property | 12 | Puyallup | Yes | 13.04 | |||||||
| 14 | Loan | 24, 25 | GSMC | Crossroads Shopping Center | Yes | 14 | ||||||
| 15 | Loan | 12, 26, 27 | GSMC | Shops at Shelby Crossing | Yes | 15 | ||||||
| 16 | Loan | 28, 29 | RCMC | West Run Apartments | Yes | 16 | ||||||
| 17 | Loan | GSMC | Lodge at Bridgemill | Yes | 17 | |||||||
| 18 | Loan | CGMRC | Norwalk Self Storage | Yes | 18 | |||||||
| 19 | Loan | 30 | SMF I | Burlington Office Center | Yes | 19 | ||||||
| GSMS 2014-GC20 Annex A | ||||||||||||
| Control | Loan / | Mortgage | Terrorism Insurance | Control | ||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | Required | Number | ||||||
| 20 | Loan | 31 | MC-FiveMile | 1650 Selwyn | Yes | 20 | ||||||
| 21 | Loan | RCMC | Preserve at Greenway Park II | Yes | 21 | |||||||
| 22 | Loan | 12, 32, 33 | SMF I | Baldwin Park Village | Yes | 22 | ||||||
| 23 | Loan | 34 | GSMC | 8860 Smith’s Mill Road | Yes | 23 | ||||||
| 24 | Loan | 35 | CGMRC | Visalia Marketplace | Yes | 24 | ||||||
| 25 | Loan | 36, 37 | SMF I | Hermitage Towne Plaza | Yes | 25 | ||||||
| 26 | Loan | MC-FiveMile | WJ Management Multi Portfolio | Yes | 26 | |||||||
| 26.01 | Property | 5644 Washington | Yes | 26.01 | ||||||||
| 26.02 | Property | 5032 Washington | Yes | 26.02 | ||||||||
| 26.03 | Property | 234 North Pine | Yes | 26.03 | ||||||||
| 26.04 | Property | 4200 Washington | Yes | 26.04 | ||||||||
| 26.05 | Property | Essex King | Yes | 26.05 | ||||||||
| 26.06 | Property | WJ Management | Yes | 26.06 | ||||||||
| 26.07 | Property | 4400 Washington | Yes | 26.07 | ||||||||
| 26.08 | Property | 3352 Van Buren | Yes | 26.08 | ||||||||
| 26.09 | Property | Maypole | Yes | 26.09 | ||||||||
| 26.10 | Property | Congress 2007 | Yes | 26.10 | ||||||||
| 26.11 | Property | Homan | Yes | 26.11 | ||||||||
| 26.12 | Property | Kingston | Yes | 26.12 | ||||||||
| 27 | Loan | 38 | GSMC | Covington Portfolio | Yes | 27 | ||||||
| 27.01 | Property | 6400 Augusta Road | Yes | 27.01 | ||||||||
| 27.02 | Property | 6410 Augusta Road | Yes | 27.02 | ||||||||
| 27.03 | Property | 1631 South Highway 14 | Yes | 27.03 | ||||||||
| 27.04 | Property | 1623 South Highway 14 | Yes | 27.04 | ||||||||
| 27.05 | Property | 1627 South Highway 14 | Yes | 27.05 | ||||||||
| 28 | Loan | 12 | MC-FiveMile | Brickhaven Apartments | Yes | 28 | ||||||
| 29 | Loan | GSMC | Dickson City Commons | Yes | 29 | |||||||
| 30 | Loan | CGMRC | Mooresville Crossing II | Yes | 30 | |||||||
| 31 | Loan | GSMC | Willowick Apartments | Yes | 31 | |||||||
| 32 | Loan | 39 | GSMC | Nut Tree Center Phase II | Yes | 32 | ||||||
| 33 | Loan | 12, 40, 41 | SMF I | Northgate Power Center | Yes | 33 | ||||||
| 34 | Loan | CGMRC | Mini Storage Depot Portfolio | Yes | 34 | |||||||
| 34.01 | Property | Mini Storage Depot - Michigan City | Yes | 34.01 | ||||||||
| 34.02 | Property | Mini Storage Depot - Hobart | Yes | 34.02 | ||||||||
| 34.03 | Property | Mini Storage Depot - Brick | Yes | 34.03 | ||||||||
| 35 | Loan | SMF I | ATK Building | Yes | 35 | |||||||
| 36 | Loan | MC-FiveMile | High Point Shopping Center | Yes | 36 | |||||||
| 37 | Loan | 42 | SMF I | Cambridge Center West | Yes | 37 | ||||||
| 38 | Loan | GSMC | Jo-Ann Fabrics Columbia | Yes | 38 | |||||||
| 39 | Loan | SMF I | Olive Corporate Center | Yes | 39 | |||||||
| 40 | Loan | MC-FiveMile | Magnolia Farms Townhomes | Yes | 40 | |||||||
| 41 | Loan | 43 | GSMC | Holiday Inn Brunswick | Yes | 41 | ||||||
| 42 | Loan | 44, 45 | SMF I | Staybridge Suites Orlando Airport | Yes | 42 | ||||||
| 43 | Loan | 12 | CGMRC | The Store House - Georgia | Yes | 43 | ||||||
| 43.01 | Property | 12 | The Store House - Mercer | Yes | 43.01 | |||||||
| 43.02 | Property | 12 | The Store House - Riverside | Yes | 43.02 | |||||||
| 44 | Loan | 12, 46, 47 | SMF I | Waverly Plaza Shopping Center | Yes | 44 | ||||||
| 45 | Loan | MC-FiveMile | Waterside Commons | Yes | 45 | |||||||
| 46 | Loan | MC-FiveMile | Imperial MHP | Yes | 46 | |||||||
| 47 | Loan | CGMRC | Cape Fear Plaza | Yes | 47 | |||||||
| 48 | Loan | GSMC | Super Bi-Lo Center | Yes | 48 | |||||||
| 49 | Loan | 12 | MC-FiveMile | Meadowbrook MHP | Yes | 49 | ||||||
| 50 | Loan | 12 | MC-FiveMile | High Point Village Apartments | Yes | 50 | ||||||
| 51 | Loan | MC-FiveMile | Regency Apartments | Yes | 51 | |||||||
| 52 | Loan | 12 | MC-FiveMile | 2800 West Trenton | Yes | 52 | ||||||
| 53 | Loan | GSMC | Normandy Plaza | Yes | 53 | |||||||
| 54 | Loan | SMF I | Cordova Court Apartments | Yes | 54 | |||||||
| 55 | Loan | 48 | GSMC | Candlewood Suites Columbus | Yes | 55 | ||||||
| 56 | Loan | CGMRC | Grandview Marketplace | Yes | 56 | |||||||
| 57 | Loan | MC-FiveMile | Hillen & Belvedere Apartments | Yes | 57 | |||||||
| 58 | Loan | CGMRC | Compass Self-Storage - Spring Hill, FL | Yes | 58 | |||||||
| 59 | Loan | MC-FiveMile | Carlyn Estates MHP | Yes | 59 | |||||||
| 60 | Loan | MC-FiveMile | Hillsdale Heights Apartments | Yes | 60 | |||||||
| 61 | Loan | SMF I | Lake Estates | Yes | 61 | |||||||
| 62 | Loan | CGMRC | Walnut Creek Apartments - Farmington Hills | Yes | 62 | |||||||
| 63 | Loan | MC-FiveMile | Hi-Vue Estates MHC | Yes | 63 | |||||||
| Footnotes to Annex A | |
| (1) | The Administrative Fee Rate includes the Servicing Fee Rate, the Operating Advisor Fee Rate, the Trustee/Certificate Administrator Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate applicable to each Mortgage Loan. |
| (2) | The monthly debt service shown for Mortgage Loans with a partial interest-only period reflects the amount payable after the expiration of the interest-only period. |
| (3) | The open period is inclusive of the Maturity Date. |
| (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 Cut-off Date Balance of $117,488,244 represents the note A-2 of a $362,499,000 whole loan evidenced by multiple pari passu notes. Note A-1, with a Cut-off Date Balance of $101,059,803 was contributed to CGCMT 2014-GC19 and one or more companion loans with an aggregate principal balance of $142,378,825 as of the Cut-off Date are held outside the issuing entity and are expected to be contributed to future securitizations. 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 $360,926,871. |
| (9) | The Mortgage Loan Rate for the Newcastle Senior Housing Portfolio Mortgage Loan is 4.0000% from the origination date through January 5, 2019. From and after January 6, 2019, the Newcastle Senior Housing Portfolio Mortgage Loan Rate will be 4.9900%. The Underwritten NCF DSCR is calculated based on the 4.99000% Mortgage Loan Rate. The Underwritten NCF DSCR calculated based on the initial coupon rate of 4.0000% is 1.79x. See Annex G in the Free Writing Prospectus for the related amortization schedule. |
| (10) | Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income and Debt Yield on Underwritten Net Cash Flow are calculated based on the total revenue generated at the Newcastle Senior Housing Portfolio Mortgaged Properties. The DSCR (calculated based on the 4.9900% coupon) and debt yield based solely on the rent payable under the master lease are 1.37x and 9.1%, respectively. The borrowers are only entitled to amounts payable under the master lease. The Annual Debt Service reflects the applicable pro rata portion of the aggregate payment due during the initial 12 months beginning with the Due Date in February 2019. |
| (11) | Appraised Value represents the aggregate “leased fee” appraised values for the Newcastle Senior Housing Portfolio Properties and the Cut-off Date LTV Ratio and LTV Ratio at Maturity are calculated based on this value. The Cut-off Date LTV Ratio and LTV Ratio at Maturity calculated based on aggregate “fee simple” appraised value of $551,370,000 are 65.5% and 52.2%, respectively. |
| (12) | 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. |
| (13) | The Cash Management Triggers’ DSCR is 1.07x during the period from December 1, 2014 to November 30, 2015 only. Otherwise, the trigger is 1.15x for any other period during the term, including prior to December 1, 2014. |
| (14) | The Ongoing Replacement Reserve payment of $2,163 will resume if the replacement reserve balance drops below $69,149. |
| (15) | The Ongoing TI/LC Reserve payment of $7,209 will resume if the replacement reserve balance drops below $138,299. |
| (16) | Ongoing Replacement Reserve is $41,666.67 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 March. |
| (17) | The Ongoing Replacement Reserve payment of $3,206 will resume if the replacement reserve balance drops below $102,512. |
| (18) | The Ongoing TI/LC Reserve payment of $10,687 will resume if the replacement reserve balance drops below $205,024. |
| (19) | The borrower under the River Oaks Mortgage Loan owns the portion of the Mortgaged Property related to the multifamily and commercial units in fee simple. A limited portion of the Mortgaged Property is comprised of a 10-slip docking facility constituting, in the aggregate, approximately 6,540 SF. The portion of the Mortgaged Property comprised of the docking facility is subject to a sovereignty submerged lands ground lease agreement with the State of Florida that is scheduled to expire on January 1, 2018. Renewal of the sovereignty submerged lands ground lease agreement is at the sole option of the lessor. No value was attributed to the docking facility in the underwriting of the River Oaks Mortgage Loan. |
| (20) | Ongoing Replacement Reserve is $12,626 for the Holiday Inn Stillwater Mortgaged Property, $6,068 for the Hampton Inn & Suites Durant Mortgaged Property and $10,919 for the Hilton Garden Inn Norman Mortgaged Property from the Due Date in May 2014 through the Due Date in April 2015. Commencing with the Due Date in May 2015, the Ongoing Replacement Reserve for each Mortgaged Property shall be adjusted to be equal to the greater of (a) the monthly amount required to be reserved pursuant to the applicable franchise agreement for the replacement of FF&E or (b) one-twelfth of 4% of the operating income of the applicable Mortgaged Property for the previous twelve month period as determined annually on the last day of March. |
| (21) | The TI/LC Reserve Cap decreases to $500,000 beginning February 1, 2016. |
| (22) | The Ongoing Replacement Reserve payment of $2,450 will resume if the replacement reserve balance drops below $78,338. |
| (23) | The Ongoing TI/LC Reserve payment of $8,167 will resume if the replacement reserve balance drops below $156,677. |
| (24) | The Third Largest Tenant at the Mortgaged Property, Rite-Aid Store, has notified the borrower of its intent to vacate at the end of its lease term and is expected to be replaced by Jo-Ann Stores, which has signed an executed letter of intent. It is anticipated that the lease will be signed in 2014 with 3, 5-year extension options. We cannot assure you that Jo-Ann Stores will take occupancy and begin paying rent in a timely manner or at all. |
| (25) | The Upfront TI/LC Reserve of $500,000 does not count towards the TI/LC Cap of $437,284. |
| (26) | The Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Cut-off Date LTV Ratio are calculated based on the Cut-off Date Balance less the earnout reserve amount of $1,588,000, which will be used to pay down the Shops at Shelby Crossing Mortgage Loan in the event that Ulta Beauty and/or an acceptable replacement tenant have not met the occupancy or NOI requirements, as specified in the Mortgage Loan documents, within 18 months from the Origination Date. The Cut-off Date LTV Ratio without netting the related earnout reserve amount is 79.4% and the Debt Yield on Underwritten Net Operating Income and Debt Yield on Underwritten Net Cash Flow without netting the related earnout amount are 9.5% and 8.8%, respectively. |
| (27) | Ongoing TI/LC Reserve is $25,000 per month through and including the Due Date in February 2018. From and after the Due Date in March 2018, the Ongoing TI/LC Reserve will be $17,500 per month. The $1,300,000 TI/LC Cap is subject to reduction by amounts equal to the product of (x) $6.94/PSF, and (y) the total SF of rollover spaces which have renewed, extended or leased pursuant to terms in the Mortgage Loan documents. |
| (28) | The West Run Apartments Mortgaged Property is comprised of 322 multifamily dwelling units, amounting to 994 beds. Occupancy is based on the 994 beds. |
| (29) | Third Most Recent NOI is based off of the ten month annualized cash flows ending 12/31/2011. |
| (30) | The University of Michigan Credit Union leases a 13,195 SF office suite through December 31, 2014 but has relocated operations to another property. As such, the space has been underwritten as vacant. Excluding the dark University of Michigan Credit Union space, the Burlington Office Center Mortgaged Property is 80.8% occupied. |
| (31) | Historical income and expense figures were not considered for underwriting purposes as the medical office component was owner occupied under a different lease structure and reported expenses did not differentiate items related to the business operations of the hospital from those related to the Mortgaged Property. Underwritten income is based on contractual lease payments under the two leases for the medical office portion of the building, as well as the individually leased multifamily units. Underwritten expenses are based on the appraiser’s estimates of market figures. |
| (32) | The Mortgaged Property was foreclosed upon in 2012 and the borrower is acquiring it from an REO sale. As such, there is limited historical information available. |
| (33) | The borrower sponsor acquired 182,729 SF (88,924 SF of which is the Mortgaged Property) for $27,750,000 on December 13, 2013 using a short-term acquisition loan. The acquisition loan’s release price for the two tax parcels that contain the Mortgaged Property is $14,027,745. |
| (34) | The Second Largest Tenant at the Mortgaged Property, LT Furniture, is expected to take occupancy in March 2014 and commence paying rent in July 2014. We cannot assure you that LT Furniture will take occupancy or begin paying as expected. |
| (35) | Second Most Recent NOI and NCF are based off of annualized 6 month cash flows. |
| (36) | At origination, the borrower funded a $1,250,000 Upfront TI/LC Reserve. In the event that the TI/LC reserve falls below $500,000, the borrower is required to fund an Ongoing TI/LC Reserve in the monthly amount of $16,667, subject to a cap of $500,000. |
| (37) | The Mortgage Loan closed without a lockbox. At the closing of the Mortgage Loan, the borrower deposited $2,244,150.38 into a lender-controlled clearing account reserve with the lender as additional collateral for the Mortgage Loan. In the event that the borrower establishes a hard lockbox for the benefit of the lender during the term of the Mortgage Loan, provided no event of default has occurred and is continuing, all funds on deposit in the lender-controlled clearing account reserve shall be released to the borrower. Pursuant to the terms of the Mortgage Loan documents, in the event that hard lockbox is established, (i) absent the occurrence of an excess cash flow sweep trigger, all amounts deposited into the hard lockbox would be transferred to the borrower and (ii) following the occurrence of an excess cash flow sweep trigger, all amounts deposited into the hard lockbox would be swept to a deposit account controlled by the lender, from which funds would be applied monthly toward the payments due pursuant to the terms of the Mortgage Loan documents with any excess retained in an excess cash flow reserve as additional collateral for the Mortgage Loan. |
| (38) | Two separate appraisals were performed. The Appraised Value for the 6400 Augusta Road and 6410 Augusta Road Mortgaged Properties is $10,300,000 and the Appraised Value for the 1631 South Highway 14, 1623 South Highway 14 and 1627 South Highway 14 Mortgaged Properties is $8,500,000. The allocated loan amounts defined in the Mortgage Loan documents were used to calculate the individual Appraised Values shown for each Mortgaged Property. |
| (39) | Ongoing TI/LC Reserve of $5,833.33 will be collected monthly beginning on the Due Date in April 2017. |
| (40) | The Mortgaged Property was renovated in 2012 and 2013 to convert the prior space from a single-tenant store into its current use as a multi-tenant building. Tenants began taking occupancy in late 2012 and early 2013. As such, historical financials are not available. |
| (41) | The borrower is required to fund an ongoing TI/LC/Capex reserve in the amount of $2,650. |
| (42) | The TI/LC Reserve Cap shall be reduced to $100,000 after evidence of the following: (a) a fully executed lease extension of Arco Service Corporation for at least 5 years or (b) a fully executed replacement lease for Arco’s entire leased space. |
| (43) | Ongoing Replacement Reserve is (i) $8,203.75 for the first through the twelfth Due Dates and (ii) thereafter the greater of (a) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E or (b) one-twelfth of 4% of the operating income of the Mortgaged Property for the previous twelve-month period as determined annually on the last day of January. |
| (44) | The Mortgaged Property was previously collateral to a loan originated in 2007 and securitized in 2008. The previous loan defaulted in November 2009 and was foreclosed on in April 2010. The Mortgaged Property has been operated by the borrower sponsor as receiver and then property manager for the special servicer while the asset was in REO. In 2011, while in REO, the hotel was reflagged from a Hawthorn Suites to Staybridge Suites (IHG). As such, 2010 financials are not available. |
| (45) | 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 $11,083.58. |
| (46) | At origination, the borrower funded a $300,000 Upfront TI/LC Reserve. In the event that the TI/LC reserve falls below $300,000, the borrower is required to fund an Ongoing TI/LC Reserve in the monthly amount of $9,152, subject to a cap of $300,000. |
| (47) | The Mortgage Loan was originated without a lockbox. At the origination of the Mortgage Loan, the borrower deposited $1,703,136.36 into a lender-controlled clearing account reserve with the lender as additional collateral for the Mortgage Loan. In the event that the borrower establishes a hard lockbox for the benefit of the lender during the term of the Mortgage Loan, provided no event of default has occurred and is continuing, all funds on deposit in the lender-controlled clearing account reserve shall be released to the borrower. Pursuant to the terms of the Mortgage Loan documents, in the event that hard lockbox is established, (i) absent the occurrence of an excess cash flow sweep trigger, all amounts deposited into the hard lockbox would be transferred to the borrower and (ii) following the occurrence of an excess cash flow sweep trigger, all amounts deposited into the hard lockbox would be swept to a deposit account controlled by the lender, from which funds would be applied monthly toward the payments due pursuant to the terms of the Mortgage Loan documents with any excess retained in an excess cash flow reserve as additional collateral for the Mortgage Loan. |
| (48) | Ongoing Replacement Reserve is (i) $5,583.83 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 January. |
