GS Mortgage Securities Corp Ii FWP Free writing prospectus

FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-191331-04

GSMS 2014-GC22 Annex A

Control Number

Loan / Property Flag

Footnotes

Mortgage Loan Seller

Property Name

Related Group

Crossed Group

Address

City

State

Zip Code

General Property Type

Detailed Property Type

Year Built

Year Renovated

Units, Pads, Rooms, Sq Ft, Beds

1

Loan

8

CGMRC

Maine Mall

NAP

NAP

364 Maine Mall Road

South Portland

Maine

04106

Retail

Super-Regional Mall

1971, 1983

1989, 1994

730,444

2

Loan

9, 10, 11

GSMC

Selig Portfolio

NAP

NAP

1,082,617

2.01

Property

11

Fourth & Blanchard

2101 Fourth Avenue

Seattle

Washington

98121

Office

CBD

1979

NAP

406,158

2.02

Property

11, 12

635 Elliott

635 Elliott Avenue West

Seattle

Washington

98119

Office

CBD

2009

NAP

190,956

2.03

Property

11

645 Elliott

645 Elliott Avenue West

Seattle

Washington

98119

Office

CBD

2009

NAP

145,120

2.04

Property

11, 13, 14

Fifth & Jackson

418 South Jackson Street

Seattle

Washington

98104

Office

CBD

2002

NAP

144,338

2.05

Property

North Tower - 100 West Harrison

413 1st Avenue West

Seattle

Washington

98119

Office

CBD

1972

2003

65,298

2.06

Property

11

200 West Thomas

200 West Thomas Street

Seattle

Washington

98119

Office

CBD

1974

2003

64,640

2.07

Property

11, 15

South Tower - 100 West Harrison

401 1st Avenue West

Seattle

Washington

98119

Office

CBD

1970

2003

66,107

3

Loan

CGMRC

EpiCentre

NAP

NAP

210 East Trade Street

Charlotte

North Carolina

28202

Mixed Use

Retail/Office

2008

2011-2013

304,772

4

Loan

16

CCRE

Ridgeview Apartments

NAP

NAP

32 Nob Hill Drive

Elmsford

New York

10523

Multifamily

Garden

1990-1993

2013

416

5

Loan

17, 18

SMF I

The Cove Apartments

NAP

NAP

4003 South Westshore Boulevard

Tampa

Florida

33611

Multifamily

Garden

1979

2011-2014

689

6

Loan

19, 20, 21

GSMC

Newcastle Senior Housing Portfolio

NAP

NAP

3,002

6.01

Property

Orchid Terrace

4474 Butler Hill Road

St. Louis

Missouri

63128

Senior Housing

Independent Living

2006

NAP

117

6.02

Property

Village Gate of Farmington

88 Scott Swamp Road

Farmington

Connecticut

06032

Senior Housing

Independent Living

1989

NAP

164

6.03

Property

Lodge At Cold Spring

50 Cold Spring Road

Rocky Hill

Connecticut

06067

Senior Housing

Independent Living

1998

NAP

112

6.04

Property

The Manor At Oakridge

4500 Oakhurst Boulevard

Susquehanna Township

Pennsylvania

17110

Senior Housing

Independent Living

2000

NAP

115

6.05

Property

Durham Regent

3007 Pickett Road

Durham

North Carolina

27705

Senior Housing

Independent Living

1989

NAP

123

6.06

Property

Dogwood Estates

2820 Wind River Lane

Denton

Texas

76210

Senior Housing

Independent Living

2005

NAP

118

6.07

Property

Sheldon Oaks

2525 Cal Young Road

Eugene

Oregon

97401

Senior Housing

Independent Living

1995

NAP

111

6.08

Property

Jordan Oaks

10820 Penny Road

Cary

North Carolina

27518

Senior Housing

Independent Living

2003

NAP

117

6.09

Property

Sky Peaks

1520 Sky Valley Drive

Reno

Nevada

89523

Senior Housing

Independent Living

2002

NAP

121

6.10

Property

The Westmont

1675 Scott Boulevard

Santa Clara

California

95050

Senior Housing

Independent Living

1991

NAP

137

6.11

Property

Pinewood Hills

3901 Kirkpatrick Lane

Flower Mound

Texas

75028

Senior Housing

Independent Living

2005

NAP

117

6.12

Property

Hidden Lakes

400 Madrona Avenue Southeast

Salem

Oregon

97302

Senior Housing

Independent Living

1990

NAP

135

6.13

Property

Walnut Woods

35 North Walnut Street

Boyertown

Pennsylvania

19512

Senior Housing

Independent Living

1997

NAP

113

6.14

Property

Oakwood Hills

4316 Oakwood Hills Parkway

Eau Claire

Wisconsin

54701

Senior Housing

Independent Living

2003

NAP

116

6.15

Property

Madison Estates

8645 Fredericksburg Road

San Antonio

Texas

78240

Senior Housing

Independent Living

1984

NAP

160

6.16

Property

Thornton Place

2901 Southwest Armstrong Avenue

Topeka

Kansas

66614

Senior Housing

Independent Living

1998

NAP

121

6.17

Property

Whiterock Court

9215 White Rock Trail

Dallas

Texas

75238

Senior Housing

Independent Living

2000

NAP

117

6.18

Property

The Bentley

3362 Forest Lane

Dallas

Texas

75234

Senior Housing

Independent Living

1996

NAP

118

6.19

Property

Pueblo Regent

100 San Carlos Road

Pueblo

Colorado

81005

Senior Housing

Independent Living

1985

NAP

99

6.20

Property

Vista De La Montana

18510 North Parkview Place

Surprise

Arizona

85374

Senior Housing

Independent Living

1998

NAP

115

6.21

Property

Rock Creek

19295 Northwest Cornell Road

Hillsboro

Oregon

97124

Senior Housing

Independent Living

1996

NAP

110

6.22

Property

Illahee Hills

8308 Colby Parkway

Urbandale

Iowa

50322

Senior Housing

Independent Living

1995

NAP

109

6.23

Property

Palmer Hills

2617 Maplecrest Road

Bettendorf

Iowa

52722

Senior Housing

Independent Living

1990

NAP

106

6.24

Property

Uffelman Estates

215 Uffelman Drive

Clarksville

Tennessee

37043

Senior Housing

Independent Living

1993

NAP

109

6.25

Property

The Regent

440 Northwest Elks Drive

Corvallis

Oregon

97330

Senior Housing

Independent Living

1983

NAP

84

6.26

Property

The Fountains At Hidden Lakes

250‐352 Woodbridge Court Southeast

Salem

Oregon

97302

Senior Housing

Independent Living

1990

NAP

38

7

Loan

22

CGMRC

Mason Multifamily Portfolio

NAP

NAP

705

7.01

Property

University Heights

1120 Varsity Boulevard

DeKalb

Illinois

60115

Multifamily

Garden

1976

NAP

170

7.02

Property

Ashbury Court

829 West Taylor Street

DeKalb

Illinois

60115

Multifamily

Garden

1974

NAP

144

7.03

Property

James Court

2509 North First Street

DeKalb

Illinois

60115

Multifamily

Garden

1967

NAP

96

7.04

Property

Old Orchard

1001 West Lincoln Highway

DeKalb

Illinois

60115

Multifamily

Garden

1984

NAP

36

7.05

Property

St. Albans

711 South Main Street

Sycamore

Illinois

60178

Multifamily

Garden

1971

NAP

80

7.06

Property

Ashbury East

807 West Taylor Street

DeKalb

Illinois

60115

Multifamily

Garden

1974

NAP

60

7.07

Property

Colonial West

1010 West Lincoln Highway

DeKalb

Illinois

60115

Multifamily

Garden

1985

NAP

40

7.08

Property

Cardinal

823 West Lincoln Highway

DeKalb

Illinois

60115

Multifamily

Garden

1959

NAP

41

7.09

Property

Colonial East

1004 West Lincoln Highway

DeKalb

Illinois

60115

Multifamily

Garden

1984

NAP

38

8

Loan

11

CGMRC

The Hamptons of Cloverlane

NAP

NAP

4685 Hunt Club Drive

Pittsfield Township

Michigan

48197

Multifamily

Garden

1986-1988

2013

440

9

Loan

CCRE

Allspace Self Storage Portfolio

NAP

NAP

344,895

9.01

Property

Huntington Beach

8564 Hamilton Avenue

Huntington Beach

California

92646

Self Storage

Self Storage

1972

2007-2013

115,684

9.02

Property

Costa Mesa

1535 Newport Boulevard

Costa Mesa

California

92627

Self Storage

Self Storage

1962

2007-2013

80,601

9.03

Property

San Marcos

1410-1450 Grand Avenue

San Marcos

California

92078

Self Storage

Self Storage

1985

2007-2013

108,667

9.04

Property

Garden Grove

11352 Trask Avenue

Garden Grove

California

92843

Self Storage

Self Storage

1974

2007-2013

39,943

10

Loan

23

CCRE

Corporate Park Office Center I&II

Group 2

Group A

4900-4970 Corporate Drive

Huntsville

Alabama

35805

Office

General Suburban

1986, 1988

2011-2012

184,811

11

Loan

23

CCRE

AirPark North Business Center

Group 2

Group A

4902 & 4952 West Sligh Avenue

Tampa

Florida

33634

Industrial

Flex

2006

2011-2012

77,140

12

Loan

GSMC

Maccabees Center

NAP

NAP

25800 & 25900 Northwestern Highway

Southfield

Michigan

48075

Office

General Suburban

1985, 1988

2013

360,280

13

Loan

CCRE

Ashford Apartments

NAP

NAP

48377 Commonview Drive

Shelby Township

Michigan

48317

Multifamily

Garden

2012

NAP

180

14

Loan

GSMC

College Towers

NAP

NAP

1800 and 1840 Rhodes Road

Kent

Ohio

44240

Multifamily

Student Housing

1968

NAP

289

15

Loan

SMF I

Simon Office

NAP

NAP

37000 Woodward Avenue

Bloomfield Township

Michigan

48304

Mixed Use

Office/Retail

2012-2013

NAP

58,322

16

Loan

SMF I

American Heritage

NAP

NAP

Lincoln Avenue and US Highway 491

Gallup

New Mexico

87301

Retail

Anchored

1979

2013

198,897

17

Loan

11, 24, 25

CCRE

Bluegrass Corporate Center

NAP

NAP

333 West Vine Street

Lexington

Kentucky

40507

Office

CBD

1982

2012-2013

241,826

18

Loan

CGMRC

One New Hampshire

NAP

NAP

1 New Hampshire Avenue

Portsmouth

New Hampshire

03801

Office

General Suburban

2001

NAP

107,746

19

Loan

GSMC

Nitneil Portfolio I - Alabama

Group 1

NAP

269,151

19.01

Property

Slaughter

906 Slaughter Road

Madison

Alabama

35758

Self Storage

Self Storage

1996, 2000, 2002, 2013

NAP

49,800

19.02

Property

County Line

10835 County Line Road

Madison

Alabama

35758

Self Storage

Self Storage

2006, 2013

NAP

50,051

19.03

Property

Leeman

3060 Leeman Ferry Road Southwest

Huntsville

Alabama

35801

Self Storage

Self Storage

1999-2009

NAP

41,400

19.04

Property

Blake Bottom

2062 Blake Bottom Road Northwest

Huntsville

Alabama

35806

Self Storage

Self Storage

2002-2008

NAP

55,450

19.05

Property

Oakwood

315 Oakwood Avenue Northeast

Huntsville

Alabama

35811

Self Storage

Self Storage

1984-1986

NAP

35,100

19.06

Property

Martin

700 Martin Road Southwest

Huntsville

Alabama

35824

Self Storage

Self Storage

2002

NAP

37,350

A-1

GSMS 2014-GC22 Annex A

Control Number

Loan / Property Flag

Footnotes

Mortgage Loan Seller

Property Name

Related Group

Crossed Group

Address

City

State

Zip Code

General Property Type

Detailed Property Type

Year Built

Year Renovated

Units, Pads, Rooms, Sq Ft, Beds

20

Loan

26, 27

CCRE

Aventura Medical Office & Bank

NAP

NAP

2925 Aventura Boulevard

Aventura

Florida

33180

Mixed Use

Office/Retail

1983, 2010

NAP

32,832

21

Loan

28

SMF I

Hyatt Place Charleston Airport

NAP

NAP

3234 West Montague Avenue

North Charleston

South Carolina

29418

Hospitality

Limited Service

2010

NAP

127

22

Loan

29

SMF I

Westwood Plaza

NAP

NAP

1910 Minno Drive

Johnstown

Pennsylvania

15905

Retail

Anchored

1964

NAP

201,712

23

Loan

GSMC

Broadway Market Center

NAP

NAP

4901-4949 and 5001 South Broadway Avenue

Tyler

Texas

75703

Retail

Power Center/Big Box

1977, 2001

NAP

94,658

24

Loan

30

CCRE

Coyote Ranch & Morningside MHC

NAP

NAP

274

24.01

Property

Coyote Ranch MHC

9351 East 28th Street

Yuma

Arizona

85365

Manufactured Housing

Manufactured Housing

2002

NAP

225

24.02

Property

Morningside MHC

1512 Claribel Road

Modesto

California

95355

Manufactured Housing

Manufactured Housing

1973

2012

49

25

Loan

31, 32

SMF I

Buffalo Grove Town Center

NAP

NAP

174 McHenry Road

Buffalo Grove

Illinois

60089

Retail

Shadow Anchored

1988

NAP

131,883

26

Loan

11

CGMRC

aloft Broomfield

NAP

NAP

8300 Arista Place

Broomfield

Colorado

80021

Hospitality

Limited Service

2009

2013

139

27

Loan

SMF I

Myrtle Beach Medical

NAP

NAP

945 82nd Parkway

Myrtle Beach

South Carolina

29572

Office

Medical

1999

NAP

44,323

28

Loan

11, 33, 34

GSMC

Hampton Inn Pineville

NAP

NAP

401 Towne Centre Boulevard

Pineville

North Carolina

28134

Hospitality

Limited Service

1997

2013

111

29

Loan

GSMC

Nitneil Portfolio I - Georgia

Group 1

NAP

152,841

29.01

Property

Arnold

12390 Arnold Mill Road

Alpharetta

Georgia

30004

Self Storage

Self Storage

1997

NAP

51,241

29.02

Property

Hutchinson

3585 Hutchinson Road

Cumming

Georgia

30040

Self Storage

Self Storage

2003-2004

NAP

50,200

29.03

Property

Mt. Zion

2846 Mount Zion Road

Jonesboro

Georgia

30236

Self Storage

Self Storage

2003-2006

NAP

51,400

30

Loan

CGMRC

Timber Development Portfolio

NAP

NAP

103,020

30.01

Property

Plaza at Coal Township

9325 State Route 61

Coal Township

Pennsylvania

17866

Retail

Unanchored

2006

NAP

66,220

30.02

Property

Joshua Plaza

410 40th Avenue Southwest

Minot

North Dakota

58701

Retail

Unanchored

2007

NAP

36,800

31

Loan

GSMC

Ivy Pointe Office Building

NAP

NAP

4270 Ivy Pointe Boulevard

Cincinnati

Ohio

45245

Office

General Suburban

2008

NAP

94,160

32

Loan

GSMC

Whitehall Tech Center III

Group 3

NAP

2401 Whitehall Park Drive

Charlotte

North Carolina

28273

Industrial

Flex

2000

NAP

117,000

33

Loan

35, 36

CGMRC

500 West 43rd Street

NAP

NAP

500 West 43rd Street

New York

New York

10036

Parking

Garage

1987

NAP

25,681

34

Loan

11

CGMRC

Bernardo Plaza Court

NAP

NAP

11818-11858 Bernardo Plaza Court

San Diego

California

92128

Office

General Suburban

1980

2008

52,203

35

Loan

CCRE

Encore Plaza

NAP

NAP

1515-1525 North Gilbert Road

Gilbert

Arizona

85234

Retail

Unanchored

1988, 1995

NAP

61,061

36

Loan

37, 38

GSMC

Two Research Park

NAP

NAP

1700 Research Parkway

College Station

Texas

77845

Office

General Suburban

2002

NAP

67,000

37

Loan

39

GSMC

Olivewood Shopping Center Portfolio

NAP

NAP

91,101

37.01

Property

Olivewood Shopping Center

1400 West Olive Avenue

Merced

California

95348

Retail

Anchored

1985-1999

NAP

80,601

37.02

Property

Big 5 Sporting Goods

3215 East US Highway 50

Canon City

Colorado

81212

Retail

Single Tenant Retail

2013

NAP

10,500

38

Loan

11

CGMRC

Scott Towne Center

NAP

NAP

2101 Greentree Road

Pittsburgh

Pennsylvania

15220

Retail

Unanchored

1989

NAP

90,731

39

Loan

CCRE

Discovery Point Apartments

NAP

NAP

6210 East Arbor Avenue

Mesa

Arizona

85206

Senior Housing

Independent Living

1995

NAP

183

40

Loan

40

CCRE

Devon Madison

NAP

NAP

1210 Gallatin Pike South

Madison

Tennessee

37115

Self Storage

Self Storage

1968

2005

128,750

41

Loan

CGMRC

Widewater Square

NAP

NAP

3315 Broad River Road

Columbia

South Carolina

29210

Retail

Anchored

1976, 1984

1990

106,457

42

Loan

GSMC

Whitehall Tech Center VII

Group 3

NAP

2530 Whitehall Park Drive

Charlotte

North Carolina

28273

Industrial

Flex

2003

NAP

140,490

43

Loan

CGMRC

Lowe's Home Improvement Altoona

NAP

NAP

1707 McMahon Road

Altoona

Pennsylvania

16602

Retail

Single Tenant Retail

1995

NAP

125,357

44

Loan

41

CCRE

Omni East Shopping Center

NAP

NAP

1055 Gaines School Road

Athens

Georgia

30605

Retail

Anchored

1991

2011-2012

58,989

45

Loan

CGMRC

Amsdell - Pittsburgh & Dallas Portfolio

NAP

NAP

104,778

45.01

Property

Amsdell - Pittsburgh

6921 Fifth Avenue

Pittsburgh

Pennsylvania

15208

Self Storage

Self Storage

1950

1995

42,578

45.02

Property

Amsdell - Cedar Hill

1150 South Highway 67

Cedar Hill

Texas

75104

Self Storage

Self Storage

2006

NAP

62,200

46

Loan

CGMRC

Pine Creek Apartments

NAP

NAP

11650 Plaza Drive

Clio

Michigan

48420

Multifamily

Garden

1974-1978

2013

233

47

Loan

SMF I

Williamsburg East Apartments

NAP

NAP

31500 Schoenherr Road

Warren

Michigan

48088

Multifamily

Garden

1967-1969

NAP

244

48

Loan

CGMRC

Tioga Park Apartments

NAP

NAP

222 Baldwin Street

Big Rapids

Michigan

49307

Multifamily

Student Housing

2006

NAP

151

49

Loan

CCRE

Smoky Hill Village I

Group 4

NAP

19731-19761 East Smoky Hill Road

Centennial

Colorado

80015

Retail

Shadow Anchored

1996

NAP

17,500

50

Loan

42, 43, 44, 45

CCRE

140 West Via Lola

NAP

NAP

140 West Via Lola

Palm Springs

California

92262

Mixed Use

Multifamily/Retail

1953

2013-2014

35

51

Loan

CGMRC

Tellus Alabama Self Storage Portfolio

NAP

NAP

80,750

51.01

Property

Tellus Alabama Self Storage Portfolio - Grayson Valley

5791 Chalkville Road

Birmingham

Alabama

35235

Self Storage

Self Storage

2004

NAP

32,700

51.02

Property

Tellus Alabama Self Storage Portfolio - Letson Farms

4763 Letson Farms Parkway

Bessemer

Alabama

35022

Self Storage

Self Storage

2006

NAP

48,050

52

Loan

46

SMF I

Grandview Plaza

Group 6

NAP

2730-2784 Grandview Avenue

Odessa

Texas

79762

Retail

Unanchored

1969, 1971, 1996

NAP

64,530

53

Loan

SMF I

Muirwood Square

Group 5

NAP

35550 Grand River Avenue

Farmington Hills

Michigan

48335

Retail

Shadow Anchored

1981

NAP

34,655

54

Loan

CGMRC

Store House - Indy

NAP

NAP

2425 North Mitthoeffer Road

Indianapolis

Indiana

46229

Self Storage

Self Storage

2006

2008

100,895

55

Loan

11

SMF I

Century Plaza

Group 5

NAP

3658 Rochester Road

Troy

Michigan

48083

Retail

Unanchored

1979

NAP

34,876

56

Loan

CGMRC

Marianna Center

NAP

NAP

4884-4926 Malloy Plaza

Marianna

Florida

32448

Retail

Shadow Anchored

2002

NAP

23,511

57

Loan

CCRE

Smoky Hill Village II

Group 4

NAP

5616 South Gibraltar Way

Centennial

Colorado

80015

Retail

Shadow Anchored

1998

NAP

14,372

58

Loan

CGMRC

Briar Pointe Plaza

NAP

NAP

47200 West 10 Mile Road

Novi

Michigan

48374

Retail

Anchored

1994

NAP

29,908

59

Loan

SMF I

Normandy Square

Group 6

NAP

717 Normandy Street

Houston

Texas

77015

Retail

Unanchored

2004

NAP

25,000

A-2

GSMS 2014-GC22 Annex A
Control Number	Loan / Property Flag	Footnotes	Mortgage Loan Seller	Property Name	Unit Description	Loan Per Unit ($)	Ownership Interest	Original Balance ($)	Cut-off Date Balance ($)	Allocated Cut-off Date Loan Amount ($)	% of Initial Pool Balance	Balloon Balance ($)	Mortgage Loan Rate (%)	Administrative Fee Rate (%) (1)	Additional Strip (%)	Net Mortgage Loan Rate (%)	Monthly Debt Service ($) (2)	Annual Debt Service ($)
1	Loan	8	CGMRC	Maine Mall	SF	321.72	Fee Simple	110,000,000	110,000,000	110,000,000	11.4%	110,000,000	4.66000%	0.01550%	0.00000%	4.64450%	433,099.54	5,197,194.48
2	Loan	9, 10, 11	GSMC	Selig Portfolio	SF	181.97		100,000,000	100,000,000	100,000,000	10.4%	100,000,000	4.60800%	0.01550%	0.00000%	4.59250%	389,333.33	4,671,999.96
2.01	Property	11		Fourth & Blanchard	SF		Fee Simple			31,315,240
2.02	Property	11, 12		635 Elliott	SF		Fee Simple			25,648,673
2.03	Property	11		645 Elliott	SF		Fee Simple			18,192,663
2.04	Property	11, 13, 14		Fifth & Jackson	SF		Fee Simple			11,482,255
2.05	Property			North Tower - 100 West Harrison	SF		Fee Simple			4,533,254
2.06	Property	11		200 West Thomas	SF		Fee Simple			4,443,782
2.07	Property	11, 15		South Tower - 100 West Harrison	SF		Fee Simple			4,384,134
3	Loan		CGMRC	EpiCentre	SF	278.90	Fee Simple	85,000,000	85,000,000	85,000,000	8.8%	85,000,000	4.43000%	0.01550%	0.00000%	4.41450%	318,149.88	3,817,798.56
4	Loan	16	CCRE	Ridgeview Apartments	Units	158,653.85	Fee Simple	66,000,000	66,000,000	66,000,000	6.9%	61,809,580	4.74250%	0.01550%	0.02000%	4.70700%	343,988.94	4,127,867.28
5	Loan	17, 18	SMF I	The Cove Apartments	Units	61,828.74	Fee Simple	42,600,000	42,600,000	42,600,000	4.4%	40,078,090	4.33000%	0.01550%	0.00000%	4.31450%	211,566.34	2,538,796.08
6	Loan	19, 20, 21	GSMC	Newcastle Senior Housing Portfolio	Units	119,890.10		38,999,000	38,720,475	38,720,475	4.0%	30,975,087	4.99000%	0.01550%	0.00000%	4.97450%	215,477.05	2,585,724.60
6.01	Property			Orchid Terrace	Units		Fee Simple			2,213,995
6.02	Property			Village Gate of Farmington	Units		Fee Simple			2,198,726
6.03	Property			Lodge At Cold Spring	Units		Leasehold			2,122,381
6.04	Property			The Manor At Oakridge	Units		Fee Simple			2,038,402
6.05	Property			Durham Regent	Units		Fee Simple			2,015,499
6.06	Property			Dogwood Estates	Units		Fee Simple			1,969,692
6.07	Property			Sheldon Oaks	Units		Fee Simple			1,839,906
6.08	Property			Jordan Oaks	Units		Fee Simple			1,832,271
6.09	Property			Sky Peaks	Units		Fee Simple			1,771,196
6.10	Property			The Westmont	Units		Leasehold			1,725,389
6.11	Property			Pinewood Hills	Units		Fee Simple			1,671,948
6.12	Property			Hidden Lakes	Units		Fee Simple			1,565,065
6.13	Property			Walnut Woods	Units		Fee Simple			1,465,817
6.14	Property			Oakwood Hills	Units		Fee Simple			1,446,731
6.15	Property			Madison Estates	Units		Fee Simple			1,412,376
6.16	Property			Thornton Place	Units		Fee Simple			1,236,783
6.17	Property			Whiterock Court	Units		Fee Simple			1,221,514
6.18	Property			The Bentley	Units		Fee Simple			1,213,880
6.19	Property			Pueblo Regent	Units		Fee Simple			1,152,804
6.20	Property			Vista De La Montana	Units		Fee Simple			1,122,266
6.21	Property			Rock Creek	Units		Fee Simple			1,106,997
6.22	Property			Illahee Hills	Units		Fee Simple			1,061,191
6.23	Property			Palmer Hills	Units		Fee Simple			1,030,653
6.24	Property			Uffelman Estates	Units		Fee Simple			931,405
6.25	Property			The Regent	Units		Fee Simple			748,177
6.26	Property			The Fountains At Hidden Lakes	Units		Fee Simple			605,413
7	Loan	22	CGMRC	Mason Multifamily Portfolio	Units	47,234.04		33,300,000	33,300,000	33,300,000	3.5%	30,711,279	4.99000%	0.04050%	0.00000%	4.94950%	178,558.14	2,142,697.68
7.01	Property			University Heights	Units		Fee Simple			6,975,000
7.02	Property			Ashbury Court	Units		Fee Simple			5,887,500
7.03	Property			James Court	Units		Fee Simple			4,537,500
7.04	Property			Old Orchard	Units		Fee Simple			3,675,000
7.05	Property			St. Albans	Units		Fee Simple			3,525,000
7.06	Property			Ashbury East	Units		Fee Simple			2,400,000
7.07	Property			Colonial West	Units		Fee Simple			2,175,000
7.08	Property			Cardinal	Units		Fee Simple			2,100,000
7.09	Property			Colonial East	Units		Fee Simple			2,025,000
8	Loan	11	CGMRC	The Hamptons of Cloverlane	Units	74,545.45	Fee Simple	32,800,000	32,800,000	32,800,000	3.4%	30,181,585	4.84000%	0.05050%	0.00000%	4.78950%	172,884.16	2,074,609.92
9	Loan		CCRE	Allspace Self Storage Portfolio	SF	89.78		31,000,000	30,966,108	30,966,108	3.2%	25,390,187	4.87850%	0.01550%	0.02000%	4.84300%	164,120.41	1,969,444.92
9.01	Property			Huntington Beach	SF		Fee Simple			14,034,639
9.02	Property			Costa Mesa	SF		Fee Simple			8,660,521
9.03	Property			San Marcos	SF		Fee Simple			6,173,244
9.04	Property			Garden Grove	SF		Fee Simple			2,097,704
10	Loan	23	CCRE	Corporate Park Office Center I&II	SF	81.16	Fee Simple	15,000,000	15,000,000	15,000,000	1.6%	12,514,916	4.59450%	0.05050%	0.00000%	4.54400%	76,847.36	922,168.32
11	Loan	23	CCRE	AirPark North Business Center	SF	85.56	Fee Simple	6,600,000	6,600,000	6,600,000	0.7%	5,506,563	4.59450%	0.06050%	0.00000%	4.53400%	33,812.84	405,754.08
12	Loan		GSMC	Maccabees Center	SF	59.68	Fee Simple	21,500,000	21,500,000	21,500,000	2.2%	17,514,482	4.71900%	0.06050%	0.00000%	4.65850%	111,752.79	1,341,033.48
13	Loan		CCRE	Ashford Apartments	Units	100,000.00	Fee Simple	18,000,000	18,000,000	18,000,000	1.9%	14,600,337	4.59200%	0.01550%	0.02000%	4.55650%	92,189.95	1,106,279.40
14	Loan		GSMC	College Towers	Units	56,955.02	Fee Simple	16,460,000	16,460,000	16,460,000	1.7%	13,353,474	4.59700%	0.04550%	0.00000%	4.55150%	84,351.75	1,012,221.00
15	Loan		SMF I	Simon Office	SF	277.46	Fee Simple	16,200,000	16,182,138	16,182,138	1.7%	13,252,350	4.84200%	0.01550%	0.00000%	4.82650%	85,407.54	1,024,890.48
16	Loan		SMF I	American Heritage	SF	76.67	Leasehold	15,250,000	15,250,000	15,250,000	1.6%	12,705,176	4.54700%	0.01550%	0.00000%	4.53150%	77,695.97	932,351.64
17	Loan	11, 24, 25	CCRE	Bluegrass Corporate Center	SF	59.96	Fee Simple	14,500,000	14,500,000	14,500,000	1.5%	12,118,029	4.65000%	0.01550%	0.02000%	4.61450%	74,767.34	897,208.08
18	Loan		CGMRC	One New Hampshire	SF	130.72	Leasehold	14,100,000	14,084,084	14,084,084	1.5%	11,495,180	4.74000%	0.01550%	0.00000%	4.72450%	73,467.31	881,607.72
19	Loan		GSMC	Nitneil Portfolio I - Alabama	SF	49.04		13,200,000	13,200,000	13,200,000	1.4%	12,098,336	4.59000%	0.03550%	0.00000%	4.55450%	67,590.19	811,082.28
19.01	Property			Slaughter	SF		Fee Simple			2,801,061
19.02	Property			County Line	SF		Fee Simple			2,415,915
19.03	Property			Leeman	SF		Fee Simple			2,380,902
19.04	Property			Blake Bottom	SF		Fee Simple			2,030,769
19.05	Property			Oakwood	SF		Fee Simple			1,890,716
19.06	Property			Martin	SF		Fee Simple			1,680,637

A-3

GSMS 2014-GC22 Annex A
Control Number	Loan / Property Flag	Footnotes	Mortgage Loan Seller	Property Name	Unit Description	Loan Per Unit ($)	Ownership Interest	Original Balance ($)	Cut-off Date Balance ($)	Allocated Cut-off Date Loan Amount ($)	% of Initial Pool Balance	Balloon Balance ($)	Mortgage Loan Rate (%)	Administrative Fee Rate (%) (1)	Additional Strip (%)	Net Mortgage Loan Rate (%)	Monthly Debt Service ($) (2)	Annual Debt Service ($)
20	Loan	26, 27	CCRE	Aventura Medical Office & Bank	SF	384.85	Fee Simple	12,650,000	12,635,451	12,635,451	1.3%	10,284,550	4.65800%	0.01550%	0.02000%	4.62250%	65,288.72	783,464.64
21	Loan	28	SMF I	Hyatt Place Charleston Airport	Rooms	96,747.35	Fee Simple	12,300,000	12,286,914	12,286,914	1.3%	10,112,910	4.99500%	0.01550%	0.00000%	4.97950%	65,991.48	791,897.76
22	Loan	29	SMF I	Westwood Plaza	SF	57.01	Fee Simple	11,500,000	11,500,000	11,500,000	1.2%	9,671,094	4.86000%	0.05550%	0.00000%	4.80450%	60,754.29	729,051.48
23	Loan		GSMC	Broadway Market Center	SF	120.33	Fee Simple	11,390,000	11,390,000	11,390,000	1.2%	10,239,559	4.68650%	0.01550%	0.00000%	4.67100%	58,980.46	707,765.52
24	Loan	30	CCRE	Coyote Ranch & Morningside MHC	Pads	38,394.16		10,520,000	10,520,000	10,520,000	1.1%	8,672,019	5.07750%	0.01550%	0.02000%	5.04200%	56,972.96	683,675.52
24.01	Property			Coyote Ranch MHC	Pads		Fee Simple			8,307,884
24.02	Property			Morningside MHC	Pads		Fee Simple			2,212,116
25	Loan	31, 32	SMF I	Buffalo Grove Town Center	SF	79.62	Fee Simple	10,500,000	10,500,000	10,500,000	1.1%	8,798,029	4.73500%	0.01550%	0.00000%	4.71950%	54,678.08	656,136.96
26	Loan	11	CGMRC	aloft Broomfield	Rooms	74,734.91	Fee Simple	10,400,000	10,388,153	10,388,153	1.1%	8,467,300	4.70000%	0.01550%	0.00000%	4.68450%	53,938.33	647,259.96
27	Loan		SMF I	Myrtle Beach Medical	SF	232.38	Fee Simple	10,300,000	10,300,000	10,300,000	1.1%	8,863,876	4.78800%	0.01550%	0.00000%	4.77250%	53,965.85	647,590.20
28	Loan	11, 33, 34	GSMC	Hampton Inn Pineville	Rooms	90,090.09	Fee Simple	10,000,000	10,000,000	10,000,000	1.0%	8,258,313	5.13350%	0.06050%	0.00000%	5.07300%	54,501.01	654,012.12
29	Loan		GSMC	Nitneil Portfolio I - Georgia	SF	64.77		9,900,000	9,900,000	9,900,000	1.0%	9,073,752	4.59000%	0.03550%	0.00000%	4.55450%	50,692.64	608,311.68
29.01	Property			Arnold	SF		Fee Simple			4,223,077
29.02	Property			Hutchinson	SF		Fee Simple			2,976,923
29.03	Property			Mt. Zion	SF		Fee Simple			2,700,000
30	Loan		CGMRC	Timber Development Portfolio	SF	86.71		8,932,500	8,932,500	8,932,500	0.9%	7,344,819	5.00000%	0.01550%	0.00000%	4.98450%	47,951.59	575,419.08
30.01	Property			Plaza at Coal Township	SF		Fee Simple			5,272,500
30.02	Property			Joshua Plaza	SF		Fee Simple			3,660,000
31	Loan		GSMC	Ivy Pointe Office Building	SF	85.93	Fee Simple	8,100,000	8,091,307	8,091,307	0.8%	6,651,642	4.95800%	0.01550%	0.00000%	4.94250%	43,274.87	519,298.44
32	Loan		GSMC	Whitehall Tech Center III	SF	68.73	Fee Simple	8,050,000	8,041,158	8,041,158	0.8%	6,588,885	4.85850%	0.01550%	0.00000%	4.84300%	42,520.68	510,248.16
33	Loan	35, 36	CGMRC	500 West 43rd Street	SF	311.51	Fee Simple	8,000,000	8,000,000	8,000,000	0.8%	8,000,000	4.47000%	0.01550%	0.00000%	4.45450%	30,213.89	362,566.68
34	Loan	11	CGMRC	Bernardo Plaza Court	SF	149.42	Fee Simple	7,800,000	7,800,000	7,800,000	0.8%	6,386,219	4.87000%	0.01550%	0.00000%	4.85450%	41,254.57	495,054.84
35	Loan		CCRE	Encore Plaza	SF	120.24	Fee Simple	7,350,000	7,342,058	7,342,058	0.8%	6,029,990	4.92900%	0.06050%	0.00000%	4.86850%	39,138.07	469,656.84
36	Loan	37, 38	GSMC	Two Research Park	SF	107.28	Leasehold	7,200,000	7,187,919	7,187,919	0.7%	5,288,982	4.51850%	0.01550%	0.00000%	4.50300%	40,095.58	481,146.96
37	Loan	39	GSMC	Olivewood Shopping Center Portfolio	SF	76.76		7,000,000	6,992,553	6,992,553	0.7%	5,755,314	4.99500%	0.01550%	0.00000%	4.97950%	37,556.13	450,673.56
37.01	Property			Olivewood Shopping Center	SF		Fee Simple			5,514,317
37.02	Property			Big 5 Sporting Goods	SF		Fee Simple			1,478,236
38	Loan	11	CGMRC	Scott Towne Center	SF	72.60	Fee Simple	6,587,500	6,587,500	6,587,500	0.7%	5,428,994	5.07000%	0.01550%	0.00000%	5.05450%	35,645.48	427,745.76
39	Loan		CCRE	Discovery Point Apartments	Units	35,519.13	Fee Simple	6,500,000	6,500,000	6,500,000	0.7%	5,686,628	4.47350%	0.05550%	0.00000%	4.41800%	32,832.28	393,987.36
40	Loan	40	CCRE	Devon Madison	SF	50.42	Fee Simple	6,500,000	6,492,078	6,492,078	0.7%	5,237,943	4.40000%	0.01550%	0.02000%	4.36450%	32,549.46	390,593.52
41	Loan		CGMRC	Widewater Square	SF	58.76	Fee Simple	6,262,500	6,255,688	6,255,688	0.7%	5,132,879	4.90000%	0.01550%	0.00000%	4.88450%	33,236.76	398,841.12
42	Loan		GSMC	Whitehall Tech Center VII	SF	41.95	Fee Simple	5,900,000	5,893,520	5,893,520	0.6%	4,829,121	4.85850%	0.01550%	0.00000%	4.84300%	31,164.22	373,970.64
43	Loan		CGMRC	Lowe's Home Improvement Altoona	SF	45.40	Fee Simple	5,700,000	5,691,252	5,691,252	0.6%	4,265,918	5.02000%	0.01550%	0.00000%	5.00450%	33,388.09	400,657.08
44	Loan	41	CCRE	Omni East Shopping Center	SF	91.54	Fee Simple	5,400,000	5,400,000	5,400,000	0.6%	4,428,177	4.91750%	0.01550%	0.02000%	4.88200%	28,716.71	344,600.52
45	Loan		CGMRC	Amsdell - Pittsburgh & Dallas Portfolio	SF	50.11		5,250,000	5,250,000	5,250,000	0.5%	4,535,941	4.94000%	0.04550%	0.00000%	4.89450%	27,990.94	335,891.28
45.01	Property			Amsdell - Pittsburgh	SF		Fee Simple			3,000,000
45.02	Property			Amsdell - Cedar Hill	SF		Fee Simple			2,250,000
46	Loan		CGMRC	Pine Creek Apartments	Units	21,542.84	Fee Simple	5,025,000	5,019,483	5,019,483	0.5%	4,113,143	4.86000%	0.01550%	0.00000%	4.84450%	26,546.98	318,563.76
47	Loan		SMF I	Williamsburg East Apartments	Units	20,468.05	Fee Simple	5,000,000	4,994,204	4,994,204	0.5%	4,060,212	4.62300%	0.01550%	0.00000%	4.60750%	25,700.99	308,411.88
48	Loan		CGMRC	Tioga Park Apartments	Beds	30,099.52	Fee Simple	4,550,000	4,545,027	4,545,027	0.5%	3,726,810	4.88000%	0.06550%	0.00000%	4.81450%	24,092.78	289,113.36
49	Loan		CCRE	Smoky Hill Village I	SF	252.86	Fee Simple	4,425,000	4,425,000	4,425,000	0.5%	3,809,209	4.80000%	0.01550%	0.02000%	4.76450%	23,216.44	278,597.28
50	Loan	42, 43, 44, 45	CCRE	140 West Via Lola	Units	125,714.29	Fee Simple	4,400,000	4,400,000	4,400,000	0.5%	3,698,339	4.84250%	0.01550%	0.02000%	4.80700%	23,198.44	278,381.28
51	Loan		CGMRC	Tellus Alabama Self Storage Portfolio	SF	54.33		4,387,500	4,387,500	4,387,500	0.5%	3,614,721	5.06000%	0.06550%	0.00000%	4.99450%	23,714.20	284,570.40
51.01	Property			Tellus Alabama Self Storage Portfolio - Grayson Valley	SF		Fee Simple			2,325,000
51.02	Property			Tellus Alabama Self Storage Portfolio - Letson Farms	SF		Fee Simple			2,062,500
52	Loan	46	SMF I	Grandview Plaza	SF	59.66	Fee Simple	3,850,000	3,850,000	3,850,000	0.4%	3,203,575	4.75000%	0.01550%	0.00000%	4.73450%	21,949.52	263,394.24
53	Loan		SMF I	Muirwood Square	SF	109.16	Fee Simple	3,787,000	3,783,059	3,783,059	0.4%	3,123,179	5.08900%	0.01550%	0.00000%	5.07350%	20,535.92	246,431.04
54	Loan		CGMRC	Store House - Indy	SF	29.04	Fee Simple	2,930,000	2,930,000	2,930,000	0.3%	2,481,269	5.10000%	0.06550%	0.00000%	5.03450%	15,908.43	190,901.16
55	Loan	11	SMF I	Century Plaza	SF	79.57	Fee Simple	2,775,000	2,775,000	2,775,000	0.3%	2,284,002	5.03000%	0.01550%	0.00000%	5.01450%	14,947.72	179,372.64
56	Loan		CGMRC	Marianna Center	SF	116.61	Fee Simple	2,750,000	2,741,679	2,741,679	0.3%	2,294,216	5.45000%	0.01550%	0.00000%	5.43450%	15,528.04	186,336.48
57	Loan		CCRE	Smoky Hill Village II	SF	187.87	Fee Simple	2,700,000	2,700,000	2,700,000	0.3%	2,324,264	4.80000%	0.01550%	0.02000%	4.76450%	14,165.96	169,991.52
58	Loan		CGMRC	Briar Pointe Plaza	SF	86.84	Fee Simple	2,600,000	2,597,282	2,597,282	0.3%	2,142,926	5.07000%	0.06050%	0.00000%	5.00950%	14,068.80	168,825.60
59	Loan		SMF I	Normandy Square	SF	91.06	Fee Simple	2,280,000	2,276,422	2,276,422	0.2%	1,904,206	4.89700%	0.01550%	0.00000%	4.88150%	13,192.19	158,306.28

A-4

GSMS 2014-GC22 Annex A
Control Number	Loan / Property Flag	Footnotes	Mortgage Loan Seller	Property Name	Companion Loan Monthly Debt Service ($)	Companion Loan Annual Debt Service ($)	Amortization Type	Interest Accrual Method	Seasoning	Original Interest- Only Period (Mos.)	Remaining Interest-Only Period (Mos.)	Original Term To Maturity / ARD (Mos.)	Remaining Term To Maturity / ARD (Mos.)	Original Amortization Term (Mos.)	Remaining Amortization Term (Mos.)	Origination Date	Due Date
1	Loan	8	CGMRC	Maine Mall	492,158.56	5,905,902.72	Interest Only	Actual/360	2	120	118	120	118	0	0	3/11/2014	3
2	Loan	9, 10, 11	GSMC	Selig Portfolio	377,653.34	4,531,840.04	Interest Only	Actual/360	1	120	119	120	119	0	0	4/24/2014	6
2.01	Property	11		Fourth & Blanchard
2.02	Property	11, 12		635 Elliott
2.03	Property	11		645 Elliott
2.04	Property	11, 13, 14		Fifth & Jackson
2.05	Property			North Tower - 100 West Harrison
2.06	Property	11		200 West Thomas
2.07	Property	11, 15		South Tower - 100 West Harrison
3	Loan		CGMRC	EpiCentre			Interest Only	Actual/360	0	84	84	84	84	0	0	5/9/2014	6
4	Loan	16	CCRE	Ridgeview Apartments			Interest Only, Then Amortizing	Actual/360	0	36	36	84	84	360	360	5/21/2014	6
5	Loan	17, 18	SMF I	The Cove Apartments			Interest Only, Then Amortizing	Actual/360	0	42	42	84	84	360	360	5/15/2014	6
6	Loan	19, 20, 21	GSMC	Newcastle Senior Housing Portfolio	1,787,400.38	21,448,804.56	Amortizing	Actual/360	5	0	0	120	115	360	355	12/23/2013	6
6.01	Property			Orchid Terrace
6.02	Property			Village Gate of Farmington
6.03	Property			Lodge At Cold Spring
6.04	Property			The Manor At Oakridge
6.05	Property			Durham Regent
6.06	Property			Dogwood Estates
6.07	Property			Sheldon Oaks
6.08	Property			Jordan Oaks
6.09	Property			Sky Peaks
6.10	Property			The Westmont
6.11	Property			Pinewood Hills
6.12	Property			Hidden Lakes
6.13	Property			Walnut Woods
6.14	Property			Oakwood Hills
6.15	Property			Madison Estates
6.16	Property			Thornton Place
6.17	Property			Whiterock Court
6.18	Property			The Bentley
6.19	Property			Pueblo Regent
6.20	Property			Vista De La Montana
6.21	Property			Rock Creek
6.22	Property			Illahee Hills
6.23	Property			Palmer Hills
6.24	Property			Uffelman Estates
6.25	Property			The Regent
6.26	Property			The Fountains At Hidden Lakes
7	Loan	22	CGMRC	Mason Multifamily Portfolio			Interest Only, Then Amortizing	Actual/360	0	60	60	120	120	360	360	5/16/2014	6
7.01	Property			University Heights
7.02	Property			Ashbury Court
7.03	Property			James Court
7.04	Property			Old Orchard
7.05	Property			St. Albans
7.06	Property			Ashbury East
7.07	Property			Colonial West
7.08	Property			Cardinal
7.09	Property			Colonial East
8	Loan	11	CGMRC	The Hamptons of Cloverlane			Interest Only, Then Amortizing	Actual/360	1	60	59	120	119	360	360	4/16/2014	6
9	Loan		CCRE	Allspace Self Storage Portfolio			Amortizing	Actual/360	1	0	0	120	119	360	359	4/21/2014	6
9.01	Property			Huntington Beach
9.02	Property			Costa Mesa
9.03	Property			San Marcos
9.04	Property			Garden Grove
10	Loan	23	CCRE	Corporate Park Office Center I&II			Interest Only, Then Amortizing	Actual/360	0	12	12	120	120	360	360	5/20/2014	6
11	Loan	23	CCRE	AirPark North Business Center			Interest Only, Then Amortizing	Actual/360	0	12	12	120	120	360	360	5/20/2014	6
12	Loan		GSMC	Maccabees Center			Amortizing	Actual/360	0	0	0	120	120	360	360	5/13/2014	6
13	Loan		CCRE	Ashford Apartments			Amortizing	Actual/360	0	0	0	120	120	360	360	5/12/2014	6
14	Loan		GSMC	College Towers			Amortizing	Actual/360	0	0	0	120	120	360	360	5/12/2014	6
15	Loan		SMF I	Simon Office			Amortizing	Actual/360	1	0	0	120	119	360	359	4/17/2014	6
16	Loan		SMF I	American Heritage			Interest Only, Then Amortizing	Actual/360	0	12	12	120	120	360	360	5/20/2014	6
17	Loan	11, 24, 25	CCRE	Bluegrass Corporate Center			Interest Only, Then Amortizing	Actual/360	0	12	12	120	120	360	360	5/21/2014	6
18	Loan		CGMRC	One New Hampshire			Amortizing	Actual/360	1	0	0	120	119	360	359	5/1/2014	6
19	Loan		GSMC	Nitneil Portfolio I - Alabama			Interest Only, Then Amortizing	Actual/360	0	60	60	120	120	360	360	5/15/2014	6
19.01	Property			Slaughter
19.02	Property			County Line
19.03	Property			Leeman
19.04	Property			Blake Bottom
19.05	Property			Oakwood
19.06	Property			Martin

A-5

GSMS 2014-GC22 Annex A
Control Number	Loan / Property Flag	Footnotes	Mortgage Loan Seller	Property Name	Companion Loan Monthly Debt Service ($)	Companion Loan Annual Debt Service ($)	Amortization Type	Interest Accrual Method	Seasoning	Original Interest- Only Period (Mos.)	Remaining Interest-Only Period (Mos.)	Original Term To Maturity / ARD (Mos.)	Remaining Term To Maturity / ARD (Mos.)	Original Amortization Term (Mos.)	Remaining Amortization Term (Mos.)	Origination Date	Due Date
20	Loan	26, 27	CCRE	Aventura Medical Office & Bank			Amortizing	Actual/360	1	0	0	120	119	360	359	4/29/2014	6
21	Loan	28	SMF I	Hyatt Place Charleston Airport			Amortizing	Actual/360	1	0	0	120	119	360	359	4/10/2014	6
22	Loan	29	SMF I	Westwood Plaza			Interest Only, Then Amortizing	Actual/360	0	12	12	120	120	360	360	5/16/2014	6
23	Loan		GSMC	Broadway Market Center			Interest Only, Then Amortizing	Actual/360	0	48	48	120	120	360	360	5/14/2014	6
24	Loan	30	CCRE	Coyote Ranch & Morningside MHC			Amortizing	Actual/360	0	0	0	120	120	360	360	5/9/2014	6
24.01	Property			Coyote Ranch MHC
24.02	Property			Morningside MHC
25	Loan	31, 32	SMF I	Buffalo Grove Town Center			Interest Only, Then Amortizing - ARD	Actual/360	1	12	11	120	119	360	360	5/1/2014	6
26	Loan	11	CGMRC	aloft Broomfield			Amortizing	Actual/360	1	0	0	120	119	360	359	4/17/2014	6
27	Loan		SMF I	Myrtle Beach Medical			Interest Only, Then Amortizing	Actual/360	0	24	24	120	120	360	360	5/21/2014	6
28	Loan	11, 33, 34	GSMC	Hampton Inn Pineville			Amortizing	Actual/360	0	0	0	120	120	360	360	5/12/2014	6
29	Loan		GSMC	Nitneil Portfolio I - Georgia			Interest Only, Then Amortizing	Actual/360	0	60	60	120	120	360	360	5/15/2014	6
29.01	Property			Arnold
29.02	Property			Hutchinson
29.03	Property			Mt. Zion
30	Loan		CGMRC	Timber Development Portfolio			Amortizing	Actual/360	0	0	0	120	120	360	360	5/9/2014	6
30.01	Property			Plaza at Coal Township
30.02	Property			Joshua Plaza
31	Loan		GSMC	Ivy Pointe Office Building			Amortizing	Actual/360	1	0	0	120	119	360	359	4/17/2014	6
32	Loan		GSMC	Whitehall Tech Center III			Amortizing	Actual/360	1	0	0	120	119	360	359	5/2/2014	6
33	Loan	35, 36	CGMRC	500 West 43rd Street			Interest Only	Actual/360	1	60	59	60	59	0	0	5/1/2014	6
34	Loan	11	CGMRC	Bernardo Plaza Court			Amortizing	Actual/360	0	0	0	120	120	360	360	5/6/2014	6
35	Loan		CCRE	Encore Plaza			Amortizing	Actual/360	1	0	0	120	119	360	359	4/16/2014	6
36	Loan	37, 38	GSMC	Two Research Park			Amortizing	Actual/360	1	0	0	120	119	300	299	4/24/2014	6
37	Loan	39	GSMC	Olivewood Shopping Center Portfolio			Amortizing	Actual/360	1	0	0	120	119	360	359	4/24/2014	6
37.01	Property			Olivewood Shopping Center
37.02	Property			Big 5 Sporting Goods
38	Loan	11	CGMRC	Scott Towne Center			Amortizing	Actual/360	0	0	0	120	120	360	360	5/12/2014	6
39	Loan		CCRE	Discovery Point Apartments			Amortizing	Actual/360	0	0	0	84	84	360	360	5/7/2014	6
40	Loan	40	CCRE	Devon Madison			Amortizing	Actual/360	1	0	0	120	119	360	359	5/6/2014	6
41	Loan		CGMRC	Widewater Square			Amortizing	Actual/360	1	0	0	120	119	360	359	4/25/2014	6
42	Loan		GSMC	Whitehall Tech Center VII			Amortizing	Actual/360	1	0	0	120	119	360	359	5/2/2014	6
43	Loan		CGMRC	Lowe's Home Improvement Altoona			Amortizing	Actual/360	1	0	0	120	119	300	299	4/16/2014	6
44	Loan	41	CCRE	Omni East Shopping Center			Amortizing	Actual/360	0	0	0	120	120	360	360	5/9/2014	6
45	Loan		CGMRC	Amsdell - Pittsburgh & Dallas Portfolio			Interest Only, Then Amortizing	Actual/360	1	24	23	120	119	360	360	5/6/2014	6
45.01	Property			Amsdell - Pittsburgh
45.02	Property			Amsdell - Cedar Hill
46	Loan		CGMRC	Pine Creek Apartments			Amortizing	Actual/360	1	0	0	120	119	360	359	4/30/2014	6
47	Loan		SMF I	Williamsburg East Apartments			Amortizing	Actual/360	1	0	0	120	119	360	359	5/2/2014	6
48	Loan		CGMRC	Tioga Park Apartments			Amortizing	Actual/360	1	0	0	120	119	360	359	4/25/2014	6
49	Loan		CCRE	Smoky Hill Village I			Interest Only, Then Amortizing	Actual/360	0	24	24	120	120	360	360	5/14/2014	6
50	Loan	42, 43, 44, 45	CCRE	140 West Via Lola			Interest Only, Then Amortizing	Actual/360	0	12	12	120	120	360	360	5/20/2014	6
51	Loan		CGMRC	Tellus Alabama Self Storage Portfolio			Amortizing	Actual/360	0	0	0	120	120	360	360	5/19/2014	6
51.01	Property			Tellus Alabama Self Storage Portfolio - Grayson Valley
51.02	Property			Tellus Alabama Self Storage Portfolio - Letson Farms
52	Loan	46	SMF I	Grandview Plaza			Amortizing	Actual/360	0	0	0	84	84	300	300	5/14/2014	6
53	Loan		SMF I	Muirwood Square			Amortizing	Actual/360	1	0	0	120	119	360	359	5/2/2014	6
54	Loan		CGMRC	Store House - Indy			Interest Only, Then Amortizing	Actual/360	0	12	12	120	120	360	360	5/14/2014	6
55	Loan	11	SMF I	Century Plaza			Amortizing	Actual/360	0	0	0	120	120	360	360	5/15/2014	6
56	Loan		CGMRC	Marianna Center			Amortizing	Actual/360	3	0	0	120	117	360	357	3/4/2014	6
57	Loan		CCRE	Smoky Hill Village II			Interest Only, Then Amortizing	Actual/360	0	24	24	120	120	360	360	5/14/2014	6
58	Loan		CGMRC	Briar Pointe Plaza			Amortizing	Actual/360	1	0	0	120	119	360	359	5/6/2014	6
59	Loan		SMF I	Normandy Square			Amortizing	Actual/360	1	0	0	84	83	300	299	4/25/2014	6

A-6

GSMS 2014-GC22 Annex A
Control Number	Loan / Property Flag	Footnotes	Mortgage Loan Seller	Property Name	First Due Date	Last IO Due Date	First P&I Due Date	Maturity Date / ARD	ARD (Yes / No)	Final Maturity Date	Grace Period- Late Fee	Grace Period- Default	Prepayment Provision (3)	2011 NOI ($)	2012 NOI ($)
1	Loan	8	CGMRC	Maine Mall	5/3/2014	4/3/2024		4/3/2024	No		0	0	Lockout/26_Defeasance/90_0%/4	17,715,742	18,603,373
2	Loan	9, 10, 11	GSMC	Selig Portfolio	6/6/2014	5/6/2024		5/6/2024	No		0	0	Lockout/25_Defeasance/91_0%/4	11,850,495	11,336,122
2.01	Property	11		Fourth & Blanchard										6,638,764	5,027,685
2.02	Property	11, 12		635 Elliott										(540,043)	(576,564)
2.03	Property	11		645 Elliott										583,401	1,540,760
2.04	Property	11, 13, 14		Fifth & Jackson										2,632,609	2,707,688
2.05	Property			North Tower - 100 West Harrison										961,834	928,448
2.06	Property	11		200 West Thomas										388,024	515,007
2.07	Property	11, 15		South Tower - 100 West Harrison										1,185,905	1,193,097
3	Loan		CGMRC	EpiCentre	7/6/2014	6/6/2021		6/6/2021	No		0	0	Lockout/24_Defeasance/49_0%/11	3,624,873	6,883,370
4	Loan	16	CCRE	Ridgeview Apartments	7/6/2014	6/6/2017	7/6/2017	6/6/2021	No		0	0	Lockout/24_Defeasance/56_0%/4	5,335,934	5,263,645
5	Loan	17, 18	SMF I	The Cove Apartments	7/6/2014	12/6/2017	1/6/2018	6/6/2021	No		0	0	Lockout/24_>YM or 1%/55_0%/5	N/A	2,866,977
6	Loan	19, 20, 21	GSMC	Newcastle Senior Housing Portfolio	2/6/2014		2/6/2014	1/6/2024	No		0	0	Lockout/5_>YM or 1%/111_0%/4	26,323,602	32,483,514
6.01	Property			Orchid Terrace										1,743,154	1,899,837
6.02	Property			Village Gate of Farmington										1,962,047	1,911,474
6.03	Property			Lodge At Cold Spring										1,072,313	1,592,775
6.04	Property			The Manor At Oakridge										988,712	1,405,939
6.05	Property			Durham Regent										1,105,152	1,325,714
6.06	Property			Dogwood Estates										1,290,057	1,437,633
6.07	Property			Sheldon Oaks										1,367,901	1,665,917
6.08	Property			Jordan Oaks										1,817,894	1,580,256
6.09	Property			Sky Peaks										1,063,183	1,185,743
6.10	Property			The Westmont										1,217,430	1,485,959
6.11	Property			Pinewood Hills										1,573,810	1,577,366
6.12	Property			Hidden Lakes										1,415,289	1,330,794
6.13	Property			Walnut Woods										1,106,877	1,253,477
6.14	Property			Oakwood Hills										1,235,623	1,732,811
6.15	Property			Madison Estates										1,347,490	1,723,788
6.16	Property			Thornton Place										803,019	1,136,990
6.17	Property			Whiterock Court										657,606	1,060,588
6.18	Property			The Bentley										779,788	1,401,293
6.19	Property			Pueblo Regent										423,091	838,478
6.20	Property			Vista De La Montana										652,780	772,432
6.21	Property			Rock Creek										589,269	747,548
6.22	Property			Illahee Hills										779,022	904,857
6.23	Property			Palmer Hills										645,837	1,069,419
6.24	Property			Uffelman Estates										269,464	640,866
6.25	Property			The Regent										N/A	317,150
6.26	Property			The Fountains At Hidden Lakes										416,796	484,409
7	Loan	22	CGMRC	Mason Multifamily Portfolio	7/6/2014	6/6/2019	7/6/2019	6/6/2024	No		0	0	Lockout/24_Defeasance/93_0%/3	3,181,345	3,415,660
7.01	Property			University Heights										792,822	795,040
7.02	Property			Ashbury Court										623,723	644,394
7.03	Property			James Court										419,164	445,284
7.04	Property			Old Orchard										317,985	272,357
7.05	Property			St. Albans										366,718	369,755
7.06	Property			Ashbury East										N/A	224,058
7.07	Property			Colonial West										234,583	216,489
7.08	Property			Cardinal										215,018	227,115
7.09	Property			Colonial East										211,332	221,168
8	Loan	11	CGMRC	The Hamptons of Cloverlane	6/6/2014	5/6/2019	6/6/2019	5/6/2024	No		0	0	Lockout/25_Defeasance/91_0%/4	2,444,738	2,653,638
9	Loan		CCRE	Allspace Self Storage Portfolio	6/6/2014		6/6/2014	5/6/2024	No		0	0	Lockout/25_Defeasance/91_0%/4	2,521,416	2,680,625
9.01	Property			Huntington Beach										1,148,687	1,221,378
9.02	Property			Costa Mesa										649,515	754,346
9.03	Property			San Marcos										530,073	511,514
9.04	Property			Garden Grove										193,141	193,387
10	Loan	23	CCRE	Corporate Park Office Center I&II	7/6/2014	6/6/2015	7/6/2015	6/6/2024	No		0	0	Lockout/24_>YM or 1%/92_0%/4	1,691,108	1,649,059
11	Loan	23	CCRE	AirPark North Business Center	7/6/2014	6/6/2015	7/6/2015	6/6/2024	No		0	0	Lockout/24_>YM or 1%/92_0%/4	1,017,906	1,036,956
12	Loan		GSMC	Maccabees Center	7/6/2014		7/6/2014	6/6/2024	No		0	0	Lockout/24_Defeasance/92_0%/4	5,108,651	2,325,447
13	Loan		CCRE	Ashford Apartments	7/6/2014		7/6/2014	6/6/2024	No		0	0	Lockout/24_Defeasance/92_0%/4	N/A	1,102,776
14	Loan		GSMC	College Towers	7/6/2014		7/6/2014	6/6/2024	No		0	0	Lockout/24_Defeasance/91_0%/5	1,261,809	1,309,929
15	Loan		SMF I	Simon Office	6/6/2014		6/6/2014	5/6/2024	No		0	0	Lockout/25_>YM or 1%/91_0%/4	N/A	N/A
16	Loan		SMF I	American Heritage	7/6/2014	6/6/2015	7/6/2015	6/6/2024	No		0	0	Lockout/24_Defeasance/91_0%/5	1,610,877	1,443,032
17	Loan	11, 24, 25	CCRE	Bluegrass Corporate Center	7/6/2014	6/6/2015	7/6/2015	6/6/2024	No		0	0	Lockout/24_Defeasance/93_0%/3	1,154,361	1,222,516
18	Loan		CGMRC	One New Hampshire	6/6/2014		6/6/2014	5/6/2024	No		0	0	Lockout/25_Defeasance/91_0%/4	1,535,183	1,246,900
19	Loan		GSMC	Nitneil Portfolio I - Alabama	7/6/2014	6/6/2019	7/6/2019	6/6/2024	No		0	0	Lockout/24_Defeasance/92_0%/4	1,001,406	1,100,870
19.01	Property			Slaughter										221,505	243,729
19.02	Property			County Line										137,238	171,444
19.03	Property			Leeman										198,394	209,159
19.04	Property			Blake Bottom										182,827	191,532
19.05	Property			Oakwood										141,029	157,678
19.06	Property			Martin										120,413	127,328

A-7

GSMS 2014-GC22 Annex A

Control Number

Loan / Property Flag

Footnotes

Mortgage Loan Seller

Property Name

First Due Date

Last IO Due Date

First P&I Due Date

Maturity Date / ARD

ARD (Yes / No)

Final Maturity Date

Grace Period- Late Fee

Grace Period- Default

Prepayment Provision (3)

2011 NOI ($)

2012 NOI ($)

20

Loan

26, 27

CCRE

Aventura Medical Office & Bank

6/6/2014

6/6/2014

5/6/2024

No

0

0

Lockout/25_Defeasance/92_0%/3

870,472

956,861

21

Loan

28

SMF I

Hyatt Place Charleston Airport

6/6/2014

6/6/2014

5/6/2024

No

0

0

Lockout/25_Defeasance/91_0%/4

1,073,792

1,117,339

22

Loan

29

SMF I

Westwood Plaza

7/6/2014

6/6/2015

7/6/2015

6/6/2024

No

0

0

Lockout/24_Defeasance/92_0%/4

1,087,360

1,119,686

23

Loan

GSMC

Broadway Market Center

7/6/2014

6/6/2018

7/6/2018

6/6/2024

No

0

0

Lockout/24_Defeasance/92_0%/4

827,408

823,536

24

Loan

30

CCRE

Coyote Ranch & Morningside MHC

7/6/2014

7/6/2014

6/6/2024

No

0

0

Lockout/24_Defeasance/93_0%/3

891,257

912,383

24.01

Property

Coyote Ranch MHC

650,821

596,403

24.02

Property

Morningside MHC

240,435

315,980

25

Loan

31, 32

SMF I

Buffalo Grove Town Center

6/6/2014

5/6/2015

6/6/2015

5/6/2024

Yes

5/6/2029

0

0

Lockout/25_Defeasance/91_0%/4

933,295

963,523

26

Loan

11

CGMRC

aloft Broomfield

6/6/2014

6/6/2014

5/6/2024

No

0

0

Lockout/25_Defeasance/92_0%/3

726,579

1,068,303

27

Loan

SMF I

Myrtle Beach Medical

7/6/2014

6/6/2016

7/6/2016

6/6/2024

No

0

0

Lockout/24_Defeasance/92_0%/4

1,097,887

1,168,569

28

Loan

11, 33, 34

GSMC

Hampton Inn Pineville

7/6/2014

7/6/2014

6/6/2024

No

15

0

Lockout/24_Defeasance/92_0%/4

997,693

1,337,182

29

Loan

GSMC

Nitneil Portfolio I - Georgia

7/6/2014

6/6/2019

7/6/2019

6/6/2024

No

0

0

Lockout/24_Defeasance/92_0%/4

824,075

864,060

29.01

Property

Arnold

408,357

440,694

29.02

Property

Hutchinson

242,315

250,898

29.03

Property

Mt. Zion

173,403

172,468

30

Loan

CGMRC

Timber Development Portfolio

7/6/2014

7/6/2014

6/6/2024

No

0

0

Lockout/24_Defeasance/92_0%/4

891,486

909,190

30.01

Property

Plaza at Coal Township

474,027

510,308

30.02

Property

Joshua Plaza

417,459

398,882

31

Loan

GSMC

Ivy Pointe Office Building

6/6/2014

6/6/2014

5/6/2024

No

0

0

Lockout/25_Defeasance/91_0%/4

537,570

336,813

32

Loan

GSMC

Whitehall Tech Center III

6/6/2014

6/6/2014

5/6/2024

No

15

0

Lockout/25_Defeasance/91_0%/4

795,050

708,179

33

Loan

35, 36

CGMRC

500 West 43rd Street

6/6/2014

5/6/2019

5/6/2019

No

0

0

Lockout/25_Defeasance/31_0%/4

N/A

774,529

34

Loan

11

CGMRC

Bernardo Plaza Court

7/6/2014

7/6/2014

6/6/2024

No

0

0

Lockout/24_Defeasance/93_0%/3

536,938

693,502

35

Loan

CCRE

Encore Plaza

6/6/2014

6/6/2014

5/6/2024

No

0

0

Lockout/25_Defeasance/91_0%/4

657,468

621,643

36

Loan

37, 38

GSMC

Two Research Park

6/6/2014

6/6/2014

5/6/2024

No

0

0

Lockout/25_Defeasance/91_0%/4

873,183

924,616

37

Loan

39

GSMC

Olivewood Shopping Center Portfolio

6/6/2014

6/6/2014

5/6/2024

No

0

0

Lockout/25_Defeasance/91_0%/4

222,251

663,508

37.01

Property

Olivewood Shopping Center

222,251

663,508

37.02

Property

Big 5 Sporting Goods

N/A

N/A

38

Loan

11

CGMRC

Scott Towne Center

7/6/2014

7/6/2014

6/6/2024

No

0

0

Lockout/24_Defeasance/93_0%/3

N/A

N/A

39

Loan

CCRE

Discovery Point Apartments

7/6/2014

7/6/2014

6/6/2021

No

0

0

Lockout/24_Defeasance/48_0%/12

N/A

512,459

40

Loan

40

CCRE

Devon Madison

6/6/2014

6/6/2014

5/6/2024

No

0

0

Lockout/25_Defeasance/91_0%/4

615,032

650,516

41

Loan

CGMRC

Widewater Square

6/6/2014

6/6/2014

5/6/2024

No

0

0

Lockout/25_Defeasance/91_0%/4

663,372

586,386

42

Loan

GSMC

Whitehall Tech Center VII

6/6/2014

6/6/2014

5/6/2024

No

15

0

Lockout/25_Defeasance/91_0%/4

780,636

781,086

43

Loan

CGMRC

Lowe's Home Improvement Altoona

6/6/2014

6/6/2014

5/6/2024

No

0

0

Lockout/25_Defeasance/91_0%/4

759,329

764,230

44

Loan

41

CCRE

Omni East Shopping Center

7/6/2014

7/6/2014

6/6/2024

No

0

0

Lockout/24_Defeasance/93_0%/3

493,931

500,331

45

Loan

CGMRC

Amsdell - Pittsburgh & Dallas Portfolio

6/6/2014

5/6/2016

6/6/2016

5/6/2024

No

0

0

Lockout/25_Defeasance/90_0%/5

317,067

418,057

45.01

Property

Amsdell - Pittsburgh

233,419

275,183

45.02

Property

Amsdell - Cedar Hill

83,648

142,874

46

Loan

CGMRC

Pine Creek Apartments

6/6/2014

6/6/2014

5/6/2024

No

0

0

Lockout/25_Defeasance/91_0%/4

573,883

613,939

47

Loan

SMF I

Williamsburg East Apartments

6/6/2014

6/6/2014

5/6/2024

No

0

0

Lockout/25_Defeasance/91_0%/4

494,905

678,514

48

Loan

CGMRC

Tioga Park Apartments

6/6/2014

6/6/2014

5/6/2024

No

0

0

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

364,026

430,815

49

Loan

CCRE

Smoky Hill Village I

7/6/2014

6/6/2016

7/6/2016

6/6/2024

No

0

0

Lockout/24_Defeasance/91_0%/5

N/A

327,647

50

Loan

42, 43, 44, 45

CCRE

140 West Via Lola

7/6/2014

6/6/2015

7/6/2015

6/6/2024

No

0

0

Lockout/24_Defeasance/92_0%/4

N/A

N/A

51

Loan

CGMRC

Tellus Alabama Self Storage Portfolio

7/6/2014

7/6/2014

6/6/2024

No

0

0

Lockout/24_Defeasance/93_0%/3

245,622

332,846

51.01

Property

Tellus Alabama Self Storage Portfolio - Grayson Valley

178,446

205,559

51.02

Property

Tellus Alabama Self Storage Portfolio - Letson Farms

67,176

127,287

52

Loan

46

SMF I

Grandview Plaza

7/6/2014

7/6/2014

6/6/2021

No

0

0

Lockout/24_Defeasance/56_0%/4

365,000

414,933

53

Loan

SMF I

Muirwood Square

6/6/2014

6/6/2014

5/6/2024

No

0

0

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

468,386

440,652

54

Loan

CGMRC

Store House - Indy

7/6/2014

6/6/2015

7/6/2015

6/6/2024

No

0

0

Lockout/24_Defeasance/93_0%/3

237,889

187,976

55

Loan

11

SMF I

Century Plaza

7/6/2014

7/6/2014

6/6/2024

No

0

0

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

338,456

408,006

56

Loan

CGMRC

Marianna Center

4/6/2014

4/6/2014

3/6/2024

No

0

0

Lockout/27_Defeasance/89_0%/4

346,278

326,856

57

Loan

CCRE

Smoky Hill Village II

7/6/2014

6/6/2016

7/6/2016

6/6/2024

No

0

0

Lockout/24_Defeasance/91_0%/5

N/A

216,447

58

Loan

CGMRC

Briar Pointe Plaza

6/6/2014

6/6/2014

5/6/2024

No

0

0

Lockout/25_Defeasance/91_0%/4

337,079

338,000

59

Loan

SMF I

Normandy Square

6/6/2014

6/6/2014

5/6/2021

No

0

0

Lockout/25_Defeasance/55_0%/4

161,825

153,033

A-8

GSMS 2014-GC22 Annex A
Control Number	Loan / Property Flag	Footnotes	Mortgage Loan Seller	Property Name	2013 EGI ($)	2013 Expenses ($)	2013 NOI ($)	Most Recent EGI (if past 2013) ($)	Most Recent Expenses (if past 2013) ($)	Most Recent NOI (if past 2013) ($)	Most Recent NOI Date (if past 2013)	Most Recent # of months	Most Recent Description	Underwritten EGI ($)	Underwritten Expenses ($)
1	Loan	8	CGMRC	Maine Mall	27,280,921	7,272,131	20,008,790	27,559,654	7,246,278	20,313,377	1/31/2014	12	Trailing 12	29,216,598	7,849,481
2	Loan	9, 10, 11	GSMC	Selig Portfolio	18,488,171	7,234,287	11,253,884	17,907,999	7,347,957	10,560,042	2/28/2014	12	Trailing 12	27,283,001	7,205,223
2.01	Property	11		Fourth & Blanchard	7,961,499	3,333,213	4,628,285	7,595,628	3,397,055	4,198,573	2/28/2014	12	Trailing 12	9,273,835	3,242,279
2.02	Property	11, 12		635 Elliott	24,328	562,334	(538,006)	26,025	570,139	(544,114)	2/28/2014	12	Trailing 12	6,983,340	794,194
2.03	Property	11		645 Elliott	3,084,456	973,078	2,111,378	3,088,170	989,113	2,099,057	2/28/2014	12	Trailing 12	3,191,847	917,535
2.04	Property	11, 13, 14		Fifth & Jackson	3,614,683	1,120,699	2,493,983	3,569,751	1,126,280	2,443,471	2/28/2014	12	Trailing 12	4,135,093	1,110,812
2.05	Property			North Tower - 100 West Harrison	1,348,729	432,122	916,607	1,290,765	441,546	849,219	2/28/2014	12	Trailing 12	1,375,685	405,994
2.06	Property	11		200 West Thomas	1,129,963	391,274	738,689	1,126,975	400,087	726,888	2/28/2014	12	Trailing 12	1,172,676	362,839
2.07	Property	11, 15		South Tower - 100 West Harrison	1,324,513	421,566	902,947	1,210,685	423,737	786,948	2/28/2014	12	Trailing 12	1,150,525	371,570
3	Loan		CGMRC	EpiCentre	13,073,586	3,999,553	9,074,032	13,625,028	4,223,680	9,401,348	2/28/2014	12	Trailing 12	13,689,726	4,448,342
4	Loan	16	CCRE	Ridgeview Apartments	8,751,495	3,125,862	5,625,633	N/A	N/A	N/A	N/A	N/A	Not Available	8,643,056	3,221,162
5	Loan	17, 18	SMF I	The Cove Apartments	7,003,189	3,580,144	3,423,045	7,058,443	3,557,993	3,500,450	3/31/2014	12	Trailing 12	7,115,144	3,502,223
6	Loan	19, 20, 21	GSMC	Newcastle Senior Housing Portfolio	80,518,220	43,254,582	37,263,639	80,890,045	43,476,873	37,413,173	1/31/2014	12	Trailing 12	83,423,512	45,095,540
6.01	Property			Orchid Terrace	3,615,480	1,558,000	2,057,479	3,657,900	1,560,361	2,097,538	1/31/2014	12	Trailing 12	3,765,562	1,616,191
6.02	Property			Village Gate of Farmington	5,474,662	3,300,645	2,174,017	5,535,219	3,316,831	2,218,388	1/31/2014	12	Trailing 12	5,965,173	3,438,719
6.03	Property			Lodge At Cold Spring	3,741,800	1,813,119	1,928,681	3,730,387	1,809,791	1,920,597	1/31/2014	12	Trailing 12	3,731,764	1,838,295
6.04	Property			The Manor At Oakridge	3,182,382	1,679,329	1,503,053	3,202,970	1,660,932	1,542,038	1/31/2014	12	Trailing 12	3,097,921	1,708,317
6.05	Property			Durham Regent	3,478,351	1,675,965	1,802,387	3,516,984	1,693,648	1,823,335	1/31/2014	12	Trailing 12	3,694,378	1,752,219
6.06	Property			Dogwood Estates	3,711,864	1,677,448	2,034,417	3,668,684	1,664,798	2,003,886	1/31/2014	12	Trailing 12	3,388,667	1,764,218
6.07	Property			Sheldon Oaks	3,206,096	1,499,472	1,706,624	3,217,439	1,519,892	1,697,546	1/31/2014	12	Trailing 12	3,322,605	1,572,098
6.08	Property			Jordan Oaks	3,581,572	1,589,663	1,991,909	3,608,790	1,593,995	2,014,795	1/31/2014	12	Trailing 12	3,653,520	1,643,944
6.09	Property			Sky Peaks	3,209,017	1,764,066	1,444,951	3,188,365	1,787,573	1,400,791	1/31/2014	12	Trailing 12	3,291,136	1,851,182
6.10	Property			The Westmont	3,769,457	2,022,150	1,747,307	3,834,430	2,018,214	1,816,216	1/31/2014	12	Trailing 12	4,223,026	2,129,018
6.11	Property			Pinewood Hills	3,506,717	1,660,581	1,846,136	3,509,756	1,643,803	1,865,953	1/31/2014	12	Trailing 12	3,572,303	1,779,657
6.12	Property			Hidden Lakes	3,489,914	1,974,893	1,515,021	3,522,474	1,996,869	1,525,604	1/31/2014	12	Trailing 12	3,729,151	2,096,290
6.13	Property			Walnut Woods	3,276,133	1,717,073	1,559,059	3,319,705	1,712,035	1,607,670	1/31/2014	12	Trailing 12	3,537,844	1,769,675
6.14	Property			Oakwood Hills	3,176,786	1,545,591	1,631,194	3,153,314	1,572,540	1,580,774	1/31/2014	12	Trailing 12	3,072,910	1,586,644
6.15	Property			Madison Estates	4,060,758	2,669,733	1,391,025	4,055,915	2,701,786	1,354,129	1/31/2014	12	Trailing 12	4,271,351	2,766,710
6.16	Property			Thornton Place	2,632,765	1,497,516	1,135,250	2,639,646	1,510,516	1,129,130	1/31/2014	12	Trailing 12	2,703,486	1,559,227
6.17	Property			Whiterock Court	3,136,637	1,781,513	1,355,124	3,183,857	1,796,778	1,387,079	1/31/2014	12	Trailing 12	3,297,646	1,886,461
6.18	Property			The Bentley	3,034,395	1,630,803	1,403,591	3,042,344	1,649,279	1,393,065	1/31/2014	12	Trailing 12	3,134,040	1,732,805
6.19	Property			Pueblo Regent	2,344,556	1,328,796	1,015,760	2,347,658	1,346,545	1,001,113	1/31/2014	12	Trailing 12	2,502,683	1,396,242
6.20	Property			Vista De La Montana	2,396,911	1,469,374	927,537	2,372,103	1,465,990	906,113	1/31/2014	12	Trailing 12	2,262,468	1,507,203
6.21	Property			Rock Creek	2,548,689	1,467,280	1,081,409	2,579,182	1,475,015	1,104,167	1/31/2014	12	Trailing 12	2,663,288	1,506,250
6.22	Property			Illahee Hills	2,394,016	1,446,122	947,893	2,404,237	1,461,082	943,155	1/31/2014	12	Trailing 12	2,482,515	1,509,041
6.23	Property			Palmer Hills	2,351,718	1,387,627	964,091	2,345,649	1,397,910	947,739	1/31/2014	12	Trailing 12	2,384,125	1,464,210
6.24	Property			Uffelman Estates	2,234,700	1,464,358	770,343	2,239,468	1,477,426	762,042	1/31/2014	12	Trailing 12	2,461,453	1,534,404
6.25	Property			The Regent	1,993,571	1,159,395	834,176	2,014,348	1,162,509	851,838	1/31/2014	12	Trailing 12	2,132,679	1,207,622
6.26	Property			The Fountains At Hidden Lakes	969,273	474,071	495,202	999,224	480,754	518,470	1/31/2014	12	Trailing 12	1,081,819	478,898
7	Loan	22	CGMRC	Mason Multifamily Portfolio	5,934,936	2,391,206	3,543,730	5,906,826	2,432,090	3,474,736	3/31/2014	12	Trailing 12	5,853,160	2,554,018
7.01	Property			University Heights	1,276,632	519,729	756,903	1,262,056	542,890	719,166	3/31/2014	12	Trailing 12	1,250,316	550,278
7.02	Property			Ashbury Court	1,103,379	472,557	630,822	1,111,048	486,770	624,278	3/31/2014	12	Trailing 12	1,111,048	511,363
7.03	Property			James Court	766,054	288,166	477,888	776,563	287,019	489,544	3/31/2014	12	Trailing 12	776,563	302,968
7.04	Property			Old Orchard	533,255	199,390	333,865	547,686	198,794	348,892	3/31/2014	12	Trailing 12	547,686	210,808
7.05	Property			St. Albans	681,745	284,854	396,891	665,143	287,294	377,849	3/31/2014	12	Trailing 12	665,143	309,837
7.06	Property			Ashbury East	473,210	223,118	250,092	467,605	229,635	237,970	3/31/2014	12	Trailing 12	467,605	236,634
7.07	Property			Colonial West	409,702	150,063	259,639	394,196	149,692	244,504	3/31/2014	12	Trailing 12	372,619	164,510
7.08	Property			Cardinal	328,768	112,177	216,591	326,656	111,102	215,554	3/31/2014	12	Trailing 12	326,656	118,720
7.09	Property			Colonial East	362,191	141,152	221,039	355,873	138,894	216,979	3/31/2014	12	Trailing 12	335,524	148,900
8	Loan	11	CGMRC	The Hamptons of Cloverlane	4,969,174	2,099,022	2,870,152	5,005,562	2,054,121	2,951,441	3/31/2014	12	Trailing 12	5,005,562	2,048,447
9	Loan		CCRE	Allspace Self Storage Portfolio	4,243,439	1,328,990	2,914,449	4,280,611	1,238,836	3,041,775	2/28/2014	12	Trailing 12	4,280,611	1,456,164
9.01	Property			Huntington Beach	1,745,285	419,787	1,325,498	1,753,361	348,221	1,405,140	2/28/2014	12	Trailing 12	1,753,361	512,574
9.02	Property			Costa Mesa	1,193,278	388,784	804,494	1,204,349	396,562	807,787	2/28/2014	12	Trailing 12	1,204,349	397,921
9.03	Property			San Marcos	924,676	333,438	591,238	941,630	304,681	636,949	2/28/2014	12	Trailing 12	941,630	341,303
9.04	Property			Garden Grove	380,200	186,981	193,219	381,271	189,372	191,899	2/28/2014	12	Trailing 12	381,271	204,366
10	Loan	23	CCRE	Corporate Park Office Center I&II	2,372,691	872,632	1,500,059	2,451,830	925,734	1,526,096	3/1/2014	12	Trailing 12	2,430,864	891,308
11	Loan	23	CCRE	AirPark North Business Center	1,351,000	250,400	1,100,600	1,348,440	252,510	1,095,930	3/1/2014	12	Trailing 12	954,659	232,890
12	Loan		GSMC	Maccabees Center	4,974,323	2,879,223	2,095,100	N/A	N/A	N/A	N/A	N/A	Not Available	5,662,005	2,869,997
13	Loan		CCRE	Ashford Apartments	2,513,265	777,313	1,735,952	2,575,279	811,931	1,763,348	2/28/2014	12	Trailing 12	2,577,215	877,734
14	Loan		GSMC	College Towers	2,636,782	1,304,069	1,332,712	N/A	N/A	N/A	N/A	N/A	Not Available	2,655,545	1,215,172
15	Loan		SMF I	Simon Office	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	Not Available	1,960,580	464,190
16	Loan		SMF I	American Heritage	2,157,320	637,274	1,520,046	2,250,536	638,072	1,612,464	4/30/2014	12	Trailing 12	2,241,850	684,417
17	Loan	11, 24, 25	CCRE	Bluegrass Corporate Center	2,986,878	1,524,242	1,462,636	N/A	N/A	N/A	N/A	N/A	Not Available	3,258,483	1,573,518
18	Loan		CGMRC	One New Hampshire	1,963,624	927,259	1,036,365	1,987,237	931,834	1,055,404	3/31/2014	12	Trailing 12	2,361,009	949,414
19	Loan		GSMC	Nitneil Portfolio I - Alabama	1,860,362	697,167	1,163,195	1,868,614	695,623	1,172,992	3/31/2014	12	Trailing 12	1,890,235	646,134
19.01	Property			Slaughter	357,025	111,281	245,744	358,220	110,444	247,777	3/31/2014	12	Trailing 12	363,283	104,608
19.02	Property			County Line	303,790	127,857	175,933	309,510	130,481	179,029	3/31/2014	12	Trailing 12	323,463	122,654
19.03	Property			Leeman	348,879	126,105	222,774	348,845	124,883	223,962	3/31/2014	12	Trailing 12	370,272	119,396
19.04	Property			Blake Bottom	307,754	113,587	194,167	304,262	110,091	194,171	3/31/2014	12	Trailing 12	302,774	101,230
19.05	Property			Oakwood	285,419	102,559	182,860	288,388	104,516	183,872	3/31/2014	12	Trailing 12	278,416	94,437
19.06	Property			Martin	257,497	115,779	141,718	259,388	115,208	144,181	3/31/2014	12	Trailing 12	252,027	103,809

A-9

GSMS 2014-GC22 Annex A
Control Number	Loan / Property Flag	Footnotes	Mortgage Loan Seller	Property Name	2013 EGI ($)	2013 Expenses ($)	2013 NOI ($)	Most Recent EGI (if past 2013) ($)	Most Recent Expenses (if past 2013) ($)	Most Recent NOI (if past 2013) ($)	Most Recent NOI Date (if past 2013)	Most Recent # of months	Most Recent Description	Underwritten EGI ($)	Underwritten Expenses ($)
20	Loan	26, 27	CCRE	Aventura Medical Office & Bank	1,418,096	472,858	945,238	1,429,792	469,907	959,885	3/1/2014	12	Trailing 12	1,699,688	598,831
21	Loan	28	SMF I	Hyatt Place Charleston Airport	3,676,350	2,317,580	1,358,769	3,787,193	2,354,721	1,432,472	2/28/2014	12	Trailing 12	3,787,193	2,360,766
22	Loan	29	SMF I	Westwood Plaza	1,499,565	484,403	1,015,163	N/A	N/A	N/A	N/A	N/A	Not Available	1,576,494	444,660
23	Loan		GSMC	Broadway Market Center	1,535,337	370,041	1,165,296	N/A	N/A	N/A	N/A	N/A	Not Available	1,426,083	411,629
24	Loan	30	CCRE	Coyote Ranch & Morningside MHC	1,339,215	429,384	909,831	1,341,508	426,104	915,404	2/28/2014	12	Trailing 12	1,319,569	427,503
24.01	Property			Coyote Ranch MHC	990,113	321,102	669,011	992,706	321,292	671,414	2/28/2014	12	Trailing 12	991,498	325,581
24.02	Property			Morningside MHC	349,102	108,282	240,820	348,802	104,812	243,990	2/28/2014	12	Trailing 12	328,072	101,922
25	Loan	31, 32	SMF I	Buffalo Grove Town Center	1,663,760	687,551	976,209	1,713,729	703,052	1,010,677	3/31/2014	12	Trailing 12	1,854,052	676,236
26	Loan	11	CGMRC	aloft Broomfield	5,052,000	3,559,012	1,492,988	5,173,613	3,568,457	1,605,156	3/31/2014	12	Trailing 12	5,066,528	3,577,398
27	Loan		SMF I	Myrtle Beach Medical	1,479,126	372,249	1,106,877	N/A	N/A	N/A	N/A	N/A	Not Available	1,530,032	511,502
28	Loan	11, 33, 34	GSMC	Hampton Inn Pineville	3,234,568	2,015,164	1,219,404	3,337,091	2,020,000	1,317,091	3/31/2014	12	Trailing 12	3,337,091	2,031,829
29	Loan		GSMC	Nitneil Portfolio I - Georgia	1,406,965	560,387	846,579	1,458,427	582,929	875,498	3/31/2014	12	Trailing 12	1,551,439	576,584
29.01	Property			Arnold	611,489	233,823	377,666	627,401	238,383	389,018	3/31/2014	12	Trailing 12	648,946	236,476
29.02	Property			Hutchinson	410,110	154,127	255,983	429,098	160,978	268,119	3/31/2014	12	Trailing 12	465,155	159,179
29.03	Property			Mt. Zion	385,366	172,437	212,929	401,928	183,568	218,360	3/31/2014	12	Trailing 12	437,338	180,929
30	Loan		CGMRC	Timber Development Portfolio	1,146,610	306,004	840,606	N/A	N/A	N/A	N/A	N/A	Not Available	1,195,681	319,718
30.01	Property			Plaza at Coal Township	648,758	143,876	504,882	N/A	N/A	N/A	N/A	N/A	Not Available	696,914	170,908
30.02	Property			Joshua Plaza	497,852	162,128	335,724	N/A	N/A	N/A	N/A	N/A	Not Available	498,767	148,810
31	Loan		GSMC	Ivy Pointe Office Building	1,045,352	674,700	370,652	N/A	N/A	N/A	N/A	N/A	Not Available	1,702,710	712,812
32	Loan		GSMC	Whitehall Tech Center III	1,134,146	261,274	872,872	N/A	N/A	N/A	N/A	N/A	Not Available	1,109,421	304,909
33	Loan	35, 36	CGMRC	500 West 43rd Street	1,030,501	235,883	794,618	N/A	N/A	N/A	N/A	N/A	Not Available	972,769	312,368
34	Loan	11	CGMRC	Bernardo Plaza Court	981,487	402,149	579,338	N/A	N/A	N/A	N/A	N/A	Not Available	1,177,640	425,034
35	Loan		CCRE	Encore Plaza	980,325	321,255	659,069	N/A	N/A	N/A	N/A	N/A	Not Available	1,038,709	312,761
36	Loan	37, 38	GSMC	Two Research Park	1,579,873	622,782	957,091	N/A	N/A	N/A	N/A	N/A	Not Available	1,540,661	581,382
37	Loan	39	GSMC	Olivewood Shopping Center Portfolio	702,748	114,292	588,456	N/A	N/A	N/A	N/A	N/A	Not Available	944,985	210,805
37.01	Property			Olivewood Shopping Center	702,748	114,292	588,456	N/A	N/A	N/A	N/A	N/A	Not Available	782,789	184,811
37.02	Property			Big 5 Sporting Goods	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	Not Available	162,195	25,994
38	Loan	11	CGMRC	Scott Towne Center	1,144,959	469,827	675,132	1,361,414	500,480	860,934	2/28/2014	11	Annualized	1,182,882	500,005
39	Loan		CCRE	Discovery Point Apartments	2,502,615	1,992,439	510,176	2,817,405	2,084,510	732,895	2/28/2014	12	Trailing 12	2,812,468	2,066,032
40	Loan	40	CCRE	Devon Madison	1,373,722	554,602	819,120	N/A	N/A	N/A	N/A	N/A	Not Available	1,373,722	571,160
41	Loan		CGMRC	Widewater Square	889,522	262,551	626,971	N/A	N/A	N/A	N/A	N/A	Not Available	975,259	322,541
42	Loan		GSMC	Whitehall Tech Center VII	782,013	189,392	592,621	N/A	N/A	N/A	N/A	N/A	Not Available	805,147	180,760
43	Loan		CGMRC	Lowe's Home Improvement Altoona	808,091	43,825	764,265	N/A	N/A	N/A	N/A	N/A	Not Available	872,402	49,970
44	Loan	41	CCRE	Omni East Shopping Center	723,669	167,132	556,537	579,688	179,687	400,001	2/28/2014	12	Trailing 12	722,010	173,301
45	Loan		CGMRC	Amsdell - Pittsburgh & Dallas Portfolio	934,682	431,688	502,994	959,265	435,609	523,656	Various	12	Trailing 12	959,265	451,314
45.01	Property			Amsdell - Pittsburgh	564,102	275,490	288,612	574,425	278,701	295,724	2/28/2014	12	Trailing 12	574,425	274,838
45.02	Property			Amsdell - Cedar Hill	370,580	156,198	214,382	384,840	156,908	227,932	3/31/2014	12	Trailing 12	384,840	176,476
46	Loan		CGMRC	Pine Creek Apartments	1,297,399	674,737	622,663	1,297,790	687,872	609,917	2/28/2014	12	Trailing 12	1,297,790	689,059
47	Loan		SMF I	Williamsburg East Apartments	1,870,616	1,139,161	731,455	1,867,794	1,127,901	739,893	2/28/2014	12	Trailing 12	1,854,743	1,125,945
48	Loan		CGMRC	Tioga Park Apartments	781,145	341,737	439,408	788,817	353,839	434,978	2/28/2014	12	Trailing 12	783,041	351,995
49	Loan		CCRE	Smoky Hill Village I	627,144	259,270	367,874	650,998	292,889	358,109	2/28/2014	12	Trailing 12	687,762	291,197
50	Loan	42, 43, 44, 45	CCRE	140 West Via Lola	N/A	N/A	N/A	299,238	148,248	150,990	2/28/2014	12	Trailing 12	642,707	221,972
51	Loan		CGMRC	Tellus Alabama Self Storage Portfolio	622,831	243,465	379,366	665,805	249,426	416,379	3/31/2014	12	Trailing 12	685,471	265,381
51.01	Property			Tellus Alabama Self Storage Portfolio - Grayson Valley	305,803	112,149	193,654	323,607	114,457	209,150	3/31/2014	12	Trailing 12	337,555	121,009
51.02	Property			Tellus Alabama Self Storage Portfolio - Letson Farms	317,028	131,316	185,712	342,198	134,969	207,229	3/31/2014	12	Trailing 12	347,916	144,372
52	Loan	46	SMF I	Grandview Plaza	581,691	133,587	448,104	593,507	134,936	458,571	3/31/2014	12	Trailing 12	572,542	143,160
53	Loan		SMF I	Muirwood Square	573,554	160,099	413,455	573,289	160,012	413,277	3/31/2014	12	Trailing 12	604,087	152,932
54	Loan		CGMRC	Store House - Indy	469,653	203,493	266,160	488,772	215,322	273,450	3/31/2014	12	Trailing 12	488,772	214,343
55	Loan	11	SMF I	Century Plaza	492,836	142,327	350,509	461,144	147,416	313,728	3/31/2014	12	Trailing 12	447,737	139,949
56	Loan		CGMRC	Marianna Center	473,613	150,124	323,489	476,890	149,894	326,996	2/28/2014	12	Trailing 12	454,195	145,326
57	Loan		CCRE	Smoky Hill Village II	378,915	163,154	215,761	397,871	160,989	236,882	2/28/2014	12	Trailing 12	407,637	161,153
58	Loan		CGMRC	Briar Pointe Plaza	572,864	226,134	346,730	583,077	225,341	357,736	3/31/2014	12	Trailing 12	572,659	227,808
59	Loan		SMF I	Normandy Square	290,620	111,158	179,462	317,095	123,264	193,831	3/31/2014	12	Trailing 12	341,348	123,435

A-10

GSMS 2014-GC22 Annex A
Control Number	Loan / Property Flag	Footnotes	Mortgage Loan Seller	Property Name	Underwritten Net Operating Income ($)	Debt Yield on Underwritten Net Operating Income (%)	Underwritten Replacement / FF&E Reserve ($)	Underwritten TI / LC ($)	Underwritten Net Cash Flow ($)	Underwritten NCF DSCR (x) (4)	Debt Yield on Underwritten Net Cash Flow (%)	Appraised Value ($)	Appraisal Date	As Stabilized Appraised Value ($)
1	Loan	8	CGMRC	Maine Mall	21,367,118	9.1%	150,558	879,416	20,337,144	1.83	8.7%	395,000,000	2/25/2014	NAP
2	Loan	9, 10, 11	GSMC	Selig Portfolio	20,077,778	10.2%	270,654	851,546	18,955,579	2.06	9.6%	335,300,000	4/3/2014	354,500,000
2.01	Property	11		Fourth & Blanchard	6,031,556		101,540	342,249	5,587,768			105,000,000	4/3/2014	109,000,000
2.02	Property	11, 12		635 Elliott	6,189,147		47,739	140,576	6,000,832			86,000,000	4/3/2014	90,000,000
2.03	Property	11		645 Elliott	2,274,312		36,280	98,930	2,139,102			61,000,000	4/3/2014	68,000,000
2.04	Property	11, 13, 14		Fifth & Jackson	3,024,280		36,085	120,585	2,867,610			38,500,000	4/3/2014	39,600,000
2.05	Property			North Tower - 100 West Harrison	969,691		16,325	57,330	896,036			15,200,000	4/3/2014	NAP
2.06	Property	11		200 West Thomas	809,837		16,160	48,162	745,515			14,900,000	4/3/2014	16,600,000
2.07	Property	11, 15		South Tower - 100 West Harrison	778,956		16,527	43,714	718,715			14,700,000	4/3/2014	16,100,000
3	Loan		CGMRC	EpiCentre	9,241,384	10.9%	45,716	522,607	8,673,062	2.27	10.2%	130,500,000	3/14/2014	NAP
4	Loan	16	CCRE	Ridgeview Apartments	5,421,894	8.2%	134,784	0	5,287,110	1.28	8.0%	103,000,000	2/20/2014	NAP
5	Loan	17, 18	SMF I	The Cove Apartments	3,612,921	8.5%	86,125	0	3,526,796	1.39	8.3%	57,200,000	4/21/2014	NAP
6	Loan	19, 20, 21	GSMC	Newcastle Senior Housing Portfolio	38,327,972	10.6%	978,652	0	37,349,320	1.55	10.4%	507,180,000	12/31/2013	NAP
6.01	Property			Orchid Terrace	2,149,371		38,142	0	2,111,229			29,000,000	12/31/2013	NAP
6.02	Property			Village Gate of Farmington	2,526,454		53,464	0	2,472,990			28,800,000	12/31/2013	NAP
6.03	Property			Lodge At Cold Spring	1,893,469		36,512	0	1,856,957			27,800,000	12/31/2013	NAP
6.04	Property			The Manor At Oakridge	1,389,604		37,490	0	1,352,114			26,700,000	12/31/2013	NAP
6.05	Property			Durham Regent	1,942,159		40,098	0	1,902,061			26,400,000	12/31/2013	NAP
6.06	Property			Dogwood Estates	1,624,449		38,468	0	1,585,981			25,800,000	12/31/2013	NAP
6.07	Property			Sheldon Oaks	1,750,508		36,186	0	1,714,322			24,100,000	12/31/2013	NAP
6.08	Property			Jordan Oaks	2,009,576		38,142	0	1,971,434			24,000,000	12/31/2013	NAP
6.09	Property			Sky Peaks	1,439,954		39,446	0	1,400,508			23,200,000	12/31/2013	NAP
6.10	Property			The Westmont	2,094,008		44,662	0	2,049,346			22,600,000	12/31/2013	NAP
6.11	Property			Pinewood Hills	1,792,647		38,142	0	1,754,505			21,900,000	12/31/2013	NAP
6.12	Property			Hidden Lakes	1,632,861		44,010	0	1,588,851			20,500,000	12/31/2013	NAP
6.13	Property			Walnut Woods	1,768,169		36,838	0	1,731,331			19,200,000	12/31/2013	NAP
6.14	Property			Oakwood Hills	1,486,265		37,816	0	1,448,449			18,950,000	12/31/2013	NAP
6.15	Property			Madison Estates	1,504,641		52,160	0	1,452,481			18,500,000	12/31/2013	NAP
6.16	Property			Thornton Place	1,144,258		39,446	0	1,104,812			16,200,000	12/31/2013	NAP
6.17	Property			Whiterock Court	1,411,184		38,142	0	1,373,042			16,000,000	12/31/2013	NAP
6.18	Property			The Bentley	1,401,234		38,468	0	1,362,766			15,900,000	12/31/2013	NAP
6.19	Property			Pueblo Regent	1,106,441		32,274	0	1,074,167			15,100,000	12/31/2013	NAP
6.20	Property			Vista De La Montana	755,265		37,490	0	717,775			14,700,000	12/31/2013	NAP
6.21	Property			Rock Creek	1,157,038		35,860	0	1,121,178			14,500,000	12/31/2013	NAP
6.22	Property			Illahee Hills	973,474		35,534	0	937,940			13,900,000	12/31/2013	NAP
6.23	Property			Palmer Hills	919,915		34,556	0	885,359			13,500,000	12/31/2013	NAP
6.24	Property			Uffelman Estates	927,048		35,534	0	891,514			12,200,000	12/31/2013	NAP
6.25	Property			The Regent	925,057		27,384	0	897,673			9,800,000	12/31/2013	NAP
6.26	Property			The Fountains At Hidden Lakes	602,921		12,388	0	590,533			7,930,000	12/31/2013	NAP
7	Loan	22	CGMRC	Mason Multifamily Portfolio	3,299,142	9.9%	211,500	0	3,087,642	1.44	9.3%	44,400,000	3/20/2014	NAP
7.01	Property			University Heights	700,038		51,000	0	649,038			9,300,000	3/20/2014	NAP
7.02	Property			Ashbury Court	599,685		43,200	0	556,485			7,850,000	3/20/2014	NAP
7.03	Property			James Court	473,595		28,800	0	444,795			6,050,000	3/20/2014	NAP
7.04	Property			Old Orchard	336,878		10,800	0	326,078			4,900,000	3/20/2014	NAP
7.05	Property			St. Albans	355,306		24,000	0	331,306			4,700,000	3/20/2014	NAP
7.06	Property			Ashbury East	230,971		18,000	0	212,971			3,200,000	3/20/2014	NAP
7.07	Property			Colonial West	208,109		12,000	0	196,109			2,900,000	3/20/2014	NAP
7.08	Property			Cardinal	207,936		12,300	0	195,636			2,800,000	3/20/2014	NAP
7.09	Property			Colonial East	186,624		11,400	0	175,224			2,700,000	3/20/2014	NAP
8	Loan	11	CGMRC	The Hamptons of Cloverlane	2,957,115	9.0%	132,000	0	2,825,115	1.36	8.6%	42,000,000	2/6/2014	48,400,000
9	Loan		CCRE	Allspace Self Storage Portfolio	2,824,446	9.1%	34,490	0	2,789,957	1.42	9.0%	47,350,000	3/20/2014	NAP
9.01	Property			Huntington Beach	1,240,788		11,568	0	1,229,219			19,900,000	3/20/2014	NAP
9.02	Property			Costa Mesa	806,427		8,060	0	798,367			14,000,000	3/20/2014	NAP
9.03	Property			San Marcos	600,327		10,867	0	589,460			10,350,000	3/20/2014	NAP
9.04	Property			Garden Grove	176,905		3,994	0	172,911			3,100,000	3/20/2014	NAP
10	Loan	23	CCRE	Corporate Park Office Center I&II	1,539,556	10.5%	40,892	184,811	1,313,853	1.46	9.0%	21,500,000	3/24/2014	NAP
11	Loan	23	CCRE	AirPark North Business Center	721,769	10.5%	16,971	77,140	627,658	1.46	9.0%	9,300,000	3/26/2014	NAP
12	Loan		GSMC	Maccabees Center	2,792,007	13.0%	90,070	422,741	2,279,196	1.70	10.6%	30,700,000	4/9/2014	NAP
13	Loan		CCRE	Ashford Apartments	1,699,482	9.4%	45,000	0	1,654,482	1.50	9.2%	24,000,000	4/2/2014	NAP
14	Loan		GSMC	College Towers	1,440,373	8.8%	99,496	0	1,340,878	1.32	8.1%	22,700,000	2/27/2014	NAP
15	Loan		SMF I	Simon Office	1,496,390	9.2%	8,748	17,497	1,470,145	1.43	9.1%	21,650,000	3/21/2014	NAP
16	Loan		SMF I	American Heritage	1,557,434	10.2%	39,779	99,996	1,417,658	1.52	9.3%	21,700,000	4/15/2014	NAP
17	Loan	11, 24, 25	CCRE	Bluegrass Corporate Center	1,684,965	11.6%	48,365	240,000	1,396,600	1.56	9.6%	19,500,000	3/19/2014	21,000,000
18	Loan		CGMRC	One New Hampshire	1,411,595	10.0%	21,549	153,901	1,236,145	1.40	8.8%	19,500,000	2/19/2014	NAP
19	Loan		GSMC	Nitneil Portfolio I - Alabama	1,244,101	9.4%	30,014	0	1,214,087	1.50	9.2%	18,850,000	4/17/2014	NAP
19.01	Property			Slaughter	258,675		6,647	0	252,028			4,000,000	4/17/2014	NAP
19.02	Property			County Line	200,809		3,370	0	197,439			3,450,000	4/17/2014	NAP
19.03	Property			Leeman	250,876		5,940	0	244,936			3,400,000	4/17/2014	NAP
19.04	Property			Blake Bottom	201,545		2,310	0	199,235			2,900,000	4/17/2014	NAP
19.05	Property			Oakwood	183,979		5,859	0	178,120			2,700,000	4/17/2014	NAP
19.06	Property			Martin	148,217		5,888	0	142,329			2,400,000	4/17/2014	NAP

A-11

GSMS 2014-GC22 Annex A
Control Number	Loan / Property Flag	Footnotes	Mortgage Loan Seller	Property Name	Underwritten Net Operating Income ($)	Debt Yield on Underwritten Net Operating Income (%)	Underwritten Replacement / FF&E Reserve ($)	Underwritten TI / LC ($)	Underwritten Net Cash Flow ($)	Underwritten NCF DSCR (x) (4)	Debt Yield on Underwritten Net Cash Flow (%)	Appraised Value ($)	Appraisal Date	As Stabilized Appraised Value ($)
20	Loan	26, 27	CCRE	Aventura Medical Office & Bank	1,100,857	8.7%	9,850	32,832	1,058,175	1.35	8.4%	19,300,000	3/4/2014	NAP
21	Loan	28	SMF I	Hyatt Place Charleston Airport	1,426,427	11.6%	151,488	0	1,274,940	1.61	10.4%	17,600,000	3/1/2014	NAP
22	Loan	29	SMF I	Westwood Plaza	1,131,834	9.8%	34,812	76,284	1,020,738	1.40	8.9%	15,725,000	4/11/2014	NAP
23	Loan		GSMC	Broadway Market Center	1,014,453	8.9%	18,932	56,598	938,924	1.33	8.2%	15,100,000	3/21/2014	NAP
24	Loan	30	CCRE	Coyote Ranch & Morningside MHC	892,066	8.5%	17,465	0	874,601	1.28	8.3%	14,790,000	Various	NAP
24.01	Property			Coyote Ranch MHC	665,917		14,427	0	651,490			11,680,000	3/27/2014	NAP
24.02	Property			Morningside MHC	226,149		3,038	0	223,111			3,110,000	3/30/2014	NAP
25	Loan	31, 32	SMF I	Buffalo Grove Town Center	1,177,816	11.2%	26,377	58,912	1,092,527	1.67	10.4%	16,125,000	3/31/2014	NAP
26	Loan	11	CGMRC	aloft Broomfield	1,489,130	14.3%	202,661	0	1,286,469	1.99	12.4%	14,000,000	3/7/2014	15,800,000
27	Loan		SMF I	Myrtle Beach Medical	1,018,530	9.9%	15,956	44,323	958,251	1.48	9.3%	14,600,000	1/28/2014	NAP
28	Loan	11, 33, 34	GSMC	Hampton Inn Pineville	1,305,262	13.1%	133,484	0	1,171,778	1.79	11.7%	13,400,000	3/12/2014	14,100,000
29	Loan		GSMC	Nitneil Portfolio I - Georgia	974,855	9.8%	20,366	0	954,489	1.57	9.6%	14,300,000	4/8/2014	NAP
29.01	Property			Arnold	412,470		5,968	0	406,502			6,100,000	4/8/2014	NAP
29.02	Property			Hutchinson	305,976		8,784	0	297,192			4,300,000	4/8/2014	NAP
29.03	Property			Mt. Zion	256,409		5,614	0	250,795			3,900,000	4/8/2014	NAP
30	Loan		CGMRC	Timber Development Portfolio	875,964	9.8%	22,737	43,024	810,203	1.41	9.1%	11,910,000	Various	NAP
30.01	Property			Plaza at Coal Township	526,007		17,217	23,388	485,402			7,030,000	3/11/2014	NAP
30.02	Property			Joshua Plaza	349,957		5,520	19,636	324,801			4,880,000	3/4/2014	NAP
31	Loan		GSMC	Ivy Pointe Office Building	989,898	12.2%	18,832	82,288	888,778	1.71	11.0%	11,900,000	2/11/2014	NAP
32	Loan		GSMC	Whitehall Tech Center III	804,512	10.0%	43,290	37,710	723,511	1.42	9.0%	11,900,000	3/27/2014	NAP
33	Loan	35, 36	CGMRC	500 West 43rd Street	660,401	8.3%	4,950	0	655,451	1.81	8.2%	13,750,000	3/10/2014	NAP
34	Loan	11	CGMRC	Bernardo Plaza Court	752,607	9.6%	10,440	67,861	674,305	1.36	8.6%	12,500,000	3/1/2014	12,900,000
35	Loan		CCRE	Encore Plaza	725,948	9.9%	10,380	61,000	654,568	1.39	8.9%	9,800,000	3/6/2014	NAP
36	Loan	37, 38	GSMC	Two Research Park	959,279	13.3%	16,080	55,914	887,286	1.84	12.3%	12,100,000	3/25/2014	NAP
37	Loan	39	GSMC	Olivewood Shopping Center Portfolio	734,180	10.5%	26,852	47,406	659,922	1.46	9.4%	10,525,000	Various	NAP
37.01	Property			Olivewood Shopping Center	597,979		25,382	42,419	530,178			8,300,000	2/13/2014	NAP
37.02	Property			Big 5 Sporting Goods	136,202		1,470	4,988	129,744			2,225,000	3/19/2014	NAP
38	Loan	11	CGMRC	Scott Towne Center	682,877	10.4%	16,332	66,440	600,106	1.40	9.1%	9,700,000	4/1/2014	10,200,000
39	Loan		CCRE	Discovery Point Apartments	746,436	11.5%	61,585	0	684,851	1.74	10.5%	18,000,000	4/7/2014	NAP
40	Loan	40	CCRE	Devon Madison	802,562	12.4%	19,268	0	783,294	2.01	12.1%	11,150,000	3/17/2014	NAP
41	Loan		CGMRC	Widewater Square	652,718	10.4%	28,743	32,750	591,225	1.48	9.5%	8,350,000	2/28/2014	NAP
42	Loan		GSMC	Whitehall Tech Center VII	624,387	10.6%	40,742	30,976	552,668	1.48	9.4%	8,000,000	3/27/2014	NAP
43	Loan		CGMRC	Lowe's Home Improvement Altoona	822,432	14.5%	18,804	0	803,629	2.01	14.1%	13,300,000	3/11/2014	NAP
44	Loan	41	CCRE	Omni East Shopping Center	548,709	10.2%	12,978	35,394	500,337	1.45	9.3%	7,200,000	3/10/2014	NAP
45	Loan		CGMRC	Amsdell - Pittsburgh & Dallas Portfolio	507,951	9.7%	16,408	0	491,543	1.46	9.4%	7,200,000	3/28/2014	NAP
45.01	Property			Amsdell - Pittsburgh	299,587		8,554	0	291,033			4,100,000	3/28/2014	NAP
45.02	Property			Amsdell - Cedar Hill	208,364		7,854	0	200,510			3,100,000	3/28/2014	NAP
46	Loan		CGMRC	Pine Creek Apartments	608,731	12.1%	69,900	0	538,831	1.69	10.7%	6,700,000	2/7/2014	NAP
47	Loan		SMF I	Williamsburg East Apartments	728,798	14.6%	69,433	0	659,365	2.14	13.2%	9,000,000	2/24/2014	NAP
48	Loan		CGMRC	Tioga Park Apartments	431,046	9.5%	15,402	0	415,644	1.44	9.1%	6,300,000	3/19/2014	NAP
49	Loan		CCRE	Smoky Hill Village I	396,564	9.0%	5,075	17,539	373,950	1.34	8.5%	5,900,000	3/26/2014	NAP
50	Loan	42, 43, 44, 45	CCRE	140 West Via Lola	420,735	9.6%	24,034	0	396,701	1.43	9.0%	6,110,000	2/24/2014	NAP
51	Loan		CGMRC	Tellus Alabama Self Storage Portfolio	420,090	9.6%	8,402	0	411,688	1.45	9.4%	5,850,000	3/13/2014	NAP
51.01	Property			Tellus Alabama Self Storage Portfolio - Grayson Valley	216,546		3,597	0	212,949			3,100,000	3/13/2014	NAP
51.02	Property			Tellus Alabama Self Storage Portfolio - Letson Farms	203,544		4,805	0	198,739			2,750,000	3/13/2014	NAP
52	Loan	46	SMF I	Grandview Plaza	429,381	11.2%	21,295	11,016	397,070	1.51	10.3%	5,200,000	3/25/2014	NAP
53	Loan		SMF I	Muirwood Square	451,155	11.9%	6,931	34,655	409,569	1.66	10.8%	5,100,000	3/25/2014	NAP
54	Loan		CGMRC	Store House - Indy	274,429	9.4%	7,720	0	266,710	1.40	9.1%	4,270,000	4/11/2014	NAP
55	Loan	11	SMF I	Century Plaza	307,788	11.1%	6,975	22,669	278,144	1.55	10.0%	3,700,000	3/25/2014	4,500,000
56	Loan		CGMRC	Marianna Center	308,869	11.3%	4,702	15,649	288,518	1.55	10.5%	4,150,000	2/1/2014	NAP
57	Loan		CCRE	Smoky Hill Village II	246,484	9.1%	4,886	14,513	227,085	1.34	8.4%	3,700,000	3/26/2014	NAP
58	Loan		CGMRC	Briar Pointe Plaza	344,851	13.3%	8,075	29,908	306,868	1.82	11.8%	4,400,000	4/3/2014	NAP
59	Loan		SMF I	Normandy Square	217,913	9.6%	3,750	12,210	201,953	1.28	8.9%	3,250,000	3/24/2014	NAP

A-12

GSMS 2014-GC22 Annex A

Control Number

Loan / Property Flag

Footnotes

Mortgage Loan Seller

Property Name

As Stabilized Appraisal Date

Cut-off Date LTV Ratio (%)

LTV Ratio at Maturity / ARD (%)

Occupancy (%) (5)

Occupancy Date

ADR ($)

RevPAR ($)

Largest Tenant

Largest Tenant Sq Ft

Largest Tenant Lease Expiration (6)

1

Loan

8

CGMRC

Maine Mall

NAP

59.5%

59.5%

97.2%

1/31/2014

NAP

NAP

The Bon Ton

120,844

1/31/2029

2

Loan

9, 10, 11

GSMC

Selig Portfolio

Various

58.8%

55.6%

85.4%

NAP

NAP

2.01

Property

11

Fourth & Blanchard

10/1/2015

86.9%

3/25/2014

NAP

NAP

Varian Medical Systems, Inc.

33,349

11/17/2017

2.02

Property

11, 12

635 Elliott

9/1/2014

100.0%

3/25/2014

NAP

NAP

Amazon

190,956

8/31/2019

2.03

Property

11

645 Elliott

4/1/2015

59.3%

3/25/2014

NAP

NAP

Clear Channel Communications

37,699

3/31/2026

2.04

Property

11, 13, 14

Fifth & Jackson

4/1/2015

100.0%

3/25/2014

NAP

NAP

Sound Transit

60,006

2/29/2020

2.05

Property

North Tower - 100 West Harrison

NAP

88.9%

3/25/2014

NAP

NAP

Alzheimer's Association

8,095

11/1/2019

2.06

Property

11

200 West Thomas

10/1/2015

72.7%

3/25/2014

NAP

NAP

Floyd Pflueger & Ringer, P.S.

13,477

5/22/2021

2.07

Property

11, 15

South Tower - 100 West Harrison

4/1/2015

68.4%

3/25/2014

NAP

NAP

DSHS

14,455

6/30/2018

3

Loan

CGMRC

EpiCentre

NAP

65.1%

65.1%

89.9%

3/1/2014

NAP

NAP

Studio Movie Grill

32,691

1/31/2023

4

Loan

16

CCRE

Ridgeview Apartments

NAP

64.1%

60.0%

99.8%

5/1/2014

NAP

NAP

NAP

5

Loan

17, 18

SMF I

The Cove Apartments

NAP

74.5%

70.1%

95.6%

4/9/2014

NAP

NAP

NAP

6

Loan

19, 20, 21

GSMC

Newcastle Senior Housing Portfolio

NAP

71.0%

56.8%

90.9%

NAP

NAP

6.01

Property

Orchid Terrace

NAP

91.5%

1/31/2014

NAP

NAP

NAP

6.02

Property

Village Gate of Farmington

NAP

93.9%

1/31/2014

NAP

NAP

NAP

6.03

Property

Lodge At Cold Spring

NAP

85.7%

1/31/2014

NAP

NAP

NAP

6.04

Property

The Manor At Oakridge

NAP

85.2%

1/31/2014

NAP

NAP

NAP

6.05

Property

Durham Regent

NAP

95.1%

1/31/2014

NAP

NAP

NAP

6.06

Property

Dogwood Estates

NAP

85.6%

1/31/2014

NAP

NAP

NAP

6.07

Property

Sheldon Oaks

NAP

95.5%

1/31/2014

NAP

NAP

NAP

6.08

Property

Jordan Oaks

NAP

99.1%

1/31/2014

NAP

NAP

NAP

6.09

Property

Sky Peaks

NAP

86.0%

1/31/2014

NAP

NAP

NAP

6.10

Property

The Westmont

NAP

97.8%

1/31/2014

NAP

NAP

NAP

6.11

Property

Pinewood Hills

NAP

93.2%

1/31/2014

NAP

NAP

NAP

6.12

Property

Hidden Lakes

NAP

96.3%

1/31/2014

NAP

NAP

NAP

6.13

Property

Walnut Woods

NAP

98.2%

1/31/2014

NAP

NAP

NAP

6.14

Property

Oakwood Hills

NAP

83.6%

1/31/2014

NAP

NAP

NAP

6.15

Property

Madison Estates

NAP

89.4%

1/31/2014

NAP

NAP

NAP

6.16

Property

Thornton Place

NAP

84.3%

1/31/2014

NAP

NAP

NAP

6.17

Property

Whiterock Court

NAP

94.9%

1/31/2014

NAP

NAP

NAP

6.18

Property

The Bentley

NAP

89.0%

1/31/2014

NAP

NAP

NAP

6.19

Property

Pueblo Regent

NAP

90.9%

1/31/2014

NAP

NAP

NAP

6.20

Property

Vista De La Montana

NAP

80.9%

1/31/2014

NAP

NAP

NAP

6.21

Property

Rock Creek

NAP

95.5%

1/31/2014

NAP

NAP

NAP

6.22

Property

Illahee Hills

NAP

85.3%

1/31/2014

NAP

NAP

NAP

6.23

Property

Palmer Hills

NAP

80.2%

1/31/2014

NAP

NAP

NAP

6.24

Property

Uffelman Estates

NAP

92.7%

1/31/2014

NAP

NAP

NAP

6.25

Property

The Regent

NAP

98.8%

1/31/2014

NAP

NAP

NAP

6.26

Property

The Fountains At Hidden Lakes

NAP

100.0%

1/31/2014

NAP

NAP

NAP

7

Loan

22

CGMRC

Mason Multifamily Portfolio

NAP

75.0%

69.2%

95.7%

NAP

NAP

7.01

Property

University Heights

NAP

92.9%

3/1/2014

NAP

NAP

NAP

7.02

Property

Ashbury Court

NAP

95.1%

3/1/2014

NAP

NAP

NAP

7.03

Property

James Court

NAP

96.9%

3/1/2014

NAP

NAP

NAP

7.04

Property

Old Orchard

NAP

100.0%

3/1/2014

NAP

NAP

NAP

7.05

Property

St. Albans

NAP

97.5%

3/1/2014

NAP

NAP

NAP

7.06

Property

Ashbury East

NAP

95.0%

3/1/2014

NAP

NAP

NAP

7.07

Property

Colonial West

NAP

97.5%

3/1/2014

NAP

NAP

NAP

7.08

Property

Cardinal

NAP

100.0%

3/1/2014

NAP

NAP

NAP

7.09

Property

Colonial East

NAP

94.7%

3/1/2014

NAP

NAP

NAP

8

Loan

11

CGMRC

The Hamptons of Cloverlane

2/6/2017

78.1%

62.4%

98.2%

4/7/2014

NAP

NAP

NAP

9

Loan

CCRE

Allspace Self Storage Portfolio

NAP

65.4%

53.6%

92.1%

NAP

NAP

9.01

Property

Huntington Beach

NAP

97.1%

3/31/2014

NAP

NAP

NAP

9.02

Property

Costa Mesa

NAP

94.1%

3/31/2014

NAP

NAP

NAP

9.03

Property

San Marcos

NAP

88.7%

3/31/2014

NAP

NAP

NAP

9.04

Property

Garden Grove

NAP

83.0%

3/31/2014

NAP

NAP

NAP

10

Loan

23

CCRE

Corporate Park Office Center I&II

NAP

70.1%

58.5%

86.0%

5/5/2014

NAP

NAP

Arrow Electronics

15,979

7/31/2015

11

Loan

23

CCRE

AirPark North Business Center

NAP

70.1%

58.5%

100.0%

5/5/2014

NAP

NAP

One Touch Direct, LLC

52,815

11/30/2021

12

Loan

GSMC

Maccabees Center

NAP

70.0%

57.1%

80.4%

5/1/2014

NAP

NAP

Doner

126,006

12/31/2020

13

Loan

CCRE

Ashford Apartments

NAP

75.0%

60.8%

95.6%

2/28/2014

NAP

NAP

NAP

14

Loan

GSMC

College Towers

NAP

72.5%

58.8%

96.9%

2/18/2014

NAP

NAP

NAP

15

Loan

SMF I

Simon Office

NAP

74.7%

61.2%

100.0%

4/14/2014

NAP

NAP

Simon PLC

15,216

5/31/2029

16

Loan

SMF I

American Heritage

NAP

70.3%

58.5%

98.6%

4/30/2014

NAP

NAP

Safeway

54,000

3/31/2019

17

Loan

11, 24, 25

CCRE

Bluegrass Corporate Center

9/19/2015

74.4%

57.7%

78.4%

12/31/2013

NAP

NAP

Belcan Corporation

29,652

4/30/2019

18

Loan

CGMRC

One New Hampshire

NAP

72.2%

58.9%

93.8%

4/2/2014

NAP

NAP

International Office

18,337

1/31/2021

19

Loan

GSMC

Nitneil Portfolio I - Alabama

NAP

70.0%

64.2%

85.9%

NAP

NAP

19.01

Property

Slaughter

NAP

82.7%

3/31/2014

NAP

NAP

NAP

19.02

Property

County Line

NAP

82.4%

3/31/2014

NAP

NAP

NAP

19.03

Property

Leeman

NAP

93.4%

3/31/2014

NAP

NAP

NAP

19.04

Property

Blake Bottom

NAP

81.7%

3/31/2014

NAP

NAP

NAP

19.05

Property

Oakwood

NAP

91.4%

3/31/2014

NAP

NAP

NAP

19.06

Property

Martin

NAP

87.8%

3/31/2014

NAP

NAP

NAP

A-13

GSMS 2014-GC22 Annex A

Control Number

Loan / Property Flag

Footnotes

Mortgage Loan Seller

Property Name

As Stabilized Appraisal Date

Cut-off Date LTV Ratio (%)

LTV Ratio at Maturity / ARD (%)

Occupancy (%) (5)

Occupancy Date

ADR ($)

RevPAR ($)

Largest Tenant

Largest Tenant Sq Ft

Largest Tenant Lease Expiration (6)

20

Loan

26, 27

CCRE

Aventura Medical Office & Bank

NAP

65.5%

53.3%

90.6%

4/1/2014

NAP

NAP

Skin & Cancer

6,959

2/28/2018

21

Loan

28

SMF I

Hyatt Place Charleston Airport

NAP

69.8%

57.5%

74.3%

2/28/2014

104.65

77.79

NAP

22

Loan

29

SMF I

Westwood Plaza

NAP

73.1%

61.5%

90.7%

3/1/2014

NAP

NAP

Conemaugh Health System

68,100

11/30/2016

23

Loan

GSMC

Broadway Market Center

NAP

75.4%

67.8%

98.4%

5/1/2014

NAP

NAP

Bealls

34,345

12/31/2020

24

Loan

30

CCRE

Coyote Ranch & Morningside MHC

NAP

71.1%

58.6%

90.5%

NAP

NAP

24.01

Property

Coyote Ranch MHC

NAP

88.9%

3/26/2014

NAP

NAP

NAP

24.02

Property

Morningside MHC

NAP

98.0%

3/26/2014

NAP

NAP

NAP

25

Loan

31, 32

SMF I

Buffalo Grove Town Center

NAP

65.1%

54.6%

83.7%

4/30/2014

NAP

NAP

Buffalo Grove Theaters

14,277

MTM

26

Loan

11

CGMRC

aloft Broomfield

4/1/2016

74.2%

53.6%

72.9%

3/31/2014

108.56

77.55

NAP

27

Loan

SMF I

Myrtle Beach Medical

NAP

70.5%

60.7%

100.0%

5/21/2014

NAP

NAP

Cardiology/Gastroenterology Associates of Myrtle Beach

16,488

12/31/2019

28

Loan

11, 33, 34

GSMC

Hampton Inn Pineville

4/1/2017

74.6%

58.6%

74.5%

3/31/2014

108.21

80.66

NAP

29

Loan

GSMC

Nitneil Portfolio I - Georgia

NAP

69.2%

63.5%

92.2%

NAP

NAP

29.01

Property

Arnold

NAP

90.5%

3/31/2014

NAP

NAP

NAP

29.02

Property

Hutchinson

NAP

93.7%

3/31/2014

NAP

NAP

NAP

29.03

Property

Mt. Zion

NAP

92.3%

3/31/2014

NAP

NAP

NAP

30

Loan

CGMRC

Timber Development Portfolio

NAP

75.0%

61.7%

97.3%

NAP

NAP

30.01

Property

Plaza at Coal Township

NAP

95.8%

4/17/2014

NAP

NAP

Peebles Department Store

15,000

1/31/2016

30.02

Property

Joshua Plaza

NAP

100.0%

4/11/2014

NAP

NAP

Dollar Tree

10,000

2/28/2017

31

Loan

GSMC

Ivy Pointe Office Building

NAP

68.0%

55.9%

96.1%

4/1/2014

NAP

NAP

Senco Brands

27,510

3/31/2017

32

Loan

GSMC

Whitehall Tech Center III

NAP

67.6%

55.4%

81.5%

4/1/2014

NAP

NAP

Schweitzer Engineering

29,753

5/31/2017

33

Loan

35, 36

CGMRC

500 West 43rd Street

NAP

58.2%

58.2%

100.0%

6/6/2014

NAP

NAP

Hertz Corporation

25,681

8/31/2019

34

Loan

11

CGMRC

Bernardo Plaza Court

3/1/2015

62.4%

49.5%

87.0%

3/1/2014

NAP

NAP

Citibank

7,709

2/28/2018

35

Loan

CCRE

Encore Plaza

NAP

74.9%

61.5%

82.4%

3/31/2014

NAP

NAP

Jester's Billiards

9,252

4/30/2017

36

Loan

37, 38

GSMC

Two Research Park

NAP

59.4%

43.7%

100.0%

5/15/2014

NAP

NAP

Schlumberger Technology Corp

21,880

7/31/2017

37

Loan

39

GSMC

Olivewood Shopping Center Portfolio

NAP

66.4%

54.7%

100.0%

NAP

NAP

37.01

Property

Olivewood Shopping Center

NAP

100.0%

1/1/2014

NAP

NAP

Hobby Lobby

60,000

10/31/2021

37.02

Property

Big 5 Sporting Goods

NAP

100.0%

1/1/2014

NAP

NAP

Big 5 Sporting Goods

10,500

1/31/2024

38

Loan

11

CGMRC

Scott Towne Center

4/1/2015

67.9%

53.2%

99.0%

4/16/2014

NAP

NAP

Extreme Fitness II, LP and Extreme Fitness II, Inc.

15,976

12/31/2017

39

Loan

CCRE

Discovery Point Apartments

NAP

36.1%

31.6%

94.5%

3/12/2014

NAP

NAP

NAP

40

Loan

40

CCRE

Devon Madison

NAP

58.2%

47.0%

92.8%

5/13/2014

NAP

NAP

NAP

41

Loan

CGMRC

Widewater Square

NAP

74.9%

61.5%

98.6%

2/28/2014

NAP

NAP

Bi-Lo #5064

40,757

1/31/2023

42

Loan

GSMC

Whitehall Tech Center VII

NAP

73.7%

60.4%

100.0%

4/21/2014

NAP

NAP

Cadmus Communications Corp

61,640

3/31/2019

43

Loan

CGMRC

Lowe's Home Improvement Altoona

NAP

42.8%

32.1%

100.0%

3/10/2014

NAP

NAP

Lowe's

125,357

11/30/2014

44

Loan

41

CCRE

Omni East Shopping Center

NAP

75.0%

61.5%

91.0%

5/2/2014

NAP

NAP

Omni Club

32,011

5/31/2026

45

Loan

CGMRC

Amsdell - Pittsburgh & Dallas Portfolio

NAP

72.9%

63.0%

80.4%

NAP

NAP

45.01

Property

Amsdell - Pittsburgh

NAP

76.1%

2/28/2014

NAP

NAP

NAP

45.02

Property

Amsdell - Cedar Hill

NAP

83.4%

3/28/2014

NAP

NAP

NAP

46

Loan

CGMRC

Pine Creek Apartments

NAP

74.9%

61.4%

92.7%

3/3/2014

NAP

NAP

NAP

47

Loan

SMF I

Williamsburg East Apartments

NAP

55.5%

45.1%

95.5%

4/29/2014

NAP

NAP

NAP

48

Loan

CGMRC

Tioga Park Apartments

NAP

72.1%

59.2%

95.4%

3/17/2014

NAP

NAP

NAP

49

Loan

CCRE

Smoky Hill Village I

NAP

75.0%

64.6%

100.0%

5/13/2014

NAP

NAP

AAA Colorado, Inc.

5,020

9/30/2017

50

Loan

42, 43, 44, 45

CCRE

140 West Via Lola

NAP

72.0%

60.5%

100.0%

4/16/2014

NAP

NAP

Dish Creative Cuisine

5,000

1/1/2021

51

Loan

CGMRC

Tellus Alabama Self Storage Portfolio

NAP

75.0%

61.8%

85.0%

NAP

NAP

51.01

Property

Tellus Alabama Self Storage Portfolio - Grayson Valley

NAP

94.7%

3/31/2014

NAP

NAP

NAP

51.02

Property

Tellus Alabama Self Storage Portfolio - Letson Farms

NAP

78.4%

3/31/2014

NAP

NAP

NAP

52

Loan

46

SMF I

Grandview Plaza

NAP

74.0%

61.6%

100.0%

5/8/2014

NAP

NAP

Gatti's Pizza

25,200

1/31/2016

53

Loan

SMF I

Muirwood Square

NAP

74.2%

61.2%

86.2%

4/24/2014

NAP

NAP

Rite Aid

11,875

2/28/2017

54

Loan

CGMRC

Store House - Indy

NAP

68.6%

58.1%

77.2%

3/31/2014

NAP

NAP

NAP

55

Loan

11

SMF I

Century Plaza

4/1/2018

75.0%

50.8%

69.2%

5/14/2014

NAP

NAP

Ashoka Indian Cuisine

3,150

2/28/2017

56

Loan

CGMRC

Marianna Center

NAP

66.1%

55.3%

91.5%

1/27/2014

NAP

NAP

Shoe Department

6,400

6/30/2019

57

Loan

CCRE

Smoky Hill Village II

NAP

73.0%

62.8%

100.0%

5/13/2014

NAP

NAP

Sylvan Learning Center

2,489

12/31/2017

58

Loan

CGMRC

Briar Pointe Plaza

NAP

59.0%

48.7%

86.6%

2/28/2014

NAP

NAP

Arbor Drugs

10,880

10/31/2019

59

Loan

SMF I

Normandy Square

NAP

70.0%

58.6%

100.0%

4/22/2014

NAP

NAP

Celaya Meat Market, Inc. & Taqueria

10,125

11/30/2019

A-14

GSMS 2014-GC22 Annex A

Control Number

Loan / Property Flag

Footnotes

Mortgage Loan Seller

Property Name

Second Largest Tenant

Second Largest Tenant Sq Ft

Second Largest Tenant Lease Expiration (6)

Third Largest Tenant

Third Largest Tenant Sq Ft

Third Largest Tenant Lease Expiration (6)

Fourth Largest Tenant

Fourth Largest Tenant Sq Ft

1

Loan

8

CGMRC

Maine Mall

JC Penney

85,898

7/31/2018

Best Buy

45,793

1/31/2019

Sports Authority

43,326

2

Loan

9, 10, 11

GSMC

Selig Portfolio

2.01

Property

11

Fourth & Blanchard

Wireless Advocates, LLC

23,333

12/31/2017

Department of Revenue

22,722

2/28/2019

Windstar Cruises, LLC

20,541

2.02

Property

11, 12

635 Elliott

NAP

NAP

NAP

2.03

Property

11

645 Elliott

Pacific Biomarkers

21,216

5/9/2022

Amnis Corporation

18,334

11/30/2021

Andrews Skinner, P.S.

6,391

2.04

Property

11, 13, 14

Fifth & Jackson

Summit Law Group, PLLC

30,386

12/31/2022

Dept. of Labor & Industries

27,665

9/30/2017

Walsh Construction

15,338

2.05

Property

North Tower - 100 West Harrison

National CASA Association

7,561

12/31/2015

PerkinElmer, Inc.

4,765

5/31/2015

ReidPedersenMcCarthy&BallewLLP

4,599

2.06

Property

11

200 West Thomas

Cheezburger, Inc.

13,144

1/29/2017

FXVille

4,135

10/31/2017

Skykick, Inc.

3,955

2.07

Property

11, 15

South Tower - 100 West Harrison

Prime Team Partners

4,364

10/15/2018

Dental Health Services

4,185

5/14/2020

Minar & Northey, LLP

3,845

3

Loan

CGMRC

EpiCentre

Gold's Gym

30,046

11/14/2022

Strike City Lanes

26,918

12/31/2022

Pavilion

16,238

4

Loan

16

CCRE

Ridgeview Apartments

NAP

NAP

NAP

5

Loan

17, 18

SMF I

The Cove Apartments

NAP

NAP

NAP

6

Loan

19, 20, 21

GSMC

Newcastle Senior Housing Portfolio

6.01

Property

Orchid Terrace

NAP

NAP

NAP

6.02

Property

Village Gate of Farmington

NAP

NAP

NAP

6.03

Property

Lodge At Cold Spring

NAP

NAP

NAP

6.04

Property

The Manor At Oakridge

NAP

NAP

NAP

6.05

Property

Durham Regent

NAP

NAP

NAP

6.06

Property

Dogwood Estates

NAP

NAP

NAP

6.07

Property

Sheldon Oaks

NAP

NAP

NAP

6.08

Property

Jordan Oaks

NAP

NAP

NAP

6.09

Property

Sky Peaks

NAP

NAP

NAP

6.10

Property

The Westmont

NAP

NAP

NAP

6.11

Property

Pinewood Hills

NAP

NAP

NAP

6.12

Property

Hidden Lakes

NAP

NAP

NAP

6.13

Property

Walnut Woods

NAP

NAP

NAP

6.14

Property

Oakwood Hills

NAP

NAP

NAP

6.15

Property

Madison Estates

NAP

NAP

NAP

6.16

Property

Thornton Place

NAP

NAP

NAP

6.17

Property

Whiterock Court

NAP

NAP

NAP

6.18

Property

The Bentley

NAP

NAP

NAP

6.19

Property

Pueblo Regent

NAP

NAP

NAP

6.20

Property

Vista De La Montana

NAP

NAP

NAP

6.21

Property

Rock Creek

NAP

NAP

NAP

6.22

Property

Illahee Hills

NAP

NAP

NAP

6.23

Property

Palmer Hills

NAP

NAP

NAP

6.24

Property

Uffelman Estates

NAP

NAP

NAP

6.25

Property

The Regent

NAP

NAP

NAP

6.26

Property

The Fountains At Hidden Lakes

NAP

NAP

NAP

7

Loan

22

CGMRC

Mason Multifamily Portfolio

7.01

Property

University Heights

NAP

NAP

NAP

7.02

Property

Ashbury Court

NAP

NAP

NAP

7.03

Property

James Court

NAP

NAP

NAP

7.04

Property

Old Orchard

NAP

NAP

NAP

7.05

Property

St. Albans

NAP

NAP

NAP

7.06

Property

Ashbury East

NAP

NAP

NAP

7.07

Property

Colonial West

NAP

NAP

NAP

7.08

Property

Cardinal

NAP

NAP

NAP

7.09

Property

Colonial East

NAP

NAP

NAP

8

Loan

11

CGMRC

The Hamptons of Cloverlane

NAP

NAP

NAP

9

Loan

CCRE

Allspace Self Storage Portfolio

9.01

Property

Huntington Beach

NAP

NAP

NAP

9.02

Property

Costa Mesa

NAP

NAP

NAP

9.03

Property

San Marcos

NAP

NAP

NAP

9.04

Property

Garden Grove

NAP

NAP

NAP

10

Loan

23

CCRE

Corporate Park Office Center I&II

Johnson Controls, Inc.

14,941

7/31/2016

Alabama Department of Revenue

11,862

6/30/2020

Red Hat, Inc.

10,705

11

Loan

23

CCRE

AirPark North Business Center

Times Publishing Co.

24,325

1/31/2018

NAP

NAP

12

Loan

GSMC

Maccabees Center

Sullivan, Ward, Asher & Patton

42,000

2/28/2020

Real Estate One

40,346

12/31/2021

Computer Sciences Corporation

20,094

13

Loan

CCRE

Ashford Apartments

NAP

NAP

NAP

14

Loan

GSMC

College Towers

NAP

NAP

NAP

15

Loan

SMF I

Simon Office

Eddie Merlot's

12,296

4/30/2028

First Fertility PC

12,126

4/30/2024

Roland Berger Strategy Consultants

7,560

16

Loan

SMF I

American Heritage

Big Lots

27,376

1/31/2016

Pep Boys

24,809

1/31/2020

Fashion Mart

15,000

17

Loan

11, 24, 25

CCRE

Bluegrass Corporate Center

United Healthcare

27,081

1/31/2018

Sturgill Tuner Barker & Moloney

18,672

12/31/2018

Ward Hocker & Thornton

15,147

18

Loan

CGMRC

One New Hampshire

Pierce Atwood

17,237

4/30/2023

Willis of NH, Inc.

17,029

6/30/2022

Wells Fargo Advisors, LLC

7,284

19

Loan

GSMC

Nitneil Portfolio I - Alabama

19.01

Property

Slaughter

NAP

NAP

NAP

19.02

Property

County Line

NAP

NAP

NAP

19.03

Property

Leeman

NAP

NAP

NAP

19.04

Property

Blake Bottom

NAP

NAP

NAP

19.05

Property

Oakwood

NAP

NAP

NAP

19.06

Property

Martin

NAP

NAP

NAP

A-15

GSMS 2014-GC22 Annex A

Control Number

Loan / Property Flag

Footnotes

Mortgage Loan Seller

Property Name

Second Largest Tenant

Second Largest Tenant Sq Ft

Second Largest Tenant Lease Expiration (6)

Third Largest Tenant

Third Largest Tenant Sq Ft

Third Largest Tenant Lease Expiration (6)

Fourth Largest Tenant

Fourth Largest Tenant Sq Ft

20

Loan

26, 27

CCRE

Aventura Medical Office & Bank

Wells Fargo

5,200

3/31/2030

Elite Imaging

5,200

12/31/2018

Atlantic South

3,306

21

Loan

28

SMF I

Hyatt Place Charleston Airport

NAP

NAP

NAP

22

Loan

29

SMF I

Westwood Plaza

Good Cents Grocery

46,032

12/31/2016

Family Dollar

11,652

12/31/2016

Coast to Coast Cellular

7,500

23

Loan

GSMC

Broadway Market Center

Ross Dress for Less

30,971

1/31/2017

Avenue

5,000

6/30/2017

Jason's Deli

4,550

24

Loan

30

CCRE

Coyote Ranch & Morningside MHC

24.01

Property

Coyote Ranch MHC

NAP

NAP

NAP

24.02

Property

Morningside MHC

NAP

NAP

NAP

25

Loan

31, 32

SMF I

Buffalo Grove Town Center

Binny's Beverage Depot

14,173

1/31/2016

Title Boxing Club

9,198

2/28/2019

Versailles Chicago LLC

9,000

26

Loan

11

CGMRC

aloft Broomfield

NAP

NAP

NAP

27

Loan

SMF I

Myrtle Beach Medical

Strand Physician Specialists d/b/a Carolina Health Specialists

15,516

12/31/2019

Grand Strand Regional Medical Center

12,319

5/30/2020

NAP

28

Loan

11, 33, 34

GSMC

Hampton Inn Pineville

NAP

NAP

NAP

29

Loan

GSMC

Nitneil Portfolio I - Georgia

29.01

Property

Arnold

NAP

NAP

NAP

29.02

Property

Hutchinson

NAP

NAP

NAP

29.03

Property

Mt. Zion

NAP

NAP

NAP

30

Loan

CGMRC

Timber Development Portfolio

30.01

Property

Plaza at Coal Township

Dollar Tree

10,000

2/28/2017

Shoe Show

4,480

11/30/2016

Chinese Restaurant

4,400

30.02

Property

Joshua Plaza

Mexican Restaurant

5,600

1/31/2018

Baan Tao Thai Restaurant

4,800

5/31/2017

Snap Fitness

4,000

31

Loan

GSMC

Ivy Pointe Office Building

Tata Consulting Services

25,137

9/30/2020

5ME, LLC

10,000

12/31/2018

Healthcare Regional Marketing

8,318

32

Loan

GSMC

Whitehall Tech Center III

Planet Fitness

17,325

8/31/2017

Gym-Fit Sports Center

14,669

7/31/2020

American Forest Management

11,953

33

Loan

35, 36

CGMRC

500 West 43rd Street

NAP

NAP

NAP

34

Loan

11

CGMRC

Bernardo Plaza Court

Kids Therapy

6,088

10/31/2016

Isis Physical Therapy

3,207

3/31/2016

Xpera Inc., A Calif. Corp

3,197

35

Loan

CCRE

Encore Plaza

Biomedical Applications

6,189

10/31/2016

Pet Club

5,465

6/30/2017

Desert Schools Fed. Credit Union

5,446

36

Loan

37, 38

GSMC

Two Research Park

Texas A&M University

20,803

3/31/2015

The Real Estate Center

11,070

7/31/2019

Agrilogic Insurance Services

6,029

37

Loan

39

GSMC

Olivewood Shopping Center Portfolio

37.01

Property

Olivewood Shopping Center

O'Reilly Auto Parts

6,000

10/31/2024

Kang Ground Lease

6,000

1/31/2039

Sizzler

5,650

37.02

Property

Big 5 Sporting Goods

NAP

NAP

NAP

38

Loan

11

CGMRC

Scott Towne Center

Dr. Alexander Chang, M.D., P.C.

6,550

2/28/2015

Southwinds, Inc.

5,679

8/31/2018

Indoserve, Inc. and Varma Sagi

3,695

39

Loan

CCRE

Discovery Point Apartments

NAP

NAP

NAP

40

Loan

40

CCRE

Devon Madison

NAP

NAP

NAP

41

Loan

CGMRC

Widewater Square

Carolina Beauty

10,000

7/31/2016

It's Fashion Metro #7188

7,200

1/31/2018

Rent-A-Center, Inc.

7,000

42

Loan

GSMC

Whitehall Tech Center VII

Optical Experts Manufacturing

52,800

2/28/2015

Tyco Integrated Security

14,250

8/31/2019

ADT

11,800

43

Loan

CGMRC

Lowe's Home Improvement Altoona

NAP

NAP

NAP

44

Loan

41

CCRE

Omni East Shopping Center

Dollar General

6,720

1/31/2016

Your Pie

2,709

12/31/2022

Dunkin Donuts

2,709

45

Loan

CGMRC

Amsdell - Pittsburgh & Dallas Portfolio

45.01

Property

Amsdell - Pittsburgh

NAP

NAP

NAP

45.02

Property

Amsdell - Cedar Hill

NAP

NAP

NAP

46

Loan

CGMRC

Pine Creek Apartments

NAP

NAP

NAP

47

Loan

SMF I

Williamsburg East Apartments

NAP

NAP

NAP

48

Loan

CGMRC

Tioga Park Apartments

NAP

NAP

NAP

49

Loan

CCRE

Smoky Hill Village I

Smoky Hill Village Liquors

4,021

12/31/2016

General Nutrition Corporation

1,560

10/31/2018

Subway Real Estate, LLC

1,440

50

Loan

42, 43, 44, 45

CCRE

140 West Via Lola

G Woody Shimko

1,625

12/31/2015

ArchAngel Art Collective, LLC

1,570

12/31/2015

Lola Coffee

1,351

51

Loan

CGMRC

Tellus Alabama Self Storage Portfolio

51.01

Property

Tellus Alabama Self Storage Portfolio - Grayson Valley

NAP

NAP

NAP

51.02

Property

Tellus Alabama Self Storage Portfolio - Letson Farms

NAP

NAP

NAP

52

Loan

46

SMF I

Grandview Plaza

Dollar General

8,000

8/31/2016

Optimus

5,000

7/31/2016

Trinkets & Treasures

4,450

53

Loan

SMF I

Muirwood Square

Applebee's of Michigan, Inc.

4,800

11/30/2018

Aahar Indian Cuisine

4,500

9/30/2017

LaMarsa

3,000

54

Loan

CGMRC

Store House - Indy

NAP

NAP

NAP

55

Loan

11

SMF I

Century Plaza

Leslie's Poolmart

3,143

10/31/2019

Aakash Grocers

2,590

12/31/2015

Dickey's Barbecue Pit

2,300

56

Loan

CGMRC

Marianna Center

CATO

4,640

1/31/2018

Planet Cellular

2,400

9/30/2014

Firehouse Subs

1,600

57

Loan

CCRE

Smoky Hill Village II

H&R Block Tax Services, Inc.

1,795

4/30/2015

Jung's Elite Martial Arts Family

1,773

12/31/2015

Slimgenics Colorado, Inc.

1,505

58

Loan

CGMRC

Briar Pointe Plaza

Novi Kidney Center

8,200

7/31/2014

SIE Enterprises, LLC

2,000

9/30/2014

Neil Blavin DDS P.C.

2,000

59

Loan

SMF I

Normandy Square

Family Washateria

5,200

10/13/2020

Childhood Seasons Learning

4,050

8/31/2023

Metro PCS

2,550

A-16

GSMS 2014-GC22 Annex A

Control Number

Loan / Property Flag

Footnotes

Mortgage Loan Seller

Property Name

Fourth Largest Tenant Lease Expiration (6)

Fifth Largest Tenant

Fifth Largest Tenant Sq Ft

Fifth Largest Tenant Lease Expiration (6)

Environmental Phase I Report Date

Environmental Phase II

Environmental Phase II Report Date

Engineering Report Date

Seismic Report Date

PML or SEL (%)

Earthquake Insurance Required

Upfront RE Tax Reserve ($)

Ongoing RE Tax Reserve ($)

1

Loan

8

CGMRC

Maine Mall

6/30/2017

XXI Forever

26,339

1/31/2019

2/26/2014

No

NAP

2/26/2014

NAP

NAP

No

0

0

2

Loan

9, 10, 11

GSMC

Selig Portfolio

No

154,704

154,704

2.01

Property

11

Fourth & Blanchard

8/31/2020

General Services Administration

13,447

7/31/2019

4/14/2014

No

NAP

4/14/2014

4/10/2014

5%

No

2.02

Property

11, 12

635 Elliott

NAP

4/14/2014

No

NAP

4/11/2014

4/12/2014

6%

No

2.03

Property

11

645 Elliott

3/6/2018

Gourmondo Cafe & Catering Co.

2,403

10/13/2014

4/14/2014

No

NAP

4/11/2014

4/12/2014

6%

No

2.04

Property

11, 13, 14

Fifth & Jackson

7/31/2019

W.P.A.S., Inc.

4,852

4/30/2022

4/14/2014

No

NAP

4/14/2014

4/11/2014

13%

No

2.05

Property

North Tower - 100 West Harrison

5/29/2016

Nextec Corporation

4,205

12/14/2018

4/14/2014

No

NAP

4/9/2014

4/8/2014

11%

No

2.06

Property

11

200 West Thomas

2/28/2017

Murray Dunham and Murray

3,058

3/31/2016

4/14/2014

No

NAP

4/9/2014

4/9/2014

11%

No

2.07

Property

11, 15

South Tower - 100 West Harrison

9/14/2016

Marine Exchange of Puget Sound

3,553

12/31/2017

4/14/2014

No

NAP

4/9/2014

4/8/2014

11%

No

3

Loan

CGMRC

EpiCentre

12/31/2023

CVS Pharmacy

13,705

1/31/2029

5/9/2014

No

NAP

3/21/2014

NAP

NAP

No

643,513

71,501

4

Loan

16

CCRE

Ridgeview Apartments

NAP

3/4/2014

No

NAP

3/5/2014

NAP

NAP

No

606,500

148,167

5

Loan

17, 18

SMF I

The Cove Apartments

NAP

4/14/2014

No

NAP

4/14/2014

NAP

NAP

No

546,726

68,341

6

Loan

19, 20, 21

GSMC

Newcastle Senior Housing Portfolio

No

0

346,784

6.01

Property

Orchid Terrace

NAP

12/16/2013

No

NAP

12/17/2013

NAP

NAP

No

6.02

Property

Village Gate of Farmington

NAP

12/16/2013

No

NAP

12/17/2013

NAP

NAP

No

6.03

Property

Lodge At Cold Spring

NAP

12/16/2013

No

NAP

12/17/2013

NAP

NAP

No

6.04

Property

The Manor At Oakridge

NAP

12/16/2013

No

NAP

12/17/2013

NAP

NAP

No

6.05

Property

Durham Regent

NAP

12/16/2013

No

NAP

12/17/2013

NAP

NAP

No

6.06

Property

Dogwood Estates

NAP

12/16/2013

No

NAP

12/17/2013

NAP

NAP

No

6.07

Property

Sheldon Oaks

NAP

12/16/2013

No

NAP

12/17/2013

12/17/2013

6%

No

6.08

Property

Jordan Oaks

NAP

12/17/2013

No

NAP

12/17/2013

NAP

NAP

No

6.09

Property

Sky Peaks

NAP

12/17/2013

No

NAP

12/17/2013

12/17/2013

9%

No

6.10

Property

The Westmont

NAP

12/16/2013

No

NAP

12/16/2013

12/17/2013

13%

No

6.11

Property

Pinewood Hills

NAP

12/16/2013

No

NAP

12/16/2013

NAP

NAP

No

6.12

Property

Hidden Lakes

NAP

12/16/2013

No

NAP

12/16/2013

12/17/2013

8%

No

6.13

Property

Walnut Woods

NAP

12/16/2013

No

NAP

12/16/2013

NAP

NAP

No

6.14

Property

Oakwood Hills

NAP

12/16/2013

No

NAP

12/17/2013

NAP

NAP

No

6.15

Property

Madison Estates

NAP

12/16/2013

No

NAP

12/17/2013

NAP

NAP

No

6.16

Property

Thornton Place

NAP

12/16/2013

No

NAP

12/17/2013

NAP

NAP

No

6.17

Property

Whiterock Court

NAP

12/16/2013

No

NAP

12/16/2013

NAP

NAP

No

6.18

Property

The Bentley

NAP

12/16/2013

No

NAP

12/17/2013

NAP

NAP

No

6.19

Property

Pueblo Regent

NAP

12/16/2013

No

NAP

12/16/2013

NAP

NAP

No

6.20

Property

Vista De La Montana

NAP

12/16/2013

No

NAP

12/17/2013

NAP

NAP

No

6.21

Property

Rock Creek

NAP

12/16/2013

No

NAP

12/17/2013

12/17/2013

8%

No

6.22

Property

Illahee Hills

NAP

12/16/2013

No

NAP

12/17/2013

NAP

NAP

No

6.23

Property

Palmer Hills

NAP

12/16/2013

No

NAP

12/17/2013

NAP

NAP

No

6.24

Property

Uffelman Estates

NAP

12/16/2013

No

NAP

12/17/2013

NAP

NAP

No

6.25

Property

The Regent

NAP

12/16/2013

No

NAP

12/16/2013

12/17/2013

9%

No

6.26

Property

The Fountains At Hidden Lakes

NAP

12/16/2013

No

NAP

12/14/2013

12/17/2013

7%

No

7

Loan

22

CGMRC

Mason Multifamily Portfolio

No

276,303

69,076

7.01

Property

University Heights

NAP

4/17/2014

No

NAP

4/15/2014

NAP

NAP

No

7.02

Property

Ashbury Court

NAP

4/17/2014

No

NAP

4/15/2014

NAP

NAP

No

7.03

Property

James Court

NAP

4/15/2014

No

NAP

4/15/2014

NAP

NAP

No

7.04

Property

Old Orchard

NAP

4/17/2014

No

NAP

4/14/2014

NAP

NAP

No

7.05

Property

St. Albans

NAP

4/17/2014

No

NAP

4/15/2014

NAP

NAP

No

7.06

Property

Ashbury East

NAP

4/17/2014

No

NAP

4/15/2014

NAP

NAP

No

7.07

Property

Colonial West

NAP

4/17/2014

No

NAP

4/15/2014

NAP

NAP

No

7.08

Property

Cardinal

NAP

4/17/2014

No

NAP

4/15/2014

NAP

NAP

No

7.09

Property

Colonial East

NAP

4/17/2014

No

NAP

4/15/2014

NAP

NAP

No

8

Loan

11

CGMRC

The Hamptons of Cloverlane

NAP

2/14/2014

No

NAP

2/13/2014

NAP

NAP

No

264,304

44,051

9

Loan

CCRE

Allspace Self Storage Portfolio

No

25,834

12,917

9.01

Property

Huntington Beach

NAP

4/17/2014

No

NAP

4/1/2014

4/1/2014

17%

No

9.02

Property

Costa Mesa

NAP

4/14/2014

No

NAP

4/1/2014

4/1/2014

15%

No

9.03

Property

San Marcos

NAP

4/17/2014

No

NAP

4/1/2014

4/1/2014

10%

No

9.04

Property

Garden Grove

NAP

4/14/2014

No

NAP

4/1/2014

4/1/2014

19%

No

10

Loan

23

CCRE

Corporate Park Office Center I&II

2/28/2015

EADS

9,240

1/31/2015

4/2/2014

No

NAP

4/2/2014

NAP

NAP

No

65,917

9,417

11

Loan

23

CCRE

AirPark North Business Center

NAP

4/8/2014

No

NAP

4/2/2014

NAP

NAP

No

62,000

7,750

12

Loan

GSMC

Maccabees Center

10/31/2019

Hanover Insurance Co.

13,483

2/28/2019

5/6/2014

No

NAP

4/17/2014

NAP

NAP

No

489,485

54,387

13

Loan

CCRE

Ashford Apartments

NAP

4/17/2014

No

NAP

4/7/2014

NAP

NAP

No

163,393

24,757

14

Loan

GSMC

College Towers

NAP

3/3/2014

No

NAP

3/5/2014

NAP

NAP

No

0

16,824

15

Loan

SMF I

Simon Office

8/31/2022

Sports Medicine Assoc. PLC

7,011

12/31/2023

3/25/2014

No

NAP

3/25/2014

NAP

NAP

No

61,142

15,286

16

Loan

SMF I

American Heritage

6/30/2021

Family Dollar

14,576

12/31/2018

4/14/2014

No

NAP

4/14/2014

NAP

NAP

No

39,133

13,044

17

Loan

11, 24, 25

CCRE

Bluegrass Corporate Center

3/31/2019

Bowles Rice McDavid Graf & Love

13,897

6/30/2019

5/21/2014

No

NAP

3/27/2014

NAP

NAP

No

66,000

11,000

18

Loan

CGMRC

One New Hampshire

3/31/2019

AMSEC

6,150

6/30/2016

3/5/2014

No

NAP

2/27/2014

NAP

NAP

No

23,593

11,796

19

Loan

GSMC

Nitneil Portfolio I - Alabama

No

31,601

5,267

19.01

Property

Slaughter

NAP

4/21/2014

No

NAP

4/23/2014

NAP

NAP

No

19.02

Property

County Line

NAP

4/22/2014

No

NAP

4/23/2014

NAP

NAP

No

19.03

Property

Leeman

NAP

4/23/2014

No

NAP

4/23/2014

NAP

NAP

No

19.04

Property

Blake Bottom

NAP

4/21/2014

No

NAP

4/23/2014

NAP

NAP

No

19.05

Property

Oakwood

NAP

4/21/2014

No

NAP

4/23/2014

NAP

NAP

No

19.06

Property

Martin

NAP

4/21/2014

No

NAP

4/23/2014

NAP

NAP

No

A-17

GSMS 2014-GC22 Annex A

Control Number

Loan / Property Flag

Footnotes

Mortgage Loan Seller

Property Name

Fourth Largest Tenant Lease Expiration (6)

Fifth Largest Tenant

Fifth Largest Tenant Sq Ft

Fifth Largest Tenant Lease Expiration (6)

Environmental Phase I Report Date

Environmental Phase II

Environmental Phase II Report Date

Engineering Report Date

Seismic Report Date

PML or SEL (%)

Earthquake Insurance Required

Upfront RE Tax Reserve ($)

Ongoing RE Tax Reserve ($)

20

Loan

26, 27

CCRE

Aventura Medical Office & Bank

4/30/2019

Pediatric Psyc.

2,422

6/17/2015

3/7/2014

No

NAP

3/7/2014

NAP

NAP

No

70,500

23,500

21

Loan

28

SMF I

Hyatt Place Charleston Airport

NAP

3/20/2014

No

NAP

3/20/2014

NAP

NAP

No

105,666

15,095

22

Loan

29

SMF I

Westwood Plaza

6/30/2022

Barbara's Hallmark

6,588

2/28/2017

4/11/2014

No

NAP

4/11/2014

NAP

NAP

No

122,321

17,442

23

Loan

GSMC

Broadway Market Center

6/30/2017

Eyeglass World

4,250

7/31/2018

3/25/2014

No

NAP

3/25/2014

NAP

NAP

No

60,192

10,032

24

Loan

30

CCRE

Coyote Ranch & Morningside MHC

No

31,583

6,317

24.01

Property

Coyote Ranch MHC

NAP

5/13/2014

No

NAP

4/3/2014

4/3/2014

4%

No

24.02

Property

Morningside MHC

NAP

5/13/2014

No

NAP

4/3/2014

4/3/2014

3%

No

25

Loan

31, 32

SMF I

Buffalo Grove Town Center

11/30/2020

India House Restaurant

8,096

6/30/2014

4/14/2014

No

NAP

4/14/2014

NAP

NAP

No

69,862

23,287

26

Loan

11

CGMRC

aloft Broomfield

NAP

3/19/2014

No

NAP

3/25/2014

NAP

NAP

No

71,323

35,662

27

Loan

SMF I

Myrtle Beach Medical

NAP

2/3/2014

No

NAP

1/31/2014

NAP

NAP

No

105,053

13,132

28

Loan

11, 33, 34

GSMC

Hampton Inn Pineville

NAP

3/31/2014

No

NAP

3/28/2014

NAP

NAP

No

43,291

7,215

29

Loan

GSMC

Nitneil Portfolio I - Georgia

No

50,619

7,231

29.01

Property

Arnold

NAP

4/23/2014

No

NAP

4/23/2014

NAP

NAP

No

29.02

Property

Hutchinson

NAP

4/23/2014

No

NAP

4/23/2014

NAP

NAP

No

29.03

Property

Mt. Zion

NAP

4/23/2014

No

NAP

4/23/2014

NAP

NAP

No

30

Loan

CGMRC

Timber Development Portfolio

No

40,314

10,078

30.01

Property

Plaza at Coal Township

4/30/2017

Don Patron Mexican Grill

4,300

12/31/2015

3/13/2014

No

NAP

3/6/2014

NAP

NAP

No

30.02

Property

Joshua Plaza

1/31/2018

Citi Financial

3,200

10/31/2018

3/5/2014

No

NAP

3/6/2014

NAP

NAP

No

31

Loan

GSMC

Ivy Pointe Office Building

9/30/2016

Ecolab, Inc.

5,038

6/30/2018

2/18/2014

No

NAP

2/19/2014

NAP

NAP

No

97,963

19,593

32

Loan

GSMC

Whitehall Tech Center III

9/30/2015

Flint Group Printing Systems

6,400

3/31/2015

4/7/2014

No

NAP

4/2/2014

NAP

NAP

No

47,893

9,579

33

Loan

35, 36

CGMRC

500 West 43rd Street

NAP

3/19/2014

No

NAP

3/19/2014

NAP

NAP

No

115,506

19,251

34

Loan

11

CGMRC

Bernardo Plaza Court

12/31/2016

Slightly Enterprises

3,080

7/31/2019

2/27/2014

No

NAP

2/27/2014

2/27/2014

5%

No

21,261

7,087

35

Loan

CCRE

Encore Plaza

12/31/2015

2nd Wind Exercise Equipment

3,715

6/30/2019

3/12/2014

No

NAP

3/12/2014

NAP

NAP

No

18,500

6,167

36

Loan

37, 38

GSMC

Two Research Park

2/28/2017

Improving Enterprises

4,212

11/30/2015

4/1/2014

No

NAP

4/1/2014

NAP

NAP

No

76,682

15,336

37

Loan

39

GSMC

Olivewood Shopping Center Portfolio

No

11,388

5,694

37.01

Property

Olivewood Shopping Center

5/31/2023

Merced One Stop Tire and Auto

2,950

11/30/2015

2/21/2014

Yes

3/24/2014

2/21/2014

3/5/2014

6%

No

37.02

Property

Big 5 Sporting Goods

NAP

3/26/2014

No

NAP

3/28/2014

NAP

NAP

No

38

Loan

11

CGMRC

Scott Towne Center

6/30/2017

Siu-Wah Chin and Chao-Yu Lee

3,685

3/31/2016

4/15/2014

No

NAP

4/16/2014

NAP

NAP

No

47,111

15,704

39

Loan

CCRE

Discovery Point Apartments

NAP

4/8/2014

No

NAP

4/9/2014

NAP

NAP

No

20,933

5,233

40

Loan

40

CCRE

Devon Madison

NAP

4/25/2014

No

NAP

3/18/2014

NAP

NAP

No

32,667

8,167

41

Loan

CGMRC

Widewater Square

4/30/2017

Kim Enterprises

6,000

7/31/2015

3/19/2014

No

NAP

3/17/2014

NAP

NAP

No

42,462

8,492

42

Loan

GSMC

Whitehall Tech Center VII

8/31/2019

NAP

4/7/2014

No

NAP

4/2/2014

NAP

NAP

No

32,388

6,478

43

Loan

CGMRC

Lowe's Home Improvement Altoona

NAP

4/10/2014

No

NAP

3/28/2014

NAP

NAP

No

0

0

44

Loan

41

CCRE

Omni East Shopping Center

12/31/2022

Choo Choo

2,400

9/30/2017

3/27/2014

No

NAP

3/27/2014

NAP

NAP

No

41,250

4,583

45

Loan

CGMRC

Amsdell - Pittsburgh & Dallas Portfolio

No

14,233

7,117

45.01

Property

Amsdell - Pittsburgh

NAP

4/7/2014

No

NAP

4/7/2014

NAP

NAP

No

45.02

Property

Amsdell - Cedar Hill

NAP

4/15/2014

No

NAP

4/7/2014

NAP

NAP

No

46

Loan

CGMRC

Pine Creek Apartments

NAP

2/19/2014

No

NAP

2/19/2014

NAP

NAP

No

40,517

8,103

47

Loan

SMF I

Williamsburg East Apartments

NAP

3/7/2014

No

NAP

3/10/2014

NAP

NAP

No

63,309

12,662

48

Loan

CGMRC

Tioga Park Apartments

NAP

3/13/2014

Yes

4/18/2014

3/11/2014

NAP

NAP

No

49,186

7,027

49

Loan

CCRE

Smoky Hill Village I

12/31/2017

Starbucks Coffee

1,440

2/28/2017

4/17/2014

No

NAP

4/10/2014

NAP

NAP

No

21,250

7,083

50

Loan

42, 43, 44, 45

CCRE

140 West Via Lola

6/30/2018

NAP

2/27/2014

No

NAP

2/26/2014

2/26/2014

17%

No

8,500

2,833

51

Loan

CGMRC

Tellus Alabama Self Storage Portfolio

No

45,408

4,541

51.01

Property

Tellus Alabama Self Storage Portfolio - Grayson Valley

NAP

3/28/2014

No

NAP

3/28/2014

NAP

NAP

No

51.02

Property

Tellus Alabama Self Storage Portfolio - Letson Farms

NAP

3/31/2014

No

NAP

3/26/2014

NAP

NAP

No

52

Loan

46

SMF I

Grandview Plaza

10/31/2014

Betty's Bobbin Box

4,412

2/28/2015

4/2/2014

No

NAP

4/2/2014

NAP

NAP

No

27,119

4,520

53

Loan

SMF I

Muirwood Square

7/31/2022

Image Sun Tanning Center

1,800

1/31/2017

4/2/2014

No

NAP

3/31/2014

NAP

NAP

No

36,025

5,146

54

Loan

CGMRC

Store House - Indy

NAP

4/16/2014

No

NAP

4/16/2014

NAP

NAP

No

12,156

6,078

55

Loan

11

SMF I

Century Plaza

7/31/2021

Nailco, Inc.

1,890

6/30/2016

4/2/2014

No

NAP

3/31/2014

NAP

NAP

No

39,303

4,913

56

Loan

CGMRC

Marianna Center

4/30/2018

GameStop

1,600

1/31/2017

12/18/2013

No

NAP

12/16/2013

NAP

NAP

No

8,050

2,013

57

Loan

CCRE

Smoky Hill Village II

7/31/2015

The Pet Doc

1,500

2/1/2019

4/17/2014

No

NAP

4/10/2014

NAP

NAP

No

18,500

6,167

58

Loan

CGMRC

Briar Pointe Plaza

4/30/2018

Pearce Veterinary Hospital

1,428

4/30/2026

4/14/2014

No

NAP

4/14/2014

NAP

NAP

No

42,826

5,353

59

Loan

SMF I

Normandy Square

7/31/2018

Cash America Pawn

1,875

8/31/2015

3/19/2014

No

NAP

3/19/2014

NAP

NAP

No

19,617

3,923

A-18

GSMS 2014-GC22 Annex A
Control Number	Loan / Property Flag	Footnotes	Mortgage Loan Seller	Property Name	Upfront Insurance Reserve ($)	Ongoing Insurance Reserve ($)	Upfront Replacement Reserve ($)	Ongoing Replacement Reserve ($)	Replacement Reserve Caps ($)	Upfront TI/LC Reserve ($)	Ongoing TI/LC Reserve ($)
1	Loan	8	CGMRC	Maine Mall	0	0	0	0	0	0	0
2	Loan	9, 10, 11	GSMC	Selig Portfolio	178,601	13,739	0	22,553	0	0	135,316
2.01	Property	11		Fourth & Blanchard
2.02	Property	11, 12		635 Elliott
2.03	Property	11		645 Elliott
2.04	Property	11, 13, 14		Fifth & Jackson
2.05	Property			North Tower - 100 West Harrison
2.06	Property	11		200 West Thomas
2.07	Property	11, 15		South Tower - 100 West Harrison
3	Loan		CGMRC	EpiCentre	0	0	0	3,810	0	445,584	43,551
4	Loan	16	CCRE	Ridgeview Apartments	26,276	13,138	0	11,232	0	0	0
5	Loan	17, 18	SMF I	The Cove Apartments	151,388	30,278	924,588	0	300,000	0	0
6	Loan	19, 20, 21	GSMC	Newcastle Senior Housing Portfolio	189,009	36,856	0	81,564	0	0	0
6.01	Property			Orchid Terrace
6.02	Property			Village Gate of Farmington
6.03	Property			Lodge At Cold Spring
6.04	Property			The Manor At Oakridge
6.05	Property			Durham Regent
6.06	Property			Dogwood Estates
6.07	Property			Sheldon Oaks
6.08	Property			Jordan Oaks
6.09	Property			Sky Peaks
6.10	Property			The Westmont
6.11	Property			Pinewood Hills
6.12	Property			Hidden Lakes
6.13	Property			Walnut Woods
6.14	Property			Oakwood Hills
6.15	Property			Madison Estates
6.16	Property			Thornton Place
6.17	Property			Whiterock Court
6.18	Property			The Bentley
6.19	Property			Pueblo Regent
6.20	Property			Vista De La Montana
6.21	Property			Rock Creek
6.22	Property			Illahee Hills
6.23	Property			Palmer Hills
6.24	Property			Uffelman Estates
6.25	Property			The Regent
6.26	Property			The Fountains At Hidden Lakes
7	Loan	22	CGMRC	Mason Multifamily Portfolio	0	0	0	17,625	529,125	0	0
7.01	Property			University Heights
7.02	Property			Ashbury Court
7.03	Property			James Court
7.04	Property			Old Orchard
7.05	Property			St. Albans
7.06	Property			Ashbury East
7.07	Property			Colonial West
7.08	Property			Cardinal
7.09	Property			Colonial East
8	Loan	11	CGMRC	The Hamptons of Cloverlane	0	0	1,400,000	11,000	0	0	0
9	Loan		CCRE	Allspace Self Storage Portfolio	49,563	6,561	0	2,874	0	0	0
9.01	Property			Huntington Beach
9.02	Property			Costa Mesa
9.03	Property			San Marcos
9.04	Property			Garden Grove
10	Loan	23	CCRE	Corporate Park Office Center I&II	22,813	3,712	0	3,080	0	250,000	15,401
11	Loan	23	CCRE	AirPark North Business Center	29,310	4,187	0	1,286	0	0	6,428
12	Loan		GSMC	Maccabees Center	0	0	0	7,506	0	0	37,500
13	Loan		CCRE	Ashford Apartments	35,081	2,699	0	3,750	225,000	0	0
14	Loan		GSMC	College Towers	5,346	2,673	0	8,291	0	0	0
15	Loan		SMF I	Simon Office	3,166	1,055	0	729	0	0	1,458
16	Loan		SMF I	American Heritage	15,100	3,020	0	3,315	0	0	8,333
17	Loan	11, 24, 25	CCRE	Bluegrass Corporate Center	8,325	2,775	0	4,030	0	0	20,000
18	Loan		CGMRC	One New Hampshire	17,379	1,448	0	1,796	0	0	8,799
19	Loan		GSMC	Nitneil Portfolio I - Alabama	1,862	1,862	0	2,500	0	0	0
19.01	Property			Slaughter
19.02	Property			County Line
19.03	Property			Leeman
19.04	Property			Blake Bottom
19.05	Property			Oakwood
19.06	Property			Martin

A-19

GSMS 2014-GC22 Annex A
Control Number	Loan / Property Flag	Footnotes	Mortgage Loan Seller	Property Name	Upfront Insurance Reserve ($)	Ongoing Insurance Reserve ($)	Upfront Replacement Reserve ($)	Ongoing Replacement Reserve ($)	Replacement Reserve Caps ($)	Upfront TI/LC Reserve ($)	Ongoing TI/LC Reserve ($)
20	Loan	26, 27	CCRE	Aventura Medical Office & Bank	25,785	10,325	0	821	49,248	45,000	2,736
21	Loan	28	SMF I	Hyatt Place Charleston Airport	7,448	2,483	0	3,753	0	0	0
22	Loan	29	SMF I	Westwood Plaza	15,264	3,816	100,000	2,901	0	750,000	12,607
23	Loan		GSMC	Broadway Market Center	6,891	1,723	192,000	1,578	0	100,000	4,167
24	Loan	30	CCRE	Coyote Ranch & Morningside MHC	8,138	4,069	0	1,460	0	0	0
24.01	Property			Coyote Ranch MHC
24.02	Property			Morningside MHC
25	Loan	31, 32	SMF I	Buffalo Grove Town Center	26,325	2,025	0	2,198	0	400,000	0
26	Loan	11	CGMRC	aloft Broomfield	0	0	0	16,888	0	0	0
27	Loan		SMF I	Myrtle Beach Medical	7,827	3,913	0	1,330	0	0	3,694
28	Loan	11, 33, 34	GSMC	Hampton Inn Pineville	24,344	2,213	0	11,124	0	0	0
29	Loan		GSMC	Nitneil Portfolio I - Georgia	1,042	1,042	0	1,680	0	0	0
29.01	Property			Arnold
29.02	Property			Hutchinson
29.03	Property			Mt. Zion
30	Loan		CGMRC	Timber Development Portfolio	22,263	1,855	0	1,895	46,359	0	3,585
30.01	Property			Plaza at Coal Township
30.02	Property			Joshua Plaza
31	Loan		GSMC	Ivy Pointe Office Building	9,758	976	0	1,569	40,000	0	10,417
32	Loan		GSMC	Whitehall Tech Center III	5,046	631	0	3,642	0	0	6,825
33	Loan	35, 36	CGMRC	500 West 43rd Street	320	320	0	413	0	0	0
34	Loan	11	CGMRC	Bernardo Plaza Court	5,524	1,105	0	870	0	193,579	5,655
35	Loan		CCRE	Encore Plaza	2,852	1,426	0	865	0	150,000	5,088
36	Loan	37, 38	GSMC	Two Research Park	21,886	1,824	0	1,340	0	0	5,583
37	Loan	39	GSMC	Olivewood Shopping Center Portfolio	3,985	1,993	0	2,750	0	100,000	6,250
37.01	Property			Olivewood Shopping Center
37.02	Property			Big 5 Sporting Goods
38	Loan	11	CGMRC	Scott Towne Center	3,644	1,822	234,063	1,361	0	0	5,671
39	Loan		CCRE	Discovery Point Apartments	33,345	2,565	0	5,139	0	0	0
40	Loan	40	CCRE	Devon Madison	0	0	0	1,606	57,816	0	0
41	Loan		CGMRC	Widewater Square	12,515	1,788	0	2,395	0	0	2,729
42	Loan		GSMC	Whitehall Tech Center VII	4,782	598	0	3,432	0	200,000	5,833
43	Loan		CGMRC	Lowe's Home Improvement Altoona	6,585	599	0	1,567	0	0	0
44	Loan	41	CCRE	Omni East Shopping Center	3,152	1,051	0	1,081	0	0	2,949
45	Loan		CGMRC	Amsdell - Pittsburgh & Dallas Portfolio	0	0	0	1,367	0	0	0
45.01	Property			Amsdell - Pittsburgh
45.02	Property			Amsdell - Cedar Hill
46	Loan		CGMRC	Pine Creek Apartments	0	0	0	5,825	139,800	0	0
47	Loan		SMF I	Williamsburg East Apartments	61,461	4,728	0	5,786	69,433	0	0
48	Loan		CGMRC	Tioga Park Apartments	23,960	2,178	0	1,284	0	0	0
49	Loan		CCRE	Smoky Hill Village I	1,726	247	0	423	0	0	1,458
50	Loan	42, 43, 44, 45	CCRE	140 West Via Lola	2,802	701	0	1,022	0	0	981
51	Loan		CGMRC	Tellus Alabama Self Storage Portfolio	10,173	848	0	700	0	0	0
51.01	Property			Tellus Alabama Self Storage Portfolio - Grayson Valley
51.02	Property			Tellus Alabama Self Storage Portfolio - Letson Farms
52	Loan	46	SMF I	Grandview Plaza	14,878	2,125	0	1,775	132,000	350,000	5,378
53	Loan		SMF I	Muirwood Square	1,871	502	0	578	0	0	2,888
54	Loan		CGMRC	Store House - Indy	0	0	0	643	0	0	0
55	Loan	11	SMF I	Century Plaza	2,606	551	0	581	0	300,000	2,906
56	Loan		CGMRC	Marianna Center	12,950	1,250	0	392	14,106	40,000	1,469
57	Loan		CCRE	Smoky Hill Village II	1,241	310	0	407	0	0	1,198
58	Loan		CGMRC	Briar Pointe Plaza	4,512	1,128	0	673	0	50,000	2,492
59	Loan		SMF I	Normandy Square	3,241	1,621	0	313	20,000	0	1,667

A-20

GSMS 2014-GC22 Annex A
Control Number	Loan / Property Flag	Footnotes	Mortgage Loan Seller	Property Name	TI/LC Caps ($)	Upfront Debt Service Reserve ($)	Ongoing Debt Service Reserve ($)	Upfront Deferred Maintenance Reserve ($)	Ongoing Deferred Maintenance Reserve ($)	Upfront Environmental Reserve ($)	Ongoing Environmental Reserve ($)	Upfront Other Reserve ($)
1	Loan	8	CGMRC	Maine Mall	0	0	0	0	0	0	0	0
2	Loan	9, 10, 11	GSMC	Selig Portfolio	0	0	0	253,110	0	0	0	2,898,012
2.01	Property	11		Fourth & Blanchard
2.02	Property	11, 12		635 Elliott
2.03	Property	11		645 Elliott
2.04	Property	11, 13, 14		Fifth & Jackson
2.05	Property			North Tower - 100 West Harrison
2.06	Property	11		200 West Thomas
2.07	Property	11, 15		South Tower - 100 West Harrison
3	Loan		CGMRC	EpiCentre	0	0	0	90,000	0	0	0	0
4	Loan	16	CCRE	Ridgeview Apartments	0	545,000	0	35,675	0	0	0	0
5	Loan	17, 18	SMF I	The Cove Apartments	0	0	0	75,412	0	0	0	0
6	Loan	19, 20, 21	GSMC	Newcastle Senior Housing Portfolio	0	0	0	652,265	0	0	0	0
6.01	Property			Orchid Terrace
6.02	Property			Village Gate of Farmington
6.03	Property			Lodge At Cold Spring
6.04	Property			The Manor At Oakridge
6.05	Property			Durham Regent
6.06	Property			Dogwood Estates
6.07	Property			Sheldon Oaks
6.08	Property			Jordan Oaks
6.09	Property			Sky Peaks
6.10	Property			The Westmont
6.11	Property			Pinewood Hills
6.12	Property			Hidden Lakes
6.13	Property			Walnut Woods
6.14	Property			Oakwood Hills
6.15	Property			Madison Estates
6.16	Property			Thornton Place
6.17	Property			Whiterock Court
6.18	Property			The Bentley
6.19	Property			Pueblo Regent
6.20	Property			Vista De La Montana
6.21	Property			Rock Creek
6.22	Property			Illahee Hills
6.23	Property			Palmer Hills
6.24	Property			Uffelman Estates
6.25	Property			The Regent
6.26	Property			The Fountains At Hidden Lakes
7	Loan	22	CGMRC	Mason Multifamily Portfolio	0	0	0	317,625	0	0	0	0
7.01	Property			University Heights
7.02	Property			Ashbury Court
7.03	Property			James Court
7.04	Property			Old Orchard
7.05	Property			St. Albans
7.06	Property			Ashbury East
7.07	Property			Colonial West
7.08	Property			Cardinal
7.09	Property			Colonial East
8	Loan	11	CGMRC	The Hamptons of Cloverlane	0	0	0	0	0	0	0	0
9	Loan		CCRE	Allspace Self Storage Portfolio	0	0	0	8,500	0	0	0	0
9.01	Property			Huntington Beach
9.02	Property			Costa Mesa
9.03	Property			San Marcos
9.04	Property			Garden Grove
10	Loan	23	CCRE	Corporate Park Office Center I&II	600,000 based on the aggregate reserves for Corporate Park Office Center I&II and AirPark North Business Center	0	0	103,313	0	0	0	0
11	Loan	23	CCRE	AirPark North Business Center	600,000 based on the aggregate reserves for AirPark North Business Center and Corporate Park Office Center I&II	0	0	0	0	0	0	0
12	Loan		GSMC	Maccabees Center	2,000,000	0	0	0	0	0	0	113,747
13	Loan		CCRE	Ashford Apartments	0	0	0	0	0	0	0	0
14	Loan		GSMC	College Towers	0	0	0	91,072	0	0	0	0
15	Loan		SMF I	Simon Office	87,480	0	0	0	0	0	0	47,069
16	Loan		SMF I	American Heritage	400,000	0	0	21,094	0	0	0	28,813
17	Loan	11, 24, 25	CCRE	Bluegrass Corporate Center	0	0	0	0	0	0	0	725,796
18	Loan		CGMRC	One New Hampshire	323,238	0	0	11,380	0	0	0	47,727
19	Loan		GSMC	Nitneil Portfolio I - Alabama	0	0	0	0	0	0	0	0
19.01	Property			Slaughter
19.02	Property			County Line
19.03	Property			Leeman
19.04	Property			Blake Bottom
19.05	Property			Oakwood
19.06	Property			Martin

A-21

GSMS 2014-GC22 Annex A
Control Number	Loan / Property Flag	Footnotes	Mortgage Loan Seller	Property Name	TI/LC Caps ($)	Upfront Debt Service Reserve ($)	Ongoing Debt Service Reserve ($)	Upfront Deferred Maintenance Reserve ($)	Ongoing Deferred Maintenance Reserve ($)	Upfront Environmental Reserve ($)	Ongoing Environmental Reserve ($)	Upfront Other Reserve ($)
20	Loan	26, 27	CCRE	Aventura Medical Office & Bank	0	0	0	0	0	0	0	166,450
21	Loan	28	SMF I	Hyatt Place Charleston Airport	0	0	0	0	0	0	0	0
22	Loan	29	SMF I	Westwood Plaza	0	0	0	72,438	0	0	0	254,500
23	Loan		GSMC	Broadway Market Center	200,000	0	0	0	0	0	0	114,100
24	Loan	30	CCRE	Coyote Ranch & Morningside MHC	0	0	0	1,250	0	0	0	0
24.01	Property			Coyote Ranch MHC
24.02	Property			Morningside MHC
25	Loan	31, 32	SMF I	Buffalo Grove Town Center	400,000	0	0	82,775	0	0	0	0
26	Loan	11	CGMRC	aloft Broomfield	0	0	0	214,125	0	0	0	632,000
27	Loan		SMF I	Myrtle Beach Medical	0	0	0	0	0	0	0	0
28	Loan	11, 33, 34	GSMC	Hampton Inn Pineville	0	0	0	6,710	0	0	0	1,500,800
29	Loan		GSMC	Nitneil Portfolio I - Georgia	0	0	0	0	0	0	0	0
29.01	Property			Arnold
29.02	Property			Hutchinson
29.03	Property			Mt. Zion
30	Loan		CGMRC	Timber Development Portfolio	215,095	0	0	52,050	0	0	0	4,800
30.01	Property			Plaza at Coal Township
30.02	Property			Joshua Plaza
31	Loan		GSMC	Ivy Pointe Office Building	400,000	0	0	0	0	0	0	182,766
32	Loan		GSMC	Whitehall Tech Center III	409,500	0	0	53,011	0	0	0	0
33	Loan	35, 36	CGMRC	500 West 43rd Street	0	0	0	0	0	0	0	1,600
34	Loan	11	CGMRC	Bernardo Plaza Court	0	0	0	2,000	0	0	0	0
35	Loan		CCRE	Encore Plaza	0	0	0	13,250	0	0	0	0
36	Loan	37, 38	GSMC	Two Research Park	268,000	0	0	0	0	0	0	84,801
37	Loan	39	GSMC	Olivewood Shopping Center Portfolio	0	0	0	10,505	0	0	0	5,000
37.01	Property			Olivewood Shopping Center
37.02	Property			Big 5 Sporting Goods
38	Loan	11	CGMRC	Scott Towne Center	200,000	0	0	103,875	0	0	0	100,000
39	Loan		CCRE	Discovery Point Apartments	0	0	0	304,029	0	0	0	0
40	Loan	40	CCRE	Devon Madison	0	0	0	186,550	0	0	0	100,000
41	Loan		CGMRC	Widewater Square	0	0	0	16,000	0	0	0	0
42	Loan		GSMC	Whitehall Tech Center VII	500,000	0	0	57,477	0	0	0	410,257
43	Loan		CGMRC	Lowe's Home Improvement Altoona	0	0	0	208,191	0	0	0	0
44	Loan	41	CCRE	Omni East Shopping Center	0	0	0	259,761	0	0	0	0
45	Loan		CGMRC	Amsdell - Pittsburgh & Dallas Portfolio	0	0	0	12,375	0	0	0	0
45.01	Property			Amsdell - Pittsburgh
45.02	Property			Amsdell - Cedar Hill
46	Loan		CGMRC	Pine Creek Apartments	0	0	0	4,331	0	0	0	0
47	Loan		SMF I	Williamsburg East Apartments	0	0	0	22,938	0	0	0	0
48	Loan		CGMRC	Tioga Park Apartments	0	90,000	0	0	0	0	0	0
49	Loan		CCRE	Smoky Hill Village I	140,000	0	0	0	0	0	0	0
50	Loan	42, 43, 44, 45	CCRE	140 West Via Lola	36,307	0	0	0	0	0	0	600,000
51	Loan		CGMRC	Tellus Alabama Self Storage Portfolio	0	0	0	10,625	0	0	0	0
51.01	Property			Tellus Alabama Self Storage Portfolio - Grayson Valley
51.02	Property			Tellus Alabama Self Storage Portfolio - Letson Farms
52	Loan	46	SMF I	Grandview Plaza	600,000	0	0	34,625	0	0	0	0
53	Loan		SMF I	Muirwood Square	0	0	0	585,500	0	0	0	0
54	Loan		CGMRC	Store House - Indy	0	0	0	12,663	0	0	0	0
55	Loan	11	SMF I	Century Plaza	0	0	0	20,563	0	0	0	0
56	Loan		CGMRC	Marianna Center	92,900	0	0	0	0	0	0	0
57	Loan		CCRE	Smoky Hill Village II	80,000	0	0	0	0	0	0	0
58	Loan		CGMRC	Briar Pointe Plaza	0	0	0	27,188	0	0	0	0
59	Loan		SMF I	Normandy Square	100,000	0	0	66,348	0	0	0	0

A-22

GSMS 2014-GC22 Annex A
Control Number	Loan / Property Flag	Footnotes	Mortgage Loan Seller	Property Name	Ongoing Other Reserve ($)	Other Reserve Description	Borrower Name	Carve-out Guarantor
1	Loan	8	CGMRC	Maine Mall	0		GGP-Maine Mall L.L.C.	GGP Real Estate Holding I, Inc.
2	Loan	9, 10, 11	GSMC	Selig Portfolio	0	Unfunded Obligations	SREH 2014 LLC	Selig Family Holdings, LLC and Martin Selig
2.01	Property	11		Fourth & Blanchard
2.02	Property	11, 12		635 Elliott
2.03	Property	11		645 Elliott
2.04	Property	11, 13, 14		Fifth & Jackson
2.05	Property			North Tower - 100 West Harrison
2.06	Property	11		200 West Thomas
2.07	Property	11, 15		South Tower - 100 West Harrison
3	Loan		CGMRC	EpiCentre	0		Epicentre SPE (Charlotte), LLC	CIM SMA I Investments, LLC
4	Loan	16	CCRE	Ridgeview Apartments	0		Ridgeview Holdings II LLC	Joseph J. Santangelo, Stephen V. Reitano and Mark Bassani
5	Loan	17, 18	SMF I	The Cove Apartments	0		Westshore Cove Apartments, LLC	The Laramar Group, L.L.C.
6	Loan	19, 20, 21	GSMC	Newcastle Senior Housing Portfolio	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	Newcastle Investment Corp.
6.01	Property			Orchid Terrace
6.02	Property			Village Gate of Farmington
6.03	Property			Lodge At Cold Spring
6.04	Property			The Manor At Oakridge
6.05	Property			Durham Regent
6.06	Property			Dogwood Estates
6.07	Property			Sheldon Oaks
6.08	Property			Jordan Oaks
6.09	Property			Sky Peaks
6.10	Property			The Westmont
6.11	Property			Pinewood Hills
6.12	Property			Hidden Lakes
6.13	Property			Walnut Woods
6.14	Property			Oakwood Hills
6.15	Property			Madison Estates
6.16	Property			Thornton Place
6.17	Property			Whiterock Court
6.18	Property			The Bentley
6.19	Property			Pueblo Regent
6.20	Property			Vista De La Montana
6.21	Property			Rock Creek
6.22	Property			Illahee Hills
6.23	Property			Palmer Hills
6.24	Property			Uffelman Estates
6.25	Property			The Regent
6.26	Property			The Fountains At Hidden Lakes
7	Loan	22	CGMRC	Mason Multifamily Portfolio	0		Mason Properties Delaware, LLC	James C. Mason and Linda Mason
7.01	Property			University Heights
7.02	Property			Ashbury Court
7.03	Property			James Court
7.04	Property			Old Orchard
7.05	Property			St. Albans
7.06	Property			Ashbury East
7.07	Property			Colonial West
7.08	Property			Cardinal
7.09	Property			Colonial East
8	Loan	11	CGMRC	The Hamptons of Cloverlane	0		Hamptons of Cloverlane, LLC	Alan Hayman, Andrew Hayman and Sheldon Yellen
9	Loan		CCRE	Allspace Self Storage Portfolio	0		Allspace Storage, L.P.	Byron M. Tarnutzer
9.01	Property			Huntington Beach
9.02	Property			Costa Mesa
9.03	Property			San Marcos
9.04	Property			Garden Grove
10	Loan	23	CCRE	Corporate Park Office Center I&II	0		FGH Corporate Park, LTD.	Gary Felsher
11	Loan	23	CCRE	AirPark North Business Center	0		PCC Airpark LLC	Gary Felsher
12	Loan		GSMC	Maccabees Center	0	Unfunded Obligations	Maccabees Center Limited Partnership	David W. Schostak
13	Loan		CCRE	Ashford Apartments	0		Ashford 180 LLC	Michael A. Chirco
14	Loan		GSMC	College Towers	0		DSMP-Kent, LLC	Michael Priore and Daniel Siegel
15	Loan		SMF I	Simon Office	0	Rent Concession Reserve	FLS #4 Delaware, LLC	Frank Simon
16	Loan		SMF I	American Heritage	0	Ground Rent Reserve	Gallup H&K, LLC, Gallup Shaaya, LLC and Gallup Capital, LLC	Hanina Mathalon, Moussa Shaaya and Houshang Shabani
17	Loan	11, 24, 25	CCRE	Bluegrass Corporate Center	0	Elevator Refurbishment Reserve ($594,056); Tenant Allowance Reserve ($131,740)	MCV II, LLC	Donald Woodford Webb, Jr.
18	Loan		CGMRC	One New Hampshire	0	Pierce Atwood Reserve ($40,000); Ground Lease Reserve ($7,727.11)	One New Hampshire Avenue, LLC	Daniel L. Plummer and Cyrus W. Gregg
19	Loan		GSMC	Nitneil Portfolio I - Alabama	0		Airport Storage, LLC, Heritage Storage, LLC, Leeman Ferry Storage, LLC, Monrovia Storage, LLC, NitNeil Oakwood Storage, L.L.C. and Research Park Storage, LLC	Val T. Sapra
19.01	Property			Slaughter
19.02	Property			County Line
19.03	Property			Leeman
19.04	Property			Blake Bottom
19.05	Property			Oakwood
19.06	Property			Martin

A-23

GSMS 2014-GC22 Annex A
Control Number	Loan / Property Flag	Footnotes	Mortgage Loan Seller	Property Name	Ongoing Other Reserve ($)	Other Reserve Description	Borrower Name	Carve-out Guarantor
20	Loan	26, 27	CCRE	Aventura Medical Office & Bank	0	Rent Abatement Reserve ($116,450); Atlantic South TI Deposit Reserve ($50,000)	A. Perry Properties LLC	Arnold S. Wax
21	Loan	28	SMF I	Hyatt Place Charleston Airport	0		Montague Realco LLC	Ashok Patel and Surendra Patel
22	Loan	29	SMF I	Westwood Plaza	0	Memorial Medical Contribution Reserve ($150,000); Dunkin Donuts Reserve ($104,500)	Westwood Zamias Limited Partnership	Stephen G. Zamias
23	Loan		GSMC	Broadway Market Center	0	Unfunded Obligations	Broadway Dunhill LLC	William L. Hutchinson
24	Loan	30	CCRE	Coyote Ranch & Morningside MHC	0		Coyote Ranch MHP, LP and Morningside MHP, LP	Randall P. Thomas and Leslie A. Airington
24.01	Property			Coyote Ranch MHC
24.02	Property			Morningside MHC
25	Loan	31, 32	SMF I	Buffalo Grove Town Center	0		Buffalo Grove Venture, LLC	Philip S. Marrone
26	Loan	11	CGMRC	aloft Broomfield	0	PIP Reserve	Broomfield 139, LLC	Gentry Mills Capital, L.L.C.
27	Loan		SMF I	Myrtle Beach Medical	0		United 945 82nd Parkway Fee, LLC	Jacob Frydman
28	Loan	11, 33, 34	GSMC	Hampton Inn Pineville	0	PIP Reserve (1,500,000); Tax Service Fee ($800)	GNP Group of Pineville, LLC	Nishith Kumar Patel and Gautam B. Patel
29	Loan		GSMC	Nitneil Portfolio I - Georgia	0		Crabapple Storage, LLC, Mt. Zion Storage, LLC and Hutchinson Storage, LLC	Val T. Sapra
29.01	Property			Arnold
29.02	Property			Hutchinson
29.03	Property			Mt. Zion
30	Loan		CGMRC	Timber Development Portfolio	0	Cigar Box Holdback Reserve	Timber Shamokin Properties, L.P. and Timber Minot Properties, L.P.	Michael Timmons and Douglas Bercu
30.01	Property			Plaza at Coal Township
30.02	Property			Joshua Plaza
31	Loan		GSMC	Ivy Pointe Office Building	0	Unfunded Obligations ($121,844); Tata Consulting/Finney Law Reserve ($60,922)	CUC Investments, LLC	Charles J. Kubicki and Charles J. Kubicki, LLC
32	Loan		GSMC	Whitehall Tech Center III	0		Whitehall Tech Center III, LLC	Riprand Count Arco
33	Loan	35, 36	CGMRC	500 West 43rd Street	0	Condominium Common Charges Reserve	500 Park Manhattan Bliss, LLC and Mimisam, LLC	Adrian Goldstein, Gidi Cohen, Samuel Annis, Marilyn Annis and The Annis Family Trust
34	Loan	11	CGMRC	Bernardo Plaza Court	0		11818-11858 Bernardo Plaza Court, L.P.	Stephen A. Luckman and Stephen A. Luckman as Trustee of the Stephen A. Luckman Trust dated 11/10/1992
35	Loan		CCRE	Encore Plaza	0		Encore Plaza Shopping Center, LLC	Jon David Petras
36	Loan	37, 38	GSMC	Two Research Park	3,267	Unfunded Obligations ($75,000); Ground Lease Reserve ($9,801)	CW CS 1, L.P.	Fred F. Caldwell
37	Loan	39	GSMC	Olivewood Shopping Center Portfolio	0	Bank of America Reserve	Olivewood Shopping Center LLC	Michael Nerio
37.01	Property			Olivewood Shopping Center
37.02	Property			Big 5 Sporting Goods
38	Loan	11	CGMRC	Scott Towne Center	0	Holdback Reserve	Pittsburgh PA Retail LP	Kirit Patel, Amit Patel, Bipin Patel and Nick Patel
39	Loan		CCRE	Discovery Point Apartments	0		Discovery Point Apartments, LLC	David R. Picerne, James H. Hogue and Terry N. Campbell
40	Loan	40	CCRE	Devon Madison	0	Capital Reserve	Wildflower Properties, LLC	Edwin R. O'Neill
41	Loan		CGMRC	Widewater Square	0		MK Newmarket SPE, LLC	Michael A. Klump and Michael C. McMillen, Jr.
42	Loan		GSMC	Whitehall Tech Center VII	0	Unfunded Obligations	Whitehall Tech Center VII, LLC	Riprand Count Arco
43	Loan		CGMRC	Lowe's Home Improvement Altoona	0		GS Altoona LLC	Gary Solomon
44	Loan	41	CCRE	Omni East Shopping Center	0		Cedar Shoals Investors, Inc.	Paul T. Martin
45	Loan		CGMRC	Amsdell - Pittsburgh & Dallas Portfolio	0		Amsdell Storage Ventures II, LLC	Robert J. Amsdell and Barry L. Amsdell
45.01	Property			Amsdell - Pittsburgh
45.02	Property			Amsdell - Cedar Hill
46	Loan		CGMRC	Pine Creek Apartments	0		PH Apartments LLC	Ronald Gunsberg
47	Loan		SMF I	Williamsburg East Apartments	0		Williamsburg East Apartments, LLC	Kevin Spizizen and Neil Spizizen
48	Loan		CGMRC	Tioga Park Apartments	0		River Rapids, LLC	Marcel D.P. Burgler and Max Allen Coon
49	Loan		CCRE	Smoky Hill Village I	0		Fourth Smoky Venture LLC	David H. Feinberg
50	Loan	42, 43, 44, 45	CCRE	140 West Via Lola	0	DISH TI Reserve (400,000); DISH Earnout Reserve (200,000)	Leranax Via Lola LP and Zaleka Via Lola LP	Tim Brinkman and Paul Warrin
51	Loan		CGMRC	Tellus Alabama Self Storage Portfolio	0		Tellus Eleven, LLC and D & D Alabama, LLC	Thomas David Gordon
51.01	Property			Tellus Alabama Self Storage Portfolio - Grayson Valley
51.02	Property			Tellus Alabama Self Storage Portfolio - Letson Farms
52	Loan	46	SMF I	Grandview Plaza	0		Signal Grandview, LLC	Joseph T. Kung
53	Loan		SMF I	Muirwood Square	0		Muirwood Square Associates L.L.C.	Paola Luptak, Maurice J. Beznos, Paola M. Luptak Revocable Trust, U/T/A dated June 24, 1987, as amended December 16, 1993
54	Loan		CGMRC	Store House - Indy	0		TSHI Storage, LLC	Donald E. Tolva
55	Loan	11	SMF I	Century Plaza	0		Century Plaza L.L.C.	Norman Beznos and Maurice Beznos
56	Loan		CGMRC	Marianna Center	0		Yale Marianna, LLC	Yale I. Paprin
57	Loan		CCRE	Smoky Hill Village II	0		Peacock Investments, Inc.	David H. Feinberg
58	Loan		CGMRC	Briar Pointe Plaza	0		Briarwood of Novi Investors, LLC	Thomas A. Rosin
59	Loan		SMF I	Normandy Square	0		Signal Normandy, LLC	Joseph T. Kung

A-24

GSMS 2014-GC22 Annex A
Control Number	Loan / Property Flag	Footnotes	Mortgage Loan Seller	Property Name	Loan Purpose	Loan Amount (sources)	Principal's New Cash Contribution (7)	Subordinate Debt	Other Sources	Total Sources	Loan Payoff	Purchase Price	Closing Costs	Reserves
1	Loan	8	CGMRC	Maine Mall	Refinance	235,000,000	0	0	0	235,000,000	194,093,064	0	1,212,970	0
2	Loan	9, 10, 11	GSMC	Selig Portfolio	Refinance	197,000,000	1,219,280	0	0	198,219,280	193,987,842	0	747,011	3,484,427
2.01	Property	11		Fourth & Blanchard
2.02	Property	11, 12		635 Elliott
2.03	Property	11		645 Elliott
2.04	Property	11, 13, 14		Fifth & Jackson
2.05	Property			North Tower - 100 West Harrison
2.06	Property	11		200 West Thomas
2.07	Property	11, 15		South Tower - 100 West Harrison
3	Loan		CGMRC	EpiCentre	Acquisition	85,000,000	46,674,314	0	1,420,360	133,094,674	0	130,500,000	1,415,577	1,179,097
4	Loan	16	CCRE	Ridgeview Apartments	Refinance	66,000,000	0	0	0	66,000,000	55,131,357	0	1,704,936	1,213,451
5	Loan	17, 18	SMF I	The Cove Apartments	Acquisition	42,600,000	13,508,265	0	0	56,108,265	0	53,025,000	1,385,152	1,698,113
6	Loan	19, 20, 21	GSMC	Newcastle Senior Housing Portfolio	Acquisition	362,499,000	150,750,203	0	0	513,249,203	0	505,656,938	6,750,991	841,274
6.01	Property			Orchid Terrace
6.02	Property			Village Gate of Farmington
6.03	Property			Lodge At Cold Spring
6.04	Property			The Manor At Oakridge
6.05	Property			Durham Regent
6.06	Property			Dogwood Estates
6.07	Property			Sheldon Oaks
6.08	Property			Jordan Oaks
6.09	Property			Sky Peaks
6.10	Property			The Westmont
6.11	Property			Pinewood Hills
6.12	Property			Hidden Lakes
6.13	Property			Walnut Woods
6.14	Property			Oakwood Hills
6.15	Property			Madison Estates
6.16	Property			Thornton Place
6.17	Property			Whiterock Court
6.18	Property			The Bentley
6.19	Property			Pueblo Regent
6.20	Property			Vista De La Montana
6.21	Property			Rock Creek
6.22	Property			Illahee Hills
6.23	Property			Palmer Hills
6.24	Property			Uffelman Estates
6.25	Property			The Regent
6.26	Property			The Fountains At Hidden Lakes
7	Loan	22	CGMRC	Mason Multifamily Portfolio	Refinance	33,300,000	0	0	0	33,300,000	29,808,932	0	716,750	593,928
7.01	Property			University Heights
7.02	Property			Ashbury Court
7.03	Property			James Court
7.04	Property			Old Orchard
7.05	Property			St. Albans
7.06	Property			Ashbury East
7.07	Property			Colonial West
7.08	Property			Cardinal
7.09	Property			Colonial East
8	Loan	11	CGMRC	The Hamptons of Cloverlane	Acquisition	32,800,000	11,216,318	0	129,963	44,146,281	0	41,750,000	731,977	1,664,304
9	Loan		CCRE	Allspace Self Storage Portfolio	Refinance	31,000,000	0	0	0	31,000,000	27,461,908	0	468,531	83,897
9.01	Property			Huntington Beach
9.02	Property			Costa Mesa
9.03	Property			San Marcos
9.04	Property			Garden Grove
10	Loan	23	CCRE	Corporate Park Office Center I&II	Refinance	15,000,000	0	0	0	15,000,000	9,979,851	0	296,762	442,042
11	Loan	23	CCRE	AirPark North Business Center	Refinance	6,600,000	0	0	0	6,600,000	6,383,147	0	39,822	91,310
12	Loan		GSMC	Maccabees Center	Refinance	21,500,000	0	0	0	21,500,000	20,682,086	0	167,832	603,232
13	Loan		CCRE	Ashford Apartments	Refinance	18,000,000	0	0	0	18,000,000	16,712,419	0	341,476	198,474
14	Loan		GSMC	College Towers	Refinance	16,460,000	0	0	0	16,460,000	7,296,899	0	354,307	96,418
15	Loan		SMF I	Simon Office	Refinance	16,200,000	0	0	0	16,200,000	14,743,023	0	309,217	111,377
16	Loan		SMF I	American Heritage	Refinance	15,250,000	0	0	0	15,250,000	12,679,541	0	236,116	104,140
17	Loan	11, 24, 25	CCRE	Bluegrass Corporate Center	Acquisition	14,500,000	3,556,550	0	0	18,056,550	0	17,000,000	256,429	800,121
18	Loan		CGMRC	One New Hampshire	Refinance	14,100,000	0	0	0	14,100,000	11,174,252	0	253,231	100,078
19	Loan		GSMC	Nitneil Portfolio I - Alabama	Refinance	13,200,000	0	0	0	13,200,000	9,090,922	0	322,456	33,464
19.01	Property			Slaughter
19.02	Property			County Line
19.03	Property			Leeman
19.04	Property			Blake Bottom
19.05	Property			Oakwood
19.06	Property			Martin

A-25

GSMS 2014-GC22 Annex A
Control Number	Loan / Property Flag	Footnotes	Mortgage Loan Seller	Property Name	Loan Purpose	Loan Amount (sources)	Principal's New Cash Contribution (7)	Subordinate Debt	Other Sources	Total Sources	Loan Payoff	Purchase Price	Closing Costs	Reserves
20	Loan	26, 27	CCRE	Aventura Medical Office & Bank	Acquisition	12,650,000	7,457,784	0	0	20,107,784	0	19,300,000	500,049	307,735
21	Loan	28	SMF I	Hyatt Place Charleston Airport	Refinance	12,300,000	0	0	0	12,300,000	8,589,174	0	183,107	113,114
22	Loan	29	SMF I	Westwood Plaza	Refinance	11,500,000	109,147	0	0	11,609,147	10,092,232	0	202,393	1,314,523
23	Loan		GSMC	Broadway Market Center	Acquisition	11,390,000	4,234,847	0	0	15,624,847	0	15,051,020	100,644	473,183
24	Loan	30	CCRE	Coyote Ranch & Morningside MHC	Refinance	10,520,000	0	0	0	10,520,000	8,520,963	0	246,108	40,972
24.01	Property			Coyote Ranch MHC
24.02	Property			Morningside MHC
25	Loan	31, 32	SMF I	Buffalo Grove Town Center	Refinance	10,500,000	179,283	0	0	10,679,283	9,833,508	0	266,813	578,962
26	Loan	11	CGMRC	aloft Broomfield	Acquisition	10,400,000	4,565,135	0	0	14,965,135	0	13,540,000	507,687	917,448
27	Loan		SMF I	Myrtle Beach Medical	Acquisition	10,300,000	2,522,791	2,100,000	0	14,922,791	0	14,535,000	274,912	112,879
28	Loan	11, 33, 34	GSMC	Hampton Inn Pineville	Refinance	10,000,000	0	0	0	10,000,000	5,920,727	0	202,708	1,575,144
29	Loan		GSMC	Nitneil Portfolio I - Georgia	Refinance	9,900,000	0	0	0	9,900,000	4,656,220	0	238,522	51,661
29.01	Property			Arnold
29.02	Property			Hutchinson
29.03	Property			Mt. Zion
30	Loan		CGMRC	Timber Development Portfolio	Refinance	8,932,500	60,000	0	0	8,992,500	8,635,419	0	237,654	119,427
30.01	Property			Plaza at Coal Township
30.02	Property			Joshua Plaza
31	Loan		GSMC	Ivy Pointe Office Building	Refinance	8,100,000	0	0	0	8,100,000	6,019,364	0	956,152	290,487
32	Loan		GSMC	Whitehall Tech Center III	Refinance	8,050,000	0	0	0	8,050,000	6,846,960	0	105,648	105,951
33	Loan	35, 36	CGMRC	500 West 43rd Street	Acquisition	8,000,000	6,231,519	0	61	14,231,580	0	13,600,000	514,154	117,426
34	Loan	11	CGMRC	Bernardo Plaza Court	Refinance	7,800,000	129,013	0	0	7,929,013	7,595,931	0	110,719	222,364
35	Loan		CCRE	Encore Plaza	Refinance	7,350,000	85,942	0	0	7,435,942	7,050,799	0	200,542	184,602
36	Loan	37, 38	GSMC	Two Research Park	Refinance	7,200,000	0	0	0	7,200,000	6,442,184	0	169,054	183,369
37	Loan	39	GSMC	Olivewood Shopping Center Portfolio	Acquisition	7,000,000	3,843,783	0	0	10,843,783	0	10,525,000	187,905	130,878
37.01	Property			Olivewood Shopping Center
37.02	Property			Big 5 Sporting Goods
38	Loan	11	CGMRC	Scott Towne Center	Acquisition	6,587,500	2,335,235	0	261,291	9,184,026	0	8,500,000	195,334	488,692
39	Loan		CCRE	Discovery Point Apartments	Refinance	6,500,000	0	0	0	6,500,000	3,169,901	0	180,520	358,307
40	Loan	40	CCRE	Devon Madison	Refinance	6,500,000	0	0	0	6,500,000	4,969,850	0	127,929	319,217
41	Loan		CGMRC	Widewater Square	Recapitalization	6,262,500	47,500	0	0	6,310,000	1,799,995	0	4,439,028	70,977
42	Loan		GSMC	Whitehall Tech Center VII	Refinance	5,900,000	0	0	0	5,900,000	4,917,275	0	89,759	704,904
43	Loan		CGMRC	Lowe's Home Improvement Altoona	Refinance	5,700,000	164,000	0	0	5,864,000	5,534,840	0	114,385	214,776
44	Loan	41	CCRE	Omni East Shopping Center	Refinance	5,400,000	0	0	0	5,400,000	3,025,975	0	233,085	304,163
45	Loan		CGMRC	Amsdell - Pittsburgh & Dallas Portfolio	Acquisition/Refinance	5,250,000	0	0	139,373	5,389,373	1,121,953	3,000,000	151,390	26,608
45.01	Property			Amsdell - Pittsburgh
45.02	Property			Amsdell - Cedar Hill
46	Loan		CGMRC	Pine Creek Apartments	Refinance	5,025,000	0	0	0	5,025,000	4,206,014	0	111,368	44,849
47	Loan		SMF I	Williamsburg East Apartments	Refinance	5,000,000	0	0	0	5,000,000	3,518,565	0	126,135	147,708
48	Loan		CGMRC	Tioga Park Apartments	Refinance	4,550,000	37,500	0	0	4,587,500	4,254,097	0	170,257	163,145
49	Loan		CCRE	Smoky Hill Village I	Refinance	4,425,000	0	0	0	4,425,000	3,215,674	0	97,741	22,976
50	Loan	42, 43, 44, 45	CCRE	140 West Via Lola	Refinance	4,400,000	0	0	0	4,400,000	999,354	0	114,016	611,302
51	Loan		CGMRC	Tellus Alabama Self Storage Portfolio	Refinance	4,387,500	104,421	0	0	4,491,921	4,225,536	0	200,179	66,205
51.01	Property			Tellus Alabama Self Storage Portfolio - Grayson Valley
51.02	Property			Tellus Alabama Self Storage Portfolio - Letson Farms
52	Loan	46	SMF I	Grandview Plaza	Refinance	3,850,000	0	0	0	3,850,000	2,315,031	0	112,533	426,622
53	Loan		SMF I	Muirwood Square	Refinance	3,787,000	0	0	0	3,787,000	2,691,301	0	122,974	623,396
54	Loan		CGMRC	Store House - Indy	Refinance	2,930,000	25,000	0	0	2,955,000	2,841,539	0	88,642	24,819
55	Loan	11	SMF I	Century Plaza	Refinance	2,775,000	200,462	0	0	2,975,462	2,482,813	0	130,178	362,472
56	Loan		CGMRC	Marianna Center	Refinance	2,750,000	0	0	0	2,750,000	2,489,850	0	102,667	61,000
57	Loan		CCRE	Smoky Hill Village II	Recapitalization	2,700,000	0	0	0	2,700,000	0	0	74,633	19,741
58	Loan		CGMRC	Briar Pointe Plaza	Refinance	2,600,000	140,046	0	0	2,740,046	2,526,438	0	89,083	124,525
59	Loan		SMF I	Normandy Square	Acquisition	2,280,000	1,054,602	0	0	3,334,602	0	3,167,000	78,395	89,206

A-26

GSMS 2014-GC22 Annex A

Control Number

Loan / Property Flag

Footnotes

Mortgage Loan Seller

Property Name

Principal Equity Distribution

Other Uses

Total Uses

Lockbox

Cash Management

Cash Management Triggers

Ground Lease Y/N

1

Loan

8

CGMRC

Maine Mall

39,693,966

0

235,000,000

Hard

Springing

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.50x, (iii) Bankruptcy action of the Borrower, Guarantor or Manager

No

2

Loan

9, 10, 11

GSMC

Selig Portfolio

0

0

198,219,280

Hard

In Place

(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

2.01

Property

11

Fourth & Blanchard

No

2.02

Property

11, 12

635 Elliott

No

2.03

Property

11

645 Elliott

No

2.04

Property

11, 13, 14

Fifth & Jackson

No

2.05

Property

North Tower - 100 West Harrison

No

2.06

Property

11

200 West Thomas

No

2.07

Property

11, 15

South Tower - 100 West Harrison

No

3

Loan

CGMRC

EpiCentre

0

0

133,094,674

Hard

Springing

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurence of an Air Rights Construction Cessation Event, (iv) the occurrence of a Specified Tenant Trigger Period

No

4

Loan

16

CCRE

Ridgeview Apartments

7,950,256

0

66,000,000

Soft Springing

Springing

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x for one calendar quarter, 1.18x for two calendar quarters or 1.20x for four calendar quarters, (iii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager

No

5

Loan

17, 18

SMF I

The Cove Apartments

0

0

56,108,265

None

None

NAP

No

6

Loan

19, 20, 21

GSMC

Newcastle Senior Housing Portfolio

0

0

513,249,203

Hard

In Place

(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

6.01

Property

Orchid Terrace

No

6.02

Property

Village Gate of Farmington

No

6.03

Property

Lodge At Cold Spring

Yes

6.04

Property

The Manor At Oakridge

No

6.05

Property

Durham Regent

No

6.06

Property

Dogwood Estates

No

6.07

Property

Sheldon Oaks

No

6.08

Property

Jordan Oaks

No

6.09

Property

Sky Peaks

No

6.10

Property

The Westmont

Yes

6.11

Property

Pinewood Hills

No

6.12

Property

Hidden Lakes

No

6.13

Property

Walnut Woods

No

6.14

Property

Oakwood Hills

No

6.15

Property

Madison Estates

No

6.16

Property

Thornton Place

No

6.17

Property

Whiterock Court

No

6.18

Property

The Bentley

No

6.19

Property

Pueblo Regent

No

6.20

Property

Vista De La Montana

No

6.21

Property

Rock Creek

No

6.22

Property

Illahee Hills

No

6.23

Property

Palmer Hills

No

6.24

Property

Uffelman Estates

No

6.25

Property

The Regent

No

6.26

Property

The Fountains At Hidden Lakes

No

7

Loan

22

CGMRC

Mason Multifamily Portfolio

2,180,391

0

33,300,000

Springing

Springing

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

7.01

Property

University Heights

No

7.02

Property

Ashbury Court

No

7.03

Property

James Court

No

7.04

Property

Old Orchard

No

7.05

Property

St. Albans

No

7.06

Property

Ashbury East

No

7.07

Property

Colonial West

No

7.08

Property

Cardinal

No

7.09

Property

Colonial East

No

8

Loan

11

CGMRC

The Hamptons of Cloverlane

0

0

44,146,281

Springing

Springing

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

No

9

Loan

CCRE

Allspace Self Storage Portfolio

2,985,664

0

31,000,000

��

Soft

Springing

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

9.01

Property

Huntington Beach

No

9.02

Property

Costa Mesa

No

9.03

Property

San Marcos

No

9.04

Property

Garden Grove

No

10

Loan

23

CCRE

Corporate Park Office Center I&II

4,281,344

0

15,000,000

Springing

Springing

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) Bankruptcy action of the Borrower or Guarantor, (iv) Bankruptcy Event of the Manager has occurred and such Manager is not replaced with a Qualified Manager under a Replacement Management Agreement within 60 days of the occurence of such Bankruptcy Event

No

11

Loan

23

CCRE

AirPark North Business Center

85,721

0

6,600,000

Springing

Springing

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) Bankruptcy action of the Borrower, Guarantor or Manager, (iv) the occurence of a Lease Trigger Period

No

12

Loan

GSMC

Maccabees Center

46,850

0

21,500,000

Springing

Springing

(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

13

Loan

CCRE

Ashford Apartments

747,632

0

18,000,000

Springing

Springing

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

No

14

Loan

GSMC

College Towers

8,712,375

0

16,460,000

None

None

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) failure to deliver financial statements as required in the Loan Agreement

No

15

Loan

SMF I

Simon Office

1,036,383

0

16,200,000

Springing

Springing

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

No

16

Loan

SMF I

American Heritage

2,230,203

0

15,250,000

Springing

Springing

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

Yes

17

Loan

11, 24, 25

CCRE

Bluegrass Corporate Center

0

0

18,056,550

Hard

Springing

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Bankruptcy action of the Borrower, Guarantor or Manager, (iv) the occurrence of a Rollover Reserve Cash Trap Period

No

18

Loan

CGMRC

One New Hampshire

2,572,438

0

14,100,000

Hard

Springing

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) termination or cancellation of any specified tenant lease, (iv) monetary default by specified tenant, (v) specified tenant giving lease termination notice, (vi) specified tenant fail to extend or renew lease

Yes

19

Loan

GSMC

Nitneil Portfolio I - Alabama

3,753,159

0

13,200,000

None

None

NAP

19.01

Property

Slaughter

No

19.02

Property

County Line

No

19.03

Property

Leeman

No

19.04

Property

Blake Bottom

No

19.05

Property

Oakwood

No

19.06

Property

Martin

No

A-27

GSMS 2014-GC22 Annex A
Control Number	Loan / Property Flag	Footnotes	Mortgage Loan Seller	Property Name	Principal Equity Distribution	Other Uses	Total Uses	Lockbox	Cash Management	Cash Management Triggers	Ground Lease Y/N
20	Loan	26, 27	CCRE	Aventura Medical Office & Bank	0	0	20,107,784	Hard	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Bankruptcy action of the Borrower, Guarantor or Manager, (iv) the occurrence of a Lease Trigger Period	No
21	Loan	28	SMF I	Hyatt Place Charleston Airport	3,414,605	0	12,300,000	Springing	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Franchise Trigger Event	No
22	Loan	29	SMF I	Westwood Plaza	0	0	11,609,147	Hard	In Place	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) a Major Tenant Trigger Event	No
23	Loan		GSMC	Broadway Market Center	0	0	15,624,847	Hard	Springing	(i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 85% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event	No
24	Loan	30	CCRE	Coyote Ranch & Morningside MHC	1,711,957	0	10,520,000	Soft	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Bankruptcy action of the Borrower, Guarantor or Manager
24.01	Property			Coyote Ranch MHC							No
24.02	Property			Morningside MHC							No
25	Loan	31, 32	SMF I	Buffalo Grove Town Center	0	0	10,679,283	Springing	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the Anticipated Repayment Date	No
26	Loan	11	CGMRC	aloft Broomfield	0	0	14,965,135	Hard	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.40x, (iii) the occurrence of a Franchise Agreement Trigger Period, (iv) the occurrence of a Franchise Renewal Trigger Event, (v) the occurrence of a Manager Bankruptcy Event	No
27	Loan		SMF I	Myrtle Beach Medical	0	0	14,922,791	Hard	In Place	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) a Major Tenant Trigger Event	No
28	Loan	11, 33, 34	GSMC	Hampton Inn Pineville	2,301,421	0	10,000,000	Springing	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) failure to deliver financial statements as required in the Loan Agreement	No
29	Loan		GSMC	Nitneil Portfolio I - Georgia	4,953,597	0	9,900,000	None	None	NAP
29.01	Property			Arnold							No
29.02	Property			Hutchinson							No
29.03	Property			Mt. Zion							No
30	Loan		CGMRC	Timber Development Portfolio	0	0	8,992,500	Soft Springing	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x
30.01	Property			Plaza at Coal Township							No
30.02	Property			Joshua Plaza							No
31	Loan		GSMC	Ivy Pointe Office Building	833,997	0	8,100,000	Springing	Springing	(i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 80% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Period	No
32	Loan		GSMC	Whitehall Tech Center III	991,441	0	8,050,000	Hard	In Place	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) failure to deliver financial statements as required in the Loan Agreement	No
33	Loan	35, 36	CGMRC	500 West 43rd Street	0	0	14,231,580	Hard	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.40x, (iii) the occurrence of Specified Tenant Trigger Period	No
34	Loan	11	CGMRC	Bernardo Plaza Court	0	0	7,929,013	Hard	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of Specified Tenant Trigger Period	No
35	Loan		CCRE	Encore Plaza	0	0	7,435,942	Hard	In Place	(i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Guarantor or Manager	No
36	Loan	37, 38	GSMC	Two Research Park	405,393	0	7,200,000	Springing	Springing	(i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 80% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) occurrence of a Rollover Trigger Event	Yes
37	Loan	39	GSMC	Olivewood Shopping Center Portfolio	0	0	10,843,783	Hard	In Place	(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) Hobby Lobby fails to renew its lease prior to October 31, 2020
37.01	Property			Olivewood Shopping Center							No
37.02	Property			Big 5 Sporting Goods							No
38	Loan	11	CGMRC	Scott Towne Center	0	0	9,184,026	Springing	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x	No
39	Loan		CCRE	Discovery Point Apartments	2,791,273	0	6,500,000	Soft	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) Bankruptcy action of the Borrower, Guarantor or Manager	No
40	Loan	40	CCRE	Devon Madison	1,083,004	0	6,500,000	Springing	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Bankruptcy action of the Borrower, Guarantor or Manager	No
41	Loan		CGMRC	Widewater Square	0	0	6,310,000	Springing	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the occurrence of a Specified Tenant Trigger Period	No
42	Loan		GSMC	Whitehall Tech Center VII	188,062	0	5,900,000	Hard	In Place	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) failure to deliver financial statements as required in the Loan Agreement	No
43	Loan		CGMRC	Lowe's Home Improvement Altoona	0	0	5,864,000	Hard	In Place	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.50x, (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 or renew lease	No
44	Loan	41	CCRE	Omni East Shopping Center	1,836,778	0	5,400,000	Springing	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Bankruptcy action of the Borrower, Guarantor or Manager, (iv) the occurrence of a Lease Trigger Period	No
45	Loan		CGMRC	Amsdell - Pittsburgh & Dallas Portfolio	1,089,421	0	5,389,373	Springing	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Debt yield falls below 8.25%
45.01	Property			Amsdell - Pittsburgh							No
45.02	Property			Amsdell - Cedar Hill							No
46	Loan		CGMRC	Pine Creek Apartments	662,770	0	5,025,000	Springing	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x	No
47	Loan		SMF I	Williamsburg East Apartments	1,207,593	0	5,000,000	None	None	NAP	No
48	Loan		CGMRC	Tioga Park Apartments	0	0	4,587,500	Springing	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x	No
49	Loan		CCRE	Smoky Hill Village I	1,088,609	0	4,425,000	Springing	Springing	(i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Guarantor or Manager	No
50	Loan	42, 43, 44, 45	CCRE	140 West Via Lola	2,675,328	0	4,400,000	Springing	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Bankruptcy action of the Borrower, Guarantor or Manager, (iv) the occurrence of a DISH Cash Trap Period	No
51	Loan		CGMRC	Tellus Alabama Self Storage Portfolio	0	0	4,491,921	Springing	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x
51.01	Property			Tellus Alabama Self Storage Portfolio - Grayson Valley							No
51.02	Property			Tellus Alabama Self Storage Portfolio - Letson Farms							No
52	Loan	46	SMF I	Grandview Plaza	995,814	0	3,850,000	Springing	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x	No
53	Loan		SMF I	Muirwood Square	349,329	0	3,787,000	Hard	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the occurrence of a Rite Aid Trigger Event, (iv) the occurrence of a Applebee's Trigger Event	No
54	Loan		CGMRC	Store House - Indy	0	0	2,955,000	Springing	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x	No
55	Loan	11	SMF I	Century Plaza	0	0	2,975,462	Hard	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x	No
56	Loan		CGMRC	Marianna Center	96,483	0	2,750,000	Springing	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurance of a Wal-Mart Trigger	No
57	Loan		CCRE	Smoky Hill Village II	2,605,626	0	2,700,000	Springing	Springing	(i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Guarantor or Manager	No
58	Loan		CGMRC	Briar Pointe Plaza	0	0	2,740,046	Soft	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) the occurance of a Specified Tenant Trigger Period	No
59	Loan		SMF I	Normandy Square	0	0	3,334,602	Springing	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x	No

A-28

GSMS 2014-GC22 Annex A

Control Number

Loan / Property Flag

Footnotes

Mortgage Loan Seller

Property Name

Ground Lease Expiration Date

Annual Ground Lease Payment ($)

Cut-off Date B Note Balance ($)

B Note Interest Rate

Cut-off Date Mezzanine Debt Balance ($)

Mezzanine Debt Interest Rate

Terrorism Insurance Required

Control Number

1

Loan

8

CGMRC

Maine Mall

Yes

1

2

Loan

9, 10, 11

GSMC

Selig Portfolio

Yes

2

2.01

Property

11

Fourth & Blanchard

Yes

2.01

2.02

Property

11, 12

635 Elliott

Yes

2.02

2.03

Property

11

645 Elliott

Yes

2.03

2.04

Property

11, 13, 14

Fifth & Jackson

Yes

2.04

2.05

Property

North Tower - 100 West Harrison

Yes

2.05

2.06

Property

11

200 West Thomas

Yes

2.06

2.07

Property

11, 15

South Tower - 100 West Harrison

Yes

2.07

3

Loan

CGMRC

EpiCentre

Yes

3

4

Loan

16

CCRE

Ridgeview Apartments

Yes

4

5

Loan

17, 18

SMF I

The Cove Apartments

Yes

5

6

Loan

19, 20, 21

GSMC

Newcastle Senior Housing Portfolio

Yes

6

6.01

Property

Orchid Terrace

Yes

6.01

6.02

Property

Village Gate of Farmington

Yes

6.02

6.03

Property

Lodge At Cold Spring

12/31/2095

100

Yes

6.03

6.04

Property

The Manor At Oakridge

Yes

6.04

6.05

Property

Durham Regent

Yes

6.05

6.06

Property

Dogwood Estates

Yes

6.06

6.07

Property

Sheldon Oaks

Yes

6.07

6.08

Property

Jordan Oaks

Yes

6.08

6.09

Property

Sky Peaks

Yes

6.09

6.10

Property

The Westmont

12/31/2086

5,000

Yes

6.10

6.11

Property

Pinewood Hills

Yes

6.11

6.12

Property

Hidden Lakes

Yes

6.12

6.13

Property

Walnut Woods

Yes

6.13

6.14

Property

Oakwood Hills

Yes

6.14

6.15

Property

Madison Estates

Yes

6.15

6.16

Property

Thornton Place

Yes

6.16

6.17

Property

Whiterock Court

Yes

6.17

6.18

Property

The Bentley

Yes

6.18

6.19

Property

Pueblo Regent

Yes

6.19

6.20

Property

Vista De La Montana

Yes

6.20

6.21

Property

Rock Creek

Yes

6.21

6.22

Property

Illahee Hills

Yes

6.22

6.23

Property

Palmer Hills

Yes

6.23

6.24

Property

Uffelman Estates

Yes

6.24

6.25

Property

The Regent

Yes

6.25

6.26

Property

The Fountains At Hidden Lakes

Yes

6.26

7

Loan

22

CGMRC

Mason Multifamily Portfolio

Yes

7

7.01

Property

University Heights

Yes

7.01

7.02

Property

Ashbury Court

Yes

7.02

7.03

Property

James Court

Yes

7.03

7.04

Property

Old Orchard

Yes

7.04

7.05

Property

St. Albans

Yes

7.05

7.06

Property

Ashbury East

Yes

7.06

7.07

Property

Colonial West

Yes

7.07

7.08

Property

Cardinal

Yes

7.08

7.09

Property

Colonial East

Yes

7.09

8

Loan

11

CGMRC

The Hamptons of Cloverlane

Yes

8

9

Loan

CCRE

Allspace Self Storage Portfolio

Yes

9

9.01

Property

Huntington Beach

Yes

9.01

9.02

Property

Costa Mesa

Yes

9.02

9.03

Property

San Marcos

Yes

9.03

9.04

Property

Garden Grove

Yes

9.04

10

Loan

23

CCRE

Corporate Park Office Center I&II

Yes

10

11

Loan

23

CCRE

AirPark North Business Center

Yes

11

12

Loan

GSMC

Maccabees Center

Yes

12

13

Loan

CCRE

Ashford Apartments

Yes

13

14

Loan

GSMC

College Towers

Yes

14

15

Loan

SMF I

Simon Office

Yes

15

16

Loan

SMF I

American Heritage

6/30/2015 & 8/14/2018

$45,000 & $66,000

Yes

16

17

Loan

11, 24, 25

CCRE

Bluegrass Corporate Center

Yes

17

18

Loan

CGMRC

One New Hampshire

12/31/2031

93,579

Yes

18

19

Loan

GSMC

Nitneil Portfolio I - Alabama

Yes

19

19.01

Property

Slaughter

Yes

19.01

19.02

Property

County Line

Yes

19.02

19.03

Property

Leeman

Yes

19.03

19.04

Property

Blake Bottom

Yes

19.04

19.05

Property

Oakwood

Yes

19.05

19.06

Property

Martin

Yes

19.06

A-29

GSMS 2014-GC22 Annex A

Control Number

Loan / Property Flag

Footnotes

Mortgage Loan Seller

Property Name

Ground Lease Expiration Date

Annual Ground Lease Payment ($)

Cut-off Date B Note Balance ($)

B Note Interest Rate

Cut-off Date Mezzanine Debt Balance ($)

Mezzanine Debt Interest Rate

Terrorism Insurance Required

Control Number

20

Loan

26, 27

CCRE

Aventura Medical Office & Bank

Yes

20

21

Loan

28

SMF I

Hyatt Place Charleston Airport

Yes

21

22

Loan

29

SMF I

Westwood Plaza

Yes

22

23

Loan

GSMC

Broadway Market Center

Yes

23

24

Loan

30

CCRE

Coyote Ranch & Morningside MHC

Yes

24

24.01

Property

Coyote Ranch MHC

Yes

24.01

24.02

Property

Morningside MHC

Yes

24.02

25

Loan

31, 32

SMF I

Buffalo Grove Town Center

Yes

25

26

Loan

11

CGMRC

aloft Broomfield

Yes

26

27

Loan

SMF I

Myrtle Beach Medical

Yes

27

28

Loan

11, 33, 34

GSMC

Hampton Inn Pineville

Yes

28

29

Loan

GSMC

Nitneil Portfolio I - Georgia

Yes

29

29.01

Property

Arnold

Yes

29.01

29.02

Property

Hutchinson

Yes

29.02

29.03

Property

Mt. Zion

Yes

29.03

30

Loan

CGMRC

Timber Development Portfolio

Yes

30

30.01

Property

Plaza at Coal Township

Yes

30.01

30.02

Property

Joshua Plaza

Yes

30.02

31

Loan

GSMC

Ivy Pointe Office Building

Yes

31

32

Loan

GSMC

Whitehall Tech Center III

Yes

32

33

Loan

35, 36

CGMRC

500 West 43rd Street

Yes

33

34

Loan

11

CGMRC

Bernardo Plaza Court

Yes

34

35

Loan

CCRE

Encore Plaza

Yes

35

36

Loan

37, 38

GSMC

Two Research Park

9/30/2042

39,204

Yes

36

37

Loan

39

GSMC

Olivewood Shopping Center Portfolio

Yes

37

37.01

Property

Olivewood Shopping Center

Yes

37.01

37.02

Property

Big 5 Sporting Goods

Yes

37.02

38

Loan

11

CGMRC

Scott Towne Center

Yes

38

39

Loan

CCRE

Discovery Point Apartments

Yes

39

40

Loan

40

CCRE

Devon Madison

Yes

40

41

Loan

CGMRC

Widewater Square

Yes

41

42

Loan

GSMC

Whitehall Tech Center VII

Yes

42

43

Loan

CGMRC

Lowe's Home Improvement Altoona

Yes

43

44

Loan

41

CCRE

Omni East Shopping Center

Yes

44

45

Loan

CGMRC

Amsdell - Pittsburgh & Dallas Portfolio

Yes

45

45.01

Property

Amsdell - Pittsburgh

Yes

45.01

45.02

Property

Amsdell - Cedar Hill

Yes

45.02

46

Loan

CGMRC

Pine Creek Apartments

Yes

46

47

Loan

SMF I

Williamsburg East Apartments

Yes

47

48

Loan

CGMRC

Tioga Park Apartments

Yes

48

49

Loan

CCRE

Smoky Hill Village I

Yes

49

50

Loan

42, 43, 44, 45

CCRE

140 West Via Lola

Yes

50

51

Loan

CGMRC

Tellus Alabama Self Storage Portfolio

Yes

51

51.01

Property

Tellus Alabama Self Storage Portfolio - Grayson Valley

Yes

51.01

51.02

Property

Tellus Alabama Self Storage Portfolio - Letson Farms

Yes

51.02

52

Loan

46

SMF I

Grandview Plaza

Yes

52

53

Loan

SMF I

Muirwood Square

Yes

53

54

Loan

CGMRC

Store House - Indy

Yes

54

55

Loan

11

SMF I

Century Plaza

Yes

55

56

Loan

CGMRC

Marianna Center

Yes

56

57

Loan

CCRE

Smoky Hill Village II

Yes

57

58

Loan

CGMRC

Briar Pointe Plaza

Yes

58

59

Loan

SMF I

Normandy Square

Yes

59

A-30

Footnotes to Annex A
(1)	The Administrative Fee Rate includes the Servicing Fee Rate, the Operating Advisor Fee Rate, the Trustee/Certificate Administrator Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate applicable to each Mortgage Loan.
(2)	The monthly debt service shown for Mortgage Loans with a partial interest-only period reflects the amount payable after the expiration of the interest-only period.
(3)	The open period is inclusive of the Maturity Date or Anticipated Repayment Date.
(4)	Underwritten NCF DSCR is calculated based on amortizing debt service payments (except for interest-only loans).
(5)	Occupancy reflects tenants that have signed leases, but are not yet in occupancy or may not be paying rent.
(6)	The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the lease.
(7)	If the purpose of the Mortgage Loan was to finance an acquisition of the Mortgaged Property, the field "Principal's New Cash Contribution" reflects the cash investment by one or more of the equity owners in the borrower in connection with such acquisition.  If the purpose of the Mortgage Loan was to refinance the Mortgaged Property, the field "Principal's New Cash Contribution" reflects the cash contributed to the borrower by one or more of the equity owners at the time the Mortgage Loan was originated.
(8)	The Cut-off Date Balance of $110,000,000 represents the note A-2 of a $235,000,000 whole loan evidenced by two pari passu notes. Note A-1, with a Cut-off Date Balance of $125,000,000 is held outside the issuing entity and was contributed to the CGCMT 2014-GC21 securitization. Cut-off Date LTV Ratio, LTV Ratio at Maturity/ARD, 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 Balance of $235,000,000.
(9)	The Cut-off Date Balance of $100,000,000 represents the note A-1 of a $197,000,000 whole loan evidenced by two pari passu notes.  One companion loan with a principal balance of $97,000,000 as of the Cut-off Date is held outside the issuing entity and is expected to be contributed to a future securitization.  Cut-off Date LTV Ratio, LTV Ratio at Maturity/ARD, 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 Balance of $197,000,000.
(10)	The lockout period will be at least 25 payment dates beginning with and including the first payment date of June 6, 2014. For the purposes of this free writing prospectus, the assumed lockout period of 25 payment dates is based on the expected GSMS 2014-GC22 securitization closing date in June 2014. The actual lockout period may be longer.
(11)	The Appraised Value presents the "As-Is" Appraised Value of the Mortgaged Property. The Cut-off Date LTV Ratio is calculated on the basis of such "As-Is" Appraised Value. The LTV Ratio at Maturity/ARD is calculated in whole or in part on the basis of the "As Stabilized" Appraised Value.
(12)	The sole tenant at the Mortgaged Property, Amazon, has executed a lease but has not yet taken occupancy or commenced paying rent.  Amazon is expected to take occupancy in September 2014.  Rental payments will commence upon the earlier of (a) Amazon taking occupancy and (b) November 21, 2014.
(13)	The Largest Tenant, Sound Transit, leases 5,277 SF expiring on November 1, 2014 and 54,729 SF expiring on February 29, 2020.
(14)	The Fourth Largest Tenant, Walsh Construction, has an executed lease and is expected to take occupancy and begin paying rent in August 2014.
(15)	The Third Largest Tenant, Dental Health Services, has an executed lease and is expected to take occupancy and begin paying rent in June 2014.
(16)	If the DSCR is less than 1.15x for one calendar quarter, 1.18x for two calendar quarters or 1.20x for four calendar quarters, a cash management period will commence.
(17)	The previous Mortgage Loan on the Mortgaged Property defaulted in 2008 and was resolved in bankruptcy in 2011. The borrower is purchasing the Mortgaged Property at an REO sale. As a result, financials are not available for 2011.
(18)	At origination, the borrower funded a $924,588 Upfront Replacement Reserve. In the event that the Replacement Reserve falls below $300,000, the borrower is required to fund an Ongoing Replacement Reserve in the monthly amount of $17,725, subject to a Replacement Reserve Cap of $300,000.
(19)	The Cut-off Date Balance of $38,720,475 represents the note A-4 of a $362,499,000 whole loan evidenced by four pari passu notes. Note A-1, with a Cut-off Date Balance of $100,775,102 was contributed to CGCMT 2014-GC19. Note A-2, with a Cut-off Date Balance of $117,157,261 was contributed to GSMS 2014-GC20. Note A-3, with a Cut-off Date Balance of $103,257,247 was contributed to CGCMT 2014-GC21. Cut-off Date LTV Ratio, LTV Ratio at Maturity/ARD, 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 $359,910,085.
(20)	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 1.80x. See Annex G in the Free Writing Prospectus for the related amortization schedule.
(21)	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.
(22)	Replacement Reserves are capped at $529,125. The Replacement Reserve Cap will decrease to $423,000 upon the completion of immediate repairs. Upon the completion of immediate repairs, the Ongoing Replacement Reserve will be the greater of (i) $17,625 or (ii) the difference between the Replacement Reserve balance on the date on which all immediate repairs are completed and the $423,000 cap, divided by the number of Due Dates remaining until the Due Date in June 2016. Otherwise, the Ongoing Replacement Reserve payment will be $17,625.
(23)	With respect to the Corporate Park Office Center I&II and AirPark North Business Center Mortgage Loans, which are cross-collateralized and cross-defaulted with each other, the Cut-off Date LTV Ratio, the LTV Ratio at Maturity/ARD, the Underwritten NCF DSCR, the Debt Yield on Underwritten Net Operating Income and the Debt Yield on Underwritten Net Cash Flow of the Mortgage Loans are presented in the aggregate.

A-31

(24)	On each of the first twelve Due Dates in addition to the monthly TI/LC deposits, the borrower will deposit $17,500 into the rollover reserve account.
(25)	The TI/LC Cap of $840,000 is only in place if all leases then in effect demise at least 88.0% of the total rentable square footage at the Mortgaged Property to tenants that are in occupancy and paying full, unabated rent in accordance with the terms of their respective leases.
(26)	The Aventura Medical Office & Bank Mortgaged Property has a 5,200 SF outparcel ground leased to Wells Fargo, which is not being counted towards total SF due to the fact that the borrower does not own the improvements.  Underwritten EGI includes $361,150 in connection with the income received under the Wells Fargo ground lease. The current ground lease expiration date is March 31, 2030, with four five-year renewal terms.
(27)	The Fourth Largest Tenant at the Aventura Medical Office & Bank Mortgaged Property is expected to take occupancy on June 2, 2014.  The tenant is currently paying rent.
(28)	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 amount is initially $3,753.
(29)	Upon the occurrence of a Good Cents lease event cure and a Memorial Medical lease event cure (or a major tenant lease cure, with respect to either a Good Cents lease event or a Memorial Medical lease event), and provided no event of default exists or remains uncured, the borrower will not be obligated to fund the Ongoing TI/LC Reserve if the amount in the TI/LC Reserve is equal to or greater than $500,000.
(30)	There are no allocated loan amounts stated in the Mortgage Loan documents for the Coyote Ranch & Morningside MHC Mortgage Loan. The Mortgage Loan documents do not allow for the voluntary release of any of the Coyote Ranch & Morningside MHC Mortgaged Properties. The indicated allocated loan amounts for the Coyote Ranch & Morningside MHC Mortgage Loan are based on the percentage of Appraised Value attributable to each Mortgaged Property relative to the total Appraised Value for all of the Coyote Ranch & Morningside MHC Mortgaged Properties and were created solely for statistical purposes only.
(31)	The Mortgage Loan bears interest at a rate of 4.735% from the Origination Date through but not including May 6, 2024. From and after May 6, 2024, the Mortgage Loan Rate will be equal to the greater of (a) 4.735% plus three percentage points and (b) the hyper-am treasury rate (as defined in the Mortgage Loan Documents) plus three and one-half percentage points.
(32)	At origination, the borrower funded a $400,000 Upfront TI/LC Reserve. In the event that the TI/LC Reserve falls below $400,000, the borrower is required to fund an Ongoing TI/LC Reserve in the monthly amount of $8,243, subject to a cap of $400,000. The TI/LC Cap will be reduced to $250,000 after two consecutive calendar quarters during which, (i) the occupancy at the Mortgaged Property is greater than or equal to 90% and (ii) the debt yield of the Mortgaged Property is greater than or equal to 10.5%.
(33)	The Appraised Value is calculated based on the appraiser’s “as-is” appraised value of $12,000,000 plus a stated $1,400,000 "capital deduction" related to capital improvements at the related Mortgaged Property for which $1,500,000 was reserved in connection with the origination of the Mortgage Loan.  The Cut-off Date LTV Ratio without adding the $1,400,000 capital deduction is 83.3%.
(34)	Ongoing Replacement Reserve is (i) $11,123.67 for the Due Dates occurring in July 2014 through June 2015 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 May.
(35)	The 25,681 SF at the Mortgaged Property is comprised of 99 parking spaces.
(36)	For so long as Hertz is the tenant under the specified tenant lease, the specified tenant lease is in full force and effect with Hertz, Hertz is in occupancy and open for business, and Hertz is paying full, unabated rent, the occurrence of the DSCR being less than 1.40x shall not be deemed to be a trigger period.
(37)	The Second Largest Tenant, Texas A&M University, leases 11,412 SF expiring on March 31, 2015, 7,092 SF expiring on April 30, 2019 and 2,299 SF expiring on April 30, 2017.
(38)	The Annual Ground Lease Payment will be $44,431.20 beginning in 2022 and each year thereafter.
(39)	There are no allocated loan amounts stated in the Mortgage Loan documents for the Olivewood Shopping Center Portfolio Mortgage Loan.  The Mortgage Loan documents do not allow for the voluntary release of any of the Olivewood Shopping Center Portfolio Mortgaged Properties.  The indicated allocated loan amounts for the Olivewood Shopping Center Portfolio Mortgage Loan are based on the percentage of Appraised Value attributable to each Mortgaged Property relative to the total Appraised Value for all of the Olivewood Shopping Center Portfolio Mortgaged Properties and were created solely for statistical purposes only.
(40)	If at any time the lender reasonably determines that the unpaid cost of the capital improvement required at the Mortgaged Property exceeds $450,000, the borrower will deposit 25% of such excess into the capital reserve.
(41)	On every Due Date during a lease trigger period, the borrower will pay to the lender the excess cash, which amount will be deposited with and held by the lender for approved leasing expenses incurred following the date hereof and in connection with one or more acceptable replacement leases or acceptable lease extensions. All such amounts deposited will be put into an occupancy reserve account.
(42)	The 140 West Via Lola Mortgaged Property also consists of five retail spaces totaling 11,769 SF, which was 81.1% occupied as of April 16, 2014.
(43)	The Mortgaged Property contains 16 (of the 35) multifamily units that are currently being utilized as long term vacation/short term rentals and leased to tenants via short-term vacation websites. Until such time as the Mortgaged Property achieves at least an 11% debt yield for 24 months, only 17 of the units are permitted to be used for such purposes.
(44)	The maximum amount the borrower shall be required to maintain in the rollover reserve account shall be $36,307, so long as (i) the Mortgaged Property supports at least a 9.0% debt yield and (ii) the commercial portion of the Mortgaged Property is at least 80% occupied under leases not in default. If at any time the maximum balance, debt yield and occupancy conditions are satisfied, the rollover reserve monthly deposits shall be suspended.
(45)	So long as (i) no event of default will exist and is continuing, (ii) the Dish Creative Cuisine lease remains in full force and effect with no defaults thereunder, (iii) Dish Creative Cuisine is in occupancy and has commenced to pay full, unabated rent pursuant to the terms of the Dish Creative Cuisine lease, (iv) all associated approved leasing expenses that are borrower obligations as the lessor’s work under the Dish Creative Cuisine lease have been paid by the borrower, and (v) for each calendar month during a trailing, consecutive twelve-month period, the total revenue received from all the residential units (including both long-term and short-term units) at the Mortgaged Property is at least equal to $30,000, lender shall disburse the Dish Creative Cuisine earnout reserve funds to the borrower.
(46)	The TI/LC Cap will be reduced to $400,000 after (i) delivery of evidence of a fully executed lease extension of Gatti's Pizza for at least 5 years and (ii) occupancy at the Mortgaged Property is equal to or greater than 82% for two consecutive calendar quarters.

A-32