| FREE WRITING PROSPECTUS | ||
| FILED PURSUANT TO RULE 433 | ||
| REGISTRATION FILE NO.: 333-191331-09 | ||
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Related Group | Crossed Group | Address | City | State | Zip Code | General Property Type | ||||||||||||
| 1 | Loan | 8, 9, 10 | CGMRC | CGMRC | Ascentia MHC Portfolio | NAP | NAP | |||||||||||||||||
| 1.01 | Property | Eagle River | 32700 Highway 6 | Edwards | Colorado | 81632 | Manufactured Housing | |||||||||||||||||
| 1.02 | Property | Foxridge Farm | 26900 East Colfax Avenue | Aurora | Colorado | 80018 | Manufactured Housing | |||||||||||||||||
| 1.03 | Property | River Valley | 10910 Turner Boulevard | Longmont | Colorado | 80504 | Manufactured Housing | |||||||||||||||||
| 1.04 | Property | West Winds | 505 Williams Street | Cheyenne | Wyoming | 82007 | Manufactured Housing | |||||||||||||||||
| 1.05 | Property | Skyline Village | 1700 Swanson Drive | Rock Springs | Wyoming | 82901 | Manufactured Housing | |||||||||||||||||
| 1.06 | Property | Gaslight Village | 2801 North 1st Street | Lincoln | Nebraska | 68521 | Manufactured Housing | |||||||||||||||||
| 1.07 | Property | Dream Island | 1315 Dream Island Plaza | Steamboat Springs | Colorado | 80487 | Manufactured Housing | |||||||||||||||||
| 1.08 | Property | Valley Ridge | 8671 Southwest Loop 410 | San Antonio | Texas | 78242 | Manufactured Housing | |||||||||||||||||
| 1.09 | Property | Western Hills | 45 Purple Sage Road | Rock Springs | Wyoming | 82901 | Manufactured Housing | |||||||||||||||||
| 1.10 | Property | Lake Fork | 150 Highway 300 | Leadville | Colorado | 80461 | Manufactured Housing | |||||||||||||||||
| 1.11 | Property | Aloha Vegas | 500 Miller Avenue | North Las Vegas | Nevada | 89030 | Manufactured Housing | |||||||||||||||||
| 1.12 | Property | Kingswood Estates | 2323 Bellwood Drive | Grand Island | Nebraska | 68801 | Manufactured Housing | |||||||||||||||||
| 1.13 | Property | Country Oaks | 7510 Talley Road | San Antonio | Texas | 78253 | Manufactured Housing | |||||||||||||||||
| 1.14 | Property | Woodlawn Estates | 2720 North 2nd Street | Lincoln | Nebraska | 68521 | Manufactured Housing | |||||||||||||||||
| 1.15 | Property | Buckingham Village | 2910 Pat Booker Road | Universal City | Texas | 78148 | Manufactured Housing | |||||||||||||||||
| 1.16 | Property | Woodview | 1301 West Oltorf Street | Austin | Texas | 78704 | Manufactured Housing | |||||||||||||||||
| 1.17 | Property | West Park Plaza | 129 Melody Lane | Grand Island | Nebraska | 68803 | Manufactured Housing | |||||||||||||||||
| 1.18 | Property | Valle Grande | 8900 2nd Street Northwest | Albuquerque | New Mexico | 87114 | Manufactured Housing | |||||||||||||||||
| 1.19 | Property | Riviera de Sandia | 12145 State Highway 14 North, Lot J3 | Cedar Crest | New Mexico | 87008 | Manufactured Housing | |||||||||||||||||
| 1.20 | Property | Cedar Village | 15814 East Colfax Avenue | Aurora | Colorado | 80011 | Manufactured Housing | |||||||||||||||||
| 1.21 | Property | Rancho Bridger | 5020 Springs Drive | Rock Springs | Wyoming | 82901 | Manufactured Housing | |||||||||||||||||
| 1.22 | Property | Sheltered Valley | 1700 Wilson Street | Green River | Wyoming | 82935 | Manufactured Housing | |||||||||||||||||
| 1.23 | Property | Vals | 125 Clinton Road | Cibolo | Texas | 78108 | Manufactured Housing | |||||||||||||||||
| 1.24 | Property | Countryside Estates | 2400 North 1st Street | Lincoln | Nebraska | 68521 | Manufactured Housing | |||||||||||||||||
| 1.25 | Property | W bar K | 3800 Sunset Drive | Rock Springs | Wyoming | 82901 | Manufactured Housing | |||||||||||||||||
| 1.26 | Property | Trails End | 1925 East Murray Street | Rawlins | Wyoming | 82301 | Manufactured Housing | |||||||||||||||||
| 1.27 | Property | Windgate | 2800 Windgate Drive | New Braunfels | Texas | 78130 | Manufactured Housing | |||||||||||||||||
| 1.28 | Property | Golden Eagle | 1016 Harshman Street | Rawlins | Wyoming | 82301 | Manufactured Housing | |||||||||||||||||
| 1.29 | Property | Mountain Springs | 701 Antelope Drive | Rock Springs | Wyoming | 82901 | Manufactured Housing | |||||||||||||||||
| 1.30 | Property | North Breeze | 8360 Eckhert Road | San Antonio | Texas | 78240 | Manufactured Housing | |||||||||||||||||
| 1.31 | Property | Sugar Creek | 211 Monroe Street | Rawlins | Wyoming | 82301 | Manufactured Housing | |||||||||||||||||
| 1.32 | Property | Hillside | 300 Harshman Street | Rawlins | Wyoming | 82301 | Manufactured Housing | |||||||||||||||||
| 2 | Loan | GSMC | GSMC | Fig Garden Village | NAP | NAP | 632-770 West Shaw Avenue and 5056-5128 North Palm Avenue | Fresno | California | 93704 | Retail | |||||||||||||
| 3 | Loan | 15, 16 | GSMC | GSMC | Bassett Place | NAP | NAP | 6101 Gateway Boulevard West | El Paso | Texas | 79925 | Retail | ||||||||||||
| 4 | Loan | GSMC | GSMC | JW Marriott Cherry Creek | NAP | NAP | 150 Clayton Lane | Denver | Colorado | 80206 | Hospitality | |||||||||||||
| 5 | Loan | 11, 12, 13, 14 | GSMC | GSMC | Dallas Market Center | NAP | NAP | 2050 and 2100 North Stemmons Freeway | Dallas | Texas | 75207 | Mixed Use | ||||||||||||
| 6 | Loan | 15, 17, 18 | CGMRC | CGMRC | Kaiser Center | NAP | NAP | 300 Lakeside Drive | Oakland | California | 94612 | Office | ||||||||||||
| 7 | Loan | 19 | CGMRC | CGMRC | Hilton Garden Inn Pittsburgh/Southpointe | NAP | NAP | 1000 Corporate Drive | Canonsburg | Pennsylvania | 15317 | Hospitality | ||||||||||||
| 8 | Loan | 15, 20, 21 | GSMC | GSMC | Doubletree Tallahassee | NAP | NAP | 101 South Adams Street | Tallahassee | Florida | 32301 | Hospitality | ||||||||||||
| 9 | Loan | 22, 23, 24, 25 | CGMRC, BANA | CGMRC | US StorageMart Portfolio | NAP | NAP | |||||||||||||||||
| 9.01 | Property | 50 Wallabout Street | 50 Wallabout Street | Brooklyn | New York | 11249 | Self Storage | |||||||||||||||||
| 9.02 | Property | 250 Flanagan Way | 250 Flanagan Way | Secaucus | New Jersey | 07094 | Self Storage | |||||||||||||||||
| 9.03 | Property | 6700 River Road | 6700 River Road | West New York | New Jersey | 07093 | Self Storage | |||||||||||||||||
| 9.04 | Property | 1015 North Halsted Street | 1015 North Halsted Street | Chicago | Illinois | 60642 | Self Storage | |||||||||||||||||
| 9.05 | Property | 7536 Wornall Road | 7536 Wornall Road | Kansas City | Missouri | 64114 | Self Storage | |||||||||||||||||
| 9.06 | Property | 640 Southwest 2nd Avenue | 640 Southwest 2nd Avenue | Miami | Florida | 33130 | Self Storage | |||||||||||||||||
| 9.07 | Property | 4920 Northwest 7th Street | 4920 Northwest 7th Street | Miami | Florida | 33126 | Self Storage | |||||||||||||||||
| 9.08 | Property | 9925 Southwest 40th Street | 9925 Southwest 40th Street | Miami | Florida | 33165 | Self Storage | |||||||||||||||||
| 9.09 | Property | 9220 West 135th Street | 9220 West 135th Street | Overland Park | Kansas | 66221 | Self Storage | |||||||||||||||||
| 9.10 | Property | 980 4th Avenue | 980 4th Avenue | Brooklyn | New York | 11232 | Self Storage | |||||||||||||||||
| 9.11 | Property | 405 South Federal Highway | 405 South Federal Highway | Pompano Beach | Florida | 33062 | Mixed Use | |||||||||||||||||
| 9.12 | Property | 11001 Excelsior Boulevard | 11001 Excelsior Boulevard | Hopkins | Minnesota | 55343 | Self Storage | |||||||||||||||||
| 9.13 | Property | 11325 Lee Highway | 11325 Lee Highway | Fairfax | Virginia | 22030 | Self Storage | |||||||||||||||||
| 9.14 | Property | 2021 Griffin Road | 2021 Griffin Road | Fort Lauderdale | Florida | 33312 | Self Storage | |||||||||||||||||
| 9.15 | Property | 400 West Olmos Drive | 400 West Olmos Drive | San Antonio | Texas | 78212 | Self Storage | |||||||||||||||||
| 9.16 | Property | 14151 Wyandotte Street | 14151 Wyandotte Street | Kansas City | Missouri | 64145 | Self Storage | |||||||||||||||||
| 9.17 | Property | 5979 Butterfield Road | 5979 Butterfield Road | Hillside | Illinois | 60162 | Self Storage | |||||||||||||||||
| 9.18 | Property | 115 Park Avenue | 115 Park Avenue | Basalt | Colorado | 81621 | Self Storage | |||||||||||||||||
| 9.19 | Property | 3500 Southwest 160th Avenue | 3500 Southwest 160th Avenue | Miramar | Florida | 33027 | Self Storage | |||||||||||||||||
| 9.20 | Property | 2445 Crain Highway | 2445 Crain Highway | Waldorf | Maryland | 20601 | Self Storage | |||||||||||||||||
| 9.21 | Property | 100 West North Avenue | 100 West North Avenue | Lombard | Illinois | 60148 | Self Storage | |||||||||||||||||
| 9.22 | Property | 2727 Shermer Road | 2727 Shermer Road | Northbrook | Illinois | 60062 | Self Storage | |||||||||||||||||
| 9.23 | Property | 15201 Antioch Road | 15201 Antioch Road | Overland Park | Kansas | 66221 | Self Storage | |||||||||||||||||
| 9.24 | Property | 2450 Mandela Parkway | 2450 Mandela Parkway | Oakland | California | 94607 | Self Storage | |||||||||||||||||
| 9.25 | Property | 184-02 Jamaica Avenue | 184-02 Jamaica Avenue | Hollis | New York | 11423 | Self Storage | |||||||||||||||||
| 9.26 | Property | 9012 Northwest Prairie View Road | 9012 Northwest Prairie View Road | Kansas City | Missouri | 64153 | Self Storage | |||||||||||||||||
| A-1 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Related Group | Crossed Group | Address | City | State | Zip Code | General Property Type | ||||||||||||
| 9.27 | Property | 16101 West 95th Street | 16101 West 95th Street | Lenexa | Kansas | 66219 | Self Storage | |||||||||||||||||
| 9.28 | Property | 3100 North Mannheim | 3100 North Mannheim | Franklin Park | Illinois | 60131 | Self Storage | |||||||||||||||||
| 9.29 | Property | 9580 Potranco Road | 9580 Potranco Road | San Antonio | Texas | 78251 | Self Storage | |||||||||||||||||
| 9.30 | Property | 18025 Monterey Street | 18025 Monterey Street | Morgan Hill | California | 95037 | Self Storage | |||||||||||||||||
| 9.31 | Property | 9N 004 Route 59 | 9N 004 Route 59 | Elgin | Illinois | 60120 | Self Storage | |||||||||||||||||
| 9.32 | Property | 5115 Clayton Road | 5115 Clayton Road | Concord | California | 94521 | Self Storage | |||||||||||||||||
| 9.33 | Property | 9702 West 67th Street | 9702 West 67th Street | Merriam | Kansas | 66203 | Self Storage | |||||||||||||||||
| 9.34 | Property | 794 Scenic Highway | 794 Scenic Highway | Lawrenceville | Georgia | 30046 | Self Storage | |||||||||||||||||
| 9.35 | Property | 12430 Bandera Road | 12430 Bandera Road | Helotes | Texas | 78023 | Self Storage | |||||||||||||||||
| 9.36 | Property | 4000 South Providence Road | 4000 South Providence Road | Columbia | Missouri | 65203 | Self Storage | |||||||||||||||||
| 9.37 | Property | 2743 San Pablo Avenue | 2743 San Pablo Avenue | Oakland | California | 94612 | Self Storage | |||||||||||||||||
| 9.38 | Property | 819 North Eola Road | 819 North Eola Road | Aurora | Illinois | 60502 | Self Storage | |||||||||||||||||
| 9.39 | Property | 2506 West Worley Street | 2506 West Worley Street | Columbia | Missouri | 65203 | Self Storage | |||||||||||||||||
| 9.40 | Property | 15601 FM 1325 | 15601 FM 1325 | Austin | Texas | 78728 | Self Storage | |||||||||||||||||
| 9.41 | Property | 10700 West 159th Street | 10700 West 159th Street | Orland Park | Illinois | 60467 | Self Storage | |||||||||||||||||
| 9.42 | Property | 2403 Rangeline Street | 2403 Rangeline Street | Columbia | Missouri | 65202 | Self Storage | |||||||||||||||||
| 9.43 | Property | 6714 South Cottage Grove Avenue and 6932 South South Chicago Avenue | 6714 South Cottage Grove Avenue and 6932 South South Chicago Avenue | Chicago | Illinois | 60637 | Self Storage | |||||||||||||||||
| 9.44 | Property | 2277 Walters Road | 2277 Walters Road | Fairfield | California | 94533 | Self Storage | |||||||||||||||||
| 9.45 | Property | 1575 Thousand Oaks Drive | 1575 Thousand Oaks Drive | San Antonio | Texas | 78232 | Self Storage | |||||||||||||||||
| 9.46 | Property | 7460 Frontage Road | 7460 Frontage Road | Merriam | Kansas | 66203 | Self Storage | |||||||||||||||||
| 9.47 | Property | 6401 Third Street | 6401 Third Street | Key West | Florida | 33040 | Self Storage | |||||||||||||||||
| 9.48 | Property | 2816 Eaton Road | 2816 Eaton Road | Kansas City | Kansas | 66103 | Self Storage | |||||||||||||||||
| 9.49 | Property | 3985 Atlanta Highway | 3985 Atlanta Highway | Athens | Georgia | 30606 | Self Storage | |||||||||||||||||
| 9.50 | Property | 11510 North Main Street | 11510 North Main Street | Kansas City | Missouri | 64155 | Self Storage | |||||||||||||||||
| 9.51 | Property | 750 Winchester Road | 750 Winchester Road | Lexington | Kentucky | 40505 | Self Storage | |||||||||||||||||
| 9.52 | Property | 3401 Broadway Boulevard | 3401 Broadway Boulevard | Kansas City | Missouri | 64111 | Self Storage | |||||||||||||||||
| 9.53 | Property | 1720 Grand Boulevard | 1720 Grand Boulevard | Kansas City | Missouri | 64108 | Self Storage | |||||||||||||||||
| 9.54 | Property | 1310 South Enterprise Street | 1310 South Enterprise Street | Olathe | Kansas | 66061 | Self Storage | |||||||||||||||||
| 9.55 | Property | 2420 St Mary’s Boulevard | 2420 St Mary’s Boulevard | Jefferson City | Missouri | 65109 | Self Storage | |||||||||||||||||
| 9.56 | Property | 3500 I-70 Drive Southeast | 3500 I-70 Drive Southeast | Columbia | Missouri | 65201 | Self Storage | |||||||||||||||||
| 9.57 | Property | 195 Southwest Boulevard | 195 Southwest Boulevard | Kansas City | Kansas | 66103 | Self Storage | |||||||||||||||||
| 9.58 | Property | 8900 Northwest Prairie View Road | 8900 Northwest Prairie View Road | Kansas City | Missouri | 64153 | Self Storage | |||||||||||||||||
| 9.59 | Property | 1601 Twilight Trail | 1601 Twilight Trail | Frankfort | Kentucky | 40601 | Self Storage | |||||||||||||||||
| 9.60 | Property | 1515 Church Street | 1515 Church Street | Lake Charles | Louisiana | 70601 | Self Storage | |||||||||||||||||
| 9.61 | Property | 1891 North Columbia Street | 1891 North Columbia Street | Milledgeville | Georgia | 31061 | Self Storage | |||||||||||||||||
| 9.62 | Property | 1200 US #1 | 1200 US #1 | Key West | Florida | 33040 | Self Storage | |||||||||||||||||
| 9.63 | Property | 251 Collins Industrial Boulevard | 251 Collins Industrial Boulevard | Athens | Georgia | 30601 | Self Storage | |||||||||||||||||
| 9.64 | Property | 2310 Paris Road | 2310 Paris Road | Columbia | Missouri | 65202 | Self Storage | |||||||||||||||||
| 9.65 | Property | 1820 West Business Loop 70 | 1820 West Business Loop 70 | Columbia | Missouri | 65202 | Self Storage | |||||||||||||||||
| 9.66 | Property | 1723 East Florida | 1723 East Florida | Springfield | Missouri | 65803 | Self Storage | |||||||||||||||||
| 10 | Loan | 15, 26 | GSMC | GSMC | Selig Office Portfolio | NAP | NAP | |||||||||||||||||
| 10.01 | Property | 27 | 1000 Second Avenue | 1000 Second Avenue | Seattle | Washington | 98104 | Office | ||||||||||||||||
| 10.02 | Property | 28 | 2901 Third Avenue | 2901 Third Avenue | Seattle | Washington | 98121 | Office | ||||||||||||||||
| 10.03 | Property | 3101 Western Avenue | 3101 Western Avenue | Seattle | Washington | 98121 | Office | |||||||||||||||||
| 10.04 | Property | 29 | 300 Elliott Avenue West | 300 Elliott Avenue West | Seattle | Washington | 98119 | Office | ||||||||||||||||
| 10.05 | Property | 30 | 3131 Elliott Avenue | 3131 Elliott Avenue | Seattle | Washington | 98121 | Office | ||||||||||||||||
| 10.06 | Property | 2615 Fourth Avenue | 2615 Fourth Avenue | Seattle | Washington | 98121 | Office | |||||||||||||||||
| 10.07 | Property | 190 Queen Anne Avenue North | 190 Queen Anne Avenue North | Seattle | Washington | 98109 | Office | |||||||||||||||||
| 10.08 | Property | 31 | 200 First Avenue West | 200 First Avenue West | Seattle | Washington | 98119 | Office | ||||||||||||||||
| 10.09 | Property | 18 West Mercer Street | 18 West Mercer Street | Seattle | Washington | 98119 | Office | |||||||||||||||||
| 11 | Loan | 32, 33, 34 | CGMRC, MSBNA | CGMRC | Alderwood Mall | NAP | NAP | 3000 184th Street Southwest | Lynnwood | Washington | 98037 | Retail | ||||||||||||
| 12 | Loan | SMC | SMF I | Sysmex Way | NAP | NAP | 1 and 2 Sysmex Way | Mundelein | Illinois | 60060 | Office | |||||||||||||
| 13 | Loan | 35 | CGMRC | CGMRC | Cypress Retail Center | NAP | NAP | 4951-4961 Katella Avenue | Cypress | California | 90720 | Retail | ||||||||||||
| 14 | Loan | GSMC | GSMC | Court at Deptford II | NAP | NAP | 1553-1563 Almonesson Road | Woodbury | New Jersey | 08096 | Retail | |||||||||||||
| 15 | Loan | CCRE | CCRE | ART Multi-State Portfolio II | NAP | NAP | ||||||||||||||||||
| 15.01 | Property | Annhurst | 535 North Lewis Run Road | Clairton | Pennsylvania | 15025 | Multifamily | |||||||||||||||||
| 15.02 | Property | Applegate | 4055 North Everett Road | Muncie | Indiana | 47304 | Multifamily | |||||||||||||||||
| 15.03 | Property | Heron Pointe | 2553 State Road A1A | Atlantic Beach | Florida | 32233 | Multifamily | |||||||||||||||||
| 15.04 | Property | Meadowood | 201 Orchard Drive | Nicholasville | Kentucky | 40356 | Multifamily | |||||||||||||||||
| 15.05 | Property | Ridgewood | 3206 Abshire Lane | Louisville | Kentucky | 40220 | Multifamily | |||||||||||||||||
| 15.06 | Property | Heathmoore | 11559 Ford Place | Louisville | Kentucky | 40241 | Multifamily | |||||||||||||||||
| 16 | Loan | 36 | SMC | SMF I | Freshwater Commons | NAP | NAP | 51 Palomba Drive | Enfield | Connecticut | 06082 | Retail | ||||||||||||
| 17 | Loan | GSMC | GSMC | Eddystone Crossing Shopping Center | NAP | NAP | 1562-1566 Chester Pike | Eddystone | Pennsylvania | 19022 | Retail | |||||||||||||
| 18 | Loan | MC-FiveMile | MC-FiveMile | Skyline Property Portfolio | NAP | NAP | ||||||||||||||||||
| 18.01 | Property | Heartland Village Shopping Center | 8411 Windfall Lane | Camby | Indiana | 46113 | Retail | |||||||||||||||||
| 18.02 | Property | Park 52 | 8364-8478 Brookville Road | Indianapolis | Indiana | 46239 | Industrial | |||||||||||||||||
| 18.03 | Property | Andrade Business Park | 10702-10816 Deandra Drive and 10656-10668 Andrade Drive | Zionsville | Indiana | 46077 | Industrial | |||||||||||||||||
| 18.04 | Property | Fairview Corners | 520 North State Road 135 | Greenwood | Indiana | 46142 | Retail | |||||||||||||||||
| 18.05 | Property | Elmwood Tech | 5555-5575 Elmwood Avenue | Indianapolis | Indiana | 46203 | Industrial | |||||||||||||||||
| 18.06 | Property | White River Landing | 205 North State Road 135 | Greenwood | Indiana | 46142 | Retail | |||||||||||||||||
| 18.07 | Property | Holiday Center | 3992 25th Street | Columbus | Indiana | 47203 | Retail | |||||||||||||||||
| 18.08 | Property | Whiteland Retail Center | 989 North US Highway 31 | Whiteland | Indiana | 46184 | Retail | |||||||||||||||||
| 18.09 | Property | Franklin Shoppes | 1701-1713 North Morton Street | Franklin | Indiana | 46131 | Retail | |||||||||||||||||
| 19 | Loan | 37, 38, 39 | SMC | SMF I | Hampton Inn Idaho Falls Airport | Group 2 | Group A | 645 Lindsay Boulevard | Idaho Falls | Idaho | 83402 | Hospitality | ||||||||||||
| A-2 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Related Group | Crossed Group | Address | City | State | Zip Code | General Property Type | ||||||||||||
| 20 | Loan | 37, 38, 40 | SMC | SMF I | La Quinta Inn & Suites Idaho Falls | Group 2 | Group A | 2501 South 25th East | Ammon | Idaho | 83406 | Hospitality | ||||||||||||
| 21 | Loan | CCRE | CCRE | Rio Linda Shopping Center | NAP | NAP | 420-440 Elkhorn Boulevard | Rio Linda | California | 95673 | Retail | |||||||||||||
| 22 | Loan | 41 | MC-FiveMile | MC-FiveMile | Chicago Multifamily Portfolio | NAP | NAP | |||||||||||||||||
| 22.01 | Property | 5334-5362 West Madison Street | 5334-5362 West Madison Street | Chicago | Illinois | 60644 | Multifamily | |||||||||||||||||
| 22.02 | Property | 5300 South Martin Luther King Junior Drive | 5300 South King Drive | Chicago | Illinois | 60615 | Multifamily | |||||||||||||||||
| 22.03 | Property | 1115-27 East 81st Street | 1115-27 East 81st Street | Chicago | Illinois | 60619 | Multifamily | |||||||||||||||||
| 22.04 | Property | 5248 South Martin Luther King Junior Drive | 5248 South King Drive | Chicago | Illinois | 60615 | Multifamily | |||||||||||||||||
| 22.05 | Property | 4900-4910 West Jackson Boulevard | 4900-4910 West Jackson Boulevard | Chicago | Illinois | 60644 | Multifamily | |||||||||||||||||
| 22.06 | Property | 130-136 North Leamington Avenue | 130-136 North Leamington Avenue | Chicago | Illinois | 60644 | Multifamily | |||||||||||||||||
| 22.07 | Property | 8211-8213, 8214, and 8223 South Exchange Avenue | 8211-8214 and 8223 South Exchange Avenue | Chicago | Illinois | 60617 | Multifamily | |||||||||||||||||
| 22.08 | Property | 8231-8239 South Ingleside | 8231-8239 South Ingleside Avenue | Chicago | Illinois | 60619 | Multifamily | |||||||||||||||||
| 22.09 | Property | 3101 W. Lexington Street | 3101 West Lexington Street | Chicago | Illinois | 60612 | Multifamily | |||||||||||||||||
| 22.10 | Property | 8200 South Exchange Avenue | 8200 South Exchange Avenue | Chicago | Illinois | 60617 | Multifamily | |||||||||||||||||
| 23 | Loan | GSMC | GSMC | Palomar Point | NAP | NAP | 1910, 1920 and 1930 Palomar Point Way | Carlsbad | California | 92008 | Industrial | |||||||||||||
| 24 | Loan | 42 | CCRE | CCRE | Huntsville Portfolio | NAP | NAP | |||||||||||||||||
| 24.01 | Property | Paramount Place | 1420 Paramount Drive | Huntsville | Alabama | 35806 | Retail | |||||||||||||||||
| 24.02 | Property | Memorial Plaza | 1150 Mineral Wells Avenue | Paris | Tennessee | 38242 | Retail | |||||||||||||||||
| 24.03 | Property | Creekside Corners | 10300 Bailey Cove Road Southeast | Huntsville | Alabama | 35803 | Retail | |||||||||||||||||
| 24.04 | Property | Greensboro Plaza | 115 Main Street | Greensboro | Alabama | 36774 | Retail | |||||||||||||||||
| 24.05 | Property | Exchange Place | 210 Exchange Place Northwest | Huntsville | Alabama | 35806 | Office | |||||||||||||||||
| 25 | Loan | 15 | CGMRC | CGMRC | Shops at 69th Street | NAP | NAP | 20 South 69th Street | Upper Darby | Pennsylvania | 19082 | Mixed Use | ||||||||||||
| 26 | Loan | CGMRC | CGMRC | College Grove | NAP | NAP | 6348 College Grove Way | San Diego | California | 92115 | Retail | |||||||||||||
| 27 | Loan | 43 | CCRE | CCRE | Brook Run Shopping Center | Group 1 | NAP | 5644 Brook Road | Richmond | Virginia | 23227 | Retail | ||||||||||||
| 28 | Loan | CCRE | CCRE | Southeast Plaza | NAP | NAP | 4230 Bee Ridge Road | Sarasota | Florida | 34233 | Retail | |||||||||||||
| 29 | Loan | GSMC | GSMC | Myrtle Beach Self Storage Center | NAP | NAP | 870 Frontage Road East | Myrtle Beach | South Carolina | 29577 | Self Storage | |||||||||||||
| 30 | Loan | MC-FiveMile | MC-FiveMile | Birney Portfolio - Galleria Oaks | NAP | NAP | 5151 Richmond Avenue | Houston | Texas | 77056 | Multifamily | |||||||||||||
| 31 | Loan | 15, 44, 45, 46 | CCRE | CCRE | Holiday Inn Bolingbrook | NAP | NAP | 205 Remington Boulevard | Bolingbrook | Illinois | 60440 | Hospitality | ||||||||||||
| 32 | Loan | 47 | CCRE | CCRE | Beaver Ruin Village I & II | Group 1 | NAP | |||||||||||||||||
| 32.01 | Property | Beaver Ruin Village I | 4145-4155 Lawrenceville Highway Northwest | Lilburn | Georgia | 30047 | Retail | |||||||||||||||||
| 32.02 | Property | Beaver Ruin Village II | 4145-4155 Lawrenceville Highway Northwest | Lilburn | Georgia | 30047 | Retail | |||||||||||||||||
| 33 | Loan | 48 | CCRE | CCRE | Maplewood Mixed Use | NAP | NAP | |||||||||||||||||
| 33.01 | Property | 4654 Maryland | 4654-4660 Maryland Avenue | Saint Louis | Missouri | 63108 | Mixed Use | |||||||||||||||||
| 33.02 | Property | 401 North Euclid | 401-411 North Euclid Avenue and 4911 McPherson Avenue | Saint Louis | Missouri | 63108 | Mixed Use | |||||||||||||||||
| 33.03 | Property | 7370 Manchester | 7370-7376 Manchester Road | Maplewood | Missouri | 63143 | Mixed Use | |||||||||||||||||
| 33.04 | Property | 7350 Manchester | 7350-7354 Manchester Road | Maplewood | Missouri | 63143 | Mixed Use | |||||||||||||||||
| 33.05 | Property | 7344 Manchester | 7344-7348 Manchester Road | Maplewood | Missouri | 63143 | Mixed Use | |||||||||||||||||
| 33.06 | Property | 4229 Manchester | 4229 Manchester Avenue | Saint Louis | Missouri | 63110 | Retail | |||||||||||||||||
| 34 | Loan | MC-FiveMile | MC-FiveMile | 520 West Avenue | NAP | NAP | 520 West Avenue | Norwalk | Connecticut | 06850 | Mixed Use | |||||||||||||
| 35 | Loan | 49, 50 | MC-FiveMile | MC-FiveMile | Conlon MHC Portfolio 3 | NAP | NAP | |||||||||||||||||
| 35.01 | Property | All Star | 2217 Michael Drive | Raleigh | North Carolina | 27603 | Manufactured Housing | |||||||||||||||||
| 35.02 | Property | Orion Oaks | 5004 Crowders Trail | Gastonia | North Carolina | 28052 | Manufactured Housing | |||||||||||||||||
| 35.03 | Property | Oakland Glen | 2516 Heidelberg Drive | Concord | North Carolina | 28025 | Manufactured Housing | |||||||||||||||||
| 35.04 | Property | Princeton Village | 8873 Princeton Glendale Road | Hamilton | Ohio | 45011 | Manufactured Housing | |||||||||||||||||
| 36 | Loan | SMC | SMF I | Pangea 11 | NAP | NAP | ||||||||||||||||||
| 36.01 | Property | 13905-13957 South Clark Street | 13905-13957 South Clark Street | Riverdale | Illinois | 60827 | Multifamily | |||||||||||||||||
| 36.02 | Property | 1101 North Lawler Avenue | 1101 North Lawler Avenue | Chicago | Illinois | 60651 | Multifamily | |||||||||||||||||
| 36.03 | Property | 7800 South Jeffery Boulevard | 7800 South Jeffery Boulevard | Chicago | Illinois | 60649 | Multifamily | |||||||||||||||||
| 36.04 | Property | 7701 South Yates Boulevard | 7701 South Yates Boulevard | Chicago | Illinois | 60649 | Multifamily | |||||||||||||||||
| 36.05 | Property | 9040 South Bishop Street | 9040 South Bishop Street | Chicago | Illinois | 60620 | Multifamily | |||||||||||||||||
| 36.06 | Property | 7949 South Ellis Avenue | 7949 South Ellis Avenue | Chicago | Illinois | 60619 | Multifamily | |||||||||||||||||
| 36.07 | Property | 14138 South School Street | 14138 South School Street | Riverdale | Illinois | 60827 | Multifamily | |||||||||||||||||
| 36.08 | Property | 6200 South Rockwell Street | 6200 South Rockwell Street | Chicago | Illinois | 60629 | Multifamily | |||||||||||||||||
| 36.09 | Property | 7055 South St. Lawrence Avenue | 7055 South St. Lawrence Avenue | Chicago | Illinois | 60637 | Multifamily | |||||||||||||||||
| 36.10 | Property | 5402 West Rice Street | 5402 West Rice Street | Chicago | Illinois | 60651 | Multifamily | |||||||||||||||||
| 36.11 | Property | 7056 South Eberhart Avenue | 7056 South Eberhart Avenue | Chicago | Illinois | 60637 | Multifamily | |||||||||||||||||
| 36.12 | Property | 204 West 138th Street | 204 West 138th Street | Riverdale | Illinois | 60827 | Multifamily | |||||||||||||||||
| 36.13 | Property | 7956 South Burnham Avenue | 7956 South Burnham Avenue | Chicago | Illinois | 60617 | Multifamily | |||||||||||||||||
| 36.14 | Property | 9100 South Dauphin Avenue | 9100 South Dauphin Avenue | Chicago | Illinois | 60619 | Multifamily | |||||||||||||||||
| 36.15 | Property | 8208 South Drexel Avenue | 8208 South Drexel Avenue | Chicago | Illinois | 60619 | Multifamily | |||||||||||||||||
| 36.16 | Property | 8640 South Ingleside Avenue | 8640 South Ingleside Avenue | Chicago | Illinois | 60619 | Multifamily | |||||||||||||||||
| A-3 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Related Group | Crossed Group | Address | City | State | Zip Code | General Property Type | ||||||||||||
| 37 | Loan | CCRE | CCRE | CSRA Food Lion Portfolio I | NAP | NAP | ||||||||||||||||||
| 37.01 | Property | West Pointe Village Shopping Center | 433 North Carolina Highway 49 South | Asheboro | North Carolina | 27205 | Retail | |||||||||||||||||
| 37.02 | Property | Kris Krossing Shopping Center | 3320 4th Avenue | Conway | South Carolina | 29527 | Retail | |||||||||||||||||
| 37.03 | Property | College Lakes Plaza | 929 McArthur Road | Fayetteville | North Carolina | 28311 | Retail | |||||||||||||||||
| 38 | Loan | CCRE | CCRE | Four Points Sheraton Columbus Airport | NAP | NAP | 3030 Plaza Properties Boulevard | Columbus | Ohio | 43219 | Hospitality | |||||||||||||
| 39 | Loan | CGMRC | CGMRC | Torrey Place Apartments | NAP | NAP | 575 East Torrey Street | New Braunfels | Texas | 78130 | Multifamily | |||||||||||||
| 40 | Loan | 51 | CGMRC | CGMRC | Amsdell FL/NJ Self Storage Portfolio | NAP | NAP | |||||||||||||||||
| 40.01 | Property | Compass Self Storage | 2435 West State Road 426 | Oviedo | Florida | 32765 | Self Storage | |||||||||||||||||
| 40.02 | Property | Access Self Storage | 55 Beekman Street and 502 South Main Street | Manville | New Jersey | 08835 | Self Storage | |||||||||||||||||
| 41 | Loan | CCRE | CCRE | Midwest Retail Portfolio | NAP | NAP | ||||||||||||||||||
| 41.01 | Property | Mattress Firm & Vitamin Shoppe - Cuyahoga Falls, OH | 1190 Main Street | Cuyahoga Falls | Ohio | 44221 | Retail | |||||||||||||||||
| 41.02 | Property | Destination XL - Evergreen Park, IL | 9152 South Western Avenue | Evergreen Park | Illinois | 60805 | Retail | |||||||||||||||||
| 41.03 | Property | Sleep Number & Noodles & Company - Tulsa, OK | 9205 East 71st Street | Tulsa | Oklahoma | 74133 | Retail | |||||||||||||||||
| 42 | Loan | 15, 52 | CGMRC | CGMRC | Holiday Inn Express & Suites - Sherman TX | NAP | NAP | 2909 Michelle Drive | Sherman | Texas | 75092 | Hospitality | ||||||||||||
| 43 | Loan | 15, 53 | SMC | SMF I | River Pointe Shopping Center | NAP | NAP | 1550-1558 Riverstone Parkway | Canton | Georgia | 30114 | Retail | ||||||||||||
| 44 | Loan | GSCRE | GSMC | Hunters Point Apartments | NAP | NAP | 1422 Hunters Point Drive | Zionsville | Indiana | 46077 | Multifamily | |||||||||||||
| 45 | Loan | 11 | GSMC | GSMC | Crown Meadows | NAP | NAP | 7614-7616 Culebra Road | San Antonio | Texas | 78251 | Retail | ||||||||||||
| 46 | Loan | SMC | SMF I | Cross Creek Medical Office | NAP | NAP | 3100 Cross Creek Parkway | Auburn Hills | Michigan | 48326 | Office | |||||||||||||
| 47 | Loan | GSMC | GSMC | ExtraSpace Colfax and Harlan | NAP | NAP | 5885 West Colfax Avenue | Lakewood | Colorado | 80214 | Self Storage | |||||||||||||
| 48 | Loan | GSMC | GSMC | FedEx Regional Distribution Center | NAP | NAP | 4300 Coalburg Road | Birmingham | Alabama | 35207 | Industrial | |||||||||||||
| 49 | Loan | 54 | GSMC | GSMC | Forest Gate Shopping Center | NAP | NAP | 105 Forest Gate Drive | Pisgah Forest | North Carolina | 28768 | Retail | ||||||||||||
| 50 | Loan | SMC | SMF I | Rite Aid Cedar Springs, MI | NAP | NAP | 4166 17 Mile Road Northeast | Cedar Springs | Michigan | 49319 | Retail | |||||||||||||
| 51 | Loan | CCRE | CCRE | Delray Pointe | NAP | NAP | 1110 South Federal Highway | Delray Beach | Florida | 33483 | Retail | |||||||||||||
| 52 | Loan | CGMRC | CGMRC | 24 Simon Street | NAP | NAP | 24 Simon Street | Nashua | New Hampshire | 03060 | Industrial | |||||||||||||
| 53 | Loan | MC-FiveMile | MC-FiveMile | Binford Shoppes | NAP | NAP | 5868 East 71st Street | Indianapolis | Indiana | 46220 | Retail | |||||||||||||
| 54 | Loan | SMC | SMF I | CVS Shelby | NAP | NAP | 15121 24 Mile Road | Shelby Township | Michigan | 48315 | Retail | |||||||||||||
| 55 | Loan | SMC | SMF I | Flamingo Retail | NAP | NAP | 10062 and 10082 West Flamingo Road | Las Vegas | Nevada | 89147 | Retail | |||||||||||||
| 56 | Loan | SMC | SMF I | Harrisonville Crossing | NAP | NAP | 1902 Missouri State Highway 291 | Harrisonville | Missouri | 64701 | Retail | |||||||||||||
| 57 | Loan | GSCRE | GSMC | Redan Cove Apartments | NAP | NAP | 3737 Redan Road | Decatur | Georgia | 30032 | Multifamily | |||||||||||||
| 58 | Loan | CCRE | CCRE | Moraga Plaza | NAP | NAP | 29760-29764 Rancho California Road | Temecula | California | 92591 | Retail | |||||||||||||
| 59 | Loan | CCRE | CCRE | CVS Jersey Shore | NAP | NAP | 1321 Alleghany Street | Jersey Shore | Pennsylvania | 17740 | Retail | |||||||||||||
| 60 | Loan | 55, 56 | MC-FiveMile | MC-FiveMile | Lakewood Galleria | NAP | NAP | 5115 Candlewood Street | Lakewood | California | 90712 | Retail | ||||||||||||
| 61 | Loan | CCRE | CCRE | Shoppes of Old Peachtree | NAP | NAP | 1160 Old Peachtree Road | Duluth | Georgia | 30097 | Retail | |||||||||||||
| 62 | Loan | SMC | SMF I | Millennium Business Center | NAP | NAP | 3639-3675 New Getwell Road and 3835-3874 Viscount Avenue | Memphis | Tennessee | 38118 | Industrial | |||||||||||||
| 63 | Loan | 57 | MC-FiveMile | MC-FiveMile | Lakewood Village | NAP | NAP | 65651 East 255 Road | Grove | Oklahoma | 74344 | Manufactured Housing | ||||||||||||
| A-4 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Detailed Property Type | Year Built | Year Renovated | Units, Pads, Rooms, Sq Ft, Beds | Unit Description | Loan Per Unit ($) | Ownership Interest | Original Balance ($) | Cut-off Date Balance ($) | ||||||||||||||
| 1 | Loan | 8, 9, 10 | CGMRC | CGMRC | Ascentia MHC Portfolio | 4,965 | Pads | 29,204.43 | 100,000,000 | 100,000,000 | ||||||||||||||||||
| 1.01 | Property | Eagle River | Manufactured Housing | 1975 | 2013-2014 | 381 | Pads | Fee Simple | ||||||||||||||||||||
| 1.02 | Property | Foxridge Farm | Manufactured Housing | 1974 | NAP | 481 | Pads | Fee Simple | ||||||||||||||||||||
| 1.03 | Property | River Valley | Manufactured Housing | 1974 | 2014 | 210 | Pads | Fee Simple | ||||||||||||||||||||
| 1.04 | Property | West Winds | Manufactured Housing | 1973 | NAP | 295 | Pads | Fee Simple | ||||||||||||||||||||
| 1.05 | Property | Skyline Village | Manufactured Housing | 1972 | NAP | 304 | Pads | Fee Simple | ||||||||||||||||||||
| 1.06 | Property | Gaslight Village | Manufactured Housing | 1970 | NAP | 437 | Pads | Fee Simple | ||||||||||||||||||||
| 1.07 | Property | Dream Island | Manufactured Housing | 1959 | NAP | 86 | Pads | Fee Simple | ||||||||||||||||||||
| 1.08 | Property | Valley Ridge | Manufactured Housing | 1970 | NAP | 308 | Pads | Fee Simple | ||||||||||||||||||||
| 1.09 | Property | Western Hills | Manufactured Housing | 1970 | NAP | 143 | Pads | Fee Simple | ||||||||||||||||||||
| 1.10 | Property | Lake Fork | Manufactured Housing | 1967 | NAP | 151 | Pads | Fee Simple | ||||||||||||||||||||
| 1.11 | Property | Aloha Vegas | Manufactured Housing | 1965 | NAP | 213 | Pads | Fee Simple | ||||||||||||||||||||
| 1.12 | Property | Kingswood Estates | Manufactured Housing | 1972 | 2011 | 213 | Pads | Fee Simple | ||||||||||||||||||||
| 1.13 | Property | Country Oaks | Manufactured Housing | 1985 | NAP | 131 | Pads | Fee Simple | ||||||||||||||||||||
| 1.14 | Property | Woodlawn Estates | Manufactured Housing | 1975 | NAP | 258 | Pads | Fee Simple | ||||||||||||||||||||
| 1.15 | Property | Buckingham Village | Manufactured Housing | 1970 | NAP | 127 | Pads | Fee Simple | ||||||||||||||||||||
| 1.16 | Property | Woodview | Manufactured Housing | 1969 | NAP | 71 | Pads | Fee Simple | ||||||||||||||||||||
| 1.17 | Property | West Park Plaza | Manufactured Housing | 1968 | NAP | 227 | Pads | Fee Simple | ||||||||||||||||||||
| 1.18 | Property | Valle Grande | Manufactured Housing | 1970 | NAP | 71 | Pads | Fee Simple | ||||||||||||||||||||
| 1.19 | Property | Riviera de Sandia | Manufactured Housing | 1967 | NAP | 80 | Pads | Fee Simple | ||||||||||||||||||||
| 1.20 | Property | Cedar Village | Manufactured Housing | 1954 | NAP | 43 | Pads | Fee Simple | ||||||||||||||||||||
| 1.21 | Property | Rancho Bridger | Manufactured Housing | 1975 | NAP | 75 | Pads | Fee Simple | ||||||||||||||||||||
| 1.22 | Property | Sheltered Valley | Manufactured Housing | 1975 | NAP | 55 | Pads | Fee Simple | ||||||||||||||||||||
| 1.23 | Property | Vals | Manufactured Housing | 1974 | NAP | 90 | Pads | Fee Simple | ||||||||||||||||||||
| 1.24 | Property | Countryside Estates | Manufactured Housing | 1971 | NAP | 164 | Pads | Fee Simple | ||||||||||||||||||||
| 1.25 | Property | W bar K | Manufactured Housing | 1980 | NAP | 51 | Pads | Fee Simple | ||||||||||||||||||||
| 1.26 | Property | Trails End | Manufactured Housing | 1975 | NAP | 62 | Pads | Fee Simple | ||||||||||||||||||||
| 1.27 | Property | Windgate | Manufactured Housing | 1986 | NAP | 55 | Pads | Fee Simple | ||||||||||||||||||||
| 1.28 | Property | Golden Eagle | Manufactured Housing | 1980 | NAP | 51 | Pads | Fee Simple | ||||||||||||||||||||
| 1.29 | Property | Mountain Springs | Manufactured Housing | 1980 | NAP | 40 | Pads | Fee Simple | ||||||||||||||||||||
| 1.30 | Property | North Breeze | Manufactured Housing | 1960 | NAP | 36 | Pads | Fee Simple | ||||||||||||||||||||
| 1.31 | Property | Sugar Creek | Manufactured Housing | 1977 | NAP | 33 | Pads | Fee Simple | ||||||||||||||||||||
| 1.32 | Property | Hillside | Manufactured Housing | 1960 | NAP | 23 | Pads | Fee Simple | ||||||||||||||||||||
| 2 | Loan | GSMC | GSMC | Fig Garden Village | Anchored | 1956 | 2007 | 301,501 | SF | 246.10 | Fee Simple | 74,200,000 | 74,200,000 | |||||||||||||||
| 3 | Loan | 15, 16 | GSMC | GSMC | Bassett Place | Power Center/Big Box | 1962 | 2004-2005, 2007 | 595,412 | SF | 110.01 | Fee Simple | 65,500,000 | 65,500,000 | ||||||||||||||
| 4 | Loan | GSMC | GSMC | JW Marriott Cherry Creek | Full Service | 2004 | 2012-2013 | 196 | Rooms | 331,632.65 | Fee Simple | 65,000,000 | 65,000,000 | |||||||||||||||
| 5 | Loan | 11, 12, 13, 14 | GSMC | GSMC | Dallas Market Center | Merchandise Mart/Retail | 1959, 1974, 1978, 1984, 2007 | 2007 | 3,101,772 | SF | 83.27 | Fee Simple | 57,000,000 | 56,844,816 | ||||||||||||||
| 6 | Loan | 15, 17, 18 | CGMRC | CGMRC | Kaiser Center | CBD | 1962 | 2005 | 811,005 | SF | 172.63 | Fee Simple | 50,000,000 | 50,000,000 | ||||||||||||||
| 7 | Loan | 19 | CGMRC | CGMRC | Hilton Garden Inn Pittsburgh/Southpointe | Full Service | 2001 | 2013-2014 | 175 | Rooms | 171,428.57 | Fee Simple | 30,000,000 | 30,000,000 | ||||||||||||||
| 8 | Loan | 15, 20, 21 | GSMC | GSMC | Doubletree Tallahassee | Full Service | 1971 | 2014-2015 | 243 | Rooms | 105,244.86 | Fee Simple | 25,574,500 | 25,574,500 | ||||||||||||||
| 9 | Loan | 22, 23, 24, 25 | CGMRC, BANA | CGMRC | US StorageMart Portfolio | 4,519,664 | SF | 91.27 | 25,000,000 | 25,000,000 | ||||||||||||||||||
| 9.01 | Property | 50 Wallabout Street | Self Storage | 1944 | 2004 | 87,513 | SF | Fee Simple | ||||||||||||||||||||
| 9.02 | Property | 250 Flanagan Way | Self Storage | 2001 | NAP | 94,971 | SF | Fee Simple | ||||||||||||||||||||
| 9.03 | Property | 6700 River Road | Self Storage | 2006 | NAP | 82,023 | SF | Fee Simple | ||||||||||||||||||||
| 9.04 | Property | 1015 North Halsted Street | Self Storage | 1913 | 2006 | 99,615 | SF | Fee Simple | ||||||||||||||||||||
| 9.05 | Property | 7536 Wornall Road | Self Storage | 1951 | NAP | 86,390 | SF | Fee Simple | ||||||||||||||||||||
| 9.06 | Property | 640 Southwest 2nd Avenue | Self Storage | 2002 | NAP | 45,922 | SF | Fee Simple | ||||||||||||||||||||
| 9.07 | Property | 4920 Northwest 7th Street | Self Storage | 2001 | NAP | 81,195 | SF | Fee Simple | ||||||||||||||||||||
| 9.08 | Property | 9925 Southwest 40th Street | Self Storage | 2004 | NAP | 92,015 | SF | Fee Simple | ||||||||||||||||||||
| 9.09 | Property | 9220 West 135th Street | Self Storage | 2001 | NAP | 98,800 | SF | Fee Simple | ||||||||||||||||||||
| 9.10 | Property | 980 4th Avenue | Self Storage | 1910 | 2004 | 39,949 | SF | Fee Simple | ||||||||||||||||||||
| 9.11 | Property | 405 South Federal Highway | Self Storage/Retail | 1979, 2001, 2002, 2004 | NAP | 111,125 | SF | Fee Simple | ||||||||||||||||||||
| 9.12 | Property | 11001 Excelsior Boulevard | Self Storage | 1964 | 2008 | 162,995 | SF | Fee Simple | ||||||||||||||||||||
| 9.13 | Property | 11325 Lee Highway | Self Storage | 1990 | NAP | 44,418 | SF | Fee Simple | ||||||||||||||||||||
| 9.14 | Property | 2021 Griffin Road | Self Storage | 2000 | NAP | 99,519 | SF | Fee Simple | ||||||||||||||||||||
| 9.15 | Property | 400 West Olmos Drive | Self Storage | 2002 | NAP | 71,225 | SF | Fee Simple | ||||||||||||||||||||
| 9.16 | Property | 14151 Wyandotte Street | Self Storage | 2005 | NAP | 87,028 | SF | Fee Simple | ||||||||||||||||||||
| 9.17 | Property | 5979 Butterfield Road | Self Storage | 2002 | NAP | 107,220 | SF | Fee Simple | ||||||||||||||||||||
| 9.18 | Property | 115 Park Avenue | Self Storage | 1983 | NAP | 80,923 | SF | Fee Simple | ||||||||||||||||||||
| 9.19 | Property | 3500 Southwest 160th Avenue | Self Storage | 2008 | NAP | 84,248 | SF | Fee Simple | ||||||||||||||||||||
| 9.20 | Property | 2445 Crain Highway | Self Storage | 2005 | NAP | 65,246 | SF | Fee Simple | ||||||||||||||||||||
| 9.21 | Property | 100 West North Avenue | Self Storage | 1969 | 2002 | 81,166 | SF | Fee Simple | ||||||||||||||||||||
| 9.22 | Property | 2727 Shermer Road | Self Storage | 2002 | NAP | 89,302 | SF | Fee Simple | ||||||||||||||||||||
| 9.23 | Property | 15201 Antioch Road | Self Storage | 2009 | NAP | 88,650 | SF | Fee Simple | ||||||||||||||||||||
| 9.24 | Property | 2450 Mandela Parkway | Self Storage | 1943 | NAP | 47,361 | SF | Fee Simple | ||||||||||||||||||||
| 9.25 | Property | 184-02 Jamaica Avenue | Self Storage | 1920 | NAP | 41,072 | SF | Fee Simple | ||||||||||||||||||||
| 9.26 | Property | 9012 Northwest Prairie View Road | Self Storage | 1997 | NAP | 91,535 | SF | Fee Simple | ||||||||||||||||||||
| A-5 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Detailed Property Type | Year Built | Year Renovated | Units, Pads, Rooms, Sq Ft, Beds | Unit Description | Loan Per Unit ($) | Ownership Interest | Original Balance ($) | Cut-off Date Balance ($) | ||||||||||||||
| 9.27 | Property | 16101 West 95th Street | Self Storage | 2001 | NAP | 81,710 | SF | Fee Simple | ||||||||||||||||||||
| 9.28 | Property | 3100 North Mannheim | Self Storage | 1958 | 2001 | 90,571 | SF | Fee Simple | ||||||||||||||||||||
| 9.29 | Property | 9580 Potranco Road | Self Storage | 2005 | NAP | 69,778 | SF | Fee Simple | ||||||||||||||||||||
| 9.30 | Property | 18025 Monterey Street | Self Storage | 1975 | NAP | 48,564 | SF | Fee Simple | ||||||||||||||||||||
| 9.31 | Property | 9N 004 Route 59 | Self Storage | 2002 | NAP | 92,350 | SF | Fee Simple | ||||||||||||||||||||
| 9.32 | Property | 5115 Clayton Road | Self Storage | 1985 | NAP | 48,120 | SF | Fee Simple | ||||||||||||||||||||
| 9.33 | Property | 9702 West 67th Street | Self Storage | 1998 | NAP | 75,220 | SF | Fee Simple | ||||||||||||||||||||
| 9.34 | Property | 794 Scenic Highway | Self Storage | 2005 | NAP | 75,320 | SF | Fee Simple | ||||||||||||||||||||
| 9.35 | Property | 12430 Bandera Road | Self Storage | 2005 | NAP | 69,275 | SF | Fee Simple | ||||||||||||||||||||
| 9.36 | Property | 4000 South Providence Road | Self Storage | 1990 | NAP | 70,949 | SF | Fee Simple | ||||||||||||||||||||
| 9.37 | Property | 2743 San Pablo Avenue | Self Storage | 1949 | NAP | 51,764 | SF | Fee Simple | ||||||||||||||||||||
| 9.38 | Property | 819 North Eola Road | Self Storage | 2002 | NAP | 69,450 | SF | Fee Simple | ||||||||||||||||||||
| 9.39 | Property | 2506 West Worley Street | Self Storage | 1987 | NAP | 77,100 | SF | Fee Simple | ||||||||||||||||||||
| 9.40 | Property | 15601 FM 1325 | Self Storage | 2002 | NAP | 74,975 | SF | Fee Simple | ||||||||||||||||||||
| 9.41 | Property | 10700 West 159th Street | Self Storage | 1967 | 2007 | 53,758 | SF | Fee Simple | ||||||||||||||||||||
| 9.42 | Property | 2403 Rangeline Street | Self Storage | 1975 | NAP | 141,775 | SF | Fee Simple | ||||||||||||||||||||
| 9.43 | Property | 6714 South Cottage Grove Avenue and 6932 South South Chicago Avenue | Self Storage | 1942, 1994 | NAP | 53,175 | SF | Fee Simple | ||||||||||||||||||||
| 9.44 | Property | 2277 Walters Road | Self Storage | 1985 | NAP | 57,475 | SF | Fee Simple | ||||||||||||||||||||
| 9.45 | Property | 1575 Thousand Oaks Drive | Self Storage | 2003 | NAP | 59,650 | SF | Fee Simple | ||||||||||||||||||||
| 9.46 | Property | 7460 Frontage Road | Self Storage | 1997 | NAP | 66,115 | SF | Fee Simple | ||||||||||||||||||||
| 9.47 | Property | 6401 Third Street | Self Storage | 1986 | NAP | 29,550 | SF | Fee Simple | ||||||||||||||||||||
| 9.48 | Property | 2816 Eaton Road | Self Storage | 1998 | NAP | 61,995 | SF | Fee Simple | ||||||||||||||||||||
| 9.49 | Property | 3985 Atlanta Highway | Self Storage | 1986 | 1987, 1991, 2002, 2005, 2007 | 64,085 | SF | Fee Simple | ||||||||||||||||||||
| 9.50 | Property | 11510 North Main Street | Self Storage | 1998 | NAP | 76,085 | SF | Fee Simple | ||||||||||||||||||||
| 9.51 | Property | 750 Winchester Road | Self Storage | 1985 | NAP | 55,000 | SF | Fee Simple | ||||||||||||||||||||
| 9.52 | Property | 3401 Broadway Boulevard | Self Storage | 1950 | 2007 | 41,608 | SF | Fee Simple/Leasehold | ||||||||||||||||||||
| 9.53 | Property | 1720 Grand Boulevard | Self Storage | 1950 | 2008 | 46,307 | SF | Fee Simple | ||||||||||||||||||||
| 9.54 | Property | 1310 South Enterprise Street | Self Storage | 1995 | NAP | 63,325 | SF | Fee Simple | ||||||||||||||||||||
| 9.55 | Property | 2420 St Mary’s Boulevard | Self Storage | 1979 | NAP | 58,075 | SF | Fee Simple | ||||||||||||||||||||
| 9.56 | Property | 3500 I-70 Drive Southeast | Self Storage | 1994 | NAP | 42,483 | SF | Fee Simple | ||||||||||||||||||||
| 9.57 | Property | 195 Southwest Boulevard | Self Storage | 1973 | 2005 | 28,510 | SF | Fee Simple | ||||||||||||||||||||
| 9.58 | Property | 8900 Northwest Prairie View Road | Self Storage | 2006 | NAP | 43,765 | SF | Fee Simple | ||||||||||||||||||||
| 9.59 | Property | 1601 Twilight Trail | Self Storage | 1979 | NAP | 54,250 | SF | Fee Simple | ||||||||||||||||||||
| 9.60 | Property | 1515 Church Street | Self Storage | 1982 | NAP | 63,280 | SF | Fee Simple | ||||||||||||||||||||
| 9.61 | Property | 1891 North Columbia Street | Self Storage | 1987 | NAP | 50,900 | SF | Fee Simple | ||||||||||||||||||||
| 9.62 | Property | 1200 US #1 | Self Storage | 1986 | NAP | 15,389 | SF | Fee Simple | ||||||||||||||||||||
| 9.63 | Property | 251 Collins Industrial Boulevard | Self Storage | 2003-2004 | NAP | 45,150 | SF | Fee Simple | ||||||||||||||||||||
| 9.64 | Property | 2310 Paris Road | Self Storage | 1982 | NAP | 36,854 | SF | Fee Simple | ||||||||||||||||||||
| 9.65 | Property | 1820 West Business Loop 70 | Self Storage | 2006 | NAP | 21,700 | SF | Fee Simple | ||||||||||||||||||||
| 9.66 | Property | 1723 East Florida | Self Storage | 1981 | NAP | 32,834 | SF | Fee Simple | ||||||||||||||||||||
| 10 | Loan | 15, 26 | GSMC | GSMC | Selig Office Portfolio | 1,631,457 | SF | 211.47 | 25,000,000 | 25,000,000 | ||||||||||||||||||
| 10.01 | Property | 27 | 1000 Second Avenue | CBD | 1986 | NAP | 447,792 | SF | Fee Simple | |||||||||||||||||||
| 10.02 | Property | 28 | 2901 Third Avenue | CBD | 1982 | NAP | 269,862 | SF | Fee Simple | |||||||||||||||||||
| 10.03 | Property | 3101 Western Avenue | CBD | 1984 | NAP | 187,035 | SF | Fee Simple | ||||||||||||||||||||
| 10.04 | Property | 29 | 300 Elliott Avenue West | CBD | 1981 | NAP | 226,159 | SF | Fee Simple | |||||||||||||||||||
| 10.05 | Property | 30 | 3131 Elliott Avenue | CBD | 1986 | NAP | 189,849 | SF | Fee Simple | |||||||||||||||||||
| 10.06 | Property | 2615 Fourth Avenue | CBD | 1974 | NAP | 124,276 | SF | Fee Simple | ||||||||||||||||||||
| 10.07 | Property | 190 Queen Anne Avenue North | CBD | 1974 | NAP | 84,582 | SF | Fee Simple | ||||||||||||||||||||
| 10.08 | Property | 31 | 200 First Avenue West | CBD | 1971 | NAP | 66,470 | SF | Fee Simple | |||||||||||||||||||
| 10.09 | Property | 18 West Mercer Street | CBD | 1984 | NAP | 35,432 | SF | Fee Simple | ||||||||||||||||||||
| 11 | Loan | 32, 33, 34 | CGMRC, MSBNA | CGMRC | Alderwood Mall | Super Regional Mall | 1979 | 1995, 2003, 2009 | 575,704 | SF | 615.66 | Fee Simple | 24,500,000 | 24,439,530 | ||||||||||||||
| 12 | Loan | SMC | SMF I | Sysmex Way | General Suburban | 1991, 2007 | 2003 | 140,000 | SF | 170.36 | Fee Simple | 23,850,000 | 23,850,000 | |||||||||||||||
| 13 | Loan | 35 | CGMRC | CGMRC | Cypress Retail Center | Anchored | 2005 | NAP | 74,289 | SF | 299.75 | Fee Simple | 22,300,000 | 22,268,382 | ||||||||||||||
| 14 | Loan | GSMC | GSMC | Court at Deptford II | Anchored | 1998 | NAP | 141,822 | SF | 156.36 | Fee Simple/Leasehold | 22,205,000 | 22,175,773 | |||||||||||||||
| 15 | Loan | CCRE | CCRE | ART Multi-State Portfolio II | 517 | 39,746.62 | 20,549,000 | 20,549,000 | ||||||||||||||||||||
| 15.01 | Property | Annhurst | Garden | 1984 | NAP | 97 | Units | Fee Simple | ||||||||||||||||||||
| 15.02 | Property | Applegate | Garden | 1984 | NAP | 132 | Units | Fee Simple | ||||||||||||||||||||
| 15.03 | Property | Heron Pointe | Garden | 1985 | NAP | 98 | Units | Fee Simple | ||||||||||||||||||||
| 15.04 | Property | Meadowood | Garden | 1983 | 2014 | 67 | Units | Fee Simple | ||||||||||||||||||||
| 15.05 | Property | Ridgewood | Garden | 1984 | 2009 | 61 | Units | Fee Simple | ||||||||||||||||||||
| 15.06 | Property | Heathmoore | Garden | 1983 | 2009 | 62 | Units | Fee Simple | ||||||||||||||||||||
| 16 | Loan | 36 | SMC | SMF I | Freshwater Commons | Anchored | 1998 | NAP | 130,953 | SF | 146.62 | Fee Simple | 19,200,000 | 19,200,000 | ||||||||||||||
| 17 | Loan | GSMC | GSMC | Eddystone Crossing Shopping Center | Anchored | 2001 | NAP | 95,930 | SF | 184.65 | Fee Simple | 17,713,000 | 17,713,000 | |||||||||||||||
| 18 | Loan | MC-FiveMile | MC-FiveMile | Skyline Property Portfolio | 284,737 | SF | 53.21 | 15,150,000 | 15,150,000 | |||||||||||||||||||
| 18.01 | Property | Heartland Village Shopping Center | Unanchored | 2004 | NAP | 40,219 | SF | Fee Simple | ||||||||||||||||||||
| 18.02 | Property | Park 52 | Flex | 1974, 1978 | NAP | 57,600 | SF | Fee Simple | ||||||||||||||||||||
| 18.03 | Property | Andrade Business Park | Flex | 1983-1988 | 1984-1988 | 45,000 | SF | Fee Simple | ||||||||||||||||||||
| 18.04 | Property | Fairview Corners | Unanchored | 1985 | NAP | 16,000 | SF | Fee Simple | ||||||||||||||||||||
| 18.05 | Property | Elmwood Tech | Flex | 1987-1988 | NAP | 28,901 | SF | Fee Simple | ||||||||||||||||||||
| 18.06 | Property | White River Landing | Unanchored | 1983 | NAP | 14,000 | SF | Fee Simple | ||||||||||||||||||||
| 18.07 | Property | Holiday Center | Unanchored | 1970, 1971, 1978, 1997 | NAP | 58,845 | SF | Fee Simple | ||||||||||||||||||||
| 18.08 | Property | Whiteland Retail Center | Unanchored | 1989 | NAP | 19,372 | SF | Fee Simple | ||||||||||||||||||||
| 18.09 | Property | Franklin Shoppes | Unanchored | 1988 | 2012 | 4,800 | SF | Fee Simple | ||||||||||||||||||||
| 19 | Loan | 37, 38, 39 | SMC | SMF I | Hampton Inn Idaho Falls Airport | Limited Service | 1996 | 2012 | 127 | Rooms | 63,385.83 | Leasehold | 8,050,000 | 8,050,000 | ||||||||||||||
| A-6 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Detailed Property Type | Year Built | Year Renovated | Units, Pads, Rooms, Sq Ft, Beds | Unit Description | Loan Per Unit ($) | Ownership Interest | Original Balance ($) | Cut-off Date Balance ($) | ||||||||||||||
| 20 | Loan | 37, 38, 40 | SMC | SMF I | La Quinta Inn & Suites Idaho Falls | Limited Service | 2000 | 2012 | 84 | Rooms | 64,880.95 | Fee Simple | 5,450,000 | 5,450,000 | ||||||||||||||
| 21 | Loan | CCRE | CCRE | Rio Linda Shopping Center | Anchored | 2005 | NAP | 77,080 | SF | 166.39 | Fee Simple | 12,825,000 | 12,825,000 | |||||||||||||||
| 22 | Loan | 41 | MC-FiveMile | MC-FiveMile | Chicago Multifamily Portfolio | 262 | Units | 47,908.28 | 12,566,250 | 12,551,970 | ||||||||||||||||||
| 22.01 | Property | 5334-5362 West Madison Street | Garden | 1910 | NAP | 48 | Units | Fee Simple | ||||||||||||||||||||
| 22.02 | Property | 5300 South Martin Luther King Junior Drive | Mid-Rise | 1913 | 2007 | 25 | Units | Fee Simple | ||||||||||||||||||||
| 22.03 | Property | 1115-27 East 81st Street | Mid-Rise | 1929 | NAP | 39 | Units | Fee Simple | ||||||||||||||||||||
| 22.04 | Property | 5248 South Martin Luther King Junior Drive | Mid-Rise | 1905 | 2007 | 27 | Units | Fee Simple | ||||||||||||||||||||
| 22.05 | Property | 4900-4910 West Jackson Boulevard | Garden | 1926 | 2008 | 29 | Units | Fee Simple | ||||||||||||||||||||
| 22.06 | Property | 130-136 North Leamington Avenue | Garden | 1919 | 2008 | 21 | Units | Fee Simple | ||||||||||||||||||||
| 22.07 | Property | 8211-8213, 8214, and 8223 South Exchange Avenue | Mid-Rise | 1973 | 2012 | 27 | Units | Fee Simple | ||||||||||||||||||||
| 22.08 | Property | 8231-8239 South Ingleside | Mid-Rise | 1930 | NAP | 28 | Units | Fee Simple | ||||||||||||||||||||
| 22.09 | Property | 3101 W. Lexington Street | Mid-Rise | 1927 | 2012-2013 | 10 | Units | Fee Simple | ||||||||||||||||||||
| 22.10 | Property | 8200 South Exchange Avenue | Garden | 1965 | NAP | 8 | Units | Fee Simple | ||||||||||||||||||||
| 23 | Loan | GSMC | GSMC | Palomar Point | Flex | 2006 | NAP | 84,121 | SF | 148.60 | Fee Simple | 12,500,000 | 12,500,000 | |||||||||||||||
| 24 | Loan | 42 | CCRE | CCRE | Huntsville Portfolio | 153,875 | SF | 78.15 | 12,025,000 | 12,025,000 | ||||||||||||||||||
| 24.01 | Property | Paramount Place | Unanchored | 2006 | NAP | 33,934 | SF | Fee Simple | ||||||||||||||||||||
| 24.02 | Property | Memorial Plaza | Shadow Anchored | 1997 | NAP | 53,219 | SF | Fee Simple | ||||||||||||||||||||
| 24.03 | Property | Creekside Corners | Unanchored | 1989 | NAP | 24,087 | SF | Fee Simple | ||||||||||||||||||||
| 24.04 | Property | Greensboro Plaza | Shadow Anchored | 1977 | NAP | 37,200 | SF | Fee Simple | ||||||||||||||||||||
| 24.05 | Property | Exchange Place | General Suburban | 1989 | NAP | 5,435 | SF | Fee Simple | ||||||||||||||||||||
| 25 | Loan | 15 | CGMRC | CGMRC | Shops at 69th Street | Office/Retail | 1993 | NAP | 128,860 | SF | 87.30 | Fee Simple | 11,250,000 | 11,250,000 | ||||||||||||||
| 26 | Loan | CGMRC | CGMRC | College Grove | Anchored | 1960 | 2004 | 51,910 | SF | 211.60 | Fee Simple | 11,000,000 | 10,984,207 | |||||||||||||||
| 27 | Loan | 43 | CCRE | CCRE | Brook Run Shopping Center | Anchored | 1990 | 2012 | 147,738 | SF | 74.12 | Fee Simple | 10,950,000 | 10,950,000 | ||||||||||||||
| 28 | Loan | CCRE | CCRE | Southeast Plaza | Anchored | 1965 | 2004 | 129,700 | SF | 82.69 | Fee Simple | 10,725,000 | 10,725,000 | |||||||||||||||
| 29 | Loan | GSMC | GSMC | Myrtle Beach Self Storage Center | Self Storage | 2000, 2003, 2008 | NAP | 137,377 | SF | 74.25 | Fee Simple | 10,200,000 | 10,200,000 | |||||||||||||||
| 30 | Loan | MC-FiveMile | MC-FiveMile | Birney Portfolio - Galleria Oaks | Garden | 1965 | 2010 | 213 | Units | 46,948.36 | Fee Simple | 10,000,000 | 10,000,000 | |||||||||||||||
| 31 | Loan | 15, 44, 45, 46 | CCRE | CCRE | Holiday Inn Bolingbrook | Full Service | 1998 | 2013 | 145 | Rooms | 66,034.48 | Fee Simple | 9,575,000 | 9,575,000 | ||||||||||||||
| 32 | Loan | 47 | CCRE | CCRE | Beaver Ruin Village I & II | 110,808 | SF | 84.83 | 9,400,000 | 9,400,000 | ||||||||||||||||||
| 32.01 | Property | Beaver Ruin Village I | Shadow Anchored | 1976 | 1996 | 75,883 | SF | Leasehold | ||||||||||||||||||||
| 32.02 | Property | Beaver Ruin Village II | Shadow Anchored | 1976 | 1996 | 34,925 | SF | Fee Simple/Leasehold | ||||||||||||||||||||
| 33 | Loan | 48 | CCRE | CCRE | Maplewood Mixed Use | 70,733 | SF | 127.59 | 9,025,000 | 9,025,000 | ||||||||||||||||||
| 33.01 | Property | 4654 Maryland | Retail/Office | 1926 | 1991 | 15,445 | SF | Fee Simple | ||||||||||||||||||||
| 33.02 | Property | 401 North Euclid | Multifamily/Retail | 1903 | Various | 14,114 | SF | Fee Simple | ||||||||||||||||||||
| 33.03 | Property | 7370 Manchester | Retail/Office | 1920 | Various | 15,633 | SF | Fee Simple | ||||||||||||||||||||
| 33.04 | Property | 7350 Manchester | Retail/Office | 1925 | Various | 11,682 | SF | Fee Simple | ||||||||||||||||||||
| 33.05 | Property | 7344 Manchester | Retail/Office | 1920 | Various | 7,410 | SF | Fee Simple | ||||||||||||||||||||
| 33.06 | Property | 4229 Manchester | Unanchored | 1926 | 1991 | 6,449 | SF | Fee Simple | ||||||||||||||||||||
| 34 | Loan | MC-FiveMile | MC-FiveMile | 520 West Avenue | Retail/Office | 1930 | NAP | 28,199 | SF | 319.16 | Fee Simple | 9,000,000 | 9,000,000 | |||||||||||||||
| 35 | Loan | 49, 50 | MC-FiveMile | MC-FiveMile | Conlon MHC Portfolio 3 | 479 | Pads | 18,789.14 | 9,000,000 | 9,000,000 | ||||||||||||||||||
| 35.01 | Property | All Star | Manufactured Housing | 1987 | NAP | 220 | Pads | Fee Simple | ||||||||||||||||||||
| 35.02 | Property | Orion Oaks | Manufactured Housing | 1997 | NAP | 100 | Pads | Fee Simple | ||||||||||||||||||||
| 35.03 | Property | Oakland Glen | Manufactured Housing | 1988, 1998 | NAP | 95 | Pads | Fee Simple | ||||||||||||||||||||
| 35.04 | Property | Princeton Village | Manufactured Housing | 1959 | NAP | 64 | Pads | Fee Simple | ||||||||||||||||||||
| 36 | Loan | SMC | SMF I | Pangea 11 | 236 | Units | 37,076.27 | 8,750,000 | 8,750,000 | |||||||||||||||||||
| 36.01 | Property | 13905-13957 South Clark Street | Garden | 1962 | 2014 | 60 | Units | Fee Simple | ||||||||||||||||||||
| 36.02 | Property | 1101 North Lawler Avenue | Garden | 1931 | 2014 | 15 | Units | Fee Simple | ||||||||||||||||||||
| 36.03 | Property | 7800 South Jeffery Boulevard | Garden | 1930 | 2014 | 13 | Units | Fee Simple | ||||||||||||||||||||
| 36.04 | Property | 7701 South Yates Boulevard | Garden | 1929 | 2014 | 13 | Units | Fee Simple | ||||||||||||||||||||
| 36.05 | Property | 9040 South Bishop Street | Garden | 1929 | 2014 | 13 | Units | Fee Simple | ||||||||||||||||||||
| 36.06 | Property | 7949 South Ellis Avenue | Garden | 1930 | 2014 | 12 | Units | Fee Simple | ||||||||||||||||||||
| 36.07 | Property | 14138 South School Street | Garden | 1970 | 2014 | 12 | Units | Fee Simple | ||||||||||||||||||||
| 36.08 | Property | 6200 South Rockwell Street | Garden | 1930 | 2014 | 10 | Units | Fee Simple | ||||||||||||||||||||
| 36.09 | Property | 7055 South St. Lawrence Avenue | Garden | 1930 | 2014 | 12 | Units | Fee Simple | ||||||||||||||||||||
| 36.10 | Property | 5402 West Rice Street | Garden | 1931 | 2014 | 12 | Units | Fee Simple | ||||||||||||||||||||
| 36.11 | Property | 7056 South Eberhart Avenue | Garden | 1932 | 2014 | 8 | Units | Fee Simple | ||||||||||||||||||||
| 36.12 | Property | 204 West 138th Street | Garden | 1971 | 2014 | 12 | Units | Fee Simple | ||||||||||||||||||||
| 36.13 | Property | 7956 South Burnham Avenue | Garden | 1931 | 2014 | 9 | Units | Fee Simple | ||||||||||||||||||||
| 36.14 | Property | 9100 South Dauphin Avenue | Garden | 1931 | 2014 | 10 | Units | Fee Simple | ||||||||||||||||||||
| 36.15 | Property | 8208 South Drexel Avenue | Garden | 1932 | 2014 | 13 | Units | Fee Simple | ||||||||||||||||||||
| 36.16 | Property | 8640 South Ingleside Avenue | Garden | 1967 | 2014 | 12 | Units | Fee Simple | ||||||||||||||||||||
| A-7 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Detailed Property Type | Year Built | Year Renovated | Units, Pads, Rooms, Sq Ft, Beds | Unit Description | Loan Per Unit ($) | Ownership Interest | Original Balance ($) | Cut-off Date Balance ($) | ||||||||||||||
| 37 | Loan | CCRE | CCRE | CSRA Food Lion Portfolio I | 141,087 | SF | 62.02 | 8,750,000 | 8,750,000 | |||||||||||||||||||
| 37.01 | Property | West Pointe Village Shopping Center | Anchored | 1998 | NAP | 48,246 | SF | Fee Simple | ||||||||||||||||||||
| 37.02 | Property | Kris Krossing Shopping Center | Anchored | 1999 | NAP | 49,800 | SF | Fee Simple | ||||||||||||||||||||
| 37.03 | Property | College Lakes Plaza | Anchored | 1987 | NAP | 43,041 | SF | Fee Simple | ||||||||||||||||||||
| 38 | Loan | CCRE | CCRE | Four Points Sheraton Columbus Airport | Select Service | 2009 | NAP | 110 | Rooms | 79,090.91 | Fee Simple | 8,700,000 | 8,700,000 | |||||||||||||||
| 39 | Loan | CGMRC | CGMRC | Torrey Place Apartments | Garden | 1986 | NAP | 147 | Units | 58,163.27 | Fee Simple | 8,550,000 | 8,550,000 | |||||||||||||||
| 40 | Loan | 51 | CGMRC | CGMRC | Amsdell FL/NJ Self Storage Portfolio | 111,083 | SF | 72.02 | 8,000,000 | 8,000,000 | ||||||||||||||||||
| 40.01 | Property | Compass Self Storage | Self Storage | 2001 | NAP | 65,800 | SF | Fee Simple | ||||||||||||||||||||
| 40.02 | Property | Access Self Storage | Self Storage | 1999, 2000, 2004 | NAP | 45,283 | SF | Fee Simple | ||||||||||||||||||||
| 41 | Loan | CCRE | CCRE | Midwest Retail Portfolio | 21,201 | SF | 354.23 | 7,510,000 | 7,510,000 | |||||||||||||||||||
| 41.01 | Property | Mattress Firm & Vitamin Shoppe - Cuyahoga Falls, OH | Unanchored | 2015 | NAP | 7,098 | SF | Fee Simple | ||||||||||||||||||||
| 41.02 | Property | Destination XL - Evergreen Park, IL | Shadow Anchored | 2015 | NAP | 7,992 | SF | Fee Simple | ||||||||||||||||||||
| 41.03 | Property | Sleep Number & Noodles & Company - Tulsa, OK | Unanchored | 2014 | NAP | 6,111 | SF | Fee Simple | ||||||||||||||||||||
| 42 | Loan | 15, 52 | CGMRC | CGMRC | Holiday Inn Express & Suites - Sherman TX | Limited Service | 2006 | 2012 | 84 | Rooms | 85,238.10 | Fee Simple | 7,160,000 | 7,160,000 | ||||||||||||||
| 43 | Loan | 15, 53 | SMC | SMF I | River Pointe Shopping Center | Shadow Anchored | 1996 | NAP | 39,000 | SF | 164.10 | Fee Simple | 6,400,000 | 6,400,000 | ||||||||||||||
| 44 | Loan | GSCRE | GSMC | Hunters Point Apartments | Garden | 1991 | NAP | 112 | Units | 54,464.29 | Fee Simple | 6,100,000 | 6,100,000 | |||||||||||||||
| 45 | Loan | 11 | GSMC | GSMC | Crown Meadows | Unanchored | 1986 | NAP | 52,732 | SF | 114.49 | Fee Simple | 6,037,500 | 6,037,500 | ||||||||||||||
| 46 | Loan | SMC | SMF I | Cross Creek Medical Office | Medical | 1997 | NAP | 42,514 | SF | 134.07 | Fee Simple | 5,700,000 | 5,700,000 | |||||||||||||||
| 47 | Loan | GSMC | GSMC | ExtraSpace Colfax and Harlan | Self Storage | 2005 | NAP | 66,980 | SF | 82.11 | Fee Simple | 5,500,000 | 5,500,000 | |||||||||||||||
| 48 | Loan | GSMC | GSMC | FedEx Regional Distribution Center | Warehouse/Distribution | 1998 | 2012 | 90,465 | SF | 52.62 | Fee Simple | 4,760,000 | 4,760,000 | |||||||||||||||
| 49 | Loan | 54 | GSMC | GSMC | Forest Gate Shopping Center | Anchored | 1993-1996 | 2012-2014 | 62,735 | SF | 73.32 | Fee Simple | 4,600,000 | 4,600,000 | ||||||||||||||
| 50 | Loan | SMC | SMF I | Rite Aid Cedar Springs, MI | Single Tenant Retail | 2010 | NAP | 14,673 | SF | 306.69 | Fee Simple | 4,500,000 | 4,500,000 | |||||||||||||||
| 51 | Loan | CCRE | CCRE | Delray Pointe | Unanchored | 2004 | NAP | 18,269 | SF | 240.85 | Fee Simple | 4,400,000 | 4,400,000 | |||||||||||||||
| 52 | Loan | CGMRC | CGMRC | 24 Simon Street | Flex/Manufacturing | 1964 | 1997 | 78,000 | SF | 54.74 | Fee Simple | 4,270,000 | 4,270,000 | |||||||||||||||
| 53 | Loan | MC-FiveMile | MC-FiveMile | Binford Shoppes | Shadow Anchored | 1970 | 2008-2010 | 24,637 | SF | 166.42 | Fee Simple | 4,100,000 | 4,100,000 | |||||||||||||||
| 54 | Loan | SMC | SMF I | CVS Shelby | Single Tenant Retail | 2004 | NAP | 13,013 | SF | 306.85 | Fee Simple | 4,000,000 | 3,993,034 | |||||||||||||||
| 55 | Loan | SMC | SMF I | Flamingo Retail | Shadow Anchored | 2005 | NAP | 20,665 | SF | 181.47 | Fee Simple | 3,750,000 | 3,750,000 | |||||||||||||||
| 56 | Loan | SMC | SMF I | Harrisonville Crossing | Shadow Anchored | 2005 | NAP | 45,260 | SF | 81.64 | Fee Simple | 3,700,000 | 3,695,219 | |||||||||||||||
| 57 | Loan | GSCRE | GSMC | Redan Cove Apartments | Garden | 1988 | 2012 | 124 | Units | 29,637.10 | Fee Simple | 3,675,000 | 3,675,000 | |||||||||||||||
| 58 | Loan | CCRE | CCRE | Moraga Plaza | Unanchored | 1990 | NAP | 19,198 | SF | 174.26 | Fee Simple | 3,350,000 | 3,345,503 | |||||||||||||||
| 59 | Loan | CCRE | CCRE | CVS Jersey Shore | Single Tenant Retail | 2005 | NAP | 10,125 | SF | 319.01 | Fee Simple | 3,230,000 | 3,230,000 | |||||||||||||||
| 60 | Loan | 55, 56 | MC-FiveMile | MC-FiveMile | Lakewood Galleria | Unanchored | 2006 | NAP | 19,008 | SF | 163.09 | Leasehold | 3,100,000 | 3,100,000 | ||||||||||||||
| 61 | Loan | CCRE | CCRE | Shoppes of Old Peachtree | Unanchored | 2004 | NAP | 16,057 | SF | 188.39 | Fee Simple | 3,025,000 | 3,025,000 | |||||||||||||||
| 62 | Loan | SMC | SMF I | Millennium Business Center | Flex | 1978-1980 | NAP | 132,430 | SF | 22.65 | Fee Simple | 3,000,000 | 3,000,000 | |||||||||||||||
| 63 | Loan | 57 | MC-FiveMile | MC-FiveMile | Lakewood Village | Manufactured Housing | 1986 | NAP | 124 | Pads | 20,529.36 | Fee Simple | 2,550,000 | 2,545,641 | ||||||||||||||
| A-8 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Allocated Cut-off Date Loan Amount ($) | % of Initial Pool Balance | Balloon Balance ($) | Mortgage Loan Rate (%) | Administrative Fee Rate (%) (1) | Net Mortgage Loan Rate (%) | Monthly Debt Service ($) (2) | Annual Debt Service ($) | Companion Loan Monthly Debt Service ($) | Companion Loan Annual Debt Service ($) | |||||||||||||||
| 1 | Loan | 8, 9, 10 | CGMRC | CGMRC | Ascentia MHC Portfolio | 100,000,000 | 9.97% | 80,655,477 | 4.42500% | 0.01071% | 4.41429% | 502,238.75 | 6,026,865.00 | 226,007.44 | 2,712,089.25 | |||||||||||||||
| 1.01 | Property | Eagle River | 28,272,414 | |||||||||||||||||||||||||||
| 1.02 | Property | Foxridge Farm | 13,339,655 | |||||||||||||||||||||||||||
| 1.03 | Property | River Valley | 8,276,724 | |||||||||||||||||||||||||||
| 1.04 | Property | West Winds | 5,517,241 | |||||||||||||||||||||||||||
| 1.05 | Property | Skyline Village | 5,034,483 | |||||||||||||||||||||||||||
| 1.06 | Property | Gaslight Village | 3,241,379 | |||||||||||||||||||||||||||
| 1.07 | Property | Dream Island | 2,965,517 | |||||||||||||||||||||||||||
| 1.08 | Property | Valley Ridge | 2,672,414 | |||||||||||||||||||||||||||
| 1.09 | Property | Western Hills | 2,327,586 | |||||||||||||||||||||||||||
| 1.10 | Property | Lake Fork | 2,241,379 | |||||||||||||||||||||||||||
| 1.11 | Property | Aloha Vegas | 2,068,966 | |||||||||||||||||||||||||||
| 1.12 | Property | Kingswood Estates | 2,068,966 | |||||||||||||||||||||||||||
| 1.13 | Property | Country Oaks | 1,972,414 | |||||||||||||||||||||||||||
| 1.14 | Property | Woodlawn Estates | 1,793,103 | |||||||||||||||||||||||||||
| 1.15 | Property | Buckingham Village | 1,724,138 | |||||||||||||||||||||||||||
| 1.16 | Property | Woodview | 1,655,172 | |||||||||||||||||||||||||||
| 1.17 | Property | West Park Plaza | 1,482,759 | |||||||||||||||||||||||||||
| 1.18 | Property | Valle Grande | 1,448,276 | |||||||||||||||||||||||||||
| 1.19 | Property | Riviera de Sandia | 1,357,759 | |||||||||||||||||||||||||||
| 1.20 | Property | Cedar Village | 1,344,828 | |||||||||||||||||||||||||||
| 1.21 | Property | Rancho Bridger | 1,293,103 | |||||||||||||||||||||||||||
| 1.22 | Property | Sheltered Valley | 1,172,414 | |||||||||||||||||||||||||||
| 1.23 | Property | Vals | 1,129,310 | |||||||||||||||||||||||||||
| 1.24 | Property | Countryside Estates | 1,122,414 | |||||||||||||||||||||||||||
| 1.25 | Property | W bar K | 1,034,483 | |||||||||||||||||||||||||||
| 1.26 | Property | Trails End | 853,448 | |||||||||||||||||||||||||||
| 1.27 | Property | Windgate | 706,897 | |||||||||||||||||||||||||||
| 1.28 | Property | Golden Eagle | 517,241 | |||||||||||||||||||||||||||
| 1.29 | Property | Mountain Springs | 482,759 | |||||||||||||||||||||||||||
| 1.30 | Property | North Breeze | 482,759 | |||||||||||||||||||||||||||
| 1.31 | Property | Sugar Creek | 275,862 | |||||||||||||||||||||||||||
| 1.32 | Property | Hillside | 124,138 | |||||||||||||||||||||||||||
| 2 | Loan | GSMC | GSMC | Fig Garden Village | 74,200,000 | 7.4% | 67,493,513 | 4.13550% | 0.01071% | 4.12479% | 360,062.90 | 4,320,754.80 | ||||||||||||||||||
| 3 | Loan | 15, 16 | GSMC | GSMC | Bassett Place | 65,500,000 | 6.5% | 57,205,452 | 4.39850% | 0.02071% | 4.37779% | 327,940.36 | 3,935,284.32 | |||||||||||||||||
| 4 | Loan | GSMC | GSMC | JW Marriott Cherry Creek | 65,000,000 | 6.5% | 53,781,754 | 4.32800% | 0.01071% | 4.31729% | 322,736.02 | 3,872,832.24 | ||||||||||||||||||
| 5 | Loan | 11, 12, 13, 14 | GSMC | GSMC | Dallas Market Center | 56,844,816 | 5.7% | 45,446,015 | 4.09750% | 0.01571% | 4.08179% | 275,340.41 | 3,304,084.92 | 975,767.79 | 11,709,213.48 | |||||||||||||||
| 6 | Loan | 15, 17, 18 | CGMRC | CGMRC | Kaiser Center | 50,000,000 | 5.0% | 47,522,431 | 4.39000% | 0.01071% | 4.37929% | 250,085.19 | 3,001,022.28 | 450,153.35 | 5,401,840.22 | |||||||||||||||
| 7 | Loan | 19 | CGMRC | CGMRC | Hilton Garden Inn Pittsburgh/Southpointe | 30,000,000 | 3.0% | 25,519,896 | 4.35000% | 0.01071% | 4.33929% | 149,343.54 | 1,792,122.48 | |||||||||||||||||
| 8 | Loan | 15, 20, 21 | GSMC | GSMC | Doubletree Tallahassee | 25,574,500 | 2.5% | 20,917,814 | 4.83650% | 0.02821% | 4.80829% | 134,745.35 | 1,616,944.20 | |||||||||||||||||
| 9 | Loan | 22, 23, 24, 25 | CGMRC, BANA | CGMRC | US StorageMart Portfolio | 25,000,000 | 2.5% | 25,000,000 | 3.79788% | 0.01321% | 3.78467% | 80,221.42 | 962,657.04 | 1,243,432.07 | 14,921,184.84 | |||||||||||||||
| 9.01 | Property | 50 Wallabout Street | 1,221,278 | |||||||||||||||||||||||||||
| 9.02 | Property | 250 Flanagan Way | 1,013,564 | |||||||||||||||||||||||||||
| 9.03 | Property | 6700 River Road | 955,568 | |||||||||||||||||||||||||||
| 9.04 | Property | 1015 North Halsted Street | 762,785 | |||||||||||||||||||||||||||
| 9.05 | Property | 7536 Wornall Road | 737,331 | |||||||||||||||||||||||||||
| 9.06 | Property | 640 Southwest 2nd Avenue | 708,167 | |||||||||||||||||||||||||||
| 9.07 | Property | 4920 Northwest 7th Street | 705,069 | |||||||||||||||||||||||||||
| 9.08 | Property | 9925 Southwest 40th Street | 689,135 | |||||||||||||||||||||||||||
| 9.09 | Property | 9220 West 135th Street | 619,659 | |||||||||||||||||||||||||||
| 9.10 | Property | 980 4th Avenue | 601,703 | |||||||||||||||||||||||||||
| 9.11 | Property | 405 South Federal Highway | 598,795 | |||||||||||||||||||||||||||
| 9.12 | Property | 11001 Excelsior Boulevard | 577,514 | |||||||||||||||||||||||||||
| 9.13 | Property | 11325 Lee Highway | 568,751 | |||||||||||||||||||||||||||
| 9.14 | Property | 2021 Griffin Road | 559,153 | |||||||||||||||||||||||||||
| 9.15 | Property | 400 West Olmos Drive | 550,390 | |||||||||||||||||||||||||||
| 9.16 | Property | 14151 Wyandotte Street | 513,670 | |||||||||||||||||||||||||||
| 9.17 | Property | 5979 Butterfield Road | 494,475 | |||||||||||||||||||||||||||
| 9.18 | Property | 115 Park Avenue | 476,115 | |||||||||||||||||||||||||||
| 9.19 | Property | 3500 Southwest 160th Avenue | 475,698 | |||||||||||||||||||||||||||
| 9.20 | Property | 2445 Crain Highway | 469,021 | |||||||||||||||||||||||||||
| 9.21 | Property | 100 West North Avenue | 464,014 | |||||||||||||||||||||||||||
| 9.22 | Property | 2727 Shermer Road | 443,150 | |||||||||||||||||||||||||||
| 9.23 | Property | 15201 Antioch Road | 433,970 | |||||||||||||||||||||||||||
| 9.24 | Property | 2450 Mandela Parkway | 411,437 | |||||||||||||||||||||||||||
| 9.25 | Property | 184-02 Jamaica Avenue | 404,760 | |||||||||||||||||||||||||||
| 9.26 | Property | 9012 Northwest Prairie View Road | 391,825 | |||||||||||||||||||||||||||
| A-9 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Allocated Cut-off Date Loan Amount ($) | % of Initial Pool Balance | Balloon Balance ($) | Mortgage Loan Rate (%) | Administrative Fee Rate (%) (1) | Net Mortgage Loan Rate (%) | Monthly Debt Service ($) (2) | Annual Debt Service ($) | Companion Loan Monthly Debt Service ($) | Companion Loan Annual Debt Service ($) | |||||||||||||||
| 9.27 | Property | 16101 West 95th Street | 360,946 | |||||||||||||||||||||||||||
| 9.28 | Property | 3100 North Mannheim | 328,398 | |||||||||||||||||||||||||||
| 9.29 | Property | 9580 Potranco Road | 323,391 | |||||||||||||||||||||||||||
| 9.30 | Property | 18025 Monterey Street | 321,722 | |||||||||||||||||||||||||||
| 9.31 | Property | 9N 004 Route 59 | 315,463 | |||||||||||||||||||||||||||
| 9.32 | Property | 5115 Clayton Road | 311,290 | |||||||||||||||||||||||||||
| 9.33 | Property | 9702 West 67th Street | 308,786 | |||||||||||||||||||||||||||
| 9.34 | Property | 794 Scenic Highway | 307,952 | |||||||||||||||||||||||||||
| 9.35 | Property | 12430 Bandera Road | 303,779 | |||||||||||||||||||||||||||
| 9.36 | Property | 4000 South Providence Road | 300,441 | |||||||||||||||||||||||||||
| 9.37 | Property | 2743 San Pablo Avenue | 292,095 | |||||||||||||||||||||||||||
| 9.38 | Property | 819 North Eola Road | 287,088 | |||||||||||||||||||||||||||
| 9.39 | Property | 2506 West Worley Street | 286,670 | |||||||||||||||||||||||||||
| 9.40 | Property | 15601 FM 1325 | 283,749 | |||||||||||||||||||||||||||
| 9.41 | Property | 10700 West 159th Street | 268,310 | |||||||||||||||||||||||||||
| 9.42 | Property | 2403 Rangeline Street | 268,310 | |||||||||||||||||||||||||||
| 9.43 | Property | 6714 South Cottage Grove Avenue and 6932 South South Chicago Avenue | 252,036 | |||||||||||||||||||||||||||
| 9.44 | Property | 2277 Walters Road | 250,367 | |||||||||||||||||||||||||||
| 9.45 | Property | 1575 Thousand Oaks Drive | 250,367 | |||||||||||||||||||||||||||
| 9.46 | Property | 7460 Frontage Road | 250,367 | |||||||||||||||||||||||||||
| 9.47 | Property | 6401 Third Street | 244,108 | |||||||||||||||||||||||||||
| 9.48 | Property | 2816 Eaton Road | 237,849 | |||||||||||||||||||||||||||
| 9.49 | Property | 3985 Atlanta Highway | 215,316 | |||||||||||||||||||||||||||
| 9.50 | Property | 11510 North Main Street | 213,647 | |||||||||||||||||||||||||||
| 9.51 | Property | 750 Winchester Road | 207,387 | |||||||||||||||||||||||||||
| 9.52 | Property | 3401 Broadway Boulevard | 205,301 | |||||||||||||||||||||||||||
| 9.53 | Property | 1720 Grand Boulevard | 190,279 | |||||||||||||||||||||||||||
| 9.54 | Property | 1310 South Enterprise Street | 186,941 | |||||||||||||||||||||||||||
| 9.55 | Property | 2420 St Mary’s Boulevard | 175,257 | |||||||||||||||||||||||||||
| 9.56 | Property | 3500 I-70 Drive Southeast | 171,919 | |||||||||||||||||||||||||||
| 9.57 | Property | 195 Southwest Boulevard | 171,084 | |||||||||||||||||||||||||||
| 9.58 | Property | 8900 Northwest Prairie View Road | 168,998 | |||||||||||||||||||||||||||
| 9.59 | Property | 1601 Twilight Trail | 166,494 | |||||||||||||||||||||||||||
| 9.60 | Property | 1515 Church Street | 154,810 | |||||||||||||||||||||||||||
| 9.61 | Property | 1891 North Columbia Street | 141,875 | |||||||||||||||||||||||||||
| 9.62 | Property | 1200 US #1 | 114,334 | |||||||||||||||||||||||||||
| 9.63 | Property | 251 Collins Industrial Boulevard | 107,658 | |||||||||||||||||||||||||||
| 9.64 | Property | 2310 Paris Road | 101,399 | |||||||||||||||||||||||||||
| 9.65 | Property | 1820 West Business Loop 70 | 53,829 | |||||||||||||||||||||||||||
| 9.66 | Property | 1723 East Florida | 52,994 | |||||||||||||||||||||||||||
| 10 | Loan | 15, 26 | GSMC | GSMC | Selig Office Portfolio | 25,000,000 | 2.5% | 25,000,000 | 3.90850% | 0.01071% | 3.89779% | 82,558.02 | 990,696.24 | 1,056,742.59 | 12,680,911.05 | |||||||||||||||
| 10.01 | Property | 27 | 1000 Second Avenue | 8,815,427 | ||||||||||||||||||||||||||
| 10.02 | Property | 28 | 2901 Third Avenue | 3,764,922 | ||||||||||||||||||||||||||
| 10.03 | Property | 3101 Western Avenue | 3,168,044 | |||||||||||||||||||||||||||
| 10.04 | Property | 29 | 300 Elliott Avenue West | 2,777,778 | ||||||||||||||||||||||||||
| 10.05 | Property | 30 | 3131 Elliott Avenue | 2,731,864 | ||||||||||||||||||||||||||
| 10.06 | Property | 2615 Fourth Avenue | 1,643,710 | |||||||||||||||||||||||||||
| 10.07 | Property | 190 Queen Anne Avenue North | 968,779 | |||||||||||||||||||||||||||
| 10.08 | Property | 31 | 200 First Avenue West | 734,619 | ||||||||||||||||||||||||||
| 10.09 | Property | 18 West Mercer Street | 394,858 | |||||||||||||||||||||||||||
| 11 | Loan | 32, 33, 34 | CGMRC, MSBNA | CGMRC | Alderwood Mall | 24,439,530 | 2.4% | 16,048,591 | 3.47875% | 0.01321% | 3.46554% | 130,829.03 | 1,569,948.36 | 1,459,071.60 | 17,508,859.20 | |||||||||||||||
| 12 | Loan | SMC | SMF I | Sysmex Way | 23,850,000 | 2.4% | 19,421,534 | 4.70500% | 0.01071% | 4.69429% | 123,766.80 | 1,485,201.60 | ||||||||||||||||||
| 13 | Loan | 35 | CGMRC | CGMRC | Cypress Retail Center | 22,268,382 | 2.2% | 17,773,966 | 4.09000% | 0.01071% | 4.07929% | 107,623.91 | 1,291,486.92 | |||||||||||||||||
| 14 | Loan | GSMC | GSMC | Court at Deptford II | 22,175,773 | 2.2% | 17,956,650 | 4.50250% | 0.01071% | 4.49179% | 112,542.46 | 1,350,509.52 | ||||||||||||||||||
| 15 | Loan | CCRE | CCRE | ART Multi-State Portfolio II | 20,549,000 | 2.0% | 17,721,811 | 4.86850% | 0.03071% | 4.83779% | 108,665.94 | 1,303,991.28 | ||||||||||||||||||
| 15.01 | Property | Annhurst | 4,865,884 | |||||||||||||||||||||||||||
| 15.02 | Property | Applegate | 4,304,435 | |||||||||||||||||||||||||||
| 15.03 | Property | Heron Pointe | 3,443,548 | |||||||||||||||||||||||||||
| 15.04 | Property | Meadowood | 2,994,390 | |||||||||||||||||||||||||||
| 15.05 | Property | Ridgewood | 2,620,091 | |||||||||||||||||||||||||||
| 15.06 | Property | Heathmoore | 2,320,652 | |||||||||||||||||||||||||||
| 16 | Loan | 36 | SMC | SMF I | Freshwater Commons | 19,200,000 | 1.9% | 15,582,017 | 4.60500% | 0.01071% | 4.59429% | 98,485.10 | 1,181,821.20 | |||||||||||||||||
| 17 | Loan | GSMC | GSMC | Eddystone Crossing Shopping Center | 17,713,000 | 1.8% | 14,302,106 | 4.45650% | 0.01071% | 4.44579% | 89,291.93 | 1,071,503.16 | ||||||||||||||||||
| 18 | Loan | MC-FiveMile | MC-FiveMile | Skyline Property Portfolio | 15,150,000 | 1.5% | 11,770,746 | 4.83500% | 0.01071% | 4.82429% | 83,821.37 | 1,005,856.44 | ||||||||||||||||||
| 18.01 | Property | Heartland Village Shopping Center | 4,500,000 | |||||||||||||||||||||||||||
| 18.02 | Property | Park 52 | 2,212,500 | |||||||||||||||||||||||||||
| 18.03 | Property | Andrade Business Park | 1,972,500 | |||||||||||||||||||||||||||
| 18.04 | Property | Fairview Corners | 1,425,000 | |||||||||||||||||||||||||||
| 18.05 | Property | Elmwood Tech | 1,237,500 | |||||||||||||||||||||||||||
| 18.06 | Property | White River Landing | 1,065,000 | |||||||||||||||||||||||||||
| 18.07 | Property | Holiday Center | 1,012,500 | |||||||||||||||||||||||||||
| 18.08 | Property | Whiteland Retail Center | 1,012,500 | |||||||||||||||||||||||||||
| 18.09 | Property | Franklin Shoppes | 712,500 | |||||||||||||||||||||||||||
| 19 | Loan | 37, 38, 39 | SMC | SMF I | Hampton Inn Idaho Falls Airport | 8,050,000 | 0.8% | 5,970,304 | 4.77300% | 0.05821% | 4.71479% | 46,001.00 | 552,012.00 | |||||||||||||||||
| A-10 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Allocated Cut-off Date Loan Amount ($) | % of Initial Pool Balance | Balloon Balance ($) | Mortgage Loan Rate (%) | Administrative Fee Rate (%) (1) | Net Mortgage Loan Rate (%) | Monthly Debt Service ($) (2) | Annual Debt Service ($) | Companion Loan Monthly Debt Service ($) | Companion Loan Annual Debt Service ($) | |||||||||||||||
| 20 | Loan | 37, 38, 40 | SMC | SMF I | La Quinta Inn & Suites Idaho Falls | 5,450,000 | 0.5% | 4,042,006 | 4.77300% | 0.05821% | 4.71479% | 31,143.54 | 373,722.48 | |||||||||||||||||
| 21 | Loan | CCRE | CCRE | Rio Linda Shopping Center | 12,825,000 | 1.3% | 12,234,878 | 4.78900% | 0.03071% | 4.75829% | 67,203.09 | 806,437.08 | ||||||||||||||||||
| 22 | Loan | 41 | MC-FiveMile | MC-FiveMile | Chicago Multifamily Portfolio | 12,551,970 | 1.3% | 10,433,503 | 5.30000% | 0.01071% | 5.28929% | 69,780.97 | 837,371.64 | |||||||||||||||||
| 22.01 | Property | 5334-5362 West Madison Street | 2,911,667 | |||||||||||||||||||||||||||
| 22.02 | Property | 5300 South Martin Luther King Junior Drive | 1,704,311 | |||||||||||||||||||||||||||
| 22.03 | Property | 1115-27 East 81st Street | 1,488,307 | |||||||||||||||||||||||||||
| 22.04 | Property | 5248 South Martin Luther King Junior Drive | 1,303,517 | |||||||||||||||||||||||||||
| 22.05 | Property | 4900-4910 West Jackson Boulevard | 1,234,116 | |||||||||||||||||||||||||||
| 22.06 | Property | 130-136 North Leamington Avenue | 1,213,619 | |||||||||||||||||||||||||||
| 22.07 | Property | 8211-8213, 8214, and 8223 South Exchange Avenue | 1,123,722 | |||||||||||||||||||||||||||
| 22.08 | Property | 8231-8239 South Ingleside | 771,123 | |||||||||||||||||||||||||||
| 22.09 | Property | 3101 W. Lexington Street | 449,489 | |||||||||||||||||||||||||||
| 22.10 | Property | 8200 South Exchange Avenue | 352,099 | |||||||||||||||||||||||||||
| 23 | Loan | GSMC | GSMC | Palomar Point | 12,500,000 | 1.2% | 10,873,785 | 4.23150% | 0.05821% | 4.17329% | 61,357.18 | 736,286.16 | ||||||||||||||||||
| 24 | Loan | 42 | CCRE | CCRE | Huntsville Portfolio | 12,025,000 | 1.2% | 9,922,398 | 5.10450% | 0.03071% | 5.07379% | 65,322.96 | 783,875.52 | |||||||||||||||||
| 24.01 | Property | Paramount Place | 4,500,000 | |||||||||||||||||||||||||||
| 24.02 | Property | Memorial Plaza | 4,050,000 | |||||||||||||||||||||||||||
| 24.03 | Property | Creekside Corners | 2,175,000 | |||||||||||||||||||||||||||
| 24.04 | Property | Greensboro Plaza | 820,000 | |||||||||||||||||||||||||||
| 24.05 | Property | Exchange Place | 480,000 | |||||||||||||||||||||||||||
| 25 | Loan | 15 | CGMRC | CGMRC | Shops at 69th Street | 11,250,000 | 1.1% | 9,644,618 | 4.64000% | 0.01071% | 4.62929% | 57,941.73 | 695,300.76 | |||||||||||||||||
| 26 | Loan | CGMRC | CGMRC | College Grove | 10,984,207 | 1.1% | 8,745,366 | 4.02000% | 0.01071% | 4.00929% | 52,642.59 | 631,711.08 | ||||||||||||||||||
| 27 | Loan | 43 | CCRE | CCRE | Brook Run Shopping Center | 10,950,000 | 1.1% | 10,950,000 | 4.07580% | 0.03071% | 4.04509% | 37,708.23 | 452,498.76 | |||||||||||||||||
| 28 | Loan | CCRE | CCRE | Southeast Plaza | 10,725,000 | 1.1% | 8,712,020 | 4.63200% | 0.03071% | 4.60129% | 55,186.40 | 662,236.80 | ||||||||||||||||||
| 29 | Loan | GSMC | GSMC | Myrtle Beach Self Storage Center | 10,200,000 | 1.0% | 8,960,578 | 4.65200% | 0.01071% | 4.64129% | 52,607.18 | 631,286.16 | ||||||||||||||||||
| 30 | Loan | MC-FiveMile | MC-FiveMile | Birney Portfolio - Galleria Oaks | 10,000,000 | 1.0% | 8,105,942 | 4.57000% | 0.01071% | 4.55929% | 51,085.30 | 613,023.60 | ||||||||||||||||||
| 31 | Loan | 15, 44, 45, 46 | CCRE | CCRE | Holiday Inn Bolingbrook | 9,575,000 | 1.0% | 8,553,527 | 5.23000% | 0.03071% | 5.19929% | 57,265.05 | 687,180.60 | |||||||||||||||||
| 32 | Loan | 47 | CCRE | CCRE | Beaver Ruin Village I & II | 9,400,000 | 0.9% | 9,400,000 | 4.72500% | 0.03071% | 4.69429% | 37,526.56 | 450,318.72 | |||||||||||||||||
| 32.01 | Property | Beaver Ruin Village I | 7,000,000 | |||||||||||||||||||||||||||
| 32.02 | Property | Beaver Ruin Village II | 2,400,000 | |||||||||||||||||||||||||||
| 33 | Loan | 48 | CCRE | CCRE | Maplewood Mixed Use | 9,025,000 | 0.9% | 7,605,130 | 4.93500% | 0.03071% | 4.90429% | 48,090.27 | 577,083.24 | |||||||||||||||||
| 33.01 | Property | 4654 Maryland | 3,258,123 | |||||||||||||||||||||||||||
| 33.02 | Property | 401 North Euclid | 1,906,002 | |||||||||||||||||||||||||||
| 33.03 | Property | 7370 Manchester | 1,547,608 | |||||||||||||||||||||||||||
| 33.04 | Property | 7350 Manchester | 993,727 | |||||||||||||||||||||||||||
| 33.05 | Property | 7344 Manchester | 700,496 | |||||||||||||||||||||||||||
| 33.06 | Property | 4229 Manchester | 619,043 | |||||||||||||||||||||||||||
| 34 | Loan | MC-FiveMile | MC-FiveMile | 520 West Avenue | 9,000,000 | 0.9% | 7,357,206 | 4.82000% | 0.01071% | 4.80929% | 47,328.74 | 567,944.88 | ||||||||||||||||||
| 35 | Loan | 49, 50 | MC-FiveMile | MC-FiveMile | Conlon MHC Portfolio 3 | 9,000,000 | 0.9% | 7,281,599 | 4.51500% | 0.01071% | 4.50429% | 45,681.93 | 548,183.16 | |||||||||||||||||
| 35.01 | Property | All Star | 4,750,000 | |||||||||||||||||||||||||||
| 35.02 | Property | Orion Oaks | 1,750,000 | |||||||||||||||||||||||||||
| 35.03 | Property | Oakland Glen | 1,750,000 | |||||||||||||||||||||||||||
| 35.04 | Property | Princeton Village | 750,000 | |||||||||||||||||||||||||||
| 36 | Loan | SMC | SMF I | Pangea 11 | 8,750,000 | 0.9% | 8,750,000 | 4.49100% | 0.01071% | 4.48029% | 33,201.69 | 398,420.31 | ||||||||||||||||||
| 36.01 | Property | 13905-13957 South Clark Street | 2,115,385 | |||||||||||||||||||||||||||
| 36.02 | Property | 1101 North Lawler Avenue | 714,286 | |||||||||||||||||||||||||||
| 36.03 | Property | 7800 South Jeffery Boulevard | 631,868 | |||||||||||||||||||||||||||
| 36.04 | Property | 7701 South Yates Boulevard | 549,451 | |||||||||||||||||||||||||||
| 36.05 | Property | 9040 South Bishop Street | 494,505 | |||||||||||||||||||||||||||
| 36.06 | Property | 7949 South Ellis Avenue | 439,560 | |||||||||||||||||||||||||||
| 36.07 | Property | 14138 South School Street | 412,088 | |||||||||||||||||||||||||||
| 36.08 | Property | 6200 South Rockwell Street | 412,088 | |||||||||||||||||||||||||||
| 36.09 | Property | 7055 South St. Lawrence Avenue | 412,088 | |||||||||||||||||||||||||||
| 36.10 | Property | 5402 West Rice Street | 412,088 | |||||||||||||||||||||||||||
| 36.11 | Property | 7056 South Eberhart Avenue | 398,352 | |||||||||||||||||||||||||||
| 36.12 | Property | 204 West 138th Street | 384,615 | |||||||||||||||||||||||||||
| 36.13 | Property | 7956 South Burnham Avenue | 357,143 | |||||||||||||||||||||||||||
| 36.14 | Property | 9100 South Dauphin Avenue | 357,143 | |||||||||||||||||||||||||||
| 36.15 | Property | 8208 South Drexel Avenue | 329,670 | |||||||||||||||||||||||||||
| 36.16 | Property | 8640 South Ingleside Avenue | 329,670 | |||||||||||||||||||||||||||
| A-11 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Allocated Cut-off Date Loan Amount ($) | % of Initial Pool Balance | Balloon Balance ($) | Mortgage Loan Rate (%) | Administrative Fee Rate (%) (1) | Net Mortgage Loan Rate (%) | Monthly Debt Service ($) (2) | Annual Debt Service ($) | Companion Loan Monthly Debt Service ($) | Companion Loan Annual Debt Service ($) | |||||||||||||||
| 37 | Loan | CCRE | CCRE | CSRA Food Lion Portfolio I | 8,750,000 | 0.9% | 7,604,466 | 4.70900% | 0.03071% | 4.67829% | 45,428.15 | 545,137.80 | ||||||||||||||||||
| 37.01 | Property | West Pointe Village Shopping Center | 3,355,784 | |||||||||||||||||||||||||||
| 37.02 | Property | Kris Krossing Shopping Center | 3,120,048 | |||||||||||||||||||||||||||
| 37.03 | Property | College Lakes Plaza | 2,274,168 | |||||||||||||||||||||||||||
| 38 | Loan | CCRE | CCRE | Four Points Sheraton Columbus Airport | 8,700,000 | 0.9% | 7,222,787 | 5.29500% | 0.03071% | 5.26429% | 48,284.49 | 579,413.88 | ||||||||||||||||||
| 39 | Loan | CGMRC | CGMRC | Torrey Place Apartments | 8,550,000 | 0.9% | 7,467,311 | 4.40000% | 0.06071% | 4.33929% | 42,815.06 | 513,780.72 | ||||||||||||||||||
| 40 | Loan | 51 | CGMRC | CGMRC | Amsdell FL/NJ Self Storage Portfolio | 8,000,000 | 0.8% | 6,484,754 | 4.57000% | 0.04071% | 4.52929% | 40,868.24 | 490,418.88 | |||||||||||||||||
| 40.01 | Property | Compass Self Storage | 5,150,000 | |||||||||||||||||||||||||||
| 40.02 | Property | Access Self Storage | 2,850,000 | |||||||||||||||||||||||||||
| 41 | Loan | CCRE | CCRE | Midwest Retail Portfolio | 7,510,000 | 0.7% | 6,180,349 | 5.02250% | 0.03071% | 4.99179% | 40,418.64 | 485,023.68 | ||||||||||||||||||
| 41.01 | Property | Mattress Firm & Vitamin Shoppe - Cuyahoga Falls, OH | 2,625,000 | |||||||||||||||||||||||||||
| 41.02 | Property | Destination XL - Evergreen Park, IL | 2,470,000 | |||||||||||||||||||||||||||
| 41.03 | Property | Sleep Number & Noodles & Company - Tulsa, OK | 2,415,000 | |||||||||||||||||||||||||||
| 42 | Loan | 15, 52 | CGMRC | CGMRC | Holiday Inn Express & Suites - Sherman TX | 7,160,000 | 0.7% | 5,860,862 | 4.86000% | 0.01071% | 4.84929% | 37,826.15 | 453,913.80 | |||||||||||||||||
| 43 | Loan | 15, 53 | SMC | SMF I | River Pointe Shopping Center | 6,400,000 | 0.6% | 5,350,857 | 4.66900% | 0.01071% | 4.65829% | 33,073.68 | 396,884.16 | |||||||||||||||||
| 44 | Loan | GSCRE | GSMC | Hunters Point Apartments | 6,100,000 | 0.6% | 6,100,000 | 4.34850% | 0.01071% | 4.33779% | 22,411.89 | 268,942.68 | ||||||||||||||||||
| 45 | Loan | 11 | GSMC | GSMC | Crown Meadows | 6,037,500 | 0.6% | 5,007,728 | 4.40700% | 0.01071% | 4.39629% | 30,258.41 | 363,100.92 | |||||||||||||||||
| 46 | Loan | SMC | SMF I | Cross Creek Medical Office | 5,700,000 | 0.6% | 4,663,289 | 4.84400% | 0.01071% | 4.83329% | 30,057.71 | 360,692.52 | ||||||||||||||||||
| 47 | Loan | GSMC | GSMC | ExtraSpace Colfax and Harlan | 5,500,000 | 0.5% | 5,500,000 | 4.00350% | 0.01071% | 3.99279% | 18,604.23 | 223,250.76 | ||||||||||||||||||
| 48 | Loan | GSMC | GSMC | FedEx Regional Distribution Center | 4,760,000 | 0.5% | 3,808,798 | 4.19850% | 0.01071% | 4.18779% | 23,273.05 | 279,276.60 | ||||||||||||||||||
| 49 | Loan | 54 | GSMC | GSMC | Forest Gate Shopping Center | 4,600,000 | 0.5% | 3,917,995 | 4.39650% | 0.01071% | 4.38579% | 23,025.49 | 276,305.88 | |||||||||||||||||
| 50 | Loan | SMC | SMF I | Rite Aid Cedar Springs, MI | 4,500,000 | 0.4% | 3,052,128 | 4.76800% | 0.01071% | 4.75729% | 27,551.38 | 330,616.56 | ||||||||||||||||||
| 51 | Loan | CCRE | CCRE | Delray Pointe | 4,400,000 | 0.4% | 3,892,259 | 4.96250% | 0.03071% | 4.93179% | 23,519.41 | 282,232.92 | ||||||||||||||||||
| 52 | Loan | CGMRC | CGMRC | 24 Simon Street | 4,270,000 | 0.4% | 3,444,586 | 4.43000% | 0.01071% | 4.41929% | 21,458.23 | 257,498.76 | ||||||||||||||||||
| 53 | Loan | MC-FiveMile | MC-FiveMile | Binford Shoppes | 4,100,000 | 0.4% | 3,320,022 | 4.54000% | 0.06821% | 4.47179% | 20,871.66 | 250,459.92 | ||||||||||||||||||
| 54 | Loan | SMC | SMF I | CVS Shelby | 3,993,034 | 0.4% | 2,964,419 | 4.75500% | 0.01071% | 4.74429% | 22,816.20 | 273,794.40 | ||||||||||||||||||
| 55 | Loan | SMC | SMF I | Flamingo Retail | 3,750,000 | 0.4% | 3,076,705 | 4.93000% | 0.05071% | 4.87929% | 19,970.69 | 239,648.28 | ||||||||||||||||||
| 56 | Loan | SMC | SMF I | Harrisonville Crossing | 3,695,219 | 0.4% | 3,002,518 | 4.60400% | 0.01071% | 4.59329% | 18,976.69 | 227,720.28 | ||||||||||||||||||
| 57 | Loan | GSCRE | GSMC | Redan Cove Apartments | 3,675,000 | 0.4% | 2,987,518 | 4.65450% | 0.01071% | 4.64379% | 18,959.57 | 227,514.84 | ||||||||||||||||||
| 58 | Loan | CCRE | CCRE | Moraga Plaza | 3,345,503 | 0.3% | 2,698,959 | 4.39450% | 0.03071% | 4.36379% | 16,764.61 | 201,175.32 | ||||||||||||||||||
| 59 | Loan | CCRE | CCRE | CVS Jersey Shore | 3,230,000 | 0.3% | 2,769,843 | 4.65200% | 0.03071% | 4.62129% | 16,658.94 | 199,907.28 | ||||||||||||||||||
| 60 | Loan | 55, 56 | MC-FiveMile | MC-FiveMile | Lakewood Galleria | 3,100,000 | 0.3% | 2,497,027 | 4.68500% | 0.01071% | 4.67429% | 16,217.29 | 194,607.48 | |||||||||||||||||
| 61 | Loan | CCRE | CCRE | Shoppes of Old Peachtree | 3,025,000 | 0.3% | 2,469,122 | 4.77500% | 0.05821% | 4.71679% | 15,825.45 | 189,905.40 | ||||||||||||||||||
| 62 | Loan | SMC | SMF I | Millennium Business Center | 3,000,000 | 0.3% | 2,566,287 | 4.55900% | 0.06071% | 4.49829% | 15,305.91 | 183,670.92 | ||||||||||||||||||
| 63 | Loan | 57 | MC-FiveMile | MC-FiveMile | Lakewood Village | 2,545,641 | 0.3% | 1,898,584 | 4.88000% | 0.01071% | 4.86929% | 14,729.31 | 176,751.72 | |||||||||||||||||
| A-12 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Amortization Type | Interest Accrual Method | Seasoning | Original Interest-Only Period (Mos.) | Remaining Interest-Only Period (Mos.) | Original Term To Maturity (Mos.) | Remaining Term To Maturity (Mos.) | Original Amortization Term (Mos.) | Remaining Amortization Term (Mos.) | Origination Date | Due Date | ||||||||||||||||
| 1 | Loan | 8, 9, 10 | CGMRC | CGMRC | Ascentia MHC Portfolio | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 7/1/2015 | 6 | ||||||||||||||||
| 1.01 | Property | Eagle River | ||||||||||||||||||||||||||||||
| 1.02 | Property | Foxridge Farm | ||||||||||||||||||||||||||||||
| 1.03 | Property | River Valley | ||||||||||||||||||||||||||||||
| 1.04 | Property | West Winds | ||||||||||||||||||||||||||||||
| 1.05 | Property | Skyline Village | ||||||||||||||||||||||||||||||
| 1.06 | Property | Gaslight Village | ||||||||||||||||||||||||||||||
| 1.07 | Property | Dream Island | ||||||||||||||||||||||||||||||
| 1.08 | Property | Valley Ridge | ||||||||||||||||||||||||||||||
| 1.09 | Property | Western Hills | ||||||||||||||||||||||||||||||
| 1.10 | Property | Lake Fork | ||||||||||||||||||||||||||||||
| 1.11 | Property | Aloha Vegas | ||||||||||||||||||||||||||||||
| 1.12 | Property | Kingswood Estates | ||||||||||||||||||||||||||||||
| 1.13 | Property | Country Oaks | ||||||||||||||||||||||||||||||
| 1.14 | Property | Woodlawn Estates | ||||||||||||||||||||||||||||||
| 1.15 | Property | Buckingham Village | ||||||||||||||||||||||||||||||
| 1.16 | Property | Woodview | ||||||||||||||||||||||||||||||
| 1.17 | Property | West Park Plaza | ||||||||||||||||||||||||||||||
| 1.18 | Property | Valle Grande | ||||||||||||||||||||||||||||||
| 1.19 | Property | Riviera de Sandia | ||||||||||||||||||||||||||||||
| 1.20 | Property | Cedar Village | ||||||||||||||||||||||||||||||
| 1.21 | Property | Rancho Bridger | ||||||||||||||||||||||||||||||
| 1.22 | Property | Sheltered Valley | ||||||||||||||||||||||||||||||
| 1.23 | Property | Vals | ||||||||||||||||||||||||||||||
| 1.24 | Property | Countryside Estates | ||||||||||||||||||||||||||||||
| 1.25 | Property | W bar K | ||||||||||||||||||||||||||||||
| 1.26 | Property | Trails End | ||||||||||||||||||||||||||||||
| 1.27 | Property | Windgate | ||||||||||||||||||||||||||||||
| 1.28 | Property | Golden Eagle | ||||||||||||||||||||||||||||||
| 1.29 | Property | Mountain Springs | ||||||||||||||||||||||||||||||
| 1.30 | Property | North Breeze | ||||||||||||||||||||||||||||||
| 1.31 | Property | Sugar Creek | ||||||||||||||||||||||||||||||
| 1.32 | Property | Hillside | ||||||||||||||||||||||||||||||
| 2 | Loan | GSMC | GSMC | Fig Garden Village | Interest Only, Then Amortizing | Actual/360 | 1 | 60 | 59 | 120 | 119 | 360 | 360 | 6/3/2015 | 6 | |||||||||||||||||
| 3 | Loan | 15, 16 | GSMC | GSMC | Bassett Place | Interest Only, Then Amortizing | Actual/360 | 0 | 36 | 36 | 120 | 120 | 360 | 360 | 6/9/2015 | 6 | ||||||||||||||||
| 4 | Loan | GSMC | GSMC | JW Marriott Cherry Creek | Interest Only, Then Amortizing | Actual/360 | 0 | 12 | 12 | 120 | 120 | 360 | 360 | 7/1/2015 | 6 | |||||||||||||||||
| 5 | Loan | 11, 12, 13, 14 | GSMC | GSMC | Dallas Market Center | Amortizing | Actual/360 | 2 | 0 | 0 | 120 | 118 | 360 | 358 | 4/29/2015 | 6 | ||||||||||||||||
| 6 | Loan | 15, 17, 18 | CGMRC | CGMRC | Kaiser Center | Interest Only, Then Amortizing | Actual/360 | 1 | 84 | 83 | 120 | 119 | 360 | 360 | 6/3/2015 | 6 | ||||||||||||||||
| 7 | Loan | 19 | CGMRC | CGMRC | Hilton Garden Inn Pittsburgh/Southpointe | Interest Only, Then Amortizing | Actual/360 | 0 | 24 | 24 | 120 | 120 | 360 | 360 | 6/23/2015 | 6 | ||||||||||||||||
| 8 | Loan | 15, 20, 21 | GSMC | GSMC | Doubletree Tallahassee | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 6/18/2015 | 6 | ||||||||||||||||
| 9 | Loan | 22, 23, 24, 25 | CGMRC, BANA | CGMRC | US StorageMart Portfolio | Interest Only | Actual/360 | 3 | 60 | 57 | 60 | 57 | 0 | 0 | 3/26/2015 | 6 | ||||||||||||||||
| 9.01 | Property | 50 Wallabout Street | ||||||||||||||||||||||||||||||
| 9.02 | Property | 250 Flanagan Way | ||||||||||||||||||||||||||||||
| 9.03 | Property | 6700 River Road | ||||||||||||||||||||||||||||||
| 9.04 | Property | 1015 North Halsted Street | ||||||||||||||||||||||||||||||
| 9.05 | Property | 7536 Wornall Road | ||||||||||||||||||||||||||||||
| 9.06 | Property | 640 Southwest 2nd Avenue | ||||||||||||||||||||||||||||||
| 9.07 | Property | 4920 Northwest 7th Street | ||||||||||||||||||||||||||||||
| 9.08 | Property | 9925 Southwest 40th Street | ||||||||||||||||||||||||||||||
| 9.09 | Property | 9220 West 135th Street | ||||||||||||||||||||||||||||||
| 9.10 | Property | 980 4th Avenue | ||||||||||||||||||||||||||||||
| 9.11 | Property | 405 South Federal Highway | ||||||||||||||||||||||||||||||
| 9.12 | Property | 11001 Excelsior Boulevard | ||||||||||||||||||||||||||||||
| 9.13 | Property | 11325 Lee Highway | ||||||||||||||||||||||||||||||
| 9.14 | Property | 2021 Griffin Road | ||||||||||||||||||||||||||||||
| 9.15 | Property | 400 West Olmos Drive | ||||||||||||||||||||||||||||||
| 9.16 | Property | 14151 Wyandotte Street | ||||||||||||||||||||||||||||||
| 9.17 | Property | 5979 Butterfield Road | ||||||||||||||||||||||||||||||
| 9.18 | Property | 115 Park Avenue | ||||||||||||||||||||||||||||||
| 9.19 | Property | 3500 Southwest 160th Avenue | ||||||||||||||||||||||||||||||
| 9.20 | Property | 2445 Crain Highway | ||||||||||||||||||||||||||||||
| 9.21 | Property | 100 West North Avenue | ||||||||||||||||||||||||||||||
| 9.22 | Property | 2727 Shermer Road | ||||||||||||||||||||||||||||||
| 9.23 | Property | 15201 Antioch Road | ||||||||||||||||||||||||||||||
| 9.24 | Property | 2450 Mandela Parkway | ||||||||||||||||||||||||||||||
| 9.25 | Property | 184-02 Jamaica Avenue | ||||||||||||||||||||||||||||||
| 9.26 | Property | 9012 Northwest Prairie View Road | ||||||||||||||||||||||||||||||
| A-13 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Amortization Type | Interest Accrual Method | Seasoning | Original Interest-Only Period (Mos.) | Remaining Interest-Only Period (Mos.) | Original Term To Maturity (Mos.) | Remaining Term To Maturity (Mos.) | Original Amortization Term (Mos.) | Remaining Amortization Term (Mos.) | Origination Date | Due Date | ||||||||||||||||
| 9.27 | Property | 16101 West 95th Street | ||||||||||||||||||||||||||||||
| 9.28 | Property | 3100 North Mannheim | ||||||||||||||||||||||||||||||
| 9.29 | Property | 9580 Potranco Road | ||||||||||||||||||||||||||||||
| 9.30 | Property | 18025 Monterey Street | ||||||||||||||||||||||||||||||
| 9.31 | Property | 9N 004 Route 59 | ||||||||||||||||||||||||||||||
| 9.32 | Property | 5115 Clayton Road | ||||||||||||||||||||||||||||||
| 9.33 | Property | 9702 West 67th Street | ||||||||||||||||||||||||||||||
| 9.34 | Property | 794 Scenic Highway | ||||||||||||||||||||||||||||||
| 9.35 | Property | 12430 Bandera Road | ||||||||||||||||||||||||||||||
| 9.36 | Property | 4000 South Providence Road | ||||||||||||||||||||||||||||||
| 9.37 | Property | 2743 San Pablo Avenue | ||||||||||||||||||||||||||||||
| 9.38 | Property | 819 North Eola Road | ||||||||||||||||||||||||||||||
| 9.39 | Property | 2506 West Worley Street | ||||||||||||||||||||||||||||||
| 9.40 | Property | 15601 FM 1325 | ||||||||||||||||||||||||||||||
| 9.41 | Property | 10700 West 159th Street | ||||||||||||||||||||||||||||||
| 9.42 | Property | 2403 Rangeline Street | ||||||||||||||||||||||||||||||
| 9.43 | Property | 6714 South Cottage Grove Avenue and 6932 South South Chicago Avenue | ||||||||||||||||||||||||||||||
| 9.44 | Property | 2277 Walters Road | ||||||||||||||||||||||||||||||
| 9.45 | Property | 1575 Thousand Oaks Drive | ||||||||||||||||||||||||||||||
| 9.46 | Property | 7460 Frontage Road | ||||||||||||||||||||||||||||||
| 9.47 | Property | 6401 Third Street | ||||||||||||||||||||||||||||||
| 9.48 | Property | 2816 Eaton Road | ||||||||||||||||||||||||||||||
| 9.49 | Property | 3985 Atlanta Highway | ||||||||||||||||||||||||||||||
| 9.50 | Property | 11510 North Main Street | ||||||||||||||||||||||||||||||
| 9.51 | Property | 750 Winchester Road | ||||||||||||||||||||||||||||||
| 9.52 | Property | 3401 Broadway Boulevard | ||||||||||||||||||||||||||||||
| 9.53 | Property | 1720 Grand Boulevard | ||||||||||||||||||||||||||||||
| 9.54 | Property | 1310 South Enterprise Street | ||||||||||||||||||||||||||||||
| 9.55 | Property | 2420 St Mary’s Boulevard | ||||||||||||||||||||||||||||||
| 9.56 | Property | 3500 I-70 Drive Southeast | ||||||||||||||||||||||||||||||
| 9.57 | Property | 195 Southwest Boulevard | ||||||||||||||||||||||||||||||
| 9.58 | Property | 8900 Northwest Prairie View Road | ||||||||||||||||||||||||||||||
| 9.59 | Property | 1601 Twilight Trail | ||||||||||||||||||||||||||||||
| 9.60 | Property | 1515 Church Street | ||||||||||||||||||||||||||||||
| 9.61 | Property | 1891 North Columbia Street | ||||||||||||||||||||||||||||||
| 9.62 | Property | 1200 US #1 | ||||||||||||||||||||||||||||||
| 9.63 | Property | 251 Collins Industrial Boulevard | ||||||||||||||||||||||||||||||
| 9.64 | Property | 2310 Paris Road | ||||||||||||||||||||||||||||||
| 9.65 | Property | 1820 West Business Loop 70 | ||||||||||||||||||||||||||||||
| 9.66 | Property | 1723 East Florida | ||||||||||||||||||||||||||||||
| 10 | Loan | 15, 26 | GSMC | GSMC | Selig Office Portfolio | Interest Only | Actual/360 | 3 | 120 | 117 | 120 | 117 | 0 | 0 | 3/19/2015 | 6 | ||||||||||||||||
| 10.01 | Property | 27 | 1000 Second Avenue | |||||||||||||||||||||||||||||
| 10.02 | Property | 28 | 2901 Third Avenue | |||||||||||||||||||||||||||||
| 10.03 | Property | 3101 Western Avenue | ||||||||||||||||||||||||||||||
| 10.04 | Property | 29 | 300 Elliott Avenue West | |||||||||||||||||||||||||||||
| 10.05 | Property | 30 | 3131 Elliott Avenue | |||||||||||||||||||||||||||||
| 10.06 | Property | 2615 Fourth Avenue | ||||||||||||||||||||||||||||||
| 10.07 | Property | 190 Queen Anne Avenue North | ||||||||||||||||||||||||||||||
| 10.08 | Property | 31 | 200 First Avenue West | |||||||||||||||||||||||||||||
| 10.09 | Property | 18 West Mercer Street | ||||||||||||||||||||||||||||||
| 11 | Loan | 32, 33, 34 | CGMRC, MSBNA | CGMRC | Alderwood Mall | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 5/5/2015 | 1 | ||||||||||||||||
| 12 | Loan | SMC | SMF I | Sysmex Way | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 6/25/2015 | 6 | |||||||||||||||||
| 13 | Loan | 35 | CGMRC | CGMRC | Cypress Retail Center | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 6/1/2015 | 6 | ||||||||||||||||
| 14 | Loan | GSMC | GSMC | Court at Deptford II | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 6/5/2015 | 6 | |||||||||||||||||
| 15 | Loan | CCRE | CCRE | ART Multi-State Portfolio II | Interest Only, Then Amortizing | Actual/360 | 0 | 24 | 24 | 120 | 120 | 360 | 360 | 6/24/2015 | 6 | |||||||||||||||||
| 15.01 | Property | Annhurst | ||||||||||||||||||||||||||||||
| 15.02 | Property | Applegate | ||||||||||||||||||||||||||||||
| 15.03 | Property | Heron Pointe | ||||||||||||||||||||||||||||||
| 15.04 | Property | Meadowood | ||||||||||||||||||||||||||||||
| 15.05 | Property | Ridgewood | ||||||||||||||||||||||||||||||
| 15.06 | Property | Heathmoore | ||||||||||||||||||||||||||||||
| 16 | Loan | 36 | SMC | SMF I | Freshwater Commons | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 6/26/2015 | 6 | ||||||||||||||||
| 17 | Loan | GSMC | GSMC | Eddystone Crossing Shopping Center | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 6/11/2015 | 6 | |||||||||||||||||
| 18 | Loan | MC-FiveMile | MC-FiveMile | Skyline Property Portfolio | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 324 | 324 | 7/1/2015 | 6 | |||||||||||||||||
| 18.01 | Property | Heartland Village Shopping Center | ||||||||||||||||||||||||||||||
| 18.02 | Property | Park 52 | ||||||||||||||||||||||||||||||
| 18.03 | Property | Andrade Business Park | ||||||||||||||||||||||||||||||
| 18.04 | Property | Fairview Corners | ||||||||||||||||||||||||||||||
| 18.05 | Property | Elmwood Tech | ||||||||||||||||||||||||||||||
| 18.06 | Property | White River Landing | ||||||||||||||||||||||||||||||
| 18.07 | Property | Holiday Center | ||||||||||||||||||||||||||||||
| 18.08 | Property | Whiteland Retail Center | ||||||||||||||||||||||||||||||
| 18.09 | Property | Franklin Shoppes | ||||||||||||||||||||||||||||||
| 19 | Loan | 37, 38, 39 | SMC | SMF I | Hampton Inn Idaho Falls Airport | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 300 | 300 | 6/24/2015 | 6 | ||||||||||||||||
| A-14 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Amortization Type | Interest Accrual Method | Seasoning | Original Interest-Only Period (Mos.) | Remaining Interest-Only Period (Mos.) | Original Term To Maturity (Mos.) | Remaining Term To Maturity (Mos.) | Original Amortization Term (Mos.) | Remaining Amortization Term (Mos.) | Origination Date | Due Date | ||||||||||||||||
| 20 | Loan | 37, 38, 40 | SMC | SMF I | La Quinta Inn & Suites Idaho Falls | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 300 | 300 | 6/24/2015 | 6 | ||||||||||||||||
| 21 | Loan | CCRE | CCRE | Rio Linda Shopping Center | Interest Only, Then Amortizing | Actual/360 | 0 | 24 | 24 | 60 | 60 | 360 | 360 | 6/24/2015 | 6 | |||||||||||||||||
| 22 | Loan | 41 | MC-FiveMile | MC-FiveMile | Chicago Multifamily Portfolio | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 6/4/2015 | 6 | ||||||||||||||||
| 22.01 | Property | 5334-5362 West Madison Street | ||||||||||||||||||||||||||||||
| 22.02 | Property | 5300 South Martin Luther King Junior Drive | ||||||||||||||||||||||||||||||
| 22.03 | Property | 1115-27 East 81st Street | ||||||||||||||||||||||||||||||
| 22.04 | Property | 5248 South Martin Luther King Junior Drive | ||||||||||||||||||||||||||||||
| 22.05 | Property | 4900-4910 West Jackson Boulevard | ||||||||||||||||||||||||||||||
| 22.06 | Property | 130-136 North Leamington Avenue | ||||||||||||||||||||||||||||||
| 22.07 | Property | 8211-8213, 8214, and 8223 South Exchange Avenue | ||||||||||||||||||||||||||||||
| 22.08 | Property | 8231-8239 South Ingleside | ||||||||||||||||||||||||||||||
| 22.09 | Property | 3101 W. Lexington Street | ||||||||||||||||||||||||||||||
| 22.10 | Property | 8200 South Exchange Avenue | ||||||||||||||||||||||||||||||
| 23 | Loan | GSMC | GSMC | Palomar Point | Interest Only, Then Amortizing | Actual/360 | 1 | 36 | 35 | 120 | 119 | 360 | 360 | 5/19/2015 | 6 | |||||||||||||||||
| 24 | Loan | 42 | CCRE | CCRE | Huntsville Portfolio | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 6/23/2015 | 6 | ||||||||||||||||
| 24.01 | Property | Paramount Place | ||||||||||||||||||||||||||||||
| 24.02 | Property | Memorial Plaza | ||||||||||||||||||||||||||||||
| 24.03 | Property | Creekside Corners | ||||||||||||||||||||||||||||||
| 24.04 | Property | Greensboro Plaza | ||||||||||||||||||||||||||||||
| 24.05 | Property | Exchange Place | ||||||||||||||||||||||||||||||
| 25 | Loan | 15 | CGMRC | CGMRC | Shops at 69th Street | Interest Only, Then Amortizing | Actual/360 | 0 | 24 | 24 | 120 | 120 | 360 | 360 | 6/26/2015 | 6 | ||||||||||||||||
| 26 | Loan | CGMRC | CGMRC | College Grove | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 6/4/2015 | 6 | |||||||||||||||||
| 27 | Loan | 43 | CCRE | CCRE | Brook Run Shopping Center | Interest Only | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 6/1/2015 | 6 | ||||||||||||||||
| 28 | Loan | CCRE | CCRE | Southeast Plaza | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 6/26/2015 | 6 | |||||||||||||||||
| 29 | Loan | GSMC | GSMC | Myrtle Beach Self Storage Center | Interest Only, Then Amortizing | Actual/360 | 0 | 36 | 36 | 120 | 120 | 360 | 360 | 6/30/2015 | 6 | |||||||||||||||||
| 30 | Loan | MC-FiveMile | MC-FiveMile | Birney Portfolio - Galleria Oaks | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 6/30/2015 | 6 | |||||||||||||||||
| 31 | Loan | 15, 44, 45, 46 | CCRE | CCRE | Holiday Inn Bolingbrook | Amortizing | Actual/360 | 0 | 0 | 0 | 60 | 60 | 300 | 300 | 7/1/2015 | 6 | ||||||||||||||||
| 32 | Loan | 47 | CCRE | CCRE | Beaver Ruin Village I & II | Interest Only | Actual/360 | 0 | 120 | 120 | 120 | 120 | 0 | 0 | 7/1/2015 | 6 | ||||||||||||||||
| 32.01 | Property | Beaver Ruin Village I | ||||||||||||||||||||||||||||||
| 32.02 | Property | Beaver Ruin Village II | ||||||||||||||||||||||||||||||
| 33 | Loan | 48 | CCRE | CCRE | Maplewood Mixed Use | Interest Only, Then Amortizing | Actual/360 | 0 | 12 | 12 | 120 | 120 | 360 | 360 | 6/30/2015 | 6 | ||||||||||||||||
| 33.01 | Property | 4654 Maryland | ||||||||||||||||||||||||||||||
| 33.02 | Property | 401 North Euclid | ||||||||||||||||||||||||||||||
| 33.03 | Property | 7370 Manchester | ||||||||||||||||||||||||||||||
| 33.04 | Property | 7350 Manchester | ||||||||||||||||||||||||||||||
| 33.05 | Property | 7344 Manchester | ||||||||||||||||||||||||||||||
| 33.06 | Property | 4229 Manchester | ||||||||||||||||||||||||||||||
| 34 | Loan | MC-FiveMile | MC-FiveMile | 520 West Avenue | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 7/1/2015 | 6 | |||||||||||||||||
| 35 | Loan | 49, 50 | MC-FiveMile | MC-FiveMile | Conlon MHC Portfolio 3 | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 6/19/2015 | 6 | ||||||||||||||||
| 35.01 | Property | All Star | ||||||||||||||||||||||||||||||
| 35.02 | Property | Orion Oaks | ||||||||||||||||||||||||||||||
| 35.03 | Property | Oakland Glen | ||||||||||||||||||||||||||||||
| 35.04 | Property | Princeton Village | ||||||||||||||||||||||||||||||
| 36 | Loan | SMC | SMF I | Pangea 11 | Interest Only | Actual/360 | 0 | 120 | 120 | 120 | 120 | 0 | 0 | 6/25/2015 | 6 | |||||||||||||||||
| 36.01 | Property | 13905-13957 South Clark Street | ||||||||||||||||||||||||||||||
| 36.02 | Property | 1101 North Lawler Avenue | ||||||||||||||||||||||||||||||
| 36.03 | Property | 7800 South Jeffery Boulevard | ||||||||||||||||||||||||||||||
| 36.04 | Property | 7701 South Yates Boulevard | ||||||||||||||||||||||||||||||
| 36.05 | Property | 9040 South Bishop Street | ||||||||||||||||||||||||||||||
| 36.06 | Property | 7949 South Ellis Avenue | ||||||||||||||||||||||||||||||
| 36.07 | Property | 14138 South School Street | ||||||||||||||||||||||||||||||
| 36.08 | Property | 6200 South Rockwell Street | ||||||||||||||||||||||||||||||
| 36.09 | Property | 7055 South St. Lawrence Avenue | ||||||||||||||||||||||||||||||
| 36.10 | Property | 5402 West Rice Street | ||||||||||||||||||||||||||||||
| 36.11 | Property | 7056 South Eberhart Avenue | ||||||||||||||||||||||||||||||
| 36.12 | Property | 204 West 138th Street | ||||||||||||||||||||||||||||||
| 36.13 | Property | 7956 South Burnham Avenue | ||||||||||||||||||||||||||||||
| 36.14 | Property | 9100 South Dauphin Avenue | ||||||||||||||||||||||||||||||
| 36.15 | Property | 8208 South Drexel Avenue | ||||||||||||||||||||||||||||||
| 36.16 | Property | 8640 South Ingleside Avenue | ||||||||||||||||||||||||||||||
| A-15 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Amortization Type | Interest Accrual Method | Seasoning | Original Interest-Only Period (Mos.) | Remaining Interest-Only Period (Mos.) | Original Term To Maturity (Mos.) | Remaining Term To Maturity (Mos.) | Original Amortization Term (Mos.) | Remaining Amortization Term (Mos.) | Origination Date | Due Date | ||||||||||||||||
| 37 | Loan | CCRE | CCRE | CSRA Food Lion Portfolio I | Interest Only, Then Amortizing | Actual/360 | 0 | 30 | 30 | 120 | 120 | 360 | 360 | 6/19/2015 | 6 | |||||||||||||||||
| 37.01 | Property | West Pointe Village Shopping Center | ||||||||||||||||||||||||||||||
| 37.02 | Property | Kris Krossing Shopping Center | ||||||||||||||||||||||||||||||
| 37.03 | Property | College Lakes Plaza | ||||||||||||||||||||||||||||||
| 38 | Loan | CCRE | CCRE | Four Points Sheraton Columbus Airport | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 7/1/2015 | 6 | |||||||||||||||||
| 39 | Loan | CGMRC | CGMRC | Torrey Place Apartments | Interest Only, Then Amortizing | Actual/360 | 1 | 36 | 35 | 120 | 119 | 360 | 360 | 6/2/2015 | 6 | |||||||||||||||||
| 40 | Loan | 51 | CGMRC | CGMRC | Amsdell FL/NJ Self Storage Portfolio | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 6/16/2015 | 6 | ||||||||||||||||
| 40.01 | Property | Compass Self Storage | ||||||||||||||||||||||||||||||
| 40.02 | Property | Access Self Storage | ||||||||||||||||||||||||||||||
| 41 | Loan | CCRE | CCRE | Midwest Retail Portfolio | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 6/9/2015 | 6 | |||||||||||||||||
| 41.01 | Property | Mattress Firm & Vitamin Shoppe - Cuyahoga Falls, OH | ||||||||||||||||||||||||||||||
| 41.02 | Property | Destination XL - Evergreen Park, IL | ||||||||||||||||||||||||||||||
| 41.03 | Property | Sleep Number & Noodles & Company - Tulsa, OK | ||||||||||||||||||||||||||||||
| 42 | Loan | 15, 52 | CGMRC | CGMRC | Holiday Inn Express & Suites - Sherman TX | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 6/26/2015 | 6 | ||||||||||||||||
| 43 | Loan | 15, 53 | SMC | SMF I | River Pointe Shopping Center | Interest Only, Then Amortizing | Actual/360 | 0 | 12 | 12 | 120 | 120 | 360 | 360 | 6/11/2015 | 6 | ||||||||||||||||
| 44 | Loan | GSCRE | GSMC | Hunters Point Apartments | Interest Only | Actual/360 | 0 | 120 | 120 | 120 | 120 | 0 | 0 | 6/8/2015 | 6 | |||||||||||||||||
| 45 | Loan | 11 | GSMC | GSMC | Crown Meadows | Interest Only, Then Amortizing | Actual/360 | 0 | 12 | 12 | 120 | 120 | 360 | 360 | 6/24/2015 | 6 | ||||||||||||||||
| 46 | Loan | SMC | SMF I | Cross Creek Medical Office | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 7/2/2015 | 6 | |||||||||||||||||
| 47 | Loan | GSMC | GSMC | ExtraSpace Colfax and Harlan | Interest Only | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 5/28/2015 | 6 | |||||||||||||||||
| 48 | Loan | GSMC | GSMC | FedEx Regional Distribution Center | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 6/22/2015 | 6 | |||||||||||||||||
| 49 | Loan | 54 | GSMC | GSMC | Forest Gate Shopping Center | Interest Only, Then Amortizing | Actual/360 | 0 | 24 | 24 | 120 | 120 | 360 | 360 | 6/24/2015 | 6 | ||||||||||||||||
| 50 | Loan | SMC | SMF I | Rite Aid Cedar Springs, MI | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 264 | 264 | 6/11/2015 | 6 | |||||||||||||||||
| 51 | Loan | CCRE | CCRE | Delray Pointe | Interest Only, Then Amortizing | Actual/360 | 0 | 36 | 36 | 120 | 120 | 360 | 360 | 6/29/2015 | 6 | |||||||||||||||||
| 52 | Loan | CGMRC | CGMRC | 24 Simon Street | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 6/29/2015 | 6 | |||||||||||||||||
| 53 | Loan | MC-FiveMile | MC-FiveMile | Binford Shoppes | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 6/8/2015 | 6 | |||||||||||||||||
| 54 | Loan | SMC | SMF I | CVS Shelby | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 300 | 299 | 6/5/2015 | 6 | |||||||||||||||||
| 55 | Loan | SMC | SMF I | Flamingo Retail | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 6/26/2015 | 6 | |||||||||||||||||
| 56 | Loan | SMC | SMF I | Harrisonville Crossing | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 6/5/2015 | 6 | |||||||||||||||||
| 57 | Loan | GSCRE | GSMC | Redan Cove Apartments | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 6/11/2015 | 6 | |||||||||||||||||
| 58 | Loan | CCRE | CCRE | Moraga Plaza | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 6/4/2015 | 6 | |||||||||||||||||
| 59 | Loan | CCRE | CCRE | CVS Jersey Shore | Interest Only, Then Amortizing | Actual/360 | 1 | 24 | 23 | 120 | 119 | 360 | 360 | 6/4/2015 | 6 | |||||||||||||||||
| 60 | Loan | 55, 56 | MC-FiveMile | MC-FiveMile | Lakewood Galleria | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 352 | 352 | 6/17/2015 | 6 | ||||||||||||||||
| 61 | Loan | CCRE | CCRE | Shoppes of Old Peachtree | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 6/12/2015 | 6 | |||||||||||||||||
| 62 | Loan | SMC | SMF I | Millennium Business Center | Interest Only, Then Amortizing | Actual/360 | 1 | 24 | 23 | 120 | 119 | 360 | 360 | 5/14/2015 | 6 | |||||||||||||||||
| 63 | Loan | 57 | MC-FiveMile | MC-FiveMile | Lakewood Village | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 300 | 299 | 6/3/2015 | 6 | ||||||||||||||||
| A-16 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | First Due Date | Last IO Due Date | First P&I Due Date | Maturity Date | ARD (Yes / No) | Final Maturity Date | Grace Period- Late Fee | Grace Period- Default | Prepayment Provision (3) | ||||||||||||||
| 1 | Loan | 8, 9, 10 | CGMRC | CGMRC | Ascentia MHC Portfolio | 8/6/2015 | 8/6/2015 | 7/6/2025 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | ||||||||||||||||
| 1.01 | Property | Eagle River | ||||||||||||||||||||||||||
| 1.02 | Property | Foxridge Farm | ||||||||||||||||||||||||||
| 1.03 | Property | River Valley | ||||||||||||||||||||||||||
| 1.04 | Property | West Winds | ||||||||||||||||||||||||||
| 1.05 | Property | Skyline Village | ||||||||||||||||||||||||||
| 1.06 | Property | Gaslight Village | ||||||||||||||||||||||||||
| 1.07 | Property | Dream Island | ||||||||||||||||||||||||||
| 1.08 | Property | Valley Ridge | ||||||||||||||||||||||||||
| 1.09 | Property | Western Hills | ||||||||||||||||||||||||||
| 1.10 | Property | Lake Fork | ||||||||||||||||||||||||||
| 1.11 | Property | Aloha Vegas | ||||||||||||||||||||||||||
| 1.12 | Property | Kingswood Estates | ||||||||||||||||||||||||||
| 1.13 | Property | Country Oaks | ||||||||||||||||||||||||||
| 1.14 | Property | Woodlawn Estates | ||||||||||||||||||||||||||
| 1.15 | Property | Buckingham Village | ||||||||||||||||||||||||||
| 1.16 | Property | Woodview | ||||||||||||||||||||||||||
| 1.17 | Property | West Park Plaza | ||||||||||||||||||||||||||
| 1.18 | Property | Valle Grande | ||||||||||||||||||||||||||
| 1.19 | Property | Riviera de Sandia | ||||||||||||||||||||||||||
| 1.20 | Property | Cedar Village | ||||||||||||||||||||||||||
| 1.21 | Property | Rancho Bridger | ||||||||||||||||||||||||||
| 1.22 | Property | Sheltered Valley | ||||||||||||||||||||||||||
| 1.23 | Property | Vals | ||||||||||||||||||||||||||
| 1.24 | Property | Countryside Estates | ||||||||||||||||||||||||||
| 1.25 | Property | W bar K | ||||||||||||||||||||||||||
| 1.26 | Property | Trails End | ||||||||||||||||||||||||||
| 1.27 | Property | Windgate | ||||||||||||||||||||||||||
| 1.28 | Property | Golden Eagle | ||||||||||||||||||||||||||
| 1.29 | Property | Mountain Springs | ||||||||||||||||||||||||||
| 1.30 | Property | North Breeze | ||||||||||||||||||||||||||
| 1.31 | Property | Sugar Creek | ||||||||||||||||||||||||||
| 1.32 | Property | Hillside | ||||||||||||||||||||||||||
| 2 | Loan | GSMC | GSMC | Fig Garden Village | 7/6/2015 | 6/6/2020 | 7/6/2020 | 6/6/2025 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | ||||||||||||||||
| 3 | Loan | 15, 16 | GSMC | GSMC | Bassett Place | 8/6/2015 | 7/6/2018 | 8/6/2018 | 7/6/2025 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | |||||||||||||||
| 4 | Loan | GSMC | GSMC | JW Marriott Cherry Creek | 8/6/2015 | 7/6/2016 | 8/6/2016 | 7/6/2025 | No | 3 days grace, once per trailing 12-month period | 3 days grace, once per trailing 12-month period | Lockout/24_Defeasance/92_0%/4 | ||||||||||||||||
| 5 | Loan | 11, 12, 13, 14 | GSMC | GSMC | Dallas Market Center | 6/6/2015 | 6/6/2015 | 5/6/2025 | No | 5 days grace, one time only | 5 days grace, one time only | Lockout/26_Defeasance/90_0%/4 | ||||||||||||||||
| 6 | Loan | 15, 17, 18 | CGMRC | CGMRC | Kaiser Center | 7/6/2015 | 6/6/2022 | 7/6/2022 | 6/6/2025 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | |||||||||||||||
| 7 | Loan | 19 | CGMRC | CGMRC | Hilton Garden Inn Pittsburgh/Southpointe | 8/6/2015 | 7/6/2017 | 8/6/2017 | 7/6/2025 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | |||||||||||||||
| 8 | Loan | 15, 20, 21 | GSMC | GSMC | Doubletree Tallahassee | 8/6/2015 | 8/6/2015 | 7/6/2025 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | ||||||||||||||||
| 9 | Loan | 22, 23, 24, 25 | CGMRC, BANA | CGMRC | US StorageMart Portfolio | 5/6/2015 | 4/6/2020 | 4/6/2020 | No | 0 | 0 | Lockout/27_Defeasance/29_0%/4 | ||||||||||||||||
| 9.01 | Property | 50 Wallabout Street | ||||||||||||||||||||||||||
| 9.02 | Property | 250 Flanagan Way | ||||||||||||||||||||||||||
| 9.03 | Property | 6700 River Road | ||||||||||||||||||||||||||
| 9.04 | Property | 1015 North Halsted Street | ||||||||||||||||||||||||||
| 9.05 | Property | 7536 Wornall Road | ||||||||||||||||||||||||||
| 9.06 | Property | 640 Southwest 2nd Avenue | ||||||||||||||||||||||||||
| 9.07 | Property | 4920 Northwest 7th Street | ||||||||||||||||||||||||||
| 9.08 | Property | 9925 Southwest 40th Street | ||||||||||||||||||||||||||
| 9.09 | Property | 9220 West 135th Street | ||||||||||||||||||||||||||
| 9.10 | Property | 980 4th Avenue | ||||||||||||||||||||||||||
| 9.11 | Property | 405 South Federal Highway | ||||||||||||||||||||||||||
| 9.12 | Property | 11001 Excelsior Boulevard | ||||||||||||||||||||||||||
| 9.13 | Property | 11325 Lee Highway | ||||||||||||||||||||||||||
| 9.14 | Property | 2021 Griffin Road | ||||||||||||||||||||||||||
| 9.15 | Property | 400 West Olmos Drive | ||||||||||||||||||||||||||
| 9.16 | Property | 14151 Wyandotte Street | ||||||||||||||||||||||||||
| 9.17 | Property | 5979 Butterfield Road | ||||||||||||||||||||||||||
| 9.18 | Property | 115 Park Avenue | ||||||||||||||||||||||||||
| 9.19 | Property | 3500 Southwest 160th Avenue | ||||||||||||||||||||||||||
| 9.20 | Property | 2445 Crain Highway | ||||||||||||||||||||||||||
| 9.21 | Property | 100 West North Avenue | ||||||||||||||||||||||||||
| 9.22 | Property | 2727 Shermer Road | ||||||||||||||||||||||||||
| 9.23 | Property | 15201 Antioch Road | ||||||||||||||||||||||||||
| 9.24 | Property | 2450 Mandela Parkway | ||||||||||||||||||||||||||
| 9.25 | Property | 184-02 Jamaica Avenue | ||||||||||||||||||||||||||
| 9.26 | Property | 9012 Northwest Prairie View Road | ||||||||||||||||||||||||||
| A-17 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | First Due Date | Last IO Due Date | First P&I Due Date | Maturity Date | ARD (Yes / No) | Final Maturity Date | Grace Period- Late Fee | Grace Period- Default | Prepayment Provision (3) | ||||||||||||||
| 9.27 | Property | 16101 West 95th Street | ||||||||||||||||||||||||||
| 9.28 | Property | 3100 North Mannheim | ||||||||||||||||||||||||||
| 9.29 | Property | 9580 Potranco Road | ||||||||||||||||||||||||||
| 9.30 | Property | 18025 Monterey Street | ||||||||||||||||||||||||||
| 9.31 | Property | 9N 004 Route 59 | ||||||||||||||||||||||||||
| 9.32 | Property | 5115 Clayton Road | ||||||||||||||||||||||||||
| 9.33 | Property | 9702 West 67th Street | ||||||||||||||||||||||||||
| 9.34 | Property | 794 Scenic Highway | ||||||||||||||||||||||||||
| 9.35 | Property | 12430 Bandera Road | ||||||||||||||||||||||||||
| 9.36 | Property | 4000 South Providence Road | ||||||||||||||||||||||||||
| 9.37 | Property | 2743 San Pablo Avenue | ||||||||||||||||||||||||||
| 9.38 | Property | 819 North Eola Road | ||||||||||||||||||||||||||
| 9.39 | Property | 2506 West Worley Street | ||||||||||||||||||||||||||
| 9.40 | Property | 15601 FM 1325 | ||||||||||||||||||||||||||
| 9.41 | Property | 10700 West 159th Street | ||||||||||||||||||||||||||
| 9.42 | Property | 2403 Rangeline Street | ||||||||||||||||||||||||||
| 9.43 | Property | 6714 South Cottage Grove Avenue and 6932 South South Chicago Avenue | ||||||||||||||||||||||||||
| 9.44 | Property | 2277 Walters Road | ||||||||||||||||||||||||||
| 9.45 | Property | 1575 Thousand Oaks Drive | ||||||||||||||||||||||||||
| 9.46 | Property | 7460 Frontage Road | ||||||||||||||||||||||||||
| 9.47 | Property | 6401 Third Street | ||||||||||||||||||||||||||
| 9.48 | Property | 2816 Eaton Road | ||||||||||||||||||||||||||
| 9.49 | Property | 3985 Atlanta Highway | ||||||||||||||||||||||||||
| 9.50 | Property | 11510 North Main Street | ||||||||||||||||||||||||||
| 9.51 | Property | 750 Winchester Road | ||||||||||||||||||||||||||
| 9.52 | Property | 3401 Broadway Boulevard | ||||||||||||||||||||||||||
| 9.53 | Property | 1720 Grand Boulevard | ||||||||||||||||||||||||||
| 9.54 | Property | 1310 South Enterprise Street | ||||||||||||||||||||||||||
| 9.55 | Property | 2420 St Mary’s Boulevard | ||||||||||||||||||||||||||
| 9.56 | Property | 3500 I-70 Drive Southeast | ||||||||||||||||||||||||||
| 9.57 | Property | 195 Southwest Boulevard | ||||||||||||||||||||||||||
| 9.58 | Property | 8900 Northwest Prairie View Road | ||||||||||||||||||||||||||
| 9.59 | Property | 1601 Twilight Trail | ||||||||||||||||||||||||||
| 9.60 | Property | 1515 Church Street | ||||||||||||||||||||||||||
| 9.61 | Property | 1891 North Columbia Street | ||||||||||||||||||||||||||
| 9.62 | Property | 1200 US #1 | ||||||||||||||||||||||||||
| 9.63 | Property | 251 Collins Industrial Boulevard | ||||||||||||||||||||||||||
| 9.64 | Property | 2310 Paris Road | ||||||||||||||||||||||||||
| 9.65 | Property | 1820 West Business Loop 70 | ||||||||||||||||||||||||||
| 9.66 | Property | 1723 East Florida | ||||||||||||||||||||||||||
| 10 | Loan | 15, 26 | GSMC | GSMC | Selig Office Portfolio | 5/6/2015 | 4/6/2025 | 4/6/2025 | No | 0 | 0 | Lockout/27_Defeasance/89_0%/4 | ||||||||||||||||
| 10.01 | Property | 27 | 1000 Second Avenue | |||||||||||||||||||||||||
| 10.02 | Property | 28 | 2901 Third Avenue | |||||||||||||||||||||||||
| 10.03 | Property | 3101 Western Avenue | ||||||||||||||||||||||||||
| 10.04 | Property | 29 | 300 Elliott Avenue West | |||||||||||||||||||||||||
| 10.05 | Property | 30 | 3131 Elliott Avenue | |||||||||||||||||||||||||
| 10.06 | Property | 2615 Fourth Avenue | ||||||||||||||||||||||||||
| 10.07 | Property | 190 Queen Anne Avenue North | ||||||||||||||||||||||||||
| 10.08 | Property | 31 | 200 First Avenue West | |||||||||||||||||||||||||
| 10.09 | Property | 18 West Mercer Street | ||||||||||||||||||||||||||
| 11 | Loan | 32, 33, 34 | CGMRC, MSBNA | CGMRC | Alderwood Mall | 7/1/2015 | 7/1/2015 | 6/1/2025 | No | 0 | 2 days grace, once per trailing 12-month period | Lockout/25_Defeasance/88_0%/7 | ||||||||||||||||
| 12 | Loan | SMC | SMF I | Sysmex Way | 8/6/2015 | 8/6/2015 | 7/6/2025 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | |||||||||||||||||
| 13 | Loan | 35 | CGMRC | CGMRC | Cypress Retail Center | 7/6/2015 | 7/6/2015 | 6/6/2025 | No | 0 | 0 | Lockout/25_Defeasance/92_0%/3 | ||||||||||||||||
| 14 | Loan | GSMC | GSMC | Court at Deptford II | 7/6/2015 | 7/6/2015 | 6/6/2025 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | |||||||||||||||||
| 15 | Loan | CCRE | CCRE | ART Multi-State Portfolio II | 8/6/2015 | 7/6/2017 | 8/6/2017 | 7/6/2025 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | ||||||||||||||||
| 15.01 | Property | Annhurst | ||||||||||||||||||||||||||
| 15.02 | Property | Applegate | ||||||||||||||||||||||||||
| 15.03 | Property | Heron Pointe | ||||||||||||||||||||||||||
| 15.04 | Property | Meadowood | ||||||||||||||||||||||||||
| 15.05 | Property | Ridgewood | ||||||||||||||||||||||||||
| 15.06 | Property | Heathmoore | ||||||||||||||||||||||||||
| 16 | Loan | 36 | SMC | SMF I | Freshwater Commons | 8/6/2015 | 8/6/2015 | 7/6/2025 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | ||||||||||||||||
| 17 | Loan | GSMC | GSMC | Eddystone Crossing Shopping Center | 8/6/2015 | 8/6/2015 | 7/6/2025 | No | 0 | 0 | Lockout/24_Defeasance/91_0%/5 | |||||||||||||||||
| 18 | Loan | MC-FiveMile | MC-FiveMile | Skyline Property Portfolio | 8/6/2015 | 8/6/2015 | 7/6/2025 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | |||||||||||||||||
| 18.01 | Property | Heartland Village Shopping Center | ||||||||||||||||||||||||||
| 18.02 | Property | Park 52 | ||||||||||||||||||||||||||
| 18.03 | Property | Andrade Business Park | ||||||||||||||||||||||||||
| 18.04 | Property | Fairview Corners | ||||||||||||||||||||||||||
| 18.05 | Property | Elmwood Tech | ||||||||||||||||||||||||||
| 18.06 | Property | White River Landing | ||||||||||||||||||||||||||
| 18.07 | Property | Holiday Center | ||||||||||||||||||||||||||
| 18.08 | Property | Whiteland Retail Center | ||||||||||||||||||||||||||
| 18.09 | Property | Franklin Shoppes | ||||||||||||||||||||||||||
| 19 | Loan | 37, 38, 39 | SMC | SMF I | Hampton Inn Idaho Falls Airport | 8/6/2015 | 8/6/2015 | 7/6/2025 | No | 0 | 0 | Lockout/24_>YM or 1%/92_0%/4 | ||||||||||||||||
| A-18 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | First Due Date | Last IO Due Date | First P&I Due Date | Maturity Date | ARD (Yes / No) | Final Maturity Date | Grace Period- Late Fee | Grace Period- Default | Prepayment Provision (3) | ||||||||||||||
| 20 | Loan | 37, 38, 40 | SMC | SMF I | La Quinta Inn & Suites Idaho Falls | 8/6/2015 | 8/6/2015 | 7/6/2025 | No | 0 | 0 | Lockout/24_>YM or 1%/92_0%/4 | ||||||||||||||||
| 21 | Loan | CCRE | CCRE | Rio Linda Shopping Center | 8/6/2015 | 7/6/2017 | 8/6/2017 | 7/6/2020 | No | 0 | 0 | Lockout/24_Defeasance/30_0%/6 | ||||||||||||||||
| 22 | Loan | 41 | MC-FiveMile | MC-FiveMile | Chicago Multifamily Portfolio | 7/6/2015 | 7/6/2015 | 6/6/2025 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | ||||||||||||||||
| 22.01 | Property | 5334-5362 West Madison Street | ||||||||||||||||||||||||||
| 22.02 | Property | 5300 South Martin Luther King Junior Drive | ||||||||||||||||||||||||||
| 22.03 | Property | 1115-27 East 81st Street | ||||||||||||||||||||||||||
| 22.04 | Property | 5248 South Martin Luther King Junior Drive | ||||||||||||||||||||||||||
| 22.05 | Property | 4900-4910 West Jackson Boulevard | ||||||||||||||||||||||||||
| 22.06 | Property | 130-136 North Leamington Avenue | ||||||||||||||||||||||||||
| 22.07 | Property | 8211-8213, 8214, and 8223 South Exchange Avenue | ||||||||||||||||||||||||||
| 22.08 | Property | 8231-8239 South Ingleside | ||||||||||||||||||||||||||
| 22.09 | Property | 3101 W. Lexington Street | ||||||||||||||||||||||||||
| 22.10 | Property | 8200 South Exchange Avenue | ||||||||||||||||||||||||||
| 23 | Loan | GSMC | GSMC | Palomar Point | 7/6/2015 | 6/6/2018 | 7/6/2018 | 6/6/2025 | No | 0 | 0 | Lockout/25_Defeasance/90_0%/5 | ||||||||||||||||
| 24 | Loan | 42 | CCRE | CCRE | Huntsville Portfolio | 8/6/2015 | 8/6/2015 | 7/6/2025 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | ||||||||||||||||
| 24.01 | Property | Paramount Place | ||||||||||||||||||||||||||
| 24.02 | Property | Memorial Plaza | ||||||||||||||||||||||||||
| 24.03 | Property | Creekside Corners | ||||||||||||||||||||||||||
| 24.04 | Property | Greensboro Plaza | ||||||||||||||||||||||||||
| 24.05 | Property | Exchange Place | ||||||||||||||||||||||||||
| 25 | Loan | 15 | CGMRC | CGMRC | Shops at 69th Street | 8/6/2015 | 7/6/2017 | 8/6/2017 | 7/6/2025 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | |||||||||||||||
| 26 | Loan | CGMRC | CGMRC | College Grove | 7/6/2015 | 7/6/2015 | 6/6/2025 | No | 0 | 0 | Lockout/25_>YM or 1%/91_0%/4 | |||||||||||||||||
| 27 | Loan | 43 | CCRE | CCRE | Brook Run Shopping Center | 7/6/2015 | 6/6/2025 | 6/6/2025 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | ||||||||||||||||
| 28 | Loan | CCRE | CCRE | Southeast Plaza | 8/6/2015 | 8/6/2015 | 7/6/2025 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | |||||||||||||||||
| 29 | Loan | GSMC | GSMC | Myrtle Beach Self Storage Center | 8/6/2015 | 7/6/2018 | 8/6/2018 | 7/6/2025 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | ||||||||||||||||
| 30 | Loan | MC-FiveMile | MC-FiveMile | Birney Portfolio - Galleria Oaks | 8/6/2015 | 8/6/2015 | 7/6/2025 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | |||||||||||||||||
| 31 | Loan | 15, 44, 45, 46 | CCRE | CCRE | Holiday Inn Bolingbrook | 8/6/2015 | 8/6/2015 | 7/6/2020 | No | 0 | 0 | Lockout/12_>YM or 1%/44_0%/4 | ||||||||||||||||
| 32 | Loan | 47 | CCRE | CCRE | Beaver Ruin Village I & II | 8/6/2015 | 7/6/2025 | 7/6/2025 | No | 0 | 0 | Lockout/24_>YM or 1%/92_0%/4 | ||||||||||||||||
| 32.01 | Property | Beaver Ruin Village I | ||||||||||||||||||||||||||
| 32.02 | Property | Beaver Ruin Village II | ||||||||||||||||||||||||||
| 33 | Loan | 48 | CCRE | CCRE | Maplewood Mixed Use | 8/6/2015 | 7/6/2016 | 8/6/2016 | 7/6/2025 | No | 0 | 0 | Lockout/24_Defeasance/93_0%/3 | |||||||||||||||
| 33.01 | Property | 4654 Maryland | ||||||||||||||||||||||||||
| 33.02 | Property | 401 North Euclid | ||||||||||||||||||||||||||
| 33.03 | Property | 7370 Manchester | ||||||||||||||||||||||||||
| 33.04 | Property | 7350 Manchester | ||||||||||||||||||||||||||
| 33.05 | Property | 7344 Manchester | ||||||||||||||||||||||||||
| 33.06 | Property | 4229 Manchester | ||||||||||||||||||||||||||
| 34 | Loan | MC-FiveMile | MC-FiveMile | 520 West Avenue | 8/6/2015 | 8/6/2015 | 7/6/2025 | No | 0 | 0 | Lockout/24_Defeasance/91_0%/5 | |||||||||||||||||
| 35 | Loan | 49, 50 | MC-FiveMile | MC-FiveMile | Conlon MHC Portfolio 3 | 8/6/2015 | 8/6/2015 | 7/6/2025 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | ||||||||||||||||
| 35.01 | Property | All Star | ||||||||||||||||||||||||||
| 35.02 | Property | Orion Oaks | ||||||||||||||||||||||||||
| 35.03 | Property | Oakland Glen | ||||||||||||||||||||||||||
| 35.04 | Property | Princeton Village | ||||||||||||||||||||||||||
| 36 | Loan | SMC | SMF I | Pangea 11 | 8/6/2015 | 7/6/2025 | 7/6/2025 | No | 0 | 0 | Lockout/24_Defeasance/90_0%/6 | |||||||||||||||||
| 36.01 | Property | 13905-13957 South Clark Street | ||||||||||||||||||||||||||
| 36.02 | Property | 1101 North Lawler Avenue | ||||||||||||||||||||||||||
| 36.03 | Property | 7800 South Jeffery Boulevard | ||||||||||||||||||||||||||
| 36.04 | Property | 7701 South Yates Boulevard | ||||||||||||||||||||||||||
| 36.05 | Property | 9040 South Bishop Street | ||||||||||||||||||||||||||
| 36.06 | Property | 7949 South Ellis Avenue | ||||||||||||||||||||||||||
| 36.07 | Property | 14138 South School Street | ||||||||||||||||||||||||||
| 36.08 | Property | 6200 South Rockwell Street | ||||||||||||||||||||||||||
| 36.09 | Property | 7055 South St. Lawrence Avenue | ||||||||||||||||||||||||||
| 36.10 | Property | 5402 West Rice Street | ||||||||||||||||||||||||||
| 36.11 | Property | 7056 South Eberhart Avenue | ||||||||||||||||||||||||||
| 36.12 | Property | 204 West 138th Street | ||||||||||||||||||||||||||
| 36.13 | Property | 7956 South Burnham Avenue | ||||||||||||||||||||||||||
| 36.14 | Property | 9100 South Dauphin Avenue | ||||||||||||||||||||||||||
| 36.15 | Property | 8208 South Drexel Avenue | ||||||||||||||||||||||||||
| 36.16 | Property | 8640 South Ingleside Avenue | ||||||||||||||||||||||||||
| A-19 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | First Due Date | Last IO Due Date | First P&I Due Date | Maturity Date | ARD (Yes / No) | Final Maturity Date | Grace Period- Late Fee | Grace Period- Default | Prepayment Provision (3) | ||||||||||||||
| 37 | Loan | CCRE | CCRE | CSRA Food Lion Portfolio I | 8/6/2015 | 1/6/2018 | 2/6/2018 | 7/6/2025 | No | 0 | 0 | Lockout/24_Defeasance/93_0%/3 | ||||||||||||||||
| 37.01 | Property | West Pointe Village Shopping Center | ||||||||||||||||||||||||||
| 37.02 | Property | Kris Krossing Shopping Center | ||||||||||||||||||||||||||
| 37.03 | Property | College Lakes Plaza | ||||||||||||||||||||||||||
| 38 | Loan | CCRE | CCRE | Four Points Sheraton Columbus Airport | 8/6/2015 | 8/6/2015 | 7/6/2025 | No | 0 | 0 | Lockout/24_>YM or 1%/93_0%/3 | |||||||||||||||||
| 39 | Loan | CGMRC | CGMRC | Torrey Place Apartments | 7/6/2015 | 6/6/2018 | 7/6/2018 | 6/6/2025 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | ||||||||||||||||
| 40 | Loan | 51 | CGMRC | CGMRC | Amsdell FL/NJ Self Storage Portfolio | 8/6/2015 | 8/6/2015 | 7/6/2025 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | ||||||||||||||||
| 40.01 | Property | Compass Self Storage | ||||||||||||||||||||||||||
| 40.02 | Property | Access Self Storage | ||||||||||||||||||||||||||
| 41 | Loan | CCRE | CCRE | Midwest Retail Portfolio | 8/6/2015 | 8/6/2015 | 7/6/2025 | No | 0 | 0 | Lockout/24_Defeasance/93_0%/3 | |||||||||||||||||
| 41.01 | Property | Mattress Firm & Vitamin Shoppe - Cuyahoga Falls, OH | ||||||||||||||||||||||||||
| 41.02 | Property | Destination XL - Evergreen Park, IL | ||||||||||||||||||||||||||
| 41.03 | Property | Sleep Number & Noodles & Company - Tulsa, OK | ||||||||||||||||||||||||||
| 42 | Loan | 15, 52 | CGMRC | CGMRC | Holiday Inn Express & Suites - Sherman TX | 8/6/2015 | 8/6/2015 | 7/6/2025 | No | 0 | 0 | Lockout/24_Defeasance/93_0%/3 | ||||||||||||||||
| 43 | Loan | 15, 53 | SMC | SMF I | River Pointe Shopping Center | 8/6/2015 | 7/6/2016 | 8/6/2016 | 7/6/2025 | No | 0 | 0 | Lockout/24_>YM or 1%/92_0%/4 | |||||||||||||||
| 44 | Loan | GSCRE | GSMC | Hunters Point Apartments | 8/6/2015 | 7/6/2025 | 7/6/2025 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | |||||||||||||||||
| 45 | Loan | 11 | GSMC | GSMC | Crown Meadows | 8/6/2015 | 7/6/2016 | 8/6/2016 | 7/6/2025 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | |||||||||||||||
| 46 | Loan | SMC | SMF I | Cross Creek Medical Office | 8/6/2015 | 8/6/2015 | 7/6/2025 | No | 0 | 0 | Lockout/24_>YM or 1%/91_0%/5 | |||||||||||||||||
| 47 | Loan | GSMC | GSMC | ExtraSpace Colfax and Harlan | 7/6/2015 | 6/6/2025 | 6/6/2025 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | |||||||||||||||||
| 48 | Loan | GSMC | GSMC | FedEx Regional Distribution Center | 8/6/2015 | 8/6/2015 | 7/6/2025 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | |||||||||||||||||
| 49 | Loan | 54 | GSMC | GSMC | Forest Gate Shopping Center | 8/6/2015 | 7/6/2017 | 8/6/2017 | 7/6/2025 | No | 0 | 0 | Lockout/24_Defeasance/89_0%/7 | |||||||||||||||
| 50 | Loan | SMC | SMF I | Rite Aid Cedar Springs, MI | 8/6/2015 | 8/6/2015 | 7/6/2025 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | |||||||||||||||||
| 51 | Loan | CCRE | CCRE | Delray Pointe | 8/6/2015 | 7/6/2018 | 8/6/2018 | 7/6/2025 | No | 0 | 0 | Lockout/24_Defeasance/93_0%/3 | ||||||||||||||||
| 52 | Loan | CGMRC | CGMRC | 24 Simon Street | 8/6/2015 | 8/6/2015 | 7/6/2025 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | |||||||||||||||||
| 53 | Loan | MC-FiveMile | MC-FiveMile | Binford Shoppes | 8/6/2015 | 8/6/2015 | 7/6/2025 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | |||||||||||||||||
| 54 | Loan | SMC | SMF I | CVS Shelby | 7/6/2015 | 7/6/2015 | 6/6/2025 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | |||||||||||||||||
| 55 | Loan | SMC | SMF I | Flamingo Retail | 8/6/2015 | 8/6/2015 | 7/6/2025 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | |||||||||||||||||
| 56 | Loan | SMC | SMF I | Harrisonville Crossing | 7/6/2015 | 7/6/2015 | 6/6/2025 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | |||||||||||||||||
| 57 | Loan | GSCRE | GSMC | Redan Cove Apartments | 8/6/2015 | 8/6/2015 | 7/6/2025 | No | 0 | 0 | Lockout/11_>YM or 1%/105_0%/4 | |||||||||||||||||
| 58 | Loan | CCRE | CCRE | Moraga Plaza | 7/6/2015 | 7/6/2015 | 6/6/2025 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | |||||||||||||||||
| 59 | Loan | CCRE | CCRE | CVS Jersey Shore | 7/6/2015 | 6/6/2017 | 7/6/2017 | 6/6/2025 | No | 0 | 0 | Lockout/25_Defeasance/92_0%/3 | ||||||||||||||||
| 60 | Loan | 55, 56 | MC-FiveMile | MC-FiveMile | Lakewood Galleria | 8/6/2015 | 8/6/2015 | 7/6/2025 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | ||||||||||||||||
| 61 | Loan | CCRE | CCRE | Shoppes of Old Peachtree | 8/6/2015 | 8/6/2015 | 7/6/2025 | No | 0 | 0 | Lockout/24_Defeasance/93_0%/3 | |||||||||||||||||
| 62 | Loan | SMC | SMF I | Millennium Business Center | 7/6/2015 | 6/6/2017 | 7/6/2017 | 6/6/2025 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | ||||||||||||||||
| 63 | Loan | 57 | MC-FiveMile | MC-FiveMile | Lakewood Village | 7/6/2015 | 7/6/2015 | 6/6/2025 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | ||||||||||||||||
| A-20 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | 2012 EGI ($) | 2012 Expenses ($) | 2012 NOI ($) | 2013 EGI ($) | 2013 Expenses ($) | 2013 NOI ($) | 2014 EGI ($) | 2014 Expenses ($) | 2014 NOI ($) | Most Recent EGI (if past 2014) ($) | |||||||||||||||
| 1 | Loan | 8, 9, 10 | CGMRC | CGMRC | Ascentia MHC Portfolio | 21,793,168 | 10,530,326 | 11,262,841 | 23,205,098 | 10,321,190 | 12,883,908 | 25,125,643 | 10,598,724 | 14,526,919 | 25,527,117 | |||||||||||||||
| 1.01 | Property | Eagle River | 4,154,757 | 1,033,978 | 3,120,779 | 4,410,044 | 940,850 | 3,469,194 | 4,582,053 | 928,142 | 3,653,911 | 4,601,623 | ||||||||||||||||||
| 1.02 | Property | Foxridge Farm | 2,367,676 | 1,260,501 | 1,107,175 | 2,859,659 | 1,343,573 | 1,516,086 | 3,114,371 | 1,263,926 | 1,850,446 | 3,116,750 | ||||||||||||||||||
| 1.03 | Property | River Valley | 1,348,487 | 478,505 | 869,982 | 1,384,391 | 480,793 | 903,598 | 1,518,435 | 465,537 | 1,052,898 | 1,538,410 | ||||||||||||||||||
| 1.04 | Property | West Winds | 1,287,119 | 652,286 | 634,833 | 1,395,830 | 608,951 | 786,879 | 1,454,103 | 612,845 | 841,258 | 1,518,459 | ||||||||||||||||||
| 1.05 | Property | Skyline Village | 1,464,149 | 728,884 | 735,265 | 1,461,750 | 678,334 | 783,416 | 1,540,442 | 749,168 | 791,274 | 1,575,211 | ||||||||||||||||||
| 1.06 | Property | Gaslight Village | 1,097,544 | 682,843 | 414,701 | 1,230,126 | 624,354 | 605,772 | 1,337,219 | 751,617 | 585,602 | 1,389,655 | ||||||||||||||||||
| 1.07 | Property | Dream Island | 595,070 | 290,576 | 304,494 | 774,874 | 331,056 | 443,818 | 810,690 | 316,451 | 494,239 | 819,424 | ||||||||||||||||||
| 1.08 | Property | Valley Ridge | 730,663 | 590,800 | 139,863 | 725,162 | 547,942 | 177,220 | 938,302 | 589,399 | 348,903 | 986,398 | ||||||||||||||||||
| 1.09 | Property | Western Hills | 647,977 | 299,576 | 348,401 | 641,424 | 276,787 | 364,637 | 656,623 | 275,720 | 380,903 | 657,002 | ||||||||||||||||||
| 1.10 | Property | Lake Fork | 557,017 | 270,268 | 286,749 | 577,408 | 295,256 | 282,152 | 651,110 | 298,490 | 352,621 | 670,255 | ||||||||||||||||||
| 1.11 | Property | Aloha Vegas | 875,461 | 541,208 | 334,253 | 724,805 | 522,999 | 201,806 | 754,421 | 522,367 | 232,055 | 755,294 | ||||||||||||||||||
| 1.12 | Property | Kingswood Estates | 665,277 | 331,813 | 333,464 | 690,338 | 324,148 | 366,190 | 785,238 | 418,981 | 366,257 | 808,136 | ||||||||||||||||||
| 1.13 | Property | Country Oaks | 412,872 | 256,227 | 156,645 | 480,122 | 218,747 | 261,375 | 554,926 | 229,087 | 325,839 | 556,187 | ||||||||||||||||||
| 1.14 | Property | Woodlawn Estates | 650,788 | 356,809 | 293,979 | 655,176 | 372,528 | 282,648 | 708,513 | 418,646 | 289,867 | 725,154 | ||||||||||||||||||
| 1.15 | Property | Buckingham Village | 541,128 | 294,425 | 246,703 | 546,725 | 312,300 | 234,425 | 599,433 | 327,164 | 272,269 | 603,677 | ||||||||||||||||||
| 1.16 | Property | Woodview | 415,285 | 203,132 | 212,153 | 408,435 | 227,452 | 180,983 | 435,919 | 213,403 | 222,516 | 448,562 | ||||||||||||||||||
| 1.17 | Property | West Park Plaza | 438,600 | 258,575 | 180,025 | 491,946 | 246,052 | 245,894 | 559,461 | 297,288 | 262,172 | 581,383 | ||||||||||||||||||
| 1.18 | Property | Valle Grande | 292,984 | 136,993 | 155,991 | 323,109 | 132,219 | 190,890 | 351,665 | 128,648 | 223,016 | 356,838 | ||||||||||||||||||
| 1.19 | Property | Riviera de Sandia | 370,232 | 245,531 | 124,701 | 421,938 | 254,259 | 167,679 | 438,871 | 212,758 | 226,113 | 444,991 | ||||||||||||||||||
| 1.20 | Property | Cedar Village | 246,316 | 120,998 | 125,318 | 274,131 | 128,145 | 145,986 | 292,491 | 118,132 | 174,359 | 296,958 | ||||||||||||||||||
| 1.21 | Property | Rancho Bridger | 321,959 | 181,720 | 140,239 | 343,051 | 151,968 | 191,083 | 353,937 | 136,720 | 217,217 | 355,955 | ||||||||||||||||||
| 1.22 | Property | Sheltered Valley | 255,273 | 97,091 | 158,182 | 251,696 | 85,293 | 166,403 | 273,938 | 91,292 | 182,646 | 279,713 | ||||||||||||||||||
| 1.23 | Property | Vals | 334,642 | 262,418 | 72,224 | 369,150 | 215,137 | 154,013 | 406,708 | 214,183 | 192,526 | 413,321 | ||||||||||||||||||
| 1.24 | Property | Countryside Estates | 469,522 | 283,855 | 185,667 | 444,248 | 260,314 | 183,934 | 432,868 | 265,015 | 167,853 | 435,338 | ||||||||||||||||||
| 1.25 | Property | W bar K | 258,877 | 102,787 | 156,090 | 253,379 | 98,228 | 155,151 | 260,721 | 93,979 | 166,742 | 265,017 | ||||||||||||||||||
| 1.26 | Property | Trails End | 219,382 | 91,148 | 128,234 | 224,321 | 130,831 | 93,490 | 275,238 | 144,396 | 130,843 | 275,406 | ||||||||||||||||||
| 1.27 | Property | Windgate | 181,488 | 117,220 | 64,268 | 183,563 | 103,662 | 79,901 | 209,763 | 85,993 | 123,770 | 212,907 | ||||||||||||||||||
| 1.28 | Property | Golden Eagle | 130,462 | 54,807 | 75,655 | 136,875 | 64,668 | 72,207 | 201,588 | 83,886 | 117,702 | 201,883 | ||||||||||||||||||
| 1.29 | Property | Mountain Springs | 180,532 | 104,053 | 76,479 | 194,407 | 108,985 | 85,422 | 195,370 | 88,807 | 106,563 | 195,652 | ||||||||||||||||||
| 1.30 | Property | North Breeze | 162,821 | 137,009 | 25,812 | 194,342 | 149,940 | 44,402 | 222,496 | 136,115 | 86,380 | 224,459 | ||||||||||||||||||
| 1.31 | Property | Sugar Creek | 75,260 | 42,430 | 32,830 | 78,268 | 55,254 | 23,014 | 137,626 | 65,345 | 72,281 | 141,673 | ||||||||||||||||||
| 1.32 | Property | Hillside | 43,548 | 21,860 | 21,688 | 54,405 | 30,165 | 24,240 | 71,100 | 55,223 | 15,877 | 75,426 | ||||||||||||||||||
| 2 | Loan | GSMC | GSMC | Fig Garden Village | 7,770,925 | 2,119,171 | 5,651,754 | 8,205,444 | 2,197,959 | 6,007,485 | 8,598,537 | 2,385,287 | 6,213,250 | 8,712,972 | ||||||||||||||||
| 3 | Loan | 15, 16 | GSMC | GSMC | Bassett Place | 8,284,976 | 3,001,719 | 5,283,257 | 9,154,469 | 3,096,276 | 6,058,193 | 8,695,124 | 3,195,275 | 5,499,849 | 9,152,706 | |||||||||||||||
| 4 | Loan | GSMC | GSMC | JW Marriott Cherry Creek | 20,075,658 | 14,113,784 | 5,961,874 | 22,139,410 | 15,309,093 | 6,830,317 | 23,329,056 | 15,799,170 | 7,529,886 | 24,081,831 | ||||||||||||||||
| 5 | Loan | 11, 12, 13, 14 | GSMC | GSMC | Dallas Market Center | 61,705,096 | 30,976,915 | 30,728,181 | 62,837,850 | 31,005,176 | 31,832,674 | 64,714,008 | 31,529,354 | 33,184,654 | N/A | |||||||||||||||
| 6 | Loan | 15, 17, 18 | CGMRC | CGMRC | Kaiser Center | 26,105,221 | 12,895,370 | 13,209,851 | 25,189,124 | 13,205,494 | 11,983,630 | 23,713,460 | 13,199,805 | 10,513,655 | 24,324,275 | |||||||||||||||
| 7 | Loan | 19 | CGMRC | CGMRC | Hilton Garden Inn Pittsburgh/Southpointe | 11,133,153 | 7,393,516 | 3,739,637 | 11,463,893 | 7,332,252 | 4,131,641 | 11,778,458 | 7,604,830 | 4,173,628 | 11,449,797 | |||||||||||||||
| 8 | Loan | 15, 20, 21 | GSMC | GSMC | Doubletree Tallahassee | 8,770,748 | 6,940,063 | 1,830,685 | 9,290,017 | 6,806,752 | 2,483,265 | 9,145,568 | 6,601,101 | 2,544,468 | 10,054,212 | |||||||||||||||
| 9 | Loan | 22, 23, 24, 25 | CGMRC, BANA | CGMRC | US StorageMart Portfolio | 50,454,452 | 16,559,350 | 33,895,102 | 56,076,930 | 17,954,978 | 38,121,951 | 59,980,961 | 19,321,871 | 40,659,090 | 60,558,531 | |||||||||||||||
| 9.01 | Property | 50 Wallabout Street | 2,039,762 | 481,568 | 1,558,194 | 2,361,134 | 518,067 | 1,843,067 | 2,590,872 | 599,564 | 1,991,308 | 2,653,118 | ||||||||||||||||||
| 9.02 | Property | 250 Flanagan Way | 1,647,495 | 459,682 | 1,187,813 | 1,773,187 | 471,127 | 1,302,059 | 1,911,089 | 513,035 | 1,398,053 | 1,945,078 | ||||||||||||||||||
| 9.03 | Property | 6700 River Road | 1,591,299 | 468,091 | 1,123,208 | 1,720,213 | 483,903 | 1,236,310 | 1,790,825 | 512,097 | 1,278,729 | 1,807,883 | ||||||||||||||||||
| 9.04 | Property | 1015 North Halsted Street | 1,272,934 | 524,542 | 748,392 | 1,608,955 | 610,297 | 998,658 | 1,765,206 | 660,998 | 1,104,207 | 1,753,031 | ||||||||||||||||||
| 9.05 | Property | 7536 Wornall Road | 1,461,055 | 327,323 | 1,133,732 | 1,553,116 | 317,657 | 1,235,459 | 1,589,665 | 335,570 | 1,254,095 | 1,595,828 | ||||||||||||||||||
| 9.06 | Property | 640 Southwest 2nd Avenue | 1,530,288 | 336,096 | 1,194,192 | 1,524,980 | 413,290 | 1,111,690 | 1,588,373 | 396,077 | 1,192,296 | 1,577,655 | ||||||||||||||||||
| 9.07 | Property | 4920 Northwest 7th Street | 1,349,942 | 375,278 | 974,664 | 1,490,725 | 414,684 | 1,076,042 | 1,602,465 | 434,773 | 1,167,691 | 1,620,830 | ||||||||||||||||||
| 9.08 | Property | 9925 Southwest 40th Street | 1,079,142 | 374,628 | 704,514 | 1,404,409 | 343,441 | 1,060,967 | 1,597,492 | 408,688 | 1,188,804 | 1,606,566 | ||||||||||||||||||
| 9.09 | Property | 9220 West 135th Street | 1,184,838 | 328,628 | 856,211 | 1,275,897 | 350,215 | 925,682 | 1,321,909 | 385,720 | 936,189 | 1,324,610 | ||||||||||||||||||
| 9.10 | Property | 980 4th Avenue | 1,243,301 | 307,877 | 935,424 | 1,343,245 | 355,044 | 988,201 | 1,375,544 | 384,302 | 991,241 | 1,393,826 | ||||||||||||||||||
| 9.11 | Property | 405 South Federal Highway | 1,677,719 | 790,935 | 886,784 | 1,628,602 | 856,940 | 771,662 | 1,691,861 | 833,011 | 858,850 | 1,729,356 | ||||||||||||||||||
| 9.12 | Property | 11001 Excelsior Boulevard | 1,265,769 | 468,540 | 797,230 | 1,396,573 | 512,040 | 884,532 | 1,596,134 | 565,847 | 1,030,287 | 1,623,865 | ||||||||||||||||||
| 9.13 | Property | 11325 Lee Highway | 1,030,590 | 270,955 | 759,635 | 1,056,477 | 262,782 | 793,695 | 1,094,772 | 250,328 | 844,444 | 1,100,821 | ||||||||||||||||||
| 9.14 | Property | 2021 Griffin Road | 1,294,843 | 428,898 | 865,945 | 1,402,066 | 416,253 | 985,813 | 1,520,273 | 486,653 | 1,033,620 | 1,536,297 | ||||||||||||||||||
| 9.15 | Property | 400 West Olmos Drive | 994,888 | 251,769 | 743,118 | 1,065,146 | 262,099 | 803,047 | 1,182,514 | 251,130 | 931,384 | 1,194,750 | ||||||||||||||||||
| 9.16 | Property | 14151 Wyandotte Street | 960,373 | 222,810 | 737,563 | 1,125,782 | 244,984 | 880,797 | 1,183,815 | 270,806 | 913,009 | 1,188,321 | ||||||||||||||||||
| 9.17 | Property | 5979 Butterfield Road | 1,143,379 | 567,249 | 576,130 | 1,320,171 | 658,525 | 661,647 | 1,433,105 | 612,270 | 820,834 | 1,445,664 | ||||||||||||||||||
| 9.18 | Property | 115 Park Avenue | 919,774 | 267,716 | 652,058 | 1,022,537 | 288,725 | 733,812 | 1,213,998 | 309,430 | 904,568 | 1,253,426 | ||||||||||||||||||
| 9.19 | Property | 3500 Southwest 160th Avenue | 757,040 | 340,462 | 416,579 | 934,349 | 401,253 | 533,096 | 1,131,367 | 463,860 | 667,507 | 1,167,623 | ||||||||||||||||||
| 9.20 | Property | 2445 Crain Highway | 775,053 | 222,927 | 552,126 | 885,605 | 235,014 | 650,591 | 941,076 | 265,537 | 675,539 | 940,340 | ||||||||||||||||||
| 9.21 | Property | 100 West North Avenue | 819,073 | 235,465 | 583,608 | 952,004 | 255,348 | 696,656 | 1,042,865 | 287,276 | 755,589 | 1,058,833 | ||||||||||||||||||
| 9.22 | Property | 2727 Shermer Road | 1,081,109 | 397,008 | 684,102 | 1,159,441 | 464,672 | 694,769 | 1,221,910 | 541,330 | 680,581 | 1,223,462 | ||||||||||||||||||
| 9.23 | Property | 15201 Antioch Road | 712,053 | 297,904 | 414,149 | 915,947 | 348,598 | 567,349 | 985,284 | 371,330 | 613,954 | 994,995 | ||||||||||||||||||
| 9.24 | Property | 2450 Mandela Parkway | 767,625 | 271,654 | 495,971 | 897,458 | 307,302 | 590,155 | 965,167 | 347,852 | 617,315 | 989,892 | ||||||||||||||||||
| 9.25 | Property | 184-02 Jamaica Avenue | 635,930 | 249,998 | 385,931 | 743,943 | 263,217 | 480,726 | 820,398 | 294,673 | 525,725 | 818,758 | ||||||||||||||||||
| 9.26 | Property | 9012 Northwest Prairie View Road | 853,637 | 222,958 | 630,680 | 903,711 | 235,271 | 668,440 | 933,924 | 246,286 | 687,638 | 929,221 | ||||||||||||||||||
| A-21 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | 2012 EGI ($) | 2012 Expenses ($) | 2012 NOI ($) | 2013 EGI ($) | 2013 Expenses ($) | 2013 NOI ($) | 2014 EGI ($) | 2014 Expenses ($) | 2014 NOI ($) | Most Recent EGI (if past 2014) ($) | |||||||||||||||
| 9.27 | Property | 16101 West 95th Street | 879,408 | 348,803 | 530,605 | 945,871 | 345,283 | 600,589 | 980,603 | 385,479 | 595,124 | 981,867 | ||||||||||||||||||
| 9.28 | Property | 3100 North Mannheim | 905,675 | 395,758 | 509,918 | 1,047,679 | 510,296 | 537,382 | 1,129,652 | 612,083 | 517,569 | 1,140,216 | ||||||||||||||||||
| 9.29 | Property | 9580 Potranco Road | 747,867 | 226,930 | 520,937 | 767,257 | 250,431 | 516,826 | 798,917 | 250,704 | 548,213 | 792,346 | ||||||||||||||||||
| 9.30 | Property | 18025 Monterey Street | 541,774 | 201,095 | 340,679 | 629,044 | 203,718 | 425,326 | 743,572 | 187,784 | 555,788 | 759,418 | ||||||||||||||||||
| 9.31 | Property | 9N 004 Route 59 | 778,499 | 316,757 | 461,743 | 879,867 | 389,500 | 490,367 | 935,452 | 432,029 | 503,423 | 940,697 | ||||||||||||||||||
| 9.32 | Property | 5115 Clayton Road | 622,196 | 221,588 | 400,608 | 670,024 | 224,668 | 445,356 | 720,260 | 244,051 | 476,210 | 727,694 | ||||||||||||||||||
| 9.33 | Property | 9702 West 67th Street | 626,544 | 189,508 | 437,036 | 681,434 | 215,998 | 465,436 | 728,417 | 229,997 | 498,420 | 727,897 | ||||||||||||||||||
| 9.34 | Property | 794 Scenic Highway | 591,126 | 184,511 | 406,615 | 640,986 | 191,290 | 449,696 | 730,637 | 180,246 | 550,391 | 734,045 | ||||||||||||||||||
| 9.35 | Property | 12430 Bandera Road | 571,869 | 160,109 | 411,759 | 696,122 | 175,702 | 520,421 | 719,861 | 211,779 | 508,082 | 727,846 | ||||||||||||||||||
| 9.36 | Property | 4000 South Providence Road | 678,085 | 163,666 | 514,419 | 738,462 | 158,571 | 579,890 | 735,579 | 181,320 | 554,259 | 733,202 | ||||||||||||||||||
| 9.37 | Property | 2743 San Pablo Avenue | 560,510 | 232,709 | 327,802 | 634,418 | 261,876 | 372,542 | 732,030 | 250,391 | 481,640 | 759,732 | ||||||||||||||||||
| 9.38 | Property | 819 North Eola Road | 618,412 | 231,331 | 387,081 | 682,644 | 252,200 | 430,443 | 716,787 | 261,541 | 455,246 | 723,288 | ||||||||||||||||||
| 9.39 | Property | 2506 West Worley Street | 568,347 | 117,208 | 451,139 | 669,477 | 128,858 | 540,620 | 682,934 | 137,442 | 545,492 | 683,596 | ||||||||||||||||||
| 9.40 | Property | 15601 FM 1325 | 519,745 | 197,341 | 322,405 | 643,807 | 213,653 | 430,154 | 696,563 | 223,514 | 473,049 | 701,607 | ||||||||||||||||||
| 9.41 | Property | 10700 West 159th Street | 631,242 | 257,577 | 373,665 | 713,558 | 268,454 | 445,104 | 737,846 | 289,662 | 448,183 | 746,324 | ||||||||||||||||||
| 9.42 | Property | 2403 Rangeline Street | 718,083 | 202,632 | 515,451 | 802,694 | 222,576 | 580,118 | 793,606 | 242,607 | 551,000 | 801,465 | ||||||||||||||||||
| 9.43 | Property | 6714 South Cottage Grove Avenue and 6932 South South Chicago Avenue | 573,255 | 216,320 | 356,935 | 676,736 | 313,245 | 363,490 | 702,029 | 340,730 | 361,299 | 714,549 | ||||||||||||||||||
| 9.44 | Property | 2277 Walters Road | 533,843 | 197,789 | 336,054 | 590,044 | 210,207 | 379,838 | 621,778 | 231,346 | 390,432 | 630,075 | ||||||||||||||||||
| 9.45 | Property | 1575 Thousand Oaks Drive | 547,661 | 174,283 | 373,378 | 591,789 | 189,381 | 402,409 | 626,434 | 215,848 | 410,586 | 633,687 | ||||||||||||||||||
| 9.46 | Property | 7460 Frontage Road | 605,976 | 221,944 | 384,032 | 641,112 | 234,589 | 406,524 | 657,838 | 269,064 | 388,774 | 660,149 | ||||||||||||||||||
| 9.47 | Property | 6401 Third Street | 537,850 | 140,945 | 396,905 | 561,774 | 140,281 | 421,493 | 578,624 | 147,596 | 431,028 | 576,118 | ||||||||||||||||||
| 9.48 | Property | 2816 Eaton Road | 509,529 | 187,656 | 321,873 | 566,787 | 204,659 | 362,128 | 601,967 | 219,629 | 382,338 | 605,118 | ||||||||||||||||||
| 9.49 | Property | 3985 Atlanta Highway | 491,119 | 157,970 | 333,149 | 566,887 | 154,544 | 412,343 | 612,583 | 167,878 | 444,705 | 620,403 | ||||||||||||||||||
| 9.50 | Property | 11510 North Main Street | 518,404 | 198,487 | 319,917 | 563,042 | 202,874 | 360,168 | 578,057 | 218,674 | 359,383 | 581,948 | ||||||||||||||||||
| 9.51 | Property | 750 Winchester Road | 548,478 | 151,033 | 397,445 | 559,650 | 159,257 | 400,393 | 567,877 | 167,339 | 400,538 | 572,795 | ||||||||||||||||||
| 9.52 | Property | 3401 Broadway Boulevard | 404,066 | 180,566 | 223,499 | 470,089 | 198,497 | 271,592 | 515,961 | 224,730 | 291,231 | 519,159 | ||||||||||||||||||
| 9.53 | Property | 1720 Grand Boulevard | 278,463 | 163,042 | 115,421 | 387,693 | 166,613 | 221,080 | 442,786 | 185,020 | 257,766 | 450,446 | ||||||||||||||||||
| 9.54 | Property | 1310 South Enterprise Street | 441,204 | 169,973 | 271,232 | 484,429 | 181,161 | 303,268 | 500,963 | 198,881 | 302,082 | 493,100 | ||||||||||||||||||
| 9.55 | Property | 2420 St Mary’s Boulevard | 473,056 | 127,447 | 345,610 | 478,576 | 134,370 | 344,205 | 511,921 | 147,367 | 364,554 | 518,040 | ||||||||||||||||||
| 9.56 | Property | 3500 I-70 Drive Southeast | 392,430 | 111,782 | 280,649 | 445,709 | 118,357 | 327,353 | 422,721 | 125,967 | 296,754 | 425,069 | ||||||||||||||||||
| 9.57 | Property | 195 Southwest Boulevard | 301,459 | 83,072 | 218,386 | 322,758 | 77,552 | 245,206 | 362,562 | 93,057 | 269,505 | 363,469 | ||||||||||||||||||
| 9.58 | Property | 8900 Northwest Prairie View Road | 371,170 | 98,483 | 272,687 | 392,650 | 109,672 | 282,978 | 418,133 | 115,793 | 302,340 | 418,694 | ||||||||||||||||||
| 9.59 | Property | 1601 Twilight Trail | 467,624 | 146,875 | 320,749 | 488,431 | 155,594 | 332,838 | 499,165 | 155,742 | 343,424 | 508,928 | ||||||||||||||||||
| 9.60 | Property | 1515 Church Street | 355,041 | 131,134 | 223,907 | 406,630 | 125,119 | 281,511 | 412,029 | 132,102 | 279,927 | 419,413 | ||||||||||||||||||
| 9.61 | Property | 1891 North Columbia Street | 359,964 | 106,124 | 253,840 | 375,819 | 101,271 | 274,548 | 402,982 | 113,407 | 289,575 | 407,155 | ||||||||||||||||||
| 9.62 | Property | 1200 US #1 | 277,766 | 120,881 | 156,885 | 301,494 | 133,077 | 168,417 | 328,297 | 141,371 | 186,926 | 329,088 | ||||||||||||||||||
| 9.63 | Property | 251 Collins Industrial Boulevard | 217,384 | 110,488 | 106,896 | 253,163 | 111,904 | 141,259 | 286,554 | 107,703 | 178,851 | 291,230 | ||||||||||||||||||
| 9.64 | Property | 2310 Paris Road | 265,446 | 90,186 | 175,260 | 297,759 | 74,911 | 222,847 | 283,048 | 84,812 | 198,236 | 285,131 | ||||||||||||||||||
| 9.65 | Property | 1820 West Business Loop 70 | 156,640 | 56,243 | 100,396 | 174,530 | 71,404 | 103,126 | 176,901 | 76,232 | 100,670 | 181,142 | ||||||||||||||||||
| 9.66 | Property | 1723 East Florida | 178,329 | 78,146 | 100,183 | 170,365 | 82,615 | 87,749 | 195,131 | 92,509 | 102,621 | 198,334 | ||||||||||||||||||
| 10 | Loan | 15, 26 | GSMC | GSMC | Selig Office Portfolio | 39,509,460 | 12,267,650 | 27,241,810 | 43,169,757 | 12,489,151 | 30,680,606 | 43,943,344 | 12,835,713 | 31,107,630 | 44,081,390 | |||||||||||||||
| 10.01 | Property | 27 | 1000 Second Avenue | 13,324,992 | 3,969,000 | 9,355,992 | 13,797,754 | 4,095,615 | 9,702,139 | 14,046,111 | 4,080,341 | 9,965,770 | 14,150,092 | |||||||||||||||||
| 10.02 | Property | 28 | 2901 Third Avenue | 7,572,447 | 1,808,766 | 5,763,681 | 7,755,750 | 1,843,866 | 5,911,884 | 7,740,134 | 1,936,169 | 5,803,964 | 7,714,978 | |||||||||||||||||
| 10.03 | Property | 3101 Western Avenue | 2,366,959 | 1,206,845 | 1,160,114 | 4,753,342 | 1,289,419 | 3,463,923 | 5,283,281 | 1,433,799 | 3,849,482 | 5,292,550 | ||||||||||||||||||
| 10.04 | Property | 29 | 300 Elliott Avenue West | 5,272,702 | 1,555,687 | 3,717,015 | 5,392,337 | 1,614,432 | 3,777,905 | 5,407,266 | 1,588,142 | 3,819,124 | 5,408,484 | |||||||||||||||||
| 10.05 | Property | 30 | 3131 Elliott Avenue | 5,016,763 | 1,645,380 | 3,371,383 | 5,195,912 | 1,711,407 | 3,484,505 | 5,128,485 | 1,701,790 | 3,426,694 | 5,172,812 | |||||||||||||||||
| 10.06 | Property | 2615 Fourth Avenue | 2,701,086 | 853,133 | 1,847,953 | 3,029,651 | 854,929 | 2,174,722 | 3,182,810 | 863,540 | 2,319,270 | 3,185,557 | ||||||||||||||||||
| 10.07 | Property | 190 Queen Anne Avenue North | 1,392,503 | 570,004 | 822,499 | 1,687,937 | 509,285 | 1,178,653 | 1,782,005 | 534,119 | 1,247,887 | 1,785,020 | ||||||||||||||||||
| 10.08 | Property | 31 | 200 First Avenue West | 1,052,643 | 357,682 | 694,961 | 720,204 | 275,850 | 444,354 | 567,513 | 420,146 | 147,367 | 570,891 | |||||||||||||||||
| 10.09 | Property | 18 West Mercer Street | 809,365 | 301,152 | 508,213 | 836,869 | 294,348 | 542,520 | 805,740 | 277,668 | 528,072 | 801,006 | ||||||||||||||||||
| 11 | Loan | 32, 33, 34 | CGMRC, MSBNA | CGMRC | Alderwood Mall | 37,528,421 | 8,197,087 | 29,331,334 | 39,585,451 | 7,941,621 | 31,643,830 | 39,665,127 | 7,772,933 | 31,892,193 | 40,058,601 | |||||||||||||||
| 12 | Loan | SMC | SMF I | Sysmex Way | 2,466,247 | 393,146 | 2,073,101 | 2,540,160 | 414,946 | 2,125,214 | 2,494,690 | 418,080 | 2,076,610 | 2,430,800 | ||||||||||||||||
| 13 | Loan | 35 | CGMRC | CGMRC | Cypress Retail Center | 2,399,196 | 403,573 | 1,995,623 | 2,425,790 | 483,720 | 1,942,070 | 2,464,545 | 542,641 | 1,921,904 | 2,401,557 | |||||||||||||||
| 14 | Loan | GSMC | GSMC | Court at Deptford II | 2,740,947 | 786,604 | 1,954,343 | 2,236,833 | 840,623 | 1,396,210 | 1,812,027 | 967,333 | 844,694 | N/A | ||||||||||||||||
| 15 | Loan | CCRE | CCRE | ART Multi-State Portfolio II | N/A | N/A | N/A | 3,082,511 | 1,573,144 | 1,509,367 | 3,539,174 | 1,651,141 | 1,888,033 | 3,571,928 | ||||||||||||||||
| 15.01 | Property | Annhurst | N/A | N/A | N/A | 745,674 | 321,232 | 424,442 | 808,328 | 373,342 | 434,986 | 813,754 | ||||||||||||||||||
| 15.02 | Property | Applegate | N/A | N/A | N/A | 702,454 | 351,592 | 350,862 | 797,085 | 388,189 | 408,896 | 795,092 | ||||||||||||||||||
| 15.03 | Property | Heron Pointe | N/A | N/A | N/A | 379,069 | 346,892 | 32,177 | 595,633 | 315,736 | 279,897 | 625,831 | ||||||||||||||||||
| 15.04 | Property | Meadowood | N/A | N/A | N/A | 430,773 | 184,546 | 246,227 | 472,138 | 189,069 | 283,069 | 472,754 | ||||||||||||||||||
| 15.05 | Property | Ridgewood | N/A | N/A | N/A | 433,440 | 191,500 | 241,940 | 456,576 | 188,907 | 267,669 | 451,981 | ||||||||||||||||||
| 15.06 | Property | Heathmoore | N/A | N/A | N/A | 391,101 | 177,382 | 213,719 | 409,414 | 195,898 | 213,516 | 412,516 | ||||||||||||||||||
| 16 | Loan | 36 | SMC | SMF I | Freshwater Commons | 2,034,322 | 699,303 | 1,335,019 | 2,051,814 | 747,435 | 1,304,379 | 2,124,811 | 768,257 | 1,356,554 | 2,251,827 | |||||||||||||||
| 17 | Loan | GSMC | GSMC | Eddystone Crossing Shopping Center | 1,973,720 | 610,425 | 1,363,295 | 1,999,222 | 611,548 | 1,387,674 | 2,033,854 | 699,911 | 1,333,943 | 2,133,287 | ||||||||||||||||
| 18 | Loan | MC-FiveMile | MC-FiveMile | Skyline Property Portfolio | 2,260,197 | 929,912 | 1,330,285 | 2,445,919 | 1,127,075 | 1,318,844 | 2,589,318 | 1,086,068 | 1,503,250 | 2,680,607 | ||||||||||||||||
| 18.01 | Property | Heartland Village Shopping Center | 523,863 | 200,921 | 322,942 | 554,775 | 208,489 | 346,286 | 580,685 | 197,680 | 383,005 | 604,044 | ||||||||||||||||||
| 18.02 | Property | Park 52 | 300,478 | 141,907 | 158,571 | 356,109 | 128,802 | 227,307 | 338,693 | 124,672 | 214,021 | 343,830 | ||||||||||||||||||
| 18.03 | Property | Andrade Business Park | 316,848 | 135,472 | 181,376 | 300,290 | 131,507 | 168,783 | 344,498 | 130,625 | 213,873 | 353,177 | ||||||||||||||||||
| 18.04 | Property | Fairview Corners | 197,935 | 76,258 | 121,677 | 185,760 | 83,713 | 102,047 | 213,147 | 82,566 | 130,581 | 227,392 | ||||||||||||||||||
| 18.05 | Property | Elmwood Tech | 184,785 | 71,497 | 113,288 | 179,498 | 71,498 | 108,000 | 236,627 | 75,984 | 160,643 | 238,653 | ||||||||||||||||||
| 18.06 | Property | White River Landing | 194,844 | 59,472 | 135,372 | 188,221 | 62,603 | 125,618 | 174,796 | 66,770 | 108,026 | 188,152 | ||||||||||||||||||
| 18.07 | Property | Holiday Center | 484,038 | 204,944 | 279,094 | 347,489 | 233,757 | 113,732 | 339,489 | 234,398 | 105,091 | 359,124 | ||||||||||||||||||
| 18.08 | Property | Whiteland Retail Center | N/A | N/A | N/A | 243,449 | 162,863 | 80,586 | 236,870 | 123,339 | 113,531 | 245,599 | ||||||||||||||||||
| 18.09 | Property | Franklin Shoppes | 57,406 | 39,441 | 17,965 | 90,328 | 43,843 | 46,485 | 124,513 | 50,034 | 74,479 | 120,636 | ||||||||||||||||||
| 19 | Loan | 37, 38, 39 | SMC | SMF I | Hampton Inn Idaho Falls Airport | N/A | N/A | N/A | 2,530,502 | 1,721,649 | 808,853 | 2,942,198 | 1,931,022 | 1,011,175 | 2,995,098 | |||||||||||||||
| A-22 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | 2012 EGI ($) | 2012 Expenses ($) | 2012 NOI ($) | 2013 EGI ($) | 2013 Expenses ($) | 2013 NOI ($) | 2014 EGI ($) | 2014 Expenses ($) | 2014 NOI ($) | Most Recent EGI (if past 2014) ($) | |||||||||||||||
| 20 | Loan | 37, 38, 40 | SMC | SMF I | La Quinta Inn & Suites Idaho Falls | N/A | N/A | N/A | 1,817,849 | 1,256,973 | 560,877 | 1,999,515 | 1,329,906 | 669,610 | 2,076,153 | |||||||||||||||
| 21 | Loan | CCRE | CCRE | Rio Linda Shopping Center | 1,268,577 | 226,150 | 1,042,427 | 1,320,476 | 229,116 | 1,091,360 | 1,331,652 | 220,607 | 1,111,045 | 1,330,335 | ||||||||||||||||
| 22 | Loan | 41 | MC-FiveMile | MC-FiveMile | Chicago Multifamily Portfolio | 2,124,683 | 1,068,839 | 1,055,844 | 2,204,677 | 983,987 | 1,220,688 | 2,295,564 | 1,097,345 | 1,198,219 | 2,376,211 | |||||||||||||||
| 22.01 | Property | 5334-5362 West Madison Street | 480,632 | 188,420 | 292,212 | 451,991 | 146,488 | 305,503 | 446,630 | 170,804 | 275,826 | 457,958 | ||||||||||||||||||
| 22.02 | Property | 5300 South Martin Luther King Junior Drive | 285,125 | 182,035 | 103,090 | 308,941 | 131,171 | 177,770 | 311,512 | 128,462 | 183,050 | 302,793 | ||||||||||||||||||
| 22.03 | Property | 1115-27 East 81st Street | 277,479 | 133,142 | 144,337 | 280,066 | 137,528 | 142,538 | 296,955 | 165,350 | 131,605 | 301,769 | ||||||||||||||||||
| 22.04 | Property | 5248 South Martin Luther King Junior Drive | 248,773 | 134,007 | 114,766 | 250,697 | 121,809 | 128,888 | 286,407 | 118,503 | 167,904 | 293,879 | ||||||||||||||||||
| 22.05 | Property | 4900-4910 West Jackson Boulevard | 218,422 | 117,791 | 100,630 | 238,528 | 107,926 | 130,602 | 227,310 | 138,877 | 88,433 | 228,819 | ||||||||||||||||||
| 22.06 | Property | 130-136 North Leamington Avenue | 203,791 | 66,157 | 137,635 | 190,551 | 68,549 | 122,002 | 194,571 | 64,428 | 130,143 | 202,694 | ||||||||||||||||||
| 22.07 | Property | 8211-8213, 8214, and 8223 South Exchange Avenue | 153,776 | 95,239 | 58,537 | 218,051 | 118,609 | 99,442 | 233,737 | 112,930 | 120,807 | 229,438 | ||||||||||||||||||
| 22.08 | Property | 8231-8239 South Ingleside | 188,613 | 120,038 | 68,575 | 194,115 | 116,710 | 77,404 | 188,154 | 129,843 | 58,311 | 195,624 | ||||||||||||||||||
| 22.09 | Property | 3101 W. Lexington Street | 68,072 | 32,010 | 36,062 | 71,737 | 35,197 | 36,539 | 76,489 | 36,473 | 40,016 | 83,857 | ||||||||||||||||||
| 22.10 | Property | 8200 South Exchange Avenue | N/A | N/A | N/A | N/A | N/A | N/A | 33,799 | 31,675 | 2,124 | 79,380 | ||||||||||||||||||
| 23 | Loan | GSMC | GSMC | Palomar Point | N/A | N/A | N/A | 1,774,989 | 471,365 | 1,303,624 | 1,847,783 | 493,961 | 1,353,822 | N/A | ||||||||||||||||
| 24 | Loan | 42 | CCRE | CCRE | Huntsville Portfolio | 1,533,988 | 377,679 | 1,156,309 | 1,525,129 | 387,532 | 1,137,597 | 1,523,092 | 356,271 | 1,166,821 | N/A | |||||||||||||||
| 24.01 | Property | Paramount Place | 551,856 | 128,235 | 423,621 | 540,221 | 120,322 | 419,899 | 546,824 | 112,261 | 434,563 | N/A | ||||||||||||||||||
| 24.02 | Property | Memorial Plaza | 552,723 | 132,609 | 420,114 | 562,660 | 134,331 | 428,329 | 527,662 | 136,380 | 391,282 | N/A | ||||||||||||||||||
| 24.03 | Property | Creekside Corners | 249,491 | 68,762 | 180,729 | 251,178 | 82,369 | 168,809 | 263,709 | 65,540 | 198,169 | N/A | ||||||||||||||||||
| 24.04 | Property | Greensboro Plaza | 121,698 | 30,001 | 91,697 | 119,758 | 27,567 | 92,191 | 120,269 | 29,408 | 90,861 | N/A | ||||||||||||||||||
| 24.05 | Property | Exchange Place | 58,220 | 18,072 | 40,148 | 51,312 | 22,943 | 28,369 | 64,628 | 12,682 | 51,946 | N/A | ||||||||||||||||||
| 25 | Loan | 15 | CGMRC | CGMRC | Shops at 69th Street | 2,178,827 | 890,850 | 1,287,977 | 2,197,179 | 883,369 | 1,313,810 | 2,460,498 | 908,694 | 1,551,804 | 2,447,328 | |||||||||||||||
| 26 | Loan | CGMRC | CGMRC | College Grove | 1,516,409 | 221,049 | 1,295,360 | 1,565,601 | 229,263 | 1,336,338 | 1,593,791 | 222,931 | 1,370,860 | 1,630,270 | ||||||||||||||||
| 27 | Loan | 43 | CCRE | CCRE | Brook Run Shopping Center | 1,816,250 | 509,409 | 1,306,840 | 1,888,402 | 476,635 | 1,411,767 | 1,958,865 | 473,442 | 1,485,424 | 1,929,686 | |||||||||||||||
| 28 | Loan | CCRE | CCRE | Southeast Plaza | 1,842,235 | 448,868 | 1,393,367 | 1,830,200 | 456,117 | 1,374,083 | 1,631,890 | 463,932 | 1,167,958 | N/A | ||||||||||||||||
| 29 | Loan | GSMC | GSMC | Myrtle Beach Self Storage Center | 851,332 | 313,896 | 537,435 | 945,918 | 295,003 | 650,915 | 1,134,044 | 333,282 | 800,762 | 1,200,031 | ||||||||||||||||
| 30 | Loan | MC-FiveMile | MC-FiveMile | Birney Portfolio - Galleria Oaks | 2,166,758 | 1,261,244 | 905,514 | 2,305,845 | 1,291,208 | 1,014,637 | 2,429,035 | 1,359,840 | 1,069,194 | 2,478,225 | ||||||||||||||||
| 31 | Loan | 15, 44, 45, 46 | CCRE | CCRE | Holiday Inn Bolingbrook | 4,218,290 | 2,874,482 | 1,343,809 | 4,089,561 | 2,963,898 | 1,125,663 | 4,558,799 | 3,098,100 | 1,460,699 | 4,673,751 | |||||||||||||||
| 32 | Loan | 47 | CCRE | CCRE | Beaver Ruin Village I & II | 1,664,784 | 508,862 | 1,155,922 | 1,580,294 | 477,469 | 1,102,825 | 1,694,920 | 493,189 | 1,201,731 | 1,779,340 | |||||||||||||||
| 32.01 | Property | Beaver Ruin Village I | 1,099,811 | 373,137 | 726,674 | 1,161,248 | 358,345 | 802,903 | 1,226,614 | 375,888 | 850,726 | 1,288,393 | ||||||||||||||||||
| 32.02 | Property | Beaver Ruin Village II | 564,973 | 135,725 | 429,248 | 419,046 | 119,124 | 299,922 | 468,306 | 117,301 | 351,005 | 490,947 | ||||||||||||||||||
| 33 | Loan | 48 | CCRE | CCRE | Maplewood Mixed Use | 1,089,588 | 343,949 | 745,639 | 1,025,357 | 319,214 | 706,018 | 1,101,218 | 388,348 | 712,870 | 1,088,004 | |||||||||||||||
| 33.01 | Property | 4654 Maryland | 404,342 | 113,893 | 290,449 | 356,372 | 87,199 | 269,048 | 351,265 | 125,365 | 225,899 | 368,188 | ||||||||||||||||||
| 33.02 | Property | 401 North Euclid | 228,013 | 67,529 | 160,484 | 233,600 | 67,566 | 166,034 | 251,564 | 70,441 | 181,123 | 213,203 | ||||||||||||||||||
| 33.03 | Property | 7370 Manchester | 250,369 | 78,120 | 172,249 | 163,632 | 70,797 | 92,835 | 195,176 | 93,063 | 102,113 | 188,054 | ||||||||||||||||||
| 33.04 | Property | 7350 Manchester | 69,727 | 40,897 | 28,830 | 71,711 | 43,419 | 28,292 | 89,555 | 48,415 | 41,140 | 106,926 | ||||||||||||||||||
| 33.05 | Property | 7344 Manchester | 116,769 | 29,257 | 87,513 | 103,744 | 31,156 | 72,588 | 102,379 | 30,813 | 71,565 | 106,126 | ||||||||||||||||||
| 33.06 | Property | 4229 Manchester | 20,367 | 14,252 | 6,115 | 96,298 | 19,078 | 77,220 | 111,280 | 20,251 | 91,029 | 105,506 | ||||||||||||||||||
| 34 | Loan | MC-FiveMile | MC-FiveMile | 520 West Avenue | 1,034,915 | 191,300 | 843,615 | 1,058,503 | 194,961 | 863,542 | 1,057,025 | 209,808 | 847,217 | 1,049,554 | ||||||||||||||||
| 35 | Loan | 49, 50 | MC-FiveMile | MC-FiveMile | Conlon MHC Portfolio 3 | N/A | N/A | N/A | 572,143 | 299,839 | 272,304 | 714,702 | 306,460 | 408,242 | 1,490,547 | |||||||||||||||
| 35.01 | Property | All Star | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 707,271 | ||||||||||||||||||
| 35.02 | Property | Orion Oaks | N/A | N/A | N/A | 216,383 | 126,333 | 90,050 | 288,805 | 122,630 | 166,175 | 314,865 | ||||||||||||||||||
| 35.03 | Property | Oakland Glen | N/A | N/A | N/A | 214,253 | 121,533 | 92,720 | 257,729 | 116,556 | 141,173 | 290,890 | ||||||||||||||||||
| 35.04 | Property | Princeton Village | N/A | N/A | N/A | 141,507 | 51,973 | 89,534 | 168,168 | 67,274 | 100,894 | 177,521 | ||||||||||||||||||
| 36 | Loan | SMC | SMF I | Pangea 11 | N/A | N/A | N/A | N/A | N/A | N/A | 979,894 | 701,532 | 278,362 | 1,454,493 | ||||||||||||||||
| 36.01 | Property | 13905-13957 South Clark Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
| 36.02 | Property | 1101 North Lawler Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
| 36.03 | Property | 7800 South Jeffery Boulevard | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
| 36.04 | Property | 7701 South Yates Boulevard | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
| 36.05 | Property | 9040 South Bishop Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
| 36.06 | Property | 7949 South Ellis Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
| 36.07 | Property | 14138 South School Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
| 36.08 | Property | 6200 South Rockwell Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
| 36.09 | Property | 7055 South St. Lawrence Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
| 36.10 | Property | 5402 West Rice Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
| 36.11 | Property | 7056 South Eberhart Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
| 36.12 | Property | 204 West 138th Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
| 36.13 | Property | 7956 South Burnham Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
| 36.14 | Property | 9100 South Dauphin Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
| 36.15 | Property | 8208 South Drexel Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
| 36.16 | Property | 8640 South Ingleside Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
| A-23 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | 2012 EGI ($) | 2012 Expenses ($) | 2012 NOI ($) | 2013 EGI ($) | 2013 Expenses ($) | 2013 NOI ($) | 2014 EGI ($) | 2014 Expenses ($) | 2014 NOI ($) | Most Recent EGI (if past 2014) ($) | |||||||||||||||
| 37 | Loan | CCRE | CCRE | CSRA Food Lion Portfolio I | N/A | N/A | N/A | 1,250,479 | 384,923 | 865,556 | 1,238,765 | 396,075 | 842,690 | N/A | ||||||||||||||||
| 37.01 | Property | West Pointe Village Shopping Center | N/A | N/A | N/A | 459,442 | 120,397 | 339,045 | 474,061 | 129,959 | 344,102 | N/A | ||||||||||||||||||
| 37.02 | Property | Kris Krossing Shopping Center | N/A | N/A | N/A | 452,718 | 135,454 | 317,264 | 440,125 | 133,831 | 306,294 | N/A | ||||||||||||||||||
| 37.03 | Property | College Lakes Plaza | N/A | N/A | N/A | 338,320 | 129,072 | 209,247 | 324,579 | 132,285 | 192,294 | N/A | ||||||||||||||||||
| 38 | Loan | CCRE | CCRE | Four Points Sheraton Columbus Airport | 2,928,770 | 2,022,083 | 906,686 | 2,837,163 | 1,974,699 | 862,465 | 3,129,535 | 2,080,591 | 1,048,944 | 3,111,963 | ||||||||||||||||
| 39 | Loan | CGMRC | CGMRC | Torrey Place Apartments | 1,286,541 | 556,190 | 730,351 | 1,346,244 | 573,823 | 772,421 | 1,378,656 | 605,627 | 773,029 | 1,407,689 | ||||||||||||||||
| 40 | Loan | 51 | CGMRC | CGMRC | Amsdell FL/NJ Self Storage Portfolio | 964,382 | 422,098 | 542,283 | 1,052,411 | 459,529 | 592,882 | 1,149,513 | 509,477 | 640,036 | 1,192,991 | |||||||||||||||
| 40.01 | Property | Compass Self Storage | 522,608 | 226,048 | 296,559 | 576,102 | 234,100 | 342,002 | 673,217 | 264,205 | 409,012 | 707,010 | ||||||||||||||||||
| 40.02 | Property | Access Self Storage | 441,774 | 196,050 | 245,724 | 476,309 | 225,429 | 250,880 | 476,296 | 245,272 | 231,024 | 485,981 | ||||||||||||||||||
| 41 | Loan | CCRE | CCRE | Midwest Retail Portfolio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||
| 41.01 | Property | Mattress Firm & Vitamin Shoppe - Cuyahoga Falls, OH | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
| 41.02 | Property | Destination XL - Evergreen Park, IL | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
| 41.03 | Property | Sleep Number & Noodles & Company - Tulsa, OK | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
| 42 | Loan | 15, 52 | CGMRC | CGMRC | Holiday Inn Express & Suites - Sherman TX | N/A | N/A | N/A | 1,939,885 | 1,115,007 | 824,878 | 2,264,867 | 1,293,602 | 971,265 | 2,203,753 | |||||||||||||||
| 43 | Loan | 15, 53 | SMC | SMF I | River Pointe Shopping Center | 601,471 | 134,104 | 467,368 | 518,274 | 110,114 | 408,159 | 471,451 | 116,228 | 355,223 | 471,861 | |||||||||||||||
| 44 | Loan | GSCRE | GSMC | Hunters Point Apartments | N/A | N/A | N/A | 1,136,898 | 630,009 | 506,889 | 1,140,857 | 625,840 | 515,017 | 1,169,470 | ||||||||||||||||
| 45 | Loan | 11 | GSMC | GSMC | Crown Meadows | 821,821 | 265,692 | 556,130 | 847,972 | 278,274 | 569,699 | 879,765 | 272,531 | 607,235 | 891,131 | |||||||||||||||
| 46 | Loan | SMC | SMF I | Cross Creek Medical Office | 1,138,326 | 429,105 | 709,221 | 1,065,657 | 398,758 | 666,899 | 1,065,962 | 391,084 | 674,878 | 1,086,229 | ||||||||||||||||
| 47 | Loan | GSMC | GSMC | ExtraSpace Colfax and Harlan | 770,090 | 281,677 | 488,413 | 876,880 | 299,648 | 577,232 | 950,047 | 344,013 | 606,034 | 978,854 | ||||||||||||||||
| 48 | Loan | GSMC | GSMC | FedEx Regional Distribution Center | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||
| 49 | Loan | 54 | GSMC | GSMC | Forest Gate Shopping Center | 606,337 | 160,050 | 446,287 | 548,128 | 138,309 | 409,819 | 574,723 | 123,259 | 451,464 | N/A | |||||||||||||||
| 50 | Loan | SMC | SMF I | Rite Aid Cedar Springs, MI | 454,980 | 16,659 | 438,321 | 454,980 | 13,729 | 441,251 | 454,980 | 16,851 | 438,129 | 454,980 | ||||||||||||||||
| 51 | Loan | CCRE | CCRE | Delray Pointe | 640,683 | 168,262 | 472,421 | 635,465 | 165,423 | 470,043 | 527,176 | 167,017 | 360,159 | N/A | ||||||||||||||||
| 52 | Loan | CGMRC | CGMRC | 24 Simon Street | N/A | N/A | N/A | N/A | N/A | N/A | 517,488 | 15,525 | 501,963 | N/A | ||||||||||||||||
| 53 | Loan | MC-FiveMile | MC-FiveMile | Binford Shoppes | 626,719 | 182,367 | 444,352 | 598,363 | 164,535 | 433,828 | 599,351 | 180,368 | 418,983 | N/A | ||||||||||||||||
| 54 | Loan | SMC | SMF I | CVS Shelby | 425,925 | 86,286 | 339,639 | 352,652 | 75,760 | 276,892 | 367,285 | 73,951 | 293,334 | N/A | ||||||||||||||||
| 55 | Loan | SMC | SMF I | Flamingo Retail | 542,669 | 83,946 | 458,723 | 554,081 | 76,234 | 477,847 | 327,144 | 71,922 | 255,222 | 345,116 | ||||||||||||||||
| 56 | Loan | SMC | SMF I | Harrisonville Crossing | 456,788 | 140,586 | 316,202 | 449,755 | 141,993 | 307,762 | 488,468 | 154,193 | 334,275 | 506,001 | ||||||||||||||||
| 57 | Loan | GSCRE | GSMC | Redan Cove Apartments | 549,477 | 361,420 | 188,056 | 820,422 | 497,767 | 322,655 | 880,897 | 483,430 | 397,467 | 930,971 | ||||||||||||||||
| 58 | Loan | CCRE | CCRE | Moraga Plaza | 426,629 | 108,692 | 317,937 | 422,229 | 109,834 | 312,395 | 471,382 | 110,777 | 360,605 | 487,486 | ||||||||||||||||
| 59 | Loan | CCRE | CCRE | CVS Jersey Shore | 258,188 | N/A | 258,188 | 258,188 | N/A | 258,188 | 258,188 | N/A | 258,188 | N/A | ||||||||||||||||
| 60 | Loan | 55, 56 | MC-FiveMile | MC-FiveMile | Lakewood Galleria | N/A | N/A | N/A | 830,003 | 504,203 | 325,800 | 906,850 | 536,059 | 370,791 | 808,324 | |||||||||||||||
| 61 | Loan | CCRE | CCRE | Shoppes of Old Peachtree | 403,109 | 106,163 | 296,946 | 409,147 | 110,914 | 298,233 | 427,631 | 102,528 | 325,104 | N/A | ||||||||||||||||
| 62 | Loan | SMC | SMF I | Millennium Business Center | 602,800 | 304,756 | 298,044 | 600,436 | 289,783 | 310,653 | 614,581 | 334,622 | 279,959 | 636,894 | ||||||||||||||||
| 63 | Loan | 57 | MC-FiveMile | MC-FiveMile | Lakewood Village | 381,253 | 89,829 | 291,424 | 400,282 | 54,109 | 346,173 | 424,109 | 57,923 | 366,186 | 417,972 | |||||||||||||||
| A-24 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Most Recent Expenses (if past 2014) ($) | Most Recent NOI (if past 2014) ($) | Most Recent NOI Date (if past 2014) | Most Recent # of months | Most Recent Description | Underwritten EGI ($) | Underwritten Expenses ($) | Underwritten Net Operating Income ($) | Debt Yield on Underwritten Net Operating Income (%) | ||||||||||||||
| 1 | Loan | 8, 9, 10 | CGMRC | CGMRC | Ascentia MHC Portfolio | 10,807,232 | 14,719,885 | 3/31/2015 | 12 | Trailing 12 | 25,988,254 | 11,037,793 | 14,950,460 | 10.3% | ||||||||||||||
| 1.01 | Property | Eagle River | 940,919 | 3,660,704 | 3/31/2015 | 12 | Trailing 12 | 4,695,127 | 968,014 | 3,727,114 | ||||||||||||||||||
| 1.02 | Property | Foxridge Farm | 1,318,485 | 1,798,266 | 3/31/2015 | 12 | Trailing 12 | 3,147,635 | 1,333,815 | 1,813,820 | ||||||||||||||||||
| 1.03 | Property | River Valley | 460,091 | 1,078,319 | 3/31/2015 | 12 | Trailing 12 | 1,597,489 | 469,294 | 1,128,195 | ||||||||||||||||||
| 1.04 | Property | West Winds | 640,565 | 877,894 | 3/31/2015 | 12 | Trailing 12 | 1,559,120 | 651,939 | 907,181 | ||||||||||||||||||
| 1.05 | Property | Skyline Village | 771,950 | 803,262 | 3/31/2015 | 12 | Trailing 12 | 1,609,920 | �� | 779,958 | 829,962 | |||||||||||||||||
| 1.06 | Property | Gaslight Village | 806,979 | 582,676 | 3/31/2015 | 12 | Trailing 12 | 1,463,782 | 874,799 | 588,983 | ||||||||||||||||||
| 1.07 | Property | Dream Island | 298,987 | 520,438 | 3/31/2015 | 12 | Trailing 12 | 816,809 | 302,502 | 514,307 | ||||||||||||||||||
| 1.08 | Property | Valley Ridge | 620,155 | 366,243 | 3/31/2015 | 12 | Trailing 12 | 978,579 | 645,788 | 332,791 | ||||||||||||||||||
| 1.09 | Property | Western Hills | 265,867 | 391,135 | 3/31/2015 | 12 | Trailing 12 | 643,125 | 266,557 | 376,568 | ||||||||||||||||||
| 1.10 | Property | Lake Fork | 269,577 | 400,678 | 3/31/2015 | 12 | Trailing 12 | 681,394 | 275,876 | 405,518 | ||||||||||||||||||
| 1.11 | Property | Aloha Vegas | 508,162 | 247,132 | 3/31/2015 | 12 | Trailing 12 | 779,336 | 515,216 | 264,120 | ||||||||||||||||||
| 1.12 | Property | Kingswood Estates | 439,749 | 368,387 | 3/31/2015 | 12 | Trailing 12 | 836,344 | 454,474 | 381,871 | ||||||||||||||||||
| 1.13 | Property | Country Oaks | 226,493 | 329,694 | 3/31/2015 | 12 | Trailing 12 | 544,036 | 232,915 | 311,121 | ||||||||||||||||||
| 1.14 | Property | Woodlawn Estates | 446,115 | 279,039 | 3/31/2015 | 12 | Trailing 12 | 733,911 | 429,844 | 304,067 | ||||||||||||||||||
| 1.15 | Property | Buckingham Village | 337,451 | 266,226 | 3/31/2015 | 12 | Trailing 12 | 607,608 | 360,110 | 247,499 | ||||||||||||||||||
| 1.16 | Property | Woodview | 235,769 | 212,793 | 3/31/2015 | 12 | Trailing 12 | 489,662 | 239,465 | 250,196 | ||||||||||||||||||
| 1.17 | Property | West Park Plaza | 325,006 | 256,377 | 3/31/2015 | 12 | Trailing 12 | 592,301 | 334,416 | 257,885 | ||||||||||||||||||
| 1.18 | Property | Valle Grande | 129,801 | 227,037 | 3/31/2015 | 12 | Trailing 12 | 378,795 | 130,053 | 248,742 | ||||||||||||||||||
| 1.19 | Property | Riviera de Sandia | 207,712 | 237,279 | 3/31/2015 | 12 | Trailing 12 | 442,539 | 210,089 | 232,450 | ||||||||||||||||||
| 1.20 | Property | Cedar Village | 122,671 | 174,287 | 3/31/2015 | 12 | Trailing 12 | 308,008 | 124,856 | 183,152 | ||||||||||||||||||
| 1.21 | Property | Rancho Bridger | 124,654 | 231,301 | 3/31/2015 | 12 | Trailing 12 | 363,310 | 124,568 | 238,742 | ||||||||||||||||||
| 1.22 | Property | Sheltered Valley | 88,978 | 190,735 | 3/31/2015 | 12 | Trailing 12 | 292,355 | 89,479 | 202,876 | ||||||||||||||||||
| 1.23 | Property | Vals | 208,901 | 204,420 | 3/31/2015 | 12 | Trailing 12 | 410,895 | 194,286 | 216,608 | ||||||||||||||||||
| 1.24 | Property | Countryside Estates | 260,253 | 175,085 | 3/31/2015 | 12 | Trailing 12 | 425,785 | 264,538 | 161,247 | ||||||||||||||||||
| 1.25 | Property | W bar K | 85,179 | 179,838 | 3/31/2015 | 12 | Trailing 12 | 272,520 | 86,266 | 186,254 | ||||||||||||||||||
| 1.26 | Property | Trails End | 154,539 | 120,867 | 3/31/2015 | 12 | Trailing 12 | 275,822 | 157,062 | 118,760 | ||||||||||||||||||
| 1.27 | Property | Windgate | 80,923 | 131,984 | 3/31/2015 | 12 | Trailing 12 | 224,464 | 84,505 | 139,960 | ||||||||||||||||||
| 1.28 | Property | Golden Eagle | 82,859 | 119,025 | 3/31/2015 | 12 | Trailing 12 | 200,359 | 84,193 | 116,166 | ||||||||||||||||||
| 1.29 | Property | Mountain Springs | 84,212 | 111,440 | 3/31/2015 | 12 | Trailing 12 | 192,369 | 85,971 | 106,398 | ||||||||||||||||||
| 1.30 | Property | North Breeze | 140,593 | 83,867 | 3/31/2015 | 12 | Trailing 12 | 207,402 | 141,095 | 66,307 | ||||||||||||||||||
| 1.31 | Property | Sugar Creek | 66,090 | 75,583 | 3/31/2015 | 12 | Trailing 12 | 138,711 | 67,618 | 71,093 | ||||||||||||||||||
| 1.32 | Property | Hillside | 57,550 | 17,876 | 3/31/2015 | 12 | Trailing 12 | 78,739 | 58,235 | 20,504 | ||||||||||||||||||
| 2 | Loan | GSMC | GSMC | Fig Garden Village | 2,426,717 | 6,286,255 | 4/30/2015 | 12 | Trailing 12 | 9,532,223 | 3,022,008 | 6,510,215 | 8.8% | |||||||||||||||
| 3 | Loan | 15, 16 | GSMC | GSMC | Bassett Place | 3,215,238 | 5,937,468 | 4/30/2015 | 12 | Trailing 12 | 10,098,176 | 3,724,745 | 6,373,431 | 9.7% | ||||||||||||||
| 4 | Loan | GSMC | GSMC | JW Marriott Cherry Creek | 16,092,286 | 7,989,545 | 5/31/2015 | 12 | Trailing 12 | 24,081,831 | 16,137,460 | 7,944,371 | 12.2% | |||||||||||||||
| 5 | Loan | 11, 12, 13, 14 | GSMC | GSMC | Dallas Market Center | N/A | N/A | N/A | N/A | Not Available | 66,737,601 | 32,904,905 | 33,832,696 | 13.1% | ||||||||||||||
| 6 | Loan | 15, 17, 18 | CGMRC | CGMRC | Kaiser Center | 13,319,634 | 11,004,641 | 3/31/2015 | 12 | Trailing 12 | 27,576,010 | 14,488,393 | 13,087,617 | 9.3% | ||||||||||||||
| 7 | Loan | 19 | CGMRC | CGMRC | Hilton Garden Inn Pittsburgh/Southpointe | 7,519,195 | 3,930,602 | 4/30/2015 | 12 | Trailing 12 | 11,405,754 | 7,484,967 | 3,920,787 | 13.1% | ||||||||||||||
| 8 | Loan | 15, 20, 21 | GSMC | GSMC | Doubletree Tallahassee | 6,834,429 | 3,219,783 | 5/31/2015 | 12 | Trailing 12 | 10,054,161 | 6,824,801 | 3,229,360 | 12.6% | ||||||||||||||
| 9 | Loan | 22, 23, 24, 25 | CGMRC, BANA | CGMRC | US StorageMart Portfolio | 19,305,053 | 41,253,477 | 2/28/2015 | 12 | Trailing 12 | 61,300,250 | 22,188,390 | 39,111,860 | 20.7% | ||||||||||||||
| 9.01 | Property | 50 Wallabout Street | 606,704 | 2,046,414 | 2/28/2015 | 12 | Trailing 12 | 2,765,975 | 720,722 | 2,045,253 | ||||||||||||||||||
| 9.02 | Property | 250 Flanagan Way | 512,945 | 1,432,133 | 2/28/2015 | 12 | Trailing 12 | 1,913,382 | 591,416 | 1,321,967 | ||||||||||||||||||
| 9.03 | Property | 6700 River Road | 489,143 | 1,318,740 | 2/28/2015 | 12 | Trailing 12 | 1,813,466 | 568,211 | 1,245,255 | ||||||||||||||||||
| 9.04 | Property | 1015 North Halsted Street | 630,744 | 1,122,287 | 2/28/2015 | 12 | Trailing 12 | 1,716,939 | 762,876 | 954,063 | ||||||||||||||||||
| 9.05 | Property | 7536 Wornall Road | 326,203 | 1,269,625 | 2/28/2015 | 12 | Trailing 12 | 1,643,753 | 414,885 | 1,228,867 | ||||||||||||||||||
| 9.06 | Property | 640 Southwest 2nd Avenue | 391,829 | 1,185,826 | 2/28/2015 | 12 | Trailing 12 | 1,643,612 | 469,183 | 1,174,430 | ||||||||||||||||||
| 9.07 | Property | 4920 Northwest 7th Street | 431,599 | 1,189,231 | 2/28/2015 | 12 | Trailing 12 | 1,653,876 | 520,920 | 1,132,956 | ||||||||||||||||||
| 9.08 | Property | 9925 Southwest 40th Street | 420,373 | 1,186,193 | 2/28/2015 | 12 | Trailing 12 | 1,602,368 | 504,694 | 1,097,674 | ||||||||||||||||||
| 9.09 | Property | 9220 West 135th Street | 387,022 | 937,589 | 2/28/2015 | 12 | Trailing 12 | 1,276,373 | 441,047 | 835,326 | ||||||||||||||||||
| 9.10 | Property | 980 4th Avenue | 394,549 | 999,277 | 2/28/2015 | 12 | Trailing 12 | 1,415,378 | 452,855 | 962,523 | ||||||||||||||||||
| 9.11 | Property | 405 South Federal Highway | 836,129 | 893,227 | 2/28/2015 | 12 | Trailing 12 | 1,806,635 | 920,319 | 886,315 | ||||||||||||||||||
| 9.12 | Property | 11001 Excelsior Boulevard | 574,684 | 1,049,181 | 2/28/2015 | 12 | Trailing 12 | 1,676,736 | 650,989 | 1,025,747 | ||||||||||||||||||
| 9.13 | Property | 11325 Lee Highway | 251,244 | 849,577 | 2/28/2015 | 12 | Trailing 12 | 1,084,141 | 298,439 | 785,702 | ||||||||||||||||||
| 9.14 | Property | 2021 Griffin Road | 483,216 | 1,053,081 | 2/28/2015 | 12 | Trailing 12 | 1,530,428 | 555,079 | 975,348 | ||||||||||||||||||
| 9.15 | Property | 400 West Olmos Drive | 249,367 | 945,383 | 2/28/2015 | 12 | Trailing 12 | 1,195,712 | 303,385 | 892,328 | ||||||||||||||||||
| 9.16 | Property | 14151 Wyandotte Street | 270,043 | 918,279 | 2/28/2015 | 12 | Trailing 12 | 1,189,486 | 321,024 | 868,463 | ||||||||||||||||||
| 9.17 | Property | 5979 Butterfield Road | 612,356 | 833,308 | 2/28/2015 | 12 | Trailing 12 | 1,422,936 | 745,029 | 677,907 | ||||||||||||||||||
| 9.18 | Property | 115 Park Avenue | 301,086 | 952,340 | 2/28/2015 | 12 | Trailing 12 | 1,321,818 | 349,144 | 972,674 | ||||||||||||||||||
| 9.19 | Property | 3500 Southwest 160th Avenue | 459,833 | 707,790 | 2/28/2015 | 12 | Trailing 12 | 1,225,041 | 513,279 | 711,761 | ||||||||||||||||||
| 9.20 | Property | 2445 Crain Highway | 268,935 | 671,405 | 2/28/2015 | 12 | Trailing 12 | 933,030 | 310,417 | 622,613 | ||||||||||||||||||
| 9.21 | Property | 100 West North Avenue | 282,981 | 775,852 | 2/28/2015 | 12 | Trailing 12 | 1,079,319 | 328,126 | 751,193 | ||||||||||||||||||
| 9.22 | Property | 2727 Shermer Road | 535,071 | 688,391 | 2/28/2015 | 12 | Trailing 12 | 1,241,039 | 625,545 | 615,494 | ||||||||||||||||||
| 9.23 | Property | 15201 Antioch Road | 378,266 | 616,729 | 2/28/2015 | 12 | Trailing 12 | 1,012,517 | 421,930 | 590,587 | ||||||||||||||||||
| 9.24 | Property | 2450 Mandela Parkway | 350,448 | 639,444 | 2/28/2015 | 12 | Trailing 12 | 1,047,334 | 394,793 | 652,541 | ||||||||||||||||||
| 9.25 | Property | 184-02 Jamaica Avenue | 286,158 | 532,600 | 2/28/2015 | 12 | Trailing 12 | 836,402 | 331,404 | 504,998 | ||||||||||||||||||
| 9.26 | Property | 9012 Northwest Prairie View Road | 241,136 | 688,085 | 2/28/2015 | 12 | Trailing 12 | 886,766 | 280,647 | 606,119 | ||||||||||||||||||
| A-25 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Most Recent Expenses (if past 2014) ($) | Most Recent NOI (if past 2014) ($) | Most Recent NOI Date (if past 2014) | Most Recent # of months | Most Recent Description | Underwritten EGI ($) | Underwritten Expenses ($) | Underwritten Net Operating Income ($) | Debt Yield on Underwritten Net Operating Income (%) | ||||||||||||||
| 9.27 | Property | 16101 West 95th Street | 389,193 | 592,674 | 2/28/2015 | 12 | Trailing 12 | 954,247 | 429,534 | 524,713 | ||||||||||||||||||
| 9.28 | Property | 3100 North Mannheim | 643,549 | 496,667 | 2/28/2015 | 12 | Trailing 12 | 1,148,855 | 658,117 | 490,738 | ||||||||||||||||||
| 9.29 | Property | 9580 Potranco Road | 250,041 | 542,305 | 2/28/2015 | 12 | Trailing 12 | 753,813 | 283,015 | 470,798 | ||||||||||||||||||
| 9.30 | Property | 18025 Monterey Street | 179,902 | 579,516 | 2/28/2015 | 12 | Trailing 12 | 790,109 | 231,835 | 558,274 | ||||||||||||||||||
| 9.31 | Property | 9N 004 Route 59 | 439,997 | 500,700 | 2/28/2015 | 12 | Trailing 12 | 976,247 | 480,553 | 495,694 | ||||||||||||||||||
| 9.32 | Property | 5115 Clayton Road | 244,635 | 483,059 | 2/28/2015 | 12 | Trailing 12 | 746,919 | 277,680 | 469,239 | ||||||||||||||||||
| 9.33 | Property | 9702 West 67th Street | 231,448 | 496,450 | 2/28/2015 | 12 | Trailing 12 | 701,730 | 261,060 | 440,671 | ||||||||||||||||||
| 9.34 | Property | 794 Scenic Highway | 181,993 | 552,052 | 2/28/2015 | 12 | Trailing 12 | 754,062 | 212,890 | 541,172 | ||||||||||||||||||
| 9.35 | Property | 12430 Bandera Road | 217,420 | 510,426 | 2/28/2015 | 12 | Trailing 12 | 713,786 | 247,582 | 466,204 | ||||||||||||||||||
| 9.36 | Property | 4000 South Providence Road | 179,175 | 554,027 | 2/28/2015 | 12 | Trailing 12 | 682,851 | 208,774 | 474,077 | ||||||||||||||||||
| 9.37 | Property | 2743 San Pablo Avenue | 249,120 | 510,612 | 2/28/2015 | 12 | Trailing 12 | 857,033 | 285,228 | 571,805 | ||||||||||||||||||
| 9.38 | Property | 819 North Eola Road | 257,124 | 466,164 | 2/28/2015 | 12 | Trailing 12 | 727,802 | 287,656 | 440,146 | ||||||||||||||||||
| 9.39 | Property | 2506 West Worley Street | 137,553 | 546,042 | 2/28/2015 | 12 | Trailing 12 | 634,420 | 164,974 | 469,445 | ||||||||||||||||||
| 9.40 | Property | 15601 FM 1325 | 223,484 | 478,124 | 2/28/2015 | 12 | Trailing 12 | 674,302 | 254,132 | 420,170 | ||||||||||||||||||
| 9.41 | Property | 10700 West 159th Street | 289,405 | 456,919 | 2/28/2015 | 12 | Trailing 12 | 738,854 | 339,845 | 399,009 | ||||||||||||||||||
| 9.42 | Property | 2403 Rangeline Street | 236,082 | 565,383 | 2/28/2015 | 12 | Trailing 12 | 828,144 | 273,158 | 554,986 | ||||||||||||||||||
| 9.43 | Property | 6714 South Cottage Grove Avenue and 6932 South South Chicago Avenue | 358,534 | 356,015 | 2/28/2015 | 12 | Trailing 12 | 799,397 | 392,368 | 407,029 | ||||||||||||||||||
| 9.44 | Property | 2277 Walters Road | 228,413 | 401,661 | 2/28/2015 | 12 | Trailing 12 | 713,034 | 258,762 | 454,272 | ||||||||||||||||||
| 9.45 | Property | 1575 Thousand Oaks Drive | 217,000 | 416,687 | 2/28/2015 | 12 | Trailing 12 | 652,612 | 245,948 | 406,664 | ||||||||||||||||||
| 9.46 | Property | 7460 Frontage Road | 274,417 | 385,732 | 2/28/2015 | 12 | Trailing 12 | 660,265 | 302,162 | 358,103 | ||||||||||||||||||
| 9.47 | Property | 6401 Third Street | 147,740 | 428,378 | 2/28/2015 | 12 | Trailing 12 | 568,718 | 175,358 | 393,359 | ||||||||||||||||||
| 9.48 | Property | 2816 Eaton Road | 220,404 | 384,715 | 2/28/2015 | 12 | Trailing 12 | 589,626 | 246,046 | 343,580 | ||||||||||||||||||
| 9.49 | Property | 3985 Atlanta Highway | 171,268 | 449,135 | 2/28/2015 | 12 | Trailing 12 | 632,807 | 198,328 | 434,480 | ||||||||||||||||||
| 9.50 | Property | 11510 North Main Street | 213,417 | 368,531 | 2/28/2015 | 12 | Trailing 12 | 575,311 | 239,379 | 335,932 | ||||||||||||||||||
| 9.51 | Property | 750 Winchester Road | 168,755 | 404,040 | 2/28/2015 | 12 | Trailing 12 | 624,276 | 195,348 | 428,928 | ||||||||||||||||||
| 9.52 | Property | 3401 Broadway Boulevard | 226,129 | 293,031 | 2/28/2015 | 12 | Trailing 12 | 553,594 | 249,742 | 303,852 | ||||||||||||||||||
| 9.53 | Property | 1720 Grand Boulevard | 185,888 | 264,558 | 2/28/2015 | 12 | Trailing 12 | 476,194 | 207,257 | 268,937 | ||||||||||||||||||
| 9.54 | Property | 1310 South Enterprise Street | 193,230 | 299,870 | 2/28/2015 | 12 | Trailing 12 | 446,396 | 213,671 | 232,725 | ||||||||||||||||||
| 9.55 | Property | 2420 St Mary’s Boulevard | 143,612 | 374,429 | 2/28/2015 | 12 | Trailing 12 | 530,808 | 166,697 | 364,111 | ||||||||||||||||||
| 9.56 | Property | 3500 I-70 Drive Southeast | 124,612 | 300,457 | 2/28/2015 | 12 | Trailing 12 | 432,603 | 143,499 | 289,105 | ||||||||||||||||||
| 9.57 | Property | 195 Southwest Boulevard | 95,938 | 267,531 | 2/28/2015 | 12 | Trailing 12 | 368,949 | 110,497 | 258,453 | ||||||||||||||||||
| 9.58 | Property | 8900 Northwest Prairie View Road | 113,244 | 305,450 | 2/28/2015 | 12 | Trailing 12 | 427,104 | 131,885 | 295,219 | ||||||||||||||||||
| 9.59 | Property | 1601 Twilight Trail | 160,255 | 348,673 | 2/28/2015 | 12 | Trailing 12 | 527,886 | 182,602 | 345,284 | ||||||||||||||||||
| 9.60 | Property | 1515 Church Street | 135,172 | 284,241 | 2/28/2015 | 12 | Trailing 12 | 438,221 | 153,388 | 284,833 | ||||||||||||||||||
| 9.61 | Property | 1891 North Columbia Street | 110,322 | 296,834 | 2/28/2015 | 12 | Trailing 12 | 408,890 | 127,253 | 281,637 | ||||||||||||||||||
| 9.62 | Property | 1200 US #1 | 138,356 | 190,732 | 2/28/2015 | 12 | Trailing 12 | 312,822 | 158,830 | 153,992 | ||||||||||||||||||
| 9.63 | Property | 251 Collins Industrial Boulevard | 106,875 | 184,355 | 2/28/2015 | 12 | Trailing 12 | 268,714 | 118,380 | 150,334 | ||||||||||||||||||
| 9.64 | Property | 2310 Paris Road | 84,909 | 200,222 | 2/28/2015 | 12 | Trailing 12 | 311,353 | 98,163 | 213,190 | ||||||||||||||||||
| 9.65 | Property | 1820 West Business Loop 70 | 72,335 | 108,807 | 2/28/2015 | 12 | Trailing 12 | 169,083 | 79,982 | 89,101 | ||||||||||||||||||
| 9.66 | Property | 1723 East Florida | 92,044 | 106,290 | 2/28/2015 | 12 | Trailing 12 | 193,952 | 100,459 | 93,493 | ||||||||||||||||||
| 10 | Loan | 15, 26 | GSMC | GSMC | Selig Office Portfolio | 12,810,605 | 31,270,786 | 1/31/2015 | Various | Various | 44,652,839 | 12,576,474 | 32,076,365 | 9.3% | ||||||||||||||
| 10.01 | Property | 27 | 1000 Second Avenue | 4,073,715 | 10,076,377 | 1/31/2015 | 12 | Trailing 12 | 14,683,901 | 4,083,127 | 10,600,774 | |||||||||||||||||
| 10.02 | Property | 28 | 2901 Third Avenue | 1,923,295 | 5,791,683 | 1/31/2015 | 12 | Trailing 12 | 6,162,374 | 1,870,943 | 4,291,431 | |||||||||||||||||
| 10.03 | Property | 3101 Western Avenue | 1,453,153 | 3,839,397 | 1/31/2015 | 12 | Trailing 12 | 5,826,950 | 1,433,227 | 4,393,722 | ||||||||||||||||||
| 10.04 | Property | 29 | 300 Elliott Avenue West | 1,579,312 | 3,829,172 | 1/31/2015 | 12 | Trailing 12 | 5,586,331 | 1,531,758 | 4,054,573 | |||||||||||||||||
| 10.05 | Property | 30 | 3131 Elliott Avenue | 1,676,221 | 3,496,591 | 1/31/2015 | 12 | Trailing 12 | 5,320,897 | 1,635,565 | 3,685,333 | |||||||||||||||||
| 10.06 | Property | 2615 Fourth Avenue | 857,722 | 2,327,835 | 1/31/2015 | 12 | Trailing 12 | 3,071,393 | 831,397 | 2,239,996 | ||||||||||||||||||
| 10.07 | Property | 190 Queen Anne Avenue North | 531,680 | 1,253,340 | 1/31/2015 | 12 | Trailing 12 | 1,787,392 | 503,308 | 1,284,083 | ||||||||||||||||||
| 10.08 | Property | 31 | 200 First Avenue West | 449,911 | 120,981 | 1/31/2015 | 7 | Annualized | 1,354,243 | 428,391 | 925,852 | |||||||||||||||||
| 10.09 | Property | 18 West Mercer Street | 265,596 | 535,410 | 1/31/2015 | 12 | Trailing 12 | 859,357 | 258,757 | 600,601 | ||||||||||||||||||
| 11 | Loan | 32, 33, 34 | CGMRC, MSBNA | CGMRC | Alderwood Mall | 7,890,005 | 32,168,596 | 2/28/2015 | 12 | Trailing 12 | 41,736,151 | 7,605,321 | 34,130,830 | 15.1% | ||||||||||||||
| 12 | Loan | SMC | SMF I | Sysmex Way | 418,391 | 2,012,409 | 3/31/2015 | 12 | Trailing 12 | 2,326,320 | 467,518 | 1,858,802 | 7.8% | |||||||||||||||
| 13 | Loan | 35 | CGMRC | CGMRC | Cypress Retail Center | 569,333 | 1,832,224 | 3/31/2015 | 12 | Trailing 12 | 2,516,020 | 534,283 | 1,981,737 | 8.9% | ||||||||||||||
| 14 | Loan | GSMC | GSMC | Court at Deptford II | N/A | N/A | N/A | N/A | Not Available | 2,777,937 | 929,220 | 1,848,717 | 8.3% | |||||||||||||||
| 15 | Loan | CCRE | CCRE | ART Multi-State Portfolio II | 1,612,714 | 1,959,214 | 2/28/2015 | 12 | Trailing 12 | 3,677,079 | 1,610,967 | 2,066,112 | 10.1% | |||||||||||||||
| 15.01 | Property | Annhurst | 362,902 | 450,852 | 2/28/2015 | 12 | Trailing 12 | 817,878 | 362,923 | 454,955 | ||||||||||||||||||
| 15.02 | Property | Applegate | 387,807 | 407,285 | 2/28/2015 | 12 | Trailing 12 | 838,594 | 385,693 | 452,901 | ||||||||||||||||||
| 15.03 | Property | Heron Pointe | 293,143 | 332,688 | 2/28/2015 | 12 | Trailing 12 | 679,280 | 293,808 | 385,472 | ||||||||||||||||||
| 15.04 | Property | Meadowood | 191,854 | 280,900 | 2/28/2015 | 12 | Trailing 12 | 465,344 | 193,435 | 271,910 | ||||||||||||||||||
| 15.05 | Property | Ridgewood | 183,462 | 268,519 | 2/28/2015 | 12 | Trailing 12 | 451,771 | 183,455 | 268,316 | ||||||||||||||||||
| 15.06 | Property | Heathmoore | 193,546 | 218,970 | 2/28/2015 | 12 | Trailing 12 | 424,212 | 191,653 | 232,559 | ||||||||||||||||||
| 16 | Loan | 36 | SMC | SMF I | Freshwater Commons | 779,484 | 1,472,343 | 5/31/2015 | 12 | Trailing 12 | 2,413,540 | 792,805 | 1,620,735 | 8.4% | ||||||||||||||
| 17 | Loan | GSMC | GSMC | Eddystone Crossing Shopping Center | 709,975 | 1,423,312 | 3/31/2015 | 12 | Trailing 12 | 2,144,079 | 685,245 | 1,458,834 | 8.2% | |||||||||||||||
| 18 | Loan | MC-FiveMile | MC-FiveMile | Skyline Property Portfolio | 961,629 | 1,718,978 | 5/31/2015 | 12 | Trailing 12 | 2,667,219 | 1,000,752 | 1,666,468 | 11.0% | |||||||||||||||
| 18.01 | Property | Heartland Village Shopping Center | 170,255 | 433,789 | 5/31/2015 | 12 | Trailing 12 | 637,680 | 195,833 | 441,847 | ||||||||||||||||||
| 18.02 | Property | Park 52 | 92,874 | 250,956 | 5/31/2015 | 12 | Trailing 12 | 375,679 | 118,765 | 256,914 | ||||||||||||||||||
| 18.03 | Property | Andrade Business Park | 122,953 | 230,224 | 5/31/2015 | 12 | Trailing 12 | 366,387 | 119,325 | 247,063 | ||||||||||||||||||
| 18.04 | Property | Fairview Corners | 77,324 | 150,068 | 5/31/2015 | 12 | Trailing 12 | 254,051 | 81,302 | 172,749 | ||||||||||||||||||
| 18.05 | Property | Elmwood Tech | 74,519 | 164,134 | 5/31/2015 | 12 | Trailing 12 | 194,650 | 67,028 | 127,622 | ||||||||||||||||||
| 18.06 | Property | White River Landing | 63,073 | 125,079 | 5/31/2015 | 12 | Trailing 12 | 179,064 | 64,384 | 114,680 | ||||||||||||||||||
| 18.07 | Property | Holiday Center | 202,316 | 156,808 | 5/31/2015 | 12 | Trailing 12 | 343,099 | 209,862 | 133,237 | ||||||||||||||||||
| 18.08 | Property | Whiteland Retail Center | 110,768 | 134,831 | 5/31/2015 | 12 | Trailing 12 | 188,660 | 94,624 | 94,036 | ||||||||||||||||||
| 18.09 | Property | Franklin Shoppes | 47,547 | 73,089 | 5/31/2015 | 12 | Trailing 12 | 127,949 | 49,629 | 78,320 | ||||||||||||||||||
| 19 | Loan | 37, 38, 39 | SMC | SMF I | Hampton Inn Idaho Falls Airport | 1,986,921 | 1,008,177 | 4/30/2015 | 12 | Trailing 12 | 2,995,098 | 1,968,986 | 1,026,112 | 12.9% | ||||||||||||||
| A-26 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Most Recent Expenses (if past 2014) ($) | Most Recent NOI (if past 2014) ($) | Most Recent NOI Date (if past 2014) | Most Recent # of months | Most Recent Description | Underwritten EGI ($) | Underwritten Expenses ($) | Underwritten Net Operating Income ($) | Debt Yield on Underwritten Net Operating Income (%) | ||||||||||||||
| 20 | Loan | 37, 38, 40 | SMC | SMF I | La Quinta Inn & Suites Idaho Falls | 1,395,802 | 680,351 | 4/30/2015 | 12 | Trailing 12 | 2,076,153 | 1,366,660 | 709,493 | 12.9% | ||||||||||||||
| 21 | Loan | CCRE | CCRE | Rio Linda Shopping Center | 242,376 | 1,087,959 | 3/31/2015 | 12 | Trailing 12 | 1,503,102 | 407,624 | 1,095,479 | 8.5% | |||||||||||||||
| 22 | Loan | 41 | MC-FiveMile | MC-FiveMile | Chicago Multifamily Portfolio | 1,163,897 | 1,212,314 | 3/31/2015 | 12 | Trailing 12 | 2,355,991 | 1,084,119 | 1,271,872 | 10.1% | ||||||||||||||
| 22.01 | Property | 5334-5362 West Madison Street | 163,413 | 294,545 | 3/31/2015 | 12 | Trailing 12 | 457,958 | 174,973 | 282,985 | ||||||||||||||||||
| 22.02 | Property | 5300 South Martin Luther King Junior Drive | 138,736 | 164,057 | 3/31/2015 | 12 | Trailing 12 | 302,793 | 126,494 | 176,299 | ||||||||||||||||||
| 22.03 | Property | 1115-27 East 81st Street | 169,133 | 132,636 | 3/31/2015 | 12 | Trailing 12 | 301,769 | 157,502 | 144,267 | ||||||||||||||||||
| 22.04 | Property | 5248 South Martin Luther King Junior Drive | 138,566 | 155,313 | 3/31/2015 | 12 | Trailing 12 | 285,741 | 122,551 | 163,190 | ||||||||||||||||||
| 22.05 | Property | 4900-4910 West Jackson Boulevard | 138,799 | 90,020 | 3/31/2015 | 12 | Trailing 12 | 228,819 | 113,725 | 115,094 | ||||||||||||||||||
| 22.06 | Property | 130-136 North Leamington Avenue | 64,812 | 137,882 | 3/31/2015 | 12 | Trailing 12 | 193,362 | 70,027 | 123,335 | ||||||||||||||||||
| 22.07 | Property | 8211-8213, 8214, and 8223 South Exchange Avenue | 125,311 | 104,127 | 3/31/2015 | 12 | Trailing 12 | 229,438 | 122,752 | 106,686 | ||||||||||||||||||
| 22.08 | Property | 8231-8239 South Ingleside | 140,150 | 55,474 | 3/31/2015 | 12 | Trailing 12 | 195,624 | 113,813 | 81,811 | ||||||||||||||||||
| 22.09 | Property | 3101 W. Lexington Street | 44,315 | 39,542 | 3/31/2015 | 12 | Trailing 12 | 83,857 | 41,244 | 42,613 | ||||||||||||||||||
| 22.10 | Property | 8200 South Exchange Avenue | 40,662 | 38,718 | 3/31/2015 | 12 | Trailing 12 | 76,630 | 41,038 | 35,592 | ||||||||||||||||||
| 23 | Loan | GSMC | GSMC | Palomar Point | N/A | N/A | N/A | N/A | Not Available | 1,855,970 | 506,394 | 1,349,575 | 10.8% | |||||||||||||||
| 24 | Loan | 42 | CCRE | CCRE | Huntsville Portfolio | N/A | N/A | N/A | N/A | Not Available | 1,482,039 | 351,920 | 1,130,119 | 9.4% | ||||||||||||||
| 24.01 | Property | Paramount Place | N/A | N/A | N/A | N/A | Not Available | 520,937 | 107,976 | 412,961 | ||||||||||||||||||
| 24.02 | Property | Memorial Plaza | N/A | N/A | N/A | N/A | Not Available | 541,958 | 139,418 | 402,540 | ||||||||||||||||||
| 24.03 | Property | Creekside Corners | N/A | N/A | N/A | N/A | Not Available | 245,509 | 65,185 | 180,324 | ||||||||||||||||||
| 24.04 | Property | Greensboro Plaza | N/A | N/A | N/A | N/A | Not Available | 114,257 | 27,463 | 86,795 | ||||||||||||||||||
| 24.05 | Property | Exchange Place | N/A | N/A | N/A | N/A | Not Available | 59,377 | 11,878 | 47,499 | ||||||||||||||||||
| 25 | Loan | 15 | CGMRC | CGMRC | Shops at 69th Street | 871,260 | 1,576,068 | 3/31/2015 | 12 | Trailing 12 | 2,407,164 | 927,326 | 1,479,838 | 13.2% | ||||||||||||||
| 26 | Loan | CGMRC | CGMRC | College Grove | 224,066 | 1,406,204 | 4/30/2015 | 12 | Trailing 12 | 1,611,116 | 244,196 | 1,366,920 | 12.4% | |||||||||||||||
| 27 | Loan | 43 | CCRE | CCRE | Brook Run Shopping Center | 484,682 | 1,445,004 | 3/31/2015 | 12 | Trailing 12 | 1,677,902 | 463,343 | 1,214,559 | 11.1% | ||||||||||||||
| 28 | Loan | CCRE | CCRE | Southeast Plaza | N/A | N/A | N/A | N/A | Not Available | 1,739,144 | 497,484 | 1,241,660 | 11.6% | |||||||||||||||
| 29 | Loan | GSMC | GSMC | Myrtle Beach Self Storage Center | 346,640 | 853,391 | 5/31/2015 | 12 | Trailing 12 | 1,349,664 | 350,995 | 998,669 | 9.8% | |||||||||||||||
| 30 | Loan | MC-FiveMile | MC-FiveMile | Birney Portfolio - Galleria Oaks | 1,376,984 | 1,101,241 | 4/30/2015 | 12 | Trailing 12 | 2,478,225 | 1,509,369 | 968,856 | 9.7% | |||||||||||||||
| 31 | Loan | 15, 44, 45, 46 | CCRE | CCRE | Holiday Inn Bolingbrook | 3,174,581 | 1,499,171 | 3/31/2015 | 12 | Trailing 12 | 4,673,751 | 3,172,959 | 1,500,792 | 15.7% | ||||||||||||||
| 32 | Loan | 47 | CCRE | CCRE | Beaver Ruin Village I & II | 504,872 | 1,274,468 | 3/31/2015 | 12 | Trailing 12 | 1,740,866 | 563,676 | 1,177,190 | 12.5% | ||||||||||||||
| 32.01 | Property | Beaver Ruin Village I | 382,401 | 905,992 | 3/31/2015 | 12 | Trailing 12 | 1,261,341 | 432,834 | 828,507 | ||||||||||||||||||
| 32.02 | Property | Beaver Ruin Village II | 122,471 | 368,476 | 3/31/2015 | 12 | Trailing 12 | 479,525 | 130,842 | 348,683 | ||||||||||||||||||
| 33 | Loan | 48 | CCRE | CCRE | Maplewood Mixed Use | 336,652 | 751,352 | 5/31/2015 | 12 | Trailing 12 | 1,332,053 | 447,968 | 884,085 | 9.8% | ||||||||||||||
| 33.01 | Property | 4654 Maryland | 126,881 | 241,307 | 5/31/2015 | 12 | Trailing 12 | 427,611 | 135,982 | 291,630 | ||||||||||||||||||
| 33.02 | Property | 401 North Euclid | 74,856 | 138,347 | 5/31/2015 | 12 | Trailing 12 | 269,488 | 78,084 | 191,404 | ||||||||||||||||||
| 33.03 | Property | 7370 Manchester | 58,138 | 129,916 | 5/31/2015 | 12 | Trailing 12 | 268,047 | 118,200 | 149,847 | ||||||||||||||||||
| 33.04 | Property | 7350 Manchester | 34,129 | 72,797 | 5/31/2015 | 12 | Trailing 12 | 134,733 | 57,522 | 77,211 | ||||||||||||||||||
| 33.05 | Property | 7344 Manchester | 29,886 | 76,240 | 5/31/2015 | 12 | Trailing 12 | 122,231 | 36,107 | 86,125 | ||||||||||||||||||
| 33.06 | Property | 4229 Manchester | 12,761 | 92,745 | 5/31/2015 | 12 | Trailing 12 | 109,943 | 22,074 | 87,869 | ||||||||||||||||||
| 34 | Loan | MC-FiveMile | MC-FiveMile | 520 West Avenue | 212,428 | 837,126 | 3/31/2015 | 12 | Trailing 12 | 1,010,638 | 211,042 | 799,597 | 8.9% | |||||||||||||||
| 35 | Loan | 49, 50 | MC-FiveMile | MC-FiveMile | Conlon MHC Portfolio 3 | 473,365 | 1,017,182 | 5/31/2015 | Various | Various | 1,565,102 | 503,671 | 1,061,432 | 11.8% | ||||||||||||||
| 35.01 | Property | All Star | 170,888 | 536,383 | 5/31/2015 | 9 | Annualized | 751,525 | 197,127 | 554,398 | ||||||||||||||||||
| 35.02 | Property | Orion Oaks | 111,730 | 203,135 | 5/31/2015 | 12 | Trailing 12 | 320,604 | 109,993 | 210,611 | ||||||||||||||||||
| 35.03 | Property | Oakland Glen | 120,131 | 170,759 | 5/31/2015 | 12 | Trailing 12 | 308,569 | 119,151 | 189,419 | ||||||||||||||||||
| 35.04 | Property | Princeton Village | 70,616 | 106,905 | 5/31/2015 | 12 | Trailing 12 | 184,404 | 77,400 | 107,004 | ||||||||||||||||||
| 36 | Loan | SMC | SMF I | Pangea 11 | 800,034 | 654,459 | 4/30/2015 | 12 | Trailing 12 | 1,940,240 | 869,040 | 1,071,200 | 12.2% | |||||||||||||||
| 36.01 | Property | 13905-13957 South Clark Street | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | ||||||||||||||||||
| 36.02 | Property | 1101 North Lawler Avenue | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | ||||||||||||||||||
| 36.03 | Property | 7800 South Jeffery Boulevard | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | ||||||||||||||||||
| 36.04 | Property | 7701 South Yates Boulevard | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | ||||||||||||||||||
| 36.05 | Property | 9040 South Bishop Street | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | ||||||||||||||||||
| 36.06 | Property | 7949 South Ellis Avenue | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | ||||||||||||||||||
| 36.07 | Property | 14138 South School Street | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | ||||||||||||||||||
| 36.08 | Property | 6200 South Rockwell Street | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | ||||||||||||||||||
| 36.09 | Property | 7055 South St. Lawrence Avenue | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | ||||||||||||||||||
| 36.10 | Property | 5402 West Rice Street | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | ||||||||||||||||||
| 36.11 | Property | 7056 South Eberhart Avenue | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | ||||||||||||||||||
| 36.12 | Property | 204 West 138th Street | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | ||||||||||||||||||
| 36.13 | Property | 7956 South Burnham Avenue | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | ||||||||||||||||||
| 36.14 | Property | 9100 South Dauphin Avenue | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | ||||||||||||||||||
| 36.15 | Property | 8208 South Drexel Avenue | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | ||||||||||||||||||
| 36.16 | Property | 8640 South Ingleside Avenue | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | ||||||||||||||||||
| A-27 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Most Recent Expenses (if past 2014) ($) | Most Recent NOI (if past 2014) ($) | Most Recent NOI Date (if past 2014) | Most Recent # of months | Most Recent Description | Underwritten EGI ($) | Underwritten Expenses ($) | Underwritten Net Operating Income ($) | Debt Yield on Underwritten Net Operating Income (%) | ||||||||||||||
| 37 | Loan | CCRE | CCRE | CSRA Food Lion Portfolio I | N/A | N/A | N/A | N/A | Not Available | 1,300,518 | 386,192 | 914,326 | 10.4% | |||||||||||||||
| 37.01 | Property | West Pointe Village Shopping Center | N/A | N/A | N/A | N/A | Not Available | 494,018 | 125,965 | 368,052 | ||||||||||||||||||
| 37.02 | Property | Kris Krossing Shopping Center | N/A | N/A | N/A | N/A | Not Available | 442,390 | 129,652 | 312,738 | ||||||||||||||||||
| 37.03 | Property | College Lakes Plaza | N/A | N/A | N/A | N/A | Not Available | 364,111 | 130,575 | 233,535 | ||||||||||||||||||
| 38 | Loan | CCRE | CCRE | Four Points Sheraton Columbus Airport | 2,047,126 | 1,064,837 | 4/30/2015 | 12 | Trailing 12 | 3,111,963 | 2,094,086 | 1,017,877 | 11.7% | |||||||||||||||
| 39 | Loan | CGMRC | CGMRC | Torrey Place Apartments | 619,046 | 788,643 | 2/28/2015 | 12 | Trailing 12 | 1,392,271 | 654,606 | 737,665 | 8.6% | |||||||||||||||
| 40 | Loan | 51 | CGMRC | CGMRC | Amsdell FL/NJ Self Storage Portfolio | 502,304 | 690,687 | 4/30/2015 | 12 | Trailing 12 | 1,192,991 | 495,490 | 697,501 | 8.7% | ||||||||||||||
| 40.01 | Property | Compass Self Storage | 267,382 | 439,628 | 4/30/2015 | 12 | Trailing 12 | 707,010 | 263,942 | 443,068 | ||||||||||||||||||
| 40.02 | Property | Access Self Storage | 234,922 | 251,059 | 4/30/2015 | 12 | Trailing 12 | 485,981 | 231,548 | 254,433 | ||||||||||||||||||
| 41 | Loan | CCRE | CCRE | Midwest Retail Portfolio | N/A | N/A | N/A | N/A | Not Available | 749,133 | 89,888 | 659,245 | 8.8% | |||||||||||||||
| 41.01 | Property | Mattress Firm & Vitamin Shoppe - Cuyahoga Falls, OH | N/A | N/A | N/A | N/A | Not Available | 271,133 | 31,637 | 239,496 | ||||||||||||||||||
| 41.02 | Property | Destination XL - Evergreen Park, IL | N/A | N/A | N/A | N/A | Not Available | 229,008 | 24,155 | 204,853 | ||||||||||||||||||
| 41.03 | Property | Sleep Number & Noodles & Company - Tulsa, OK | N/A | N/A | N/A | N/A | Not Available | 248,992 | 34,096 | 214,897 | ||||||||||||||||||
| 42 | Loan | 15, 52 | CGMRC | CGMRC | Holiday Inn Express & Suites - Sherman TX | 1,251,017 | 952,736 | 4/30/2015 | 12 | Trailing 12 | 2,173,957 | 1,270,620 | 903,337 | 12.6% | ||||||||||||||
| 43 | Loan | 15, 53 | SMC | SMF I | River Pointe Shopping Center | 121,493 | 350,368 | 4/30/2015 | 12 | Trailing 12 | 771,285 | 140,074 | 631,210 | 9.9% | ||||||||||||||
| 44 | Loan | GSCRE | GSMC | Hunters Point Apartments | 613,875 | 555,595 | 5/31/2015 | 12 | Trailing 12 | 1,182,167 | 605,872 | 576,295 | 9.4% | |||||||||||||||
| 45 | Loan | 11 | GSMC | GSMC | Crown Meadows | 260,216 | 630,916 | 5/31/2015 | 12 | Trailing 12 | 902,660 | 283,151 | 619,509 | 10.3% | ||||||||||||||
| 46 | Loan | SMC | SMF I | Cross Creek Medical Office | 407,137 | 679,092 | 5/31/2015 | 12 | Trailing 12 | 1,119,662 | 408,765 | 710,897 | 12.5% | |||||||||||||||
| 47 | Loan | GSMC | GSMC | ExtraSpace Colfax and Harlan | 343,408 | 635,445 | 4/30/2015 | 12 | Trailing 12 | 1,009,530 | 347,921 | 661,609 | 12.0% | |||||||||||||||
| 48 | Loan | GSMC | GSMC | FedEx Regional Distribution Center | N/A | N/A | N/A | N/A | Not Available | 529,678 | 64,654 | 465,025 | 9.8% | |||||||||||||||
| 49 | Loan | 54 | GSMC | GSMC | Forest Gate Shopping Center | N/A | N/A | N/A | N/A | Not Available | 615,395 | 156,421 | 458,974 | 10.0% | ||||||||||||||
| 50 | Loan | SMC | SMF I | Rite Aid Cedar Springs, MI | 16,800 | 438,180 | 5/31/2015 | 12 | Trailing 12 | 445,880 | 20,302 | 425,579 | 9.5% | |||||||||||||||
| 51 | Loan | CCRE | CCRE | Delray Pointe | N/A | N/A | N/A | N/A | Not Available | 553,145 | 179,973 | 373,172 | 8.5% | |||||||||||||||
| 52 | Loan | CGMRC | CGMRC | 24 Simon Street | N/A | N/A | N/A | N/A | Not Available | 627,306 | 128,207 | 499,100 | 11.7% | |||||||||||||||
| 53 | Loan | MC-FiveMile | MC-FiveMile | Binford Shoppes | N/A | N/A | N/A | N/A | Not Available | 601,676 | 129,013 | 472,663 | 11.5% | |||||||||||||||
| 54 | Loan | SMC | SMF I | CVS Shelby | N/A | N/A | N/A | N/A | Not Available | 352,195 | 7,044 | 345,152 | 8.6% | |||||||||||||||
| 55 | Loan | SMC | SMF I | Flamingo Retail | 78,801 | 266,315 | 4/30/2015 | 12 | Trailing 12 | 407,249 | 75,042 | 332,207 | 8.9% | |||||||||||||||
| 56 | Loan | SMC | SMF I | Harrisonville Crossing | 176,338 | 329,663 | 4/30/2015 | 12 | Trailing 12 | 530,836 | 155,697 | 375,139 | 10.2% | |||||||||||||||
| 57 | Loan | GSCRE | GSMC | Redan Cove Apartments | 478,363 | 452,608 | 5/31/2015 | 12 | Trailing 12 | 925,220 | 504,045 | 421,175 | 11.5% | |||||||||||||||
| 58 | Loan | CCRE | CCRE | Moraga Plaza | 107,696 | 379,791 | 3/31/2015 | 12 | Trailing 12 | 505,680 | 117,986 | 387,694 | 11.6% | |||||||||||||||
| 59 | Loan | CCRE | CCRE | CVS Jersey Shore | N/A | N/A | N/A | N/A | Not Available | 253,024 | 5,060 | 247,963 | 7.7% | |||||||||||||||
| 60 | Loan | 55, 56 | MC-FiveMile | MC-FiveMile | Lakewood Galleria | 472,783 | 335,542 | 5/31/2015 | 11 | Trailing 11 | 873,805 | 598,351 | 275,454 | 8.9% | ||||||||||||||
| 61 | Loan | CCRE | CCRE | Shoppes of Old Peachtree | N/A | N/A | N/A | N/A | Not Available | 400,823 | 111,182 | 289,641 | 9.6% | |||||||||||||||
| 62 | Loan | SMC | SMF I | Millennium Business Center | 353,702 | 283,192 | 3/31/2015 | 12 | Trailing 12 | 707,345 | 330,352 | 376,993 | 12.6% | |||||||||||||||
| 63 | Loan | 57 | MC-FiveMile | MC-FiveMile | Lakewood Village | 58,721 | 359,251 | 3/31/2015 | 12 | Trailing 12 | 401,727 | 119,081 | 282,646 | 11.1% | ||||||||||||||
| A-28 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | 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 ($) | As Stabilized Appraisal Date | ||||||||||||||
| 1 | Loan | 8, 9, 10 | CGMRC | CGMRC | Ascentia MHC Portfolio | 263,530 | 0 | 14,686,930 | 1.68 | 10.1% | 228,370,000 | Various | NAP | Various | ||||||||||||||
| 1.01 | Property | Eagle River | 23,825 | 0 | 3,703,289 | 54,660,000 | 5/16/2015 | NAP | NAP | |||||||||||||||||||
| 1.02 | Property | Foxridge Farm | 22,450 | 0 | 1,791,370 | 25,790,000 | 5/15/2015 | NAP | NAP | |||||||||||||||||||
| 1.03 | Property | River Valley | 9,808 | 0 | 1,118,387 | 16,220,000 | 5/16/2015 | NAP | NAP | |||||||||||||||||||
| 1.04 | Property | West Winds | 19,688 | 0 | 887,494 | 11,830,000 | 5/11/2015 | NAP | NAP | |||||||||||||||||||
| 1.05 | Property | Skyline Village | 7,313 | 0 | 822,650 | 10,970,000 | 5/11/2015 | NAP | NAP | |||||||||||||||||||
| 1.06 | Property | Gaslight Village | 24,873 | 0 | 564,110 | 9,150,000 | 5/12/2015 | NAP | NAP | |||||||||||||||||||
| 1.07 | Property | Dream Island | 6,993 | 0 | 507,314 | 6,350,000 | 5/16/2015 | NAP | NAP | |||||||||||||||||||
| 1.08 | Property | Valley Ridge | 7,152 | 0 | 325,640 | 6,220,000 | 5/19/2015 | NAP | NAP | |||||||||||||||||||
| 1.09 | Property | Western Hills | 3,138 | 0 | 373,430 | 5,070,000 | 5/11/2015 | NAP | NAP | |||||||||||||||||||
| 1.10 | Property | Lake Fork | 9,013 | 0 | 396,506 | 4,930,000 | 5/16/2015 | NAP | NAP | |||||||||||||||||||
| 1.11 | Property | Aloha Vegas | 2,571 | 0 | 261,550 | 6,400,000 | 5/19/2015 | 8,570,000 | 5/19/2017 | |||||||||||||||||||
| 1.12 | Property | Kingswood Estates | 11,474 | 0 | 370,397 | 4,710,000 | 5/12/2015 | NAP | NAP | |||||||||||||||||||
| 1.13 | Property | Country Oaks | 5,273 | 0 | 305,848 | 4,950,000 | 5/19/2015 | NAP | NAP | |||||||||||||||||||
| 1.14 | Property | Woodlawn Estates | 13,179 | 0 | 290,888 | 4,330,000 | 5/12/2015 | NAP | NAP | |||||||||||||||||||
| 1.15 | Property | Buckingham Village | 9,792 | 0 | 237,707 | 4,360,000 | 5/13/2015 | NAP | NAP | |||||||||||||||||||
| 1.16 | Property | Woodview | 3,167 | 0 | 247,030 | 3,560,000 | 5/23/2015 | NAP | NAP | |||||||||||||||||||
| 1.17 | Property | West Park Plaza | 11,717 | 0 | 246,168 | 2,930,000 | 5/12/2015 | NAP | NAP | |||||||||||||||||||
| 1.18 | Property | Valle Grande | 11,617 | 0 | 237,125 | 2,800,000 | 5/14/2015 | NAP | NAP | |||||||||||||||||||
| 1.19 | Property | Riviera de Sandia | 8,663 | 0 | 223,787 | 3,300,000 | 5/14/2015 | NAP | NAP | |||||||||||||||||||
| 1.20 | Property | Cedar Village | 2,598 | 0 | 180,555 | 2,650,000 | 5/15/2015 | NAP | NAP | |||||||||||||||||||
| 1.21 | Property | Rancho Bridger | 3,000 | 0 | 235,742 | 2,950,000 | 5/11/2015 | NAP | NAP | |||||||||||||||||||
| 1.22 | Property | Sheltered Valley | 2,264 | 0 | 200,612 | 2,460,000 | 5/11/2015 | NAP | NAP | |||||||||||||||||||
| 1.23 | Property | Vals | 8,303 | 0 | 208,306 | 2,810,000 | 5/13/2015 | NAP | NAP | |||||||||||||||||||
| 1.24 | Property | Countryside Estates | 21,555 | 0 | 139,693 | 2,170,000 | 5/12/2015 | NAP | NAP | |||||||||||||||||||
| 1.25 | Property | W bar K | 1,307 | 0 | 184,947 | 2,270,000 | 5/11/2015 | NAP | NAP | |||||||||||||||||||
| 1.26 | Property | Trails End | 1,000 | 0 | 117,760 | 1,650,000 | 5/11/2015 | NAP | NAP | |||||||||||||||||||
| 1.27 | Property | Windgate | 2,682 | 0 | 137,278 | 1,780,000 | 5/13/2015 | NAP | NAP | |||||||||||||||||||
| 1.28 | Property | Golden Eagle | 1,642 | 0 | 114,524 | 1,330,000 | 5/11/2015 | NAP | NAP | |||||||||||||||||||
| 1.29 | Property | Mountain Springs | 2,667 | 0 | 103,732 | 1,390,000 | 5/11/2015 | NAP | NAP | |||||||||||||||||||
| 1.30 | Property | North Breeze | 2,392 | 0 | 63,915 | 1,230,000 | 5/19/2015 | NAP | NAP | |||||||||||||||||||
| 1.31 | Property | Sugar Creek | 1,553 | 0 | 69,540 | 950,000 | 5/11/2015 | NAP | NAP | |||||||||||||||||||
| 1.32 | Property | Hillside | 867 | 0 | 19,637 | 360,000 | 5/11/2015 | NAP | NAP | |||||||||||||||||||
| 2 | Loan | GSMC | GSMC | Fig Garden Village | 142,644 | 245,171 | 6,122,400 | 1.42 | 8.3% | 107,000,000 | 5/13/2015 | NAP | NAP | |||||||||||||||
| 3 | Loan | 15, 16 | GSMC | GSMC | Bassett Place | 138,300 | 301,706 | 5,933,425 | 1.51 | 9.1% | 89,165,000 | 4/27/2015 | 95,200,000 | 1/1/2016 | ||||||||||||||
| 4 | Loan | GSMC | GSMC | JW Marriott Cherry Creek | 963,273 | 0 | 6,981,098 | 1.80 | 10.7% | 93,300,000 | 5/26/2015 | NAP | NAP | |||||||||||||||
| 5 | Loan | 11, 12, 13, 14 | GSMC | GSMC | Dallas Market Center | 764,053 | 1,153,463 | 31,915,179 | 2.13 | 12.4% | 403,000,000 | 3/23/2015 | NAP | NAP | ||||||||||||||
| 6 | Loan | 15, 17, 18 | CGMRC | CGMRC | Kaiser Center | 202,751 | 1,163,073 | 11,721,793 | 1.39 | 8.4% | 198,700,000 | 4/21/2015 | 220,200,000 | 4/21/2016 | ||||||||||||||
| 7 | Loan | 19 | CGMRC | CGMRC | Hilton Garden Inn Pittsburgh/Southpointe | 456,230 | 0 | 3,464,556 | 1.93 | 11.5% | 43,700,000 | 5/13/2015 | NAP | NAP | ||||||||||||||
| 8 | Loan | 15, 20, 21 | GSMC | GSMC | Doubletree Tallahassee | 402,166 | 0 | 2,827,193 | 1.75 | 11.1% | 36,335,000 | 5/26/2015 | 36,535,000 | 7/26/2015 | ||||||||||||||
| 9 | Loan | 22, 23, 24, 25 | CGMRC, BANA | CGMRC | US StorageMart Portfolio | 768,343 | 0 | 38,343,518 | 5.27 | 20.3% | 676,500,000 | Various | NAP | NAP | ||||||||||||||
| 9.01 | Property | 50 Wallabout Street | 14,877 | 0 | 2,030,376 | 32,600,000 | 10/29/2014 | NAP | NAP | |||||||||||||||||||
| 9.02 | Property | 250 Flanagan Way | 16,145 | 0 | 1,305,822 | 22,900,000 | 11/3/2014 | NAP | NAP | |||||||||||||||||||
| 9.03 | Property | 6700 River Road | 13,944 | 0 | 1,231,311 | 22,900,000 | 11/3/2014 | NAP | NAP | |||||||||||||||||||
| 9.04 | Property | 1015 North Halsted Street | 16,935 | 0 | 937,129 | 18,340,000 | 11/13/2014 | NAP | NAP | |||||||||||||||||||
| 9.05 | Property | 7536 Wornall Road | 14,686 | 0 | 1,214,181 | 17,670,000 | 11/7/2014 | NAP | NAP | |||||||||||||||||||
| 9.06 | Property | 640 Southwest 2nd Avenue | 7,807 | 0 | 1,166,623 | 16,000,000 | 10/30/2014 | NAP | NAP | |||||||||||||||||||
| 9.07 | Property | 4920 Northwest 7th Street | 13,803 | 0 | 1,119,153 | 16,100,000 | 10/30/2014 | NAP | NAP | |||||||||||||||||||
| 9.08 | Property | 9925 Southwest 40th Street | 15,643 | 0 | 1,082,032 | 15,600,000 | 10/30/2014 | NAP | NAP | |||||||||||||||||||
| 9.09 | Property | 9220 West 135th Street | 16,796 | 0 | 818,530 | 14,850,000 | 11/8/2014 | NAP | NAP | |||||||||||||||||||
| 9.10 | Property | 980 4th Avenue | 6,791 | 0 | 955,732 | 14,000,000 | 10/29/2014 | NAP | NAP | |||||||||||||||||||
| 9.11 | Property | 405 South Federal Highway | 18,891 | 0 | 867,424 | 14,350,000 | 10/30/2014 | NAP | NAP | |||||||||||||||||||
| 9.12 | Property | 11001 Excelsior Boulevard | 27,709 | 0 | 998,038 | 13,840,000 | 11/13/2014 | NAP | NAP | |||||||||||||||||||
| 9.13 | Property | 11325 Lee Highway | 7,551 | 0 | 778,151 | 13,630,000 | 11/12/2014 | NAP | NAP | |||||||||||||||||||
| 9.14 | Property | 2021 Griffin Road | 16,918 | 0 | 958,430 | 13,400,000 | 10/30/2014 | NAP | NAP | |||||||||||||||||||
| 9.15 | Property | 400 West Olmos Drive | 12,108 | 0 | 880,220 | 13,240,000 | 11/12/2014 | NAP | NAP | |||||||||||||||||||
| 9.16 | Property | 14151 Wyandotte Street | 14,795 | 0 | 853,668 | 12,380,000 | 11/7/2014 | NAP | NAP | |||||||||||||||||||
| 9.17 | Property | 5979 Butterfield Road | 18,227 | 0 | 659,679 | 11,850,000 | 11/13/2014 | NAP | NAP | |||||||||||||||||||
| 9.18 | Property | 115 Park Avenue | 13,757 | 0 | 958,917 | 11,680,000 | 11/4/2014 | NAP | NAP | |||||||||||||||||||
| 9.19 | Property | 3500 Southwest 160th Avenue | 14,322 | 0 | 697,439 | 11,400,000 | 10/30/2014 | NAP | NAP | |||||||||||||||||||
| 9.20 | Property | 2445 Crain Highway | 11,092 | 0 | 611,522 | 11,240,000 | 11/12/2014 | NAP | NAP | |||||||||||||||||||
| 9.21 | Property | 100 West North Avenue | 13,798 | 0 | 737,395 | 11,120,000 | 11/13/2014 | NAP | NAP | |||||||||||||||||||
| 9.22 | Property | 2727 Shermer Road | 15,181 | 0 | 600,313 | 10,380,000 | 11/13/2014 | NAP | NAP | |||||||||||||||||||
| 9.23 | Property | 15201 Antioch Road | 15,071 | 0 | 575,517 | 10,400,000 | 11/8/2014 | NAP | NAP | |||||||||||||||||||
| 9.24 | Property | 2450 Mandela Parkway | 8,051 | 0 | 644,489 | 9,860,000 | 11/12/2014 | NAP | NAP | |||||||||||||||||||
| 9.25 | Property | 184-02 Jamaica Avenue | 6,982 | 0 | 498,016 | 9,700,000 | 10/29/2014 | NAP | NAP | |||||||||||||||||||
| 9.26 | Property | 9012 Northwest Prairie View Road | 15,561 | 0 | 590,558 | 9,390,000 | 11/8/2014 | NAP | NAP | |||||||||||||||||||
| A-29 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | 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 ($) | Appraisal Date | As Stabilized Appraised Value ($) | As Stabilized Appraisal Date | ||||||||||||||
| 9.27 | Property | 16101 West 95th Street | 13,891 | 0 | 510,822 | 8,650,000 | 11/8/2014 | NAP | NAP | |||||||||||||||||||
| 9.28 | Property | 3100 North Mannheim | 15,397 | 0 | 475,341 | 7,870,000 | 11/13/2014 | NAP | NAP | |||||||||||||||||||
| 9.29 | Property | 9580 Potranco Road | 11,862 | 0 | 458,936 | 7,750,000 | 11/12/2014 | NAP | NAP | |||||||||||||||||||
| 9.30 | Property | 18025 Monterey Street | 8,256 | 0 | 550,018 | 7,760,000 | 11/12/2014 | NAP | NAP | |||||||||||||||||||
| 9.31 | Property | 9N 004 Route 59 | 15,700 | 0 | 479,994 | 7,560,000 | 11/13/2014 | NAP | NAP | |||||||||||||||||||
| 9.32 | Property | 5115 Clayton Road | 8,180 | 0 | 461,059 | 7,460,000 | 11/12/2014 | NAP | NAP | |||||||||||||||||||
| 9.33 | Property | 9702 West 67th Street | 12,787 | 0 | 427,883 | 7,400,000 | 11/8/2014 | NAP | NAP | |||||||||||||||||||
| 9.34 | Property | 794 Scenic Highway | 12,804 | 0 | 528,368 | 7,380,000 | 11/8/2014 | NAP | NAP | |||||||||||||||||||
| 9.35 | Property | 12430 Bandera Road | 11,777 | 0 | 454,428 | 7,280,000 | 11/12/2014 | NAP | NAP | |||||||||||||||||||
| 9.36 | Property | 4000 South Providence Road | 12,061 | 0 | 462,016 | 7,200,000 | 11/6/2014 | NAP | NAP | |||||||||||||||||||
| 9.37 | Property | 2743 San Pablo Avenue | 8,800 | 0 | 563,005 | 7,000,000 | 11/12/2014 | NAP | NAP | |||||||||||||||||||
| 9.38 | Property | 819 North Eola Road | 11,807 | 0 | 428,339 | 6,880,000 | 11/13/2014 | NAP | NAP | |||||||||||||||||||
| 9.39 | Property | 2506 West Worley Street | 13,107 | 0 | 456,338 | 6,870,000 | 11/6/2014 | NAP | NAP | |||||||||||||||||||
| 9.40 | Property | 15601 FM 1325 | 12,746 | 0 | 407,425 | 6,800,000 | 11/6/2014 | NAP | NAP | |||||||||||||||||||
| 9.41 | Property | 10700 West 159th Street | 9,139 | 0 | 389,871 | 6,600,000 | 11/13/2014 | NAP | NAP | |||||||||||||||||||
| 9.42 | Property | 2403 Rangeline Street | 24,102 | 0 | 530,885 | 6,430,000 | 11/6/2014 | NAP | NAP | |||||||||||||||||||
| 9.43 | Property | 6714 South Cottage Grove Avenue and 6932 South South Chicago Avenue | 9,040 | 0 | 397,989 | 6,040,000 | 11/13/2014 | NAP | NAP | |||||||||||||||||||
| 9.44 | Property | 2277 Walters Road | 9,771 | 0 | 444,501 | 6,000,000 | 11/12/2014 | NAP | NAP | |||||||||||||||||||
| 9.45 | Property | 1575 Thousand Oaks Drive | 10,141 | 0 | 396,523 | 6,000,000 | 11/12/2014 | NAP | NAP | |||||||||||||||||||
| 9.46 | Property | 7460 Frontage Road | 11,240 | 0 | 346,863 | 6,000,000 | 11/8/2014 | NAP | NAP | |||||||||||||||||||
| 9.47 | Property | 6401 Third Street | 5,024 | 0 | 388,336 | 5,850,000 | 11/6/2014 | NAP | NAP | |||||||||||||||||||
| 9.48 | Property | 2816 Eaton Road | 10,539 | 0 | 333,041 | 5,700,000 | 11/4/2014 | NAP | NAP | |||||||||||||||||||
| 9.49 | Property | 3985 Atlanta Highway | 10,894 | 0 | 423,585 | 5,160,000 | 11/8/2014 | NAP | NAP | |||||||||||||||||||
| 9.50 | Property | 11510 North Main Street | 12,934 | 0 | 322,997 | 5,120,000 | 11/8/2014 | NAP | NAP | |||||||||||||||||||
| 9.51 | Property | 750 Winchester Road | 9,350 | 0 | 419,578 | 4,970,000 | 11/5/2014 | NAP | NAP | |||||||||||||||||||
| 9.52 | Property | 3401 Broadway Boulevard | 7,073 | 0 | 296,779 | 4,970,000 | 11/7/2014 | NAP | NAP | |||||||||||||||||||
| 9.53 | Property | 1720 Grand Boulevard | 7,872 | 0 | 261,065 | 4,560,000 | 11/7/2014 | NAP | NAP | |||||||||||||||||||
| 9.54 | Property | 1310 South Enterprise Street | 10,765 | 0 | 221,960 | 4,480,000 | 11/8/2014 | NAP | NAP | |||||||||||||||||||
| 9.55 | Property | 2420 St Mary’s Boulevard | 9,873 | 0 | 354,239 | 4,200,000 | 11/6/2014 | NAP | NAP | |||||||||||||||||||
| 9.56 | Property | 3500 I-70 Drive Southeast | 7,222 | 0 | 281,882 | 4,120,000 | 11/6/2014 | NAP | NAP | |||||||||||||||||||
| 9.57 | Property | 195 Southwest Boulevard | 4,847 | 0 | 253,606 | 4,100,000 | 11/8/2014 | NAP | NAP | |||||||||||||||||||
| 9.58 | Property | 8900 Northwest Prairie View Road | 7,440 | 0 | 287,779 | 4,050,000 | 11/8/2014 | NAP | NAP | |||||||||||||||||||
| 9.59 | Property | 1601 Twilight Trail | 9,223 | 0 | 336,061 | 3,990,000 | 11/5/2014 | NAP | NAP | |||||||||||||||||||
| 9.60 | Property | 1515 Church Street | 10,758 | 0 | 274,076 | 3,710,000 | 11/14/2014 | NAP | NAP | |||||||||||||||||||
| 9.61 | Property | 1891 North Columbia Street | 8,653 | 0 | 272,984 | 3,400,000 | 11/8/2014 | NAP | NAP | |||||||||||||||||||
| 9.62 | Property | 1200 US #1 | 2,616 | 0 | 151,376 | 2,740,000 | 11/6/2014 | NAP | NAP | |||||||||||||||||||
| 9.63 | Property | 251 Collins Industrial Boulevard | 7,676 | 0 | 142,658 | 2,580,000 | 11/8/2014 | NAP | NAP | |||||||||||||||||||
| 9.64 | Property | 2310 Paris Road | 6,265 | 0 | 206,925 | 2,430,000 | 11/6/2014 | NAP | NAP | |||||||||||||||||||
| 9.65 | Property | 1820 West Business Loop 70 | 3,689 | 0 | 85,412 | 1,290,000 | 11/6/2014 | NAP | NAP | |||||||||||||||||||
| 9.66 | Property | 1723 East Florida | 5,582 | 0 | 87,911 | 1,270,000 | 11/7/2014 | NAP | NAP | |||||||||||||||||||
| 10 | Loan | 15, 26 | GSMC | GSMC | Selig Office Portfolio | 407,864 | 1,361,353 | 30,307,148 | 2.22 | 8.8% | 544,500,000 | 3/2/2015 | 553,400,000 | Various | ||||||||||||||
| 10.01 | Property | 27 | 1000 Second Avenue | 111,948 | 382,322 | 10,106,504 | 192,000,000 | 3/2/2015 | NAP | NAP | ||||||||||||||||||
| 10.02 | Property | 28 | 2901 Third Avenue | 67,466 | 165,082 | 4,058,884 | 82,000,000 | 3/2/2015 | 84,000,000 | 3/1/2016 | ||||||||||||||||||
| 10.03 | Property | 3101 Western Avenue | 46,759 | 179,300 | 4,167,663 | 69,000,000 | 3/2/2015 | NAP | NAP | |||||||||||||||||||
| 10.04 | Property | 29 | 300 Elliott Avenue West | 56,540 | 207,115 | 3,790,919 | 60,500,000 | 3/2/2015 | NAP | NAP | ||||||||||||||||||
| 10.05 | Property | 30 | 3131 Elliott Avenue | 47,462 | 174,152 | 3,463,718 | 59,500,000 | 3/2/2015 | 63,500,000 | 3/1/2016 | ||||||||||||||||||
| 10.06 | Property | 2615 Fourth Avenue | 31,069 | 111,657 | 2,097,270 | 35,800,000 | 3/2/2015 | 37,200,000 | 9/1/2015 | |||||||||||||||||||
| 10.07 | Property | 190 Queen Anne Avenue North | 21,146 | 53,364 | 1,209,573 | 21,100,000 | 3/2/2015 | NAP | NAP | |||||||||||||||||||
| 10.08 | Property | 31 | 200 First Avenue West | 16,618 | 56,295 | 852,940 | 16,000,000 | 3/2/2015 | 17,500,000 | 6/1/2016 | ||||||||||||||||||
| 10.09 | Property | 18 West Mercer Street | 8,858 | 32,065 | 559,677 | 8,600,000 | 3/2/2015 | NAP | NAP | |||||||||||||||||||
| 11 | Loan | 32, 33, 34 | CGMRC, MSBNA | CGMRC | Alderwood Mall | 86,356 | 1,434,194 | 32,610,280 | 2.24 | 14.4% | 693,500,000 | 3/17/2015 | NAP | NAP | ||||||||||||||
| 12 | Loan | SMC | SMF I | Sysmex Way | 12,750 | 0 | 1,846,052 | 1.24 | 7.7% | 33,200,000 | 4/15/2015 | NAP | NAP | |||||||||||||||
| 13 | Loan | 35 | CGMRC | CGMRC | Cypress Retail Center | 14,858 | 79,420 | 1,887,459 | 1.46 | 8.5% | 32,500,000 | 4/29/2015 | NAP | NAP | ||||||||||||||
| 14 | Loan | GSMC | GSMC | Court at Deptford II | 28,364 | 78,828 | 1,741,525 | 1.29 | 7.9% | 32,500,000 | 3/26/2015 | NAP | NAP | |||||||||||||||
| 15 | Loan | CCRE | CCRE | ART Multi-State Portfolio II | 158,530 | 0 | 1,907,582 | 1.46 | 9.3% | 27,450,000 | Various | NAP | NAP | |||||||||||||||
| 15.01 | Property | Annhurst | 33,987 | 0 | 420,967 | 6,500,000 | 4/29/2015 | NAP | NAP | |||||||||||||||||||
| 15.02 | Property | Applegate | 37,482 | 0 | 415,419 | 5,750,000 | 4/23/2015 | NAP | NAP | |||||||||||||||||||
| 15.03 | Property | Heron Pointe | 30,571 | 0 | 354,901 | 4,600,000 | 4/28/2015 | NAP | NAP | |||||||||||||||||||
| 15.04 | Property | Meadowood | 21,386 | 0 | 250,524 | 4,000,000 | 4/28/2015 | NAP | NAP | |||||||||||||||||||
| 15.05 | Property | Ridgewood | 17,241 | 0 | 251,075 | 3,500,000 | 4/23/2015 | NAP | NAP | |||||||||||||||||||
| 15.06 | Property | Heathmoore | 17,863 | 0 | 214,696 | 3,100,000 | 4/23/2015 | NAP | NAP | |||||||||||||||||||
| 16 | Loan | 36 | SMC | SMF I | Freshwater Commons | 26,191 | 41,500 | 1,553,044 | 1.31 | 8.1% | 26,000,000 | 5/20/2015 | NAP | NAP | ||||||||||||||
| 17 | Loan | GSMC | GSMC | Eddystone Crossing Shopping Center | 23,625 | 52,422 | 1,382,788 | 1.29 | 7.8% | 25,000,000 | 5/15/2015 | NAP | NAP | |||||||||||||||
| 18 | Loan | MC-FiveMile | MC-FiveMile | Skyline Property Portfolio | 37,015 | 134,899 | 1,494,552 | 1.49 | 9.9% | 22,600,000 | Various | 23,830,000 | Various | |||||||||||||||
| 18.01 | Property | Heartland Village Shopping Center | 5,228 | 32,395 | 404,224 | 6,000,000 | 5/18/2015 | NAP | NAP | |||||||||||||||||||
| 18.02 | Property | Park 52 | 7,488 | 21,414 | 228,012 | 2,950,000 | 5/13/2015 | NAP | NAP | |||||||||||||||||||
| 18.03 | Property | Andrade Business Park | 5,850 | 13,781 | 227,431 | 2,630,000 | 5/13/2015 | NAP | NAP | |||||||||||||||||||
| 18.04 | Property | Fairview Corners | 2,080 | 15,400 | 155,269 | 1,900,000 | 5/18/2015 | NAP | NAP | |||||||||||||||||||
| 18.05 | Property | Elmwood Tech | 3,757 | 9,370 | 114,495 | 1,650,000 | 5/13/2015 | 1,750,000 | 9/1/2016 | |||||||||||||||||||
| 18.06 | Property | White River Landing | 1,820 | 11,498 | 101,362 | 1,450,000 | 5/18/2015 | NAP | NAP | |||||||||||||||||||
| 18.07 | Property | Holiday Center | 7,650 | 15,667 | 109,920 | 2,870,000 | 5/18/2015 | 3,700,000 | 6/1/2018 | |||||||||||||||||||
| 18.08 | Property | Whiteland Retail Center | 2,518 | 10,118 | 81,399 | 2,200,000 | 5/18/2015 | 2,500,000 | 6/1/2016 | |||||||||||||||||||
| 18.09 | Property | Franklin Shoppes | 624 | 5,256 | 72,440 | 950,000 | 5/18/2015 | NAP | NAP | |||||||||||||||||||
| 19 | Loan | 37, 38, 39 | SMC | SMF I | Hampton Inn Idaho Falls Airport | 119,804 | 0 | 906,308 | 1.66 | 11.4% | 11,500,000 | 5/28/2015 | NAP | NAP | ||||||||||||||
| A-30 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | 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 ($) | As Stabilized Appraisal Date | ||||||||||||||
| 20 | Loan | 37, 38, 40 | SMC | SMF I | La Quinta Inn & Suites Idaho Falls | 83,046 | 0 | 626,447 | 1.66 | 11.4% | 7,800,000 | 5/28/2015 | NAP | NAP | ||||||||||||||
| 21 | Loan | CCRE | CCRE | Rio Linda Shopping Center | 11,562 | 57,810 | 1,026,107 | 1.27 | 8.0% | 17,100,000 | 4/20/2015 | NAP | NAP | |||||||||||||||
| 22 | Loan | 41 | MC-FiveMile | MC-FiveMile | Chicago Multifamily Portfolio | 82,651 | 0 | 1,189,222 | 1.42 | 9.5% | 17,285,000 | 5/12/2015 | NAP | NAP | ||||||||||||||
| 22.01 | Property | 5334-5362 West Madison Street | 14,400 | 0 | 268,585 | 3,950,000 | 5/12/2015 | NAP | NAP | |||||||||||||||||||
| 22.02 | Property | 5300 South Martin Luther King Junior Drive | 9,742 | 0 | 166,558 | 2,275,000 | 5/12/2015 | NAP | NAP | |||||||||||||||||||
| 22.03 | Property | 1115-27 East 81st Street | 11,700 | 0 | 132,567 | 2,020,000 | 5/12/2015 | NAP | NAP | |||||||||||||||||||
| 22.04 | Property | 5248 South Martin Luther King Junior Drive | 9,909 | 0 | 153,281 | 1,790,000 | 5/12/2015 | NAP | NAP | |||||||||||||||||||
| 22.05 | Property | 4900-4910 West Jackson Boulevard | 8,700 | 0 | 106,394 | 1,940,000 | 5/12/2015 | NAP | NAP | |||||||||||||||||||
| 22.06 | Property | 130-136 North Leamington Avenue | 6,300 | 0 | 117,035 | 1,620,000 | 5/12/2015 | NAP | NAP | |||||||||||||||||||
| 22.07 | Property | 8211-8213, 8214, and 8223 South Exchange Avenue | 8,100 | 0 | 98,586 | 1,500,000 | 5/12/2015 | NAP | NAP | |||||||||||||||||||
| 22.08 | Property | 8231-8239 South Ingleside | 8,400 | 0 | 73,411 | 1,100,000 | 5/12/2015 | NAP | NAP | |||||||||||||||||||
| 22.09 | Property | 3101 W. Lexington Street | 3,000 | 0 | 39,613 | 620,000 | 5/12/2015 | NAP | NAP | |||||||||||||||||||
| 22.10 | Property | 8200 South Exchange Avenue | 2,400 | 0 | 33,192 | 470,000 | 5/12/2015 | NAP | NAP | |||||||||||||||||||
| 23 | Loan | GSMC | GSMC | Palomar Point | 15,983 | 48,410 | 1,285,183 | 1.75 | 10.3% | 20,100,000 | 4/10/2015 | NAP | NAP | |||||||||||||||
| 24 | Loan | 42 | CCRE | CCRE | Huntsville Portfolio | 31,012 | 76,938 | 1,022,169 | 1.30 | 8.5% | 16,510,000 | Various | NAP | NAP | ||||||||||||||
| 24.01 | Property | Paramount Place | 6,787 | 16,967 | 389,207 | 6,000,000 | 1/19/2015 | NAP | NAP | |||||||||||||||||||
| 24.02 | Property | Memorial Plaza | 13,837 | 26,610 | 362,094 | 5,750,000 | 1/20/2015 | NAP | NAP | |||||||||||||||||||
| 24.03 | Property | Creekside Corners | 3,613 | 12,044 | 164,668 | 3,000,000 | 1/19/2015 | NAP | NAP | |||||||||||||||||||
| 24.04 | Property | Greensboro Plaza | 5,580 | 18,600 | 62,615 | 1,100,000 | 1/20/2015 | NAP | NAP | |||||||||||||||||||
| 24.05 | Property | Exchange Place | 1,196 | 2,718 | 43,586 | 660,000 | 1/19/2015 | NAP | NAP | |||||||||||||||||||
| 25 | Loan | 15 | CGMRC | CGMRC | Shops at 69th Street | 25,772 | 119,685 | 1,334,381 | 1.92 | 11.9% | 17,200,000 | 5/20/2015 | 17,900,000 | 5/20/2016 | ||||||||||||||
| 26 | Loan | CGMRC | CGMRC | College Grove | 9,344 | 54,795 | 1,302,781 | 2.06 | 11.9% | 22,000,000 | 5/14/2015 | NAP | NAP | |||||||||||||||
| 27 | Loan | 43 | CCRE | CCRE | Brook Run Shopping Center | 29,548 | 110,804 | 1,074,208 | 2.37 | 9.8% | 18,300,000 | 4/23/2015 | NAP | NAP | ||||||||||||||
| 28 | Loan | CCRE | CCRE | Southeast Plaza | 31,184 | 129,700 | 1,080,776 | 1.63 | 10.1% | 15,400,000 | 4/16/2015 | NAP | NAP | |||||||||||||||
| 29 | Loan | GSMC | GSMC | Myrtle Beach Self Storage Center | 16,942 | 0 | 981,727 | 1.56 | 9.6% | 13,600,000 | 4/29/2015 | NAP | NAP | |||||||||||||||
| 30 | Loan | MC-FiveMile | MC-FiveMile | Birney Portfolio - Galleria Oaks | 53,250 | 0 | 915,606 | 1.49 | 9.2% | 14,060,000 | 6/3/2015 | NAP | NAP | |||||||||||||||
| 31 | Loan | 15, 44, 45, 46 | CCRE | CCRE | Holiday Inn Bolingbrook | 186,950 | 0 | 1,313,842 | 1.91 | 13.7% | 13,021,920 | 5/11/2015 | 14,200,000 | 6/1/2018 | ||||||||||||||
| 32 | Loan | 47 | CCRE | CCRE | Beaver Ruin Village I & II | 22,098 | 110,808 | 1,044,284 | 2.32 | 11.1% | 17,200,000 | 4/2/2015 | NAP | NAP | ||||||||||||||
| 32.01 | Property | Beaver Ruin Village I | 15,133 | 75,883 | 737,491 | 12,700,000 | 4/2/2015 | NAP | NAP | |||||||||||||||||||
| 32.02 | Property | Beaver Ruin Village II | 6,965 | 34,925 | 306,793 | 4,500,000 | 4/2/2015 | NAP | NAP | |||||||||||||||||||
| 33 | Loan | 48 | CCRE | CCRE | Maplewood Mixed Use | 17,044 | 70,733 | 796,308 | 1.38 | 8.8% | 13,850,000 | 4/10/2015 | NAP | NAP | ||||||||||||||
| 33.01 | Property | 4654 Maryland | 3,861 | 15,445 | 272,323 | 5,000,000 | 4/10/2015 | NAP | NAP | |||||||||||||||||||
| 33.02 | Property | 401 North Euclid | 4,323 | 14,114 | 172,967 | 2,925,000 | 4/10/2015 | NAP | NAP | |||||||||||||||||||
| 33.03 | Property | 7370 Manchester | 3,752 | 15,633 | 130,462 | 2,375,000 | 4/10/2015 | NAP | NAP | |||||||||||||||||||
| 33.04 | Property | 7350 Manchester | 2,336 | 11,682 | 63,192 | 1,525,000 | 4/10/2015 | NAP | NAP | |||||||||||||||||||
| 33.05 | Property | 7344 Manchester | 1,482 | 7,410 | 77,233 | 1,075,000 | 4/10/2015 | NAP | NAP | |||||||||||||||||||
| 33.06 | Property | 4229 Manchester | 1,290 | 6,449 | 80,130 | 950,000 | 4/10/2015 | NAP | NAP | |||||||||||||||||||
| 34 | Loan | MC-FiveMile | MC-FiveMile | 520 West Avenue | 6,486 | 27,302 | 765,809 | 1.35 | 8.5% | 13,190,000 | 2/24/2015 | NAP | NAP | |||||||||||||||
| 35 | Loan | 49, 50 | MC-FiveMile | MC-FiveMile | Conlon MHC Portfolio 3 | 23,950 | 0 | 1,037,482 | 1.89 | 11.5% | 14,685,000 | Various | 15,980,000 | Various | ||||||||||||||
| 35.01 | Property | All Star | 11,000 | 0 | 543,398 | 7,610,000 | 5/19/2015 | NAP | NAP | |||||||||||||||||||
| 35.02 | Property | Orion Oaks | 5,000 | 0 | 205,611 | 2,965,000 | 5/20/2015 | 3,200,000 | 5/20/2016 | |||||||||||||||||||
| 35.03 | Property | Oakland Glen | 4,750 | 0 | 184,669 | 2,990,000 | 5/20/2015 | 3,200,000 | 3/20/2016 | |||||||||||||||||||
| 35.04 | Property | Princeton Village | 3,200 | 0 | 103,804 | 1,120,000 | 5/20/2015 | 1,970,000 | 5/20/2019 | |||||||||||||||||||
| 36 | Loan | SMC | SMF I | Pangea 11 | 59,000 | 0 | 1,012,200 | 2.54 | 11.6% | 15,925,000 | 5/14/2015 | NAP | NAP | |||||||||||||||
| 36.01 | Property | 13905-13957 South Clark Street | N/A | N/A | N/A | 3,850,000 | 5/14/2015 | NAP | NAP | |||||||||||||||||||
| 36.02 | Property | 1101 North Lawler Avenue | N/A | N/A | N/A | 1,300,000 | 5/14/2015 | NAP | NAP | |||||||||||||||||||
| 36.03 | Property | 7800 South Jeffery Boulevard | N/A | N/A | N/A | 1,150,000 | 5/14/2015 | NAP | NAP | |||||||||||||||||||
| 36.04 | Property | 7701 South Yates Boulevard | N/A | N/A | N/A | 1,000,000 | 5/14/2015 | NAP | NAP | |||||||||||||||||||
| 36.05 | Property | 9040 South Bishop Street | N/A | N/A | N/A | 900,000 | 5/14/2015 | NAP | NAP | |||||||||||||||||||
| 36.06 | Property | 7949 South Ellis Avenue | N/A | N/A | N/A | 800,000 | 5/14/2015 | NAP | NAP | |||||||||||||||||||
| 36.07 | Property | 14138 South School Street | N/A | N/A | N/A | 750,000 | 5/14/2015 | NAP | NAP | |||||||||||||||||||
| 36.08 | Property | 6200 South Rockwell Street | N/A | N/A | N/A | 750,000 | 5/14/2015 | NAP | NAP | |||||||||||||||||||
| 36.09 | Property | 7055 South St. Lawrence Avenue | N/A | N/A | N/A | 750,000 | 5/14/2015 | NAP | NAP | |||||||||||||||||||
| 36.10 | Property | 5402 West Rice Street | N/A | N/A | N/A | 750,000 | 5/14/2015 | NAP | NAP | |||||||||||||||||||
| 36.11 | Property | 7056 South Eberhart Avenue | N/A | N/A | N/A | 725,000 | 5/14/2015 | NAP | NAP | |||||||||||||||||||
| 36.12 | Property | 204 West 138th Street | N/A | N/A | N/A | 700,000 | 5/14/2015 | NAP | NAP | |||||||||||||||||||
| 36.13 | Property | 7956 South Burnham Avenue | N/A | N/A | N/A | 650,000 | 5/14/2015 | NAP | NAP | |||||||||||||||||||
| 36.14 | Property | 9100 South Dauphin Avenue | N/A | N/A | N/A | 650,000 | 5/14/2015 | NAP | NAP | |||||||||||||||||||
| 36.15 | Property | 8208 South Drexel Avenue | N/A | N/A | N/A | 600,000 | 5/14/2015 | NAP | NAP | |||||||||||||||||||
| 36.16 | Property | 8640 South Ingleside Avenue | N/A | N/A | N/A | 600,000 | 5/14/2015 | NAP | NAP | |||||||||||||||||||
| A-31 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | 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 ($) | Appraisal Date | As Stabilized Appraised Value ($) | As Stabilized Appraisal Date | ||||||||||||||
| 37 | Loan | CCRE | CCRE | CSRA Food Lion Portfolio I | 28,217 | 126,978 | 759,130 | 1.39 | 8.7% | 12,620,000 | Various | NAP | NAP | |||||||||||||||
| 37.01 | Property | West Pointe Village Shopping Center | 9,649 | 43,421 | 314,982 | 4,840,000 | 4/11/2015 | NAP | NAP | |||||||||||||||||||
| 37.02 | Property | Kris Krossing Shopping Center | 9,960 | 44,820 | 257,958 | 4,500,000 | 4/13/2015 | NAP | NAP | |||||||||||||||||||
| 37.03 | Property | College Lakes Plaza | 8,608 | 38,737 | 186,190 | 3,280,000 | 4/18/2015 | NAP | NAP | |||||||||||||||||||
| 38 | Loan | CCRE | CCRE | Four Points Sheraton Columbus Airport | 124,479 | 0 | 893,399 | 1.54 | 10.3% | 12,500,000 | 5/1/2015 | NAP | NAP | |||||||||||||||
| 39 | Loan | CGMRC | CGMRC | Torrey Place Apartments | 44,100 | 0 | 693,565 | 1.35 | 8.1% | 11,400,000 | 2/26/2015 | NAP | NAP | |||||||||||||||
| 40 | Loan | 51 | CGMRC | CGMRC | Amsdell FL/NJ Self Storage Portfolio | 16,662 | 0 | 680,839 | 1.39 | 8.5% | 11,020,000 | Various | NAP | NAP | ||||||||||||||
| 40.01 | Property | Compass Self Storage | 9,870 | 0 | 433,198 | 7,100,000 | 5/14/2015 | NAP | NAP | |||||||||||||||||||
| 40.02 | Property | Access Self Storage | 6,792 | 0 | 247,641 | 3,920,000 | 5/1/2015 | NAP | NAP | |||||||||||||||||||
| 41 | Loan | CCRE | CCRE | Midwest Retail Portfolio | 4,240 | 14,841 | 640,164 | 1.32 | 8.5% | 10,740,000 | Various | NAP | NAP | |||||||||||||||
| 41.01 | Property | Mattress Firm & Vitamin Shoppe - Cuyahoga Falls, OH | 1,420 | 4,969 | 233,108 | 3,750,000 | 5/29/2015 | NAP | NAP | |||||||||||||||||||
| 41.02 | Property | Destination XL - Evergreen Park, IL | 1,598 | 5,594 | 197,660 | 3,540,000 | 4/23/2015 | NAP | NAP | |||||||||||||||||||
| 41.03 | Property | Sleep Number & Noodles & Company - Tulsa, OK | 1,222 | 4,278 | 209,397 | 3,450,000 | 3/30/2015 | NAP | NAP | |||||||||||||||||||
| 42 | Loan | 15, 52 | CGMRC | CGMRC | Holiday Inn Express & Suites - Sherman TX | 86,958 | 0 | 816,379 | 1.80 | 11.4% | 9,300,000 | 3/23/2015 | 10,900,000 | 4/1/2018 | ||||||||||||||
| 43 | Loan | 15, 53 | SMC | SMF I | River Pointe Shopping Center | 4,680 | 19,500 | 607,030 | 1.53 | 9.5% | 9,850,000 | 5/26/2015 | 10,000,000 | 12/1/2015 | ||||||||||||||
| 44 | Loan | GSCRE | GSMC | Hunters Point Apartments | 34,358 | 0 | 541,937 | 2.02 | 8.9% | 9,800,000 | 4/30/2015 | NAP | NAP | |||||||||||||||
| 45 | Loan | 11 | GSMC | GSMC | Crown Meadows | 7,910 | 23,724 | 587,875 | 1.62 | 9.7% | 8,050,000 | 4/24/2015 | NAP | NAP | ||||||||||||||
| 46 | Loan | SMC | SMF I | Cross Creek Medical Office | 10,629 | 53,143 | 647,126 | 1.79 | 11.4% | 9,100,000 | 6/9/2015 | NAP | NAP | |||||||||||||||
| 47 | Loan | GSMC | GSMC | ExtraSpace Colfax and Harlan | 11,914 | 0 | 649,695 | 2.91 | 11.8% | 11,100,000 | 5/4/2015 | NAP | NAP | |||||||||||||||
| 48 | Loan | GSMC | GSMC | FedEx Regional Distribution Center | 12,665 | 0 | 452,360 | 1.62 | 9.5% | 7,350,000 | 5/14/2015 | NAP | NAP | |||||||||||||||
| 49 | Loan | 54 | GSMC | GSMC | Forest Gate Shopping Center | 9,410 | 28,461 | 421,103 | 1.52 | 9.2% | 6,150,000 | 5/26/2015 | NAP | NAP | ||||||||||||||
| 50 | Loan | SMC | SMF I | Rite Aid Cedar Springs, MI | 1,467 | 0 | 424,111 | 1.28 | 9.4% | 6,280,000 | 5/7/2015 | NAP | NAP | |||||||||||||||
| 51 | Loan | CCRE | CCRE | Delray Pointe | 3,654 | 10,885 | 358,634 | 1.27 | 8.2% | 6,000,000 | 4/7/2015 | NAP | NAP | |||||||||||||||
| 52 | Loan | CGMRC | CGMRC | 24 Simon Street | 11,700 | 15,085 | 472,315 | 1.83 | 11.1% | 7,100,000 | 3/9/2015 | NAP | NAP | |||||||||||||||
| 53 | Loan | MC-FiveMile | MC-FiveMile | Binford Shoppes | 4,958 | 28,746 | 438,958 | 1.75 | 10.7% | 5,950,000 | 4/14/2015 | NAP | NAP | |||||||||||||||
| 54 | Loan | SMC | SMF I | CVS Shelby | 1,562 | 0 | 343,590 | 1.25 | 8.6% | 5,390,000 | 5/19/2015 | NAP | NAP | |||||||||||||||
| 55 | Loan | SMC | SMF I | Flamingo Retail | 4,133 | 10,396 | 317,677 | 1.33 | 8.5% | 5,420,000 | 5/15/2015 | NAP | NAP | |||||||||||||||
| 56 | Loan | SMC | SMF I | Harrisonville Crossing | 6,789 | 27,856 | 340,494 | 1.50 | 9.2% | 5,000,000 | 4/24/2015 | NAP | NAP | |||||||||||||||
| 57 | Loan | GSCRE | GSMC | Redan Cove Apartments | 37,200 | 0 | 383,975 | 1.69 | 10.4% | 4,900,000 | 5/7/2015 | NAP | NAP | |||||||||||||||
| 58 | Loan | CCRE | CCRE | Moraga Plaza | 6,719 | 19,198 | 361,777 | 1.80 | 10.8% | 5,600,000 | 4/1/2015 | NAP | NAP | |||||||||||||||
| 59 | Loan | CCRE | CCRE | CVS Jersey Shore | 2,025 | 0 | 245,938 | 1.23 | 7.6% | 4,500,000 | 4/13/2015 | NAP | NAP | |||||||||||||||
| 60 | Loan | 55, 56 | MC-FiveMile | MC-FiveMile | Lakewood Galleria | 3,802 | 16,465 | 255,187 | 1.31 | 8.2% | 4,300,000 | 2/16/2015 | NAP | NAP | ||||||||||||||
| 61 | Loan | CCRE | CCRE | Shoppes of Old Peachtree | 3,211 | 16,057 | 270,373 | 1.42 | 8.9% | 4,050,000 | 4/9/2015 | NAP | NAP | |||||||||||||||
| 62 | Loan | SMC | SMF I | Millennium Business Center | 26,486 | 28,165 | 322,342 | 1.75 | 10.7% | 4,000,000 | 3/20/2015 | NAP | NAP | |||||||||||||||
| 63 | Loan | 57 | MC-FiveMile | MC-FiveMile | Lakewood Village | 6,150 | 0 | 276,496 | 1.56 | 10.9% | 3,550,000 | 4/2/2015 | NAP | NAP | ||||||||||||||
| A-32 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity (%) | Occupancy (%) (5) | Occupancy Date | ADR ($) | RevPAR ($) | Largest Tenant | Largest Tenant Sq Ft | Largest Tenant Lease Expiration (6) | ||||||||||||||
| 1 | Loan | 8, 9, 10 | CGMRC | CGMRC | Ascentia MHC Portfolio | 63.5% | 51.2% | 84.3% | NAP | NAP | ||||||||||||||||||
| 1.01 | Property | Eagle River | 99.2% | 3/31/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 1.02 | Property | Foxridge Farm | 96.9% | 3/31/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 1.03 | Property | River Valley | 99.0% | 3/31/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 1.04 | Property | West Winds | 85.4% | 3/31/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 1.05 | Property | Skyline Village | 93.8% | 3/31/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 1.06 | Property | Gaslight Village | 71.6% | 3/31/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 1.07 | Property | Dream Island | 96.5% | 3/31/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 1.08 | Property | Valley Ridge | 74.4% | 3/31/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 1.09 | Property | Western Hills | 81.1% | 3/31/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 1.10 | Property | Lake Fork | 87.4% | 3/31/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 1.11 | Property | Aloha Vegas | 58.2% | 3/31/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 1.12 | Property | Kingswood Estates | 93.0% | 3/31/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 1.13 | Property | Country Oaks | 86.3% | 3/31/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 1.14 | Property | Woodlawn Estates | 64.0% | 3/31/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 1.15 | Property | Buckingham Village | 89.0% | 3/31/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 1.16 | Property | Woodview | 91.5% | 3/31/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 1.17 | Property | West Park Plaza | 69.2% | 3/31/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 1.18 | Property | Valle Grande | 97.2% | 3/31/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 1.19 | Property | Riviera de Sandia | 95.0% | 3/31/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 1.20 | Property | Cedar Village | 100.0% | 3/31/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 1.21 | Property | Rancho Bridger | 92.0% | 3/31/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 1.22 | Property | Sheltered Valley | 98.2% | 3/31/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 1.23 | Property | Vals | 86.7% | 3/31/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 1.24 | Property | Countryside Estates | 52.4% | 3/31/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 1.25 | Property | W bar K | 100.0% | 3/31/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 1.26 | Property | Trails End | 87.1% | 3/31/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 1.27 | Property | Windgate | 90.9% | 3/31/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 1.28 | Property | Golden Eagle | 82.4% | 3/31/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 1.29 | Property | Mountain Springs | 85.0% | 3/31/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 1.30 | Property | North Breeze | 91.7% | 3/31/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 1.31 | Property | Sugar Creek | 93.9% | 3/31/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 1.32 | Property | Hillside | 73.9% | 3/31/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 2 | Loan | GSMC | GSMC | Fig Garden Village | 69.3% | 63.1% | 92.8% | 4/1/2015 | NAP | NAP | Whole Foods Market | 30,819 | 9/30/2020 | |||||||||||||||
| 3 | Loan | 15, 16 | GSMC | GSMC | Bassett Place | 65.0% | 60.1% | 98.1% | 6/3/2015 | NAP | NAP | Target (GL) | 117,380 | 1/31/2020 | ||||||||||||||
| 4 | Loan | GSMC | GSMC | JW Marriott Cherry Creek | 69.7% | 57.6% | 80.7% | 5/31/2015 | 263.01 | 212.25 | NAP | |||||||||||||||||
| 5 | Loan | 11, 12, 13, 14 | GSMC | GSMC | Dallas Market Center | 64.1% | 51.2% | 88.3% | 4/22/2015 | NAP | NAP | The L.D. Kichler Company | 23,948 | 8/31/2016 | ||||||||||||||
| 6 | Loan | 15, 17, 18 | CGMRC | CGMRC | Kaiser Center | 70.5% | 60.4% | 88.3% | 5/28/2015 | NAP | NAP | Bay Area Rapid Transit | 311,714 | 7/17/2021 | ||||||||||||||
| 7 | Loan | 19 | CGMRC | CGMRC | Hilton Garden Inn Pittsburgh/Southpointe | 68.6% | 58.4% | 73.0% | 4/30/2015 | 128.92 | 94.07 | NAP | ||||||||||||||||
| 8 | Loan | 15, 20, 21 | GSMC | GSMC | Doubletree Tallahassee | 70.4% | 57.3% | 74.8% | 5/31/2015 | 126.49 | 94.67 | NAP | ||||||||||||||||
| 9 | Loan | 22, 23, 24, 25 | CGMRC, BANA | CGMRC | US StorageMart Portfolio | 27.9% | 27.9% | 85.7% | NAP | NAP | ||||||||||||||||||
| 9.01 | Property | 50 Wallabout Street | 94.0% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.02 | Property | 250 Flanagan Way | 88.7% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.03 | Property | 6700 River Road | 85.0% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.04 | Property | 1015 North Halsted Street | 83.5% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.05 | Property | 7536 Wornall Road | 93.5% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.06 | Property | 640 Southwest 2nd Avenue | 91.9% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.07 | Property | 4920 Northwest 7th Street | 91.6% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.08 | Property | 9925 Southwest 40th Street | 86.9% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.09 | Property | 9220 West 135th Street | 84.8% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.10 | Property | 980 4th Avenue | 93.8% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.11 | Property | 405 South Federal Highway | 82.5% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.12 | Property | 11001 Excelsior Boulevard | 88.1% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.13 | Property | 11325 Lee Highway | 88.4% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.14 | Property | 2021 Griffin Road | 87.1% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.15 | Property | 400 West Olmos Drive | 90.5% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.16 | Property | 14151 Wyandotte Street | 90.2% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.17 | Property | 5979 Butterfield Road | 85.8% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.18 | Property | 115 Park Avenue | 92.5% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.19 | Property | 3500 Southwest 160th Avenue | 84.7% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.20 | Property | 2445 Crain Highway | 81.1% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.21 | Property | 100 West North Avenue | 87.9% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.22 | Property | 2727 Shermer Road | 89.8% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.23 | Property | 15201 Antioch Road | 84.3% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.24 | Property | 2450 Mandela Parkway | 82.8% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.25 | Property | 184-02 Jamaica Avenue | 80.6% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.26 | Property | 9012 Northwest Prairie View Road | 80.3% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| A-33 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity (%) | Occupancy (%) (5) | Occupancy Date | ADR ($) | RevPAR ($) | Largest Tenant | Largest Tenant Sq Ft | Largest Tenant Lease Expiration (6) | ||||||||||||||
| 9.27 | Property | 16101 West 95th Street | 80.5% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.28 | Property | 3100 North Mannheim | 84.9% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.29 | Property | 9580 Potranco Road | 77.7% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.30 | Property | 18025 Monterey Street | 92.0% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.31 | Property | 9N 004 Route 59 | 86.7% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.32 | Property | 5115 Clayton Road | 87.8% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.33 | Property | 9702 West 67th Street | 80.8% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.34 | Property | 794 Scenic Highway | 86.3% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.35 | Property | 12430 Bandera Road | 81.2% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.36 | Property | 4000 South Providence Road | 69.0% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.37 | Property | 2743 San Pablo Avenue | 73.1% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.38 | Property | 819 North Eola Road | 85.7% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.39 | Property | 2506 West Worley Street | 72.9% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.40 | Property | 15601 FM 1325 | 72.1% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.41 | Property | 10700 West 159th Street | 87.2% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.42 | Property | 2403 Rangeline Street | 84.9% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.43 | Property | 6714 South Cottage Grove Avenue and 6932 South South Chicago Avenue | 83.5% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.44 | Property | 2277 Walters Road | 86.1% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.45 | Property | 1575 Thousand Oaks Drive | 89.4% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.46 | Property | 7460 Frontage Road | 89.9% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.47 | Property | 6401 Third Street | 74.1% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.48 | Property | 2816 Eaton Road | 82.2% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.49 | Property | 3985 Atlanta Highway | 77.4% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.50 | Property | 11510 North Main Street | 77.1% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.51 | Property | 750 Winchester Road | 88.3% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.52 | Property | 3401 Broadway Boulevard | 85.9% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.53 | Property | 1720 Grand Boulevard | 82.7% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.54 | Property | 1310 South Enterprise Street | 70.6% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.55 | Property | 2420 St Mary’s Boulevard | 85.0% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.56 | Property | 3500 I-70 Drive Southeast | 79.6% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.57 | Property | 195 Southwest Boulevard | 91.1% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.58 | Property | 8900 Northwest Prairie View Road | 89.6% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.59 | Property | 1601 Twilight Trail | 92.6% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.60 | Property | 1515 Church Street | 87.4% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.61 | Property | 1891 North Columbia Street | 84.7% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.62 | Property | 1200 US #1 | 72.5% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.63 | Property | 251 Collins Industrial Boulevard | 54.4% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.64 | Property | 2310 Paris Road | 78.7% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.65 | Property | 1820 West Business Loop 70 | 66.6% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 9.66 | Property | 1723 East Florida | 76.1% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 10 | Loan | 15, 26 | GSMC | GSMC | Selig Office Portfolio | 63.4% | 62.3% | 92.4% | NAP | NAP | ||||||||||||||||||
| 10.01 | Property | 27 | 1000 Second Avenue | 97.8% | 2/23/2015 | NAP | NAP | DDB Seattle | 54,369 | 3/31/2023 | ||||||||||||||||||
| 10.02 | Property | 28 | 2901 Third Avenue | 76.7% | 2/23/2015 | NAP | NAP | Washington State Ferries | 86,510 | 8/31/2020 | ||||||||||||||||||
| 10.03 | Property | 3101 Western Avenue | 96.1% | 2/23/2015 | NAP | NAP | Cell Therapeutics | 66,045 | 4/30/2022 | |||||||||||||||||||
| 10.04 | Property | 29 | 300 Elliott Avenue West | 99.7% | 2/23/2015 | NAP | NAP | Holland America | 179,042 | 12/31/2016 | ||||||||||||||||||
| 10.05 | Property | 30 | 3131 Elliott Avenue | 91.3% | 2/23/2015 | NAP | NAP | Emeritus Corporation | 76,690 | 9/30/2025 | ||||||||||||||||||
| 10.06 | Property | 2615 Fourth Avenue | 89.4% | 2/23/2015 | NAP | NAP | Oncothyreon, Inc. | 18,177 | 12/17/2018 | |||||||||||||||||||
| 10.07 | Property | 190 Queen Anne Avenue North | 98.1% | 2/23/2015 | NAP | NAP | Seattle Housing Authority | 67,601 | 3/25/2023 | |||||||||||||||||||
| 10.08 | Property | 31 | 200 First Avenue West | 85.2% | 2/23/2015 | NAP | NAP | CKCA2 Inc. (Cosmo Kids) | 7,826 | 5/31/2025 | ||||||||||||||||||
| 10.09 | Property | 18 West Mercer Street | 94.6% | 2/23/2015 | NAP | NAP | Comcast of Washington IV, Inc. | 17,822 | 1/31/2017 | |||||||||||||||||||
| 11 | Loan | 32, 33, 34 | CGMRC, MSBNA | CGMRC | Alderwood Mall | 32.7% | 21.5% | 96.4% | 2/28/2015 | NAP | NAP | Loews Cineplex | 79,330 | 12/31/2025 | ||||||||||||||
| 12 | Loan | SMC | SMF I | Sysmex Way | 71.8% | 58.5% | 100.0% | 6/22/2015 | NAP | NAP | Sysmex America | 85,000 | 1/31/2030 | |||||||||||||||
| 13 | Loan | 35 | CGMRC | CGMRC | Cypress Retail Center | 68.5% | 54.7% | 95.0% | 3/31/2015 | NAP | NAP | 24 Hour Fitness | 37,000 | 10/31/2024 | ||||||||||||||
| 14 | Loan | GSMC | GSMC | Court at Deptford II | 68.2% | 55.3% | 100.0% | 6/1/2015 | NAP | NAP | Bob’s Furniture | 38,000 | 2/28/2025 | |||||||||||||||
| 15 | Loan | CCRE | CCRE | ART Multi-State Portfolio II | 74.9% | 64.6% | 92.5% | NAP | NAP | |||||||||||||||||||
| 15.01 | Property | Annhurst | 94.8% | 4/22/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 15.02 | Property | Applegate | 90.2% | 4/22/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 15.03 | Property | Heron Pointe | 90.8% | 4/22/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 15.04 | Property | Meadowood | 92.5% | 4/22/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 15.05 | Property | Ridgewood | 98.4% | 4/22/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 15.06 | Property | Heathmoore | 90.3% | 4/22/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 16 | Loan | 36 | SMC | SMF I | Freshwater Commons | 73.8% | 59.9% | 100.0% | 5/1/2015 | NAP | NAP | Big Y Foods, Inc. | 52,523 | 9/30/2029 | ||||||||||||||
| 17 | Loan | GSMC | GSMC | Eddystone Crossing Shopping Center | 70.9% | 57.2% | 97.5% | 5/1/2015 | NAP | NAP | Shop Rite | 54,760 | 11/30/2025 | |||||||||||||||
| 18 | Loan | MC-FiveMile | MC-FiveMile | Skyline Property Portfolio | 67.0% | 52.1% | 85.2% | NAP | NAP | |||||||||||||||||||
| 18.01 | Property | Heartland Village Shopping Center | 92.0% | 5/13/2015 | NAP | NAP | Dollar Tree | 9,800 | 8/31/2020 | |||||||||||||||||||
| 18.02 | Property | Park 52 | 97.2% | 5/13/2015 | NAP | NAP | Powder Metal | 15,050 | 2/28/2017 | |||||||||||||||||||
| 18.03 | Property | Andrade Business Park | 100.0% | 5/13/2015 | NAP | NAP | Accurate Laser | 5,400 | 8/31/2017 | |||||||||||||||||||
| 18.04 | Property | Fairview Corners | 100.0% | 5/13/2015 | NAP | NAP | Ellas Frozen Yogurt | 2,560 | 2/28/2017 | |||||||||||||||||||
| 18.05 | Property | Elmwood Tech | 83.4% | 5/13/2015 | NAP | NAP | Paul Davis Restoration | 6,400 | 12/31/2017 | |||||||||||||||||||
| 18.06 | Property | White River Landing | 91.4% | 5/13/2015 | NAP | NAP | Western / Advance Auto | 7,200 | 12/31/2018 | |||||||||||||||||||
| 18.07 | Property | Holiday Center | 58.0% | 5/13/2015 | NAP | NAP | Dollar General | 6,740 | 2/29/2016 | |||||||||||||||||||
| 18.08 | Property | Whiteland Retail Center | 66.3% | 5/13/2015 | NAP | NAP | Mac’s Circle K | 3,500 | 9/30/2017 | |||||||||||||||||||
| 18.09 | Property | Franklin Shoppes | 100.0% | 5/13/2015 | NAP | NAP | Firehouse Subs | 2,400 | 10/31/2022 | |||||||||||||||||||
| 19 | Loan | 37, 38, 39 | SMC | SMF I | Hampton Inn Idaho Falls Airport | 69.9% | 51.9% | 68.2% | 4/30/2015 | 93.36 | 63.63 | NAP | ||||||||||||||||
| A-34 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity (%) | Occupancy (%) (5) | Occupancy Date | ADR ($) | RevPAR ($) | Largest Tenant | Largest Tenant Sq Ft | Largest Tenant Lease Expiration (6) | ||||||||||||||
| 20 | Loan | 37, 38, 40 | SMC | SMF I | La Quinta Inn & Suites Idaho Falls | 69.9% | 51.9% | 71.1% | 4/30/2015 | 93.77 | 66.63 | NAP | ||||||||||||||||
| 21 | Loan | CCRE | CCRE | Rio Linda Shopping Center | 75.0% | 71.5% | 93.5% | 1/22/2015 | NAP | NAP | Food Source | 60,000 | 6/30/2025 | |||||||||||||||
| 22 | Loan | 41 | MC-FiveMile | MC-FiveMile | Chicago Multifamily Portfolio | 72.6% | 60.4% | 97.7% | NAP | NAP | ||||||||||||||||||
| 22.01 | Property | 5334-5362 West Madison Street | 100.0% | 5/31/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 22.02 | Property | 5300 South Martin Luther King Junior Drive | 100.0% | 5/31/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 22.03 | Property | 1115-27 East 81st Street | 92.3% | 5/31/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 22.04 | Property | 5248 South Martin Luther King Junior Drive | 92.6% | 5/31/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 22.05 | Property | 4900-4910 West Jackson Boulevard | 100.0% | 5/31/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 22.06 | Property | 130-136 North Leamington Avenue | 100.0% | 5/31/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 22.07 | Property | 8211-8213, 8214, and 8223 South Exchange Avenue | 100.0% | 5/31/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 22.08 | Property | 8231-8239 South Ingleside | 96.4% | 5/31/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 22.09 | Property | 3101 W. Lexington Street | 100.0% | 5/31/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 22.10 | Property | 8200 South Exchange Avenue | 100.0% | 5/31/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 23 | Loan | GSMC | GSMC | Palomar Point | 62.2% | 54.1% | 93.7% | 5/1/2015 | NAP | NAP | Aurora Spine | 17,288 | 11/14/2018 | |||||||||||||||
| 24 | Loan | 42 | CCRE | CCRE | Huntsville Portfolio | 72.8% | 60.1% | 91.8% | NAP | NAP | ||||||||||||||||||
| 24.01 | Property | Paramount Place | 75.5% | 3/11/2015 | NAP | NAP | Gigaparts | 7,970 | 5/31/2016 | |||||||||||||||||||
| 24.02 | Property | Memorial Plaza | 94.7% | 3/11/2015 | NAP | NAP | Peebles | 21,049 | 1/31/2018 | |||||||||||||||||||
| 24.03 | Property | Creekside Corners | 93.8% | 3/11/2015 | NAP | NAP | Ortiz Chips & Salsa | 7,588 | 12/31/2017 | |||||||||||||||||||
| 24.04 | Property | Greensboro Plaza | 100.0% | 3/11/2015 | NAP | NAP | Piggly Wiggly | 18,200 | 9/30/2017 | |||||||||||||||||||
| 24.05 | Property | Exchange Place | 100.0% | 3/11/2015 | NAP | NAP | Better Business Bureau of North Alabama | 2,700 | 12/31/2017 | |||||||||||||||||||
| 25 | Loan | 15 | CGMRC | CGMRC | Shops at 69th Street | 65.4% | 53.9% | 80.6% | 5/13/2015 | NAP | NAP | Delaware County Services | 54,000 | 7/31/2025 | ||||||||||||||
| 26 | Loan | CGMRC | CGMRC | College Grove | 49.9% | 39.8% | 100.0% | 5/27/2015 | NAP | NAP | 24 Hour Fitness | 39,998 | 12/31/2019 | |||||||||||||||
| 27 | Loan | 43 | CCRE | CCRE | Brook Run Shopping Center | 59.8% | 59.8% | 89.5% | 5/4/2015 | NAP | NAP | Martin’s | 58,473 | 8/31/2020 | ||||||||||||||
| 28 | Loan | CCRE | CCRE | Southeast Plaza | 69.6% | 56.6% | 83.0% | 3/31/2015 | NAP | NAP | Winn Dixie | 46,295 | 12/14/2020 | |||||||||||||||
| 29 | Loan | GSMC | GSMC | Myrtle Beach Self Storage Center | 75.0% | 65.9% | 83.5% | 6/17/2015 | NAP | NAP | NAP | |||||||||||||||||
| 30 | Loan | MC-FiveMile | MC-FiveMile | Birney Portfolio - Galleria Oaks | 71.1% | 57.7% | 99.5% | 6/24/2015 | NAP | NAP | NAP | |||||||||||||||||
| 31 | Loan | 15, 44, 45, 46 | CCRE | CCRE | Holiday Inn Bolingbrook | 73.5% | 60.2% | 69.6% | 3/31/2015 | 108.04 | 75.21 | NAP | ||||||||||||||||
| 32 | Loan | 47 | CCRE | CCRE | Beaver Ruin Village I & II | 54.7% | 54.7% | 89.5% | NAP | NAP | ||||||||||||||||||
| 32.01 | Property | Beaver Ruin Village I | 84.7% | 3/1/2015 | NAP | NAP | FlexFit | 12,325 | 9/30/2017 | |||||||||||||||||||
| 32.02 | Property | Beaver Ruin Village II | 100.0% | 3/1/2015 | NAP | NAP | AutoZone | 28,000 | 9/30/2023 | |||||||||||||||||||
| 33 | Loan | 48 | CCRE | CCRE | Maplewood Mixed Use | 65.2% | 54.9% | 94.7% | NAP | NAP | ||||||||||||||||||
| 33.01 | Property | 4654 Maryland | 94.1% | 6/1/2015 | NAP | NAP | The Tremendousness Collective | 3,605 | 12/31/2018 | |||||||||||||||||||
| 33.02 | Property | 401 North Euclid | 100.0% | 6/1/2015 | NAP | NAP | Herbie’s Vintage 72 Restaurant | 13,127 | 10/31/2016 | |||||||||||||||||||
| 33.03 | Property | 7370 Manchester | 81.8% | 6/1/2015 | NAP | NAP | True Sites | 5,200 | 3/31/2016 | |||||||||||||||||||
| 33.04 | Property | 7350 Manchester | 100.0% | 6/1/2015 | NAP | NAP | The Book House | 5,500 | 7/31/2017 | |||||||||||||||||||
| 33.05 | Property | 7344 Manchester | 100.0% | 6/1/2015 | NAP | NAP | Boogaloo LLC | 2,940 | 12/31/2016 | |||||||||||||||||||
| 33.06 | Property | 4229 Manchester | 100.0% | 6/1/2015 | NAP | NAP | Soho Restaurant | 4,413 | 10/31/2015 | |||||||||||||||||||
| 34 | Loan | MC-FiveMile | MC-FiveMile | 520 West Avenue | 68.2% | 55.8% | 96.3% | 3/31/2015 | NAP | NAP | The Norwalk Hospital | 22,000 | 6/30/2026 | |||||||||||||||
| 35 | Loan | 49, 50 | MC-FiveMile | MC-FiveMile | Conlon MHC Portfolio 3 | 61.3% | 49.6% | 85.6% | NAP | NAP | ||||||||||||||||||
| 35.01 | Property | All Star | 94.1% | 6/15/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 35.02 | Property | Orion Oaks | 80.0% | 6/15/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 35.03 | Property | Oakland Glen | 84.2% | 6/15/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 35.04 | Property | Princeton Village | 67.2% | 6/15/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 36 | Loan | SMC | SMF I | Pangea 11 | 54.9% | 54.9% | 95.8% | NAP | NAP | |||||||||||||||||||
| 36.01 | Property | 13905-13957 South Clark Street | 98.3% | 6/23/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 36.02 | Property | 1101 North Lawler Avenue | 100.0% | 6/23/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 36.03 | Property | 7800 South Jeffery Boulevard | 92.3% | 6/23/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 36.04 | Property | 7701 South Yates Boulevard | 92.3% | 6/23/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 36.05 | Property | 9040 South Bishop Street | 100.0% | 6/23/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 36.06 | Property | 7949 South Ellis Avenue | 91.7% | 6/23/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 36.07 | Property | 14138 South School Street | 91.7% | 6/23/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 36.08 | Property | 6200 South Rockwell Street | 100.0% | 6/23/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 36.09 | Property | 7055 South St. Lawrence Avenue | 91.7% | 6/23/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 36.10 | Property | 5402 West Rice Street | 100.0% | 6/23/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 36.11 | Property | 7056 South Eberhart Avenue | 100.0% | 6/23/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 36.12 | Property | 204 West 138th Street | 91.7% | 6/23/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 36.13 | Property | 7956 South Burnham Avenue | 88.9% | 6/23/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 36.14 | Property | 9100 South Dauphin Avenue | 100.0% | 6/23/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 36.15 | Property | 8208 South Drexel Avenue | 100.0% | 6/23/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 36.16 | Property | 8640 South Ingleside Avenue | 83.3% | 6/23/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| A-35 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity (%) | Occupancy (%) (5) | Occupancy Date | ADR ($) | RevPAR ($) | Largest Tenant | Largest Tenant Sq Ft | Largest Tenant Lease Expiration (6) | ||||||||||||||
| 37 | Loan | CCRE | CCRE | CSRA Food Lion Portfolio I | 69.3% | 60.3% | 95.7% | NAP | NAP | |||||||||||||||||||
| 37.01 | Property | West Pointe Village Shopping Center | 100.0% | 6/4/2015 | NAP | NAP | Food Lion | 33,000 | 4/30/2025 | |||||||||||||||||||
| 37.02 | Property | Kris Krossing Shopping Center | 88.0% | 6/4/2015 | NAP | NAP | Food Lion | 33,000 | 4/30/2025 | |||||||||||||||||||
| 37.03 | Property | College Lakes Plaza | 100.0% | 6/4/2015 | NAP | NAP | Food Lion | 26,171 | 4/30/2025 | |||||||||||||||||||
| 38 | Loan | CCRE | CCRE | Four Points Sheraton Columbus Airport | 69.6% | 57.8% | 73.2% | 4/30/2015 | 91.99 | 67.29 | NAP | |||||||||||||||||
| 39 | Loan | CGMRC | CGMRC | Torrey Place Apartments | 75.0% | 65.5% | 91.2% | 4/1/2015 | NAP | NAP | NAP | |||||||||||||||||
| 40 | Loan | 51 | CGMRC | CGMRC | Amsdell FL/NJ Self Storage Portfolio | 71.2% | 58.8% | 78.0% | NAP | NAP | ||||||||||||||||||
| 40.01 | Property | Compass Self Storage | 82.5% | 4/8/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 40.02 | Property | Access Self Storage | 71.5% | 5/11/2015 | NAP | NAP | NAP | |||||||||||||||||||||
| 41 | Loan | CCRE | CCRE | Midwest Retail Portfolio | 69.9% | 57.5% | 100.0% | NAP | NAP | |||||||||||||||||||
| 41.01 | Property | Mattress Firm & Vitamin Shoppe - Cuyahoga Falls, OH | 100.0% | 4/8/2015 | NAP | NAP | Mattress Firm | 4,080 | 4/30/2025 | |||||||||||||||||||
| 41.02 | Property | Destination XL - Evergreen Park, IL | 100.0% | 4/8/2015 | NAP | NAP | Destination XL - Evergreen Park, IL | 7,992 | 3/31/2025 | |||||||||||||||||||
| 41.03 | Property | Sleep Number & Noodles & Company - Tulsa, OK | 100.0% | 4/8/2015 | NAP | NAP | Sleep Number | 3,300 | 12/31/2024 | |||||||||||||||||||
| 42 | Loan | 15, 52 | CGMRC | CGMRC | Holiday Inn Express & Suites - Sherman TX | 72.0% | 53.8% | 73.7% | 4/30/2015 | 96.04 | 70.74 | NAP | ||||||||||||||||
| 43 | Loan | 15, 53 | SMC | SMF I | River Pointe Shopping Center | 65.0% | 53.5% | 85.6% | 5/31/2015 | NAP | NAP | Children’s Healthcare | 13,300 | 8/31/2025 | ||||||||||||||
| 44 | Loan | GSCRE | GSMC | Hunters Point Apartments | 62.2% | 62.2% | 94.6% | 6/14/2015 | NAP | NAP | NAP | |||||||||||||||||
| 45 | Loan | 11 | GSMC | GSMC | Crown Meadows | 75.0% | 62.2% | 88.9% | 3/1/2015 | NAP | NAP | Gonzaba Medical Group | 15,609 | 9/30/2018 | ||||||||||||||
| 46 | Loan | SMC | SMF I | Cross Creek Medical Office | 62.6% | 51.2% | 84.2% | 7/1/2015 | NAP | NAP | Rochester Knee and Sports Medicine | 13,723 | 6/30/2027 | |||||||||||||||
| 47 | Loan | GSMC | GSMC | ExtraSpace Colfax and Harlan | 49.5% | 49.5% | 94.9% | 4/30/2015 | NAP | NAP | NAP | |||||||||||||||||
| 48 | Loan | GSMC | GSMC | FedEx Regional Distribution Center | 64.8% | 51.8% | 100.0% | 4/30/2015 | NAP | NAP | FedEx | 90,465 | 4/30/2027 | |||||||||||||||
| 49 | Loan | 54 | GSMC | GSMC | Forest Gate Shopping Center | 74.8% | 63.7% | 100.0% | 6/9/2015 | NAP | NAP | BI-LO | 41,847 | 8/31/2022 | ||||||||||||||
| 50 | Loan | SMC | SMF I | Rite Aid Cedar Springs, MI | 71.7% | 48.6% | 100.0% | 6/9/2015 | NAP | NAP | Rite Aid | 14,673 | 8/31/2030 | |||||||||||||||
| 51 | Loan | CCRE | CCRE | Delray Pointe | 73.3% | 64.9% | 100.0% | 4/17/2015 | NAP | NAP | Office Depot | 11,762 | 5/31/2019 | |||||||||||||||
| 52 | Loan | CGMRC | CGMRC | 24 Simon Street | 60.1% | 48.5% | 100.0% | 5/31/2015 | NAP | NAP | Axsys Technologies | 78,000 | 4/16/2022 | |||||||||||||||
| 53 | Loan | MC-FiveMile | MC-FiveMile | Binford Shoppes | 68.9% | 55.8% | 100.0% | 4/19/2015 | NAP | NAP | KeyBank | 4,509 | 8/31/2019 | |||||||||||||||
| 54 | Loan | SMC | SMF I | CVS Shelby | 74.1% | 55.0% | 100.0% | 5/29/2015 | NAP | NAP | CVS | 13,013 | 1/31/2025 | |||||||||||||||
| 55 | Loan | SMC | SMF I | Flamingo Retail | 69.2% | 56.8% | 100.0% | 6/11/2015 | NAP | NAP | Mr. Pool and Mrs. Patio | 14,016 | 9/1/2024 | |||||||||||||||
| 56 | Loan | SMC | SMF I | Harrisonville Crossing | 73.9% | 60.1% | 94.2% | 6/4/2015 | NAP | NAP | Dollar Tree | 9,200 | 1/31/2019 | |||||||||||||||
| 57 | Loan | GSCRE | GSMC | Redan Cove Apartments | 75.0% | 61.0% | 99.2% | 5/31/2015 | NAP | NAP | NAP | |||||||||||||||||
| 58 | Loan | CCRE | CCRE | Moraga Plaza | 59.7% | 48.2% | 82.0% | 5/1/2015 | NAP | NAP | Quick Stop Mini Market | 3,000 | 3/31/2020 | |||||||||||||||
| 59 | Loan | CCRE | CCRE | CVS Jersey Shore | 71.8% | 61.6% | 100.0% | 7/6/2015 | NAP | NAP | Jersey Shore PA CVS, Inc. (CVS Guarantor) | 10,125 | 1/31/2028 | |||||||||||||||
| 60 | Loan | 55, 56 | MC-FiveMile | MC-FiveMile | Lakewood Galleria | 72.1% | 58.1% | 100.0% | 6/1/2015 | NAP | NAP | Corner Bakery Cafe | 2,974 | 11/30/2016 | ||||||||||||||
| 61 | Loan | CCRE | CCRE | Shoppes of Old Peachtree | 74.7% | 61.0% | 91.7% | 4/13/2015 | NAP | NAP | Andronica Dental | 2,800 | 11/30/2019 | |||||||||||||||
| 62 | Loan | SMC | SMF I | Millennium Business Center | 75.0% | 64.2% | 88.2% | 4/22/2015 | NAP | NAP | Spartan Products | 5,600 | 2/28/2016 | |||||||||||||||
| 63 | Loan | 57 | MC-FiveMile | MC-FiveMile | Lakewood Village | 71.7% | 53.5% | 93.5% | 5/18/2015 | NAP | NAP | NAP | ||||||||||||||||
| A-36 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | 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 | ||||||||||||
| 1 | Loan | 8, 9, 10 | CGMRC | CGMRC | Ascentia MHC Portfolio | |||||||||||||||||||
| 1.01 | Property | Eagle River | NAP | NAP | NAP | |||||||||||||||||||
| 1.02 | Property | Foxridge Farm | NAP | NAP | NAP | |||||||||||||||||||
| 1.03 | Property | River Valley | NAP | NAP | NAP | |||||||||||||||||||
| 1.04 | Property | West Winds | NAP | NAP | NAP | |||||||||||||||||||
| 1.05 | Property | Skyline Village | NAP | NAP | NAP | |||||||||||||||||||
| 1.06 | Property | Gaslight Village | NAP | NAP | NAP | |||||||||||||||||||
| 1.07 | Property | Dream Island | NAP | NAP | NAP | |||||||||||||||||||
| 1.08 | Property | Valley Ridge | NAP | NAP | NAP | |||||||||||||||||||
| 1.09 | Property | Western Hills | NAP | NAP | NAP | |||||||||||||||||||
| 1.10 | Property | Lake Fork | NAP | NAP | NAP | |||||||||||||||||||
| 1.11 | Property | Aloha Vegas | NAP | NAP | NAP | |||||||||||||||||||
| 1.12 | Property | Kingswood Estates | NAP | NAP | NAP | |||||||||||||||||||
| 1.13 | Property | Country Oaks | NAP | NAP | NAP | |||||||||||||||||||
| 1.14 | Property | Woodlawn Estates | NAP | NAP | NAP | |||||||||||||||||||
| 1.15 | Property | Buckingham Village | NAP | NAP | NAP | |||||||||||||||||||
| 1.16 | Property | Woodview | NAP | NAP | NAP | |||||||||||||||||||
| 1.17 | Property | West Park Plaza | NAP | NAP | NAP | |||||||||||||||||||
| 1.18 | Property | Valle Grande | NAP | NAP | NAP | |||||||||||||||||||
| 1.19 | Property | Riviera de Sandia | NAP | NAP | NAP | |||||||||||||||||||
| 1.20 | Property | Cedar Village | NAP | NAP | NAP | |||||||||||||||||||
| 1.21 | Property | Rancho Bridger | NAP | NAP | NAP | |||||||||||||||||||
| 1.22 | Property | Sheltered Valley | NAP | NAP | NAP | |||||||||||||||||||
| 1.23 | Property | Vals | NAP | NAP | NAP | |||||||||||||||||||
| 1.24 | Property | Countryside Estates | NAP | NAP | NAP | |||||||||||||||||||
| 1.25 | Property | W bar K | NAP | NAP | NAP | |||||||||||||||||||
| 1.26 | Property | Trails End | NAP | NAP | NAP | |||||||||||||||||||
| 1.27 | Property | Windgate | NAP | NAP | NAP | |||||||||||||||||||
| 1.28 | Property | Golden Eagle | NAP | NAP | NAP | |||||||||||||||||||
| 1.29 | Property | Mountain Springs | NAP | NAP | NAP | |||||||||||||||||||
| 1.30 | Property | North Breeze | NAP | NAP | NAP | |||||||||||||||||||
| 1.31 | Property | Sugar Creek | NAP | NAP | NAP | |||||||||||||||||||
| 1.32 | Property | Hillside | NAP | NAP | NAP | |||||||||||||||||||
| 2 | Loan | GSMC | GSMC | Fig Garden Village | CVS | 23,244 | 4/30/2019 | Pottery Barn | 12,500 | 1/31/2019 | Elbow Room | |||||||||||||
| 3 | Loan | 15, 16 | GSMC | GSMC | Bassett Place | Kohl’s (GL) | 83,130 | 1/31/2017 | Premiere Cinema (IMAX) | 61,028 | 10/31/2023 | Conn’s | ||||||||||||
| 4 | Loan | GSMC | GSMC | JW Marriott Cherry Creek | NAP | NAP | NAP | |||||||||||||||||
| 5 | Loan | 11, 12, 13, 14 | GSMC | GSMC | Dallas Market Center | Generation Brands LLC dba Murray Feiss Imports and Monte Carlo Fans | 23,667 | 8/31/2016 | Bill Luttrell, Inc. | 23,219 | 3/31/2019 | Ivystone Group, LLC | ||||||||||||
| 6 | Loan | 15, 17, 18 | CGMRC | CGMRC | Kaiser Center | University of California | 127,623 | 4/30/2021 | Kaiser Foundation Health Plan | 100,240 | 2/29/2024 | The Port Workspaces | ||||||||||||
| 7 | Loan | 19 | CGMRC | CGMRC | Hilton Garden Inn Pittsburgh/Southpointe | NAP | NAP | NAP | ||||||||||||||||
| 8 | Loan | 15, 20, 21 | GSMC | GSMC | Doubletree Tallahassee | NAP | NAP | NAP | ||||||||||||||||
| 9 | Loan | 22, 23, 24, 25 | CGMRC, BANA | CGMRC | US StorageMart Portfolio | |||||||||||||||||||
| 9.01 | Property | 50 Wallabout Street | NAP | NAP | NAP | |||||||||||||||||||
| 9.02 | Property | 250 Flanagan Way | NAP | NAP | NAP | |||||||||||||||||||
| 9.03 | Property | 6700 River Road | NAP | NAP | NAP | |||||||||||||||||||
| 9.04 | Property | 1015 North Halsted Street | NAP | NAP | NAP | |||||||||||||||||||
| 9.05 | Property | 7536 Wornall Road | NAP | NAP | NAP | |||||||||||||||||||
| 9.06 | Property | 640 Southwest 2nd Avenue | NAP | NAP | NAP | |||||||||||||||||||
| 9.07 | Property | 4920 Northwest 7th Street | NAP | NAP | NAP | |||||||||||||||||||
| 9.08 | Property | 9925 Southwest 40th Street | NAP | NAP | NAP | |||||||||||||||||||
| 9.09 | Property | 9220 West 135th Street | NAP | NAP | NAP | |||||||||||||||||||
| 9.10 | Property | 980 4th Avenue | NAP | NAP | NAP | |||||||||||||||||||
| 9.11 | Property | 405 South Federal Highway | NAP | NAP | NAP | |||||||||||||||||||
| 9.12 | Property | 11001 Excelsior Boulevard | NAP | NAP | NAP | |||||||||||||||||||
| 9.13 | Property | 11325 Lee Highway | NAP | NAP | NAP | |||||||||||||||||||
| 9.14 | Property | 2021 Griffin Road | NAP | NAP | NAP | |||||||||||||||||||
| 9.15 | Property | 400 West Olmos Drive | NAP | NAP | NAP | |||||||||||||||||||
| 9.16 | Property | 14151 Wyandotte Street | NAP | NAP | NAP | |||||||||||||||||||
| 9.17 | Property | 5979 Butterfield Road | NAP | NAP | NAP | |||||||||||||||||||
| 9.18 | Property | 115 Park Avenue | NAP | NAP | NAP | |||||||||||||||||||
| 9.19 | Property | 3500 Southwest 160th Avenue | NAP | NAP | NAP | |||||||||||||||||||
| 9.20 | Property | 2445 Crain Highway | NAP | NAP | NAP | |||||||||||||||||||
| 9.21 | Property | 100 West North Avenue | NAP | NAP | NAP | |||||||||||||||||||
| 9.22 | Property | 2727 Shermer Road | NAP | NAP | NAP | |||||||||||||||||||
| 9.23 | Property | 15201 Antioch Road | NAP | NAP | NAP | |||||||||||||||||||
| 9.24 | Property | 2450 Mandela Parkway | NAP | NAP | NAP | |||||||||||||||||||
| 9.25 | Property | 184-02 Jamaica Avenue | NAP | NAP | NAP | |||||||||||||||||||
| 9.26 | Property | 9012 Northwest Prairie View Road | NAP | NAP | NAP | |||||||||||||||||||
| A-37 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | 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 | ||||||||||||
| 9.27 | Property | 16101 West 95th Street | NAP | NAP | NAP | |||||||||||||||||||
| 9.28 | Property | 3100 North Mannheim | NAP | NAP | NAP | |||||||||||||||||||
| 9.29 | Property | 9580 Potranco Road | NAP | NAP | NAP | |||||||||||||||||||
| 9.30 | Property | 18025 Monterey Street | NAP | NAP | NAP | |||||||||||||||||||
| 9.31 | Property | 9N 004 Route 59 | NAP | NAP | NAP | |||||||||||||||||||
| 9.32 | Property | 5115 Clayton Road | NAP | NAP | NAP | |||||||||||||||||||
| 9.33 | Property | 9702 West 67th Street | NAP | NAP | NAP | |||||||||||||||||||
| 9.34 | Property | 794 Scenic Highway | NAP | NAP | NAP | |||||||||||||||||||
| 9.35 | Property | 12430 Bandera Road | NAP | NAP | NAP | |||||||||||||||||||
| 9.36 | Property | 4000 South Providence Road | NAP | NAP | NAP | |||||||||||||||||||
| 9.37 | Property | 2743 San Pablo Avenue | NAP | NAP | NAP | |||||||||||||||||||
| 9.38 | Property | 819 North Eola Road | NAP | NAP | NAP | |||||||||||||||||||
| 9.39 | Property | 2506 West Worley Street | NAP | NAP | NAP | |||||||||||||||||||
| 9.40 | Property | 15601 FM 1325 | NAP | NAP | NAP | |||||||||||||||||||
| 9.41 | Property | 10700 West 159th Street | NAP | NAP | NAP | |||||||||||||||||||
| 9.42 | Property | 2403 Rangeline Street | NAP | NAP | NAP | |||||||||||||||||||
| 9.43 | Property | 6714 South Cottage Grove Avenue and 6932 South South Chicago Avenue | NAP | NAP | NAP | |||||||||||||||||||
| 9.44 | Property | 2277 Walters Road | NAP | NAP | NAP | |||||||||||||||||||
| 9.45 | Property | 1575 Thousand Oaks Drive | NAP | NAP | NAP | |||||||||||||||||||
| 9.46 | Property | 7460 Frontage Road | NAP | NAP | NAP | |||||||||||||||||||
| 9.47 | Property | 6401 Third Street | NAP | NAP | NAP | |||||||||||||||||||
| 9.48 | Property | 2816 Eaton Road | NAP | NAP | NAP | |||||||||||||||||||
| 9.49 | Property | 3985 Atlanta Highway | NAP | NAP | NAP | |||||||||||||||||||
| 9.50 | Property | 11510 North Main Street | NAP | NAP | NAP | |||||||||||||||||||
| 9.51 | Property | 750 Winchester Road | NAP | NAP | NAP | |||||||||||||||||||
| 9.52 | Property | 3401 Broadway Boulevard | NAP | NAP | NAP | |||||||||||||||||||
| 9.53 | Property | 1720 Grand Boulevard | NAP | NAP | NAP | |||||||||||||||||||
| 9.54 | Property | 1310 South Enterprise Street | NAP | NAP | NAP | |||||||||||||||||||
| 9.55 | Property | 2420 St Mary’s Boulevard | NAP | NAP | NAP | |||||||||||||||||||
| 9.56 | Property | 3500 I-70 Drive Southeast | NAP | NAP | NAP | |||||||||||||||||||
| 9.57 | Property | 195 Southwest Boulevard | NAP | NAP | NAP | |||||||||||||||||||
| 9.58 | Property | 8900 Northwest Prairie View Road | NAP | NAP | NAP | |||||||||||||||||||
| 9.59 | Property | 1601 Twilight Trail | NAP | NAP | NAP | |||||||||||||||||||
| 9.60 | Property | 1515 Church Street | NAP | NAP | NAP | |||||||||||||||||||
| 9.61 | Property | 1891 North Columbia Street | NAP | NAP | NAP | |||||||||||||||||||
| 9.62 | Property | 1200 US #1 | NAP | NAP | NAP | |||||||||||||||||||
| 9.63 | Property | 251 Collins Industrial Boulevard | NAP | NAP | NAP | |||||||||||||||||||
| 9.64 | Property | 2310 Paris Road | NAP | NAP | NAP | |||||||||||||||||||
| 9.65 | Property | 1820 West Business Loop 70 | NAP | NAP | NAP | |||||||||||||||||||
| 9.66 | Property | 1723 East Florida | NAP | NAP | NAP | |||||||||||||||||||
| 10 | Loan | 15, 26 | GSMC | GSMC | Selig Office Portfolio | |||||||||||||||||||
| 10.01 | Property | 27 | 1000 Second Avenue | Immigration and Customs Enforcement (ICE) | 51,235 | 3/31/2017 | CBP (Customs & Border Protection) | 48,220 | 3/31/2017 | WA State Housing Finance Commission | ||||||||||||||
| 10.02 | Property | 28 | 2901 Third Avenue | Cisco Systems | 66,363 | 7/10/2019 | Ben Bridge | 41,686 | 8/23/2022 | Hearst Seattle Media | ||||||||||||||
| 10.03 | Property | 3101 Western Avenue | Digital Fortress | 24,084 | 8/31/2022 | Riverstone Residential | 19,997 | 4/14/2023 | RLI Insurance | |||||||||||||||
| 10.04 | Property | 29 | 300 Elliott Avenue West | Harris Group | 26,170 | 1/9/2019 | WA State Hospital Assoc | 20,311 | 11/14/2015 | Electric Lightwave | ||||||||||||||
| 10.05 | Property | 30 | 3131 Elliott Avenue | Alphagraphics | 23,175 | 7/24/2025 | TCS&Starquest Expeditions,Inc. | 20,286 | 12/15/2021 | Twisted Pair Solutions | ||||||||||||||
| 10.06 | Property | 2615 Fourth Avenue | Graham Lundberg & Peschel | 18,177 | 11/21/2023 | Axio Research | 15,501 | 8/31/2017 | BN Builders | |||||||||||||||
| 10.07 | Property | 190 Queen Anne Avenue North | Washington Hardwoods | 4,408 | 9/29/2016 | Julep, Inc | 4,152 | 3/31/2016 | College Spark | |||||||||||||||
| 10.08 | Property | 31 | 200 First Avenue West | Koru Careers, Inc. | 6,816 | 3/22/2020 | Lovsted Worthington | 5,412 | 1/25/2021 | Susan Hall Properties | ||||||||||||||
| 10.09 | Property | 18 West Mercer Street | Schwerin Campbell Barnard, LLP | 8,771 | 8/31/2021 | Zymeworks Biopharmaceuticals | 3,539 | 1/25/2020 | National Cable Communications | |||||||||||||||
| 11 | Loan | 32, 33, 34 | CGMRC, MSBNA | CGMRC | Alderwood Mall | REI | 25,543 | 1/31/2020 | Forever 21 | 24,320 | 1/31/2022 | H&M | ||||||||||||
| 12 | Loan | SMC | SMF I | Sysmex Way | Sysmex America (GL) | 55,000 | 1/31/2030 | NAP | NAP | |||||||||||||||
| 13 | Loan | 35 | CGMRC | CGMRC | Cypress Retail Center | Office Depot | 18,000 | 12/31/2017 | Pacific Premier Bank | 3,505 | 1/31/2020 | Aroma Italiano Café | ||||||||||||
| 14 | Loan | GSMC | GSMC | Court at Deptford II | Barnes & Noble | 25,719 | 7/31/2018 | TJ Maxx Homegoods | 24,434 | 10/31/2024 | Old Navy | |||||||||||||
| 15 | Loan | CCRE | CCRE | ART Multi-State Portfolio II | ||||||||||||||||||||
| 15.01 | Property | Annhurst | NAP | NAP | NAP | |||||||||||||||||||
| 15.02 | Property | Applegate | NAP | NAP | NAP | |||||||||||||||||||
| 15.03 | Property | Heron Pointe | NAP | NAP | NAP | |||||||||||||||||||
| 15.04 | Property | Meadowood | NAP | NAP | NAP | |||||||||||||||||||
| 15.05 | Property | Ridgewood | NAP | NAP | NAP | |||||||||||||||||||
| 15.06 | Property | Heathmoore | NAP | NAP | NAP | |||||||||||||||||||
| 16 | Loan | 36 | SMC | SMF I | Freshwater Commons | Tractor Supply Company | 20,000 | 5/31/2022 | Goodwill | 14,500 | 8/31/2030 | Rite Aid of Connecticut | ||||||||||||
| 17 | Loan | GSMC | GSMC | Eddystone Crossing Shopping Center | Rainbow | 8,000 | 1/31/2018 | Wine & Spirits | 4,463 | 2/29/2016 | Ashley Stewart | |||||||||||||
| 18 | Loan | MC-FiveMile | MC-FiveMile | Skyline Property Portfolio | ||||||||||||||||||||
| 18.01 | Property | Heartland Village Shopping Center | Heavy’s Sports Cafe | 4,864 | 9/30/2022 | Royal Buffet | 4,678 | 10/31/2018 | Fuentes Mexican Rest/Rancho Grande | |||||||||||||||
| 18.02 | Property | Park 52 | Service Glass of Indpls/Fultz | 11,200 | 2/28/2019 | Satellite Oasis | 5,128 | 6/30/2016 | MS Distributors | |||||||||||||||
| 18.03 | Property | Andrade Business Park | M & M Wrecker | 5,400 | 6/30/2017 | Ali Hamed | 5,400 | 5/31/2019 | Cameron Fence | |||||||||||||||
| 18.04 | Property | Fairview Corners | Elmore’s Firearms | 2,560 | 12/31/2017 | Striped Lizard Foods / Pizza King | 2,497 | 7/31/2019 | Dr. Leanne Schlueter | |||||||||||||||
| 18.05 | Property | Elmwood Tech | Asher Collins - Big Guy Sign Co. | 4,800 | 5/31/2016 | Window Man | 3,386 | 8/31/2017 | Hoosier Connection Limousine | |||||||||||||||
| 18.06 | Property | White River Landing | Griesemer Chiropratic | 3,180 | 1/31/2016 | China King | 1,220 | 6/17/2017 | Audio Xcellance / Belltone | |||||||||||||||
| 18.07 | Property | Holiday Center | Cozy’s Restaurant | 5,000 | 3/31/2017 | Hall’s Laundries | 4,160 | 10/31/2025 | Doug Wilson, MD | |||||||||||||||
| 18.08 | Property | Whiteland Retail Center | El Abuelo Mexican Restaurant | 3,025 | 8/14/2023 | Subway | 2,400 | 10/31/2015 | Dr. Armbruster | |||||||||||||||
| 18.09 | Property | Franklin Shoppes | Prime Communications of IN | 1,200 | 4/30/2018 | Domino’s Pizza | 1,200 | 6/30/2022 | NAP | |||||||||||||||
| 19 | Loan | 37, 38, 39 | SMC | SMF I | Hampton Inn Idaho Falls Airport | NAP | NAP | NAP | ||||||||||||||||
| A-38 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | 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 | ||||||||||||
| 20 | Loan | 37, 38, 40 | SMC | SMF I | La Quinta Inn & Suites Idaho Falls | NAP | NAP | NAP | ||||||||||||||||
| 21 | Loan | CCRE | CCRE | Rio Linda Shopping Center | Papa’s Pizza | 4,000 | 6/30/2016 | Villa Fat Chinese Restaurant | 2,500 | 7/31/2015 | Subway | |||||||||||||
| 22 | Loan | 41 | MC-FiveMile | MC-FiveMile | Chicago Multifamily Portfolio | |||||||||||||||||||
| 22.01 | Property | 5334-5362 West Madison Street | NAP | NAP | NAP | |||||||||||||||||||
| 22.02 | Property | 5300 South Martin Luther King Junior Drive | NAP | NAP | NAP | |||||||||||||||||||
| 22.03 | Property | 1115-27 East 81st Street | NAP | NAP | NAP | |||||||||||||||||||
| 22.04 | Property | 5248 South Martin Luther King Junior Drive | NAP | NAP | NAP | |||||||||||||||||||
| 22.05 | Property | 4900-4910 West Jackson Boulevard | NAP | NAP | NAP | |||||||||||||||||||
| 22.06 | Property | 130-136 North Leamington Avenue | NAP | NAP | NAP | |||||||||||||||||||
| 22.07 | Property | 8211-8213, 8214, and 8223 South Exchange Avenue | NAP | NAP | NAP | |||||||||||||||||||
| 22.08 | Property | 8231-8239 South Ingleside | NAP | NAP | NAP | |||||||||||||||||||
| 22.09 | Property | 3101 W. Lexington Street | NAP | NAP | NAP | |||||||||||||||||||
| 22.10 | Property | 8200 South Exchange Avenue | NAP | NAP | NAP | |||||||||||||||||||
| 23 | Loan | GSMC | GSMC | Palomar Point | Global Resource Investments | 16,693 | 7/20/2022 | Neuroscience Education Institute | 14,415 | 6/30/2016 | Duvera Billing Services | |||||||||||||
| 24 | Loan | 42 | CCRE | CCRE | Huntsville Portfolio | |||||||||||||||||||
| 24.01 | Property | Paramount Place | Terranovas Restaurant | 5,700 | 1/31/2017 | Beauregards | 5,000 | 5/31/2016 | Manpower | |||||||||||||||
| 24.02 | Property | Memorial Plaza | The Cato Corp. | 4,800 | 1/31/2017 | Hibbett Sports | 4,570 | 2/29/2020 | The Shoe Show | |||||||||||||||
| 24.03 | Property | Creekside Corners | CGF, DDS, P.C. | 3,099 | 8/31/2017 | Nick’s | 3,000 | 8/31/2025 | Dr. Russell D. Cole | |||||||||||||||
| 24.04 | Property | Greensboro Plaza | Variety Stores, Inc. | 13,000 | 8/31/2016 | Piggly Wiggly (Warehouse) | 6,000 | 9/22/2017 | NAP | |||||||||||||||
| 24.05 | Property | Exchange Place | Prometric, Inc | 1,740 | 5/31/2019 | Cradle to Rocker, LLC. (Early Term) | 995 | 10/31/2016 | NAP | |||||||||||||||
| 25 | Loan | 15 | CGMRC | CGMRC | Shops at 69th Street | Harris School of Business | 32,560 | 12/31/2020 | Fashion Gallery | 8,000 | 6/30/2019 | Villa Join The Movement | ||||||||||||
| 26 | Loan | CGMRC | CGMRC | College Grove | Maly’s West Inc. | 2,508 | 1/31/2018 | Jamba Juice Company | 1,723 | 3/31/2020 | Subway | |||||||||||||
| 27 | Loan | 43 | CCRE | CCRE | Brook Run Shopping Center | Crunch Fitness | 32,000 | 1/31/2023 | Caremore | 11,979 | 12/31/2019 | CVS | ||||||||||||
| 28 | Loan | CCRE | CCRE | �� | Southeast Plaza | Pet Supermarket | 10,000 | 1/31/2018 | Aarons | 10,000 | 12/31/2015 | Greenberg Dental | ||||||||||||
| 29 | Loan | GSMC | GSMC | Myrtle Beach Self Storage Center | NAP | NAP | NAP | |||||||||||||||||
| 30 | Loan | MC-FiveMile | MC-FiveMile | Birney Portfolio - Galleria Oaks | NAP | NAP | NAP | |||||||||||||||||
| 31 | Loan | 15, 44, 45, 46 | CCRE | CCRE | Holiday Inn Bolingbrook | NAP | NAP | NAP | ||||||||||||||||
| 32 | Loan | 47 | CCRE | CCRE | Beaver Ruin Village I & II | |||||||||||||||||||
| 32.01 | Property | Beaver Ruin Village I | Legacy Station | 10,995 | 9/30/2018 | Bambinelli’s | 3,571 | 4/30/2017 | Music Go Round | |||||||||||||||
| 32.02 | Property | Beaver Ruin Village II | Agavero Cantina | 4,125 | 11/30/2016 | Metro PCS | 1,400 | MTM | Fred Loya Insurance Agency | |||||||||||||||
| 33 | Loan | 48 | CCRE | CCRE | Maplewood Mixed Use | |||||||||||||||||||
| 33.01 | Property | 4654 Maryland | Stacey Smith and Richard Katz | 2,190 | 6/30/2019 | Gamlin LLC | 2,055 | 4/30/2018 | Starbucks Corporation | |||||||||||||||
| 33.02 | Property | 401 North Euclid | West End Eyes | 987 | 2/28/2018 | NAP | NAP | |||||||||||||||||
| 33.03 | Property | 7370 Manchester | The Post LLC | 3,655 | 5/31/2019 | Jimmy John’s | 1,850 | 4/3/2017 | Objex Design LLC | |||||||||||||||
| 33.04 | Property | 7350 Manchester | Salon Lofts | 3,182 | 2/29/2016 | Herman London Realtors | 3,000 | 5/31/2015 | NAP | |||||||||||||||
| 33.05 | Property | 7344 Manchester | Paramount Jewelers, Inc. | 1,470 | 5/31/2018 | Sheila Armstrong | 1,000 | 8/31/2015 | Shanti Yoga STL, LLC | |||||||||||||||
| 33.06 | Property | 4229 Manchester | Urban Breath Yoga | 2,036 | 5/31/2018 | NAP | NAP | |||||||||||||||||
| 34 | Loan | MC-FiveMile | MC-FiveMile | 520 West Avenue | Lacrosse Unlimited, Inc | 1,800 | 11/3/2019 | Advanced Dental Associates | 1,195 | 7/31/2020 | Why Not Sylvia’s Beauty Salon | |||||||||||||
| 35 | Loan | 49, 50 | MC-FiveMile | MC-FiveMile | Conlon MHC Portfolio 3 | |||||||||||||||||||
| 35.01 | Property | All Star | NAP | NAP | NAP | |||||||||||||||||||
| 35.02 | Property | Orion Oaks | NAP | NAP | NAP | |||||||||||||||||||
| 35.03 | Property | Oakland Glen | NAP | NAP | NAP | |||||||||||||||||||
| 35.04 | Property | Princeton Village | NAP | NAP | NAP | |||||||||||||||||||
| 36 | Loan | SMC | SMF I | Pangea 11 | ||||||||||||||||||||
| 36.01 | Property | 13905-13957 South Clark Street | NAP | NAP | NAP | |||||||||||||||||||
| 36.02 | Property | 1101 North Lawler Avenue | NAP | NAP | NAP | |||||||||||||||||||
| 36.03 | Property | 7800 South Jeffery Boulevard | NAP | NAP | NAP | |||||||||||||||||||
| 36.04 | Property | 7701 South Yates Boulevard | NAP | NAP | NAP | |||||||||||||||||||
| 36.05 | Property | 9040 South Bishop Street | NAP | NAP | NAP | |||||||||||||||||||
| 36.06 | Property | 7949 South Ellis Avenue | NAP | NAP | NAP | |||||||||||||||||||
| 36.07 | Property | 14138 South School Street | NAP | NAP | NAP | |||||||||||||||||||
| 36.08 | Property | 6200 South Rockwell Street | NAP | NAP | NAP | |||||||||||||||||||
| 36.09 | Property | 7055 South St. Lawrence Avenue | NAP | NAP | NAP | |||||||||||||||||||
| 36.10 | Property | 5402 West Rice Street | NAP | NAP | NAP | |||||||||||||||||||
| 36.11 | Property | 7056 South Eberhart Avenue | NAP | NAP | NAP | |||||||||||||||||||
| 36.12 | Property | 204 West 138th Street | NAP | NAP | NAP | |||||||||||||||||||
| 36.13 | Property | 7956 South Burnham Avenue | NAP | NAP | NAP | |||||||||||||||||||
| 36.14 | Property | 9100 South Dauphin Avenue | NAP | NAP | NAP | |||||||||||||||||||
| 36.15 | Property | 8208 South Drexel Avenue | NAP | NAP | NAP | |||||||||||||||||||
| 36.16 | Property | 8640 South Ingleside Avenue | NAP | NAP | NAP | |||||||||||||||||||
| A-39 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | 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 | ||||||||||||
| 37 | Loan | CCRE | CCRE | CSRA Food Lion Portfolio I | ||||||||||||||||||||
| 37.01 | Property | West Pointe Village Shopping Center | Dollar General | 7,500 | 1/12/2019 | 18 Sluggers | 4,266 | 9/30/2022 | Unique Nails | |||||||||||||||
| 37.02 | Property | Kris Krossing Shopping Center | Family Dollar | 7,200 | 12/31/2019 | Panda Chinese Restaurant | 1,200 | 12/31/2021 | Southside Pharmacy | |||||||||||||||
| 37.03 | Property | College Lakes Plaza | Family Dollar | 8,470 | 12/31/2019 | Panda King | 1,200 | 9/30/2023 | Nail Club | |||||||||||||||
| 38 | Loan | CCRE | CCRE | Four Points Sheraton Columbus Airport | NAP | NAP | NAP | |||||||||||||||||
| 39 | Loan | CGMRC | CGMRC | Torrey Place Apartments | NAP | NAP | NAP | |||||||||||||||||
| 40 | Loan | 51 | CGMRC | CGMRC | Amsdell FL/NJ Self Storage Portfolio | |||||||||||||||||||
| 40.01 | Property | Compass Self Storage | NAP | NAP | NAP | |||||||||||||||||||
| 40.02 | Property | Access Self Storage | NAP | NAP | NAP | |||||||||||||||||||
| 41 | Loan | CCRE | CCRE | Midwest Retail Portfolio | ||||||||||||||||||||
| 41.01 | Property | Mattress Firm & Vitamin Shoppe - Cuyahoga Falls, OH | Vitamin Shoppe | 3,018 | 4/30/2025 | NAP | NAP | |||||||||||||||||
| 41.02 | Property | Destination XL - Evergreen Park, IL | NAP | NAP | NAP | |||||||||||||||||||
| 41.03 | Property | Sleep Number & Noodles & Company - Tulsa, OK | Noodles & Company | 2,811 | 1/31/2025 | NAP | NAP | |||||||||||||||||
| 42 | Loan | 15, 52 | CGMRC | CGMRC | Holiday Inn Express & Suites - Sherman TX | NAP | NAP | NAP | ||||||||||||||||
| 43 | Loan | 15, 53 | SMC | SMF I | River Pointe Shopping Center | Stevie B’s Pizza | 4,200 | 11/30/2020 | Dos Margaritas | 4,200 | 12/31/2019 | H&R Block | ||||||||||||
| 44 | Loan | GSCRE | GSMC | Hunters Point Apartments | NAP | NAP | NAP | |||||||||||||||||
| 45 | Loan | 11 | GSMC | GSMC | Crown Meadows | Fast Eddies | 7,401 | 6/30/2018 | W Dental Group | 5,462 | 2/29/2020 | Baptist Health System | ||||||||||||
| 46 | Loan | SMC | SMF I | Cross Creek Medical Office | Michigan Surgery Specialist | 5,815 | 6/30/2027 | North Oakland Internists, PC | 5,651 | 12/31/2018 | St. Joseph Sleep Center | |||||||||||||
| 47 | Loan | GSMC | GSMC | ExtraSpace Colfax and Harlan | NAP | NAP | NAP | |||||||||||||||||
| 48 | Loan | GSMC | GSMC | FedEx Regional Distribution Center | NAP | NAP | NAP | |||||||||||||||||
| 49 | Loan | 54 | GSMC | GSMC | Forest Gate Shopping Center | Cato | 5,256 | 1/31/2017 | Hibbett Sports | 4,244 | 10/31/2024 | Sora Restaurant | ||||||||||||
| 50 | Loan | SMC | SMF I | Rite Aid Cedar Springs, MI | NAP | NAP | NAP | |||||||||||||||||
| 51 | Loan | CCRE | CCRE | Delray Pointe | Stuart Opotowsky, LLB and CPA | 3,500 | 1/31/2021 | City National Bank | 3,007 | 7/31/2024 | NAP | |||||||||||||
| 52 | Loan | CGMRC | CGMRC | 24 Simon Street | NAP | NAP | NAP | |||||||||||||||||
| 53 | Loan | MC-FiveMile | MC-FiveMile | Binford Shoppes | 21st Amendment | 4,278 | 3/31/2019 | Indiana Farm Bureau Insurance | 4,240 | 8/31/2019 | Subway | |||||||||||||
| 54 | Loan | SMC | SMF I | CVS Shelby | NAP | NAP | NAP | |||||||||||||||||
| 55 | Loan | SMC | SMF I | Flamingo Retail | Lindo Michoacan | 6,649 | 7/1/2024 | NAP | NAP | |||||||||||||||
| 56 | Loan | SMC | SMF I | Harrisonville Crossing | Shoe Show | 5,200 | 3/31/2020 | Cato | 4,160 | 1/31/2019 | Rent-A-Center | |||||||||||||
| 57 | Loan | GSCRE | GSMC | Redan Cove Apartments | NAP | NAP | NAP | |||||||||||||||||
| 58 | Loan | CCRE | CCRE | Moraga Plaza | Shear Nirvana Salon | 2,400 | MTM | NY Pizzeria | 1,660 | 2/28/2019 | Jinmao Jiang | |||||||||||||
| 59 | Loan | CCRE | CCRE | CVS Jersey Shore | NAP | NAP | NAP | |||||||||||||||||
| 60 | Loan | 55, 56 | MC-FiveMile | MC-FiveMile | Lakewood Galleria | Rubio’s Fresh Mexican Grill | 2,400 | 9/14/2016 | Pick Up Stix | 2,223 | 2/28/2023 | Ohana Hawaiian BBQ | ||||||||||||
| 61 | Loan | CCRE | CCRE | Shoppes of Old Peachtree | Graffiti Café | 2,627 | 9/30/2019 | Café Raik | 2,240 | 6/30/2019 | Cleaners | |||||||||||||
| 62 | Loan | SMC | SMF I | Millennium Business Center | Cynthia Lea Inc Happi N | 4,230 | MTM | A-One Staffing, LLC | 3,600 | 3/31/2017 | Hesco-Mild-South, Inc. | |||||||||||||
| 63 | Loan | 57 | MC-FiveMile | MC-FiveMile | Lakewood Village | NAP | NAP | NAP | ||||||||||||||||
| A-40 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Fourth Largest Tenant Sq Ft | 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 | ||||||||||||||
| 1 | Loan | 8, 9, 10 | CGMRC | CGMRC | Ascentia MHC Portfolio | |||||||||||||||||||||||
| 1.01 | Property | Eagle River | NAP | 5/19/2015 | No | NAP | 5/19/2015 | |||||||||||||||||||||
| 1.02 | Property | Foxridge Farm | NAP | 5/19/2015 | No | NAP | 5/19/2015 | |||||||||||||||||||||
| 1.03 | Property | River Valley | NAP | 5/19/2015 | No | NAP | 5/19/2015 | |||||||||||||||||||||
| 1.04 | Property | West Winds | NAP | 5/19/2015 | No | NAP | 5/19/2015 | |||||||||||||||||||||
| 1.05 | Property | Skyline Village | NAP | 5/19/2015 | No | NAP | 5/19/2015 | |||||||||||||||||||||
| 1.06 | Property | Gaslight Village | NAP | 5/19/2015 | No | NAP | 5/19/2015 | |||||||||||||||||||||
| 1.07 | Property | Dream Island | NAP | 5/19/2015 | No | NAP | 5/19/2015 | |||||||||||||||||||||
| 1.08 | Property | Valley Ridge | NAP | 5/19/2015 | No | NAP | 5/19/2015 | |||||||||||||||||||||
| 1.09 | Property | Western Hills | NAP | 5/19/2015 | No | NAP | 5/19/2015 | |||||||||||||||||||||
| 1.10 | Property | Lake Fork | NAP | 5/19/2015 | No | NAP | 5/19/2015 | |||||||||||||||||||||
| 1.11 | Property | Aloha Vegas | NAP | 5/19/2015 | No | NAP | 5/19/2015 | |||||||||||||||||||||
| 1.12 | Property | Kingswood Estates | NAP | 5/19/2015 | No | NAP | 5/19/2015 | |||||||||||||||||||||
| 1.13 | Property | Country Oaks | NAP | 5/19/2015 | No | NAP | 5/19/2015 | |||||||||||||||||||||
| 1.14 | Property | Woodlawn Estates | NAP | 5/19/2015 | No | NAP | 5/19/2015 | |||||||||||||||||||||
| 1.15 | Property | Buckingham Village | NAP | 5/19/2015 | No | NAP | 5/19/2015 | |||||||||||||||||||||
| 1.16 | Property | Woodview | NAP | �� | 5/19/2015 | No | NAP | 5/19/2015 | ||||||||||||||||||||
| 1.17 | Property | West Park Plaza | NAP | 5/19/2015 | No | NAP | 5/19/2015 | |||||||||||||||||||||
| 1.18 | Property | Valle Grande | NAP | 5/19/2015 | No | NAP | 5/19/2015 | |||||||||||||||||||||
| 1.19 | Property | Riviera de Sandia | NAP | 5/19/2015 | No | NAP | 5/19/2015 | |||||||||||||||||||||
| 1.20 | Property | Cedar Village | NAP | 5/19/2015 | No | NAP | 5/19/2015 | |||||||||||||||||||||
| 1.21 | Property | Rancho Bridger | NAP | 5/19/2015 | No | NAP | 5/19/2015 | |||||||||||||||||||||
| 1.22 | Property | Sheltered Valley | NAP | 5/19/2015 | No | NAP | 5/19/2015 | |||||||||||||||||||||
| 1.23 | Property | Vals | NAP | 5/19/2015 | No | NAP | 5/19/2015 | |||||||||||||||||||||
| 1.24 | Property | Countryside Estates | NAP | 5/19/2015 | No | NAP | 5/19/2015 | |||||||||||||||||||||
| 1.25 | Property | W bar K | NAP | 5/19/2015 | No | NAP | 5/19/2015 | |||||||||||||||||||||
| 1.26 | Property | Trails End | NAP | 5/19/2015 | No | NAP | 5/19/2015 | |||||||||||||||||||||
| 1.27 | Property | Windgate | NAP | 5/19/2015 | No | NAP | 5/19/2015 | |||||||||||||||||||||
| 1.28 | Property | Golden Eagle | NAP | 5/19/2015 | No | NAP | 5/19/2015 | |||||||||||||||||||||
| 1.29 | Property | Mountain Springs | NAP | 5/19/2015 | No | NAP | 5/19/2015 | |||||||||||||||||||||
| 1.30 | Property | North Breeze | NAP | 5/19/2015 | No | NAP | 5/19/2015 | |||||||||||||||||||||
| 1.31 | Property | Sugar Creek | NAP | 5/19/2015 | No | NAP | 5/19/2015 | |||||||||||||||||||||
| 1.32 | Property | Hillside | NAP | 5/19/2015 | No | NAP | 5/19/2015 | |||||||||||||||||||||
| 2 | Loan | GSMC | GSMC | Fig Garden Village | 11,592 | 7/31/2022 | Talbots Woman | 10,372 | 5/31/2020 | 5/22/2015 | No | NAP | 5/11/2015 | |||||||||||||||
| 3 | Loan | 15, 16 | GSMC | GSMC | Bassett Place | 47,005 | 12/31/2022 | Ross Dress for Less | 36,250 | 1/31/2021 | 4/16/2015 | No | NAP | 4/15/2015 | ||||||||||||||
| 4 | Loan | GSMC | GSMC | JW Marriott Cherry Creek | NAP | 6/5/2015 | No | NAP | 6/5/2015 | |||||||||||||||||||
| 5 | Loan | 11, 12, 13, 14 | GSMC | GSMC | Dallas Market Center | 22,759 | 4/30/2017 | UMA Enterprises, Inc. | 22,647 | 12/31/2016 | 4/24/2015 | No | NAP | 4/3/2015 | ||||||||||||||
| 6 | Loan | 15, 17, 18 | CGMRC | CGMRC | Kaiser Center | 28,423 | 6/30/2021 | WestEd | 26,787 | 1/31/2018 | 4/27/2015 | No | NAP | 4/27/2015 | ||||||||||||||
| 7 | Loan | 19 | CGMRC | CGMRC | Hilton Garden Inn Pittsburgh/Southpointe | NAP | 5/20/2015 | No | NAP | 5/20/2015 | ||||||||||||||||||
| 8 | Loan | 15, 20, 21 | GSMC | GSMC | Doubletree Tallahassee | NAP | 5/27/2015 | No | NAP | 5/22/2015 | ||||||||||||||||||
| 9 | Loan | 22, 23, 24, 25 | CGMRC, BANA | CGMRC | US StorageMart Portfolio | |||||||||||||||||||||||
| 9.01 | Property | 50 Wallabout Street | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.02 | Property | 250 Flanagan Way | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.03 | Property | 6700 River Road | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.04 | Property | 1015 North Halsted Street | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.05 | Property | 7536 Wornall Road | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.06 | Property | 640 Southwest 2nd Avenue | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.07 | Property | 4920 Northwest 7th Street | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.08 | Property | 9925 Southwest 40th Street | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.09 | Property | 9220 West 135th Street | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.10 | Property | 980 4th Avenue | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.11 | Property | 405 South Federal Highway | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.12 | Property | 11001 Excelsior Boulevard | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.13 | Property | 11325 Lee Highway | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.14 | Property | 2021 Griffin Road | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.15 | Property | 400 West Olmos Drive | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.16 | Property | 14151 Wyandotte Street | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.17 | Property | 5979 Butterfield Road | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.18 | Property | 115 Park Avenue | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.19 | Property | 3500 Southwest 160th Avenue | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.20 | Property | 2445 Crain Highway | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.21 | Property | 100 West North Avenue | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.22 | Property | 2727 Shermer Road | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.23 | Property | 15201 Antioch Road | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.24 | Property | 2450 Mandela Parkway | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.25 | Property | 184-02 Jamaica Avenue | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.26 | Property | 9012 Northwest Prairie View Road | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| A-41 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Fourth Largest Tenant Sq Ft | 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 | ||||||||||||||
| 9.27 | Property | 16101 West 95th Street | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.28 | Property | 3100 North Mannheim | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.29 | Property | 9580 Potranco Road | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.30 | Property | 18025 Monterey Street | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.31 | Property | 9N 004 Route 59 | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.32 | Property | 5115 Clayton Road | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.33 | Property | 9702 West 67th Street | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.34 | Property | 794 Scenic Highway | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.35 | Property | 12430 Bandera Road | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.36 | Property | 4000 South Providence Road | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.37 | Property | 2743 San Pablo Avenue | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.38 | Property | 819 North Eola Road | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.39 | Property | 2506 West Worley Street | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.40 | Property | 15601 FM 1325 | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.41 | Property | 10700 West 159th Street | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.42 | Property | 2403 Rangeline Street | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.43 | Property | 6714 South Cottage Grove Avenue and 6932 South South Chicago Avenue | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.44 | Property | 2277 Walters Road | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.45 | Property | 1575 Thousand Oaks Drive | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.46 | Property | 7460 Frontage Road | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.47 | Property | 6401 Third Street | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.48 | Property | 2816 Eaton Road | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.49 | Property | 3985 Atlanta Highway | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.50 | Property | 11510 North Main Street | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.51 | Property | 750 Winchester Road | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.52 | Property | 3401 Broadway Boulevard | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.53 | Property | 1720 Grand Boulevard | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.54 | Property | 1310 South Enterprise Street | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.55 | Property | 2420 St Mary’s Boulevard | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.56 | Property | 3500 I-70 Drive Southeast | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.57 | Property | 195 Southwest Boulevard | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.58 | Property | 8900 Northwest Prairie View Road | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.59 | Property | 1601 Twilight Trail | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.60 | Property | 1515 Church Street | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.61 | Property | 1891 North Columbia Street | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.62 | Property | 1200 US #1 | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.63 | Property | 251 Collins Industrial Boulevard | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.64 | Property | 2310 Paris Road | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.65 | Property | 1820 West Business Loop 70 | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 9.66 | Property | 1723 East Florida | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 10 | Loan | 15, 26 | GSMC | GSMC | Selig Office Portfolio | |||||||||||||||||||||||
| 10.01 | Property | 27 | 1000 Second Avenue | 26,440 | 6/30/2016 | Bader, Martin, Ross & Smith PS | 18,683 | 12/31/2020 | 3/4/2015 | No | NAP | 3/4/2015 | ||||||||||||||||
| 10.02 | Property | 28 | 2901 Third Avenue | 6,085 | 2/28/2017 | MSRE | 5,900 | MTM | 3/4/2015 | No | NAP | 3/4/2015 | ||||||||||||||||
| 10.03 | Property | 3101 Western Avenue | 14,799 | 4/15/2019 | Merrick Hofstedt Lindsey | 13,968 | 2/28/2018 | 3/4/2015 | No | NAP | 3/4/2015 | |||||||||||||||||
| 10.04 | Property | 29 | 300 Elliott Avenue West | 56 | MTM | NAP | 3/4/2015 | No | NAP | 3/4/2015 | ||||||||||||||||||
| 10.05 | Property | 30 | 3131 Elliott Avenue | 19,246 | 9/30/2017 | Softchoice Corporation | 16,623 | 8/14/2016 | 3/4/2015 | No | NAP | 3/4/2015 | ||||||||||||||||
| 10.06 | Property | 2615 Fourth Avenue | 14,813 | 6/30/2018 | Municipal Research | 8,889 | 7/31/2019 | 3/4/2015 | No | NAP | 3/4/2015 | |||||||||||||||||
| 10.07 | Property | 190 Queen Anne Avenue North | 3,373 | 12/6/2016 | Buddy TV | 3,348 | 9/30/2015 | 3/4/2015 | No | NAP | 3/4/2015 | |||||||||||||||||
| 10.08 | Property | 31 | 200 First Avenue West | 4,874 | 11/14/2019 | Pacific Crest Real Estate, LLC | 4,576 | 12/31/2019 | 3/6/2015 | No | NAP | 3/6/2015 | ||||||||||||||||
| 10.09 | Property | 18 West Mercer Street | 1,991 | 12/31/2017 | Sharon Sanborn | 930 | 5/31/2019 | 3/6/2015 | No | NAP | 3/6/2015 | |||||||||||||||||
| 11 | Loan | 32, 33, 34 | CGMRC, MSBNA | CGMRC | Alderwood Mall | 18,000 | 1/31/2023 | Claim Jumper | 12,641 | 10/31/2024 | 3/23/2015 | No | NAP | 3/24/2015 | ||||||||||||||
| 12 | Loan | SMC | SMF I | Sysmex Way | NAP | 4/29/2015 | No | NAP | 4/29/2015 | |||||||||||||||||||
| 13 | Loan | 35 | CGMRC | CGMRC | Cypress Retail Center | 3,150 | 5/14/2019 | Rockstar Tan | 2,400 | 7/31/2019 | 4/29/2015 | No | NAP | 4/30/2015 | ||||||||||||||
| 14 | Loan | GSMC | GSMC | Court at Deptford II | 15,736 | 2/28/2018 | David’s Bridal | 13,330 | 4/30/2019 | 5/22/2015 | No | NAP | 5/26/2015 | |||||||||||||||
| 15 | Loan | CCRE | CCRE | ART Multi-State Portfolio II | ||||||||||||||||||||||||
| 15.01 | Property | Annhurst | NAP | 5/6/2015 | No | NAP | 5/1/2015 | |||||||||||||||||||||
| 15.02 | Property | Applegate | NAP | 5/4/2015 | No | NAP | 5/1/2015 | |||||||||||||||||||||
| 15.03 | Property | Heron Pointe | NAP | 5/15/2015 | No | NAP | 5/1/2015 | |||||||||||||||||||||
| 15.04 | Property | Meadowood | NAP | 5/11/2015 | No | NAP | 5/1/2015 | |||||||||||||||||||||
| 15.05 | Property | Ridgewood | NAP | 5/20/2015 | No | NAP | 5/1/2015 | |||||||||||||||||||||
| 15.06 | Property | Heathmoore | NAP | 5/26/2015 | No | NAP | 5/1/2015 | |||||||||||||||||||||
| 16 | Loan | 36 | SMC | SMF I | Freshwater Commons | 11,180 | 8/31/2018 | Sleepy’s | 8,000 | 11/30/2025 | 6/2/2015 | No | NAP | 6/2/2015 | ||||||||||||||
| 17 | Loan | GSMC | GSMC | Eddystone Crossing Shopping Center | 4,000 | 6/30/2017 | McDonald’s (GL) | 3,834 | 12/31/2025 | 6/4/2015 | No | NAP | 5/22/2015 | |||||||||||||||
| 18 | Loan | MC-FiveMile | MC-FiveMile | Skyline Property Portfolio | ||||||||||||||||||||||||
| 18.01 | Property | Heartland Village Shopping Center | 3,800 | 4/16/2017 | GameStop | 3,277 | 1/31/2016 | 5/19/2015 | No | NAP | 5/19/2015 | |||||||||||||||||
| 18.02 | Property | Park 52 | 4,800 | 8/31/2016 | The Whole Fish LLC | 3,200 | 7/31/2018 | 5/19/2015 | No | NAP | 6/30/2015 | |||||||||||||||||
| 18.03 | Property | Andrade Business Park | 3,600 | 12/31/2016 | Genoa Racing | 3,600 | 3/31/2018 | 5/19/2015 | No | NAP | 6/30/2015 | |||||||||||||||||
| 18.04 | Property | Fairview Corners | 1,983 | 8/31/2016 | Geek Brigade | 1,280 | 7/31/2019 | 5/19/2015 | No | NAP | 6/30/2015 | |||||||||||||||||
| 18.05 | Property | Elmwood Tech | 3,033 | 11/30/2019 | Mud Slingers Pool & Patio LLC | 2,331 | 2/28/2018 | 5/19/2015 | No | NAP | 6/30/2015 | |||||||||||||||||
| 18.06 | Property | White River Landing | 1,200 | 7/31/2016 | NAP | 5/19/2015 | No | NAP | 6/30/2015 | |||||||||||||||||||
| 18.07 | Property | Holiday Center | 3,436 | 2/28/2017 | Lin Liu / Esushi | 2,146 | 10/31/2017 | 6/26/2015 | No | NAP | 5/19/2015 | |||||||||||||||||
| 18.08 | Property | Whiteland Retail Center | 1,792 | 1/31/2016 | Taste of China | 1,200 | 1/31/2017 | 5/19/2015 | No | NAP | 6/30/2015 | |||||||||||||||||
| 18.09 | Property | Franklin Shoppes | NAP | 6/25/2015 | No | NAP | 6/30/2015 | |||||||||||||||||||||
| 19 | Loan | 37, 38, 39 | SMC | SMF I | Hampton Inn Idaho Falls Airport | NAP | 5/28/2015 | No | NAP | 5/28/2015 | ||||||||||||||||||
| A-42 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Fourth Largest Tenant Sq Ft | 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 | ||||||||||||||
| 20 | Loan | 37, 38, 40 | SMC | SMF I | La Quinta Inn & Suites Idaho Falls | NAP | 5/28/2015 | No | NAP | 5/28/2015 | ||||||||||||||||||
| 21 | Loan | CCRE | CCRE | Rio Linda Shopping Center | 1,200 | 7/31/2015 | Hi Tek Nails | 1,200 | 6/30/2015 | 6/24/2015 | No | NAP | 4/27/2015 | |||||||||||||||
| 22 | Loan | 41 | MC-FiveMile | MC-FiveMile | Chicago Multifamily Portfolio | |||||||||||||||||||||||
| 22.01 | Property | 5334-5362 West Madison Street | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 22.02 | Property | 5300 South Martin Luther King Junior Drive | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 22.03 | Property | 1115-27 East 81st Street | NAP | 11/21/2014 | No | NAP | 11/18/2014 | |||||||||||||||||||||
| 22.04 | Property | 5248 South Martin Luther King Junior Drive | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 22.05 | Property | 4900-4910 West Jackson Boulevard | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 22.06 | Property | 130-136 North Leamington Avenue | NAP | 11/21/2014 | No | NAP | 11/21/2014 | |||||||||||||||||||||
| 22.07 | Property | 8211-8213, 8214, and 8223 South Exchange Avenue | NAP | 11/21/2014 | No | NAP | 11/18/2014 | |||||||||||||||||||||
| 22.08 | Property | 8231-8239 South Ingleside | NAP | 11/21/2014 | No | NAP | 11/18/2014 | |||||||||||||||||||||
| 22.09 | Property | 3101 W. Lexington Street | NAP | 11/21/2014 | No | NAP | 11/18/2014 | |||||||||||||||||||||
| 22.10 | Property | 8200 South Exchange Avenue | NAP | 11/21/2014 | No | NAP | 11/18/2014 | |||||||||||||||||||||
| 23 | Loan | GSMC | GSMC | Palomar Point | 10,120 | 2/28/2017 | Compound Solutions | 7,573 | 4/30/2018 | 5/12/2015 | No | NAP | 5/7/2015 | |||||||||||||||
| 24 | Loan | 42 | CCRE | CCRE | Huntsville Portfolio | |||||||||||||||||||||||
| 24.01 | Property | Paramount Place | 2,154 | 10/31/2017 | McLain Coldwell Bank RE | 1,600 | 5/1/2018 | 1/28/2015 | No | NAP | 1/28/2015 | |||||||||||||||||
| 24.02 | Property | Memorial Plaza | 4,200 | 5/1/2019 | American Cellular, Inc. | 3,600 | 8/31/2019 | 1/28/2015 | No | NAP | 1/29/2015 | |||||||||||||||||
| 24.03 | Property | Creekside Corners | 1,900 | MTM | The Pizzeria | 1,750 | 11/30/2016 | 2/10/2015 | No | NAP | 1/28/2015 | |||||||||||||||||
| 24.04 | Property | Greensboro Plaza | NAP | 1/29/2015 | No | NAP | 1/28/2015 | |||||||||||||||||||||
| 24.05 | Property | Exchange Place | NAP | 3/23/2015 | No | NAP | 1/28/2015 | |||||||||||||||||||||
| 25 | Loan | 15 | CGMRC | CGMRC | Shops at 69th Street | 5,100 | 2/20/2023 | Ashley Stewart | 4,200 | 1/31/2017 | 5/21/2015 | Yes | 6/25/2015 | 5/21/2015 | ||||||||||||||
| 26 | Loan | CGMRC | CGMRC | College Grove | 1,411 | 8/31/2019 | Go Wireless | 1,254 | 6/30/2018 | 5/18/2015 | No | NAP | 5/18/2015 | |||||||||||||||
| 27 | Loan | 43 | CCRE | CCRE | Brook Run Shopping Center | 10,344 | 11/30/2017 | Vision Center | 4,815 | 10/31/2017 | 6/1/2015 | No | NAP | 5/6/2015 | ||||||||||||||
| 28 | Loan | CCRE | CCRE | Southeast Plaza | 4,349 | 6/30/2025 | Sherwin Williams | 3,657 | 4/30/2019 | 5/15/2015 | No | NAP | 4/24/2015 | |||||||||||||||
| 29 | Loan | GSMC | GSMC | Myrtle Beach Self Storage Center | NAP | 5/7/2015 | No | NAP | 5/5/2015 | |||||||||||||||||||
| 30 | Loan | MC-FiveMile | MC-FiveMile | Birney Portfolio - Galleria Oaks | NAP | 10/17/2014 | No | NAP | 10/27/2014 | |||||||||||||||||||
| 31 | Loan | 15, 44, 45, 46 | CCRE | CCRE | Holiday Inn Bolingbrook | NAP | 5/20/2015 | No | NAP | 5/19/2015 | ||||||||||||||||||
| 32 | Loan | 47 | CCRE | CCRE | Beaver Ruin Village I & II | |||||||||||||||||||||||
| 32.01 | Property | Beaver Ruin Village I | 3,035 | 8/31/2017 | Chase | 2,747 | 9/30/2016 | 6/30/2015 | No | NAP | 4/7/2015 | |||||||||||||||||
| 32.02 | Property | Beaver Ruin Village II | 1,400 | 2/28/2017 | NAP | 6/30/2015 | No | NAP | 4/7/2015 | |||||||||||||||||||
| 33 | Loan | 48 | CCRE | CCRE | Maplewood Mixed Use | |||||||||||||||||||||||
| 33.01 | Property | 4654 Maryland | 1,708 | 2/28/2022 | Lindell Residences, LLC | 906 | 12/31/2016 | 6/12/2015 | No | NAP | 4/28/2015 | |||||||||||||||||
| 33.02 | Property | 401 North Euclid | NAP | 6/12/2015 | No | NAP | 4/28/2015 | |||||||||||||||||||||
| 33.03 | Property | 7370 Manchester | 850 | 5/31/2017 | The Post LLC | 325 | 5/14/2015 | 6/12/2015 | No | NAP | 4/28/2015 | |||||||||||||||||
| 33.04 | Property | 7350 Manchester | NAP | 4/29/2015 | No | NAP | 4/28/2015 | |||||||||||||||||||||
| 33.05 | Property | 7344 Manchester | 1,000 | 1/31/2016 | Shanti Yoga STL, LLC | 1,000 | 5/31/2016 | 4/30/2015 | No | NAP | 4/28/2015 | |||||||||||||||||
| 33.06 | Property | 4229 Manchester | NAP | 5/1/2015 | No | NAP | 4/28/2015 | |||||||||||||||||||||
| 34 | Loan | MC-FiveMile | MC-FiveMile | 520 West Avenue | 1,112 | 12/14/2021 | J&M Variety | 1,046 | 9/30/2019 | 6/17/2015 | No | NAP | 6/24/2015 | |||||||||||||||
| 35 | Loan | 49, 50 | MC-FiveMile | MC-FiveMile | Conlon MHC Portfolio 3 | |||||||||||||||||||||||
| 35.01 | Property | All Star | NAP | 5/26/2015 | No | NAP | 4/6/2015 | |||||||||||||||||||||
| 35.02 | Property | Orion Oaks | NAP | 5/26/2015 | No | NAP | 5/26/2015 | |||||||||||||||||||||
| 35.03 | Property | Oakland Glen | NAP | 5/26/2015 | No | NAP | 5/26/2015 | |||||||||||||||||||||
| 35.04 | Property | Princeton Village | NAP | 5/26/2015 | No | NAP | 5/26/2015 | |||||||||||||||||||||
| 36 | Loan | SMC | SMF I | Pangea 11 | ||||||||||||||||||||||||
| 36.01 | Property | 13905-13957 South Clark Street | NAP | 5/22/2015 | No | NAP | 5/22/2015 | |||||||||||||||||||||
| 36.02 | Property | 1101 North Lawler Avenue | NAP | 5/22/2015 | No | NAP | 5/22/2015 | |||||||||||||||||||||
| 36.03 | Property | 7800 South Jeffery Boulevard | NAP | 5/22/2015 | No | NAP | 5/22/2015 | |||||||||||||||||||||
| 36.04 | Property | 7701 South Yates Boulevard | NAP | 5/22/2015 | No | NAP | 5/22/2015 | |||||||||||||||||||||
| 36.05 | Property | 9040 South Bishop Street | NAP | 5/22/2015 | No | NAP | 5/22/2015 | |||||||||||||||||||||
| 36.06 | Property | 7949 South Ellis Avenue | NAP | 5/22/2015 | No | NAP | 5/22/2015 | |||||||||||||||||||||
| 36.07 | Property | 14138 South School Street | NAP | 5/22/2015 | No | NAP | 5/22/2015 | |||||||||||||||||||||
| 36.08 | Property | 6200 South Rockwell Street | NAP | 5/22/2015 | No | NAP | 5/22/2015 | |||||||||||||||||||||
| 36.09 | Property | 7055 South St. Lawrence Avenue | NAP | 5/22/2015 | No | NAP | 5/22/2015 | |||||||||||||||||||||
| 36.10 | Property | 5402 West Rice Street | NAP | 5/19/2015 | No | NAP | 5/22/2015 | |||||||||||||||||||||
| 36.11 | Property | 7056 South Eberhart Avenue | NAP | 5/22/2015 | No | NAP | 5/22/2015 | |||||||||||||||||||||
| 36.12 | Property | 204 West 138th Street | NAP | 5/22/2015 | No | NAP | 5/22/2015 | |||||||||||||||||||||
| 36.13 | Property | 7956 South Burnham Avenue | NAP | 5/22/2015 | No | NAP | 5/22/2015 | |||||||||||||||||||||
| 36.14 | Property | 9100 South Dauphin Avenue | NAP | 5/22/2015 | No | NAP | 5/22/2015 | |||||||||||||||||||||
| 36.15 | Property | 8208 South Drexel Avenue | NAP | 5/22/2015 | No | NAP | 5/22/2015 | |||||||||||||||||||||
| 36.16 | Property | 8640 South Ingleside Avenue | NAP | 5/22/2015 | No | NAP | 5/22/2015 | |||||||||||||||||||||
| A-43 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Fourth Largest Tenant Sq Ft | 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 | ||||||||||||||
| 37 | Loan | CCRE | CCRE | CSRA Food Lion Portfolio I | ||||||||||||||||||||||||
| 37.01 | Property | West Pointe Village Shopping Center | 1,200 | 12/31/2024 | Cuttin-Up Salon | 1,200 | 2/29/2016 | 4/22/2015 | No | NAP | 4/22/2015 | |||||||||||||||||
| 37.02 | Property | Kris Krossing Shopping Center | 1,200 | 8/31/2017 | Nail Pro | 1,200 | 4/30/2020 | 4/22/2015 | No | NAP | 4/22/2015 | |||||||||||||||||
| 37.03 | Property | College Lakes Plaza | 1,200 | 7/31/2016 | Cora’s | 1,200 | MTM | 5/29/2015 | No | NAP | 4/22/2015 | |||||||||||||||||
| 38 | Loan | CCRE | CCRE | Four Points Sheraton Columbus Airport | NAP | 6/30/2015 | No | NAP | 5/6/2015 | |||||||||||||||||||
| 39 | Loan | CGMRC | CGMRC | Torrey Place Apartments | NAP | 12/16/2014 | No | NAP | 12/16/2014 | |||||||||||||||||||
| 40 | Loan | 51 | CGMRC | CGMRC | Amsdell FL/NJ Self Storage Portfolio | |||||||||||||||||||||||
| 40.01 | Property | Compass Self Storage | NAP | 5/13/2015 | No | NAP | 5/13/2015 | |||||||||||||||||||||
| 40.02 | Property | Access Self Storage | NAP | 4/21/2015 and 4/22/2015 | No | NAP | 5/6/2015 | |||||||||||||||||||||
| 41 | Loan | CCRE | CCRE | Midwest Retail Portfolio | ||||||||||||||||||||||||
| 41.01 | Property | Mattress Firm & Vitamin Shoppe - Cuyahoga Falls, OH | NAP | 4/21/2015 | No | NAP | 5/5/2015 | |||||||||||||||||||||
| 41.02 | Property | Destination XL - Evergreen Park, IL | NAP | 4/27/2015 | No | NAP | 4/27/2015 | |||||||||||||||||||||
| 41.03 | Property | Sleep Number & Noodles & Company - Tulsa, OK | NAP | 4/10/2015 | No | NAP | 3/25/2015 | |||||||||||||||||||||
| 42 | Loan | 15, 52 | CGMRC | CGMRC | Holiday Inn Express & Suites - Sherman TX | NAP | 4/7/2015 | No | NAP | 4/7/2015 | ||||||||||||||||||
| 43 | Loan | 15, 53 | SMC | SMF I | River Pointe Shopping Center | 2,800 | 4/30/2016 | AT&T | 2,100 | 3/31/2016 | 6/1/2015 | No | NAP | 6/1/2015 | ||||||||||||||
| 44 | Loan | GSCRE | GSMC | Hunters Point Apartments | NAP | 5/7/2015 | No | NAP | 5/11/2015 | |||||||||||||||||||
| 45 | Loan | 11 | GSMC | GSMC | Crown Meadows | 4,100 | 6/30/2018 | Umberto’s Italian Grill | 3,500 | 12/31/2017 | 5/1/2015 | No | NAP | 5/1/2015 | ||||||||||||||
| 46 | Loan | SMC | SMF I | Cross Creek Medical Office | 5,036 | 6/30/2020 | North Oakland North Macomb Imaging | 4,545 | 12/31/2018 | 6/16/2015 | No | NAP | 6/16/2015 | |||||||||||||||
| 47 | Loan | GSMC | GSMC | ExtraSpace Colfax and Harlan | NAP | 5/8/2015 | No | NAP | 5/4/2015 | |||||||||||||||||||
| 48 | Loan | GSMC | GSMC | FedEx Regional Distribution Center | NAP | 6/19/2015 | No | NAP | 5/22/2015 | |||||||||||||||||||
| 49 | Loan | 54 | GSMC | GSMC | Forest Gate Shopping Center | 2,101 | 2/28/2016 | Sally Beauty | 1,794 | 5/31/2020 | 6/9/2015 | No | NAP | 6/9/2015 | ||||||||||||||
| 50 | Loan | SMC | SMF I | Rite Aid Cedar Springs, MI | NAP | 5/8/2015 | No | NAP | 5/8/2015 | |||||||||||||||||||
| 51 | Loan | CCRE | CCRE | Delray Pointe | NAP | 4/7/2015 | No | NAP | 4/7/2015 | |||||||||||||||||||
| 52 | Loan | CGMRC | CGMRC | 24 Simon Street | NAP | 3/24/2015 | No | NAP | 3/20/2015 | |||||||||||||||||||
| 53 | Loan | MC-FiveMile | MC-FiveMile | Binford Shoppes | 2,130 | 1/13/2020 | Affordavet | 1,969 | 6/30/2016 | 4/27/2015 | No | NAP | 4/27/2015 | |||||||||||||||
| 54 | Loan | SMC | SMF I | CVS Shelby | NAP | 5/27/2015 | No | NAP | 5/27/2015 | |||||||||||||||||||
| 55 | Loan | SMC | SMF I | Flamingo Retail | NAP | 6/15/2015 | No | NAP | 6/17/2015 | |||||||||||||||||||
| 56 | Loan | SMC | SMF I | Harrisonville Crossing | 4,000 | 8/31/2017 | El Mezcal Mexican Restaurant | 3,200 | 2/28/2017 | 4/28/2015 | No | NAP | 4/29/2015 | |||||||||||||||
| 57 | Loan | GSCRE | GSMC | Redan Cove Apartments | NAP | 5/21/2015 | No | NAP | 5/14/2015 | |||||||||||||||||||
| 58 | Loan | CCRE | CCRE | Moraga Plaza | 1,600 | 10/31/2015 | Lewis Cleaners | 1,320 | 3/31/2016 | 4/30/2015 | No | NAP | 4/15/2015 | |||||||||||||||
| 59 | Loan | CCRE | CCRE | CVS Jersey Shore | NAP | 6/1/2015 | No | NAP | 4/17/2015 | |||||||||||||||||||
| 60 | Loan | 55, 56 | MC-FiveMile | MC-FiveMile | Lakewood Galleria | 2,023 | 6/30/2023 | Boulevard Cleaners & Gift Shop | 2,016 | 6/30/2023 | 2/19/2015 | No | NAP | 2/17/2015 | ||||||||||||||
| 61 | Loan | CCRE | CCRE | Shoppes of Old Peachtree | 1,750 | 9/30/2019 | Subway | 1,600 | 3/31/2018 | 6/9/2015 | No | NAP | 4/22/2015 | |||||||||||||||
| 62 | Loan | SMC | SMF I | Millennium Business Center | 3,600 | MTM | Neely Agency & V Rock | 3,525 | 2/28/2016 | 3/30/2015 | No | NAP | 3/30/2015 | |||||||||||||||
| 63 | Loan | 57 | MC-FiveMile | MC-FiveMile | Lakewood Village | NAP | 4/13/2015 | No | NAP | 4/13/2015 | ||||||||||||||||||
| A-44 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Seismic Report Date | PML or SEL (%) | Earthquake Insurance Required | Upfront RE Tax Reserve ($) | Ongoing RE Tax Reserve ($) | Upfront Insurance Reserve ($) | Ongoing Insurance Reserve ($) | Upfront Replacement Reserve ($) | Ongoing Replacement Reserve ($) | Replacement Reserve Caps ($) | Upfront TI/LC Reserve ($) | ||||||||||||||||
| 1 | Loan | 8, 9, 10 | CGMRC | CGMRC | Ascentia MHC Portfolio | No | 344,296 | 86,074 | 284,344 | 25,849 | 0 | 21,961 | 0 | 0 | ||||||||||||||||||
| 1.01 | Property | Eagle River | NAP | NAP | No | |||||||||||||||||||||||||||
| 1.02 | Property | Foxridge Farm | NAP | NAP | No | |||||||||||||||||||||||||||
| 1.03 | Property | River Valley | NAP | NAP | No | |||||||||||||||||||||||||||
| 1.04 | Property | West Winds | NAP | NAP | No | |||||||||||||||||||||||||||
| 1.05 | Property | Skyline Village | NAP | NAP | No | |||||||||||||||||||||||||||
| 1.06 | Property | Gaslight Village | NAP | NAP | No | |||||||||||||||||||||||||||
| 1.07 | Property | Dream Island | NAP | NAP | No | |||||||||||||||||||||||||||
| 1.08 | Property | Valley Ridge | NAP | NAP | No | |||||||||||||||||||||||||||
| 1.09 | Property | Western Hills | NAP | NAP | No | |||||||||||||||||||||||||||
| 1.10 | Property | Lake Fork | NAP | NAP | No | |||||||||||||||||||||||||||
| 1.11 | Property | Aloha Vegas | NAP | NAP | No | |||||||||||||||||||||||||||
| 1.12 | Property | Kingswood Estates | NAP | NAP | No | |||||||||||||||||||||||||||
| 1.13 | Property | Country Oaks | NAP | NAP | No | |||||||||||||||||||||||||||
| 1.14 | Property | Woodlawn Estates | NAP | NAP | No | |||||||||||||||||||||||||||
| 1.15 | Property | Buckingham Village | NAP | NAP | No | |||||||||||||||||||||||||||
| 1.16 | Property | Woodview | NAP | NAP | No | |||||||||||||||||||||||||||
| 1.17 | Property | West Park Plaza | NAP | NAP | No | |||||||||||||||||||||||||||
| 1.18 | Property | Valle Grande | NAP | NAP | No | |||||||||||||||||||||||||||
| 1.19 | Property | Riviera de Sandia | NAP | NAP | No | |||||||||||||||||||||||||||
| 1.20 | Property | Cedar Village | NAP | NAP | No | |||||||||||||||||||||||||||
| 1.21 | Property | Rancho Bridger | NAP | NAP | No | |||||||||||||||||||||||||||
| 1.22 | Property | Sheltered Valley | NAP | NAP | No | |||||||||||||||||||||||||||
| 1.23 | Property | Vals | NAP | NAP | No | |||||||||||||||||||||||||||
| 1.24 | Property | Countryside Estates | NAP | NAP | No | |||||||||||||||||||||||||||
| 1.25 | Property | W bar K | NAP | NAP | No | |||||||||||||||||||||||||||
| 1.26 | Property | Trails End | NAP | NAP | No | |||||||||||||||||||||||||||
| 1.27 | Property | Windgate | NAP | NAP | No | |||||||||||||||||||||||||||
| 1.28 | Property | Golden Eagle | NAP | NAP | No | |||||||||||||||||||||||||||
| 1.29 | Property | Mountain Springs | NAP | NAP | No | |||||||||||||||||||||||||||
| 1.30 | Property | North Breeze | NAP | NAP | No | |||||||||||||||||||||||||||
| 1.31 | Property | Sugar Creek | NAP | NAP | No | |||||||||||||||||||||||||||
| 1.32 | Property | Hillside | NAP | NAP | No | |||||||||||||||||||||||||||
| 2 | Loan | GSMC | GSMC | Fig Garden Village | 5/11/2015 | 3% | No | 327,676 | 109,225 | 0 | 0 | 0 | 0 | 144,720 | 0 | |||||||||||||||||
| 3 | Loan | 15, 16 | GSMC | GSMC | Bassett Place | NAP | NAP | No | 450,619 | 75,103 | 0 | 0 | 0 | 11,525 | 0 | 0 | ||||||||||||||||
| 4 | Loan | GSMC | GSMC | JW Marriott Cherry Creek | NAP | NAP | No | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
| 5 | Loan | 11, 12, 13, 14 | GSMC | GSMC | Dallas Market Center | NAP | NAP | No | 439,167 | 87,833 | 47,500 | 0 | 910,580 | 0 | 910,580 | 1,500,000 | ||||||||||||||||
| 6 | Loan | 15, 17, 18 | CGMRC | CGMRC | Kaiser Center | 4/27/2015 | 19% | No | 1,491,823 | 248,637 | 0 | 0 | 0 | 16,551 | 595,836 | 0 | ||||||||||||||||
| 7 | Loan | 19 | CGMRC | CGMRC | Hilton Garden Inn Pittsburgh/Southpointe | NAP | NAP | No | 238,074 | 29,759 | 0 | 6,415 | 0 | 38,019 | 0 | 0 | ||||||||||||||||
| 8 | Loan | 15, 20, 21 | GSMC | GSMC | Doubletree Tallahassee | NAP | NAP | No | 92,612 | 18,522 | 24,302 | 12,151 | 0 | 33,514 | 0 | 0 | ||||||||||||||||
| 9 | Loan | 22, 23, 24, 25 | CGMRC, BANA | CGMRC | US StorageMart Portfolio | Various | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
| 9.01 | Property | 50 Wallabout Street | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.02 | Property | 250 Flanagan Way | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.03 | Property | 6700 River Road | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.04 | Property | 1015 North Halsted Street | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.05 | Property | 7536 Wornall Road | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.06 | Property | 640 Southwest 2nd Avenue | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.07 | Property | 4920 Northwest 7th Street | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.08 | Property | 9925 Southwest 40th Street | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.09 | Property | 9220 West 135th Street | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.10 | Property | 980 4th Avenue | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.11 | Property | 405 South Federal Highway | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.12 | Property | 11001 Excelsior Boulevard | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.13 | Property | 11325 Lee Highway | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.14 | Property | 2021 Griffin Road | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.15 | Property | 400 West Olmos Drive | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.16 | Property | 14151 Wyandotte Street | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.17 | Property | 5979 Butterfield Road | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.18 | Property | 115 Park Avenue | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.19 | Property | 3500 Southwest 160th Avenue | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.20 | Property | 2445 Crain Highway | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.21 | Property | 100 West North Avenue | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.22 | Property | 2727 Shermer Road | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.23 | Property | 15201 Antioch Road | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.24 | Property | 2450 Mandela Parkway | 11/21/2014 | 31% | Yes | |||||||||||||||||||||||||||
| 9.25 | Property | 184-02 Jamaica Avenue | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.26 | Property | 9012 Northwest Prairie View Road | NAP | NAP | No | |||||||||||||||||||||||||||
| A-45 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Seismic Report Date | PML or SEL (%) | Earthquake Insurance Required | Upfront RE Tax Reserve ($) | Ongoing RE Tax Reserve ($) | Upfront Insurance Reserve ($) | Ongoing Insurance Reserve ($) | Upfront Replacement Reserve ($) | Ongoing Replacement Reserve ($) | Replacement Reserve Caps ($) | Upfront TI/LC Reserve ($) | ||||||||||||||||
| 9.27 | Property | 16101 West 95th Street | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.28 | Property | 3100 North Mannheim | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.29 | Property | 9580 Potranco Road | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.30 | Property | 18025 Monterey Street | 11/21/2014 | 12% | No | |||||||||||||||||||||||||||
| 9.31 | Property | 9N 004 Route 59 | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.32 | Property | 5115 Clayton Road | 11/21/2014 | 15% | No | |||||||||||||||||||||||||||
| 9.33 | Property | 9702 West 67th Street | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.34 | Property | 794 Scenic Highway | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.35 | Property | 12430 Bandera Road | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.36 | Property | 4000 South Providence Road | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.37 | Property | 2743 San Pablo Avenue | 11/21/2014 | 39% | Yes | |||||||||||||||||||||||||||
| 9.38 | Property | 819 North Eola Road | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.39 | Property | 2506 West Worley Street | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.40 | Property | 15601 FM 1325 | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.41 | Property | 10700 West 159th Street | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.42 | Property | 2403 Rangeline Street | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.43 | Property | 6714 South Cottage Grove Avenue and 6932 South South Chicago Avenue | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.44 | Property | 2277 Walters Road | 11/21/2014 | 10% | No | |||||||||||||||||||||||||||
| 9.45 | Property | 1575 Thousand Oaks Drive | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.46 | Property | 7460 Frontage Road | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.47 | Property | 6401 Third Street | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.48 | Property | 2816 Eaton Road | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.49 | Property | 3985 Atlanta Highway | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.50 | Property | 11510 North Main Street | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.51 | Property | 750 Winchester Road | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.52 | Property | 3401 Broadway Boulevard | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.53 | Property | 1720 Grand Boulevard | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.54 | Property | 1310 South Enterprise Street | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.55 | Property | 2420 St Mary’s Boulevard | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.56 | Property | 3500 I-70 Drive Southeast | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.57 | Property | 195 Southwest Boulevard | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.58 | Property | 8900 Northwest Prairie View Road | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.59 | Property | 1601 Twilight Trail | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.60 | Property | 1515 Church Street | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.61 | Property | 1891 North Columbia Street | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.62 | Property | 1200 US #1 | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.63 | Property | 251 Collins Industrial Boulevard | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.64 | Property | 2310 Paris Road | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.65 | Property | 1820 West Business Loop 70 | NAP | NAP | No | |||||||||||||||||||||||||||
| 9.66 | Property | 1723 East Florida | NAP | NAP | No | |||||||||||||||||||||||||||
| 10 | Loan | 15, 26 | GSMC | GSMC | Selig Office Portfolio | No | 255,019 | 255,019 | 0 | 0 | 0 | 33,989 | 0 | 0 | ||||||||||||||||||
| 10.01 | Property | 27 | 1000 Second Avenue | 3/4/2015 | 18% | No | ||||||||||||||||||||||||||
| 10.02 | Property | 28 | 2901 Third Avenue | 3/4/2015 | 12% | No | ||||||||||||||||||||||||||
| 10.03 | Property | 3101 Western Avenue | 3/4/2015 | 17% | No | |||||||||||||||||||||||||||
| 10.04 | Property | 29 | 300 Elliott Avenue West | 3/4/2015 | 14% | No | ||||||||||||||||||||||||||
| 10.05 | Property | 30 | 3131 Elliott Avenue | 3/4/2015 | 17% | No | ||||||||||||||||||||||||||
| 10.06 | Property | 2615 Fourth Avenue | 3/4/2015 | 17% | No | |||||||||||||||||||||||||||
| 10.07 | Property | 190 Queen Anne Avenue North | 3/4/2015 | 18% | No | |||||||||||||||||||||||||||
| 10.08 | Property | 31 | 200 First Avenue West | 3/6/2015 | 17% | No | ||||||||||||||||||||||||||
| 10.09 | Property | 18 West Mercer Street | 3/6/2015 | 12% | No | |||||||||||||||||||||||||||
| 11 | Loan | 32, 33, 34 | CGMRC, MSBNA | CGMRC | Alderwood Mall | 3/24/2015 | 7% | No | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
| 12 | Loan | SMC | SMF I | Sysmex Way | NAP | NAP | No | 160,408 | 32,082 | 18,417 | 1,985 | 0 | 1,063 | 50,000 | 0 | |||||||||||||||||
| 13 | Loan | 35 | CGMRC | CGMRC | Cypress Retail Center | 4/29/2015 | 9% | No | 101,322 | 16,887 | 20,675 | 1,880 | 30,000 | 0 | 30,000 | 170,000 | ||||||||||||||||
| 14 | Loan | GSMC | GSMC | Court at Deptford II | NAP | NAP | No | 179,160 | 44,790 | 4,847 | 0 | 305,000 | 2,364 | 0 | 0 | |||||||||||||||||
| 15 | Loan | CCRE | CCRE | ART Multi-State Portfolio II | No | 89,107 | 19,802 | 21,359 | 2,670 | 0 | 13,209 | 0 | 0 | |||||||||||||||||||
| 15.01 | Property | Annhurst | NAP | NAP | No | |||||||||||||||||||||||||||
| 15.02 | Property | Applegate | NAP | NAP | No | |||||||||||||||||||||||||||
| 15.03 | Property | Heron Pointe | NAP | NAP | No | |||||||||||||||||||||||||||
| 15.04 | Property | Meadowood | NAP | NAP | No | |||||||||||||||||||||||||||
| 15.05 | Property | Ridgewood | NAP | NAP | No | |||||||||||||||||||||||||||
| 15.06 | Property | Heathmoore | NAP | NAP | No | |||||||||||||||||||||||||||
| 16 | Loan | 36 | SMC | SMF I | Freshwater Commons | NAP | NAP | No | 31,759 | 31,759 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
| 17 | Loan | GSMC | GSMC | Eddystone Crossing Shopping Center | NAP | NAP | No | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
| 18 | Loan | MC-FiveMile | MC-FiveMile | Skyline Property Portfolio | No | 97,189 | 32,396 | 17,109 | 4,277 | 0 | 3,085 | 0 | 100,000 | |||||||||||||||||||
| 18.01 | Property | Heartland Village Shopping Center | NAP | NAP | No | |||||||||||||||||||||||||||
| 18.02 | Property | Park 52 | NAP | NAP | No | |||||||||||||||||||||||||||
| 18.03 | Property | Andrade Business Park | NAP | NAP | No | |||||||||||||||||||||||||||
| 18.04 | Property | Fairview Corners | NAP | NAP | No | |||||||||||||||||||||||||||
| 18.05 | Property | Elmwood Tech | NAP | NAP | No | |||||||||||||||||||||||||||
| 18.06 | Property | White River Landing | NAP | NAP | No | |||||||||||||||||||||||||||
| 18.07 | Property | Holiday Center | NAP | NAP | No | |||||||||||||||||||||||||||
| 18.08 | Property | Whiteland Retail Center | NAP | NAP | No | |||||||||||||||||||||||||||
| 18.09 | Property | Franklin Shoppes | NAP | NAP | No | |||||||||||||||||||||||||||
| 19 | Loan | 37, 38, 39 | SMC | SMF I | Hampton Inn Idaho Falls Airport | 5/28/2015 | 4% | No | 19,240 | 9,620 | 21,219 | 2,099 | 0 | 0 | 0 | 0 | ||||||||||||||||
| A-46 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Seismic Report Date | PML or SEL (%) | Earthquake Insurance Required | Upfront RE Tax Reserve ($) | Ongoing RE Tax Reserve ($) | Upfront Insurance Reserve ($) | Ongoing Insurance Reserve ($) | Upfront Replacement Reserve ($) | Ongoing Replacement Reserve ($) | Replacement Reserve Caps ($) | Upfront TI/LC Reserve ($) | ||||||||||||||||
| 20 | Loan | 37, 38, 40 | SMC | SMF I | La Quinta Inn & Suites Idaho Falls | 5/28/2015 | 4% | No | 12,485 | 6,243 | 16,332 | 1,618 | 0 | 0 | 0 | 0 | ||||||||||||||||
| 21 | Loan | CCRE | CCRE | Rio Linda Shopping Center | 4/27/2015 | 3% | No | 23,000 | 3,833 | 0 | 0 | 0 | 964 | 57,810 | 125,000 | |||||||||||||||||
| 22 | Loan | 41 | MC-FiveMile | MC-FiveMile | Chicago Multifamily Portfolio | No | 75,250 | 12,542 | 16,826 | 8,413 | 0 | 7,417 | 0 | 0 | ||||||||||||||||||
| 22.01 | Property | 5334-5362 West Madison Street | NAP | NAP | No | |||||||||||||||||||||||||||
| 22.02 | Property | 5300 South Martin Luther King Junior Drive | NAP | NAP | No | |||||||||||||||||||||||||||
| 22.03 | Property | 1115-27 East 81st Street | NAP | NAP | No | |||||||||||||||||||||||||||
| 22.04 | Property | 5248 South Martin Luther King Junior Drive | NAP | NAP | No | |||||||||||||||||||||||||||
| 22.05 | Property | 4900-4910 West Jackson Boulevard | NAP | NAP | No | |||||||||||||||||||||||||||
| 22.06 | Property | 130-136 North Leamington Avenue | NAP | NAP | No | |||||||||||||||||||||||||||
| 22.07 | Property | 8211-8213, 8214, and 8223 South Exchange Avenue | NAP | NAP | No | |||||||||||||||||||||||||||
| 22.08 | Property | 8231-8239 South Ingleside | NAP | NAP | No | |||||||||||||||||||||||||||
| 22.09 | Property | 3101 W. Lexington Street | NAP | NAP | No | |||||||||||||||||||||||||||
| 22.10 | Property | 8200 South Exchange Avenue | NAP | NAP | No | �� | ||||||||||||||||||||||||||
| 23 | Loan | GSMC | GSMC | Palomar Point | 5/7/2015 | 5% | No | 44,802 | 14,933 | 0 | 0 | 0 | 1,472 | 0 | 185,000 | |||||||||||||||||
| 24 | Loan | 42 | CCRE | CCRE | Huntsville Portfolio | No | 60,017 | 9,594 | 30,563 | 4,366 | 0 | 2,584 | 0 | 0 | ||||||||||||||||||
| 24.01 | Property | Paramount Place | NAP | NAP | No | |||||||||||||||||||||||||||
| 24.02 | Property | Memorial Plaza | NAP | NAP | No | |||||||||||||||||||||||||||
| 24.03 | Property | Creekside Corners | NAP | NAP | No | |||||||||||||||||||||||||||
| 24.04 | Property | Greensboro Plaza | NAP | NAP | No | |||||||||||||||||||||||||||
| 24.05 | Property | Exchange Place | NAP | NAP | No | |||||||||||||||||||||||||||
| 25 | Loan | 15 | CGMRC | CGMRC | Shops at 69th Street | NAP | NAP | No | 148,784 | 29,757 | 0 | 0 | 0 | 2,148 | 0 | 0 | ||||||||||||||||
| 26 | Loan | CGMRC | CGMRC | College Grove | 5/18/2015 | 8% | No | 73,846 | 9,231 | 6,868 | 1,145 | 0 | 779 | 0 | 0 | |||||||||||||||||
| 27 | Loan | 43 | CCRE | CCRE | Brook Run Shopping Center | NAP | NAP | No | 32,806 | 10,935 | 16,371 | 2,339 | 0 | 6,156 | 0 | 300,000 | ||||||||||||||||
| 28 | Loan | CCRE | CCRE | Southeast Plaza | NAP | NAP | No | 139,125 | 15,458 | 19,407 | 6,469 | 0 | 2,598 | 0 | 0 | |||||||||||||||||
| 29 | Loan | GSMC | GSMC | Myrtle Beach Self Storage Center | NAP | NAP | No | 46,825 | 6,689 | 0 | 1,655 | 0 | 1,412 | 67,768 | 0 | |||||||||||||||||
| 30 | Loan | MC-FiveMile | MC-FiveMile | Birney Portfolio - Galleria Oaks | NAP | NAP | No | 132,931 | 18,990 | 57,305 | 7,163 | 0 | 5,325 | 0 | 0 | |||||||||||||||||
| 31 | Loan | 15, 44, 45, 46 | CCRE | CCRE | Holiday Inn Bolingbrook | NAP | NAP | No | 0 | 14,667 | 8,517 | 4,259 | 0 | 15,579 | 0 | 0 | ||||||||||||||||
| 32 | Loan | 47 | CCRE | CCRE | Beaver Ruin Village I & II | No | 218,785 | 14,777 | 23,066 | 2,883 | 0 | 1,816 | 0 | 0 | ||||||||||||||||||
| 32.01 | Property | Beaver Ruin Village I | NAP | NAP | No | |||||||||||||||||||||||||||
| 32.02 | Property | Beaver Ruin Village II | NAP | NAP | No | |||||||||||||||||||||||||||
| 33 | Loan | 48 | CCRE | CCRE | Maplewood Mixed Use | No | 112,583 | 16,083 | 48,600 | 4,050 | 0 | 1,304 | 0 | 0 | ||||||||||||||||||
| 33.01 | Property | 4654 Maryland | NAP | NAP | No | |||||||||||||||||||||||||||
| 33.02 | Property | 401 North Euclid | NAP | NAP | No | |||||||||||||||||||||||||||
| 33.03 | Property | 7370 Manchester | NAP | NAP | No | |||||||||||||||||||||||||||
| 33.04 | Property | 7350 Manchester | NAP | NAP | No | |||||||||||||||||||||||||||
| 33.05 | Property | 7344 Manchester | NAP | NAP | No | |||||||||||||||||||||||||||
| 33.06 | Property | 4229 Manchester | NAP | NAP | No | |||||||||||||||||||||||||||
| 34 | Loan | MC-FiveMile | MC-FiveMile | 520 West Avenue | NAP | NAP | No | 12,163 | 6,082 | 0 | 0 | 0 | 540 | 0 | 0 | |||||||||||||||||
| 35 | Loan | 49, 50 | MC-FiveMile | MC-FiveMile | Conlon MHC Portfolio 3 | No | 65,271 | 6,527 | 4,184 | 1,046 | 0 | 1,996 | 0 | 0 | ||||||||||||||||||
| 35.01 | Property | All Star | NAP | NAP | No | |||||||||||||||||||||||||||
| 35.02 | Property | Orion Oaks | NAP | NAP | No | |||||||||||||||||||||||||||
| 35.03 | Property | Oakland Glen | NAP | NAP | No | |||||||||||||||||||||||||||
| 35.04 | Property | Princeton Village | NAP | NAP | No | |||||||||||||||||||||||||||
| 36 | Loan | SMC | SMF I | Pangea 11 | No | 108,035 | 18,006 | 13,836 | 4,612 | 0 | 4,917 | 177,000 | 0 | |||||||||||||||||||
| 36.01 | Property | 13905-13957 South Clark Street | NAP | NAP | No | |||||||||||||||||||||||||||
| 36.02 | Property | 1101 North Lawler Avenue | NAP | NAP | No | |||||||||||||||||||||||||||
| 36.03 | Property | 7800 South Jeffery Boulevard | NAP | NAP | No | |||||||||||||||||||||||||||
| 36.04 | Property | 7701 South Yates Boulevard | NAP | NAP | No | |||||||||||||||||||||||||||
| 36.05 | Property | 9040 South Bishop Street | NAP | NAP | No | |||||||||||||||||||||||||||
| 36.06 | Property | 7949 South Ellis Avenue | NAP | NAP | No | |||||||||||||||||||||||||||
| 36.07 | Property | 14138 South School Street | NAP | NAP | No | |||||||||||||||||||||||||||
| 36.08 | Property | 6200 South Rockwell Street | NAP | NAP | No | |||||||||||||||||||||||||||
| 36.09 | Property | 7055 South St. Lawrence Avenue | NAP | NAP | No | |||||||||||||||||||||||||||
| 36.10 | Property | 5402 West Rice Street | NAP | NAP | No | |||||||||||||||||||||||||||
| 36.11 | Property | 7056 South Eberhart Avenue | NAP | NAP | No | |||||||||||||||||||||||||||
| 36.12 | Property | 204 West 138th Street | NAP | NAP | No | |||||||||||||||||||||||||||
| 36.13 | Property | 7956 South Burnham Avenue | NAP | NAP | No | |||||||||||||||||||||||||||
| 36.14 | Property | 9100 South Dauphin Avenue | NAP | NAP | No | |||||||||||||||||||||||||||
| 36.15 | Property | 8208 South Drexel Avenue | NAP | NAP | No | |||||||||||||||||||||||||||
| 36.16 | Property | 8640 South Ingleside Avenue | NAP | NAP | No | |||||||||||||||||||||||||||
| A-47 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Seismic Report Date | PML or SEL (%) | Earthquake Insurance Required | Upfront RE Tax Reserve ($) | Ongoing RE Tax Reserve ($) | Upfront Insurance Reserve ($) | Ongoing Insurance Reserve ($) | Upfront Replacement Reserve ($) | Ongoing Replacement Reserve ($) | Replacement Reserve Caps ($) | Upfront TI/LC Reserve ($) | ||||||||||||||||
| 37 | Loan | CCRE | CCRE | CSRA Food Lion Portfolio I | No | 75,500 | 10,786 | 30,330 | 2,333 | 0 | 2,351 | 0 | 200,000 | |||||||||||||||||||
| 37.01 | Property | West Pointe Village Shopping Center | NAP | NAP | No | |||||||||||||||||||||||||||
| 37.02 | Property | Kris Krossing Shopping Center | NAP | NAP | No | |||||||||||||||||||||||||||
| 37.03 | Property | College Lakes Plaza | NAP | NAP | No | |||||||||||||||||||||||||||
| 38 | Loan | CCRE | CCRE | Four Points Sheraton Columbus Airport | NAP | NAP | No | 13,333 | 13,333 | 11,532 | 2,306 | 0 | 10,373 | 0 | 0 | |||||||||||||||||
| 39 | Loan | CGMRC | CGMRC | Torrey Place Apartments | NAP | NAP | No | 67,635 | 11,272 | 12,836 | 3,209 | 148,750 | 3,675 | 0 | 0 | |||||||||||||||||
| 40 | Loan | 51 | CGMRC | CGMRC | Amsdell FL/NJ Self Storage Portfolio | No | 49,380 | 9,876 | 175 | 175 | 0 | 1,389 | 0 | 0 | ||||||||||||||||||
| 40.01 | Property | Compass Self Storage | NAP | NAP | No | |||||||||||||||||||||||||||
| 40.02 | Property | Access Self Storage | NAP | NAP | No | |||||||||||||||||||||||||||
| 41 | Loan | CCRE | CCRE | Midwest Retail Portfolio | No | 10,824 | 5,412 | 1,765 | 882 | 0 | 353 | 0 | 0 | |||||||||||||||||||
| 41.01 | Property | Mattress Firm & Vitamin Shoppe - Cuyahoga Falls, OH | NAP | NAP | No | |||||||||||||||||||||||||||
| 41.02 | Property | Destination XL - Evergreen Park, IL | NAP | NAP | No | |||||||||||||||||||||||||||
| 41.03 | Property | Sleep Number & Noodles & Company - Tulsa, OK | NAP | NAP | No | |||||||||||||||||||||||||||
| 42 | Loan | 15, 52 | CGMRC | CGMRC | Holiday Inn Express & Suites - Sherman TX | NAP | NAP | No | 114,565 | 10,415 | 11,087 | 2,772 | 0 | 7,247 | 0 | 0 | ||||||||||||||||
| 43 | Loan | 15, 53 | SMC | SMF I | River Pointe Shopping Center | NAP | NAP | No | 36,910 | 4,614 | 12,595 | 1,581 | 0 | 0 | 0 | 100,000 | ||||||||||||||||
| 44 | Loan | GSCRE | GSMC | Hunters Point Apartments | NAP | NAP | No | 35,965 | 11,988 | 21,837 | 3,120 | 2,863 | 2,863 | 0 | 0 | |||||||||||||||||
| 45 | Loan | 11 | GSMC | GSMC | Crown Meadows | NAP | NAP | No | 80,048 | 11,435 | 2,801 | 1,816 | 0 | 875 | 0 | 0 | ||||||||||||||||
| 46 | Loan | SMC | SMF I | Cross Creek Medical Office | NAP | NAP | No | 0 | 9,233 | 9,185 | 765 | 0 | 886 | 42,514 | 150,000 | |||||||||||||||||
| 47 | Loan | GSMC | GSMC | ExtraSpace Colfax and Harlan | NAP | NAP | No | 6,712 | 6,712 | 3,040 | 507 | 0 | 0 | 0 | 0 | |||||||||||||||||
| 48 | Loan | GSMC | GSMC | FedEx Regional Distribution Center | NAP | NAP | No | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
| 49 | Loan | 54 | GSMC | GSMC | Forest Gate Shopping Center | NAP | NAP | No | 29,821 | 4,260 | 1,631 | 815 | 0 | 785 | 0 | 31,368 | ||||||||||||||||
| 50 | Loan | SMC | SMF I | Rite Aid Cedar Springs, MI | NAP | NAP | No | 0 | 0 | 921 | 199 | 0 | 122 | 0 | 0 | |||||||||||||||||
| 51 | Loan | CCRE | CCRE | Delray Pointe | NAP | NAP | No | 63,750 | 7,083 | 11,950 | 2,390 | 0 | 304 | 0 | 0 | |||||||||||||||||
| 52 | Loan | CGMRC | CGMRC | 24 Simon Street | NAP | NAP | No | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
| 53 | Loan | MC-FiveMile | MC-FiveMile | Binford Shoppes | NAP | NAP | No | 15,390 | 5,130 | 2,155 | 718 | 0 | 413 | 0 | 0 | |||||||||||||||||
| 54 | Loan | SMC | SMF I | CVS Shelby | NAP | NAP | No | 12,809 | 2,135 | 572 | 572 | 0 | 130 | 0 | 0 | |||||||||||||||||
| 55 | Loan | SMC | SMF I | Flamingo Retail | NAP | NAP | No | 10,603 | 2,121 | 3,398 | 261 | 0 | 344 | 0 | 0 | |||||||||||||||||
| 56 | Loan | SMC | SMF I | Harrisonville Crossing | NAP | NAP | No | 38,630 | 5,519 | 2,144 | 1,072 | 0 | 566 | 0 | 0 | |||||||||||||||||
| 57 | Loan | GSCRE | GSMC | Redan Cove Apartments | NAP | NAP | No | 63,375 | 7,042 | 18,071 | 2,008 | 0 | 3,100 | 0 | 0 | |||||||||||||||||
| 58 | Loan | CCRE | CCRE | Moraga Plaza | 4/15/2015 | 10% | No | 14,167 | 2,833 | 959 | 479 | 0 | 560 | 30,000 | 0 | |||||||||||||||||
| 59 | Loan | CCRE | CCRE | CVS Jersey Shore | NAP | NAP | No | 0 | 0 | 2,063 | 0 | 0 | 169 | 0 | 0 | |||||||||||||||||
| 60 | Loan | 55, 56 | MC-FiveMile | MC-FiveMile | Lakewood Galleria | 2/19/2015 | 11% | No | 31,882 | 7,970 | 14,248 | 1,425 | 0 | 317 | 0 | 56,500 | ||||||||||||||||
| 61 | Loan | CCRE | CCRE | Shoppes of Old Peachtree | NAP | NAP | No | 34,750 | 3,475 | 2,583 | 517 | 0 | 268 | 0 | 0 | |||||||||||||||||
| 62 | Loan | SMC | SMF I | Millennium Business Center | 5/11/2015 | 8% | No | 63,130 | 7,710 | 10,276 | 1,841 | 0 | 2,207 | 100,000 | 50,000 | |||||||||||||||||
| 63 | Loan | 57 | MC-FiveMile | MC-FiveMile | Lakewood Village | NAP | NAP | No | 4,182 | 597 | 2,353 | 1,177 | 17,200 | 513 | 0 | 0 | ||||||||||||||||
| A-48 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Ongoing TI/LC Reserve ($) | TI/LC Caps ($) | 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 ($) | Ongoing Other Reserve ($) | |||||||||||||||
| 1 | Loan | 8, 9, 10 | CGMRC | CGMRC | Ascentia MHC Portfolio | 0 | 0 | 0 | 0 | 775,343 | 0 | 0 | 0 | 3,000 | 0 | |||||||||||||||
| 1.01 | Property | Eagle River | ||||||||||||||||||||||||||||
| 1.02 | Property | Foxridge Farm | ||||||||||||||||||||||||||||
| 1.03 | Property | River Valley | ||||||||||||||||||||||||||||
| 1.04 | Property | West Winds | ||||||||||||||||||||||||||||
| 1.05 | Property | Skyline Village | ||||||||||||||||||||||||||||
| 1.06 | Property | Gaslight Village | ||||||||||||||||||||||||||||
| 1.07 | Property | Dream Island | ||||||||||||||||||||||||||||
| 1.08 | Property | Valley Ridge | ||||||||||||||||||||||||||||
| 1.09 | Property | Western Hills | ||||||||||||||||||||||||||||
| 1.10 | Property | Lake Fork | ||||||||||||||||||||||||||||
| 1.11 | Property | Aloha Vegas | ||||||||||||||||||||||||||||
| 1.12 | Property | Kingswood Estates | ||||||||||||||||||||||||||||
| 1.13 | Property | Country Oaks | ||||||||||||||||||||||||||||
| 1.14 | Property | Woodlawn Estates | ||||||||||||||||||||||||||||
| 1.15 | Property | Buckingham Village | ||||||||||||||||||||||||||||
| 1.16 | Property | Woodview | ||||||||||||||||||||||||||||
| 1.17 | Property | West Park Plaza | ||||||||||||||||||||||||||||
| 1.18 | Property | Valle Grande | ||||||||||||||||||||||||||||
| 1.19 | Property | Riviera de Sandia | ||||||||||||||||||||||||||||
| 1.20 | Property | Cedar Village | ||||||||||||||||||||||||||||
| 1.21 | Property | Rancho Bridger | ||||||||||||||||||||||||||||
| 1.22 | Property | Sheltered Valley | ||||||||||||||||||||||||||||
| 1.23 | Property | Vals | ||||||||||||||||||||||||||||
| 1.24 | Property | Countryside Estates | ||||||||||||||||||||||||||||
| 1.25 | Property | W bar K | ||||||||||||||||||||||||||||
| 1.26 | Property | Trails End | ||||||||||||||||||||||||||||
| 1.27 | Property | Windgate | ||||||||||||||||||||||||||||
| 1.28 | Property | Golden Eagle | ||||||||||||||||||||||||||||
| 1.29 | Property | Mountain Springs | ||||||||||||||||||||||||||||
| 1.30 | Property | North Breeze | ||||||||||||||||||||||||||||
| 1.31 | Property | Sugar Creek | ||||||||||||||||||||||||||||
| 1.32 | Property | Hillside | ||||||||||||||||||||||||||||
| 2 | Loan | GSMC | GSMC | Fig Garden Village | 0 | 150,751 | 0 | 0 | 0 | 0 | 0 | 0 | 669,305 | 0 | ||||||||||||||||
| 3 | Loan | 15, 16 | GSMC | GSMC | Bassett Place | 25,000 | 600,000 | 0 | 0 | 0 | 0 | 0 | 0 | 7,770,861 | 0 | |||||||||||||||
| 4 | Loan | GSMC | GSMC | JW Marriott Cherry Creek | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31,362 | 5,227 | ||||||||||||||||
| 5 | Loan | 11, 12, 13, 14 | GSMC | GSMC | Dallas Market Center | 0 | 1,500,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
| 6 | Loan | 15, 17, 18 | CGMRC | CGMRC | Kaiser Center | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,706,695 | 0 | |||||||||||||||
| 7 | Loan | 19 | CGMRC | CGMRC | Hilton Garden Inn Pittsburgh/Southpointe | 0 | 0 | 0 | 0 | 111,865 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
| 8 | Loan | 15, 20, 21 | GSMC | GSMC | Doubletree Tallahassee | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,000,000 | 0 | |||||||||||||||
| 9 | Loan | 22, 23, 24, 25 | CGMRC, BANA | CGMRC | US StorageMart Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
| 9.01 | Property | 50 Wallabout Street | ||||||||||||||||||||||||||||
| 9.02 | Property | 250 Flanagan Way | ||||||||||||||||||||||||||||
| 9.03 | Property | 6700 River Road | ||||||||||||||||||||||||||||
| 9.04 | Property | 1015 North Halsted Street | ||||||||||||||||||||||||||||
| 9.05 | Property | 7536 Wornall Road | ||||||||||||||||||||||||||||
| 9.06 | Property | 640 Southwest 2nd Avenue | ||||||||||||||||||||||||||||
| 9.07 | Property | 4920 Northwest 7th Street | ||||||||||||||||||||||||||||
| 9.08 | Property | 9925 Southwest 40th Street | ||||||||||||||||||||||||||||
| 9.09 | Property | 9220 West 135th Street | ||||||||||||||||||||||||||||
| 9.10 | Property | 980 4th Avenue | ||||||||||||||||||||||||||||
| 9.11 | Property | 405 South Federal Highway | ||||||||||||||||||||||||||||
| 9.12 | Property | 11001 Excelsior Boulevard | ||||||||||||||||||||||||||||
| 9.13 | Property | 11325 Lee Highway | ||||||||||||||||||||||||||||
| 9.14 | Property | 2021 Griffin Road | ||||||||||||||||||||||||||||
| 9.15 | Property | 400 West Olmos Drive | ||||||||||||||||||||||||||||
| 9.16 | Property | 14151 Wyandotte Street | ||||||||||||||||||||||||||||
| 9.17 | Property | 5979 Butterfield Road | ||||||||||||||||||||||||||||
| 9.18 | Property | 115 Park Avenue | ||||||||||||||||||||||||||||
| 9.19 | Property | 3500 Southwest 160th Avenue | ||||||||||||||||||||||||||||
| 9.20 | Property | 2445 Crain Highway | ||||||||||||||||||||||||||||
| 9.21 | Property | 100 West North Avenue | ||||||||||||||||||||||||||||
| 9.22 | Property | 2727 Shermer Road | ||||||||||||||||||||||||||||
| 9.23 | Property | 15201 Antioch Road | ||||||||||||||||||||||||||||
| 9.24 | Property | 2450 Mandela Parkway | ||||||||||||||||||||||||||||
| 9.25 | Property | 184-02 Jamaica Avenue | ||||||||||||||||||||||||||||
| 9.26 | Property | 9012 Northwest Prairie View Road | ||||||||||||||||||||||||||||
| A-49 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Ongoing TI/LC Reserve ($) | TI/LC Caps ($) | 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 ($) | Ongoing Other Reserve ($) | |||||||||||||||
| 9.27 | Property | 16101 West 95th Street | ||||||||||||||||||||||||||||
| 9.28 | Property | 3100 North Mannheim | ||||||||||||||||||||||||||||
| 9.29 | Property | 9580 Potranco Road | ||||||||||||||||||||||||||||
| 9.30 | Property | 18025 Monterey Street | ||||||||||||||||||||||||||||
| 9.31 | Property | 9N 004 Route 59 | ||||||||||||||||||||||||||||
| 9.32 | Property | 5115 Clayton Road | ||||||||||||||||||||||||||||
| 9.33 | Property | 9702 West 67th Street | ||||||||||||||||||||||||||||
| 9.34 | Property | 794 Scenic Highway | ||||||||||||||||||||||||||||
| 9.35 | Property | 12430 Bandera Road | ||||||||||||||||||||||||||||
| 9.36 | Property | 4000 South Providence Road | ||||||||||||||||||||||||||||
| 9.37 | Property | 2743 San Pablo Avenue | ||||||||||||||||||||||||||||
| 9.38 | Property | 819 North Eola Road | ||||||||||||||||||||||||||||
| 9.39 | Property | 2506 West Worley Street | ||||||||||||||||||||||||||||
| 9.40 | Property | 15601 FM 1325 | ||||||||||||||||||||||||||||
| 9.41 | Property | 10700 West 159th Street | ||||||||||||||||||||||||||||
| 9.42 | Property | 2403 Rangeline Street | ||||||||||||||||||||||||||||
| 9.43 | Property | 6714 South Cottage Grove Avenue and 6932 South South Chicago Avenue | ||||||||||||||||||||||||||||
| 9.44 | Property | 2277 Walters Road | ||||||||||||||||||||||||||||
| 9.45 | Property | 1575 Thousand Oaks Drive | ||||||||||||||||||||||||||||
| 9.46 | Property | 7460 Frontage Road | ||||||||||||||||||||||||||||
| 9.47 | Property | 6401 Third Street | ||||||||||||||||||||||||||||
| 9.48 | Property | 2816 Eaton Road | ||||||||||||||||||||||||||||
| 9.49 | Property | 3985 Atlanta Highway | ||||||||||||||||||||||||||||
| 9.50 | Property | 11510 North Main Street | ||||||||||||||||||||||||||||
| 9.51 | Property | 750 Winchester Road | ||||||||||||||||||||||||||||
| 9.52 | Property | 3401 Broadway Boulevard | ||||||||||||||||||||||||||||
| 9.53 | Property | 1720 Grand Boulevard | ||||||||||||||||||||||||||||
| 9.54 | Property | 1310 South Enterprise Street | ||||||||||||||||||||||||||||
| 9.55 | Property | 2420 St Mary’s Boulevard | ||||||||||||||||||||||||||||
| 9.56 | Property | 3500 I-70 Drive Southeast | ||||||||||||||||||||||||||||
| 9.57 | Property | 195 Southwest Boulevard | ||||||||||||||||||||||||||||
| 9.58 | Property | 8900 Northwest Prairie View Road | ||||||||||||||||||||||||||||
| 9.59 | Property | 1601 Twilight Trail | ||||||||||||||||||||||||||||
| 9.60 | Property | 1515 Church Street | ||||||||||||||||||||||||||||
| 9.61 | Property | 1891 North Columbia Street | ||||||||||||||||||||||||||||
| 9.62 | Property | 1200 US #1 | ||||||||||||||||||||||||||||
| 9.63 | Property | 251 Collins Industrial Boulevard | ||||||||||||||||||||||||||||
| 9.64 | Property | 2310 Paris Road | ||||||||||||||||||||||||||||
| 9.65 | Property | 1820 West Business Loop 70 | ||||||||||||||||||||||||||||
| 9.66 | Property | 1723 East Florida | ||||||||||||||||||||||||||||
| 10 | Loan | 15, 26 | GSMC | GSMC | Selig Office Portfolio | 203,932 | 0 | 0 | 0 | 337,524 | 0 | 0 | 0 | 7,278,662 | 0 | |||||||||||||||
| 10.01 | Property | 27 | 1000 Second Avenue | |||||||||||||||||||||||||||
| 10.02 | Property | 28 | 2901 Third Avenue | |||||||||||||||||||||||||||
| 10.03 | Property | 3101 Western Avenue | ||||||||||||||||||||||||||||
| 10.04 | Property | 29 | 300 Elliott Avenue West | |||||||||||||||||||||||||||
| 10.05 | Property | 30 | 3131 Elliott Avenue | |||||||||||||||||||||||||||
| 10.06 | Property | 2615 Fourth Avenue | ||||||||||||||||||||||||||||
| 10.07 | Property | 190 Queen Anne Avenue North | ||||||||||||||||||||||||||||
| 10.08 | Property | 31 | 200 First Avenue West | |||||||||||||||||||||||||||
| 10.09 | Property | 18 West Mercer Street | ||||||||||||||||||||||||||||
| 11 | Loan | 32, 33, 34 | CGMRC, MSBNA | CGMRC | Alderwood Mall | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
| 12 | Loan | SMC | SMF I | Sysmex Way | 0 | 0 | 0 | 0 | 33,625 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
| 13 | Loan | 35 | CGMRC | CGMRC | Cypress Retail Center | 0 | 170,000 | 0 | 0 | 7,500 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
| 14 | Loan | GSMC | GSMC | Court at Deptford II | 7,500 | 270,000 | 0 | 0 | 0 | 0 | 0 | 0 | 2,950,000 | 0 | ||||||||||||||||
| 15 | Loan | CCRE | CCRE | ART Multi-State Portfolio II | 0 | 0 | 0 | 0 | 125,488 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
| 15.01 | Property | Annhurst | ||||||||||||||||||||||||||||
| 15.02 | Property | Applegate | ||||||||||||||||||||||||||||
| 15.03 | Property | Heron Pointe | ||||||||||||||||||||||||||||
| 15.04 | Property | Meadowood | ||||||||||||||||||||||||||||
| 15.05 | Property | Ridgewood | ||||||||||||||||||||||||||||
| 15.06 | Property | Heathmoore | ||||||||||||||||||||||||||||
| 16 | Loan | 36 | SMC | SMF I | Freshwater Commons | 7,667 | 276,000 | 0 | 0 | 0 | 0 | 0 | 0 | 970,000 | 0 | |||||||||||||||
| 17 | Loan | GSMC | GSMC | Eddystone Crossing Shopping Center | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
| 18 | Loan | MC-FiveMile | MC-FiveMile | Skyline Property Portfolio | 12,500 | 650,000 | 0 | 0 | 169,881 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
| 18.01 | Property | Heartland Village Shopping Center | ||||||||||||||||||||||||||||
| 18.02 | Property | Park 52 | ||||||||||||||||||||||||||||
| 18.03 | Property | Andrade Business Park | ||||||||||||||||||||||||||||
| 18.04 | Property | Fairview Corners | ||||||||||||||||||||||||||||
| 18.05 | Property | Elmwood Tech | ||||||||||||||||||||||||||||
| 18.06 | Property | White River Landing | ||||||||||||||||||||||||||||
| 18.07 | Property | Holiday Center | ||||||||||||||||||||||||||||
| 18.08 | Property | Whiteland Retail Center | ||||||||||||||||||||||||||||
| 18.09 | Property | Franklin Shoppes | ||||||||||||||||||||||||||||
| 19 | Loan | 37, 38, 39 | SMC | SMF I | Hampton Inn Idaho Falls Airport | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 179,467 | 31,750 | |||||||||||||||
| A-50 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Ongoing TI/LC Reserve ($) | TI/LC Caps ($) | 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 ($) | Ongoing Other Reserve ($) | |||||||||||||||
| 20 | Loan | 37, 38, 40 | SMC | SMF I | La Quinta Inn & Suites Idaho Falls | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 384,732 | 14,000 | |||||||||||||||
| 21 | Loan | CCRE | CCRE | Rio Linda Shopping Center | 4,818 | 173,430 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
| 22 | Loan | 41 | MC-FiveMile | MC-FiveMile | Chicago Multifamily Portfolio | 0 | 0 | 0 | 0 | 33,988 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
| 22.01 | Property | 5334-5362 West Madison Street | ||||||||||||||||||||||||||||
| 22.02 | Property | 5300 South Martin Luther King Junior Drive | ||||||||||||||||||||||||||||
| 22.03 | Property | 1115-27 East 81st Street | ||||||||||||||||||||||||||||
| 22.04 | Property | 5248 South Martin Luther King Junior Drive | ||||||||||||||||||||||||||||
| 22.05 | Property | 4900-4910 West Jackson Boulevard | ||||||||||||||||||||||||||||
| 22.06 | Property | 130-136 North Leamington Avenue | ||||||||||||||||||||||||||||
| 22.07 | Property | 8211-8213, 8214, and 8223 South Exchange Avenue | ||||||||||||||||||||||||||||
| 22.08 | Property | 8231-8239 South Ingleside | ||||||||||||||||||||||||||||
| 22.09 | Property | 3101 W. Lexington Street | ||||||||||||||||||||||||||||
| 22.10 | Property | 8200 South Exchange Avenue | ||||||||||||||||||||||||||||
| 23 | Loan | GSMC | GSMC | Palomar Point | 5,000 | 400,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
| 24 | Loan | 42 | CCRE | CCRE | Huntsville Portfolio | 16,029 | 0 | 97,896 | 0 | 127,482 | 0 | 0 | 0 | 1,625 | 0 | |||||||||||||||
| 24.01 | Property | Paramount Place | ||||||||||||||||||||||||||||
| 24.02 | Property | Memorial Plaza | ||||||||||||||||||||||||||||
| 24.03 | Property | Creekside Corners | ||||||||||||||||||||||||||||
| 24.04 | Property | Greensboro Plaza | ||||||||||||||||||||||||||||
| 24.05 | Property | Exchange Place | ||||||||||||||||||||||||||||
| 25 | Loan | 15 | CGMRC | CGMRC | Shops at 69th Street | 10,738 | 0 | 0 | 0 | 11,250 | 0 | 100,000 | 0 | 0 | 0 | |||||||||||||||
| 26 | Loan | CGMRC | CGMRC | College Grove | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
| 27 | Loan | 43 | CCRE | CCRE | Brook Run Shopping Center | 0 | 300,000 | 0 | 0 | 223,866 | 0 | 0 | 0 | 250,000 | 0 | |||||||||||||||
| 28 | Loan | CCRE | CCRE | Southeast Plaza | 10,808 | 0 | 0 | 0 | 71,796 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
| 29 | Loan | GSMC | GSMC | Myrtle Beach Self Storage Center | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
| 30 | Loan | MC-FiveMile | MC-FiveMile | Birney Portfolio - Galleria Oaks | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
| 31 | Loan | 15, 44, 45, 46 | CCRE | CCRE | Holiday Inn Bolingbrook | 0 | 0 | 0 | 0 | 10,100 | 0 | 0 | 0 | 2,242,670 | 20,750 | |||||||||||||||
| 32 | Loan | 47 | CCRE | CCRE | Beaver Ruin Village I & II | 0 | 0 | 0 | 0 | 40,335 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
| 32.01 | Property | Beaver Ruin Village I | ||||||||||||||||||||||||||||
| 32.02 | Property | Beaver Ruin Village II | ||||||||||||||||||||||||||||
| 33 | Loan | 48 | CCRE | CCRE | Maplewood Mixed Use | 12,201 | 275,000 | 0 | 0 | 26,125 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
| 33.01 | Property | 4654 Maryland | ||||||||||||||||||||||||||||
| 33.02 | Property | 401 North Euclid | ||||||||||||||||||||||||||||
| 33.03 | Property | 7370 Manchester | ||||||||||||||||||||||||||||
| 33.04 | Property | 7350 Manchester | ||||||||||||||||||||||||||||
| 33.05 | Property | 7344 Manchester | ||||||||||||||||||||||||||||
| 33.06 | Property | 4229 Manchester | ||||||||||||||||||||||||||||
| 34 | Loan | MC-FiveMile | MC-FiveMile | 520 West Avenue | 2,937 | 70,498 | 0 | 0 | 5,500 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
| 35 | Loan | 49, 50 | MC-FiveMile | MC-FiveMile | Conlon MHC Portfolio 3 | 0 | 0 | 0 | 0 | 102,063 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
| 35.01 | Property | All Star | ||||||||||||||||||||||||||||
| 35.02 | Property | Orion Oaks | ||||||||||||||||||||||||||||
| 35.03 | Property | Oakland Glen | ||||||||||||||||||||||||||||
| 35.04 | Property | Princeton Village | ||||||||||||||||||||||||||||
| 36 | Loan | SMC | SMF I | Pangea 11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
| 36.01 | Property | 13905-13957 South Clark Street | ||||||||||||||||||||||||||||
| 36.02 | Property | 1101 North Lawler Avenue | ||||||||||||||||||||||||||||
| 36.03 | Property | 7800 South Jeffery Boulevard | ||||||||||||||||||||||||||||
| 36.04 | Property | 7701 South Yates Boulevard | ||||||||||||||||||||||||||||
| 36.05 | Property | 9040 South Bishop Street | ||||||||||||||||||||||||||||
| 36.06 | Property | 7949 South Ellis Avenue | ||||||||||||||||||||||||||||
| 36.07 | Property | 14138 South School Street | ||||||||||||||||||||||||||||
| 36.08 | Property | 6200 South Rockwell Street | ||||||||||||||||||||||||||||
| 36.09 | Property | 7055 South St. Lawrence Avenue | ||||||||||||||||||||||||||||
| 36.10 | Property | 5402 West Rice Street | ||||||||||||||||||||||||||||
| 36.11 | Property | 7056 South Eberhart Avenue | ||||||||||||||||||||||||||||
| 36.12 | Property | 204 West 138th Street | ||||||||||||||||||||||||||||
| 36.13 | Property | 7956 South Burnham Avenue | ||||||||||||||||||||||||||||
| 36.14 | Property | 9100 South Dauphin Avenue | ||||||||||||||||||||||||||||
| 36.15 | Property | 8208 South Drexel Avenue | ||||||||||||||||||||||||||||
| 36.16 | Property | 8640 South Ingleside Avenue | ||||||||||||||||||||||||||||
| A-51 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Ongoing TI/LC Reserve ($) | TI/LC Caps ($) | 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 ($) | Ongoing Other Reserve ($) | |||||||||||||||
| 37 | Loan | CCRE | CCRE | CSRA Food Lion Portfolio I | 10,582 | 0 | 0 | 0 | 0 | 0 | 50,000 | 0 | 800,154 | 0 | ||||||||||||||||
| 37.01 | Property | West Pointe Village Shopping Center | ||||||||||||||||||||||||||||
| 37.02 | Property | Kris Krossing Shopping Center | ||||||||||||||||||||||||||||
| 37.03 | Property | College Lakes Plaza | ||||||||||||||||||||||||||||
| 38 | Loan | CCRE | CCRE | Four Points Sheraton Columbus Airport | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50,000 | 0 | ||||||||||||||||
| 39 | Loan | CGMRC | CGMRC | Torrey Place Apartments | 0 | 0 | 0 | 0 | 51,250 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
| 40 | Loan | 51 | CGMRC | CGMRC | Amsdell FL/NJ Self Storage Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 150,000 | 0 | |||||||||||||||
| 40.01 | Property | Compass Self Storage | ||||||||||||||||||||||||||||
| 40.02 | Property | Access Self Storage | ||||||||||||||||||||||||||||
| 41 | Loan | CCRE | CCRE | Midwest Retail Portfolio | 1,237 | 0 | 0 | 0 | 6,594 | 0 | 0 | 0 | 130,000 | 0 | ||||||||||||||||
| 41.01 | Property | Mattress Firm & Vitamin Shoppe - Cuyahoga Falls, OH | ||||||||||||||||||||||||||||
| 41.02 | Property | Destination XL - Evergreen Park, IL | ||||||||||||||||||||||||||||
| 41.03 | Property | Sleep Number & Noodles & Company - Tulsa, OK | ||||||||||||||||||||||||||||
| 42 | Loan | 15, 52 | CGMRC | CGMRC | Holiday Inn Express & Suites - Sherman TX | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 815,200 | 0 | |||||||||||||||
| 43 | Loan | 15, 53 | SMC | SMF I | River Pointe Shopping Center | 2,015 | 300,000 | 0 | 0 | 136,800 | 0 | 0 | 0 | 725,030 | 0 | |||||||||||||||
| 44 | Loan | GSCRE | GSMC | Hunters Point Apartments | 0 | 0 | 0 | 0 | 44,845 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
| 45 | Loan | 11 | GSMC | GSMC | Crown Meadows | 4,394 | 210,928 | 0 | 0 | 234,076 | 0 | 45,040 | 0 | 0 | 0 | |||||||||||||||
| 46 | Loan | SMC | SMF I | Cross Creek Medical Office | 0 | 150,000 | 0 | 0 | 0 | 0 | 0 | 0 | 162,461 | 0 | ||||||||||||||||
| 47 | Loan | GSMC | GSMC | ExtraSpace Colfax and Harlan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
| 48 | Loan | GSMC | GSMC | FedEx Regional Distribution Center | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
| 49 | Loan | 54 | GSMC | GSMC | Forest Gate Shopping Center | 2,614 | 94,104 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
| 50 | Loan | SMC | SMF I | Rite Aid Cedar Springs, MI | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
| 51 | Loan | CCRE | CCRE | Delray Pointe | 907 | 0 | 0 | 0 | 125 | 0 | 0 | 0 | 47,277 | 0 | ||||||||||||||||
| 52 | Loan | CGMRC | CGMRC | 24 Simon Street | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
| 53 | Loan | MC-FiveMile | MC-FiveMile | Binford Shoppes | 2,053 | 100,000 | 0 | 0 | 625 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
| 54 | Loan | SMC | SMF I | CVS Shelby | 0 | 0 | 0 | 0 | 14,125 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
| 55 | Loan | SMC | SMF I | Flamingo Retail | 1,292 | 62,016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
| 56 | Loan | SMC | SMF I | Harrisonville Crossing | 3,772 | 40,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
| 57 | Loan | GSCRE | GSMC | Redan Cove Apartments | 0 | 0 | 0 | 0 | 7,700 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
| 58 | Loan | CCRE | CCRE | Moraga Plaza | 1,600 | 150,000 | 0 | 0 | 2,500 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
| 59 | Loan | CCRE | CCRE | CVS Jersey Shore | 0 | 0 | 0 | 0 | 2,500 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
| 60 | Loan | 55, 56 | MC-FiveMile | MC-FiveMile | Lakewood Galleria | 2,083 | 75,000 | 0 | 0 | 0 | 0 | 0 | 0 | 77,500 | 0 | |||||||||||||||
| 61 | Loan | CCRE | CCRE | Shoppes of Old Peachtree | 1,338 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
| 62 | Loan | SMC | SMF I | Millennium Business Center | 0 | 50,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
| 63 | Loan | 57 | MC-FiveMile | MC-FiveMile | Lakewood Village | 0 | 0 | 0 | 0 | 22,500 | 0 | 0 | 0 | 30,000 | 0 | |||||||||||||||
| A-52 |
| GSMS 2015-GC32 Annex A | ||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Other Reserve Description | ||||||
| 1 | Loan | 8, 9, 10 | CGMRC | CGMRC | Ascentia MHC Portfolio | Capped Well Work Reserve | ||||||
| 1.01 | Property | Eagle River | ||||||||||
| 1.02 | Property | Foxridge Farm | ||||||||||
| 1.03 | Property | River Valley | ||||||||||
| 1.04 | Property | West Winds | ||||||||||
| 1.05 | Property | Skyline Village | ||||||||||
| 1.06 | Property | Gaslight Village | ||||||||||
| 1.07 | Property | Dream Island | ||||||||||
| 1.08 | Property | Valley Ridge | ||||||||||
| 1.09 | Property | Western Hills | ||||||||||
| 1.10 | Property | Lake Fork | ||||||||||
| 1.11 | Property | Aloha Vegas | ||||||||||
| 1.12 | Property | Kingswood Estates | ||||||||||
| 1.13 | Property | Country Oaks | ||||||||||
| 1.14 | Property | Woodlawn Estates | ||||||||||
| 1.15 | Property | Buckingham Village | ||||||||||
| 1.16 | Property | Woodview | ||||||||||
| 1.17 | Property | West Park Plaza | ||||||||||
| 1.18 | Property | Valle Grande | ||||||||||
| 1.19 | Property | Riviera de Sandia | ||||||||||
| 1.20 | Property | Cedar Village | ||||||||||
| 1.21 | Property | Rancho Bridger | ||||||||||
| 1.22 | Property | Sheltered Valley | ||||||||||
| 1.23 | Property | Vals | ||||||||||
| 1.24 | Property | Countryside Estates | ||||||||||
| 1.25 | Property | W bar K | ||||||||||
| 1.26 | Property | Trails End | ||||||||||
| 1.27 | Property | Windgate | ||||||||||
| 1.28 | Property | Golden Eagle | ||||||||||
| 1.29 | Property | Mountain Springs | ||||||||||
| 1.30 | Property | North Breeze | ||||||||||
| 1.31 | Property | Sugar Creek | ||||||||||
| 1.32 | Property | Hillside | ||||||||||
| 2 | Loan | GSMC | GSMC | Fig Garden Village | Unfunded Obligations Reserve | |||||||
| 3 | Loan | 15, 16 | GSMC | GSMC | Bassett Place | Unfunded Obligations Reserve | ||||||
| 4 | Loan | GSMC | GSMC | JW Marriott Cherry Creek | Space Rent Reserve | |||||||
| 5 | Loan | 11, 12, 13, 14 | GSMC | GSMC | Dallas Market Center | |||||||
| 6 | Loan | 15, 17, 18 | CGMRC | CGMRC | Kaiser Center | Unfunded Obligations Reserve | ||||||
| 7 | Loan | 19 | CGMRC | CGMRC | Hilton Garden Inn Pittsburgh/Southpointe | |||||||
| 8 | Loan | 15, 20, 21 | GSMC | GSMC | Doubletree Tallahassee | Capital Improvement Reserve | ||||||
| 9 | Loan | 22, 23, 24, 25 | CGMRC, BANA | CGMRC | US StorageMart Portfolio | |||||||
| 9.01 | Property | 50 Wallabout Street | ||||||||||
| 9.02 | Property | 250 Flanagan Way | ||||||||||
| 9.03 | Property | 6700 River Road | ||||||||||
| 9.04 | Property | 1015 North Halsted Street | ||||||||||
| 9.05 | Property | 7536 Wornall Road | ||||||||||
| 9.06 | Property | 640 Southwest 2nd Avenue | ||||||||||
| 9.07 | Property | 4920 Northwest 7th Street | ||||||||||
| 9.08 | Property | 9925 Southwest 40th Street | ||||||||||
| 9.09 | Property | 9220 West 135th Street | ||||||||||
| 9.10 | Property | 980 4th Avenue | ||||||||||
| 9.11 | Property | 405 South Federal Highway | ||||||||||
| 9.12 | Property | 11001 Excelsior Boulevard | ||||||||||
| 9.13 | Property | 11325 Lee Highway | ||||||||||
| 9.14 | Property | 2021 Griffin Road | ||||||||||
| 9.15 | Property | 400 West Olmos Drive | ||||||||||
| 9.16 | Property | 14151 Wyandotte Street | ||||||||||
| 9.17 | Property | 5979 Butterfield Road | ||||||||||
| 9.18 | Property | 115 Park Avenue | ||||||||||
| 9.19 | Property | 3500 Southwest 160th Avenue | ||||||||||
| 9.20 | Property | 2445 Crain Highway | ||||||||||
| 9.21 | Property | 100 West North Avenue | ||||||||||
| 9.22 | Property | 2727 Shermer Road | ||||||||||
| 9.23 | Property | 15201 Antioch Road | ||||||||||
| 9.24 | Property | 2450 Mandela Parkway | ||||||||||
| 9.25 | Property | 184-02 Jamaica Avenue | ||||||||||
| 9.26 | Property | 9012 Northwest Prairie View Road | ||||||||||
| A-53 |
| GSMS 2015-GC32 Annex A | ||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Other Reserve Description | ||||||
| 9.27 | Property | 16101 West 95th Street | ||||||||||
| 9.28 | Property | 3100 North Mannheim | ||||||||||
| 9.29 | Property | 9580 Potranco Road | ||||||||||
| 9.30 | Property | 18025 Monterey Street | ||||||||||
| 9.31 | Property | 9N 004 Route 59 | ||||||||||
| 9.32 | Property | 5115 Clayton Road | ||||||||||
| 9.33 | Property | 9702 West 67th Street | ||||||||||
| 9.34 | Property | 794 Scenic Highway | ||||||||||
| 9.35 | Property | 12430 Bandera Road | ||||||||||
| 9.36 | Property | 4000 South Providence Road | ||||||||||
| 9.37 | Property | 2743 San Pablo Avenue | ||||||||||
| 9.38 | Property | 819 North Eola Road | ||||||||||
| 9.39 | Property | 2506 West Worley Street | ||||||||||
| 9.40 | Property | 15601 FM 1325 | ||||||||||
| 9.41 | Property | 10700 West 159th Street | ||||||||||
| 9.42 | Property | 2403 Rangeline Street | ||||||||||
| 9.43 | Property | 6714 South Cottage Grove Avenue and 6932 South South Chicago Avenue | ||||||||||
| 9.44 | Property | 2277 Walters Road | ||||||||||
| 9.45 | Property | 1575 Thousand Oaks Drive | ||||||||||
| 9.46 | Property | 7460 Frontage Road | ||||||||||
| 9.47 | Property | 6401 Third Street | ||||||||||
| 9.48 | Property | 2816 Eaton Road | ||||||||||
| 9.49 | Property | 3985 Atlanta Highway | ||||||||||
| 9.50 | Property | 11510 North Main Street | ||||||||||
| 9.51 | Property | 750 Winchester Road | ||||||||||
| 9.52 | Property | 3401 Broadway Boulevard | ||||||||||
| 9.53 | Property | 1720 Grand Boulevard | ||||||||||
| 9.54 | Property | 1310 South Enterprise Street | ||||||||||
| 9.55 | Property | 2420 St Mary’s Boulevard | ||||||||||
| 9.56 | Property | 3500 I-70 Drive Southeast | ||||||||||
| 9.57 | Property | 195 Southwest Boulevard | ||||||||||
| 9.58 | Property | 8900 Northwest Prairie View Road | ||||||||||
| 9.59 | Property | 1601 Twilight Trail | ||||||||||
| 9.60 | Property | 1515 Church Street | ||||||||||
| 9.61 | Property | 1891 North Columbia Street | ||||||||||
| 9.62 | Property | 1200 US #1 | ||||||||||
| 9.63 | Property | 251 Collins Industrial Boulevard | ||||||||||
| 9.64 | Property | 2310 Paris Road | ||||||||||
| 9.65 | Property | 1820 West Business Loop 70 | ||||||||||
| 9.66 | Property | 1723 East Florida | ||||||||||
| 10 | Loan | 15, 26 | GSMC | GSMC | Selig Office Portfolio | Unexecuted Lease Holdback ($3,900,807); Unfunded Obligations ($3,377,855) | ||||||
| 10.01 | Property | 27 | 1000 Second Avenue | |||||||||
| 10.02 | Property | 28 | 2901 Third Avenue | |||||||||
| 10.03 | Property | 3101 Western Avenue | ||||||||||
| 10.04 | Property | 29 | 300 Elliott Avenue West | |||||||||
| 10.05 | Property | 30 | 3131 Elliott Avenue | |||||||||
| 10.06 | Property | 2615 Fourth Avenue | ||||||||||
| 10.07 | Property | 190 Queen Anne Avenue North | ||||||||||
| 10.08 | Property | 31 | 200 First Avenue West | |||||||||
| 10.09 | Property | 18 West Mercer Street | ||||||||||
| 11 | Loan | 32, 33, 34 | CGMRC, MSBNA | CGMRC | Alderwood Mall | |||||||
| 12 | Loan | SMC | SMF I | Sysmex Way | ||||||||
| 13 | Loan | 35 | CGMRC | CGMRC | Cypress Retail Center | |||||||
| 14 | Loan | GSMC | GSMC | Court at Deptford II | Old Navy Holdback ($2,250,000); Unfunded Obligations ($700,000) | |||||||
| 15 | Loan | CCRE | CCRE | ART Multi-State Portfolio II | ||||||||
| 15.01 | Property | Annhurst | ||||||||||
| 15.02 | Property | Applegate | ||||||||||
| 15.03 | Property | Heron Pointe | ||||||||||
| 15.04 | Property | Meadowood | ||||||||||
| 15.05 | Property | Ridgewood | ||||||||||
| 15.06 | Property | Heathmoore | ||||||||||
| 16 | Loan | 36 | SMC | SMF I | Freshwater Commons | Goodwill Reserve ($925,000); DaVita TI Reserve ($45,000) | ||||||
| 17 | Loan | GSMC | GSMC | Eddystone Crossing Shopping Center | ||||||||
| 18 | Loan | MC-FiveMile | MC-FiveMile | Skyline Property Portfolio | ||||||||
| 18.01 | Property | Heartland Village Shopping Center | ||||||||||
| 18.02 | Property | Park 52 | ||||||||||
| 18.03 | Property | Andrade Business Park | ||||||||||
| 18.04 | Property | Fairview Corners | ||||||||||
| 18.05 | Property | Elmwood Tech | ||||||||||
| 18.06 | Property | White River Landing | ||||||||||
| 18.07 | Property | Holiday Center | ||||||||||
| 18.08 | Property | Whiteland Retail Center | ||||||||||
| 18.09 | Property | Franklin Shoppes | ||||||||||
| 19 | Loan | 37, 38, 39 | SMC | SMF I | Hampton Inn Idaho Falls Airport | PIP Reserve ($92,371); Seasonality Reserve ($63,500); Ground Lease Reserve ($23,596) | ||||||
| A-54 |
| GSMS 2015-GC32 Annex A | ||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Other Reserve Description | ||||||
| 20 | Loan | 37, 38, 40 | SMC | SMF I | La Quinta Inn & Suites Idaho Falls | PIP Reserve ($356,732); Seasonality Reserve ($28,000) | ||||||
| 21 | Loan | CCRE | CCRE | Rio Linda Shopping Center | ||||||||
| 22 | Loan | 41 | MC-FiveMile | MC-FiveMile | Chicago Multifamily Portfolio | |||||||
| 22.01 | Property | 5334-5362 West Madison Street | ||||||||||
| 22.02 | Property | 5300 South Martin Luther King Junior Drive | ||||||||||
| 22.03 | Property | 1115-27 East 81st Street | ||||||||||
| 22.04 | Property | 5248 South Martin Luther King Junior Drive | ||||||||||
| 22.05 | Property | 4900-4910 West Jackson Boulevard | ||||||||||
| 22.06 | Property | 130-136 North Leamington Avenue | ||||||||||
| 22.07 | Property | 8211-8213, 8214, and 8223 South Exchange Avenue | ||||||||||
| 22.08 | Property | 8231-8239 South Ingleside | ||||||||||
| 22.09 | Property | 3101 W. Lexington Street | ||||||||||
| 22.10 | Property | 8200 South Exchange Avenue | ||||||||||
| 23 | Loan | GSMC | GSMC | Palomar Point | ||||||||
| 24 | Loan | 42 | CCRE | CCRE | Huntsville Portfolio | Free Rent Holdback | ||||||
| 24.01 | Property | Paramount Place | ||||||||||
| 24.02 | Property | Memorial Plaza | ||||||||||
| 24.03 | Property | Creekside Corners | ||||||||||
| 24.04 | Property | Greensboro Plaza | ||||||||||
| 24.05 | Property | Exchange Place | ||||||||||
| 25 | Loan | 15 | CGMRC | CGMRC | Shops at 69th Street | |||||||
| 26 | Loan | CGMRC | CGMRC | College Grove | ||||||||
| 27 | Loan | 43 | CCRE | CCRE | Brook Run Shopping Center | Anchor Lease Rollover Reserve | ||||||
| 28 | Loan | CCRE | CCRE | Southeast Plaza | ||||||||
| 29 | Loan | GSMC | GSMC | Myrtle Beach Self Storage Center | ||||||||
| 30 | Loan | MC-FiveMile | MC-FiveMile | Birney Portfolio - Galleria Oaks | ||||||||
| 31 | Loan | 15, 44, 45, 46 | CCRE | CCRE | Holiday Inn Bolingbrook | PIP Reserve ($2,221,920); Seasonality Reserve ($20,750) | ||||||
| 32 | Loan | 47 | CCRE | CCRE | Beaver Ruin Village I & II | |||||||
| 32.01 | Property | Beaver Ruin Village I | ||||||||||
| 32.02 | Property | Beaver Ruin Village II | ||||||||||
| 33 | Loan | 48 | CCRE | CCRE | Maplewood Mixed Use | |||||||
| 33.01 | Property | 4654 Maryland | ||||||||||
| 33.02 | Property | 401 North Euclid | ||||||||||
| 33.03 | Property | 7370 Manchester | ||||||||||
| 33.04 | Property | 7350 Manchester | ||||||||||
| 33.05 | Property | 7344 Manchester | ||||||||||
| 33.06 | Property | 4229 Manchester | ||||||||||
| 34 | Loan | MC-FiveMile | MC-FiveMile | 520 West Avenue | ||||||||
| 35 | Loan | 49, 50 | MC-FiveMile | MC-FiveMile | Conlon MHC Portfolio 3 | |||||||
| 35.01 | Property | All Star | ||||||||||
| 35.02 | Property | Orion Oaks | ||||||||||
| 35.03 | Property | Oakland Glen | ||||||||||
| 35.04 | Property | Princeton Village | ||||||||||
| 36 | Loan | SMC | SMF I | Pangea 11 | ||||||||
| 36.01 | Property | 13905-13957 South Clark Street | ||||||||||
| 36.02 | Property | 1101 North Lawler Avenue | ||||||||||
| 36.03 | Property | 7800 South Jeffery Boulevard | ||||||||||
| 36.04 | Property | 7701 South Yates Boulevard | ||||||||||
| 36.05 | Property | 9040 South Bishop Street | ||||||||||
| 36.06 | Property | 7949 South Ellis Avenue | ||||||||||
| 36.07 | Property | 14138 South School Street | ||||||||||
| 36.08 | Property | 6200 South Rockwell Street | ||||||||||
| 36.09 | Property | 7055 South St. Lawrence Avenue | ||||||||||
| 36.10 | Property | 5402 West Rice Street | ||||||||||
| 36.11 | Property | 7056 South Eberhart Avenue | ||||||||||
| 36.12 | Property | 204 West 138th Street | ||||||||||
| 36.13 | Property | 7956 South Burnham Avenue | ||||||||||
| 36.14 | Property | 9100 South Dauphin Avenue | ||||||||||
| 36.15 | Property | 8208 South Drexel Avenue | ||||||||||
| 36.16 | Property | 8640 South Ingleside Avenue | ||||||||||
| A-55 |
| GSMS 2015-GC32 Annex A | ||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Other Reserve Description | ||||||
| 37 | Loan | CCRE | CCRE | CSRA Food Lion Portfolio I | Outstanding TI Reserve | |||||||
| 37.01 | Property | West Pointe Village Shopping Center | ||||||||||
| 37.02 | Property | Kris Krossing Shopping Center | ||||||||||
| 37.03 | Property | College Lakes Plaza | ||||||||||
| 38 | Loan | CCRE | CCRE | Four Points Sheraton Columbus Airport | Seasonality Reserve | |||||||
| 39 | Loan | CGMRC | CGMRC | Torrey Place Apartments | ||||||||
| 40 | Loan | 51 | CGMRC | CGMRC | Amsdell FL/NJ Self Storage Portfolio | Economic Holdback | ||||||
| 40.01 | Property | Compass Self Storage | ||||||||||
| 40.02 | Property | Access Self Storage | ||||||||||
| 41 | Loan | CCRE | CCRE | Midwest Retail Portfolio | Noodles & Company TI Reserve | |||||||
| 41.01 | Property | Mattress Firm & Vitamin Shoppe - Cuyahoga Falls, OH | ||||||||||
| 41.02 | Property | Destination XL - Evergreen Park, IL | ||||||||||
| 41.03 | Property | Sleep Number & Noodles & Company - Tulsa, OK | ||||||||||
| 42 | Loan | 15, 52 | CGMRC | CGMRC | Holiday Inn Express & Suites - Sherman TX | PIP Reserve | ||||||
| 43 | Loan | 15, 53 | SMC | SMF I | River Pointe Shopping Center | Children’s Healthcare TI/LC Reserve ($465,680); Children’s Healthcare Rent Reserve ($259,350) | ||||||
| 44 | Loan | GSCRE | GSMC | Hunters Point Apartments | ||||||||
| 45 | Loan | 11 | GSMC | GSMC | Crown Meadows | |||||||
| 46 | Loan | SMC | SMF I | Cross Creek Medical Office | Documentation Reserve | |||||||
| 47 | Loan | GSMC | GSMC | ExtraSpace Colfax and Harlan | ||||||||
| 48 | Loan | GSMC | GSMC | FedEx Regional Distribution Center | ||||||||
| 49 | Loan | 54 | GSMC | GSMC | Forest Gate Shopping Center | |||||||
| 50 | Loan | SMC | SMF I | Rite Aid Cedar Springs, MI | ||||||||
| 51 | Loan | CCRE | CCRE | Delray Pointe | Free Rent Reserve ($32,744); Tenant Holdback Reserve ($14,533) | |||||||
| 52 | Loan | CGMRC | CGMRC | 24 Simon Street | ||||||||
| 53 | Loan | MC-FiveMile | MC-FiveMile | Binford Shoppes | ||||||||
| 54 | Loan | SMC | SMF I | CVS Shelby | ||||||||
| 55 | Loan | SMC | SMF I | Flamingo Retail | ||||||||
| 56 | Loan | SMC | SMF I | Harrisonville Crossing | ||||||||
| 57 | Loan | GSCRE | GSMC | Redan Cove Apartments | ||||||||
| 58 | Loan | CCRE | CCRE | Moraga Plaza | ||||||||
| 59 | Loan | CCRE | CCRE | CVS Jersey Shore | ||||||||
| 60 | Loan | 55, 56 | MC-FiveMile | MC-FiveMile | Lakewood Galleria | Ground Lease Reserve | ||||||
| 61 | Loan | CCRE | CCRE | Shoppes of Old Peachtree | ||||||||
| 62 | Loan | SMC | SMF I | Millennium Business Center | ||||||||
| 63 | Loan | 57 | MC-FiveMile | MC-FiveMile | Lakewood Village | Seasonality Reserve | ||||||
| A-56 |
| GSMS 2015-GC32 Annex A | ||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Borrower Name | Delaware Statutory Trust? | |||||||
| 1 | Loan | 8, 9, 10 | CGMRC | CGMRC | Ascentia MHC Portfolio | Cedar Village MHC, LLC, Cheyenne MHP, LLC, Country Oaks MHC, LLC, Countryside Mobile Home Park, LLC Dream Island Mobile Home Park, LLC, Grand Island Mobile Home Community, LLC, Lincoln Mobile Home Parks, LLC, Aloha Vegas MHC, LLC, Rancho Bridger MHC, LLC, Valle Grande MHC, LLC, River Valley Mobile Home Park, LLC, Hillside MHC, LLC, West Park Plaza Mobile Home Park, LLC, Western Hills MHP, LLC, Buckingham Woodview, LLC, Woodview MHC, LLC, Eagle River Mobile Home Park, LLC, Windgate MHC, LLC, Golden Eagle MHC, LLC, Leadville MHC, LLC, Foxridge Mobile Home Park Associates, LLC, North Breeze MHC, LLC, Riviera De Sandia MHC, LLC, Valley Ridge MHC, LLC, Val’s MHC, LLC, Mountain Springs MHC-WK, LLC, Sugar Creek MHC, LLC, Trails End MHC-WK, LLC, Skyline MHC, LLC and W Bar K MHC-WK, LLC | No | |||||||
| 1.01 | Property | Eagle River | ||||||||||||
| 1.02 | Property | Foxridge Farm | ||||||||||||
| 1.03 | Property | River Valley | ||||||||||||
| 1.04 | Property | West Winds | ||||||||||||
| 1.05 | Property | Skyline Village | ||||||||||||
| 1.06 | Property | Gaslight Village | ||||||||||||
| 1.07 | Property | Dream Island | ||||||||||||
| 1.08 | Property | Valley Ridge | ||||||||||||
| 1.09 | Property | Western Hills | ||||||||||||
| 1.10 | Property | Lake Fork | ||||||||||||
| 1.11 | Property | Aloha Vegas | ||||||||||||
| 1.12 | Property | Kingswood Estates | ||||||||||||
| 1.13 | Property | Country Oaks | ||||||||||||
| 1.14 | Property | Woodlawn Estates | ||||||||||||
| 1.15 | Property | Buckingham Village | ||||||||||||
| 1.16 | Property | Woodview | ||||||||||||
| 1.17 | Property | West Park Plaza | ||||||||||||
| 1.18 | Property | Valle Grande | ||||||||||||
| 1.19 | Property | Riviera de Sandia | ||||||||||||
| 1.20 | Property | Cedar Village | ||||||||||||
| 1.21 | Property | Rancho Bridger | ||||||||||||
| 1.22 | Property | Sheltered Valley | ||||||||||||
| 1.23 | Property | Vals | ||||||||||||
| 1.24 | Property | Countryside Estates | ||||||||||||
| 1.25 | Property | W bar K | ||||||||||||
| 1.26 | Property | Trails End | ||||||||||||
| 1.27 | Property | Windgate | ||||||||||||
| 1.28 | Property | Golden Eagle | ||||||||||||
| 1.29 | Property | Mountain Springs | ||||||||||||
| 1.30 | Property | North Breeze | ||||||||||||
| 1.31 | Property | Sugar Creek | ||||||||||||
| 1.32 | Property | Hillside | ||||||||||||
| 2 | Loan | GSMC | GSMC | Fig Garden Village | RPI Fig Garden, LP | No | ||||||||
| 3 | Loan | 15, 16 | GSMC | GSMC | Bassett Place | Bassett Place Real Estate Company, LLC | No | |||||||
| 4 | Loan | GSMC | GSMC | JW Marriott Cherry Creek | DiamondRock Cherry Creek Owner, LLC | No | ||||||||
| 5 | Loan | 11, 12, 13, 14 | GSMC | GSMC | Dallas Market Center | WTC-Trade Mart 2015, L.P. | No | |||||||
| 6 | Loan | 15, 17, 18 | CGMRC | CGMRC | Kaiser Center | SIC-Lakeside Drive, LLC | No | |||||||
| 7 | Loan | 19 | CGMRC | CGMRC | Hilton Garden Inn Pittsburgh/Southpointe | Southpointe Hotel and Conference Center, L.P. | No | |||||||
| 8 | Loan | 15, 20, 21 | GSMC | GSMC | Doubletree Tallahassee | IB Tallahassee, LLC | No | |||||||
| 9 | Loan | 22, 23, 24, 25 | CGMRC, BANA | CGMRC | US StorageMart Portfolio | TKG-StorageMart Partners Portfolio, LLC and New TKG-StorageMart Partners Portfolio, LLC | No | |||||||
| 9.01 | Property | 50 Wallabout Street | ||||||||||||
| 9.02 | Property | 250 Flanagan Way | ||||||||||||
| 9.03 | Property | 6700 River Road | ||||||||||||
| 9.04 | Property | 1015 North Halsted Street | ||||||||||||
| 9.05 | Property | 7536 Wornall Road | ||||||||||||
| 9.06 | Property | 640 Southwest 2nd Avenue | ||||||||||||
| 9.07 | Property | 4920 Northwest 7th Street | ||||||||||||
| 9.08 | Property | 9925 Southwest 40th Street | ||||||||||||
| 9.09 | Property | 9220 West 135th Street | ||||||||||||
| 9.10 | Property | 980 4th Avenue | ||||||||||||
| 9.11 | Property | 405 South Federal Highway | ||||||||||||
| 9.12 | Property | 11001 Excelsior Boulevard | ||||||||||||
| 9.13 | Property | 11325 Lee Highway | ||||||||||||
| 9.14 | Property | 2021 Griffin Road | ||||||||||||
| 9.15 | Property | 400 West Olmos Drive | ||||||||||||
| 9.16 | Property | 14151 Wyandotte Street | ||||||||||||
| 9.17 | Property | 5979 Butterfield Road | ||||||||||||
| 9.18 | Property | 115 Park Avenue | ||||||||||||
| 9.19 | Property | 3500 Southwest 160th Avenue | ||||||||||||
| 9.20 | Property | 2445 Crain Highway | ||||||||||||
| 9.21 | Property | 100 West North Avenue | ||||||||||||
| 9.22 | Property | 2727 Shermer Road | ||||||||||||
| 9.23 | Property | 15201 Antioch Road | ||||||||||||
| 9.24 | Property | 2450 Mandela Parkway | ||||||||||||
| 9.25 | Property | 184-02 Jamaica Avenue | ||||||||||||
| 9.26 | Property | 9012 Northwest Prairie View Road | ||||||||||||
| A-57 |
| GSMS 2015-GC32 Annex A | ||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Borrower Name | Delaware Statutory Trust? | |||||||
| 9.27 | Property | 16101 West 95th Street | ||||||||||||
| 9.28 | Property | 3100 North Mannheim | ||||||||||||
| 9.29 | Property | 9580 Potranco Road | ||||||||||||
| 9.30 | Property | 18025 Monterey Street | ||||||||||||
| 9.31 | Property | 9N 004 Route 59 | ||||||||||||
| 9.32 | Property | 5115 Clayton Road | ||||||||||||
| 9.33 | Property | 9702 West 67th Street | ||||||||||||
| 9.34 | Property | 794 Scenic Highway | ||||||||||||
| 9.35 | Property | 12430 Bandera Road | ||||||||||||
| 9.36 | Property | 4000 South Providence Road | ||||||||||||
| 9.37 | Property | 2743 San Pablo Avenue | ||||||||||||
| 9.38 | Property | 819 North Eola Road | ||||||||||||
| 9.39 | Property | 2506 West Worley Street | ||||||||||||
| 9.40 | Property | 15601 FM 1325 | ||||||||||||
| 9.41 | Property | 10700 West 159th Street | ||||||||||||
| 9.42 | Property | 2403 Rangeline Street | ||||||||||||
| 9.43 | Property | 6714 South Cottage Grove Avenue and 6932 South South Chicago Avenue | ||||||||||||
| 9.44 | Property | 2277 Walters Road | ||||||||||||
| 9.45 | Property | 1575 Thousand Oaks Drive | ||||||||||||
| 9.46 | Property | 7460 Frontage Road | ||||||||||||
| 9.47 | Property | 6401 Third Street | ||||||||||||
| 9.48 | Property | 2816 Eaton Road | ||||||||||||
| 9.49 | Property | 3985 Atlanta Highway | ||||||||||||
| 9.50 | Property | 11510 North Main Street | ||||||||||||
| 9.51 | Property | 750 Winchester Road | ||||||||||||
| 9.52 | Property | 3401 Broadway Boulevard | ||||||||||||
| 9.53 | Property | 1720 Grand Boulevard | ||||||||||||
| 9.54 | Property | 1310 South Enterprise Street | ||||||||||||
| 9.55 | Property | 2420 St Mary’s Boulevard | ||||||||||||
| 9.56 | Property | 3500 I-70 Drive Southeast | ||||||||||||
| 9.57 | Property | 195 Southwest Boulevard | ||||||||||||
| 9.58 | Property | 8900 Northwest Prairie View Road | ||||||||||||
| 9.59 | Property | 1601 Twilight Trail | ||||||||||||
| 9.60 | Property | 1515 Church Street | ||||||||||||
| 9.61 | Property | 1891 North Columbia Street | ||||||||||||
| 9.62 | Property | 1200 US #1 | ||||||||||||
| 9.63 | Property | 251 Collins Industrial Boulevard | ||||||||||||
| 9.64 | Property | 2310 Paris Road | ||||||||||||
| 9.65 | Property | 1820 West Business Loop 70 | ||||||||||||
| 9.66 | Property | 1723 East Florida | ||||||||||||
| 10 | Loan | 15, 26 | GSMC | GSMC | Selig Office Portfolio | Selig Holdings Company L.L.C. | No | |||||||
| 10.01 | Property | 27 | 1000 Second Avenue | |||||||||||
| 10.02 | Property | 28 | 2901 Third Avenue | |||||||||||
| 10.03 | Property | 3101 Western Avenue | ||||||||||||
| 10.04 | Property | 29 | 300 Elliott Avenue West | |||||||||||
| 10.05 | Property | 30 | 3131 Elliott Avenue | |||||||||||
| 10.06 | Property | 2615 Fourth Avenue | ||||||||||||
| 10.07 | Property | 190 Queen Anne Avenue North | ||||||||||||
| 10.08 | Property | 31 | 200 First Avenue West | |||||||||||
| 10.09 | Property | 18 West Mercer Street | ||||||||||||
| 11 | Loan | 32, 33, 34 | CGMRC, MSBNA | CGMRC | Alderwood Mall | Alderwood Mall L.L.C. | No | |||||||
| 12 | Loan | SMC | SMF I | Sysmex Way | SPI Property Interests, LLC | No | ||||||||
| 13 | Loan | 35 | CGMRC | CGMRC | Cypress Retail Center | AVG Cypress LP | No | |||||||
| 14 | Loan | GSMC | GSMC | Court at Deptford II | Almonesson Associates II, L.L.C. | No | ||||||||
| 15 | Loan | CCRE | CCRE | ART Multi-State Portfolio II | Applegate Apartments of Delaware County, LLC, Applegate Apartments of Delaware County, II, LLC, Empirian Annhurst LP, Heathmoore Apartments of Jefferson County, LLC, Meadowood Apartments of Nicholasville, LLC, Stonehenge Apartments of Jefferson County, LLC, Heron Pointe Apartments, LLC | No | ||||||||
| 15.01 | Property | Annhurst | ||||||||||||
| 15.02 | Property | Applegate | ||||||||||||
| 15.03 | Property | Heron Pointe | ||||||||||||
| 15.04 | Property | Meadowood | ||||||||||||
| 15.05 | Property | Ridgewood | ||||||||||||
| 15.06 | Property | Heathmoore | ||||||||||||
| 16 | Loan | 36 | SMC | SMF I | Freshwater Commons | DEVCON Commons, LLC | No | |||||||
| 17 | Loan | GSMC | GSMC | Eddystone Crossing Shopping Center | Eddystone Associates, L.P. | No | ||||||||
| 18 | Loan | MC-FiveMile | MC-FiveMile | Skyline Property Portfolio | Brookville P-52 LLC, Elmwood Industrial LLC, Fairview Corners LLC, Franklin Shoppes LLC, Heartland Village Shoppes LLC, Holiday Center LLC, Whiteland Retail Center II LLC and White River Landing LLC | No | ||||||||
| 18.01 | Property | Heartland Village Shopping Center | ||||||||||||
| 18.02 | Property | Park 52 | ||||||||||||
| 18.03 | Property | Andrade Business Park | ||||||||||||
| 18.04 | Property | Fairview Corners | ||||||||||||
| 18.05 | Property | Elmwood Tech | ||||||||||||
| 18.06 | Property | White River Landing | ||||||||||||
| 18.07 | Property | Holiday Center | ||||||||||||
| 18.08 | Property | Whiteland Retail Center | ||||||||||||
| 18.09 | Property | �� | Franklin Shoppes | |||||||||||
| 19 | Loan | 37, 38, 39 | SMC | SMF I | Hampton Inn Idaho Falls Airport | Hotel Developers - Eagle Rock, LLC | No | |||||||
| A-58 |
| GSMS 2015-GC32 Annex A | ||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Borrower Name | Delaware Statutory Trust? | |||||||
| 20 | Loan | 37, 38, 40 | SMC | SMF I | La Quinta Inn & Suites Idaho Falls | Hotel Developers - Ammon, LLC | No | |||||||
| 21 | Loan | CCRE | CCRE | Rio Linda Shopping Center | CPF Rio Linda Associates, LLC | No | ||||||||
| 22 | Loan | 41 | MC-FiveMile | MC-FiveMile | Chicago Multifamily Portfolio | Chicago Apts For Rent LLC | No | |||||||
| 22.01 | Property | 5334-5362 West Madison Street | ||||||||||||
| 22.02 | Property | 5300 South Martin Luther King Junior Drive | ||||||||||||
| 22.03 | Property | 1115-27 East 81st Street | ||||||||||||
| 22.04 | Property | 5248 South Martin Luther King Junior Drive | ||||||||||||
| 22.05 | Property | 4900-4910 West Jackson Boulevard | ||||||||||||
| 22.06 | Property | 130-136 North Leamington Avenue | ||||||||||||
| 22.07 | Property | 8211-8213, 8214, and 8223 South Exchange Avenue | ||||||||||||
| 22.08 | Property | 8231-8239 South Ingleside | ||||||||||||
| 22.09 | Property | 3101 W. Lexington Street | ||||||||||||
| 22.10 | Property | 8200 South Exchange Avenue | ||||||||||||
| 23 | Loan | GSMC | GSMC | Palomar Point | Lanikai Partners II | No | ||||||||
| 24 | Loan | 42 | CCRE | CCRE | Huntsville Portfolio | Huntsville Portfolio Associates, LLC | No | |||||||
| 24.01 | Property | Paramount Place | ||||||||||||
| 24.02 | Property | Memorial Plaza | ||||||||||||
| 24.03 | Property | Creekside Corners | ||||||||||||
| 24.04 | Property | Greensboro Plaza | ||||||||||||
| 24.05 | Property | Exchange Place | ||||||||||||
| 25 | Loan | 15 | CGMRC | CGMRC | Shops at 69th Street | 69th Street Office Owner L.P. | No | |||||||
| 26 | Loan | CGMRC | CGMRC | College Grove | San Diego Grove, L.P. | No | ||||||||
| 27 | Loan | 43 | CCRE | CCRE | Brook Run Shopping Center | Brook Run Associates, LLC | No | |||||||
| 28 | Loan | CCRE | CCRE | Southeast Plaza | BDB Southeast Plaza, LLC | No | ||||||||
| 29 | Loan | GSMC | GSMC | Myrtle Beach Self Storage Center | Seaboard Frontage Road Development, LLC | No | ||||||||
| 30 | Loan | MC-FiveMile | MC-FiveMile | Birney Portfolio - Galleria Oaks | SunBlossom at Galleria, Ltd. | No | ||||||||
| 31 | Loan | 15, 44, 45, 46 | CCRE | CCRE | Holiday Inn Bolingbrook | Bolingbrook HI Owner, LLC | No | |||||||
| 32 | Loan | 47 | CCRE | CCRE | Beaver Ruin Village I & II | WHLR-Beaver Ruin Village, LLC and WHLR-Beaver Ruin Village II, LLC | No | |||||||
| 32.01 | Property | Beaver Ruin Village I | ||||||||||||
| 32.02 | Property | Beaver Ruin Village II | ||||||||||||
| 33 | Loan | 48 | CCRE | CCRE | Maplewood Mixed Use | Rothschild St. Louis LLC, 405 Euclid LLC, Maple King Properties LLC, and Rawhide Building LLC | No | |||||||
| 33.01 | Property | 4654 Maryland | ||||||||||||
| 33.02 | Property | 401 North Euclid | ||||||||||||
| 33.03 | Property | 7370 Manchester | ||||||||||||
| 33.04 | Property | 7350 Manchester | ||||||||||||
| 33.05 | Property | 7344 Manchester | ||||||||||||
| 33.06 | Property | 4229 Manchester | ||||||||||||
| 34 | Loan | MC-FiveMile | MC-FiveMile | 520 West Avenue | 520 West Avenue Property, LLC | No | ||||||||
| 35 | Loan | 49, 50 | MC-FiveMile | MC-FiveMile | Conlon MHC Portfolio 3 | ACG Oakland Glen, LLC, ACG Charlotte North Carolina, LLC, ACG All Star, LLC and ACG Princeton Village, LLC | No | |||||||
| 35.01 | Property | All Star | ||||||||||||
| 35.02 | Property | Orion Oaks | ||||||||||||
| 35.03 | Property | Oakland Glen | ||||||||||||
| 35.04 | Property | Princeton Village | ||||||||||||
| 36 | Loan | SMC | SMF I | Pangea 11 | PP P11 1, LLC, PP P11 2, LLC and PP P11 3, LLC | No | ||||||||
| 36.01 | Property | 13905-13957 South Clark Street | ||||||||||||
| 36.02 | Property | 1101 North Lawler Avenue | ||||||||||||
| 36.03 | Property | 7800 South Jeffery Boulevard | ||||||||||||
| 36.04 | Property | 7701 South Yates Boulevard | ||||||||||||
| 36.05 | Property | 9040 South Bishop Street | ||||||||||||
| 36.06 | Property | 7949 South Ellis Avenue | ||||||||||||
| 36.07 | Property | 14138 South School Street | ||||||||||||
| 36.08 | Property | 6200 South Rockwell Street | ||||||||||||
| 36.09 | Property | 7055 South St. Lawrence Avenue | ||||||||||||
| 36.10 | Property | 5402 West Rice Street | ||||||||||||
| 36.11 | Property | 7056 South Eberhart Avenue | ||||||||||||
| 36.12 | Property | 204 West 138th Street | ||||||||||||
| 36.13 | Property | 7956 South Burnham Avenue | ||||||||||||
| 36.14 | Property | 9100 South Dauphin Avenue | ||||||||||||
| 36.15 | Property | 8208 South Drexel Avenue | ||||||||||||
| 36.16 | Property | 8640 South Ingleside Avenue | ||||||||||||
| A-59 |
| GSMS 2015-GC32 Annex A | ||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Borrower Name | Delaware Statutory Trust? | |||||||
| 37 | Loan | CCRE | CCRE | CSRA Food Lion Portfolio I | CSRA Grocery Portfolio I, DST | Yes | ||||||||
| 37.01 | Property | West Pointe Village Shopping Center | ||||||||||||
| 37.02 | Property | Kris Krossing Shopping Center | ||||||||||||
| 37.03 | Property | College Lakes Plaza | ||||||||||||
| 38 | Loan | CCRE | CCRE | Four Points Sheraton Columbus Airport | VJP Hospitality, Ltd. | No | ||||||||
| 39 | Loan | CGMRC | CGMRC | Torrey Place Apartments | Torrey Place, LLC | No | ||||||||
| 40 | Loan | 51 | CGMRC | CGMRC | Amsdell FL/NJ Self Storage Portfolio | Amsdell Storage Ventures XXXVI, LLC | No | |||||||
| 40.01 | Property | Compass Self Storage | ||||||||||||
| 40.02 | Property | Access Self Storage | ||||||||||||
| 41 | Loan | CCRE | CCRE | Midwest Retail Portfolio | Kawips Delaware Cuyahoga Falls LLC, Kawips Delaware Tulsa LLC and Kawips Delaware Evergreen Park LLC | No | ||||||||
| 41.01 | Property | Mattress Firm & Vitamin Shoppe - Cuyahoga Falls, OH | ||||||||||||
| 41.02 | Property | Destination XL - Evergreen Park, IL | ||||||||||||
| 41.03 | Property | Sleep Number & Noodles & Company - Tulsa, OK | ||||||||||||
| 42 | Loan | 15, 52 | CGMRC | CGMRC | Holiday Inn Express & Suites - Sherman TX | Sherman DE LLC d/b/a WDS Hotels Sherman, LLC | No | |||||||
| 43 | Loan | 15, 53 | SMC | SMF I | River Pointe Shopping Center | River Pointe/Canton, LLC | No | |||||||
| 44 | Loan | GSCRE | GSMC | Hunters Point Apartments | Hunters Point Apartments, LLC | No | ||||||||
| 45 | Loan | 11 | GSMC | GSMC | Crown Meadows | Crown Meadows SA Partnership, Ltd. | No | |||||||
| 46 | Loan | SMC | SMF I | Cross Creek Medical Office | Six Pack, LLC | No | ||||||||
| 47 | Loan | GSMC | GSMC | ExtraSpace Colfax and Harlan | Colfax and Harlan LLC | No | ||||||||
| 48 | Loan | GSMC | GSMC | FedEx Regional Distribution Center | NLF FE Birmingham LLC and Delaware 2015 Associates LLC | No | ||||||||
| 49 | Loan | 54 | GSMC | GSMC | Forest Gate Shopping Center | S2 Forest Gate Associates LLC | No | |||||||
| 50 | Loan | SMC | SMF I | Rite Aid Cedar Springs, MI | Jos Development Group, LLC | No | ||||||||
| 51 | Loan | CCRE | CCRE | Delray Pointe | Delray 172 Realty LLC | No | ||||||||
| 52 | Loan | CGMRC | CGMRC | 24 Simon Street | 24 Simon Street Developers Corp. | No | ||||||||
| 53 | Loan | MC-FiveMile | MC-FiveMile | Binford Shoppes | Binford Shoppes LLC | No | ||||||||
| 54 | Loan | SMC | SMF I | CVS Shelby | Notting Hill LLC | No | ||||||||
| 55 | Loan | SMC | SMF I | Flamingo Retail | B/L Flamingo, LLC | No | ||||||||
| 56 | Loan | SMC | SMF I | Harrisonville Crossing | Harrisonville Crossing Properties, LLC | No | ||||||||
| 57 | Loan | GSCRE | GSMC | Redan Cove Apartments | Westchester Redan Cove, LLC | No | ||||||||
| 58 | Loan | CCRE | CCRE | Moraga Plaza | Moraga Plaza, LLC | No | ||||||||
| 59 | Loan | CCRE | CCRE | CVS Jersey Shore | Jersey Shore Partners LLC | No | ||||||||
| 60 | Loan | 55, 56 | MC-FiveMile | MC-FiveMile | Lakewood Galleria | Lakewood Galleria, Lakewood CA, LLC | No | |||||||
| 61 | Loan | CCRE | CCRE | Shoppes of Old Peachtree | KSNJ Investment, Inc. | No | ||||||||
| 62 | Loan | SMC | SMF I | Millennium Business Center | Millennium Business Center, LLC | No | ||||||||
| 63 | Loan | 57 | MC-FiveMile | MC-FiveMile | Lakewood Village | Lakewood Village Limited Partnership | No | |||||||
| A-60 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Carve-out Guarantor | Loan Purpose | Loan Amount (sources) | Principal’s New Cash Contribution (7) | Subordinate Debt | Other Sources | Total Sources | Loan Payoff | Purchase Price | ||||||||||||||
| 1 | Loan | 8, 9, 10 | CGMRC | CGMRC | Ascentia MHC Portfolio | John J. Eberle, Boris B Vukovich and Ascentia Real Estate Holding Company, LLC | Refinance | 145,000,000 | 0 | 0 | 350,000 | 145,350,000 | 118,632,190 | 0 | ||||||||||||||
| 1.01 | Property | Eagle River | ||||||||||||||||||||||||||
| 1.02 | Property | Foxridge Farm | ||||||||||||||||||||||||||
| 1.03 | Property | River Valley | ||||||||||||||||||||||||||
| 1.04 | Property | West Winds | ||||||||||||||||||||||||||
| 1.05 | Property | Skyline Village | ||||||||||||||||||||||||||
| 1.06 | Property | Gaslight Village | ||||||||||||||||||||||||||
| 1.07 | Property | Dream Island | ||||||||||||||||||||||||||
| 1.08 | Property | Valley Ridge | ||||||||||||||||||||||||||
| 1.09 | Property | Western Hills | ||||||||||||||||||||||||||
| 1.10 | Property | Lake Fork | ||||||||||||||||||||||||||
| 1.11 | Property | Aloha Vegas | ||||||||||||||||||||||||||
| 1.12 | Property | Kingswood Estates | ||||||||||||||||||||||||||
| 1.13 | Property | Country Oaks | ||||||||||||||||||||||||||
| 1.14 | Property | Woodlawn Estates | ||||||||||||||||||||||||||
| 1.15 | Property | Buckingham Village | ||||||||||||||||||||||||||
| 1.16 | Property | Woodview | ||||||||||||||||||||||||||
| 1.17 | Property | West Park Plaza | ||||||||||||||||||||||||||
| 1.18 | Property | Valle Grande | ||||||||||||||||||||||||||
| 1.19 | Property | Riviera de Sandia | ||||||||||||||||||||||||||
| 1.20 | Property | Cedar Village | ||||||||||||||||||||||||||
| 1.21 | Property | Rancho Bridger | ||||||||||||||||||||||||||
| 1.22 | Property | Sheltered Valley | ||||||||||||||||||||||||||
| 1.23 | Property | Vals | ||||||||||||||||||||||||||
| 1.24 | Property | Countryside Estates | ||||||||||||||||||||||||||
| 1.25 | Property | W bar K | ||||||||||||||||||||||||||
| 1.26 | Property | Trails End | ||||||||||||||||||||||||||
| 1.27 | Property | Windgate | ||||||||||||||||||||||||||
| 1.28 | Property | Golden Eagle | ||||||||||||||||||||||||||
| 1.29 | Property | Mountain Springs | ||||||||||||||||||||||||||
| 1.30 | Property | North Breeze | ||||||||||||||||||||||||||
| 1.31 | Property | Sugar Creek | ||||||||||||||||||||||||||
| 1.32 | Property | Hillside | ||||||||||||||||||||||||||
| 2 | Loan | GSMC | GSMC | Fig Garden Village | Rouse Properties, LP | Acquisition | 74,200,000 | 33,280,166 | 0 | 0 | 107,480,166 | 0 | 106,100,000 | |||||||||||||||
| 3 | Loan | 15, 16 | GSMC | GSMC | Bassett Place | Cypress Ventures, LLC and Christopher C. Maguire | Refinance | 65,500,000 | 0 | 0 | 0 | 65,500,000 | 56,339,563 | 0 | ||||||||||||||
| 4 | Loan | GSMC | GSMC | JW Marriott Cherry Creek | DiamondRock Hospitality Limited Partnership | Refinance | 65,000,000 | 0 | 0 | 0 | 65,000,000 | 38,261,505 | 0 | |||||||||||||||
| 5 | Loan | 11, 12, 13, 14 | GSMC | GSMC | Dallas Market Center | Dallas Market Center Financial, L.L.C. | Refinance | 259,000,000 | 0 | 0 | 0 | 259,000,000 | 131,719,468 | 0 | ||||||||||||||
| 6 | Loan | 15, 17, 18 | CGMRC | CGMRC | Kaiser Center | Swig Investment Company, LLC | Acquisition | 140,000,000 | 49,572,354 | 0 | 125,000 | 189,697,354 | 147,690,666 | 30,753,034 | ||||||||||||||
| 7 | Loan | 19 | CGMRC | CGMRC | Hilton Garden Inn Pittsburgh/Southpointe | Millcraft Investments, Inc. | Refinance | 30,000,000 | 0 | 0 | 50,000 | 30,050,000 | 14,459,281 | 0 | ||||||||||||||
| 8 | Loan | 15, 20, 21 | GSMC | GSMC | Doubletree Tallahassee | John Thomas Burnette | Refinance | 25,574,500 | 0 | 0 | 0 | 25,574,500 | 17,519,258 | 0 | ||||||||||||||
| 9 | Loan | 22, 23, 24, 25 | CGMRC, BANA | CGMRC | US StorageMart Portfolio | E. Stanley Kroenke | Refinance | 412,500,000 | 0 | 102,500,000 | 0 | 515,000,000 | 339,273,588 | 0 | ||||||||||||||
| 9.01 | Property | 50 Wallabout Street | ||||||||||||||||||||||||||
| 9.02 | Property | 250 Flanagan Way | ||||||||||||||||||||||||||
| 9.03 | Property | 6700 River Road | ||||||||||||||||||||||||||
| 9.04 | Property | 1015 North Halsted Street | ||||||||||||||||||||||||||
| 9.05 | Property | 7536 Wornall Road | ||||||||||||||||||||||||||
| 9.06 | Property | 640 Southwest 2nd Avenue | ||||||||||||||||||||||||||
| 9.07 | Property | 4920 Northwest 7th Street | ||||||||||||||||||||||||||
| 9.08 | Property | 9925 Southwest 40th Street | ||||||||||||||||||||||||||
| 9.09 | Property | 9220 West 135th Street | ||||||||||||||||||||||||||
| 9.10 | Property | 980 4th Avenue | ||||||||||||||||||||||||||
| 9.11 | Property | 405 South Federal Highway | ||||||||||||||||||||||||||
| 9.12 | Property | 11001 Excelsior Boulevard | ||||||||||||||||||||||||||
| 9.13 | Property | 11325 Lee Highway | ||||||||||||||||||||||||||
| 9.14 | Property | 2021 Griffin Road | ||||||||||||||||||||||||||
| 9.15 | Property | 400 West Olmos Drive | ||||||||||||||||||||||||||
| 9.16 | Property | 14151 Wyandotte Street | ||||||||||||||||||||||||||
| 9.17 | Property | 5979 Butterfield Road | ||||||||||||||||||||||||||
| 9.18 | Property | 115 Park Avenue | ||||||||||||||||||||||||||
| 9.19 | Property | 3500 Southwest 160th Avenue | ||||||||||||||||||||||||||
| 9.20 | Property | 2445 Crain Highway | ||||||||||||||||||||||||||
| 9.21 | Property | 100 West North Avenue | ||||||||||||||||||||||||||
| 9.22 | Property | 2727 Shermer Road | ||||||||||||||||||||||||||
| 9.23 | Property | 15201 Antioch Road | ||||||||||||||||||||||||||
| 9.24 | Property | 2450 Mandela Parkway | ||||||||||||||||||||||||||
| 9.25 | Property | 184-02 Jamaica Avenue | ||||||||||||||||||||||||||
| 9.26 | Property | 9012 Northwest Prairie View Road | ||||||||||||||||||||||||||
| A-61 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Carve-out Guarantor | Loan Purpose | Loan Amount (sources) | Principal’s New Cash Contribution (7) | Subordinate Debt | Other Sources | Total Sources | Loan Payoff | Purchase Price | ||||||||||||||
| 9.27 | Property | 16101 West 95th Street | ||||||||||||||||||||||||||
| 9.28 | Property | 3100 North Mannheim | ||||||||||||||||||||||||||
| 9.29 | Property | 9580 Potranco Road | ||||||||||||||||||||||||||
| 9.30 | Property | 18025 Monterey Street | ||||||||||||||||||||||||||
| 9.31 | Property | 9N 004 Route 59 | ||||||||||||||||||||||||||
| 9.32 | Property | 5115 Clayton Road | ||||||||||||||||||||||||||
| 9.33 | Property | 9702 West 67th Street | ||||||||||||||||||||||||||
| 9.34 | Property | 794 Scenic Highway | ||||||||||||||||||||||||||
| 9.35 | Property | 12430 Bandera Road | ||||||||||||||||||||||||||
| 9.36 | Property | 4000 South Providence Road | ||||||||||||||||||||||||||
| 9.37 | Property | 2743 San Pablo Avenue | ||||||||||||||||||||||||||
| 9.38 | Property | 819 North Eola Road | ||||||||||||||||||||||||||
| 9.39 | Property | 2506 West Worley Street | ||||||||||||||||||||||||||
| 9.40 | Property | 15601 FM 1325 | ||||||||||||||||||||||||||
| 9.41 | Property | 10700 West 159th Street | ||||||||||||||||||||||||||
| 9.42 | Property | 2403 Rangeline Street | ||||||||||||||||||||||||||
| 9.43 | Property | 6714 South Cottage Grove Avenue and 6932 South South Chicago Avenue | ||||||||||||||||||||||||||
| 9.44 | Property | 2277 Walters Road | ||||||||||||||||||||||||||
| 9.45 | Property | 1575 Thousand Oaks Drive | ||||||||||||||||||||||||||
| 9.46 | Property | 7460 Frontage Road | ||||||||||||||||||||||||||
| 9.47 | Property | 6401 Third Street | ||||||||||||||||||||||||||
| 9.48 | Property | 2816 Eaton Road | ||||||||||||||||||||||||||
| 9.49 | Property | 3985 Atlanta Highway | ||||||||||||||||||||||||||
| 9.50 | Property | 11510 North Main Street | ||||||||||||||||||||||||||
| 9.51 | Property | 750 Winchester Road | ||||||||||||||||||||||||||
| 9.52 | Property | 3401 Broadway Boulevard | ||||||||||||||||||||||||||
| 9.53 | Property | 1720 Grand Boulevard | ||||||||||||||||||||||||||
| 9.54 | Property | 1310 South Enterprise Street | ||||||||||||||||||||||||||
| 9.55 | Property | 2420 St Mary’s Boulevard | ||||||||||||||||||||||||||
| 9.56 | Property | 3500 I-70 Drive Southeast | ||||||||||||||||||||||||||
| 9.57 | Property | 195 Southwest Boulevard | ||||||||||||||||||||||||||
| 9.58 | Property | 8900 Northwest Prairie View Road | ||||||||||||||||||||||||||
| 9.59 | Property | 1601 Twilight Trail | ||||||||||||||||||||||||||
| 9.60 | Property | 1515 Church Street | ||||||||||||||||||||||||||
| 9.61 | Property | 1891 North Columbia Street | ||||||||||||||||||||||||||
| 9.62 | Property | 1200 US #1 | ||||||||||||||||||||||||||
| 9.63 | Property | 251 Collins Industrial Boulevard | ||||||||||||||||||||||||||
| 9.64 | Property | 2310 Paris Road | ||||||||||||||||||||||||||
| 9.65 | Property | 1820 West Business Loop 70 | ||||||||||||||||||||||||||
| 9.66 | Property | 1723 East Florida | ||||||||||||||||||||||||||
| 10 | Loan | 15, 26 | GSMC | GSMC | Selig Office Portfolio | Selig Family Holdings, LLC and Martin Selig | Refinance | 345,000,000 | 0 | 0 | 0 | 345,000,000 | 307,285,721 | 0 | ||||||||||||||
| 10.01 | Property | 27 | 1000 Second Avenue | |||||||||||||||||||||||||
| 10.02 | Property | 28 | 2901 Third Avenue | |||||||||||||||||||||||||
| 10.03 | Property | 3101 Western Avenue | ||||||||||||||||||||||||||
| 10.04 | Property | 29 | 300 Elliott Avenue West | |||||||||||||||||||||||||
| 10.05 | Property | 30 | 3131 Elliott Avenue | |||||||||||||||||||||||||
| 10.06 | Property | 2615 Fourth Avenue | ||||||||||||||||||||||||||
| 10.07 | Property | 190 Queen Anne Avenue North | ||||||||||||||||||||||||||
| 10.08 | Property | 31 | 200 First Avenue West | |||||||||||||||||||||||||
| 10.09 | Property | 18 West Mercer Street | ||||||||||||||||||||||||||
| 11 | Loan | 32, 33, 34 | CGMRC, MSBNA | CGMRC | Alderwood Mall | GGP/Homart II L.L.C. | Refinance | 355,000,000 | 0 | 0 | 0 | 355,000,000 | 243,293,021 | 0 | ||||||||||||||
| 12 | Loan | SMC | SMF I | Sysmex Way | Paul Reisman and Steven Reisman | Refinance | 23,850,000 | 177,416 | 0 | 0 | 24,027,416 | 22,055,969 | 0 | |||||||||||||||
| 13 | Loan | 35 | CGMRC | CGMRC | Cypress Retail Center | AVG Equities LLC | Refinance | 22,300,000 | 0 | 0 | 50,000 | 22,350,000 | 14,705,149 | 0 | ||||||||||||||
| 14 | Loan | GSMC | GSMC | Court at Deptford II | Kenneth N. Goldenberg | Refinance | 22,205,000 | 0 | 0 | 0 | 22,205,000 | 13,551,440 | 0 | |||||||||||||||
| 15 | Loan | CCRE | CCRE | ART Multi-State Portfolio II | Arbor Realty SR, Inc. | Refinance | 20,549,000 | 1,284,787 | 0 | 0 | 21,833,787 | 21,221,590 | 0 | |||||||||||||||
| 15.01 | Property | Annhurst | ||||||||||||||||||||||||||
| 15.02 | Property | Applegate | ||||||||||||||||||||||||||
| 15.03 | Property | Heron Pointe | ||||||||||||||||||||||||||
| 15.04 | Property | Meadowood | ||||||||||||||||||||||||||
| 15.05 | Property | Ridgewood | ||||||||||||||||||||||||||
| 15.06 | Property | Heathmoore | ||||||||||||||||||||||||||
| 16 | Loan | 36 | SMC | SMF I | Freshwater Commons | Roland G. LaBonte | Refinance | 19,200,000 | 0 | 0 | 0 | 19,200,000 | 17,487,276 | 0 | ||||||||||||||
| 17 | Loan | GSMC | GSMC | Eddystone Crossing Shopping Center | Steven B. Wolfson and Milton S. Schneider | Refinance | 17,713,000 | 0 | 0 | 0 | 17,713,000 | 13,440,429 | 0 | |||||||||||||||
| 18 | Loan | MC-FiveMile | MC-FiveMile | Skyline Property Portfolio | Brady S. Clements, Brian R. Bischoff and Roger S. Curry | Refinance | 15,150,000 | 0 | 0 | 0 | 15,150,000 | 14,223,771 | 0 | |||||||||||||||
| 18.01 | Property | Heartland Village Shopping Center | ||||||||||||||||||||||||||
| 18.02 | Property | Park 52 | ||||||||||||||||||||||||||
| 18.03 | Property | Andrade Business Park | ||||||||||||||||||||||||||
| 18.04 | Property | Fairview Corners | ||||||||||||||||||||||||||
| 18.05 | Property | Elmwood Tech | ||||||||||||||||||||||||||
| 18.06 | Property | White River Landing | ||||||||||||||||||||||||||
| 18.07 | Property | Holiday Center | ||||||||||||||||||||||||||
| 18.08 | Property | Whiteland Retail Center | ||||||||||||||||||||||||||
| 18.09 | Property | Franklin Shoppes | ||||||||||||||||||||||||||
| 19 | Loan | 37, 38, 39 | SMC | SMF I | Hampton Inn Idaho Falls Airport | Roger Brett Ball, Ben Craig Ball, Kimberly Anne Ence and Christi Ball Marshall | Acquisition | 8,050,000 | 3,046,953 | 0 | 0 | 11,096,953 | 0 | 10,740,000 | ||||||||||||||
| A-62 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Carve-out Guarantor | Loan Purpose | Loan Amount (sources) | Principal’s New Cash Contribution (7) | Subordinate Debt | Other Sources | Total Sources | Loan Payoff | Purchase Price | ||||||||||||||
| 20 | Loan | 37, 38, 40 | SMC | SMF I | La Quinta Inn & Suites Idaho Falls | Roger Brett Ball, Ben Craig Ball, Kimberly Anne Ence and Christi Ball Marshall | Acquisition | 5,450,000 | 2,434,238 | 0 | 0 | 7,884,238 | 0 | 7,360,000 | ||||||||||||||
| 21 | Loan | CCRE | CCRE | Rio Linda Shopping Center | Robert A. Flaxman and Jaime Sohacheski | Acquisition | 12,825,000 | 4,518,487 | 0 | 0 | 17,343,487 | 0 | 17,100,000 | |||||||||||||||
| 22 | Loan | 41 | MC-FiveMile | MC-FiveMile | Chicago Multifamily Portfolio | Wafika Khalil | Refinance | 12,566,250 | 0 | 0 | 0 | 12,566,250 | 9,606,428 | 0 | ||||||||||||||
| 22.01 | Property | 5334-5362 West Madison Street | ||||||||||||||||||||||||||
| 22.02 | Property | 5300 South Martin Luther King Junior Drive | ||||||||||||||||||||||||||
| 22.03 | Property | 1115-27 East 81st Street | ||||||||||||||||||||||||||
| 22.04 | Property | 5248 South Martin Luther King Junior Drive | ||||||||||||||||||||||||||
| 22.05 | Property | 4900-4910 West Jackson Boulevard | ||||||||||||||||||||||||||
| 22.06 | Property | 130-136 North Leamington Avenue | ||||||||||||||||||||||||||
| 22.07 | Property | 8211-8213, 8214, and 8223 South Exchange Avenue | ||||||||||||||||||||||||||
| 22.08 | Property | 8231-8239 South Ingleside | ||||||||||||||||||||||||||
| 22.09 | Property | 3101 W. Lexington Street | ||||||||||||||||||||||||||
| 22.10 | Property | 8200 South Exchange Avenue | ||||||||||||||||||||||||||
| 23 | Loan | GSMC | GSMC | Palomar Point | T. Lawrence Jett | Refinance | 12,500,000 | 42,474 | 0 | 0 | 12,542,474 | 12,112,309 | 0 | |||||||||||||||
| 24 | Loan | 42 | CCRE | CCRE | Huntsville Portfolio | David L. Husman and the David L. Husman Trust dated October 3, 1993 | Refinance/Acquisition | 12,025,000 | 563,827 | 0 | 0 | 12,588,827 | 460,256 | 11,400,000 | ||||||||||||||
| 24.01 | Property | Paramount Place | ||||||||||||||||||||||||||
| 24.02 | Property | Memorial Plaza | ||||||||||||||||||||||||||
| 24.03 | Property | Creekside Corners | ||||||||||||||||||||||||||
| 24.04 | Property | Greensboro Plaza | ||||||||||||||||||||||||||
| 24.05 | Property | Exchange Place | ||||||||||||||||||||||||||
| 25 | Loan | 15 | CGMRC | CGMRC | Shops at 69th Street | Ben Ashkenazy | Refinance | 11,250,000 | 0 | 0 | 60,000 | 11,310,000 | 9,751,516 | 0 | ||||||||||||||
| 26 | Loan | CGMRC | CGMRC | College Grove | Joseph Daneshgar | Refinance | 11,000,000 | 0 | 0 | 50,000 | 11,050,000 | 10,820,170 | 0 | |||||||||||||||
| 27 | Loan | 43 | CCRE | CCRE | Brook Run Shopping Center | Wheeler REIT, L.P. | Refinance/Acquisition | 10,950,000 | 24,490,418 | 0 | 0 | 35,440,418 | 15,932,738 | 18,496,159 | ||||||||||||||
| 28 | Loan | CCRE | CCRE | Southeast Plaza | Michael Bisciotti | Recapitalization | 10,725,000 | 0 | 0 | 0 | 10,725,000 | 0 | 0 | |||||||||||||||
| 29 | Loan | GSMC | GSMC | Myrtle Beach Self Storage Center | James G. Rice | Refinance | 10,200,000 | 0 | 0 | 0 | 10,200,000 | 6,233,409 | 0 | |||||||||||||||
| 30 | Loan | MC-FiveMile | MC-FiveMile | Birney Portfolio - Galleria Oaks | Leeshan Birney and James Birney | Refinance | 10,000,000 | 0 | 0 | 0 | 10,000,000 | 7,186,133 | 0 | |||||||||||||||
| 31 | Loan | 15, 44, 45, 46 | CCRE | CCRE | Holiday Inn Bolingbrook | Timothy L. O’Byrne | Acquisition | 9,575,000 | 2,709,139 | 0 | 0 | 12,284,139 | 0 | 9,800,000 | ||||||||||||||
| 32 | Loan | 47 | CCRE | CCRE | Beaver Ruin Village I & II | Wheeler REIT, L.P. | Acquisition | 9,400,000 | 7,851,530 | 0 | 0 | 17,251,530 | 0 | 16,725,000 | ||||||||||||||
| 32.01 | Property | Beaver Ruin Village I | ||||||||||||||||||||||||||
| 32.02 | Property | Beaver Ruin Village II | ||||||||||||||||||||||||||
| 33 | Loan | 48 | CCRE | CCRE | Maplewood Mixed Use | Milton D. Rothschild, II | Refinance | 9,025,000 | 95,478 | 0 | 0 | 9,120,478 | 8,572,515 | 0 | ||||||||||||||
| 33.01 | Property | 4654 Maryland | ||||||||||||||||||||||||||
| 33.02 | Property | 401 North Euclid | ||||||||||||||||||||||||||
| 33.03 | Property | 7370 Manchester | ||||||||||||||||||||||||||
| 33.04 | Property | 7350 Manchester | ||||||||||||||||||||||||||
| 33.05 | Property | 7344 Manchester | ||||||||||||||||||||||||||
| 33.06 | Property | 4229 Manchester | ||||||||||||||||||||||||||
| 34 | Loan | MC-FiveMile | MC-FiveMile | 520 West Avenue | Stanley M. Seligson and Robert A. Epstein | Refinance | 9,000,000 | 0 | 0 | 0 | 9,000,000 | 8,817,952 | 0 | |||||||||||||||
| 35 | Loan | 49, 50 | MC-FiveMile | MC-FiveMile | Conlon MHC Portfolio 3 | Michael B. Conlon | Refinance | 9,000,000 | 0 | 0 | 0 | 9,000,000 | 6,216,904 | 0 | ||||||||||||||
| 35.01 | Property | All Star | ||||||||||||||||||||||||||
| 35.02 | Property | Orion Oaks | ||||||||||||||||||||||||||
| 35.03 | Property | Oakland Glen | ||||||||||||||||||||||||||
| 35.04 | Property | Princeton Village | ||||||||||||||||||||||||||
| 36 | Loan | SMC | SMF I | Pangea 11 | Pangea Properties | Recapitalization | 8,750,000 | 0 | 0 | 0 | 8,750,000 | 0 | 0 | |||||||||||||||
| 36.01 | Property | 13905-13957 South Clark Street | ||||||||||||||||||||||||||
| 36.02 | Property | 1101 North Lawler Avenue | ||||||||||||||||||||||||||
| 36.03 | Property | 7800 South Jeffery Boulevard | ||||||||||||||||||||||||||
| 36.04 | Property | 7701 South Yates Boulevard | ||||||||||||||||||||||||||
| 36.05 | Property | 9040 South Bishop Street | ||||||||||||||||||||||||||
| 36.06 | Property | 7949 South Ellis Avenue | ||||||||||||||||||||||||||
| 36.07 | Property | 14138 South School Street | ||||||||||||||||||||||||||
| 36.08 | Property | 6200 South Rockwell Street | ||||||||||||||||||||||||||
| 36.09 | Property | 7055 South St. Lawrence Avenue | ||||||||||||||||||||||||||
| 36.10 | Property | 5402 West Rice Street | ||||||||||||||||||||||||||
| 36.11 | Property | 7056 South Eberhart Avenue | ||||||||||||||||||||||||||
| 36.12 | Property | 204 West 138th Street | ||||||||||||||||||||||||||
| 36.13 | Property | 7956 South Burnham Avenue | ||||||||||||||||||||||||||
| 36.14 | Property | 9100 South Dauphin Avenue | ||||||||||||||||||||||||||
| 36.15 | Property | 8208 South Drexel Avenue | ||||||||||||||||||||||||||
| 36.16 | Property | 8640 South Ingleside Avenue | ||||||||||||||||||||||||||
| A-63 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Carve-out Guarantor | Loan Purpose | Loan Amount (sources) | Principal’s New Cash Contribution (7) | Subordinate Debt | Other Sources | Total Sources | Loan Payoff | Purchase Price | ||||||||||||||
| 37 | Loan | CCRE | CCRE | CSRA Food Lion Portfolio I | Louis J. Rogers | Acquisition | 8,750,000 | 5,059,220 | 0 | 0 | 13,809,220 | 0 | 12,483,000 | |||||||||||||||
| 37.01 | Property | West Pointe Village Shopping Center | ||||||||||||||||||||||||||
| 37.02 | Property | Kris Krossing Shopping Center | ||||||||||||||||||||||||||
| 37.03 | Property | College Lakes Plaza | ||||||||||||||||||||||||||
| 38 | Loan | CCRE | CCRE | Four Points Sheraton Columbus Airport | Dr. Jayendra Patel, Prakash Patel, Vibhakar Shah, Neha Sampat and Nishant Patel | Refinance | 8,700,000 | 24,350 | 0 | 0 | 8,724,350 | 8,446,856 | 0 | |||||||||||||||
| 39 | Loan | CGMRC | CGMRC | Torrey Place Apartments | Eugene C. Curran, Jr. | Refinance | 8,550,000 | 0 | 0 | 36,000 | 8,586,000 | 5,416,731 | 0 | |||||||||||||||
| 40 | Loan | 51 | CGMRC | CGMRC | Amsdell FL/NJ Self Storage Portfolio | Robert J. Amsdell and Barry L. Amsdell | Refinance/Acquisition | 8,000,000 | 0 | 0 | 173,309 | 8,173,309 | 3,372,854 | 3,475,000 | ||||||||||||||
| 40.01 | Property | Compass Self Storage | ||||||||||||||||||||||||||
| 40.02 | Property | Access Self Storage | ||||||||||||||||||||||||||
| 41 | Loan | CCRE | CCRE | Midwest Retail Portfolio | Allan Spiwak | Acquisition | 7,510,000 | 3,456,580 | 0 | 0 | 10,966,580 | 0 | 10,590,000 | |||||||||||||||
| 41.01 | Property | Mattress Firm & Vitamin Shoppe - Cuyahoga Falls, OH | ||||||||||||||||||||||||||
| 41.02 | Property | Destination XL - Evergreen Park, IL | ||||||||||||||||||||||||||
| 41.03 | Property | Sleep Number & Noodles & Company - Tulsa, OK | ||||||||||||||||||||||||||
| 42 | Loan | 15, 52 | CGMRC | CGMRC | Holiday Inn Express & Suites - Sherman TX | William Deep Singh | Acquisition | 7,160,000 | 3,195,377 | 0 | 77,721 | 10,433,098 | 0 | 9,300,000 | ||||||||||||||
| 43 | Loan | 15, 53 | SMC | SMF I | River Pointe Shopping Center | Charles Garfunkel | Refinance | 6,400,000 | 0 | 0 | 0 | 6,400,000 | 4,944,702 | 0 | ||||||||||||||
| 44 | Loan | GSCRE | GSMC | Hunters Point Apartments | Mark A. Englert | Refinance | 6,100,000 | 0 | 0 | 0 | 6,100,000 | 4,657,127 | 0 | |||||||||||||||
| 45 | Loan | 11 | GSMC | GSMC | Crown Meadows | Kamran Farhadi | Acquisition | 6,037,500 | 2,478,571 | 0 | 0 | 8,516,071 | 0 | 8,050,000 | ||||||||||||||
| 46 | Loan | SMC | SMF I | Cross Creek Medical Office | Michael Fugle, Gregory Stevens, John Raymond Olenyn, Paul Joseph Siatczynski, Allen Prince, John Ryan, Gina M. Rook, Deborah Romans, The Deborah A. Romans Revocable Trust, Edward Burke, Mehuel Mehta, Samson Samuel, Richard Singer, Steven Plomaritis and Edward Haass | Refinance | 5,700,000 | 0 | 0 | 0 | 5,700,000 | 5,168,935 | 0 | |||||||||||||||
| 47 | Loan | GSMC | GSMC | ExtraSpace Colfax and Harlan | Harvey L Saipe and Raymond A. Garcia, Jr. | Refinance | 5,500,000 | 0 | 0 | 0 | 5,500,000 | 3,752,588 | 0 | |||||||||||||||
| 48 | Loan | GSMC | GSMC | FedEx Regional Distribution Center | The Hampshire Net Lease Fund LLC | Acquisition | 4,760,000 | 2,730,218 | 0 | 0 | 7,490,218 | 0 | 7,325,000 | |||||||||||||||
| 49 | Loan | 54 | GSMC | GSMC | Forest Gate Shopping Center | George W. Stewart, IV and Robert B. Seidel | Acquisition | 4,600,000 | 1,602,856 | 0 | 0 | 6,202,856 | 0 | 6,056,713 | ||||||||||||||
| 50 | Loan | SMC | SMF I | Rite Aid Cedar Springs, MI | Laith Jonna | Refinance | 4,500,000 | 0 | 0 | 0 | 4,500,000 | 3,679,650 | 0 | |||||||||||||||
| 51 | Loan | CCRE | CCRE | Delray Pointe | Arthur B. Cornfeld and Alexander B. Cornfeld | Acquisition | 4,400,000 | 1,631,953 | 0 | 0 | 6,031,953 | 0 | 5,715,000 | |||||||||||||||
| 52 | Loan | CGMRC | CGMRC | 24 Simon Street | Dmitry Volkov | Acquisition | 4,270,000 | 2,912,869 | 0 | 381,194 | 7,564,063 | 0 | 7,168,705 | |||||||||||||||
| 53 | Loan | MC-FiveMile | MC-FiveMile | Binford Shoppes | Donna S. Carr-Roberts | Refinance | 4,100,000 | 0 | 0 | 0 | 4,100,000 | 3,950,201 | 0 | |||||||||||||||
| 54 | Loan | SMC | SMF I | CVS Shelby | Thomas H. Kato | Refinance | 4,000,000 | 0 | 0 | 0 | 4,000,000 | 3,000,385 | 0 | |||||||||||||||
| 55 | Loan | SMC | SMF I | Flamingo Retail | John Young and Andrew Sun | Refinance | 3,750,000 | 21,179 | 0 | 0 | 3,771,179 | 3,647,068 | 0 | |||||||||||||||
| 56 | Loan | SMC | SMF I | Harrisonville Crossing | Elliot Michael Loboda | Refinance | 3,700,000 | 0 | 0 | 0 | 3,700,000 | 3,455,666 | 0 | |||||||||||||||
| 57 | Loan | GSCRE | GSMC | Redan Cove Apartments | Richard E. James | Acquisition | 3,675,000 | 1,252,431 | 0 | 0 | 4,927,431 | 0 | 4,770,000 | |||||||||||||||
| 58 | Loan | CCRE | CCRE | Moraga Plaza | Kirk Kuzmanic and Mark P. Esbensen | Refinance | 3,350,000 | 0 | 0 | 0 | 3,350,000 | 2,230,859 | 0 | |||||||||||||||
| 59 | Loan | CCRE | CCRE | CVS Jersey Shore | Marc Jacobowitz and Yerachmeal Jacobson | Refinance | 3,230,000 | 52,978 | 0 | 0 | 3,282,978 | 3,193,121 | 0 | |||||||||||||||
| 60 | Loan | 55, 56 | MC-FiveMile | MC-FiveMile | Lakewood Galleria | US Property Trust South America LLC | Refinance | 3,100,000 | 0 | 0 | 0 | 3,100,000 | 2,632,253 | 0 | ||||||||||||||
| 61 | Loan | CCRE | CCRE | Shoppes of Old Peachtree | Won Kee Chon | Refinance | 3,025,000 | 29,780 | 0 | 0 | 3,054,780 | 2,905,808 | 0 | |||||||||||||||
| 62 | Loan | SMC | SMF I | Millennium Business Center | William Ziegler and John Walsh | Refinance | 3,000,000 | 0 | 0 | 0 | 3,000,000 | 2,066,742 | 0 | |||||||||||||||
| 63 | Loan | 57 | MC-FiveMile | MC-FiveMile | Lakewood Village | Paul Howard | Acquisition | 2,550,000 | 937,774 | 0 | 0 | 3,487,774 | 0 | 3,284,180 | ||||||||||||||
| A-64 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Closing Costs | Reserves | Principal Equity Distribution | Other Uses | Total Uses | Lockbox | Cash Management | ||||||||||||
| 1 | Loan | 8, 9, 10 | CGMRC | CGMRC | Ascentia MHC Portfolio | 2,642,474 | 1,406,982 | 22,668,354 | 0 | 145,350,000 | Springing | Springing | ||||||||||||
| 1.01 | Property | Eagle River | ||||||||||||||||||||||
| 1.02 | Property | Foxridge Farm | ||||||||||||||||||||||
| 1.03 | Property | River Valley | ||||||||||||||||||||||
| 1.04 | Property | West Winds | ||||||||||||||||||||||
| 1.05 | Property | Skyline Village | ||||||||||||||||||||||
| 1.06 | Property | Gaslight Village | ||||||||||||||||||||||
| 1.07 | Property | Dream Island | ||||||||||||||||||||||
| 1.08 | Property | Valley Ridge | ||||||||||||||||||||||
| 1.09 | Property | Western Hills | ||||||||||||||||||||||
| 1.10 | Property | Lake Fork | ||||||||||||||||||||||
| 1.11 | Property | Aloha Vegas | ||||||||||||||||||||||
| 1.12 | Property | Kingswood Estates | ||||||||||||||||||||||
| 1.13 | Property | Country Oaks | ||||||||||||||||||||||
| 1.14 | Property | Woodlawn Estates | ||||||||||||||||||||||
| 1.15 | Property | Buckingham Village | ||||||||||||||||||||||
| 1.16 | Property | Woodview | ||||||||||||||||||||||
| 1.17 | Property | West Park Plaza | ||||||||||||||||||||||
| 1.18 | Property | Valle Grande | ||||||||||||||||||||||
| 1.19 | Property | Riviera de Sandia | ||||||||||||||||||||||
| 1.20 | Property | Cedar Village | ||||||||||||||||||||||
| 1.21 | Property | Rancho Bridger | ||||||||||||||||||||||
| 1.22 | Property | Sheltered Valley | ||||||||||||||||||||||
| 1.23 | Property | Vals | ||||||||||||||||||||||
| 1.24 | Property | Countryside Estates | ||||||||||||||||||||||
| 1.25 | Property | W bar K | ||||||||||||||||||||||
| 1.26 | Property | Trails End | ||||||||||||||||||||||
| 1.27 | Property | Windgate | ||||||||||||||||||||||
| 1.28 | Property | Golden Eagle | ||||||||||||||||||||||
| 1.29 | Property | Mountain Springs | ||||||||||||||||||||||
| 1.30 | Property | North Breeze | ||||||||||||||||||||||
| 1.31 | Property | Sugar Creek | ||||||||||||||||||||||
| 1.32 | Property | Hillside | ||||||||||||||||||||||
| 2 | Loan | GSMC | GSMC | Fig Garden Village | 383,185 | 996,981 | 0 | 0 | 107,480,166 | Hard | Springing | |||||||||||||
| 3 | Loan | 15, 16 | GSMC | GSMC | Bassett Place | 857,971 | 8,221,480 | 80,986 | 0 | 65,500,000 | Hard | In Place | ||||||||||||
| 4 | Loan | GSMC | GSMC | JW Marriott Cherry Creek | 301,725 | 31,362 | 26,405,408 | 0 | 65,000,000 | Hard | In Place | |||||||||||||
| 5 | Loan | 11, 12, 13, 14 | GSMC | GSMC | Dallas Market Center | 1,738,333 | 2,897,247 | 122,644,953 | 0 | 259,000,000 | Hard | In Place | ||||||||||||
| 6 | Loan | 15, 17, 18 | CGMRC | CGMRC | Kaiser Center | 1,057,205 | 7,198,518 | 0 | 2,997,932 | 189,697,354 | Hard | Springing | ||||||||||||
| 7 | Loan | 19 | CGMRC | CGMRC | Hilton Garden Inn Pittsburgh/Southpointe | 561,993 | 349,939 | 14,678,787 | 0 | 30,050,000 | Hard | Springing | ||||||||||||
| 8 | Loan | 15, 20, 21 | GSMC | GSMC | Doubletree Tallahassee | 547,806 | 1,116,913 | 6,390,523 | 0 | 25,574,500 | Springing | Springing | ||||||||||||
| 9 | Loan | 22, 23, 24, 25 | CGMRC, BANA | CGMRC | US StorageMart Portfolio | 5,810,431 | 0 | 169,915,981 | 0 | 515,000,000 | Hard | Springing | ||||||||||||
| 9.01 | Property | 50 Wallabout Street | ||||||||||||||||||||||
| 9.02 | Property | 250 Flanagan Way | ||||||||||||||||||||||
| 9.03 | Property | 6700 River Road | ||||||||||||||||||||||
| 9.04 | Property | 1015 North Halsted Street | ||||||||||||||||||||||
| 9.05 | Property | 7536 Wornall Road | ||||||||||||||||||||||
| 9.06 | Property | 640 Southwest 2nd Avenue | ||||||||||||||||||||||
| 9.07 | Property | 4920 Northwest 7th Street | ||||||||||||||||||||||
| 9.08 | Property | 9925 Southwest 40th Street | ||||||||||||||||||||||
| 9.09 | Property | 9220 West 135th Street | ||||||||||||||||||||||
| 9.10 | Property | 980 4th Avenue | ||||||||||||||||||||||
| 9.11 | Property | 405 South Federal Highway | ||||||||||||||||||||||
| 9.12 | Property | 11001 Excelsior Boulevard | ||||||||||||||||||||||
| 9.13 | Property | 11325 Lee Highway | ||||||||||||||||||||||
| 9.14 | Property | 2021 Griffin Road | ||||||||||||||||||||||
| 9.15 | Property | 400 West Olmos Drive | ||||||||||||||||||||||
| 9.16 | Property | 14151 Wyandotte Street | ||||||||||||||||||||||
| 9.17 | Property | 5979 Butterfield Road | ||||||||||||||||||||||
| 9.18 | Property | 115 Park Avenue | ||||||||||||||||||||||
| 9.19 | Property | 3500 Southwest 160th Avenue | ||||||||||||||||||||||
| 9.20 | Property | 2445 Crain Highway | ||||||||||||||||||||||
| 9.21 | Property | 100 West North Avenue | ||||||||||||||||||||||
| 9.22 | Property | 2727 Shermer Road | ||||||||||||||||||||||
| 9.23 | Property | 15201 Antioch Road | ||||||||||||||||||||||
| 9.24 | Property | 2450 Mandela Parkway | ||||||||||||||||||||||
| 9.25 | Property | 184-02 Jamaica Avenue | ||||||||||||||||||||||
| 9.26 | Property | 9012 Northwest Prairie View Road | ||||||||||||||||||||||
| A-65 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Closing Costs | Reserves | Principal Equity Distribution | Other Uses | Total Uses | Lockbox | Cash Management | ||||||||||||
| 9.27 | Property | 16101 West 95th Street | ||||||||||||||||||||||
| 9.28 | Property | 3100 North Mannheim | ||||||||||||||||||||||
| 9.29 | Property | 9580 Potranco Road | ||||||||||||||||||||||
| 9.30 | Property | 18025 Monterey Street | ||||||||||||||||||||||
| 9.31 | Property | 9N 004 Route 59 | ||||||||||||||||||||||
| 9.32 | Property | 5115 Clayton Road | ||||||||||||||||||||||
| 9.33 | Property | 9702 West 67th Street | ||||||||||||||||||||||
| 9.34 | Property | 794 Scenic Highway | ||||||||||||||||||||||
| 9.35 | Property | 12430 Bandera Road | ||||||||||||||||||||||
| 9.36 | Property | 4000 South Providence Road | ||||||||||||||||||||||
| 9.37 | Property | 2743 San Pablo Avenue | ||||||||||||||||||||||
| 9.38 | Property | 819 North Eola Road | ||||||||||||||||||||||
| 9.39 | Property | 2506 West Worley Street | ||||||||||||||||||||||
| 9.40 | Property | 15601 FM 1325 | ||||||||||||||||||||||
| 9.41 | Property | 10700 West 159th Street | ||||||||||||||||||||||
| 9.42 | Property | 2403 Rangeline Street | ||||||||||||||||||||||
| 9.43 | Property | 6714 South Cottage Grove Avenue and 6932 South South Chicago Avenue | ||||||||||||||||||||||
| 9.44 | Property | 2277 Walters Road | �� | |||||||||||||||||||||
| 9.45 | Property | 1575 Thousand Oaks Drive | ||||||||||||||||||||||
| 9.46 | Property | 7460 Frontage Road | ||||||||||||||||||||||
| 9.47 | Property | 6401 Third Street | ||||||||||||||||||||||
| 9.48 | Property | 2816 Eaton Road | ||||||||||||||||||||||
| 9.49 | Property | 3985 Atlanta Highway | ||||||||||||||||||||||
| 9.50 | Property | 11510 North Main Street | ||||||||||||||||||||||
| 9.51 | Property | 750 Winchester Road | ||||||||||||||||||||||
| 9.52 | Property | 3401 Broadway Boulevard | ||||||||||||||||||||||
| 9.53 | Property | 1720 Grand Boulevard | ||||||||||||||||||||||
| 9.54 | Property | 1310 South Enterprise Street | ||||||||||||||||||||||
| 9.55 | Property | 2420 St Mary’s Boulevard | ||||||||||||||||||||||
| 9.56 | Property | 3500 I-70 Drive Southeast | ||||||||||||||||||||||
| 9.57 | Property | 195 Southwest Boulevard | ||||||||||||||||||||||
| 9.58 | Property | 8900 Northwest Prairie View Road | ||||||||||||||||||||||
| 9.59 | Property | 1601 Twilight Trail | ||||||||||||||||||||||
| 9.60 | Property | 1515 Church Street | ||||||||||||||||||||||
| 9.61 | Property | 1891 North Columbia Street | ||||||||||||||||||||||
| 9.62 | Property | 1200 US #1 | ||||||||||||||||||||||
| 9.63 | Property | 251 Collins Industrial Boulevard | ||||||||||||||||||||||
| 9.64 | Property | 2310 Paris Road | ||||||||||||||||||||||
| 9.65 | Property | 1820 West Business Loop 70 | ||||||||||||||||||||||
| 9.66 | Property | 1723 East Florida | ||||||||||||||||||||||
| 10 | Loan | 15, 26 | GSMC | GSMC | Selig Office Portfolio | 2,739,949 | 7,871,205 | 27,103,125 | 0 | 345,000,000 | Hard | In Place | ||||||||||||
| 10.01 | Property | 27 | 1000 Second Avenue | |||||||||||||||||||||
| 10.02 | Property | 28 | 2901 Third Avenue | |||||||||||||||||||||
| 10.03 | Property | 3101 Western Avenue | ||||||||||||||||||||||
| 10.04 | Property | 29 | 300 Elliott Avenue West | |||||||||||||||||||||
| 10.05 | Property | 30 | 3131 Elliott Avenue | |||||||||||||||||||||
| 10.06 | Property | 2615 Fourth Avenue | ||||||||||||||||||||||
| 10.07 | Property | 190 Queen Anne Avenue North | ||||||||||||||||||||||
| 10.08 | Property | 31 | 200 First Avenue West | |||||||||||||||||||||
| 10.09 | Property | 18 West Mercer Street | ||||||||||||||||||||||
| 11 | Loan | 32, 33, 34 | CGMRC, MSBNA | CGMRC | Alderwood Mall | 1,160,730 | 0 | 110,546,249 | 0 | 355,000,000 | Hard | Springing | ||||||||||||
| 12 | Loan | SMC | SMF I | Sysmex Way | 1,758,996 | 212,450 | 0 | 0 | 24,027,416 | Hard | In Place | |||||||||||||
| 13 | Loan | 35 | CGMRC | CGMRC | Cypress Retail Center | 164,932 | 329,497 | 7,150,422 | 0 | 22,350,000 | Hard | Springing | ||||||||||||
| 14 | Loan | GSMC | GSMC | Court at Deptford II | 314,401 | 3,439,007 | 4,900,151 | 0 | 22,205,000 | Springing | Springing | |||||||||||||
| 15 | Loan | CCRE | CCRE | ART Multi-State Portfolio II | 376,243 | 235,954 | 0 | 0 | 21,833,787 | Soft | Springing | |||||||||||||
| 15.01 | Property | Annhurst | ||||||||||||||||||||||
| 15.02 | Property | Applegate | ||||||||||||||||||||||
| 15.03 | Property | Heron Pointe | ||||||||||||||||||||||
| 15.04 | Property | Meadowood | ||||||||||||||||||||||
| 15.05 | Property | Ridgewood | ||||||||||||||||||||||
| 15.06 | Property | Heathmoore | ||||||||||||||||||||||
| 16 | Loan | 36 | SMC | SMF I | Freshwater Commons | 403,041 | 1,001,759 | 307,924 | 0 | 19,200,000 | Hard | Springing | ||||||||||||
| 17 | Loan | GSMC | GSMC | Eddystone Crossing Shopping Center | 278,632 | 0 | 3,993,938 | 0 | 17,713,000 | Springing | Springing | |||||||||||||
| 18 | Loan | MC-FiveMile | MC-FiveMile | Skyline Property Portfolio | 485,197 | 384,179 | 56,853 | 0 | 15,150,000 | Springing | Springing | |||||||||||||
| 18.01 | Property | Heartland Village Shopping Center | ||||||||||||||||||||||
| 18.02 | Property | Park 52 | ||||||||||||||||||||||
| 18.03 | Property | Andrade Business Park | ||||||||||||||||||||||
| 18.04 | Property | Fairview Corners | ||||||||||||||||||||||
| 18.05 | Property | Elmwood Tech | ||||||||||||||||||||||
| 18.06 | Property | White River Landing | ||||||||||||||||||||||
| 18.07 | Property | Holiday Center | ||||||||||||||||||||||
| 18.08 | Property | Whiteland Retail Center | ||||||||||||||||||||||
| 18.09 | Property | Franklin Shoppes | ||||||||||||||||||||||
| 19 | Loan | 37, 38, 39 | SMC | SMF I | Hampton Inn Idaho Falls Airport | 137,027 | 219,926 | 0 | 0 | 11,096,953 | None | None | ||||||||||||
| A-66 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Closing Costs | Reserves | Principal Equity Distribution | Other Uses | Total Uses | Lockbox | Cash Management | ||||||||||||
| 20 | Loan | 37, 38, 40 | SMC | SMF I | La Quinta Inn & Suites Idaho Falls | 110,689 | 413,549 | 0 | 0 | 7,884,238 | None | None | ||||||||||||
| 21 | Loan | CCRE | CCRE | Rio Linda Shopping Center | 95,487 | 148,000 | 0 | 0 | 17,343,487 | Springing | Springing | |||||||||||||
| 22 | Loan | 41 | MC-FiveMile | MC-FiveMile | Chicago Multifamily Portfolio | 589,495 | 126,064 | 2,244,263 | 0 | 12,566,250 | Springing | Springing | ||||||||||||
| 22.01 | Property | 5334-5362 West Madison Street | ||||||||||||||||||||||
| 22.02 | Property | 5300 South Martin Luther King Junior Drive | ||||||||||||||||||||||
| 22.03 | Property | 1115-27 East 81st Street | ||||||||||||||||||||||
| 22.04 | Property | 5248 South Martin Luther King Junior Drive | ||||||||||||||||||||||
| 22.05 | Property | 4900-4910 West Jackson Boulevard | ||||||||||||||||||||||
| 22.06 | Property | 130-136 North Leamington Avenue | ||||||||||||||||||||||
| 22.07 | Property | 8211-8213, 8214, and 8223 South Exchange Avenue | ||||||||||||||||||||||
| 22.08 | Property | 8231-8239 South Ingleside | ||||||||||||||||||||||
| 22.09 | Property | 3101 W. Lexington Street | ||||||||||||||||||||||
| 22.10 | Property | 8200 South Exchange Avenue | ||||||||||||||||||||||
| 23 | Loan | GSMC | GSMC | Palomar Point | 200,364 | 229,802 | 0 | 0 | 12,542,474 | Springing | Springing | |||||||||||||
| 24 | Loan | 42 | CCRE | CCRE | Huntsville Portfolio | 410,988 | 317,583 | 0 | 0 | 12,588,827 | Hard | Springing | ||||||||||||
| 24.01 | Property | Paramount Place | ||||||||||||||||||||||
| 24.02 | Property | Memorial Plaza | ||||||||||||||||||||||
| 24.03 | Property | Creekside Corners | ||||||||||||||||||||||
| 24.04 | Property | Greensboro Plaza | ||||||||||||||||||||||
| 24.05 | Property | Exchange Place | ||||||||||||||||||||||
| 25 | Loan | 15 | CGMRC | CGMRC | Shops at 69th Street | 235,418 | 260,034 | 1,063,032 | 0 | 11,310,000 | Hard | Springing | ||||||||||||
| 26 | Loan | CGMRC | CGMRC | College Grove | 137,125 | 80,714 | 11,991 | 0 | 11,050,000 | Springing | Springing | |||||||||||||
| 27 | Loan | 43 | CCRE | CCRE | Brook Run Shopping Center | 188,478 | 823,043 | 0 | 0 | 35,440,418 | Springing | Springing | ||||||||||||
| 28 | Loan | CCRE | CCRE | Southeast Plaza | 366,438 | 230,328 | 10,128,235 | 0 | 10,725,000 | Hard | Springing | |||||||||||||
| 29 | Loan | GSMC | GSMC | Myrtle Beach Self Storage Center | 250,183 | 46,825 | 3,669,583 | 0 | 10,200,000 | None | None | |||||||||||||
| 30 | Loan | MC-FiveMile | MC-FiveMile | Birney Portfolio - Galleria Oaks | 159,769 | 190,236 | 2,463,862 | 0 | 10,000,000 | Springing | Springing | |||||||||||||
| 31 | Loan | 15, 44, 45, 46 | CCRE | CCRE | Holiday Inn Bolingbrook | 222,852 | 2,261,287 | 0 | 0 | 12,284,139 | Hard | Springing | ||||||||||||
| 32 | Loan | 47 | CCRE | CCRE | Beaver Ruin Village I & II | 244,344 | 282,186 | 0 | 0 | 17,251,530 | Springing | Springing | ||||||||||||
| 32.01 | Property | Beaver Ruin Village I | ||||||||||||||||||||||
| 32.02 | Property | Beaver Ruin Village II | ||||||||||||||||||||||
| 33 | Loan | 48 | CCRE | CCRE | Maplewood Mixed Use | 360,654 | 187,308 | 0 | 0 | 9,120,478 | Springing | Springing | ||||||||||||
| 33.01 | Property | 4654 Maryland | ||||||||||||||||||||||
| 33.02 | Property | 401 North Euclid | ||||||||||||||||||||||
| 33.03 | Property | 7370 Manchester | ||||||||||||||||||||||
| 33.04 | Property | 7350 Manchester | ||||||||||||||||||||||
| 33.05 | Property | 7344 Manchester | ||||||||||||||||||||||
| 33.06 | Property | 4229 Manchester | ||||||||||||||||||||||
| 34 | Loan | MC-FiveMile | MC-FiveMile | 520 West Avenue | 126,883 | 17,663 | 37,502 | 0 | 9,000,000 | Hard | Springing | |||||||||||||
| 35 | Loan | 49, 50 | MC-FiveMile | MC-FiveMile | Conlon MHC Portfolio 3 | 272,543 | 171,517 | 2,339,035 | 0 | 9,000,000 | Springing | Springing | ||||||||||||
| 35.01 | Property | All Star | ||||||||||||||||||||||
| 35.02 | Property | Orion Oaks | ||||||||||||||||||||||
| 35.03 | Property | Oakland Glen | ||||||||||||||||||||||
| 35.04 | Property | Princeton Village | ||||||||||||||||||||||
| 36 | Loan | SMC | SMF I | Pangea 11 | 256,927 | 121,871 | 8,371,202 | 0 | 8,750,000 | None | None | |||||||||||||
| 36.01 | Property | 13905-13957 South Clark Street | ||||||||||||||||||||||
| 36.02 | Property | 1101 North Lawler Avenue | ||||||||||||||||||||||
| 36.03 | Property | 7800 South Jeffery Boulevard | ||||||||||||||||||||||
| 36.04 | Property | 7701 South Yates Boulevard | ||||||||||||||||||||||
| 36.05 | Property | 9040 South Bishop Street | ||||||||||||||||||||||
| 36.06 | Property | 7949 South Ellis Avenue | ||||||||||||||||||||||
| 36.07 | Property | 14138 South School Street | ||||||||||||||||||||||
| 36.08 | Property | 6200 South Rockwell Street | ||||||||||||||||||||||
| 36.09 | Property | 7055 South St. Lawrence Avenue | ||||||||||||||||||||||
| 36.10 | Property | 5402 West Rice Street | ||||||||||||||||||||||
| 36.11 | Property | 7056 South Eberhart Avenue | ||||||||||||||||||||||
| 36.12 | Property | 204 West 138th Street | ||||||||||||||||||||||
| 36.13 | Property | 7956 South Burnham Avenue | ||||||||||||||||||||||
| 36.14 | Property | 9100 South Dauphin Avenue | ||||||||||||||||||||||
| 36.15 | Property | 8208 South Drexel Avenue | ||||||||||||||||||||||
| 36.16 | Property | 8640 South Ingleside Avenue | ||||||||||||||||||||||
| A-67 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Closing Costs | Reserves | Principal Equity Distribution | Other Uses | Total Uses | Lockbox | Cash Management | ||||||||||||
| 37 | Loan | CCRE | CCRE | CSRA Food Lion Portfolio I | 170,236 | 1,155,984 | 0 | 0 | 13,809,220 | Hard | Springing | |||||||||||||
| 37.01 | Property | West Pointe Village Shopping Center | ||||||||||||||||||||||
| 37.02 | Property | Kris Krossing Shopping Center | ||||||||||||||||||||||
| 37.03 | Property | College Lakes Plaza | ||||||||||||||||||||||
| 38 | Loan | CCRE | CCRE | Four Points Sheraton Columbus Airport | 202,629 | 74,865 | 0 | 0 | 8,724,350 | Hard | Springing | |||||||||||||
| 39 | Loan | CGMRC | CGMRC | Torrey Place Apartments | 1,712,588 | 280,471 | 1,176,210 | 0 | 8,586,000 | Springing | Springing | |||||||||||||
| 40 | Loan | 51 | CGMRC | CGMRC | Amsdell FL/NJ Self Storage Portfolio | 237,220 | 199,555 | 888,680 | 0 | 8,173,309 | Springing | Springing | ||||||||||||
| 40.01 | Property | Compass Self Storage | ||||||||||||||||||||||
| 40.02 | Property | Access Self Storage | ||||||||||||||||||||||
| 41 | Loan | CCRE | CCRE | Midwest Retail Portfolio | 227,397 | 149,183 | 0 | 0 | 10,966,580 | Hard | Springing | |||||||||||||
| 41.01 | Property | Mattress Firm & Vitamin Shoppe - Cuyahoga Falls, OH | ||||||||||||||||||||||
| 41.02 | Property | Destination XL - Evergreen Park, IL | ||||||||||||||||||||||
| 41.03 | Property | Sleep Number & Noodles & Company - Tulsa, OK | ||||||||||||||||||||||
| 42 | Loan | 15, 52 | CGMRC | CGMRC | Holiday Inn Express & Suites - Sherman TX | 192,246 | 940,852 | 0 | 0 | 10,433,098 | Hard | Springing | ||||||||||||
| 43 | Loan | 15, 53 | SMC | SMF I | River Pointe Shopping Center | 111,657 | 1,011,335 | 332,305 | 0 | 6,400,000 | Springing | Springing | ||||||||||||
| 44 | Loan | GSCRE | GSMC | Hunters Point Apartments | 203,580 | 105,509 | 1,133,784 | 0 | 6,100,000 | None | None | |||||||||||||
| 45 | Loan | 11 | GSMC | GSMC | Crown Meadows | 104,107 | 361,964 | 0 | 0 | 8,516,071 | Springing | Springing | ||||||||||||
| 46 | Loan | SMC | SMF I | Cross Creek Medical Office | 198,477 | 321,646 | 10,942 | 0 | 5,700,000 | Springing | Springing | |||||||||||||
| 47 | Loan | GSMC | GSMC | ExtraSpace Colfax and Harlan | 208,521 | 9,752 | 1,529,139 | 0 | 5,500,000 | None | None | |||||||||||||
| 48 | Loan | GSMC | GSMC | FedEx Regional Distribution Center | 165,218 | 0 | 0 | 0 | 7,490,218 | Springing | Springing | |||||||||||||
| 49 | Loan | 54 | GSMC | GSMC | Forest Gate Shopping Center | 83,324 | 62,819 | 0 | 0 | 6,202,856 | Springing | Springing | ||||||||||||
| 50 | Loan | SMC | SMF I | Rite Aid Cedar Springs, MI | 108,353 | 921 | 711,076 | 0 | 4,500,000 | Springing | Springing | |||||||||||||
| 51 | Loan | CCRE | CCRE | Delray Pointe | 193,851 | 123,102 | 0 | 0 | 6,031,953 | Springing | Springing | |||||||||||||
| 52 | Loan | CGMRC | CGMRC | 24 Simon Street | 395,358 | 0 | 0 | 0 | 7,564,063 | Springing | Springing | |||||||||||||
| 53 | Loan | MC-FiveMile | MC-FiveMile | Binford Shoppes | 116,118 | 18,170 | 15,511 | 0 | 4,100,000 | Springing | Springing | |||||||||||||
| 54 | Loan | SMC | SMF I | CVS Shelby | 138,686 | 27,506 | 833,423 | 0 | 4,000,000 | Springing | Springing | |||||||||||||
| 55 | Loan | SMC | SMF I | Flamingo Retail | 110,109 | 14,001 | 0 | 0 | 3,771,179 | Springing | Springing | |||||||||||||
| 56 | Loan | SMC | SMF I | Harrisonville Crossing | 105,199 | 40,774 | 98,361 | 0 | 3,700,000 | Springing | Springing | |||||||||||||
| 57 | Loan | GSCRE | GSMC | Redan Cove Apartments | 68,286 | 89,146 | 0 | 0 | 4,927,431 | None | None | |||||||||||||
| 58 | Loan | CCRE | CCRE | Moraga Plaza | 211,477 | 17,626 | 890,039 | 0 | 3,350,000 | Springing | Springing | |||||||||||||
| 59 | Loan | CCRE | CCRE | CVS Jersey Shore | 85,294 | 4,563 | 0 | 0 | 3,282,978 | Hard | Springing | |||||||||||||
| 60 | Loan | 55, 56 | MC-FiveMile | MC-FiveMile | Lakewood Galleria | 134,899 | 180,130 | 152,718 | 0 | 3,100,000 | Springing | Springing | ||||||||||||
| 61 | Loan | CCRE | CCRE | Shoppes of Old Peachtree | 111,638 | 37,333 | 0 | 0 | 3,054,780 | Springing | Springing | |||||||||||||
| 62 | Loan | SMC | SMF I | Millennium Business Center | 167,470 | 123,406 | 642,382 | 0 | 3,000,000 | Springing | Springing | |||||||||||||
| 63 | Loan | 57 | MC-FiveMile | MC-FiveMile | Lakewood Village | 127,359 | 76,235 | 0 | 0 | 3,487,774 | Springing | Springing | ||||||||||||
| A-68 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Cash Management Triggers | Ground Lease Y/N | Ground Lease Expiration Date | Annual Ground Lease Payment ($) | Cut-off Date Subordinate Companion Loan Balance ($) | Subordinate Companion Loan Interest Rate | Cut-off Date Mezzanine Debt Balance ($) | ||||||||||||
| 1 | Loan | 8, 9, 10 | CGMRC | CGMRC | Ascentia MHC Portfolio | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Debt Yield is less than 8.00% | ||||||||||||||||||
| 1.01 | Property | Eagle River | No | |||||||||||||||||||||
| 1.02 | Property | Foxridge Farm | No | |||||||||||||||||||||
| 1.03 | Property | River Valley | No | |||||||||||||||||||||
| 1.04 | Property | West Winds | No | |||||||||||||||||||||
| 1.05 | Property | Skyline Village | No | |||||||||||||||||||||
| 1.06 | Property | Gaslight Village | No | |||||||||||||||||||||
| 1.07 | Property | Dream Island | No | |||||||||||||||||||||
| 1.08 | Property | Valley Ridge | No | |||||||||||||||||||||
| 1.09 | Property | Western Hills | No | |||||||||||||||||||||
| 1.10 | Property | Lake Fork | No | |||||||||||||||||||||
| 1.11 | Property | Aloha Vegas | No | |||||||||||||||||||||
| 1.12 | Property | Kingswood Estates | No | |||||||||||||||||||||
| 1.13 | Property | Country Oaks | No | |||||||||||||||||||||
| 1.14 | Property | Woodlawn Estates | No | |||||||||||||||||||||
| 1.15 | Property | Buckingham Village | No | |||||||||||||||||||||
| 1.16 | Property | Woodview | No | |||||||||||||||||||||
| 1.17 | Property | West Park Plaza | No | |||||||||||||||||||||
| 1.18 | Property | Valle Grande | No | |||||||||||||||||||||
| 1.19 | Property | Riviera de Sandia | No | |||||||||||||||||||||
| 1.20 | Property | Cedar Village | No | |||||||||||||||||||||
| 1.21 | Property | Rancho Bridger | No | |||||||||||||||||||||
| 1.22 | Property | Sheltered Valley | No | |||||||||||||||||||||
| 1.23 | Property | Vals | No | |||||||||||||||||||||
| 1.24 | Property | Countryside Estates | No | |||||||||||||||||||||
| 1.25 | Property | W bar K | No | |||||||||||||||||||||
| 1.26 | Property | Trails End | No | |||||||||||||||||||||
| 1.27 | Property | Windgate | No | |||||||||||||||||||||
| 1.28 | Property | Golden Eagle | No | |||||||||||||||||||||
| 1.29 | Property | Mountain Springs | No | |||||||||||||||||||||
| 1.30 | Property | North Breeze | No | |||||||||||||||||||||
| 1.31 | Property | Sugar Creek | No | |||||||||||||||||||||
| 1.32 | Property | Hillside | No | |||||||||||||||||||||
| 2 | Loan | GSMC | GSMC | Fig Garden Village | (i) the Stated Maturity Date, (ii) the occurrence of an Event of Default, (iii) DSCR is less than 1.15x, (iv) the occurrence of a Lease Sweep Period, (v) Whole Foods discontinues its business at the premises or gives notice that it intends to discontinues its business | No | ||||||||||||||||||
| 3 | Loan | 15, 16 | GSMC | GSMC | Bassett Place | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event, (v) failure of Sponsor to maintain net worth and liquidity above the respective thresholds | No | |||||||||||||||||
| 4 | Loan | GSMC | GSMC | JW Marriott Cherry Creek | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.0%, (iii) the occurrence of a Lease Sweep Period, (iv) failure to deliver financial statements as required in the Loan Agreement | No | ||||||||||||||||||
| 5 | Loan | 11, 12, 13, 14 | GSMC | GSMC | Dallas Market Center | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 80% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement | No | |||||||||||||||||
| 6 | Loan | 15, 17, 18 | CGMRC | CGMRC | Kaiser Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the Debt Yield being less than 7.0%, (iv) the occurrence of a Specified Tenant Trigger Period | No | |||||||||||||||||
| 7 | Loan | 19 | CGMRC | CGMRC | Hilton Garden Inn Pittsburgh/Southpointe | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a franchise agreement trigger period (iv) the occurrence of a Franchise Renewal Trigger Event, (v) Bankruptcy action of the Manager | No | |||||||||||||||||
| 8 | Loan | 15, 20, 21 | GSMC | GSMC | Doubletree Tallahassee | (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 | |||||||||||||||||
| 9 | Loan | 22, 23, 24, 25 | CGMRC, BANA | CGMRC | US StorageMart Portfolio | (i) the occurrence of an Event of Default, (ii) the occurrence of a Mezzanine Loan Default, (iii) Debt Yield is less than 7.1% prior to May 6, 2018, Debt Yield is less than 7.6% on or after May 6, 2018. | 223,574,000 | 3.79788% | 102,500,000 | |||||||||||||||
| 9.01 | Property | 50 Wallabout Street | No | |||||||||||||||||||||
| 9.02 | Property | 250 Flanagan Way | No | |||||||||||||||||||||
| 9.03 | Property | 6700 River Road | No | |||||||||||||||||||||
| 9.04 | Property | 1015 North Halsted Street | No | |||||||||||||||||||||
| 9.05 | Property | 7536 Wornall Road | No | |||||||||||||||||||||
| 9.06 | Property | 640 Southwest 2nd Avenue | No | |||||||||||||||||||||
| 9.07 | Property | 4920 Northwest 7th Street | No | |||||||||||||||||||||
| 9.08 | Property | 9925 Southwest 40th Street | No | |||||||||||||||||||||
| 9.09 | Property | 9220 West 135th Street | No | |||||||||||||||||||||
| 9.10 | Property | 980 4th Avenue | No | |||||||||||||||||||||
| 9.11 | Property | 405 South Federal Highway | No | |||||||||||||||||||||
| 9.12 | Property | 11001 Excelsior Boulevard | No | |||||||||||||||||||||
| 9.13 | Property | 11325 Lee Highway | No | |||||||||||||||||||||
| 9.14 | Property | 2021 Griffin Road | No | |||||||||||||||||||||
| 9.15 | Property | 400 West Olmos Drive | No | |||||||||||||||||||||
| 9.16 | Property | 14151 Wyandotte Street | No | |||||||||||||||||||||
| 9.17 | Property | 5979 Butterfield Road | No | |||||||||||||||||||||
| 9.18 | Property | 115 Park Avenue | No | |||||||||||||||||||||
| 9.19 | Property | 3500 Southwest 160th Avenue | No | |||||||||||||||||||||
| 9.20 | Property | 2445 Crain Highway | No | |||||||||||||||||||||
| 9.21 | Property | 100 West North Avenue | No | |||||||||||||||||||||
| 9.22 | Property | 2727 Shermer Road | No | |||||||||||||||||||||
| 9.23 | Property | 15201 Antioch Road | No | |||||||||||||||||||||
| 9.24 | Property | 2450 Mandela Parkway | No | |||||||||||||||||||||
| 9.25 | Property | 184-02 Jamaica Avenue | No | |||||||||||||||||||||
| 9.26 | Property | 9012 Northwest Prairie View Road | No | |||||||||||||||||||||
| A-69 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Cash Management Triggers | Ground Lease Y/N | Ground Lease Expiration Date | Annual Ground Lease Payment ($) | Cut-off Date Subordinate Companion Loan Balance ($) | Subordinate Companion Loan Interest Rate | Cut-off Date Mezzanine Debt Balance ($) | ||||||||||||
| 9.27 | Property | 16101 West 95th Street | No | |||||||||||||||||||||
| 9.28 | Property | 3100 North Mannheim | No | |||||||||||||||||||||
| 9.29 | Property | 9580 Potranco Road | No | |||||||||||||||||||||
| 9.30 | Property | 18025 Monterey Street | No | |||||||||||||||||||||
| 9.31 | Property | 9N 004 Route 59 | No | |||||||||||||||||||||
| 9.32 | Property | 5115 Clayton Road | No | |||||||||||||||||||||
| 9.33 | Property | 9702 West 67th Street | No | |||||||||||||||||||||
| 9.34 | Property | 794 Scenic Highway | No | |||||||||||||||||||||
| 9.35 | Property | 12430 Bandera Road | No | |||||||||||||||||||||
| 9.36 | Property | 4000 South Providence Road | No | |||||||||||||||||||||
| 9.37 | Property | 2743 San Pablo Avenue | No | |||||||||||||||||||||
| 9.38 | Property | 819 North Eola Road | No | |||||||||||||||||||||
| 9.39 | Property | 2506 West Worley Street | No | |||||||||||||||||||||
| 9.40 | Property | 15601 FM 1325 | No | |||||||||||||||||||||
| 9.41 | Property | 10700 West 159th Street | No | |||||||||||||||||||||
| 9.42 | Property | 2403 Rangeline Street | No | |||||||||||||||||||||
| 9.43 | Property | 6714 South Cottage Grove Avenue and 6932 South South Chicago Avenue | No | |||||||||||||||||||||
| 9.44 | Property | 2277 Walters Road | No | |||||||||||||||||||||
| 9.45 | Property | 1575 Thousand Oaks Drive | No | |||||||||||||||||||||
| 9.46 | Property | 7460 Frontage Road | No | |||||||||||||||||||||
| 9.47 | Property | 6401 Third Street | No | |||||||||||||||||||||
| 9.48 | Property | 2816 Eaton Road | No | |||||||||||||||||||||
| 9.49 | Property | 3985 Atlanta Highway | No | |||||||||||||||||||||
| 9.50 | Property | 11510 North Main Street | No | |||||||||||||||||||||
| 9.51 | Property | 750 Winchester Road | No | |||||||||||||||||||||
| 9.52 | Property | 3401 Broadway Boulevard | Yes | 2/28/2058 | 7,200 | |||||||||||||||||||
| 9.53 | Property | 1720 Grand Boulevard | No | |||||||||||||||||||||
| 9.54 | Property | 1310 South Enterprise Street | No | |||||||||||||||||||||
| 9.55 | Property | 2420 St Mary’s Boulevard | No | |||||||||||||||||||||
| 9.56 | Property | 3500 I-70 Drive Southeast | No | |||||||||||||||||||||
| 9.57 | Property | 195 Southwest Boulevard | No | |||||||||||||||||||||
| 9.58 | Property | 8900 Northwest Prairie View Road | No | |||||||||||||||||||||
| 9.59 | Property | 1601 Twilight Trail | No | |||||||||||||||||||||
| 9.60 | Property | 1515 Church Street | No | |||||||||||||||||||||
| 9.61 | Property | 1891 North Columbia Street | No | |||||||||||||||||||||
| 9.62 | Property | 1200 US #1 | No | |||||||||||||||||||||
| 9.63 | Property | 251 Collins Industrial Boulevard | No | |||||||||||||||||||||
| 9.64 | Property | 2310 Paris Road | No | |||||||||||||||||||||
| 9.65 | Property | 1820 West Business Loop 70 | No | |||||||||||||||||||||
| 9.66 | Property | 1723 East Florida | No | |||||||||||||||||||||
| 10 | Loan | 15, 26 | GSMC | GSMC | Selig Office Portfolio | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 80% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement | ||||||||||||||||||
| 10.01 | Property | 27 | 1000 Second Avenue | No | ||||||||||||||||||||
| 10.02 | Property | 28 | 2901 Third Avenue | No | ||||||||||||||||||||
| 10.03 | Property | 3101 Western Avenue | No | |||||||||||||||||||||
| 10.04 | Property | 29 | 300 Elliott Avenue West | No | ||||||||||||||||||||
| 10.05 | Property | 30 | 3131 Elliott Avenue | No | ||||||||||||||||||||
| 10.06 | Property | 2615 Fourth Avenue | No | |||||||||||||||||||||
| 10.07 | Property | 190 Queen Anne Avenue North | No | |||||||||||||||||||||
| 10.08 | Property | 31 | 200 First Avenue West | No | ||||||||||||||||||||
| 10.09 | Property | 18 West Mercer Street | No | |||||||||||||||||||||
| 11 | Loan | 32, 33, 34 | CGMRC, MSBNA | CGMRC | Alderwood Mall | (i) the occurrence of an event of default, (ii) DSCR is less than 1.40x | No | 127,800,000 | 3.47875% | |||||||||||||||
| 12 | Loan | SMC | SMF I | Sysmex Way | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the occurrence of a Major Tenant Event Period | No | ||||||||||||||||||
| 13 | Loan | 35 | CGMRC | CGMRC | Cypress Retail Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Specified Tenant Trigger Period | No | |||||||||||||||||
| 14 | Loan | GSMC | GSMC | Court at Deptford II | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 85% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Tenant Trigger Event | Yes | 8/31/2064 | 4,345 | ||||||||||||||||
| 15 | Loan | CCRE | CCRE | ART Multi-State Portfolio II | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x | |||||||||||||||||||
| 15.01 | Property | Annhurst | No | |||||||||||||||||||||
| 15.02 | Property | Applegate | No | |||||||||||||||||||||
| 15.03 | Property | Heron Pointe | No | |||||||||||||||||||||
| 15.04 | Property | Meadowood | No | |||||||||||||||||||||
| 15.05 | Property | Ridgewood | No | |||||||||||||||||||||
| 15.06 | Property | Heathmoore | No | |||||||||||||||||||||
| 16 | Loan | 36 | SMC | SMF I | Freshwater Commons | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.05x | No | |||||||||||||||||
| 17 | Loan | GSMC | GSMC | Eddystone Crossing Shopping Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the occurrence of a Tenant Trigger Event | No | ||||||||||||||||||
| 18 | Loan | MC-FiveMile | MC-FiveMile | Skyline Property Portfolio | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Debt Yield is less than 7.75% | |||||||||||||||||||
| 18.01 | Property | Heartland Village Shopping Center | No | |||||||||||||||||||||
| 18.02 | Property | Park 52 | No | |||||||||||||||||||||
| 18.03 | Property | Andrade Business Park | No | |||||||||||||||||||||
| 18.04 | Property | Fairview Corners | No | |||||||||||||||||||||
| 18.05 | Property | Elmwood Tech | No | |||||||||||||||||||||
| 18.06 | Property | White River Landing | No | |||||||||||||||||||||
| 18.07 | Property | Holiday Center | No | |||||||||||||||||||||
| 18.08 | Property | Whiteland Retail Center | No | |||||||||||||||||||||
| 18.09 | Property | Franklin Shoppes | No | |||||||||||||||||||||
| 19 | Loan | 37, 38, 39 | SMC | SMF I | Hampton Inn Idaho Falls Airport | NAP | Yes | 2/28/2067 | Greater of $32,016 or 1.6% of Gross Room Revenues | |||||||||||||||
| A-70 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Cash Management Triggers | Ground Lease Y/N | Ground Lease Expiration Date | Annual Ground Lease Payment ($) | Cut-off Date Subordinate Companion Loan Balance ($) | Subordinate Companion Loan Interest Rate | Cut-off Date Mezzanine Debt Balance ($) | ||||||||||||
| 20 | Loan | 37, 38, 40 | SMC | SMF I | La Quinta Inn & Suites Idaho Falls | NAP | No | |||||||||||||||||
| 21 | Loan | CCRE | CCRE | Rio Linda Shopping Center | (i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager, (iii) DSCR is less than 1.10x, (iv) the occurrence of a Food Source Cash Trap Period | No | ||||||||||||||||||
| 22 | Loan | 41 | MC-FiveMile | MC-FiveMile | Chicago Multifamily Portfolio | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Debt Yield is less than 7.50% | ||||||||||||||||||
| 22.01 | Property | 5334-5362 West Madison Street | No | |||||||||||||||||||||
| 22.02 | Property | 5300 South Martin Luther King Junior Drive | No | |||||||||||||||||||||
| 22.03 | Property | 1115-27 East 81st Street | No | |||||||||||||||||||||
| 22.04 | Property | 5248 South Martin Luther King Junior Drive | No | |||||||||||||||||||||
| 22.05 | Property | 4900-4910 West Jackson Boulevard | No | |||||||||||||||||||||
| 22.06 | Property | 130-136 North Leamington Avenue | No | |||||||||||||||||||||
| 22.07 | Property | 8211-8213, 8214, and 8223 South Exchange Avenue | No | |||||||||||||||||||||
| 22.08 | Property | 8231-8239 South Ingleside | No | |||||||||||||||||||||
| 22.09 | Property | 3101 W. Lexington Street | No | |||||||||||||||||||||
| 22.10 | Property | 8200 South Exchange Avenue | No | |||||||||||||||||||||
| 23 | Loan | GSMC | GSMC | Palomar Point | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event | No | ||||||||||||||||||
| 24 | Loan | 42 | CCRE | CCRE | Huntsville Portfolio | (i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Guarantor, or Manager, (iii) DSCR is less than 1.15x, (iv) the occurrence of a Piggly Wiggly Cash Trap Period (v) the occurrence of a Peebles Cash Trap Period, (vi) the occurrence of a Giga Parts Cash Trap Period, (vii) the occurrence of a Walmart Cash Trap Period | ||||||||||||||||||
| 24.01 | Property | Paramount Place | No | |||||||||||||||||||||
| 24.02 | Property | Memorial Plaza | No | |||||||||||||||||||||
| 24.03 | Property | Creekside Corners | No | |||||||||||||||||||||
| 24.04 | Property | Greensboro Plaza | No | |||||||||||||||||||||
| 24.05 | Property | Exchange Place | No | |||||||||||||||||||||
| 25 | Loan | 15 | CGMRC | CGMRC | Shops at 69th Street | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period | No | |||||||||||||||||
| 26 | Loan | CGMRC | CGMRC | College Grove | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period | No | ||||||||||||||||||
| 27 | Loan | 43 | CCRE | CCRE | Brook Run Shopping Center | (i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Guarantor, or Manager, (iii) DSCR is less than 1.50x, (iv) the occurrence of an Anchor Tenant Trigger Event | No | |||||||||||||||||
| 28 | Loan | CCRE | CCRE | Southeast Plaza | (i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager, (iii) DSCR is less than 1.20x, (iv) the occurrence of a Major Tenant Trigger Event | No | ||||||||||||||||||
| 29 | Loan | GSMC | GSMC | Myrtle Beach Self Storage Center | NAP | No | ||||||||||||||||||
| 30 | Loan | MC-FiveMile | MC-FiveMile | Birney Portfolio - Galleria Oaks | (i) the occurrence of an Event of Default | No | ||||||||||||||||||
| 31 | Loan | 15, 44, 45, 46 | CCRE | CCRE | Holiday Inn Bolingbrook | (i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager, (iii) DSCR is less than 1.20x, (iv) the commencement of a Franchise Agreement Discontinuation Period | No | |||||||||||||||||
| 32 | Loan | 47 | CCRE | CCRE | Beaver Ruin Village I & II | (i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager, (iii) DSCR is less than 1.50x, (iv) following the release of Beaver Ruin Village I, the occurrence of a Anchor Tenant Trigger Event | 1/14/2017 | 11,852 | ||||||||||||||||
| 32.01 | Property | Beaver Ruin Village I | Yes | |||||||||||||||||||||
| 32.02 | Property | Beaver Ruin Village II | Yes | |||||||||||||||||||||
| 33 | Loan | 48 | CCRE | CCRE | Maplewood Mixed Use | (i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Principal, Guarantor, or Manager, (iii) DSCR is less than 1.20x | ||||||||||||||||||
| 33.01 | Property | 4654 Maryland | No | |||||||||||||||||||||
| 33.02 | Property | 401 North Euclid | No | |||||||||||||||||||||
| 33.03 | Property | 7370 Manchester | No | |||||||||||||||||||||
| 33.04 | Property | 7350 Manchester | No | |||||||||||||||||||||
| 33.05 | Property | 7344 Manchester | No | |||||||||||||||||||||
| 33.06 | Property | 4229 Manchester | No | |||||||||||||||||||||
| 34 | Loan | MC-FiveMile | MC-FiveMile | 520 West Avenue | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) Debt Yield is less than 7.50%, (iv) the occurrence of a Trigger Lease Event | No | ||||||||||||||||||
| 35 | Loan | 49, 50 | MC-FiveMile | MC-FiveMile | Conlon MHC Portfolio 3 | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.55x, and (iii) Debt Yield is less than 10.0% | ||||||||||||||||||
| 35.01 | Property | All Star | No | |||||||||||||||||||||
| 35.02 | Property | Orion Oaks | No | |||||||||||||||||||||
| 35.03 | Property | Oakland Glen | No | |||||||||||||||||||||
| 35.04 | Property | Princeton Village | No | |||||||||||||||||||||
| 36 | Loan | SMC | SMF I | Pangea 11 | NAP | |||||||||||||||||||
| 36.01 | Property | 13905-13957 South Clark Street | No | |||||||||||||||||||||
| 36.02 | Property | 1101 North Lawler Avenue | No | |||||||||||||||||||||
| 36.03 | Property | 7800 South Jeffery Boulevard | No | |||||||||||||||||||||
| 36.04 | Property | 7701 South Yates Boulevard | No | |||||||||||||||||||||
| 36.05 | Property | 9040 South Bishop Street | No | |||||||||||||||||||||
| 36.06 | Property | 7949 South Ellis Avenue | No | |||||||||||||||||||||
| 36.07 | Property | 14138 South School Street | No | |||||||||||||||||||||
| 36.08 | Property | 6200 South Rockwell Street | No | |||||||||||||||||||||
| 36.09 | Property | 7055 South St. Lawrence Avenue | No | |||||||||||||||||||||
| 36.10 | Property | 5402 West Rice Street | No | |||||||||||||||||||||
| 36.11 | Property | 7056 South Eberhart Avenue | No | |||||||||||||||||||||
| 36.12 | Property | 204 West 138th Street | No | |||||||||||||||||||||
| 36.13 | Property | 7956 South Burnham Avenue | No | |||||||||||||||||||||
| 36.14 | Property | 9100 South Dauphin Avenue | No | |||||||||||||||||||||
| 36.15 | Property | 8208 South Drexel Avenue | No | |||||||||||||||||||||
| 36.16 | Property | 8640 South Ingleside Avenue | No | |||||||||||||||||||||
| A-71 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Cash Management Triggers | Ground Lease Y/N | Ground Lease Expiration Date | Annual Ground Lease Payment ($) | Cut-off Date Subordinate Companion Loan Balance ($) | Subordinate Companion Loan Interest Rate | Cut-off Date Mezzanine Debt Balance ($) | ||||||||||||
| 37 | Loan | CCRE | CCRE | CSRA Food Lion Portfolio I | (i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager, (iii) DSCR is less than 1.20x, (iv) the occurrence of a Lease Sweep Period, (v) 12 months prior to the Maturity Date | |||||||||||||||||||
| 37.01 | Property | West Pointe Village Shopping Center | No | |||||||||||||||||||||
| 37.02 | Property | Kris Krossing Shopping Center | No | |||||||||||||||||||||
| 37.03 | Property | College Lakes Plaza | No | |||||||||||||||||||||
| 38 | Loan | CCRE | CCRE | Four Points Sheraton Columbus Airport | (i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Guarantor, or Manager, (iii) DSCR is less than 1.35x | No | ||||||||||||||||||
| 39 | Loan | CGMRC | CGMRC | Torrey Place Apartments | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | No | ||||||||||||||||||
| 40 | Loan | 51 | CGMRC | CGMRC | Amsdell FL/NJ Self Storage Portfolio | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Debt Yield is less than 8.0% | ||||||||||||||||||
| 40.01 | Property | Compass Self Storage | No | |||||||||||||||||||||
| 40.02 | Property | Access Self Storage | No | |||||||||||||||||||||
| 41 | Loan | CCRE | CCRE | Midwest Retail Portfolio | (i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager, (iii) DSCR is less than 1.25x, (iv) the occurrence of a Lease Sweep Period | |||||||||||||||||||
| 41.01 | Property | Mattress Firm & Vitamin Shoppe - Cuyahoga Falls, OH | No | |||||||||||||||||||||
| 41.02 | Property | Destination XL - Evergreen Park, IL | No | |||||||||||||||||||||
| 41.03 | Property | Sleep Number & Noodles & Company - Tulsa, OK | No | |||||||||||||||||||||
| 42 | Loan | 15, 52 | CGMRC | CGMRC | Holiday Inn Express & Suites - Sherman TX | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a Franchise Agreement Trigger Period, (iv) the occurrence of a Franchise Renewal Trigger Event, (v) Bankruptcy action of the Manager | No | |||||||||||||||||
| 43 | Loan | 15, 53 | SMC | SMF I | River Pointe Shopping Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Major Tenant Trigger Event | No | |||||||||||||||||
| 44 | Loan | GSCRE | GSMC | Hunters Point Apartments | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.65x, (iii) failure to deliver financial statements as required in the Loan Agreement | No | ||||||||||||||||||
| 45 | Loan | 11 | GSMC | GSMC | Crown Meadows | (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 Event | No | |||||||||||||||||
| 46 | Loan | SMC | SMF I | Cross Creek Medical Office | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | No | ||||||||||||||||||
| 47 | Loan | GSMC | GSMC | ExtraSpace Colfax and Harlan | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) failure to deliver financial statements as required in the Loan Agreement | No | ||||||||||||||||||
| 48 | Loan | GSMC | GSMC | FedEx Regional Distribution Center | (i) the occurrence of an Event of Default, (ii) the occurrence of a Rollover Trigger Event, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) Guarantor fails to maintain an aggregate net worth of at least $5,000,000 | No | ||||||||||||||||||
| 49 | Loan | 54 | GSMC | GSMC | Forest Gate Shopping Center | (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 | |||||||||||||||||
| 50 | Loan | SMC | SMF I | Rite Aid Cedar Springs, MI | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the occurrence of a Tenant Trigger Event | No | ||||||||||||||||||
| 51 | Loan | CCRE | CCRE | Delray Pointe | (i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager, (iii) DSCR is less than 1.15x, (iv) the occurrence of a Significant Tenant Trigger Event, (v) the occurrence of an 18 Month Trigger Event | No | ||||||||||||||||||
| 52 | Loan | CGMRC | CGMRC | 24 Simon Street | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a Specified Tenant Trigger Period | No | ||||||||||||||||||
| 53 | Loan | MC-FiveMile | MC-FiveMile | Binford Shoppes | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Debt Yield is less than 8.50% | No | ||||||||||||||||||
| 54 | Loan | SMC | SMF I | CVS Shelby | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Tenant Trigger Event | No | ||||||||||||||||||
| 55 | Loan | SMC | SMF I | Flamingo Retail | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Major Tenant Event Period | No | ||||||||||||||||||
| 56 | Loan | SMC | SMF I | Harrisonville Crossing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | No | ||||||||||||||||||
| 57 | Loan | GSCRE | GSMC | Redan Cove Apartments | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 85% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement | No | ||||||||||||||||||
| 58 | Loan | CCRE | CCRE | Moraga Plaza | (i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Guarantor, Principal, or Manager, (iii) DSCR is less than 1.40x | No | ||||||||||||||||||
| 59 | Loan | CCRE | CCRE | CVS Jersey Shore | (i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager, (iii) DSCR is less than 1.10x, (iv) the occurrence of any Lease Sweep Period | No | ||||||||||||||||||
| 60 | Loan | 55, 56 | MC-FiveMile | MC-FiveMile | Lakewood Galleria | (i) the occurrence of an Event of Default | Yes | 1/1/2055 | 308,956 | |||||||||||||||
| 61 | Loan | CCRE | CCRE | Shoppes of Old Peachtree | (i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager, (iii) DSCR is less than 1.15x, (iv) the occurrence of a Anchor Tenant Trigger Event | No | ||||||||||||||||||
| 62 | Loan | SMC | SMF I | Millennium Business Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | No | ||||||||||||||||||
| 63 | Loan | 57 | MC-FiveMile | MC-FiveMile | Lakewood Village | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) Debt Yield is less than 10.50%. | No | |||||||||||||||||
| A-72 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Mezzanine Debt Interest Rate | Terrorism Insurance Required | Control Number | ||||||||
| 1 | Loan | 8, 9, 10 | CGMRC | CGMRC | Ascentia MHC Portfolio | Yes | 1 | |||||||||
| 1.01 | Property | Eagle River | Yes | 1.01 | ||||||||||||
| 1.02 | Property | Foxridge Farm | Yes | 1.02 | ||||||||||||
| 1.03 | Property | River Valley | Yes | 1.03 | ||||||||||||
| 1.04 | Property | West Winds | Yes | 1.04 | ||||||||||||
| 1.05 | Property | Skyline Village | Yes | 1.05 | ||||||||||||
| 1.06 | Property | Gaslight Village | Yes | 1.06 | ||||||||||||
| 1.07 | Property | Dream Island | Yes | 1.07 | ||||||||||||
| 1.08 | Property | Valley Ridge | Yes | 1.08 | ||||||||||||
| 1.09 | Property | Western Hills | Yes | 1.09 | ||||||||||||
| 1.10 | Property | Lake Fork | Yes | 1.10 | ||||||||||||
| 1.11 | Property | Aloha Vegas | Yes | 1.11 | ||||||||||||
| 1.12 | Property | Kingswood Estates | Yes | 1.12 | ||||||||||||
| 1.13 | Property | Country Oaks | Yes | 1.13 | ||||||||||||
| 1.14 | Property | Woodlawn Estates | Yes | 1.14 | ||||||||||||
| 1.15 | Property | Buckingham Village | Yes | 1.15 | ||||||||||||
| 1.16 | Property | Woodview | Yes | 1.16 | ||||||||||||
| 1.17 | Property | West Park Plaza | Yes | 1.17 | ||||||||||||
| 1.18 | Property | Valle Grande | Yes | 1.18 | ||||||||||||
| 1.19 | Property | Riviera de Sandia | Yes | 1.19 | ||||||||||||
| 1.20 | Property | Cedar Village | Yes | 1.20 | ||||||||||||
| 1.21 | Property | Rancho Bridger | Yes | 1.21 | ||||||||||||
| 1.22 | Property | Sheltered Valley | Yes | 1.22 | ||||||||||||
| 1.23 | Property | Vals | Yes | 1.23 | ||||||||||||
| 1.24 | Property | Countryside Estates | Yes | 1.24 | ||||||||||||
| 1.25 | Property | W bar K | Yes | 1.25 | ||||||||||||
| 1.26 | Property | Trails End | Yes | 1.26 | ||||||||||||
| 1.27 | Property | Windgate | Yes | 1.27 | ||||||||||||
| 1.28 | Property | Golden Eagle | Yes | 1.28 | ||||||||||||
| 1.29 | Property | Mountain Springs | Yes | 1.29 | ||||||||||||
| 1.30 | Property | North Breeze | Yes | 1.30 | ||||||||||||
| 1.31 | Property | Sugar Creek | Yes | 1.31 | ||||||||||||
| 1.32 | Property | Hillside | Yes | 1.32 | ||||||||||||
| 2 | Loan | GSMC | GSMC | Fig Garden Village | Yes | 2 | ||||||||||
| 3 | Loan | 15, 16 | GSMC | GSMC | Bassett Place | Yes | 3 | |||||||||
| 4 | Loan | GSMC | GSMC | JW Marriott Cherry Creek | Yes | 4 | ||||||||||
| 5 | Loan | 11, 12, 13, 14 | GSMC | GSMC | Dallas Market Center | Yes | 5 | |||||||||
| 6 | Loan | 15, 17, 18 | CGMRC | CGMRC | Kaiser Center | Yes | 6 | |||||||||
| 7 | Loan | 19 | CGMRC | CGMRC | Hilton Garden Inn Pittsburgh/Southpointe | Yes | 7 | |||||||||
| 8 | Loan | 15, 20, 21 | GSMC | GSMC | Doubletree Tallahassee | Yes | 8 | |||||||||
| 9 | Loan | 22, 23, 24, 25 | CGMRC, BANA | CGMRC | US StorageMart Portfolio | 8.23000% | Yes | 9 | ||||||||
| 9.01 | Property | 50 Wallabout Street | Yes | 9.01 | ||||||||||||
| 9.02 | Property | 250 Flanagan Way | Yes | 9.02 | ||||||||||||
| 9.03 | Property | 6700 River Road | Yes | 9.03 | ||||||||||||
| 9.04 | Property | 1015 North Halsted Street | Yes | 9.04 | ||||||||||||
| 9.05 | Property | 7536 Wornall Road | Yes | 9.05 | ||||||||||||
| 9.06 | Property | 640 Southwest 2nd Avenue | Yes | 9.06 | ||||||||||||
| 9.07 | Property | 4920 Northwest 7th Street | Yes | 9.07 | ||||||||||||
| 9.08 | Property | 9925 Southwest 40th Street | Yes | 9.08 | ||||||||||||
| 9.09 | Property | 9220 West 135th Street | Yes | 9.09 | ||||||||||||
| 9.10 | Property | 980 4th Avenue | Yes | 9.10 | ||||||||||||
| 9.11 | Property | 405 South Federal Highway | Yes | 9.11 | ||||||||||||
| 9.12 | Property | 11001 Excelsior Boulevard | Yes | 9.12 | ||||||||||||
| 9.13 | Property | 11325 Lee Highway | Yes | 9.13 | ||||||||||||
| 9.14 | Property | 2021 Griffin Road | Yes | 9.14 | ||||||||||||
| 9.15 | Property | 400 West Olmos Drive | Yes | 9.15 | ||||||||||||
| 9.16 | Property | 14151 Wyandotte Street | Yes | 9.16 | ||||||||||||
| 9.17 | Property | 5979 Butterfield Road | Yes | 9.17 | ||||||||||||
| 9.18 | Property | 115 Park Avenue | Yes | 9.18 | ||||||||||||
| 9.19 | Property | 3500 Southwest 160th Avenue | Yes | 9.19 | ||||||||||||
| 9.20 | Property | 2445 Crain Highway | Yes | 9.20 | ||||||||||||
| 9.21 | Property | 100 West North Avenue | Yes | 9.21 | ||||||||||||
| 9.22 | Property | 2727 Shermer Road | Yes | 9.22 | ||||||||||||
| 9.23 | Property | 15201 Antioch Road | Yes | 9.23 | ||||||||||||
| 9.24 | Property | 2450 Mandela Parkway | Yes | 9.24 | ||||||||||||
| 9.25 | Property | 184-02 Jamaica Avenue | Yes | 9.25 | ||||||||||||
| 9.26 | Property | 9012 Northwest Prairie View Road | Yes | 9.26 | ||||||||||||
| A-73 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Mezzanine Debt Interest Rate | Terrorism Insurance Required | Control Number | ||||||||
| 9.27 | Property | 16101 West 95th Street | Yes | 9.27 | ||||||||||||
| 9.28 | Property | 3100 North Mannheim | Yes | 9.28 | ||||||||||||
| 9.29 | Property | 9580 Potranco Road | Yes | 9.29 | ||||||||||||
| 9.30 | Property | 18025 Monterey Street | Yes | 9.30 | ||||||||||||
| 9.31 | Property | 9N 004 Route 59 | Yes | 9.31 | ||||||||||||
| 9.32 | Property | 5115 Clayton Road | Yes | 9.32 | ||||||||||||
| 9.33 | Property | 9702 West 67th Street | Yes | 9.33 | ||||||||||||
| 9.34 | Property | 794 Scenic Highway | Yes | 9.34 | ||||||||||||
| 9.35 | Property | 12430 Bandera Road | Yes | 9.35 | ||||||||||||
| 9.36 | Property | 4000 South Providence Road | Yes | 9.36 | ||||||||||||
| 9.37 | Property | 2743 San Pablo Avenue | Yes | 9.37 | ||||||||||||
| 9.38 | Property | 819 North Eola Road | Yes | 9.38 | ||||||||||||
| 9.39 | Property | 2506 West Worley Street | Yes | 9.39 | ||||||||||||
| 9.40 | Property | 15601 FM 1325 | Yes | 9.40 | ||||||||||||
| 9.41 | Property | 10700 West 159th Street | Yes | 9.41 | ||||||||||||
| 9.42 | Property | 2403 Rangeline Street | Yes | 9.42 | ||||||||||||
| 9.43 | Property | 6714 South Cottage Grove Avenue and 6932 South South Chicago Avenue | Yes | 9.43 | ||||||||||||
| 9.44 | Property | 2277 Walters Road | Yes | 9.44 | ||||||||||||
| 9.45 | Property | 1575 Thousand Oaks Drive | Yes | 9.45 | ||||||||||||
| 9.46 | Property | 7460 Frontage Road | Yes | 9.46 | ||||||||||||
| 9.47 | Property | 6401 Third Street | Yes | 9.47 | ||||||||||||
| 9.48 | Property | 2816 Eaton Road | Yes | 9.48 | ||||||||||||
| 9.49 | Property | 3985 Atlanta Highway | Yes | 9.49 | ||||||||||||
| 9.50 | Property | 11510 North Main Street | Yes | 9.50 | ||||||||||||
| 9.51 | Property | 750 Winchester Road | Yes | 9.51 | ||||||||||||
| 9.52 | Property | 3401 Broadway Boulevard | Yes | 9.52 | ||||||||||||
| 9.53 | Property | 1720 Grand Boulevard | Yes | 9.53 | ||||||||||||
| 9.54 | Property | 1310 South Enterprise Street | Yes | 9.54 | ||||||||||||
| 9.55 | Property | 2420 St Mary’s Boulevard | Yes | 9.55 | ||||||||||||
| 9.56 | Property | 3500 I-70 Drive Southeast | Yes | 9.56 | ||||||||||||
| 9.57 | Property | 195 Southwest Boulevard | Yes | 9.57 | ||||||||||||
| 9.58 | Property | 8900 Northwest Prairie View Road | Yes | 9.58 | ||||||||||||
| 9.59 | Property | 1601 Twilight Trail | Yes | 9.59 | ||||||||||||
| 9.60 | Property | 1515 Church Street | Yes | 9.60 | ||||||||||||
| 9.61 | Property | 1891 North Columbia Street | Yes | 9.61 | ||||||||||||
| 9.62 | Property | 1200 US #1 | Yes | 9.62 | ||||||||||||
| 9.63 | Property | 251 Collins Industrial Boulevard | Yes | 9.63 | ||||||||||||
| 9.64 | Property | 2310 Paris Road | Yes | 9.64 | ||||||||||||
| 9.65 | Property | 1820 West Business Loop 70 | Yes | 9.65 | ||||||||||||
| 9.66 | Property | 1723 East Florida | Yes | 9.66 | ||||||||||||
| 10 | Loan | 15, 26 | GSMC | GSMC | Selig Office Portfolio | Yes | 10 | |||||||||
| 10.01 | Property | 27 | 1000 Second Avenue | Yes | 10.01 | |||||||||||
| 10.02 | Property | 28 | 2901 Third Avenue | Yes | 10.02 | |||||||||||
| 10.03 | Property | 3101 Western Avenue | Yes | 10.03 | ||||||||||||
| 10.04 | Property | 29 | 300 Elliott Avenue West | Yes | 10.04 | |||||||||||
| 10.05 | Property | 30 | 3131 Elliott Avenue | Yes | 10.05 | |||||||||||
| 10.06 | Property | 2615 Fourth Avenue | Yes | 10.06 | ||||||||||||
| 10.07 | Property | 190 Queen Anne Avenue North | Yes | 10.07 | ||||||||||||
| 10.08 | Property | 31 | 200 First Avenue West | Yes | 10.08 | |||||||||||
| 10.09 | Property | 18 West Mercer Street | Yes | 10.09 | ||||||||||||
| 11 | Loan | 32, 33, 34 | CGMRC, MSBNA | CGMRC | Alderwood Mall | Yes | 11 | |||||||||
| 12 | Loan | SMC | SMF I | Sysmex Way | Yes | 12 | ||||||||||
| 13 | Loan | 35 | CGMRC | CGMRC | Cypress Retail Center | Yes | 13 | |||||||||
| 14 | Loan | GSMC | GSMC | Court at Deptford II | Yes | 14 | ||||||||||
| 15 | Loan | CCRE | CCRE | ART Multi-State Portfolio II | Yes | 15 | ||||||||||
| 15.01 | Property | Annhurst | Yes | 15.01 | ||||||||||||
| 15.02 | Property | Applegate | Yes | 15.02 | ||||||||||||
| 15.03 | Property | Heron Pointe | Yes | 15.03 | ||||||||||||
| 15.04 | Property | Meadowood | Yes | 15.04 | ||||||||||||
| 15.05 | Property | Ridgewood | Yes | 15.05 | ||||||||||||
| 15.06 | Property | Heathmoore | Yes | 15.06 | ||||||||||||
| 16 | Loan | 36 | SMC | SMF I | Freshwater Commons | Yes | 16 | |||||||||
| 17 | Loan | GSMC | GSMC | Eddystone Crossing Shopping Center | Yes | 17 | ||||||||||
| 18 | Loan | MC-FiveMile | MC-FiveMile | Skyline Property Portfolio | Yes | 18 | ||||||||||
| 18.01 | Property | Heartland Village Shopping Center | Yes | 18.01 | ||||||||||||
| 18.02 | Property | Park 52 | Yes | 18.02 | ||||||||||||
| 18.03 | Property | Andrade Business Park | Yes | 18.03 | ||||||||||||
| 18.04 | Property | Fairview Corners | Yes | 18.04 | ||||||||||||
| 18.05 | Property | Elmwood Tech | Yes | 18.05 | ||||||||||||
| 18.06 | Property | White River Landing | Yes | 18.06 | ||||||||||||
| 18.07 | Property | Holiday Center | Yes | 18.07 | ||||||||||||
| 18.08 | Property | Whiteland Retail Center | Yes | 18.08 | ||||||||||||
| 18.09 | Property | Franklin Shoppes | Yes | 18.09 | ||||||||||||
| 19 | Loan | 37, 38, 39 | SMC | SMF I | Hampton Inn Idaho Falls Airport | Yes | 19 | |||||||||
| A-74 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Mezzanine Debt Interest Rate | Terrorism Insurance Required | Control Number | ||||||||
| 20 | Loan | 37, 38, 40 | SMC | SMF I | La Quinta Inn & Suites Idaho Falls | Yes | 20 | |||||||||
| 21 | Loan | CCRE | CCRE | Rio Linda Shopping Center | Yes | 21 | ||||||||||
| 22 | Loan | 41 | MC-FiveMile | MC-FiveMile | Chicago Multifamily Portfolio | Yes | 22 | |||||||||
| 22.01 | Property | 5334-5362 West Madison Street | Yes | 22.01 | ||||||||||||
| 22.02 | Property | 5300 South Martin Luther King Junior Drive | Yes | 22.02 | ||||||||||||
| 22.03 | Property | 1115-27 East 81st Street | Yes | 22.03 | ||||||||||||
| 22.04 | Property | 5248 South Martin Luther King Junior Drive | Yes | 22.04 | ||||||||||||
| 22.05 | Property | 4900-4910 West Jackson Boulevard | Yes | 22.05 | ||||||||||||
| 22.06 | Property | 130-136 North Leamington Avenue | Yes | 22.06 | ||||||||||||
| 22.07 | Property | 8211-8213, 8214, and 8223 South Exchange Avenue | Yes | 22.07 | ||||||||||||
| 22.08 | Property | 8231-8239 South Ingleside | Yes | 22.08 | ||||||||||||
| 22.09 | Property | 3101 W. Lexington Street | Yes | 22.09 | ||||||||||||
| 22.10 | Property | 8200 South Exchange Avenue | Yes | 22.10 | ||||||||||||
| 23 | Loan | GSMC | GSMC | Palomar Point | Yes | 23 | ||||||||||
| 24 | Loan | 42 | CCRE | CCRE | Huntsville Portfolio | Yes | 24 | |||||||||
| 24.01 | Property | Paramount Place | Yes | 24.01 | ||||||||||||
| 24.02 | Property | Memorial Plaza | Yes | 24.02 | ||||||||||||
| 24.03 | Property | Creekside Corners | Yes | 24.03 | ||||||||||||
| 24.04 | Property | Greensboro Plaza | Yes | 24.04 | ||||||||||||
| 24.05 | Property | Exchange Place | Yes | 24.05 | ||||||||||||
| 25 | Loan | 15 | CGMRC | CGMRC | Shops at 69th Street | Yes | 25 | |||||||||
| 26 | Loan | CGMRC | CGMRC | College Grove | Yes | 26 | ||||||||||
| 27 | Loan | 43 | CCRE | CCRE | Brook Run Shopping Center | Yes | 27 | |||||||||
| 28 | Loan | CCRE | CCRE | Southeast Plaza | Yes | 28 | ||||||||||
| 29 | Loan | GSMC | GSMC | Myrtle Beach Self Storage Center | Yes | 29 | ||||||||||
| 30 | Loan | MC-FiveMile | MC-FiveMile | Birney Portfolio - Galleria Oaks | Yes | 30 | ||||||||||
| 31 | Loan | 15, 44, 45, 46 | CCRE | CCRE | Holiday Inn Bolingbrook | Yes | 31 | |||||||||
| 32 | Loan | 47 | CCRE | CCRE | Beaver Ruin Village I & II | Yes | 32 | |||||||||
| 32.01 | Property | Beaver Ruin Village I | Yes | 32.01 | ||||||||||||
| 32.02 | Property | Beaver Ruin Village II | Yes | 32.02 | ||||||||||||
| 33 | Loan | 48 | CCRE | CCRE | Maplewood Mixed Use | Yes | 33 | |||||||||
| 33.01 | Property | 4654 Maryland | Yes | 33.01 | ||||||||||||
| 33.02 | Property | 401 North Euclid | Yes | 33.02 | ||||||||||||
| 33.03 | Property | 7370 Manchester | Yes | 33.03 | ||||||||||||
| 33.04 | Property | 7350 Manchester | Yes | 33.04 | ||||||||||||
| 33.05 | Property | 7344 Manchester | Yes | 33.05 | ||||||||||||
| 33.06 | Property | 4229 Manchester | Yes | 33.06 | ||||||||||||
| 34 | Loan | MC-FiveMile | MC-FiveMile | 520 West Avenue | Yes | 34 | ||||||||||
| 35 | Loan | 49, 50 | MC-FiveMile | MC-FiveMile | Conlon MHC Portfolio 3 | Yes | 35 | |||||||||
| 35.01 | Property | All Star | Yes | 35.01 | ||||||||||||
| 35.02 | Property | Orion Oaks | Yes | 35.02 | ||||||||||||
| 35.03 | Property | Oakland Glen | Yes | 35.03 | ||||||||||||
| 35.04 | Property | Princeton Village | Yes | 35.04 | ||||||||||||
| 36 | Loan | SMC | SMF I | Pangea 11 | Yes | 36 | ||||||||||
| 36.01 | Property | 13905-13957 South Clark Street | Yes | 36.01 | ||||||||||||
| 36.02 | Property | 1101 North Lawler Avenue | Yes | 36.02 | ||||||||||||
| 36.03 | Property | 7800 South Jeffery Boulevard | Yes | 36.03 | ||||||||||||
| 36.04 | Property | 7701 South Yates Boulevard | Yes | 36.04 | ||||||||||||
| 36.05 | Property | 9040 South Bishop Street | Yes | 36.05 | ||||||||||||
| 36.06 | Property | 7949 South Ellis Avenue | Yes | 36.06 | ||||||||||||
| 36.07 | Property | 14138 South School Street | Yes | 36.07 | ||||||||||||
| 36.08 | Property | 6200 South Rockwell Street | Yes | 36.08 | ||||||||||||
| 36.09 | Property | 7055 South St. Lawrence Avenue | Yes | 36.09 | ||||||||||||
| 36.10 | Property | 5402 West Rice Street | Yes | 36.10 | ||||||||||||
| 36.11 | Property | 7056 South Eberhart Avenue | Yes | 36.11 | ||||||||||||
| 36.12 | Property | 204 West 138th Street | Yes | 36.12 | ||||||||||||
| 36.13 | Property | 7956 South Burnham Avenue | Yes | 36.13 | ||||||||||||
| 36.14 | Property | 9100 South Dauphin Avenue | Yes | 36.14 | ||||||||||||
| 36.15 | Property | 8208 South Drexel Avenue | Yes | 36.15 | ||||||||||||
| 36.16 | Property | 8640 South Ingleside Avenue | Yes | 36.16 | ||||||||||||
| A-75 |
| GSMS 2015-GC32 Annex A | ||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Mezzanine Debt Interest Rate | Terrorism Insurance Required | Control Number | ||||||||
| 37 | Loan | CCRE | CCRE | CSRA Food Lion Portfolio I | Yes | 37 | ||||||||||
| 37.01 | Property | West Pointe Village Shopping Center | Yes | 37.01 | ||||||||||||
| 37.02 | Property | Kris Krossing Shopping Center | Yes | 37.02 | ||||||||||||
| 37.03 | Property | College Lakes Plaza | Yes | 37.03 | ||||||||||||
| 38 | Loan | CCRE | CCRE | Four Points Sheraton Columbus Airport | Yes | 38 | ||||||||||
| 39 | Loan | CGMRC | CGMRC | Torrey Place Apartments | Yes | 39 | ||||||||||
| 40 | Loan | 51 | CGMRC | CGMRC | Amsdell FL/NJ Self Storage Portfolio | Yes | 40 | |||||||||
| 40.01 | Property | Compass Self Storage | Yes | 40.01 | ||||||||||||
| 40.02 | Property | Access Self Storage | Yes | 40.02 | ||||||||||||
| 41 | Loan | CCRE | CCRE | Midwest Retail Portfolio | Yes | 41 | ||||||||||
| 41.01 | Property | Mattress Firm & Vitamin Shoppe - Cuyahoga Falls, OH | Yes | 41.01 | ||||||||||||
| 41.02 | Property | Destination XL - Evergreen Park, IL | Yes | 41.02 | ||||||||||||
| 41.03 | Property | Sleep Number & Noodles & Company - Tulsa, OK | Yes | 41.03 | ||||||||||||
| 42 | Loan | 15, 52 | CGMRC | CGMRC | Holiday Inn Express & Suites - Sherman TX | Yes | 42 | |||||||||
| 43 | Loan | 15, 53 | SMC | SMF I | River Pointe Shopping Center | Yes | 43 | |||||||||
| 44 | Loan | GSCRE | GSMC | Hunters Point Apartments | Yes | 44 | ||||||||||
| 45 | Loan | 11 | GSMC | GSMC | Crown Meadows | Yes | 45 | |||||||||
| 46 | Loan | SMC | SMF I | Cross Creek Medical Office | Yes | 46 | ||||||||||
| 47 | Loan | GSMC | GSMC | ExtraSpace Colfax and Harlan | Yes | 47 | ||||||||||
| 48 | Loan | GSMC | GSMC | FedEx Regional Distribution Center | Yes | 48 | ||||||||||
| 49 | Loan | 54 | GSMC | GSMC | Forest Gate Shopping Center | Yes | 49 | |||||||||
| 50 | Loan | SMC | SMF I | Rite Aid Cedar Springs, MI | Yes | 50 | ||||||||||
| 51 | Loan | CCRE | CCRE | Delray Pointe | Yes | 51 | ||||||||||
| 52 | Loan | CGMRC | CGMRC | 24 Simon Street | Yes | 52 | ||||||||||
| 53 | Loan | MC-FiveMile | MC-FiveMile | Binford Shoppes | Yes | 53 | ||||||||||
| 54 | Loan | SMC | SMF I | CVS Shelby | Yes | 54 | ||||||||||
| 55 | Loan | SMC | SMF I | Flamingo Retail | Yes | 55 | ||||||||||
| 56 | Loan | SMC | SMF I | Harrisonville Crossing | Yes | 56 | ||||||||||
| 57 | Loan | GSCRE | GSMC | Redan Cove Apartments | Yes | 57 | ||||||||||
| 58 | Loan | CCRE | CCRE | Moraga Plaza | Yes | 58 | ||||||||||
| 59 | Loan | CCRE | CCRE | CVS Jersey Shore | Yes | 59 | ||||||||||
| 60 | Loan | 55, 56 | MC-FiveMile | MC-FiveMile | Lakewood Galleria | Yes | 60 | |||||||||
| 61 | Loan | CCRE | CCRE | Shoppes of Old Peachtree | Yes | 61 | ||||||||||
| 62 | Loan | SMC | SMF I | Millennium Business Center | Yes | 62 | ||||||||||
| 63 | Loan | 57 | MC-FiveMile | MC-FiveMile | Lakewood Village | Yes | 63 | |||||||||
| A-76 |
| Footnotes to Annex A | |
| (1) | The Administrative Fee Rate includes the Servicing Fee Rate, the Operating Advisor Fee Rate, the Trustee/Certificate Administrator Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate applicable to each Mortgage Loan. |
| (2) | The monthly debt service shown for Mortgage Loans with a partial interest-only period reflects the amount payable after the expiration of the interest-only period. |
| (3) | The open period is inclusive of the Maturity Date. |
| (4) | Underwritten NCF DSCR is calculated based on amortizing debt service payments (except for interest-only loans). |
| (5) | Occupancy reflects tenants that have signed leases, but are not yet in occupancy or may not be paying rent. |
| (6) | The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the lease. |
| (7) | If the purpose of the Mortgage Loan was to finance an acquisition of the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash investment by one or more of the equity owners in the borrower in connection with such acquisition. If the purpose of the Mortgage Loan was to refinance the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash contributed to the borrower by one or more of the equity owners at the time the Mortgage Loan was originated. |
| (8) | The Cut-off Date Balance of $100,000,000 represents the note A-1 of a $145,000,000 whole loan evidenced by two pari passu notes. The companion loan has a principal balance of $45,000,000 as of the Cut-off Date and is expected to be contributed to one or more future securitizations. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $145,000,000. |
| (9) | The lockout period will be at least 24 payment dates beginning with and including the first Due Date of August 6, 2015. For the purposes of this free writing prospectus, the assumed lockout period of 24 payment dates is based on the expected GSMS 2015-GC32 securitization closing date in July 2015. The actual lockout period may be longer. |
| (10) | The Appraised Value is the “as-is” bulk portfolio value. The combined “as-is” individual appraised values are $212,530,000. The Cut-off Date LTV Ratio and Maturity Date LTV Ratio are based on the “as-is” bulk portfolio value. The Cut-off Date LTV Ratio and Maturity Date LTV Ratio based on the combined “as-is” individual appraised value of $212,530,000 are 68.2% and 55.0% respectively. |
| (11) | For tenants with multiple lease expirations, the expiration date associated with the largest square footage is shown. |
| (12) | Historical cash flows reflect a February fiscal year-end. |
| (13) | The Cut-off Date Balance of $56,844,816 represents the note A-3 of a $258,294,865 whole loan evidenced by three pari passu notes. Note A-1, with a Cut-off Date Balance of $129,646,071 was contributed to GSMS 2015-GC30. Note A-2, with a Cut-off Date Balance of $71,803,978 was contributed to CGCMT 2015-GC31. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NOI DSCR, 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 $258,294,865. |
| (14) | Occupancy is based on permanent showroom space and 82,630 SF of administrative office space (utilized by property management) and excludes the 377,000 SF of temporary show space. |
| (15) | The Appraised Value presents the “As-Is” Appraised Value of the Mortgaged Property. The Cut-off Date LTV Ratio is calculated on the basis of such “As-Is” Appraised Value. The LTV Ratio at Maturity is calculated on the basis of the “As Stabilized” Appraised Value. |
| (16) | The Cut-off Date LTV Ratio is calculated based on the Cut-off Date Principal Balance ($65,500,000) less a $7,539,861 holdback associated with Dave & Buster’s and food court renovations for which ($5,376,901) and ($2,162,960), respectively, has been reserved. The Cut-off Date LTV Ratio, calculated without adjusting for these holdbacks, is 73.5%. |
| A-77 |
| (17) | The Cut-off Date Balance of $50,000,000 represents the note A-1 of a $140,000,000 whole loan evidenced by two pari passu notes. The companion loan has a principal balance of $90,000,000 as of the Cut-off Date and is expected to be contributed to one or more future securitizations. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $140,000,000. |
| (18) | The lockout period will be at least 25 payment dates beginning with and including the first Due Date of July 6, 2015. For the purposes of this free writing prospectus, the assumed lockout period of 25 payment dates is based on the expected GSMS 2015-GC32 securitization closing date in July 2015. The actual lockout period may be longer. |
| (19) | The Ongoing Replacement Reserve will be an FF&E equal to one-twelfth of 4% of the greater of (a) the annual gross room revenue at the property for the immediately preceding fiscal year and (b) the projected annual gross revenues for the hotel related operations at the property for the fiscal year in which such due date occurs as set forth in the approved annual budget, provided, that if no approved annual budget exists for the applicable fiscal year, the amount is required to be determined by the lender in its reasonable discretion. |
| (20) | On each due date, the borrower is required to fund the FF&E reserve in an amount equal to (i) $33,514 for the Due Dates occurring in August 2015 through July 2016 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 Property for the previous twelve month period as determined on the anniversary of the last calendar day of June. |
| (21) | The 2014 cash flow information is annualized from April to December. |
| (22) | The Cut-off Date Balance of $25,000,000 represents the note A-1D of a $412,500,000 whole loan evidenced by six senior pari passu notes and two junior pari passu notes. The pari passu senior companion loans are evidenced by (i) (a) Note A-1A, Note A-1B and Note A-1C, which had an aggregate outstanding principal balance as of the Cut-off Date of $89,000,000 and contributed to the CGBAM 2015-SMRT transaction, (b) Note A-1E, which has an aggregate outstanding principal balance as of the Cut-off Date of $43,694,500 and is expected to be contributed to a future securitization transaction and (c) Note A-1F which had an outstanding principal balance as of the Cut-off Date of $31,231,500 and was contributed to the MSBAM 2015-C23 transaction. The two pari passu junior notes (Note A-2A and Note A-2B) have an aggregate outstanding principal balance as of the Cut-off Date of $223,574,000 and were contributed to the CGBAM 2015-SMRT transaction. Unless otherwise indicated, all LTV Ratio, DSCR, Debt Yield and Cut-off Date Balance per SF/Unit calculations are calculated based upon the six senior pari passu notes only. |
| (23) | The lockout period will be at least 27 payment dates beginning with and including the first Due Date of May 6, 2015. For the purposes of this free writing prospectus, the assumed lockout period of 27 payment dates is based on the expected GSMS 2015-GC32 securitization closing date in July 2015. The actual lockout period may be longer. |
| (24) | The Appraised Value is the “as-is” bulk portfolio value. The combined “as-is” individual appraised values are $598,440,000. The Cut-off Date LTV Ratio and Maturity Date LTV Ratio are based on the “as-is” bulk portfolio value. The Cut-off Date LTV Ratio and Maturity Date LTV Ratio based on the combined “as-is” individual appraised value of $598,440,000 are both 31.6%. |
| (25) | Occupancy is presented as a weighted average of the Occupancy of the individual properties, weighted by the Allocated Cut-off Date Loan Amount. |
| (26) | The Cut-off Date Balance of $25,000,000 represents the note A-4 of a $345,000,000 whole loan evidenced by four pari passu notes. Note A-1, with a Cut-off Date Balance of $125,000,000 was contributed to CGCMT 2015-GC29. Note A-2, with a Cut-off Date Balance of $123,000,000 was contributed to GSMS 2015-GC30. Note A-3, with a Cut-off Date Balance of $72,000,000 was contributed to CGCMT 2015-GC31.Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NOI DSCR, 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 $345,000,000. |
| (27) | The Largest Tenant, DDB Seattle, currently subleases 51,179 SF of its space to ThePlatform through its lease expiration on March 31, 2018. ThePlatform has executed a lease on floors 9, 10 and 11 that commences on April 1, 2018 and expires on March 31, 2023. |
| (28) | The Largest Tenant, Washington State Ferries, signed a 5-year lease extension on March 11, 2015 for 86,510 SF of its space, will vacate the remaining 37,864 SF in August 2015 and will continue to pay rent on the full 124,374 SF through August 2015. |
| A-78 |
| (29) | The Largest Tenant, Holland America, is expected to vacate all of its space at the end of its lease term in December 2016. Holland America has the right to contract its space by up to 10% per year on a noncumulative basis. However the premises may not be reduced below 71,300 SF. |
| (30) | The Largest Tenant, Emeritus Corporation, currently subleases 7,969 SF of its space to TCS & Starquest Expeditions, Inc. and 26,386 SF of its space to Hart-Crowser. |
| (31) | Occupancy includes 7,826 SF for the Largest Tenant, CKCA2 Inc. (Cosmo Kids), which has executed its lease and is expected to take occupancy on August 1, 2015. We cannot assure you that these tenants will take occupancy or begin paying rent as expected or at all. |
| (32) | The Original Balance of $24,500,000 represents the note A-1-4-1 of a $355,000,000 whole loan evidenced by five senior pari passu notes and two junior pari passu notes. The pari passu senior companion loans are evidenced by (i) (a) Note A-1-1 and Note A-1-2, which had an aggregate original principal balance of $127,800,000 and were contributed to the MSCCG 2015-ALDR transaction, (b) Note A-1-3, which had an original principal balance of $50,400,000 is expected to be contributed to the MSC 2015-MS1 transaction and (c) Note A-1-4-2 which had an original principal balance of $24,500,000 and is expected to be contributed to a future securitization. The two pari passu junior notes (Note A-2-1 and Note A-2-2) had an aggregate original balance of $127,800,000 and were contributed to the MSCCG 2015-ALDR transaction. Unless otherwise indicated, all LTV Ratio, DSCR, Debt Yield and Cut-off Date Balance per SF/Unit calculations are calculated based upon the five senior pari passu notes only. |
| (33) | The lockout period will be at least 25 payment dates beginning with and including the first Due Date of July 1, 2015. For the purposes of this free writing prospectus, the assumed lockout period of 25 payment dates is based on the expected GSMS 2015-GC32 securitization closing date in July 2015. The actual lockout period may be longer. |
| (34) | The Mortgage Loan amortizes based on a non-standard amortization schedule and the Underwritten NCF DSCR is calculated based on the Average Debt Service of the five senior notes totaling $227,200,000 for the 12-month period starting August 1, 2015. See Annex G in the Free Writing Prospectus for the related amortization schedule. |
| (35) | This Mortgage Loan has a one-time only 2-day grace period, only in the event of (i) a trigger period exists and (ii) sufficient funds are on deposit to pay such amounts but have not been transferred to the cash management account. |
| (36) | The Borrower is required to deposit $7,667 monthly into a joint TI/LC/CapEx reserve. The joint TI/LC/CapEx reserve is capped at $276,000. |
| (37) | With respect to the Hampton Inn Idaho Falls Airport and La Quinta Inn & Suites Idaho Falls Mortgage Loans, which are cross-collateralized and cross-defaulted with each other, the Cut-off Date LTV Ratio, the LTV Ratio at Maturity, the Underwritten NCF DSCR, the Debt Yield on Underwritten Net Operating Income and the Debt Yield on Underwritten Net Cash Flow of the Mortgage Loans are presented in the aggregate. |
| (38) | On each monthly Due Date beginning in August 2016, the borrower is required to fund the FF&E reserve in an amount equal to one-twelfth of 4% of annual gross revenue. |
| (39) | On each Due Date occurring in the months of August and September of 2015, the borrower will be required to deposit an amount equal to $31,750 into a seasonality reserve, which can be used to cover debt service payments on the Due Dates in October, November, December, January, February and March of each year. If during the term of the loan the balance of the seasonality reserve is below $127,000, the borrower will be required to deposit on the next monthly Due Date in April, May, June, July, August or September an amount equal to $21,167 until the balance in the seasonality reserve is again equal to $127,000. If at any time after the due date in July 2018, the net cash flow at the Hampton Inn Idaho Falls Airport Mortgaged Property is greater than or equal to $996,938, all funds in the seasonality reserve will be released back to the borrower and the borrower will no longer be obligated to make deposits into the seasonality reserve. |
| (40) | On each Due Date occurring in the months of August and September of 2015, the borrower will be required to deposit an amount equal to $14,000 into a seasonality reserve, which can be used to cover debt service payments on the Due Dates in October, November, December, January, February and March of each year. If during the term of the loan the balance of the seasonality reserve is below $56,000, the borrower will be required to deposit on the next monthly Due Date in April, May, June, July, August or September an amount equal to $9,334 until the balance in the seasonality reserve is again equal to $56,000. If at any time after the due date in July 2018, the net cash flow at the La Quinta Inn & Suites Idaho Falls Mortgaged Property is greater than or equal to $689,092, all funds in the seasonality reserve will be released back to the borrower and the borrower will no longer be obligated to make deposits into the seasonality reserve. |
| A-79 |
| (41) | Releases of either Group 1, consisting of the Madison Property, Jackson Property, Leamington Property, and the Lexington Property, or Group 2, consisting of the 5300 MLK Drive Property, 81st Street Property, 5248 MLK Drive Property, 8211 Exchange Property, Ingleside Property and 8200 Exchange Property, as defined in the loan agreement, are permitted subject to i) the payment of 125% of the allocated loan amount for the properties within the group and that the undefeased note has, ii) a debt service coverage ratio of greater than 1.50x, ii) a debt yield greater than 10.0% or 10.5% depending on which pool is released and iv) a Loan-to-Value Ratio not greater than 60%. |
| (42) | The Ongoing TI/LC Reserve monthly deposit will decrease from $16,029 to $6,411 beginning on the monthly Due Date on August 6, 2016 and continuing until the Mortgage Loan’s maturity date. |
| (43) | The Ongoing Replacement Reserve monthly deposit will decrease from $6,156 to $1,539 beginning on the monthly Due Date on August 6, 2017 and continuing until the Mortgage Loan’s maturity date. |
| (44) | The seasonal working capital reserve will be collected on each Due Date from July through October with a cap of $83,000. Upon the DSCR as defined in the loan documents being above 1.20x for 24 consecutive calendar months, the seasonal working capital reserve deposits will be suspended. |
| (45) | The DSCR trigger for cash management as defined in the loan agreement will increase from 1.20x to 1.25x after the first 12 payments of the loan. |
| (46) | The appraised value is the current “as-is” appraised value of $10,800,000 plus the PIP reserve of $2,221,920, totaling $13,021,920. The LTV Ratio at Maturity is calculated on the basis of the “as stabilized” appraised value. |
| (47) | The ground lease extensions are all automatic, with rent increases every five years. |
| (48) | The Ongoing TI/LC Reserve monthly deposit will decrease from $12,201 to $5,895 beginning on the August 2016 payment and continuing until the Mortgage Loan’s maturity date. |
| (49) | The 2014 portfolio basis historical cashflows do not include the All Star Mortgaged Property because it was recently acquired by the borrower and historical operating statements were not available at closing. |
| (50) | The Most Recent figures represent the annualized trailing-12 months for all properties listed except for the All Star Mortgaged Property, which represents the annualized trailing-9 months ending May 31, 2015. |
| (51) | The Cut-off Date LTV Ratio is calculated net of the $150,000 economic holdback reserve. The Cut-off Date LTV Ratio calculated based upon the fully funded Mortgage Loan amount of $8,000,000 and “as-is” Appraised Value of $11,020,000 is 72.6%. |
| (52) | The Cut-off Date LTV Ratio is calculated using the appraisal’s “as-is” Appraised Value of $9,300,000 plus the cost amount of the PIP required under the franchise agreement ($650,000). The Cut-off Date LTV Ratio calculated using solely the “as-is” Appraised Value is 77.0%. |
| (53) | The borrower is required to deposit $2,015 monthly into a joint TI/LC/CapEx reserve. The joint TI/LC/CapEx reserve is capped at $300,000. |
| (54) | The 2012 cash flow numbers represent an annualized trailing-10 months ending in December 2012. |
| (55) | The TI/LC Reserve is subject to a cap of $75,000, or upon the renewal of leases for a term of not less than five years at market rent by Corner Bakery and Rubio’s, the cap is reduced to $50,000. |
| (56) | The Most Recent figures represent the annualized trailing-11 months ending May 31, 2015. |
| (57) | At origination, $30,000 was deposited into the Seasonality Reserve Fund. Such funds may be used for the payment of all or part of any monthly debt service payment amount during any period other than that in which Spring Prepaid Rent occurs. Upon the reserve balance falling below $30,000, the Spring Prepaid Rent will be applied toward the Seasonality Reserve. If at any time the balance in the Seasonality Reserve account is below $30,000, all Spring Prepaid Rent shall be deposited with lender, as defined in the loan agreement, within three (3) business days of receipt until the balance in the account is again $30,000. |
| A-80 |