| FREE WRITING PROSPECTUS | ||
| FILED PURSUANT TO RULE 433 | ||
| REGISTRATION FILE NO.: 333-191331-10 | ||
IMPORTANT NOTICE REGARDING THE CONDITIONS FOR THIS OFFERING OF ASSET-BACKED SECURITIES The securities offered by these materials are being offered when, as and if issued. In particular, you are advised that the offered securities, and the asset pool backing them, are subject to modification or revision (including, among other things, the possibility that one or more classes of securities may be split, combined or eliminated) at any time prior to issuance or availability of a final prospectus. As a result, you may commit to purchase securities that have characteristics that may change, and you are advised that all or a portion of the offered securities may not be issued that have the characteristics described in these materials. Our obligation to sell securities to you is conditioned on the offered securities and the underlying transaction having the characteristics described in these materials. If we determine that the above conditions are not satisfied in any material respect, we will notify you, and neither the issuer nor any of the underwriters will have any obligation to you to deliver all or any portion of the securities which you have committed to purchase, and there will be no liability between us as a consequence of the non-delivery. STATEMENT REGARDING THIS FREE WRITING PROSPECTUS The depositor has filed a registration statement (including the prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-191331) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Goldman, Sachs & Co., Citigroup Global Markets Inc., Cantor Fitzgerald & Co., Drexel Hamilton, LLC, any other underwriter, or any dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-866-471-2526 or if you email a request to prospectus-ny@gs.com. IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS Any legends, disclaimers or other notices that may appear at the bottom of the email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) the fact that there is no representation being made that these materials are accurate or complete and that these materials may not be updated or (3) these materials possibly being confidential, are, in each case, not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.
| ||
| GSMS 2015-GC34 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, 11, 12 | CGMRC | CGMRC | Illinois Center | NAP | NAP | |||||||||||||||||
| 1.01 | Property | 111 East Wacker | 111 East Wacker Drive | Chicago | Illinois | 60601 | Office | |||||||||||||||||
| 1.02 | Property | 233 North Michigan Avenue | 233 North Michigan Avenue | Chicago | Illinois | 60601 | Office | |||||||||||||||||
| 2 | Loan | 13, 14, 15 | CGMRC | CGMRC | 750 Lexington Avenue | Group 1 | NAP | 750 Lexington Avenue | New York | New York | 10022 | Mixed Use | ||||||||||||
| 3 | Loan | 16, 17, 18, 19 | GSMC | GSMC | Hammons Hotel Portfolio | NAP | NAP | |||||||||||||||||
| 3.01 | Property | 20 | Embassy Suites Concord, NC | 5400 John Q Hammons Drive Northwest | Concord | North Carolina | 28027 | Hospitality | ||||||||||||||||
| 3.02 | Property | Embassy Suites Murfreesboro, TN | 1200 Conference Center Boulevard | Murfreesboro | Tennessee | 37129 | Hospitality | |||||||||||||||||
| 3.03 | Property | Embassy Suites Norman, OK | 2501 Conference Drive | Norman | Oklahoma | 73069 | Hospitality | |||||||||||||||||
| 3.04 | Property | Courtyard by Marriott Dallas/Allen, TX | 210 East Stacy Road | Allen | Texas | 75002 | Hospitality | |||||||||||||||||
| 3.05 | Property | 21 | Renaissance by Marriott Phoenix/Glendale, AZ | 9495 West Coyotes Boulevard, 6633 North 95th Street, 9460 Coyotes Street and 9494 West Maryland Avenue | Glendale | Arizona | 85305 | Hospitality | ||||||||||||||||
| 3.06 | Property | Embassy Suites Huntsville, AL | 800 Monroe Street Southwest | Huntsville | Alabama | 35801 | Hospitality | |||||||||||||||||
| 3.07 | Property | Residence Inn by Marriott Kansas City, MO | 10300 North Ambassador Drive | Kansas City | Missouri | 64153 | Hospitality | |||||||||||||||||
| 4 | Loan | 8, 22, 23 | SMC | SMF I | Parkside at So7 | NAP | NAP | 2401 West 7th Street | Fort Worth | Texas | 76107 | Mixed Use | ||||||||||||
| 5 | Loan | CGMRC | CGMRC | 444-450 West 56th Street | NAP | NAP | 444-450 West 56th Street | New York | New York | 10019 | Office | |||||||||||||
| 6 | Loan | 24, 25, 26 | GSMC | GSMC | Denton Center | NAP | NAP | 500-1042 West University Drive | Denton | Texas | 76201 | Retail | ||||||||||||
| 7 | Loan | CGMRC | CGMRC | Bluejay Grocery Portfolio | NAP | NAP | ||||||||||||||||||
| 7.01 | Property | Pick N Save | 1735 West Silver Spring Drive | Glendale | Wisconsin | 53209 | Retail | |||||||||||||||||
| 7.02 | Property | Marsh Kokomo | 208 East Southway Boulevard | Kokomo | Indiana | 46902 | Retail | |||||||||||||||||
| 7.03 | Property | Copps Madison | 620 South Whitney Way | Madison | Wisconsin | 53711 | Retail | |||||||||||||||||
| 7.04 | Property | Tops Lockport | 3945 Lockport-Olcott Road | Lockport | New York | 14094 | Retail | |||||||||||||||||
| 8 | Loan | 27 | MC-FiveMile | MC-FiveMile | The Heights at State College Phase III | NAP | NAP | 201 Northwick Boulevard | State College | Pennsylvania | 16803 | Multifamily | ||||||||||||
| 9 | Loan | GSMC | GSMC | Festival at Sawmill Centre | Group 3 | NAP | 6262 Sawmill Road | Dublin | Ohio | 43017 | Retail | |||||||||||||
| 10 | Loan | 28, 29 | MC-FiveMile | MC-FiveMile | Woodlands Corporate Center and 7049 Williams Road Portfolio | NAP | NAP | |||||||||||||||||
| 10.01 | Property | Woodlands West | 3780, 3784, 3790, 3794 and 3799 Commerce Court | North Tonawanda | New York | 14120 | Office | |||||||||||||||||
| 10.02 | Property | 30 | Woodlands East | 3829 and 3949 Forest Parkway | North Tonawanda | New York | 14120 | Office | ||||||||||||||||
| 10.03 | Property | 7049 Williams Road | 7049 Williams Road | Niagara Falls | New York | 14304 | Industrial | |||||||||||||||||
| 11 | Loan | MC-FiveMile | MC-FiveMile | 615 Alpha Drive | NAP | NAP | 615 Alpha Drive | Pittsburgh | Pennsylvania | 15238 | Industrial | |||||||||||||
| 12 | Loan | 31, 32, 33 | GSMC | GSMC | DoubleTree Hotel Universal | NAP | NAP | 5780 Major Boulevard | Orlando | Florida | 32819 | Hospitality | ||||||||||||
| 13 | Loan | 34 | MC-FiveMile | MC-FiveMile | Regalia Mansfield/Dolce | NAP | NAP | 350 North State Highway 360 | Mansfield | Texas | 76063 | Multifamily | ||||||||||||
| 14 | Loan | 35, 36 | CCRE | CCRE | Lake Fredrica Shopping Center | NAP | NAP | 3902 South Semoran Boulevard | Orlando | Florida | 32822 | Retail | ||||||||||||
| 15 | Loan | 37, 38, 39 | GSMC | GSMC | Westlake Center | Group 4 | NAP | 4555 Lake Forest Drive | Blue Ash | Ohio | 45242 | Office | ||||||||||||
| 16 | Loan | 37 | GSMC | GSMC | Church Lane Shopping Center | NAP | NAP | 9918, 9920, 9924 and 9946 York Road | Cockeysville | Maryland | 21030 | Retail | ||||||||||||
| 17 | Loan | 8, 40, 41, 42 | SMC | SMF I | Hyatt Place Texas Portfolio | NAP | NAP | |||||||||||||||||
| 17.01 | Property | Hyatt Place Austin | 3612 Tudor Boulevard | Austin | Texas | 78759 | Hospitality | |||||||||||||||||
| 17.02 | Property | Hyatt Place San Antonio | 7615 Jones Maltsberger Road | San Antonio | Texas | 78216 | Hospitality | |||||||||||||||||
| 17.03 | Property | Hyatt Place Dallas | 1542 North Highway 360 | Grand Prairie | Texas | 75050 | Hospitality | |||||||||||||||||
| 18 | Loan | CCRE | CCRE | Parkville Commons | NAP | NAP | 9107 Northwest Highway 45 | Parkville | Missouri | 64152 | Retail | |||||||||||||
| 19 | Loan | 43 | CGMRC | CGMRC | Carnegie Park | NAP | NAP | 26601 West Carnegie Park Drive | Southfield | Michigan | 48034 | Multifamily | ||||||||||||
| 20 | Loan | 44 | GSMC | GSMC | Shoppes at City Centre | NAP | NAP | 11201-11261 United States Highway 1 | North Palm Beach | Florida | 33408 | Retail | ||||||||||||
| 21 | Loan | CCRE | CCRE | GSP MHP Portfolio III | Group 2 | NAP | ||||||||||||||||||
| 21.01 | Property | Mill Creek Estates MHP | 1 Shawna Avenue | York | Pennsylvania | 17402 | Manufactured Housing | |||||||||||||||||
| 21.02 | Property | Newberry Farms MHP | 700 Cassel Road | Manchester | Pennsylvania | 17345 | Manufactured Housing | |||||||||||||||||
| 22 | Loan | CCRE | CCRE | Deer Run MHP | Group 2 | NAP | 2 Birdell Road | Honey Brook | Pennsylvania | 19344 | Manufactured Housing | |||||||||||||
| 23 | Loan | 45 | CCRE | CCRE | LA Fitness Powell | NAP | NAP | 3474 Sawmill Drive | Powell | Ohio | 43065 | Retail | ||||||||||||
| 24 | Loan | 8, 46 | CGMRC | CGMRC | Gratiot Crossing | NAP | NAP | 50700 Gratiot Avenue | Chesterfield | Michigan | 48051 | Retail | ||||||||||||
| A-1 |
| GSMS 2015-GC34 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 | ||||||||||||
| 25 | Loan | GSMC | GSMC | Pfeiffer Woods | Group 4 | NAP | 5151 Pfeiffer Road | Blue Ash | Ohio | 45242 | Office | |||||||||||||
| 26 | Loan | 47 | MC-FiveMile | MC-FiveMile | Artmore Hotel | NAP | NAP | 1302 West Peachtree Street Northwest | Atlanta | Georgia | 30309 | Hospitality | ||||||||||||
| 27 | Loan | GSCRE | GSMC | Villas at Waters Edge | NAP | NAP | 2019 31st Avenue West | Bradenton | Florida | 34205 | Senior Housing | |||||||||||||
| 28 | Loan | GSCRE | GSMC | Copper Palms Apartment | NAP | NAP | 12810 North Cave Creek Road | Phoenix | Arizona | 85022 | Multifamily | |||||||||||||
| 29 | Loan | 48 | CGMRC | CGMRC | Park on Clairmont | NAP | NAP | 3180 Clairmont Road Northeast | Brookhaven | Georgia | 30329 | Multifamily | ||||||||||||
| 30 | Loan | CGMRC | CGMRC | Station 3 Lofts | NAP | NAP | 333 East Parent Avenue | Royal Oak | Michigan | 48067 | Multifamily | |||||||||||||
| 31 | Loan | 8, 49 | CGMRC | CGMRC | 222 East 59th Street | Group 1 | NAP | 222 East 59th Street | New York | New York | 10022 | Office | ||||||||||||
| 32 | Loan | CCRE | CCRE | Meadowview MHP | Group 2 | NAP | 2900 Oakland Road | Dover | Pennsylvania | 17315 | Manufactured Housing | |||||||||||||
| 33 | Loan | SMC | SMF I | Coors Central Shopping Center | NAP | NAP | 111 Coors Boulevard Northwest | Albuquerque | New Mexico | 87121 | Retail | |||||||||||||
| 34 | Loan | 8 | SMC | SMF I | Genesis Plaza | NAP | NAP | 4995 Murphy Canyon Road | San Diego | California | 92123 | Office | ||||||||||||
| 35 | Loan | GSCRE | GSMC | North Village | NAP | NAP | 2101 West Anderson Lane | Austin | Texas | 78757 | Multifamily | |||||||||||||
| 36 | Loan | GSCRE | GSMC | Canterbury Apartments | Group 3 | NAP | 3440 Oletangy River Road | Columbus | Ohio | 43202 | Multifamily | |||||||||||||
| 37 | Loan | 50 | CCRE | CCRE | Dobson Medical Office | NAP | NAP | 725 South Dobson Road | Chandler | Arizona | 85224 | Office | ||||||||||||
| 38 | Loan | 8 | GSMC | GSMC | Surprise Crossing | NAP | NAP | 13710, 13780, 13794 and 13856 West Waddell Road | Surprise | Arizona | 85379 | Retail | ||||||||||||
| 39 | Loan | MC-FiveMile | MC-FiveMile | 1445 North Loop West | NAP | NAP | 1445 North Loop West | Houston | Texas | 77008 | Office | |||||||||||||
| 40 | Loan | MC-FiveMile | MC-FiveMile | Webster Plaza | NAP | NAP | 528 West Bay Area Boulevard | Webster | Texas | 77598 | Retail | |||||||||||||
| 41 | Loan | CCRE | CCRE | Tall Tree Apartments | NAP | NAP | 420 Connell Road | Valdosta | Georgia | 31602 | Multifamily | |||||||||||||
| 42 | Loan | SMC | SMF I | Oceanside Square | NAP | NAP | 4750-4760 Oceanside Boulevard | Oceanside | California | 92056 | Retail | |||||||||||||
| 43 | Loan | GSMC | GSMC | Colonnade of Royal Forest Shopping Center | NAP | NAP | 2665 Royal Forest Drive | Kingwood | Texas | 77339 | Retail | |||||||||||||
| 44 | Loan | SMC | SMF I | US Storage Center Portfolio | NAP | NAP | ||||||||||||||||||
| 44.01 | Property | US Storage Center Peoria | 19315 North 83rd Avenue | Peoria | Arizona | 85382 | Self Storage | |||||||||||||||||
| 44.02 | Property | US Storage Center Phoenix | 2331 West Indian School Road | Phoenix | Arizona | 85015 | Self Storage | |||||||||||||||||
| 45 | Loan | 51, 52 | SMC | SMF I | Drakeshire Apartments | Group 5 | Group A | 55 Suzanne Drive | Lapeer | Michigan | 48446 | Multifamily | ||||||||||||
| 46 | Loan | 51, 52 | SMC | SMF I | Drakeshire Plaza | Group 5 | Group A | 1779-1811 West Genesee Street | Lapeer | Michigan | 48446 | Retail | ||||||||||||
| 47 | Loan | 53 | GSMC | GSMC | Stonecrest Center | NAP | NAP | 3001 Stonecrest Promenade | Lithonia | Georgia | 30038 | Retail | ||||||||||||
| 48 | Loan | SMC | SMF I | Cook Street Office | NAP | NAP | 41865 Boardwalk | Palm Desert | California | 92111 | Office | |||||||||||||
| 49 | Loan | 54 | CGMRC | CGMRC | Montgomeryville Self Storage Portfolio | NAP | NAP | |||||||||||||||||
| 49.01 | Property | Xtra Space Self-Storage | 947 Bethlehem Pike | Montgomeryville | Pennsylvania | 18936 | Self Storage | |||||||||||||||||
| 49.02 | Property | Montgomeryville Mini Storage | 1070 Bethlehem Pike | Montgomeryville | Pennsylvania | 18936 | Self Storage | |||||||||||||||||
| 50 | Loan | MC-FiveMile | MC-FiveMile | Security Plus Self Storage | NAP | NAP | 2253 East University Drive | Mesa | Arizona | 85213 | Self Storage | |||||||||||||
| 51 | Loan | CCRE | CCRE | Scott & White Healthcare Copperas Cove | NAP | NAP | 239 West Highway 190 | Copperas Cove | Texas | 76522 | Office | |||||||||||||
| 52 | Loan | 55 | CCRE | CCRE | Planet Fitness Wentzville, MO | NAP | NAP | 99 Wentzville Bluffs Drive | Wentzville | Missouri | 63385 | Retail | ||||||||||||
| 53 | Loan | 56 | MC-FiveMile | MC-FiveMile | Midtown Crossing | NAP | NAP | 510 Gray Street | Houston | Texas | 77002 | Retail | ||||||||||||
| 54 | Loan | CGMRC | CGMRC | Denney’s Mini Storage | NAP | NAP | 2369 South Highway 89 | Chino Valley | Arizona | 86323 | Self Storage | |||||||||||||
| 55 | Loan | 57 | CGMRC | CGMRC | 849 West Armitage Avenue | NAP | NAP | 849 West Armitage Avenue | Chicago | Illinois | 60614 | Mixed Use | ||||||||||||
| 56 | Loan | SMC | SMF I | Fair Oaks and Levee Place | Group 6 | NAP | ||||||||||||||||||
| 56.01 | Property | Levee Place MHC | 2908 South Saint James Boulevard | Evansville | Indiana | 47714 | Manufactured Housing | |||||||||||||||||
| 56.02 | Property | Fair Oaks MHC | 1400 North Elm Street | Fairmount | Indiana | 46928 | Manufactured Housing | |||||||||||||||||
| 57 | Loan | SMC | SMF I | Windhorst MHC | Group 6 | NAP | 7515 East Washington Street | Indianapolis | Indiana | 46219 | Manufactured Housing | |||||||||||||
| A-2 |
| GSMS 2015-GC34 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, 11, 12 | CGMRC | CGMRC | Illinois Center | 2,091,889 | SF | 124.29 | 100,000,000 | 100,000,000 | ||||||||||||||||||
| 1.01 | Property | 111 East Wacker | CBD | 1969 | 2011-2014 | 1,018,462 | SF | Fee Simple | ||||||||||||||||||||
| 1.02 | Property | 233 North Michigan Avenue | CBD | 1972 | 2011-2014 | 1,073,427 | SF | Fee Simple | ||||||||||||||||||||
| 2 | Loan | 13, 14, 15 | CGMRC | CGMRC | 750 Lexington Avenue | Office/Retail | 1986 | NAP | 382,256 | SF | 340.09 | Fee Simple/Leasehold | 84,500,000 | 84,500,000 | ||||||||||||||
| 3 | Loan | 16, 17, 18, 19 | GSMC | GSMC | Hammons Hotel Portfolio | 1,869 | Rooms | 134,026.78 | 72,500,000 | 72,412,136 | ||||||||||||||||||
| 3.01 | Property | 20 | Embassy Suites Concord, NC | Full Service | 2007 | NAP | 308 | Rooms | Fee Simple/Leasehold | |||||||||||||||||||
| 3.02 | Property | Embassy Suites Murfreesboro, TN | Full Service | 2008 | NAP | 283 | Rooms | Fee Simple | ||||||||||||||||||||
| 3.03 | Property | Embassy Suites Norman, OK | Full Service | 2008 | NAP | 283 | Rooms | Fee Simple | ||||||||||||||||||||
| 3.04 | Property | Courtyard by Marriott Dallas/Allen, TX | Limited Service | 2010 | NAP | 228 | Rooms | Fee Simple | ||||||||||||||||||||
| 3.05 | Property | 21 | Renaissance by Marriott Phoenix/Glendale, AZ | Full Service | 2007 | NAP | 320 | Rooms | Fee Simple/Leasehold | |||||||||||||||||||
| 3.06 | Property | Embassy Suites Huntsville, AL | Full Service | 2006 | NAP | 295 | Rooms | Leasehold | ||||||||||||||||||||
| 3.07 | Property | Residence Inn by Marriott Kansas City, MO | Extended Stay | 2007 | 2015 | 152 | Rooms | Fee Simple | ||||||||||||||||||||
| 4 | Loan | 8, 22, 23 | SMC | SMF I | Parkside at So7 | Multifamily/Retail/Office | 2009, 2014 | NAP | 300 | Units | 180,333.33 | Fee Simple | 54,100,000 | 54,100,000 | ||||||||||||||
| 5 | Loan | CGMRC | CGMRC | 444-450 West 56th Street | School | 1917 | 1994 | 284,500 | SF | 105.45 | Fee Simple | 30,000,000 | 30,000,000 | |||||||||||||||
| 6 | Loan | 24, 25, 26 | GSMC | GSMC | Denton Center | Anchored | 1964, 1984, 2001 | NAP | 335,102 | SF | 88.78 | Fee Simple | 29,750,000 | 29,750,000 | ||||||||||||||
| 7 | Loan | CGMRC | CGMRC | Bluejay Grocery Portfolio | 239,393 | SF | 114.66 | 27,448,750 | 27,448,750 | |||||||||||||||||||
| 7.01 | Property | Pick N Save | Single Tenant Retail | 1999 | NAP | 61,910 | SF | Fee Simple | ||||||||||||||||||||
| 7.02 | Property | Marsh Kokomo | Single Tenant Retail | 2000 | NAP | 55,264 | SF | Fee Simple | ||||||||||||||||||||
| 7.03 | Property | Copps Madison | Single Tenant Retail | 1993 | 2006 | 66,704 | SF | Fee Simple | ||||||||||||||||||||
| 7.04 | Property | Tops Lockport | Single Tenant Retail | 1993 | NAP | 55,515 | SF | Fee Simple | ||||||||||||||||||||
| 8 | Loan | 27 | MC-FiveMile | MC-FiveMile | The Heights at State College Phase III | Student Housing | 2015 | NAP | 340 | Beds | 70,588.24 | Fee Simple | 24,000,000 | 24,000,000 | ||||||||||||||
| 9 | Loan | GSMC | GSMC | Festival at Sawmill Centre | Anchored | 1988-1993 | 2014 | 199,887 | SF | 117.42 | Fee Simple | 23,500,000 | 23,470,181 | |||||||||||||||
| 10 | Loan | 28, 29 | MC-FiveMile | MC-FiveMile | Woodlands Corporate Center and 7049 Williams Road Portfolio | 212,032 | SF | 109.89 | 23,300,000 | 23,300,000 | ||||||||||||||||||
| 10.01 | Property | Woodlands West | General Suburban | 2000, 2002, 2003, 2006, 2007 | NAP | 104,060 | SF | Fee Simple | ||||||||||||||||||||
| 10.02 | Property | 30 | Woodlands East | General Suburban | 2007 | NAP | 72,626 | SF | Fee Simple | |||||||||||||||||||
| 10.03 | Property | 7049 Williams Road | Flex | 1999 | NAP | 35,346 | SF | Fee Simple | ||||||||||||||||||||
| 11 | Loan | MC-FiveMile | MC-FiveMile | 615 Alpha Drive | Warehouse/Distribution | 1960 | 1980, 2010 | 327,496 | SF | 58.90 | Fee Simple | 19,290,000 | 19,290,000 | |||||||||||||||
| 12 | Loan | 31, 32, 33 | GSMC | GSMC | DoubleTree Hotel Universal | Full Service | 1972 | 2007-2008 | 742 | Rooms | 68,733.15 | Fee Simple | 18,500,000 | 18,500,000 | ||||||||||||||
| 13 | Loan | 34 | MC-FiveMile | MC-FiveMile | Regalia Mansfield/Dolce | Garden | 2014 | NAP | 154 | Units | 110,714.29 | Fee Simple | 17,050,000 | 17,050,000 | ||||||||||||||
| 14 | Loan | 35, 36 | CCRE | CCRE | Lake Fredrica Shopping Center | Anchored | 1988 | 2015-2016 | 89,285 | SF | 179.20 | Fee Simple | 16,000,000 | 16,000,000 | ||||||||||||||
| 15 | Loan | 37, 38, 39 | GSMC | GSMC | Westlake Center | General Suburban | 1985 | NAP | 180,578 | SF | 82.73 | Fee Simple/Leasehold | 14,940,000 | 14,940,000 | ||||||||||||||
| 16 | Loan | 37 | GSMC | GSMC | Church Lane Shopping Center | Anchored | 1965, 1981, 1987, 1995 | NAP | 95,742 | SF | 152.75 | Fee Simple | 14,625,000 | 14,625,000 | ||||||||||||||
| 17 | Loan | 8, 40, 41, 42 | SMC | SMF I | Hyatt Place Texas Portfolio | 387 | Rooms | 99,483.20 | 13,500,000 | 13,500,000 | ||||||||||||||||||
| 17.01 | Property | Hyatt Place Austin | Limited Service | 1999 | 2014 | 127 | Rooms | Fee Simple | ||||||||||||||||||||
| 17.02 | Property | Hyatt Place San Antonio | Limited Service | 1996 | 2008 | 126 | Rooms | Fee Simple | ||||||||||||||||||||
| 17.03 | Property | Hyatt Place Dallas | Limited Service | 1998 | 2007 | 134 | Rooms | Fee Simple | ||||||||||||||||||||
| 18 | Loan | CCRE | CCRE | Parkville Commons | Anchored | 2005 | NAP | 109,428 | SF | 115.14 | Fee Simple | 12,600,000 | 12,600,000 | |||||||||||||||
| 19 | Loan | 43 | CGMRC | CGMRC | Carnegie Park | Garden | 1987 | NAP | 176 | Units | 70,568.18 | Fee Simple | 12,420,000 | 12,420,000 | ||||||||||||||
| 20 | Loan | 44 | GSMC | GSMC | Shoppes at City Centre | Anchored | 1999 | NAP | 98,843 | SF | 124.95 | Fee Simple | 12,350,000 | 12,350,000 | ||||||||||||||
| 21 | Loan | CCRE | CCRE | GSP MHP Portfolio III | 347 | Pads | 35,416.26 | 12,305,000 | 12,289,443 | |||||||||||||||||||
| 21.01 | Property | Mill Creek Estates MHP | Manufactured Housing | 1994 | NAP | 173 | Pads | Fee Simple | ||||||||||||||||||||
| 21.02 | Property | Newberry Farms MHP | Manufactured Housing | 1970 | 2000 | 174 | Pads | Fee Simple | ||||||||||||||||||||
| 22 | Loan | CCRE | CCRE | Deer Run MHP | Manufactured Housing | 1965 | NAP | 250 | Pads | 48,338.81 | Fee Simple | 12,100,000 | 12,084,702 | |||||||||||||||
| 23 | Loan | 45 | CCRE | CCRE | LA Fitness Powell | Single Tenant Retail | 2007 | NAP | 53,206 | SF | 216.14 | Fee Simple | 11,500,000 | 11,500,000 | ||||||||||||||
| 24 | Loan | 8, 46 | CGMRC | CGMRC | Gratiot Crossing | Anchored | 1979, 2005 | NAP | 166,407 | SF | 67.00 | Fee Simple | 11,150,000 | 11,150,000 | ||||||||||||||
| A-3 |
| GSMS 2015-GC34 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 ($) | Cut-off Date Balance ($) | ||||||||||||||
| 25 | Loan | GSMC | GSMC | Pfeiffer Woods | General Suburban | 1998 | NAP | 115,730 | SF | 95.48 | Fee Simple | 11,050,000 | 11,050,000 | |||||||||||||||
| 26 | Loan | 47 | MC-FiveMile | MC-FiveMile | Artmore Hotel | Select Service | 1924 | 2009 | 102 | Rooms | 104,771.06 | Fee Simple | 10,700,000 | 10,686,649 | ||||||||||||||
| 27 | Loan | GSCRE | GSMC | Villas at Waters Edge | Independent Living | 2005 | NAP | 92 | Units | 115,217.39 | Fee Simple | 10,600,000 | 10,600,000 | |||||||||||||||
| 28 | Loan | GSCRE | GSMC | Copper Palms Apartment | Conventional | 1986 | NAP | 206 | Units | 50,606.80 | Fee Simple | 10,425,000 | 10,425,000 | |||||||||||||||
| 29 | Loan | 48 | CGMRC | CGMRC | Park on Clairmont | Garden | 1984, 1995 | 2007 | 111 | Units | 74,938.06 | Fee Simple | 8,318,125 | 8,318,125 | ||||||||||||||
| 30 | Loan | CGMRC | CGMRC | Station 3 Lofts | Garden | 2009 | NAP | 46 | Units | 169,565.22 | Fee Simple | 7,800,000 | 7,800,000 | |||||||||||||||
| 31 | Loan | 8, 49 | CGMRC | CGMRC | 222 East 59th Street | CBD | 2001 | NAP | 33,995 | SF | 220.62 | Leasehold | 7,500,000 | 7,500,000 | ||||||||||||||
| 32 | Loan | CCRE | CCRE | Meadowview MHP | Manufactured Housing | 1994 | NAP | 139 | Pads | 47,781.24 | Fee Simple | 6,650,000 | 6,641,593 | |||||||||||||||
| 33 | Loan | SMC | SMF I | Coors Central Shopping Center | Shadow Anchored | 1986 | NAP | 72,576 | SF | 90.14 | Fee Simple | 6,550,000 | 6,541,819 | |||||||||||||||
| 34 | Loan | 8 | SMC | SMF I | Genesis Plaza | General Suburban | 1988 | NAP | 57,685 | SF | 112.68 | Fee Simple | 6,500,000 | 6,500,000 | ||||||||||||||
| 35 | Loan | GSCRE | GSMC | North Village | Garden | 1983 | 2013 | 104 | Units | 59,903.85 | Fee Simple | 6,230,000 | 6,230,000 | |||||||||||||||
| 36 | Loan | GSCRE | GSMC | Canterbury Apartments | High-Rise | 1965 | NAP | 182 | Units | 33,473.70 | Fee Simple | 6,100,000 | 6,092,214 | |||||||||||||||
| 37 | Loan | 50 | CCRE | CCRE | Dobson Medical Office | Medical | 2002 | NAP | 29,466 | SF | 203.62 | Fee Simple | 6,000,000 | 6,000,000 | ||||||||||||||
| 38 | Loan | 8 | GSMC | GSMC | Surprise Crossing | Shadow Anchored | 2005 | NAP | 35,279 | SF | 165.60 | Fee Simple | 5,850,000 | 5,842,185 | ||||||||||||||
| 39 | Loan | MC-FiveMile | MC-FiveMile | 1445 North Loop West | General Suburban | 1979 | 2008 | 119,571 | SF | 48.39 | Fee Simple | 5,800,000 | 5,785,715 | |||||||||||||||
| 40 | Loan | MC-FiveMile | MC-FiveMile | Webster Plaza | Unanchored | 2004 | NAP | 23,820 | SF | 242.87 | Fee Simple | 5,800,000 | 5,785,247 | |||||||||||||||
| 41 | Loan | CCRE | CCRE | Tall Tree Apartments | Garden | 1973 | 2001 | 148 | Units | 38,513.51 | Fee Simple | 5,700,000 | 5,700,000 | |||||||||||||||
| 42 | Loan | SMC | SMF I | Oceanside Square | Unanchored | 1990 | NAP | 34,993 | SF | 148.60 | Fee Simple | 5,200,000 | 5,200,000 | |||||||||||||||
| 43 | Loan | GSMC | GSMC | Colonnade of Royal Forest Shopping Center | Unanchored | 2008 | NAP | 35,085 | SF | 145.36 | Fee Simple | 5,100,000 | 5,100,000 | |||||||||||||||
| 44 | Loan | SMC | SMF I | US Storage Center Portfolio | 95,805 | SF | 50.10 | 4,800,000 | 4,800,000 | |||||||||||||||||||
| 44.01 | Property | US Storage Center Peoria | Self Storage | 1997 | NAP | 58,110 | SF | Fee Simple | ||||||||||||||||||||
| 44.02 | Property | US Storage Center Phoenix | Self Storage | 1978 | NAP | 37,695 | SF | Fee Simple | ||||||||||||||||||||
| 45 | Loan | 51, 52 | SMC | SMF I | Drakeshire Apartments | Garden | 1964, 1973, 1984 | NAP | 156 | Units | 24,111.10 | Fee Simple | 3,768,000 | 3,761,332 | ||||||||||||||
| 46 | Loan | 51, 52 | SMC | SMF I | Drakeshire Plaza | Unanchored | 1964 | NAP | 17,343 | SF | 34.53 | Fee Simple | 600,000 | 598,938 | ||||||||||||||
| 47 | Loan | 53 | GSMC | GSMC | Stonecrest Center | Single Tenant Retail | 2005 | NAP | 44,553 | SF | 89.62 | Fee Simple | 4,000,000 | 3,992,908 | ||||||||||||||
| 48 | Loan | SMC | SMF I | Cook Street Office | General Suburban | 1989 | NAP | 41,009 | SF | 96.20 | Fee Simple | 3,950,000 | 3,945,096 | |||||||||||||||
| 49 | Loan | 54 | CGMRC | CGMRC | Montgomeryville Self Storage Portfolio | 62,175 | SF | 62.73 | 3,900,000 | 3,900,000 | ||||||||||||||||||
| 49.01 | Property | Xtra Space Self-Storage | Self Storage | 1989 | NAP | 39,775 | SF | Fee Simple | ||||||||||||||||||||
| 49.02 | Property | Montgomeryville Mini Storage | Self Storage | 1988 | NAP | 22,400 | SF | Fee Simple | ||||||||||||||||||||
| 50 | Loan | MC-FiveMile | MC-FiveMile | Security Plus Self Storage | Self Storage | 2001 | NAP | 60,063 | SF | 61.60 | Fee Simple | 3,700,000 | 3,700,000 | |||||||||||||||
| 51 | Loan | CCRE | CCRE | Scott & White Healthcare Copperas Cove | Medical | 2014 | NAP | 14,973 | SF | 247.11 | Fee Simple | 3,700,000 | 3,700,000 | |||||||||||||||
| 52 | Loan | 55 | CCRE | CCRE | Planet Fitness Wentzville, MO | Single Tenant Retail | 2015 | NAP | 22,335 | SF | 135.21 | Fee Simple | 3,025,000 | 3,019,806 | ||||||||||||||
| 53 | Loan | 56 | MC-FiveMile | MC-FiveMile | Midtown Crossing | Unanchored | 2004 | NAP | 14,788 | SF | 179.20 | Leasehold | 2,650,000 | 2,650,000 | ||||||||||||||
| 54 | Loan | CGMRC | CGMRC | Denney’s Mini Storage | Self Storage | 1990 | NAP | 46,300 | SF | 56.06 | Fee Simple | 2,600,000 | 2,595,401 | |||||||||||||||
| 55 | Loan | 57 | CGMRC | CGMRC | 849 West Armitage Avenue | Retail/Multifamily | 2015 | NAP | 4,911 | SF | 498.88 | Fee Simple | 2,450,000 | 2,450,000 | ||||||||||||||
| 56 | Loan | SMC | SMF I | Fair Oaks and Levee Place | 183 | Pads | 13,114.75 | 2,400,000 | 2,400,000 | |||||||||||||||||||
| 56.01 | Property | Levee Place MHC | Manufactured Housing | 1971 | NAP | 104 | Pads | Fee Simple | ||||||||||||||||||||
| 56.02 | Property | Fair Oaks MHC | Manufactured Housing | 1975 | NAP | 79 | Pads | Fee Simple | ||||||||||||||||||||
| 57 | Loan | SMC | SMF I | Windhorst MHC | Manufactured Housing | 1950 | NAP | 83 | Pads | 21,596.39 | Fee Simple | 1,792,500 | 1,792,500 | |||||||||||||||
| A-4 |
| GSMS 2015-GC34 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 ($) | ||||||||||||||
| 1 | Loan | 8, 9, 10, 11, 12 | CGMRC | CGMRC | Illinois Center | 100,000,000 | 11.8% | 91,499,858 | 4.49500% | 0.01090% | 4.48410% | 506,388.26 | 6,076,659.12 | 810,221.23 | ||||||||||||||
| 1.01 | Property | 111 East Wacker | 56,439,703 | |||||||||||||||||||||||||
| 1.02 | Property | 233 North Michigan Avenue | 43,560,297 | |||||||||||||||||||||||||
| 2 | Loan | 13, 14, 15 | CGMRC | CGMRC | 750 Lexington Avenue | 84,500,000 | 9.96% | 77,385,047 | 4.55000% | 0.01090% | 4.53910% | 430,663.14 | 5,167,957.68 | 231,895.54 | ||||||||||||||
| 3 | Loan | 16, 17, 18, 19 | GSMC | GSMC | Hammons Hotel Portfolio | 72,412,136 | 8.5% | 59,519,809 | 4.95350% | 0.01090% | 4.94260% | 387,137.92 | 4,645,655.04 | 952,092.30 | ||||||||||||||
| 3.01 | Property | 20 | Embassy Suites Concord, NC | 18,048,176 | ||||||||||||||||||||||||
| 3.02 | Property | Embassy Suites Murfreesboro, TN | 14,652,775 | |||||||||||||||||||||||||
| 3.03 | Property | Embassy Suites Norman, OK | 11,350,342 | |||||||||||||||||||||||||
| 3.04 | Property | Courtyard by Marriott Dallas/Allen, TX | 9,010,491 | |||||||||||||||||||||||||
| 3.05 | Property | 21 | Renaissance by Marriott Phoenix/Glendale, AZ | 8,671,336 | ||||||||||||||||||||||||
| 3.06 | Property | Embassy Suites Huntsville, AL | 7,316,282 | |||||||||||||||||||||||||
| 3.07 | Property | Residence Inn by Marriott Kansas City, MO | 3,362,734 | |||||||||||||||||||||||||
| 4 | Loan | 8, 22, 23 | SMC | SMF I | Parkside at So7 | 54,100,000 | 6.4% | 49,696,665 | 4.74400% | 0.01090% | 4.73310% | 282,015.59 | 3,384,187.08 | |||||||||||||||
| 5 | Loan | CGMRC | CGMRC | 444-450 West 56th Street | 30,000,000 | 3.5% | 30,000,000 | 4.30000% | 0.01090% | 4.28910% | 108,993.06 | 1,307,916.72 | ||||||||||||||||
| 6 | Loan | 24, 25, 26 | GSMC | GSMC | Denton Center | 29,750,000 | 3.5% | 29,750,000 | 4.50000% | 0.04840% | 4.45160% | 113,111.98 | 1,357,343.76 | |||||||||||||||
| 7 | Loan | CGMRC | CGMRC | Bluejay Grocery Portfolio | 27,448,750 | 3.2% | 24,028,520 | 4.50000% | 0.01090% | 4.48910% | 139,078.78 | 1,668,945.36 | ||||||||||||||||
| 7.01 | Property | Pick N Save | 9,956,250 | |||||||||||||||||||||||||
| 7.02 | Property | Marsh Kokomo | 6,582,000 | |||||||||||||||||||||||||
| 7.03 | Property | Copps Madison | 6,437,500 | |||||||||||||||||||||||||
| 7.04 | Property | Tops Lockport | 4,473,000 | |||||||||||||||||||||||||
| 8 | Loan | 27 | MC-FiveMile | MC-FiveMile | The Heights at State College Phase III | 24,000,000 | 2.8% | 21,978,736 | 4.55000% | 0.01090% | 4.53910% | 122,318.53 | 1,467,822.36 | |||||||||||||||
| 9 | Loan | GSMC | GSMC | Festival at Sawmill Centre | 23,470,181 | 2.8% | 19,132,834 | 4.70350% | 0.04090% | 4.66260% | 121,929.33 | 1,463,151.96 | ||||||||||||||||
| 10 | Loan | 28, 29 | MC-FiveMile | MC-FiveMile | Woodlands Corporate Center and 7049 Williams Road Portfolio | 23,300,000 | 2.7% | 20,567,386 | 4.87000% | 0.01090% | 4.85910% | 123,234.81 | 1,478,817.72 | |||||||||||||||
| 10.01 | Property | Woodlands West | 9,835,000 | |||||||||||||||||||||||||
| 10.02 | Property | 30 | Woodlands East | 8,507,000 | ||||||||||||||||||||||||
| 10.03 | Property | 7049 Williams Road | 4,958,000 | |||||||||||||||||||||||||
| 11 | Loan | MC-FiveMile | MC-FiveMile | 615 Alpha Drive | 19,290,000 | 2.3% | 16,554,553 | 4.68200% | 0.01090% | 4.67110% | 99,836.64 | 1,198,039.68 | ||||||||||||||||
| 12 | Loan | 31, 32, 33 | GSMC | GSMC | DoubleTree Hotel Universal | 18,500,000 | 2.2% | 15,161,989 | 4.90000% | 0.01090% | 4.88910% | 98,184.44 | 1,178,213.28 | 172,486.19 | ||||||||||||||
| 13 | Loan | 34 | MC-FiveMile | MC-FiveMile | Regalia Mansfield/Dolce | 17,050,000 | 2.0% | 14,990,505 | 4.69000% | 0.01090% | 4.67910% | 88,325.30 | 1,059,903.60 | |||||||||||||||
| 14 | Loan | 35, 36 | CCRE | CCRE | Lake Fredrica Shopping Center | 16,000,000 | 1.9% | 13,507,991 | 5.00400% | 0.03090% | 4.97310% | 85,930.58 | 1,031,166.96 | |||||||||||||||
| 15 | Loan | 37, 38, 39 | GSMC | GSMC | Westlake Center | 14,940,000 | 1.8% | 13,077,588 | 4.49900% | 0.01090% | 4.48810% | 75,689.91 | 908,278.92 | |||||||||||||||
| 16 | Loan | 37 | GSMC | GSMC | Church Lane Shopping Center | 14,625,000 | 1.7% | 12,831,599 | 4.60000% | 0.01090% | 4.58910% | 74,974.24 | 899,690.88 | |||||||||||||||
| 17 | Loan | 8, 40, 41, 42 | SMC | SMF I | Hyatt Place Texas Portfolio | 13,500,000 | 1.6% | 12,417,971 | 4.82000% | 0.04090% | 4.77910% | 70,993.12 | 851,917.44 | 131,468.73 | ||||||||||||||
| 17.01 | Property | Hyatt Place Austin | 6,487,013 | |||||||||||||||||||||||||
| 17.02 | Property | Hyatt Place San Antonio | 3,681,818 | |||||||||||||||||||||||||
| 17.03 | Property | Hyatt Place Dallas | 3,331,169 | |||||||||||||||||||||||||
| 18 | Loan | CCRE | CCRE | Parkville Commons | 12,600,000 | 1.5% | 8,864,107 | 4.85000% | 0.03090% | 4.81910% | 75,836.44 | 910,037.28 | ||||||||||||||||
| 19 | Loan | 43 | CGMRC | CGMRC | Carnegie Park | 12,420,000 | 1.5% | 10,726,925 | 4.93000% | 0.05840% | 4.87160% | 66,142.92 | 793,715.04 | |||||||||||||||
| 20 | Loan | 44 | GSMC | GSMC | Shoppes at City Centre | 12,350,000 | 1.5% | 12,350,000 | 4.56950% | 0.05090% | 4.51860% | 47,680.93 | 572,171.16 | |||||||||||||||
| 21 | Loan | CCRE | CCRE | GSP MHP Portfolio III | 12,289,443 | 1.4% | 10,025,025 | 4.72350% | 0.05840% | 4.66510% | 63,992.30 | 767,907.60 | ||||||||||||||||
| 21.01 | Property | Mill Creek Estates MHP | 9,138,432 | |||||||||||||||||||||||||
| 21.02 | Property | Newberry Farms MHP | 3,151,011 | |||||||||||||||||||||||||
| 22 | Loan | CCRE | CCRE | Deer Run MHP | 12,084,702 | 1.4% | 9,858,008 | 4.72350% | 0.05840% | 4.66510% | 62,926.20 | 755,114.40 | ||||||||||||||||
| 23 | Loan | 45 | CCRE | CCRE | LA Fitness Powell | 11,500,000 | 1.4% | 11,063,637 | 5.32400% | 0.03090% | 5.29310% | 64,031.54 | 768,378.48 | |||||||||||||||
| 24 | Loan | 8, 46 | CGMRC | CGMRC | Gratiot Crossing | 11,150,000 | 1.3% | 9,512,265 | 4.46000% | 0.01090% | 4.44910% | 56,230.72 | 674,768.64 | |||||||||||||||
| A-5 |
| GSMS 2015-GC34 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 ($) | Companion Loan Monthly Debt Service ($) | ||||||||||||||
| 25 | Loan | GSMC | GSMC | Pfeiffer Woods | 11,050,000 | 1.3% | 9,672,513 | 4.49900% | 0.01090% | 4.48810% | 55,982.16 | 671,785.92 | ||||||||||||||||
| 26 | Loan | 47 | MC-FiveMile | MC-FiveMile | Artmore Hotel | 10,686,649 | 1.3% | 8,738,320 | 4.79500% | 0.01090% | 4.78410% | 56,106.86 | 673,282.32 | |||||||||||||||
| 27 | Loan | GSCRE | GSMC | Villas at Waters Edge | 10,600,000 | 1.2% | 9,110,065 | 4.73750% | 0.05090% | 4.68660% | 55,214.78 | 662,577.36 | ||||||||||||||||
| 28 | Loan | GSCRE | GSMC | Copper Palms Apartment | 10,425,000 | 1.2% | 9,589,491 | 4.83150% | 0.01090% | 4.82060% | 54,895.03 | 658,740.36 | ||||||||||||||||
| 29 | Loan | 48 | CGMRC | CGMRC | Park on Clairmont | 8,318,125 | 1.0% | 7,401,944 | 4.71000% | 0.01090% | 4.69910% | 43,190.95 | 518,291.40 | |||||||||||||||
| 30 | Loan | CGMRC | CGMRC | Station 3 Lofts | 7,800,000 | 0.9% | 6,859,084 | 4.70000% | 0.05970% | 4.64030% | 40,453.75 | 485,445.00 | ||||||||||||||||
| 31 | Loan | 8, 49 | CGMRC | CGMRC | 222 East 59th Street | 7,500,000 | 0.9% | 6,879,405 | 4.65000% | 0.01090% | 4.63910% | 38,672.76 | 464,073.12 | |||||||||||||||
| 32 | Loan | CCRE | CCRE | Meadowview MHP | 6,641,593 | 0.8% | 5,417,831 | 4.72350% | 0.07840% | 4.64510% | 34,583.41 | 415,000.92 | ||||||||||||||||
| 33 | Loan | SMC | SMF I | Coors Central Shopping Center | 6,541,819 | 0.8% | 5,348,266 | 4.79000% | 0.06090% | 4.72910% | 34,326.00 | 411,912.00 | ||||||||||||||||
| 34 | Loan | 8 | SMC | SMF I | Genesis Plaza | 6,500,000 | 0.8% | 5,716,936 | 4.70800% | 0.05090% | 4.65710% | 33,742.72 | 404,912.64 | |||||||||||||||
| 35 | Loan | GSCRE | GSMC | North Village | 6,230,000 | 0.7% | 5,305,117 | 4.39150% | 0.01090% | 4.38060% | 31,166.13 | 373,993.56 | ||||||||||||||||
| 36 | Loan | GSCRE | GSMC | Canterbury Apartments | 6,092,214 | 0.7% | 4,961,034 | 4.67150% | 0.05090% | 4.62060% | 31,532.50 | 378,390.00 | ||||||||||||||||
| 37 | Loan | 50 | CCRE | CCRE | Dobson Medical Office | 6,000,000 | 0.7% | 5,183,806 | 4.94300% | 0.03090% | 4.91210% | 32,000.61 | 384,007.32 | |||||||||||||||
| 38 | Loan | 8 | GSMC | GSMC | Surprise Crossing | 5,842,185 | 0.7% | 4,717,002 | 4.42050% | 0.05840% | 4.36210% | 29,365.40 | 352,384.80 | |||||||||||||||
| 39 | Loan | MC-FiveMile | MC-FiveMile | 1445 North Loop West | 5,785,715 | 0.7% | 4,705,944 | 4.60000% | 0.01090% | 4.58910% | 29,733.37 | 356,800.44 | ||||||||||||||||
| 40 | Loan | MC-FiveMile | MC-FiveMile | Webster Plaza | 5,785,247 | 0.7% | 4,680,149 | 4.44000% | 0.01090% | 4.42910% | 29,181.34 | 350,176.08 | ||||||||||||||||
| 41 | Loan | CCRE | CCRE | Tall Tree Apartments | 5,700,000 | 0.7% | 4,926,435 | 4.95750% | 0.03090% | 4.92660% | 30,450.95 | 365,411.40 | ||||||||||||||||
| 42 | Loan | SMC | SMF I | Oceanside Square | 5,200,000 | 0.6% | 4,470,362 | 4.75000% | 0.01090% | 4.73910% | 27,125.66 | 325,507.92 | ||||||||||||||||
| 43 | Loan | GSMC | GSMC | Colonnade of Royal Forest Shopping Center | 5,100,000 | 0.6% | 4,137,926 | 4.60000% | 0.01090% | 4.58910% | 26,144.86 | 313,738.32 | ||||||||||||||||
| 44 | Loan | SMC | SMF I | US Storage Center Portfolio | 4,800,000 | 0.6% | 4,418,009 | 4.86000% | 0.06090% | 4.79910% | 25,358.31 | 304,299.72 | ||||||||||||||||
| 44.01 | Property | US Storage Center Peoria | 3,211,268 | |||||||||||||||||||||||||
| 44.02 | Property | US Storage Center Phoenix | 1,588,732 | |||||||||||||||||||||||||
| 45 | Loan | 51, 52 | SMC | SMF I | Drakeshire Apartments | 3,761,332 | 0.4% | 2,780,957 | 4.64700% | 0.01090% | 4.63610% | 21,259.40 | 255,112.80 | |||||||||||||||
| 46 | Loan | 51, 52 | SMC | SMF I | Drakeshire Plaza | 598,938 | 0.1% | 442,828 | 4.64700% | 0.01090% | 4.63610% | 3,385.25 | 40,623.00 | |||||||||||||||
| 47 | Loan | 53 | GSMC | GSMC | Stonecrest Center | 3,992,908 | 0.5% | 2,950,690 | 4.63350% | 0.05090% | 4.58260% | 22,537.48 | 270,449.76 | |||||||||||||||
| 48 | Loan | SMC | SMF I | Cook Street Office | 3,945,096 | 0.5% | 3,228,733 | 4.82200% | 0.01090% | 4.81110% | 20,776.84 | 249,322.08 | ||||||||||||||||
| 49 | Loan | 54 | CGMRC | CGMRC | Montgomeryville Self Storage Portfolio | 3,900,000 | 0.5% | 3,359,869 | 4.83000% | 0.01090% | 4.81910% | 20,532.73 | 246,392.76 | |||||||||||||||
| 49.01 | Property | Xtra Space Self-Storage | 2,300,000 | |||||||||||||||||||||||||
| 49.02 | Property | Montgomeryville Mini Storage | 1,600,000 | |||||||||||||||||||||||||
| 50 | Loan | MC-FiveMile | MC-FiveMile | Security Plus Self Storage | 3,700,000 | 0.4% | 3,238,589 | 4.49500% | 0.01090% | 4.48410% | 18,736.37 | 224,836.44 | ||||||||||||||||
| 51 | Loan | CCRE | CCRE | Scott & White Healthcare Copperas Cove | 3,700,000 | 0.4% | 3,049,432 | 5.07100% | 0.03090% | 5.04010% | 20,023.26 | 240,279.12 | ||||||||||||||||
| 52 | Loan | 55 | CCRE | CCRE | Planet Fitness Wentzville, MO | 3,019,806 | 0.4% | 2,249,509 | 4.85000% | 0.03090% | 4.81910% | 17,420.49 | 209,045.88 | |||||||||||||||
| 53 | Loan | 56 | MC-FiveMile | MC-FiveMile | Midtown Crossing | 2,650,000 | 0.3% | 2,256,941 | 5.04000% | 0.01090% | 5.02910% | 14,615.86 | 175,390.32 | |||||||||||||||
| 54 | Loan | CGMRC | CGMRC | Denney’s Mini Storage | 2,595,401 | 0.3% | 1,919,135 | 4.65000% | 0.06090% | 4.58910% | 14,673.90 | 176,086.80 | ||||||||||||||||
| 55 | Loan | 57 | CGMRC | CGMRC | 849 West Armitage Avenue | 2,450,000 | 0.3% | 2,001,949 | 4.81000% | 0.01090% | 4.79910% | 12,869.11 | 154,429.32 | |||||||||||||||
| 56 | Loan | SMC | SMF I | Fair Oaks and Levee Place | 2,400,000 | 0.3% | 2,041,073 | 4.80000% | 0.01090% | 4.78910% | 12,591.97 | 151,103.64 | ||||||||||||||||
| 56.01 | Property | Levee Place MHC | 1,582,500 | |||||||||||||||||||||||||
| 56.02 | Property | Fair Oaks MHC | 817,500 | |||||||||||||||||||||||||
| 57 | Loan | SMC | SMF I | Windhorst MHC | 1,792,500 | 0.2% | 1,524,426 | 4.80000% | 0.01090% | 4.78910% | 9,404.63 | 112,855.56 | ||||||||||||||||
| A-6 |
| GSMS 2015-GC34 Annex A | ||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Companion Loan Annual Debt Service ($) | Amortization Type | Interest Accrual Method | Seasoning | Original Interest-Only Period (Mos.) | Remaining Interest-Only Period (Mos.) | �� | Original Term To Maturity / ARD (Mos.) | Remaining Term To Maturity / ARD (Mos.) | Original Amortization Term (Mos.) | |||||||||||||
| 1 | Loan | 8, 9, 10, 11, 12 | CGMRC | CGMRC | Illinois Center | 9,722,654.76 | Interest Only, Then Amortizing | Actual/360 | 2 | 60 | 58 | 120 | 118 | 360 | ||||||||||||||
| 1.01 | Property | 111 East Wacker | ||||||||||||||||||||||||||
| 1.02 | Property | 233 North Michigan Avenue | ||||||||||||||||||||||||||
| 2 | Loan | 13, 14, 15 | CGMRC | CGMRC | 750 Lexington Avenue | 2,782,746.48 | Interest Only, Then Amortizing | Actual/360 | 0 | 60 | 60 | 120 | 120 | 360 | ||||||||||||||
| 3 | Loan | 16, 17, 18, 19 | GSMC | GSMC | Hammons Hotel Portfolio | 11,425,107.60 | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | ||||||||||||||
| 3.01 | Property | 20 | Embassy Suites Concord, NC | |||||||||||||||||||||||||
| 3.02 | Property | Embassy Suites Murfreesboro, TN | ||||||||||||||||||||||||||
| 3.03 | Property | Embassy Suites Norman, OK | ||||||||||||||||||||||||||
| 3.04 | Property | Courtyard by Marriott Dallas/Allen, TX | ||||||||||||||||||||||||||
| 3.05 | Property | 21 | Renaissance by Marriott Phoenix/Glendale, AZ | |||||||||||||||||||||||||
| 3.06 | Property | Embassy Suites Huntsville, AL | ||||||||||||||||||||||||||
| 3.07 | Property | Residence Inn by Marriott Kansas City, MO | ||||||||||||||||||||||||||
| 4 | Loan | 8, 22, 23 | SMC | SMF I | Parkside at So7 | Interest Only, Then Amortizing | Actual/360 | 0 | 60 | 60 | 120 | 120 | 360 | |||||||||||||||
| 5 | Loan | CGMRC | CGMRC | 444-450 West 56th Street | Interest Only | Actual/360 | 0 | 120 | 120 | 120 | 120 | 0 | ||||||||||||||||
| 6 | Loan | 24, 25, 26 | GSMC | GSMC | Denton Center | Interest Only | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 | |||||||||||||||
| 7 | Loan | CGMRC | CGMRC | Bluejay Grocery Portfolio | Interest Only, Then Amortizing | Actual/360 | 2 | 36 | 34 | 120 | 118 | 360 | ||||||||||||||||
| 7.01 | Property | Pick N Save | ||||||||||||||||||||||||||
| 7.02 | Property | Marsh Kokomo | ||||||||||||||||||||||||||
| 7.03 | Property | Copps Madison | ||||||||||||||||||||||||||
| 7.04 | Property | Tops Lockport | ||||||||||||||||||||||||||
| 8 | Loan | 27 | MC-FiveMile | MC-FiveMile | The Heights at State College Phase III | Interest Only, Then Amortizing | Actual/360 | 1 | 60 | 59 | 120 | 119 | 360 | |||||||||||||||
| 9 | Loan | GSMC | GSMC | Festival at Sawmill Centre | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | ||||||||||||||||
| 10 | Loan | 28, 29 | MC-FiveMile | MC-FiveMile | Woodlands Corporate Center and 7049 Williams Road Portfolio | Interest Only, Then Amortizing | Actual/360 | 1 | 36 | 35 | 120 | 119 | 360 | |||||||||||||||
| 10.01 | Property | Woodlands West | ||||||||||||||||||||||||||
| 10.02 | Property | 30 | Woodlands East | |||||||||||||||||||||||||
| 10.03 | Property | 7049 Williams Road | ||||||||||||||||||||||||||
| 11 | Loan | MC-FiveMile | MC-FiveMile | 615 Alpha Drive | Interest Only, Then Amortizing | Actual/360 | 0 | 24 | 24 | 120 | 120 | 360 | ||||||||||||||||
| 12 | Loan | 31, 32, 33 | GSMC | GSMC | DoubleTree Hotel Universal | 2,069,834.28 | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | ||||||||||||||
| 13 | Loan | 34 | MC-FiveMile | MC-FiveMile | Regalia Mansfield/Dolce | Interest Only, Then Amortizing | Actual/360 | 2 | 36 | 34 | 120 | 118 | 360 | |||||||||||||||
| 14 | Loan | 35, 36 | CCRE | CCRE | Lake Fredrica Shopping Center | Interest Only, Then Amortizing | Actual/360 | 1 | 12 | 11 | 120 | 119 | 360 | |||||||||||||||
| 15 | Loan | 37, 38, 39 | GSMC | GSMC | Westlake Center | Interest Only, Then Amortizing | Actual/360 | 1 | 36 | 35 | 120 | 119 | 360 | |||||||||||||||
| 16 | Loan | 37 | GSMC | GSMC | Church Lane Shopping Center | Interest Only, Then Amortizing | Actual/360 | 1 | 36 | 35 | 120 | 119 | 360 | |||||||||||||||
| 17 | Loan | 8, 40, 41, 42 | SMC | SMF I | Hyatt Place Texas Portfolio | 1,577,624.76 | Amortizing | Actual/360 | 0 | 0 | 0 | 60 | 60 | 360 | ||||||||||||||
| 17.01 | Property | Hyatt Place Austin | ||||||||||||||||||||||||||
| 17.02 | Property | Hyatt Place San Antonio | ||||||||||||||||||||||||||
| 17.03 | Property | Hyatt Place Dallas | ||||||||||||||||||||||||||
| 18 | Loan | CCRE | CCRE | Parkville Commons | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 276 | ||||||||||||||||
| 19 | Loan | 43 | CGMRC | CGMRC | Carnegie Park | Interest Only, Then Amortizing | Actual/360 | 1 | 24 | 23 | 120 | 119 | 360 | |||||||||||||||
| 20 | Loan | 44 | GSMC | GSMC | Shoppes at City Centre | Interest Only | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 | |||||||||||||||
| 21 | Loan | CCRE | CCRE | GSP MHP Portfolio III | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | ||||||||||||||||
| 21.01 | Property | Mill Creek Estates MHP | ||||||||||||||||||||||||||
| 21.02 | Property | Newberry Farms MHP | ||||||||||||||||||||||||||
| 22 | Loan | CCRE | CCRE | Deer Run MHP | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | ||||||||||||||||
| 23 | Loan | 45 | CCRE | CCRE | LA Fitness Powell | Interest Only, Then Amortizing - ARD | Actual/360 | 0 | 27 | 27 | 60 | 60 | 360 | |||||||||||||||
| 24 | Loan | 8, 46 | CGMRC | CGMRC | Gratiot Crossing | Interest Only, Then Amortizing | Actual/360 | 1 | 24 | 23 | 120 | 119 | 360 | |||||||||||||||
| A-7 |
| GSMS 2015-GC34 Annex A | ||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Companion Loan Annual Debt Service ($) | Amortization Type | Interest Accrual Method | Seasoning | Original Interest-Only Period (Mos.) | Remaining Interest-Only Period (Mos.) | Original Term To Maturity / ARD (Mos.) | Remaining Term To Maturity / ARD (Mos.) | Original Amortization Term (Mos.) | ||||||||||||||
| 25 | Loan | GSMC | GSMC | Pfeiffer Woods | Interest Only, Then Amortizing | Actual/360 | 1 | 36 | 35 | 120 | 119 | 360 | ||||||||||||||||
| 26 | Loan | 47 | MC-FiveMile | MC-FiveMile | Artmore Hotel | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | |||||||||||||||
| 27 | Loan | GSCRE | GSMC | Villas at Waters Edge | Interest Only, Then Amortizing | Actual/360 | 0 | 24 | 24 | 120 | 120 | 360 | ||||||||||||||||
| 28 | Loan | GSCRE | GSMC | Copper Palms Apartment | Interest Only, Then Amortizing | Actual/360 | 0 | 60 | 60 | 120 | 120 | 360 | ||||||||||||||||
| 29 | Loan | 48 | CGMRC | CGMRC | Park on Clairmont | Interest Only, Then Amortizing | Actual/360 | 1 | 42 | 41 | 120 | 119 | 360 | |||||||||||||||
| 30 | Loan | CGMRC | CGMRC | Station 3 Lofts | Interest Only, Then Amortizing | Actual/360 | 1 | 36 | 35 | 120 | 119 | 360 | ||||||||||||||||
| 31 | Loan | 8, 49 | CGMRC | CGMRC | 222 East 59th Street | Interest Only, Then Amortizing | Actual/360 | 0 | 60 | 60 | 120 | 120 | 360 | |||||||||||||||
| 32 | Loan | CCRE | CCRE | Meadowview MHP | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | ||||||||||||||||
| 33 | Loan | SMC | SMF I | Coors Central Shopping Center | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | ||||||||||||||||
| 34 | Loan | 8 | SMC | SMF I | Genesis Plaza | Interest Only, Then Amortizing | Actual/360 | 1 | 36 | 35 | 120 | 119 | 360 | |||||||||||||||
| 35 | Loan | GSCRE | GSMC | North Village | Interest Only, Then Amortizing | Actual/360 | 1 | 24 | 23 | 120 | 119 | 360 | ||||||||||||||||
| 36 | Loan | GSCRE | GSMC | Canterbury Apartments | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | ||||||||||||||||
| 37 | Loan | 50 | CCRE | CCRE | Dobson Medical Office | Interest Only, Then Amortizing | Actual/360 | 1 | 24 | 23 | 120 | 119 | 360 | |||||||||||||||
| 38 | Loan | 8 | GSMC | GSMC | Surprise Crossing | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | |||||||||||||||
| 39 | Loan | MC-FiveMile | MC-FiveMile | 1445 North Loop West | Amortizing | Actual/360 | 2 | 0 | 0 | 120 | 118 | 360 | ||||||||||||||||
| 40 | Loan | MC-FiveMile | MC-FiveMile | Webster Plaza | Amortizing | Actual/360 | 2 | 0 | 0 | 120 | 118 | 360 | ||||||||||||||||
| 41 | Loan | CCRE | CCRE | Tall Tree Apartments | Interest Only, Then Amortizing | Actual/360 | 1 | 24 | 23 | 120 | 119 | 360 | ||||||||||||||||
| 42 | Loan | SMC | SMF I | Oceanside Square | Interest Only, Then Amortizing | Actual/360 | 1 | 24 | 23 | 120 | 119 | 360 | ||||||||||||||||
| 43 | Loan | GSMC | GSMC | Colonnade of Royal Forest Shopping Center | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | ||||||||||||||||
| 44 | Loan | SMC | SMF I | US Storage Center Portfolio | Amortizing | Actual/360 | 0 | 0 | 0 | 60 | 60 | 360 | ||||||||||||||||
| 44.01 | Property | US Storage Center Peoria | ||||||||||||||||||||||||||
| 44.02 | Property | US Storage Center Phoenix | ||||||||||||||||||||||||||
| 45 | Loan | 51, 52 | SMC | SMF I | Drakeshire Apartments | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 300 | |||||||||||||||
| 46 | Loan | 51, 52 | SMC | SMF I | Drakeshire Plaza | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 300 | |||||||||||||||
| 47 | Loan | 53 | GSMC | GSMC | Stonecrest Center | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 300 | |||||||||||||||
| 48 | Loan | SMC | SMF I | Cook Street Office | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | ||||||||||||||||
| 49 | Loan | 54 | CGMRC | CGMRC | Montgomeryville Self Storage Portfolio | Interest Only, Then Amortizing | Actual/360 | 0 | 24 | 24 | 120 | 120 | 360 | |||||||||||||||
| 49.01 | Property | Xtra Space Self-Storage | ||||||||||||||||||||||||||
| 49.02 | Property | Montgomeryville Mini Storage | ||||||||||||||||||||||||||
| 50 | Loan | MC-FiveMile | MC-FiveMile | Security Plus Self Storage | Interest Only, Then Amortizing | Actual/360 | 2 | 36 | 34 | 120 | 118 | 360 | ||||||||||||||||
| 51 | Loan | CCRE | CCRE | Scott & White Healthcare Copperas Cove | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | ||||||||||||||||
| 52 | Loan | 55 | CCRE | CCRE | Planet Fitness Wentzville, MO | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 300 | |||||||||||||||
| 53 | Loan | 56 | MC-FiveMile | MC-FiveMile | Midtown Crossing | Interest Only, Then Amortizing | Actual/360 | 3 | 24 | 21 | 120 | 117 | 342 | |||||||||||||||
| 54 | Loan | CGMRC | CGMRC | Denney’s Mini Storage | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 300 | ||||||||||||||||
| 55 | Loan | 57 | CGMRC | CGMRC | 849 West Armitage Avenue | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | |||||||||||||||
| 56 | Loan | SMC | SMF I | Fair Oaks and Levee Place | Interest Only, Then Amortizing | Actual/360 | 1 | 18 | 17 | 120 | 119 | 360 | ||||||||||||||||
| 56.01 | Property | Levee Place MHC | ||||||||||||||||||||||||||
| 56.02 | Property | Fair Oaks MHC | ||||||||||||||||||||||||||
| 57 | Loan | SMC | SMF I | Windhorst MHC | Interest Only, Then Amortizing | Actual/360 | 1 | 18 | 17 | 120 | 119 | 360 | ||||||||||||||||
| A-8 |
| GSMS 2015-GC34 Annex A | ||||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Remaining Amortization Term (Mos.) | Origination Date | Due Date | First Due Date | Last IO Due Date | First P&I Due Date | Maturity Date / ARD | ARD (Yes / No) | Final Maturity Date | Grace Period- Late Fee | |||||||||||||||
| 1 | Loan | 8, 9, 10, 11, 12 | CGMRC | CGMRC | Illinois Center | 360 | 8/4/2015 | 6 | 9/6/2015 | 8/6/2020 | 9/6/2020 | 8/6/2025 | No | 0 | ||||||||||||||||
| 1.01 | Property | 111 East Wacker | ||||||||||||||||||||||||||||
| 1.02 | Property | 233 North Michigan Avenue | ||||||||||||||||||||||||||||
| 2 | Loan | 13, 14, 15 | CGMRC | CGMRC | 750 Lexington Avenue | 360 | 9/10/2015 | 6 | 11/6/2015 | 10/6/2020 | 11/6/2020 | 10/6/2025 | No | 0 | ||||||||||||||||
| 3 | Loan | 16, 17, 18, 19 | GSMC | GSMC | Hammons Hotel Portfolio | 359 | 8/13/2015 | 6 | 10/6/2015 | 10/6/2015 | 9/6/2025 | No | 0 | |||||||||||||||||
| 3.01 | Property | 20 | Embassy Suites Concord, NC | |||||||||||||||||||||||||||
| 3.02 | Property | Embassy Suites Murfreesboro, TN | ||||||||||||||||||||||||||||
| 3.03 | Property | Embassy Suites Norman, OK | ||||||||||||||||||||||||||||
| 3.04 | Property | Courtyard by Marriott Dallas/Allen, TX | ||||||||||||||||||||||||||||
| 3.05 | Property | 21 | Renaissance by Marriott Phoenix/Glendale, AZ | |||||||||||||||||||||||||||
| 3.06 | Property | Embassy Suites Huntsville, AL | ||||||||||||||||||||||||||||
| 3.07 | Property | Residence Inn by Marriott Kansas City, MO | ||||||||||||||||||||||||||||
| 4 | Loan | 8, 22, 23 | SMC | SMF I | Parkside at So7 | 360 | 9/15/2015 | 6 | 11/6/2015 | 10/6/2020 | 11/6/2020 | 10/6/2025 | No | 0 | ||||||||||||||||
| 5 | Loan | CGMRC | CGMRC | 444-450 West 56th Street | 0 | 9/18/2015 | 6 | 11/6/2015 | 10/6/2025 | 10/6/2025 | No | 0 | ||||||||||||||||||
| 6 | Loan | 24, 25, 26 | GSMC | GSMC | Denton Center | 0 | 8/28/2015 | 6 | 10/6/2015 | 9/6/2025 | 9/6/2025 | No | 0 | |||||||||||||||||
| 7 | Loan | CGMRC | CGMRC | Bluejay Grocery Portfolio | 360 | 7/29/2015 | 6 | 9/6/2015 | 8/6/2018 | 9/6/2018 | 8/6/2025 | No | 0 | |||||||||||||||||
| 7.01 | Property | Pick N Save | ||||||||||||||||||||||||||||
| 7.02 | Property | Marsh Kokomo | ||||||||||||||||||||||||||||
| 7.03 | Property | Copps Madison | ||||||||||||||||||||||||||||
| 7.04 | Property | Tops Lockport | ||||||||||||||||||||||||||||
| 8 | Loan | 27 | MC-FiveMile | MC-FiveMile | The Heights at State College Phase III | 360 | 8/21/2015 | 6 | 10/6/2015 | 9/6/2020 | 10/6/2020 | 9/6/2025 | No | 0 | ||||||||||||||||
| 9 | Loan | GSMC | GSMC | Festival at Sawmill Centre | 359 | 9/1/2015 | 6 | 10/6/2015 | 10/6/2015 | 9/6/2025 | No | 0 | ||||||||||||||||||
| 10 | Loan | 28, 29 | MC-FiveMile | MC-FiveMile | Woodlands Corporate Center and 7049 Williams Road Portfolio | 360 | 8/13/2015 | 6 | 10/6/2015 | 9/6/2018 | 10/6/2018 | 9/6/2025 | No | 0 | ||||||||||||||||
| 10.01 | Property | Woodlands West | ||||||||||||||||||||||||||||
| 10.02 | Property | 30 | Woodlands East | |||||||||||||||||||||||||||
| 10.03 | Property | 7049 Williams Road | ||||||||||||||||||||||||||||
| 11 | Loan | MC-FiveMile | MC-FiveMile | 615 Alpha Drive | 360 | 9/18/2015 | 6 | 11/6/2015 | 10/6/2017 | 11/6/2017 | 10/6/2025 | No | 0 | |||||||||||||||||
| 12 | Loan | 31, 32, 33 | GSMC | GSMC | DoubleTree Hotel Universal | 360 | 9/10/2015 | 6 | 11/6/2015 | 11/6/2015 | 10/6/2025 | No | 0 | |||||||||||||||||
| 13 | Loan | 34 | MC-FiveMile | MC-FiveMile | Regalia Mansfield/Dolce | 360 | 7/16/2015 | 6 | 9/6/2015 | 8/6/2018 | 9/6/2018 | 8/6/2025 | No | 0 | ||||||||||||||||
| 14 | Loan | 35, 36 | CCRE | CCRE | Lake Fredrica Shopping Center | 360 | 9/1/2015 | 6 | 10/6/2015 | 9/6/2016 | 10/6/2016 | 9/6/2025 | No | 0 | ||||||||||||||||
| 15 | Loan | 37, 38, 39 | GSMC | GSMC | Westlake Center | 360 | 8/21/2015 | 6 | 10/6/2015 | 9/6/2018 | 10/6/2018 | 9/6/2025 | No | 0 | ||||||||||||||||
| 16 | Loan | 37 | GSMC | GSMC | Church Lane Shopping Center | 360 | 8/20/2015 | 6 | 10/6/2015 | 9/6/2018 | 10/6/2018 | 9/6/2025 | No | 0 | ||||||||||||||||
| 17 | Loan | 8, 40, 41, 42 | SMC | SMF I | Hyatt Place Texas Portfolio | 360 | 9/14/2015 | 6 | 11/6/2015 | 11/6/2015 | 10/6/2020 | No | 0 | |||||||||||||||||
| 17.01 | Property | Hyatt Place Austin | ||||||||||||||||||||||||||||
| 17.02 | Property | Hyatt Place San Antonio | ||||||||||||||||||||||||||||
| 17.03 | Property | Hyatt Place Dallas | ||||||||||||||||||||||||||||
| 18 | Loan | CCRE | CCRE | Parkville Commons | 276 | 9/14/2015 | 6 | 11/6/2015 | 11/6/2015 | 10/6/2025 | No | 0 | ||||||||||||||||||
| 19 | Loan | 43 | CGMRC | CGMRC | Carnegie Park | 360 | 8/14/2015 | 6 | 10/6/2015 | 9/6/2017 | 10/6/2017 | 9/6/2025 | No | 0 | ||||||||||||||||
| 20 | Loan | 44 | GSMC | GSMC | Shoppes at City Centre | 0 | 8/31/2015 | 6 | 10/6/2015 | 9/6/2025 | 9/6/2025 | No | 0 | |||||||||||||||||
| 21 | Loan | CCRE | CCRE | GSP MHP Portfolio III | 359 | 8/13/2015 | 6 | 10/6/2015 | 10/6/2015 | 9/6/2025 | No | 0 | ||||||||||||||||||
| 21.01 | Property | Mill Creek Estates MHP | ||||||||||||||||||||||||||||
| 21.02 | Property | Newberry Farms MHP | ||||||||||||||||||||||||||||
| 22 | Loan | CCRE | CCRE | Deer Run MHP | 359 | 8/13/2015 | 6 | 10/6/2015 | 10/6/2015 | 9/6/2025 | No | 0 | ||||||||||||||||||
| 23 | Loan | 45 | CCRE | CCRE | LA Fitness Powell | 360 | 9/14/2015 | 6 | 11/6/2015 | 1/6/2018 | 2/6/2018 | 10/6/2020 | Yes | ######### | 0 | |||||||||||||||
| 24 | Loan | 8, 46 | CGMRC | CGMRC | Gratiot Crossing | 360 | 8/31/2015 | 6 | 10/6/2015 | 9/6/2017 | 10/6/2017 | 9/6/2025 | No | 0 | ||||||||||||||||
| A-9 |
| GSMS 2015-GC34 Annex A | ||||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Remaining Amortization Term (Mos.) | Origination Date | Due Date | First Due Date | Last IO Due Date | First P&I Due Date | Maturity Date / ARD | ARD (Yes / No) | Final Maturity Date | Grace Period- Late Fee | |||||||||||||||
| 25 | Loan | GSMC | GSMC | Pfeiffer Woods | 360 | 8/21/2015 | 6 | 10/6/2015 | 9/6/2018 | 10/6/2018 | 9/6/2025 | No | 0 | |||||||||||||||||
| 26 | Loan | 47 | MC-FiveMile | MC-FiveMile | Artmore Hotel | 359 | 8/25/2015 | 6 | 10/6/2015 | 10/6/2015 | 9/6/2025 | No | 0 | |||||||||||||||||
| 27 | Loan | GSCRE | GSMC | Villas at Waters Edge | 360 | 9/22/2015 | 6 | 11/6/2015 | 10/6/2017 | 11/6/2017 | 10/6/2025 | No | 0 | |||||||||||||||||
| 28 | Loan | GSCRE | GSMC | Copper Palms Apartment | 360 | 9/15/2015 | 6 | 11/6/2015 | 10/6/2020 | 11/6/2020 | 10/6/2025 | No | 0 | |||||||||||||||||
| 29 | Loan | 48 | CGMRC | CGMRC | Park on Clairmont | 360 | 8/31/2015 | 6 | 10/6/2015 | 3/6/2019 | 4/6/2019 | 9/6/2025 | No | 0 | ||||||||||||||||
| 30 | Loan | CGMRC | CGMRC | Station 3 Lofts | 360 | 8/31/2015 | 6 | 10/6/2015 | 9/6/2018 | 10/6/2018 | 9/6/2025 | No | 0 | |||||||||||||||||
| 31 | Loan | 8, 49 | CGMRC | CGMRC | 222 East 59th Street | 360 | 9/10/2015 | 6 | 11/6/2015 | 10/6/2020 | 11/6/2020 | 10/6/2025 | No | 0 | ||||||||||||||||
| 32 | Loan | CCRE | CCRE | Meadowview MHP | 359 | 8/13/2015 | 6 | 10/6/2015 | 10/6/2015 | 9/6/2025 | No | 0 | ||||||||||||||||||
| 33 | Loan | SMC | SMF I | Coors Central Shopping Center | 359 | 9/1/2015 | 6 | 10/6/2015 | 10/6/2015 | 9/6/2025 | No | 0 | ||||||||||||||||||
| 34 | Loan | 8 | SMC | SMF I | Genesis Plaza | 360 | 8/25/2015 | 6 | 10/6/2015 | 9/6/2018 | 10/6/2018 | 9/6/2025 | No | 0 | ||||||||||||||||
| 35 | Loan | GSCRE | GSMC | North Village | 360 | 8/25/2015 | 6 | 10/6/2015 | 9/6/2017 | 10/6/2017 | 9/6/2025 | No | 0 | |||||||||||||||||
| 36 | Loan | GSCRE | GSMC | Canterbury Apartments | 359 | 8/31/2015 | 6 | 10/6/2015 | 10/6/2015 | 9/6/2025 | No | 0 | ||||||||||||||||||
| 37 | Loan | 50 | CCRE | CCRE | Dobson Medical Office | 360 | 9/3/2015 | 6 | 10/6/2015 | 9/6/2017 | 10/6/2017 | 9/6/2025 | No | 0 | ||||||||||||||||
| 38 | Loan | 8 | GSMC | GSMC | Surprise Crossing | 359 | 9/2/2015 | 6 | 10/6/2015 | 10/6/2015 | 9/6/2025 | No | 0 | |||||||||||||||||
| 39 | Loan | MC-FiveMile | MC-FiveMile | 1445 North Loop West | 358 | 7/10/2015 | 6 | 9/6/2015 | 9/6/2015 | 8/6/2025 | No | 0 | ||||||||||||||||||
| 40 | Loan | MC-FiveMile | MC-FiveMile | Webster Plaza | 358 | 7/9/2015 | 6 | 9/6/2015 | 9/6/2015 | 8/6/2025 | No | 0 | ||||||||||||||||||
| 41 | Loan | CCRE | CCRE | Tall Tree Apartments | 360 | 8/27/2015 | 6 | 10/6/2015 | 9/6/2017 | 10/6/2017 | 9/6/2025 | No | 0 | |||||||||||||||||
| 42 | Loan | SMC | SMF I | Oceanside Square | 360 | 8/31/2015 | 6 | 10/6/2015 | 9/6/2017 | 10/6/2017 | 9/6/2025 | No | 0 | |||||||||||||||||
| 43 | Loan | GSMC | GSMC | Colonnade of Royal Forest Shopping Center | 360 | 9/16/2015 | 6 | 11/6/2015 | 11/6/2015 | 10/6/2025 | No | 0 | ||||||||||||||||||
| 44 | Loan | SMC | SMF I | US Storage Center Portfolio | 360 | 9/15/2015 | 6 | 11/6/2015 | 11/6/2015 | 10/6/2020 | No | 0 | ||||||||||||||||||
| 44.01 | Property | US Storage Center Peoria | ||||||||||||||||||||||||||||
| 44.02 | Property | US Storage Center Phoenix | ||||||||||||||||||||||||||||
| 45 | Loan | 51, 52 | SMC | SMF I | Drakeshire Apartments | 299 | 8/20/2015 | 6 | 10/6/2015 | 10/6/2015 | 9/6/2025 | No | 0 | |||||||||||||||||
| 46 | Loan | 51, 52 | SMC | SMF I | Drakeshire Plaza | 299 | 8/20/2015 | 6 | 10/6/2015 | 10/6/2015 | 9/6/2025 | No | 0 | |||||||||||||||||
| 47 | Loan | 53 | GSMC | GSMC | Stonecrest Center | 299 | 9/1/2015 | 6 | 10/6/2015 | 10/6/2015 | 9/6/2025 | No | 0 | |||||||||||||||||
| 48 | Loan | SMC | SMF I | Cook Street Office | 359 | 8/31/2015 | 6 | 10/6/2015 | 10/6/2015 | 9/6/2025 | No | 0 | ||||||||||||||||||
| 49 | Loan | 54 | CGMRC | CGMRC | Montgomeryville Self Storage Portfolio | 360 | 9/8/2015 | 6 | 11/6/2015 | 10/6/2017 | 11/6/2017 | 10/6/2025 | No | 0 | ||||||||||||||||
| 49.01 | Property | Xtra Space Self-Storage | ||||||||||||||||||||||||||||
| 49.02 | Property | Montgomeryville Mini Storage | ||||||||||||||||||||||||||||
| 50 | Loan | MC-FiveMile | MC-FiveMile | Security Plus Self Storage | 360 | 7/31/2015 | 6 | 9/6/2015 | 8/6/2018 | 9/6/2018 | 8/6/2025 | No | 0 | |||||||||||||||||
| 51 | Loan | CCRE | CCRE | Scott & White Healthcare Copperas Cove | 360 | 9/16/2015 | 6 | 11/6/2015 | 11/6/2015 | 10/6/2025 | No | 0 | ||||||||||||||||||
| 52 | Loan | 55 | CCRE | CCRE | Planet Fitness Wentzville, MO | 299 | 8/13/2015 | 6 | 10/6/2015 | 10/6/2015 | 9/6/2025 | No | 0 | |||||||||||||||||
| 53 | Loan | 56 | MC-FiveMile | MC-FiveMile | Midtown Crossing | 342 | 7/1/2015 | 6 | 8/6/2015 | 7/6/2017 | 8/6/2017 | 7/6/2025 | No | 0 | ||||||||||||||||
| 54 | Loan | CGMRC | CGMRC | Denney’s Mini Storage | 299 | 8/21/2015 | 6 | 10/6/2015 | 10/6/2015 | 9/6/2025 | No | 0 | ||||||||||||||||||
| 55 | Loan | 57 | CGMRC | CGMRC | 849 West Armitage Avenue | 360 | 9/17/2015 | 6 | 11/6/2015 | 11/6/2015 | 10/6/2025 | No | 0 | |||||||||||||||||
| 56 | Loan | SMC | SMF I | Fair Oaks and Levee Place | 360 | 9/1/2015 | 6 | 10/6/2015 | 3/6/2017 | 4/6/2017 | 9/6/2025 | No | 0 | |||||||||||||||||
| 56.01 | Property | Levee Place MHC | ||||||||||||||||||||||||||||
| 56.02 | Property | Fair Oaks MHC | ||||||||||||||||||||||||||||
| 57 | Loan | SMC | SMF I | Windhorst MHC | 360 | 9/1/2015 | 6 | 10/6/2015 | 3/6/2017 | 4/6/2017 | 9/6/2025 | No | 0 | |||||||||||||||||
| A-10 |
| GSMS 2015-GC34 Annex A | ||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Grace Period- Default | Prepayment Provision (3) | 2012 EGI ($) | 2012 Expenses ($) | 2012 NOI ($) | 2013 EGI ($) | 2013 Expenses ($) | 2013 NOI ($) | |||||||||||||
| 1 | Loan | 8, 9, 10, 11, 12 | CGMRC | CGMRC | Illinois Center | 0 | Lockout/26_Defeasance/89_0%/5 | N/A | N/A | N/A | 47,484,142 | 28,440,999 | 19,043,143 | |||||||||||||
| 1.01 | Property | 111 East Wacker | N/A | N/A | N/A | 22,527,445 | 14,181,679 | 8,345,766 | ||||||||||||||||||
| 1.02 | Property | 233 North Michigan Avenue | N/A | N/A | N/A | 24,956,697 | 14,259,320 | 10,697,377 | ||||||||||||||||||
| 2 | Loan | 13, 14, 15 | CGMRC | CGMRC | 750 Lexington Avenue | 0 | Lockout/24_Defeasance/92_0%/4 | 24,865,562 | 15,359,314 | 9,506,248 | 25,201,019 | 15,570,103 | 9,630,916 | |||||||||||||
| 3 | Loan | 16, 17, 18, 19 | GSMC | GSMC | Hammons Hotel Portfolio | 0 | Lockout/25_Defeasance/91_0%/4 | 92,396,782 | 65,109,709 | 27,287,073 | 97,727,685 | 68,053,370 | 29,674,315 | |||||||||||||
| 3.01 | Property | 20 | Embassy Suites Concord, NC | 21,507,773 | 13,910,582 | 7,597,191 | 21,993,910 | 14,947,792 | 7,046,118 | |||||||||||||||||
| 3.02 | Property | Embassy Suites Murfreesboro, TN | 15,666,374 | 9,897,067 | 5,769,307 | 17,379,671 | 10,398,911 | 6,980,760 | ||||||||||||||||||
| 3.03 | Property | Embassy Suites Norman, OK | 13,909,748 | 10,264,220 | 3,645,528 | 15,341,156 | 11,032,041 | 4,309,115 | ||||||||||||||||||
| 3.04 | Property | Courtyard by Marriott Dallas/Allen, TX | 8,783,575 | 5,670,326 | 3,113,249 | 9,352,489 | 5,915,768 | 3,436,721 | ||||||||||||||||||
| 3.05 | Property | 21 | Renaissance by Marriott Phoenix/Glendale, AZ | 17,712,531 | 14,953,077 | 2,759,454 | 18,670,171 | 14,957,743 | 3,712,428 | |||||||||||||||||
| 3.06 | Property | Embassy Suites Huntsville, AL | 10,612,656 | 7,283,540 | 3,329,116 | 10,310,602 | 7,438,316 | 2,872,286 | ||||||||||||||||||
| 3.07 | Property | Residence Inn by Marriott Kansas City, MO | 4,204,125 | 3,130,897 | 1,073,228 | 4,679,686 | 3,362,799 | 1,316,887 | ||||||||||||||||||
| 4 | Loan | 8, 22, 23 | SMC | SMF I | Parkside at So7 | 0 | Lockout/24_Defeasance or >YM or 1%/91_0%/5 | N/A | N/A | N/A | N/A | N/A | N/A | |||||||||||||
| 5 | Loan | CGMRC | CGMRC | 444-450 West 56th Street | 0 | Lockout/24_Defeasance/92_0%/4 | 3,635,573 | 1,172,159 | 2,463,414 | 3,487,877 | 1,182,412 | 2,305,464 | ||||||||||||||
| 6 | Loan | 24, 25, 26 | GSMC | GSMC | Denton Center | 0 | Lockout/25_Defeasance/91_0%/4 | 3,024,802 | 852,483 | 2,172,319 | 3,077,953 | 945,237 | 2,132,716 | |||||||||||||
| 7 | Loan | CGMRC | CGMRC | Bluejay Grocery Portfolio | 0 | Lockout/26_Defeasance/91_0%/3 | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||
| 7.01 | Property | Pick N Save | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
| 7.02 | Property | Marsh Kokomo | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
| 7.03 | Property | Copps Madison | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
| 7.04 | Property | Tops Lockport | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
| 8 | Loan | 27 | MC-FiveMile | MC-FiveMile | The Heights at State College Phase III | 0 | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | |||||||||||||
| 9 | Loan | GSMC | GSMC | Festival at Sawmill Centre | 0 | Lockout/25_Defeasance/91_0%/4 | 3,221,776 | 1,067,085 | 2,154,692 | 3,314,230 | 1,088,040 | 2,226,190 | ||||||||||||||
| 10 | Loan | 28, 29 | MC-FiveMile | MC-FiveMile | Woodlands Corporate Center and 7049 Williams Road Portfolio | 0 | Lockout/25_Defeasance/91_0%/4 | 2,554,304 | 489,600 | 2,064,704 | 2,631,859 | 543,056 | 2,088,803 | |||||||||||||
| 10.01 | Property | Woodlands West | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
| 10.02 | Property | 30 | Woodlands East | N/A | N/A | N/A | N/A | N/A | N/A | |||||||||||||||||
| 10.03 | Property | 7049 Williams Road | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
| 11 | Loan | MC-FiveMile | MC-FiveMile | 615 Alpha Drive | 0 | Lockout/24_Defeasance/92_0%/4 | 2,171,502 | 585,999 | 1,585,503 | 2,131,732 | 598,805 | 1,532,928 | ||||||||||||||
| 12 | Loan | 31, 32, 33 | GSMC | GSMC | DoubleTree Hotel Universal | 0 | Lockout/24_Defeasance/92_0%/4 | N/A | N/A | N/A | 24,950,471 | 20,031,005 | 4,919,466 | |||||||||||||
| 13 | Loan | 34 | MC-FiveMile | MC-FiveMile | Regalia Mansfield/Dolce | 0 | Lockout/26_>YM or 1%/87_0%/7 | N/A | N/A | N/A | N/A | N/A | N/A | |||||||||||||
| 14 | Loan | 35, 36 | CCRE | CCRE | Lake Fredrica Shopping Center | 0 | Lockout/25_Defeasance/92_0%/3 | 1,390,573 | 395,174 | 995,399 | 1,457,562 | 434,080 | 1,023,482 | |||||||||||||
| 15 | Loan | 37, 38, 39 | GSMC | GSMC | Westlake Center | 0 | Lockout/25_Defeasance/91_0%/4 | 2,877,734 | 1,496,110 | 1,381,624 | 3,013,149 | 1,522,400 | 1,490,749 | |||||||||||||
| 16 | Loan | 37 | GSMC | GSMC | Church Lane Shopping Center | 0 | Lockout/25_Defeasance/91_0%/4 | 1,453,739 | 284,714 | 1,169,025 | 1,448,318 | 328,841 | 1,119,477 | |||||||||||||
| 17 | Loan | 8, 40, 41, 42 | SMC | SMF I | Hyatt Place Texas Portfolio | 0 | Lockout/24_Defeasance/30_0%/6 | 11,903,526 | 8,636,016 | 3,267,510 | 12,089,355 | 8,709,894 | 3,379,461 | |||||||||||||
| 17.01 | Property | Hyatt Place Austin | 4,761,500 | 3,074,201 | 1,687,299 | 4,905,712 | 3,046,574 | 1,859,138 | ||||||||||||||||||
| 17.02 | Property | Hyatt Place San Antonio | 3,961,976 | 3,008,674 | 953,302 | 3,898,306 | 3,026,916 | 871,390 | ||||||||||||||||||
| 17.03 | Property | Hyatt Place Dallas | 3,180,050 | 2,553,141 | 626,909 | 3,285,337 | 2,636,404 | 648,933 | ||||||||||||||||||
| 18 | Loan | CCRE | CCRE | Parkville Commons | 0 | Lockout/24_>YM or 1%/90_0%/6 | 1,827,203 | 468,867 | 1,358,336 | 1,858,571 | 512,426 | 1,346,145 | ||||||||||||||
| 19 | Loan | 43 | CGMRC | CGMRC | Carnegie Park | 0 | Lockout/25_Defeasance/92_0%/3 | N/A | N/A | N/A | 1,969,286 | 1,174,799 | 794,487 | |||||||||||||
| 20 | Loan | 44 | GSMC | GSMC | Shoppes at City Centre | 0 | Lockout/25_Defeasance/91_0%/4 | 830,218 | 543,641 | 286,577 | 1,053,874 | 563,704 | 490,171 | |||||||||||||
| 21 | Loan | CCRE | CCRE | GSP MHP Portfolio III | 0 | Lockout/25_Defeasance/92_0%/3 | 1,656,373 | 726,544 | 929,828 | 1,686,789 | 695,995 | 990,793 | ||||||||||||||
| 21.01 | Property | Mill Creek Estates MHP | 1,058,063 | 354,370 | 703,693 | 1,084,356 | 347,995 | 736,361 | ||||||||||||||||||
| 21.02 | Property | Newberry Farms MHP | 598,310 | 372,175 | 226,135 | 602,433 | 348,000 | 254,433 | ||||||||||||||||||
| 22 | Loan | CCRE | CCRE | Deer Run MHP | 0 | Lockout/25_Defeasance/92_0%/3 | 1,299,016 | 293,442 | 1,005,575 | 1,282,225 | 308,962 | 973,263 | ||||||||||||||
| 23 | Loan | 45 | CCRE | CCRE | LA Fitness Powell | 0 | Lockout/24_Defeasance/33_0%/3 | N/A | N/A | N/A | N/A | N/A | N/A | |||||||||||||
| 24 | Loan | 8, 46 | CGMRC | CGMRC | Gratiot Crossing | 0 | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | |||||||||||||
| A-11 |
| GSMS 2015-GC34 Annex A | ||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Grace Period- Default | Prepayment Provision (3) | 2012 EGI ($) | 2012 Expenses ($) | 2012 NOI ($) | 2013 EGI ($) | 2013 Expenses ($) | 2013 NOI ($) | |||||||||||||
| 25 | Loan | GSMC | GSMC | Pfeiffer Woods | 0 | Lockout/25_Defeasance/91_0%/4 | 2,661,139 | 1,015,741 | 1,645,398 | 2,733,668 | 1,023,534 | 1,710,134 | ||||||||||||||
| 26 | Loan | 47 | MC-FiveMile | MC-FiveMile | Artmore Hotel | 0 | Lockout/25_Defeasance/91_0%/4 | 3,844,138 | 2,770,965 | 1,073,173 | 3,953,140 | 2,877,343 | 1,075,797 | |||||||||||||
| 27 | Loan | GSCRE | GSMC | Villas at Waters Edge | 0 | Lockout/24_Defeasance/92_0%/4 | 1,440,491 | 582,812 | 857,679 | 1,535,310 | 657,063 | 878,246 | ||||||||||||||
| 28 | Loan | GSCRE | GSMC | Copper Palms Apartment | 0 | Lockout/24_Defeasance/92_0%/4 | 1,395,144 | 769,535 | 625,610 | 1,433,078 | 774,639 | 658,438 | ||||||||||||||
| 29 | Loan | 48 | CGMRC | CGMRC | Park on Clairmont | 0 | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | 1,180,708 | 671,794 | 508,914 | |||||||||||||
| 30 | Loan | CGMRC | CGMRC | Station 3 Lofts | 0 | Lockout/25_Defeasance/91_0%/4 | 939,401 | 344,699 | 594,702 | 1,053,801 | 336,739 | 717,062 | ||||||||||||||
| 31 | Loan | 8, 49 | CGMRC | CGMRC | 222 East 59th Street | 0 | Lockout/24_Defeasance/92_0%/4 | 977,628 | 1,291,734 | (314,107) | 1,577,354 | 1,293,201 | 284,153 | |||||||||||||
| 32 | Loan | CCRE | CCRE | Meadowview MHP | 0 | Lockout/25_Defeasance/92_0%/3 | 796,322 | 287,725 | 508,597 | 833,657 | 288,585 | 545,071 | ||||||||||||||
| 33 | Loan | SMC | SMF I | Coors Central Shopping Center | 0 | Lockout/25_Defeasance/91_0%/4 | 1,144,593 | 306,935 | 837,658 | 1,209,202 | 319,020 | 890,183 | ||||||||||||||
| 34 | Loan | 8 | SMC | SMF I | Genesis Plaza | 0 | Lockout/25_Defeasance/91_0%/4 | 1,266,331 | 353,872 | 912,459 | 1,208,588 | 339,955 | 868,633 | |||||||||||||
| 35 | Loan | GSCRE | GSMC | North Village | 0 | Lockout/25_Defeasance/90_0%/5 | N/A | N/A | N/A | 907,993 | 501,944 | 406,049 | ||||||||||||||
| 36 | Loan | GSCRE | GSMC | Canterbury Apartments | 0 | Lockout/25_Defeasance/91_0%/4 | 1,934,978 | 1,254,425 | 680,553 | 1,874,276 | 1,308,473 | 565,803 | ||||||||||||||
| 37 | Loan | 50 | CCRE | CCRE | Dobson Medical Office | 0 | Lockout/25_Defeasance/91_0%/4 | 781,740 | 262,930 | 518,810 | 934,873 | 232,965 | 701,908 | |||||||||||||
| 38 | Loan | 8 | GSMC | GSMC | Surprise Crossing | 0 | Lockout/25_Defeasance/90_0%/5 | 865,350 | 377,539 | 487,811 | 921,229 | 391,182 | 530,048 | |||||||||||||
| 39 | Loan | MC-FiveMile | MC-FiveMile | 1445 North Loop West | 0 | Lockout/26_Defeasance/90_0%/4 | 1,636,084 | 987,652 | 648,432 | 1,715,937 | 905,083 | 810,854 | ||||||||||||||
| 40 | Loan | MC-FiveMile | MC-FiveMile | Webster Plaza | 0 | Lockout/26_Defeasance/90_0%/4 | 837,240 | 224,528 | 612,712 | 895,669 | 246,696 | 648,973 | ||||||||||||||
| 41 | Loan | CCRE | CCRE | Tall Tree Apartments | 0 | Lockout/25_Defeasance/92_0%/3 | 1,076,321 | 462,596 | 613,725 | 1,054,778 | 502,351 | 552,427 | ||||||||||||||
| 42 | Loan | SMC | SMF I | Oceanside Square | 0 | Lockout/25_Defeasance/89_0%/6 | 608,820 | 235,623 | 373,198 | 645,829 | 203,153 | 442,676 | ||||||||||||||
| 43 | Loan | GSMC | GSMC | Colonnade of Royal Forest Shopping Center | 0 | Lockout/23_>YM or 1%/90_0%/7 | 624,467 | 191,408 | 433,059 | 677,975 | 200,274 | 477,701 | ||||||||||||||
| 44 | Loan | SMC | SMF I | US Storage Center Portfolio | 0 | Lockout/24_Defeasance/31_0%/5 | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||
| 44.01 | Property | US Storage Center Peoria | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
| 44.02 | Property | US Storage Center Phoenix | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
| 45 | Loan | 51, 52 | SMC | SMF I | Drakeshire Apartments | 0 | Lockout/25_>YM or 1%/90_0%/5 | N/A | N/A | N/A | 899,673 | 709,744 | 189,929 | |||||||||||||
| 46 | Loan | 51, 52 | SMC | SMF I | Drakeshire Plaza | 0 | Lockout/25_>YM or 1%/90_0%/5 | N/A | N/A | N/A | 101,481 | 28,900 | 72,581 | |||||||||||||
| 47 | Loan | 53 | GSMC | GSMC | Stonecrest Center | 0 | Lockout/25_Defeasance/91_0%/4 | 626,918 | 106,985 | 519,933 | 626,764 | 103,979 | 522,785 | |||||||||||||
| 48 | Loan | SMC | SMF I | Cook Street Office | 0 | Lockout/25_Defeasance/90_0%/5 | 536,875 | 177,108 | 359,767 | 544,491 | 182,039 | 362,452 | ||||||||||||||
| 49 | Loan | 54 | CGMRC | CGMRC | Montgomeryville Self Storage Portfolio | 0 | Lockout/24_Defeasance/92_0%/4 | 529,028 | 256,686 | 272,343 | 549,146 | 259,684 | 289,462 | |||||||||||||
| 49.01 | Property | Xtra Space Self-Storage | 291,590 | 164,253 | 127,337 | 304,563 | 168,114 | 136,449 | ||||||||||||||||||
| 49.02 | Property | Montgomeryville Mini Storage | 237,438 | 92,433 | 145,006 | 244,583 | 91,570 | 153,013 | ||||||||||||||||||
| 50 | Loan | MC-FiveMile | MC-FiveMile | Security Plus Self Storage | 0 | Lockout/26_Defeasance/90_0%/4 | N/A | N/A | N/A | 409,812 | 130,481 | 279,331 | ||||||||||||||
| 51 | Loan | CCRE | CCRE | Scott & White Healthcare Copperas Cove | 0 | Lockout/24_Defeasance/93_0%/3 | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||
| 52 | Loan | 55 | CCRE | CCRE | Planet Fitness Wentzville, MO | 0 | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | |||||||||||||
| 53 | Loan | 56 | MC-FiveMile | MC-FiveMile | Midtown Crossing | 0 | Lockout/27_Defeasance/89_0%/4 | 477,910 | 350,806 | 127,104 | 628,855 | 341,267 | 287,588 | |||||||||||||
| 54 | Loan | CGMRC | CGMRC | Denney’s Mini Storage | 0 | Lockout/25_Defeasance/92_0%/3 | 319,037 | 72,179 | 246,858 | 328,263 | 74,939 | 253,324 | ||||||||||||||
| 55 | Loan | 57 | CGMRC | CGMRC | 849 West Armitage Avenue | 0 | Lockout/24_Defeasance/92_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | |||||||||||||
| 56 | Loan | SMC | SMF I | Fair Oaks and Levee Place | 0 | Lockout/25_Defeasance/91_0%/4 | 383,624 | 207,205 | 176,419 | 380,655 | 193,417 | 187,238 | ||||||||||||||
| 56.01 | Property | Levee Place MHC | 245,965 | 129,259 | 116,705 | 246,120 | 120,394 | 125,726 | ||||||||||||||||||
| 56.02 | Property | Fair Oaks MHC | 137,659 | 77,946 | 59,714 | 134,535 | 73,023 | 61,512 | ||||||||||||||||||
| 57 | Loan | SMC | SMF I | Windhorst MHC | 0 | Lockout/25_Defeasance/91_0%/4 | 257,857 | 81,951 | 175,906 | 261,623 | 103,322 | 158,301 | ||||||||||||||
| A-12 |
| GSMS 2015-GC34 Annex A | ||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | 2014 EGI ($) | 2014 Expenses ($) | 2014 NOI ($) | Most Recent EGI (if past 2014) ($) | Most Recent Expenses (if past 2014) ($) | Most Recent NOI (if past 2014) ($) | Most Recent NOI Date (if past 2014) | Most Recent # of months | |||||||||||||
| 1 | Loan | 8, 9, 10, 11, 12 | CGMRC | CGMRC | Illinois Center | 43,196,152 | 28,850,838 | 14,345,314 | 43,942,782 | 29,089,569 | 14,853,213 | 6/30/2015 | 12 | |||||||||||||
| 1.01 | Property | 111 East Wacker | 20,471,737 | 14,331,413 | 6,140,324 | 21,274,645 | 14,886,558 | 6,388,088 | 6/30/2015 | 12 | ||||||||||||||||
| 1.02 | Property | 233 North Michigan Avenue | 22,724,414 | 14,519,425 | 8,204,989 | 22,668,137 | 14,203,011 | 8,465,126 | 6/30/2015 | 12 | ||||||||||||||||
| 2 | Loan | 13, 14, 15 | CGMRC | CGMRC | 750 Lexington Avenue | 28,667,776 | 16,176,995 | 12,490,781 | 29,289,167 | 16,100,015 | 13,189,151 | 3/31/2015 | 12 | |||||||||||||
| 3 | Loan | 16, 17, 18, 19 | GSMC | GSMC | Hammons Hotel Portfolio | 102,778,243 | 72,019,072 | 30,759,171 | 108,129,754 | 73,864,423 | 34,265,331 | 6/30/2015 | 12 | |||||||||||||
| 3.01 | Property | 20 | Embassy Suites Concord, NC | 23,514,114 | 15,643,129 | 7,870,985 | 24,492,975 | 16,068,835 | 8,424,140 | 6/30/2015 | 12 | |||||||||||||||
| 3.02 | Property | Embassy Suites Murfreesboro, TN | 18,348,896 | 11,782,797 | 6,566,099 | 18,643,322 | 12,103,907 | 6,539,415 | 6/30/2015 | 12 | ||||||||||||||||
| 3.03 | Property | Embassy Suites Norman, OK | 15,784,351 | 11,447,393 | 4,336,958 | 15,944,720 | 11,193,839 | 4,750,881 | 6/30/2015 | 12 | ||||||||||||||||
| 3.04 | Property | Courtyard by Marriott Dallas/Allen, TX | 9,643,192 | 6,209,620 | 3,433,572 | 9,848,311 | 6,234,058 | 3,614,253 | 6/30/2015 | 12 | ||||||||||||||||
| 3.05 | Property | 21 | Renaissance by Marriott Phoenix/Glendale, AZ | 19,550,208 | 15,618,805 | 3,931,403 | 23,484,205 | 17,058,085 | 6,426,120 | 6/30/2015 | 12 | |||||||||||||||
| 3.06 | Property | Embassy Suites Huntsville, AL | 10,909,534 | 7,690,323 | 3,219,211 | 10,765,161 | 7,621,411 | 3,143,750 | 6/30/2015 | 12 | ||||||||||||||||
| 3.07 | Property | Residence Inn by Marriott Kansas City, MO | 5,027,948 | 3,627,005 | 1,400,943 | 4,951,060 | 3,584,288 | 1,366,772 | 6/30/2015 | 12 | ||||||||||||||||
| 4 | Loan | 8, 22, 23 | SMC | SMF I | Parkside at So7 | N/A | N/A | N/A | 6,571,412 | 3,197,361 | 3,374,051 | 8/31/2015 | 12 | |||||||||||||
| 5 | Loan | CGMRC | CGMRC | 444-450 West 56th Street | 3,761,213 | 1,224,101 | 2,537,112 | N/A | N/A | N/A | N/A | N/A | ||||||||||||||
| 6 | Loan | 24, 25, 26 | GSMC | GSMC | Denton Center | 3,224,980 | 1,097,325 | 2,127,655 | 3,405,686 | 1,154,361 | 2,251,325 | 6/30/2015 | 12 | |||||||||||||
| 7 | Loan | CGMRC | CGMRC | Bluejay Grocery Portfolio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||
| 7.01 | Property | Pick N Save | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||
| 7.02 | Property | Marsh Kokomo | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||
| 7.03 | Property | Copps Madison | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||
| 7.04 | Property | Tops Lockport | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||
| 8 | Loan | 27 | MC-FiveMile | MC-FiveMile | The Heights at State College Phase III | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||||||||||
| 9 | Loan | GSMC | GSMC | Festival at Sawmill Centre | 3,361,378 | 1,153,439 | 2,207,940 | 3,707,024 | 1,163,752 | 2,543,272 | 7/31/2015 | 12 | ||||||||||||||
| 10 | Loan | 28, 29 | MC-FiveMile | MC-FiveMile | Woodlands Corporate Center and 7049 Williams Road Portfolio | 2,670,869 | 573,572 | 2,097,297 | 2,618,540 | 576,105 | 2,042,435 | 5/31/2015 | 12 | |||||||||||||
| 10.01 | Property | Woodlands West | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||
| 10.02 | Property | 30 | Woodlands East | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||||||||||||
| 10.03 | Property | 7049 Williams Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||
| 11 | Loan | MC-FiveMile | MC-FiveMile | 615 Alpha Drive | 2,195,651 | 606,226 | 1,589,425 | 2,248,015 | 658,710 | 1,589,305 | 6/30/2015 | 12 | ||||||||||||||
| 12 | Loan | 31, 32, 33 | GSMC | GSMC | DoubleTree Hotel Universal | 27,133,354 | 20,908,610 | 6,224,744 | 29,931,491 | 22,067,584 | 7,863,907 | 7/31/2015 | 12 | |||||||||||||
| 13 | Loan | 34 | MC-FiveMile | MC-FiveMile | Regalia Mansfield/Dolce | N/A | N/A | N/A | 1,406,383 | 1,117,949 | 288,435 | 6/30/2015 | 12 | |||||||||||||
| 14 | Loan | 35, 36 | CCRE | CCRE | Lake Fredrica Shopping Center | 1,493,150 | 453,919 | 1,039,231 | N/A | N/A | N/A | N/A | N/A | |||||||||||||
| 15 | Loan | 37, 38, 39 | GSMC | GSMC | Westlake Center | 3,064,550 | 1,539,649 | 1,524,901 | 3,017,695 | 1,479,289 | 1,538,405 | 7/31/2015 | 12 | |||||||||||||
| 16 | Loan | 37 | GSMC | GSMC | Church Lane Shopping Center | 1,555,459 | 397,315 | 1,158,144 | N/A | N/A | N/A | N/A | N/A | |||||||||||||
| 17 | Loan | 8, 40, 41, 42 | SMC | SMF I | Hyatt Place Texas Portfolio | 13,129,319 | 9,096,846 | 4,032,473 | 13,512,207 | 9,189,505 | 4,322,702 | 6/30/2015 | 12 | |||||||||||||
| 17.01 | Property | Hyatt Place Austin | 5,312,483 | 3,304,713 | 2,007,770 | 5,504,015 | 3,357,883 | 2,146,132 | 6/30/2015 | 12 | ||||||||||||||||
| 17.02 | Property | Hyatt Place San Antonio | 4,098,192 | 3,086,322 | 1,011,870 | 4,236,642 | 3,123,675 | 1,112,967 | 6/30/2015 | 12 | ||||||||||||||||
| 17.03 | Property | Hyatt Place Dallas | 3,718,644 | 2,705,811 | 1,012,833 | 3,771,550 | 2,707,947 | 1,063,603 | 6/30/2015 | 12 | ||||||||||||||||
| 18 | Loan | CCRE | CCRE | Parkville Commons | 1,900,385 | 485,368 | 1,415,017 | 2,022,982 | 501,953 | 1,521,029 | 7/31/2015 | 7 | ||||||||||||||
| 19 | Loan | 43 | CGMRC | CGMRC | Carnegie Park | 2,083,672 | 1,058,645 | 1,025,027 | 2,157,150 | 1,051,585 | 1,105,565 | 6/30/2015 | 12 | |||||||||||||
| 20 | Loan | 44 | GSMC | GSMC | Shoppes at City Centre | 938,548 | 546,199 | 392,348 | N/A | N/A | N/A | N/A | N/A | |||||||||||||
| 21 | Loan | CCRE | CCRE | GSP MHP Portfolio III | 1,717,679 | 712,377 | 1,005,303 | 1,721,971 | 685,530 | 1,036,441 | 6/30/2015 | 12 | ||||||||||||||
| 21.01 | Property | Mill Creek Estates MHP | 1,127,993 | 367,178 | 760,815 | 1,139,735 | 371,490 | 768,246 | 6/30/2015 | 12 | ||||||||||||||||
| 21.02 | Property | Newberry Farms MHP | 589,686 | 345,199 | 244,488 | 582,236 | 314,040 | 268,195 | 6/30/2015 | 12 | ||||||||||||||||
| 22 | Loan | CCRE | CCRE | Deer Run MHP | 1,285,093 | 330,427 | 954,665 | 1,309,331 | 339,600 | 969,730 | 6/30/2015 | 12 | ||||||||||||||
| 23 | Loan | 45 | CCRE | CCRE | LA Fitness Powell | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||||||||||
| 24 | Loan | 8, 46 | CGMRC | CGMRC | Gratiot Crossing | 892,891 | 451,469 | 441,422 | 788,823 | 465,328 | 323,496 | 6/30/2015 | 12 | |||||||||||||
| A-13 |
| GSMS 2015-GC34 Annex A | ||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | 2014 EGI ($) | 2014 Expenses ($) | 2014 NOI ($) | Most Recent EGI (if past 2014) ($) | Most Recent Expenses (if past 2014) ($) | Most Recent NOI (if past 2014) ($) | Most Recent NOI Date (if past 2014) | Most Recent # of months | |||||||||||||
| 25 | Loan | GSMC | GSMC | Pfeiffer Woods | 2,474,835 | 997,856 | 1,476,979 | 2,360,141 | 963,850 | 1,396,290 | 7/31/2015 | 12 | ||||||||||||||
| 26 | Loan | 47 | MC-FiveMile | MC-FiveMile | Artmore Hotel | 4,517,376 | 3,165,122 | 1,352,254 | 4,739,721 | 3,326,494 | 1,413,227 | 7/31/2015 | 12 | |||||||||||||
| 27 | Loan | GSCRE | GSMC | Villas at Waters Edge | 1,650,804 | 719,316 | 931,487 | N/A | N/A | N/A | N/A | N/A | ||||||||||||||
| 28 | Loan | GSCRE | GSMC | Copper Palms Apartment | 1,542,753 | 788,543 | 754,210 | 1,635,022 | 801,876 | 833,146 | 7/31/2015 | 12 | ||||||||||||||
| 29 | Loan | 48 | CGMRC | CGMRC | Park on Clairmont | 1,227,470 | 623,593 | 603,877 | 1,278,044 | 624,832 | 653,213 | 6/30/2015 | 12 | |||||||||||||
| 30 | Loan | CGMRC | CGMRC | Station 3 Lofts | 1,111,663 | 380,818 | 730,845 | 1,127,413 | 383,815 | 743,598 | 6/30/2015 | 12 | ||||||||||||||
| 31 | Loan | 8, 49 | CGMRC | CGMRC | 222 East 59th Street | 1,710,881 | 1,394,350 | 316,531 | N/A | N/A | N/A | N/A | N/A | |||||||||||||
| 32 | Loan | CCRE | CCRE | Meadowview MHP | 916,949 | 312,607 | 604,342 | 915,630 | 311,775 | 603,855 | 6/30/2015 | 12 | ||||||||||||||
| 33 | Loan | SMC | SMF I | Coors Central Shopping Center | 1,182,748 | 335,701 | 847,047 | 1,198,421 | 338,050 | 860,372 | 6/30/2015 | 12 | ||||||||||||||
| 34 | Loan | 8 | SMC | SMF I | Genesis Plaza | 1,153,081 | 402,067 | 751,014 | 1,187,596 | 392,469 | 795,127 | 6/30/2015 | 12 | |||||||||||||
| 35 | Loan | GSCRE | GSMC | North Village | 996,874 | 542,401 | 454,473 | N/A | N/A | N/A | N/A | N/A | ||||||||||||||
| 36 | Loan | GSCRE | GSMC | Canterbury Apartments | 1,936,216 | 1,364,316 | 571,900 | 1,981,044 | 1,319,603 | 661,441 | 7/31/2015 | 12 | ||||||||||||||
| 37 | Loan | 50 | CCRE | CCRE | Dobson Medical Office | 725,363 | 233,294 | 492,069 | 731,374 | 242,184 | 489,190 | 6/30/2015 | 12 | |||||||||||||
| 38 | Loan | 8 | GSMC | GSMC | Surprise Crossing | 843,265 | 387,977 | 455,288 | 876,384 | 338,587 | 537,797 | 6/30/2015 | 12 | |||||||||||||
| 39 | Loan | MC-FiveMile | MC-FiveMile | 1445 North Loop West | 1,764,368 | 1,041,971 | 722,397 | 1,795,481 | 1,030,868 | 764,613 | 4/30/2015 | 12 | ||||||||||||||
| 40 | Loan | MC-FiveMile | MC-FiveMile | Webster Plaza | 974,104 | 258,953 | 715,151 | 972,905 | 270,708 | 702,198 | 5/31/2015 | 12 | ||||||||||||||
| 41 | Loan | CCRE | CCRE | Tall Tree Apartments | 1,069,488 | 470,901 | 598,588 | 1,067,845 | 443,075 | 624,770 | 4/30/2015 | 12 | ||||||||||||||
| 42 | Loan | SMC | SMF I | Oceanside Square | 663,808 | 214,337 | 449,471 | 649,033 | 206,597 | 442,436 | 4/30/2015 | 12 | ||||||||||||||
| 43 | Loan | GSMC | GSMC | Colonnade of Royal Forest Shopping Center | 776,862 | 201,052 | 575,810 | 811,097 | 207,086 | 604,011 | 6/30/2015 | 12 | ||||||||||||||
| 44 | Loan | SMC | SMF I | US Storage Center Portfolio | 766,724 | 392,959 | 373,765 | 809,371 | 393,475 | 415,896 | 6/30/2015 | 12 | ||||||||||||||
| 44.01 | Property | US Storage Center Peoria | 490,400 | 229,175 | 261,225 | 499,900 | 214,256 | 285,644 | 6/30/2015 | 12 | ||||||||||||||||
| 44.02 | Property | US Storage Center Phoenix | 276,324 | 163,784 | 112,540 | 309,472 | 179,219 | 130,253 | 6/30/2015 | 12 | ||||||||||||||||
| 45 | Loan | 51, 52 | SMC | SMF I | Drakeshire Apartments | 1,038,786 | 719,928 | 318,858 | 1,113,275 | 652,619 | 460,656 | 6/30/2015 | 12 | |||||||||||||
| 46 | Loan | 51, 52 | SMC | SMF I | Drakeshire Plaza | 101,561 | 20,086 | 81,475 | 99,865 | 21,066 | 78,799 | 6/30/2015 | 12 | |||||||||||||
| 47 | Loan | 53 | GSMC | GSMC | Stonecrest Center | 631,803 | 105,466 | 526,337 | 630,068 | 106,202 | 523,866 | 6/30/2015 | 12 | |||||||||||||
| 48 | Loan | SMC | SMF I | Cook Street Office | 552,938 | 182,536 | 370,402 | 555,421 | 182,938 | 372,483 | 6/30/2015 | 12 | ||||||||||||||
| 49 | Loan | 54 | CGMRC | CGMRC | Montgomeryville Self Storage Portfolio | 542,496 | 234,355 | 308,141 | 560,539 | 236,101 | 324,438 | 7/31/2015 | 12 | |||||||||||||
| 49.01 | Property | Xtra Space Self-Storage | 307,548 | 160,547 | 147,001 | 318,635 | 155,595 | 163,040 | 7/31/2015 | 12 | ||||||||||||||||
| 49.02 | Property | Montgomeryville Mini Storage | 234,949 | 73,808 | 161,140 | 241,904 | 80,506 | 161,398 | 7/31/2015 | 12 | ||||||||||||||||
| 50 | Loan | MC-FiveMile | MC-FiveMile | Security Plus Self Storage | 425,700 | 133,533 | 292,166 | 449,574 | 133,888 | 315,685 | 6/30/2015 | 12 | ||||||||||||||
| 51 | Loan | CCRE | CCRE | Scott & White Healthcare Copperas Cove | N/A | N/A | N/A | 402,541 | N/A | 402,541 | 7/31/2015 | 12 | ||||||||||||||
| 52 | Loan | 55 | CCRE | CCRE | Planet Fitness Wentzville, MO | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||||||||||
| 53 | Loan | 56 | MC-FiveMile | MC-FiveMile | Midtown Crossing | 668,532 | 380,569 | 287,963 | 614,893 | 381,939 | 232,954 | 5/31/2015 | 8 | |||||||||||||
| 54 | Loan | CGMRC | CGMRC | Denney’s Mini Storage | 383,873 | 74,896 | 308,977 | 408,738 | 79,758 | 328,980 | 6/30/2015 | 12 | ||||||||||||||
| 55 | Loan | 57 | CGMRC | CGMRC | 849 West Armitage Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||||||||||
| 56 | Loan | SMC | SMF I | Fair Oaks and Levee Place | 435,450 | 214,641 | 220,809 | 439,810 | 247,459 | 192,352 | 4/30/2015 | 12 | ||||||||||||||
| 56.01 | Property | Levee Place MHC | 272,960 | 134,643 | 138,317 | 267,880 | 160,997 | 106,883 | 4/30/2015 | 12 | ||||||||||||||||
| 56.02 | Property | Fair Oaks MHC | 162,490 | 79,998 | 82,492 | 171,930 | 86,461 | 85,469 | 4/30/2015 | 12 | ||||||||||||||||
| 57 | Loan | SMC | SMF I | Windhorst MHC | 267,492 | 106,322 | 161,170 | 261,978 | 104,187 | 157,791 | 4/30/2015 | 12 | ||||||||||||||
| A-14 |
| GSMS 2015-GC34 Annex A | ||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Most Recent Description | Underwritten EGI ($) | Underwritten Expenses ($) | Underwritten Net Operating Income ($) | Debt Yield on Underwritten Net Operating Income (%) | Underwritten Replacement / FF&E Reserve ($) | Underwritten TI / LC ($) | Underwritten Net Cash Flow ($) | Underwritten NCF DSCR (x) (4) | ||||||||||||||
| 1 | Loan | 8, 9, 10, 11, 12 | CGMRC | CGMRC | Illinois Center | Trailing 12 | 53,299,974 | 29,752,726 | 23,547,248 | 9.1% | 418,378 | 1,795,184 | 21,333,686 | 1.35 | ||||||||||||||
| 1.01 | Property | 111 East Wacker | Trailing 12 | 28,328,615 | 15,154,544 | 13,174,071 | 203,692 | 929,710 | 12,040,669 | |||||||||||||||||||
| 1.02 | Property | 233 North Michigan Avenue | Trailing 12 | 24,971,359 | 14,598,182 | 10,373,177 | 214,685 | 865,474 | 9,293,017 | |||||||||||||||||||
| 2 | Loan | 13, 14, 15 | CGMRC | CGMRC | 750 Lexington Avenue | Trailing 12 | 30,029,402 | 17,373,051 | 12,656,351 | 9.7% | 76,451 | 798,252 | 11,781,648 | 1.48 | ||||||||||||||
| 3 | Loan | 16, 17, 18, 19 | GSMC | GSMC | Hammons Hotel Portfolio | Trailing 12 | 104,481,960 | 73,369,148 | 31,112,812 | 12.4% | 4,179,278 | 0 | 26,933,534 | 1.68 | ||||||||||||||
| 3.01 | Property | 20 | Embassy Suites Concord, NC | Trailing 12 | 24,560,400 | 16,285,563 | 8,274,837 | 982,416 | 0 | 7,292,421 | ||||||||||||||||||
| 3.02 | Property | Embassy Suites Murfreesboro, TN | Trailing 12 | 18,694,613 | 12,240,655 | 6,453,957 | 747,785 | 0 | 5,706,173 | |||||||||||||||||||
| 3.03 | Property | Embassy Suites Norman, OK | Trailing 12 | 15,988,462 | 11,403,522 | 4,584,940 | 639,538 | 0 | 3,945,402 | |||||||||||||||||||
| 3.04 | Property | Courtyard by Marriott Dallas/Allen, TX | Trailing 12 | 9,875,219 | 6,309,439 | 3,565,780 | 395,009 | 0 | 3,170,771 | |||||||||||||||||||
| 3.05 | Property | 21 | Renaissance by Marriott Phoenix/Glendale, AZ | Trailing 12 | 19,603,815 | 15,773,194 | 3,830,620 | 784,153 | 0 | 3,046,468 | ||||||||||||||||||
| 3.06 | Property | Embassy Suites Huntsville, AL | Trailing 12 | 10,794,777 | 7,722,079 | 3,072,698 | 431,791 | 0 | 2,640,907 | |||||||||||||||||||
| 3.07 | Property | Residence Inn by Marriott Kansas City, MO | Trailing 12 | 4,964,674 | 3,634,695 | 1,329,979 | 198,587 | 0 | 1,131,392 | |||||||||||||||||||
| 4 | Loan | 8, 22, 23 | SMC | SMF I | Parkside at So7 | Trailing 12 | 7,528,287 | 2,937,761 | 4,590,526 | 8.5% | 65,612 | 39,247 | 4,485,667 | 1.33 | ||||||||||||||
| 5 | Loan | CGMRC | CGMRC | 444-450 West 56th Street | Not Available | 4,612,197 | 1,253,459 | 3,358,738 | 11.2% | 100,271 | 242,228 | 3,016,239 | 2.31 | |||||||||||||||
| 6 | Loan | 24, 25, 26 | GSMC | GSMC | Denton Center | Trailing 12 | 4,103,670 | 1,169,243 | 2,934,427 | 9.9% | 73,722 | 201,854 | 2,658,850 | 1.96 | ||||||||||||||
| 7 | Loan | CGMRC | CGMRC | Bluejay Grocery Portfolio | Not Available | 2,510,355 | 75,311 | 2,435,044 | 8.9% | 35,909 | 125,588 | 2,273,547 | 1.36 | |||||||||||||||
| 7.01 | Property | Pick N Save | Not Available | 877,828 | 26,335 | 851,494 | 9,287 | 43,611 | 798,596 | |||||||||||||||||||
| 7.02 | Property | Marsh Kokomo | Not Available | 620,947 | 18,628 | 602,319 | 8,290 | 39,913 | 554,116 | |||||||||||||||||||
| 7.03 | Property | Copps Madison | Not Available | 611,168 | 18,335 | 592,833 | 10,006 | 31,240 | 551,588 | |||||||||||||||||||
| 7.04 | Property | Tops Lockport | Not Available | 400,411 | 12,012 | 388,399 | 8,327 | 10,824 | 369,247 | |||||||||||||||||||
| 8 | Loan | 27 | MC-FiveMile | MC-FiveMile | The Heights at State College Phase III | Not Available | 2,735,625 | 847,217 | 1,888,408 | 7.9% | 34,000 | 0 | 1,854,408 | 1.26 | ||||||||||||||
| 9 | Loan | GSMC | GSMC | Festival at Sawmill Centre | Trailing 12 | 3,246,883 | 1,099,944 | 2,146,939 | 9.1% | 40,781 | 155,066 | 1,951,092 | 1.33 | |||||||||||||||
| 10 | Loan | 28, 29 | MC-FiveMile | MC-FiveMile | Woodlands Corporate Center and 7049 Williams Road Portfolio | Trailing 12 | 2,899,459 | 802,289 | 2,097,171 | 9.0% | 42,406 | 106,676 | 1,948,089 | 1.32 | ||||||||||||||
| 10.01 | Property | Woodlands West | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||||||||||||||||
| 10.02 | Property | 30 | Woodlands East | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
| 10.03 | Property | 7049 Williams Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||||||||||||||||
| 11 | Loan | MC-FiveMile | MC-FiveMile | 615 Alpha Drive | Trailing 12 | 2,593,601 | 703,553 | 1,890,048 | 9.8% | 32,750 | 68,432 | 1,788,867 | 1.49 | |||||||||||||||
| 12 | Loan | 31, 32, 33 | GSMC | GSMC | DoubleTree Hotel Universal | Trailing 12 | 29,931,491 | 21,890,963 | 8,040,528 | 15.8% | 1,197,260 | 0 | 6,843,268 | 2.11 | ||||||||||||||
| 13 | Loan | 34 | MC-FiveMile | MC-FiveMile | Regalia Mansfield/Dolce | Trailing 12 | 2,401,824 | 1,082,605 | 1,319,219 | 7.7% | 38,500 | 0 | 1,280,719 | 1.21 | ||||||||||||||
| 14 | Loan | 35, 36 | CCRE | CCRE | Lake Fredrica Shopping Center | Not Available | 1,795,517 | 457,670 | 1,337,847 | 8.4% | 6,553 | 17,474 | 1,313,820 | 1.27 | ||||||||||||||
| 15 | Loan | 37, 38, 39 | GSMC | GSMC | Westlake Center | Trailing 12 | 3,293,825 | 1,532,658 | 1,761,166 | 11.8% | 51,916 | 151,019 | 1,558,231 | 1.72 | ||||||||||||||
| 16 | Loan | 37 | GSMC | GSMC | Church Lane Shopping Center | Not Available | 1,618,571 | 384,088 | 1,234,483 | 8.4% | 19,148 | 52,421 | 1,162,914 | 1.29 | ||||||||||||||
| 17 | Loan | 8, 40, 41, 42 | SMC | SMF I | Hyatt Place Texas Portfolio | Trailing 12 | 13,512,207 | 8,928,724 | 4,583,483 | 11.9% | 540,488 | 0 | 4,042,995 | 1.66 | ||||||||||||||
| 17.01 | Property | Hyatt Place Austin | Trailing 12 | 5,504,015 | 3,418,109 | 2,085,906 | 220,161 | 0 | 1,865,745 | |||||||||||||||||||
| 17.02 | Property | Hyatt Place San Antonio | Trailing 12 | 4,236,642 | 2,946,615 | 1,290,027 | 169,466 | 0 | 1,120,561 | |||||||||||||||||||
| 17.03 | Property | Hyatt Place Dallas | Trailing 12 | 3,771,550 | 2,564,000 | 1,207,551 | 150,862 | 0 | 1,056,689 | |||||||||||||||||||
| 18 | Loan | CCRE | CCRE | Parkville Commons | Annualized | 1,891,629 | 505,725 | 1,385,904 | 11.0% | 21,886 | 49,243 | 1,314,776 | 1.44 | |||||||||||||||
| 19 | Loan | 43 | CGMRC | CGMRC | Carnegie Park | Trailing 12 | 2,157,150 | 1,077,363 | 1,079,787 | 8.7% | 51,216 | 0 | 1,028,571 | 1.30 | ||||||||||||||
| 20 | Loan | 44 | GSMC | GSMC | Shoppes at City Centre | Not Available | 1,949,012 | 748,964 | 1,200,047 | 9.7% | 19,769 | 63,855 | 1,116,424 | 1.95 | ||||||||||||||
| 21 | Loan | CCRE | CCRE | GSP MHP Portfolio III | Trailing 12 | 1,764,992 | 695,255 | 1,069,737 | 8.7% | 14,747 | 0 | 1,054,990 | 1.37 | |||||||||||||||
| 21.01 | Property | Mill Creek Estates MHP | Trailing 12 | 1,164,332 | 408,609 | 755,723 | 7,439 | 0 | 748,284 | |||||||||||||||||||
| 21.02 | Property | Newberry Farms MHP | Trailing 12 | 600,660 | 286,646 | 314,014 | 7,308 | 0 | 306,706 | |||||||||||||||||||
| 22 | Loan | CCRE | CCRE | Deer Run MHP | Trailing 12 | 1,343,023 | 366,204 | 976,819 | 8.1% | 8,750 | 0 | 968,069 | 1.28 | |||||||||||||||
| 23 | Loan | 45 | CCRE | CCRE | LA Fitness Powell | Not Available | 1,112,005 | 33,360 | 1,078,645 | 9.4% | 10,641 | 26,603 | 1,041,401 | 1.36 | ||||||||||||||
| 24 | Loan | 8, 46 | CGMRC | CGMRC | Gratiot Crossing | Trailing 12 | 1,588,608 | 482,292 | 1,106,316 | 9.9% | 33,281 | 58,064 | 1,014,971 | 1.50 | ||||||||||||||
| A-15 |
| GSMS 2015-GC34 Annex A | ||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Most Recent Description | Underwritten EGI ($) | Underwritten Expenses ($) | Underwritten Net Operating Income ($) | Debt Yield on Underwritten Net Operating Income (%) | Underwritten Replacement / FF&E Reserve ($) | Underwritten TI / LC ($) | Underwritten Net Cash Flow ($) | Underwritten NCF DSCR (x) (4) | ||||||||||||||
| 25 | Loan | GSMC | GSMC | Pfeiffer Woods | Trailing 12 | 2,554,743 | 1,033,533 | 1,521,210 | 13.8% | 29,167 | 99,506 | 1,392,537 | 2.07 | |||||||||||||||
| 26 | Loan | 47 | MC-FiveMile | MC-FiveMile | Artmore Hotel | Trailing 12 | 4,739,721 | 3,283,789 | 1,455,932 | 13.6% | 189,589 | 0 | 1,266,343 | 1.88 | ||||||||||||||
| 27 | Loan | GSCRE | GSMC | Villas at Waters Edge | Not Available | 1,675,128 | 782,848 | 892,280 | 8.4% | 23,000 | 0 | 869,280 | 1.31 | |||||||||||||||
| 28 | Loan | GSCRE | GSMC | Copper Palms Apartment | Trailing 12 | 1,704,575 | 787,098 | 917,477 | 8.8% | 69,010 | 0 | 848,467 | 1.29 | |||||||||||||||
| 29 | Loan | 48 | CGMRC | CGMRC | Park on Clairmont | Trailing 12 | 1,287,465 | 652,978 | 634,487 | 8.7% | 29,415 | 0 | 605,072 | 1.17 | ||||||||||||||
| 30 | Loan | CGMRC | CGMRC | Station 3 Lofts | Trailing 12 | 1,127,413 | 438,370 | 689,043 | 8.8% | 11,500 | 0 | 677,543 | 1.40 | |||||||||||||||
| 31 | Loan | 8, 49 | CGMRC | CGMRC | 222 East 59th Street | Not Available | 2,288,185 | 1,427,248 | 860,938 | 11.5% | 10,771 | 74,296 | 775,871 | 1.67 | ||||||||||||||
| 32 | Loan | CCRE | CCRE | Meadowview MHP | Trailing 12 | 887,893 | 347,519 | 540,374 | 8.1% | 4,865 | 0 | 535,509 | 1.29 | |||||||||||||||
| 33 | Loan | SMC | SMF I | Coors Central Shopping Center | Trailing 12 | 1,052,121 | 311,521 | 740,600 | 11.3% | 14,515 | 36,288 | 689,796 | 1.67 | |||||||||||||||
| 34 | Loan | 8 | SMC | SMF I | Genesis Plaza | Trailing 12 | 1,221,838 | 393,623 | 828,215 | 12.7% | 11,537 | 74,905 | 741,774 | 1.83 | ||||||||||||||
| 35 | Loan | GSCRE | GSMC | North Village | Not Available | 1,026,567 | 498,269 | 528,298 | 8.5% | 33,929 | 0 | 494,369 | 1.32 | |||||||||||||||
| 36 | Loan | GSCRE | GSMC | Canterbury Apartments | Trailing 12 | 1,959,479 | 1,295,498 | 663,982 | 10.9% | 54,600 | 0 | 609,382 | 1.61 | |||||||||||||||
| 37 | Loan | 50 | CCRE | CCRE | Dobson Medical Office | Trailing 12 | 786,680 | 253,226 | 533,454 | 8.9% | 8,840 | 22,100 | 502,515 | 1.31 | ||||||||||||||
| 38 | Loan | 8 | GSMC | GSMC | Surprise Crossing | Trailing 12 | 991,630 | 398,675 | 592,954 | 10.1% | 7,267 | 15,593 | 570,095 | 1.62 | ||||||||||||||
| 39 | Loan | MC-FiveMile | MC-FiveMile | 1445 North Loop West | Trailing 12 | 1,712,802 | 1,049,843 | 662,960 | 11.5% | 23,914 | 112,528 | 526,518 | 1.48 | |||||||||||||||
| 40 | Loan | MC-FiveMile | MC-FiveMile | Webster Plaza | Trailing 12 | 1,004,521 | 317,753 | 686,768 | 11.9% | 4,764 | 26,968 | 655,037 | 1.87 | |||||||||||||||
| 41 | Loan | CCRE | CCRE | Tall Tree Apartments | Trailing 12 | 1,059,962 | 529,154 | 530,808 | 9.3% | 44,400 | 0 | 486,408 | 1.33 | |||||||||||||||
| 42 | Loan | SMC | SMF I | Oceanside Square | Trailing 12 | 681,550 | 201,039 | 480,511 | 9.2% | 6,999 | 17,688 | 455,824 | 1.40 | |||||||||||||||
| 43 | Loan | GSMC | GSMC | Colonnade of Royal Forest Shopping Center | Trailing 12 | 879,389 | 275,123 | 604,266 | 11.8% | 5,263 | 32,980 | 566,023 | 1.80 | |||||||||||||||
| 44 | Loan | SMC | SMF I | US Storage Center Portfolio | Trailing 12 | 809,371 | 367,221 | 442,150 | 9.2% | 12,148 | 0 | 430,002 | 1.41 | |||||||||||||||
| 44.01 | Property | US Storage Center Peoria | Trailing 12 | 499,900 | 208,651 | 291,249 | 6,590 | 0 | 284,659 | |||||||||||||||||||
| 44.02 | Property | US Storage Center Phoenix | Trailing 12 | 309,472 | 158,570 | 150,901 | 5,558 | 0 | 145,343 | |||||||||||||||||||
| 45 | Loan | 51, 52 | SMC | SMF I | Drakeshire Apartments | Trailing 12 | 1,153,072 | 651,094 | 501,978 | 12.9% | 54,600 | 0 | 447,378 | 1.68 | ||||||||||||||
| 46 | Loan | 51, 52 | SMC | SMF I | Drakeshire Plaza | Trailing 12 | 83,540 | 22,404 | 61,136 | 12.9% | 3,449 | 8,623 | 49,065 | 1.68 | ||||||||||||||
| 47 | Loan | 53 | GSMC | GSMC | Stonecrest Center | Trailing 12 | 625,582 | 127,839 | 497,742 | 12.5% | 16,037 | 21,163 | 460,542 | 1.70 | ||||||||||||||
| 48 | Loan | SMC | SMF I | Cook Street Office | Trailing 12 | 564,380 | 181,669 | 382,711 | 9.7% | 8,612 | 30,088 | 344,012 | 1.38 | |||||||||||||||
| 49 | Loan | 54 | CGMRC | CGMRC | Montgomeryville Self Storage Portfolio | Trailing 12 | 560,539 | 240,223 | 320,316 | 8.2% | 11,640 | 0 | 308,676 | 1.25 | ||||||||||||||
| 49.01 | Property | Xtra Space Self-Storage | Trailing 12 | 318,635 | 129,565 | 189,070 | 7,160 | 0 | 181,910 | |||||||||||||||||||
| 49.02 | Property | Montgomeryville Mini Storage | Trailing 12 | 241,904 | 110,658 | 131,246 | 4,480 | 0 | 126,766 | |||||||||||||||||||
| 50 | Loan | MC-FiveMile | MC-FiveMile | Security Plus Self Storage | Trailing 12 | 449,574 | 142,338 | 307,236 | 8.3% | 6,006 | 0 | 301,230 | 1.34 | |||||||||||||||
| 51 | Loan | CCRE | CCRE | Scott & White Healthcare Copperas Cove | Trailing 12 | 514,289 | 94,299 | 419,990 | 11.4% | 2,995 | 0 | 416,995 | 1.74 | |||||||||||||||
| 52 | Loan | 55 | CCRE | CCRE | Planet Fitness Wentzville, MO | Not Available | 371,319 | 61,354 | 309,965 | 10.3% | 4,467 | 11,168 | 294,331 | 1.41 | ||||||||||||||
| 53 | Loan | 56 | MC-FiveMile | MC-FiveMile | Midtown Crossing | Annualized | 616,608 | 382,091 | 234,517 | 8.8% | 2,958 | 13,216 | 218,343 | 1.24 | ||||||||||||||
| 54 | Loan | CGMRC | CGMRC | Denney’s Mini Storage | Trailing 12 | 408,738 | 120,990 | 287,749 | 11.1% | 4,735 | 0 | 283,014 | 1.61 | |||||||||||||||
| 55 | Loan | 57 | CGMRC | CGMRC | 849 West Armitage Avenue | Not Available | 241,825 | 46,414 | 195,411 | 8.0% | 786 | 3,706 | 190,920 | 1.24 | ||||||||||||||
| 56 | Loan | SMC | SMF I | Fair Oaks and Levee Place | Trailing 12 | 439,810 | 217,099 | 222,711 | 9.3% | 9,200 | 0 | 213,511 | 1.41 | |||||||||||||||
| 56.01 | Property | Levee Place MHC | Trailing 12 | 267,880 | 133,928 | 133,952 | 5,250 | 0 | 128,702 | |||||||||||||||||||
| 56.02 | Property | Fair Oaks MHC | Trailing 12 | 171,930 | 83,172 | 88,758 | 3,950 | 0 | 84,808 | |||||||||||||||||||
| 57 | Loan | SMC | SMF I | Windhorst MHC | Trailing 12 | 261,978 | 103,986 | 157,992 | 8.8% | 4,150 | 0 | 153,842 | 1.36 | |||||||||||||||
| A-16 |
| GSMS 2015-GC34 Annex A | ||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Debt Yield on Underwritten Net Cash Flow (%) | Appraised Value ($) | Appraisal Date | As Stabilized Appraised Value ($) | As Stabilized Appraisal Date | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity / ARD (%) | Occupancy (%) (5) | Occupancy Date | ||||||||||||||
| 1 | Loan | 8, 9, 10, 11, 12 | CGMRC | CGMRC | Illinois Center | 8.2% | 390,000,000 | 6/24/2015 | 470,000,000 | 7/1/2017 | 66.7% | 50.6% | 72.3% | |||||||||||||||
| 1.01 | Property | 111 East Wacker | 220,114,840 | 6/24/2015 | 265,266,602 | 7/1/2017 | 79.3% | 6/29/2015 | ||||||||||||||||||||
| 1.02 | Property | 233 North Michigan Avenue | 169,885,160 | 6/24/2015 | 204,733,398 | 7/1/2017 | 65.7% | 6/29/2015 | ||||||||||||||||||||
| 2 | Loan | 13, 14, 15 | CGMRC | CGMRC | 750 Lexington Avenue | 9.1% | 300,000,000 | 6/1/2015 | NAP | NAP | 43.3% | 39.7% | 100.0% | 5/1/2015 | ||||||||||||||
| 3 | Loan | 16, 17, 18, 19 | GSMC | GSMC | Hammons Hotel Portfolio | 10.8% | 367,320,502 | Various | 371,300,000 | Various | 68.2% | 55.5% | 74.8% | |||||||||||||||
| 3.01 | Property | 20 | Embassy Suites Concord, NC | 89,300,000 | 6/11/2015 | NAP | NAP | 75.5% | 6/30/2015 | |||||||||||||||||||
| 3.02 | Property | Embassy Suites Murfreesboro, TN | 72,500,000 | 6/9/2015 | NAP | NAP | 78.0% | 6/30/2015 | ||||||||||||||||||||
| 3.03 | Property | Embassy Suites Norman, OK | 54,600,000 | 6/11/2015 | NAP | NAP | 74.3% | 6/30/2015 | ||||||||||||||||||||
| 3.04 | Property | Courtyard by Marriott Dallas/Allen, TX | 43,344,314 | 6/11/2015 | 45,000,000 | 6/11/2017 | 77.9% | 6/30/2015 | ||||||||||||||||||||
| 3.05 | Property | 21 | Renaissance by Marriott Phoenix/Glendale, AZ | 55,200,000 | 6/8/2015 | 57,200,000 | 6/8/2016 | 63.8% | 6/30/2015 | |||||||||||||||||||
| 3.06 | Property | Embassy Suites Huntsville, AL | 36,200,000 | 6/9/2015 | NAP | NAP | 78.2% | 6/30/2015 | ||||||||||||||||||||
| 3.07 | Property | Residence Inn by Marriott Kansas City, MO | 16,176,188 | 6/10/2015 | 16,500,000 | 6/10/2016 | 80.9% | 6/30/2015 | ||||||||||||||||||||
| 4 | Loan | 8, 22, 23 | SMC | SMF I | Parkside at So7 | 8.3% | 75,800,000 | 8/7/2015 | 76,800,000 | 8/7/2016 | 71.4% | 64.7% | 94.3% | 9/14/2015 | ||||||||||||||
| 5 | Loan | CGMRC | CGMRC | 444-450 West 56th Street | 10.1% | 160,000,000 | 7/1/2015 | NAP | NAP | 18.8% | 18.8% | 86.6% | 5/31/2015 | |||||||||||||||
| 6 | Loan | 24, 25, 26 | GSMC | GSMC | Denton Center | 8.9% | 38,500,000 | 7/28/2015 | 45,300,000 | 3/1/2016 | 65.7% | 65.7% | 85.3% | 8/1/2015 | ||||||||||||||
| 7 | Loan | CGMRC | CGMRC | Bluejay Grocery Portfolio | 8.3% | 37,400,000 | Various | NAP | NAP | 73.4% | 64.2% | 100.0% | ||||||||||||||||
| 7.01 | Property | Pick N Save | 13,800,000 | 6/19/2015 | NAP | NAP | 100.0% | 7/13/2015 | ||||||||||||||||||||
| 7.02 | Property | Marsh Kokomo | 9,000,000 | 6/22/2015 | NAP | NAP | 100.0% | 7/13/2015 | ||||||||||||||||||||
| 7.03 | Property | Copps Madison | 8,600,000 | 4/28/2015 | NAP | NAP | 100.0% | 7/13/2015 | ||||||||||||||||||||
| 7.04 | Property | Tops Lockport | 6,000,000 | 6/23/2015 | NAP | NAP | 100.0% | 7/13/2015 | ||||||||||||||||||||
| 8 | Loan | 27 | MC-FiveMile | MC-FiveMile | The Heights at State College Phase III | 7.7% | 32,300,000 | 8/20/2015 | NAP | NAP | 74.3% | 68.0% | 100.0% | 8/1/2015 | ||||||||||||||
| 9 | Loan | GSMC | GSMC | Festival at Sawmill Centre | 8.3% | 31,500,000 | 6/1/2015 | NAP | NAP | 74.5% | 60.7% | 98.5% | 8/1/2015 | |||||||||||||||
| 10 | Loan | 28, 29 | MC-FiveMile | MC-FiveMile | Woodlands Corporate Center and 7049 Williams Road Portfolio | 8.4% | 33,200,000 | 4/27/2015 | NAP | NAP | 70.2% | 61.9% | 92.3% | |||||||||||||||
| 10.01 | Property | Woodlands West | 14,500,000 | 4/27/2015 | NAP | NAP | 84.4% | 8/3/2015 | ||||||||||||||||||||
| 10.02 | Property | 30 | Woodlands East | 11,700,000 | 4/27/2015 | NAP | NAP | 100.0% | 8/3/2015 | |||||||||||||||||||
| 10.03 | Property | 7049 Williams Road | 7,000,000 | 4/27/2015 | NAP | NAP | 100.0% | 8/3/2015 | ||||||||||||||||||||
| 11 | Loan | MC-FiveMile | MC-FiveMile | 615 Alpha Drive | 9.3% | 25,900,000 | 8/22/2015 | NAP | NAP | 74.5% | 63.9% | 97.9% | 9/16/2015 | |||||||||||||||
| 12 | Loan | 31, 32, 33 | GSMC | GSMC | DoubleTree Hotel Universal | 13.4% | 76,000,000 | 7/31/2015 | 101,000,000 | 8/1/2018 | 57.0% | 41.4% | 85.2% | 7/31/2015 | ||||||||||||||
| 13 | Loan | 34 | MC-FiveMile | MC-FiveMile | Regalia Mansfield/Dolce | 7.5% | 27,030,000 | 5/1/2015 | NAP | NAP | 63.1% | 55.5% | 97.4% | 6/30/2015 | ||||||||||||||
| 14 | Loan | 35, 36 | CCRE | CCRE | Lake Fredrica Shopping Center | 8.2% | 15,525,000 | 6/13/2015 | 22,800,000 | 10/13/2016 | 70.2% | 59.2% | 96.4% | 8/13/2015 | ||||||||||||||
| 15 | Loan | 37, 38, 39 | GSMC | GSMC | Westlake Center | 10.4% | 17,650,000 | 8/3/2015 | NAP | NAP | 73.5% | 64.4% | 85.3% | 8/1/2015 | ||||||||||||||
| 16 | Loan | 37 | GSMC | GSMC | Church Lane Shopping Center | 8.0% | 21,000,000 | 7/21/2015 | NAP | NAP | 69.6% | 61.1% | 96.2% | 8/1/2015 | ||||||||||||||
| 17 | Loan | 8, 40, 41, 42 | SMC | SMF I | Hyatt Place Texas Portfolio | 10.5% | 57,000,000 | 8/1/2015 | 62,000,000 | 8/1/2017 | 67.5% | 57.1% | 78.9% | |||||||||||||||
| 17.01 | Property | Hyatt Place Austin | 27,500,000 | 8/1/2015 | 30,000,000 | 8/1/2017 | 81.4% | 6/30/2015 | ||||||||||||||||||||
| 17.02 | Property | Hyatt Place San Antonio | 15,500,000 | 8/1/2015 | 16,500,000 | 8/1/2017 | 81.2% | 6/30/2015 | ||||||||||||||||||||
| 17.03 | Property | Hyatt Place Dallas | 14,000,000 | 8/1/2015 | 15,500,000 | 8/1/2017 | 74.3% | 6/30/2015 | ||||||||||||||||||||
| 18 | Loan | CCRE | CCRE | Parkville Commons | 10.4% | 18,800,000 | 5/28/2015 | NAP | NAP | 67.0% | 47.1% | 100.0% | 8/25/2015 | |||||||||||||||
| 19 | Loan | 43 | CGMRC | CGMRC | Carnegie Park | 8.3% | 16,200,000 | 7/21/2015 | 17,130,000 | 3/1/2017 | 73.9% | 62.6% | 97.2% | 8/5/2015 | ||||||||||||||
| 20 | Loan | 44 | GSMC | GSMC | Shoppes at City Centre | 9.0% | 19,000,000 | 7/10/2015 | NAP | NAP | 65.0% | 65.0% | 90.6% | 6/15/2015 | ||||||||||||||
| 21 | Loan | CCRE | CCRE | GSP MHP Portfolio III | 8.6% | 17,010,000 | 6/26/2015 | NAP | NAP | 72.2% | 58.9% | 89.9% | ||||||||||||||||
| 21.01 | Property | Mill Creek Estates MHP | 12,210,000 | 6/26/2015 | NAP | NAP | 98.8% | 7/9/2015 | ||||||||||||||||||||
| 21.02 | Property | Newberry Farms MHP | 4,800,000 | 6/26/2015 | NAP | NAP | 81.0% | 7/9/2015 | ||||||||||||||||||||
| 22 | Loan | CCRE | CCRE | Deer Run MHP | 8.0% | 16,140,000 | 5/26/2015 | NAP | NAP | 74.9% | 61.1% | 93.2% | 7/9/2015 | |||||||||||||||
| 23 | Loan | 45 | CCRE | CCRE | LA Fitness Powell | 9.1% | 17,500,000 | 7/22/2015 | NAP | NAP | 65.7% | 63.2% | 100.0% | 8/19/2015 | ||||||||||||||
| 24 | Loan | 8, 46 | CGMRC | CGMRC | Gratiot Crossing | 9.1% | 16,300,000 | 8/21/2015 | 17,900,000 | 8/21/2017 | 68.4% | 53.1% | 93.0% | 6/18/2015 | ||||||||||||||
| A-17 |
| GSMS 2015-GC34 Annex A | ||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Debt Yield on Underwritten Net Cash Flow (%) | Appraised Value ($) | Appraisal Date | As Stabilized Appraised Value ($) | As Stabilized Appraisal Date | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity / ARD (%) | Occupancy (%) (5) | Occupancy Date | ||||||||||||||
| 25 | Loan | GSMC | GSMC | Pfeiffer Woods | 12.6% | 15,700,000 | 8/3/2015 | NAP | NAP | 70.4% | 61.6% | 89.1% | 8/1/2015 | |||||||||||||||
| 26 | Loan | 47 | MC-FiveMile | MC-FiveMile | Artmore Hotel | 11.8% | 16,000,000 | 6/11/2015 | NAP | NAP | 66.8% | 54.6% | 80.8% | 7/31/2015 | ||||||||||||||
| 27 | Loan | GSCRE | GSMC | Villas at Waters Edge | 8.2% | 15,000,000 | 8/4/2015 | NAP | NAP | 70.7% | 60.7% | 100.0% | 8/15/2015 | |||||||||||||||
| 28 | Loan | GSCRE | GSMC | Copper Palms Apartment | 8.1% | 14,000,000 | 7/22/2015 | NAP | NAP | 74.5% | 68.5% | 94.2% | 8/21/2015 | |||||||||||||||
| 29 | Loan | 48 | CGMRC | CGMRC | Park on Clairmont | 8.3% | 10,400,000 | 7/8/2015 | 11,900,000 | 8/1/2016 | 70.4% | 62.2% | 99.1% | 6/15/2015 | ||||||||||||||
| 30 | Loan | CGMRC | CGMRC | Station 3 Lofts | 8.7% | 10,400,000 | 7/28/2015 | NAP | NAP | 75.0% | 66.0% | 100.0% | 7/28/2015 | |||||||||||||||
| 31 | Loan | 8, 49 | CGMRC | CGMRC | 222 East 59th Street | 10.3% | 28,000,000 | 5/21/2015 | 31,000,000 | 6/1/2016 | 26.8% | 22.2% | 100.0% | 4/1/2015 | ||||||||||||||
| 32 | Loan | CCRE | CCRE | Meadowview MHP | 8.1% | 9,040,000 | 6/26/2015 | NAP | NAP | 73.5% | 59.9% | 95.0% | 7/9/2015 | |||||||||||||||
| 33 | Loan | SMC | SMF I | Coors Central Shopping Center | 10.5% | 10,300,000 | 7/28/2015 | NAP | NAP | 63.5% | 51.9% | 100.0% | 9/10/2015 | |||||||||||||||
| 34 | Loan | 8 | SMC | SMF I | Genesis Plaza | 11.4% | 11,500,000 | 7/28/2015 | 13,525,000 | 5/1/2016 | 56.5% | 42.3% | 78.0% | 8/24/2015 | ||||||||||||||
| 35 | Loan | GSCRE | GSMC | North Village | 7.9% | 9,450,000 | 7/23/2015 | NAP | NAP | 65.9% | 56.1% | 93.3% | 7/31/2015 | |||||||||||||||
| 36 | Loan | GSCRE | GSMC | Canterbury Apartments | 10.0% | 8,650,000 | 6/4/2015 | NAP | NAP | 70.4% | 57.4% | 89.6% | 8/25/2015 | |||||||||||||||
| 37 | Loan | 50 | CCRE | CCRE | Dobson Medical Office | 8.4% | 8,000,000 | 7/23/2015 | NAP | NAP | 75.0% | 64.8% | 100.0% | 8/27/2015 | ||||||||||||||
| 38 | Loan | 8 | GSMC | GSMC | Surprise Crossing | 9.8% | 9,400,000 | 7/9/2015 | 9,610,000 | 6/9/2016 | 62.2% | 49.1% | 87.0% | 8/24/2015 | ||||||||||||||
| 39 | Loan | MC-FiveMile | MC-FiveMile | 1445 North Loop West | 9.1% | 8,350,000 | 5/20/2015 | NAP | NAP | 69.3% | 56.4% | 99.1% | 6/22/2015 | |||||||||||||||
| 40 | Loan | MC-FiveMile | MC-FiveMile | Webster Plaza | 11.3% | 10,090,000 | 7/1/2015 | NAP | NAP | 57.3% | 46.4% | 100.0% | 7/31/2015 | |||||||||||||||
| 41 | Loan | CCRE | CCRE | Tall Tree Apartments | 8.5% | 7,600,000 | 6/17/2015 | NAP | NAP | 75.0% | 64.8% | 93.9% | 7/17/2015 | |||||||||||||||
| 42 | Loan | SMC | SMF I | Oceanside Square | 8.8% | 7,250,000 | 7/16/2015 | NAP | NAP | 71.7% | 61.7% | 86.9% | 8/28/2015 | |||||||||||||||
| 43 | Loan | GSMC | GSMC | Colonnade of Royal Forest Shopping Center | 11.1% | 7,050,000 | 7/16/2015 | NAP | NAP | 72.3% | 58.7% | 99.6% | 8/11/2015 | |||||||||||||||
| 44 | Loan | SMC | SMF I | US Storage Center Portfolio | 9.0% | 7,100,000 | 7/24/2015 | NAP | NAP | 67.6% | 62.2% | 84.2% | ||||||||||||||||
| 44.01 | Property | US Storage Center Peoria | 4,750,000 | 7/24/2015 | NAP | NAP | 83.2% | 7/31/2015 | ||||||||||||||||||||
| 44.02 | Property | US Storage Center Phoenix | 2,350,000 | 7/24/2015 | NAP | NAP | 85.8% | 7/31/2015 | ||||||||||||||||||||
| 45 | Loan | 51, 52 | SMC | SMF I | Drakeshire Apartments | 11.4% | 5,650,000 | 6/19/2015 | NAP | NAP | 67.6% | 50.0% | 92.3% | 8/19/2015 | ||||||||||||||
| 46 | Loan | 51, 52 | SMC | SMF I | Drakeshire Plaza | 11.4% | 800,000 | 6/19/2015 | NAP | NAP | 67.6% | 50.0% | 53.1% | 8/19/2015 | ||||||||||||||
| 47 | Loan | 53 | GSMC | GSMC | Stonecrest Center | 11.5% | 7,200,000 | 7/24/2015 | NAP | NAP | 55.5% | 41.0% | 100.0% | 7/31/2015 | ||||||||||||||
| 48 | Loan | SMC | SMF I | Cook Street Office | 8.7% | 5,500,000 | 8/11/2015 | NAP | NAP | 71.7% | 58.7% | 92.5% | 8/28/2015 | |||||||||||||||
| 49 | Loan | 54 | CGMRC | CGMRC | Montgomeryville Self Storage Portfolio | 7.9% | 5,980,000 | 5/27/2015 | 6,100,000 | Various | 61.5% | 55.1% | 76.8% | |||||||||||||||
| 49.01 | Property | Xtra Space Self-Storage | 3,760,000 | 5/27/2015 | 3,860,000 | 8/27/2016 | 70.5% | 6/11/2015 | ||||||||||||||||||||
| 49.02 | Property | Montgomeryville Mini Storage | 2,220,000 | 5/27/2015 | 2,240,000 | 2/27/2016 | 87.8% | 6/11/2015 | ||||||||||||||||||||
| 50 | Loan | MC-FiveMile | MC-FiveMile | Security Plus Self Storage | 8.1% | 4,950,000 | 6/2/2015 | NAP | NAP | 74.7% | 65.4% | 84.5% | 7/24/2015 | |||||||||||||||
| 51 | Loan | CCRE | CCRE | Scott & White Healthcare Copperas Cove | 11.3% | 7,900,000 | 8/10/2015 | NAP | NAP | 46.8% | 38.6% | 100.0% | 9/16/2015 | |||||||||||||||
| 52 | Loan | 55 | CCRE | CCRE | Planet Fitness Wentzville, MO | 9.7% | 4,340,000 | 7/1/2015 | NAP | NAP | 69.6% | 51.8% | 100.0% | 8/11/2015 | ||||||||||||||
| 53 | Loan | 56 | MC-FiveMile | MC-FiveMile | Midtown Crossing | 8.2% | 3,600,000 | 5/28/2015 | NAP | NAP | 73.6% | 62.7% | 100.0% | 6/1/2015 | ||||||||||||||
| 54 | Loan | CGMRC | CGMRC | Denney’s Mini Storage | 10.9% | 4,030,000 | 7/22/2015 | NAP | NAP | 64.4% | 47.6% | 95.6% | 7/28/2015 | |||||||||||||||
| 55 | Loan | 57 | CGMRC | CGMRC | 849 West Armitage Avenue | 7.8% | 3,700,000 | 8/3/2015 | NAP | NAP | 66.2% | 54.1% | 100.0% | 9/2/2015 | ||||||||||||||
| 56 | Loan | SMC | SMF I | Fair Oaks and Levee Place | 8.9% | 3,200,000 | Various | NAP | NAP | 75.0% | 63.8% | 76.5% | ||||||||||||||||
| 56.01 | Property | Levee Place MHC | 2,110,000 | 7/19/2015 | NAP | NAP | 83.7% | 8/25/2015 | ||||||||||||||||||||
| 56.02 | Property | Fair Oaks MHC | 1,090,000 | 7/14/2015 | NAP | NAP | 67.1% | 8/25/2015 | ||||||||||||||||||||
| 57 | Loan | SMC | SMF I | Windhorst MHC | 8.6% | 2,390,000 | 7/14/2015 | NAP | NAP | 75.0% | 63.8% | 80.7% | 8/25/2015 | |||||||||||||||
| A-18 |
| GSMS 2015-GC34 Annex A | ||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | ADR ($) | RevPAR ($) | Largest Tenant | Largest Tenant Sq Ft | Largest Tenant Lease Expiration (6) | Second Largest Tenant | Second Largest Tenant Sq Ft | Second Largest Tenant Lease Expiration (6) | |||||||||||||
| 1 | Loan | 8, 9, 10, 11, 12 | CGMRC | CGMRC | Illinois Center | NAP | NAP | |||||||||||||||||||
| 1.01 | Property | 111 East Wacker | NAP | NAP | Bankers Life and Casualty | 139,252 | 8/31/2023 | Combined Insurance Company | 99,204 | 7/14/2021 | ||||||||||||||||
| 1.02 | Property | 233 North Michigan Avenue | NAP | NAP | Department of Health & Human Services (GSA) | 184,042 | 11/30/2020 | Clear Channel Broadcasting | 73,353 | 7/31/2024 | ||||||||||||||||
| 2 | Loan | 13, 14, 15 | CGMRC | CGMRC | 750 Lexington Avenue | NAP | NAP | Locke Lord | 119,350 | 6/30/2016 | Ampco Parking Svc | 24,000 | MTM | |||||||||||||
| 3 | Loan | 16, 17, 18, 19 | GSMC | GSMC | Hammons Hotel Portfolio | 130.39 | 97.59 | |||||||||||||||||||
| 3.01 | Property | 20 | Embassy Suites Concord, NC | 147.60 | 111.43 | NAP | NAP | |||||||||||||||||||
| 3.02 | Property | Embassy Suites Murfreesboro, TN | 134.42 | 104.82 | NAP | NAP | ||||||||||||||||||||
| 3.03 | Property | Embassy Suites Norman, OK | 118.40 | 87.99 | NAP | NAP | ||||||||||||||||||||
| 3.04 | Property | Courtyard by Marriott Dallas/Allen, TX | 115.61 | 90.01 | NAP | NAP | ||||||||||||||||||||
| 3.05 | Property | 21 | Renaissance by Marriott Phoenix/Glendale, AZ | 163.99 | 104.66 | NAP | NAP | |||||||||||||||||||
| 3.06 | Property | Embassy Suites Huntsville, AL | 114.52 | 89.55 | NAP | NAP | ||||||||||||||||||||
| 3.07 | Property | Residence Inn by Marriott Kansas City, MO | 106.41 | 86.03 | NAP | NAP | ||||||||||||||||||||
| 4 | Loan | 8, 22, 23 | SMC | SMF I | Parkside at So7 | NAP | NAP | GCG Time/Money Corporation | 8,016 | 10/31/2022 | Chuy’s Mexican Food | 7,374 | 11/30/2025 | |||||||||||||
| 5 | Loan | CGMRC | CGMRC | 444-450 West 56th Street | NAP | NAP | New York City School Construction Authority | 235,000 | 9/8/2024 | Sync Sound | 11,500 | MTM | ||||||||||||||
| 6 | Loan | 24, 25, 26 | GSMC | GSMC | Denton Center | NAP | NAP | Kroger | 60,930 | 2/28/2017 | Movie Tavern | 53,029 | 3/31/2031 | |||||||||||||
| 7 | Loan | CGMRC | CGMRC | Bluejay Grocery Portfolio | NAP | NAP | ||||||||||||||||||||
| 7.01 | Property | Pick N Save | NAP | NAP | Pick N Save | 61,910 | 1/30/2030 | NAP | ||||||||||||||||||
| 7.02 | Property | Marsh Kokomo | NAP | NAP | Marsh Supermarket | 55,264 | 4/30/2026 | NAP | ||||||||||||||||||
| 7.03 | Property | Copps Madison | NAP | NAP | The Copps Corporation | 66,704 | 4/30/2026 | NAP | ||||||||||||||||||
| 7.04 | Property | Tops Lockport | NAP | NAP | Tops Supermarkets | 55,515 | 12/31/2024 | NAP | ||||||||||||||||||
| 8 | Loan | 27 | MC-FiveMile | MC-FiveMile | The Heights at State College Phase III | NAP | NAP | NAP | NAP | |||||||||||||||||
| 9 | Loan | GSMC | GSMC | Festival at Sawmill Centre | NAP | NAP | Jo-Ann Fabric | 48,737 | 1/31/2024 | Barnes & Noble | 20,184 | 1/31/2019 | ||||||||||||||
| 10 | Loan | 28, 29 | MC-FiveMile | MC-FiveMile | Woodlands Corporate Center and 7049 Williams Road Portfolio | NAP | NAP | |||||||||||||||||||
| 10.01 | Property | Woodlands West | NAP | NAP | VNA | 14,164 | 7/31/2022 | Warren’s Carpet One (Big Bob’s) | 13,863 | 7/31/2016 | ||||||||||||||||
| 10.02 | Property | 30 | Woodlands East | NAP | NAP | Calamar Construction | 21,054 | 7/31/2025 | Dynisco Viatran | 17,878 | 4/22/2017 | |||||||||||||||
| 10.03 | Property | 7049 Williams Road | NAP | NAP | Silipos | 35,346 | 1/31/2019 | NAP | ||||||||||||||||||
| 11 | Loan | MC-FiveMile | MC-FiveMile | 615 Alpha Drive | NAP | NAP | Benshaw, Inc | 183,295 | 11/30/2019 | Keystone Automotive | 79,262 | 4/30/2019 | ||||||||||||||
| 12 | Loan | 31, 32, 33 | GSMC | GSMC | DoubleTree Hotel Universal | 91.75 | 78.19 | NAP | NAP | |||||||||||||||||
| 13 | Loan | 34 | MC-FiveMile | MC-FiveMile | Regalia Mansfield/Dolce | NAP | NAP | NAP | NAP | |||||||||||||||||
| 14 | Loan | 35, 36 | CCRE | CCRE | Lake Fredrica Shopping Center | NAP | NAP | Publix | 45,600 | 11/1/2036 | Own it Now | 5,250 | 9/30/2017 | |||||||||||||
| 15 | Loan | 37, 38, 39 | GSMC | GSMC | Westlake Center | NAP | NAP | Blue Chip Technology, Inc. | 19,023 | 12/31/2020 | Cassady, Schiller & Associates | 16,002 | 7/31/2025 | |||||||||||||
| 16 | Loan | 37 | GSMC | GSMC | Church Lane Shopping Center | NAP | NAP | JoAnn Fabrics | 14,600 | 1/31/2018 | Party City | 12,415 | 1/31/2025 | |||||||||||||
| 17 | Loan | 8, 40, 41, 42 | SMC | SMF I | Hyatt Place Texas Portfolio | 112.49 | 88.83 | |||||||||||||||||||
| 17.01 | Property | Hyatt Place Austin | 137.46 | 111.90 | NAP | NAP | ||||||||||||||||||||
| 17.02 | Property | Hyatt Place San Antonio | 103.54 | 84.08 | NAP | NAP | ||||||||||||||||||||
| 17.03 | Property | Hyatt Place Dallas | 96.15 | 71.44 | NAP | NAP | ||||||||||||||||||||
| 18 | Loan | CCRE | CCRE | Parkville Commons | NAP | NAP | Associated Wholesale Grocers, Inc. (Price Chopper) | 73,000 | 2/1/2024 | Nick and Jake’s Parkville, Inc | 6,914 | 10/1/2019 | ||||||||||||||
| 19 | Loan | 43 | CGMRC | CGMRC | Carnegie Park | NAP | NAP | NAP | NAP | |||||||||||||||||
| 20 | Loan | 44 | GSMC | GSMC | Shoppes at City Centre | NAP | NAP | West Marine | 24,959 | 5/31/2021 | Doris Italian Market | 22,300 | 11/30/2030 | |||||||||||||
| 21 | Loan | CCRE | CCRE | GSP MHP Portfolio III | NAP | NAP | ||||||||||||||||||||
| 21.01 | Property | Mill Creek Estates MHP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 21.02 | Property | Newberry Farms MHP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 22 | Loan | CCRE | CCRE | Deer Run MHP | NAP | NAP | NAP | NAP | ||||||||||||||||||
| 23 | Loan | 45 | CCRE | CCRE | LA Fitness Powell | NAP | NAP | LA Fitness | 53,206 | 12/28/2027 | NAP | |||||||||||||||
| 24 | Loan | 8, 46 | CGMRC | CGMRC | Gratiot Crossing | NAP | NAP | Hobby Lobby | 56,556 | 3/31/2025 | Planet Fitness | 35,000 | 1/31/2026 | |||||||||||||
| A-19 |
| GSMS 2015-GC34 Annex A | ||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | ADR ($) | RevPAR ($) | Largest Tenant | Largest Tenant Sq Ft | Largest Tenant Lease Expiration (6) | Second Largest Tenant | Second Largest Tenant Sq Ft | Second Largest Tenant Lease Expiration (6) | |||||||||||||
| 25 | Loan | GSMC | GSMC | Pfeiffer Woods | NAP | NAP | United HealthCare Services | 61,629 | 12/31/2016 | Schaeffers Investment Research | 17,849 | 2/28/2021 | ||||||||||||||
| 26 | Loan | 47 | MC-FiveMile | MC-FiveMile | Artmore Hotel | 129.29 | 102.71 | NAP | NAP | |||||||||||||||||
| 27 | Loan | GSCRE | GSMC | Villas at Waters Edge | NAP | NAP | NAP | NAP | ||||||||||||||||||
| 28 | Loan | GSCRE | GSMC | Copper Palms Apartment | NAP | NAP | NAP | NAP | ||||||||||||||||||
| 29 | Loan | 48 | CGMRC | CGMRC | Park on Clairmont | NAP | NAP | NAP | NAP | |||||||||||||||||
| 30 | Loan | CGMRC | CGMRC | Station 3 Lofts | NAP | NAP | NAP | NAP | ||||||||||||||||||
| 31 | Loan | 8, 49 | CGMRC | CGMRC | 222 East 59th Street | NAP | NAP | Cohen Master Lease | 10,140 | 7/31/2027 | Ralph Lauren | 6,840 | 2/28/2019 | |||||||||||||
| 32 | Loan | CCRE | CCRE | Meadowview MHP | NAP | NAP | NAP | NAP | ||||||||||||||||||
| 33 | Loan | SMC | SMF I | Coors Central Shopping Center | NAP | NAP | Fallas Paredes | 27,000 | 4/30/2018 | Family Dollar | 9,000 | 12/31/2020 | ||||||||||||||
| 34 | Loan | 8 | SMC | SMF I | Genesis Plaza | NAP | NAP | Wells Fargo Dealer Services, Inc. | 13,520 | 2/29/2020 | Republic Indemnity of America | 8,976 | 10/31/2020 | |||||||||||||
| 35 | Loan | GSCRE | GSMC | North Village | NAP | NAP | NAP | NAP | ||||||||||||||||||
| 36 | Loan | GSCRE | GSMC | Canterbury Apartments | NAP | NAP | NAP | NAP | ||||||||||||||||||
| 37 | Loan | 50 | CCRE | CCRE | Dobson Medical Office | NAP | NAP | Skin & Cancer Ctr of Arizona | 10,921 | 5/31/2016 | SMI Imaging LLC | 5,939 | 4/30/2019 | |||||||||||||
| 38 | Loan | 8 | GSMC | GSMC | Surprise Crossing | NAP | NAP | O’Reilly Automotive | 7,000 | 10/31/2020 | Bank of America (GL) | 5,000 | 6/26/2025 | |||||||||||||
| 39 | Loan | MC-FiveMile | MC-FiveMile | 1445 North Loop West | NAP | NAP | Family Tree DNA | 13,235 | 6/30/2019 | GMS Dental | 12,169 | 4/30/2020 | ||||||||||||||
| 40 | Loan | MC-FiveMile | MC-FiveMile | Webster Plaza | NAP | NAP | Buffalo Wild Wings | 5,600 | 7/12/2019 | Meador Staffing | 3,000 | 10/31/2020 | ||||||||||||||
| 41 | Loan | CCRE | CCRE | Tall Tree Apartments | NAP | NAP | NAP | NAP | ||||||||||||||||||
| 42 | Loan | SMC | SMF I | Oceanside Square | NAP | NAP | Montessori School | 4,500 | 7/31/2016 | Mi Asador Mexican Restaurant | 2,850 | 12/31/2016 | ||||||||||||||
| 43 | Loan | GSMC | GSMC | Colonnade of Royal Forest Shopping Center | NAP | NAP | Conservatory-Aveda Day Spa & Salon | 9,520 | 4/30/2018 | Taylor Family Practice, PA | 7,518 | 3/31/2016 | ||||||||||||||
| 44 | Loan | SMC | SMF I | US Storage Center Portfolio | NAP | NAP | ||||||||||||||||||||
| 44.01 | Property | US Storage Center Peoria | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 44.02 | Property | US Storage Center Phoenix | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 45 | Loan | 51, 52 | SMC | SMF I | Drakeshire Apartments | NAP | NAP | NAP | NAP | |||||||||||||||||
| 46 | Loan | 51, 52 | SMC | SMF I | Drakeshire Plaza | NAP | NAP | Suds & More | 2,320 | MTM | Flowers by Carol | 2,320 | 6/30/2019 | |||||||||||||
| 47 | Loan | 53 | GSMC | GSMC | Stonecrest Center | NAP | NAP | American Signature | 44,553 | 1/31/2021 | NAP | |||||||||||||||
| 48 | Loan | SMC | SMF I | Cook Street Office | NAP | NAP | Albert Association Mgmt | 8,253 | 10/31/2021 | Borrego Community Health | 4,436 | 6/30/2017 | ||||||||||||||
| 49 | Loan | 54 | CGMRC | CGMRC | Montgomeryville Self Storage Portfolio | NAP | NAP | |||||||||||||||||||
| 49.01 | Property | Xtra Space Self-Storage | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 49.02 | Property | Montgomeryville Mini Storage | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 50 | Loan | MC-FiveMile | MC-FiveMile | Security Plus Self Storage | NAP | NAP | NAP | NAP | ||||||||||||||||||
| 51 | Loan | CCRE | CCRE | Scott & White Healthcare Copperas Cove | NAP | NAP | Baylor Scott & White | 14,973 | 6/30/2029 | NAP | ||||||||||||||||
| 52 | Loan | 55 | CCRE | CCRE | Planet Fitness Wentzville, MO | NAP | NAP | Planet Fitness | 22,335 | 3/5/2035 | NAP | |||||||||||||||
| 53 | Loan | 56 | MC-FiveMile | MC-FiveMile | Midtown Crossing | NAP | NAP | Buffalo Wild Wings | 5,951 | 7/31/2019 | Gyu-Kaku | 3,500 | 9/30/2022 | |||||||||||||
| 54 | Loan | CGMRC | CGMRC | Denney’s Mini Storage | NAP | NAP | NAP | NAP | ||||||||||||||||||
| 55 | Loan | 57 | CGMRC | CGMRC | 849 West Armitage Avenue | NAP | NAP | Marine Layer | 1,904 | 1/31/2025 | NAP | |||||||||||||||
| 56 | Loan | SMC | SMF I | Fair Oaks and Levee Place | NAP | NAP | ||||||||||||||||||||
| 56.01 | Property | Levee Place MHC | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 56.02 | Property | Fair Oaks MHC | NAP | NAP | NAP | NAP | ||||||||||||||||||||
| 57 | Loan | SMC | SMF I | Windhorst MHC | NAP | NAP | NAP | NAP | ||||||||||||||||||
| A-20 |
| GSMS 2015-GC34 Annex A | ||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Third Largest Tenant | Third Largest Tenant Sq Ft | Third Largest Tenant Lease Expiration (6) | Fourth Largest Tenant | Fourth Largest Tenant Sq Ft | Fourth Largest Tenant Lease Expiration (6) | |||||||||||
| 1 | Loan | 8, 9, 10, 11, 12 | CGMRC | CGMRC | Illinois Center | |||||||||||||||||
| 1.01 | Property | 111 East Wacker | Taft Stettinius & Hollister | 69,298 | 5/31/2025 | Zenith Media Services, Inc. | 66,768 | 7/31/2019 | ||||||||||||||
| 1.02 | Property | 233 North Michigan Avenue | Young & Rubicam, Inc. | 69,292 | 11/30/2018 | American Health Information | 34,780 | 10/31/2024 | ||||||||||||||
| 2 | Loan | 13, 14, 15 | CGMRC | CGMRC | 750 Lexington Avenue | EIM Management | 22,700 | 10/31/2018 | Scientific Games Corp | 22,700 | 4/30/2018 | |||||||||||
| 3 | Loan | 16, 17, 18, 19 | GSMC | GSMC | Hammons Hotel Portfolio | |||||||||||||||||
| 3.01 | Property | 20 | Embassy Suites Concord, NC | NAP | NAP | |||||||||||||||||
| 3.02 | Property | Embassy Suites Murfreesboro, TN | NAP | NAP | ||||||||||||||||||
| 3.03 | Property | Embassy Suites Norman, OK | NAP | NAP | ||||||||||||||||||
| 3.04 | Property | Courtyard by Marriott Dallas/Allen, TX | NAP | NAP | ||||||||||||||||||
| 3.05 | Property | 21 | Renaissance by Marriott Phoenix/Glendale, AZ | NAP | NAP | |||||||||||||||||
| 3.06 | Property | Embassy Suites Huntsville, AL | NAP | NAP | ||||||||||||||||||
| 3.07 | Property | Residence Inn by Marriott Kansas City, MO | NAP | NAP | ||||||||||||||||||
| 4 | Loan | 8, 22, 23 | SMC | SMF I | Parkside at So7 | Trinity Merchants | 4,137 | 11/30/2022 | Barcadia | 3,000 | 3/31/2021 | |||||||||||
| 5 | Loan | CGMRC | CGMRC | 444-450 West 56th Street | NAP | NAP | ||||||||||||||||
| 6 | Loan | 24, 25, 26 | GSMC | GSMC | Denton Center | Drug Emporium | 27,800 | 2/28/2017 | Planet Fitness | 15,400 | 8/31/2024 | |||||||||||
| 7 | Loan | CGMRC | CGMRC | Bluejay Grocery Portfolio | ||||||||||||||||||
| 7.01 | Property | Pick N Save | NAP | NAP | ||||||||||||||||||
| 7.02 | Property | Marsh Kokomo | NAP | NAP | ||||||||||||||||||
| 7.03 | Property | Copps Madison | NAP | NAP | ||||||||||||||||||
| 7.04 | Property | Tops Lockport | NAP | NAP | ||||||||||||||||||
| 8 | Loan | 27 | MC-FiveMile | MC-FiveMile | The Heights at State College Phase III | NAP | NAP | |||||||||||||||
| 9 | Loan | GSMC | GSMC | Festival at Sawmill Centre | Park to Shop Marketplace | 18,490 | 8/31/2024 | Chuck E Cheese | 14,220 | 7/31/2023 | ||||||||||||
| 10 | Loan | 28, 29 | MC-FiveMile | MC-FiveMile | Woodlands Corporate Center and 7049 Williams Road Portfolio | |||||||||||||||||
| 10.01 | Property | Woodlands West | Colmar, Inc. | 7,169 | 9/30/2016 | Lanpar Technologies | 7,029 | 1/14/2020 | ||||||||||||||
| 10.02 | Property | 30 | Woodlands East | Incom Mfg. | 16,203 | 4/30/2019 | United Materials | 9,433 | 5/30/2017 | |||||||||||||
| 10.03 | Property | 7049 Williams Road | NAP | NAP | ||||||||||||||||||
| 11 | Loan | MC-FiveMile | MC-FiveMile | 615 Alpha Drive | Trufood Mfg. Inc. | 58,000 | 7/31/2020 | NAP | ||||||||||||||
| 12 | Loan | 31, 32, 33 | GSMC | GSMC | DoubleTree Hotel Universal | NAP | NAP | |||||||||||||||
| 13 | Loan | 34 | MC-FiveMile | MC-FiveMile | Regalia Mansfield/Dolce | NAP | NAP | |||||||||||||||
| 14 | Loan | 35, 36 | CCRE | CCRE | Lake Fredrica Shopping Center | Petland | 4,875 | 11/30/2019 | Payless Shoesource | 2,913 | 7/31/2018 | |||||||||||
| 15 | Loan | 37, 38, 39 | GSMC | GSMC | Westlake Center | RoundTower Technologies, Inc. | 13,211 | 1/31/2017 | Comptroller of Currency | 11,366 | 1/31/2017 | |||||||||||
| 16 | Loan | 37 | GSMC | GSMC | Church Lane Shopping Center | Tuesday Morning | 8,831 | 4/30/2017 | Moving Company (Dance Studio) | 8,260 | 8/31/2022 | |||||||||||
| 17 | Loan | 8, 40, 41, 42 | SMC | SMF I | Hyatt Place Texas Portfolio | |||||||||||||||||
| 17.01 | Property | Hyatt Place Austin | NAP | NAP | ||||||||||||||||||
| 17.02 | Property | Hyatt Place San Antonio | NAP | NAP | ||||||||||||||||||
| 17.03 | Property | Hyatt Place Dallas | NAP | NAP | ||||||||||||||||||
| 18 | Loan | CCRE | CCRE | Parkville Commons | Cycle City | 5,900 | 2/1/2017 | Ranch Hands, Inc (dba Rusty Horse Tavern) | 3,500 | 7/1/2017 | ||||||||||||
| 19 | Loan | 43 | CGMRC | CGMRC | Carnegie Park | NAP | NAP | |||||||||||||||
| 20 | Loan | 44 | GSMC | GSMC | Shoppes at City Centre | Boynton Zoo Health Club | 9,520 | 10/31/2024 | California Designs | 9,520 | 7/31/2020 | |||||||||||
| 21 | Loan | CCRE | CCRE | GSP MHP Portfolio III | ||||||||||||||||||
| 21.01 | Property | Mill Creek Estates MHP | NAP | NAP | ||||||||||||||||||
| 21.02 | Property | Newberry Farms MHP | NAP | NAP | ||||||||||||||||||
| 22 | Loan | CCRE | CCRE | Deer Run MHP | NAP | NAP | ||||||||||||||||
| 23 | Loan | 45 | CCRE | CCRE | LA Fitness Powell | NAP | NAP | |||||||||||||||
| 24 | Loan | 8, 46 | CGMRC | CGMRC | Gratiot Crossing | Big Lots | 31,713 | 1/31/2025 | PetCo | 15,000 | 1/31/2026 | |||||||||||
| A-21 |
| GSMS 2015-GC34 Annex A | ||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Third Largest Tenant | Third Largest Tenant Sq Ft | Third Largest Tenant Lease Expiration (6) | Fourth Largest Tenant | Fourth Largest Tenant Sq Ft | Fourth Largest Tenant Lease Expiration (6) | |||||||||||
| 25 | Loan | GSMC | GSMC | Pfeiffer Woods | Merrill Lynch Pierce Fenner | 13,921 | 3/31/2017 | The Normandy Group LLC | 5,235 | 6/30/2020 | ||||||||||||
| 26 | Loan | 47 | MC-FiveMile | MC-FiveMile | Artmore Hotel | NAP | NAP | |||||||||||||||
| 27 | Loan | GSCRE | GSMC | Villas at Waters Edge | NAP | NAP | ||||||||||||||||
| 28 | Loan | GSCRE | GSMC | Copper Palms Apartment | NAP | NAP | ||||||||||||||||
| 29 | Loan | 48 | CGMRC | CGMRC | Park on Clairmont | NAP | NAP | |||||||||||||||
| 30 | Loan | CGMRC | CGMRC | Station 3 Lofts | NAP | NAP | ||||||||||||||||
| 31 | Loan | 8, 49 | CGMRC | CGMRC | 222 East 59th Street | Jerry Pair & Associates | 6,540 | 1/31/2018 | Lapicida | 5,480 | 4/30/2024 | |||||||||||
| 32 | Loan | CCRE | CCRE | Meadowview MHP | NAP | NAP | ||||||||||||||||
| 33 | Loan | SMC | SMF I | Coors Central Shopping Center | El Taco Tote Mexican Restaurant | 5,995 | 4/30/2020 | Route 66 Dentistry | 5,040 | 9/30/2020 | ||||||||||||
| 34 | Loan | 8 | SMC | SMF I | Genesis Plaza | SoCal Office Technologies, Inc. (Xerox Corp) | 6,328 | 12/31/2017 | Freedom Mortgage | 6,179 | 11/30/2016 | |||||||||||
| 35 | Loan | GSCRE | GSMC | North Village | NAP | NAP | ||||||||||||||||
| 36 | Loan | GSCRE | GSMC | Canterbury Apartments | NAP | NAP | ||||||||||||||||
| 37 | Loan | 50 | CCRE | CCRE | Dobson Medical Office | AZ Spine & Pain Specialists, LLC | 5,919 | 10/29/2025 | East Valley Spine & Sports Med | 3,673 | 8/16/2017 | |||||||||||
| 38 | Loan | 8 | GSMC | GSMC | Surprise Crossing | Crossfit Unwavering | 4,000 | 9/30/2017 | Perfect Teeth | 2,990 | 9/30/2020 | |||||||||||
| 39 | Loan | MC-FiveMile | MC-FiveMile | 1445 North Loop West | USFDA | 12,048 | 4/13/2021 | Terra Associates | 6,851 | 5/31/2021 | ||||||||||||
| 40 | Loan | MC-FiveMile | MC-FiveMile | Webster Plaza | Freebirds, LP | 2,870 | 9/30/2024 | Sushi Coast, Inc. | 2,699 | 12/31/2020 | ||||||||||||
| 41 | Loan | CCRE | CCRE | Tall Tree Apartments | NAP | NAP | ||||||||||||||||
| 42 | Loan | SMC | SMF I | Oceanside Square | Temple Heights Animal Hospital | 2,700 | 3/31/2020 | Tae Kwon Do Center | 2,124 | 8/31/2017 | ||||||||||||
| 43 | Loan | GSMC | GSMC | Colonnade of Royal Forest Shopping Center | Kingwood Speech Pathology Services | 3,731 | 3/31/2016 | Whittington Bridal | 3,600 | 12/31/2016 | ||||||||||||
| 44 | Loan | SMC | SMF I | US Storage Center Portfolio | ||||||||||||||||||
| 44.01 | Property | US Storage Center Peoria | NAP | NAP | ||||||||||||||||||
| 44.02 | Property | US Storage Center Phoenix | NAP | NAP | ||||||||||||||||||
| 45 | Loan | 51, 52 | SMC | SMF I | Drakeshire Apartments | NAP | NAP | |||||||||||||||
| 46 | Loan | 51, 52 | SMC | SMF I | Drakeshire Plaza | Sweet Choices | 2,320 | 4/30/2018 | Affordable Chirpractic | 860 | 6/30/2018 | |||||||||||
| 47 | Loan | 53 | GSMC | GSMC | Stonecrest Center | NAP | NAP | |||||||||||||||
| 48 | Loan | SMC | SMF I | Cook Street Office | Robert F. Steinberg, MD | 2,634 | 7/31/2016 | Industrial West | 2,448 | 8/30/2016 | ||||||||||||
| 49 | Loan | 54 | CGMRC | CGMRC | Montgomeryville Self Storage Portfolio | |||||||||||||||||
| 49.01 | Property | Xtra Space Self-Storage | NAP | NAP | ||||||||||||||||||
| 49.02 | Property | Montgomeryville Mini Storage | NAP | NAP | ||||||||||||||||||
| 50 | Loan | MC-FiveMile | MC-FiveMile | Security Plus Self Storage | NAP | NAP | ||||||||||||||||
| 51 | Loan | CCRE | CCRE | Scott & White Healthcare Copperas Cove | NAP | NAP | ||||||||||||||||
| 52 | Loan | 55 | CCRE | CCRE | Planet Fitness Wentzville, MO | NAP | NAP | |||||||||||||||
| 53 | Loan | 56 | MC-FiveMile | MC-FiveMile | Midtown Crossing | Gray’s Public House (Subleased to Dosi Restaurant) | 2,600 | 11/30/2017 | Which Wich | 1,687 | 10/31/2016 | |||||||||||
| 54 | Loan | CGMRC | CGMRC | Denney’s Mini Storage | NAP | NAP | ||||||||||||||||
| 55 | Loan | 57 | CGMRC | CGMRC | 849 West Armitage Avenue | NAP | NAP | |||||||||||||||
| 56 | Loan | SMC | SMF I | Fair Oaks and Levee Place | ||||||||||||||||||
| 56.01 | Property | Levee Place MHC | NAP | NAP | ||||||||||||||||||
| 56.02 | Property | Fair Oaks MHC | NAP | NAP | ||||||||||||||||||
| 57 | Loan | SMC | SMF I | Windhorst MHC | NAP | NAP | ||||||||||||||||
| A-22 |
| GSMS 2015-GC34 Annex A | ||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Fifth Largest Tenant | Fifth Largest Tenant Sq Ft | Fifth Largest Tenant Lease Expiration (6) | Environmental Phase I Report Date | Environmental Phase II | Environmental Phase II Report Date | Engineering Report Date | Seismic Report Date | |||||||||||||
| 1 | Loan | 8, 9, 10, 11, 12 | CGMRC | CGMRC | Illinois Center | |||||||||||||||||||||
| 1.01 | Property | 111 East Wacker | State Boards of Nursing | 35,174 | 4/30/2022 | 8/4/2015 | No | NAP | 7/20/2015 | NAP | ||||||||||||||||
| 1.02 | Property | 233 North Michigan Avenue | Burrell Communications Group | 34,508 | 12/31/2023 | 8/4/2015 | No | NAP | 7/20/2015 | NAP | ||||||||||||||||
| 2 | Loan | 13, 14, 15 | CGMRC | CGMRC | 750 Lexington Avenue | J. Choo USA | 20,000 | 1/31/2021 | 5/21/2015 | No | NAP | 5/19/2015 | NAP | |||||||||||||
| 3 | Loan | 16, 17, 18, 19 | GSMC | GSMC | Hammons Hotel Portfolio | |||||||||||||||||||||
| 3.01 | Property | 20 | Embassy Suites Concord, NC | NAP | 6/25/2015 | No | NAP | 6/24/2015 | NAP | |||||||||||||||||
| 3.02 | Property | Embassy Suites Murfreesboro, TN | NAP | 6/24/2015 | No | NAP | 6/24/2015 | NAP | ||||||||||||||||||
| 3.03 | Property | Embassy Suites Norman, OK | NAP | 6/24/2015 | No | NAP | 6/24/2015 | NAP | ||||||||||||||||||
| 3.04 | Property | Courtyard by Marriott Dallas/Allen, TX | NAP | 6/24/2015 | No | NAP | 6/24/2015 | NAP | ||||||||||||||||||
| 3.05 | Property | 21 | Renaissance by Marriott Phoenix/Glendale, AZ | NAP | 6/25/2015 | No | NAP | 6/24/2015 | NAP | |||||||||||||||||
| 3.06 | Property | Embassy Suites Huntsville, AL | NAP | 6/25/2015 | No | NAP | 6/24/2015 | NAP | ||||||||||||||||||
| 3.07 | Property | Residence Inn by Marriott Kansas City, MO | NAP | 6/25/2015 | No | NAP | 6/24/2015 | NAP | ||||||||||||||||||
| 4 | Loan | 8, 22, 23 | SMC | SMF I | Parkside at So7 | Sundt Construction | 2,866 | 9/30/2020 | 8/13/2015 | No | NAP | 8/13/2015 | NAP | |||||||||||||
| 5 | Loan | CGMRC | CGMRC | 444-450 West 56th Street | NAP | 6/24/2015 | No | NAP | 6/24/2015 | NAP | ||||||||||||||||
| 6 | Loan | 24, 25, 26 | GSMC | GSMC | Denton Center | Denton Thrift | 12,600 | 10/31/2020 | 8/10/2015 | No | NAP | 8/11/2015 | NAP | |||||||||||||
| 7 | Loan | CGMRC | CGMRC | Bluejay Grocery Portfolio | ||||||||||||||||||||||
| 7.01 | Property | Pick N Save | NAP | 6/25/2015 | No | NAP | 6/25/2015 | NAP | ||||||||||||||||||
| 7.02 | Property | Marsh Kokomo | NAP | 6/25/2015 | No | NAP | 6/25/2015 | NAP | ||||||||||||||||||
| 7.03 | Property | Copps Madison | NAP | 5/8/2015 | No | NAP | 5/6/2015 | NAP | ||||||||||||||||||
| 7.04 | Property | Tops Lockport | NAP | 6/29/2015 | No | NAP | 6/29/2015 | NAP | ||||||||||||||||||
| 8 | Loan | 27 | MC-FiveMile | MC-FiveMile | The Heights at State College Phase III | NAP | 7/23/2015 | No | NAP | 7/24/2015 | NAP | |||||||||||||||
| 9 | Loan | GSMC | GSMC | Festival at Sawmill Centre | David’s Bridal | 9,000 | 5/31/2026 | 8/5/2015 | No | NAP | 8/6/2015 | NAP | ||||||||||||||
| 10 | Loan | 28, 29 | MC-FiveMile | MC-FiveMile | Woodlands Corporate Center and 7049 Williams Road Portfolio | |||||||||||||||||||||
| 10.01 | Property | Woodlands West | Occidental Chemical | 6,989 | 4/30/2018 | 4/30/2015 | No | NAP | 4/30/2015 | NAP | ||||||||||||||||
| 10.02 | Property | 30 | Woodlands East | Grelak Mechanical | 4,029 | 12/31/2018 | 4/30/2015 | No | NAP | 4/30/2015 | NAP | |||||||||||||||
| 10.03 | Property | 7049 Williams Road | NAP | 4/30/2015 | No | NAP | 7/14/2015 | NAP | ||||||||||||||||||
| 11 | Loan | MC-FiveMile | MC-FiveMile | 615 Alpha Drive | NAP | 8/25/2015 | No | NAP | 8/25/2015 | NAP | ||||||||||||||||
| 12 | Loan | 31, 32, 33 | GSMC | GSMC | DoubleTree Hotel Universal | NAP | 7/28/2015 | No | NAP | 8/14/2015 | NAP | |||||||||||||||
| 13 | Loan | 34 | MC-FiveMile | MC-FiveMile | Regalia Mansfield/Dolce | NAP | 3/18/2015 | No | NAP | 6/5/2015 | NAP | |||||||||||||||
| 14 | Loan | 35, 36 | CCRE | CCRE | Lake Fredrica Shopping Center | Value Dollar Store | 2,800 | 8/31/2016 | 8/10/2015 | No | NAP | 7/21/2015 | NAP | |||||||||||||
| 15 | Loan | 37, 38, 39 | GSMC | GSMC | Westlake Center | Principal Life Insurance Co. | 8,553 | 11/30/2020 | 7/19/2015 | No | NAP | 7/17/2015 | NAP | |||||||||||||
| 16 | Loan | 37 | GSMC | GSMC | Church Lane Shopping Center | Kids First Swim School | 7,200 | 1/31/2018 | 5/20/2015 | Yes | 6/9/2015 | 8/3/2015 | NAP | |||||||||||||
| 17 | Loan | 8, 40, 41, 42 | SMC | SMF I | Hyatt Place Texas Portfolio | |||||||||||||||||||||
| 17.01 | Property | Hyatt Place Austin | NAP | 6/12/2015 | No | NAP | 6/10/2015 | NAP | ||||||||||||||||||
| 17.02 | Property | Hyatt Place San Antonio | NAP | 6/10/2015 | No | NAP | 6/11/2015 | NAP | ||||||||||||||||||
| 17.03 | Property | Hyatt Place Dallas | NAP | 6/12/2015 | No | NAP | 6/12/2015 | NAP | ||||||||||||||||||
| 18 | Loan | CCRE | CCRE | Parkville Commons | Dr. Staatz & Dr. Verachtert (dba Eye Center of Parkville) | 2,700 | 9/1/2019 | 8/3/2015 | No | NAP | 7/24/2015 | NAP | ||||||||||||||
| 19 | Loan | 43 | CGMRC | CGMRC | Carnegie Park | NAP | 8/3/2015 | No | NAP | 7/27/2015 | NAP | |||||||||||||||
| 20 | Loan | 44 | GSMC | GSMC | Shoppes at City Centre | Carrabba’s Italian Grill | 5,027 | 10/31/2018 | 7/17/2015 | Yes | 5/18/2015 | 7/16/2015 | NAP | |||||||||||||
| 21 | Loan | CCRE | CCRE | GSP MHP Portfolio III | ||||||||||||||||||||||
| 21.01 | Property | Mill Creek Estates MHP | NAP | 8/11/2015 | No | NAP | 7/10/2015 | NAP | ||||||||||||||||||
| 21.02 | Property | Newberry Farms MHP | NAP | 8/11/2015 | No | NAP | 7/10/2015 | NAP | ||||||||||||||||||
| 22 | Loan | CCRE | CCRE | Deer Run MHP | NAP | 8/11/2015 | No | NAP | 7/10/2015 | NAP | ||||||||||||||||
| 23 | Loan | 45 | CCRE | CCRE | LA Fitness Powell | NAP | 8/10/2015 | No | NAP | 7/29/2015 | NAP | |||||||||||||||
| 24 | Loan | 8, 46 | CGMRC | CGMRC | Gratiot Crossing | Jillian’s Coney Island | 3,500 | 7/31/2018 | 7/3/2015 | No | NAP | 7/3/2015 | NAP | |||||||||||||
| A-23 |
| GSMS 2015-GC34 Annex A | ||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Fifth Largest Tenant | Fifth Largest Tenant Sq Ft | Fifth Largest Tenant Lease Expiration (6) | Environmental Phase I Report Date | Environmental Phase II | Environmental Phase II Report Date | Engineering Report Date | Seismic Report Date | |||||||||||||
| 25 | Loan | GSMC | GSMC | Pfeiffer Woods | Cohesion Corporation | 4,524 | 6/30/2019 | 7/20/2015 | No | NAP | 7/17/2015 | NAP | ||||||||||||||
| 26 | Loan | 47 | MC-FiveMile | MC-FiveMile | Artmore Hotel | NAP | 6/22/2015 | No | NAP | 6/23/2015 | NAP | |||||||||||||||
| 27 | Loan | GSCRE | GSMC | Villas at Waters Edge | NAP | 8/7/2015 | No | NAP | 8/10/2015 | NAP | ||||||||||||||||
| 28 | Loan | GSCRE | GSMC | Copper Palms Apartment | NAP | 8/3/2015 | No | NAP | 7/31/2015 | NAP | ||||||||||||||||
| 29 | Loan | 48 | CGMRC | CGMRC | Park on Clairmont | NAP | 7/14/2015 | No | NAP | 7/15/2015 | NAP | |||||||||||||||
| 30 | Loan | CGMRC | CGMRC | Station 3 Lofts | NAP | 8/14/2015 | No | NAP | 8/14/2015 | NAP | ||||||||||||||||
| 31 | Loan | 8, 49 | CGMRC | CGMRC | 222 East 59th Street | CPHNYC, LLC | 4,995 | 10/31/2022 | 5/22/2015 | No | NAP | 5/22/2015 | NAP | |||||||||||||
| 32 | Loan | CCRE | CCRE | Meadowview MHP | NAP | 8/11/2015 | No | NAP | 7/10/2015 | NAP | ||||||||||||||||
| 33 | Loan | SMC | SMF I | Coors Central Shopping Center | Premier Home Furnishings | 3,510 | 5/31/2020 | 8/29/2015 | No | NAP | 8/10/2015 | NAP | ||||||||||||||
| 34 | Loan | 8 | SMC | SMF I | Genesis Plaza | State of California Medical Board | 4,077 | 12/31/2015 | 8/3/2015 | No | NAP | 8/3/2015 | 8/3/2015 | |||||||||||||
| 35 | Loan | GSCRE | GSMC | North Village | NAP | 8/19/2015 | No | NAP | 7/30/2015 | NAP | ||||||||||||||||
| 36 | Loan | GSCRE | GSMC | Canterbury Apartments | NAP | 8/5/2015 | No | NAP | 8/5/2015 | NAP | ||||||||||||||||
| 37 | Loan | 50 | CCRE | CCRE | Dobson Medical Office | Laboratory Corp of America | 3,014 | 8/29/2016 | 7/27/2015 | No | NAP | 7/27/2015 | NAP | |||||||||||||
| 38 | Loan | 8 | GSMC | GSMC | Surprise Crossing | Nail Works | 1,800 | 8/31/2020 | 7/14/2015 | No | NAP | 7/13/2015 | NAP | |||||||||||||
| 39 | Loan | MC-FiveMile | MC-FiveMile | 1445 North Loop West | CommunicationAccess | 6,385 | 3/14/2019 | 5/28/2015 | No | NAP | 5/28/2015 | NAP | ||||||||||||||
| 40 | Loan | MC-FiveMile | MC-FiveMile | Webster Plaza | Jamba Juice | 1,500 | 7/31/2019 | 5/26/2015 | No | NAP | 5/26/2015 | NAP | ||||||||||||||
| 41 | Loan | CCRE | CCRE | Tall Tree Apartments | NAP | 7/22/2015 | No | NAP | 7/24/2015 | NAP | ||||||||||||||||
| 42 | Loan | SMC | SMF I | Oceanside Square | Mr. Pho’s Vietnamese Restaurant | 2,090 | 1/31/2020 | 7/27/2015 | No | NAP | 7/28/2015 | ######## | ||||||||||||||
| 43 | Loan | GSMC | GSMC | Colonnade of Royal Forest Shopping Center | Rising Sun Karate | 2,400 | 12/31/2016 | 7/22/2015 | No | NAP | 7/20/2015 | NAP | ||||||||||||||
| 44 | Loan | SMC | SMF I | US Storage Center Portfolio | ||||||||||||||||||||||
| 44.01 | Property | US Storage Center Peoria | NAP | 8/6/2015 | No | NAP | 8/7/2015 | NAP | ||||||||||||||||||
| 44.02 | Property | US Storage Center Phoenix | NAP | 8/6/2015 | No | NAP | 8/7/2015 | NAP | ||||||||||||||||||
| 45 | Loan | 51, 52 | SMC | SMF I | Drakeshire Apartments | NAP | 7/8/2015 | No | NAP | 7/8/2015 | NAP | |||||||||||||||
| 46 | Loan | 51, 52 | SMC | SMF I | Drakeshire Plaza | Allstate | 695 | MTM | 7/8/2015 | No | NAP | 7/8/2015 | NAP | |||||||||||||
| 47 | Loan | 53 | GSMC | GSMC | Stonecrest Center | NAP | 7/31/2015 | No | NAP | 7/31/2015 | NAP | |||||||||||||||
| 48 | Loan | SMC | SMF I | Cook Street Office | Payroll Express | 1,632 | 3/31/2019 | 8/17/2015 | No | NAP | 8/17/2015 | ######## | ||||||||||||||
| 49 | Loan | 54 | CGMRC | CGMRC | Montgomeryville Self Storage Portfolio | |||||||||||||||||||||
| 49.01 | Property | Xtra Space Self-Storage | NAP | 5/22/2015 | No | NAP | 5/22/2015 | NAP | ||||||||||||||||||
| 49.02 | Property | Montgomeryville Mini Storage | NAP | 5/22/2015 | No | NAP | 5/22/2015 | NAP | ||||||||||||||||||
| 50 | Loan | MC-FiveMile | MC-FiveMile | Security Plus Self Storage | NAP | 6/11/2015 | No | NAP | 6/10/2015 | NAP | ||||||||||||||||
| 51 | Loan | CCRE | CCRE | Scott & White Healthcare Copperas Cove | NAP | 8/19/2015 | No | NAP | 8/13/2015 | NAP | ||||||||||||||||
| 52 | Loan | 55 | CCRE | CCRE | Planet Fitness Wentzville, MO | NAP | 7/14/2015 | No | NAP | 7/14/2015 | NAP | |||||||||||||||
| 53 | Loan | 56 | MC-FiveMile | MC-FiveMile | Midtown Crossing | River Oaks Cleaners | 1,050 | 10/31/2019 | 6/5/2015 | No | NAP | 6/5/2015 | NAP | |||||||||||||
| 54 | Loan | CGMRC | CGMRC | Denney’s Mini Storage | NAP | 8/4/2015 | No | NAP | 8/4/2015 | NAP | ||||||||||||||||
| 55 | Loan | 57 | CGMRC | CGMRC | 849 West Armitage Avenue | NAP | 8/7/2015 | No | NAP | 8/7/2015 | NAP | |||||||||||||||
| 56 | Loan | SMC | SMF I | Fair Oaks and Levee Place | ||||||||||||||||||||||
| 56.01 | Property | Levee Place MHC | NAP | 7/28/2015 | No | NAP | 7/27/2015 | NAP | ||||||||||||||||||
| 56.02 | Property | Fair Oaks MHC | NAP | 7/28/2015 | No | NAP | 7/27/2015 | NAP | ||||||||||||||||||
| 57 | Loan | SMC | SMF I | Windhorst MHC | NAP | 7/28/2015 | No | NAP | 7/27/2015 | NAP | ||||||||||||||||
| A-24 |
| GSMS 2015-GC34 Annex A | ||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | 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 ($) | ||||||||||||||
| 1 | Loan | 8, 9, 10, 11, 12 | CGMRC | CGMRC | Illinois Center | No | 1,922,899 | 961,450 | 0 | 0 | 0 | 34,865 | 0 | |||||||||||||||
| 1.01 | Property | 111 East Wacker | NAP | No | ||||||||||||||||||||||||
| 1.02 | Property | 233 North Michigan Avenue | NAP | No | ||||||||||||||||||||||||
| 2 | Loan | 13, 14, 15 | CGMRC | CGMRC | 750 Lexington Avenue | NAP | No | 2,724,550 | 544,910 | 0 | 0 | 0 | 6,371 | 0 | ||||||||||||||
| 3 | Loan | 16, 17, 18, 19 | GSMC | GSMC | Hammons Hotel Portfolio | No | 3,172,482 | 358,585 | 0 | 0 | 0 | 360,433 | 0 | |||||||||||||||
| 3.01 | Property | 20 | Embassy Suites Concord, NC | NAP | No | |||||||||||||||||||||||
| 3.02 | Property | Embassy Suites Murfreesboro, TN | NAP | No | ||||||||||||||||||||||||
| 3.03 | Property | Embassy Suites Norman, OK | NAP | No | ||||||||||||||||||||||||
| 3.04 | Property | Courtyard by Marriott Dallas/Allen, TX | NAP | No | ||||||||||||||||||||||||
| 3.05 | Property | 21 | Renaissance by Marriott Phoenix/Glendale, AZ | NAP | No | |||||||||||||||||||||||
| 3.06 | Property | Embassy Suites Huntsville, AL | NAP | No | ||||||||||||||||||||||||
| 3.07 | Property | Residence Inn by Marriott Kansas City, MO | NAP | No | ||||||||||||||||||||||||
| 4 | Loan | 8, 22, 23 | SMC | SMF I | Parkside at So7 | NAP | No | 1,096,331 | 109,633 | 151,313 | 11,262 | 0 | 5,468 | 0 | ||||||||||||||
| 5 | Loan | CGMRC | CGMRC | 444-450 West 56th Street | NAP | No | 316,314 | 79,078 | 88,415 | 9,824 | 0 | 8,356 | 0 | |||||||||||||||
| 6 | Loan | 24, 25, 26 | GSMC | GSMC | Denton Center | NAP | No | 364,505 | 45,563 | 0 | 0 | 200,000 | 0 | TI/LC and Replacement Reserves are capped at an aggregate $400,000. | ||||||||||||||
| 7 | Loan | CGMRC | CGMRC | Bluejay Grocery Portfolio | No | 0 | 0 | 0 | 0 | 451,150 | 0 | 0 | ||||||||||||||||
| 7.01 | Property | Pick N Save | NAP | No | ||||||||||||||||||||||||
| 7.02 | Property | Marsh Kokomo | NAP | No | ||||||||||||||||||||||||
| 7.03 | Property | Copps Madison | NAP | No | ||||||||||||||||||||||||
| 7.04 | Property | Tops Lockport | NAP | No | ||||||||||||||||||||||||
| 8 | Loan | 27 | MC-FiveMile | MC-FiveMile | The Heights at State College Phase III | NAP | No | 85,671 | 17,134 | 26,789 | 2,435 | 0 | 2,833 | 0 | ||||||||||||||
| 9 | Loan | GSMC | GSMC | Festival at Sawmill Centre | NAP | No | 192,618 | 48,155 | 0 | 0 | 0 | 4,164 | 0 | |||||||||||||||
| 10 | Loan | 28, 29 | MC-FiveMile | MC-FiveMile | Woodlands Corporate Center and 7049 Williams Road Portfolio | No | 106,882 | 15,269 | 25,730 | 4,288 | 0 | 4,417 | 265,040 | |||||||||||||||
| 10.01 | Property | Woodlands West | NAP | No | ||||||||||||||||||||||||
| 10.02 | Property | 30 | Woodlands East | NAP | No | |||||||||||||||||||||||
| 10.03 | Property | 7049 Williams Road | NAP | No | ||||||||||||||||||||||||
| 11 | Loan | MC-FiveMile | MC-FiveMile | 615 Alpha Drive | NAP | No | 82,604 | 27,535 | 29,171 | 3,241 | 420,000 | 2,729 | 0 | |||||||||||||||
| 12 | Loan | 31, 32, 33 | GSMC | GSMC | DoubleTree Hotel Universal | NAP | No | 548,750 | 68,594 | 0 | 0 | 0 | 98,485 | 0 | ||||||||||||||
| 13 | Loan | 34 | MC-FiveMile | MC-FiveMile | Regalia Mansfield/Dolce | NAP | No | 375,607 | 46,951 | 14,195 | 4,732 | 0 | 3,208 | 115,500 | ||||||||||||||
| 14 | Loan | 35, 36 | CCRE | CCRE | Lake Fredrica Shopping Center | NAP | No | 145,750 | 13,250 | 25,513 | 4,252 | 0 | 546 | 0 | ||||||||||||||
| 15 | Loan | 37, 38, 39 | GSMC | GSMC | Westlake Center | NAP | No | 0 | 0 | 0 | 0 | 0 | 4,326 | 0 | ||||||||||||||
| 16 | Loan | 37 | GSMC | GSMC | Church Lane Shopping Center | NAP | No | 0 | 0 | 0 | 0 | 172,335 | 2,595 | 0 | ||||||||||||||
| 17 | Loan | 8, 40, 41, 42 | SMC | SMF I | Hyatt Place Texas Portfolio | No | 660,000 | 65,996 | 100,670 | 10,885 | 0 | 45,041 | 0 | |||||||||||||||
| 17.01 | Property | Hyatt Place Austin | NAP | No | ||||||||||||||||||||||||
| 17.02 | Property | Hyatt Place San Antonio | NAP | No | ||||||||||||||||||||||||
| 17.03 | Property | Hyatt Place Dallas | NAP | No | ||||||||||||||||||||||||
| 18 | Loan | CCRE | CCRE | Parkville Commons | NAP | No | 713,597 | 64,872 | 10,750 | 2,150 | 0 | 1,823 | 87,500 | |||||||||||||||
| 19 | Loan | 43 | CGMRC | CGMRC | Carnegie Park | NAP | No | 91,521 | 22,880 | 0 | 0 | 0 | 4,268 | 0 | ||||||||||||||
| 20 | Loan | 44 | GSMC | GSMC | Shoppes at City Centre | NAP | No | 137,898 | 19,700 | 13,281 | 6,640 | 0 | 1,647 | 0 | ||||||||||||||
| 21 | Loan | CCRE | CCRE | GSP MHP Portfolio III | No | 90,422 | 15,070 | 0 | 0 | 0 | 1,229 | 0 | ||||||||||||||||
| 21.01 | Property | Mill Creek Estates MHP | NAP | No | ||||||||||||||||||||||||
| 21.02 | Property | Newberry Farms MHP | NAP | No | ||||||||||||||||||||||||
| 22 | Loan | CCRE | CCRE | Deer Run MHP | NAP | No | 24,626 | 8,209 | 0 | 0 | 0 | 729 | 0 | |||||||||||||||
| 23 | Loan | 45 | CCRE | CCRE | LA Fitness Powell | NAP | No | 264,201 | 29,356 | 4,632 | 1,544 | 0 | 887 | 0 | ||||||||||||||
| 24 | Loan | 8, 46 | CGMRC | CGMRC | Gratiot Crossing | NAP | No | 63,471 | 15,868 | 13,770 | 3,443 | 0 | 2,912 | 100,000 | ||||||||||||||
| A-25 |
| GSMS 2015-GC34 Annex A | ||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | 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 ($) | Replacement Reserve Caps ($) | ||||||||||||||
| 25 | Loan | GSMC | GSMC | Pfeiffer Woods | NAP | No | 0 | 0 | 0 | 0 | 0 | 2,431 | 0 | |||||||||||||||
| 26 | Loan | 47 | MC-FiveMile | MC-FiveMile | Artmore Hotel | NAP | No | 0 | 12,314 | 8,796 | 2,932 | 276,755 | 15,799 | 0 | ||||||||||||||
| 27 | Loan | GSCRE | GSMC | Villas at Waters Edge | NAP | No | 75,004 | 9,376 | 22,817 | 3,065 | 0 | 1,917 | 0 | |||||||||||||||
| 28 | Loan | GSCRE | GSMC | Copper Palms Apartment | NAP | No | 6,695 | 6,695 | 0 | 0 | 0 | 5,751 | 0 | |||||||||||||||
| 29 | Loan | 48 | CGMRC | CGMRC | Park on Clairmont | NAP | No | 34,825 | 8,706 | 4,437 | 2,218 | 0 | 2,451 | 0 | ||||||||||||||
| 30 | Loan | CGMRC | CGMRC | Station 3 Lofts | NAP | No | 15,356 | 15,356 | 18,337 | 2,292 | 0 | 958 | 34,500 | |||||||||||||||
| 31 | Loan | 8, 49 | CGMRC | CGMRC | 222 East 59th Street | NAP | No | 229,188 | 45,838 | 0 | 0 | 0 | 898 | 0 | ||||||||||||||
| 32 | Loan | CCRE | CCRE | Meadowview MHP | NAP | No | 41,605 | 5,944 | 0 | 0 | 0 | 405 | 0 | |||||||||||||||
| 33 | Loan | SMC | SMF I | Coors Central Shopping Center | NAP | No | 32,777 | 5,463 | 9,851 | 1,642 | 0 | 1,210 | 0 | |||||||||||||||
| 34 | Loan | 8 | SMC | SMF I | Genesis Plaza | 4% | No | 86,916 | 10,864 | 3,791 | 948 | 0 | 961 | 0 | ||||||||||||||
| 35 | Loan | GSCRE | GSMC | North Village | NAP | No | 123,496 | 13,722 | 19,159 | 3,193 | 0 | 2,827 | 0 | |||||||||||||||
| 36 | Loan | GSCRE | GSMC | Canterbury Apartments | NAP | No | 84,433 | 21,108 | 0 | 0 | 0 | 4,550 | 215,000 | |||||||||||||||
| 37 | Loan | 50 | CCRE | CCRE | Dobson Medical Office | NAP | No | 5,750 | 5,750 | 1,202 | 366 | 0 | 737 | 0 | ||||||||||||||
| 38 | Loan | 8 | GSMC | GSMC | Surprise Crossing | NAP | No | 52,071 | 8,679 | 9,513 | 1,057 | 0 | 707 | 8,480 | ||||||||||||||
| 39 | Loan | MC-FiveMile | MC-FiveMile | 1445 North Loop West | NAP | No | 42,416 | 14,139 | 78,755 | 6,563 | 0 | 1,993 | 0 | |||||||||||||||
| 40 | Loan | MC-FiveMile | MC-FiveMile | Webster Plaza | NAP | No | 76,478 | 9,560 | 5,227 | 1,742 | 0 | 397 | 0 | |||||||||||||||
| 41 | Loan | CCRE | CCRE | Tall Tree Apartments | NAP | No | 56,167 | 5,106 | 34,117 | 2,892 | 0 | 3,700 | 0 | |||||||||||||||
| 42 | Loan | SMC | SMF I | Oceanside Square | 5% | No | 48,935 | 5,437 | 7,058 | 706 | 0 | 583 | 0 | |||||||||||||||
| 43 | Loan | GSMC | GSMC | Colonnade of Royal Forest Shopping Center | NAP | No | 128,939 | 12,894 | 0 | 0 | 0 | 439 | 0 | |||||||||||||||
| 44 | Loan | SMC | SMF I | US Storage Center Portfolio | No | 6,826 | 6,826 | 12,558 | 897 | 0 | 1,012 | 0 | ||||||||||||||||
| 44.01 | Property | US Storage Center Peoria | NAP | No | ||||||||||||||||||||||||
| 44.02 | Property | US Storage Center Phoenix | NAP | No | ||||||||||||||||||||||||
| 45 | Loan | 51, 52 | SMC | SMF I | Drakeshire Apartments | NAP | No | 11,348 | 3,783 | 31,076 | 2,825 | 0 | 4,550 | 273,000 | ||||||||||||||
| 46 | Loan | 51, 52 | SMC | SMF I | Drakeshire Plaza | NAP | No | 3,393 | 1,131 | 5,087 | 462 | 0 | 287 | 17,245 | ||||||||||||||
| 47 | Loan | 53 | GSMC | GSMC | Stonecrest Center | NAP | No | 0 | 0 | 1,519 | 380 | 0 | 1,336 | 25,000 | ||||||||||||||
| 48 | Loan | SMC | SMF I | Cook Street Office | 16% | No | 40,319 | 5,760 | 4,610 | 461 | 0 | 718 | 0 | |||||||||||||||
| 49 | Loan | 54 | CGMRC | CGMRC | Montgomeryville Self Storage Portfolio | No | 5,289 | 5,289 | 1,760 | 587 | 0 | 970 | 34,920 | |||||||||||||||
| 49.01 | Property | Xtra Space Self-Storage | NAP | No | ||||||||||||||||||||||||
| 49.02 | Property | Montgomeryville Mini Storage | NAP | No | ||||||||||||||||||||||||
| 50 | Loan | MC-FiveMile | MC-FiveMile | Security Plus Self Storage | NAP | No | 17,262 | 3,452 | 707 | 354 | 0 | 501 | 18,019 | |||||||||||||||
| 51 | Loan | CCRE | CCRE | Scott & White Healthcare Copperas Cove | NAP | No | 62,500 | 6,250 | 1,994 | 997 | 0 | 250 | 0 | |||||||||||||||
| 52 | Loan | 55 | CCRE | CCRE | Planet Fitness Wentzville, MO | NAP | No | 31,319 | 3,132 | 1,058 | 529 | 0 | 372 | 0 | ||||||||||||||
| 53 | Loan | 56 | MC-FiveMile | MC-FiveMile | Midtown Crossing | NAP | No | 53,052 | 7,579 | 2,584 | 861 | 0 | 247 | 8,874 | ||||||||||||||
| 54 | Loan | CGMRC | CGMRC | Denney’s Mini Storage | NAP | No | 14,810 | 1,851 | 1,663 | 554 | 0 | 395 | 9,470 | |||||||||||||||
| 55 | Loan | 57 | CGMRC | CGMRC | 849 West Armitage Avenue | NAP | No | 7,454 | 1,864 | 0 | 0 | 0 | 65 | 0 | ||||||||||||||
| 56 | Loan | SMC | SMF I | Fair Oaks and Levee Place | No | 0 | 3,132 | 10,448 | 1,224 | 0 | 767 | 46,020 | ||||||||||||||||
| 56.01 | Property | Levee Place MHC | NAP | No | ||||||||||||||||||||||||
| 56.02 | Property | Fair Oaks MHC | NAP | No | ||||||||||||||||||||||||
| 57 | Loan | SMC | SMF I | Windhorst MHC | NAP | No | 0 | 837 | 5,414 | 623 | 0 | 346 | 20,760 | |||||||||||||||
| A-26 |
| GSMS 2015-GC34 Annex A | ||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Upfront TI/LC Reserve ($) | Ongoing TI/LC Reserve ($) | 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 ($) | ||||||||||||||
| 1 | Loan | 8, 9, 10, 11, 12 | CGMRC | CGMRC | Illinois Center | 12,500,000 | 0 | 15,000,000 | 0 | 0 | 819,250 | 0 | 0 | 0 | ||||||||||||||
| 1.01 | Property | 111 East Wacker | ||||||||||||||||||||||||||
| 1.02 | Property | 233 North Michigan Avenue | ||||||||||||||||||||||||||
| 2 | Loan | 13, 14, 15 | CGMRC | CGMRC | 750 Lexington Avenue | 0 | 32,232 | 1,933,920 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
| 3 | Loan | 16, 17, 18, 19 | GSMC | GSMC | Hammons Hotel Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
| 3.01 | Property | 20 | Embassy Suites Concord, NC | |||||||||||||||||||||||||
| 3.02 | Property | Embassy Suites Murfreesboro, TN | ||||||||||||||||||||||||||
| 3.03 | Property | Embassy Suites Norman, OK | ||||||||||||||||||||||||||
| 3.04 | Property | Courtyard by Marriott Dallas/Allen, TX | ||||||||||||||||||||||||||
| 3.05 | Property | 21 | Renaissance by Marriott Phoenix/Glendale, AZ | |||||||||||||||||||||||||
| 3.06 | Property | Embassy Suites Huntsville, AL | ||||||||||||||||||||||||||
| 3.07 | Property | Residence Inn by Marriott Kansas City, MO | ||||||||||||||||||||||||||
| 4 | Loan | 8, 22, 23 | SMC | SMF I | Parkside at So7 | 250,000 | 3,271 | 500,000 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
| 5 | Loan | CGMRC | CGMRC | 444-450 West 56th Street | 0 | 0 | 0 | 0 | 0 | 93,035 | 0 | 0 | 0 | |||||||||||||||
| 6 | Loan | 24, 25, 26 | GSMC | GSMC | Denton Center | 200,000 | 0 | TI/LC and Replacement Reserves are capped at an aggregate $400,000. | 0 | 0 | 152,350 | 0 | 0 | 0 | ||||||||||||||
| 7 | Loan | CGMRC | CGMRC | Bluejay Grocery Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
| 7.01 | Property | Pick N Save | ||||||||||||||||||||||||||
| 7.02 | Property | Marsh Kokomo | ||||||||||||||||||||||||||
| 7.03 | Property | Copps Madison | ||||||||||||||||||||||||||
| 7.04 | Property | Tops Lockport | ||||||||||||||||||||||||||
| 8 | Loan | 27 | MC-FiveMile | MC-FiveMile | The Heights at State College Phase III | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
| 9 | Loan | GSMC | GSMC | Festival at Sawmill Centre | 0 | 12,500 | 500,000 | 0 | 0 | 58,487 | 0 | 0 | 0 | |||||||||||||||
| 10 | Loan | 28, 29 | MC-FiveMile | MC-FiveMile | Woodlands Corporate Center and 7049 Williams Road Portfolio | 0 | 12,369 | 742,112 | 0 | 0 | 34,750 | 0 | 0 | 0 | ||||||||||||||
| 10.01 | Property | Woodlands West | ||||||||||||||||||||||||||
| 10.02 | Property | 30 | Woodlands East | |||||||||||||||||||||||||
| 10.03 | Property | 7049 Williams Road | ||||||||||||||||||||||||||
| 11 | Loan | MC-FiveMile | MC-FiveMile | 615 Alpha Drive | 0 | 12,500 | 700,000 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
| 12 | Loan | 31, 32, 33 | GSMC | GSMC | DoubleTree Hotel Universal | 0 | 0 | 0 | 0 | 0 | 77,550 | 0 | 0 | 0 | ||||||||||||||
| 13 | Loan | 34 | MC-FiveMile | MC-FiveMile | Regalia Mansfield/Dolce | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
| 14 | Loan | 35, 36 | CCRE | CCRE | Lake Fredrica Shopping Center | 0 | 1,456 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
| 15 | Loan | 37, 38, 39 | GSMC | GSMC | Westlake Center | 0 | 14,583 | 500,000 | 0 | 0 | 2,667,000 | 0 | 0 | 0 | ||||||||||||||
| 16 | Loan | 37 | GSMC | GSMC | Church Lane Shopping Center | 0 | 8,333 | 400,000 | 0 | 0 | 31,350 | 0 | 150,000 | 0 | ||||||||||||||
| 17 | Loan | 8, 40, 41, 42 | SMC | SMF I | Hyatt Place Texas Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
| 17.01 | Property | Hyatt Place Austin | ||||||||||||||||||||||||||
| 17.02 | Property | Hyatt Place San Antonio | ||||||||||||||||||||||||||
| 17.03 | Property | Hyatt Place Dallas | ||||||||||||||||||||||||||
| 18 | Loan | CCRE | CCRE | Parkville Commons | 0 | 4,102 | 300,000 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
| 19 | Loan | 43 | CGMRC | CGMRC | Carnegie Park | 0 | 0 | 0 | 0 | 0 | 4,625 | 0 | 0 | 0 | ||||||||||||||
| 20 | Loan | 44 | GSMC | GSMC | Shoppes at City Centre | 0 | 8,333 | 200,000 | 0 | 0 | 28,492 | 0 | 0 | 0 | ||||||||||||||
| 21 | Loan | CCRE | CCRE | GSP MHP Portfolio III | 0 | 0 | 0 | 0 | 0 | 47,612 | 0 | 0 | 0 | |||||||||||||||
| 21.01 | Property | Mill Creek Estates MHP | ||||||||||||||||||||||||||
| 21.02 | Property | Newberry Farms MHP | ||||||||||||||||||||||||||
| 22 | Loan | CCRE | CCRE | Deer Run MHP | 0 | 0 | 0 | 0 | 0 | 26,313 | 0 | 0 | 0 | |||||||||||||||
| 23 | Loan | 45 | CCRE | CCRE | LA Fitness Powell | 100,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
| 24 | Loan | 8, 46 | CGMRC | CGMRC | Gratiot Crossing | 518,292 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
| A-27 |
| GSMS 2015-GC34 Annex A | ||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Upfront TI/LC Reserve ($) | 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 ($) | Ongoing Environmental Reserve ($) | ||||||||||||||
| 25 | Loan | GSMC | GSMC | Pfeiffer Woods | 0 | 11,667 | 400,000 | 0 | 0 | 110,000 | 0 | 0 | 0 | |||||||||||||||
| 26 | Loan | 47 | MC-FiveMile | MC-FiveMile | Artmore Hotel | 0 | 0 | 0 | 0 | 0 | 127,625 | 0 | 0 | 0 | ||||||||||||||
| 27 | Loan | GSCRE | GSMC | Villas at Waters Edge | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
| 28 | Loan | GSCRE | GSMC | Copper Palms Apartment | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
| 29 | Loan | 48 | CGMRC | CGMRC | Park on Clairmont | 0 | 0 | 0 | 0 | 0 | 52,600 | 0 | 0 | 0 | ||||||||||||||
| 30 | Loan | CGMRC | CGMRC | Station 3 Lofts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
| 31 | Loan | 8, 49 | CGMRC | CGMRC | 222 East 59th Street | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
| 32 | Loan | CCRE | CCRE | Meadowview MHP | 0 | 0 | 0 | 0 | 0 | 9,229 | 0 | 0 | 0 | |||||||||||||||
| 33 | Loan | SMC | SMF I | Coors Central Shopping Center | 0 | 3,024 | 145,152 | 0 | 0 | 35,625 | 0 | 0 | 0 | |||||||||||||||
| 34 | Loan | 8 | SMC | SMF I | Genesis Plaza | 150,000 | 4,807 | 0 | 0 | 0 | 85,500 | 0 | 0 | 0 | ||||||||||||||
| 35 | Loan | GSCRE | GSMC | North Village | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
| 36 | Loan | GSCRE | GSMC | Canterbury Apartments | 0 | 0 | 0 | 0 | 0 | 837,895 | 0 | 0 | 0 | |||||||||||||||
| 37 | Loan | 50 | CCRE | CCRE | Dobson Medical Office | 0 | 1,842 | 0 | 0 | 0 | 2,844 | 0 | 0 | 0 | ||||||||||||||
| 38 | Loan | 8 | GSMC | GSMC | Surprise Crossing | 0 | 2,500 | 120,000 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
| 39 | Loan | MC-FiveMile | MC-FiveMile | 1445 North Loop West | 100,000 | 10,417 | 350,000 | 0 | 0 | 8,125 | 0 | 0 | 0 | |||||||||||||||
| 40 | Loan | MC-FiveMile | MC-FiveMile | Webster Plaza | 50,000 | 1,985 | 170,000 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
| 41 | Loan | CCRE | CCRE | Tall Tree Apartments | 0 | 0 | 0 | 0 | 0 | 52,560 | 0 | 0 | 0 | |||||||||||||||
| 42 | Loan | SMC | SMF I | Oceanside Square | 50,000 | 1,458 | 72,600 | 0 | 0 | 3,750 | 0 | 0 | 0 | |||||||||||||||
| 43 | Loan | GSMC | GSMC | Colonnade of Royal Forest Shopping Center | 0 | 2,924 | 105,255 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
| 44 | Loan | SMC | SMF I | US Storage Center Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
| 44.01 | Property | US Storage Center Peoria | ||||||||||||||||||||||||||
| 44.02 | Property | US Storage Center Phoenix | ||||||||||||||||||||||||||
| 45 | Loan | 51, 52 | SMC | SMF I | Drakeshire Apartments | 0 | 0 | 0 | 0 | 0 | 124,460 | 0 | 0 | 0 | ||||||||||||||
| 46 | Loan | 51, 52 | SMC | SMF I | Drakeshire Plaza | 0 | 719 | 43,140 | 0 | 0 | 18,715 | 0 | 0 | 0 | ||||||||||||||
| 47 | Loan | 53 | GSMC | GSMC | Stonecrest Center | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
| 48 | Loan | SMC | SMF I | Cook Street Office | 42,000 | 3,417 | 126,000 | 0 | 0 | 74,500 | 0 | 0 | 0 | |||||||||||||||
| 49 | Loan | 54 | CGMRC | CGMRC | Montgomeryville Self Storage Portfolio | 0 | 0 | 0 | 0 | 0 | 12,500 | 0 | 9,000 | 0 | ||||||||||||||
| 49.01 | Property | Xtra Space Self-Storage | ||||||||||||||||||||||||||
| 49.02 | Property | Montgomeryville Mini Storage | ||||||||||||||||||||||||||
| 50 | Loan | MC-FiveMile | MC-FiveMile | Security Plus Self Storage | 0 | 0 | 0 | 0 | 0 | 3,858 | 0 | 0 | 0 | |||||||||||||||
| 51 | Loan | CCRE | CCRE | Scott & White Healthcare Copperas Cove | 0 | 0 | 0 | 186,618 | 0 | 625 | 0 | 0 | 0 | |||||||||||||||
| 52 | Loan | 55 | CCRE | CCRE | Planet Fitness Wentzville, MO | 0 | 931 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
| 53 | Loan | 56 | MC-FiveMile | MC-FiveMile | Midtown Crossing | 0 | 1,250 | 60,000 | 0 | 0 | 1,250 | 0 | 0 | 0 | ||||||||||||||
| 54 | Loan | CGMRC | CGMRC | Denney’s Mini Storage | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
| 55 | Loan | 57 | CGMRC | CGMRC | 849 West Armitage Avenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
| 56 | Loan | SMC | SMF I | Fair Oaks and Levee Place | 0 | 0 | 0 | 0 | 0 | 41,656 | 0 | 0 | 0 | |||||||||||||||
| 56.01 | Property | Levee Place MHC | ||||||||||||||||||||||||||
| 56.02 | Property | Fair Oaks MHC | ||||||||||||||||||||||||||
| 57 | Loan | SMC | SMF I | Windhorst MHC | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
| A-28 |
| GSMS 2015-GC34 Annex A | ||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Upfront Other Reserve ($) | Ongoing Other Reserve ($) | Other Reserve Description | ||||||||
| 1 | Loan | 8, 9, 10, 11, 12 | CGMRC | CGMRC | Illinois Center | 17,363,373 | 0 | Rent Concessions Reserve ($9,522,057.69); Unfunded Obligations ($7,841,314.87) | ||||||||
| 1.01 | Property | 111 East Wacker | ||||||||||||||
| 1.02 | Property | 233 North Michigan Avenue | ||||||||||||||
| 2 | Loan | 13, 14, 15 | CGMRC | CGMRC | 750 Lexington Avenue | 8,446,960 | 348,480 | Locke Lorde Reserve ($7,750,000); Upfront Ground Rent Reserve ($696,960) and Monthly Ground Rent Reserve ($348,480) | ||||||||
| 3 | Loan | 16, 17, 18, 19 | GSMC | GSMC | Hammons Hotel Portfolio | 8,562,974 | 98,159 | PIP Reserve ($5,000,000 Renaissance Glendale, AZ, $1,940,000 Courtyard Allen, TX, $950,000 Residence Inn Kansas City, MO); Upfront Ground Rent Reserve ($672,974) and Monthly Ground Rent Reserve ($98,159) | ||||||||
| 3.01 | Property | 20 | Embassy Suites Concord, NC | |||||||||||||
| 3.02 | Property | Embassy Suites Murfreesboro, TN | ||||||||||||||
| 3.03 | Property | Embassy Suites Norman, OK | ||||||||||||||
| 3.04 | Property | Courtyard by Marriott Dallas/Allen, TX | ||||||||||||||
| 3.05 | Property | 21 | Renaissance by Marriott Phoenix/Glendale, AZ | |||||||||||||
| 3.06 | Property | Embassy Suites Huntsville, AL | ||||||||||||||
| 3.07 | Property | Residence Inn by Marriott Kansas City, MO | ||||||||||||||
| 4 | Loan | 8, 22, 23 | SMC | SMF I | Parkside at So7 | 106,565 | 0 | Unpaid Barre Code TI/LC Reserve ($54,575); Unpaid Sundt TI/LC Reserve ($42,990); Unpaid Mudsmith Coffee TI/LC Reserve ($9,000) | ||||||||
| 5 | Loan | CGMRC | CGMRC | 444-450 West 56th Street | 0 | 0 | ||||||||||
| 6 | Loan | 24, 25, 26 | GSMC | GSMC | Denton Center | 7,550,000 | 0 | Movie Tavern Expansion Obligations Reserve | ||||||||
| 7 | Loan | CGMRC | CGMRC | Bluejay Grocery Portfolio | 0 | 0 | ||||||||||
| 7.01 | Property | Pick N Save | ||||||||||||||
| 7.02 | Property | Marsh Kokomo | ||||||||||||||
| 7.03 | Property | Copps Madison | ||||||||||||||
| 7.04 | Property | Tops Lockport | ||||||||||||||
| 8 | Loan | 27 | MC-FiveMile | MC-FiveMile | The Heights at State College Phase III | 0 | 0 | |||||||||
| 9 | Loan | GSMC | GSMC | Festival at Sawmill Centre | 322,009 | 0 | Unfunded Obligations Reserve | |||||||||
| 10 | Loan | 28, 29 | MC-FiveMile | MC-FiveMile | Woodlands Corporate Center and 7049 Williams Road Portfolio | 0 | 0 | |||||||||
| 10.01 | Property | Woodlands West | ||||||||||||||
| 10.02 | Property | 30 | Woodlands East | |||||||||||||
| 10.03 | Property | 7049 Williams Road | ||||||||||||||
| 11 | Loan | MC-FiveMile | MC-FiveMile | 615 Alpha Drive | 0 | 0 | ||||||||||
| 12 | Loan | 31, 32, 33 | GSMC | GSMC | DoubleTree Hotel Universal | 13,457,731 | 0 | PIP Reserve | ||||||||
| 13 | Loan | 34 | MC-FiveMile | MC-FiveMile | Regalia Mansfield/Dolce | 500,000 | 0 | Debt Yield Holdback Reserve | ||||||||
| 14 | Loan | 35, 36 | CCRE | CCRE | Lake Fredrica Shopping Center | 6,316,490 | 0 | Publix Reserve | ||||||||
| 15 | Loan | 37, 38, 39 | GSMC | GSMC | Westlake Center | 104,513 | 0 | Unfunded Obligations Reserve | ||||||||
| 16 | Loan | 37 | GSMC | GSMC | Church Lane Shopping Center | 93,113 | 0 | Unfunded Obligations Reserve | ||||||||
| 17 | Loan | 8, 40, 41, 42 | SMC | SMF I | Hyatt Place Texas Portfolio | 6,461,588 | 0 | PIP Reserve | ||||||||
| 17.01 | Property | Hyatt Place Austin | ||||||||||||||
| 17.02 | Property | Hyatt Place San Antonio | ||||||||||||||
| 17.03 | Property | Hyatt Place Dallas | ||||||||||||||
| 18 | Loan | CCRE | CCRE | Parkville Commons | 0 | 0 | ||||||||||
| 19 | Loan | 43 | CGMRC | CGMRC | Carnegie Park | 450,000 | 0 | Designated Replacement Reserve | ||||||||
| 20 | Loan | 44 | GSMC | GSMC | Shoppes at City Centre | 847,035 | 0 | Unfunded Obligations Reserve | ||||||||
| 21 | Loan | CCRE | CCRE | GSP MHP Portfolio III | 0 | 0 | ||||||||||
| 21.01 | Property | Mill Creek Estates MHP | ||||||||||||||
| 21.02 | Property | Newberry Farms MHP | ||||||||||||||
| 22 | Loan | CCRE | CCRE | Deer Run MHP | 0 | 0 | ||||||||||
| 23 | Loan | 45 | CCRE | CCRE | LA Fitness Powell | 0 | 0 | |||||||||
| 24 | Loan | 8, 46 | CGMRC | CGMRC | Gratiot Crossing | 301,491 | 0 | New Tenant Reserve (220,116); Free Rent - Planet Fitness (81,375) | ||||||||
| A-29 |
| GSMS 2015-GC34 Annex A | ||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Upfront Other Reserve ($) | Ongoing Other Reserve ($) | Other Reserve Description | ||||||||
| 25 | Loan | GSMC | GSMC | Pfeiffer Woods | 1,571,396 | 0 | United Healthcare Holdback ($1,500,000); Unfunded Obligations Reserve ($71,396) | |||||||||
| 26 | Loan | 47 | MC-FiveMile | MC-FiveMile | Artmore Hotel | 283,245 | 0 | Renovation Reserve ($223,245); Seasonality Reserve Fund($60,000) | ||||||||
| 27 | Loan | GSCRE | GSMC | Villas at Waters Edge | 0 | 0 | ||||||||||
| 28 | Loan | GSCRE | GSMC | Copper Palms Apartment | 0 | 0 | ||||||||||
| 29 | Loan | 48 | CGMRC | CGMRC | Park on Clairmont | 1,000,000 | 0 | Holdback Reserve | ||||||||
| 30 | Loan | CGMRC | CGMRC | Station 3 Lofts | 0 | 0 | ||||||||||
| 31 | Loan | 8, 49 | CGMRC | CGMRC | 222 East 59th Street | 89,104 | 44,552 | Ground Rent Reserve | ||||||||
| 32 | Loan | CCRE | CCRE | Meadowview MHP | 0 | 0 | ||||||||||
| 33 | Loan | SMC | SMF I | Coors Central Shopping Center | 0 | 0 | ||||||||||
| 34 | Loan | 8 | SMC | SMF I | Genesis Plaza | 600,000 | 0 | State of California Reserve | ||||||||
| 35 | Loan | GSCRE | GSMC | North Village | 0 | 0 | ||||||||||
| 36 | Loan | GSCRE | GSMC | Canterbury Apartments | 0 | 0 | ||||||||||
| 37 | Loan | 50 | CCRE | CCRE | Dobson Medical Office | 350,000 | 0 | Major Tenant Reserve | ||||||||
| 38 | Loan | 8 | GSMC | GSMC | Surprise Crossing | 0 | 0 | |||||||||
| 39 | Loan | MC-FiveMile | MC-FiveMile | 1445 North Loop West | 0 | 0 | ||||||||||
| 40 | Loan | MC-FiveMile | MC-FiveMile | Webster Plaza | 0 | 0 | ||||||||||
| 41 | Loan | CCRE | CCRE | Tall Tree Apartments | 0 | 0 | ||||||||||
| 42 | Loan | SMC | SMF I | Oceanside Square | 45,830 | 0 | Sushi 4 Reel Reserve ($42,905); Circle of Friends Reserve ($2,925) | |||||||||
| 43 | Loan | GSMC | GSMC | Colonnade of Royal Forest Shopping Center | 76,535 | 0 | Unfunded Obligations Reserve | |||||||||
| 44 | Loan | SMC | SMF I | US Storage Center Portfolio | 0 | 0 | ||||||||||
| 44.01 | Property | US Storage Center Peoria | ||||||||||||||
| 44.02 | Property | US Storage Center Phoenix | ||||||||||||||
| 45 | Loan | 51, 52 | SMC | SMF I | Drakeshire Apartments | 0 | 0 | |||||||||
| 46 | Loan | 51, 52 | SMC | SMF I | Drakeshire Plaza | 0 | 0 | |||||||||
| 47 | Loan | 53 | GSMC | GSMC | Stonecrest Center | 0 | 0 | |||||||||
| 48 | Loan | SMC | SMF I | Cook Street Office | 40,500 | 0 | Tenant Reserve | |||||||||
| 49 | Loan | 54 | CGMRC | CGMRC | Montgomeryville Self Storage Portfolio | 225,000 | 0 | Holdback Reserve | ||||||||
| 49.01 | Property | Xtra Space Self-Storage | ||||||||||||||
| 49.02 | Property | Montgomeryville Mini Storage | ||||||||||||||
| 50 | Loan | MC-FiveMile | MC-FiveMile | Security Plus Self Storage | 0 | 0 | ||||||||||
| 51 | Loan | CCRE | CCRE | Scott & White Healthcare Copperas Cove | 0 | 0 | ||||||||||
| 52 | Loan | 55 | CCRE | CCRE | Planet Fitness Wentzville, MO | 195,431 | 0 | Rent Concession Reserve | ||||||||
| 53 | Loan | 56 | MC-FiveMile | MC-FiveMile | Midtown Crossing | 43,750 | 0 | Ground Lease Reserve | ||||||||
| 54 | Loan | CGMRC | CGMRC | Denney’s Mini Storage | 0 | 0 | ||||||||||
| 55 | Loan | 57 | CGMRC | CGMRC | 849 West Armitage Avenue | 0 | 0 | |||||||||
| 56 | Loan | SMC | SMF I | Fair Oaks and Levee Place | 300,000 | 0 | Water Utility Reserve | |||||||||
| 56.01 | Property | Levee Place MHC | ||||||||||||||
| 56.02 | Property | Fair Oaks MHC | ||||||||||||||
| 57 | Loan | SMC | SMF I | Windhorst MHC | 0 | 0 | ||||||||||
| A-30 |
| GSMS 2015-GC34 Annex A | ||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Borrower Name | Delaware Statutory Trust? | Carve-out Guarantor | ||||||||
| 1 | Loan | 8, 9, 10, 11, 12 | CGMRC | CGMRC | Illinois Center | IC 233 Building Company LLC and IC 111 Building Company LLC | No | Michael Karfunkel | ||||||||
| 1.01 | Property | 111 East Wacker | ||||||||||||||
| 1.02 | Property | 233 North Michigan Avenue | ||||||||||||||
| 2 | Loan | 13, 14, 15 | CGMRC | CGMRC | 750 Lexington Avenue | International Plaza Associates, L.P. | No | Charles Steven Cohen | ||||||||
| 3 | Loan | 16, 17, 18, 19 | GSMC | GSMC | Hammons Hotel Portfolio | JQH-Allen Development, LLC, JQH-Concord Development, LLC, JQH-Glendale, AZ Development, LLC, Hammons of Huntsville, LLC, JQH-Kansas City Development, LLC, JQH-Murfreesboro Development, LLC and JQH-Norman Development, LLC | No | Revocable Trust of John Q. Hammons, Dated December 28, 1989, as Amended and Restated | ||||||||
| 3.01 | Property | 20 | Embassy Suites Concord, NC | |||||||||||||
| 3.02 | Property | Embassy Suites Murfreesboro, TN | ||||||||||||||
| 3.03 | Property | Embassy Suites Norman, OK | ||||||||||||||
| 3.04 | Property | Courtyard by Marriott Dallas/Allen, TX | ||||||||||||||
| 3.05 | Property | 21 | Renaissance by Marriott Phoenix/Glendale, AZ | |||||||||||||
| 3.06 | Property | Embassy Suites Huntsville, AL | ||||||||||||||
| 3.07 | Property | Residence Inn by Marriott Kansas City, MO | ||||||||||||||
| 4 | Loan | 8, 22, 23 | SMC | SMF I | Parkside at So7 | T Parkside KTX TX, LLC, T Parkside SMR TX, LLC, T Parkside FHV TX, LLC, T Parkside SDL TX, LLC and T Parkside OTTM TX, LLC | No | 2005 ZST/TBT Descendant’s Trust - T Trust and Zaffar S. Tabani | ||||||||
| 5 | Loan | CGMRC | CGMRC | 444-450 West 56th Street | 444 56th Street Realty Co. LLC | No | LCBS Corporation | |||||||||
| 6 | Loan | 24, 25, 26 | GSMC | GSMC | Denton Center | RPI Denton Center, Ltd. | No | Jeffrey L. Olyan | ||||||||
| 7 | Loan | CGMRC | CGMRC | Bluejay Grocery Portfolio | Madison BJ Partners LLC | No | Marc Jacobowitz and Yerachmeal Jacobson | |||||||||
| 7.01 | Property | Pick N Save | ||||||||||||||
| 7.02 | Property | Marsh Kokomo | ||||||||||||||
| 7.03 | Property | Copps Madison | ||||||||||||||
| 7.04 | Property | Tops Lockport | ||||||||||||||
| 8 | Loan | 27 | MC-FiveMile | MC-FiveMile | The Heights at State College Phase III | Circleville Road Partners A, LP | No | Keith R. Cooper, William J. Leone, W. Grant Scott, II and David E. Meese | ||||||||
| 9 | Loan | GSMC | GSMC | Festival at Sawmill Centre | Festival Center, LLC | No | Gloria S. Haffer, as trustee of The Bernard R. Ruben Irrevocable Trust For Issue dated December 7, 1997 | |||||||||
| 10 | Loan | 28, 29 | MC-FiveMile | MC-FiveMile | Woodlands Corporate Center and 7049 Williams Road Portfolio | Woodlands Realty Group, LLC | No | Nicholas A. Sinatra, Anthony R. Nanula, Philip J. Nanula, Steven V. Nanula and Paul S. Nanula | ||||||||
| 10.01 | Property | Woodlands West | ||||||||||||||
| 10.02 | Property | 30 | Woodlands East | |||||||||||||
| 10.03 | Property | 7049 Williams Road | ||||||||||||||
| 11 | Loan | MC-FiveMile | MC-FiveMile | 615 Alpha Drive | McKnight Alpha Drive, L.P. | No | William Rudolph and Charles Perlow | |||||||||
| 12 | Loan | 31, 32, 33 | GSMC | GSMC | DoubleTree Hotel Universal | X Fund Properties LLC | No | Sagicor Real Estate X Fund Limited and X Fund Properties Limited | ||||||||
| 13 | Loan | 34 | MC-FiveMile | MC-FiveMile | Regalia Mansfield/Dolce | Regalia South, LLC | No | Ruslan Krivoruchko | ||||||||
| 14 | Loan | 35, 36 | CCRE | CCRE | Lake Fredrica Shopping Center | FWI 2, L.L.C. | No | Thomas J. Cannon III | ||||||||
| 15 | Loan | 37, 38, 39 | GSMC | GSMC | Westlake Center | GS-A Westlake Owner LLC | No | Blue Ash Deerfield Holdings LLC | ||||||||
| 16 | Loan | 37 | GSMC | GSMC | Church Lane Shopping Center | Church Lane Shops LLC | No | Richard E. Rotner | ||||||||
| 17 | Loan | 8, 40, 41, 42 | SMC | SMF I | Hyatt Place Texas Portfolio | Austin BV LCP Operating Group, LLC, BV LCP Austin Investment Group, LLC, BV LCP Dallas Investment Group, LLC, Dallas BV LCP Operating Group, LLC, BV LCP San Antonio Investment Group, LLC, San Antonio BV LCP Operating Group, LLC | No | Christopher Gistis, Glenn Gistis, Michael Sullivan and Lawrence Kasser | ||||||||
| 17.01 | Property | Hyatt Place Austin | ||||||||||||||
| 17.02 | Property | Hyatt Place San Antonio | ||||||||||||||
| 17.03 | Property | Hyatt Place Dallas | ||||||||||||||
| 18 | Loan | CCRE | CCRE | Parkville Commons | River North Holding Company, LLC | No | Clifford Illig and Neal Patterson | |||||||||
| 19 | Loan | 43 | CGMRC | CGMRC | Carnegie Park | SG Carnegie Park, LLC | No | Derron Sanders | ||||||||
| 20 | Loan | 44 | GSMC | GSMC | Shoppes at City Centre | JB Shoppes, LLLP | No | Martin Osher and Irving Osher | ||||||||
| 21 | Loan | CCRE | CCRE | GSP MHP Portfolio III | Mill Creek MHP Management, LLC and Newberry Farms Management, LLC | No | Frank T. Perano | |||||||||
| 21.01 | Property | Mill Creek Estates MHP | ||||||||||||||
| 21.02 | Property | Newberry Farms MHP | ||||||||||||||
| 22 | Loan | CCRE | CCRE | Deer Run MHP | Deer Run Management, LLC | No | Frank T. Perano | |||||||||
| 23 | Loan | 45 | CCRE | CCRE | LA Fitness Powell | CSRA Columbus OH Fitness, DST | Yes | Louis J. Rogers | ||||||||
| 24 | Loan | 8, 46 | CGMRC | CGMRC | Gratiot Crossing | Gratiot, LLC | No | Bruce Shapiro and Mark Burns | ||||||||
| A-31 |
| GSMS 2015-GC34 Annex A | ||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Borrower Name | Delaware Statutory Trust? | Carve-out Guarantor | ||||||||
| 25 | Loan | GSMC | GSMC | Pfeiffer Woods | GS-A Pfeiffer Woods Owner LLC | No | Blue Ash Deerfield Holdings LLC | |||||||||
| 26 | Loan | 47 | MC-FiveMile | MC-FiveMile | Artmore Hotel | UV Artmore LLC | No | Allan Gutierrez | ||||||||
| 27 | Loan | GSCRE | GSMC | Villas at Waters Edge | Welsh Bradenton Homes, LLC and Doyle Bradenton Homes, LLC | No | Dennis Doyle | |||||||||
| 28 | Loan | GSCRE | GSMC | Copper Palms Apartment | Copper Palms Apartments LLC | No | Jonathan Lampitt | |||||||||
| 29 | Loan | 48 | CGMRC | CGMRC | Park on Clairmont | FCPCMBR LLC | No | Charles R. Patty, Jr., Paul Van and John D. Carr | ||||||||
| 30 | Loan | CGMRC | CGMRC | Station 3 Lofts | Station 3 Lofts, LLC | No | Ryan Boykin and Jason Shepherd | |||||||||
| 31 | Loan | 8, 49 | CGMRC | CGMRC | 222 East 59th Street | D&D 59th Street Building Company LLC | No | Charles Steven Cohen | ||||||||
| 32 | Loan | CCRE | CCRE | Meadowview MHP | Meadowview Management, LLC | No | Frank T. Perano | |||||||||
| 33 | Loan | SMC | SMF I | Coors Central Shopping Center | Coors Center DSG, LLC, Coors Center SG, LLC, Coors Center MB, LLC, Coors Center RVM, LLC, Coors Center SZ, LLC and Coors Center SC, LLC | No | David Goldberg, Stephen Gallagher and Michael Bushell | |||||||||
| 34 | Loan | 8 | SMC | SMF I | Genesis Plaza | NetREIT Genesis, LLC | No | NetREIT, Inc. | ||||||||
| 35 | Loan | GSCRE | GSMC | North Village | 2101 Anderson, LLC | No | Hal Lashlee and Hal Lashlee, Trustee of The Hal Lashlee Living Trust Dated 10/18/84, As Amended | |||||||||
| 36 | Loan | GSCRE | GSMC | Canterbury Apartments | Canterbury Plaza Limited Partnership | No | Gloria S. Haffer, as trustee of The Bernard R. Ruben Irrevocable Trust For Issue dated December 7, 1997 | |||||||||
| 37 | Loan | 50 | CCRE | CCRE | Dobson Medical Office | 725 South Dobson Road LLC | No | Karin Hakanson and Karin Hakanson, Trustee of the Karin Hakanson Trust | ||||||||
| 38 | Loan | 8 | GSMC | GSMC | Surprise Crossing | Surprise Crossing SPE LLC | No | Christopher C. Shaw and Alan J. Williams | ||||||||
| 39 | Loan | MC-FiveMile | MC-FiveMile | 1445 North Loop West | PN2-1445, Ltd. | No | Joseph R. Pryzant | |||||||||
| 40 | Loan | MC-FiveMile | MC-FiveMile | Webster Plaza | Webster Shopping Center, LLC | No | Lawrence Maio, Rochelle Maio and Andy Ayyad | |||||||||
| 41 | Loan | CCRE | CCRE | Tall Tree Apartments | Joan Dear Properties, LLC | No | Joan S. Dear and Charles Allan Dear | |||||||||
| 42 | Loan | SMC | SMF I | Oceanside Square | Oceanside Square LLC and Earl Oceanside LLC | No | James Orr, Randyl M. Kirshner, Edward Choi, Hugh Gross and David Gross | |||||||||
| 43 | Loan | GSMC | GSMC | Colonnade of Royal Forest Shopping Center | Kingwood Commercial Properties LLC | No | Gregory L. Huff | |||||||||
| 44 | Loan | SMC | SMF I | US Storage Center Portfolio | Orsett Storage LLC | No | Curt Feuer | |||||||||
| 44.01 | Property | US Storage Center Peoria | ||||||||||||||
| 44.02 | Property | US Storage Center Phoenix | ||||||||||||||
| 45 | Loan | 51, 52 | SMC | SMF I | Drakeshire Apartments | Suzanne Apartments, LLC | No | Gerardo Pecchia | ||||||||
| 46 | Loan | 51, 52 | SMC | SMF I | Drakeshire Plaza | Suzanne Retail, LLC | No | Gerardo Pecchia | ||||||||
| 47 | Loan | 53 | GSMC | GSMC | Stonecrest Center | JRSO LLC | No | Ronald B. Russ | ||||||||
| 48 | Loan | SMC | SMF I | Cook Street Office | Cook St. Office, LP | No | John B. Bertram and John B. Bertram, Trustee of the John and Diane Bertram Trust Dated October 12, 2000 | |||||||||
| 49 | Loan | 54 | CGMRC | CGMRC | Montgomeryville Self Storage Portfolio | SSCP Mont LLC | No | Jacob Ramage | ||||||||
| 49.01 | Property | Xtra Space Self-Storage | ||||||||||||||
| 49.02 | Property | Montgomeryville Mini Storage | ||||||||||||||
| 50 | Loan | MC-FiveMile | MC-FiveMile | Security Plus Self Storage | MR Investments #2, LLLP | No | Michael E. Ransome | |||||||||
| 51 | Loan | CCRE | CCRE | Scott & White Healthcare Copperas Cove | Sachs Copperas Cove TX, LLC | No | Richard C. Sachs | |||||||||
| 52 | Loan | 55 | CCRE | CCRE | Planet Fitness Wentzville, MO | 99 Wentzville Bluffs LLC | No | Moana Diamond and Glenn Diamond | ||||||||
| 53 | Loan | 56 | MC-FiveMile | MC-FiveMile | Midtown Crossing | Midtown Crossing Retail Investors Limited Partnership | No | Scott Pozzi, David Aoyagi, Sam Kinney, Patricia Bozich, Tom Johnston, and Ken Pacioni | ||||||||
| 54 | Loan | CGMRC | CGMRC | Denney’s Mini Storage | Xtra Space Self Storage of Chino, LLC | No | James Tatum and Mark Minnick | |||||||||
| 55 | Loan | 57 | CGMRC | CGMRC | 849 West Armitage Avenue | 849 Armitage LLC | No | David Dushey and Brian Goldberg | ||||||||
| 56 | Loan | SMC | SMF I | Fair Oaks and Levee Place | Ultra 2, LLC | No | Donald H. Gustafson, Jr. and Erik Gustafson | |||||||||
| 56.01 | Property | Levee Place MHC | ||||||||||||||
| 56.02 | Property | Fair Oaks MHC | ||||||||||||||
| 57 | Loan | SMC | SMF I | Windhorst MHC | Ultra 1, LLC | No | Donald H. Gustafson, Jr. and Erik Gustafson | |||||||||
| A-32 |
| GSMS 2015-GC34 Annex A | ||||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Loan Purpose | Loan Amount (sources) | Principal’s New Cash Contribution (7) | Subordinate Debt | Other Sources | Total Sources | Loan Payoff | Purchase Price | Closing Costs | Reserves | |||||||||||||||
| 1 | Loan | 8, 9, 10, 11, 12 | CGMRC | CGMRC | Illinois Center | Acquisition | 260,000,000 | 139,713,237 | 0 | 15,081,343 | 414,794,580 | 0 | 376,000,000 | 6,189,058 | 32,605,522 | |||||||||||||||
| 1.01 | Property | 111 East Wacker | ||||||||||||||||||||||||||||
| 1.02 | Property | 233 North Michigan Avenue | ||||||||||||||||||||||||||||
| 2 | Loan | 13, 14, 15 | CGMRC | CGMRC | 750 Lexington Avenue | Refinance | 130,000,000 | 0 | 0 | 115,000 | 130,115,000 | 71,547,059 | 0 | 2,616,056 | 11,171,510 | |||||||||||||||
| 3 | Loan | 16, 17, 18, 19 | GSMC | GSMC | Hammons Hotel Portfolio | Refinance | 250,800,000 | 0 | 0 | 0 | 250,800,000 | 214,972,179 | 0 | 3,627,650 | 11,735,456 | |||||||||||||||
| 3.01 | Property | 20 | Embassy Suites Concord, NC | |||||||||||||||||||||||||||
| 3.02 | Property | Embassy Suites Murfreesboro, TN | ||||||||||||||||||||||||||||
| 3.03 | Property | Embassy Suites Norman, OK | ||||||||||||||||||||||||||||
| 3.04 | Property | Courtyard by Marriott Dallas/Allen, TX | ||||||||||||||||||||||||||||
| 3.05 | Property | 21 | Renaissance by Marriott Phoenix/Glendale, AZ | |||||||||||||||||||||||||||
| 3.06 | Property | Embassy Suites Huntsville, AL | ||||||||||||||||||||||||||||
| 3.07 | Property | Residence Inn by Marriott Kansas City, MO | ||||||||||||||||||||||||||||
| 4 | Loan | 8, 22, 23 | SMC | SMF I | Parkside at So7 | Acquisition | 54,100,000 | 20,800,315 | 0 | 0 | 74,900,315 | 0 | 73,000,000 | 296,106 | 1,604,209 | |||||||||||||||
| 5 | Loan | CGMRC | CGMRC | 444-450 West 56th Street | Refinance | 30,000,000 | 0 | 0 | 135,000 | 30,135,000 | 24,072,824 | 0 | 671,778 | 497,764 | ||||||||||||||||
| 6 | Loan | 24, 25, 26 | GSMC | GSMC | Denton Center | Refinance | 29,750,000 | 0 | 0 | 0 | 29,750,000 | 20,107,397 | 0 | 424,726 | 8,466,855 | |||||||||||||||
| 7 | Loan | CGMRC | CGMRC | Bluejay Grocery Portfolio | Acquisition | 27,448,750 | 9,516,989 | 0 | 544,650 | 37,510,389 | 0 | 36,598,333 | 460,906 | 451,150 | ||||||||||||||||
| 7.01 | Property | Pick N Save | ||||||||||||||||||||||||||||
| 7.02 | Property | Marsh Kokomo | ||||||||||||||||||||||||||||
| 7.03 | Property | Copps Madison | ||||||||||||||||||||||||||||
| 7.04 | Property | Tops Lockport | ||||||||||||||||||||||||||||
| 8 | Loan | 27 | MC-FiveMile | MC-FiveMile | The Heights at State College Phase III | Refinance | 24,000,000 | 0 | 0 | 0 | 24,000,000 | 18,744,979 | 0 | 2,940,796 | 112,460 | |||||||||||||||
| 9 | Loan | GSMC | GSMC | Festival at Sawmill Centre | Refinance | 23,500,000 | 78,379 | 0 | 0 | 23,578,379 | 22,597,244 | 0 | 408,021 | 573,114 | ||||||||||||||||
| 10 | Loan | 28, 29 | MC-FiveMile | MC-FiveMile | Woodlands Corporate Center and 7049 Williams Road Portfolio | Refinance | 23,300,000 | 0 | 0 | 0 | 23,300,000 | 15,319,316 | 0 | 1,008,244 | 167,363 | |||||||||||||||
| 10.01 | Property | Woodlands West | ||||||||||||||||||||||||||||
| 10.02 | Property | 30 | Woodlands East | |||||||||||||||||||||||||||
| 10.03 | Property | 7049 Williams Road | ||||||||||||||||||||||||||||
| 11 | Loan | MC-FiveMile | MC-FiveMile | 615 Alpha Drive | Refinance | 19,290,000 | 0 | 0 | 0 | 19,290,000 | 16,216,301 | 0 | 298,180 | 531,775 | ||||||||||||||||
| 12 | Loan | 31, 32, 33 | GSMC | GSMC | DoubleTree Hotel Universal | Acquisition | 51,000,000 | 38,519,818 | 0 | 0 | 89,519,818 | 0 | 75,000,000 | 435,786 | 14,084,031 | |||||||||||||||
| 13 | Loan | 34 | MC-FiveMile | MC-FiveMile | Regalia Mansfield/Dolce | Refinance | 17,050,000 | 0 | 0 | 0 | 17,050,000 | 11,456,787 | 0 | 2,282,838 | 889,802 | |||||||||||||||
| 14 | Loan | 35, 36 | CCRE | CCRE | Lake Fredrica Shopping Center | Refinance | 16,000,000 | 0 | 0 | 0 | 16,000,000 | 9,125,425 | 0 | 386,823 | 6,487,752 | |||||||||||||||
| 15 | Loan | 37, 38, 39 | GSMC | GSMC | Westlake Center | Acquisition | 14,940,000 | 4,945,869 | 0 | 0 | 19,885,869 | 0 | 16,950,000 | 164,356 | 2,771,513 | |||||||||||||||
| 16 | Loan | 37 | GSMC | GSMC | Church Lane Shopping Center | Acquisition | 14,625,000 | 5,003,028 | 0 | 0 | 19,628,028 | 0 | 19,000,000 | 181,230 | 446,798 | |||||||||||||||
| 17 | Loan | 8, 40, 41, 42 | SMC | SMF I | Hyatt Place Texas Portfolio | Acquisition | 38,500,000 | 17,557,542 | 0 | 0 | 56,057,542 | 0 | 48,000,000 | 835,284 | 7,222,258 | |||||||||||||||
| 17.01 | Property | Hyatt Place Austin | ||||||||||||||||||||||||||||
| 17.02 | Property | Hyatt Place San Antonio | ||||||||||||||||||||||||||||
| 17.03 | Property | Hyatt Place Dallas | ||||||||||||||||||||||||||||
| 18 | Loan | CCRE | CCRE | Parkville Commons | Refinance | 12,600,000 | 0 | 0 | 0 | 12,600,000 | 11,496,011 | 0 | 300,212 | 724,347 | ||||||||||||||||
| 19 | Loan | 43 | CGMRC | CGMRC | Carnegie Park | Acquisition | 12,420,000 | 3,733,240 | 0 | 672,935 | 16,826,174 | 0 | 15,900,000 | 380,029 | 546,146 | |||||||||||||||
| 20 | Loan | 44 | GSMC | GSMC | Shoppes at City Centre | Acquisition | 12,350,000 | 7,934,912 | 0 | 0 | 20,284,912 | 0 | 19,000,000 | 258,206 | 1,026,707 | |||||||||||||||
| 21 | Loan | CCRE | CCRE | GSP MHP Portfolio III | Refinance | 12,305,000 | 0 | 0 | 0 | 12,305,000 | 9,814,457 | 0 | 248,205 | 138,034 | ||||||||||||||||
| 21.01 | Property | Mill Creek Estates MHP | ||||||||||||||||||||||||||||
| 21.02 | Property | Newberry Farms MHP | ||||||||||||||||||||||||||||
| 22 | Loan | CCRE | CCRE | Deer Run MHP | Refinance | 12,100,000 | 0 | 0 | 0 | 12,100,000 | 8,553,917 | 0 | 224,582 | 50,939 | ||||||||||||||||
| 23 | Loan | 45 | CCRE | CCRE | LA Fitness Powell | Acquisition | 11,500,000 | 4,816,387 | 1,260,000 | 0 | 17,576,387 | 0 | 16,936,000 | 271,554 | 368,833 | |||||||||||||||
| 24 | Loan | 8, 46 | CGMRC | CGMRC | Gratiot Crossing | Refinance | 11,150,000 | 0 | 0 | 47,500 | 11,197,500 | 7,698,256 | 0 | 2,445,388 | 897,024 | |||||||||||||||
| A-33 |
| GSMS 2015-GC34 Annex A | ||||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Loan Purpose | Loan Amount (sources) | Principal’s New Cash Contribution (7) | Subordinate Debt | Other Sources | Total Sources | Loan Payoff | Purchase Price | Closing Costs | Reserves | |||||||||||||||
| 25 | Loan | GSMC | GSMC | Pfeiffer Woods | Acquisition | 11,050,000 | 5,042,222 | 0 | 0 | 16,092,222 | 0 | 14,250,000 | 160,826 | 1,681,396 | ||||||||||||||||
| 26 | Loan | 47 | MC-FiveMile | MC-FiveMile | Artmore Hotel | Acquisition | 10,700,000 | 5,461,202 | 0 | 0 | 16,161,202 | 0 | 14,837,615 | 627,166 | 696,421 | |||||||||||||||
| 27 | Loan | GSCRE | GSMC | Villas at Waters Edge | Refinance | 10,600,000 | 0 | 0 | 0 | 10,600,000 | 9,016,622 | 0 | 244,211 | 97,821 | ||||||||||||||||
| 28 | Loan | GSCRE | GSMC | Copper Palms Apartment | Acquisition | 10,425,000 | 3,690,734 | 0 | 0 | 14,115,734 | 0 | 13,900,000 | 209,039 | 6,695 | ||||||||||||||||
| 29 | Loan | 48 | CGMRC | CGMRC | Park on Clairmont | Acquisition | 8,318,125 | 2,496,246 | 0 | 318,479 | 11,132,850 | 0 | 9,757,500 | 283,488 | 1,091,862 | |||||||||||||||
| 30 | Loan | CGMRC | CGMRC | Station 3 Lofts | Recapitalization | 7,800,000 | 636,675 | 0 | 50,000 | 8,486,675 | 0 | 0 | 160,762 | 33,692 | ||||||||||||||||
| 31 | Loan | 8, 49 | CGMRC | CGMRC | 222 East 59th Street | Refinance | 7,500,000 | 0 | 0 | 37,963 | 7,537,963 | 6,192,343 | 0 | 215,426 | 318,292 | |||||||||||||||
| 32 | Loan | CCRE | CCRE | Meadowview MHP | Refinance | 6,650,000 | 0 | 0 | 0 | 6,650,000 | 4,222,275 | 0 | 150,563 | 50,834 | ||||||||||||||||
| 33 | Loan | SMC | SMF I | Coors Central Shopping Center | Refinance | 6,550,000 | 0 | 0 | 0 | 6,550,000 | 6,229,947 | 0 | 140,141 | 78,253 | ||||||||||||||||
| 34 | Loan | 8 | SMC | SMF I | Genesis Plaza | Refinance | 6,500,000 | 0 | 0 | 0 | 6,500,000 | 4,429,314 | 0 | 114,419 | 926,207 | |||||||||||||||
| 35 | Loan | GSCRE | GSMC | North Village | Acquisition | 6,230,000 | 3,385,702 | 0 | 0 | 9,615,702 | 0 | 9,325,000 | 148,047 | 142,655 | ||||||||||||||||
| 36 | Loan | GSCRE | GSMC | Canterbury Apartments | Refinance | 6,100,000 | 0 | 0 | 0 | 6,100,000 | 3,508,035 | 0 | 182,761 | 922,328 | ||||||||||||||||
| 37 | Loan | 50 | CCRE | CCRE | Dobson Medical Office | Refinance | 6,000,000 | 0 | 0 | 0 | 6,000,000 | 4,773,985 | 0 | 121,715 | 359,795 | |||||||||||||||
| 38 | Loan | 8 | GSMC | GSMC | Surprise Crossing | Refinance | 5,850,000 | 0 | 0 | 0 | 5,850,000 | 4,915,518 | 0 | 131,116 | 61,584 | |||||||||||||||
| 39 | Loan | MC-FiveMile | MC-FiveMile | 1445 North Loop West | Refinance | 5,800,000 | 338,664 | 0 | 0 | 6,138,664 | 5,747,593 | 0 | 161,775 | 229,296 | ||||||||||||||||
| 40 | Loan | MC-FiveMile | MC-FiveMile | Webster Plaza | Refinance | 5,800,000 | 0 | 0 | 0 | 5,800,000 | 5,440,368 | 0 | 157,961 | 131,704 | ||||||||||||||||
| 41 | Loan | CCRE | CCRE | Tall Tree Apartments | Refinance | 5,700,000 | 91,805 | 0 | 0 | 5,791,805 | 4,981,583 | 0 | 667,378 | 142,843 | ||||||||||||||||
| 42 | Loan | SMC | SMF I | Oceanside Square | Refinance | 5,200,000 | 32,237 | 0 | 0 | 5,232,237 | 4,670,101 | 0 | 406,563 | 155,574 | ||||||||||||||||
| 43 | Loan | GSMC | GSMC | Colonnade of Royal Forest Shopping Center | Acquisition | 5,100,000 | 2,136,391 | 0 | 0 | 7,236,391 | 0 | 6,900,000 | 130,917 | 205,474 | ||||||||||||||||
| 44 | Loan | SMC | SMF I | US Storage Center Portfolio | Refinance | 4,800,000 | 0 | 0 | 0 | 4,800,000 | 3,920,973 | 0 | 165,351 | 19,384 | ||||||||||||||||
| 44.01 | Property | US Storage Center Peoria | ||||||||||||||||||||||||||||
| 44.02 | Property | US Storage Center Phoenix | ||||||||||||||||||||||||||||
| 45 | Loan | 51, 52 | SMC | SMF I | Drakeshire Apartments | Acquisition | 3,768,000 | 1,488,157 | 0 | 0 | 5,256,157 | 0 | 5,025,000 | 64,273 | 166,884 | |||||||||||||||
| 46 | Loan | 51, 52 | SMC | SMF I | Drakeshire Plaza | Acquisition | 600,000 | 295,258 | 0 | 0 | 895,258 | 0 | 800,000 | 68,063 | 27,195 | |||||||||||||||
| 47 | Loan | 53 | GSMC | GSMC | Stonecrest Center | Refinance | 4,000,000 | 0 | 0 | 0 | 4,000,000 | 3,544,067 | 0 | 136,239 | 1,519 | |||||||||||||||
| 48 | Loan | SMC | SMF I | Cook Street Office | Refinance | 3,950,000 | 0 | 0 | 0 | 3,950,000 | 3,617,824 | 0 | 113,847 | 201,929 | ||||||||||||||||
| 49 | Loan | 54 | CGMRC | CGMRC | Montgomeryville Self Storage Portfolio | Acquisition | 3,900,000 | 1,665,107 | 0 | 170,991 | 5,736,097 | 0 | 5,200,000 | 282,548 | 253,549 | |||||||||||||||
| 49.01 | Property | Xtra Space Self-Storage | ||||||||||||||||||||||||||||
| 49.02 | Property | Montgomeryville Mini Storage | ||||||||||||||||||||||||||||
| 50 | Loan | MC-FiveMile | MC-FiveMile | Security Plus Self Storage | Acquisition | 3,700,000 | 1,310,063 | 0 | 0 | 5,010,063 | 0 | 4,900,000 | 88,235 | 21,827 | ||||||||||||||||
| 51 | Loan | CCRE | CCRE | Scott & White Healthcare Copperas Cove | Acquisition | 3,700,000 | 4,538,313 | 0 | 0 | 8,238,313 | 0 | 7,893,000 | 93,576 | 251,738 | ||||||||||||||||
| 52 | Loan | 55 | CCRE | CCRE | Planet Fitness Wentzville, MO | Acquisition | 3,025,000 | 1,615,528 | 0 | 0 | 4,640,528 | 0 | 4,325,000 | 87,720 | 227,808 | |||||||||||||||
| 53 | Loan | 56 | MC-FiveMile | MC-FiveMile | Midtown Crossing | Refinance | 2,650,000 | 0 | 0 | 0 | 2,650,000 | 2,221,616 | 0 | 109,091 | 100,636 | |||||||||||||||
| 54 | Loan | CGMRC | CGMRC | Denney’s Mini Storage | Refinance | 2,600,000 | 0 | 0 | 17,777 | 2,617,777 | 1,690,222 | 0 | 81,348 | 16,473 | ||||||||||||||||
| 55 | Loan | 57 | CGMRC | CGMRC | 849 West Armitage Avenue | Refinance | 2,450,000 | 0 | 0 | 0 | 2,450,000 | 2,004,150 | 0 | 109,597 | 7,454 | |||||||||||||||
| 56 | Loan | SMC | SMF I | Fair Oaks and Levee Place | Refinance | 2,400,000 | 0 | 0 | 0 | 2,400,000 | 1,620,310 | 0 | 113,220 | 352,104 | ||||||||||||||||
| 56.01 | Property | Levee Place MHC | ||||||||||||||||||||||||||||
| 56.02 | Property | Fair Oaks MHC | ||||||||||||||||||||||||||||
| 57 | Loan | SMC | SMF I | Windhorst MHC | Refinance | 1,792,500 | 0 | 0 | 0 | 1,792,500 | 1,419,082 | 0 | 70,443 | 5,414 | ||||||||||||||||
| A-34 |
| GSMS 2015-GC34 Annex A | ||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Principal Equity Distribution | Other Uses | Total Uses | Lockbox | Cash Management | Cash Management Triggers | |||||||||||
| 1 | Loan | 8, 9, 10, 11, 12 | CGMRC | CGMRC | Illinois Center | 0 | 0 | 414,794,580 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | |||||||||||
| 1.01 | Property | 111 East Wacker | ||||||||||||||||||||
| 1.02 | Property | 233 North Michigan Avenue | ||||||||||||||||||||
| 2 | Loan | 13, 14, 15 | CGMRC | CGMRC | 750 Lexington Avenue | 44,336,230 | 444,144 | 130,115,000 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | |||||||||||
| 3 | Loan | 16, 17, 18, 19 | GSMC | GSMC | Hammons Hotel Portfolio | 20,464,715 | 0 | 250,800,000 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 85% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Franchise Trigger Event, (v) failure of Sponsor to maintain net worth and liquidity above the respective thresholds | |||||||||||
| 3.01 | Property | 20 | Embassy Suites Concord, NC | |||||||||||||||||||
| 3.02 | Property | Embassy Suites Murfreesboro, TN | ||||||||||||||||||||
| 3.03 | Property | Embassy Suites Norman, OK | ||||||||||||||||||||
| 3.04 | Property | Courtyard by Marriott Dallas/Allen, TX | ||||||||||||||||||||
| 3.05 | Property | 21 | Renaissance by Marriott Phoenix/Glendale, AZ | |||||||||||||||||||
| 3.06 | Property | Embassy Suites Huntsville, AL | ||||||||||||||||||||
| 3.07 | Property | Residence Inn by Marriott Kansas City, MO | ||||||||||||||||||||
| 4 | Loan | 8, 22, 23 | SMC | SMF I | Parkside at So7 | 0 | 0 | 74,900,315 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x | |||||||||||
| 5 | Loan | CGMRC | CGMRC | 444-450 West 56th Street | 4,892,634 | 0 | 30,135,000 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.60x, (iii) the occurrence of a Specified Tenant Trigger Period | ||||||||||||
| 6 | Loan | 24, 25, 26 | GSMC | GSMC | Denton Center | 751,022 | 0 | 29,750,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.50x, unless the Avoidance Conditions as set forth in the Loan Agreement are satisfied by Borrower within five Business Days of notice thereof from Lender, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Critical Tenant Period, unless the Avoidance Conditions as set forth in the Loan Agreement are satisfied by Borrower within five Business Days of notice thereof from Lender | |||||||||||
| 7 | Loan | CGMRC | CGMRC | Bluejay Grocery Portfolio | 0 | 0 | 37,510,389 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period | ||||||||||||
| 7.01 | Property | Pick N Save | ||||||||||||||||||||
| 7.02 | Property | Marsh Kokomo | ||||||||||||||||||||
| 7.03 | Property | Copps Madison | ||||||||||||||||||||
| 7.04 | Property | Tops Lockport | ||||||||||||||||||||
| 8 | Loan | 27 | MC-FiveMile | MC-FiveMile | The Heights at State College Phase III | 2,201,766 | 0 | 24,000,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Debt Yield is less than 7.00% | |||||||||||
| 9 | Loan | GSMC | GSMC | Festival at Sawmill Centre | 0 | 0 | 23,578,379 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 85% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) failure of Sponsor to maintain net worth and liquidity above the respective thresholds, (v) the occurrence of a Rollover Trigger Event | ||||||||||||
| 10 | Loan | 28, 29 | MC-FiveMile | MC-FiveMile | Woodlands Corporate Center and 7049 Williams Road Portfolio | 6,805,078 | 0 | 23,300,000 | Soft Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Debt Yield is less than 7.50%, (iv) the occurrence of a Trigger Lease Event | |||||||||||
| 10.01 | Property | Woodlands West | ||||||||||||||||||||
| 10.02 | Property | 30 | Woodlands East | |||||||||||||||||||
| 10.03 | Property | 7049 Williams Road | ||||||||||||||||||||
| 11 | Loan | MC-FiveMile | MC-FiveMile | 615 Alpha Drive | 2,243,744 | 0 | 19,290,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Debt Yield is less than 7.50%, (iv) the occurrence of a Trigger Lease Event | ||||||||||||
| 12 | Loan | 31, 32, 33 | GSMC | GSMC | DoubleTree Hotel Universal | 0 | 0 | 89,519,818 | Hard | Springing | (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) so long as any PIP Requirements remain outstanding, failure of Sponsor to maintain net worth and liquidity above the respective thresholds | |||||||||||
| 13 | Loan | 34 | MC-FiveMile | MC-FiveMile | Regalia Mansfield/Dolce | 2,420,573 | 0 | 17,050,000 | Soft | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Debt Yield is less than 7.00% | |||||||||||
| 14 | Loan | 35, 36 | CCRE | CCRE | Lake Fredrica Shopping Center | 0 | 0 | 16,000,000 | Soft Springing | Springing | (i) the occurrence of an Event of Default, (ii) Bankruptcy action of Borrower, Principal, Guarantor or Manager, (iii) DSCR is less than 1.10x, (iv) the occurrence of a Lease Trigger Period | |||||||||||
| 15 | Loan | 37, 38, 39 | GSMC | GSMC | Westlake Center | 0 | 0 | 19,885,869 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.35x, (iii) failure to deliver financial statements as required in the Loan Agreement | |||||||||||
| 16 | Loan | 37 | GSMC | GSMC | Church Lane Shopping Center | 0 | 0 | 19,628,028 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 85% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) required environmental remediation | |||||||||||
| 17 | Loan | 8, 40, 41, 42 | SMC | SMF I | Hyatt Place Texas Portfolio | 0 | 0 | 56,057,542 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Franchise Trigger Event | |||||||||||
| 17.01 | Property | Hyatt Place Austin | ||||||||||||||||||||
| 17.02 | Property | Hyatt Place San Antonio | ||||||||||||||||||||
| 17.03 | Property | Hyatt Place Dallas | ||||||||||||||||||||
| 18 | Loan | CCRE | CCRE | Parkville Commons | 79,429 | 0 | 12,600,000 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Sole Member, Guarantor or Manager, (iii) the occurrence of a Price Chopper Trigger Event, (iv) DSCR is less than 1.10x | ||||||||||||
| 19 | Loan | 43 | CGMRC | CGMRC | Carnegie Park | 0 | 0 | 16,826,174 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | |||||||||||
| 20 | Loan | 44 | GSMC | GSMC | Shoppes at City Centre | 0 | 0 | 20,284,912 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 80% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event | |||||||||||
| 21 | Loan | CCRE | CCRE | GSP MHP Portfolio III | 2,104,305 | 0 | 12,305,000 | Soft | Springing | (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 | ||||||||||||
| 21.01 | Property | Mill Creek Estates MHP | ||||||||||||||||||||
| 21.02 | Property | Newberry Farms MHP | ||||||||||||||||||||
| 22 | Loan | CCRE | CCRE | Deer Run MHP | 3,270,562 | 0 | 12,100,000 | Soft | Springing | (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 | ||||||||||||
| 23 | Loan | 45 | CCRE | CCRE | LA Fitness Powell | 0 | 0 | 17,576,387 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower, Principal, Guarantor, or Manager, (iii) DSCR is less than 1.25x or Combined DSCR is less than 1.10x if Mezzanine Loan is outstanding, (iv) the occurrence of a Primary Tenant Cash Trap Period, (v) the occurrence of an ARD Trigger | |||||||||||
| 24 | Loan | 8, 46 | CGMRC | CGMRC | Gratiot Crossing | 156,832 | 0 | 11,197,500 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Special Tenant Sweep Event | |||||||||||
| A-35 |
| GSMS 2015-GC34 Annex A | ||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Principal Equity Distribution | Other Uses | Total Uses | Lockbox | Cash Management | Cash Management Triggers | |||||||||||
| 25 | Loan | GSMC | GSMC | Pfeiffer Woods | 0 | 0 | 16,092,222 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.50x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Specified Tenant Collection Period | ||||||||||||
| 26 | Loan | 47 | MC-FiveMile | MC-FiveMile | Artmore Hotel | 0 | 0 | 16,161,202 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) Debt Yield is less than 7.75%, (iv) the occurrence of a Seasonality Trigger Event | |||||||||||
| 27 | Loan | GSCRE | GSMC | Villas at Waters Edge | 1,241,347 | 0 | 10,600,000 | None | None | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 85% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement | ||||||||||||
| 28 | Loan | GSCRE | GSMC | Copper Palms Apartment | 0 | 0 | 14,115,734 | None | None | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) failure to deliver financial statements as required in the Loan Agreement | ||||||||||||
| 29 | Loan | 48 | CGMRC | CGMRC | Park on Clairmont | 0 | 0 | 11,132,850 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | |||||||||||
| 30 | Loan | CGMRC | CGMRC | Station 3 Lofts | 0 | 8,292,221 | 8,486,675 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | ||||||||||||
| 31 | Loan | 8, 49 | CGMRC | CGMRC | 222 East 59th Street | 811,902 | 0 | 7,537,963 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x | |||||||||||
| 32 | Loan | CCRE | CCRE | Meadowview MHP | 2,226,327 | 0 | 6,650,000 | Soft | Springing | (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 | ||||||||||||
| 33 | Loan | SMC | SMF I | Coors Central Shopping Center | 101,659 | 0 | 6,550,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | ||||||||||||
| 34 | Loan | 8 | SMC | SMF I | Genesis Plaza | 1,030,060 | 0 | 6,500,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | |||||||||||
| 35 | Loan | GSCRE | GSMC | North Village | 0 | 0 | 9,615,702 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) failure to deliver financial statements as required in the Loan Agreement | ||||||||||||
| 36 | Loan | GSCRE | GSMC | Canterbury Apartments | 1,486,876 | 0 | 6,100,000 | None | None | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 85% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) failure of Sponsor to maintain net worth and liquidity above the respective thresholds | ||||||||||||
| 37 | Loan | 50 | CCRE | CCRE | Dobson Medical Office | 744,504 | 0 | 6,000,000 | Springing | Springing | (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 Non-Renewal Event | |||||||||||
| 38 | Loan | 8 | GSMC | GSMC | Surprise Crossing | 741,782 | 0 | 5,850,000 | Springing | Springing | (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 | |||||||||||
| 39 | Loan | MC-FiveMile | MC-FiveMile | 1445 North Loop West | 0 | 0 | 6,138,664 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Debt Yield is less than 8.25%, (iv) Permitted Prepayment Date if Borrower fails to provide Lender with a Satisfactory Refinance Commitment | ||||||||||||
| 40 | Loan | MC-FiveMile | MC-FiveMile | Webster Plaza | 69,967 | 0 | 5,800,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) Debt Yield is less than 7.25%, (iv) the occurrence of a Trigger Lease Event, (v) Permitted Prepayment Date if Borrower fails to provide Lender with a Satisfactory Refinance Commitment | ||||||||||||
| 41 | Loan | CCRE | CCRE | Tall Tree Apartments | 0 | 0 | 5,791,805 | Springing | Springing | (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 | ||||||||||||
| 42 | Loan | SMC | SMF I | Oceanside Square | 0 | 0 | 5,232,237 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.05x | ||||||||||||
| 43 | Loan | GSMC | GSMC | Colonnade of Royal Forest Shopping Center | 0 | 0 | 7,236,391 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event | ||||||||||||
| 44 | Loan | SMC | SMF I | US Storage Center Portfolio | 694,292 | 0 | 4,800,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | ||||||||||||
| 44.01 | Property | US Storage Center Peoria | ||||||||||||||||||||
| 44.02 | Property | US Storage Center Phoenix | ||||||||||||||||||||
| 45 | Loan | 51, 52 | SMC | SMF I | Drakeshire Apartments | 0 | 0 | 5,256,157 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x | |||||||||||
| 46 | Loan | 51, 52 | SMC | SMF I | Drakeshire Plaza | 0 | 0 | 895,258 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x | |||||||||||
| 47 | Loan | 53 | GSMC | GSMC | Stonecrest Center | 318,174 | 0 | 4,000,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) failure to deliver financial statements as required in the Loan Agreement, (iii) the occurrence of a Rollover Trigger Event | |||||||||||
| 48 | Loan | SMC | SMF I | Cook Street Office | 16,400 | 0 | 3,950,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the occurrence of a Major Tenant Event Period | ||||||||||||
| 49 | Loan | 54 | CGMRC | CGMRC | Montgomeryville Self Storage Portfolio | 0 | 0 | 5,736,097 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | |||||||||||
| 49.01 | Property | Xtra Space Self-Storage | ||||||||||||||||||||
| 49.02 | Property | Montgomeryville Mini Storage | ||||||||||||||||||||
| 50 | Loan | MC-FiveMile | MC-FiveMile | Security Plus Self Storage | 0 | 0 | 5,010,063 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Debt Yield is less than 7.0% | ||||||||||||
| 51 | Loan | CCRE | CCRE | Scott & White Healthcare Copperas Cove | 0 | 0 | 8,238,313 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) Bankruptcy action of Borrower, Principal, Guarantor or Manager, (iii) DSCR is less than 1.20x, (iv) the occurrence of a Lease Trigger Event | ||||||||||||
| 52 | Loan | 55 | CCRE | CCRE | Planet Fitness Wentzville, MO | 0 | 0 | 4,640,528 | Hard | In Place | (i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Guarantor, or Manager, (iii) DSCR is less than 1.20x, (iv) the occurrence of a Lease Sweep Period | |||||||||||
| 53 | Loan | 56 | MC-FiveMile | MC-FiveMile | Midtown Crossing | 218,658 | 0 | 2,650,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Debt Yield is less than 7.5%, (iv) the occurrence of a Trigger Lease Event | |||||||||||
| 54 | Loan | CGMRC | CGMRC | Denney’s Mini Storage | 829,734 | 0 | 2,617,777 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | ||||||||||||
| 55 | Loan | 57 | CGMRC | CGMRC | 849 West Armitage Avenue | 328,799 | 0 | 2,450,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Specified Tenant Trigger Period | |||||||||||
| 56 | Loan | SMC | SMF I | Fair Oaks and Levee Place | 314,365 | 0 | 2,400,000 | None | None | NAP | ||||||||||||
| 56.01 | Property | Levee Place MHC | ||||||||||||||||||||
| 56.02 | Property | Fair Oaks MHC | ||||||||||||||||||||
| 57 | Loan | SMC | SMF I | Windhorst MHC | 297,562 | 0 | 1,792,500 | None | None | NAP | ||||||||||||
| A-36 |
| GSMS 2015-GC34 Annex A | ||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Ground Lease Y/N | Ground Lease Expiration Date | Annual Ground Lease Payment ($) | Cut-off Date Subordinate Companion Loan Balance ($) | Subordinate Companion Loan Interest Rate | Cut-off Date Mezzanine Debt Balance ($) | Mezzanine Debt Interest Rate | ||||||||||||
| 1 | Loan | 8, 9, 10, 11, 12 | CGMRC | CGMRC | Illinois Center | |||||||||||||||||||
| 1.01 | Property | 111 East Wacker | No | |||||||||||||||||||||
| 1.02 | Property | 233 North Michigan Avenue | No | |||||||||||||||||||||
| 2 | Loan | 13, 14, 15 | CGMRC | CGMRC | 750 Lexington Avenue | Yes | 12/31/2041 | 4,181,760 | ||||||||||||||||
| 3 | Loan | 16, 17, 18, 19 | GSMC | GSMC | Hammons Hotel Portfolio | |||||||||||||||||||
| 3.01 | Property | 20 | Embassy Suites Concord, NC | Yes | 12/9/2059 | 0 | ||||||||||||||||||
| 3.02 | Property | Embassy Suites Murfreesboro, TN | No | |||||||||||||||||||||
| 3.03 | Property | Embassy Suites Norman, OK | No | |||||||||||||||||||||
| 3.04 | Property | Courtyard by Marriott Dallas/Allen, TX | No | |||||||||||||||||||||
| 3.05 | Property | 21 | Renaissance by Marriott Phoenix/Glendale, AZ | Yes | 1/29/2063 | 1,419,741 | ||||||||||||||||||
| 3.06 | Property | Embassy Suites Huntsville, AL | Yes | 2/15/2104 | 224,595 | |||||||||||||||||||
| 3.07 | Property | Residence Inn by Marriott Kansas City, MO | No | |||||||||||||||||||||
| 4 | Loan | 8, 22, 23 | SMC | SMF I | Parkside at So7 | No | ||||||||||||||||||
| 5 | Loan | CGMRC | CGMRC | 444-450 West 56th Street | No | |||||||||||||||||||
| 6 | Loan | 24, 25, 26 | GSMC | GSMC | Denton Center | No | ||||||||||||||||||
| 7 | Loan | CGMRC | CGMRC | Bluejay Grocery Portfolio | ||||||||||||||||||||
| 7.01 | Property | Pick N Save | No | |||||||||||||||||||||
| 7.02 | Property | Marsh Kokomo | No | |||||||||||||||||||||
| 7.03 | Property | Copps Madison | No | |||||||||||||||||||||
| 7.04 | Property | Tops Lockport | No | |||||||||||||||||||||
| 8 | Loan | 27 | MC-FiveMile | MC-FiveMile | The Heights at State College Phase III | No | ||||||||||||||||||
| 9 | Loan | GSMC | GSMC | Festival at Sawmill Centre | No | |||||||||||||||||||
| 10 | Loan | 28, 29 | MC-FiveMile | MC-FiveMile | Woodlands Corporate Center and 7049 Williams Road Portfolio | |||||||||||||||||||
| 10.01 | Property | Woodlands West | No | |||||||||||||||||||||
| 10.02 | Property | 30 | Woodlands East | No | ||||||||||||||||||||
| 10.03 | Property | 7049 Williams Road | No | |||||||||||||||||||||
| 11 | Loan | MC-FiveMile | MC-FiveMile | 615 Alpha Drive | No | |||||||||||||||||||
| 12 | Loan | 31, 32, 33 | GSMC | GSMC | DoubleTree Hotel Universal | No | ||||||||||||||||||
| 13 | Loan | 34 | MC-FiveMile | MC-FiveMile | Regalia Mansfield/Dolce | No | ||||||||||||||||||
| 14 | Loan | 35, 36 | CCRE | CCRE | Lake Fredrica Shopping Center | No | ||||||||||||||||||
| 15 | Loan | 37, 38, 39 | GSMC | GSMC | Westlake Center | Yes | 8/31/2018 | $10,000, subject to adjustment based on appraised market conditions during extension terms. | ||||||||||||||||
| 16 | Loan | 37 | GSMC | GSMC | Church Lane Shopping Center | No | ||||||||||||||||||
| 17 | Loan | 8, 40, 41, 42 | SMC | SMF I | Hyatt Place Texas Portfolio | |||||||||||||||||||
| 17.01 | Property | Hyatt Place Austin | No | |||||||||||||||||||||
| 17.02 | Property | Hyatt Place San Antonio | No | |||||||||||||||||||||
| 17.03 | Property | Hyatt Place Dallas | No | |||||||||||||||||||||
| 18 | Loan | CCRE | CCRE | Parkville Commons | No | |||||||||||||||||||
| 19 | Loan | 43 | CGMRC | CGMRC | Carnegie Park | No | ||||||||||||||||||
| 20 | Loan | 44 | GSMC | GSMC | Shoppes at City Centre | No | ||||||||||||||||||
| 21 | Loan | CCRE | CCRE | GSP MHP Portfolio III | ||||||||||||||||||||
| 21.01 | Property | Mill Creek Estates MHP | No | |||||||||||||||||||||
| 21.02 | Property | Newberry Farms MHP | No | |||||||||||||||||||||
| 22 | Loan | CCRE | CCRE | Deer Run MHP | No | |||||||||||||||||||
| 23 | Loan | 45 | CCRE | CCRE | LA Fitness Powell | No | 1,260,000 | 14.00000% | ||||||||||||||||
| 24 | Loan | 8, 46 | CGMRC | CGMRC | Gratiot Crossing | No | ||||||||||||||||||
| A-37 |
| GSMS 2015-GC34 Annex A | ||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Ground Lease Y/N | Ground Lease Expiration Date | Annual Ground Lease Payment ($) | Cut-off Date Subordinate Companion Loan Balance ($) | Subordinate Companion Loan Interest Rate | Cut-off Date Mezzanine Debt Balance ($) | Mezzanine Debt Interest Rate | ||||||||||||
| 25 | Loan | GSMC | GSMC | Pfeiffer Woods | No | |||||||||||||||||||
| 26 | Loan | 47 | MC-FiveMile | MC-FiveMile | Artmore Hotel | No | ||||||||||||||||||
| 27 | Loan | GSCRE | GSMC | Villas at Waters Edge | No | |||||||||||||||||||
| 28 | Loan | GSCRE | GSMC | Copper Palms Apartment | No | |||||||||||||||||||
| 29 | Loan | 48 | CGMRC | CGMRC | Park on Clairmont | No | ||||||||||||||||||
| 30 | Loan | CGMRC | CGMRC | Station 3 Lofts | No | |||||||||||||||||||
| 31 | Loan | 8, 49 | CGMRC | CGMRC | 222 East 59th Street | Yes | 12/31/2024 | Greater of $325,000 per annum multiplied by the CPI Fraction based upon the Initial Adjustment Date and $534,625 per annum for the period commencing on January 1, 2014 and ending on December 31, 2023 | ||||||||||||||||
| 32 | Loan | CCRE | CCRE | Meadowview MHP | No | |||||||||||||||||||
| 33 | Loan | SMC | SMF I | Coors Central Shopping Center | No | |||||||||||||||||||
| 34 | Loan | 8 | SMC | SMF I | Genesis Plaza | No | ||||||||||||||||||
| 35 | Loan | GSCRE | GSMC | North Village | No | |||||||||||||||||||
| 36 | Loan | GSCRE | GSMC | Canterbury Apartments | No | |||||||||||||||||||
| 37 | Loan | 50 | CCRE | CCRE | Dobson Medical Office | No | ||||||||||||||||||
| 38 | Loan | 8 | GSMC | GSMC | Surprise Crossing | No | ||||||||||||||||||
| 39 | Loan | MC-FiveMile | MC-FiveMile | 1445 North Loop West | No | |||||||||||||||||||
| 40 | Loan | MC-FiveMile | MC-FiveMile | Webster Plaza | No | |||||||||||||||||||
| 41 | Loan | CCRE | CCRE | Tall Tree Apartments | No | |||||||||||||||||||
| 42 | Loan | SMC | SMF I | Oceanside Square | No | |||||||||||||||||||
| 43 | Loan | GSMC | GSMC | Colonnade of Royal Forest Shopping Center | No | |||||||||||||||||||
| 44 | Loan | SMC | SMF I | US Storage Center Portfolio | ||||||||||||||||||||
| 44.01 | Property | US Storage Center Peoria | No | |||||||||||||||||||||
| 44.02 | Property | US Storage Center Phoenix | No | |||||||||||||||||||||
| 45 | Loan | 51, 52 | SMC | SMF I | Drakeshire Apartments | No | ||||||||||||||||||
| 46 | Loan | 51, 52 | SMC | SMF I | Drakeshire Plaza | No | ||||||||||||||||||
| 47 | Loan | 53 | GSMC | GSMC | Stonecrest Center | No | ||||||||||||||||||
| 48 | Loan | SMC | SMF I | Cook Street Office | No | |||||||||||||||||||
| 49 | Loan | 54 | CGMRC | CGMRC | Montgomeryville Self Storage Portfolio | |||||||||||||||||||
| 49.01 | Property | Xtra Space Self-Storage | No | |||||||||||||||||||||
| 49.02 | Property | Montgomeryville Mini Storage | No | |||||||||||||||||||||
| 50 | Loan | MC-FiveMile | MC-FiveMile | Security Plus Self Storage | No | |||||||||||||||||||
| 51 | Loan | CCRE | CCRE | Scott & White Healthcare Copperas Cove | No | |||||||||||||||||||
| 52 | Loan | 55 | CCRE | CCRE | Planet Fitness Wentzville, MO | No | ||||||||||||||||||
| 53 | Loan | 56 | MC-FiveMile | MC-FiveMile | Midtown Crossing | Yes | 2/28/2034 | 175,000 | ||||||||||||||||
| 54 | Loan | CGMRC | CGMRC | Denney’s Mini Storage | No | |||||||||||||||||||
| 55 | Loan | 57 | CGMRC | CGMRC | 849 West Armitage Avenue | No | ||||||||||||||||||
| 56 | Loan | SMC | SMF I | Fair Oaks and Levee Place | ||||||||||||||||||||
| 56.01 | Property | Levee Place MHC | No | |||||||||||||||||||||
| 56.02 | Property | Fair Oaks MHC | No | |||||||||||||||||||||
| 57 | Loan | SMC | SMF I | Windhorst MHC | No | |||||||||||||||||||
| A-38 |
| GSMS 2015-GC34 Annex A | ||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Terrorism Insurance Required | Control Number | |||||||
| 1 | Loan | 8, 9, 10, 11, 12 | CGMRC | CGMRC | Illinois Center | Yes | 1 | |||||||
| 1.01 | Property | 111 East Wacker | Yes | 1.01 | ||||||||||
| 1.02 | Property | 233 North Michigan Avenue | Yes | 1.02 | ||||||||||
| 2 | Loan | 13, 14, 15 | CGMRC | CGMRC | 750 Lexington Avenue | Yes | 2 | |||||||
| 3 | Loan | 16, 17, 18, 19 | GSMC | GSMC | Hammons Hotel Portfolio | Yes | 3 | |||||||
| 3.01 | Property | 20 | Embassy Suites Concord, NC | Yes | 3.01 | |||||||||
| 3.02 | Property | Embassy Suites Murfreesboro, TN | Yes | 3.02 | ||||||||||
| 3.03 | Property | Embassy Suites Norman, OK | Yes | 3.03 | ||||||||||
| 3.04 | Property | Courtyard by Marriott Dallas/Allen, TX | Yes | 3.04 | ||||||||||
| 3.05 | Property | 21 | Renaissance by Marriott Phoenix/Glendale, AZ | Yes | 3.05 | |||||||||
| 3.06 | Property | Embassy Suites Huntsville, AL | Yes | 3.06 | ||||||||||
| 3.07 | Property | Residence Inn by Marriott Kansas City, MO | Yes | 3.07 | ||||||||||
| 4 | Loan | 8, 22, 23 | SMC | SMF I | Parkside at So7 | Yes | 4 | |||||||
| 5 | Loan | CGMRC | CGMRC | 444-450 West 56th Street | Yes | 5 | ||||||||
| 6 | Loan | 24, 25, 26 | GSMC | GSMC | Denton Center | Yes | 6 | |||||||
| 7 | Loan | CGMRC | CGMRC | Bluejay Grocery Portfolio | Yes | 7 | ||||||||
| 7.01 | Property | Pick N Save | Yes | 7.01 | ||||||||||
| 7.02 | Property | Marsh Kokomo | Yes | 7.02 | ||||||||||
| 7.03 | Property | Copps Madison | Yes | 7.03 | ||||||||||
| 7.04 | Property | Tops Lockport | Yes | 7.04 | ||||||||||
| 8 | Loan | 27 | MC-FiveMile | MC-FiveMile | The Heights at State College Phase III | Yes | 8 | |||||||
| 9 | Loan | GSMC | GSMC | Festival at Sawmill Centre | Yes | 9 | ||||||||
| 10 | Loan | 28, 29 | MC-FiveMile | MC-FiveMile | Woodlands Corporate Center and 7049 Williams Road Portfolio | Yes | 10 | |||||||
| 10.01 | Property | Woodlands West | Yes | 10.01 | ||||||||||
| 10.02 | Property | 30 | Woodlands East | Yes | 10.02 | |||||||||
| 10.03 | Property | 7049 Williams Road | Yes | 10.03 | ||||||||||
| 11 | Loan | MC-FiveMile | MC-FiveMile | 615 Alpha Drive | Yes | 11 | ||||||||
| 12 | Loan | 31, 32, 33 | GSMC | GSMC | DoubleTree Hotel Universal | Yes | 12 | |||||||
| 13 | Loan | 34 | MC-FiveMile | MC-FiveMile | Regalia Mansfield/Dolce | Yes | 13 | |||||||
| 14 | Loan | 35, 36 | CCRE | CCRE | Lake Fredrica Shopping Center | Yes | 14 | |||||||
| 15 | Loan | 37, 38, 39 | GSMC | GSMC | Westlake Center | Yes | 15 | |||||||
| 16 | Loan | 37 | GSMC | GSMC | Church Lane Shopping Center | Yes | 16 | |||||||
| 17 | Loan | 8, 40, 41, 42 | SMC | SMF I | Hyatt Place Texas Portfolio | Yes | 17 | |||||||
| 17.01 | Property | Hyatt Place Austin | Yes | 17.01 | ||||||||||
| 17.02 | Property | Hyatt Place San Antonio | Yes | 17.02 | ||||||||||
| 17.03 | Property | Hyatt Place Dallas | Yes | 17.03 | ||||||||||
| 18 | Loan | CCRE | CCRE | Parkville Commons | Yes | 18 | ||||||||
| 19 | Loan | 43 | CGMRC | CGMRC | Carnegie Park | Yes | 19 | |||||||
| 20 | Loan | 44 | GSMC | GSMC | Shoppes at City Centre | Yes | 20 | |||||||
| 21 | Loan | CCRE | CCRE | GSP MHP Portfolio III | Yes | 21 | ||||||||
| 21.01 | Property | Mill Creek Estates MHP | Yes | 21.01 | ||||||||||
| 21.02 | Property | Newberry Farms MHP | Yes | 21.02 | ||||||||||
| 22 | Loan | CCRE | CCRE | Deer Run MHP | Yes | 22 | ||||||||
| 23 | Loan | 45 | CCRE | CCRE | LA Fitness Powell | Yes | 23 | |||||||
| 24 | Loan | 8, 46 | CGMRC | CGMRC | Gratiot Crossing | Yes | 24 | |||||||
| A-39 |
| GSMS 2015-GC34 Annex A | ||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Terrorism Insurance Required | Control Number | |||||||
| 25 | Loan | GSMC | GSMC | Pfeiffer Woods | Yes | 25 | ||||||||
| 26 | Loan | 47 | MC-FiveMile | MC-FiveMile | Artmore Hotel | Yes | 26 | |||||||
| 27 | Loan | GSCRE | GSMC | Villas at Waters Edge | Yes | 27 | ||||||||
| 28 | Loan | GSCRE | GSMC | Copper Palms Apartment | Yes | 28 | ||||||||
| 29 | Loan | 48 | CGMRC | CGMRC | Park on Clairmont | Yes | 29 | |||||||
| 30 | Loan | CGMRC | CGMRC | Station 3 Lofts | Yes | 30 | ||||||||
| 31 | Loan | 8, 49 | CGMRC | CGMRC | 222 East 59th Street | Yes | 31 | |||||||
| 32 | Loan | CCRE | CCRE | Meadowview MHP | Yes | 32 | ||||||||
| 33 | Loan | SMC | SMF I | Coors Central Shopping Center | Yes | 33 | ||||||||
| 34 | Loan | 8 | SMC | SMF I | Genesis Plaza | Yes | 34 | |||||||
| 35 | Loan | GSCRE | GSMC | North Village | Yes | 35 | ||||||||
| 36 | Loan | GSCRE | GSMC | Canterbury Apartments | Yes | 36 | ||||||||
| 37 | Loan | 50 | CCRE | CCRE | Dobson Medical Office | Yes | 37 | |||||||
| 38 | Loan | 8 | GSMC | GSMC | Surprise Crossing | Yes | 38 | |||||||
| 39 | Loan | MC-FiveMile | MC-FiveMile | 1445 North Loop West | Yes | 39 | ||||||||
| 40 | Loan | MC-FiveMile | MC-FiveMile | Webster Plaza | Yes | 40 | ||||||||
| 41 | Loan | CCRE | CCRE | Tall Tree Apartments | Yes | 41 | ||||||||
| 42 | Loan | SMC | SMF I | Oceanside Square | Yes | 42 | ||||||||
| 43 | Loan | GSMC | GSMC | Colonnade of Royal Forest Shopping Center | Yes | 43 | ||||||||
| 44 | Loan | SMC | SMF I | US Storage Center Portfolio | Yes | 44 | ||||||||
| 44.01 | Property | US Storage Center Peoria | Yes | 44.01 | ||||||||||
| 44.02 | Property | US Storage Center Phoenix | Yes | 44.02 | ||||||||||
| 45 | Loan | 51, 52 | SMC | SMF I | Drakeshire Apartments | Yes | 45 | |||||||
| 46 | Loan | 51, 52 | SMC | SMF I | Drakeshire Plaza | Yes | 46 | |||||||
| 47 | Loan | 53 | GSMC | GSMC | Stonecrest Center | Yes | 47 | |||||||
| 48 | Loan | SMC | SMF I | Cook Street Office | Yes | 48 | ||||||||
| 49 | Loan | 54 | CGMRC | CGMRC | Montgomeryville Self Storage Portfolio | Yes | 49 | |||||||
| 49.01 | Property | Xtra Space Self-Storage | Yes | 49.01 | ||||||||||
| 49.02 | Property | Montgomeryville Mini Storage | Yes | 49.02 | ||||||||||
| 50 | Loan | MC-FiveMile | MC-FiveMile | Security Plus Self Storage | Yes | 50 | ||||||||
| 51 | Loan | CCRE | CCRE | Scott & White Healthcare Copperas Cove | Yes | 51 | ||||||||
| 52 | Loan | 55 | CCRE | CCRE | Planet Fitness Wentzville, MO | Yes | 52 | |||||||
| 53 | Loan | 56 | MC-FiveMile | MC-FiveMile | Midtown Crossing | Yes | 53 | |||||||
| 54 | Loan | CGMRC | CGMRC | Denney’s Mini Storage | Yes | 54 | ||||||||
| 55 | Loan | 57 | CGMRC | CGMRC | 849 West Armitage Avenue | Yes | 55 | |||||||
| 56 | Loan | SMC | SMF I | Fair Oaks and Levee Place | Yes | 56 | ||||||||
| 56.01 | Property | Levee Place MHC | Yes | 56.01 | ||||||||||
| 56.02 | Property | Fair Oaks MHC | Yes | 56.02 | ||||||||||
| 57 | Loan | SMC | SMF I | Windhorst MHC | Yes | 57 | ||||||||
| A-40 |
| Footnotes to Annex A | |
| (1) | The Administrative Fee Rate includes the Servicing Fee Rate, the Operating Advisor Fee Rate, the Trustee/Certificate Administrator Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate applicable to each Mortgage Loan. |
| (2) | The monthly debt service shown for Mortgage Loans with a partial interest-only period reflects the amount payable after the expiration of the interest-only period. |
| (3) | The open period is inclusive of the Maturity Date or Anticipated Repayment Date. |
| (4) | Underwritten NCF DSCR is calculated based on amortizing debt service payments (except for interest-only loans). |
| (5) | Occupancy reflects tenants that have signed leases, but are not yet in occupancy or may not be paying rent. |
| (6) | The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the lease. |
| (7) | If the purpose of the Mortgage Loan was to finance an acquisition of the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash investment by one or more of the equity owners in the borrower in connection with such acquisition. If the purpose of the Mortgage Loan was to refinance the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash contributed to the borrower by one or more of the equity owners at the time the Mortgage Loan was originated. |
| (8) | The Appraised Value presents the “As-Is” Appraised Value of the Mortgaged Property. The Cut-off Date LTV Ratio is calculated on the basis of such “As-Is” Appraised Value. The LTV Ratio at Maturity / ARD is calculated on the basis of the “As Stabilized” Appraised Value. |
| (9) | The Cut-off Date Balance of $100,000,000 represents the note A-2 of a $260,000,000 loan combination evidenced by three pari passu notes. The companion loans, evidenced by note A-1 (controlling interest in the Illinois Center Whole Loan) and note A-3 (non-controlling interest in the Illinois Center Whole Loan), have an aggregate principal balance of $160,000,000 as of the Cut-off Date. The $100,000,000 note A-1 was securitized in the CGCMT 2015-GC33 securitization transaction and the $60,000,000 note A-3 is expected to be contributed to a future securitization. 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 $260,000,000. |
| (10) | The appraiser prepared only one appraisal for both properties securing the mortgage loan. The “as is” appraised value and “as stabilized” appraised value presented for each property are allocated based upon the percentage of Underwritten Net Cash Flow for that respective property out of the total of Underwritten Net Cash Flow for both properties securing the mortgage loan. |
| (11) | On the origination date, the borrowers deposited $12,500,000 into the TI/LC Reserve. The borrowers are not required to make an ongoing TI/LC Reserve payment unless the TI/LC Reserve account falls below a minimum balance (initially, $7,500,000), after which the borrowers must pay the ongoing TI/LC Reserve amount (initially $174,324) until the TI/LC Reserve equals or exceeds the Leasing Reserve cap (initially, $15,000,000). If the property achieves a debt yield of 10% for two consecutive calendar quarters, the TI/LC Reserve cap will be reduced to $6,000,000 and the minimum balance will be reduced to $2,500,000. If for two consecutive calendar quarters (i) the property achieves a debt yield of 13% and (ii) the physical occupancy rate for the property |
| A-41 |
| equals or exceeds 95%, the TI/LC Reserve cap will be reduced to $2,500,000, the minimum balance will be reduced to $0, and the ongoing TI/LC Reserve amount will be reduced to $87,162. | |
| (12) | The lockout period will be at least 26 payment dates beginning with and including the first payment date of September 6, 2015. For the purposes of this Free Writing Prospectus, the assumed lockout period of 26 payment dates is based on the expected GSMS 2015-GC34 securitization closing date in October 2015. The actual lockout period may be longer. |
| (13) | The Cut-off Date Balance of $84,500,000 represents the note A-1 of a $130,000,000 whole loan evidenced by two pari passu notes. The companion loan has a principal balance of $45,500,000 as of the Cut-off Date and will be contributed in a future securitization transaction. Cut-off Date LTV Ratio, LTV Ratio at Maturity / ARD, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $130,000,000. |
| (14) | The lockout period will be at least 24 payment dates beginning with and including the first payment date of November 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-GC34 securitization closing date in October 2015. The actual lockout period may be longer. |
| (15) | The current annual rent due under the ground lease is $4,181,760 through December 2017. In January 2018 and for each successive 12-year period, the ground rent resets again to the greater of 110% of the prior periods’ rent or 110% of 9% of the fair market value of the Land, with a fixed 10% increase after year six of each reset. On each due date prior to the maturity date, the borrower is required to pay to the lender one-twelfth of the then annual amount due for ground lease payments. |
| (16) | The Cut-off Date Balance of $72,412,136 represents the non-controlling A-2 note of a $250,800,000 loan combination evidenced by multiple pari passu notes. Note A-1, with a Cut-off Date Balance of $99,878,808, was contributed to CGCMT 2015-GC33. The remaining related companion loans, with an aggregate outstanding principal balance of $78,205,107, are expected to be contributed to one or more future securitization transactions. Cut-off Date LTV Ratio, LTV Ratio at Maturity / ARD, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $250,496,051. |
| (17) | The lockout period will be at least 25 payment dates beginning with and including the first payment date of October 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-GC34 securitization closing date in October 2015. The actual lockout period may be longer. |
| (18) | The Appraised Value represents the aggregate “as-is” appraised value of the Hammons Hotel Portfolio Properties of $363,750,000 plus a $3,570,502 capital deduction related to franchise mandated capital improvements at the three Marriott Mortgaged Properties for which the borrowers reserved $7,890,000 for the estimated mandatory and additional elective capital improvement costs. The Cut-off Date LTV Ratio calculated on the basis of the aggregate “as-is” appraised value without adding the capital deduction is 68.9%. The LTV Ratio at Maturity / ARD is calculated on the basis of the “As Stabilized” Appraised Value. |
| (19) | Monthly FF&E reserve is equal to: (a) on each due date from October 2015 through and including September 2016, $360,433, (b) beginning on the due date in October 2016, the greater of (1) the monthly amount required to be reserved for each Hammons Hotel Portfolio Mortgaged Property pursuant to the applicable franchise agreement for the replacement of furniture, fixtures and equipment and (2) one-twelfth of 4% of the operating income for each Hammons Hotel Portfolio Mortgaged Property (or, in the case of the Renaissance by Marriott Phoenix/Glendale, AZ |
| A-42 |
| Mortgaged Property beginning on the due date in October 2017, one-twelfth of 5% of the operating income) for the previous 12-month period (as determined on August 31 of each year). | |
| (20) | Beginning November 21, 2022, Annual Ground Lease Payment shall be 0.25% of adjusted room sales for the previous calendar year (estimated $27,188). |
| (21) | Annual Ground Lease Payment for the Borrower’s space lease interest in the convention center, expo hall and parking garage is calculated based on the trailing 12 months as of June 30, 2015. The rent payment is calculated using a fixed component of $985,725 plus a variable component tied to revenue generated from the parking garage and expo hall. |
| (22) | The Parkside at So7 Mortgaged Property is comprised of 300 multifamily units and 65,411 SF of commercial space. As of September 14, 2015, the multifamily units were 94.3% occupied and the commercial space was 75.1% leased. |
| (23) | The Loan per Unit is calculated using the 300 multifamily units. Based on 351,161 SF (287,750 SF of multifamily space and 65,411 SF of commercial space), the Loan Per Unit is $154.06. |
| (24) | The Cut-off Date LTV Ratio and LTV Ratio at Maturity / ARD are each calculated utilizing the “value upon completion” appraised value of $45,300,000, which is the value upon completion of the Movie Tavern expansion for which the borrower reserved $7,550,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity / ARD based on the “as-is” appraised value are both 77.3%. |
| (25) | The Second Largest Tenant, Movie Tavern, is currently undergoing an expansion, expected to be completed in March 2016. We cannot assure you that Movie Tavern will complete the expansion, or pay rent on the expansion space as expected or at all. |
| (26) | Ongoing TI/LC and Replacement Reserves are capped at an aggregate $400,000. |
| (27) | Historical cash flows are not available because the property was completed in 2015 and opened for the 2015-2016 academic year. |
| (28) | The TI/LC Cap does not apply during a Trigger Period. |
| (29) | The Replacement Reserves Cap does not apply during a Trigger Period. |
| (30) | The mortgage lien on one of the parcels at the Woodlands East Mortgaged Property (3829 Forest Parkway) is a second lien position behind a PILOT mortgage that secures all unpaid payments under the PILOT agreement for this Mortgaged Property. |
| (31) | The Cut-off Date Balance of $18,500,000 represents the controlling A-1 note of a $51,000,000 loan combination evidenced by multiple pari passu notes. The related companion loan, evidenced by the non-controlling note A-2 with an outstanding principal balance of $32,500,000, is expected to be contributed to a future securitization transaction. Cut-off Date LTV Ratio, LTV Ratio at Maturity / ARD, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $51,000,000. |
| (32) | The borrower is required to fund the FF&E reserve (i) for the Due Dates occurring in November 2015 through October 2016, the amount of $98,485.33; (ii) for the Due Dates occurring in November 2016 through October 2018, the greater of (a) the monthly amount required to be reserved pursuant to the Franchise Agreement for the replacement of FF&E and (b) $0; (iii) for the Due Dates occurring in November 2018 through October 2019, the greater of (a) the monthly amount required to be reserved pursuant to the Franchise Agreement for the replacement of FF&E and (b) one-twelfth of 4% of the operating income of the Mortgaged Property for the previous twelve-month period as determined on the anniversary of the last day of September; |
| A-43 |
| (iv) for the Due Dates occurring in November 2019 through October 2022, the greater of (a) the monthly amount required to be reserved pursuant to the Franchise Agreement for the replacement of FF&E and (b) one-twelfth of 5% of the operating income of the Mortgaged Property for the previous twelve-month period as determined on the anniversary of the last day of September; and (v) for the Due Dates occurring in November 2022 through the payment in full of the indebtedness, the greater of (a) the monthly amount required to be reserved pursuant to the Franchise Agreement for the replacement of FF&E and (b) one-twelfth of 6% of the operating income of the Mortgaged Property for the previous twelve-month period as determined on the anniversary of the last day of September. | |
| (33) | The Cut-off Date LTV Ratio is calculated based on the $76,000,000 “as-is” appraised value plus a $13,457,731 property improvement plan (“PIP”) reserve for capital improvements valued in the appraisal at $15,800,000 upon completion. The Cut-off Date LTV Ratio calculated based on the “as-is” appraised value without the PIP reserve is 67.1%. The LTV Ratio at Maturity / ARD is calculated on the basis of the “As Stabilized” Appraised Value. |
| (34) | Historical cash flows are not available because the property was constructed between June 2014 and February 2015. The trailing-12 month cash flow does not represent the completed property. |
| (35) | The Cut-Off Date LTV Ratio and LTV Ratio at Maturity / ARD are calculated utilizing the “as stabilized” appraised value of $22,800,000. The Cut-Off Date LTV Ratio and LTV Ratio at Maturity / ARD, calculated on the basis of the “as-is” appraised value of $15,525,000 is 103.1% and 87.0%, respectively. The “as stabilized” value assumes the development of a new Publix store space as well as an additional 1,600 SF retail suite. At origination, the borrower deposited $6,316,490 into a reserve account earmarked for the redevelopment of the Publix space, as well as various other capital improvements. Additionally, the Borrower Sponsor executed a completion guaranty, in which he guaranteed the redevelopment of the space on or before October 11, 2016. |
| (36) | The square footage of the Largest Tenant, Publix, is based on the post renovation square footage. Publix currently occupies approximately 56,000 SF. Upon completion of the renovation, Publix will occupy approximately 45,600 SF, and a new 1,600 SF retail suite will be available for lease. At origination, the borrower deposited $6,316,490 into a reserve account related to the redevelopment of the Publix space, as well as various other capital improvements. |
| (37) | For tenants with multiple lease expirations, the expiration date associated with the largest square footage is shown. |
| (38) | The Cut-off Date LTV Ratio and LTV Ratio at Maturity / ARD are each calculated based on the “as-is” appraised value of $17,650,000 plus a $2,667,000 capital deduction (for which the borrower reserved $2,667,000) related to planned capital projects. The Cut-off Date LTV Ratio and the LTV Ratio at Maturity / ARD calculated without adjusting for the capital deduction are 84.6% and 74.1%, respectively. |
| (39) | The Second Largest Tenant, Cassady, Schiller & Associates, took occupancy in August 2015 and is expected to begin paying rent in March 2016. $88,011 was reserved at origination of the Mortgage Loan to cover the full rent amount attributable to Cassady, Schiller & Associates through March 2016. We cannot assure you that Cassady, Schiller & Associates will begin paying rent as expected or at all. |
| (40) | The Appraised Value represents the aggregate “as-complete market value based on a hypothetical condition” value of $57,000,000 (corresponding to a Cut-off Date LTV Ratio % of 67.5%) that assumes a property improvement plan costing $6,055,088 was completed across the Hyatt Place Texas Portfolio Mortgaged Properties as of August 1, 2015. The related appraisals also reported an aggregate “as-is” value of $50,500,000 (corresponding to a Cut-off Date LTV Ratio % of 76.2%, a LTV Ratio at Maturity / ARD of 70.1% and an Appraised Value / Per Room of $130,491) that assumes the property improvement plan has not yet been completed but makes |
| A-44 |
| the extraordinary assumption that it will be completed during the first year of the projection period at a cost of $6,055,088. The franchisor has required property improvement plans at the Hyatt Place Texas Portfolio Mortgaged Properties in connection with extending the franchise agreements through 2035. At origination of the Mortgage Loan, the borrowers deposited $6,461,588 for property improvements. The “as-is” values for the Hyatt Place Austin Mortgaged Property, the Hyatt Place San Antonio Mortgaged Property and the Hyatt Place Dallas Mortgaged Property are $25,500,000, $13,000,000 and $12,000,000, respectively. | |
| (41) | The Cut-off Date Balance of $13,500,000 represents the note A-2 of a $38,500,000 whole loan evidenced by two pari passu notes. The companion loan, note A-1, has a principal balance of $25,000,000 as of the Cut-off Date and is expected to be contributed to the JPMBB 2015-C32 securitization. Cut-off Date LTV Ratio, LTV Ratio at Maturity / ARD, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the whole loan Cut-off Date Balance of $38,500,000. |
| (42) | The lockout period will be at least 24 payment dates beginning with and including the first Due Date of November 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-GC34 securitization closing date in October 2015. The actual lockout period may be longer. |
| (43) | The Cut-off Date LTV Ratio is calculated net of the $450,000 economic holdback reserve. The Cut-off Date LTV Ratio calculated based upon the fully funded Mortgage Loan amount of $12,420,000 and “as-is” appraised value of $16,200,000 is 76.7%. The LTV Ratio at Maturity / ARD is calculated on the basis of the “As Stabilized” Appraised Value. |
| (44) | Two tenants, Doris Italian Market and Cali ProNails, have executed leases but have not yet taken occupancy or begun paying rent. We cannot assure you that these tenants will take occupancy or begin paying rent as expected or at all. |
| (45) | Commencing on the Anticipated Repayment Date, the interest rate increases to the greater of 3.0000% per annum plus the greater of (i) the initial interest rate or (ii) the ten-year swap yield as of the first business day after the Anticipated Repayment Date, subject to a cap of 5.0000%. |
| (46) | Ongoing TI/LC Reserve payments are waived during the first two years of the loan term. Beginning in September 2017, the TI/LC reserve will be funded monthly during the loan term. Ongoing TI/LC Reserve payments will be made by the borrower in accordance with the below schedule: (i) Years 3-5: $2,500 per month subject to a cap of $30,000, (ii) Year 6: $4,167 per month subject to a Cap of $50,000, (iii) Year 7: $6,250 per month subject to a cap of $75,000, (iv) Year 8: $8,333 per month subject to a cap of $100,000 and (v) Years 9-10: $12,500 per month subject to a cap of $150,000. |
| (47) | Ownership plans to reconfigure two of the six two-bedroom suites into four, one-bedroom suites, increasing the total room count by two units as of January 1, 2016. |
| (48) | The Cut-off Date LTV Ratio is calculated net of the $1,000,000 economic holdback reserve. The Cut-off Date LTV Ratio calculated based upon the fully funded Mortgage Loan amount of $8,318,125 and “as-is” appraised value of $10,400,000 is 80.0%. The LTV Ratio at Maturity / ARD is calculated on the basis of the “As Stabilized” Appraised Value. |
| (49) | The current annual rent due under the ground lease is $534,625 through December 2023. The annual ground rent payable under the ground lease commencing in January 2024 will be the greater of (i) $721,744 or (ii) $534,625 multiplied by the Consumer Price Index Fraction (“CPI Fraction”). CPI Fraction is defined as the greater of a) One or b) Consumer Price Index as of January 2024 divided by Consumer Price Index as of January 2014. On each due date prior to the maturity date, the borrower is required to pay to the lender one-twelfth of the then annual amount due for ground lease payments. |
| A-45 |
| (50) | The Third Largest Tenant, AZ Spine & Pain Specialists, LLC, is currently paying abated rent through October 2015. Commencing in November 2015, the tenant will pay full rent. |
| (51) | With respect to the Drakeshire Apartments and Drakeshire Plaza Mortgage Loans, which are cross-collateralized and cross-defaulted with each other, the Cut-off Date LTV Ratio, the LTV Ratio at Maturity / ARD, the Underwritten NCF DSCR, the Debt Yield on Underwritten Net Operating Income and the Debt Yield on Underwritten Net Cash Flow of the Mortgage Loans are presented in the aggregate. |
| (52) | Historical operating statements were not broken out between the Drakeshire Apartments and Drakeshire Plaza Mortgaged Properties. Historical expenses were allocated based on the appraiser’s cash flow assumptions. |
| (53) | The Ongoing Replacement Reserve amount means $1,336, provided, at such time that Borrower provides evidence reasonably satisfactory to Lender of the completion of the roof replacement, the Ongoing Replacement Reserve amount shall be equal to $743. |
| (54) | The Cut-off Date LTV Ratio is calculated net of the $225,000 economic holdback reserve. The Cut-off Date LTV Ratio calculated based upon the fully funded Mortgage Loan amount of $3,900,000 and “as-is” appraised value of $5,980,000 is 65.2%. The LTV Ratio at Maturity / ARD is calculated on the basis of the “As Stabilized” Appraised Value. |
| (55) | The Largest Tenant, Planet Fitness, is currently paying abated rent through August 2016. At closing, the borrower deposit $195,431 into a rent concession reserve. |
| (56) | The Most Recent figures represent the annualized trailing-8 months ending May 31, 2015. |
| (57) | 3,007 SF of space is related to residential tenants. |
| A-46 |