FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-191331-08 | ||
GSMS 2015-GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Related Group | Crossed Group | Address | City | State | Zip Code | ||||||||||
1 | Loan | 8, 9, 10, 11, 12 | GSMC | Dallas Market Center | NAP | NAP | 2050 and 2100 North Stemmons Freeway | Dallas | Texas | 75207 | ||||||||||
2 | Loan | 13, 14, 15 | GSMC | Selig Office Portfolio | NAP | NAP | ||||||||||||||
2.01 | Property | 16 | 1000 Second Avenue | 1000 Second Avenue | Seattle | Washington | 98104 | |||||||||||||
2.02 | Property | 17, 13 | 2901 Third Avenue | 2901 Third Avenue | Seattle | Washington | 98121 | |||||||||||||
2.03 | Property | 3101 Western Avenue | 3101 Western Avenue | Seattle | Washington | 98121 | ||||||||||||||
2.04 | Property | 18 | 300 Elliott Avenue West | 300 Elliott Avenue West | Seattle | Washington | 98119 | |||||||||||||
2.05 | Property | 19, 13 | 3131 Elliott Avenue | 3131 Elliott Avenue | Seattle | Washington | 98121 | |||||||||||||
2.06 | Property | 13 | 2615 Fourth Avenue | 2615 Fourth Avenue | Seattle | Washington | 98121 | |||||||||||||
2.07 | Property | 190 Queen Anne Avenue North | 190 Queen Anne Avenue North | Seattle | Washington | 98109 | ||||||||||||||
2.08 | Property | 20, 13 | 200 First Avenue West | 200 First Avenue West | Seattle | Washington | 98119 | |||||||||||||
2.09 | Property | 18 West Mercer Street | 18 West Mercer Street | Seattle | Washington | 98119 | ||||||||||||||
3 | Loan | 13 | GSMC | Worthington Renaissance Fort Worth | NAP | NAP | 200 Main Street | Fort Worth | Texas | 76102 | ||||||||||
4 | Loan | 21, 22, 23, 24 | CGMRC | Courtyard by Marriott Portfolio | NAP | NAP | ||||||||||||||
4.01 | Property | Courtyard Larkspur Landing Marin County | 2500 Larkspur Landing Circle | Larkspur | California | 94939 | ||||||||||||||
4.02 | Property | Courtyard San Mateo Foster City | 550 Shell Boulevard | Foster City | California | 94404 | ||||||||||||||
4.03 | Property | Courtyard San Jose Cupertino | 10605 North Wolfe Road | Cupertino | California | 95014 | ||||||||||||||
4.04 | Property | Courtyard Boulder | 4710 Pearl East Circle | Boulder | Colorado | 80301 | ||||||||||||||
4.05 | Property | Courtyard Los Angeles Hacienda Heights | 1905 South Azusa Avenue | Hacienda Heights | California | 91745 | ||||||||||||||
4.06 | Property | Courtyard Seattle South Center | 400 Andover Park West | Tukwila | Washington | 98188 | ||||||||||||||
4.07 | Property | Courtyard Rye | 631 Midland Avenue | Rye | New York | 10580 | ||||||||||||||
4.08 | Property | Courtyard Nashville Airport | 2508 Elm Hill Pike | Nashville | Tennessee | 37214 | ||||||||||||||
4.09 | Property | Courtyard Los Angeles Torrance Palos Verdes | 2633 Sepulveda Boulevard | Torrance | California | 90505 | ||||||||||||||
4.10 | Property | Courtyard St. Louis Creve Coeur | 828 North New Ballas Court | Creve Coeur | Missouri | 63141 | ||||||||||||||
4.11 | Property | Courtyard Portland Beaverton | 8500 Southwest Nimbus Avenue | Beaverton | Oregon | 97008 | ||||||||||||||
4.12 | Property | Courtyard Palm Springs | 1300 East Tahquitz Canyon Way | Palm Springs | California | 92262 | ||||||||||||||
4.13 | Property | Courtyard Charlotte South Park | 6023 Park South Drive | Charlotte | North Carolina | 28210 | ||||||||||||||
4.14 | Property | Courtyard Norwalk | 474 Main Avenue | Norwalk | Connecticut | 06851 | ||||||||||||||
4.15 | Property | Courtyard Detroit Metro Airport | 30653 Flynn Drive | Romulus | Michigan | 48174 | ||||||||||||||
4.16 | Property | Courtyard Chicago Waukegan Gurnee | 3800 Northpoint Boulevard | Waukegan | Illinois | 60085 | ||||||||||||||
4.17 | Property | Courtyard Atlanta Perimeter Center | 6250 Peachtree Dunwoody Road | Atlanta | Georgia | 30328 | ||||||||||||||
4.18 | Property | Courtyard Denver Tech Center | 6565 South Boston Street | Greenwood Village | Colorado | 80111 | ||||||||||||||
4.19 | Property | Courtyard Ft. Lauderdale Plantation | 7780 Southwest 6th Street | Plantation | Florida | 33324 | ||||||||||||||
4.20 | Property | Courtyard Lincroft Red Bank | 245 Half Mile Road | Red Bank | New Jersey | 07701 | ||||||||||||||
4.21 | Property | Courtyard Chicago Highland Park | 1505 Lake Cook Road | Highland Park | Illinois | 60035 | ||||||||||||||
4.22 | Property | Courtyard Raleigh Cary | 102 Edinburgh Drive South | Cary | North Carolina | 27511 | ||||||||||||||
4.23 | Property | Courtyard Charlottesville North | 638 Hillsdale Drive | Charlottesville | Virginia | 22901 | ||||||||||||||
4.24 | Property | Courtyard Detroit Livonia | 17200 North Laurel Park Drive | Livonia | Michigan | 48152 | ||||||||||||||
4.25 | Property | Courtyard Birmingham Homewood | 500 Shades Creek Parkway | Homewood | Alabama | 35209 | ||||||||||||||
4.26 | Property | Courtyard West Palm Beach | 600 Northpoint Parkway | West Palm Beach | Florida | 33407 | ||||||||||||||
4.27 | Property | Courtyard New Haven Wallingford | 600 Northrop Road | Wallingford | Connecticut | 06492 | ||||||||||||||
4.28 | Property | Courtyard Chicago Oakbrook Terrace | 6 Transam Plaza Drive | Oakbrook Terrace | Illinois | 60181 | ||||||||||||||
4.29 | Property | Courtyard Kansas City Overland Park Metcalf | 11301 Metcalf Avenue | Overland Park | Kansas | 66210 | ||||||||||||||
4.30 | Property | Courtyard Boston Andover | 10 Campanelli Drive | Andover | Massachusetts | 01810 | ||||||||||||||
4.31 | Property | Courtyard Minneapolis St Paul Airport | 1352 Northland Drive | Mendota Heights | Minnesota | 55120 | ||||||||||||||
4.32 | Property | Courtyard Dallas Plano Parkway | 4901 West Plano Parkway | Plano | Texas | 75093 | ||||||||||||||
4.33 | Property | Courtyard Bakersfield | 3601 Marriott Drive | Bakersfield | California | 93308 | ||||||||||||||
4.34 | Property | Courtyard Denver Stapleton | 7415 East 41st Avenue | Denver | Colorado | 80216 | ||||||||||||||
4.35 | Property | Courtyard Rockford | 7676 East State Street | Rockford | Illinois | 61108 | ||||||||||||||
4.36 | Property | Courtyard Greenville Haywood Mall | 70 Orchard Park Drive | Greenville | South Carolina | 29615 | ||||||||||||||
4.37 | Property | Courtyard Chicago Lincolnshire | 505 Milwaukee Avenue | Lincolnshire | Illinois | 60069 | ||||||||||||||
4.38 | Property | Courtyard Indianapolis Castleton | 8670 Allisonville Road | Indianapolis | Indiana | 46250 | ||||||||||||||
4.39 | Property | Courtyard St. Louis Westport Plaza | 11888 Westline Industrial Drive | St. Louis | Missouri | 63146 | ||||||||||||||
4.40 | Property | Courtyard San Antonio Downtown Market Square | 600 South Santa Rosa Avenue | San Antonio | Texas | 78204 | ||||||||||||||
4.41 | Property | Courtyard Silver Spring North | 12521 Prosperity Drive | Silver Spring | Maryland | 20904 | ||||||||||||||
4.42 | Property | Courtyard Lexington North | 775 Newtown Court | Lexington | Kentucky | 40511 | ||||||||||||||
4.43 | Property | Courtyard Tampa Westshore | 3805 West Cypress Street | Tampa | Florida | 33607 | ||||||||||||||
4.44 | Property | Courtyard Chicago Deerfield | 800 Lake Cook Road | Deerfield | Illinois | 60015 | ||||||||||||||
4.45 | Property | Courtyard St. Petersburg Clearwater | 3131 Executive Drive | Clearwater | Florida | 33762 | ||||||||||||||
4.46 | Property | Courtyard Toledo Airport Holland | 1435 East Mall Drive | Holland | Ohio | 43528 | ||||||||||||||
4.47 | Property | Courtyard Phoenix Mesa | 1221 South Westwood | Mesa | Arizona | 85210 | ||||||||||||||
4.48 | Property | Courtyard Atlanta Airport South | 2050 Sullivan Road | College Park | Georgia | 30337 | ||||||||||||||
4.49 | Property | Courtyard Oklahoma City Airport | 4301 Highline Boulevard | Oklahoma City | Oklahoma | 73108 | ||||||||||||||
4.50 | Property | Courtyard Memphis Airport | 1780 Noncannah Boulevard | Memphis | Tennessee | 38132 | ||||||||||||||
4.51 | Property | Courtyard Annapolis | 2559 Riva Road | Annapolis | Maryland | 21401 | ||||||||||||||
4.52 | Property | Courtyard Manassas | 10701 Battleview Parkway | Manassas | Virginia | 20109 | ||||||||||||||
4.53 | Property | Courtyard Little Rock | 10900 Financial Centre Parkway | Little Rock | Arkansas | 72211 | ||||||||||||||
4.54 | Property | Courtyard Ft. Myers | 4455 Metro Parkway | Fort Myers | Florida | 33916 | ||||||||||||||
4.55 | Property | Courtyard Atlanta Gwinnett Mall | 3550 Venture Parkway | Duluth | Georgia | 30096 | ||||||||||||||
4.56 | Property | Courtyard Chicago Arlington Heights South | 100 West Algonquin Road | Arlington Heights | Illinois | 60005 | ||||||||||||||
4.57 | Property | Courtyard Dallas Richardson at Spring Valley | 1000 South Sherman Street | Richardson | Texas | 75081 | ||||||||||||||
4.58 | Property | Courtyard Huntsville | 4804 University Drive Northwest | Huntsville | Alabama | 35816 | ||||||||||||||
4.59 | Property | Courtyard Birmingham Hoover | 1824 Montgomery Highway South | Hoover | Alabama | 35244 | ||||||||||||||
4.60 | Property | Courtyard Phoenix North Metrocenter | 9631 North Black Canyon Highway | Phoenix | Arizona | 85021 | ||||||||||||||
4.61 | Property | Courtyard Tucson Airport | 2505 East Executive Drive | Tucson | Arizona | 85756 | ||||||||||||||
4.62 | Property | Courtyard Dayton South Mall | 100 Prestige Place | Miamisburg | Ohio | 45342 |
A-1
GSMS 2015-GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Related Group | Crossed Group | Address | City | State | Zip Code | ||||||||||
4.63 | Property | Courtyard Philadelphia Devon | 762 West Lancaster Avenue | Wayne | Pennsylvania | 19087 | ||||||||||||||
4.64 | Property | Courtyard Fresno | 140 East Shaw Avenue | Fresno | California | 93710 | ||||||||||||||
4.65 | Property | Courtyard Poughkeepsie | 2641 South Road | Poughkeepsie | New York | 12601 | ||||||||||||||
5 | Loan | 25, 26, 27 | CGMRC | Bank of America Plaza | NAP | NAP | 800 Market Street | St. Louis | Missouri | 63101 | ||||||||||
6 | Loan | 13 | GSMC | Bakery Living | NAP | NAP | 6480 Living Place | Pittsburgh | Pennsylvania | 15206 | ||||||||||
7 | Loan | 28 | MC-FiveMile | Midwest Multifamily Portfolio | Group 2 | NAP | ||||||||||||||
7.01 | Property | Sunnydale Estates | 5834 North Yermo Drive | Toledo | Ohio | 43613 | ||||||||||||||
7.02 | Property | Georgetown Village | 3045 Ilger Avenue | Toledo | Ohio | 43606 | ||||||||||||||
7.03 | Property | Hunters Ridge | 3406 Gibraltar Heights Drive | Toledo | Ohio | 43609 | ||||||||||||||
7.04 | Property | Miracle Manor | 5055 Jamieson Drive | Toledo | Ohio | 43613 | ||||||||||||||
7.05 | Property | Abbey Run | 3355 West Alexis Road | Toledo | Ohio | 43623 | ||||||||||||||
8 | Loan | 13, 29, 30 | SMF I | Hilton Scotts Valley | NAP | NAP | 6001 La Madrona Drive | Scotts Valley | California | 95060 | ||||||||||
9 | Loan | CGMRC | 311 California Street | Group 1 | NAP | 311 California Street | San Francisco | California | 94104 | |||||||||||
10 | Loan | 31 | CGMRC | Northern Lights Shopping Center | NAP | NAP | 3349-3561 Cleveland Avenue | Columbus | Ohio | 43224 | ||||||||||
11 | Loan | CGMRC | 1035 Market Street | Group 1 | NAP | 1035 Market Street | San Francisco | California | 94103 | |||||||||||
12 | Loan | 32 | CGMRC | 170 Broadway | Group 3 | NAP | 170 Broadway | New York | New York | 10012 | ||||||||||
13 | Loan | 13, 33, 34, 35, 36 | CGMRC | Hampton Inn - Albany | NAP | NAP | 25 Chapel Street | Albany | New York | 12210 | ||||||||||
14 | Loan | 37 | CGMRC | 132-40 Metropolitan Avenue | Group 3 | NAP | 132-40 Metropolitan Avenue | Jamaica | New York | 11418 | ||||||||||
15 | Loan | 13, 38, 39 | GSMC | Hampton Inn & Suites Destin | NAP | NAP | 1625 Scenic Highway 98 East | Destin | Florida | 32541 | ||||||||||
16 | Loan | CGMRC | Ocean Dorado | Group 1 | NAP | 1830-1850 Ocean Avenue | San Francisco | California | 94112 | |||||||||||
17 | Loan | CGMRC | Century Park West Apartments | NAP | NAP | 7250 Arbor Vista Drive | Douglasville | Georgia | 30134 | |||||||||||
18 | Loan | CCRE | ART Florida & Ohio MF Portfolio I | NAP | NAP | |||||||||||||||
18.01 | Property | High Points | 6611 Trichel Lane | New Port Richey | Florida | 34653 | ||||||||||||||
18.02 | Property | Daniel Court | 640 Daniel Court | Cincinnati | Ohio | 45244 | ||||||||||||||
18.03 | Property | Blueberry Hill | 33230 Ryan Drive | Leesburg | Florida | 34788 | ||||||||||||||
18.04 | Property | Manchester | 2900 Coronet Lane | Jacksonville | Florida | 32207 | ||||||||||||||
18.05 | Property | Hickory Mill | 2767 Hickory Mill Drive | Hilliard | Ohio | 43026 | ||||||||||||||
19 | Loan | CCRE | Aria on L | NAP | NAP | 300 L Street Northeast | Washington | District of Columbia | 20002 | |||||||||||
20 | Loan | CCRE | River Drive III | NAP | NAP | 611 River Drive | Elmwood Park | New Jersey | 07407 | |||||||||||
21 | Loan | 13 | CGMRC | Clinton Place Apartments | NAP | NAP | 42566 Clinton Place Drive | Clinton Township | Michigan | 48038 | ||||||||||
22 | Loan | 13, 40 | GSMC | Plaza de Santa Fe | NAP | NAP | 16950 & 16956 Via de Santa Fe and 6037 & 6041 La Flecha | Rancho Santa Fe | California | 92091 | ||||||||||
23 | Loan | CGMRC | EZ Storage Marina Del Rey | NAP | NAP | 12901 Culver Boulevard | Los Angeles | California | 90066 | |||||||||||
24 | Loan | CGMRC | Cottages at Hefner | NAP | NAP | 1301 West Hefner Road | Oklahoma City | Oklahoma | 73114 | |||||||||||
25 | Loan | 41 | MC-FiveMile | Bavarian Woods | Group 2 | NAP | 154 Bavarian Street | Middletown | Ohio | 45044 | ||||||||||
26 | Loan | 42 | SMF I | Crossroads Marketplace | NAP | NAP | 3045, 3055 and 3065 Columbia Boulevard | Titusville | Florida | 32780 | ||||||||||
27 | Loan | CGMRC | Lowe’s Multi State Portfolio | NAP | NAP | |||||||||||||||
27.01 | Property | Lowe’s Middletown OH | 3125 Towne Boulevard | Middletown | Ohio | 45044 | ||||||||||||||
27.02 | Property | Lowe’s Terre Haute IN | 4701 South US Highway 41 | Terre Haute | Indiana | 47802 | ||||||||||||||
28 | Loan | 13 | CGMRC | Century Lake Apartments | NAP | NAP | 51 Bishopsgate Drive | Cincinnati | Ohio | 45246 | ||||||||||
29 | Loan | 13 | CGMRC | Holiday Inn Express & Suites - New Orleans Airport South | NAP | NAP | 110 James Drive East | Saint Rose | Louisiana | 70087 | ||||||||||
30 | Loan | 43 | CGMRC | River Drive Apartments | Group 6 | NAP | 1420 Gregory Street | Ypsilanti | Michigan | 48197 | ||||||||||
31 | Loan | 44, 45 | MC-FiveMile | Ishihama Portfolio | NAP | NAP | ||||||||||||||
31.01 | Property | Walgreens Jefferson | 132 East Broadway Boulevard | Jefferson | Tennessee | 37760 | ||||||||||||||
31.02 | Property | Town Center Square | 10950 East Foothill Boulevard | Rancho Cucamonga | California | 91730 | ||||||||||||||
31.03 | Property | Sunset Station | 545 Marks Street | Henderson | Nevada | 89014 | ||||||||||||||
31.04 | Property | Arby’s Portfolio - Saginaw, MI | 4905 Bay Road | Saginaw | Michigan | 48604 | ||||||||||||||
31.05 | Property | Arby’s Portfolio - Port Huron, MI | 1331 24th Street | Port Huron | Michigan | 48060 | ||||||||||||||
32 | Loan | MC-FiveMile | Birney Portfolio - Sun Blossom Mountain | Group 4 | NAP | 5909 Ranchester Drive | Houston | Texas | 77036 | |||||||||||
33 | Loan | CGMRC | Germantown Plaza | NAP | NAP | 2015 Exeter Road | Germantown | Tennessee | 38138 | |||||||||||
34 | Loan | MC-FiveMile | Birney Portfolio - Sun Blossom Gardens & The Westbriar | Group 4 | NAP | |||||||||||||||
34.01 | Property | Sun Blossom Gardens | 5900 Ranchester Drive | Houston | Texas | 77036 | ||||||||||||||
34.02 | Property | The Westbriar | 2530 Briar Ridge Drive | Houston | Texas | 77057 | ||||||||||||||
35 | Loan | 46 | SMF I | Westridge Self Storage | Group 10 | Group A | 155 Westridge Parkway | McDonough | Georgia | 30253 | ||||||||||
36 | Loan | 13, 46 | SMF I | Highway 92 Self Storage | Group 10 | Group A | 3595 Hiram Douglasville Highway | Hiram | Georgia | 30141 | ||||||||||
37 | Loan | MC-FiveMile | Brays Village Apartments | NAP | NAP | 4400 Boone Road | Houston | Texas | 77072 | |||||||||||
38 | Loan | CCRE | Copley Center | NAP | NAP | 140 East Golf Road 241 | Schaumburg | Illinois | 60173 | |||||||||||
39 | Loan | MC-FiveMile | GSL Portfolio | NAP | NAP | |||||||||||||||
39.01 | Property | Clinton Drive | 7202-7222 Clinton Drive | Houston | Texas | 77020 | ||||||||||||||
39.02 | Property | 1700 South Sam Houston Parkway West | 1700 South Sam Houston Parkway West | Houston | Texas | 77047 |
A-2
GSMS 2015-GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Related Group | Crossed Group | Address | City | State | Zip Code | ||||||||||||||||||||||||||||||||||
39.03 | Property | 801 Georgia Avenue | 801 Georgia Avenue | Deer Park | Texas | 77536 | ||||||||||||||||||||||||||||||||||||||
40 | Loan | CCRE | New Boston Village Retail | NAP | NAP | 4490 Gallia Street | New Boston | Ohio | 45662 | |||||||||||||||||||||||||||||||||||
41 | Loan | GSMC | Timberhills Shopping Center | NAP | NAP | 1005-1071 Mono Way | Sonora | California | 95370 | |||||||||||||||||||||||||||||||||||
42 | Loan | 47 | GSMC | Crestwood Whitewood Apartments Portfolio | NAP | NAP | ||||||||||||||||||||||||||||||||||||||
42.01 | Property | Crestwood Apartments | 5909 and 5910 Royalgate Drive | San Antonio | Texas | 78242 | ||||||||||||||||||||||||||||||||||||||
42.02 | Property | Whitewood Apartments | 200 Whitewood Drive | San Antonio | Texas | 78242 | ||||||||||||||||||||||||||||||||||||||
43 | Loan | CGMRC | Serenity Apartments at Silver Springs | NAP | NAP | 3480 Northeast 48th Terrace | Silver Springs | Florida | 34488 | |||||||||||||||||||||||||||||||||||
44 | Loan | GSMC | Traditions at Slate Ridge | NAP | NAP | 1929 Opal Street | Reynoldsburg | Ohio | 43068 | |||||||||||||||||||||||||||||||||||
45 | Loan | CCRE | Chadwick & Grayson | NAP | NAP | 5029 Corporate Woods Drive | Virginia Beach | Virginia | 23462 | |||||||||||||||||||||||||||||||||||
46 | Loan | CCRE | Wesleyan Park Plaza | NAP | NAP | 2650 Frederica Street | Owensboro | Kentucky | 42301 | |||||||||||||||||||||||||||||||||||
47 | Loan | 48 | CGMRC | Glendora Marketplace | NAP | NAP | 1331 South Lone Hill Avenue | Glendora | California | 91740 | ||||||||||||||||||||||||||||||||||
48 | Loan | 49 | GSMC | At Home and Dollar Tree | NAP | NAP | 1509 and 1517 Sams Circle | Chesapeake | Virginia | 23320 | ||||||||||||||||||||||||||||||||||
49 | Loan | CCRE | City Lofts | NAP | NAP | 1406 Richmond Road | Williamsburg | Virginia | 23185 | |||||||||||||||||||||||||||||||||||
50 | Loan | CCRE | Stony Brook MHP | Group 9 | NAP | 1 West Overlook Street | Orangeville | Pennsylvania | 17859 | |||||||||||||||||||||||||||||||||||
51 | Loan | 50 | CCRE | Diagonal Marketplace | NAP | NAP | 980, 1020 and 1100 Ken Platt Boulevard | Longmont | Colorado | 80501 | ||||||||||||||||||||||||||||||||||
52 | Loan | MC-FiveMile | 6001 Stonewood Drive | NAP | NAP | 6001 Stonewood Drive | Wexford | Pennsylvania | 15090 | |||||||||||||||||||||||||||||||||||
53 | Loan | 51 | SMF I | Shops of Walterboro | Group 7 | NAP | 2098 Bells Highway | Walterboro | South Carolina | 29488 | ||||||||||||||||||||||||||||||||||
54 | Loan | SMF I | Joshua Village Shopping Center | NAP | NAP | 57554 29 Palms Highway | Yucca Valley | California | 92284 | |||||||||||||||||||||||||||||||||||
55 | Loan | 52 | CCRE | Club Commons II | NAP | NAP | 52 and 70 Commons Circle | Snowmass Village | Colorado | 81615 | ||||||||||||||||||||||||||||||||||
56 | Loan | SMF I | Pocalla Springs Apartments | NAP | NAP | 119 Putter Drive and 119 Pocotaligo Drive | Sumter | South Carolina | 29150 | |||||||||||||||||||||||||||||||||||
57 | Loan | CCRE | Alex City Marketplace | Group 8 | NAP | 935 Market Place | Alexander City | Alabama | 35010 | |||||||||||||||||||||||||||||||||||
58 | Loan | GSMC | Midtown Village | NAP | NAP | 860 Parris Island Gateway | Beaufort | South Carolina | 29906 | |||||||||||||||||||||||||||||||||||
59 | Loan | 53, 54 | CCRE | Butler Square | Group 8 | NAP | 201, 207-275 West Butler Road | Mauldin | South Carolina | 29662 | ||||||||||||||||||||||||||||||||||
60 | Loan | SMF I | Lansing East Self Storage | Group 5 | NAP | 2591 Jolly Road | Okemos | Michigan | 48864 | |||||||||||||||||||||||||||||||||||
61 | Loan | CCRE | San Clemente Retail | NAP | NAP | 3600A North Capital of Texas Highway | Austin | Texas | 78746 | |||||||||||||||||||||||||||||||||||
62 | Loan | 55 | SMF I | Vidalia Central Shopping Center | Group 7 | NAP | 3181 East 1st Street | Vidalia | Georgia | 30474 | ||||||||||||||||||||||||||||||||||
63 | Loan | SMF I | Orion Self Storage | Group 5 | NAP | 1745 Waldon Road | Lake Orion | Michigan | 48359 | |||||||||||||||||||||||||||||||||||
64 | Loan | GSMC | Southwood Village Shopping Center | NAP | NAP | 201 West Arrowood Road | Charlotte | North Carolina | 28217 | |||||||||||||||||||||||||||||||||||
65 | Loan | SMF I | Novi Self Storage | �� | Group 5 | NAP | 24985 Haggerty Road | Novi | Michigan | 48375 | ||||||||||||||||||||||||||||||||||
66 | Loan | CGMRC | Metrocenter Retail | NAP | NAP | 10240 North 27th Avenue, 10459 North 28th Drive, 2751 West North Lane, 2745 and 2755 West Peoria Avenue and 10223, 10225, 10227 and 10235 North Metro Parkway East | Phoenix | Arizona | 85051, 85029 | |||||||||||||||||||||||||||||||||||
67 | Loan | 13, 56 | GSMC | Hampton Inn Niceville | NAP | NAP | 4400 Ansley Drive | Niceville | Florida | 32578 | ||||||||||||||||||||||||||||||||||
68 | Loan | SMF I | Albemarle Square | NAP | NAP | 9009 Albemarle Road | Charlotte | North Carolina | 28227 | |||||||||||||||||||||||||||||||||||
69 | Loan | SMF I | Clark Street Industrial | NAP | NAP | 2627 Clark Street | Detroit | Michigan | 48210 | |||||||||||||||||||||||||||||||||||
70 | Loan | CCRE | Pheasant Run Apartments | NAP | NAP | 1500 North Towne Commons Boulevard | Fenton | Michigan | 48430 | |||||||||||||||||||||||||||||||||||
71 | Loan | 57, 58 | CCRE | Ruschmeyer’s Montauk | NAP | NAP | 161 Second House Road | Montauk | New York | 11954 | ||||||||||||||||||||||||||||||||||
72 | Loan | 59 | CGMRC | Wyndham Hill Apartments | Group 6 | NAP | 1210 West Stadium Boulevard | Ann Arbor | Michigan | 48103 | ||||||||||||||||||||||||||||||||||
73 | Loan | CGMRC | Food Lion - Ocean View | Group 11 | NAP | 1100 Southwest Sabbath Home Road | Holden Beach | North Carolina | 28462 | |||||||||||||||||||||||||||||||||||
74 | Loan | SMF I | Southland Village Shopping Center | NAP | NAP | 111 Southland Village | Troy | Alabama | 36079 | |||||||||||||||||||||||||||||||||||
75 | Loan | SMF I | 306-308 East 149th Street | NAP | NAP | 306-308 East 149th Street | Bronx | New York | 10451 | |||||||||||||||||||||||||||||||||||
76 | Loan | SMF I | Northside Indy Medical Center | NAP | NAP | 2020 West 86th Street | Indianapolis | Indiana | 46260 | |||||||||||||||||||||||||||||||||||
77 | Loan | CCRE | North View Manor MHP | Group 9 | NAP | 34 Cranes Gap Road | Carlisle | Pennsylvania | 17013 | |||||||||||||||||||||||||||||||||||
78 | Loan | CGMRC | Food Lion - Circle Plaza | Group 11 | NAP | 306 Main Street | Newton Grove | North Carolina | 28366 | |||||||||||||||||||||||||||||||||||
79 | Loan | CGMRC | Glenridge Point Shopping Center | NAP | NAP | 860 Johnson Ferry Road | Atlanta | Georgia | 30342 | |||||||||||||||||||||||||||||||||||
80 | Loan | MC-FiveMile | Village Place Apartments | NAP | NAP | 1100 Milburn Avenue | Odessa | Texas | 79761 | |||||||||||||||||||||||||||||||||||
81 | Loan | MC-FiveMile | Country Hills Estates | NAP | NAP | 4900-5000 East Henrietta Road | Henrietta | New York | 14467 | |||||||||||||||||||||||||||||||||||
82 | Loan | CGMRC | 4600 Sheridan Street | NAP | NAP | 4600 Sheridan Street | Hollywood | Florida | 33021 | |||||||||||||||||||||||||||||||||||
83 | Loan | CGMRC | Roaring Fork Mobile Home Park | NAP | NAP | 101 Emma Road | Basalt | Colorado | 81621 | |||||||||||||||||||||||||||||||||||
84 | Loan | MC-FiveMile | Kimberly Square | NAP | NAP | 951 South Main Street | Nicholasville | Kentucky | 40356 | |||||||||||||||||||||||||||||||||||
85 | Loan | SMF I | Ypsilanti Self Storage | Group 5 | NAP | 521 Tyler Road | Ypsilanti | Michigan | 48198 | |||||||||||||||||||||||||||||||||||
86 | Loan | 60 | SMF I | North Lake Tahoe Self Storage | NAP | NAP | 590 National Avenue | Tahoe Vista | California | 96148 | ||||||||||||||||||||||||||||||||||
87 | Loan | GSMC | Walgreens Cary | NAP | NAP | 2323 Northwest Maynard Road | Cary | North Carolina | 27513 | |||||||||||||||||||||||||||||||||||
88 | Loan | SMF I | Lansing West Self Storage | Group 5 | NAP | 2685 Eaton Rapids Road | Lansing | Michigan | 48911 | |||||||||||||||||||||||||||||||||||
89 | Loan | 61 | CGMRC | Forest Avenue Apartments | Group 6 | NAP | 324 and 404 West Forest Avenue | Ypsilanti | Michigan | 48197 |
A-3
GSMS 2015-GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | General Property Type | Detailed Property Type | Year Built | Year Renovated | Units, Pads, Rooms, Sq Ft, Beds | Unit Description | Loan Per Unit ($) | |||||||||||
1 | Loan | 8, 9, 10, 11, 12 | GSMC | Dallas Market Center | Mixed Use | Merchandise Mart/Retail | 1959, 1974, 1978, 1984, 2007 | 2007 | 3,101,772 | SF | 83.50 | |||||||||||
2 | Loan | 13, 14, 15 | GSMC | Selig Office Portfolio | 1,631,457 | SF | 211.47 | |||||||||||||||
2.01 | Property | 16 | 1000 Second Avenue | Office | CBD | 1986 | NAP | 447,792 | SF | |||||||||||||
2.02 | Property | 17, 13 | 2901 Third Avenue | Office | CBD | 1982 | NAP | 269,862 | SF | |||||||||||||
2.03 | Property | 3101 Western Avenue | Office | CBD | 1984 | NAP | 187,035 | SF | ||||||||||||||
2.04 | Property | 18 | 300 Elliott Avenue West | Office | CBD | 1981 | NAP | 226,159 | SF | |||||||||||||
2.05 | Property | 19, 13 | 3131 Elliott Avenue | Office | CBD | 1986 | NAP | 189,849 | SF | |||||||||||||
2.06 | Property | 13 | 2615 Fourth Avenue | Office | CBD | 1974 | NAP | 124,276 | SF | |||||||||||||
2.07 | Property | 190 Queen Anne Avenue North | Office | CBD | 1974 | NAP | 84,582 | SF | ||||||||||||||
2.08 | Property | 20, 13 | 200 First Avenue West | Office | CBD | 1971 | NAP | 66,470 | SF | |||||||||||||
2.09 | Property | 18 West Mercer Street | Office | CBD | 1984 | NAP | 35,432 | SF | ||||||||||||||
3 | Loan | 13 | GSMC | Worthington Renaissance Fort Worth | Hospitality | Full Service | 1981 | 2004 | 504 | Rooms | 168,650.79 | |||||||||||
4 | Loan | 21, 22, 23, 24 | CGMRC | Courtyard by Marriott Portfolio | 9,590 | Rooms | 32,846.72 | |||||||||||||||
4.01 | Property | Courtyard Larkspur Landing Marin County | Hospitality | Select Service | 1987 | 2013 | 146 | Rooms | ||||||||||||||
4.02 | Property | Courtyard San Mateo Foster City | Hospitality | Select Service | 1987 | 2009 | 147 | Rooms | ||||||||||||||
4.03 | Property | Courtyard San Jose Cupertino | Hospitality | Select Service | 1988 | 2013 | 149 | Rooms | ||||||||||||||
4.04 | Property | Courtyard Boulder | Hospitality | Select Service | 1988 | 2013 | 149 | Rooms | ||||||||||||||
4.05 | Property | Courtyard Los Angeles Hacienda Heights | Hospitality | Select Service | 1990 | 2013 | 150 | Rooms | ||||||||||||||
4.06 | Property | Courtyard Seattle South Center | Hospitality | Select Service | 1989 | 2013 | 149 | Rooms | ||||||||||||||
4.07 | Property | Courtyard Rye | Hospitality | Select Service | 1988 | 2009-2010 | 145 | Rooms | ||||||||||||||
4.08 | Property | Courtyard Nashville Airport | Hospitality | Select Service | 1988 | 2013 | 145 | Rooms | ||||||||||||||
4.09 | Property | Courtyard Los Angeles Torrance Palos Verdes | Hospitality | Select Service | 1987 | 2013 | 149 | Rooms | ||||||||||||||
4.10 | Property | Courtyard St. Louis Creve Coeur | Hospitality | Select Service | 1987 | 2013 | 154 | Rooms | ||||||||||||||
4.11 | Property | Courtyard Portland Beaverton | Hospitality | Select Service | 1989 | 2014 | 149 | Rooms | ||||||||||||||
4.12 | Property | Courtyard Palm Springs | Hospitality | Select Service | 1988 | 2013 | 149 | Rooms | ||||||||||||||
4.13 | Property | Courtyard Charlotte South Park | Hospitality | Select Service | 1989 | 2013 | 149 | Rooms | ||||||||||||||
4.14 | Property | Courtyard Norwalk | Hospitality | Select Service | 1988 | 2013 | 145 | Rooms | ||||||||||||||
4.15 | Property | Courtyard Detroit Metro Airport | Hospitality | Select Service | 1987 | 2013 | 146 | Rooms | ||||||||||||||
4.16 | Property | Courtyard Chicago Waukegan Gurnee | Hospitality | Select Service | 1988 | 2013 | 149 | Rooms | ||||||||||||||
4.17 | Property | Courtyard Atlanta Perimeter Center | Hospitality | Select Service | 1987 | 2013 | 145 | Rooms | ||||||||||||||
4.18 | Property | Courtyard Denver Tech Center | Hospitality | Select Service | 1987 | 2014 | 155 | Rooms | ||||||||||||||
4.19 | Property | Courtyard Ft. Lauderdale Plantation | Hospitality | Select Service | 1988 | 2014 | 149 | Rooms | ||||||||||||||
4.20 | Property | Courtyard Lincroft Red Bank | Hospitality | Select Service | 1988 | 2013 | 146 | Rooms | ||||||||||||||
4.21 | Property | Courtyard Chicago Highland Park | Hospitality | Select Service | 1988 | 2012 | 149 | Rooms | ||||||||||||||
4.22 | Property | Courtyard Raleigh Cary | Hospitality | Select Service | 1987 | 2013 | 149 | Rooms | ||||||||||||||
4.23 | Property | Courtyard Charlottesville North | Hospitality | Select Service | 1989 | 2014 | 150 | Rooms | ||||||||||||||
4.24 | Property | Courtyard Detroit Livonia | Hospitality | Select Service | 1988 | 2014 | 149 | Rooms | ||||||||||||||
4.25 | Property | Courtyard Birmingham Homewood | Hospitality | Select Service | 1985 | 2013 | 140 | Rooms | ||||||||||||||
4.26 | Property | Courtyard West Palm Beach | Hospitality | Select Service | 1988 | 2012 | 149 | Rooms | ||||||||||||||
4.27 | Property | Courtyard New Haven Wallingford | Hospitality | Select Service | 1990 | 2013 | 149 | Rooms | ||||||||||||||
4.28 | Property | Courtyard Chicago Oakbrook Terrace | Hospitality | Select Service | 1986 | 2012-2013 | 147 | Rooms | ||||||||||||||
4.29 | Property | Courtyard Kansas City Overland Park Metcalf | Hospitality | Select Service | 1988 | 2014 | 149 | Rooms | ||||||||||||||
4.30 | Property | Courtyard Boston Andover | Hospitality | Select Service | 1988 | 2014 | 146 | Rooms | ||||||||||||||
4.31 | Property | Courtyard Minneapolis St Paul Airport | Hospitality | Select Service | 1987 | 2014 | 146 | Rooms | ||||||||||||||
4.32 | Property | Courtyard Dallas Plano Parkway | Hospitality | Select Service | 1988 | 2013 | 149 | Rooms | ||||||||||||||
4.33 | Property | Courtyard Bakersfield | Hospitality | Select Service | 1988 | 2013 | 146 | Rooms | ||||||||||||||
4.34 | Property | Courtyard Denver Stapleton | Hospitality | Select Service | 1987 | 2015 | 146 | Rooms | ||||||||||||||
4.35 | Property | Courtyard Rockford | Hospitality | Select Service | 1986 | 2014 | 147 | Rooms | ||||||||||||||
4.36 | Property | Courtyard Greenville Haywood Mall | Hospitality | Select Service | 1988 | 2012 | 146 | Rooms | ||||||||||||||
4.37 | Property | Courtyard Chicago Lincolnshire | Hospitality | Select Service | 1987 | 2013 | 146 | Rooms | ||||||||||||||
4.38 | Property | Courtyard Indianapolis Castleton | Hospitality | Select Service | 1987 | 2012-2013 | 146 | Rooms | ||||||||||||||
4.39 | Property | Courtyard St. Louis Westport Plaza | Hospitality | Select Service | 1988 | 2014 | 149 | Rooms | ||||||||||||||
4.40 | Property | Courtyard San Antonio Downtown Market Square | Hospitality | Select Service | 1990 | 2013 | 149 | Rooms | ||||||||||||||
4.41 | Property | Courtyard Silver Spring North | Hospitality | Select Service | 1988 | 2013 | 146 | Rooms | ||||||||||||||
4.42 | Property | Courtyard Lexington North | Hospitality | Select Service | 1987 | 2014 | 146 | Rooms | ||||||||||||||
4.43 | Property | Courtyard Tampa Westshore | Hospitality | Select Service | 1986 | 2013 | 145 | Rooms | ||||||||||||||
4.44 | Property | Courtyard Chicago Deerfield | Hospitality | Select Service | 1987 | 2014 | 131 | Rooms | ||||||||||||||
4.45 | Property | Courtyard St. Petersburg Clearwater | Hospitality | Select Service | 1989 | 2013 | 149 | Rooms | ||||||||||||||
4.46 | Property | Courtyard Toledo Airport Holland | Hospitality | Select Service | 1988 | 2013 | 149 | Rooms | ||||||||||||||
4.47 | Property | Courtyard Phoenix Mesa | Hospitality | Select Service | 1988 | 2012-2013 | 149 | Rooms | ||||||||||||||
4.48 | Property | Courtyard Atlanta Airport South | Hospitality | Select Service | 1986 | 2013 | 144 | Rooms | ||||||||||||||
4.49 | Property | Courtyard Oklahoma City Airport | Hospitality | Select Service | 1988 | 2014 | 149 | Rooms | ||||||||||||||
4.50 | Property | Courtyard Memphis Airport | Hospitality | Select Service | 1987 | 2014 | 145 | Rooms | ||||||||||||||
4.51 | Property | Courtyard Annapolis | Hospitality | Select Service | 1989 | 2013 | 149 | Rooms | ||||||||||||||
4.52 | Property | Courtyard Manassas | Hospitality | Select Service | 1989 | 2012-2013 | 149 | Rooms | ||||||||||||||
4.53 | Property | Courtyard Little Rock | Hospitality | Select Service | 1988 | 2012-2013 | 149 | Rooms | ||||||||||||||
4.54 | Property | Courtyard Ft. Myers | Hospitality | Select Service | 1988 | 2013 | 149 | Rooms | ||||||||||||||
4.55 | Property | Courtyard Atlanta Gwinnett Mall | Hospitality | Select Service | 1987 | 2015 | 146 | Rooms | ||||||||||||||
4.56 | Property | Courtyard Chicago Arlington Heights South | Hospitality | Select Service | 1988 | 2012 | 147 | Rooms | ||||||||||||||
4.57 | Property | Courtyard Dallas Richardson at Spring Valley | Hospitality | Select Service | 1988 | 2015 | 149 | Rooms | ||||||||||||||
4.58 | Property | Courtyard Huntsville | Hospitality | Select Service | 1987 | 2012 | 149 | Rooms | ||||||||||||||
4.59 | Property | Courtyard Birmingham Hoover | Hospitality | Select Service | 1987 | 2013 | 153 | Rooms | ||||||||||||||
4.60 | Property | Courtyard Phoenix North Metrocenter | Hospitality | Select Service | 1987 | 2014-2015 | 146 | Rooms | ||||||||||||||
4.61 | Property | Courtyard Tucson Airport | Hospitality | Select Service | 1988 | 2013 | 149 | Rooms | ||||||||||||||
4.62 | Property | Courtyard Dayton South Mall | Hospitality | Select Service | 1987 | 2012-2013 | 146 | Rooms |
A-4
GSMS 2015-GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | General Property Type | Detailed Property Type | Year Built | Year Renovated | Units, Pads, Rooms, Sq Ft, Beds | Unit Description | Loan Per Unit ($) | |||||||||||
4.63 | Property | Courtyard Philadelphia Devon | Hospitality | Select Service | 1988 | 2013 | 149 | Rooms | ||||||||||||||
4.64 | Property | Courtyard Fresno | Hospitality | Select Service | 1986 | 2013 | 146 | Rooms | ||||||||||||||
4.65 | Property | Courtyard Poughkeepsie | Hospitality | Select Service | 1988 | 2013 | 149 | Rooms | ||||||||||||||
5 | Loan | 25, 26, 27 | CGMRC | Bank of America Plaza | Office | CBD | 1982 | 2014 | 742,244 | SF | 68.64 | |||||||||||
6 | Loan | 13 | GSMC | Bakery Living | Multifamily | Mid-Rise | 2014 | NAP | 174 | Units | 191,091.95 | |||||||||||
7 | Loan | 28 | MC-FiveMile | Midwest Multifamily Portfolio | 1,099 | Units | 25,564.15 | |||||||||||||||
7.01 | Property | Sunnydale Estates | Multifamily | Garden | 1970 | 2007, 2011, 2013-2014 | 266 | Units | ||||||||||||||
7.02 | Property | Georgetown Village | Multifamily | Garden | 1950-1951 | 2013-2014 | 304 | Units | ||||||||||||||
7.03 | Property | Hunters Ridge | Multifamily | Garden | 1974, 1978 | 2014 | 251 | Units | ||||||||||||||
7.04 | Property | Miracle Manor | Multifamily | Garden | 1965 | 2007, 2011, 2014 | 196 | Units | ||||||||||||||
7.05 | Property | Abbey Run | Multifamily | Garden | 1969 | 2013-2014 | 82 | Units | ||||||||||||||
8 | Loan | 13, 29, 30 | SMF I | Hilton Scotts Valley | Hospitality | Full Service | 1999 | 2011-2014 | 174 | Rooms | 154,909.61 | |||||||||||
9 | Loan | CGMRC | 311 California Street | Mixed Use | Office/Retail | 1910 | 2014 | 89,196 | SF | 280.28 | ||||||||||||
10 | Loan | 31 | CGMRC | Northern Lights Shopping Center | Retail | Anchored | 1954-1983 | 2000 | 341,853 | SF | 73.13 | |||||||||||
11 | Loan | CGMRC | 1035 Market Street | Mixed Use | Office/Retail | 1912 | 2013 | 99,728 | SF | 245.67 | ||||||||||||
12 | Loan | 32 | CGMRC | 170 Broadway | Retail | Single Tenant Retail | 1920 | 2014 | 16,134 | SF | 4,338.66 | |||||||||||
13 | Loan | 13, 33, 34, 35, 36 | CGMRC | Hampton Inn - Albany | Hospitality | Limited Service | 2005 | 2013-2014 | 165 | Rooms | 116,363.64 | |||||||||||
14 | Loan | 37 | CGMRC | 132-40 Metropolitan Avenue | Retail | Unanchored | 1961 | 2009 | 36,072 | SF | 499.00 | |||||||||||
15 | Loan | 13, 38, 39 | GSMC | Hampton Inn & Suites Destin | Hospitality | Limited Service | 1994, 1997 | 2012-2014 | 130 | Rooms | 138,259.66 | |||||||||||
16 | Loan | CGMRC | Ocean Dorado | Retail | Anchored | 1985 | NAP | 53,004 | SF | 311.30 | ||||||||||||
17 | Loan | CGMRC | Century Park West Apartments | Multifamily | Garden | 2003 | NAP | 250 | Units | 64,800.00 | ||||||||||||
18 | Loan | CCRE | ART Florida & Ohio MF Portfolio I | 415 | Units | 36,144.58 | ||||||||||||||||
18.01 | Property | High Points | Multifamily | Garden | 1986 | 2012-2014 | 95 | Units | ||||||||||||||
18.02 | Property | Daniel Court | Multifamily | Garden | 1985 | 2012-2014 | 114 | Units | ||||||||||||||
18.03 | Property | Blueberry Hill | Multifamily | Garden | 1986 | 2012-2014 | 68 | Units | ||||||||||||||
18.04 | Property | Manchester | Multifamily | Garden | 1985 | 2012-2014 | 78 | Units | ||||||||||||||
18.05 | Property | Hickory Mill | Multifamily | Garden | 1979 | 2012-2014 | 60 | Units | ||||||||||||||
19 | Loan | CCRE | Aria on L | Multifamily | Mid-Rise | 2013 | NAP | 60 | Units | 228,333.33 | ||||||||||||
20 | Loan | CCRE | River Drive III | Office | General Suburban | 1999 | NAP | 96,593 | SF | 138.73 | ||||||||||||
21 | Loan | 13 | CGMRC | Clinton Place Apartments | Multifamily | Garden | 1987 | NAP | 202 | Units | 66,237.62 | |||||||||||
22 | Loan | 13, 40 | GSMC | Plaza de Santa Fe | Mixed Use | Office/Retail | 1974 | NAP | 25,615 | SF | 507.52 | |||||||||||
23 | Loan | CGMRC | EZ Storage Marina Del Rey | Self Storage | Self Storage | 1985 | NAP | 99,867 | SF | 130.17 | ||||||||||||
24 | Loan | CGMRC | Cottages at Hefner | Multifamily | Garden | 1971 | 2014 | 256 | Units | 50,000.00 | ||||||||||||
25 | Loan | 41 | MC-FiveMile | Bavarian Woods | Multifamily | Garden | 1974 | 2012-2014 | 259 | Units | 46,833.98 | |||||||||||
26 | Loan | 42 | SMF I | Crossroads Marketplace | Retail | Shadow Anchored | 2007 | NAP | 84,130 | SF | 142.64 | |||||||||||
27 | Loan | CGMRC | Lowe’s Multi State Portfolio | 230,659 | SF | 49.42 | ||||||||||||||||
27.01 | Property | Lowe’s Middletown OH | Retail | Single Tenant Retail | 1994 | 2014 | 126,400 | SF | ||||||||||||||
27.02 | Property | Lowe’s Terre Haute IN | Retail | Single Tenant Retail | 1993 | NAP | 104,259 | SF | ||||||||||||||
28 | Loan | 13 | CGMRC | Century Lake Apartments | Multifamily | Garden | 1989 | 2015 | 224 | Units | 50,000.00 | |||||||||||
29 | Loan | 13 | CGMRC | Holiday Inn Express & Suites - New Orleans Airport South | Hospitality | Limited Service | 2003 | 2013 | 134 | Rooms | 82,835.82 | |||||||||||
30 | Loan | 43 | CGMRC | River Drive Apartments | Multifamily | Garden | 1967 | NAP | 277 | Units | 39,711.19 | |||||||||||
31 | Loan | 44, 45 | MC-FiveMile | Ishihama Portfolio | 42,835 | SF | 255.13 | |||||||||||||||
31.01 | Property | Walgreens Jefferson | Retail | Single Tenant Retail | 2005 | NAP | 14,550 | SF | ||||||||||||||
31.02 | Property | Town Center Square | Retail | Shadow Anchored | 2004 | NAP | 15,760 | SF | ||||||||||||||
31.03 | Property | Sunset Station | Retail | Shadow Anchored | 2008 | NAP | 7,402 | SF | ||||||||||||||
31.04 | Property | Arby’s Portfolio - Saginaw, MI | Retail | Single Tenant Retail | 1979 | 2004 | 2,759 | SF | ||||||||||||||
31.05 | Property | Arby’s Portfolio - Port Huron, MI | Retail | Single Tenant Retail | 1979 | NAP | 2,364 | SF | ||||||||||||||
32 | Loan | MC-FiveMile | Birney Portfolio - Sun Blossom Mountain | Multifamily | Garden | 1978-1979 | 2007-2010, 2013 | 386 | Units | 28,212.44 | ||||||||||||
33 | Loan | CGMRC | Germantown Plaza | Retail | Anchored | 1979 | 1999 | 137,181 | SF | 78.45 | ||||||||||||
34 | Loan | MC-FiveMile | Birney Portfolio - Sun Blossom Gardens & The Westbriar | 380 | Units | 27,631.58 | ||||||||||||||||
34.01 | Property | Sun Blossom Gardens | Multifamily | Garden | 1975 | 2000, 2012 | 308 | Units | ||||||||||||||
34.02 | Property | The Westbriar | Multifamily | Garden | 1962 | NAP | 72 | Units | ||||||||||||||
35 | Loan | 46 | SMF I | Westridge Self Storage | Self Storage | Self Storage | 2006-2007 | NAP | 92,475 | SF | 64.88 | |||||||||||
36 | Loan | 13, 46 | SMF I | Highway 92 Self Storage | Self Storage | Self Storage | 2005-2006 | NAP | 94,350 | SF | 40.28 | |||||||||||
37 | Loan | MC-FiveMile | Brays Village Apartments | Multifamily | Garden | 1977 | NAP | 262 | Units | 36,259.54 | ||||||||||||
38 | Loan | CCRE | Copley Center | Retail | Unanchored | 1989 | 2014 | 65,913 | SF | 123.65 | ||||||||||||
39 | Loan | MC-FiveMile | GSL Portfolio | 177,661 | SF | 45.03 | ||||||||||||||||
39.01 | Property | Clinton Drive | Industrial | Warehouse/Distribution | 1980 | 2011 | 120,000 | SF | ||||||||||||||
39.02 | Property | 1700 South Sam Houston Parkway West | Industrial | Manufacturing | 2004 | NAP | 36,600 | SF |
A-5
GSMS 2015-GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | General Property Type | Detailed Property Type | Year Built | Year Renovated | Units, Pads, Rooms, Sq Ft, Beds | Unit Description | Loan Per Unit ($) | |||||||||||
39.03 | Property | 801 Georgia Avenue | Industrial | Manufacturing | 1987 | 1992, 2001 | 21,061 | SF | ||||||||||||||
40 | Loan | CCRE | New Boston Village Retail | Retail | Shadow Anchored | 2008 | NAP | 61,011 | SF | 130.74 | ||||||||||||
41 | Loan | GSMC | Timberhills Shopping Center | Retail | Anchored | 1992 | NAP | 102,407 | SF | 77.14 | ||||||||||||
42 | Loan | 47 | GSMC | Crestwood Whitewood Apartments Portfolio | 283 | Units | 27,526.93 | |||||||||||||||
42.01 | Property | Crestwood Apartments | Multifamily | Garden | 1964 | 2012-2014 | 153 | Units | ||||||||||||||
42.02 | Property | Whitewood Apartments | Multifamily | Garden | 1963 | 2012-2014 | 130 | Units | ||||||||||||||
43 | Loan | CGMRC | Serenity Apartments at Silver Springs | Multifamily | Garden | 1978 | 2012 | 268 | Units | 28,646.31 | ||||||||||||
44 | Loan | GSMC | Traditions at Slate Ridge | Multifamily | Townhomes | 2006-2010 | NAP | 87 | Units | 86,206.90 | ||||||||||||
45 | Loan | CCRE | Chadwick & Grayson | Office | General Suburban | 1988, 1990 | 2003 | 105,475 | SF | 71.01 | ||||||||||||
46 | Loan | CCRE | Wesleyan Park Plaza | Retail | Anchored | 1964 | 2008 | 161,669 | SF | 46.33 | ||||||||||||
47 | Loan | 48 | CGMRC | Glendora Marketplace | Retail | Shadow Anchored | 2001 | NAP | 22,046 | SF | 326.59 | |||||||||||
48 | Loan | 49 | GSMC | At Home and Dollar Tree | Retail | Anchored | 1993, 2006 | NAP | 124,000 | SF | 57.26 | |||||||||||
49 | Loan | CCRE | City Lofts | Multifamily | Student Housing | 1986 | 2013 | 90 | Units | 75,555.56 | ||||||||||||
50 | Loan | CCRE | Stony Brook MHP | Manufactured Housing | Manufactured Housing | 1984 | NAP | 200 | Pads | 33,500.00 | ||||||||||||
51 | Loan | 50 | CCRE | Diagonal Marketplace | Retail | Shadow Anchored | 1995-1997 | NAP | 36,080 | SF | 180.16 | |||||||||||
52 | Loan | MC-FiveMile | 6001 Stonewood Drive | Office | Medical | 2000 | NAP | 44,772 | SF | 145.18 | ||||||||||||
53 | Loan | 51 | SMF I | Shops of Walterboro | Retail | Shadow Anchored | 2007 | NAP | 53,330 | SF | 117.19 | |||||||||||
54 | Loan | SMF I | Joshua Village Shopping Center | Retail | Anchored | 1981 | NAP | 97,250 | SF | 61.70 | ||||||||||||
55 | Loan | 52 | CCRE | Club Commons II | Multifamily | Garden | 2008 | NAP | 36 | Units | 163,888.89 | |||||||||||
56 | Loan | SMF I | Pocalla Springs Apartments | Multifamily | Garden | 2000 | 2006 | 176 | Units | 33,480.17 | ||||||||||||
57 | Loan | CCRE | Alex City Marketplace | Retail | Anchored | 1987 | 1988, 1995 | 147,791 | SF | 38.91 | ||||||||||||
58 | Loan | GSMC | Midtown Village | Retail | Anchored | 2000 | NAP | 68,324 | SF | 83.43 | ||||||||||||
59 | Loan | 53, 54 | CCRE | Butler Square | Retail | Anchored | 1987 | 2001 | 82,400 | SF | 68.45 | |||||||||||
60 | Loan | SMF I | Lansing East Self Storage | Self Storage | Self Storage | 1978 | 1980, 1990, 2007, 2013 | 87,662 | SF | 64.11 | ||||||||||||
61 | Loan | CCRE | San Clemente Retail | Retail | Unanchored | 2004 | NAP | 31,832 | SF | 169.41 | ||||||||||||
62 | Loan | 55 | SMF I | Vidalia Central Shopping Center | Retail | Shadow Anchored | 2000 | NAP | 45,096 | SF | 118.64 | |||||||||||
63 | Loan | SMF I | Orion Self Storage | Self Storage | Self Storage | 1996 | NAP | 87,820 | SF | 59.50 | ||||||||||||
64 | Loan | GSMC | Southwood Village Shopping Center | Retail | Anchored | 1984 | 2010 | 60,722 | SF | 82.75 | ||||||||||||
65 | Loan | SMF I | Novi Self Storage | Self Storage | Self Storage | 1987 | NAP | 79,976 | SF | 62.83 | ||||||||||||
66 | Loan | CGMRC | Metrocenter Retail | Retail | Unanchored | 1974-1989 | 2010 | 60,253 | SF | 82.98 | ||||||||||||
67 | Loan | 13, 56 | GSMC | Hampton Inn Niceville | Hospitality | Limited Service | 2001 | 2014 | 56 | Rooms | 89,169.27 | |||||||||||
68 | Loan | SMF I | Albemarle Square | Retail | Anchored | 1992 | NAP | 54,019 | SF | 92.43 | ||||||||||||
69 | Loan | SMF I | Clark Street Industrial | Industrial | Warehouse | 1998 | NAP | 147,000 | SF | 31.94 | ||||||||||||
70 | Loan | CCRE | Pheasant Run Apartments | Multifamily | Garden | 1999 | NAP | 170 | Units | 27,352.94 | ||||||||||||
71 | Loan | 57, 58 | CCRE | Ruschmeyer’s Montauk | Hospitality | Full Service | 1952 | 2011-2012 | 19 | Rooms | 236,842.11 | |||||||||||
72 | Loan | 59 | CGMRC | Wyndham Hill Apartments | Multifamily | Garden | 1958 | NAP | 72 | Units | 61,111.11 | |||||||||||
73 | Loan | CGMRC | Food Lion - Ocean View | Retail | Anchored | 2003 | NAP | 45,000 | SF | 94.93 | ||||||||||||
74 | Loan | SMF I | Southland Village Shopping Center | Retail | Anchored | 1979 | NAP | 104,496 | SF | 40.14 | ||||||||||||
75 | Loan | SMF I | 306-308 East 149th Street | Mixed Use | Retail/Office | 1931 | 2014 | 17,125 | SF | 237.64 | ||||||||||||
76 | Loan | SMF I | Northside Indy Medical Center | Office | Medical | 1972, 1976 | NAP | 46,559 | SF | 85.26 | ||||||||||||
77 | Loan | CCRE | North View Manor MHP | Manufactured Housing | Manufactured Housing | 1975 | NAP | 106 | Pads | 35,849.06 | ||||||||||||
78 | Loan | CGMRC | Food Lion - Circle Plaza | Retail | Anchored | 1978 | 2004 | 53,493 | SF | 64.49 | ||||||||||||
79 | Loan | CGMRC | Glenridge Point Shopping Center | Retail | Unanchored | 2001 | NAP | 16,029 | SF | 206.00 | ||||||||||||
80 | Loan | MC-FiveMile | Village Place Apartments | Multifamily | Garden | 1971 | 2014 | 100 | Units | 32,454.38 | ||||||||||||
81 | Loan | MC-FiveMile | Country Hills Estates | Multifamily | Garden | 1965-1975 | NAP | 66 | Units | 46,212.12 | ||||||||||||
82 | Loan | CGMRC | 4600 Sheridan Street | Mixed Use | Office/Retail | 1975 | 2014 | 26,253 | SF | 114.27 | ||||||||||||
83 | Loan | CGMRC | Roaring Fork Mobile Home Park | Manufactured Housing | Manufactured Housing | 1960 | NAP | 51 | Pads | 58,743.93 | ||||||||||||
84 | Loan | MC-FiveMile | Kimberly Square | Retail | Shadow Anchored | 1979 | 1999, 2013 | 64,977 | SF | 43.09 | ||||||||||||
85 | Loan | SMF I | Ypsilanti Self Storage | Self Storage | Self Storage | 1978 | NAP | 39,387 | SF | 66.77 | ||||||||||||
86 | Loan | 60 | SMF I | North Lake Tahoe Self Storage | Self Storage | Self Storage | 2000, 2006 | NAP | 17,695 | SF | 132.81 | |||||||||||
87 | Loan | GSMC | Walgreens Cary | Retail | Single Tenant Retail | 2004 | NAP | 14,560 | SF | 157.97 | ||||||||||||
88 | Loan | SMF I | Lansing West Self Storage | Self Storage | Self Storage | 1999 | 2012 | 30,175 | SF | 43.25 | ||||||||||||
89 | Loan | 61 | CGMRC | Forest Avenue Apartments | Multifamily | Student Housing | 1858-1969 | NAP | 36 | Units | 33,288.31 |
A-6
GSMS 2015-GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Ownership Interest | Original Balance ($) | Cut-off Date Balance ($) | Allocated Cut-off Date Loan Amount ($) | % of Initial Pool Balance | Balloon Balance ($) | Mortgage Loan Rate (%) | Administrative Fee Rate (%) (1) | Net Mortgage Loan Rate (%) | |||||||||||||
1 | Loan | 8, 9, 10, 11, 12 | GSMC | Dallas Market Center | Fee Simple | 130,000,000 | 130,000,000 | 130,000,000 | 10.5% | 103,648,804 | 4.09750% | 0.01460% | 4.08290% | |||||||||||||
2 | Loan | 13, 14, 15 | GSMC | Selig Office Portfolio | 123,000,000 | 123,000,000 | 123,000,000 | 9.9% | 123,000,000 | 3.90850% | 0.00960% | 3.89890% | ||||||||||||||
2.01 | Property | 16 | 1000 Second Avenue | Fee Simple | 43,371,901 | |||||||||||||||||||||
2.02 | Property | 17, 13 | 2901 Third Avenue | Fee Simple | 18,523,416 | |||||||||||||||||||||
2.03 | Property | 3101 Western Avenue | Fee Simple | 15,586,777 | ||||||||||||||||||||||
2.04 | Property | 18 | 300 Elliott Avenue West | Fee Simple | 13,666,667 | |||||||||||||||||||||
2.05 | Property | 19, 13 | 3131 Elliott Avenue | Fee Simple | 13,440,772 | |||||||||||||||||||||
2.06 | Property | 13 | 2615 Fourth Avenue | Fee Simple | 8,087,052 | |||||||||||||||||||||
2.07 | Property | 190 Queen Anne Avenue North | Fee Simple | 4,766,391 | ||||||||||||||||||||||
2.08 | Property | 20, 13 | 200 First Avenue West | Fee Simple | 3,614,325 | |||||||||||||||||||||
2.09 | Property | 18 West Mercer Street | Fee Simple | 1,942,700 | ||||||||||||||||||||||
3 | Loan | 13 | GSMC | Worthington Renaissance Fort Worth | Fee Simple/Leasehold | 85,000,000 | 85,000,000 | 85,000,000 | 6.9% | 70,916,356 | 3.66250% | 0.00960% | 3.65290% | |||||||||||||
4 | Loan | 21, 22, 23, 24 | CGMRC | Courtyard by Marriott Portfolio | 84,450,000 | 84,450,000 | 84,450,000 | 6.8% | 84,450,000 | 3.69000% | 0.00960% | 3.68040% | ||||||||||||||
4.01 | Property | Courtyard Larkspur Landing Marin County | Fee Simple | 3,554,463 | ||||||||||||||||||||||
4.02 | Property | Courtyard San Mateo Foster City | Fee Simple | 3,554,463 | ||||||||||||||||||||||
4.03 | Property | Courtyard San Jose Cupertino | Leasehold | 3,062,888 | ||||||||||||||||||||||
4.04 | Property | Courtyard Boulder | Fee Simple | 3,062,888 | ||||||||||||||||||||||
4.05 | Property | Courtyard Los Angeles Hacienda Heights | Fee Simple | 2,331,828 | ||||||||||||||||||||||
4.06 | Property | Courtyard Seattle South Center | Fee Simple | 2,265,025 | ||||||||||||||||||||||
4.07 | Property | Courtyard Rye | Fee Simple | 2,138,980 | ||||||||||||||||||||||
4.08 | Property | Courtyard Nashville Airport | Fee Simple | 2,016,716 | ||||||||||||||||||||||
4.09 | Property | Courtyard Los Angeles Torrance Palos Verdes | Fee Simple | 1,802,440 | ||||||||||||||||||||||
4.10 | Property | Courtyard St. Louis Creve Coeur | Fee Simple | 1,720,511 | ||||||||||||||||||||||
4.11 | Property | Courtyard Portland Beaverton | Fee Simple | 1,720,511 | ||||||||||||||||||||||
4.12 | Property | Courtyard Palm Springs | Fee Simple | 1,701,604 | ||||||||||||||||||||||
4.13 | Property | Courtyard Charlotte South Park | Leasehold | 1,663,791 | ||||||||||||||||||||||
4.14 | Property | Courtyard Norwalk | Leasehold | 1,575,560 | ||||||||||||||||||||||
4.15 | Property | Courtyard Detroit Metro Airport | Fee Simple | 1,551,611 | ||||||||||||||||||||||
4.16 | Property | Courtyard Chicago Waukegan Gurnee | Fee Simple | 1,512,537 | ||||||||||||||||||||||
4.17 | Property | Courtyard Atlanta Perimeter Center | Fee Simple | 1,474,724 | ||||||||||||||||||||||
4.18 | Property | Courtyard Denver Tech Center | Fee Simple | 1,468,422 | ||||||||||||||||||||||
4.19 | Property | Courtyard Ft. Lauderdale Plantation | Fee Simple | 1,426,827 | ||||||||||||||||||||||
4.20 | Property | Courtyard Lincroft Red Bank | Fee Simple | 1,426,827 | ||||||||||||||||||||||
4.21 | Property | Courtyard Chicago Highland Park | Fee Simple | 1,383,972 | ||||||||||||||||||||||
4.22 | Property | Courtyard Raleigh Cary | Fee Simple | 1,383,972 | ||||||||||||||||||||||
4.23 | Property | Courtyard Charlottesville North | Fee Simple | 1,383,972 | ||||||||||||||||||||||
4.24 | Property | Courtyard Detroit Livonia | Fee Simple | 1,361,284 | ||||||||||||||||||||||
4.25 | Property | Courtyard Birmingham Homewood | Fee Simple | 1,342,377 | ||||||||||||||||||||||
4.26 | Property | Courtyard West Palm Beach | Fee Simple | 1,342,377 | ||||||||||||||||||||||
4.27 | Property | Courtyard New Haven Wallingford | Fee Simple | 1,300,782 | ||||||||||||||||||||||
4.28 | Property | Courtyard Chicago Oakbrook Terrace | Fee Simple | 1,259,187 | ||||||||||||||||||||||
4.29 | Property | Courtyard Kansas City Overland Park Metcalf | Fee Simple | 1,259,187 | ||||||||||||||||||||||
4.30 | Property | Courtyard Boston Andover | Fee Simple | 1,259,187 | ||||||||||||||||||||||
4.31 | Property | Courtyard Minneapolis St Paul Airport | Fee Simple | 1,259,187 | ||||||||||||||||||||||
4.32 | Property | Courtyard Dallas Plano Parkway | Fee Simple | 1,259,187 | ||||||||||||||||||||||
4.33 | Property | Courtyard Bakersfield | Fee Simple | 1,216,332 | ||||||||||||||||||||||
4.34 | Property | Courtyard Denver Stapleton | Fee Simple | 1,216,332 | ||||||||||||||||||||||
4.35 | Property | Courtyard Rockford | Fee Simple | 1,216,332 | ||||||||||||||||||||||
4.36 | Property | Courtyard Greenville Haywood Mall | Fee Simple | 1,184,821 | ||||||||||||||||||||||
4.37 | Property | Courtyard Chicago Lincolnshire | Fee Simple | 1,174,737 | ||||||||||||||||||||||
4.38 | Property | Courtyard Indianapolis Castleton | Fee Simple | 1,174,737 | ||||||||||||||||||||||
4.39 | Property | Courtyard St. Louis Westport Plaza | Fee Simple | 1,174,737 | ||||||||||||||||||||||
4.40 | Property | Courtyard San Antonio Downtown Market Square | Fee Simple | 1,174,737 | ||||||||||||||||||||||
4.41 | Property | Courtyard Silver Spring North | Fee Simple | 1,147,007 | ||||||||||||||||||||||
4.42 | Property | Courtyard Lexington North | Fee Simple | 1,133,143 | ||||||||||||||||||||||
4.43 | Property | Courtyard Tampa Westshore | Leasehold | 1,090,287 | ||||||||||||||||||||||
4.44 | Property | Courtyard Chicago Deerfield | Fee Simple | 1,048,693 | ||||||||||||||||||||||
4.45 | Property | Courtyard St. Petersburg Clearwater | Fee Simple | 1,007,098 | ||||||||||||||||||||||
4.46 | Property | Courtyard Toledo Airport Holland | Fee Simple | 1,007,098 | ||||||||||||||||||||||
4.47 | Property | Courtyard Phoenix Mesa | Fee Simple | 922,648 | ||||||||||||||||||||||
4.48 | Property | Courtyard Atlanta Airport South | Fee Simple | 922,648 | ||||||||||||||||||||||
4.49 | Property | Courtyard Oklahoma City Airport | Fee Simple | 922,648 | ||||||||||||||||||||||
4.50 | Property | Courtyard Memphis Airport | Fee Simple | 922,648 | ||||||||||||||||||||||
4.51 | Property | Courtyard Annapolis | Fee Simple | 910,043 | ||||||||||||||||||||||
4.52 | Property | Courtyard Manassas | Fee Simple | 859,625 | ||||||||||||||||||||||
4.53 | Property | Courtyard Little Rock | Fee Simple | 823,072 | ||||||||||||||||||||||
4.54 | Property | Courtyard Ft. Myers | Fee Simple | 715,934 | ||||||||||||||||||||||
4.55 | Property | Courtyard Atlanta Gwinnett Mall | Fee Simple | 698,288 | ||||||||||||||||||||||
4.56 | Property | Courtyard Chicago Arlington Heights South | Fee Simple | 671,819 | ||||||||||||||||||||||
4.57 | Property | Courtyard Dallas Richardson at Spring Valley | Fee Simple | 671,819 | ||||||||||||||||||||||
4.58 | Property | Courtyard Huntsville | Fee Simple | 647,870 | ||||||||||||||||||||||
4.59 | Property | Courtyard Birmingham Hoover | Fee Simple | 563,420 | ||||||||||||||||||||||
4.60 | Property | Courtyard Phoenix North Metrocenter | Fee Simple | 545,774 | ||||||||||||||||||||||
4.61 | Property | Courtyard Tucson Airport | Fee Simple | 502,919 | ||||||||||||||||||||||
4.62 | Property | Courtyard Dayton South Mall | Fee Simple | 355,446 |
A-7
GSMS 2015-GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Ownership Interest | Original Balance ($) | Cut-off Date Balance ($) | Allocated Cut-off Date Loan Amount ($) | % of Initial Pool Balance | Balloon Balance ($) | Mortgage Loan Rate (%) | Administrative Fee Rate (%) (1) | Net Mortgage Loan Rate (%) | |||||||||||||
4.63 | Property | Courtyard Philadelphia Devon | Leasehold | 0 | ||||||||||||||||||||||
4.64 | Property | Courtyard Fresno | Leasehold | 0 | ||||||||||||||||||||||
4.65 | Property | Courtyard Poughkeepsie | Leasehold | 0 | ||||||||||||||||||||||
5 | Loan | 25, 26, 27 | CGMRC | Bank of America Plaza | Fee Simple | 50,950,000 | 50,950,000 | 50,950,000 | 4.1% | 42,813,357 | 3.91000% | 0.00960% | 3.90040% | |||||||||||||
6 | Loan | 13 | GSMC | Bakery Living | Fee Simple | 33,250,000 | 33,250,000 | 33,250,000 | 2.7% | 30,399,073 | 4.43550% | 0.02960% | 4.40590% | |||||||||||||
7 | Loan | 28 | MC-FiveMile | Midwest Multifamily Portfolio | 28,095,000 | 28,095,000 | 28,095,000 | 2.3% | 28,095,000 | 4.17000% | 0.00960% | 4.16040% | ||||||||||||||
7.01 | Property | Sunnydale Estates | Fee Simple | 7,254,000 | ||||||||||||||||||||||
7.02 | Property | Georgetown Village | Fee Simple | 6,947,000 | ||||||||||||||||||||||
7.03 | Property | Hunters Ridge | Fee Simple | 6,333,000 | ||||||||||||||||||||||
7.04 | Property | Miracle Manor | Fee Simple | 5,717,000 | ||||||||||||||||||||||
7.05 | Property | Abbey Run | Fee Simple | 1,844,000 | ||||||||||||||||||||||
8 | Loan | 13, 29, 30 | SMF I | Hilton Scotts Valley | Fee Simple | 27,020,000 | 26,954,272 | 26,954,272 | 2.2% | 21,970,829 | 4.66100% | 0.00960% | 4.65140% | |||||||||||||
9 | Loan | CGMRC | 311 California Street | Fee Simple | 25,000,000 | 25,000,000 | 25,000,000 | 2.0% | 25,000,000 | 3.92000% | 0.00960% | 3.91040% | ||||||||||||||
10 | Loan | 31 | CGMRC | Northern Lights Shopping Center | Fee Simple | 25,000,000 | 25,000,000 | 25,000,000 | 2.0% | 19,746,895 | 3.84000% | 0.00960% | 3.83040% | |||||||||||||
11 | Loan | CGMRC | 1035 Market Street | Fee Simple | 24,500,000 | 24,500,000 | 24,500,000 | 2.0% | 24,500,000 | 4.05000% | 0.00960% | 4.04040% | ||||||||||||||
12 | Loan | 32 | CGMRC | 170 Broadway | Fee Simple | 20,000,000 | 20,000,000 | 20,000,000 | 1.6% | 18,196,843 | 4.15000% | 0.00960% | 4.14040% | |||||||||||||
13 | Loan | 13, 33, 34, 35, 36 | CGMRC | Hampton Inn - Albany | Fee Simple | 19,200,000 | 19,200,000 | 19,200,000 | 1.6% | 15,822,988 | 4.20000% | 0.00960% | 4.19040% | |||||||||||||
14 | Loan | 37 | CGMRC | 132-40 Metropolitan Avenue | Fee Simple | 18,000,000 | 18,000,000 | 18,000,000 | 1.5% | 16,371,954 | 4.13000% | 0.00960% | 4.12040% | |||||||||||||
15 | Loan | 13, 38, 39 | GSMC | Hampton Inn & Suites Destin | Fee Simple | 18,000,000 | 17,973,756 | 17,973,756 | 1.5% | 14,265,920 | 3.93350% | 0.00960% | 3.92390% | |||||||||||||
16 | Loan | CGMRC | Ocean Dorado | Fee Simple | 16,500,000 | 16,500,000 | 16,500,000 | 1.3% | 16,500,000 | 3.92000% | 0.00960% | 3.91040% | ||||||||||||||
17 | Loan | CGMRC | Century Park West Apartments | Fee Simple | 16,200,000 | 16,200,000 | 16,200,000 | 1.3% | 14,669,312 | 3.87000% | 0.03710% | 3.83290% | ||||||||||||||
18 | Loan | CCRE | ART Florida & Ohio MF Portfolio I | 15,000,000 | 15,000,000 | 15,000,000 | 1.2% | 12,726,860 | 4.25600% | 0.02960% | 4.22640% | |||||||||||||||
18.01 | Property | High Points | Fee Simple | 4,375,000 | ||||||||||||||||||||||
18.02 | Property | Daniel Court | Fee Simple | 3,150,000 | ||||||||||||||||||||||
18.03 | Property | Blueberry Hill | Fee Simple | 2,650,000 | ||||||||||||||||||||||
18.04 | Property | Manchester | Fee Simple | 2,550,000 | ||||||||||||||||||||||
18.05 | Property | Hickory Mill | Fee Simple | 2,275,000 | ||||||||||||||||||||||
19 | Loan | CCRE | Aria on L | Fee Simple | 13,700,000 | 13,700,000 | 13,700,000 | 1.1% | 12,471,318 | 4.18000% | 0.02960% | 4.15040% | ||||||||||||||
20 | Loan | CCRE | River Drive III | Fee Simple | 13,400,000 | 13,400,000 | 13,400,000 | 1.1% | 11,684,376 | 4.33000% | 0.02960% | 4.30040% | ||||||||||||||
21 | Loan | 13 | CGMRC | Clinton Place Apartments | Fee Simple | 13,380,000 | 13,380,000 | 13,380,000 | 1.1% | 12,177,763 | 4.17000% | 0.05710% | 4.11290% | |||||||||||||
22 | Loan | 13, 40 | GSMC | Plaza de Santa Fe | Fee Simple | 13,000,000 | 13,000,000 | 13,000,000 | 1.0% | 11,025,092 | 4.24000% | 0.00960% | 4.23040% | |||||||||||||
23 | Loan | CGMRC | EZ Storage Marina Del Rey | Fee Simple | 13,000,000 | 13,000,000 | 13,000,000 | 1.0% | 13,000,000 | 3.69000% | 0.00960% | 3.68040% | ||||||||||||||
24 | Loan | CGMRC | Cottages at Hefner | Fee Simple | 12,800,000 | 12,800,000 | 12,800,000 | 1.0% | 11,134,441 | 4.23000% | 0.05710% | 4.17290% | ||||||||||||||
25 | Loan | 41 | MC-FiveMile | Bavarian Woods | Fee Simple | 12,130,000 | 12,130,000 | 12,130,000 | 1.0% | 11,030,829 | 4.12000% | 0.00960% | 4.11040% | |||||||||||||
26 | Loan | 42 | SMF I | Crossroads Marketplace | Fee Simple | 12,000,000 | 12,000,000 | 12,000,000 | 1.0% | 10,485,740 | 4.42000% | 0.00960% | 4.41040% | |||||||||||||
27 | Loan | CGMRC | Lowe’s Multi State Portfolio | 11,400,000 | 11,400,000 | 11,400,000 | 0.9% | 8,208,379 | 4.00000% | 0.00960% | 3.99040% | |||||||||||||||
27.01 | Property | Lowe’s Middletown OH | Fee Simple | 6,100,000 | ||||||||||||||||||||||
27.02 | Property | Lowe’s Terre Haute IN | Fee Simple | 5,300,000 | ||||||||||||||||||||||
28 | Loan | 13 | CGMRC | Century Lake Apartments | Fee Simple | 11,200,000 | 11,200,000 | 11,200,000 | 0.9% | 10,176,694 | 4.07000% | 0.03960% | 4.03040% | |||||||||||||
29 | Loan | 13 | CGMRC | Holiday Inn Express & Suites - New Orleans Airport South | Fee Simple | 11,100,000 | 11,100,000 | 11,100,000 | 0.9% | 9,367,121 | 4.06000% | 0.00960% | 4.05040% | |||||||||||||
30 | Loan | 43 | CGMRC | River Drive Apartments | Fee Simple | 11,000,000 | 11,000,000 | 11,000,000 | 0.9% | 9,766,896 | 4.06000% | 0.00960% | 4.05040% | |||||||||||||
31 | Loan | 44, 45 | MC-FiveMile | Ishihama Portfolio | 10,955,000 | 10,928,562 | 10,928,562 | 0.9% | 8,919,624 | 4.70000% | 0.00960% | 4.69040% | ||||||||||||||
31.01 | Property | Walgreens Jefferson | Fee Simple | 4,588,899 | ||||||||||||||||||||||
31.02 | Property | Town Center Square | Fee Simple | 3,072,567 | ||||||||||||||||||||||
31.03 | Property | Sunset Station | Fee Simple | 2,144,811 | ||||||||||||||||||||||
31.04 | Property | Arby’s Portfolio - Saginaw, MI | Fee Simple | 698,311 | ||||||||||||||||||||||
31.05 | Property | Arby’s Portfolio - Port Huron, MI | Fee Simple | 423,974 | ||||||||||||||||||||||
32 | Loan | MC-FiveMile | Birney Portfolio - Sun Blossom Mountain | Fee Simple | 10,890,000 | 10,890,000 | 10,890,000 | 0.9% | 8,711,299 | 4.19000% | 0.00960% | 4.18040% | ||||||||||||||
33 | Loan | CGMRC | Germantown Plaza | Fee Simple | 10,762,500 | 10,762,500 | 10,762,500 | 0.9% | 10,402,749 | 4.20000% | 0.00960% | 4.19040% | ||||||||||||||
34 | Loan | MC-FiveMile | Birney Portfolio - Sun Blossom Gardens & The Westbriar | 10,500,000 | 10,500,000 | 10,500,000 | 0.8% | 8,399,324 | 4.19000% | 0.00960% | 4.18040% | |||||||||||||||
34.01 | Property | Sun Blossom Gardens | Fee Simple | 8,900,000 | ||||||||||||||||||||||
34.02 | Property | The Westbriar | Fee Simple | 1,600,000 | ||||||||||||||||||||||
35 | Loan | 46 | SMF I | Westridge Self Storage | Fee Simple | 6,000,000 | 6,000,000 | 6,000,000 | 0.5% | 4,900,312 | 4.37000% | 0.00960% | 4.36040% | |||||||||||||
36 | Loan | 13, 46 | SMF I | Highway 92 Self Storage | Fee Simple | 3,800,000 | 3,800,000 | 3,800,000 | 0.3% | 3,103,531 | 4.37000% | 0.00960% | 4.36040% | |||||||||||||
37 | Loan | MC-FiveMile | Brays Village Apartments | Fee Simple | 9,500,000 | 9,500,000 | 9,500,000 | 0.8% | 7,676,970 | 4.48000% | 0.00960% | 4.47040% | ||||||||||||||
38 | Loan | CCRE | Copley Center | Fee Simple | 8,150,000 | 8,150,000 | 8,150,000 | 0.7% | 6,909,929 | 4.22850% | 0.02960% | 4.19890% | ||||||||||||||
39 | Loan | MC-FiveMile | GSL Portfolio | 8,000,000 | 8,000,000 | 8,000,000 | 0.6% | 6,381,247 | 4.11000% | 0.00960% | 4.10040% | |||||||||||||||
39.01 | Property | Clinton Drive | Fee Simple | 3,975,000 | ||||||||||||||||||||||
39.02 | Property | 1700 South Sam Houston Parkway West | Fee Simple | 2,600,000 |
A-8
GSMS 2015-GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Ownership Interest | Original Balance ($) | Cut-off Date Balance ($) | Allocated Cut-off Date Loan Amount ($) | % of Initial Pool Balance | Balloon Balance ($) | Mortgage Loan Rate (%) | Administrative Fee Rate (%) (1) | Net Mortgage Loan Rate (%) | |||||||||||||
39.03 | Property | 801 Georgia Avenue | Fee Simple | 1,425,000 | ||||||||||||||||||||||
40 | Loan | CCRE | New Boston Village Retail | Fee Simple | 7,987,500 | 7,976,847 | 7,976,847 | 0.6% | 6,443,226 | 4.43000% | 0.02960% | 4.40040% | ||||||||||||||
41 | Loan | GSMC | Timberhills Shopping Center | Fee Simple | 7,900,000 | 7,900,000 | 7,900,000 | 0.6% | 7,138,962 | 3.75200% | 0.00960% | 3.74240% | ||||||||||||||
42 | Loan | 47 | GSMC | Crestwood Whitewood Apartments Portfolio | 7,800,000 | 7,790,120 | 7,790,120 | 0.6% | 7,162,972 | 4.71300% | 0.00960% | 4.70340% | ||||||||||||||
42.01 | Property | Crestwood Apartments | Fee Simple | 4,154,731 | ||||||||||||||||||||||
42.02 | Property | Whitewood Apartments | Fee Simple | 3,635,389 | ||||||||||||||||||||||
43 | Loan | CGMRC | Serenity Apartments at Silver Springs | Fee Simple | 7,687,500 | 7,677,210 | 7,677,210 | 0.6% | 6,196,924 | 4.41000% | 0.00960% | 4.40040% | ||||||||||||||
44 | Loan | GSMC | Traditions at Slate Ridge | Fee Simple | 7,500,000 | 7,500,000 | 7,500,000 | 0.6% | 6,500,864 | 4.08050% | 0.04960% | 4.03090% | ||||||||||||||
45 | Loan | CCRE | Chadwick & Grayson | Fee Simple | 7,500,000 | 7,489,813 | 7,489,813 | 0.6% | 6,028,721 | 4.32900% | 0.02960% | 4.29940% | ||||||||||||||
46 | Loan | CCRE | Wesleyan Park Plaza | Fee Simple | 7,500,000 | 7,489,574 | 7,489,574 | 0.6% | 6,001,365 | 4.20000% | 0.02960% | 4.17040% | ||||||||||||||
47 | Loan | 48 | CGMRC | Glendora Marketplace | Fee Simple | 7,200,000 | 7,200,000 | 7,200,000 | 0.6% | 6,219,486 | 3.94000% | 0.00960% | 3.93040% | |||||||||||||
48 | Loan | 49 | GSMC | At Home and Dollar Tree | Fee Simple | 7,100,000 | 7,100,000 | 7,100,000 | 0.6% | 5,610,181 | 3.85000% | 0.05710% | 3.79290% | |||||||||||||
49 | Loan | CCRE | City Lofts | Fee Simple | 6,800,000 | 6,800,000 | 6,800,000 | 0.5% | 5,896,098 | 4.09550% | 0.02960% | 4.06590% | ||||||||||||||
50 | Loan | CCRE | Stony Brook MHP | Fee Simple | 6,700,000 | 6,700,000 | 6,700,000 | 0.5% | 5,347,067 | �� | 4.12450% | 0.07710% | 4.04740% | |||||||||||||
51 | Loan | 50 | CCRE | Diagonal Marketplace | Fee Simple | 6,500,000 | 6,500,000 | 6,500,000 | 0.5% | 5,962,394 | 4.65000% | 0.02960% | 4.62040% | |||||||||||||
52 | Loan | MC-FiveMile | 6001 Stonewood Drive | Fee Simple | 6,500,000 | 6,500,000 | 6,500,000 | 0.5% | 5,925,495 | 4.26550% | 0.00960% | 4.25590% | ||||||||||||||
53 | Loan | 51 | SMF I | Shops of Walterboro | Fee Simple | 6,250,000 | 6,250,000 | 6,250,000 | 0.5% | 5,436,635 | 4.22800% | 0.00960% | 4.21840% | |||||||||||||
54 | Loan | SMF I | Joshua Village Shopping Center | Fee Simple | 6,000,000 | 6,000,000 | 6,000,000 | 0.5% | 5,229,186 | 4.31000% | 0.04960% | 4.26040% | ||||||||||||||
55 | Loan | 52 | CCRE | Club Commons II | Fee Simple | 5,900,000 | 5,900,000 | 5,900,000 | 0.5% | 4,704,483 | 4.10000% | 0.02960% | 4.07040% | |||||||||||||
56 | Loan | SMF I | Pocalla Springs Apartments | Fee Simple | 5,900,000 | 5,892,510 | 5,892,510 | 0.5% | 4,803,636 | 4.70100% | 0.00960% | 4.69140% | ||||||||||||||
57 | Loan | CCRE | Alex City Marketplace | Fee Simple | 5,750,000 | 5,750,000 | 5,750,000 | 0.5% | 5,750,000 | 3.95400% | 0.02960% | 3.92440% | ||||||||||||||
58 | Loan | GSMC | Midtown Village | Fee Simple | 5,700,000 | 5,700,000 | 5,700,000 | 0.5% | 4,677,301 | 4.06450% | 0.00960% | 4.05490% | ||||||||||||||
59 | Loan | 53, 54 | CCRE | Butler Square | Fee Simple | 5,640,000 | 5,640,000 | 5,640,000 | 0.5% | 5,640,000 | 3.89700% | 0.02960% | 3.86740% | |||||||||||||
60 | Loan | SMF I | Lansing East Self Storage | Fee Simple | 5,620,000 | 5,620,000 | 5,620,000 | 0.5% | 5,116,597 | 4.18700% | 0.00960% | 4.17740% | ||||||||||||||
61 | Loan | CCRE | San Clemente Retail | Fee Simple | 5,400,000 | 5,392,704 | 5,392,704 | 0.4% | 4,345,159 | 4.35850% | 0.02960% | 4.32890% | ||||||||||||||
62 | Loan | 55 | SMF I | Vidalia Central Shopping Center | Fee Simple | 5,350,000 | 5,350,000 | 5,350,000 | 0.4% | 4,656,065 | 4.25000% | 0.00960% | 4.24040% | |||||||||||||
63 | Loan | SMF I | Orion Self Storage | Fee Simple | 5,225,000 | 5,225,000 | 5,225,000 | 0.4% | 4,756,978 | 4.18700% | 0.00960% | 4.17740% | ||||||||||||||
64 | Loan | GSMC | Southwood Village Shopping Center | Fee Simple | 5,025,000 | 5,025,000 | 5,025,000 | 0.4% | 4,236,787 | 4.02900% | 0.00960% | 4.01940% | ||||||||||||||
65 | Loan | SMF I | Novi Self Storage | Fee Simple | 5,025,000 | 5,025,000 | 5,025,000 | 0.4% | 4,574,893 | 4.18700% | 0.00960% | 4.17740% | ||||||||||||||
66 | Loan | CGMRC | Metrocenter Retail | Fee Simple | 5,000,000 | 5,000,000 | 5,000,000 | 0.4% | 3,972,511 | 4.00000% | 0.00960% | 3.99040% | ||||||||||||||
67 | Loan | 13, 56 | GSMC | Hampton Inn Niceville | Fee Simple | 5,000,000 | 4,993,479 | 4,993,479 | 0.4% | 4,050,449 | 4.55300% | 0.00960% | 4.54340% | |||||||||||||
68 | Loan | SMF I | Albemarle Square | Fee Simple | 5,000,000 | 4,993,136 | 4,993,136 | 0.4% | 4,010,825 | 4.27000% | 0.00960% | 4.26040% | ||||||||||||||
69 | Loan | SMF I | Clark Street Industrial | Fee Simple | 4,750,000 | 4,694,862 | 4,694,862 | 0.4% | 0 | 4.63400% | 0.05710% | 4.57690% | ||||||||||||||
70 | Loan | CCRE | Pheasant Run Apartments | Fee Simple | 4,650,000 | 4,650,000 | 4,650,000 | 0.4% | 3,747,271 | 4.40000% | 0.02960% | 4.37040% | ||||||||||||||
71 | Loan | 57, 58 | CCRE | Ruschmeyer’s Montauk | Fee Simple | 4,500,000 | 4,500,000 | 4,500,000 | 0.4% | 3,998,584 | 4.91350% | 0.02960% | 4.88390% | |||||||||||||
72 | Loan | 59 | CGMRC | Wyndham Hill Apartments | Fee Simple | 4,400,000 | 4,400,000 | 4,400,000 | 0.4% | 3,826,551 | 4.22000% | 0.00960% | 4.21040% | |||||||||||||
73 | Loan | CGMRC | Food Lion - Ocean View | Fee Simple | 4,272,000 | 4,272,000 | 4,272,000 | 0.3% | 2,610,603 | 4.25000% | 0.00960% | 4.24040% | ||||||||||||||
74 | Loan | SMF I | Southland Village Shopping Center | Fee Simple | 4,200,000 | 4,194,335 | 4,194,335 | 0.3% | 3,380,690 | 4.36800% | 0.00960% | 4.35840% | ||||||||||||||
75 | Loan | SMF I | 306-308 East 149th Street | Fee Simple | 4,075,000 | 4,069,619 | 4,069,619 | 0.3% | 3,293,412 | 4.48500% | 0.00960% | 4.47540% | ||||||||||||||
76 | Loan | SMF I | Northside Indy Medical Center | Fee Simple | 3,975,000 | 3,969,718 | 3,969,718 | 0.3% | 3,208,710 | 4.45000% | 0.04960% | 4.40040% | ||||||||||||||
77 | Loan | CCRE | North View Manor MHP | Fee Simple | 3,800,000 | 3,800,000 | 3,800,000 | 0.3% | 3,032,665 | 4.12450% | 0.07710% | 4.04740% | ||||||||||||||
78 | Loan | CGMRC | Food Lion - Circle Plaza | Fee Simple | 3,450,000 | 3,450,000 | 3,450,000 | 0.3% | 2,108,282 | 4.25000% | 0.00960% | 4.24040% | ||||||||||||||
79 | Loan | CGMRC | Glenridge Point Shopping Center | Fee Simple | 3,302,000 | 3,302,000 | 3,302,000 | 0.3% | 2,378,487 | 4.01000% | 0.00960% | 4.00040% | ||||||||||||||
80 | Loan | MC-FiveMile | Village Place Apartments | Fee Simple | 3,250,000 | 3,245,438 | 3,245,438 | 0.3% | 2,952,823 | 5.05000% | 0.00960% | 5.04040% | ||||||||||||||
81 | Loan | MC-FiveMile | Country Hills Estates | Fee Simple | 3,050,000 | 3,050,000 | 3,050,000 | 0.2% | 2,438,068 | 4.17000% | 0.00960% | 4.16040% | ||||||||||||||
82 | Loan | CGMRC | 4600 Sheridan Street | Fee Simple | 3,000,000 | 3,000,000 | 3,000,000 | 0.2% | 3,000,000 | 3.93000% | 0.00960% | 3.92040% | ||||||||||||||
83 | Loan | CGMRC | Roaring Fork Mobile Home Park | Fee Simple | 3,000,000 | 2,995,941 | 2,995,941 | 0.2% | 2,738,987 | 4.35000% | 0.00960% | 4.34040% | ||||||||||||||
84 | Loan | MC-FiveMile | Kimberly Square | Fee Simple | 2,800,000 | 2,800,000 | 2,800,000 | 0.2% | 2,273,570 | 4.62000% | 0.00960% | 4.61040% | ||||||||||||||
85 | Loan | SMF I | Ypsilanti Self Storage | Fee Simple | 2,630,000 | 2,630,000 | 2,630,000 | 0.2% | 2,394,422 | 4.18700% | 0.00960% | 4.17740% | ||||||||||||||
86 | Loan | 60 | SMF I | North Lake Tahoe Self Storage | Fee Simple | 2,350,000 | 2,350,000 | 2,350,000 | 0.2% | 2,013,079 | 4.61000% | 0.00960% | 4.60040% | |||||||||||||
87 | Loan | GSMC | Walgreens Cary | Leasehold | 2,300,000 | 2,300,000 | 2,300,000 | 0.2% | 1,410,666 | 4.33650% | 0.00960% | 4.32690% | ||||||||||||||
88 | Loan | SMF I | Lansing West Self Storage | Fee Simple | 1,305,000 | 1,305,000 | 1,305,000 | 0.1% | 1,188,106 | 4.18700% | 0.00960% | 4.17740% | ||||||||||||||
89 | Loan | 61 | CGMRC | Forest Avenue Apartments | Fee Simple | 1,200,000 | 1,198,379 | 1,198,379 | 0.1% | 965,642 | 4.36000% | 0.00960% | 4.35040% |
A-9
GSMS 2015-GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Monthly Debt Service ($) (2) | Annual Debt Service ($) | Companion Loan Monthly Debt Service ($) | Companion Loan Annual Debt Service ($) | Amortization Type | Interest Accrual Method | Seasoning | Original Interest- Only Period (Mos.) | ||||||||||||
1 | Loan | 8, 9, 10, 11, 12 | GSMC | Dallas Market Center | 627,969.37 | 7,535,632.44 | 623,138.83 | 7,477,665.96 | Amortizing | Actual/360 | 0 | 0 | ||||||||||||
2 | Loan | 13, 14, 15 | GSMC | Selig Office Portfolio | 406,185.43 | 4,874,225.16 | 733,115.18 | 8,797,382.13 | Interest Only | Actual/360 | 1 | 120 | ||||||||||||
2.01 | Property | 16 | 1000 Second Avenue | |||||||||||||||||||||
2.02 | Property | 17, 13 | 2901 Third Avenue | |||||||||||||||||||||
2.03 | Property | 3101 Western Avenue | ||||||||||||||||||||||
2.04 | Property | 18 | 300 Elliott Avenue West | |||||||||||||||||||||
2.05 | Property | 19, 13 | 3131 Elliott Avenue | |||||||||||||||||||||
2.06 | Property | 13 | 2615 Fourth Avenue | |||||||||||||||||||||
2.07 | Property | 190 Queen Anne Avenue North | ||||||||||||||||||||||
2.08 | Property | 20, 13 | 200 First Avenue West | |||||||||||||||||||||
2.09 | Property | 18 West Mercer Street | ||||||||||||||||||||||
3 | Loan | 13 | GSMC | Worthington Renaissance Fort Worth | 389,439.87 | 4,673,278.44 | Interest Only, Then Amortizing | Actual/360 | 0 | 24 | ||||||||||||||
4 | Loan | 21, 22, 23, 24 | CGMRC | Courtyard by Marriott Portfolio | 263,290.47 | 3,159,485.64 | 1,825,574.11 | 21,906,889.36 | Interest Only | Actual/360 | 1 | 60 | ||||||||||||
4.01 | Property | Courtyard Larkspur Landing Marin County | ||||||||||||||||||||||
4.02 | Property | Courtyard San Mateo Foster City | ||||||||||||||||||||||
4.03 | Property | Courtyard San Jose Cupertino | ||||||||||||||||||||||
4.04 | Property | Courtyard Boulder | ||||||||||||||||||||||
4.05 | Property | Courtyard Los Angeles Hacienda Heights | ||||||||||||||||||||||
4.06 | Property | Courtyard Seattle South Center | ||||||||||||||||||||||
4.07 | Property | Courtyard Rye | ||||||||||||||||||||||
4.08 | Property | Courtyard Nashville Airport | ||||||||||||||||||||||
4.09 | Property | Courtyard Los Angeles Torrance Palos Verdes | ||||||||||||||||||||||
4.10 | Property | Courtyard St. Louis Creve Coeur | ||||||||||||||||||||||
4.11 | Property | Courtyard Portland Beaverton | ||||||||||||||||||||||
4.12 | Property | Courtyard Palm Springs | ||||||||||||||||||||||
4.13 | Property | Courtyard Charlotte South Park | ||||||||||||||||||||||
4.14 | Property | Courtyard Norwalk | ||||||||||||||||||||||
4.15 | Property | Courtyard Detroit Metro Airport | ||||||||||||||||||||||
4.16 | Property | Courtyard Chicago Waukegan Gurnee | ||||||||||||||||||||||
4.17 | Property | Courtyard Atlanta Perimeter Center | ||||||||||||||||||||||
4.18 | Property | Courtyard Denver Tech Center | ||||||||||||||||||||||
4.19 | Property | Courtyard Ft. Lauderdale Plantation | ||||||||||||||||||||||
4.20 | Property | Courtyard Lincroft Red Bank | ||||||||||||||||||||||
4.21 | Property | Courtyard Chicago Highland Park | ||||||||||||||||||||||
4.22 | Property | Courtyard Raleigh Cary | ||||||||||||||||||||||
4.23 | Property | Courtyard Charlottesville North | ||||||||||||||||||||||
4.24 | Property | Courtyard Detroit Livonia | ||||||||||||||||||||||
4.25 | Property | Courtyard Birmingham Homewood | ||||||||||||||||||||||
4.26 | Property | Courtyard West Palm Beach | ||||||||||||||||||||||
4.27 | Property | Courtyard New Haven Wallingford | ||||||||||||||||||||||
4.28 | Property | Courtyard Chicago Oakbrook Terrace | ||||||||||||||||||||||
4.29 | Property | Courtyard Kansas City Overland Park Metcalf | ||||||||||||||||||||||
4.30 | Property | Courtyard Boston Andover | ||||||||||||||||||||||
4.31 | Property | Courtyard Minneapolis St Paul Airport | ||||||||||||||||||||||
4.32 | Property | Courtyard Dallas Plano Parkway | ||||||||||||||||||||||
4.33 | Property | Courtyard Bakersfield | ||||||||||||||||||||||
4.34 | Property | Courtyard Denver Stapleton | ||||||||||||||||||||||
4.35 | Property | Courtyard Rockford | ||||||||||||||||||||||
4.36 | Property | Courtyard Greenville Haywood Mall | ||||||||||||||||||||||
4.37 | Property | Courtyard Chicago Lincolnshire | ||||||||||||||||||||||
4.38 | Property | Courtyard Indianapolis Castleton | ||||||||||||||||||||||
4.39 | Property | Courtyard St. Louis Westport Plaza | ||||||||||||||||||||||
4.40 | Property | Courtyard San Antonio Downtown Market Square | ||||||||||||||||||||||
4.41 | Property | Courtyard Silver Spring North | ||||||||||||||||||||||
4.42 | Property | Courtyard Lexington North | ||||||||||||||||||||||
4.43 | Property | Courtyard Tampa Westshore | ||||||||||||||||||||||
4.44 | Property | Courtyard Chicago Deerfield | ||||||||||||||||||||||
4.45 | Property | Courtyard St. Petersburg Clearwater | ||||||||||||||||||||||
4.46 | Property | Courtyard Toledo Airport Holland | ||||||||||||||||||||||
4.47 | Property | Courtyard Phoenix Mesa | ||||||||||||||||||||||
4.48 | Property | Courtyard Atlanta Airport South | ||||||||||||||||||||||
4.49 | Property | Courtyard Oklahoma City Airport | ||||||||||||||||||||||
4.50 | Property | Courtyard Memphis Airport | ||||||||||||||||||||||
4.51 | Property | Courtyard Annapolis | ||||||||||||||||||||||
4.52 | Property | Courtyard Manassas | ||||||||||||||||||||||
4.53 | Property | Courtyard Little Rock | ||||||||||||||||||||||
4.54 | Property | Courtyard Ft. Myers | ||||||||||||||||||||||
4.55 | Property | Courtyard Atlanta Gwinnett Mall | ||||||||||||||||||||||
4.56 | Property | Courtyard Chicago Arlington Heights South | ||||||||||||||||||||||
4.57 | Property | Courtyard Dallas Richardson at Spring Valley | ||||||||||||||||||||||
4.58 | Property | Courtyard Huntsville | ||||||||||||||||||||||
4.59 | Property | Courtyard Birmingham Hoover | ||||||||||||||||||||||
4.60 | Property | Courtyard Phoenix North Metrocenter | ||||||||||||||||||||||
4.61 | Property | Courtyard Tucson Airport | ||||||||||||||||||||||
4.62 | Property | Courtyard Dayton South Mall |
A-10
GSMS 2015-GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Monthly Debt Service ($) (2) | Annual Debt Service ($) | Companion Loan Monthly Debt Service ($) | Companion Loan Annual Debt Service ($) | Amortization Type | Interest Accrual Method | Seasoning | Original Interest- Only Period (Mos.) | ||||||||||||
4.63 | Property | Courtyard Philadelphia Devon | ||||||||||||||||||||||
4.64 | Property | Courtyard Fresno | ||||||||||||||||||||||
4.65 | Property | Courtyard Poughkeepsie | ||||||||||||||||||||||
5 | Loan | 25, 26, 27 | CGMRC | Bank of America Plaza | 240,606.94 | 2,887,283.28 | Interest Only, Then Amortizing | Actual/360 | 0 | 24 | ||||||||||||||
6 | Loan | 13 | GSMC | Bakery Living | 167,200.98 | 2,006,411.76 | Interest Only, Then Amortizing | Actual/360 | 7 | 60 | ||||||||||||||
7 | Loan | 28 | MC-FiveMile | Midwest Multifamily Portfolio | 98,986.10 | 1,187,833.20 | Interest Only - ARD | Actual/360 | 1 | 120 | ||||||||||||||
7.01 | Property | Sunnydale Estates | ||||||||||||||||||||||
7.02 | Property | Georgetown Village | ||||||||||||||||||||||
7.03 | Property | Hunters Ridge | ||||||||||||||||||||||
7.04 | Property | Miracle Manor | ||||||||||||||||||||||
7.05 | Property | Abbey Run | ||||||||||||||||||||||
8 | Loan | 13, 29, 30 | SMF I | Hilton Scotts Valley | 139,503.26 | 1,674,039.12 | Amortizing | Actual/360 | 2 | 0 | ||||||||||||||
9 | Loan | CGMRC | 311 California Street | 82,800.93 | 993,611.16 | Interest Only | Actual/360 | 1 | 120 | |||||||||||||||
10 | Loan | 31 | CGMRC | Northern Lights Shopping Center | 117,059.33 | 1,404,711.96 | Amortizing | Actual/360 | 0 | 0 | ||||||||||||||
11 | Loan | CGMRC | 1035 Market Street | 83,835.94 | 1,006,031.28 | Interest Only | Actual/360 | 1 | 60 | |||||||||||||||
12 | Loan | 32 | CGMRC | 170 Broadway | 97,220.67 | 1,166,648.04 | 243,051.66 | 2,916,619.92 | Interest Only, Then Amortizing | Actual/360 | 1 | 60 | ||||||||||||
13 | Loan | 13, 33, 34, 35, 36 | CGMRC | Hampton Inn - Albany | 93,891.30 | 1,126,695.60 | Interest Only, Then Amortizing | Actual/360 | 0 | 12 | ||||||||||||||
14 | Loan | 37 | CGMRC | 132-40 Metropolitan Avenue | 87,289.25 | 1,047,471.00 | Interest Only, Then Amortizing | Actual/360 | 0 | 60 | ||||||||||||||
15 | Loan | 13, 38, 39 | GSMC | Hampton Inn & Suites Destin | 85,246.10 | 1,022,953.20 | Amortizing | Actual/360 | 1 | 0 | ||||||||||||||
16 | Loan | CGMRC | Ocean Dorado | 54,648.61 | 655,783.32 | Interest Only | Actual/360 | 1 | 120 | |||||||||||||||
17 | Loan | CGMRC | Century Park West Apartments | 76,132.08 | 913,584.96 | Interest Only, Then Amortizing | Actual/360 | 1 | 60 | |||||||||||||||
18 | Loan | CCRE | ART Florida & Ohio MF Portfolio I | 73,843.68 | 886,124.16 | Interest Only, Then Amortizing | Actual/360 | 1 | 24 | |||||||||||||||
18.01 | Property | High Points | ||||||||||||||||||||||
18.02 | Property | Daniel Court | ||||||||||||||||||||||
18.03 | Property | Blueberry Hill | ||||||||||||||||||||||
18.04 | Property | Manchester | ||||||||||||||||||||||
18.05 | Property | Hickory Mill | ||||||||||||||||||||||
19 | Loan | CCRE | Aria on L | 66,835.53 | 802,026.36 | Interest Only, Then Amortizing | Actual/360 | 0 | 60 | |||||||||||||||
20 | Loan | CCRE | River Drive III | 66,549.04 | 798,588.48 | Interest Only, Then Amortizing | Actual/360 | 0 | 36 | |||||||||||||||
21 | Loan | 13 | CGMRC | Clinton Place Apartments | 65,196.43 | 782,357.16 | Interest Only, Then Amortizing | Actual/360 | 1 | 60 | ||||||||||||||
22 | Loan | 13, 40 | GSMC | Plaza de Santa Fe | 63,876.10 | 766,513.20 | Interest Only, Then Amortizing | Actual/360 | 1 | 24 | ||||||||||||||
23 | Loan | CGMRC | EZ Storage Marina Del Rey | 40,530.21 | 486,362.52 | Interest Only | Actual/360 | 0 | 120 | |||||||||||||||
24 | Loan | CGMRC | Cottages at Hefner | 62,818.53 | 753,822.36 | Interest Only, Then Amortizing | Actual/360 | 1 | 36 | |||||||||||||||
25 | Loan | 41 | MC-FiveMile | Bavarian Woods | 58,752.78 | 705,033.36 | Interest Only, Then Amortizing - ARD | Actual/360 | 1 | 60 | ||||||||||||||
26 | Loan | 42 | SMF I | Crossroads Marketplace | 60,233.16 | 722,797.92 | Interest Only, Then Amortizing | Actual/360 | 0 | 36 | ||||||||||||||
27 | Loan | CGMRC | Lowe’s Multi State Portfolio | 60,173.40 | 722,080.80 | Amortizing | Actual/360 | 0 | 0 | |||||||||||||||
27.01 | Property | Lowe’s Middletown OH | ||||||||||||||||||||||
27.02 | Property | Lowe’s Terre Haute IN | ||||||||||||||||||||||
28 | Loan | 13 | CGMRC | Century Lake Apartments | 53,923.48 | 647,081.76 | Interest Only, Then Amortizing | Actual/360 | 0 | 60 | ||||||||||||||
29 | Loan | 13 | CGMRC | Holiday Inn Express & Suites - New Orleans Airport South | 53,377.77 | 640,533.24 | Interest Only, Then Amortizing | Actual/360 | 2 | 24 | ||||||||||||||
30 | Loan | 43 | CGMRC | River Drive Apartments | 52,896.89 | 634,762.68 | Interest Only, Then Amortizing | Actual/360 | 1 | 48 | ||||||||||||||
31 | Loan | 44, 45 | MC-FiveMile | Ishihama Portfolio | 56,816.77 | 681,801.24 | Amortizing | Actual/360 | 2 | 0 | ||||||||||||||
31.01 | Property | Walgreens Jefferson | ||||||||||||||||||||||
31.02 | Property | Town Center Square | ||||||||||||||||||||||
31.03 | Property | Sunset Station | ||||||||||||||||||||||
31.04 | Property | Arby’s Portfolio - Saginaw, MI | ||||||||||||||||||||||
31.05 | Property | Arby’s Portfolio - Port Huron, MI | ||||||||||||||||||||||
32 | Loan | MC-FiveMile | Birney Portfolio - Sun Blossom Mountain | 53,190.43 | 638,285.16 | Amortizing | Actual/360 | 0 | 0 | |||||||||||||||
33 | Loan | CGMRC | Germantown Plaza | 52,630.47 | 631,565.64 | Interest Only, Then Amortizing | Actual/360 | 1 | 36 | |||||||||||||||
34 | Loan | MC-FiveMile | Birney Portfolio - Sun Blossom Gardens & The Westbriar | 51,285.54 | 615,426.48 | Amortizing | Actual/360 | 0 | 0 | |||||||||||||||
34.01 | Property | Sun Blossom Gardens | ||||||||||||||||||||||
34.02 | Property | The Westbriar | ||||||||||||||||||||||
35 | Loan | 46 | SMF I | Westridge Self Storage | 29,939.42 | 359,273.04 | Interest Only, Then Amortizing | Actual/360 | 2 | 6 | ||||||||||||||
36 | Loan | 13, 46 | SMF I | Highway 92 Self Storage | 18,961.63 | 227,539.56 | Interest Only, Then Amortizing | Actual/360 | 2 | 6 | ||||||||||||||
37 | Loan | MC-FiveMile | Brays Village Apartments | 48,022.28 | 576,267.36 | Amortizing | Actual/360 | 0 | 0 | |||||||||||||||
38 | Loan | CCRE | Copley Center | 39,990.59 | 479,887.08 | Interest Only, Then Amortizing | Actual/360 | 0 | 24 | |||||||||||||||
39 | Loan | MC-FiveMile | GSL Portfolio | 38,702.29 | 464,427.48 | Amortizing | Actual/360 | 0 | 0 | |||||||||||||||
39.01 | Property | Clinton Drive | ||||||||||||||||||||||
39.02 | Property | 1700 South Sam Houston Parkway West |
A-11
GSMS 2015-GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Monthly Debt Service ($) (2) | Annual Debt Service ($) | Companion Loan Monthly Debt Service ($) | Companion Loan Annual Debt Service ($) | Amortization Type | Interest Accrual Method | Seasoning | Original Interest- Only Period (Mos.) | ||||||||||||
39.03 | Property | 801 Georgia Avenue | ||||||||||||||||||||||
40 | Loan | CCRE | New Boston Village Retail | 40,139.95 | 481,679.40 | Amortizing | Actual/360 | 1 | 0 | |||||||||||||||
41 | Loan | GSMC | Timberhills Shopping Center | 36,595.10 | 439,141.20 | Interest Only, Then Amortizing | Actual/360 | 0 | 60 | |||||||||||||||
42 | Loan | 47 | GSMC | Crestwood Whitewood Apartments Portfolio | 40,514.72 | 486,176.64 | Amortizing | Actual/360 | 1 | 0 | ||||||||||||||
42.01 | Property | Crestwood Apartments | ||||||||||||||||||||||
42.02 | Property | Whitewood Apartments | ||||||||||||||||||||||
43 | Loan | CGMRC | Serenity Apartments at Silver Springs | 38,541.42 | 462,497.04 | Amortizing | Actual/360 | 1 | 0 | |||||||||||||||
44 | Loan | GSMC | Traditions at Slate Ridge | 36,155.09 | 433,861.08 | Interest Only, Then Amortizing | Actual/360 | 0 | 36 | |||||||||||||||
45 | Loan | CCRE | Chadwick & Grayson | 37,243.18 | 446,918.16 | Amortizing | Actual/360 | 1 | 0 | |||||||||||||||
46 | Loan | CCRE | Wesleyan Park Plaza | 36,676.29 | 440,115.48 | Amortizing | Actual/360 | 1 | 0 | |||||||||||||||
47 | Loan | 48 | CGMRC | Glendora Marketplace | 34,125.31 | 409,503.72 | Interest Only, Then Amortizing | Actual/360 | 2 | 36 | ||||||||||||||
48 | Loan | 49 | GSMC | At Home and Dollar Tree | 33,285.38 | 399,424.56 | Amortizing | Actual/360 | 0 | 0 | ||||||||||||||
49 | Loan | CCRE | City Lofts | 32,839.74 | 394,076.88 | Interest Only, Then Amortizing | Actual/360 | 1 | 36 | |||||||||||||||
50 | Loan | CCRE | Stony Brook MHP | 32,469.59 | 389,635.08 | Amortizing | Actual/360 | 0 | 0 | |||||||||||||||
51 | Loan | 50 | CCRE | Diagonal Marketplace | 33,516.39 | 402,196.68 | Interest Only, Then Amortizing | Actual/360 | 0 | 60 | ||||||||||||||
52 | Loan | MC-FiveMile | 6001 Stonewood Drive | 32,035.10 | 384,421.20 | Interest Only, Then Amortizing | Actual/360 | 2 | 60 | |||||||||||||||
53 | Loan | 51 | SMF I | Shops of Walterboro | 30,665.80 | 367,989.60 | Interest Only, Then Amortizing | Actual/360 | 0 | 36 | ||||||||||||||
54 | Loan | SMF I | Joshua Village Shopping Center | 29,727.53 | 356,730.36 | Interest Only, Then Amortizing | Actual/360 | 1 | 36 | |||||||||||||||
55 | Loan | 52 | CCRE | Club Commons II | 28,508.70 | 342,104.40 | Amortizing | Actual/360 | 0 | 0 | ||||||||||||||
56 | Loan | SMF I | Pocalla Springs Apartments | 30,603.18 | 367,238.16 | Amortizing | Actual/360 | 1 | 0 | |||||||||||||||
57 | Loan | CCRE | Alex City Marketplace | 19,209.39 | 230,512.68 | Interest Only | Actual/360 | 1 | 120 | |||||||||||||||
58 | Loan | GSMC | Midtown Village | 27,425.05 | 329,100.60 | Interest Only, Then Amortizing | Actual/360 | 0 | 12 | |||||||||||||||
59 | Loan | 53, 54 | CCRE | Butler Square | 18,570.29 | 222,843.48 | Interest Only | Actual/360 | 0 | 120 | ||||||||||||||
60 | Loan | SMF I | Lansing East Self Storage | 27,440.14 | 329,281.68 | Interest Only, Then Amortizing | Actual/360 | 2 | 60 | |||||||||||||||
61 | Loan | CCRE | San Clemente Retail | 26,908.88 | 322,906.56 | Amortizing | Actual/360 | 1 | 0 | |||||||||||||||
62 | Loan | 55 | SMF I | Vidalia Central Shopping Center | 26,318.78 | 315,825.36 | Interest Only, Then Amortizing | Actual/360 | 1 | 36 | ||||||||||||||
63 | Loan | SMF I | Orion Self Storage | 25,511.52 | 306,138.24 | Interest Only, Then Amortizing | Actual/360 | 2 | 60 | |||||||||||||||
64 | Loan | GSMC | Southwood Village Shopping Center | 24,074.21 | 288,890.52 | Interest Only, Then Amortizing | Actual/360 | 0 | 24 | |||||||||||||||
65 | Loan | SMF I | Novi Self Storage | 24,535.00 | 294,420.00 | Interest Only, Then Amortizing | Actual/360 | 2 | 60 | |||||||||||||||
66 | Loan | CGMRC | Metrocenter Retail | 23,870.76 | 286,449.12 | Amortizing | Actual/360 | 0 | 0 | |||||||||||||||
67 | Loan | 13, 56 | GSMC | Hampton Inn Niceville | 25,491.97 | 305,903.64 | Amortizing | Actual/360 | 1 | 0 | ||||||||||||||
68 | Loan | SMF I | Albemarle Square | 24,655.57 | 295,866.84 | Amortizing | Actual/360 | 1 | 0 | |||||||||||||||
69 | Loan | SMF I | Clark Street Industrial | 46,165.19 | 553,982.28 | Fully Amortizing | Actual/360 | 2 | 0 | |||||||||||||||
70 | Loan | CCRE | Pheasant Run Apartments | 23,285.38 | 279,424.56 | Amortizing | Actual/360 | 0 | 0 | |||||||||||||||
71 | Loan | 57, 58 | CCRE | Ruschmeyer’s Montauk | 26,080.26 | 312,963.12 | Amortizing | Actual/360 | 0 | 0 | ||||||||||||||
72 | Loan | 59 | CGMRC | Wyndham Hill Apartments | 21,568.15 | 258,817.80 | Interest Only, Then Amortizing | Actual/360 | 1 | 36 | ||||||||||||||
73 | Loan | CGMRC | Food Lion - Ocean View | 26,453.70 | 317,444.40 | Amortizing | Actual/360 | 0 | 0 | |||||||||||||||
74 | Loan | SMF I | Southland Village Shopping Center | 20,952.64 | 251,431.68 | Amortizing | Actual/360 | 1 | 0 | |||||||||||||||
75 | Loan | SMF I | 306-308 East 149th Street | 20,611.12 | 247,333.44 | Amortizing | Actual/360 | 1 | 0 | |||||||||||||||
76 | Loan | SMF I | Northside Indy Medical Center | 20,022.82 | 240,273.84 | Amortizing | Actual/360 | 1 | 0 | |||||||||||||||
77 | Loan | CCRE | North View Manor MHP | 18,415.59 | 220,987.08 | Amortizing | Actual/360 | 0 | 0 | |||||||||||||||
78 | Loan | CGMRC | Food Lion - Circle Plaza | 21,363.59 | 256,363.08 | Amortizing | Actual/360 | 0 | 0 | |||||||||||||||
79 | Loan | CGMRC | Glenridge Point Shopping Center | 17,447.41 | 209,368.92 | Amortizing | Actual/360 | 0 | 0 | |||||||||||||||
80 | Loan | MC-FiveMile | Village Place Apartments | 18,238.90 | 218,866.80 | Amortizing | Actual/360 | 1 | 0 | |||||||||||||||
81 | Loan | MC-FiveMile | Country Hills Estates | 14,861.67 | 178,340.04 | Amortizing | Actual/360 | 0 | 0 | |||||||||||||||
82 | Loan | CGMRC | 4600 Sheridan Street | 9,961.46 | 119,537.52 | Interest Only | Actual/360 | 0 | 120 | |||||||||||||||
83 | Loan | CGMRC | Roaring Fork Mobile Home Park | 14,934.35 | 179,212.20 | Amortizing | Actual/360 | 1 | 0 | |||||||||||||||
84 | Loan | MC-FiveMile | Kimberly Square | 14,387.53 | 172,650.36 | Amortizing | Actual/360 | 0 | 0 | |||||||||||||||
85 | Loan | SMF I | Ypsilanti Self Storage | 12,841.20 | 154,094.40 | Interest Only, Then Amortizing | Actual/360 | 2 | 60 | |||||||||||||||
86 | Loan | 60 | SMF I | North Lake Tahoe Self Storage | 12,061.19 | 144,734.28 | Interest Only, Then Amortizing | Actual/360 | 0 | 24 | ||||||||||||||
87 | Loan | GSMC | Walgreens Cary | 14,348.73 | 172,184.76 | Amortizing | Actual/360 | 0 | 0 | |||||||||||||||
88 | Loan | SMF I | Lansing West Self Storage | 6,371.78 | 76,461.36 | Interest Only, Then Amortizing | Actual/360 | 2 | 60 | |||||||||||||||
89 | Loan | 61 | CGMRC | Forest Avenue Apartments | 5,980.81 | 71,769.72 | Amortizing | Actual/360 | 1 | 0 |
A-12
GSMS 2015-GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Remaining Interest-Only Period (Mos.) | Original Term To Maturity / ARD (Mos.) | Remaining Term To Maturity / ARD (Mos.) | Original Amortization Term (Mos.) | Remaining Amortization Term (Mos.) | Origination Date | Due Date | First Due Date | Last IO Due Date | First P&I Due Date | ||||||||||||||
1 | Loan | 8, 9, 10, 11, 12 | GSMC | Dallas Market Center | 0 | 120 | 120 | 360 | 360 | 4/29/2015 | 6 | 6/6/2015 | 6/6/2015 | |||||||||||||||
2 | Loan | 13, 14, 15 | GSMC | Selig Office Portfolio | 119 | 120 | 119 | 0 | 0 | 3/19/2015 | 6 | 5/6/2015 | 4/6/2025 | |||||||||||||||
2.01 | Property | 16 | 1000 Second Avenue | |||||||||||||||||||||||||
2.02 | Property | 17, 13 | 2901 Third Avenue | |||||||||||||||||||||||||
2.03 | Property | 3101 Western Avenue | ||||||||||||||||||||||||||
2.04 | Property | 18 | 300 Elliott Avenue West | |||||||||||||||||||||||||
2.05 | Property | 19, 13 | 3131 Elliott Avenue | |||||||||||||||||||||||||
2.06 | Property | 13 | 2615 Fourth Avenue | |||||||||||||||||||||||||
2.07 | Property | 190 Queen Anne Avenue North | ||||||||||||||||||||||||||
2.08 | Property | 20, 13 | 200 First Avenue West | |||||||||||||||||||||||||
2.09 | Property | 18 West Mercer Street | ||||||||||||||||||||||||||
3 | Loan | 13 | GSMC | Worthington Renaissance Fort Worth | 24 | 120 | 120 | 360 | 360 | 4/14/2015 | 6 | 6/6/2015 | 5/6/2017 | 6/6/2017 | ||||||||||||||
4 | Loan | 21, 22, 23, 24 | CGMRC | Courtyard by Marriott Portfolio | 59 | 60 | 59 | 0 | 0 | 3/31/2015 | 6 | 5/6/2015 | 4/6/2020 | |||||||||||||||
4.01 | Property | Courtyard Larkspur Landing Marin County | ||||||||||||||||||||||||||
4.02 | Property | Courtyard San Mateo Foster City | ||||||||||||||||||||||||||
4.03 | Property | Courtyard San Jose Cupertino | ||||||||||||||||||||||||||
4.04 | Property | Courtyard Boulder | ||||||||||||||||||||||||||
4.05 | Property | Courtyard Los Angeles Hacienda Heights | ||||||||||||||||||||||||||
4.06 | Property | Courtyard Seattle South Center | ||||||||||||||||||||||||||
4.07 | Property | Courtyard Rye | ||||||||||||||||||||||||||
4.08 | Property | Courtyard Nashville Airport | ||||||||||||||||||||||||||
4.09 | Property | Courtyard Los Angeles Torrance Palos Verdes | ||||||||||||||||||||||||||
4.10 | Property | Courtyard St. Louis Creve Coeur | ||||||||||||||||||||||||||
4.11 | Property | Courtyard Portland Beaverton | ||||||||||||||||||||||||||
4.12 | Property | Courtyard Palm Springs | ||||||||||||||||||||||||||
4.13 | Property | Courtyard Charlotte South Park | ||||||||||||||||||||||||||
4.14 | Property | Courtyard Norwalk | ||||||||||||||||||||||||||
4.15 | Property | Courtyard Detroit Metro Airport | ||||||||||||||||||||||||||
4.16 | Property | Courtyard Chicago Waukegan Gurnee | ||||||||||||||||||||||||||
4.17 | Property | Courtyard Atlanta Perimeter Center | ||||||||||||||||||||||||||
4.18 | Property | Courtyard Denver Tech Center | ||||||||||||||||||||||||||
4.19 | Property | Courtyard Ft. Lauderdale Plantation | ||||||||||||||||||||||||||
4.20 | Property | Courtyard Lincroft Red Bank | ||||||||||||||||||||||||||
4.21 | Property | Courtyard Chicago Highland Park | ||||||||||||||||||||||||||
4.22 | Property | Courtyard Raleigh Cary | ||||||||||||||||||||||||||
4.23 | Property | Courtyard Charlottesville North | ||||||||||||||||||||||||||
4.24 | Property | Courtyard Detroit Livonia | ||||||||||||||||||||||||||
4.25 | Property | Courtyard Birmingham Homewood | ||||||||||||||||||||||||||
4.26 | Property | Courtyard West Palm Beach | ||||||||||||||||||||||||||
4.27 | Property | Courtyard New Haven Wallingford | ||||||||||||||||||||||||||
4.28 | Property | Courtyard Chicago Oakbrook Terrace | ||||||||||||||||||||||||||
4.29 | Property | Courtyard Kansas City Overland Park Metcalf | ||||||||||||||||||||||||||
4.30 | Property | Courtyard Boston Andover | ||||||||||||||||||||||||||
4.31 | Property | Courtyard Minneapolis St Paul Airport | ||||||||||||||||||||||||||
4.32 | Property | Courtyard Dallas Plano Parkway | ||||||||||||||||||||||||||
4.33 | Property | Courtyard Bakersfield | ||||||||||||||||||||||||||
4.34 | Property | Courtyard Denver Stapleton | ||||||||||||||||||||||||||
4.35 | Property | Courtyard Rockford | ||||||||||||||||||||||||||
4.36 | Property | Courtyard Greenville Haywood Mall | ||||||||||||||||||||||||||
4.37 | Property | Courtyard Chicago Lincolnshire | ||||||||||||||||||||||||||
4.38 | Property | Courtyard Indianapolis Castleton | ||||||||||||||||||||||||||
4.39 | Property | Courtyard St. Louis Westport Plaza | ||||||||||||||||||||||||||
4.40 | Property | Courtyard San Antonio Downtown Market Square | ||||||||||||||||||||||||||
4.41 | Property | Courtyard Silver Spring North | ||||||||||||||||||||||||||
4.42 | Property | Courtyard Lexington North | ||||||||||||||||||||||||||
4.43 | Property | Courtyard Tampa Westshore | ||||||||||||||||||||||||||
4.44 | Property | Courtyard Chicago Deerfield | ||||||||||||||||||||||||||
4.45 | Property | Courtyard St. Petersburg Clearwater | ||||||||||||||||||||||||||
4.46 | Property | Courtyard Toledo Airport Holland | ||||||||||||||||||||||||||
4.47 | Property | Courtyard Phoenix Mesa | ||||||||||||||||||||||||||
4.48 | Property | Courtyard Atlanta Airport South | ||||||||||||||||||||||||||
4.49 | Property | Courtyard Oklahoma City Airport | ||||||||||||||||||||||||||
4.50 | Property | Courtyard Memphis Airport | ||||||||||||||||||||||||||
4.51 | Property | Courtyard Annapolis | ||||||||||||||||||||||||||
4.52 | Property | Courtyard Manassas | ||||||||||||||||||||||||||
4.53 | Property | Courtyard Little Rock | ||||||||||||||||||||||||||
4.54 | Property | Courtyard Ft. Myers | ||||||||||||||||||||||||||
4.55 | Property | Courtyard Atlanta Gwinnett Mall | ||||||||||||||||||||||||||
4.56 | Property | Courtyard Chicago Arlington Heights South | ||||||||||||||||||||||||||
4.57 | Property | Courtyard Dallas Richardson at Spring Valley | ||||||||||||||||||||||||||
4.58 | Property | Courtyard Huntsville | ||||||||||||||||||||||||||
4.59 | Property | Courtyard Birmingham Hoover | ||||||||||||||||||||||||||
4.60 | Property | Courtyard Phoenix North Metrocenter | ||||||||||||||||||||||||||
4.61 | Property | Courtyard Tucson Airport | ||||||||||||||||||||||||||
4.62 | Property | Courtyard Dayton South Mall |
A-13
GSMS 2015-GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Remaining Interest-Only Period (Mos.) | Original Term To Maturity / ARD (Mos.) | Remaining Term To Maturity / ARD (Mos.) | Original Amortization Term (Mos.) | Remaining Amortization Term (Mos.) | Origination Date | Due Date | First Due Date | Last IO Due Date | First P&I Due Date | ||||||||||||||
4.63 | Property | Courtyard Philadelphia Devon | ||||||||||||||||||||||||||
4.64 | Property | Courtyard Fresno | ||||||||||||||||||||||||||
4.65 | Property | Courtyard Poughkeepsie | ||||||||||||||||||||||||||
5 | Loan | 25, 26, 27 | CGMRC | Bank of America Plaza | 24 | 120 | 120 | 360 | 360 | 4/8/2015 | 6 | 6/6/2015 | 5/6/2017 | 6/6/2017 | ||||||||||||||
6 | Loan | 13 | GSMC | Bakery Living | 53 | 120 | 113 | 360 | 360 | 9/24/2014 | 6 | 11/6/2014 | 10/6/2019 | 11/6/2019 | ||||||||||||||
7 | Loan | 28 | MC-FiveMile | Midwest Multifamily Portfolio | 119 | 120 | 119 | 0 | 0 | 3/13/2015 | 6 | 5/6/2015 | 4/6/2025 | |||||||||||||||
7.01 | Property | Sunnydale Estates | ||||||||||||||||||||||||||
7.02 | Property | Georgetown Village | ||||||||||||||||||||||||||
7.03 | Property | Hunters Ridge | ||||||||||||||||||||||||||
7.04 | Property | Miracle Manor | ||||||||||||||||||||||||||
7.05 | Property | Abbey Run | ||||||||||||||||||||||||||
8 | Loan | 13, 29, 30 | SMF I | Hilton Scotts Valley | 0 | 120 | 118 | 360 | 358 | 3/6/2015 | 6 | 4/6/2015 | 4/6/2015 | |||||||||||||||
9 | Loan | CGMRC | 311 California Street | 119 | 120 | 119 | 0 | 0 | 4/1/2015 | 6 | 5/6/2015 | 4/6/2025 | ||||||||||||||||
10 | Loan | 31 | CGMRC | Northern Lights Shopping Center | 0 | 120 | 120 | 360 | 360 | 4/27/2015 | 6 | 6/6/2015 | 6/6/2015 | |||||||||||||||
11 | Loan | CGMRC | 1035 Market Street | 59 | 60 | 59 | 0 | 0 | 4/1/2015 | 6 | 5/6/2015 | 4/6/2020 | ||||||||||||||||
12 | Loan | 32 | CGMRC | 170 Broadway | 59 | 120 | 119 | 360 | 360 | 3/11/2015 | 6 | 5/6/2015 | 4/6/2020 | 5/6/2020 | ||||||||||||||
13 | Loan | 13, 33, 34, 35, 36 | CGMRC | Hampton Inn - Albany | 12 | 120 | 120 | 360 | 360 | 4/21/2015 | 6 | 6/6/2015 | 5/6/2016 | 6/6/2016 | ||||||||||||||
14 | Loan | 37 | CGMRC | 132-40 Metropolitan Avenue | 60 | 120 | 120 | 360 | 360 | 4/22/2015 | 6 | 6/6/2015 | 5/6/2020 | 6/6/2020 | ||||||||||||||
15 | Loan | 13, 38, 39 | GSMC | Hampton Inn & Suites Destin | 0 | 120 | 119 | 360 | 359 | 4/2/2015 | 6 | 5/6/2015 | 5/6/2015 | |||||||||||||||
16 | Loan | CGMRC | Ocean Dorado | 119 | 120 | 119 | 0 | 0 | 4/1/2015 | 6 | 5/6/2015 | 4/6/2025 | ||||||||||||||||
17 | Loan | CGMRC | Century Park West Apartments | 59 | 120 | 119 | 360 | 360 | 3/25/2015 | 6 | 5/6/2015 | 4/6/2020 | 5/6/2020 | |||||||||||||||
18 | Loan | CCRE | ART Florida & Ohio MF Portfolio I | 23 | 120 | 119 | 360 | 360 | 3/31/2015 | 6 | 5/6/2015 | 4/6/2017 | 5/6/2017 | |||||||||||||||
18.01 | Property | High Points | ||||||||||||||||||||||||||
18.02 | Property | Daniel Court | ||||||||||||||||||||||||||
18.03 | Property | Blueberry Hill | ||||||||||||||||||||||||||
18.04 | Property | Manchester | ||||||||||||||||||||||||||
18.05 | Property | Hickory Mill | ||||||||||||||||||||||||||
19 | Loan | CCRE | Aria on L | 60 | 120 | 120 | 360 | 360 | 4/9/2015 | 6 | 6/6/2015 | 5/6/2020 | 6/6/2020 | |||||||||||||||
20 | Loan | CCRE | River Drive III | 36 | 120 | 120 | 360 | 360 | 4/21/2015 | 6 | 6/6/2015 | 5/6/2018 | 6/6/2018 | |||||||||||||||
21 | Loan | 13 | CGMRC | Clinton Place Apartments | 59 | 120 | 119 | 360 | 360 | 4/6/2015 | 6 | 5/6/2015 | 4/6/2020 | 5/6/2020 | ||||||||||||||
22 | Loan | 13, 40 | GSMC | Plaza de Santa Fe | 23 | 120 | 119 | 360 | 360 | 4/1/2015 | 6 | 5/6/2015 | 4/6/2017 | 5/6/2017 | ||||||||||||||
23 | Loan | CGMRC | EZ Storage Marina Del Rey | 120 | 120 | 120 | 0 | 0 | 4/24/2015 | 6 | 6/6/2015 | 5/6/2025 | ||||||||||||||||
24 | Loan | CGMRC | Cottages at Hefner | 35 | 120 | 119 | 360 | 360 | 3/27/2015 | 6 | 5/6/2015 | 4/6/2018 | 5/6/2018 | |||||||||||||||
25 | Loan | 41 | MC-FiveMile | Bavarian Woods | 59 | 120 | 119 | 360 | 360 | 3/13/2015 | 6 | 5/6/2015 | 4/6/2020 | 5/6/2020 | ||||||||||||||
26 | Loan | 42 | SMF I | Crossroads Marketplace | 36 | 120 | 120 | 360 | 360 | 4/9/2015 | 6 | 6/6/2015 | 5/6/2018 | 6/6/2018 | ||||||||||||||
27 | Loan | CGMRC | Lowe’s Multi State Portfolio | 0 | 120 | 120 | 300 | 300 | 4/21/2015 | 6 | 6/6/2015 | 6/6/2015 | ||||||||||||||||
27.01 | Property | Lowe’s Middletown OH | ||||||||||||||||||||||||||
27.02 | Property | Lowe’s Terre Haute IN | ||||||||||||||||||||||||||
28 | Loan | 13 | CGMRC | Century Lake Apartments | 60 | 120 | 120 | 360 | 360 | 4/7/2015 | 6 | 6/6/2015 | 5/6/2020 | 6/6/2020 | ||||||||||||||
29 | Loan | 13 | CGMRC | Holiday Inn Express & Suites - New Orleans Airport South | 22 | 120 | 118 | 360 | 360 | 2/27/2015 | 6 | 4/6/2015 | 3/6/2017 | 4/6/2017 | ||||||||||||||
30 | Loan | 43 | CGMRC | River Drive Apartments | 47 | 120 | 119 | 360 | 360 | 3/31/2015 | 6 | 5/6/2015 | 4/6/2019 | 5/6/2019 | ||||||||||||||
31 | Loan | 44, 45 | MC-FiveMile | Ishihama Portfolio | 0 | 120 | 118 | 360 | 358 | 2/24/2015 | 6 | 4/6/2015 | 4/6/2015 | |||||||||||||||
31.01 | Property | Walgreens Jefferson | ||||||||||||||||||||||||||
31.02 | Property | Town Center Square | ||||||||||||||||||||||||||
31.03 | Property | Sunset Station | ||||||||||||||||||||||||||
31.04 | Property | Arby’s Portfolio - Saginaw, MI | ||||||||||||||||||||||||||
31.05 | Property | Arby’s Portfolio - Port Huron, MI | ||||||||||||||||||||||||||
32 | Loan | MC-FiveMile | Birney Portfolio - Sun Blossom Mountain | 0 | 120 | 120 | 360 | 360 | 4/23/2015 | 6 | 6/6/2015 | 6/6/2015 | ||||||||||||||||
33 | Loan | CGMRC | Germantown Plaza | 35 | 60 | 59 | 360 | 360 | 3/19/2015 | 6 | 5/6/2015 | 4/6/2018 | 5/6/2018 | |||||||||||||||
34 | Loan | MC-FiveMile | Birney Portfolio - Sun Blossom Gardens & The Westbriar | 0 | 120 | 120 | 360 | 360 | 4/23/2015 | 6 | 6/6/2015 | 6/6/2015 | ||||||||||||||||
34.01 | Property | Sun Blossom Gardens | ||||||||||||||||||||||||||
34.02 | Property | The Westbriar | ||||||||||||||||||||||||||
35 | Loan | 46 | SMF I | Westridge Self Storage | 4 | 120 | 118 | 360 | 360 | 2/27/2015 | 6 | 4/6/2015 | 9/6/2015 | 10/6/2015 | ||||||||||||||
36 | Loan | 13, 46 | SMF I | Highway 92 Self Storage | 4 | 120 | 118 | 360 | 360 | 2/27/2015 | 6 | 4/6/2015 | 9/6/2015 | 10/6/2015 | ||||||||||||||
37 | Loan | MC-FiveMile | Brays Village Apartments | 0 | 120 | 120 | 360 | 360 | 4/14/2015 | 6 | 6/6/2015 | 6/6/2015 | ||||||||||||||||
38 | Loan | CCRE | Copley Center | 24 | 120 | 120 | 360 | 360 | 4/30/2015 | 6 | 6/6/2015 | 5/6/2017 | 6/6/2017 | |||||||||||||||
39 | Loan | MC-FiveMile | GSL Portfolio | 0 | 120 | 120 | 360 | 360 | 4/22/2015 | 6 | 6/6/2015 | 6/6/2015 | ||||||||||||||||
39.01 | Property | Clinton Drive | ||||||||||||||||||||||||||
39.02 | Property | 1700 South Sam Houston Parkway West |
A-14
GSMS 2015-GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Remaining Interest-Only Period (Mos.) | Original Term To Maturity / ARD (Mos.) | Remaining Term To Maturity / ARD (Mos.) | Original Amortization Term (Mos.) | Remaining Amortization Term (Mos.) | Origination Date | Due Date | First Due Date | Last IO Due Date | First P&I Due Date | ||||||||||||||
39.03 | Property | 801 Georgia Avenue | ||||||||||||||||||||||||||
40 | Loan | CCRE | New Boston Village Retail | 0 | 120 | 119 | 360 | 359 | 3/23/2015 | 6 | 5/6/2015 | 5/6/2015 | ||||||||||||||||
41 | Loan | GSMC | Timberhills Shopping Center | 60 | 120 | 120 | 360 | 360 | 4/13/2015 | 6 | 6/6/2015 | 5/6/2020 | 6/6/2020 | |||||||||||||||
42 | Loan | 47 | GSMC | Crestwood Whitewood Apartments Portfolio | 0 | 60 | 59 | 360 | 359 | 3/26/2015 | 6 | 5/6/2015 | 5/6/2015 | |||||||||||||||
42.01 | Property | Crestwood Apartments | ||||||||||||||||||||||||||
42.02 | Property | Whitewood Apartments | ||||||||||||||||||||||||||
43 | Loan | CGMRC | Serenity Apartments at Silver Springs | 0 | 120 | 119 | 360 | 359 | 3/16/2015 | 6 | 5/6/2015 | 5/6/2015 | ||||||||||||||||
44 | Loan | GSMC | Traditions at Slate Ridge | 36 | 120 | 120 | 360 | 360 | 4/22/2015 | 6 | 6/6/2015 | 5/6/2018 | 6/6/2018 | |||||||||||||||
45 | Loan | CCRE | Chadwick & Grayson | 0 | 120 | 119 | 360 | 359 | 4/1/2015 | 6 | 5/6/2015 | 5/6/2015 | ||||||||||||||||
46 | Loan | CCRE | Wesleyan Park Plaza | 0 | 120 | 119 | 360 | 359 | 3/31/2015 | 6 | 5/6/2015 | 5/6/2015 | ||||||||||||||||
47 | Loan | 48 | CGMRC | Glendora Marketplace | 34 | 120 | 118 | 360 | 360 | 3/5/2015 | 6 | 4/6/2015 | 3/6/2018 | 4/6/2018 | ||||||||||||||
48 | Loan | 49 | GSMC | At Home and Dollar Tree | 0 | 120 | 120 | 360 | 360 | 4/28/2015 | 6 | 6/6/2015 | 6/6/2015 | |||||||||||||||
49 | Loan | CCRE | City Lofts | 35 | 120 | 119 | 360 | 360 | 4/1/2015 | 6 | 5/6/2015 | 4/6/2018 | 5/6/2018 | |||||||||||||||
50 | Loan | CCRE | Stony Brook MHP | 0 | 120 | 120 | 360 | 360 | 4/28/2015 | 6 | 6/6/2015 | 6/6/2015 | ||||||||||||||||
51 | Loan | 50 | CCRE | Diagonal Marketplace | 60 | 120 | 120 | 360 | 360 | 4/10/2015 | 6 | 6/6/2015 | 5/6/2020 | 6/6/2020 | ||||||||||||||
52 | Loan | MC-FiveMile | 6001 Stonewood Drive | 58 | 120 | 118 | 360 | 360 | 3/6/2015 | 6 | 4/6/2015 | 3/6/2020 | 4/6/2020 | |||||||||||||||
53 | Loan | 51 | SMF I | Shops of Walterboro | 36 | 120 | 120 | 360 | 360 | 4/16/2015 | 6 | 6/6/2015 | 5/6/2018 | 6/6/2018 | ||||||||||||||
54 | Loan | SMF I | Joshua Village Shopping Center | 35 | 120 | 119 | 360 | 360 | 3/25/2015 | 6 | 5/6/2015 | 4/6/2018 | 5/6/2018 | |||||||||||||||
55 | Loan | 52 | CCRE | Club Commons II | 0 | 120 | 120 | 360 | 360 | 4/17/2015 | 6 | 6/6/2015 | 6/6/2015 | |||||||||||||||
56 | Loan | SMF I | Pocalla Springs Apartments | 0 | 120 | 119 | 360 | 359 | 3/9/2015 | 6 | 5/6/2015 | 5/6/2015 | ||||||||||||||||
57 | Loan | CCRE | Alex City Marketplace | 119 | 120 | 119 | 0 | 0 | 3/31/2015 | 6 | 5/6/2015 | 4/6/2025 | ||||||||||||||||
58 | Loan | GSMC | Midtown Village | 12 | 120 | 120 | 360 | 360 | 4/21/2015 | 6 | 6/6/2015 | 5/6/2016 | 6/6/2016 | |||||||||||||||
59 | Loan | 53, 54 | CCRE | Butler Square | 120 | 120 | 120 | 0 | 0 | 4/15/2015 | 6 | 6/6/2015 | 5/6/2025 | |||||||||||||||
60 | Loan | SMF I | Lansing East Self Storage | 58 | 120 | 118 | 360 | 360 | 3/3/2015 | 6 | 4/6/2015 | 3/6/2020 | 4/6/2020 | |||||||||||||||
61 | Loan | CCRE | San Clemente Retail | 0 | 120 | 119 | 360 | 359 | 4/1/2015 | 6 | 5/6/2015 | 5/6/2015 | ||||||||||||||||
62 | Loan | 55 | SMF I | Vidalia Central Shopping Center | 35 | 120 | 119 | 360 | 360 | 4/1/2015 | 6 | 5/6/2015 | 4/6/2018 | 5/6/2018 | ||||||||||||||
63 | Loan | SMF I | Orion Self Storage | 58 | 120 | 118 | 360 | 360 | 3/3/2015 | 6 | 4/6/2015 | 3/6/2020 | 4/6/2020 | |||||||||||||||
64 | Loan | GSMC | Southwood Village Shopping Center | 24 | 120 | 120 | 360 | 360 | 4/21/2015 | 6 | 6/6/2015 | 5/6/2017 | 6/6/2017 | |||||||||||||||
65 | Loan | SMF I | Novi Self Storage | 58 | 120 | 118 | 360 | 360 | 3/3/2015 | 6 | 4/6/2015 | 3/6/2020 | 4/6/2020 | |||||||||||||||
66 | Loan | CGMRC | Metrocenter Retail | 0 | 120 | 120 | 360 | 360 | 4/24/2015 | 6 | 6/6/2015 | 6/6/2015 | ||||||||||||||||
67 | Loan | 13, 56 | GSMC | Hampton Inn Niceville | 0 | 120 | 119 | 360 | 359 | 3/26/2015 | 6 | 5/6/2015 | 5/6/2015 | |||||||||||||||
68 | Loan | SMF I | Albemarle Square | 0 | 120 | 119 | 360 | 359 | 3/27/2015 | 6 | 5/6/2015 | 5/6/2015 | ||||||||||||||||
69 | Loan | SMF I | Clark Street Industrial | 0 | 132 | 130 | 132 | 130 | 3/3/2015 | 6 | 4/6/2015 | 4/6/2015 | ||||||||||||||||
70 | Loan | CCRE | Pheasant Run Apartments | 0 | 120 | 120 | 360 | 360 | 4/22/2015 | 6 | 6/6/2015 | 6/6/2015 | ||||||||||||||||
71 | Loan | 57, 58 | CCRE | Ruschmeyer’s Montauk | 0 | 60 | 60 | 300 | 300 | 5/1/2015 | 6 | 6/6/2015 | 6/6/2015 | |||||||||||||||
72 | Loan | 59 | CGMRC | Wyndham Hill Apartments | 35 | 120 | 119 | 360 | 360 | 3/31/2015 | 6 | 5/6/2015 | 4/6/2018 | 5/6/2018 | ||||||||||||||
73 | Loan | CGMRC | Food Lion - Ocean View | 0 | 120 | 120 | 240 | 240 | 4/10/2015 | 6 | 6/6/2015 | 6/6/2015 | ||||||||||||||||
74 | Loan | SMF I | Southland Village Shopping Center | 0 | 120 | 119 | 360 | 359 | 3/27/2015 | 6 | 5/6/2015 | 5/6/2015 | ||||||||||||||||
75 | Loan | SMF I | 306-308 East 149th Street | 0 | 120 | 119 | 360 | 359 | 3/11/2015 | 6 | 5/6/2015 | 5/6/2015 | ||||||||||||||||
76 | Loan | SMF I | Northside Indy Medical Center | 0 | 120 | 119 | 360 | 359 | 3/31/2015 | 6 | 5/6/2015 | 5/6/2015 | ||||||||||||||||
77 | Loan | CCRE | North View Manor MHP | 0 | 120 | 120 | 360 | 360 | 4/28/2015 | 6 | 6/6/2015 | 6/6/2015 | ||||||||||||||||
78 | Loan | CGMRC | Food Lion - Circle Plaza | 0 | 120 | 120 | 240 | 240 | 4/10/2015 | 6 | 6/6/2015 | 6/6/2015 | ||||||||||||||||
79 | Loan | CGMRC | Glenridge Point Shopping Center | 0 | 120 | 120 | 300 | 300 | 4/10/2015 | 6 | 6/6/2015 | 6/6/2015 | ||||||||||||||||
80 | Loan | MC-FiveMile | Village Place Apartments | 0 | 60 | 59 | 330 | 329 | 3/13/2015 | 6 | 5/6/2015 | 5/6/2015 | ||||||||||||||||
81 | Loan | MC-FiveMile | Country Hills Estates | 0 | 120 | 120 | 360 | 360 | 4/24/2015 | 6 | 6/6/2015 | 6/6/2015 | ||||||||||||||||
82 | Loan | CGMRC | 4600 Sheridan Street | 120 | 120 | 120 | 0 | 0 | 4/16/2015 | 6 | 6/6/2015 | 5/6/2025 | ||||||||||||||||
83 | Loan | CGMRC | Roaring Fork Mobile Home Park | 0 | 60 | 59 | 360 | 359 | 3/13/2015 | 6 | 5/6/2015 | 5/6/2015 | ||||||||||||||||
84 | Loan | MC-FiveMile | Kimberly Square | 0 | 120 | 120 | 360 | 360 | 4/29/2015 | 6 | 6/6/2015 | 6/6/2015 | ||||||||||||||||
85 | Loan | SMF I | Ypsilanti Self Storage | 58 | 120 | 118 | 360 | 360 | 3/3/2015 | 6 | 4/6/2015 | 3/6/2020 | 4/6/2020 | |||||||||||||||
86 | Loan | 60 | SMF I | North Lake Tahoe Self Storage | 24 | 120 | 120 | 360 | 360 | 4/9/2015 | 6 | 6/6/2015 | 5/6/2017 | 6/6/2017 | ||||||||||||||
87 | Loan | GSMC | Walgreens Cary | 0 | 120 | 120 | 240 | 240 | 4/15/2015 | 6 | 6/6/2015 | 6/6/2015 | ||||||||||||||||
88 | Loan | SMF I | Lansing West Self Storage | 58 | 120 | 118 | 360 | 360 | 3/3/2015 | 6 | 4/6/2015 | 3/6/2020 | 4/6/2020 | |||||||||||||||
89 | Loan | 61 | CGMRC | Forest Avenue Apartments | 0 | 120 | 119 | 360 | 359 | 3/31/2015 | 6 | 5/6/2015 | 5/6/2015 |
A-15
GSMS 2015-GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Maturity Date / ARD | ARD (Yes / No) | Final Maturity Date | Grace Period- Late Fee | Grace Period- Default | |||||||||
1 | Loan | 8, 9, 10, 11, 12 | GSMC | Dallas Market Center | 5/6/2025 | No | 5 days grace, one time only | 5 days grace, one time only | ||||||||||
2 | Loan | 13, 14, 15 | GSMC | Selig Office Portfolio | 4/6/2025 | No | 0 | 0 | ||||||||||
2.01 | Property | 16 | 1000 Second Avenue | |||||||||||||||
2.02 | Property | 17, 13 | 2901 Third Avenue | |||||||||||||||
2.03 | Property | 3101 Western Avenue | ||||||||||||||||
2.04 | Property | 18 | 300 Elliott Avenue West | |||||||||||||||
2.05 | Property | 19, 13 | 3131 Elliott Avenue | |||||||||||||||
2.06 | Property | 13 | 2615 Fourth Avenue | |||||||||||||||
2.07 | Property | 190 Queen Anne Avenue North | ||||||||||||||||
2.08 | Property | 20, 13 | 200 First Avenue West | |||||||||||||||
2.09 | Property | 18 West Mercer Street | ||||||||||||||||
3 | Loan | 13 | GSMC | Worthington Renaissance Fort Worth | 5/6/2025 | No | 3 days grace, once per trailing 12-month period | 3 days grace, once per trailing 12-month period | ||||||||||
4 | Loan | 21, 22, 23, 24 | CGMRC | Courtyard by Marriott Portfolio | 4/6/2020 | No | 0 | 0 | ||||||||||
4.01 | Property | Courtyard Larkspur Landing Marin County | ||||||||||||||||
4.02 | Property | Courtyard San Mateo Foster City | ||||||||||||||||
4.03 | Property | Courtyard San Jose Cupertino | ||||||||||||||||
4.04 | Property | Courtyard Boulder | ||||||||||||||||
4.05 | Property | Courtyard Los Angeles Hacienda Heights | ||||||||||||||||
4.06 | Property | Courtyard Seattle South Center | ||||||||||||||||
4.07 | Property | Courtyard Rye | ||||||||||||||||
4.08 | Property | Courtyard Nashville Airport | ||||||||||||||||
4.09 | Property | Courtyard Los Angeles Torrance Palos Verdes | ||||||||||||||||
4.10 | Property | Courtyard St. Louis Creve Coeur | ||||||||||||||||
4.11 | Property | Courtyard Portland Beaverton | ||||||||||||||||
4.12 | Property | Courtyard Palm Springs | ||||||||||||||||
4.13 | Property | Courtyard Charlotte South Park | ||||||||||||||||
4.14 | Property | Courtyard Norwalk | ||||||||||||||||
4.15 | Property | Courtyard Detroit Metro Airport | ||||||||||||||||
4.16 | Property | Courtyard Chicago Waukegan Gurnee | ||||||||||||||||
4.17 | Property | Courtyard Atlanta Perimeter Center | ||||||||||||||||
4.18 | Property | Courtyard Denver Tech Center | ||||||||||||||||
4.19 | Property | Courtyard Ft. Lauderdale Plantation | ||||||||||||||||
4.20 | Property | Courtyard Lincroft Red Bank | ||||||||||||||||
4.21 | Property | Courtyard Chicago Highland Park | ||||||||||||||||
4.22 | Property | Courtyard Raleigh Cary | ||||||||||||||||
4.23 | Property | Courtyard Charlottesville North | ||||||||||||||||
4.24 | Property | Courtyard Detroit Livonia | ||||||||||||||||
4.25 | Property | Courtyard Birmingham Homewood | ||||||||||||||||
4.26 | Property | Courtyard West Palm Beach | ||||||||||||||||
4.27 | Property | Courtyard New Haven Wallingford | ||||||||||||||||
4.28 | Property | Courtyard Chicago Oakbrook Terrace | ||||||||||||||||
4.29 | Property | Courtyard Kansas City Overland Park Metcalf | ||||||||||||||||
4.30 | Property | Courtyard Boston Andover | ||||||||||||||||
4.31 | Property | Courtyard Minneapolis St Paul Airport | ||||||||||||||||
4.32 | Property | Courtyard Dallas Plano Parkway | ||||||||||||||||
4.33 | Property | Courtyard Bakersfield | ||||||||||||||||
4.34 | Property | Courtyard Denver Stapleton | ||||||||||||||||
4.35 | Property | Courtyard Rockford | ||||||||||||||||
4.36 | Property | Courtyard Greenville Haywood Mall | ||||||||||||||||
4.37 | Property | Courtyard Chicago Lincolnshire | ||||||||||||||||
4.38 | Property | Courtyard Indianapolis Castleton | ||||||||||||||||
4.39 | Property | Courtyard St. Louis Westport Plaza | ||||||||||||||||
4.40 | Property | Courtyard San Antonio Downtown Market Square | ||||||||||||||||
4.41 | Property | Courtyard Silver Spring North | ||||||||||||||||
4.42 | Property | Courtyard Lexington North | ||||||||||||||||
4.43 | Property | Courtyard Tampa Westshore | ||||||||||||||||
4.44 | Property | Courtyard Chicago Deerfield | ||||||||||||||||
4.45 | Property | Courtyard St. Petersburg Clearwater | ||||||||||||||||
4.46 | Property | Courtyard Toledo Airport Holland | ||||||||||||||||
4.47 | Property | Courtyard Phoenix Mesa | ||||||||||||||||
4.48 | Property | Courtyard Atlanta Airport South | ||||||||||||||||
4.49 | Property | Courtyard Oklahoma City Airport | ||||||||||||||||
4.50 | Property | Courtyard Memphis Airport | ||||||||||||||||
4.51 | Property | Courtyard Annapolis | ||||||||||||||||
4.52 | Property | Courtyard Manassas | ||||||||||||||||
4.53 | Property | Courtyard Little Rock | ||||||||||||||||
4.54 | Property | Courtyard Ft. Myers | ||||||||||||||||
4.55 | Property | Courtyard Atlanta Gwinnett Mall | ||||||||||||||||
4.56 | Property | Courtyard Chicago Arlington Heights South | ||||||||||||||||
4.57 | Property | Courtyard Dallas Richardson at Spring Valley | ||||||||||||||||
4.58 | Property | Courtyard Huntsville | ||||||||||||||||
4.59 | Property | Courtyard Birmingham Hoover | ||||||||||||||||
4.60 | Property | Courtyard Phoenix North Metrocenter | ||||||||||||||||
4.61 | Property | Courtyard Tucson Airport | ||||||||||||||||
4.62 | Property | Courtyard Dayton South Mall |
A-16
GSMS 2015-GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Maturity Date / ARD | ARD (Yes / No) | Final Maturity Date | Grace Period- Late Fee | Grace Period- Default | |||||||||
4.63 | Property | Courtyard Philadelphia Devon | ||||||||||||||||
4.64 | Property | Courtyard Fresno | ||||||||||||||||
4.65 | Property | Courtyard Poughkeepsie | ||||||||||||||||
5 | Loan | 25, 26, 27 | CGMRC | Bank of America Plaza | 5/6/2025 | No | 0 | 0 | ||||||||||
6 | Loan | 13 | GSMC | Bakery Living | 10/6/2024 | No | 0 | 0 | ||||||||||
7 | Loan | 28 | MC-FiveMile | Midwest Multifamily Portfolio | 4/6/2025 | Yes | 4/6/2045 | 0 | 0 | |||||||||
7.01 | Property | Sunnydale Estates | ||||||||||||||||
7.02 | Property | Georgetown Village | ||||||||||||||||
7.03 | Property | Hunters Ridge | ||||||||||||||||
7.04 | Property | Miracle Manor | ||||||||||||||||
7.05 | Property | Abbey Run | ||||||||||||||||
8 | Loan | 13, 29, 30 | SMF I | Hilton Scotts Valley | 3/6/2025 | No | 0 | 0 | ||||||||||
9 | Loan | CGMRC | 311 California Street | 4/6/2025 | No | 0 | 0 | |||||||||||
10 | Loan | 31 | CGMRC | Northern Lights Shopping Center | 5/6/2025 | No | 5 | 0 | ||||||||||
11 | Loan | CGMRC | 1035 Market Street | 4/6/2020 | No | 0 | 0 | |||||||||||
12 | Loan | 32 | CGMRC | 170 Broadway | 4/6/2025 | No | 0 | 0 | ||||||||||
13 | Loan | 13, 33, 34, 35, 36 | CGMRC | Hampton Inn - Albany | 5/6/2025 | No | 0 | 0 | ||||||||||
14 | Loan | 37 | CGMRC | 132-40 Metropolitan Avenue | 5/6/2025 | No | 0 | 0 | ||||||||||
15 | Loan | 13, 38, 39 | GSMC | Hampton Inn & Suites Destin | 4/6/2025 | No | 0 | 0 | ||||||||||
16 | Loan | CGMRC | �� | Ocean Dorado | 4/6/2025 | No | 0 | 0 | ||||||||||
17 | Loan | CGMRC | Century Park West Apartments | 4/6/2025 | No | 0 | 0 | |||||||||||
18 | Loan | CCRE | ART Florida & Ohio MF Portfolio I | 4/6/2025 | No | 0 | 0 | |||||||||||
18.01 | Property | High Points | ||||||||||||||||
18.02 | Property | Daniel Court | ||||||||||||||||
18.03 | Property | Blueberry Hill | ||||||||||||||||
18.04 | Property | Manchester | ||||||||||||||||
18.05 | Property | Hickory Mill | ||||||||||||||||
19 | Loan | CCRE | Aria on L | 5/6/2025 | No | 0 | 0 | |||||||||||
20 | Loan | CCRE | River Drive III | 5/6/2025 | No | 0 | 0 | |||||||||||
21 | Loan | 13 | CGMRC | Clinton Place Apartments | 4/6/2025 | No | 0 | 0 | ||||||||||
22 | Loan | 13, 40 | GSMC | Plaza de Santa Fe | 4/6/2025 | No | 0 | 0 | ||||||||||
23 | Loan | CGMRC | EZ Storage Marina Del Rey | 5/6/2025 | No | 0 | 0 | |||||||||||
24 | Loan | CGMRC | Cottages at Hefner | 4/6/2025 | No | 0 | 0 | |||||||||||
25 | Loan | 41 | MC-FiveMile | Bavarian Woods | 4/6/2025 | Yes | 4/6/2045 | 0 | 0 | |||||||||
26 | Loan | 42 | SMF I | Crossroads Marketplace | 5/6/2025 | No | 0 | 0 | ||||||||||
27 | Loan | CGMRC | Lowe’s Multi State Portfolio | 5/6/2025 | No | 0 | 0 | |||||||||||
27.01 | Property | Lowe’s Middletown OH | ||||||||||||||||
27.02 | Property | Lowe’s Terre Haute IN | ||||||||||||||||
28 | Loan | 13 | CGMRC | Century Lake Apartments | 5/6/2025 | No | 0 | 0 | ||||||||||
29 | Loan | 13 | CGMRC | Holiday Inn Express & Suites - New Orleans Airport South | 3/6/2025 | No | 0 | 0 | ||||||||||
30 | Loan | 43 | CGMRC | River Drive Apartments | 4/6/2025 | No | 0 | 0 | ||||||||||
31 | Loan | 44, 45 | MC-FiveMile | Ishihama Portfolio | 3/6/2025 | No | 0 | 0 | ||||||||||
31.01 | Property | Walgreens Jefferson | ||||||||||||||||
31.02 | Property | Town Center Square | ||||||||||||||||
31.03 | Property | Sunset Station | ||||||||||||||||
31.04 | Property | Arby’s Portfolio - Saginaw, MI | ||||||||||||||||
31.05 | Property | Arby’s Portfolio - Port Huron, MI | ||||||||||||||||
32 | Loan | MC-FiveMile | Birney Portfolio - Sun Blossom Mountain | 5/6/2025 | No | 0 | 0 | |||||||||||
33 | Loan | CGMRC | Germantown Plaza | 4/6/2020 | No | 0 | 0 | |||||||||||
34 | Loan | MC-FiveMile | Birney Portfolio - Sun Blossom Gardens & The Westbriar | 5/6/2025 | No | 0 | 0 | |||||||||||
34.01 | Property | Sun Blossom Gardens | ||||||||||||||||
34.02 | Property | The Westbriar | ||||||||||||||||
35 | Loan | 46 | SMF I | Westridge Self Storage | 3/6/2025 | No | 0 | 0 | ||||||||||
36 | Loan | 13, 46 | SMF I | Highway 92 Self Storage | 3/6/2025 | No | 0 | 0 | ||||||||||
37 | Loan | MC-FiveMile | Brays Village Apartments | 5/6/2025 | No | 0 | 0 | |||||||||||
38 | Loan | CCRE | Copley Center | 5/6/2025 | No | 0 | 0 | |||||||||||
39 | Loan | MC-FiveMile | GSL Portfolio | 5/6/2025 | No | 10 | 0 | |||||||||||
39.01 | Property | Clinton Drive | ||||||||||||||||
39.02 | Property | 1700 South Sam Houston Parkway West |
A-17
GSMS 2015-GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Maturity Date / ARD | ARD (Yes / No) | Final Maturity Date | Grace Period- Late Fee | Grace Period- Default | |||||||||
39.03 | Property | 801 Georgia Avenue | ||||||||||||||||
40 | Loan | CCRE | New Boston Village Retail | 4/6/2025 | No | 0 | 0 | |||||||||||
41 | Loan | GSMC | Timberhills Shopping Center | 5/6/2025 | No | 0 | 0 | |||||||||||
42 | Loan | 47 | GSMC | Crestwood Whitewood Apartments Portfolio | 4/6/2020 | No | 0 | 0 | ||||||||||
42.01 | Property | Crestwood Apartments | ||||||||||||||||
42.02 | Property | Whitewood Apartments | ||||||||||||||||
43 | Loan | CGMRC | Serenity Apartments at Silver Springs | 4/6/2025 | No | 0 | 0 | |||||||||||
44 | Loan | GSMC | Traditions at Slate Ridge | 5/6/2025 | No | 0 | 0 | |||||||||||
45 | Loan | CCRE | Chadwick & Grayson | 4/6/2025 | No | 0 | 0 | |||||||||||
46 | Loan | CCRE | Wesleyan Park Plaza | 4/6/2025 | No | 0 | 0 | |||||||||||
47 | Loan | 48 | CGMRC | Glendora Marketplace | 3/6/2025 | No | 0 | 0 | ||||||||||
48 | Loan | 49 | GSMC | At Home and Dollar Tree | 5/6/2025 | No | 0 | 0 | ||||||||||
49 | Loan | CCRE | City Lofts | 4/6/2025 | No | 0 | 0 | |||||||||||
50 | Loan | CCRE | Stony Brook MHP | 5/6/2025 | No | 0 | 0 | |||||||||||
51 | Loan | 50 | CCRE | Diagonal Marketplace | 5/6/2025 | No | 0 | 0 | ||||||||||
52 | Loan | MC-FiveMile | 6001 Stonewood Drive | 3/6/2025 | No | 0 | 0 | |||||||||||
53 | Loan | 51 | SMF I | Shops of Walterboro | 5/6/2025 | No | 0 | 0 | ||||||||||
54 | Loan | SMF I | Joshua Village Shopping Center | 4/6/2025 | No | 0 | 0 | |||||||||||
55 | Loan | 52 | CCRE | Club Commons II | 5/6/2025 | No | 0 | 0 | ||||||||||
56 | Loan | SMF I | Pocalla Springs Apartments | 4/6/2025 | No | 0 | 0 | |||||||||||
57 | Loan | CCRE | Alex City Marketplace | 4/6/2025 | No | 0 | 0 | |||||||||||
58 | Loan | GSMC | Midtown Village | 5/6/2025 | No | 0 | 0 | |||||||||||
59 | Loan | 53, 54 | CCRE | Butler Square | 5/6/2025 | No | 0 | 0 | ||||||||||
60 | Loan | SMF I | Lansing East Self Storage | 3/6/2025 | No | 0 | 0 | |||||||||||
61 | Loan | CCRE | San Clemente Retail | 4/6/2025 | No | 0 | 0 | |||||||||||
62 | Loan | 55 | SMF I | Vidalia Central Shopping Center | 4/6/2025 | No | 0 | 0 | ||||||||||
63 | Loan | SMF I | Orion Self Storage | 3/6/2025 | No | 0 | 0 | |||||||||||
64 | Loan | GSMC | Southwood Village Shopping Center | 5/6/2025 | No | 0 | 0 | |||||||||||
65 | Loan | SMF I | Novi Self Storage | 3/6/2025 | No | 0 | 0 | |||||||||||
66 | Loan | CGMRC | Metrocenter Retail | 5/6/2025 | No | 0 | 0 | |||||||||||
67 | Loan | 13, 56 | GSMC | Hampton Inn Niceville | 4/6/2025 | No | 0 | 0 | ||||||||||
68 | Loan | SMF I | Albemarle Square | 4/6/2025 | No | 0 | 0 | |||||||||||
69 | Loan | SMF I | Clark Street Industrial | 3/6/2026 | No | 0 | 0 | |||||||||||
70 | Loan | CCRE | Pheasant Run Apartments | 5/6/2025 | No | 0 | 0 | |||||||||||
71 | Loan | 57, 58 | CCRE | Ruschmeyer’s Montauk | 5/6/2020 | No | 0 | 0 | ||||||||||
72 | Loan | 59 | CGMRC | Wyndham Hill Apartments | 4/6/2025 | No | 0 | 0 | ||||||||||
73 | Loan | CGMRC | Food Lion - Ocean View | 5/6/2025 | No | 0 | 0 | |||||||||||
74 | Loan | SMF I | Southland Village Shopping Center | 4/6/2025 | No | 0 | 0 | |||||||||||
75 | Loan | SMF I | 306-308 East 149th Street | 4/6/2025 | No | 0 | 0 | |||||||||||
76 | Loan | SMF I | Northside Indy Medical Center | 4/6/2025 | No | 0 | 0 | |||||||||||
77 | Loan | CCRE | North View Manor MHP | 5/6/2025 | No | 0 | 0 | |||||||||||
78 | Loan | CGMRC | Food Lion - Circle Plaza | 5/6/2025 | No | 0 | 0 | |||||||||||
79 | Loan | CGMRC | Glenridge Point Shopping Center | 5/6/2025 | No | 0 | 0 | |||||||||||
80 | Loan | MC-FiveMile | Village Place Apartments | 4/6/2020 | No | 0 | 0 | |||||||||||
81 | Loan | MC-FiveMile | Country Hills Estates | 5/6/2025 | No | 0 | 0 | |||||||||||
82 | Loan | CGMRC | 4600 Sheridan Street | 5/6/2025 | No | 0 | 0 | |||||||||||
83 | Loan | CGMRC | Roaring Fork Mobile Home Park | 4/6/2020 | No | 0 | 0 | |||||||||||
84 | Loan | MC-FiveMile | Kimberly Square | 5/6/2025 | No | 0 | 0 | |||||||||||
85 | Loan | SMF I | Ypsilanti Self Storage | 3/6/2025 | No | 0 | 0 | |||||||||||
86 | Loan | 60 | SMF I | North Lake Tahoe Self Storage | 5/6/2025 | No | 0 | 0 | ||||||||||
87 | Loan | GSMC | Walgreens Cary | 5/6/2025 | No | 15 | 0 | |||||||||||
88 | Loan | SMF I | Lansing West Self Storage | 3/6/2025 | No | 0 | 0 | |||||||||||
89 | Loan | 61 | CGMRC | Forest Avenue Apartments | 4/6/2025 | No | 0 | 0 |
A-18
GSMS 2015-GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Prepayment Provision (3) | 2012 EGI ($) | 2012 Expenses ($) | 2012 NOI ($) | 2013 EGI ($) | 2013 Expenses ($) | 2013 NOI ($) | 2014 EGI ($) | ||||||||||||
1 | Loan | 8, 9, 10, 11, 12 | GSMC | Dallas Market Center | Lockout/24_Defeasance/92_0%/4 | 61,705,096 | 30,976,915 | 30,728,181 | 62,837,850 | 31,005,176 | 31,832,674 | 64,714,008 | ||||||||||||
2 | Loan | 13, 14, 15 | GSMC | Selig Office Portfolio | Lockout/25_Defeasance/91_0%/4 | 39,509,460 | 12,267,650 | 27,241,810 | 43,169,757 | 12,489,151 | 30,680,606 | 43,943,344 | ||||||||||||
2.01 | Property | 16 | 1000 Second Avenue | 13,324,992 | 3,969,000 | 9,355,992 | 13,797,754 | 4,095,615 | 9,702,139 | 14,046,111 | ||||||||||||||
2.02 | Property | 17, 13 | 2901 Third Avenue | 7,572,447 | 1,808,766 | 5,763,681 | 7,755,750 | 1,843,866 | 5,911,884 | 7,740,134 | ||||||||||||||
2.03 | Property | 3101 Western Avenue | 2,366,959 | 1,206,845 | 1,160,114 | 4,753,342 | 1,289,419 | 3,463,923 | 5,283,281 | |||||||||||||||
2.04 | Property | 18 | 300 Elliott Avenue West | 5,272,702 | 1,555,687 | 3,717,015 | 5,392,337 | 1,614,432 | 3,777,905 | 5,407,266 | ||||||||||||||
2.05 | Property | 19, 13 | 3131 Elliott Avenue | 5,016,763 | 1,645,380 | 3,371,383 | 5,195,912 | 1,711,407 | 3,484,505 | 5,128,485 | ||||||||||||||
2.06 | Property | 13 | 2615 Fourth Avenue | 2,701,086 | 853,133 | 1,847,953 | 3,029,651 | 854,929 | 2,174,722 | 3,182,810 | ||||||||||||||
2.07 | Property | 190 Queen Anne Avenue North | 1,392,503 | 570,004 | 822,499 | 1,687,937 | 509,285 | 1,178,653 | 1,782,005 | |||||||||||||||
2.08 | Property | 20, 13 | 200 First Avenue West | 1,052,643 | 357,682 | 694,961 | 720,204 | 275,850 | 444,354 | 567,513 | ||||||||||||||
2.09 | Property | 18 West Mercer Street | 809,365 | 301,152 | 508,213 | 836,869 | 294,348 | 542,520 | 805,740 | |||||||||||||||
3 | Loan | 13 | GSMC | Worthington Renaissance Fort Worth | Lockout/24_Defeasance/92_0%/4 | 31,980,344 | 22,661,971 | 9,318,373 | 32,837,133 | 22,863,089 | 9,974,043 | 36,205,957 | ||||||||||||
4 | Loan | 21, 22, 23, 24 | CGMRC | Courtyard by Marriott Portfolio | Lockout/25_Defeasance/30_0%/5 | 262,282,851 | 186,182,235 | 76,100,616 | 278,415,705 | 193,715,998 | 84,699,708 | 307,888,285 | ||||||||||||
4.01 | Property | Courtyard Larkspur Landing Marin County | 6,580,578 | 4,032,740 | 2,547,838 | 7,597,725 | 4,352,542 | 3,245,183 | 8,749,589 | |||||||||||||||
4.02 | Property | Courtyard San Mateo Foster City | 7,277,782 | 3,732,516 | 3,545,266 | 7,789,900 | 3,847,481 | 3,942,419 | 8,656,953 | |||||||||||||||
4.03 | Property | Courtyard San Jose Cupertino | 6,986,536 | 4,205,332 | 2,781,205 | 7,112,032 | 4,266,968 | 2,845,063 | 8,162,602 | |||||||||||||||
4.04 | Property | Courtyard Boulder | 5,836,471 | 3,120,063 | 2,716,408 | 6,281,239 | 3,345,420 | 2,935,818 | 7,251,279 | |||||||||||||||
4.05 | Property | Courtyard Los Angeles Hacienda Heights | 4,893,669 | 3,134,232 | 1,759,437 | 5,332,361 | 3,283,549 | 2,048,812 | 6,079,923 | |||||||||||||||
4.06 | Property | Courtyard Seattle South Center | 5,695,922 | 3,431,177 | 2,264,746 | 5,920,521 | 3,602,244 | 2,318,277 | 6,473,546 | |||||||||||||||
4.07 | Property | Courtyard Rye | 5,886,597 | 3,693,531 | 2,193,066 | 6,282,137 | 4,116,305 | 2,165,832 | 6,694,148 | |||||||||||||||
4.08 | Property | Courtyard Nashville Airport | 4,793,950 | 2,984,279 | 1,809,671 | 5,271,278 | 3,183,621 | 2,087,657 | 6,178,137 | |||||||||||||||
4.09 | Property | Courtyard Los Angeles Torrance Palos Verdes | 5,021,199 | 3,261,008 | 1,760,191 | 5,150,375 | 3,292,974 | 1,857,401 | 5,854,521 | |||||||||||||||
4.10 | Property | Courtyard St. Louis Creve Coeur | 4,237,470 | 2,810,454 | 1,427,015 | 4,657,476 | 3,080,063 | 1,577,413 | 5,262,882 | |||||||||||||||
4.11 | Property | Courtyard Portland Beaverton | 4,284,111 | 2,882,763 | 1,401,348 | 4,711,365 | 2,925,204 | 1,786,161 | 4,785,829 | |||||||||||||||
4.12 | Property | Courtyard Palm Springs | 4,015,693 | 2,687,656 | 1,328,037 | 4,334,675 | 2,887,123 | 1,447,551 | 5,073,782 | |||||||||||||||
4.13 | Property | Courtyard Charlotte South Park | 5,041,437 | 3,174,699 | 1,866,738 | 5,274,003 | 3,160,448 | 2,113,555 | 5,744,371 | |||||||||||||||
4.14 | Property | Courtyard Norwalk | 5,716,699 | 4,020,091 | 1,696,608 | 5,607,239 | 3,988,896 | 1,618,343 | 6,340,114 | |||||||||||||||
4.15 | Property | Courtyard Detroit Metro Airport | 3,973,548 | 2,921,780 | 1,051,768 | 4,113,067 | 2,991,304 | 1,121,763 | 4,756,232 | |||||||||||||||
4.16 | Property | Courtyard Chicago Waukegan Gurnee | 4,411,864 | 2,910,176 | 1,501,688 | 4,663,316 | 3,115,620 | 1,547,697 | 5,059,432 | |||||||||||||||
4.17 | Property | Courtyard Atlanta Perimeter Center | 4,016,389 | 2,708,739 | 1,307,650 | 4,255,068 | 2,854,564 | 1,400,504 | 4,917,649 | |||||||||||||||
4.18 | Property | Courtyard Denver Tech Center | 3,801,519 | 2,645,270 | 1,156,249 | 4,262,295 | 2,881,793 | 1,380,502 | 4,552,906 | |||||||||||||||
4.19 | Property | Courtyard Ft. Lauderdale Plantation | 3,720,853 | 2,866,045 | 854,808 | 4,150,193 | 2,960,497 | 1,189,696 | 4,926,094 | |||||||||||||||
4.20 | Property | Courtyard Lincroft Red Bank | 5,352,411 | 3,628,065 | 1,724,346 | 5,469,172 | 3,697,151 | 1,772,020 | 5,217,122 | |||||||||||||||
4.21 | Property | Courtyard Chicago Highland Park | 3,385,081 | 2,383,103 | 1,001,978 | 3,966,095 | 2,596,410 | 1,369,686 | 4,204,150 | |||||||||||||||
4.22 | Property | Courtyard Raleigh Cary | 4,005,946 | 2,755,478 | 1,250,468 | 4,043,941 | 2,736,286 | 1,307,655 | 4,265,976 | |||||||||||||||
4.23 | Property | Courtyard Charlottesville North | 4,735,669 | 3,154,977 | 1,580,692 | 4,457,542 | 2,929,844 | 1,527,698 | 4,587,603 | |||||||||||||||
4.24 | Property | Courtyard Detroit Livonia | 3,802,268 | 2,668,192 | 1,134,076 | 4,247,691 | 2,853,824 | 1,393,867 | 4,644,991 | |||||||||||||||
4.25 | Property | Courtyard Birmingham Homewood | 3,954,406 | 2,646,250 | 1,308,156 | 4,296,531 | 2,789,536 | 1,506,995 | 4,403,515 | |||||||||||||||
4.26 | Property | Courtyard West Palm Beach | 2,876,588 | 2,405,127 | 471,461 | 3,913,382 | 2,974,470 | 938,912 | 4,623,340 | |||||||||||||||
4.27 | Property | Courtyard New Haven Wallingford | 4,266,016 | 3,031,299 | 1,234,717 | 4,529,017 | 3,147,008 | 1,382,009 | 4,956,781 | |||||||||||||||
4.28 | Property | Courtyard Chicago Oakbrook Terrace | 4,070,011 | 2,877,942 | 1,192,069 | 4,029,790 | 2,897,096 | 1,132,693 | 4,624,846 | |||||||||||||||
4.29 | Property | Courtyard Kansas City Overland Park Metcalf | 3,347,367 | 2,569,267 | 778,100 | 3,946,291 | 2,767,942 | 1,178,348 | 4,247,360 | |||||||||||||||
4.30 | Property | Courtyard Boston Andover | 3,948,127 | 2,888,113 | 1,060,014 | 4,241,857 | 3,080,647 | 1,161,210 | 4,793,276 | |||||||||||||||
4.31 | Property | Courtyard Minneapolis St Paul Airport | 4,010,406 | 3,193,657 | 816,750 | 4,459,303 | 3,316,477 | 1,142,827 | 4,680,455 | |||||||||||||||
4.32 | Property | Courtyard Dallas Plano Parkway | 3,798,305 | 2,682,772 | 1,115,533 | 4,037,220 | 2,874,847 | 1,162,373 | 4,607,304 | |||||||||||||||
4.33 | Property | Courtyard Bakersfield | 3,645,852 | 2,586,027 | 1,059,826 | 3,969,740 | 2,678,311 | 1,291,429 | 4,456,164 | |||||||||||||||
4.34 | Property | Courtyard Denver Stapleton | 3,103,960 | 2,146,574 | 957,385 | 3,425,711 | 2,350,734 | 1,074,977 | 3,899,639 | |||||||||||||||
4.35 | Property | Courtyard Rockford | 3,698,212 | 2,836,627 | 861,586 | 3,600,254 | 2,548,236 | 1,052,017 | 3,846,109 | |||||||||||||||
4.36 | Property | Courtyard Greenville Haywood Mall | 3,096,356 | 2,393,880 | 702,475 | 3,831,289 | 2,635,035 | 1,196,253 | 4,215,857 | |||||||||||||||
4.37 | Property | Courtyard Chicago Lincolnshire | 3,673,195 | 2,738,066 | 935,129 | 3,766,964 | 2,740,099 | 1,026,866 | 4,118,325 | |||||||||||||||
4.38 | Property | Courtyard Indianapolis Castleton | 3,027,253 | 2,254,653 | 772,599 | 3,328,911 | 2,412,959 | 915,953 | 3,733,440 | |||||||||||||||
4.39 | Property | Courtyard St. Louis Westport Plaza | 3,473,534 | 2,615,944 | 857,590 | 4,001,027 | 2,823,686 | 1,177,341 | 4,199,797 | |||||||||||||||
4.40 | Property | Courtyard San Antonio Downtown Market Square | 3,835,657 | 2,958,490 | 877,167 | 3,963,756 | 2,999,078 | 964,678 | 4,489,958 | |||||||||||||||
4.41 | Property | Courtyard Silver Spring North | 4,041,582 | 3,166,993 | 874,589 | 3,846,730 | 3,054,498 | 792,232 | 4,476,179 | |||||||||||||||
4.42 | Property | Courtyard Lexington North | 3,420,856 | 2,502,460 | 918,397 | 3,434,068 | 2,432,609 | 1,001,460 | 3,770,866 | |||||||||||||||
4.43 | Property | Courtyard Tampa Westshore | 4,536,080 | 3,506,238 | 1,029,842 | 4,516,242 | 3,587,040 | 929,202 | 5,304,740 | |||||||||||||||
4.44 | Property | Courtyard Chicago Deerfield | 3,486,175 | 2,735,943 | 750,231 | 3,631,460 | 2,764,354 | 867,106 | 3,786,467 | |||||||||||||||
4.45 | Property | Courtyard St. Petersburg Clearwater | 3,870,422 | 2,828,776 | 1,041,646 | 3,845,945 | 2,946,346 | 899,599 | 4,567,489 | |||||||||||||||
4.46 | Property | Courtyard Toledo Airport Holland | 3,110,793 | 2,329,042 | 781,750 | 3,731,960 | 2,610,209 | 1,121,751 | 3,874,291 | |||||||||||||||
4.47 | Property | Courtyard Phoenix Mesa | 2,456,751 | 2,013,949 | 442,802 | 2,601,784 | 2,218,666 | 383,117 | 3,458,464 | |||||||||||||||
4.48 | Property | Courtyard Atlanta Airport South | 3,214,813 | 2,680,213 | 534,601 | 3,523,876 | 2,867,660 | 656,216 | 4,122,072 | |||||||||||||||
4.49 | Property | Courtyard Oklahoma City Airport | 3,078,457 | 2,453,548 | 624,909 | 3,406,370 | 2,515,138 | 891,232 | 3,495,244 | |||||||||||||||
4.50 | Property | Courtyard Memphis Airport | 3,380,559 | 2,977,361 | 403,198 | 3,914,199 | 3,197,260 | 716,939 | 4,552,326 | |||||||||||||||
4.51 | Property | Courtyard Annapolis | 4,154,794 | 3,047,325 | 1,107,469 | 3,530,172 | 2,820,440 | 709,732 | 3,991,432 | |||||||||||||||
4.52 | Property | Courtyard Manassas | 3,504,163 | 2,581,283 | 922,880 | 3,506,559 | 2,717,197 | 789,362 | 3,760,377 | |||||||||||||||
4.53 | Property | Courtyard Little Rock | 2,973,749 | 2,328,382 | 645,366 | 3,454,158 | 2,651,392 | 802,767 | 3,419,896 | |||||||||||||||
4.54 | Property | Courtyard Ft. Myers | 2,929,073 | 2,725,823 | 203,250 | 3,427,130 | 3,028,398 | 398,733 | 3,889,606 | |||||||||||||||
4.55 | Property | Courtyard Atlanta Gwinnett Mall | 2,899,203 | 2,241,208 | 657,995 | 3,144,455 | 2,474,017 | 670,438 | 3,273,721 | |||||||||||||||
4.56 | Property | Courtyard Chicago Arlington Heights South | 3,141,250 | 2,711,701 | 429,549 | 3,561,620 | 2,922,399 | 639,221 | 3,960,106 | |||||||||||||||
4.57 | Property | Courtyard Dallas Richardson at Spring Valley | 2,825,078 | 2,412,903 | 412,176 | 2,988,121 | 2,469,556 | 518,565 | 3,229,218 | |||||||||||||||
4.58 | Property | Courtyard Huntsville | 3,314,272 | 2,277,025 | 1,037,247 | 2,956,803 | 2,063,347 | 893,456 | 2,886,022 | |||||||||||||||
4.59 | Property | Courtyard Birmingham Hoover | 2,526,773 | 2,166,531 | 360,242 | 3,029,758 | 2,581,213 | 448,546 | 3,221,753 | |||||||||||||||
4.60 | Property | Courtyard Phoenix North Metrocenter | 2,509,844 | 1,984,185 | 525,659 | 2,550,855 | 1,989,871 | 560,984 | 2,828,474 | |||||||||||||||
4.61 | Property | Courtyard Tucson Airport | 3,079,278 | 2,457,423 | 621,855 | 3,056,736 | 2,529,649 | 527,087 | 3,337,326 | |||||||||||||||
4.62 | Property | Courtyard Dayton South Mall | 3,081,283 | 2,357,233 | 724,050 | 2,704,860 | 2,350,719 | 354,142 | 2,822,348 |
A-19
GSMS 2015-GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Prepayment Provision (3) | 2012 EGI ($) | 2012 Expenses ($) | 2012 NOI ($) | 2013 EGI ($) | 2013 Expenses ($) | 2013 NOI ($) | 2014 EGI ($) | ||||||||||||
4.63 | Property | Courtyard Philadelphia Devon | 6,378,552 | 3,932,444 | 2,446,108 | 6,442,047 | 3,961,364 | 2,480,683 | 6,459,854 | |||||||||||||||
4.64 | Property | Courtyard Fresno | 4,720,120 | 3,370,352 | 1,349,768 | 5,059,836 | 3,437,417 | 1,622,419 | 5,833,077 | |||||||||||||||
4.65 | Property | Courtyard Poughkeepsie | 4,350,026 | 3,756,843 | 593,183 | 4,258,213 | 3,538,950 | 719,263 | 5,230,940 | |||||||||||||||
5 | Loan | 25, 26, 27 | CGMRC | Bank of America Plaza | Lockout/24_Defeasance/92_0%/4 | 8,281,722 | 6,285,681 | 1,996,041 | 7,267,872 | 6,320,945 | 946,927 | 10,539,083 | ||||||||||||
6 | Loan | 13 | GSMC | Bakery Living | Lockout/31_Defeasance/85_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||
7 | Loan | 28 | MC-FiveMile | Midwest Multifamily Portfolio | Lockout/25_Defeasance/91_0%/4 | 6,674,556 | 3,844,550 | 2,830,006 | 6,635,005 | 4,075,416 | 2,559,589 | 6,872,781 | ||||||||||||
7.01 | Property | Sunnydale Estates | 1,761,354 | 986,758 | 774,596 | 1,711,956 | 1,029,414 | 682,542 | 1,772,734 | |||||||||||||||
7.02 | Property | Georgetown Village | 1,588,414 | 969,674 | 618,740 | 1,607,882 | 1,084,752 | 523,130 | 1,731,864 | |||||||||||||||
7.03 | Property | Hunters Ridge | 1,455,554 | 860,467 | 595,087 | 1,521,661 | 945,924 | 575,737 | 1,556,357 | |||||||||||||||
7.04 | Property | Miracle Manor | 1,308,880 | 705,410 | 603,470 | 1,259,981 | 627,909 | 632,072 | 1,254,024 | |||||||||||||||
7.05 | Property | Abbey Run | 560,354 | 322,241 | 238,113 | 533,525 | 387,417 | 146,108 | 557,803 | |||||||||||||||
8 | Loan | 13, 29, 30 | SMF I | Hilton Scotts Valley | Lockout/26_Defeasance/89_0%/5 | 7,564,561 | 5,391,526 | 2,173,035 | 8,746,695 | 5,867,256 | 2,879,439 | 9,959,283 | ||||||||||||
9 | Loan | CGMRC | 311 California Street | Lockout/25_Defeasance/91_0%/4 | 2,656,116 | 1,143,392 | 1,512,724 | 2,867,154 | 1,204,613 | 1,662,541 | 3,063,598 | |||||||||||||
10 | Loan | 31 | CGMRC | Northern Lights Shopping Center | Lockout/24_Defeasance/92_0%/4 | 4,298,844 | 1,516,930 | 2,781,914 | 4,335,059 | 1,493,474 | 2,841,585 | 4,767,113 | ||||||||||||
11 | Loan | CGMRC | 1035 Market Street | Lockout/25_Defeasance/31_0%/4 | 1,695,363 | 762,106 | 933,257 | 2,062,122 | 775,587 | 1,286,535 | 2,531,139 | |||||||||||||
12 | Loan | 32 | CGMRC | 170 Broadway | Lockout/25_Defeasance/89_0%/6 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||
13 | Loan | 13, 33, 34, 35, 36 | CGMRC | Hampton Inn - Albany | Lockout/24_>YM or 1%/92_0%/4 | 5,612,596 | 3,636,318 | 1,976,278 | 5,780,536 | 3,818,389 | 1,962,147 | 6,393,466 | ||||||||||||
14 | Loan | 37 | CGMRC | 132-40 Metropolitan Avenue | Lockout/24_Defeasance/93_0%/3 | 1,253,312 | 337,538 | 915,774 | 1,293,765 | 354,784 | 938,981 | 1,417,089 | ||||||||||||
15 | Loan | 13, 38, 39 | GSMC | Hampton Inn & Suites Destin | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | 5,194,795 | ||||||||||||
16 | Loan | CGMRC | Ocean Dorado | Lockout/25_Defeasance/91_0%/4 | 1,522,643 | 318,447 | 1,204,196 | 1,656,199 | 352,584 | 1,303,615 | 1,659,574 | |||||||||||||
17 | Loan | CGMRC | Century Park West Apartments | Lockout/25_Defeasance/91_0%/4 | 2,340,690 | 1,044,551 | 1,296,139 | 2,409,207 | 1,081,075 | 1,328,133 | 2,543,311 | |||||||||||||
18 | Loan | CCRE | ART Florida & Ohio MF Portfolio I | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | 2,360,868 | 1,262,092 | 1,098,776 | 2,709,521 | |||||||||||||
18.01 | Property | High Points | N/A | N/A | N/A | 414,784 | 263,401 | 151,383 | 586,697 | |||||||||||||||
18.02 | Property | Daniel Court | N/A | N/A | N/A | 627,903 | 288,861 | 339,042 | 650,729 | |||||||||||||||
18.03 | Property | Blueberry Hill | N/A | N/A | N/A | 449,483 | 286,741 | 162,742 | 534,808 | |||||||||||||||
18.04 | Property | Manchester | N/A | N/A | N/A | 441,661 | 227,559 | 214,102 | 486,992 | |||||||||||||||
18.05 | Property | Hickory Mill | N/A | N/A | N/A | 427,037 | 195,530 | 231,507 | 450,295 | |||||||||||||||
19 | Loan | CCRE | Aria on L | Lockout/24_Defeasance/93_0%/3 | N/A | N/A | N/A | 836,891 | 428,596 | 408,295 | 1,418,427 | |||||||||||||
20 | Loan | CCRE | River Drive III | Lockout/24_Defeasance/93_0%/3 | 2,085,528 | 923,525 | 1,162,003 | 2,124,534 | 934,834 | 1,189,700 | 2,187,214 | |||||||||||||
21 | Loan | 13 | CGMRC | Clinton Place Apartments | Lockout/25_Defeasance/91_0%/4 | 1,992,523 | 852,641 | 1,139,882 | 2,072,466 | 875,363 | 1,197,103 | 2,099,314 | ||||||||||||
22 | Loan | 13, 40 | GSMC | Plaza de Santa Fe | Lockout/25_Defeasance/91_0%/4 | 1,405,802 | 190,968 | 1,214,834 | 1,532,647 | 174,949 | 1,357,698 | 1,433,349 | ||||||||||||
23 | Loan | CGMRC | EZ Storage Marina Del Rey | Lockout/24_Defeasance/89_0%/7 | 2,072,525 | 568,727 | 1,503,798 | 2,154,952 | 565,772 | 1,589,180 | 2,180,131 | |||||||||||||
24 | Loan | CGMRC | Cottages at Hefner | Lockout/25_Defeasance/92_0%/3 | N/A | N/A | N/A | N/A | N/A | N/A | 1,269,962 | |||||||||||||
25 | Loan | 41 | MC-FiveMile | Bavarian Woods | Lockout/25_Defeasance/91_0%/4 | 1,785,017 | 969,337 | 815,680 | 1,814,495 | 961,639 | 852,856 | 1,971,677 | ||||||||||||
26 | Loan | 42 | SMF I | Crossroads Marketplace | Lockout/24_Defeasance/92_0%/4 | 1,129,386 | 395,179 | 734,207 | 1,593,629 | 530,100 | 1,063,529 | 1,803,312 | ||||||||||||
27 | Loan | CGMRC | Lowe’s Multi State Portfolio | Lockout/24_Defeasance/92_0%/4 | 1,207,786 | 50,917 | 1,156,868 | 1,221,730 | 47,977 | 1,173,753 | 1,284,425 | |||||||||||||
27.01 | Property | Lowe’s Middletown OH | 650,000 | 22,364 | 627,636 | 650,000 | 23,366 | 626,634 | 698,750 | |||||||||||||||
27.02 | Property | Lowe’s Terre Haute IN | 557,786 | 28,553 | 529,232 | 571,730 | 24,611 | 547,119 | 585,675 | |||||||||||||||
28 | Loan | 13 | CGMRC | Century Lake Apartments | Lockout/24_Defeasance/92_0%/4 | 1,903,239 | 903,199 | 1,000,040 | 1,914,926 | 939,564 | 975,362 | 1,977,733 | ||||||||||||
29 | Loan | 13 | CGMRC | Holiday Inn Express & Suites - New Orleans Airport South | Lockout/26_Defeasance/90_0%/4 | 2,505,514 | 1,800,992 | 704,522 | 3,458,448 | 2,343,811 | 1,114,637 | 4,345,056 | ||||||||||||
30 | Loan | 43 | CGMRC | River Drive Apartments | Lockout/25_>YM or 1%/91_0%/4 | 2,107,085 | 1,325,078 | 782,007 | 2,345,943 | 1,542,225 | 803,718 | 2,480,625 | ||||||||||||
31 | Loan | 44, 45 | MC-FiveMile | Ishihama Portfolio | Lockout/26_Defeasance/90_0%/4 | 1,247,431 | 134,991 | 1,112,440 | 1,170,414 | 157,666 | 1,012,748 | 1,119,900 | ||||||||||||
31.01 | Property | Walgreens Jefferson | 436,470 | N/A | 436,470 | 438,022 | N/A | 438,022 | 379,500 | |||||||||||||||
31.02 | Property | Town Center Square | 383,291 | 93,723 | 289,568 | 434,268 | 117,941 | 316,327 | 411,728 | |||||||||||||||
31.03 | Property | Sunset Station | 316,272 | 41,268 | 275,004 | 183,912 | 39,725 | 144,187 | 210,962 | |||||||||||||||
31.04 | Property | Arby’s Portfolio - Saginaw, MI | 67,200 | N/A | 67,200 | 67,200 | N/A | 67,200 | 67,200 | |||||||||||||||
31.05 | Property | Arby’s Portfolio - Port Huron, MI | 44,198 | N/A | 44,198 | 47,012 | N/A | 47,012 | 50,510 | |||||||||||||||
32 | Loan | MC-FiveMile | Birney Portfolio - Sun Blossom Mountain | Lockout/24_Defeasance/92_0%/4 | 2,167,054 | 1,154,570 | 1,012,484 | 2,301,063 | 1,124,087 | 1,176,976 | 2,497,435 | |||||||||||||
33 | Loan | CGMRC | Germantown Plaza | Lockout/25_Defeasance/32_0%/3 | 1,345,158 | 426,596 | 918,562 | 1,374,387 | 429,571 | 944,816 | 1,445,853 | |||||||||||||
34 | Loan | MC-FiveMile | Birney Portfolio - Sun Blossom Gardens & The Westbriar | Lockout/24_Defeasance/92_0%/4 | 2,363,143 | 1,300,500 | 1,062,643 | 2,426,110 | 1,316,517 | 1,109,593 | 2,520,701 | |||||||||||||
34.01 | Property | Sun Blossom Gardens | 1,849,639 | 968,612 | 881,027 | 1,918,330 | 985,727 | 932,603 | 2,014,491 | |||||||||||||||
34.02 | Property | The Westbriar | 513,504 | 331,888 | 181,616 | 507,780 | 330,790 | 176,990 | 506,210 | |||||||||||||||
35 | Loan | 46 | SMF I | Westridge Self Storage | Lockout/26_Defeasance/90_0%/4 | 560,328 | 287,084 | 273,244 | 622,997 | 301,810 | 321,187 | 820,791 | ||||||||||||
36 | Loan | 13, 46 | SMF I | Highway 92 Self Storage | Lockout/26_Defeasance/90_0%/4 | 566,920 | 247,739 | 319,181 | 566,624 | 256,810 | 309,814 | 585,960 | ||||||||||||
37 | Loan | MC-FiveMile | Brays Village Apartments | Lockout/24_Defeasance/91_0%/5 | 1,900,407 | 1,063,491 | 836,916 | 1,997,013 | 1,067,595 | 929,418 | 2,115,258 | |||||||||||||
38 | Loan | CCRE | Copley Center | Lockout/24_Defeasance/92_0%/4 | N/A | N/A | N/A | 1,029,563 | 523,809 | 505,754 | 1,321,097 | |||||||||||||
39 | Loan | MC-FiveMile | GSL Portfolio | Lockout/24_Defeasance/92_0%/4 | 1,106,947 | 231,821 | 875,125 | 1,125,393 | 265,412 | 859,981 | 1,155,555 | |||||||||||||
39.01 | Property | Clinton Drive | 551,860 | 133,333 | 418,527 | 552,491 | 173,638 | 378,853 | 597,092 | |||||||||||||||
39.02 | Property | 1700 South Sam Houston Parkway West | 366,361 | 57,253 | 309,108 | 368,525 | 53,361 | 315,164 | 369,647 |
A-20
GSMS 2015-GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Prepayment Provision (3) | 2012 EGI ($) | 2012 Expenses ($) | 2012 NOI ($) | 2013 EGI ($) | 2013 Expenses ($) | 2013 NOI ($) | 2014 EGI ($) | ||||||||||||
39.03 | Property | 801 Georgia Avenue | 188,726 | 41,236 | 147,490 | 204,377 | 38,413 | 165,964 | 188,816 | |||||||||||||||
40 | Loan | CCRE | New Boston Village Retail | Lockout/25_Defeasance/91_0%/4 | 937,497 | 124,074 | 813,423 | 809,966 | 130,158 | 679,808 | 848,174 | |||||||||||||
41 | Loan | GSMC | Timberhills Shopping Center | Lockout/24_Defeasance/92_0%/4 | 1,113,205 | 222,985 | 890,220 | 1,144,811 | 238,725 | 906,086 | 1,177,453 | |||||||||||||
42 | Loan | 47 | GSMC | Crestwood Whitewood Apartments Portfolio | Lockout/25_Defeasance/28_0%/7 | 1,911,297 | 1,188,291 | 723,007 | 2,002,290 | 1,369,320 | 632,971 | 2,052,468 | ||||||||||||
42.01 | Property | Crestwood Apartments | 989,936 | 590,333 | 399,604 | 1,022,531 | 699,465 | 323,067 | 1,077,815 | |||||||||||||||
42.02 | Property | Whitewood Apartments | 921,361 | 597,958 | 323,403 | 979,759 | 669,855 | 309,904 | 974,653 | |||||||||||||||
43 | Loan | CGMRC | Serenity Apartments at Silver Springs | Lockout/25_Defeasance/92_0%/3 | N/A | N/A | N/A | 839,851 | 784,858 | 54,993 | 1,344,898 | |||||||||||||
44 | Loan | GSMC | Traditions at Slate Ridge | Lockout/6_>YM or 1%/109_0%/5 | 1,212,809 | 501,342 | 711,467 | 1,173,743 | 561,816 | 611,927 | 1,245,241 | |||||||||||||
45 | Loan | CCRE | Chadwick & Grayson | Lockout/25_Defeasance/91_0%/4 | 1,614,967 | 736,656 | 878,312 | 1,603,827 | 694,925 | 908,901 | 1,515,737 | |||||||||||||
46 | Loan | CCRE | Wesleyan Park Plaza | Lockout/25_Defeasance/90_0%/5 | 1,298,100 | 424,262 | 873,838 | 1,362,174 | 426,768 | 935,406 | 1,349,034 | |||||||||||||
47 | Loan | 48 | CGMRC | Glendora Marketplace | Lockout/26_Defeasance/91_0%/3 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||
48 | Loan | 49 | GSMC | At Home and Dollar Tree | Lockout/24_Defeasance/92_0%/4 | 1,160,905 | 30,249 | 1,130,656 | 1,163,177 | 28,866 | 1,134,311 | 1,151,238 | ||||||||||||
49 | Loan | CCRE | City Lofts | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | 823,411 | |||||||||||||
50 | Loan | CCRE | Stony Brook MHP | Lockout/24_Defeasance/93_0%/3 | 809,417 | 220,473 | 588,944 | 787,285 | 223,148 | 564,137 | 807,134 | |||||||||||||
51 | Loan | 50 | CCRE | Diagonal Marketplace | Lockout/24_Defeasance/92_0%/4 | 894,489 | 275,416 | 619,072 | 777,579 | 251,462 | 526,116 | 833,037 | ||||||||||||
52 | Loan | MC-FiveMile | 6001 Stonewood Drive | Lockout/26_Defeasance/90_0%/4 | 1,232,725 | 502,234 | 730,491 | 1,343,272 | 543,858 | 799,415 | 1,360,694 | |||||||||||||
53 | Loan | 51 | SMF I | Shops of Walterboro | Lockout/24_Defeasance/92_0%/4 | 834,280 | 259,906 | 574,374 | 895,745 | 254,277 | 641,469 | 846,567 | ||||||||||||
54 | Loan | SMF I | Joshua Village Shopping Center | Lockout/25_Defeasance/91_0%/4 | 888,909 | 270,015 | 618,894 | 800,044 | 240,350 | 559,694 | 816,488 | |||||||||||||
55 | Loan | 52 | CCRE | Club Commons II | Lockout/24_Defeasance/90_0%/6 | 743,926 | 335,430 | 408,496 | 790,832 | 380,112 | 410,720 | 820,444 | ||||||||||||
56 | Loan | SMF I | Pocalla Springs Apartments | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | 1,250,101 | |||||||||||||
57 | Loan | CCRE | Alex City Marketplace | Lockout/25_Defeasance/91_0%/4 | 985,495 | 247,516 | 737,979 | 1,058,876 | 220,486 | 838,390 | N/A | |||||||||||||
58 | Loan | GSMC | Midtown Village | Lockout/24_Defeasance/92_0%/4 | 835,075 | 229,836 | 605,240 | 806,285 | 270,114 | 536,171 | 715,181 | |||||||||||||
59 | Loan | 53, 54 | CCRE | Butler Square | Lockout/24_Defeasance/91_0%/5 | 914,181 | 246,823 | 667,358 | 982,463 | 269,319 | 713,145 | 971,209 | ||||||||||||
60 | Loan | SMF I | Lansing East Self Storage | Lockout/26_Defeasance/89_0%/5 | 728,509 | 215,917 | 512,592 | 790,948 | 232,037 | 558,911 | 873,559 | |||||||||||||
61 | Loan | CCRE | San Clemente Retail | Lockout/25_Defeasance/90_0%/5 | 844,233 | 334,529 | 509,704 | 789,445 | 360,930 | 428,515 | 922,089 | |||||||||||||
62 | Loan | 55 | SMF I | Vidalia Central Shopping Center | Lockout/25_Defeasance/91_0%/4 | 652,603 | 113,381 | 539,222 | 628,356 | 97,991 | 530,365 | 559,955 | ||||||||||||
63 | Loan | SMF I | Orion Self Storage | Lockout/26_Defeasance/89_0%/5 | 676,005 | 202,856 | 473,149 | 722,826 | 211,578 | 511,248 | 797,588 | |||||||||||||
64 | Loan | GSMC | Southwood Village Shopping Center | Lockout/24_Defeasance/91_0%/5 | 645,861 | 248,706 | 397,155 | 666,728 | 205,231 | 461,497 | 739,158 | |||||||||||||
65 | Loan | SMF I | Novi Self Storage | Lockout/26_Defeasance/89_0%/5 | 664,530 | 231,104 | 433,426 | 721,281 | 232,188 | 489,093 | 756,576 | |||||||||||||
66 | Loan | CGMRC | Metrocenter Retail | Lockout/24_Defeasance/93_0%/3 | 619,890 | 25,077 | 594,813 | 643,279 | 22,352 | 620,927 | 677,873 | |||||||||||||
67 | Loan | 13, 56 | GSMC | Hampton Inn Niceville | Lockout/25_Defeasance/91_0%/4 | 1,722,074 | 1,138,175 | 583,899 | 1,715,702 | 1,227,012 | 488,690 | 1,989,114 | ||||||||||||
68 | Loan | SMF I | Albemarle Square | Lockout/25_Defeasance/91_0%/4 | 690,177 | 183,367 | 506,810 | 699,009 | 169,088 | 529,921 | 702,203 | |||||||||||||
69 | Loan | SMF I | Clark Street Industrial | Lockout/26_Defeasance/90_0%/16 | 1,254,815 | 173,107 | 1,081,708 | 1,307,683 | 283,083 | 1,024,600 | 1,301,516 | |||||||||||||
70 | Loan | CCRE | Pheasant Run Apartments | Lockout/24_Defeasance/92_0%/4 | 1,192,748 | 1,029,257 | 163,491 | 1,264,122 | 821,466 | 442,656 | 1,289,634 | |||||||||||||
71 | Loan | 57, 58 | CCRE | Ruschmeyer’s Montauk | Lockout/13_>YM or 1%/11_Defeasance or >YM or 1%/33_0%/3 | 2,901,608 | 2,380,696 | 520,913 | 2,947,602 | 2,492,668 | 454,934 | 3,314,984 | ||||||||||||
72 | Loan | 59 | CGMRC | Wyndham Hill Apartments | Lockout/25_>YM or 1%/91_0%/4 | 720,792 | 342,276 | 378,516 | 734,027 | 354,567 | 379,460 | 787,746 | ||||||||||||
73 | Loan | CGMRC | Food Lion - Ocean View | Lockout/24_Defeasance/92_0%/4 | 524,913 | 124,784 | 400,128 | 529,593 | 119,210 | 410,383 | 556,647 | |||||||||||||
74 | Loan | SMF I | Southland Village Shopping Center | Lockout/25_Defeasance/91_0%/4 | 478,682 | 103,316 | 375,366 | 466,817 | 93,859 | 372,958 | 517,070 | |||||||||||||
75 | Loan | SMF I | 306-308 East 149th Street | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||||||||||
76 | Loan | SMF I | Northside Indy Medical Center | Lockout/25_Defeasance/91_0%/4 | 706,671 | 370,300 | 336,371 | 773,902 | 380,833 | 393,069 | 775,554 | |||||||||||||
77 | Loan | CCRE | North View Manor MHP | Lockout/24_Defeasance/93_0%/3 | 441,771 | 151,671 | 290,100 | 425,627 | 153,603 | 272,025 | 482,350 | |||||||||||||
78 | Loan | CGMRC | Food Lion - Circle Plaza | Lockout/24_Defeasance/92_0%/4 | 454,848 | 89,038 | 365,810 | 458,134 | 85,571 | 372,563 | 464,887 | |||||||||||||
79 | Loan | CGMRC | Glenridge Point Shopping Center | Lockout/24_Defeasance/92_0%/4 | 479,402 | 130,970 | 348,432 | 479,693 | 121,478 | 358,215 | 548,204 | |||||||||||||
80 | Loan | MC-FiveMile | Village Place Apartments | Lockout/25_Defeasance/31_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | 1,060,059 | |||||||||||||
81 | Loan | MC-FiveMile | Country Hills Estates | Lockout/24_Defeasance/92_0%/4 | 688,660 | 317,192 | 371,468 | 680,214 | 335,800 | 344,414 | 680,625 | |||||||||||||
82 | Loan | CGMRC | 4600 Sheridan Street | Lockout/24_Defeasance/92_0%/4 | N/A | N/A | N/A | 716,202 | 387,166 | 329,036 | 742,522 | |||||||||||||
83 | Loan | CGMRC | Roaring Fork Mobile Home Park | Lockout/25_Defeasance/32_0%/3 | 446,977 | 137,084 | 309,893 | N/A | N/A | N/A | 468,152 | |||||||||||||
84 | Loan | MC-FiveMile | Kimberly Square | Lockout/24_>YM or 1%/92_0%/4 | N/A | N/A | N/A | 350,105 | 100,627 | 249,479 | 465,229 | |||||||||||||
85 | Loan | SMF I | Ypsilanti Self Storage | Lockout/26_Defeasance/89_0%/5 | 420,806 | 160,329 | 260,477 | 433,894 | 172,830 | 261,064 | 457,932 | |||||||||||||
86 | Loan | 60 | SMF I | North Lake Tahoe Self Storage | Lockout/24_Defeasance/92_0%/4 | 240,025 | 57,375 | 182,650 | 286,546 | 57,375 | 229,171 | 301,107 | ||||||||||||
87 | Loan | GSMC | Walgreens Cary | Lockout/24_Defeasance/92_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||||||||||
88 | Loan | SMF I | Lansing West Self Storage | Lockout/26_Defeasance/89_0%/5 | 216,560 | 110,658 | 105,902 | 232,218 | 115,705 | 116,513 | 266,210 | |||||||||||||
89 | Loan | 61 | CGMRC | Forest Avenue Apartments | Lockout/25_>YM or 1%/91_0%/4 | 267,254 | 144,958 | 122,296 | 295,469 | 149,582 | 145,887 | 310,330 |
A-21
GSMS 2015-GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | 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 | GSMC | Dallas Market Center | 31,529,354 | 33,184,654 | N/A | N/A | N/A | N/A | N/A | |||||||||||
2 | Loan | 13, 14, 15 | GSMC | Selig Office Portfolio | 12,835,713 | 31,107,630 | 44,081,390 | 12,810,605 | 31,270,786 | 1/31/2015 | Various | |||||||||||
2.01 | Property | 16 | 1000 Second Avenue | 4,080,341 | 9,965,770 | 14,150,092 | 4,073,715 | 10,076,377 | 1/31/2015 | 12 | ||||||||||||
2.02 | Property | 17, 13 | 2901 Third Avenue | 1,936,169 | 5,803,964 | 7,714,978 | 1,923,295 | 5,791,683 | 1/31/2015 | 12 | ||||||||||||
2.03 | Property | 3101 Western Avenue | 1,433,799 | 3,849,482 | 5,292,550 | 1,453,153 | 3,839,397 | 1/31/2015 | 12 | |||||||||||||
2.04 | Property | 18 | 300 Elliott Avenue West | 1,588,142 | 3,819,124 | 5,408,484 | 1,579,312 | 3,829,172 | 1/31/2015 | 12 | ||||||||||||
2.05 | Property | 19, 13 | 3131 Elliott Avenue | 1,701,790 | 3,426,694 | 5,172,812 | 1,676,221 | 3,496,591 | 1/31/2015 | 12 | ||||||||||||
2.06 | Property | 13 | 2615 Fourth Avenue | 863,540 | 2,319,270 | 3,185,557 | 857,722 | 2,327,835 | 1/31/2015 | 12 | ||||||||||||
2.07 | Property | 190 Queen Anne Avenue North | 534,119 | 1,247,887 | 1,785,020 | 531,680 | 1,253,340 | 1/31/2015 | 12 | |||||||||||||
2.08 | Property | 20, 13 | 200 First Avenue West | 420,146 | 147,367 | 570,891 | 449,911 | 120,981 | 1/31/2015 | 7 | ||||||||||||
2.09 | Property | 18 West Mercer Street | 277,668 | 528,072 | 801,006 | 265,596 | 535,410 | 1/31/2015 | 12 | |||||||||||||
3 | Loan | 13 | GSMC | Worthington Renaissance Fort Worth | 24,661,183 | 11,544,774 | 37,463,931 | 25,181,220 | 12,282,711 | 2/28/2015 | 12 | |||||||||||
4 | Loan | 21, 22, 23, 24 | CGMRC | Courtyard by Marriott Portfolio | 206,741,900 | 101,146,385 | 313,078,352 | 209,274,949 | 103,803,403 | 2/28/2015 | 12 | |||||||||||
4.01 | Property | Courtyard Larkspur Landing Marin County | 4,668,019 | 4,081,570 | 8,876,647 | 4,711,303 | 4,165,344 | 2/28/2015 | 12 | |||||||||||||
4.02 | Property | Courtyard San Mateo Foster City | 4,120,290 | 4,536,663 | 8,749,970 | 4,141,075 | 4,608,894 | 2/28/2015 | 12 | |||||||||||||
4.03 | Property | Courtyard San Jose Cupertino | 4,620,347 | 3,542,255 | 8,378,244 | 4,716,800 | 3,661,444 | 2/28/2015 | 12 | |||||||||||||
4.04 | Property | Courtyard Boulder | 3,666,370 | 3,584,909 | 7,376,945 | 3,707,587 | 3,669,359 | 2/28/2015 | 12 | |||||||||||||
4.05 | Property | Courtyard Los Angeles Hacienda Heights | 3,485,108 | 2,594,815 | 6,187,243 | 3,522,546 | 2,664,697 | 2/28/2015 | 12 | |||||||||||||
4.06 | Property | Courtyard Seattle South Center | 3,779,423 | 2,694,123 | 6,498,488 | 3,859,714 | 2,638,775 | 2/28/2015 | 12 | |||||||||||||
4.07 | Property | Courtyard Rye | 4,293,868 | 2,400,280 | 6,624,269 | 4,300,082 | 2,324,186 | 2/28/2015 | 12 | |||||||||||||
4.08 | Property | Courtyard Nashville Airport | 3,517,689 | 2,660,448 | 6,147,851 | 3,522,391 | 2,625,460 | 2/28/2015 | 12 | |||||||||||||
4.09 | Property | Courtyard Los Angeles Torrance Palos Verdes | 3,680,708 | 2,173,813 | 6,010,709 | 3,727,445 | 2,283,264 | 2/28/2015 | 12 | |||||||||||||
4.10 | Property | Courtyard St. Louis Creve Coeur | 3,249,107 | 2,013,775 | 5,259,797 | 3,237,279 | 2,022,518 | 2/28/2015 | 12 | |||||||||||||
4.11 | Property | Courtyard Portland Beaverton | 2,980,220 | 1,805,608 | 4,928,570 | 3,004,539 | 1,924,031 | 2/28/2015 | 12 | |||||||||||||
4.12 | Property | Courtyard Palm Springs | 3,095,491 | 1,978,291 | 5,202,039 | 3,157,154 | 2,044,886 | 2/28/2015 | 12 | |||||||||||||
4.13 | Property | Courtyard Charlotte South Park | 3,397,851 | 2,346,520 | 5,775,546 | 3,416,002 | 2,359,545 | 2/28/2015 | 12 | |||||||||||||
4.14 | Property | Courtyard Norwalk | 4,225,268 | 2,114,846 | 6,417,039 | 4,286,049 | 2,130,991 | 2/28/2015 | 12 | |||||||||||||
4.15 | Property | Courtyard Detroit Metro Airport | 3,188,561 | 1,567,671 | 4,722,133 | 3,134,309 | 1,587,824 | 2/28/2015 | 12 | |||||||||||||
4.16 | Property | Courtyard Chicago Waukegan Gurnee | 3,185,647 | 1,873,785 | 5,027,101 | 3,188,905 | 1,838,197 | 2/28/2015 | 12 | |||||||||||||
4.17 | Property | Courtyard Atlanta Perimeter Center | 3,158,033 | 1,759,616 | 5,024,187 | 3,190,063 | 1,834,124 | 2/28/2015 | 12 | |||||||||||||
4.18 | Property | Courtyard Denver Tech Center | 2,967,087 | 1,585,819 | 4,815,271 | 3,084,523 | 1,730,748 | 2/28/2015 | 12 | |||||||||||||
4.19 | Property | Courtyard Ft. Lauderdale Plantation | 3,300,190 | 1,625,904 | 5,102,995 | 3,370,833 | 1,732,162 | 2/28/2015 | 12 | |||||||||||||
4.20 | Property | Courtyard Lincroft Red Bank | 3,621,291 | 1,595,831 | 5,169,478 | 3,646,007 | 1,523,470 | 2/28/2015 | 12 | |||||||||||||
4.21 | Property | Courtyard Chicago Highland Park | 2,612,637 | 1,591,513 | 4,288,596 | 2,656,261 | 1,632,335 | 2/28/2015 | 12 | |||||||||||||
4.22 | Property | Courtyard Raleigh Cary | 2,914,374 | 1,351,602 | 4,251,758 | 2,920,820 | 1,330,938 | 2/28/2015 | 12 | |||||||||||||
4.23 | Property | Courtyard Charlottesville North | 3,032,641 | 1,554,962 | 4,671,540 | 3,092,294 | 1,579,246 | 2/28/2015 | 12 | |||||||||||||
4.24 | Property | Courtyard Detroit Livonia | 3,032,714 | 1,612,277 | 4,865,987 | 3,095,348 | 1,770,639 | 2/28/2015 | 12 | |||||||||||||
4.25 | Property | Courtyard Birmingham Homewood | 2,846,011 | 1,557,504 | 4,415,508 | 2,832,572 | 1,582,936 | 2/28/2015 | 12 | |||||||||||||
4.26 | Property | Courtyard West Palm Beach | 3,166,555 | 1,456,785 | 4,820,744 | 3,231,249 | 1,589,495 | 2/28/2015 | 12 | |||||||||||||
4.27 | Property | Courtyard New Haven Wallingford | 3,333,967 | 1,622,814 | 4,941,127 | 3,343,215 | 1,597,912 | 2/28/2015 | 12 | |||||||||||||
4.28 | Property | Courtyard Chicago Oakbrook Terrace | 3,141,042 | 1,483,804 | 4,701,547 | 3,170,597 | 1,530,950 | 2/28/2015 | 12 | |||||||||||||
4.29 | Property | Courtyard Kansas City Overland Park Metcalf | 2,940,572 | 1,306,788 | 4,407,308 | 2,984,481 | 1,422,828 | 2/28/2015 | 12 | |||||||||||||
4.30 | Property | Courtyard Boston Andover | 3,371,642 | 1,421,634 | 4,888,685 | 3,399,625 | 1,489,060 | 2/28/2015 | 12 | |||||||||||||
4.31 | Property | Courtyard Minneapolis St Paul Airport | 3,363,660 | 1,316,795 | 4,811,844 | 3,394,852 | 1,416,992 | 2/28/2015 | 12 | |||||||||||||
4.32 | Property | Courtyard Dallas Plano Parkway | 3,057,331 | 1,549,973 | 4,680,717 | 3,114,878 | 1,565,839 | 2/28/2015 | 12 | |||||||||||||
4.33 | Property | Courtyard Bakersfield | 2,956,731 | 1,499,433 | 4,515,481 | 2,958,027 | 1,557,454 | 2/28/2015 | 12 | |||||||||||||
4.34 | Property | Courtyard Denver Stapleton | 2,502,759 | 1,396,880 | 3,950,977 | 2,503,253 | 1,447,724 | 2/28/2015 | 12 | |||||||||||||
4.35 | Property | Courtyard Rockford | 2,629,903 | 1,216,206 | 3,859,159 | 2,622,070 | 1,237,090 | 2/28/2015 | 12 | |||||||||||||
4.36 | Property | Courtyard Greenville Haywood Mall | 2,766,402 | 1,449,455 | 4,297,122 | 2,766,727 | 1,530,395 | 2/28/2015 | 12 | |||||||||||||
4.37 | Property | Courtyard Chicago Lincolnshire | 2,823,609 | 1,294,716 | 4,226,233 | 2,854,413 | 1,371,820 | 2/28/2015 | 12 | |||||||||||||
4.38 | Property | Courtyard Indianapolis Castleton | 2,607,411 | 1,126,029 | 3,793,064 | 2,643,205 | 1,149,859 | 2/28/2015 | 12 | |||||||||||||
4.39 | Property | Courtyard St. Louis Westport Plaza | 2,920,506 | 1,279,291 | 4,400,579 | 2,989,633 | 1,410,946 | 2/28/2015 | 12 | |||||||||||||
4.40 | Property | Courtyard San Antonio Downtown Market Square | 3,279,335 | 1,210,623 | 4,629,412 | 3,337,074 | 1,292,338 | 2/28/2015 | 12 | |||||||||||||
4.41 | Property | Courtyard Silver Spring North | 3,320,660 | 1,155,519 | 4,459,038 | 3,330,161 | 1,128,877 | 2/28/2015 | 12 | |||||||||||||
4.42 | Property | Courtyard Lexington North | 2,610,373 | 1,160,493 | 3,881,595 | 2,660,106 | 1,221,490 | 2/28/2015 | 12 | |||||||||||||
4.43 | Property | Courtyard Tampa Westshore | 3,950,378 | 1,354,362 | 5,386,425 | 3,977,441 | 1,408,984 | 2/28/2015 | 12 | |||||||||||||
4.44 | Property | Courtyard Chicago Deerfield | 2,788,026 | 998,441 | 3,901,328 | 2,783,431 | 1,117,897 | 2/28/2015 | 12 | |||||||||||||
4.45 | Property | Courtyard St. Petersburg Clearwater | 3,360,028 | 1,207,461 | 4,689,375 | 3,408,363 | 1,281,012 | 2/28/2015 | 12 | |||||||||||||
4.46 | Property | Courtyard Toledo Airport Holland | 2,644,359 | 1,229,932 | 3,890,024 | 2,664,557 | 1,225,467 | 2/28/2015 | 12 | |||||||||||||
4.47 | Property | Courtyard Phoenix Mesa | 2,493,074 | 965,390 | 3,715,230 | 2,554,442 | 1,160,788 | 2/28/2015 | 12 | |||||||||||||
4.48 | Property | Courtyard Atlanta Airport South | 3,073,678 | 1,048,394 | 4,181,703 | 3,091,695 | 1,090,008 | 2/28/2015 | 12 | |||||||||||||
4.49 | Property | Courtyard Oklahoma City Airport | 2,594,786 | 900,458 | 3,551,936 | 2,565,515 | 986,420 | 2/28/2015 | 12 | |||||||||||||
4.50 | Property | Courtyard Memphis Airport | 3,515,777 | 1,036,549 | 4,617,967 | 3,525,644 | 1,092,323 | 2/28/2015 | 12 | |||||||||||||
4.51 | Property | Courtyard Annapolis | 3,063,615 | 927,817 | 4,009,310 | 3,086,038 | 923,271 | 2/28/2015 | 12 | |||||||||||||
4.52 | Property | Courtyard Manassas | 2,838,468 | 921,909 | 3,728,014 | 2,858,986 | 869,028 | 2/28/2015 | 12 | |||||||||||||
4.53 | Property | Courtyard Little Rock | 2,544,091 | 875,805 | 3,360,579 | 2,539,600 | 820,979 | 2/28/2015 | 12 | |||||||||||||
4.54 | Property | Courtyard Ft. Myers | 3,243,730 | 645,877 | 4,098,181 | 3,324,995 | 773,185 | 2/28/2015 | 12 | |||||||||||||
4.55 | Property | Courtyard Atlanta Gwinnett Mall | 2,543,729 | 729,992 | 3,295,591 | 2,576,690 | 718,901 | 2/28/2015 | 12 | |||||||||||||
4.56 | Property | Courtyard Chicago Arlington Heights South | 3,192,584 | 767,522 | 3,990,618 | 3,241,239 | 749,379 | 2/28/2015 | 12 | |||||||||||||
4.57 | Property | Courtyard Dallas Richardson at Spring Valley | 2,555,930 | 673,288 | 3,282,941 | 2,584,178 | 698,763 | 2/28/2015 | 12 | |||||||||||||
4.58 | Property | Courtyard Huntsville | 2,284,104 | 601,918 | 2,997,591 | 2,333,723 | 663,868 | 2/28/2015 | 12 | |||||||||||||
4.59 | Property | Courtyard Birmingham Hoover | 2,592,355 | 629,398 | 3,214,394 | 2,606,997 | 607,398 | 2/28/2015 | 12 | |||||||||||||
4.60 | Property | Courtyard Phoenix North Metrocenter | 2,188,941 | 639,533 | 3,045,035 | 2,300,083 | 744,952 | 2/28/2015 | 12 | |||||||||||||
4.61 | Property | Courtyard Tucson Airport | 2,691,174 | 646,152 | 3,426,120 | 2,740,964 | 685,155 | 2/28/2015 | 12 | |||||||||||||
4.62 | Property | Courtyard Dayton South Mall | 2,422,388 | 399,960 | 2,847,737 | 2,423,485 | 424,252 | 2/28/2015 | 12 |
A-22
GSMS 2015-GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | 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 | |||||||||||
4.63 | Property | Courtyard Philadelphia Devon | 4,011,324 | 2,448,530 | 6,489,381 | 4,002,629 | 2,486,752 | 2/28/2015 | 12 | |||||||||||||
4.64 | Property | Courtyard Fresno | 3,775,100 | 2,057,977 | 5,990,598 | 3,839,151 | 2,151,447 | 2/28/2015 | 12 | |||||||||||||
4.65 | Property | Courtyard Poughkeepsie | 3,981,590 | 1,249,350 | 5,315,729 | 4,003,309 | 1,312,421 | 2/28/2015 | 12 | |||||||||||||
5 | Loan | 25, 26, 27 | CGMRC | Bank of America Plaza | 6,596,103 | 3,942,980 | 10,569,082 | 6,555,317 | 4,013,765 | 2/28/2015 | 12 | |||||||||||
6 | Loan | 13 | GSMC | Bakery Living | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||||||||
7 | Loan | 28 | MC-FiveMile | Midwest Multifamily Portfolio | 3,970,369 | 2,902,413 | 6,896,877 | 3,925,012 | 2,971,865 | 1/31/2015 | 12 | |||||||||||
7.01 | Property | Sunnydale Estates | 1,025,481 | 747,253 | 1,788,330 | 1,005,979 | 782,351 | 1/31/2015 | 12 | |||||||||||||
7.02 | Property | Georgetown Village | 984,389 | 747,475 | 1,720,052 | 993,250 | 726,802 | 1/31/2015 | 12 | |||||||||||||
7.03 | Property | Hunters Ridge | 850,426 | 705,931 | 1,557,645 | 851,654 | 705,990 | 1/31/2015 | 12 | |||||||||||||
7.04 | Property | Miracle Manor | 756,730 | 497,293 | 1,269,324 | 715,532 | 553,792 | 1/31/2015 | 12 | |||||||||||||
7.05 | Property | Abbey Run | 353,342 | 204,461 | 561,526 | 358,597 | 202,930 | 1/31/2015 | 12 | |||||||||||||
8 | Loan | 13, 29, 30 | SMF I | Hilton Scotts Valley | 6,517,313 | 3,441,970 | 10,036,833 | 6,579,930 | 3,456,903 | 1/31/2015 | 12 | |||||||||||
9 | Loan | CGMRC | 311 California Street | 1,222,221 | 1,841,377 | N/A | N/A | N/A | N/A | N/A | ||||||||||||
10 | Loan | 31 | CGMRC | Northern Lights Shopping Center | 1,872,671 | 2,894,443 | N/A | N/A | N/A | N/A | N/A | |||||||||||
11 | Loan | CGMRC | 1035 Market Street | 820,783 | 1,710,356 | N/A | N/A | N/A | N/A | N/A | ||||||||||||
12 | Loan | 32 | CGMRC | 170 Broadway | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||||||||
13 | Loan | 13, 33, 34, 35, 36 | CGMRC | Hampton Inn - Albany | 4,179,947 | 2,213,519 | 6,381,902 | 4,133,210 | 2,248,692 | 1/31/2015 | 12 | |||||||||||
14 | Loan | 37 | CGMRC | 132-40 Metropolitan Avenue | 425,863 | 991,226 | N/A | N/A | N/A | N/A | N/A | |||||||||||
15 | Loan | 13, 38, 39 | GSMC | Hampton Inn & Suites Destin | 3,017,350 | 2,177,445 | 5,326,367 | 3,049,247 | 2,277,120 | 2/28/2015 | 12 | |||||||||||
16 | Loan | CGMRC | Ocean Dorado | 354,514 | 1,305,060 | N/A | N/A | N/A | N/A | N/A | ||||||||||||
17 | Loan | CGMRC | Century Park West Apartments | 1,108,537 | 1,434,774 | 2,534,329 | 1,109,198 | 1,425,131 | 1/31/2015 | 12 | ||||||||||||
18 | Loan | CCRE | ART Florida & Ohio MF Portfolio I | 1,323,471 | 1,386,050 | N/A | N/A | N/A | N/A | N/A | ||||||||||||
18.01 | Property | High Points | 266,513 | 320,184 | N/A | N/A | N/A | N/A | N/A | |||||||||||||
18.02 | Property | Daniel Court | 328,411 | 322,318 | N/A | N/A | N/A | N/A | N/A | |||||||||||||
18.03 | Property | Blueberry Hill | 277,461 | 257,347 | N/A | N/A | N/A | N/A | N/A | |||||||||||||
18.04 | Property | Manchester | 251,658 | 235,334 | N/A | N/A | N/A | N/A | N/A | |||||||||||||
18.05 | Property | Hickory Mill | 199,428 | 250,867 | N/A | N/A | N/A | N/A | N/A | |||||||||||||
19 | Loan | CCRE | Aria on L | 380,487 | 1,037,939 | 1,394,691 | 380,617 | 1,014,074 | 2/28/2015 | 12 | ||||||||||||
20 | Loan | CCRE | River Drive III | 1,035,698 | 1,151,516 | N/A | N/A | N/A | N/A | N/A | ||||||||||||
21 | Loan | 13 | CGMRC | Clinton Place Apartments | 865,937 | 1,233,377 | 2,086,010 | 877,301 | 1,208,709 | 2/28/2015 | 12 | |||||||||||
22 | Loan | 13, 40 | GSMC | Plaza de Santa Fe | 165,637 | 1,267,711 | N/A | N/A | N/A | N/A | N/A | |||||||||||
23 | Loan | CGMRC | EZ Storage Marina Del Rey | 548,133 | 1,631,998 | N/A | N/A | N/A | N/A | N/A | ||||||||||||
24 | Loan | CGMRC | Cottages at Hefner | 501,964 | 767,999 | 1,394,581 | 531,778 | 862,803 | 2/28/2015 | 12 | ||||||||||||
25 | Loan | 41 | MC-FiveMile | Bavarian Woods | 904,697 | 1,066,979 | 1,985,763 | 896,865 | 1,088,897 | 1/31/2015 | 12 | |||||||||||
26 | Loan | 42 | SMF I | Crossroads Marketplace | 543,747 | 1,259,565 | 1,875,421 | 539,282 | 1,336,139 | 2/28/2015 | 12 | |||||||||||
27 | Loan | CGMRC | Lowe’s Multi State Portfolio | 51,054 | 1,233,371 | N/A | N/A | N/A | N/A | N/A | ||||||||||||
27.01 | Property | Lowe’s Middletown OH | 24,354 | 674,397 | N/A | N/A | N/A | N/A | N/A | |||||||||||||
27.02 | Property | Lowe’s Terre Haute IN | 26,700 | 558,975 | N/A | N/A | N/A | N/A | N/A | |||||||||||||
28 | Loan | 13 | CGMRC | Century Lake Apartments | 977,742 | 999,991 | 1,976,101 | 1,013,186 | 962,915 | 1/31/2015 | 12 | |||||||||||
29 | Loan | 13 | CGMRC | Holiday Inn Express & Suites - New Orleans Airport South | 2,793,264 | 1,551,792 | N/A | N/A | N/A | N/A | N/A | |||||||||||
30 | Loan | 43 | CGMRC | River Drive Apartments | 1,409,127 | 1,071,498 | 2,518,464 | 1,333,384 | 1,185,080 | 2/28/2015 | 12 | |||||||||||
31 | Loan | 44, 45 | MC-FiveMile | Ishihama Portfolio | 129,204 | 990,696 | N/A | N/A | N/A | N/A | N/A | |||||||||||
31.01 | Property | Walgreens Jefferson | N/A | 379,500 | N/A | N/A | N/A | N/A | N/A | |||||||||||||
31.02 | Property | Town Center Square | 89,687 | 322,041 | N/A | N/A | N/A | N/A | N/A | |||||||||||||
31.03 | Property | Sunset Station | 39,517 | 171,445 | N/A | N/A | N/A | N/A | N/A | |||||||||||||
31.04 | Property | Arby’s Portfolio - Saginaw, MI | N/A | 67,200 | N/A | N/A | N/A | N/A | N/A | |||||||||||||
31.05 | Property | Arby’s Portfolio - Port Huron, MI | N/A | 50,510 | N/A | N/A | N/A | N/A | N/A | |||||||||||||
32 | Loan | MC-FiveMile | Birney Portfolio - Sun Blossom Mountain | 1,127,933 | 1,369,502 | 2,537,510 | 1,141,700 | 1,395,810 | 2/28/2015 | 12 | ||||||||||||
33 | Loan | CGMRC | Germantown Plaza | 455,409 | 990,444 | N/A | N/A | N/A | N/A | N/A | ||||||||||||
34 | Loan | MC-FiveMile | Birney Portfolio - Sun Blossom Gardens & The Westbriar | 1,262,411 | 1,258,291 | 2,523,774 | 1,274,601 | 1,249,174 | 2/28/2015 | 12 | ||||||||||||
34.01 | Property | Sun Blossom Gardens | 946,490 | 1,068,001 | 2,017,004 | 958,027 | 1,058,977 | 2/28/2015 | 12 | |||||||||||||
34.02 | Property | The Westbriar | 315,920 | 190,290 | 506,770 | 316,574 | 190,197 | 2/28/2015 | 12 | |||||||||||||
35 | Loan | 46 | SMF I | Westridge Self Storage | 370,941 | 449,850 | 846,369 | 372,669 | 473,700 | 1/31/2015 | 12 | |||||||||||
36 | Loan | 13, 46 | SMF I | Highway 92 Self Storage | 256,127 | 329,833 | 598,303 | 256,497 | 341,807 | 1/31/2015 | 12 | |||||||||||
37 | Loan | MC-FiveMile | Brays Village Apartments | 1,069,921 | 1,045,337 | 2,113,615 | 1,063,358 | 1,050,257 | 2/28/2015 | 12 | ||||||||||||
38 | Loan | CCRE | Copley Center | 672,640 | 648,457 | N/A | N/A | N/A | N/A | N/A | ||||||||||||
39 | Loan | MC-FiveMile | GSL Portfolio | 251,416 | 904,139 | N/A | N/A | N/A | N/A | N/A | ||||||||||||
39.01 | Property | Clinton Drive | 152,709 | 444,383 | N/A | N/A | N/A | N/A | N/A | |||||||||||||
39.02 | Property | 1700 South Sam Houston Parkway West | 61,084 | 308,563 | N/A | N/A | N/A | N/A | N/A |
A-23
GSMS 2015-GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | 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 | |||||||||||
39.03 | Property | 801 Georgia Avenue | 37,623 | 151,193 | N/A | N/A | N/A | N/A | N/A | |||||||||||||
40 | Loan | CCRE | New Boston Village Retail | 129,739 | 718,435 | N/A | N/A | N/A | N/A | N/A | ||||||||||||
41 | Loan | GSMC | Timberhills Shopping Center | 263,572 | 913,881 | N/A | N/A | N/A | N/A | N/A | ||||||||||||
42 | Loan | 47 | GSMC | Crestwood Whitewood Apartments Portfolio | 1,349,052 | 703,415 | N/A | N/A | N/A | N/A | N/A | |||||||||||
42.01 | Property | Crestwood Apartments | 693,034 | 384,781 | N/A | N/A | N/A | N/A | N/A | |||||||||||||
42.02 | Property | Whitewood Apartments | 656,018 | 318,634 | N/A | N/A | N/A | N/A | N/A | |||||||||||||
43 | Loan | CGMRC | Serenity Apartments at Silver Springs | 764,832 | 580,066 | 1,378,942 | 763,315 | 615,627 | 1/31/2015 | 12 | ||||||||||||
44 | Loan | GSMC | Traditions at Slate Ridge | 612,700 | 632,541 | 1,272,048 | 612,695 | 659,353 | 3/31/2015 | 12 | ||||||||||||
45 | Loan | CCRE | Chadwick & Grayson | 674,256 | 841,481 | N/A | N/A | N/A | N/A | N/A | ||||||||||||
46 | Loan | CCRE | Wesleyan Park Plaza | 459,962 | 889,071 | N/A | N/A | N/A | N/A | N/A | ||||||||||||
47 | Loan | 48 | CGMRC | Glendora Marketplace | N/A | N/A | 781,272 | 187,131 | 594,142 | 1/31/2015 | 12 | |||||||||||
48 | Loan | 49 | GSMC | At Home and Dollar Tree | 33,081 | 1,118,157 | N/A | N/A | N/A | N/A | N/A | |||||||||||
49 | Loan | CCRE | City Lofts | 329,047 | 494,364 | N/A | N/A | N/A | N/A | N/A | ||||||||||||
50 | Loan | CCRE | Stony Brook MHP | 243,324 | 563,811 | N/A | N/A | N/A | N/A | N/A | ||||||||||||
51 | Loan | 50 | CCRE | Diagonal Marketplace | 268,226 | 564,811 | N/A | N/A | N/A | N/A | N/A | |||||||||||
52 | Loan | MC-FiveMile | 6001 Stonewood Drive | 559,953 | 800,741 | N/A | N/A | N/A | N/A | N/A | ||||||||||||
53 | Loan | 51 | SMF I | Shops of Walterboro | 247,235 | 599,332 | 840,193 | 247,504 | 592,689 | 2/28/2015 | 12 | |||||||||||
54 | Loan | SMF I | Joshua Village Shopping Center | 244,784 | 571,704 | N/A | N/A | N/A | N/A | N/A | ||||||||||||
55 | Loan | 52 | CCRE | Club Commons II | 335,694 | 484,750 | N/A | N/A | N/A | N/A | N/A | |||||||||||
56 | Loan | SMF I | Pocalla Springs Apartments | 667,128 | 582,974 | 1,281,955 | 652,548 | 629,407 | 1/31/2015 | 12 | ||||||||||||
57 | Loan | CCRE | Alex City Marketplace | N/A | N/A | 1,124,269 | 241,187 | 883,082 | 1/31/2015 | 12 | ||||||||||||
58 | Loan | GSMC | Midtown Village | 240,263 | 474,918 | 771,861 | 241,272 | 530,590 | 1/31/2015 | 12 | ||||||||||||
59 | Loan | 53, 54 | CCRE | Butler Square | 265,081 | 706,128 | N/A | N/A | N/A | N/A | N/A | |||||||||||
60 | Loan | SMF I | Lansing East Self Storage | 247,547 | 626,012 | N/A | N/A | N/A | N/A | N/A | ||||||||||||
61 | Loan | CCRE | San Clemente Retail | 366,728 | 555,361 | N/A | N/A | N/A | N/A | N/A | ||||||||||||
62 | Loan | 55 | SMF I | Vidalia Central Shopping Center | 107,289 | 452,665 | 538,393 | 107,638 | 430,755 | 2/28/2015 | 12 | |||||||||||
63 | Loan | SMF I | Orion Self Storage | 227,084 | 570,504 | N/A | N/A | N/A | N/A | N/A | ||||||||||||
64 | Loan | GSMC | Southwood Village Shopping Center | 227,808 | 511,351 | 717,541 | 217,204 | 500,337 | 2/28/2015 | 12 | ||||||||||||
65 | Loan | SMF I | Novi Self Storage | 218,005 | 538,571 | N/A | N/A | N/A | N/A | N/A | ||||||||||||
66 | Loan | CGMRC | Metrocenter Retail | 26,102 | 651,771 | N/A | N/A | N/A | N/A | N/A | ||||||||||||
67 | Loan | 13, 56 | GSMC | Hampton Inn Niceville | 1,311,958 | 677,156 | 1,982,386 | 1,295,335 | 687,052 | 1/31/2015 | 12 | |||||||||||
68 | Loan | SMF I | Albemarle Square | 214,820 | 487,383 | N/A | N/A | N/A | N/A | N/A | ||||||||||||
69 | Loan | SMF I | Clark Street Industrial | 259,172 | 1,042,344 | N/A | N/A | N/A | N/A | N/A | ||||||||||||
70 | Loan | CCRE | Pheasant Run Apartments | 799,626 | 490,008 | N/A | N/A | N/A | N/A | N/A | ||||||||||||
71 | Loan | 57, 58 | CCRE | Ruschmeyer’s Montauk | 2,718,038 | 596,946 | 3,315,794 | 2,716,369 | 599,426 | 2/28/2015 | 12 | |||||||||||
72 | Loan | 59 | CGMRC | Wyndham Hill Apartments | 388,994 | 398,752 | 785,543 | 406,261 | 379,282 | 2/28/2015 | 12 | |||||||||||
73 | Loan | CGMRC | Food Lion - Ocean View | 117,999 | 438,648 | N/A | N/A | N/A | N/A | N/A | ||||||||||||
74 | Loan | SMF I | Southland Village Shopping Center | 137,411 | 379,659 | 519,504 | 133,885 | 385,619 | 2/15/2015 | 12 | ||||||||||||
75 | Loan | SMF I | 306-308 East 149th Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||
76 | Loan | SMF I | Northside Indy Medical Center | 376,249 | 399,305 | N/A | N/A | N/A | N/A | N/A | ||||||||||||
77 | Loan | CCRE | North View Manor MHP | 157,327 | 325,023 | N/A | N/A | N/A | N/A | N/A | ||||||||||||
78 | Loan | CGMRC | Food Lion - Circle Plaza | 92,004 | 372,884 | N/A | N/A | N/A | N/A | N/A | ||||||||||||
79 | Loan | CGMRC | Glenridge Point Shopping Center | 127,515 | 420,690 | 537,404 | 123,990 | 413,414 | 2/28/2015 | 12 | ||||||||||||
80 | Loan | MC-FiveMile | Village Place Apartments | 342,707 | 717,352 | 1,096,757 | 339,017 | 757,740 | 1/31/2015 | 12 | ||||||||||||
81 | Loan | MC-FiveMile | Country Hills Estates | 342,074 | 338,551 | N/A | N/A | N/A | N/A | N/A | ||||||||||||
82 | Loan | CGMRC | 4600 Sheridan Street | 359,216 | 383,306 | N/A | N/A | N/A | N/A | N/A | ||||||||||||
83 | Loan | CGMRC | Roaring Fork Mobile Home Park | 134,987 | 333,165 | 461,287 | 118,902 | 342,385 | 2/28/2015 | 12 | ||||||||||||
84 | Loan | MC-FiveMile | Kimberly Square | 109,396 | 355,833 | N/A | N/A | N/A | N/A | N/A | ||||||||||||
85 | Loan | SMF I | Ypsilanti Self Storage | 176,310 | 281,622 | N/A | N/A | N/A | N/A | N/A | ||||||||||||
86 | Loan | 60 | SMF I | North Lake Tahoe Self Storage | 57,491 | 243,616 | N/A | N/A | N/A | N/A | N/A | |||||||||||
87 | Loan | GSMC | Walgreens Cary | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||
88 | Loan | SMF I | Lansing West Self Storage | 125,430 | 140,780 | N/A | N/A | N/A | N/A | N/A | ||||||||||||
89 | Loan | 61 | CGMRC | Forest Avenue Apartments | 175,589 | 134,741 | 312,286 | 173,555 | 138,731 | 2/28/2015 | 12 |
A-24
GSMS 2015-GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | 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 ($) | Underwritten TI / LC ($) | |||||||||||
1 | Loan | 8, 9, 10, 11, 12 | GSMC | Dallas Market Center | Not Available | 66,737,601 | 32,904,905 | 33,832,696 | 13.1% | 764,053 | 1,153,463 | |||||||||||
2 | Loan | 13, 14, 15 | GSMC | Selig Office Portfolio | Various | 44,652,839 | 12,576,474 | 32,076,365 | 9.3% | 407,864 | 1,361,353 | |||||||||||
2.01 | Property | 16 | 1000 Second Avenue | Trailing 12 | 14,683,901 | 4,083,127 | 10,600,774 | 111,948 | 382,322 | |||||||||||||
2.02 | Property | 17, 13 | 2901 Third Avenue | Trailing 12 | 6,162,374 | 1,870,943 | 4,291,431 | 67,466 | 165,082 | |||||||||||||
2.03 | Property | 3101 Western Avenue | Trailing 12 | 5,826,950 | 1,433,227 | 4,393,722 | 46,759 | 179,300 | ||||||||||||||
2.04 | Property | 18 | 300 Elliott Avenue West | Trailing 12 | 5,586,331 | 1,531,758 | 4,054,573 | 56,540 | 207,115 | |||||||||||||
2.05 | Property | 19, 13 | 3131 Elliott Avenue | Trailing 12 | 5,320,897 | 1,635,565 | 3,685,333 | 47,462 | 174,152 | |||||||||||||
2.06 | Property | 13 | 2615 Fourth Avenue | Trailing 12 | 3,071,393 | 831,397 | 2,239,996 | 31,069 | 111,657 | |||||||||||||
2.07 | Property | 190 Queen Anne Avenue North | Trailing 12 | 1,787,392 | 503,308 | 1,284,083 | 21,146 | 53,364 | ||||||||||||||
2.08 | Property | 20, 13 | 200 First Avenue West | Annualized | 1,354,243 | 428,391 | 925,852 | 16,618 | 56,295 | |||||||||||||
2.09 | Property | 18 West Mercer Street | Trailing 12 | 859,357 | 258,757 | 600,601 | 8,858 | 32,065 | ||||||||||||||
3 | Loan | 13 | GSMC | Worthington Renaissance Fort Worth | Trailing 12 | 37,463,931 | 25,261,471 | 12,202,460 | 14.4% | 1,873,197 | 0 | |||||||||||
4 | Loan | 21, 22, 23, 24 | CGMRC | Courtyard by Marriott Portfolio | Trailing 12 | 313,078,352 | 210,219,717 | 102,858,635 | 32.7% | 15,653,918 | 0 | |||||||||||
4.01 | Property | Courtyard Larkspur Landing Marin County | Trailing 12 | 8,876,647 | 4,723,237 | 4,153,410 | 443,832 | 0 | ||||||||||||||
4.02 | Property | Courtyard San Mateo Foster City | Trailing 12 | 8,749,970 | 4,148,235 | 4,601,735 | 437,498 | 0 | ||||||||||||||
4.03 | Property | Courtyard San Jose Cupertino | Trailing 12 | 8,378,244 | 4,757,078 | 3,621,166 | 418,912 | 0 | ||||||||||||||
4.04 | Property | Courtyard Boulder | Trailing 12 | 7,376,945 | 3,753,965 | 3,622,980 | 368,847 | 0 | ||||||||||||||
4.05 | Property | Courtyard Los Angeles Hacienda Heights | Trailing 12 | 6,187,243 | 3,559,330 | 2,627,913 | 309,362 | 0 | ||||||||||||||
4.06 | Property | Courtyard Seattle South Center | Trailing 12 | 6,498,488 | 3,909,537 | 2,588,951 | 324,924 | 0 | ||||||||||||||
4.07 | Property | Courtyard Rye | Trailing 12 | 6,624,269 | 4,338,965 | 2,285,303 | 331,213 | 0 | ||||||||||||||
4.08 | Property | Courtyard Nashville Airport | Trailing 12 | 6,147,851 | 3,523,528 | 2,624,323 | 307,393 | 0 | ||||||||||||||
4.09 | Property | Courtyard Los Angeles Torrance Palos Verdes | Trailing 12 | 6,010,709 | 3,732,934 | 2,277,775 | 300,535 | 0 | ||||||||||||||
4.10 | Property | Courtyard St. Louis Creve Coeur | Trailing 12 | 5,259,797 | 3,237,798 | 2,021,999 | 262,990 | 0 | ||||||||||||||
4.11 | Property | Courtyard Portland Beaverton | Trailing 12 | 4,928,570 | 3,012,920 | 1,915,650 | 246,429 | 0 | ||||||||||||||
4.12 | Property | Courtyard Palm Springs | Trailing 12 | 5,202,039 | 3,157,154 | 2,044,886 | 260,102 | 0 | ||||||||||||||
4.13 | Property | Courtyard Charlotte South Park | Trailing 12 | 5,775,546 | 3,437,619 | 2,337,927 | 288,777 | 0 | ||||||||||||||
4.14 | Property | Courtyard Norwalk | Trailing 12 | 6,417,039 | 4,357,636 | 2,059,403 | 320,852 | 0 | ||||||||||||||
4.15 | Property | Courtyard Detroit Metro Airport | Trailing 12 | 4,722,133 | 3,134,331 | 1,587,802 | 236,107 | 0 | ||||||||||||||
4.16 | Property | Courtyard Chicago Waukegan Gurnee | Trailing 12 | 5,027,101 | 3,213,525 | 1,813,576 | 251,355 | 0 | ||||||||||||||
4.17 | Property | Courtyard Atlanta Perimeter Center | Trailing 12 | 5,024,187 | 3,205,186 | 1,819,001 | 251,209 | 0 | ||||||||||||||
4.18 | Property | Courtyard Denver Tech Center | Trailing 12 | 4,815,271 | 3,111,725 | 1,703,545 | 240,764 | 0 | ||||||||||||||
4.19 | Property | Courtyard Ft. Lauderdale Plantation | Trailing 12 | 5,102,995 | 3,378,918 | 1,724,077 | 255,150 | 0 | ||||||||||||||
4.20 | Property | Courtyard Lincroft Red Bank | Trailing 12 | 5,169,478 | 3,662,384 | 1,507,094 | 258,474 | 0 | ||||||||||||||
4.21 | Property | Courtyard Chicago Highland Park | Trailing 12 | 4,288,596 | 2,660,853 | 1,627,743 | 214,430 | 0 | ||||||||||||||
4.22 | Property | Courtyard Raleigh Cary | Trailing 12 | 4,251,758 | 2,924,333 | 1,327,425 | 212,588 | 0 | ||||||||||||||
4.23 | Property | Courtyard Charlottesville North | Trailing 12 | 4,671,540 | 3,093,715 | 1,577,824 | 233,577 | 0 | ||||||||||||||
4.24 | Property | Courtyard Detroit Livonia | Trailing 12 | 4,865,987 | 3,097,112 | 1,768,876 | 243,299 | 0 | ||||||||||||||
4.25 | Property | Courtyard Birmingham Homewood | Trailing 12 | 4,415,508 | 2,836,766 | 1,578,742 | 220,775 | 0 | ||||||||||||||
4.26 | Property | Courtyard West Palm Beach | Trailing 12 | 4,820,744 | 3,254,299 | 1,566,444 | 241,037 | 0 | ||||||||||||||
4.27 | Property | Courtyard New Haven Wallingford | Trailing 12 | 4,941,127 | 3,343,215 | 1,597,912 | 247,056 | 0 | ||||||||||||||
4.28 | Property | Courtyard Chicago Oakbrook Terrace | Trailing 12 | 4,701,547 | 3,186,488 | 1,515,059 | 235,077 | 0 | ||||||||||||||
4.29 | Property | Courtyard Kansas City Overland Park Metcalf | Trailing 12 | 4,407,308 | 2,995,261 | 1,412,047 | 220,365 | 0 | ||||||||||||||
4.30 | Property | Courtyard Boston Andover | Trailing 12 | 4,888,685 | 3,399,625 | 1,489,060 | 244,434 | 0 | ||||||||||||||
4.31 | Property | Courtyard Minneapolis St Paul Airport | Trailing 12 | 4,811,844 | 3,400,927 | 1,410,917 | 240,592 | 0 | ||||||||||||||
4.32 | Property | Courtyard Dallas Plano Parkway | Trailing 12 | 4,680,717 | 3,114,878 | 1,565,839 | 234,036 | 0 | ||||||||||||||
4.33 | Property | Courtyard Bakersfield | Trailing 12 | 4,515,481 | 2,965,982 | 1,549,500 | 225,774 | 0 | ||||||||||||||
4.34 | Property | Courtyard Denver Stapleton | Trailing 12 | 3,950,977 | 2,516,290 | 1,434,688 | 197,549 | 0 | ||||||||||||||
4.35 | Property | Courtyard Rockford | Trailing 12 | 3,859,159 | 2,633,078 | 1,226,081 | 192,958 | 0 | ||||||||||||||
4.36 | Property | Courtyard Greenville Haywood Mall | Trailing 12 | 4,297,122 | 2,770,825 | 1,526,297 | 214,856 | 0 | ||||||||||||||
4.37 | Property | Courtyard Chicago Lincolnshire | Trailing 12 | 4,226,233 | 2,874,900 | 1,351,333 | 211,312 | 0 | ||||||||||||||
4.38 | Property | Courtyard Indianapolis Castleton | Trailing 12 | 3,793,064 | 2,646,426 | 1,146,638 | 189,653 | 0 | ||||||||||||||
4.39 | Property | Courtyard St. Louis Westport Plaza | Trailing 12 | 4,400,579 | 3,005,352 | 1,395,227 | 220,029 | 0 | ||||||||||||||
4.40 | Property | Courtyard San Antonio Downtown Market Square | Trailing 12 | 4,629,412 | 3,365,081 | 1,264,331 | 231,471 | 0 | ||||||||||||||
4.41 | Property | Courtyard Silver Spring North | Trailing 12 | 4,459,038 | 3,330,369 | 1,128,669 | 222,952 | 0 | ||||||||||||||
4.42 | Property | Courtyard Lexington North | Trailing 12 | 3,881,595 | 2,669,506 | 1,212,090 | 194,080 | 0 | ||||||||||||||
4.43 | Property | Courtyard Tampa Westshore | Trailing 12 | 5,386,425 | 4,023,124 | 1,363,301 | 269,321 | 0 | ||||||||||||||
4.44 | Property | Courtyard Chicago Deerfield | Trailing 12 | 3,901,328 | 2,785,669 | 1,115,659 | 195,066 | 0 | ||||||||||||||
4.45 | Property | Courtyard St. Petersburg Clearwater | Trailing 12 | 4,689,375 | 3,415,262 | 1,274,113 | 234,469 | 0 | ||||||||||||||
4.46 | Property | Courtyard Toledo Airport Holland | Trailing 12 | 3,890,024 | 2,735,477 | 1,154,547 | 194,501 | 0 | ||||||||||||||
4.47 | Property | Courtyard Phoenix Mesa | Trailing 12 | 3,715,230 | 2,554,442 | 1,160,788 | 185,762 | 0 | ||||||||||||||
4.48 | Property | Courtyard Atlanta Airport South | Trailing 12 | 4,181,703 | 3,095,669 | 1,086,034 | 209,085 | 0 | ||||||||||||||
4.49 | Property | Courtyard Oklahoma City Airport | Trailing 12 | 3,551,936 | 2,567,839 | 984,096 | 177,597 | 0 | ||||||||||||||
4.50 | Property | Courtyard Memphis Airport | Trailing 12 | 4,617,967 | 3,531,846 | 1,086,121 | 230,898 | 0 | ||||||||||||||
4.51 | Property | Courtyard Annapolis | Trailing 12 | 4,009,310 | 3,091,484 | 917,826 | 200,465 | 0 | ||||||||||||||
4.52 | Property | Courtyard Manassas | Trailing 12 | 3,728,014 | 2,866,399 | 861,615 | 186,401 | 0 | ||||||||||||||
4.53 | Property | Courtyard Little Rock | Trailing 12 | 3,360,579 | 2,544,486 | 816,093 | 168,029 | 0 | ||||||||||||||
4.54 | Property | Courtyard Ft. Myers | Trailing 12 | 4,098,181 | 3,331,715 | 766,466 | 204,909 | 0 | ||||||||||||||
4.55 | Property | Courtyard Atlanta Gwinnett Mall | Trailing 12 | 3,295,591 | 2,588,075 | 707,515 | 164,780 | 0 | ||||||||||||||
4.56 | Property | Courtyard Chicago Arlington Heights South | Trailing 12 | 3,990,618 | 3,261,708 | 728,910 | 199,531 | 0 | ||||||||||||||
4.57 | Property | Courtyard Dallas Richardson at Spring Valley | Trailing 12 | 3,282,941 | 2,638,126 | 644,815 | 164,147 | 0 | ||||||||||||||
4.58 | Property | Courtyard Huntsville | Trailing 12 | 2,997,591 | 2,333,723 | 663,868 | 149,880 | 0 | ||||||||||||||
4.59 | Property | Courtyard Birmingham Hoover | Trailing 12 | 3,214,394 | 2,606,997 | 607,398 | 160,720 | 0 | ||||||||||||||
4.60 | Property | Courtyard Phoenix North Metrocenter | Trailing 12 | 3,045,035 | 2,310,211 | 734,824 | 152,252 | 0 | ||||||||||||||
4.61 | Property | Courtyard Tucson Airport | Trailing 12 | 3,426,120 | 2,757,017 | 669,102 | 171,306 | 0 | ||||||||||||||
4.62 | Property | Courtyard Dayton South Mall | Trailing 12 | 2,847,737 | 2,424,077 | 423,659 | 142,387 | 0 |
A-25
GSMS 2015-GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | 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 ($) | |||||||||||
4.63 | Property | Courtyard Philadelphia Devon | Trailing 12 | 6,489,381 | 4,024,122 | 2,465,259 | 324,469 | 0 | ||||||||||||||
4.64 | Property | Courtyard Fresno | Trailing 12 | 5,990,598 | 3,854,484 | 2,136,114 | 299,530 | 0 | ||||||||||||||
4.65 | Property | Courtyard Poughkeepsie | Trailing 12 | 5,315,729 | 4,020,148 | 1,295,581 | 265,786 | 0 | ||||||||||||||
5 | Loan | 25, 26, 27 | CGMRC | Bank of America Plaza | Trailing 12 | 11,789,689 | 6,620,903 | 5,168,786 | 10.1% | 282,053 | 688,224 | |||||||||||
6 | Loan | 13 | GSMC | Bakery Living | Not Available | 3,711,999 | 1,081,591 | 2,630,408 | 7.9% | 34,800 | 0 | |||||||||||
7 | Loan | 28 | MC-FiveMile | Midwest Multifamily Portfolio | Trailing 12 | 7,104,589 | 3,912,085 | 3,192,503 | 11.4% | 298,676 | 0 | |||||||||||
7.01 | Property | Sunnydale Estates | Trailing 12 | 1,856,139 | 1,003,814 | 852,325 | 70,490 | 0 | ||||||||||||||
7.02 | Property | Georgetown Village | Trailing 12 | 1,735,566 | 992,175 | 743,391 | 82,080 | 0 | ||||||||||||||
7.03 | Property | Hunters Ridge | Trailing 12 | 1,612,528 | 811,880 | 800,648 | 70,280 | 0 | ||||||||||||||
7.04 | Property | Miracle Manor | Trailing 12 | 1,338,399 | 744,649 | 593,750 | 54,096 | 0 | ||||||||||||||
7.05 | Property | Abbey Run | Trailing 12 | 561,957 | 359,568 | 202,389 | 21,730 | 0 | ||||||||||||||
8 | Loan | 13, 29, 30 | SMF I | Hilton Scotts Valley | Trailing 12 | 10,036,833 | 6,874,106 | 3,162,727 | 11.7% | 401,473 | 0 | |||||||||||
9 | Loan | CGMRC | 311 California Street | Not Available | 3,281,700 | 1,217,713 | 2,063,988 | 8.3% | 17,839 | 142,928 | ||||||||||||
10 | Loan | 31 | CGMRC | Northern Lights Shopping Center | Not Available | 4,147,788 | 1,580,957 | 2,566,831 | 10.3% | 105,974 | 170,927 | |||||||||||
11 | Loan | CGMRC | 1035 Market Street | Not Available | 2,808,224 | 828,463 | 1,979,761 | 8.1% | 14,959 | 119,674 | ||||||||||||
12 | Loan | 32 | CGMRC | 170 Broadway | Not Available | 5,158,872 | 188,880 | 4,969,992 | 7.1% | 2,420 | 0 | |||||||||||
13 | Loan | 13, 33, 34, 35, 36 | CGMRC | Hampton Inn - Albany | Trailing 12 | 6,644,722 | 4,523,814 | 2,120,908 | 11.0% | 250,790 | 0 | |||||||||||
14 | Loan | 37 | CGMRC | 132-40 Metropolitan Avenue | Not Available | 1,820,511 | 449,537 | 1,370,975 | 7.6% | 7,214 | 33,936 | |||||||||||
15 | Loan | 13, 38, 39 | GSMC | Hampton Inn & Suites Destin | Trailing 12 | 5,326,367 | 3,097,251 | 2,229,115 | 12.4% | 213,055 | 0 | |||||||||||
16 | Loan | CGMRC | Ocean Dorado | Not Available | 1,673,720 | 358,841 | 1,314,879 | 8.0% | 7,951 | 59,209 | ||||||||||||
17 | Loan | CGMRC | Century Park West Apartments | Trailing 12 | 2,557,146 | 1,143,147 | 1,413,999 | 8.7% | 62,500 | 0 | ||||||||||||
18 | Loan | CCRE | ART Florida & Ohio MF Portfolio I | Not Available | 2,768,420 | 1,325,238 | 1,443,182 | 9.6% | 137,735 | 0 | ||||||||||||
18.01 | Property | High Points | Not Available | 612,776 | 267,295 | 345,481 | 31,093 | 0 | ||||||||||||||
18.02 | Property | Daniel Court | Not Available | 683,700 | 329,400 | 354,300 | 38,764 | 0 | ||||||||||||||
18.03 | Property | Blueberry Hill | Not Available | 534,748 | 277,459 | 257,289 | 22,861 | 0 | ||||||||||||||
18.04 | Property | Manchester | Not Available | 478,772 | 251,411 | 227,361 | 24,694 | 0 | ||||||||||||||
18.05 | Property | Hickory Mill | Not Available | 458,424 | 199,672 | 258,752 | 20,323 | 0 | ||||||||||||||
19 | Loan | CCRE | Aria on L | Trailing 12 | 1,394,692 | 405,895 | 988,797 | 7.2% | 18,000 | 0 | ||||||||||||
20 | Loan | CCRE | River Drive III | Not Available | 2,375,370 | 1,037,603 | 1,337,767 | 10.0% | 23,596 | 48,297 | ||||||||||||
21 | Loan | 13 | CGMRC | Clinton Place Apartments | Trailing 12 | 2,081,450 | 906,291 | 1,175,159 | 8.8% | 52,116 | 0 | |||||||||||
22 | Loan | 13, 40 | GSMC | Plaza de Santa Fe | Not Available | 1,499,308 | 234,549 | 1,264,759 | 9.7% | 7,500 | 30,983 | |||||||||||
23 | Loan | CGMRC | EZ Storage Marina Del Rey | Not Available | 2,206,131 | 509,246 | 1,696,884 | 13.1% | 24,967 | 0 | ||||||||||||
24 | Loan | CGMRC | Cottages at Hefner | Trailing 12 | 1,947,004 | 848,561 | 1,098,443 | 8.6% | 64,000 | 0 | ||||||||||||
25 | Loan | 41 | MC-FiveMile | Bavarian Woods | Trailing 12 | 2,046,726 | 898,899 | 1,147,827 | 9.5% | 73,815 | 0 | |||||||||||
26 | Loan | 42 | SMF I | Crossroads Marketplace | Trailing 12 | 1,835,962 | 529,428 | 1,306,533 | 10.9% | 16,826 | 84,130 | |||||||||||
27 | Loan | CGMRC | Lowe’s Multi State Portfolio | Not Available | 1,243,932 | 54,373 | 1,189,559 | 10.4% | 34,599 | 0 | ||||||||||||
27.01 | Property | Lowe’s Middletown OH | Not Available | 684,613 | 28,806 | 655,806 | 18,960 | 0 | ||||||||||||||
27.02 | Property | Lowe’s Terre Haute IN | Not Available | 559,320 | 25,567 | 533,753 | 15,639 | 0 | ||||||||||||||
28 | Loan | 13 | CGMRC | Century Lake Apartments | Trailing 12 | 1,976,101 | 1,020,442 | 955,659 | 8.5% | 56,000 | 0 | |||||||||||
29 | Loan | 13 | CGMRC | Holiday Inn Express & Suites - New Orleans Airport South | Not Available | 4,308,875 | 2,822,062 | 1,486,813 | 13.4% | 172,355 | 0 | |||||||||||
30 | Loan | 43 | CGMRC | River Drive Apartments | Trailing 12 | 2,518,464 | 1,369,022 | 1,149,442 | 10.4% | 76,175 | 0 | |||||||||||
31 | Loan | 44, 45 | MC-FiveMile | Ishihama Portfolio | Not Available | 1,201,128 | 204,999 | 996,130 | 9.1% | 8,426 | 25,337 | |||||||||||
31.01 | Property | Walgreens Jefferson | Not Available | 435,446 | 9,045 | 426,401 | 2,183 | 0 | ||||||||||||||
31.02 | Property | Town Center Square | Not Available | 415,094 | 145,406 | 269,689 | 3,625 | 12,278 | ||||||||||||||
31.03 | Property | Sunset Station | Not Available | 237,844 | 46,648 | 191,196 | 1,851 | 9,310 | ||||||||||||||
31.04 | Property | Arby’s Portfolio - Saginaw, MI | Not Available | 64,328 | 2,252 | 62,076 | 414 | 2,261 | ||||||||||||||
31.05 | Property | Arby’s Portfolio - Port Huron, MI | Not Available | 48,416 | 1,648 | 46,768 | 355 | 1,488 | ||||||||||||||
32 | Loan | MC-FiveMile | Birney Portfolio - Sun Blossom Mountain | Trailing 12 | 2,489,228 | 1,336,939 | 1,152,289 | 10.6% | 96,500 | 0 | ||||||||||||
33 | Loan | CGMRC | Germantown Plaza | Not Available | 1,434,990 | 435,993 | 998,997 | 9.3% | 20,577 | 68,050 | ||||||||||||
34 | Loan | MC-FiveMile | Birney Portfolio - Sun Blossom Gardens & The Westbriar | Trailing 12 | 2,432,173 | 1,380,936 | 1,051,238 | 10.0% | 95,000 | 0 | ||||||||||||
34.01 | Property | Sun Blossom Gardens | Trailing 12 | 1,925,403 | 1,040,278 | 885,125 | 77,000 | 0 | ||||||||||||||
34.02 | Property | The Westbriar | Trailing 12 | 506,770 | 340,658 | 166,113 | 18,000 | 0 | ||||||||||||||
35 | Loan | 46 | SMF I | Westridge Self Storage | Trailing 12 | 846,369 | 331,633 | 514,736 | 8.7% | 13,871 | 0 | |||||||||||
36 | Loan | 13, 46 | SMF I | Highway 92 Self Storage | Trailing 12 | 598,303 | 256,081 | 342,222 | 8.7% | 14,153 | 0 | |||||||||||
37 | Loan | MC-FiveMile | Brays Village Apartments | Trailing 12 | 2,113,615 | 1,172,605 | 941,010 | 9.9% | 78,600 | 0 | ||||||||||||
38 | Loan | CCRE | Copley Center | Not Available | 1,454,027 | 648,733 | 805,294 | 9.9% | 13,183 | 32,883 | ||||||||||||
39 | Loan | MC-FiveMile | GSL Portfolio | Not Available | 1,159,188 | 303,727 | 855,463 | 10.7% | 20,892 | 71,041 | ||||||||||||
39.01 | Property | Clinton Drive | Not Available | 594,108 | 158,496 | 435,612 | 14,111 | 44,015 | ||||||||||||||
39.02 | Property | 1700 South Sam Houston Parkway West | Not Available | 357,895 | 88,459 | 269,437 | 4,304 | 17,086 |
A-26
GSMS 2015-GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | 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 ($) | Underwritten TI / LC ($) | |||||||||||
39.03 | Property | 801 Georgia Avenue | Not Available | 207,185 | 56,771 | 150,414 | 2,477 | 9,940 | ||||||||||||||
40 | Loan | CCRE | New Boston Village Retail | Not Available | 893,470 | 152,311 | 741,159 | 9.3% | 12,202 | 27,776 | ||||||||||||
41 | Loan | GSMC | Timberhills Shopping Center | Not Available | 1,137,514 | 261,733 | 875,781 | 11.1% | 40,963 | 46,232 | ||||||||||||
42 | Loan | 47 | GSMC | Crestwood Whitewood Apartments Portfolio | Not Available | 2,101,276 | 1,364,145 | 737,131 | 9.5% | 76,010 | 0 | |||||||||||
42.01 | Property | Crestwood Apartments | Not Available | 1,115,756 | 704,965 | 410,791 | 35,190 | 0 | ||||||||||||||
42.02 | Property | Whitewood Apartments | Not Available | 985,520 | 659,180 | 326,340 | 40,820 | 0 | ||||||||||||||
43 | Loan | CGMRC | Serenity Apartments at Silver Springs | Trailing 12 | 1,559,993 | 857,675 | 702,318 | 9.1% | 76,981 | 0 | ||||||||||||
44 | Loan | GSMC | Traditions at Slate Ridge | Trailing 12 | 1,242,356 | 649,965 | 592,391 | 7.9% | 21,750 | 0 | ||||||||||||
45 | Loan | CCRE | Chadwick & Grayson | Not Available | 1,487,427 | 708,281 | 779,146 | 10.4% | 24,259 | 79,106 | ||||||||||||
46 | Loan | CCRE | Wesleyan Park Plaza | Not Available | 1,262,352 | 384,878 | 877,473 | 11.7% | 24,250 | 80,835 | ||||||||||||
47 | Loan | 48 | CGMRC | Glendora Marketplace | Trailing 12 | 855,013 | 242,845 | 612,169 | 8.5% | 5,291 | 27,230 | |||||||||||
48 | Loan | 49 | GSMC | At Home and Dollar Tree | Not Available | 1,175,202 | 141,041 | 1,034,161 | 14.6% | 18,600 | 58,900 | |||||||||||
49 | Loan | CCRE | City Lofts | Not Available | 1,154,195 | 481,841 | 672,354 | 9.9% | 27,000 | 0 | ||||||||||||
50 | Loan | CCRE | Stony Brook MHP | Not Available | 825,840 | 279,071 | 546,769 | 8.2% | 7,832 | 0 | ||||||||||||
51 | Loan | 50 | CCRE | Diagonal Marketplace | Not Available | 909,950 | 280,687 | 629,263 | 9.7% | 8,659 | 42,480 | |||||||||||
52 | Loan | MC-FiveMile | 6001 Stonewood Drive | Not Available | 1,295,695 | 599,824 | 695,872 | 10.7% | 11,193 | 57,336 | ||||||||||||
53 | Loan | 51 | SMF I | Shops of Walterboro | Trailing 12 | 852,769 | 248,706 | 604,063 | 9.7% | 10,666 | 29,332 | |||||||||||
54 | Loan | SMF I | Joshua Village Shopping Center | Not Available | 927,383 | 265,884 | 661,498 | 11.0% | 23,340 | 30,307 | ||||||||||||
55 | Loan | 52 | CCRE | Club Commons II | Not Available | 834,570 | 341,223 | 493,347 | 8.4% | 10,800 | 0 | |||||||||||
56 | Loan | SMF I | Pocalla Springs Apartments | Trailing 12 | 1,281,955 | 656,355 | 625,600 | 10.6% | 66,000 | 0 | ||||||||||||
57 | Loan | CCRE | Alex City Marketplace | Trailing 12 | 1,036,795 | 233,097 | 803,697 | 14.0% | 29,558 | 70,940 | ||||||||||||
58 | Loan | GSMC | Midtown Village | Trailing 12 | 806,404 | 255,304 | 551,101 | 9.7% | 26,646 | 23,773 | ||||||||||||
59 | Loan | 53, 54 | CCRE | Butler Square | Not Available | 992,683 | 271,906 | 720,777 | 12.8% | 16,480 | 41,200 | |||||||||||
60 | Loan | SMF I | Lansing East Self Storage | Not Available | 873,559 | 254,261 | 619,299 | 11.0% | 8,766 | 0 | ||||||||||||
61 | Loan | CCRE | San Clemente Retail | Not Available | 884,150 | 383,586 | 500,564 | 9.3% | 6,366 | 22,171 | ||||||||||||
62 | Loan | 55 | SMF I | Vidalia Central Shopping Center | Trailing 12 | 642,567 | 111,784 | 530,782 | 9.9% | 9,019 | 27,058 | |||||||||||
63 | Loan | SMF I | Orion Self Storage | Not Available | 797,588 | 234,221 | 563,366 | 10.8% | 8,782 | 0 | ||||||||||||
64 | Loan | GSMC | Southwood Village Shopping Center | Trailing 12 | 717,197 | 217,210 | 499,987 | 9.9% | 17,302 | 26,953 | ||||||||||||
65 | Loan | SMF I | Novi Self Storage | Not Available | 756,576 | 224,258 | 532,318 | 10.6% | 7,998 | 0 | ||||||||||||
66 | Loan | CGMRC | Metrocenter Retail | Not Available | 804,889 | 172,013 | 632,876 | 12.7% | 9,038 | 19,936 | ||||||||||||
67 | Loan | 13, 56 | GSMC | Hampton Inn Niceville | Trailing 12 | 2,003,729 | 1,288,175 | 715,554 | 14.3% | 80,149 | 0 | |||||||||||
68 | Loan | SMF I | Albemarle Square | Not Available | 693,639 | 213,737 | 479,902 | 9.6% | 11,884 | 27,779 | ||||||||||||
69 | Loan | SMF I | Clark Street Industrial | Not Available | 1,148,049 | 250,639 | 897,410 | 19.1% | 33,696 | 0 | ||||||||||||
70 | Loan | CCRE | Pheasant Run Apartments | Not Available | 1,289,634 | 804,334 | 485,300 | 10.4% | 57,242 | 0 | ||||||||||||
71 | Loan | 57, 58 | CCRE | Ruschmeyer’s Montauk | Trailing 12 | 3,315,794 | 2,684,857 | 630,938 | 14.0% | 39,324 | 0 | |||||||||||
72 | Loan | 59 | CGMRC | Wyndham Hill Apartments | Trailing 12 | 785,543 | 392,396 | 393,147 | 8.9% | 19,800 | 0 | |||||||||||
73 | Loan | CGMRC | Food Lion - Ocean View | Not Available | 561,362 | 120,348 | 441,014 | 10.3% | 13,500 | 22,298 | ||||||||||||
74 | Loan | SMF I | Southland Village Shopping Center | Trailing 12 | 529,369 | 108,739 | 420,629 | 10.0% | 15,674 | 41,798 | ||||||||||||
75 | Loan | SMF I | 306-308 East 149th Street | Not Available | 485,146 | 109,435 | 375,711 | 9.2% | 3,425 | 17,670 | ||||||||||||
76 | Loan | SMF I | Northside Indy Medical Center | Not Available | 779,525 | 395,744 | 383,781 | 9.7% | 12,571 | 20,422 | ||||||||||||
77 | Loan | CCRE | North View Manor MHP | Not Available | 491,515 | 126,745 | 364,769 | 9.6% | 5,300 | 0 | ||||||||||||
78 | Loan | CGMRC | Food Lion - Circle Plaza | Not Available | 472,328 | 96,545 | 375,782 | 10.9% | 16,048 | 26,986 | ||||||||||||
79 | Loan | CGMRC | Glenridge Point Shopping Center | Trailing 12 | 495,926 | 131,837 | 364,089 | 11.0% | 3,526 | 10,679 | ||||||||||||
80 | Loan | MC-FiveMile | Village Place Apartments | Trailing 12 | 1,096,757 | 495,224 | 601,533 | 18.5% | 35,000 | 0 | ||||||||||||
81 | Loan | MC-FiveMile | Country Hills Estates | Not Available | 680,625 | 367,878 | 312,747 | 10.3% | 24,420 | 0 | ||||||||||||
82 | Loan | CGMRC | 4600 Sheridan Street | Not Available | 772,820 | 380,250 | 392,570 | 13.1% | 3,938 | 16,742 | ||||||||||||
83 | Loan | CGMRC | Roaring Fork Mobile Home Park | Trailing 12 | 416,282 | 145,122 | 271,160 | 9.1% | 2,808 | 0 | ||||||||||||
84 | Loan | MC-FiveMile | Kimberly Square | Not Available | 485,495 | 147,489 | 338,006 | 12.1% | 12,995 | 29,479 | ||||||||||||
85 | Loan | SMF I | Ypsilanti Self Storage | Not Available | 457,932 | 178,861 | 279,070 | 10.6% | 6,302 | 0 | ||||||||||||
86 | Loan | 60 | SMF I | North Lake Tahoe Self Storage | Not Available | 301,107 | 70,457 | 230,650 | 9.8% | 1,779 | 0 | |||||||||||
87 | Loan | GSMC | Walgreens Cary | Not Available | 318,568 | 106,371 | 212,196 | 9.2% | 2,184 | 0 | ||||||||||||
88 | Loan | SMF I | Lansing West Self Storage | Not Available | 266,210 | 122,690 | 143,520 | 11.0% | 3,018 | 0 | ||||||||||||
89 | Loan | 61 | CGMRC | Forest Avenue Apartments | Trailing 12 | 311,537 | 176,203 | 135,333 | 11.3% | 9,360 | 0 |
A-27
GSMS 2015-GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Underwritten Net Cash Flow ($) | Underwritten NCF DSCR (x) (4) | Debt Yield on Underwritten Net Cash Flow (%) | Appraised Value ($) | Appraisal Date | As Stabilized Appraised Value ($) | As Stabilized Appraisal Date | Cut-off Date LTV Ratio (%) | ||||||||||||
1 | Loan | 8, 9, 10, 11, 12 | GSMC | Dallas Market Center | 31,915,179 | 2.13 | 12.3% | 403,000,000 | 3/23/2015 | NAP | NAP | 64.3% | ||||||||||||
2 | Loan | 13, 14, 15 | GSMC | Selig Office Portfolio | 30,307,148 | 2.22 | 8.8% | 544,500,000 | 3/2/2015 | 553,400,000 | Various | 63.4% | ||||||||||||
2.01 | Property | 16 | 1000 Second Avenue | 10,106,504 | 192,000,000 | 3/2/2015 | NAP | NAP | ||||||||||||||||
2.02 | Property | 17, 13 | 2901 Third Avenue | 4,058,884 | 82,000,000 | 3/2/2015 | 84,000,000 | 3/1/2016 | ||||||||||||||||
2.03 | Property | 3101 Western Avenue | 4,167,663 | 69,000,000 | 3/2/2015 | NAP | NAP | |||||||||||||||||
2.04 | Property | 18 | 300 Elliott Avenue West | 3,790,919 | 60,500,000 | 3/2/2015 | NAP | NAP | ||||||||||||||||
2.05 | Property | 19, 13 | 3131 Elliott Avenue | 3,463,718 | 59,500,000 | 3/2/2015 | 63,500,000 | 3/1/2016 | ||||||||||||||||
2.06 | Property | 13 | 2615 Fourth Avenue | 2,097,270 | 35,800,000 | 3/2/2015 | 37,200,000 | 9/1/2015 | ||||||||||||||||
2.07 | Property | 190 Queen Anne Avenue North | 1,209,573 | 21,100,000 | 3/2/2015 | NAP | NAP | |||||||||||||||||
2.08 | Property | 20, 13 | 200 First Avenue West | 852,940 | 16,000,000 | 3/2/2015 | 17,500,000 | 6/1/2016 | ||||||||||||||||
2.09 | Property | 18 West Mercer Street | 559,677 | 8,600,000 | 3/2/2015 | NAP | NAP | |||||||||||||||||
3 | Loan | 13 | GSMC | Worthington Renaissance Fort Worth | 10,329,263 | 2.21 | 12.2% | 134,000,000 | 3/20/2015 | 148,000,000 | 3/20/2018 | 63.4% | ||||||||||||
4 | Loan | 21, 22, 23, 24 | CGMRC | Courtyard by Marriott Portfolio | 87,204,717 | 7.40 | 27.7% | 1,116,000,000 | Various | 1,130,000,000 | Various | 28.2% | ||||||||||||
4.01 | Property | Courtyard Larkspur Landing Marin County | 3,709,578 | 41,000,000 | 3/1/2015 | 45,000,000 | 3/1/2017 | |||||||||||||||||
4.02 | Property | Courtyard San Mateo Foster City | 4,164,236 | 40,500,000 | 3/1/2015 | 44,000,000 | 3/1/2017 | |||||||||||||||||
4.03 | Property | Courtyard San Jose Cupertino | 3,202,254 | 36,000,000 | 3/1/2015 | 39,000,000 | 3/1/2018 | |||||||||||||||||
4.04 | Property | Courtyard Boulder | 3,254,133 | 35,000,000 | 2/28/2015 | 38,000,000 | 3/1/2017 | |||||||||||||||||
4.05 | Property | Courtyard Los Angeles Hacienda Heights | 2,318,551 | 27,500,000 | 3/1/2015 | 30,000,000 | 3/1/2017 | |||||||||||||||||
4.06 | Property | Courtyard Seattle South Center | 2,264,027 | 27,000,000 | 3/1/2015 | 29,500,000 | 3/1/2017 | |||||||||||||||||
4.07 | Property | Courtyard Rye | 1,954,090 | 25,500,000 | 3/1/2015 | 28,000,000 | 3/1/2017 | |||||||||||||||||
4.08 | Property | Courtyard Nashville Airport | 2,316,930 | 23,000,000 | 3/1/2015 | 25,000,000 | 3/1/2018 | |||||||||||||||||
4.09 | Property | Courtyard Los Angeles Torrance Palos Verdes | 1,977,240 | 21,000,000 | 3/1/2015 | 23,000,000 | 3/1/2017 | |||||||||||||||||
4.10 | Property | Courtyard St. Louis Creve Coeur | 1,759,009 | 20,500,000 | 3/1/2015 | 22,000,000 | 3/1/2017 | |||||||||||||||||
4.11 | Property | Courtyard Portland Beaverton | 1,669,222 | 20,500,000 | 3/1/2015 | 22,500,000 | 3/1/2017 | |||||||||||||||||
4.12 | Property | Courtyard Palm Springs | 1,784,784 | 19,500,000 | 3/1/2015 | 21,000,000 | 3/1/2017 | |||||||||||||||||
4.13 | Property | Courtyard Charlotte South Park | 2,049,150 | 19,000,000 | 3/1/2015 | 20,000,000 | 3/1/2017 | |||||||||||||||||
4.14 | Property | Courtyard Norwalk | 1,738,551 | 18,000,000 | 3/1/2015 | 19,000,000 | 3/1/2017 | |||||||||||||||||
4.15 | Property | Courtyard Detroit Metro Airport | 1,351,695 | 18,500,000 | 3/1/2015 | 20,500,000 | 3/1/2017 | |||||||||||||||||
4.16 | Property | Courtyard Chicago Waukegan Gurnee | 1,562,221 | 17,500,000 | 3/1/2015 | 19,000,000 | 3/1/2017 | |||||||||||||||||
4.17 | Property | Courtyard Atlanta Perimeter Center | 1,567,791 | 17,000,000 | 3/1/2015 | 18,500,000 | 3/1/2017 | |||||||||||||||||
4.18 | Property | Courtyard Denver Tech Center | 1,462,782 | 17,500,000 | 3/1/2015 | 19,000,000 | 3/1/2017 | |||||||||||||||||
4.19 | Property | Courtyard Ft. Lauderdale Plantation | 1,468,927 | 17,000,000 | 3/1/2015 | 18,500,000 | 3/1/2017 | |||||||||||||||||
4.20 | Property | Courtyard Lincroft Red Bank | 1,248,620 | 17,000,000 | 3/1/2015 | 18,500,000 | 3/1/2017 | |||||||||||||||||
4.21 | Property | Courtyard Chicago Highland Park | 1,413,313 | 16,500,000 | 3/1/2015 | 18,000,000 | 3/1/2017 | |||||||||||||||||
4.22 | Property | Courtyard Raleigh Cary | 1,114,837 | 16,500,000 | 3/1/2015 | 18,500,000 | 3/1/2017 | |||||||||||||||||
4.23 | Property | Courtyard Charlottesville North | 1,344,247 | 16,500,000 | 3/1/2015 | 18,000,000 | 3/1/2017 | |||||||||||||||||
4.24 | Property | Courtyard Detroit Livonia | 1,525,576 | 15,500,000 | 3/1/2015 | 17,000,000 | 3/1/2017 | |||||||||||||||||
4.25 | Property | Courtyard Birmingham Homewood | 1,357,966 | 16,000,000 | 3/1/2015 | 17,500,000 | 3/1/2017 | |||||||||||||||||
4.26 | Property | Courtyard West Palm Beach | 1,325,407 | 16,000,000 | 3/1/2015 | 17,000,000 | 3/1/2017 | |||||||||||||||||
4.27 | Property | Courtyard New Haven Wallingford | 1,350,856 | 15,500,000 | 3/1/2015 | 16,500,000 | 3/1/2017 | |||||||||||||||||
4.28 | Property | Courtyard Chicago Oakbrook Terrace | 1,279,982 | 15,000,000 | 3/1/2015 | 16,000,000 | 3/1/2017 | |||||||||||||||||
4.29 | Property | Courtyard Kansas City Overland Park Metcalf | 1,191,682 | 15,000,000 | 3/1/2015 | 16,500,000 | 3/1/2017 | |||||||||||||||||
4.30 | Property | Courtyard Boston Andover | 1,244,626 | 15,000,000 | 3/1/2015 | 16,500,000 | 3/1/2017 | |||||||||||||||||
4.31 | Property | Courtyard Minneapolis St Paul Airport | 1,170,325 | 15,000,000 | 3/1/2015 | 16,500,000 | 3/1/2017 | |||||||||||||||||
4.32 | Property | Courtyard Dallas Plano Parkway | 1,331,803 | 15,000,000 | 3/1/2015 | 16,500,000 | 3/1/2017 | |||||||||||||||||
4.33 | Property | Courtyard Bakersfield | 1,323,726 | 14,500,000 | 3/1/2015 | 16,000,000 | 3/1/2017 | |||||||||||||||||
4.34 | Property | Courtyard Denver Stapleton | 1,237,139 | 14,500,000 | 3/1/2015 | 16,000,000 | 3/1/2017 | |||||||||||||||||
4.35 | Property | Courtyard Rockford | 1,033,123 | 14,500,000 | 3/1/2015 | 16,000,000 | 3/1/2017 | |||||||||||||||||
4.36 | Property | Courtyard Greenville Haywood Mall | 1,311,441 | 13,500,000 | 3/1/2015 | 15,000,000 | 3/1/2017 | |||||||||||||||||
4.37 | Property | Courtyard Chicago Lincolnshire | 1,140,021 | 14,000,000 | 3/1/2015 | 15,000,000 | 3/1/2017 | |||||||||||||||||
4.38 | Property | Courtyard Indianapolis Castleton | 956,985 | 14,000,000 | 3/1/2015 | 15,500,000 | 3/1/2017 | |||||||||||||||||
4.39 | Property | Courtyard St. Louis Westport Plaza | 1,175,198 | 14,000,000 | 3/1/2015 | 15,000,000 | 3/1/2017 | |||||||||||||||||
4.40 | Property | Courtyard San Antonio Downtown Market Square | 1,032,860 | 14,000,000 | 3/1/2015 | 15,000,000 | 3/1/2017 | |||||||||||||||||
4.41 | Property | Courtyard Silver Spring North | 905,718 | 14,500,000 | 3/1/2015 | 16,000,000 | 3/1/2017 | |||||||||||||||||
4.42 | Property | Courtyard Lexington North | 1,018,010 | 13,500,000 | 3/1/2015 | 14,500,000 | 3/1/2017 | |||||||||||||||||
4.43 | Property | Courtyard Tampa Westshore | 1,093,980 | 13,000,000 | 3/1/2015 | 14,000,000 | 3/1/2017 | |||||||||||||||||
4.44 | Property | Courtyard Chicago Deerfield | 920,593 | 12,500,000 | 3/1/2015 | 13,500,000 | 3/1/2017 | |||||||||||||||||
4.45 | Property | Courtyard St. Petersburg Clearwater | 1,039,644 | 12,000,000 | 3/1/2015 | 13,000,000 | 3/1/2017 | |||||||||||||||||
4.46 | Property | Courtyard Toledo Airport Holland | 960,046 | 12,000,000 | 3/1/2015 | 13,000,000 | 3/1/2017 | |||||||||||||||||
4.47 | Property | Courtyard Phoenix Mesa | 975,027 | 11,000,000 | 3/1/2015 | 12,000,000 | 3/1/2017 | |||||||||||||||||
4.48 | Property | Courtyard Atlanta Airport South | 876,949 | 11,000,000 | 3/1/2015 | 12,000,000 | 3/1/2017 | |||||||||||||||||
4.49 | Property | Courtyard Oklahoma City Airport | 806,499 | 11,000,000 | 3/1/2015 | 12,000,000 | 3/1/2017 | |||||||||||||||||
4.50 | Property | Courtyard Memphis Airport | 855,223 | 11,000,000 | 3/1/2015 | 12,000,000 | 3/1/2017 | |||||||||||||||||
4.51 | Property | Courtyard Annapolis | 717,360 | 13,000,000 | 3/1/2015 | 14,000,000 | 3/1/2017 | |||||||||||||||||
4.52 | Property | Courtyard Manassas | 675,214 | 11,000,000 | 3/1/2015 | 12,000,000 | 3/1/2017 | |||||||||||||||||
4.53 | Property | Courtyard Little Rock | 648,064 | 10,500,000 | 3/1/2015 | 11,500,000 | 3/1/2017 | |||||||||||||||||
4.54 | Property | Courtyard Ft. Myers | 561,557 | 9,000,000 | 3/1/2015 | 9,500,000 | 3/1/2017 | |||||||||||||||||
4.55 | Property | Courtyard Atlanta Gwinnett Mall | 542,736 | 9,500,000 | 3/1/2015 | 11,000,000 | 3/1/2018 | |||||||||||||||||
4.56 | Property | Courtyard Chicago Arlington Heights South | 529,379 | 8,000,000 | 3/1/2015 | 8,500,000 | 3/1/2017 | |||||||||||||||||
4.57 | Property | Courtyard Dallas Richardson at Spring Valley | 480,668 | 8,000,000 | 3/1/2015 | 8,500,000 | 3/1/2017 | |||||||||||||||||
4.58 | Property | Courtyard Huntsville | 513,988 | 10,500,000 | 3/1/2015 | 12,000,000 | 3/1/2017 | |||||||||||||||||
4.59 | Property | Courtyard Birmingham Hoover | 446,678 | 7,000,000 | 3/1/2015 | 7,500,000 | 3/1/2017 | |||||||||||||||||
4.60 | Property | Courtyard Phoenix North Metrocenter | 582,572 | 6,500,000 | 3/1/2015 | 7,000,000 | 3/1/2017 | |||||||||||||||||
4.61 | Property | Courtyard Tucson Airport | 497,796 | 6,000,000 | 3/1/2015 | 7,000,000 | 3/1/2017 | |||||||||||||||||
4.62 | Property | Courtyard Dayton South Mall | 281,273 | 7,000,000 | 3/1/2015 | 7,500,000 | 3/1/2017 |
A-28
GSMS 2015-GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Underwritten Net Cash Flow ($) | Underwritten NCF DSCR (x) (4) | Debt Yield on Underwritten Net Cash Flow (%) | Appraised Value ($) | Appraisal Date | As Stabilized Appraised Value ($) | As Stabilized Appraisal Date | Cut-off Date LTV Ratio (%) | ||||||||||||
4.63 | Property | Courtyard Philadelphia Devon | 2,140,790 | 18,500,000 | 3/1/2015 | 19,000,000 | 3/1/2017 | |||||||||||||||||
4.64 | Property | Courtyard Fresno | 1,836,584 | 8,000,000 | 3/1/2015 | 7,000,000 | 3/1/2017 | |||||||||||||||||
4.65 | Property | Courtyard Poughkeepsie | 1,029,795 | 8,000,000 | 3/1/2015 | 8,000,000 | 3/1/2017 | |||||||||||||||||
5 | Loan | 25, 26, 27 | CGMRC | Bank of America Plaza | 4,198,509 | 1.45 | 8.2% | 72,500,000 | 3/10/2015 | NAP | NAP | 70.3% | ||||||||||||
6 | Loan | 13 | GSMC | Bakery Living | 2,595,608 | 1.29 | 7.8% | 44,500,000 | 8/6/2014 | 44,800,000 | 11/1/2014 | 74.7% | ||||||||||||
7 | Loan | 28 | MC-FiveMile | Midwest Multifamily Portfolio | 2,893,827 | 2.44 | 10.3% | 45,700,000 | 2/18/2015 | NAP | NAP | 61.5% | ||||||||||||
7.01 | Property | Sunnydale Estates | 781,835 | 11,800,000 | 2/18/2015 | NAP | NAP | |||||||||||||||||
7.02 | Property | Georgetown Village | 661,311 | 11,300,000 | 2/18/2015 | NAP | NAP | |||||||||||||||||
7.03 | Property | Hunters Ridge | 730,368 | 10,300,000 | 2/18/2015 | NAP | NAP | |||||||||||||||||
7.04 | Property | Miracle Manor | 539,654 | 9,300,000 | 2/18/2015 | NAP | NAP | |||||||||||||||||
7.05 | Property | Abbey Run | 180,659 | 3,000,000 | 2/18/2015 | NAP | NAP | |||||||||||||||||
8 | Loan | 13, 29, 30 | SMF I | Hilton Scotts Valley | 2,761,254 | 1.65 | 10.2% | 39,000,000 | 2/1/2015 | 51,000,000 | 2/1/2018 | 69.1% | ||||||||||||
9 | Loan | CGMRC | 311 California Street | 1,903,220 | 1.92 | 7.6% | 51,500,000 | 3/5/2015 | NAP | NAP | 48.5% | |||||||||||||
10 | Loan | 31 | CGMRC | Northern Lights Shopping Center | 2,289,930 | 1.63 | 9.2% | 37,500,000 | 3/17/2015 | NAP | NAP | 66.7% | ||||||||||||
11 | Loan | CGMRC | 1035 Market Street | 1,845,129 | 1.83 | 7.5% | 51,000,000 | 3/5/2015 | NAP | NAP | 48.0% | |||||||||||||
12 | Loan | 32 | CGMRC | 170 Broadway | 4,967,572 | 1.22 | 7.1% | 100,000,000 | 12/10/2014 | NAP | NAP | 70.0% | ||||||||||||
13 | Loan | 13, 33, 34, 35, 36 | CGMRC | Hampton Inn - Albany | 1,870,118 | 1.66 | 9.7% | 25,100,000 | 2/24/2015 | 29,800,000 | 3/1/2018 | 70.3% | ||||||||||||
14 | Loan | 37 | CGMRC | 132-40 Metropolitan Avenue | 1,329,824 | 1.27 | 7.4% | 26,000,000 | 3/19/2015 | NAP | NAP | 69.2% | ||||||||||||
15 | Loan | 13, 38, 39 | GSMC | Hampton Inn & Suites Destin | 2,016,061 | 1.97 | 11.2% | 28,600,000 | 2/20/2015 | 29,200,000 | 2/20/2016 | 62.8% | ||||||||||||
16 | Loan | CGMRC | Ocean Dorado | 1,247,718 | 1.90 | 7.6% | 25,300,000 | 3/3/2015 | NAP | NAP | 65.2% | |||||||||||||
17 | Loan | CGMRC | Century Park West Apartments | 1,351,499 | 1.48 | 8.3% | 22,000,000 | 3/2/2015 | NAP | NAP | 73.6% | |||||||||||||
18 | Loan | CCRE | ART Florida & Ohio MF Portfolio I | 1,305,447 | 1.47 | 8.7% | 20,910,000 | Various | NAP | NAP | 71.7% | |||||||||||||
18.01 | Property | High Points | 314,387 | 6,200,000 | 2/20/2015 | NAP | NAP | |||||||||||||||||
18.02 | Property | Daniel Court | 315,536 | 4,450,000 | 2/24/2015 | NAP | NAP | |||||||||||||||||
18.03 | Property | Blueberry Hill | 234,427 | 3,600,000 | 2/25/2015 | NAP | NAP | |||||||||||||||||
18.04 | Property | Manchester | 202,667 | 3,600,000 | 2/24/2015 | NAP | NAP | |||||||||||||||||
18.05 | Property | Hickory Mill | 238,429 | 3,060,000 | 2/20/2015 | NAP | NAP | |||||||||||||||||
19 | Loan | CCRE | Aria on L | 970,797 | 1.21 | 7.1% | 20,200,000 | 3/6/2015 | NAP | NAP | 67.8% | |||||||||||||
20 | Loan | CCRE | River Drive III | 1,265,874 | 1.59 | 9.4% | 17,900,000 | 10/15/2014 | NAP | NAP | 74.9% | |||||||||||||
21 | Loan | 13 | CGMRC | Clinton Place Apartments | 1,123,043 | 1.44 | 8.4% | 17,700,000 | 3/13/2015 | 20,000,000 | 3/1/2018 | 75.6% | ||||||||||||
22 | Loan | 13, 40 | GSMC | Plaza de Santa Fe | 1,226,276 | 1.60 | 9.4% | 34,400,000 | 2/23/2015 | 37,400,000 | 8/1/2016 | 37.8% | ||||||||||||
23 | Loan | CGMRC | EZ Storage Marina Del Rey | 1,671,918 | 3.44 | 12.9% | 24,220,000 | 1/22/2015 | NAP | NAP | 53.7% | |||||||||||||
24 | Loan | CGMRC | Cottages at Hefner | 1,034,443 | 1.37 | 8.1% | 17,130,000 | 3/6/2015 | NAP | NAP | 74.7% | |||||||||||||
25 | Loan | 41 | MC-FiveMile | Bavarian Woods | 1,074,012 | 1.52 | 8.9% | 16,500,000 | 2/18/2015 | NAP | NAP | 73.5% | ||||||||||||
26 | Loan | 42 | SMF I | Crossroads Marketplace | 1,205,577 | 1.67 | 10.0% | 16,000,000 | 3/12/2015 | NAP | NAP | 75.0% | ||||||||||||
27 | Loan | CGMRC | Lowe’s Multi State Portfolio | 1,154,960 | 1.60 | 10.1% | 18,250,000 | Various | NAP | NAP | 62.5% | |||||||||||||
27.01 | Property | Lowe’s Middletown OH | 636,846 | 10,030,000 | 3/17/2015 | NAP | NAP | |||||||||||||||||
27.02 | Property | Lowe’s Terre Haute IN | 518,114 | 8,220,000 | 3/16/2015 | NAP | NAP | |||||||||||||||||
28 | Loan | 13 | CGMRC | Century Lake Apartments | 899,659 | 1.39 | 8.0% | 15,550,000 | 1/6/2015 | 17,450,000 | 12/31/2016 | 72.0% | ||||||||||||
29 | Loan | 13 | CGMRC | Holiday Inn Express & Suites - New Orleans Airport South | 1,314,457 | 2.05 | 11.8% | 16,800,000 | 2/6/2015 | 19,000,000 | 3/1/2018 | 66.1% | ||||||||||||
30 | Loan | 43 | CGMRC | River Drive Apartments | 1,073,267 | 1.69 | 9.8% | 14,700,000 | 2/23/2015 | NAP | NAP | 74.8% | ||||||||||||
31 | Loan | 44, 45 | MC-FiveMile | Ishihama Portfolio | 962,367 | 1.41 | 8.8% | 16,310,000 | Various | NAP | NAP | 67.0% | ||||||||||||
31.01 | Property | Walgreens Jefferson | 424,218 | 6,450,000 | 2/10/2015 | NAP | NAP | |||||||||||||||||
31.02 | Property | Town Center Square | 253,786 | 5,000,000 | 12/2/2014 | NAP | NAP | |||||||||||||||||
31.03 | Property | Sunset Station | 180,036 | 3,300,000 | 12/8/2014 | NAP | NAP | |||||||||||||||||
31.04 | Property | Arby’s Portfolio - Saginaw, MI | 59,401 | 960,000 | 11/30/2014 | NAP | NAP | |||||||||||||||||
31.05 | Property | Arby’s Portfolio - Port Huron, MI | 44,926 | 600,000 | 11/30/2014 | NAP | NAP | |||||||||||||||||
32 | Loan | MC-FiveMile | Birney Portfolio - Sun Blossom Mountain | 1,055,789 | 1.65 | 9.7% | 14,670,000 | 4/18/2015 | 15,220,000 | 4/18/2015 | 74.2% | |||||||||||||
33 | Loan | CGMRC | Germantown Plaza | 910,369 | 1.44 | 8.5% | 14,350,000 | 2/9/2015 | NAP | NAP | 75.0% | |||||||||||||
34 | Loan | MC-FiveMile | Birney Portfolio - Sun Blossom Gardens & The Westbriar | 956,238 | 1.55 | 9.1% | 14,750,000 | 4/18/2015 | NAP | NAP | 71.2% | |||||||||||||
34.01 | Property | Sun Blossom Gardens | 808,125 | 12,400,000 | 4/18/2015 | NAP | NAP | |||||||||||||||||
34.02 | Property | The Westbriar | 148,113 | 2,350,000 | 4/18/2015 | NAP | NAP | |||||||||||||||||
35 | Loan | 46 | SMF I | Westridge Self Storage | 500,865 | 1.41 | 8.5% | 8,200,000 | 2/5/2015 | NAP | NAP | 69.5% | ||||||||||||
36 | Loan | 13, 46 | SMF I | Highway 92 Self Storage | 328,069 | 1.41 | 8.5% | 5,900,000 | 2/5/2015 | 6,050,000 | 10/5/2016 | 69.5% | ||||||||||||
37 | Loan | MC-FiveMile | Brays Village Apartments | 862,410 | 1.50 | 9.1% | 14,200,000 | 3/17/2015 | NAP | NAP | 66.9% | |||||||||||||
38 | Loan | CCRE | Copley Center | 759,229 | 1.58 | 9.3% | 11,170,000 | 2/28/2015 | NAP | NAP | 73.0% | |||||||||||||
39 | Loan | MC-FiveMile | GSL Portfolio | 763,529 | 1.64 | 9.5% | 11,610,000 | 3/3/2015 | NAP | NAP | 68.9% | |||||||||||||
39.01 | Property | Clinton Drive | 377,485 | 5,900,000 | 3/3/2015 | NAP | NAP | |||||||||||||||||
39.02 | Property | 1700 South Sam Houston Parkway West | 248,047 | 3,700,000 | 3/3/2015 | NAP | NAP |
A-29
GSMS 2015-GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Underwritten Net Cash Flow ($) | Underwritten NCF DSCR (x) (4) | Debt Yield on Underwritten Net Cash Flow (%) | Appraised Value ($) | Appraisal Date | As Stabilized Appraised Value ($) | As Stabilized Appraisal Date | Cut-off Date LTV Ratio (%) | ||||||||||||
39.03 | Property | 801 Georgia Avenue | 137,997 | 2,010,000 | 3/3/2015 | NAP | NAP | |||||||||||||||||
40 | Loan | CCRE | New Boston Village Retail | 701,180 | 1.46 | 8.8% | 10,650,000 | 2/10/2015 | NAP | NAP | 74.9% | |||||||||||||
41 | Loan | GSMC | Timberhills Shopping Center | 788,587 | 1.80 | 10.0% | 12,450,000 | 2/14/2015 | NAP | NAP | 63.5% | |||||||||||||
42 | Loan | 47 | GSMC | Crestwood Whitewood Apartments Portfolio | 661,121 | 1.36 | 8.5% | 10,500,000 | 2/16/2015 | NAP | NAP | 74.2% | ||||||||||||
42.01 | Property | Crestwood Apartments | 375,601 | 5,600,000 | 2/16/2015 | NAP | NAP | |||||||||||||||||
42.02 | Property | Whitewood Apartments | 285,520 | 4,900,000 | 2/16/2015 | NAP | NAP | |||||||||||||||||
43 | Loan | CGMRC | Serenity Apartments at Silver Springs | 625,337 | 1.35 | 8.1% | 11,000,000 | 2/18/2015 | NAP | NAP | 69.8% | |||||||||||||
44 | Loan | GSMC | Traditions at Slate Ridge | 570,641 | 1.32 | 7.6% | 9,900,000 | 3/19/2015 | NAP | NAP | 75.8% | |||||||||||||
45 | Loan | CCRE | Chadwick & Grayson | 675,781 | 1.51 | 9.0% | 10,400,000 | 2/10/2015 | NAP | NAP | 72.0% | |||||||||||||
46 | Loan | CCRE | Wesleyan Park Plaza | 772,389 | 1.75 | 10.3% | 12,000,000 | 2/4/2015 | NAP | NAP | 62.4% | |||||||||||||
47 | Loan | 48 | CGMRC | Glendora Marketplace | 579,648 | 1.42 | 8.1% | 9,990,000 | 2/11/2015 | NAP | NAP | 72.1% | ||||||||||||
48 | Loan | 49 | GSMC | At Home and Dollar Tree | 956,661 | 2.40 | 13.5% | 14,000,000 | 3/14/2015 | NAP | NAP | 50.7% | ||||||||||||
49 | Loan | CCRE | City Lofts | 645,354 | 1.64 | 9.5% | 8,700,000 | 3/6/2015 | NAP | NAP | 78.2% | |||||||||||||
50 | Loan | CCRE | Stony Brook MHP | 538,937 | 1.38 | 8.0% | 8,935,000 | 3/27/2015 | NAP | NAP | 75.0% | |||||||||||||
51 | Loan | 50 | CCRE | Diagonal Marketplace | 578,124 | 1.44 | 8.9% | 10,000,000 | 3/16/2015 | NAP | NAP | 65.0% | ||||||||||||
52 | Loan | MC-FiveMile | 6001 Stonewood Drive | 627,344 | 1.63 | 9.7% | 9,730,000 | 12/29/2014 | NAP | NAP | 66.8% | |||||||||||||
53 | Loan | 51 | SMF I | Shops of Walterboro | 564,066 | 1.53 | 9.0% | 8,550,000 | 3/13/2015 | NAP | NAP | 73.1% | ||||||||||||
54 | Loan | SMF I | Joshua Village Shopping Center | 607,851 | 1.70 | 10.1% | 9,300,000 | 2/5/2015 | NAP | NAP | 64.5% | |||||||||||||
55 | Loan | 52 | CCRE | Club Commons II | 482,547 | 1.41 | 8.2% | 9,340,000 | 2/17/2015 | NAP | NAP | 63.2% | ||||||||||||
56 | Loan | SMF I | Pocalla Springs Apartments | 559,600 | 1.52 | 9.5% | 8,300,000 | 2/9/2015 | NAP | NAP | 71.0% | |||||||||||||
57 | Loan | CCRE | Alex City Marketplace | 703,199 | 3.05 | 12.2% | 10,500,000 | 2/26/2015 | NAP | NAP | 54.8% | |||||||||||||
58 | Loan | GSMC | Midtown Village | 500,682 | 1.52 | 8.8% | 7,650,000 | 3/3/2015 | NAP | NAP | 74.5% | |||||||||||||
59 | Loan | 53, 54 | CCRE | Butler Square | 663,097 | 2.98 | 11.8% | 9,400,000 | 2/25/2015 | NAP | NAP | 60.0% | ||||||||||||
60 | Loan | SMF I | Lansing East Self Storage | 610,533 | 1.85 | 10.9% | 8,590,000 | 2/3/2015 | NAP | NAP | 65.4% | |||||||||||||
61 | Loan | CCRE | San Clemente Retail | 472,027 | 1.46 | 8.8% | 8,600,000 | 2/19/2015 | NAP | NAP | 62.7% | |||||||||||||
62 | Loan | 55 | SMF I | Vidalia Central Shopping Center | 494,705 | 1.57 | 9.2% | 7,500,000 | 3/13/2015 | NAP | NAP | 71.3% | ||||||||||||
63 | Loan | SMF I | Orion Self Storage | 554,584 | 1.81 | 10.6% | 7,760,000 | 2/2/2015 | NAP | NAP | 67.3% | |||||||||||||
64 | Loan | GSMC | Southwood Village Shopping Center | 455,732 | 1.58 | 9.1% | 6,700,000 | 3/4/2015 | NAP | NAP | 75.0% | |||||||||||||
65 | Loan | SMF I | Novi Self Storage | 524,320 | 1.78 | 10.4% | 7,380,000 | 2/2/2015 | NAP | NAP | 68.1% | |||||||||||||
66 | Loan | CGMRC | Metrocenter Retail | 603,902 | 2.11 | 12.1% | 9,460,000 | 2/27/2015 | NAP | NAP | 52.9% | |||||||||||||
67 | Loan | 13, 56 | GSMC | Hampton Inn Niceville | 635,405 | 2.08 | 12.7% | 7,400,000 | 2/4/2015 | 8,200,000 | 8/4/2016 | 67.5% | ||||||||||||
68 | Loan | SMF I | Albemarle Square | 440,239 | 1.49 | 8.8% | 6,825,000 | 2/23/2015 | NAP | NAP | 73.2% | |||||||||||||
69 | Loan | SMF I | Clark Street Industrial | 863,714 | 1.56 | 18.4% | 7,600,000 | 1/12/2015 | NAP | NAP | 61.8% | |||||||||||||
70 | Loan | CCRE | Pheasant Run Apartments | 428,057 | 1.53 | 9.2% | 6,210,000 | 3/6/2015 | NAP | NAP | 74.9% | |||||||||||||
71 | Loan | 57, 58 | CCRE | Ruschmeyer’s Montauk | 591,614 | 1.89 | 13.1% | 7,200,000 | 2/1/2015 | NAP | NAP | 62.5% | ||||||||||||
72 | Loan | 59 | CGMRC | Wyndham Hill Apartments | 373,347 | 1.44 | 8.5% | 6,150,000 | 2/23/2015 | NAP | NAP | 71.5% | ||||||||||||
73 | Loan | CGMRC | Food Lion - Ocean View | 405,216 | 1.28 | 9.5% | 5,960,000 | 2/3/2015 | NAP | NAP | 71.7% | |||||||||||||
74 | Loan | SMF I | Southland Village Shopping Center | 363,157 | 1.44 | 8.7% | 5,600,000 | 2/12/2015 | NAP | NAP | 74.9% | |||||||||||||
75 | Loan | SMF I | 306-308 East 149th Street | 354,616 | 1.43 | 8.7% | 6,100,000 | 2/11/2015 | NAP | NAP | 66.7% | |||||||||||||
76 | Loan | SMF I | Northside Indy Medical Center | 350,788 | 1.46 | 8.8% | 5,300,000 | 1/28/2015 | NAP | NAP | 74.9% | |||||||||||||
77 | Loan | CCRE | North View Manor MHP | 359,469 | 1.63 | 9.5% | 5,200,000 | 3/26/2015 | NAP | NAP | 73.1% | |||||||||||||
78 | Loan | CGMRC | Food Lion - Circle Plaza | 332,749 | 1.30 | 9.6% | 4,625,000 | 2/3/2015 | NAP | NAP | 74.6% | |||||||||||||
79 | Loan | CGMRC | Glenridge Point Shopping Center | 349,884 | 1.67 | 10.6% | 6,100,000 | 3/4/2015 | NAP | NAP | 54.1% | |||||||||||||
80 | Loan | MC-FiveMile | Village Place Apartments | 566,533 | 2.59 | 17.5% | 5,450,000 | 1/20/2015 | 6,350,000 | 1/20/2015 | 59.5% | |||||||||||||
81 | Loan | MC-FiveMile | Country Hills Estates | 288,327 | 1.62 | 9.5% | 4,100,000 | 2/24/2015 | NAP | NAP | 74.4% | |||||||||||||
82 | Loan | CGMRC | 4600 Sheridan Street | 371,890 | 3.11 | 12.4% | 6,100,000 | 2/18/2015 | NAP | NAP | 49.2% | |||||||||||||
83 | Loan | CGMRC | Roaring Fork Mobile Home Park | 268,352 | 1.50 | 9.0% | 4,410,000 | 9/17/2014 | NAP | NAP | 67.9% | |||||||||||||
84 | Loan | MC-FiveMile | Kimberly Square | 295,532 | 1.71 | 10.6% | 4,175,000 | 1/11/2015 | NAP | NAP | 67.1% | |||||||||||||
85 | Loan | SMF I | Ypsilanti Self Storage | 272,768 | 1.77 | 10.4% | 3,990,000 | 2/3/2015 | NAP | NAP | 65.9% | |||||||||||||
86 | Loan | 60 | SMF I | North Lake Tahoe Self Storage | 228,871 | 1.58 | 9.7% | 3,210,000 | 2/27/2015 | NAP | NAP | 73.2% | ||||||||||||
87 | Loan | GSMC | Walgreens Cary | 210,012 | 1.22 | 9.1% | 3,300,000 | 3/11/2015 | NAP | NAP | 69.7% | |||||||||||||
88 | Loan | SMF I | Lansing West Self Storage | 140,502 | 1.84 | 10.8% | 2,160,000 | 2/3/2015 | NAP | NAP | 60.4% | |||||||||||||
89 | Loan | 61 | CGMRC | Forest Avenue Apartments | 125,973 | 1.76 | 10.5% | 1,700,000 | 2/23/2015 | NAP | NAP | 70.5% |
A-30
GSMS 2015-GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | LTV Ratio at Maturity / ARD (%) | Occupancy (%) (5) | Occupancy Date | ADR ($) | RevPAR ($) | Largest Tenant | Largest Tenant Sq Ft | Largest Tenant Lease Expiration (6) | ||||||||||||
1 | Loan | 8, 9, 10, 11, 12 | GSMC | Dallas Market Center | 51.2% | 88.3% | 4/22/2015 | NAP | NAP | The L.D. Kichler Company | 23,948 | 8/31/2016 | ||||||||||||
2 | Loan | 13, 14, 15 | GSMC | Selig Office Portfolio | 62.3% | 92.4% | NAP | NAP | ||||||||||||||||
2.01 | Property | 16 | 1000 Second Avenue | 97.8% | 2/23/2015 | NAP | NAP | DDB Seattle | 54,369 | 3/31/2023 | ||||||||||||||
2.02 | Property | 17, 13 | 2901 Third Avenue | 76.7% | 2/23/2015 | NAP | NAP | Washington State Ferries | 86,510 | 8/31/2020 | ||||||||||||||
2.03 | Property | 3101 Western Avenue | 96.1% | 2/23/2015 | NAP | NAP | Cell Therapeutics | 66,045 | 4/30/2022 | |||||||||||||||
2.04 | Property | 18 | 300 Elliott Avenue West | 99.7% | 2/23/2015 | NAP | NAP | Holland America | 179,042 | 12/31/2016 | ||||||||||||||
2.05 | Property | 19, 13 | 3131 Elliott Avenue | 91.3% | 2/23/2015 | NAP | NAP | Emeritus Corporation | 76,690 | 9/30/2025 | ||||||||||||||
2.06 | Property | 13 | 2615 Fourth Avenue | 89.4% | 2/23/2015 | NAP | NAP | Oncothyreon, Inc. | 18,177 | 12/17/2018 | ||||||||||||||
2.07 | Property | 190 Queen Anne Avenue North | 98.1% | 2/23/2015 | NAP | NAP | Seattle Housing Authority | 67,601 | 3/25/2023 | |||||||||||||||
2.08 | Property | 20, 13 | 200 First Avenue West | 85.2% | 2/23/2015 | NAP | NAP | CKCA2 Inc. (Cosmo Kids) | 7,826 | 5/31/2025 | ||||||||||||||
2.09 | Property | 18 West Mercer Street | 94.6% | 2/23/2015 | NAP | NAP | Comcast of Washington IV, Inc. | 17,822 | 1/31/2017 | |||||||||||||||
3 | Loan | 13 | GSMC | Worthington Renaissance Fort Worth | 47.9% | 69.3% | 2/28/2015 | 177.87 | 123.35 | NAP | ||||||||||||||
4 | Loan | 21, 22, 23, 24 | CGMRC | Courtyard by Marriott Portfolio | 28.2% | 70.0% | 116.31 | 81.42 | ||||||||||||||||
4.01 | Property | Courtyard Larkspur Landing Marin County | 84.4% | 2/28/2015 | 183.84 | 155.15 | NAP | |||||||||||||||||
4.02 | Property | Courtyard San Mateo Foster City | 77.7% | 2/28/2015 | 199.55 | 155.10 | NAP | |||||||||||||||||
4.03 | Property | Courtyard San Jose Cupertino | 80.3% | 2/28/2015 | 180.86 | 145.22 | NAP | |||||||||||||||||
4.04 | Property | Courtyard Boulder | 79.3% | 2/28/2015 | 157.92 | 125.17 | NAP | |||||||||||||||||
4.05 | Property | Courtyard Los Angeles Hacienda Heights | 84.5% | 2/28/2015 | 124.28 | 105.07 | NAP | |||||||||||||||||
4.06 | Property | Courtyard Seattle South Center | 81.4% | 2/28/2015 | 133.86 | 108.96 | NAP | |||||||||||||||||
4.07 | Property | Courtyard Rye | 73.9% | 2/28/2015 | 150.37 | 111.06 | NAP | |||||||||||||||||
4.08 | Property | Courtyard Nashville Airport | 81.7% | 2/28/2015 | 129.27 | 105.57 | NAP | |||||||||||||||||
4.09 | Property | Courtyard Los Angeles Torrance Palos Verdes | 81.4% | 2/28/2015 | 126.19 | 102.70 | NAP | |||||||||||||||||
4.10 | Property | Courtyard St. Louis Creve Coeur | 71.4% | 2/28/2015 | 121.12 | 86.52 | NAP | |||||||||||||||||
4.11 | Property | Courtyard Portland Beaverton | 66.7% | 2/28/2015 | 124.59 | 83.07 | NAP | |||||||||||||||||
4.12 | Property | Courtyard Palm Springs | 67.3% | 2/28/2015 | 131.26 | 88.29 | NAP | |||||||||||||||||
4.13 | Property | Courtyard Charlotte South Park | 75.3% | 2/28/2015 | 130.45 | 98.29 | NAP | |||||||||||||||||
4.14 | Property | Courtyard Norwalk | 75.1% | 2/28/2015 | 148.93 | 111.87 | NAP | |||||||||||||||||
4.15 | Property | Courtyard Detroit Metro Airport | 77.1% | 2/28/2015 | 102.49 | 79.02 | NAP | |||||||||||||||||
4.16 | Property | Courtyard Chicago Waukegan Gurnee | 74.4% | 2/28/2015 | 113.45 | 84.45 | NAP | |||||||||||||||||
4.17 | Property | Courtyard Atlanta Perimeter Center | 72.6% | 2/28/2015 | 120.01 | 87.11 | NAP | |||||||||||||||||
4.18 | Property | Courtyard Denver Tech Center | 66.8% | 2/28/2015 | 117.50 | 78.46 | NAP | |||||||||||||||||
4.19 | Property | Courtyard Ft. Lauderdale Plantation | 77.5% | 2/28/2015 | 109.48 | 84.86 | NAP | |||||||||||||||||
4.20 | Property | Courtyard Lincroft Red Bank | 65.5% | 2/28/2015 | 129.92 | 85.11 | NAP | |||||||||||||||||
4.21 | Property | Courtyard Chicago Highland Park | 63.9% | 2/28/2015 | 113.68 | 72.60 | NAP | |||||||||||||||||
4.22 | Property | Courtyard Raleigh Cary | 62.7% | 2/28/2015 | 113.18 | 70.91 | NAP | |||||||||||||||||
4.23 | Property | Courtyard Charlottesville North | 67.1% | 2/28/2015 | 116.20 | 77.99 | NAP | |||||||||||||||||
4.24 | Property | Courtyard Detroit Livonia | 76.3% | 2/28/2015 | 107.42 | 82.01 | NAP | |||||||||||||||||
4.25 | Property | Courtyard Birmingham Homewood | 68.2% | 2/28/2015 | 115.62 | 78.88 | NAP | |||||||||||||||||
4.26 | Property | Courtyard West Palm Beach | 76.5% | 2/28/2015 | 105.94 | 81.06 | NAP | |||||||||||||||||
4.27 | Property | Courtyard New Haven Wallingford | 69.9% | 2/28/2015 | 114.00 | 79.74 | NAP | |||||||||||||||||
4.28 | Property | Courtyard Chicago Oakbrook Terrace | 72.2% | 2/28/2015 | 108.53 | 78.38 | NAP | |||||||||||||||||
4.29 | Property | Courtyard Kansas City Overland Park Metcalf | 70.6% | 2/28/2015 | 103.68 | 73.17 | NAP | |||||||||||||||||
4.30 | Property | Courtyard Boston Andover | 67.4% | 2/28/2015 | 119.38 | 80.47 | NAP | |||||||||||||||||
4.31 | Property | Courtyard Minneapolis St Paul Airport | 73.7% | 2/28/2015 | 107.43 | 79.22 | NAP | |||||||||||||||||
4.32 | Property | Courtyard Dallas Plano Parkway | 72.9% | 2/28/2015 | 107.70 | 78.51 | NAP | |||||||||||||||||
4.33 | Property | Courtyard Bakersfield | 73.2% | 2/28/2015 | 105.79 | 77.47 | NAP | |||||||||||||||||
4.34 | Property | Courtyard Denver Stapleton | 66.3% | 2/28/2015 | 104.03 | 68.99 | NAP | |||||||||||||||||
4.35 | Property | Courtyard Rockford | 62.7% | 2/28/2015 | 104.28 | 65.41 | NAP | |||||||||||||||||
4.36 | Property | Courtyard Greenville Haywood Mall | 70.4% | 2/28/2015 | 105.05 | 73.99 | NAP | |||||||||||||||||
4.37 | Property | Courtyard Chicago Lincolnshire | 61.8% | 2/28/2015 | 114.52 | 70.82 | NAP | |||||||||||||||||
4.38 | Property | Courtyard Indianapolis Castleton | 63.2% | 2/28/2015 | 101.63 | 64.26 | NAP | |||||||||||||||||
4.39 | Property | Courtyard St. Louis Westport Plaza | 68.7% | 2/28/2015 | 107.23 | 73.69 | NAP | |||||||||||||||||
4.40 | Property | Courtyard San Antonio Downtown Market Square | 73.8% | 2/28/2015 | 105.31 | 77.75 | NAP | |||||||||||||||||
4.41 | Property | Courtyard Silver Spring North | 65.5% | 2/28/2015 | 113.41 | 74.30 | NAP | |||||||||||||||||
4.42 | Property | Courtyard Lexington North | 62.8% | 2/28/2015 | 105.22 | 66.04 | NAP | |||||||||||||||||
4.43 | Property | Courtyard Tampa Westshore | 83.6% | 2/28/2015 | 110.58 | 92.44 | NAP | |||||||||||||||||
4.44 | Property | Courtyard Chicago Deerfield | 60.2% | 2/28/2015 | 122.42 | 73.64 | NAP | |||||||||||||||||
4.45 | Property | Courtyard St. Petersburg Clearwater | 79.2% | 2/28/2015 | 96.60 | 76.51 | NAP | |||||||||||||||||
4.46 | Property | Courtyard Toledo Airport Holland | 63.5% | 2/28/2015 | 103.15 | 65.50 | NAP | |||||||||||||||||
4.47 | Property | Courtyard Phoenix Mesa | 64.7% | 2/28/2015 | 95.46 | 61.79 | NAP | |||||||||||||||||
4.48 | Property | Courtyard Atlanta Airport South | 75.0% | 2/28/2015 | 90.11 | 67.54 | NAP | |||||||||||||||||
4.49 | Property | Courtyard Oklahoma City Airport | 61.8% | 2/28/2015 | 97.22 | 60.07 | NAP | |||||||||||||||||
4.50 | Property | Courtyard Memphis Airport | 74.8% | 2/28/2015 | 103.62 | 77.55 | NAP | |||||||||||||||||
4.51 | Property | Courtyard Annapolis | 61.6% | 2/28/2015 | 107.28 | 66.11 | NAP | |||||||||||||||||
4.52 | Property | Courtyard Manassas | 66.0% | 2/28/2015 | 94.06 | 62.08 | NAP | |||||||||||||||||
4.53 | Property | Courtyard Little Rock | 56.9% | 2/28/2015 | 97.68 | 55.63 | NAP | |||||||||||||||||
4.54 | Property | Courtyard Ft. Myers | 70.7% | 2/28/2015 | 97.36 | 68.81 | NAP | |||||||||||||||||
4.55 | Property | Courtyard Atlanta Gwinnett Mall | 70.4% | 2/28/2015 | 80.20 | 56.43 | NAP | |||||||||||||||||
4.56 | Property | Courtyard Chicago Arlington Heights South | 69.0% | 2/28/2015 | 95.91 | 66.21 | NAP | |||||||||||||||||
4.57 | Property | Courtyard Dallas Richardson at Spring Valley | 67.1% | 2/28/2015 | 81.77 | 54.88 | NAP | |||||||||||||||||
4.58 | Property | Courtyard Huntsville | 55.9% | 2/28/2015 | 91.23 | 50.97 | NAP | |||||||||||||||||
4.59 | Property | Courtyard Birmingham Hoover | 56.2% | 2/28/2015 | 93.46 | 52.48 | NAP | |||||||||||||||||
4.60 | Property | Courtyard Phoenix North Metrocenter | 54.5% | 2/28/2015 | 97.34 | 53.03 | NAP | |||||||||||||||||
4.61 | Property | Courtyard Tucson Airport | 69.5% | 2/28/2015 | 81.39 | 56.60 | NAP | |||||||||||||||||
4.62 | Property | Courtyard Dayton South Mall | 50.5% | 2/28/2015 | 95.49 | 48.21 | NAP |
A-31
GSMS 2015-GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | LTV Ratio at Maturity / ARD (%) | Occupancy (%) (5) | Occupancy Date | ADR ($) | RevPAR ($) | Largest Tenant | Largest Tenant Sq Ft | Largest Tenant Lease Expiration (6) | ||||||||||||
4.63 | Property | Courtyard Philadelphia Devon | 72.3% | 2/28/2015 | 149.92 | 108.42 | NAP | |||||||||||||||||
4.64 | Property | Courtyard Fresno | 74.0% | 2/28/2015 | 138.25 | 102.31 | NAP | |||||||||||||||||
4.65 | Property | Courtyard Poughkeepsie | 68.0% | 2/28/2015 | 130.99 | 89.07 | NAP | |||||||||||||||||
5 | Loan | 25, 26, 27 | CGMRC | Bank of America Plaza | 59.1% | 89.0% | 1/31/2015 | NAP | NAP | Bank of America | 218,553 | 6/30/2023 | ||||||||||||
6 | Loan | 13 | GSMC | Bakery Living | 67.9% | 92.0% | 4/13/2015 | NAP | NAP | NAP | ||||||||||||||
7 | Loan | 28 | MC-FiveMile | Midwest Multifamily Portfolio | 61.5% | 90.4% | NAP | NAP | ||||||||||||||||
7.01 | Property | Sunnydale Estates | 95.5% | 3/4/2015 | NAP | NAP | NAP | |||||||||||||||||
7.02 | Property | Georgetown Village | 86.8% | 3/4/2015 | NAP | NAP | NAP | |||||||||||||||||
7.03 | Property | Hunters Ridge | 84.1% | 3/6/2015 | NAP | NAP | NAP | |||||||||||||||||
7.04 | Property | Miracle Manor | 95.9% | 3/4/2015 | NAP | NAP | NAP | |||||||||||||||||
7.05 | Property | Abbey Run | 92.7% | 3/4/2015 | NAP | NAP | NAP | |||||||||||||||||
8 | Loan | 13, 29, 30 | SMF I | Hilton Scotts Valley | 43.1% | 80.7% | 1/31/2015 | 154.49 | 124.74 | NAP | ||||||||||||||
9 | Loan | CGMRC | 311 California Street | 48.5% | 85.7% | 2/28/2015 | NAP | NAP | Rogers Joseph O’Donnell | 28,186 | 9/30/2021 | |||||||||||||
10 | Loan | 31 | CGMRC | Northern Lights Shopping Center | 52.7% | 81.2% | 3/26/2015 | NAP | NAP | Kroger | 58,974 | 2/28/2019 | ||||||||||||
11 | Loan | CGMRC | 1035 Market Street | 48.0% | 99.9% | 2/28/2015 | NAP | NAP | The San Francisco Aids Foundation | 46,922 | 12/31/2020 | |||||||||||||
12 | Loan | 32 | CGMRC | 170 Broadway | 63.7% | 100.0% | 2/2/2015 | NAP | NAP | The Gap, Inc. | 16,134 | 2/28/2030 | ||||||||||||
13 | Loan | 13, 33, 34, 35, 36 | CGMRC | Hampton Inn - Albany | 53.1% | 76.7% | 1/31/2015 | 132.03 | 101.29 | NAP | ||||||||||||||
14 | Loan | 37 | CGMRC | 132-40 Metropolitan Avenue | 63.0% | 100.0% | 4/16/2015 | NAP | NAP | Planet Fitness | 17,479 | 3/31/2024 | ||||||||||||
15 | Loan | 13, 38, 39 | GSMC | Hampton Inn & Suites Destin | 48.9% | 71.7% | 2/28/2015 | 154.76 | 110.99 | NAP | ||||||||||||||
16 | Loan | CGMRC | Ocean Dorado | 65.2% | 100.0% | 2/28/2015 | NAP | NAP | 24 Hour Fitness | 35,670 | 12/7/2019 | |||||||||||||
17 | Loan | CGMRC | Century Park West Apartments | 66.7% | 94.4% | 2/25/2015 | NAP | NAP | NAP | |||||||||||||||
18 | Loan | CCRE | ART Florida & Ohio MF Portfolio I | 60.9% | 92.5% | NAP | NAP | |||||||||||||||||
18.01 | Property | High Points | 92.6% | 2/24/2015 | NAP | NAP | NAP | |||||||||||||||||
18.02 | Property | Daniel Court | 89.5% | 2/24/2015 | NAP | NAP | NAP | |||||||||||||||||
18.03 | Property | Blueberry Hill | 94.1% | 2/24/2015 | NAP | NAP | NAP | |||||||||||||||||
18.04 | Property | Manchester | 91.0% | 2/24/2015 | NAP | NAP | NAP | |||||||||||||||||
18.05 | Property | Hickory Mill | 98.3% | 2/24/2015 | NAP | NAP | NAP | |||||||||||||||||
19 | Loan | CCRE | Aria on L | 61.7% | 91.7% | 3/1/2015 | NAP | NAP | NAP | |||||||||||||||
20 | Loan | CCRE | River Drive III | 65.3% | 92.4% | 3/1/2015 | NAP | NAP | Spencer Savings Bank, SLA | 41,499 | 8/31/2022 | |||||||||||||
21 | Loan | 13 | CGMRC | Clinton Place Apartments | 60.9% | 93.1% | 2/16/2015 | NAP | NAP | NAP | ||||||||||||||
22 | Loan | 13, 40 | GSMC | Plaza de Santa Fe | 29.5% | 100.0% | 2/1/2015 | NAP | NAP | Stumps | 9,800 | 12/31/2015 | ||||||||||||
23 | Loan | CGMRC | EZ Storage Marina Del Rey | 53.7% | 89.2% | 12/31/2014 | NAP | NAP | NAP | |||||||||||||||
24 | Loan | CGMRC | Cottages at Hefner | 65.0% | 92.2% | 3/13/2015 | NAP | NAP | NAP | |||||||||||||||
25 | Loan | 41 | MC-FiveMile | Bavarian Woods | 66.9% | 89.6% | 3/4/2015 | NAP | NAP | NAP | ||||||||||||||
26 | Loan | 42 | SMF I | Crossroads Marketplace | 65.5% | 93.6% | 3/1/2015 | NAP | NAP | Marshalls | 28,068 | 8/31/2017 | ||||||||||||
27 | Loan | CGMRC | Lowe’s Multi State Portfolio | 45.0% | 100.0% | NAP | NAP | |||||||||||||||||
27.01 | Property | Lowe’s Middletown OH | 100.0% | 4/1/2015 | NAP | NAP | Lowe’s | 126,400 | 3/31/2019 | |||||||||||||||
27.02 | Property | Lowe’s Terre Haute IN | 100.0% | 4/1/2015 | NAP | NAP | Lowe’s | 104,259 | 5/12/2018 | |||||||||||||||
28 | Loan | 13 | CGMRC | Century Lake Apartments | 58.3% | 92.4% | 2/9/2015 | NAP | NAP | NAP | ||||||||||||||
29 | Loan | 13 | CGMRC | Holiday Inn Express & Suites - New Orleans Airport South | 49.3% | 72.3% | 12/31/2014 | 112.85 | 81.59 | NAP | ||||||||||||||
30 | Loan | 43 | CGMRC | River Drive Apartments | 66.4% | 95.3% | 3/1/2015 | NAP | NAP | NAP | ||||||||||||||
31 | Loan | 44, 45 | MC-FiveMile | Ishihama Portfolio | 54.7% | 100.0% | NAP | NAP | ||||||||||||||||
31.01 | Property | Walgreens Jefferson | 100.0% | 2/1/2015 | NAP | NAP | Walgreens | 14,550 | 3/31/2080 | |||||||||||||||
31.02 | Property | Town Center Square | 100.0% | 2/1/2015 | NAP | NAP | Pier 1 Imports | 10,807 | 2/29/2024 | |||||||||||||||
31.03 | Property | Sunset Station | 100.0% | 2/1/2015 | NAP | NAP | Cox Communications | 3,787 | 9/30/2021 | |||||||||||||||
31.04 | Property | Arby’s Portfolio - Saginaw, MI | 100.0% | 2/1/2015 | NAP | NAP | Arby’s - Saginaw, MI | 2,759 | 6/28/2024 | |||||||||||||||
31.05 | Property | Arby’s Portfolio - Port Huron, MI | 100.0% | 2/1/2015 | NAP | NAP | Arby’s - Port Huron, MI | 2,364 | 1/14/2025 | |||||||||||||||
32 | Loan | MC-FiveMile | Birney Portfolio - Sun Blossom Mountain | 59.4% | 92.2% | 3/18/2015 | NAP | NAP | NAP | |||||||||||||||
33 | Loan | CGMRC | Germantown Plaza | 72.5% | 98.2% | 2/9/2015 | NAP | NAP | Hobby Lobby | 68,337 | 8/31/2019 | |||||||||||||
34 | Loan | MC-FiveMile | Birney Portfolio - Sun Blossom Gardens & The Westbriar | 56.9% | 92.6% | NAP | NAP | |||||||||||||||||
34.01 | Property | Sun Blossom Gardens | 91.6% | 3/26/2015 | NAP | NAP | NAP | |||||||||||||||||
34.02 | Property | The Westbriar | 97.2% | 3/4/2015 | NAP | NAP | NAP | |||||||||||||||||
35 | Loan | 46 | SMF I | Westridge Self Storage | 56.2% | 88.5% | 2/23/2015 | NAP | NAP | NAP | ||||||||||||||
36 | Loan | 13, 46 | SMF I | Highway 92 Self Storage | 56.2% | 80.3% | 2/23/2015 | NAP | NAP | NAP | ||||||||||||||
37 | Loan | MC-FiveMile | Brays Village Apartments | 54.1% | 92.0% | 3/17/2015 | NAP | NAP | NAP | |||||||||||||||
38 | Loan | CCRE | Copley Center | 61.9% | 88.9% | 12/17/2014 | NAP | NAP | The Room Place | 20,598 | 4/26/2023 | |||||||||||||
39 | Loan | MC-FiveMile | GSL Portfolio | 55.0% | 100.0% | NAP | NAP | |||||||||||||||||
39.01 | Property | Clinton Drive | 100.0% | 3/1/2015 | NAP | NAP | Siemens | 40,000 | 12/31/2016 | |||||||||||||||
39.02 | Property | 1700 South Sam Houston Parkway West | 100.0% | 3/1/2015 | NAP | NAP | H&E Equipment Services, Inc. | 36,600 | 11/30/2019 |
A-32
GSMS 2015-GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | LTV Ratio at Maturity / ARD (%) | Occupancy (%) (5) | Occupancy Date | ADR ($) | RevPAR ($) | Largest Tenant | Largest Tenant Sq Ft | Largest Tenant Lease Expiration (6) | ||||||||||||
39.03 | Property | 801 Georgia Avenue | 100.0% | 3/1/2015 | NAP | NAP | Ohmstede Industrial Services, Inc. | 21,061 | 3/31/2017 | |||||||||||||||
40 | Loan | CCRE | New Boston Village Retail | 60.5% | 88.9% | 3/9/2015 | NAP | NAP | Dollar Tree | 8,560 | 9/30/2018 | |||||||||||||
41 | Loan | GSMC | Timberhills Shopping Center | 57.3% | 100.0% | 12/1/2014 | NAP | NAP | Save Mart | 44,345 | 11/30/2017 | |||||||||||||
42 | Loan | 47 | GSMC | Crestwood Whitewood Apartments Portfolio | 68.2% | 98.2% | NAP | NAP | ||||||||||||||||
42.01 | Property | Crestwood Apartments | 100.0% | 1/31/2015 | NAP | NAP | NAP | |||||||||||||||||
42.02 | Property | Whitewood Apartments | 96.2% | 1/31/2015 | NAP | NAP | NAP | |||||||||||||||||
43 | Loan | CGMRC | Serenity Apartments at Silver Springs | 56.3% | 97.8% | 2/23/2015 | NAP | NAP | NAP | |||||||||||||||
44 | Loan | GSMC | Traditions at Slate Ridge | 65.7% | 94.3% | 4/15/2015 | NAP | NAP | NAP | |||||||||||||||
45 | Loan | CCRE | Chadwick & Grayson | 58.0% | 75.0% | 3/18/2015 | NAP | NAP | GSA | 15,519 | 12/31/2018 | |||||||||||||
46 | Loan | CCRE | Wesleyan Park Plaza | 50.0% | 100.0% | 3/1/2015 | NAP | NAP | Kroger | 88,488 | 5/28/2023 | |||||||||||||
47 | Loan | 48 | CGMRC | Glendora Marketplace | 62.3% | 91.4% | 1/29/2015 | NAP | NAP | Verizon | 4,246 | 3/31/2017 | ||||||||||||
48 | Loan | 49 | GSMC | At Home and Dollar Tree | 40.1% | 100.0% | 4/21/2015 | NAP | NAP | At Home | 110,000 | 5/31/2021 | ||||||||||||
49 | Loan | CCRE | City Lofts | 67.8% | 95.6% | 3/17/2015 | NAP | NAP | NAP | |||||||||||||||
50 | Loan | CCRE | Stony Brook MHP | 59.8% | 92.5% | 3/6/2015 | NAP | NAP | NAP | |||||||||||||||
51 | Loan | 50 | CCRE | Diagonal Marketplace | 59.6% | 88.7% | 4/2/2015 | NAP | NAP | Three Rivers Wine & Spirits | 8,834 | 8/31/2018 | ||||||||||||
52 | Loan | MC-FiveMile | 6001 Stonewood Drive | 60.9% | 100.0% | 4/6/2015 | NAP | NAP | Western Pennsylvania Surgery Center | 18,739 | 7/31/2028 | |||||||||||||
53 | Loan | 51 | SMF I | Shops of Walterboro | 63.6% | 92.5% | 3/31/2015 | NAP | NAP | Petco | 10,000 | 1/31/2018 | ||||||||||||
54 | Loan | SMF I | Joshua Village Shopping Center | 56.2% | 93.5% | 3/24/2015 | NAP | NAP | Vons | 40,000 | 2/29/2016 | |||||||||||||
55 | Loan | 52 | CCRE | Club Commons II | 50.4% | 91.7% | 12/31/2014 | NAP | NAP | NAP | ||||||||||||||
56 | Loan | SMF I | Pocalla Springs Apartments | 57.9% | 92.6% | 2/28/2015 | NAP | NAP | NAP | |||||||||||||||
57 | Loan | CCRE | Alex City Marketplace | 54.8% | 86.0% | 1/31/2015 | NAP | NAP | Winn Dixie | 47,668 | 2/8/2020 | |||||||||||||
58 | Loan | GSMC | Midtown Village | 61.1% | 87.9% | 3/1/2015 | NAP | NAP | BI-LO | 46,624 | 1/31/2020 | |||||||||||||
59 | Loan | 53, 54 | CCRE | Butler Square | 60.0% | 100.0% | 2/17/2015 | NAP | NAP | Bi-Lo | 49,365 | 4/30/2020 | ||||||||||||
60 | Loan | SMF I | Lansing East Self Storage | 59.6% | 81.8% | 2/25/2015 | NAP | NAP | NAP | |||||||||||||||
61 | Loan | CCRE | San Clemente Retail | 50.5% | 87.4% | 2/1/2015 | NAP | NAP | Crista Media | 7,642 | 12/31/2021 | |||||||||||||
62 | Loan | 55 | SMF I | Vidalia Central Shopping Center | 62.1% | 91.1% | 3/31/2015 | NAP | NAP | Dollar Tree | 10,000 | 1/31/2025 | ||||||||||||
63 | Loan | SMF I | Orion Self Storage | 61.3% | 83.2% | 2/25/2015 | NAP | NAP | NAP | |||||||||||||||
64 | Loan | GSMC | Southwood Village Shopping Center | 63.2% | 97.0% | 4/1/2015 | NAP | NAP | Compare Foods | 25,000 | 1/31/2040 | |||||||||||||
65 | Loan | SMF I | Novi Self Storage | 62.0% | 84.5% | 2/25/2015 | NAP | NAP | NAP | |||||||||||||||
66 | Loan | CGMRC | Metrocenter Retail | 42.0% | 94.1% | 4/15/2015 | NAP | NAP | Barnes & Noble | 19,360 | 1/31/2017 | |||||||||||||
67 | Loan | 13, 56 | GSMC | Hampton Inn Niceville | 49.4% | 78.2% | 1/31/2015 | 123.66 | 96.71 | NAP | ||||||||||||||
68 | Loan | SMF I | Albemarle Square | 58.8% | 100.0% | 3/24/2015 | NAP | NAP | Food Lion | 40,202 | 3/31/2025 | |||||||||||||
69 | Loan | SMF I | Clark Street Industrial | 0.0% | 100.0% | 1/1/2015 | NAP | NAP | Vitec, LLC | 147,000 | 8/31/2024 | |||||||||||||
70 | Loan | CCRE | Pheasant Run Apartments | 60.3% | 97.1% | 2/1/2015 | NAP | NAP | NAP | |||||||||||||||
71 | Loan | 57, 58 | CCRE | Ruschmeyer’s Montauk | 55.5% | 71.6% | 2/28/2015 | 385.52 | 275.96 | NAP | ||||||||||||||
72 | Loan | 59 | CGMRC | Wyndham Hill Apartments | 62.2% | 91.7% | 3/1/2015 | NAP | NAP | NAP | ||||||||||||||
73 | Loan | CGMRC | Food Lion - Ocean View | 43.8% | 92.0% | 2/18/2015 | NAP | NAP | Food Lion | 33,000 | 4/6/2024 | |||||||||||||
74 | Loan | SMF I | Southland Village Shopping Center | 60.4% | 100.0% | 2/1/2015 | NAP | NAP | Tractor Supply | 25,000 | 11/30/2024 | |||||||||||||
75 | Loan | SMF I | 306-308 East 149th Street | 54.0% | 100.0% | 2/1/2015 | NAP | NAP | The Hub Yoga Studio | 2,200 | 12/31/2024 | |||||||||||||
76 | Loan | SMF I | Northside Indy Medical Center | 60.5% | 87.9% | 3/24/2015 | NAP | NAP | St. Vincent Med. Group | 10,328 | 5/31/2017 | |||||||||||||
77 | Loan | CCRE | North View Manor MHP | 58.3% | 93.4% | 3/3/2015 | NAP | NAP | NAP | |||||||||||||||
78 | Loan | CGMRC | Food Lion - Circle Plaza | 45.6% | 87.6% | 2/18/2015 | NAP | NAP | Food Lion | 28,853 | 12/31/2024 | |||||||||||||
79 | Loan | CGMRC | Glenridge Point Shopping Center | 39.0% | 91.2% | 3/17/2015 | NAP | NAP | Benchmark Physical Therapy | 3,326 | 8/31/2018 | |||||||||||||
80 | Loan | MC-FiveMile | Village Place Apartments | 54.2% | 95.0% | 1/20/2015 | NAP | NAP | NAP | |||||||||||||||
81 | Loan | MC-FiveMile | Country Hills Estates | 59.5% | 95.5% | 3/6/2015 | NAP | NAP | NAP | |||||||||||||||
82 | Loan | CGMRC | 4600 Sheridan Street | 49.2% | 91.9% | 1/31/2015 | NAP | NAP | Wells Fargo | 6,588 | 5/31/2020 | |||||||||||||
83 | Loan | CGMRC | Roaring Fork Mobile Home Park | 62.1% | 100.0% | 2/25/2015 | NAP | NAP | NAP | |||||||||||||||
84 | Loan | MC-FiveMile | Kimberly Square | 54.5% | 96.1% | 4/28/2015 | NAP | NAP | Twice as Nice | 27,346 | 4/30/2018 | |||||||||||||
85 | Loan | SMF I | Ypsilanti Self Storage | 60.0% | 90.3% | 2/25/2015 | NAP | NAP | NAP | |||||||||||||||
86 | Loan | 60 | SMF I | North Lake Tahoe Self Storage | 62.7% | 98.9% | 3/13/2015 | NAP | NAP | NAP | ||||||||||||||
87 | Loan | GSMC | Walgreens Cary | 42.7% | 100.0% | 3/1/2015 | NAP | NAP | Walgreens | 14,560 | 5/31/2079 | |||||||||||||
88 | Loan | SMF I | Lansing West Self Storage | 55.0% | 89.3% | 2/25/2015 | NAP | NAP | NAP | |||||||||||||||
89 | Loan | 61 | CGMRC | Forest Avenue Apartments | 56.8% | 100.0% | 3/1/2015 | NAP | NAP | NAP |
A-33
GSMS 2015-GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Second Largest Tenant | Second Largest Tenant Sq Ft | Second Largest Tenant Lease Expiration (6) | Third Largest Tenant | Third Largest Tenant Sq Ft | |||||||||
1 | Loan | 8, 9, 10, 11, 12 | GSMC | Dallas Market Center | Generation Brands LLC dba Murray Feiss Imports and Monte Carlo Fans | 23,667 | 8/31/2016 | Bill Luttrell, Inc. | 23,219 | |||||||||
2 | Loan | 13, 14, 15 | GSMC | Selig Office Portfolio | ||||||||||||||
2.01 | Property | 16 | 1000 Second Avenue | Immigration and Customs Enforcement (ICE) | 51,235 | 3/31/2017 | CBP (Customs & Border Protection) | 48,220 | ||||||||||
2.02 | Property | 17, 13 | 2901 Third Avenue | Cisco Systems | 66,363 | 7/10/2019 | Ben Bridge | 41,686 | ||||||||||
2.03 | Property | 3101 Western Avenue | Digital Fortress | 24,084 | 8/31/2022 | Riverstone Residential | 19,997 | |||||||||||
2.04 | Property | 18 | 300 Elliott Avenue West | Harris Group | 26,170 | 1/9/2019 | WA State Hospital Assoc | 20,311 | ||||||||||
2.05 | Property | 19, 13 | 3131 Elliott Avenue | Alphagraphics | 23,175 | 7/24/2025 | TCS&Starquest Expeditions,Inc. | 20,286 | ||||||||||
2.06 | Property | 13 | 2615 Fourth Avenue | Graham Lundberg & Peschel | 18,177 | 11/21/2023 | Axio Research | 15,501 | ||||||||||
2.07 | Property | 190 Queen Anne Avenue North | Washington Hardwoods | 4,408 | 9/29/2016 | Julep, Inc | 4,152 | |||||||||||
2.08 | Property | 20, 13 | 200 First Avenue West | Koru Careers, Inc. | 6,816 | 3/22/2020 | Lovsted Worthington | 5,412 | ||||||||||
2.09 | Property | 18 West Mercer Street | Schwerin Campbell Barnard, LLP | 8,771 | 8/31/2021 | Zymeworks Biopharmaceuticals | 3,539 | |||||||||||
3 | Loan | 13 | GSMC | Worthington Renaissance Fort Worth | NAP | NAP | ||||||||||||
4 | Loan | 21, 22, 23, 24 | CGMRC | Courtyard by Marriott Portfolio | ||||||||||||||
4.01 | Property | Courtyard Larkspur Landing Marin County | NAP | NAP | ||||||||||||||
4.02 | Property | Courtyard San Mateo Foster City | NAP | NAP | ||||||||||||||
4.03 | Property | Courtyard San Jose Cupertino | NAP | NAP | ||||||||||||||
4.04 | Property | Courtyard Boulder | NAP | NAP | ||||||||||||||
4.05 | Property | Courtyard Los Angeles Hacienda Heights | NAP | NAP | ||||||||||||||
4.06 | Property | Courtyard Seattle South Center | NAP | NAP | ||||||||||||||
4.07 | Property | Courtyard Rye | NAP | NAP | ||||||||||||||
4.08 | Property | Courtyard Nashville Airport | NAP | NAP | ||||||||||||||
4.09 | Property | Courtyard Los Angeles Torrance Palos Verdes | NAP | NAP | ||||||||||||||
4.10 | Property | Courtyard St. Louis Creve Coeur | NAP | NAP | ||||||||||||||
4.11 | Property | Courtyard Portland Beaverton | NAP | NAP | ||||||||||||||
4.12 | Property | Courtyard Palm Springs | NAP | NAP | ||||||||||||||
4.13 | Property | Courtyard Charlotte South Park | NAP | NAP | ||||||||||||||
4.14 | Property | Courtyard Norwalk | NAP | NAP | ||||||||||||||
4.15 | Property | Courtyard Detroit Metro Airport | NAP | NAP | ||||||||||||||
4.16 | Property | Courtyard Chicago Waukegan Gurnee | NAP | NAP | ||||||||||||||
4.17 | Property | Courtyard Atlanta Perimeter Center | NAP | NAP | ||||||||||||||
4.18 | Property | Courtyard Denver Tech Center | NAP | NAP | ||||||||||||||
4.19 | Property | Courtyard Ft. Lauderdale Plantation | NAP | NAP | ||||||||||||||
4.20 | Property | Courtyard Lincroft Red Bank | NAP | NAP | ||||||||||||||
4.21 | Property | Courtyard Chicago Highland Park | NAP | NAP | ||||||||||||||
4.22 | Property | Courtyard Raleigh Cary | NAP | NAP | ||||||||||||||
4.23 | Property | Courtyard Charlottesville North | NAP | NAP | ||||||||||||||
4.24 | Property | Courtyard Detroit Livonia | NAP | NAP | ||||||||||||||
4.25 | Property | Courtyard Birmingham Homewood | NAP | NAP | ||||||||||||||
4.26 | Property | Courtyard West Palm Beach | NAP | NAP | ||||||||||||||
4.27 | Property | Courtyard New Haven Wallingford | NAP | NAP | ||||||||||||||
4.28 | Property | Courtyard Chicago Oakbrook Terrace | NAP | NAP | ||||||||||||||
4.29 | Property | Courtyard Kansas City Overland Park Metcalf | NAP | NAP | ||||||||||||||
4.30 | Property | Courtyard Boston Andover | NAP | NAP | ||||||||||||||
4.31 | Property | Courtyard Minneapolis St Paul Airport | NAP | NAP | ||||||||||||||
4.32 | Property | Courtyard Dallas Plano Parkway | NAP | NAP | ||||||||||||||
4.33 | Property | Courtyard Bakersfield | NAP | NAP | ||||||||||||||
4.34 | Property | Courtyard Denver Stapleton | NAP | NAP | ||||||||||||||
4.35 | Property | Courtyard Rockford | NAP | NAP | ||||||||||||||
4.36 | Property | Courtyard Greenville Haywood Mall | NAP | NAP | ||||||||||||||
4.37 | Property | Courtyard Chicago Lincolnshire | NAP | NAP | ||||||||||||||
4.38 | Property | Courtyard Indianapolis Castleton | NAP | NAP | ||||||||||||||
4.39 | Property | Courtyard St. Louis Westport Plaza | NAP | NAP | ||||||||||||||
4.40 | Property | Courtyard San Antonio Downtown Market Square | NAP | NAP | ||||||||||||||
4.41 | Property | Courtyard Silver Spring North | NAP | NAP | ||||||||||||||
4.42 | Property | Courtyard Lexington North | NAP | NAP | ||||||||||||||
4.43 | Property | Courtyard Tampa Westshore | NAP | NAP | ||||||||||||||
4.44 | Property | Courtyard Chicago Deerfield | NAP | NAP | ||||||||||||||
4.45 | Property | Courtyard St. Petersburg Clearwater | NAP | NAP | ||||||||||||||
4.46 | Property | Courtyard Toledo Airport Holland | NAP | NAP | ||||||||||||||
4.47 | Property | Courtyard Phoenix Mesa | NAP | NAP | ||||||||||||||
4.48 | Property | Courtyard Atlanta Airport South | NAP | NAP | ||||||||||||||
4.49 | Property | Courtyard Oklahoma City Airport | NAP | NAP | ||||||||||||||
4.50 | Property | Courtyard Memphis Airport | NAP | NAP | ||||||||||||||
4.51 | Property | Courtyard Annapolis | NAP | NAP | ||||||||||||||
4.52 | Property | Courtyard Manassas | NAP | NAP | ||||||||||||||
4.53 | Property | Courtyard Little Rock | NAP | NAP | ||||||||||||||
4.54 | Property | Courtyard Ft. Myers | NAP | NAP | ||||||||||||||
4.55 | Property | Courtyard Atlanta Gwinnett Mall | NAP | NAP | ||||||||||||||
4.56 | Property | Courtyard Chicago Arlington Heights South | NAP | NAP | ||||||||||||||
4.57 | Property | Courtyard Dallas Richardson at Spring Valley | NAP | NAP | ||||||||||||||
4.58 | Property | Courtyard Huntsville | NAP | NAP | ||||||||||||||
4.59 | Property | Courtyard Birmingham Hoover | NAP | NAP | ||||||||||||||
4.60 | Property | Courtyard Phoenix North Metrocenter | NAP | NAP | ||||||||||||||
4.61 | Property | Courtyard Tucson Airport | NAP | NAP | ||||||||||||||
4.62 | Property | Courtyard Dayton South Mall | NAP | NAP |
A-34
GSMS 2015-GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Second Largest Tenant | Second Largest Tenant Sq Ft | Second Largest Tenant Lease Expiration (6) | Third Largest Tenant | Third Largest Tenant Sq Ft | |||||||||
4.63 | Property | Courtyard Philadelphia Devon | NAP | NAP | ||||||||||||||
4.64 | Property | Courtyard Fresno | NAP | NAP | ||||||||||||||
4.65 | Property | Courtyard Poughkeepsie | NAP | NAP | ||||||||||||||
5 | Loan | 25, 26, 27 | CGMRC | Bank of America Plaza | Ralcorp Holdings Inc | 178,072 | 7/31/2024 | Brown & James PC | 56,072 | |||||||||
6 | Loan | 13 | GSMC | Bakery Living | NAP | NAP | ||||||||||||
7 | Loan | 28 | MC-FiveMile | Midwest Multifamily Portfolio | ||||||||||||||
7.01 | Property | Sunnydale Estates | NAP | NAP | ||||||||||||||
7.02 | Property | Georgetown Village | NAP | NAP | ||||||||||||||
7.03 | Property | Hunters Ridge | NAP | NAP | ||||||||||||||
7.04 | Property | Miracle Manor | NAP | NAP | ||||||||||||||
7.05 | Property | Abbey Run | NAP | NAP | ||||||||||||||
8 | Loan | 13, 29, 30 | SMF I | Hilton Scotts Valley | NAP | NAP | ||||||||||||
9 | Loan | CGMRC | 311 California Street | Quantum Capital | 4,336 | 8/31/2020 | Hitachi Consulting Corp. | 3,549 | ||||||||||
10 | Loan | 31 | CGMRC | Northern Lights Shopping Center | Shoppers World | 40,805 | 6/30/2022 | Rainbow | 25,211 | |||||||||
11 | Loan | CGMRC | 1035 Market Street | IHSS Consortium | 15,652 | 12/31/2023 | B & H Education, Inc. | 9,010 | ||||||||||
12 | Loan | 32 | CGMRC | 170 Broadway | NAP | NAP | ||||||||||||
13 | Loan | 13, 33, 34, 35, 36 | CGMRC | Hampton Inn - Albany | NAP | NAP | ||||||||||||
14 | Loan | 37 | CGMRC | 132-40 Metropolitan Avenue | Walgreens | 8,718 | 4/30/2029 | I Love Kickboxing | 5,500 | |||||||||
15 | Loan | 13, 38, 39 | GSMC | Hampton Inn & Suites Destin | NAP | NAP | ||||||||||||
16 | Loan | CGMRC | Ocean Dorado | Target | 17,334 | 1/31/2026 | NAP | |||||||||||
17 | Loan | CGMRC | Century Park West Apartments | NAP | NAP | |||||||||||||
18 | Loan | CCRE | ART Florida & Ohio MF Portfolio I | |||||||||||||||
18.01 | Property | High Points | NAP | NAP | ||||||||||||||
18.02 | Property | Daniel Court | NAP | NAP | ||||||||||||||
18.03 | Property | Blueberry Hill | NAP | NAP | ||||||||||||||
18.04 | Property | Manchester | NAP | NAP | ||||||||||||||
18.05 | Property | Hickory Mill | NAP | NAP | ||||||||||||||
19 | Loan | CCRE | Aria on L | NAP | NAP | |||||||||||||
20 | Loan | CCRE | River Drive III | AGFA Corporation | 35,739 | 5/31/2017 | Marcus & Millichap Real Estate Investment Services of New Jersey, Inc. | 7,540 | ||||||||||
21 | Loan | 13 | CGMRC | Clinton Place Apartments | NAP | NAP | ||||||||||||
22 | Loan | 13, 40 | GSMC | Plaza de Santa Fe | Morgan Stanley (Financial Advisors) | 7,856 | 5/31/2018 | US Postal | 5,357 | |||||||||
23 | Loan | CGMRC | EZ Storage Marina Del Rey | NAP | NAP | |||||||||||||
24 | Loan | CGMRC | Cottages at Hefner | NAP | NAP | |||||||||||||
25 | Loan | 41 | MC-FiveMile | Bavarian Woods | NAP | NAP | ||||||||||||
26 | Loan | 42 | SMF I | Crossroads Marketplace | Petco | 15,045 | 10/31/2017 | Dollar Tree | 5,400 | |||||||||
27 | Loan | CGMRC | Lowe’s Multi State Portfolio | |||||||||||||||
27.01 | Property | Lowe’s Middletown OH | NAP | NAP | ||||||||||||||
27.02 | Property | Lowe’s Terre Haute IN | NAP | NAP | ||||||||||||||
28 | Loan | 13 | CGMRC | Century Lake Apartments | NAP | NAP | ||||||||||||
29 | Loan | 13 | CGMRC | Holiday Inn Express & Suites - New Orleans Airport South | NAP | NAP | ||||||||||||
30 | Loan | 43 | CGMRC | River Drive Apartments | NAP | NAP | ||||||||||||
31 | Loan | 44, 45 | MC-FiveMile | Ishihama Portfolio | ||||||||||||||
31.01 | Property | Walgreens Jefferson | NAP | NAP | ||||||||||||||
31.02 | Property | Town Center Square | Lindora Clinic | 4,953 | 1/31/2019 | NAP | ||||||||||||
31.03 | Property | Sunset Station | Pacific Dental Services | 3,615 | 10/31/2024 | NAP | ||||||||||||
31.04 | Property | Arby’s Portfolio - Saginaw, MI | NAP | NAP | ||||||||||||||
31.05 | Property | Arby’s Portfolio - Port Huron, MI | NAP | NAP | ||||||||||||||
32 | Loan | MC-FiveMile | Birney Portfolio - Sun Blossom Mountain | NAP | NAP | |||||||||||||
33 | Loan | CGMRC | Germantown Plaza | Bed Bath & Beyond | 27,815 | 1/31/2025 | Tuesday Morning | 11,802 | ||||||||||
34 | Loan | MC-FiveMile | Birney Portfolio - Sun Blossom Gardens & The Westbriar | |||||||||||||||
34.01 | Property | Sun Blossom Gardens | NAP | NAP | ||||||||||||||
34.02 | Property | The Westbriar | NAP | NAP | ||||||||||||||
35 | Loan | 46 | SMF I | Westridge Self Storage | NAP | NAP | ||||||||||||
36 | Loan | 13, 46 | SMF I | Highway 92 Self Storage | NAP | NAP | ||||||||||||
37 | Loan | MC-FiveMile | Brays Village Apartments | NAP | NAP | |||||||||||||
38 | Loan | CCRE | Copley Center | Yu’s Mandarin | 7,927 | 12/31/2017 | Fruitful Yield | 7,257 | ||||||||||
39 | Loan | MC-FiveMile | GSL Portfolio | |||||||||||||||
39.01 | Property | Clinton Drive | General Work Products, Inc. | 20,000 | 6/30/2017 | AES Strategic Equipment Holding Corporation | 20,000 | |||||||||||
39.02 | Property | 1700 South Sam Houston Parkway West | NAP | NAP |
A-35
GSMS 2015-GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Second Largest Tenant | Second Largest Tenant Sq Ft | Second Largest Tenant Lease Expiration (6) | Third Largest Tenant | Third Largest Tenant Sq Ft | |||||||||
39.03 | Property | 801 Georgia Avenue | NAP | NAP | ||||||||||||||
40 | Loan | CCRE | New Boston Village Retail | Rue 21 | 7,500 | 1/31/2026 | Mochapet | 7,300 | ||||||||||
41 | Loan | GSMC | Timberhills Shopping Center | Ross | 31,783 | 1/31/2017 | Golden State Cellular | 4,013 | ||||||||||
42 | Loan | 47 | GSMC | Crestwood Whitewood Apartments Portfolio | ||||||||||||||
42.01 | Property | Crestwood Apartments | NAP | NAP | ||||||||||||||
42.02 | Property | Whitewood Apartments | NAP | NAP | ||||||||||||||
43 | Loan | CGMRC | Serenity Apartments at Silver Springs | NAP | NAP | |||||||||||||
44 | Loan | GSMC | Traditions at Slate Ridge | NAP | NAP | |||||||||||||
45 | Loan | CCRE | Chadwick & Grayson | reQuire Holdings | 10,799 | 8/31/2016 | In Home Health | 8,563 | ||||||||||
46 | Loan | CCRE | Wesleyan Park Plaza | Bridgepointe Church | 18,214 | 7/31/2017 | Pet Food Centers, LLC | 8,925 | ||||||||||
47 | Loan | 48 | CGMRC | Glendora Marketplace | Ortho Mattress | 3,500 | 12/31/2016 | Han | 2,250 | |||||||||
48 | Loan | 49 | GSMC | At Home and Dollar Tree | Dollar Tree | 14,000 | 1/31/2022 | NAP | ||||||||||
49 | Loan | CCRE | City Lofts | NAP | NAP | |||||||||||||
50 | Loan | CCRE | Stony Brook MHP | NAP | NAP | |||||||||||||
51 | Loan | 50 | CCRE | Diagonal Marketplace | FedEx Office and Print Services, Inc. | 8,000 | 6/30/2017 | Chipotle Mexican Grill, Inc. | 2,400 | |||||||||
52 | Loan | MC-FiveMile | 6001 Stonewood Drive | Western Pennsylvania Hand Center d/b/a Hand & UpperEx Center | 12,353 | 7/31/2028 | UPMC Community Medicine - Metro ENT | 9,055 | ||||||||||
53 | Loan | 51 | SMF I | Shops of Walterboro | Dollar Tree | 8,000 | 7/31/2017 | Shoe Show | 4,330 | |||||||||
54 | Loan | SMF I | Joshua Village Shopping Center | Ross | 17,554 | 2/28/2025 | Angel View, Inc. | 8,300 | ||||||||||
55 | Loan | 52 | CCRE | Club Commons II | NAP | NAP | ||||||||||||
56 | Loan | SMF I | Pocalla Springs Apartments | NAP | NAP | |||||||||||||
57 | Loan | CCRE | Alex City Marketplace | Goody’s | 28,000 | 1/31/2020 | Factory Connection | 9,448 | ||||||||||
58 | Loan | GSMC | Midtown Village | Palm Beach Tan | 2,800 | 10/31/2017 | Panda Chinese Restaurant | 1,500 | ||||||||||
59 | Loan | 53, 54 | CCRE | Butler Square | Dollar Tree | 6,000 | 6/30/2015 | CATO Corporation | 3,771 | |||||||||
60 | Loan | SMF I | Lansing East Self Storage | NAP | NAP | |||||||||||||
61 | Loan | CCRE | San Clemente Retail | Austin Spice Café | 4,630 | 11/30/2018 | Woodhouse Day Spa | 4,289 | ||||||||||
62 | Loan | 55 | SMF I | Vidalia Central Shopping Center | New Super Buffet | 5,920 | 9/30/2017 | Shoe Show | 4,640 | |||||||||
63 | Loan | SMF I | Orion Self Storage | NAP | NAP | |||||||||||||
64 | Loan | GSMC | Southwood Village Shopping Center | Family Dollar | 8,640 | 12/31/2019 | NC DMV | 4,725 | ||||||||||
65 | Loan | SMF I | Novi Self Storage | NAP | NAP | |||||||||||||
66 | Loan | CGMRC | Metrocenter Retail | Hooters | 9,270 | 11/30/2027 | Hydroponics | 7,050 | ||||||||||
67 | Loan | 13, 56 | GSMC | Hampton Inn Niceville | NAP | NAP | ||||||||||||
68 | Loan | SMF I | Albemarle Square | Expert Nails | 3,000 | 6/30/2016 | Sunrise Cleaners | 2,540 | ||||||||||
69 | Loan | SMF I | Clark Street Industrial | NAP | NAP | |||||||||||||
70 | Loan | CCRE | Pheasant Run Apartments | NAP | NAP | |||||||||||||
71 | Loan | 57, 58 | CCRE | Ruschmeyer’s Montauk | NAP | NAP | ||||||||||||
72 | Loan | 59 | CGMRC | Wyndham Hill Apartments | NAP | NAP | ||||||||||||
73 | Loan | CGMRC | Food Lion - Ocean View | Proactive Real Estate | 2,400 | 7/6/2018 | Subway | 1,200 | ||||||||||
74 | Loan | SMF I | Southland Village Shopping Center | Farmers Furniture | 19,546 | 5/31/2019 | Dollar General | 12,000 | ||||||||||
75 | Loan | SMF I | 306-308 East 149th Street | King Care Pharmacy | 2,000 | 11/30/2024 | Darou Salam Islamic Community | 2,000 | ||||||||||
76 | Loan | SMF I | Northside Indy Medical Center | 20/20 Eye Physicians of Indy | 9,202 | 10/31/2015 | Respiratory & Critical Care | 4,377 | ||||||||||
77 | Loan | CCRE | North View Manor MHP | NAP | NAP | |||||||||||||
78 | Loan | CGMRC | Food Lion - Circle Plaza | Family Dollar | 9,200 | 12/31/2019 | Auto Zone | 6,000 | ||||||||||
79 | Loan | CGMRC | Glenridge Point Shopping Center | Gruby’s New York Deli | 3,049 | 4/30/2018 | Wellstreet Urgent Care | 2,812 | ||||||||||
80 | Loan | MC-FiveMile | Village Place Apartments | NAP | NAP | |||||||||||||
81 | Loan | MC-FiveMile | Country Hills Estates | NAP | NAP | |||||||||||||
82 | Loan | CGMRC | 4600 Sheridan Street | Sedgwick Claims Management | 3,000 | 7/11/2017 | Barry A. Wilen, PA, Daniel | 2,638 | ||||||||||
83 | Loan | CGMRC | Roaring Fork Mobile Home Park | NAP | NAP | |||||||||||||
84 | Loan | MC-FiveMile | Kimberly Square | Rite Aid | 13,770 | 9/30/2018 | Barrett Hair Design School | 4,840 | ||||||||||
85 | Loan | SMF I | Ypsilanti Self Storage | NAP | NAP | |||||||||||||
86 | Loan | 60 | SMF I | North Lake Tahoe Self Storage | NAP | NAP | ||||||||||||
87 | Loan | GSMC | Walgreens Cary | NAP | NAP | |||||||||||||
88 | Loan | SMF I | Lansing West Self Storage | NAP | NAP | |||||||||||||
89 | Loan | 61 | CGMRC | Forest Avenue Apartments | NAP | NAP |
A-36
GSMS 2015-GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Third Largest Tenant Lease Expiration (6) | Fourth Largest Tenant | Fourth Largest Tenant Sq Ft | Fourth Largest Tenant Lease Expiration (6) | Fifth Largest Tenant | Fifth Largest Tenant Sq Ft | ||||||||||
1 | Loan | 8, 9, 10, 11, 12 | GSMC | Dallas Market Center | 3/31/2019 | Ivystone Group, LLC | 22,759 | 4/30/2017 | UMA Enterprises, Inc. | 22,647 | ||||||||||
2 | Loan | 13, 14, 15 | GSMC | Selig Office Portfolio | ||||||||||||||||
2.01 | Property | 16 | 1000 Second Avenue | 3/31/2017 | WA State Housing Finance Commission | 26,440 | 6/30/2016 | Bader, Martin, Ross & Smith PS | 18,683 | |||||||||||
2.02 | Property | 17, 13 | 2901 Third Avenue | 8/23/2022 | Hearst Seattle Media | 6,085 | 2/28/2017 | MSRE | 5,900 | |||||||||||
2.03 | Property | 3101 Western Avenue | 4/14/2023 | RLI Insurance | 14,799 | 4/15/2019 | Merrick Hofstedt Lindsey | 13,968 | ||||||||||||
2.04 | Property | 18 | 300 Elliott Avenue West | 11/14/2015 | Electric Lightwave | 56 | MTM | NAP | ||||||||||||
2.05 | Property | 19, 13 | 3131 Elliott Avenue | 12/15/2021 | Twisted Pair Solutions | 19,246 | 9/30/2017 | Softchoice Corporation | 16,623 | |||||||||||
2.06 | Property | 13 | 2615 Fourth Avenue | 8/31/2017 | BN Builders | 14,813 | 6/30/2018 | Municipal Research | 8,889 | |||||||||||
2.07 | Property | 190 Queen Anne Avenue North | 3/31/2016 | College Spark | 3,373 | 12/6/2016 | Buddy TV | 3,348 | ||||||||||||
2.08 | Property | 20, 13 | 200 First Avenue West | 1/25/2021 | Susan Hall Properties | 4,874 | 11/14/2019 | Pacific Crest Real Estate, LLC | 4,576 | |||||||||||
2.09 | Property | 18 West Mercer Street | 1/25/2020 | National Cable Communications | 1,991 | 12/31/2017 | Sharon Sanborn | 930 | ||||||||||||
3 | Loan | 13 | GSMC | Worthington Renaissance Fort Worth | NAP | NAP | ||||||||||||||
4 | Loan | 21, 22, 23, 24 | CGMRC | Courtyard by Marriott Portfolio | ||||||||||||||||
4.01 | Property | Courtyard Larkspur Landing Marin County | NAP | NAP | ||||||||||||||||
4.02 | Property | Courtyard San Mateo Foster City | NAP | NAP | ||||||||||||||||
4.03 | Property | Courtyard San Jose Cupertino | NAP | NAP | ||||||||||||||||
4.04 | Property | Courtyard Boulder | NAP | NAP | ||||||||||||||||
4.05 | Property | Courtyard Los Angeles Hacienda Heights | NAP | NAP | ||||||||||||||||
4.06 | Property | Courtyard Seattle South Center | NAP | NAP | ||||||||||||||||
4.07 | Property | Courtyard Rye | NAP | NAP | ||||||||||||||||
4.08 | Property | Courtyard Nashville Airport | NAP | NAP | ||||||||||||||||
4.09 | Property | Courtyard Los Angeles Torrance Palos Verdes | NAP | NAP | ||||||||||||||||
4.10 | Property | Courtyard St. Louis Creve Coeur | NAP | NAP | ||||||||||||||||
4.11 | Property | Courtyard Portland Beaverton | NAP | NAP | ||||||||||||||||
4.12 | Property | Courtyard Palm Springs | NAP | NAP | ||||||||||||||||
4.13 | Property | Courtyard Charlotte South Park | NAP | NAP | ||||||||||||||||
4.14 | Property | Courtyard Norwalk | NAP | NAP | ||||||||||||||||
4.15 | Property | Courtyard Detroit Metro Airport | NAP | NAP | ||||||||||||||||
4.16 | Property | Courtyard Chicago Waukegan Gurnee | NAP | NAP | ||||||||||||||||
4.17 | Property | Courtyard Atlanta Perimeter Center | NAP | NAP | ||||||||||||||||
4.18 | Property | Courtyard Denver Tech Center | NAP | NAP | ||||||||||||||||
4.19 | Property | Courtyard Ft. Lauderdale Plantation | NAP | NAP | ||||||||||||||||
4.20 | Property | Courtyard Lincroft Red Bank | NAP | NAP | ||||||||||||||||
4.21 | Property | Courtyard Chicago Highland Park | NAP | NAP | ||||||||||||||||
4.22 | Property | Courtyard Raleigh Cary | NAP | NAP | ||||||||||||||||
4.23 | Property | Courtyard Charlottesville North | NAP | NAP | ||||||||||||||||
4.24 | Property | Courtyard Detroit Livonia | NAP | NAP | ||||||||||||||||
4.25 | Property | Courtyard Birmingham Homewood | NAP | NAP | ||||||||||||||||
4.26 | Property | Courtyard West Palm Beach | NAP | NAP | ||||||||||||||||
4.27 | Property | Courtyard New Haven Wallingford | NAP | NAP | ||||||||||||||||
4.28 | Property | Courtyard Chicago Oakbrook Terrace | NAP | NAP | ||||||||||||||||
4.29 | Property | Courtyard Kansas City Overland Park Metcalf | NAP | NAP | ||||||||||||||||
4.30 | Property | Courtyard Boston Andover | NAP | NAP | ||||||||||||||||
4.31 | Property | Courtyard Minneapolis St Paul Airport | NAP | NAP | ||||||||||||||||
4.32 | Property | Courtyard Dallas Plano Parkway | NAP | NAP | ||||||||||||||||
4.33 | Property | Courtyard Bakersfield | NAP | NAP | ||||||||||||||||
4.34 | Property | Courtyard Denver Stapleton | NAP | NAP | ||||||||||||||||
4.35 | Property | Courtyard Rockford | NAP | NAP | ||||||||||||||||
4.36 | Property | Courtyard Greenville Haywood Mall | NAP | NAP | ||||||||||||||||
4.37 | Property | Courtyard Chicago Lincolnshire | NAP | NAP | ||||||||||||||||
4.38 | Property | Courtyard Indianapolis Castleton | NAP | NAP | ||||||||||||||||
4.39 | Property | Courtyard St. Louis Westport Plaza | NAP | NAP | ||||||||||||||||
4.40 | Property | Courtyard San Antonio Downtown Market Square | NAP | NAP | ||||||||||||||||
4.41 | Property | Courtyard Silver Spring North | NAP | NAP | ||||||||||||||||
4.42 | Property | Courtyard Lexington North | NAP | NAP | ||||||||||||||||
4.43 | Property | Courtyard Tampa Westshore | NAP | NAP | ||||||||||||||||
4.44 | Property | Courtyard Chicago Deerfield | NAP | NAP | ||||||||||||||||
4.45 | Property | Courtyard St. Petersburg Clearwater | NAP | NAP | ||||||||||||||||
4.46 | Property | Courtyard Toledo Airport Holland | NAP | NAP | ||||||||||||||||
4.47 | Property | Courtyard Phoenix Mesa | NAP | NAP | ||||||||||||||||
4.48 | Property | Courtyard Atlanta Airport South | NAP | NAP | ||||||||||||||||
4.49 | Property | Courtyard Oklahoma City Airport | NAP | NAP | ||||||||||||||||
4.50 | Property | Courtyard Memphis Airport | NAP | NAP | ||||||||||||||||
4.51 | Property | Courtyard Annapolis | NAP | NAP | ||||||||||||||||
4.52 | Property | Courtyard Manassas | NAP | NAP | ||||||||||||||||
4.53 | Property | Courtyard Little Rock | NAP | NAP | ||||||||||||||||
4.54 | Property | Courtyard Ft. Myers | NAP | NAP | ||||||||||||||||
4.55 | Property | Courtyard Atlanta Gwinnett Mall | NAP | NAP | ||||||||||||||||
4.56 | Property | Courtyard Chicago Arlington Heights South | NAP | NAP | ||||||||||||||||
4.57 | Property | Courtyard Dallas Richardson at Spring Valley | NAP | NAP | ||||||||||||||||
4.58 | Property | Courtyard Huntsville | NAP | NAP | ||||||||||||||||
4.59 | Property | Courtyard Birmingham Hoover | NAP | NAP | ||||||||||||||||
4.60 | Property | Courtyard Phoenix North Metrocenter | NAP | NAP | ||||||||||||||||
4.61 | Property | Courtyard Tucson Airport | NAP | NAP | ||||||||||||||||
4.62 | Property | Courtyard Dayton South Mall | NAP | NAP |
A-37
GSMS 2015-GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Third Largest Tenant Lease Expiration (6) | Fourth Largest Tenant | Fourth Largest Tenant Sq Ft | Fourth Largest Tenant Lease Expiration (6) | Fifth Largest Tenant | Fifth Largest Tenant Sq Ft | ||||||||||
4.63 | Property | Courtyard Philadelphia Devon | NAP | NAP | ||||||||||||||||
4.64 | Property | Courtyard Fresno | NAP | NAP | ||||||||||||||||
4.65 | Property | Courtyard Poughkeepsie | NAP | NAP | ||||||||||||||||
5 | Loan | 25, 26, 27 | CGMRC | Bank of America Plaza | 9/30/2023 | PricewaterhouseCoopers LLP | 49,762 | 7/31/2017 | Anders Minkler Huber & Helm | 43,522 | ||||||||||
6 | Loan | 13 | GSMC | Bakery Living | NAP | NAP | ||||||||||||||
7 | Loan | 28 | MC-FiveMile | Midwest Multifamily Portfolio | ||||||||||||||||
7.01 | Property | Sunnydale Estates | NAP | NAP | ||||||||||||||||
7.02 | Property | Georgetown Village | NAP | NAP | ||||||||||||||||
7.03 | Property | Hunters Ridge | NAP | NAP | ||||||||||||||||
7.04 | Property | Miracle Manor | NAP | NAP | ||||||||||||||||
7.05 | Property | Abbey Run | NAP | NAP | ||||||||||||||||
8 | Loan | 13, 29, 30 | SMF I | Hilton Scotts Valley | NAP | NAP | ||||||||||||||
9 | Loan | CGMRC | 311 California Street | 4/30/2017 | Taj Mey Corporation | 3,502 | 7/31/2022 | Groupe Insearch, Inc. | 3,500 | |||||||||||
10 | Loan | 31 | CGMRC | Northern Lights Shopping Center | 1/31/2017 | Ohio Thrift Stores | 16,000 | 10/31/2018 | Citi Trends Store | 14,755 | ||||||||||
11 | Loan | CGMRC | 1035 Market Street | 8/31/2020 | Alm Media LLC | 8,952 | 4/13/2020 | Bay Area Legal Aid | 8,342 | |||||||||||
12 | Loan | 32 | CGMRC | 170 Broadway | NAP | NAP | ||||||||||||||
13 | Loan | 13, 33, 34, 35, 36 | CGMRC | Hampton Inn - Albany | NAP | NAP | ||||||||||||||
14 | Loan | 37 | CGMRC | 132-40 Metropolitan Avenue | 1/31/2025 | Starbuck’s | 1,580 | 2/2/2025 | T-Mobile | 1,295 | ||||||||||
15 | Loan | 13, 38, 39 | GSMC | Hampton Inn & Suites Destin | NAP | NAP | ||||||||||||||
16 | Loan | CGMRC | Ocean Dorado | NAP | NAP | |||||||||||||||
17 | Loan | CGMRC | Century Park West Apartments | NAP | NAP | |||||||||||||||
18 | Loan | CCRE | ART Florida & Ohio MF Portfolio I | |||||||||||||||||
18.01 | Property | High Points | NAP | NAP | ||||||||||||||||
18.02 | Property | Daniel Court | NAP | NAP | ||||||||||||||||
18.03 | Property | Blueberry Hill | NAP | NAP | ||||||||||||||||
18.04 | Property | Manchester | NAP | NAP | ||||||||||||||||
18.05 | Property | Hickory Mill | NAP | NAP | ||||||||||||||||
19 | Loan | CCRE | Aria on L | NAP | NAP | |||||||||||||||
20 | Loan | CCRE | River Drive III | 6/30/2016 | River Drive Surgery Center, LLC | 2,961 | 1/31/2018 | Doownek, Inc. (Kenwood Associates) | 1,550 | |||||||||||
21 | Loan | 13 | CGMRC | Clinton Place Apartments | NAP | NAP | ||||||||||||||
22 | Loan | 13, 40 | GSMC | Plaza de Santa Fe | 11/30/2024 | JP Morgan Chase Bank | 2,600 | 2/28/2017 | ATT Cell Tower | 1 | ||||||||||
23 | Loan | CGMRC | EZ Storage Marina Del Rey | NAP | NAP | |||||||||||||||
24 | Loan | CGMRC | Cottages at Hefner | NAP | NAP | |||||||||||||||
25 | Loan | 41 | MC-FiveMile | Bavarian Woods | NAP | NAP | ||||||||||||||
26 | Loan | 42 | SMF I | Crossroads Marketplace | 7/31/2017 | Hibbett Sports | 4,384 | 10/31/2019 | Parrish Medical Center | 3,340 | ||||||||||
27 | Loan | CGMRC | Lowe’s Multi State Portfolio | |||||||||||||||||
27.01 | Property | Lowe’s Middletown OH | NAP | NAP | ||||||||||||||||
27.02 | Property | Lowe’s Terre Haute IN | NAP | NAP | ||||||||||||||||
28 | Loan | 13 | CGMRC | Century Lake Apartments | NAP | NAP | ||||||||||||||
29 | Loan | 13 | CGMRC | Holiday Inn Express & Suites - New Orleans Airport South | NAP | NAP | ||||||||||||||
30 | Loan | 43 | CGMRC | River Drive Apartments | NAP | NAP | ||||||||||||||
31 | Loan | 44, 45 | MC-FiveMile | Ishihama Portfolio | ||||||||||||||||
31.01 | Property | Walgreens Jefferson | NAP | NAP | ||||||||||||||||
31.02 | Property | Town Center Square | NAP | NAP | ||||||||||||||||
31.03 | Property | Sunset Station | NAP | NAP | ||||||||||||||||
31.04 | Property | Arby’s Portfolio - Saginaw, MI | NAP | NAP | ||||||||||||||||
31.05 | Property | Arby’s Portfolio - Port Huron, MI | NAP | NAP | ||||||||||||||||
32 | Loan | MC-FiveMile | Birney Portfolio - Sun Blossom Mountain | NAP | NAP | |||||||||||||||
33 | Loan | CGMRC | Germantown Plaza | 1/31/2018 | Grand Buffet | 5,278 | 3/31/2017 | Century 21 Real Estate | 3,500 | |||||||||||
34 | Loan | MC-FiveMile | Birney Portfolio - Sun Blossom Gardens & The Westbriar | |||||||||||||||||
34.01 | Property | Sun Blossom Gardens | NAP | NAP | ||||||||||||||||
34.02 | Property | The Westbriar | NAP | NAP | ||||||||||||||||
35 | Loan | 46 | SMF I | Westridge Self Storage | NAP | NAP | ||||||||||||||
36 | Loan | 13, 46 | SMF I | Highway 92 Self Storage | NAP | NAP | ||||||||||||||
37 | Loan | MC-FiveMile | Brays Village Apartments | NAP | NAP | |||||||||||||||
38 | Loan | CCRE | Copley Center | 10/31/2024 | The Cosmetology and Spa Institute | 5,938 | 6/30/2020 | Salata | 2,555 | |||||||||||
39 | Loan | MC-FiveMile | GSL Portfolio | |||||||||||||||||
39.01 | Property | Clinton Drive | 10/31/2018 | Mid-South Metals Houston LLC | 20,000 | 12/31/2018 | Golten Service Company, Inc. | 10,000 | ||||||||||||
39.02 | Property | 1700 South Sam Houston Parkway West | NAP | NAP |
A-38
GSMS 2015-GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Third Largest Tenant Lease Expiration (6) | Fourth Largest Tenant | Fourth Largest Tenant Sq Ft | Fourth Largest Tenant Lease Expiration (6) | Fifth Largest Tenant | Fifth Largest Tenant Sq Ft | ||||||||||
39.03 | Property | 801 Georgia Avenue | NAP | NAP | ||||||||||||||||
40 | Loan | CCRE | New Boston Village Retail | 11/30/2016 | Anytime Fitness | 5,200 | 2/28/2021 | Maurice’s | 5,064 | |||||||||||
41 | Loan | GSMC | Timberhills Shopping Center | 6/30/2018 | Earth & Ocean | 3,300 | 6/30/2016 | Rent A Center | 3,220 | |||||||||||
42 | Loan | 47 | GSMC | Crestwood Whitewood Apartments Portfolio | ||||||||||||||||
42.01 | Property | Crestwood Apartments | NAP | NAP | ||||||||||||||||
42.02 | Property | Whitewood Apartments | NAP | NAP | ||||||||||||||||
43 | Loan | CGMRC | Serenity Apartments at Silver Springs | NAP | NAP | |||||||||||||||
44 | Loan | GSMC | Traditions at Slate Ridge | NAP | NAP | |||||||||||||||
45 | Loan | CCRE | Chadwick & Grayson | 10/31/2016 | George G Sharp | 5,239 | 1/31/2018 | Parker Schlichter | 4,635 | |||||||||||
46 | Loan | CCRE | Wesleyan Park Plaza | 7/31/2017 | Baker’s Rack | 7,900 | 1/31/2028 | Greg’s Hallmark | 6,721 | |||||||||||
47 | Loan | 48 | CGMRC | Glendora Marketplace | 1/31/2016 | Baja Fresh | 2,100 | 12/31/2023 | Game Stop | 2,000 | ||||||||||
48 | Loan | 49 | GSMC | At Home and Dollar Tree | NAP | NAP | ||||||||||||||
49 | Loan | CCRE | City Lofts | NAP | NAP | |||||||||||||||
50 | Loan | CCRE | Stony Brook MHP | NAP | NAP | |||||||||||||||
51 | Loan | 50 | CCRE | Diagonal Marketplace | 10/31/2017 | Kory J Wallin DMD | 2,100 | 8/31/2025 | Little Caesars | 1,664 | ||||||||||
52 | Loan | MC-FiveMile | 6001 Stonewood Drive | 11/30/2021 | North Pittsburgh Imaging Specialists, LLC | 3,950 | 11/30/2017 | Pittsburgh Oculoplastic Associates | 675 | |||||||||||
53 | Loan | 51 | SMF I | Shops of Walterboro | 8/31/2017 | China Buffet | 4,160 | 9/30/2017 | CATO Corporation | 4,160 | ||||||||||
54 | Loan | SMF I | Joshua Village Shopping Center | 6/30/2016 | Aaron’s, Inc. | 8,000 | 3/31/2017 | Big “O” Tires | 5,120 | |||||||||||
55 | Loan | 52 | CCRE | Club Commons II | NAP | NAP | ||||||||||||||
56 | Loan | SMF I | Pocalla Springs Apartments | NAP | NAP | |||||||||||||||
57 | Loan | CCRE | Alex City Marketplace | MTM | Dollar Tree | 8,300 | 7/31/2019 | CATO Corporation | 5,850 | |||||||||||
58 | Loan | GSMC | Midtown Village | 5/31/2025 | Sushi Sakana | 1,500 | 5/31/2018 | OneMain Financial, Inc. | 1,400 | |||||||||||
59 | Loan | 53, 54 | CCRE | Butler Square | 1/31/2019 | Needful Things | 3,050 | 5/31/2020 | Magic Rooster | 2,785 | ||||||||||
60 | Loan | SMF I | Lansing East Self Storage | NAP | NAP | |||||||||||||||
61 | Loan | CCRE | San Clemente Retail | 12/31/2021 | Overload Fitness of America | 2,510 | 12/31/2015 | Thompson Dentistry | 2,474 | |||||||||||
62 | Loan | 55 | SMF I | Vidalia Central Shopping Center | 10/31/2020 | CATO Corporation | 4,640 | 1/31/2016 | Bath & Body Works | 2,800 | ||||||||||
63 | Loan | SMF I | Orion Self Storage | NAP | NAP | |||||||||||||||
64 | Loan | GSMC | Southwood Village Shopping Center | 9/14/2019 | Fantasia Sports Bar | 3,982 | 1/31/2017 | Care One Chiropractic | 2,480 | |||||||||||
65 | Loan | SMF I | Novi Self Storage | NAP | NAP | |||||||||||||||
66 | Loan | CGMRC | Metrocenter Retail | 7/16/2016 | Bank of America | 6,982 | 1/1/2024 | Community Pro Tires | 6,230 | |||||||||||
67 | Loan | 13, 56 | GSMC | Hampton Inn Niceville | NAP | NAP | ||||||||||||||
68 | Loan | SMF I | Albemarle Square | 7/31/2017 | Little Caesars | 1,950 | 9/30/2019 | Cig Plus | 1,430 | |||||||||||
69 | Loan | SMF I | Clark Street Industrial | NAP | NAP | |||||||||||||||
70 | Loan | CCRE | Pheasant Run Apartments | NAP | NAP | |||||||||||||||
71 | Loan | 57, 58 | CCRE | Ruschmeyer’s Montauk | NAP | NAP | ||||||||||||||
72 | Loan | 59 | CGMRC | Wyndham Hill Apartments | NAP | NAP | ||||||||||||||
73 | Loan | CGMRC | Food Lion - Ocean View | 5/31/2019 | Great Wall Chinese Restaurant | 1,200 | 6/30/2019 | Domino’s Pizza | 1,200 | |||||||||||
74 | Loan | SMF I | Southland Village Shopping Center | 2/28/2018 | Faith Mission Thrift Store | 11,000 | 5/1/2023 | Rite Aid | 9,800 | |||||||||||
75 | Loan | SMF I | 306-308 East 149th Street | 11/30/2024 | Rainbow Nails | 1,500 | 12/31/2024 | Dalia Hair Care | 1,500 | |||||||||||
76 | Loan | SMF I | Northside Indy Medical Center | 12/31/2017 | Timothy Feeney MD | 2,803 | MTM | Barrett Eye Care | 2,037 | |||||||||||
77 | Loan | CCRE | North View Manor MHP | NAP | NAP | |||||||||||||||
78 | Loan | CGMRC | Food Lion - Circle Plaza | 3/31/2016 | China Wok | 1,812 | 9/30/2020 | Yajaira Hair Salon | 1,000 | |||||||||||
79 | Loan | CGMRC | Glenridge Point Shopping Center | 7/31/2017 | Moe’s Southwest Grill | 2,287 | 4/30/2017 | Subway | 1,752 | |||||||||||
80 | Loan | MC-FiveMile | Village Place Apartments | NAP | NAP | |||||||||||||||
81 | Loan | MC-FiveMile | Country Hills Estates | NAP | NAP | |||||||||||||||
82 | Loan | CGMRC | 4600 Sheridan Street | 9/30/2019 | Florida Professional Group | 2,572 | 6/30/2018 | Broward Psychiatric | 2,538 | |||||||||||
83 | Loan | CGMRC | Roaring Fork Mobile Home Park | NAP | NAP | |||||||||||||||
84 | Loan | MC-FiveMile | Kimberly Square | 6/30/2018 | Snap Fitness | 4,824 | 10/31/2018 | CATO Corporation | 4,755 | |||||||||||
85 | Loan | SMF I | Ypsilanti Self Storage | NAP | NAP | |||||||||||||||
86 | Loan | 60 | SMF I | North Lake Tahoe Self Storage | NAP | NAP | ||||||||||||||
87 | Loan | GSMC | Walgreens Cary | NAP | NAP | |||||||||||||||
88 | Loan | SMF I | Lansing West Self Storage | NAP | NAP | |||||||||||||||
89 | Loan | 61 | CGMRC | Forest Avenue Apartments | NAP | NAP |
A-39
GSMS 2015-GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Fifth Largest Tenant Lease Expiration (6) | Environmental Phase I Report Date | Environmental Phase II | Environmental Phase II Report Date | Engineering Report Date | Seismic Report Date | PML or SEL (%) | Earthquake Insurance Required | Upfront RE Tax Reserve ($) | |||||||||||||
1 | Loan | 8, 9, 10, 11, 12 | GSMC | Dallas Market Center | 12/31/2016 | 4/24/2015 | No | NAP | 4/3/2015 | NAP | NAP | No | 439,167 | |||||||||||||
2 | Loan | 13, 14, 15 | GSMC | Selig Office Portfolio | No | 255,019 | ||||||||||||||||||||
2.01 | Property | 16 | 1000 Second Avenue | 12/31/2020 | 3/4/2015 | No | NAP | 3/4/2015 | 3/4/2015 | 18% | No | |||||||||||||||
2.02 | Property | 17, 13 | 2901 Third Avenue | MTM | 3/4/2015 | No | NAP | 3/4/2015 | 3/4/2015 | 12% | No | |||||||||||||||
2.03 | Property | 3101 Western Avenue | 2/28/2018 | 3/4/2015 | No | NAP | 3/4/2015 | 3/4/2015 | 17% | No | ||||||||||||||||
2.04 | Property | 18 | 300 Elliott Avenue West | 3/4/2015 | No | NAP | 3/4/2015 | 3/4/2015 | 14% | No | ||||||||||||||||
2.05 | Property | 19, 13 | 3131 Elliott Avenue | 8/14/2016 | 3/4/2015 | No | NAP | 3/4/2015 | 3/4/2015 | 17% | No | |||||||||||||||
2.06 | Property | 13 | 2615 Fourth Avenue | 7/31/2019 | 3/4/2015 | No | NAP | 3/4/2015 | 3/4/2015 | 17% | No | |||||||||||||||
2.07 | Property | 190 Queen Anne Avenue North | 9/30/2015 | 3/4/2015 | No | NAP | 3/4/2015 | 3/4/2015 | 18% | No | ||||||||||||||||
2.08 | Property | 20, 13 | 200 First Avenue West | 12/31/2019 | 3/6/2015 | No | NAP | 3/6/2015 | 3/6/2015 | 17% | No | |||||||||||||||
2.09 | Property | 18 West Mercer Street | 5/31/2019 | 3/6/2015 | No | NAP | 3/6/2015 | 3/6/2015 | 12% | No | ||||||||||||||||
3 | Loan | 13 | GSMC | Worthington Renaissance Fort Worth | 3/30/2015 | No | NAP | 3/30/2015 | NAP | NAP | No | 0 | ||||||||||||||
4 | Loan | 21, 22, 23, 24 | CGMRC | Courtyard by Marriott Portfolio | No | 0 | ||||||||||||||||||||
4.01 | Property | Courtyard Larkspur Landing Marin County | 3/30/2015 | No | NAP | 3/30/2015 | 3/30/2015 | 11% | No | |||||||||||||||||
4.02 | Property | Courtyard San Mateo Foster City | 3/30/2015 | No | NAP | 3/30/2015 | 3/30/2015 | 14% | No | |||||||||||||||||
4.03 | Property | Courtyard San Jose Cupertino | 3/30/2015 | No | NAP | 3/30/2015 | 3/30/2015 | 11% | No | |||||||||||||||||
4.04 | Property | Courtyard Boulder | 3/30/2015 | No | NAP | 3/30/2015 | NAP | NAP | No | |||||||||||||||||
4.05 | Property | Courtyard Los Angeles Hacienda Heights | 3/30/2015 | No | NAP | 3/9/2015 | 3/30/2015 | 11% | No | |||||||||||||||||
4.06 | Property | Courtyard Seattle South Center | 3/30/2015 | No | NAP | 3/30/2015 | 3/30/2015 | 9% | No | |||||||||||||||||
4.07 | Property | Courtyard Rye | 3/30/2015 | No | NAP | 3/30/2015 | NAP | NAP | No | |||||||||||||||||
4.08 | Property | Courtyard Nashville Airport | 3/30/2015 | No | NAP | 3/30/2015 | NAP | NAP | No | |||||||||||||||||
4.09 | Property | Courtyard Los Angeles Torrance Palos Verdes | 3/30/2015 | No | NAP | 3/9/2015 | 3/30/2015 | 10% | No | |||||||||||||||||
4.10 | Property | Courtyard St. Louis Creve Coeur | 3/30/2015 | No | NAP | 3/30/2015 | NAP | NAP | No | |||||||||||||||||
4.11 | Property | Courtyard Portland Beaverton | 3/30/2015 | No | NAP | 3/30/2015 | 3/30/2015 | 8% | No | |||||||||||||||||
4.12 | Property | Courtyard Palm Springs | 3/30/2015 | No | NAP | 3/30/2015 | 3/30/2015 | 11% | No | |||||||||||||||||
4.13 | Property | Courtyard Charlotte South Park | 3/30/2015 | No | NAP | 3/30/2015 | NAP | NAP | No | |||||||||||||||||
4.14 | Property | Courtyard Norwalk | 4/10/2015 | Yes | 4/7/2015 | 3/30/2015 | NAP | NAP | No | |||||||||||||||||
4.15 | Property | Courtyard Detroit Metro Airport | 3/30/2015 | No | NAP | 3/30/2015 | NAP | NAP | No | |||||||||||||||||
4.16 | Property | Courtyard Chicago Waukegan Gurnee | 3/30/2015 | No | NAP | 3/30/2015 | NAP | NAP | No | |||||||||||||||||
4.17 | Property | Courtyard Atlanta Perimeter Center | 3/30/2015 | No | NAP | 3/30/2015 | NAP | NAP | No | |||||||||||||||||
4.18 | Property | Courtyard Denver Tech Center | 3/30/2015 | No | NAP | 3/30/2015 | NAP | NAP | No | |||||||||||||||||
4.19 | Property | Courtyard Ft. Lauderdale Plantation | 3/30/2015 | No | NAP | 3/30/2015 | NAP | NAP | No | |||||||||||||||||
4.20 | Property | Courtyard Lincroft Red Bank | 3/30/2015 | No | NAP | 3/30/2015 | NAP | NAP | No | |||||||||||||||||
4.21 | Property | Courtyard Chicago Highland Park | 3/30/2015 | No | NAP | 3/30/2015 | NAP | NAP | No | |||||||||||||||||
4.22 | Property | Courtyard Raleigh Cary | 3/30/2015 | No | NAP | 3/30/2015 | NAP | NAP | No | |||||||||||||||||
4.23 | Property | Courtyard Charlottesville North | 3/30/2015 | No | NAP | 3/30/2015 | NAP | NAP | No | |||||||||||||||||
4.24 | Property | Courtyard Detroit Livonia | 3/30/2015 | No | NAP | 3/30/2015 | NAP | NAP | No | |||||||||||||||||
4.25 | Property | Courtyard Birmingham Homewood | 3/30/2015 | No | NAP | 3/30/2015 | NAP | NAP | No | |||||||||||||||||
4.26 | Property | Courtyard West Palm Beach | 3/30/2015 | No | NAP | 3/30/2015 | NAP | NAP | No | |||||||||||||||||
4.27 | Property | Courtyard New Haven Wallingford | 3/30/2015 | No | NAP | 3/30/2015 | NAP | NAP | No | |||||||||||||||||
4.28 | Property | Courtyard Chicago Oakbrook Terrace | 3/30/2015 | No | NAP | 3/30/2015 | NAP | NAP | No | |||||||||||||||||
4.29 | Property | Courtyard Kansas City Overland Park Metcalf | 3/30/2015 | No | NAP | 3/30/2015 | NAP | NAP | No | |||||||||||||||||
4.30 | Property | Courtyard Boston Andover | 3/30/2015 | No | NAP | 3/30/2015 | NAP | NAP | No | |||||||||||||||||
4.31 | Property | Courtyard Minneapolis St Paul Airport | 3/30/2015 | No | NAP | 3/30/2015 | NAP | NAP | No | |||||||||||||||||
4.32 | Property | Courtyard Dallas Plano Parkway | 3/30/2015 | No | NAP | 3/30/2015 | NAP | NAP | No | |||||||||||||||||
4.33 | Property | Courtyard Bakersfield | 3/30/2015 | No | NAP | 3/30/2015 | 3/30/2015 | 8% | No | |||||||||||||||||
4.34 | Property | Courtyard Denver Stapleton | 3/30/2015 | No | NAP | 3/30/2015 | NAP | NAP | No | |||||||||||||||||
4.35 | Property | Courtyard Rockford | 3/30/2015 | No | NAP | 3/30/2015 | NAP | NAP | No | |||||||||||||||||
4.36 | Property | Courtyard Greenville Haywood Mall | 3/30/2015 | No | NAP | 3/30/2015 | NAP | NAP | No | |||||||||||||||||
4.37 | Property | Courtyard Chicago Lincolnshire | 3/30/2015 | No | NAP | 3/30/2015 | NAP | NAP | No | |||||||||||||||||
4.38 | Property | Courtyard Indianapolis Castleton | 3/30/2015 | No | NAP | 3/30/2015 | NAP | NAP | No | |||||||||||||||||
4.39 | Property | Courtyard St. Louis Westport Plaza | 3/30/2015 | No | NAP | 3/30/2015 | NAP | NAP | No | |||||||||||||||||
4.40 | Property | Courtyard San Antonio Downtown Market Square | 3/30/2015 | No | NAP | 3/9/2015 | NAP | NAP | No | |||||||||||||||||
4.41 | Property | Courtyard Silver Spring North | 3/30/2015 | No | NAP | 3/30/2015 | NAP | NAP | No | |||||||||||||||||
4.42 | Property | Courtyard Lexington North | 3/30/2015 | No | NAP | 3/30/2015 | NAP | NAP | No | |||||||||||||||||
4.43 | Property | Courtyard Tampa Westshore | 3/30/2015 | No | NAP | 3/30/2015 | NAP | NAP | No | |||||||||||||||||
4.44 | Property | Courtyard Chicago Deerfield | 3/30/2015 | No | NAP | 3/30/2015 | NAP | NAP | No | |||||||||||||||||
4.45 | Property | Courtyard St. Petersburg Clearwater | 3/30/2015 | No | NAP | 3/30/2015 | NAP | NAP | No | |||||||||||||||||
4.46 | Property | Courtyard Toledo Airport Holland | 3/30/2015 | No | NAP | 3/30/2015 | NAP | NAP | No | |||||||||||||||||
4.47 | Property | Courtyard Phoenix Mesa | 3/30/2015 | No | NAP | 3/30/2015 | NAP | NAP | No | |||||||||||||||||
4.48 | Property | Courtyard Atlanta Airport South | 3/30/2015 | No | NAP | 3/30/2015 | NAP | NAP | No | |||||||||||||||||
4.49 | Property | Courtyard Oklahoma City Airport | 3/30/2015 | No | NAP | 3/10/2015 | NAP | NAP | No | |||||||||||||||||
4.50 | Property | Courtyard Memphis Airport | 3/30/2015 | No | NAP | 3/30/2015 | 3/30/2015 | 8% | No | |||||||||||||||||
4.51 | Property | Courtyard Annapolis | 3/30/2015 | No | NAP | 3/30/2015 | NAP | NAP | No | |||||||||||||||||
4.52 | Property | Courtyard Manassas | 3/30/2015 | No | NAP | 3/30/2015 | NAP | NAP | No | |||||||||||||||||
4.53 | Property | Courtyard Little Rock | 3/30/2015 | No | NAP | 3/30/2015 | NAP | NAP | No | |||||||||||||||||
4.54 | Property | Courtyard Ft. Myers | 3/30/2015 | No | NAP | 3/30/2015 | NAP | NAP | No | |||||||||||||||||
4.55 | Property | Courtyard Atlanta Gwinnett Mall | 3/30/2015 | No | NAP | 3/30/2015 | NAP | NAP | No | |||||||||||||||||
4.56 | Property | Courtyard Chicago Arlington Heights South | 3/30/2015 | No | NAP | 3/30/2015 | NAP | NAP | No | |||||||||||||||||
4.57 | Property | Courtyard Dallas Richardson at Spring Valley | 3/30/2015 | No | NAP | 3/30/2015 | NAP | NAP | No | |||||||||||||||||
4.58 | Property | Courtyard Huntsville | 3/30/2015 | No | NAP | 3/30/2015 | NAP | NAP | No | |||||||||||||||||
4.59 | Property | Courtyard Birmingham Hoover | 3/30/2015 | No | NAP | 3/30/2015 | NAP | NAP | No | |||||||||||||||||
4.60 | Property | Courtyard Phoenix North Metrocenter | 3/30/2015 | No | NAP | 3/30/2015 | NAP | NAP | No | |||||||||||||||||
4.61 | Property | Courtyard Tucson Airport | 3/30/2015 | No | NAP | 3/30/2015 | NAP | NAP | No | |||||||||||||||||
4.62 | Property | Courtyard Dayton South Mall | 3/30/2015 | No | NAP | 3/30/2015 | NAP | NAP | No |
A-40
GSMS 2015-GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Fifth Largest Tenant Lease Expiration (6) | Environmental Phase I Report Date | Environmental Phase II | Environmental Phase II Report Date | Engineering Report Date | Seismic Report Date | PML or SEL (%) | Earthquake Insurance Required | Upfront RE Tax Reserve ($) | |||||||||||||
4.63 | Property | Courtyard Philadelphia Devon | 3/30/2015 | No | NAP | 3/30/2015 | NAP | NAP | No | |||||||||||||||||
4.64 | Property | Courtyard Fresno | 3/30/2015 | No | NAP | 3/30/2015 | 3/30/2015 | 6% | No | |||||||||||||||||
4.65 | Property | Courtyard Poughkeepsie | 3/30/2015 | No | NAP | 3/30/2015 | NAP | NAP | No | |||||||||||||||||
5 | Loan | 25, 26, 27 | CGMRC | Bank of America Plaza | 1/31/2025 | 3/13/2015 | No | NAP | 3/13/2015 | NAP | NAP | No | 896,487 | |||||||||||||
6 | Loan | 13 | GSMC | Bakery Living | 8/18/2014 | No | NAP | 8/18/2014 | NAP | NAP | No | 15,055 | ||||||||||||||
7 | Loan | 28 | MC-FiveMile | Midwest Multifamily Portfolio | No | 187,669 | ||||||||||||||||||||
7.01 | Property | Sunnydale Estates | 3/13/2015 | No | NAP | 2/24/2015 | NAP | NAP | No | |||||||||||||||||
7.02 | Property | Georgetown Village | 3/13/2015 | No | NAP | 2/24/2015 | NAP | NAP | No | |||||||||||||||||
7.03 | Property | Hunters Ridge | 3/13/2015 | No | NAP | 2/24/2015 | NAP | NAP | No | |||||||||||||||||
7.04 | Property | Miracle Manor | 3/13/2015 | No | NAP | 2/23/2015 | NAP | NAP | No | |||||||||||||||||
7.05 | Property | Abbey Run | 3/13/2015 | No | NAP | 2/24/2015 | NAP | NAP | No | |||||||||||||||||
8 | Loan | 13, 29, 30 | SMF I | Hilton Scotts Valley | 11/3/2014 | No | NAP | 11/14/2014 | 2/5/2015 | 12% | No | 69,373 | ||||||||||||||
9 | Loan | CGMRC | 311 California Street | 7/31/2016 | 3/12/2015 | No | NAP | 3/12/2015 | 3/12/2015 | 19% | No | 213,045 | ||||||||||||||
10 | Loan | 31 | CGMRC | Northern Lights Shopping Center | 11/30/2016 | 3/26/2015 | No | NAP | 3/26/2015 | NAP | NAP | No | 407,840 | |||||||||||||
11 | Loan | CGMRC | 1035 Market Street | 9/30/2017 | 3/12/2015 | No | NAP | 3/12/2015 | 3/12/2015 | 18% | No | 134,466 | ||||||||||||||
12 | Loan | 32 | CGMRC | 170 Broadway | 2/10/2015 | No | NAP | 2/9/2015 | NAP | NAP | No | 43,213 | ||||||||||||||
13 | Loan | 13, 33, 34, 35, 36 | CGMRC | Hampton Inn - Albany | 4/16/2015 | Yes | 4/9/2015 | 3/16/2015 | NAP | NAP | No | 312,232 | ||||||||||||||
14 | Loan | 37 | CGMRC | 132-40 Metropolitan Avenue | 9/30/2020 | 3/16/2015 | No | NAP | 3/17/2015 | NAP | NAP | No | 172,218 | |||||||||||||
15 | Loan | 13, 38, 39 | GSMC | Hampton Inn & Suites Destin | 3/2/2015 | No | NAP | 3/2/2015 | NAP | NAP | No | 4,728 | ||||||||||||||
16 | Loan | CGMRC | Ocean Dorado | 3/12/2015 | No | NAP | 3/12/2015 | 3/12/2015 | 13% | No | 106,231 | |||||||||||||||
17 | Loan | CGMRC | Century Park West Apartments | 1/20/2015 | No | NAP | 1/20/2015 | NAP | NAP | No | 154,408 | |||||||||||||||
18 | Loan | CCRE | ART Florida & Ohio MF Portfolio I | No | 98,250 | |||||||||||||||||||||
18.01 | Property | High Points | 3/27/2015 | No | NAP | 2/27/2015 | NAP | NAP | No | |||||||||||||||||
18.02 | Property | Daniel Court | 3/27/2015 | No | NAP | 3/6/2015 | NAP | NAP | No | |||||||||||||||||
18.03 | Property | Blueberry Hill | 3/27/2015 | No | NAP | 2/27/2015 | NAP | NAP | No | |||||||||||||||||
18.04 | Property | Manchester | 3/27/2015 | No | NAP | 2/27/2015 | NAP | NAP | No | |||||||||||||||||
18.05 | Property | Hickory Mill | 3/27/2015 | No | NAP | 2/27/2015 | NAP | NAP | No | |||||||||||||||||
19 | Loan | CCRE | Aria on L | 4/7/2015 | No | NAP | 3/13/2015 | NAP | NAP | No | 33,636 | |||||||||||||||
20 | Loan | CCRE | River Drive III | 9/15/2016 | 10/22/2014 | No | NAP | 10/22/2014 | NAP | NAP | No | 61,874 | ||||||||||||||
21 | Loan | 13 | CGMRC | Clinton Place Apartments | 10/22/2014 | No | NAP | 10/22/2014 | NAP | NAP | No | 110,533 | ||||||||||||||
22 | Loan | 13, 40 | GSMC | Plaza de Santa Fe | 7/15/2021 | 3/30/2015 | No | NAP | 3/3/2015 | 3/3/2015 | 5% | No | 10,533 | |||||||||||||
23 | Loan | CGMRC | EZ Storage Marina Del Rey | 2/13/2015 | No | NAP | 2/13/2015 | 2/11/2015 | 12% | No | 0 | |||||||||||||||
24 | Loan | CGMRC | Cottages at Hefner | 3/4/2015 | No | NAP | 3/4/2015 | NAP | NAP | No | 30,389 | |||||||||||||||
25 | Loan | 41 | MC-FiveMile | Bavarian Woods | 3/13/2015 | No | NAP | 2/24/2015 | NAP | NAP | No | 59,290 | ||||||||||||||
26 | Loan | 42 | SMF I | Crossroads Marketplace | 3/31/2017 | 3/13/2015 | No | NAP | 3/13/2015 | NAP | NAP | No | 110,540 | |||||||||||||
27 | Loan | CGMRC | Lowe’s Multi State Portfolio | No | 0 | |||||||||||||||||||||
27.01 | Property | Lowe’s Middletown OH | 3/25/2015 | No | NAP | 3/25/2015 | NAP | NAP | No | |||||||||||||||||
27.02 | Property | Lowe’s Terre Haute IN | 3/25/2015 | No | NAP | 3/25/2015 | NAP | NAP | No | |||||||||||||||||
28 | Loan | 13 | CGMRC | Century Lake Apartments | 2/16/2015 | No | NAP | 2/13/2015 | NAP | NAP | No | 128,540 | ||||||||||||||
29 | Loan | 13 | CGMRC | Holiday Inn Express & Suites - New Orleans Airport South | 1/22/2015 | No | NAP | 1/23/2015 | NAP | NAP | No | 44,684 | ||||||||||||||
30 | Loan | 43 | CGMRC | River Drive Apartments | 3/2/2015 | No | NAP | 2/27/2015 | NAP | NAP | No | 220,544 | ||||||||||||||
31 | Loan | 44, 45 | MC-FiveMile | Ishihama Portfolio | No | 14,275 | ||||||||||||||||||||
31.01 | Property | Walgreens Jefferson | 2/11/2015 | No | NAP | 2/11/2015 | NAP | NAP | No | |||||||||||||||||
31.02 | Property | Town Center Square | 12/9/2014 | No | NAP | 12/9/2014 | 12/9/2014 | 11% | No | |||||||||||||||||
31.03 | Property | Sunset Station | 12/9/2014 | No | NAP | 12/9/2014 | NAP | NAP | No | |||||||||||||||||
31.04 | Property | Arby’s Portfolio - Saginaw, MI | 12/9/2014 | No | NAP | 12/9/2014 | NAP | NAP | No | |||||||||||||||||
31.05 | Property | Arby’s Portfolio - Port Huron, MI | 12/9/2014 | No | NAP | 12/9/2014 | NAP | NAP | No | |||||||||||||||||
32 | Loan | MC-FiveMile | Birney Portfolio - Sun Blossom Mountain | 10/17/2014 | No | NAP | 10/24/2014 | NAP | NAP | No | 108,158 | |||||||||||||||
33 | Loan | CGMRC | Germantown Plaza | 11/30/2015 | 2/23/2015 | No | NAP | 2/23/2015 | NAP | NAP | No | 59,189 | ||||||||||||||
34 | Loan | MC-FiveMile | Birney Portfolio - Sun Blossom Gardens & The Westbriar | No | 88,759 | |||||||||||||||||||||
34.01 | Property | Sun Blossom Gardens | 10/20/2014 | No | NAP | 10/27/2014 | NAP | NAP | No | |||||||||||||||||
34.02 | Property | The Westbriar | 10/17/2014 | No | NAP | 10/27/2014 | NAP | NAP | No | |||||||||||||||||
35 | Loan | 46 | SMF I | Westridge Self Storage | 2/12/2015 | No | NAP | 2/9/2015 | NAP | NAP | No | 38,117 | ||||||||||||||
36 | Loan | 13, 46 | SMF I | Highway 92 Self Storage | 2/12/2015 | No | NAP | 2/12/2015 | NAP | NAP | No | 22,025 | ||||||||||||||
37 | Loan | MC-FiveMile | Brays Village Apartments | 3/27/2015 | No | NAP | 3/27/2015 | NAP | NAP | No | 66,636 | |||||||||||||||
38 | Loan | CCRE | Copley Center | 3/4/2025 | 4/29/2015 | No | NAP | 3/5/2015 | NAP | NAP | No | 141,667 | ||||||||||||||
39 | Loan | MC-FiveMile | GSL Portfolio | No | 64,049 | |||||||||||||||||||||
39.01 | Property | Clinton Drive | 6/30/2019 | 3/17/2015 | No | NAP | 3/13/2015 | NAP | NAP | No | ||||||||||||||||
39.02 | Property | 1700 South Sam Houston Parkway West | 3/16/2015 | No | NAP | 3/17/2015 | NAP | NAP | No |
A-41
GSMS 2015-GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Fifth Largest Tenant Lease Expiration (6) | Environmental Phase I Report Date | Environmental Phase II | Environmental Phase II Report Date | Engineering Report Date | Seismic Report Date | PML or SEL (%) | Earthquake Insurance Required | Upfront RE Tax Reserve ($) | |||||||||||||
39.03 | Property | 801 Georgia Avenue | 3/13/2015 | No | NAP | 3/13/2015 | NAP | NAP | No | |||||||||||||||||
40 | Loan | CCRE | New Boston Village Retail | 1/31/2020 | 2/18/2015 | No | NAP | 2/17/2015 | NAP | NAP | No | 16,091 | ||||||||||||||
41 | Loan | GSMC | Timberhills Shopping Center | 12/31/2019 | 3/18/2015 | No | NAP | 3/6/2015 | 2/18/2015 | 7% | No | 10,897 | ||||||||||||||
42 | Loan | 47 | GSMC | Crestwood Whitewood Apartments Portfolio | No | 73,351 | ||||||||||||||||||||
42.01 | Property | Crestwood Apartments | 2/20/2015 | No | NAP | 2/20/2015 | NAP | NAP | No | |||||||||||||||||
42.02 | Property | Whitewood Apartments | 2/20/2015 | No | NAP | 2/20/2015 | NAP | NAP | No | |||||||||||||||||
43 | Loan | CGMRC | Serenity Apartments at Silver Springs | 2/12/2015 | No | NAP | 2/12/2015 | NAP | NAP | No | 111,458 | |||||||||||||||
44 | Loan | GSMC | Traditions at Slate Ridge | 3/25/2015 | No | NAP | 3/24/2015 | NAP | NAP | No | 119,246 | |||||||||||||||
45 | Loan | CCRE | Chadwick & Grayson | 12/31/2015 | 2/25/2015 | No | NAP | 2/26/2015 | NAP | NAP | No | 37,501 | ||||||||||||||
46 | Loan | CCRE | Wesleyan Park Plaza | 2/28/2017 | 3/23/2015 | No | NAP | 2/16/2015 | NAP | NAP | No | 41,667 | ||||||||||||||
47 | Loan | 48 | CGMRC | Glendora Marketplace | 1/31/2016 | 2/12/2015 | No | NAP | 2/12/2015 | 2/12/2015 | 10% | No | 21,944 | |||||||||||||
48 | Loan | 49 | GSMC | At Home and Dollar Tree | 3/16/2015 | No | NAP | 3/13/2015 | NAP | NAP | No | 0 | ||||||||||||||
49 | Loan | CCRE | City Lofts | 3/30/2015 | No | NAP | 3/13/2015 | NAP | NAP | No | 9,794 | |||||||||||||||
50 | Loan | CCRE | Stony Brook MHP | 3/25/2015 | No | NAP | 3/25/2015 | NAP | NAP | No | 39,833 | |||||||||||||||
51 | Loan | 50 | CCRE | Diagonal Marketplace | 1/31/2017 | 3/27/2015 | No | NAP | 2/3/2015 | NAP | NAP | No | 11,417 | |||||||||||||
52 | Loan | MC-FiveMile | 6001 Stonewood Drive | 5/31/2021 | 1/13/2015 | No | NAP | 1/13/2015 | NAP | NAP | No | 20,956 | ||||||||||||||
53 | Loan | 51 | SMF I | Shops of Walterboro | 1/31/2017 | 3/16/2015 | No | NAP | 3/16/2015 | NAP | NAP | No | 52,593 | |||||||||||||
54 | Loan | SMF I | Joshua Village Shopping Center | 9/30/2017 | 2/23/2015 | No | NAP | 2/23/2015 | 2/20/2015 | 17% | No | 6,965 | ||||||||||||||
55 | Loan | 52 | CCRE | Club Commons II | 2/23/2015 | No | NAP | 2/18/2015 | NAP | NAP | No | 2,917 | ||||||||||||||
56 | Loan | SMF I | Pocalla Springs Apartments | 2/13/2015 | No | NAP | 3/4/2015 | NAP | NAP | No | 62,044 | |||||||||||||||
57 | Loan | CCRE | Alex City Marketplace | 1/31/2017 | 3/9/2015 | No | NAP | 3/9/2015 | NAP | NAP | No | 42,890 | ||||||||||||||
58 | Loan | GSMC | Midtown Village | 6/30/2016 | 3/6/2015 | No | NAP | 3/4/2015 | NAP | NAP | No | 34,333 | ||||||||||||||
59 | Loan | 53, 54 | CCRE | Butler Square | 5/31/2020 | 3/30/2015 | No | NAP | 3/5/2015 | NAP | NAP | No | 59,296 | |||||||||||||
60 | Loan | SMF I | Lansing East Self Storage | 6/13/2014 | No | NAP | 6/17/2014 | NAP | NAP | No | 10,596 | |||||||||||||||
61 | Loan | CCRE | San Clemente Retail | 3/31/2023 | 2/27/2015 | No | NAP | 2/27/2015 | NAP | NAP | No | 55,307 | ||||||||||||||
62 | Loan | 55 | SMF I | Vidalia Central Shopping Center | 1/31/2018 | 3/16/2015 | No | NAP | 3/16/2015 | NAP | NAP | No | 23,126 | |||||||||||||
63 | Loan | SMF I | Orion Self Storage | 6/18/2014 | No | NAP | 6/17/2014 | NAP | NAP | No | 18,103 | |||||||||||||||
64 | Loan | GSMC | Southwood Village Shopping Center | 6/30/2020 | 3/16/2015 | No | NAP | 3/11/2015 | NAP | NAP | No | 31,854 | ||||||||||||||
65 | Loan | SMF I | Novi Self Storage | 6/17/2014 | No | NAP | 6/17/2014 | NAP | NAP | No | 15,804 | |||||||||||||||
66 | Loan | CGMRC | Metrocenter Retail | 6/30/2018 | 3/3/2015 | No | NAP | 2/27/2015 | NAP | NAP | No | 31,218 | ||||||||||||||
67 | Loan | 13, 56 | GSMC | Hampton Inn Niceville | 2/10/2015 | No | NAP | 2/10/2015 | NAP | NAP | No | 6,956 | ||||||||||||||
68 | Loan | SMF I | Albemarle Square | 6/30/2017 | 3/5/2015 | No | NAP | 3/4/2015 | NAP | NAP | No | 27,931 | ||||||||||||||
69 | Loan | SMF I | Clark Street Industrial | 2/19/2015 | No | NAP | 2/26/2015 | NAP | NAP | No | 76,434 | |||||||||||||||
70 | Loan | CCRE | Pheasant Run Apartments | 4/17/2015 | No | NAP | 4/2/2015 | NAP | NAP | No | 65,920 | |||||||||||||||
71 | Loan | 57, 58 | CCRE | Ruschmeyer’s Montauk | 4/23/2015 | No | NAP | 2/19/2015 | NAP | NAP | No | 2,333 | ||||||||||||||
72 | Loan | 59 | CGMRC | Wyndham Hill Apartments | 3/2/2015 | No | NAP | 2/27/2015 | NAP | NAP | No | 72,161 | ||||||||||||||
73 | Loan | CGMRC | Food Lion - Ocean View | 4/30/2019 | 2/20/2015 | No | NAP | 2/19/2015 | NAP | NAP | No | 19,077 | ||||||||||||||
74 | Loan | SMF I | Southland Village Shopping Center | 1/31/2019 | 2/18/2015 | No | NAP | 2/17/2015 | NAP | NAP | No | 15,099 | ||||||||||||||
75 | Loan | SMF I | 306-308 East 149th Street | 12/31/2024 | 2/18/2015 | No | NAP | 2/17/2015 | NAP | NAP | No | 22,725 | ||||||||||||||
76 | Loan | SMF I | Northside Indy Medical Center | MTM | 2/11/2015 | No | NAP | 2/11/2015 | NAP | NAP | No | 23,767 | ||||||||||||||
77 | Loan | CCRE | North View Manor MHP | 4/27/2015 | No | NAP | 3/25/2015 | NAP | NAP | No | 52,500 | |||||||||||||||
78 | Loan | CGMRC | Food Lion - Circle Plaza | 2/28/2017 | 2/20/2015 | No | NAP | 2/19/2015 | NAP | NAP | No | 27,469 | ||||||||||||||
79 | Loan | CGMRC | Glenridge Point Shopping Center | 7/31/2023 | 3/9/2015 | No | NAP | 3/4/2015 | NAP | NAP | No | 24,261 | ||||||||||||||
80 | Loan | MC-FiveMile | Village Place Apartments | 1/21/2015 | No | NAP | 11/18/2014 | NAP | NAP | No | 11,138 | |||||||||||||||
81 | Loan | MC-FiveMile | Country Hills Estates | 3/16/2015 | No | NAP | 3/16/2015 | NAP | NAP | No | 31,995 | |||||||||||||||
82 | Loan | CGMRC | 4600 Sheridan Street | 7/31/2019 | 3/10/2015 | No | NAP | 3/10/2015 | NAP | NAP | No | 76,185 | ||||||||||||||
83 | Loan | CGMRC | Roaring Fork Mobile Home Park | 9/23/2014 | No | NAP | 9/23/2014 | NAP | NAP | No | 1,609 | |||||||||||||||
84 | Loan | MC-FiveMile | Kimberly Square | 1/31/2019 | 1/27/2015 | No | NAP | 1/27/2015 | NAP | NAP | No | 16,513 | ||||||||||||||
85 | Loan | SMF I | Ypsilanti Self Storage | 1/28/2015 | No | NAP | 6/16/2014 | NAP | NAP | No | 19,679 | |||||||||||||||
86 | Loan | 60 | SMF I | North Lake Tahoe Self Storage | 3/13/2015 | No | NAP | 3/13/2015 | 3/13/2015 | 8% | No | 10,725 | ||||||||||||||
87 | Loan | GSMC | Walgreens Cary | 3/2/2015 | No | NAP | 2/27/2015 | NAP | NAP | No | 0 | |||||||||||||||
88 | Loan | SMF I | Lansing West Self Storage | 6/17/2014 | No | NAP | 6/17/2014 | NAP | NAP | No | 4,224 | |||||||||||||||
89 | Loan | 61 | CGMRC | Forest Avenue Apartments | 3/2/2015 | No | NAP | 2/27/2015 | NAP | NAP | No | 38,490 |
A-42
GSMS 2015-GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | 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 | GSMC | Dallas Market Center | 87,833 | 47,500 | 0 | 910,580 | 0 | 910,580 | ||||||||||
2 | Loan | 13, 14, 15 | GSMC | Selig Office Portfolio | 255,019 | 0 | 0 | 0 | 33,989 | 0 | ||||||||||
2.01 | Property | 16 | 1000 Second Avenue | |||||||||||||||||
2.02 | Property | 17, 13 | 2901 Third Avenue | |||||||||||||||||
2.03 | Property | 3101 Western Avenue | ||||||||||||||||||
2.04 | Property | 18 | 300 Elliott Avenue West | |||||||||||||||||
2.05 | Property | 19, 13 | 3131 Elliott Avenue | |||||||||||||||||
2.06 | Property | 13 | 2615 Fourth Avenue | |||||||||||||||||
2.07 | Property | 190 Queen Anne Avenue North | ||||||||||||||||||
2.08 | Property | 20, 13 | 200 First Avenue West | |||||||||||||||||
2.09 | Property | 18 West Mercer Street | ||||||||||||||||||
3 | Loan | 13 | GSMC | Worthington Renaissance Fort Worth | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||
4 | Loan | 21, 22, 23, 24 | CGMRC | Courtyard by Marriott Portfolio | 985,000 | 0 | 0 | 0 | 0 | 0 | ||||||||||
4.01 | Property | Courtyard Larkspur Landing Marin County | ||||||||||||||||||
4.02 | Property | Courtyard San Mateo Foster City | ||||||||||||||||||
4.03 | Property | Courtyard San Jose Cupertino | ||||||||||||||||||
4.04 | Property | Courtyard Boulder | ||||||||||||||||||
4.05 | Property | Courtyard Los Angeles Hacienda Heights | ||||||||||||||||||
4.06 | Property | Courtyard Seattle South Center | ||||||||||||||||||
4.07 | Property | Courtyard Rye | ||||||||||||||||||
4.08 | Property | Courtyard Nashville Airport | ||||||||||||||||||
4.09 | Property | Courtyard Los Angeles Torrance Palos Verdes | ||||||||||||||||||
4.10 | Property | Courtyard St. Louis Creve Coeur | ||||||||||||||||||
4.11 | Property | Courtyard Portland Beaverton | ||||||||||||||||||
4.12 | Property | Courtyard Palm Springs | ||||||||||||||||||
4.13 | Property | Courtyard Charlotte South Park | ||||||||||||||||||
4.14 | Property | Courtyard Norwalk | ||||||||||||||||||
4.15 | Property | Courtyard Detroit Metro Airport | ||||||||||||||||||
4.16 | Property | Courtyard Chicago Waukegan Gurnee | ||||||||||||||||||
4.17 | Property | Courtyard Atlanta Perimeter Center | ||||||||||||||||||
4.18 | Property | Courtyard Denver Tech Center | ||||||||||||||||||
4.19 | Property | Courtyard Ft. Lauderdale Plantation | ||||||||||||||||||
4.20 | Property | Courtyard Lincroft Red Bank | ||||||||||||||||||
4.21 | Property | Courtyard Chicago Highland Park | ||||||||||||||||||
4.22 | Property | Courtyard Raleigh Cary | ||||||||||||||||||
4.23 | Property | Courtyard Charlottesville North | ||||||||||||||||||
4.24 | Property | Courtyard Detroit Livonia | ||||||||||||||||||
4.25 | Property | Courtyard Birmingham Homewood | ||||||||||||||||||
4.26 | Property | Courtyard West Palm Beach | ||||||||||||||||||
4.27 | Property | Courtyard New Haven Wallingford | ||||||||||||||||||
4.28 | Property | Courtyard Chicago Oakbrook Terrace | ||||||||||||||||||
4.29 | Property | Courtyard Kansas City Overland Park Metcalf | ||||||||||||||||||
4.30 | Property | Courtyard Boston Andover | ||||||||||||||||||
4.31 | Property | Courtyard Minneapolis St Paul Airport | ||||||||||||||||||
4.32 | Property | Courtyard Dallas Plano Parkway | ||||||||||||||||||
4.33 | Property | Courtyard Bakersfield | ||||||||||||||||||
4.34 | Property | Courtyard Denver Stapleton | ||||||||||||||||||
4.35 | Property | Courtyard Rockford | ||||||||||||||||||
4.36 | Property | Courtyard Greenville Haywood Mall | ||||||||||||||||||
4.37 | Property | Courtyard Chicago Lincolnshire | ||||||||||||||||||
4.38 | Property | Courtyard Indianapolis Castleton | ||||||||||||||||||
4.39 | Property | Courtyard St. Louis Westport Plaza | ||||||||||||||||||
4.40 | Property | Courtyard San Antonio Downtown Market Square | ||||||||||||||||||
4.41 | Property | Courtyard Silver Spring North | ||||||||||||||||||
4.42 | Property | Courtyard Lexington North | ||||||||||||||||||
4.43 | Property | Courtyard Tampa Westshore | ||||||||||||||||||
4.44 | Property | Courtyard Chicago Deerfield | ||||||||||||||||||
4.45 | Property | Courtyard St. Petersburg Clearwater | ||||||||||||||||||
4.46 | Property | Courtyard Toledo Airport Holland | ||||||||||||||||||
4.47 | Property | Courtyard Phoenix Mesa | ||||||||||||||||||
4.48 | Property | Courtyard Atlanta Airport South | ||||||||||||||||||
4.49 | Property | Courtyard Oklahoma City Airport | ||||||||||||||||||
4.50 | Property | Courtyard Memphis Airport | ||||||||||||||||||
4.51 | Property | Courtyard Annapolis | ||||||||||||||||||
4.52 | Property | Courtyard Manassas | ||||||||||||||||||
4.53 | Property | Courtyard Little Rock | ||||||||||||||||||
4.54 | Property | Courtyard Ft. Myers | ||||||||||||||||||
4.55 | Property | Courtyard Atlanta Gwinnett Mall | ||||||||||||||||||
4.56 | Property | Courtyard Chicago Arlington Heights South | ||||||||||||||||||
4.57 | Property | Courtyard Dallas Richardson at Spring Valley | ||||||||||||||||||
4.58 | Property | Courtyard Huntsville | ||||||||||||||||||
4.59 | Property | Courtyard Birmingham Hoover | ||||||||||||||||||
4.60 | Property | Courtyard Phoenix North Metrocenter | ||||||||||||||||||
4.61 | Property | Courtyard Tucson Airport | ||||||||||||||||||
4.62 | Property | Courtyard Dayton South Mall |
A-43
GSMS 2015-GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Ongoing RE Tax Reserve ($) | Upfront Insurance Reserve ($) | Ongoing Insurance Reserve ($) | Upfront Replacement Reserve ($) | Ongoing Replacement Reserve ($) | Replacement Reserve Caps ($) | ||||||||||
4.63 | Property | Courtyard Philadelphia Devon | ||||||||||||||||||
4.64 | Property | Courtyard Fresno | ||||||||||||||||||
4.65 | Property | Courtyard Poughkeepsie | ||||||||||||||||||
5 | Loan | 25, 26, 27 | CGMRC | Bank of America Plaza | 128,070 | 94,411 | 15,735 | 0 | 27,834 | 0 | ||||||||||
6 | Loan | 13 | GSMC | Bakery Living | 2,151 | 32,010 | 6,402 | 0 | 3,625 | 0 | ||||||||||
7 | Loan | 28 | MC-FiveMile | Midwest Multifamily Portfolio | 46,917 | 104,816 | 20,963 | 0 | 24,480 | 0 | ||||||||||
7.01 | Property | Sunnydale Estates | ||||||||||||||||||
7.02 | Property | Georgetown Village | ||||||||||||||||||
7.03 | Property | Hunters Ridge | ||||||||||||||||||
7.04 | Property | Miracle Manor | ||||||||||||||||||
7.05 | Property | Abbey Run | ||||||||||||||||||
8 | Loan | 13, 29, 30 | SMF I | Hilton Scotts Valley | 34,686 | 26,724 | 6,449 | 0 | 16,599 | 0 | ||||||||||
9 | Loan | CGMRC | 311 California Street | 30,435 | 2,548 | 2,548 | 90,000 | 1,486 | 0 | |||||||||||
10 | Loan | 31 | CGMRC | Northern Lights Shopping Center | 67,973 | 0 | 3,053 | 0 | 8,823 | 211,749 | ||||||||||
11 | Loan | CGMRC | 1035 Market Street | 19,209 | 2,911 | 2,911 | 0 | 1,247 | 0 | |||||||||||
12 | Loan | 32 | CGMRC | 170 Broadway | 8,643 | 0 | 0 | 24,200 | 0 | 0 | ||||||||||
13 | Loan | 13, 33, 34, 35, 36 | CGMRC | Hampton Inn - Albany | 62,446 | 19,459 | 9,730 | 0 | 20,335 | 250,000 | ||||||||||
14 | Loan | 37 | CGMRC | 132-40 Metropolitan Avenue | 28,703 | 22,005 | 3,668 | 0 | 601 | 0 | ||||||||||
15 | Loan | 13, 38, 39 | GSMC | Hampton Inn & Suites Destin | 1,576 | 0 | 0 | 0 | 8,877 | 0 | ||||||||||
16 | Loan | CGMRC | Ocean Dorado | 15,176 | 1,584 | 1,584 | 0 | 663 | 0 | |||||||||||
17 | Loan | CGMRC | Century Park West Apartments | 22,058 | 10,937 | 5,469 | 0 | 5,208 | 187,500 | |||||||||||
18 | Loan | CCRE | ART Florida & Ohio MF Portfolio I | 18,750 | 24,377 | 4,875 | 0 | 11,478 | 0 | |||||||||||
18.01 | Property | High Points | ||||||||||||||||||
18.02 | Property | Daniel Court | ||||||||||||||||||
18.03 | Property | Blueberry Hill | ||||||||||||||||||
18.04 | Property | Manchester | ||||||||||||||||||
18.05 | Property | Hickory Mill | ||||||||||||||||||
19 | Loan | CCRE | Aria on L | 7,475 | 11,656 | 1,943 | 0 | 1,500 | 0 | |||||||||||
20 | Loan | CCRE | River Drive III | 24,750 | 14,857 | 1,486 | 0 | 1,966 | 0 | |||||||||||
21 | Loan | 13 | CGMRC | Clinton Place Apartments | 15,790 | 21,325 | 3,554 | 0 | 4,343 | 0 | ||||||||||
22 | Loan | 13, 40 | GSMC | Plaza de Santa Fe | 5,267 | 15,895 | 1,766 | 0 | 625 | 0 | ||||||||||
23 | Loan | CGMRC | EZ Storage Marina Del Rey | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||
24 | Loan | CGMRC | Cottages at Hefner | 15,194 | 46,937 | 7,823 | 0 | 5,333 | 192,000 | |||||||||||
25 | Loan | 41 | MC-FiveMile | Bavarian Woods | 14,822 | 25,971 | 5,194 | 0 | 6,475 | 0 | ||||||||||
26 | Loan | 42 | SMF I | Crossroads Marketplace | 18,423 | 11,682 | 5,841 | 0 | 1,402 | 0 | ||||||||||
27 | Loan | CGMRC | Lowe’s Multi State Portfolio | 0 | 9,508 | 792 | 0 | 2,883 | 0 | |||||||||||
27.01 | Property | Lowe’s Middletown OH | ||||||||||||||||||
27.02 | Property | Lowe’s Terre Haute IN | ||||||||||||||||||
28 | Loan | 13 | CGMRC | Century Lake Apartments | 25,708 | 26,803 | 4,467 | 0 | 4,667 | 0 | ||||||||||
29 | Loan | 13 | CGMRC | Holiday Inn Express & Suites - New Orleans Airport South | 11,171 | 39,550 | 13,183 | 0 | 14,411 | 0 | ||||||||||
30 | Loan | 43 | CGMRC | River Drive Apartments | 22,054 | 0 | 0 | 200,000 | 6,348 | 0 | ||||||||||
31 | Loan | 44, 45 | MC-FiveMile | Ishihama Portfolio | 4,758 | 3,130 | 1,528 | 0 | 704 | 0 | ||||||||||
31.01 | Property | Walgreens Jefferson | ||||||||||||||||||
31.02 | Property | Town Center Square | ||||||||||||||||||
31.03 | Property | Sunset Station | ||||||||||||||||||
31.04 | Property | Arby’s Portfolio - Saginaw, MI | ||||||||||||||||||
31.05 | Property | Arby’s Portfolio - Port Huron, MI | ||||||||||||||||||
32 | Loan | MC-FiveMile | Birney Portfolio - Sun Blossom Mountain | 21,632 | 87,072 | 9,675 | 0 | 9,650 | 0 | |||||||||||
33 | Loan | CGMRC | Germantown Plaza | 19,730 | 9,349 | 2,337 | 0 | 1,715 | 0 | |||||||||||
34 | Loan | MC-FiveMile | Birney Portfolio - Sun Blossom Gardens & The Westbriar | 17,752 | 66,328 | 11,055 | 0 | 9,500 | 0 | |||||||||||
34.01 | Property | Sun Blossom Gardens | ||||||||||||||||||
34.02 | Property | The Westbriar | ||||||||||||||||||
35 | Loan | 46 | SMF I | Westridge Self Storage | 6,353 | 0 | 0 | 0 | 1,156 | 50,000 | ||||||||||
36 | Loan | 13, 46 | SMF I | Highway 92 Self Storage | 3,671 | 0 | 0 | 0 | 1,179 | 50,000 | ||||||||||
37 | Loan | MC-FiveMile | Brays Village Apartments | 13,327 | 66,440 | 9,491 | 0 | 6,550 | 0 | |||||||||||
38 | Loan | CCRE | Copley Center | 28,333 | 3,281 | 1,094 | 104,600 | 1,099 | 0 | |||||||||||
39 | Loan | MC-FiveMile | GSL Portfolio | 12,810 | 11,399 | 2,280 | 0 | 1,741 | 0 | |||||||||||
39.01 | Property | Clinton Drive | ||||||||||||||||||
39.02 | Property | 1700 South Sam Houston Parkway West |
A-44
GSMS 2015-GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Ongoing RE Tax Reserve ($) | Upfront Insurance Reserve ($) | Ongoing Insurance Reserve ($) | Upfront Replacement Reserve ($) | Ongoing Replacement Reserve ($) | Replacement Reserve Caps ($) | ||||||||||
39.03 | Property | 801 Georgia Avenue | ||||||||||||||||||
40 | Loan | CCRE | New Boston Village Retail | 5,364 | 5,942 | 990 | 0 | 1,017 | 0 | |||||||||||
41 | Loan | GSMC | Timberhills Shopping Center | 5,449 | 0 | 0 | 0 | 0 | 0 | |||||||||||
42 | Loan | 47 | GSMC | Crestwood Whitewood Apartments Portfolio | 18,338 | 0 | 0 | 27,457 | 7,075 | 0 | ||||||||||
42.01 | Property | Crestwood Apartments | ||||||||||||||||||
42.02 | Property | Whitewood Apartments | ||||||||||||||||||
43 | Loan | CGMRC | Serenity Apartments at Silver Springs | 15,923 | 12,057 | 6,028 | 0 | 6,415 | 0 | |||||||||||
44 | Loan | GSMC | Traditions at Slate Ridge | 20,471 | 0 | 0 | 0 | 1,813 | 70,000 | |||||||||||
45 | Loan | CCRE | Chadwick & Grayson | 7,500 | 4,756 | 1,189 | 0 | 2,022 | 0 | |||||||||||
46 | Loan | CCRE | Wesleyan Park Plaza | 8,333 | 6,475 | 3,238 | 0 | 2,021 | 0 | |||||||||||
47 | Loan | 48 | CGMRC | Glendora Marketplace | 7,315 | 0 | 313 | 0 | 441 | 0 | ||||||||||
48 | Loan | 49 | GSMC | At Home and Dollar Tree | 8,854 | 1,992 | 332 | 0 | 2,067 | 49,600 | ||||||||||
49 | Loan | CCRE | City Lofts | 3,491 | 4,658 | 2,329 | 68,975 | 2,250 | 0 | |||||||||||
50 | Loan | CCRE | Stony Brook MHP | 5,333 | 587 | 0 | 0 | 653 | 0 | |||||||||||
51 | Loan | 50 | CCRE | Diagonal Marketplace | 11,417 | 2,015 | 1,007 | 20,000 | 722 | 0 | ||||||||||
52 | Loan | MC-FiveMile | 6001 Stonewood Drive | 10,478 | 8,769 | 1,461 | 0 | 821 | 0 | |||||||||||
53 | Loan | 51 | SMF I | Shops of Walterboro | 10,519 | 12,643 | 1,827 | 0 | 0 | 0 | ||||||||||
54 | Loan | SMF I | Joshua Village Shopping Center | 6,965 | 25,321 | 2,451 | 0 | 1,945 | 115,000 | |||||||||||
55 | Loan | 52 | CCRE | Club Commons II | 1,458 | 2,561 | 854 | 0 | 900 | 0 | ||||||||||
56 | Loan | SMF I | Pocalla Springs Apartments | 15,511 | 56,292 | 5,117 | 0 | 5,500 | 0 | |||||||||||
57 | Loan | CCRE | Alex City Marketplace | 6,127 | 10,503 | 2,101 | 100,000 | 2,463 | 0 | |||||||||||
58 | Loan | GSMC | Midtown Village | 6,867 | 0 | 0 | 0 | 2,221 | 79,939 | |||||||||||
59 | Loan | 53, 54 | CCRE | Butler Square | 11,859 | 12,061 | 2,010 | 0 | 3,777 | 0 | ||||||||||
60 | Loan | SMF I | Lansing East Self Storage | 5,298 | 532 | 532 | 0 | 731 | 0 | |||||||||||
61 | Loan | CCRE | San Clemente Retail | 13,827 | 1,326 | 663 | 0 | 531 | 0 | |||||||||||
62 | Loan | 55 | SMF I | Vidalia Central Shopping Center | 3,304 | 10,403 | 969 | 0 | 0 | 0 | ||||||||||
63 | Loan | SMF I | Orion Self Storage | 4,526 | 517 | 517 | 0 | 732 | 0 | |||||||||||
64 | Loan | GSMC | Southwood Village Shopping Center | 6,371 | 10,799 | 900 | 0 | 1,442 | 0 | |||||||||||
65 | Loan | SMF I | Novi Self Storage | 3,951 | 5,099 | 2,888 | 0 | 667 | 0 | |||||||||||
66 | Loan | CGMRC | Metrocenter Retail | 0 | 2,741 | 0 | 0 | 753 | 0 | |||||||||||
67 | Loan | 13, 56 | GSMC | Hampton Inn Niceville | 3,478 | 53,636 | 4,470 | 0 | 6,630 | 0 | ||||||||||
68 | Loan | SMF I | Albemarle Square | 5,586 | 10,550 | 1,030 | 0 | 990 | 36,000 | |||||||||||
69 | Loan | SMF I | Clark Street Industrial | 12,739 | 9,737 | 1,391 | 0 | 2,808 | 0 | |||||||||||
70 | Loan | CCRE | Pheasant Run Apartments | 9,417 | 13,866 | 0 | 0 | 4,770 | 0 | |||||||||||
71 | Loan | 57, 58 | CCRE | Ruschmeyer’s Montauk | 2,333 | 25,298 | 5,060 | 0 | 1/12th of 6% of the annual gross room revenues | 0 | ||||||||||
72 | Loan | 59 | CGMRC | Wyndham Hill Apartments | 9,020 | 0 | 0 | 100,000 | 0 | 39,600 | ||||||||||
73 | Loan | CGMRC | Food Lion - Ocean View | 1,908 | 24,977 | 2,081 | 0 | 1,125 | 0 | |||||||||||
74 | Loan | SMF I | Southland Village Shopping Center | 2,516 | 24,500 | 2,722 | 0 | 1,306 | 47,023 | |||||||||||
75 | Loan | SMF I | 306-308 East 149th Street | 6,280 | 2,911 | 970 | 0 | 285 | 0 | |||||||||||
76 | Loan | SMF I | Northside Indy Medical Center | 3,961 | 1,438 | 719 | 0 | 1,048 | 0 | |||||||||||
77 | Loan | CCRE | North View Manor MHP | 6,388 | 98 | 0 | 0 | 330 | 0 | |||||||||||
78 | Loan | CGMRC | Food Lion - Circle Plaza | 2,747 | 21,767 | 1,814 | 0 | 1,337 | 0 | |||||||||||
79 | Loan | CGMRC | Glenridge Point Shopping Center | 3,033 | 4,005 | 667 | 0 | 294 | 0 | |||||||||||
80 | Loan | MC-FiveMile | Village Place Apartments | 3,713 | 23,679 | 2,153 | 0 | 2,917 | 0 | |||||||||||
81 | Loan | MC-FiveMile | Country Hills Estates | 7,999 | 4,707 | 785 | 73,260 | 0 | 73,260 | |||||||||||
82 | Loan | CGMRC | 4600 Sheridan Street | 9,523 | 12,849 | 4,283 | 50,000 | 0 | 50,000 | |||||||||||
83 | Loan | CGMRC | Roaring Fork Mobile Home Park | 1,609 | 7,151 | 715 | 0 | 234 | 0 | |||||||||||
84 | Loan | MC-FiveMile | Kimberly Square | 2,359 | 3,877 | 969 | 105,000 | 1,083 | 0 | |||||||||||
85 | Loan | SMF I | Ypsilanti Self Storage | 3,280 | 244 | 244 | 0 | 525 | 0 | |||||||||||
86 | Loan | 60 | SMF I | North Lake Tahoe Self Storage | 2,681 | 554 | 277 | 0 | 148 | 0 | ||||||||||
87 | Loan | GSMC | Walgreens Cary | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||
88 | Loan | SMF I | Lansing West Self Storage | 2,112 | 154 | 154 | 0 | 252 | 0 | |||||||||||
89 | Loan | 61 | CGMRC | Forest Avenue Apartments | 3,849 | 6,767 | 967 | 15,000 | 780 | 18,720 |
A-45
GSMS 2015-GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | 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 ($) | |||||||||||
1 | Loan | 8, 9, 10, 11, 12 | GSMC | Dallas Market Center | 1,500,000 | 0 | 1,500,000 | 0 | 0 | 0 | 0 | |||||||||||
2 | Loan | 13, 14, 15 | GSMC | Selig Office Portfolio | 0 | 203,932 | 0 | 0 | 0 | 337,524 | 0 | |||||||||||
2.01 | Property | 16 | 1000 Second Avenue | |||||||||||||||||||
2.02 | Property | 17, 13 | 2901 Third Avenue | |||||||||||||||||||
2.03 | Property | 3101 Western Avenue | ||||||||||||||||||||
2.04 | Property | 18 | 300 Elliott Avenue West | |||||||||||||||||||
2.05 | Property | 19, 13 | 3131 Elliott Avenue | |||||||||||||||||||
2.06 | Property | 13 | 2615 Fourth Avenue | |||||||||||||||||||
2.07 | Property | 190 Queen Anne Avenue North | ||||||||||||||||||||
2.08 | Property | 20, 13 | 200 First Avenue West | |||||||||||||||||||
2.09 | Property | 18 West Mercer Street | ||||||||||||||||||||
3 | Loan | 13 | GSMC | Worthington Renaissance Fort Worth | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||
4 | Loan | 21, 22, 23, 24 | CGMRC | Courtyard by Marriott Portfolio | 0 | 0 | 0 | 0 | 0 | 409,063 | 0 | |||||||||||
4.01 | Property | Courtyard Larkspur Landing Marin County | ||||||||||||||||||||
4.02 | Property | Courtyard San Mateo Foster City | ||||||||||||||||||||
4.03 | Property | Courtyard San Jose Cupertino | ||||||||||||||||||||
4.04 | Property | Courtyard Boulder | ||||||||||||||||||||
4.05 | Property | Courtyard Los Angeles Hacienda Heights | ||||||||||||||||||||
4.06 | Property | Courtyard Seattle South Center | ||||||||||||||||||||
4.07 | Property | Courtyard Rye | ||||||||||||||||||||
4.08 | Property | Courtyard Nashville Airport | ||||||||||||||||||||
4.09 | Property | Courtyard Los Angeles Torrance Palos Verdes | ||||||||||||||||||||
4.10 | Property | Courtyard St. Louis Creve Coeur | ||||||||||||||||||||
4.11 | Property | Courtyard Portland Beaverton | ||||||||||||||||||||
4.12 | Property | Courtyard Palm Springs | ||||||||||||||||||||
4.13 | Property | Courtyard Charlotte South Park | ||||||||||||||||||||
4.14 | Property | Courtyard Norwalk | ||||||||||||||||||||
4.15 | Property | Courtyard Detroit Metro Airport | ||||||||||||||||||||
4.16 | Property | Courtyard Chicago Waukegan Gurnee | ||||||||||||||||||||
4.17 | Property | Courtyard Atlanta Perimeter Center | ||||||||||||||||||||
4.18 | Property | Courtyard Denver Tech Center | ||||||||||||||||||||
4.19 | Property | Courtyard Ft. Lauderdale Plantation | ||||||||||||||||||||
4.20 | Property | Courtyard Lincroft Red Bank | ||||||||||||||||||||
4.21 | Property | Courtyard Chicago Highland Park | ||||||||||||||||||||
4.22 | Property | Courtyard Raleigh Cary | ||||||||||||||||||||
4.23 | Property | Courtyard Charlottesville North | ||||||||||||||||||||
4.24 | Property | Courtyard Detroit Livonia | ||||||||||||||||||||
4.25 | Property | Courtyard Birmingham Homewood | ||||||||||||||||||||
4.26 | Property | Courtyard West Palm Beach | ||||||||||||||||||||
4.27 | Property | Courtyard New Haven Wallingford | ||||||||||||||||||||
4.28 | Property | Courtyard Chicago Oakbrook Terrace | ||||||||||||||||||||
4.29 | Property | Courtyard Kansas City Overland Park Metcalf | ||||||||||||||||||||
4.30 | Property | Courtyard Boston Andover | ||||||||||||||||||||
4.31 | Property | Courtyard Minneapolis St Paul Airport | ||||||||||||||||||||
4.32 | Property | Courtyard Dallas Plano Parkway | ||||||||||||||||||||
4.33 | Property | Courtyard Bakersfield | ||||||||||||||||||||
4.34 | Property | Courtyard Denver Stapleton | ||||||||||||||||||||
4.35 | Property | Courtyard Rockford | ||||||||||||||||||||
4.36 | Property | Courtyard Greenville Haywood Mall | ||||||||||||||||||||
4.37 | Property | Courtyard Chicago Lincolnshire | ||||||||||||||||||||
4.38 | Property | Courtyard Indianapolis Castleton | ||||||||||||||||||||
4.39 | Property | Courtyard St. Louis Westport Plaza | ||||||||||||||||||||
4.40 | Property | Courtyard San Antonio Downtown Market Square | ||||||||||||||||||||
4.41 | Property | Courtyard Silver Spring North | ||||||||||||||||||||
4.42 | Property | Courtyard Lexington North | ||||||||||||||||||||
4.43 | Property | Courtyard Tampa Westshore | ||||||||||||||||||||
4.44 | Property | Courtyard Chicago Deerfield | ||||||||||||||||||||
4.45 | Property | Courtyard St. Petersburg Clearwater | ||||||||||||||||||||
4.46 | Property | Courtyard Toledo Airport Holland | ||||||||||||||||||||
4.47 | Property | Courtyard Phoenix Mesa | ||||||||||||||||||||
4.48 | Property | Courtyard Atlanta Airport South | ||||||||||||||||||||
4.49 | Property | Courtyard Oklahoma City Airport | ||||||||||||||||||||
4.50 | Property | Courtyard Memphis Airport | ||||||||||||||||||||
4.51 | Property | Courtyard Annapolis | ||||||||||||||||||||
4.52 | Property | Courtyard Manassas | ||||||||||||||||||||
4.53 | Property | Courtyard Little Rock | ||||||||||||||||||||
4.54 | Property | Courtyard Ft. Myers | ||||||||||||||||||||
4.55 | Property | Courtyard Atlanta Gwinnett Mall | ||||||||||||||||||||
4.56 | Property | Courtyard Chicago Arlington Heights South | ||||||||||||||||||||
4.57 | Property | Courtyard Dallas Richardson at Spring Valley | ||||||||||||||||||||
4.58 | Property | Courtyard Huntsville | ||||||||||||||||||||
4.59 | Property | Courtyard Birmingham Hoover | ||||||||||||||||||||
4.60 | Property | Courtyard Phoenix North Metrocenter | ||||||||||||||||||||
4.61 | Property | Courtyard Tucson Airport | ||||||||||||||||||||
4.62 | Property | Courtyard Dayton South Mall |
A-46
GSMS 2015-GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | 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 ($) | Ongoing Deferred Maintenance Reserve ($) | |||||||||||
4.63 | Property | Courtyard Philadelphia Devon | ||||||||||||||||||||
4.64 | Property | Courtyard Fresno | ||||||||||||||||||||
4.65 | Property | Courtyard Poughkeepsie | ||||||||||||||||||||
5 | Loan | 25, 26, 27 | CGMRC | Bank of America Plaza | 0 | 25,000 | 4,000,000 | 0 | 0 | 0 | 0 | |||||||||||
6 | Loan | 13 | GSMC | Bakery Living | 0 | 0 | 0 | 0 | 0 | 275,000 | 0 | |||||||||||
7 | Loan | 28 | MC-FiveMile | Midwest Multifamily Portfolio | 0 | 0 | 0 | 0 | 0 | 63,239 | 0 | |||||||||||
7.01 | Property | Sunnydale Estates | ||||||||||||||||||||
7.02 | Property | Georgetown Village | ||||||||||||||||||||
7.03 | Property | Hunters Ridge | ||||||||||||||||||||
7.04 | Property | Miracle Manor | ||||||||||||||||||||
7.05 | Property | Abbey Run | ||||||||||||||||||||
8 | Loan | 13, 29, 30 | SMF I | Hilton Scotts Valley | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||
9 | Loan | CGMRC | 311 California Street | 200,000 | 11,892 | 500,000 | 0 | 0 | 6,000 | 0 | ||||||||||||
10 | Loan | 31 | CGMRC | Northern Lights Shopping Center | 0 | 14,244 | 341,853 | 0 | 0 | 1,240,813 | 0 | |||||||||||
11 | Loan | CGMRC | 1035 Market Street | 0 | 11,246 | 500,000 | 0 | 0 | 0 | 0 | ||||||||||||
12 | Loan | 32 | CGMRC | 170 Broadway | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||
13 | Loan | 13, 33, 34, 35, 36 | CGMRC | Hampton Inn - Albany | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||
14 | Loan | 37 | CGMRC | 132-40 Metropolitan Avenue | 0 | 0 | 0 | 0 | 0 | 11,875 | 0 | |||||||||||
15 | Loan | 13, 38, 39 | GSMC | Hampton Inn & Suites Destin | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||
16 | Loan | CGMRC | Ocean Dorado | 0 | 4,934 | 500,000 | 0 | 0 | 6,250 | 0 | ||||||||||||
17 | Loan | CGMRC | Century Park West Apartments | 0 | 0 | 0 | 0 | 0 | 6,500 | 0 | ||||||||||||
18 | Loan | CCRE | ART Florida & Ohio MF Portfolio I | 0 | 0 | 0 | 0 | 0 | 177,850 | 0 | ||||||||||||
18.01 | Property | High Points | ||||||||||||||||||||
18.02 | Property | Daniel Court | ||||||||||||||||||||
18.03 | Property | Blueberry Hill | ||||||||||||||||||||
18.04 | Property | Manchester | ||||||||||||||||||||
18.05 | Property | Hickory Mill | ||||||||||||||||||||
19 | Loan | CCRE | Aria on L | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||
20 | Loan | CCRE | River Drive III | 250,000 | 4,025 | 0 | 0 | 0 | 4,500 | 0 | ||||||||||||
21 | Loan | 13 | CGMRC | Clinton Place Apartments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||
22 | Loan | 13, 40 | GSMC | Plaza de Santa Fe | 0 | 4,167 | 100,000 | 0 | 0 | 0 | 0 | |||||||||||
23 | Loan | CGMRC | EZ Storage Marina Del Rey | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||
24 | Loan | CGMRC | Cottages at Hefner | 0 | 0 | 0 | 0 | 0 | 21,250 | 0 | ||||||||||||
25 | Loan | 41 | MC-FiveMile | Bavarian Woods | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||
26 | Loan | 42 | SMF I | Crossroads Marketplace | 0 | 20,833 | 0 | 0 | 0 | 0 | 0 | |||||||||||
27 | Loan | CGMRC | Lowe’s Multi State Portfolio | 0 | 0 | 0 | 0 | 0 | 12,500 | 0 | ||||||||||||
27.01 | Property | Lowe’s Middletown OH | ||||||||||||||||||||
27.02 | Property | Lowe’s Terre Haute IN | ||||||||||||||||||||
28 | Loan | 13 | CGMRC | Century Lake Apartments | 0 | 0 | 0 | 0 | 0 | 31,000 | 0 | |||||||||||
29 | Loan | 13 | CGMRC | Holiday Inn Express & Suites - New Orleans Airport South | 0 | 0 | 0 | 0 | 0 | 12,750 | 0 | |||||||||||
30 | Loan | 43 | CGMRC | River Drive Apartments | 0 | 0 | 0 | 0 | 0 | 47,338 | 0 | |||||||||||
31 | Loan | 44, 45 | MC-FiveMile | Ishihama Portfolio | 0 | 2,120 | 0 | 0 | 0 | 0 | 0 | |||||||||||
31.01 | Property | Walgreens Jefferson | ||||||||||||||||||||
31.02 | Property | Town Center Square | ||||||||||||||||||||
31.03 | Property | Sunset Station | ||||||||||||||||||||
31.04 | Property | Arby’s Portfolio - Saginaw, MI | ||||||||||||||||||||
31.05 | Property | Arby’s Portfolio - Port Huron, MI | ||||||||||||||||||||
32 | Loan | MC-FiveMile | Birney Portfolio - Sun Blossom Mountain | 0 | 0 | 0 | 0 | 0 | 466,563 | 0 | ||||||||||||
33 | Loan | CGMRC | Germantown Plaza | 0 | 5,671 | 0 | 0 | 0 | 86,998 | 0 | ||||||||||||
34 | Loan | MC-FiveMile | Birney Portfolio - Sun Blossom Gardens & The Westbriar | 0 | 0 | 0 | 0 | 0 | 326,750 | 0 | ||||||||||||
34.01 | Property | Sun Blossom Gardens | ||||||||||||||||||||
34.02 | Property | The Westbriar | ||||||||||||||||||||
35 | Loan | 46 | SMF I | Westridge Self Storage | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||
36 | Loan | 13, 46 | SMF I | Highway 92 Self Storage | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||
37 | Loan | MC-FiveMile | Brays Village Apartments | 0 | 0 | 0 | 0 | 0 | 625 | 0 | ||||||||||||
38 | Loan | CCRE | Copley Center | 13,967 | 2,746 | 0 | 0 | 0 | 1,875 | 0 | ||||||||||||
39 | Loan | MC-FiveMile | GSL Portfolio | 125,000 | 0 | 125,000 | 0 | 0 | 106,211 | 0 | ||||||||||||
39.01 | Property | Clinton Drive | ||||||||||||||||||||
39.02 | Property | 1700 South Sam Houston Parkway West |
A-47
GSMS 2015-GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | 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 ($) | |||||||||||
39.03 | Property | 801 Georgia Avenue | ||||||||||||||||||||
40 | Loan | CCRE | New Boston Village Retail | 300,000 | 5,084 | 0 | 0 | 0 | 24,055 | 0 | ||||||||||||
41 | Loan | GSMC | Timberhills Shopping Center | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||
42 | Loan | 47 | GSMC | Crestwood Whitewood Apartments Portfolio | 0 | 0 | 0 | 0 | 0 | 139,543 | 0 | |||||||||||
42.01 | Property | Crestwood Apartments | ||||||||||||||||||||
42.02 | Property | Whitewood Apartments | ||||||||||||||||||||
43 | Loan | CGMRC | Serenity Apartments at Silver Springs | 0 | 0 | 0 | 0 | 0 | 9,000 | 0 | ||||||||||||
44 | Loan | GSMC | Traditions at Slate Ridge | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||
45 | Loan | CCRE | Chadwick & Grayson | 400,000 | 0 | 400,000 | 0 | 0 | 9,390 | 0 | ||||||||||||
46 | Loan | CCRE | Wesleyan Park Plaza | 0 | 6,736 | 0 | 0 | 0 | 0 | 0 | ||||||||||||
47 | Loan | 48 | CGMRC | Glendora Marketplace | 0 | 2,269 | 75,000 | 0 | 0 | 0 | 0 | |||||||||||
48 | Loan | 49 | GSMC | At Home and Dollar Tree | 0 | 3,617 | 400,000 | 0 | 0 | 9,264 | 0 | |||||||||||
49 | Loan | CCRE | City Lofts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||
50 | Loan | CCRE | Stony Brook MHP | 0 | 0 | 0 | 0 | 0 | 3,750 | 0 | ||||||||||||
51 | Loan | 50 | CCRE | Diagonal Marketplace | 100,000 | 2,556 | 0 | 0 | 0 | 0 | 0 | |||||||||||
52 | Loan | MC-FiveMile | 6001 Stonewood Drive | 0 | 2,083 | 125,000 | 0 | 0 | 0 | 0 | ||||||||||||
53 | Loan | 51 | SMF I | Shops of Walterboro | 150,000 | 4,444 | 350,000 | 0 | 0 | 0 | 0 | |||||||||||
54 | Loan | SMF I | Joshua Village Shopping Center | 740,000 | 0 | 0 | 0 | 0 | 26,750 | 0 | ||||||||||||
55 | Loan | 52 | CCRE | Club Commons II | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||
56 | Loan | SMF I | Pocalla Springs Apartments | 0 | 0 | 0 | 0 | 0 | 556,813 | 0 | ||||||||||||
57 | Loan | CCRE | Alex City Marketplace | 85,000 | 5,912 | 0 | 0 | 0 | 0 | 0 | ||||||||||||
58 | Loan | GSMC | Midtown Village | 0 | 3,525 | 126,909 | 0 | 0 | 0 | 0 | ||||||||||||
59 | Loan | 53, 54 | CCRE | Butler Square | 0 | 3,433 | 150,000 | 0 | 0 | 134,625 | 0 | |||||||||||
60 | Loan | SMF I | Lansing East Self Storage | 0 | 0 | 0 | 0 | 0 | 25,609 | 0 | ||||||||||||
61 | Loan | CCRE | San Clemente Retail | 0 | 1,857 | 67,000 | 0 | 0 | 0 | 0 | ||||||||||||
62 | Loan | 55 | SMF I | Vidalia Central Shopping Center | 50,000 | 3,007 | 350,000 | 0 | 0 | 0 | 0 | |||||||||||
63 | Loan | SMF I | Orion Self Storage | 0 | 0 | 0 | 0 | 0 | 28,750 | 0 | ||||||||||||
64 | Loan | GSMC | Southwood Village Shopping Center | 0 | 2,500 | 120,000 | 0 | 0 | 49,485 | 0 | ||||||||||||
65 | Loan | SMF I | Novi Self Storage | 0 | 0 | 0 | 0 | 0 | 46,375 | 0 | ||||||||||||
66 | Loan | CGMRC | Metrocenter Retail | 100,000 | 0 | 150,000 | 0 | 0 | 0 | 0 | ||||||||||||
67 | Loan | 13, 56 | GSMC | Hampton Inn Niceville | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||
68 | Loan | SMF I | Albemarle Square | 0 | 2,251 | 200,000 | 0 | 0 | 616,043 | 0 | ||||||||||||
69 | Loan | SMF I | Clark Street Industrial | 0 | 0 | 0 | 0 | 0 | 41,950 | 0 | ||||||||||||
70 | Loan | CCRE | Pheasant Run Apartments | 0 | 0 | 0 | 0 | 0 | 30,602 | 0 | ||||||||||||
71 | Loan | 57, 58 | CCRE | Ruschmeyer’s Montauk | 0 | 0 | 0 | 0 | 0 | 12,650 | 0 | |||||||||||
72 | Loan | 59 | CGMRC | Wyndham Hill Apartments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||
73 | Loan | CGMRC | Food Lion - Ocean View | 50,000 | 1,858 | 0 | 0 | 0 | 0 | 0 | ||||||||||||
74 | Loan | SMF I | Southland Village Shopping Center | 50,000 | 3,483 | 150,000 | 0 | 0 | 0 | 0 | ||||||||||||
75 | Loan | SMF I | 306-308 East 149th Street | 0 | 2,141 | 0 | 0 | 0 | 10,281 | 0 | ||||||||||||
76 | Loan | SMF I | Northside Indy Medical Center | 350,000 | 0 | 350,000 | 0 | 0 | 0 | 0 | ||||||||||||
77 | Loan | CCRE | North View Manor MHP | 0 | 0 | 0 | 0 | 0 | 7,640 | 0 | ||||||||||||
78 | Loan | CGMRC | Food Lion - Circle Plaza | 50,000 | 2,248 | 0 | 0 | 0 | 16,250 | 0 | ||||||||||||
79 | Loan | CGMRC | Glenridge Point Shopping Center | 100,000 | 0 | 100,000 | 0 | 0 | 0 | 0 | ||||||||||||
80 | Loan | MC-FiveMile | Village Place Apartments | 0 | 0 | 0 | 0 | 0 | 161,875 | 0 | ||||||||||||
81 | Loan | MC-FiveMile | Country Hills Estates | 0 | 0 | 0 | 0 | 0 | 23,940 | 0 | ||||||||||||
82 | Loan | CGMRC | 4600 Sheridan Street | 105,768 | 0 | 105,768 | 0 | 0 | 42,350 | 0 | ||||||||||||
83 | Loan | CGMRC | Roaring Fork Mobile Home Park | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||
84 | Loan | MC-FiveMile | Kimberly Square | 0 | 4,061 | 120,000 | 0 | 0 | 30,250 | 0 | ||||||||||||
85 | Loan | SMF I | Ypsilanti Self Storage | 0 | 0 | 0 | 0 | 0 | 83,250 | 0 | ||||||||||||
86 | Loan | 60 | SMF I | North Lake Tahoe Self Storage | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||
87 | Loan | GSMC | Walgreens Cary | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||
88 | Loan | SMF I | Lansing West Self Storage | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||
89 | Loan | 61 | CGMRC | Forest Avenue Apartments | 0 | 0 | 0 | 0 | 0 | 7,688 | 0 |
A-48
GSMS 2015-GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Upfront Environmental Reserve ($) | Ongoing Environmental Reserve ($) | Upfront Other Reserve ($) | Ongoing Other Reserve ($) | Other Reserve Description | |||||||||
1 | Loan | 8, 9, 10, 11, 12 | GSMC | Dallas Market Center | 0 | 0 | 0 | 0 | ||||||||||
2 | Loan | 13, 14, 15 | GSMC | Selig Office Portfolio | 0 | 0 | 7,278,662 | 0 | Unexecuted Lease Holdback ($3,900,807); Unfunded Obligations ($3,377,855) | |||||||||
2.01 | Property | 16 | 1000 Second Avenue | |||||||||||||||
2.02 | Property | 17, 13 | 2901 Third Avenue | |||||||||||||||
2.03 | Property | 3101 Western Avenue | ||||||||||||||||
2.04 | Property | 18 | 300 Elliott Avenue West | |||||||||||||||
2.05 | Property | 19, 13 | 3131 Elliott Avenue | |||||||||||||||
2.06 | Property | 13 | 2615 Fourth Avenue | |||||||||||||||
2.07 | Property | 190 Queen Anne Avenue North | ||||||||||||||||
2.08 | Property | 20, 13 | 200 First Avenue West | |||||||||||||||
2.09 | Property | 18 West Mercer Street | ||||||||||||||||
3 | Loan | 13 | GSMC | Worthington Renaissance Fort Worth | 0 | 0 | 40,400 | 0 | Ground Rent Reserve | |||||||||
4 | Loan | 21, 22, 23, 24 | CGMRC | Courtyard by Marriott Portfolio | 504,100 | 0 | 0 | 0 | ||||||||||
4.01 | Property | Courtyard Larkspur Landing Marin County | ||||||||||||||||
4.02 | Property | Courtyard San Mateo Foster City | ||||||||||||||||
4.03 | Property | Courtyard San Jose Cupertino | ||||||||||||||||
4.04 | Property | Courtyard Boulder | ||||||||||||||||
4.05 | Property | Courtyard Los Angeles Hacienda Heights | ||||||||||||||||
4.06 | Property | Courtyard Seattle South Center | ||||||||||||||||
4.07 | Property | Courtyard Rye | ||||||||||||||||
4.08 | Property | Courtyard Nashville Airport | ||||||||||||||||
4.09 | Property | Courtyard Los Angeles Torrance Palos Verdes | ||||||||||||||||
4.10 | Property | Courtyard St. Louis Creve Coeur | ||||||||||||||||
4.11 | Property | Courtyard Portland Beaverton | ||||||||||||||||
4.12 | Property | Courtyard Palm Springs | ||||||||||||||||
4.13 | Property | Courtyard Charlotte South Park | ||||||||||||||||
4.14 | Property | Courtyard Norwalk | ||||||||||||||||
4.15 | Property | Courtyard Detroit Metro Airport | ||||||||||||||||
4.16 | Property | Courtyard Chicago Waukegan Gurnee | ||||||||||||||||
4.17 | Property | Courtyard Atlanta Perimeter Center | ||||||||||||||||
4.18 | Property | Courtyard Denver Tech Center | ||||||||||||||||
4.19 | Property | Courtyard Ft. Lauderdale Plantation | ||||||||||||||||
4.20 | Property | Courtyard Lincroft Red Bank | ||||||||||||||||
4.21 | Property | Courtyard Chicago Highland Park | ||||||||||||||||
4.22 | Property | Courtyard Raleigh Cary | ||||||||||||||||
4.23 | Property | Courtyard Charlottesville North | ||||||||||||||||
4.24 | Property | Courtyard Detroit Livonia | ||||||||||||||||
4.25 | Property | Courtyard Birmingham Homewood | ||||||||||||||||
4.26 | Property | Courtyard West Palm Beach | ||||||||||||||||
4.27 | Property | Courtyard New Haven Wallingford | ||||||||||||||||
4.28 | Property | Courtyard Chicago Oakbrook Terrace | ||||||||||||||||
4.29 | Property | Courtyard Kansas City Overland Park Metcalf | ||||||||||||||||
4.30 | Property | Courtyard Boston Andover | ||||||||||||||||
4.31 | Property | Courtyard Minneapolis St Paul Airport | ||||||||||||||||
4.32 | Property | Courtyard Dallas Plano Parkway | ||||||||||||||||
4.33 | Property | Courtyard Bakersfield | ||||||||||||||||
4.34 | Property | Courtyard Denver Stapleton | ||||||||||||||||
4.35 | Property | Courtyard Rockford | ||||||||||||||||
4.36 | Property | Courtyard Greenville Haywood Mall | ||||||||||||||||
4.37 | Property | Courtyard Chicago Lincolnshire | ||||||||||||||||
4.38 | Property | Courtyard Indianapolis Castleton | ||||||||||||||||
4.39 | Property | Courtyard St. Louis Westport Plaza | ||||||||||||||||
4.40 | Property | Courtyard San Antonio Downtown Market Square | ||||||||||||||||
4.41 | Property | Courtyard Silver Spring North | ||||||||||||||||
4.42 | Property | Courtyard Lexington North | ||||||||||||||||
4.43 | Property | Courtyard Tampa Westshore | ||||||||||||||||
4.44 | Property | Courtyard Chicago Deerfield | ||||||||||||||||
4.45 | Property | Courtyard St. Petersburg Clearwater | ||||||||||||||||
4.46 | Property | Courtyard Toledo Airport Holland | ||||||||||||||||
4.47 | Property | Courtyard Phoenix Mesa | ||||||||||||||||
4.48 | Property | Courtyard Atlanta Airport South | ||||||||||||||||
4.49 | Property | Courtyard Oklahoma City Airport | ||||||||||||||||
4.50 | Property | Courtyard Memphis Airport | ||||||||||||||||
4.51 | Property | Courtyard Annapolis | ||||||||||||||||
4.52 | Property | Courtyard Manassas | ||||||||||||||||
4.53 | Property | Courtyard Little Rock | ||||||||||||||||
4.54 | Property | Courtyard Ft. Myers | ||||||||||||||||
4.55 | Property | Courtyard Atlanta Gwinnett Mall | ||||||||||||||||
4.56 | Property | Courtyard Chicago Arlington Heights South | ||||||||||||||||
4.57 | Property | Courtyard Dallas Richardson at Spring Valley | ||||||||||||||||
4.58 | Property | Courtyard Huntsville | ||||||||||||||||
4.59 | Property | Courtyard Birmingham Hoover | ||||||||||||||||
4.60 | Property | Courtyard Phoenix North Metrocenter | ||||||||||||||||
4.61 | Property | Courtyard Tucson Airport | ||||||||||||||||
4.62 | Property | Courtyard Dayton South Mall |
A-49
GSMS 2015-GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Upfront Environmental Reserve ($) | Ongoing Environmental Reserve ($) | Upfront Other Reserve ($) | Ongoing Other Reserve ($) | Other Reserve Description | |||||||||
4.63 | Property | Courtyard Philadelphia Devon | ||||||||||||||||
4.64 | Property | Courtyard Fresno | ||||||||||||||||
4.65 | Property | Courtyard Poughkeepsie | ||||||||||||||||
5 | Loan | 25, 26, 27 | CGMRC | Bank of America Plaza | 0 | 0 | 381,372 | 0 | Ralcorp Free Rent Reserve | |||||||||
6 | Loan | 13 | GSMC | Bakery Living | 0 | 0 | 0 | 0 | ||||||||||
7 | Loan | 28 | MC-FiveMile | Midwest Multifamily Portfolio | 0 | 0 | 0 | 0 | ||||||||||
7.01 | Property | Sunnydale Estates | ||||||||||||||||
7.02 | Property | Georgetown Village | ||||||||||||||||
7.03 | Property | Hunters Ridge | ||||||||||||||||
7.04 | Property | Miracle Manor | ||||||||||||||||
7.05 | Property | Abbey Run | ||||||||||||||||
8 | Loan | 13, 29, 30 | SMF I | Hilton Scotts Valley | 0 | 0 | 6,575,000 | 0 | PIP Reserve ($6,275,000); Seasonality Reserve ($300,000) | |||||||||
9 | Loan | CGMRC | 311 California Street | 0 | 0 | 399,060 | 0 | Rogers Joseph Allowance Reserve | ||||||||||
10 | Loan | 31 | CGMRC | Northern Lights Shopping Center | 0 | 0 | 675,000 | 0 | Shoppers World Reserve ($350,000); Sears Leasing Reserve ($325,000) | |||||||||
11 | Loan | CGMRC | 1035 Market Street | 0 | 0 | 40,000 | 0 | SF Mixology Reserve | ||||||||||
12 | Loan | 32 | CGMRC | 170 Broadway | 0 | 0 | 5,379 | 0 | Condo Assessment Reserve | |||||||||
13 | Loan | 13, 33, 34, 35, 36 | CGMRC | Hampton Inn - Albany | 62,500 | 0 | 2,424,430 | 0 | PIP Reserve | |||||||||
14 | Loan | 37 | CGMRC | 132-40 Metropolitan Avenue | 0 | 0 | 212,083 | 0 | Facade Reserve ($120,450); New TCO Reserve ($44,000); ILK Reserve ($20,833); Subway Reserve ($16,800); BOA Reserve ($10,000) | |||||||||
15 | Loan | 13, 38, 39 | GSMC | Hampton Inn & Suites Destin | 0 | 0 | 0 | 0 | ||||||||||
16 | Loan | CGMRC | Ocean Dorado | 0 | 0 | 540,000 | 0 | Target Free Rent Reserve | ||||||||||
17 | Loan | CGMRC | Century Park West Apartments | 0 | 0 | 0 | 0 | |||||||||||
18 | Loan | CCRE | ART Florida & Ohio MF Portfolio I | 0 | 0 | 0 | 0 | |||||||||||
18.01 | Property | High Points | ||||||||||||||||
18.02 | Property | Daniel Court | ||||||||||||||||
18.03 | Property | Blueberry Hill | ||||||||||||||||
18.04 | Property | Manchester | ||||||||||||||||
18.05 | Property | Hickory Mill | ||||||||||||||||
19 | Loan | CCRE | Aria on L | 0 | 0 | 0 | 0 | |||||||||||
20 | Loan | CCRE | River Drive III | 0 | 0 | 1,391,481 | 0 | Fourth Floor Space Reserve ($600,000); Free Rent Reserve ($564,016.34); Spencer Savings Bank TI Reserve ($227,465) | ||||||||||
21 | Loan | 13 | CGMRC | Clinton Place Apartments | 0 | 0 | 0 | 0 | ||||||||||
22 | Loan | 13, 40 | GSMC | Plaza de Santa Fe | 75,000 | 0 | 34,853 | 0 | Unfunded Obligations ($34,853.08) | |||||||||
23 | Loan | CGMRC | EZ Storage Marina Del Rey | 0 | 0 | 0 | 0 | |||||||||||
24 | Loan | CGMRC | Cottages at Hefner | 0 | 0 | 0 | 0 | |||||||||||
25 | Loan | 41 | MC-FiveMile | Bavarian Woods | 10,500 | 0 | 0 | 0 | ||||||||||
26 | Loan | 42 | SMF I | Crossroads Marketplace | 0 | 0 | 0 | 0 | ||||||||||
27 | Loan | CGMRC | Lowe’s Multi State Portfolio | 0 | 0 | 0 | 0 | |||||||||||
27.01 | Property | Lowe’s Middletown OH | ||||||||||||||||
27.02 | Property | Lowe’s Terre Haute IN | ||||||||||||||||
28 | Loan | 13 | CGMRC | Century Lake Apartments | 0 | 0 | 0 | 0 | ||||||||||
29 | Loan | 13 | CGMRC | Holiday Inn Express & Suites - New Orleans Airport South | 0 | 0 | 800,250 | 0 | PIP Reserve | |||||||||
30 | Loan | 43 | CGMRC | River Drive Apartments | 30,125 | 0 | 0 | 0 | ||||||||||
31 | Loan | 44, 45 | MC-FiveMile | Ishihama Portfolio | 0 | 0 | 113,610 | 0 | TI Allowance Reserve | |||||||||
31.01 | Property | Walgreens Jefferson | ||||||||||||||||
31.02 | Property | Town Center Square | ||||||||||||||||
31.03 | Property | Sunset Station | ||||||||||||||||
31.04 | Property | Arby’s Portfolio - Saginaw, MI | ||||||||||||||||
31.05 | Property | Arby’s Portfolio - Port Huron, MI | ||||||||||||||||
32 | Loan | MC-FiveMile | Birney Portfolio - Sun Blossom Mountain | 0 | 0 | 0 | 0 | |||||||||||
33 | Loan | CGMRC | Germantown Plaza | 0 | 0 | 3,410 | 0 | Free Rent Reserve | ||||||||||
34 | Loan | MC-FiveMile | Birney Portfolio - Sun Blossom Gardens & The Westbriar | 0 | 0 | 0 | 0 | |||||||||||
34.01 | Property | Sun Blossom Gardens | ||||||||||||||||
34.02 | Property | The Westbriar | ||||||||||||||||
35 | Loan | 46 | SMF I | Westridge Self Storage | 0 | 0 | 0 | 0 | ||||||||||
36 | Loan | 13, 46 | SMF I | Highway 92 Self Storage | 0 | 0 | 0 | 0 | ||||||||||
37 | Loan | MC-FiveMile | Brays Village Apartments | 0 | 0 | 0 | 0 | |||||||||||
38 | Loan | CCRE | Copley Center | 0 | 0 | 140,312 | 0 | Salata Reserve | ||||||||||
39 | Loan | MC-FiveMile | GSL Portfolio | 0 | 0 | 0 | 0 | |||||||||||
39.01 | Property | Clinton Drive | ||||||||||||||||
39.02 | Property | 1700 South Sam Houston Parkway West |
A-50
GSMS 2015-GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Upfront Environmental Reserve ($) | Ongoing Environmental Reserve ($) | Upfront Other Reserve ($) | Ongoing Other Reserve ($) | Other Reserve Description | |||||||||
39.03 | Property | 801 Georgia Avenue | ||||||||||||||||
40 | Loan | CCRE | New Boston Village Retail | 0 | 0 | 137,550 | 0 | Rue 21 TI/LC Reserve ($100,000); Free Rent Reserve ($37,550) | ||||||||||
41 | Loan | GSMC | Timberhills Shopping Center | 0 | 0 | 0 | 0 | |||||||||||
42 | Loan | 47 | GSMC | Crestwood Whitewood Apartments Portfolio | 400 | 0 | 0 | 0 | ||||||||||
42.01 | Property | Crestwood Apartments | ||||||||||||||||
42.02 | Property | Whitewood Apartments | ||||||||||||||||
43 | Loan | CGMRC | Serenity Apartments at Silver Springs | 0 | 0 | 0 | 0 | |||||||||||
44 | Loan | GSMC | Traditions at Slate Ridge | 8,250 | 0 | 0 | 0 | |||||||||||
45 | Loan | CCRE | Chadwick & Grayson | 0 | 0 | 0 | 0 | |||||||||||
46 | Loan | CCRE | Wesleyan Park Plaza | 0 | 0 | 250,000 | 0 | Parking Repair Reserve | ||||||||||
47 | Loan | 48 | CGMRC | Glendora Marketplace | 0 | 0 | 6,700 | 0 | Unfunded Obligations Reserve | |||||||||
48 | Loan | 49 | GSMC | At Home and Dollar Tree | 0 | 0 | 6,777 | 0 | Dollar Tree Reserve | |||||||||
49 | Loan | CCRE | City Lofts | 0 | 0 | 0 | 0 | |||||||||||
50 | Loan | CCRE | Stony Brook MHP | 0 | 0 | 0 | 0 | |||||||||||
51 | Loan | 50 | CCRE | Diagonal Marketplace | 0 | 0 | 84,000 | 0 | Kory Wallin TI Reserve | |||||||||
52 | Loan | MC-FiveMile | 6001 Stonewood Drive | 0 | 0 | 0 | 0 | |||||||||||
53 | Loan | 51 | SMF I | Shops of Walterboro | 0 | 0 | 0 | 0 | ||||||||||
54 | Loan | SMF I | Joshua Village Shopping Center | 0 | 0 | 0 | 0 | |||||||||||
55 | Loan | 52 | CCRE | Club Commons II | 0 | 0 | 170,000 | 0 | Seasonality Reserve | |||||||||
56 | Loan | SMF I | Pocalla Springs Apartments | 0 | 0 | 0 | 0 | |||||||||||
57 | Loan | CCRE | Alex City Marketplace | 0 | 0 | 0 | 0 | |||||||||||
58 | Loan | GSMC | Midtown Village | 0 | 0 | 0 | 0 | |||||||||||
59 | Loan | 53, 54 | CCRE | Butler Square | 0 | 0 | 0 | 0 | ||||||||||
60 | Loan | SMF I | Lansing East Self Storage | 0 | 0 | 0 | 0 | |||||||||||
61 | Loan | CCRE | San Clemente Retail | 0 | 0 | 0 | 0 | |||||||||||
62 | Loan | 55 | SMF I | Vidalia Central Shopping Center | 0 | 0 | 270,400 | 0 | Kay Jewelers/Nails 4 You Space Buildout Reserve: ($135,400); Leasing Holdback Reserve ($110,000); Kay Jewelers TI/LC Reserve ($25,000) | |||||||||
63 | Loan | SMF I | Orion Self Storage | 0 | 0 | 0 | 0 | |||||||||||
64 | Loan | GSMC | Southwood Village Shopping Center | 0 | 0 | 0 | 0 | |||||||||||
65 | Loan | SMF I | Novi Self Storage | 0 | 0 | 0 | 0 | |||||||||||
66 | Loan | CGMRC | Metrocenter Retail | 0 | 0 | 0 | 0 | |||||||||||
67 | Loan | 13, 56 | GSMC | Hampton Inn Niceville | 0 | 0 | 1,200,000 | 0 | PIP Reserve | |||||||||
68 | Loan | SMF I | Albemarle Square | 0 | 0 | 0 | 0 | |||||||||||
69 | Loan | SMF I | Clark Street Industrial | 0 | 0 | 0 | 0 | |||||||||||
70 | Loan | CCRE | Pheasant Run Apartments | 0 | 0 | 0 | 0 | |||||||||||
71 | Loan | 57, 58 | CCRE | Ruschmeyer’s Montauk | 0 | 0 | 0 | 0 | Yearly Seasonality Reserve of $40,000 (Beginning July 2015) | |||||||||
72 | Loan | 59 | CGMRC | Wyndham Hill Apartments | 0 | 0 | 0 | 0 | ||||||||||
73 | Loan | CGMRC | Food Lion - Ocean View | 1,200 | 0 | 0 | 0 | |||||||||||
74 | Loan | SMF I | Southland Village Shopping Center | 0 | 0 | 0 | 0 | |||||||||||
75 | Loan | SMF I | 306-308 East 149th Street | 0 | 0 | 0 | 0 | |||||||||||
76 | Loan | SMF I | Northside Indy Medical Center | 0 | 0 | 250,000 | 0 | Rent Reserve | ||||||||||
77 | Loan | CCRE | North View Manor MHP | 0 | 0 | 0 | 0 | |||||||||||
78 | Loan | CGMRC | Food Lion - Circle Plaza | 0 | 0 | 0 | 0 | |||||||||||
79 | Loan | CGMRC | Glenridge Point Shopping Center | 0 | 0 | 0 | 0 | |||||||||||
80 | Loan | MC-FiveMile | Village Place Apartments | 0 | 0 | 288,125 | 0 | Property Improvement Reserve | ||||||||||
81 | Loan | MC-FiveMile | Country Hills Estates | 0 | 0 | 0 | 0 | |||||||||||
82 | Loan | CGMRC | 4600 Sheridan Street | 0 | 0 | 0 | 0 | |||||||||||
83 | Loan | CGMRC | Roaring Fork Mobile Home Park | 0 | 0 | 0 | 0 | |||||||||||
84 | Loan | MC-FiveMile | Kimberly Square | 0 | 0 | 100,000 | 0 | Twice as Nice Rent Reserve | ||||||||||
85 | Loan | SMF I | Ypsilanti Self Storage | 0 | 0 | 0 | 0 | |||||||||||
86 | Loan | 60 | SMF I | North Lake Tahoe Self Storage | 0 | 0 | 0 | 0 | ||||||||||
87 | Loan | GSMC | Walgreens Cary | 0 | 0 | 0 | 8,333 | Monthly Ground Rent Reserve | ||||||||||
88 | Loan | SMF I | Lansing West Self Storage | 0 | 0 | 0 | 0 | |||||||||||
89 | Loan | 61 | CGMRC | Forest Avenue Apartments | 3,125 | 0 | 0 | 0 |
A-51
GSMS 2015‐GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Borrower Name | Carve-out Guarantor | ||||||
1 | Loan | 8, 9, 10, 11, 12 | GSMC | Dallas Market Center | WTC-Trade Mart 2015, L.P. | Dallas Market Center Financial, L.L.C. | ||||||
2 | Loan | 13, 14, 15 | GSMC | Selig Office Portfolio | Selig Holdings Company L.L.C. | Selig Family Holdings, LLC and Martin Selig | ||||||
2.01 | Property | 16 | 1000 Second Avenue | |||||||||
2.02 | Property | 17, 13 | 2901 Third Avenue | |||||||||
2.03 | Property | 3101 Western Avenue | ||||||||||
2.04 | Property | 18 | 300 Elliott Avenue West | |||||||||
2.05 | Property | 19, 13 | 3131 Elliott Avenue | |||||||||
2.06 | Property | 13 | 2615 Fourth Avenue | |||||||||
2.07 | Property | 190 Queen Anne Avenue North | ||||||||||
2.08 | Property | 20, 13 | 200 First Avenue West | |||||||||
2.09 | Property | 18 West Mercer Street | ||||||||||
3 | Loan | 13 | GSMC | Worthington Renaissance Fort Worth | DRH Worthington Owner Limited Partnership | DiamondRock Hospitality Limited Partnership | ||||||
4 | Loan | 21, 22, 23, 24 | CGMRC | Courtyard by Marriott Portfolio | CBM Two Hotels LP and C2 Land, L.P. | CBM Joint Venture Limited Partnership | ||||||
4.01 | Property | Courtyard Larkspur Landing Marin County | ||||||||||
4.02 | Property | Courtyard San Mateo Foster City | ||||||||||
4.03 | Property | Courtyard San Jose Cupertino | ||||||||||
4.04 | Property | Courtyard Boulder | ||||||||||
4.05 | Property | Courtyard Los Angeles Hacienda Heights | ||||||||||
4.06 | Property | Courtyard Seattle South Center | ||||||||||
4.07 | Property | Courtyard Rye | ||||||||||
4.08 | Property | Courtyard Nashville Airport | ||||||||||
4.09 | Property | Courtyard Los Angeles Torrance Palos Verdes | ||||||||||
4.10 | Property | Courtyard St. Louis Creve Coeur | ||||||||||
4.11 | Property | Courtyard Portland Beaverton | ||||||||||
4.12 | Property | Courtyard Palm Springs | ||||||||||
4.13 | Property | Courtyard Charlotte South Park | ||||||||||
4.14 | Property | Courtyard Norwalk | ||||||||||
4.15 | Property | Courtyard Detroit Metro Airport | ||||||||||
4.16 | Property | Courtyard Chicago Waukegan Gurnee | ||||||||||
4.17 | Property | Courtyard Atlanta Perimeter Center | ||||||||||
4.18 | Property | Courtyard Denver Tech Center | ||||||||||
4.19 | Property | Courtyard Ft. Lauderdale Plantation | ||||||||||
4.20 | Property | Courtyard Lincroft Red Bank | ||||||||||
4.21 | Property | Courtyard Chicago Highland Park | ||||||||||
4.22 | Property | Courtyard Raleigh Cary | ||||||||||
4.23 | Property | Courtyard Charlottesville North | ||||||||||
4.24 | Property | Courtyard Detroit Livonia | ||||||||||
4.25 | Property | Courtyard Birmingham Homewood | ||||||||||
4.26 | Property | Courtyard West Palm Beach | ||||||||||
4.27 | Property | Courtyard New Haven Wallingford | ||||||||||
4.28 | Property | Courtyard Chicago Oakbrook Terrace | ||||||||||
4.29 | Property | Courtyard Kansas City Overland Park Metcalf | ||||||||||
4.30 | Property | Courtyard Boston Andover | ||||||||||
4.31 | Property | Courtyard Minneapolis St Paul Airport | ||||||||||
4.32 | Property | Courtyard Dallas Plano Parkway | ||||||||||
4.33 | Property | Courtyard Bakersfield | ||||||||||
4.34 | Property | Courtyard Denver Stapleton | ||||||||||
4.35 | Property | Courtyard Rockford | ||||||||||
4.36 | Property | Courtyard Greenville Haywood Mall | ||||||||||
4.37 | Property | Courtyard Chicago Lincolnshire | ||||||||||
4.38 | Property | Courtyard Indianapolis Castleton | ||||||||||
4.39 | Property | Courtyard St. Louis Westport Plaza | ||||||||||
4.40 | Property | Courtyard San Antonio Downtown Market Square | ||||||||||
4.41 | Property | Courtyard Silver Spring North | ||||||||||
4.42 | Property | Courtyard Lexington North | ||||||||||
4.43 | Property | Courtyard Tampa Westshore | ||||||||||
4.44 | Property | Courtyard Chicago Deerfield | ||||||||||
4.45 | Property | Courtyard St. Petersburg Clearwater | ||||||||||
4.46 | Property | Courtyard Toledo Airport Holland | ||||||||||
4.47 | Property | Courtyard Phoenix Mesa | ||||||||||
4.48 | Property | Courtyard Atlanta Airport South | ||||||||||
4.49 | Property | Courtyard Oklahoma City Airport | ||||||||||
4.50 | Property | Courtyard Memphis Airport | ||||||||||
4.51 | Property | Courtyard Annapolis | ||||||||||
4.52 | Property | Courtyard Manassas | ||||||||||
4.53 | Property | Courtyard Little Rock | ||||||||||
4.54 | Property | Courtyard Ft. Myers | ||||||||||
4.55 | Property | Courtyard Atlanta Gwinnett Mall | ||||||||||
4.56 | Property | Courtyard Chicago Arlington Heights South | ||||||||||
4.57 | Property | Courtyard Dallas Richardson at Spring Valley | ||||||||||
4.58 | Property | Courtyard Huntsville | ||||||||||
4.59 | Property | Courtyard Birmingham Hoover | ||||||||||
4.60 | Property | Courtyard Phoenix North Metrocenter | ||||||||||
4.61 | Property | Courtyard Tucson Airport | ||||||||||
4.62 | Property | Courtyard Dayton South Mall |
A-52
GSMS 2015‐GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Borrower Name | Carve-out Guarantor | ||||||
4.63 | Property | Courtyard Philadelphia Devon | ||||||||||
4.64 | Property | Courtyard Fresno | ||||||||||
4.65 | Property | Courtyard Poughkeepsie | ||||||||||
5 | Loan | 25, 26, 27 | CGMRC | Bank of America Plaza | St. Louis BOA Plaza, LLC | Rao Yalamanchili | ||||||
6 | Loan | 13 | GSMC | Bakery Living | Bakery Square 2 Living Holdings Parcel A, L.P. | Todd E. Reidbord and Gregg M. Perelman | ||||||
7 | Loan | 28 | MC-FiveMile | Midwest Multifamily Portfolio | Georgetown Village I Owner LLC, Georgetown Village II Owner LLC, Georgetown Village III Owner LLC, Georgetown Village IV Owner LLC, Sunnydale Estates Property Owner LLC, Hunters Ridge Property Owner LLC, Miracle Manor Property Owner LLC and Toledo Properties Owner LLC | Jared Kushner | ||||||
7.01 | Property | Sunnydale Estates | ||||||||||
7.02 | Property | Georgetown Village | ||||||||||
7.03 | Property | Hunters Ridge | ||||||||||
7.04 | Property | Miracle Manor | ||||||||||
7.05 | Property | Abbey Run | ||||||||||
8 | Loan | 13, 29, 30 | SMF I | Hilton Scotts Valley | A7PP HSV LLC | Craig A. Spencer | ||||||
9 | Loan | CGMRC | 311 California Street | 311 California Street, LLC | Scott J. Seligman | |||||||
10 | Loan | 31 | CGMRC | Northern Lights Shopping Center | Northern Lights Improvements, LLC | Adam Ifshin | ||||||
11 | Loan | CGMRC | 1035 Market Street | 1035 Market Street, LLC | Scott J. Seligman | |||||||
12 | Loan | 32 | CGMRC | 170 Broadway | 170 Broadway Retail Owner, LLC | PPF Retail, LLC and Crown Atlantic Retail I, LLC | ||||||
13 | Loan | 13, 33, 34, 35, 36 | CGMRC | Hampton Inn - Albany | Albany Downtown Hotel Partners, LLC | Rakesh Chauhan, Manoj Chauhan and Andy Chopra | ||||||
14 | Loan | 37 | CGMRC | 132-40 Metropolitan Avenue | Syracuse Fund II LLC | Richard Chera | ||||||
15 | Loan | 13, 38, 39 | GSMC | Hampton Inn & Suites Destin | Destin Pink Hotel, LLC | Robert G. Schaedle, III and Phillip H. McNeill, Sr. | ||||||
16 | Loan | CGMRC | Ocean Dorado | 1830-1850 Ocean Avenue, LLC | Seligman & Associates, Inc. | |||||||
17 | Loan | CGMRC | Century Park West Apartments | Park West Novi LLC and Park West Lansing East LLC | Maurice Pogoda and The Maurice Pogoda Trust Under Maurice Pogoda Trust Agreement Dated September 4th, 1992, As Amended and Restated on December 24th, 2013 | |||||||
18 | Loan | CCRE | ART Florida & Ohio MF Portfolio I | Manchester Apartments, LLC, High Points Apartments, LLC, Blueberry Hill Apartments, LLC, Hickory Mill Apartments of Columbus, LLC and Daniel Court Apartments of Clermont County, LLC | Arbor Realty SR, Inc. | |||||||
18.01 | Property | High Points | ||||||||||
18.02 | Property | Daniel Court | ||||||||||
18.03 | Property | Blueberry Hill | ||||||||||
18.04 | Property | Manchester | ||||||||||
18.05 | Property | Hickory Mill | ||||||||||
19 | Loan | CCRE | Aria on L | A&W 300 L Street, LLC | Kevin D. Ash and Richard E. Ward II | |||||||
20 | Loan | CCRE | River Drive III | LKD-3, L.L.C. | Bernard Langan | |||||||
21 | Loan | 13 | CGMRC | Clinton Place Apartments | Clinton Place LLC | Andrew Hayman and Sheldon Yellen | ||||||
22 | Loan | 13, 40 | GSMC | Plaza de Santa Fe | SJM Owner, LLC | Susan N. Woolley and The Susan Naomi Woolley Family Trust Dated October 22, 2003 | ||||||
23 | Loan | CGMRC | EZ Storage Marina Del Rey | E-Z Storage-Marina 2, L.P. and E-Z Storage-Marina, L.P. | Michael E. Greenhut, Darolyn G. Greenhut, Calvin B. Gross, Marilyn B. Gross and James E. Greenhut | |||||||
24 | Loan | CGMRC | Cottages at Hefner | The Cottages@Hefner Rd., LLC | Mark Spradlin | |||||||
25 | Loan | 41 | MC-FiveMile | Bavarian Woods | Bavarian Woods Owner LLC | Jared Kushner | ||||||
26 | Loan | 42 | SMF I | Crossroads Marketplace | BM Crossroads, LLC | Edward R. Burillo | ||||||
27 | Loan | CGMRC | Lowe’s Multi State Portfolio | GS Terre Haute LLC and GS Middletown LLC | Gary Solomon | |||||||
27.01 | Property | Lowe’s Middletown OH | ||||||||||
27.02 | Property | Lowe’s Terre Haute IN | ||||||||||
28 | Loan | 13 | CGMRC | Century Lake Apartments | New 22-26 Associates, LLC, Century Lake Apartments, LLC, New Ridgewood Century, LLC, New Silhoff Greenbrier Century, LLC, New OEP Century LLC and New Century Gardens, LLC | BCRE-Brack Capital Real Estate Investments N.V. | ||||||
29 | Loan | 13 | CGMRC | Holiday Inn Express & Suites - New Orleans Airport South | WSC NOLA LLC | Vamsikrishna Bonthala and Sheenal Patel | ||||||
30 | Loan | 43 | CGMRC | River Drive Apartments | River Drive Properties, L.L.C. | Andrew F. Copp, Anne Marie Copp, James R Schmunk and Kristen D. Schmunk | ||||||
31 | Loan | 44, 45 | MC-FiveMile | Ishihama Portfolio | Malcai Interstate Properties, LLC | Masao Ishihama | ||||||
31.01 | Property | Walgreens Jefferson | ||||||||||
31.02 | Property | Town Center Square | ||||||||||
31.03 | Property | Sunset Station | ||||||||||
31.04 | Property | Arby’s Portfolio - Saginaw, MI | ||||||||||
31.05 | Property | Arby’s Portfolio - Port Huron, MI | ||||||||||
32 | Loan | MC-FiveMile | Birney Portfolio - Sun Blossom Mountain | SunBlossom Mountain, LLC | Leeshan Birney and James Birney | |||||||
33 | Loan | CGMRC | Germantown Plaza | Farmex Rail LLC | Amy Stevens and David Weinstein | |||||||
34 | Loan | MC-FiveMile | Birney Portfolio - Sun Blossom Gardens & The Westbriar | Sunblossom Gardens, LLC and Sunblossom At Briargrove, LLC | Leeshan Birney and James Birney | |||||||
34.01 | Property | Sun Blossom Gardens | ||||||||||
34.02 | Property | The Westbriar | ||||||||||
35 | Loan | 46 | SMF I | Westridge Self Storage | Storage Xxtra Westridge Pkwy, LLC | Fred D. Rickman, Jr. and Tracy E.D. Spencer | ||||||
36 | Loan | 13, 46 | SMF I | Highway 92 Self Storage | Storage Xxtra Hwy 92, LLC | Fred D. Rickman, Jr. and Tracy E.D. Spencer | ||||||
37 | Loan | MC-FiveMile | Brays Village Apartments | Adhi-Sakthi Limited Partnership | Chowdary Yalamanchili | |||||||
38 | Loan | CCRE | Copley Center | Core Copley, LLC | Adam D. Firsel | |||||||
39 | Loan | MC-FiveMile | GSL Portfolio | GSL Partners Sub Twelve, L.P. | Welcome Real Estate Service, LLC | |||||||
39.01 | Property | Clinton Drive | ||||||||||
39.02 | Property | 1700 South Sam Houston Parkway West |
A-53
GSMS 2015‐GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Borrower Name | Carve-out Guarantor | ||||||
39.03 | Property | 801 Georgia Avenue | ||||||||||
40 | Loan | CCRE | New Boston Village Retail | DLD Two, LLC | Larry W. Wills | |||||||
41 | Loan | GSMC | Timberhills Shopping Center | RI Timberhills, LLC | Read Seven, LLC | |||||||
42 | Loan | 47 | GSMC | Crestwood Whitewood Apartments Portfolio | Anca Property Investments, LLC | Petrisor Anca and Emanuela Anca | ||||||
42.01 | Property | Crestwood Apartments | ||||||||||
42.02 | Property | Whitewood Apartments | ||||||||||
43 | Loan | CGMRC | Serenity Apartments at Silver Springs | Cenizo Ventures Florida, LLC | Eric H. Coe | |||||||
44 | Loan | GSMC | Traditions at Slate Ridge | The Traditions at Slate Ridge III, LLC | Preferred Real Estate Investments V, LLC | |||||||
45 | Loan | CCRE | Chadwick & Grayson | 5041 Corporate Woods LLC | Michael Kanoff and Sylvia Kanoff | |||||||
46 | Loan | CCRE | Wesleyan Park Plaza | Hocker Developments Holdings, Inc. | David E. Hocker | |||||||
47 | Loan | 48 | CGMRC | Glendora Marketplace | Glendora Lone Hill, LLC | Storm Properties, Inc. | ||||||
48 | Loan | 49 | GSMC | At Home and Dollar Tree | TKC XXXIX, LLC | Graeme M. Keith, Keith Real Estate Associates, LLC, Graeme M. Keith, Jr., Kenneth R. Beuley, David A. Hanby and Elizabeth T. Jagielski | ||||||
49 | Loan | CCRE | City Lofts | DAG-DOR LLC | Yoav Dagan and Dore Friedman | |||||||
50 | Loan | CCRE | Stony Brook MHP | Stony Brook Management, LLC | Frank T. Perano | |||||||
51 | Loan | 50 | CCRE | Diagonal Marketplace | Starboard Diagonal DST | William H. Winn | ||||||
52 | Loan | MC-FiveMile | 6001 Stonewood Drive | Western PA Real Estate Partners, L.P. | Glenn A. Buterbaugh and Joseph E. Imbriglia | |||||||
53 | Loan | 51 | SMF I | Shops of Walterboro | Walterboro/SAV, LLC, Monroeville/SAV, LLC, Hinesville Shopping Center, LLC, Paul J. Cranman/Crosspointe II, LLC and Herman L. Cranman/Crosspointe II, LLC | David Garfunkel | ||||||
54 | Loan | SMF I | Joshua Village Shopping Center | NetREIT Yucca Valley 2, LLC | NetREIT, Inc. | |||||||
55 | Loan | 52 | CCRE | Club Commons II | Club Commons II Owner LLC | The Related Companies, L.P. | ||||||
56 | Loan | SMF I | Pocalla Springs Apartments | Lakewood Apartments SC, LLC | KJJ Trust, Arthur H. Berg Revocable Trust, Arthur H. Berg and John Berg | |||||||
57 | Loan | CCRE | Alex City Marketplace | WHLR-Alex City Marketplace LLC | Wheeler REIT, L.P. | |||||||
58 | Loan | GSMC | Midtown Village | ACI Midtown Shopping Center, LLC, McKnight Midtown Shopping Center, LLC, Harvin Midtown, LLC, Harvin Two Midtown Shopping Center, LLC, DFK Midtown Shopping Center, LLC, SFB Midtown Shopping Center, LLC and Faulkner Midtown Shopping Center, LLC | James A. Black, Jr., Arthur R. Tyler, Brantley E. White, Thomas White III, Rick Hopkins, Thomas H. Faulkner, Rebecca L. Harvin, Rebecca Harvin Woltz and French R. McKnight, Jr. | |||||||
59 | Loan | 53, 54 | CCRE | Butler Square | WHLR - Butler Square, LLC | Wheeler REIT, L.P. | ||||||
60 | Loan | SMF I | Lansing East Self Storage | Jolly Road Self Storage, LLC | Kurt E. O’Brien | |||||||
61 | Loan | CCRE | San Clemente Retail | SC Building A, LLC | Richard S. Hill, D. Kent Lance Jr. and Richard E. Anderson | |||||||
62 | Loan | 55 | SMF I | Vidalia Central Shopping Center | Vidalia Central/SAV, LLC | David Garfunkel | ||||||
63 | Loan | SMF I | Orion Self Storage | Waldon Road Self Storage, LLC | Kurt E. O’Brien | |||||||
64 | Loan | GSMC | Southwood Village Shopping Center | 557 Realty LLC | Shlomo Bistritzky | |||||||
65 | Loan | SMF I | Novi Self Storage | Haggerty Road Self Storage, LLC | Kurt E. O’Brien | |||||||
66 | Loan | CGMRC | Metrocenter Retail | Reddy Ventures, LLC | Girija Reddy | |||||||
67 | Loan | 13, 56 | GSMC | Hampton Inn Niceville | Oikon Hotels Niceville, LLC | Warren D. Beason and Arlington Private Equity Fund II, LLC | ||||||
68 | Loan | SMF I | Albemarle Square | Albemarle Square Investment Group, LLC | Michael E. Calandra and Richard Allen Schneider | |||||||
69 | Loan | SMF I | Clark Street Industrial | Clark Street Redevelopment One, L.L.C. | Farbman Family, LLC | |||||||
70 | Loan | CCRE | Pheasant Run Apartments | Fenton Pheasant Run Apartments, LLC | Alphonse M. Santino | |||||||
71 | Loan | 57, 58 | CCRE | Ruschmeyer’s Montauk | Ruschmeyer’s Owner LLC | Ventoux Holdings LLC | ||||||
72 | Loan | 59 | CGMRC | Wyndham Hill Apartments | Wyndham Hill Properties, LLC | Andrew F. Copp, Anne Marie Copp, James R. Schmunk and Kristen D. Schmunk | ||||||
73 | Loan | CGMRC | Food Lion - Ocean View | Ocean View Commons I, LLC | Warren G. Bailey and Brenda G. Bailey | |||||||
74 | Loan | SMF I | Southland Village Shopping Center | Sharp Southland Village, LLC | Samuel W. Sharp | |||||||
75 | Loan | SMF I | 306-308 East 149th Street | 306-308 East 149th St. LLC | Son Dinh Tran | |||||||
76 | Loan | SMF I | Northside Indy Medical Center | Ceraon 3002, LLC | Jim Small | |||||||
77 | Loan | CCRE | North View Manor MHP | North View Manor, LLC | Frank T. Perano | |||||||
78 | Loan | CGMRC | Food Lion - Circle Plaza | Circle Plaza Single Asset, LLC | Warren G. Bailey and Brenda G. Bailey | |||||||
79 | Loan | CGMRC | Glenridge Point Shopping Center | Kerker Properties Glenridge, LLC, JRS Glenridge, LLC and CJJB Glenridge, LLC | Jeffrey B. Kerker and Jan R. Saperstein | |||||||
80 | Loan | MC-FiveMile | Village Place Apartments | ATS Odessa II, LLC | Ezra Birnbaum, Aaron P. Gorin and David Y. Silberman | |||||||
81 | Loan | MC-FiveMile | Country Hills Estates | Country Hill Estates Limited Liability Company | Robert C. Morgan and Peter J. Landers | |||||||
82 | Loan | CGMRC | 4600 Sheridan Street | Israel Sheridan Wells LLC | Kenneth Israel | |||||||
83 | Loan | CGMRC | Roaring Fork Mobile Home Park | AEI Roaring Fork, LLC | Joshua Perttula and Adam Bass | |||||||
84 | Loan | MC-FiveMile | Kimberly Square | Action Nicholasville, LLC | Archie Graham Helton | |||||||
85 | Loan | SMF I | Ypsilanti Self Storage | Tyler Road Self Storage, LLC | Kurt E. O’Brien | |||||||
86 | Loan | 60 | SMF I | North Lake Tahoe Self Storage | North Tahoe Storage Holdings, LP | Kelly Gallacher and Matthew McConkie | ||||||
87 | Loan | GSMC | Walgreens Cary | CP-Harrison & Maynard, LLC | Thomas D. Calcote | |||||||
88 | Loan | SMF I | Lansing West Self Storage | Eaton Rapids Road Self Storage, LLC | Kurt E. O’Brien | |||||||
89 | Loan | 61 | CGMRC | Forest Avenue Apartments | JTK Holdings, LLC | James R. Schmunk and Kristen D. Schmunk |
A-54
GSMS 2015‐GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Loan Purpose | Loan Amount (sources) | Principal’s New Cash Contribution (7) | Subordinate Debt | Other Sources | Total Sources | Loan Payoff | Purchase Price | ||||||||||||
1 | Loan | 8, 9, 10, 11, 12 | GSMC | Dallas Market Center | Refinance | 259,000,000 | 0 | 0 | 0 | 259,000,000 | 131,719,468 | 0 | ||||||||||||
2 | Loan | 13, 14, 15 | GSMC | Selig Office Portfolio | Refinance | 345,000,000 | 0 | 0 | 0 | 345,000,000 | 307,285,721 | 0 | ||||||||||||
2.01 | Property | 16 | 1000 Second Avenue | |||||||||||||||||||||
2.02 | Property | 17, 13 | 2901 Third Avenue | |||||||||||||||||||||
2.03 | Property | 3101 Western Avenue | ||||||||||||||||||||||
2.04 | Property | 18 | 300 Elliott Avenue West | |||||||||||||||||||||
2.05 | Property | 19, 13 | 3131 Elliott Avenue | |||||||||||||||||||||
2.06 | Property | 13 | 2615 Fourth Avenue | |||||||||||||||||||||
2.07 | Property | 190 Queen Anne Avenue North | ||||||||||||||||||||||
2.08 | Property | 20, 13 | 200 First Avenue West | |||||||||||||||||||||
2.09 | Property | 18 West Mercer Street | ||||||||||||||||||||||
3 | Loan | 13 | GSMC | Worthington Renaissance Fort Worth | Refinance | 85,000,000 | 0 | 0 | 0 | 85,000,000 | 52,849,963 | 0 | ||||||||||||
4 | Loan | 21, 22, 23, 24 | CGMRC | Courtyard by Marriott Portfolio | Refinance | 315,000,000 | 0 | 355,000,000 | 0 | 670,000,000 | 566,832,998 | 0 | ||||||||||||
4.01 | Property | Courtyard Larkspur Landing Marin County | ||||||||||||||||||||||
4.02 | Property | Courtyard San Mateo Foster City | ||||||||||||||||||||||
4.03 | Property | Courtyard San Jose Cupertino | ||||||||||||||||||||||
4.04 | Property | Courtyard Boulder | ||||||||||||||||||||||
4.05 | Property | Courtyard Los Angeles Hacienda Heights | ||||||||||||||||||||||
4.06 | Property | Courtyard Seattle South Center | ||||||||||||||||||||||
4.07 | Property | Courtyard Rye | ||||||||||||||||||||||
4.08 | Property | Courtyard Nashville Airport | ||||||||||||||||||||||
4.09 | Property | Courtyard Los Angeles Torrance Palos Verdes | ||||||||||||||||||||||
4.10 | Property | Courtyard St. Louis Creve Coeur | ||||||||||||||||||||||
4.11 | Property | Courtyard Portland Beaverton | ||||||||||||||||||||||
4.12 | Property | Courtyard Palm Springs | ||||||||||||||||||||||
4.13 | Property | Courtyard Charlotte South Park | ||||||||||||||||||||||
4.14 | Property | Courtyard Norwalk | ||||||||||||||||||||||
4.15 | Property | Courtyard Detroit Metro Airport | ||||||||||||||||||||||
4.16 | Property | Courtyard Chicago Waukegan Gurnee | ||||||||||||||||||||||
4.17 | Property | Courtyard Atlanta Perimeter Center | ||||||||||||||||||||||
4.18 | Property | Courtyard Denver Tech Center | ||||||||||||||||||||||
4.19 | Property | Courtyard Ft. Lauderdale Plantation | ||||||||||||||||||||||
4.20 | Property | Courtyard Lincroft Red Bank | ||||||||||||||||||||||
4.21 | Property | Courtyard Chicago Highland Park | ||||||||||||||||||||||
4.22 | Property | Courtyard Raleigh Cary | ||||||||||||||||||||||
4.23 | Property | Courtyard Charlottesville North | ||||||||||||||||||||||
4.24 | Property | Courtyard Detroit Livonia | ||||||||||||||||||||||
4.25 | Property | Courtyard Birmingham Homewood | ||||||||||||||||||||||
4.26 | Property | Courtyard West Palm Beach | ||||||||||||||||||||||
4.27 | Property | Courtyard New Haven Wallingford | ||||||||||||||||||||||
4.28 | Property | Courtyard Chicago Oakbrook Terrace | ||||||||||||||||||||||
4.29 | Property | Courtyard Kansas City Overland Park Metcalf | ||||||||||||||||||||||
4.30 | Property | Courtyard Boston Andover | ||||||||||||||||||||||
4.31 | Property | Courtyard Minneapolis St Paul Airport | ||||||||||||||||||||||
4.32 | Property | Courtyard Dallas Plano Parkway | ||||||||||||||||||||||
4.33 | Property | Courtyard Bakersfield | ||||||||||||||||||||||
4.34 | Property | Courtyard Denver Stapleton | ||||||||||||||||||||||
4.35 | Property | Courtyard Rockford | ||||||||||||||||||||||
4.36 | Property | Courtyard Greenville Haywood Mall | ||||||||||||||||||||||
4.37 | Property | Courtyard Chicago Lincolnshire | ||||||||||||||||||||||
4.38 | Property | Courtyard Indianapolis Castleton | ||||||||||||||||||||||
4.39 | Property | Courtyard St. Louis Westport Plaza | ||||||||||||||||||||||
4.40 | Property | Courtyard San Antonio Downtown Market Square | ||||||||||||||||||||||
4.41 | Property | Courtyard Silver Spring North | ||||||||||||||||||||||
4.42 | Property | Courtyard Lexington North | ||||||||||||||||||||||
4.43 | Property | Courtyard Tampa Westshore | ||||||||||||||||||||||
4.44 | Property | Courtyard Chicago Deerfield | ||||||||||||||||||||||
4.45 | Property | Courtyard St. Petersburg Clearwater | ||||||||||||||||||||||
4.46 | Property | Courtyard Toledo Airport Holland | ||||||||||||||||||||||
4.47 | Property | Courtyard Phoenix Mesa | ||||||||||||||||||||||
4.48 | Property | Courtyard Atlanta Airport South | ||||||||||||||||||||||
4.49 | Property | Courtyard Oklahoma City Airport | ||||||||||||||||||||||
4.50 | Property | Courtyard Memphis Airport | ||||||||||||||||||||||
4.51 | Property | Courtyard Annapolis | ||||||||||||||||||||||
4.52 | Property | Courtyard Manassas | ||||||||||||||||||||||
4.53 | Property | Courtyard Little Rock | ||||||||||||||||||||||
4.54 | Property | Courtyard Ft. Myers | ||||||||||||||||||||||
4.55 | Property | Courtyard Atlanta Gwinnett Mall | ||||||||||||||||||||||
4.56 | Property | Courtyard Chicago Arlington Heights South | ||||||||||||||||||||||
4.57 | Property | Courtyard Dallas Richardson at Spring Valley | ||||||||||||||||||||||
4.58 | Property | Courtyard Huntsville | ||||||||||||||||||||||
4.59 | Property | Courtyard Birmingham Hoover | ||||||||||||||||||||||
4.60 | Property | Courtyard Phoenix North Metrocenter | ||||||||||||||||||||||
4.61 | Property | Courtyard Tucson Airport | ||||||||||||||||||||||
4.62 | Property | Courtyard Dayton South Mall |
A-55
GSMS 2015‐GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Loan Purpose | Loan Amount (sources) | Principal’s New Cash Contribution (7) | Subordinate Debt | Other Sources | Total Sources | Loan Payoff | Purchase Price | ||||||||||||
4.63 | Property | Courtyard Philadelphia Devon | ||||||||||||||||||||||
4.64 | Property | Courtyard Fresno | ||||||||||||||||||||||
4.65 | Property | Courtyard Poughkeepsie | ||||||||||||||||||||||
5 | Loan | 25, 26, 27 | CGMRC | Bank of America Plaza | Refinance | 50,950,000 | 0 | 0 | 50,000 | 51,000,000 | 26,311,056 | 0 | ||||||||||||
6 | Loan | 13 | GSMC | Bakery Living | Refinance | 33,250,000 | 0 | 0 | 0 | 33,250,000 | 29,246,321 | 0 | ||||||||||||
7 | Loan | 28 | MC-FiveMile | Midwest Multifamily Portfolio | Refinance | 28,095,000 | 2,192,549 | 0 | 0 | 30,287,549 | 29,363,679 | 0 | ||||||||||||
7.01 | Property | Sunnydale Estates | ||||||||||||||||||||||
7.02 | Property | Georgetown Village | ||||||||||||||||||||||
7.03 | Property | Hunters Ridge | ||||||||||||||||||||||
7.04 | Property | Miracle Manor | ||||||||||||||||||||||
7.05 | Property | Abbey Run | ||||||||||||||||||||||
8 | Loan | 13, 29, 30 | SMF I | Hilton Scotts Valley | Acquisition | 27,020,000 | 14,385,265 | 0 | 5,121,000 | 46,526,265 | 0 | 38,613,000 | ||||||||||||
9 | Loan | CGMRC | 311 California Street | Refinance | 25,000,000 | 0 | 0 | 50,000 | 25,050,000 | 17,796,667 | 0 | |||||||||||||
10 | Loan | 31 | CGMRC | Northern Lights Shopping Center | Refinance | 25,000,000 | 0 | 0 | 49,800 | 25,049,800 | 22,170,533 | 0 | ||||||||||||
11 | Loan | CGMRC | 1035 Market Street | Refinance | 24,500,000 | 0 | 0 | 50,000 | 24,550,000 | 20,002,369 | 0 | |||||||||||||
12 | Loan | 32 | CGMRC | 170 Broadway | Refinance | 70,000,000 | 0 | 0 | 62,000 | 70,062,000 | 52,444,849 | 0 | ||||||||||||
13 | Loan | 13, 33, 34, 35, 36 | CGMRC | Hampton Inn - Albany | Acquisition | 19,200,000 | 7,881,449 | 0 | 722,928 | 27,804,377 | 0 | 24,150,000 | ||||||||||||
14 | Loan | 37 | CGMRC | 132-40 Metropolitan Avenue | Refinance | 18,000,000 | 0 | 0 | 50,000 | 18,050,000 | 9,793,151 | 0 | ||||||||||||
15 | Loan | 13, 38, 39 | GSMC | Hampton Inn & Suites Destin | Refinance | 18,000,000 | 0 | 0 | 0 | 18,000,000 | 16,731,943 | 0 | ||||||||||||
16 | Loan | CGMRC | Ocean Dorado | Refinance | 16,500,000 | 0 | 0 | 50,000 | 16,550,000 | 13,154,783 | 0 | |||||||||||||
17 | Loan | CGMRC | Century Park West Apartments | Acquisition | 16,200,000 | 5,211,771 | 0 | 593,980 | 22,005,751 | 0 | 20,899,348 | |||||||||||||
18 | Loan | CCRE | ART Florida & Ohio MF Portfolio I | Refinance | 15,000,000 | 5,518,274 | 0 | 0 | 20,518,274 | 19,882,143 | 0 | |||||||||||||
18.01 | Property | High Points | ||||||||||||||||||||||
18.02 | Property | Daniel Court | ||||||||||||||||||||||
18.03 | Property | Blueberry Hill | ||||||||||||||||||||||
18.04 | Property | Manchester | ||||||||||||||||||||||
18.05 | Property | Hickory Mill | ||||||||||||||||||||||
19 | Loan | CCRE | Aria on L | Refinance | 13,700,000 | 21,950 | 0 | 0 | 13,721,950 | 13,412,178 | 0 | |||||||||||||
20 | Loan | CCRE | River Drive III | Refinance | 13,400,000 | 0 | 0 | 0 | 13,400,000 | 11,155,573 | 0 | |||||||||||||
21 | Loan | 13 | CGMRC | Clinton Place Apartments | Acquisition | 13,380,000 | 3,585,092 | 0 | 740,489 | 17,705,581 | 0 | 17,100,000 | ||||||||||||
22 | Loan | 13, 40 | GSMC | Plaza de Santa Fe | Refinance | 13,000,000 | 0 | 0 | 0 | 13,000,000 | 3,625,681 | 0 | ||||||||||||
23 | Loan | CGMRC | EZ Storage Marina Del Rey | Refinance | 13,000,000 | 0 | 0 | 45,000 | 13,045,000 | 11,178,655 | 0 | |||||||||||||
24 | Loan | CGMRC | Cottages at Hefner | Refinance | 12,800,000 | 126,531 | 0 | 35,000 | 12,961,531 | 12,567,255 | 0 | |||||||||||||
25 | Loan | 41 | MC-FiveMile | Bavarian Woods | Refinance | 12,130,000 | 0 | 0 | 0 | 12,130,000 | 9,002,043 | 0 | ||||||||||||
26 | Loan | 42 | SMF I | Crossroads Marketplace | Acquisition | 12,000,000 | 6,988,470 | 0 | 0 | 18,988,470 | 0 | 16,000,000 | ||||||||||||
27 | Loan | CGMRC | Lowe’s Multi State Portfolio | Refinance | 11,400,000 | 74,152 | 0 | 117,000 | 11,591,152 | 11,416,188 | 0 | |||||||||||||
27.01 | Property | Lowe’s Middletown OH | ||||||||||||||||||||||
27.02 | Property | Lowe’s Terre Haute IN | ||||||||||||||||||||||
28 | Loan | 13 | CGMRC | Century Lake Apartments | Acquisition | 11,200,000 | 4,140,675 | 0 | 941,802 | 16,282,477 | 0 | 15,650,000 | ||||||||||||
29 | Loan | 13 | CGMRC | Holiday Inn Express & Suites - New Orleans Airport South | Acquisition | 11,100,000 | 5,806,892 | 0 | 428,583 | 17,335,475 | 0 | 15,800,000 | ||||||||||||
30 | Loan | 43 | CGMRC | River Drive Apartments | Refinance | 11,000,000 | 0 | 0 | 15,507 | 11,015,507 | 3,810,324 | 0 | ||||||||||||
31 | Loan | 44, 45 | MC-FiveMile | Ishihama Portfolio | Acquisition | 10,955,000 | 4,803,240 | 0 | 0 | 15,758,240 | 0 | 14,981,573 | ||||||||||||
31.01 | Property | Walgreens Jefferson | ||||||||||||||||||||||
31.02 | Property | Town Center Square | ||||||||||||||||||||||
31.03 | Property | Sunset Station | ||||||||||||||||||||||
31.04 | Property | Arby’s Portfolio - Saginaw, MI | �� | |||||||||||||||||||||
31.05 | Property | Arby’s Portfolio - Port Huron, MI | ||||||||||||||||||||||
32 | Loan | MC-FiveMile | Birney Portfolio - Sun Blossom Mountain | Refinance | 10,890,000 | 0 | 0 | 0 | 10,890,000 | 7,922,612 | 0 | |||||||||||||
33 | Loan | CGMRC | Germantown Plaza | Acquisition | 10,762,500 | 3,348,563 | 0 | 593,885 | 14,704,948 | 0 | 14,350,000 | |||||||||||||
34 | Loan | MC-FiveMile | Birney Portfolio - Sun Blossom Gardens & The Westbriar | Refinance | 10,500,000 | 0 | 0 | 0 | 10,500,000 | 5,101,051 | 0 | |||||||||||||
34.01 | Property | Sun Blossom Gardens | ||||||||||||||||||||||
34.02 | Property | The Westbriar | ||||||||||||||||||||||
35 | Loan | 46 | SMF I | Westridge Self Storage | Refinance | 6,000,000 | 0 | 0 | 0 | 6,000,000 | 5,365,960 | 0 | ||||||||||||
36 | Loan | 13, 46 | SMF I | Highway 92 Self Storage | Refinance | 3,800,000 | 0 | 0 | 0 | 3,800,000 | 2,954,396 | 0 | ||||||||||||
37 | Loan | MC-FiveMile | Brays Village Apartments | Refinance | 9,500,000 | 0 | 0 | 0 | 9,500,000 | 7,466,253 | 0 | |||||||||||||
38 | Loan | CCRE | Copley Center | Acquisition | 8,150,000 | 2,920,375 | 0 | 0 | 11,070,375 | 0 | 10,600,000 | |||||||||||||
39 | Loan | MC-FiveMile | GSL Portfolio | Refinance | 8,000,000 | 0 | 0 | 0 | 8,000,000 | 6,595,036 | 0 | |||||||||||||
39.01 | Property | Clinton Drive | ||||||||||||||||||||||
39.02 | Property | 1700 South Sam Houston Parkway West |
A-56
GSMS 2015‐GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Loan Purpose | Loan Amount (sources) | Principal’s New Cash Contribution (7) | Subordinate Debt | Other Sources | Total Sources | Loan Payoff | Purchase Price | ||||||||||||
39.03 | Property | 801 Georgia Avenue | ||||||||||||||||||||||
40 | Loan | CCRE | New Boston Village Retail | Refinance | 7,987,500 | 0 | 0 | 0 | 7,987,500 | 6,991,048 | 0 | |||||||||||||
41 | Loan | GSMC | Timberhills Shopping Center | Refinance | 7,900,000 | 0 | 0 | 0 | 7,900,000 | 7,623,865 | 0 | |||||||||||||
42 | Loan | 47 | GSMC | Crestwood Whitewood Apartments Portfolio | Acquisition | 7,800,000 | 2,991,669 | 0 | 0 | 10,791,669 | 0 | 10,400,000 | ||||||||||||
42.01 | Property | Crestwood Apartments | ||||||||||||||||||||||
42.02 | Property | Whitewood Apartments | ||||||||||||||||||||||
43 | Loan | CGMRC | Serenity Apartments at Silver Springs | Acquisition | 7,687,500 | 2,503,664 | 0 | 497,357 | 10,688,520 | 0 | 10,250,000 | |||||||||||||
44 | Loan | GSMC | Traditions at Slate Ridge | Refinance | 7,500,000 | 1,131,627 | 0 | 0 | 8,631,627 | 8,289,030 | 0 | |||||||||||||
45 | Loan | CCRE | Chadwick & Grayson | Refinance | 7,500,000 | 289,407 | 0 | 0 | 7,789,407 | 7,077,056 | 0 | |||||||||||||
46 | Loan | CCRE | Wesleyan Park Plaza | Refinance | 7,500,000 | 0 | 0 | 0 | 7,500,000 | 6,805,167 | 0 | |||||||||||||
47 | Loan | 48 | CGMRC | Glendora Marketplace | Recapitalization | 7,200,000 | 0 | 0 | 106,500 | 7,306,500 | 0 | 0 | ||||||||||||
48 | Loan | 49 | GSMC | At Home and Dollar Tree | Refinance | 7,100,000 | 30,182 | 0 | 0 | 7,130,182 | 6,893,045 | 0 | ||||||||||||
49 | Loan | CCRE | City Lofts | Acquisition | 6,800,000 | 1,778,161 | 0 | 0 | 8,578,161 | 0 | 8,300,000 | |||||||||||||
50 | Loan | CCRE | Stony Brook MHP | Refinance | 6,700,000 | 0 | 0 | 0 | 6,700,000 | 4,087,707 | 0 | |||||||||||||
51 | Loan | 50 | CCRE | Diagonal Marketplace | Acquisition | 6,500,000 | 3,801,308 | 0 | 0 | 10,301,308 | 0 | 9,896,250 | ||||||||||||
52 | Loan | MC-FiveMile | 6001 Stonewood Drive | Refinance | 6,500,000 | 0 | 0 | 0 | 6,500,000 | 6,160,726 | 0 | |||||||||||||
53 | Loan | 51 | SMF I | Shops of Walterboro | Refinance | 6,250,000 | 0 | 0 | 0 | 6,250,000 | 5,667,073 | 0 | ||||||||||||
54 | Loan | SMF I | Joshua Village Shopping Center | Refinance | 6,000,000 | 0 | 0 | 0 | 6,000,000 | 2,967,115 | 0 | |||||||||||||
55 | Loan | 52 | CCRE | Club Commons II | Refinance | 5,900,000 | 361,110 | 0 | 0 | 6,261,110 | 5,876,967 | 0 | ||||||||||||
56 | Loan | SMF I | Pocalla Springs Apartments | Acquisition | 5,900,000 | 2,747,414 | 0 | 0 | 8,647,414 | 0 | 7,825,000 | |||||||||||||
57 | Loan | CCRE | Alex City Marketplace | Acquisition | 5,750,000 | 4,919,812 | 0 | 0 | 10,669,812 | 0 | 10,250,000 | |||||||||||||
58 | Loan | GSMC | Midtown Village | Refinance | 5,700,000 | 97,728 | 0 | 0 | 5,797,728 | 5,563,744 | 0 | |||||||||||||
59 | Loan | 53, 54 | CCRE | Butler Square | Acquisition | 5,640,000 | 4,103,355 | 0 | 0 | 9,743,355 | 0 | 9,400,000 | ||||||||||||
60 | Loan | SMF I | Lansing East Self Storage | Refinance | 5,620,000 | 0 | 0 | 0 | 5,620,000 | 4,057,594 | 0 | |||||||||||||
61 | Loan | CCRE | San Clemente Retail | Refinance | 5,400,000 | 422,434 | 0 | 0 | 5,822,434 | 5,670,272 | 0 | |||||||||||||
62 | Loan | 55 | SMF I | Vidalia Central Shopping Center | Refinance | 5,350,000 | 0 | 0 | 0 | 5,350,000 | 4,075,003 | 0 | ||||||||||||
63 | Loan | SMF I | Orion Self Storage | Refinance | 5,225,000 | 0 | 0 | 0 | 5,225,000 | 3,907,580 | 0 | |||||||||||||
64 | Loan | GSMC | Southwood Village Shopping Center | Refinance | 5,025,000 | 0 | 0 | 0 | 5,025,000 | 3,301,917 | 0 | |||||||||||||
65 | Loan | SMF I | Novi Self Storage | Refinance | 5,025,000 | 0 | 0 | 0 | 5,025,000 | 3,907,580 | 0 | |||||||||||||
66 | Loan | CGMRC | Metrocenter Retail | Refinance | 5,000,000 | 0 | 0 | 38,000 | 5,038,000 | 4,184,862 | 0 | |||||||||||||
67 | Loan | 13, 56 | GSMC | Hampton Inn Niceville | Refinance | 5,000,000 | 0 | 0 | 0 | 5,000,000 | 2,570,278 | 0 | ||||||||||||
68 | Loan | SMF I | Albemarle Square | Refinance | 5,000,000 | 213,916 | 0 | 0 | 5,213,916 | 4,387,031 | 0 | |||||||||||||
69 | Loan | SMF I | Clark Street Industrial | Refinance | 4,750,000 | 0 | 0 | 0 | 4,750,000 | 4,407,797 | 0 | |||||||||||||
70 | Loan | CCRE | Pheasant Run Apartments | Refinance | 4,650,000 | 0 | 0 | 0 | 4,650,000 | 3,513,465 | 0 | |||||||||||||
71 | Loan | 57, 58 | CCRE | Ruschmeyer’s Montauk | Refinance | 4,500,000 | 0 | 0 | 0 | 4,500,000 | 3,398,000 | 0 | ||||||||||||
72 | Loan | 59 | CGMRC | Wyndham Hill Apartments | Refinance | 4,400,000 | 0 | 0 | 19,855 | 4,419,855 | 1,368,960 | 0 | ||||||||||||
73 | Loan | CGMRC | Food Lion - Ocean View | Refinance | 4,272,000 | 0 | 0 | 37,500 | 4,309,500 | 4,115,340 | 0 | |||||||||||||
74 | Loan | SMF I | Southland Village Shopping Center | Refinance | 4,200,000 | 628,002 | 0 | 0 | 4,828,002 | 4,616,926 | 0 | |||||||||||||
75 | Loan | SMF I | 306-308 East 149th Street | Refinance | 4,075,000 | 0 | 0 | 0 | 4,075,000 | 2,127,988 | 0 | |||||||||||||
76 | Loan | SMF I | Northside Indy Medical Center | Acquisition | 3,975,000 | 1,854,172 | 0 | 0 | 5,829,172 | 0 | 5,100,000 | |||||||||||||
77 | Loan | CCRE | North View Manor MHP | Refinance | 3,800,000 | 0 | 0 | 0 | 3,800,000 | 3,392,993 | 0 | |||||||||||||
78 | Loan | CGMRC | Food Lion - Circle Plaza | Refinance | 3,450,000 | 38,982 | 0 | 37,500 | 3,526,482 | 3,305,844 | 0 | |||||||||||||
79 | Loan | CGMRC | Glenridge Point Shopping Center | Refinance | 3,302,000 | 0 | 0 | 36,000 | 3,338,000 | 3,075,375 | 0 | |||||||||||||
80 | Loan | MC-FiveMile | Village Place Apartments | Acquisition | 3,250,000 | 1,713,948 | 0 | 0 | 4,963,948 | 0 | 4,357,654 | |||||||||||||
81 | Loan | MC-FiveMile | Country Hills Estates | Refinance | 3,050,000 | 0 | 0 | 0 | 3,050,000 | 1,757,568 | 0 | |||||||||||||
82 | Loan | CGMRC | 4600 Sheridan Street | Recapitalization | 3,000,000 | 0 | 0 | 40,000 | 3,040,000 | 0 | 0 | |||||||||||||
83 | Loan | CGMRC | Roaring Fork Mobile Home Park | Refinance | 3,000,000 | 0 | 0 | 39,000 | 3,039,000 | 2,701,205 | 0 | |||||||||||||
84 | Loan | MC-FiveMile | Kimberly Square | Refinance | 2,800,000 | 0 | 0 | 0 | 2,800,000 | 2,032,213 | 0 | |||||||||||||
85 | Loan | SMF I | Ypsilanti Self Storage | Refinance | 2,630,000 | 0 | 0 | 0 | 2,630,000 | 2,107,404 | 0 | |||||||||||||
86 | Loan | 60 | SMF I | North Lake Tahoe Self Storage | Acquisition | 2,350,000 | 690,100 | 0 | 0 | 3,040,100 | 0 | 2,925,000 | ||||||||||||
87 | Loan | GSMC | Walgreens Cary | Refinance | 2,300,000 | 0 | 0 | 0 | 2,300,000 | 1,965,230 | 0 | |||||||||||||
88 | Loan | SMF I | Lansing West Self Storage | Refinance | 1,305,000 | 0 | 0 | 0 | 1,305,000 | 1,057,302 | 0 | |||||||||||||
89 | Loan | 61 | CGMRC | Forest Avenue Apartments | Refinance | 1,200,000 | 0 | 0 | 22,078 | 1,222,078 | 604,310 | 0 |
A-57
GSMS 2015‐GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Closing Costs | Reserves | Principal Equity Distribution | Other Uses | Total Uses | Lockbox | Cash Management | |||||||||||
1 | Loan | 8, 9, 10, 11, 12 | GSMC | Dallas Market Center | 1,738,333 | 2,897,247 | 122,644,953 | 0 | 259,000,000 | Hard | In Place | |||||||||||
2 | Loan | 13, 14, 15 | GSMC | Selig Office Portfolio | 2,739,949 | 7,871,205 | 27,103,125 | 0 | 345,000,000 | Hard | In Place | |||||||||||
2.01 | Property | 16 | 1000 Second Avenue | |||||||||||||||||||
2.02 | Property | 17, 13 | 2901 Third Avenue | |||||||||||||||||||
2.03 | Property | 3101 Western Avenue | ||||||||||||||||||||
2.04 | Property | 18 | 300 Elliott Avenue West | |||||||||||||||||||
2.05 | Property | 19, 13 | 3131 Elliott Avenue | |||||||||||||||||||
2.06 | Property | 13 | 2615 Fourth Avenue | |||||||||||||||||||
2.07 | Property | 190 Queen Anne Avenue North | ||||||||||||||||||||
2.08 | Property | 20, 13 | 200 First Avenue West | |||||||||||||||||||
2.09 | Property | 18 West Mercer Street | ||||||||||||||||||||
3 | Loan | 13 | GSMC | Worthington Renaissance Fort Worth | 628,421 | 40,400 | 31,481,217 | 0 | 85,000,000 | Hard | In Place | |||||||||||
4 | Loan | 21, 22, 23, 24 | CGMRC | Courtyard by Marriott Portfolio | 9,023,807 | 913,163 | 93,230,032 | 0 | 670,000,000 | Hard | In Place | |||||||||||
4.01 | Property | Courtyard Larkspur Landing Marin County | ||||||||||||||||||||
4.02 | Property | Courtyard San Mateo Foster City | ||||||||||||||||||||
4.03 | Property | Courtyard San Jose Cupertino | ||||||||||||||||||||
4.04 | Property | Courtyard Boulder | ||||||||||||||||||||
4.05 | Property | Courtyard Los Angeles Hacienda Heights | ||||||||||||||||||||
4.06 | Property | Courtyard Seattle South Center | ||||||||||||||||||||
4.07 | Property | Courtyard Rye | ||||||||||||||||||||
4.08 | Property | Courtyard Nashville Airport | ||||||||||||||||||||
4.09 | Property | Courtyard Los Angeles Torrance Palos Verdes | ||||||||||||||||||||
4.10 | Property | Courtyard St. Louis Creve Coeur | ||||||||||||||||||||
4.11 | Property | Courtyard Portland Beaverton | ||||||||||||||||||||
4.12 | Property | Courtyard Palm Springs | ||||||||||||||||||||
4.13 | Property | Courtyard Charlotte South Park | ||||||||||||||||||||
4.14 | Property | Courtyard Norwalk | ||||||||||||||||||||
4.15 | Property | Courtyard Detroit Metro Airport | ||||||||||||||||||||
4.16 | Property | Courtyard Chicago Waukegan Gurnee | ||||||||||||||||||||
4.17 | Property | Courtyard Atlanta Perimeter Center | ||||||||||||||||||||
4.18 | Property | Courtyard Denver Tech Center | ||||||||||||||||||||
4.19 | Property | Courtyard Ft. Lauderdale Plantation | ||||||||||||||||||||
4.20 | Property | Courtyard Lincroft Red Bank | ||||||||||||||||||||
4.21 | Property | Courtyard Chicago Highland Park | ||||||||||||||||||||
4.22 | Property | Courtyard Raleigh Cary | ||||||||||||||||||||
4.23 | Property | Courtyard Charlottesville North | ||||||||||||||||||||
4.24 | Property | Courtyard Detroit Livonia | ||||||||||||||||||||
4.25 | Property | Courtyard Birmingham Homewood | ||||||||||||||||||||
4.26 | Property | Courtyard West Palm Beach | ||||||||||||||||||||
4.27 | Property | Courtyard New Haven Wallingford | ||||||||||||||||||||
4.28 | Property | Courtyard Chicago Oakbrook Terrace | ||||||||||||||||||||
4.29 | Property | Courtyard Kansas City Overland Park Metcalf | ||||||||||||||||||||
4.30 | Property | Courtyard Boston Andover | ||||||||||||||||||||
4.31 | Property | Courtyard Minneapolis St Paul Airport | ||||||||||||||||||||
4.32 | Property | Courtyard Dallas Plano Parkway | ||||||||||||||||||||
4.33 | Property | Courtyard Bakersfield | ||||||||||||||||||||
4.34 | Property | Courtyard Denver Stapleton | ||||||||||||||||||||
4.35 | Property | Courtyard Rockford | ||||||||||||||||||||
4.36 | Property | Courtyard Greenville Haywood Mall | ||||||||||||||||||||
4.37 | Property | Courtyard Chicago Lincolnshire | ||||||||||||||||||||
4.38 | Property | Courtyard Indianapolis Castleton | ||||||||||||||||||||
4.39 | Property | Courtyard St. Louis Westport Plaza | ||||||||||||||||||||
4.40 | Property | Courtyard San Antonio Downtown Market Square | ||||||||||||||||||||
4.41 | Property | Courtyard Silver Spring North | ||||||||||||||||||||
4.42 | Property | Courtyard Lexington North | ||||||||||||||||||||
4.43 | Property | Courtyard Tampa Westshore | ||||||||||||||||||||
4.44 | Property | Courtyard Chicago Deerfield | ||||||||||||||||||||
4.45 | Property | Courtyard St. Petersburg Clearwater | ||||||||||||||||||||
4.46 | Property | Courtyard Toledo Airport Holland | ||||||||||||||||||||
4.47 | Property | Courtyard Phoenix Mesa | ||||||||||||||||||||
4.48 | Property | Courtyard Atlanta Airport South | ||||||||||||||||||||
4.49 | Property | Courtyard Oklahoma City Airport | ||||||||||||||||||||
4.50 | Property | Courtyard Memphis Airport | ||||||||||||||||||||
4.51 | Property | Courtyard Annapolis | ||||||||||||||||||||
4.52 | Property | Courtyard Manassas | ||||||||||||||||||||
4.53 | Property | Courtyard Little Rock | ||||||||||||||||||||
4.54 | Property | Courtyard Ft. Myers | ||||||||||||||||||||
4.55 | Property | Courtyard Atlanta Gwinnett Mall | ||||||||||||||||||||
4.56 | Property | Courtyard Chicago Arlington Heights South | ||||||||||||||||||||
4.57 | Property | Courtyard Dallas Richardson at Spring Valley | ||||||||||||||||||||
4.58 | Property | Courtyard Huntsville | ||||||||||||||||||||
4.59 | Property | Courtyard Birmingham Hoover | ||||||||||||||||||||
4.60 | Property | Courtyard Phoenix North Metrocenter | ||||||||||||||||||||
4.61 | Property | Courtyard Tucson Airport | ||||||||||||||||||||
4.62 | Property | Courtyard Dayton South Mall |
A-58
GSMS 2015‐GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Closing Costs | Reserves | Principal Equity Distribution | Other Uses | Total Uses | Lockbox | Cash Management | |||||||||||
4.63 | Property | Courtyard Philadelphia Devon | ||||||||||||||||||||
4.64 | Property | Courtyard Fresno | ||||||||||||||||||||
4.65 | Property | Courtyard Poughkeepsie | ||||||||||||||||||||
5 | Loan | 25, 26, 27 | CGMRC | Bank of America Plaza | 625,793 | 1,372,270 | 1,739,881 | 20,951,000 | 51,000,000 | Hard | Springing | |||||||||||
6 | Loan | 13 | GSMC | Bakery Living | 2,545,188 | 322,066 | 1,136,425 | 0 | 33,250,000 | Springing | Springing | |||||||||||
7 | Loan | 28 | MC-FiveMile | Midwest Multifamily Portfolio | 568,147 | 355,723 | 0 | 0 | 30,287,549 | Springing | Springing | |||||||||||
7.01 | Property | Sunnydale Estates | ||||||||||||||||||||
7.02 | Property | Georgetown Village | ||||||||||||||||||||
7.03 | Property | Hunters Ridge | ||||||||||||||||||||
7.04 | Property | Miracle Manor | ||||||||||||||||||||
7.05 | Property | Abbey Run | ||||||||||||||||||||
8 | Loan | 13, 29, 30 | SMF I | Hilton Scotts Valley | 1,242,168 | 6,671,097 | 0 | 0 | 46,526,265 | Hard | Springing | |||||||||||
9 | Loan | CGMRC | 311 California Street | 279,660 | 910,653 | 6,063,020 | 0 | 25,050,000 | Hard | Springing | ||||||||||||
10 | Loan | 31 | CGMRC | Northern Lights Shopping Center | 360,203 | 2,323,652 | 195,412 | 0 | 25,049,800 | Hard | Springing | |||||||||||
11 | Loan | CGMRC | 1035 Market Street | 275,690 | 177,377 | 4,094,564 | 0 | 24,550,000 | Hard | Springing | ||||||||||||
12 | Loan | 32 | CGMRC | 170 Broadway | 1,199,557 | 72,792 | 16,344,803 | 0 | 70,062,000 | Hard | Springing | |||||||||||
13 | Loan | 13, 33, 34, 35, 36 | CGMRC | Hampton Inn - Albany | 835,756 | 2,818,621 | 0 | 0 | 27,804,377 | Springing | Springing | |||||||||||
14 | Loan | 37 | CGMRC | 132-40 Metropolitan Avenue | 431,295 | 418,182 | 7,407,373 | 0 | 18,050,000 | Hard | Springing | |||||||||||
15 | Loan | 13, 38, 39 | GSMC | Hampton Inn & Suites Destin | 325,208 | 4,728 | 938,121 | 0 | 18,000,000 | Springing | Springing | |||||||||||
16 | Loan | CGMRC | Ocean Dorado | 217,160 | 654,065 | 2,523,992 | 0 | 16,550,000 | Hard | Springing | ||||||||||||
17 | Loan | CGMRC | Century Park West Apartments | 934,557 | 171,846 | 0 | 0 | 22,005,751 | Springing | Springing | ||||||||||||
18 | Loan | CCRE | ART Florida & Ohio MF Portfolio I | 335,654 | 300,477 | 0 | 0 | 20,518,274 | Soft | Springing | ||||||||||||
18.01 | Property | High Points | ||||||||||||||||||||
18.02 | Property | Daniel Court | ||||||||||||||||||||
18.03 | Property | Blueberry Hill | ||||||||||||||||||||
18.04 | Property | Manchester | ||||||||||||||||||||
18.05 | Property | Hickory Mill | ||||||||||||||||||||
19 | Loan | CCRE | Aria on L | 264,480 | 45,292 | 0 | 0 | 13,721,950 | Soft | Springing | ||||||||||||
20 | Loan | CCRE | River Drive III | 339,770 | 1,722,712 | 181,946 | 0 | 13,400,000 | Hard | Springing | ||||||||||||
21 | Loan | 13 | CGMRC | Clinton Place Apartments | 473,723 | 131,858 | 0 | 0 | 17,705,581 | Springing | Springing | |||||||||||
22 | Loan | 13, 40 | GSMC | Plaza de Santa Fe | 131,540 | 136,281 | 3,071,498 | 6,035,000 | 13,000,000 | Springing | Springing | |||||||||||
23 | Loan | CGMRC | EZ Storage Marina Del Rey | 151,233 | 0 | 1,715,112 | 0 | 13,045,000 | Springing | Springing | ||||||||||||
24 | Loan | CGMRC | Cottages at Hefner | 295,701 | 98,575 | 0 | 0 | 12,961,531 | Springing | Springing | ||||||||||||
25 | Loan | 41 | MC-FiveMile | Bavarian Woods | 212,590 | 95,761 | 2,819,606 | 0 | 12,130,000 | Springing | Springing | |||||||||||
26 | Loan | 42 | SMF I | Crossroads Marketplace | 368,869 | 122,222 | 0 | 2,497,380 | 18,988,470 | Springing | Springing | |||||||||||
27 | Loan | CGMRC | Lowe’s Multi State Portfolio | 152,956 | 22,008 | 0 | 0 | 11,591,152 | Hard | Springing | ||||||||||||
27.01 | Property | Lowe’s Middletown OH | ||||||||||||||||||||
27.02 | Property | Lowe’s Terre Haute IN | ||||||||||||||||||||
28 | Loan | 13 | CGMRC | Century Lake Apartments | 446,134 | 186,343 | 0 | 0 | 16,282,477 | Springing | Springing | |||||||||||
29 | Loan | 13 | CGMRC | Holiday Inn Express & Suites - New Orleans Airport South | 638,241 | 897,234 | 0 | 0 | 17,335,475 | Hard | Springing | |||||||||||
30 | Loan | 43 | CGMRC | River Drive Apartments | 154,710 | 498,007 | 6,552,466 | 0 | 11,015,507 | Springing | Springing | |||||||||||
31 | Loan | 44, 45 | MC-FiveMile | Ishihama Portfolio | 645,652 | 131,015 | 0 | 0 | 15,758,240 | Hard | In Place | |||||||||||
31.01 | Property | Walgreens Jefferson | ||||||||||||||||||||
31.02 | Property | Town Center Square | ||||||||||||||||||||
31.03 | Property | Sunset Station | ||||||||||||||||||||
31.04 | Property | Arby’s Portfolio - Saginaw, MI | ||||||||||||||||||||
31.05 | Property | Arby’s Portfolio - Port Huron, MI | ||||||||||||||||||||
32 | Loan | MC-FiveMile | Birney Portfolio - Sun Blossom Mountain | 198,312 | 661,793 | 2,107,282 | 0 | 10,890,000 | Springing | Springing | ||||||||||||
33 | Loan | CGMRC | Germantown Plaza | 196,003 | 158,945 | 0 | 0 | 14,704,948 | Hard | Springing | ||||||||||||
34 | Loan | MC-FiveMile | Birney Portfolio - Sun Blossom Gardens & The Westbriar | 216,210 | 481,837 | 4,700,902 | 0 | 10,500,000 | Springing | Springing | ||||||||||||
34.01 | Property | Sun Blossom Gardens | ||||||||||||||||||||
34.02 | Property | The Westbriar | ||||||||||||||||||||
35 | Loan | 46 | SMF I | Westridge Self Storage | 77,420 | 38,117 | 518,503 | 0 | 6,000,000 | None | None | |||||||||||
36 | Loan | 13, 46 | SMF I | Highway 92 Self Storage | 64,739 | 22,025 | 758,839 | 0 | 3,800,000 | None | None | |||||||||||
37 | Loan | MC-FiveMile | Brays Village Apartments | 262,585 | 133,701 | 1,637,462 | 0 | 9,500,000 | Soft | Springing | ||||||||||||
38 | Loan | CCRE | Copley Center | 64,674 | 405,702 | 0 | 0 | 11,070,375 | Hard | Springing | ||||||||||||
39 | Loan | MC-FiveMile | GSL Portfolio | 263,847 | 306,659 | 834,457 | 0 | 8,000,000 | Springing | Springing | ||||||||||||
39.01 | Property | Clinton Drive | ||||||||||||||||||||
39.02 | Property | 1700 South Sam Houston Parkway West |
A-59
GSMS 2015‐GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Closing Costs | Reserves | Principal Equity Distribution | Other Uses | Total Uses | Lockbox | Cash Management | |||||||||||
39.03 | Property | 801 Georgia Avenue | ||||||||||||||||||||
40 | Loan | CCRE | New Boston Village Retail | 176,784 | 483,638 | 336,030 | 0 | 7,987,500 | Springing | Springing | ||||||||||||
41 | Loan | GSMC | Timberhills Shopping Center | 263,646 | 10,897 | 1,592 | 0 | 7,900,000 | Springing | Springing | ||||||||||||
42 | Loan | 47 | GSMC | Crestwood Whitewood Apartments Portfolio | 150,919 | 240,751 | 0 | 0 | 10,791,669 | Soft | Springing | |||||||||||
42.01 | Property | Crestwood Apartments | ||||||||||||||||||||
42.02 | Property | Whitewood Apartments | ||||||||||||||||||||
43 | Loan | CGMRC | Serenity Apartments at Silver Springs | 306,005 | 132,515 | 0 | 0 | 10,688,520 | Springing | Springing | ||||||||||||
44 | Loan | GSMC | Traditions at Slate Ridge | 215,101 | 127,496 | 0 | 0 | 8,631,627 | None | None | ||||||||||||
45 | Loan | CCRE | Chadwick & Grayson | 260,704 | 451,647 | 0 | 0 | 7,789,407 | Springing | Springing | ||||||||||||
46 | Loan | CCRE | Wesleyan Park Plaza | 196,559 | 298,142 | 200,132 | 0 | 7,500,000 | Hard | Springing | ||||||||||||
47 | Loan | 48 | CGMRC | Glendora Marketplace | 115,629 | 28,644 | 7,162,227 | 0 | 7,306,500 | Hard | Springing | |||||||||||
48 | Loan | 49 | GSMC | At Home and Dollar Tree | 219,104 | 18,033 | 0 | 0 | 7,130,182 | Springing | Springing | |||||||||||
49 | Loan | CCRE | City Lofts | 194,733 | 83,427 | 0 | 0 | 8,578,161 | Springing | Springing | ||||||||||||
50 | Loan | CCRE | Stony Brook MHP | 139,469 | 44,170 | 2,428,654 | 0 | 6,700,000 | Soft | Springing | ||||||||||||
51 | Loan | 50 | CCRE | Diagonal Marketplace | 187,626 | 217,431 | 0 | 0 | 10,301,308 | Hard | Springing | |||||||||||
52 | Loan | MC-FiveMile | 6001 Stonewood Drive | 159,827 | 29,724 | 149,722 | 0 | 6,500,000 | Springing | Springing | ||||||||||||
53 | Loan | 51 | SMF I | Shops of Walterboro | 143,262 | 215,236 | 224,430 | 0 | 6,250,000 | Springing | Springing | |||||||||||
54 | Loan | SMF I | Joshua Village Shopping Center | 158,850 | 799,036 | 2,074,999 | 0 | 6,000,000 | Springing | Springing | ||||||||||||
55 | Loan | 52 | CCRE | Club Commons II | 208,666 | 175,477 | 0 | 0 | 6,261,110 | Soft | In Place | |||||||||||
56 | Loan | SMF I | Pocalla Springs Apartments | 147,266 | 675,148 | 0 | 0 | 8,647,414 | None | None | ||||||||||||
57 | Loan | CCRE | Alex City Marketplace | 181,419 | 238,393 | 0 | 0 | 10,669,812 | Springing | Springing | ||||||||||||
58 | Loan | GSMC | Midtown Village | 199,651 | 34,333 | 0 | 0 | 5,797,728 | Hard | In Place | ||||||||||||
59 | Loan | 53, 54 | CCRE | Butler Square | 137,374 | 205,981 | 0 | 0 | 9,743,355 | Springing | Springing | |||||||||||
60 | Loan | SMF I | Lansing East Self Storage | 50,763 | 36,737 | 1,474,906 | 0 | 5,620,000 | None | None | ||||||||||||
61 | Loan | CCRE | San Clemente Retail | 95,529 | 56,633 | 0 | 0 | 5,822,434 | Hard | Springing | ||||||||||||
62 | Loan | 55 | SMF I | Vidalia Central Shopping Center | 87,309 | 353,930 | 833,759 | 0 | 5,350,000 | Springing | Springing | |||||||||||
63 | Loan | SMF I | Orion Self Storage | 49,668 | 47,370 | 1,220,382 | 0 | 5,225,000 | None | None | ||||||||||||
64 | Loan | GSMC | Southwood Village Shopping Center | 176,564 | 92,137 | 1,454,382 | 0 | 5,025,000 | Springing | Springing | ||||||||||||
65 | Loan | SMF I | Novi Self Storage | 55,347 | 67,278 | 994,795 | 0 | 5,025,000 | None | None | ||||||||||||
66 | Loan | CGMRC | Metrocenter Retail | 196,372 | 133,959 | 522,806 | 0 | 5,038,000 | Springing | Springing | ||||||||||||
67 | Loan | 13, 56 | GSMC | Hampton Inn Niceville | 318,949 | 1,260,592 | 850,180 | 0 | 5,000,000 | Springing | Springing | |||||||||||
68 | Loan | SMF I | Albemarle Square | 172,362 | 654,524 | 0 | 0 | 5,213,916 | Springing | Springing | ||||||||||||
69 | Loan | SMF I | Clark Street Industrial | 165,715 | 128,121 | 48,366 | 0 | 4,750,000 | Hard | In Place | ||||||||||||
70 | Loan | CCRE | Pheasant Run Apartments | 226,955 | 110,387 | 799,193 | 0 | 4,650,000 | Soft | Springing | ||||||||||||
71 | Loan | 57, 58 | CCRE | Ruschmeyer’s Montauk | 455,230 | 40,281 | 606,489 | 0 | 4,500,000 | Hard | Springing | |||||||||||
72 | Loan | 59 | CGMRC | Wyndham Hill Apartments | 72,880 | 172,161 | 2,805,854 | 0 | 4,419,855 | Springing | Springing | |||||||||||
73 | Loan | CGMRC | Food Lion - Ocean View | 87,451 | 95,254 | 11,455 | 0 | 4,309,500 | Springing | Springing | ||||||||||||
74 | Loan | SMF I | Southland Village Shopping Center | 121,477 | 89,599 | 0 | 0 | 4,828,002 | Springing | Springing | ||||||||||||
75 | Loan | SMF I | 306-308 East 149th Street | 229,078 | 35,917 | 1,682,017 | 0 | 4,075,000 | Soft Springing | Springing | ||||||||||||
76 | Loan | SMF I | Northside Indy Medical Center | 103,966 | 625,206 | 0 | 0 | 5,829,172 | Springing | Springing | ||||||||||||
77 | Loan | CCRE | North View Manor MHP | 102,770 | 60,238 | 244,000 | 0 | 3,800,000 | Soft | Springing | ||||||||||||
78 | Loan | CGMRC | Food Lion - Circle Plaza | 105,152 | 115,485 | 0 | 0 | 3,526,482 | Springing | Springing | ||||||||||||
79 | Loan | CGMRC | Glenridge Point Shopping Center | 127,192 | 128,265 | 7,167 | 0 | 3,338,000 | Springing | Springing | ||||||||||||
80 | Loan | MC-FiveMile | Village Place Apartments | 121,477 | 484,817 | 0 | 0 | 4,963,948 | Springing | Springing | ||||||||||||
81 | Loan | MC-FiveMile | Country Hills Estates | 124,990 | 133,902 | 1,033,541 | 0 | 3,050,000 | Springing | Springing | ||||||||||||
82 | Loan | CGMRC | 4600 Sheridan Street | 95,175 | 287,153 | 2,657,672 | 0 | 3,040,000 | Springing | Springing | ||||||||||||
83 | Loan | CGMRC | Roaring Fork Mobile Home Park | 103,503 | 8,760 | 225,533 | 0 | 3,039,000 | Springing | Springing | ||||||||||||
84 | Loan | MC-FiveMile | Kimberly Square | 144,511 | 255,640 | 367,637 | 0 | 2,800,000 | Springing | Springing | ||||||||||||
85 | Loan | SMF I | Ypsilanti Self Storage | 42,659 | 103,172 | 376,765 | 0 | 2,630,000 | None | None | ||||||||||||
86 | Loan | 60 | SMF I | North Lake Tahoe Self Storage | 103,820 | 11,279 | 0 | 0 | 3,040,100 | Springing | Springing | |||||||||||
87 | Loan | GSMC | Walgreens Cary | 121,214 | 0 | 213,556 | 0 | 2,300,000 | None | None | ||||||||||||
88 | Loan | SMF I | Lansing West Self Storage | 39,682 | 4,378 | 203,637 | 0 | 1,305,000 | None | None | ||||||||||||
89 | Loan | 61 | CGMRC | Forest Avenue Apartments | 42,937 | 71,069 | 503,762 | 0 | 1,222,078 | Springing | Springing |
A-60
GSMS 2015‐GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Cash Management Triggers | Ground Lease Y/N | Ground Lease Expiration Date | |||||||
1 | Loan | 8, 9, 10, 11, 12 | GSMC | Dallas Market Center | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 80% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement | No | ||||||||
2 | Loan | 13, 14, 15 | GSMC | Selig Office Portfolio | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 80% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement | |||||||||
2.01 | Property | 16 | 1000 Second Avenue | No | ||||||||||
2.02 | Property | 17, 13 | 2901 Third Avenue | No | ||||||||||
2.03 | Property | 3101 Western Avenue | No | |||||||||||
2.04 | Property | 18 | 300 Elliott Avenue West | No | ||||||||||
2.05 | Property | 19, 13 | 3131 Elliott Avenue | No | ||||||||||
2.06 | Property | 13 | 2615 Fourth Avenue | No | ||||||||||
2.07 | Property | 190 Queen Anne Avenue North | No | |||||||||||
2.08 | Property | 20, 13 | 200 First Avenue West | No | ||||||||||
2.09 | Property | 18 West Mercer Street | No | |||||||||||
3 | Loan | 13 | GSMC | Worthington Renaissance Fort Worth | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.0%, (iii) failure to deliver financial statements as required in the Loan Agreement | Yes | 7/31/2022 | |||||||
4 | Loan | 21, 22, 23, 24 | CGMRC | Courtyard by Marriott Portfolio | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 9.5% | |||||||||
4.01 | Property | Courtyard Larkspur Landing Marin County | No | |||||||||||
4.02 | Property | Courtyard San Mateo Foster City | No | |||||||||||
4.03 | Property | Courtyard San Jose Cupertino | Yes | 12/30/2033 | ||||||||||
4.04 | Property | Courtyard Boulder | No | |||||||||||
4.05 | Property | Courtyard Los Angeles Hacienda Heights | No | |||||||||||
4.06 | Property | Courtyard Seattle South Center | No | |||||||||||
4.07 | Property | Courtyard Rye | No | |||||||||||
4.08 | Property | Courtyard Nashville Airport | No | |||||||||||
4.09 | Property | Courtyard Los Angeles Torrance Palos Verdes | No | |||||||||||
4.10 | Property | Courtyard St. Louis Creve Coeur | No | |||||||||||
4.11 | Property | Courtyard Portland Beaverton | No | |||||||||||
4.12 | Property | Courtyard Palm Springs | No | |||||||||||
4.13 | Property | Courtyard Charlotte South Park | Yes | 12/31/2019 | ||||||||||
4.14 | Property | Courtyard Norwalk | Yes | 12/29/2023 | ||||||||||
4.15 | Property | Courtyard Detroit Metro Airport | No | |||||||||||
4.16 | Property | Courtyard Chicago Waukegan Gurnee | No | |||||||||||
4.17 | Property | Courtyard Atlanta Perimeter Center | No | |||||||||||
4.18 | Property | Courtyard Denver Tech Center | No | |||||||||||
4.19 | Property | Courtyard Ft. Lauderdale Plantation | No | |||||||||||
4.20 | Property | Courtyard Lincroft Red Bank | No | |||||||||||
4.21 | Property | Courtyard Chicago Highland Park | No | |||||||||||
4.22 | Property | Courtyard Raleigh Cary | No | |||||||||||
4.23 | Property | Courtyard Charlottesville North | No | |||||||||||
4.24 | Property | Courtyard Detroit Livonia | No | |||||||||||
4.25 | Property | Courtyard Birmingham Homewood | No | |||||||||||
4.26 | Property | Courtyard West Palm Beach | No | |||||||||||
4.27 | Property | Courtyard New Haven Wallingford | No | |||||||||||
4.28 | Property | Courtyard Chicago Oakbrook Terrace | No | |||||||||||
4.29 | Property | Courtyard Kansas City Overland Park Metcalf | No | |||||||||||
4.30 | Property | Courtyard Boston Andover | No | |||||||||||
4.31 | Property | Courtyard Minneapolis St Paul Airport | No | |||||||||||
4.32 | Property | Courtyard Dallas Plano Parkway | No | |||||||||||
4.33 | Property | Courtyard Bakersfield | No | |||||||||||
4.34 | Property | Courtyard Denver Stapleton | No | |||||||||||
4.35 | Property | Courtyard Rockford | No | |||||||||||
4.36 | Property | Courtyard Greenville Haywood Mall | No | |||||||||||
4.37 | Property | Courtyard Chicago Lincolnshire | No | |||||||||||
4.38 | Property | Courtyard Indianapolis Castleton | No | |||||||||||
4.39 | Property | Courtyard St. Louis Westport Plaza | No | |||||||||||
4.40 | Property | Courtyard San Antonio Downtown Market Square | No | |||||||||||
4.41 | Property | Courtyard Silver Spring North | No | |||||||||||
4.42 | Property | Courtyard Lexington North | No | |||||||||||
4.43 | Property | Courtyard Tampa Westshore | Yes | 6/30/2068 | ||||||||||
4.44 | Property | Courtyard Chicago Deerfield | No | |||||||||||
4.45 | Property | Courtyard St. Petersburg Clearwater | No | |||||||||||
4.46 | Property | Courtyard Toledo Airport Holland | No | |||||||||||
4.47 | Property | Courtyard Phoenix Mesa | No | |||||||||||
4.48 | Property | Courtyard Atlanta Airport South | No | |||||||||||
4.49 | Property | Courtyard Oklahoma City Airport | No | |||||||||||
4.50 | Property | Courtyard Memphis Airport | No | |||||||||||
4.51 | Property | Courtyard Annapolis | No | |||||||||||
4.52 | Property | Courtyard Manassas | No | |||||||||||
4.53 | Property | Courtyard Little Rock | No | |||||||||||
4.54 | Property | Courtyard Ft. Myers | No | |||||||||||
4.55 | Property | Courtyard Atlanta Gwinnett Mall | No | |||||||||||
4.56 | Property | Courtyard Chicago Arlington Heights South | No | |||||||||||
4.57 | Property | Courtyard Dallas Richardson at Spring Valley | No | |||||||||||
4.58 | Property | Courtyard Huntsville | No | |||||||||||
4.59 | Property | Courtyard Birmingham Hoover | No | |||||||||||
4.60 | Property | Courtyard Phoenix North Metrocenter | No | |||||||||||
4.61 | Property | Courtyard Tucson Airport | No | |||||||||||
4.62 | Property | Courtyard Dayton South Mall | No |
A-61
GSMS 2015‐GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Cash Management Triggers | Ground Lease Y/N | Ground Lease Expiration Date | |||||||
4.63 | Property | Courtyard Philadelphia Devon | Yes | 1/1/2018 | ||||||||||
4.64 | Property | Courtyard Fresno | Yes | 6/30/2024 | ||||||||||
4.65 | Property | Courtyard Poughkeepsie | Yes | 12/29/2018 | ||||||||||
5 | Loan | 25, 26, 27 | CGMRC | Bank of America Plaza | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Specified Tenant Trigger Period | No | ||||||||
6 | Loan | 13 | GSMC | Bakery Living | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) failure to deliver financial statements as required in the Loan Agreement | No | ||||||||
7 | Loan | 28 | MC-FiveMile | Midwest Multifamily Portfolio | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the occurrence of the payment date immediately prior to the ARD | |||||||||
7.01 | Property | Sunnydale Estates | No | |||||||||||
7.02 | Property | Georgetown Village | No | |||||||||||
7.03 | Property | Hunters Ridge | No | |||||||||||
7.04 | Property | Miracle Manor | No | |||||||||||
7.05 | Property | Abbey Run | No | |||||||||||
8 | Loan | 13, 29, 30 | SMF I | Hilton Scotts Valley | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Franchise Trigger Event | No | ||||||||
9 | Loan | CGMRC | 311 California Street | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.35x, (iii) the occurrence of a Specified Tenant Trigger Period | No | |||||||||
10 | Loan | 31 | CGMRC | Northern Lights Shopping Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period | No | ||||||||
11 | Loan | CGMRC | 1035 Market Street | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.35x, (iii) the occurrence of a Specified Tenant Trigger Period | No | |||||||||
12 | Loan | 32 | CGMRC | 170 Broadway | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period | No | ||||||||
13 | Loan | 13, 33, 34, 35, 36 | CGMRC | Hampton Inn - Albany | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) the occurrence of a Franchise Agreement Trigger Period, (iv) Bankruptcy action of the Manager, (v) the fifth day after which Borrower fails to make any required Seasonality Reserve Monthly Deposit as required in the Loan Agreement | No | ||||||||
14 | Loan | 37 | CGMRC | 132-40 Metropolitan Avenue | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the occurrence of a Specified Tenant Trigger Period, (iv) January 6, 2024 | No | ||||||||
15 | Loan | 13, 38, 39 | GSMC | Hampton Inn & Suites Destin | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) failure to deliver financial statements as required in the Loan Agreement | No | ||||||||
16 | Loan | CGMRC | Ocean Dorado | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.35x, (iii) the occurrence of a Specified Tenant Trigger Period | No | |||||||||
17 | Loan | CGMRC | Century Park West Apartments | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | No | |||||||||
18 | Loan | CCRE | ART Florida & Ohio MF Portfolio I | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x | ||||||||||
18.01 | Property | High Points | No | |||||||||||
18.02 | Property | Daniel Court | No | |||||||||||
18.03 | Property | Blueberry Hill | No | |||||||||||
18.04 | Property | Manchester | No | |||||||||||
18.05 | Property | Hickory Mill | No | |||||||||||
19 | Loan | CCRE | Aria on L | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Bankruptcy action of the Borrower or Guarantor | No | |||||||||
20 | Loan | CCRE | River Drive III | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager, (iv) the occurrence of a Lease Sweep Period | No | |||||||||
21 | Loan | 13 | CGMRC | Clinton Place Apartments | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | No | ||||||||
22 | Loan | 13, 40 | GSMC | Plaza de Santa Fe | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 80% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event | No | ||||||||
23 | Loan | CGMRC | EZ Storage Marina Del Rey | (i) the occurrence of an Event of Default | No | |||||||||
24 | Loan | CGMRC | Cottages at Hefner | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10 | No | |||||||||
25 | Loan | 41 | MC-FiveMile | Bavarian Woods | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x for two consecutive quarters, (iii) the next Business Day following the Anticipated Repayment Date | No | ||||||||
26 | Loan | 42 | SMF I | Crossroads Marketplace | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Marshalls Tenant Trigger Event, (iv) the occurrence of a Petco Tenant Trigger Event | No | ||||||||
27 | Loan | CGMRC | Lowe’s Multi State Portfolio | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) the occurrence of a Specified Tenant Trigger Period | ||||||||||
27.01 | Property | Lowe’s Middletown OH | No | |||||||||||
27.02 | Property | Lowe’s Terre Haute IN | No | |||||||||||
28 | Loan | 13 | CGMRC | Century Lake Apartments | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | No | ||||||||
29 | Loan | 13 | CGMRC | Holiday Inn Express & Suites - New Orleans Airport South | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.35x, (iii) the occurrence of a Franchise Agreement Trigger Period, (iv) the occurrence of a Franchise Renewal Trigger Event, (v) Bankruptcy action of the Manager | No | ||||||||
30 | Loan | 43 | CGMRC | River Drive Apartments | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x | No | ||||||||
31 | Loan | 44, 45 | MC-FiveMile | Ishihama Portfolio | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Debt Yield is less than 7.25%, (iv) the occurrence of a Trigger Lease Event | |||||||||
31.01 | Property | Walgreens Jefferson | No | |||||||||||
31.02 | Property | Town Center Square | No | |||||||||||
31.03 | Property | Sunset Station | No | |||||||||||
31.04 | Property | Arby’s Portfolio - Saginaw, MI | No | |||||||||||
31.05 | Property | Arby’s Portfolio - Port Huron, MI | No | |||||||||||
32 | Loan | MC-FiveMile | Birney Portfolio - Sun Blossom Mountain | (i) the occurrence of an Event of Default | No | |||||||||
33 | Loan | CGMRC | Germantown Plaza | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period | No | |||||||||
34 | Loan | MC-FiveMile | Birney Portfolio - Sun Blossom Gardens & The Westbriar | (i) the occurrence of an Event of Default | ||||||||||
34.01 | Property | Sun Blossom Gardens | No | |||||||||||
34.02 | Property | The Westbriar | No | |||||||||||
35 | Loan | 46 | SMF I | Westridge Self Storage | NAP | No | ||||||||
36 | Loan | 13, 46 | SMF I | Highway 92 Self Storage | NAP | No | ||||||||
37 | Loan | MC-FiveMile | Brays Village Apartments | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Debt Yield is less than 8.25% | No | |||||||||
38 | Loan | CCRE | Copley Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager, (iv) the occurrence of a Lease Trigger Event | No | |||||||||
39 | Loan | MC-FiveMile | GSL Portfolio | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Debt Yield is less than 7.75%, (iv) the occurrence of a Trigger Lease Event | ||||||||||
39.01 | Property | Clinton Drive | No | |||||||||||
39.02 | Property | 1700 South Sam Houston Parkway West | No |
A-62
GSMS 2015‐GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Cash Management Triggers | Ground Lease Y/N | Ground Lease Expiration Date | |||||||
39.03 | Property | 801 Georgia Avenue | No | |||||||||||
40 | Loan | CCRE | New Boston Village Retail | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager, (iv) the occurrence of a Lease Trigger Event, (v) the occurrence of a Wal-Mart Trigger Event | No | |||||||||
41 | Loan | GSMC | Timberhills Shopping Center | (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) failure of Sponsor to maintain net worth and liquidity above the respective thresholds, (v) the occurrence of a Rollover Trigger Event | No | |||||||||
42 | Loan | 47 | GSMC | Crestwood Whitewood Apartments Portfolio | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 90% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement | |||||||||
42.01 | Property | Crestwood Apartments | No | |||||||||||
42.02 | Property | Whitewood Apartments | No | |||||||||||
43 | Loan | CGMRC | Serenity Apartments at Silver Springs | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | No | |||||||||
44 | Loan | GSMC | Traditions at Slate Ridge | (i) the occurrence of an Event of Default, (ii) beginning with the Test Period ending on September 30, 2015 and any Test Period thereafter, Net Operating Income is less than 85% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement | No | |||||||||
45 | Loan | CCRE | Chadwick & Grayson | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Rollover Deposit Trigger | No | |||||||||
46 | Loan | CCRE | Wesleyan Park Plaza | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager, (iv) the occurrence of a Significant Tenant Sweep Period | No | |||||||||
47 | Loan | 48 | CGMRC | Glendora Marketplace | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the occurrence of a Specified Tenant Trigger Period | No | ||||||||
48 | Loan | 49 | GSMC | At Home and Dollar Tree | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 75% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event | No | ||||||||
49 | Loan | CCRE | City Lofts | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager | No | |||||||||
50 | Loan | CCRE | Stony Brook MHP | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager | No | |||||||||
51 | Loan | 50 | CCRE | Diagonal Marketplace | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager, (iv) the occurrence of a Rollover Reserve Sweep Period, (v) the occurrence of a Major Tenant Trigger Event, (vi) the occurrence of a Safeway Cash Trap Period | No | ||||||||
52 | Loan | MC-FiveMile | 6001 Stonewood Drive | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Debt Yield is less than 7.50%, (iv) the occurrence of a Trigger Lease Event | No | |||||||||
53 | Loan | 51 | SMF I | Shops of Walterboro | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Major Tenant Trigger Event | No | ||||||||
54 | Loan | SMF I | Joshua Village Shopping Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Vons Trigger Event | No | |||||||||
55 | Loan | 52 | CCRE | Club Commons II | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Master Lease Cash Trap Period | No | ||||||||
56 | Loan | SMF I | Pocalla Springs Apartments | NAP | No | |||||||||
57 | Loan | CCRE | Alex City Marketplace | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.50x, (iii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager, (iv) the occurrence of a Anchor Tenant Trigger Event | No | |||||||||
58 | Loan | GSMC | Midtown Village | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 85% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event | No | |||||||||
59 | Loan | 53, 54 | CCRE | Butler Square | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.50x, (iii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager, (iv) the occurrence of a Anchor Tenant Trigger Event | No | ||||||||
60 | Loan | SMF I | Lansing East Self Storage | NAP | No | |||||||||
61 | Loan | CCRE | San Clemente Retail | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager, (iv) occupancy is less than 70.0%, (v) the occurrence of a Lease Trigger Event | No | |||||||||
62 | Loan | 55 | SMF I | Vidalia Central Shopping Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) a Major Tenant Trigger Event | No | ||||||||
63 | Loan | SMF I | Orion Self Storage | NAP | No | |||||||||
64 | Loan | GSMC | Southwood Village Shopping Center | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 70% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event | No | |||||||||
65 | Loan | SMF I | Novi Self Storage | NAP | No | |||||||||
66 | Loan | CGMRC | Metrocenter Retail | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period | No | |||||||||
67 | Loan | 13, 56 | GSMC | Hampton Inn Niceville | (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 Franchise Trigger Event | No | ||||||||
68 | Loan | SMF I | Albemarle Square | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the occurrence of a Tenant Trigger Event | No | |||||||||
69 | Loan | SMF I | Clark Street Industrial | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the occurrence of a Major Tenant Event Period | No | |||||||||
70 | Loan | CCRE | Pheasant Run Apartments | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager | No | |||||||||
71 | Loan | 57, 58 | CCRE | Ruschmeyer’s Montauk | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.40x, (iii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager | No | ||||||||
72 | Loan | 59 | CGMRC | Wyndham Hill Apartments | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x | No | ||||||||
73 | Loan | CGMRC | Food Lion - Ocean View | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Specified Tenant Trigger Period | No | |||||||||
74 | Loan | SMF I | Southland Village Shopping Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the occurrence of a Cash Sweep Tenant Trigger Event | No | |||||||||
75 | Loan | SMF I | 306-308 East 149th Street | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x | No | |||||||||
76 | Loan | SMF I | Northside Indy Medical Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | No | |||||||||
77 | Loan | CCRE | North View Manor MHP | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager | No | |||||||||
78 | Loan | CGMRC | Food Lion - Circle Plaza | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Specified Tenant Trigger Period | No | |||||||||
79 | Loan | CGMRC | Glenridge Point Shopping Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | No | |||||||||
80 | Loan | MC-FiveMile | Village Place Apartments | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.75x, (iii) Debt Yield is less than 10.00% | No | |||||||||
81 | Loan | MC-FiveMile | Country Hills Estates | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Debt Yield is less than 7.75% | No | |||||||||
82 | Loan | CGMRC | 4600 Sheridan Street | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period | No | |||||||||
83 | Loan | CGMRC | Roaring Fork Mobile Home Park | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | No | |||||||||
84 | Loan | MC-FiveMile | Kimberly Square | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) Debt Yield is less than 8.00%, (iv) the occurrence of a Trigger Lease Event | No | |||||||||
85 | Loan | SMF I | Ypsilanti Self Storage | NAP | No | |||||||||
86 | Loan | 60 | SMF I | North Lake Tahoe Self Storage | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | No | ||||||||
87 | Loan | GSMC | Walgreens Cary | (i) the occurrence of an Event of Default, (ii) the occurrence of a Walgreen’s Trigger Event, (iii) failure to deliver financial statements as required in the Loan Agreement | Yes | 6/30/2029 | ||||||||
88 | Loan | SMF I | Lansing West Self Storage | NAP | No | |||||||||
89 | Loan | 61 | CGMRC | Forest Avenue Apartments | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x | No |
A-63
GSMS 2015‐GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Annual Ground Lease Payment ($) | Cut-off Date B Note Balance ($) | B Note Interest Rate | Cut-off Date Mezzanine Debt Balance ($) | Mezzanine Debt Interest Rate | Terrorism Insurance Required | Control Number | |||||||||||
1 | Loan | 8, 9, 10, 11, 12 | GSMC | Dallas Market Center | Yes | 1 | ||||||||||||||||
2 | Loan | 13, 14, 15 | GSMC | Selig Office Portfolio | Yes | 2 | ||||||||||||||||
2.01 | Property | 16 | 1000 Second Avenue | Yes | 2.01 | |||||||||||||||||
2.02 | Property | 17, 13 | 2901 Third Avenue | Yes | 2.02 | |||||||||||||||||
2.03 | Property | 3101 Western Avenue | Yes | 2.03 | ||||||||||||||||||
2.04 | Property | 18 | 300 Elliott Avenue West | Yes | 2.04 | |||||||||||||||||
2.05 | Property | 19, 13 | 3131 Elliott Avenue | Yes | 2.05 | |||||||||||||||||
2.06 | Property | 13 | 2615 Fourth Avenue | Yes | 2.06 | |||||||||||||||||
2.07 | Property | 190 Queen Anne Avenue North | Yes | 2.07 | ||||||||||||||||||
2.08 | Property | 20, 13 | 200 First Avenue West | Yes | 2.08 | |||||||||||||||||
2.09 | Property | 18 West Mercer Street | Yes | 2.09 | ||||||||||||||||||
3 | Loan | 13 | GSMC | Worthington Renaissance Fort Worth | 40,400 | Yes | 3 | |||||||||||||||
4 | Loan | 21, 22, 23, 24 | CGMRC | Courtyard by Marriott Portfolio | 355,000,000 | 3.69000% | Yes | 4 | ||||||||||||||
4.01 | Property | Courtyard Larkspur Landing Marin County | Yes | 4.01 | ||||||||||||||||||
4.02 | Property | Courtyard San Mateo Foster City | Yes | 4.02 | ||||||||||||||||||
4.03 | Property | Courtyard San Jose Cupertino | Greater of minimum rental payable (increases every five years by 75% of CPI) or 6% of Annual Gross Sales | Yes | 4.03 | |||||||||||||||||
4.04 | Property | Courtyard Boulder | Yes | 4.04 | ||||||||||||||||||
4.05 | Property | Courtyard Los Angeles Hacienda Heights | Yes | 4.05 | ||||||||||||||||||
4.06 | Property | Courtyard Seattle South Center | Yes | 4.06 | ||||||||||||||||||
4.07 | Property | Courtyard Rye | Yes | 4.07 | ||||||||||||||||||
4.08 | Property | Courtyard Nashville Airport | Yes | 4.08 | ||||||||||||||||||
4.09 | Property | Courtyard Los Angeles Torrance Palos Verdes | Yes | 4.09 | ||||||||||||||||||
4.10 | Property | Courtyard St. Louis Creve Coeur | Yes | 4.10 | ||||||||||||||||||
4.11 | Property | Courtyard Portland Beaverton | Yes | 4.11 | ||||||||||||||||||
4.12 | Property | Courtyard Palm Springs | Yes | 4.12 | ||||||||||||||||||
4.13 | Property | Courtyard Charlotte South Park | The greater of (i) $352,051 or (ii) an amount equal to 6% of Annual Gross Sales | Yes | 4.13 | |||||||||||||||||
4.14 | Property | Courtyard Norwalk | Greater of prevailing rate (adjusted every five years) increased by 15% or prevailing rate increased by 60% of CPI increase since opening date | Yes | 4.14 | |||||||||||||||||
4.15 | Property | Courtyard Detroit Metro Airport | Yes | 4.15 | ||||||||||||||||||
4.16 | Property | Courtyard Chicago Waukegan Gurnee | Yes | 4.16 | ||||||||||||||||||
4.17 | Property | �� | Courtyard Atlanta Perimeter Center | Yes | 4.17 | |||||||||||||||||
4.18 | Property | Courtyard Denver Tech Center | Yes | 4.18 | ||||||||||||||||||
4.19 | Property | Courtyard Ft. Lauderdale Plantation | Yes | 4.19 | ||||||||||||||||||
4.20 | Property | Courtyard Lincroft Red Bank | Yes | 4.20 | ||||||||||||||||||
4.21 | Property | Courtyard Chicago Highland Park | Yes | 4.21 | ||||||||||||||||||
4.22 | Property | Courtyard Raleigh Cary | Yes | 4.22 | ||||||||||||||||||
4.23 | Property | Courtyard Charlottesville North | Yes | 4.23 | ||||||||||||||||||
4.24 | Property | Courtyard Detroit Livonia | Yes | 4.24 | ||||||||||||||||||
4.25 | Property | Courtyard Birmingham Homewood | Yes | 4.25 | ||||||||||||||||||
4.26 | Property | Courtyard West Palm Beach | Yes | 4.26 | ||||||||||||||||||
4.27 | Property | Courtyard New Haven Wallingford | Yes | 4.27 | ||||||||||||||||||
4.28 | Property | Courtyard Chicago Oakbrook Terrace | Yes | 4.28 | ||||||||||||||||||
4.29 | Property | Courtyard Kansas City Overland Park Metcalf | Yes | 4.29 | ||||||||||||||||||
4.30 | Property | Courtyard Boston Andover | Yes | 4.30 | ||||||||||||||||||
4.31 | Property | Courtyard Minneapolis St Paul Airport | Yes | 4.31 | ||||||||||||||||||
4.32 | Property | Courtyard Dallas Plano Parkway | Yes | 4.32 | ||||||||||||||||||
4.33 | Property | Courtyard Bakersfield | Yes | 4.33 | ||||||||||||||||||
4.34 | Property | Courtyard Denver Stapleton | Yes | 4.34 | ||||||||||||||||||
4.35 | Property | Courtyard Rockford | Yes | 4.35 | ||||||||||||||||||
4.36 | Property | Courtyard Greenville Haywood Mall | �� | Yes | 4.36 | |||||||||||||||||
4.37 | Property | Courtyard Chicago Lincolnshire | Yes | 4.37 | ||||||||||||||||||
4.38 | Property | Courtyard Indianapolis Castleton | Yes | 4.38 | ||||||||||||||||||
4.39 | Property | Courtyard St. Louis Westport Plaza | Yes | 4.39 | ||||||||||||||||||
4.40 | Property | Courtyard San Antonio Downtown Market Square | Yes | 4.40 | ||||||||||||||||||
4.41 | Property | Courtyard Silver Spring North | Yes | 4.41 | ||||||||||||||||||
4.42 | Property | Courtyard Lexington North | Yes | 4.42 | ||||||||||||||||||
4.43 | Property | Courtyard Tampa Westshore | 21,272 | Yes | 4.43 | |||||||||||||||||
4.44 | Property | Courtyard Chicago Deerfield | Yes | 4.44 | ||||||||||||||||||
4.45 | Property | Courtyard St. Petersburg Clearwater | Yes | 4.45 | ||||||||||||||||||
4.46 | Property | Courtyard Toledo Airport Holland | Yes | 4.46 | ||||||||||||||||||
4.47 | Property | Courtyard Phoenix Mesa | Yes | 4.47 | ||||||||||||||||||
4.48 | Property | Courtyard Atlanta Airport South | Yes | 4.48 | ||||||||||||||||||
4.49 | Property | Courtyard Oklahoma City Airport | Yes | 4.49 | ||||||||||||||||||
4.50 | Property | Courtyard Memphis Airport | Yes | 4.50 | ||||||||||||||||||
4.51 | Property | Courtyard Annapolis | Yes | 4.51 | ||||||||||||||||||
4.52 | Property | Courtyard Manassas | Yes | 4.52 | ||||||||||||||||||
4.53 | Property | Courtyard Little Rock | Yes | 4.53 | ||||||||||||||||||
4.54 | Property | Courtyard Ft. Myers | Yes | 4.54 | ||||||||||||||||||
4.55 | Property | Courtyard Atlanta Gwinnett Mall | Yes | 4.55 | ||||||||||||||||||
4.56 | Property | Courtyard Chicago Arlington Heights South | Yes | 4.56 | ||||||||||||||||||
4.57 | Property | Courtyard Dallas Richardson at Spring Valley | Yes | 4.57 | ||||||||||||||||||
4.58 | Property | Courtyard Huntsville | Yes | 4.58 | ||||||||||||||||||
4.59 | Property | Courtyard Birmingham Hoover | Yes | 4.59 | ||||||||||||||||||
4.60 | Property | Courtyard Phoenix North Metrocenter | Yes | 4.60 | ||||||||||||||||||
4.61 | Property | Courtyard Tucson Airport | Yes | 4.61 | ||||||||||||||||||
4.62 | Property | Courtyard Dayton South Mall | Yes | 4.62 |
A-64
GSMS 2015‐GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Annual Ground Lease Payment ($) | Cut-off Date B Note Balance ($) | B Note Interest Rate | Cut-off Date Mezzanine Debt Balance ($) | Mezzanine Debt Interest Rate | Terrorism Insurance Required | Control Number | |||||||||||
4.63 | Property | Courtyard Philadelphia Devon | Greater of $240,000 or 4.25% of gross revenue. For extension periods, 80% of average annual rent paid during previous five years. | Yes | 4.63 | |||||||||||||||||
4.64 | Property | Courtyard Fresno | Greater of 3.0% increase over previous year’s minimum rent or 6.0% of Annual Gross Sales | Yes | 4.64 | |||||||||||||||||
4.65 | Property | Courtyard Poughkeepsie | Greater of $110,000 or 3.5% of Annual Gross Sales | Yes | 4.65 | |||||||||||||||||
5 | Loan | 25, 26, 27 | CGMRC | Bank of America Plaza | Yes | 5 | ||||||||||||||||
6 | Loan | 13 | GSMC | Bakery Living | Yes | 6 | ||||||||||||||||
7 | Loan | 28 | MC-FiveMile | Midwest Multifamily Portfolio | Yes | 7 | ||||||||||||||||
7.01 | Property | Sunnydale Estates | Yes | 7.01 | ||||||||||||||||||
7.02 | Property | Georgetown Village | Yes | 7.02 | ||||||||||||||||||
7.03 | Property | Hunters Ridge | Yes | 7.03 | ||||||||||||||||||
7.04 | Property | Miracle Manor | Yes | 7.04 | ||||||||||||||||||
7.05 | Property | Abbey Run | Yes | 7.05 | ||||||||||||||||||
8 | Loan | 13, 29, 30 | SMF I | Hilton Scotts Valley | Yes | 8 | ||||||||||||||||
9 | Loan | CGMRC | 311 California Street | Yes | 9 | |||||||||||||||||
10 | Loan | 31 | CGMRC | Northern Lights Shopping Center | Yes | 10 | ||||||||||||||||
11 | Loan | CGMRC | 1035 Market Street | Yes | 11 | |||||||||||||||||
12 | Loan | 32 | CGMRC | 170 Broadway | Yes | 12 | ||||||||||||||||
13 | Loan | 13, 33, 34, 35, 36 | CGMRC | Hampton Inn - Albany | Yes | 13 | ||||||||||||||||
14 | Loan | 37 | CGMRC | 132-40 Metropolitan Avenue | Yes | 14 | ||||||||||||||||
15 | Loan | 13, 38, 39 | GSMC | Hampton Inn & Suites Destin | Yes | 15 | ||||||||||||||||
16 | Loan | CGMRC | Ocean Dorado | Yes | 16 | |||||||||||||||||
17 | Loan | CGMRC | Century Park West Apartments | Yes | 17 | |||||||||||||||||
18 | Loan | CCRE | ART Florida & Ohio MF Portfolio I | Yes | 18 | |||||||||||||||||
18.01 | Property | High Points | Yes | 18.01 | ||||||||||||||||||
18.02 | Property | Daniel Court | Yes | 18.02 | ||||||||||||||||||
18.03 | Property | Blueberry Hill | Yes | 18.03 | ||||||||||||||||||
18.04 | Property | Manchester | Yes | 18.04 | ||||||||||||||||||
18.05 | Property | Hickory Mill | Yes | 18.05 | ||||||||||||||||||
19 | Loan | CCRE | Aria on L | Yes | 19 | |||||||||||||||||
20 | Loan | CCRE | River Drive III | Yes | 20 | |||||||||||||||||
21 | Loan | 13 | CGMRC | Clinton Place Apartments | Yes | 21 | ||||||||||||||||
22 | Loan | 13, 40 | GSMC | Plaza de Santa Fe | Yes | 22 | ||||||||||||||||
23 | Loan | CGMRC | EZ Storage Marina Del Rey | Yes | 23 | |||||||||||||||||
24 | Loan | CGMRC | Cottages at Hefner | Yes | 24 | |||||||||||||||||
25 | Loan | 41 | MC-FiveMile | Bavarian Woods | Yes | 25 | ||||||||||||||||
26 | Loan | 42 | SMF I | Crossroads Marketplace | Yes | 26 | ||||||||||||||||
27 | Loan | CGMRC | Lowe’s Multi State Portfolio | Yes | 27 | |||||||||||||||||
27.01 | Property | Lowe’s Middletown OH | Yes | 27.01 | ||||||||||||||||||
27.02 | Property | Lowe’s Terre Haute IN | Yes | 27.02 | ||||||||||||||||||
28 | Loan | 13 | CGMRC | Century Lake Apartments | Yes | 28 | ||||||||||||||||
29 | Loan | 13 | CGMRC | Holiday Inn Express & Suites - New Orleans Airport South | Yes | 29 | ||||||||||||||||
30 | Loan | 43 | CGMRC | River Drive Apartments | Yes | 30 | ||||||||||||||||
31 | Loan | 44, 45 | MC-FiveMile | Ishihama Portfolio | Yes | 31 | ||||||||||||||||
31.01 | Property | Walgreens Jefferson | Yes | 31.01 | ||||||||||||||||||
31.02 | Property | Town Center Square | Yes | 31.02 | ||||||||||||||||||
31.03 | Property | Sunset Station | Yes | 31.03 | ||||||||||||||||||
31.04 | Property | Arby’s Portfolio - Saginaw, MI | Yes | 31.04 | ||||||||||||||||||
31.05 | Property | Arby’s Portfolio - Port Huron, MI | Yes | 31.05 | ||||||||||||||||||
32 | Loan | MC-FiveMile | Birney Portfolio - Sun Blossom Mountain | Yes | 32 | |||||||||||||||||
33 | Loan | CGMRC | Germantown Plaza | Yes | 33 | |||||||||||||||||
34 | Loan | MC-FiveMile | Birney Portfolio - Sun Blossom Gardens & The Westbriar | Yes | 34 | |||||||||||||||||
34.01 | Property | Sun Blossom Gardens | Yes | 34.01 | ||||||||||||||||||
34.02 | Property | The Westbriar | Yes | 34.02 | ||||||||||||||||||
35 | Loan | 46 | SMF I | Westridge Self Storage | Yes | 35 | ||||||||||||||||
36 | Loan | 13, 46 | SMF I | Highway 92 Self Storage | Yes | 36 | ||||||||||||||||
37 | Loan | MC-FiveMile | Brays Village Apartments | Yes | 37 | |||||||||||||||||
38 | Loan | CCRE | Copley Center | Yes | 38 | |||||||||||||||||
39 | Loan | MC-FiveMile | GSL Portfolio | Yes | 39 | |||||||||||||||||
39.01 | Property | Clinton Drive | Yes | 39.01 | ||||||||||||||||||
39.02 | Property | 1700 South Sam Houston Parkway West | Yes | 39.02 |
A-65
GSMS 2015‐GC30 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Annual Ground Lease Payment ($) | Cut-off Date B Note Balance ($) | B Note Interest Rate | Cut-off Date Mezzanine Debt Balance ($) | Mezzanine Debt Interest Rate | Terrorism Insurance Required | Control Number | |||||||||||
39.03 | Property | 801 Georgia Avenue | Yes | 39.03 | ||||||||||||||||||
40 | Loan | CCRE | New Boston Village Retail | Yes | 40 | |||||||||||||||||
41 | Loan | GSMC | Timberhills Shopping Center | Yes | 41 | |||||||||||||||||
42 | Loan | 47 | GSMC | Crestwood Whitewood Apartments Portfolio | Yes | 42 | ||||||||||||||||
42.01 | Property | Crestwood Apartments | Yes | 42.01 | ||||||||||||||||||
42.02 | Property | Whitewood Apartments | Yes | 42.02 | ||||||||||||||||||
43 | Loan | CGMRC | Serenity Apartments at Silver Springs | Yes | 43 | |||||||||||||||||
44 | Loan | GSMC | Traditions at Slate Ridge | Yes | 44 | |||||||||||||||||
45 | Loan | CCRE | Chadwick & Grayson | Yes | 45 | |||||||||||||||||
46 | Loan | CCRE | Wesleyan Park Plaza | Yes | 46 | |||||||||||||||||
47 | Loan | 48 | CGMRC | Glendora Marketplace | Yes | 47 | ||||||||||||||||
48 | Loan | 49 | GSMC | At Home and Dollar Tree | Yes | 48 | ||||||||||||||||
49 | Loan | CCRE | City Lofts | Yes | 49 | |||||||||||||||||
50 | Loan | CCRE | Stony Brook MHP | Yes | 50 | |||||||||||||||||
51 | Loan | 50 | CCRE | Diagonal Marketplace | Yes | 51 | ||||||||||||||||
52 | Loan | MC-FiveMile | 6001 Stonewood Drive | Yes | 52 | |||||||||||||||||
53 | Loan | 51 | SMF I | Shops of Walterboro | Yes | 53 | ||||||||||||||||
54 | Loan | SMF I | Joshua Village Shopping Center | Yes | 54 | |||||||||||||||||
55 | Loan | 52 | CCRE | Club Commons II | Yes | 55 | ||||||||||||||||
56 | Loan | SMF I | Pocalla Springs Apartments | Yes | 56 | |||||||||||||||||
57 | Loan | CCRE | Alex City Marketplace | Yes | 57 | |||||||||||||||||
58 | Loan | GSMC | Midtown Village | Yes | 58 | |||||||||||||||||
59 | Loan | 53, 54 | CCRE | Butler Square | Yes | 59 | ||||||||||||||||
60 | Loan | SMF I | Lansing East Self Storage | Yes | 60 | |||||||||||||||||
61 | Loan | CCRE | San Clemente Retail | Yes | 61 | |||||||||||||||||
62 | Loan | 55 | SMF I | Vidalia Central Shopping Center | Yes | 62 | ||||||||||||||||
63 | Loan | SMF I | Orion Self Storage | Yes | 63 | |||||||||||||||||
64 | Loan | GSMC | Southwood Village Shopping Center | Yes | 64 | |||||||||||||||||
65 | Loan | SMF I | Novi Self Storage | Yes | 65 | |||||||||||||||||
66 | Loan | CGMRC | Metrocenter Retail | Yes | 66 | |||||||||||||||||
67 | Loan | 13, 56 | GSMC | Hampton Inn Niceville | Yes | 67 | ||||||||||||||||
68 | Loan | SMF I | Albemarle Square | Yes | 68 | |||||||||||||||||
69 | Loan | SMF I | Clark Street Industrial | Yes | 69 | |||||||||||||||||
70 | Loan | CCRE | Pheasant Run Apartments | Yes | 70 | |||||||||||||||||
71 | Loan | 57, 58 | CCRE | Ruschmeyer’s Montauk | Yes | 71 | ||||||||||||||||
72 | Loan | 59 | CGMRC | Wyndham Hill Apartments | Yes | 72 | ||||||||||||||||
73 | Loan | CGMRC | Food Lion - Ocean View | Yes | 73 | |||||||||||||||||
74 | Loan | SMF I | Southland Village Shopping Center | Yes | 74 | |||||||||||||||||
75 | Loan | SMF I | 306-308 East 149th Street | Yes | 75 | |||||||||||||||||
76 | Loan | SMF I | Northside Indy Medical Center | Yes | 76 | |||||||||||||||||
77 | Loan | CCRE | North View Manor MHP | Yes | 77 | |||||||||||||||||
78 | Loan | CGMRC | Food Lion - Circle Plaza | Yes | 78 | |||||||||||||||||
79 | Loan | CGMRC | Glenridge Point Shopping Center | Yes | 79 | |||||||||||||||||
80 | Loan | MC-FiveMile | Village Place Apartments | Yes | 80 | |||||||||||||||||
81 | Loan | MC-FiveMile | Country Hills Estates | Yes | 81 | |||||||||||||||||
82 | Loan | CGMRC | 4600 Sheridan Street | Yes | 82 | |||||||||||||||||
83 | Loan | CGMRC | Roaring Fork Mobile Home Park | Yes | 83 | |||||||||||||||||
84 | Loan | MC-FiveMile | Kimberly Square | Yes | 84 | |||||||||||||||||
85 | Loan | SMF I | Ypsilanti Self Storage | Yes | 85 | |||||||||||||||||
86 | Loan | 60 | SMF I | North Lake Tahoe Self Storage | Yes | 86 | ||||||||||||||||
87 | Loan | GSMC | Walgreens Cary | 100,000 | Yes | 87 | ||||||||||||||||
88 | Loan | SMF I | Lansing West Self Storage | Yes | 88 | |||||||||||||||||
89 | Loan | 61 | CGMRC | Forest Avenue Apartments | Yes | 89 |
A-66
(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 Mortgaged Property Royalty License Fee Rate applicable to each Mortgage Loan. |
(2) | The monthly debt service shown for Mortgage Loans with a partial interest-only period reflects the amount payable after the expiration of the interest-only period. |
(3) | The open period is inclusive of the Maturity Date or Anticipated Repayment Date. |
(4) | Underwritten NCF DSCR is calculated based on amortizing debt service payments (except for interest-only loans). |
(5) | Occupancy reflects tenants that have signed leases, but are not yet in occupancy or may not be paying rent. |
(6) | The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the lease. |
(7) | If the purpose of the Mortgage Loan was to finance an acquisition of the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash investment by one or more of the equity owners in the borrower in connection with such acquisition. If the purpose of the Mortgage Loan was to refinance the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash contributed to the borrower by one or more of the equity owners at the time the Mortgage Loan was originated. |
(8) | The Cut-off Date Balance of $130,000,000 represents the note A-1 of a $259,000,000 whole loan evidenced by two pari passu notes. The companion loan has a principal balance of $129,000,000 as of the Cut-off Date and is expected to be contributed to one or more future securitizations. Cut-off Date LTV Ratio, LTV Ratio at Maturity/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 $259,000,000. |
(9) | The lockout period will be at least 24 payment dates beginning with and including the first payment date of June 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-GC30 securitization closing date in May 2015. The actual lockout period may be longer. |
(10) | Occupancy is based on permanent showroom space and 82,630 SF of administrative office space (utilized by property management) and excludes the 377,000 SF of temporary show space. |
(11) | For tenants with multiple lease expirations, the expiration date associated with the largest square footage is shown. |
(12) | Historical cash flows reflect a February fiscal year-end. |
(13) | The 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. |
(14) | The Cut-off Date Balance of $123,000,000 represents note A-2 of a $345,000,000 whole loan evidenced by three pari passu notes. Note A-1, with a Cut-off Date Balance of $125,000,000 was contributed to CGCMT 2015-GC29. One remaining companion loan with a Cut-off Date Balance of $97,000,000 that is held outside the issuing entity and is expected to be contributed to a future securitization. Cut-off Date LTV Ratio, LTV Ratio at Maturity/ARD, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate cut-off date principal balance of $345,000,000. |
(15) | The lockout period will be at least 25 payment dates beginning with and including the first payment date of May 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-GC30 securitization closing date in May 2015. The actual lockout period may be longer. |
(16) | The Largest Tenant, DDB Seattle, currently subleases 51,179 SF of its space to ThePlatform through its lease expiration on March 31, 2018. ThePlatform has executed a lease on floors 9, 10 and 11 that commences on April 1, 2018 and expires on March 31, 2023. |
(17) | The Largest Tenant, Washington State Ferries, signed a 5-year lease extension on March 11, 2015 for 86,510 SF of its space, will vacate the remaining 37,864 SF in August 2015 and will continue to pay rent on the full 124,374 SF through August 2015. |
(18) | The Largest Tenant, Holland America, is expected to vacate all of its space at the end of its lease term in December 2016. Holland America has the right to contract its space by up to 10% per year on a noncumulative basis. However the premises may not be reduced below 71,300 SF. |
(19) | The Largest Tenant, Emeritus Corporation, currently subleases 7,969 SF of its space to TCS & Starquest Expeditions, Inc. and 26,386 SF of its space to Hart-Crowser. |
(20) | Occupancy includes 7,826 SF for the Largest Tenant, CKCA2 Inc. (Cosmo Kids), and 6,816 SF for the Second Largest Tenant, Koru Careers, Inc., which have executed leases and are expected to take occupancy on June 1, 2015. We cannot assure you that these tenants will take occupancy or begin paying rent as expected or at all. |
(21) | The Cut-off Date Balance of $84,450,000 represent the Note A-2C of a $670,000,000 million whole loan evidenced by four pari passu notes with both an aggregate original principal balance and aggregate Cut-off Date Balance of $315,000,000 million and one subordinate note with both an original principal balance and a Cut-off Date Balance of $355,000,000. The note A-1, which has an outstanding principal balance as of Cut-off Date of $33,500,000 and the note A-2A, which has an outstanding principal balance as of Cut-off Date of $100,000,000, are held outside of the Issuing Entity and have been contributed to the COMM 2015-CCRE23 transaction. The note A-2B, which has an outstanding principal balance as of Cut-off Date of $97,050,000, is currently held by German American Capital Corporation and is expected to be contributed to a future securitization transaction. The Courtyard by Marriott Portfolio Junior Loan, which is evidenced by the Note B with an outstanding principal balance as of Cut-off Date of $355,000,000, has been contributed to the COMM 2015-CCRE23 transaction. The Cut-off Date LTV Ratio, LTV Ratio at Maturity/ARD, Underwritten NOI DSCR, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $315,000,000. |
A-67
(22) | The lockout period will be at least 25 payments beginning with and including the first payment date of May 6, 2015. Defeasance of the full $670,000,000 Courtyard by Marriott Portfolio Whole Loan (other than the non-pooled Note A-1 which permits prepayment in connection with a property release after a 13 month lockout period from loan closing) is permitted after the date that is earlier to occur of (i) two years after the closing date of the securitization that includes the last pari passu companion loan and (ii) March 31, 2018. For the purposes of this free writing prospectus, the assumed lockout period of 25 months is based on the expected GSMS 2015-GC30 securitization closing date in May 2015. The actual lockout period may be longer. |
(23) | The 2014 Expenses, Most Recent Expenses, and Underwritten Expenses for the Courtyard by Marriot Portfolio Mortgage Loan are inclusive of an incentive management fee of $961,267, $1,416,328 and $1,416,328 respectively, which are calculated on a portfolio basis only. The sum of 2014 Expenses, Most Recent Expenses and Underwritten Expenses of each of the properties on an individual basis are $205,780,633, $207,858,621 and $208,803,389, respectively. |
(24) | The Cut-off Date LTV Ratio, LTV Ratio at Maturity/ARD and Appraised Value are based on the Portfolio “As is” Value of $1,116,000,000 which reflects a premium attributed to the aggregate value of the Courtyard by Marriott Portfolio Mortgage Loan as a whole. The sum of the value of each of the properties on an individual basis is $1,041,000,000. |
(25) | The Ongoing Replacement Reserve will decrease to $24,742 from June 6, 2018 through June 6, 2021. The Ongoing Replacement Reserve will then decrease again to $18,556 beginning on (and including) the monthly payment date on June 6, 2021 and continuing until the mortgage loan’s maturity date. |
(26) | The Ongoing TI/LC Reserve will increase from $25,000 to $90,000 beginning on the monthly payment date on June 6, 2020 and continuing until the mortgage loan’s maturity date. |
(27) | Provided no Trigger Period exists, the TI/LC Reserve Cap will be reduced to $1,000,000 upon the earlier to occur of February 1, 2023 or the date where all leasing reserve cap reduction conditions have been satisfied. |
(28) | The Mortgage Loan is structured with an Anticipated Repayment Date of April 6, 2025 with an implied extension option of up to 20 years, where interest will accrue at a rate equal to the greater of (i) 4.00000% per annum above the Initial interest rate and (ii) 6.00000% per annum above the then-current United States Dollar swap spread. |
(29) | On each monthly due date up to and including the due date in March 2017, the borrower is required to fund the FF&E reserve in an amount equal to one-twelfth of 2% of annual gross revenue, initially equal to $16,599. On each monthly due date beginning in April 2017, the borrower is required to fund the FF&E reserve in an amount equal to one-twelfth of 4% of annual gross revenue. |
(30) | On each due date occurring in the months of May, June, July and August of each year, the borrower is required to deposit an amount equal to $75,000 into the seasonality reserve, which can be used to cover debt service payments on the due dates in November, December and January of each year, so long as the funds therein are below the cap of $300,000. The seasonality reserve will be terminated and the balance released to the borrower if the Hilton Scotts Valley Mortgaged Property has generated cash flows sufficient to maintain a debt service coverage ratio (based on the trailing 12 calendar months and as determined by lender) of at least 1.00x for every calendar month for two consecutive calendar years. |
(31) | The Ongoing Replacement Reserve of $8,823 will be funded from the Origination Date through and including the Due Date occurring in December 2021. Thereafter, the Ongoing Replacement Reserve is required to be $4,276 per month, capped at an amount equal to 24 times the then current replacement reserve monthly deposit (which is currently $211,749) and replenished as used. |
(32) | The Cut-off Date Balance of $20,000,000 represents the note A-2 of a $70,000,000 whole loan evidenced by two pari passu notes. The companion loan has a principal balance of $50,000,000 as of the Cut-off Date, is held outside the issuing entity and was contributed to the CGCMT 2015-GC29 securitization transaction. Cut-off Date LTV Ratio, LTV Ratio at Maturity/ARD, Underwritten NOI DSCR, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $70,000,000. |
(33) | The Cut-off Date LTV Ratio is calculated based on the appraisal’s “as-is” appraised value of $25,100,000 plus the amount of PIP required at the property under the Franchise Agreement ($2,204,027), which was reserved for at origination. The Cut-off Date LTV Ratio calculated utilizing solely the “as-is” Appraised Value ($25,100,000) is 76.5%. |
(34) | The Ongoing Replacement Reserve shall be $20,335 from the first monthly payment date through and including the monthly payment date in December 2015 and thereafter adjusted and determined by lender annually on the Monthly Payment Date beginning in January 2016 and on the monthly payment date occurring in each subsequent January for the remainder of the loan term. |
(35) | Provided no Trigger Period is continuing, Replacement Reserve’s are capped at $250,000 prior to June 6, 2018. Beginning on June 6, 2018 and continuing for the remainder of the loan term, there will be no cap on the Replacement Reserves. |
(36) | On August 6, 2015 the borrower is required to deposit $60,500 into the Seasonality Reserve account. Beginning on August 6, 2016 and continuing for each monthly payment date in August for the remainder of the loan, the borrower is required to deposit 110% the greater of (i) the approved budgeted amounts necessary to pay debt service, fund deposits for all reserve accounts and pay operating and approved extraordinary expenses for the upcoming November, December and January and (ii) the actual amount of costs incurred to pay debt service, fund deposits for all reserve accounts and pay operating and approved extraordinary expenses for the prior November, December and January based on the T-12 operating statements. |
(37) | From and after the due date in June 2017, an Ongoing TI/LC Reserve of $3,006 will be collected. |
(38) | The Mortgaged Property closed in August 2012 and re-opened in mid-January 2014 after undergoing a complete renovation and re-branding from a Hampton Inn. 2014 represents actual results for the 12-month period from January 2014 through December 2014, which includes one partial month of operation (January 2014). |
A-68
(39) | The Ongoing Replacement Reserve will be an FF&E reserve in an amount equal to (i) approximately $8,877 during May 2015 through April 2016; (ii) during May 2016 through April 2017, the greater of (a) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E or (b) one-twelfth of 2% of the operating income of the property for the previous 12-month period as determined annually on the last day of April; (iii) during May 2017 through April 2019, the greater of (a) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E or (b) one-twelfth of 3% of the operating income of the property for the previous 12-month period as determined annually on the last day of April; and (iv) thereafter, the greater of (a) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E or (b) one-twelfth of 4% of the operating income of the property for the previous 12-month period as determined annually on the last day of April. |
(40) | Other Uses is comprised of a lease termination fee paid directly to the Stumps tenant at loan origination. |
(41) | The Mortgage Loan is structured with an Anticipated Repayment Date of April 6, 2025 with an implied extension option of up to 20 years, where interest will accrue at a rate equal to the greater of (i) 4.00000% per annum above the Initial interest rate and (ii) 6.00000% per annum above the then-current United States Dollar swap spread. |
(42) | The Borrower is required to deposit $20,833 monthly into the TI/LC reserve up to and including the payment date occurring in May 2017. Commencing on the payment date occurring in June 2017, the Borrower will be required to deposit $5,258 monthly for the remainder of the term of the Crossroads Marketplace Mortgage Loan. |
(43) | Upon receipt of evidence of completion of the roof repairs noted in the PCA report, Replacement Reserves are subject to a cap equal to $152,350. |
(44) | The 2014 figures represent full-year 2014 figures for Sunset Station, Arby’s Saginaw, Arby’s Port Huron, and Walgreens, but the annualized trailing 9-months ending September 30, 2014 for the Town Center Square. |
(45) | The Insurance Escrow is applicable to all insurance premiums for the Town Center Square and Sunset Station Mortgaged Properties, but only for liability premiums for the Arby’s Portfolio – Saginaw, MI, Arby’s Portfolio – Port Huron, MI, and Walgreens Mortgaged Properties. |
(46) | With respect to the Westridge Self Storage and Highway 92 Self Storage 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. |
(47) | Allocated Cut-off Date Loan Amounts for this Mortgage Loan are based on the percentage of Appraised Value attributable to each Mortgaged Property relative to the total Appraised Value for all of the Mortgaged Properties in the portfolio securing this Mortgage Loan. The terms of the related Mortgage Loan documents do not permit the release of any portion of the collateral securing the related Mortgage Loan. Accordingly, these allocated loan amounts are not relevant in that regard. |
(48) | The DSCR Trigger for a cash flow sweep increases from 1.10x to 1.20x after the first 24 months of the loan term. |
(49) | Ongoing TI/LC Reserves are (i) for the Due Dates occurring in June 2015 through May 2017, $3,616.67, and (ii) for each subsequent Due Date, $5,683.33. |
(50) | Within 120 days of the funding of the Mortgage Loan, the Borrower is required to deposit $50,000 into the TI/LC reserve account. |
(51) | The Borrower is required to deposit $4,444 monthly into a joint TI/LC/CapEx reserve up to and including the payment date occurring in May 2018. Commencing on the payment date occurring in June 2018, the Borrower will be required to deposit $2,222 monthly for the remainder of the term of the Shops of Walterboro Mortgage Loan. |
(52) | A full year Occupancy was used for the Mortgaged Property due to the seasonal nature of the Mortgaged Property. |
(53) | The Ongoing Replacement Reserve monthly deposit will go from $3,776.67 to $755.34 after the 24th payment date of the loan. |
(54) | The TI/LC Caps can be waived among certain conditions including, but not limited to Event of Default, occupancy, debt yield and debt service coverage ratio falling below certain levels as defined in the loan agreement. |
(55) | The Borrower is required to deposit $3,007 monthly into a joint TI/LC/CapEx reserve up to and including the payment date occurring in April 2018. Commencing on the payment date occurring in May 2018, the Borrower will be required to deposit $1,879 monthly for the remainder of the term of the Vidalia Central Shopping Center Mortgage Loan. |
(56) | The Ongoing Replacement Reserve will be an FF&E reserve in an amount equal to (i) $6,630.38 for the Payment Dates occurring in May 2015 through April 2016 and (ii) thereafter the greater of (a) the monthly amount required to be reserved pursuant to the Franchise Agreement for the replacement of FF&E or (b) one-twelfth (1/12th) of 4% of the Operating Income of the Property for the previous twelve (12) month period as determined on the anniversary of the last day of the calendar month in which the Closing Date occurs. |
(57) | The Borrower has the one time right after 13 payments and before the open payment date to payoff the Mortgage Loan in full using yield maintenance instead of defeasing the debt. |
(58) | A seasonality reserve of $40,000 will be deposited in July and for each August and September, a deposit of 1.10 multiplied by (i) the sum of the monthly debt service for that given month and all reserve funds for that given month less $40,000 and dividing that total by two. The reserve can be used to cover any debt service or reserve shortfalls from October to June. |
(59) | Upon receipt of evidence of completion of the roof repairs noted in the PCA report, Replacement Reserves are subject to a cap equal to $39,600. |
(60) | The seller of the Mortgaged Property did not provide 2012 expenses and so 2013 expenses were used to estimate 2012 NOI and 2012 NCF. |
(61) | Upon receipt of evidence of completion of the roof repairs noted in the PCA report, Replacement Reserves are subject to a cap equal to $18,720. |
A-69