EXHIBIT 99.1
GCCFC 2005-GG5
Class: A4B
--------------------------------------------------------------------------------------------------------------
CDR 0.00% 3.00% 3.00% 4.00%
--------------------------------------------------------------------------------------------------------------
CPR 0% 5% 5% 5%
--------------------------------------------------------------------------------------------------------------
CPY 0% 100% 100% 100%
--------------------------------------------------------------------------------------------------------------
CDR Months Delay 0 12 24 12
--------------------------------------------------------------------------------------------------------------
Recovery Delay 0 12 12 12
--------------------------------------------------------------------------------------------------------------
Loss Severity 0% 35% 35% 35%
--------------------------------------------------------------------------------------------------------------
Ext Mths 0 0 0 0
--------------------------------------------------------------------------------------------------------------
Ext % 0% 0% 0% 0%
--------------------------------------------------------------------------------------------------------------
Balance
75,000,000 WAL 6.83 6.44 6.44 6.37
Principal Window Jul 2012 - Jan 2013 Apr 2012 Apr 2012 Nov 2011 - Apr 2012
Window in Months 80 - 86 77 77 72 - 77
50,000,000 WAL 6.90 6.44 6.44 6.44
Principal Window Jul 2012 - Jan 2013 Apr 2012 Apr 2012 Apr 2012
Window in Months 80 - 86 77 77 77
25,000,000 WAL 7.05 6.44 6.44 6.44
Principal Window Sep 2012 - Jan 2013 Apr 2012 Apr 2012 Apr 2012
Window in Months 82 - 86 77 77 77
---------------------------------------------------------------------------------------
CDR 4.00% 4.00% 4.00%
---------------------------------------------------------------------------------------
CPR 5% 10% 10%
---------------------------------------------------------------------------------------
CPY 100% 100% 100%
---------------------------------------------------------------------------------------
CDR Months Delay 24 12 24
---------------------------------------------------------------------------------------
Recovery Delay 12 12 12
---------------------------------------------------------------------------------------
Loss Severity 35% 35% 35%
---------------------------------------------------------------------------------------
Ext Mths 0 0 0
---------------------------------------------------------------------------------------
Ext % 0% 0% 0%
---------------------------------------------------------------------------------------
Balance
75,000,000 WAL 6.44 6.31 6.44
Principal Window Apr 2012 Oct 2011 - Apr 2012 Apr 2012
Window in Months 77 71 - 77 77
50,000,000 WAL 6.44 6.44 6.44
Principal Window Apr 2012 Apr 2012 Apr 2012
Window in Months 77 77 77
25,000,000 WAL 6.44 6.44 6.44
Principal Window Apr 2012 Apr 2012 Apr 2012
Window in Months 77 77 77
No securities are being offered by these summary materials. If the securities
described herein or other securities are ultimately offered, they will be
offered only pursuant to a definitive offering circular, and prospective
investors who consider purchasing any such securities should make their
investment decision based only upon the information provided therein and
consultation with their own advisers. This material is for your private
information and we are not soliciting any action based upon it. This material is
not to be construed as an offer to sell or the solicitation of any offer to buy
any security in any jurisdiction where such an offer or solicitation would be
illegal. This material is based on information that we consider reliable, but we
do not represent that it is accurate or complete and it should not be relied
upon as such. By accepting this material the recipient agrees that it will not
distribute or provide the material to any other person.The information contained
in this material may not pertain to any securities that will actually be sold.
The information contained in this material may be based on assumptions regarding
market conditions and other matters as reflected therein. We make no
representations regarding the reasonableness of such assumptions or the
likelihood that any of such assumptions will coincide with actual market
conditions or events, and this material should not be relied upon for such
purposes. We and our affiliates, officers, directors, partners and employees,
including persons involved in the preparation or issuance of this material may,
from time to time, have long or short positions in, and buy or sell, the
securities mentioned herein or derivatives thereof (including options). This
material may be filed within the Securities and Exchange Commission (the "SEC")
and incorporated by reference into an effective registration statement
previously filed with the SEC under Rule 415 of the Securities Act of 1933,
including in cases where the material does not pertain to securities that are
ultimately offered for sale pursuant to such registration statement. Information
contained in this material is current as of the date appearing on this material
only. Information in this material regarding the assets backing any securities
discussed herein supersedes all prior information regarding such assets. Any
information in the material, whether regarding the assets backing any securities
discussed herein or otherwise, will be superseded by the information included in
the final prospectus for any securities actually sold to you. Goldman Sachs does
not provide accounting, tax or legal advice. Subject to applicable law, you may
disclose any and all aspects of any potential transaction or structure described
herein that are necessary to support any U.S. federal income tax benefits,
without Goldman Sachs imposing any limitation of any kind.