FWP 1 n239_fwpx2.htm FREE WRITING PROSPECTUS Unassociated Document
   
FREE WRITING PROSPECTUS
   
FILED PURSUANT TO RULE 433
   
REGISTRATION FILE NO.: 333-171508-08
     
 
GSMS 2013-GCJ14 Annex A
                       
                                         
                                         
Control
 
Loan /
     
Mortgage
                           
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Related Group
 
Crossed Group
 
Address
 
City
 
State
 
Zip Code
1
 
Loan
 
8, 9
 
GSMC
 
11 West 42nd Street
 
NAP
 
NAP
 
11 West 42nd Street
 
New York
 
New York
 
10036
2
 
Loan
 
10, 11
 
GSMC
 
ELS Portfolio
 
NAP
 
NAP
               
2.01
 
Property
         
Breezy Hill
         
800 Northeast 48th Street
 
Pompano Beach
 
Florida
 
33064
2.02
 
Property
         
Pioneer Village
         
7974 Samville Road
 
North Fort Myers
 
Florida
 
33917
2.03
 
Property
         
Silver Dollar
         
12711 Silver Dollar Drive
 
Odessa
 
Florida
 
33556
2.04
 
Property
         
Pinehirst
         
7 Oregon Avenue
 
Old Orchard Beach
 
Maine
 
04064
2.05
 
Property
         
Victoria Palms
         
602 North Victoria Road
 
Donna
 
Texas
 
78537
2.06
 
Property
         
Westpark
         
2501 West Wickenburg Way
 
Wickenburg
 
Arizona
 
85390
2.07
 
Property
         
Gulf Air
         
17279 San Carlos Boulevard
 
Fort Myers Beach
 
Florida
 
33931
2.08
 
Property
         
Alamo Palms
         
1341 West Business Highway 83
 
Alamo
 
Texas
 
78516
2.09
 
Property
         
Vacation Village
         
6900 Ulmerton Road
 
Largo
 
Florida
 
33771
2.10
 
Property
         
Barrington Hills
         
9412 New York Avenue
 
Hudson
 
Florida
 
34667
2.11
 
Property
         
Pasco
         
21632 State Road 54
 
Lutz
 
Florida
 
33549
3
 
Loan
 
12, 13, 14
 
GSMC
 
W Chicago - City Center
 
NAP
 
NAP
 
172 West Adams Street
 
Chicago
 
Illinois
 
60603
4
 
Loan
     
MC FiveMile
 
Cranberry Woods Office Park
 
NAP
 
NAP
               
4.01
 
Property
         
Cranberry Woods (Bldg 800)
         
800 Cranberry Woods Drive
 
Cranberry Township
 
Pennsylvania
 
16066
4.02
 
Property
         
Cranberry Woods (Bldg 500)
         
500 Cranberry Woods Drive
 
Cranberry Township
 
Pennsylvania
 
16066
4.03
 
Property
         
Cranberry Woods (Bldg 700)
         
700 Cranberry Woods Drive
 
Cranberry Township
 
Pennsylvania
 
16066
5
 
Loan
 
15, 16
 
JLC
 
Mendoza Multifamily Portfolio
 
NAP
 
NAP
               
5.01
 
Property
         
Pioneer 2000
 
 
     
2010 Pioneer Way
 
Santa Rosa
 
California
 
95403
5.02
 
Property
         
Crestview Pines
 
 
     
1600 Aster Drive
 
Antioch
 
California
 
94509
5.03
 
Property
         
Ignacio Pines
 
 
     
195 Los Robles Road
 
Novato
 
California
 
94949
5.04
 
Property
         
Surfside
 
 
     
434 Central Avenue
 
Alameda
 
California
 
94501
5.05
 
Property
         
Woodcreek
 
 
     
619 F Street
 
Petaluma
 
California
 
94952
5.06
 
Property
         
The Palms
 
 
     
128-170 Santa Alicia Drive
 
Rohnert Park
 
California
 
94928
5.07
 
Property
         
Caledonia Beach House
 
 
     
206 Caledonia Street
 
Sausalito
 
California
 
94965
5.08
 
Property
         
Hillview
 
 
     
1200 D Street
 
Petaluma
 
California
 
94952
5.09
 
Property
         
935 Santa Clara
 
 
     
935 Santa Clara Avenue
 
Alameda
 
California
 
94501
6
 
Loan
 
13, 17, 18
 
GSMC
 
Mall St. Matthews
 
NAP
 
NAP
 
5000 Shelbyville Road
 
Louisville
 
Kentucky
 
40207
7
 
Loan
 
19
 
JLC
 
Hampton Inn LaGuardia
 
NAP
 
NAP
 
102-140 Ditmars Boulevard
 
East Elmhurst
 
New York
 
11369
8
 
Loan
     
GSMC
 
Southpark Center I & II
 
Group 2
 
NAP
               
8.01
 
Property
         
Southpark Center I
         
6060 Piedmont Row Drive South
 
Charlotte
 
North Carolina
 
28210
8.02
 
Property
         
Southpark Center II
         
6135 Park South Drive
 
Charlotte
 
North Carolina
 
28210
9
 
Loan
     
JLC
 
Willow Knolls Court
 
Group 1
 
NAP
 
4100 West Willow Knolls Drive
 
Peoria
 
Illinois
 
61615
10
 
Loan
     
GSMC
 
Crystal Springs Apartments
 
NAP
 
NAP
 
11875 and 11885 West McDowell Road
 
Avondale
 
Arizona
 
85392
11
 
Loan
 
20, 21, 22, 23, 24
 
JLC
 
Bay Area Multi Portfolio
 
NAP
 
NAP
               
11.01
 
Property
 
20
     
Larkin Street
         
500-508 Larkin Street
 
San Francisco
 
California
 
94102
11.02
 
Property
         
Geary Street
         
935 Geary Street
 
San Francisco
 
California
 
94109
11.03
 
Property
 
20
     
9th Street
         
78-81 9th Street
 
San Francisco
 
California
 
94103
11.04
 
Property
         
Jefferson Street
         
1895 Jefferson Street
 
San Francisco
 
California
 
94123
11.05
 
Property
         
Steiner Street
         
1550 Steiner Street
 
San Francisco
 
California
 
94115
11.06
 
Property
         
15th Street
         
2037 15th Street
 
San Francisco
 
California
 
94114
12
 
Loan
 
13, 25, 26
 
GSMC
 
Hampton Inn - Austin at University/Capitol
 
NAP
 
NAP
 
1701 Lavaca Street
 
Austin
 
Texas
 
78701
13
 
Loan
 
27
 
JLC
 
5500 South Freeway
 
NAP
 
NAP
 
5500 South Freeway
 
Fort Worth
 
Texas
 
76115
14
 
Loan
     
JLC
 
Cobblestone Court
 
Group 1
 
NAP
 
8000 Pittsford Victor Road
 
Victor
 
New York
 
14564
15
 
Loan
 
13, 28
 
GSMC
 
Williams Hotel Portfolio
 
NAP
 
NAP
               
15.01
 
Property
 
13
     
Holiday Inn - Valdosta Convention Center
         
1805 West Hill Avenue
 
Valdosta
 
Georgia
 
31601
15.02
 
Property
 
13
     
Holiday Inn Express & Suites
         
1330 North St. Augustine Road
 
Valdosta
 
Georgia
 
31601
15.03
 
Property
         
Comfort Suites - Valdosta
         
1333 North St. Augustine Road
 
Valdosta
 
Georgia
 
31601
16
 
Loan
 
29
 
JLC
 
Airport Trade Center
 
NAP
 
NAP
 
550 and 590 Paiea Street
 
Honolulu
 
Hawaii
 
96819
17
 
Loan
     
GSMC
 
Brier Creek Corporate Center 5
 
NAP
 
NAP
 
8051 Arco Corporate Drive
 
Raleigh
 
North Carolina
 
27617
18
 
Loan
     
MC FiveMile
 
7100 Almeda Apartments
 
NAP
 
NAP
 
7100 Almeda Road
 
Houston
 
Texas
 
77054
19
 
Loan
 
13, 30
 
SMF I
 
Regal Towers
 
NAP
 
NAP
 
27500 Franklin Road
 
Southfield
 
Michigan
 
48034
20
 
Loan
 
31
 
SMF I
 
Indiana Mall
 
NAP
 
NAP
 
2334 Oakland Avenue
 
Indiana
 
Pennsylvania
 
15701
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
                       
                                         
                                         
Control
 
Loan /
     
Mortgage
                           
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Related Group
 
Crossed Group
 
Address
 
City
 
State
 
Zip Code
21
 
Loan
 
13
 
CGMRC
 
Value Place GA & SC Portfolio
 
NAP
 
NAP
               
21.01
 
Property
 
13
     
Lexington
         
4920 Augusta Road
 
Lexington
 
South Carolina
 
29073
21.02
 
Property
 
13
     
Greenville
         
116 Chalmers Road
 
Greenville
 
South Carolina
 
29605
21.03
 
Property
 
13
     
Simpsonville
         
3025 Grandview Drive
 
Simpsonville
 
South Carolina
 
29680
21.04
 
Property
 
13
     
Elgin
         
931 Spears Creek Court
 
Elgin
 
South Carolina
 
29045
21.05
 
Property
 
13
     
Macon North
         
200 Bowman Road
 
Macon
 
Georgia
 
31210
21.06
 
Property
 
13
     
Macon West
         
4959 Harrison Road
 
Macon
 
Georgia
 
31206
22
 
Loan
     
JLC
 
TJ Maxx Centre
 
Group 1
 
NAP
 
4340 13th Avenue South
 
Fargo
 
North Dakota
 
58103
23
 
Loan
 
32
 
GSMC
 
Holly Park Apartments
 
NAP
 
NAP
 
1666 East Main Street
 
Kent
 
Ohio
 
44240
24
 
Loan
     
JLC
 
Fountain Park
 
Group 3
 
NAP
 
7955 Airport Pulling Road
 
Naples
 
Florida
 
34109
25
 
Loan
 
33
 
GSMC
 
Commerce Way Marketplace
 
NAP
 
NAP
 
112 Commerce Way
 
Woburn
 
Massachusetts
 
01801
26
 
Loan
     
GSMC
 
Wade English Retail Portfolio
 
NAP
 
NAP
               
26.01
 
Property
         
Castleton Square Pavilion
         
56515671 East 86th Street
 
Indianapolis
 
Indiana
 
46250
26.02
 
Property
         
Raceway Plaza
         
1069510697 East US Highway 36
 
Avon
 
Indiana
 
46123
26.03
 
Property
         
Marion Retail Shoppes
         
31013125 South Western Avenue
 
Marion
 
Indiana
 
46953
26.04
 
Property
         
Marwood Crossing
         
3469-3473 Kentucky Avenue
 
Indianapolis
 
Indiana
 
46221
27
 
Loan
     
JLC
 
Aqua Waikiki Pearl
 
NAP
 
NAP
 
415 Nahua Street
 
Honolulu
 
Hawaii
 
96815
28
 
Loan
     
CGMRC
 
Park at 3900
 
NAP
 
NAP
 
3900 Paradise Road
 
Las Vegas
 
Nevada
 
89169
29
 
Loan
     
JLC
 
Casa Grande and Estrella Marketplace
 
NAP
 
NAP
               
29.01
 
Property
         
Estrella Marketplace
 
 
     
1120 & 1170 North Estrella Parkway; 15530 & 15560 West Roosevelt Street
 
Goodyear
 
Arizona
 
85338
29.02
 
Property
         
Casa Grande Marketplace
 
 
     
1775 East Florence Boulevard
 
Casa Grande
 
Arizona
 
85122
30
 
Loan
 
13, 34
 
SMF I
 
Paseo Marketplace
 
NAP
 
NAP
 
3637-3755 Thousand Oaks Boulevard
 
Thousand Oaks
 
California
 
91362
31
 
Loan
 
35
 
SMF I
 
Holmwood GSA Portfolio
 
NAP
 
NAP
               
31.01
 
Property
         
Holmwood GSA - Jonesboro
         
1809 Latourette Drive
 
Jonesboro
 
Arkansas
 
72404
31.02
 
Property
         
Holmwood GSA - Port St. Lucie
         
650 North West Peacock Boulevard
 
Port Saint Lucie
 
Florida
 
34986
31.03
 
Property
         
Holmwood GSA - Lorain
         
221 West 5th Street
 
Lorain
 
Ohio
 
44052
32
 
Loan
     
GSMC
 
Concord at Allendale
 
NAP
 
NAP
 
4800 Allendale Road
 
Houston
 
Texas
 
77017
33
 
Loan
     
CGMRC
 
Marketplace Shopping Center
 
NAP
 
NAP
 
1-26 Plaza Drive
 
Fairview Heights
 
Illinois
 
62208
34
 
Loan
 
13, 36
 
GSMC
 
Union Bower Business Park
 
NAP
 
NAP
 
200, 300, 400, 1001, 1101 and 1125 Union Bower Road
 
Irving
 
Texas
 
75061
35
 
Loan
 
37
 
GSMC
 
Insu-Tech Warehouse
 
NAP
 
NAP
 
8414 El Gato Road, 8411 Gavin Road & 810 Nafta Boulevard
 
Laredo
 
Texas
 
78045
36
 
Loan
     
CGMRC
 
Hillcroft Shopping Plaza
 
NAP
 
NAP
 
5901 Hillcroft Street
 
Houston
 
Texas
 
77036
37
 
Loan
 
38, 39
 
SMF I
 
Holiday Inn Louisiana Portfolio
 
NAP
 
NAP
               
37.01
 
Property
         
Holiday Inn Slidell
         
372 Voters Road
 
Slidell
 
Louisiana
 
70461
37.02
 
Property
         
Holiday Inn Opelousas
         
5696 I-49 North Service Road
 
Opelousas
 
Louisiana
 
70570
38
 
Loan
 
40, 41
 
SMF I
 
Hickory Corners Shopping Center
 
Group 2
 
NAP
 
1840 US Highway 70 Southeast
 
Hickory
 
North Carolina
 
28602
39
 
Loan
 
13
 
SMF I
 
Centerpointe Business Plaza
 
NAP
 
NAP
 
18000 72nd Avenue South
 
Kent
 
Washington
 
98032
40
 
Loan
     
CGMRC
 
2900 West - Thrun Building
 
NAP
 
NAP
 
2900 West Road
 
East Lansing
 
Michigan
 
48823
41
 
Loan
     
MC FiveMile
 
Hampton Inn Pennsville
 
NAP
 
NAP
 
429 North Broadway
 
Pennsville
 
New Jersey
 
08070
42
 
Loan
     
MC FiveMile
 
Denesha - Williams MHC Portfolio
 
NAP
 
NAP
               
42.01
 
Property
         
Deerfield MHP (Freeburg, IL)
         
1 Deerfield Court
 
Freeburg
 
Illinois
 
62243
42.02
 
Property
         
Park Plaza MHP (Joplin, MO)
         
3305 Indiana Avenue
 
Joplin
 
Missouri
 
64804
42.03
 
Property
         
Whispering Pines MHP (Loami, IL)
         
723 North Main Street
 
Loami
 
Illinois
 
62661
42.04
 
Property
         
Glyndon MHP and Prairie View Estates MHP (Glyndon, MN)
         
10 Hawley Avenue North West & 199 Pleasant View Avenue Southwest
 
Glyndon
 
Minnesota
 
56547
42.05
 
Property
         
Riverside MHP (Morristown, MN)
         
73 Charlotte Street
 
Morristown
 
Minnesota
 
55052
42.06
 
Property
         
Cottonwood Acres MHP (Dilworth, MN)
         
45 6th Street Northeast
 
Dilworth
 
Minnesota
 
56529
42.07
 
Property
         
Pleasant Terrace MHP (Cokato, MN)
         
555 Second Street
 
Cokato
 
Minnesota
 
55321
43
 
Loan
     
JLC
 
The Gallery Apartments
 
NAP
 
NAP
 
10 Commerce Avenue Southwest
 
Grand Rapids
 
Michigan
 
49503
44
 
Loan
     
MC FiveMile
 
Lakeside Forest Apartments
 
NAP
 
NAP
 
1251 Wilcrest Drive
 
Houston
 
Texas
 
77042
45
 
Loan
 
42, 43
 
SMF I
 
Casa Grande Shopping Center
 
NAP
 
NAP
 
1320-1350 East Florence Boulevard
 
Casa Grande
 
Arizona
 
85122
46
 
Loan
 
44
 
CGMRC
 
Woodlake Commerce Park
 
NAP
 
NAP
 
2330 and 2350 Commerce Park Drive Northeast
 
Palm Bay
 
Florida
 
32905
47
 
Loan
     
CGMRC
 
Coral Club Apartments
 
NAP
 
NAP
 
5909 Fondren Road
 
Houston
 
Texas
 
77036
48
 
Loan
     
CGMRC
 
Sycamore Plaza
 
NAP
 
NAP
 
8030 Academy Road Northeast
 
Albuquerque
 
New Mexico
 
87111
49
 
Loan
     
SMF I
 
Hampton Inn Greenville
 
NAP
 
NAP
 
3001 Kari Lane
 
Greenville
 
Texas
 
75402
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
           
                                         
                                         
Control
 
Loan /
     
Mortgage
                           
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Related Group
 
Crossed Group
 
Address
 
City
 
State
 
Zip Code
50
 
Loan
 
45, 46
 
JLC
 
Langtree Ventures Portfolio
 
NAP
 
NAP
               
50.01
 
Property
         
1928 Randolph Road - Langtree Portfolio
 
 
     
1928 Randolph Road
 
Charlotte
 
North Carolina
 
28207
50.02
 
Property
         
1960 Randolph Road - Langtree Portfolio
 
 
     
1960 Randolph Road
 
Charlotte
 
North Carolina
 
28207
50.03
 
Property
         
2115 E. 7th Street - Langtree Portfolio
 
 
     
2115 East 7th Street
 
Charlotte
 
North Carolina
 
28204
51
 
Loan
     
JLC
 
Houston Leisure
 
NAP
 
NAP
 
1601 South Main Street
 
Highlands
 
Texas
 
77562
52
 
Loan
 
47
 
JLC
 
Southgate MHP
 
NAP
 
NAP
 
2402 22nd Street
 
Bloomington
 
Illinois
 
61704
53
 
Loan
     
MC FiveMile
 
Sierra Condos
 
NAP
 
NAP
 
4306 Old College Road
 
Bryan
 
Texas
 
77801
54
 
Loan
 
48
 
SMF I
 
Hillwood Apartments
 
NAP
 
NAP
 
1 Gatsby Drive
 
Montgomery
 
Alabama
 
36106
55
 
Loan
 
13
 
SMF I
 
Global Storage - Coors
 
NAP
 
NAP
 
3501 Coors Boulevard Northwest
 
Albuquerque
 
New Mexico
 
87120
56
 
Loan
     
CGMRC
 
Agua Fria Towne Center
 
NAP
 
NAP
 
9524 West Camelback Road
 
Glendale
 
Arizona
 
85305
57
 
Loan
     
SMF I
 
Rite Aid Belfair
 
NAP
 
NAP
 
23940 North East State Route 3
 
Belfair
 
Washington
 
98528
58
 
Loan
     
MC FiveMile
 
Deco Arts Building
 
NAP
 
NAP
 
1525 East 55th Street
 
Chicago
 
Illinois
 
60615
59
 
Loan
     
MC FiveMile
 
West County Shopping Center
 
NAP
 
NAP
 
1613 North County Road West
 
Odessa
 
Texas
 
79763
60
 
Loan
 
49
 
GSMC
 
Value Place - Braker Lane
 
NAP
 
NAP
 
11105 North I35 Service Road
 
Austin
 
Texas
 
78753
61
 
Loan
     
CGMRC
 
Deer Park Apartments
 
NAP
 
NAP
 
160 Fawn Drive
 
Athens
 
Georgia
 
30605
62
 
Loan
     
SMF I
 
185 Oakland Avenue
 
NAP
 
NAP
 
185 Oakland Avenue
 
Birmingham
 
Michigan
 
48009
63
 
Loan
     
MC FiveMile
 
Shops at Stapleton
 
NAP
 
NAP
 
3535 - 3545 Quebec Street
 
Denver
 
Colorado
 
80207
64
 
Loan
     
CGMRC
 
West Bloomfield Shoppes
 
NAP
 
NAP
 
6041 Haggerty Road
 
West Bloomfield
 
Michigan
 
48322
65
 
Loan
     
JLC
 
Garrett Crossing Shopping Center
 
NAP
 
NAP
 
1323 Mebane Oaks Road
 
Mebane
 
North Carolina
 
27302
66
 
Loan
     
MC FiveMile
 
Courtyard Apartments
 
NAP
 
NAP
 
402 Garner Road
 
Pasadena
 
Texas
 
77502
67
 
Loan
     
JLC
 
Trailridge Shopping Center
 
NAP
 
NAP
 
7408 Nieman Road
 
Shawnee Mission
 
Kansas
 
66203
68
 
Loan
     
CGMRC
 
227 East 56th Street
 
NAP
 
NAP
 
227 East 56th Street
 
New York
 
New York
 
10022
69
 
Loan
     
JLC
 
Pacific North Magnolia
 
Group 4
 
NAP
 
1604-1626 North Magnolia Avenue and 130-180 Denny Way
 
El Cajon
 
California
 
92020
70
 
Loan
     
SMF I
 
Renaissance on Memorial
 
NAP
 
NAP
 
8281-8393 South Memorial Drive
 
Tulsa
 
Oklahoma
 
74133
71
 
Loan
     
CGMRC
 
Highlands Office Park
 
NAP
 
NAP
 
2251, 2253, and 2255 North Loop 336
 
Conroe
 
Texas
 
77304
72
 
Loan
     
MC FiveMile
 
Cartersville Multifamily Portfolio
 
NAP
 
NAP
 
905 & 909 North Tennessee Street and 21 & 23 Redcomb Drive
 
Cartersville
 
Georgia
 
30120
73
 
Loan
 
50
 
CGMRC
 
Falcon Self Storage
 
NAP
 
NAP
 
7630 Bent Grass Meadow Drive
 
Peyton
 
Colorado
 
80831
74
 
Loan
 
51
 
CGMRC
 
Hilldale Plaza
 
NAP
 
NAP
 
1588 East Sumner Street
 
Hartford
 
Wisconsin
 
53027
75
 
Loan
     
JLC
 
Holiday Inn - Jacksonville
 
NAP
 
NAP
 
11083 Nurseryfields Drive
 
Jacksonville
 
Florida
 
32256
76
 
Loan
     
CGMRC
 
West Chase Apartments
 
NAP
 
NAP
 
2900 Gunnison Trail
 
Fort Worth
 
Texas
 
76116
77
 
Loan
     
CGMRC
 
Northridge Park Townhomes
 
NAP
 
NAP
 
3110 Green Valley Road
 
Fayetteville
 
North Carolina
 
28301
78
 
Loan
 
52
 
CGMRC
 
The Dean Building
 
NAP
 
NAP
 
1415 Dean Street
 
Fort Myers
 
Florida
 
33901
79
 
Loan
     
CGMRC
 
Quality Peach Properties
 
NAP
 
NAP
 
755 North Peach Avenue
 
Clovis
 
California
 
93611
80
 
Loan
     
CGMRC
 
CVS Gun Barrel City
 
NAP
 
NAP
 
1279 West Main Street
 
Gun Barrel City
 
Texas
 
75156
81
 
Loan
 
53
 
JLC
 
Pacific Gillespie III
 
Group 4
 
NAP
 
1950 & 1955 Cordell Court
 
El Cajon
 
California
 
92020
82
 
Loan
     
CGMRC
 
Galleria Self Storage
 
NAP
 
NAP
 
1011 Stufflebeam Avenue
 
Henderson
 
Nevada
 
89011
83
 
Loan
     
JLC
 
Olympia Park
 
Group 3
 
NAP
 
2400 Vanderbilt Beach Road
 
Naples
 
Florida
 
34109
84
 
Loan
     
CGMRC
 
Lakeview Gardens
 
NAP
 
NAP
 
720 Lakeside Drive
 
Union
 
South Carolina
 
29379
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
                   
                                                 
                                                 
Control
 
Loan /
     
Mortgage
     
General
 
Detailed
         
Units, Pads,
 
Unit
 
 Loan Per
 
Ownership
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Property Type
 
Property Type
 
Year Built
 
Year Renovated
 
Rooms, Sq Ft
 
Description
 
 Unit ($)
 
Interest
1
 
Loan
 
8, 9
 
GSMC
 
11 West 42nd Street
 
Office
 
CBD
 
1927
 
1978
 
943,701
 
SF
 
          317.90
 
Fee Simple
2
 
Loan
 
10, 11
 
GSMC
 
ELS Portfolio
                 
5,654
 
Pads
 
      19,433.92
   
2.01
 
Property
         
Breezy Hill
 
Manufactured Housing
 
Manufactured Housing/RV
 
1965
 
NAP
 
762
 
Pads
 
 
 
Fee Simple
2.02
 
Property
         
Pioneer Village
 
Manufactured Housing
 
Manufactured Housing/RV
 
1981
 
NAP
 
738
 
Pads
 
 
 
Fee Simple
2.03
 
Property
         
Silver Dollar
 
Manufactured Housing
 
Manufactured Housing/RV
 
1980
 
NAP
 
424
 
Pads
 
 
 
Fee Simple
2.04
 
Property
         
Pinehirst
 
Manufactured Housing
 
RV
 
1950
 
1972
 
550
 
Pads
 
 
 
Fee Simple
2.05
 
Property
         
Victoria Palms
 
Manufactured Housing
 
Manufactured Housing/RV
 
1982
 
NAP
 
1,122
 
Pads
 
 
 
Fee Simple
2.06
 
Property
         
Westpark
 
Manufactured Housing
 
Manufactured Housing/RV
 
1975
 
2000
 
229
 
Pads
 
 
 
Fee Simple
2.07
 
Property
         
Gulf Air
 
Manufactured Housing
 
RV
 
1981
 
NAP
 
246
 
Pads
 
 
 
Fee Simple
2.08
 
Property
         
Alamo Palms
 
Manufactured Housing
 
Manufactured Housing/RV
 
1970
 
NAP
 
643
 
Pads
 
 
 
Fee Simple
2.09
 
Property
         
Vacation Village
 
Manufactured Housing
 
RV
 
1970
 
NAP
 
293
 
Pads
 
 
 
Fee Simple
2.10
 
Property
         
Barrington Hills
 
Manufactured Housing
 
RV
 
1985
 
NAP
 
392
 
Pads
 
 
 
Fee Simple
2.11
 
Property
         
Pasco
 
Manufactured Housing
 
RV
 
1983
 
NAP
 
255
 
Pads
 
 
 
Fee Simple
3
 
Loan
 
12, 13, 14
 
GSMC
 
W Chicago - City Center
 
Hospitality
 
Full Service
 
1929
 
2001, 2010
 
403
 
Rooms
 
    230,769.23
 
Fee Simple
4
 
Loan
     
MC FiveMile
 
Cranberry Woods Office Park
                 
346,478
 
SF
 
          160.18
   
4.01
 
Property
         
Cranberry Woods (Bldg 800)
 
Office
 
General Suburban
 
1999
 
NAP
 
120,001
 
SF
 
 
 
Fee Simple
4.02
 
Property
         
Cranberry Woods (Bldg 500)
 
Office
 
General Suburban
 
2003
 
NAP
 
119,444
 
SF
 
 
 
Fee Simple
4.03
 
Property
         
Cranberry Woods (Bldg 700)
 
Office
 
General Suburban
 
2001
 
NAP
 
107,033
 
SF
 
 
 
Fee Simple
5
 
Loan
 
15, 16
 
JLC
 
Mendoza Multifamily Portfolio
                 
516
 
Units
 
      96,899.22
   
5.01
 
Property
         
Pioneer 2000
 
Multifamily
 
Garden
 
1986
 
NAP
 
178
 
Units
 
 
 
Fee Simple
5.02
 
Property
         
Crestview Pines
 
Multifamily
 
Garden
 
1971
 
NAP
 
84
 
Units
 
 
 
Fee Simple
5.03
 
Property
         
Ignacio Pines
 
Multifamily
 
Garden
 
1964
 
NAP
 
39
 
Units
 
 
 
Fee Simple
5.04
 
Property
         
Surfside
 
Multifamily
 
Garden
 
1964
 
NAP
 
53
 
Units
 
 
 
Fee Simple
5.05
 
Property
         
Woodcreek
 
Multifamily
 
Garden
 
1965
 
NAP
 
46
 
Units
 
 
 
Fee Simple
5.06
 
Property
         
The Palms
 
Multifamily
 
Garden
 
1975
 
NAP
 
60
 
Units
 
 
 
Fee Simple
5.07
 
Property
         
Caledonia Beach House
 
Multifamily
 
Garden
 
1956
 
NAP
 
17
 
Units
 
 
 
Fee Simple
5.08
 
Property
         
Hillview
 
Multifamily
 
Garden
 
1961
 
NAP
 
31
 
Units
 
 
 
Fee Simple
5.09
 
Property
         
935 Santa Clara
 
Multifamily
 
Garden
 
1915
 
NAP
 
8
 
Units
 
 
 
Fee Simple
6
 
Loan
 
13, 17, 18
 
GSMC
 
Mall St. Matthews
 
Retail
 
Super-Regional Mall
 
1962
 
2008, 2011, 2013
 
668,508
 
SF
 
          279.22
 
Fee Simple
7
 
Loan
 
19
 
JLC
 
Hampton Inn LaGuardia
 
Hospitality
 
Limited Service
 
2009
 
NAP
 
220
 
Rooms
 
    165,909.09
 
Fee Simple
8
 
Loan
     
GSMC
 
Southpark Center I & II
                 
237,995
 
SF
 
          107.16
   
8.01
 
Property
         
Southpark Center I
 
Office
 
General Suburban
 
1973
 
2008
 
143,052
 
SF
 
 
 
Fee Simple
8.02
 
Property
         
Southpark Center II
 
Office
 
General Suburban
 
1980
 
2008
 
94,943
 
SF
 
 
 
Fee Simple
9
 
Loan
     
JLC
 
Willow Knolls Court
 
Retail
 
Anchored
 
1991
 
NAP
 
272,665
 
SF
 
            91.81
 
Fee Simple
10
 
Loan
     
GSMC
 
Crystal Springs Apartments
 
Multifamily
 
Garden
 
2001, 2003
 
NAP
 
400
 
Units
 
      59,375.00
 
Fee Simple
11
 
Loan
 
20, 21, 22, 23, 24
 
JLC
 
Bay Area Multi Portfolio
                 
Various
 
Units / SF
 
      93,877.55
   
11.01
 
Property
 
20
     
Larkin Street
 
Multifamily
 
Multifamily/Retail
 
1912
 
2010, 2012
 
54
 
Units
 
 
 
Fee Simple
11.02
 
Property
         
Geary Street
 
Multifamily
 
Mid-Rise
 
1927
 
2010-2012
 
115
 
Units
 
 
 
Fee Simple
11.03
 
Property
 
20
     
9th Street
 
Multifamily
 
Multifamily/Retail
 
1912
 
2010-2012
 
56
 
Units
 
 
 
Fee Simple
11.04
 
Property
         
Jefferson Street
 
Multifamily
 
Mid-Rise
 
1927
 
2011-2012
 
18
 
Units
 
 
 
Fee Simple
11.05
 
Property
         
Steiner Street
 
Office
 
General Suburban
 
1966
 
2004
 
7,000
 
SF
 
 
 
Fee Simple
11.06
 
Property
         
15th Street
 
Multifamily
 
Garden
 
1900
 
2010-2012
 
2
 
Units
 
 
 
Fee Simple
12
 
Loan
 
13, 25, 26
 
GSMC
 
Hampton Inn - Austin at University/Capitol
 
Hospitality
 
Limited Service
 
2012
 
NAP
 
137
 
Rooms
 
    164,233.58
 
Fee Simple
13
 
Loan
 
27
 
JLC
 
5500 South Freeway
 
Industrial
 
Warehouse/Distribution
 
1956, 1976
 
2013
 
766,163
 
SF
 
            28.68
 
Fee Simple
14
 
Loan
     
JLC
 
Cobblestone Court
 
Retail
 
Anchored
 
1994
 
NAP
 
265,386
 
SF
 
            82.31
 
Fee Simple
15
 
Loan
 
13, 28
 
GSMC
 
Williams Hotel Portfolio
                 
341
 
Rooms
 
      63,343.11
   
15.01
 
Property
 
13
     
Holiday Inn - Valdosta Convention Center
 
Hospitality
 
Limited Service
 
2007
 
NAP
 
158
 
Rooms
 
 
 
Fee Simple
15.02
 
Property
 
13
     
Holiday Inn Express & Suites
 
Hospitality
 
Limited Service
 
2009
 
NAP
 
95
 
Rooms
 
 
 
Fee Simple
15.03
 
Property
         
Comfort Suites - Valdosta
 
Hospitality
 
Limited Service
 
2007
 
NAP
 
88
 
Rooms
 
 
 
Fee Simple
16
 
Loan
 
29
 
JLC
 
Airport Trade Center
 
Mixed Use
 
Warehouse/Office/Retail
 
1964, 1968
 
1999, 2012
 
226,721
 
SF
 
            81.60
 
Leasehold
17
 
Loan
     
GSMC
 
Brier Creek Corporate Center 5
 
Office
 
General Suburban
 
2007
 
NAP
 
127,600
 
SF
 
          144.82
 
Fee Simple
18
 
Loan
     
MC FiveMile
 
7100 Almeda Apartments
 
Multifamily
 
Garden
 
1983
 
NAP
 
348
 
Units
 
      50,334.51
 
Fee Simple
19
 
Loan
 
13, 30
 
SMF I
 
Regal Towers
 
Multifamily
 
Mid-Rise
 
1972
 
2008-2012
 
935
 
Units
 
      18,160.89
 
Fee Simple
20
 
Loan
 
31
 
SMF I
 
Indiana Mall
 
Retail
 
Anchored
 
1979
 
NAP
 
457,199
 
SF
 
            37.11
 
Fee Simple
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
                       
                                                 
                                                 
Control
 
Loan /
     
Mortgage
     
General
 
Detailed
         
Units, Pads,
 
Unit
 
 Loan Per
 
Ownership
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Property Type
 
Property Type
 
Year Built
 
Year Renovated
 
Rooms, Sq Ft
 
Description
 
 Unit ($)
 
Interest
21
 
Loan
 
13
 
CGMRC
 
Value Place GA & SC Portfolio
                 
726
 
Rooms
 
      22,245.18
   
21.01
 
Property
 
13
     
Lexington
 
Hospitality
 
Extended Stay
 
2008
 
NAP
 
121
 
Rooms
 
 
 
Fee Simple
21.02
 
Property
 
13
     
Greenville
 
Hospitality
 
Extended Stay
 
2007
 
NAP
 
121
 
Rooms
 
 
 
Fee Simple
21.03
 
Property
 
13
     
Simpsonville
 
Hospitality
 
Extended Stay
 
2008
 
NAP
 
121
 
Rooms
 
 
 
Fee Simple
21.04
 
Property
 
13
     
Elgin
 
Hospitality
 
Extended Stay
 
2006
 
NAP
 
121
 
Rooms
 
 
 
Fee Simple
21.05
 
Property
 
13
     
Macon North
 
Hospitality
 
Extended Stay
 
2008
 
NAP
 
121
 
Rooms
 
 
 
Fee Simple
21.06
 
Property
 
13
     
Macon West
 
Hospitality
 
Extended Stay
 
2008
 
NAP
 
121
 
Rooms
 
 
 
Fee Simple
22
 
Loan
     
JLC
 
TJ Maxx Centre
 
Retail
 
Anchored
 
1987
 
1991
 
169,370
 
SF
 
            90.69
 
Fee Simple
23
 
Loan
 
32
 
GSMC
 
Holly Park Apartments
 
Multifamily
 
Student Housing
 
1990
 
2009
 
192
 
Units
 
      77,265.63
 
Fee Simple
24
 
Loan
     
JLC
 
Fountain Park
 
Mixed Use
 
Retail/Office
 
2002
 
NAP
 
73,174
 
SF
 
          201.57
 
Fee Simple
25
 
Loan
 
33
 
GSMC
 
Commerce Way Marketplace
 
Retail
 
Anchored
 
2009
 
NAP
 
56,609
 
SF
 
          238.48
 
Fee Simple
26
 
Loan
     
GSMC
 
Wade English Retail Portfolio
                 
152,000
 
SF
 
            84.33
   
26.01
 
Property
         
Castleton Square Pavilion
 
Retail
 
Shadow Anchored
 
1986
 
2007-2008
 
64,050
 
SF
 
 
 
Fee Simple
26.02
 
Property
         
Raceway Plaza
 
Retail
 
Shadow Anchored
 
2009
 
NAP
 
50,233
 
SF
 
 
 
Fee Simple
26.03
 
Property
         
Marion Retail Shoppes
 
Retail
 
Unanchored
 
2005
 
NAP
 
16,628
 
SF
 
 
 
Fee Simple
26.04
 
Property
         
Marwood Crossing
 
Retail
 
Unanchored
 
1977
 
2010
 
21,089
 
SF
 
 
 
Fee Simple
27
 
Loan
     
JLC
 
Aqua Waikiki Pearl
 
Hospitality
 
Limited Service
 
1960
 
2008
 
132
 
Rooms
 
      94,696.97
 
Leasehold
28
 
Loan
     
CGMRC
 
Park at 3900
 
Retail
 
Unanchored
 
1986
 
NAP
 
64,535
 
SF
 
          187.50
 
Fee Simple
29
 
Loan
     
JLC
 
Casa Grande and Estrella Marketplace
                 
43,644
 
SF
 
          263.50
   
29.01
 
Property
         
Estrella Marketplace
 
Retail
 
Shadow Anchored
 
2006, 2008
 
NAP
 
36,736
 
SF
 
 
 
Fee Simple
29.02
 
Property
         
Casa Grande Marketplace
 
Retail
 
Shadow Anchored
 
2009
 
NAP
 
6,908
 
SF
 
 
 
Fee Simple
30
 
Loan
 
13, 34
 
SMF I
 
Paseo Marketplace
 
Mixed Use
 
Retail/Office
 
1981
 
2002
 
77,600
 
SF
 
          141.75
 
Fee Simple
31
 
Loan
 
35
 
SMF I
 
Holmwood GSA Portfolio
                 
52,904
 
SF
 
          202.25
   
31.01
 
Property
         
Holmwood GSA - Jonesboro
 
Office
 
General Suburban
 
2012
 
NAP
 
16,439
 
SF
 
 
 
Fee Simple
31.02
 
Property
         
Holmwood GSA - Port St. Lucie
 
Office
 
General Suburban
 
2002
 
NAP
 
24,858
 
SF
 
 
 
Fee Simple
31.03
 
Property
         
Holmwood GSA - Lorain
 
Office
 
General Suburban
 
2010
 
NAP
 
11,607
 
SF
 
 
 
Fee Simple
32
 
Loan
     
GSMC
 
Concord at Allendale
 
Multifamily
 
Garden
 
2002
 
2011, 2012
 
264
 
Units
 
      39,772.73
 
Fee Simple
33
 
Loan
     
CGMRC
 
Marketplace Shopping Center
 
Retail
 
Anchored
 
1987
 
NAP
 
210,500
 
SF
 
            49.58
 
Fee Simple
34
 
Loan
 
13, 36
 
GSMC
 
Union Bower Business Park
 
Industrial
 
Warehouse
 
1986, 1995
 
NAP
 
302,849
 
SF
 
            32.44
 
Fee Simple
35
 
Loan
 
37
 
GSMC
 
Insu-Tech Warehouse
 
Industrial
 
Warehouse
 
2000, 2002, 2003
 
NAP
 
361,750
 
SF
 
            26.72
 
Fee Simple
36
 
Loan
     
CGMRC
 
Hillcroft Shopping Plaza
 
Retail
 
Unanchored
 
2002
 
NAP
 
68,860
 
SF
 
          137.82
 
Fee Simple
37
 
Loan
 
38, 39
 
SMF I
 
Holiday Inn Louisiana Portfolio
                 
166
 
Rooms
 
      54,216.87
   
37.01
 
Property
         
Holiday Inn Slidell
 
Hospitality
 
Full Service
 
2002
 
2011
 
91
 
Rooms
 
 
 
Fee Simple
37.02
 
Property
         
Holiday Inn Opelousas
 
Hospitality
 
Full Service
 
2001
 
2012
 
75
 
Rooms
 
 
 
Fee Simple
38
 
Loan
 
40, 41
 
SMF I
 
Hickory Corners Shopping Center
 
Retail
 
Anchored
 
1986
 
NAP
 
177,663
 
SF
 
            48.90
 
Fee Simple
39
 
Loan
 
13
 
SMF I
 
Centerpointe Business Plaza
 
Office
 
General Suburban
 
1987
 
NAP
 
102,193
 
SF
 
            83.08
 
Fee Simple
40
 
Loan
     
CGMRC
 
2900 West - Thrun Building
 
Office
 
General Suburban
 
2005
 
NAP
 
53,950
 
SF
 
          153.62
 
Fee Simple
41
 
Loan
     
MC FiveMile
 
Hampton Inn Pennsville
 
Hospitality
 
Limited Service
 
1999
 
2013
 
103
 
Rooms
 
      72,815.53
 
Fee Simple
42
 
Loan
     
MC FiveMile
 
Denesha - Williams MHC Portfolio
                 
591
 
Pads
 
      12,521.15
   
42.01
 
Property
         
Deerfield MHP (Freeburg, IL)
 
Manufactured Housing
 
Manufactured Housing
 
1960
 
NAP
 
100
 
Pads
 
 
 
Fee Simple
42.02
 
Property
         
Park Plaza MHP (Joplin, MO)
 
Manufactured Housing
 
Manufactured Housing
 
1962
 
NAP
 
101
 
Pads
 
 
 
Fee Simple
42.03
 
Property
         
Whispering Pines MHP (Loami, IL)
 
Manufactured Housing
 
Manufactured Housing
 
1970
 
NAP
 
97
 
Pads
 
 
 
Fee Simple
42.04
 
Property
         
Glyndon MHP and Prairie View Estates MHP (Glyndon, MN)
 
Manufactured Housing
 
Manufactured Housing
 
1976
 
NAP
 
90
 
Pads
 
 
 
Fee Simple
42.05
 
Property
         
Riverside MHP (Morristown, MN)
 
Manufactured Housing
 
Manufactured Housing
 
1983
 
NAP
 
72
 
Pads
 
 
 
Fee Simple
42.06
 
Property
         
Cottonwood Acres MHP (Dilworth, MN)
 
Manufactured Housing
 
Manufactured Housing
 
1980
 
NAP
 
78
 
Pads
 
 
 
Fee Simple
42.07
 
Property
         
Pleasant Terrace MHP (Cokato, MN)
 
Manufactured Housing
 
Manufactured Housing
 
1970
 
NAP
 
53
 
Pads
 
 
 
Fee Simple
43
 
Loan
     
JLC
 
The Gallery Apartments
 
Multifamily
 
High-Rise
 
2010
 
NAP
 
56
 
Units
 
    132,142.86
 
Fee Simple
44
 
Loan
     
MC FiveMile
 
Lakeside Forest Apartments
 
Multifamily
 
Garden
 
1975
 
2009
 
240
 
Units
 
      29,291.67
 
Fee Simple
45
 
Loan
 
42, 43
 
SMF I
 
Casa Grande Shopping Center
 
Retail
 
Anchored
 
1982-1983, 1986-1987
 
2003
 
94,237
 
SF
 
            74.21
 
Fee Simple
46
 
Loan
 
44
 
CGMRC
 
Woodlake Commerce Park
 
Industrial
 
Flex
 
1987
 
NAP
 
168,301
 
SF
 
            40.30
 
Fee Simple
47
 
Loan
     
CGMRC
 
Coral Club Apartments
 
Multifamily
 
Garden
 
1969
 
1991
 
220
 
Units
 
      30,424.13
 
Fee Simple
48
 
Loan
     
CGMRC
 
Sycamore Plaza
 
Retail
 
Anchored
 
1994
 
NAP
 
37,442
 
SF
 
          178.41
 
Fee Simple
49
 
Loan
     
SMF I
 
Hampton Inn Greenville
 
Hospitality
 
Limited Service
 
2006
 
NAP
 
75
 
Rooms
 
      84,812.54
 
Fee Simple
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
           
                                                 
                                                 
Control
 
Loan /
     
Mortgage
     
General
 
Detailed
         
Units, Pads,
 
Unit
 
 Loan Per
 
Ownership
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Property Type
 
Property Type
 
Year Built
 
Year Renovated
 
Rooms, Sq Ft
 
Description
 
 Unit ($)
 
Interest
50
 
Loan
 
45, 46
 
JLC
 
Langtree Ventures Portfolio
                 
54,813
 
SF
 
          113.64
   
50.01
 
Property
         
1928 Randolph Road - Langtree Portfolio
 
Office
 
Medical
 
1964
 
NAP
 
33,207
 
SF
 
 
 
Fee Simple
50.02
 
Property
         
1960 Randolph Road - Langtree Portfolio
 
Office
 
Medical
 
1974
 
NAP
 
12,606
 
SF
 
 
 
Fee Simple
50.03
 
Property
         
2115 E. 7th Street - Langtree Portfolio
 
Office
 
Medical
 
1973
 
NAP
 
9,000
 
SF
 
 
 
Fee Simple
51
 
Loan
     
JLC
 
Houston Leisure
 
Manufactured Housing
 
RV
 
1975
 
2011
 
237
 
Pads
 
      25,714.50
 
Fee Simple
52
 
Loan
 
47
 
JLC
 
Southgate MHP
 
Manufactured Housing
 
Manufactured Housing
 
1974
 
NAP
 
370
 
Pads
 
      15,945.95
 
Fee Simple
53
 
Loan
     
MC FiveMile
 
Sierra Condos
 
Multifamily
 
Student Housing
 
2012
 
NAP
 
75
 
Units
 
      76,666.67
 
Fee Simple
54
 
Loan
 
48
 
SMF I
 
Hillwood Apartments
 
Multifamily
 
Garden
 
1981
 
NAP
 
118
 
Units
 
      46,610.17
 
Fee Simple
55
 
Loan
 
13
 
SMF I
 
Global Storage - Coors
 
Self Storage
 
Self Storage
 
2009
 
NAP
 
72,616
 
SF
 
            73.95
 
Fee Simple
56
 
Loan
     
CGMRC
 
Agua Fria Towne Center
 
Retail
 
Shadow Anchored
 
2002
 
NAP
 
39,300
 
SF
 
          134.71
 
Fee Simple
57
 
Loan
     
SMF I
 
Rite Aid Belfair
 
Retail
 
Anchored
 
2008
 
NAP
 
17,272
 
SF
 
          303.96
 
Fee Simple
58
 
Loan
     
MC FiveMile
 
Deco Arts Building
 
Mixed Use
 
Retail/Office/Parking Garage
 
1929
 
1978
 
84,345
 
SF
 
            61.29
 
Fee Simple
59
 
Loan
     
MC FiveMile
 
West County Shopping Center
 
Retail
 
Anchored
 
1970
 
NAP
 
112,771
 
SF
 
            44.34
 
Fee Simple
60
 
Loan
 
49
 
GSMC
 
Value Place - Braker Lane
 
Hospitality
 
Extended Stay
 
2009
 
NAP
 
121
 
Rooms
 
      39,421.49
 
Fee Simple
61
 
Loan
     
CGMRC
 
Deer Park Apartments
 
Multifamily
 
Garden
 
1996-1997
 
NAP
 
103
 
Units
 
      44,609.81
 
Fee Simple
62
 
Loan
     
SMF I
 
185 Oakland Avenue
 
Office
 
General Suburban
 
1988
 
NAP
 
32,987
 
SF
 
          136.42
 
Fee Simple
63
 
Loan
     
MC FiveMile
 
Shops at Stapleton
 
Retail
 
Unanchored
 
2007
 
NAP
 
18,450
 
SF
 
          241.19
 
Fee Simple
64
 
Loan
     
CGMRC
 
West Bloomfield Shoppes
 
Retail
 
Unanchored
 
1998
 
NAP
 
57,844
 
SF
 
            73.82
 
Fee Simple
65
 
Loan
     
JLC
 
Garrett Crossing Shopping Center
 
Retail
 
Shadow Anchored
 
2006
 
NAP
 
45,331
 
SF
 
            93.75
 
Fee Simple
66
 
Loan
     
MC FiveMile
 
Courtyard Apartments
 
Multifamily
 
Garden
 
1968
 
2009-2013
 
195
 
Units
 
      21,025.64
 
Fee Simple
67
 
Loan
     
JLC
 
Trailridge Shopping Center
 
Retail
 
Anchored
 
1974
 
2008
 
102,077
 
SF
 
            40.17
 
Fee Simple
68
 
Loan
     
CGMRC
 
227 East 56th Street
 
Mixed Use
 
Office/Retail
 
1930
 
NAP
 
30,509
 
SF
 
          131.00
 
Fee Simple
69
 
Loan
     
JLC
 
Pacific North Magnolia
 
Industrial
 
Flex
 
1979
 
2005
 
48,141
 
SF
 
            82.90
 
Fee Simple
70
 
Loan
     
SMF I
 
Renaissance on Memorial
 
Retail
 
Unanchored
 
2003
 
NAP
 
26,233
 
SF
 
          144.86
 
Fee Simple
71
 
Loan
     
CGMRC
 
Highlands Office Park
 
Office
 
General Suburban
 
2002-2003
 
NAP
 
28,665
 
SF
 
          129.08
 
Fee Simple
72
 
Loan
     
MC FiveMile
 
Cartersville Multifamily Portfolio
 
Multifamily
 
Garden
 
1989, 1997, 2000
 
2011
 
131
 
Units
 
      26,673.52
 
Fee Simple
73
 
Loan
 
50
 
CGMRC
 
Falcon Self Storage
 
Self Storage
 
Self Storage
 
2007
 
NAP
 
88,180
 
SF
 
            38.80
 
Fee Simple
74
 
Loan
 
51
 
CGMRC
 
Hilldale Plaza
 
Retail
 
Anchored
 
1984
 
2012
 
61,782
 
SF
 
            54.22
 
Fee Simple
75
 
Loan
     
JLC
 
Holiday Inn - Jacksonville
 
Hospitality
 
Full Service
 
2008
 
NAP
 
98
 
Rooms
 
      32,501.75
 
Fee Simple
76
 
Loan
     
CGMRC
 
West Chase Apartments
 
Multifamily
 
Garden
 
1984
 
NAP
 
160
 
Units
 
      19,820.78
 
Fee Simple
77
 
Loan
     
CGMRC
 
Northridge Park Townhomes
 
Multifamily
 
Garden
 
2012
 
NAP
 
36
 
Units
 
      76,218.04
 
Fee Simple
78
 
Loan
 
52
 
CGMRC
 
The Dean Building
 
Mixed Use
 
Multifamily/Retail
 
1927
 
1997
 
27,896
 
SF
 
            96.43
 
Fee Simple
79
 
Loan
     
CGMRC
 
Quality Peach Properties
 
Office
 
Executive Suites
 
2005
 
NAP
 
34,830
 
SF
 
            76.00
 
Fee Simple
80
 
Loan
     
CGMRC
 
CVS Gun Barrel City
 
Retail
 
Single Tenant Retail
 
2007
 
NAP
 
11,945
 
SF
 
          217.45
 
Fee Simple
81
 
Loan
 
53
 
JLC
 
Pacific Gillespie III
 
Industrial
 
Flex
 
2001
 
NAP
 
52,423
 
SF
 
            48.53
 
Leasehold
82
 
Loan
     
CGMRC
 
Galleria Self Storage
 
Self Storage
 
Self Storage
 
1996
 
NAP
 
53,250
 
SF
 
            41.27
 
Fee Simple
83
 
Loan
     
JLC
 
Olympia Park
 
Retail
 
Unanchored
 
2007
 
NAP
 
12,000
 
SF
 
          179.17
 
Fee Simple
84
 
Loan
     
CGMRC
 
Lakeview Gardens
 
Multifamily
 
Garden
 
1973
 
2011
 
96
 
Units
 
      16,735.33
 
Fee Simple
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
                   
                                                     
                           
Allocated Cut-off
                     
Monthly
Control
 
Loan /
     
Mortgage
     
Original
 
Cut-off Date
 
Date Balance
 
% of Initial
 
Balloon
 
Mortgage
 
Administrative
 
Net Mortgage
 
Debt
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Balance ($)
 
Balance ($)
 
(multi-property)
 
Pool Balance
 
Balance ($)
 
Loan Rate (%)
 
Fee Rate (%) (1)
 
Loan Rate (%)
 
Service ($) (2)
1
 
Loan
 
8, 9
 
GSMC
 
11 West 42nd Street
 
150,000,000
 
150,000,000
 
150,000,000
 
12.1%
 
150,000,000
 
4.053000%
 
0.029550%
 
4.023450%
 
513,661.46
2
 
Loan
 
10, 11
 
GSMC
 
ELS Portfolio
 
110,000,000
 
109,879,376
 
109,879,376
 
8.8%
 
90,038,957
 
4.865500%
 
0.014550%
 
4.850950%
 
581,494.92
2.01
 
Property
         
Breezy Hill
         
20,256,142
                       
2.02
 
Property
         
Pioneer Village
         
15,090,146
                       
2.03
 
Property
         
Silver Dollar
         
13,798,647
                       
2.04
 
Property
         
Pinehirst
         
11,623,491
                       
2.05
 
Property
         
Victoria Palms
         
11,385,583
                       
2.06
 
Property
         
Westpark
         
9,652,256
                       
2.07
 
Property
         
Gulf Air
         
6,933,311
                       
2.08
 
Property
         
Alamo Palms
         
6,729,390
                       
2.09
 
Property
         
Vacation Village
         
5,098,022
                       
2.10
 
Property
         
Barrington Hills
         
4,962,076
                       
2.11
 
Property
         
Pasco
         
4,350,312
                       
3
 
Loan
 
12, 13, 14
 
GSMC
 
W Chicago - City Center
 
93,000,000
 
93,000,000
 
93,000,000
 
7.5%
 
67,597,355
 
4.248500%
 
0.014550%
 
4.233950%
 
503,738.33
4
 
Loan
     
MC FiveMile
 
Cranberry Woods Office Park
 
55,500,000
 
55,500,000
 
55,500,000
 
4.5%
 
46,987,847
 
4.660000%
 
0.014550%
 
4.645450%
 
286,511.16
4.01
 
Property
         
Cranberry Woods (Bldg 800)
         
20,100,000
                       
4.02
 
Property
         
Cranberry Woods (Bldg 500)
         
19,300,000
                       
4.03
 
Property
         
Cranberry Woods (Bldg 700)
         
16,100,000
                       
5
 
Loan
 
15, 16
 
JLC
 
Mendoza Multifamily Portfolio
 
50,000,000
 
50,000,000
 
50,000,000
 
4.0%
 
43,396,006
 
4.825000%
 
0.014550%
 
4.810450%
 
250,321.72
5.01
 
Property
         
Pioneer 2000
         
16,760,000
                       
5.02
 
Property
         
Crestview Pines
         
5,495,000
                       
5.03
 
Property
         
Ignacio Pines
         
5,365,000
                       
5.04
 
Property
         
Surfside
         
5,235,000
                       
5.05
 
Property
         
Woodcreek
         
5,105,000
                       
5.06
 
Property
         
The Palms
         
5,040,000
                       
5.07
 
Property
         
Caledonia Beach House
         
3,270,000
                       
5.08
 
Property
         
Hillview
         
3,010,000
                       
5.09
 
Property
         
935 Santa Clara
         
720,000
                       
6
 
Loan
 
13, 17, 18
 
GSMC
 
Mall St. Matthews
 
40,000,000
 
39,821,254
 
39,821,254
 
3.2%
 
36,254,924
 
2.720000%
 
0.029550%
 
2.690450%
 
161,934.68
7
 
Loan
 
19
 
JLC
 
Hampton Inn LaGuardia
 
36,500,000
 
36,500,000
 
36,500,000
 
2.9%
 
30,853,560
 
5.892000%
 
0.014550%
 
5.877450%
 
216,308.02
8
 
Loan
     
GSMC
 
Southpark Center I & II
 
25,533,000
 
25,504,166
 
25,504,166
 
2.1%
 
23,453,669
 
4.738000%
 
0.014550%
 
4.723450%
 
133,007.59
8.01
 
Property
         
Southpark Center I
         
16,595,225
                       
8.02
 
Property
         
Southpark Center II
         
8,908,941
                       
9
 
Loan
     
JLC
 
Willow Knolls Court
 
25,100,000
 
25,034,681
 
25,034,681
 
2.0%
 
20,170,843
 
4.327000%
 
0.014550%
 
4.312450%
 
124,610.99
10
 
Loan
     
GSMC
 
Crystal Springs Apartments
 
23,750,000
 
23,750,000
 
23,750,000
 
1.9%
 
21,910,660
 
5.022389%
 
0.014550%
 
5.007839%
 
127,820.32
11
 
Loan
 
20, 21, 22, 23, 24
 
JLC
 
Bay Area Multi Portfolio
 
23,000,000
 
23,000,000
 
23,000,000
 
1.9%
 
19,393,775
 
5.809000%
 
0.014550%
 
5.794450%
 
135,085.05
11.01
 
Property
 
20
     
Larkin Street
         
5,601,218
                       
11.02
 
Property
         
Geary Street
         
5,461,187
                       
11.03
 
Property
 
20
     
9th Street
         
4,901,065
                       
11.04
 
Property
         
Jefferson Street
         
4,270,928
                       
11.05
 
Property
         
Steiner Street
         
1,960,426
                       
11.06
 
Property
         
15th Street
         
805,175
                       
12
 
Loan
 
13, 25, 26
 
GSMC
 
Hampton Inn - Austin at University/Capitol
 
22,500,000
 
22,500,000
 
22,500,000
 
1.8%
 
18,362,135
 
4.778000%
 
0.014550%
 
4.763450%
 
117,750.69
13
 
Loan
 
27
 
JLC
 
5500 South Freeway
 
22,000,000
 
21,977,325
 
21,977,325
 
1.8%
 
18,163,616
 
5.129000%
 
0.014550%
 
5.114450%
 
119,841.29
14
 
Loan
     
JLC
 
Cobblestone Court
 
21,900,000
 
21,843,008
 
21,843,008
 
1.8%
 
17,599,262
 
4.327000%
 
0.014550%
 
4.312450%
 
108,724.33
15
 
Loan
 
13, 28
 
GSMC
 
Williams Hotel Portfolio
 
21,600,000
 
21,600,000
 
21,600,000
 
1.7%
 
16,377,955
 
5.392000%
 
0.049550%
 
5.342450%
 
131,253.38
15.01
 
Property
 
13
     
Holiday Inn - Valdosta Convention Center
         
10,028,571
                       
15.02
 
Property
 
13
     
Holiday Inn Express & Suites
         
7,012,987
                       
15.03
 
Property
         
Comfort Suites - Valdosta
         
4,558,442
                       
16
 
Loan
 
29
 
JLC
 
Airport Trade Center
 
18,500,000
 
18,500,000
 
18,500,000
 
1.5%
 
13,264,249
 
5.358000%
 
0.014550%
 
5.343450%
 
116,737.87
17
 
Loan
     
GSMC
 
Brier Creek Corporate Center 5
 
18,500,000
 
18,478,636
 
18,478,636
 
1.5%
 
15,028,870
 
4.640000%
 
0.044550%
 
4.595450%
 
95,281.96
18
 
Loan
     
MC FiveMile
 
7100 Almeda Apartments
 
17,600,000
 
17,516,408
 
17,516,408
 
1.4%
 
14,374,308
 
4.800000%
 
0.034550%
 
4.765450%
 
92,341.10
19
 
Loan
 
13, 30
 
SMF I
 
Regal Towers
 
17,000,000
 
16,980,435
 
16,980,435
 
1.4%
 
13,817,334
 
4.655000%
 
0.064550%
 
4.590450%
 
87,709.21
20
 
Loan
 
31
 
SMF I
 
Indiana Mall
 
17,000,000
 
16,965,604
 
16,965,604
 
1.4%
 
11,107,898
 
5.910000%
 
0.054550%
 
5.855450%
 
120,912.26
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
               
                                                     
                           
Allocated Cut-off
                     
Monthly
Control
 
Loan /
     
Mortgage
     
Original
 
Cut-off Date
 
Date Balance
 
% of Initial
 
Balloon
 
Mortgage
 
Administrative
 
Net Mortgage
 
Debt
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Balance ($)
 
Balance ($)
 
(multi-property)
 
Pool Balance
 
Balance ($)
 
Loan Rate (%)
 
Fee Rate (%) (1)
 
Loan Rate (%)
 
Service ($) (2)
21
 
Loan
 
13
 
CGMRC
 
Value Place GA & SC Portfolio
 
16,150,000
 
16,150,000
 
16,150,000
 
1.3%
 
12,218,670
 
5.330000%
 
0.104550%
 
5.225450%
 
97,542.25
21.01
 
Property
 
13
     
Lexington
         
3,185,000
                       
21.02
 
Property
 
13
     
Greenville
         
2,960,000
                       
21.03
 
Property
 
13
     
Simpsonville
         
2,930,000
                       
21.04
 
Property
 
13
     
Elgin
         
2,585,000
                       
21.05
 
Property
 
13
     
Macon North
         
2,515,000
                       
21.06
 
Property
 
13
     
Macon West
         
1,975,000
                       
22
 
Loan
     
JLC
 
TJ Maxx Centre
 
15,400,000
 
15,359,924
 
15,359,924
 
1.2%
 
12,375,737
 
4.327000%
 
0.014550%
 
4.312450%
 
76,454.55
23
 
Loan
 
32
 
GSMC
 
Holly Park Apartments
 
14,835,000
 
14,835,000
 
14,835,000
 
1.2%
 
12,213,782
 
5.045000%
 
0.014550%
 
5.030450%
 
80,045.98
24
 
Loan
     
JLC
 
Fountain Park
 
14,750,000
 
14,750,000
 
14,750,000
 
1.2%
 
12,239,307
 
5.289000%
 
0.059550%
 
5.229450%
 
81,806.71
25
 
Loan
 
33
 
GSMC
 
Commerce Way Marketplace
 
13,500,000
 
13,500,000
 
13,500,000
 
1.1%
 
11,745,401
 
5.217000%
 
0.014550%
 
5.202450%
 
74,271.81
26
 
Loan
     
GSMC
 
Wade English Retail Portfolio
 
12,817,500
 
12,817,500
 
12,817,500
 
1.0%
 
9,747,542
 
5.476000%
 
0.049550%
 
5.426450%
 
78,527.06
26.01
 
Property
         
Castleton Square Pavilion
         
4,875,000
                       
26.02
 
Property
         
Raceway Plaza
         
4,875,000
                       
26.03
 
Property
         
Marion Retail Shoppes
         
2,100,000
                       
26.04
 
Property
         
Marwood Crossing
         
967,500
                       
27
 
Loan
     
JLC
 
Aqua Waikiki Pearl
 
12,500,000
 
12,500,000
 
12,500,000
 
1.0%
 
6,783,801
 
6.189000%
 
0.014550%
 
6.174450%
 
99,759.71
28
 
Loan
     
CGMRC
 
Park at 3900
 
12,100,000
 
12,100,000
 
12,100,000
 
1.0%
 
10,046,828
 
4.440000%
 
0.104550%
 
4.335450%
 
60,878.31
29
 
Loan
     
JLC
 
Casa Grande and Estrella Marketplace
 
11,500,000
 
11,500,000
 
11,500,000
 
0.9%
 
9,622,195
 
4.693000%
 
0.014550%
 
4.678450%
 
59,594.97
29.01
 
Property
         
Estrella Marketplace
         
9,400,000
                       
29.02
 
Property
         
Casa Grande Marketplace
         
2,100,000
                       
30
 
Loan
 
13, 34
 
SMF I
 
Paseo Marketplace
 
11,000,000
 
11,000,000
 
11,000,000
 
0.9%
 
9,221,698
 
5.618000%
 
0.024550%
 
5.593450%
 
63,273.60
31
 
Loan
 
35
 
SMF I
 
Holmwood GSA Portfolio
 
10,700,000
 
10,700,000
 
10,700,000
 
0.9%
 
8,738,428
 
5.265000%
 
0.064550%
 
5.200450%
 
60,029.38
31.01
 
Property
         
Holmwood GSA - Jonesboro
         
4,751,000
                       
31.02
 
Property
         
Holmwood GSA - Port St. Lucie
         
3,431,000
                       
31.03
 
Property
         
Holmwood GSA - Lorain
         
2,518,000
                       
32
 
Loan
     
GSMC
 
Concord at Allendale
 
10,500,000
 
10,500,000
 
10,500,000
 
0.8%
 
9,146,027
 
5.264500%
 
0.059550%
 
5.204950%
 
58,075.73
33
 
Loan
     
CGMRC
 
Marketplace Shopping Center
 
10,450,000
 
10,437,405
 
10,437,405
 
0.8%
 
8,434,235
 
4.450000%
 
0.104550%
 
4.345450%
 
52,638.61
34
 
Loan
 
13, 36
 
GSMC
 
Union Bower Business Park
 
9,825,000
 
9,825,000
 
9,825,000
 
0.8%
 
8,378,632
 
5.354000%
 
0.014550%
 
5.339450%
 
54,888.62
35
 
Loan
 
37
 
GSMC
 
Insu-Tech Warehouse
 
9,675,000
 
9,665,505
 
9,665,505
 
0.8%
 
8,039,923
 
5.332500%
 
0.014550%
 
5.317950%
 
53,921.16
36
 
Loan
     
CGMRC
 
Hillcroft Shopping Plaza
 
9,500,000
 
9,490,164
 
9,490,164
 
0.8%
 
7,838,569
 
5.110000%
 
0.104550%
 
5.005450%
 
51,638.62
37
 
Loan
 
38, 39
 
SMF I
 
Holiday Inn Louisiana Portfolio
 
9,000,000
 
9,000,000
 
9,000,000
 
0.7%
 
6,826,078
 
5.400000%
 
0.024550%
 
5.375450%
 
54,731.69
37.01
 
Property
         
Holiday Inn Slidell
         
5,200,000
                       
37.02
 
Property
         
Holiday Inn Opelousas
         
3,800,000
                       
38
 
Loan
 
40, 41
 
SMF I
 
Hickory Corners Shopping Center
 
8,700,000
 
8,687,112
 
8,687,112
 
0.7%
 
6,555,664
 
5.214000%
 
0.024550%
 
5.189450%
 
51,949.94
39
 
Loan
 
13
 
SMF I
 
Centerpointe Business Plaza
 
8,500,000
 
8,490,328
 
8,490,328
 
0.7%
 
7,803,753
 
4.705000%
 
0.024550%
 
4.680450%
 
44,109.76
40
 
Loan
     
CGMRC
 
2900 West - Thrun Building
 
8,300,000
 
8,287,559
 
8,287,559
 
0.7%
 
6,239,871
 
5.150000%
 
0.104550%
 
5.045450%
 
49,249.10
41
 
Loan
     
MC FiveMile
 
Hampton Inn Pennsville
 
7,500,000
 
7,500,000
 
7,500,000
 
0.6%
 
5,700,444
 
5.460000%
 
0.014550%
 
5.445450%
 
45,877.58
42
 
Loan
     
MC FiveMile
 
Denesha - Williams MHC Portfolio
 
7,400,000
 
7,400,000
 
7,400,000
 
0.6%
 
5,654,021
 
5.610000%
 
0.014550%
 
5.595450%
 
45,929.87
42.01
 
Property
         
Deerfield MHP (Freeburg, IL)
         
1,300,000
                       
42.02
 
Property
         
Park Plaza MHP (Joplin, MO)
         
1,200,000
                       
42.03
 
Property
         
Whispering Pines MHP (Loami, IL)
         
1,150,000
                       
42.04
 
Property
         
Glyndon MHP and Prairie View Estates MHP (Glyndon, MN)
         
1,100,000
                       
42.05
 
Property
         
Riverside MHP (Morristown, MN)
         
1,050,000
                       
42.06
 
Property
         
Cottonwood Acres MHP (Dilworth, MN)
         
950,000
                       
42.07
 
Property
         
Pleasant Terrace MHP (Cokato, MN)
         
650,000
                       
43
 
Loan
     
JLC
 
The Gallery Apartments
 
7,400,000
 
7,400,000
 
7,400,000
 
0.6%
 
6,123,409
 
5.202000%
 
0.014550%
 
5.187450%
 
40,643.35
44
 
Loan
     
MC FiveMile
 
Lakeside Forest Apartments
 
7,030,000
 
7,030,000
 
7,030,000
 
0.6%
 
5,798,188
 
5.100000%
 
0.044550%
 
5.055450%
 
38,169.37
45
 
Loan
 
42, 43
 
SMF I
 
Casa Grande Shopping Center
 
7,000,000
 
6,992,912
 
6,992,912
 
0.6%
 
5,793,092
 
5.203000%
 
0.024550%
 
5.178450%
 
38,450.74
46
 
Loan
 
44
 
CGMRC
 
Woodlake Commerce Park
 
6,800,000
 
6,782,734
 
6,782,734
 
0.5%
 
5,488,027
 
4.450000%
 
0.154550%
 
4.295450%
 
34,252.88
47
 
Loan
     
CGMRC
 
Coral Club Apartments
 
6,700,000
 
6,693,308
 
6,693,308
 
0.5%
 
5,554,914
 
5.260000%
 
0.104550%
 
5.155450%
 
37,039.16
48
 
Loan
     
CGMRC
 
Sycamore Plaza
 
6,680,000
 
6,680,000
 
6,680,000
 
0.5%
 
5,773,276
 
4.950000%
 
0.134550%
 
4.815450%
 
35,655.84
49
 
Loan
     
SMF I
 
Hampton Inn Greenville
 
6,370,000
 
6,360,940
 
6,360,940
 
0.5%
 
4,837,675
 
5.434000%
 
0.024550%
 
5.409450%
 
38,866.70
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
             
                                                     
                           
Allocated Cut-off
                     
Monthly
Control
 
Loan /
     
Mortgage
     
Original
 
Cut-off Date
 
Date Balance
 
% of Initial
 
Balloon
 
Mortgage
 
Administrative
 
Net Mortgage
 
Debt
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Balance ($)
 
Balance ($)
 
(multi-property)
 
Pool Balance
 
Balance ($)
 
Loan Rate (%)
 
Fee Rate (%) (1)
 
Loan Rate (%)
 
Service ($) (2)
50
 
Loan
 
45, 46
 
JLC
 
Langtree Ventures Portfolio
 
6,250,000
 
6,229,194
 
6,229,194
 
0.5%
 
5,880,109
 
5.250000%
 
0.014550%
 
5.235450%
 
33,024.93
50.01
 
Property
         
1928 Randolph Road - Langtree Portfolio
         
3,704,219
                       
50.02
 
Property
         
1960 Randolph Road - Langtree Portfolio
         
1,571,553
                       
50.03
 
Property
         
2115 E. 7th Street - Langtree Portfolio
         
953,422
                       
51
 
Loan
     
JLC
 
Houston Leisure
 
6,100,000
 
6,094,336
 
6,094,336
 
0.5%
 
5,104,758
 
5.557000%
 
0.014550%
 
5.542450%
 
34,853.60
52
 
Loan
 
47
 
JLC
 
Southgate MHP
 
5,900,000
 
5,900,000
 
5,900,000
 
0.5%
 
4,974,327
 
5.805000%
 
0.014550%
 
5.790450%
 
34,637.22
53
 
Loan
     
MC FiveMile
 
Sierra Condos
 
5,750,000
 
5,750,000
 
5,750,000
 
0.5%
 
4,876,808
 
5.160000%
 
0.014550%
 
5.145450%
 
31,431.94
54
 
Loan
 
48
 
SMF I
 
Hillwood Apartments
 
5,500,000
 
5,500,000
 
5,500,000
 
0.4%
 
4,765,296
 
5.520000%
 
0.024550%
 
5.495450%
 
31,297.45
55
 
Loan
 
13
 
SMF I
 
Global Storage - Coors
 
5,370,000
 
5,370,000
 
5,370,000
 
0.4%
 
4,489,689
 
5.530000%
 
0.024550%
 
5.505450%
 
30,591.42
56
 
Loan
     
CGMRC
 
Agua Fria Towne Center
 
5,300,000
 
5,293,990
 
5,293,990
 
0.4%
 
4,317,217
 
4.720000%
 
0.104550%
 
4.615450%
 
27,551.55
57
 
Loan
     
SMF I
 
Rite Aid Belfair
 
5,250,000
 
5,250,000
 
5,250,000
 
0.4%
 
3,955,034
 
5.210000%
 
0.024550%
 
5.185450%
 
31,336.73
58
 
Loan
     
MC FiveMile
 
Deco Arts Building
 
5,175,000
 
5,169,706
 
5,169,706
 
0.4%
 
4,276,846
 
5.160000%
 
0.014550%
 
5.145450%
 
28,288.75
59
 
Loan
     
MC FiveMile
 
West County Shopping Center
 
5,000,000
 
5,000,000
 
5,000,000
 
0.4%
 
3,800,297
 
5.460000%
 
0.014550%
 
5.445450%
 
30,585.05
60
 
Loan
 
49
 
GSMC
 
Value Place - Braker Lane
 
4,770,000
 
4,770,000
 
4,770,000
 
0.4%
 
3,599,611
 
5.258000%
 
0.054550%
 
5.203450%
 
28,606.63
61
 
Loan
     
CGMRC
 
Deer Park Apartments
 
4,600,000
 
4,594,810
 
4,594,810
 
0.4%
 
3,711,328
 
5.400000%
 
0.104550%
 
5.295450%
 
26,579.96
62
 
Loan
     
SMF I
 
185 Oakland Avenue
 
4,500,000
 
4,500,000
 
4,500,000
 
0.4%
 
3,838,718
 
5.365000%
 
0.024550%
 
5.340450%
 
25,170.66
63
 
Loan
     
MC FiveMile
 
Shops at Stapleton
 
4,450,000
 
4,450,000
 
4,450,000
 
0.4%
 
3,722,804
 
5.550000%
 
0.014550%
 
5.535450%
 
25,406.39
64
 
Loan
     
CGMRC
 
West Bloomfield Shoppes
 
4,270,000
 
4,270,000
 
4,270,000
 
0.3%
 
3,206,358
 
5.120000%
 
0.104550%
 
5.015450%
 
25,261.44
65
 
Loan
     
JLC
 
Garrett Crossing Shopping Center
 
4,250,000
 
4,250,000
 
4,250,000
 
0.3%
 
3,579,105
 
5.767000%
 
0.014550%
 
5.752450%
 
24,847.76
66
 
Loan
     
MC FiveMile
 
Courtyard Apartments
 
4,100,000
 
4,100,000
 
4,100,000
 
0.3%
 
3,488,532
 
5.810000%
 
0.054550%
 
5.755450%
 
28,926.01
67
 
Loan
     
JLC
 
Trailridge Shopping Center
 
4,100,000
 
4,100,000
 
4,100,000
 
0.3%
 
3,446,207
 
5.704000%
 
0.014550%
 
5.689450%
 
23,806.81
68
 
Loan
     
CGMRC
 
227 East 56th Street
 
4,000,000
 
3,996,597
 
3,996,597
 
0.3%
 
3,736,918
 
5.900000%
 
0.104550%
 
5.795450%
 
23,725.46
69
 
Loan
     
JLC
 
Pacific North Magnolia
 
4,000,000
 
3,990,772
 
3,990,772
 
0.3%
 
3,279,958
 
4.921000%
 
0.014550%
 
4.906450%
 
21,280.16
70
 
Loan
     
SMF I
 
Renaissance on Memorial
 
3,800,000
 
3,800,000
 
3,800,000
 
0.3%
 
3,172,633
 
5.485000%
 
0.024550%
 
5.460450%
 
21,540.23
71
 
Loan
     
CGMRC
 
Highlands Office Park
 
3,700,000
 
3,700,000
 
3,700,000
 
0.3%
 
3,089,985
 
4.630000%
 
0.104550%
 
4.525450%
 
19,034.24
72
 
Loan
     
MC FiveMile
 
Cartersville Multifamily Portfolio
 
3,500,000
 
3,494,231
 
3,494,231
 
0.3%
 
2,580,436
 
4.620000%
 
0.014550%
 
4.605450%
 
19,693.30
73
 
Loan
 
50
 
CGMRC
 
Falcon Self Storage
 
3,425,000
 
3,421,718
 
3,421,718
 
0.3%
 
2,854,910
 
5.430000%
 
0.104550%
 
5.325450%
 
19,296.62
74
 
Loan
 
51
 
CGMRC
 
Hilldale Plaza
 
3,350,000
 
3,350,000
 
3,350,000
 
0.3%
 
2,593,050
 
4.800000%
 
0.104550%
 
4.695450%
 
19,195.40
75
 
Loan
     
JLC
 
Holiday Inn - Jacksonville
 
3,200,000
 
3,185,171
 
3,185,171
 
0.3%
 
2,623,926
 
4.920000%
 
0.014550%
 
4.905450%
 
17,022.18
76
 
Loan
     
CGMRC
 
West Chase Apartments
 
3,175,000
 
3,171,325
 
3,171,325
 
0.3%
 
2,911,489
 
4.630000%
 
0.174550%
 
4.455450%
 
16,333.43
77
 
Loan
     
CGMRC
 
Northridge Park Townhomes
 
2,750,000
 
2,743,850
 
2,743,850
 
0.2%
 
2,265,979
 
5.070000%
 
0.134550%
 
4.935450%
 
14,880.47
78
 
Loan
 
52
 
CGMRC
 
The Dean Building
 
2,693,000
 
2,690,057
 
2,690,057
 
0.2%
 
2,205,376
 
4.880000%
 
0.104550%
 
4.775450%
 
14,259.75
79
 
Loan
     
CGMRC
 
Quality Peach Properties
 
2,650,000
 
2,647,029
 
2,647,029
 
0.2%
 
2,162,232
 
4.770000%
 
0.104550%
 
4.665450%
 
13,855.62
80
 
Loan
     
CGMRC
 
CVS Gun Barrel City
 
2,600,000
 
2,597,459
 
2,597,459
 
0.2%
 
2,161,793
 
5.350000%
 
0.104550%
 
5.245450%
 
14,518.76
81
 
Loan
 
53
 
JLC
 
Pacific Gillespie III
 
2,550,000
 
2,544,110
 
2,544,110
 
0.2%
 
2,090,560
 
4.915000%
 
0.014550%
 
4.900450%
 
13,556.79
82
 
Loan
     
CGMRC
 
Galleria Self Storage
 
2,200,000
 
2,197,390
 
2,197,390
 
0.2%
 
1,779,914
 
4.520000%
 
0.104550%
 
4.415450%
 
11,173.24
83
 
Loan
     
JLC
 
Olympia Park
 
2,150,000
 
2,150,000
 
2,150,000
 
0.2%
 
1,781,769
 
5.249000%
 
0.079550%
 
5.169450%
 
11,871.05
84
 
Loan
     
CGMRC
 
Lakeview Gardens
 
1,610,000
 
1,606,591
 
1,606,591
 
0.1%
 
1,337,713
 
5.330000%
 
0.104550%
 
5.225450%
 
8,970.42
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
         
                                                 
                   
Annual
 
Companion Loan
 
Companion Loan
     
Interest
     
Original
 
Remaining
Control
 
Loan /
     
Mortgage
     
Debt
 
Monthly Debt
 
Annual Debt
     
Accrual
     
 Interest-Only
 
Interest-Only
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Service ($)
 
Service ($)
 
Service ($)
 
Amortization Type
 
Method
 
Seasoning
 
Period (Mos.)
 
Period (Mos.)
1
 
Loan
 
8, 9
 
GSMC
 
11 West 42nd Street
 
6,163,937.52
 
513,661.46
 
6,163,937.52
 
Interest Only
 
Actual/360
 
1
 
119
 
118
2
 
Loan
 
10, 11
 
GSMC
 
ELS Portfolio
 
6,977,939.04
         
Amortizing
 
Actual/360
 
1
 
0
 
0
2.01
 
Property
         
Breezy Hill
                               
2.02
 
Property
         
Pioneer Village
                               
2.03
 
Property
         
Silver Dollar
                               
2.04
 
Property
         
Pinehirst
                               
2.05
 
Property
         
Victoria Palms
                               
2.06
 
Property
         
Westpark
                               
2.07
 
Property
         
Gulf Air
                               
2.08
 
Property
         
Alamo Palms
                               
2.09
 
Property
         
Vacation Village
                               
2.10
 
Property
         
Barrington Hills
                               
2.11
 
Property
         
Pasco
                               
3
 
Loan
 
12, 13, 14
 
GSMC
 
W Chicago - City Center
 
6,044,859.96
         
Amortizing
 
Actual/360
 
0
 
0
 
0
4
 
Loan
     
MC FiveMile
 
Cranberry Woods Office Park
 
3,438,133.92
         
Interest Only, Then Amortizing
 
Actual/360
 
0
 
18
 
18
4.01
 
Property
         
Cranberry Woods (Bldg 800)
                               
4.02
 
Property
         
Cranberry Woods (Bldg 500)
                               
4.03
 
Property
         
Cranberry Woods (Bldg 700)
                               
5
 
Loan
 
15, 16
 
JLC
 
Mendoza Multifamily Portfolio
 
3,003,860.64
         
Interest Only, Then Amortizing
 
Actual/360
 
2
 
12
 
10
5.01
 
Property
         
Pioneer 2000
                               
5.02
 
Property
         
Crestview Pines
                               
5.03
 
Property
         
Ignacio Pines
                               
5.04
 
Property
         
Surfside
                               
5.05
 
Property
         
Woodcreek
                               
5.06
 
Property
         
The Palms
                               
5.07
 
Property
         
Caledonia Beach House
                               
5.08
 
Property
         
Hillview
                               
5.09
 
Property
         
935 Santa Clara
                               
6
 
Loan
 
13, 17, 18
 
GSMC
 
Mall St. Matthews
 
1,943,216.16
 
597,134.11
 
7,165,609.32
 
Interest Only, Then Amortizing
 
Actual/360
 
5
 
36
 
34
7
 
Loan
 
19
 
JLC
 
Hampton Inn LaGuardia
 
2,595,696.24
         
Amortizing
 
Actual/360
 
0
 
0
 
0
8
 
Loan
     
GSMC
 
Southpark Center I & II
 
1,596,091.08
         
Amortizing
 
Actual/360
 
1
 
0
 
0
8.01
 
Property
         
Southpark Center I
                               
8.02
 
Property
         
Southpark Center II
                               
9
 
Loan
     
JLC
 
Willow Knolls Court
 
1,495,331.88
         
Amortizing
 
Actual/360
 
2
 
0
 
0
10
 
Loan
     
GSMC
 
Crystal Springs Apartments
 
1,533,843.84
         
Amortizing
 
Actual/360
 
0
 
0
 
0
11
 
Loan
 
20, 21, 22, 23, 24
 
JLC
 
Bay Area Multi Portfolio
 
1,621,020.60
         
Amortizing
 
Actual/360
 
0
 
0
 
0
11.01
 
Property
 
20
     
Larkin Street
                               
11.02
 
Property
         
Geary Street
                               
11.03
 
Property
 
20
     
9th Street
                               
11.04
 
Property
         
Jefferson Street
                               
11.05
 
Property
         
Steiner Street
                               
11.06
 
Property
         
15th Street
                               
12
 
Loan
 
13, 25, 26
 
GSMC
 
Hampton Inn - Austin at University/Capitol
 
1,413,008.28
         
Amortizing
 
Actual/360
 
0
 
0
 
0
13
 
Loan
 
27
 
JLC
 
5500 South Freeway
 
1,438,095.48
         
Amortizing
 
Actual/360
 
1
 
0
 
0
14
 
Loan
     
JLC
 
Cobblestone Court
 
1,304,691.96
         
Amortizing
 
Actual/360
 
2
 
0
 
0
15
 
Loan
 
13, 28
 
GSMC
 
Williams Hotel Portfolio
 
1,575,040.56
         
Amortizing
 
Actual/360
 
0
 
0
 
0
15.01
 
Property
 
13
     
Holiday Inn - Valdosta Convention Center
                               
15.02
 
Property
 
13
     
Holiday Inn Express & Suites
                               
15.03
 
Property
         
Comfort Suites - Valdosta
                               
16
 
Loan
 
29
 
JLC
 
Airport Trade Center
 
1,400,854.44
         
Amortizing
 
Actual/360
 
0
 
0
 
0
17
 
Loan
     
GSMC
 
Brier Creek Corporate Center 5
 
1,143,383.52
         
Amortizing
 
Actual/360
 
1
 
0
 
0
18
 
Loan
     
MC FiveMile
 
7100 Almeda Apartments
 
1,108,093.20
         
Amortizing
 
Actual/360
 
4
 
0
 
0
19
 
Loan
 
13, 30
 
SMF I
 
Regal Towers
 
1,052,510.52
         
Amortizing
 
Actual/360
 
1
 
0
 
0
20
 
Loan
 
31
 
SMF I
 
Indiana Mall
 
1,450,947.12
         
Amortizing
 
Actual/360
 
1
 
0
 
0
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
                   
                                                 
                   
Annual
 
Companion Loan
 
Companion Loan
     
Interest
     
Original
 
Remaining
Control
 
Loan /
     
Mortgage
     
Debt
 
Monthly Debt
 
Annual Debt
     
Accrual
     
 Interest-Only
 
Interest-Only
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Service ($)
 
Service ($)
 
Service ($)
 
Amortization Type
 
Method
 
Seasoning
 
Period (Mos.)
 
Period (Mos.)
21
 
Loan
 
13
 
CGMRC
 
Value Place GA & SC Portfolio
 
1,170,507.00
         
Amortizing
 
Actual/360
 
0
 
0
 
0
21.01
 
Property
 
13
     
Lexington
                               
21.02
 
Property
 
13
     
Greenville
                               
21.03
 
Property
 
13
     
Simpsonville
                               
21.04
 
Property
 
13
     
Elgin
                               
21.05
 
Property
 
13
     
Macon North
                               
21.06
 
Property
 
13
     
Macon West
                               
22
 
Loan
     
JLC
 
TJ Maxx Centre
 
917,454.60
         
Amortizing
 
Actual/360
 
2
 
0
 
0
23
 
Loan
 
32
 
GSMC
 
Holly Park Apartments
 
960,551.76
         
Amortizing
 
Actual/360
 
0
 
0
 
0
24
 
Loan
     
JLC
 
Fountain Park
 
981,680.52
         
Amortizing
 
Actual/360
 
0
 
0
 
0
25
 
Loan
 
33
 
GSMC
 
Commerce Way Marketplace
 
891,261.72
         
Interest Only, Then Amortizing
 
Actual/360
 
0
 
24
 
24
26
 
Loan
     
GSMC
 
Wade English Retail Portfolio
 
942,324.72
         
Amortizing
 
Actual/360
 
0
 
0
 
0
26.01
 
Property
         
Castleton Square Pavilion
                               
26.02
 
Property
         
Raceway Plaza
                               
26.03
 
Property
         
Marion Retail Shoppes
                               
26.04
 
Property
         
Marwood Crossing
                               
27
 
Loan
     
JLC
 
Aqua Waikiki Pearl
 
1,197,116.52
         
Amortizing
 
Actual/360
 
0
 
0
 
0
28
 
Loan
     
CGMRC
 
Park at 3900
 
730,539.72
         
Interest Only, Then Amortizing
 
Actual/360
 
1
 
12
 
11
29
 
Loan
     
JLC
 
Casa Grande and Estrella Marketplace
 
715,139.64
         
Interest Only, Then Amortizing
 
Actual/360
 
1
 
12
 
11
29.01
 
Property
         
Estrella Marketplace
                               
29.02
 
Property
         
Casa Grande Marketplace
                               
30
 
Loan
 
13, 34
 
SMF I
 
Paseo Marketplace
 
759,283.20
         
Amortizing
 
Actual/360
 
0
 
0
 
0
31
 
Loan
 
35
 
SMF I
 
Holmwood GSA Portfolio
 
720,352.56
         
Amortizing
 
Actual/360
 
0
 
0
 
0
31.01
 
Property
         
Holmwood GSA - Jonesboro
                               
31.02
 
Property
         
Holmwood GSA - Port St. Lucie
                               
31.03
 
Property
         
Holmwood GSA - Lorain
                               
32
 
Loan
     
GSMC
 
Concord at Allendale
 
696,908.76
         
Interest Only, Then Amortizing
 
Actual/360
 
0
 
24
 
24
33
 
Loan
     
CGMRC
 
Marketplace Shopping Center
 
631,663.32
         
Amortizing
 
Actual/360
 
1
 
0
 
0
34
 
Loan
 
13, 36
 
GSMC
 
Union Bower Business Park
 
658,663.44
         
Interest Only, Then Amortizing
 
Actual/360
 
0
 
12
 
12
35
 
Loan
 
37
 
GSMC
 
Insu-Tech Warehouse
 
647,053.92
         
Amortizing
 
Actual/360
 
1
 
0
 
0
36
 
Loan
     
CGMRC
 
Hillcroft Shopping Plaza
 
619,663.44
         
Amortizing
 
Actual/360
 
1
 
0
 
0
37
 
Loan
 
38, 39
 
SMF I
 
Holiday Inn Louisiana Portfolio
 
656,780.28
         
Amortizing
 
Actual/360
 
0
 
0
 
0
37.01
 
Property
         
Holiday Inn Slidell
                               
37.02
 
Property
         
Holiday Inn Opelousas
                               
38
 
Loan
 
40, 41
 
SMF I
 
Hickory Corners Shopping Center
 
623,399.28
         
Amortizing
 
Actual/360
 
1
 
0
 
0
39
 
Loan
 
13
 
SMF I
 
Centerpointe Business Plaza
 
529,317.12
         
Amortizing
 
Actual/360
 
1
 
0
 
0
40
 
Loan
     
CGMRC
 
2900 West - Thrun Building
 
590,989.20
         
Amortizing
 
Actual/360
 
1
 
0
 
0
41
 
Loan
     
MC FiveMile
 
Hampton Inn Pennsville
 
550,530.96
         
Amortizing
 
Actual/360
 
0
 
0
 
0
42
 
Loan
     
MC FiveMile
 
Denesha - Williams MHC Portfolio
 
551,158.44
         
Amortizing
 
Actual/360
 
0
 
0
 
0
42.01
 
Property
         
Deerfield MHP (Freeburg, IL)
                               
42.02
 
Property
         
Park Plaza MHP (Joplin, MO)
                               
42.03
 
Property
         
Whispering Pines MHP (Loami, IL)
                               
42.04
 
Property
         
Glyndon MHP and Prairie View Estates MHP (Glyndon, MN)
                               
42.05
 
Property
         
Riverside MHP (Morristown, MN)
                               
42.06
 
Property
         
Cottonwood Acres MHP (Dilworth, MN)
                               
42.07
 
Property
         
Pleasant Terrace MHP (Cokato, MN)
                               
43
 
Loan
     
JLC
 
The Gallery Apartments
 
487,720.20
         
Amortizing
 
Actual/360
 
0
 
0
 
0
44
 
Loan
     
MC FiveMile
 
Lakeside Forest Apartments
 
458,032.44
         
Amortizing
 
Actual/360
 
0
 
0
 
0
45
 
Loan
 
42, 43
 
SMF I
 
Casa Grande Shopping Center
 
461,408.88
         
Amortizing
 
Actual/360
 
1
 
0
 
0
46
 
Loan
 
44
 
CGMRC
 
Woodlake Commerce Park
 
411,034.56
         
Amortizing
 
Actual/360
 
2
 
0
 
0
47
 
Loan
     
CGMRC
 
Coral Club Apartments
 
444,469.92
         
Amortizing
 
Actual/360
 
1
 
0
 
0
48
 
Loan
     
CGMRC
 
Sycamore Plaza
 
427,870.08
         
Interest Only, Then Amortizing
 
Actual/360
 
1
 
24
 
23
49
 
Loan
     
SMF I
 
Hampton Inn Greenville
 
466,400.40
         
Amortizing
 
Actual/360
 
1
 
0
 
0
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
             
                                                 
                   
Annual
 
Companion Loan
 
Companion Loan
     
Interest
     
Original
 
Remaining
Control
 
Loan /
     
Mortgage
     
Debt
 
Monthly Debt
 
Annual Debt
     
Accrual
     
 Interest-Only
 
Interest-Only
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Service ($)
 
Service ($)
 
Service ($)
 
Amortization Type
 
Method
 
Seasoning
 
Period (Mos.)
 
Period (Mos.)
50
 
Loan
 
45, 46
 
JLC
 
Langtree Ventures Portfolio
 
396,299.16
         
Amortizing
 
Actual/360
 
4
 
0
 
0
50.01
 
Property
         
1928 Randolph Road - Langtree Portfolio
                               
50.02
 
Property
         
1960 Randolph Road - Langtree Portfolio
                               
50.03
 
Property
         
2115 E. 7th Street - Langtree Portfolio
                               
51
 
Loan
     
JLC
 
Houston Leisure
 
418,243.20
         
Amortizing
 
Actual/360
 
1
 
0
 
0
52
 
Loan
 
47
 
JLC
 
Southgate MHP
 
415,646.64
         
Amortizing
 
Actual/360
 
0
 
0
 
0
53
 
Loan
     
MC FiveMile
 
Sierra Condos
 
377,183.28
         
Interest Only, Then Amortizing
 
Actual/360
 
0
 
12
 
12
54
 
Loan
 
48
 
SMF I
 
Hillwood Apartments
 
375,569.40
         
Interest Only, Then Amortizing
 
Actual/360
 
1
 
18
 
17
55
 
Loan
 
13
 
SMF I
 
Global Storage - Coors
 
367,097.04
         
Amortizing
 
Actual/360
 
0
 
0
 
0
56
 
Loan
     
CGMRC
 
Agua Fria Towne Center
 
330,618.60
         
Amortizing
 
Actual/360
 
1
 
0
 
0
57
 
Loan
     
SMF I
 
Rite Aid Belfair
 
376,040.76
         
Amortizing
 
Actual/360
 
0
 
0
 
0
58
 
Loan
     
MC FiveMile
 
Deco Arts Building
 
339,465.00
         
Amortizing
 
Actual/360
 
1
 
0
 
0
59
 
Loan
     
MC FiveMile
 
West County Shopping Center
 
367,020.60
         
Amortizing
 
Actual/360
 
0
 
0
 
0
60
 
Loan
 
49
 
GSMC
 
Value Place - Braker Lane
 
343,279.56
         
Amortizing
 
Actual/360
 
0
 
0
 
0
61
 
Loan
     
CGMRC
 
Deer Park Apartments
 
318,959.52
         
Amortizing
 
Actual/360
 
1
 
0
 
0
62
 
Loan
     
SMF I
 
185 Oakland Avenue
 
302,047.92
         
Interest Only, Then Amortizing
 
Actual/360
 
0
 
12
 
12
63
 
Loan
     
MC FiveMile
 
Shops at Stapleton
 
304,876.68
         
Amortizing
 
Actual/360
 
0
 
0
 
0
64
 
Loan
     
CGMRC
 
West Bloomfield Shoppes
 
303,137.28
         
Amortizing
 
Actual/360
 
0
 
0
 
0
65
 
Loan
     
JLC
 
Garrett Crossing Shopping Center
 
298,173.12
         
Amortizing
 
Actual/360
 
0
 
0
 
0
66
 
Loan
     
MC FiveMile
 
Courtyard Apartments
 
347,112.12
         
Amortizing
 
Actual/360
 
0
 
0
 
0
67
 
Loan
     
JLC
 
Trailridge Shopping Center
 
285,681.72
         
Amortizing
 
Actual/360
 
0
 
0
 
0
68
 
Loan
     
CGMRC
 
227 East 56th Street
 
284,705.52
         
Amortizing
 
Actual/360
 
1
 
0
 
0
69
 
Loan
     
JLC
 
Pacific North Magnolia
 
255,361.92
         
Amortizing
 
Actual/360
 
2
 
0
 
0
70
 
Loan
     
SMF I
 
Renaissance on Memorial
 
258,482.76
         
Amortizing
 
Actual/360
 
0
 
0
 
0
71
 
Loan
     
CGMRC
 
Highlands Office Park
 
228,410.88
         
Interest Only, Then Amortizing
 
Actual/360
 
1
 
12
 
11
72
 
Loan
     
MC FiveMile
 
Cartersville Multifamily Portfolio
 
236,319.60
         
Amortizing
 
Actual/360
 
1
 
0
 
0
73
 
Loan
 
50
 
CGMRC
 
Falcon Self Storage
 
231,559.44
         
Amortizing
 
Actual/360
 
1
 
0
 
0
74
 
Loan
 
51
 
CGMRC
 
Hilldale Plaza
 
230,344.80
         
Interest Only, Then Amortizing
 
Actual/360
 
1
 
12
 
11
75
 
Loan
     
JLC
 
Holiday Inn - Jacksonville
 
204,266.16
         
Amortizing
 
Actual/360
 
4
 
0
 
0
76
 
Loan
     
CGMRC
 
West Chase Apartments
 
196,001.16
         
Amortizing
 
Actual/360
 
1
 
0
 
0
77
 
Loan
     
CGMRC
 
Northridge Park Townhomes
 
178,565.64
         
Amortizing
 
Actual/360
 
2
 
0
 
0
78
 
Loan
 
52
 
CGMRC
 
The Dean Building
 
171,117.00
         
Amortizing
 
Actual/360
 
1
 
0
 
0
79
 
Loan
     
CGMRC
 
Quality Peach Properties
 
166,267.44
         
Amortizing
 
Actual/360
 
1
 
0
 
0
80
 
Loan
     
CGMRC
 
CVS Gun Barrel City
 
174,225.12
         
Amortizing
 
Actual/360
 
1
 
0
 
0
81
 
Loan
 
53
 
JLC
 
Pacific Gillespie III
 
162,681.48
         
Amortizing
 
Actual/360
 
2
 
0
 
0
82
 
Loan
     
CGMRC
 
Galleria Self Storage
 
134,078.88
         
Amortizing
 
Actual/360
 
1
 
0
 
0
83
 
Loan
     
JLC
 
Olympia Park
 
142,452.60
         
Amortizing
 
Actual/360
 
0
 
0
 
0
84
 
Loan
     
CGMRC
 
Lakeview Gardens
 
107,645.04
         
Amortizing
 
Actual/360
 
2
 
0
 
0
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
                   
                                                     
                   
Original Term To
 
Remaining
 
Original
 
Remaining
                   
Control
 
Loan /
     
Mortgage
     
Maturity
 
Term To
 
Amortization Term
 
Amortization Term
 
Origination
 
Due
 
First
 
Last IO
 
First P&I
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
(Mos.)
 
Maturity (Mos.)
 
(Mos.)
 
(Mos.)
 
Date
 
Date
 
Due Date
 
Due Date
 
Due Date
1
 
Loan
 
8, 9
 
GSMC
 
11 West 42nd Street
 
119
 
118
 
0
 
0
 
6/18/2013
 
6
 
8/6/2013
 
6/6/2023
   
2
 
Loan
 
10, 11
 
GSMC
 
ELS Portfolio
 
120
 
119
 
360
 
359
 
6/28/2013
 
1
 
8/1/2013
     
8/1/2013
2.01
 
Property
         
Breezy Hill
                                   
2.02
 
Property
         
Pioneer Village
                                   
2.03
 
Property
         
Silver Dollar
                                   
2.04
 
Property
         
Pinehirst
                                   
2.05
 
Property
         
Victoria Palms
                                   
2.06
 
Property
         
Westpark
                                   
2.07
 
Property
         
Gulf Air
                                   
2.08
 
Property
         
Alamo Palms
                                   
2.09
 
Property
         
Vacation Village
                                   
2.10
 
Property
         
Barrington Hills
                                   
2.11
 
Property
         
Pasco
                                   
3
 
Loan
 
12, 13, 14
 
GSMC
 
W Chicago - City Center
 
120
 
120
 
300
 
300
 
7/11/2013
 
6
 
9/6/2013
     
9/6/2013
4
 
Loan
     
MC FiveMile
 
Cranberry Woods Office Park
 
120
 
120
 
360
 
360
 
7/19/2013
 
6
 
9/6/2013
 
2/6/2015
 
3/6/2015
4.01
 
Property
         
Cranberry Woods (Bldg 800)
                                   
4.02
 
Property
         
Cranberry Woods (Bldg 500)
                                   
4.03
 
Property
         
Cranberry Woods (Bldg 700)
                                   
5
 
Loan
 
15, 16
 
JLC
 
Mendoza Multifamily Portfolio
 
120
 
118
 
360
 
360
 
5/29/2013
 
6
 
7/6/2013
 
6/6/2014
 
7/6/2014
5.01
 
Property
         
Pioneer 2000
                                   
5.02
 
Property
         
Crestview Pines
                                   
5.03
 
Property
         
Ignacio Pines
                                   
5.04
 
Property
         
Surfside
                                   
5.05
 
Property
         
Woodcreek
                                   
5.06
 
Property
         
The Palms
                                   
5.07
 
Property
         
Caledonia Beach House
                                   
5.08
 
Property
         
Hillview
                                   
5.09
 
Property
         
935 Santa Clara
                                   
6
 
Loan
 
13, 17, 18
 
GSMC
 
Mall St. Matthews
 
87
 
82
 
360
 
360
 
3/1/2013
 
6
 
4/1/2013
 
6/6/2016
 
7/6/2016
7
 
Loan
 
19
 
JLC
 
Hampton Inn LaGuardia
 
120
 
120
 
360
 
360
 
7/22/2013
 
6
 
9/6/2013
     
9/6/2013
8
 
Loan
     
GSMC
 
Southpark Center I & II
 
60
 
59
 
360
 
359
 
6/26/2013
 
6
 
8/6/2013
     
8/6/2013
8.01
 
Property
         
Southpark Center I
                                   
8.02
 
Property
         
Southpark Center II
                                   
9
 
Loan
     
JLC
 
Willow Knolls Court
 
120
 
118
 
360
 
358
 
5/28/2013
 
6
 
7/6/2013
     
7/6/2013
10
 
Loan
     
GSMC
 
Crystal Springs Apartments
 
60
 
60
 
360
 
360
 
7/22/2013
 
6
 
9/6/2013
     
9/6/2013
11
 
Loan
 
20, 21, 22, 23, 24
 
JLC
 
Bay Area Multi Portfolio
 
120
 
120
 
360
 
360
 
7/26/2013
 
6
 
9/6/2013
     
9/6/2013
11.01
 
Property
 
20
     
Larkin Street
                                   
11.02
 
Property
         
Geary Street
                                   
11.03
 
Property
 
20
     
9th Street
                                   
11.04
 
Property
         
Jefferson Street
                                   
11.05
 
Property
         
Steiner Street
                                   
11.06
 
Property
         
15th Street
                                   
12
 
Loan
 
13, 25, 26
 
GSMC
 
Hampton Inn - Austin at University/Capitol
 
120
 
120
 
360
 
360
 
7/19/2013
 
6
 
9/6/2013
     
9/6/2013
13
 
Loan
 
27
 
JLC
 
5500 South Freeway
 
120
 
119
 
360
 
359
 
6/28/2013
 
6
 
8/6/2013
     
8/6/2013
14
 
Loan
     
JLC
 
Cobblestone Court
 
120
 
118
 
360
 
358
 
5/28/2013
 
6
 
7/6/2013
     
7/6/2013
15
 
Loan
 
13, 28
 
GSMC
 
Williams Hotel Portfolio
 
120
 
120
 
300
 
300
 
7/18/2013
 
6
 
9/6/2013
     
9/6/2013
15.01
 
Property
 
13
     
Holiday Inn - Valdosta Convention Center
                                   
15.02
 
Property
 
13
     
Holiday Inn Express & Suites
                                   
15.03
 
Property
         
Comfort Suites - Valdosta
                                   
16
 
Loan
 
29
 
JLC
 
Airport Trade Center
 
120
 
120
 
276
 
276
 
8/1/2013
 
6
 
9/6/2013
     
9/6/2013
17
 
Loan
     
GSMC
 
Brier Creek Corporate Center 5
 
120
 
119
 
360
 
359
 
6/14/2013
 
6
 
8/6/2013
     
8/6/2013
18
 
Loan
     
MC FiveMile
 
7100 Almeda Apartments
 
120
 
116
 
360
 
356
 
4/1/2013
 
6
 
5/6/2013
     
5/6/2013
19
 
Loan
 
13, 30
 
SMF I
 
Regal Towers
 
120
 
119
 
360
 
359
 
6/7/2013
 
6
 
8/6/2013
     
8/6/2013
20
 
Loan
 
31
 
SMF I
 
Indiana Mall
 
120
 
119
 
240
 
239
 
7/1/2013
 
6
 
8/6/2013
     
8/6/2013
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
                   
                                                     
                   
Original Term To
 
Remaining
 
Original
 
Remaining
                   
Control
 
Loan /
     
Mortgage
     
Maturity
 
Term To
 
Amortization Term
 
Amortization Term
 
Origination
 
Due
 
First
 
Last IO
 
First P&I
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
(Mos.)
 
Maturity (Mos.)
 
(Mos.)
 
(Mos.)
 
Date
 
Date
 
Due Date
 
Due Date
 
Due Date
21
 
Loan
 
13
 
CGMRC
 
Value Place GA & SC Portfolio
 
120
 
120
 
300
 
300
 
7/17/2013
 
6
 
9/6/2013
     
9/6/2013
21.01
 
Property
 
13
     
Lexington
                                   
21.02
 
Property
 
13
     
Greenville
                                   
21.03
 
Property
 
13
     
Simpsonville
                                   
21.04
 
Property
 
13
     
Elgin
                                   
21.05
 
Property
 
13
     
Macon North
                                   
21.06
 
Property
 
13
     
Macon West
                                   
22
 
Loan
     
JLC
 
TJ Maxx Centre
 
120
 
118
 
360
 
358
 
5/28/2013
 
6
 
7/6/2013
     
7/6/2013
23
 
Loan
 
32
 
GSMC
 
Holly Park Apartments
 
120
 
120
 
360
 
360
 
7/19/2013
 
6
 
9/6/2013
     
9/6/2013
24
 
Loan
     
JLC
 
Fountain Park
 
120
 
120
 
360
 
360
 
7/18/2013
 
6
 
9/6/2013
     
9/6/2013
25
 
Loan
 
33
 
GSMC
 
Commerce Way Marketplace
 
120
 
120
 
360
 
360
 
7/15/2013
 
6
 
9/6/2013
 
8/6/2015
 
9/6/2015
26
 
Loan
     
GSMC
 
Wade English Retail Portfolio
 
120
 
120
 
300
 
300
 
7/25/2013
 
6
 
9/6/2013
     
9/6/2013
26.01
 
Property
         
Castleton Square Pavilion
                                   
26.02
 
Property
         
Raceway Plaza
                                   
26.03
 
Property
         
Marion Retail Shoppes
                                   
26.04
 
Property
         
Marwood Crossing
                                   
27
 
Loan
     
JLC
 
Aqua Waikiki Pearl
 
120
 
120
 
202
 
202
 
7/31/2013
 
6
 
9/6/2013
     
9/6/2013
28
 
Loan
     
CGMRC
 
Park at 3900
 
120
 
119
 
360
 
360
 
6/7/2013
 
6
 
8/6/2013
 
7/6/2014
 
8/6/2014
29
 
Loan
     
JLC
 
Casa Grande and Estrella Marketplace
 
120
 
119
 
360
 
360
 
6/14/2013
 
6
 
8/6/2013
 
7/6/2014
 
8/6/2014
29.01
 
Property
         
Estrella Marketplace
                                   
29.02
 
Property
         
Casa Grande Marketplace
                                   
30
 
Loan
 
13, 34
 
SMF I
 
Paseo Marketplace
 
120
 
120
 
360
 
360
 
7/10/2013
 
6
 
9/6/2013
     
9/6/2013
31
 
Loan
 
35
 
SMF I
 
Holmwood GSA Portfolio
 
120
 
120
 
348
 
348
 
7/22/2013
 
6
 
9/6/2013
     
9/6/2013
31.01
 
Property
         
Holmwood GSA - Jonesboro
                                   
31.02
 
Property
         
Holmwood GSA - Port St. Lucie
                                   
31.03
 
Property
         
Holmwood GSA - Lorain
                                   
32
 
Loan
     
GSMC
 
Concord at Allendale
 
120
 
120
 
360
 
360
 
7/15/2013
 
6
 
9/6/2013
 
8/6/2015
 
9/6/2015
33
 
Loan
     
CGMRC
 
Marketplace Shopping Center
 
120
 
119
 
360
 
359
 
6/3/2013
 
1
 
8/1/2013
     
8/1/2013
34
 
Loan
 
13, 36
 
GSMC
 
Union Bower Business Park
 
120
 
120
 
360
 
360
 
7/16/2013
 
6
 
9/6/2013
 
8/6/2014
 
9/6/2014
35
 
Loan
 
37
 
GSMC
 
Insu-Tech Warehouse
 
120
 
119
 
360
 
359
 
6/28/2013
 
6
 
8/6/2013
     
8/6/2013
36
 
Loan
     
CGMRC
 
Hillcroft Shopping Plaza
 
120
 
119
 
360
 
359
 
7/1/2013
 
6
 
8/6/2013
     
8/6/2013
37
 
Loan
 
38, 39
 
SMF I
 
Holiday Inn Louisiana Portfolio
 
120
 
120
 
300
 
300
 
7/22/2013
 
6
 
9/6/2013
     
9/6/2013
37.01
 
Property
         
Holiday Inn Slidell
                                   
37.02
 
Property
         
Holiday Inn Opelousas
                                   
38
 
Loan
 
40, 41
 
SMF I
 
Hickory Corners Shopping Center
 
120
 
119
 
300
 
299
 
7/1/2013
 
6
 
8/6/2013
     
8/6/2013
39
 
Loan
 
13
 
SMF I
 
Centerpointe Business Plaza
 
60
 
59
 
360
 
359
 
6/21/2013
 
6
 
8/6/2013
     
8/6/2013
40
 
Loan
     
CGMRC
 
2900 West - Thrun Building
 
120
 
119
 
300
 
299
 
6/27/2013
 
6
 
8/6/2013
     
8/6/2013
41
 
Loan
     
MC FiveMile
 
Hampton Inn Pennsville
 
120
 
120
 
300
 
300
 
7/19/2013
 
6
 
9/6/2013
     
9/6/2013
42
 
Loan
     
MC FiveMile
 
Denesha - Williams MHC Portfolio
 
120
 
120
 
300
 
300
 
7/19/2013
 
6
 
9/6/2013
     
9/6/2013
42.01
 
Property
         
Deerfield MHP (Freeburg, IL)
                                   
42.02
 
Property
         
Park Plaza MHP (Joplin, MO)
                                   
42.03
 
Property
         
Whispering Pines MHP (Loami, IL)
                                   
42.04
 
Property
         
Glyndon MHP and Prairie View Estates MHP (Glyndon, MN)
                                   
42.05
 
Property
         
Riverside MHP (Morristown, MN)
                                   
42.06
 
Property
         
Cottonwood Acres MHP (Dilworth, MN)
                                   
42.07
 
Property
         
Pleasant Terrace MHP (Cokato, MN)
                                   
43
 
Loan
     
JLC
 
The Gallery Apartments
 
120
 
120
 
360
 
360
 
7/19/2013
 
6
 
9/6/2013
     
9/6/2013
44
 
Loan
     
MC FiveMile
 
Lakeside Forest Apartments
 
120
 
120
 
360
 
360
 
7/16/2013
 
1
 
9/1/2013
     
9/1/2013
45
 
Loan
 
42, 43
 
SMF I
 
Casa Grande Shopping Center
 
120
 
119
 
360
 
359
 
7/1/2013
 
6
 
8/6/2013
     
8/6/2013
46
 
Loan
 
44
 
CGMRC
 
Woodlake Commerce Park
 
120
 
118
 
360
 
358
 
5/23/2013
 
5
 
7/5/2013
     
7/5/2013
47
 
Loan
     
CGMRC
 
Coral Club Apartments
 
120
 
119
 
360
 
359
 
6/25/2013
 
6
 
8/6/2013
     
8/6/2013
48
 
Loan
     
CGMRC
 
Sycamore Plaza
 
120
 
119
 
360
 
360
 
7/3/2013
 
6
 
8/6/2013
 
7/6/2015
 
8/6/2015
49
 
Loan
     
SMF I
 
Hampton Inn Greenville
 
120
 
119
 
300
 
299
 
6/20/2013
 
6
 
8/6/2013
     
8/6/2013
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
                   
                                                     
                   
Original Term To
 
Remaining
 
Original
 
Remaining
                   
Control
 
Loan /
     
Mortgage
     
Maturity
 
Term To
 
Amortization Term
 
Amortization Term
 
Origination
 
Due
 
First
 
Last IO
 
First P&I
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
(Mos.)
 
Maturity (Mos.)
 
(Mos.)
 
(Mos.)
 
Date
 
Date
 
Due Date
 
Due Date
 
Due Date
50
 
Loan
 
45, 46
 
JLC
 
Langtree Ventures Portfolio
 
60
 
56
 
360
 
356
 
3/15/2013
 
6
 
5/6/2013
     
5/6/2013
50.01
 
Property
         
1928 Randolph Road - Langtree Portfolio
                                   
50.02
 
Property
         
1960 Randolph Road - Langtree Portfolio
                                   
50.03
 
Property
         
2115 E. 7th Street - Langtree Portfolio
                                   
51
 
Loan
     
JLC
 
Houston Leisure
 
120
 
119
 
360
 
359
 
6/14/2013
 
6
 
8/6/2013
     
8/6/2013
52
 
Loan
 
47
 
JLC
 
Southgate MHP
 
120
 
120
 
360
 
360
 
7/25/2013
 
6
 
9/6/2013
     
9/6/2013
53
 
Loan
     
MC FiveMile
 
Sierra Condos
 
120
 
120
 
360
 
360
 
7/10/2013
 
6
 
9/6/2013
 
8/6/2014
 
9/6/2014
54
 
Loan
 
48
 
SMF I
 
Hillwood Apartments
 
120
 
119
 
360
 
360
 
7/5/2013
 
6
 
8/6/2013
 
1/6/2015
 
2/6/2015
55
 
Loan
 
13
 
SMF I
 
Global Storage - Coors
 
120
 
120
 
360
 
360
 
7/18/2013
 
6
 
9/6/2013
     
9/6/2013
56
 
Loan
     
CGMRC
 
Agua Fria Towne Center
 
120
 
119
 
360
 
359
 
6/11/2013
 
5
 
8/5/2013
     
8/5/2013
57
 
Loan
     
SMF I
 
Rite Aid Belfair
 
120
 
120
 
300
 
300
 
7/19/2013
 
6
 
9/6/2013
     
9/6/2013
58
 
Loan
     
MC FiveMile
 
Deco Arts Building
 
120
 
119
 
360
 
359
 
7/2/2013
 
6
 
8/6/2013
     
8/6/2013
59
 
Loan
     
MC FiveMile
 
West County Shopping Center
 
120
 
120
 
300
 
300
 
7/19/2013
 
6
 
9/6/2013
     
9/6/2013
60
 
Loan
 
49
 
GSMC
 
Value Place - Braker Lane
 
120
 
120
 
300
 
300
 
7/19/2013
 
6
 
9/6/2013
     
9/6/2013
61
 
Loan
     
CGMRC
 
Deer Park Apartments
 
120
 
119
 
336
 
335
 
7/1/2013
 
6
 
8/6/2013
     
8/6/2013
62
 
Loan
     
SMF I
 
185 Oakland Avenue
 
120
 
120
 
360
 
360
 
7/19/2013
 
6
 
9/6/2013
 
8/6/2014
 
9/6/2014
63
 
Loan
     
MC FiveMile
 
Shops at Stapleton
 
120
 
120
 
360
 
360
 
7/18/2013
 
6
 
9/6/2013
     
9/6/2013
64
 
Loan
     
CGMRC
 
West Bloomfield Shoppes
 
120
 
120
 
300
 
300
 
7/23/2013
 
6
 
9/6/2013
     
9/6/2013
65
 
Loan
     
JLC
 
Garrett Crossing Shopping Center
 
120
 
120
 
360
 
360
 
7/10/2013
 
6
 
9/6/2013
     
9/6/2013
66
 
Loan
     
MC FiveMile
 
Courtyard Apartments
 
60
 
60
 
240
 
240
 
7/8/2013
 
6
 
9/6/2013
     
9/6/2013
67
 
Loan
     
JLC
 
Trailridge Shopping Center
 
120
 
120
 
360
 
360
 
7/9/2013
 
6
 
9/6/2013
     
9/6/2013
68
 
Loan
     
CGMRC
 
227 East 56th Street
 
60
 
59
 
360
 
359
 
6/20/2013
 
5
 
8/5/2013
     
8/5/2013
69
 
Loan
     
JLC
 
Pacific North Magnolia
 
120
 
118
 
360
 
358
 
5/13/2013
 
6
 
7/6/2013
     
7/6/2013
70
 
Loan
     
SMF I
 
Renaissance on Memorial
 
120
 
120
 
360
 
360
 
7/12/2013
 
6
 
9/6/2013
     
9/6/2013
71
 
Loan
     
CGMRC
 
Highlands Office Park
 
120
 
119
 
360
 
360
 
6/13/2013
 
6
 
8/6/2013
 
7/6/2014
 
8/6/2014
72
 
Loan
     
MC FiveMile
 
Cartersville Multifamily Portfolio
 
120
 
119
 
300
 
299
 
6/13/2013
 
6
 
8/6/2013
     
8/6/2013
73
 
Loan
 
50
 
CGMRC
 
Falcon Self Storage
 
120
 
119
 
360
 
359
 
6/26/2013
 
6
 
8/6/2013
     
8/6/2013
74
 
Loan
 
51
 
CGMRC
 
Hilldale Plaza
 
120
 
119
 
300
 
300
 
6/14/2013
 
6
 
8/6/2013
 
7/6/2014
 
8/6/2014
75
 
Loan
     
JLC
 
Holiday Inn - Jacksonville
 
120
 
116
 
360
 
356
 
3/28/2013
 
6
 
5/6/2013
     
5/6/2013
76
 
Loan
     
CGMRC
 
West Chase Apartments
 
60
 
59
 
360
 
359
 
6/5/2013
 
5
 
8/5/2013
     
8/5/2013
77
 
Loan
     
CGMRC
 
Northridge Park Townhomes
 
120
 
118
 
360
 
358
 
6/5/2013
 
5
 
7/5/2013
     
7/5/2013
78
 
Loan
 
52
 
CGMRC
 
The Dean Building
 
120
 
119
 
360
 
359
 
6/10/2013
 
6
 
8/6/2013
     
8/6/2013
79
 
Loan
     
CGMRC
 
Quality Peach Properties
 
120
 
119
 
360
 
359
 
6/14/2013
 
5
 
8/5/2013
     
8/5/2013
80
 
Loan
     
CGMRC
 
CVS Gun Barrel City
 
120
 
119
 
360
 
359
 
7/3/2013
 
6
 
8/6/2013
     
8/6/2013
81
 
Loan
 
53
 
JLC
 
Pacific Gillespie III
 
120
 
118
 
360
 
358
 
5/14/2013
 
6
 
7/6/2013
     
7/6/2013
82
 
Loan
     
CGMRC
 
Galleria Self Storage
 
120
 
119
 
360
 
359
 
6/10/2013
 
6
 
8/6/2013
     
8/6/2013
83
 
Loan
     
JLC
 
Olympia Park
 
120
 
120
 
360
 
360
 
7/19/2013
 
6
 
9/6/2013
     
9/6/2013
84
 
Loan
     
CGMRC
 
Lakeview Gardens
 
120
 
118
 
360
 
358
 
5/29/2013
 
5
 
7/5/2013
     
7/5/2013
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
                                         
                               
Grace
 
Grace
   
Control
 
Loan /
     
Mortgage
         
ARD
 
Final
 
Period-
 
Period-
   
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Maturity Date
 
(Yes / No)
 
Maturity Date
 
Late Fee
 
Default
 
Prepayment Provision (3)
1
 
Loan
 
8, 9
 
GSMC
 
11 West 42nd Street
 
6/6/2023
 
No
     
0
 
0
 
Lockout/11_YM/14_Defeasance/90_0%/4
2
 
Loan
 
10, 11
 
GSMC
 
ELS Portfolio
 
7/6/2023
 
No
     
5
 
5
 
Lockout/25_Defeasance/91_0%/4
2.01
 
Property
         
Breezy Hill
                       
2.02
 
Property
         
Pioneer Village
                       
2.03
 
Property
         
Silver Dollar
                       
2.04
 
Property
         
Pinehirst
                       
2.05
 
Property
         
Victoria Palms
                       
2.06
 
Property
         
Westpark
                       
2.07
 
Property
         
Gulf Air
                       
2.08
 
Property
         
Alamo Palms
                       
2.09
 
Property
         
Vacation Village
                       
2.10
 
Property
         
Barrington Hills
                       
2.11
 
Property
         
Pasco
                       
3
 
Loan
 
12, 13, 14
 
GSMC
 
W Chicago - City Center
 
8/6/2023
 
No
     
0
 
0
 
Lockout/24_Defeasance/92_0%/4
4
 
Loan
     
MC FiveMile
 
Cranberry Woods Office Park
 
8/6/2023
 
No
     
0
 
0
 
Lockout/24_Defeasance/92_0%/4
4.01
 
Property
         
Cranberry Woods (Bldg 800)
                       
4.02
 
Property
         
Cranberry Woods (Bldg 500)
                       
4.03
 
Property
         
Cranberry Woods (Bldg 700)
                       
5
 
Loan
 
15, 16
 
JLC
 
Mendoza Multifamily Portfolio
 
6/6/2023
 
No
     
0
 
0
 
Lockout/26_Defeasance/91_0%/3
5.01
 
Property
         
Pioneer 2000
                       
5.02
 
Property
         
Crestview Pines
                       
5.03
 
Property
         
Ignacio Pines
                       
5.04
 
Property
         
Surfside
                       
5.05
 
Property
         
Woodcreek
                       
5.06
 
Property
         
The Palms
                       
5.07
 
Property
         
Caledonia Beach House
                       
5.08
 
Property
         
Hillview
                       
5.09
 
Property
         
935 Santa Clara
                       
6
 
Loan
 
13, 17, 18
 
GSMC
 
Mall St. Matthews
 
6/6/2020
 
No
     
0
 
0
 
Lockout/29_Defeasance/54_0%/4
7
 
Loan
 
19
 
JLC
 
Hampton Inn LaGuardia
 
8/6/2023
 
No
     
0
 
0
 
Lockout/24_Defeasance/92_0%/4
8
 
Loan
     
GSMC
 
Southpark Center I & II
 
7/6/2018
 
No
     
5 days grace, once per calendar year
 
0
 
Lockout/25_Defeasance/31_0%/4
8.01
 
Property
         
Southpark Center I
                       
8.02
 
Property
         
Southpark Center II
                       
9
 
Loan
     
JLC
 
Willow Knolls Court
 
6/6/2023
 
No
     
0
 
0
 
Lockout/26_>YM or 1%/90_0%/4
10
 
Loan
     
GSMC
 
Crystal Springs Apartments
 
8/6/2018
 
No
     
0
 
0
 
Lockout/24_Defeasance/33_0%/3
11
 
Loan
 
20, 21, 22, 23, 24
 
JLC
 
Bay Area Multi Portfolio
 
8/6/2023
 
No
     
0
 
0
 
Lockout/24_Defeasance/92_0%/4
11.01
 
Property
 
20
     
Larkin Street
                       
11.02
 
Property
         
Geary Street
                       
11.03
 
Property
 
20
     
9th Street
                       
11.04
 
Property
         
Jefferson Street
                       
11.05
 
Property
         
Steiner Street
                       
11.06
 
Property
         
15th Street
                       
12
 
Loan
 
13, 25, 26
 
GSMC
 
Hampton Inn - Austin at University/Capitol
 
8/6/2023
 
No
     
0
 
0
 
Lockout/24_Defeasance/92_0%/4
13
 
Loan
 
27
 
JLC
 
5500 South Freeway
 
7/6/2023
 
No
     
0
 
0
 
Lockout/25_Defeasance/91_0%/4
14
 
Loan
     
JLC
 
Cobblestone Court
 
6/6/2023
 
No
     
0
 
0
 
Lockout/26_>YM or 1%/90_0%/4
15
 
Loan
 
13, 28
 
GSMC
 
Williams Hotel Portfolio
 
8/6/2023
 
No
     
0
 
0
 
Lockout/24_Defeasance/92_0%/4
15.01
 
Property
 
13
     
Holiday Inn - Valdosta Convention Center
                       
15.02
 
Property
 
13
     
Holiday Inn Express & Suites
                       
15.03
 
Property
         
Comfort Suites - Valdosta
                       
16
 
Loan
 
29
 
JLC
 
Airport Trade Center
 
8/6/2023
 
No
     
0
 
0
 
Lockout/24_Defeasance/92_0%/4
17
 
Loan
     
GSMC
 
Brier Creek Corporate Center 5
 
7/6/2023
 
No
     
15
 
0
 
Lockout/25_Defeasance/91_0%/4
18
 
Loan
     
MC FiveMile
 
7100 Almeda Apartments
 
4/6/2023
 
No
     
0
 
0
 
Lockout/28_Defeasance/87_0%/5
19
 
Loan
 
13, 30
 
SMF I
 
Regal Towers
 
7/6/2023
 
No
     
5
 
0
 
Lockout/25_Defeasance/91_0%/4
20
 
Loan
 
31
 
SMF I
 
Indiana Mall
 
7/6/2023
 
No
     
5
 
0
 
Lockout/25_Defeasance/91_0%/4
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
                                         
                               
Grace
 
Grace
   
Control
 
Loan /
     
Mortgage
         
ARD
 
Final
 
Period-
 
Period-
   
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Maturity Date
 
(Yes / No)
 
Maturity Date
 
Late Fee
 
Default
 
Prepayment Provision (3)
21
 
Loan
 
13
 
CGMRC
 
Value Place GA & SC Portfolio
 
8/6/2023
 
No
     
0
 
0
 
Lockout/24_>YM or 1%/92_0%/4
21.01
 
Property
 
13
     
Lexington
                       
21.02
 
Property
 
13
     
Greenville
                       
21.03
 
Property
 
13
     
Simpsonville
                       
21.04
 
Property
 
13
     
Elgin
                       
21.05
 
Property
 
13
     
Macon North
                       
21.06
 
Property
 
13
     
Macon West
                       
22
 
Loan
     
JLC
 
TJ Maxx Centre
 
6/6/2023
 
No
     
0
 
0
 
Lockout/26_>YM or 1%/90_0%/4
23
 
Loan
 
32
 
GSMC
 
Holly Park Apartments
 
8/6/2023
 
No
     
0
 
0
 
Lockout/24_Defeasance/92_0%/4
24
 
Loan
     
JLC
 
Fountain Park
 
8/6/2023
 
No
     
0
 
0
 
Lockout/24_Defeasance/92_0%/4
25
 
Loan
 
33
 
GSMC
 
Commerce Way Marketplace
 
8/6/2023
 
No
     
0
 
0
 
Lockout/24_Defeasance/92_0%/4
26
 
Loan
     
GSMC
 
Wade English Retail Portfolio
 
8/6/2023
 
No
     
0
 
0
 
Lockout/24_Defeasance/92_0%/4
26.01
 
Property
         
Castleton Square Pavilion
                       
26.02
 
Property
         
Raceway Plaza
                       
26.03
 
Property
         
Marion Retail Shoppes
                       
26.04
 
Property
         
Marwood Crossing
                       
27
 
Loan
     
JLC
 
Aqua Waikiki Pearl
 
8/6/2023
 
No
     
0
 
0
 
Lockout/24_Defeasance/92_0%/4
28
 
Loan
     
CGMRC
 
Park at 3900
 
7/6/2023
 
No
     
0
 
0
 
Lockout/25_>YM or 1%/92_0%/3
29
 
Loan
     
JLC
 
Casa Grande and Estrella Marketplace
 
7/6/2023
 
No
     
0
 
0
 
Lockout/25_Defeasance/91_0%/4
29.01
 
Property
         
Estrella Marketplace
                       
29.02
 
Property
         
Casa Grande Marketplace
                       
30
 
Loan
 
13, 34
 
SMF I
 
Paseo Marketplace
 
8/6/2023
 
No
     
0
 
0
 
Lockout/24_Defeasance/92_0%/4
31
 
Loan
 
35
 
SMF I
 
Holmwood GSA Portfolio
 
8/6/2023
 
No
     
0
 
0
 
Lockout/24_Defeasance/92_0%/4
31.01
 
Property
         
Holmwood GSA - Jonesboro
                       
31.02
 
Property
         
Holmwood GSA - Port St. Lucie
                       
31.03
 
Property
         
Holmwood GSA - Lorain
                       
32
 
Loan
     
GSMC
 
Concord at Allendale
 
8/6/2023
 
No
     
0
 
0
 
Lockout/24_Defeasance/92_0%/4
33
 
Loan
     
CGMRC
 
Marketplace Shopping Center
 
7/1/2023
 
No
     
5
 
5
 
Lockout/25_Defeasance/92_0%/3
34
 
Loan
 
13, 36
 
GSMC
 
Union Bower Business Park
 
8/6/2023
 
No
     
0
 
0
 
Lockout/24_Defeasance/92_0%/4
35
 
Loan
 
37
 
GSMC
 
Insu-Tech Warehouse
 
7/6/2023
 
No
     
0
 
0
 
Lockout/25_Defeasance/91_0%/4
36
 
Loan
     
CGMRC
 
Hillcroft Shopping Plaza
 
7/6/2023
 
No
     
0
 
0
 
Lockout/25_>YM or 1%/91_0%/4
37
 
Loan
 
38, 39
 
SMF I
 
Holiday Inn Louisiana Portfolio
 
8/6/2023
 
No
     
0
 
0
 
Lockout/24_>YM or 1%/92_0%/4
37.01
 
Property
         
Holiday Inn Slidell
                       
37.02
 
Property
         
Holiday Inn Opelousas
                       
38
 
Loan
 
40, 41
 
SMF I
 
Hickory Corners Shopping Center
 
7/6/2023
 
No
     
0
 
0
 
Lockout/25_Defeasance/90_0%/5
39
 
Loan
 
13
 
SMF I
 
Centerpointe Business Plaza
 
7/6/2018
 
No
     
0
 
0
 
Lockout/25_Defeasance/28_0%/7
40
 
Loan
     
CGMRC
 
2900 West - Thrun Building
 
7/6/2023
 
No
     
0
 
0
 
Lockout/25_Defeasance/92_0%/3
41
 
Loan
     
MC FiveMile
 
Hampton Inn Pennsville
 
8/6/2023
 
No
     
0
 
0
 
Lockout/24_Defeasance/89_0%/7
42
 
Loan
     
MC FiveMile
 
Denesha - Williams MHC Portfolio
 
8/6/2023
 
No
     
0
 
0
 
Lockout/24_Defeasance/92_0%/4
42.01
 
Property
         
Deerfield MHP (Freeburg, IL)
                       
42.02
 
Property
         
Park Plaza MHP (Joplin, MO)
                       
42.03
 
Property
         
Whispering Pines MHP (Loami, IL)
                       
42.04
 
Property
         
Glyndon MHP and Prairie View Estates MHP (Glyndon, MN)
                       
42.05
 
Property
         
Riverside MHP (Morristown, MN)
                       
42.06
 
Property
         
Cottonwood Acres MHP (Dilworth, MN)
                       
42.07
 
Property
         
Pleasant Terrace MHP (Cokato, MN)
                       
43
 
Loan
     
JLC
 
The Gallery Apartments
 
8/6/2023
 
No
     
0
 
0
 
Lockout/24_Defeasance/92_0%/4
44
 
Loan
     
MC FiveMile
 
Lakeside Forest Apartments
 
8/1/2023
 
No
     
0
 
5
 
Lockout/24_Defeasance/92_0%/4
45
 
Loan
 
42, 43
 
SMF I
 
Casa Grande Shopping Center
 
7/6/2023
 
No
     
0
 
0
 
Lockout/25_Defeasance/91_0%/4
46
 
Loan
 
44
 
CGMRC
 
Woodlake Commerce Park
 
6/5/2023
 
No
     
0
 
0
 
Lockout/26_Defeasance/90_0%/4
47
 
Loan
     
CGMRC
 
Coral Club Apartments
 
7/6/2023
 
No
     
0
 
0
 
Lockout/25_Defeasance/92_0%/3
48
 
Loan
     
CGMRC
 
Sycamore Plaza
 
7/6/2023
 
No
     
0
 
0
 
Lockout/25_Defeasance/91_0%/4
49
 
Loan
     
SMF I
 
Hampton Inn Greenville
 
7/6/2023
 
No
     
0
 
0
 
Lockout/25_Defeasance/91_0%/4
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
                       
                                         
                               
Grace
 
Grace
   
Control
 
Loan /
     
Mortgage
         
ARD
 
Final
 
Period-
 
Period-
   
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Maturity Date
 
(Yes / No)
 
Maturity Date
 
Late Fee
 
Default
 
Prepayment Provision (3)
50
 
Loan
 
45, 46
 
JLC
 
Langtree Ventures Portfolio
 
4/6/2018
 
No
     
0
 
0
 
Lockout/28_Defeasance/28_0%/4
50.01
 
Property
         
1928 Randolph Road - Langtree Portfolio
                       
50.02
 
Property
         
1960 Randolph Road - Langtree Portfolio
                       
50.03
 
Property
         
2115 E. 7th Street - Langtree Portfolio
                       
51
 
Loan
     
JLC
 
Houston Leisure
 
7/6/2023
 
No
     
0
 
0
 
Lockout/25_Defeasance/91_0%/4
52
 
Loan
 
47
 
JLC
 
Southgate MHP
 
8/6/2023
 
No
     
0
 
0
 
Lockout/24_Defeasance/92_0%/4
53
 
Loan
     
MC FiveMile
 
Sierra Condos
 
8/6/2023
 
No
     
0
 
0
 
Lockout/24_>YM or 1%/92_0%/4
54
 
Loan
 
48
 
SMF I
 
Hillwood Apartments
 
7/6/2023
 
No
     
0
 
0
 
Lockout/25_Defeasance/91_0%/4
55
 
Loan
 
13
 
SMF I
 
Global Storage - Coors
 
8/6/2023
 
No
     
0
 
0
 
Lockout/24_Defeasance/92_0%/4
56
 
Loan
     
CGMRC
 
Agua Fria Towne Center
 
7/5/2023
 
No
     
0
 
0
 
Lockout/25_Defeasance/91_0%/4
57
 
Loan
     
SMF I
 
Rite Aid Belfair
 
8/6/2023
 
No
     
0
 
0
 
Lockout/24_Defeasance/92_0%/4
58
 
Loan
     
MC FiveMile
 
Deco Arts Building
 
7/6/2023
 
No
     
0
 
0
 
Lockout/25_Defeasance/91_0%/4
59
 
Loan
     
MC FiveMile
 
West County Shopping Center
 
8/6/2023
 
No
     
0
 
0
 
Lockout/24_Defeasance/92_0%/4
60
 
Loan
 
49
 
GSMC
 
Value Place - Braker Lane
 
8/6/2023
 
No
     
5 days grace, once per calendar year
 
0
 
Lockout/11_>YM or 1%/105_0%/4
61
 
Loan
     
CGMRC
 
Deer Park Apartments
 
7/6/2023
 
No
     
0
 
0
 
Lockout/25_Defeasance/92_0%/3
62
 
Loan
     
SMF I
 
185 Oakland Avenue
 
8/6/2023
 
No
     
0
 
0
 
Lockout/24_Defeasance/92_0%/4
63
 
Loan
     
MC FiveMile
 
Shops at Stapleton
 
8/6/2023
 
No
     
0
 
0
 
Lockout/24_Defeasance/92_0%/4
64
 
Loan
     
CGMRC
 
West Bloomfield Shoppes
 
8/6/2023
 
No
     
0
 
0
 
Lockout/24_Defeasance/93_0%/3
65
 
Loan
     
JLC
 
Garrett Crossing Shopping Center
 
8/6/2023
 
No
     
15
 
0
 
Lockout/24_Defeasance/92_0%/4
66
 
Loan
     
MC FiveMile
 
Courtyard Apartments
 
8/6/2018
 
No
     
0
 
0
 
Lockout/24_>YM or 1%/11_0%/25
67
 
Loan
     
JLC
 
Trailridge Shopping Center
 
8/6/2023
 
No
     
0
 
0
 
Lockout/24_Defeasance/92_0%/4
68
 
Loan
     
CGMRC
 
227 East 56th Street
 
7/5/2018
 
No
     
0
 
0
 
Lockout/25_>YM or 1%/31_0%/4
69
 
Loan
     
JLC
 
Pacific North Magnolia
 
6/6/2023
 
No
     
0
 
0
 
Lockout/26_Defeasance/90_0%/4
70
 
Loan
     
SMF I
 
Renaissance on Memorial
 
8/6/2023
 
No
     
0
 
0
 
Lockout/24_Defeasance/91_0%/5
71
 
Loan
     
CGMRC
 
Highlands Office Park
 
7/6/2023
 
No
     
0
 
0
 
Lockout/25_Defeasance/92_0%/3
72
 
Loan
     
MC FiveMile
 
Cartersville Multifamily Portfolio
 
7/6/2023
 
No
     
0
 
0
 
Lockout/25_Defeasance/91_0%/4
73
 
Loan
 
50
 
CGMRC
 
Falcon Self Storage
 
7/6/2023
 
No
     
0
 
0
 
Lockout/25_Defeasance/92_0%/3
74
 
Loan
 
51
 
CGMRC
 
Hilldale Plaza
 
7/6/2023
 
No
     
0
 
0
 
Lockout/25_>YM or 1%/92_0%/3
75
 
Loan
     
JLC
 
Holiday Inn - Jacksonville
 
4/6/2023
 
No
     
0
 
0
 
Lockout/28_Defeasance/88_0%/4
76
 
Loan
     
CGMRC
 
West Chase Apartments
 
7/5/2018
 
No
     
0
 
0
 
Lockout/25_Defeasance/31_0%/4
77
 
Loan
     
CGMRC
 
Northridge Park Townhomes
 
6/5/2023
 
No
     
0
 
0
 
Lockout/26_Defeasance/90_0%/4
78
 
Loan
 
52
 
CGMRC
 
The Dean Building
 
7/6/2023
 
No
     
0
 
0
 
Lockout/25_Defeasance/92_0%/3
79
 
Loan
     
CGMRC
 
Quality Peach Properties
 
7/5/2023
 
No
     
0
 
0
 
Lockout/25_Defeasance/91_0%/4
80
 
Loan
     
CGMRC
 
CVS Gun Barrel City
 
7/6/2023
 
No
     
0
 
0
 
Lockout/25_Defeasance/91_0%/4
81
 
Loan
 
53
 
JLC
 
Pacific Gillespie III
 
6/6/2023
 
No
     
0
 
0
 
Lockout/26_Defeasance/90_0%/4
82
 
Loan
     
CGMRC
 
Galleria Self Storage
 
7/6/2023
 
No
     
0
 
0
 
Lockout/25_>YM or 1%/89_0%/6
83
 
Loan
     
JLC
 
Olympia Park
 
8/6/2023
 
No
     
0
 
0
 
Lockout/24_Defeasance/92_0%/4
84
 
Loan
     
CGMRC
 
Lakeview Gardens
 
6/5/2023
 
No
     
0
 
0
 
Lockout/26_Defeasance/90_0%/4
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
       
                                             
                   
Third
 
Third
 
Second
 
Second
           
Control
 
Loan /
     
Mortgage
     
Most Recent
 
Most Recent
 
Most Recent
 
Most Recent
 
Most Recent
 
Most Recent
 
Most Recent
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
NOI ($)
 
NOI Date
 
NOI ($)
 
NOI Date
 
EGI (if past 2012) ($)
 
Expenses (if past 2012) ($)
 
NOI (if past 2012) ($)
1
 
Loan
 
8, 9
 
GSMC
 
11 West 42nd Street
 
24,771,382
 
12/31/2011
 
26,828,353
 
12/31/2012
 
48,314,472
 
21,385,536
 
26,928,936
2
 
Loan
 
10, 11
 
GSMC
 
ELS Portfolio
 
7,717,979
 
12/31/2011
 
8,973,249
 
12/31/2012
 
15,884,342
 
7,036,131
 
8,848,211
2.01
 
Property
         
Breezy Hill
 
2,150,144
 
12/31/2011
 
2,312,629
 
12/31/2012
 
3,486,449
 
1,165,545
 
2,320,904
2.02
 
Property
         
Pioneer Village
 
1,161,047
 
12/31/2011
 
1,349,681
 
12/31/2012
 
2,524,871
 
1,105,401
 
1,419,470
2.03
 
Property
         
Silver Dollar
 
1,461,962
 
12/31/2011
 
1,317,739
 
12/31/2012
 
2,658,328
 
1,356,998
 
1,301,330
2.04
 
Property
         
Pinehirst
 
935,975
 
12/31/2011
 
1,099,934
 
12/31/2012
 
1,836,406
 
774,601
 
1,061,805
2.05
 
Property
         
Victoria Palms
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
2.06
 
Property
         
Westpark
 
N/A
 
N/A
 
919,543
 
12/31/2012
 
1,422,778
 
531,460
 
891,318
2.07
 
Property
         
Gulf Air
 
618,488
 
12/31/2011
 
652,165
 
12/31/2012
 
1,109,385
 
522,532
 
586,853
2.08
 
Property
         
Alamo Palms
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
2.09
 
Property
         
Vacation Village
 
420,234
 
12/31/2011
 
423,011
 
12/31/2012
 
980,688
 
597,946
 
382,742
2.10
 
Property
         
Barrington Hills
 
570,634
 
12/31/2011
 
524,120
 
12/31/2012
 
1,008,205
 
499,680
 
508,525
2.11
 
Property
         
Pasco
 
399,495
 
12/31/2011
 
374,427
 
12/31/2012
 
857,232
 
481,968
 
375,264
3
 
Loan
 
12, 13, 14
 
GSMC
 
W Chicago - City Center
 
9,003,411
 
12/31/2011
 
10,542,481
 
12/31/2012
 
36,276,205
 
24,369,888
 
11,906,317
4
 
Loan
     
MC FiveMile
 
Cranberry Woods Office Park
 
5,648,046
 
12/31/2011
 
5,302,993
 
12/31/2012
 
N/A
 
N/A
 
N/A
4.01
 
Property
         
Cranberry Woods (Bldg 800)
 
1,933,494
 
12/31/2011
 
2,012,954
 
12/31/2012
 
N/A
 
N/A
 
N/A
4.02
 
Property
         
Cranberry Woods (Bldg 500)
 
1,934,931
 
12/31/2011
 
1,558,266
 
12/31/2012
 
N/A
 
N/A
 
N/A
4.03
 
Property
         
Cranberry Woods (Bldg 700)
 
1,779,621
 
12/31/2011
 
1,731,773
 
12/31/2012
 
N/A
 
N/A
 
N/A
5
 
Loan
 
15, 16
 
JLC
 
Mendoza Multifamily Portfolio
 
4,254,088
 
12/31/2011
 
4,804,135
 
12/31/2012
 
7,272,129
 
2,254,718
 
5,017,412
5.01
 
Property
         
Pioneer 2000
 
1,459,341
 
12/31/2011
 
1,629,211
 
12/31/2012
 
2,463,834
 
774,012
 
1,689,822
5.02
 
Property
         
Crestview Pines
 
506,739
 
12/31/2011
 
587,598
 
12/31/2012
 
983,718
 
351,559
 
632,159
5.03
 
Property
         
Ignacio Pines
 
412,867
 
12/31/2011
 
506,334
 
12/31/2012
 
703,948
 
225,110
 
478,838
5.04
 
Property
         
Surfside
 
373,491
 
12/31/2011
 
487,598
 
12/31/2012
 
768,796
 
265,936
 
502,860
5.05
 
Property
         
Woodcreek
 
502,902
 
12/31/2011
 
537,265
 
12/31/2012
 
760,171
 
167,145
 
593,026
5.06
 
Property
         
The Palms
 
458,356
 
12/31/2011
 
504,432
 
12/31/2012
 
735,973
 
212,797
 
523,176
5.07
 
Property
         
Caledonia Beach House
 
188,354
 
12/31/2011
 
206,773
 
12/31/2012
 
313,221
 
88,323
 
224,899
5.08
 
Property
         
Hillview
 
309,224
 
12/31/2011
 
274,477
 
12/31/2012
 
442,120
 
135,859
 
306,261
5.09
 
Property
         
935 Santa Clara
 
42,814
 
12/31/2011
 
70,447
 
12/31/2012
 
100,348
 
33,977
 
66,371
6
 
Loan
 
13, 17, 18
 
GSMC
 
Mall St. Matthews
 
16,465,232
 
12/31/2011
 
17,110,348
 
12/31/2012
 
21,899,645
 
4,502,360
 
17,397,285
7
 
Loan
 
19
 
JLC
 
Hampton Inn LaGuardia
 
4,086,336
 
12/31/2011
 
4,802,023
 
12/31/2012
 
11,339,974
 
5,958,850
 
5,381,124
8
 
Loan
     
GSMC
 
Southpark Center I & II
 
2,070,356
 
12/31/2011
 
2,527,849
 
12/31/2012
 
4,487,505
 
1,484,950
 
3,002,555
8.01
 
Property
         
Southpark Center I
 
1,271,558
 
12/31/2011
 
1,635,463
 
12/31/2012
 
2,791,821
 
855,235
 
1,936,586
8.02
 
Property
         
Southpark Center II
 
798,798
 
12/31/2011
 
892,386
 
12/31/2012
 
1,695,684
 
629,715
 
1,065,969
9
 
Loan
     
JLC
 
Willow Knolls Court
 
2,523,499
 
9/30/2011
 
2,611,631
 
12/31/2012
 
N/A
 
N/A
 
N/A
10
 
Loan
     
GSMC
 
Crystal Springs Apartments
 
2,220,053
 
12/31/2011
 
2,131,709
 
12/31/2012
 
3,500,146
 
1,431,980
 
2,068,166
11
 
Loan
 
20, 21, 22, 23, 24
 
JLC
 
Bay Area Multi Portfolio
 
1,602,791
 
12/31/2011
 
1,809,478
 
12/31/2012
 
3,266,023
 
1,362,595
 
1,903,428
11.01
 
Property
 
20
     
Larkin Street
 
370,874
 
12/31/2011
 
403,156
 
12/31/2012
 
755,113
 
292,002
 
463,110
11.02
 
Property
         
Geary Street
 
429,016
 
12/31/2011
 
451,781
 
12/31/2012
 
1,070,678
 
602,600
 
468,078
11.03
 
Property
 
20
     
9th Street
 
350,286
 
12/31/2011
 
452,895
 
12/31/2012
 
729,331
 
267,117
 
462,214
11.04
 
Property
         
Jefferson Street
 
215,742
 
12/31/2011
 
267,690
 
12/31/2012
 
434,562
 
165,057
 
269,504
11.05
 
Property
         
Steiner Street
 
181,400
 
12/31/2011
 
181,930
 
12/31/2012
 
205,111
 
21,714
 
183,397
11.06
 
Property
         
15th Street
 
55,473
 
12/31/2011
 
52,026
 
12/31/2012
 
71,230
 
14,104
 
57,125
12
 
Loan
 
13, 25, 26
 
GSMC
 
Hampton Inn - Austin at University/Capitol
 
N/A
 
N/A
 
N/A
 
N/A
 
7,016,964
 
3,172,861
 
3,844,103
13
 
Loan
 
27
 
JLC
 
5500 South Freeway
 
1,829,572
 
12/31/2011
 
1,716,163
 
12/31/2012
 
2,607,945
 
879,428
 
1,728,517
14
 
Loan
     
JLC
 
Cobblestone Court
 
2,576,884
 
9/30/2011
 
2,703,048
 
12/31/2012
 
N/A
 
N/A
 
N/A
15
 
Loan
 
13, 28
 
GSMC
 
Williams Hotel Portfolio
 
2,598,103
 
12/31/2011
 
3,051,039
 
12/31/2012
 
8,021,634
 
4,985,833
 
3,035,802
15.01
 
Property
 
13
     
Holiday Inn - Valdosta Convention Center
 
1,030,202
 
12/31/2011
 
1,264,038
 
12/31/2012
 
3,811,583
 
2,542,808
 
1,268,775
15.02
 
Property
 
13
     
Holiday Inn Express & Suites
 
923,909
 
12/31/2011
 
1,088,664
 
12/31/2012
 
2,368,260
 
1,304,929
 
1,063,332
15.03
 
Property
         
Comfort Suites - Valdosta
 
643,992
 
12/31/2011
 
698,337
 
12/31/2012
 
1,841,791
 
1,138,096
 
703,695
16
 
Loan
 
29
 
JLC
 
Airport Trade Center
 
2,664,976
 
12/31/2011
 
2,439,907
 
12/31/2012
 
N/A
 
N/A
 
N/A
17
 
Loan
     
GSMC
 
Brier Creek Corporate Center 5
 
1,702,373
 
12/31/2011
 
1,785,373
 
12/31/2012
 
2,692,022
 
898,782
 
1,793,239
18
 
Loan
     
MC FiveMile
 
7100 Almeda Apartments
 
1,267,444
 
12/31/2011
 
1,355,486
 
12/31/2012
 
3,176,463
 
1,633,370
 
1,543,093
19
 
Loan
 
13, 30
 
SMF I
 
Regal Towers
 
1,635,819
 
12/31/2011
 
2,059,910
 
12/31/2012
 
5,865,820
 
3,871,298
 
1,994,522
20
 
Loan
 
31
 
SMF I
 
Indiana Mall
 
2,538,679
 
12/31/2011
 
2,496,907
 
12/31/2012
 
N/A
 
N/A
 
N/A
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
   
                                             
                   
Third
 
Third
 
Second
 
Second
           
Control
 
Loan /
     
Mortgage
     
Most Recent
 
Most Recent
 
Most Recent
 
Most Recent
 
Most Recent
 
Most Recent
 
Most Recent
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
NOI ($)
 
NOI Date
 
NOI ($)
 
NOI Date
 
EGI (if past 2012) ($)
 
Expenses (if past 2012) ($)
 
NOI (if past 2012) ($)
21
 
Loan
 
13
 
CGMRC
 
Value Place GA & SC Portfolio
 
2,297,038
 
12/31/2011
 
2,591,318
 
12/31/2012
 
6,350,574
 
3,632,984
 
2,717,590
21.01
 
Property
 
13
     
Lexington
 
489,517
 
12/31/2011
 
522,332
 
12/31/2012
 
1,165,563
 
627,444
 
538,119
21.02
 
Property
 
13
     
Greenville
 
318,749
 
12/31/2011
 
459,778
 
12/31/2012
 
1,083,565
 
572,036
 
511,529
21.03
 
Property
 
13
     
Simpsonville
 
440,083
 
12/31/2011
 
485,401
 
12/31/2012
 
1,101,362
 
630,084
 
471,278
21.04
 
Property
 
13
     
Elgin
 
387,776
 
12/31/2011
 
382,602
 
12/31/2012
 
1,083,638
 
648,063
 
435,575
21.05
 
Property
 
13
     
Macon North
 
371,815
 
12/31/2011
 
402,064
 
12/31/2012
 
992,602
 
570,570
 
422,032
21.06
 
Property
 
13
     
Macon West
 
289,098
 
12/31/2011
 
339,141
 
12/31/2012
 
923,844
 
584,787
 
339,057
22
 
Loan
     
JLC
 
TJ Maxx Centre
 
1,423,681
 
12/31/2011
 
1,497,589
 
12/31/2012
 
2,065,329
 
555,401
 
1,509,928
23
 
Loan
 
32
 
GSMC
 
Holly Park Apartments
 
1,139,769
 
12/31/2011
 
1,225,271
 
12/31/2012
 
2,146,956
 
897,215
 
1,249,741
24
 
Loan
     
JLC
 
Fountain Park
 
1,424,765
 
12/31/2011
 
1,380,104
 
12/31/2012
 
N/A
 
N/A
 
N/A
25
 
Loan
 
33
 
GSMC
 
Commerce Way Marketplace
 
1,463,342
 
12/31/2011
 
1,490,004
 
12/31/2012
 
1,916,955
 
440,900
 
1,476,055
26
 
Loan
     
GSMC
 
Wade English Retail Portfolio
 
1,831,036
 
12/31/2011
 
1,635,417
 
12/31/2012
 
2,130,117
 
627,616
 
1,502,501
26.01
 
Property
         
Castleton Square Pavilion
 
819,933
 
12/31/2011
 
536,119
 
12/31/2012
 
647,991
 
199,654
 
448,336
26.02
 
Property
         
Raceway Plaza
 
698,627
 
12/31/2011
 
723,789
 
12/31/2012
 
909,332
 
226,140
 
683,192
26.03
 
Property
         
Marion Retail Shoppes
 
206,158
 
12/31/2011
 
247,244
 
12/31/2012
 
356,666
 
107,646
 
249,020
26.04
 
Property
         
Marwood Crossing
 
106,318
 
12/31/2011
 
128,265
 
12/31/2012
 
216,128
 
94,176
 
121,953
27
 
Loan
     
JLC
 
Aqua Waikiki Pearl
 
1,799,171
 
12/31/2011
 
2,373,246
 
12/31/2012
 
5,976,714
 
3,255,975
 
2,720,739
28
 
Loan
     
CGMRC
 
Park at 3900
 
N/A
 
N/A
 
1,027,766
 
12/31/2012
 
1,615,803
 
440,797
 
1,175,006
29
 
Loan
     
JLC
 
Casa Grande and Estrella Marketplace
 
1,120,683
 
12/31/2011
 
1,022,963
 
12/31/2012
 
1,370,913
 
316,789
 
1,054,124
29.01
 
Property
         
Estrella Marketplace
 
876,366
 
12/31/2011
 
802,130
 
12/31/2012
 
1,067,520
 
254,807
 
812,713
29.02
 
Property
         
Casa Grande Marketplace
 
244,317
 
12/31/2011
 
220,833
 
12/31/2012
 
303,393
 
61,982
 
241,411
30
 
Loan
 
13, 34
 
SMF I
 
Paseo Marketplace
 
985,816
 
12/31/2011
 
N/A
 
N/A
 
1,479,651
 
605,761
 
873,890
31
 
Loan
 
35
 
SMF I
 
Holmwood GSA Portfolio
 
617,683
 
12/31/2011
 
1,369,245
 
12/31/2012
 
N/A
 
N/A
 
N/A
31.01
 
Property
         
Holmwood GSA - Jonesboro
 
N/A
 
N/A
 
517,804
 
12/31/2012
 
N/A
 
N/A
 
N/A
31.02
 
Property
         
Holmwood GSA - Port St. Lucie
 
617,683
 
12/31/2011
 
518,529
 
12/31/2012
 
N/A
 
N/A
 
N/A
31.03
 
Property
         
Holmwood GSA - Lorain
 
N/A
 
N/A
 
332,912
 
12/31/2012
 
N/A
 
N/A
 
N/A
32
 
Loan
     
GSMC
 
Concord at Allendale
 
401,011
 
12/31/2011
 
1,009,012
 
12/31/2012
 
2,226,200
 
1,122,376
 
1,103,824
33
 
Loan
     
CGMRC
 
Marketplace Shopping Center
 
1,356,746
 
12/31/2011
 
1,122,871
 
12/31/2012
 
1,752,712
 
517,529
 
1,235,183
34
 
Loan
 
13, 36
 
GSMC
 
Union Bower Business Park
 
873,212
 
12/31/2011
 
864,911
 
12/31/2012
 
1,367,216
 
517,881
 
849,335
35
 
Loan
 
37
 
GSMC
 
Insu-Tech Warehouse
 
945,817
 
12/31/2011
 
1,012,483
 
12/31/2012
 
1,359,184
 
369,948
 
989,236
36
 
Loan
     
CGMRC
 
Hillcroft Shopping Plaza
 
1,089,399
 
12/31/2011
 
1,112,220
 
12/31/2012
 
1,453,160
 
404,305
 
1,048,855
37
 
Loan
 
38, 39
 
SMF I
 
Holiday Inn Louisiana Portfolio
 
842,628
 
12/31/2011
 
1,340,602
 
12/31/2012
 
5,028,571
 
3,475,080
 
1,553,491
37.01
 
Property
         
Holiday Inn Slidell
 
458,768
 
12/31/2011
 
798,644
 
12/31/2012
 
2,823,472
 
1,931,010
 
892,462
37.02
 
Property
         
Holiday Inn Opelousas
 
383,860
 
12/31/2011
 
541,958
 
12/31/2012
 
2,205,099
 
1,544,070
 
661,029
38
 
Loan
 
40, 41
 
SMF I
 
Hickory Corners Shopping Center
 
1,255,241
 
12/31/2011
 
1,131,986
 
12/31/2012
 
N/A
 
N/A
 
N/A
39
 
Loan
 
13
 
SMF I
 
Centerpointe Business Plaza
 
603,639
 
12/31/2011
 
733,347
 
12/31/2012
 
1,302,092
 
503,595
 
798,497
40
 
Loan
     
CGMRC
 
2900 West - Thrun Building
 
818,711
 
12/31/2011
 
928,913
 
12/31/2012
 
1,374,774
 
425,703
 
949,071
41
 
Loan
     
MC FiveMile
 
Hampton Inn Pennsville
 
610,567
 
12/31/2011
 
812,549
 
12/31/2012
 
2,963,028
 
1,859,397
 
1,103,631
42
 
Loan
     
MC FiveMile
 
Denesha - Williams MHC Portfolio
 
572,564
 
12/31/2011
 
653,075
 
12/31/2012
 
1,776,972
 
696,580
 
1,080,392
42.01
 
Property
         
Deerfield MHP (Freeburg, IL)
 
144,803
 
12/31/2011
 
159,901
 
12/31/2012
 
244,317
 
82,882
 
161,435
42.02
 
Property
         
Park Plaza MHP (Joplin, MO)
 
N/A
 
N/A
 
N/A
 
N/A
 
241,172
 
92,764
 
148,408
42.03
 
Property
         
Whispering Pines MHP (Loami, IL)
 
83,688
 
12/31/2011
 
85,171
 
12/31/2012
 
256,583
 
66,660
 
189,923
42.04
 
Property
         
Glyndon MHP and Prairie View Estates MHP (Glyndon, MN)
 
101,729
 
12/31/2011
 
120,204
 
12/31/2012
 
269,962
 
127,875
 
142,087
42.05
 
Property
         
Riverside MHP (Morristown, MN)
 
176,691
 
12/31/2011
 
152,569
 
12/31/2012
 
330,838
 
119,949
 
210,889
42.06
 
Property
         
Cottonwood Acres MHP (Dilworth, MN)
 
65,653
 
12/31/2011
 
78,948
 
12/31/2012
 
254,381
 
109,723
 
144,658
42.07
 
Property
         
Pleasant Terrace MHP (Cokato, MN)
 
N/A
 
N/A
 
56,282
 
12/31/2012
 
179,719
 
96,727
 
82,992
43
 
Loan
     
JLC
 
The Gallery Apartments
 
406,084
 
12/31/2011
 
647,833
 
12/31/2012
 
988,043
 
335,160
 
652,883
44
 
Loan
     
MC FiveMile
 
Lakeside Forest Apartments
 
585,756
 
12/31/2011
 
777,269
 
12/31/2012
 
1,887,835
 
996,661
 
891,174
45
 
Loan
 
42, 43
 
SMF I
 
Casa Grande Shopping Center
 
N/A
 
N/A
 
429,093
 
12/31/2012
 
736,435
 
272,342
 
464,093
46
 
Loan
 
44
 
CGMRC
 
Woodlake Commerce Park
 
234,281
 
12/31/2011
 
490,132
 
12/31/2012
 
994,047
 
436,583
 
557,463
47
 
Loan
     
CGMRC
 
Coral Club Apartments
 
691,261
 
12/31/2011
 
687,333
 
12/31/2012
 
1,598,733
 
898,875
 
699,858
48
 
Loan
     
CGMRC
 
Sycamore Plaza
 
637,577
 
12/31/2011
 
676,765
 
12/31/2012
 
N/A
 
N/A
 
N/A
49
 
Loan
     
SMF I
 
Hampton Inn Greenville
 
924,903
 
12/31/2011
 
960,807
 
12/31/2012
 
2,063,319
 
1,063,706
 
999,612
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
           
                                             
                   
Third
 
Third
 
Second
 
Second
           
Control
 
Loan /
     
Mortgage
     
Most Recent
 
Most Recent
 
Most Recent
 
Most Recent
 
Most Recent
 
Most Recent
 
Most Recent
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
NOI ($)
 
NOI Date
 
NOI ($)
 
NOI Date
 
EGI (if past 2012) ($)
 
Expenses (if past 2012) ($)
 
NOI (if past 2012) ($)
50
 
Loan
 
45, 46
 
JLC
 
Langtree Ventures Portfolio
 
893,572
 
12/31/2011
 
807,377
 
11/30/2012
 
N/A
 
N/A
 
N/A
50.01
 
Property
         
1928 Randolph Road - Langtree Portfolio
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
50.02
 
Property
         
1960 Randolph Road - Langtree Portfolio
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
50.03
 
Property
         
2115 E. 7th Street - Langtree Portfolio
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
51
 
Loan
     
JLC
 
Houston Leisure
 
595,894
 
12/31/2011
 
731,092
 
12/31/2012
 
1,375,552
 
598,076
 
777,476
52
 
Loan
 
47
 
JLC
 
Southgate MHP
 
N/A
 
N/A
 
583,368
 
12/31/2012
 
1,249,831
 
675,370
 
574,461
53
 
Loan
     
MC FiveMile
 
Sierra Condos
 
N/A
 
N/A
 
N/A
 
N/A
 
900,089
 
257,259
 
642,830
54
 
Loan
 
48
 
SMF I
 
Hillwood Apartments
 
N/A
 
N/A
 
N/A
 
N/A
 
1,051,186
 
572,063
 
479,123
55
 
Loan
 
13
 
SMF I
 
Global Storage - Coors
 
281,746
 
12/31/2011
 
485,962
 
12/31/2012
 
709,714
 
136,282
 
573,432
56
 
Loan
     
CGMRC
 
Agua Fria Towne Center
 
401,895
 
12/31/2011
 
563,538
 
12/31/2012
 
882,073
 
340,919
 
541,154
57
 
Loan
     
SMF I
 
Rite Aid Belfair
 
556,267
 
12/31/2011
 
556,025
 
12/31/2012
 
N/A
 
N/A
 
N/A
58
 
Loan
     
MC FiveMile
 
Deco Arts Building
 
508,163
 
12/31/2011
 
623,497
 
12/31/2012
 
1,001,353
 
396,251
 
605,102
59
 
Loan
     
MC FiveMile
 
West County Shopping Center
 
452,648
 
12/31/2011
 
533,580
 
12/31/2012
 
733,830
 
163,682
 
570,148
60
 
Loan
 
49
 
GSMC
 
Value Place - Braker Lane
 
528,456
 
12/31/2011
 
807,496
 
12/31/2012
 
1,514,014
 
683,763
 
830,251
61
 
Loan
     
CGMRC
 
Deer Park Apartments
 
584,565
 
12/31/2011
 
514,274
 
12/31/2012
 
834,652
 
323,106
 
511,546
62
 
Loan
     
SMF I
 
185 Oakland Avenue
 
639,389
 
12/31/2011
 
681,645
 
12/31/2012
 
N/A
 
N/A
 
N/A
63
 
Loan
     
MC FiveMile
 
Shops at Stapleton
 
321,021
 
12/31/2011
 
387,794
 
12/31/2012
 
N/A
 
N/A
 
N/A
64
 
Loan
     
CGMRC
 
West Bloomfield Shoppes
 
492,127
 
12/31/2011
 
465,200
 
12/31/2012
 
690,331
 
224,197
 
466,134
65
 
Loan
     
JLC
 
Garrett Crossing Shopping Center
 
466,919
 
12/31/2011
 
483,198
 
12/31/2012
 
N/A
 
N/A
 
N/A
66
 
Loan
     
MC FiveMile
 
Courtyard Apartments
 
467,717
 
12/31/2011
 
512,571
 
12/31/2012
 
1,427,877
 
860,168
 
567,709
67
 
Loan
     
JLC
 
Trailridge Shopping Center
 
374,866
 
12/31/2011
 
509,132
 
12/31/2012
 
N/A
 
N/A
 
N/A
68
 
Loan
     
CGMRC
 
227 East 56th Street
 
455,028
 
12/31/2011
 
422,892
 
12/31/2012
 
1,296,852
 
604,645
 
692,207
69
 
Loan
     
JLC
 
Pacific North Magnolia
 
390,737
 
12/31/2011
 
412,192
 
12/31/2012
 
512,831
 
97,357
 
415,474
70
 
Loan
     
SMF I
 
Renaissance on Memorial
 
416,835
 
12/31/2011
 
347,964
 
12/31/2012
 
556,109
 
118,581
 
437,528
71
 
Loan
     
CGMRC
 
Highlands Office Park
 
405,100
 
12/31/2011
 
409,932
 
12/31/2012
 
519,916
 
117,683
 
402,232
72
 
Loan
     
MC FiveMile
 
Cartersville Multifamily Portfolio
 
N/A
 
N/A
 
518,855
 
12/31/2012
 
982,777
 
434,176
 
548,601
73
 
Loan
 
50
 
CGMRC
 
Falcon Self Storage
 
293,106
 
12/31/2011
 
353,005
 
12/31/2012
 
539,854
 
212,823
 
327,031
74
 
Loan
 
51
 
CGMRC
 
Hilldale Plaza
 
N/A
 
N/A
 
327,543
 
12/31/2012
 
478,657
 
115,697
 
362,960
75
 
Loan
     
JLC
 
Holiday Inn - Jacksonville
 
161,081
 
12/31/2011
 
411,373
 
12/31/2012
 
1,810,532
 
1,286,493
 
524,039
76
 
Loan
     
CGMRC
 
West Chase Apartments
 
242,194
 
12/31/2011
 
369,814
 
12/31/2012
 
853,791
 
418,530
 
435,261
77
 
Loan
     
CGMRC
 
Northridge Park Townhomes
 
N/A
 
N/A
 
N/A
 
N/A
 
405,016
 
123,476
 
281,540
78
 
Loan
 
52
 
CGMRC
 
The Dean Building
 
95,290
 
12/31/2011
 
232,111
 
12/31/2012
 
499,534
 
241,798
 
257,736
79
 
Loan
     
CGMRC
 
Quality Peach Properties
 
289,770
 
12/31/2011
 
326,235
 
12/31/2012
 
582,058
 
242,560
 
339,498
80
 
Loan
     
CGMRC
 
CVS Gun Barrel City
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
81
 
Loan
 
53
 
JLC
 
Pacific Gillespie III
 
343,961
 
12/31/2011
 
277,695
 
12/31/2012
 
569,202
 
279,223
 
289,979
82
 
Loan
     
CGMRC
 
Galleria Self Storage
 
237,389
 
12/31/2011
 
228,126
 
12/31/2012
 
395,634
 
170,053
 
225,581
83
 
Loan
     
JLC
 
Olympia Park
 
204,547
 
12/31/2011
 
203,491
 
12/31/2012
 
337,993
 
90,636
 
247,357
84
 
Loan
     
CGMRC
 
Lakeview Gardens
 
106,688
 
12/31/2011
 
208,878
 
12/31/2012
 
509,369
 
300,761
 
208,608
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
   
                                             
                   
 
                     
Debt Yield on
Control
 
Loan /
     
Mortgage
     
Most Recent
 
Most Recent
 
Most Recent
 
Underwritten
 
Underwritten
 
Underwritten Net
 
Underwritten Net
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
NOI Date (if past 2012)
 
# of months
 
Description
 
EGI ($)
 
Expenses ($)
 
Operating Income ($)
 
Operating Income (%)
1
 
Loan
 
8, 9
 
GSMC
 
11 West 42nd Street
 
3/31/2013
 
12
 
Trailing 12
 
51,058,987
 
21,765,482
 
29,293,505
 
9.8%
2
 
Loan
 
10, 11
 
GSMC
 
ELS Portfolio
 
3/31/2013
 
12
 
Trailing 12
 
21,657,802
 
10,503,515
 
11,154,286
 
10.2%
2.01
 
Property
         
Breezy Hill
 
3/31/2013
 
12
 
Trailing 12
 
3,527,015
 
1,355,831
 
2,171,184
   
2.02
 
Property
         
Pioneer Village
 
3/31/2013
 
12
 
Trailing 12
 
2,586,093
 
1,147,335
 
1,438,758
   
2.03
 
Property
         
Silver Dollar
 
3/31/2013
 
12
 
Trailing 12
 
2,730,062
 
1,357,468
 
1,372,593
   
2.04
 
Property
         
Pinehirst
 
3/31/2013
 
12
 
Trailing 12
 
1,892,223
 
742,815
 
1,149,408
   
2.05
 
Property
         
Victoria Palms
 
N/A
 
N/A
 
Not Available
 
3,653,713
 
2,272,758
 
1,380,955
   
2.06
 
Property
         
Westpark
 
3/31/2013
 
12
 
Trailing 12
 
1,462,529
 
509,582
 
952,947
   
2.07
 
Property
         
Gulf Air
 
3/31/2013
 
12
 
Trailing 12
 
1,095,860
 
528,996
 
566,864
   
2.08
 
Property
         
Alamo Palms
 
N/A
 
N/A
 
Not Available
 
1,817,359
 
962,387
 
854,972
   
2.09
 
Property
         
Vacation Village
 
3/31/2013
 
12
 
Trailing 12
 
1,006,702
 
597,247
 
409,455
   
2.10
 
Property
         
Barrington Hills
 
3/31/2013
 
12
 
Trailing 12
 
978,425
 
532,297
 
446,128
   
2.11
 
Property
         
Pasco
 
3/31/2013
 
12
 
Trailing 12
 
907,821
 
496,799
 
411,022
   
3
 
Loan
 
12, 13, 14
 
GSMC
 
W Chicago - City Center
 
5/31/2013
 
12
 
Trailing 12
 
38,742,298
 
25,410,809
 
13,331,489
 
14.3%
4
 
Loan
     
MC FiveMile
 
Cranberry Woods Office Park
 
N/A
 
N/A
 
Not Available
 
8,564,480
 
3,078,161
 
5,486,319
 
9.9%
4.01
 
Property
         
Cranberry Woods (Bldg 800)
 
N/A
 
N/A
 
Not Available
 
2,849,694
 
890,503
 
1,959,192
   
4.02
 
Property
         
Cranberry Woods (Bldg 500)
 
N/A
 
N/A
 
Not Available
 
2,804,867
 
837,112
 
1,967,755
   
4.03
 
Property
         
Cranberry Woods (Bldg 700)
 
N/A
 
N/A
 
Not Available
 
2,909,920
 
1,350,546
 
1,559,374
   
5
 
Loan
 
15, 16
 
JLC
 
Mendoza Multifamily Portfolio
 
6/30/2013
 
12
 
Trailing 12
 
7,420,160
 
2,802,685
 
4,617,475
 
9.2%
5.01
 
Property
         
Pioneer 2000
 
6/30/2013
 
12
 
Trailing 12
 
2,524,715
 
951,049
 
1,573,666
   
5.02
 
Property
         
Crestview Pines
 
6/30/2013
 
12
 
Trailing 12
 
990,359
 
463,568
 
526,791
   
5.03
 
Property
         
Ignacio Pines
 
6/30/2013
 
12
 
Trailing 12
 
742,863
 
264,730
 
478,133
   
5.04
 
Property
         
Surfside
 
6/30/2013
 
12
 
Trailing 12
 
803,380
 
336,424
 
466,956
   
5.05
 
Property
         
Woodcreek
 
6/30/2013
 
12
 
Trailing 12
 
753,182
 
245,039
 
508,143
   
5.06
 
Property
         
The Palms
 
6/30/2013
 
12
 
Trailing 12
 
727,636
 
251,341
 
476,295
   
5.07
 
Property
         
Caledonia Beach House
 
6/30/2013
 
12
 
Trailing 12
 
317,856
 
99,137
 
218,718
   
5.08
 
Property
         
Hillview
 
6/30/2013
 
12
 
Trailing 12
 
463,689
 
154,773
 
308,916
   
5.09
 
Property
         
935 Santa Clara
 
6/30/2013
 
12
 
Trailing 12
 
96,480
 
36,624
 
59,856
   
6
 
Loan
 
13, 17, 18
 
GSMC
 
Mall St. Matthews
 
5/31/2013
 
12
 
Trailing 12
 
23,485,811
 
4,537,318
 
18,948,493
 
10.2%
7
 
Loan
 
19
 
JLC
 
Hampton Inn LaGuardia
 
4/30/2013
 
12
 
Trailing 12
 
10,603,784
 
5,478,435
 
5,125,348
 
14.0%
8
 
Loan
     
GSMC
 
Southpark Center I & II
 
5/31/2013
 
12
 
Trailing 12
 
4,880,995
 
1,710,545
 
3,170,449
 
12.4%
8.01
 
Property
         
Southpark Center I
 
5/31/2013
 
12
 
Trailing 12
 
3,448,183
 
974,626
 
2,473,557
   
8.02
 
Property
         
Southpark Center II
 
5/31/2013
 
12
 
Trailing 12
 
1,432,812
 
735,919
 
696,892
   
9
 
Loan
     
JLC
 
Willow Knolls Court
 
N/A
 
N/A
 
Not Available
 
3,623,824
 
1,056,608
 
2,567,216
 
10.3%
10
 
Loan
     
GSMC
 
Crystal Springs Apartments
 
6/30/2013
 
12
 
Trailing 12
 
3,583,151
 
1,455,102
 
2,128,048
 
9.0%
11
 
Loan
 
20, 21, 22, 23, 24
 
JLC
 
Bay Area Multi Portfolio
 
4/30/2013
 
12
 
Trailing 12
 
3,376,877
 
1,351,489
 
2,025,387
 
8.8%
11.01
 
Property
 
20
     
Larkin Street
 
4/30/2013
 
12
 
Trailing 12
 
810,738
 
323,006
 
487,732
   
11.02
 
Property
         
Geary Street
 
4/30/2013
 
12
 
Trailing 12
 
1,122,502
 
569,063
 
553,439
   
11.03
 
Property
 
20
     
9th Street
 
4/30/2013
 
12
 
Trailing 12
 
740,755
 
263,782
 
476,972
   
11.04
 
Property
         
Jefferson Street
 
4/30/2013
 
12
 
Trailing 12
 
441,519
 
159,378
 
282,141
   
11.05
 
Property
         
Steiner Street
 
4/30/2013
 
12
 
Trailing 12
 
182,959
 
20,470
 
162,489
   
11.06
 
Property
         
15th Street
 
4/30/2013
 
12
 
Trailing 12
 
78,403
 
15,790
 
62,613
   
12
 
Loan
 
13, 25, 26
 
GSMC
 
Hampton Inn - Austin at University/Capitol
 
6/30/2013
 
8
 
Annualized
 
6,753,871
 
3,285,271
 
3,468,601
 
15.4%
13
 
Loan
 
27
 
JLC
 
5500 South Freeway
 
3/31/2013
 
12
 
Trailing 12
 
3,224,130
 
905,334
 
2,318,795
 
10.6%
14
 
Loan
     
JLC
 
Cobblestone Court
 
N/A
 
N/A
 
Not Available
 
3,432,887
 
948,543
 
2,484,344
 
11.4%
15
 
Loan
 
13, 28
 
GSMC
 
Williams Hotel Portfolio
 
5/31/2013
 
12
 
Trailing 12
 
8,021,634
 
4,994,629
 
3,027,006
 
14.0%
15.01
 
Property
 
13
     
Holiday Inn - Valdosta Convention Center
 
5/31/2013
 
12
 
Trailing 12
 
3,811,583
 
2,549,444
 
1,262,140
   
15.02
 
Property
 
13
     
Holiday Inn Express & Suites
 
5/31/2013
 
12
 
Trailing 12
 
2,368,260
 
1,306,764
 
1,061,496
   
15.03
 
Property
         
Comfort Suites - Valdosta
 
5/31/2013
 
12
 
Trailing 12
 
1,841,791
 
1,138,421
 
703,370
   
16
 
Loan
 
29
 
JLC
 
Airport Trade Center
 
N/A
 
N/A
 
Not Available
 
8,384,788
 
5,459,360
 
2,925,427
 
15.8%
17
 
Loan
     
GSMC
 
Brier Creek Corporate Center 5
 
6/30/2013
 
12
 
Trailing 12
 
2,660,674
 
966,089
 
1,694,585
 
9.2%
18
 
Loan
     
MC FiveMile
 
7100 Almeda Apartments
 
5/31/2013
 
12
 
Trailing 12
 
3,305,899
 
1,652,217
 
1,653,682
 
9.4%
19
 
Loan
 
13, 30
 
SMF I
 
Regal Towers
 
4/30/2013
 
12
 
Trailing 12
 
5,959,019
 
3,745,598
 
2,213,422
 
13.0%
20
 
Loan
 
31
 
SMF I
 
Indiana Mall
 
N/A
 
N/A
 
Not Available
 
4,320,568
 
1,902,180
 
2,418,388
 
14.3%
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
       
                                             
                   
 
                     
Debt Yield on
Control
 
Loan /
     
Mortgage
     
Most Recent
 
Most Recent
 
Most Recent
 
Underwritten
 
Underwritten
 
Underwritten Net
 
Underwritten Net
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
NOI Date (if past 2012)
 
# of months
 
Description
 
EGI ($)
 
Expenses ($)
 
Operating Income ($)
 
Operating Income (%)
21
 
Loan
 
13
 
CGMRC
 
Value Place GA & SC Portfolio
 
4/30/2013
 
12
 
Trailing 12
 
6,354,078
 
3,582,301
 
2,771,777
 
17.2%
21.01
 
Property
 
13
     
Lexington
 
4/30/2013
 
12
 
Trailing 12
 
1,165,563
 
623,856
 
541,707
   
21.02
 
Property
 
13
     
Greenville
 
4/30/2013
 
12
 
Trailing 12
 
1,087,069
 
573,082
 
513,987
   
21.03
 
Property
 
13
     
Simpsonville
 
4/30/2013
 
12
 
Trailing 12
 
1,101,362
 
605,578
 
495,784
   
21.04
 
Property
 
13
     
Elgin
 
4/30/2013
 
12
 
Trailing 12
 
1,083,638
 
635,233
 
448,405
   
21.05
 
Property
 
13
     
Macon North
 
4/30/2013
 
12
 
Trailing 12
 
992,602
 
564,330
 
428,272
   
21.06
 
Property
 
13
     
Macon West
 
4/30/2013
 
12
 
Trailing 12
 
923,844
 
580,222
 
343,622
   
22
 
Loan
     
JLC
 
TJ Maxx Centre
 
3/31/2013
 
12
 
Trailing 12
 
2,037,175
 
566,470
 
1,470,705
 
9.6%
23
 
Loan
 
32
 
GSMC
 
Holly Park Apartments
 
5/31/2013
 
12
 
Trailing 12
 
2,246,608
 
881,780
 
1,364,828
 
9.2%
24
 
Loan
     
JLC
 
Fountain Park
 
N/A
 
N/A
 
Not Available
 
2,224,553
 
640,029
 
1,584,524
 
10.7%
25
 
Loan
 
33
 
GSMC
 
Commerce Way Marketplace
 
5/31/2013
 
12
 
Trailing 12
 
1,901,064
 
519,623
 
1,381,442
 
10.2%
26
 
Loan
     
GSMC
 
Wade English Retail Portfolio
 
5/31/2013
 
12
 
Trailing 12
 
2,131,420
 
645,334
 
1,486,086
 
11.6%
26.01
 
Property
         
Castleton Square Pavilion
 
5/31/2013
 
12
 
Trailing 12
 
790,116
 
210,518
 
579,598
   
26.02
 
Property
         
Raceway Plaza
 
5/31/2013
 
12
 
Trailing 12
 
803,600
 
236,858
 
566,742
   
26.03
 
Property
         
Marion Retail Shoppes
 
5/31/2013
 
12
 
Trailing 12
 
349,494
 
110,781
 
238,713
   
26.04
 
Property
         
Marwood Crossing
 
5/31/2013
 
12
 
Trailing 12
 
188,210
 
87,177
 
101,033
   
27
 
Loan
     
JLC
 
Aqua Waikiki Pearl
 
5/31/2013
 
12
 
Trailing 12
 
5,924,183
 
3,653,650
 
2,270,533
 
18.2%
28
 
Loan
     
CGMRC
 
Park at 3900
 
3/31/2013
 
3
 
Annualized
 
1,690,582
 
466,622
 
1,223,960
 
10.1%
29
 
Loan
     
JLC
 
Casa Grande and Estrella Marketplace
 
4/1/2013
 
12
 
Trailing 12
 
1,511,896
 
343,999
 
1,167,897
 
10.2%
29.01
 
Property
         
Estrella Marketplace
 
4/1/2013
 
12
 
Trailing 12
 
1,229,624
 
282,398
 
947,226
   
29.02
 
Property
         
Casa Grande Marketplace
 
4/1/2013
 
12
 
Trailing 12
 
282,272
 
61,601
 
220,671
   
30
 
Loan
 
13, 34
 
SMF I
 
Paseo Marketplace
 
5/31/2013
 
12
 
Trailing 12
 
1,686,980
 
613,706
 
1,073,274
 
9.8%
31
 
Loan
 
35
 
SMF I
 
Holmwood GSA Portfolio
 
N/A
 
N/A
 
Not Available
 
1,601,979
 
466,914
 
1,135,065
 
10.6%
31.01
 
Property
         
Holmwood GSA - Jonesboro
 
N/A
 
N/A
 
Not Available
 
612,517
 
105,703
 
506,814
   
31.02
 
Property
         
Holmwood GSA - Port St. Lucie
 
N/A
 
N/A
 
Not Available
 
557,566
 
196,382
 
361,183
   
31.03
 
Property
         
Holmwood GSA - Lorain
 
N/A
 
N/A
 
Not Available
 
431,896
 
164,829
 
267,067
   
32
 
Loan
     
GSMC
 
Concord at Allendale
 
5/31/2013
 
12
 
Trailing 12
 
2,310,050
 
1,180,201
 
1,129,849
 
10.8%
33
 
Loan
     
CGMRC
 
Marketplace Shopping Center
 
4/30/2013
 
12
 
Trailing 12
 
1,755,372
 
558,357
 
1,197,015
 
11.5%
34
 
Loan
 
13, 36
 
GSMC
 
Union Bower Business Park
 
5/31/2013
 
12
 
Trailing 12
 
1,506,742
 
516,641
 
990,100
 
10.1%
35
 
Loan
 
37
 
GSMC
 
Insu-Tech Warehouse
 
4/30/2013
 
12
 
Trailing 12
 
1,374,323
 
377,041
 
997,282
 
10.3%
36
 
Loan
     
CGMRC
 
Hillcroft Shopping Plaza
 
5/31/2013
 
12
 
Trailing 12
 
1,543,523
 
459,232
 
1,084,291
 
11.4%
37
 
Loan
 
38, 39
 
SMF I
 
Holiday Inn Louisiana Portfolio
 
3/31/2013
 
12
 
Trailing 12
 
5,028,571
 
3,529,007
 
1,499,564
 
16.7%
37.01
 
Property
         
Holiday Inn Slidell
 
3/31/2013
 
12
 
Trailing 12
 
2,823,472
 
1,985,736
 
837,736
   
37.02
 
Property
         
Holiday Inn Opelousas
 
3/31/2013
 
12
 
Trailing 12
 
2,205,099
 
1,543,271
 
661,828
   
38
 
Loan
 
40, 41
 
SMF I
 
Hickory Corners Shopping Center
 
N/A
 
N/A
 
Not Available
 
1,270,193
 
275,069
 
995,124
 
11.5%
39
 
Loan
 
13
 
SMF I
 
Centerpointe Business Plaza
 
4/30/2013
 
12
 
Trailing 12
 
1,351,945
 
528,592
 
823,353
 
9.7%
40
 
Loan
     
CGMRC
 
2900 West - Thrun Building
 
4/30/2013
 
12
 
Trailing 12
 
1,383,914
 
490,595
 
893,319
 
10.8%
41
 
Loan
     
MC FiveMile
 
Hampton Inn Pennsville
 
5/31/2013
 
12
 
Trailing 12
 
2,963,028
 
2,024,813
 
938,215
 
12.5%
42
 
Loan
     
MC FiveMile
 
Denesha - Williams MHC Portfolio
 
4/30/2013
 
12
 
Trailing 12
 
1,753,816
 
769,901
 
983,915
 
13.3%
42.01
 
Property
         
Deerfield MHP (Freeburg, IL)
 
4/30/2013
 
12
 
Trailing 12
 
243,000
 
92,967
 
150,033
   
42.02
 
Property
         
Park Plaza MHP (Joplin, MO)
 
4/30/2013
 
12
 
Trailing 12
 
237,115
 
89,878
 
147,237
   
42.03
 
Property
         
Whispering Pines MHP (Loami, IL)
 
4/30/2013
 
12
 
Trailing 12
 
261,143
 
83,766
 
177,377
   
42.04
 
Property
         
Glyndon MHP and Prairie View Estates MHP (Glyndon, MN)
 
4/30/2013
 
12
 
Trailing 12
 
271,654
 
139,276
 
132,378
   
42.05
 
Property
         
Riverside MHP (Morristown, MN)
 
4/30/2013
 
12
 
Trailing 12
 
305,718
 
141,325
 
164,394
   
42.06
 
Property
         
Cottonwood Acres MHP (Dilworth, MN)
 
4/30/2013
 
12
 
Trailing 12
 
254,184
 
117,010
 
137,174
   
42.07
 
Property
         
Pleasant Terrace MHP (Cokato, MN)
 
4/30/2013
 
12
 
Trailing 12
 
181,002
 
105,679
 
75,323
   
43
 
Loan
     
JLC
 
The Gallery Apartments
 
5/31/2013
 
12
 
Trailing 12
 
985,848
 
344,705
 
641,143
 
8.7%
44
 
Loan
     
MC FiveMile
 
Lakeside Forest Apartments
 
2/28/2013
 
12
 
Trailing 12
 
1,887,834
 
1,142,473
 
745,361
 
10.6%
45
 
Loan
 
42, 43
 
SMF I
 
Casa Grande Shopping Center
 
5/31/2013
 
12
 
Trailing 12
 
1,101,933
 
311,982
 
789,951
 
11.3%
46
 
Loan
 
44
 
CGMRC
 
Woodlake Commerce Park
 
3/29/2013
 
12
 
Trailing 12
 
1,317,395
 
411,268
 
906,127
 
13.4%
47
 
Loan
     
CGMRC
 
Coral Club Apartments
 
4/30/2013
 
12
 
Trailing 12
 
1,598,733
 
919,213
 
679,520
 
10.2%
48
 
Loan
     
CGMRC
 
Sycamore Plaza
 
N/A
 
N/A
 
Not Available
 
869,514
 
237,762
 
631,752
 
9.5%
49
 
Loan
     
SMF I
 
Hampton Inn Greenville
 
4/30/2013
 
12
 
Trailing 12
 
2,063,319
 
1,148,341
 
914,978
 
14.4%
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
       
                                             
                   
 
                     
Debt Yield on
Control
 
Loan /
     
Mortgage
     
Most Recent
 
Most Recent
 
Most Recent
 
Underwritten
 
Underwritten
 
Underwritten Net
 
Underwritten Net
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
NOI Date (if past 2012)
 
# of months
 
Description
 
EGI ($)
 
Expenses ($)
 
Operating Income ($)
 
Operating Income (%)
50
 
Loan
 
45, 46
 
JLC
 
Langtree Ventures Portfolio
 
N/A
 
N/A
 
Not Available
 
1,103,874
 
467,572
 
636,302
 
10.2%
50.01
 
Property
         
1928 Randolph Road - Langtree Portfolio
 
N/A
 
N/A
 
Not Available
 
569,816
 
446,209
 
123,606
   
50.02
 
Property
         
1960 Randolph Road - Langtree Portfolio
 
N/A
 
N/A
 
Not Available
 
330,030
 
13,201
 
316,829
   
50.03
 
Property
         
2115 E. 7th Street - Langtree Portfolio
 
N/A
 
N/A
 
Not Available
 
204,028
 
8,161
 
195,867
   
51
 
Loan
     
JLC
 
Houston Leisure
 
4/30/2013
 
12
 
Trailing 12
 
1,438,364
 
707,409
 
730,955
 
12.0%
52
 
Loan
 
47
 
JLC
 
Southgate MHP
 
4/30/2013
 
12
 
Trailing 12
 
1,221,240
 
679,987
 
541,253
 
9.2%
53
 
Loan
     
MC FiveMile
 
Sierra Condos
 
5/31/2013
 
12
 
Trailing 12
 
873,517
 
361,701
 
511,816
 
8.9%
54
 
Loan
 
48
 
SMF I
 
Hillwood Apartments
 
5/31/2013
 
12
 
Trailing 12
 
1,080,674
 
521,666
 
559,008
 
10.2%
55
 
Loan
 
13
 
SMF I
 
Global Storage - Coors
 
6/30/2013
 
12
 
Trailing 12
 
709,714
 
194,409
 
515,304
 
9.6%
56
 
Loan
     
CGMRC
 
Agua Fria Towne Center
 
3/31/2013
 
12
 
Trailing 12
 
826,380
 
318,180
 
508,200
 
9.6%
57
 
Loan
     
SMF I
 
Rite Aid Belfair
 
N/A
 
N/A
 
Not Available
 
529,332
 
11,754
 
517,579
 
9.9%
58
 
Loan
     
MC FiveMile
 
Deco Arts Building
 
3/31/2013
 
12
 
Trailing 12
 
1,012,067
 
404,069
 
607,999
 
11.8%
59
 
Loan
     
MC FiveMile
 
West County Shopping Center
 
4/30/2013
 
12
 
Trailing 12
 
765,700
 
169,816
 
595,884
 
11.9%
60
 
Loan
 
49
 
GSMC
 
Value Place - Braker Lane
 
5/31/2013
 
12
 
Trailing 12
 
1,514,014
 
684,190
 
829,824
 
17.4%
61
 
Loan
     
CGMRC
 
Deer Park Apartments
 
4/30/2013
 
12
 
Trailing 12
 
834,132
 
356,800
 
477,332
 
10.4%
62
 
Loan
     
SMF I
 
185 Oakland Avenue
 
N/A
 
N/A
 
Not Available
 
1,031,675
 
419,177
 
612,498
 
13.6%
63
 
Loan
     
MC FiveMile
 
Shops at Stapleton
 
N/A
 
N/A
 
Not Available
 
565,566
 
141,712
 
423,854
 
9.5%
64
 
Loan
     
CGMRC
 
West Bloomfield Shoppes
 
3/31/2013
 
12
 
Trailing 12
 
798,638
 
272,570
 
526,068
 
12.3%
65
 
Loan
     
JLC
 
Garrett Crossing Shopping Center
 
N/A
 
N/A
 
Not Available
 
620,250
 
133,401
 
486,849
 
11.5%
66
 
Loan
     
MC FiveMile
 
Courtyard Apartments
 
5/31/2013
 
12
 
Trailing 12
 
1,427,877
 
888,438
 
539,439
 
13.2%
67
 
Loan
     
JLC
 
Trailridge Shopping Center
 
N/A
 
N/A
 
Not Available
 
763,129
 
272,416
 
490,713
 
12.0%
68
 
Loan
     
CGMRC
 
227 East 56th Street
 
3/31/2013
 
12
 
Trailing 12
 
1,265,625
 
651,414
 
614,211
 
15.4%
69
 
Loan
     
JLC
 
Pacific North Magnolia
 
2/28/2013
 
12
 
Trailing 12
 
514,070
 
100,481
 
413,589
 
10.4%
70
 
Loan
     
SMF I
 
Renaissance on Memorial
 
4/30/2013
 
12
 
Trailing 12
 
529,838
 
122,313
 
407,525
 
10.7%
71
 
Loan
     
CGMRC
 
Highlands Office Park
 
4/23/2013
 
12
 
Trailing 12
 
583,716
 
183,501
 
400,215
 
10.8%
72
 
Loan
     
MC FiveMile
 
Cartersville Multifamily Portfolio
 
3/31/2013
 
12
 
Trailing 12
 
950,316
 
449,461
 
500,855
 
14.3%
73
 
Loan
 
50
 
CGMRC
 
Falcon Self Storage
 
3/31/2013
 
12
 
Trailing 12
 
516,117
 
192,869
 
323,248
 
10.0%
74
 
Loan
 
51
 
CGMRC
 
Hilldale Plaza
 
4/1/2013
 
12
 
Trailing 12
 
583,241
 
149,122
 
434,119
 
13.0%
75
 
Loan
     
JLC
 
Holiday Inn - Jacksonville
 
5/31/2013
 
12
 
Trailing 12
 
1,810,584
 
1,345,197
 
465,387
 
14.6%
76
 
Loan
     
CGMRC
 
West Chase Apartments
 
3/31/2013
 
12
 
Trailing 12
 
831,867
 
497,550
 
334,317
 
10.5%
77
 
Loan
     
CGMRC
 
Northridge Park Townhomes
 
3/31/2013
 
6
 
Annualized
 
432,660
 
162,575
 
270,085
 
9.8%
78
 
Loan
 
52
 
CGMRC
 
The Dean Building
 
3/31/2013
 
12
 
Trailing 12
 
523,768
 
248,158
 
275,610
 
10.2%
79
 
Loan
     
CGMRC
 
Quality Peach Properties
 
4/30/2013
 
12
 
Trailing 12
 
575,726
 
245,953
 
329,773
 
12.5%
80
 
Loan
     
CGMRC
 
CVS Gun Barrel City
 
N/A
 
N/A
 
Not Available
 
303,570
 
66,387
 
237,183
 
9.1%
81
 
Loan
 
53
 
JLC
 
Pacific Gillespie III
 
2/28/2013
 
12
 
Trailing 12
 
586,262
 
303,107
 
283,156
 
11.1%
82
 
Loan
     
CGMRC
 
Galleria Self Storage
 
4/30/2013
 
12
 
Trailing 12
 
401,239
 
177,357
 
223,882
 
10.2%
83
 
Loan
     
JLC
 
Olympia Park
 
5/31/2013
 
12
 
Trailing 12
 
346,836
 
77,765
 
269,071
 
12.5%
84
 
Loan
     
CGMRC
 
Lakeview Gardens
 
3/31/2013
 
12
 
Trailing 12
 
514,992
 
310,428
 
204,564
 
12.7%
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
   
                                         
                   
 Underwritten
             
Debt Yield on
   
Control
 
Loan /
     
Mortgage
     
 Replacement /
 
 Underwritten
 
 Underwritten Net
 
Underwritten NCF
 
Underwritten
   
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
 FF&E Reserve ($)
 
 TI / LC ($)
 
 Cash Flow ($)
 
DSCR (x) (4)
 
Net Cash Flow (%)
 
 Appraised Value ($)
1
 
Loan
 
8, 9
 
GSMC
 
11 West 42nd Street
 
285,007
 
1,796,214
 
27,212,285
 
2.21
 
9.1%
 
570,000,000
2
 
Loan
 
10, 11
 
GSMC
 
ELS Portfolio
 
282,700
 
0
 
10,871,586
 
1.56
 
9.9%
 
162,600,000
2.01
 
Property
         
Breezy Hill
 
38,100
 
0
 
2,133,084
         
29,800,000
2.02
 
Property
         
Pioneer Village
 
36,900
 
0
 
1,401,858
         
22,200,000
2.03
 
Property
         
Silver Dollar
 
21,200
 
0
 
1,351,393
         
21,100,000
2.04
 
Property
         
Pinehirst
 
27,500
 
0
 
1,121,908
         
17,100,000
2.05
 
Property
         
Victoria Palms
 
56,100
 
0
 
1,324,855
         
16,900,000
2.06
 
Property
         
Westpark
 
11,450
 
0
 
941,497
         
14,200,000
2.07
 
Property
         
Gulf Air
 
12,300
 
0
 
554,564
         
10,200,000
2.08
 
Property
         
Alamo Palms
 
32,150
 
0
 
822,822
         
9,900,000
2.09
 
Property
         
Vacation Village
 
14,650
 
0
 
394,805
         
7,500,000
2.10
 
Property
         
Barrington Hills
 
19,600
 
0
 
426,528
         
7,300,000
2.11
 
Property
         
Pasco
 
12,750
 
0
 
398,272
         
6,400,000
3
 
Loan
 
12, 13, 14
 
GSMC
 
W Chicago - City Center
 
1,549,692
 
0
 
11,781,797
 
1.95
 
12.7%
 
167,000,000
4
 
Loan
     
MC FiveMile
 
Cranberry Woods Office Park
 
69,296
 
435,471
 
4,981,552
 
1.45
 
9.0%
 
74,500,000
4.01
 
Property
         
Cranberry Woods (Bldg 800)
 
24,000
 
150,824
 
1,784,369
         
27,000,000
4.02
 
Property
         
Cranberry Woods (Bldg 500)
 
23,889
 
150,123
 
1,793,743
         
25,900,000
4.03
 
Property
         
Cranberry Woods (Bldg 700)
 
21,407
 
134,525
 
1,403,443
         
21,600,000
5
 
Loan
 
15, 16
 
JLC
 
Mendoza Multifamily Portfolio
 
180,600
 
0
 
4,436,875
 
1.48
 
8.9%
 
76,400,000
5.01
 
Property
         
Pioneer 2000
 
62,300
 
0
 
1,511,366
         
25,600,000
5.02
 
Property
         
Crestview Pines
 
29,400
 
0
 
497,391
         
8,400,000
5.03
 
Property
         
Ignacio Pines
 
13,650
 
0
 
464,483
         
8,200,000
5.04
 
Property
         
Surfside
 
18,550
 
0
 
448,406
         
8,000,000
5.05
 
Property
         
Woodcreek
 
16,100
 
0
 
492,043
         
7,800,000
5.06
 
Property
         
The Palms
 
21,000
 
0
 
455,295
         
7,700,000
5.07
 
Property
         
Caledonia Beach House
 
5,950
 
0
 
212,768
         
5,000,000
5.08
 
Property
         
Hillview
 
10,850
 
0
 
298,066
         
4,600,000
5.09
 
Property
         
935 Santa Clara
 
2,800
 
0
 
57,056
         
1,100,000
6
 
Loan
 
13, 17, 18
 
GSMC
 
Mall St. Matthews
 
475,176
 
463,518
 
18,009,798
 
1.98
 
9.6%
 
280,000,000
7
 
Loan
 
19
 
JLC
 
Hampton Inn LaGuardia
 
530,189
 
0
 
4,595,159
 
1.77
 
12.6%
 
58,400,000
8
 
Loan
     
GSMC
 
Southpark Center I & II
 
67,132
 
190,777
 
2,912,541
 
1.82
 
11.4%
 
35,670,000
8.01
 
Property
         
Southpark Center I
 
44,346
 
122,434
 
2,306,778
         
23,210,000
8.02
 
Property
         
Southpark Center II
 
22,786
 
68,343
 
605,763
         
12,460,000
9
 
Loan
     
JLC
 
Willow Knolls Court
 
40,900
 
174,070
 
2,352,246
 
1.57
 
9.4%
 
35,200,000
10
 
Loan
     
GSMC
 
Crystal Springs Apartments
 
131,200
 
0
 
1,996,848
 
1.30
 
8.4%
 
36,100,000
11
 
Loan
 
20, 21, 22, 23, 24
 
JLC
 
Bay Area Multi Portfolio
 
74,660
 
0
 
1,950,727
 
1.20
 
8.5%
 
32,850,000
11.01
 
Property
 
20
     
Larkin Street
 
13,500
 
0
 
474,232
         
8,000,000
11.02
 
Property
         
Geary Street
 
28,750
 
0
 
524,689
         
7,800,000
11.03
 
Property
 
20
     
9th Street
 
14,000
 
0
 
462,972
         
7,000,000
11.04
 
Property
         
Jefferson Street
 
6,300
 
0
 
275,841
         
6,100,000
11.05
 
Property
         
Steiner Street
 
11,410
 
0
 
151,079
         
2,800,000
11.06
 
Property
         
15th Street
 
700
 
0
 
61,913
         
1,150,000
12
 
Loan
 
13, 25, 26
 
GSMC
 
Hampton Inn - Austin at University/Capitol
 
270,155
 
0
 
3,198,446
 
2.26
 
14.2%
 
34,700,000
13
 
Loan
 
27
 
JLC
 
5500 South Freeway
 
114,924
 
191,541
 
2,012,330
 
1.40
 
9.2%
 
36,000,000
14
 
Loan
     
JLC
 
Cobblestone Court
 
39,808
 
172,138
 
2,272,398
 
1.74
 
10.4%
 
29,000,000
15
 
Loan
 
13, 28
 
GSMC
 
Williams Hotel Portfolio
 
320,865
 
0
 
2,706,140
 
1.72
 
12.5%
 
30,800,000
15.01
 
Property
 
13
     
Holiday Inn - Valdosta Convention Center
 
152,463
 
0
 
1,109,676
         
14,300,000
15.02
 
Property
 
13
     
Holiday Inn Express & Suites
 
94,730
 
0
 
966,766
         
10,000,000
15.03
 
Property
         
Comfort Suites - Valdosta
 
73,672
 
0
 
629,698
         
6,500,000
16
 
Loan
 
29
 
JLC
 
Airport Trade Center
 
56,680
 
260,729
 
2,608,018
 
1.86
 
14.1%
 
30,740,000
17
 
Loan
     
GSMC
 
Brier Creek Corporate Center 5
 
35,728
 
142,402
 
1,516,456
 
1.33
 
8.2%
 
25,320,000
18
 
Loan
     
MC FiveMile
 
7100 Almeda Apartments
 
104,400
 
0
 
1,549,282
 
1.40
 
8.8%
 
26,200,000
19
 
Loan
 
13, 30
 
SMF I
 
Regal Towers
 
280,500
 
0
 
1,932,922
 
1.84
 
11.4%
 
27,450,000
20
 
Loan
 
31
 
SMF I
 
Indiana Mall
 
167,016
 
170,210
 
2,081,162
 
1.43
 
12.3%
 
28,000,000
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
           
                                         
                   
 Underwritten
             
Debt Yield on
   
Control
 
Loan /
     
Mortgage
     
 Replacement /
 
 Underwritten
 
 Underwritten Net
 
Underwritten NCF
 
Underwritten
   
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
 FF&E Reserve ($)
 
 TI / LC ($)
 
 Cash Flow ($)
 
DSCR (x) (4)
 
Net Cash Flow (%)
 
 Appraised Value ($)
21
 
Loan
 
13
 
CGMRC
 
Value Place GA & SC Portfolio
 
318,835
 
0
 
2,452,942
 
2.10
 
15.2%
 
30,200,000
21.01
 
Property
 
13
     
Lexington
 
58,278
 
0
 
483,429
         
5,900,000
21.02
 
Property
 
13
     
Greenville
 
54,658
 
0
 
459,329
         
5,400,000
21.03
 
Property
 
13
     
Simpsonville
 
55,068
 
0
 
440,716
         
5,400,000
21.04
 
Property
 
13
     
Elgin
 
55,008
 
0
 
393,397
         
5,000,000
21.05
 
Property
 
13
     
Macon North
 
49,630
 
0
 
378,642
         
4,700,000
21.06
 
Property
 
13
     
Macon West
 
46,192
 
0
 
297,430
         
3,800,000
22
 
Loan
     
JLC
 
TJ Maxx Centre
 
25,406
 
111,655
 
1,333,644
 
1.45
 
8.7%
 
20,300,000
23
 
Loan
 
32
 
GSMC
 
Holly Park Apartments
 
57,600
 
0
 
1,307,228
 
1.36
 
8.8%
 
19,780,000
24
 
Loan
     
JLC
 
Fountain Park
 
18,294
 
74,705
 
1,491,526
 
1.52
 
10.1%
 
20,450,000
25
 
Loan
 
33
 
GSMC
 
Commerce Way Marketplace
 
14,152
 
52,544
 
1,314,745
 
1.48
 
9.7%
 
18,400,000
26
 
Loan
     
GSMC
 
Wade English Retail Portfolio
 
33,523
 
86,464
 
1,366,099
 
1.45
 
10.7%
 
17,090,000
26.01
 
Property
         
Castleton Square Pavilion
 
10,248
 
30,424
 
538,926
         
6,500,000
26.02
 
Property
         
Raceway Plaza
 
7,535
 
23,861
 
535,346
         
6,500,000
26.03
 
Property
         
Marion Retail Shoppes
 
8,148
 
14,028
 
216,538
         
2,800,000
26.04
 
Property
         
Marwood Crossing
 
7,592
 
18,151
 
75,289
         
1,290,000
27
 
Loan
     
JLC
 
Aqua Waikiki Pearl
 
283,291
 
0
 
1,987,243
 
1.66
 
15.9%
 
18,800,000
28
 
Loan
     
CGMRC
 
Park at 3900
 
12,907
 
60,000
 
1,151,053
 
1.58
 
9.5%
 
16,500,000
29
 
Loan
     
JLC
 
Casa Grande and Estrella Marketplace
 
8,729
 
89,507
 
1,069,661
 
1.50
 
9.3%
 
15,650,000
29.01
 
Property
         
Estrella Marketplace
 
7,347
 
75,340
 
864,539
         
12,800,000
29.02
 
Property
         
Casa Grande Marketplace
 
1,382
 
14,167
 
205,122
         
2,850,000
30
 
Loan
 
13, 34
 
SMF I
 
Paseo Marketplace
 
15,520
 
58,200
 
999,554
 
1.32
 
9.1%
 
16,000,000
31
 
Loan
 
35
 
SMF I
 
Holmwood GSA Portfolio
 
18,659
 
0
 
1,116,405
 
1.55
 
10.4%
 
14,270,000
31.01
 
Property
         
Holmwood GSA - Jonesboro
 
2,466
 
0
 
504,348
         
6,300,000
31.02
 
Property
         
Holmwood GSA - Port St. Lucie
 
11,435
 
0
 
349,749
         
4,550,000
31.03
 
Property
         
Holmwood GSA - Lorain
 
4,759
 
0
 
262,309
         
3,420,000
32
 
Loan
     
GSMC
 
Concord at Allendale
 
66,000
 
0
 
1,063,849
 
1.53
 
10.1%
 
14,700,000
33
 
Loan
     
CGMRC
 
Marketplace Shopping Center
 
31,575
 
168,400
 
997,040
 
1.58
 
9.6%
 
16,000,000
34
 
Loan
 
13, 36
 
GSMC
 
Union Bower Business Park
 
69,655
 
75,510
 
844,935
 
1.28
 
8.6%
 
13,850,000
35
 
Loan
 
37
 
GSMC
 
Insu-Tech Warehouse
 
36,175
 
103,099
 
858,008
 
1.33
 
8.9%
 
12,950,000
36
 
Loan
     
CGMRC
 
Hillcroft Shopping Plaza
 
11,706
 
71,775
 
1,000,810
 
1.62
 
10.5%
 
13,250,000
37
 
Loan
 
38, 39
 
SMF I
 
Holiday Inn Louisiana Portfolio
 
201,143
 
0
 
1,298,421
 
1.98
 
14.4%
 
15,600,000
37.01
 
Property
         
Holiday Inn Slidell
 
112,939
 
0
 
724,797
         
8,700,000
37.02
 
Property
         
Holiday Inn Opelousas
 
88,204
 
0
 
573,624
         
6,900,000
38
 
Loan
 
40, 41
 
SMF I
 
Hickory Corners Shopping Center
 
35,533
 
94,072
 
865,519
 
1.39
 
10.0%
 
12,400,000
39
 
Loan
 
13
 
SMF I
 
Centerpointe Business Plaza
 
24,526
 
46,290
 
752,537
 
1.42
 
8.9%
 
11,450,000
40
 
Loan
     
CGMRC
 
2900 West - Thrun Building
 
10,790
 
67,617
 
814,912
 
1.38
 
9.8%
 
11,500,000
41
 
Loan
     
MC FiveMile
 
Hampton Inn Pennsville
 
118,521
 
0
 
819,694
 
1.49
 
10.9%
 
11,800,000
42
 
Loan
     
MC FiveMile
 
Denesha - Williams MHC Portfolio
 
43,166
 
0
 
940,749
 
1.71
 
12.7%
 
10,600,000
42.01
 
Property
         
Deerfield MHP (Freeburg, IL)
 
5,455
 
0
 
144,578
         
2,150,000
42.02
 
Property
         
Park Plaza MHP (Joplin, MO)
 
5,141
 
0
 
142,096
         
1,800,000
42.03
 
Property
         
Whispering Pines MHP (Loami, IL)
 
11,279
 
0
 
166,098
         
1,390,000
42.04
 
Property
         
Glyndon MHP and Prairie View Estates MHP (Glyndon, MN)
 
7,083
 
0
 
125,295
         
1,450,000
42.05
 
Property
         
Riverside MHP (Morristown, MN)
 
6,607
 
0
 
157,787
         
1,360,000
42.06
 
Property
         
Cottonwood Acres MHP (Dilworth, MN)
 
3,900
 
0
 
133,274
         
1,550,000
42.07
 
Property
         
Pleasant Terrace MHP (Cokato, MN)
 
3,701
 
0
 
71,622
         
900,000
43
 
Loan
     
JLC
 
The Gallery Apartments
 
14,000
 
0
 
627,143
 
1.29
 
8.5%
 
9,875,000
44
 
Loan
     
MC FiveMile
 
Lakeside Forest Apartments
 
72,000
 
0
 
673,361
 
1.47
 
9.6%
 
9,960,000
45
 
Loan
 
42, 43
 
SMF I
 
Casa Grande Shopping Center
 
27,084
 
84,237
 
678,630
 
1.47
 
9.7%
 
10,300,000
46
 
Loan
 
44
 
CGMRC
 
Woodlake Commerce Park
 
25,245
 
168,301
 
712,581
 
1.73
 
10.5%
 
12,000,000
47
 
Loan
     
CGMRC
 
Coral Club Apartments
 
58,300
 
0
 
621,220
 
1.40
 
9.3%
 
8,950,000
48
 
Loan
     
CGMRC
 
Sycamore Plaza
 
5,616
 
30,240
 
595,895
 
1.39
 
8.9%
 
8,900,000
49
 
Loan
     
SMF I
 
Hampton Inn Greenville
 
82,533
 
0
 
832,445
 
1.78
 
13.1%
 
9,100,000
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
       
                                         
                   
 Underwritten
             
Debt Yield on
   
Control
 
Loan /
     
Mortgage
     
 Replacement /
 
 Underwritten
 
 Underwritten Net
 
Underwritten NCF
 
Underwritten
   
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
 FF&E Reserve ($)
 
 TI / LC ($)
 
 Cash Flow ($)
 
DSCR (x) (4)
 
Net Cash Flow (%)
 
 Appraised Value ($)
50
 
Loan
 
45, 46
 
JLC
 
Langtree Ventures Portfolio
 
0
 
0
 
636,302
 
1.61
 
10.2%
 
11,100,000
50.01
 
Property
         
1928 Randolph Road - Langtree Portfolio
 
0
 
0
 
123,606
         
6,600,000
50.02
 
Property
         
1960 Randolph Road - Langtree Portfolio
 
0
 
0
 
316,829
         
2,800,000
50.03
 
Property
         
2115 E. 7th Street - Langtree Portfolio
 
0
 
0
 
195,867
         
1,700,000
51
 
Loan
     
JLC
 
Houston Leisure
 
16,858
 
0
 
714,097
 
1.71
 
11.7%
 
9,140,000
52
 
Loan
 
47
 
JLC
 
Southgate MHP
 
18,500
 
0
 
522,753
 
1.26
 
8.9%
 
7,840,000
53
 
Loan
     
MC FiveMile
 
Sierra Condos
 
22,500
 
0
 
489,316
 
1.30
 
8.5%
 
8,100,000
54
 
Loan
 
48
 
SMF I
 
Hillwood Apartments
 
35,400
 
0
 
523,608
 
1.39
 
9.5%
 
7,600,000
55
 
Loan
 
13
 
SMF I
 
Global Storage - Coors
 
8,219
 
0
 
507,086
 
1.38
 
9.4%
 
7,160,000
56
 
Loan
     
CGMRC
 
Agua Fria Towne Center
 
7,860
 
25,282
 
475,058
 
1.44
 
9.0%
 
7,400,000
57
 
Loan
     
SMF I
 
Rite Aid Belfair
 
2,591
 
0
 
514,988
 
1.37
 
9.8%
 
7,000,000
58
 
Loan
     
MC FiveMile
 
Deco Arts Building
 
16,870
 
49,842
 
541,287
 
1.59
 
10.5%
 
6,900,000
59
 
Loan
     
MC FiveMile
 
West County Shopping Center
 
60,896
 
33,591
 
501,397
 
1.37
 
10.0%
 
6,740,000
60
 
Loan
 
49
 
GSMC
 
Value Place - Braker Lane
 
60,561
 
0
 
769,264
 
2.24
 
16.1%
 
7,300,000
61
 
Loan
     
CGMRC
 
Deer Park Apartments
 
31,200
 
0
 
446,132
 
1.40
 
9.7%
 
6,500,000
62
 
Loan
     
SMF I
 
185 Oakland Avenue
 
9,896
 
16,494
 
586,109
 
1.94
 
13.0%
 
8,000,000
63
 
Loan
     
MC FiveMile
 
Shops at Stapleton
 
2,768
 
21,105
 
399,982
 
1.31
 
9.0%
 
6,000,000
64
 
Loan
     
CGMRC
 
West Bloomfield Shoppes
 
17,932
 
41,994
 
466,143
 
1.54
 
10.9%
 
6,100,000
65
 
Loan
     
JLC
 
Garrett Crossing Shopping Center
 
11,333
 
45,276
 
430,240
 
1.44
 
10.1%
 
6,500,000
66
 
Loan
     
MC FiveMile
 
Courtyard Apartments
 
70,200
 
0
 
469,239
 
1.35
 
11.4%
 
6,320,000
67
 
Loan
     
JLC
 
Trailridge Shopping Center
 
23,957
 
59,320
 
407,435
 
1.43
 
9.9%
 
5,500,000
68
 
Loan
     
CGMRC
 
227 East 56th Street
 
0
 
33,258
 
580,953
 
2.04
 
14.5%
 
13,800,000
69
 
Loan
     
JLC
 
Pacific North Magnolia
 
14,924
 
20,496
 
378,170
 
1.48
 
9.5%
 
5,340,000
70
 
Loan
     
SMF I
 
Renaissance on Memorial
 
5,247
 
20,000
 
382,278
 
1.48
 
10.1%
 
5,500,000
71
 
Loan
     
CGMRC
 
Highlands Office Park
 
4,300
 
29,456
 
366,459
 
1.60
 
9.9%
 
5,340,000
72
 
Loan
     
MC FiveMile
 
Cartersville Multifamily Portfolio
 
45,866
 
0
 
454,989
 
1.93
 
13.0%
 
6,550,000
73
 
Loan
 
50
 
CGMRC
 
Falcon Self Storage
 
8,170
 
0
 
315,078
 
1.36
 
9.7%
 
4,300,000
74
 
Loan
 
51
 
CGMRC
 
Hilldale Plaza
 
18,535
 
24,954
 
390,630
 
1.70
 
11.7%
 
5,650,000
75
 
Loan
     
JLC
 
Holiday Inn - Jacksonville
 
72,423
 
0
 
392,963
 
1.92
 
12.3%
 
6,000,000
76
 
Loan
     
CGMRC
 
West Chase Apartments
 
47,982
 
0
 
286,335
 
1.46
 
9.0%
 
5,000,000
77
 
Loan
     
CGMRC
 
Northridge Park Townhomes
 
9,000
 
0
 
261,085
 
1.46
 
9.5%
 
4,075,000
78
 
Loan
 
52
 
CGMRC
 
The Dean Building
 
13,275
 
9,918
 
252,417
 
1.48
 
9.4%
 
4,225,000
79
 
Loan
     
CGMRC
 
Quality Peach Properties
 
5,225
 
34,830
 
289,718
 
1.74
 
10.9%
 
4,010,000
80
 
Loan
     
CGMRC
 
CVS Gun Barrel City
 
2,389
 
0
 
234,794
 
1.35
 
9.0%
 
4,300,000
81
 
Loan
 
53
 
JLC
 
Pacific Gillespie III
 
7,863
 
24,948
 
250,345
 
1.54
 
9.8%
 
3,700,000
82
 
Loan
     
CGMRC
 
Galleria Self Storage
 
7,776
 
0
 
216,106
 
1.61
 
9.8%
 
3,170,000
83
 
Loan
     
JLC
 
Olympia Park
 
3,000
 
9,800
 
256,271
 
1.80
 
11.9%
 
2,880,000
84
 
Loan
     
CGMRC
 
Lakeview Gardens
 
24,000
 
0
 
180,564
 
1.68
 
11.2%
 
2,300,000
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
       
                                                 
                                                 
Control
 
Loan /
     
Mortgage
         
As Stabilized
 
As Stabilized
 
Cut-off Date
 
LTV Ratio
           
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Appraisal Date
 
 Appraised Value ($)
 
Appraisal Date
 
LTV Ratio (%)
 
at Maturity (%)
 
Occupancy (%) (5)
 
Occupancy Date
 
ADR ($)
1
 
Loan
 
8, 9
 
GSMC
 
11 West 42nd Street
 
6/1/2013
 
NAP
 
NAP
 
52.6%
 
52.6%
 
98.4%
 
4/10/2013
 
NAP
2
 
Loan
 
10, 11
 
GSMC
 
ELS Portfolio
 
Various
 
NAP
 
NAP
 
67.6%
 
55.4%
 
72.9%
     
NAP
2.01
 
Property
         
Breezy Hill
 
6/3/2013
 
NAP
 
NAP
         
62.1%
 
12/31/2012
 
NAP
2.02
 
Property
         
Pioneer Village
 
6/3/2013
 
NAP
 
NAP
         
61.1%
 
12/31/2012
 
NAP
2.03
 
Property
         
Silver Dollar
 
6/3/2013
 
NAP
 
NAP
         
88.0%
 
12/31/2012
 
NAP
2.04
 
Property
         
Pinehirst
 
5/30/2013
 
NAP
 
NAP
         
89.1%
 
12/31/2012
 
NAP
2.05
 
Property
         
Victoria Palms
 
6/3/2013
 
NAP
 
NAP
         
NAV
 
NAV
 
NAP
2.06
 
Property
         
Westpark
 
6/6/2013
 
NAP
 
NAP
         
91.3%
 
12/31/2012
 
NAP
2.07
 
Property
         
Gulf Air
 
6/3/2013
 
NAP
 
NAP
         
72.4%
 
12/31/2012
 
NAP
2.08
 
Property
         
Alamo Palms
 
6/3/2013
 
NAP
 
NAP
         
NAV
 
NAV
 
NAP
2.09
 
Property
         
Vacation Village
 
6/3/2013
 
NAP
 
NAP
         
65.2%
 
12/31/2012
 
NAP
2.10
 
Property
         
Barrington Hills
 
6/3/2013
 
NAP
 
NAP
         
69.6%
 
12/31/2012
 
NAP
2.11
 
Property
         
Pasco
 
6/3/2013
 
NAP
 
NAP
         
77.3%
 
12/31/2012
 
NAP
3
 
Loan
 
12, 13, 14
 
GSMC
 
W Chicago - City Center
 
6/1/2013
 
189,000,000
 
6/1/2016
 
55.7%
 
35.8%
 
75.8%
 
5/31/2013
 
244.07
4
 
Loan
     
MC FiveMile
 
Cranberry Woods Office Park
 
6/18/2013
 
NAP
 
NAP
 
74.5%
 
63.1%
 
98.6%
     
NAP
4.01
 
Property
         
Cranberry Woods (Bldg 800)
 
6/18/2013
 
NAP
 
NAP
         
95.9%
 
7/1/2013
 
NAP
4.02
 
Property
         
Cranberry Woods (Bldg 500)
 
6/18/2013
 
NAP
 
NAP
         
100.0%
 
7/1/2013
 
NAP
4.03
 
Property
         
Cranberry Woods (Bldg 700)
 
6/18/2013
 
NAP
 
NAP
         
100.0%
 
7/1/2013
 
NAP
5
 
Loan
 
15, 16
 
JLC
 
Mendoza Multifamily Portfolio
 
Various
 
NAP
 
NAP
 
65.4%
 
56.8%
 
99.4%
     
NAP
5.01
 
Property
         
Pioneer 2000
 
3/20/2013
 
NAP
 
NAP
         
99.4%
 
5/1/2013
 
NAP
5.02
 
Property
         
Crestview Pines
 
3/22/2013
 
NAP
 
NAP
         
100.0%
 
5/1/2013
 
NAP
5.03
 
Property
         
Ignacio Pines
 
3/21/2013
 
NAP
 
NAP
         
100.0%
 
5/1/2013
 
NAP
5.04
 
Property
         
Surfside
 
3/22/2013
 
NAP
 
NAP
         
100.0%
 
5/1/2013
 
NAP
5.05
 
Property
         
Woodcreek
 
3/20/2013
 
NAP
 
NAP
         
100.0%
 
5/1/2013
 
NAP
5.06
 
Property
         
The Palms
 
3/20/2013
 
NAP
 
NAP
         
98.3%
 
5/1/2013
 
NAP
5.07
 
Property
         
Caledonia Beach House
 
3/21/2013
 
NAP
 
NAP
         
94.1%
 
5/1/2013
 
NAP
5.08
 
Property
         
Hillview
 
3/20/2013
 
NAP
 
NAP
         
100.0%
 
5/1/2013
 
NAP
5.09
 
Property
         
935 Santa Clara
 
3/22/2013
 
NAP
 
NAP
         
100.0%
 
5/1/2013
 
NAP
6
 
Loan
 
13, 17, 18
 
GSMC
 
Mall St. Matthews
 
1/18/2013
 
287,000,000
 
2/1/2014
 
66.7%
 
59.2%
 
96.3%
 
6/30/2013
 
NAP
7
 
Loan
 
19
 
JLC
 
Hampton Inn LaGuardia
 
3/26/2013
 
60,800,000
 
4/1/2016
 
62.5%
 
52.8%
 
85.6%
 
4/30/2013
 
163.69
8
 
Loan
     
GSMC
 
Southpark Center I & II
 
6/11/2013
 
NAP
 
NAP
 
71.5%
 
65.8%
 
85.8%
     
NAP
8.01
 
Property
         
Southpark Center I
 
6/11/2013
 
NAP
 
NAP
         
95.8%
 
5/31/2013
 
NAP
8.02
 
Property
         
Southpark Center II
 
6/11/2013
 
NAP
 
NAP
         
70.6%
 
5/31/2013
 
NAP
9
 
Loan
     
JLC
 
Willow Knolls Court
 
4/25/2013
 
NAP
 
NAP
 
71.1%
 
57.3%
 
97.2%
 
4/11/2013
 
NAP
10
 
Loan
     
GSMC
 
Crystal Springs Apartments
 
6/5/2013
 
NAP
 
NAP
 
65.8%
 
60.7%
 
92.0%
 
7/15/2013
 
NAP
11
 
Loan
 
20, 21, 22, 23, 24
 
JLC
 
Bay Area Multi Portfolio
 
3/6/2013
 
NAP
 
NAP
 
70.0%
 
59.0%
 
96.3%
     
NAP
11.01
 
Property
 
20
     
Larkin Street
 
3/6/2013
 
NAP
 
NAP
         
96.3%
 
4/30/2013
 
NAP
11.02
 
Property
         
Geary Street
 
3/6/2013
 
NAP
 
NAP
         
97.4%
 
4/30/2013
 
NAP
11.03
 
Property
 
20
     
9th Street
 
3/6/2013
 
NAP
 
NAP
         
94.6%
 
4/30/2013
 
NAP
11.04
 
Property
         
Jefferson Street
 
3/6/2013
 
NAP
 
NAP
         
94.4%
 
4/30/2013
 
NAP
11.05
 
Property
         
Steiner Street
 
3/6/2013
 
NAP
 
NAP
         
100.0%
 
4/30/2013
 
NAP
11.06
 
Property
         
15th Street
 
3/6/2013
 
NAP
 
NAP
         
100.0%
 
4/30/2013
 
NAP
12
 
Loan
 
13, 25, 26
 
GSMC
 
Hampton Inn - Austin at University/Capitol
 
6/11/2013
 
36,200,000
 
7/1/2016
 
64.8%
 
50.7%
 
78.2%
 
6/30/2013
 
168.19
13
 
Loan
 
27
 
JLC
 
5500 South Freeway
 
5/8/2013
 
NAP
 
NAP
 
61.0%
 
50.5%
 
100.0%
 
3/1/2013
 
NAP
14
 
Loan
     
JLC
 
Cobblestone Court
 
4/24/2013
 
NAP
 
NAP
 
75.3%
 
60.7%
 
99.3%
 
4/11/2013
 
NAP
15
 
Loan
 
13, 28
 
GSMC
 
Williams Hotel Portfolio
 
5/28/2013
 
32,700,000
 
5/28/2015
 
70.1%
 
50.1%
 
66.8%
     
87.98
15.01
 
Property
 
13
     
Holiday Inn - Valdosta Convention Center
 
5/28/2013
 
15,400,000
 
5/28/2015
         
64.6%
 
5/31/2013
 
85.65
15.02
 
Property
 
13
     
Holiday Inn Express & Suites
 
5/28/2013
 
10,800,000
 
5/28/2015
         
69.1%
 
5/31/2013
 
97.18
15.03
 
Property
         
Comfort Suites - Valdosta
 
5/28/2013
 
NAP
 
NAP
         
68.0%
 
5/31/2013
 
81.86
16
 
Loan
 
29
 
JLC
 
Airport Trade Center
 
7/8/2013
 
NAP
 
NAP
 
60.2%
 
43.1%
 
96.4%
 
5/31/2013
 
NAP
17
 
Loan
     
GSMC
 
Brier Creek Corporate Center 5
 
6/4/2013
 
NAP
 
NAP
 
73.0%
 
59.4%
 
100.0%
 
5/29/2013
 
NAP
18
 
Loan
     
MC FiveMile
 
7100 Almeda Apartments
 
1/10/2013
 
NAP
 
NAP
 
66.9%
 
54.9%
 
92.2%
 
6/11/2013
 
NAP
19
 
Loan
 
13, 30
 
SMF I
 
Regal Towers
 
5/13/2013
 
27,600,000
 
5/13/2013
 
61.9%
 
50.1%
 
90.1%
 
7/11/2013
 
NAP
20
 
Loan
 
31
 
SMF I
 
Indiana Mall
 
6/4/2013
 
NAP
 
NAP
 
60.6%
 
39.7%
 
94.5%
 
5/30/2013
 
NAP
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
       
                                                 
                                                 
Control
 
Loan /
     
Mortgage
         
As Stabilized
 
As Stabilized
 
Cut-off Date
 
LTV Ratio
           
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Appraisal Date
 
 Appraised Value ($)
 
Appraisal Date
 
LTV Ratio (%)
 
at Maturity (%)
 
Occupancy (%) (5)
 
Occupancy Date
 
ADR ($)
21
 
Loan
 
13
 
CGMRC
 
Value Place GA & SC Portfolio
 
Various
 
32,000,000
 
Various
 
53.5%
 
38.2%
 
86.4%
     
26.10
21.01
 
Property
 
13
     
Lexington
 
5/30/2013
 
6,100,000
 
6/1/2015
         
80.7%
 
4/30/2013
 
30.56
21.02
 
Property
 
13
     
Greenville
 
5/30/2013
 
5,600,000
 
6/1/2015
         
92.7%
 
4/30/2013
 
24.88
21.03
 
Property
 
13
     
Simpsonville
 
5/29/2013
 
5,800,000
 
6/1/2016
         
86.4%
 
4/30/2013
 
27.39
21.04
 
Property
 
13
     
Elgin
 
5/30/2013
 
5,400,000
 
6/1/2015
         
87.1%
 
4/30/2013
 
26.39
21.05
 
Property
 
13
     
Macon North
 
5/28/2013
 
5,000,000
 
6/1/2016
         
82.8%
 
4/30/2013
 
25.21
21.06
 
Property
 
13
     
Macon West
 
5/28/2013
 
4,100,000
 
6/1/2016
         
88.7%
 
4/30/2013
 
22.20
22
 
Loan
     
JLC
 
TJ Maxx Centre
 
4/23/2013
 
NAP
 
NAP
 
75.7%
 
61.0%
 
96.4%
 
4/11/2013
 
NAP
23
 
Loan
 
32
 
GSMC
 
Holly Park Apartments
 
5/24/2013
 
NAP
 
NAP
 
75.0%
 
61.7%
 
97.9%
 
7/15/2013
 
NAP
24
 
Loan
     
JLC
 
Fountain Park
 
6/21/2013
 
NAP
 
NAP
 
72.1%
 
59.8%
 
98.5%
 
5/1/2013
 
NAP
25
 
Loan
 
33
 
GSMC
 
Commerce Way Marketplace
 
6/10/2013
 
NAP
 
NAP
 
73.4%
 
63.8%
 
100.0%
 
6/1/2013
 
NAP
26
 
Loan
     
GSMC
 
Wade English Retail Portfolio
 
Various
 
NAP
 
NAP
 
75.0%
 
57.0%
 
98.0%
     
NAP
26.01
 
Property
         
Castleton Square Pavilion
 
6/3/2013
 
NAP
 
NAP
         
100.0%
 
6/1/2013
 
NAP
26.02
 
Property
         
Raceway Plaza
 
6/3/2013
 
NAP
 
NAP
         
100.0%
 
6/1/2013
 
NAP
26.03
 
Property
         
Marion Retail Shoppes
 
6/5/2013
 
NAP
 
NAP
         
86.8%
 
6/1/2013
 
NAP
26.04
 
Property
         
Marwood Crossing
 
6/3/2013
 
NAP
 
NAP
         
95.7%
 
6/1/2013
 
NAP
27
 
Loan
     
JLC
 
Aqua Waikiki Pearl
 
3/25/2013
 
NAP
 
NAP
 
66.5%
 
36.1%
 
94.7%
 
5/31/2013
 
123.19
28
 
Loan
     
CGMRC
 
Park at 3900
 
5/16/2013
 
NAP
 
NAP
 
73.3%
 
60.9%
 
95.1%
 
4/25/2013
 
NAP
29
 
Loan
     
JLC
 
Casa Grande and Estrella Marketplace
 
6/26/2013
 
NAP
 
NAP
 
73.5%
 
61.5%
 
91.1%
     
NAP
29.01
 
Property
         
Estrella Marketplace
 
6/26/2013
 
NAP
 
NAP
         
89.4%
 
6/5/2013
 
NAP
29.02
 
Property
         
Casa Grande Marketplace
 
6/26/2013
 
NAP
 
NAP
         
100.0%
 
6/5/2013
 
NAP
30
 
Loan
 
13, 34
 
SMF I
 
Paseo Marketplace
 
5/22/2013
 
18,000,000
 
11/22/2014
 
68.8%
 
51.2%
 
72.5%
 
7/9/2013
 
NAP
31
 
Loan
 
35
 
SMF I
 
Holmwood GSA Portfolio
 
Various
 
NAP
 
NAP
 
75.0%
 
61.2%
 
100.0%
     
NAP
31.01
 
Property
         
Holmwood GSA - Jonesboro
 
6/5/2013
 
NAP
 
NAP
         
100.0%
 
7/22/2013
 
NAP
31.02
 
Property
         
Holmwood GSA - Port St. Lucie
 
6/7/2013
 
NAP
 
NAP
         
100.0%
 
7/22/2013
 
NAP
31.03
 
Property
         
Holmwood GSA - Lorain
 
6/13/2013
 
NAP
 
NAP
         
100.0%
 
7/22/2013
 
NAP
32
 
Loan
     
GSMC
 
Concord at Allendale
 
6/24/2013
 
NAP
 
NAP
 
71.4%
 
62.2%
 
88.6%
 
7/8/2013
 
NAP
33
 
Loan
     
CGMRC
 
Marketplace Shopping Center
 
5/6/2013
 
NAP
 
NAP
 
65.2%
 
52.7%
 
90.3%
 
5/14/2013
 
NAP
34
 
Loan
 
13, 36
 
GSMC
 
Union Bower Business Park
 
6/17/2013
 
14,150,000
 
9/17/2014
 
70.9%
 
59.2%
 
83.3%
 
6/28/2013
 
NAP
35
 
Loan
 
37
 
GSMC
 
Insu-Tech Warehouse
 
6/6/2013
 
NAP
 
NAP
 
74.6%
 
62.1%
 
100.0%
 
6/1/2013
 
NAP
36
 
Loan
     
CGMRC
 
Hillcroft Shopping Plaza
 
5/29/2013
 
NAP
 
NAP
 
71.6%
 
59.2%
 
94.1%
 
5/30/2013
 
NAP
37
 
Loan
 
38, 39
 
SMF I
 
Holiday Inn Louisiana Portfolio
 
Various
 
NAP
 
NAP
 
57.7%
 
43.8%
 
73.3%
     
103.77
37.01
 
Property
         
Holiday Inn Slidell
 
5/21/2013
 
NAP
 
NAP
         
76.0%
 
3/31/2013
 
103.34
37.02
 
Property
         
Holiday Inn Opelousas
 
5/20/2013
 
NAP
 
NAP
         
69.9%
 
3/31/2013
 
104.34
38
 
Loan
 
40, 41
 
SMF I
 
Hickory Corners Shopping Center
 
5/24/2013
 
NAP
 
NAP
 
70.1%
 
52.9%
 
90.5%
 
7/1/2013
 
NAP
39
 
Loan
 
13
 
SMF I
 
Centerpointe Business Plaza
 
5/22/2013
 
12,050,000
 
5/22/2015
 
74.2%
 
64.8%
 
85.5%
 
6/4/2013
 
NAP
40
 
Loan
     
CGMRC
 
2900 West - Thrun Building
 
5/23/2013
 
NAP
 
NAP
 
72.1%
 
54.3%
 
99.6%
 
5/1/2013
 
NAP
41
 
Loan
     
MC FiveMile
 
Hampton Inn Pennsville
 
5/15/2013
 
NAP
 
NAP
 
63.6%
 
48.3%
 
73.2%
 
5/31/2013
 
104.46
42
 
Loan
     
MC FiveMile
 
Denesha - Williams MHC Portfolio
 
Various
 
NAP
 
NAP
 
69.8%
 
53.3%
 
84.9%
     
NAP
42.01
 
Property
         
Deerfield MHP (Freeburg, IL)
 
5/22/2013
 
NAP
 
NAP
         
91.0%
 
3/1/2013
 
NAP
42.02
 
Property
         
Park Plaza MHP (Joplin, MO)
 
5/22/2013
 
NAP
 
NAP
         
100.0%
 
3/20/2013
 
NAP
42.03
 
Property
         
Whispering Pines MHP (Loami, IL)
 
5/22/2013
 
NAP
 
NAP
         
68.0%
 
4/1/2013
 
NAP
42.04
 
Property
         
Glyndon MHP and Prairie View Estates MHP (Glyndon, MN)
 
5/2/2013
 
NAP
 
NAP
         
72.2%
 
3/1/2013
 
NAP
42.05
 
Property
         
Riverside MHP (Morristown, MN)
 
5/2/2013
 
NAP
 
NAP
         
97.2%
 
4/1/2013
 
NAP
42.06
 
Property
         
Cottonwood Acres MHP (Dilworth, MN)
 
5/2/2013
 
NAP
 
NAP
         
78.2%
 
4/11/2013
 
NAP
42.07
 
Property
         
Pleasant Terrace MHP (Cokato, MN)
 
5/2/2013
 
NAP
 
NAP
         
90.6%
 
12/1/2012
 
NAP
43
 
Loan
     
JLC
 
The Gallery Apartments
 
5/10/2013
 
NAP
 
NAP
 
74.9%
 
62.0%
 
100.0%
 
6/1/2013
 
NAP
44
 
Loan
     
MC FiveMile
 
Lakeside Forest Apartments
 
6/10/2013
 
NAP
 
NAP
 
70.6%
 
58.2%
 
95.4%
 
5/31/2013
 
NAP
45
 
Loan
 
42, 43
 
SMF I
 
Casa Grande Shopping Center
 
5/29/2013
 
NAP
 
NAP
 
67.9%
 
56.2%
 
88.8%
 
6/27/2013
 
NAP
46
 
Loan
 
44
 
CGMRC
 
Woodlake Commerce Park
 
4/8/2013
 
NAP
 
NAP
 
56.5%
 
45.7%
 
83.3%
 
3/29/2013
 
NAP
47
 
Loan
     
CGMRC
 
Coral Club Apartments
 
5/10/2013
 
NAP
 
NAP
 
74.8%
 
62.1%
 
95.5%
 
4/1/2013
 
NAP
48
 
Loan
     
CGMRC
 
Sycamore Plaza
 
5/21/2013
 
NAP
 
NAP
 
75.1%
 
64.9%
 
100.0%
 
5/2/2013
 
NAP
49
 
Loan
     
SMF I
 
Hampton Inn Greenville
 
5/21/2013
 
NAP
 
NAP
 
69.9%
 
53.2%
 
78.6%
 
4/30/2013
 
94.43
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
       
                                                 
                                                 
Control
 
Loan /
     
Mortgage
         
As Stabilized
 
As Stabilized
 
Cut-off Date
 
LTV Ratio
           
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Appraisal Date
 
 Appraised Value ($)
 
Appraisal Date
 
LTV Ratio (%)
 
at Maturity (%)
 
Occupancy (%) (5)
 
Occupancy Date
 
ADR ($)
50
 
Loan
 
45, 46
 
JLC
 
Langtree Ventures Portfolio
 
12/4/2012
 
NAP
 
NAP
 
56.1%
 
53.0%
 
77.5%
     
NAP
50.01
 
Property
         
1928 Randolph Road - Langtree Portfolio
 
12/4/2012
 
NAP
 
NAP
         
62.9%
 
12/10/2012
 
NAP
50.02
 
Property
         
1960 Randolph Road - Langtree Portfolio
 
12/4/2012
 
NAP
 
NAP
         
100.0%
 
12/10/2012
 
NAP
50.03
 
Property
         
2115 E. 7th Street - Langtree Portfolio
 
12/4/2012
 
NAP
 
NAP
         
100.0%
 
12/10/2012
 
NAP
51
 
Loan
     
JLC
 
Houston Leisure
 
3/27/2013
 
NAP
 
NAP
 
66.7%
 
55.9%
 
100.0%
 
4/30/2013
 
NAP
52
 
Loan
 
47
 
JLC
 
Southgate MHP
 
6/14/2013
 
NAP
 
NAP
 
75.3%
 
63.4%
 
84.6%
 
6/30/2013
 
NAP
53
 
Loan
     
MC FiveMile
 
Sierra Condos
 
3/13/2013
 
NAP
 
NAP
 
71.0%
 
60.2%
 
100.0%
 
3/18/2013
 
NAP
54
 
Loan
 
48
 
SMF I
 
Hillwood Apartments
 
6/10/2013
 
NAP
 
NAP
 
72.4%
 
62.7%
 
92.4%
 
7/1/2013
 
NAP
55
 
Loan
 
13
 
SMF I
 
Global Storage - Coors
 
5/21/2013
 
7,520,000
 
5/21/2013
 
75.0%
 
59.7%
 
81.1%
 
7/10/2013
 
NAP
56
 
Loan
     
CGMRC
 
Agua Fria Towne Center
 
4/11/2013
 
NAP
 
NAP
 
71.5%
 
58.3%
 
91.1%
 
4/19/2013
 
NAP
57
 
Loan
     
SMF I
 
Rite Aid Belfair
 
6/14/2013
 
NAP
 
NAP
 
75.0%
 
56.5%
 
100.0%
 
7/19/2013
 
NAP
58
 
Loan
     
MC FiveMile
 
Deco Arts Building
 
6/10/2013
 
NAP
 
NAP
 
74.9%
 
62.0%
 
95.3%
 
7/1/2013
 
NAP
59
 
Loan
     
MC FiveMile
 
West County Shopping Center
 
5/31/2013
 
NAP
 
NAP
 
74.2%
 
56.4%
 
97.5%
 
6/17/2013
 
NAP
60
 
Loan
 
49
 
GSMC
 
Value Place - Braker Lane
 
6/14/2013
 
NAP
 
NAP
 
65.3%
 
49.3%
 
94.9%
 
5/31/2013
 
34.42
61
 
Loan
     
CGMRC
 
Deer Park Apartments
 
5/13/2013
 
NAP
 
NAP
 
70.7%
 
57.1%
 
94.2%
 
4/1/2013
 
NAP
62
 
Loan
     
SMF I
 
185 Oakland Avenue
 
6/7/2013
 
NAP
 
NAP
 
56.3%
 
48.0%
 
100.0%
 
7/16/2013
 
NAP
63
 
Loan
     
MC FiveMile
 
Shops at Stapleton
 
5/3/2013
 
NAP
 
NAP
 
74.2%
 
62.0%
 
100.0%
 
4/24/2013
 
NAP
64
 
Loan
     
CGMRC
 
West Bloomfield Shoppes
 
1/30/2013
 
NAP
 
NAP
 
70.0%
 
52.6%
 
84.3%
 
3/1/2013
 
NAP
65
 
Loan
     
JLC
 
Garrett Crossing Shopping Center
 
6/2/2013
 
NAP
 
NAP
 
65.4%
 
55.1%
 
80.1%
 
4/4/2013
 
NAP
66
 
Loan
     
MC FiveMile
 
Courtyard Apartments
 
6/20/2013
 
NAP
 
NAP
 
64.9%
 
55.2%
 
92.3%
 
4/30/2013
 
NAP
67
 
Loan
     
JLC
 
Trailridge Shopping Center
 
4/15/2013
 
NAP
 
NAP
 
74.5%
 
62.7%
 
100.0%
 
3/31/2013
 
NAP
68
 
Loan
     
CGMRC
 
227 East 56th Street
 
5/1/2013
 
NAP
 
NAP
 
29.0%
 
27.1%
 
93.2%
 
4/30/2013
 
NAP
69
 
Loan
     
JLC
 
Pacific North Magnolia
 
3/11/2013
 
NAP
 
NAP
 
74.7%
 
61.4%
 
100.0%
 
4/1/2013
 
NAP
70
 
Loan
     
SMF I
 
Renaissance on Memorial
 
6/19/2013
 
NAP
 
NAP
 
69.1%
 
57.7%
 
100.0%
 
6/16/2013
 
NAP
71
 
Loan
     
CGMRC
 
Highlands Office Park
 
5/9/2013
 
NAP
 
NAP
 
69.3%
 
57.9%
 
100.0%
 
5/21/2013
 
NAP
72
 
Loan
     
MC FiveMile
 
Cartersville Multifamily Portfolio
 
4/22/2013
 
NAP
 
NAP
 
53.3%
 
39.4%
 
98.5%
 
5/27/2013
 
NAP
73
 
Loan
 
50
 
CGMRC
 
Falcon Self Storage
 
5/16/2013
 
NAP
 
NAP
 
79.6%
 
66.4%
 
99.1%
 
4/30/2013
 
NAP
74
 
Loan
 
51
 
CGMRC
 
Hilldale Plaza
 
4/30/2013
 
NAP
 
NAP
 
59.3%
 
45.9%
 
91.1%
 
6/13/2013
 
NAP
75
 
Loan
     
JLC
 
Holiday Inn - Jacksonville
 
3/6/2013
 
6,400,000
 
3/6/2015
 
53.1%
 
43.7%
 
56.8%
 
5/31/2013
 
71.15
76
 
Loan
     
CGMRC
 
West Chase Apartments
 
4/2/2013
 
NAP
 
NAP
 
63.4%
 
58.2%
 
94.4%
 
4/3/2013
 
NAP
77
 
Loan
     
CGMRC
 
Northridge Park Townhomes
 
2/13/2013
 
NAP
 
NAP
 
67.3%
 
55.6%
 
100.0%
 
4/16/2013
 
NAP
78
 
Loan
 
52
 
CGMRC
 
The Dean Building
 
4/25/2013
 
NAP
 
NAP
 
63.7%
 
52.2%
 
97.9%
 
5/14/2013
 
NAP
79
 
Loan
     
CGMRC
 
Quality Peach Properties
 
5/7/2013
 
NAP
 
NAP
 
66.0%
 
53.9%
 
79.9%
 
5/9/2013
 
NAP
80
 
Loan
     
CGMRC
 
CVS Gun Barrel City
 
5/25/2013
 
NAP
 
NAP
 
60.4%
 
50.3%
 
100.0%
 
8/6/2013
 
NAP
81
 
Loan
 
53
 
JLC
 
Pacific Gillespie III
 
3/13/2013
 
NAP
 
NAP
 
68.8%
 
56.5%
 
92.1%
 
4/1/2013
 
NAP
82
 
Loan
     
CGMRC
 
Galleria Self Storage
 
5/23/2013
 
NAP
 
NAP
 
69.3%
 
56.1%
 
83.2%
 
5/16/2013
 
NAP
83
 
Loan
     
JLC
 
Olympia Park
 
6/21/2013
 
NAP
 
NAP
 
74.7%
 
61.9%
 
100.0%
 
6/1/2013
 
NAP
84
 
Loan
     
CGMRC
 
Lakeview Gardens
 
4/24/2013
 
NAP
 
NAP
 
69.9%
 
58.2%
 
94.8%
 
5/1/2013
 
NAP
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
           
                                         
                                       
Second
Control
 
Loan /
     
Mortgage
             
Largest Tenant
 
Largest Tenant
 
Second
 
Largest Tenant
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
RevPAR ($)
 
Largest Tenant
 
Sq Ft
 
Lease Expiration (6)
 
Largest Tenant
 
Sq Ft
1
 
Loan
 
8, 9
 
GSMC
 
11 West 42nd Street
 
NAP
 
CIT Group Inc.
 
150,760
 
10/31/2021
 
New York University
 
112,697
2
 
Loan
 
10, 11
 
GSMC
 
ELS Portfolio
 
NAP
                   
2.01
 
Property
         
Breezy Hill
 
NAP
 
NAP
         
NAP
   
2.02
 
Property
         
Pioneer Village
 
NAP
 
NAP
         
NAP
   
2.03
 
Property
         
Silver Dollar
 
NAP
 
NAP
         
NAP
   
2.04
 
Property
         
Pinehirst
 
NAP
 
NAP
         
NAP
   
2.05
 
Property
         
Victoria Palms
 
NAP
 
NAP
         
NAP
   
2.06
 
Property
         
Westpark
 
NAP
 
NAP
         
NAP
   
2.07
 
Property
         
Gulf Air
 
NAP
 
NAP
         
NAP
   
2.08
 
Property
         
Alamo Palms
 
NAP
 
NAP
         
NAP
   
2.09
 
Property
         
Vacation Village
 
NAP
 
NAP
         
NAP
   
2.10
 
Property
         
Barrington Hills
 
NAP
 
NAP
         
NAP
   
2.11
 
Property
         
Pasco
 
NAP
 
NAP
         
NAP
   
3
 
Loan
 
12, 13, 14
 
GSMC
 
W Chicago - City Center
 
185.08
 
NAP
         
NAP
   
4
 
Loan
     
MC FiveMile
 
Cranberry Woods Office Park
 
NAP
                   
4.01
 
Property
         
Cranberry Woods (Bldg 800)
 
NAP
 
Network Appliance, Inc.
 
75,484
 
7/31/2016
 
TrueFit Solutions
 
10,019
4.02
 
Property
         
Cranberry Woods (Bldg 500)
 
NAP
 
McKesson Automation
 
102,741
 
12/31/2016
 
GAI Consultants, Inc
 
16,703
4.03
 
Property
         
Cranberry Woods (Bldg 700)
 
NAP
 
Cellco Partnership
 
107,033
 
9/30/2016
 
NAP
   
5
 
Loan
 
15, 16
 
JLC
 
Mendoza Multifamily Portfolio
 
NAP
                   
5.01
 
Property
         
Pioneer 2000
 
NAP
 
NAP
         
NAP
   
5.02
 
Property
         
Crestview Pines
 
NAP
 
NAP
         
NAP
   
5.03
 
Property
         
Ignacio Pines
 
NAP
 
NAP
         
NAP
   
5.04
 
Property
         
Surfside
 
NAP
 
NAP
         
NAP
   
5.05
 
Property
         
Woodcreek
 
NAP
 
NAP
         
NAP
   
5.06
 
Property
         
The Palms
 
NAP
 
NAP
         
NAP
   
5.07
 
Property
         
Caledonia Beach House
 
NAP
 
NAP
         
NAP
   
5.08
 
Property
         
Hillview
 
NAP
 
NAP
         
NAP
   
5.09
 
Property
         
935 Santa Clara
 
NAP
 
NAP
         
NAP
   
6
 
Loan
 
13, 17, 18
 
GSMC
 
Mall St. Matthews
 
NAP
 
JC Penney
 
165,705
 
8/31/2017
 
Forever 21
 
109,126
7
 
Loan
 
19
 
JLC
 
Hampton Inn LaGuardia
 
140.04
 
NAP
         
NAP
   
8
 
Loan
     
GSMC
 
Southpark Center I & II
 
NAP
                   
8.01
 
Property
         
Southpark Center I
 
NAP
 
Fluor Enterprises
 
72,490
 
6/30/2015
 
Agdata
 
25,489
8.02
 
Property
         
Southpark Center II
 
NAP
 
Quicken Loans
 
30,041
 
12/31/2017
 
SOC - Sandlake LLC
 
19,581
9
 
Loan
     
JLC
 
Willow Knolls Court
 
NAP
 
Kohl’s
 
89,952
 
1/31/2027
 
Burlington Coat Factory Warehouse Store
 
70,200
10
 
Loan
     
GSMC
 
Crystal Springs Apartments
 
NAP
 
NAP
         
NAP
   
11
 
Loan
 
20, 21, 22, 23, 24
 
JLC
 
Bay Area Multi Portfolio
 
NAP
                   
11.01
 
Property
 
20
     
Larkin Street
 
NAP
 
NAP
         
NAP
   
11.02
 
Property
         
Geary Street
 
NAP
 
NAP
         
NAP
   
11.03
 
Property
 
20
     
9th Street
 
NAP
 
NAP
         
NAP
   
11.04
 
Property
         
Jefferson Street
 
NAP
 
NAP
         
NAP
   
11.05
 
Property
         
Steiner Street
 
NAP
 
Circle of Friends ADHC
 
7,000
 
3/31/2018
 
NAP
   
11.06
 
Property
         
15th Street
 
NAP
 
NAP
         
NAP
   
12
 
Loan
 
13, 25, 26
 
GSMC
 
Hampton Inn - Austin at University/Capitol
 
131.51
 
NAP
         
NAP
   
13
 
Loan
 
27
 
JLC
 
5500 South Freeway
 
NAP
 
The Sygma Network, Inc.
 
552,617
 
8/31/2023
 
Land O’Lakes Purina Feed, LLC
 
171,317
14
 
Loan
     
JLC
 
Cobblestone Court
 
NAP
 
Kmart
 
119,668
 
9/30/2019
 
Dicks Sporting Goods
 
49,667
15
 
Loan
 
13, 28
 
GSMC
 
Williams Hotel Portfolio
 
58.73
                   
15.01
 
Property
 
13
     
Holiday Inn - Valdosta Convention Center
 
55.34
 
NAP
         
NAP
   
15.02
 
Property
 
13
     
Holiday Inn Express & Suites
 
67.19
 
NAP
         
NAP
   
15.03
 
Property
         
Comfort Suites - Valdosta
 
55.70
 
NAP
         
NAP
   
16
 
Loan
 
29
 
JLC
 
Airport Trade Center
 
NAP
 
Bric-A-Brac
 
49,311
 
1/31/2019
 
DHL
 
28,954
17
 
Loan
     
GSMC
 
Brier Creek Corporate Center 5
 
NAP
 
American Kennel Club
 
75,219
 
5/31/2020
 
Yardi Systems
 
52,381
18
 
Loan
     
MC FiveMile
 
7100 Almeda Apartments
 
NAP
 
NAP
         
NAP
   
19
 
Loan
 
13, 30
 
SMF I
 
Regal Towers
 
NAP
 
NAP
         
NAP
   
20
 
Loan
 
31
 
SMF I
 
Indiana Mall
 
NAP
 
Sears
 
96,469
 
9/30/2014
 
Kmart
 
87,543
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
           
                                         
                                       
Second
Control
 
Loan /
     
Mortgage
             
Largest Tenant
 
Largest Tenant
 
Second
 
Largest Tenant
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
RevPAR ($)
 
Largest Tenant
 
Sq Ft
 
Lease Expiration (6)
 
Largest Tenant
 
Sq Ft
21
 
Loan
 
13
 
CGMRC
 
Value Place GA & SC Portfolio
 
22.49
                   
21.01
 
Property
 
13
     
Lexington
 
24.66
 
NAP
         
NAP
   
21.02
 
Property
 
13
     
Greenville
 
23.06
 
NAP
         
NAP
   
21.03
 
Property
 
13
     
Simpsonville
 
23.66
 
NAP
         
NAP
   
21.04
 
Property
 
13
     
Elgin
 
22.99
 
NAP
         
NAP
   
21.05
 
Property
 
13
     
Macon North
 
20.88
 
NAP
         
NAP
   
21.06
 
Property
 
13
     
Macon West
 
19.69
 
NAP
         
NAP
   
22
 
Loan
     
JLC
 
TJ Maxx Centre
 
NAP
 
TJMaxx
 
31,614
 
1/31/2015
 
Bed Bath & Beyond
 
30,000
23
 
Loan
 
32
 
GSMC
 
Holly Park Apartments
 
NAP
 
NAP
         
NAP
   
24
 
Loan
     
JLC
 
Fountain Park
 
NAP
 
Stonewood
 
7,091
 
8/1/2025
 
Calistoga Baker Café
 
6,000
25
 
Loan
 
33
 
GSMC
 
Commerce Way Marketplace
 
NAP
 
PetSmart
 
27,898
 
7/31/2019
 
Bob’s Discount Furniture
 
26,112
26
 
Loan
     
GSMC
 
Wade English Retail Portfolio
 
NAP
                   
26.01
 
Property
         
Castleton Square Pavilion
 
NAP
 
Room Place
 
32,788
 
12/31/2022
 
Monkey Joes
 
17,498
26.02
 
Property
         
Raceway Plaza
 
NAP
 
Kittle’s Home Furnishings
 
30,059
 
7/31/2023
 
PetSmart
 
20,174
26.03
 
Property
         
Marion Retail Shoppes
 
NAP
 
Casa Brava
 
4,200
 
7/17/2014
 
Aspen Dental
 
3,200
26.04
 
Property
         
Marwood Crossing
 
NAP
 
Dollar General
 
10,125
 
6/30/2015
 
Rent-a-Center
 
4,635
27
 
Loan
     
JLC
 
Aqua Waikiki Pearl
 
110.87
 
NAP
         
NAP
   
28
 
Loan
     
CGMRC
 
Park at 3900
 
NAP
 
Kelly’s Steakhouse
 
12,744
 
4/30/2023
 
Concentra Health Services
 
8,978
29
 
Loan
     
JLC
 
Casa Grande and Estrella Marketplace
 
NAP
                   
29.01
 
Property
         
Estrella Marketplace
 
NAP
 
Alliance Urgent Care
 
3,800
 
1/31/2021
 
Estrella Women’s Health Center, P.C.
 
3,571
29.02
 
Property
         
Casa Grande Marketplace
 
NAP
 
Aspen Dental
 
3,400
 
8/31/2019
 
Nationwide Vision
 
1,882
30
 
Loan
 
13, 34
 
SMF I
 
Paseo Marketplace
 
NAP
 
Paseo Business Center
 
16,939
 
7/31/2022
 
Melting Pot
 
4,900
31
 
Loan
 
35
 
SMF I
 
Holmwood GSA Portfolio
 
NAP
                   
31.01
 
Property
         
Holmwood GSA - Jonesboro
 
NAP
 
GSA (Social Security Administration)
 
16,439
 
1/11/2022
 
NAP
   
31.02
 
Property
         
Holmwood GSA - Port St. Lucie
 
NAP
 
GSA (Drug Enforcement Agency)
 
24,858
 
5/31/2022
 
NAP
   
31.03
 
Property
         
Holmwood GSA - Lorain
 
NAP
 
GSA (Social Security Administration)
 
11,607
 
3/31/2021
 
NAP
   
32
 
Loan
     
GSMC
 
Concord at Allendale
 
NAP
 
NAP
         
NAP
   
33
 
Loan
     
CGMRC
 
Marketplace Shopping Center
 
NAP
 
Burlington Coat Factory
 
67,308
 
1/31/2017
 
Best Buy
 
47,210
34
 
Loan
 
13, 36
 
GSMC
 
Union Bower Business Park
 
NAP
 
PGW Auto Glass
 
23,760
 
5/31/2014
 
Uncle Julio’s
 
20,200
35
 
Loan
 
37
 
GSMC
 
Insu-Tech Warehouse
 
NAP
 
Dicex International
 
118,908
 
4/30/2016
 
Source Logistics
 
118,842
36
 
Loan
     
CGMRC
 
Hillcroft Shopping Plaza
 
NAP
 
Soho Night Club
 
8,439
 
12/14/2017
 
F&S BUSINESS
 
4,292
37
 
Loan
 
38, 39
 
SMF I
 
Holiday Inn Louisiana Portfolio
 
76.02
                   
37.01
 
Property
         
Holiday Inn Slidell
 
78.56
 
NAP
         
NAP
   
37.02
 
Property
         
Holiday Inn Opelousas
 
72.93
 
NAP
         
NAP
   
38
 
Loan
 
40, 41
 
SMF I
 
Hickory Corners Shopping Center
 
NAP
 
Hamrick’s
 
50,022
 
5/8/2015
 
Food Lion
 
36,480
39
 
Loan
 
13
 
SMF I
 
Centerpointe Business Plaza
 
NAP
 
PPI Group
 
13,401
 
2/28/2017
 
Burlington Environmental (PSC)
 
11,026
40
 
Loan
     
CGMRC
 
2900 West - Thrun Building
 
NAP
 
Thrun Law Firm, PC
 
16,094
 
10/31/2026
 
Morgan Stanley
 
14,468
41
 
Loan
     
MC FiveMile
 
Hampton Inn Pennsville
 
76.45
 
NAP
         
NAP
   
42
 
Loan
     
MC FiveMile
 
Denesha - Williams MHC Portfolio
 
NAP
                   
42.01
 
Property
         
Deerfield MHP (Freeburg, IL)
 
NAP
 
NAP
         
NAP
   
42.02
 
Property
         
Park Plaza MHP (Joplin, MO)
 
NAP
 
NAP
         
NAP
   
42.03
 
Property
         
Whispering Pines MHP (Loami, IL)
 
NAP
 
NAP
         
NAP
   
42.04
 
Property
         
Glyndon MHP and Prairie View Estates MHP (Glyndon, MN)
 
NAP
 
NAP
         
NAP
   
42.05
 
Property
         
Riverside MHP (Morristown, MN)
 
NAP
 
NAP
         
NAP
   
42.06
 
Property
         
Cottonwood Acres MHP (Dilworth, MN)
 
NAP
 
NAP
         
NAP
   
42.07
 
Property
         
Pleasant Terrace MHP (Cokato, MN)
 
NAP
 
NAP
         
NAP
   
43
 
Loan
     
JLC
 
The Gallery Apartments
 
NAP
 
NAP
         
NAP
   
44
 
Loan
     
MC FiveMile
 
Lakeside Forest Apartments
 
NAP
 
NAP
         
NAP
   
45
 
Loan
 
42, 43
 
SMF I
 
Casa Grande Shopping Center
 
NAP
 
Big Lots
 
32,269
 
1/31/2019
 
OfficeMax
 
14,000
46
 
Loan
 
44
 
CGMRC
 
Woodlake Commerce Park
 
NAP
 
Syncron EMS
 
35,262
 
8/31/2017
 
National Service Source, Inc.
 
29,767
47
 
Loan
     
CGMRC
 
Coral Club Apartments
 
NAP
 
NAP
         
NAP
   
48
 
Loan
     
CGMRC
 
Sycamore Plaza
 
NAP
 
PetSmart
 
21,336
 
2/28/2017
 
Payless Shoe Source
 
2,609
49
 
Loan
     
SMF I
 
Hampton Inn Greenville
 
74.98
 
NAP
         
NAP
   
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
           
                                         
                                       
Second
Control
 
Loan /
     
Mortgage
             
Largest Tenant
 
Largest Tenant
 
Second
 
Largest Tenant
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
RevPAR ($)
 
Largest Tenant
 
Sq Ft
 
Lease Expiration (6)
 
Largest Tenant
 
Sq Ft
50
 
Loan
 
45, 46
 
JLC
 
Langtree Ventures Portfolio
 
NAP
                   
50.01
 
Property
         
1928 Randolph Road - Langtree Portfolio
 
NAP
 
Joshua FM Corporation
 
2,843
 
5/31/2013
 
Premier Sleep Services, LLC
 
2,840
50.02
 
Property
         
1960 Randolph Road - Langtree Portfolio
 
NAP
 
Eye Optix
 
8,250
 
9/30/2020
 
Charlotte Radiology
 
4,356
50.03
 
Property
         
2115 E. 7th Street - Langtree Portfolio
 
NAP
 
Carolinas Medical
 
6,000
 
10/30/2013
 
Impact Prosthetic Solutions
 
3,000
51
 
Loan
     
JLC
 
Houston Leisure
 
NAP
 
NAP
         
NAP
   
52
 
Loan
 
47
 
JLC
 
Southgate MHP
 
NAP
 
NAP
         
NAP
   
53
 
Loan
     
MC FiveMile
 
Sierra Condos
 
NAP
 
NAP
         
NAP
   
54
 
Loan
 
48
 
SMF I
 
Hillwood Apartments
 
NAP
 
NAP
         
NAP
   
55
 
Loan
 
13
 
SMF I
 
Global Storage - Coors
 
NAP
 
Kids World
 
8,489
 
5/1/2019
 
Gracie Barra
 
2,500
56
 
Loan
     
CGMRC
 
Agua Fria Towne Center
 
NAP
 
Dollar Tree
 
15,000
 
6/30/2016
 
The Clothing Company
 
4,000
57
 
Loan
     
SMF I
 
Rite Aid Belfair
 
NAP
 
Rite Aid
 
17,272
 
9/30/2028
 
NAP
   
58
 
Loan
     
MC FiveMile
 
Deco Arts Building
 
NAP
 
Deco Arts Garage
 
34,115
 
5/31/2029
 
Enterprise Leasing
 
5,799
59
 
Loan
     
MC FiveMile
 
West County Shopping Center
 
NAP
 
Bealls
 
20,920
 
1/31/2020
 
Save-A-Lot
 
18,860
60
 
Loan
 
49
 
GSMC
 
Value Place - Braker Lane
 
32.67
 
NAP
         
NAP
   
61
 
Loan
     
CGMRC
 
Deer Park Apartments
 
NAP
 
NAP
         
NAP
   
62
 
Loan
     
SMF I
 
185 Oakland Avenue
 
NAP
 
Belfor USA Group Inc.
 
22,351
 
7/31/2020
 
Seizert Capital Partners, LLC
 
6,286
63
 
Loan
     
MC FiveMile
 
Shops at Stapleton
 
NAP
 
AmBest Vision Eyecare
 
3,500
 
1/31/2018
 
Fred Loya Insurance
 
2,695
64
 
Loan
     
CGMRC
 
West Bloomfield Shoppes
 
NAP
 
Grand Azteca
 
5,600
 
3/31/2017
 
White Palace
 
4,896
65
 
Loan
     
JLC
 
Garrett Crossing Shopping Center
 
NAP
 
Dollar Tree
 
8,480
 
4/30/2014
 
Rent-A-Center
 
4,010
66
 
Loan
     
MC FiveMile
 
Courtyard Apartments
 
NAP
 
NAP
         
NAP
   
67
 
Loan
     
JLC
 
Trailridge Shopping Center
 
NAP
 
Big Lots Stores, Inc.
 
27,104
 
1/31/2017
 
The Ridge
 
14,720
68
 
Loan
     
CGMRC
 
227 East 56th Street
 
NAP
 
East Side Club
 
8,111
 
12/31/2036
 
56th Street Restaurant
 
4,701
69
 
Loan
     
JLC
 
Pacific North Magnolia
 
NAP
 
Sunshine Communications
 
11,000
 
3/31/2016
 
MPI
 
5,566
70
 
Loan
     
SMF I
 
Renaissance on Memorial
 
NAP
 
Peek-A-Boo Baby
 
4,080
 
12/31/2016
 
Marilyn lhloff Salon & Spa
 
4,000
71
 
Loan
     
CGMRC
 
Highlands Office Park
 
NAP
 
Chicago Title
 
3,694
 
11/30/2017
 
Fairweather Pipeline Services
 
3,042
72
 
Loan
     
MC FiveMile
 
Cartersville Multifamily Portfolio
 
NAP
 
NAP
         
NAP
   
73
 
Loan
 
50
 
CGMRC
 
Falcon Self Storage
 
NAP
 
NAP
         
NAP
   
74
 
Loan
 
51
 
CGMRC
 
Hilldale Plaza
 
NAP
 
Rueben’s County Market
 
41,966
 
7/31/2026
 
Snap Fitness
 
5,816
75
 
Loan
     
JLC
 
Holiday Inn - Jacksonville
 
40.43
 
NAP
         
NAP
   
76
 
Loan
     
CGMRC
 
West Chase Apartments
 
NAP
 
NAP
         
NAP
   
77
 
Loan
     
CGMRC
 
Northridge Park Townhomes
 
NAP
 
NAP
         
NAP
   
78
 
Loan
 
52
 
CGMRC
 
The Dean Building
 
NAP
 
ShaBro Alternative Office Solutions
 
2,003
 
12/31/2013
 
Fords Garage LLC.
 
1,030
79
 
Loan
     
CGMRC
 
Quality Peach Properties
 
NAP
 
David A Holden
 
1,500
 
MTM
 
Butler Construction Renovation
 
1,000
80
 
Loan
     
CGMRC
 
CVS Gun Barrel City
 
NAP
 
CVS
 
11,945
 
1/31/2034
 
NAP
   
81
 
Loan
 
53
 
JLC
 
Pacific Gillespie III
 
NAP
 
Anderson Howard
 
7,671
 
6/30/2016
 
Perry Consulting Group
 
7,522
82
 
Loan
     
CGMRC
 
Galleria Self Storage
 
NAP
 
NAP
         
NAP
   
83
 
Loan
     
JLC
 
Olympia Park
 
NAP
 
Sienna Lakes
 
5,603
 
6/30/2016
 
AT&T
 
1,802
84
 
Loan
     
CGMRC
 
Lakeview Gardens
 
NAP
 
NAP
         
NAP
   
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
       
                                         
                   
Second
     
Third
 
Third
     
Fourth
Control
 
Loan /
     
Mortgage
     
Largest Tenant
 
Third
 
Largest Tenant
 
Largest Tenant
 
Fourth
 
Largest Tenant
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Lease Expiration (6)
 
Largest Tenant
 
Sq Ft
 
Lease Expiration (6)
 
Largest Tenant
 
Sq Ft
1
 
Loan
 
8, 9
 
GSMC
 
11 West 42nd Street
 
9/30/2021
 
Michael Kors (USA), Inc
 
112,613
 
3/31/2025
 
Wellpoint Holding Corp.
 
105,801
2
 
Loan
 
10, 11
 
GSMC
 
ELS Portfolio
                       
2.01
 
Property
         
Breezy Hill
     
NAP
         
NAP
   
2.02
 
Property
         
Pioneer Village
     
NAP
         
NAP
   
2.03
 
Property
         
Silver Dollar
     
NAP
         
NAP
   
2.04
 
Property
         
Pinehirst
     
NAP
         
NAP
   
2.05
 
Property
         
Victoria Palms
     
NAP
         
NAP
   
2.06
 
Property
         
Westpark
     
NAP
         
NAP
   
2.07
 
Property
         
Gulf Air
     
NAP
         
NAP
   
2.08
 
Property
         
Alamo Palms
     
NAP
         
NAP
   
2.09
 
Property
         
Vacation Village
     
NAP
         
NAP
   
2.10
 
Property
         
Barrington Hills
     
NAP
         
NAP
   
2.11
 
Property
         
Pasco
     
NAP
         
NAP
   
3
 
Loan
 
12, 13, 14
 
GSMC
 
W Chicago - City Center
     
NAP
         
NAP
   
4
 
Loan
     
MC FiveMile
 
Cranberry Woods Office Park
                       
4.01
 
Property
         
Cranberry Woods (Bldg 800)
 
12/31/2015
 
Ohio Farmers Insurance
 
6,611
 
12/31/2013
 
General Services Adm
 
4,809
4.02
 
Property
         
Cranberry Woods (Bldg 500)
 
4/30/2017
 
NAP
         
NAP
   
4.03
 
Property
         
Cranberry Woods (Bldg 700)
     
NAP
         
NAP
   
5
 
Loan
 
15, 16
 
JLC
 
Mendoza Multifamily Portfolio
                       
5.01
 
Property
         
Pioneer 2000
     
NAP
         
NAP
   
5.02
 
Property
         
Crestview Pines
     
NAP
         
NAP
   
5.03
 
Property
         
Ignacio Pines
     
NAP
         
NAP
   
5.04
 
Property
         
Surfside
     
NAP
         
NAP
   
5.05
 
Property
         
Woodcreek
     
NAP
         
NAP
   
5.06
 
Property
         
The Palms
     
NAP
         
NAP
   
5.07
 
Property
         
Caledonia Beach House
     
NAP
         
NAP
   
5.08
 
Property
         
Hillview
     
NAP
         
NAP
   
5.09
 
Property
         
935 Santa Clara
     
NAP
         
NAP
   
6
 
Loan
 
13, 17, 18
 
GSMC
 
Mall St. Matthews
 
2/28/2026
 
Cinemark
 
42,048
 
5/31/2028
 
Victoria’s Secret
 
15,704
7
 
Loan
 
19
 
JLC
 
Hampton Inn LaGuardia
     
NAP
         
NAP
   
8
 
Loan
     
GSMC
 
Southpark Center I & II
                       
8.01
 
Property
         
Southpark Center I
 
4/30/2020
 
Kimco Realty Trust
 
14,498
 
12/31/2023
 
Southeast Psychological Services
 
7,831
8.02
 
Property
         
Southpark Center II
 
10/31/2020
 
Easter Seals
 
6,249
 
2/8/2017
 
Scott Insurance
 
4,546
9
 
Loan
     
JLC
 
Willow Knolls Court
 
3/31/2019
 
Willow Knolls 14
 
39,578
 
1/31/2017
 
OfficeMax
 
31,888
10
 
Loan
     
GSMC
 
Crystal Springs Apartments
     
NAP
         
NAP
   
11
 
Loan
 
20, 21, 22, 23, 24
 
JLC
 
Bay Area Multi Portfolio
                       
11.01
 
Property
 
20
     
Larkin Street
     
NAP
         
NAP
   
11.02
 
Property
         
Geary Street
     
NAP
         
NAP
   
11.03
 
Property
 
20
     
9th Street
     
NAP
         
NAP
   
11.04
 
Property
         
Jefferson Street
     
NAP
         
NAP
   
11.05
 
Property
         
Steiner Street
     
NAP
         
NAP
   
11.06
 
Property
         
15th Street
     
NAP
         
NAP
   
12
 
Loan
 
13, 25, 26
 
GSMC
 
Hampton Inn - Austin at University/Capitol
     
NAP
         
NAP
   
13
 
Loan
 
27
 
JLC
 
5500 South Freeway
 
12/31/2017
 
Western Food Distribution of Texas, LLC
 
42,229
 
6/30/2023
 
NAP
   
14
 
Loan
     
JLC
 
Cobblestone Court
 
1/31/2022
 
OfficeMax
 
37,345
 
1/31/2014
 
Pier 1 Imports
 
10,012
15
 
Loan
 
13, 28
 
GSMC
 
Williams Hotel Portfolio
                       
15.01
 
Property
 
13
     
Holiday Inn - Valdosta Convention Center
     
NAP
         
NAP
   
15.02
 
Property
 
13
     
Holiday Inn Express & Suites
     
NAP
         
NAP
   
15.03
 
Property
         
Comfort Suites - Valdosta
     
NAP
         
NAP
   
16
 
Loan
 
29
 
JLC
 
Airport Trade Center
 
10/31/2018
 
TW Telecom
 
22,134
 
8/31/2021
 
Clinical Laboratories LLC
 
17,116
17
 
Loan
     
GSMC
 
Brier Creek Corporate Center 5
 
6/30/2022
 
NAP
         
NAP
   
18
 
Loan
     
MC FiveMile
 
7100 Almeda Apartments
     
NAP
         
NAP
   
19
 
Loan
 
13, 30
 
SMF I
 
Regal Towers
     
NAP
         
NAP
   
20
 
Loan
 
31
 
SMF I
 
Indiana Mall
 
11/30/2014
 
JC Penney
 
62,822
 
11/30/2015
 
Bon Ton
 
60,000
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
           
                                         
                   
Second
     
Third
 
Third
     
Fourth
Control
 
Loan /
     
Mortgage
     
Largest Tenant
 
Third
 
Largest Tenant
 
Largest Tenant
 
Fourth
 
Largest Tenant
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Lease Expiration (6)
 
Largest Tenant
 
Sq Ft
 
Lease Expiration (6)
 
Largest Tenant
 
Sq Ft
21
 
Loan
 
13
 
CGMRC
 
Value Place GA & SC Portfolio
                       
21.01
 
Property
 
13
     
Lexington
     
NAP
         
NAP
   
21.02
 
Property
 
13
     
Greenville
     
NAP
         
NAP
   
21.03
 
Property
 
13
     
Simpsonville
     
NAP
         
NAP
   
21.04
 
Property
 
13
     
Elgin
     
NAP
         
NAP
   
21.05
 
Property
 
13
     
Macon North
     
NAP
         
NAP
   
21.06
 
Property
 
13
     
Macon West
     
NAP
         
NAP
   
22
 
Loan
     
JLC
 
TJ Maxx Centre
 
1/31/2021
 
OfficeMax
 
23,998
 
1/31/2017
 
JoAnn Fabrics
 
19,952
23
 
Loan
 
32
 
GSMC
 
Holly Park Apartments
     
NAP
         
NAP
   
24
 
Loan
     
JLC
 
Fountain Park
 
5/1/2019
 
Naples Exec. Center
 
5,500
 
8/1/2017
 
Marc Kristopher’s Gourmet
 
4,241
25
 
Loan
 
33
 
GSMC
 
Commerce Way Marketplace
 
8/31/2019
 
Chipotle
 
2,599
 
1/31/2019
 
NAP
   
26
 
Loan
     
GSMC
 
Wade English Retail Portfolio
                       
26.01
 
Property
         
Castleton Square Pavilion
 
4/30/2019
 
Floor Trader
 
13,764
 
6/30/2017
 
NAP
   
26.02
 
Property
         
Raceway Plaza
 
6/30/2019
 
NAP
         
NAP
   
26.03
 
Property
         
Marion Retail Shoppes
 
10/31/2016
 
Starbucks
 
1,828
 
9/30/2015
 
Wireless Focus-Midwest LLC
 
1,800
26.04
 
Property
         
Marwood Crossing
 
8/31/2014
 
Pasquales Pizza
 
3,494
 
10/31/2013
 
Molly Maid of South & West Indy
 
1,925
27
 
Loan
     
JLC
 
Aqua Waikiki Pearl
     
NAP
         
NAP
   
28
 
Loan
     
CGMRC
 
Park at 3900
 
3/31/2016
 
Firefly Partners, LLC
 
5,130
 
3/31/2022
 
Yoli’s, Inc.
 
4,800
29
 
Loan
     
JLC
 
Casa Grande and Estrella Marketplace
                       
29.01
 
Property
         
Estrella Marketplace
 
4/30/2018
 
Aspen Dental
 
3,300
 
11/30/2018
 
Essential Properties
 
2,580
29.02
 
Property
         
Casa Grande Marketplace
 
10/31/2014
 
Chipotle
 
1,626
 
10/31/2020
 
NAP
   
30
 
Loan
 
13, 34
 
SMF I
 
Paseo Marketplace
 
MTM
 
Canyon Salon
 
4,515
 
12/31/2018
 
Bellavino
 
4,150
31
 
Loan
 
35
 
SMF I
 
Holmwood GSA Portfolio
                       
31.01
 
Property
         
Holmwood GSA - Jonesboro
     
NAP
         
NAP
   
31.02
 
Property
         
Holmwood GSA - Port St. Lucie
     
NAP
         
NAP
   
31.03
 
Property
         
Holmwood GSA - Lorain
     
NAP
         
NAP
   
32
 
Loan
     
GSMC
 
Concord at Allendale
     
NAP
         
NAP
   
33
 
Loan
     
CGMRC
 
Marketplace Shopping Center
 
1/31/2023
 
Shoe Carnival
 
16,000
 
1/31/2019
 
Citi Trends Inc
 
15,080
34
 
Loan
 
13, 36
 
GSMC
 
Union Bower Business Park
 
4/30/2014
 
Bexel
 
19,825
 
3/31/2016
 
Tri Vantage
 
19,440
35
 
Loan
 
37
 
GSMC
 
Insu-Tech Warehouse
 
5/18/2016
 
Brownsville Cargo Services
 
62,000
 
6/14/2016
 
Cargoquin Inc
 
62,000
36
 
Loan
     
CGMRC
 
Hillcroft Shopping Plaza
 
8/9/2015
 
Kohinoor Diamonds
 
3,756
 
8/14/2015
 
Everest Grocery
 
3,700
37
 
Loan
 
38, 39
 
SMF I
 
Holiday Inn Louisiana Portfolio
                       
37.01
 
Property
         
Holiday Inn Slidell
     
NAP
         
NAP
   
37.02
 
Property
         
Holiday Inn Opelousas
     
NAP
         
NAP
   
38
 
Loan
 
40, 41
 
SMF I
 
Hickory Corners Shopping Center
 
10/30/2015
 
Toys ‘R’ Us
 
31,900
 
5/8/2017
 
OfficeMax
 
23,303
39
 
Loan
 
13
 
SMF I
 
Centerpointe Business Plaza
 
10/31/2018
 
Gaylord Industries
 
10,353
 
11/30/2015
 
Pharmerica Long-term Care
 
10,019
40
 
Loan
     
CGMRC
 
2900 West - Thrun Building
 
3/31/2018
 
McLaren
 
8,615
 
2/1/2015
 
Central Michigan University
 
7,100
41
 
Loan
     
MC FiveMile
 
Hampton Inn Pennsville
     
NAP
         
NAP
   
42
 
Loan
     
MC FiveMile
 
Denesha - Williams MHC Portfolio
                       
42.01
 
Property
         
Deerfield MHP (Freeburg, IL)
     
NAP
         
NAP
   
42.02
 
Property
         
Park Plaza MHP (Joplin, MO)
     
NAP
         
NAP
   
42.03
 
Property
         
Whispering Pines MHP (Loami, IL)
     
NAP
         
NAP
   
42.04
 
Property
         
Glyndon MHP and Prairie View Estates MHP (Glyndon, MN)
     
NAP
         
NAP
   
42.05
 
Property
         
Riverside MHP (Morristown, MN)
     
NAP
         
NAP
   
42.06
 
Property
         
Cottonwood Acres MHP (Dilworth, MN)
     
NAP
         
NAP
   
42.07
 
Property
         
Pleasant Terrace MHP (Cokato, MN)
     
NAP
         
NAP
   
43
 
Loan
     
JLC
 
The Gallery Apartments
     
NAP
         
NAP
   
44
 
Loan
     
MC FiveMile
 
Lakeside Forest Apartments
     
NAP
         
NAP
   
45
 
Loan
 
42, 43
 
SMF I
 
Casa Grande Shopping Center
 
3/31/2024
 
Pet Club
 
11,500
 
3/1/2024
 
Big 5 Sports
 
10,158
46
 
Loan
 
44
 
CGMRC
 
Woodlake Commerce Park
 
2/7/2015
 
ISGN Solutions, Inc.
 
28,031
 
12/31/2020
 
ISO Group, Inc.
 
22,276
47
 
Loan
     
CGMRC
 
Coral Club Apartments
     
NAP
         
NAP
   
48
 
Loan
     
CGMRC
 
Sycamore Plaza
 
4/30/2014
 
GameStop
 
2,315
 
2/29/2016
 
Einstein Bros. Bagels
 
2,160
49
 
Loan
     
SMF I
 
Hampton Inn Greenville
     
NAP
         
NAP
   
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
       
                                         
                   
Second
     
Third
 
Third
     
Fourth
Control
 
Loan /
     
Mortgage
     
Largest Tenant
 
Third
 
Largest Tenant
 
Largest Tenant
 
Fourth
 
Largest Tenant
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Lease Expiration (6)
 
Largest Tenant
 
Sq Ft
 
Lease Expiration (6)
 
Largest Tenant
 
Sq Ft
50
 
Loan
 
45, 46
 
JLC
 
Langtree Ventures Portfolio
                       
50.01
 
Property
         
1928 Randolph Road - Langtree Portfolio
 
3/31/2014
 
Dr Charles Anikwue
 
2,332
 
12/31/2014
 
Lab Corp
 
2,154
50.02
 
Property
         
1960 Randolph Road - Langtree Portfolio
 
4/30/2016
 
NAP
         
NAP
   
50.03
 
Property
         
2115 E. 7th Street - Langtree Portfolio
 
11/30/2015
 
NAP
         
NAP
   
51
 
Loan
     
JLC
 
Houston Leisure
     
NAP
         
NAP
   
52
 
Loan
 
47
 
JLC
 
Southgate MHP
     
NAP
         
NAP
   
53
 
Loan
     
MC FiveMile
 
Sierra Condos
     
NAP
         
NAP
   
54
 
Loan
 
48
 
SMF I
 
Hillwood Apartments
     
NAP
         
NAP
   
55
 
Loan
 
13
 
SMF I
 
Global Storage - Coors
 
1/31/2018
 
NAP
         
NAP
   
56
 
Loan
     
CGMRC
 
Agua Fria Towne Center
 
MTM
 
Payless Shoesource, Inc.
 
2,800
 
3/31/2014
 
Panda Express
 
2,000
57
 
Loan
     
SMF I
 
Rite Aid Belfair
     
NAP
         
NAP
   
58
 
Loan
     
MC FiveMile
 
Deco Arts Building
 
4/30/2015
 
Century 21
 
3,837
 
6/30/2014
 
Chaturanga Holistic Fitness
 
3,494
59
 
Loan
     
MC FiveMile
 
West County Shopping Center
 
5/31/2019
 
Family Dollar
 
12,321
 
12/31/2018
 
Dollar General
 
10,200
60
 
Loan
 
49
 
GSMC
 
Value Place - Braker Lane
     
NAP
         
NAP
   
61
 
Loan
     
CGMRC
 
Deer Park Apartments
     
NAP
         
NAP
   
62
 
Loan
     
SMF I
 
185 Oakland Avenue
 
9/30/2018
 
Russell Luplow
 
3,032
 
5/31/2015
 
Milton Y. Zussman, P.C.
 
1,318
63
 
Loan
     
MC FiveMile
 
Shops at Stapleton
 
9/13/2017
 
Dr. Kate Steele, DDS
 
2,668
 
10/31/2020
 
FedEx Kinko’s
 
1,800
64
 
Loan
     
CGMRC
 
West Bloomfield Shoppes
 
10/31/2016
 
Betsy’s Bride & Formal
 
4,300
 
1/31/2014
 
Hydro Giant
 
3,400
65
 
Loan
     
JLC
 
Garrett Crossing Shopping Center
 
6/30/2016
 
CATO
 
4,000
 
1/31/2015
 
RadioShack
 
2,780
66
 
Loan
     
MC FiveMile
 
Courtyard Apartments
     
NAP
         
NAP
   
67
 
Loan
     
JLC
 
Trailridge Shopping Center
 
1/31/2015
 
New City Church
 
12,640
 
10/31/2016
 
Dollar General Corporation
 
11,250
68
 
Loan
     
CGMRC
 
227 East 56th Street
 
2/8/2040
 
Checkmate
 
3,365
 
3/31/2018
 
Grimaldi and Associates
 
1,986
69
 
Loan
     
JLC
 
Pacific North Magnolia
 
1/31/2016
 
Sherwin Williams
 
5,108
 
7/31/2016
 
Roto Rooter
 
4,200
70
 
Loan
     
SMF I
 
Renaissance on Memorial
 
4/30/2018
 
J Spencer Gifts
 
3,790
 
12/31/2016
 
Leather Interiors
 
3,080
71
 
Loan
     
CGMRC
 
Highlands Office Park
 
2/28/2014
 
Ralph Cooley, DDS
 
2,988
 
12/9/2019
 
Amedisys Texas, Ltd
 
2,668
72
 
Loan
     
MC FiveMile
 
Cartersville Multifamily Portfolio
     
NAP
         
NAP
   
73
 
Loan
 
50
 
CGMRC
 
Falcon Self Storage
     
NAP
         
NAP
   
74
 
Loan
 
51
 
CGMRC
 
Hilldale Plaza
 
1/31/2020
 
Evergreen Restaurant
 
3,300
 
4/30/2015
 
Hilldale Liquor
 
3,000
75
 
Loan
     
JLC
 
Holiday Inn - Jacksonville
     
NAP
         
NAP
   
76
 
Loan
     
CGMRC
 
West Chase Apartments
     
NAP
         
NAP
   
77
 
Loan
     
CGMRC
 
Northridge Park Townhomes
     
NAP
         
NAP
   
78
 
Loan
 
52
 
CGMRC
 
The Dean Building
 
1/16/2016
 
All In Food &Beverage Corp.
 
1,025
 
3/31/2016
 
Law Office of Tracey L. Redd, P.A.
 
1,012
79
 
Loan
     
CGMRC
 
Quality Peach Properties
 
MTM
 
Gust Express
 
1,000
 
MTM
 
Nicole K Agredano
 
1,000
80
 
Loan
     
CGMRC
 
CVS Gun Barrel City
     
NAP
         
NAP
   
81
 
Loan
 
53
 
JLC
 
Pacific Gillespie III
 
3/31/2014
 
Skyline Sunrooms
 
6,131
 
2/28/2015
 
Barona Casino
 
5,000
82
 
Loan
     
CGMRC
 
Galleria Self Storage
     
NAP
         
NAP
   
83
 
Loan
     
JLC
 
Olympia Park
 
11/1/2017
 
Storm Smart
 
1,377
 
2/1/2018
 
Shearendipity, LLC
 
1,298
84
 
Loan
     
CGMRC
 
Lakeview Gardens
     
NAP
         
NAP
   
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
   
                                             
                   
Fourth
     
Fifth
 
Fifth
 
Environmental
     
Environmental
Control
 
Loan /
     
Mortgage
     
Largest Tenant
 
Fifth
 
Largest Tenant
 
Largest Tenant
 
Phase I
 
Environmental
 
Phase II
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Lease Expiration (6)
 
Largest Tenant
 
Sq Ft
 
Lease Expiration (6)
 
Report Date
 
Phase II
 
Report Date
1
 
Loan
 
8, 9
 
GSMC
 
11 West 42nd Street
 
12/31/2015
 
HSBC Bank USA, National Association
 
77,781
 
12/31/2021
 
5/21/2013
 
No
 
NAP
2
 
Loan
 
10, 11
 
GSMC
 
ELS Portfolio
                           
2.01
 
Property
         
Breezy Hill
     
NAP
         
6/26/2013
 
No
 
NAP
2.02
 
Property
         
Pioneer Village
     
NAP
         
6/26/2013
 
No
 
NAP
2.03
 
Property
         
Silver Dollar
     
NAP
         
6/28/2013
 
No
 
NAP
2.04
 
Property
         
Pinehirst
     
NAP
         
6/26/2013
 
No
 
NAP
2.05
 
Property
         
Victoria Palms
     
NAP
         
6/25/2013
 
No
 
NAP
2.06
 
Property
         
Westpark
     
NAP
         
6/25/2013
 
No
 
NAP
2.07
 
Property
         
Gulf Air
     
NAP
         
6/25/2013
 
No
 
NAP
2.08
 
Property
         
Alamo Palms
     
NAP
         
6/25/2013
 
No
 
NAP
2.09
 
Property
         
Vacation Village
     
NAP
         
6/25/2013
 
No
 
NAP
2.10
 
Property
         
Barrington Hills
     
NAP
         
6/25/2013
 
No
 
NAP
2.11
 
Property
         
Pasco
     
NAP
         
6/25/2013
 
No
 
NAP
3
 
Loan
 
12, 13, 14
 
GSMC
 
W Chicago - City Center
     
NAP
         
6/25/2013
 
No
 
NAP
4
 
Loan
     
MC FiveMile
 
Cranberry Woods Office Park
                           
4.01
 
Property
         
Cranberry Woods (Bldg 800)
 
10/8/2021
 
Catalyst Energy, Inc
 
4,581
 
7/31/2016
 
6/25/2013
 
No
 
NAP
4.02
 
Property
         
Cranberry Woods (Bldg 500)
     
NAP
         
6/25/2013
 
No
 
NAP
4.03
 
Property
         
Cranberry Woods (Bldg 700)
     
NAP
         
6/25/2013
 
No
 
NAP
5
 
Loan
 
15, 16
 
JLC
 
Mendoza Multifamily Portfolio
                           
5.01
 
Property
         
Pioneer 2000
     
NAP
         
3/22/2013
 
No
 
NAP
5.02
 
Property
         
Crestview Pines
     
NAP
         
3/25/2013
 
No
 
NAP
5.03
 
Property
         
Ignacio Pines
     
NAP
         
3/21/2013
 
No
 
NAP
5.04
 
Property
         
Surfside
     
NAP
         
3/25/2013
 
No
 
NAP
5.05
 
Property
         
Woodcreek
     
NAP
         
3/21/2013
 
No
 
NAP
5.06
 
Property
         
The Palms
     
NAP
         
3/21/2013
 
No
 
NAP
5.07
 
Property
         
Caledonia Beach House
     
NAP
         
3/21/2013
 
No
 
NAP
5.08
 
Property
         
Hillview
     
NAP
         
3/21/2013
 
No
 
NAP
5.09
 
Property
         
935 Santa Clara
     
NAP
         
3/25/2013
 
No
 
NAP
6
 
Loan
 
13, 17, 18
 
GSMC
 
Mall St. Matthews
 
1/31/2018
 
Arhaus Furniture
 
14,533
 
8/31/2018
 
1/25/2013
 
No
 
NAP
7
 
Loan
 
19
 
JLC
 
Hampton Inn LaGuardia
     
NAP
         
4/2/2013
 
No
 
NAP
8
 
Loan
     
GSMC
 
Southpark Center I & II
                           
8.01
 
Property
         
Southpark Center I
 
3/31/2022
 
Premier Bank
 
6,370
 
10/31/2018
 
6/26/2013
 
No
 
NAP
8.02
 
Property
         
Southpark Center II
 
6/30/2016
 
Epic Capital Wealth Management
 
1,932
 
5/31/2015
 
6/26/2013
 
No
 
NAP
9
 
Loan
     
JLC
 
Willow Knolls Court
 
7/31/2017
 
Kobe Japanese Steak House
 
7,275
 
9/30/2016
 
5/10/2013
 
No
 
NAP
10
 
Loan
     
GSMC
 
Crystal Springs Apartments
     
NAP
         
6/5/2013
 
No
 
NAP
11
 
Loan
 
20, 21, 22, 23, 24
 
JLC
 
Bay Area Multi Portfolio
                           
11.01
 
Property
 
20
     
Larkin Street
     
NAP
         
2/8/2013
 
No
 
NAP
11.02
 
Property
         
Geary Street
     
NAP
         
2/8/2013
 
No
 
NAP
11.03
 
Property
 
20
     
9th Street
     
NAP
         
2/8/2013
 
No
 
NAP
11.04
 
Property
         
Jefferson Street
     
NAP
         
2/8/2013
 
No
 
NAP
11.05
 
Property
         
Steiner Street
     
NAP
         
2/8/2013
 
No
 
NAP
11.06
 
Property
         
15th Street
     
NAP
         
2/25/2013
 
No
 
NAP
12
 
Loan
 
13, 25, 26
 
GSMC
 
Hampton Inn - Austin at University/Capitol
     
NAP
         
6/24/2013
 
No
 
NAP
13
 
Loan
 
27
 
JLC
 
5500 South Freeway
     
NAP
         
5/1/2013
 
No
 
NAP
14
 
Loan
     
JLC
 
Cobblestone Court
 
12/31/2013
 
Samurai Japanese Steakhouse
 
6,588
 
7/31/2015
 
5/10/2013
 
No
 
NAP
15
 
Loan
 
13, 28
 
GSMC
 
Williams Hotel Portfolio
                           
15.01
 
Property
 
13
     
Holiday Inn - Valdosta Convention Center
     
NAP
         
7/2/2013
 
No
 
NAP
15.02
 
Property
 
13
     
Holiday Inn Express & Suites
     
NAP
         
7/2/2013
 
No
 
NAP
15.03
 
Property
         
Comfort Suites - Valdosta
     
NAP
         
7/2/2013
 
No
 
NAP
16
 
Loan
 
29
 
JLC
 
Airport Trade Center
 
10/31/2016
 
Melaluca
 
16,983
 
7/31/2016
 
7/12/2013
 
No
 
NAP
17
 
Loan
     
GSMC
 
Brier Creek Corporate Center 5
     
NAP
         
6/10/2013
 
No
 
NAP
18
 
Loan
     
MC FiveMile
 
7100 Almeda Apartments
     
NAP
         
7/17/2013
 
No
 
NAP
19
 
Loan
 
13, 30
 
SMF I
 
Regal Towers
     
NAP
         
5/23/2013
 
No
 
NAP
20
 
Loan
 
31
 
SMF I
 
Indiana Mall
 
1/31/2015
 
Dingbats
 
12,618
 
11/30/2018
 
6/13/2013
 
No
 
NAP
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
   
                                             
                   
Fourth
     
Fifth
 
Fifth
 
Environmental
     
Environmental
Control
 
Loan /
     
Mortgage
     
Largest Tenant
 
Fifth
 
Largest Tenant
 
Largest Tenant
 
Phase I
 
Environmental
 
Phase II
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Lease Expiration (6)
 
Largest Tenant
 
Sq Ft
 
Lease Expiration (6)
 
Report Date
 
Phase II
 
Report Date
21
 
Loan
 
13
 
CGMRC
 
Value Place GA & SC Portfolio
                           
21.01
 
Property
 
13
     
Lexington
     
NAP
         
6/6/2013
 
No
 
NAP
21.02
 
Property
 
13
     
Greenville
     
NAP
         
6/5/2013
 
No
 
NAP
21.03
 
Property
 
13
     
Simpsonville
     
NAP
         
6/5/2013
 
No
 
NAP
21.04
 
Property
 
13
     
Elgin
     
NAP
         
6/5/2013
 
No
 
NAP
21.05
 
Property
 
13
     
Macon North
     
NAP
         
6/4/2013
 
No
 
NAP
21.06
 
Property
 
13
     
Macon West
     
NAP
         
6/4/2013
 
No
 
NAP
22
 
Loan
     
JLC
 
TJ Maxx Centre
 
1/31/2019
 
Party City
 
12,021
 
10/31/2015
 
5/14/2013
 
No
 
NAP
23
 
Loan
 
32
 
GSMC
 
Holly Park Apartments
     
NAP
         
5/29/2013
 
No
 
NAP
24
 
Loan
     
JLC
 
Fountain Park
 
9/1/2023
 
Sushi-Thai Inside Space
 
3,770
 
2/1/2023
 
7/8/2013
 
No
 
NAP
25
 
Loan
 
33
 
GSMC
 
Commerce Way Marketplace
     
NAP
         
5/23/2013
 
No
 
NAP
26
 
Loan
     
GSMC
 
Wade English Retail Portfolio
                           
26.01
 
Property
         
Castleton Square Pavilion
     
NAP
         
7/2/2013
 
No
 
NAP
26.02
 
Property
         
Raceway Plaza
     
NAP
         
6/28/2013
 
No
 
NAP
26.03
 
Property
         
Marion Retail Shoppes
 
6/30/2016
 
Check Into Cash
 
1,800
 
9/1/2013
 
6/28/2013
 
No
 
NAP
26.04
 
Property
         
Marwood Crossing
 
4/30/2017
 
NAP
         
6/28/2013
 
No
 
NAP
27
 
Loan
     
JLC
 
Aqua Waikiki Pearl
     
NAP
         
7/2/2013
 
No
 
NAP
28
 
Loan
     
CGMRC
 
Park at 3900
 
12/31/2014
 
TLC & Associates, LLC
 
3,718
 
12/31/2016
 
5/20/2013
 
No
 
NAP
29
 
Loan
     
JLC
 
Casa Grande and Estrella Marketplace
                           
29.01
 
Property
         
Estrella Marketplace
 
2/28/2015
 
RadioShack
 
2,200
 
1/31/2014
 
4/8/2013
 
No
 
NAP
29.02
 
Property
         
Casa Grande Marketplace
     
NAP
         
4/10/2013
 
No
 
NAP
30
 
Loan
 
13, 34
 
SMF I
 
Paseo Marketplace
 
4/30/2017
 
Luigi Basile
 
3,100
 
MTM
 
6/18/2013
 
Yes
 
7/8/2013
31
 
Loan
 
35
 
SMF I
 
Holmwood GSA Portfolio
                           
31.01
 
Property
         
Holmwood GSA - Jonesboro
     
NAP
         
6/17/2013
 
No
 
NAP
31.02
 
Property
         
Holmwood GSA - Port St. Lucie
     
NAP
         
6/19/2013
 
No
 
NAP
31.03
 
Property
         
Holmwood GSA - Lorain
     
NAP
         
6/17/2013
 
No
 
NAP
32
 
Loan
     
GSMC
 
Concord at Allendale
     
NAP
         
6/5/2013
 
No
 
NAP
33
 
Loan
     
CGMRC
 
Marketplace Shopping Center
 
5/31/2015
 
Dick’s Sporting Goods/Golf Galaxy
 
13,000
 
1/31/2019
 
5/9/2013
 
No
 
NAP
34
 
Loan
 
13, 36
 
GSMC
 
Union Bower Business Park
 
1/31/2017
 
New Gen Products
 
16,162
 
12/31/2015
 
6/19/2013
 
No
 
NAP
35
 
Loan
 
37
 
GSMC
 
Insu-Tech Warehouse
 
11/30/2015
 
NAP
         
3/22/2013, 3/25/2013
 
No
 
NAP
36
 
Loan
     
CGMRC
 
Hillcroft Shopping Plaza
 
4/30/2015
 
Laxmi Sarees
 
3,509
 
4/1/2015
 
6/24/2013
 
No
 
NAP
37
 
Loan
 
38, 39
 
SMF I
 
Holiday Inn Louisiana Portfolio
                           
37.01
 
Property
         
Holiday Inn Slidell
     
NAP
         
5/30/2013
 
No
 
NAP
37.02
 
Property
         
Holiday Inn Opelousas
     
NAP
         
5/30/2013
 
No
 
NAP
38
 
Loan
 
40, 41
 
SMF I
 
Hickory Corners Shopping Center
 
12/31/2017
 
Once Upon A Child
 
5,508
 
8/31/2016
 
6/5/2013
 
No
 
NAP
39
 
Loan
 
13
 
SMF I
 
Centerpointe Business Plaza
 
2/28/2014
 
Zonar Systems, Inc.
 
9,201
 
4/30/2015
 
5/30/2013
 
No
 
NAP
40
 
Loan
     
CGMRC
 
2900 West - Thrun Building
 
1/31/2018
 
Robert Half
 
3,811
 
12/31/2016
 
5/28/2013
 
No
 
NAP
41
 
Loan
     
MC FiveMile
 
Hampton Inn Pennsville
     
NAP
         
5/20/2013
 
No
 
NAP
42
 
Loan
     
MC FiveMile
 
Denesha - Williams MHC Portfolio
                           
42.01
 
Property
         
Deerfield MHP (Freeburg, IL)
     
NAP
         
5/9/2013
 
No
 
NAP
42.02
 
Property
         
Park Plaza MHP (Joplin, MO)
     
NAP
         
5/10/2013
 
No
 
NAP
42.03
 
Property
         
Whispering Pines MHP (Loami, IL)
     
NAP
         
5/24/2013
 
No
 
NAP
42.04
 
Property
         
Glyndon MHP and Prairie View Estates MHP (Glyndon, MN)
     
NAP
         
5/24/2013
 
No
 
NAP
42.05
 
Property
         
Riverside MHP (Morristown, MN)
     
NAP
         
5/10/2013
 
No
 
NAP
42.06
 
Property
         
Cottonwood Acres MHP (Dilworth, MN)
     
NAP
         
5/24/2013
 
No
 
NAP
42.07
 
Property
         
Pleasant Terrace MHP (Cokato, MN)
     
NAP
         
5/24/2013
 
No
 
NAP
43
 
Loan
     
JLC
 
The Gallery Apartments
     
NAP
         
6/20/2013
 
No
 
NAP
44
 
Loan
     
MC FiveMile
 
Lakeside Forest Apartments
     
NAP
         
6/12/2013
 
No
 
NAP
45
 
Loan
 
42, 43
 
SMF I
 
Casa Grande Shopping Center
 
1/31/2016
 
JB’s Restaurant
 
4,400
 
MTM
 
5/30/2013
 
No
 
NAP
46
 
Loan
 
44
 
CGMRC
 
Woodlake Commerce Park
 
5/31/2019
 
Video Display Corporation
 
21,388
 
4/30/2017
 
4/12/2013
 
No
 
NAP
47
 
Loan
     
CGMRC
 
Coral Club Apartments
     
NAP
         
5/24/2013
 
No
 
NAP
48
 
Loan
     
CGMRC
 
Sycamore Plaza
 
7/20/2016
 
Go Wireless
 
1,788
 
7/31/2014
 
5/24/2013
 
No
 
NAP
49
 
Loan
     
SMF I
 
Hampton Inn Greenville
     
NAP
         
5/28/2013
 
No
 
NAP
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
   
                                             
                   
Fourth
     
Fifth
 
Fifth
 
Environmental
     
Environmental
Control
 
Loan /
     
Mortgage
     
Largest Tenant
 
Fifth
 
Largest Tenant
 
Largest Tenant
 
Phase I
 
Environmental
 
Phase II
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Lease Expiration (6)
 
Largest Tenant
 
Sq Ft
 
Lease Expiration (6)
 
Report Date
 
Phase II
 
Report Date
50
 
Loan
 
45, 46
 
JLC
 
Langtree Ventures Portfolio
                           
50.01
 
Property
         
1928 Randolph Road - Langtree Portfolio
 
6/30/2015
 
Dr Robert Stack
 
1,972
 
12/31/2013
 
12/18/2012
 
No
 
NAP
50.02
 
Property
         
1960 Randolph Road - Langtree Portfolio
     
NAP
         
12/18/2012
 
No
 
NAP
50.03
 
Property
         
2115 E. 7th Street - Langtree Portfolio
     
NAP
         
12/18/2012
 
No
 
NAP
51
 
Loan
     
JLC
 
Houston Leisure
     
NAP
         
5/31/2013
 
No
 
NAP
52
 
Loan
 
47
 
JLC
 
Southgate MHP
     
NAP
         
6/25/2013
 
No
 
NAP
53
 
Loan
     
MC FiveMile
 
Sierra Condos
     
NAP
         
4/18/2013
 
No
 
NAP
54
 
Loan
 
48
 
SMF I
 
Hillwood Apartments
     
NAP
         
6/18/2013
 
No
 
NAP
55
 
Loan
 
13
 
SMF I
 
Global Storage - Coors
     
NAP
         
6/24/2013
 
No
 
NAP
56
 
Loan
     
CGMRC
 
Agua Fria Towne Center
 
1/31/2018
 
Mailboxes Etc.
 
1,500
 
2/28/2018
 
4/18/2013
 
No
 
NAP
57
 
Loan
     
SMF I
 
Rite Aid Belfair
     
NAP
         
6/27/2013
 
No
 
NAP
58
 
Loan
     
MC FiveMile
 
Deco Arts Building
 
9/30/2014
 
Adapt of Illinois
 
3,221
 
12/31/2016
 
7/10/2013
 
No
 
NAP
59
 
Loan
     
MC FiveMile
 
West County Shopping Center
 
2/2/2016
 
Kool Smile
 
9,000
 
7/31/2018
 
6/7/2013
 
No
 
NAP
60
 
Loan
 
49
 
GSMC
 
Value Place - Braker Lane
     
NAP
         
6/20/2013
 
No
 
NAP
61
 
Loan
     
CGMRC
 
Deer Park Apartments
     
NAP
         
5/24/2013
 
No
 
NAP
62
 
Loan
     
SMF I
 
185 Oakland Avenue
 
12/31/2013
 
NAP
         
6/12/2013
 
No
 
NAP
63
 
Loan
     
MC FiveMile
 
Shops at Stapleton
 
8/31/2017
 
Blackjack
 
1,733
 
7/31/2015
 
5/7/2013
 
No
 
NAP
64
 
Loan
     
CGMRC
 
West Bloomfield Shoppes
 
7/31/2014
 
Kappa
 
2,569
 
1/31/2015
 
4/18/2013
 
No
 
NAP
65
 
Loan
     
JLC
 
Garrett Crossing Shopping Center
 
7/31/2014
 
Ciao Pizza Italian Restaurant, Inc.
 
2,400
 
3/31/2017
 
6/11/2013
 
No
 
NAP
66
 
Loan
     
MC FiveMile
 
Courtyard Apartments
     
NAP
         
6/20/2013
 
No
 
NAP
67
 
Loan
     
JLC
 
Trailridge Shopping Center
 
8/14/2019
 
Pogo’s
 
7,950
 
7/31/2015
 
4/12/2013
 
No
 
NAP
68
 
Loan
     
CGMRC
 
227 East 56th Street
 
5/31/2016
 
Merging Business & Academics
 
1,870
 
8/31/2017
 
5/6/2013
 
No
 
NAP
69
 
Loan
     
JLC
 
Pacific North Magnolia
 
7/31/2016
 
Carmen Guerrera
 
4,200
 
12/31/2013
 
3/19/2013
 
No
 
NAP
70
 
Loan
     
SMF I
 
Renaissance on Memorial
 
5/31/2014
 
Loops
 
2,233
 
8/31/2015
 
6/20/2013
 
No
 
NAP
71
 
Loan
     
CGMRC
 
Highlands Office Park
 
2/28/2014
 
Dr. Cliff Atwood
 
2,441
 
6/22/2014
 
5/16/2013
 
No
 
NAP
72
 
Loan
     
MC FiveMile
 
Cartersville Multifamily Portfolio
     
NAP
         
7/17/2013
 
No
 
NAP
73
 
Loan
 
50
 
CGMRC
 
Falcon Self Storage
     
NAP
         
5/20/2013
 
No
 
NAP
74
 
Loan
 
51
 
CGMRC
 
Hilldale Plaza
 
7/31/2017
 
Sal’s Pizza
 
2,200
 
6/30/2017
 
4/26/2013
 
No
 
NAP
75
 
Loan
     
JLC
 
Holiday Inn - Jacksonville
     
NAP
         
2/15/2013
 
No
 
NAP
76
 
Loan
     
CGMRC
 
West Chase Apartments
     
NAP
         
4/3/2013
 
No
 
NAP
77
 
Loan
     
CGMRC
 
Northridge Park Townhomes
     
NAP
         
4/12/2013
 
No
 
NAP
78
 
Loan
 
52
 
CGMRC
 
The Dean Building
 
9/30/2013
 
MA Rentals & Property Management, LLC.
 
507
 
8/31/2013
 
5/2/2013
 
No
 
NAP
79
 
Loan
     
CGMRC
 
Quality Peach Properties
 
MTM
 
Alvin I Togo
 
750
 
MTM
 
5/1/2013
 
No
 
NAP
80
 
Loan
     
CGMRC
 
CVS Gun Barrel City
     
NAP
         
5/30/2013
 
No
 
NAP
81
 
Loan
 
53
 
JLC
 
Pacific Gillespie III
 
11/30/2015
 
Hunter Insurance
 
4,375
 
12/31/2015
 
3/13/2013
 
No
 
NAP
82
 
Loan
     
CGMRC
 
Galleria Self Storage
     
NAP
         
5/9/2013
 
No
 
NAP
83
 
Loan
     
JLC
 
Olympia Park
 
5/1/2018
 
Beef Jerky
 
960
 
8/1/2016
 
7/11/2013
 
No
 
NAP
84
 
Loan
     
CGMRC
 
Lakeview Gardens
     
NAP
         
5/7/2013
 
No
 
NAP
 
 
 

 
 

GSMS 2013-GCJ14 Annex A
     
                                                 
                               
Earthquake
               
Control
 
Loan /
     
Mortgage
     
Engineering
 
Seismic
     
Insurance
 
Upfront RE
 
Ongoing RE
 
Upfront
 
Ongoing
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Report Date
 
Report Date
 
PML or SEL (%)
 
Required
 
Tax Reserve ($)
 
Tax Reserve ($)
 
 Insurance Reserve ($)
 
 Insurance Reserve ($)
1
 
Loan
 
8, 9
 
GSMC
 
11 West 42nd Street
 
5/21/2013
 
NAP
 
NAP
 
No
 
0
 
0
 
0
 
0
2
 
Loan
 
10, 11
 
GSMC
 
ELS Portfolio
             
No
 
0
 
0
 
0
 
0
2.01
 
Property
         
Breezy Hill
 
6/27/2013
 
NAP
 
NAP
 
No
               
2.02
 
Property
         
Pioneer Village
 
6/27/2013
 
NAP
 
NAP
 
No
               
2.03
 
Property
         
Silver Dollar
 
6/28/2013
 
NAP
 
NAP
 
No
               
2.04
 
Property
         
Pinehirst
 
6/27/2013
 
NAP
 
NAP
 
No
               
2.05
 
Property
         
Victoria Palms
 
6/27/2013
 
NAP
 
NAP
 
No
               
2.06
 
Property
         
Westpark
 
6/27/2013
 
NAP
 
NAP
 
No
               
2.07
 
Property
         
Gulf Air
 
6/27/2013
 
NAP
 
NAP
 
No
               
2.08
 
Property
         
Alamo Palms
 
6/27/2013
 
NAP
 
NAP
 
No
               
2.09
 
Property
         
Vacation Village
 
6/27/2013
 
NAP
 
NAP
 
No
               
2.10
 
Property
         
Barrington Hills
 
6/27/2013
 
NAP
 
NAP
 
No
               
2.11
 
Property
         
Pasco
 
6/27/2013
 
NAP
 
NAP
 
No
               
3
 
Loan
 
12, 13, 14
 
GSMC
 
W Chicago - City Center
 
6/21/2013
 
NAP
 
NAP
 
No
 
0
 
150,205
 
0
 
0
4
 
Loan
     
MC FiveMile
 
Cranberry Woods Office Park
             
No
 
452,084
 
48,979
 
28,228
 
3,488
4.01
 
Property
         
Cranberry Woods (Bldg 800)
 
6/20/2013
 
NAP
 
NAP
 
No
               
4.02
 
Property
         
Cranberry Woods (Bldg 500)
 
6/20/2013
 
NAP
 
NAP
 
No
               
4.03
 
Property
         
Cranberry Woods (Bldg 700)
 
6/20/2013
 
NAP
 
NAP
 
No
               
5
 
Loan
 
15, 16
 
JLC
 
Mendoza Multifamily Portfolio
             
Various
 
119,100
 
59,520
 
0
 
7,300
5.01
 
Property
         
Pioneer 2000
 
3/22/2013
 
3/22/2013
 
12%
 
No
               
5.02
 
Property
         
Crestview Pines
 
3/25/2013
 
3/25/2013
 
8%
 
No
               
5.03
 
Property
         
Ignacio Pines
 
3/21/2013
 
3/21/2013
 
17%
 
No
               
5.04
 
Property
         
Surfside
 
3/21/2013
 
3/21/2013
 
21%
 
Yes
               
5.05
 
Property
         
Woodcreek
 
3/22/2013
 
3/21/2013
 
11%
 
No
               
5.06
 
Property
         
The Palms
 
3/21/2013
 
3/21/2013
 
12%
 
No
               
5.07
 
Property
         
Caledonia Beach House
 
3/21/2013
 
3/21/2013
 
24%
 
Yes
               
5.08
 
Property
         
Hillview
 
3/22/2013
 
3/21/2013
 
16%
 
No
               
5.09
 
Property
         
935 Santa Clara
 
3/22/2013
 
3/21/2013
 
22%
 
Yes
               
6
 
Loan
 
13, 17, 18
 
GSMC
 
Mall St. Matthews
 
1/28/2013
 
NAP
 
NAP
 
No
 
0
 
0
 
0
 
0
7
 
Loan
 
19
 
JLC
 
Hampton Inn LaGuardia
 
4/2/2013
 
NAP
 
NAP
 
No
 
40,000
 
5,833
 
125,000
 
4,140
8
 
Loan
     
GSMC
 
Southpark Center I & II
             
No
 
202,078
 
28,868
 
24,595
 
3,514
8.01
 
Property
         
Southpark Center I
 
5/24/2013
 
NAP
 
NAP
 
No
               
8.02
 
Property
         
Southpark Center II
 
5/24/2013
 
NAP
 
NAP
 
No
               
9
 
Loan
     
JLC
 
Willow Knolls Court
 
5/10/2013
 
NAP
 
NAP
 
No
 
0
 
0
 
0
 
0
10
 
Loan
     
GSMC
 
Crystal Springs Apartments
 
6/5/2013
 
NAP
 
NAP
 
No
 
105,455
 
26,364
 
47,654
 
4,302
11
 
Loan
 
20, 21, 22, 23, 24
 
JLC
 
Bay Area Multi Portfolio
             
No
 
75,000
 
25,000
 
60,000
 
15,000
11.01
 
Property
 
20
     
Larkin Street
 
2/8/2013
 
2/8/2013
 
19%
 
No
               
11.02
 
Property
         
Geary Street
 
2/8/2013
 
2/8/2013
 
18%
 
No
               
11.03
 
Property
 
20
     
9th Street
 
2/8/2013
 
2/8/2013
 
18%
 
No
               
11.04
 
Property
         
Jefferson Street
 
2/8/2013
 
2/8/2013
 
15%
 
No
               
11.05
 
Property
         
Steiner Street
 
2/8/2013
 
2/8/2013
 
16%
 
No
               
11.06
 
Property
         
15th Street
 
2/26/2013
 
2/26/2013
 
19%
 
No
               
12
 
Loan
 
13, 25, 26
 
GSMC
 
Hampton Inn - Austin at University/Capitol
 
6/25/2013
 
NAP
 
NAP
 
No
 
305,084
 
38,135
 
17,758
 
2,960
13
 
Loan
 
27
 
JLC
 
5500 South Freeway
 
6/12/2013
 
NAP
 
NAP
 
No
 
157,500
 
22,500
 
3,928
 
3,928
14
 
Loan
     
JLC
 
Cobblestone Court
 
5/10/2013
 
NAP
 
NAP
 
No
 
0
 
0
 
0
 
0
15
 
Loan
 
13, 28
 
GSMC
 
Williams Hotel Portfolio
             
No
 
162,709
 
16,271
 
46,731
 
3,595
15.01
 
Property
 
13
     
Holiday Inn - Valdosta Convention Center
 
7/8/2013
 
NAP
 
NAP
 
No
               
15.02
 
Property
 
13
     
Holiday Inn Express & Suites
 
7/8/2013
 
NAP
 
NAP
 
No
               
15.03
 
Property
         
Comfort Suites - Valdosta
 
7/8/2013
 
NAP
 
NAP
 
No
               
16
 
Loan
 
29
 
JLC
 
Airport Trade Center
 
7/16/2013
 
NAP
 
NAP
 
No
 
0
 
32,000
 
15,000
 
7,500
17
 
Loan
     
GSMC
 
Brier Creek Corporate Center 5
 
6/7/2013
 
NAP
 
NAP
 
No
 
113,084
 
16,155
 
14,593
 
1,459
18
 
Loan
     
MC FiveMile
 
7100 Almeda Apartments
 
3/27/2013
 
NAP
 
NAP
 
No
 
178,846
 
44,712
 
124,982
 
9,614
19
 
Loan
 
13, 30
 
SMF I
 
Regal Towers
 
5/23/2013
 
NAP
 
NAP
 
No
 
25,042
 
25,042
 
182,643
 
26,092
20
 
Loan
 
31
 
SMF I
 
Indiana Mall
 
6/12/2013
 
NAP
 
NAP
 
No
 
487,171
 
52,406
 
49,461
 
8,244
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
     
                                                 
                               
Earthquake
               
Control
 
Loan /
     
Mortgage
     
Engineering
 
Seismic
     
Insurance
 
Upfront RE
 
Ongoing RE
 
Upfront
 
Ongoing
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Report Date
 
Report Date
 
PML or SEL (%)
 
Required
 
Tax Reserve ($)
 
Tax Reserve ($)
 
 Insurance Reserve ($)
 
 Insurance Reserve ($)
21
 
Loan
 
13
 
CGMRC
 
Value Place GA & SC Portfolio
             
No
 
366,089
 
33,281
 
38,202
 
7,640
21.01
 
Property
 
13
     
Lexington
 
6/5/2013
 
NAP
 
NAP
 
No
               
21.02
 
Property
 
13
     
Greenville
 
6/5/2013
 
NAP
 
NAP
 
No
               
21.03
 
Property
 
13
     
Simpsonville
 
6/5/2013
 
NAP
 
NAP
 
No
               
21.04
 
Property
 
13
     
Elgin
 
6/5/2013
 
NAP
 
NAP
 
No
               
21.05
 
Property
 
13
     
Macon North
 
6/5/2013
 
NAP
 
NAP
 
No
               
21.06
 
Property
 
13
     
Macon West
 
6/5/2013
 
NAP
 
NAP
 
No
               
22
 
Loan
     
JLC
 
TJ Maxx Centre
 
5/14/2013
 
NAP
 
NAP
 
No
 
0
 
0
 
0
 
0
23
 
Loan
 
32
 
GSMC
 
Holly Park Apartments
 
5/29/2013
 
NAP
 
NAP
 
No
 
37,694
 
18,847
 
0
 
0
24
 
Loan
     
JLC
 
Fountain Park
 
7/8/2013
 
NAP
 
NAP
 
No
 
84,993
 
9,444
 
53,889
 
13,472
25
 
Loan
 
33
 
GSMC
 
Commerce Way Marketplace
 
6/24/2013
 
NAP
 
NAP
 
No
 
20,855
 
20,855
 
9,379
 
4,689
26
 
Loan
     
GSMC
 
Wade English Retail Portfolio
             
No
 
0
 
33,987
 
0
 
0
26.01
 
Property
         
Castleton Square Pavilion
 
6/7/2013
 
NAP
 
NAP
 
No
               
26.02
 
Property
         
Raceway Plaza
 
6/7/2013
 
NAP
 
NAP
 
No
               
26.03
 
Property
         
Marion Retail Shoppes
 
6/7/2013
 
NAP
 
NAP
 
No
               
26.04
 
Property
         
Marwood Crossing
 
6/7/2013
 
NAP
 
NAP
 
No
               
27
 
Loan
     
JLC
 
Aqua Waikiki Pearl
 
7/2/2013
 
NAP
 
NAP
 
No
 
10,667
 
10,667
 
77,600
 
11,066
28
 
Loan
     
CGMRC
 
Park at 3900
 
5/20/2013
 
NAP
 
NAP
 
No
 
61,602
 
5,600
 
12,911
 
6,456
29
 
Loan
     
JLC
 
Casa Grande and Estrella Marketplace
             
No
 
53,000
 
13,100
 
4,000
 
1,300
29.01
 
Property
         
Estrella Marketplace
 
4/9/2013
 
NAP
 
NAP
 
No
               
29.02
 
Property
         
Casa Grande Marketplace
 
4/9/2013
 
NAP
 
NAP
 
No
               
30
 
Loan
 
13, 34
 
SMF I
 
Paseo Marketplace
 
6/18/2013
 
6/18/2013
 
14%
 
No
 
107,288
 
17,881
 
4,713
 
2,356
31
 
Loan
 
35
 
SMF I
 
Holmwood GSA Portfolio
             
No
 
65,666
 
13,646
 
40,590
 
4,041
31.01
 
Property
         
Holmwood GSA - Jonesboro
 
6/18/2013
 
NAP
 
NAP
 
No
               
31.02
 
Property
         
Holmwood GSA - Port St. Lucie
 
6/18/2013
 
NAP
 
NAP
 
No
               
31.03
 
Property
         
Holmwood GSA - Lorain
 
6/17/2013
 
NAP
 
NAP
 
No
               
32
 
Loan
     
GSMC
 
Concord at Allendale
 
6/5/2013
 
NAP
 
NAP
 
No
 
156,619
 
19,577
 
43,991
 
10,998
33
 
Loan
     
CGMRC
 
Marketplace Shopping Center
 
5/8/2013
 
NAP
 
NAP
 
No
 
74,024
 
18,506
 
0
 
0
34
 
Loan
 
13, 36
 
GSMC
 
Union Bower Business Park
 
6/20/2013
 
NAP
 
NAP
 
No
 
147,983
 
18,498
 
15,942
 
5,314
35
 
Loan
 
37
 
GSMC
 
Insu-Tech Warehouse
 
6/10/2013
 
NAP
 
NAP
 
No
 
127,490
 
18,213
 
4,670
 
2,335
36
 
Loan
     
CGMRC
 
Hillcroft Shopping Plaza
 
6/7/2013
 
NAP
 
NAP
 
No
 
105,870
 
17,645
 
4,675
 
0
37
 
Loan
 
38, 39
 
SMF I
 
Holiday Inn Louisiana Portfolio
             
No
 
61,358
 
6,818
 
90,592
 
16,433
37.01
 
Property
         
Holiday Inn Slidell
 
5/31/2013
 
NAP
 
NAP
 
No
               
37.02
 
Property
         
Holiday Inn Opelousas
 
5/30/2013
 
NAP
 
NAP
 
No
               
38
 
Loan
 
40, 41
 
SMF I
 
Hickory Corners Shopping Center
 
6/5/2013
 
NAP
 
NAP
 
No
 
95,142
 
8,649
 
17,928
 
2,241
39
 
Loan
 
13
 
SMF I
 
Centerpointe Business Plaza
 
5/28/2013
 
5/28/2013
 
15%
 
No
 
55,362
 
13,841
 
21,104
 
2,110
40
 
Loan
     
CGMRC
 
2900 West - Thrun Building
 
5/28/2013
 
NAP
 
NAP
 
No
 
159,535
 
14,503
 
5,460
 
910
41
 
Loan
     
MC FiveMile
 
Hampton Inn Pennsville
 
5/20/2013
 
NAP
 
NAP
 
No
 
73,303
 
15,678
 
7,345
 
3,500
42
 
Loan
     
MC FiveMile
 
Denesha - Williams MHC Portfolio
             
No
 
43,177
 
9,091
 
12,549
 
2,852
42.01
 
Property
         
Deerfield MHP (Freeburg, IL)
 
5/24/2013
 
NAP
 
NAP
 
No
               
42.02
 
Property
         
Park Plaza MHP (Joplin, MO)
 
5/24/2013
 
NAP
 
NAP
 
No
               
42.03
 
Property
         
Whispering Pines MHP (Loami, IL)
 
5/24/2013
 
NAP
 
NAP
 
No
               
42.04
 
Property
         
Glyndon MHP and Prairie View Estates MHP (Glyndon, MN)
 
5/24/2013
 
NAP
 
NAP
 
No
               
42.05
 
Property
         
Riverside MHP (Morristown, MN)
 
5/24/2013
 
NAP
 
NAP
 
No
               
42.06
 
Property
         
Cottonwood Acres MHP (Dilworth, MN)
 
5/24/2013
 
NAP
 
NAP
 
No
               
42.07
 
Property
         
Pleasant Terrace MHP (Cokato, MN)
 
5/24/2013
 
NAP
 
NAP
 
No
               
43
 
Loan
     
JLC
 
The Gallery Apartments
 
6/21/2013
 
NAP
 
NAP
 
No
 
10,860
 
10,900
 
0
 
0
44
 
Loan
     
MC FiveMile
 
Lakeside Forest Apartments
 
6/11/2013
 
NAP
 
NAP
 
No
 
71,803
 
9,959
 
19,103
 
9,273
45
 
Loan
 
42, 43
 
SMF I
 
Casa Grande Shopping Center
 
5/31/2013
 
NAP
 
NAP
 
No
 
41,412
 
10,353
 
13,698
 
1,245
46
 
Loan
 
44
 
CGMRC
 
Woodlake Commerce Park
 
4/12/2013
 
NAP
 
NAP
 
No
 
32,644
 
8,161
 
46,681
 
9,336
47
 
Loan
     
CGMRC
 
Coral Club Apartments
 
5/24/2013
 
NAP
 
NAP
 
No
 
81,710
 
13,618
 
17,861
 
8,931
48
 
Loan
     
CGMRC
 
Sycamore Plaza
 
5/24/2013
 
NAP
 
NAP
 
No
 
31,241
 
4,463
 
600
 
300
49
 
Loan
     
SMF I
 
Hampton Inn Greenville
 
5/28/2013
 
NAP
 
NAP
 
No
 
91,624
 
11,453
 
10,281
 
2,056
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
         
                                                 
                               
Earthquake
               
Control
 
Loan /
     
Mortgage
     
Engineering
 
Seismic
     
Insurance
 
Upfront RE
 
Ongoing RE
 
Upfront
 
Ongoing
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Report Date
 
Report Date
 
PML or SEL (%)
 
Required
 
Tax Reserve ($)
 
Tax Reserve ($)
 
 Insurance Reserve ($)
 
 Insurance Reserve ($)
50
 
Loan
 
45, 46
 
JLC
 
Langtree Ventures Portfolio
             
No
 
41,898
 
11,477
 
3,850
 
1,453
50.01
 
Property
         
1928 Randolph Road - Langtree Portfolio
 
12/12/2012
 
NAP
 
NAP
 
No
               
50.02
 
Property
         
1960 Randolph Road - Langtree Portfolio
 
12/12/2012
 
NAP
 
NAP
 
No
               
50.03
 
Property
         
2115 E. 7th Street - Langtree Portfolio
 
12/14/2012
 
NAP
 
NAP
 
No
               
51
 
Loan
     
JLC
 
Houston Leisure
 
6/3/2013
 
NAP
 
NAP
 
No
 
20,000
 
3,000
 
10,000
 
2,800
52
 
Loan
 
47
 
JLC
 
Southgate MHP
 
7/1/2013
 
NAP
 
NAP
 
No
 
45,000
 
6,000
 
18,000
 
1,500
53
 
Loan
     
MC FiveMile
 
Sierra Condos
 
3/28/2013
 
NAP
 
NAP
 
No
 
90,937
 
11,367
 
5,841
 
1,877
54
 
Loan
 
48
 
SMF I
 
Hillwood Apartments
 
6/19/2013
 
NAP
 
NAP
 
No
 
43,305
 
4,331
 
10,171
 
5,085
55
 
Loan
 
13
 
SMF I
 
Global Storage - Coors
 
6/24/2013
 
NAP
 
NAP
 
No
 
22,320
 
5,580
 
7,303
 
609
56
 
Loan
     
CGMRC
 
Agua Fria Towne Center
 
4/18/2013
 
NAP
 
NAP
 
No
 
49,189
 
9,838
 
10,054
 
1,436
57
 
Loan
     
SMF I
 
Rite Aid Belfair
 
6/28/2013
 
6/28/2013
 
9%
 
No
 
0
 
0
 
1,070
 
97
58
 
Loan
     
MC FiveMile
 
Deco Arts Building
 
5/13/2013
 
NAP
 
NAP
 
No
 
101,367
 
15,377
 
2,362
 
250
59
 
Loan
     
MC FiveMile
 
West County Shopping Center
 
6/7/2013
 
NAP
 
NAP
 
No
 
42,060
 
6,009
 
5,386
 
1,795
60
 
Loan
 
49
 
GSMC
 
Value Place - Braker Lane
 
6/18/2013
 
NAP
 
NAP
 
No
 
37,114
 
4,639
 
5,143
 
1,286
61
 
Loan
     
CGMRC
 
Deer Park Apartments
 
5/23/2013
 
NAP
 
NAP
 
No
 
61,810
 
6,181
 
10,470
 
3,490
62
 
Loan
     
SMF I
 
185 Oakland Avenue
 
6/12/2013
 
NAP
 
NAP
 
No
 
9,378
 
9,378
 
1,496
 
499
63
 
Loan
     
MC FiveMile
 
Shops at Stapleton
 
5/7/2013
 
NAP
 
NAP
 
No
 
17,879
 
5,618
 
1,268
 
616
64
 
Loan
     
CGMRC
 
West Bloomfield Shoppes
 
4/18/2013
 
NAP
 
NAP
 
No
 
0
 
11,097
 
2,882
 
576
65
 
Loan
     
JLC
 
Garrett Crossing Shopping Center
 
6/11/2013
 
NAP
 
NAP
 
No
 
32,217
 
4,027
 
12,079
 
1,342
66
 
Loan
     
MC FiveMile
 
Courtyard Apartments
 
6/21/2013
 
NAP
 
NAP
 
No
 
50,961
 
7,280
 
62,692
 
6,966
67
 
Loan
     
JLC
 
Trailridge Shopping Center
 
4/12/2013
 
NAP
 
NAP
 
No
 
26,100
 
8,500
 
9,000
 
1,500
68
 
Loan
     
CGMRC
 
227 East 56th Street
 
5/6/213
 
NAP
 
NAP
 
No
 
42,243
 
21,122
 
18,057
 
2,006
69
 
Loan
     
JLC
 
Pacific North Magnolia
 
3/19/2013
 
3/18/2013
 
11%
 
No
 
8,600
 
4,270
 
2,850
 
475
70
 
Loan
     
SMF I
 
Renaissance on Memorial
 
6/19/2013
 
NAP
 
NAP
 
No
 
23,700
 
3,386
 
4,183
 
1,046
71
 
Loan
     
CGMRC
 
Highlands Office Park
 
5/14/2013
 
NAP
 
NAP
 
No
 
55,821
 
9,303
 
4,382
 
876
72
 
Loan
     
MC FiveMile
 
Cartersville Multifamily Portfolio
 
4/19/2013
 
NAP
 
NAP
 
No
 
31,429
 
3,492
 
13,271
 
1,432
73
 
Loan
 
50
 
CGMRC
 
Falcon Self Storage
 
5/20/2013
 
NAP
 
NAP
 
No
 
12,753
 
4,251
 
1,122
 
561
74
 
Loan
 
51
 
CGMRC
 
Hilldale Plaza
 
4/26/2013
 
NAP
 
NAP
 
No
 
24,573
 
3,510
 
1,296
 
648
75
 
Loan
     
JLC
 
Holiday Inn - Jacksonville
 
2/13/2013
 
NAP
 
NAP
 
No
 
30,000
 
5,000
 
40,100
 
2,925
76
 
Loan
     
CGMRC
 
West Chase Apartments
 
5/9/2013
 
NAP
 
NAP
 
No
 
39,241
 
7,848
 
11,567
 
3,856
77
 
Loan
     
CGMRC
 
Northridge Park Townhomes
 
2/25/2013
 
NAP
 
NAP
 
No
 
43,429
 
4,825
 
3,135
 
627
78
 
Loan
 
52
 
CGMRC
 
The Dean Building
 
5/2/2013
 
NAP
 
NAP
 
No
 
10,964
 
2,741
 
18,112
 
3,622
79
 
Loan
     
CGMRC
 
Quality Peach Properties
 
5/1/2013
 
5/1/2013
 
6%
 
No
 
12,709
 
4,236
 
0
 
509
80
 
Loan
     
CGMRC
 
CVS Gun Barrel City
 
5/30/2013
 
NAP
 
NAP
 
No
 
0
 
0
 
215
 
108
81
 
Loan
 
53
 
JLC
 
Pacific Gillespie III
 
3/14/2013
 
3/14/2013
 
7%
 
No
 
6,000
 
2,830
 
3,000
 
500
82
 
Loan
     
CGMRC
 
Galleria Self Storage
 
5/6/2013
 
NAP
 
NAP
 
No
 
22,421
 
2,038
 
3,176
 
353
83
 
Loan
     
JLC
 
Olympia Park
 
7/8/2013
 
NAP
 
NAP
 
No
 
4,966
 
552
 
13,045
 
1,864
84
 
Loan
     
CGMRC
 
Lakeview Gardens
 
5/7/2013
 
NAP
 
NAP
 
No
 
18,488
 
3,081
 
12,810
 
2,135

 
 

 
 
GSMS 2013-GCJ14 Annex A
         
                                     
                                     
Control
 
Loan /
     
Mortgage
     
Upfront
 
Ongoing
 
Replacement
 
Upfront
 
Ongoing
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Replacement Reserve ($)
 
Replacement Reserve ($)
 
Reserve Caps ($)
 
TI/LC Reserve ($)
 
TI/LC Reserve ($)
1
 
Loan
 
8, 9
 
GSMC
 
11 West 42nd Street
 
0
 
0
 
0
 
0
 
0
2
 
Loan
 
10, 11
 
GSMC
 
ELS Portfolio
 
0
 
23,558
 
0
 
0
 
0
2.01
 
Property
         
Breezy Hill
                   
2.02
 
Property
         
Pioneer Village
                   
2.03
 
Property
         
Silver Dollar
                   
2.04
 
Property
         
Pinehirst
                   
2.05
 
Property
         
Victoria Palms
                   
2.06
 
Property
         
Westpark
                   
2.07
 
Property
         
Gulf Air
                   
2.08
 
Property
         
Alamo Palms
                   
2.09
 
Property
         
Vacation Village
                   
2.10
 
Property
         
Barrington Hills
                   
2.11
 
Property
         
Pasco
                   
3
 
Loan
 
12, 13, 14
 
GSMC
 
W Chicago - City Center
 
0
 
4% of revenues from the most recent calendar month
 
0
 
0
 
0
4
 
Loan
     
MC FiveMile
 
Cranberry Woods Office Park
 
0
 
5,775
 
0
 
0
 
120,833
4.01
 
Property
         
Cranberry Woods (Bldg 800)
                   
4.02
 
Property
         
Cranberry Woods (Bldg 500)
                   
4.03
 
Property
         
Cranberry Woods (Bldg 700)
                   
5
 
Loan
 
15, 16
 
JLC
 
Mendoza Multifamily Portfolio
 
0
 
17,200
 
0
 
0
 
0
5.01
 
Property
         
Pioneer 2000
                   
5.02
 
Property
         
Crestview Pines
                   
5.03
 
Property
         
Ignacio Pines
                   
5.04
 
Property
         
Surfside
                   
5.05
 
Property
         
Woodcreek
                   
5.06
 
Property
         
The Palms
                   
5.07
 
Property
         
Caledonia Beach House
                   
5.08
 
Property
         
Hillview
                   
5.09
 
Property
         
935 Santa Clara
                   
6
 
Loan
 
13, 17, 18
 
GSMC
 
Mall St. Matthews
 
0
 
0
 
498,697
 
0
 
0
7
 
Loan
 
19
 
JLC
 
Hampton Inn LaGuardia
 
0
 
46,855
 
0
 
0
 
0
8
 
Loan
     
GSMC
 
Southpark Center I & II
 
0
 
5,594
 
0
 
0
 
20,833
8.01
 
Property
         
Southpark Center I
                   
8.02
 
Property
         
Southpark Center II
                   
9
 
Loan
     
JLC
 
Willow Knolls Court
 
0
 
0
 
381,731
 
0
 
0
10
 
Loan
     
GSMC
 
Crystal Springs Apartments
 
0
 
10,933
 
0
 
0
 
0
11
 
Loan
 
20, 21, 22, 23, 24
 
JLC
 
Bay Area Multi Portfolio
 
0
 
5,942
 
0
 
0
 
0
11.01
 
Property
 
20
     
Larkin Street
                   
11.02
 
Property
         
Geary Street
                   
11.03
 
Property
 
20
     
9th Street
                   
11.04
 
Property
         
Jefferson Street
                   
11.05
 
Property
         
Steiner Street
                   
11.06
 
Property
         
15th Street
                   
12
 
Loan
 
13, 25, 26
 
GSMC
 
Hampton Inn - Austin at University/Capitol
 
0
 
22,107
 
0
 
0
 
0
13
 
Loan
 
27
 
JLC
 
5500 South Freeway
 
0
 
9,577
 
160,000
 
0
 
15,962
14
 
Loan
     
JLC
 
Cobblestone Court
 
0
 
0
 
371,650
 
0
 
0
15
 
Loan
 
13, 28
 
GSMC
 
Williams Hotel Portfolio
 
0
 
26,739
 
0
 
0
 
0
15.01
 
Property
 
13
     
Holiday Inn - Valdosta Convention Center
                   
15.02
 
Property
 
13
     
Holiday Inn Express & Suites
                   
15.03
 
Property
         
Comfort Suites - Valdosta
                   
16
 
Loan
 
29
 
JLC
 
Airport Trade Center
 
0
 
3,800
 
0
 
43,143
 
21,730
17
 
Loan
     
GSMC
 
Brier Creek Corporate Center 5
 
0
 
2,977
 
107,184
 
0
 
10,633
18
 
Loan
     
MC FiveMile
 
7100 Almeda Apartments
 
0
 
8,700
 
0
 
0
 
0
19
 
Loan
 
13, 30
 
SMF I
 
Regal Towers
 
0
 
23,375
 
0
 
0
 
0
20
 
Loan
 
31
 
SMF I
 
Indiana Mall
 
0
 
13,918
 
0
 
0
 
19,050
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
             
                                     
                                     
Control
 
Loan /
     
Mortgage
     
Upfront
 
Ongoing
 
Replacement
 
Upfront
 
Ongoing
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Replacement Reserve ($)
 
Replacement Reserve ($)
 
Reserve Caps ($)
 
TI/LC Reserve ($)
 
TI/LC Reserve ($)
21
 
Loan
 
13
 
CGMRC
 
Value Place GA & SC Portfolio
 
0
 
25,832
 
0
 
0
 
0
21.01
 
Property
 
13
     
Lexington
                   
21.02
 
Property
 
13
     
Greenville
                   
21.03
 
Property
 
13
     
Simpsonville
                   
21.04
 
Property
 
13
     
Elgin
                   
21.05
 
Property
 
13
     
Macon North
                   
21.06
 
Property
 
13
     
Macon West
                   
22
 
Loan
     
JLC
 
TJ Maxx Centre
 
0
 
0
 
135,496
 
0
 
0
23
 
Loan
 
32
 
GSMC
 
Holly Park Apartments
 
0
 
4,800
 
0
 
0
 
0
24
 
Loan
     
JLC
 
Fountain Park
 
0
 
1,524
 
0
 
0
 
6,250
25
 
Loan
 
33
 
GSMC
 
Commerce Way Marketplace
 
0
 
1,179
 
0
 
0
 
4,501
26
 
Loan
     
GSMC
 
Wade English Retail Portfolio
 
0
 
2,787
 
0
 
0
 
12,500
26.01
 
Property
         
Castleton Square Pavilion
                   
26.02
 
Property
         
Raceway Plaza
                   
26.03
 
Property
         
Marion Retail Shoppes
                   
26.04
 
Property
         
Marwood Crossing
                   
27
 
Loan
     
JLC
 
Aqua Waikiki Pearl
 
0
 
7,182
 
0
 
0
 
210
28
 
Loan
     
CGMRC
 
Park at 3900
 
0
 
1,076
 
0
 
0
 
5,000
29
 
Loan
     
JLC
 
Casa Grande and Estrella Marketplace
 
0
 
727
 
0
 
0
 
1,819
29.01
 
Property
         
Estrella Marketplace
                   
29.02
 
Property
         
Casa Grande Marketplace
                   
30
 
Loan
 
13, 34
 
SMF I
 
Paseo Marketplace
 
0
 
1,293
 
0
 
200,000
 
4,850
31
 
Loan
 
35
 
SMF I
 
Holmwood GSA Portfolio
 
0
 
1,555
 
0
 
0
 
0
31.01
 
Property
         
Holmwood GSA - Jonesboro
                   
31.02
 
Property
         
Holmwood GSA - Port St. Lucie
                   
31.03
 
Property
         
Holmwood GSA - Lorain
                   
32
 
Loan
     
GSMC
 
Concord at Allendale
 
0
 
6,600
 
0
 
0
 
0
33
 
Loan
     
CGMRC
 
Marketplace Shopping Center
 
0
 
2,631
 
100,000
 
1,000,000
 
0
34
 
Loan
 
13, 36
 
GSMC
 
Union Bower Business Park
 
0
 
5,805
 
175,000
 
300,000
 
6,500
35
 
Loan
 
37
 
GSMC
 
Insu-Tech Warehouse
 
0
 
1,809
 
0
 
250,000
 
0
36
 
Loan
     
CGMRC
 
Hillcroft Shopping Plaza
 
0
 
976
 
0
 
0
 
5,977
37
 
Loan
 
38, 39
 
SMF I
 
Holiday Inn Louisiana Portfolio
 
0
 
16,762
 
1,424,000
 
0
 
0
37.01
 
Property
         
Holiday Inn Slidell
                   
37.02
 
Property
         
Holiday Inn Opelousas
                   
38
 
Loan
 
40, 41
 
SMF I
 
Hickory Corners Shopping Center
 
0
 
2,961
 
106,598
 
200,000
 
9,556
39
 
Loan
 
13
 
SMF I
 
Centerpointe Business Plaza
 
0
 
2,044
 
0
 
50,000
 
4,258
40
 
Loan
     
CGMRC
 
2900 West - Thrun Building
 
0
 
899
 
0
 
0
 
5,635
41
 
Loan
     
MC FiveMile
 
Hampton Inn Pennsville
 
0
 
9,877
 
0
 
0
 
0
42
 
Loan
     
MC FiveMile
 
Denesha - Williams MHC Portfolio
 
0
 
3,597
 
0
 
0
 
0
42.01
 
Property
         
Deerfield MHP (Freeburg, IL)
                   
42.02
 
Property
         
Park Plaza MHP (Joplin, MO)
                   
42.03
 
Property
         
Whispering Pines MHP (Loami, IL)
                   
42.04
 
Property
         
Glyndon MHP and Prairie View Estates MHP (Glyndon, MN)
                   
42.05
 
Property
         
Riverside MHP (Morristown, MN)
                   
42.06
 
Property
         
Cottonwood Acres MHP (Dilworth, MN)
                   
42.07
 
Property
         
Pleasant Terrace MHP (Cokato, MN)
                   
43
 
Loan
     
JLC
 
The Gallery Apartments
 
0
 
1,167
 
0
 
0
 
0
44
 
Loan
     
MC FiveMile
 
Lakeside Forest Apartments
 
0
 
6,000
 
216,000
 
0
 
0
45
 
Loan
 
42, 43
 
SMF I
 
Casa Grande Shopping Center
 
0
 
2,257
 
0
 
100,000
 
7,840
46
 
Loan
 
44
 
CGMRC
 
Woodlake Commerce Park
 
4,208
 
2,104
 
0
 
28,050
 
14,025
47
 
Loan
     
CGMRC
 
Coral Club Apartments
 
0
 
4,858
 
0
 
0
 
0
48
 
Loan
     
CGMRC
 
Sycamore Plaza
 
0
 
468
 
16,848
 
0
 
2,839
49
 
Loan
     
SMF I
 
Hampton Inn Greenville
 
0
 
6,878
 
0
 
0
 
0
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
               
                                     
                                     
Control
 
Loan /
     
Mortgage
     
Upfront
 
Ongoing
 
Replacement
 
Upfront
 
Ongoing
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Replacement Reserve ($)
 
Replacement Reserve ($)
 
Reserve Caps ($)
 
TI/LC Reserve ($)
 
TI/LC Reserve ($)
50
 
Loan
 
45, 46
 
JLC
 
Langtree Ventures Portfolio
 
50,000
 
1,137
 
75,000
 
300,000
 
0
50.01
 
Property
         
1928 Randolph Road - Langtree Portfolio
                   
50.02
 
Property
         
1960 Randolph Road - Langtree Portfolio
                   
50.03
 
Property
         
2115 E. 7th Street - Langtree Portfolio
                   
51
 
Loan
     
JLC
 
Houston Leisure
 
0
 
1,405
 
0
 
0
 
0
52
 
Loan
 
47
 
JLC
 
Southgate MHP
 
47,688
 
1,517
 
0
 
0
 
0
53
 
Loan
     
MC FiveMile
 
Sierra Condos
 
0
 
1,875
 
67,500
 
0
 
0
54
 
Loan
 
48
 
SMF I
 
Hillwood Apartments
 
346,187
 
0
 
50,000
 
0
 
0
55
 
Loan
 
13
 
SMF I
 
Global Storage - Coors
 
0
 
685
 
0
 
0
 
0
56
 
Loan
     
CGMRC
 
Agua Fria Towne Center
 
0
 
655
 
0
 
0
 
2,096
57
 
Loan
     
SMF I
 
Rite Aid Belfair
 
0
 
216
 
0
 
0
 
0
58
 
Loan
     
MC FiveMile
 
Deco Arts Building
 
22,000
 
1,406
 
0
 
100,000
 
4,217
59
 
Loan
     
MC FiveMile
 
West County Shopping Center
 
0
 
5,075
 
0
 
0
 
2,833
60
 
Loan
 
49
 
GSMC
 
Value Place - Braker Lane
 
0
 
5,047
 
0
 
0
 
0
61
 
Loan
     
CGMRC
 
Deer Park Apartments
 
350,000
 
2,600
 
0
 
0
 
0
62
 
Loan
     
SMF I
 
185 Oakland Avenue
 
0
 
825
 
0
 
250,000
 
0
63
 
Loan
     
MC FiveMile
 
Shops at Stapleton
 
0
 
230
 
0
 
0
 
1,759
64
 
Loan
     
CGMRC
 
West Bloomfield Shoppes
 
99,590
 
1,494
 
0
 
37,500
 
3,492
65
 
Loan
     
JLC
 
Garrett Crossing Shopping Center
 
0
 
944
 
0
 
0
 
3,750
66
 
Loan
     
MC FiveMile
 
Courtyard Apartments
 
0
 
5,850
 
0
 
0
 
0
67
 
Loan
     
JLC
 
Trailridge Shopping Center
 
0
 
1,996
 
175,000
 
0
 
4,253
68
 
Loan
     
CGMRC
 
227 East 56th Street
 
0
 
0
 
0
 
0
 
0
69
 
Loan
     
JLC
 
Pacific North Magnolia
 
0
 
1,244
 
0
 
100,000
 
1,708
70
 
Loan
     
SMF I
 
Renaissance on Memorial
 
0
 
437
 
0
 
50,000
 
2,083
71
 
Loan
     
CGMRC
 
Highlands Office Park
 
0
 
358
 
0
 
0
 
2,455
72
 
Loan
     
MC FiveMile
 
Cartersville Multifamily Portfolio
 
35,000
 
3,822
 
0
 
0
 
0
73
 
Loan
 
50
 
CGMRC
 
Falcon Self Storage
 
0
 
681
 
24,510
 
0
 
0
74
 
Loan
 
51
 
CGMRC
 
Hilldale Plaza
 
0
 
2,059
 
0
 
0
 
2,368
75
 
Loan
     
JLC
 
Holiday Inn - Jacksonville
 
90,000
 
6,255
 
0
 
0
 
0
76
 
Loan
     
CGMRC
 
West Chase Apartments
 
4,000
 
4,000
 
0
 
0
 
0
77
 
Loan
     
CGMRC
 
Northridge Park Townhomes
 
0
 
750
 
0
 
0
 
0
78
 
Loan
 
52
 
CGMRC
 
The Dean Building
 
0
 
1,106
 
0
 
0
 
827
79
 
Loan
     
CGMRC
 
Quality Peach Properties
 
0
 
435
 
0
 
0
 
2,903
80
 
Loan
     
CGMRC
 
CVS Gun Barrel City
 
0
 
0
 
0
 
0
 
0
81
 
Loan
 
53
 
JLC
 
Pacific Gillespie III
 
0
 
655
 
0
 
0
 
2,079
82
 
Loan
     
CGMRC
 
Galleria Self Storage
 
0
 
648
 
0
 
0
 
0
83
 
Loan
     
JLC
 
Olympia Park
 
0
 
250
 
0
 
100,000
 
1,000
84
 
Loan
     
CGMRC
 
Lakeview Gardens
 
471,731
 
0
 
100,000
 
0
 
0

 
 

 
 
GSMS 2013-GCJ14 Annex A
         
                                         
                                         
Control
 
Loan /
     
Mortgage
         
Upfront Debt
 
Ongoing Debt
 
Upfront Deferred
 
Ongoing Deferred
 
Upfront
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
TI/LC Caps ($)
 
Service Reserve ($)
 
Service Reserve ($)
 
 Maintenance Reserve ($)
 
 Maintenance Reserve ($)
 
Environmental Reserve ($)
1
 
Loan
 
8, 9
 
GSMC
 
11 West 42nd Street
 
0
 
0
 
0
 
52,500
 
0
 
0
2
 
Loan
 
10, 11
 
GSMC
 
ELS Portfolio
 
0
 
0
 
0
 
193,243
 
0
 
0
2.01
 
Property
         
Breezy Hill
                       
2.02
 
Property
         
Pioneer Village
                       
2.03
 
Property
         
Silver Dollar
                       
2.04
 
Property
         
Pinehirst
                       
2.05
 
Property
         
Victoria Palms
                       
2.06
 
Property
         
Westpark
                       
2.07
 
Property
         
Gulf Air
                       
2.08
 
Property
         
Alamo Palms
                       
2.09
 
Property
         
Vacation Village
                       
2.10
 
Property
         
Barrington Hills
                       
2.11
 
Property
         
Pasco
                       
3
 
Loan
 
12, 13, 14
 
GSMC
 
W Chicago - City Center
 
0
 
0
 
0
 
0
 
0
 
0
4
 
Loan
     
MC FiveMile
 
Cranberry Woods Office Park
 
3,700,000
 
0
 
0
 
0
 
0
 
0
4.01
 
Property
         
Cranberry Woods (Bldg 800)
                       
4.02
 
Property
         
Cranberry Woods (Bldg 500)
                       
4.03
 
Property
         
Cranberry Woods (Bldg 700)
                       
5
 
Loan
 
15, 16
 
JLC
 
Mendoza Multifamily Portfolio
 
0
 
0
 
0
 
470,331
 
0
 
0
5.01
 
Property
         
Pioneer 2000
                       
5.02
 
Property
         
Crestview Pines
                       
5.03
 
Property
         
Ignacio Pines
                       
5.04
 
Property
         
Surfside
                       
5.05
 
Property
         
Woodcreek
                       
5.06
 
Property
         
The Palms
                       
5.07
 
Property
         
Caledonia Beach House
                       
5.08
 
Property
         
Hillview
                       
5.09
 
Property
         
935 Santa Clara
                       
6
 
Loan
 
13, 17, 18
 
GSMC
 
Mall St. Matthews
 
349,511
 
0
 
0
 
0
 
0
 
0
7
 
Loan
 
19
 
JLC
 
Hampton Inn LaGuardia
 
0
 
0
 
0
 
30,438
 
0
 
0
8
 
Loan
     
GSMC
 
Southpark Center I & II
 
1,000,000
 
0
 
0
 
63,700
 
0
 
0
8.01
 
Property
         
Southpark Center I
                       
8.02
 
Property
         
Southpark Center II
                       
9
 
Loan
     
JLC
 
Willow Knolls Court
 
817,995
 
0
 
0
 
0
 
0
 
0
10
 
Loan
     
GSMC
 
Crystal Springs Apartments
 
0
 
0
 
0
 
15,125
 
0
 
1,824
11
 
Loan
 
20, 21, 22, 23, 24
 
JLC
 
Bay Area Multi Portfolio
 
0
 
0
 
0
 
177,063
 
0
 
0
11.01
 
Property
 
20
     
Larkin Street
                       
11.02
 
Property
         
Geary Street
                       
11.03
 
Property
 
20
     
9th Street
                       
11.04
 
Property
         
Jefferson Street
                       
11.05
 
Property
         
Steiner Street
                       
11.06
 
Property
         
15th Street
                       
12
 
Loan
 
13, 25, 26
 
GSMC
 
Hampton Inn - Austin at University/Capitol
 
0
 
0
 
0
 
0
 
0
 
0
13
 
Loan
 
27
 
JLC
 
5500 South Freeway
 
400,000
 
0
 
0
 
0
 
0
 
0
14
 
Loan
     
JLC
 
Cobblestone Court
 
796,392
 
0
 
0
 
0
 
0
 
0
15
 
Loan
 
13, 28
 
GSMC
 
Williams Hotel Portfolio
 
0
 
0
 
0
 
0
 
0
 
0
15.01
 
Property
 
13
     
Holiday Inn - Valdosta Convention Center
                       
15.02
 
Property
 
13
     
Holiday Inn Express & Suites
                       
15.03
 
Property
         
Comfort Suites - Valdosta
                       
16
 
Loan
 
29
 
JLC
 
Airport Trade Center
 
350,000
 
0
 
0
 
625
 
0
 
0
17
 
Loan
     
GSMC
 
Brier Creek Corporate Center 5
 
2,500,000
 
0
 
0
 
3,410
 
0
 
0
18
 
Loan
     
MC FiveMile
 
7100 Almeda Apartments
 
0
 
0
 
0
 
174,875
 
0
 
0
19
 
Loan
 
13, 30
 
SMF I
 
Regal Towers
 
0
 
0
 
0
 
26,750
 
0
 
0
20
 
Loan
 
31
 
SMF I
 
Indiana Mall
 
0
 
0
 
0
 
78,750
 
0
 
0
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
           
                                         
                                         
Control
 
Loan /
     
Mortgage
         
Upfront Debt
 
Ongoing Debt
 
Upfront Deferred
 
Ongoing Deferred
 
Upfront
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
TI/LC Caps ($)
 
Service Reserve ($)
 
Service Reserve ($)
 
 Maintenance Reserve ($)
 
 Maintenance Reserve ($)
 
Environmental Reserve ($)
21
 
Loan
 
13
 
CGMRC
 
Value Place GA & SC Portfolio
 
0
 
0
 
0
 
6,875
 
0
 
0
21.01
 
Property
 
13
     
Lexington
                       
21.02
 
Property
 
13
     
Greenville
                       
21.03
 
Property
 
13
     
Simpsonville
                       
21.04
 
Property
 
13
     
Elgin
                       
21.05
 
Property
 
13
     
Macon North
                       
21.06
 
Property
 
13
     
Macon West
                       
22
 
Loan
     
JLC
 
TJ Maxx Centre
 
508,110
 
0
 
0
 
0
 
0
 
0
23
 
Loan
 
32
 
GSMC
 
Holly Park Apartments
 
0
 
0
 
0
 
0
 
0
 
0
24
 
Loan
     
JLC
 
Fountain Park
 
250,000
 
0
 
0
 
0
 
0
 
0
25
 
Loan
 
33
 
GSMC
 
Commerce Way Marketplace
 
0
 
0
 
0
 
0
 
0
 
0
26
 
Loan
     
GSMC
 
Wade English Retail Portfolio
 
450,000
 
0
 
0
 
0
 
0
 
0
26.01
 
Property
         
Castleton Square Pavilion
                       
26.02
 
Property
         
Raceway Plaza
                       
26.03
 
Property
         
Marion Retail Shoppes
                       
26.04
 
Property
         
Marwood Crossing
                       
27
 
Loan
     
JLC
 
Aqua Waikiki Pearl
 
0
 
0
 
0
 
130,000
 
0
 
0
28
 
Loan
     
CGMRC
 
Park at 3900
 
300,000
 
0
 
0
 
51,875
 
0
 
0
29
 
Loan
     
JLC
 
Casa Grande and Estrella Marketplace
 
225,000
 
0
 
0
 
0
 
0
 
0
29.01
 
Property
         
Estrella Marketplace
                       
29.02
 
Property
         
Casa Grande Marketplace
                       
30
 
Loan
 
13, 34
 
SMF I
 
Paseo Marketplace
 
300,000
 
0
 
0
 
0
 
0
 
0
31
 
Loan
 
35
 
SMF I
 
Holmwood GSA Portfolio
 
0
 
0
 
0
 
123,800
 
0
 
0
31.01
 
Property
         
Holmwood GSA - Jonesboro
                       
31.02
 
Property
         
Holmwood GSA - Port St. Lucie
                       
31.03
 
Property
         
Holmwood GSA - Lorain
                       
32
 
Loan
     
GSMC
 
Concord at Allendale
 
0
 
0
 
0
 
0
 
0
 
0
33
 
Loan
     
CGMRC
 
Marketplace Shopping Center
 
500,000
 
0
 
0
 
16,695
 
0
 
0
34
 
Loan
 
13, 36
 
GSMC
 
Union Bower Business Park
 
300,000
 
0
 
0
 
241,689
 
0
 
0
35
 
Loan
 
37
 
GSMC
 
Insu-Tech Warehouse
 
250,000
 
0
 
0
 
0
 
0
 
0
36
 
Loan
     
CGMRC
 
Hillcroft Shopping Plaza
 
358,620
 
0
 
0
 
0
 
0
 
0
37
 
Loan
 
38, 39
 
SMF I
 
Holiday Inn Louisiana Portfolio
 
0
 
0
 
0
 
0
 
0
 
0
37.01
 
Property
         
Holiday Inn Slidell
                       
37.02
 
Property
         
Holiday Inn Opelousas
                       
38
 
Loan
 
40, 41
 
SMF I
 
Hickory Corners Shopping Center
 
500,000
 
0
 
0
 
0
 
0
 
0
39
 
Loan
 
13
 
SMF I
 
Centerpointe Business Plaza
 
250,000
 
0
 
0
 
0
 
0
 
0
40
 
Loan
     
CGMRC
 
2900 West - Thrun Building
 
0
 
0
 
0
 
0
 
0
 
0
41
 
Loan
     
MC FiveMile
 
Hampton Inn Pennsville
 
0
 
0
 
0
 
13,625
 
0
 
0
42
 
Loan
     
MC FiveMile
 
Denesha - Williams MHC Portfolio
 
0
 
0
 
0
 
126,709
 
0
 
0
42.01
 
Property
         
Deerfield MHP (Freeburg, IL)
                       
42.02
 
Property
         
Park Plaza MHP (Joplin, MO)
                       
42.03
 
Property
         
Whispering Pines MHP (Loami, IL)
                       
42.04
 
Property
         
Glyndon MHP and Prairie View Estates MHP (Glyndon, MN)
                       
42.05
 
Property
         
Riverside MHP (Morristown, MN)
                       
42.06
 
Property
         
Cottonwood Acres MHP (Dilworth, MN)
                       
42.07
 
Property
         
Pleasant Terrace MHP (Cokato, MN)
                       
43
 
Loan
     
JLC
 
The Gallery Apartments
 
0
 
0
 
0
 
0
 
0
 
0
44
 
Loan
     
MC FiveMile
 
Lakeside Forest Apartments
 
0
 
0
 
0
 
45,531
 
0
 
0
45
 
Loan
 
42, 43
 
SMF I
 
Casa Grande Shopping Center
 
300,000
 
0
 
0
 
83,281
 
0
 
0
46
 
Loan
 
44
 
CGMRC
 
Woodlake Commerce Park
 
504,903
 
0
 
0
 
0
 
0
 
0
47
 
Loan
     
CGMRC
 
Coral Club Apartments
 
0
 
0
 
0
 
26,250
 
0
 
0
48
 
Loan
     
CGMRC
 
Sycamore Plaza
 
102,216
 
0
 
0
 
0
 
0
 
0
49
 
Loan
     
SMF I
 
Hampton Inn Greenville
 
0
 
0
 
0
 
0
 
0
 
0
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
     
                                         
                                         
Control
 
Loan /
     
Mortgage
         
Upfront Debt
 
Ongoing Debt
 
Upfront Deferred
 
Ongoing Deferred
 
Upfront
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
TI/LC Caps ($)
 
Service Reserve ($)
 
Service Reserve ($)
 
 Maintenance Reserve ($)
 
 Maintenance Reserve ($)
 
Environmental Reserve ($)
50
 
Loan
 
45, 46
 
JLC
 
Langtree Ventures Portfolio
 
300,000
 
0
 
0
 
15,606
 
0
 
0
50.01
 
Property
         
1928 Randolph Road - Langtree Portfolio
                       
50.02
 
Property
         
1960 Randolph Road - Langtree Portfolio
                       
50.03
 
Property
         
2115 E. 7th Street - Langtree Portfolio
                       
51
 
Loan
     
JLC
 
Houston Leisure
 
0
 
0
 
0
 
0
 
0
 
0
52
 
Loan
 
47
 
JLC
 
Southgate MHP
 
0
 
0
 
0
 
0
 
0
 
0
53
 
Loan
     
MC FiveMile
 
Sierra Condos
 
0
 
0
 
0
 
0
 
0
 
0
54
 
Loan
 
48
 
SMF I
 
Hillwood Apartments
 
0
 
0
 
0
 
53,813
 
0
 
0
55
 
Loan
 
13
 
SMF I
 
Global Storage - Coors
 
0
 
0
 
0
 
0
 
0
 
0
56
 
Loan
     
CGMRC
 
Agua Fria Towne Center
 
0
 
0
 
0
 
110,000
 
0
 
0
57
 
Loan
     
SMF I
 
Rite Aid Belfair
 
0
 
0
 
0
 
0
 
0
 
0
58
 
Loan
     
MC FiveMile
 
Deco Arts Building
 
150,000
 
0
 
0
 
0
 
0
 
0
59
 
Loan
     
MC FiveMile
 
West County Shopping Center
 
102,000
 
0
 
0
 
249,750
 
0
 
0
60
 
Loan
 
49
 
GSMC
 
Value Place - Braker Lane
 
0
 
0
 
0
 
0
 
0
 
0
61
 
Loan
     
CGMRC
 
Deer Park Apartments
 
0
 
0
 
0
 
0
 
0
 
0
62
 
Loan
     
SMF I
 
185 Oakland Avenue
 
250,000
 
0
 
0
 
0
 
0
 
0
63
 
Loan
     
MC FiveMile
 
Shops at Stapleton
 
0
 
0
 
0
 
2,188
 
0
 
0
64
 
Loan
     
CGMRC
 
West Bloomfield Shoppes
 
250,000
 
0
 
0
 
20,438
 
0
 
0
65
 
Loan
     
JLC
 
Garrett Crossing Shopping Center
 
135,000
 
0
 
0
 
0
 
0
 
0
66
 
Loan
     
MC FiveMile
 
Courtyard Apartments
 
0
 
0
 
0
 
168,875
 
0
 
0
67
 
Loan
     
JLC
 
Trailridge Shopping Center
 
400,000
 
0
 
0
 
163,129
 
0
 
0
68
 
Loan
     
CGMRC
 
227 East 56th Street
 
0
 
0
 
0
 
34,000
 
0
 
0
69
 
Loan
     
JLC
 
Pacific North Magnolia
 
0
 
0
 
0
 
97,970
 
0
 
0
70
 
Loan
     
SMF I
 
Renaissance on Memorial
 
150,000
 
0
 
0
 
0
 
0
 
0
71
 
Loan
     
CGMRC
 
Highlands Office Park
 
60,000
 
0
 
0
 
1,125
 
0
 
0
72
 
Loan
     
MC FiveMile
 
Cartersville Multifamily Portfolio
 
0
 
0
 
0
 
21,825
 
0
 
0
73
 
Loan
 
50
 
CGMRC
 
Falcon Self Storage
 
0
 
0
 
0
 
1,469
 
0
 
0
74
 
Loan
 
51
 
CGMRC
 
Hilldale Plaza
 
90,000
 
0
 
0
 
35,250
 
0
 
0
75
 
Loan
     
JLC
 
Holiday Inn - Jacksonville
 
0
 
0
 
0
 
0
 
0
 
0
76
 
Loan
     
CGMRC
 
West Chase Apartments
 
0
 
0
 
0
 
125,000
 
0
 
0
77
 
Loan
     
CGMRC
 
Northridge Park Townhomes
 
0
 
0
 
0
 
0
 
0
 
0
78
 
Loan
 
52
 
CGMRC
 
The Dean Building
 
0
 
0
 
0
 
4,688
 
0
 
0
79
 
Loan
     
CGMRC
 
Quality Peach Properties
 
0
 
0
 
0
 
0
 
0
 
0
80
 
Loan
     
CGMRC
 
CVS Gun Barrel City
 
0
 
0
 
0
 
0
 
0
 
0
81
 
Loan
 
53
 
JLC
 
Pacific Gillespie III
 
0
 
0
 
0
 
1,875
 
0
 
0
82
 
Loan
     
CGMRC
 
Galleria Self Storage
 
0
 
0
 
0
 
38,313
 
0
 
0
83
 
Loan
     
JLC
 
Olympia Park
 
150,000
 
0
 
0
 
0
 
0
 
0
84
 
Loan
     
CGMRC
 
Lakeview Gardens
 
0
 
0
 
0
 
7,688
 
0
 
0
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
       
                                 
                                 
Control
 
Loan /
     
Mortgage
     
Ongoing
 
Upfront
 
Ongoing
 
Other Reserve
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Environmental Reserve ($)
 
 Other Reserve ($)
 
 Other Reserve ($)
 
Description
1
 
Loan
 
8, 9
 
GSMC
 
11 West 42nd Street
 
0
 
3,346,219
 
0
 
Unfunded Obligations
2
 
Loan
 
10, 11
 
GSMC
 
ELS Portfolio
 
0
 
0
 
0
   
2.01
 
Property
         
Breezy Hill
               
2.02
 
Property
         
Pioneer Village
               
2.03
 
Property
         
Silver Dollar
               
2.04
 
Property
         
Pinehirst
               
2.05
 
Property
         
Victoria Palms
               
2.06
 
Property
         
Westpark
               
2.07
 
Property
         
Gulf Air
               
2.08
 
Property
         
Alamo Palms
               
2.09
 
Property
         
Vacation Village
               
2.10
 
Property
         
Barrington Hills
               
2.11
 
Property
         
Pasco
               
3
 
Loan
 
12, 13, 14
 
GSMC
 
W Chicago - City Center
 
0
 
0
 
0
   
4
 
Loan
     
MC FiveMile
 
Cranberry Woods Office Park
 
0
 
0
 
0
   
4.01
 
Property
         
Cranberry Woods (Bldg 800)
               
4.02
 
Property
         
Cranberry Woods (Bldg 500)
               
4.03
 
Property
         
Cranberry Woods (Bldg 700)
               
5
 
Loan
 
15, 16
 
JLC
 
Mendoza Multifamily Portfolio
 
0
 
0
 
0
   
5.01
 
Property
         
Pioneer 2000
               
5.02
 
Property
         
Crestview Pines
               
5.03
 
Property
         
Ignacio Pines
               
5.04
 
Property
         
Surfside
               
5.05
 
Property
         
Woodcreek
               
5.06
 
Property
         
The Palms
               
5.07
 
Property
         
Caledonia Beach House
               
5.08
 
Property
         
Hillview
               
5.09
 
Property
         
935 Santa Clara
               
6
 
Loan
 
13, 17, 18
 
GSMC
 
Mall St. Matthews
 
0
 
0
 
0
   
7
 
Loan
 
19
 
JLC
 
Hampton Inn LaGuardia
 
0
 
890,000
 
0
 
Operating Expense Reserve ($625,000); Cash Collateral Reserve ($265,000)
8
 
Loan
     
GSMC
 
Southpark Center I & II
 
0
 
636,579
 
0
 
Free Rent Reserve
8.01
 
Property
         
Southpark Center I
               
8.02
 
Property
         
Southpark Center II
               
9
 
Loan
     
JLC
 
Willow Knolls Court
 
0
 
0
 
0
   
10
 
Loan
     
GSMC
 
Crystal Springs Apartments
 
0
 
0
 
0
   
11
 
Loan
 
20, 21, 22, 23, 24
 
JLC
 
Bay Area Multi Portfolio
 
0
 
15,000
 
0
 
Krishna Security Deposit
11.01
 
Property
 
20
     
Larkin Street
               
11.02
 
Property
         
Geary Street
               
11.03
 
Property
 
20
     
9th Street
               
11.04
 
Property
         
Jefferson Street
               
11.05
 
Property
         
Steiner Street
               
11.06
 
Property
         
15th Street
               
12
 
Loan
 
13, 25, 26
 
GSMC
 
Hampton Inn - Austin at University/Capitol
 
0
 
0
 
0
   
13
 
Loan
 
27
 
JLC
 
5500 South Freeway
 
0
 
2,903,602
 
0
 
Sygma Commissions Reserve ($1,319,268.31); Sygma TI Reserve ($1,250,000);
Rent Commencement Reserve ($334,333.28)
14
 
Loan
     
JLC
 
Cobblestone Court
 
0
 
0
 
0
   
15
 
Loan
 
13, 28
 
GSMC
 
Williams Hotel Portfolio
 
0
 
0
 
0
   
15.01
 
Property
 
13
     
Holiday Inn - Valdosta Convention Center
               
15.02
 
Property
 
13
     
Holiday Inn Express & Suites
               
15.03
 
Property
         
Comfort Suites - Valdosta
               
16
 
Loan
 
29
 
JLC
 
Airport Trade Center
 
0
 
150,000
 
150,000
 
Ground Rent Reserve
17
 
Loan
     
GSMC
 
Brier Creek Corporate Center 5
 
0
 
0
 
0
   
18
 
Loan
     
MC FiveMile
 
7100 Almeda Apartments
 
0
 
603,000
 
0
 
Cash Collateral Reserve ($300,000); Partner Redemption Reserve ($303,000)
19
 
Loan
 
13, 30
 
SMF I
 
Regal Towers
 
0
 
0
 
0
   
20
 
Loan
 
31
 
SMF I
 
Indiana Mall
 
0
 
0
 
0
   
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
         
                                 
                                 
Control
 
Loan /
     
Mortgage
     
Ongoing
 
Upfront
 
Ongoing
 
Other Reserve
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Environmental Reserve ($)
 
 Other Reserve ($)
 
 Other Reserve ($)
 
Description
21
 
Loan
 
13
 
CGMRC
 
Value Place GA & SC Portfolio
 
0
 
127,110
 
0
 
PIP Reserve
21.01
 
Property
 
13
     
Lexington
               
21.02
 
Property
 
13
     
Greenville
               
21.03
 
Property
 
13
     
Simpsonville
               
21.04
 
Property
 
13
     
Elgin
               
21.05
 
Property
 
13
     
Macon North
               
21.06
 
Property
 
13
     
Macon West
               
22
 
Loan
     
JLC
 
TJ Maxx Centre
 
0
 
0
 
0
   
23
 
Loan
 
32
 
GSMC
 
Holly Park Apartments
 
0
 
0
 
0
   
24
 
Loan
     
JLC
 
Fountain Park
 
0
 
107,036
 
0
 
Outstanding TI/LC Reserve ($70,000); Rent Concession Reserve ($37,036)
25
 
Loan
 
33
 
GSMC
 
Commerce Way Marketplace
 
0
 
0
 
0
   
26
 
Loan
     
GSMC
 
Wade English Retail Portfolio
 
0
 
22,500
 
0
 
Pasquales Pizza Holdback
26.01
 
Property
         
Castleton Square Pavilion
               
26.02
 
Property
         
Raceway Plaza
               
26.03
 
Property
         
Marion Retail Shoppes
               
26.04
 
Property
         
Marwood Crossing
               
27
 
Loan
     
JLC
 
Aqua Waikiki Pearl
 
0
 
23,152
 
23,152
 
Ground Rent Reserve
28
 
Loan
     
CGMRC
 
Park at 3900
 
0
 
0
 
0
   
29
 
Loan
     
JLC
 
Casa Grande and Estrella Marketplace
 
0
 
0
 
0
   
29.01
 
Property
         
Estrella Marketplace
               
29.02
 
Property
         
Casa Grande Marketplace
               
30
 
Loan
 
13, 34
 
SMF I
 
Paseo Marketplace
 
0
 
100,000
 
0
 
Tenant Rent Reserve
31
 
Loan
 
35
 
SMF I
 
Holmwood GSA Portfolio
 
0
 
0
 
0
   
31.01
 
Property
         
Holmwood GSA - Jonesboro
               
31.02
 
Property
         
Holmwood GSA - Port St. Lucie
               
31.03
 
Property
         
Holmwood GSA - Lorain
               
32
 
Loan
     
GSMC
 
Concord at Allendale
 
0
 
0
 
0
   
33
 
Loan
     
CGMRC
 
Marketplace Shopping Center
 
0
 
0
 
0
   
34
 
Loan
 
13, 36
 
GSMC
 
Union Bower Business Park
 
0
 
122,256
 
0
 
Unfunded Obligations
35
 
Loan
 
37
 
GSMC
 
Insu-Tech Warehouse
 
0
 
0
 
0
   
36
 
Loan
     
CGMRC
 
Hillcroft Shopping Plaza
 
0
 
0
 
0
   
37
 
Loan
 
38, 39
 
SMF I
 
Holiday Inn Louisiana Portfolio
 
0
 
0
 
0
   
37.01
 
Property
         
Holiday Inn Slidell
               
37.02
 
Property
         
Holiday Inn Opelousas
               
38
 
Loan
 
40, 41
 
SMF I
 
Hickory Corners Shopping Center
 
0
 
0
 
0
   
39
 
Loan
 
13
 
SMF I
 
Centerpointe Business Plaza
 
0
 
60,631
 
0
 
Fire Code Reserve
40
 
Loan
     
CGMRC
 
2900 West - Thrun Building
 
0
 
0
 
0
   
41
 
Loan
     
MC FiveMile
 
Hampton Inn Pennsville
 
0
 
0
 
0
   
42
 
Loan
     
MC FiveMile
 
Denesha - Williams MHC Portfolio
 
0
 
0
 
0
   
42.01
 
Property
         
Deerfield MHP (Freeburg, IL)
               
42.02
 
Property
         
Park Plaza MHP (Joplin, MO)
               
42.03
 
Property
         
Whispering Pines MHP (Loami, IL)
               
42.04
 
Property
         
Glyndon MHP and Prairie View Estates MHP (Glyndon, MN)
               
42.05
 
Property
         
Riverside MHP (Morristown, MN)
               
42.06
 
Property
         
Cottonwood Acres MHP (Dilworth, MN)
               
42.07
 
Property
         
Pleasant Terrace MHP (Cokato, MN)
               
43
 
Loan
     
JLC
 
The Gallery Apartments
 
0
 
0
 
0
   
44
 
Loan
     
MC FiveMile
 
Lakeside Forest Apartments
 
0
 
30,000
 
0
 
Litigation Reserve
45
 
Loan
 
42, 43
 
SMF I
 
Casa Grande Shopping Center
 
0
 
1,500,075
 
75
 
Tenant Relocation Reserve ($1,500,000); Upfront and Monthly Search Reserve ($75)
46
 
Loan
 
44
 
CGMRC
 
Woodlake Commerce Park
 
0
 
1,631,951
 
0
 
ISO Group Reserve ($1,511,150.61); ISGN Solutions Reserve ($120,800.00)
47
 
Loan
     
CGMRC
 
Coral Club Apartments
 
0
 
0
 
0
   
48
 
Loan
     
CGMRC
 
Sycamore Plaza
 
0
 
0
 
0
   
49
 
Loan
     
SMF I
 
Hampton Inn Greenville
 
0
 
0
 
0
   
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
           
                                 
                                 
Control
 
Loan /
     
Mortgage
     
Ongoing
 
Upfront
 
Ongoing
 
Other Reserve
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Environmental Reserve ($)
 
 Other Reserve ($)
 
 Other Reserve ($)
 
Description
50
 
Loan
 
45, 46
 
JLC
 
Langtree Ventures Portfolio
 
0
 
0
 
0
   
50.01
 
Property
         
1928 Randolph Road - Langtree Portfolio
               
50.02
 
Property
         
1960 Randolph Road - Langtree Portfolio
               
50.03
 
Property
         
2115 E. 7th Street - Langtree Portfolio
               
51
 
Loan
     
JLC
 
Houston Leisure
 
0
 
0
 
0
   
52
 
Loan
 
47
 
JLC
 
Southgate MHP
 
0
 
650,000
 
0
 
Occupancy and Debt Service Coverage Ratio Holdback
53
 
Loan
     
MC FiveMile
 
Sierra Condos
 
0
 
0
 
0
   
54
 
Loan
 
48
 
SMF I
 
Hillwood Apartments
 
0
 
0
 
0
   
55
 
Loan
 
13
 
SMF I
 
Global Storage - Coors
 
0
 
0
 
0
   
56
 
Loan
     
CGMRC
 
Agua Fria Towne Center
 
0
 
335,000
 
0
 
Clothing Company Reserve ($200,000); Dollar Tree Reserve ($135,000)
57
 
Loan
     
SMF I
 
Rite Aid Belfair
 
0
 
0
 
0
   
58
 
Loan
     
MC FiveMile
 
Deco Arts Building
 
0
 
0
 
0
   
59
 
Loan
     
MC FiveMile
 
West County Shopping Center
 
0
 
100,000
 
0
 
Save-a-Lot Rollover Fund
60
 
Loan
 
49
 
GSMC
 
Value Place - Braker Lane
 
0
 
0
 
0
   
61
 
Loan
     
CGMRC
 
Deer Park Apartments
 
0
 
0
 
0
   
62
 
Loan
     
SMF I
 
185 Oakland Avenue
 
0
 
0
 
0
   
63
 
Loan
     
MC FiveMile
 
Shops at Stapleton
 
0
 
0
 
0
   
64
 
Loan
     
CGMRC
 
West Bloomfield Shoppes
 
0
 
0
 
0
   
65
 
Loan
     
JLC
 
Garrett Crossing Shopping Center
 
0
 
0
 
0
   
66
 
Loan
     
MC FiveMile
 
Courtyard Apartments
 
0
 
99,788
 
0
 
Certificate of Occupancy Repairs Reserve
67
 
Loan
     
JLC
 
Trailridge Shopping Center
 
0
 
0
 
0
   
68
 
Loan
     
CGMRC
 
227 East 56th Street
 
0
 
0
 
0
   
69
 
Loan
     
JLC
 
Pacific North Magnolia
 
0
 
0
 
0
   
70
 
Loan
     
SMF I
 
Renaissance on Memorial
 
0
 
0
 
0
   
71
 
Loan
     
CGMRC
 
Highlands Office Park
 
0
 
0
 
0
   
72
 
Loan
     
MC FiveMile
 
Cartersville Multifamily Portfolio
 
0
 
0
 
0
   
73
 
Loan
 
50
 
CGMRC
 
Falcon Self Storage
 
0
 
175,000
 
0
 
Holdback Reserve
74
 
Loan
 
51
 
CGMRC
 
Hilldale Plaza
 
0
 
0
 
0
   
75
 
Loan
     
JLC
 
Holiday Inn - Jacksonville
 
0
 
150,000
 
0
 
Seasonality Reserve
76
 
Loan
     
CGMRC
 
West Chase Apartments
 
0
 
0
 
0
   
77
 
Loan
     
CGMRC
 
Northridge Park Townhomes
 
0
 
0
 
0
   
78
 
Loan
 
52
 
CGMRC
 
The Dean Building
 
0
 
0
 
0
   
79
 
Loan
     
CGMRC
 
Quality Peach Properties
 
0
 
0
 
0
   
80
 
Loan
     
CGMRC
 
CVS Gun Barrel City
 
0
 
0
 
0
   
81
 
Loan
 
53
 
JLC
 
Pacific Gillespie III
 
0
 
0
 
10,000
 
Perry Consulting Reserve
82
 
Loan
     
CGMRC
 
Galleria Self Storage
 
0
 
0
 
0
   
83
 
Loan
     
JLC
 
Olympia Park
 
0
 
28,000
 
0
 
Outstanding TI/LC Reserve
84
 
Loan
     
CGMRC
 
Lakeview Gardens
 
0
 
0
 
0
   
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
     
                         
                         
Control
 
Loan /
     
Mortgage
           
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Borrower Name
 
Carve-out Guarantor
1
 
Loan
 
8, 9
 
GSMC
 
11 West 42nd Street
 
11 West 42 Realty Investors, L.L.C.
 
None
2
 
Loan
 
10, 11
 
GSMC
 
ELS Portfolio
 
MHC Alamo Palms, L.L.C., MHC Victoria Palms, L.L.C., MHC Pinehirst, L.L.C., MHC Breezy Hill,
L.L.C., MHC Westpark, L.L.C., MHC Barrington Hills, L.L.C., MHC Vacation Village, L.L.C., NHC-FL8
L.P., NHC-FL11 L.P., NHC-FL17 L.P. and NHC-FL15 L.P.
 
MHC Operating Limited Partnership
2.01
 
Property
         
Breezy Hill
       
2.02
 
Property
         
Pioneer Village
       
2.03
 
Property
         
Silver Dollar
       
2.04
 
Property
         
Pinehirst
       
2.05
 
Property
         
Victoria Palms
       
2.06
 
Property
         
Westpark
       
2.07
 
Property
         
Gulf Air
       
2.08
 
Property
         
Alamo Palms
       
2.09
 
Property
         
Vacation Village
       
2.10
 
Property
         
Barrington Hills
       
2.11
 
Property
         
Pasco
       
3
 
Loan
 
12, 13, 14
 
GSMC
 
W Chicago - City Center
 
CHSP Chicago LLC
 
Chesapeake Lodging, L.P.
4
 
Loan
     
MC FiveMile
 
Cranberry Woods Office Park
 
McKnight Cranberry III, LP
 
William C. Rudolph and James A. Rudolph
4.01
 
Property
         
Cranberry Woods (Bldg 800)
       
4.02
 
Property
         
Cranberry Woods (Bldg 500)
       
4.03
 
Property
         
Cranberry Woods (Bldg 700)
       
5
 
Loan
 
15, 16
 
JLC
 
Mendoza Multifamily Portfolio
 
Ignacio Pines Apartments, LLC, 619 Townhomes, LLC, 128 Santa Alicia, LLC, 434 Central Avenue,
LLC, 1200 D Street Apartments, LLC, 935 Santa Clara Avenue, LLC, Pioneer 2000 Apartments, LLC,
Crestview Pines Apartments, LLC and The Beach House Apartments, LLC
 
Genaro Mendoza and Kadami Enterprises, LP
5.01
 
Property
         
Pioneer 2000
       
5.02
 
Property
         
Crestview Pines
       
5.03
 
Property
         
Ignacio Pines
       
5.04
 
Property
         
Surfside
       
5.05
 
Property
         
Woodcreek
       
5.06
 
Property
         
The Palms
       
5.07
 
Property
         
Caledonia Beach House
       
5.08
 
Property
         
Hillview
       
5.09
 
Property
         
935 Santa Clara
       
6
 
Loan
 
13, 17, 18
 
GSMC
 
Mall St. Matthews
 
MSM Property L.L.C.
 
GGP Limited Partnership
7
 
Loan
 
19
 
JLC
 
Hampton Inn LaGuardia
 
LaGuardia Express, LLC
 
Field Family Trust
8
 
Loan
     
GSMC
 
Southpark Center I & II
 
 TDC Southpark, LLC
 
Anthony H. Dilweg
8.01
 
Property
         
Southpark Center I
       
8.02
 
Property
         
Southpark Center II
       
9
 
Loan
     
JLC
 
Willow Knolls Court
 
Willow Knolls Peoria IL LLC
 
Schottenstein Realty LLC
10
 
Loan
     
GSMC
 
Crystal Springs Apartments
 
Crystal Springs Apartments LLC
 
Peter Hollingshead and Thomas A. Cologna
11
 
Loan
 
20, 21, 22, 23, 24
 
JLC
 
Bay Area Multi Portfolio
 
1550 Steiner DE, LLC, Lem-Ray Properties I DE, LLC, Larkin DE, LLC and Jefferson-15th Investments, LLC
 
Ralph Dayan, Billie Salevouris and David Raynal
11.01
 
Property
 
20
     
Larkin Street
       
11.02
 
Property
         
Geary Street
       
11.03
 
Property
 
20
     
9th Street
       
11.04
 
Property
         
Jefferson Street
       
11.05
 
Property
         
Steiner Street
       
11.06
 
Property
         
15th Street
       
12
 
Loan
 
13, 25, 26
 
GSMC
 
Hampton Inn - Austin at University/Capitol
 
Austin VHR SPE, LLC
 
Michael V. Harrell
13
 
Loan
 
27
 
JLC
 
5500 South Freeway
 
Southwest Crossing, LLC
 
Stuart Lichter
14
 
Loan
     
JLC
 
Cobblestone Court
 
Cobblestone Victor NY LLC
 
Schottenstein Realty LLC
15
 
Loan
 
13, 28
 
GSMC
 
Williams Hotel Portfolio
 
WHV HIX LLC, WHV CS LLC and WHV HI LLC
 
James Michael Williams and Williams Investment Company
15.01
 
Property
 
13
     
Holiday Inn - Valdosta Convention Center
       
15.02
 
Property
 
13
     
Holiday Inn Express & Suites
       
15.03
 
Property
         
Comfort Suites - Valdosta
       
16
 
Loan
 
29
 
JLC
 
Airport Trade Center
 
Airport Trade Center LLC
 
T. Gregory Kemp
17
 
Loan
     
GSMC
 
Brier Creek Corporate Center 5
 
 BC Office 5, LLC
 
Riprand Count Arco
18
 
Loan
     
MC FiveMile
 
7100 Almeda Apartments
 
Sri Janma Bhumi Interests, LLC
 
Chowdary Yalamanchili
19
 
Loan
 
13, 30
 
SMF I
 
Regal Towers
 
Regal Towers Property, LLC
 
Michael Colman and Tyler Ross
20
 
Loan
 
31
 
SMF I
 
Indiana Mall
 
Indiana Mall Company Limited Partnership
 
Samuel Zamias and Stephen Zamias
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
       
                         
                         
Control
 
Loan /
     
Mortgage
           
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Borrower Name
 
Carve-out Guarantor
21
 
Loan
 
13
 
CGMRC
 
Value Place GA & SC Portfolio
 
Greenville Valued Partners, LLC, Greenville Valued Partners III, LLC, Columbia Valued Partners, LLC, Columbia Valued Partners III, LLC, Macon Valued Partners, LLC, Macon Valued Partners II, LLC
 
Hotel Holdings, LLC, J.M. Cox, Jr. and Robert L. Fleckenstein
21.01
 
Property
 
13
     
Lexington
       
21.02
 
Property
 
13
     
Greenville
       
21.03
 
Property
 
13
     
Simpsonville
       
21.04
 
Property
 
13
     
Elgin
       
21.05
 
Property
 
13
     
Macon North
       
21.06
 
Property
 
13
     
Macon West
       
22
 
Loan
     
JLC
 
TJ Maxx Centre
 
TJ Center-I LLC
 
Schottenstein Realty LLC
23
 
Loan
 
32
 
GSMC
 
Holly Park Apartments
 
Mikey-Ryan, L.L.C.
 
Michael Priore and Daniel Siegel
24
 
Loan
     
JLC
 
Fountain Park
 
Fountain Park Retail Centre, L.L.C, Fountain Park Retail Centre II, L.L.C. and Fountain Park Office Building, L.L.C.
 
Eun Hee L. Bates
25
 
Loan
 
33
 
GSMC
 
Commerce Way Marketplace
 
IT 112 Commerce Way LLC
 
Leo Bernstein, Jon Goldberg, William Prendergast and Cohas Brook Shopping Center, LLC
26
 
Loan
     
GSMC
 
Wade English Retail Portfolio
 
Castleton Anchor Redevelopment LLC, Wade Real Estate, LLC, Raceway Plaza Nine LLC and WRE Marion, LLC
 
Paul G. Wade
26.01
 
Property
         
Castleton Square Pavilion
       
26.02
 
Property
         
Raceway Plaza
       
26.03
 
Property
         
Marion Retail Shoppes
       
26.04
 
Property
         
Marwood Crossing
       
27
 
Loan
     
JLC
 
Aqua Waikiki Pearl
 
DB Hawaii Pearl, LLC
 
DeBartolo Opportunity Fund II, LP
28
 
Loan
     
CGMRC
 
Park at 3900
 
RREF II CGM Acquisitions, LLC
 
Rialto Real Estate Fund II, LP
29
 
Loan
     
JLC
 
Casa Grande and Estrella Marketplace
 
FD Casa Grande Marketplace, LLC and Frontera Development Estrella Parkway, LLC
 
Jay R. Schneider, Alexandra P. Schneider, Mark A. Holinger and Tamara Holinger
29.01
 
Property
         
Estrella Marketplace
       
29.02
 
Property
         
Casa Grande Marketplace
       
30
 
Loan
 
13, 34
 
SMF I
 
Paseo Marketplace
 
KA 111 River, LLC, Rivermac Capital, LLC, Man on 1000 Oaks, LLC and Westlake in the Spotlight, LLC
 
Kourosh Aframian and Soraya Soleymanzadeh
31
 
Loan
 
35
 
SMF I
 
Holmwood GSA Portfolio
 
GOV Lorain, LLC, GOV Jonesboro, LLC and GOV PSL, LLC
 
Edwin M. Stanton, Philip Kurlander, Robert R. Kaplan and Robert R. Kaplan, Jr.
31.01
 
Property
         
Holmwood GSA - Jonesboro
       
31.02
 
Property
         
Holmwood GSA - Port St. Lucie
       
31.03
 
Property
         
Holmwood GSA - Lorain
       
32
 
Loan
     
GSMC
 
Concord at Allendale
 
Concord Allendale, LLC
 
Harry Bookey
33
 
Loan
     
CGMRC
 
Marketplace Shopping Center
 
Fairview Heights Improvements, LLC
 
Delphi Commercial Properties, Inc. and DLC Management Corporation
34
 
Loan
 
13, 36
 
GSMC
 
Union Bower Business Park
 
Quadrant Union Bower LP
 
Byron C. Cook and Michael D’arcy Young
35
 
Loan
 
37
 
GSMC
 
Insu-Tech Warehouse
 
TPI Laredo Investors, LLC
 
Anthony J. Tarantino
36
 
Loan
     
CGMRC
 
Hillcroft Shopping Plaza
 
HTSP, Ltd.
 
Harry Shani, Paul Seernani, Sam Nainani
37
 
Loan
 
38, 39
 
SMF I
 
Holiday Inn Louisiana Portfolio
 
St. Tammany Lodging, L.L.C. and St. Landry Lodging, L.L.C.
 
Amrutbhai Jerambhai Patel
37.01
 
Property
         
Holiday Inn Slidell
       
37.02
 
Property
         
Holiday Inn Opelousas
       
38
 
Loan
 
40, 41
 
SMF I
 
Hickory Corners Shopping Center
 
HD Hickory, LLC
 
Anthony H. Dilweg
39
 
Loan
 
13
 
SMF I
 
Centerpointe Business Plaza
 
NBS - Centerpointe OPCO, LLC
 
Morrison Street Fund II, L.P.
40
 
Loan
     
CGMRC
 
2900 West - Thrun Building
 
501, LLC
 
Patrick J. Berardo, Donald J. Bonato, Joe D. Mosier, Kevin S. Harty,
Michael B. Farrell, Gordon W. Van Wieren, Martha J. Marcero, Lisa L.
Swem, Jeffrey J. Soles, Roy H. Henley, Robert G. Huber, Michael D.
Gresens, Christopher J. Iamarino and Raymond M. Davis
41
 
Loan
     
MC FiveMile
 
Hampton Inn Pennsville
 
Pennsville Hotel Corporation
 
William Thomas Juliano and Thomas Edward Juliano
42
 
Loan
     
MC FiveMile
 
Denesha - Williams MHC Portfolio
 
Cokato MHC, LLC, Dilworth MHC, LLC, Freeburg MHC, LLC, Glyndon MHC, LLC, Joplin MHC, LLC,
Loami MHC, LLC and Morristown MHC, LLC
 
Leah D. Denesha, Quent Williams and Cleve Williams
42.01
 
Property
         
Deerfield MHP (Freeburg, IL)
       
42.02
 
Property
         
Park Plaza MHP (Joplin, MO)
       
42.03
 
Property
         
Whispering Pines MHP (Loami, IL)
       
42.04
 
Property
         
Glyndon MHP and Prairie View Estates MHP (Glyndon, MN)
       
42.05
 
Property
         
Riverside MHP (Morristown, MN)
       
42.06
 
Property
         
Cottonwood Acres MHP (Dilworth, MN)
       
42.07
 
Property
         
Pleasant Terrace MHP (Cokato, MN)
       
43
 
Loan
     
JLC
 
The Gallery Apartments
 
Two West Fulton II, LLC
 
Samuel M. Cummings and Craig S. Datema
44
 
Loan
     
MC FiveMile
 
Lakeside Forest Apartments
 
Westside Houston Properties, LLC
 
Kersi F. Engineer and Jaikishin Bhagia
45
 
Loan
 
42, 43
 
SMF I
 
Casa Grande Shopping Center
 
HH-Casa Grande, LLC
 
Christopher Hinkson
46
 
Loan
 
44
 
CGMRC
 
Woodlake Commerce Park
 
W.C.P. of Palm Bay, LLC
 
Fred Sutton
47
 
Loan
     
CGMRC
 
Coral Club Apartments
 
Coral Club Apartments Corporation
 
Shyam Hingorani
48
 
Loan
     
CGMRC
 
Sycamore Plaza
 
WFC Sycamore NM I LLC and WFC Sycamore NM II LLC
 
Howard S. Banchik, Howard S. Banchik, as Trustee of Howard and Jacqueline Banchik Family Trust U/T/A Dated 12/31/1971, Steven J. Fogel, Steven J. Fogel, as Trustee of Steven J. Fogel 2006 Trust U/T/A Dated 11/17/2006 and Randy Banchick
49
 
Loan
     
SMF I
 
Hampton Inn Greenville
 
Greenville Lodging, Ltd.
 
Hitesh Jariwala, Kamlesh Patel and Vimal Patel
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
     
                         
                         
Control
 
Loan /
     
Mortgage
           
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Borrower Name
 
Carve-out Guarantor
50
 
Loan
 
45, 46
 
JLC
 
Langtree Ventures Portfolio
 
Langtree Ventures Mob LLC
 
Howard Kosofsky
50.01
 
Property
         
1928 Randolph Road - Langtree Portfolio
       
50.02
 
Property
         
1960 Randolph Road - Langtree Portfolio
       
50.03
 
Property
         
2115 E. 7th Street - Langtree Portfolio
       
51
 
Loan
     
JLC
 
Houston Leisure
 
Houston Leisure RV, L.P. and Houston Texas RV, L.P.
 
Barry L. Haase
52
 
Loan
 
47
 
JLC
 
Southgate MHP
 
MP Southgate MHP LLC
 
Frederick W. Solberg and Christopher Dunn
53
 
Loan
     
MC FiveMile
 
Sierra Condos
 
MWGW Development, LLC
 
James Woods, Seth McKinney and Justin Whitworth
54
 
Loan
 
48
 
SMF I
 
Hillwood Apartments
 
CG Hillwood, LLC and CG Hillwood II, LLC
 
Joaquin De Monet
55
 
Loan
 
13
 
SMF I
 
Global Storage - Coors
 
Global Storage Coors, LLC
 
Sujay Thakur
56
 
Loan
     
CGMRC
 
Agua Fria Towne Center
 
Oak Tree Three Investment LLC
 
Maxine Dunitz and Maxine Dunitz, as trustee of the Maxine Dunitz
Survivor’s Trust and Dunitz Non-Exempt Marital Trust
57
 
Loan
     
SMF I
 
Rite Aid Belfair
 
Be Fair, LLC
 
James B. Rose and Michael J. Schreck, Sr.
58
 
Loan
     
MC FiveMile
 
Deco Arts Building
 
Deco Arts Building, LLC
 
Ibrahim Shihadeh
59
 
Loan
     
MC FiveMile
 
West County Shopping Center
 
Kaufman West County Center, LLC
 
Irving Kaufman and Mona Kaufman
60
 
Loan
 
49
 
GSMC
 
Value Place - Braker Lane
 
WCP Austin Partners, LLC
 
Charles B. Wills
61
 
Loan
     
CGMRC
 
Deer Park Apartments
 
D.P.L., L.L.C.
 
Larry S. Hancock
62
 
Loan
     
SMF I
 
185 Oakland Avenue
 
Hollywood Sheridan Associates LLC
 
Alan J. Hayman
63
 
Loan
     
MC FiveMile
 
Shops at Stapleton
 
3535 Quebec, LLC
 
James R. Jackman, Donald J. Marcotte and Brian W. Bair
64
 
Loan
     
CGMRC
 
West Bloomfield Shoppes
 
West Bloomfield Shoppes I, LLC
 
John Liadis, Matthew D. Berke and Steve Shamoun
65
 
Loan
     
JLC
 
Garrett Crossing Shopping Center
 
Camden Mebane Associates, LLC
 
Philip C. Turner
66
 
Loan
     
MC FiveMile
 
Courtyard Apartments
 
APTPCY, Ltd.
 
Gary W. Gates, Jr.
67
 
Loan
     
JLC
 
Trailridge Shopping Center
 
Trailridge Shopping Center, LLC
 
Ralph W. Varnum and Kirby V. Deeter
68
 
Loan
     
CGMRC
 
227 East 56th Street
 
227 East 56th Company LLC
 
Robert N. DeBenedictis
69
 
Loan
     
JLC
 
Pacific North Magnolia
 
Pacific North Magnolia, L.P.
 
Richard Dentt
70
 
Loan
     
SMF I
 
Renaissance on Memorial
 
The Renaissance on Memorial, L.L.C.
 
Thomas H. Viuf, Mark A. Thomas and John M. Hickey
71
 
Loan
     
CGMRC
 
Highlands Office Park
 
The Highlands Office Park II, LLC
 
Chris D’Agostino and Bryan D’Agostino
72
 
Loan
     
MC FiveMile
 
Cartersville Multifamily Portfolio
 
AI Cartersville Investments 1, LLC
 
Calvin H. Evans
73
 
Loan
 
50
 
CGMRC
 
Falcon Self Storage
 
Falcon Storage Partners, LLLP
 
Richard A. Graham, Jr.
74
 
Loan
 
51
 
CGMRC
 
Hilldale Plaza
 
RRG Hilldale Plaza, LLC
 
Richard Karger and Robert Karger
75
 
Loan
     
JLC
 
Holiday Inn - Jacksonville
 
PHG at Jacksonville, LLC
 
Prime Hospitality Group, LLC
76
 
Loan
     
CGMRC
 
West Chase Apartments
 
The AVS Family Limited Liability Limited Partnership
 
Satya P. Verma
77
 
Loan
     
CGMRC
 
Northridge Park Townhomes
 
THNP I, LLC
 
Matthew C. Weiner and Sergey E. Kuznetsov
78
 
Loan
 
52
 
CGMRC
 
The Dean Building
 
The Old Morgan, Limited
 
Steven M. Israel
79
 
Loan
     
CGMRC
 
Quality Peach Properties
 
Quality Peach Properties, LLC
 
Mark Alson, Mohammad Azmoun and Daniel Stobbe
80
 
Loan
     
CGMRC
 
CVS Gun Barrel City
 
Philox, LLC
 
Dena Platis
81
 
Loan
 
53
 
JLC
 
Pacific Gillespie III
 
Pacific Gillespie Partners III, L.P.
 
Richard Dentt
82
 
Loan
     
CGMRC
 
Galleria Self Storage
 
GSNV 1011 Stufflebeam Ave., LLC
 
Lifestorage, LP
83
 
Loan
     
JLC
 
Olympia Park
 
Olympia Park Retail Building Development, LLC
 
Eun Hee L. Bates
84
 
Loan
     
CGMRC
 
Lakeview Gardens
 
Lakeview Gardens, LLC
 
Norman J. Arnold

 
 

 
 
GSMS 2013-GCJ14 Annex A
               
                                         
                                         
Control
 
Loan /
     
Mortgage
     
Loan
 
Loan Amount
 
Principal’s New Cash
 
Subordinate
       
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Purpose
 
(sources)
 
Contribution (7)
 
Debt
 
Other Sources
 
Total Sources
1
 
Loan
 
8, 9
 
GSMC
 
11 West 42nd Street
 
Refinance
 
300,000,000
 
0
 
0
 
0
 
300,000,000
2
 
Loan
 
10, 11
 
GSMC
 
ELS Portfolio
 
Recapitalization & Refinance
 
110,000,000
 
0
 
0
 
0
 
110,000,000
2.01
 
Property
         
Breezy Hill
                       
2.02
 
Property
         
Pioneer Village
                       
2.03
 
Property
         
Silver Dollar
                       
2.04
 
Property
         
Pinehirst
                       
2.05
 
Property
         
Victoria Palms
                       
2.06
 
Property
         
Westpark
                       
2.07
 
Property
         
Gulf Air
                       
2.08
 
Property
         
Alamo Palms
                       
2.09
 
Property
         
Vacation Village
                       
2.10
 
Property
         
Barrington Hills
                       
2.11
 
Property
         
Pasco
                       
3
 
Loan
 
12, 13, 14
 
GSMC
 
W Chicago - City Center
 
Refinance
 
93,000,000
 
0
 
0
 
0
 
93,000,000
4
 
Loan
     
MC FiveMile
 
Cranberry Woods Office Park
 
Refinance
 
55,500,000
 
22,221,736
 
0
 
125,000
 
77,846,736
4.01
 
Property
         
Cranberry Woods (Bldg 800)
                       
4.02
 
Property
         
Cranberry Woods (Bldg 500)
                       
4.03
 
Property
         
Cranberry Woods (Bldg 700)
                       
5
 
Loan
 
15, 16
 
JLC
 
Mendoza Multifamily Portfolio
 
Refinance
 
50,000,000
 
628,319
 
10,350,000
 
0
 
60,978,319
5.01
 
Property
         
Pioneer 2000
                       
5.02
 
Property
         
Crestview Pines
                       
5.03
 
Property
         
Ignacio Pines
                       
5.04
 
Property
         
Surfside
                       
5.05
 
Property
         
Woodcreek
                       
5.06
 
Property
         
The Palms
                       
5.07
 
Property
         
Caledonia Beach House
                       
5.08
 
Property
         
Hillview
                       
5.09
 
Property
         
935 Santa Clara
                       
6
 
Loan
 
13, 17, 18
 
GSMC
 
Mall St. Matthews
 
Refinance
 
187,500,000
 
0
 
0
 
0
 
187,500,000
7
 
Loan
 
19
 
JLC
 
Hampton Inn LaGuardia
 
Refinance
 
36,500,000
 
132,500
 
8,500,000
 
0
 
45,132,500
8
 
Loan
     
GSMC
 
Southpark Center I & II
 
Acquisition
 
25,533,000
 
9,212,633
 
0
 
0
 
34,745,633
8.01
 
Property
         
Southpark Center I
                       
8.02
 
Property
         
Southpark Center II
                       
9
 
Loan
     
JLC
 
Willow Knolls Court
 
Recapitalization
 
25,100,000
 
0
 
0
 
0
 
25,100,000
10
 
Loan
     
GSMC
 
Crystal Springs Apartments
 
Refinance
 
23,750,000
 
495,462
 
2,000,000
 
0
 
26,245,462
11
 
Loan
 
20, 21, 22, 23, 24
 
JLC
 
Bay Area Multi Portfolio
 
Refinance
 
23,000,000
 
489,906
 
0
 
0
 
23,489,906
11.01
 
Property
 
20
     
Larkin Street
                       
11.02
 
Property
         
Geary Street
                       
11.03
 
Property
 
20
     
9th Street
                       
11.04
 
Property
         
Jefferson Street
                       
11.05
 
Property
         
Steiner Street
                       
11.06
 
Property
         
15th Street
                       
12
 
Loan
 
13, 25, 26
 
GSMC
 
Hampton Inn - Austin at University/Capitol
 
Refinance
 
22,500,000
 
0
 
0
 
0
 
22,500,000
13
 
Loan
 
27
 
JLC
 
5500 South Freeway
 
Refinance
 
22,000,000
 
0
 
0
 
0
 
22,000,000
14
 
Loan
     
JLC
 
Cobblestone Court
 
Recapitalization
 
21,900,000
 
0
 
0
 
0
 
21,900,000
15
 
Loan
 
13, 28
 
GSMC
 
Williams Hotel Portfolio
 
Refinance
 
21,600,000
 
0
 
0
 
0
 
21,600,000
15.01
 
Property
 
13
     
Holiday Inn - Valdosta Convention Center
                       
15.02
 
Property
 
13
     
Holiday Inn Express & Suites
                       
15.03
 
Property
         
Comfort Suites - Valdosta
                       
16
 
Loan
 
29
 
JLC
 
Airport Trade Center
 
Refinance
 
18,500,000
 
0
 
0
 
0
 
18,500,000
17
 
Loan
     
GSMC
 
Brier Creek Corporate Center 5
 
Refinance
 
18,500,000
 
0
 
0
 
0
 
18,500,000
18
 
Loan
     
MC FiveMile
 
7100 Almeda Apartments
 
Refinance
 
17,600,000
 
0
 
0
 
45,000
 
17,645,000
19
 
Loan
 
13, 30
 
SMF I
 
Regal Towers
 
Refinance
 
17,000,000
 
0
 
0
 
0
 
17,000,000
20
 
Loan
 
31
 
SMF I
 
Indiana Mall
 
Refinance
 
17,000,000
 
420,220
 
0
 
0
 
17,420,220
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
                     
                                         
                                         
Control
 
Loan /
     
Mortgage
     
Loan
 
Loan Amount
 
Principal’s New Cash
 
Subordinate
       
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Purpose
 
(sources)
 
Contribution (7)
 
Debt
 
Other Sources
 
Total Sources
21
 
Loan
 
13
 
CGMRC
 
Value Place GA & SC Portfolio
 
Refinance
 
16,150,000
 
596,564
 
0
 
162,500
 
16,909,064
21.01
 
Property
 
13
     
Lexington
                       
21.02
 
Property
 
13
     
Greenville
                       
21.03
 
Property
 
13
     
Simpsonville
                       
21.04
 
Property
 
13
     
Elgin
                       
21.05
 
Property
 
13
     
Macon North
                       
21.06
 
Property
 
13
     
Macon West
                       
22
 
Loan
     
JLC
 
TJ Maxx Centre
 
Recapitalization
 
15,400,000
 
0
 
0
 
0
 
15,400,000
23
 
Loan
 
32
 
GSMC
 
Holly Park Apartments
 
Refinance
 
14,835,000
 
0
 
0
 
0
 
14,835,000
24
 
Loan
     
JLC
 
Fountain Park
 
Refinance
 
14,750,000
 
0
 
0
 
0
 
14,750,000
25
 
Loan
 
33
 
GSMC
 
Commerce Way Marketplace
 
Acquisition
 
13,500,000
 
4,394,458
 
0
 
0
 
17,894,458
26
 
Loan
     
GSMC
 
Wade English Retail Portfolio
 
Refinance
 
12,817,500
 
289,310
 
0
 
0
 
13,106,810
26.01
 
Property
         
Castleton Square Pavilion
                       
26.02
 
Property
         
Raceway Plaza
                       
26.03
 
Property
         
Marion Retail Shoppes
                       
26.04
 
Property
         
Marwood Crossing
                       
27
 
Loan
     
JLC
 
Aqua Waikiki Pearl
 
Acquisition
 
12,500,000
 
6,180,261
 
0
 
0
 
18,680,261
28
 
Loan
     
CGMRC
 
Park at 3900
 
Acquisition
 
12,100,000
 
9,252,515
 
0
 
60,000
 
21,412,515
29
 
Loan
     
JLC
 
Casa Grande and Estrella Marketplace
 
Refinance
 
11,500,000
 
139,256
 
2,560,000
 
0
 
14,199,256
29.01
 
Property
         
Estrella Marketplace
                       
29.02
 
Property
         
Casa Grande Marketplace
                       
30
 
Loan
 
13, 34
 
SMF I
 
Paseo Marketplace
 
Acquisition
 
11,000,000
 
5,096,048
 
0
 
0
 
16,096,048
31
 
Loan
 
35
 
SMF I
 
Holmwood GSA Portfolio
 
Refinance
 
10,700,000
 
802,751
 
1,500,000
 
0
 
13,002,751
31.01
 
Property
         
Holmwood GSA - Jonesboro
                       
31.02
 
Property
         
Holmwood GSA - Port St. Lucie
                       
31.03
 
Property
         
Holmwood GSA - Lorain
                       
32
 
Loan
     
GSMC
 
Concord at Allendale
 
Acquisition
 
10,500,000
 
3,908,313
 
0
 
0
 
14,408,313
33
 
Loan
     
CGMRC
 
Marketplace Shopping Center
 
Refinance
 
10,450,000
 
78,049
 
0
 
75,000
 
10,603,049
34
 
Loan
 
13, 36
 
GSMC
 
Union Bower Business Park
 
Acquisition
 
9,825,000
 
4,239,400
 
0
 
0
 
14,064,400
35
 
Loan
 
37
 
GSMC
 
Insu-Tech Warehouse
 
Acquisition
 
9,675,000
 
3,631,397
 
0
 
0
 
13,306,397
36
 
Loan
     
CGMRC
 
Hillcroft Shopping Plaza
 
Refinance
 
9,500,000
 
0
 
0
 
50,000
 
9,550,000
37
 
Loan
 
38, 39
 
SMF I
 
Holiday Inn Louisiana Portfolio
 
Refinance
 
9,000,000
 
0
 
0
 
0
 
9,000,000
37.01
 
Property
         
Holiday Inn Slidell
                       
37.02
 
Property
         
Holiday Inn Opelousas
                       
38
 
Loan
 
40, 41
 
SMF I
 
Hickory Corners Shopping Center
 
Refinance
 
8,700,000
 
0
 
0
 
0
 
8,700,000
39
 
Loan
 
13
 
SMF I
 
Centerpointe Business Plaza
 
Refinance
 
8,500,000
 
115,766
 
0
 
0
 
8,615,766
40
 
Loan
     
CGMRC
 
2900 West - Thrun Building
 
Refinance
 
8,300,000
 
388,290
 
0
 
50,000
 
8,738,290
41
 
Loan
     
MC FiveMile
 
Hampton Inn Pennsville
 
Refinance
 
7,500,000
 
0
 
0
 
40,000
 
7,540,000
42
 
Loan
     
MC FiveMile
 
Denesha - Williams MHC Portfolio
 
Acquisition
 
7,400,000
 
0
 
0
 
175,000
 
7,575,000
42.01
 
Property
         
Deerfield MHP (Freeburg, IL)
                       
42.02
 
Property
         
Park Plaza MHP (Joplin, MO)
                       
42.03
 
Property
         
Whispering Pines MHP (Loami, IL)
                       
42.04
 
Property
         
Glyndon MHP and Prairie View Estates MHP (Glyndon, MN)
                       
42.05
 
Property
         
Riverside MHP (Morristown, MN)
                       
42.06
 
Property
         
Cottonwood Acres MHP (Dilworth, MN)
                       
42.07
 
Property
         
Pleasant Terrace MHP (Cokato, MN)
                       
43
 
Loan
     
JLC
 
The Gallery Apartments
 
Refinance
 
7,400,000
 
306,148
 
0
 
0
 
7,706,148
44
 
Loan
     
MC FiveMile
 
Lakeside Forest Apartments
 
Refinance
 
7,030,000
 
0
 
0
 
35,000
 
7,065,000
45
 
Loan
 
42, 43
 
SMF I
 
Casa Grande Shopping Center
 
Refinance
 
7,000,000
 
0
 
0
 
0
 
7,000,000
46
 
Loan
 
44
 
CGMRC
 
Woodlake Commerce Park
 
Refinance
 
6,800,000
 
0
 
0
 
50,000
 
6,850,000
47
 
Loan
     
CGMRC
 
Coral Club Apartments
 
Refinance
 
6,700,000
 
0
 
0
 
37,500
 
6,737,500
48
 
Loan
     
CGMRC
 
Sycamore Plaza
 
Acquisition
 
6,680,000
 
3,561,194
 
0
 
118,860
 
10,360,054
49
 
Loan
     
SMF I
 
Hampton Inn Greenville
 
Refinance
 
6,370,000
 
0
 
0
 
0
 
6,370,000
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
                   
                                         
                                         
Control
 
Loan /
     
Mortgage
     
Loan
 
Loan Amount
 
Principal’s New Cash
 
Subordinate
       
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Purpose
 
(sources)
 
Contribution (7)
 
Debt
 
Other Sources
 
Total Sources
50
 
Loan
 
45, 46
 
JLC
 
Langtree Ventures Portfolio
 
Recapitalization
 
6,250,000
 
50,000
 
2,075,000
 
0
 
8,375,000
50.01
 
Property
         
1928 Randolph Road - Langtree Portfolio
                       
50.02
 
Property
         
1960 Randolph Road - Langtree Portfolio
                       
50.03
 
Property
         
2115 E. 7th Street - Langtree Portfolio
                       
51
 
Loan
     
JLC
 
Houston Leisure
 
Refinance
 
6,100,000
 
0
 
0
 
0
 
6,100,000
52
 
Loan
 
47
 
JLC
 
Southgate MHP
 
Refinance
 
5,900,000
 
0
 
0
 
0
 
5,900,000
53
 
Loan
     
MC FiveMile
 
Sierra Condos
 
Refinance
 
5,750,000
 
0
 
0
 
40,000
 
5,790,000
54
 
Loan
 
48
 
SMF I
 
Hillwood Apartments
 
Acquisition
 
5,500,000
 
1,942,293
 
0
 
0
 
7,442,293
55
 
Loan
 
13
 
SMF I
 
Global Storage - Coors
 
Refinance
 
5,370,000
 
0
 
0
 
0
 
5,370,000
56
 
Loan
     
CGMRC
 
Agua Fria Towne Center
 
Refinance
 
5,300,000
 
771,474
 
0
 
50,000
 
6,121,474
57
 
Loan
     
SMF I
 
Rite Aid Belfair
 
Refinance
 
5,250,000
 
782,875
 
0
 
0
 
6,032,875
58
 
Loan
     
MC FiveMile
 
Deco Arts Building
 
Refinance
 
5,175,000
 
0
 
0
 
20,000
 
5,195,000
59
 
Loan
     
MC FiveMile
 
West County Shopping Center
 
Refinance
 
5,000,000
 
0
 
0
 
35,000
 
5,035,000
60
 
Loan
 
49
 
GSMC
 
Value Place - Braker Lane
 
Refinance
 
4,770,000
 
0
 
0
 
0
 
4,770,000
61
 
Loan
     
CGMRC
 
Deer Park Apartments
 
Refinance
 
4,600,000
 
0
 
0
 
42,500
 
4,642,500
62
 
Loan
     
SMF I
 
185 Oakland Avenue
 
Refinance
 
4,500,000
 
0
 
0
 
0
 
4,500,000
63
 
Loan
     
MC FiveMile
 
Shops at Stapleton
 
Refinance
 
4,450,000
 
0
 
0
 
30,000
 
4,480,000
64
 
Loan
     
CGMRC
 
West Bloomfield Shoppes
 
Refinance
 
4,270,000
 
144,401
 
0
 
47,500
 
4,461,901
65
 
Loan
     
JLC
 
Garrett Crossing Shopping Center
 
Refinance
 
4,250,000
 
57,500
 
0
 
0
 
4,307,500
66
 
Loan
     
MC FiveMile
 
Courtyard Apartments
 
Refinance
 
4,100,000
 
0
 
0
 
40,000
 
4,140,000
67
 
Loan
     
JLC
 
Trailridge Shopping Center
 
Refinance
 
4,100,000
 
22,773
 
0
 
0
 
4,122,773
68
 
Loan
     
CGMRC
 
227 East 56th Street
 
Refinance
 
4,000,000
 
0
 
0
 
50,000
 
4,050,000
69
 
Loan
     
JLC
 
Pacific North Magnolia
 
Refinance
 
4,000,000
 
115,193
 
0
 
0
 
4,115,193
70
 
Loan
     
SMF I
 
Renaissance on Memorial
 
Refinance
 
3,800,000
 
0
 
0
 
0
 
3,800,000
71
 
Loan
     
CGMRC
 
Highlands Office Park
 
Refinance
 
3,700,000
 
0
 
0
 
37,500
 
3,737,500
72
 
Loan
     
MC FiveMile
 
Cartersville Multifamily Portfolio
 
Refinance
 
3,500,000
 
0
 
0
 
40,000
 
3,540,000
73
 
Loan
 
50
 
CGMRC
 
Falcon Self Storage
 
Acquisition
 
3,425,000
 
1,347,085
 
0
 
97,170
 
4,869,255
74
 
Loan
 
51
 
CGMRC
 
Hilldale Plaza
 
Acquisition
 
3,350,000
 
1,854,004
 
0
 
124,532
 
5,328,536
75
 
Loan
     
JLC
 
Holiday Inn - Jacksonville
 
Acquisition
 
3,200,000
 
3,315,278
 
0
 
0
 
6,515,278
76
 
Loan
     
CGMRC
 
West Chase Apartments
 
Refinance
 
3,175,000
 
0
 
0
 
35,000
 
3,210,000
77
 
Loan
     
CGMRC
 
Northridge Park Townhomes
 
Recapitalization
 
2,750,000
 
0
 
0
 
50,000
 
2,800,000
78
 
Loan
 
52
 
CGMRC
 
The Dean Building
 
Refinance
 
2,693,000
 
0
 
0
 
30,000
 
2,723,000
79
 
Loan
     
CGMRC
 
Quality Peach Properties
 
Refinance
 
2,650,000
 
0
 
0
 
35,000
 
2,685,000
80
 
Loan
     
CGMRC
 
CVS Gun Barrel City
 
Acquisition
 
2,600,000
 
1,920,552
 
0
 
35,000
 
4,555,552
81
 
Loan
 
53
 
JLC
 
Pacific Gillespie III
 
Refinance
 
2,550,000
 
110,654
 
0
 
0
 
2,660,654
82
 
Loan
     
CGMRC
 
Galleria Self Storage
 
Acquisition
 
2,200,000
 
1,197,016
 
0
 
49,450
 
3,446,466
83
 
Loan
     
JLC
 
Olympia Park
 
Refinance
 
2,150,000
 
52,943
 
0
 
0
 
2,202,943
84
 
Loan
     
CGMRC
 
Lakeview Gardens
 
Refinance
 
1,610,000
 
0
 
0
 
30,000
 
1,640,000
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
                     
                                         
                                         
Control
 
Loan /
     
Mortgage
                     
Principal Equity
   
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Loan Payoff
 
Purchase Price
 
Closing Costs
 
Reserves
 
Distribution
 
Other Uses
1
 
Loan
 
8, 9
 
GSMC
 
11 West 42nd Street
 
202,332,695
 
0
 
5,682,197
 
3,398,719
 
88,586,389
 
0
2
 
Loan
 
10, 11
 
GSMC
 
ELS Portfolio
 
18,042,719
 
0
 
1,099,602
 
193,243
 
90,664,437
 
0
2.01
 
Property
         
Breezy Hill
                       
2.02
 
Property
         
Pioneer Village
                       
2.03
 
Property
         
Silver Dollar
                       
2.04
 
Property
         
Pinehirst
                       
2.05
 
Property
         
Victoria Palms
                       
2.06
 
Property
         
Westpark
                       
2.07
 
Property
         
Gulf Air
                       
2.08
 
Property
         
Alamo Palms
                       
2.09
 
Property
         
Vacation Village
                       
2.10
 
Property
         
Barrington Hills
                       
2.11
 
Property
         
Pasco
                       
3
 
Loan
 
12, 13, 14
 
GSMC
 
W Chicago - City Center
 
65,084,151
 
0
 
1,665,082
 
0
 
26,250,766
 
0
4
 
Loan
     
MC FiveMile
 
Cranberry Woods Office Park
 
76,437,815
 
0
 
928,609
 
480,312
 
0
 
0
4.01
 
Property
         
Cranberry Woods (Bldg 800)
                       
4.02
 
Property
         
Cranberry Woods (Bldg 500)
                       
4.03
 
Property
         
Cranberry Woods (Bldg 700)
                       
5
 
Loan
 
15, 16
 
JLC
 
Mendoza Multifamily Portfolio
 
58,367,551
 
0
 
2,021,336
 
589,431
 
0
 
0
5.01
 
Property
         
Pioneer 2000
                       
5.02
 
Property
         
Crestview Pines
                       
5.03
 
Property
         
Ignacio Pines
                       
5.04
 
Property
         
Surfside
                       
5.05
 
Property
         
Woodcreek
                       
5.06
 
Property
         
The Palms
                       
5.07
 
Property
         
Caledonia Beach House
                       
5.08
 
Property
         
Hillview
                       
5.09
 
Property
         
935 Santa Clara
                       
6
 
Loan
 
13, 17, 18
 
GSMC
 
Mall St. Matthews
 
133,520,972
 
0
 
280,207
 
0
 
53,698,821
 
0
7
 
Loan
 
19
 
JLC
 
Hampton Inn LaGuardia
 
38,749,703
 
0
 
3,297,359
 
1,085,438
 
0
 
2,000,000
8
 
Loan
     
GSMC
 
Southpark Center I & II
 
0
 
33,500,000
 
318,681
 
926,951
 
0
 
0
8.01
 
Property
         
Southpark Center I
                       
8.02
 
Property
         
Southpark Center II
                       
9
 
Loan
     
JLC
 
Willow Knolls Court
 
0
 
0
 
490,150
 
0
 
24,609,850
 
0
10
 
Loan
     
GSMC
 
Crystal Springs Apartments
 
25,768,060
 
0
 
307,344
 
170,057
 
0
 
0
11
 
Loan
 
20, 21, 22, 23, 24
 
JLC
 
Bay Area Multi Portfolio
 
21,064,515
 
0
 
2,098,329
 
327,063
 
0
 
0
11.01
 
Property
 
20
     
Larkin Street
                       
11.02
 
Property
         
Geary Street
                       
11.03
 
Property
 
20
     
9th Street
                       
11.04
 
Property
         
Jefferson Street
                       
11.05
 
Property
         
Steiner Street
                       
11.06
 
Property
         
15th Street
                       
12
 
Loan
 
13, 25, 26
 
GSMC
 
Hampton Inn - Austin at University/Capitol
 
14,766,521
 
0
 
358,291
 
322,841
 
7,052,347
 
0
13
 
Loan
 
27
 
JLC
 
5500 South Freeway
 
16,386,107
 
0
 
197,999
 
3,065,030
 
2,350,865
 
0
14
 
Loan
     
JLC
 
Cobblestone Court
 
0
 
0
 
409,696
 
0
 
21,490,304
 
0
15
 
Loan
 
13, 28
 
GSMC
 
Williams Hotel Portfolio
 
20,099,509
 
0
 
445,595
 
209,440
 
845,456
 
0
15.01
 
Property
 
13
     
Holiday Inn - Valdosta Convention Center
                       
15.02
 
Property
 
13
     
Holiday Inn Express & Suites
                       
15.03
 
Property
         
Comfort Suites - Valdosta
                       
16
 
Loan
 
29
 
JLC
 
Airport Trade Center
 
15,622,410
 
0
 
652,237
 
208,768
 
2,016,585
 
0
17
 
Loan
     
GSMC
 
Brier Creek Corporate Center 5
 
18,088,799
 
0
 
202,437
 
131,087
 
77,677
 
0
18
 
Loan
     
MC FiveMile
 
7100 Almeda Apartments
 
16,076,066
 
0
 
404,994
 
1,081,704
 
82,236
 
0
19
 
Loan
 
13, 30
 
SMF I
 
Regal Towers
 
9,109,068
 
0
 
976,459
 
234,435
 
6,680,038
 
0
20
 
Loan
 
31
 
SMF I
 
Indiana Mall
 
16,631,991
 
0
 
172,846
 
615,382
 
0
 
0
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
                     
                                         
                                         
Control
 
Loan /
     
Mortgage
                     
Principal Equity
   
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Loan Payoff
 
Purchase Price
 
Closing Costs
 
Reserves
 
Distribution
 
Other Uses
21
 
Loan
 
13
 
CGMRC
 
Value Place GA & SC Portfolio
 
15,915,559
 
0
 
96,422
 
538,275
 
0
 
358,807
21.01
 
Property
 
13
     
Lexington
                       
21.02
 
Property
 
13
     
Greenville
                       
21.03
 
Property
 
13
     
Simpsonville
                       
21.04
 
Property
 
13
     
Elgin
                       
21.05
 
Property
 
13
     
Macon North
                       
21.06
 
Property
 
13
     
Macon West
                       
22
 
Loan
     
JLC
 
TJ Maxx Centre
 
0
 
0
 
175,974
 
0
 
15,224,026
 
0
23
 
Loan
 
32
 
GSMC
 
Holly Park Apartments
 
8,238,928
 
0
 
210,585
 
37,694
 
6,347,794
 
0
24
 
Loan
     
JLC
 
Fountain Park
 
12,106,331
 
0
 
392,897
 
245,918
 
2,004,853
 
0
25
 
Loan
 
33
 
GSMC
 
Commerce Way Marketplace
 
0
 
17,600,000
 
264,224
 
30,234
 
0
 
0
26
 
Loan
     
GSMC
 
Wade English Retail Portfolio
 
12,546,663
 
0
 
537,647
 
22,500
 
0
 
0
26.01
 
Property
         
Castleton Square Pavilion
                       
26.02
 
Property
         
Raceway Plaza
                       
26.03
 
Property
         
Marion Retail Shoppes
                       
26.04
 
Property
         
Marwood Crossing
                       
27
 
Loan
     
JLC
 
Aqua Waikiki Pearl
 
0
 
18,000,000
 
438,842
 
241,419
 
0
 
0
28
 
Loan
     
CGMRC
 
Park at 3900
 
0
 
20,600,000
 
166,618
 
126,388
 
5,273
 
514,236
29
 
Loan
     
JLC
 
Casa Grande and Estrella Marketplace
 
13,805,295
 
0
 
336,962
 
57,000
 
0
 
0
29.01
 
Property
         
Estrella Marketplace
                       
29.02
 
Property
         
Casa Grande Marketplace
                       
30
 
Loan
 
13, 34
 
SMF I
 
Paseo Marketplace
 
0
 
15,487,500
 
196,547
 
412,001
 
0
 
0
31
 
Loan
 
35
 
SMF I
 
Holmwood GSA Portfolio
 
12,261,325
 
0
 
511,370
 
230,056
 
0
 
0
31.01
 
Property
         
Holmwood GSA - Jonesboro
                       
31.02
 
Property
         
Holmwood GSA - Port St. Lucie
                       
31.03
 
Property
         
Holmwood GSA - Lorain
                       
32
 
Loan
     
GSMC
 
Concord at Allendale
 
0
 
13,900,000
 
307,704
 
200,609
 
0
 
0
33
 
Loan
     
CGMRC
 
Marketplace Shopping Center
 
9,067,432
 
0
 
444,898
 
1,090,719
 
0
 
0
34
 
Loan
 
13, 36
 
GSMC
 
Union Bower Business Park
 
0
 
13,100,000
 
136,530
 
827,870
 
0
 
0
35
 
Loan
 
37
 
GSMC
 
Insu-Tech Warehouse
 
0
 
12,700,000
 
224,237
 
382,160
 
0
 
0
36
 
Loan
     
CGMRC
 
Hillcroft Shopping Plaza
 
5,714,050
 
0
 
66,342
 
110,545
 
3,481,886
 
177,177
37
 
Loan
 
38, 39
 
SMF I
 
Holiday Inn Louisiana Portfolio
 
7,357,917
 
0
 
446,363
 
151,949
 
1,043,771
 
0
37.01
 
Property
         
Holiday Inn Slidell
                       
37.02
 
Property
         
Holiday Inn Opelousas
                       
38
 
Loan
 
40, 41
 
SMF I
 
Hickory Corners Shopping Center
 
7,348,893
 
0
 
203,679
 
313,070
 
208,921
 
625,437
39
 
Loan
 
13
 
SMF I
 
Centerpointe Business Plaza
 
8,265,783
 
0
 
162,886
 
187,098
 
0
 
0
40
 
Loan
     
CGMRC
 
2900 West - Thrun Building
 
8,419,622
 
0
 
38,457
 
164,995
 
0
 
115,216
41
 
Loan
     
MC FiveMile
 
Hampton Inn Pennsville
 
6,723,686
 
0
 
263,532
 
94,272
 
458,509
 
0
42
 
Loan
     
MC FiveMile
 
Denesha - Williams MHC Portfolio
 
0
 
3,983,611
 
606,422
 
182,435
 
2,802,532
 
0
42.01
 
Property
         
Deerfield MHP (Freeburg, IL)
                       
42.02
 
Property
         
Park Plaza MHP (Joplin, MO)
                       
42.03
 
Property
         
Whispering Pines MHP (Loami, IL)
                       
42.04
 
Property
         
Glyndon MHP and Prairie View Estates MHP (Glyndon, MN)
                       
42.05
 
Property
         
Riverside MHP (Morristown, MN)
                       
42.06
 
Property
         
Cottonwood Acres MHP (Dilworth, MN)
                       
42.07
 
Property
         
Pleasant Terrace MHP (Cokato, MN)
                       
43
 
Loan
     
JLC
 
The Gallery Apartments
 
7,406,792
 
0
 
288,497
 
10,860
 
0
 
0
44
 
Loan
     
MC FiveMile
 
Lakeside Forest Apartments
 
3,574,055
 
0
 
203,141
 
166,437
 
3,121,368
 
0
45
 
Loan
 
42, 43
 
SMF I
 
Casa Grande Shopping Center
 
3,682,131
 
0
 
516,547
 
1,738,465
 
1,062,857
 
0
46
 
Loan
 
44
 
CGMRC
 
Woodlake Commerce Park
 
4,365,804
 
0
 
275,956
 
1,743,533
 
464,708
 
0
47
 
Loan
     
CGMRC
 
Coral Club Apartments
 
6,417,156
 
0
 
54,476
 
125,821
 
297
 
139,751
48
 
Loan
     
CGMRC
 
Sycamore Plaza
 
0
 
8,900,000
 
31,243
 
31,842
 
0
 
1,396,969
49
 
Loan
     
SMF I
 
Hampton Inn Greenville
 
3,132,733
 
0
 
160,384
 
101,905
 
2,974,978
 
0
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
                     
                                         
                                         
Control
 
Loan /
     
Mortgage
                     
Principal Equity
   
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Loan Payoff
 
Purchase Price
 
Closing Costs
 
Reserves
 
Distribution
 
Other Uses
50
 
Loan
 
45, 46
 
JLC
 
Langtree Ventures Portfolio
 
7,340,793
 
0
 
622,854
 
411,354
 
0
 
0
50.01
 
Property
         
1928 Randolph Road - Langtree Portfolio
                       
50.02
 
Property
         
1960 Randolph Road - Langtree Portfolio
                       
50.03
 
Property
         
2115 E. 7th Street - Langtree Portfolio
                       
51
 
Loan
     
JLC
 
Houston Leisure
 
4,613,414
 
0
 
171,706
 
30,000
 
1,284,881
 
0
52
 
Loan
 
47
 
JLC
 
Southgate MHP
 
3,783,750
 
0
 
173,735
 
760,688
 
1,181,827
 
0
53
 
Loan
     
MC FiveMile
 
Sierra Condos
 
4,734,482
 
0
 
173,514
 
96,778
 
785,225
 
0
54
 
Loan
 
48
 
SMF I
 
Hillwood Apartments
 
0
 
6,720,000
 
268,818
 
453,476
 
0
 
0
55
 
Loan
 
13
 
SMF I
 
Global Storage - Coors
 
4,200,000
 
0
 
202,566
 
29,624
 
937,810
 
0
56
 
Loan
     
CGMRC
 
Agua Fria Towne Center
 
5,452,045
 
0
 
165,185
 
504,244
 
0
 
0
57
 
Loan
     
SMF I
 
Rite Aid Belfair
 
5,930,480
 
0
 
101,325
 
1,070
 
0
 
0
58
 
Loan
     
MC FiveMile
 
Deco Arts Building
 
3,501,578
 
0
 
103,842
 
225,730
 
1,363,851
 
0
59
 
Loan
     
MC FiveMile
 
West County Shopping Center
 
3,755,015
 
0
 
234,770
 
397,196
 
648,018
 
0
60
 
Loan
 
49
 
GSMC
 
Value Place - Braker Lane
 
4,396,148
 
0
 
152,191
 
42,257
 
179,404
 
0
61
 
Loan
     
CGMRC
 
Deer Park Apartments
 
3,973,458
 
0
 
48,705
 
422,280
 
92,708
 
105,348
62
 
Loan
     
SMF I
 
185 Oakland Avenue
 
3,913,977
 
0
 
218,666
 
260,874
 
106,484
 
0
63
 
Loan
     
MC FiveMile
 
Shops at Stapleton
 
3,964,255
 
0
 
229,404
 
21,335
 
265,006
 
0
64
 
Loan
     
CGMRC
 
West Bloomfield Shoppes
 
4,081,318
 
0
 
116,595
 
160,410
 
0
 
103,578
65
 
Loan
     
JLC
 
Garrett Crossing Shopping Center
 
4,086,419
 
0
 
176,784
 
44,296
 
0
 
0
66
 
Loan
     
MC FiveMile
 
Courtyard Apartments
 
2,510,000
 
0
 
140,480
 
382,316
 
1,107,204
 
0
67
 
Loan
     
JLC
 
Trailridge Shopping Center
 
3,663,566
 
0
 
260,977
 
198,229
 
0
 
0
68
 
Loan
     
CGMRC
 
227 East 56th Street
 
1,692,745
 
0
 
301,315
 
94,300
 
1,961,640
 
0
69
 
Loan
     
JLC
 
Pacific North Magnolia
 
3,811,868
 
0
 
93,905
 
209,420
 
0
 
0
70
 
Loan
     
SMF I
 
Renaissance on Memorial
 
2,800,847
 
0
 
159,329
 
77,883
 
761,941
 
0
71
 
Loan
     
CGMRC
 
Highlands Office Park
 
2,501,462
 
0
 
41,963
 
61,327
 
1,061,215
 
71,534
72
 
Loan
     
MC FiveMile
 
Cartersville Multifamily Portfolio
 
3,015,974
 
0
 
110,220
 
101,525
 
312,281
 
0
73
 
Loan
 
50
 
CGMRC
 
Falcon Self Storage
 
0
 
4,575,000
 
30,013
 
190,344
 
0
 
73,897
74
 
Loan
 
51
 
CGMRC
 
Hilldale Plaza
 
0
 
5,150,000
 
26,937
 
61,119
 
0
 
90,480
75
 
Loan
     
JLC
 
Holiday Inn - Jacksonville
 
0
 
6,000,000
 
205,178
 
310,100
 
0
 
0
76
 
Loan
     
CGMRC
 
West Chase Apartments
 
946,789
 
0
 
127,427
 
179,808
 
1,955,976
 
0
77
 
Loan
     
CGMRC
 
Northridge Park Townhomes
 
0
 
0
 
196,408
 
46,564
 
2,557,028
 
0
78
 
Loan
 
52
 
CGMRC
 
The Dean Building
 
1,571,888
 
0
 
33,799
 
33,764
 
1,029,403
 
54,146
79
 
Loan
     
CGMRC
 
Quality Peach Properties
 
2,477,009
 
0
 
86,125
 
12,709
 
109,157
 
0
80
 
Loan
     
CGMRC
 
CVS Gun Barrel City
 
0
 
4,300,000
 
23,274
 
215
 
0
 
232,062
81
 
Loan
 
53
 
JLC
 
Pacific Gillespie III
 
2,566,607
 
0
 
83,173
 
10,875
 
0
 
0
82
 
Loan
     
CGMRC
 
Galleria Self Storage
 
0
 
3,150,000
 
32,719
 
63,910
 
0
 
199,838
83
 
Loan
     
JLC
 
Olympia Park
 
1,958,275
 
0
 
98,658
 
146,010
 
0
 
0
84
 
Loan
     
CGMRC
 
Lakeview Gardens
 
995,844
 
0
 
103,440
 
510,716
 
30,000
 
0

 
 

 
 
GSMS 2013-GCJ14 Annex A
           
                             
                             
Control
 
Loan /
     
Mortgage
             
Cash
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Total Uses
 
Lockbox
 
Management
1
 
Loan
 
8, 9
 
GSMC
 
11 West 42nd Street
 
300,000,000
 
Hard
 
In Place
2
 
Loan
 
10, 11
 
GSMC
 
ELS Portfolio
 
110,000,000
 
Soft
 
Springing
2.01
 
Property
         
Breezy Hill
           
2.02
 
Property
         
Pioneer Village
           
2.03
 
Property
         
Silver Dollar
           
2.04
 
Property
         
Pinehirst
           
2.05
 
Property
         
Victoria Palms
           
2.06
 
Property
         
Westpark
           
2.07
 
Property
         
Gulf Air
           
2.08
 
Property
         
Alamo Palms
           
2.09
 
Property
         
Vacation Village
           
2.10
 
Property
         
Barrington Hills
           
2.11
 
Property
         
Pasco
           
3
 
Loan
 
12, 13, 14
 
GSMC
 
W Chicago - City Center
 
93,000,000
 
Hard
 
In Place
4
 
Loan
     
MC FiveMile
 
Cranberry Woods Office Park
 
77,846,736
 
Hard
 
Springing
4.01
 
Property
         
Cranberry Woods (Bldg 800)
           
4.02
 
Property
         
Cranberry Woods (Bldg 500)
           
4.03
 
Property
         
Cranberry Woods (Bldg 700)
           
5
 
Loan
 
15, 16
 
JLC
 
Mendoza Multifamily Portfolio
 
60,978,319
 
Soft
 
In Place
5.01
 
Property
         
Pioneer 2000
           
5.02
 
Property
         
Crestview Pines
           
5.03
 
Property
         
Ignacio Pines
           
5.04
 
Property
         
Surfside
           
5.05
 
Property
         
Woodcreek
           
5.06
 
Property
         
The Palms
           
5.07
 
Property
         
Caledonia Beach House
           
5.08
 
Property
         
Hillview
           
5.09
 
Property
         
935 Santa Clara
           
6
 
Loan
 
13, 17, 18
 
GSMC
 
Mall St. Matthews
 
187,500,000
 
Hard
 
Springing
7
 
Loan
 
19
 
JLC
 
Hampton Inn LaGuardia
 
45,132,500
 
Hard
 
In Place
8
 
Loan
     
GSMC
 
Southpark Center I & II
 
34,745,633
 
Springing
 
Springing
8.01
 
Property
         
Southpark Center I
           
8.02
 
Property
         
Southpark Center II
           
9
 
Loan
     
JLC
 
Willow Knolls Court
 
25,100,000
 
Springing
 
Springing
10
 
Loan
     
GSMC
 
Crystal Springs Apartments
 
26,245,462
 
Soft
 
In Place
11
 
Loan
 
20, 21, 22, 23, 24
 
JLC
 
Bay Area Multi Portfolio
 
23,489,906
 
Hard
 
In Place
11.01
 
Property
 
20
     
Larkin Street
           
11.02
 
Property
         
Geary Street
           
11.03
 
Property
 
20
     
9th Street
           
11.04
 
Property
         
Jefferson Street
           
11.05
 
Property
         
Steiner Street
           
11.06
 
Property
         
15th Street
           
12
 
Loan
 
13, 25, 26
 
GSMC
 
Hampton Inn - Austin at University/Capitol
 
22,500,000
 
Springing
 
Springing
13
 
Loan
 
27
 
JLC
 
5500 South Freeway
 
22,000,000
 
Soft Springing
 
In Place
14
 
Loan
     
JLC
 
Cobblestone Court
 
21,900,000
 
Springing
 
Springing
15
 
Loan
 
13, 28
 
GSMC
 
Williams Hotel Portfolio
 
21,600,000
 
Springing
 
Springing
15.01
 
Property
 
13
     
Holiday Inn - Valdosta Convention Center
           
15.02
 
Property
 
13
     
Holiday Inn Express & Suites
           
15.03
 
Property
         
Comfort Suites - Valdosta
           
16
 
Loan
 
29
 
JLC
 
Airport Trade Center
 
18,500,000
 
Hard
 
Springing
17
 
Loan
     
GSMC
 
Brier Creek Corporate Center 5
 
18,500,000
 
Hard
 
In Place
18
 
Loan
     
MC FiveMile
 
7100 Almeda Apartments
 
17,645,000
 
Soft
 
Springing
19
 
Loan
 
13, 30
 
SMF I
 
Regal Towers
 
17,000,000
 
Soft Springing
 
Springing
20
 
Loan
 
31
 
SMF I
 
Indiana Mall
 
17,420,220
 
Hard
 
In Place
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
           
                             
                             
Control
 
Loan /
     
Mortgage
             
Cash
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Total Uses
 
Lockbox
 
Management
21
 
Loan
 
13
 
CGMRC
 
Value Place GA & SC Portfolio
 
16,909,064
 
Hard
 
Springing
21.01
 
Property
 
13
     
Lexington
           
21.02
 
Property
 
13
     
Greenville
           
21.03
 
Property
 
13
     
Simpsonville
           
21.04
 
Property
 
13
     
Elgin
           
21.05
 
Property
 
13
     
Macon North
           
21.06
 
Property
 
13
     
Macon West
           
22
 
Loan
     
JLC
 
TJ Maxx Centre
 
15,400,000
 
Springing
 
Springing
23
 
Loan
 
32
 
GSMC
 
Holly Park Apartments
 
14,835,000
 
None
 
None
24
 
Loan
     
JLC
 
Fountain Park
 
14,750,000
 
None
 
None
25
 
Loan
 
33
 
GSMC
 
Commerce Way Marketplace
 
17,894,458
 
Hard
 
In Place
26
 
Loan
     
GSMC
 
Wade English Retail Portfolio
 
13,106,810
 
Hard
 
Springing
26.01
 
Property
         
Castleton Square Pavilion
           
26.02
 
Property
         
Raceway Plaza
           
26.03
 
Property
         
Marion Retail Shoppes
           
26.04
 
Property
         
Marwood Crossing
           
27
 
Loan
     
JLC
 
Aqua Waikiki Pearl
 
18,680,261
 
Hard
 
Springing
28
 
Loan
     
CGMRC
 
Park at 3900
 
21,412,515
 
Hard
 
Springing
29
 
Loan
     
JLC
 
Casa Grande and Estrella Marketplace
 
14,199,256
 
Hard
 
In Place
29.01
 
Property
         
Estrella Marketplace
           
29.02
 
Property
         
Casa Grande Marketplace
           
30
 
Loan
 
13, 34
 
SMF I
 
Paseo Marketplace
 
16,096,048
 
Hard
 
In Place
31
 
Loan
 
35
 
SMF I
 
Holmwood GSA Portfolio
 
13,002,751
 
Hard
 
In Place
31.01
 
Property
         
Holmwood GSA - Jonesboro
           
31.02
 
Property
         
Holmwood GSA - Port St. Lucie
           
31.03
 
Property
         
Holmwood GSA - Lorain
           
32
 
Loan
     
GSMC
 
Concord at Allendale
 
14,408,313
 
Springing
 
Springing
33
 
Loan
     
CGMRC
 
Marketplace Shopping Center
 
10,603,049
 
Hard
 
Springing
34
 
Loan
 
13, 36
 
GSMC
 
Union Bower Business Park
 
14,064,400
 
Springing
 
Springing
35
 
Loan
 
37
 
GSMC
 
Insu-Tech Warehouse
 
13,306,397
 
Hard
 
Springing
36
 
Loan
     
CGMRC
 
Hillcroft Shopping Plaza
 
9,550,000
 
Hard
 
Springing
37
 
Loan
 
38, 39
 
SMF I
 
Holiday Inn Louisiana Portfolio
 
9,000,000
 
Soft Springing
 
Springing
37.01
 
Property
         
Holiday Inn Slidell
           
37.02
 
Property
         
Holiday Inn Opelousas
           
38
 
Loan
 
40, 41
 
SMF I
 
Hickory Corners Shopping Center
 
8,700,000
 
Hard
 
Springing
39
 
Loan
 
13
 
SMF I
 
Centerpointe Business Plaza
 
8,615,766
 
Soft Springing
 
Springing
40
 
Loan
     
CGMRC
 
2900 West - Thrun Building
 
8,738,290
 
Hard
 
Springing
41
 
Loan
     
MC FiveMile
 
Hampton Inn Pennsville
 
7,540,000
 
Hard
 
Springing
42
 
Loan
     
MC FiveMile
 
Denesha - Williams MHC Portfolio
 
7,575,000
 
Soft
 
Springing
42.01
 
Property
         
Deerfield MHP (Freeburg, IL)
           
42.02
 
Property
         
Park Plaza MHP (Joplin, MO)
           
42.03
 
Property
         
Whispering Pines MHP (Loami, IL)
           
42.04
 
Property
         
Glyndon MHP and Prairie View Estates MHP (Glyndon, MN)
           
42.05
 
Property
         
Riverside MHP (Morristown, MN)
           
42.06
 
Property
         
Cottonwood Acres MHP (Dilworth, MN)
           
42.07
 
Property
         
Pleasant Terrace MHP (Cokato, MN)
           
43
 
Loan
     
JLC
 
The Gallery Apartments
 
7,706,148
 
Soft
 
Springing
44
 
Loan
     
MC FiveMile
 
Lakeside Forest Apartments
 
7,065,000
 
Soft
 
Springing
45
 
Loan
 
42, 43
 
SMF I
 
Casa Grande Shopping Center
 
7,000,000
 
Springing
 
Springing
46
 
Loan
 
44
 
CGMRC
 
Woodlake Commerce Park
 
6,850,000
 
Hard
 
Springing
47
 
Loan
     
CGMRC
 
Coral Club Apartments
 
6,737,500
 
Springing
 
Springing
48
 
Loan
     
CGMRC
 
Sycamore Plaza
 
10,360,054
 
Hard
 
Springing
49
 
Loan
     
SMF I
 
Hampton Inn Greenville
 
6,370,000
 
Hard
 
Springing
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
           
                             
                             
Control
 
Loan /
     
Mortgage
             
Cash
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Total Uses
 
Lockbox
 
Management
50
 
Loan
 
45, 46
 
JLC
 
Langtree Ventures Portfolio
 
8,375,000
 
Hard
 
Springing
50.01
 
Property
         
1928 Randolph Road - Langtree Portfolio
           
50.02
 
Property
         
1960 Randolph Road - Langtree Portfolio
           
50.03
 
Property
         
2115 E. 7th Street - Langtree Portfolio
           
51
 
Loan
     
JLC
 
Houston Leisure
 
6,100,000
 
Hard
 
Springing
52
 
Loan
 
47
 
JLC
 
Southgate MHP
 
5,900,000
 
Hard
 
In Place
53
 
Loan
     
MC FiveMile
 
Sierra Condos
 
5,790,000
 
Soft
 
Springing
54
 
Loan
 
48
 
SMF I
 
Hillwood Apartments
 
7,442,293
 
None
 
None
55
 
Loan
 
13
 
SMF I
 
Global Storage - Coors
 
5,370,000
 
Springing
 
Springing
56
 
Loan
     
CGMRC
 
Agua Fria Towne Center
 
6,121,474
 
Hard
 
Springing
57
 
Loan
     
SMF I
 
Rite Aid Belfair
 
6,032,875
 
Hard
 
Springing
58
 
Loan
     
MC FiveMile
 
Deco Arts Building
 
5,195,000
 
Springing
 
Springing
59
 
Loan
     
MC FiveMile
 
West County Shopping Center
 
5,035,000
 
Hard
 
Springing
60
 
Loan
 
49
 
GSMC
 
Value Place - Braker Lane
 
4,770,000
 
Hard
 
Springing
61
 
Loan
     
CGMRC
 
Deer Park Apartments
 
4,642,500
 
Springing
 
Springing
62
 
Loan
     
SMF I
 
185 Oakland Avenue
 
4,500,000
 
Soft Springing
 
Springing
63
 
Loan
     
MC FiveMile
 
Shops at Stapleton
 
4,480,000
 
Hard
 
Springing
64
 
Loan
     
CGMRC
 
West Bloomfield Shoppes
 
4,461,901
 
Hard
 
Springing
65
 
Loan
     
JLC
 
Garrett Crossing Shopping Center
 
4,307,500
 
None
 
None
66
 
Loan
     
MC FiveMile
 
Courtyard Apartments
 
4,140,000
 
Soft
 
Springing
67
 
Loan
     
JLC
 
Trailridge Shopping Center
 
4,122,773
 
Hard
 
Springing
68
 
Loan
     
CGMRC
 
227 East 56th Street
 
4,050,000
 
Hard
 
Springing
69
 
Loan
     
JLC
 
Pacific North Magnolia
 
4,115,193
 
Soft Springing
 
Springing
70
 
Loan
     
SMF I
 
Renaissance on Memorial
 
3,800,000
 
Soft Springing
 
Springing
71
 
Loan
     
CGMRC
 
Highlands Office Park
 
3,737,500
 
Hard
 
Springing
72
 
Loan
     
MC FiveMile
 
Cartersville Multifamily Portfolio
 
3,540,000
 
Soft
 
Springing
73
 
Loan
 
50
 
CGMRC
 
Falcon Self Storage
 
4,869,255
 
Springing
 
Springing
74
 
Loan
 
51
 
CGMRC
 
Hilldale Plaza
 
5,328,536
 
Hard
 
Springing
75
 
Loan
     
JLC
 
Holiday Inn - Jacksonville
 
6,515,278
 
Hard
 
Springing
76
 
Loan
     
CGMRC
 
West Chase Apartments
 
3,210,000
 
Springing
 
Springing
77
 
Loan
     
CGMRC
 
Northridge Park Townhomes
 
2,800,000
 
Soft
 
Springing
78
 
Loan
 
52
 
CGMRC
 
The Dean Building
 
2,723,000
 
Springing
 
Springing
79
 
Loan
     
CGMRC
 
Quality Peach Properties
 
2,685,000
 
Springing
 
Springing
80
 
Loan
     
CGMRC
 
CVS Gun Barrel City
 
4,555,552
 
Springing
 
Springing
81
 
Loan
 
53
 
JLC
 
Pacific Gillespie III
 
2,660,654
 
Soft Springing
 
Springing
82
 
Loan
     
CGMRC
 
Galleria Self Storage
 
3,446,466
 
Springing
 
Springing
83
 
Loan
     
JLC
 
Olympia Park
 
2,202,943
 
None
 
None
84
 
Loan
     
CGMRC
 
Lakeview Gardens
 
1,640,000
 
Soft
 
Springing

 
 

 
 
GSMS 2013-GCJ14 Annex A
 
                         
                         
Control
 
Loan /
     
Mortgage
     
Cash Management
 
Ground
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Triggers
 
Lease Y/N
1
 
Loan
 
8, 9
 
GSMC
 
11 West 42nd Street
 
(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
 
No
2
 
Loan
 
10, 11
 
GSMC
 
ELS Portfolio
 
(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
   
2.01
 
Property
         
Breezy Hill
     
No
2.02
 
Property
         
Pioneer Village
     
No
2.03
 
Property
         
Silver Dollar
     
No
2.04
 
Property
         
Pinehirst
     
No
2.05
 
Property
         
Victoria Palms
     
No
2.06
 
Property
         
Westpark
     
No
2.07
 
Property
         
Gulf Air
     
No
2.08
 
Property
         
Alamo Palms
     
No
2.09
 
Property
         
Vacation Village
     
No
2.10
 
Property
         
Barrington Hills
     
No
2.11
 
Property
         
Pasco
     
No
3
 
Loan
 
12, 13, 14
 
GSMC
 
W Chicago - City Center
 
(i) the occurrence of an Event of Default, (ii) Net Operating Income is less than $8,000,000
 
No
4
 
Loan
     
MC FiveMile
 
Cranberry Woods Office Park
 
(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, (v) the occurrence of an Additional Trigger Lease Event
   
4.01
 
Property
         
Cranberry Woods (Bldg 800)
     
No
4.02
 
Property
         
Cranberry Woods (Bldg 500)
     
No
4.03
 
Property
         
Cranberry Woods (Bldg 700)
     
No
5
 
Loan
 
15, 16
 
JLC
 
Mendoza Multifamily Portfolio
 
(i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.20%.
   
5.01
 
Property
         
Pioneer 2000
     
No
5.02
 
Property
         
Crestview Pines
     
No
5.03
 
Property
         
Ignacio Pines
     
No
5.04
 
Property
         
Surfside
     
No
5.05
 
Property
         
Woodcreek
     
No
5.06
 
Property
         
The Palms
     
No
5.07
 
Property
         
Caledonia Beach House
     
No
5.08
 
Property
         
Hillview
     
No
5.09
 
Property
         
935 Santa Clara
     
No
6
 
Loan
 
13, 17, 18
 
GSMC
 
Mall St. Matthews
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.40x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Mezzanine Event of Default
 
No
7
 
Loan
 
19
 
JLC
 
Hampton Inn LaGuardia
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.05x, (iii) failure to deliver financial statements as required in the Loan Agreement
 
No
8
 
Loan
     
GSMC
 
Southpark Center I & II
 
(i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 65% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Period
   
8.01
 
Property
         
Southpark Center I
     
No
8.02
 
Property
         
Southpark Center II
     
No
9
 
Loan
     
JLC
 
Willow Knolls Court
 
(i) the occurrence of an Event of Default, (ii) the occurrence of a Clearing Account Trigger, (iii) a Guarantor Insolvency Proceeding, (iv) a Borrower Insolvency Proceeding, (v) after a Sponsor Transfer, if DSCR is less than 1.10x, (vii) the occurrence of a Lease Sweep Clearing Account Event
 
No
10
 
Loan
     
GSMC
 
Crystal Springs Apartments
 
(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, (iv) the occurrence of any Mezzanine Debt Event of Default
 
No
11
 
Loan
 
20, 21, 22, 23, 24
 
JLC
 
Bay Area Multi Portfolio
 
(i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.75%, (iii) DSCR is less than 1.10x
   
11.01
 
Property
 
20
     
Larkin Street
     
No
11.02
 
Property
         
Geary Street
     
No
11.03
 
Property
 
20
     
9th Street
     
No
11.04
 
Property
         
Jefferson Street
     
No
11.05
 
Property
         
Steiner Street
     
No
11.06
 
Property
         
15th Street
     
No
12
 
Loan
 
13, 25, 26
 
GSMC
 
Hampton Inn - Austin at University/Capitol
 
(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
13
 
Loan
 
27
 
JLC
 
5500 South Freeway
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x
 
No
14
 
Loan
     
JLC
 
Cobblestone Court
 
(i) the occurrence of an Event of Default, (ii) the occurrence of a Clearing Account Trigger, (iii) a Guarantor Insolvency Proceeding, (iv) a Borrower Insolvency Proceeding, (v) DSCR less than 1.10x following a Sponsor Transfer
 
No
15
 
Loan
 
13, 28
 
GSMC
 
Williams Hotel Portfolio
 
(i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 67% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv)  the occurrence of a PIP Trigger Event
   
15.01
 
Property
 
13
     
Holiday Inn - Valdosta Convention Center
     
No
15.02
 
Property
 
13
     
Holiday Inn Express & Suites
     
No
15.03
 
Property
         
Comfort Suites - Valdosta
     
No
16
 
Loan
 
29
 
JLC
 
Airport Trade Center
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the occurrence of a Lease Sweep Period
 
Yes
17
 
Loan
     
GSMC
 
Brier Creek Corporate Center 5
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) occurrence of an AKC Trigger Event, (v) occurrence of a Yardi Trigger Event
 
No
18
 
Loan
     
MC FiveMile
 
7100 Almeda 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
19
 
Loan
 
13, 30
 
SMF I
 
Regal Towers
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x
 
No
20
 
Loan
 
31
 
SMF I
 
Indiana Mall
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of any of (A) a Bon Ton Lease Event, (B) a JC Penney Lease Event, (C) a K-Mart Lease Event and/or (D) a Sears Lease Event
 
No
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
     
                         
                         
Control
 
Loan /
     
Mortgage
     
Cash Management
 
Ground
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Triggers
 
Lease Y/N
21
 
Loan
 
13
 
CGMRC
 
Value Place GA & SC Portfolio
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.40x, (iii) any default or termination under Franchise Agreement, (iv) the occurrence of a Franchise Expiration Event
   
21.01
 
Property
 
13
     
Lexington
     
No
21.02
 
Property
 
13
     
Greenville
     
No
21.03
 
Property
 
13
     
Simpsonville
     
No
21.04
 
Property
 
13
     
Elgin
     
No
21.05
 
Property
 
13
     
Macon North
     
No
21.06
 
Property
 
13
     
Macon West
     
No
22
 
Loan
     
JLC
 
TJ Maxx Centre
 
(i) the occurrence of an Event of Default, (ii) the occurrence of a Clearing Account Trigger, (iii) a Guarantor Insolvency Proceeding, (iv) a Borrower Insolvency Proceeding, (v) DSCR is less than 1.10x after a Sponsor Transfer, (vi) the occurrence of a Lease Sweep Clearing Account Event
 
No
23
 
Loan
 
32
 
GSMC
 
Holly Park Apartments
 
(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
24
 
Loan
     
JLC
 
Fountain Park
 
NAP
 
No
25
 
Loan
 
33
 
GSMC
 
Commerce Way Marketplace
 
(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
26
 
Loan
     
GSMC
 
Wade English Retail Portfolio
 
(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 any Kittle’s Trigger Event
   
26.01
 
Property
         
Castleton Square Pavilion
     
No
26.02
 
Property
         
Raceway Plaza
     
No
26.03
 
Property
         
Marion Retail Shoppes
     
No
26.04
 
Property
         
Marwood Crossing
     
No
27
 
Loan
     
JLC
 
Aqua Waikiki Pearl
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x
 
Yes
28
 
Loan
     
CGMRC
 
Park at 3900
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of Specified Tenant Trigger Period
 
No
29
 
Loan
     
JLC
 
Casa Grande and Estrella Marketplace
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x.
   
29.01
 
Property
         
Estrella Marketplace
     
No
29.02
 
Property
         
Casa Grande Marketplace
     
No
30
 
Loan
 
13, 34
 
SMF I
 
Paseo Marketplace
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x
 
No
31
 
Loan
 
35
 
SMF I
 
Holmwood GSA Portfolio
 
(i) the occurrence of an Event of Default, (ii) any Tenant “goes dark”, vacates the space it leases at the Property, or otherwise ceases doing business on the Property during normal business hours, (iii) any Tenant exercises any termination option pursuant to its Lease, (iv) a Lorain Sweep Event
   
31.01
 
Property
         
Holmwood GSA - Jonesboro
     
No
31.02
 
Property
         
Holmwood GSA - Port St. Lucie
     
No
31.03
 
Property
         
Holmwood GSA - Lorain
     
No
32
 
Loan
     
GSMC
 
Concord at Allendale
 
(i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 85% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement
 
No
33
 
Loan
     
CGMRC
 
Marketplace Shopping Center
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the occurrence of a Burlington Termination Event, (iv) the occurrence of a Best Buy Termination Event
 
No
34
 
Loan
 
13, 36
 
GSMC
 
Union Bower Business Park
 
(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
35
 
Loan
 
37
 
GSMC
 
Insu-Tech Warehouse
 
(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
 
No
36
 
Loan
     
CGMRC
 
Hillcroft Shopping Plaza
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x
 
No
37
 
Loan
 
38, 39
 
SMF I
 
Holiday Inn Louisiana Portfolio
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) a Franchise Agreement Trigger Event
   
37.01
 
Property
         
Holiday Inn Slidell
     
No
37.02
 
Property
         
Holiday Inn Opelousas
     
No
38
 
Loan
 
40, 41
 
SMF I
 
Hickory Corners Shopping Center
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a Food Lion Trigger Event
 
No
39
 
Loan
 
13
 
SMF I
 
Centerpointe Business Plaza
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x
 
No
40
 
Loan
     
CGMRC
 
2900 West - Thrun Building
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a Specified Tenant Trigger Period
 
No
41
 
Loan
     
MC FiveMile
 
Hampton Inn Pennsville
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) Debt Yield is less than 9.50%
 
No
42
 
Loan
     
MC FiveMile
 
Denesha - Williams MHC Portfolio
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.35, (iii) Debt Yield is less than 9%, (iv) occurrence of an event of default under the Mobile Home Lease
   
42.01
 
Property
         
Deerfield MHP (Freeburg, IL)
     
No
42.02
 
Property
         
Park Plaza MHP (Joplin, MO)
     
No
42.03
 
Property
         
Whispering Pines MHP (Loami, IL)
     
No
42.04
 
Property
         
Glyndon MHP and Prairie View Estates MHP (Glyndon, MN)
     
No
42.05
 
Property
         
Riverside MHP (Morristown, MN)
     
No
42.06
 
Property
         
Cottonwood Acres MHP (Dilworth, MN)
     
No
42.07
 
Property
         
Pleasant Terrace MHP (Cokato, MN)
     
No
43
 
Loan
     
JLC
 
The Gallery Apartments
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x
 
No
44
 
Loan
     
MC FiveMile
 
Lakeside Forest Apartments
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Debt Yield is less than 7.75%
 
No
45
 
Loan
 
42, 43
 
SMF I
 
Casa Grande Shopping Center
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) judgment is filed against guarantor with respect to Midfirst Suit as defined in Loan Agreement
 
No
46
 
Loan
 
44
 
CGMRC
 
Woodlake Commerce Park
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Lease Sweep Period, (iv) Video Display Lease Sweep Period
 
No
47
 
Loan
     
CGMRC
 
Coral Club Apartments
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x
 
No
48
 
Loan
     
CGMRC
 
Sycamore Plaza
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Re-Tenanting Sweep Event
 
No
49
 
Loan
     
SMF I
 
Hampton Inn Greenville
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) any Franchise Agreement is terminated, cancelled or otherwise ceases to exist
 
No
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
 
                         
                         
Control
 
Loan /
     
Mortgage
     
Cash Management
 
Ground
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Triggers
 
Lease Y/N
50
 
Loan
 
45, 46
 
JLC
 
Langtree Ventures Portfolio
 
(i) the occurrence of an Event of Default, (ii) Debt Yield is less than 8.00% for two consecutive Calculation Dates, (iii) the commencement of a Lease Sweep Period
   
50.01
 
Property
         
1928 Randolph Road - Langtree Portfolio
     
No
50.02
 
Property
         
1960 Randolph Road - Langtree Portfolio
     
No
50.03
 
Property
         
2115 E. 7th Street - Langtree Portfolio
     
No
51
 
Loan
     
JLC
 
Houston Leisure
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.35x
 
No
52
 
Loan
 
47
 
JLC
 
Southgate MHP
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x prior to distribution of $350,000 Occupancy and Debt Service Coverage Ratio Holdback or 1.20x after the distribution
 
No
53
 
Loan
     
MC FiveMile
 
Sierra Condos
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Debt Yield is less than 7.50%
 
No
54
 
Loan
 
48
 
SMF I
 
Hillwood Apartments
 
NAP
 
No
55
 
Loan
 
13
 
SMF I
 
Global Storage - Coors
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x
 
No
56
 
Loan
     
CGMRC
 
Agua Fria Towne Center
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) January 1, 2015 and July 1, 2020, unless the Dollar Tree Lease is renewed for not less than five years
 
No
57
 
Loan
     
SMF I
 
Rite Aid Belfair
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the occurrence of a Tenant Trigger Event
 
No
58
 
Loan
     
MC FiveMile
 
Deco Arts Building
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.35x, (iii) Debt Yield is less than 8.75%, (iv) the occurrence of a Trigger Lease Event
 
No
59
 
Loan
     
MC FiveMile
 
West County Shopping Center
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Debt Yield is less than 8.25%, (iv) the occurrence of a Trigger Lease Event
 
No
60
 
Loan
 
49
 
GSMC
 
Value Place - Braker Lane
 
(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
 
No
61
 
Loan
     
CGMRC
 
Deer Park Apartments
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x
 
No
62
 
Loan
     
SMF I
 
185 Oakland Avenue
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Tenant Trigger Event
 
No
63
 
Loan
     
MC FiveMile
 
Shops at Stapleton
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Debt Yield is less than 8.50%
 
No
64
 
Loan
     
CGMRC
 
West Bloomfield Shoppes
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the 5th Avenue Clearners Trigger Period
 
No
65
 
Loan
     
JLC
 
Garrett Crossing Shopping Center
 
NAP
 
No
66
 
Loan
     
MC FiveMile
 
Courtyard Apartments
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Debt Yield is less than 8.85%
 
No
67
 
Loan
     
JLC
 
Trailridge Shopping Center
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the commencement of a Lease Sweep Period
 
No
68
 
Loan
     
CGMRC
 
227 East 56th Street
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x
 
No
69
 
Loan
     
JLC
 
Pacific North Magnolia
 
(i) the occurrence of an Event of Default or (ii) DSCR is less than 1.10x
 
No
70
 
Loan
     
SMF I
 
Renaissance on Memorial
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x
 
No
71
 
Loan
     
CGMRC
 
Highlands Office Park
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x
 
No
72
 
Loan
     
MC FiveMile
 
Cartersville Multifamily Portfolio
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.75x, (iii) Debt Yield is less than 10.50%
 
No
73
 
Loan
 
50
 
CGMRC
 
Falcon Self Storage
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x
 
No
74
 
Loan
 
51
 
CGMRC
 
Hilldale Plaza
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.35x, (iii) occurrence of a Specified Tenant Trigger Period
 
No
75
 
Loan
     
JLC
 
Holiday Inn - Jacksonville
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Borrower fails to complete Required Repairs within six months of the Closing Date
 
No
76
 
Loan
     
CGMRC
 
West Chase Apartments
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x
 
No
77
 
Loan
     
CGMRC
 
Northridge Park Townhomes
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) failure by Borrower to cause a Tax Parcel Event to occur on or before July 1, 2014
 
No
78
 
Loan
 
52
 
CGMRC
 
The Dean Building
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of Specified Tenant Trigger Period
 
No
79
 
Loan
     
CGMRC
 
Quality Peach Properties
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x
 
No
80
 
Loan
     
CGMRC
 
CVS Gun Barrel City
 
(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
81
 
Loan
 
53
 
JLC
 
Pacific Gillespie III
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x
 
Yes
82
 
Loan
     
CGMRC
 
Galleria Self Storage
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x
 
No
83
 
Loan
     
JLC
 
Olympia Park
 
NAP
 
No
84
 
Loan
     
CGMRC
 
Lakeview Gardens
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x
 
No

 
 

 
 
GSMS 2013-GCJ14 Annex A
                     
                                         
                                   
Cut-off Date
   
Control
 
Loan /
     
Mortgage
     
Ground Lease
 
Annual Ground
 
Cut-off Date
 
B Note
 
Mezzanine
 
Mezzanine Debt
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Expiration Date
 
Lease Payment ($)
 
B Note Balance ($)
 
Interest Rate
 
Debt Balance($)
 
Interest Rate
1
 
Loan
 
8, 9
 
GSMC
 
11 West 42nd Street
                       
2
 
Loan
 
10, 11
 
GSMC
 
ELS Portfolio
                       
2.01
 
Property
         
Breezy Hill
                       
2.02
 
Property
         
Pioneer Village
                       
2.03
 
Property
         
Silver Dollar
                       
2.04
 
Property
         
Pinehirst
                       
2.05
 
Property
         
Victoria Palms
                       
2.06
 
Property
         
Westpark
                       
2.07
 
Property
         
Gulf Air
                       
2.08
 
Property
         
Alamo Palms
                       
2.09
 
Property
         
Vacation Village
                       
2.10
 
Property
         
Barrington Hills
                       
2.11
 
Property
         
Pasco
                       
3
 
Loan
 
12, 13, 14
 
GSMC
 
W Chicago - City Center
                       
4
 
Loan
     
MC FiveMile
 
Cranberry Woods Office Park
                       
4.01
 
Property
         
Cranberry Woods (Bldg 800)
                       
4.02
 
Property
         
Cranberry Woods (Bldg 500)
                       
4.03
 
Property
         
Cranberry Woods (Bldg 700)
                       
5
 
Loan
 
15, 16
 
JLC
 
Mendoza Multifamily Portfolio
                 
10,350,000
 
11.717144%
5.01
 
Property
         
Pioneer 2000
                       
5.02
 
Property
         
Crestview Pines
                       
5.03
 
Property
         
Ignacio Pines
                       
5.04
 
Property
         
Surfside
                       
5.05
 
Property
         
Woodcreek
                       
5.06
 
Property
         
The Palms
                       
5.07
 
Property
         
Caledonia Beach House
                       
5.08
 
Property
         
Hillview
                       
5.09
 
Property
         
935 Santa Clara
                       
6
 
Loan
 
13, 17, 18
 
GSMC
 
Mall St. Matthews
                       
7
 
Loan
 
19
 
JLC
 
Hampton Inn LaGuardia
         
 
 
 
 
5,000,000 & 3,500,000
 
5.89200% & 12.00000%
8
 
Loan
     
GSMC
 
Southpark Center I & II
                       
8.01
 
Property
         
Southpark Center I
                       
8.02
 
Property
         
Southpark Center II
                       
9
 
Loan
     
JLC
 
Willow Knolls Court
                       
10
 
Loan
     
GSMC
 
Crystal Springs Apartments
                 
2,000,000
 
10.000000%
11
 
Loan
 
20, 21, 22, 23, 24
 
JLC
 
Bay Area Multi Portfolio
                       
11.01
 
Property
 
20
     
Larkin Street
                       
11.02
 
Property
         
Geary Street
                       
11.03
 
Property
 
20
     
9th Street
                       
11.04
 
Property
         
Jefferson Street
                       
11.05
 
Property
         
Steiner Street
                       
11.06
 
Property
         
15th Street
                       
12
 
Loan
 
13, 25, 26
 
GSMC
 
Hampton Inn - Austin at University/Capitol
                       
13
 
Loan
 
27
 
JLC
 
5500 South Freeway
         
 
 
 
     
 
14
 
Loan
     
JLC
 
Cobblestone Court
                       
15
 
Loan
 
13, 28
 
GSMC
 
Williams Hotel Portfolio
                       
15.01
 
Property
 
13
     
Holiday Inn - Valdosta Convention Center
                       
15.02
 
Property
 
13
     
Holiday Inn Express & Suites
                       
15.03
 
Property
         
Comfort Suites - Valdosta
                       
16
 
Loan
 
29
 
JLC
 
Airport Trade Center
 
12/31/2045
 
1,080,782
 
 
 
 
     
 
17
 
Loan
     
GSMC
 
Brier Creek Corporate Center 5
                       
18
 
Loan
     
MC FiveMile
 
7100 Almeda Apartments
                       
19
 
Loan
 
13, 30
 
SMF I
 
Regal Towers
                       
20
 
Loan
 
31
 
SMF I
 
Indiana Mall
                       
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
                     
                                         
                                   
Cut-off Date
   
Control
 
Loan /
     
Mortgage
     
Ground Lease
 
Annual Ground
 
Cut-off Date
 
B Note
 
Mezzanine
 
Mezzanine Debt
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Expiration Date
 
Lease Payment ($)
 
B Note Balance ($)
 
Interest Rate
 
Debt Balance($)
 
Interest Rate
21
 
Loan
 
13
 
CGMRC
 
Value Place GA & SC Portfolio
                       
21.01
 
Property
 
13
     
Lexington
                       
21.02
 
Property
 
13
     
Greenville
                       
21.03
 
Property
 
13
     
Simpsonville
                       
21.04
 
Property
 
13
     
Elgin
                       
21.05
 
Property
 
13
     
Macon North
                       
21.06
 
Property
 
13
     
Macon West
                       
22
 
Loan
     
JLC
 
TJ Maxx Centre
         
 
 
 
       
23
 
Loan
 
32
 
GSMC
 
Holly Park Apartments
                       
24
 
Loan
     
JLC
 
Fountain Park
                     
 
25
 
Loan
 
33
 
GSMC
 
Commerce Way Marketplace
                       
26
 
Loan
     
GSMC
 
Wade English Retail Portfolio
                       
26.01
 
Property
         
Castleton Square Pavilion
                       
26.02
 
Property
         
Raceway Plaza
                       
26.03
 
Property
         
Marion Retail Shoppes
                       
26.04
 
Property
         
Marwood Crossing
                       
27
 
Loan
     
JLC
 
Aqua Waikiki Pearl
 
3/31/2040
 
277,825
 
 
 
 
       
28
 
Loan
     
CGMRC
 
Park at 3900
                       
29
 
Loan
     
JLC
 
Casa Grande and Estrella Marketplace
         
 
 
 
 
2,560,000
 
6.000000%
29.01
 
Property
         
Estrella Marketplace
                       
29.02
 
Property
         
Casa Grande Marketplace
                       
30
 
Loan
 
13, 34
 
SMF I
 
Paseo Marketplace
                       
31
 
Loan
 
35
 
SMF I
 
Holmwood GSA Portfolio
                 
1,500,000
 
7.250000%
31.01
 
Property
         
Holmwood GSA - Jonesboro
                       
31.02
 
Property
         
Holmwood GSA - Port St. Lucie
                       
31.03
 
Property
         
Holmwood GSA - Lorain
                       
32
 
Loan
     
GSMC
 
Concord at Allendale
                       
33
 
Loan
     
CGMRC
 
Marketplace Shopping Center
                       
34
 
Loan
 
13, 36
 
GSMC
 
Union Bower Business Park
                       
35
 
Loan
 
37
 
GSMC
 
Insu-Tech Warehouse
                       
36
 
Loan
     
CGMRC
 
Hillcroft Shopping Plaza
                       
37
 
Loan
 
38, 39
 
SMF I
 
Holiday Inn Louisiana Portfolio
                       
37.01
 
Property
         
Holiday Inn Slidell
                       
37.02
 
Property
         
Holiday Inn Opelousas
                       
38
 
Loan
 
40, 41
 
SMF I
 
Hickory Corners Shopping Center
                       
39
 
Loan
 
13
 
SMF I
 
Centerpointe Business Plaza
                       
40
 
Loan
     
CGMRC
 
2900 West - Thrun Building
                       
41
 
Loan
     
MC FiveMile
 
Hampton Inn Pennsville
                       
42
 
Loan
     
MC FiveMile
 
Denesha - Williams MHC Portfolio
                       
42.01
 
Property
         
Deerfield MHP (Freeburg, IL)
                       
42.02
 
Property
         
Park Plaza MHP (Joplin, MO)
                       
42.03
 
Property
         
Whispering Pines MHP (Loami, IL)
                       
42.04
 
Property
         
Glyndon MHP and Prairie View Estates MHP (Glyndon, MN)
                       
42.05
 
Property
         
Riverside MHP (Morristown, MN)
                       
42.06
 
Property
         
Cottonwood Acres MHP (Dilworth, MN)
                       
42.07
 
Property
         
Pleasant Terrace MHP (Cokato, MN)
                       
43
 
Loan
     
JLC
 
The Gallery Apartments
         
 
 
 
       
44
 
Loan
     
MC FiveMile
 
Lakeside Forest Apartments
                       
45
 
Loan
 
42, 43
 
SMF I
 
Casa Grande Shopping Center
                       
46
 
Loan
 
44
 
CGMRC
 
Woodlake Commerce Park
                       
47
 
Loan
     
CGMRC
 
Coral Club Apartments
                       
48
 
Loan
     
CGMRC
 
Sycamore Plaza
                       
49
 
Loan
     
SMF I
 
Hampton Inn Greenville
                       
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
                     
                                         
                                   
Cut-off Date
   
Control
 
Loan /
     
Mortgage
     
Ground Lease
 
Annual Ground
 
Cut-off Date
 
B Note
 
Mezzanine
 
Mezzanine Debt
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Expiration Date
 
Lease Payment ($)
 
B Note Balance ($)
 
Interest Rate
 
Debt Balance($)
 
Interest Rate
50
 
Loan
 
45, 46
 
JLC
 
Langtree Ventures Portfolio
         
 
 
 
 
2,068,093
 
10.024330%
50.01
 
Property
         
1928 Randolph Road - Langtree Portfolio
                       
50.02
 
Property
         
1960 Randolph Road - Langtree Portfolio
                       
50.03
 
Property
         
2115 E. 7th Street - Langtree Portfolio
                       
51
 
Loan
     
JLC
 
Houston Leisure
         
 
 
 
       
52
 
Loan
 
47
 
JLC
 
Southgate MHP
         
 
 
 
       
53
 
Loan
     
MC FiveMile
 
Sierra Condos
                       
54
 
Loan
 
48
 
SMF I
 
Hillwood Apartments
                       
55
 
Loan
 
13
 
SMF I
 
Global Storage - Coors
                       
56
 
Loan
     
CGMRC
 
Agua Fria Towne Center
                       
57
 
Loan
     
SMF I
 
Rite Aid Belfair
                       
58
 
Loan
     
MC FiveMile
 
Deco Arts Building
                       
59
 
Loan
     
MC FiveMile
 
West County Shopping Center
                       
60
 
Loan
 
49
 
GSMC
 
Value Place - Braker Lane
                       
61
 
Loan
     
CGMRC
 
Deer Park Apartments
                       
62
 
Loan
     
SMF I
 
185 Oakland Avenue
                       
63
 
Loan
     
MC FiveMile
 
Shops at Stapleton
                       
64
 
Loan
     
CGMRC
 
West Bloomfield Shoppes
                       
65
 
Loan
     
JLC
 
Garrett Crossing Shopping Center
         
 
 
 
       
66
 
Loan
     
MC FiveMile
 
Courtyard Apartments
                       
67
 
Loan
     
JLC
 
Trailridge Shopping Center
         
 
 
 
       
68
 
Loan
     
CGMRC
 
227 East 56th Street
                       
69
 
Loan
     
JLC
 
Pacific North Magnolia
         
 
 
 
       
70
 
Loan
     
SMF I
 
Renaissance on Memorial
                       
71
 
Loan
     
CGMRC
 
Highlands Office Park
                       
72
 
Loan
     
MC FiveMile
 
Cartersville Multifamily Portfolio
                       
73
 
Loan
 
50
 
CGMRC
 
Falcon Self Storage
                       
74
 
Loan
 
51
 
CGMRC
 
Hilldale Plaza
                       
75
 
Loan
     
JLC
 
Holiday Inn - Jacksonville
                       
76
 
Loan
     
CGMRC
 
West Chase Apartments
                       
77
 
Loan
     
CGMRC
 
Northridge Park Townhomes
                       
78
 
Loan
 
52
 
CGMRC
 
The Dean Building
                       
79
 
Loan
     
CGMRC
 
Quality Peach Properties
                       
80
 
Loan
     
CGMRC
 
CVS Gun Barrel City
                       
81
 
Loan
 
53
 
JLC
 
Pacific Gillespie III
 
4/30/2055
 
134,445
               
82
 
Loan
     
CGMRC
 
Galleria Self Storage
                       
83
 
Loan
     
JLC
 
Olympia Park
                       
84
 
Loan
     
CGMRC
 
Lakeview Gardens
                       

 
 

 
 
GSMS 2013-GCJ14 Annex A
     
                         
                         
Control
 
Loan /
     
Mortgage
     
Terrorism Insurance
 
Control
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Required
 
Number
1
 
Loan
 
8, 9
 
GSMC
 
11 West 42nd Street
 
Yes
 
1
2
 
Loan
 
10, 11
 
GSMC
 
ELS Portfolio
 
No
 
2
2.01
 
Property
         
Breezy Hill
 
No
 
2.01
2.02
 
Property
         
Pioneer Village
 
No
 
2.02
2.03
 
Property
         
Silver Dollar
 
No
 
2.03
2.04
 
Property
         
Pinehirst
 
No
 
2.04
2.05
 
Property
         
Victoria Palms
 
No
 
2.05
2.06
 
Property
         
Westpark
 
No
 
2.06
2.07
 
Property
         
Gulf Air
 
No
 
2.07
2.08
 
Property
         
Alamo Palms
 
No
 
2.08
2.09
 
Property
         
Vacation Village
 
No
 
2.09
2.10
 
Property
         
Barrington Hills
 
No
 
2.10
2.11
 
Property
         
Pasco
 
No
 
2.11
3
 
Loan
 
12, 13, 14
 
GSMC
 
W Chicago - City Center
 
Yes
 
3
4
 
Loan
     
MC FiveMile
 
Cranberry Woods Office Park
 
Yes
 
4
4.01
 
Property
         
Cranberry Woods (Bldg 800)
 
Yes
 
4.01
4.02
 
Property
         
Cranberry Woods (Bldg 500)
 
Yes
 
4.02
4.03
 
Property
         
Cranberry Woods (Bldg 700)
 
Yes
 
4.03
5
 
Loan
 
15, 16
 
JLC
 
Mendoza Multifamily Portfolio
 
Yes
 
5
5.01
 
Property
         
Pioneer 2000
 
Yes
 
5.01
5.02
 
Property
         
Crestview Pines
 
Yes
 
5.02
5.03
 
Property
         
Ignacio Pines
 
Yes
 
5.03
5.04
 
Property
         
Surfside
 
Yes
 
5.04
5.05
 
Property
         
Woodcreek
 
Yes
 
5.05
5.06
 
Property
         
The Palms
 
Yes
 
5.06
5.07
 
Property
         
Caledonia Beach House
 
Yes
 
5.07
5.08
 
Property
         
Hillview
 
Yes
 
5.08
5.09
 
Property
         
935 Santa Clara
 
Yes
 
5.09
6
 
Loan
 
13, 17, 18
 
GSMC
 
Mall St. Matthews
 
Yes
 
6
7
 
Loan
 
19
 
JLC
 
Hampton Inn LaGuardia
 
Yes
 
7
8
 
Loan
     
GSMC
 
Southpark Center I & II
 
Yes
 
8
8.01
 
Property
         
Southpark Center I
 
Yes
 
8.01
8.02
 
Property
         
Southpark Center II
 
Yes
 
8.02
9
 
Loan
     
JLC
 
Willow Knolls Court
 
Yes
 
9
10
 
Loan
     
GSMC
 
Crystal Springs Apartments
 
Yes
 
10
11
 
Loan
 
20, 21, 22, 23, 24
 
JLC
 
Bay Area Multi Portfolio
 
Yes
 
11
11.01
 
Property
 
20
     
Larkin Street
 
Yes
 
11.01
11.02
 
Property
         
Geary Street
 
Yes
 
11.02
11.03
 
Property
 
20
     
9th Street
 
Yes
 
11.03
11.04
 
Property
         
Jefferson Street
 
Yes
 
11.04
11.05
 
Property
         
Steiner Street
 
Yes
 
11.05
11.06
 
Property
         
15th Street
 
Yes
 
11.06
12
 
Loan
 
13, 25, 26
 
GSMC
 
Hampton Inn - Austin at University/Capitol
 
Yes
 
12
13
 
Loan
 
27
 
JLC
 
5500 South Freeway
 
Yes
 
13
14
 
Loan
     
JLC
 
Cobblestone Court
 
Yes
 
14
15
 
Loan
 
13, 28
 
GSMC
 
Williams Hotel Portfolio
 
Yes
 
15
15.01
 
Property
 
13
     
Holiday Inn - Valdosta Convention Center
 
Yes
 
15.01
15.02
 
Property
 
13
     
Holiday Inn Express & Suites
 
Yes
 
15.02
15.03
 
Property
         
Comfort Suites - Valdosta
 
Yes
 
15.03
16
 
Loan
 
29
 
JLC
 
Airport Trade Center
 
Yes
 
16
17
 
Loan
     
GSMC
 
Brier Creek Corporate Center 5
 
Yes
 
17
18
 
Loan
     
MC FiveMile
 
7100 Almeda Apartments
 
Yes
 
18
19
 
Loan
 
13, 30
 
SMF I
 
Regal Towers
 
Yes
 
19
20
 
Loan
 
31
 
SMF I
 
Indiana Mall
 
Yes
 
20
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
         
                         
                         
Control
 
Loan /
     
Mortgage
     
Terrorism Insurance
 
Control
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Required
 
Number
21
 
Loan
 
13
 
CGMRC
 
Value Place GA & SC Portfolio
 
Yes
 
21
21.01
 
Property
 
13
     
Lexington
 
Yes
 
21.01
21.02
 
Property
 
13
     
Greenville
 
Yes
 
21.02
21.03
 
Property
 
13
     
Simpsonville
 
Yes
 
21.03
21.04
 
Property
 
13
     
Elgin
 
Yes
 
21.04
21.05
 
Property
 
13
     
Macon North
 
Yes
 
21.05
21.06
 
Property
 
13
     
Macon West
 
Yes
 
21.06
22
 
Loan
     
JLC
 
TJ Maxx Centre
 
Yes
 
22
23
 
Loan
 
32
 
GSMC
 
Holly Park Apartments
 
Yes
 
23
24
 
Loan
     
JLC
 
Fountain Park
 
Yes
 
24
25
 
Loan
 
33
 
GSMC
 
Commerce Way Marketplace
 
Yes
 
25
26
 
Loan
     
GSMC
 
Wade English Retail Portfolio
 
Yes
 
26
26.01
 
Property
         
Castleton Square Pavilion
 
Yes
 
26.01
26.02
 
Property
         
Raceway Plaza
 
Yes
 
26.02
26.03
 
Property
         
Marion Retail Shoppes
 
Yes
 
26.03
26.04
 
Property
         
Marwood Crossing
 
Yes
 
26.04
27
 
Loan
     
JLC
 
Aqua Waikiki Pearl
 
Yes
 
27
28
 
Loan
     
CGMRC
 
Park at 3900
 
Yes
 
28
29
 
Loan
     
JLC
 
Casa Grande and Estrella Marketplace
 
Yes
 
29
29.01
 
Property
         
Estrella Marketplace
 
Yes
 
29.01
29.02
 
Property
         
Casa Grande Marketplace
 
Yes
 
29.02
30
 
Loan
 
13, 34
 
SMF I
 
Paseo Marketplace
 
Yes
 
30
31
 
Loan
 
35
 
SMF I
 
Holmwood GSA Portfolio
 
Yes
 
31
31.01
 
Property
         
Holmwood GSA - Jonesboro
 
Yes
 
31.01
31.02
 
Property
         
Holmwood GSA - Port St. Lucie
 
Yes
 
31.02
31.03
 
Property
         
Holmwood GSA - Lorain
 
Yes
 
31.03
32
 
Loan
     
GSMC
 
Concord at Allendale
 
Yes
 
32
33
 
Loan
     
CGMRC
 
Marketplace Shopping Center
 
Yes
 
33
34
 
Loan
 
13, 36
 
GSMC
 
Union Bower Business Park
 
Yes
 
34
35
 
Loan
 
37
 
GSMC
 
Insu-Tech Warehouse
 
Yes
 
35
36
 
Loan
     
CGMRC
 
Hillcroft Shopping Plaza
 
Yes
 
36
37
 
Loan
 
38, 39
 
SMF I
 
Holiday Inn Louisiana Portfolio
 
Yes
 
37
37.01
 
Property
         
Holiday Inn Slidell
 
Yes
 
37.01
37.02
 
Property
         
Holiday Inn Opelousas
 
Yes
 
37.02
38
 
Loan
 
40, 41
 
SMF I
 
Hickory Corners Shopping Center
 
Yes
 
38
39
 
Loan
 
13
 
SMF I
 
Centerpointe Business Plaza
 
Yes
 
39
40
 
Loan
     
CGMRC
 
2900 West - Thrun Building
 
Yes
 
40
41
 
Loan
     
MC FiveMile
 
Hampton Inn Pennsville
 
Yes
 
41
42
 
Loan
     
MC FiveMile
 
Denesha - Williams MHC Portfolio
 
Yes
 
42
42.01
 
Property
         
Deerfield MHP (Freeburg, IL)
 
Yes
 
42.01
42.02
 
Property
         
Park Plaza MHP (Joplin, MO)
 
Yes
 
42.02
42.03
 
Property
         
Whispering Pines MHP (Loami, IL)
 
Yes
 
42.03
42.04
 
Property
         
Glyndon MHP and Prairie View Estates MHP (Glyndon, MN)
 
Yes
 
42.04
42.05
 
Property
         
Riverside MHP (Morristown, MN)
 
Yes
 
42.05
42.06
 
Property
         
Cottonwood Acres MHP (Dilworth, MN)
 
Yes
 
42.06
42.07
 
Property
         
Pleasant Terrace MHP (Cokato, MN)
 
Yes
 
42.07
43
 
Loan
     
JLC
 
The Gallery Apartments
 
Yes
 
43
44
 
Loan
     
MC FiveMile
 
Lakeside Forest Apartments
 
Yes
 
44
45
 
Loan
 
42, 43
 
SMF I
 
Casa Grande Shopping Center
 
Yes
 
45
46
 
Loan
 
44
 
CGMRC
 
Woodlake Commerce Park
 
Yes
 
46
47
 
Loan
     
CGMRC
 
Coral Club Apartments
 
Yes
 
47
48
 
Loan
     
CGMRC
 
Sycamore Plaza
 
Yes
 
48
49
 
Loan
     
SMF I
 
Hampton Inn Greenville
 
Yes
 
49
 
 
 

 
 
GSMS 2013-GCJ14 Annex A
     
                         
                         
Control
 
Loan /
     
Mortgage
     
Terrorism Insurance
 
Control
Number
 
Property Flag
 
Footnotes
 
Loan Seller
 
Property Name
 
Required
 
Number
50
 
Loan
 
45, 46
 
JLC
 
Langtree Ventures Portfolio
 
Yes
 
50
50.01
 
Property
         
1928 Randolph Road - Langtree Portfolio
 
Yes
 
50.01
50.02
 
Property
         
1960 Randolph Road - Langtree Portfolio
 
Yes
 
50.02
50.03
 
Property
         
2115 E. 7th Street - Langtree Portfolio
 
Yes
 
50.03
51
 
Loan
     
JLC
 
Houston Leisure
 
Yes
 
51
52
 
Loan
 
47
 
JLC
 
Southgate MHP
 
Yes
 
52
53
 
Loan
     
MC FiveMile
 
Sierra Condos
 
Yes
 
53
54
 
Loan
 
48
 
SMF I
 
Hillwood Apartments
 
Yes
 
54
55
 
Loan
 
13
 
SMF I
 
Global Storage - Coors
 
Yes
 
55
56
 
Loan
     
CGMRC
 
Agua Fria Towne Center
 
Yes
 
56
57
 
Loan
     
SMF I
 
Rite Aid Belfair
 
Yes
 
57
58
 
Loan
     
MC FiveMile
 
Deco Arts Building
 
Yes
 
58
59
 
Loan
     
MC FiveMile
 
West County Shopping Center
 
Yes
 
59
60
 
Loan
 
49
 
GSMC
 
Value Place - Braker Lane
 
Yes
 
60
61
 
Loan
     
CGMRC
 
Deer Park Apartments
 
Yes
 
61
62
 
Loan
     
SMF I
 
185 Oakland Avenue
 
Yes
 
62
63
 
Loan
     
MC FiveMile
 
Shops at Stapleton
 
Yes
 
63
64
 
Loan
     
CGMRC
 
West Bloomfield Shoppes
 
Yes
 
64
65
 
Loan
     
JLC
 
Garrett Crossing Shopping Center
 
Yes
 
65
66
 
Loan
     
MC FiveMile
 
Courtyard Apartments
 
Yes
 
66
67
 
Loan
     
JLC
 
Trailridge Shopping Center
 
Yes
 
67
68
 
Loan
     
CGMRC
 
227 East 56th Street
 
Yes
 
68
69
 
Loan
     
JLC
 
Pacific North Magnolia
 
Yes
 
69
70
 
Loan
     
SMF I
 
Renaissance on Memorial
 
Yes
 
70
71
 
Loan
     
CGMRC
 
Highlands Office Park
 
Yes
 
71
72
 
Loan
     
MC FiveMile
 
Cartersville Multifamily Portfolio
 
Yes
 
72
73
 
Loan
 
50
 
CGMRC
 
Falcon Self Storage
 
Yes
 
73
74
 
Loan
 
51
 
CGMRC
 
Hilldale Plaza
 
Yes
 
74
75
 
Loan
     
JLC
 
Holiday Inn - Jacksonville
 
Yes
 
75
76
 
Loan
     
CGMRC
 
West Chase Apartments
 
Yes
 
76
77
 
Loan
     
CGMRC
 
Northridge Park Townhomes
 
Yes
 
77
78
 
Loan
 
52
 
CGMRC
 
The Dean Building
 
Yes
 
78
79
 
Loan
     
CGMRC
 
Quality Peach Properties
 
Yes
 
79
80
 
Loan
     
CGMRC
 
CVS Gun Barrel City
 
Yes
 
80
81
 
Loan
 
53
 
JLC
 
Pacific Gillespie III
 
Yes
 
81
82
 
Loan
     
CGMRC
 
Galleria Self Storage
 
Yes
 
82
83
 
Loan
     
JLC
 
Olympia Park
 
Yes
 
83
84
 
Loan
     
CGMRC
 
Lakeview Gardens
 
Yes
 
84
 
 
 

 

Footnotes to Annex A
   
(1)
The Administrative Fee Rate includes the Servicing Fee Rate, the Operating Advisor Fee Rate, the Trustee/Certificate Administrator Fee Rate and the Commercial Real Estate Finance Counsel (CREFC®) Intellectual Property Royalty License Fee Rate applicable to each Mortgage Loan.
   
(2)
The monthly debt service shown for Mortgage Loans with a partial interest-only period reflects the amount payable after the expiration of the interest-only period.
   
(3)
The open period is inclusive of the Maturity Date.
   
(4)
Underwritten NCF DSCR is calculated based on amortizing debt service payments (except for interest-only loans).
   
(5)
Occupancy reflects tenants that have signed leases, but are not yet in occupancy or may not be paying rent.
   
(6)
The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the lease.
   
(7)
If the purpose of the Mortgage Loan was to finance an acquisition of the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash investment by one or more of the equity owners in the borrower in connection with such acquisition.  If the purpose of the Mortgage Loan was to refinance the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash contributed to the borrower by one or more of the equity owners at the time the Mortgage Loan was originated.
   
(8)
The 11 West 42nd Street Mortgage Loan is part of the 11 West 42nd Street Whole Loan, with an original principal balance totaling $300,000,000, which was bifurcated into two pari passu loan components (notes A-1 and A-2).  The 11 West 42nd Street Mortgage Loan, but not the related 11 West 42nd Street Companion Loan, will be contributed to the GS Mortgage Securities Trust 2013-GCJ14.  The 11 West 42nd Street Companion Loan was securitized in the GS Mortgage Securities Trust 2013-GC13 transaction.  Loan Per Unit, Debt Yield on Underwritten Net Operating Income, Underwritten NCF DSCR, Debt Yield on Underwritten Net Cash Flow and Cut-off Date LTV Ratio calculations are based on the aggregate cut-off date principal balance of $300,000,000 and the LTV Ratio at Maturity calculation is based on the aggregate Balloon Balance of $300,000,000.
   
(9)
The fourth largest tenant, Wellpoint Holding Corp. (105,801 SF) subleases the majority of its space to TV Guide (83,590 SF) and Kohn Pedersen Fox Associates (21,839 SF). Kohn Pedersen Fox Associates has executed a direct lease for the 21,839 SF of space which will commence in January 2016 after the expiration of the current Wellpoint Holding Corp. lease.
   
(10)
Occupancy shown reflects the total average occupancy for fiscal year 2012 and excludes the Victoria Palms and Alamo Palms Mortgaged Properties which were acquired in 2012.
   
(11)
Ongoing Replacement Reserves are equal to, at any time, one-twelfth of the product of $50 times the aggregate number of manufactured home and RV pads at the ELS Portfolio Properties.
   
(12)
In October 2012, 33 additional guestrooms were added to the 21st and 22nd floors (previously used for storage, back office and some leased office space). Additionally, a 34th room is currently under construction and is expected to be complete by the end of 2013. All of these rooms are reflected in the number of rooms shown.
   
(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 is calculated in whole or in part on the basis of the “As Stabilized” Appraised Value.
   
(14)
Ongoing Replacement Reserves, which are held by the property manager in an account pledged to the lender, are the greater of (i) revenues from the Mortgaged Property for the most recently ended calendar month, times 4% and (ii) the amount required to be deposited into, as applicable, the approved FF&E account pursuant to the management agreement (calculated on a monthly basis).
   
(15)
The Mendoza Multifamily Portfolio Mortgage Loan has an initial 12-month interest-only period and a non-standard amortization schedule during the amortization period.  Principal payments will be based on a 360-month amortization term and a 6.0070% interest rate and interest payments will based on a 4.8250% interest rate.  Monthly Debt Service is equal to the aggregate payment due during the initial 12 months following the expiration of the interest-only period, divided by 12 and rounded to the nearest cent.  Annual Debt Service is equal to 12 times the Monthly Payment amount.  See Annex G-1 to the free writing prospectus for the related amortization schedules.
   
(16)
In lieu of earthquake insurance an immediate repair escrow was funded at origination in the amount of $183,750 to fund seismic upgrades.
   
(17)
The Mall St. Matthews Mortgage Loan is part of the Mall St. Matthews Whole Loan, with an original principal balance totaling $187,500,000, which was bifurcated into two pari passu loan components (notes A-1 and A-2).  The Mall St. Matthews Mortgage Loan, but not the related Mall St. Matthews Companion Loan, will be contributed to the GS Mortgage Securities Trust 2013-GCJ14.  The Mall St. Matthews Companion Loan was securitized in the GS Mortgage Securities Trust 2013-GC13 transaction.  Loan Per Unit, Debt Yield on Underwritten Net Operating Income, Underwritten NCF DSCR, Debt Yield on Underwritten Net Cash Flow and Cut-off Date LTV Ratio calculations are based on the aggregate cut-off date principal balance of $186,662,129 and the LTV Ratio at Maturity calculation is based on the aggregate Balloon Balance of $169,944,957.
 
 
 

 
 
(18)
In the event that the debt service coverage ratio falls below 1.60x, all amounts on deposit in the lockbox account will be swept into the cash management account, to be applied toward the payment of all amounts payable under the Mortgage Loan.  Any funds in excess of the amounts payable under the Mortgage Loan will be deposited into an operating account pledged to lender but accessible by borrower.  Additionally, in the event that the debt service coverage ratio falls below 1.40x, all amounts on deposit in the lockbox account in excess of the amounts payable under the Mortgage Loan will be reserved and held as additional collateral for the Mortgage Loan.
   
(19)
The mezzanine debt is composed of a senior and junior tranche in the amounts of $5,000,000 and $3,500,000, respectively. Both tranches are owned by unaffiliated parties.
   
(20)
Two collateral Mortgaged Property’s in the Bay Area Multi Portfolio have retail components. The Larkin Street Mortgaged Property has two ground floor retail spaces, totaling 2,538 SF which are 100% occupied, as of 4/30/2013, by KK Copying and Printing (expiring on 3/31/2017) and BB Empire LLC (expiring on 12/31/2017). The 9th Street Mortgaged Property has two ground floor retail spaces, totaling 2,010 SF which are 100% occupied, as of 4/30/2013, by Coffee Mine (expiring on 2/28/2017) and Anna’s Teriyaki (expiring on 1/31/2015).
   
(21)
For all Mortgaged Properties within the Bay Area Multi Portfolio, except for the Steiner Street Mortgaged Property, the year renovated reflects the periodic renovation of residential units that occur when below-market units become vacant and are renovated prior to re-leasing at market levels.
   
(22)
Loan Per Unit is calculated by dividing the Cut-off Date Balance by the 245 total residential units comprising the Bay Area Multi Portfolio.
   
(23)
There are no allocated loan amounts stated in the loan documents for the Bay Area Multi Portfolio Mortgage Loan.  The loan documents do not allow for the voluntary release of any of the Bay Area Multi Portfolio Mortgaged Properties, except for the release of the property identified on Annex A as Steiner Street (which may be released upon a sale to a third party for the greater of (a) net sales proceeds or (b) $2.45 million, which is approximately 125% of 70% of the appraised value denoted on Annex A).  The indicated allocated loan amounts for the Bay Area Multi Portfolio Mortgage Loan are based on the percentage of Appraised Value attributable to each Mortgaged Property relative to the total Appraised Value for all of the Bay Area Multi Portfolio Mortgaged Properties and were created solely for statistical purposes only. 
   
(24)
Occupancy reflected is the weighted average occupancy of the 245 total residential units included in the Bay Area Multifamily Portfolio as of 4/30/2013. The Larkin Street Mortgaged Property and 9th Street Mortgaged Property both have ground floor retail components that are 100% occupied as of 4/30/2013. The Steiner Street Mortgaged Property is a 7,000 SF commercial property that is 100% occupied as of 4/30/2013 by a single tenant and contains no residential units.
   
(25)
Occupancy represents the average occupancy for the eight month period commencing when the hotel opened in November 2012 through June 30, 2013.
   
(26)
Ongoing Replacement Reserves are $22,107.17 for the first through the twelfth Due Dates and thereafter the greater of (a) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E or (b) one-twelfth of 4% of the operating income of the Mortgaged Property for the previous twelve month period as determined annually on the last day of the month of July.
   
(27)
At origination the lender reserved $2,569,268 to ensure the borrower complies with its TI/LC obligations under the Sygma lease. Additional Ongoing TI/LC Reserves are approximately $15,962 per month capped at $400,000.
   
(28)
Ongoing Replacement Reserves are $26,738.75 for the first through the twelfth Due Dates and thereafter the greater of (a) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E or (b) one-twelfth of 4% of the operating income of the Mortgaged Property for the previous twelve month period as determined annually on the last day of the month of July.
   
(29)
In the event that the Mortgaged Property’s occupancy falls below 80%, the TI/LC Cap of $350,000 will not be in effect.  The TI/LC Cap will be reinstated once the Mortgaged Property achieves occupancy of 90% or more for four consecutive quarters.
   
(30)
The Mortgaged Property also includes four ground floor retail spaces.
   
(31)
Commencing on the first monthly Due Date of the Indiana Mall Mortgage Loan, all excess cash flow will be swept into the TI/LC reserve, which excess cash flow sweep will continue until either (i) each of the anchor tenant leases at the Indiana Mall Mortgaged Property have been renewed or (ii) replacement tenants have executed new leases.  Upon termination of the excess cash flow sweep, all funds held in the TI/LC reserve in excess of $500,000 will be disbursed to the borrower at which time the borrower is required to commence ongoing monthly TI/LC reserve deposits of $19,050.
   
(32)
Occupancy shown reflects the 2013-2014 school year.
   
(33)
If Bob’s Discount Furniture and PetSmart each renew their leases in 2019, then the TI/LC reserve will be capped at $250,000 for the remaining term of the Mortgage Loan.
   
(34)
Property operating information is unavailable for year end 2012 due to the foreclosure of the Mortgaged Property.
   
(35)
Property operating information for year end 2012 represents May through December 2012 annualized.
   
(36)
New Gen Products (16,162 SF) has 9,277 SF expiring on December 31, 2015 and 6,885 SF expiring on February 28, 2014.
 
 
 

 
 
(37)
Three separate environmental phase I reports were completed of which two are dated March 22, 2013 and one is dated March 25, 2013.
   
(38)
The borrower is required to fund an Ongoing Replacement Reserve in the monthly amount of one-twelfth of an amount equal to 4% of the annual gross revenue of the Holiday Inn Slidell Mortgaged Property, subject to a cap of $840,000.
   
(39)
The borrower is required to fund an Ongoing Replacement Reserve in the monthly amount of one-twelfth of an amount equal to 4% of the annual gross revenue of the Holiday Inn Opelousas Mortgaged Property, subject to a cap of $624,000.
   
(40)
Wal-Mart (81,922 SF) has subleased 50,022 SF to Hamrick’s at a current annual base rent of $257,613, $247,055 of which is passed through to the borrower.  If Hamrick’s goes dark for more than 90 days, the borrower may terminate the sublease.  Wal-Mart’s lease expires on 5/8/2017.
   
(41)
Wal-Mart (81,922 SF) has subleased 31,900 SF to Toys ‘R’ Us at a current annual base rent of $140,360, all of which is passed through to the borrower.  If Toys ‘R’ Us goes dark for more than 90 days, the borrower may terminate the sublease.  Wal-Mart’s lease expires on 5/8/2017.
   
(42)
Big Lots is expanding its current 29,592 SF space to include an additional 2,677 SF, Pet Club is relocating from its current 8,130 SF space to an 11,500 SF space, and OfficeMax is in the process of relocating from an adjacent property to the Mortgaged Property.  Tenant information and occupancy presented reflect these changes as if they have already occurred.  The current occupancy of the Mortgaged Property prior to these changes occurring is 82.4%.  The borrower deposited $1,500,000 into a relocation reserve at the origination of the Mortgage Loan which will be released to the borrower in amounts allocated to each related tenant pursuant to the terms of the Mortgage Loan documents.
   
(43)
JB’s Restaurant (4,400 SF) is in bankruptcy and remains in its space on a month to month basis since its lease expired on 7/31/2013.
   
(44)
Woodlake Commerce Park Mortgaged Property was originated with an occupancy holdback escrow in the amount of $1,200,000 to be released upon ISO Group, Inc. taking occupancy of its space.  Since origination, ISO Group, Inc. has taken occupancy of its space and the escrow has been released.
   
(45)
The Langtree Ventures Portfolio Mortgage Loan has a non-standard amortization schedule.  Principal payments will be based on a 360-month amortization term and a 6.4400% interest rate and interest payments will be based on a 5.2500% interest rate. Monthly Payment is equal to the aggregate payment due during the initial 12 months following the cut-off date (from and including the 9/6/2013 payment through and including the 8/6/2014 payment), divided by 12 and rounded to the nearest cent.  Annual Debt Service is equal to 12 times the Monthly Payment amount.  See Annex G-2 to the free writing prospectus for the related amortization schedules.
   
(46)
The borrower sponsor does not report cash flows on a property by property basis. Reporting is done at the portfolio level.
   
(47)
The lender collected $650,000 at origination which was placed into a lender controlled mobile home cash collateral subaccount. $350,000 of this amount will be released once the Mortgaged Property has reached and maintained 85% occupancy for six consecutive months and a debt service coverage ratio of 1.35x. The remaining amount will be released once the Mortgaged Property has reached and maintained 90% occupancy for six consecutive months and a debt service coverage ratio of 1.45x.
   
(48)
Property operating information is unavailable for the years ended 2011 and 2012 due to the foreclosure of the Mortgaged Property.
   
(49)
Ongoing Replacement Reserves are (i) $5,046.75 for the first through the twelfth Due Dates, (ii) from the thirteenth through the sixtieth Due Dates, the greater of (a) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E or (b) one-twelfth of 4% of the operating income of the Mortgaged Property for the previous twelve month period as determined annually on the last day of the month of July, and (iii) from the sixty-first Due Date through the Maturity Date 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 5% of the operating income of the Mortgaged Property for the previous twelve month period as determined annually on the last day of the month of July.
   
(50)
Debt Yield on Underwritten Net Operating Income and Debt Yield on Underwritten Net Cash Flow is calculated net of the $175,000 holdback reserve.  The Debt Yield on Underwritten Net Operating Income calculated based on the fully funded loan amount of $3,421,718, as of the cut-off date, is 9.4%. The Debt Yield on Underwritten Net Cash Flow calculated based on the fully funded loan amount of $3,421,718, as of the cut-off date, is 9.2%.
   
(51)
The monthly replacement reserve payment from the Due Date in August 2013 through the Due Date in July 2019 is $2,059.40.  Thereafter, the monthly replacement reserve payment from the Due Date in August 2019 through the Due Date in July 2023 is $772.28.
   
(52)
The Mortgaged Property is comprised of approximately 18,304 SF (65.6%) of multifamily space and 9,592 SF (34.4%) of retail space.  All rents and other sums generated by the multifamily portion of the Mortgaged Property, upon the occurrence of a trigger period,  are required to be deposited by the property manager into the lockbox account.  All rents and other sums generated by the retail portion of the Mortgaged Property are required to be directly deposited into the lockbox account.
   
(53)
The lender will collect an amount equal to $10,000 on each of the first 10 Due Dates. In the event that the Perry Consulting tenant renews or extends the term of the lease for at least five additional years at a rental rate no less than that which is being paid by Perry Consulting as of the date of the loan agreement, provided that no event of default has occurred and is continuing and upon receipt of a signed lease and an estoppel certificate from Perry Consulting, the borrower will be relieved of its obligation to make any remaining payments and any collected funds will be disbursed to the borrower.