FWP 1 n474_anxa-x1.htm FREE WRITING PROSPECTUS Unassociated Document
 
   
FREE WRITING PROSPECTUS
   
FILED PURSUANT TO RULE 433
   
REGISTRATION FILE NO.: 333-191331-08
     
 
GSMS 2015-GC30 Annex A
                                         
Control
Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Related Group
 
Crossed Group
 
Address
 
City
 
State
 
Zip Code
1
 
Loan
 
8, 9, 10, 11, 12
 
GSMC
 
Dallas Market Center
 
NAP
 
NAP
 
2050 and 2100 North Stemmons Freeway
 
Dallas
 
Texas
 
75207
2
 
Loan
 
13, 14, 15
 
GSMC
 
Selig Office Portfolio
 
NAP
 
NAP
               
2.01
 
Property
 
16
     
1000 Second Avenue
         
1000 Second Avenue
 
Seattle
 
Washington
 
98104
2.02
 
Property
 
17, 13
     
2901 Third Avenue
         
2901 Third Avenue
 
Seattle
 
Washington
 
98121
2.03
 
Property
         
3101 Western Avenue
         
3101 Western Avenue
 
Seattle
 
Washington
 
98121
2.04
 
Property
 
18
     
300 Elliott Avenue West
         
300 Elliott Avenue West
 
Seattle
 
Washington
 
98119
2.05
 
Property
 
19, 13
     
3131 Elliott Avenue
         
3131 Elliott Avenue
 
Seattle
 
Washington
 
98121
2.06
 
Property
 
13
     
2615 Fourth Avenue
         
2615 Fourth Avenue
 
Seattle
 
Washington
 
98121
2.07
 
Property
         
190 Queen Anne Avenue North
         
190 Queen Anne Avenue North
 
Seattle
 
Washington
 
98109
2.08
 
Property
 
20, 13
     
200 First Avenue West
         
200 First Avenue West
 
Seattle
 
Washington
 
98119
2.09
 
Property
         
18 West Mercer Street
         
18 West Mercer Street
 
Seattle
 
Washington
 
98119
3
 
Loan
 
13
 
GSMC
 
Worthington Renaissance Fort Worth
 
NAP
 
NAP
 
200 Main Street
 
Fort Worth
 
Texas
 
76102
4
 
Loan
 
21, 22, 23, 24
 
CGMRC
 
Courtyard by Marriott Portfolio
 
NAP
 
NAP
               
4.01
 
Property
         
Courtyard Larkspur Landing Marin County
         
2500 Larkspur Landing Circle
 
Larkspur
 
California
 
94939
4.02
 
Property
         
Courtyard San Mateo Foster City
         
550 Shell Boulevard
 
Foster City
 
California
 
94404
4.03
 
Property
         
Courtyard San Jose Cupertino
         
10605 North Wolfe Road
 
Cupertino
 
California
 
95014
4.04
 
Property
         
Courtyard Boulder
         
4710 Pearl East Circle
 
Boulder
 
Colorado
 
80301
4.05
 
Property
         
Courtyard Los Angeles Hacienda Heights
         
1905 South Azusa Avenue
 
Hacienda Heights
 
California
 
91745
4.06
 
Property
         
Courtyard Seattle South Center
         
400 Andover Park West
 
Tukwila
 
Washington
 
98188
4.07
 
Property
         
Courtyard Rye
         
631 Midland Avenue
 
Rye
 
New York
 
10580
4.08
 
Property
         
Courtyard Nashville Airport
         
2508 Elm Hill Pike
 
Nashville
 
Tennessee
 
37214
4.09
 
Property
         
Courtyard Los Angeles Torrance Palos Verdes
         
2633 Sepulveda Boulevard
 
Torrance
 
California
 
90505
4.10
 
Property
         
Courtyard St. Louis Creve Coeur
         
828 North New Ballas Court
 
Creve Coeur
 
Missouri
 
63141
4.11
 
Property
         
Courtyard Portland Beaverton
         
8500 Southwest Nimbus Avenue
 
Beaverton
 
Oregon
 
97008
4.12
 
Property
         
Courtyard Palm Springs
         
1300 East Tahquitz Canyon Way
 
Palm Springs
 
California
 
92262
4.13
 
Property
         
Courtyard Charlotte South Park
         
6023 Park South Drive
 
Charlotte
 
North Carolina
 
28210
4.14
 
Property
         
Courtyard Norwalk
         
474 Main Avenue
 
Norwalk
 
Connecticut
 
06851
4.15
 
Property
         
Courtyard Detroit Metro Airport
         
30653 Flynn Drive
 
Romulus
 
Michigan
 
48174
4.16
 
Property
         
Courtyard Chicago Waukegan Gurnee
         
3800 Northpoint Boulevard
 
Waukegan
 
Illinois
 
60085
4.17
 
Property
         
Courtyard Atlanta Perimeter Center
         
6250 Peachtree Dunwoody Road
 
Atlanta
 
Georgia
 
30328
4.18
 
Property
         
Courtyard Denver Tech Center
         
6565 South Boston Street
 
Greenwood Village
 
Colorado
 
80111
4.19
 
Property
         
Courtyard Ft. Lauderdale Plantation
         
7780 Southwest 6th Street
 
Plantation
 
Florida
 
33324
4.20
 
Property
         
Courtyard Lincroft Red Bank
         
245 Half Mile Road
 
Red Bank
 
New Jersey
 
07701
4.21
 
Property
         
Courtyard Chicago Highland Park
         
1505 Lake Cook Road
 
Highland Park
 
Illinois
 
60035
4.22
 
Property
         
Courtyard Raleigh Cary
         
102 Edinburgh Drive South
 
Cary
 
North Carolina
 
27511
4.23
 
Property
         
Courtyard Charlottesville North
         
638 Hillsdale Drive
 
Charlottesville
 
Virginia
 
22901
4.24
 
Property
         
Courtyard Detroit Livonia
         
17200 North Laurel Park Drive
 
Livonia
 
Michigan
 
48152
4.25
 
Property
         
Courtyard Birmingham Homewood
         
500 Shades Creek Parkway
 
Homewood
 
Alabama
 
35209
4.26
 
Property
         
Courtyard West Palm Beach
         
600 Northpoint Parkway
 
West Palm Beach
 
Florida
 
33407
4.27
 
Property
         
Courtyard New Haven Wallingford
         
600 Northrop Road
 
Wallingford
 
Connecticut
 
06492
4.28
 
Property
         
Courtyard Chicago Oakbrook Terrace
         
6 Transam Plaza Drive
 
Oakbrook Terrace
 
Illinois
 
60181
4.29
 
Property
         
Courtyard Kansas City Overland Park Metcalf
         
11301 Metcalf Avenue
 
Overland Park
 
Kansas
 
66210
4.30
 
Property
         
Courtyard Boston Andover
         
10 Campanelli Drive
 
Andover
 
Massachusetts
 
01810
4.31
 
Property
         
Courtyard Minneapolis St Paul Airport
         
1352 Northland Drive
 
Mendota Heights
 
Minnesota
 
55120
4.32
 
Property
         
Courtyard Dallas Plano Parkway
         
4901 West Plano Parkway
 
Plano
 
Texas
 
75093
4.33
 
Property
         
Courtyard Bakersfield
         
3601 Marriott Drive
 
Bakersfield
 
California
 
93308
4.34
 
Property
         
Courtyard Denver Stapleton
         
7415 East 41st Avenue
 
Denver
 
Colorado
 
80216
4.35
 
Property
         
Courtyard Rockford
         
7676 East State Street
 
Rockford
 
Illinois
 
61108
4.36
 
Property
         
Courtyard Greenville Haywood Mall
         
70 Orchard Park Drive
 
Greenville
 
South Carolina
 
29615
4.37
 
Property
         
Courtyard Chicago Lincolnshire
         
505 Milwaukee Avenue
 
Lincolnshire
 
Illinois
 
60069
4.38
 
Property
         
Courtyard Indianapolis Castleton
         
8670 Allisonville Road
 
Indianapolis
 
Indiana
 
46250
4.39
 
Property
         
Courtyard St. Louis Westport Plaza
         
11888 Westline Industrial Drive
 
St. Louis
 
Missouri
 
63146
4.40
 
Property
         
Courtyard San Antonio Downtown Market Square
         
600 South Santa Rosa Avenue
 
San Antonio
 
Texas
 
78204
4.41
 
Property
         
Courtyard Silver Spring North
         
12521 Prosperity Drive
 
Silver Spring
 
Maryland
 
20904
4.42
 
Property
         
Courtyard Lexington North
         
775 Newtown Court
 
Lexington
 
Kentucky
 
40511
4.43
 
Property
         
Courtyard Tampa Westshore
         
3805 West Cypress Street
 
Tampa
 
Florida
 
33607
4.44
 
Property
         
Courtyard Chicago Deerfield
         
800 Lake Cook Road
 
Deerfield
 
Illinois
 
60015
4.45
 
Property
         
Courtyard St. Petersburg Clearwater
         
3131 Executive Drive
 
Clearwater
 
Florida
 
33762
4.46
 
Property
         
Courtyard Toledo Airport Holland
         
1435 East Mall Drive
 
Holland
 
Ohio
 
43528
4.47
 
Property
         
Courtyard Phoenix Mesa
         
1221 South Westwood
 
Mesa
 
Arizona
 
85210
4.48
 
Property
         
Courtyard Atlanta Airport South
         
2050 Sullivan Road
 
College Park
 
Georgia
 
30337
4.49
 
Property
         
Courtyard Oklahoma City Airport
         
4301 Highline Boulevard
 
Oklahoma City
 
Oklahoma
 
73108
4.50
 
Property
         
Courtyard Memphis Airport
         
1780 Noncannah Boulevard
 
Memphis
 
Tennessee
 
38132
4.51
 
Property
         
Courtyard Annapolis
         
2559 Riva Road
 
Annapolis
 
Maryland
 
21401
4.52
 
Property
         
Courtyard Manassas
         
10701 Battleview Parkway
 
Manassas
 
Virginia
 
20109
4.53
 
Property
         
Courtyard Little Rock
         
10900 Financial Centre Parkway
 
Little Rock
 
Arkansas
 
72211
4.54
 
Property
         
Courtyard Ft. Myers
         
4455 Metro Parkway
 
Fort Myers
 
Florida
 
33916
4.55
 
Property
         
Courtyard Atlanta Gwinnett Mall
         
3550 Venture Parkway
 
Duluth
 
Georgia
 
30096
4.56
 
Property
         
Courtyard Chicago Arlington Heights South
         
100 West Algonquin Road
 
Arlington Heights
 
Illinois
 
60005
4.57
 
Property
         
Courtyard Dallas Richardson at Spring Valley
         
1000 South Sherman Street
 
Richardson
 
Texas
 
75081
4.58
 
Property
         
Courtyard Huntsville
         
4804 University Drive Northwest
 
Huntsville
 
Alabama
 
35816
4.59
 
Property
         
Courtyard Birmingham Hoover
         
1824 Montgomery Highway South
 
Hoover
 
Alabama
 
35244
4.60
 
Property
         
Courtyard Phoenix North Metrocenter
         
9631 North Black Canyon Highway
 
Phoenix
 
Arizona
 
85021
4.61
 
Property
         
Courtyard Tucson Airport
         
2505 East Executive Drive
 
Tucson
 
Arizona
 
85756
4.62
 
Property
         
Courtyard Dayton South Mall
         
100 Prestige Place
 
Miamisburg
 
Ohio
 
45342
 
 
A-1

 
 
GSMS 2015-GC30 Annex A
                                         
Control
Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Related Group
 
Crossed Group
 
Address
 
City
 
State
 
Zip Code
4.63
 
Property
         
Courtyard Philadelphia Devon
         
762 West Lancaster Avenue
 
Wayne
 
Pennsylvania
 
19087
4.64
 
Property
         
Courtyard Fresno
         
140 East Shaw Avenue
 
Fresno
 
California
 
93710
4.65
 
Property
         
Courtyard Poughkeepsie
         
2641 South Road
 
Poughkeepsie
 
New York
 
12601
5
 
Loan
 
25, 26, 27
 
CGMRC
 
Bank of America Plaza
 
NAP
 
NAP
 
800 Market Street
 
St. Louis
 
Missouri
 
63101
6
 
Loan
 
13
 
GSMC
 
Bakery Living
 
NAP
 
NAP
 
6480 Living Place
 
Pittsburgh
 
Pennsylvania
 
15206
7
 
Loan
 
28
 
MC-FiveMile
 
Midwest Multifamily Portfolio
 
Group 2
 
NAP
               
7.01
 
Property
         
Sunnydale Estates
         
5834 North Yermo Drive
 
Toledo
 
Ohio
 
43613
7.02
 
Property
         
Georgetown Village
         
3045 Ilger Avenue
 
Toledo
 
Ohio
 
43606
7.03
 
Property
         
Hunters Ridge
         
3406 Gibraltar Heights Drive
 
Toledo
 
Ohio
 
43609
7.04
 
Property
         
Miracle Manor
         
5055 Jamieson Drive
 
Toledo
 
Ohio
 
43613
7.05
 
Property
         
Abbey Run
         
3355 West Alexis Road
 
Toledo
 
Ohio
 
43623
8
 
Loan
 
13, 29, 30
 
SMF I
 
Hilton Scotts Valley
 
NAP
 
NAP
 
6001 La Madrona Drive
 
Scotts Valley
 
California
 
95060
9
 
Loan
     
CGMRC
 
311 California Street
 
Group 1
 
NAP
 
311 California Street
 
San Francisco
 
California
 
94104
10
 
Loan
 
31
 
CGMRC
 
Northern Lights Shopping Center
 
NAP
 
NAP
 
3349-3561 Cleveland Avenue
 
Columbus
 
Ohio
 
43224
11
 
Loan
     
CGMRC
 
1035 Market Street
 
Group 1
 
NAP
 
1035 Market Street
 
San Francisco
 
California
 
94103
12
 
Loan
 
32
 
CGMRC
 
170 Broadway
 
Group 3
 
NAP
 
170 Broadway
 
New York
 
New York
 
10012
13
 
Loan
 
13, 33, 34, 35, 36
 
CGMRC
 
Hampton Inn - Albany
 
NAP
 
NAP
 
25 Chapel Street
 
Albany
 
New York
 
12210
14
 
Loan
 
37
 
CGMRC
 
132-40 Metropolitan Avenue
 
Group 3
 
NAP
 
132-40 Metropolitan Avenue
 
Jamaica
 
New York
 
11418
15
 
Loan
 
13, 38, 39
 
GSMC
 
Hampton Inn & Suites Destin
 
NAP
 
NAP
 
1625 Scenic Highway 98 East
 
Destin
 
Florida
 
32541
16
 
Loan
     
CGMRC
 
Ocean Dorado
 
Group 1
 
NAP
 
1830-1850 Ocean Avenue
 
San Francisco
 
California
 
94112
17
 
Loan
     
CGMRC
 
Century Park West Apartments
 
NAP
 
NAP
 
7250 Arbor Vista Drive
 
Douglasville
 
Georgia
 
30134
18
 
Loan
     
CCRE
 
ART Florida & Ohio MF Portfolio I
 
NAP
 
NAP
               
18.01
 
Property
         
High Points
         
6611 Trichel Lane
 
New Port Richey
 
Florida
 
34653
18.02
 
Property
         
Daniel Court
         
640 Daniel Court
 
Cincinnati
 
Ohio
 
45244
18.03
 
Property
         
Blueberry Hill
         
33230 Ryan Drive
 
Leesburg
 
Florida
 
34788
18.04
 
Property
         
Manchester
         
2900 Coronet Lane
 
Jacksonville
 
Florida
 
32207
18.05
 
Property
         
Hickory Mill
         
2767 Hickory Mill Drive
 
Hilliard
 
Ohio
 
43026
19
 
Loan
     
CCRE
 
Aria on L
 
NAP
 
NAP
 
300 L Street Northeast
 
Washington
 
District of Columbia
 
20002
20
 
Loan
     
CCRE
 
River Drive III
 
NAP
 
NAP
 
611 River Drive
 
Elmwood Park
 
New Jersey
 
07407
21
 
Loan
 
13
 
CGMRC
 
Clinton Place Apartments
 
NAP
 
NAP
 
42566 Clinton Place Drive
 
Clinton Township
 
Michigan
 
48038
22
 
Loan
 
13, 40
 
GSMC
 
Plaza de Santa Fe
 
NAP
 
NAP
 
16950 & 16956 Via de Santa Fe and 6037 & 6041 La Flecha
 
Rancho Santa Fe
 
California
 
92091
23
 
Loan
     
CGMRC
 
EZ Storage Marina Del Rey
 
NAP
 
NAP
 
12901 Culver Boulevard
 
Los Angeles
 
California
 
90066
24
 
Loan
     
CGMRC
 
Cottages at Hefner
 
NAP
 
NAP
 
1301 West Hefner Road
 
Oklahoma City
 
Oklahoma
 
73114
25
 
Loan
 
41
 
MC-FiveMile
 
Bavarian Woods
 
Group 2
 
NAP
 
154 Bavarian Street
 
Middletown
 
Ohio
 
45044
26
 
Loan
 
42
 
SMF I
 
Crossroads Marketplace
 
NAP
 
NAP
 
3045, 3055 and 3065 Columbia Boulevard
 
Titusville
 
Florida
 
32780
27
 
Loan
     
CGMRC
 
Lowes Multi State Portfolio
 
NAP
 
NAP
               
27.01
 
Property
         
Lowe’s Middletown OH
         
3125 Towne Boulevard
 
Middletown
 
Ohio
 
45044
27.02
 
Property
         
Lowe’s Terre Haute IN
         
4701 South US Highway 41
 
Terre Haute
 
Indiana
 
47802
28
 
Loan
 
13
 
CGMRC
 
Century Lake Apartments
 
NAP
 
NAP
 
51 Bishopsgate Drive
 
Cincinnati
 
Ohio
 
45246
29
 
Loan
 
13
 
CGMRC
 
Holiday Inn Express & Suites - New Orleans Airport South
 
NAP
 
NAP
 
110 James Drive East
 
Saint Rose
 
Louisiana
 
70087
30
 
Loan
 
43
 
CGMRC
 
River Drive Apartments
 
Group 6
 
NAP
 
1420 Gregory Street
 
Ypsilanti
 
Michigan
 
48197
31
 
Loan
 
44, 45
 
MC-FiveMile
 
Ishihama Portfolio
 
NAP
 
NAP
               
31.01
 
Property
         
Walgreens Jefferson
         
132 East Broadway Boulevard
 
Jefferson
 
Tennessee
 
37760
31.02
 
Property
         
Town Center Square
         
10950 East Foothill Boulevard
 
Rancho Cucamonga
 
California
 
91730
31.03
 
Property
         
Sunset Station
         
545 Marks Street
 
Henderson
 
Nevada
 
89014
31.04
 
Property
         
Arby’s Portfolio - Saginaw, MI
         
4905 Bay Road
 
Saginaw
 
Michigan
 
48604
31.05
 
Property
         
Arby’s Portfolio - Port Huron, MI
         
1331 24th Street
 
Port Huron
 
Michigan
 
48060
32
 
Loan
     
MC-FiveMile
 
Birney Portfolio - Sun Blossom Mountain
 
Group 4
 
NAP
 
5909 Ranchester Drive
 
Houston
 
Texas
 
77036
33
 
Loan
     
CGMRC
 
Germantown Plaza
 
NAP
 
NAP
 
2015 Exeter Road
 
Germantown
 
Tennessee
 
38138
34
 
Loan
     
MC-FiveMile
 
Birney Portfolio - Sun Blossom Gardens & The Westbriar
 
Group 4
 
NAP
               
34.01
 
Property
         
Sun Blossom Gardens
         
5900 Ranchester Drive
 
Houston
 
Texas
 
77036
34.02
 
Property
         
The Westbriar
         
2530 Briar Ridge Drive
 
Houston
 
Texas
 
77057
35
 
Loan
 
46
 
SMF I
 
Westridge Self Storage
 
Group 10
 
Group A
 
155 Westridge Parkway
 
McDonough
 
Georgia
 
30253
36
 
Loan
 
13, 46
 
SMF I
 
Highway 92 Self Storage
 
Group 10
 
Group A
 
3595 Hiram Douglasville Highway
 
Hiram
 
Georgia
 
30141
37
 
Loan
     
MC-FiveMile
 
Brays Village Apartments
 
NAP
 
NAP
 
4400 Boone Road
 
Houston
 
Texas
 
77072
38
 
Loan
     
CCRE
 
Copley Center
 
NAP
 
NAP
 
140 East Golf Road 241
 
Schaumburg
 
Illinois
 
60173
39
 
Loan
     
MC-FiveMile
 
GSL Portfolio
 
NAP
 
NAP
               
39.01
 
Property
         
Clinton Drive
         
7202-7222 Clinton Drive
 
Houston
 
Texas
 
77020
39.02
 
Property
         
1700 South Sam Houston Parkway West
         
1700 South Sam Houston Parkway West
 
Houston
 
Texas
 
77047
 
 
A-2

 

GSMS 2015-GC30 Annex A
                                         
Control
Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Related Group
 
Crossed Group
 
Address
 
City
 
State
 
Zip Code
39.03
 
Property
         
801 Georgia Avenue
         
801 Georgia Avenue
 
Deer Park
 
Texas
 
77536
40
 
Loan
     
CCRE
 
New Boston Village Retail
 
NAP
 
NAP
 
4490 Gallia Street
 
New Boston
 
Ohio
 
45662
41
 
Loan
     
GSMC
 
Timberhills Shopping Center
 
NAP
 
NAP
 
1005-1071 Mono Way
 
Sonora
 
California
 
95370
42
 
Loan
 
47
 
GSMC
 
Crestwood Whitewood Apartments Portfolio
 
NAP
 
NAP
               
42.01
 
Property
         
Crestwood Apartments
         
5909 and 5910 Royalgate Drive
 
San Antonio
 
Texas
 
78242
42.02
 
Property
         
Whitewood Apartments
         
200 Whitewood Drive
 
San Antonio
 
Texas
 
78242
43
 
Loan
     
CGMRC
 
Serenity Apartments at Silver Springs
 
NAP
 
NAP
 
3480 Northeast 48th Terrace
 
Silver Springs
 
Florida
 
34488
44
 
Loan
     
GSMC
 
Traditions at Slate Ridge
 
NAP
 
NAP
 
1929 Opal Street
 
Reynoldsburg
 
Ohio
 
43068
45
 
Loan
     
CCRE
 
Chadwick & Grayson
 
NAP
 
NAP
 
5029 Corporate Woods Drive
 
Virginia Beach
 
Virginia
 
23462
46
 
Loan
     
CCRE
 
Wesleyan Park Plaza
 
NAP
 
NAP
 
2650 Frederica Street
 
Owensboro
 
Kentucky
 
42301
47
 
Loan
 
48
 
CGMRC
 
Glendora Marketplace
 
NAP
 
NAP
 
1331 South Lone Hill Avenue
 
Glendora
 
California
 
91740
48
 
Loan
 
49
 
GSMC
 
At Home and Dollar Tree
 
NAP
 
NAP
 
1509 and 1517 Sams Circle
 
Chesapeake
 
Virginia
 
23320
49
 
Loan
     
CCRE
 
City Lofts
 
NAP
 
NAP
 
1406 Richmond Road
 
Williamsburg
 
Virginia
 
23185
50
 
Loan
     
CCRE
 
Stony Brook MHP
 
Group 9
 
NAP
 
1 West Overlook Street
 
Orangeville
 
Pennsylvania
 
17859
51
 
Loan
 
50
 
CCRE
 
Diagonal Marketplace
 
NAP
 
NAP
 
980, 1020 and 1100 Ken Platt Boulevard
 
Longmont
 
Colorado
 
80501
52
 
Loan
     
MC-FiveMile
 
6001 Stonewood Drive
 
NAP
 
NAP
 
6001 Stonewood Drive
 
Wexford
 
Pennsylvania
 
15090
53
 
Loan
 
51
 
SMF I
 
Shops of Walterboro
 
Group 7
 
NAP
 
2098 Bells Highway
 
Walterboro
 
South Carolina
 
29488
54
 
Loan
     
SMF I
 
Joshua Village Shopping Center
 
NAP
 
NAP
 
57554 29 Palms Highway
 
Yucca Valley
 
California
 
92284
55
 
Loan
 
52
 
CCRE
 
Club Commons II
 
NAP
 
NAP
 
52 and 70 Commons Circle
 
Snowmass Village
 
Colorado
 
81615
56
 
Loan
     
SMF I
 
Pocalla Springs Apartments
 
NAP
 
NAP
 
119 Putter Drive and 119 Pocotaligo Drive
 
Sumter
 
South Carolina
 
29150
57
 
Loan
     
CCRE
 
Alex City Marketplace
 
Group 8
 
NAP
 
935 Market Place
 
Alexander City
 
Alabama
 
35010
58
 
Loan
     
GSMC
 
Midtown Village
 
NAP
 
NAP
 
860 Parris Island Gateway
 
Beaufort
 
South Carolina
 
29906
59
 
Loan
 
53, 54
 
CCRE
 
Butler Square
 
Group 8
 
NAP
 
201, 207-275 West Butler Road
 
Mauldin
 
South Carolina
 
29662
60
 
Loan
     
SMF I
 
Lansing East Self Storage
 
Group 5
 
NAP
 
2591 Jolly Road
 
Okemos
 
Michigan
 
48864
61
 
Loan
     
CCRE
 
San Clemente Retail
 
NAP
 
NAP
 
3600A North Capital of Texas Highway
 
Austin
 
Texas
 
78746
62
 
Loan
 
55
 
SMF I
 
Vidalia Central Shopping Center
 
Group 7
 
NAP
 
3181 East 1st Street
 
Vidalia
 
Georgia
 
30474
63
 
Loan
     
SMF I
 
Orion Self Storage
 
Group 5
 
NAP
 
1745 Waldon Road
 
Lake Orion
 
Michigan
 
48359
64
 
Loan
     
GSMC
 
Southwood Village Shopping Center
 
NAP
 
NAP
 
201 West Arrowood Road
 
Charlotte
 
North Carolina
 
28217
65
 
Loan
     
SMF I
 
Novi Self Storage
 
Group 5
 
NAP
 
24985 Haggerty Road
 
Novi
 
Michigan
 
48375
66
 
Loan
     
CGMRC
 
Metrocenter Retail
 
NAP
 
NAP
 
10240 North 27th Avenue, 10459 North 28th Drive, 2751 West North Lane, 2745 and 2755 West Peoria Avenue and 10223, 10225, 10227 and 10235 North Metro Parkway East
 
Phoenix
 
Arizona
 
85051, 85029
67
 
Loan
 
13, 56
 
GSMC
 
Hampton Inn Niceville
 
NAP
 
NAP
 
4400 Ansley Drive
 
Niceville
 
Florida
 
32578
68
 
Loan
     
SMF I
 
Albemarle Square
 
NAP
 
NAP
 
9009 Albemarle Road
 
Charlotte
 
North Carolina
 
28227
69
 
Loan
     
SMF I
 
Clark Street Industrial
 
NAP
 
NAP
 
2627 Clark Street
 
Detroit
 
Michigan
 
48210
70
 
Loan
     
CCRE
 
Pheasant Run Apartments
 
NAP
 
NAP
 
1500 North Towne Commons Boulevard
 
Fenton
 
Michigan
 
48430
71
 
Loan
 
57, 58
 
CCRE
 
Ruschmeyer’s Montauk
 
NAP
 
NAP
 
161 Second House Road
 
Montauk
 
New York
 
11954
72
 
Loan
 
59
 
CGMRC
 
Wyndham Hill Apartments
 
Group 6
 
NAP
 
1210 West Stadium Boulevard
 
Ann Arbor
 
Michigan
 
48103
73
 
Loan
     
CGMRC
 
Food Lion - Ocean View
 
Group 11
 
NAP
 
1100 Southwest Sabbath Home Road
 
Holden Beach
 
North Carolina
 
28462
74
 
Loan
     
SMF I
 
Southland Village Shopping Center
 
NAP
 
NAP
 
111 Southland Village
 
Troy
 
Alabama
 
36079
75
 
Loan
     
SMF I
 
306-308 East 149th Street
 
NAP
 
NAP
 
306-308 East 149th Street
 
Bronx
 
New York
 
10451
76
 
Loan
     
SMF I
 
Northside Indy Medical Center
 
NAP
 
NAP
 
2020 West 86th Street
 
Indianapolis
 
Indiana
 
46260
77
 
Loan
     
CCRE
 
North View Manor MHP
 
Group 9
 
NAP
 
34 Cranes Gap Road
 
Carlisle
 
Pennsylvania
 
17013
78
 
Loan
     
CGMRC
 
Food Lion - Circle Plaza
 
Group 11
 
NAP
 
306 Main Street
 
Newton Grove
 
North Carolina
 
28366
79
 
Loan
     
CGMRC
 
Glenridge Point Shopping Center
 
NAP
 
NAP
 
860 Johnson Ferry Road
 
Atlanta
 
Georgia
 
30342
80
 
Loan
     
MC-FiveMile
 
Village Place Apartments
 
NAP
 
NAP
 
1100 Milburn Avenue
 
Odessa
 
Texas
 
79761
81
 
Loan
     
MC-FiveMile
 
Country Hills Estates
 
NAP
 
NAP
 
4900-5000 East Henrietta Road
 
Henrietta
 
New York
 
14467
82
 
Loan
     
CGMRC
 
4600 Sheridan Street
 
NAP
 
NAP
 
4600 Sheridan Street
 
Hollywood
 
Florida
 
33021
83
 
Loan
     
CGMRC
 
Roaring Fork Mobile Home Park
 
NAP
 
NAP
 
101 Emma Road
 
Basalt
 
Colorado
 
81621
84
 
Loan
     
MC-FiveMile
 
Kimberly Square
 
NAP
 
NAP
 
951 South Main Street
 
Nicholasville
 
Kentucky
 
40356
85
 
Loan
     
SMF I
 
Ypsilanti Self Storage
 
Group 5
 
NAP
 
521 Tyler Road
 
Ypsilanti
 
Michigan
 
48198
86
 
Loan
 
60
 
SMF I
 
North Lake Tahoe Self Storage
 
NAP
 
NAP
 
590 National Avenue
 
Tahoe Vista
 
California
 
96148
87
 
Loan
     
GSMC
 
Walgreens Cary
 
NAP
 
NAP
 
2323 Northwest Maynard Road
 
Cary
 
North Carolina
 
27513
88
 
Loan
     
SMF I
 
Lansing West Self Storage
 
Group 5
 
NAP
 
2685 Eaton Rapids Road
 
Lansing
 
Michigan
 
48911
89
 
Loan
 
61
 
CGMRC
 
Forest Avenue Apartments
 
Group 6
 
NAP
 
324 and 404 West Forest Avenue
 
Ypsilanti
 
Michigan
 
48197
 
 
A-3

 

GSMS 2015-GC30 Annex A
 
Control
Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
General Property Type
 
Detailed Property Type
 
Year Built
 
Year Renovated
 
Units, Pads, Rooms, Sq Ft,
Beds
 
Unit Description
 
Loan Per Unit ($)
1
 
Loan
 
8, 9, 10, 11, 12
 
GSMC
 
Dallas Market Center
 
Mixed Use
 
Merchandise Mart/Retail
 
1959, 1974, 1978, 1984, 2007
 
2007
 
3,101,772
 
SF
 
83.50
2
 
Loan
 
13, 14, 15
 
GSMC
 
Selig Office Portfolio
                 
1,631,457
 
SF
 
211.47
2.01
 
Property
 
16
     
1000 Second Avenue
 
Office
 
CBD
 
1986
 
NAP
 
447,792
 
SF
   
2.02
 
Property
 
17, 13
     
2901 Third Avenue
 
Office
 
CBD
 
1982
 
NAP
 
269,862
 
SF
   
2.03
 
Property
         
3101 Western Avenue
 
Office
 
CBD
 
1984
 
NAP
 
187,035
 
SF
   
2.04
 
Property
 
18
     
300 Elliott Avenue West
 
Office
 
CBD
 
1981
 
NAP
 
226,159
 
SF
   
2.05
 
Property
 
19, 13
     
3131 Elliott Avenue
 
Office
 
CBD
 
1986
 
NAP
 
189,849
 
SF
   
2.06
 
Property
 
13
     
2615 Fourth Avenue
 
Office
 
CBD
 
1974
 
NAP
 
124,276
 
SF
   
2.07
 
Property
         
190 Queen Anne Avenue North
 
Office
 
CBD
 
1974
 
NAP
 
84,582
 
SF
   
2.08
 
Property
 
20, 13
     
200 First Avenue West
 
Office
 
CBD
 
1971
 
NAP
 
66,470
 
SF
   
2.09
 
Property
         
18 West Mercer Street
 
Office
 
CBD
 
1984
 
NAP
 
35,432
 
SF
   
3
 
Loan
 
13
 
GSMC
 
Worthington Renaissance Fort Worth
 
Hospitality
 
Full Service
 
1981
 
2004
 
504
 
Rooms
 
168,650.79
4
 
Loan
 
21, 22, 23, 24
 
CGMRC
 
Courtyard by Marriott Portfolio
                 
9,590
 
Rooms
 
32,846.72
4.01
 
Property
         
Courtyard Larkspur Landing Marin County
 
Hospitality
 
Select Service
 
1987
 
2013
 
146
 
Rooms
   
4.02
 
Property
         
Courtyard San Mateo Foster City
 
Hospitality
 
Select Service
 
1987
 
2009
 
147
 
Rooms
   
4.03
 
Property
         
Courtyard San Jose Cupertino
 
Hospitality
 
Select Service
 
1988
 
2013
 
149
 
Rooms
   
4.04
 
Property
         
Courtyard Boulder
 
Hospitality
 
Select Service
 
1988
 
2013
 
149
 
Rooms
   
4.05
 
Property
         
Courtyard Los Angeles Hacienda Heights
 
Hospitality
 
Select Service
 
1990
 
2013
 
150
 
Rooms
   
4.06
 
Property
         
Courtyard Seattle South Center
 
Hospitality
 
Select Service
 
1989
 
2013
 
149
 
Rooms
   
4.07
 
Property
         
Courtyard Rye
 
Hospitality
 
Select Service
 
1988
 
2009-2010
 
145
 
Rooms
   
4.08
 
Property
         
Courtyard Nashville Airport
 
Hospitality
 
Select Service
 
1988
 
2013
 
145
 
Rooms
   
4.09
 
Property
         
Courtyard Los Angeles Torrance Palos Verdes
 
Hospitality
 
Select Service
 
1987
 
2013
 
149
 
Rooms
   
4.10
 
Property
         
Courtyard St. Louis Creve Coeur
 
Hospitality
 
Select Service
 
1987
 
2013
 
154
 
Rooms
   
4.11
 
Property
         
Courtyard Portland Beaverton
 
Hospitality
 
Select Service
 
1989
 
2014
 
149
 
Rooms
   
4.12
 
Property
         
Courtyard Palm Springs
 
Hospitality
 
Select Service
 
1988
 
2013
 
149
 
Rooms
   
4.13
 
Property
         
Courtyard Charlotte South Park
 
Hospitality
 
Select Service
 
1989
 
2013
 
149
 
Rooms
   
4.14
 
Property
         
Courtyard Norwalk
 
Hospitality
 
Select Service
 
1988
 
2013
 
145
 
Rooms
   
4.15
 
Property
         
Courtyard Detroit Metro Airport
 
Hospitality
 
Select Service
 
1987
 
2013
 
146
 
Rooms
   
4.16
 
Property
         
Courtyard Chicago Waukegan Gurnee
 
Hospitality
 
Select Service
 
1988
 
2013
 
149
 
Rooms
   
4.17
 
Property
         
Courtyard Atlanta Perimeter Center
 
Hospitality
 
Select Service
 
1987
 
2013
 
145
 
Rooms
   
4.18
 
Property
         
Courtyard Denver Tech Center
 
Hospitality
 
Select Service
 
1987
 
2014
 
155
 
Rooms
   
4.19
 
Property
         
Courtyard Ft. Lauderdale Plantation
 
Hospitality
 
Select Service
 
1988
 
2014
 
149
 
Rooms
   
4.20
 
Property
         
Courtyard Lincroft Red Bank
 
Hospitality
 
Select Service
 
1988
 
2013
 
146
 
Rooms
   
4.21
 
Property
         
Courtyard Chicago Highland Park
 
Hospitality
 
Select Service
 
1988
 
2012
 
149
 
Rooms
   
4.22
 
Property
         
Courtyard Raleigh Cary
 
Hospitality
 
Select Service
 
1987
 
2013
 
149
 
Rooms
   
4.23
 
Property
         
Courtyard Charlottesville North
 
Hospitality
 
Select Service
 
1989
 
2014
 
150
 
Rooms
   
4.24
 
Property
         
Courtyard Detroit Livonia
 
Hospitality
 
Select Service
 
1988
 
2014
 
149
 
Rooms
   
4.25
 
Property
         
Courtyard Birmingham Homewood
 
Hospitality
 
Select Service
 
1985
 
2013
 
140
 
Rooms
   
4.26
 
Property
         
Courtyard West Palm Beach
 
Hospitality
 
Select Service
 
1988
 
2012
 
149
 
Rooms
   
4.27
 
Property
         
Courtyard New Haven Wallingford
 
Hospitality
 
Select Service
 
1990
 
2013
 
149
 
Rooms
   
4.28
 
Property
         
Courtyard Chicago Oakbrook Terrace
 
Hospitality
 
Select Service
 
1986
 
2012-2013
 
147
 
Rooms
   
4.29
 
Property
         
Courtyard Kansas City Overland Park Metcalf
 
Hospitality
 
Select Service
 
1988
 
2014
 
149
 
Rooms
   
4.30
 
Property
         
Courtyard Boston Andover
 
Hospitality
 
Select Service
 
1988
 
2014
 
146
 
Rooms
   
4.31
 
Property
         
Courtyard Minneapolis St Paul Airport
 
Hospitality
 
Select Service
 
1987
 
2014
 
146
 
Rooms
   
4.32
 
Property
         
Courtyard Dallas Plano Parkway
 
Hospitality
 
Select Service
 
1988
 
2013
 
149
 
Rooms
   
4.33
 
Property
         
Courtyard Bakersfield
 
Hospitality
 
Select Service
 
1988
 
2013
 
146
 
Rooms
   
4.34
 
Property
         
Courtyard Denver Stapleton
 
Hospitality
 
Select Service
 
1987
 
2015
 
146
 
Rooms
   
4.35
 
Property
         
Courtyard Rockford
 
Hospitality
 
Select Service
 
1986
 
2014
 
147
 
Rooms
   
4.36
 
Property
         
Courtyard Greenville Haywood Mall
 
Hospitality
 
Select Service
 
1988
 
2012
 
146
 
Rooms
   
4.37
 
Property
         
Courtyard Chicago Lincolnshire
 
Hospitality
 
Select Service
 
1987
 
2013
 
146
 
Rooms
   
4.38
 
Property
         
Courtyard Indianapolis Castleton
 
Hospitality
 
Select Service
 
1987
 
2012-2013
 
146
 
Rooms
   
4.39
 
Property
         
Courtyard St. Louis Westport Plaza
 
Hospitality
 
Select Service
 
1988
 
2014
 
149
 
Rooms
   
4.40
 
Property
         
Courtyard San Antonio Downtown Market Square
 
Hospitality
 
Select Service
 
1990
 
2013
 
149
 
Rooms
   
4.41
 
Property
         
Courtyard Silver Spring North
 
Hospitality
 
Select Service
 
1988
 
2013
 
146
 
Rooms
   
4.42
 
Property
         
Courtyard Lexington North
 
Hospitality
 
Select Service
 
1987
 
2014
 
146
 
Rooms
   
4.43
 
Property
         
Courtyard Tampa Westshore
 
Hospitality
 
Select Service
 
1986
 
2013
 
145
 
Rooms
   
4.44
 
Property
         
Courtyard Chicago Deerfield
 
Hospitality
 
Select Service
 
1987
 
2014
 
131
 
Rooms
   
4.45
 
Property
         
Courtyard St. Petersburg Clearwater
 
Hospitality
 
Select Service
 
1989
 
2013
 
149
 
Rooms
   
4.46
 
Property
         
Courtyard Toledo Airport Holland
 
Hospitality
 
Select Service
 
1988
 
2013
 
149
 
Rooms
   
4.47
 
Property
         
Courtyard Phoenix Mesa
 
Hospitality
 
Select Service
 
1988
 
2012-2013
 
149
 
Rooms
   
4.48
 
Property
         
Courtyard Atlanta Airport South
 
Hospitality
 
Select Service
 
1986
 
2013
 
144
 
Rooms
   
4.49
 
Property
         
Courtyard Oklahoma City Airport
 
Hospitality
 
Select Service
 
1988
 
2014
 
149
 
Rooms
   
4.50
 
Property
         
Courtyard Memphis Airport
 
Hospitality
 
Select Service
 
1987
 
2014
 
145
 
Rooms
   
4.51
 
Property
         
Courtyard Annapolis
 
Hospitality
 
Select Service
 
1989
 
2013
 
149
 
Rooms
   
4.52
 
Property
         
Courtyard Manassas
 
Hospitality
 
Select Service
 
1989
 
2012-2013
 
149
 
Rooms
   
4.53
 
Property
         
Courtyard Little Rock
 
Hospitality
 
Select Service
 
1988
 
2012-2013
 
149
 
Rooms
   
4.54
 
Property
         
Courtyard Ft. Myers
 
Hospitality
 
Select Service
 
1988
 
2013
 
149
 
Rooms
   
4.55
 
Property
         
Courtyard Atlanta Gwinnett Mall
 
Hospitality
 
Select Service
 
1987
 
2015
 
146
 
Rooms
   
4.56
 
Property
         
Courtyard Chicago Arlington Heights South
 
Hospitality
 
Select Service
 
1988
 
2012
 
147
 
Rooms
   
4.57
 
Property
         
Courtyard Dallas Richardson at Spring Valley
 
Hospitality
 
Select Service
 
1988
 
2015
 
149
 
Rooms
   
4.58
 
Property
         
Courtyard Huntsville
 
Hospitality
 
Select Service
 
1987
 
2012
 
149
 
Rooms
   
4.59
 
Property
         
Courtyard Birmingham Hoover
 
Hospitality
 
Select Service
 
1987
 
2013
 
153
 
Rooms
   
4.60
 
Property
         
Courtyard Phoenix North Metrocenter
 
Hospitality
 
Select Service
 
1987
 
2014-2015
 
146
 
Rooms
   
4.61
 
Property
         
Courtyard Tucson Airport
 
Hospitality
 
Select Service
 
1988
 
2013
 
149
 
Rooms
   
4.62
 
Property
         
Courtyard Dayton South Mall
 
Hospitality
 
Select Service
 
1987
 
2012-2013
 
146
 
Rooms
   
 
 
A-4

 

GSMS 2015-GC30 Annex A
                                             
Control
Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
General Property Type
 
Detailed Property Type
 
Year Built
 
Year Renovated
 
Units, Pads, Rooms, Sq Ft,
Beds
 
Unit Description
 
Loan Per Unit ($)
4.63
 
Property
         
Courtyard Philadelphia Devon
 
Hospitality
 
Select Service
 
1988
 
2013
 
149
 
Rooms
   
4.64
 
Property
         
Courtyard Fresno
 
Hospitality
 
Select Service
 
1986
 
2013
 
146
 
Rooms
   
4.65
 
Property
         
Courtyard Poughkeepsie
 
Hospitality
 
Select Service
 
1988
 
2013
 
149
 
Rooms
   
5
 
Loan
 
25, 26, 27
 
CGMRC
 
Bank of America Plaza
 
Office
 
CBD
 
1982
 
2014
 
742,244
 
SF
 
68.64
6
 
Loan
 
13
 
GSMC
 
Bakery Living
 
Multifamily
 
Mid-Rise
 
2014
 
NAP
 
174
 
Units
 
191,091.95
7
 
Loan
 
28
 
MC-FiveMile
 
Midwest Multifamily Portfolio
                 
1,099
 
Units
 
25,564.15
7.01
 
Property
         
Sunnydale Estates
 
Multifamily
 
Garden
 
1970
 
2007, 2011, 2013-2014
 
266
 
Units
   
7.02
 
Property
         
Georgetown Village
 
Multifamily
 
Garden
 
1950-1951
 
2013-2014
 
304
 
Units
   
7.03
 
Property
         
Hunters Ridge
 
Multifamily
 
Garden
 
1974, 1978
 
2014
 
251
 
Units
   
7.04
 
Property
         
Miracle Manor
 
Multifamily
 
Garden
 
1965
 
2007, 2011, 2014
 
196
 
Units
   
7.05
 
Property
         
Abbey Run
 
Multifamily
 
Garden
 
1969
 
2013-2014
 
82
 
Units
   
8
 
Loan
 
13, 29, 30
 
SMF I
 
Hilton Scotts Valley
 
Hospitality
 
Full Service
 
1999
 
2011-2014
 
174
 
Rooms
 
154,909.61
9
 
Loan
     
CGMRC
 
311 California Street
 
Mixed Use
 
Office/Retail
 
1910
 
2014
 
89,196
 
SF
 
280.28
10
 
Loan
 
31
 
CGMRC
 
Northern Lights Shopping Center
 
Retail
 
Anchored
 
1954-1983
 
2000
 
341,853
 
SF
 
73.13
11
 
Loan
     
CGMRC
 
1035 Market Street
 
Mixed Use
 
Office/Retail
 
1912
 
2013
 
99,728
 
SF
 
245.67
12
 
Loan
 
32
 
CGMRC
 
170 Broadway
 
Retail
 
Single Tenant Retail
 
1920
 
2014
 
16,134
 
SF
 
4,338.66
13
 
Loan
 
13, 33, 34, 35, 36
 
CGMRC
 
Hampton Inn - Albany
 
Hospitality
 
Limited Service
 
2005
 
2013-2014
 
165
 
Rooms
 
116,363.64
14
 
Loan
 
37
 
CGMRC
 
132-40 Metropolitan Avenue
 
Retail
 
Unanchored
 
1961
 
2009
 
36,072
 
SF
 
499.00
15
 
Loan
 
13, 38, 39
 
GSMC
 
Hampton Inn & Suites Destin
 
Hospitality
 
Limited Service
 
1994, 1997
 
2012-2014
 
130
 
Rooms
 
138,259.66
16
 
Loan
     
CGMRC
 
Ocean Dorado
 
Retail
 
Anchored
 
1985
 
NAP
 
53,004
 
SF
 
311.30
17
 
Loan
     
CGMRC
 
Century Park West Apartments
 
Multifamily
 
Garden
 
2003
 
NAP
 
250
 
Units
 
64,800.00
18
 
Loan
     
CCRE
 
ART Florida & Ohio MF Portfolio I
                 
415
 
Units
 
36,144.58
18.01
 
Property
         
High Points
 
Multifamily
 
Garden
 
1986
 
2012-2014
 
95
 
Units
   
18.02
 
Property
         
Daniel Court
 
Multifamily
 
Garden
 
1985
 
2012-2014
 
114
 
Units
   
18.03
 
Property
         
Blueberry Hill
 
Multifamily
 
Garden
 
1986
 
2012-2014
 
68
 
Units
   
18.04
 
Property
         
Manchester
 
Multifamily
 
Garden
 
1985
 
2012-2014
 
78
 
Units
   
18.05
 
Property
         
Hickory Mill
 
Multifamily
 
Garden
 
1979
 
2012-2014
 
60
 
Units
   
19
 
Loan
     
CCRE
 
Aria on L
 
Multifamily
 
Mid-Rise
 
2013
 
NAP
 
60
 
Units
 
228,333.33
20
 
Loan
     
CCRE
 
River Drive III
 
Office
 
General Suburban
 
1999
 
NAP
 
96,593
 
SF
 
138.73
21
 
Loan
 
13
 
CGMRC
 
Clinton Place Apartments
 
Multifamily
 
Garden
 
1987
 
NAP
 
202
 
Units
 
66,237.62
22
 
Loan
 
13, 40
 
GSMC
 
Plaza de Santa Fe
 
Mixed Use
 
Office/Retail
 
1974
 
NAP
 
25,615
 
SF
 
507.52
23
 
Loan
     
CGMRC
 
EZ Storage Marina Del Rey
 
Self Storage
 
Self Storage
 
1985
 
NAP
 
99,867
 
SF
 
130.17
24
 
Loan
     
CGMRC
 
Cottages at Hefner
 
Multifamily
 
Garden
 
1971
 
2014
 
256
 
Units
 
50,000.00
25
 
Loan
 
41
 
MC-FiveMile
 
Bavarian Woods
 
Multifamily
 
Garden
 
1974
 
2012-2014
 
259
 
Units
 
46,833.98
26
 
Loan
 
42
 
SMF I
 
Crossroads Marketplace
 
Retail
 
Shadow Anchored
 
2007
 
NAP
 
84,130
 
SF
 
142.64
27
 
Loan
     
CGMRC
 
Lowe’s Multi State Portfolio
                 
230,659
 
SF
 
49.42
27.01
 
Property
         
Lowe’s Middletown OH
 
Retail
 
Single Tenant Retail
 
1994
 
2014
 
126,400
 
SF
   
27.02
 
Property
         
Lowe’s Terre Haute IN
 
Retail
 
Single Tenant Retail
 
1993
 
NAP
 
104,259
 
SF
   
28
 
Loan
 
13
 
CGMRC
 
Century Lake Apartments
 
Multifamily
 
Garden
 
1989
 
2015
 
224
 
Units
 
50,000.00
29
 
Loan
 
13
 
CGMRC
 
Holiday Inn Express & Suites - New Orleans Airport South
 
Hospitality
 
Limited Service
 
2003
 
2013
 
134
 
Rooms
 
82,835.82
30
 
Loan
 
43
 
CGMRC
 
River Drive Apartments
 
Multifamily
 
Garden
 
1967
 
NAP
 
277
 
Units
 
39,711.19
31
 
Loan
 
44, 45
 
MC-FiveMile
 
Ishihama Portfolio
                 
42,835
 
SF
 
255.13
31.01
 
Property
         
Walgreens Jefferson
 
Retail
 
Single Tenant Retail
 
2005
 
NAP
 
14,550
 
SF
   
31.02
 
Property
         
Town Center Square
 
Retail
 
Shadow Anchored
 
2004
 
NAP
 
15,760
 
SF
   
31.03
 
Property
         
Sunset Station
 
Retail
 
Shadow Anchored
 
2008
 
NAP
 
7,402
 
SF
   
31.04
 
Property
         
Arby’s Portfolio - Saginaw, MI
 
Retail
 
Single Tenant Retail
 
1979
 
2004
 
2,759
 
SF
   
31.05
 
Property
         
Arby’s Portfolio - Port Huron, MI
 
Retail
 
Single Tenant Retail
 
1979
 
NAP
 
2,364
 
SF
   
32
 
Loan
     
MC-FiveMile
 
Birney Portfolio - Sun Blossom Mountain
 
Multifamily
 
Garden
 
1978-1979
 
2007-2010, 2013
 
386
 
Units
 
28,212.44
33
 
Loan
     
CGMRC
 
Germantown Plaza
 
Retail
 
Anchored
 
1979
 
1999
 
137,181
 
SF
 
78.45
34
 
Loan
     
MC-FiveMile
 
Birney Portfolio - Sun Blossom Gardens & The Westbriar
                 
380
 
Units
 
27,631.58
34.01
 
Property
         
Sun Blossom Gardens
 
Multifamily
 
Garden
 
1975
 
2000, 2012
 
308
 
Units
   
34.02
 
Property
         
The Westbriar
 
Multifamily
 
Garden
 
1962
 
NAP
 
72
 
Units
   
35
 
Loan
 
46
 
SMF I
 
Westridge Self Storage
 
Self Storage
 
Self Storage
 
2006-2007
 
NAP
 
92,475
 
SF
 
64.88
36
 
Loan
 
13, 46
 
SMF I
 
Highway 92 Self Storage
 
Self Storage
 
Self Storage
 
2005-2006
 
NAP
 
94,350
 
SF
 
40.28
37
 
Loan
     
MC-FiveMile
 
Brays Village Apartments
 
Multifamily
 
Garden
 
1977
 
NAP
 
262
 
Units
 
36,259.54
38
 
Loan
     
CCRE
 
Copley Center
 
Retail
 
Unanchored
 
1989
 
2014
 
65,913
 
SF
 
123.65
39
 
Loan
     
MC-FiveMile
 
GSL Portfolio
                 
177,661
 
SF
 
45.03
39.01
 
Property
         
Clinton Drive
 
Industrial
 
Warehouse/Distribution
 
1980
 
2011
 
120,000
 
SF
   
39.02
 
Property
         
1700 South Sam Houston Parkway West
 
Industrial
 
Manufacturing
 
2004
 
NAP
 
36,600
 
SF
   
 
 
A-5

 

GSMS 2015-GC30 Annex A
                                             
Control
Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
General Property Type
 
Detailed Property Type
 
Year Built
 
Year Renovated
 
Units, Pads, Rooms, Sq Ft,
Beds
 
Unit Description
 
Loan Per Unit ($)
39.03
 
Property
         
801 Georgia Avenue
 
Industrial
 
Manufacturing
 
1987
 
1992, 2001
 
21,061
 
SF
   
40
 
Loan
     
CCRE
 
New Boston Village Retail
 
Retail
 
Shadow Anchored
 
2008
 
NAP
 
61,011
 
SF
 
130.74
41
 
Loan
     
GSMC
 
Timberhills Shopping Center
 
Retail
 
Anchored
 
1992
 
NAP
 
102,407
 
SF
 
77.14
42
 
Loan
 
47
 
GSMC
 
Crestwood Whitewood Apartments Portfolio
                 
283
 
Units
 
27,526.93
42.01
 
Property
         
Crestwood Apartments
 
Multifamily
 
Garden
 
1964
 
2012-2014
 
153
 
Units
   
42.02
 
Property
         
Whitewood Apartments
 
Multifamily
 
Garden
 
1963
 
2012-2014
 
130
 
Units
   
43
 
Loan
     
CGMRC
 
Serenity Apartments at Silver Springs
 
Multifamily
 
Garden
 
1978
 
2012
 
268
 
Units
 
28,646.31
44
 
Loan
     
GSMC
 
Traditions at Slate Ridge
 
Multifamily
 
Townhomes
 
2006-2010
 
NAP
 
87
 
Units
 
86,206.90
45
 
Loan
     
CCRE
 
Chadwick & Grayson
 
Office
 
General Suburban
 
1988, 1990
 
2003
 
105,475
 
SF
 
71.01
46
 
Loan
     
CCRE
 
Wesleyan Park Plaza
 
Retail
 
Anchored
 
1964
 
2008
 
161,669
 
SF
 
46.33
47
 
Loan
 
48
 
CGMRC
 
Glendora Marketplace
 
Retail
 
Shadow Anchored
 
2001
 
NAP
 
22,046
 
SF
 
326.59
48
 
Loan
 
49
 
GSMC
 
At Home and Dollar Tree
 
Retail
 
Anchored
 
1993, 2006
 
NAP
 
124,000
 
SF
 
57.26
49
 
Loan
     
CCRE
 
City Lofts
 
Multifamily
 
Student Housing
 
1986
 
2013
 
90
 
Units
 
75,555.56
50
 
Loan
     
CCRE
 
Stony Brook MHP
 
Manufactured Housing
 
Manufactured Housing
 
1984
 
NAP
 
200
 
Pads
 
33,500.00
51
 
Loan
 
50
 
CCRE
 
Diagonal Marketplace
 
Retail
 
Shadow Anchored
 
1995-1997
 
NAP
 
36,080
 
SF
 
180.16
52
 
Loan
     
MC-FiveMile
 
6001 Stonewood Drive
 
Office
 
Medical
 
2000
 
NAP
 
44,772
 
SF
 
145.18
53
 
Loan
 
51
 
SMF I
 
Shops of Walterboro
 
Retail
 
Shadow Anchored
 
2007
 
NAP
 
53,330
 
SF
 
117.19
54
 
Loan
     
SMF I
 
Joshua Village Shopping Center
 
Retail
 
Anchored
 
1981
 
NAP
 
97,250
 
SF
 
61.70
55
 
Loan
 
52
 
CCRE
 
Club Commons II
 
Multifamily
 
Garden
 
2008
 
NAP
 
36
 
Units
 
163,888.89
56
 
Loan
     
SMF I
 
Pocalla Springs Apartments
 
Multifamily
 
Garden
 
2000
 
2006
 
176
 
Units
 
33,480.17
57
 
Loan
     
CCRE
 
Alex City Marketplace
 
Retail
 
Anchored
 
1987
 
1988, 1995
 
147,791
 
SF
 
38.91
58
 
Loan
     
GSMC
 
Midtown Village
 
Retail
 
Anchored
 
2000
 
NAP
 
68,324
 
SF
 
83.43
59
 
Loan
 
53, 54
 
CCRE
 
Butler Square
 
Retail
 
Anchored
 
1987
 
2001
 
82,400
 
SF
 
68.45
60
 
Loan
     
SMF I
 
Lansing East Self Storage
 
Self Storage
 
Self Storage
 
1978
 
1980, 1990, 2007, 2013
 
87,662
 
SF
 
64.11
61
 
Loan
     
CCRE
 
San Clemente Retail
 
Retail
 
Unanchored
 
2004
 
NAP
 
31,832
 
SF
 
169.41
62
 
Loan
 
55
 
SMF I
 
Vidalia Central Shopping Center
 
Retail
 
Shadow Anchored
 
2000
 
NAP
 
45,096
 
SF
 
118.64
63
 
Loan
     
SMF I
 
Orion Self Storage
 
Self Storage
 
Self Storage
 
1996
 
NAP
 
87,820
 
SF
 
59.50
64
 
Loan
     
GSMC
 
Southwood Village Shopping Center
 
Retail
 
Anchored
 
1984
 
2010
 
60,722
 
SF
 
82.75
65
 
Loan
     
SMF I
 
Novi Self Storage
 
Self Storage
 
Self Storage
 
1987
 
NAP
 
79,976
 
SF
 
62.83
66
 
Loan
     
CGMRC
 
Metrocenter Retail
 
Retail
 
Unanchored
 
1974-1989
 
2010
 
60,253
 
SF
 
82.98
67
 
Loan
 
13, 56
 
GSMC
 
Hampton Inn Niceville
 
Hospitality
 
Limited Service
 
2001
 
2014
 
56
 
Rooms
 
89,169.27
68
 
Loan
     
SMF I
 
Albemarle Square
 
Retail
 
Anchored
 
1992
 
NAP
 
54,019
 
SF
 
92.43
69
 
Loan
     
SMF I
 
Clark Street Industrial
 
Industrial
 
Warehouse
 
1998
 
NAP
 
147,000
 
SF
 
31.94
70
 
Loan
     
CCRE
 
Pheasant Run Apartments
 
Multifamily
 
Garden
 
1999
 
NAP
 
170
 
Units
 
27,352.94
71
 
Loan
 
57, 58
 
CCRE
 
Ruschmeyer’s Montauk
 
Hospitality
 
Full Service
 
1952
 
2011-2012
 
19
 
Rooms
 
236,842.11
72
 
Loan
 
59
 
CGMRC
 
Wyndham Hill Apartments
 
Multifamily
 
Garden
 
1958
 
NAP
 
72
 
Units
 
61,111.11
73
 
Loan
     
CGMRC
 
Food Lion - Ocean View
 
Retail
 
Anchored
 
2003
 
NAP
 
45,000
 
SF
 
94.93
74
 
Loan
     
SMF I
 
Southland Village Shopping Center
 
Retail
 
Anchored
 
1979
 
NAP
 
104,496
 
SF
 
40.14
75
 
Loan
     
SMF I
 
306-308 East 149th Street
 
Mixed Use
 
Retail/Office
 
1931
 
2014
 
17,125
 
SF
 
237.64
76
 
Loan
     
SMF I
 
Northside Indy Medical Center
 
Office
 
Medical
 
1972, 1976
 
NAP
 
46,559
 
SF
 
85.26
77
 
Loan
     
CCRE
 
North View Manor MHP
 
Manufactured Housing
 
Manufactured Housing
 
1975
 
NAP
 
106
 
Pads
 
35,849.06
78
 
Loan
     
CGMRC
 
Food Lion - Circle Plaza
 
Retail
 
Anchored
 
1978
 
2004
 
53,493
 
SF
 
64.49
79
 
Loan
     
CGMRC
 
Glenridge Point Shopping Center
 
Retail
 
Unanchored
 
2001
 
NAP
 
16,029
 
SF
 
206.00
80
 
Loan
     
MC-FiveMile
 
Village Place Apartments
 
Multifamily
 
Garden
 
1971
 
2014
 
100
 
Units
 
32,454.38
81
 
Loan
     
MC-FiveMile
 
Country Hills Estates
 
Multifamily
 
Garden
 
1965-1975
 
NAP
 
66
 
Units
 
46,212.12
82
 
Loan
     
CGMRC
 
4600 Sheridan Street
 
Mixed Use
 
Office/Retail
 
1975
 
2014
 
26,253
 
SF
 
114.27
83
 
Loan
     
CGMRC
 
Roaring Fork Mobile Home Park
 
Manufactured Housing
 
Manufactured Housing
 
1960
 
NAP
 
51
 
Pads
 
58,743.93
84
 
Loan
     
MC-FiveMile
 
Kimberly Square
 
Retail
 
Shadow Anchored
 
1979
 
1999, 2013
 
64,977
 
SF
 
43.09
85
 
Loan
     
SMF I
 
Ypsilanti Self Storage
 
Self Storage
 
Self Storage
 
1978
 
NAP
 
39,387
 
SF
 
66.77
86
 
Loan
 
60
 
SMF I
 
North Lake Tahoe Self Storage
 
Self Storage
 
Self Storage
 
2000, 2006
 
NAP
 
17,695
 
SF
 
132.81
87
 
Loan
     
GSMC
 
Walgreens Cary
 
Retail
 
Single Tenant Retail
 
2004
 
NAP
 
14,560
 
SF
 
157.97
88
 
Loan
     
SMF I
 
Lansing West Self Storage
 
Self Storage
 
Self Storage
 
1999
 
2012
 
30,175
 
SF
 
43.25
89
 
Loan
 
61
 
CGMRC
 
Forest Avenue Apartments
 
Multifamily
 
Student Housing
 
1858-1969
 
NAP
 
36
 
Units
 
33,288.31
 
 
A-6

 
 
GSMS 2015-GC30 Annex A
 
Control
Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Ownership Interest
 
Original Balance ($)
 
Cut-off Date
Balance ($)
 
Allocated Cut-off Date
Loan Amount ($)
 
% of Initial Pool
Balance
 
Balloon Balance ($)
 
Mortgage Loan
Rate (%)
 
Administrative Fee
Rate (%) (1)
 
Net Mortgage
Loan Rate (%)
1
 
Loan
 
8, 9, 10, 11, 12
 
GSMC
 
Dallas Market Center
 
Fee Simple
 
130,000,000
 
130,000,000
 
130,000,000
 
10.5%
 
103,648,804
 
4.09750%
 
0.01460%
 
4.08290%
2
 
Loan
 
13, 14, 15
 
GSMC
 
Selig Office Portfolio
     
123,000,000
 
123,000,000
 
123,000,000
 
9.9%
 
123,000,000
 
3.90850%
 
0.00960%
 
3.89890%
2.01
 
Property
 
16
     
1000 Second Avenue
 
Fee Simple
         
43,371,901
                   
2.02
 
Property
 
17, 13
     
2901 Third Avenue
 
Fee Simple
         
18,523,416
                   
2.03
 
Property
         
3101 Western Avenue
 
Fee Simple
         
15,586,777
                   
2.04
 
Property
 
18
     
300 Elliott Avenue West
 
Fee Simple
         
13,666,667
                   
2.05
 
Property
 
19, 13
     
3131 Elliott Avenue
 
Fee Simple
         
13,440,772
                   
2.06
 
Property
 
13
     
2615 Fourth Avenue
 
Fee Simple
         
8,087,052
                   
2.07
 
Property
         
190 Queen Anne Avenue North
 
Fee Simple
         
4,766,391
                   
2.08
 
Property
 
20, 13
     
200 First Avenue West
 
Fee Simple
         
3,614,325
                   
2.09
 
Property
         
18 West Mercer Street
 
Fee Simple
         
1,942,700
                   
3
 
Loan
 
13
 
GSMC
 
Worthington Renaissance Fort Worth
 
Fee Simple/Leasehold
 
85,000,000
 
85,000,000
 
85,000,000
 
6.9%
 
70,916,356
 
3.66250%
 
0.00960%
 
3.65290%
4
 
Loan
 
21, 22, 23, 24
 
CGMRC
 
Courtyard by Marriott Portfolio
     
84,450,000
 
84,450,000
 
84,450,000
 
6.8%
 
84,450,000
 
3.69000%
 
0.00960%
 
3.68040%
4.01
 
Property
         
Courtyard Larkspur Landing Marin County
 
Fee Simple
         
3,554,463
                   
4.02
 
Property
         
Courtyard San Mateo Foster City
 
Fee Simple
         
3,554,463
                   
4.03
 
Property
         
Courtyard San Jose Cupertino
 
Leasehold
         
3,062,888
                   
4.04
 
Property
         
Courtyard Boulder
 
Fee Simple
         
3,062,888
                   
4.05
 
Property
         
Courtyard Los Angeles Hacienda Heights
 
Fee Simple
         
2,331,828
                   
4.06
 
Property
         
Courtyard Seattle South Center
 
Fee Simple
         
2,265,025
                   
4.07
 
Property
         
Courtyard Rye
 
Fee Simple
         
2,138,980
                   
4.08
 
Property
         
Courtyard Nashville Airport
 
Fee Simple
         
2,016,716
                   
4.09
 
Property
         
Courtyard Los Angeles Torrance Palos Verdes
 
Fee Simple
         
1,802,440
                   
4.10
 
Property
         
Courtyard St. Louis Creve Coeur
 
Fee Simple
         
1,720,511
                   
4.11
 
Property
         
Courtyard Portland Beaverton
 
Fee Simple
         
1,720,511
                   
4.12
 
Property
         
Courtyard Palm Springs
 
Fee Simple
         
1,701,604
                   
4.13
 
Property
         
Courtyard Charlotte South Park
 
Leasehold
         
1,663,791
                   
4.14
 
Property
         
Courtyard Norwalk
 
Leasehold
         
1,575,560
                   
4.15
 
Property
         
Courtyard Detroit Metro Airport
 
Fee Simple
         
1,551,611
                   
4.16
 
Property
         
Courtyard Chicago Waukegan Gurnee
 
Fee Simple
         
1,512,537
                   
4.17
 
Property
         
Courtyard Atlanta Perimeter Center
 
Fee Simple
         
1,474,724
                   
4.18
 
Property
         
Courtyard Denver Tech Center
 
Fee Simple
         
1,468,422
                   
4.19
 
Property
         
Courtyard Ft. Lauderdale Plantation
 
Fee Simple
         
1,426,827
                   
4.20
 
Property
         
Courtyard Lincroft Red Bank
 
Fee Simple
         
1,426,827
                   
4.21
 
Property
         
Courtyard Chicago Highland Park
 
Fee Simple
         
1,383,972
                   
4.22
 
Property
         
Courtyard Raleigh Cary
 
Fee Simple
         
1,383,972
                   
4.23
 
Property
         
Courtyard Charlottesville North
 
Fee Simple
         
1,383,972
                   
4.24
 
Property
         
Courtyard Detroit Livonia
 
Fee Simple
         
1,361,284
                   
4.25
 
Property
         
Courtyard Birmingham Homewood
 
Fee Simple
         
1,342,377
                   
4.26
 
Property
         
Courtyard West Palm Beach
 
Fee Simple
         
1,342,377
                   
4.27
 
Property
         
Courtyard New Haven Wallingford
 
Fee Simple
         
1,300,782
                   
4.28
 
Property
         
Courtyard Chicago Oakbrook Terrace
 
Fee Simple
         
1,259,187
                   
4.29
 
Property
         
Courtyard Kansas City Overland Park Metcalf
 
Fee Simple
         
1,259,187
                   
4.30
 
Property
         
Courtyard Boston Andover
 
Fee Simple
         
1,259,187
                   
4.31
 
Property
         
Courtyard Minneapolis St Paul Airport
 
Fee Simple
         
1,259,187
                   
4.32
 
Property
         
Courtyard Dallas Plano Parkway
 
Fee Simple
         
1,259,187
                   
4.33
 
Property
         
Courtyard Bakersfield
 
Fee Simple
         
1,216,332
                   
4.34
 
Property
         
Courtyard Denver Stapleton
 
Fee Simple
         
1,216,332
                   
4.35
 
Property
         
Courtyard Rockford
 
Fee Simple
         
1,216,332
                   
4.36
 
Property
         
Courtyard Greenville Haywood Mall
 
Fee Simple
         
1,184,821
                   
4.37
 
Property
         
Courtyard Chicago Lincolnshire
 
Fee Simple
         
1,174,737
                   
4.38
 
Property
         
Courtyard Indianapolis Castleton
 
Fee Simple
         
1,174,737
                   
4.39
 
Property
         
Courtyard St. Louis Westport Plaza
 
Fee Simple
         
1,174,737
                   
4.40
 
Property
         
Courtyard San Antonio Downtown Market Square
 
Fee Simple
         
1,174,737
                   
4.41
 
Property
         
Courtyard Silver Spring North
 
Fee Simple
         
1,147,007
                   
4.42
 
Property
         
Courtyard Lexington North
 
Fee Simple
         
1,133,143
                   
4.43
 
Property
         
Courtyard Tampa Westshore
 
Leasehold
         
1,090,287
                   
4.44
 
Property
         
Courtyard Chicago Deerfield
 
Fee Simple
         
1,048,693
                   
4.45
 
Property
         
Courtyard St. Petersburg Clearwater
 
Fee Simple
         
1,007,098
                   
4.46
 
Property
         
Courtyard Toledo Airport Holland
 
Fee Simple
         
1,007,098
                   
4.47
 
Property
         
Courtyard Phoenix Mesa
 
Fee Simple
         
922,648
                   
4.48
 
Property
         
Courtyard Atlanta Airport South
 
Fee Simple
         
922,648
                   
4.49
 
Property
         
Courtyard Oklahoma City Airport
 
Fee Simple
         
922,648
                   
4.50
 
Property
         
Courtyard Memphis Airport
 
Fee Simple
         
922,648
                   
4.51
 
Property
         
Courtyard Annapolis
 
Fee Simple
         
910,043
                   
4.52
 
Property
         
Courtyard Manassas
 
Fee Simple
         
859,625
                   
4.53
 
Property
         
Courtyard Little Rock
 
Fee Simple
         
823,072
                   
4.54
 
Property
         
Courtyard Ft. Myers
 
Fee Simple
         
715,934
                   
4.55
 
Property
         
Courtyard Atlanta Gwinnett Mall
 
Fee Simple
         
698,288
                   
4.56
 
Property
         
Courtyard Chicago Arlington Heights South
 
Fee Simple
         
671,819
                   
4.57
 
Property
         
Courtyard Dallas Richardson at Spring Valley
 
Fee Simple
         
671,819
                   
4.58
 
Property
         
Courtyard Huntsville
 
Fee Simple
         
647,870
                   
4.59
 
Property
         
Courtyard Birmingham Hoover
 
Fee Simple
         
563,420
                   
4.60
 
Property
         
Courtyard Phoenix North Metrocenter
 
Fee Simple
         
545,774
                   
4.61
 
Property
         
Courtyard Tucson Airport
 
Fee Simple
         
502,919
                   
4.62
 
Property
         
Courtyard Dayton South Mall
 
Fee Simple
         
355,446
                   
 
 
A-7

 
 
GSMS 2015-GC30 Annex A
                                                     
Control
Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Ownership Interest
 
Original Balance ($)
 
Cut-off Date
Balance ($)
 
Allocated Cut-off Date
Loan Amount ($)
 
% of Initial Pool
Balance
 
Balloon Balance ($)
 
Mortgage Loan
Rate (%)
 
Administrative Fee
Rate (%) (1)
 
Net Mortgage
Loan Rate (%)
4.63
 
Property
         
Courtyard Philadelphia Devon
 
Leasehold
         
0
                   
4.64
 
Property
         
Courtyard Fresno
 
Leasehold
         
0
                   
4.65
 
Property
         
Courtyard Poughkeepsie
 
Leasehold
         
0
                   
5
 
Loan
 
25, 26, 27
 
CGMRC
 
Bank of America Plaza
 
Fee Simple
 
50,950,000
 
50,950,000
 
50,950,000
 
4.1%
 
42,813,357
 
3.91000%
 
0.00960%
 
3.90040%
6
 
Loan
 
13
 
GSMC
 
Bakery Living
 
Fee Simple
 
33,250,000
 
33,250,000
 
33,250,000
 
2.7%
 
30,399,073
 
4.43550%
 
0.02960%
 
4.40590%
7
 
Loan
 
28
 
MC-FiveMile
 
Midwest Multifamily Portfolio
     
28,095,000
 
28,095,000
 
28,095,000
 
2.3%
 
28,095,000
 
4.17000%
 
0.00960%
 
4.16040%
7.01
 
Property
         
Sunnydale Estates
 
Fee Simple
         
7,254,000
                   
7.02
 
Property
         
Georgetown Village
 
Fee Simple
         
6,947,000
                   
7.03
 
Property
         
Hunters Ridge
 
Fee Simple
         
6,333,000
                   
7.04
 
Property
         
Miracle Manor
 
Fee Simple
         
5,717,000
                   
7.05
 
Property
         
Abbey Run
 
Fee Simple
         
1,844,000
                   
8
 
Loan
 
13, 29, 30
 
SMF I
 
Hilton Scotts Valley
 
Fee Simple
 
27,020,000
 
26,954,272
 
26,954,272
 
2.2%
 
21,970,829
 
4.66100%
 
0.00960%
 
4.65140%
9
 
Loan
     
CGMRC
 
311 California Street
 
Fee Simple
 
25,000,000
 
25,000,000
 
25,000,000
 
2.0%
 
25,000,000
 
3.92000%
 
0.00960%
 
3.91040%
10
 
Loan
 
31
 
CGMRC
 
Northern Lights Shopping Center
 
Fee Simple
 
25,000,000
 
25,000,000
 
25,000,000
 
2.0%
 
19,746,895
 
3.84000%
 
0.00960%
 
3.83040%
11
 
Loan
     
CGMRC
 
1035 Market Street
 
Fee Simple
 
24,500,000
 
24,500,000
 
24,500,000
 
2.0%
 
24,500,000
 
4.05000%
 
0.00960%
 
4.04040%
12
 
Loan
 
32
 
CGMRC
 
170 Broadway
 
Fee Simple
 
20,000,000
 
20,000,000
 
20,000,000
 
1.6%
 
18,196,843
 
4.15000%
 
0.00960%
 
4.14040%
13
 
Loan
 
13, 33, 34, 35, 36
 
CGMRC
 
Hampton Inn - Albany
 
Fee Simple
 
19,200,000
 
19,200,000
 
19,200,000
 
1.6%
 
15,822,988
 
4.20000%
 
0.00960%
 
4.19040%
14
 
Loan
 
37
 
CGMRC
 
132-40 Metropolitan Avenue
 
Fee Simple
 
18,000,000
 
18,000,000
 
18,000,000
 
1.5%
 
16,371,954
 
4.13000%
 
0.00960%
 
4.12040%
15
 
Loan
 
13, 38, 39
 
GSMC
 
Hampton Inn & Suites Destin
 
Fee Simple
 
18,000,000
 
17,973,756
 
17,973,756
 
1.5%
 
14,265,920
 
3.93350%
 
0.00960%
 
3.92390%
16
 
Loan
     
CGMRC
 
Ocean Dorado
 
Fee Simple
 
16,500,000
 
16,500,000
 
16,500,000
 
1.3%
 
16,500,000
 
3.92000%
 
0.00960%
 
3.91040%
17
 
Loan
     
CGMRC
 
Century Park West Apartments
 
Fee Simple
 
16,200,000
 
16,200,000
 
16,200,000
 
1.3%
 
14,669,312
 
3.87000%
 
0.03710%
 
3.83290%
18
 
Loan
     
CCRE
 
ART Florida & Ohio MF Portfolio I
     
15,000,000
 
15,000,000
 
15,000,000
 
1.2%
 
12,726,860
 
4.25600%
 
0.02960%
 
4.22640%
18.01
 
Property
         
High Points
 
Fee Simple
         
4,375,000
                   
18.02
 
Property
         
Daniel Court
 
Fee Simple
         
3,150,000
                   
18.03
 
Property
         
Blueberry Hill
 
Fee Simple
         
2,650,000
                   
18.04
 
Property
         
Manchester
 
Fee Simple
         
2,550,000
                   
18.05
 
Property
         
Hickory Mill
 
Fee Simple
         
2,275,000
                   
19
 
Loan
     
CCRE
 
Aria on L
 
Fee Simple
 
13,700,000
 
13,700,000
 
13,700,000
 
1.1%
 
12,471,318
 
4.18000%
 
0.02960%
 
4.15040%
20
 
Loan
     
CCRE
 
River Drive III
 
Fee Simple
 
13,400,000
 
13,400,000
 
13,400,000
 
1.1%
 
11,684,376
 
4.33000%
 
0.02960%
 
4.30040%
21
 
Loan
 
13
 
CGMRC
 
Clinton Place Apartments
 
Fee Simple
 
13,380,000
 
13,380,000
 
13,380,000
 
1.1%
 
12,177,763
 
4.17000%
 
0.05710%
 
4.11290%
22
 
Loan
 
13, 40
 
GSMC
 
Plaza de Santa Fe
 
Fee Simple
 
13,000,000
 
13,000,000
 
13,000,000
 
1.0%
 
11,025,092
 
4.24000%
 
0.00960%
 
4.23040%
23
 
Loan
     
CGMRC
 
EZ Storage Marina Del Rey
 
Fee Simple
 
13,000,000
 
13,000,000
 
13,000,000
 
1.0%
 
13,000,000
 
3.69000%
 
0.00960%
 
3.68040%
24
 
Loan
     
CGMRC
 
Cottages at Hefner
 
Fee Simple
 
12,800,000
 
12,800,000
 
12,800,000
 
1.0%
 
11,134,441
 
4.23000%
 
0.05710%
 
4.17290%
25
 
Loan
 
41
 
MC-FiveMile
 
Bavarian Woods
 
Fee Simple
 
12,130,000
 
12,130,000
 
12,130,000
 
1.0%
 
11,030,829
 
4.12000%
 
0.00960%
 
4.11040%
26
 
Loan
 
42
 
SMF I
 
Crossroads Marketplace
 
Fee Simple
 
12,000,000
 
12,000,000
 
12,000,000
 
1.0%
 
10,485,740
 
4.42000%
 
0.00960%
 
4.41040%
27
 
Loan
     
CGMRC
 
Lowe’s Multi State Portfolio
     
11,400,000
 
11,400,000
 
11,400,000
 
0.9%
 
8,208,379
 
4.00000%
 
0.00960%
 
3.99040%
27.01
 
Property
         
Lowe’s Middletown OH
 
Fee Simple
         
6,100,000
                   
27.02
 
Property
         
Lowe’s Terre Haute IN
 
Fee Simple
         
5,300,000
                   
28
 
Loan
 
13
 
CGMRC
 
Century Lake Apartments
 
Fee Simple
 
11,200,000
 
11,200,000
 
11,200,000
 
0.9%
 
10,176,694
 
4.07000%
 
0.03960%
 
4.03040%
29
 
Loan
 
13
 
CGMRC
 
Holiday Inn Express & Suites - New Orleans Airport South
 
Fee Simple
 
11,100,000
 
11,100,000
 
11,100,000
 
0.9%
 
9,367,121
 
4.06000%
 
0.00960%
 
4.05040%
30
 
Loan
 
43
 
CGMRC
 
River Drive Apartments
 
Fee Simple
 
11,000,000
 
11,000,000
 
11,000,000
 
0.9%
 
9,766,896
 
4.06000%
 
0.00960%
 
4.05040%
31
 
Loan
 
44, 45
 
MC-FiveMile
 
Ishihama Portfolio
     
10,955,000
 
10,928,562
 
10,928,562
 
0.9%
 
8,919,624
 
4.70000%
 
0.00960%
 
4.69040%
31.01
 
Property
         
Walgreens Jefferson
 
Fee Simple
         
4,588,899
                   
31.02
 
Property
         
Town Center Square
 
Fee Simple
         
3,072,567
                   
31.03
 
Property
         
Sunset Station
 
Fee Simple
         
2,144,811
                   
31.04
 
Property
         
Arby’s Portfolio - Saginaw, MI
 
Fee Simple
         
698,311
                   
31.05
 
Property
         
Arby’s Portfolio - Port Huron, MI
 
Fee Simple
         
423,974
                   
32
 
Loan
     
MC-FiveMile
 
Birney Portfolio - Sun Blossom Mountain
 
Fee Simple
 
10,890,000
 
10,890,000
 
10,890,000
 
0.9%
 
8,711,299
 
4.19000%
 
0.00960%
 
4.18040%
33
 
Loan
     
CGMRC
 
Germantown Plaza
 
Fee Simple
 
10,762,500
 
10,762,500
 
10,762,500
 
0.9%
 
10,402,749
 
4.20000%
 
0.00960%
 
4.19040%
34
 
Loan
     
MC-FiveMile
 
Birney Portfolio - Sun Blossom Gardens & The Westbriar
     
10,500,000
 
10,500,000
 
10,500,000
 
0.8%
 
8,399,324
 
4.19000%
 
0.00960%
 
4.18040%
34.01
 
Property
         
Sun Blossom Gardens
 
Fee Simple
         
8,900,000
                   
34.02
 
Property
         
The Westbriar
 
Fee Simple
         
1,600,000
                   
35
 
Loan
 
46
 
SMF I
 
Westridge Self Storage
 
Fee Simple
 
6,000,000
 
6,000,000
 
6,000,000
 
0.5%
 
4,900,312
 
4.37000%
 
0.00960%
 
4.36040%
36
 
Loan
 
13, 46
 
SMF I
 
Highway 92 Self Storage
 
Fee Simple
 
3,800,000
 
3,800,000
 
3,800,000
 
0.3%
 
3,103,531
 
4.37000%
 
0.00960%
 
4.36040%
37
 
Loan
     
MC-FiveMile
 
Brays Village Apartments
 
Fee Simple
 
9,500,000
 
9,500,000
 
9,500,000
 
0.8%
 
7,676,970
 
4.48000%
 
0.00960%
 
4.47040%
38
 
Loan
     
CCRE
 
Copley Center
 
Fee Simple
 
8,150,000
 
8,150,000
 
8,150,000
 
0.7%
 
6,909,929
 
4.22850%
 
0.02960%
 
4.19890%
39
 
Loan
     
MC-FiveMile
 
GSL Portfolio
     
8,000,000
 
8,000,000
 
8,000,000
 
0.6%
 
6,381,247
 
4.11000%
 
0.00960%
 
4.10040%
39.01
 
Property
         
Clinton Drive
 
Fee Simple
         
3,975,000
                   
39.02
 
Property
         
1700 South Sam Houston Parkway West
 
Fee Simple
         
2,600,000
                   
 
 
A-8

 
 
GSMS 2015-GC30 Annex A
                                                     
Control
Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Ownership Interest
 
Original Balance ($)
 
Cut-off Date
Balance ($)
 
Allocated Cut-off Date
Loan Amount ($)
 
% of Initial Pool
Balance
 
Balloon Balance ($)
 
Mortgage Loan
Rate (%)
 
Administrative Fee
Rate (%) (1)
 
Net Mortgage
Loan Rate (%)
39.03
 
Property
         
801 Georgia Avenue
 
Fee Simple
         
1,425,000
                   
40
 
Loan
     
CCRE
 
New Boston Village Retail
 
Fee Simple
 
7,987,500
 
7,976,847
 
7,976,847
 
0.6%
 
6,443,226
 
4.43000%
 
0.02960%
 
4.40040%
41
 
Loan
     
GSMC
 
Timberhills Shopping Center
 
Fee Simple
 
7,900,000
 
7,900,000
 
7,900,000
 
0.6%
 
7,138,962
 
3.75200%
 
0.00960%
 
3.74240%
42
 
Loan
 
47
 
GSMC
 
Crestwood Whitewood Apartments Portfolio
     
7,800,000
 
7,790,120
 
7,790,120
 
0.6%
 
7,162,972
 
4.71300%
 
0.00960%
 
4.70340%
42.01
 
Property
         
Crestwood Apartments
 
Fee Simple
         
4,154,731
                   
42.02
 
Property
         
Whitewood Apartments
 
Fee Simple
         
3,635,389
                   
43
 
Loan
     
CGMRC
 
Serenity Apartments at Silver Springs
 
Fee Simple
 
7,687,500
 
7,677,210
 
7,677,210
 
0.6%
 
6,196,924
 
4.41000%
 
0.00960%
 
4.40040%
44
 
Loan
     
GSMC
 
Traditions at Slate Ridge
 
Fee Simple
 
7,500,000
 
7,500,000
 
7,500,000
 
0.6%
 
6,500,864
 
4.08050%
 
0.04960%
 
4.03090%
45
 
Loan
     
CCRE
 
Chadwick & Grayson
 
Fee Simple
 
7,500,000
 
7,489,813
 
7,489,813
 
0.6%
 
6,028,721
 
4.32900%
 
0.02960%
 
4.29940%
46
 
Loan
     
CCRE
 
Wesleyan Park Plaza
 
Fee Simple
 
7,500,000
 
7,489,574
 
7,489,574
 
0.6%
 
6,001,365
 
4.20000%
 
0.02960%
 
4.17040%
47
 
Loan
 
48
 
CGMRC
 
Glendora Marketplace
 
Fee Simple
 
7,200,000
 
7,200,000
 
7,200,000
 
0.6%
 
6,219,486
 
3.94000%
 
0.00960%
 
3.93040%
48
 
Loan
 
49
 
GSMC
 
At Home and Dollar Tree
 
Fee Simple
 
7,100,000
 
7,100,000
 
7,100,000
 
0.6%
 
5,610,181
 
3.85000%
 
0.05710%
 
3.79290%
49
 
Loan
     
CCRE
 
City Lofts
 
Fee Simple
 
6,800,000
 
6,800,000
 
6,800,000
 
0.5%
 
5,896,098
 
4.09550%
 
0.02960%
 
4.06590%
50
 
Loan
     
CCRE
 
Stony Brook MHP
 
Fee Simple
 
6,700,000
 
6,700,000
 
6,700,000
 
0.5%
 
5,347,067
 
4.12450%
 
0.07710%
 
4.04740%
51
 
Loan
 
50
 
CCRE
 
Diagonal Marketplace
 
Fee Simple
 
6,500,000
 
6,500,000
 
6,500,000
 
0.5%
 
5,962,394
 
4.65000%
 
0.02960%
 
4.62040%
52
 
Loan
     
MC-FiveMile
 
6001 Stonewood Drive
 
Fee Simple
 
6,500,000
 
6,500,000
 
6,500,000
 
0.5%
 
5,925,495
 
4.26550%
 
0.00960%
 
4.25590%
53
 
Loan
 
51
 
SMF I
 
Shops of Walterboro
 
Fee Simple
 
6,250,000
 
6,250,000
 
6,250,000
 
0.5%
 
5,436,635
 
4.22800%
 
0.00960%
 
4.21840%
54
 
Loan
     
SMF I
 
Joshua Village Shopping Center
 
Fee Simple
 
6,000,000
 
6,000,000
 
6,000,000
 
0.5%
 
5,229,186
 
4.31000%
 
0.04960%
 
4.26040%
55
 
Loan
 
52
 
CCRE
 
Club Commons II
 
Fee Simple
 
5,900,000
 
5,900,000
 
5,900,000
 
0.5%
 
4,704,483
 
4.10000%
 
0.02960%
 
4.07040%
56
 
Loan
     
SMF I
 
Pocalla Springs Apartments
 
Fee Simple
 
5,900,000
 
5,892,510
 
5,892,510
 
0.5%
 
4,803,636
 
4.70100%
 
0.00960%
 
4.69140%
57
 
Loan
     
CCRE
 
Alex City Marketplace
 
Fee Simple
 
5,750,000
 
5,750,000
 
5,750,000
 
0.5%
 
5,750,000
 
3.95400%
 
0.02960%
 
3.92440%
58
 
Loan
     
GSMC
 
Midtown Village
 
Fee Simple
 
5,700,000
 
5,700,000
 
5,700,000
 
0.5%
 
4,677,301
 
4.06450%
 
0.00960%
 
4.05490%
59
 
Loan
 
53, 54
 
CCRE
 
Butler Square
 
Fee Simple
 
5,640,000
 
5,640,000
 
5,640,000
 
0.5%
 
5,640,000
 
3.89700%
 
0.02960%
 
3.86740%
60
 
Loan
     
SMF I
 
Lansing East Self Storage
 
Fee Simple
 
5,620,000
 
5,620,000
 
5,620,000
 
0.5%
 
5,116,597
 
4.18700%
 
0.00960%
 
4.17740%
61
 
Loan
     
CCRE
 
San Clemente Retail
 
Fee Simple
 
5,400,000
 
5,392,704
 
5,392,704
 
0.4%
 
4,345,159
 
4.35850%
 
0.02960%
 
4.32890%
62
 
Loan
 
55
 
SMF I
 
Vidalia Central Shopping Center
 
Fee Simple
 
5,350,000
 
5,350,000
 
5,350,000
 
0.4%
 
4,656,065
 
4.25000%
 
0.00960%
 
4.24040%
63
 
Loan
     
SMF I
 
Orion Self Storage
 
Fee Simple
 
5,225,000
 
5,225,000
 
5,225,000
 
0.4%
 
4,756,978
 
4.18700%
 
0.00960%
 
4.17740%
64
 
Loan
     
GSMC
 
Southwood Village Shopping Center
 
Fee Simple
 
5,025,000
 
5,025,000
 
5,025,000
 
0.4%
 
4,236,787
 
4.02900%
 
0.00960%
 
4.01940%
65
 
Loan
     
SMF I
 
Novi Self Storage
 
Fee Simple
 
5,025,000
 
5,025,000
 
5,025,000
 
0.4%
 
4,574,893
 
4.18700%
 
0.00960%
 
4.17740%
66
 
Loan
     
CGMRC
 
Metrocenter Retail
 
Fee Simple
 
5,000,000
 
5,000,000
 
5,000,000
 
0.4%
 
3,972,511
 
4.00000%
 
0.00960%
 
3.99040%
67
 
Loan
 
13, 56
 
GSMC
 
Hampton Inn Niceville
 
Fee Simple
 
5,000,000
 
4,993,479
 
4,993,479
 
0.4%
 
4,050,449
 
4.55300%
 
0.00960%
 
4.54340%
68
 
Loan
     
SMF I
 
Albemarle Square
 
Fee Simple
 
5,000,000
 
4,993,136
 
4,993,136
 
0.4%
 
4,010,825
 
4.27000%
 
0.00960%
 
4.26040%
69
 
Loan
     
SMF I
 
Clark Street Industrial
 
Fee Simple
 
4,750,000
 
4,694,862
 
4,694,862
 
0.4%
 
0
 
4.63400%
 
0.05710%
 
4.57690%
70
 
Loan
     
CCRE
 
Pheasant Run Apartments
 
Fee Simple
 
4,650,000
 
4,650,000
 
4,650,000
 
0.4%
 
3,747,271
 
4.40000%
 
0.02960%
 
4.37040%
71
 
Loan
 
57, 58
 
CCRE
 
Ruschmeyer’s Montauk
 
Fee Simple
 
4,500,000
 
4,500,000
 
4,500,000
 
0.4%
 
3,998,584
 
4.91350%
 
0.02960%
 
4.88390%
72
 
Loan
 
59
 
CGMRC
 
Wyndham Hill Apartments
 
Fee Simple
 
4,400,000
 
4,400,000
 
4,400,000
 
0.4%
 
3,826,551
 
4.22000%
 
0.00960%
 
4.21040%
73
 
Loan
     
CGMRC
 
Food Lion - Ocean View
 
Fee Simple
 
4,272,000
 
4,272,000
 
4,272,000
 
0.3%
 
2,610,603
 
4.25000%
 
0.00960%
 
4.24040%
74
 
Loan
     
SMF I
 
Southland Village Shopping Center
 
Fee Simple
 
4,200,000
 
4,194,335
 
4,194,335
 
0.3%
 
3,380,690
 
4.36800%
 
0.00960%
 
4.35840%
75
 
Loan
     
SMF I
 
306-308 East 149th Street
 
Fee Simple
 
4,075,000
 
4,069,619
 
4,069,619
 
0.3%
 
3,293,412
 
4.48500%
 
0.00960%
 
4.47540%
76
 
Loan
     
SMF I
 
Northside Indy Medical Center
 
Fee Simple
 
3,975,000
 
3,969,718
 
3,969,718
 
0.3%
 
3,208,710
 
4.45000%
 
0.04960%
 
4.40040%
77
 
Loan
     
CCRE
 
North View Manor MHP
 
Fee Simple
 
3,800,000
 
3,800,000
 
3,800,000
 
0.3%
 
3,032,665
 
4.12450%
 
0.07710%
 
4.04740%
78
 
Loan
     
CGMRC
 
Food Lion - Circle Plaza
 
Fee Simple
 
3,450,000
 
3,450,000
 
3,450,000
 
0.3%
 
2,108,282
 
4.25000%
 
0.00960%
 
4.24040%
79
 
Loan
     
CGMRC
 
Glenridge Point Shopping Center
 
Fee Simple
 
3,302,000
 
3,302,000
 
3,302,000
 
0.3%
 
2,378,487
 
4.01000%
 
0.00960%
 
4.00040%
80
 
Loan
     
MC-FiveMile
 
Village Place Apartments
 
Fee Simple
 
3,250,000
 
3,245,438
 
3,245,438
 
0.3%
 
2,952,823
 
5.05000%
 
0.00960%
 
5.04040%
81
 
Loan
     
MC-FiveMile
 
Country Hills Estates
 
Fee Simple
 
3,050,000
 
3,050,000
 
3,050,000
 
0.2%
 
2,438,068
 
4.17000%
 
0.00960%
 
4.16040%
82
 
Loan
     
CGMRC
 
4600 Sheridan Street
 
Fee Simple
 
3,000,000
 
3,000,000
 
3,000,000
 
0.2%
 
3,000,000
 
3.93000%
 
0.00960%
 
3.92040%
83
 
Loan
     
CGMRC
 
Roaring Fork Mobile Home Park
 
Fee Simple
 
3,000,000
 
2,995,941
 
2,995,941
 
0.2%
 
2,738,987
 
4.35000%
 
0.00960%
 
4.34040%
84
 
Loan
     
MC-FiveMile
 
Kimberly Square
 
Fee Simple
 
2,800,000
 
2,800,000
 
2,800,000
 
0.2%
 
2,273,570
 
4.62000%
 
0.00960%
 
4.61040%
85
 
Loan
     
SMF I
 
Ypsilanti Self Storage
 
Fee Simple
 
2,630,000
 
2,630,000
 
2,630,000
 
0.2%
 
2,394,422
 
4.18700%
 
0.00960%
 
4.17740%
86
 
Loan
 
60
 
SMF I
 
North Lake Tahoe Self Storage
 
Fee Simple
 
2,350,000
 
2,350,000
 
2,350,000
 
0.2%
 
2,013,079
 
4.61000%
 
0.00960%
 
4.60040%
87
 
Loan
     
GSMC
 
Walgreens Cary
 
Leasehold
 
2,300,000
 
2,300,000
 
2,300,000
 
0.2%
 
1,410,666
 
4.33650%
 
0.00960%
 
4.32690%
88
 
Loan
     
SMF I
 
Lansing West Self Storage
 
Fee Simple
 
1,305,000
 
1,305,000
 
1,305,000
 
0.1%
 
1,188,106
 
4.18700%
 
0.00960%
 
4.17740%
89
 
Loan
 
61
 
CGMRC
 
Forest Avenue Apartments
 
Fee Simple
 
1,200,000
 
1,198,379
 
1,198,379
 
0.1%
 
965,642
 
4.36000%
 
0.00960%
 
4.35040%
 
 
A-9

 
 
GSMS 2015-GC30 Annex A
 
Control
Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Monthly Debt
Service ($) (2)
 
Annual Debt
Service ($)
 
Companion Loan Monthly
Debt Service ($)
 
Companion Loan
Annual Debt Service ($)
 
Amortization Type
 
Interest Accrual
Method
 
Seasoning
 
Original Interest-
Only Period (Mos.)
1
 
Loan
 
8, 9, 10, 11, 12
 
GSMC
 
Dallas Market Center
 
627,969.37
 
7,535,632.44
 
623,138.83
 
7,477,665.96
 
Amortizing
 
Actual/360
 
0
 
0
2
 
Loan
 
13, 14, 15
 
GSMC
 
Selig Office Portfolio
 
406,185.43
 
4,874,225.16
 
733,115.18
 
8,797,382.13
 
Interest Only
 
Actual/360
 
1
 
120
2.01
 
Property
 
16
     
1000 Second Avenue
                               
2.02
 
Property
 
17, 13
     
2901 Third Avenue
                               
2.03
 
Property
         
3101 Western Avenue
                               
2.04
 
Property
 
18
     
300 Elliott Avenue West
                               
2.05
 
Property
 
19, 13
     
3131 Elliott Avenue
                               
2.06
 
Property
 
13
     
2615 Fourth Avenue
                               
2.07
 
Property
         
190 Queen Anne Avenue North
                               
2.08
 
Property
 
20, 13
     
200 First Avenue West
                               
2.09
 
Property
         
18 West Mercer Street
                               
3
 
Loan
 
13
 
GSMC
 
Worthington Renaissance Fort Worth
 
389,439.87
 
4,673,278.44
         
Interest Only, Then Amortizing
 
Actual/360
 
0
 
24
4
 
Loan
 
21, 22, 23, 24
 
CGMRC
 
Courtyard by Marriott Portfolio
 
263,290.47
 
3,159,485.64
 
1,825,574.11
 
21,906,889.36
 
Interest Only
 
Actual/360
 
1
 
60
4.01
 
Property
         
Courtyard Larkspur Landing Marin County
                               
4.02
 
Property
         
Courtyard San Mateo Foster City
                               
4.03
 
Property
         
Courtyard San Jose Cupertino
                               
4.04
 
Property
         
Courtyard Boulder
                               
4.05
 
Property
         
Courtyard Los Angeles Hacienda Heights
                               
4.06
 
Property
         
Courtyard Seattle South Center
                               
4.07
 
Property
         
Courtyard Rye
                               
4.08
 
Property
         
Courtyard Nashville Airport
                               
4.09
 
Property
         
Courtyard Los Angeles Torrance Palos Verdes
                               
4.10
 
Property
         
Courtyard St. Louis Creve Coeur
                               
4.11
 
Property
         
Courtyard Portland Beaverton
                               
4.12
 
Property
         
Courtyard Palm Springs
                               
4.13
 
Property
         
Courtyard Charlotte South Park
                               
4.14
 
Property
         
Courtyard Norwalk
                               
4.15
 
Property
         
Courtyard Detroit Metro Airport
                               
4.16
 
Property
         
Courtyard Chicago Waukegan Gurnee
                               
4.17
 
Property
         
Courtyard Atlanta Perimeter Center
                               
4.18
 
Property
         
Courtyard Denver Tech Center
                               
4.19
 
Property
         
Courtyard Ft. Lauderdale Plantation
                               
4.20
 
Property
         
Courtyard Lincroft Red Bank
                               
4.21
 
Property
         
Courtyard Chicago Highland Park
                               
4.22
 
Property
         
Courtyard Raleigh Cary
                               
4.23
 
Property
         
Courtyard Charlottesville North
                               
4.24
 
Property
         
Courtyard Detroit Livonia
                               
4.25
 
Property
         
Courtyard Birmingham Homewood
                               
4.26
 
Property
         
Courtyard West Palm Beach
                               
4.27
 
Property
         
Courtyard New Haven Wallingford
                               
4.28
 
Property
         
Courtyard Chicago Oakbrook Terrace
                               
4.29
 
Property
         
Courtyard Kansas City Overland Park Metcalf
                               
4.30
 
Property
         
Courtyard Boston Andover
                               
4.31
 
Property
         
Courtyard Minneapolis St Paul Airport
                               
4.32
 
Property
         
Courtyard Dallas Plano Parkway
                               
4.33
 
Property
         
Courtyard Bakersfield
                               
4.34
 
Property
         
Courtyard Denver Stapleton
                               
4.35
 
Property
         
Courtyard Rockford
                               
4.36
 
Property
         
Courtyard Greenville Haywood Mall
                               
4.37
 
Property
         
Courtyard Chicago Lincolnshire
                               
4.38
 
Property
         
Courtyard Indianapolis Castleton
                               
4.39
 
Property
         
Courtyard St. Louis Westport Plaza
                               
4.40
 
Property
         
Courtyard San Antonio Downtown Market Square
                               
4.41
 
Property
         
Courtyard Silver Spring North
                               
4.42
 
Property
         
Courtyard Lexington North
                               
4.43
 
Property
         
Courtyard Tampa Westshore
                               
4.44
 
Property
         
Courtyard Chicago Deerfield
                               
4.45
 
Property
         
Courtyard St. Petersburg Clearwater
                               
4.46
 
Property
         
Courtyard Toledo Airport Holland
                               
4.47
 
Property
         
Courtyard Phoenix Mesa
                               
4.48
 
Property
         
Courtyard Atlanta Airport South
                               
4.49
 
Property
         
Courtyard Oklahoma City Airport
                               
4.50
 
Property
         
Courtyard Memphis Airport
                               
4.51
 
Property
         
Courtyard Annapolis
                               
4.52
 
Property
         
Courtyard Manassas
                               
4.53
 
Property
         
Courtyard Little Rock
                               
4.54
 
Property
         
Courtyard Ft. Myers
                               
4.55
 
Property
         
Courtyard Atlanta Gwinnett Mall
                               
4.56
 
Property
         
Courtyard Chicago Arlington Heights South
                               
4.57
 
Property
         
Courtyard Dallas Richardson at Spring Valley
                               
4.58
 
Property
         
Courtyard Huntsville
                               
4.59
 
Property
         
Courtyard Birmingham Hoover
                               
4.60
 
Property
         
Courtyard Phoenix North Metrocenter
                               
4.61
 
Property
         
Courtyard Tucson Airport
                               
4.62
 
Property
         
Courtyard Dayton South Mall
                               
 
 
A-10

 
 
GSMS 2015-GC30 Annex A
                                                 
Control
Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Monthly Debt
Service ($) (2)
 
Annual Debt
Service ($)
 
Companion Loan Monthly
Debt Service ($)
 
Companion Loan
Annual Debt Service ($)
 
Amortization Type
 
Interest Accrual
Method
 
Seasoning
 
Original Interest-
Only Period (Mos.)
4.63
 
Property
         
Courtyard Philadelphia Devon
                               
4.64
 
Property
         
Courtyard Fresno
                               
4.65
 
Property
         
Courtyard Poughkeepsie
                               
5
 
Loan
 
25, 26, 27
 
CGMRC
 
Bank of America Plaza
 
240,606.94
 
2,887,283.28
         
Interest Only, Then Amortizing
 
Actual/360
 
0
 
24
6
 
Loan
 
13
 
GSMC
 
Bakery Living
 
167,200.98
 
2,006,411.76
         
Interest Only, Then Amortizing
 
Actual/360
 
7
 
60
7
 
Loan
 
28
 
MC-FiveMile
 
Midwest Multifamily Portfolio
 
98,986.10
 
1,187,833.20
         
Interest Only - ARD
 
Actual/360
 
1
 
120
7.01
 
Property
         
Sunnydale Estates
                               
7.02
 
Property
         
Georgetown Village
                               
7.03
 
Property
         
Hunters Ridge
                               
7.04
 
Property
         
Miracle Manor
                               
7.05
 
Property
         
Abbey Run
                               
8
 
Loan
 
13, 29, 30
 
SMF I
 
Hilton Scotts Valley
 
139,503.26
 
1,674,039.12
         
Amortizing
 
Actual/360
 
2
 
0
9
 
Loan
     
CGMRC
 
311 California Street
 
82,800.93
 
993,611.16
         
Interest Only
 
Actual/360
 
1
 
120
10
 
Loan
 
31
 
CGMRC
 
Northern Lights Shopping Center
 
117,059.33
 
1,404,711.96
         
Amortizing
 
Actual/360
 
0
 
0
11
 
Loan
     
CGMRC
 
1035 Market Street
 
83,835.94
 
1,006,031.28
         
Interest Only
 
Actual/360
 
1
 
60
12
 
Loan
 
32
 
CGMRC
 
170 Broadway
 
97,220.67
 
1,166,648.04
 
243,051.66
 
2,916,619.92
 
Interest Only, Then Amortizing
 
Actual/360
 
1
 
60
13
 
Loan
 
13, 33, 34, 35, 36
 
CGMRC
 
Hampton Inn - Albany
 
93,891.30
 
1,126,695.60
         
Interest Only, Then Amortizing
 
Actual/360
 
0
 
12
14
 
Loan
 
37
 
CGMRC
 
132-40 Metropolitan Avenue
 
87,289.25
 
1,047,471.00
         
Interest Only, Then Amortizing
 
Actual/360
 
0
 
60
15
 
Loan
 
13, 38, 39
 
GSMC
 
Hampton Inn & Suites Destin
 
85,246.10
 
1,022,953.20
         
Amortizing
 
Actual/360
 
1
 
0
16
 
Loan
     
CGMRC
 
Ocean Dorado
 
54,648.61
 
655,783.32
         
Interest Only
 
Actual/360
 
1
 
120
17
 
Loan
     
CGMRC
 
Century Park West Apartments
 
76,132.08
 
913,584.96
         
Interest Only, Then Amortizing
 
Actual/360
 
1
 
60
18
 
Loan
     
CCRE
 
ART Florida & Ohio MF Portfolio I
 
73,843.68
 
886,124.16
         
Interest Only, Then Amortizing
 
Actual/360
 
1
 
24
18.01
 
Property
         
High Points
                               
18.02
 
Property
         
Daniel Court
                               
18.03
 
Property
         
Blueberry Hill
                               
18.04
 
Property
         
Manchester
                               
18.05
 
Property
         
Hickory Mill
                               
19
 
Loan
     
CCRE
 
Aria on L
 
66,835.53
 
802,026.36
         
Interest Only, Then Amortizing
 
Actual/360
 
0
 
60
20
 
Loan
     
CCRE
 
River Drive III
 
66,549.04
 
798,588.48
         
Interest Only, Then Amortizing
 
Actual/360
 
0
 
36
21
 
Loan
 
13
 
CGMRC
 
Clinton Place Apartments
 
65,196.43
 
782,357.16
         
Interest Only, Then Amortizing
 
Actual/360
 
1
 
60
22
 
Loan
 
13, 40
 
GSMC
 
Plaza de Santa Fe
 
63,876.10
 
766,513.20
         
Interest Only, Then Amortizing
 
Actual/360
 
1
 
24
23
 
Loan
     
CGMRC
 
EZ Storage Marina Del Rey
 
40,530.21
 
486,362.52
         
Interest Only
 
Actual/360
 
0
 
120
24
 
Loan
     
CGMRC
 
Cottages at Hefner
 
62,818.53
 
753,822.36
         
Interest Only, Then Amortizing
 
Actual/360
 
1
 
36
25
 
Loan
 
41
 
MC-FiveMile
 
Bavarian Woods
 
58,752.78
 
705,033.36
         
Interest Only, Then Amortizing - ARD
 
Actual/360
 
1
 
60
26
 
Loan
 
42
 
SMF I
 
Crossroads Marketplace
 
60,233.16
 
722,797.92
         
Interest Only, Then Amortizing
 
Actual/360
 
0
 
36
27
 
Loan
     
CGMRC
 
Lowe’s Multi State Portfolio
 
60,173.40
 
722,080.80
         
Amortizing
 
Actual/360
 
0
 
0
27.01
 
Property
         
Lowe’s Middletown OH
                               
27.02
 
Property
         
Lowe’s Terre Haute IN
                               
28
 
Loan
 
13
 
CGMRC
 
Century Lake Apartments
 
53,923.48
 
647,081.76
         
Interest Only, Then Amortizing
 
Actual/360
 
0
 
60
29
 
Loan
 
13
 
CGMRC
 
Holiday Inn Express & Suites - New Orleans Airport South
 
53,377.77
 
640,533.24
         
Interest Only, Then Amortizing
 
Actual/360
 
2
 
24
30
 
Loan
 
43
 
CGMRC
 
River Drive Apartments
 
52,896.89
 
634,762.68
         
Interest Only, Then Amortizing
 
Actual/360
 
1
 
48
31
 
Loan
 
44, 45
 
MC-FiveMile
 
Ishihama Portfolio
 
56,816.77
 
681,801.24
         
Amortizing
 
Actual/360
 
2
 
0
31.01
 
Property
         
Walgreens Jefferson
                               
31.02
 
Property
         
Town Center Square
                               
31.03
 
Property
         
Sunset Station
                               
31.04
 
Property
         
Arby’s Portfolio - Saginaw, MI
                               
31.05
 
Property
         
Arby’s Portfolio - Port Huron, MI
                               
32
 
Loan
     
MC-FiveMile
 
Birney Portfolio - Sun Blossom Mountain
 
53,190.43
 
638,285.16
         
Amortizing
 
Actual/360
 
0
 
0
33
 
Loan
     
CGMRC
 
Germantown Plaza
 
52,630.47
 
631,565.64
         
Interest Only, Then Amortizing
 
Actual/360
 
1
 
36
34
 
Loan
     
MC-FiveMile
 
Birney Portfolio - Sun Blossom Gardens & The Westbriar
 
51,285.54
 
615,426.48
         
Amortizing
 
Actual/360
 
0
 
0
34.01
 
Property
         
Sun Blossom Gardens
                               
34.02
 
Property
         
The Westbriar
                               
35
 
Loan
 
46
 
SMF I
 
Westridge Self Storage
 
29,939.42
 
359,273.04
         
Interest Only, Then Amortizing
 
Actual/360
 
2
 
6
36
 
Loan
 
13, 46
 
SMF I
 
Highway 92 Self Storage
 
18,961.63
 
227,539.56
         
Interest Only, Then Amortizing
 
Actual/360
 
2
 
6
37
 
Loan
     
MC-FiveMile
 
Brays Village Apartments
 
48,022.28
 
576,267.36
         
Amortizing
 
Actual/360
 
0
 
0
38
 
Loan
     
CCRE
 
Copley Center
 
39,990.59
 
479,887.08
         
Interest Only, Then Amortizing
 
Actual/360
 
0
 
24
39
 
Loan
     
MC-FiveMile
 
GSL Portfolio
 
38,702.29
 
464,427.48
         
Amortizing
 
Actual/360
 
0
 
0
39.01
 
Property
         
Clinton Drive
                               
39.02
 
Property
         
1700 South Sam Houston Parkway West
                               
 
 
A-11

 
 
GSMS 2015-GC30 Annex A
                                                 
Control
Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Monthly Debt Service ($) (2)
 
Annual Debt
Service ($)
 
Companion Loan Monthly
Debt Service ($)
 
Companion Loan
Annual Debt Service ($)
 
Amortization Type
 
Interest Accrual
Method
 
Seasoning
 
Original Interest-
Only Period (Mos.)
39.03
 
Property
         
801 Georgia Avenue
                               
40
 
Loan
     
CCRE
 
New Boston Village Retail
 
40,139.95
 
481,679.40
         
Amortizing
 
Actual/360
 
1
 
0
41
 
Loan
     
GSMC
 
Timberhills Shopping Center
 
36,595.10
 
439,141.20
         
Interest Only, Then Amortizing
 
Actual/360
 
0
 
60
42
 
Loan
 
47
 
GSMC
 
Crestwood Whitewood Apartments Portfolio
 
40,514.72
 
486,176.64
         
Amortizing
 
Actual/360
 
1
 
0
42.01
 
Property
         
Crestwood Apartments
                               
42.02
 
Property
         
Whitewood Apartments
                               
43
 
Loan
     
CGMRC
 
Serenity Apartments at Silver Springs
 
38,541.42
 
462,497.04
         
Amortizing
 
Actual/360
 
1
 
0
44
 
Loan
     
GSMC
 
Traditions at Slate Ridge
 
36,155.09
 
433,861.08
         
Interest Only, Then Amortizing
 
Actual/360
 
0
 
36
45
 
Loan
     
CCRE
 
Chadwick & Grayson
 
37,243.18
 
446,918.16
         
Amortizing
 
Actual/360
 
1
 
0
46
 
Loan
     
CCRE
 
Wesleyan Park Plaza
 
36,676.29
 
440,115.48
         
Amortizing
 
Actual/360
 
1
 
0
47
 
Loan
 
48
 
CGMRC
 
Glendora Marketplace
 
34,125.31
 
409,503.72
         
Interest Only, Then Amortizing
 
Actual/360
 
2
 
36
48
 
Loan
 
49
 
GSMC
 
At Home and Dollar Tree
 
33,285.38
 
399,424.56
         
Amortizing
 
Actual/360
 
0
 
0
49
 
Loan
     
CCRE
 
City Lofts
 
32,839.74
 
394,076.88
         
Interest Only, Then Amortizing
 
Actual/360
 
1
 
36
50
 
Loan
     
CCRE
 
Stony Brook MHP
 
32,469.59
 
389,635.08
         
Amortizing
 
Actual/360
 
0
 
0
51
 
Loan
 
50
 
CCRE
 
Diagonal Marketplace
 
33,516.39
 
402,196.68
         
Interest Only, Then Amortizing
 
Actual/360
 
0
 
60
52
 
Loan
     
MC-FiveMile
 
6001 Stonewood Drive
 
32,035.10
 
384,421.20
         
Interest Only, Then Amortizing
 
Actual/360
 
2
 
60
53
 
Loan
 
51
 
SMF I
 
Shops of Walterboro
 
30,665.80
 
367,989.60
         
Interest Only, Then Amortizing
 
Actual/360
 
0
 
36
54
 
Loan
     
SMF I
 
Joshua Village Shopping Center
 
29,727.53
 
356,730.36
         
Interest Only, Then Amortizing
 
Actual/360
 
1
 
36
55
 
Loan
 
52
 
CCRE
 
Club Commons II
 
28,508.70
 
342,104.40
         
Amortizing
 
Actual/360
 
0
 
0
56
 
Loan
     
SMF I
 
Pocalla Springs Apartments
 
30,603.18
 
367,238.16
         
Amortizing
 
Actual/360
 
1
 
0
57
 
Loan
     
CCRE
 
Alex City Marketplace
 
19,209.39
 
230,512.68
         
Interest Only
 
Actual/360
 
1
 
120
58
 
Loan
     
GSMC
 
Midtown Village
 
27,425.05
 
329,100.60
         
Interest Only, Then Amortizing
 
Actual/360
 
0
 
12
59
 
Loan
 
53, 54
 
CCRE
 
Butler Square
 
18,570.29
 
222,843.48
         
Interest Only
 
Actual/360
 
0
 
120
60
 
Loan
     
SMF I
 
Lansing East Self Storage
 
27,440.14
 
329,281.68
         
Interest Only, Then Amortizing
 
Actual/360
 
2
 
60
61
 
Loan
     
CCRE
 
San Clemente Retail
 
26,908.88
 
322,906.56
         
Amortizing
 
Actual/360
 
1
 
0
62
 
Loan
 
55
 
SMF I
 
Vidalia Central Shopping Center
 
26,318.78
 
315,825.36
         
Interest Only, Then Amortizing
 
Actual/360
 
1
 
36
63
 
Loan
     
SMF I
 
Orion Self Storage
 
25,511.52
 
306,138.24
         
Interest Only, Then Amortizing
 
Actual/360
 
2
 
60
64
 
Loan
     
GSMC
 
Southwood Village Shopping Center
 
24,074.21
 
288,890.52
         
Interest Only, Then Amortizing
 
Actual/360
 
0
 
24
65
 
Loan
     
SMF I
 
Novi Self Storage
 
24,535.00
 
294,420.00
         
Interest Only, Then Amortizing
 
Actual/360
 
2
 
60
66
 
Loan
     
CGMRC
 
Metrocenter Retail
 
23,870.76
 
286,449.12
         
Amortizing
 
Actual/360
 
0
 
0
67
 
Loan
 
13, 56
 
GSMC
 
Hampton Inn Niceville
 
25,491.97
 
305,903.64
         
Amortizing
 
Actual/360
 
1
 
0
68
 
Loan
     
SMF I
 
Albemarle Square
 
24,655.57
 
295,866.84
         
Amortizing
 
Actual/360
 
1
 
0
69
 
Loan
     
SMF I
 
Clark Street Industrial
 
46,165.19
 
553,982.28
         
Fully Amortizing
 
Actual/360
 
2
 
0
70
 
Loan
     
CCRE
 
Pheasant Run Apartments
 
23,285.38
 
279,424.56
         
Amortizing
 
Actual/360
 
0
 
0
71
 
Loan
 
57, 58
 
CCRE
 
Ruschmeyer’s Montauk
 
26,080.26
 
312,963.12
         
Amortizing
 
Actual/360
 
0
 
0
72
 
Loan
 
59
 
CGMRC
 
Wyndham Hill Apartments
 
21,568.15
 
258,817.80
         
Interest Only, Then Amortizing
 
Actual/360
 
1
 
36
73
 
Loan
     
CGMRC
 
Food Lion - Ocean View
 
26,453.70
 
317,444.40
         
Amortizing
 
Actual/360
 
0
 
0
74
 
Loan
     
SMF I
 
Southland Village Shopping Center
 
20,952.64
 
251,431.68
         
Amortizing
 
Actual/360
 
1
 
0
75
 
Loan
     
SMF I
 
306-308 East 149th Street
 
20,611.12
 
247,333.44
         
Amortizing
 
Actual/360
 
1
 
0
76
 
Loan
     
SMF I
 
Northside Indy Medical Center
 
20,022.82
 
240,273.84
         
Amortizing
 
Actual/360
 
1
 
0
77
 
Loan
     
CCRE
 
North View Manor MHP
 
18,415.59
 
220,987.08
         
Amortizing
 
Actual/360
 
0
 
0
78
 
Loan
     
CGMRC
 
Food Lion - Circle Plaza
 
21,363.59
 
256,363.08
         
Amortizing
 
Actual/360
 
0
 
0
79
 
Loan
     
CGMRC
 
Glenridge Point Shopping Center
 
17,447.41
 
209,368.92
         
Amortizing
 
Actual/360
 
0
 
0
80
 
Loan
     
MC-FiveMile
 
Village Place Apartments
 
18,238.90
 
218,866.80
         
Amortizing
 
Actual/360
 
1
 
0
81
 
Loan
     
MC-FiveMile
 
Country Hills Estates
 
14,861.67
 
178,340.04
         
Amortizing
 
Actual/360
 
0
 
0
82
 
Loan
     
CGMRC
 
4600 Sheridan Street
 
9,961.46
 
119,537.52
         
Interest Only
 
Actual/360
 
0
 
120
83
 
Loan
     
CGMRC
 
Roaring Fork Mobile Home Park
 
14,934.35
 
179,212.20
         
Amortizing
 
Actual/360
 
1
 
0
84
 
Loan
     
MC-FiveMile
 
Kimberly Square
 
14,387.53
 
172,650.36
         
Amortizing
 
Actual/360
 
0
 
0
85
 
Loan
     
SMF I
 
Ypsilanti Self Storage
 
12,841.20
 
154,094.40
         
Interest Only, Then Amortizing
 
Actual/360
 
2
 
60
86
 
Loan
 
60
 
SMF I
 
North Lake Tahoe Self Storage
 
12,061.19
 
144,734.28
         
Interest Only, Then Amortizing
 
Actual/360
 
0
 
24
87
 
Loan
     
GSMC
 
Walgreens Cary
 
14,348.73
 
172,184.76
         
Amortizing
 
Actual/360
 
0
 
0
88
 
Loan
     
SMF I
 
Lansing West Self Storage
 
6,371.78
 
76,461.36
         
Interest Only, Then Amortizing
 
Actual/360
 
2
 
60
89
 
Loan
 
61
 
CGMRC
 
Forest Avenue Apartments
 
5,980.81
 
71,769.72
         
Amortizing
 
Actual/360
 
1
 
0
 
 
A-12

 
 
GSMS 2015-GC30 Annex A
 
Control
Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Remaining
Interest-Only
Period (Mos.)
 
Original Term To
Maturity / ARD (Mos.)
 
Remaining Term To
Maturity / ARD (Mos.)
 
Original Amortization
Term (Mos.)
 
Remaining Amortization
Term (Mos.)
 
Origination Date
 
Due Date
 
First Due Date
 
Last IO Due Date
 
First P&I Due Date
1
 
Loan
 
8, 9, 10, 11, 12
 
GSMC
 
Dallas Market Center
 
0
 
120
 
120
 
360
 
360
 
4/29/2015
 
6
 
6/6/2015
     
6/6/2015
2
 
Loan
 
13, 14, 15
 
GSMC
 
Selig Office Portfolio
 
119
 
120
 
119
 
0
 
0
 
3/19/2015
 
6
 
5/6/2015
 
4/6/2025
   
2.01
 
Property
 
16
     
1000 Second Avenue
                                       
2.02
 
Property
 
17, 13
     
2901 Third Avenue
                                       
2.03
 
Property
         
3101 Western Avenue
                                       
2.04
 
Property
 
18
     
300 Elliott Avenue West
                                       
2.05
 
Property
 
19, 13
     
3131 Elliott Avenue
                                       
2.06
 
Property
 
13
     
2615 Fourth Avenue
                                       
2.07
 
Property
         
190 Queen Anne Avenue North
                                       
2.08
 
Property
 
20, 13
     
200 First Avenue West
                                       
2.09
 
Property
         
18 West Mercer Street
                                       
3
 
Loan
 
13
 
GSMC
 
Worthington Renaissance Fort Worth
 
24
 
120
 
120
 
360
 
360
 
4/14/2015
 
6
 
6/6/2015
 
5/6/2017
 
6/6/2017
4
 
Loan
 
21, 22, 23, 24
 
CGMRC
 
Courtyard by Marriott Portfolio
 
59
 
60
 
59
 
0
 
0
 
3/31/2015
 
6
 
5/6/2015
 
4/6/2020
   
4.01
 
Property
         
Courtyard Larkspur Landing Marin County
                                       
4.02
 
Property
         
Courtyard San Mateo Foster City
                                       
4.03
 
Property
         
Courtyard San Jose Cupertino
                                       
4.04
 
Property
         
Courtyard Boulder
                                       
4.05
 
Property
         
Courtyard Los Angeles Hacienda Heights
                                       
4.06
 
Property
         
Courtyard Seattle South Center
                                       
4.07
 
Property
         
Courtyard Rye
                                       
4.08
 
Property
         
Courtyard Nashville Airport
                                       
4.09
 
Property
         
Courtyard Los Angeles Torrance Palos Verdes
                                       
4.10
 
Property
         
Courtyard St. Louis Creve Coeur
                                       
4.11
 
Property
         
Courtyard Portland Beaverton
                                       
4.12
 
Property
         
Courtyard Palm Springs
                                       
4.13
 
Property
         
Courtyard Charlotte South Park
                                       
4.14
 
Property
         
Courtyard Norwalk
                                       
4.15
 
Property
         
Courtyard Detroit Metro Airport
                                       
4.16
 
Property
         
Courtyard Chicago Waukegan Gurnee
                                       
4.17
 
Property
         
Courtyard Atlanta Perimeter Center
                                       
4.18
 
Property
         
Courtyard Denver Tech Center
                                       
4.19
 
Property
         
Courtyard Ft. Lauderdale Plantation
                                       
4.20
 
Property
         
Courtyard Lincroft Red Bank
                                       
4.21
 
Property
         
Courtyard Chicago Highland Park
                                       
4.22
 
Property
         
Courtyard Raleigh Cary
                                       
4.23
 
Property
         
Courtyard Charlottesville North
                                       
4.24
 
Property
         
Courtyard Detroit Livonia
                                       
4.25
 
Property
         
Courtyard Birmingham Homewood
                                       
4.26
 
Property
         
Courtyard West Palm Beach
                                       
4.27
 
Property
         
Courtyard New Haven Wallingford
                                       
4.28
 
Property
         
Courtyard Chicago Oakbrook Terrace
                                       
4.29
 
Property
         
Courtyard Kansas City Overland Park Metcalf
                                       
4.30
 
Property
         
Courtyard Boston Andover
                                       
4.31
 
Property
         
Courtyard Minneapolis St Paul Airport
                                       
4.32
 
Property
         
Courtyard Dallas Plano Parkway
                                       
4.33
 
Property
         
Courtyard Bakersfield
                                       
4.34
 
Property
         
Courtyard Denver Stapleton
                                       
4.35
 
Property
         
Courtyard Rockford
                                       
4.36
 
Property
         
Courtyard Greenville Haywood Mall
                                       
4.37
 
Property
         
Courtyard Chicago Lincolnshire
                                       
4.38
 
Property
         
Courtyard Indianapolis Castleton
                                       
4.39
 
Property
         
Courtyard St. Louis Westport Plaza
                                       
4.40
 
Property
         
Courtyard San Antonio Downtown Market Square
                                       
4.41
 
Property
         
Courtyard Silver Spring North
                                       
4.42
 
Property
         
Courtyard Lexington North
                                       
4.43
 
Property
         
Courtyard Tampa Westshore
                                       
4.44
 
Property
         
Courtyard Chicago Deerfield
                                       
4.45
 
Property
         
Courtyard St. Petersburg Clearwater
                                       
4.46
 
Property
         
Courtyard Toledo Airport Holland
                                       
4.47
 
Property
         
Courtyard Phoenix Mesa
                                       
4.48
 
Property
         
Courtyard Atlanta Airport South
                                       
4.49
 
Property
         
Courtyard Oklahoma City Airport
                                       
4.50
 
Property
         
Courtyard Memphis Airport
                                       
4.51
 
Property
         
Courtyard Annapolis
                                       
4.52
 
Property
         
Courtyard Manassas
                                       
4.53
 
Property
         
Courtyard Little Rock
                                       
4.54
 
Property
         
Courtyard Ft. Myers
                                       
4.55
 
Property
         
Courtyard Atlanta Gwinnett Mall
                                       
4.56
 
Property
         
Courtyard Chicago Arlington Heights South
                                       
4.57
 
Property
         
Courtyard Dallas Richardson at Spring Valley
                                       
4.58
 
Property
         
Courtyard Huntsville
                                       
4.59
 
Property
         
Courtyard Birmingham Hoover
                                       
4.60
 
Property
         
Courtyard Phoenix North Metrocenter
                                       
4.61
 
Property
         
Courtyard Tucson Airport
                                       
4.62
 
Property
         
Courtyard Dayton South Mall
                                       
 
 
A-13

 
 
GSMS 2015-GC30 Annex A
                                                         
Control
Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Remaining
Interest-Only
Period (Mos.)
 
Original Term To
Maturity / ARD (Mos.)
 
Remaining Term To
Maturity / ARD (Mos.)
 
Original Amortization
Term (Mos.)
 
Remaining Amortization
Term (Mos.)
 
Origination Date
 
Due Date
 
First Due Date
 
Last IO Due Date
 
First P&I Due Date
4.63
 
Property
         
Courtyard Philadelphia Devon
                                       
4.64
 
Property
         
Courtyard Fresno
                                       
4.65
 
Property
         
Courtyard Poughkeepsie
                                       
5
 
Loan
 
25, 26, 27
 
CGMRC
 
Bank of America Plaza
 
24
 
120
 
120
 
360
 
360
 
4/8/2015
 
6
 
6/6/2015
 
5/6/2017
 
6/6/2017
6
 
Loan
 
13
 
GSMC
 
Bakery Living
 
53
 
120
 
113
 
360
 
360
 
9/24/2014
 
6
 
11/6/2014
 
10/6/2019
 
11/6/2019
7
 
Loan
 
28
 
MC-FiveMile
 
Midwest Multifamily Portfolio
 
119
 
120
 
119
 
0
 
0
 
3/13/2015
 
6
 
5/6/2015
 
4/6/2025
   
7.01
 
Property
         
Sunnydale Estates
                                       
7.02
 
Property
         
Georgetown Village
                                       
7.03
 
Property
         
Hunters Ridge
                                       
7.04
 
Property
         
Miracle Manor
                                       
7.05
 
Property
         
Abbey Run
                                       
8
 
Loan
 
13, 29, 30
 
SMF I
 
Hilton Scotts Valley
 
0
 
120
 
118
 
360
 
358
 
3/6/2015
 
6
 
4/6/2015
     
4/6/2015
9
 
Loan
     
CGMRC
 
311 California Street
 
119
 
120
 
119
 
0
 
0
 
4/1/2015
 
6
 
5/6/2015
 
4/6/2025
   
10
 
Loan
 
31
 
CGMRC
 
Northern Lights Shopping Center
 
0
 
120
 
120
 
360
 
360
 
4/27/2015
 
6
 
6/6/2015
     
6/6/2015
11
 
Loan
     
CGMRC
 
1035 Market Street
 
59
 
60
 
59
 
0
 
0
 
4/1/2015
 
6
 
5/6/2015
 
4/6/2020
   
12
 
Loan
 
32
 
CGMRC
 
170 Broadway
 
59
 
120
 
119
 
360
 
360
 
3/11/2015
 
6
 
5/6/2015
 
4/6/2020
 
5/6/2020
13
 
Loan
 
13, 33, 34, 35, 36
 
CGMRC
 
Hampton Inn - Albany
 
12
 
120
 
120
 
360
 
360
 
4/21/2015
 
6
 
6/6/2015
 
5/6/2016
 
6/6/2016
14
 
Loan
 
37
 
CGMRC
 
132-40 Metropolitan Avenue
 
60
 
120
 
120
 
360
 
360
 
4/22/2015
 
6
 
6/6/2015
 
5/6/2020
 
6/6/2020
15
 
Loan
 
13, 38, 39
 
GSMC
 
Hampton Inn & Suites Destin
 
0
 
120
 
119
 
360
 
359
 
4/2/2015
 
6
 
5/6/2015
     
5/6/2015
16
 
Loan
     
CGMRC
 
Ocean Dorado
 
119
 
120
 
119
 
0
 
0
 
4/1/2015
 
6
 
5/6/2015
 
4/6/2025
   
17
 
Loan
     
CGMRC
 
Century Park West Apartments
 
59
 
120
 
119
 
360
 
360
 
3/25/2015
 
6
 
5/6/2015
 
4/6/2020
 
5/6/2020
18
 
Loan
     
CCRE
 
ART Florida & Ohio MF Portfolio I
 
23
 
120
 
119
 
360
 
360
 
3/31/2015
 
6
 
5/6/2015
 
4/6/2017
 
5/6/2017
18.01
 
Property
         
High Points
                                       
18.02
 
Property
         
Daniel Court
                                       
18.03
 
Property
         
Blueberry Hill
                                       
18.04
 
Property
         
Manchester
                                       
18.05
 
Property
         
Hickory Mill
                                       
19
 
Loan
     
CCRE
 
Aria on L
 
60
 
120
 
120
 
360
 
360
 
4/9/2015
 
6
 
6/6/2015
 
5/6/2020
 
6/6/2020
20
 
Loan
     
CCRE
 
River Drive III
 
36
 
120
 
120
 
360
 
360
 
4/21/2015
 
6
 
6/6/2015
 
5/6/2018
 
6/6/2018
21
 
Loan
 
13
 
CGMRC
 
Clinton Place Apartments
 
59
 
120
 
119
 
360
 
360
 
4/6/2015
 
6
 
5/6/2015
 
4/6/2020
 
5/6/2020
22
 
Loan
 
13, 40
 
GSMC
 
Plaza de Santa Fe
 
23
 
120
 
119
 
360
 
360
 
4/1/2015
 
6
 
5/6/2015
 
4/6/2017
 
5/6/2017
23
 
Loan
     
CGMRC
 
EZ Storage Marina Del Rey
 
120
 
120
 
120
 
0
 
0
 
4/24/2015
 
6
 
6/6/2015
 
5/6/2025
   
24
 
Loan
     
CGMRC
 
Cottages at Hefner
 
35
 
120
 
119
 
360
 
360
 
3/27/2015
 
6
 
5/6/2015
 
4/6/2018
 
5/6/2018
25
 
Loan
 
41
 
MC-FiveMile
 
Bavarian Woods
 
59
 
120
 
119
 
360
 
360
 
3/13/2015
 
6
 
5/6/2015
 
4/6/2020
 
5/6/2020
26
 
Loan
 
42
 
SMF I
 
Crossroads Marketplace
 
36
 
120
 
120
 
360
 
360
 
4/9/2015
 
6
 
6/6/2015
 
5/6/2018
 
6/6/2018
27
 
Loan
     
CGMRC
 
Lowe’s Multi State Portfolio
 
0
 
120
 
120
 
300
 
300
 
4/21/2015
 
6
 
6/6/2015
     
6/6/2015
27.01
 
Property
         
Lowe’s Middletown OH
                                       
27.02
 
Property
         
Lowe’s Terre Haute IN
                                       
28
 
Loan
 
13
 
CGMRC
 
Century Lake Apartments
 
60
 
120
 
120
 
360
 
360
 
4/7/2015
 
6
 
6/6/2015
 
5/6/2020
 
6/6/2020
29
 
Loan
 
13
 
CGMRC
 
Holiday Inn Express & Suites - New Orleans Airport South
 
22
 
120
 
118
 
360
 
360
 
2/27/2015
 
6
 
4/6/2015
 
3/6/2017
 
4/6/2017
30
 
Loan
 
43
 
CGMRC
 
River Drive Apartments
 
47
 
120
 
119
 
360
 
360
 
3/31/2015
 
6
 
5/6/2015
 
4/6/2019
 
5/6/2019
31
 
Loan
 
44, 45
 
MC-FiveMile
 
Ishihama Portfolio
 
0
 
120
 
118
 
360
 
358
 
2/24/2015
 
6
 
4/6/2015
     
4/6/2015
31.01
 
Property
         
Walgreens Jefferson
                                       
31.02
 
Property
         
Town Center Square
                                       
31.03
 
Property
         
Sunset Station
                                       
31.04
 
Property
         
Arby’s Portfolio - Saginaw, MI
                                       
31.05
 
Property
         
Arby’s Portfolio - Port Huron, MI
                                       
32
 
Loan
     
MC-FiveMile
 
Birney Portfolio - Sun Blossom Mountain
 
0
 
120
 
120
 
360
 
360
 
4/23/2015
 
6
 
6/6/2015
     
6/6/2015
33
 
Loan
     
CGMRC
 
Germantown Plaza
 
35
 
60
 
59
 
360
 
360
 
3/19/2015
 
6
 
5/6/2015
 
4/6/2018
 
5/6/2018
34
 
Loan
     
MC-FiveMile
 
Birney Portfolio - Sun Blossom Gardens & The Westbriar
 
0
 
120
 
120
 
360
 
360
 
4/23/2015
 
6
 
6/6/2015
     
6/6/2015
34.01
 
Property
         
Sun Blossom Gardens
                                       
34.02
 
Property
         
The Westbriar
                                       
35
 
Loan
 
46
 
SMF I
 
Westridge Self Storage
 
4
 
120
 
118
 
360
 
360
 
2/27/2015
 
6
 
4/6/2015
 
9/6/2015
 
10/6/2015
36
 
Loan
 
13, 46
 
SMF I
 
Highway 92 Self Storage
 
4
 
120
 
118
 
360
 
360
 
2/27/2015
 
6
 
4/6/2015
 
9/6/2015
 
10/6/2015
37
 
Loan
     
MC-FiveMile
 
Brays Village Apartments
 
0
 
120
 
120
 
360
 
360
 
4/14/2015
 
6
 
6/6/2015
     
6/6/2015
38
 
Loan
     
CCRE
 
Copley Center
 
24
 
120
 
120
 
360
 
360
 
4/30/2015
 
6
 
6/6/2015
 
5/6/2017
 
6/6/2017
39
 
Loan
     
MC-FiveMile
 
GSL Portfolio
 
0
 
120
 
120
 
360
 
360
 
4/22/2015
 
6
 
6/6/2015
     
6/6/2015
39.01
 
Property
         
Clinton Drive
                                       
39.02
 
Property
         
1700 South Sam Houston Parkway West
                                       
 
 
A-14

 
 
GSMS 2015-GC30 Annex A
                                                         
Control
Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Remaining
Interest-Only
Period (Mos.)
 
Original Term To
Maturity / ARD (Mos.)
 
Remaining Term To
Maturity / ARD (Mos.)
 
Original Amortization
Term (Mos.)
 
Remaining Amortization
Term (Mos.)
 
Origination Date
 
Due Date
 
First Due Date
 
Last IO Due Date
 
First P&I Due Date
39.03
 
Property
         
801 Georgia Avenue
                                       
40
 
Loan
     
CCRE
 
New Boston Village Retail
 
0
 
120
 
119
 
360
 
359
 
3/23/2015
 
6
 
5/6/2015
     
5/6/2015
41
 
Loan
     
GSMC
 
Timberhills Shopping Center
 
60
 
120
 
120
 
360
 
360
 
4/13/2015
 
6
 
6/6/2015
 
5/6/2020
 
6/6/2020
42
 
Loan
 
47
 
GSMC
 
Crestwood Whitewood Apartments Portfolio
 
0
 
60
 
59
 
360
 
359
 
3/26/2015
 
6
 
5/6/2015
     
5/6/2015
42.01
 
Property
         
Crestwood Apartments
                                       
42.02
 
Property
         
Whitewood Apartments
                                       
43
 
Loan
     
CGMRC
 
Serenity Apartments at Silver Springs
 
0
 
120
 
119
 
360
 
359
 
3/16/2015
 
6
 
5/6/2015
     
5/6/2015
44
 
Loan
     
GSMC
 
Traditions at Slate Ridge
 
36
 
120
 
120
 
360
 
360
 
4/22/2015
 
6
 
6/6/2015
 
5/6/2018
 
6/6/2018
45
 
Loan
     
CCRE
 
Chadwick & Grayson
 
0
 
120
 
119
 
360
 
359
 
4/1/2015
 
6
 
5/6/2015
     
5/6/2015
46
 
Loan
     
CCRE
 
Wesleyan Park Plaza
 
0
 
120
 
119
 
360
 
359
 
3/31/2015
 
6
 
5/6/2015
     
5/6/2015
47
 
Loan
 
48
 
CGMRC
 
Glendora Marketplace
 
34
 
120
 
118
 
360
 
360
 
3/5/2015
 
6
 
4/6/2015
 
3/6/2018
 
4/6/2018
48
 
Loan
 
49
 
GSMC
 
At Home and Dollar Tree
 
0
 
120
 
120
 
360
 
360
 
4/28/2015
 
6
 
6/6/2015
     
6/6/2015
49
 
Loan
     
CCRE
 
City Lofts
 
35
 
120
 
119
 
360
 
360
 
4/1/2015
 
6
 
5/6/2015
 
4/6/2018
 
5/6/2018
50
 
Loan
     
CCRE
 
Stony Brook MHP
 
0
 
120
 
120
 
360
 
360
 
4/28/2015
 
6
 
6/6/2015
     
6/6/2015
51
 
Loan
 
50
 
CCRE
 
Diagonal Marketplace
 
60
 
120
 
120
 
360
 
360
 
4/10/2015
 
6
 
6/6/2015
 
5/6/2020
 
6/6/2020
52
 
Loan
     
MC-FiveMile
 
6001 Stonewood Drive
 
58
 
120
 
118
 
360
 
360
 
3/6/2015
 
6
 
4/6/2015
 
3/6/2020
 
4/6/2020
53
 
Loan
 
51
 
SMF I
 
Shops of Walterboro
 
36
 
120
 
120
 
360
 
360
 
4/16/2015
 
6
 
6/6/2015
 
5/6/2018
 
6/6/2018
54
 
Loan
     
SMF I
 
Joshua Village Shopping Center
 
35
 
120
 
119
 
360
 
360
 
3/25/2015
 
6
 
5/6/2015
 
4/6/2018
 
5/6/2018
55
 
Loan
 
52
 
CCRE
 
Club Commons II
 
0
 
120
 
120
 
360
 
360
 
4/17/2015
 
6
 
6/6/2015
     
6/6/2015
56
 
Loan
     
SMF I
 
Pocalla Springs Apartments
 
0
 
120
 
119
 
360
 
359
 
3/9/2015
 
6
 
5/6/2015
     
5/6/2015
57
 
Loan
     
CCRE
 
Alex City Marketplace
 
119
 
120
 
119
 
0
 
0
 
3/31/2015
 
6
 
5/6/2015
 
4/6/2025
   
58
 
Loan
     
GSMC
 
Midtown Village
 
12
 
120
 
120
 
360
 
360
 
4/21/2015
 
6
 
6/6/2015
 
5/6/2016
 
6/6/2016
59
 
Loan
 
53, 54
 
CCRE
 
Butler Square
 
120
 
120
 
120
 
0
 
0
 
4/15/2015
 
6
 
6/6/2015
 
5/6/2025
   
60
 
Loan
     
SMF I
 
Lansing East Self Storage
 
58
 
120
 
118
 
360
 
360
 
3/3/2015
 
6
 
4/6/2015
 
3/6/2020
 
4/6/2020
61
 
Loan
     
CCRE
 
San Clemente Retail
 
0
 
120
 
119
 
360
 
359
 
4/1/2015
 
6
 
5/6/2015
     
5/6/2015
62
 
Loan
 
55
 
SMF I
 
Vidalia Central Shopping Center
 
35
 
120
 
119
 
360
 
360
 
4/1/2015
 
6
 
5/6/2015
 
4/6/2018
 
5/6/2018
63
 
Loan
     
SMF I
 
Orion Self Storage
 
58
 
120
 
118
 
360
 
360
 
3/3/2015
 
6
 
4/6/2015
 
3/6/2020
 
4/6/2020
64
 
Loan
     
GSMC
 
Southwood Village Shopping Center
 
24
 
120
 
120
 
360
 
360
 
4/21/2015
 
6
 
6/6/2015
 
5/6/2017
 
6/6/2017
65
 
Loan
     
SMF I
 
Novi Self Storage
 
58
 
120
 
118
 
360
 
360
 
3/3/2015
 
6
 
4/6/2015
 
3/6/2020
 
4/6/2020
66
 
Loan
     
CGMRC
 
Metrocenter Retail
 
0
 
120
 
120
 
360
 
360
 
4/24/2015
 
6
 
6/6/2015
     
6/6/2015
67
 
Loan
 
13, 56
 
GSMC
 
Hampton Inn Niceville
 
0
 
120
 
119
 
360
 
359
 
3/26/2015
 
6
 
5/6/2015
     
5/6/2015
68
 
Loan
     
SMF I
 
Albemarle Square
 
0
 
120
 
119
 
360
 
359
 
3/27/2015
 
6
 
5/6/2015
     
5/6/2015
69
 
Loan
     
SMF I
 
Clark Street Industrial
 
0
 
132
 
130
 
132
 
130
 
3/3/2015
 
6
 
4/6/2015
     
4/6/2015
70
 
Loan
     
CCRE
 
Pheasant Run Apartments
 
0
 
120
 
120
 
360
 
360
 
4/22/2015
 
6
 
6/6/2015
     
6/6/2015
71
 
Loan
 
57, 58
 
CCRE
 
Ruschmeyer’s Montauk
 
0
 
60
 
60
 
300
 
300
 
5/1/2015
 
6
 
6/6/2015
     
6/6/2015
72
 
Loan
 
59
 
CGMRC
 
Wyndham Hill Apartments
 
35
 
120
 
119
 
360
 
360
 
3/31/2015
 
6
 
5/6/2015
 
4/6/2018
 
5/6/2018
73
 
Loan
     
CGMRC
 
Food Lion - Ocean View
 
0
 
120
 
120
 
240
 
240
 
4/10/2015
 
6
 
6/6/2015
     
6/6/2015
74
 
Loan
     
SMF I
 
Southland Village Shopping Center
 
0
 
120
 
119
 
360
 
359
 
3/27/2015
 
6
 
5/6/2015
     
5/6/2015
75
 
Loan
     
SMF I
 
306-308 East 149th Street
 
0
 
120
 
119
 
360
 
359
 
3/11/2015
 
6
 
5/6/2015
     
5/6/2015
76
 
Loan
     
SMF I
 
Northside Indy Medical Center
 
0
 
120
 
119
 
360
 
359
 
3/31/2015
 
6
 
5/6/2015
     
5/6/2015
77
 
Loan
     
CCRE
 
North View Manor MHP
 
0
 
120
 
120
 
360
 
360
 
4/28/2015
 
6
 
6/6/2015
     
6/6/2015
78
 
Loan
     
CGMRC
 
Food Lion - Circle Plaza
 
0
 
120
 
120
 
240
 
240
 
4/10/2015
 
6
 
6/6/2015
     
6/6/2015
79
 
Loan
     
CGMRC
 
Glenridge Point Shopping Center
 
0
 
120
 
120
 
300
 
300
 
4/10/2015
 
6
 
6/6/2015
     
6/6/2015
80
 
Loan
     
MC-FiveMile
 
Village Place Apartments
 
0
 
60
 
59
 
330
 
329
 
3/13/2015
 
6
 
5/6/2015
     
5/6/2015
81
 
Loan
     
MC-FiveMile
 
Country Hills Estates
 
0
 
120
 
120
 
360
 
360
 
4/24/2015
 
6
 
6/6/2015
     
6/6/2015
82
 
Loan
     
CGMRC
 
4600 Sheridan Street
 
120
 
120
 
120
 
0
 
0
 
4/16/2015
 
6
 
6/6/2015
 
5/6/2025
   
83
 
Loan
     
CGMRC
 
Roaring Fork Mobile Home Park
 
0
 
60
 
59
 
360
 
359
 
3/13/2015
 
6
 
5/6/2015
     
5/6/2015
84
 
Loan
     
MC-FiveMile
 
Kimberly Square
 
0
 
120
 
120
 
360
 
360
 
4/29/2015
 
6
 
6/6/2015
     
6/6/2015
85
 
Loan
     
SMF I
 
Ypsilanti Self Storage
 
58
 
120
 
118
 
360
 
360
 
3/3/2015
 
6
 
4/6/2015
 
3/6/2020
 
4/6/2020
86
 
Loan
 
60
 
SMF I
 
North Lake Tahoe Self Storage
 
24
 
120
 
120
 
360
 
360
 
4/9/2015
 
6
 
6/6/2015
 
5/6/2017
 
6/6/2017
87
 
Loan
     
GSMC
 
Walgreens Cary
 
0
 
120
 
120
 
240
 
240
 
4/15/2015
 
6
 
6/6/2015
     
6/6/2015
88
 
Loan
     
SMF I
 
Lansing West Self Storage
 
58
 
120
 
118
 
360
 
360
 
3/3/2015
 
6
 
4/6/2015
 
3/6/2020
 
4/6/2020
89
 
Loan
 
61
 
CGMRC
 
Forest Avenue Apartments
 
0
 
120
 
119
 
360
 
359
 
3/31/2015
 
6
 
5/6/2015
     
5/6/2015
 
 
A-15

 

 
GSMS 2015-GC30 Annex A
 
Control
Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Maturity Date / ARD
 
ARD (Yes /
No)
 
Final Maturity
Date
 
Grace Period- Late Fee
 
Grace Period- Default
1
 
Loan
 
8, 9, 10, 11, 12
 
GSMC
 
Dallas Market Center
 
5/6/2025
 
No
     
5 days grace, one time only
 
5 days grace, one time only
2
 
Loan
 
13, 14, 15
 
GSMC
 
Selig Office Portfolio
 
4/6/2025
 
No
     
0
 
0
2.01
 
Property
 
16
     
1000 Second Avenue
                   
2.02
 
Property
 
17, 13
     
2901 Third Avenue
                   
2.03
 
Property
         
3101 Western Avenue
                   
2.04
 
Property
 
18
     
300 Elliott Avenue West
                   
2.05
 
Property
 
19, 13
     
3131 Elliott Avenue
                   
2.06
 
Property
 
13
     
2615 Fourth Avenue
                   
2.07
 
Property
         
190 Queen Anne Avenue North
                   
2.08
 
Property
 
20, 13
     
200 First Avenue West
                   
2.09
 
Property
         
18 West Mercer Street
                   
3
 
Loan
 
13
 
GSMC
 
Worthington Renaissance Fort Worth
 
5/6/2025
 
No
     
3 days grace, once per trailing 12-month period
 
3 days grace, once per trailing 12-month period
4
 
Loan
 
21, 22, 23, 24
 
CGMRC
 
Courtyard by Marriott Portfolio
 
4/6/2020
 
No
     
0
 
0
4.01
 
Property
         
Courtyard Larkspur Landing Marin County
                   
4.02
 
Property
         
Courtyard San Mateo Foster City
                   
4.03
 
Property
         
Courtyard San Jose Cupertino
                   
4.04
 
Property
         
Courtyard Boulder
                   
4.05
 
Property
         
Courtyard Los Angeles Hacienda Heights
                   
4.06
 
Property
         
Courtyard Seattle South Center
                   
4.07
 
Property
         
Courtyard Rye
                   
4.08
 
Property
         
Courtyard Nashville Airport
                   
4.09
 
Property
         
Courtyard Los Angeles Torrance Palos Verdes
                   
4.10
 
Property
         
Courtyard St. Louis Creve Coeur
                   
4.11
 
Property
         
Courtyard Portland Beaverton
                   
4.12
 
Property
         
Courtyard Palm Springs
                   
4.13
 
Property
         
Courtyard Charlotte South Park
                   
4.14
 
Property
         
Courtyard Norwalk
                   
4.15
 
Property
         
Courtyard Detroit Metro Airport
                   
4.16
 
Property
         
Courtyard Chicago Waukegan Gurnee
                   
4.17
 
Property
         
Courtyard Atlanta Perimeter Center
                   
4.18
 
Property
         
Courtyard Denver Tech Center
                   
4.19
 
Property
         
Courtyard Ft. Lauderdale Plantation
                   
4.20
 
Property
         
Courtyard Lincroft Red Bank
                   
4.21
 
Property
         
Courtyard Chicago Highland Park
                   
4.22
 
Property
         
Courtyard Raleigh Cary
                   
4.23
 
Property
         
Courtyard Charlottesville North
                   
4.24
 
Property
         
Courtyard Detroit Livonia
                   
4.25
 
Property
         
Courtyard Birmingham Homewood
                   
4.26
 
Property
         
Courtyard West Palm Beach
                   
4.27
 
Property
         
Courtyard New Haven Wallingford
                   
4.28
 
Property
         
Courtyard Chicago Oakbrook Terrace
                   
4.29
 
Property
         
Courtyard Kansas City Overland Park Metcalf
                   
4.30
 
Property
         
Courtyard Boston Andover
                   
4.31
 
Property
         
Courtyard Minneapolis St Paul Airport
                   
4.32
 
Property
         
Courtyard Dallas Plano Parkway
                   
4.33
 
Property
         
Courtyard Bakersfield
                   
4.34
 
Property
         
Courtyard Denver Stapleton
                   
4.35
 
Property
         
Courtyard Rockford
                   
4.36
 
Property
         
Courtyard Greenville Haywood Mall
                   
4.37
 
Property
         
Courtyard Chicago Lincolnshire
                   
4.38
 
Property
         
Courtyard Indianapolis Castleton
                   
4.39
 
Property
         
Courtyard St. Louis Westport Plaza
                   
4.40
 
Property
         
Courtyard San Antonio Downtown Market Square
                   
4.41
 
Property
         
Courtyard Silver Spring North
                   
4.42
 
Property
         
Courtyard Lexington North
                   
4.43
 
Property
         
Courtyard Tampa Westshore
                   
4.44
 
Property
         
Courtyard Chicago Deerfield
                   
4.45
 
Property
         
Courtyard St. Petersburg Clearwater
                   
4.46
 
Property
         
Courtyard Toledo Airport Holland
                   
4.47
 
Property
         
Courtyard Phoenix Mesa
                   
4.48
 
Property
         
Courtyard Atlanta Airport South
                   
4.49
 
Property
         
Courtyard Oklahoma City Airport
                   
4.50
 
Property
         
Courtyard Memphis Airport
                   
4.51
 
Property
         
Courtyard Annapolis
                   
4.52
 
Property
         
Courtyard Manassas
                   
4.53
 
Property
         
Courtyard Little Rock
                   
4.54
 
Property
         
Courtyard Ft. Myers
                   
4.55
 
Property
         
Courtyard Atlanta Gwinnett Mall
                   
4.56
 
Property
         
Courtyard Chicago Arlington Heights South
                   
4.57
 
Property
         
Courtyard Dallas Richardson at Spring Valley
                   
4.58
 
Property
         
Courtyard Huntsville
                   
4.59
 
Property
         
Courtyard Birmingham Hoover
                   
4.60
 
Property
         
Courtyard Phoenix North Metrocenter
                   
4.61
 
Property
         
Courtyard Tucson Airport
                   
4.62
 
Property
         
Courtyard Dayton South Mall
                   
 
 
A-16

 
 
GSMS 2015-GC30 Annex A
                                     
Control
Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Maturity Date / ARD
 
ARD (Yes /
No)
 
Final Maturity
Date
 
Grace Period- Late Fee
 
Grace Period- Default
4.63
 
Property
         
Courtyard Philadelphia Devon
                   
4.64
 
Property
         
Courtyard Fresno
                   
4.65
 
Property
         
Courtyard Poughkeepsie
                   
5
 
Loan
 
25, 26, 27
 
CGMRC
 
Bank of America Plaza
 
5/6/2025
 
No
     
0
 
0
6
 
Loan
 
13
 
GSMC
 
Bakery Living
 
10/6/2024
 
No
     
0
 
0
7
 
Loan
 
28
 
MC-FiveMile
 
Midwest Multifamily Portfolio
 
4/6/2025
 
Yes
 
4/6/2045
 
0
 
0
7.01
 
Property
         
Sunnydale Estates
                   
7.02
 
Property
         
Georgetown Village
                   
7.03
 
Property
         
Hunters Ridge
                   
7.04
 
Property
         
Miracle Manor
                   
7.05
 
Property
         
Abbey Run
                   
8
 
Loan
 
13, 29, 30
 
SMF I
 
Hilton Scotts Valley
 
3/6/2025
 
No
     
0
 
0
9
 
Loan
     
CGMRC
 
311 California Street
 
4/6/2025
 
No
     
0
 
0
10
 
Loan
 
31
 
CGMRC
 
Northern Lights Shopping Center
 
5/6/2025
 
No
     
5
 
0
11
 
Loan
     
CGMRC
 
1035 Market Street
 
4/6/2020
 
No
     
0
 
0
12
 
Loan
 
32
 
CGMRC
 
170 Broadway
 
4/6/2025
 
No
     
0
 
0
13
 
Loan
 
13, 33, 34, 35, 36
 
CGMRC
 
Hampton Inn - Albany
 
5/6/2025
 
No
     
0
 
0
14
 
Loan
 
37
 
CGMRC
 
132-40 Metropolitan Avenue
 
5/6/2025
 
No
     
0
 
0
15
 
Loan
 
13, 38, 39
 
GSMC
 
Hampton Inn & Suites Destin
 
4/6/2025
 
No
     
0
 
0
16
 
Loan
     
CGMRC
 
Ocean Dorado
 
4/6/2025
 
No
     
0
 
0
17
 
Loan
     
CGMRC
 
Century Park West Apartments
 
4/6/2025
 
No
     
0
 
0
18
 
Loan
     
CCRE
 
ART Florida & Ohio MF Portfolio I
 
4/6/2025
 
No
     
0
 
0
18.01
 
Property
         
High Points
                   
18.02
 
Property
         
Daniel Court
                   
18.03
 
Property
         
Blueberry Hill
                   
18.04
 
Property
         
Manchester
                   
18.05
 
Property
         
Hickory Mill
                   
19
 
Loan
     
CCRE
 
Aria on L
 
5/6/2025
 
No
     
0
 
0
20
 
Loan
     
CCRE
 
River Drive III
 
5/6/2025
 
No
     
0
 
0
21
 
Loan
 
13
 
CGMRC
 
Clinton Place Apartments
 
4/6/2025
 
No
     
0
 
0
22
 
Loan
 
13, 40
 
GSMC
 
Plaza de Santa Fe
 
4/6/2025
 
No
     
0
 
0
23
 
Loan
     
CGMRC
 
EZ Storage Marina Del Rey
 
5/6/2025
 
No
     
0
 
0
24
 
Loan
     
CGMRC
 
Cottages at Hefner
 
4/6/2025
 
No
     
0
 
0
25
 
Loan
 
41
 
MC-FiveMile
 
Bavarian Woods
 
4/6/2025
 
Yes
 
4/6/2045
 
0
 
0
26
 
Loan
 
42
 
SMF I
 
Crossroads Marketplace
 
5/6/2025
 
No
     
0
 
0
27
 
Loan
     
CGMRC
 
Lowe’s Multi State Portfolio
 
5/6/2025
 
No
     
0
 
0
27.01
 
Property
         
Lowe’s Middletown OH
                   
27.02
 
Property
         
Lowe’s Terre Haute IN
                   
28
 
Loan
 
13
 
CGMRC
 
Century Lake Apartments
 
5/6/2025
 
No
     
0
 
0
29
 
Loan
 
13
 
CGMRC
 
Holiday Inn Express & Suites - New Orleans Airport South
 
3/6/2025
 
No
     
0
 
0
30
 
Loan
 
43
 
CGMRC
 
River Drive Apartments
 
4/6/2025
 
No
     
0
 
0
31
 
Loan
 
44, 45
 
MC-FiveMile
 
Ishihama Portfolio
 
3/6/2025
 
No
     
0
 
0
31.01
 
Property
         
Walgreens Jefferson
                   
31.02
 
Property
         
Town Center Square
                   
31.03
 
Property
         
Sunset Station
                   
31.04
 
Property
         
Arby’s Portfolio - Saginaw, MI
                   
31.05
 
Property
         
Arby’s Portfolio - Port Huron, MI
                   
32
 
Loan
     
MC-FiveMile
 
Birney Portfolio - Sun Blossom Mountain
 
5/6/2025
 
No
     
0
 
0
33
 
Loan
     
CGMRC
 
Germantown Plaza
 
4/6/2020
 
No
     
0
 
0
34
 
Loan
     
MC-FiveMile
 
Birney Portfolio - Sun Blossom Gardens & The Westbriar
 
5/6/2025
 
No
     
0
 
0
34.01
 
Property
         
Sun Blossom Gardens
                   
34.02
 
Property
         
The Westbriar
                   
35
 
Loan
 
46
 
SMF I
 
Westridge Self Storage
 
3/6/2025
 
No
     
0
 
0
36
 
Loan
 
13, 46
 
SMF I
 
Highway 92 Self Storage
 
3/6/2025
 
No
     
0
 
0
37
 
Loan
     
MC-FiveMile
 
Brays Village Apartments
 
5/6/2025
 
No
     
0
 
0
38
 
Loan
     
CCRE
 
Copley Center
 
5/6/2025
 
No
     
0
 
0
39
 
Loan
     
MC-FiveMile
 
GSL Portfolio
 
5/6/2025
 
No
     
10
 
0
39.01
 
Property
         
Clinton Drive
                   
39.02
 
Property
         
1700 South Sam Houston Parkway West
                   
 
 
A-17

 
 
GSMS 2015-GC30 Annex A
                                     
Control
Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Maturity Date / ARD
 
ARD (Yes /
No)
 
Final Maturity
Date
 
Grace Period- Late Fee
 
Grace Period- Default
39.03
 
Property
         
801 Georgia Avenue
                   
40
 
Loan
     
CCRE
 
New Boston Village Retail
 
4/6/2025
 
No
     
0
 
0
41
 
Loan
     
GSMC
 
Timberhills Shopping Center
 
5/6/2025
 
No
     
0
 
0
42
 
Loan
 
47
 
GSMC
 
Crestwood Whitewood Apartments Portfolio
 
4/6/2020
 
No
     
0
 
0
42.01
 
Property
         
Crestwood Apartments
                   
42.02
 
Property
         
Whitewood Apartments
                   
43
 
Loan
     
CGMRC
 
Serenity Apartments at Silver Springs
 
4/6/2025
 
No
     
0
 
0
44
 
Loan
     
GSMC
 
Traditions at Slate Ridge
 
5/6/2025
 
No
     
0
 
0
45
 
Loan
     
CCRE
 
Chadwick & Grayson
 
4/6/2025
 
No
     
0
 
0
46
 
Loan
     
CCRE
 
Wesleyan Park Plaza
 
4/6/2025
 
No
     
0
 
0
47
 
Loan
 
48
 
CGMRC
 
Glendora Marketplace
 
3/6/2025
 
No
     
0
 
0
48
 
Loan
 
49
 
GSMC
 
At Home and Dollar Tree
 
5/6/2025
 
No
     
0
 
0
49
 
Loan
     
CCRE
 
City Lofts
 
4/6/2025
 
No
     
0
 
0
50
 
Loan
     
CCRE
 
Stony Brook MHP
 
5/6/2025
 
No
     
0
 
0
51
 
Loan
 
50
 
CCRE
 
Diagonal Marketplace
 
5/6/2025
 
No
     
0
 
0
52
 
Loan
     
MC-FiveMile
 
6001 Stonewood Drive
 
3/6/2025
 
No
     
0
 
0
53
 
Loan
 
51
 
SMF I
 
Shops of Walterboro
 
5/6/2025
 
No
     
0
 
0
54
 
Loan
     
SMF I
 
Joshua Village Shopping Center
 
4/6/2025
 
No
     
0
 
0
55
 
Loan
 
52
 
CCRE
 
Club Commons II
 
5/6/2025
 
No
     
0
 
0
56
 
Loan
     
SMF I
 
Pocalla Springs Apartments
 
4/6/2025
 
No
     
0
 
0
57
 
Loan
     
CCRE
 
Alex City Marketplace
 
4/6/2025
 
No
     
0
 
0
58
 
Loan
     
GSMC
 
Midtown Village
 
5/6/2025
 
No
     
0
 
0
59
 
Loan
 
53, 54
 
CCRE
 
Butler Square
 
5/6/2025
 
No
     
0
 
0
60
 
Loan
     
SMF I
 
Lansing East Self Storage
 
3/6/2025
 
No
     
0
 
0
61
 
Loan
     
CCRE
 
San Clemente Retail
 
4/6/2025
 
No
     
0
 
0
62
 
Loan
 
55
 
SMF I
 
Vidalia Central Shopping Center
 
4/6/2025
 
No
     
0
 
0
63
 
Loan
     
SMF I
 
Orion Self Storage
 
3/6/2025
 
No
     
0
 
0
64
 
Loan
     
GSMC
 
Southwood Village Shopping Center
 
5/6/2025
 
No
     
0
 
0
65
 
Loan
     
SMF I
 
Novi Self Storage
 
3/6/2025
 
No
     
0
 
0
66
 
Loan
     
CGMRC
 
Metrocenter Retail
 
5/6/2025
 
No
     
0
 
0
67
 
Loan
 
13, 56
 
GSMC
 
Hampton Inn Niceville
 
4/6/2025
 
No
     
0
 
0
68
 
Loan
     
SMF I
 
Albemarle Square
 
4/6/2025
 
No
     
0
 
0
69
 
Loan
     
SMF I
 
Clark Street Industrial
 
3/6/2026
 
No
     
0
 
0
70
 
Loan
     
CCRE
 
Pheasant Run Apartments
 
5/6/2025
 
No
     
0
 
0
71
 
Loan
 
57, 58
 
CCRE
 
Ruschmeyer’s Montauk
 
5/6/2020
 
No
     
0
 
0
72
 
Loan
 
59
 
CGMRC
 
Wyndham Hill Apartments
 
4/6/2025
 
No
     
0
 
0
73
 
Loan
     
CGMRC
 
Food Lion - Ocean View
 
5/6/2025
 
No
     
0
 
0
74
 
Loan
     
SMF I
 
Southland Village Shopping Center
 
4/6/2025
 
No
     
0
 
0
75
 
Loan
     
SMF I
 
306-308 East 149th Street
 
4/6/2025
 
No
     
0
 
0
76
 
Loan
     
SMF I
 
Northside Indy Medical Center
 
4/6/2025
 
No
     
0
 
0
77
 
Loan
     
CCRE
 
North View Manor MHP
 
5/6/2025
 
No
     
0
 
0
78
 
Loan
     
CGMRC
 
Food Lion - Circle Plaza
 
5/6/2025
 
No
     
0
 
0
79
 
Loan
     
CGMRC
 
Glenridge Point Shopping Center
 
5/6/2025
 
No
     
0
 
0
80
 
Loan
     
MC-FiveMile
 
Village Place Apartments
 
4/6/2020
 
No
     
0
 
0
81
 
Loan
     
MC-FiveMile
 
Country Hills Estates
 
5/6/2025
 
No
     
0
 
0
82
 
Loan
     
CGMRC
 
4600 Sheridan Street
 
5/6/2025
 
No
     
0
 
0
83
 
Loan
     
CGMRC
 
Roaring Fork Mobile Home Park
 
4/6/2020
 
No
     
0
 
0
84
 
Loan
     
MC-FiveMile
 
Kimberly Square
 
5/6/2025
 
No
     
0
 
0
85
 
Loan
     
SMF I
 
Ypsilanti Self Storage
 
3/6/2025
 
No
     
0
 
0
86
 
Loan
 
60
 
SMF I
 
North Lake Tahoe Self Storage
 
5/6/2025
 
No
     
0
 
0
87
 
Loan
     
GSMC
 
Walgreens Cary
 
5/6/2025
 
No
     
15
 
0
88
 
Loan
     
SMF I
 
Lansing West Self Storage
 
3/6/2025
 
No
     
0
 
0
89
 
Loan
 
61
 
CGMRC
 
Forest Avenue Apartments
 
4/6/2025
 
No
     
0
 
0
 
 
A-18

 
 
GSMS 2015-GC30 Annex A
 
Control
Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Prepayment Provision (3)
 
2012 EGI ($)
 
2012 Expenses ($)
 
2012 NOI ($)
 
2013 EGI ($)
 
2013 Expenses ($)
 
2013 NOI ($)
 
2014 EGI ($)
1
 
Loan
 
8, 9, 10, 11, 12
 
GSMC
 
Dallas Market Center
 
Lockout/24_Defeasance/92_0%/4
 
61,705,096
 
30,976,915
 
30,728,181
 
62,837,850
 
31,005,176
 
31,832,674
 
64,714,008
2
 
Loan
 
13, 14, 15
 
GSMC
 
Selig Office Portfolio
 
Lockout/25_Defeasance/91_0%/4
 
39,509,460
 
12,267,650
 
27,241,810
 
43,169,757
 
12,489,151
 
30,680,606
 
43,943,344
2.01
 
Property
 
16
     
1000 Second Avenue
     
13,324,992
 
3,969,000
 
9,355,992
 
13,797,754
 
4,095,615
 
9,702,139
 
14,046,111
2.02
 
Property
 
17, 13
     
2901 Third Avenue
     
7,572,447
 
1,808,766
 
5,763,681
 
7,755,750
 
1,843,866
 
5,911,884
 
7,740,134
2.03
 
Property
         
3101 Western Avenue
     
2,366,959
 
1,206,845
 
1,160,114
 
4,753,342
 
1,289,419
 
3,463,923
 
5,283,281
2.04
 
Property
 
18
     
300 Elliott Avenue West
     
5,272,702
 
1,555,687
 
3,717,015
 
5,392,337
 
1,614,432
 
3,777,905
 
5,407,266
2.05
 
Property
 
19, 13
     
3131 Elliott Avenue
     
5,016,763
 
1,645,380
 
3,371,383
 
5,195,912
 
1,711,407
 
3,484,505
 
5,128,485
2.06
 
Property
 
13
     
2615 Fourth Avenue
     
2,701,086
 
853,133
 
1,847,953
 
3,029,651
 
854,929
 
2,174,722
 
3,182,810
2.07
 
Property
         
190 Queen Anne Avenue North
     
1,392,503
 
570,004
 
822,499
 
1,687,937
 
509,285
 
1,178,653
 
1,782,005
2.08
 
Property
 
20, 13
     
200 First Avenue West
     
1,052,643
 
357,682
 
694,961
 
720,204
 
275,850
 
444,354
 
567,513
2.09
 
Property
         
18 West Mercer Street
     
809,365
 
301,152
 
508,213
 
836,869
 
294,348
 
542,520
 
805,740
3
 
Loan
 
13
 
GSMC
 
Worthington Renaissance Fort Worth
 
Lockout/24_Defeasance/92_0%/4
 
31,980,344
 
22,661,971
 
9,318,373
 
32,837,133
 
22,863,089
 
9,974,043
 
36,205,957
4
 
Loan
 
21, 22, 23, 24
 
CGMRC
 
Courtyard by Marriott Portfolio
 
Lockout/25_Defeasance/30_0%/5
 
262,282,851
 
186,182,235
 
76,100,616
 
278,415,705
 
193,715,998
 
84,699,708
 
307,888,285
4.01
 
Property
         
Courtyard Larkspur Landing Marin County
     
6,580,578
 
4,032,740
 
2,547,838
 
7,597,725
 
4,352,542
 
3,245,183
 
8,749,589
4.02
 
Property
         
Courtyard San Mateo Foster City
     
7,277,782
 
3,732,516
 
3,545,266
 
7,789,900
 
3,847,481
 
3,942,419
 
8,656,953
4.03
 
Property
         
Courtyard San Jose Cupertino
     
6,986,536
 
4,205,332
 
2,781,205
 
7,112,032
 
4,266,968
 
2,845,063
 
8,162,602
4.04
 
Property
         
Courtyard Boulder
     
5,836,471
 
3,120,063
 
2,716,408
 
6,281,239
 
3,345,420
 
2,935,818
 
7,251,279
4.05
 
Property
         
Courtyard Los Angeles Hacienda Heights
     
4,893,669
 
3,134,232
 
1,759,437
 
5,332,361
 
3,283,549
 
2,048,812
 
6,079,923
4.06
 
Property
         
Courtyard Seattle South Center
     
5,695,922
 
3,431,177
 
2,264,746
 
5,920,521
 
3,602,244
 
2,318,277
 
6,473,546
4.07
 
Property
         
Courtyard Rye
     
5,886,597
 
3,693,531
 
2,193,066
 
6,282,137
 
4,116,305
 
2,165,832
 
6,694,148
4.08
 
Property
         
Courtyard Nashville Airport
     
4,793,950
 
2,984,279
 
1,809,671
 
5,271,278
 
3,183,621
 
2,087,657
 
6,178,137
4.09
 
Property
         
Courtyard Los Angeles Torrance Palos Verdes
     
5,021,199
 
3,261,008
 
1,760,191
 
5,150,375
 
3,292,974
 
1,857,401
 
5,854,521
4.10
 
Property
         
Courtyard St. Louis Creve Coeur
     
4,237,470
 
2,810,454
 
1,427,015
 
4,657,476
 
3,080,063
 
1,577,413
 
5,262,882
4.11
 
Property
         
Courtyard Portland Beaverton
     
4,284,111
 
2,882,763
 
1,401,348
 
4,711,365
 
2,925,204
 
1,786,161
 
4,785,829
4.12
 
Property
         
Courtyard Palm Springs
     
4,015,693
 
2,687,656
 
1,328,037
 
4,334,675
 
2,887,123
 
1,447,551
 
5,073,782
4.13
 
Property
         
Courtyard Charlotte South Park
     
5,041,437
 
3,174,699
 
1,866,738
 
5,274,003
 
3,160,448
 
2,113,555
 
5,744,371
4.14
 
Property
         
Courtyard Norwalk
     
5,716,699
 
4,020,091
 
1,696,608
 
5,607,239
 
3,988,896
 
1,618,343
 
6,340,114
4.15
 
Property
         
Courtyard Detroit Metro Airport
     
3,973,548
 
2,921,780
 
1,051,768
 
4,113,067
 
2,991,304
 
1,121,763
 
4,756,232
4.16
 
Property
         
Courtyard Chicago Waukegan Gurnee
     
4,411,864
 
2,910,176
 
1,501,688
 
4,663,316
 
3,115,620
 
1,547,697
 
5,059,432
4.17
 
Property
         
Courtyard Atlanta Perimeter Center
     
4,016,389
 
2,708,739
 
1,307,650
 
4,255,068
 
2,854,564
 
1,400,504
 
4,917,649
4.18
 
Property
         
Courtyard Denver Tech Center
     
3,801,519
 
2,645,270
 
1,156,249
 
4,262,295
 
2,881,793
 
1,380,502
 
4,552,906
4.19
 
Property
         
Courtyard Ft. Lauderdale Plantation
     
3,720,853
 
2,866,045
 
854,808
 
4,150,193
 
2,960,497
 
1,189,696
 
4,926,094
4.20
 
Property
         
Courtyard Lincroft Red Bank
     
5,352,411
 
3,628,065
 
1,724,346
 
5,469,172
 
3,697,151
 
1,772,020
 
5,217,122
4.21
 
Property
         
Courtyard Chicago Highland Park
     
3,385,081
 
2,383,103
 
1,001,978
 
3,966,095
 
2,596,410
 
1,369,686
 
4,204,150
4.22
 
Property
         
Courtyard Raleigh Cary
     
4,005,946
 
2,755,478
 
1,250,468
 
4,043,941
 
2,736,286
 
1,307,655
 
4,265,976
4.23
 
Property
         
Courtyard Charlottesville North
     
4,735,669
 
3,154,977
 
1,580,692
 
4,457,542
 
2,929,844
 
1,527,698
 
4,587,603
4.24
 
Property
         
Courtyard Detroit Livonia
     
3,802,268
 
2,668,192
 
1,134,076
 
4,247,691
 
2,853,824
 
1,393,867
 
4,644,991
4.25
 
Property
         
Courtyard Birmingham Homewood
     
3,954,406
 
2,646,250
 
1,308,156
 
4,296,531
 
2,789,536
 
1,506,995
 
4,403,515
4.26
 
Property
         
Courtyard West Palm Beach
     
2,876,588
 
2,405,127
 
471,461
 
3,913,382
 
2,974,470
 
938,912
 
4,623,340
4.27
 
Property
         
Courtyard New Haven Wallingford
     
4,266,016
 
3,031,299
 
1,234,717
 
4,529,017
 
3,147,008
 
1,382,009
 
4,956,781
4.28
 
Property
         
Courtyard Chicago Oakbrook Terrace
     
4,070,011
 
2,877,942
 
1,192,069
 
4,029,790
 
2,897,096
 
1,132,693
 
4,624,846
4.29
 
Property
         
Courtyard Kansas City Overland Park Metcalf
     
3,347,367
 
2,569,267
 
778,100
 
3,946,291
 
2,767,942
 
1,178,348
 
4,247,360
4.30
 
Property
         
Courtyard Boston Andover
     
3,948,127
 
2,888,113
 
1,060,014
 
4,241,857
 
3,080,647
 
1,161,210
 
4,793,276
4.31
 
Property
         
Courtyard Minneapolis St Paul Airport
     
4,010,406
 
3,193,657
 
816,750
 
4,459,303
 
3,316,477
 
1,142,827
 
4,680,455
4.32
 
Property
         
Courtyard Dallas Plano Parkway
     
3,798,305
 
2,682,772
 
1,115,533
 
4,037,220
 
2,874,847
 
1,162,373
 
4,607,304
4.33
 
Property
         
Courtyard Bakersfield
     
3,645,852
 
2,586,027
 
1,059,826
 
3,969,740
 
2,678,311
 
1,291,429
 
4,456,164
4.34
 
Property
         
Courtyard Denver Stapleton
     
3,103,960
 
2,146,574
 
957,385
 
3,425,711
 
2,350,734
 
1,074,977
 
3,899,639
4.35
 
Property
         
Courtyard Rockford
     
3,698,212
 
2,836,627
 
861,586
 
3,600,254
 
2,548,236
 
1,052,017
 
3,846,109
4.36
 
Property
         
Courtyard Greenville Haywood Mall
     
3,096,356
 
2,393,880
 
702,475
 
3,831,289
 
2,635,035
 
1,196,253
 
4,215,857
4.37
 
Property
         
Courtyard Chicago Lincolnshire
     
3,673,195
 
2,738,066
 
935,129
 
3,766,964
 
2,740,099
 
1,026,866
 
4,118,325
4.38
 
Property
         
Courtyard Indianapolis Castleton
     
3,027,253
 
2,254,653
 
772,599
 
3,328,911
 
2,412,959
 
915,953
 
3,733,440
4.39
 
Property
         
Courtyard St. Louis Westport Plaza
     
3,473,534
 
2,615,944
 
857,590
 
4,001,027
 
2,823,686
 
1,177,341
 
4,199,797
4.40
 
Property
         
Courtyard San Antonio Downtown Market Square
     
3,835,657
 
2,958,490
 
877,167
 
3,963,756
 
2,999,078
 
964,678
 
4,489,958
4.41
 
Property
         
Courtyard Silver Spring North
     
4,041,582
 
3,166,993
 
874,589
 
3,846,730
 
3,054,498
 
792,232
 
4,476,179
4.42
 
Property
         
Courtyard Lexington North
     
3,420,856
 
2,502,460
 
918,397
 
3,434,068
 
2,432,609
 
1,001,460
 
3,770,866
4.43
 
Property
         
Courtyard Tampa Westshore
     
4,536,080
 
3,506,238
 
1,029,842
 
4,516,242
 
3,587,040
 
929,202
 
5,304,740
4.44
 
Property
         
Courtyard Chicago Deerfield
     
3,486,175
 
2,735,943
 
750,231
 
3,631,460
 
2,764,354
 
867,106
 
3,786,467
4.45
 
Property
         
Courtyard St. Petersburg Clearwater
     
3,870,422
 
2,828,776
 
1,041,646
 
3,845,945
 
2,946,346
 
899,599
 
4,567,489
4.46
 
Property
         
Courtyard Toledo Airport Holland
     
3,110,793
 
2,329,042
 
781,750
 
3,731,960
 
2,610,209
 
1,121,751
 
3,874,291
4.47
 
Property
         
Courtyard Phoenix Mesa
     
2,456,751
 
2,013,949
 
442,802
 
2,601,784
 
2,218,666
 
383,117
 
3,458,464
4.48
 
Property
         
Courtyard Atlanta Airport South
     
3,214,813
 
2,680,213
 
534,601
 
3,523,876
 
2,867,660
 
656,216
 
4,122,072
4.49
 
Property
         
Courtyard Oklahoma City Airport
     
3,078,457
 
2,453,548
 
624,909
 
3,406,370
 
2,515,138
 
891,232
 
3,495,244
4.50
 
Property
         
Courtyard Memphis Airport
     
3,380,559
 
2,977,361
 
403,198
 
3,914,199
 
3,197,260
 
716,939
 
4,552,326
4.51
 
Property
         
Courtyard Annapolis
     
4,154,794
 
3,047,325
 
1,107,469
 
3,530,172
 
2,820,440
 
709,732
 
3,991,432
4.52
 
Property
         
Courtyard Manassas
     
3,504,163
 
2,581,283
 
922,880
 
3,506,559
 
2,717,197
 
789,362
 
3,760,377
4.53
 
Property
         
Courtyard Little Rock
     
2,973,749
 
2,328,382
 
645,366
 
3,454,158
 
2,651,392
 
802,767
 
3,419,896
4.54
 
Property
         
Courtyard Ft. Myers
     
2,929,073
 
2,725,823
 
203,250
 
3,427,130
 
3,028,398
 
398,733
 
3,889,606
4.55
 
Property
         
Courtyard Atlanta Gwinnett Mall
     
2,899,203
 
2,241,208
 
657,995
 
3,144,455
 
2,474,017
 
670,438
 
3,273,721
4.56
 
Property
         
Courtyard Chicago Arlington Heights South
     
3,141,250
 
2,711,701
 
429,549
 
3,561,620
 
2,922,399
 
639,221
 
3,960,106
4.57
 
Property
         
Courtyard Dallas Richardson at Spring Valley
     
2,825,078
 
2,412,903
 
412,176
 
2,988,121
 
2,469,556
 
518,565
 
3,229,218
4.58
 
Property
         
Courtyard Huntsville
     
3,314,272
 
2,277,025
 
1,037,247
 
2,956,803
 
2,063,347
 
893,456
 
2,886,022
4.59
 
Property
         
Courtyard Birmingham Hoover
     
2,526,773
 
2,166,531
 
360,242
 
3,029,758
 
2,581,213
 
448,546
 
3,221,753
4.60
 
Property
         
Courtyard Phoenix North Metrocenter
     
2,509,844
 
1,984,185
 
525,659
 
2,550,855
 
1,989,871
 
560,984
 
2,828,474
4.61
 
Property
         
Courtyard Tucson Airport
     
3,079,278
 
2,457,423
 
621,855
 
3,056,736
 
2,529,649
 
527,087
 
3,337,326
4.62
 
Property
         
Courtyard Dayton South Mall
     
3,081,283
 
2,357,233
 
724,050
 
2,704,860
 
2,350,719
 
354,142
 
2,822,348
 
 
A-19

 
 
GSMS 2015-GC30 Annex A
                                                 
Control
Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Prepayment Provision (3)
 
2012 EGI ($)
 
2012 Expenses ($)
 
2012 NOI ($)
 
2013 EGI ($)
 
2013 Expenses ($)
 
2013 NOI ($)
 
2014 EGI ($)
4.63
 
Property
         
Courtyard Philadelphia Devon
     
6,378,552
 
3,932,444
 
2,446,108
 
6,442,047
 
3,961,364
 
2,480,683
 
6,459,854
4.64
 
Property
         
Courtyard Fresno
     
4,720,120
 
3,370,352
 
1,349,768
 
5,059,836
 
3,437,417
 
1,622,419
 
5,833,077
4.65
 
Property
         
Courtyard Poughkeepsie
     
4,350,026
 
3,756,843
 
593,183
 
4,258,213
 
3,538,950
 
719,263
 
5,230,940
5
 
Loan
 
25, 26, 27
 
CGMRC
 
Bank of America Plaza
 
Lockout/24_Defeasance/92_0%/4
 
8,281,722
 
6,285,681
 
1,996,041
 
7,267,872
 
6,320,945
 
946,927
 
10,539,083
6
 
Loan
 
13
 
GSMC
 
Bakery Living
 
Lockout/31_Defeasance/85_0%/4
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
7
 
Loan
 
28
 
MC-FiveMile
 
Midwest Multifamily Portfolio
 
Lockout/25_Defeasance/91_0%/4
 
6,674,556
 
3,844,550
 
2,830,006
 
6,635,005
 
4,075,416
 
2,559,589
 
6,872,781
7.01
 
Property
         
Sunnydale Estates
     
1,761,354
 
986,758
 
774,596
 
1,711,956
 
1,029,414
 
682,542
 
1,772,734
7.02
 
Property
         
Georgetown Village
     
1,588,414
 
969,674
 
618,740
 
1,607,882
 
1,084,752
 
523,130
 
1,731,864
7.03
 
Property
         
Hunters Ridge
     
1,455,554
 
860,467
 
595,087
 
1,521,661
 
945,924
 
575,737
 
1,556,357
7.04
 
Property
         
Miracle Manor
     
1,308,880
 
705,410
 
603,470
 
1,259,981
 
627,909
 
632,072
 
1,254,024
7.05
 
Property
         
Abbey Run
     
560,354
 
322,241
 
238,113
 
533,525
 
387,417
 
146,108
 
557,803
8
 
Loan
 
13, 29, 30
 
SMF I
 
Hilton Scotts Valley
 
Lockout/26_Defeasance/89_0%/5
 
7,564,561
 
5,391,526
 
2,173,035
 
8,746,695
 
5,867,256
 
2,879,439
 
9,959,283
9
 
Loan
     
CGMRC
 
311 California Street
 
Lockout/25_Defeasance/91_0%/4
 
2,656,116
 
1,143,392
 
1,512,724
 
2,867,154
 
1,204,613
 
1,662,541
 
3,063,598
10
 
Loan
 
31
 
CGMRC
 
Northern Lights Shopping Center
 
Lockout/24_Defeasance/92_0%/4
 
4,298,844
 
1,516,930
 
2,781,914
 
4,335,059
 
1,493,474
 
2,841,585
 
4,767,113
11
 
Loan
     
CGMRC
 
1035 Market Street
 
Lockout/25_Defeasance/31_0%/4
 
1,695,363
 
762,106
 
933,257
 
2,062,122
 
775,587
 
1,286,535
 
2,531,139
12
 
Loan
 
32
 
CGMRC
 
170 Broadway
 
Lockout/25_Defeasance/89_0%/6
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
13
 
Loan
 
13, 33, 34, 35, 36
 
CGMRC
 
Hampton Inn - Albany
 
Lockout/24_>YM or 1%/92_0%/4
 
5,612,596
 
3,636,318
 
1,976,278
 
5,780,536
 
3,818,389
 
1,962,147
 
6,393,466
14
 
Loan
 
37
 
CGMRC
 
132-40 Metropolitan Avenue
 
Lockout/24_Defeasance/93_0%/3
 
1,253,312
 
337,538
 
915,774
 
1,293,765
 
354,784
 
938,981
 
1,417,089
15
 
Loan
 
13, 38, 39
 
GSMC
 
Hampton Inn & Suites Destin
 
Lockout/25_Defeasance/91_0%/4
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
5,194,795
16
 
Loan
     
CGMRC
 
Ocean Dorado
 
Lockout/25_Defeasance/91_0%/4
 
1,522,643
 
318,447
 
1,204,196
 
1,656,199
 
352,584
 
1,303,615
 
1,659,574
17
 
Loan
     
CGMRC
 
Century Park West Apartments
 
Lockout/25_Defeasance/91_0%/4
 
2,340,690
 
1,044,551
 
1,296,139
 
2,409,207
 
1,081,075
 
1,328,133
 
2,543,311
18
 
Loan
     
CCRE
 
ART Florida & Ohio MF Portfolio I
 
Lockout/25_Defeasance/91_0%/4
 
N/A
 
N/A
 
N/A
 
2,360,868
 
1,262,092
 
1,098,776
 
2,709,521
18.01
 
Property
         
High Points
     
N/A
 
N/A
 
N/A
 
414,784
 
263,401
 
151,383
 
586,697
18.02
 
Property
         
Daniel Court
     
N/A
 
N/A
 
N/A
 
627,903
 
288,861
 
339,042
 
650,729
18.03
 
Property
         
Blueberry Hill
     
N/A
 
N/A
 
N/A
 
449,483
 
286,741
 
162,742
 
534,808
18.04
 
Property
         
Manchester
     
N/A
 
N/A
 
N/A
 
441,661
 
227,559
 
214,102
 
486,992
18.05
 
Property
         
Hickory Mill
     
N/A
 
N/A
 
N/A
 
427,037
 
195,530
 
231,507
 
450,295
19
 
Loan
     
CCRE
 
Aria on L
 
Lockout/24_Defeasance/93_0%/3
 
N/A
 
N/A
 
N/A
 
836,891
 
428,596
 
408,295
 
1,418,427
20
 
Loan
     
CCRE
 
River Drive III
 
Lockout/24_Defeasance/93_0%/3
 
2,085,528
 
923,525
 
1,162,003
 
2,124,534
 
934,834
 
1,189,700
 
2,187,214
21
 
Loan
 
13
 
CGMRC
 
Clinton Place Apartments
 
Lockout/25_Defeasance/91_0%/4
 
1,992,523
 
852,641
 
1,139,882
 
2,072,466
 
875,363
 
1,197,103
 
2,099,314
22
 
Loan
 
13, 40
 
GSMC
 
Plaza de Santa Fe
 
Lockout/25_Defeasance/91_0%/4
 
1,405,802
 
190,968
 
1,214,834
 
1,532,647
 
174,949
 
1,357,698
 
1,433,349
23
 
Loan
     
CGMRC
 
EZ Storage Marina Del Rey
 
Lockout/24_Defeasance/89_0%/7
 
2,072,525
 
568,727
 
1,503,798
 
2,154,952
 
565,772
 
1,589,180
 
2,180,131
24
 
Loan
     
CGMRC
 
Cottages at Hefner
 
Lockout/25_Defeasance/92_0%/3
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
1,269,962
25
 
Loan
 
41
 
MC-FiveMile
 
Bavarian Woods
 
Lockout/25_Defeasance/91_0%/4
 
1,785,017
 
969,337
 
815,680
 
1,814,495
 
961,639
 
852,856
 
1,971,677
26
 
Loan
 
42
 
SMF I
 
Crossroads Marketplace
 
Lockout/24_Defeasance/92_0%/4
 
1,129,386
 
395,179
 
734,207
 
1,593,629
 
530,100
 
1,063,529
 
1,803,312
27
 
Loan
     
CGMRC
 
Lowe’s Multi State Portfolio
 
Lockout/24_Defeasance/92_0%/4
 
1,207,786
 
50,917
 
1,156,868
 
1,221,730
 
47,977
 
1,173,753
 
1,284,425
27.01
 
Property
         
Lowe’s Middletown OH
     
650,000
 
22,364
 
627,636
 
650,000
 
23,366
 
626,634
 
698,750
27.02
 
Property
         
Lowe’s Terre Haute IN
     
557,786
 
28,553
 
529,232
 
571,730
 
24,611
 
547,119
 
585,675
28
 
Loan
 
13
 
CGMRC
 
Century Lake Apartments
 
Lockout/24_Defeasance/92_0%/4
 
1,903,239
 
903,199
 
1,000,040
 
1,914,926
 
939,564
 
975,362
 
1,977,733
29
 
Loan
 
13
 
CGMRC
 
Holiday Inn Express & Suites - New Orleans Airport South
 
Lockout/26_Defeasance/90_0%/4
 
2,505,514
 
1,800,992
 
704,522
 
3,458,448
 
2,343,811
 
1,114,637
 
4,345,056
30
 
Loan
 
43
 
CGMRC
 
River Drive Apartments
 
Lockout/25_>YM or 1%/91_0%/4
 
2,107,085
 
1,325,078
 
782,007
 
2,345,943
 
1,542,225
 
803,718
 
2,480,625
31
 
Loan
 
44, 45
 
MC-FiveMile
 
Ishihama Portfolio
 
Lockout/26_Defeasance/90_0%/4
 
1,247,431
 
134,991
 
1,112,440
 
1,170,414
 
157,666
 
1,012,748
 
1,119,900
31.01
 
Property
         
Walgreens Jefferson
     
436,470
 
N/A
 
436,470
 
438,022
 
N/A
 
438,022
 
379,500
31.02
 
Property
         
Town Center Square
     
383,291
 
93,723
 
289,568
 
434,268
 
117,941
 
316,327
 
411,728
31.03
 
Property
         
Sunset Station
     
316,272
 
41,268
 
275,004
 
183,912
 
39,725
 
144,187
 
210,962
31.04
 
Property
         
Arby’s Portfolio - Saginaw, MI
     
67,200
 
N/A
 
67,200
 
67,200
 
N/A
 
67,200
 
67,200
31.05
 
Property
         
Arby’s Portfolio - Port Huron, MI
     
44,198
 
N/A
 
44,198
 
47,012
 
N/A
 
47,012
 
50,510
32
 
Loan
     
MC-FiveMile
 
Birney Portfolio - Sun Blossom Mountain
 
Lockout/24_Defeasance/92_0%/4
 
2,167,054
 
1,154,570
 
1,012,484
 
2,301,063
 
1,124,087
 
1,176,976
 
2,497,435
33
 
Loan
     
CGMRC
 
Germantown Plaza
 
Lockout/25_Defeasance/32_0%/3
 
1,345,158
 
426,596
 
918,562
 
1,374,387
 
429,571
 
944,816
 
1,445,853
34
 
Loan
     
MC-FiveMile
 
Birney Portfolio - Sun Blossom Gardens & The Westbriar
 
Lockout/24_Defeasance/92_0%/4
 
2,363,143
 
1,300,500
 
1,062,643
 
2,426,110
 
1,316,517
 
1,109,593
 
2,520,701
34.01
 
Property
         
Sun Blossom Gardens
     
1,849,639
 
968,612
 
881,027
 
1,918,330
 
985,727
 
932,603
 
2,014,491
34.02
 
Property
         
The Westbriar
     
513,504
 
331,888
 
181,616
 
507,780
 
330,790
 
176,990
 
506,210
35
 
Loan
 
46
 
SMF I
 
Westridge Self Storage
 
Lockout/26_Defeasance/90_0%/4
 
560,328
 
287,084
 
273,244
 
622,997
 
301,810
 
321,187
 
820,791
36
 
Loan
 
13, 46
 
SMF I
 
Highway 92 Self Storage
 
Lockout/26_Defeasance/90_0%/4
 
566,920
 
247,739
 
319,181
 
566,624
 
256,810
 
309,814
 
585,960
37
 
Loan
     
MC-FiveMile
 
Brays Village Apartments
 
Lockout/24_Defeasance/91_0%/5
 
1,900,407
 
1,063,491
 
836,916
 
1,997,013
 
1,067,595
 
929,418
 
2,115,258
38
 
Loan
     
CCRE
 
Copley Center
 
Lockout/24_Defeasance/92_0%/4
 
N/A
 
N/A
 
N/A
 
1,029,563
 
523,809
 
505,754
 
1,321,097
39
 
Loan
     
MC-FiveMile
 
GSL Portfolio
 
Lockout/24_Defeasance/92_0%/4
 
1,106,947
 
231,821
 
875,125
 
1,125,393
 
265,412
 
859,981
 
1,155,555
39.01
 
Property
         
Clinton Drive
     
551,860
 
133,333
 
418,527
 
552,491
 
173,638
 
378,853
 
597,092
39.02
 
Property
         
1700 South Sam Houston Parkway West
     
366,361
 
57,253
 
309,108
 
368,525
 
53,361
 
315,164
 
369,647
 
 
A-20

 
 
GSMS 2015-GC30 Annex A
                                                 
Control
Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Prepayment Provision (3)
 
2012 EGI ($)
 
2012 Expenses ($)
 
2012 NOI ($)
 
2013 EGI ($)
 
2013 Expenses ($)
 
2013 NOI ($)
 
2014 EGI ($)
39.03
 
Property
         
801 Georgia Avenue
     
188,726
 
41,236
 
147,490
 
204,377
 
38,413
 
165,964
 
188,816
40
 
Loan
     
CCRE
 
New Boston Village Retail
 
Lockout/25_Defeasance/91_0%/4
 
937,497
 
124,074
 
813,423
 
809,966
 
130,158
 
679,808
 
848,174
41
 
Loan
     
GSMC
 
Timberhills Shopping Center
 
Lockout/24_Defeasance/92_0%/4
 
1,113,205
 
222,985
 
890,220
 
1,144,811
 
238,725
 
906,086
 
1,177,453
42
 
Loan
 
47
 
GSMC
 
Crestwood Whitewood Apartments Portfolio
 
Lockout/25_Defeasance/28_0%/7
 
1,911,297
 
1,188,291
 
723,007
 
2,002,290
 
1,369,320
 
632,971
 
2,052,468
42.01
 
Property
         
Crestwood Apartments
     
989,936
 
590,333
 
399,604
 
1,022,531
 
699,465
 
323,067
 
1,077,815
42.02
 
Property
         
Whitewood Apartments
     
921,361
 
597,958
 
323,403
 
979,759
 
669,855
 
309,904
 
974,653
43
 
Loan
     
CGMRC
 
Serenity Apartments at Silver Springs
 
Lockout/25_Defeasance/92_0%/3
 
N/A
 
N/A
 
N/A
 
839,851
 
784,858
 
54,993
 
1,344,898
44
 
Loan
     
GSMC
 
Traditions at Slate Ridge
 
Lockout/6_>YM or 1%/109_0%/5
 
1,212,809
 
501,342
 
711,467
 
1,173,743
 
561,816
 
611,927
 
1,245,241
45
 
Loan
     
CCRE
 
Chadwick & Grayson
 
Lockout/25_Defeasance/91_0%/4
 
1,614,967
 
736,656
 
878,312
 
1,603,827
 
694,925
 
908,901
 
1,515,737
46
 
Loan
     
CCRE
 
Wesleyan Park Plaza
 
Lockout/25_Defeasance/90_0%/5
 
1,298,100
 
424,262
 
873,838
 
1,362,174
 
426,768
 
935,406
 
1,349,034
47
 
Loan
 
48
 
CGMRC
 
Glendora Marketplace
 
Lockout/26_Defeasance/91_0%/3
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
48
 
Loan
 
49
 
GSMC
 
At Home and Dollar Tree
 
Lockout/24_Defeasance/92_0%/4
 
1,160,905
 
30,249
 
1,130,656
 
1,163,177
 
28,866
 
1,134,311
 
1,151,238
49
 
Loan
     
CCRE
 
City Lofts
 
Lockout/25_Defeasance/91_0%/4
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
823,411
50
 
Loan
     
CCRE
 
Stony Brook MHP
 
Lockout/24_Defeasance/93_0%/3
 
809,417
 
220,473
 
588,944
 
787,285
 
223,148
 
564,137
 
807,134
51
 
Loan
 
50
 
CCRE
 
Diagonal Marketplace
 
Lockout/24_Defeasance/92_0%/4
 
894,489
 
275,416
 
619,072
 
777,579
 
251,462
 
526,116
 
833,037
52
 
Loan
     
MC-FiveMile
 
6001 Stonewood Drive
 
Lockout/26_Defeasance/90_0%/4
 
1,232,725
 
502,234
 
730,491
 
1,343,272
 
543,858
 
799,415
 
1,360,694
53
 
Loan
 
51
 
SMF I
 
Shops of Walterboro
 
Lockout/24_Defeasance/92_0%/4
 
834,280
 
259,906
 
574,374
 
895,745
 
254,277
 
641,469
 
846,567
54
 
Loan
     
SMF I
 
Joshua Village Shopping Center
 
Lockout/25_Defeasance/91_0%/4
 
888,909
 
270,015
 
618,894
 
800,044
 
240,350
 
559,694
 
816,488
55
 
Loan
 
52
 
CCRE
 
Club Commons II
 
Lockout/24_Defeasance/90_0%/6
 
743,926
 
335,430
 
408,496
 
790,832
 
380,112
 
410,720
 
820,444
56
 
Loan
     
SMF I
 
Pocalla Springs Apartments
 
Lockout/25_Defeasance/91_0%/4
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
1,250,101
57
 
Loan
     
CCRE
 
Alex City Marketplace
 
Lockout/25_Defeasance/91_0%/4
 
985,495
 
247,516
 
737,979
 
1,058,876
 
220,486
 
838,390
 
N/A
58
 
Loan
     
GSMC
 
Midtown Village
 
Lockout/24_Defeasance/92_0%/4
 
835,075
 
229,836
 
605,240
 
806,285
 
270,114
 
536,171
 
715,181
59
 
Loan
 
53, 54
 
CCRE
 
Butler Square
 
Lockout/24_Defeasance/91_0%/5
 
914,181
 
246,823
 
667,358
 
982,463
 
269,319
 
713,145
 
971,209
60
 
Loan
     
SMF I
 
Lansing East Self Storage
 
Lockout/26_Defeasance/89_0%/5
 
728,509
 
215,917
 
512,592
 
790,948
 
232,037
 
558,911
 
873,559
61
 
Loan
     
CCRE
 
San Clemente Retail
 
Lockout/25_Defeasance/90_0%/5
 
844,233
 
334,529
 
509,704
 
789,445
 
360,930
 
428,515
 
922,089
62
 
Loan
 
55
 
SMF I
 
Vidalia Central Shopping Center
 
Lockout/25_Defeasance/91_0%/4
 
652,603
 
113,381
 
539,222
 
628,356
 
97,991
 
530,365
 
559,955
63
 
Loan
     
SMF I
 
Orion Self Storage
 
Lockout/26_Defeasance/89_0%/5
 
676,005
 
202,856
 
473,149
 
722,826
 
211,578
 
511,248
 
797,588
64
 
Loan
     
GSMC
 
Southwood Village Shopping Center
 
Lockout/24_Defeasance/91_0%/5
 
645,861
 
248,706
 
397,155
 
666,728
 
205,231
 
461,497
 
739,158
65
 
Loan
     
SMF I
 
Novi Self Storage
 
Lockout/26_Defeasance/89_0%/5
 
664,530
 
231,104
 
433,426
 
721,281
 
232,188
 
489,093
 
756,576
66
 
Loan
     
CGMRC
 
Metrocenter Retail
 
Lockout/24_Defeasance/93_0%/3
 
619,890
 
25,077
 
594,813
 
643,279
 
22,352
 
620,927
 
677,873
67
 
Loan
 
13, 56
 
GSMC
 
Hampton Inn Niceville
 
Lockout/25_Defeasance/91_0%/4
 
1,722,074
 
1,138,175
 
583,899
 
1,715,702
 
1,227,012
 
488,690
 
1,989,114
68
 
Loan
     
SMF I
 
Albemarle Square
 
Lockout/25_Defeasance/91_0%/4
 
690,177
 
183,367
 
506,810
 
699,009
 
169,088
 
529,921
 
702,203
69
 
Loan
     
SMF I
 
Clark Street Industrial
 
Lockout/26_Defeasance/90_0%/16
 
1,254,815
 
173,107
 
1,081,708
 
1,307,683
 
283,083
 
1,024,600
 
1,301,516
70
 
Loan
     
CCRE
 
Pheasant Run Apartments
 
Lockout/24_Defeasance/92_0%/4
 
1,192,748
 
1,029,257
 
163,491
 
1,264,122
 
821,466
 
442,656
 
1,289,634
71
 
Loan
 
57, 58
 
CCRE
 
Ruschmeyer’s Montauk
 
Lockout/13_>YM or 1%/11_Defeasance or >YM or 1%/33_0%/3
 
2,901,608
 
2,380,696
 
520,913
 
2,947,602
 
2,492,668
 
454,934
 
3,314,984
72
 
Loan
 
59
 
CGMRC
 
Wyndham Hill Apartments
 
Lockout/25_>YM or 1%/91_0%/4
 
720,792
 
342,276
 
378,516
 
734,027
 
354,567
 
379,460
 
787,746
73
 
Loan
     
CGMRC
 
Food Lion - Ocean View
 
Lockout/24_Defeasance/92_0%/4
 
524,913
 
124,784
 
400,128
 
529,593
 
119,210
 
410,383
 
556,647
74
 
Loan
     
SMF I
 
Southland Village Shopping Center
 
Lockout/25_Defeasance/91_0%/4
 
478,682
 
103,316
 
375,366
 
466,817
 
93,859
 
372,958
 
517,070
75
 
Loan
     
SMF I
 
306-308 East 149th Street
 
Lockout/25_Defeasance/91_0%/4
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
76
 
Loan
     
SMF I
 
Northside Indy Medical Center
 
Lockout/25_Defeasance/91_0%/4
 
706,671
 
370,300
 
336,371
 
773,902
 
380,833
 
393,069
 
775,554
77
 
Loan
     
CCRE
 
North View Manor MHP
 
Lockout/24_Defeasance/93_0%/3
 
441,771
 
151,671
 
290,100
 
425,627
 
153,603
 
272,025
 
482,350
78
 
Loan
     
CGMRC
 
Food Lion - Circle Plaza
 
Lockout/24_Defeasance/92_0%/4
 
454,848
 
89,038
 
365,810
 
458,134
 
85,571
 
372,563
 
464,887
79
 
Loan
     
CGMRC
 
Glenridge Point Shopping Center
 
Lockout/24_Defeasance/92_0%/4
 
479,402
 
130,970
 
348,432
 
479,693
 
121,478
 
358,215
 
548,204
80
 
Loan
     
MC-FiveMile
 
Village Place Apartments
 
Lockout/25_Defeasance/31_0%/4
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
1,060,059
81
 
Loan
     
MC-FiveMile
 
Country Hills Estates
 
Lockout/24_Defeasance/92_0%/4
 
688,660
 
317,192
 
371,468
 
680,214
 
335,800
 
344,414
 
680,625
82
 
Loan
     
CGMRC
 
4600 Sheridan Street
 
Lockout/24_Defeasance/92_0%/4
 
N/A
 
N/A
 
N/A
 
716,202
 
387,166
 
329,036
 
742,522
83
 
Loan
     
CGMRC
 
Roaring Fork Mobile Home Park
 
Lockout/25_Defeasance/32_0%/3
 
446,977
 
137,084
 
309,893
 
N/A
 
N/A
 
N/A
 
468,152
84
 
Loan
     
MC-FiveMile
 
Kimberly Square
 
Lockout/24_>YM or 1%/92_0%/4
 
N/A
 
N/A
 
N/A
 
350,105
 
100,627
 
249,479
 
465,229
85
 
Loan
     
SMF I
 
Ypsilanti Self Storage
 
Lockout/26_Defeasance/89_0%/5
 
420,806
 
160,329
 
260,477
 
433,894
 
172,830
 
261,064
 
457,932
86
 
Loan
 
60
 
SMF I
 
North Lake Tahoe Self Storage
 
Lockout/24_Defeasance/92_0%/4
 
240,025
 
57,375
 
182,650
 
286,546
 
57,375
 
229,171
 
301,107
87
 
Loan
     
GSMC
 
Walgreens Cary
 
Lockout/24_Defeasance/92_0%/4
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
88
 
Loan
     
SMF I
 
Lansing West Self Storage
 
Lockout/26_Defeasance/89_0%/5
 
216,560
 
110,658
 
105,902
 
232,218
 
115,705
 
116,513
 
266,210
89
 
Loan
 
61
 
CGMRC
 
Forest Avenue Apartments
 
Lockout/25_>YM or 1%/91_0%/4
 
267,254
 
144,958
 
122,296
 
295,469
 
149,582
 
145,887
 
310,330
 
 
A-21

 
 
GSMS 2015-GC30 Annex A
 
Control
Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
2014 Expenses ($)
 
2014 NOI ($)
 
Most Recent EGI (if past
2014) ($)
 
Most Recent Expenses (if past
2014) ($)
 
Most Recent NOI (if past
2014) ($)
 
Most Recent NOI Date (if
past 2014)
 
Most Recent # of
months
1
 
Loan
 
8, 9, 10, 11, 12
 
GSMC
 
Dallas Market Center
 
31,529,354
 
33,184,654
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
2
 
Loan
 
13, 14, 15
 
GSMC
 
Selig Office Portfolio
 
12,835,713
 
31,107,630
 
44,081,390
 
12,810,605
 
31,270,786
 
1/31/2015
 
Various
2.01
 
Property
 
16
     
1000 Second Avenue
 
4,080,341
 
9,965,770
 
14,150,092
 
4,073,715
 
10,076,377
 
1/31/2015
 
12
2.02
 
Property
 
17, 13
     
2901 Third Avenue
 
1,936,169
 
5,803,964
 
7,714,978
 
1,923,295
 
5,791,683
 
1/31/2015
 
12
2.03
 
Property
         
3101 Western Avenue
 
1,433,799
 
3,849,482
 
5,292,550
 
1,453,153
 
3,839,397
 
1/31/2015
 
12
2.04
 
Property
 
18
     
300 Elliott Avenue West
 
1,588,142
 
3,819,124
 
5,408,484
 
1,579,312
 
3,829,172
 
1/31/2015
 
12
2.05
 
Property
 
19, 13
     
3131 Elliott Avenue
 
1,701,790
 
3,426,694
 
5,172,812
 
1,676,221
 
3,496,591
 
1/31/2015
 
12
2.06
 
Property
 
13
     
2615 Fourth Avenue
 
863,540
 
2,319,270
 
3,185,557
 
857,722
 
2,327,835
 
1/31/2015
 
12
2.07
 
Property
         
190 Queen Anne Avenue North
 
534,119
 
1,247,887
 
1,785,020
 
531,680
 
1,253,340
 
1/31/2015
 
12
2.08
 
Property
 
20, 13
     
200 First Avenue West
 
420,146
 
147,367
 
570,891
 
449,911
 
120,981
 
1/31/2015
 
7
2.09
 
Property
         
18 West Mercer Street
 
277,668
 
528,072
 
801,006
 
265,596
 
535,410
 
1/31/2015
 
12
3
 
Loan
 
13
 
GSMC
 
Worthington Renaissance Fort Worth
 
24,661,183
 
11,544,774
 
37,463,931
 
25,181,220
 
12,282,711
 
2/28/2015
 
12
4
 
Loan
 
21, 22, 23, 24
 
CGMRC
 
Courtyard by Marriott Portfolio
 
206,741,900
 
101,146,385
 
313,078,352
 
209,274,949
 
103,803,403
 
2/28/2015
 
12
4.01
 
Property
         
Courtyard Larkspur Landing Marin County
 
4,668,019
 
4,081,570
 
8,876,647
 
4,711,303
 
4,165,344
 
2/28/2015
 
12
4.02
 
Property
         
Courtyard San Mateo Foster City
 
4,120,290
 
4,536,663
 
8,749,970
 
4,141,075
 
4,608,894
 
2/28/2015
 
12
4.03
 
Property
         
Courtyard San Jose Cupertino
 
4,620,347
 
3,542,255
 
8,378,244
 
4,716,800
 
3,661,444
 
2/28/2015
 
12
4.04
 
Property
         
Courtyard Boulder
 
3,666,370
 
3,584,909
 
7,376,945
 
3,707,587
 
3,669,359
 
2/28/2015
 
12
4.05
 
Property
         
Courtyard Los Angeles Hacienda Heights
 
3,485,108
 
2,594,815
 
6,187,243
 
3,522,546
 
2,664,697
 
2/28/2015
 
12
4.06
 
Property
         
Courtyard Seattle South Center
 
3,779,423
 
2,694,123
 
6,498,488
 
3,859,714
 
2,638,775
 
2/28/2015
 
12
4.07
 
Property
         
Courtyard Rye
 
4,293,868
 
2,400,280
 
6,624,269
 
4,300,082
 
2,324,186
 
2/28/2015
 
12
4.08
 
Property
         
Courtyard Nashville Airport
 
3,517,689
 
2,660,448
 
6,147,851
 
3,522,391
 
2,625,460
 
2/28/2015
 
12
4.09
 
Property
         
Courtyard Los Angeles Torrance Palos Verdes
 
3,680,708
 
2,173,813
 
6,010,709
 
3,727,445
 
2,283,264
 
2/28/2015
 
12
4.10
 
Property
         
Courtyard St. Louis Creve Coeur
 
3,249,107
 
2,013,775
 
5,259,797
 
3,237,279
 
2,022,518
 
2/28/2015
 
12
4.11
 
Property
         
Courtyard Portland Beaverton
 
2,980,220
 
1,805,608
 
4,928,570
 
3,004,539
 
1,924,031
 
2/28/2015
 
12
4.12
 
Property
         
Courtyard Palm Springs
 
3,095,491
 
1,978,291
 
5,202,039
 
3,157,154
 
2,044,886
 
2/28/2015
 
12
4.13
 
Property
         
Courtyard Charlotte South Park
 
3,397,851
 
2,346,520
 
5,775,546
 
3,416,002
 
2,359,545
 
2/28/2015
 
12
4.14
 
Property
         
Courtyard Norwalk
 
4,225,268
 
2,114,846
 
6,417,039
 
4,286,049
 
2,130,991
 
2/28/2015
 
12
4.15
 
Property
         
Courtyard Detroit Metro Airport
 
3,188,561
 
1,567,671
 
4,722,133
 
3,134,309
 
1,587,824
 
2/28/2015
 
12
4.16
 
Property
         
Courtyard Chicago Waukegan Gurnee
 
3,185,647
 
1,873,785
 
5,027,101
 
3,188,905
 
1,838,197
 
2/28/2015
 
12
4.17
 
Property
         
Courtyard Atlanta Perimeter Center
 
3,158,033
 
1,759,616
 
5,024,187
 
3,190,063
 
1,834,124
 
2/28/2015
 
12
4.18
 
Property
         
Courtyard Denver Tech Center
 
2,967,087
 
1,585,819
 
4,815,271
 
3,084,523
 
1,730,748
 
2/28/2015
 
12
4.19
 
Property
         
Courtyard Ft. Lauderdale Plantation
 
3,300,190
 
1,625,904
 
5,102,995
 
3,370,833
 
1,732,162
 
2/28/2015
 
12
4.20
 
Property
         
Courtyard Lincroft Red Bank
 
3,621,291
 
1,595,831
 
5,169,478
 
3,646,007
 
1,523,470
 
2/28/2015
 
12
4.21
 
Property
         
Courtyard Chicago Highland Park
 
2,612,637
 
1,591,513
 
4,288,596
 
2,656,261
 
1,632,335
 
2/28/2015
 
12
4.22
 
Property
         
Courtyard Raleigh Cary
 
2,914,374
 
1,351,602
 
4,251,758
 
2,920,820
 
1,330,938
 
2/28/2015
 
12
4.23
 
Property
         
Courtyard Charlottesville North
 
3,032,641
 
1,554,962
 
4,671,540
 
3,092,294
 
1,579,246
 
2/28/2015
 
12
4.24
 
Property
         
Courtyard Detroit Livonia
 
3,032,714
 
1,612,277
 
4,865,987
 
3,095,348
 
1,770,639
 
2/28/2015
 
12
4.25
 
Property
         
Courtyard Birmingham Homewood
 
2,846,011
 
1,557,504
 
4,415,508
 
2,832,572
 
1,582,936
 
2/28/2015
 
12
4.26
 
Property
         
Courtyard West Palm Beach
 
3,166,555
 
1,456,785
 
4,820,744
 
3,231,249
 
1,589,495
 
2/28/2015
 
12
4.27
 
Property
         
Courtyard New Haven Wallingford
 
3,333,967
 
1,622,814
 
4,941,127
 
3,343,215
 
1,597,912
 
2/28/2015
 
12
4.28
 
Property
         
Courtyard Chicago Oakbrook Terrace
 
3,141,042
 
1,483,804
 
4,701,547
 
3,170,597
 
1,530,950
 
2/28/2015
 
12
4.29
 
Property
         
Courtyard Kansas City Overland Park Metcalf
 
2,940,572
 
1,306,788
 
4,407,308
 
2,984,481
 
1,422,828
 
2/28/2015
 
12
4.30
 
Property
         
Courtyard Boston Andover
 
3,371,642
 
1,421,634
 
4,888,685
 
3,399,625
 
1,489,060
 
2/28/2015
 
12
4.31
 
Property
         
Courtyard Minneapolis St Paul Airport
 
3,363,660
 
1,316,795
 
4,811,844
 
3,394,852
 
1,416,992
 
2/28/2015
 
12
4.32
 
Property
         
Courtyard Dallas Plano Parkway
 
3,057,331
 
1,549,973
 
4,680,717
 
3,114,878
 
1,565,839
 
2/28/2015
 
12
4.33
 
Property
         
Courtyard Bakersfield
 
2,956,731
 
1,499,433
 
4,515,481
 
2,958,027
 
1,557,454
 
2/28/2015
 
12
4.34
 
Property
         
Courtyard Denver Stapleton
 
2,502,759
 
1,396,880
 
3,950,977
 
2,503,253
 
1,447,724
 
2/28/2015
 
12
4.35
 
Property
         
Courtyard Rockford
 
2,629,903
 
1,216,206
 
3,859,159
 
2,622,070
 
1,237,090
 
2/28/2015
 
12
4.36
 
Property
         
Courtyard Greenville Haywood Mall
 
2,766,402
 
1,449,455
 
4,297,122
 
2,766,727
 
1,530,395
 
2/28/2015
 
12
4.37
 
Property
         
Courtyard Chicago Lincolnshire
 
2,823,609
 
1,294,716
 
4,226,233
 
2,854,413
 
1,371,820
 
2/28/2015
 
12
4.38
 
Property
         
Courtyard Indianapolis Castleton
 
2,607,411
 
1,126,029
 
3,793,064
 
2,643,205
 
1,149,859
 
2/28/2015
 
12
4.39
 
Property
         
Courtyard St. Louis Westport Plaza
 
2,920,506
 
1,279,291
 
4,400,579
 
2,989,633
 
1,410,946
 
2/28/2015
 
12
4.40
 
Property
         
Courtyard San Antonio Downtown Market Square
 
3,279,335
 
1,210,623
 
4,629,412
 
3,337,074
 
1,292,338
 
2/28/2015
 
12
4.41
 
Property
         
Courtyard Silver Spring North
 
3,320,660
 
1,155,519
 
4,459,038
 
3,330,161
 
1,128,877
 
2/28/2015
 
12
4.42
 
Property
         
Courtyard Lexington North
 
2,610,373
 
1,160,493
 
3,881,595
 
2,660,106
 
1,221,490
 
2/28/2015
 
12
4.43
 
Property
         
Courtyard Tampa Westshore
 
3,950,378
 
1,354,362
 
5,386,425
 
3,977,441
 
1,408,984
 
2/28/2015
 
12
4.44
 
Property
         
Courtyard Chicago Deerfield
 
2,788,026
 
998,441
 
3,901,328
 
2,783,431
 
1,117,897
 
2/28/2015
 
12
4.45
 
Property
         
Courtyard St. Petersburg Clearwater
 
3,360,028
 
1,207,461
 
4,689,375
 
3,408,363
 
1,281,012
 
2/28/2015
 
12
4.46
 
Property
         
Courtyard Toledo Airport Holland
 
2,644,359
 
1,229,932
 
3,890,024
 
2,664,557
 
1,225,467
 
2/28/2015
 
12
4.47
 
Property
         
Courtyard Phoenix Mesa
 
2,493,074
 
965,390
 
3,715,230
 
2,554,442
 
1,160,788
 
2/28/2015
 
12
4.48
 
Property
         
Courtyard Atlanta Airport South
 
3,073,678
 
1,048,394
 
4,181,703
 
3,091,695
 
1,090,008
 
2/28/2015
 
12
4.49
 
Property
         
Courtyard Oklahoma City Airport
 
2,594,786
 
900,458
 
3,551,936
 
2,565,515
 
986,420
 
2/28/2015
 
12
4.50
 
Property
         
Courtyard Memphis Airport
 
3,515,777
 
1,036,549
 
4,617,967
 
3,525,644
 
1,092,323
 
2/28/2015
 
12
4.51
 
Property
         
Courtyard Annapolis
 
3,063,615
 
927,817
 
4,009,310
 
3,086,038
 
923,271
 
2/28/2015
 
12
4.52
 
Property
         
Courtyard Manassas
 
2,838,468
 
921,909
 
3,728,014
 
2,858,986
 
869,028
 
2/28/2015
 
12
4.53
 
Property
         
Courtyard Little Rock
 
2,544,091
 
875,805
 
3,360,579
 
2,539,600
 
820,979
 
2/28/2015
 
12
4.54
 
Property
         
Courtyard Ft. Myers
 
3,243,730
 
645,877
 
4,098,181
 
3,324,995
 
773,185
 
2/28/2015
 
12
4.55
 
Property
         
Courtyard Atlanta Gwinnett Mall
 
2,543,729
 
729,992
 
3,295,591
 
2,576,690
 
718,901
 
2/28/2015
 
12
4.56
 
Property
         
Courtyard Chicago Arlington Heights South
 
3,192,584
 
767,522
 
3,990,618
 
3,241,239
 
749,379
 
2/28/2015
 
12
4.57
 
Property
         
Courtyard Dallas Richardson at Spring Valley
 
2,555,930
 
673,288
 
3,282,941
 
2,584,178
 
698,763
 
2/28/2015
 
12
4.58
 
Property
         
Courtyard Huntsville
 
2,284,104
 
601,918
 
2,997,591
 
2,333,723
 
663,868
 
2/28/2015
 
12
4.59
 
Property
         
Courtyard Birmingham Hoover
 
2,592,355
 
629,398
 
3,214,394
 
2,606,997
 
607,398
 
2/28/2015
 
12
4.60
 
Property
         
Courtyard Phoenix North Metrocenter
 
2,188,941
 
639,533
 
3,045,035
 
2,300,083
 
744,952
 
2/28/2015
 
12
4.61
 
Property
         
Courtyard Tucson Airport
 
2,691,174
 
646,152
 
3,426,120
 
2,740,964
 
685,155
 
2/28/2015
 
12
4.62
 
Property
         
Courtyard Dayton South Mall
 
2,422,388
 
399,960
 
2,847,737
 
2,423,485
 
424,252
 
2/28/2015
 
12
 
 
A-22

 
 
GSMS 2015-GC30 Annex A
                                             
Control
Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
2014 Expenses ($)
 
2014 NOI ($)
 
Most Recent EGI (if past
2014) ($)
 
Most Recent Expenses (if past
2014) ($)
 
Most Recent NOI (if past
2014) ($)
 
Most Recent NOI Date (if
past 2014)
 
Most Recent # of
months
4.63
 
Property
         
Courtyard Philadelphia Devon
 
4,011,324
 
2,448,530
 
6,489,381
 
4,002,629
 
2,486,752
 
2/28/2015
 
12
4.64
 
Property
         
Courtyard Fresno
 
3,775,100
 
2,057,977
 
5,990,598
 
3,839,151
 
2,151,447
 
2/28/2015
 
12
4.65
 
Property
         
Courtyard Poughkeepsie
 
3,981,590
 
1,249,350
 
5,315,729
 
4,003,309
 
1,312,421
 
2/28/2015
 
12
5
 
Loan
 
25, 26, 27
 
CGMRC
 
Bank of America Plaza
 
6,596,103
 
3,942,980
 
10,569,082
 
6,555,317
 
4,013,765
 
2/28/2015
 
12
6
 
Loan
 
13
 
GSMC
 
Bakery Living
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
7
 
Loan
 
28
 
MC-FiveMile
 
Midwest Multifamily Portfolio
 
3,970,369
 
2,902,413
 
6,896,877
 
3,925,012
 
2,971,865
 
1/31/2015
 
12
7.01
 
Property
         
Sunnydale Estates
 
1,025,481
 
747,253
 
1,788,330
 
1,005,979
 
782,351
 
1/31/2015
 
12
7.02
 
Property
         
Georgetown Village
 
984,389
 
747,475
 
1,720,052
 
993,250
 
726,802
 
1/31/2015
 
12
7.03
 
Property
         
Hunters Ridge
 
850,426
 
705,931
 
1,557,645
 
851,654
 
705,990
 
1/31/2015
 
12
7.04
 
Property
         
Miracle Manor
 
756,730
 
497,293
 
1,269,324
 
715,532
 
553,792
 
1/31/2015
 
12
7.05
 
Property
         
Abbey Run
 
353,342
 
204,461
 
561,526
 
358,597
 
202,930
 
1/31/2015
 
12
8
 
Loan
 
13, 29, 30
 
SMF I
 
Hilton Scotts Valley
 
6,517,313
 
3,441,970
 
10,036,833
 
6,579,930
 
3,456,903
 
1/31/2015
 
12
9
 
Loan
     
CGMRC
 
311 California Street
 
1,222,221
 
1,841,377
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
10
 
Loan
 
31
 
CGMRC
 
Northern Lights Shopping Center
 
1,872,671
 
2,894,443
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
11
 
Loan
     
CGMRC
 
1035 Market Street
 
820,783
 
1,710,356
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
12
 
Loan
 
32
 
CGMRC
 
170 Broadway
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
13
 
Loan
 
13, 33, 34, 35, 36
 
CGMRC
 
Hampton Inn - Albany
 
4,179,947
 
2,213,519
 
6,381,902
 
4,133,210
 
2,248,692
 
1/31/2015
 
12
14
 
Loan
 
37
 
CGMRC
 
132-40 Metropolitan Avenue
 
425,863
 
991,226
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
15
 
Loan
 
13, 38, 39
 
GSMC
 
Hampton Inn & Suites Destin
 
3,017,350
 
2,177,445
 
5,326,367
 
3,049,247
 
2,277,120
 
2/28/2015
 
12
16
 
Loan
     
CGMRC
 
Ocean Dorado
 
354,514
 
1,305,060
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
17
 
Loan
     
CGMRC
 
Century Park West Apartments
 
1,108,537
 
1,434,774
 
2,534,329
 
1,109,198
 
1,425,131
 
1/31/2015
 
12
18
 
Loan
     
CCRE
 
ART Florida & Ohio MF Portfolio I
 
1,323,471
 
1,386,050
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
18.01
 
Property
         
High Points
 
266,513
 
320,184
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
18.02
 
Property
         
Daniel Court
 
328,411
 
322,318
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
18.03
 
Property
         
Blueberry Hill
 
277,461
 
257,347
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
18.04
 
Property
         
Manchester
 
251,658
 
235,334
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
18.05
 
Property
         
Hickory Mill
 
199,428
 
250,867
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
19
 
Loan
     
CCRE
 
Aria on L
 
380,487
 
1,037,939
 
1,394,691
 
380,617
 
1,014,074
 
2/28/2015
 
12
20
 
Loan
     
CCRE
 
River Drive III
 
1,035,698
 
1,151,516
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
21
 
Loan
 
13
 
CGMRC
 
Clinton Place Apartments
 
865,937
 
1,233,377
 
2,086,010
 
877,301
 
1,208,709
 
2/28/2015
 
12
22
 
Loan
 
13, 40
 
GSMC
 
Plaza de Santa Fe
 
165,637
 
1,267,711
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
23
 
Loan
     
CGMRC
 
EZ Storage Marina Del Rey
 
548,133
 
1,631,998
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
24
 
Loan
     
CGMRC
 
Cottages at Hefner
 
501,964
 
767,999
 
1,394,581
 
531,778
 
862,803
 
2/28/2015
 
12
25
 
Loan
 
41
 
MC-FiveMile
 
Bavarian Woods
 
904,697
 
1,066,979
 
1,985,763
 
896,865
 
1,088,897
 
1/31/2015
 
12
26
 
Loan
 
42
 
SMF I
 
Crossroads Marketplace
 
543,747
 
1,259,565
 
1,875,421
 
539,282
 
1,336,139
 
2/28/2015
 
12
27
 
Loan
     
CGMRC
 
Lowe’s Multi State Portfolio
 
51,054
 
1,233,371
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
27.01
 
Property
         
Lowe’s Middletown OH
 
24,354
 
674,397
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
27.02
 
Property
         
Lowe’s Terre Haute IN
 
26,700
 
558,975
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
28
 
Loan
 
13
 
CGMRC
 
Century Lake Apartments
 
977,742
 
999,991
 
1,976,101
 
1,013,186
 
962,915
 
1/31/2015
 
12
29
 
Loan
 
13
 
CGMRC
 
Holiday Inn Express & Suites - New Orleans Airport South
 
2,793,264
 
1,551,792
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
30
 
Loan
 
43
 
CGMRC
 
River Drive Apartments
 
1,409,127
 
1,071,498
 
2,518,464
 
1,333,384
 
1,185,080
 
2/28/2015
 
12
31
 
Loan
 
44, 45
 
MC-FiveMile
 
Ishihama Portfolio
 
129,204
 
990,696
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
31.01
 
Property
         
Walgreens Jefferson
 
N/A
 
379,500
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
31.02
 
Property
         
Town Center Square
 
89,687
 
322,041
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
31.03
 
Property
         
Sunset Station
 
39,517
 
171,445
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
31.04
 
Property
         
Arby’s Portfolio - Saginaw, MI
 
N/A
 
67,200
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
31.05
 
Property
         
Arby’s Portfolio - Port Huron, MI
 
N/A
 
50,510
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
32
 
Loan
     
MC-FiveMile
 
Birney Portfolio - Sun Blossom Mountain
 
1,127,933
 
1,369,502
 
2,537,510
 
1,141,700
 
1,395,810
 
2/28/2015
 
12
33
 
Loan
     
CGMRC
 
Germantown Plaza
 
455,409
 
990,444
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
34
 
Loan
     
MC-FiveMile
 
Birney Portfolio - Sun Blossom Gardens & The Westbriar
 
1,262,411
 
1,258,291
 
2,523,774
 
1,274,601
 
1,249,174
 
2/28/2015
 
12
34.01
 
Property
         
Sun Blossom Gardens
 
946,490
 
1,068,001
 
2,017,004
 
958,027
 
1,058,977
 
2/28/2015
 
12
34.02
 
Property
         
The Westbriar
 
315,920
 
190,290
 
506,770
 
316,574
 
190,197
 
2/28/2015
 
12
35
 
Loan
 
46
 
SMF I
 
Westridge Self Storage
 
370,941
 
449,850
 
846,369
 
372,669
 
473,700
 
1/31/2015
 
12
36
 
Loan
 
13, 46
 
SMF I
 
Highway 92 Self Storage
 
256,127
 
329,833
 
598,303
 
256,497
 
341,807
 
1/31/2015
 
12
37
 
Loan
     
MC-FiveMile
 
Brays Village Apartments
 
1,069,921
 
1,045,337
 
2,113,615
 
1,063,358
 
1,050,257
 
2/28/2015
 
12
38
 
Loan
     
CCRE
 
Copley Center
 
672,640
 
648,457
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
39
 
Loan
     
MC-FiveMile
 
GSL Portfolio
 
251,416
 
904,139
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
39.01
 
Property
         
Clinton Drive
 
152,709
 
444,383
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
39.02
 
Property
         
1700 South Sam Houston Parkway West
 
61,084
 
308,563
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
 
A-23

 

GSMS 2015-GC30 Annex A
                                             
Control
Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
2014 Expenses ($)
 
2014 NOI ($)
 
Most Recent EGI (if past
2014) ($)
 
Most Recent Expenses (if past
2014) ($)
 
Most Recent NOI (if past
2014) ($)
 
Most Recent NOI Date (if
past 2014)
 
Most Recent # of
months
39.03
 
Property
         
801 Georgia Avenue
 
37,623
 
151,193
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
40
 
Loan
     
CCRE
 
New Boston Village Retail
 
129,739
 
718,435
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
41
 
Loan
     
GSMC
 
Timberhills Shopping Center
 
263,572
 
913,881
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
42
 
Loan
 
47
 
GSMC
 
Crestwood Whitewood Apartments Portfolio
 
1,349,052
 
703,415
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
42.01
 
Property
         
Crestwood Apartments
 
693,034
 
384,781
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
42.02
 
Property
         
Whitewood Apartments
 
656,018
 
318,634
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
43
 
Loan
     
CGMRC
 
Serenity Apartments at Silver Springs
 
764,832
 
580,066
 
1,378,942
 
763,315
 
615,627
 
1/31/2015
 
12
44
 
Loan
     
GSMC
 
Traditions at Slate Ridge
 
612,700
 
632,541
 
1,272,048
 
612,695
 
659,353
 
3/31/2015
 
12
45
 
Loan
     
CCRE
 
Chadwick & Grayson
 
674,256
 
841,481
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
46
 
Loan
     
CCRE
 
Wesleyan Park Plaza
 
459,962
 
889,071
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
47
 
Loan
 
48
 
CGMRC
 
Glendora Marketplace
 
N/A
 
N/A
 
781,272
 
187,131
 
594,142
 
1/31/2015
 
12
48
 
Loan
 
49
 
GSMC
 
At Home and Dollar Tree
 
33,081
 
1,118,157
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
49
 
Loan
     
CCRE
 
City Lofts
 
329,047
 
494,364
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
50
 
Loan
     
CCRE
 
Stony Brook MHP
 
243,324
 
563,811
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
51
 
Loan
 
50
 
CCRE
 
Diagonal Marketplace
 
268,226
 
564,811
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
52
 
Loan
     
MC-FiveMile
 
6001 Stonewood Drive
 
559,953
 
800,741
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
53
 
Loan
 
51
 
SMF I
 
Shops of Walterboro
 
247,235
 
599,332
 
840,193
 
247,504
 
592,689
 
2/28/2015
 
12
54
 
Loan
     
SMF I
 
Joshua Village Shopping Center
 
244,784
 
571,704
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
55
 
Loan
 
52
 
CCRE
 
Club Commons II
 
335,694
 
484,750
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
56
 
Loan
     
SMF I
 
Pocalla Springs Apartments
 
667,128
 
582,974
 
1,281,955
 
652,548
 
629,407
 
1/31/2015
 
12
57
 
Loan
     
CCRE
 
Alex City Marketplace
 
N/A
 
N/A
 
1,124,269
 
241,187
 
883,082
 
1/31/2015
 
12
58
 
Loan
     
GSMC
 
Midtown Village
 
240,263
 
474,918
 
771,861
 
241,272
 
530,590
 
1/31/2015
 
12
59
 
Loan
 
53, 54
 
CCRE
 
Butler Square
 
265,081
 
706,128
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
60
 
Loan
     
SMF I
 
Lansing East Self Storage
 
247,547
 
626,012
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
61
 
Loan
     
CCRE
 
San Clemente Retail
 
366,728
 
555,361
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
62
 
Loan
 
55
 
SMF I
 
Vidalia Central Shopping Center
 
107,289
 
452,665
 
538,393
 
107,638
 
430,755
 
2/28/2015
 
12
63
 
Loan
     
SMF I
 
Orion Self Storage
 
227,084
 
570,504
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
64
 
Loan
     
GSMC
 
Southwood Village Shopping Center
 
227,808
 
511,351
 
717,541
 
217,204
 
500,337
 
2/28/2015
 
12
65
 
Loan
     
SMF I
 
Novi Self Storage
 
218,005
 
538,571
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
66
 
Loan
     
CGMRC
 
Metrocenter Retail
 
26,102
 
651,771
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
67
 
Loan
 
13, 56
 
GSMC
 
Hampton Inn Niceville
 
1,311,958
 
677,156
 
1,982,386
 
1,295,335
 
687,052
 
1/31/2015
 
12
68
 
Loan
     
SMF I
 
Albemarle Square
 
214,820
 
487,383
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
69
 
Loan
     
SMF I
 
Clark Street Industrial
 
259,172
 
1,042,344
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
70
 
Loan
     
CCRE
 
Pheasant Run Apartments
 
799,626
 
490,008
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
71
 
Loan
 
57, 58
 
CCRE
 
Ruschmeyer’s Montauk
 
2,718,038
 
596,946
 
3,315,794
 
2,716,369
 
599,426
 
2/28/2015
 
12
72
 
Loan
 
59
 
CGMRC
 
Wyndham Hill Apartments
 
388,994
 
398,752
 
785,543
 
406,261
 
379,282
 
2/28/2015
 
12
73
 
Loan
     
CGMRC
 
Food Lion - Ocean View
 
117,999
 
438,648
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
74
 
Loan
     
SMF I
 
Southland Village Shopping Center
 
137,411
 
379,659
 
519,504
 
133,885
 
385,619
 
2/15/2015
 
12
75
 
Loan
     
SMF I
 
306-308 East 149th Street
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
76
 
Loan
     
SMF I
 
Northside Indy Medical Center
 
376,249
 
399,305
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
77
 
Loan
     
CCRE
 
North View Manor MHP
 
157,327
 
325,023
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
78
 
Loan
     
CGMRC
 
Food Lion - Circle Plaza
 
92,004
 
372,884
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
79
 
Loan
     
CGMRC
 
Glenridge Point Shopping Center
 
127,515
 
420,690
 
537,404
 
123,990
 
413,414
 
2/28/2015
 
12
80
 
Loan
     
MC-FiveMile
 
Village Place Apartments
 
342,707
 
717,352
 
1,096,757
 
339,017
 
757,740
 
1/31/2015
 
12
81
 
Loan
     
MC-FiveMile
 
Country Hills Estates
 
342,074
 
338,551
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
82
 
Loan
     
CGMRC
 
4600 Sheridan Street
 
359,216
 
383,306
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
83
 
Loan
     
CGMRC
 
Roaring Fork Mobile Home Park
 
134,987
 
333,165
 
461,287
 
118,902
 
342,385
 
2/28/2015
 
12
84
 
Loan
     
MC-FiveMile
 
Kimberly Square
 
109,396
 
355,833
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
85
 
Loan
     
SMF I
 
Ypsilanti Self Storage
 
176,310
 
281,622
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
86
 
Loan
 
60
 
SMF I
 
North Lake Tahoe Self Storage
 
57,491
 
243,616
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
87
 
Loan
     
GSMC
 
Walgreens Cary
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
88
 
Loan
     
SMF I
 
Lansing West Self Storage
 
125,430
 
140,780
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
89
 
Loan
 
61
 
CGMRC
 
Forest Avenue Apartments
 
175,589
 
134,741
 
312,286
 
173,555
 
138,731
 
2/28/2015
 
12
 
 
A-24

 
 
GSMS 2015-GC30 Annex A
 
Control
Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Most Recent Description
 
Underwritten EGI ($)
 
Underwritten
Expenses ($)
 
Underwritten Net Operating
Income ($)
 
Debt Yield on Underwritten
Net Operating Income (%)
 
Underwritten
Replacement / FF&E
Reserve ($)
 
Underwritten
TI / LC ($)
1
 
Loan
 
8, 9, 10, 11, 12
 
GSMC
 
Dallas Market Center
 
Not Available
 
66,737,601
 
32,904,905
 
33,832,696
 
13.1%
 
764,053
 
1,153,463
2
 
Loan
 
13, 14, 15
 
GSMC
 
Selig Office Portfolio
 
Various
 
44,652,839
 
12,576,474
 
32,076,365
 
9.3%
 
407,864
 
1,361,353
2.01
 
Property
 
16
     
1000 Second Avenue
 
Trailing 12
 
14,683,901
 
4,083,127
 
10,600,774
     
111,948
 
382,322
2.02
 
Property
 
17, 13
     
2901 Third Avenue
 
Trailing 12
 
6,162,374
 
1,870,943
 
4,291,431
     
67,466
 
165,082
2.03
 
Property
         
3101 Western Avenue
 
Trailing 12
 
5,826,950
 
1,433,227
 
4,393,722
     
46,759
 
179,300
2.04
 
Property
 
18
     
300 Elliott Avenue West
 
Trailing 12
 
5,586,331
 
1,531,758
 
4,054,573
     
56,540
 
207,115
2.05
 
Property
 
19, 13
     
3131 Elliott Avenue
 
Trailing 12
 
5,320,897
 
1,635,565
 
3,685,333
     
47,462
 
174,152
2.06
 
Property
 
13
     
2615 Fourth Avenue
 
Trailing 12
 
3,071,393
 
831,397
 
2,239,996
     
31,069
 
111,657
2.07
 
Property
         
190 Queen Anne Avenue North
 
Trailing 12
 
1,787,392
 
503,308
 
1,284,083
     
21,146
 
53,364
2.08
 
Property
 
20, 13
     
200 First Avenue West
 
Annualized
 
1,354,243
 
428,391
 
925,852
     
16,618
 
56,295
2.09
 
Property
         
18 West Mercer Street
 
Trailing 12
 
859,357
 
258,757
 
600,601
     
8,858
 
32,065
3
 
Loan
 
13
 
GSMC
 
Worthington Renaissance Fort Worth
 
Trailing 12
 
37,463,931
 
25,261,471
 
12,202,460
 
14.4%
 
1,873,197
 
0
4
 
Loan
 
21, 22, 23, 24
 
CGMRC
 
Courtyard by Marriott Portfolio
 
Trailing 12
 
313,078,352
 
210,219,717
 
102,858,635
 
32.7%
 
15,653,918
 
0
4.01
 
Property
         
Courtyard Larkspur Landing Marin County
 
Trailing 12
 
8,876,647
 
4,723,237
 
4,153,410
     
443,832
 
0
4.02
 
Property
         
Courtyard San Mateo Foster City
 
Trailing 12
 
8,749,970
 
4,148,235
 
4,601,735
     
437,498
 
0
4.03
 
Property
         
Courtyard San Jose Cupertino
 
Trailing 12
 
8,378,244
 
4,757,078
 
3,621,166
     
418,912
 
0
4.04
 
Property
         
Courtyard Boulder
 
Trailing 12
 
7,376,945
 
3,753,965
 
3,622,980
     
368,847
 
0
4.05
 
Property
         
Courtyard Los Angeles Hacienda Heights
 
Trailing 12
 
6,187,243
 
3,559,330
 
2,627,913
     
309,362
 
0
4.06
 
Property
         
Courtyard Seattle South Center
 
Trailing 12
 
6,498,488
 
3,909,537
 
2,588,951
     
324,924
 
0
4.07
 
Property
         
Courtyard Rye
 
Trailing 12
 
6,624,269
 
4,338,965
 
2,285,303
     
331,213
 
0
4.08
 
Property
         
Courtyard Nashville Airport
 
Trailing 12
 
6,147,851
 
3,523,528
 
2,624,323
     
307,393
 
0
4.09
 
Property
         
Courtyard Los Angeles Torrance Palos Verdes
 
Trailing 12
 
6,010,709
 
3,732,934
 
2,277,775
     
300,535
 
0
4.10
 
Property
         
Courtyard St. Louis Creve Coeur
 
Trailing 12
 
5,259,797
 
3,237,798
 
2,021,999
     
262,990
 
0
4.11
 
Property
         
Courtyard Portland Beaverton
 
Trailing 12
 
4,928,570
 
3,012,920
 
1,915,650
     
246,429
 
0
4.12
 
Property
         
Courtyard Palm Springs
 
Trailing 12
 
5,202,039
 
3,157,154
 
2,044,886
     
260,102
 
0
4.13
 
Property
         
Courtyard Charlotte South Park
 
Trailing 12
 
5,775,546
 
3,437,619
 
2,337,927
     
288,777
 
0
4.14
 
Property
         
Courtyard Norwalk
 
Trailing 12
 
6,417,039
 
4,357,636
 
2,059,403
     
320,852
 
0
4.15
 
Property
         
Courtyard Detroit Metro Airport
 
Trailing 12
 
4,722,133
 
3,134,331
 
1,587,802
     
236,107
 
0
4.16
 
Property
         
Courtyard Chicago Waukegan Gurnee
 
Trailing 12
 
5,027,101
 
3,213,525
 
1,813,576
     
251,355
 
0
4.17
 
Property
         
Courtyard Atlanta Perimeter Center
 
Trailing 12
 
5,024,187
 
3,205,186
 
1,819,001
     
251,209
 
0
4.18
 
Property
         
Courtyard Denver Tech Center
 
Trailing 12
 
4,815,271
 
3,111,725
 
1,703,545
     
240,764
 
0
4.19
 
Property
         
Courtyard Ft. Lauderdale Plantation
 
Trailing 12
 
5,102,995
 
3,378,918
 
1,724,077
     
255,150
 
0
4.20
 
Property
         
Courtyard Lincroft Red Bank
 
Trailing 12
 
5,169,478
 
3,662,384
 
1,507,094
     
258,474
 
0
4.21
 
Property
         
Courtyard Chicago Highland Park
 
Trailing 12
 
4,288,596
 
2,660,853
 
1,627,743
     
214,430
 
0
4.22
 
Property
         
Courtyard Raleigh Cary
 
Trailing 12
 
4,251,758
 
2,924,333
 
1,327,425
     
212,588
 
0
4.23
 
Property
         
Courtyard Charlottesville North
 
Trailing 12
 
4,671,540
 
3,093,715
 
1,577,824
     
233,577
 
0
4.24
 
Property
         
Courtyard Detroit Livonia
 
Trailing 12
 
4,865,987
 
3,097,112
 
1,768,876
     
243,299
 
0
4.25
 
Property
         
Courtyard Birmingham Homewood
 
Trailing 12
 
4,415,508
 
2,836,766
 
1,578,742
     
220,775
 
0
4.26
 
Property
         
Courtyard West Palm Beach
 
Trailing 12
 
4,820,744
 
3,254,299
 
1,566,444
     
241,037
 
0
4.27
 
Property
         
Courtyard New Haven Wallingford
 
Trailing 12
 
4,941,127
 
3,343,215
 
1,597,912
     
247,056
 
0
4.28
 
Property
         
Courtyard Chicago Oakbrook Terrace
 
Trailing 12
 
4,701,547
 
3,186,488
 
1,515,059
     
235,077
 
0
4.29
 
Property
         
Courtyard Kansas City Overland Park Metcalf
 
Trailing 12
 
4,407,308
 
2,995,261
 
1,412,047
     
220,365
 
0
4.30
 
Property
         
Courtyard Boston Andover
 
Trailing 12
 
4,888,685
 
3,399,625
 
1,489,060
     
244,434
 
0
4.31
 
Property
         
Courtyard Minneapolis St Paul Airport
 
Trailing 12
 
4,811,844
 
3,400,927
 
1,410,917
     
240,592
 
0
4.32
 
Property
         
Courtyard Dallas Plano Parkway
 
Trailing 12
 
4,680,717
 
3,114,878
 
1,565,839
     
234,036
 
0
4.33
 
Property
         
Courtyard Bakersfield
 
Trailing 12
 
4,515,481
 
2,965,982
 
1,549,500
     
225,774
 
0
4.34
 
Property
         
Courtyard Denver Stapleton
 
Trailing 12
 
3,950,977
 
2,516,290
 
1,434,688
     
197,549
 
0
4.35
 
Property
         
Courtyard Rockford
 
Trailing 12
 
3,859,159
 
2,633,078
 
1,226,081
     
192,958
 
0
4.36
 
Property
         
Courtyard Greenville Haywood Mall
 
Trailing 12
 
4,297,122
 
2,770,825
 
1,526,297
     
214,856
 
0
4.37
 
Property
         
Courtyard Chicago Lincolnshire
 
Trailing 12
 
4,226,233
 
2,874,900
 
1,351,333
     
211,312
 
0
4.38
 
Property
         
Courtyard Indianapolis Castleton
 
Trailing 12
 
3,793,064
 
2,646,426
 
1,146,638
     
189,653
 
0
4.39
 
Property
         
Courtyard St. Louis Westport Plaza
 
Trailing 12
 
4,400,579
 
3,005,352
 
1,395,227
     
220,029
 
0
4.40
 
Property
         
Courtyard San Antonio Downtown Market Square
 
Trailing 12
 
4,629,412
 
3,365,081
 
1,264,331
     
231,471
 
0
4.41
 
Property
         
Courtyard Silver Spring North
 
Trailing 12
 
4,459,038
 
3,330,369
 
1,128,669
     
222,952
 
0
4.42
 
Property
         
Courtyard Lexington North
 
Trailing 12
 
3,881,595
 
2,669,506
 
1,212,090
     
194,080
 
0
4.43
 
Property
         
Courtyard Tampa Westshore
 
Trailing 12
 
5,386,425
 
4,023,124
 
1,363,301
     
269,321
 
0
4.44
 
Property
         
Courtyard Chicago Deerfield
 
Trailing 12
 
3,901,328
 
2,785,669
 
1,115,659
     
195,066
 
0
4.45
 
Property
         
Courtyard St. Petersburg Clearwater
 
Trailing 12
 
4,689,375
 
3,415,262
 
1,274,113
     
234,469
 
0
4.46
 
Property
         
Courtyard Toledo Airport Holland
 
Trailing 12
 
3,890,024
 
2,735,477
 
1,154,547
     
194,501
 
0
4.47
 
Property
         
Courtyard Phoenix Mesa
 
Trailing 12
 
3,715,230
 
2,554,442
 
1,160,788
     
185,762
 
0
4.48
 
Property
         
Courtyard Atlanta Airport South
 
Trailing 12
 
4,181,703
 
3,095,669
 
1,086,034
     
209,085
 
0
4.49
 
Property
         
Courtyard Oklahoma City Airport
 
Trailing 12
 
3,551,936
 
2,567,839
 
984,096
     
177,597
 
0
4.50
 
Property
         
Courtyard Memphis Airport
 
Trailing 12
 
4,617,967
 
3,531,846
 
1,086,121
     
230,898
 
0
4.51
 
Property
         
Courtyard Annapolis
 
Trailing 12
 
4,009,310
 
3,091,484
 
917,826
     
200,465
 
0
4.52
 
Property
         
Courtyard Manassas
 
Trailing 12
 
3,728,014
 
2,866,399
 
861,615
     
186,401
 
0
4.53
 
Property
         
Courtyard Little Rock
 
Trailing 12
 
3,360,579
 
2,544,486
 
816,093
     
168,029
 
0
4.54
 
Property
         
Courtyard Ft. Myers
 
Trailing 12
 
4,098,181
 
3,331,715
 
766,466
     
204,909
 
0
4.55
 
Property
         
Courtyard Atlanta Gwinnett Mall
 
Trailing 12
 
3,295,591
 
2,588,075
 
707,515
     
164,780
 
0
4.56
 
Property
         
Courtyard Chicago Arlington Heights South
 
Trailing 12
 
3,990,618
 
3,261,708
 
728,910
     
199,531
 
0
4.57
 
Property
         
Courtyard Dallas Richardson at Spring Valley
 
Trailing 12
 
3,282,941
 
2,638,126
 
644,815
     
164,147
 
0
4.58
 
Property
         
Courtyard Huntsville
 
Trailing 12
 
2,997,591
 
2,333,723
 
663,868
     
149,880
 
0
4.59
 
Property
         
Courtyard Birmingham Hoover
 
Trailing 12
 
3,214,394
 
2,606,997
 
607,398
     
160,720
 
0
4.60
 
Property
         
Courtyard Phoenix North Metrocenter
 
Trailing 12
 
3,045,035
 
2,310,211
 
734,824
     
152,252
 
0
4.61
 
Property
         
Courtyard Tucson Airport
 
Trailing 12
 
3,426,120
 
2,757,017
 
669,102
     
171,306
 
0
4.62
 
Property
         
Courtyard Dayton South Mall
 
Trailing 12
 
2,847,737
 
2,424,077
 
423,659
     
142,387
 
0
 
 
A-25

 
 
GSMS 2015-GC30 Annex A
                                             
Control Number
 
Loan / Property Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Most Recent Description
 
Underwritten EGI ($)
 
Underwritten
Expenses ($)
 
Underwritten Net Operating
Income ($)
 
Debt Yield on Underwritten
Net Operating Income (%)
 
Underwritten
Replacement / FF&E
Reserve ($)
 
Underwritten
TI / LC ($)
4.63
 
Property
         
Courtyard Philadelphia Devon
 
Trailing 12
 
6,489,381
 
4,024,122
 
2,465,259
     
324,469
 
0
4.64
 
Property
         
Courtyard Fresno
 
Trailing 12
 
5,990,598
 
3,854,484
 
2,136,114
     
299,530
 
0
4.65
 
Property
         
Courtyard Poughkeepsie
 
Trailing 12
 
5,315,729
 
4,020,148
 
1,295,581
     
265,786
 
0
5
 
Loan
 
25, 26, 27
 
CGMRC
 
Bank of America Plaza
 
Trailing 12
 
11,789,689
 
6,620,903
 
5,168,786
 
10.1%
 
282,053
 
688,224
6
 
Loan
 
13
 
GSMC
 
Bakery Living
 
Not Available
 
3,711,999
 
1,081,591
 
2,630,408
 
7.9%
 
34,800
 
0
7
 
Loan
 
28
 
MC-FiveMile
 
Midwest Multifamily Portfolio
 
Trailing 12
 
7,104,589
 
3,912,085
 
3,192,503
 
11.4%
 
298,676
 
0
7.01
 
Property
         
Sunnydale Estates
 
Trailing 12
 
1,856,139
 
1,003,814
 
852,325
     
70,490
 
0
7.02
 
Property
         
Georgetown Village
 
Trailing 12
 
1,735,566
 
992,175
 
743,391
     
82,080
 
0
7.03
 
Property
         
Hunters Ridge
 
Trailing 12
 
1,612,528
 
811,880
 
800,648
     
70,280
 
0
7.04
 
Property
         
Miracle Manor
 
Trailing 12
 
1,338,399
 
744,649
 
593,750
     
54,096
 
0
7.05
 
Property
         
Abbey Run
 
Trailing 12
 
561,957
 
359,568
 
202,389
     
21,730
 
0
8
 
Loan
 
13, 29, 30
 
SMF I
 
Hilton Scotts Valley
 
Trailing 12
 
10,036,833
 
6,874,106
 
3,162,727
 
11.7%
 
401,473
 
0
9
 
Loan
     
CGMRC
 
311 California Street
 
Not Available
 
3,281,700
 
1,217,713
 
2,063,988
 
8.3%
 
17,839
 
142,928
10
 
Loan
 
31
 
CGMRC
 
Northern Lights Shopping Center
 
Not Available
 
4,147,788
 
1,580,957
 
2,566,831
 
10.3%
 
105,974
 
170,927
11
 
Loan
     
CGMRC
 
1035 Market Street
 
Not Available
 
2,808,224
 
828,463
 
1,979,761
 
8.1%
 
14,959
 
119,674
12
 
Loan
 
32
 
CGMRC
 
170 Broadway
 
Not Available
 
5,158,872
 
188,880
 
4,969,992
 
7.1%
 
2,420
 
0
13
 
Loan
 
13, 33, 34, 35, 36
 
CGMRC
 
Hampton Inn - Albany
 
Trailing 12
 
6,644,722
 
4,523,814
 
2,120,908
 
11.0%
 
250,790
 
0
14
 
Loan
 
37
 
CGMRC
 
132-40 Metropolitan Avenue
 
Not Available
 
1,820,511
 
449,537
 
1,370,975
 
7.6%
 
7,214
 
33,936
15
 
Loan
 
13, 38, 39
 
GSMC
 
Hampton Inn & Suites Destin
 
Trailing 12
 
5,326,367
 
3,097,251
 
2,229,115
 
12.4%
 
213,055
 
0
16
 
Loan
     
CGMRC
 
Ocean Dorado
 
Not Available
 
1,673,720
 
358,841
 
1,314,879
 
8.0%
 
7,951
 
59,209
17
 
Loan
     
CGMRC
 
Century Park West Apartments
 
Trailing 12
 
2,557,146
 
1,143,147
 
1,413,999
 
8.7%
 
62,500
 
0
18
 
Loan
     
CCRE
 
ART Florida & Ohio MF Portfolio I
 
Not Available
 
2,768,420
 
1,325,238
 
1,443,182
 
9.6%
 
137,735
 
0
18.01
 
Property
         
High Points
 
Not Available
 
612,776
 
267,295
 
345,481
     
31,093
 
0
18.02
 
Property
         
Daniel Court
 
Not Available
 
683,700
 
329,400
 
354,300
     
38,764
 
0
18.03
 
Property
         
Blueberry Hill
 
Not Available
 
534,748
 
277,459
 
257,289
     
22,861
 
0
18.04
 
Property
         
Manchester
 
Not Available
 
478,772
 
251,411
 
227,361
     
24,694
 
0
18.05
 
Property
         
Hickory Mill
 
Not Available
 
458,424
 
199,672
 
258,752
     
20,323
 
0
19
 
Loan
     
CCRE
 
Aria on L
 
Trailing 12
 
1,394,692
 
405,895
 
988,797
 
7.2%
 
18,000
 
0
20
 
Loan
     
CCRE
 
River Drive III
 
Not Available
 
2,375,370
 
1,037,603
 
1,337,767
 
10.0%
 
23,596
 
48,297
21
 
Loan
 
13
 
CGMRC
 
Clinton Place Apartments
 
Trailing 12
 
2,081,450
 
906,291
 
1,175,159
 
8.8%
 
52,116
 
0
22
 
Loan
 
13, 40
 
GSMC
 
Plaza de Santa Fe
 
Not Available
 
1,499,308
 
234,549
 
1,264,759
 
9.7%
 
7,500
 
30,983
23
 
Loan
     
CGMRC
 
EZ Storage Marina Del Rey
 
Not Available
 
2,206,131
 
509,246
 
1,696,884
 
13.1%
 
24,967
 
0
24
 
Loan
     
CGMRC
 
Cottages at Hefner
 
Trailing 12
 
1,947,004
 
848,561
 
1,098,443
 
8.6%
 
64,000
 
0
25
 
Loan
 
41
 
MC-FiveMile
 
Bavarian Woods
 
Trailing 12
 
2,046,726
 
898,899
 
1,147,827
 
9.5%
 
73,815
 
0
26
 
Loan
 
42
 
SMF I
 
Crossroads Marketplace
 
Trailing 12
 
1,835,962
 
529,428
 
1,306,533
 
10.9%
 
16,826
 
84,130
27
 
Loan
     
CGMRC
 
Lowe’s Multi State Portfolio
 
Not Available
 
1,243,932
 
54,373
 
1,189,559
 
10.4%
 
34,599
 
0
27.01
 
Property
         
Lowe’s Middletown OH
 
Not Available
 
684,613
 
28,806
 
655,806
     
18,960
 
0
27.02
 
Property
         
Lowe’s Terre Haute IN
 
Not Available
 
559,320
 
25,567
 
533,753
     
15,639
 
0
28
 
Loan
 
13
 
CGMRC
 
Century Lake Apartments
 
Trailing 12
 
1,976,101
 
1,020,442
 
955,659
 
8.5%
 
56,000
 
0
29
 
Loan
 
13
 
CGMRC
 
Holiday Inn Express & Suites - New Orleans Airport South
 
Not Available
 
4,308,875
 
2,822,062
 
1,486,813
 
13.4%
 
172,355
 
0
30
 
Loan
 
43
 
CGMRC
 
River Drive Apartments
 
Trailing 12
 
2,518,464
 
1,369,022
 
1,149,442
 
10.4%
 
76,175
 
0
31
 
Loan
 
44, 45
 
MC-FiveMile
 
Ishihama Portfolio
 
Not Available
 
1,201,128
 
204,999
 
996,130
 
9.1%
 
8,426
 
25,337
31.01
 
Property
         
Walgreens Jefferson
 
Not Available
 
435,446
 
9,045
 
426,401
     
2,183
 
0
31.02
 
Property
         
Town Center Square
 
Not Available
 
415,094
 
145,406
 
269,689
     
3,625
 
12,278
31.03
 
Property
         
Sunset Station
 
Not Available
 
237,844
 
46,648
 
191,196
     
1,851
 
9,310
31.04
 
Property
         
Arby’s Portfolio - Saginaw, MI
 
Not Available
 
64,328
 
2,252
 
62,076
     
414
 
2,261
31.05
 
Property
         
Arby’s Portfolio - Port Huron, MI
 
Not Available
 
48,416
 
1,648
 
46,768
     
355
 
1,488
32
 
Loan
     
MC-FiveMile
 
Birney Portfolio - Sun Blossom Mountain
 
Trailing 12
 
2,489,228
 
1,336,939
 
1,152,289
 
10.6%
 
96,500
 
0
33
 
Loan
     
CGMRC
 
Germantown Plaza
 
Not Available
 
1,434,990
 
435,993
 
998,997
 
9.3%
 
20,577
 
68,050
34
 
Loan
     
MC-FiveMile
 
Birney Portfolio - Sun Blossom Gardens & The Westbriar
 
Trailing 12
 
2,432,173
 
1,380,936
 
1,051,238
 
10.0%
 
95,000
 
0
34.01
 
Property
         
Sun Blossom Gardens
 
Trailing 12
 
1,925,403
 
1,040,278
 
885,125
     
77,000
 
0
34.02
 
Property
         
The Westbriar
 
Trailing 12
 
506,770
 
340,658
 
166,113
     
18,000
 
0
35
 
Loan
 
46
 
SMF I
 
Westridge Self Storage
 
Trailing 12
 
846,369
 
331,633
 
514,736
 
8.7%
 
13,871
 
0
36
 
Loan
 
13, 46
 
SMF I
 
Highway 92 Self Storage
 
Trailing 12
 
598,303
 
256,081
 
342,222
 
8.7%
 
14,153
 
0
37
 
Loan
     
MC-FiveMile
 
Brays Village Apartments
 
Trailing 12
 
2,113,615
 
1,172,605
 
941,010
 
9.9%
 
78,600
 
0
38
 
Loan
     
CCRE
 
Copley Center
 
Not Available
 
1,454,027
 
648,733
 
805,294
 
9.9%
 
13,183
 
32,883
39
 
Loan
     
MC-FiveMile
 
GSL Portfolio
 
Not Available
 
1,159,188
 
303,727
 
855,463
 
10.7%
 
20,892
 
71,041
39.01
 
Property
         
Clinton Drive
 
Not Available
 
594,108
 
158,496
 
435,612
     
14,111
 
44,015
39.02
 
Property
         
1700 South Sam Houston Parkway West
 
Not Available
 
357,895
 
88,459
 
269,437
     
4,304
 
17,086
 
 
A-26

 

GSMS 2015-GC30 Annex A
                                             
Control
Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Most Recent Description
 
Underwritten EGI ($)
 
Underwritten
Expenses ($)
 
Underwritten Net Operating
Income ($)
 
Debt Yield on Underwritten
Net Operating Income (%)
 
Underwritten
Replacement / FF&E
Reserve ($)
 
Underwritten
TI / LC ($)
39.03
 
Property
         
801 Georgia Avenue
 
Not Available
 
207,185
 
56,771
 
150,414
     
2,477
 
9,940
40
 
Loan
     
CCRE
 
New Boston Village Retail
 
Not Available
 
893,470
 
152,311
 
741,159
 
9.3%
 
12,202
 
27,776
41
 
Loan
     
GSMC
 
Timberhills Shopping Center
 
Not Available
 
1,137,514
 
261,733
 
875,781
 
11.1%
 
40,963
 
46,232
42
 
Loan
 
47
 
GSMC
 
Crestwood Whitewood Apartments Portfolio
 
Not Available
 
2,101,276
 
1,364,145
 
737,131
 
9.5%
 
76,010
 
0
42.01
 
Property
         
Crestwood Apartments
 
Not Available
 
1,115,756
 
704,965
 
410,791
     
35,190
 
0
42.02
 
Property
         
Whitewood Apartments
 
Not Available
 
985,520
 
659,180
 
326,340
     
40,820
 
0
43
 
Loan
     
CGMRC
 
Serenity Apartments at Silver Springs
 
Trailing 12
 
1,559,993
 
857,675
 
702,318
 
9.1%
 
76,981
 
0
44
 
Loan
     
GSMC
 
Traditions at Slate Ridge
 
Trailing 12
 
1,242,356
 
649,965
 
592,391
 
7.9%
 
21,750
 
0
45
 
Loan
     
CCRE
 
Chadwick & Grayson
 
Not Available
 
1,487,427
 
708,281
 
779,146
 
10.4%
 
24,259
 
79,106
46
 
Loan
     
CCRE
 
Wesleyan Park Plaza
 
Not Available
 
1,262,352
 
384,878
 
877,473
 
11.7%
 
24,250
 
80,835
47
 
Loan
 
48
 
CGMRC
 
Glendora Marketplace
 
Trailing 12
 
855,013
 
242,845
 
612,169
 
8.5%
 
5,291
 
27,230
48
 
Loan
 
49
 
GSMC
 
At Home and Dollar Tree
 
Not Available
 
1,175,202
 
141,041
 
1,034,161
 
14.6%
 
18,600
 
58,900
49
 
Loan
     
CCRE
 
City Lofts
 
Not Available
 
1,154,195
 
481,841
 
672,354
 
9.9%
 
27,000
 
0
50
 
Loan
     
CCRE
 
Stony Brook MHP
 
Not Available
 
825,840
 
279,071
 
546,769
 
8.2%
 
7,832
 
0
51
 
Loan
 
50
 
CCRE
 
Diagonal Marketplace
 
Not Available
 
909,950
 
280,687
 
629,263
 
9.7%
 
8,659
 
42,480
52
 
Loan
     
MC-FiveMile
 
6001 Stonewood Drive
 
Not Available
 
1,295,695
 
599,824
 
695,872
 
10.7%
 
11,193
 
57,336
53
 
Loan
 
51
 
SMF I
 
Shops of Walterboro
 
Trailing 12
 
852,769
 
248,706
 
604,063
 
9.7%
 
10,666
 
29,332
54
 
Loan
     
SMF I
 
Joshua Village Shopping Center
 
Not Available
 
927,383
 
265,884
 
661,498
 
11.0%
 
23,340
 
30,307
55
 
Loan
 
52
 
CCRE
 
Club Commons II
 
Not Available
 
834,570
 
341,223
 
493,347
 
8.4%
 
10,800
 
0
56
 
Loan
     
SMF I
 
Pocalla Springs Apartments
 
Trailing 12
 
1,281,955
 
656,355
 
625,600
 
10.6%
 
66,000
 
0
57
 
Loan
     
CCRE
 
Alex City Marketplace
 
Trailing 12
 
1,036,795
 
233,097
 
803,697
 
14.0%
 
29,558
 
70,940
58
 
Loan
     
GSMC
 
Midtown Village
 
Trailing 12
 
806,404
 
255,304
 
551,101
 
9.7%
 
26,646
 
23,773
59
 
Loan
 
53, 54
 
CCRE
 
Butler Square
 
Not Available
 
992,683
 
271,906
 
720,777
 
12.8%
 
16,480
 
41,200
60
 
Loan
     
SMF I
 
Lansing East Self Storage
 
Not Available
 
873,559
 
254,261
 
619,299
 
11.0%
 
8,766
 
0
61
 
Loan
     
CCRE
 
San Clemente Retail
 
Not Available
 
884,150
 
383,586
 
500,564
 
9.3%
 
6,366
 
22,171
62
 
Loan
 
55
 
SMF I
 
Vidalia Central Shopping Center
 
Trailing 12
 
642,567
 
111,784
 
530,782
 
9.9%
 
9,019
 
27,058
63
 
Loan
     
SMF I
 
Orion Self Storage
 
Not Available
 
797,588
 
234,221
 
563,366
 
10.8%
 
8,782
 
0
64
 
Loan
     
GSMC
 
Southwood Village Shopping Center
 
Trailing 12
 
717,197
 
217,210
 
499,987
 
9.9%
 
17,302
 
26,953
65
 
Loan
     
SMF I
 
Novi Self Storage
 
Not Available
 
756,576
 
224,258
 
532,318
 
10.6%
 
7,998
 
0
66
 
Loan
     
CGMRC
 
Metrocenter Retail
 
Not Available
 
804,889
 
172,013
 
632,876
 
12.7%
 
9,038
 
19,936
67
 
Loan
 
13, 56
 
GSMC
 
Hampton Inn Niceville
 
Trailing 12
 
2,003,729
 
1,288,175
 
715,554
 
14.3%
 
80,149
 
0
68
 
Loan
     
SMF I
 
Albemarle Square
 
Not Available
 
693,639
 
213,737
 
479,902
 
9.6%
 
11,884
 
27,779
69
 
Loan
     
SMF I
 
Clark Street Industrial
 
Not Available
 
1,148,049
 
250,639
 
897,410
 
19.1%
 
33,696
 
0
70
 
Loan
     
CCRE
 
Pheasant Run Apartments
 
Not Available
 
1,289,634
 
804,334
 
485,300
 
10.4%
 
57,242
 
0
71
 
Loan
 
57, 58
 
CCRE
 
Ruschmeyer’s Montauk
 
Trailing 12
 
3,315,794
 
2,684,857
 
630,938
 
14.0%
 
39,324
 
0
72
 
Loan
 
59
 
CGMRC
 
Wyndham Hill Apartments
 
Trailing 12
 
785,543
 
392,396
 
393,147
 
8.9%
 
19,800
 
0
73
 
Loan
     
CGMRC
 
Food Lion - Ocean View
 
Not Available
 
561,362
 
120,348
 
441,014
 
10.3%
 
13,500
 
22,298
74
 
Loan
     
SMF I
 
Southland Village Shopping Center
 
Trailing 12
 
529,369
 
108,739
 
420,629
 
10.0%
 
15,674
 
41,798
75
 
Loan
     
SMF I
 
306-308 East 149th Street
 
Not Available
 
485,146
 
109,435
 
375,711
 
9.2%
 
3,425
 
17,670
76
 
Loan
     
SMF I
 
Northside Indy Medical Center
 
Not Available
 
779,525
 
395,744
 
383,781
 
9.7%
 
12,571
 
20,422
77
 
Loan
     
CCRE
 
North View Manor MHP
 
Not Available
 
491,515
 
126,745
 
364,769
 
9.6%
 
5,300
 
0
78
 
Loan
     
CGMRC
 
Food Lion - Circle Plaza
 
Not Available
 
472,328
 
96,545
 
375,782
 
10.9%
 
16,048
 
26,986
79
 
Loan
     
CGMRC
 
Glenridge Point Shopping Center
 
Trailing 12
 
495,926
 
131,837
 
364,089
 
11.0%
 
3,526
 
10,679
80
 
Loan
     
MC-FiveMile
 
Village Place Apartments
 
Trailing 12
 
1,096,757
 
495,224
 
601,533
 
18.5%
 
35,000
 
0
81
 
Loan
     
MC-FiveMile
 
Country Hills Estates
 
Not Available
 
680,625
 
367,878
 
312,747
 
10.3%
 
24,420
 
0
82
 
Loan
     
CGMRC
 
4600 Sheridan Street
 
Not Available
 
772,820
 
380,250
 
392,570
 
13.1%
 
3,938
 
16,742
83
 
Loan
     
CGMRC
 
Roaring Fork Mobile Home Park
 
Trailing 12
 
416,282
 
145,122
 
271,160
 
9.1%
 
2,808
 
0
84
 
Loan
     
MC-FiveMile
 
Kimberly Square
 
Not Available
 
485,495
 
147,489
 
338,006
 
12.1%
 
12,995
 
29,479
85
 
Loan
     
SMF I
 
Ypsilanti Self Storage
 
Not Available
 
457,932
 
178,861
 
279,070
 
10.6%
 
6,302
 
0
86
 
Loan
 
60
 
SMF I
 
North Lake Tahoe Self Storage
 
Not Available
 
301,107
 
70,457
 
230,650
 
9.8%
 
1,779
 
0
87
 
Loan
     
GSMC
 
Walgreens Cary
 
Not Available
 
318,568
 
106,371
 
212,196
 
9.2%
 
2,184
 
0
88
 
Loan
     
SMF I
 
Lansing West Self Storage
 
Not Available
 
266,210
 
122,690
 
143,520
 
11.0%
 
3,018
 
0
89
 
Loan
 
61
 
CGMRC
 
Forest Avenue Apartments
 
Trailing 12
 
311,537
 
176,203
 
135,333
 
11.3%
 
9,360
 
0

 
A-27

 

GSMS 2015-GC30 Annex A
 
Control
Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Underwritten Net
Cash Flow ($)
 
Underwritten NCF
DSCR (x) (4)
 
Debt Yield on
Underwritten Net Cash
Flow (%)
 
Appraised Value ($)
 
Appraisal Date
 
As Stabilized Appraised
Value ($)
 
As Stabilized
Appraisal Date
 
Cut-off Date LTV
Ratio (%)
1
 
Loan
 
8, 9, 10, 11, 12
 
GSMC
 
Dallas Market Center
 
31,915,179
 
2.13
 
12.3%
 
403,000,000
 
3/23/2015
 
NAP
 
NAP
 
64.3%
2
 
Loan
 
13, 14, 15
 
GSMC
 
Selig Office Portfolio
 
30,307,148
 
2.22
 
8.8%
 
544,500,000
 
3/2/2015
 
553,400,000
 
Various
 
63.4%
2.01
 
Property
 
16
     
1000 Second Avenue
 
10,106,504
         
192,000,000
 
3/2/2015
 
NAP
 
NAP
   
2.02
 
Property
 
17, 13
     
2901 Third Avenue
 
4,058,884
         
82,000,000
 
3/2/2015
 
84,000,000
 
3/1/2016
   
2.03
 
Property
         
3101 Western Avenue
 
4,167,663
         
69,000,000
 
3/2/2015
 
NAP
 
NAP
   
2.04
 
Property
 
18
     
300 Elliott Avenue West
 
3,790,919
         
60,500,000
 
3/2/2015
 
NAP
 
NAP
   
2.05
 
Property
 
19, 13
     
3131 Elliott Avenue
 
3,463,718
         
59,500,000
 
3/2/2015
 
63,500,000
 
3/1/2016
   
2.06
 
Property
 
13
     
2615 Fourth Avenue
 
2,097,270
         
35,800,000
 
3/2/2015
 
37,200,000
 
9/1/2015
   
2.07
 
Property
         
190 Queen Anne Avenue North
 
1,209,573
         
21,100,000
 
3/2/2015
 
NAP
 
NAP
   
2.08
 
Property
 
20, 13
     
200 First Avenue West
 
852,940
         
16,000,000
 
3/2/2015
 
17,500,000
 
6/1/2016
   
2.09
 
Property
         
18 West Mercer Street
 
559,677
         
8,600,000
 
3/2/2015
 
NAP
 
NAP
   
3
 
Loan
 
13
 
GSMC
 
Worthington Renaissance Fort Worth
 
10,329,263
 
2.21
 
12.2%
 
134,000,000
 
3/20/2015
 
148,000,000
 
3/20/2018
 
63.4%
4
 
Loan
 
21, 22, 23, 24
 
CGMRC
 
Courtyard by Marriott Portfolio
 
87,204,717
 
7.40
 
27.7%
 
1,116,000,000
 
Various
 
1,130,000,000
 
Various
 
28.2%
4.01
 
Property
         
Courtyard Larkspur Landing Marin County
 
3,709,578
         
41,000,000
 
3/1/2015
 
45,000,000
 
3/1/2017
   
4.02
 
Property
         
Courtyard San Mateo Foster City
 
4,164,236
         
40,500,000
 
3/1/2015
 
44,000,000
 
3/1/2017
   
4.03
 
Property
         
Courtyard San Jose Cupertino
 
3,202,254
         
36,000,000
 
3/1/2015
 
39,000,000
 
3/1/2018
   
4.04
 
Property
         
Courtyard Boulder
 
3,254,133
         
35,000,000
 
2/28/2015
 
38,000,000
 
3/1/2017
   
4.05
 
Property
         
Courtyard Los Angeles Hacienda Heights
 
2,318,551
         
27,500,000
 
3/1/2015
 
30,000,000
 
3/1/2017
   
4.06
 
Property
         
Courtyard Seattle South Center
 
2,264,027
         
27,000,000
 
3/1/2015
 
29,500,000
 
3/1/2017
   
4.07
 
Property
         
Courtyard Rye
 
1,954,090
         
25,500,000
 
3/1/2015
 
28,000,000
 
3/1/2017
   
4.08
 
Property
         
Courtyard Nashville Airport
 
2,316,930
         
23,000,000
 
3/1/2015
 
25,000,000
 
3/1/2018
   
4.09
 
Property
         
Courtyard Los Angeles Torrance Palos Verdes
 
1,977,240
         
21,000,000
 
3/1/2015
 
23,000,000
 
3/1/2017
   
4.10
 
Property
         
Courtyard St. Louis Creve Coeur
 
1,759,009
         
20,500,000
 
3/1/2015
 
22,000,000
 
3/1/2017
   
4.11
 
Property
         
Courtyard Portland Beaverton
 
1,669,222
         
20,500,000
 
3/1/2015
 
22,500,000
 
3/1/2017
   
4.12
 
Property
         
Courtyard Palm Springs
 
1,784,784
         
19,500,000
 
3/1/2015
 
21,000,000
 
3/1/2017
   
4.13
 
Property
         
Courtyard Charlotte South Park
 
2,049,150
         
19,000,000
 
3/1/2015
 
20,000,000
 
3/1/2017
   
4.14
 
Property
         
Courtyard Norwalk
 
1,738,551
         
18,000,000
 
3/1/2015
 
19,000,000
 
3/1/2017
   
4.15
 
Property
         
Courtyard Detroit Metro Airport
 
1,351,695
         
18,500,000
 
3/1/2015
 
20,500,000
 
3/1/2017
   
4.16
 
Property
         
Courtyard Chicago Waukegan Gurnee
 
1,562,221
         
17,500,000
 
3/1/2015
 
19,000,000
 
3/1/2017
   
4.17
 
Property
         
Courtyard Atlanta Perimeter Center
 
1,567,791
         
17,000,000
 
3/1/2015
 
18,500,000
 
3/1/2017
   
4.18
 
Property
         
Courtyard Denver Tech Center
 
1,462,782
         
17,500,000
 
3/1/2015
 
19,000,000
 
3/1/2017
   
4.19
 
Property
         
Courtyard Ft. Lauderdale Plantation
 
1,468,927
         
17,000,000
 
3/1/2015
 
18,500,000
 
3/1/2017
   
4.20
 
Property
         
Courtyard Lincroft Red Bank
 
1,248,620
         
17,000,000
 
3/1/2015
 
18,500,000
 
3/1/2017
   
4.21
 
Property
         
Courtyard Chicago Highland Park
 
1,413,313
         
16,500,000
 
3/1/2015
 
18,000,000
 
3/1/2017
   
4.22
 
Property
         
Courtyard Raleigh Cary
 
1,114,837
         
16,500,000
 
3/1/2015
 
18,500,000
 
3/1/2017
   
4.23
 
Property
         
Courtyard Charlottesville North
 
1,344,247
         
16,500,000
 
3/1/2015
 
18,000,000
 
3/1/2017
   
4.24
 
Property
         
Courtyard Detroit Livonia
 
1,525,576
         
15,500,000
 
3/1/2015
 
17,000,000
 
3/1/2017
   
4.25
 
Property
         
Courtyard Birmingham Homewood
 
1,357,966
         
16,000,000
 
3/1/2015
 
17,500,000
 
3/1/2017
   
4.26
 
Property
         
Courtyard West Palm Beach
 
1,325,407
         
16,000,000
 
3/1/2015
 
17,000,000
 
3/1/2017
   
4.27
 
Property
         
Courtyard New Haven Wallingford
 
1,350,856
         
15,500,000
 
3/1/2015
 
16,500,000
 
3/1/2017
   
4.28
 
Property
         
Courtyard Chicago Oakbrook Terrace
 
1,279,982
         
15,000,000
 
3/1/2015
 
16,000,000
 
3/1/2017
   
4.29
 
Property
         
Courtyard Kansas City Overland Park Metcalf
 
1,191,682
         
15,000,000
 
3/1/2015
 
16,500,000
 
3/1/2017
   
4.30
 
Property
         
Courtyard Boston Andover
 
1,244,626
         
15,000,000
 
3/1/2015
 
16,500,000
 
3/1/2017
   
4.31
 
Property
         
Courtyard Minneapolis St Paul Airport
 
1,170,325
         
15,000,000
 
3/1/2015
 
16,500,000
 
3/1/2017
   
4.32
 
Property
         
Courtyard Dallas Plano Parkway
 
1,331,803
         
15,000,000
 
3/1/2015
 
16,500,000
 
3/1/2017
   
4.33
 
Property
         
Courtyard Bakersfield
 
1,323,726
         
14,500,000
 
3/1/2015
 
16,000,000
 
3/1/2017
   
4.34
 
Property
         
Courtyard Denver Stapleton
 
1,237,139
         
14,500,000
 
3/1/2015
 
16,000,000
 
3/1/2017
   
4.35
 
Property
         
Courtyard Rockford
 
1,033,123
         
14,500,000
 
3/1/2015
 
16,000,000
 
3/1/2017
   
4.36
 
Property
         
Courtyard Greenville Haywood Mall
 
1,311,441
         
13,500,000
 
3/1/2015
 
15,000,000
 
3/1/2017
   
4.37
 
Property
         
Courtyard Chicago Lincolnshire
 
1,140,021
         
14,000,000
 
3/1/2015
 
15,000,000
 
3/1/2017
   
4.38
 
Property
         
Courtyard Indianapolis Castleton
 
956,985
         
14,000,000
 
3/1/2015
 
15,500,000
 
3/1/2017
   
4.39
 
Property
         
Courtyard St. Louis Westport Plaza
 
1,175,198
         
14,000,000
 
3/1/2015
 
15,000,000
 
3/1/2017
   
4.40
 
Property
         
Courtyard San Antonio Downtown Market Square
 
1,032,860
         
14,000,000
 
3/1/2015
 
15,000,000
 
3/1/2017
   
4.41
 
Property
         
Courtyard Silver Spring North
 
905,718
         
14,500,000
 
3/1/2015
 
16,000,000
 
3/1/2017
   
4.42
 
Property
         
Courtyard Lexington North
 
1,018,010
         
13,500,000
 
3/1/2015
 
14,500,000
 
3/1/2017
   
4.43
 
Property
         
Courtyard Tampa Westshore
 
1,093,980
         
13,000,000
 
3/1/2015
 
14,000,000
 
3/1/2017
   
4.44
 
Property
         
Courtyard Chicago Deerfield
 
920,593
         
12,500,000
 
3/1/2015
 
13,500,000
 
3/1/2017
   
4.45
 
Property
         
Courtyard St. Petersburg Clearwater
 
1,039,644
         
12,000,000
 
3/1/2015
 
13,000,000
 
3/1/2017
   
4.46
 
Property
         
Courtyard Toledo Airport Holland
 
960,046
         
12,000,000
 
3/1/2015
 
13,000,000
 
3/1/2017
   
4.47
 
Property
         
Courtyard Phoenix Mesa
 
975,027
         
11,000,000
 
3/1/2015
 
12,000,000
 
3/1/2017
   
4.48
 
Property
         
Courtyard Atlanta Airport South
 
876,949
         
11,000,000
 
3/1/2015
 
12,000,000
 
3/1/2017
   
4.49
 
Property
         
Courtyard Oklahoma City Airport
 
806,499
         
11,000,000
 
3/1/2015
 
12,000,000
 
3/1/2017
   
4.50
 
Property
         
Courtyard Memphis Airport
 
855,223
         
11,000,000
 
3/1/2015
 
12,000,000
 
3/1/2017
   
4.51
 
Property
         
Courtyard Annapolis
 
717,360
         
13,000,000
 
3/1/2015
 
14,000,000
 
3/1/2017
   
4.52
 
Property
         
Courtyard Manassas
 
675,214
         
11,000,000
 
3/1/2015
 
12,000,000
 
3/1/2017
   
4.53
 
Property
         
Courtyard Little Rock
 
648,064
         
10,500,000
 
3/1/2015
 
11,500,000
 
3/1/2017
   
4.54
 
Property
         
Courtyard Ft. Myers
 
561,557
         
9,000,000
 
3/1/2015
 
9,500,000
 
3/1/2017
   
4.55
 
Property
         
Courtyard Atlanta Gwinnett Mall
 
542,736
         
9,500,000
 
3/1/2015
 
11,000,000
 
3/1/2018
   
4.56
 
Property
         
Courtyard Chicago Arlington Heights South
 
529,379
         
8,000,000
 
3/1/2015
 
8,500,000
 
3/1/2017
   
4.57
 
Property
         
Courtyard Dallas Richardson at Spring Valley
 
480,668
         
8,000,000
 
3/1/2015
 
8,500,000
 
3/1/2017
   
4.58
 
Property
         
Courtyard Huntsville
 
513,988
         
10,500,000
 
3/1/2015
 
12,000,000
 
3/1/2017
   
4.59
 
Property
         
Courtyard Birmingham Hoover
 
446,678
         
7,000,000
 
3/1/2015
 
7,500,000
 
3/1/2017
   
4.60
 
Property
         
Courtyard Phoenix North Metrocenter
 
582,572
         
6,500,000
 
3/1/2015
 
7,000,000
 
3/1/2017
   
4.61
 
Property
         
Courtyard Tucson Airport
 
497,796
         
6,000,000
 
3/1/2015
 
7,000,000
 
3/1/2017
   
4.62
 
Property
         
Courtyard Dayton South Mall
 
281,273
         
7,000,000
 
3/1/2015
 
7,500,000
 
3/1/2017
   
 
 
A-28

 
 
GSMS 2015-GC30 Annex A
                                                 
Control Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Underwritten Net
Cash Flow ($)
 
Underwritten NCF
DSCR (x) (4)
 
Debt Yield on
Underwritten Net Cash
Flow (%)
 
Appraised Value ($)
 
Appraisal Date
 
As Stabilized Appraised
Value ($)
 
As Stabilized
Appraisal Date
 
Cut-off Date LTV
Ratio (%)
4.63
 
Property
         
Courtyard Philadelphia Devon
 
2,140,790
         
18,500,000
 
3/1/2015
 
19,000,000
 
3/1/2017
   
4.64
 
Property
         
Courtyard Fresno
 
1,836,584
         
8,000,000
 
3/1/2015
 
7,000,000
 
3/1/2017
   
4.65
 
Property
         
Courtyard Poughkeepsie
 
1,029,795
         
8,000,000
 
3/1/2015
 
8,000,000
 
3/1/2017
   
5
 
Loan
 
25, 26, 27
 
CGMRC
 
Bank of America Plaza
 
4,198,509
 
1.45
 
8.2%
 
72,500,000
 
3/10/2015
 
NAP
 
NAP
 
70.3%
6
 
Loan
 
13
 
GSMC
 
Bakery Living
 
2,595,608
 
1.29
 
7.8%
 
44,500,000
 
8/6/2014
 
44,800,000
 
11/1/2014
 
74.7%
7
 
Loan
 
28
 
MC-FiveMile
 
Midwest Multifamily Portfolio
 
2,893,827
 
2.44
 
10.3%
 
45,700,000
 
2/18/2015
 
NAP
 
NAP
 
61.5%
7.01
 
Property
         
Sunnydale Estates
 
781,835
         
11,800,000
 
2/18/2015
 
NAP
 
NAP
   
7.02
 
Property
         
Georgetown Village
 
661,311
         
11,300,000
 
2/18/2015
 
NAP
 
NAP
   
7.03
 
Property
         
Hunters Ridge
 
730,368
         
10,300,000
 
2/18/2015
 
NAP
 
NAP
   
7.04
 
Property
         
Miracle Manor
 
539,654
         
9,300,000
 
2/18/2015
 
NAP
 
NAP
   
7.05
 
Property
         
Abbey Run
 
180,659
         
3,000,000
 
2/18/2015
 
NAP
 
NAP
   
8
 
Loan
 
13, 29, 30
 
SMF I
 
Hilton Scotts Valley
 
2,761,254
 
1.65
 
10.2%
 
39,000,000
 
2/1/2015
 
51,000,000
 
2/1/2018
 
69.1%
9
 
Loan
     
CGMRC
 
311 California Street
 
1,903,220
 
1.92
 
7.6%
 
51,500,000
 
3/5/2015
 
NAP
 
NAP
 
48.5%
10
 
Loan
 
31
 
CGMRC
 
Northern Lights Shopping Center
 
2,289,930
 
1.63
 
9.2%
 
37,500,000
 
3/17/2015
 
NAP
 
NAP
 
66.7%
11
 
Loan
     
CGMRC
 
1035 Market Street
 
1,845,129
 
1.83
 
7.5%
 
51,000,000
 
3/5/2015
 
NAP
 
NAP
 
48.0%
12
 
Loan
 
32
 
CGMRC
 
170 Broadway
 
4,967,572
 
1.22
 
7.1%
 
100,000,000
 
12/10/2014
 
NAP
 
NAP
 
70.0%
13
 
Loan
 
13, 33, 34, 35, 36
 
CGMRC
 
Hampton Inn - Albany
 
1,870,118
 
1.66
 
9.7%
 
25,100,000
 
2/24/2015
 
29,800,000
 
3/1/2018
 
70.3%
14
 
Loan
 
37
 
CGMRC
 
132-40 Metropolitan Avenue
 
1,329,824
 
1.27
 
7.4%
 
26,000,000
 
3/19/2015
 
NAP
 
NAP
 
69.2%
15
 
Loan
 
13, 38, 39
 
GSMC
 
Hampton Inn & Suites Destin
 
2,016,061
 
1.97
 
11.2%
 
28,600,000
 
2/20/2015
 
29,200,000
 
2/20/2016
 
62.8%
16
 
Loan
     
CGMRC
 
Ocean Dorado
 
1,247,718
 
1.90
 
7.6%
 
25,300,000
 
3/3/2015
 
NAP
 
NAP
 
65.2%
17
 
Loan
     
CGMRC
 
Century Park West Apartments
 
1,351,499
 
1.48
 
8.3%
 
22,000,000
 
3/2/2015
 
NAP
 
NAP
 
73.6%
18
 
Loan
     
CCRE
 
ART Florida & Ohio MF Portfolio I
 
1,305,447
 
1.47
 
8.7%
 
20,910,000
 
Various
 
NAP
 
NAP
 
71.7%
18.01
 
Property
         
High Points
 
314,387
         
6,200,000
 
2/20/2015
 
NAP
 
NAP
   
18.02
 
Property
         
Daniel Court
 
315,536
         
4,450,000
 
2/24/2015
 
NAP
 
NAP
   
18.03
 
Property
         
Blueberry Hill
 
234,427
         
3,600,000
 
2/25/2015
 
NAP
 
NAP
   
18.04
 
Property
         
Manchester
 
202,667
         
3,600,000
 
2/24/2015
 
NAP
 
NAP
   
18.05
 
Property
         
Hickory Mill
 
238,429
         
3,060,000
 
2/20/2015
 
NAP
 
NAP
   
19
 
Loan
     
CCRE
 
Aria on L
 
970,797
 
1.21
 
7.1%
 
20,200,000
 
3/6/2015
 
NAP
 
NAP
 
67.8%
20
 
Loan
     
CCRE
 
River Drive III
 
1,265,874
 
1.59
 
9.4%
 
17,900,000
 
10/15/2014
 
NAP
 
NAP
 
74.9%
21
 
Loan
 
13
 
CGMRC
 
Clinton Place Apartments
 
1,123,043
 
1.44
 
8.4%
 
17,700,000
 
3/13/2015
 
20,000,000
 
3/1/2018
 
75.6%
22
 
Loan
 
13, 40
 
GSMC
 
Plaza de Santa Fe
 
1,226,276
 
1.60
 
9.4%
 
34,400,000
 
2/23/2015
 
37,400,000
 
8/1/2016
 
37.8%
23
 
Loan
     
CGMRC
 
EZ Storage Marina Del Rey
 
1,671,918
 
3.44
 
12.9%
 
24,220,000
 
1/22/2015
 
NAP
 
NAP
 
53.7%
24
 
Loan
     
CGMRC
 
Cottages at Hefner
 
1,034,443
 
1.37
 
8.1%
 
17,130,000
 
3/6/2015
 
NAP
 
NAP
 
74.7%
25
 
Loan
 
41
 
MC-FiveMile
 
Bavarian Woods
 
1,074,012
 
1.52
 
8.9%
 
16,500,000
 
2/18/2015
 
NAP
 
NAP
 
73.5%
26
 
Loan
 
42
 
SMF I
 
Crossroads Marketplace
 
1,205,577
 
1.67
 
10.0%
 
16,000,000
 
3/12/2015
 
NAP
 
NAP
 
75.0%
27
 
Loan
     
CGMRC
 
Lowe’s Multi State Portfolio
 
1,154,960
 
1.60
 
10.1%
 
18,250,000
 
Various
 
NAP
 
NAP
 
62.5%
27.01
 
Property
         
Lowe’s Middletown OH
 
636,846
         
10,030,000
 
3/17/2015
 
NAP
 
NAP
   
27.02
 
Property
         
Lowe’s Terre Haute IN
 
518,114
         
8,220,000
 
3/16/2015
 
NAP
 
NAP
   
28
 
Loan
 
13
 
CGMRC
 
Century Lake Apartments
 
899,659
 
1.39
 
8.0%
 
15,550,000
 
1/6/2015
 
17,450,000
 
12/31/2016
 
72.0%
29
 
Loan
 
13
 
CGMRC
 
Holiday Inn Express & Suites - New Orleans Airport South
 
1,314,457
 
2.05
 
11.8%
 
16,800,000
 
2/6/2015
 
19,000,000
 
3/1/2018
 
66.1%
30
 
Loan
 
43
 
CGMRC
 
River Drive Apartments
 
1,073,267
 
1.69
 
9.8%
 
14,700,000
 
2/23/2015
 
NAP
 
NAP
 
74.8%
31
 
Loan
 
44, 45
 
MC-FiveMile
 
Ishihama Portfolio
 
962,367
 
1.41
 
8.8%
 
16,310,000
 
Various
 
NAP
 
NAP
 
67.0%
31.01
 
Property
         
Walgreens Jefferson
 
424,218
         
6,450,000
 
2/10/2015
 
NAP
 
NAP
   
31.02
 
Property
         
Town Center Square
 
253,786
         
5,000,000
 
12/2/2014
 
NAP
 
NAP
   
31.03
 
Property
         
Sunset Station
 
180,036
         
3,300,000
 
12/8/2014
 
NAP
 
NAP
   
31.04
 
Property
         
Arby’s Portfolio - Saginaw, MI
 
59,401
         
960,000
 
11/30/2014
 
NAP
 
NAP
   
31.05
 
Property
         
Arby’s Portfolio - Port Huron, MI
 
44,926
         
600,000
 
11/30/2014
 
NAP
 
NAP
   
32
 
Loan
     
MC-FiveMile
 
Birney Portfolio - Sun Blossom Mountain
 
1,055,789
 
1.65
 
9.7%
 
14,670,000
 
4/18/2015
 
15,220,000
 
4/18/2015
 
74.2%
33
 
Loan
     
CGMRC
 
Germantown Plaza
 
910,369
 
1.44
 
8.5%
 
14,350,000
 
2/9/2015
 
NAP
 
NAP
 
75.0%
34
 
Loan
     
MC-FiveMile
 
Birney Portfolio - Sun Blossom Gardens & The Westbriar
 
956,238
 
1.55
 
9.1%
 
14,750,000
 
4/18/2015
 
NAP
 
NAP
 
71.2%
34.01
 
Property
         
Sun Blossom Gardens
 
808,125
         
12,400,000
 
4/18/2015
 
NAP
 
NAP
   
34.02
 
Property
         
The Westbriar
 
148,113
         
2,350,000
 
4/18/2015
 
NAP
 
NAP
   
35
 
Loan
 
46
 
SMF I
 
Westridge Self Storage
 
500,865
 
1.41
 
8.5%
 
8,200,000
 
2/5/2015
 
NAP
 
NAP
 
69.5%
36
 
Loan
 
13, 46
 
SMF I
 
Highway 92 Self Storage
 
328,069
 
1.41
 
8.5%
 
5,900,000
 
2/5/2015
 
6,050,000
 
10/5/2016
 
69.5%
37
 
Loan
     
MC-FiveMile
 
Brays Village Apartments
 
862,410
 
1.50
 
9.1%
 
14,200,000
 
3/17/2015
 
NAP
 
NAP
 
66.9%
38
 
Loan
     
CCRE
 
Copley Center
 
759,229
 
1.58
 
9.3%
 
11,170,000
 
2/28/2015
 
NAP
 
NAP
 
73.0%
39
 
Loan
     
MC-FiveMile
 
GSL Portfolio
 
763,529
 
1.64
 
9.5%
 
11,610,000
 
3/3/2015
 
NAP
 
NAP
 
68.9%
39.01
 
Property
         
Clinton Drive
 
377,485
         
5,900,000
 
3/3/2015
 
NAP
 
NAP
   
39.02
 
Property
         
1700 South Sam Houston Parkway West
 
248,047
         
3,700,000
 
3/3/2015
 
NAP
 
NAP
   
 
 
A-29

 
 
GSMS 2015-GC30 Annex A
                                                 
Control
Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Underwritten Net
Cash Flow ($)
 
Underwritten NCF
DSCR (x) (4)
 
Debt Yield on
Underwritten Net Cash
Flow (%)
 
Appraised Value ($)
 
Appraisal Date
 
As Stabilized Appraised
Value ($)
 
As Stabilized
Appraisal Date
 
Cut-off Date LTV
Ratio (%)
39.03
 
Property
         
801 Georgia Avenue
 
137,997
         
2,010,000
 
3/3/2015
 
NAP
 
NAP
   
40
 
Loan
     
CCRE
 
New Boston Village Retail
 
701,180
 
1.46
 
8.8%
 
10,650,000
 
2/10/2015
 
NAP
 
NAP
 
74.9%
41
 
Loan
     
GSMC
 
Timberhills Shopping Center
 
788,587
 
1.80
 
10.0%
 
12,450,000
 
2/14/2015
 
NAP
 
NAP
 
63.5%
42
 
Loan
 
47
 
GSMC
 
Crestwood Whitewood Apartments Portfolio
 
661,121
 
1.36
 
8.5%
 
10,500,000
 
2/16/2015
 
NAP
 
NAP
 
74.2%
42.01
 
Property
         
Crestwood Apartments
 
375,601
         
5,600,000
 
2/16/2015
 
NAP
 
NAP
   
42.02
 
Property
         
Whitewood Apartments
 
285,520
         
4,900,000
 
2/16/2015
 
NAP
 
NAP
   
43
 
Loan
     
CGMRC
 
Serenity Apartments at Silver Springs
 
625,337
 
1.35
 
8.1%
 
11,000,000
 
2/18/2015
 
NAP
 
NAP
 
69.8%
44
 
Loan
     
GSMC
 
Traditions at Slate Ridge
 
570,641
 
1.32
 
7.6%
 
9,900,000
 
3/19/2015
 
NAP
 
NAP
 
75.8%
45
 
Loan
     
CCRE
 
Chadwick & Grayson
 
675,781
 
1.51
 
9.0%
 
10,400,000
 
2/10/2015
 
NAP
 
NAP
 
72.0%
46
 
Loan
     
CCRE
 
Wesleyan Park Plaza
 
772,389
 
1.75
 
10.3%
 
12,000,000
 
2/4/2015
 
NAP
 
NAP
 
62.4%
47
 
Loan
 
48
 
CGMRC
 
Glendora Marketplace
 
579,648
 
1.42
 
8.1%
 
9,990,000
 
2/11/2015
 
NAP
 
NAP
 
72.1%
48
 
Loan
 
49
 
GSMC
 
At Home and Dollar Tree
 
956,661
 
2.40
 
13.5%
 
14,000,000
 
3/14/2015
 
NAP
 
NAP
 
50.7%
49
 
Loan
     
CCRE
 
City Lofts
 
645,354
 
1.64
 
9.5%
 
8,700,000
 
3/6/2015
 
NAP
 
NAP
 
78.2%
50
 
Loan
     
CCRE
 
Stony Brook MHP
 
538,937
 
1.38
 
8.0%
 
8,935,000
 
3/27/2015
 
NAP
 
NAP
 
75.0%
51
 
Loan
 
50
 
CCRE
 
Diagonal Marketplace
 
578,124
 
1.44
 
8.9%
 
10,000,000
 
3/16/2015
 
NAP
 
NAP
 
65.0%
52
 
Loan
     
MC-FiveMile
 
6001 Stonewood Drive
 
627,344
 
1.63
 
9.7%
 
9,730,000
 
12/29/2014
 
NAP
 
NAP
 
66.8%
53
 
Loan
 
51
 
SMF I
 
Shops of Walterboro
 
564,066
 
1.53
 
9.0%
 
8,550,000
 
3/13/2015
 
NAP
 
NAP
 
73.1%
54
 
Loan
     
SMF I
 
Joshua Village Shopping Center
 
607,851
 
1.70
 
10.1%
 
9,300,000
 
2/5/2015
 
NAP
 
NAP
 
64.5%
55
 
Loan
 
52
 
CCRE
 
Club Commons II
 
482,547
 
1.41
 
8.2%
 
9,340,000
 
2/17/2015
 
NAP
 
NAP
 
63.2%
56
 
Loan
     
SMF I
 
Pocalla Springs Apartments
 
559,600
 
1.52
 
9.5%
 
8,300,000
 
2/9/2015
 
NAP
 
NAP
 
71.0%
57
 
Loan
     
CCRE
 
Alex City Marketplace
 
703,199
 
3.05
 
12.2%
 
10,500,000
 
2/26/2015
 
NAP
 
NAP
 
54.8%
58
 
Loan
     
GSMC
 
Midtown Village
 
500,682
 
1.52
 
8.8%
 
7,650,000
 
3/3/2015
 
NAP
 
NAP
 
74.5%
59
 
Loan
 
53, 54
 
CCRE
 
Butler Square
 
663,097
 
2.98
 
11.8%
 
9,400,000
 
2/25/2015
 
NAP
 
NAP
 
60.0%
60
 
Loan
     
SMF I
 
Lansing East Self Storage
 
610,533
 
1.85
 
10.9%
 
8,590,000
 
2/3/2015
 
NAP
 
NAP
 
65.4%
61
 
Loan
     
CCRE
 
San Clemente Retail
 
472,027
 
1.46
 
8.8%
 
8,600,000
 
2/19/2015
 
NAP
 
NAP
 
62.7%
62
 
Loan
 
55
 
SMF I
 
Vidalia Central Shopping Center
 
494,705
 
1.57
 
9.2%
 
7,500,000
 
3/13/2015
 
NAP
 
NAP
 
71.3%
63
 
Loan
     
SMF I
 
Orion Self Storage
 
554,584
 
1.81
 
10.6%
 
7,760,000
 
2/2/2015
 
NAP
 
NAP
 
67.3%
64
 
Loan
     
GSMC
 
Southwood Village Shopping Center
 
455,732
 
1.58
 
9.1%
 
6,700,000
 
3/4/2015
 
NAP
 
NAP
 
75.0%
65
 
Loan
     
SMF I
 
Novi Self Storage
 
524,320
 
1.78
 
10.4%
 
7,380,000
 
2/2/2015
 
NAP
 
NAP
 
68.1%
66
 
Loan
     
CGMRC
 
Metrocenter Retail
 
603,902
 
2.11
 
12.1%
 
9,460,000
 
2/27/2015
 
NAP
 
NAP
 
52.9%
67
 
Loan
 
13, 56
 
GSMC
 
Hampton Inn Niceville
 
635,405
 
2.08
 
12.7%
 
7,400,000
 
2/4/2015
 
8,200,000
 
8/4/2016
 
67.5%
68
 
Loan
     
SMF I
 
Albemarle Square
 
440,239
 
1.49
 
8.8%
 
6,825,000
 
2/23/2015
 
NAP
 
NAP
 
73.2%
69
 
Loan
     
SMF I
 
Clark Street Industrial
 
863,714
 
1.56
 
18.4%
 
7,600,000
 
1/12/2015
 
NAP
 
NAP
 
61.8%
70
 
Loan
     
CCRE
 
Pheasant Run Apartments
 
428,057
 
1.53
 
9.2%
 
6,210,000
 
3/6/2015
 
NAP
 
NAP
 
74.9%
71
 
Loan
 
57, 58
 
CCRE
 
Ruschmeyer’s Montauk
 
591,614
 
1.89
 
13.1%
 
7,200,000
 
2/1/2015
 
NAP
 
NAP
 
62.5%
72
 
Loan
 
59
 
CGMRC
 
Wyndham Hill Apartments
 
373,347
 
1.44
 
8.5%
 
6,150,000
 
2/23/2015
 
NAP
 
NAP
 
71.5%
73
 
Loan
     
CGMRC
 
Food Lion - Ocean View
 
405,216
 
1.28
 
9.5%
 
5,960,000
 
2/3/2015
 
NAP
 
NAP
 
71.7%
74
 
Loan
     
SMF I
 
Southland Village Shopping Center
 
363,157
 
1.44
 
8.7%
 
5,600,000
 
2/12/2015
 
NAP
 
NAP
 
74.9%
75
 
Loan
     
SMF I
 
306-308 East 149th Street
 
354,616
 
1.43
 
8.7%
 
6,100,000
 
2/11/2015
 
NAP
 
NAP
 
66.7%
76
 
Loan
     
SMF I
 
Northside Indy Medical Center
 
350,788
 
1.46
 
8.8%
 
5,300,000
 
1/28/2015
 
NAP
 
NAP
 
74.9%
77
 
Loan
     
CCRE
 
North View Manor MHP
 
359,469
 
1.63
 
9.5%
 
5,200,000
 
3/26/2015
 
NAP
 
NAP
 
73.1%
78
 
Loan
     
CGMRC
 
Food Lion - Circle Plaza
 
332,749
 
1.30
 
9.6%
 
4,625,000
 
2/3/2015
 
NAP
 
NAP
 
74.6%
79
 
Loan
     
CGMRC
 
Glenridge Point Shopping Center
 
349,884
 
1.67
 
10.6%
 
6,100,000
 
3/4/2015
 
NAP
 
NAP
 
54.1%
80
 
Loan
     
MC-FiveMile
 
Village Place Apartments
 
566,533
 
2.59
 
17.5%
 
5,450,000
 
1/20/2015
 
6,350,000
 
1/20/2015
 
59.5%
81
 
Loan
     
MC-FiveMile
 
Country Hills Estates
 
288,327
 
1.62
 
9.5%
 
4,100,000
 
2/24/2015
 
NAP
 
NAP
 
74.4%
82
 
Loan
     
CGMRC
 
4600 Sheridan Street
 
371,890
 
3.11
 
12.4%
 
6,100,000
 
2/18/2015
 
NAP
 
NAP
 
49.2%
83
 
Loan
     
CGMRC
 
Roaring Fork Mobile Home Park
 
268,352
 
1.50
 
9.0%
 
4,410,000
 
9/17/2014
 
NAP
 
NAP
 
67.9%
84
 
Loan
     
MC-FiveMile
 
Kimberly Square
 
295,532
 
1.71
 
10.6%
 
4,175,000
 
1/11/2015
 
NAP
 
NAP
 
67.1%
85
 
Loan
     
SMF I
 
Ypsilanti Self Storage
 
272,768
 
1.77
 
10.4%
 
3,990,000
 
2/3/2015
 
NAP
 
NAP
 
65.9%
86
 
Loan
 
60
 
SMF I
 
North Lake Tahoe Self Storage
 
228,871
 
1.58
 
9.7%
 
3,210,000
 
2/27/2015
 
NAP
 
NAP
 
73.2%
87
 
Loan
     
GSMC
 
Walgreens Cary
 
210,012
 
1.22
 
9.1%
 
3,300,000
 
3/11/2015
 
NAP
 
NAP
 
69.7%
88
 
Loan
     
SMF I
 
Lansing West Self Storage
 
140,502
 
1.84
 
10.8%
 
2,160,000
 
2/3/2015
 
NAP
 
NAP
 
60.4%
89
 
Loan
 
61
 
CGMRC
 
Forest Avenue Apartments
 
125,973
 
1.76
 
10.5%
 
1,700,000
 
2/23/2015
 
NAP
 
NAP
 
70.5%
 
 
A-30

 
 
GSMS 2015-GC30 Annex A
 
Control
Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
LTV Ratio at
Maturity / ARD (%)
 
Occupancy (%) (5)
 
Occupancy Date
 
ADR ($)
 
RevPAR ($)
 
Largest Tenant
 
Largest Tenant Sq Ft
 
Largest Tenant Lease
Expiration (6)
1
 
Loan
 
8, 9, 10, 11, 12
 
GSMC
 
Dallas Market Center
 
51.2%
 
88.3%
 
4/22/2015
 
NAP
 
NAP
 
The L.D. Kichler Company
 
23,948
 
8/31/2016
2
 
Loan
 
13, 14, 15
 
GSMC
 
Selig Office Portfolio
 
62.3%
 
92.4%
     
NAP
 
NAP
           
2.01
 
Property
 
16
     
1000 Second Avenue
     
97.8%
 
2/23/2015
 
NAP
 
NAP
 
DDB Seattle
 
54,369
 
3/31/2023
2.02
 
Property
 
17, 13
     
2901 Third Avenue
     
76.7%
 
2/23/2015
 
NAP
 
NAP
 
Washington State Ferries
 
86,510
 
8/31/2020
2.03
 
Property
         
3101 Western Avenue
     
96.1%
 
2/23/2015
 
NAP
 
NAP
 
Cell Therapeutics
 
66,045
 
4/30/2022
2.04
 
Property
 
18
     
300 Elliott Avenue West
     
99.7%
 
2/23/2015
 
NAP
 
NAP
 
Holland America
 
179,042
 
12/31/2016
2.05
 
Property
 
19, 13
     
3131 Elliott Avenue
     
91.3%
 
2/23/2015
 
NAP
 
NAP
 
Emeritus Corporation
 
76,690
 
9/30/2025
2.06
 
Property
 
13
     
2615 Fourth Avenue
     
89.4%
 
2/23/2015
 
NAP
 
NAP
 
Oncothyreon, Inc.
 
18,177
 
12/17/2018
2.07
 
Property
         
190 Queen Anne Avenue North
     
98.1%
 
2/23/2015
 
NAP
 
NAP
 
Seattle Housing Authority
 
67,601
 
3/25/2023
2.08
 
Property
 
20, 13
     
200 First Avenue West
     
85.2%
 
2/23/2015
 
NAP
 
NAP
 
CKCA2 Inc. (Cosmo Kids)
 
7,826
 
5/31/2025
2.09
 
Property
         
18 West Mercer Street
     
94.6%
 
2/23/2015
 
NAP
 
NAP
 
Comcast of Washington IV, Inc.
 
17,822
 
1/31/2017
3
 
Loan
 
13
 
GSMC
 
Worthington Renaissance Fort Worth
 
47.9%
 
69.3%
 
2/28/2015
 
177.87
 
123.35
 
NAP
       
4
 
Loan
 
21, 22, 23, 24
 
CGMRC
 
Courtyard by Marriott Portfolio
 
28.2%
 
70.0%
     
116.31
 
81.42
           
4.01
 
Property
         
Courtyard Larkspur Landing Marin County
     
84.4%
 
2/28/2015
 
183.84
 
155.15
 
NAP
       
4.02
 
Property
         
Courtyard San Mateo Foster City
     
77.7%
 
2/28/2015
 
199.55
 
155.10
 
NAP
       
4.03
 
Property
         
Courtyard San Jose Cupertino
     
80.3%
 
2/28/2015
 
180.86
 
145.22
 
NAP
       
4.04
 
Property
         
Courtyard Boulder
     
79.3%
 
2/28/2015
 
157.92
 
125.17
 
NAP
       
4.05
 
Property
         
Courtyard Los Angeles Hacienda Heights
     
84.5%
 
2/28/2015
 
124.28
 
105.07
 
NAP
       
4.06
 
Property
         
Courtyard Seattle South Center
     
81.4%
 
2/28/2015
 
133.86
 
108.96
 
NAP
       
4.07
 
Property
         
Courtyard Rye
     
73.9%
 
2/28/2015
 
150.37
 
111.06
 
NAP
       
4.08
 
Property
         
Courtyard Nashville Airport
     
81.7%
 
2/28/2015
 
129.27
 
105.57
 
NAP
       
4.09
 
Property
         
Courtyard Los Angeles Torrance Palos Verdes
     
81.4%
 
2/28/2015
 
126.19
 
102.70
 
NAP
       
4.10
 
Property
         
Courtyard St. Louis Creve Coeur
     
71.4%
 
2/28/2015
 
121.12
 
86.52
 
NAP
       
4.11
 
Property
         
Courtyard Portland Beaverton
     
66.7%
 
2/28/2015
 
124.59
 
83.07
 
NAP
       
4.12
 
Property
         
Courtyard Palm Springs
     
67.3%
 
2/28/2015
 
131.26
 
88.29
 
NAP
       
4.13
 
Property
         
Courtyard Charlotte South Park
     
75.3%
 
2/28/2015
 
130.45
 
98.29
 
NAP
       
4.14
 
Property
         
Courtyard Norwalk
     
75.1%
 
2/28/2015
 
148.93
 
111.87
 
NAP
       
4.15
 
Property
         
Courtyard Detroit Metro Airport
     
77.1%
 
2/28/2015
 
102.49
 
79.02
 
NAP
       
4.16
 
Property
         
Courtyard Chicago Waukegan Gurnee
     
74.4%
 
2/28/2015
 
113.45
 
84.45
 
NAP
       
4.17
 
Property
         
Courtyard Atlanta Perimeter Center
     
72.6%
 
2/28/2015
 
120.01
 
87.11
 
NAP
       
4.18
 
Property
         
Courtyard Denver Tech Center
     
66.8%
 
2/28/2015
 
117.50
 
78.46
 
NAP
       
4.19
 
Property
         
Courtyard Ft. Lauderdale Plantation
     
77.5%
 
2/28/2015
 
109.48
 
84.86
 
NAP
       
4.20
 
Property
         
Courtyard Lincroft Red Bank
     
65.5%
 
2/28/2015
 
129.92
 
85.11
 
NAP
       
4.21
 
Property
         
Courtyard Chicago Highland Park
     
63.9%
 
2/28/2015
 
113.68
 
72.60
 
NAP
       
4.22
 
Property
         
Courtyard Raleigh Cary
     
62.7%
 
2/28/2015
 
113.18
 
70.91
 
NAP
       
4.23
 
Property
         
Courtyard Charlottesville North
     
67.1%
 
2/28/2015
 
116.20
 
77.99
 
NAP
       
4.24
 
Property
         
Courtyard Detroit Livonia
     
76.3%
 
2/28/2015
 
107.42
 
82.01
 
NAP
       
4.25
 
Property
         
Courtyard Birmingham Homewood
     
68.2%
 
2/28/2015
 
115.62
 
78.88
 
NAP
       
4.26
 
Property
         
Courtyard West Palm Beach
     
76.5%
 
2/28/2015
 
105.94
 
81.06
 
NAP
       
4.27
 
Property
         
Courtyard New Haven Wallingford
     
69.9%
 
2/28/2015
 
114.00
 
79.74
 
NAP
       
4.28
 
Property
         
Courtyard Chicago Oakbrook Terrace
     
72.2%
 
2/28/2015
 
108.53
 
78.38
 
NAP
       
4.29
 
Property
         
Courtyard Kansas City Overland Park Metcalf
     
70.6%
 
2/28/2015
 
103.68
 
73.17
 
NAP
       
4.30
 
Property
         
Courtyard Boston Andover
     
67.4%
 
2/28/2015
 
119.38
 
80.47
 
NAP
       
4.31
 
Property
         
Courtyard Minneapolis St Paul Airport
     
73.7%
 
2/28/2015
 
107.43
 
79.22
 
NAP
       
4.32
 
Property
         
Courtyard Dallas Plano Parkway
     
72.9%
 
2/28/2015
 
107.70
 
78.51
 
NAP
       
4.33
 
Property
         
Courtyard Bakersfield
     
73.2%
 
2/28/2015
 
105.79
 
77.47
 
NAP
       
4.34
 
Property
         
Courtyard Denver Stapleton
     
66.3%
 
2/28/2015
 
104.03
 
68.99
 
NAP
       
4.35
 
Property
         
Courtyard Rockford
     
62.7%
 
2/28/2015
 
104.28
 
65.41
 
NAP
       
4.36
 
Property
         
Courtyard Greenville Haywood Mall
     
70.4%
 
2/28/2015
 
105.05
 
73.99
 
NAP
       
4.37
 
Property
         
Courtyard Chicago Lincolnshire
     
61.8%
 
2/28/2015
 
114.52
 
70.82
 
NAP
       
4.38
 
Property
         
Courtyard Indianapolis Castleton
     
63.2%
 
2/28/2015
 
101.63
 
64.26
 
NAP
       
4.39
 
Property
         
Courtyard St. Louis Westport Plaza
     
68.7%
 
2/28/2015
 
107.23
 
73.69
 
NAP
       
4.40
 
Property
         
Courtyard San Antonio Downtown Market Square
     
73.8%
 
2/28/2015
 
105.31
 
77.75
 
NAP
       
4.41
 
Property
         
Courtyard Silver Spring North
     
65.5%
 
2/28/2015
 
113.41
 
74.30
 
NAP
       
4.42
 
Property
         
Courtyard Lexington North
     
62.8%
 
2/28/2015
 
105.22
 
66.04
 
NAP
       
4.43
 
Property
         
Courtyard Tampa Westshore
     
83.6%
 
2/28/2015
 
110.58
 
92.44
 
NAP
       
4.44
 
Property
         
Courtyard Chicago Deerfield
     
60.2%
 
2/28/2015
 
122.42
 
73.64
 
NAP
       
4.45
 
Property
         
Courtyard St. Petersburg Clearwater
     
79.2%
 
2/28/2015
 
96.60
 
76.51
 
NAP
       
4.46
 
Property
         
Courtyard Toledo Airport Holland
     
63.5%
 
2/28/2015
 
103.15
 
65.50
 
NAP
       
4.47
 
Property
         
Courtyard Phoenix Mesa
     
64.7%
 
2/28/2015
 
95.46
 
61.79
 
NAP
       
4.48
 
Property
         
Courtyard Atlanta Airport South
     
75.0%
 
2/28/2015
 
90.11
 
67.54
 
NAP
       
4.49
 
Property
         
Courtyard Oklahoma City Airport
     
61.8%
 
2/28/2015
 
97.22
 
60.07
 
NAP
       
4.50
 
Property
         
Courtyard Memphis Airport
     
74.8%
 
2/28/2015
 
103.62
 
77.55
 
NAP
       
4.51
 
Property
         
Courtyard Annapolis
     
61.6%
 
2/28/2015
 
107.28
 
66.11
 
NAP
       
4.52
 
Property
         
Courtyard Manassas
     
66.0%
 
2/28/2015
 
94.06
 
62.08
 
NAP
       
4.53
 
Property
         
Courtyard Little Rock
     
56.9%
 
2/28/2015
 
97.68
 
55.63
 
NAP
       
4.54
 
Property
         
Courtyard Ft. Myers
     
70.7%
 
2/28/2015
 
97.36
 
68.81
 
NAP
       
4.55
 
Property
         
Courtyard Atlanta Gwinnett Mall
     
70.4%
 
2/28/2015
 
80.20
 
56.43
 
NAP
       
4.56
 
Property
         
Courtyard Chicago Arlington Heights South
     
69.0%
 
2/28/2015
 
95.91
 
66.21
 
NAP
       
4.57
 
Property
         
Courtyard Dallas Richardson at Spring Valley
     
67.1%
 
2/28/2015
 
81.77
 
54.88
 
NAP
       
4.58
 
Property
         
Courtyard Huntsville
     
55.9%
 
2/28/2015
 
91.23
 
50.97
 
NAP
       
4.59
 
Property
         
Courtyard Birmingham Hoover
     
56.2%
 
2/28/2015
 
93.46
 
52.48
 
NAP
       
4.60
 
Property
         
Courtyard Phoenix North Metrocenter
     
54.5%
 
2/28/2015
 
97.34
 
53.03
 
NAP
       
4.61
 
Property
         
Courtyard Tucson Airport
     
69.5%
 
2/28/2015
 
81.39
 
56.60
 
NAP
       
4.62
 
Property
         
Courtyard Dayton South Mall
     
50.5%
 
2/28/2015
 
95.49
 
48.21
 
NAP
       
 
 
A-31

 
 
GSMS 2015-GC30 Annex A
                                                 
Control
Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
LTV Ratio at
Maturity / ARD (%)
 
Occupancy (%) (5)
 
Occupancy Date
 
ADR ($)
 
RevPAR ($)
 
Largest Tenant
 
Largest Tenant Sq Ft
 
Largest Tenant Lease
Expiration (6)
4.63
 
Property
         
Courtyard Philadelphia Devon
     
72.3%
 
2/28/2015
 
149.92
 
108.42
 
NAP
       
4.64
 
Property
         
Courtyard Fresno
     
74.0%
 
2/28/2015
 
138.25
 
102.31
 
NAP
       
4.65
 
Property
         
Courtyard Poughkeepsie
     
68.0%
 
2/28/2015
 
130.99
 
89.07
 
NAP
       
5
 
Loan
 
25, 26, 27
 
CGMRC
 
Bank of America Plaza
 
59.1%
 
89.0%
 
1/31/2015
 
NAP
 
NAP
 
Bank of America
 
218,553
 
6/30/2023
6
 
Loan
 
13
 
GSMC
 
Bakery Living
 
67.9%
 
92.0%
 
4/13/2015
 
NAP
 
NAP
 
NAP
       
7
 
Loan
 
28
 
MC-FiveMile
 
Midwest Multifamily Portfolio
 
61.5%
 
90.4%
     
NAP
 
NAP
           
7.01
 
Property
         
Sunnydale Estates
     
95.5%
 
3/4/2015
 
NAP
 
NAP
 
NAP
       
7.02
 
Property
         
Georgetown Village
     
86.8%
 
3/4/2015
 
NAP
 
NAP
 
NAP
       
7.03
 
Property
         
Hunters Ridge
     
84.1%
 
3/6/2015
 
NAP
 
NAP
 
NAP
       
7.04
 
Property
         
Miracle Manor
     
95.9%
 
3/4/2015
 
NAP
 
NAP
 
NAP
       
7.05
 
Property
         
Abbey Run
     
92.7%
 
3/4/2015
 
NAP
 
NAP
 
NAP
       
8
 
Loan
 
13, 29, 30
 
SMF I
 
Hilton Scotts Valley
 
43.1%
 
80.7%
 
1/31/2015
 
154.49
 
124.74
 
NAP
       
9
 
Loan
     
CGMRC
 
311 California Street
 
48.5%
 
85.7%
 
2/28/2015
 
NAP
 
NAP
 
Rogers Joseph O’Donnell
 
28,186
 
9/30/2021
10
 
Loan
 
31
 
CGMRC
 
Northern Lights Shopping Center
 
52.7%
 
81.2%
 
3/26/2015
 
NAP
 
NAP
 
Kroger
 
58,974
 
2/28/2019
11
 
Loan
     
CGMRC
 
1035 Market Street
 
48.0%
 
99.9%
 
2/28/2015
 
NAP
 
NAP
 
The San Francisco Aids Foundation
 
46,922
 
12/31/2020
12
 
Loan
 
32
 
CGMRC
 
170 Broadway
 
63.7%
 
100.0%
 
2/2/2015
 
NAP
 
NAP
 
The Gap, Inc.
 
16,134
 
2/28/2030
13
 
Loan
 
13, 33, 34, 35, 36
 
CGMRC
 
Hampton Inn - Albany
 
53.1%
 
76.7%
 
1/31/2015
 
132.03
 
101.29
 
NAP
       
14
 
Loan
 
37
 
CGMRC
 
132-40 Metropolitan Avenue
 
63.0%
 
100.0%
 
4/16/2015
 
NAP
 
NAP
 
Planet Fitness
 
17,479
 
3/31/2024
15
 
Loan
 
13, 38, 39
 
GSMC
 
Hampton Inn & Suites Destin
 
48.9%
 
71.7%
 
2/28/2015
 
154.76
 
110.99
 
NAP
       
16
 
Loan
     
CGMRC
 
Ocean Dorado
 
65.2%
 
100.0%
 
2/28/2015
 
NAP
 
NAP
 
24 Hour Fitness
 
35,670
 
12/7/2019
17
 
Loan
     
CGMRC
 
Century Park West Apartments
 
66.7%
 
94.4%
 
2/25/2015
 
NAP
 
NAP
 
NAP
       
18
 
Loan
     
CCRE
 
ART Florida & Ohio MF Portfolio I
 
60.9%
 
92.5%
     
NAP
 
NAP
           
18.01
 
Property
         
High Points
     
92.6%
 
2/24/2015
 
NAP
 
NAP
 
NAP
       
18.02
 
Property
         
Daniel Court
     
89.5%
 
2/24/2015
 
NAP
 
NAP
 
NAP
       
18.03
 
Property
         
Blueberry Hill
     
94.1%
 
2/24/2015
 
NAP
 
NAP
 
NAP
       
18.04
 
Property
         
Manchester
     
91.0%
 
2/24/2015
 
NAP
 
NAP
 
NAP
       
18.05
 
Property
         
Hickory Mill
     
98.3%
 
2/24/2015
 
NAP
 
NAP
 
NAP
       
19
 
Loan
     
CCRE
 
Aria on L
 
61.7%
 
91.7%
 
3/1/2015
 
NAP
 
NAP
 
NAP
       
20
 
Loan
     
CCRE
 
River Drive III
 
65.3%
 
92.4%
 
3/1/2015
 
NAP
 
NAP
 
Spencer Savings Bank, SLA
 
41,499
 
8/31/2022
21
 
Loan
 
13
 
CGMRC
 
Clinton Place Apartments
 
60.9%
 
93.1%
 
2/16/2015
 
NAP
 
NAP
 
NAP
       
22
 
Loan
 
13, 40
 
GSMC
 
Plaza de Santa Fe
 
29.5%
 
100.0%
 
2/1/2015
 
NAP
 
NAP
 
Stumps
 
9,800
 
12/31/2015
23
 
Loan
     
CGMRC
 
EZ Storage Marina Del Rey
 
53.7%
 
89.2%
 
12/31/2014
 
NAP
 
NAP
 
NAP
       
24
 
Loan
     
CGMRC
 
Cottages at Hefner
 
65.0%
 
92.2%
 
3/13/2015
 
NAP
 
NAP
 
NAP
       
25
 
Loan
 
41
 
MC-FiveMile
 
Bavarian Woods
 
66.9%
 
89.6%
 
3/4/2015
 
NAP
 
NAP
 
NAP
       
26
 
Loan
 
42
 
SMF I
 
Crossroads Marketplace
 
65.5%
 
93.6%
 
3/1/2015
 
NAP
 
NAP
 
Marshalls
 
28,068
 
8/31/2017
27
 
Loan
     
CGMRC
 
Lowe’s Multi State Portfolio
 
45.0%
 
100.0%
     
NAP
 
NAP
           
27.01
 
Property
         
Lowe’s Middletown OH
     
100.0%
 
4/1/2015
 
NAP
 
NAP
 
Lowe’s
 
126,400
 
3/31/2019
27.02
 
Property
         
Lowe’s Terre Haute IN
     
100.0%
 
4/1/2015
 
NAP
 
NAP
 
Lowe’s
 
104,259
 
5/12/2018
28
 
Loan
 
13
 
CGMRC
 
Century Lake Apartments
 
58.3%
 
92.4%
 
2/9/2015
 
NAP
 
NAP
 
NAP
       
29
 
Loan
 
13
 
CGMRC
 
Holiday Inn Express & Suites - New Orleans Airport South
 
49.3%
 
72.3%
 
12/31/2014
 
112.85
 
81.59
 
NAP
       
30
 
Loan
 
43
 
CGMRC
 
River Drive Apartments
 
66.4%
 
95.3%
 
3/1/2015
 
NAP
 
NAP
 
NAP
       
31
 
Loan
 
44, 45
 
MC-FiveMile
 
Ishihama Portfolio
 
54.7%
 
100.0%
     
NAP
 
NAP
           
31.01
 
Property
         
Walgreens Jefferson
     
100.0%
 
2/1/2015
 
NAP
 
NAP
 
Walgreens
 
14,550
 
3/31/2080
31.02
 
Property
         
Town Center Square
     
100.0%
 
2/1/2015
 
NAP
 
NAP
 
Pier 1 Imports
 
10,807
 
2/29/2024
31.03
 
Property
         
Sunset Station
     
100.0%
 
2/1/2015
 
NAP
 
NAP
 
Cox Communications
 
3,787
 
9/30/2021
31.04
 
Property
         
Arby’s Portfolio - Saginaw, MI
     
100.0%
 
2/1/2015
 
NAP
 
NAP
 
Arby’s - Saginaw, MI
 
2,759
 
6/28/2024
31.05
 
Property
         
Arby’s Portfolio - Port Huron, MI
     
100.0%
 
2/1/2015
 
NAP
 
NAP
 
Arby’s - Port Huron, MI
 
2,364
 
1/14/2025
32
 
Loan
     
MC-FiveMile
 
Birney Portfolio - Sun Blossom Mountain
 
59.4%
 
92.2%
 
3/18/2015
 
NAP
 
NAP
 
NAP
       
33
 
Loan
     
CGMRC
 
Germantown Plaza
 
72.5%
 
98.2%
 
2/9/2015
 
NAP
 
NAP
 
Hobby Lobby
 
68,337
 
8/31/2019
34
 
Loan
     
MC-FiveMile
 
Birney Portfolio - Sun Blossom Gardens & The Westbriar
 
56.9%
 
92.6%
     
NAP
 
NAP
           
34.01
 
Property
         
Sun Blossom Gardens
     
91.6%
 
3/26/2015
 
NAP
 
NAP
 
NAP
       
34.02
 
Property
         
The Westbriar
     
97.2%
 
3/4/2015
 
NAP
 
NAP
 
NAP
       
35
 
Loan
 
46
 
SMF I
 
Westridge Self Storage
 
56.2%
 
88.5%
 
2/23/2015
 
NAP
 
NAP
 
NAP
       
36
 
Loan
 
13, 46
 
SMF I
 
Highway 92 Self Storage
 
56.2%
 
80.3%
 
2/23/2015
 
NAP
 
NAP
 
NAP
       
37
 
Loan
     
MC-FiveMile
 
Brays Village Apartments
 
54.1%
 
92.0%
 
3/17/2015
 
NAP
 
NAP
 
NAP
       
38
 
Loan
     
CCRE
 
Copley Center
 
61.9%
 
88.9%
 
12/17/2014
 
NAP
 
NAP
 
The Room Place
 
20,598
 
4/26/2023
39
 
Loan
     
MC-FiveMile
 
GSL Portfolio
 
55.0%
 
100.0%
     
NAP
 
NAP
           
39.01
 
Property
         
Clinton Drive
     
100.0%
 
3/1/2015
 
NAP
 
NAP
 
Siemens
 
40,000
 
12/31/2016
39.02
 
Property
         
1700 South Sam Houston Parkway West
     
100.0%
 
3/1/2015
 
NAP
 
NAP
 
H&E Equipment Services, Inc.
 
36,600
 
11/30/2019
 
 
A-32

 
 
GSMS 2015-GC30 Annex A
                                                 
Control
Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
LTV Ratio at
Maturity / ARD (%)
 
Occupancy (%) (5)
 
Occupancy Date
 
ADR ($)
 
RevPAR ($)
 
Largest Tenant
 
Largest Tenant Sq Ft
 
Largest Tenant Lease
Expiration (6)
39.03
 
Property
         
801 Georgia Avenue
     
100.0%
 
3/1/2015
 
NAP
 
NAP
 
Ohmstede Industrial Services, Inc.
 
21,061
 
3/31/2017
40
 
Loan
     
CCRE
 
New Boston Village Retail
 
60.5%
 
88.9%
 
3/9/2015
 
NAP
 
NAP
 
Dollar Tree
 
8,560
 
9/30/2018
41
 
Loan
     
GSMC
 
Timberhills Shopping Center
 
57.3%
 
100.0%
 
12/1/2014
 
NAP
 
NAP
 
Save Mart
 
44,345
 
11/30/2017
42
 
Loan
 
47
 
GSMC
 
Crestwood Whitewood Apartments Portfolio
 
68.2%
 
98.2%
     
NAP
 
NAP
           
42.01
 
Property
         
Crestwood Apartments
     
100.0%
 
1/31/2015
 
NAP
 
NAP
 
NAP
       
42.02
 
Property
         
Whitewood Apartments
     
96.2%
 
1/31/2015
 
NAP
 
NAP
 
NAP
       
43
 
Loan
     
CGMRC
 
Serenity Apartments at Silver Springs
 
56.3%
 
97.8%
 
2/23/2015
 
NAP
 
NAP
 
NAP
       
44
 
Loan
     
GSMC
 
Traditions at Slate Ridge
 
65.7%
 
94.3%
 
4/15/2015
 
NAP
 
NAP
 
NAP
       
45
 
Loan
     
CCRE
 
Chadwick & Grayson
 
58.0%
 
75.0%
 
3/18/2015
 
NAP
 
NAP
 
GSA
 
15,519
 
12/31/2018
46
 
Loan
     
CCRE
 
Wesleyan Park Plaza
 
50.0%
 
100.0%
 
3/1/2015
 
NAP
 
NAP
 
Kroger
 
88,488
 
5/28/2023
47
 
Loan
 
48
 
CGMRC
 
Glendora Marketplace
 
62.3%
 
91.4%
 
1/29/2015
 
NAP
 
NAP
 
Verizon
 
4,246
 
3/31/2017
48
 
Loan
 
49
 
GSMC
 
At Home and Dollar Tree
 
40.1%
 
100.0%
 
4/21/2015
 
NAP
 
NAP
 
At Home
 
110,000
 
5/31/2021
49
 
Loan
     
CCRE
 
City Lofts
 
67.8%
 
95.6%
 
3/17/2015
 
NAP
 
NAP
 
NAP
       
50
 
Loan
     
CCRE
 
Stony Brook MHP
 
59.8%
 
92.5%
 
3/6/2015
 
NAP
 
NAP
 
NAP
       
51
 
Loan
 
50
 
CCRE
 
Diagonal Marketplace
 
59.6%
 
88.7%
 
4/2/2015
 
NAP
 
NAP
 
Three Rivers Wine & Spirits
 
8,834
 
8/31/2018
52
 
Loan
     
MC-FiveMile
 
6001 Stonewood Drive
 
60.9%
 
100.0%
 
4/6/2015
 
NAP
 
NAP
 
Western Pennsylvania Surgery Center
 
18,739
 
7/31/2028
53
 
Loan
 
51
 
SMF I
 
Shops of Walterboro
 
63.6%
 
92.5%
 
3/31/2015
 
NAP
 
NAP
 
Petco
 
10,000
 
1/31/2018
54
 
Loan
     
SMF I
 
Joshua Village Shopping Center
 
56.2%
 
93.5%
 
3/24/2015
 
NAP
 
NAP
 
Vons
 
40,000
 
2/29/2016
55
 
Loan
 
52
 
CCRE
 
Club Commons II
 
50.4%
 
91.7%
 
12/31/2014
 
NAP
 
NAP
 
NAP
       
56
 
Loan
     
SMF I
 
Pocalla Springs Apartments
 
57.9%
 
92.6%
 
2/28/2015
 
NAP
 
NAP
 
NAP
       
57
 
Loan
     
CCRE
 
Alex City Marketplace
 
54.8%
 
86.0%
 
1/31/2015
 
NAP
 
NAP
 
Winn Dixie
 
47,668
 
2/8/2020
58
 
Loan
     
GSMC
 
Midtown Village
 
61.1%
 
87.9%
 
3/1/2015
 
NAP
 
NAP
 
BI-LO
 
46,624
 
1/31/2020
59
 
Loan
 
53, 54
 
CCRE
 
Butler Square
 
60.0%
 
100.0%
 
2/17/2015
 
NAP
 
NAP
 
Bi-Lo
 
49,365
 
4/30/2020
60
 
Loan
     
SMF I
 
Lansing East Self Storage
 
59.6%
 
81.8%
 
2/25/2015
 
NAP
 
NAP
 
NAP
       
61
 
Loan
     
CCRE
 
San Clemente Retail
 
50.5%
 
87.4%
 
2/1/2015
 
NAP
 
NAP
 
Crista Media
 
7,642
 
12/31/2021
62
 
Loan
 
55
 
SMF I
 
Vidalia Central Shopping Center
 
62.1%
 
91.1%
 
3/31/2015
 
NAP
 
NAP
 
Dollar Tree
 
10,000
 
1/31/2025
63
 
Loan
     
SMF I
 
Orion Self Storage
 
61.3%
 
83.2%
 
2/25/2015
 
NAP
 
NAP
 
NAP
       
64
 
Loan
     
GSMC
 
Southwood Village Shopping Center
 
63.2%
 
97.0%
 
4/1/2015
 
NAP
 
NAP
 
Compare Foods
 
25,000
 
1/31/2040
65
 
Loan
     
SMF I
 
Novi Self Storage
 
62.0%
 
84.5%
 
2/25/2015
 
NAP
 
NAP
 
NAP
       
66
 
Loan
     
CGMRC
 
Metrocenter Retail
 
42.0%
 
94.1%
 
4/15/2015
 
NAP
 
NAP
 
Barnes & Noble
 
19,360
 
1/31/2017
67
 
Loan
 
13, 56
 
GSMC
 
Hampton Inn Niceville
 
49.4%
 
78.2%
 
1/31/2015
 
123.66
 
96.71
 
NAP
       
68
 
Loan
     
SMF I
 
Albemarle Square
 
58.8%
 
100.0%
 
3/24/2015
 
NAP
 
NAP
 
Food Lion
 
40,202
 
3/31/2025
69
 
Loan
     
SMF I
 
Clark Street Industrial
 
0.0%
 
100.0%
 
1/1/2015
 
NAP
 
NAP
 
Vitec, LLC
 
147,000
 
8/31/2024
70
 
Loan
     
CCRE
 
Pheasant Run Apartments
 
60.3%
 
97.1%
 
2/1/2015
 
NAP
 
NAP
 
NAP
       
71
 
Loan
 
57, 58
 
CCRE
 
Ruschmeyer’s Montauk
 
55.5%
 
71.6%
 
2/28/2015
 
385.52
 
275.96
 
NAP
       
72
 
Loan
 
59
 
CGMRC
 
Wyndham Hill Apartments
 
62.2%
 
91.7%
 
3/1/2015
 
NAP
 
NAP
 
NAP
       
73
 
Loan
     
CGMRC
 
Food Lion - Ocean View
 
43.8%
 
92.0%
 
2/18/2015
 
NAP
 
NAP
 
Food Lion
 
33,000
 
4/6/2024
74
 
Loan
     
SMF I
 
Southland Village Shopping Center
 
60.4%
 
100.0%
 
2/1/2015
 
NAP
 
NAP
 
Tractor Supply
 
25,000
 
11/30/2024
75
 
Loan
     
SMF I
 
306-308 East 149th Street
 
54.0%
 
100.0%
 
2/1/2015
 
NAP
 
NAP
 
The Hub Yoga Studio
 
2,200
 
12/31/2024
76
 
Loan
     
SMF I
 
Northside Indy Medical Center
 
60.5%
 
87.9%
 
3/24/2015
 
NAP
 
NAP
 
St. Vincent Med. Group
 
10,328
 
5/31/2017
77
 
Loan
     
CCRE
 
North View Manor MHP
 
58.3%
 
93.4%
 
3/3/2015
 
NAP
 
NAP
 
NAP
       
78
 
Loan
     
CGMRC
 
Food Lion - Circle Plaza
 
45.6%
 
87.6%
 
2/18/2015
 
NAP
 
NAP
 
Food Lion
 
28,853
 
12/31/2024
79
 
Loan
     
CGMRC
 
Glenridge Point Shopping Center
 
39.0%
 
91.2%
 
3/17/2015
 
NAP
 
NAP
 
Benchmark Physical Therapy
 
3,326
 
8/31/2018
80
 
Loan
     
MC-FiveMile
 
Village Place Apartments
 
54.2%
 
95.0%
 
1/20/2015
 
NAP
 
NAP
 
NAP
       
81
 
Loan
     
MC-FiveMile
 
Country Hills Estates
 
59.5%
 
95.5%
 
3/6/2015
 
NAP
 
NAP
 
NAP
       
82
 
Loan
     
CGMRC
 
4600 Sheridan Street
 
49.2%
 
91.9%
 
1/31/2015
 
NAP
 
NAP
 
Wells Fargo
 
6,588
 
5/31/2020
83
 
Loan
     
CGMRC
 
Roaring Fork Mobile Home Park
 
62.1%
 
100.0%
 
2/25/2015
 
NAP
 
NAP
 
NAP
       
84
 
Loan
     
MC-FiveMile
 
Kimberly Square
 
54.5%
 
96.1%
 
4/28/2015
 
NAP
 
NAP
 
Twice as Nice
 
27,346
 
4/30/2018
85
 
Loan
     
SMF I
 
Ypsilanti Self Storage
 
60.0%
 
90.3%
 
2/25/2015
 
NAP
 
NAP
 
NAP
       
86
 
Loan
 
60
 
SMF I
 
North Lake Tahoe Self Storage
 
62.7%
 
98.9%
 
3/13/2015
 
NAP
 
NAP
 
NAP
       
87
 
Loan
     
GSMC
 
Walgreens Cary
 
42.7%
 
100.0%
 
3/1/2015
 
NAP
 
NAP
 
Walgreens
 
14,560
 
5/31/2079
88
 
Loan
     
SMF I
 
Lansing West Self Storage
 
55.0%
 
89.3%
 
2/25/2015
 
NAP
 
NAP
 
NAP
       
89
 
Loan
 
61
 
CGMRC
 
Forest Avenue Apartments
 
56.8%
 
100.0%
 
3/1/2015
 
NAP
 
NAP
 
NAP
       
 
 
A-33

 
 
GSMS 2015-GC30 Annex A
 
Control
Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Second Largest Tenant
 
Second Largest
Tenant Sq Ft
 
Second Largest Tenant
Lease Expiration (6)
 
Third Largest Tenant
 
Third Largest
Tenant Sq Ft
1
 
Loan
 
8, 9, 10, 11, 12
 
GSMC
 
Dallas Market Center
 
Generation Brands LLC dba Murray Feiss Imports and Monte Carlo Fans
 
23,667
 
8/31/2016
 
Bill Luttrell, Inc.
 
23,219
2
 
Loan
 
13, 14, 15
 
GSMC
 
Selig Office Portfolio
                   
2.01
 
Property
 
16
     
1000 Second Avenue
 
Immigration and Customs Enforcement (ICE)
 
51,235
 
3/31/2017
 
CBP (Customs & Border Protection)
 
48,220
2.02
 
Property
 
17, 13
     
2901 Third Avenue
 
Cisco Systems
 
66,363
 
7/10/2019
 
Ben Bridge
 
41,686
2.03
 
Property
         
3101 Western Avenue
 
Digital Fortress
 
24,084
 
8/31/2022
 
Riverstone Residential
 
19,997
2.04
 
Property
 
18
     
300 Elliott Avenue West
 
Harris Group
 
26,170
 
1/9/2019
 
WA State Hospital Assoc
 
20,311
2.05
 
Property
 
19, 13
     
3131 Elliott Avenue
 
Alphagraphics
 
23,175
 
7/24/2025
 
TCS&Starquest Expeditions,Inc.
 
20,286
2.06
 
Property
 
13
     
2615 Fourth Avenue
 
Graham Lundberg & Peschel
 
18,177
 
11/21/2023
 
Axio Research
 
15,501
2.07
 
Property
         
190 Queen Anne Avenue North
 
Washington Hardwoods
 
4,408
 
9/29/2016
 
Julep, Inc
 
4,152
2.08
 
Property
 
20, 13
     
200 First Avenue West
 
Koru Careers, Inc.
 
6,816
 
3/22/2020
 
Lovsted Worthington
 
5,412
2.09
 
Property
         
18 West Mercer Street
 
Schwerin Campbell Barnard, LLP
 
8,771
 
8/31/2021
 
Zymeworks Biopharmaceuticals
 
3,539
3
 
Loan
 
13
 
GSMC
 
Worthington Renaissance Fort Worth
 
NAP
         
NAP
   
4
 
Loan
 
21, 22, 23, 24
 
CGMRC
 
Courtyard by Marriott Portfolio
                   
4.01
 
Property
         
Courtyard Larkspur Landing Marin County
 
NAP
         
NAP
   
4.02
 
Property
         
Courtyard San Mateo Foster City
 
NAP
         
NAP
   
4.03
 
Property
         
Courtyard San Jose Cupertino
 
NAP
         
NAP
   
4.04
 
Property
         
Courtyard Boulder
 
NAP
         
NAP
   
4.05
 
Property
         
Courtyard Los Angeles Hacienda Heights
 
NAP
         
NAP
   
4.06
 
Property
         
Courtyard Seattle South Center
 
NAP
         
NAP
   
4.07
 
Property
         
Courtyard Rye
 
NAP
         
NAP
   
4.08
 
Property
         
Courtyard Nashville Airport
 
NAP
         
NAP
   
4.09
 
Property
         
Courtyard Los Angeles Torrance Palos Verdes
 
NAP
         
NAP
   
4.10
 
Property
         
Courtyard St. Louis Creve Coeur
 
NAP
         
NAP
   
4.11
 
Property
         
Courtyard Portland Beaverton
 
NAP
         
NAP
   
4.12
 
Property
         
Courtyard Palm Springs
 
NAP
         
NAP
   
4.13
 
Property
         
Courtyard Charlotte South Park
 
NAP
         
NAP
   
4.14
 
Property
         
Courtyard Norwalk
 
NAP
         
NAP
   
4.15
 
Property
         
Courtyard Detroit Metro Airport
 
NAP
         
NAP
   
4.16
 
Property
         
Courtyard Chicago Waukegan Gurnee
 
NAP
         
NAP
   
4.17
 
Property
         
Courtyard Atlanta Perimeter Center
 
NAP
         
NAP
   
4.18
 
Property
         
Courtyard Denver Tech Center
 
NAP
         
NAP
   
4.19
 
Property
         
Courtyard Ft. Lauderdale Plantation
 
NAP
         
NAP
   
4.20
 
Property
         
Courtyard Lincroft Red Bank
 
NAP
         
NAP
   
4.21
 
Property
         
Courtyard Chicago Highland Park
 
NAP
         
NAP
   
4.22
 
Property
         
Courtyard Raleigh Cary
 
NAP
         
NAP
   
4.23
 
Property
         
Courtyard Charlottesville North
 
NAP
         
NAP
   
4.24
 
Property
         
Courtyard Detroit Livonia
 
NAP
         
NAP
   
4.25
 
Property
         
Courtyard Birmingham Homewood
 
NAP
         
NAP
   
4.26
 
Property
         
Courtyard West Palm Beach
 
NAP
         
NAP
   
4.27
 
Property
         
Courtyard New Haven Wallingford
 
NAP
         
NAP
   
4.28
 
Property
         
Courtyard Chicago Oakbrook Terrace
 
NAP
         
NAP
   
4.29
 
Property
         
Courtyard Kansas City Overland Park Metcalf
 
NAP
         
NAP
   
4.30
 
Property
         
Courtyard Boston Andover
 
NAP
         
NAP
   
4.31
 
Property
         
Courtyard Minneapolis St Paul Airport
 
NAP
         
NAP
   
4.32
 
Property
         
Courtyard Dallas Plano Parkway
 
NAP
         
NAP
   
4.33
 
Property
         
Courtyard Bakersfield
 
NAP
         
NAP
   
4.34
 
Property
         
Courtyard Denver Stapleton
 
NAP
         
NAP
   
4.35
 
Property
         
Courtyard Rockford
 
NAP
         
NAP
   
4.36
 
Property
         
Courtyard Greenville Haywood Mall
 
NAP
         
NAP
   
4.37
 
Property
         
Courtyard Chicago Lincolnshire
 
NAP
         
NAP
   
4.38
 
Property
         
Courtyard Indianapolis Castleton
 
NAP
         
NAP
   
4.39
 
Property
         
Courtyard St. Louis Westport Plaza
 
NAP
         
NAP
   
4.40
 
Property
         
Courtyard San Antonio Downtown Market Square
 
NAP
         
NAP
   
4.41
 
Property
         
Courtyard Silver Spring North
 
NAP
         
NAP
   
4.42
 
Property
         
Courtyard Lexington North
 
NAP
         
NAP
   
4.43
 
Property
         
Courtyard Tampa Westshore
 
NAP
         
NAP
   
4.44
 
Property
         
Courtyard Chicago Deerfield
 
NAP
         
NAP
   
4.45
 
Property
         
Courtyard St. Petersburg Clearwater
 
NAP
         
NAP
   
4.46
 
Property
         
Courtyard Toledo Airport Holland
 
NAP
         
NAP
   
4.47
 
Property
         
Courtyard Phoenix Mesa
 
NAP
         
NAP
   
4.48
 
Property
         
Courtyard Atlanta Airport South
 
NAP
         
NAP
   
4.49
 
Property
         
Courtyard Oklahoma City Airport
 
NAP
         
NAP
   
4.50
 
Property
         
Courtyard Memphis Airport
 
NAP
         
NAP
   
4.51
 
Property
         
Courtyard Annapolis
 
NAP
         
NAP
   
4.52
 
Property
         
Courtyard Manassas
 
NAP
         
NAP
   
4.53
 
Property
         
Courtyard Little Rock
 
NAP
         
NAP
   
4.54
 
Property
         
Courtyard Ft. Myers
 
NAP
         
NAP
   
4.55
 
Property
         
Courtyard Atlanta Gwinnett Mall
 
NAP
         
NAP
   
4.56
 
Property
         
Courtyard Chicago Arlington Heights South
 
NAP
         
NAP
   
4.57
 
Property
         
Courtyard Dallas Richardson at Spring Valley
 
NAP
         
NAP
   
4.58
 
Property
         
Courtyard Huntsville
 
NAP
         
NAP
   
4.59
 
Property
         
Courtyard Birmingham Hoover
 
NAP
         
NAP
   
4.60
 
Property
         
Courtyard Phoenix North Metrocenter
 
NAP
         
NAP
   
4.61
 
Property
         
Courtyard Tucson Airport
 
NAP
         
NAP
   
4.62
 
Property
         
Courtyard Dayton South Mall
 
NAP
         
NAP
   
 
 
A-34

 
 

GSMS 2015-GC30 Annex A
                                     
Control Number
 
Loan / Property Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Second Largest Tenant
 
Second Largest
Tenant Sq Ft
 
Second Largest Tenant
Lease Expiration (6)
 
Third Largest Tenant
 
Third Largest
Tenant Sq Ft
4.63
 
Property
         
Courtyard Philadelphia Devon
 
NAP
         
NAP
   
4.64
 
Property
         
Courtyard Fresno
 
NAP
         
NAP
   
4.65
 
Property
         
Courtyard Poughkeepsie
 
NAP
         
NAP
   
5
 
Loan
 
25, 26, 27
 
CGMRC
 
Bank of America Plaza
 
Ralcorp Holdings Inc
 
178,072
 
7/31/2024
 
Brown & James PC
 
56,072
6
 
Loan
 
13
 
GSMC
 
Bakery Living
 
NAP
         
NAP
   
7
 
Loan
 
28
 
MC-FiveMile
 
Midwest Multifamily Portfolio
                   
7.01
 
Property
         
Sunnydale Estates
 
NAP
         
NAP
   
7.02
 
Property
         
Georgetown Village
 
NAP
         
NAP
   
7.03
 
Property
         
Hunters Ridge
 
NAP
         
NAP
   
7.04
 
Property
         
Miracle Manor
 
NAP
         
NAP
   
7.05
 
Property
         
Abbey Run
 
NAP
         
NAP
   
8
 
Loan
 
13, 29, 30
 
SMF I
 
Hilton Scotts Valley
 
NAP
         
NAP
   
9
 
Loan
     
CGMRC
 
311 California Street
 
Quantum Capital
 
4,336
 
8/31/2020
 
Hitachi Consulting Corp.
 
3,549
10
 
Loan
 
31
 
CGMRC
 
Northern Lights Shopping Center
 
Shoppers World
 
40,805
 
6/30/2022
 
Rainbow
 
25,211
11
 
Loan
     
CGMRC
 
1035 Market Street
 
IHSS Consortium
 
15,652
 
12/31/2023
 
B & H Education, Inc.
 
9,010
12
 
Loan
 
32
 
CGMRC
 
170 Broadway
 
NAP
         
NAP
   
13
 
Loan
 
13, 33, 34, 35, 36
 
CGMRC
 
Hampton Inn - Albany
 
NAP
         
NAP
   
14
 
Loan
 
37
 
CGMRC
 
132-40 Metropolitan Avenue
 
Walgreens
 
8,718
 
4/30/2029
 
I Love Kickboxing
 
5,500
15
 
Loan
 
13, 38, 39
 
GSMC
 
Hampton Inn & Suites Destin
 
NAP
         
NAP
   
16
 
Loan
     
CGMRC
 
Ocean Dorado
 
Target
 
17,334
 
1/31/2026
 
NAP
   
17
 
Loan
     
CGMRC
 
Century Park West Apartments
 
NAP
         
NAP
   
18
 
Loan
     
CCRE
 
ART Florida & Ohio MF Portfolio I
                   
18.01
 
Property
         
High Points
 
NAP
         
NAP
   
18.02
 
Property
         
Daniel Court
 
NAP
         
NAP
   
18.03
 
Property
         
Blueberry Hill
 
NAP
         
NAP
   
18.04
 
Property
         
Manchester
 
NAP
         
NAP
   
18.05
 
Property
         
Hickory Mill
 
NAP
         
NAP
   
19
 
Loan
     
CCRE
 
Aria on L
 
NAP
         
NAP
   
20
 
Loan
     
CCRE
 
River Drive III
 
AGFA Corporation
 
35,739
 
5/31/2017
 
Marcus & Millichap Real Estate Investment Services of New Jersey, Inc.
 
7,540
21
 
Loan
 
13
 
CGMRC
 
Clinton Place Apartments
 
NAP
         
NAP
   
22
 
Loan
 
13, 40
 
GSMC
 
Plaza de Santa Fe
 
Morgan Stanley (Financial Advisors)
 
7,856
 
5/31/2018
 
US Postal
 
5,357
23
 
Loan
     
CGMRC
 
EZ Storage Marina Del Rey
 
NAP
         
NAP
   
24
 
Loan
     
CGMRC
 
Cottages at Hefner
 
NAP
         
NAP
   
25
 
Loan
 
41
 
MC-FiveMile
 
Bavarian Woods
 
NAP
         
NAP
   
26
 
Loan
 
42
 
SMF I
 
Crossroads Marketplace
 
Petco
 
15,045
 
10/31/2017
 
Dollar Tree
 
5,400
27
 
Loan
     
CGMRC
 
Lowe’s Multi State Portfolio
                   
27.01
 
Property
         
Lowe’s Middletown OH
 
NAP
         
NAP
   
27.02
 
Property
         
Lowe’s Terre Haute IN
 
NAP
         
NAP
   
28
 
Loan
 
13
 
CGMRC
 
Century Lake Apartments
 
NAP
         
NAP
   
29
 
Loan
 
13
 
CGMRC
 
Holiday Inn Express & Suites - New Orleans Airport South
 
NAP
         
NAP
   
30
 
Loan
 
43
 
CGMRC
 
River Drive Apartments
 
NAP
         
NAP
   
31
 
Loan
 
44, 45
 
MC-FiveMile
 
Ishihama Portfolio
                   
31.01
 
Property
         
Walgreens Jefferson
 
NAP
         
NAP
   
31.02
 
Property
         
Town Center Square
 
Lindora Clinic
 
4,953
 
1/31/2019
 
NAP
   
31.03
 
Property
         
Sunset Station
 
Pacific Dental Services
 
3,615
 
10/31/2024
 
NAP
   
31.04
 
Property
         
Arby’s Portfolio - Saginaw, MI
 
NAP
         
NAP
   
31.05
 
Property
         
Arby’s Portfolio - Port Huron, MI
 
NAP
         
NAP
   
32
 
Loan
     
MC-FiveMile
 
Birney Portfolio - Sun Blossom Mountain
 
NAP
         
NAP
   
33
 
Loan
     
CGMRC
 
Germantown Plaza
 
Bed Bath & Beyond
 
27,815
 
1/31/2025
 
Tuesday Morning
 
11,802
34
 
Loan
     
MC-FiveMile
 
Birney Portfolio - Sun Blossom Gardens & The Westbriar
                   
34.01
 
Property
         
Sun Blossom Gardens
 
NAP
         
NAP
   
34.02
 
Property
         
The Westbriar
 
NAP
         
NAP
   
35
 
Loan
 
46
 
SMF I
 
Westridge Self Storage
 
NAP
         
NAP
   
36
 
Loan
 
13, 46
 
SMF I
 
Highway 92 Self Storage
 
NAP
         
NAP
   
37
 
Loan
     
MC-FiveMile
 
Brays Village Apartments
 
NAP
         
NAP
   
38
 
Loan
     
CCRE
 
Copley Center
 
Yu’s Mandarin
 
7,927
 
12/31/2017
 
Fruitful Yield
 
7,257
39
 
Loan
     
MC-FiveMile
 
GSL Portfolio
                   
39.01
 
Property
         
Clinton Drive
 
General Work Products, Inc.
 
20,000
 
6/30/2017
 
AES Strategic Equipment Holding Corporation
 
20,000
39.02
 
Property
         
1700 South Sam Houston Parkway West
 
NAP
         
NAP
   
 
 
A-35

 
 
GSMS 2015-GC30 Annex A
                                     
Control
Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Second Largest Tenant
 
Second Largest
Tenant Sq Ft
 
Second Largest Tenant
Lease Expiration (6)
 
Third Largest Tenant
 
Third Largest
Tenant Sq Ft
39.03
 
Property
         
801 Georgia Avenue
 
NAP
         
NAP
   
40
 
Loan
     
CCRE
 
New Boston Village Retail
 
Rue 21
 
7,500
 
1/31/2026
 
Mochapet
 
7,300
41
 
Loan
     
GSMC
 
Timberhills Shopping Center
 
Ross
 
31,783
 
1/31/2017
 
Golden State Cellular
 
4,013
42
 
Loan
 
47
 
GSMC
 
Crestwood Whitewood Apartments Portfolio
                   
42.01
 
Property
         
Crestwood Apartments
 
NAP
         
NAP
   
42.02
 
Property
         
Whitewood Apartments
 
NAP
         
NAP
   
43
 
Loan
     
CGMRC
 
Serenity Apartments at Silver Springs
 
NAP
         
NAP
   
44
 
Loan
     
GSMC
 
Traditions at Slate Ridge
 
NAP
         
NAP
   
45
 
Loan
     
CCRE
 
Chadwick & Grayson
 
reQuire Holdings
 
10,799
 
8/31/2016
 
In Home Health
 
8,563
46
 
Loan
     
CCRE
 
Wesleyan Park Plaza
 
Bridgepointe Church
 
18,214
 
7/31/2017
 
Pet Food Centers, LLC
 
8,925
47
 
Loan
 
48
 
CGMRC
 
Glendora Marketplace
 
Ortho Mattress
 
3,500
 
12/31/2016
 
Han
 
2,250
48
 
Loan
 
49
 
GSMC
 
At Home and Dollar Tree
 
Dollar Tree
 
14,000
 
1/31/2022
 
NAP
   
49
 
Loan
     
CCRE
 
City Lofts
 
NAP
         
NAP
   
50
 
Loan
     
CCRE
 
Stony Brook MHP
 
NAP
         
NAP
   
51
 
Loan
 
50
 
CCRE
 
Diagonal Marketplace
 
FedEx Office and Print Services, Inc.
 
8,000
 
6/30/2017
 
Chipotle Mexican Grill, Inc.
 
2,400
52
 
Loan
     
MC-FiveMile
 
6001 Stonewood Drive
 
Western Pennsylvania Hand Center d/b/a Hand & UpperEx Center
 
12,353
 
7/31/2028
 
UPMC Community Medicine - Metro ENT
 
9,055
53
 
Loan
 
51
 
SMF I
 
Shops of Walterboro
 
Dollar Tree
 
8,000
 
7/31/2017
 
Shoe Show
 
4,330
54
 
Loan
     
SMF I
 
Joshua Village Shopping Center
 
Ross
 
17,554
 
2/28/2025
 
Angel View, Inc.
 
8,300
55
 
Loan
 
52
 
CCRE
 
Club Commons II
 
NAP
         
NAP
   
56
 
Loan
     
SMF I
 
Pocalla Springs Apartments
 
NAP
         
NAP
   
57
 
Loan
     
CCRE
 
Alex City Marketplace
 
Goody’s
 
28,000
 
1/31/2020
 
Factory Connection
 
9,448
58
 
Loan
     
GSMC
 
Midtown Village
 
Palm Beach Tan
 
2,800
 
10/31/2017
 
Panda Chinese Restaurant
 
1,500
59
 
Loan
 
53, 54
 
CCRE
 
Butler Square
 
Dollar Tree
 
6,000
 
6/30/2015
 
CATO Corporation
 
3,771
60
 
Loan
     
SMF I
 
Lansing East Self Storage
 
NAP
         
NAP
   
61
 
Loan
     
CCRE
 
San Clemente Retail
 
Austin Spice Café
 
4,630
 
11/30/2018
 
Woodhouse Day Spa
 
4,289
62
 
Loan
 
55
 
SMF I
 
Vidalia Central Shopping Center
 
New Super Buffet
 
5,920
 
9/30/2017
 
Shoe Show
 
4,640
63
 
Loan
     
SMF I
 
Orion Self Storage
 
NAP
         
NAP
   
64
 
Loan
     
GSMC
 
Southwood Village Shopping Center
 
Family Dollar
 
8,640
 
12/31/2019
 
NC DMV
 
4,725
65
 
Loan
     
SMF I
 
Novi Self Storage
 
NAP
         
NAP
   
66
 
Loan
     
CGMRC
 
Metrocenter Retail
 
Hooters
 
9,270
 
11/30/2027
 
Hydroponics
 
7,050
67
 
Loan
 
13, 56
 
GSMC
 
Hampton Inn Niceville
 
NAP
         
NAP
   
68
 
Loan
     
SMF I
 
Albemarle Square
 
Expert Nails
 
3,000
 
6/30/2016
 
Sunrise Cleaners
 
2,540
69
 
Loan
     
SMF I
 
Clark Street Industrial
 
NAP
         
NAP
   
70
 
Loan
     
CCRE
 
Pheasant Run Apartments
 
NAP
         
NAP
   
71
 
Loan
 
57, 58
 
CCRE
 
Ruschmeyer’s Montauk
 
NAP
         
NAP
   
72
 
Loan
 
59
 
CGMRC
 
Wyndham Hill Apartments
 
NAP
         
NAP
   
73
 
Loan
     
CGMRC
 
Food Lion - Ocean View
 
Proactive Real Estate
 
2,400
 
7/6/2018
 
Subway
 
1,200
74
 
Loan
     
SMF I
 
Southland Village Shopping Center
 
Farmers Furniture
 
19,546
 
5/31/2019
 
Dollar General
 
12,000
75
 
Loan
     
SMF I
 
306-308 East 149th Street
 
King Care Pharmacy
 
2,000
 
11/30/2024
 
Darou Salam Islamic Community
 
2,000
76
 
Loan
     
SMF I
 
Northside Indy Medical Center
 
20/20 Eye Physicians of Indy
 
9,202
 
10/31/2015
 
Respiratory & Critical Care
 
4,377
77
 
Loan
     
CCRE
 
North View Manor MHP
 
NAP
         
NAP
   
78
 
Loan
     
CGMRC
 
Food Lion - Circle Plaza
 
Family Dollar
 
9,200
 
12/31/2019
 
Auto Zone
 
6,000
79
 
Loan
     
CGMRC
 
Glenridge Point Shopping Center
 
Gruby’s New York Deli
 
3,049
 
4/30/2018
 
Wellstreet Urgent Care
 
2,812
80
 
Loan
     
MC-FiveMile
 
Village Place Apartments
 
NAP
         
NAP
   
81
 
Loan
     
MC-FiveMile
 
Country Hills Estates
 
NAP
         
NAP
   
82
 
Loan
     
CGMRC
 
4600 Sheridan Street
 
Sedgwick Claims Management
 
3,000
 
7/11/2017
 
Barry A. Wilen, PA, Daniel
 
2,638
83
 
Loan
     
CGMRC
 
Roaring Fork Mobile Home Park
 
NAP
         
NAP
   
84
 
Loan
     
MC-FiveMile
 
Kimberly Square
 
Rite Aid
 
13,770
 
9/30/2018
 
Barrett Hair Design School
 
4,840
85
 
Loan
     
SMF I
 
Ypsilanti Self Storage
 
NAP
         
NAP
   
86
 
Loan
 
60
 
SMF I
 
North Lake Tahoe Self Storage
 
NAP
         
NAP
   
87
 
Loan
     
GSMC
 
Walgreens Cary
 
NAP
         
NAP
   
88
 
Loan
     
SMF I
 
Lansing West Self Storage
 
NAP
         
NAP
   
89
 
Loan
 
61
 
CGMRC
 
Forest Avenue Apartments
 
NAP
         
NAP
   
 
 
A-36

 
 
GSMS 2015-GC30 Annex A
 
Control
Number
 
Loan / Property Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Third Largest Tenant Lease Expiration (6)
 
Fourth Largest Tenant
 
Fourth Largest
Tenant Sq Ft
 
Fourth Largest Tenant Lease Expiration (6)
 
Fifth Largest Tenant
 
Fifth Largest
Tenant Sq Ft
1
 
Loan
 
8, 9, 10, 11, 12
 
GSMC
 
Dallas Market Center
 
3/31/2019
 
Ivystone Group, LLC
 
22,759
 
4/30/2017
 
UMA Enterprises, Inc.
 
22,647
2
 
Loan
 
13, 14, 15
 
GSMC
 
Selig Office Portfolio
                       
2.01
 
Property
 
16
     
1000 Second Avenue
 
3/31/2017
 
WA State Housing Finance Commission
 
26,440
 
6/30/2016
 
Bader, Martin, Ross & Smith PS
 
18,683
2.02
 
Property
 
17, 13
     
2901 Third Avenue
 
8/23/2022
 
Hearst Seattle Media
 
6,085
 
2/28/2017
 
MSRE
 
5,900
2.03
 
Property
         
3101 Western Avenue
 
4/14/2023
 
RLI Insurance
 
14,799
 
4/15/2019
 
Merrick Hofstedt Lindsey
 
13,968
2.04
 
Property
 
18
     
300 Elliott Avenue West
 
11/14/2015
 
Electric Lightwave
 
56
 
MTM
 
NAP
   
2.05
 
Property
 
19, 13
     
3131 Elliott Avenue
 
12/15/2021
 
Twisted Pair Solutions
 
19,246
 
9/30/2017
 
Softchoice Corporation
 
16,623
2.06
 
Property
 
13
     
2615 Fourth Avenue
 
8/31/2017
 
BN Builders
 
14,813
 
6/30/2018
 
Municipal Research
 
8,889
2.07
 
Property
         
190 Queen Anne Avenue North
 
3/31/2016
 
College Spark
 
3,373
 
12/6/2016
 
Buddy TV
 
3,348
2.08
 
Property
 
20, 13
     
200 First Avenue West
 
1/25/2021
 
Susan Hall Properties
 
4,874
 
11/14/2019
 
Pacific Crest Real Estate, LLC
 
4,576
2.09
 
Property
         
18 West Mercer Street
 
1/25/2020
 
National Cable Communications
 
1,991
 
12/31/2017
 
Sharon Sanborn
 
930
3
 
Loan
 
13
 
GSMC
 
Worthington Renaissance Fort Worth
     
NAP
         
NAP
   
4
 
Loan
 
21, 22, 23, 24
 
CGMRC
 
Courtyard by Marriott Portfolio
                       
4.01
 
Property
         
Courtyard Larkspur Landing Marin County
     
NAP
         
NAP
   
4.02
 
Property
         
Courtyard San Mateo Foster City
     
NAP
         
NAP
   
4.03
 
Property
         
Courtyard San Jose Cupertino
     
NAP
         
NAP
   
4.04
 
Property
         
Courtyard Boulder
     
NAP
         
NAP
   
4.05
 
Property
         
Courtyard Los Angeles Hacienda Heights
     
NAP
         
NAP
   
4.06
 
Property
         
Courtyard Seattle South Center
     
NAP
         
NAP
   
4.07
 
Property
         
Courtyard Rye
     
NAP
         
NAP
   
4.08
 
Property
         
Courtyard Nashville Airport
     
NAP
         
NAP
   
4.09
 
Property
         
Courtyard Los Angeles Torrance Palos Verdes
     
NAP
         
NAP
   
4.10
 
Property
         
Courtyard St. Louis Creve Coeur
     
NAP
         
NAP
   
4.11
 
Property
         
Courtyard Portland Beaverton
     
NAP
         
NAP
   
4.12
 
Property
         
Courtyard Palm Springs
     
NAP
         
NAP
   
4.13
 
Property
         
Courtyard Charlotte South Park
     
NAP
         
NAP
   
4.14
 
Property
         
Courtyard Norwalk
     
NAP
         
NAP
   
4.15
 
Property
         
Courtyard Detroit Metro Airport
     
NAP
         
NAP
   
4.16
 
Property
         
Courtyard Chicago Waukegan Gurnee
     
NAP
         
NAP
   
4.17
 
Property
         
Courtyard Atlanta Perimeter Center
     
NAP
         
NAP
   
4.18
 
Property
         
Courtyard Denver Tech Center
     
NAP
         
NAP
   
4.19
 
Property
         
Courtyard Ft. Lauderdale Plantation
     
NAP
         
NAP
   
4.20
 
Property
         
Courtyard Lincroft Red Bank
     
NAP
         
NAP
   
4.21
 
Property
         
Courtyard Chicago Highland Park
     
NAP
         
NAP
   
4.22
 
Property
         
Courtyard Raleigh Cary
     
NAP
         
NAP
   
4.23
 
Property
         
Courtyard Charlottesville North
     
NAP
         
NAP
   
4.24
 
Property
         
Courtyard Detroit Livonia
     
NAP
         
NAP
   
4.25
 
Property
         
Courtyard Birmingham Homewood
     
NAP
         
NAP
   
4.26
 
Property
         
Courtyard West Palm Beach
     
NAP
         
NAP
   
4.27
 
Property
         
Courtyard New Haven Wallingford
     
NAP
         
NAP
   
4.28
 
Property
         
Courtyard Chicago Oakbrook Terrace
     
NAP
         
NAP
   
4.29
 
Property
         
Courtyard Kansas City Overland Park Metcalf
     
NAP
         
NAP
   
4.30
 
Property
         
Courtyard Boston Andover
     
NAP
         
NAP
   
4.31
 
Property
         
Courtyard Minneapolis St Paul Airport
     
NAP
         
NAP
   
4.32
 
Property
         
Courtyard Dallas Plano Parkway
     
NAP
         
NAP
   
4.33
 
Property
         
Courtyard Bakersfield
     
NAP
         
NAP
   
4.34
 
Property
         
Courtyard Denver Stapleton
     
NAP
         
NAP
   
4.35
 
Property
         
Courtyard Rockford
     
NAP
         
NAP
   
4.36
 
Property
         
Courtyard Greenville Haywood Mall
     
NAP
         
NAP
   
4.37
 
Property
         
Courtyard Chicago Lincolnshire
     
NAP
         
NAP
   
4.38
 
Property
         
Courtyard Indianapolis Castleton
     
NAP
         
NAP
   
4.39
 
Property
         
Courtyard St. Louis Westport Plaza
     
NAP
         
NAP
   
4.40
 
Property
         
Courtyard San Antonio Downtown Market Square
     
NAP
         
NAP
   
4.41
 
Property
         
Courtyard Silver Spring North
     
NAP
         
NAP
   
4.42
 
Property
         
Courtyard Lexington North
     
NAP
         
NAP
   
4.43
 
Property
         
Courtyard Tampa Westshore
     
NAP
         
NAP
   
4.44
 
Property
         
Courtyard Chicago Deerfield
     
NAP
         
NAP
   
4.45
 
Property
         
Courtyard St. Petersburg Clearwater
     
NAP
         
NAP
   
4.46
 
Property
         
Courtyard Toledo Airport Holland
     
NAP
         
NAP
   
4.47
 
Property
         
Courtyard Phoenix Mesa
     
NAP
         
NAP
   
4.48
 
Property
         
Courtyard Atlanta Airport South
     
NAP
         
NAP
   
4.49
 
Property
         
Courtyard Oklahoma City Airport
     
NAP
         
NAP
   
4.50
 
Property
         
Courtyard Memphis Airport
     
NAP
         
NAP
   
4.51
 
Property
         
Courtyard Annapolis
     
NAP
         
NAP
   
4.52
 
Property
         
Courtyard Manassas
     
NAP
         
NAP
   
4.53
 
Property
         
Courtyard Little Rock
     
NAP
         
NAP
   
4.54
 
Property
         
Courtyard Ft. Myers
     
NAP
         
NAP
   
4.55
 
Property
         
Courtyard Atlanta Gwinnett Mall
     
NAP
         
NAP
   
4.56
 
Property
         
Courtyard Chicago Arlington Heights South
     
NAP
         
NAP
   
4.57
 
Property
         
Courtyard Dallas Richardson at Spring Valley
     
NAP
         
NAP
   
4.58
 
Property
         
Courtyard Huntsville
     
NAP
         
NAP
   
4.59
 
Property
         
Courtyard Birmingham Hoover
     
NAP
         
NAP
   
4.60
 
Property
         
Courtyard Phoenix North Metrocenter
     
NAP
         
NAP
   
4.61
 
Property
         
Courtyard Tucson Airport
     
NAP
         
NAP
   
4.62
 
Property
         
Courtyard Dayton South Mall
     
NAP
         
NAP
   
 
 
A-37

 

GSMS 2015-GC30 Annex A
                                         
Control Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Third Largest Tenant Lease Expiration (6)
 
Fourth Largest Tenant
 
Fourth Largest
Tenant Sq Ft
 
Fourth Largest Tenant Lease Expiration (6)
 
Fifth Largest Tenant
 
Fifth Largest
Tenant Sq Ft
4.63
 
Property
         
Courtyard Philadelphia Devon
     
NAP
         
NAP
   
4.64
 
Property
         
Courtyard Fresno
     
NAP
         
NAP
   
4.65
 
Property
         
Courtyard Poughkeepsie
     
NAP
         
NAP
   
5
 
Loan
 
25, 26, 27
 
CGMRC
 
Bank of America Plaza
 
9/30/2023
 
PricewaterhouseCoopers LLP
 
49,762
 
7/31/2017
 
Anders Minkler Huber & Helm
 
43,522
6
 
Loan
 
13
 
GSMC
 
Bakery Living
     
NAP
         
NAP
   
7
 
Loan
 
28
 
MC-FiveMile
 
Midwest Multifamily Portfolio
                       
7.01
 
Property
         
Sunnydale Estates
     
NAP
         
NAP
   
7.02
 
Property
         
Georgetown Village
     
NAP
         
NAP
   
7.03
 
Property
         
Hunters Ridge
     
NAP
         
NAP
   
7.04
 
Property
         
Miracle Manor
     
NAP
         
NAP
   
7.05
 
Property
         
Abbey Run
     
NAP
         
NAP
   
8
 
Loan
 
13, 29, 30
 
SMF I
 
Hilton Scotts Valley
     
NAP
         
NAP
   
9
 
Loan
     
CGMRC
 
311 California Street
 
4/30/2017
 
Taj Mey Corporation
 
3,502
 
7/31/2022
 
Groupe Insearch, Inc.
 
3,500
10
 
Loan
 
31
 
CGMRC
 
Northern Lights Shopping Center
 
1/31/2017
 
Ohio Thrift Stores
 
16,000
 
10/31/2018
 
Citi Trends Store
 
14,755
11
 
Loan
     
CGMRC
 
1035 Market Street
 
8/31/2020
 
Alm Media LLC
 
8,952
 
4/13/2020
 
Bay Area Legal Aid
 
8,342
12
 
Loan
 
32
 
CGMRC
 
170 Broadway
     
NAP
         
NAP
   
13
 
Loan
 
13, 33, 34, 35, 36
 
CGMRC
 
Hampton Inn - Albany
     
NAP
         
NAP
   
14
 
Loan
 
37
 
CGMRC
 
132-40 Metropolitan Avenue
 
1/31/2025
 
Starbuck’s
 
1,580
 
2/2/2025
 
T-Mobile
 
1,295
15
 
Loan
 
13, 38, 39
 
GSMC
 
Hampton Inn & Suites Destin
     
NAP
         
NAP
   
16
 
Loan
     
CGMRC
 
Ocean Dorado
     
NAP
         
NAP
   
17
 
Loan
     
CGMRC
 
Century Park West Apartments
     
NAP
         
NAP
   
18
 
Loan
     
CCRE
 
ART Florida & Ohio MF Portfolio I
                       
18.01
 
Property
         
High Points
     
NAP
         
NAP
   
18.02
 
Property
         
Daniel Court
     
NAP
         
NAP
   
18.03
 
Property
         
Blueberry Hill
     
NAP
         
NAP
   
18.04
 
Property
         
Manchester
     
NAP
         
NAP
   
18.05
 
Property
         
Hickory Mill
     
NAP
         
NAP
   
19
 
Loan
     
CCRE
 
Aria on L
     
NAP
         
NAP
   
20
 
Loan
     
CCRE
 
River Drive III
 
6/30/2016
 
River Drive Surgery Center, LLC
 
2,961
 
1/31/2018
 
Doownek, Inc. (Kenwood Associates)
 
1,550
21
 
Loan
 
13
 
CGMRC
 
Clinton Place Apartments
     
NAP
         
NAP
   
22
 
Loan
 
13, 40
 
GSMC
 
Plaza de Santa Fe
 
11/30/2024
 
JP Morgan Chase Bank
 
2,600
 
2/28/2017
 
ATT Cell Tower
 
1
23
 
Loan
     
CGMRC
 
EZ Storage Marina Del Rey
     
NAP
         
NAP
   
24
 
Loan
     
CGMRC
 
Cottages at Hefner
     
NAP
         
NAP
   
25
 
Loan
 
41
 
MC-FiveMile
 
Bavarian Woods
     
NAP
         
NAP
   
26
 
Loan
 
42
 
SMF I
 
Crossroads Marketplace
 
7/31/2017
 
Hibbett Sports
 
4,384
 
10/31/2019
 
Parrish Medical Center
 
3,340
27
 
Loan
     
CGMRC
 
Lowe’s Multi State Portfolio
                       
27.01
 
Property
         
Lowe’s Middletown OH
     
NAP
         
NAP
   
27.02
 
Property
         
Lowe’s Terre Haute IN
     
NAP
         
NAP
   
28
 
Loan
 
13
 
CGMRC
 
Century Lake Apartments
     
NAP
         
NAP
   
29
 
Loan
 
13
 
CGMRC
 
Holiday Inn Express & Suites - New Orleans Airport South
     
NAP
         
NAP
   
30
 
Loan
 
43
 
CGMRC
 
River Drive Apartments
     
NAP
         
NAP
   
31
 
Loan
 
44, 45
 
MC-FiveMile
 
Ishihama Portfolio
                       
31.01
 
Property
         
Walgreens Jefferson
     
NAP
         
NAP
   
31.02
 
Property
         
Town Center Square
     
NAP
         
NAP
   
31.03
 
Property
         
Sunset Station
     
NAP
         
NAP
   
31.04
 
Property
         
Arby’s Portfolio - Saginaw, MI
     
NAP
         
NAP
   
31.05
 
Property
         
Arby’s Portfolio - Port Huron, MI
     
NAP
         
NAP
   
32
 
Loan
     
MC-FiveMile
 
Birney Portfolio - Sun Blossom Mountain
     
NAP
         
NAP
   
33
 
Loan
     
CGMRC
 
Germantown Plaza
 
1/31/2018
 
Grand Buffet
 
5,278
 
3/31/2017
 
Century 21 Real Estate
 
3,500
34
 
Loan
     
MC-FiveMile
 
Birney Portfolio - Sun Blossom Gardens & The Westbriar
                       
34.01
 
Property
         
Sun Blossom Gardens
     
NAP
         
NAP
   
34.02
 
Property
         
The Westbriar
     
NAP
         
NAP
   
35
 
Loan
 
46
 
SMF I
 
Westridge Self Storage
     
NAP
         
NAP
   
36
 
Loan
 
13, 46
 
SMF I
 
Highway 92 Self Storage
     
NAP
         
NAP
   
37
 
Loan
     
MC-FiveMile
 
Brays Village Apartments
     
NAP
         
NAP
   
38
 
Loan
     
CCRE
 
Copley Center
 
10/31/2024
 
The Cosmetology and Spa Institute
 
5,938
 
6/30/2020
 
Salata
 
2,555
39
 
Loan
     
MC-FiveMile
 
GSL Portfolio
                       
39.01
 
Property
         
Clinton Drive
 
10/31/2018
 
Mid-South Metals Houston LLC
 
20,000
 
12/31/2018
 
Golten Service Company, Inc.
 
10,000
39.02
 
Property
         
1700 South Sam Houston Parkway West
     
NAP
         
NAP
   
 
 
A-38

 
 
GSMS 2015-GC30 Annex A
                                         
Control
Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Third Largest Tenant Lease Expiration (6)
 
Fourth Largest Tenant
 
Fourth Largest
Tenant Sq Ft
 
Fourth Largest Tenant Lease Expiration (6)
 
Fifth Largest Tenant
 
Fifth Largest
Tenant Sq Ft
39.03
 
Property
         
801 Georgia Avenue
     
NAP
         
NAP
   
40
 
Loan
     
CCRE
 
New Boston Village Retail
 
11/30/2016
 
Anytime Fitness
 
5,200
 
2/28/2021
 
Maurice’s
 
5,064
41
 
Loan
     
GSMC
 
Timberhills Shopping Center
 
6/30/2018
 
Earth & Ocean
 
3,300
 
6/30/2016
 
Rent A Center
 
3,220
42
 
Loan
 
47
 
GSMC
 
Crestwood Whitewood Apartments Portfolio
                       
42.01
 
Property
         
Crestwood Apartments
     
NAP
         
NAP
   
42.02
 
Property
         
Whitewood Apartments
     
NAP
         
NAP
   
43
 
Loan
     
CGMRC
 
Serenity Apartments at Silver Springs
     
NAP
         
NAP
   
44
 
Loan
     
GSMC
 
Traditions at Slate Ridge
     
NAP
         
NAP
   
45
 
Loan
     
CCRE
 
Chadwick & Grayson
 
10/31/2016
 
George G Sharp
 
5,239
 
1/31/2018
 
Parker Schlichter
 
4,635
46
 
Loan
     
CCRE
 
Wesleyan Park Plaza
 
7/31/2017
 
Baker’s Rack
 
7,900
 
1/31/2028
 
Greg’s Hallmark
 
6,721
47
 
Loan
 
48
 
CGMRC
 
Glendora Marketplace
 
1/31/2016
 
Baja Fresh
 
2,100
 
12/31/2023
 
Game Stop
 
2,000
48
 
Loan
 
49
 
GSMC
 
At Home and Dollar Tree
     
NAP
         
NAP
   
49
 
Loan
     
CCRE
 
City Lofts
     
NAP
         
NAP
   
50
 
Loan
     
CCRE
 
Stony Brook MHP
     
NAP
         
NAP
   
51
 
Loan
 
50
 
CCRE
 
Diagonal Marketplace
 
10/31/2017
 
Kory J Wallin DMD
 
2,100
 
8/31/2025
 
Little Caesars
 
1,664
52
 
Loan
     
MC-FiveMile
 
6001 Stonewood Drive
 
11/30/2021
 
North Pittsburgh Imaging Specialists, LLC
 
3,950
 
11/30/2017
 
Pittsburgh Oculoplastic Associates
 
675
53
 
Loan
 
51
 
SMF I
 
Shops of Walterboro
 
8/31/2017
 
China Buffet
 
4,160
 
9/30/2017
 
CATO Corporation
 
4,160
54
 
Loan
     
SMF I
 
Joshua Village Shopping Center
 
6/30/2016
 
Aaron’s, Inc.
 
8,000
 
3/31/2017
 
Big “O” Tires
 
5,120
55
 
Loan
 
52
 
CCRE
 
Club Commons II
     
NAP
         
NAP
   
56
 
Loan
     
SMF I
 
Pocalla Springs Apartments
     
NAP
         
NAP
   
57
 
Loan
     
CCRE
 
Alex City Marketplace
 
MTM
 
Dollar Tree
 
8,300
 
7/31/2019
 
CATO Corporation
 
5,850
58
 
Loan
     
GSMC
 
Midtown Village
 
5/31/2025
 
Sushi Sakana
 
1,500
 
5/31/2018
 
OneMain Financial, Inc.
 
1,400
59
 
Loan
 
53, 54
 
CCRE
 
Butler Square
 
1/31/2019
 
Needful Things
 
3,050
 
5/31/2020
 
Magic Rooster
 
2,785
60
 
Loan
     
SMF I
 
Lansing East Self Storage
     
NAP
         
NAP
   
61
 
Loan
     
CCRE
 
San Clemente Retail
 
12/31/2021
 
Overload Fitness of America
 
2,510
 
12/31/2015
 
Thompson Dentistry
 
2,474
62
 
Loan
 
55
 
SMF I
 
Vidalia Central Shopping Center
 
10/31/2020
 
CATO Corporation
 
4,640
 
1/31/2016
 
Bath & Body Works
 
2,800
63
 
Loan
     
SMF I
 
Orion Self Storage
     
NAP
         
NAP
   
64
 
Loan
     
GSMC
 
Southwood Village Shopping Center
 
9/14/2019
 
Fantasia Sports Bar
 
3,982
 
1/31/2017
 
Care One Chiropractic
 
2,480
65
 
Loan
     
SMF I
 
Novi Self Storage
     
NAP
         
NAP
   
66
 
Loan
     
CGMRC
 
Metrocenter Retail
 
7/16/2016
 
Bank of America
 
6,982
 
1/1/2024
 
Community Pro Tires
 
6,230
67
 
Loan
 
13, 56
 
GSMC
 
Hampton Inn Niceville
     
NAP
         
NAP
   
68
 
Loan
     
SMF I
 
Albemarle Square
 
7/31/2017
 
Little Caesars
 
1,950
 
9/30/2019
 
Cig Plus
 
1,430
69
 
Loan
     
SMF I
 
Clark Street Industrial
     
NAP
         
NAP
   
70
 
Loan
     
CCRE
 
Pheasant Run Apartments
     
NAP
         
NAP
   
71
 
Loan
 
57, 58
 
CCRE
 
Ruschmeyer’s Montauk
     
NAP
         
NAP
   
72
 
Loan
 
59
 
CGMRC
 
Wyndham Hill Apartments
     
NAP
         
NAP
   
73
 
Loan
     
CGMRC
 
Food Lion - Ocean View
 
5/31/2019
 
Great Wall Chinese Restaurant
 
1,200
 
6/30/2019
 
Domino’s Pizza
 
1,200
74
 
Loan
     
SMF I
 
Southland Village Shopping Center
 
2/28/2018
 
Faith Mission Thrift Store
 
11,000
 
5/1/2023
 
Rite Aid
 
9,800
75
 
Loan
     
SMF I
 
306-308 East 149th Street
 
11/30/2024
 
Rainbow Nails
 
1,500
 
12/31/2024
 
Dalia Hair Care
 
1,500
76
 
Loan
     
SMF I
 
Northside Indy Medical Center
 
12/31/2017
 
Timothy Feeney MD
 
2,803
 
MTM
 
Barrett Eye Care
 
2,037
77
 
Loan
     
CCRE
 
North View Manor MHP
     
NAP
         
NAP
   
78
 
Loan
     
CGMRC
 
Food Lion - Circle Plaza
 
3/31/2016
 
China Wok
 
1,812
 
9/30/2020
 
Yajaira Hair Salon
 
1,000
79
 
Loan
     
CGMRC
 
Glenridge Point Shopping Center
 
7/31/2017
 
Moe’s Southwest Grill
 
2,287
 
4/30/2017
 
Subway
 
1,752
80
 
Loan
     
MC-FiveMile
 
Village Place Apartments
     
NAP
         
NAP
   
81
 
Loan
     
MC-FiveMile
 
Country Hills Estates
     
NAP
         
NAP
   
82
 
Loan
     
CGMRC
 
4600 Sheridan Street
 
9/30/2019
 
Florida Professional Group
 
2,572
 
6/30/2018
 
Broward Psychiatric
 
2,538
83
 
Loan
     
CGMRC
 
Roaring Fork Mobile Home Park
     
NAP
         
NAP
   
84
 
Loan
     
MC-FiveMile
 
Kimberly Square
 
6/30/2018
 
Snap Fitness
 
4,824
 
10/31/2018
 
CATO Corporation
 
4,755
85
 
Loan
     
SMF I
 
Ypsilanti Self Storage
     
NAP
         
NAP
   
86
 
Loan
 
60
 
SMF I
 
North Lake Tahoe Self Storage
     
NAP
         
NAP
   
87
 
Loan
     
GSMC
 
Walgreens Cary
     
NAP
         
NAP
   
88
 
Loan
     
SMF I
 
Lansing West Self Storage
     
NAP
         
NAP
   
89
 
Loan
 
61
 
CGMRC
 
Forest Avenue Apartments
     
NAP
         
NAP
   
 
 
A-39

 
 
GSMS 2015-GC30 Annex A
 
Control
Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Fifth Largest Tenant Lease Expiration (6)
 
Environmental Phase I Report Date
 
Environmental Phase II
 
Environmental Phase II Report Date
 
Engineering Report Date
 
Seismic Report Date
 
PML or SEL (%)
 
Earthquake Insurance Required
 
Upfront RE Tax Reserve ($)
1
 
Loan
 
8, 9, 10, 11, 12
 
GSMC
 
Dallas Market Center
 
12/31/2016
 
4/24/2015
 
No
 
NAP
 
4/3/2015
 
NAP
 
NAP
 
No
 
439,167
2
 
Loan
 
13, 14, 15
 
GSMC
 
Selig Office Portfolio
                             
No
 
255,019
2.01
 
Property
 
16
     
1000 Second Avenue
 
12/31/2020
 
3/4/2015
 
No
 
NAP
 
3/4/2015
 
3/4/2015
 
18%
 
No
   
2.02
 
Property
 
17, 13
     
2901 Third Avenue
 
MTM
 
3/4/2015
 
No
 
NAP
 
3/4/2015
 
3/4/2015
 
12%
 
No
   
2.03
 
Property
         
3101 Western Avenue
 
2/28/2018
 
3/4/2015
 
No
 
NAP
 
3/4/2015
 
3/4/2015
 
17%
 
No
   
2.04
 
Property
 
18
     
300 Elliott Avenue West
     
3/4/2015
 
No
 
NAP
 
3/4/2015
 
3/4/2015
 
14%
 
No
   
2.05
 
Property
 
19, 13
     
3131 Elliott Avenue
 
8/14/2016
 
3/4/2015
 
No
 
NAP
 
3/4/2015
 
3/4/2015
 
17%
 
No
   
2.06
 
Property
 
13
     
2615 Fourth Avenue
 
7/31/2019
 
3/4/2015
 
No
 
NAP
 
3/4/2015
 
3/4/2015
 
17%
 
No
   
2.07
 
Property
         
190 Queen Anne Avenue North
 
9/30/2015
 
3/4/2015
 
No
 
NAP
 
3/4/2015
 
3/4/2015
 
18%
 
No
   
2.08
 
Property
 
20, 13
     
200 First Avenue West
 
12/31/2019
 
3/6/2015
 
No
 
NAP
 
3/6/2015
 
3/6/2015
 
17%
 
No
   
2.09
 
Property
         
18 West Mercer Street
 
5/31/2019
 
3/6/2015
 
No
 
NAP
 
3/6/2015
 
3/6/2015
 
12%
 
No
   
3
 
Loan
 
13
 
GSMC
 
Worthington Renaissance Fort Worth
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
NAP
 
NAP
 
No
 
0
4
 
Loan
 
21, 22, 23, 24
 
CGMRC
 
Courtyard by Marriott Portfolio
                             
No
 
0
4.01
 
Property
         
Courtyard Larkspur Landing Marin County
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
3/30/2015
 
11%
 
No
   
4.02
 
Property
         
Courtyard San Mateo Foster City
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
3/30/2015
 
14%
 
No
   
4.03
 
Property
         
Courtyard San Jose Cupertino
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
3/30/2015
 
11%
 
No
   
4.04
 
Property
         
Courtyard Boulder
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
NAP
 
NAP
 
No
   
4.05
 
Property
         
Courtyard Los Angeles Hacienda Heights
     
3/30/2015
 
No
 
NAP
 
3/9/2015
 
3/30/2015
 
11%
 
No
   
4.06
 
Property
         
Courtyard Seattle South Center
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
3/30/2015
 
9%
 
No
   
4.07
 
Property
         
Courtyard Rye
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
NAP
 
NAP
 
No
   
4.08
 
Property
         
Courtyard Nashville Airport
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
NAP
 
NAP
 
No
   
4.09
 
Property
         
Courtyard Los Angeles Torrance Palos Verdes
     
3/30/2015
 
No
 
NAP
 
3/9/2015
 
3/30/2015
 
10%
 
No
   
4.10
 
Property
         
Courtyard St. Louis Creve Coeur
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
NAP
 
NAP
 
No
   
4.11
 
Property
         
Courtyard Portland Beaverton
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
3/30/2015
 
8%
 
No
   
4.12
 
Property
         
Courtyard Palm Springs
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
3/30/2015
 
11%
 
No
   
4.13
 
Property
         
Courtyard Charlotte South Park
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
NAP
 
NAP
 
No
   
4.14
 
Property
         
Courtyard Norwalk
     
4/10/2015
 
Yes
 
4/7/2015
 
3/30/2015
 
NAP
 
NAP
 
No
   
4.15
 
Property
         
Courtyard Detroit Metro Airport
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
NAP
 
NAP
 
No
   
4.16
 
Property
         
Courtyard Chicago Waukegan Gurnee
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
NAP
 
NAP
 
No
   
4.17
 
Property
         
Courtyard Atlanta Perimeter Center
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
NAP
 
NAP
 
No
   
4.18
 
Property
         
Courtyard Denver Tech Center
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
NAP
 
NAP
 
No
   
4.19
 
Property
         
Courtyard Ft. Lauderdale Plantation
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
NAP
 
NAP
 
No
   
4.20
 
Property
         
Courtyard Lincroft Red Bank
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
NAP
 
NAP
 
No
   
4.21
 
Property
         
Courtyard Chicago Highland Park
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
NAP
 
NAP
 
No
   
4.22
 
Property
         
Courtyard Raleigh Cary
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
NAP
 
NAP
 
No
   
4.23
 
Property
         
Courtyard Charlottesville North
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
NAP
 
NAP
 
No
   
4.24
 
Property
         
Courtyard Detroit Livonia
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
NAP
 
NAP
 
No
   
4.25
 
Property
         
Courtyard Birmingham Homewood
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
NAP
 
NAP
 
No
   
4.26
 
Property
         
Courtyard West Palm Beach
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
NAP
 
NAP
 
No
   
4.27
 
Property
         
Courtyard New Haven Wallingford
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
NAP
 
NAP
 
No
   
4.28
 
Property
         
Courtyard Chicago Oakbrook Terrace
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
NAP
 
NAP
 
No
   
4.29
 
Property
         
Courtyard Kansas City Overland Park Metcalf
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
NAP
 
NAP
 
No
   
4.30
 
Property
         
Courtyard Boston Andover
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
NAP
 
NAP
 
No
   
4.31
 
Property
         
Courtyard Minneapolis St Paul Airport
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
NAP
 
NAP
 
No
   
4.32
 
Property
         
Courtyard Dallas Plano Parkway
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
NAP
 
NAP
 
No
   
4.33
 
Property
         
Courtyard Bakersfield
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
3/30/2015
 
8%
 
No
   
4.34
 
Property
         
Courtyard Denver Stapleton
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
NAP
 
NAP
 
No
   
4.35
 
Property
         
Courtyard Rockford
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
NAP
 
NAP
 
No
   
4.36
 
Property
         
Courtyard Greenville Haywood Mall
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
NAP
 
NAP
 
No
   
4.37
 
Property
         
Courtyard Chicago Lincolnshire
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
NAP
 
NAP
 
No
   
4.38
 
Property
         
Courtyard Indianapolis Castleton
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
NAP
 
NAP
 
No
   
4.39
 
Property
         
Courtyard St. Louis Westport Plaza
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
NAP
 
NAP
 
No
   
4.40
 
Property
         
Courtyard San Antonio Downtown Market Square
     
3/30/2015
 
No
 
NAP
 
3/9/2015
 
NAP
 
NAP
 
No
   
4.41
 
Property
         
Courtyard Silver Spring North
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
NAP
 
NAP
 
No
   
4.42
 
Property
         
Courtyard Lexington North
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
NAP
 
NAP
 
No
   
4.43
 
Property
         
Courtyard Tampa Westshore
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
NAP
 
NAP
 
No
   
4.44
 
Property
         
Courtyard Chicago Deerfield
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
NAP
 
NAP
 
No
   
4.45
 
Property
         
Courtyard St. Petersburg Clearwater
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
NAP
 
NAP
 
No
   
4.46
 
Property
         
Courtyard Toledo Airport Holland
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
NAP
 
NAP
 
No
   
4.47
 
Property
         
Courtyard Phoenix Mesa
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
NAP
 
NAP
 
No
   
4.48
 
Property
         
Courtyard Atlanta Airport South
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
NAP
 
NAP
 
No
   
4.49
 
Property
         
Courtyard Oklahoma City Airport
     
3/30/2015
 
No
 
NAP
 
3/10/2015
 
NAP
 
NAP
 
No
   
4.50
 
Property
         
Courtyard Memphis Airport
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
3/30/2015
 
8%
 
No
   
4.51
 
Property
         
Courtyard Annapolis
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
NAP
 
NAP
 
No
   
4.52
 
Property
         
Courtyard Manassas
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
NAP
 
NAP
 
No
   
4.53
 
Property
         
Courtyard Little Rock
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
NAP
 
NAP
 
No
   
4.54
 
Property
         
Courtyard Ft. Myers
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
NAP
 
NAP
 
No
   
4.55
 
Property
         
Courtyard Atlanta Gwinnett Mall
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
NAP
 
NAP
 
No
   
4.56
 
Property
         
Courtyard Chicago Arlington Heights South
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
NAP
 
NAP
 
No
   
4.57
 
Property
         
Courtyard Dallas Richardson at Spring Valley
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
NAP
 
NAP
 
No
   
4.58
 
Property
         
Courtyard Huntsville
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
NAP
 
NAP
 
No
   
4.59
 
Property
         
Courtyard Birmingham Hoover
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
NAP
 
NAP
 
No
   
4.60
 
Property
         
Courtyard Phoenix North Metrocenter
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
NAP
 
NAP
 
No
   
4.61
 
Property
         
Courtyard Tucson Airport
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
NAP
 
NAP
 
No
   
4.62
 
Property
         
Courtyard Dayton South Mall
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
NAP
 
NAP
 
No
   
 
 
A-40

 

GSMS 2015-GC30 Annex A
                                                     
Control
Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Fifth Largest Tenant Lease Expiration (6)
 
Environmental Phase I Report Date
 
Environmental Phase II
 
Environmental Phase II Report Date
 
Engineering Report Date
 
Seismic Report Date
 
PML or SEL (%)
 
Earthquake Insurance Required
 
Upfront RE Tax Reserve ($)
4.63
 
Property
         
Courtyard Philadelphia Devon
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
NAP
 
NAP
 
No
   
4.64
 
Property
         
Courtyard Fresno
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
3/30/2015
 
6%
 
No
   
4.65
 
Property
         
Courtyard Poughkeepsie
     
3/30/2015
 
No
 
NAP
 
3/30/2015
 
NAP
 
NAP
 
No
   
5
 
Loan
 
25, 26, 27
 
CGMRC
 
Bank of America Plaza
 
1/31/2025
 
3/13/2015
 
No
 
NAP
 
3/13/2015
 
NAP
 
NAP
 
No
 
896,487
6
 
Loan
 
13
 
GSMC
 
Bakery Living
     
8/18/2014
 
No
 
NAP
 
8/18/2014
 
NAP
 
NAP
 
No
 
15,055
7
 
Loan
 
28
 
MC-FiveMile
 
Midwest Multifamily Portfolio
                             
No
 
187,669
7.01
 
Property
         
Sunnydale Estates
     
3/13/2015
 
No
 
NAP
 
2/24/2015
 
NAP
 
NAP
 
No
   
7.02
 
Property
         
Georgetown Village
     
3/13/2015
 
No
 
NAP
 
2/24/2015
 
NAP
 
NAP
 
No
   
7.03
 
Property
         
Hunters Ridge
     
3/13/2015
 
No
 
NAP
 
2/24/2015
 
NAP
 
NAP
 
No
   
7.04
 
Property
         
Miracle Manor
     
3/13/2015
 
No
 
NAP
 
2/23/2015
 
NAP
 
NAP
 
No
   
7.05
 
Property
         
Abbey Run
     
3/13/2015
 
No
 
NAP
 
2/24/2015
 
NAP
 
NAP
 
No
   
8
 
Loan
 
13, 29, 30
 
SMF I
 
Hilton Scotts Valley
     
11/3/2014
 
No
 
NAP
 
11/14/2014
 
2/5/2015
 
12%
 
No
 
69,373
9
 
Loan
     
CGMRC
 
311 California Street
 
7/31/2016
 
3/12/2015
 
No
 
NAP
 
3/12/2015
 
3/12/2015
 
19%
 
No
 
213,045
10
 
Loan
 
31
 
CGMRC
 
Northern Lights Shopping Center
 
11/30/2016
 
3/26/2015
 
No
 
NAP
 
3/26/2015
 
NAP
 
NAP
 
No
 
407,840
11
 
Loan
     
CGMRC
 
1035 Market Street
 
9/30/2017
 
3/12/2015
 
No
 
NAP
 
3/12/2015
 
3/12/2015
 
18%
 
No
 
134,466
12
 
Loan
 
32
 
CGMRC
 
170 Broadway
     
2/10/2015
 
No
 
NAP
 
2/9/2015
 
NAP
 
NAP
 
No
 
43,213
13
 
Loan
 
13, 33, 34, 35, 36
 
CGMRC
 
Hampton Inn - Albany
     
4/16/2015
 
Yes
 
4/9/2015
 
3/16/2015
 
NAP
 
NAP
 
No
 
312,232
14
 
Loan
 
37
 
CGMRC
 
132-40 Metropolitan Avenue
 
9/30/2020
 
3/16/2015
 
No
 
NAP
 
3/17/2015
 
NAP
 
NAP
 
No
 
172,218
15
 
Loan
 
13, 38, 39
 
GSMC
 
Hampton Inn & Suites Destin
     
3/2/2015
 
No
 
NAP
 
3/2/2015
 
NAP
 
NAP
 
No
 
4,728
16
 
Loan
     
CGMRC
 
Ocean Dorado
     
3/12/2015
 
No
 
NAP
 
3/12/2015
 
3/12/2015
 
13%
 
No
 
106,231
17
 
Loan
     
CGMRC
 
Century Park West Apartments
     
1/20/2015
 
No
 
NAP
 
1/20/2015
 
NAP
 
NAP
 
No
 
154,408
18
 
Loan
     
CCRE
 
ART Florida & Ohio MF Portfolio I
                             
No
 
98,250
18.01
 
Property
         
High Points
     
3/27/2015
 
No
 
NAP
 
2/27/2015
 
NAP
 
NAP
 
No
   
18.02
 
Property
         
Daniel Court
     
3/27/2015
 
No
 
NAP
 
3/6/2015
 
NAP
 
NAP
 
No
   
18.03
 
Property
         
Blueberry Hill
     
3/27/2015
 
No
 
NAP
 
2/27/2015
 
NAP
 
NAP
 
No
   
18.04
 
Property
         
Manchester
     
3/27/2015
 
No
 
NAP
 
2/27/2015
 
NAP
 
NAP
 
No
   
18.05
 
Property
         
Hickory Mill
     
3/27/2015
 
No
 
NAP
 
2/27/2015
 
NAP
 
NAP
 
No
   
19
 
Loan
     
CCRE
 
Aria on L
     
4/7/2015
 
No
 
NAP
 
3/13/2015
 
NAP
 
NAP
 
No
 
33,636
20
 
Loan
     
CCRE
 
River Drive III
 
9/15/2016
 
10/22/2014
 
No
 
NAP
 
10/22/2014
 
NAP
 
NAP
 
No
 
61,874
21
 
Loan
 
13
 
CGMRC
 
Clinton Place Apartments
     
10/22/2014
 
No
 
NAP
 
10/22/2014
 
NAP
 
NAP
 
No
 
110,533
22
 
Loan
 
13, 40
 
GSMC
 
Plaza de Santa Fe
 
7/15/2021
 
3/30/2015
 
No
 
NAP
 
3/3/2015
 
3/3/2015
 
5%
 
No
 
10,533
23
 
Loan
     
CGMRC
 
EZ Storage Marina Del Rey
     
2/13/2015
 
No
 
NAP
 
2/13/2015
 
2/11/2015
 
12%
 
No
 
0
24
 
Loan
     
CGMRC
 
Cottages at Hefner
     
3/4/2015
 
No
 
NAP
 
3/4/2015
 
NAP
 
NAP
 
No
 
30,389
25
 
Loan
 
41
 
MC-FiveMile
 
Bavarian Woods
     
3/13/2015
 
No
 
NAP
 
2/24/2015
 
NAP
 
NAP
 
No
 
59,290
26
 
Loan
 
42
 
SMF I
 
Crossroads Marketplace
 
3/31/2017
 
3/13/2015
 
No
 
NAP
 
3/13/2015
 
NAP
 
NAP
 
No
 
110,540
27
 
Loan
     
CGMRC
 
Lowe’s Multi State Portfolio
                             
No
 
0
27.01
 
Property
         
Lowe’s Middletown OH
     
3/25/2015
 
No
 
NAP
 
3/25/2015
 
NAP
 
NAP
 
No
   
27.02
 
Property
         
Lowe’s Terre Haute IN
     
3/25/2015
 
No
 
NAP
 
3/25/2015
 
NAP
 
NAP
 
No
   
28
 
Loan
 
13
 
CGMRC
 
Century Lake Apartments
     
2/16/2015
 
No
 
NAP
 
2/13/2015
 
NAP
 
NAP
 
No
 
128,540
29
 
Loan
 
13
 
CGMRC
 
Holiday Inn Express & Suites - New Orleans Airport South
     
1/22/2015
 
No
 
NAP
 
1/23/2015
 
NAP
 
NAP
 
No
 
44,684
30
 
Loan
 
43
 
CGMRC
 
River Drive Apartments
     
3/2/2015
 
No
 
NAP
 
2/27/2015
 
NAP
 
NAP
 
No
 
220,544
31
 
Loan
 
44, 45
 
MC-FiveMile
 
Ishihama Portfolio
                             
No
 
14,275
31.01
 
Property
         
Walgreens Jefferson
     
2/11/2015
 
No
 
NAP
 
2/11/2015
 
NAP
 
NAP
 
No
   
31.02
 
Property
         
Town Center Square
     
12/9/2014
 
No
 
NAP
 
12/9/2014
 
12/9/2014
 
11%
 
No
   
31.03
 
Property
         
Sunset Station
     
12/9/2014
 
No
 
NAP
 
12/9/2014
 
NAP
 
NAP
 
No
   
31.04
 
Property
         
Arby’s Portfolio - Saginaw, MI
     
12/9/2014
 
No
 
NAP
 
12/9/2014
 
NAP
 
NAP
 
No
   
31.05
 
Property
         
Arby’s Portfolio - Port Huron, MI
     
12/9/2014
 
No
 
NAP
 
12/9/2014
 
NAP
 
NAP
 
No
   
32
 
Loan
     
MC-FiveMile
 
Birney Portfolio - Sun Blossom Mountain
     
10/17/2014
 
No
 
NAP
 
10/24/2014
 
NAP
 
NAP
 
No
 
108,158
33
 
Loan
     
CGMRC
 
Germantown Plaza
 
11/30/2015
 
2/23/2015
 
No
 
NAP
 
2/23/2015
 
NAP
 
NAP
 
No
 
59,189
34
 
Loan
     
MC-FiveMile
 
Birney Portfolio - Sun Blossom Gardens & The Westbriar
                             
No
 
88,759
34.01
 
Property
         
Sun Blossom Gardens
     
10/20/2014
 
No
 
NAP
 
10/27/2014
 
NAP
 
NAP
 
No
   
34.02
 
Property
         
The Westbriar
     
10/17/2014
 
No
 
NAP
 
10/27/2014
 
NAP
 
NAP
 
No
   
35
 
Loan
 
46
 
SMF I
 
Westridge Self Storage
     
2/12/2015
 
No
 
NAP
 
2/9/2015
 
NAP
 
NAP
 
No
 
38,117
36
 
Loan
 
13, 46
 
SMF I
 
Highway 92 Self Storage
     
2/12/2015
 
No
 
NAP
 
2/12/2015
 
NAP
 
NAP
 
No
 
22,025
37
 
Loan
     
MC-FiveMile
 
Brays Village Apartments
     
3/27/2015
 
No
 
NAP
 
3/27/2015
 
NAP
 
NAP
 
No
 
66,636
38
 
Loan
     
CCRE
 
Copley Center
 
3/4/2025
 
4/29/2015
 
No
 
NAP
 
3/5/2015
 
NAP
 
NAP
 
No
 
141,667
39
 
Loan
     
MC-FiveMile
 
GSL Portfolio
                             
No
 
64,049
39.01
 
Property
         
Clinton Drive
 
6/30/2019
 
3/17/2015
 
No
 
NAP
 
3/13/2015
 
NAP
 
NAP
 
No
   
39.02
 
Property
         
1700 South Sam Houston Parkway West
     
3/16/2015
 
No
 
NAP
 
3/17/2015
 
NAP
 
NAP
 
No
   
 
 
A-41

 


GSMS 2015-GC30 Annex A
                                                     
Control
Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Fifth Largest Tenant Lease Expiration (6)
 
Environmental Phase I Report Date
 
Environmental Phase II
 
Environmental Phase II Report Date
 
Engineering Report Date
 
Seismic Report Date
 
PML or SEL (%)
 
Earthquake Insurance Required
 
Upfront RE Tax Reserve ($)
39.03
 
Property
         
801 Georgia Avenue
     
3/13/2015
 
No
 
NAP
 
3/13/2015
 
NAP
 
NAP
 
No
   
40
 
Loan
     
CCRE
 
New Boston Village Retail
 
1/31/2020
 
2/18/2015
 
No
 
NAP
 
2/17/2015
 
NAP
 
NAP
 
No
 
16,091
41
 
Loan
     
GSMC
 
Timberhills Shopping Center
 
12/31/2019
 
3/18/2015
 
No
 
NAP
 
3/6/2015
 
2/18/2015
 
7%
 
No
 
10,897
42
 
Loan
 
47
 
GSMC
 
Crestwood Whitewood Apartments Portfolio
                             
No
 
73,351
42.01
 
Property
         
Crestwood Apartments
     
2/20/2015
 
No
 
NAP
 
2/20/2015
 
NAP
 
NAP
 
No
   
42.02
 
Property
         
Whitewood Apartments
     
2/20/2015
 
No
 
NAP
 
2/20/2015
 
NAP
 
NAP
 
No
   
43
 
Loan
     
CGMRC
 
Serenity Apartments at Silver Springs
     
2/12/2015
 
No
 
NAP
 
2/12/2015
 
NAP
 
NAP
 
No
 
111,458
44
 
Loan
     
GSMC
 
Traditions at Slate Ridge
     
3/25/2015
 
No
 
NAP
 
3/24/2015
 
NAP
 
NAP
 
No
 
119,246
45
 
Loan
     
CCRE
 
Chadwick & Grayson
 
12/31/2015
 
2/25/2015
 
No
 
NAP
 
2/26/2015
 
NAP
 
NAP
 
No
 
37,501
46
 
Loan
     
CCRE
 
Wesleyan Park Plaza
 
2/28/2017
 
3/23/2015
 
No
 
NAP
 
2/16/2015
 
NAP
 
NAP
 
No
 
41,667
47
 
Loan
 
48
 
CGMRC
 
Glendora Marketplace
 
1/31/2016
 
2/12/2015
 
No
 
NAP
 
2/12/2015
 
2/12/2015
 
10%
 
No
 
21,944
48
 
Loan
 
49
 
GSMC
 
At Home and Dollar Tree
     
3/16/2015
 
No
 
NAP
 
3/13/2015
 
NAP
 
NAP
 
No
 
0
49
 
Loan
     
CCRE
 
City Lofts
     
3/30/2015
 
No
 
NAP
 
3/13/2015
 
NAP
 
NAP
 
No
 
9,794
50
 
Loan
     
CCRE
 
Stony Brook MHP
     
3/25/2015
 
No
 
NAP
 
3/25/2015
 
NAP
 
NAP
 
No
 
39,833
51
 
Loan
 
50
 
CCRE
 
Diagonal Marketplace
 
1/31/2017
 
3/27/2015
 
No
 
NAP
 
2/3/2015
 
NAP
 
NAP
 
No
 
11,417
52
 
Loan
     
MC-FiveMile
 
6001 Stonewood Drive
 
5/31/2021
 
1/13/2015
 
No
 
NAP
 
1/13/2015
 
NAP
 
NAP
 
No
 
20,956
53
 
Loan
 
51
 
SMF I
 
Shops of Walterboro
 
1/31/2017
 
3/16/2015
 
No
 
NAP
 
3/16/2015
 
NAP
 
NAP
 
No
 
52,593
54
 
Loan
     
SMF I
 
Joshua Village Shopping Center
 
9/30/2017
 
2/23/2015
 
No
 
NAP
 
2/23/2015
 
2/20/2015
 
17%
 
No
 
6,965
55
 
Loan
 
52
 
CCRE
 
Club Commons II
     
2/23/2015
 
No
 
NAP
 
2/18/2015
 
NAP
 
NAP
 
No
 
2,917
56
 
Loan
     
SMF I
 
Pocalla Springs Apartments
     
2/13/2015
 
No
 
NAP
 
3/4/2015
 
NAP
 
NAP
 
No
 
62,044
57
 
Loan
     
CCRE
 
Alex City Marketplace
 
1/31/2017
 
3/9/2015
 
No
 
NAP
 
3/9/2015
 
NAP
 
NAP
 
No
 
42,890
58
 
Loan
     
GSMC
 
Midtown Village
 
6/30/2016
 
3/6/2015
 
No
 
NAP
 
3/4/2015
 
NAP
 
NAP
 
No
 
34,333
59
 
Loan
 
53, 54
 
CCRE
 
Butler Square
 
5/31/2020
 
3/30/2015
 
No
 
NAP
 
3/5/2015
 
NAP
 
NAP
 
No
 
59,296
60
 
Loan
     
SMF I
 
Lansing East Self Storage
     
6/13/2014
 
No
 
NAP
 
6/17/2014
 
NAP
 
NAP
 
No
 
10,596
61
 
Loan
     
CCRE
 
San Clemente Retail
 
3/31/2023
 
2/27/2015
 
No
 
NAP
 
2/27/2015
 
NAP
 
NAP
 
No
 
55,307
62
 
Loan
 
55
 
SMF I
 
Vidalia Central Shopping Center
 
1/31/2018
 
3/16/2015
 
No
 
NAP
 
3/16/2015
 
NAP
 
NAP
 
No
 
23,126
63
 
Loan
     
SMF I
 
Orion Self Storage
     
6/18/2014
 
No
 
NAP
 
6/17/2014
 
NAP
 
NAP
 
No
 
18,103
64
 
Loan
     
GSMC
 
Southwood Village Shopping Center
 
6/30/2020
 
3/16/2015
 
No
 
NAP
 
3/11/2015
 
NAP
 
NAP
 
No
 
31,854
65
 
Loan
     
SMF I
 
Novi Self Storage
     
6/17/2014
 
No
 
NAP
 
6/17/2014
 
NAP
 
NAP
 
No
 
15,804
66
 
Loan
     
CGMRC
 
Metrocenter Retail
 
6/30/2018
 
3/3/2015
 
No
 
NAP
 
2/27/2015
 
NAP
 
NAP
 
No
 
31,218
67
 
Loan
 
13, 56
 
GSMC
 
Hampton Inn Niceville
     
2/10/2015
 
No
 
NAP
 
2/10/2015
 
NAP
 
NAP
 
No
 
6,956
68
 
Loan
     
SMF I
 
Albemarle Square
 
6/30/2017
 
3/5/2015
 
No
 
NAP
 
3/4/2015
 
NAP
 
NAP
 
No
 
27,931
69
 
Loan
     
SMF I
 
Clark Street Industrial
     
2/19/2015
 
No
 
NAP
 
2/26/2015
 
NAP
 
NAP
 
No
 
76,434
70
 
Loan
     
CCRE
 
Pheasant Run Apartments
     
4/17/2015
 
No
 
NAP
 
4/2/2015
 
NAP
 
NAP
 
No
 
65,920
71
 
Loan
 
57, 58
 
CCRE
 
Ruschmeyer’s Montauk
     
4/23/2015
 
No
 
NAP
 
2/19/2015
 
NAP
 
NAP
 
No
 
2,333
72
 
Loan
 
59
 
CGMRC
 
Wyndham Hill Apartments
     
3/2/2015
 
No
 
NAP
 
2/27/2015
 
NAP
 
NAP
 
No
 
72,161
73
 
Loan
     
CGMRC
 
Food Lion - Ocean View
 
4/30/2019
 
2/20/2015
 
No
 
NAP
 
2/19/2015
 
NAP
 
NAP
 
No
 
19,077
74
 
Loan
     
SMF I
 
Southland Village Shopping Center
 
1/31/2019
 
2/18/2015
 
No
 
NAP
 
2/17/2015
 
NAP
 
NAP
 
No
 
15,099
75
 
Loan
     
SMF I
 
306-308 East 149th Street
 
12/31/2024
 
2/18/2015
 
No
 
NAP
 
2/17/2015
 
NAP
 
NAP
 
No
 
22,725
76
 
Loan
     
SMF I
 
Northside Indy Medical Center
 
MTM
 
2/11/2015
 
No
 
NAP
 
2/11/2015
 
NAP
 
NAP
 
No
 
23,767
77
 
Loan
     
CCRE
 
North View Manor MHP
     
4/27/2015
 
No
 
NAP
 
3/25/2015
 
NAP
 
NAP
 
No
 
52,500
78
 
Loan
     
CGMRC
 
Food Lion - Circle Plaza
 
2/28/2017
 
2/20/2015
 
No
 
NAP
 
2/19/2015
 
NAP
 
NAP
 
No
 
27,469
79
 
Loan
     
CGMRC
 
Glenridge Point Shopping Center
 
7/31/2023
 
3/9/2015
 
No
 
NAP
 
3/4/2015
 
NAP
 
NAP
 
No
 
24,261
80
 
Loan
     
MC-FiveMile
 
Village Place Apartments
     
1/21/2015
 
No
 
NAP
 
11/18/2014
 
NAP
 
NAP
 
No
 
11,138
81
 
Loan
     
MC-FiveMile
 
Country Hills Estates
     
3/16/2015
 
No
 
NAP
 
3/16/2015
 
NAP
 
NAP
 
No
 
31,995
82
 
Loan
     
CGMRC
 
4600 Sheridan Street
 
7/31/2019
 
3/10/2015
 
No
 
NAP
 
3/10/2015
 
NAP
 
NAP
 
No
 
76,185
83
 
Loan
     
CGMRC
 
Roaring Fork Mobile Home Park
     
9/23/2014
 
No
 
NAP
 
9/23/2014
 
NAP
 
NAP
 
No
 
1,609
84
 
Loan
     
MC-FiveMile
 
Kimberly Square
 
1/31/2019
 
1/27/2015
 
No
 
NAP
 
1/27/2015
 
NAP
 
NAP
 
No
 
16,513
85
 
Loan
     
SMF I
 
Ypsilanti Self Storage
     
1/28/2015
 
No
 
NAP
 
6/16/2014
 
NAP
 
NAP
 
No
 
19,679
86
 
Loan
 
60
 
SMF I
 
North Lake Tahoe Self Storage
     
3/13/2015
 
No
 
NAP
 
3/13/2015
 
3/13/2015
 
8%
 
No
 
10,725
87
 
Loan
     
GSMC
 
Walgreens Cary
     
3/2/2015
 
No
 
NAP
 
2/27/2015
 
NAP
 
NAP
 
No
 
0
88
 
Loan
     
SMF I
 
Lansing West Self Storage
     
6/17/2014
 
No
 
NAP
 
6/17/2014
 
NAP
 
NAP
 
No
 
4,224
89
 
Loan
 
61
 
CGMRC
 
Forest Avenue Apartments
     
3/2/2015
 
No
 
NAP
 
2/27/2015
 
NAP
 
NAP
 
No
 
38,490
 
 
A-42

 

GSMS 2015-GC30 Annex A
 
Control Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Ongoing RE Tax Reserve ($)
 
Upfront Insurance
Reserve ($)
 
Ongoing Insurance Reserve ($)
 
Upfront Replacement Reserve ($)
 
Ongoing Replacement Reserve ($)
 
Replacement Reserve
Caps ($)
1
 
Loan
 
8, 9, 10, 11, 12
 
GSMC
 
Dallas Market Center
 
87,833
 
47,500
 
0
 
910,580
 
0
 
910,580
2
 
Loan
 
13, 14, 15
 
GSMC
 
Selig Office Portfolio
 
255,019
 
0
 
0
 
0
 
33,989
 
0
2.01
 
Property
 
16
     
1000 Second Avenue
                       
2.02
 
Property
 
17, 13
     
2901 Third Avenue
                       
2.03
 
Property
         
3101 Western Avenue
                       
2.04
 
Property
 
18
     
300 Elliott Avenue West
                       
2.05
 
Property
 
19, 13
     
3131 Elliott Avenue
                       
2.06
 
Property
 
13
     
2615 Fourth Avenue
                       
2.07
 
Property
         
190 Queen Anne Avenue North
                       
2.08
 
Property
 
20, 13
     
200 First Avenue West
                       
2.09
 
Property
         
18 West Mercer Street
                       
3
 
Loan
 
13
 
GSMC
 
Worthington Renaissance Fort Worth
 
0
 
0
 
0
 
0
 
0
 
0
4
 
Loan
 
21, 22, 23, 24
 
CGMRC
 
Courtyard by Marriott Portfolio
 
985,000
 
0
 
0
 
0
 
0
 
0
4.01
 
Property
         
Courtyard Larkspur Landing Marin County
                       
4.02
 
Property
         
Courtyard San Mateo Foster City
                       
4.03
 
Property
         
Courtyard San Jose Cupertino
                       
4.04
 
Property
         
Courtyard Boulder
                       
4.05
 
Property
         
Courtyard Los Angeles Hacienda Heights
                       
4.06
 
Property
         
Courtyard Seattle South Center
                       
4.07
 
Property
         
Courtyard Rye
                       
4.08
 
Property
         
Courtyard Nashville Airport
                       
4.09
 
Property
         
Courtyard Los Angeles Torrance Palos Verdes
                       
4.10
 
Property
         
Courtyard St. Louis Creve Coeur
                       
4.11
 
Property
         
Courtyard Portland Beaverton
                       
4.12
 
Property
         
Courtyard Palm Springs
                       
4.13
 
Property
         
Courtyard Charlotte South Park
                       
4.14
 
Property
         
Courtyard Norwalk
                       
4.15
 
Property
         
Courtyard Detroit Metro Airport
                       
4.16
 
Property
         
Courtyard Chicago Waukegan Gurnee
                       
4.17
 
Property
         
Courtyard Atlanta Perimeter Center
                       
4.18
 
Property
         
Courtyard Denver Tech Center
                       
4.19
 
Property
         
Courtyard Ft. Lauderdale Plantation
                       
4.20
 
Property
         
Courtyard Lincroft Red Bank
                       
4.21
 
Property
         
Courtyard Chicago Highland Park
                       
4.22
 
Property
         
Courtyard Raleigh Cary
                       
4.23
 
Property
         
Courtyard Charlottesville North
                       
4.24
 
Property
         
Courtyard Detroit Livonia
                       
4.25
 
Property
         
Courtyard Birmingham Homewood
                       
4.26
 
Property
         
Courtyard West Palm Beach
                       
4.27
 
Property
         
Courtyard New Haven Wallingford
                       
4.28
 
Property
         
Courtyard Chicago Oakbrook Terrace
                       
4.29
 
Property
         
Courtyard Kansas City Overland Park Metcalf
                       
4.30
 
Property
         
Courtyard Boston Andover
                       
4.31
 
Property
         
Courtyard Minneapolis St Paul Airport
                       
4.32
 
Property
         
Courtyard Dallas Plano Parkway
                       
4.33
 
Property
         
Courtyard Bakersfield
                       
4.34
 
Property
         
Courtyard Denver Stapleton
                       
4.35
 
Property
         
Courtyard Rockford
                       
4.36
 
Property
         
Courtyard Greenville Haywood Mall
                       
4.37
 
Property
         
Courtyard Chicago Lincolnshire
                       
4.38
 
Property
         
Courtyard Indianapolis Castleton
                       
4.39
 
Property
         
Courtyard St. Louis Westport Plaza
                       
4.40
 
Property
         
Courtyard San Antonio Downtown Market Square
                       
4.41
 
Property
         
Courtyard Silver Spring North
                       
4.42
 
Property
         
Courtyard Lexington North
                       
4.43
 
Property
         
Courtyard Tampa Westshore
                       
4.44
 
Property
         
Courtyard Chicago Deerfield
                       
4.45
 
Property
         
Courtyard St. Petersburg Clearwater
                       
4.46
 
Property
         
Courtyard Toledo Airport Holland
                       
4.47
 
Property
         
Courtyard Phoenix Mesa
                       
4.48
 
Property
         
Courtyard Atlanta Airport South
                       
4.49
 
Property
         
Courtyard Oklahoma City Airport
                       
4.50
 
Property
         
Courtyard Memphis Airport
                       
4.51
 
Property
         
Courtyard Annapolis
                       
4.52
 
Property
         
Courtyard Manassas
                       
4.53
 
Property
         
Courtyard Little Rock
                       
4.54
 
Property
         
Courtyard Ft. Myers
                       
4.55
 
Property
         
Courtyard Atlanta Gwinnett Mall
                       
4.56
 
Property
         
Courtyard Chicago Arlington Heights South
                       
4.57
 
Property
         
Courtyard Dallas Richardson at Spring Valley
                       
4.58
 
Property
         
Courtyard Huntsville
                       
4.59
 
Property
         
Courtyard Birmingham Hoover
                       
4.60
 
Property
         
Courtyard Phoenix North Metrocenter
                       
4.61
 
Property
         
Courtyard Tucson Airport
                       
4.62
 
Property
         
Courtyard Dayton South Mall
                       
 
 
A-43

 
 
GSMS 2015-GC30 Annex A
                                         
Control
Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Ongoing RE Tax Reserve ($)
 
Upfront Insurance
Reserve ($)
 
Ongoing Insurance Reserve ($)
 
Upfront Replacement Reserve ($)
 
Ongoing Replacement Reserve ($)
 
Replacement Reserve
Caps ($)
4.63
 
Property
         
Courtyard Philadelphia Devon
                       
4.64
 
Property
         
Courtyard Fresno
                       
4.65
 
Property
         
Courtyard Poughkeepsie
                       
5
 
Loan
 
25, 26, 27
 
CGMRC
 
Bank of America Plaza
 
128,070
 
94,411
 
15,735
 
0
 
27,834
 
0
6
 
Loan
 
13
 
GSMC
 
Bakery Living
 
2,151
 
32,010
 
6,402
 
0
 
3,625
 
0
7
 
Loan
 
28
 
MC-FiveMile
 
Midwest Multifamily Portfolio
 
46,917
 
104,816
 
20,963
 
0
 
24,480
 
0
7.01
 
Property
         
Sunnydale Estates
                       
7.02
 
Property
         
Georgetown Village
                       
7.03
 
Property
         
Hunters Ridge
                       
7.04
 
Property
         
Miracle Manor
                       
7.05
 
Property
         
Abbey Run
                       
8
 
Loan
 
13, 29, 30
 
SMF I
 
Hilton Scotts Valley
 
34,686
 
26,724
 
6,449
 
0
 
16,599
 
0
9
 
Loan
     
CGMRC
 
311 California Street
 
30,435
 
2,548
 
2,548
 
90,000
 
1,486
 
0
10
 
Loan
 
31
 
CGMRC
 
Northern Lights Shopping Center
 
67,973
 
0
 
3,053
 
0
 
8,823
 
211,749
11
 
Loan
     
CGMRC
 
1035 Market Street
 
19,209
 
2,911
 
2,911
 
0
 
1,247
 
0
12
 
Loan
 
32
 
CGMRC
 
170 Broadway
 
8,643
 
0
 
0
 
24,200
 
0
 
0
13
 
Loan
 
13, 33, 34, 35, 36
 
CGMRC
 
Hampton Inn - Albany
 
62,446
 
19,459
 
9,730
 
0
 
20,335
 
250,000
14
 
Loan
 
37
 
CGMRC
 
132-40 Metropolitan Avenue
 
28,703
 
22,005
 
3,668
 
0
 
601
 
0
15
 
Loan
 
13, 38, 39
 
GSMC
 
Hampton Inn & Suites Destin
 
1,576
 
0
 
0
 
0
 
8,877
 
0
16
 
Loan
     
CGMRC
 
Ocean Dorado
 
15,176
 
1,584
 
1,584
 
0
 
663
 
0
17
 
Loan
     
CGMRC
 
Century Park West Apartments
 
22,058
 
10,937
 
5,469
 
0
 
5,208
 
187,500
18
 
Loan
     
CCRE
 
ART Florida & Ohio MF Portfolio I
 
18,750
 
24,377
 
4,875
 
0
 
11,478
 
0
18.01
 
Property
         
High Points
                       
18.02
 
Property
         
Daniel Court
                       
18.03
 
Property
         
Blueberry Hill
                       
18.04
 
Property
         
Manchester
                       
18.05
 
Property
         
Hickory Mill
                       
19
 
Loan
     
CCRE
 
Aria on L
 
7,475
 
11,656
 
1,943
 
0
 
1,500
 
0
20
 
Loan
     
CCRE
 
River Drive III
 
24,750
 
14,857
 
1,486
 
0
 
1,966
 
0
21
 
Loan
 
13
 
CGMRC
 
Clinton Place Apartments
 
15,790
 
21,325
 
3,554
 
0
 
4,343
 
0
22
 
Loan
 
13, 40
 
GSMC
 
Plaza de Santa Fe
 
5,267
 
15,895
 
1,766
 
0
 
625
 
0
23
 
Loan
     
CGMRC
 
EZ Storage Marina Del Rey
 
0
 
0
 
0
 
0
 
0
 
0
24
 
Loan
     
CGMRC
 
Cottages at Hefner
 
15,194
 
46,937
 
7,823
 
0
 
5,333
 
192,000
25
 
Loan
 
41
 
MC-FiveMile
 
Bavarian Woods
 
14,822
 
25,971
 
5,194
 
0
 
6,475
 
0
26
 
Loan
 
42
 
SMF I
 
Crossroads Marketplace
 
18,423
 
11,682
 
5,841
 
0
 
1,402
 
0
27
 
Loan
     
CGMRC
 
Lowe’s Multi State Portfolio
 
0
 
9,508
 
792
 
0
 
2,883
 
0
27.01
 
Property
         
Lowe’s Middletown OH
                       
27.02
 
Property
         
Lowe’s Terre Haute IN
                       
28
 
Loan
 
13
 
CGMRC
 
Century Lake Apartments
 
25,708
 
26,803
 
4,467
 
0
 
4,667
 
0
29
 
Loan
 
13
 
CGMRC
 
Holiday Inn Express & Suites - New Orleans Airport South
 
11,171
 
39,550
 
13,183
 
0
 
14,411
 
0
30
 
Loan
 
43
 
CGMRC
 
River Drive Apartments
 
22,054
 
0
 
0
 
200,000
 
6,348
 
0
31
 
Loan
 
44, 45
 
MC-FiveMile
 
Ishihama Portfolio
 
4,758
 
3,130
 
1,528
 
0
 
704
 
0
31.01
 
Property
         
Walgreens Jefferson
                       
31.02
 
Property
         
Town Center Square
                       
31.03
 
Property
         
Sunset Station
                       
31.04
 
Property
         
Arby’s Portfolio - Saginaw, MI
                       
31.05
 
Property
         
Arby’s Portfolio - Port Huron, MI
                       
32
 
Loan
     
MC-FiveMile
 
Birney Portfolio - Sun Blossom Mountain
 
21,632
 
87,072
 
9,675
 
0
 
9,650
 
0
33
 
Loan
     
CGMRC
 
Germantown Plaza
 
19,730
 
9,349
 
2,337
 
0
 
1,715
 
0
34
 
Loan
     
MC-FiveMile
 
Birney Portfolio - Sun Blossom Gardens & The Westbriar
 
17,752
 
66,328
 
11,055
 
0
 
9,500
 
0
34.01
 
Property
         
Sun Blossom Gardens
                       
34.02
 
Property
         
The Westbriar
                       
35
 
Loan
 
46
 
SMF I
 
Westridge Self Storage
 
6,353
 
0
 
0
 
0
 
1,156
 
50,000
36
 
Loan
 
13, 46
 
SMF I
 
Highway 92 Self Storage
 
3,671
 
0
 
0
 
0
 
1,179
 
50,000
37
 
Loan
     
MC-FiveMile
 
Brays Village Apartments
 
13,327
 
66,440
 
9,491
 
0
 
6,550
 
0
38
 
Loan
     
CCRE
 
Copley Center
 
28,333
 
3,281
 
1,094
 
104,600
 
1,099
 
0
39
 
Loan
     
MC-FiveMile
 
GSL Portfolio
 
12,810
 
11,399
 
2,280
 
0
 
1,741
 
0
39.01
 
Property
         
Clinton Drive
                       
39.02
 
Property
         
1700 South Sam Houston Parkway West
                       
 
 
A-44

 
 
GSMS 2015-GC30 Annex A
                                         
Control Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Ongoing RE Tax Reserve ($)
 
Upfront Insurance
Reserve ($)
 
Ongoing Insurance Reserve ($)
 
Upfront Replacement Reserve ($)
 
Ongoing Replacement Reserve ($)
 
Replacement Reserve
Caps ($)
39.03
 
Property
         
801 Georgia Avenue
                       
40
 
Loan
     
CCRE
 
New Boston Village Retail
 
5,364
 
5,942
 
990
 
0
 
1,017
 
0
41
 
Loan
     
GSMC
 
Timberhills Shopping Center
 
5,449
 
0
 
0
 
0
 
0
 
0
42
 
Loan
 
47
 
GSMC
 
Crestwood Whitewood Apartments Portfolio
 
18,338
 
0
 
0
 
27,457
 
7,075
 
0
42.01
 
Property
         
Crestwood Apartments
                       
42.02
 
Property
         
Whitewood Apartments
                       
43
 
Loan
     
CGMRC
 
Serenity Apartments at Silver Springs
 
15,923
 
12,057
 
6,028
 
0
 
6,415
 
0
44
 
Loan
     
GSMC
 
Traditions at Slate Ridge
 
20,471
 
0
 
0
 
0
 
1,813
 
70,000
45
 
Loan
     
CCRE
 
Chadwick & Grayson
 
7,500
 
4,756
 
1,189
 
0
 
2,022
 
0
46
 
Loan
     
CCRE
 
Wesleyan Park Plaza
 
8,333
 
6,475
 
3,238
 
0
 
2,021
 
0
47
 
Loan
 
48
 
CGMRC
 
Glendora Marketplace
 
7,315
 
0
 
313
 
0
 
441
 
0
48
 
Loan
 
49
 
GSMC
 
At Home and Dollar Tree
 
8,854
 
1,992
 
332
 
0
 
2,067
 
49,600
49
 
Loan
     
CCRE
 
City Lofts
 
3,491
 
4,658
 
2,329
 
68,975
 
2,250
 
0
50
 
Loan
     
CCRE
 
Stony Brook MHP
 
5,333
 
587
 
0
 
0
 
653
 
0
51
 
Loan
 
50
 
CCRE
 
Diagonal Marketplace
 
11,417
 
2,015
 
1,007
 
20,000
 
722
 
0
52
 
Loan
     
MC-FiveMile
 
6001 Stonewood Drive
 
10,478
 
8,769
 
1,461
 
0
 
821
 
0
53
 
Loan
 
51
 
SMF I
 
Shops of Walterboro
 
10,519
 
12,643
 
1,827
 
0
 
0
 
0
54
 
Loan
     
SMF I
 
Joshua Village Shopping Center
 
6,965
 
25,321
 
2,451
 
0
 
1,945
 
115,000
55
 
Loan
 
52
 
CCRE
 
Club Commons II
 
1,458
 
2,561
 
854
 
0
 
900
 
0
56
 
Loan
     
SMF I
 
Pocalla Springs Apartments
 
15,511
 
56,292
 
5,117
 
0
 
5,500
 
0
57
 
Loan
     
CCRE
 
Alex City Marketplace
 
6,127
 
10,503
 
2,101
 
100,000
 
2,463
 
0
58
 
Loan
     
GSMC
 
Midtown Village
 
6,867
 
0
 
0
 
0
 
2,221
 
79,939
59
 
Loan
 
53, 54
 
CCRE
 
Butler Square
 
11,859
 
12,061
 
2,010
 
0
 
3,777
 
0
60
 
Loan
     
SMF I
 
Lansing East Self Storage
 
5,298
 
532
 
532
 
0
 
731
 
0
61
 
Loan
     
CCRE
 
San Clemente Retail
 
13,827
 
1,326
 
663
 
0
 
531
 
0
62
 
Loan
 
55
 
SMF I
 
Vidalia Central Shopping Center
 
3,304
 
10,403
 
969
 
0
 
0
 
0
63
 
Loan
     
SMF I
 
Orion Self Storage
 
4,526
 
517
 
517
 
0
 
732
 
0
64
 
Loan
     
GSMC
 
Southwood Village Shopping Center
 
6,371
 
10,799
 
900
 
0
 
1,442
 
0
65
 
Loan
     
SMF I
 
Novi Self Storage
 
3,951
 
5,099
 
2,888
 
0
 
667
 
0
66
 
Loan
     
CGMRC
 
Metrocenter Retail
 
0
 
2,741
 
0
 
0
 
753
 
0
67
 
Loan
 
13, 56
 
GSMC
 
Hampton Inn Niceville
 
3,478
 
53,636
 
4,470
 
0
 
6,630
 
0
68
 
Loan
     
SMF I
 
Albemarle Square
 
5,586
 
10,550
 
1,030
 
0
 
990
 
36,000
69
 
Loan
     
SMF I
 
Clark Street Industrial
 
12,739
 
9,737
 
1,391
 
0
 
2,808
 
0
70
 
Loan
     
CCRE
 
Pheasant Run Apartments
 
9,417
 
13,866
 
0
 
0
 
4,770
 
0
71
 
Loan
 
57, 58
 
CCRE
 
Ruschmeyer’s Montauk
 
2,333
 
25,298
 
5,060
 
0
 
1/12th of 6% of the annual gross room revenues
 
0
72
 
Loan
 
59
 
CGMRC
 
Wyndham Hill Apartments
 
9,020
 
0
 
0
 
100,000
 
0
 
39,600
73
 
Loan
     
CGMRC
 
Food Lion - Ocean View
 
1,908
 
24,977
 
2,081
 
0
 
1,125
 
0
74
 
Loan
     
SMF I
 
Southland Village Shopping Center
 
2,516
 
24,500
 
2,722
 
0
 
1,306
 
47,023
75
 
Loan
     
SMF I
 
306-308 East 149th Street
 
6,280
 
2,911
 
970
 
0
 
285
 
0
76
 
Loan
     
SMF I
 
Northside Indy Medical Center
 
3,961
 
1,438
 
719
 
0
 
1,048
 
0
77
 
Loan
     
CCRE
 
North View Manor MHP
 
6,388
 
98
 
0
 
0
 
330
 
0
78
 
Loan
     
CGMRC
 
Food Lion - Circle Plaza
 
2,747
 
21,767
 
1,814
 
0
 
1,337
 
0
79
 
Loan
     
CGMRC
 
Glenridge Point Shopping Center
 
3,033
 
4,005
 
667
 
0
 
294
 
0
80
 
Loan
     
MC-FiveMile
 
Village Place Apartments
 
3,713
 
23,679
 
2,153
 
0
 
2,917
 
0
81
 
Loan
     
MC-FiveMile
 
Country Hills Estates
 
7,999
 
4,707
 
785
 
73,260
 
0
 
73,260
82
 
Loan
     
CGMRC
 
4600 Sheridan Street
 
9,523
 
12,849
 
4,283
 
50,000
 
0
 
50,000
83
 
Loan
     
CGMRC
 
Roaring Fork Mobile Home Park
 
1,609
 
7,151
 
715
 
0
 
234
 
0
84
 
Loan
     
MC-FiveMile
 
Kimberly Square
 
2,359
 
3,877
 
969
 
105,000
 
1,083
 
0
85
 
Loan
     
SMF I
 
Ypsilanti Self Storage
 
3,280
 
244
 
244
 
0
 
525
 
0
86
 
Loan
 
60
 
SMF I
 
North Lake Tahoe Self Storage
 
2,681
 
554
 
277
 
0
 
148
 
0
87
 
Loan
     
GSMC
 
Walgreens Cary
 
0
 
0
 
0
 
0
 
0
 
0
88
 
Loan
     
SMF I
 
Lansing West Self Storage
 
2,112
 
154
 
154
 
0
 
252
 
0
89
 
Loan
 
61
 
CGMRC
 
Forest Avenue Apartments
 
3,849
 
6,767
 
967
 
15,000
 
780
 
18,720
 
 
A-45

 

 
GSMS 2015-GC30 Annex A
 
Control Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Upfront TI/LC Reserve ($)
 
Ongoing TI/LC
Reserve ($)
 
TI/LC Caps ($)
 
Upfront Debt Service Reserve ($)
 
Ongoing Debt Service Reserve ($)
 
Upfront Deferred Maintenance Reserve ($)
 
Ongoing Deferred Maintenance Reserve ($)
1
 
Loan
 
8, 9, 10, 11, 12
 
GSMC
 
Dallas Market Center
 
1,500,000
 
0
 
1,500,000
 
0
 
0
 
0
 
0
2
 
Loan
 
13, 14, 15
 
GSMC
 
Selig Office Portfolio
 
0
 
203,932
 
0
 
0
 
0
 
337,524
 
0
2.01
 
Property
 
16
     
1000 Second Avenue
                           
2.02
 
Property
 
17, 13
     
2901 Third Avenue
                           
2.03
 
Property
         
3101 Western Avenue
                           
2.04
 
Property
 
18
     
300 Elliott Avenue West
                           
2.05
 
Property
 
19, 13
     
3131 Elliott Avenue
                           
2.06
 
Property
 
13
     
2615 Fourth Avenue
                           
2.07
 
Property
         
190 Queen Anne Avenue North
                           
2.08
 
Property
 
20, 13
     
200 First Avenue West
                           
2.09
 
Property
         
18 West Mercer Street
                           
3
 
Loan
 
13
 
GSMC
 
Worthington Renaissance Fort Worth
 
0
 
0
 
0
 
0
 
0
 
0
 
0
4
 
Loan
 
21, 22, 23, 24
 
CGMRC
 
Courtyard by Marriott Portfolio
 
0
 
0
 
0
 
0
 
0
 
409,063
 
0
4.01
 
Property
         
Courtyard Larkspur Landing Marin County
                           
4.02
 
Property
         
Courtyard San Mateo Foster City
                           
4.03
 
Property
         
Courtyard San Jose Cupertino
                           
4.04
 
Property
         
Courtyard Boulder
                           
4.05
 
Property
         
Courtyard Los Angeles Hacienda Heights
                           
4.06
 
Property
         
Courtyard Seattle South Center
                           
4.07
 
Property
         
Courtyard Rye
                           
4.08
 
Property
         
Courtyard Nashville Airport
                           
4.09
 
Property
         
Courtyard Los Angeles Torrance Palos Verdes
                           
4.10
 
Property
         
Courtyard St. Louis Creve Coeur
                           
4.11
 
Property
         
Courtyard Portland Beaverton
                           
4.12
 
Property
         
Courtyard Palm Springs
                           
4.13
 
Property
         
Courtyard Charlotte South Park
                           
4.14
 
Property
         
Courtyard Norwalk
                           
4.15
 
Property
         
Courtyard Detroit Metro Airport
                           
4.16
 
Property
         
Courtyard Chicago Waukegan Gurnee
                           
4.17
 
Property
         
Courtyard Atlanta Perimeter Center
                           
4.18
 
Property
         
Courtyard Denver Tech Center
                           
4.19
 
Property
         
Courtyard Ft. Lauderdale Plantation
                           
4.20
 
Property
         
Courtyard Lincroft Red Bank
                           
4.21
 
Property
         
Courtyard Chicago Highland Park
                           
4.22
 
Property
         
Courtyard Raleigh Cary
                           
4.23
 
Property
         
Courtyard Charlottesville North
                           
4.24
 
Property
         
Courtyard Detroit Livonia
                           
4.25
 
Property
         
Courtyard Birmingham Homewood
                           
4.26
 
Property
         
Courtyard West Palm Beach
                           
4.27
 
Property
         
Courtyard New Haven Wallingford
                           
4.28
 
Property
         
Courtyard Chicago Oakbrook Terrace
                           
4.29
 
Property
         
Courtyard Kansas City Overland Park Metcalf
                           
4.30
 
Property
         
Courtyard Boston Andover
                           
4.31
 
Property
         
Courtyard Minneapolis St Paul Airport
                           
4.32
 
Property
         
Courtyard Dallas Plano Parkway
                           
4.33
 
Property
         
Courtyard Bakersfield
                           
4.34
 
Property
         
Courtyard Denver Stapleton
                           
4.35
 
Property
         
Courtyard Rockford
                           
4.36
 
Property
         
Courtyard Greenville Haywood Mall
                           
4.37
 
Property
         
Courtyard Chicago Lincolnshire
                           
4.38
 
Property
         
Courtyard Indianapolis Castleton
                           
4.39
 
Property
         
Courtyard St. Louis Westport Plaza
                           
4.40
 
Property
         
Courtyard San Antonio Downtown Market Square
                           
4.41
 
Property
         
Courtyard Silver Spring North
                           
4.42
 
Property
         
Courtyard Lexington North
                           
4.43
 
Property
         
Courtyard Tampa Westshore
                           
4.44
 
Property
         
Courtyard Chicago Deerfield
                           
4.45
 
Property
         
Courtyard St. Petersburg Clearwater
                           
4.46
 
Property
         
Courtyard Toledo Airport Holland
                           
4.47
 
Property
         
Courtyard Phoenix Mesa
                           
4.48
 
Property
         
Courtyard Atlanta Airport South
                           
4.49
 
Property
         
Courtyard Oklahoma City Airport
                           
4.50
 
Property
         
Courtyard Memphis Airport
                           
4.51
 
Property
         
Courtyard Annapolis
                           
4.52
 
Property
         
Courtyard Manassas
                           
4.53
 
Property
         
Courtyard Little Rock
                           
4.54
 
Property
         
Courtyard Ft. Myers
                           
4.55
 
Property
         
Courtyard Atlanta Gwinnett Mall
                           
4.56
 
Property
         
Courtyard Chicago Arlington Heights South
                           
4.57
 
Property
         
Courtyard Dallas Richardson at Spring Valley
                           
4.58
 
Property
         
Courtyard Huntsville
                           
4.59
 
Property
         
Courtyard Birmingham Hoover
                           
4.60
 
Property
         
Courtyard Phoenix North Metrocenter
                           
4.61
 
Property
         
Courtyard Tucson Airport
                           
4.62
 
Property
         
Courtyard Dayton South Mall
                           
 
 
A-46

 
 
GSMS 2015-GC30 Annex A
                                             
Control Number
 
Loan / Property Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Upfront TI/LC Reserve ($)
 
Ongoing TI/LC
Reserve ($)
 
TI/LC Caps ($)
 
Upfront Debt Service Reserve ($)
 
Ongoing Debt Service Reserve ($)
 
Upfront Deferred Maintenance Reserve ($)
 
Ongoing Deferred Maintenance Reserve ($)
4.63
 
Property
         
Courtyard Philadelphia Devon
                           
4.64
 
Property
         
Courtyard Fresno
                           
4.65
 
Property
         
Courtyard Poughkeepsie
                           
5
 
Loan
 
25, 26, 27
 
CGMRC
 
Bank of America Plaza
 
0
 
25,000
 
4,000,000
 
0
 
0
 
0
 
0
6
 
Loan
 
13
 
GSMC
 
Bakery Living
 
0
 
0
 
0
 
0
 
0
 
275,000
 
0
7
 
Loan
 
28
 
MC-FiveMile
 
Midwest Multifamily Portfolio
 
0
 
0
 
0
 
0
 
0
 
63,239
 
0
7.01
 
Property
         
Sunnydale Estates
                           
7.02
 
Property
         
Georgetown Village
                           
7.03
 
Property
         
Hunters Ridge
                           
7.04
 
Property
         
Miracle Manor
                           
7.05
 
Property
         
Abbey Run
                           
8
 
Loan
 
13, 29, 30
 
SMF I
 
Hilton Scotts Valley
 
0
 
0
 
0
 
0
 
0
 
0
 
0
9
 
Loan
     
CGMRC
 
311 California Street
 
200,000
 
11,892
 
500,000
 
0
 
0
 
6,000
 
0
10
 
Loan
 
31
 
CGMRC
 
Northern Lights Shopping Center
 
0
 
14,244
 
341,853
 
0
 
0
 
1,240,813
 
0
11
 
Loan
     
CGMRC
 
1035 Market Street
 
0
 
11,246
 
500,000
 
0
 
0
 
0
 
0
12
 
Loan
 
32
 
CGMRC
 
170 Broadway
 
0
 
0
 
0
 
0
 
0
 
0
 
0
13
 
Loan
 
13, 33, 34, 35, 36
 
CGMRC
 
Hampton Inn - Albany
 
0
 
0
 
0
 
0
 
0
 
0
 
0
14
 
Loan
 
37
 
CGMRC
 
132-40 Metropolitan Avenue
 
0
 
0
 
0
 
0
 
0
 
11,875
 
0
15
 
Loan
 
13, 38, 39
 
GSMC
 
Hampton Inn & Suites Destin
 
0
 
0
 
0
 
0
 
0
 
0
 
0
16
 
Loan
     
CGMRC
 
Ocean Dorado
 
0
 
4,934
 
500,000
 
0
 
0
 
6,250
 
0
17
 
Loan
     
CGMRC
 
Century Park West Apartments
 
0
 
0
 
0
 
0
 
0
 
6,500
 
0
18
 
Loan
     
CCRE
 
ART Florida & Ohio MF Portfolio I
 
0
 
0
 
0
 
0
 
0
 
177,850
 
0
18.01
 
Property
         
High Points
                           
18.02
 
Property
         
Daniel Court
                           
18.03
 
Property
         
Blueberry Hill
                           
18.04
 
Property
         
Manchester
                           
18.05
 
Property
         
Hickory Mill
                           
19
 
Loan
     
CCRE
 
Aria on L
 
0
 
0
 
0
 
0
 
0
 
0
 
0
20
 
Loan
     
CCRE
 
River Drive III
 
250,000
 
4,025
 
0
 
0
 
0
 
4,500
 
0
21
 
Loan
 
13
 
CGMRC
 
Clinton Place Apartments
 
0
 
0
 
0
 
0
 
0
 
0
 
0
22
 
Loan
 
13, 40
 
GSMC
 
Plaza de Santa Fe
 
0
 
4,167
 
100,000
 
0
 
0
 
0
 
0
23
 
Loan
     
CGMRC
 
EZ Storage Marina Del Rey
 
0
 
0
 
0
 
0
 
0
 
0
 
0
24
 
Loan
     
CGMRC
 
Cottages at Hefner
 
0
 
0
 
0
 
0
 
0
 
21,250
 
0
25
 
Loan
 
41
 
MC-FiveMile
 
Bavarian Woods
 
0
 
0
 
0
 
0
 
0
 
0
 
0
26
 
Loan
 
42
 
SMF I
 
Crossroads Marketplace
 
0
 
20,833
 
0
 
0
 
0
 
0
 
0
27
 
Loan
     
CGMRC
 
Lowe’s Multi State Portfolio
 
0
 
0
 
0
 
0
 
0
 
12,500
 
0
27.01
 
Property
         
Lowe’s Middletown OH
                           
27.02
 
Property
         
Lowe’s Terre Haute IN
                           
28
 
Loan
 
13
 
CGMRC
 
Century Lake Apartments
 
0
 
0
 
0
 
0
 
0
 
31,000
 
0
29
 
Loan
 
13
 
CGMRC
 
Holiday Inn Express & Suites - New Orleans Airport South
 
0
 
0
 
0
 
0
 
0
 
12,750
 
0
30
 
Loan
 
43
 
CGMRC
 
River Drive Apartments
 
0
 
0
 
0
 
0
 
0
 
47,338
 
0
31
 
Loan
 
44, 45
 
MC-FiveMile
 
Ishihama Portfolio
 
0
 
2,120
 
0
 
0
 
0
 
0
 
0
31.01
 
Property
         
Walgreens Jefferson
                           
31.02
 
Property
         
Town Center Square
                           
31.03
 
Property
         
Sunset Station
                           
31.04
 
Property
         
Arby’s Portfolio - Saginaw, MI
                           
31.05
 
Property
         
Arby’s Portfolio - Port Huron, MI
                           
32
 
Loan
     
MC-FiveMile
 
Birney Portfolio - Sun Blossom Mountain
 
0
 
0
 
0
 
0
 
0
 
466,563
 
0
33
 
Loan
     
CGMRC
 
Germantown Plaza
 
0
 
5,671
 
0
 
0
 
0
 
86,998
 
0
34
 
Loan
     
MC-FiveMile
 
Birney Portfolio - Sun Blossom Gardens & The Westbriar
 
0
 
0
 
0
 
0
 
0
 
326,750
 
0
34.01
 
Property
         
Sun Blossom Gardens
                           
34.02
 
Property
         
The Westbriar
                           
35
 
Loan
 
46
 
SMF I
 
Westridge Self Storage
 
0
 
0
 
0
 
0
 
0
 
0
 
0
36
 
Loan
 
13, 46
 
SMF I
 
Highway 92 Self Storage
 
0
 
0
 
0
 
0
 
0
 
0
 
0
37
 
Loan
     
MC-FiveMile
 
Brays Village Apartments
 
0
 
0
 
0
 
0
 
0
 
625
 
0
38
 
Loan
     
CCRE
 
Copley Center
 
13,967
 
2,746
 
0
 
0
 
0
 
1,875
 
0
39
 
Loan
     
MC-FiveMile
 
GSL Portfolio
 
125,000
 
0
 
125,000
 
0
 
0
 
106,211
 
0
39.01
 
Property
         
Clinton Drive
                           
39.02
 
Property
         
1700 South Sam Houston Parkway West
                           
 
 
A-47

 
 
GSMS 2015-GC30 Annex A
                                             
Control
Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Upfront TI/LC Reserve ($)
 
Ongoing TI/LC
Reserve ($)
 
TI/LC Caps ($)
 
Upfront Debt Service Reserve ($)
 
Ongoing Debt Service Reserve ($)
 
Upfront Deferred Maintenance Reserve ($)
 
Ongoing Deferred Maintenance Reserve ($)
39.03
 
Property
         
801 Georgia Avenue
                           
40
 
Loan
     
CCRE
 
New Boston Village Retail
 
300,000
 
5,084
 
0
 
0
 
0
 
24,055
 
0
41
 
Loan
     
GSMC
 
Timberhills Shopping Center
 
0
 
0
 
0
 
0
 
0
 
0
 
0
42
 
Loan
 
47
 
GSMC
 
Crestwood Whitewood Apartments Portfolio
 
0
 
0
 
0
 
0
 
0
 
139,543
 
0
42.01
 
Property
         
Crestwood Apartments
                           
42.02
 
Property
         
Whitewood Apartments
                           
43
 
Loan
     
CGMRC
 
Serenity Apartments at Silver Springs
 
0
 
0
 
0
 
0
 
0
 
9,000
 
0
44
 
Loan
     
GSMC
 
Traditions at Slate Ridge
 
0
 
0
 
0
 
0
 
0
 
0
 
0
45
 
Loan
     
CCRE
 
Chadwick & Grayson
 
400,000
 
0
 
400,000
 
0
 
0
 
9,390
 
0
46
 
Loan
     
CCRE
 
Wesleyan Park Plaza
 
0
 
6,736
 
0
 
0
 
0
 
0
 
0
47
 
Loan
 
48
 
CGMRC
 
Glendora Marketplace
 
0
 
2,269
 
75,000
 
0
 
0
 
0
 
0
48
 
Loan
 
49
 
GSMC
 
At Home and Dollar Tree
 
0
 
3,617
 
400,000
 
0
 
0
 
9,264
 
0
49
 
Loan
     
CCRE
 
City Lofts
 
0
 
0
 
0
 
0
 
0
 
0
 
0
50
 
Loan
     
CCRE
 
Stony Brook MHP
 
0
 
0
 
0
 
0
 
0
 
3,750
 
0
51
 
Loan
 
50
 
CCRE
 
Diagonal Marketplace
 
100,000
 
2,556
 
0
 
0
 
0
 
0
 
0
52
 
Loan
     
MC-FiveMile
 
6001 Stonewood Drive
 
0
 
2,083
 
125,000
 
0
 
0
 
0
 
0
53
 
Loan
 
51
 
SMF I
 
Shops of Walterboro
 
150,000
 
4,444
 
350,000
 
0
 
0
 
0
 
0
54
 
Loan
     
SMF I
 
Joshua Village Shopping Center
 
740,000
 
0
 
0
 
0
 
0
 
26,750
 
0
55
 
Loan
 
52
 
CCRE
 
Club Commons II
 
0
 
0
 
0
 
0
 
0
 
0
 
0
56
 
Loan
     
SMF I
 
Pocalla Springs Apartments
 
0
 
0
 
0
 
0
 
0
 
556,813
 
0
57
 
Loan
     
CCRE
 
Alex City Marketplace
 
85,000
 
5,912
 
0
 
0
 
0
 
0
 
0
58
 
Loan
     
GSMC
 
Midtown Village
 
0
 
3,525
 
126,909
 
0
 
0
 
0
 
0
59
 
Loan
 
53, 54
 
CCRE
 
Butler Square
 
0
 
3,433
 
150,000
 
0
 
0
 
134,625
 
0
60
 
Loan
     
SMF I
 
Lansing East Self Storage
 
0
 
0
 
0
 
0
 
0
 
25,609
 
0
61
 
Loan
     
CCRE
 
San Clemente Retail
 
0
 
1,857
 
67,000
 
0
 
0
 
0
 
0
62
 
Loan
 
55
 
SMF I
 
Vidalia Central Shopping Center
 
50,000
 
3,007
 
350,000
 
0
 
0
 
0
 
0
63
 
Loan
     
SMF I
 
Orion Self Storage
 
0
 
0
 
0
 
0
 
0
 
28,750
 
0
64
 
Loan
     
GSMC
 
Southwood Village Shopping Center
 
0
 
2,500
 
120,000
 
0
 
0
 
49,485
 
0
65
 
Loan
     
SMF I
 
Novi Self Storage
 
0
 
0
 
0
 
0
 
0
 
46,375
 
0
66
 
Loan
     
CGMRC
 
Metrocenter Retail
 
100,000
 
0
 
150,000
 
0
 
0
 
0
 
0
67
 
Loan
 
13, 56
 
GSMC
 
Hampton Inn Niceville
 
0
 
0
 
0
 
0
 
0
 
0
 
0
68
 
Loan
     
SMF I
 
Albemarle Square
 
0
 
2,251
 
200,000
 
0
 
0
 
616,043
 
0
69
 
Loan
     
SMF I
 
Clark Street Industrial
 
0
 
0
 
0
 
0
 
0
 
41,950
 
0
70
 
Loan
     
CCRE
 
Pheasant Run Apartments
 
0
 
0
 
0
 
0
 
0
 
30,602
 
0
71
 
Loan
 
57, 58
 
CCRE
 
Ruschmeyer’s Montauk
 
0
 
0
 
0
 
0
 
0
 
12,650
 
0
72
 
Loan
 
59
 
CGMRC
 
Wyndham Hill Apartments
 
0
 
0
 
0
 
0
 
0
 
0
 
0
73
 
Loan
     
CGMRC
 
Food Lion - Ocean View
 
50,000
 
1,858
 
0
 
0
 
0
 
0
 
0
74
 
Loan
     
SMF I
 
Southland Village Shopping Center
 
50,000
 
3,483
 
150,000
 
0
 
0
 
0
 
0
75
 
Loan
     
SMF I
 
306-308 East 149th Street
 
0
 
2,141
 
0
 
0
 
0
 
10,281
 
0
76
 
Loan
     
SMF I
 
Northside Indy Medical Center
 
350,000
 
0
 
350,000
 
0
 
0
 
0
 
0
77
 
Loan
     
CCRE
 
North View Manor MHP
 
0
 
0
 
0
 
0
 
0
 
7,640
 
0
78
 
Loan
     
CGMRC
 
Food Lion - Circle Plaza
 
50,000
 
2,248
 
0
 
0
 
0
 
16,250
 
0
79
 
Loan
     
CGMRC
 
Glenridge Point Shopping Center
 
100,000
 
0
 
100,000
 
0
 
0
 
0
 
0
80
 
Loan
     
MC-FiveMile
 
Village Place Apartments
 
0
 
0
 
0
 
0
 
0
 
161,875
 
0
81
 
Loan
     
MC-FiveMile
 
Country Hills Estates
 
0
 
0
 
0
 
0
 
0
 
23,940
 
0
82
 
Loan
     
CGMRC
 
4600 Sheridan Street
 
105,768
 
0
 
105,768
 
0
 
0
 
42,350
 
0
83
 
Loan
     
CGMRC
 
Roaring Fork Mobile Home Park
 
0
 
0
 
0
 
0
 
0
 
0
 
0
84
 
Loan
     
MC-FiveMile
 
Kimberly Square
 
0
 
4,061
 
120,000
 
0
 
0
 
30,250
 
0
85
 
Loan
     
SMF I
 
Ypsilanti Self Storage
 
0
 
0
 
0
 
0
 
0
 
83,250
 
0
86
 
Loan
 
60
 
SMF I
 
North Lake Tahoe Self Storage
 
0
 
0
 
0
 
0
 
0
 
0
 
0
87
 
Loan
     
GSMC
 
Walgreens Cary
 
0
 
0
 
0
 
0
 
0
 
0
 
0
88
 
Loan
     
SMF I
 
Lansing West Self Storage
 
0
 
0
 
0
 
0
 
0
 
0
 
0
89
 
Loan
 
61
 
CGMRC
 
Forest Avenue Apartments
 
0
 
0
 
0
 
0
 
0
 
7,688
 
0
 
 
A-48

 
 
GSMS 2015-GC30 Annex A
 
Control Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Upfront Environmental Reserve ($)
 
Ongoing Environmental Reserve ($)
 
Upfront Other Reserve ($)
 
Ongoing Other Reserve ($)
 
Other Reserve Description
1
 
Loan
 
8, 9, 10, 11, 12
 
GSMC
 
Dallas Market Center
 
0
 
0
 
0
 
0
 
 
2
 
Loan
 
13, 14, 15
 
GSMC
 
Selig Office Portfolio
 
0
 
0
 
7,278,662
 
0
 
Unexecuted Lease Holdback ($3,900,807); Unfunded Obligations ($3,377,855)
2.01
 
Property
 
16
     
1000 Second Avenue
                   
2.02
 
Property
 
17, 13
     
2901 Third Avenue
                   
2.03
 
Property
         
3101 Western Avenue
                   
2.04
 
Property
 
18
     
300 Elliott Avenue West
                   
2.05
 
Property
 
19, 13
     
3131 Elliott Avenue
                   
2.06
 
Property
 
13
     
2615 Fourth Avenue
                   
2.07
 
Property
         
190 Queen Anne Avenue North
                   
2.08
 
Property
 
20, 13
     
200 First Avenue West
                   
2.09
 
Property
         
18 West Mercer Street
                   
3
 
Loan
 
13
 
GSMC
 
Worthington Renaissance Fort Worth
 
0
 
0
 
40,400
 
0
 
Ground Rent Reserve
4
 
Loan
 
21, 22, 23, 24
 
CGMRC
 
Courtyard by Marriott Portfolio
 
504,100
 
0
 
0
 
0
   
4.01
 
Property
         
Courtyard Larkspur Landing Marin County
                   
4.02
 
Property
         
Courtyard San Mateo Foster City
                   
4.03
 
Property
         
Courtyard San Jose Cupertino
                   
4.04
 
Property
         
Courtyard Boulder
                   
4.05
 
Property
         
Courtyard Los Angeles Hacienda Heights
                   
4.06
 
Property
         
Courtyard Seattle South Center
                   
4.07
 
Property
         
Courtyard Rye
                   
4.08
 
Property
         
Courtyard Nashville Airport
                   
4.09
 
Property
         
Courtyard Los Angeles Torrance Palos Verdes
                   
4.10
 
Property
         
Courtyard St. Louis Creve Coeur
                   
4.11
 
Property
         
Courtyard Portland Beaverton
                   
4.12
 
Property
         
Courtyard Palm Springs
                   
4.13
 
Property
         
Courtyard Charlotte South Park
                   
4.14
 
Property
         
Courtyard Norwalk
                   
4.15
 
Property
         
Courtyard Detroit Metro Airport
                   
4.16
 
Property
         
Courtyard Chicago Waukegan Gurnee
                   
4.17
 
Property
         
Courtyard Atlanta Perimeter Center
                   
4.18
 
Property
         
Courtyard Denver Tech Center
                   
4.19
 
Property
         
Courtyard Ft. Lauderdale Plantation
                   
4.20
 
Property
         
Courtyard Lincroft Red Bank
                   
4.21
 
Property
         
Courtyard Chicago Highland Park
                   
4.22
 
Property
         
Courtyard Raleigh Cary
                   
4.23
 
Property
         
Courtyard Charlottesville North
                   
4.24
 
Property
         
Courtyard Detroit Livonia
                   
4.25
 
Property
         
Courtyard Birmingham Homewood
                   
4.26
 
Property
         
Courtyard West Palm Beach
                   
4.27
 
Property
         
Courtyard New Haven Wallingford
                   
4.28
 
Property
         
Courtyard Chicago Oakbrook Terrace
                   
4.29
 
Property
         
Courtyard Kansas City Overland Park Metcalf
                   
4.30
 
Property
         
Courtyard Boston Andover
                   
4.31
 
Property
         
Courtyard Minneapolis St Paul Airport
                   
4.32
 
Property
         
Courtyard Dallas Plano Parkway
                   
4.33
 
Property
         
Courtyard Bakersfield
                   
4.34
 
Property
         
Courtyard Denver Stapleton
                   
4.35
 
Property
         
Courtyard Rockford
                   
4.36
 
Property
         
Courtyard Greenville Haywood Mall
                   
4.37
 
Property
         
Courtyard Chicago Lincolnshire
                   
4.38
 
Property
         
Courtyard Indianapolis Castleton
                   
4.39
 
Property
         
Courtyard St. Louis Westport Plaza
                   
4.40
 
Property
         
Courtyard San Antonio Downtown Market Square
                   
4.41
 
Property
         
Courtyard Silver Spring North
                   
4.42
 
Property
         
Courtyard Lexington North
                   
4.43
 
Property
         
Courtyard Tampa Westshore
                   
4.44
 
Property
         
Courtyard Chicago Deerfield
                   
4.45
 
Property
         
Courtyard St. Petersburg Clearwater
                   
4.46
 
Property
         
Courtyard Toledo Airport Holland
                   
4.47
 
Property
         
Courtyard Phoenix Mesa
                   
4.48
 
Property
         
Courtyard Atlanta Airport South
                   
4.49
 
Property
         
Courtyard Oklahoma City Airport
                   
4.50
 
Property
         
Courtyard Memphis Airport
                   
4.51
 
Property
         
Courtyard Annapolis
                   
4.52
 
Property
         
Courtyard Manassas
                   
4.53
 
Property
         
Courtyard Little Rock
                   
4.54
 
Property
         
Courtyard Ft. Myers
                   
4.55
 
Property
         
Courtyard Atlanta Gwinnett Mall
                   
4.56
 
Property
         
Courtyard Chicago Arlington Heights South
                   
4.57
 
Property
         
Courtyard Dallas Richardson at Spring Valley
                   
4.58
 
Property
         
Courtyard Huntsville
                   
4.59
 
Property
         
Courtyard Birmingham Hoover
                   
4.60
 
Property
         
Courtyard Phoenix North Metrocenter
                   
4.61
 
Property
         
Courtyard Tucson Airport
                   
4.62
 
Property
         
Courtyard Dayton South Mall
                   
 
 
A-49

 
 
GSMS 2015-GC30 Annex A
 
                                     
Control
Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Upfront Environmental Reserve ($)
 
Ongoing Environmental Reserve ($)
 
Upfront Other Reserve ($)
 
Ongoing Other Reserve ($)
 
Other Reserve Description
4.63
 
Property
         
Courtyard Philadelphia Devon
                   
4.64
 
Property
         
Courtyard Fresno
                   
4.65
 
Property
         
Courtyard Poughkeepsie
                   
5
 
Loan
 
25, 26, 27
 
CGMRC
 
Bank of America Plaza
 
0
 
0
 
381,372
 
0
 
Ralcorp Free Rent Reserve
6
 
Loan
 
13
 
GSMC
 
Bakery Living
 
0
 
0
 
0
 
0
 
 
7
 
Loan
 
28
 
MC-FiveMile
 
Midwest Multifamily Portfolio
 
0
 
0
 
0
 
0
   
7.01
 
Property
         
Sunnydale Estates
                   
7.02
 
Property
         
Georgetown Village
                   
7.03
 
Property
         
Hunters Ridge
                   
7.04
 
Property
         
Miracle Manor
                   
7.05
 
Property
         
Abbey Run
                   
8
 
Loan
 
13, 29, 30
 
SMF I
 
Hilton Scotts Valley
 
0
 
0
 
6,575,000
 
0
 
PIP Reserve ($6,275,000); Seasonality Reserve ($300,000)
9
 
Loan
     
CGMRC
 
311 California Street
 
0
 
0
 
399,060
 
0
 
Rogers Joseph Allowance Reserve
10
 
Loan
 
31
 
CGMRC
 
Northern Lights Shopping Center
 
0
 
0
 
675,000
 
0
 
Shoppers World Reserve ($350,000); Sears Leasing Reserve ($325,000)
11
 
Loan
     
CGMRC
 
1035 Market Street
 
0
 
0
 
40,000
 
0
 
SF Mixology Reserve
12
 
Loan
 
32
 
CGMRC
 
170 Broadway
 
0
 
0
 
5,379
 
0
 
Condo Assessment Reserve
13
 
Loan
 
13, 33, 34, 35, 36
 
CGMRC
 
Hampton Inn - Albany
 
62,500
 
0
 
2,424,430
 
0
 
PIP Reserve
14
 
Loan
 
37
 
CGMRC
 
132-40 Metropolitan Avenue
 
0
 
0
 
212,083
 
0
 
Facade Reserve ($120,450); New TCO Reserve ($44,000); ILK Reserve ($20,833); Subway Reserve ($16,800); BOA Reserve ($10,000)
15
 
Loan
 
13, 38, 39
 
GSMC
 
Hampton Inn & Suites Destin
 
0
 
0
 
0
 
0
 
 
16
 
Loan
     
CGMRC
 
Ocean Dorado
 
0
 
0
 
540,000
 
0
 
Target Free Rent Reserve
17
 
Loan
     
CGMRC
 
Century Park West Apartments
 
0
 
0
 
0
 
0
   
18
 
Loan
     
CCRE
 
ART Florida & Ohio MF Portfolio I
 
0
 
0
 
0
 
0
   
18.01
 
Property
         
High Points
                   
18.02
 
Property
         
Daniel Court
                   
18.03
 
Property
         
Blueberry Hill
                   
18.04
 
Property
         
Manchester
                   
18.05
 
Property
         
Hickory Mill
                   
19
 
Loan
     
CCRE
 
Aria on L
 
0
 
0
 
0
 
0
   
20
 
Loan
     
CCRE
 
River Drive III
 
0
 
0
 
1,391,481
 
0
 
Fourth Floor Space Reserve ($600,000); Free Rent Reserve ($564,016.34); Spencer Savings Bank TI Reserve ($227,465)
21
 
Loan
 
13
 
CGMRC
 
Clinton Place Apartments
 
0
 
0
 
0
 
0
   
22
 
Loan
 
13, 40
 
GSMC
 
Plaza de Santa Fe
 
75,000
 
0
 
34,853
 
0
 
Unfunded Obligations ($34,853.08)
23
 
Loan
     
CGMRC
 
EZ Storage Marina Del Rey
 
0
 
0
 
0
 
0
   
24
 
Loan
     
CGMRC
 
Cottages at Hefner
 
0
 
0
 
0
 
0
   
25
 
Loan
 
41
 
MC-FiveMile
 
Bavarian Woods
 
10,500
 
0
 
0
 
0
   
26
 
Loan
 
42
 
SMF I
 
Crossroads Marketplace
 
0
 
0
 
0
 
0
   
27
 
Loan
     
CGMRC
 
Lowe’s Multi State Portfolio
 
0
 
0
 
0
 
0
   
27.01
 
Property
         
Lowe’s Middletown OH
                   
27.02
 
Property
         
Lowe’s Terre Haute IN
                   
28
 
Loan
 
13
 
CGMRC
 
Century Lake Apartments
 
0
 
0
 
0
 
0
   
29
 
Loan
 
13
 
CGMRC
 
Holiday Inn Express & Suites - New Orleans Airport South
 
0
 
0
 
800,250
 
0
 
PIP Reserve
30
 
Loan
 
43
 
CGMRC
 
River Drive Apartments
 
30,125
 
0
 
0
 
0
   
31
 
Loan
 
44, 45
 
MC-FiveMile
 
Ishihama Portfolio
 
0
 
0
 
113,610
 
0
 
TI Allowance Reserve
31.01
 
Property
         
Walgreens Jefferson
                   
31.02
 
Property
         
Town Center Square
                   
31.03
 
Property
         
Sunset Station
                   
31.04
 
Property
         
Arby’s Portfolio - Saginaw, MI
                   
31.05
 
Property
         
Arby’s Portfolio - Port Huron, MI
                   
32
 
Loan
     
MC-FiveMile
 
Birney Portfolio - Sun Blossom Mountain
 
0
 
0
 
0
 
0
   
33
 
Loan
     
CGMRC
 
Germantown Plaza
 
0
 
0
 
3,410
 
0
 
Free Rent Reserve
34
 
Loan
     
MC-FiveMile
 
Birney Portfolio - Sun Blossom Gardens & The Westbriar
 
0
 
0
 
0
 
0
   
34.01
 
Property
         
Sun Blossom Gardens
                   
34.02
 
Property
         
The Westbriar
                   
35
 
Loan
 
46
 
SMF I
 
Westridge Self Storage
 
0
 
0
 
0
 
0
   
36
 
Loan
 
13, 46
 
SMF I
 
Highway 92 Self Storage
 
0
 
0
 
0
 
0
   
37
 
Loan
     
MC-FiveMile
 
Brays Village Apartments
 
0
 
0
 
0
 
0
   
38
 
Loan
     
CCRE
 
Copley Center
 
0
 
0
 
140,312
 
0
 
Salata Reserve
39
 
Loan
     
MC-FiveMile
 
GSL Portfolio
 
0
 
0
 
0
 
0
   
39.01
 
Property
         
Clinton Drive
                   
39.02
 
Property
         
1700 South Sam Houston Parkway West
                   
 
 
A-50

 
 
GSMS 2015-GC30 Annex A
                                     
Control
Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Upfront Environmental Reserve ($)
 
Ongoing Environmental Reserve ($)
 
Upfront Other Reserve ($)
 
Ongoing Other Reserve ($)
 
Other Reserve Description
39.03
 
Property
         
801 Georgia Avenue
                   
40
 
Loan
     
CCRE
 
New Boston Village Retail
 
0
 
0
 
137,550
 
0
 
Rue 21 TI/LC Reserve ($100,000); Free Rent Reserve ($37,550)
41
 
Loan
     
GSMC
 
Timberhills Shopping Center
 
0
 
0
 
0
 
0
 
 
42
 
Loan
 
47
 
GSMC
 
Crestwood Whitewood Apartments Portfolio
 
400
 
0
 
0
 
0
 
 
42.01
 
Property
         
Crestwood Apartments
                   
42.02
 
Property
         
Whitewood Apartments
                   
43
 
Loan
     
CGMRC
 
Serenity Apartments at Silver Springs
 
0
 
0
 
0
 
0
   
44
 
Loan
     
GSMC
 
Traditions at Slate Ridge
 
8,250
 
0
 
0
 
0
 
 
45
 
Loan
     
CCRE
 
Chadwick & Grayson
 
0
 
0
 
0
 
0
   
46
 
Loan
     
CCRE
 
Wesleyan Park Plaza
 
0
 
0
 
250,000
 
0
 
Parking Repair Reserve
47
 
Loan
 
48
 
CGMRC
 
Glendora Marketplace
 
0
 
0
 
6,700
 
0
 
Unfunded Obligations Reserve
48
 
Loan
 
49
 
GSMC
 
At Home and Dollar Tree
 
0
 
0
 
6,777
 
0
 
Dollar Tree Reserve
49
 
Loan
     
CCRE
 
City Lofts
 
0
 
0
 
0
 
0
   
50
 
Loan
     
CCRE
 
Stony Brook MHP
 
0
 
0
 
0
 
0
   
51
 
Loan
 
50
 
CCRE
 
Diagonal Marketplace
 
0
 
0
 
84,000
 
0
 
Kory Wallin TI Reserve
52
 
Loan
     
MC-FiveMile
 
6001 Stonewood Drive
 
0
 
0
 
0
 
0
   
53
 
Loan
 
51
 
SMF I
 
Shops of Walterboro
 
0
 
0
 
0
 
0
   
54
 
Loan
     
SMF I
 
Joshua Village Shopping Center
 
0
 
0
 
0
 
0
   
55
 
Loan
 
52
 
CCRE
 
Club Commons II
 
0
 
0
 
170,000
 
0
 
Seasonality Reserve
56
 
Loan
     
SMF I
 
Pocalla Springs Apartments
 
0
 
0
 
0
 
0
   
57
 
Loan
     
CCRE
 
Alex City Marketplace
 
0
 
0
 
0
 
0
   
58
 
Loan
     
GSMC
 
Midtown Village
 
0
 
0
 
0
 
0
 
 
59
 
Loan
 
53, 54
 
CCRE
 
Butler Square
 
0
 
0
 
0
 
0
   
60
 
Loan
     
SMF I
 
Lansing East Self Storage
 
0
 
0
 
0
 
0
   
61
 
Loan
     
CCRE
 
San Clemente Retail
 
0
 
0
 
0
 
0
   
62
 
Loan
 
55
 
SMF I
 
Vidalia Central Shopping Center
 
0
 
0
 
270,400
 
0
 
Kay Jewelers/Nails 4 You Space Buildout Reserve: ($135,400); Leasing Holdback Reserve ($110,000); Kay Jewelers TI/LC Reserve ($25,000)
63
 
Loan
     
SMF I
 
Orion Self Storage
 
0
 
0
 
0
 
0
   
64
 
Loan
     
GSMC
 
Southwood Village Shopping Center
 
0
 
0
 
0
 
0
 
 
65
 
Loan
     
SMF I
 
Novi Self Storage
 
0
 
0
 
0
 
0
   
66
 
Loan
     
CGMRC
 
Metrocenter Retail
 
0
 
0
 
0
 
0
   
67
 
Loan
 
13, 56
 
GSMC
 
Hampton Inn Niceville
 
0
 
0
 
1,200,000
 
0
 
PIP Reserve
68
 
Loan
     
SMF I
 
Albemarle Square
 
0
 
0
 
0
 
0
   
69
 
Loan
     
SMF I
 
Clark Street Industrial
 
0
 
0
 
0
 
0
   
70
 
Loan
     
CCRE
 
Pheasant Run Apartments
 
0
 
0
 
0
 
0
   
71
 
Loan
 
57, 58
 
CCRE
 
Ruschmeyer’s Montauk
 
0
 
0
 
0
 
0
 
Yearly Seasonality Reserve of $40,000 (Beginning July 2015)
72
 
Loan
 
59
 
CGMRC
 
Wyndham Hill Apartments
 
0
 
0
 
0
 
0
   
73
 
Loan
     
CGMRC
 
Food Lion - Ocean View
 
1,200
 
0
 
0
 
0
   
74
 
Loan
     
SMF I
 
Southland Village Shopping Center
 
0
 
0
 
0
 
0
   
75
 
Loan
     
SMF I
 
306-308 East 149th Street
 
0
 
0
 
0
 
0
   
76
 
Loan
     
SMF I
 
Northside Indy Medical Center
 
0
 
0
 
250,000
 
0
 
Rent Reserve
77
 
Loan
     
CCRE
 
North View Manor MHP
 
0
 
0
 
0
 
0
   
78
 
Loan
     
CGMRC
 
Food Lion - Circle Plaza
 
0
 
0
 
0
 
0
   
79
 
Loan
     
CGMRC
 
Glenridge Point Shopping Center
 
0
 
0
 
0
 
0
   
80
 
Loan
     
MC-FiveMile
 
Village Place Apartments
 
0
 
0
 
288,125
 
0
 
Property Improvement Reserve
81
 
Loan
     
MC-FiveMile
 
Country Hills Estates
 
0
 
0
 
0
 
0
   
82
 
Loan
     
CGMRC
 
4600 Sheridan Street
 
0
 
0
 
0
 
0
   
83
 
Loan
     
CGMRC
 
Roaring Fork Mobile Home Park
 
0
 
0
 
0
 
0
   
84
 
Loan
     
MC-FiveMile
 
Kimberly Square
 
0
 
0
 
100,000
 
0
 
Twice as Nice Rent Reserve
85
 
Loan
     
SMF I
 
Ypsilanti Self Storage
 
0
 
0
 
0
 
0
   
86
 
Loan
 
60
 
SMF I
 
North Lake Tahoe Self Storage
 
0
 
0
 
0
 
0
   
87
 
Loan
     
GSMC
 
Walgreens Cary
 
0
 
0
 
0
 
8,333
 
Monthly Ground Rent Reserve
88
 
Loan
     
SMF I
 
Lansing West Self Storage
 
0
 
0
 
0
 
0
   
89
 
Loan
 
61
 
CGMRC
 
Forest Avenue Apartments
 
3,125
 
0
 
0
 
0
   
 
 
A-51

 
GSMS 2015‐GC30 Annex A
 
Control
Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Borrower Name
 
Carve-out Guarantor
1
 
Loan
 
8, 9, 10, 11, 12
 
GSMC
 
Dallas Market Center
 
WTC-Trade Mart 2015, L.P.
 
Dallas Market Center Financial, L.L.C.
2
 
Loan
 
13, 14, 15
 
GSMC
 
Selig Office Portfolio
 
Selig Holdings Company L.L.C.
 
Selig Family Holdings, LLC and Martin Selig
2.01
 
Property
 
16
     
1000 Second Avenue
       
2.02
 
Property
 
17, 13
     
2901 Third Avenue
       
2.03
 
Property
         
3101 Western Avenue
       
2.04
 
Property
 
18
     
300 Elliott Avenue West
       
2.05
 
Property
 
19, 13
     
3131 Elliott Avenue
       
2.06
 
Property
 
13
     
2615 Fourth Avenue
       
2.07
 
Property
         
190 Queen Anne Avenue North
       
2.08
 
Property
 
20, 13
     
200 First Avenue West
       
2.09
 
Property
         
18 West Mercer Street
       
3
 
Loan
 
13
 
GSMC
 
Worthington Renaissance Fort Worth
 
DRH Worthington Owner Limited Partnership
 
DiamondRock Hospitality Limited Partnership
4
 
Loan
 
21, 22, 23, 24
 
CGMRC
 
Courtyard by Marriott Portfolio
 
CBM Two Hotels LP and C2 Land, L.P.
 
CBM Joint Venture Limited Partnership
4.01
 
Property
         
Courtyard Larkspur Landing Marin County
       
4.02
 
Property
         
Courtyard San Mateo Foster City
       
4.03
 
Property
         
Courtyard San Jose Cupertino
       
4.04
 
Property
         
Courtyard Boulder
       
4.05
 
Property
         
Courtyard Los Angeles Hacienda Heights
       
4.06
 
Property
         
Courtyard Seattle South Center
       
4.07
 
Property
         
Courtyard Rye
       
4.08
 
Property
         
Courtyard Nashville Airport
       
4.09
 
Property
         
Courtyard Los Angeles Torrance Palos Verdes
       
4.10
 
Property
         
Courtyard St. Louis Creve Coeur
       
4.11
 
Property
         
Courtyard Portland Beaverton
       
4.12
 
Property
         
Courtyard Palm Springs
       
4.13
 
Property
         
Courtyard Charlotte South Park
       
4.14
 
Property
         
Courtyard Norwalk
       
4.15
 
Property
         
Courtyard Detroit Metro Airport
       
4.16
 
Property
         
Courtyard Chicago Waukegan Gurnee
       
4.17
 
Property
         
Courtyard Atlanta Perimeter Center
       
4.18
 
Property
         
Courtyard Denver Tech Center
       
4.19
 
Property
         
Courtyard Ft. Lauderdale Plantation
       
4.20
 
Property
         
Courtyard Lincroft Red Bank
       
4.21
 
Property
         
Courtyard Chicago Highland Park
       
4.22
 
Property
         
Courtyard Raleigh Cary
       
4.23
 
Property
         
Courtyard Charlottesville North
       
4.24
 
Property
         
Courtyard Detroit Livonia
       
4.25
 
Property
         
Courtyard Birmingham Homewood
       
4.26
 
Property
         
Courtyard West Palm Beach
       
4.27
 
Property
         
Courtyard New Haven Wallingford
       
4.28
 
Property
         
Courtyard Chicago Oakbrook Terrace
       
4.29
 
Property
         
Courtyard Kansas City Overland Park Metcalf
       
4.30
 
Property
         
Courtyard Boston Andover
       
4.31
 
Property
         
Courtyard Minneapolis St Paul Airport
       
4.32
 
Property
         
Courtyard Dallas Plano Parkway
       
4.33
 
Property
         
Courtyard Bakersfield
       
4.34
 
Property
         
Courtyard Denver Stapleton
       
4.35
 
Property
         
Courtyard Rockford
       
4.36
 
Property
         
Courtyard Greenville Haywood Mall
       
4.37
 
Property
         
Courtyard Chicago Lincolnshire
       
4.38
 
Property
         
Courtyard Indianapolis Castleton
       
4.39
 
Property
         
Courtyard St. Louis Westport Plaza
       
4.40
 
Property
         
Courtyard San Antonio Downtown Market Square
       
4.41
 
Property
         
Courtyard Silver Spring North
       
4.42
 
Property
         
Courtyard Lexington North
       
4.43
 
Property
         
Courtyard Tampa Westshore
       
4.44
 
Property
         
Courtyard Chicago Deerfield
       
4.45
 
Property
         
Courtyard St. Petersburg Clearwater
       
4.46
 
Property
         
Courtyard Toledo Airport Holland
       
4.47
 
Property
         
Courtyard Phoenix Mesa
       
4.48
 
Property
         
Courtyard Atlanta Airport South
       
4.49
 
Property
         
Courtyard Oklahoma City Airport
       
4.50
 
Property
         
Courtyard Memphis Airport
       
4.51
 
Property
         
Courtyard Annapolis
       
4.52
 
Property
         
Courtyard Manassas
       
4.53
 
Property
         
Courtyard Little Rock
       
4.54
 
Property
         
Courtyard Ft. Myers
       
4.55
 
Property
         
Courtyard Atlanta Gwinnett Mall
       
4.56
 
Property
         
Courtyard Chicago Arlington Heights South
       
4.57
 
Property
         
Courtyard Dallas Richardson at Spring Valley
       
4.58
 
Property
         
Courtyard Huntsville
       
4.59
 
Property
         
Courtyard Birmingham Hoover
       
4.60
 
Property
         
Courtyard Phoenix North Metrocenter
       
4.61
 
Property
         
Courtyard Tucson Airport
       
4.62
 
Property
         
Courtyard Dayton South Mall
       
 
 
A-52

 
 
GSMS 2015‐GC30 Annex A
                         
Control Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Borrower Name
 
Carve-out Guarantor
4.63
 
Property
         
Courtyard Philadelphia Devon
       
4.64
 
Property
         
Courtyard Fresno
       
4.65
 
Property
         
Courtyard Poughkeepsie
       
5
 
Loan
 
25, 26, 27
 
CGMRC
 
Bank of America Plaza
 
St. Louis BOA Plaza, LLC
 
Rao Yalamanchili
6
 
Loan
 
13
 
GSMC
 
Bakery Living
 
Bakery Square 2 Living Holdings Parcel A, L.P.
 
Todd E. Reidbord and Gregg M. Perelman
7
 
Loan
 
28
 
MC-FiveMile
 
Midwest Multifamily Portfolio
 
Georgetown Village I Owner LLC, Georgetown Village II Owner LLC, Georgetown Village III Owner LLC, Georgetown Village IV Owner LLC, Sunnydale Estates Property Owner LLC, Hunters Ridge Property Owner LLC, Miracle Manor Property Owner LLC and Toledo Properties Owner LLC
 
Jared Kushner
7.01
 
Property
         
Sunnydale Estates
       
7.02
 
Property
         
Georgetown Village
       
7.03
 
Property
         
Hunters Ridge
       
7.04
 
Property
         
Miracle Manor
       
7.05
 
Property
         
Abbey Run
       
8
 
Loan
 
13, 29, 30
 
SMF I
 
Hilton Scotts Valley
 
A7PP HSV LLC
 
Craig A. Spencer
9
 
Loan
     
CGMRC
 
311 California Street
 
311 California Street, LLC
 
Scott J. Seligman
10
 
Loan
 
31
 
CGMRC
 
Northern Lights Shopping Center
 
Northern Lights Improvements, LLC
 
Adam Ifshin
11
 
Loan
     
CGMRC
 
1035 Market Street
 
1035 Market Street, LLC
 
Scott J. Seligman
12
 
Loan
 
32
 
CGMRC
 
170 Broadway
 
170 Broadway Retail Owner, LLC
 
PPF Retail, LLC and Crown Atlantic Retail I, LLC
13
 
Loan
 
13, 33, 34, 35, 36
 
CGMRC
 
Hampton Inn - Albany
 
Albany Downtown Hotel Partners, LLC
 
Rakesh Chauhan, Manoj Chauhan and Andy Chopra
14
 
Loan
 
37
 
CGMRC
 
132-40 Metropolitan Avenue
 
Syracuse Fund II LLC
 
Richard Chera
15
 
Loan
 
13, 38, 39
 
GSMC
 
Hampton Inn & Suites Destin
 
Destin Pink Hotel, LLC
 
Robert G. Schaedle, III and Phillip H. McNeill, Sr.
16
 
Loan
     
CGMRC
 
Ocean Dorado
 
1830-1850 Ocean Avenue, LLC
 
Seligman & Associates, Inc.
17
 
Loan
     
CGMRC
 
Century Park West Apartments
 
Park West Novi LLC and Park West Lansing East LLC
 
Maurice Pogoda and The Maurice Pogoda Trust Under Maurice Pogoda Trust Agreement Dated September 4th, 1992, As Amended and Restated on December 24th, 2013
18
 
Loan
     
CCRE
 
ART Florida & Ohio MF Portfolio I
 
Manchester Apartments, LLC, High Points Apartments, LLC, Blueberry Hill Apartments, LLC, Hickory Mill Apartments of Columbus, LLC and Daniel Court Apartments of Clermont County, LLC
 
Arbor Realty SR, Inc.
18.01
 
Property
         
High Points
       
18.02
 
Property
         
Daniel Court
       
18.03
 
Property
         
Blueberry Hill
       
18.04
 
Property
         
Manchester
       
18.05
 
Property
         
Hickory Mill
       
19
 
Loan
     
CCRE
 
Aria on L
 
A&W 300 L Street, LLC
 
Kevin D. Ash and Richard E. Ward II
20
 
Loan
     
CCRE
 
River Drive III
 
LKD-3, L.L.C.
 
Bernard Langan
21
 
Loan
 
13
 
CGMRC
 
Clinton Place Apartments
 
Clinton Place LLC
 
Andrew Hayman and Sheldon Yellen
22
 
Loan
 
13, 40
 
GSMC
 
Plaza de Santa Fe
 
SJM Owner, LLC
 
Susan N. Woolley and The Susan Naomi Woolley Family Trust Dated October 22, 2003
23
 
Loan
     
CGMRC
 
EZ Storage Marina Del Rey
 
E-Z Storage-Marina 2, L.P. and E-Z Storage-Marina, L.P.
 
Michael E. Greenhut, Darolyn G. Greenhut, Calvin B. Gross, Marilyn B. Gross and James E. Greenhut
24
 
Loan
     
CGMRC
 
Cottages at Hefner
 
The Cottages@Hefner Rd., LLC
 
Mark Spradlin
25
 
Loan
 
41
 
MC-FiveMile
 
Bavarian Woods
 
Bavarian Woods Owner LLC
 
Jared Kushner
26
 
Loan
 
42
 
SMF I
 
Crossroads Marketplace
 
BM Crossroads, LLC
 
Edward R. Burillo
27
 
Loan
     
CGMRC
 
Lowe’s Multi State Portfolio
 
GS Terre Haute LLC and GS Middletown LLC
 
Gary Solomon
27.01
 
Property
         
Lowe’s Middletown OH
       
27.02
 
Property
         
Lowe’s Terre Haute IN
       
28
 
Loan
 
13
 
CGMRC
 
Century Lake Apartments
 
New 22-26 Associates, LLC, Century Lake Apartments, LLC, New Ridgewood Century, LLC, New Silhoff Greenbrier Century, LLC, New OEP Century LLC and New Century Gardens, LLC
 
BCRE-Brack Capital Real Estate Investments N.V.
29
 
Loan
 
13
 
CGMRC
 
Holiday Inn Express & Suites - New Orleans Airport South
 
WSC NOLA LLC
 
Vamsikrishna Bonthala and Sheenal Patel
30
 
Loan
 
43
 
CGMRC
 
River Drive Apartments
 
River Drive Properties, L.L.C.
 
Andrew F. Copp, Anne Marie Copp, James R Schmunk and Kristen D. Schmunk
31
 
Loan
 
44, 45
 
MC-FiveMile
 
Ishihama Portfolio
 
Malcai Interstate Properties, LLC
 
Masao Ishihama
31.01
 
Property
         
Walgreens Jefferson
       
31.02
 
Property
         
Town Center Square
       
31.03
 
Property
         
Sunset Station
       
31.04
 
Property
         
Arby’s Portfolio - Saginaw, MI
       
31.05
 
Property
         
Arby’s Portfolio - Port Huron, MI
       
32
 
Loan
     
MC-FiveMile
 
Birney Portfolio - Sun Blossom Mountain
 
SunBlossom Mountain, LLC
 
Leeshan Birney and James Birney
33
 
Loan
     
CGMRC
 
Germantown Plaza
 
Farmex Rail LLC
 
Amy Stevens and David Weinstein
34
 
Loan
     
MC-FiveMile
 
Birney Portfolio - Sun Blossom Gardens & The Westbriar
 
Sunblossom Gardens, LLC and Sunblossom At Briargrove, LLC
 
Leeshan Birney and James Birney
34.01
 
Property
         
Sun Blossom Gardens
       
34.02
 
Property
         
The Westbriar
       
35
 
Loan
 
46
 
SMF I
 
Westridge Self Storage
 
Storage Xxtra Westridge Pkwy, LLC
 
Fred D. Rickman, Jr. and Tracy E.D. Spencer
36
 
Loan
 
13, 46
 
SMF I
 
Highway 92 Self Storage
 
Storage Xxtra Hwy 92, LLC
 
Fred D. Rickman, Jr. and Tracy E.D. Spencer
37
 
Loan
     
MC-FiveMile
 
Brays Village Apartments
 
Adhi-Sakthi Limited Partnership
 
Chowdary Yalamanchili
38
 
Loan
     
CCRE
 
Copley Center
 
Core Copley, LLC
 
Adam D. Firsel
39
 
Loan
     
MC-FiveMile
 
GSL Portfolio
 
GSL Partners Sub Twelve, L.P.
 
Welcome Real Estate Service, LLC
39.01
 
Property
         
Clinton Drive
       
39.02
 
Property
         
1700 South Sam Houston Parkway West
       
 
 
A-53

 
 
GSMS 2015‐GC30 Annex A
                         
Control Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Borrower Name
 
Carve-out Guarantor
39.03
 
Property
         
801 Georgia Avenue
       
40
 
Loan
     
CCRE
 
New Boston Village Retail
 
DLD Two, LLC
 
Larry W. Wills
41
 
Loan
     
GSMC
 
Timberhills Shopping Center
 
RI Timberhills, LLC
 
Read Seven, LLC
42
 
Loan
 
47
 
GSMC
 
Crestwood Whitewood Apartments Portfolio
 
Anca Property Investments, LLC
 
Petrisor Anca and Emanuela Anca
42.01
 
Property
         
Crestwood Apartments
       
42.02
 
Property
         
Whitewood Apartments
       
43
 
Loan
     
CGMRC
 
Serenity Apartments at Silver Springs
 
Cenizo Ventures Florida, LLC
 
Eric H. Coe
44
 
Loan
     
GSMC
 
Traditions at Slate Ridge
 
The Traditions at Slate Ridge III, LLC
 
Preferred Real Estate Investments V, LLC
45
 
Loan
     
CCRE
 
Chadwick & Grayson
 
5041 Corporate Woods LLC
 
Michael Kanoff and Sylvia Kanoff
46
 
Loan
     
CCRE
 
Wesleyan Park Plaza
 
Hocker Developments Holdings, Inc.
 
David E. Hocker
47
 
Loan
 
48
 
CGMRC
 
Glendora Marketplace
 
Glendora Lone Hill, LLC
 
Storm Properties, Inc.
48
 
Loan
 
49
 
GSMC
 
At Home and Dollar Tree
 
TKC XXXIX, LLC
 
Graeme M. Keith, Keith Real Estate Associates, LLC, Graeme M. Keith, Jr., Kenneth R. Beuley, David A. Hanby and Elizabeth T. Jagielski
49
 
Loan
     
CCRE
 
City Lofts
 
DAG-DOR LLC
 
Yoav Dagan and Dore Friedman
50
 
Loan
     
CCRE
 
Stony Brook MHP
 
Stony Brook Management, LLC
 
Frank T. Perano
51
 
Loan
 
50
 
CCRE
 
Diagonal Marketplace
 
Starboard Diagonal DST
 
William H. Winn
52
 
Loan
     
MC-FiveMile
 
6001 Stonewood Drive
 
Western PA Real Estate Partners, L.P.
 
Glenn A. Buterbaugh and Joseph E. Imbriglia
53
 
Loan
 
51
 
SMF I
 
Shops of Walterboro
 
Walterboro/SAV, LLC, Monroeville/SAV, LLC, Hinesville Shopping Center, LLC, Paul J. Cranman/Crosspointe II, LLC and Herman L. Cranman/Crosspointe II, LLC
 
David Garfunkel
54
 
Loan
     
SMF I
 
Joshua Village Shopping Center
 
NetREIT Yucca Valley 2, LLC
 
NetREIT, Inc.
55
 
Loan
 
52
 
CCRE
 
Club Commons II
 
Club Commons II Owner LLC
 
The Related Companies, L.P.
56
 
Loan
     
SMF I
 
Pocalla Springs Apartments
 
Lakewood Apartments SC, LLC
 
KJJ Trust, Arthur H. Berg Revocable Trust, Arthur H. Berg and John Berg
57
 
Loan
     
CCRE
 
Alex City Marketplace
 
WHLR-Alex City Marketplace LLC
 
Wheeler REIT, L.P.
58
 
Loan
     
GSMC
 
Midtown Village
 
ACI Midtown Shopping Center, LLC, McKnight Midtown Shopping Center, LLC, Harvin Midtown, LLC, Harvin Two Midtown Shopping Center, LLC, DFK Midtown Shopping Center, LLC, SFB Midtown Shopping Center, LLC and Faulkner Midtown Shopping Center, LLC
 
James A. Black, Jr., Arthur R. Tyler, Brantley E. White, Thomas White III, Rick Hopkins, Thomas H. Faulkner, Rebecca L. Harvin, Rebecca Harvin Woltz and French R. McKnight, Jr.
59
 
Loan
 
53, 54
 
CCRE
 
Butler Square
 
WHLR - Butler Square, LLC
 
Wheeler REIT, L.P.
60
 
Loan
     
SMF I
 
Lansing East Self Storage
 
Jolly Road Self Storage, LLC
 
Kurt E. O’Brien
61
 
Loan
     
CCRE
 
San Clemente Retail
 
SC Building A, LLC
 
Richard S. Hill, D. Kent Lance Jr. and Richard E. Anderson
62
 
Loan
 
55
 
SMF I
 
Vidalia Central Shopping Center
 
Vidalia Central/SAV, LLC
 
David Garfunkel
63
 
Loan
     
SMF I
 
Orion Self Storage
 
Waldon Road Self Storage, LLC
 
Kurt E. O’Brien
64
 
Loan
     
GSMC
 
Southwood Village Shopping Center
 
557 Realty LLC
 
Shlomo Bistritzky
65
 
Loan
     
SMF I
 
Novi Self Storage
 
Haggerty Road Self Storage, LLC
 
Kurt E. O’Brien
66
 
Loan
     
CGMRC
 
Metrocenter Retail
 
Reddy Ventures, LLC
 
Girija Reddy
67
 
Loan
 
13, 56
 
GSMC
 
Hampton Inn Niceville
 
Oikon Hotels Niceville, LLC
 
Warren D. Beason and Arlington Private Equity Fund II, LLC
68
 
Loan
     
SMF I
 
Albemarle Square
 
Albemarle Square Investment Group, LLC
 
Michael E. Calandra and Richard Allen Schneider
69
 
Loan
     
SMF I
 
Clark Street Industrial
 
Clark Street Redevelopment One, L.L.C.
 
Farbman Family, LLC
70
 
Loan
     
CCRE
 
Pheasant Run Apartments
 
Fenton Pheasant Run Apartments, LLC
 
Alphonse M. Santino
71
 
Loan
 
57, 58
 
CCRE
 
Ruschmeyer’s Montauk
 
Ruschmeyer’s Owner LLC
 
Ventoux Holdings LLC
72
 
Loan
 
59
 
CGMRC
 
Wyndham Hill Apartments
 
Wyndham Hill Properties, LLC
 
Andrew F. Copp, Anne Marie Copp, James R. Schmunk and Kristen D. Schmunk
73
 
Loan
     
CGMRC
 
Food Lion - Ocean View
 
Ocean View Commons I, LLC
 
Warren G. Bailey and Brenda G. Bailey
74
 
Loan
     
SMF I
 
Southland Village Shopping Center
 
Sharp Southland Village, LLC
 
Samuel W. Sharp
75
 
Loan
     
SMF I
 
306-308 East 149th Street
 
306-308 East 149th St. LLC
 
Son Dinh Tran
76
 
Loan
     
SMF I
 
Northside Indy Medical Center
 
Ceraon 3002, LLC
 
Jim Small
77
 
Loan
     
CCRE
 
North View Manor MHP
 
North View Manor, LLC
 
Frank T. Perano
78
 
Loan
     
CGMRC
 
Food Lion - Circle Plaza
 
Circle Plaza Single Asset, LLC
 
Warren G. Bailey and Brenda G. Bailey
79
 
Loan
     
CGMRC
 
Glenridge Point Shopping Center
 
Kerker Properties Glenridge, LLC, JRS Glenridge, LLC and CJJB Glenridge, LLC
 
Jeffrey B. Kerker and Jan R. Saperstein
80
 
Loan
     
MC-FiveMile
 
Village Place Apartments
 
ATS Odessa II, LLC
 
Ezra Birnbaum, Aaron P. Gorin and David Y. Silberman
81
 
Loan
     
MC-FiveMile
 
Country Hills Estates
 
Country Hill Estates Limited Liability Company
 
Robert C. Morgan and Peter J. Landers
82
 
Loan
     
CGMRC
 
4600 Sheridan Street
 
Israel Sheridan Wells LLC
 
Kenneth Israel
83
 
Loan
     
CGMRC
 
Roaring Fork Mobile Home Park
 
AEI Roaring Fork, LLC
 
Joshua Perttula and Adam Bass
84
 
Loan
     
MC-FiveMile
 
Kimberly Square
 
Action Nicholasville, LLC
 
Archie Graham Helton
85
 
Loan
     
SMF I
 
Ypsilanti Self Storage
 
Tyler Road Self Storage, LLC
 
Kurt E. O’Brien
86
 
Loan
 
60
 
SMF I
 
North Lake Tahoe Self Storage
 
North Tahoe Storage Holdings, LP
 
Kelly Gallacher and Matthew McConkie
87
 
Loan
     
GSMC
 
Walgreens Cary
 
CP-Harrison & Maynard, LLC
 
Thomas D. Calcote
88
 
Loan
     
SMF I
 
Lansing West Self Storage
 
Eaton Rapids Road Self Storage, LLC
 
Kurt E. O’Brien
89
 
Loan
 
61
 
CGMRC
 
Forest Avenue Apartments
 
JTK Holdings, LLC
 
James R. Schmunk and Kristen D. Schmunk
 
 
A-54

 
 
GSMS 2015‐GC30 Annex A
 
Control Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Loan Purpose
 
Loan Amount (sources)
 
Principal’s New Cash
Contribution (7)
 
Subordinate Debt
 
Other Sources
 
Total Sources
 
Loan Payoff
 
Purchase Price
1
 
Loan
 
8, 9, 10, 11, 12
 
GSMC
 
Dallas Market Center
 
Refinance
 
259,000,000
 
0
 
0
 
0
 
259,000,000
 
131,719,468
 
0
2
 
Loan
 
13, 14, 15
 
GSMC
 
Selig Office Portfolio
 
Refinance
 
345,000,000
 
0
 
0
 
0
 
345,000,000
 
307,285,721
 
0
2.01
 
Property
 
16
     
1000 Second Avenue
                               
2.02
 
Property
 
17, 13
     
2901 Third Avenue
                               
2.03
 
Property
         
3101 Western Avenue
                               
2.04
 
Property
 
18
     
300 Elliott Avenue West
                               
2.05
 
Property
 
19, 13
     
3131 Elliott Avenue
                               
2.06
 
Property
 
13
     
2615 Fourth Avenue
                               
2.07
 
Property
         
190 Queen Anne Avenue North
                               
2.08
 
Property
 
20, 13
     
200 First Avenue West
                               
2.09
 
Property
         
18 West Mercer Street
                               
3
 
Loan
 
13
 
GSMC
 
Worthington Renaissance Fort Worth
 
Refinance
 
85,000,000
 
0
 
0
 
0
 
85,000,000
 
52,849,963
 
0
4
 
Loan
 
21, 22, 23, 24
 
CGMRC
 
Courtyard by Marriott Portfolio
 
Refinance
 
315,000,000
 
0
 
355,000,000
 
0
 
670,000,000
 
566,832,998
 
0
4.01
 
Property
         
Courtyard Larkspur Landing Marin County
                               
4.02
 
Property
         
Courtyard San Mateo Foster City
                               
4.03
 
Property
         
Courtyard San Jose Cupertino
                               
4.04
 
Property
         
Courtyard Boulder
                               
4.05
 
Property
         
Courtyard Los Angeles Hacienda Heights
                               
4.06
 
Property
         
Courtyard Seattle South Center
                               
4.07
 
Property
         
Courtyard Rye
                               
4.08
 
Property
         
Courtyard Nashville Airport
                               
4.09
 
Property
         
Courtyard Los Angeles Torrance Palos Verdes
                               
4.10
 
Property
         
Courtyard St. Louis Creve Coeur
                               
4.11
 
Property
         
Courtyard Portland Beaverton
                               
4.12
 
Property
         
Courtyard Palm Springs
                               
4.13
 
Property
         
Courtyard Charlotte South Park
                               
4.14
 
Property
         
Courtyard Norwalk
                               
4.15
 
Property
         
Courtyard Detroit Metro Airport
                               
4.16
 
Property
         
Courtyard Chicago Waukegan Gurnee
                               
4.17
 
Property
         
Courtyard Atlanta Perimeter Center
                               
4.18
 
Property
         
Courtyard Denver Tech Center
                               
4.19
 
Property
         
Courtyard Ft. Lauderdale Plantation
                               
4.20
 
Property
         
Courtyard Lincroft Red Bank
                               
4.21
 
Property
         
Courtyard Chicago Highland Park
                               
4.22
 
Property
         
Courtyard Raleigh Cary
                               
4.23
 
Property
         
Courtyard Charlottesville North
                               
4.24
 
Property
         
Courtyard Detroit Livonia
                               
4.25
 
Property
         
Courtyard Birmingham Homewood
                               
4.26
 
Property
         
Courtyard West Palm Beach
                               
4.27
 
Property
         
Courtyard New Haven Wallingford
                               
4.28
 
Property
         
Courtyard Chicago Oakbrook Terrace
                               
4.29
 
Property
         
Courtyard Kansas City Overland Park Metcalf
                               
4.30
 
Property
         
Courtyard Boston Andover
                               
4.31
 
Property
         
Courtyard Minneapolis St Paul Airport
                               
4.32
 
Property
         
Courtyard Dallas Plano Parkway
                               
4.33
 
Property
         
Courtyard Bakersfield
                               
4.34
 
Property
         
Courtyard Denver Stapleton
                               
4.35
 
Property
         
Courtyard Rockford
                               
4.36
 
Property
         
Courtyard Greenville Haywood Mall
                               
4.37
 
Property
         
Courtyard Chicago Lincolnshire
                               
4.38
 
Property
         
Courtyard Indianapolis Castleton
                               
4.39
 
Property
         
Courtyard St. Louis Westport Plaza
                               
4.40
 
Property
         
Courtyard San Antonio Downtown Market Square
                               
4.41
 
Property
         
Courtyard Silver Spring North
                               
4.42
 
Property
         
Courtyard Lexington North
                               
4.43
 
Property
         
Courtyard Tampa Westshore
                               
4.44
 
Property
         
Courtyard Chicago Deerfield
                               
4.45
 
Property
         
Courtyard St. Petersburg Clearwater
                               
4.46
 
Property
         
Courtyard Toledo Airport Holland
                               
4.47
 
Property
         
Courtyard Phoenix Mesa
                               
4.48
 
Property
         
Courtyard Atlanta Airport South
                               
4.49
 
Property
         
Courtyard Oklahoma City Airport
                               
4.50
 
Property
         
Courtyard Memphis Airport
                               
4.51
 
Property
         
Courtyard Annapolis
                               
4.52
 
Property
         
Courtyard Manassas
                               
4.53
 
Property
         
Courtyard Little Rock
                               
4.54
 
Property
         
Courtyard Ft. Myers
                               
4.55
 
Property
         
Courtyard Atlanta Gwinnett Mall
                               
4.56
 
Property
         
Courtyard Chicago Arlington Heights South
                               
4.57
 
Property
         
Courtyard Dallas Richardson at Spring Valley
                               
4.58
 
Property
         
Courtyard Huntsville
                               
4.59
 
Property
         
Courtyard Birmingham Hoover
                               
4.60
 
Property
         
Courtyard Phoenix North Metrocenter
                               
4.61
 
Property
         
Courtyard Tucson Airport
                               
4.62
 
Property
         
Courtyard Dayton South Mall
                               
 
 
A-55

 
 
GSMS 2015‐GC30 Annex A
                                                 
Control Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Loan Purpose
 
Loan Amount (sources)
 
Principal’s New Cash
Contribution (7)
 
Subordinate Debt
 
Other Sources
 
Total Sources
 
Loan Payoff
 
Purchase Price
4.63
 
Property
         
Courtyard Philadelphia Devon
                               
4.64
 
Property
         
Courtyard Fresno
                               
4.65
 
Property
         
Courtyard Poughkeepsie
                               
5
 
Loan
 
25, 26, 27
 
CGMRC
 
Bank of America Plaza
 
Refinance
 
50,950,000
 
0
 
0
 
50,000
 
51,000,000
 
26,311,056
 
0
6
 
Loan
 
13
 
GSMC
 
Bakery Living
 
Refinance
 
33,250,000
 
0
 
0
 
0
 
33,250,000
 
29,246,321
 
0
7
 
Loan
 
28
 
MC-FiveMile
 
Midwest Multifamily Portfolio
 
Refinance
 
28,095,000
 
2,192,549
 
0
 
0
 
30,287,549
 
29,363,679
 
0
7.01
 
Property
         
Sunnydale Estates
                               
7.02
 
Property
         
Georgetown Village
                               
7.03
 
Property
         
Hunters Ridge
                               
7.04
 
Property
         
Miracle Manor
                               
7.05
 
Property
         
Abbey Run
                               
8
 
Loan
 
13, 29, 30
 
SMF I
 
Hilton Scotts Valley
 
Acquisition
 
27,020,000
 
14,385,265
 
0
 
5,121,000
 
46,526,265
 
0
 
38,613,000
9
 
Loan
     
CGMRC
 
311 California Street
 
Refinance
 
25,000,000
 
0
 
0
 
50,000
 
25,050,000
 
17,796,667
 
0
10
 
Loan
 
31
 
CGMRC
 
Northern Lights Shopping Center
 
Refinance
 
25,000,000
 
0
 
0
 
49,800
 
25,049,800
 
22,170,533
 
0
11
 
Loan
     
CGMRC
 
1035 Market Street
 
Refinance
 
24,500,000
 
0
 
0
 
50,000
 
24,550,000
 
20,002,369
 
0
12
 
Loan
 
32
 
CGMRC
 
170 Broadway
 
Refinance
 
70,000,000
 
0
 
0
 
62,000
 
70,062,000
 
52,444,849
 
0
13
 
Loan
 
13, 33, 34, 35, 36
 
CGMRC
 
Hampton Inn - Albany
 
Acquisition
 
19,200,000
 
7,881,449
 
0
 
722,928
 
27,804,377
 
0
 
24,150,000
14
 
Loan
 
37
 
CGMRC
 
132-40 Metropolitan Avenue
 
Refinance
 
18,000,000
 
0
 
0
 
50,000
 
18,050,000
 
9,793,151
 
0
15
 
Loan
 
13, 38, 39
 
GSMC
 
Hampton Inn & Suites Destin
 
Refinance
 
18,000,000
 
0
 
0
 
0
 
18,000,000
 
16,731,943
 
0
16
 
Loan
     
CGMRC
 
Ocean Dorado
 
Refinance
 
16,500,000
 
0
 
0
 
50,000
 
16,550,000
 
13,154,783
 
0
17
 
Loan
     
CGMRC
 
Century Park West Apartments
 
Acquisition
 
16,200,000
 
5,211,771
 
0
 
593,980
 
22,005,751
 
0
 
20,899,348
18
 
Loan
     
CCRE
 
ART Florida & Ohio MF Portfolio I
 
Refinance
 
15,000,000
 
5,518,274
 
0
 
0
 
20,518,274
 
19,882,143
 
0
18.01
 
Property
         
High Points
                               
18.02
 
Property
         
Daniel Court
                               
18.03
 
Property
         
Blueberry Hill
                               
18.04
 
Property
         
Manchester
                               
18.05
 
Property
         
Hickory Mill
                               
19
 
Loan
     
CCRE
 
Aria on L
 
Refinance
 
13,700,000
 
21,950
 
0
 
0
 
13,721,950
 
13,412,178
 
0
20
 
Loan
     
CCRE
 
River Drive III
 
Refinance
 
13,400,000
 
0
 
0
 
0
 
13,400,000
 
11,155,573
 
0
21
 
Loan
 
13
 
CGMRC
 
Clinton Place Apartments
 
Acquisition
 
13,380,000
 
3,585,092
 
0
 
740,489
 
17,705,581
 
0
 
17,100,000
22
 
Loan
 
13, 40
 
GSMC
 
Plaza de Santa Fe
 
Refinance
 
13,000,000
 
0
 
0
 
0
 
13,000,000
 
3,625,681
 
0
23
 
Loan
     
CGMRC
 
EZ Storage Marina Del Rey
 
Refinance
 
13,000,000
 
0
 
0
 
45,000
 
13,045,000
 
11,178,655
 
0
24
 
Loan
     
CGMRC
 
Cottages at Hefner
 
Refinance
 
12,800,000
 
126,531
 
0
 
35,000
 
12,961,531
 
12,567,255
 
0
25
 
Loan
 
41
 
MC-FiveMile
 
Bavarian Woods
 
Refinance
 
12,130,000
 
0
 
0
 
0
 
12,130,000
 
9,002,043
 
0
26
 
Loan
 
42
 
SMF I
 
Crossroads Marketplace
 
Acquisition
 
12,000,000
 
6,988,470
 
0
 
0
 
18,988,470
 
0
 
16,000,000
27
 
Loan
     
CGMRC
 
Lowe’s Multi State Portfolio
 
Refinance
 
11,400,000
 
74,152
 
0
 
117,000
 
11,591,152
 
11,416,188
 
0
27.01
 
Property
         
Lowe’s Middletown OH
                               
27.02
 
Property
         
Lowe’s Terre Haute IN
                               
28
 
Loan
 
13
 
CGMRC
 
Century Lake Apartments
 
Acquisition
 
11,200,000
 
4,140,675
 
0
 
941,802
 
16,282,477
 
0
 
15,650,000
29
 
Loan
 
13
 
CGMRC
 
Holiday Inn Express & Suites - New Orleans Airport South
 
Acquisition
 
11,100,000
 
5,806,892
 
0
 
428,583
 
17,335,475
 
0
 
15,800,000
30
 
Loan
 
43
 
CGMRC
 
River Drive Apartments
 
Refinance
 
11,000,000
 
0
 
0
 
15,507
 
11,015,507
 
3,810,324
 
0
31
 
Loan
 
44, 45
 
MC-FiveMile
 
Ishihama Portfolio
 
Acquisition
 
10,955,000
 
4,803,240
 
0
 
0
 
15,758,240
 
0
 
14,981,573
31.01
 
Property
         
Walgreens Jefferson
                               
31.02
 
Property
         
Town Center Square
                               
31.03
 
Property
         
Sunset Station
                               
31.04
 
Property
         
Arby’s Portfolio - Saginaw, MI
                               
31.05
 
Property
         
Arby’s Portfolio - Port Huron, MI
                               
32
 
Loan
     
MC-FiveMile
 
Birney Portfolio - Sun Blossom Mountain
 
Refinance
 
10,890,000
 
0
 
0
 
0
 
10,890,000
 
7,922,612
 
0
33
 
Loan
     
CGMRC
 
Germantown Plaza
 
Acquisition
 
10,762,500
 
3,348,563
 
0
 
593,885
 
14,704,948
 
0
 
14,350,000
34
 
Loan
     
MC-FiveMile
 
Birney Portfolio - Sun Blossom Gardens & The Westbriar
 
Refinance
 
10,500,000
 
0
 
0
 
0
 
10,500,000
 
5,101,051
 
0
34.01
 
Property
         
Sun Blossom Gardens
                               
34.02
 
Property
         
The Westbriar
                               
35
 
Loan
 
46
 
SMF I
 
Westridge Self Storage
 
Refinance
 
6,000,000
 
0
 
0
 
0
 
6,000,000
 
5,365,960
 
0
36
 
Loan
 
13, 46
 
SMF I
 
Highway 92 Self Storage
 
Refinance
 
3,800,000
 
0
 
0
 
0
 
3,800,000
 
2,954,396
 
0
37
 
Loan
     
MC-FiveMile
 
Brays Village Apartments
 
Refinance
 
9,500,000
 
0
 
0
 
0
 
9,500,000
 
7,466,253
 
0
38
 
Loan
     
CCRE
 
Copley Center
 
Acquisition
 
8,150,000
 
2,920,375
 
0
 
0
 
11,070,375
 
0
 
10,600,000
39
 
Loan
     
MC-FiveMile
 
GSL Portfolio
 
Refinance
 
8,000,000
 
0
 
0
 
0
 
8,000,000
 
6,595,036
 
0
39.01
 
Property
         
Clinton Drive
                               
39.02
 
Property
         
1700 South Sam Houston Parkway West
                               
 
 
A-56

 
 
GSMS 2015‐GC30 Annex A
                                                 
Control Number
 
Loan / Property Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Loan Purpose
 
Loan Amount (sources)
 
Principal’s New Cash
Contribution (7)
 
Subordinate Debt
 
Other Sources
 
Total Sources
 
Loan Payoff
 
Purchase Price
39.03
 
Property
         
801 Georgia Avenue
                               
40
 
Loan
     
CCRE
 
New Boston Village Retail
 
Refinance
 
7,987,500
 
0
 
0
 
0
 
7,987,500
 
6,991,048
 
0
41
 
Loan
     
GSMC
 
Timberhills Shopping Center
 
Refinance
 
7,900,000
 
0
 
0
 
0
 
7,900,000
 
7,623,865
 
0
42
 
Loan
 
47
 
GSMC
 
Crestwood Whitewood Apartments Portfolio
 
Acquisition
 
7,800,000
 
2,991,669
 
0
 
0
 
10,791,669
 
0
 
10,400,000
42.01
 
Property
         
Crestwood Apartments
                               
42.02
 
Property
         
Whitewood Apartments
                               
43
 
Loan
     
CGMRC
 
Serenity Apartments at Silver Springs
 
Acquisition
 
7,687,500
 
2,503,664
 
0
 
497,357
 
10,688,520
 
0
 
10,250,000
44
 
Loan
     
GSMC
 
Traditions at Slate Ridge
 
Refinance
 
7,500,000
 
1,131,627
 
0
 
0
 
8,631,627
 
8,289,030
 
0
45
 
Loan
     
CCRE
 
Chadwick & Grayson
 
Refinance
 
7,500,000
 
289,407
 
0
 
0
 
7,789,407
 
7,077,056
 
0
46
 
Loan
     
CCRE
 
Wesleyan Park Plaza
 
Refinance
 
7,500,000
 
0
 
0
 
0
 
7,500,000
 
6,805,167
 
0
47
 
Loan
 
48
 
CGMRC
 
Glendora Marketplace
 
Recapitalization
 
7,200,000
 
0
 
0
 
106,500
 
7,306,500
 
0
 
0
48
 
Loan
 
49
 
GSMC
 
At Home and Dollar Tree
 
Refinance
 
7,100,000
 
30,182
 
0
 
0
 
7,130,182
 
6,893,045
 
0
49
 
Loan
     
CCRE
 
City Lofts
 
Acquisition
 
6,800,000
 
1,778,161
 
0
 
0
 
8,578,161
 
0
 
8,300,000
50
 
Loan
     
CCRE
 
Stony Brook MHP
 
Refinance
 
6,700,000
 
0
 
0
 
0
 
6,700,000
 
4,087,707
 
0
51
 
Loan
 
50
 
CCRE
 
Diagonal Marketplace
 
Acquisition
 
6,500,000
 
3,801,308
 
0
 
0
 
10,301,308
 
0
 
9,896,250
52
 
Loan
     
MC-FiveMile
 
6001 Stonewood Drive
 
Refinance
 
6,500,000
 
0
 
0
 
0
 
6,500,000
 
6,160,726
 
0
53
 
Loan
 
51
 
SMF I
 
Shops of Walterboro
 
Refinance
 
6,250,000
 
0
 
0
 
0
 
6,250,000
 
5,667,073
 
0
54
 
Loan
     
SMF I
 
Joshua Village Shopping Center
 
Refinance
 
6,000,000
 
0
 
0
 
0
 
6,000,000
 
2,967,115
 
0
55
 
Loan
 
52
 
CCRE
 
Club Commons II
 
Refinance
 
5,900,000
 
361,110
 
0
 
0
 
6,261,110
 
5,876,967
 
0
56
 
Loan
     
SMF I
 
Pocalla Springs Apartments
 
Acquisition
 
5,900,000
 
2,747,414
 
0
 
0
 
8,647,414
 
0
 
7,825,000
57
 
Loan
     
CCRE
 
Alex City Marketplace
 
Acquisition
 
5,750,000
 
4,919,812
 
0
 
0
 
10,669,812
 
0
 
10,250,000
58
 
Loan
     
GSMC
 
Midtown Village
 
Refinance
 
5,700,000
 
97,728
 
0
 
0
 
5,797,728
 
5,563,744
 
0
59
 
Loan
 
53, 54
 
CCRE
 
Butler Square
 
Acquisition
 
5,640,000
 
4,103,355
 
0
 
0
 
9,743,355
 
0
 
9,400,000
60
 
Loan
     
SMF I
 
Lansing East Self Storage
 
Refinance
 
5,620,000
 
0
 
0
 
0
 
5,620,000
 
4,057,594
 
0
61
 
Loan
     
CCRE
 
San Clemente Retail
 
Refinance
 
5,400,000
 
422,434
 
0
 
0
 
5,822,434
 
5,670,272
 
0
62
 
Loan
 
55
 
SMF I
 
Vidalia Central Shopping Center
 
Refinance
 
5,350,000
 
0
 
0
 
0
 
5,350,000
 
4,075,003
 
0
63
 
Loan
     
SMF I
 
Orion Self Storage
 
Refinance
 
5,225,000
 
0
 
0
 
0
 
5,225,000
 
3,907,580
 
0
64
 
Loan
     
GSMC
 
Southwood Village Shopping Center
 
Refinance
 
5,025,000
 
0
 
0
 
0
 
5,025,000
 
3,301,917
 
0
65
 
Loan
     
SMF I
 
Novi Self Storage
 
Refinance
 
5,025,000
 
0
 
0
 
0
 
5,025,000
 
3,907,580
 
0
66
 
Loan
     
CGMRC
 
Metrocenter Retail
 
Refinance
 
5,000,000
 
0
 
0
 
38,000
 
5,038,000
 
4,184,862
 
0
67
 
Loan
 
13, 56
 
GSMC
 
Hampton Inn Niceville
 
Refinance
 
5,000,000
 
0
 
0
 
0
 
5,000,000
 
2,570,278
 
0
68
 
Loan
     
SMF I
 
Albemarle Square
 
Refinance
 
5,000,000
 
213,916
 
0
 
0
 
5,213,916
 
4,387,031
 
0
69
 
Loan
     
SMF I
 
Clark Street Industrial
 
Refinance
 
4,750,000
 
0
 
0
 
0
 
4,750,000
 
4,407,797
 
0
70
 
Loan
     
CCRE
 
Pheasant Run Apartments
 
Refinance
 
4,650,000
 
0
 
0
 
0
 
4,650,000
 
3,513,465
 
0
71
 
Loan
 
57, 58
 
CCRE
 
Ruschmeyer’s Montauk
 
Refinance
 
4,500,000
 
0
 
0
 
0
 
4,500,000
 
3,398,000
 
0
72
 
Loan
 
59
 
CGMRC
 
Wyndham Hill Apartments
 
Refinance
 
4,400,000
 
0
 
0
 
19,855
 
4,419,855
 
1,368,960
 
0
73
 
Loan
     
CGMRC
 
Food Lion - Ocean View
 
Refinance
 
4,272,000
 
0
 
0
 
37,500
 
4,309,500
 
4,115,340
 
0
74
 
Loan
     
SMF I
 
Southland Village Shopping Center
 
Refinance
 
4,200,000
 
628,002
 
0
 
0
 
4,828,002
 
4,616,926
 
0
75
 
Loan
     
SMF I
 
306-308 East 149th Street
 
Refinance
 
4,075,000
 
0
 
0
 
0
 
4,075,000
 
2,127,988
 
0
76
 
Loan
     
SMF I
 
Northside Indy Medical Center
 
Acquisition
 
3,975,000
 
1,854,172
 
0
 
0
 
5,829,172
 
0
 
5,100,000
77
 
Loan
     
CCRE
 
North View Manor MHP
 
Refinance
 
3,800,000
 
0
 
0
 
0
 
3,800,000
 
3,392,993
 
0
78
 
Loan
     
CGMRC
 
Food Lion - Circle Plaza
 
Refinance
 
3,450,000
 
38,982
 
0
 
37,500
 
3,526,482
 
3,305,844
 
0
79
 
Loan
     
CGMRC
 
Glenridge Point Shopping Center
 
Refinance
 
3,302,000
 
0
 
0
 
36,000
 
3,338,000
 
3,075,375
 
0
80
 
Loan
     
MC-FiveMile
 
Village Place Apartments
 
Acquisition
 
3,250,000
 
1,713,948
 
0
 
0
 
4,963,948
 
0
 
4,357,654
81
 
Loan
     
MC-FiveMile
 
Country Hills Estates
 
Refinance
 
3,050,000
 
0
 
0
 
0
 
3,050,000
 
1,757,568
 
0
82
 
Loan
     
CGMRC
 
4600 Sheridan Street
 
Recapitalization
 
3,000,000
 
0
 
0
 
40,000
 
3,040,000
 
0
 
0
83
 
Loan
     
CGMRC
 
Roaring Fork Mobile Home Park
 
Refinance
 
3,000,000
 
0
 
0
 
39,000
 
3,039,000
 
2,701,205
 
0
84
 
Loan
     
MC-FiveMile
 
Kimberly Square
 
Refinance
 
2,800,000
 
0
 
0
 
0
 
2,800,000
 
2,032,213
 
0
85
 
Loan
     
SMF I
 
Ypsilanti Self Storage
 
Refinance
 
2,630,000
 
0
 
0
 
0
 
2,630,000
 
2,107,404
 
0
86
 
Loan
 
60
 
SMF I
 
North Lake Tahoe Self Storage
 
Acquisition
 
2,350,000
 
690,100
 
0
 
0
 
3,040,100
 
0
 
2,925,000
87
 
Loan
     
GSMC
 
Walgreens Cary
 
Refinance
 
2,300,000
 
0
 
0
 
0
 
2,300,000
 
1,965,230
 
0
88
 
Loan
     
SMF I
 
Lansing West Self Storage
 
Refinance
 
1,305,000
 
0
 
0
 
0
 
1,305,000
 
1,057,302
 
0
89
 
Loan
 
61
 
CGMRC
 
Forest Avenue Apartments
 
Refinance
 
1,200,000
 
0
 
0
 
22,078
 
1,222,078
 
604,310
 
0
 
 
A-57

 
 
GSMS 2015‐GC30 Annex A
 
Control Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Closing Costs
 
Reserves
 
Principal Equity
Distribution
 
Other Uses
 
Total Uses
 
Lockbox
 
Cash Management
1
 
Loan
 
8, 9, 10, 11, 12
 
GSMC
 
Dallas Market Center
 
1,738,333
 
2,897,247
 
122,644,953
 
0
 
259,000,000
 
Hard
 
In Place
2
 
Loan
 
13, 14, 15
 
GSMC
 
Selig Office Portfolio
 
2,739,949
 
7,871,205
 
27,103,125
 
0
 
345,000,000
 
Hard
 
In Place
2.01
 
Property
 
16
     
1000 Second Avenue
                           
2.02
 
Property
 
17, 13
     
2901 Third Avenue
                           
2.03
 
Property
         
3101 Western Avenue
                           
2.04
 
Property
 
18
     
300 Elliott Avenue West
                           
2.05
 
Property
 
19, 13
     
3131 Elliott Avenue
                           
2.06
 
Property
 
13
     
2615 Fourth Avenue
                           
2.07
 
Property
         
190 Queen Anne Avenue North
                           
2.08
 
Property
 
20, 13
     
200 First Avenue West
                           
2.09
 
Property
         
18 West Mercer Street
                           
3
 
Loan
 
13
 
GSMC
 
Worthington Renaissance Fort Worth
 
628,421
 
40,400
 
31,481,217
 
0
 
85,000,000
 
Hard
 
In Place
4
 
Loan
 
21, 22, 23, 24
 
CGMRC
 
Courtyard by Marriott Portfolio
 
9,023,807
 
913,163
 
93,230,032
 
0
 
670,000,000
 
Hard
 
In Place
4.01
 
Property
         
Courtyard Larkspur Landing Marin County
                           
4.02
 
Property
         
Courtyard San Mateo Foster City
                           
4.03
 
Property
         
Courtyard San Jose Cupertino
                           
4.04
 
Property
         
Courtyard Boulder
                           
4.05
 
Property
         
Courtyard Los Angeles Hacienda Heights
                           
4.06
 
Property
         
Courtyard Seattle South Center
                           
4.07
 
Property
         
Courtyard Rye
                           
4.08
 
Property
         
Courtyard Nashville Airport
                           
4.09
 
Property
         
Courtyard Los Angeles Torrance Palos Verdes
                           
4.10
 
Property
         
Courtyard St. Louis Creve Coeur
                           
4.11
 
Property
         
Courtyard Portland Beaverton
                           
4.12
 
Property
         
Courtyard Palm Springs
                           
4.13
 
Property
         
Courtyard Charlotte South Park
                           
4.14
 
Property
         
Courtyard Norwalk
                           
4.15
 
Property
         
Courtyard Detroit Metro Airport
                           
4.16
 
Property
         
Courtyard Chicago Waukegan Gurnee
                           
4.17
 
Property
         
Courtyard Atlanta Perimeter Center
                           
4.18
 
Property
         
Courtyard Denver Tech Center
                           
4.19
 
Property
         
Courtyard Ft. Lauderdale Plantation
                           
4.20
 
Property
         
Courtyard Lincroft Red Bank
                           
4.21
 
Property
         
Courtyard Chicago Highland Park
                           
4.22
 
Property
         
Courtyard Raleigh Cary
                           
4.23
 
Property
         
Courtyard Charlottesville North
                           
4.24
 
Property
         
Courtyard Detroit Livonia
                           
4.25
 
Property
         
Courtyard Birmingham Homewood
                           
4.26
 
Property
         
Courtyard West Palm Beach
                           
4.27
 
Property
         
Courtyard New Haven Wallingford
                           
4.28
 
Property
         
Courtyard Chicago Oakbrook Terrace
                           
4.29
 
Property
         
Courtyard Kansas City Overland Park Metcalf
                           
4.30
 
Property
         
Courtyard Boston Andover
                           
4.31
 
Property
         
Courtyard Minneapolis St Paul Airport
                           
4.32
 
Property
         
Courtyard Dallas Plano Parkway
                           
4.33
 
Property
         
Courtyard Bakersfield
                           
4.34
 
Property
         
Courtyard Denver Stapleton
                           
4.35
 
Property
         
Courtyard Rockford
                           
4.36
 
Property
         
Courtyard Greenville Haywood Mall
                           
4.37
 
Property
         
Courtyard Chicago Lincolnshire
                           
4.38
 
Property
         
Courtyard Indianapolis Castleton
                           
4.39
 
Property
         
Courtyard St. Louis Westport Plaza
                           
4.40
 
Property
         
Courtyard San Antonio Downtown Market Square
                           
4.41
 
Property
         
Courtyard Silver Spring North
                           
4.42
 
Property
         
Courtyard Lexington North
                           
4.43
 
Property
         
Courtyard Tampa Westshore
                           
4.44
 
Property
         
Courtyard Chicago Deerfield
                           
4.45
 
Property
         
Courtyard St. Petersburg Clearwater
                           
4.46
 
Property
         
Courtyard Toledo Airport Holland
                           
4.47
 
Property
         
Courtyard Phoenix Mesa
                           
4.48
 
Property
         
Courtyard Atlanta Airport South
                           
4.49
 
Property
         
Courtyard Oklahoma City Airport
                           
4.50
 
Property
         
Courtyard Memphis Airport
                           
4.51
 
Property
         
Courtyard Annapolis
                           
4.52
 
Property
         
Courtyard Manassas
                           
4.53
 
Property
         
Courtyard Little Rock
                           
4.54
 
Property
         
Courtyard Ft. Myers
                           
4.55
 
Property
         
Courtyard Atlanta Gwinnett Mall
                           
4.56
 
Property
         
Courtyard Chicago Arlington Heights South
                           
4.57
 
Property
         
Courtyard Dallas Richardson at Spring Valley
                           
4.58
 
Property
         
Courtyard Huntsville
                           
4.59
 
Property
         
Courtyard Birmingham Hoover
                           
4.60
 
Property
         
Courtyard Phoenix North Metrocenter
                           
4.61
 
Property
         
Courtyard Tucson Airport
                           
4.62
 
Property
         
Courtyard Dayton South Mall
                           
 
 
A-58

 
 
GSMS 2015‐GC30 Annex A
                                             
Control Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Closing Costs
 
Reserves
 
Principal Equity
Distribution
 
Other Uses
 
Total Uses
 
Lockbox
 
Cash Management
4.63
 
Property
         
Courtyard Philadelphia Devon
                           
4.64
 
Property
         
Courtyard Fresno
                           
4.65
 
Property
         
Courtyard Poughkeepsie
                           
5
 
Loan
 
25, 26, 27
 
CGMRC
 
Bank of America Plaza
 
625,793
 
1,372,270
 
1,739,881
 
20,951,000
 
51,000,000
 
Hard
 
Springing
6
 
Loan
 
13
 
GSMC
 
Bakery Living
 
2,545,188
 
322,066
 
1,136,425
 
0
 
33,250,000
 
Springing
 
Springing
7
 
Loan
 
28
 
MC-FiveMile
 
Midwest Multifamily Portfolio
 
568,147
 
355,723
 
0
 
0
 
30,287,549
 
Springing
 
Springing
7.01
 
Property
         
Sunnydale Estates
                           
7.02
 
Property
         
Georgetown Village
                           
7.03
 
Property
         
Hunters Ridge
                           
7.04
 
Property
         
Miracle Manor
                           
7.05
 
Property
         
Abbey Run
                           
8
 
Loan
 
13, 29, 30
 
SMF I
 
Hilton Scotts Valley
 
1,242,168
 
6,671,097
 
0
 
0
 
46,526,265
 
Hard
 
Springing
9
 
Loan
     
CGMRC
 
311 California Street
 
279,660
 
910,653
 
6,063,020
 
0
 
25,050,000
 
Hard
 
Springing
10
 
Loan
 
31
 
CGMRC
 
Northern Lights Shopping Center
 
360,203
 
2,323,652
 
195,412
 
0
 
25,049,800
 
Hard
 
Springing
11
 
Loan
     
CGMRC
 
1035 Market Street
 
275,690
 
177,377
 
4,094,564
 
0
 
24,550,000
 
Hard
 
Springing
12
 
Loan
 
32
 
CGMRC
 
170 Broadway
 
1,199,557
 
72,792
 
16,344,803
 
0
 
70,062,000
 
Hard
 
Springing
13
 
Loan
 
13, 33, 34, 35, 36
 
CGMRC
 
Hampton Inn - Albany
 
835,756
 
2,818,621
 
0
 
0
 
27,804,377
 
Springing
 
Springing
14
 
Loan
 
37
 
CGMRC
 
132-40 Metropolitan Avenue
 
431,295
 
418,182
 
7,407,373
 
0
 
18,050,000
 
Hard
 
Springing
15
 
Loan
 
13, 38, 39
 
GSMC
 
Hampton Inn & Suites Destin
 
325,208
 
4,728
 
938,121
 
0
 
18,000,000
 
Springing
 
Springing
16
 
Loan
     
CGMRC
 
Ocean Dorado
 
217,160
 
654,065
 
2,523,992
 
0
 
16,550,000
 
Hard
 
Springing
17
 
Loan
     
CGMRC
 
Century Park West Apartments
 
934,557
 
171,846
 
0
 
0
 
22,005,751
 
Springing
 
Springing
18
 
Loan
     
CCRE
 
ART Florida & Ohio MF Portfolio I
 
335,654
 
300,477
 
0
 
0
 
20,518,274
 
Soft
 
Springing
18.01
 
Property
         
High Points
                           
18.02
 
Property
         
Daniel Court
                           
18.03
 
Property
         
Blueberry Hill
                           
18.04
 
Property
         
Manchester
                           
18.05
 
Property
         
Hickory Mill
                           
19
 
Loan
     
CCRE
 
Aria on L
 
264,480
 
45,292
 
0
 
0
 
13,721,950
 
Soft
 
Springing
20
 
Loan
     
CCRE
 
River Drive III
 
339,770
 
1,722,712
 
181,946
 
0
 
13,400,000
 
Hard
 
Springing
21
 
Loan
 
13
 
CGMRC
 
Clinton Place Apartments
 
473,723
 
131,858
 
0
 
0
 
17,705,581
 
Springing
 
Springing
22
 
Loan
 
13, 40
 
GSMC
 
Plaza de Santa Fe
 
131,540
 
136,281
 
3,071,498
 
6,035,000
 
13,000,000
 
Springing
 
Springing
23
 
Loan
     
CGMRC
 
EZ Storage Marina Del Rey
 
151,233
 
0
 
1,715,112
 
0
 
13,045,000
 
Springing
 
Springing
24
 
Loan
     
CGMRC
 
Cottages at Hefner
 
295,701
 
98,575
 
0
 
0
 
12,961,531
 
Springing
 
Springing
25
 
Loan
 
41
 
MC-FiveMile
 
Bavarian Woods
 
212,590
 
95,761
 
2,819,606
 
0
 
12,130,000
 
Springing
 
Springing
26
 
Loan
 
42
 
SMF I
 
Crossroads Marketplace
 
368,869
 
122,222
 
0
 
2,497,380
 
18,988,470
 
Springing
 
Springing
27
 
Loan
     
CGMRC
 
Lowe’s Multi State Portfolio
 
152,956
 
22,008
 
0
 
0
 
11,591,152
 
Hard
 
Springing
27.01
 
Property
         
Lowe’s Middletown OH
                           
27.02
 
Property
         
Lowe’s Terre Haute IN
                           
28
 
Loan
 
13
 
CGMRC
 
Century Lake Apartments
 
446,134
 
186,343
 
0
 
0
 
16,282,477
 
Springing
 
Springing
29
 
Loan
 
13
 
CGMRC
 
Holiday Inn Express & Suites - New Orleans Airport South
 
638,241
 
897,234
 
0
 
0
 
17,335,475
 
Hard
 
Springing
30
 
Loan
 
43
 
CGMRC
 
River Drive Apartments
 
154,710
 
498,007
 
6,552,466
 
0
 
11,015,507
 
Springing
 
Springing
31
 
Loan
 
44, 45
 
MC-FiveMile
 
Ishihama Portfolio
 
645,652
 
131,015
 
0
 
0
 
15,758,240
 
Hard
 
In Place
31.01
 
Property
         
Walgreens Jefferson
                           
31.02
 
Property
         
Town Center Square
                           
31.03
 
Property
         
Sunset Station
                           
31.04
 
Property
         
Arby’s Portfolio - Saginaw, MI
                           
31.05
 
Property
         
Arby’s Portfolio - Port Huron, MI
                           
32
 
Loan
     
MC-FiveMile
 
Birney Portfolio - Sun Blossom Mountain
 
198,312
 
661,793
 
2,107,282
 
0
 
10,890,000
 
Springing
 
Springing
33
 
Loan
     
CGMRC
 
Germantown Plaza
 
196,003
 
158,945
 
0
 
0
 
14,704,948
 
Hard
 
Springing
34
 
Loan
     
MC-FiveMile
 
Birney Portfolio - Sun Blossom Gardens & The Westbriar
 
216,210
 
481,837
 
4,700,902
 
0
 
10,500,000
 
Springing
 
Springing
34.01
 
Property
         
Sun Blossom Gardens
                           
34.02
 
Property
         
The Westbriar
                           
35
 
Loan
 
46
 
SMF I
 
Westridge Self Storage
 
77,420
 
38,117
 
518,503
 
0
 
6,000,000
 
None
 
None
36
 
Loan
 
13, 46
 
SMF I
 
Highway 92 Self Storage
 
64,739
 
22,025
 
758,839
 
0
 
3,800,000
 
None
 
None
37
 
Loan
     
MC-FiveMile
 
Brays Village Apartments
 
262,585
 
133,701
 
1,637,462
 
0
 
9,500,000
 
Soft
 
Springing
38
 
Loan
     
CCRE
 
Copley Center
 
64,674
 
405,702
 
0
 
0
 
11,070,375
 
Hard
 
Springing
39
 
Loan
     
MC-FiveMile
 
GSL Portfolio
 
263,847
 
306,659
 
834,457
 
0
 
8,000,000
 
Springing
 
Springing
39.01
 
Property
         
Clinton Drive
                           
39.02
 
Property
         
1700 South Sam Houston Parkway West
                           
 
 
A-59

 
 
GSMS 2015‐GC30 Annex A
                                             
Control Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Closing Costs
 
Reserves
 
Principal Equity
Distribution
 
Other Uses
 
Total Uses
 
Lockbox
 
Cash Management
39.03
 
Property
         
801 Georgia Avenue
                           
40
 
Loan
     
CCRE
 
New Boston Village Retail
 
176,784
 
483,638
 
336,030
 
0
 
7,987,500
 
Springing
 
Springing
41
 
Loan
     
GSMC
 
Timberhills Shopping Center
 
263,646
 
10,897
 
1,592
 
0
 
7,900,000
 
Springing
 
Springing
42
 
Loan
 
47
 
GSMC
 
Crestwood Whitewood Apartments Portfolio
 
150,919
 
240,751
 
0
 
0
 
10,791,669
 
Soft
 
Springing
42.01
 
Property
         
Crestwood Apartments
                           
42.02
 
Property
         
Whitewood Apartments
                           
43
 
Loan
     
CGMRC
 
Serenity Apartments at Silver Springs
 
306,005
 
132,515
 
0
 
0
 
10,688,520
 
Springing
 
Springing
44
 
Loan
     
GSMC
 
Traditions at Slate Ridge
 
215,101
 
127,496
 
0
 
0
 
8,631,627
 
None
 
None
45
 
Loan
     
CCRE
 
Chadwick & Grayson
 
260,704
 
451,647
 
0
 
0
 
7,789,407
 
Springing
 
Springing
46
 
Loan
     
CCRE
 
Wesleyan Park Plaza
 
196,559
 
298,142
 
200,132
 
0
 
7,500,000
 
Hard
 
Springing
47
 
Loan
 
48
 
CGMRC
 
Glendora Marketplace
 
115,629
 
28,644
 
7,162,227
 
0
 
7,306,500
 
Hard
 
Springing
48
 
Loan
 
49
 
GSMC
 
At Home and Dollar Tree
 
219,104
 
18,033
 
0
 
0
 
7,130,182
 
Springing
 
Springing
49
 
Loan
     
CCRE
 
City Lofts
 
194,733
 
83,427
 
0
 
0
 
8,578,161
 
Springing
 
Springing
50
 
Loan
     
CCRE
 
Stony Brook MHP
 
139,469
 
44,170
 
2,428,654
 
0
 
6,700,000
 
Soft
 
Springing
51
 
Loan
 
50
 
CCRE
 
Diagonal Marketplace
 
187,626
 
217,431
 
0
 
0
 
10,301,308
 
Hard
 
Springing
52
 
Loan
     
MC-FiveMile
 
6001 Stonewood Drive
 
159,827
 
29,724
 
149,722
 
0
 
6,500,000
 
Springing
 
Springing
53
 
Loan
 
51
 
SMF I
 
Shops of Walterboro
 
143,262
 
215,236
 
224,430
 
0
 
6,250,000
 
Springing
 
Springing
54
 
Loan
     
SMF I
 
Joshua Village Shopping Center
 
158,850
 
799,036
 
2,074,999
 
0
 
6,000,000
 
Springing
 
Springing
55
 
Loan
 
52
 
CCRE
 
Club Commons II
 
208,666
 
175,477
 
0
 
0
 
6,261,110
 
Soft
 
In Place
56
 
Loan
     
SMF I
 
Pocalla Springs Apartments
 
147,266
 
675,148
 
0
 
0
 
8,647,414
 
None
 
None
57
 
Loan
     
CCRE
 
Alex City Marketplace
 
181,419
 
238,393
 
0
 
0
 
10,669,812
 
Springing
 
Springing
58
 
Loan
     
GSMC
 
Midtown Village
 
199,651
 
34,333
 
0
 
0
 
5,797,728
 
Hard
 
In Place
59
 
Loan
 
53, 54
 
CCRE
 
Butler Square
 
137,374
 
205,981
 
0
 
0
 
9,743,355
 
Springing
 
Springing
60
 
Loan
     
SMF I
 
Lansing East Self Storage
 
50,763
 
36,737
 
1,474,906
 
0
 
5,620,000
 
None
 
None
61
 
Loan
     
CCRE
 
San Clemente Retail
 
95,529
 
56,633
 
0
 
0
 
5,822,434
 
Hard
 
Springing
62
 
Loan
 
55
 
SMF I
 
Vidalia Central Shopping Center
 
87,309
 
353,930
 
833,759
 
0
 
5,350,000
 
Springing
 
Springing
63
 
Loan
     
SMF I
 
Orion Self Storage
 
49,668
 
47,370
 
1,220,382
 
0
 
5,225,000
 
None
 
None
64
 
Loan
     
GSMC
 
Southwood Village Shopping Center
 
176,564
 
92,137
 
1,454,382
 
0
 
5,025,000
 
Springing
 
Springing
65
 
Loan
     
SMF I
 
Novi Self Storage
 
55,347
 
67,278
 
994,795
 
0
 
5,025,000
 
None
 
None
66
 
Loan
     
CGMRC
 
Metrocenter Retail
 
196,372
 
133,959
 
522,806
 
0
 
5,038,000
 
Springing
 
Springing
67
 
Loan
 
13, 56
 
GSMC
 
Hampton Inn Niceville
 
318,949
 
1,260,592
 
850,180
 
0
 
5,000,000
 
Springing
 
Springing
68
 
Loan
     
SMF I
 
Albemarle Square
 
172,362
 
654,524
 
0
 
0
 
5,213,916
 
Springing
 
Springing
69
 
Loan
     
SMF I
 
Clark Street Industrial
 
165,715
 
128,121
 
48,366
 
0
 
4,750,000
 
Hard
 
In Place
70
 
Loan
     
CCRE
 
Pheasant Run Apartments
 
226,955
 
110,387
 
799,193
 
0
 
4,650,000
 
Soft
 
Springing
71
 
Loan
 
57, 58
 
CCRE
 
Ruschmeyer’s Montauk
 
455,230
 
40,281
 
606,489
 
0
 
4,500,000
 
Hard
 
Springing
72
 
Loan
 
59
 
CGMRC
 
Wyndham Hill Apartments
 
72,880
 
172,161
 
2,805,854
 
0
 
4,419,855
 
Springing
 
Springing
73
 
Loan
     
CGMRC
 
Food Lion - Ocean View
 
87,451
 
95,254
 
11,455
 
0
 
4,309,500
 
Springing
 
Springing
74
 
Loan
     
SMF I
 
Southland Village Shopping Center
 
121,477
 
89,599
 
0
 
0
 
4,828,002
 
Springing
 
Springing
75
 
Loan
     
SMF I
 
306-308 East 149th Street
 
229,078
 
35,917
 
1,682,017
 
0
 
4,075,000
 
Soft Springing
 
Springing
76
 
Loan
     
SMF I
 
Northside Indy Medical Center
 
103,966
 
625,206
 
0
 
0
 
5,829,172
 
Springing
 
Springing
77
 
Loan
     
CCRE
 
North View Manor MHP
 
102,770
 
60,238
 
244,000
 
0
 
3,800,000
 
Soft
 
Springing
78
 
Loan
     
CGMRC
 
Food Lion - Circle Plaza
 
105,152
 
115,485
 
0
 
0
 
3,526,482
 
Springing
 
Springing
79
 
Loan
     
CGMRC
 
Glenridge Point Shopping Center
 
127,192
 
128,265
 
7,167
 
0
 
3,338,000
 
Springing
 
Springing
80
 
Loan
     
MC-FiveMile
 
Village Place Apartments
 
121,477
 
484,817
 
0
 
0
 
4,963,948
 
Springing
 
Springing
81
 
Loan
     
MC-FiveMile
 
Country Hills Estates
 
124,990
 
133,902
 
1,033,541
 
0
 
3,050,000
 
Springing
 
Springing
82
 
Loan
     
CGMRC
 
4600 Sheridan Street
 
95,175
 
287,153
 
2,657,672
 
0
 
3,040,000
 
Springing
 
Springing
83
 
Loan
     
CGMRC
 
Roaring Fork Mobile Home Park
 
103,503
 
8,760
 
225,533
 
0
 
3,039,000
 
Springing
 
Springing
84
 
Loan
     
MC-FiveMile
 
Kimberly Square
 
144,511
 
255,640
 
367,637
 
0
 
2,800,000
 
Springing
 
Springing
85
 
Loan
     
SMF I
 
Ypsilanti Self Storage
 
42,659
 
103,172
 
376,765
 
0
 
2,630,000
 
None
 
None
86
 
Loan
 
60
 
SMF I
 
North Lake Tahoe Self Storage
 
103,820
 
11,279
 
0
 
0
 
3,040,100
 
Springing
 
Springing
87
 
Loan
     
GSMC
 
Walgreens Cary
 
121,214
 
0
 
213,556
 
0
 
2,300,000
 
None
 
None
88
 
Loan
     
SMF I
 
Lansing West Self Storage
 
39,682
 
4,378
 
203,637
 
0
 
1,305,000
 
None
 
None
89
 
Loan
 
61
 
CGMRC
 
Forest Avenue Apartments
 
42,937
 
71,069
 
503,762
 
0
 
1,222,078
 
Springing
 
Springing
 
 
A-60

 
 
GSMS 2015‐GC30 Annex A
 
Control Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Cash Management Triggers
 
Ground Lease
Y/N
 
Ground Lease Expiration
Date
1
 
Loan
 
8, 9, 10, 11, 12
 
GSMC
 
Dallas Market Center
 
(i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 80% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement
 
No
   
2
 
Loan
 
13, 14, 15
 
GSMC
 
Selig Office Portfolio
 
(i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 80% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement
       
2.01
 
Property
 
16
     
1000 Second Avenue
     
No
   
2.02
 
Property
 
17, 13
     
2901 Third Avenue
     
No
   
2.03
 
Property
         
3101 Western Avenue
     
No
   
2.04
 
Property
 
18
     
300 Elliott Avenue West
     
No
   
2.05
 
Property
 
19, 13
     
3131 Elliott Avenue
     
No
   
2.06
 
Property
 
13
     
2615 Fourth Avenue
     
No
   
2.07
 
Property
         
190 Queen Anne Avenue North
     
No
   
2.08
 
Property
 
20, 13
     
200 First Avenue West
     
No
   
2.09
 
Property
         
18 West Mercer Street
     
No
   
3
 
Loan
 
13
 
GSMC
 
Worthington Renaissance Fort Worth
 
(i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.0%, (iii) failure to deliver financial statements as required in the Loan Agreement
 
Yes
 
7/31/2022
4
 
Loan
 
21, 22, 23, 24
 
CGMRC
 
Courtyard by Marriott Portfolio
 
(i) the occurrence of an Event of Default, (ii) Debt Yield is less than 9.5%
       
4.01
 
Property
         
Courtyard Larkspur Landing Marin County
     
No
   
4.02
 
Property
         
Courtyard San Mateo Foster City
     
No
   
4.03
 
Property
         
Courtyard San Jose Cupertino
     
Yes
 
12/30/2033
4.04
 
Property
         
Courtyard Boulder
     
No
   
4.05
 
Property
         
Courtyard Los Angeles Hacienda Heights
     
No
   
4.06
 
Property
         
Courtyard Seattle South Center
     
No
   
4.07
 
Property
         
Courtyard Rye
     
No
   
4.08
 
Property
         
Courtyard Nashville Airport
     
No
   
4.09
 
Property
         
Courtyard Los Angeles Torrance Palos Verdes
     
No
   
4.10
 
Property
         
Courtyard St. Louis Creve Coeur
     
No
   
4.11
 
Property
         
Courtyard Portland Beaverton
     
No
   
4.12
 
Property
         
Courtyard Palm Springs
     
No
   
4.13
 
Property
         
Courtyard Charlotte South Park
     
Yes
 
12/31/2019
4.14
 
Property
         
Courtyard Norwalk
     
Yes
 
12/29/2023
4.15
 
Property
         
Courtyard Detroit Metro Airport
     
No
   
4.16
 
Property
         
Courtyard Chicago Waukegan Gurnee
     
No
   
4.17
 
Property
         
Courtyard Atlanta Perimeter Center
     
No
   
4.18
 
Property
         
Courtyard Denver Tech Center
     
No
   
4.19
 
Property
         
Courtyard Ft. Lauderdale Plantation
     
No
   
4.20
 
Property
         
Courtyard Lincroft Red Bank
     
No
   
4.21
 
Property
         
Courtyard Chicago Highland Park
     
No
   
4.22
 
Property
         
Courtyard Raleigh Cary
     
No
   
4.23
 
Property
         
Courtyard Charlottesville North
     
No
   
4.24
 
Property
         
Courtyard Detroit Livonia
     
No
   
4.25
 
Property
         
Courtyard Birmingham Homewood
     
No
   
4.26
 
Property
         
Courtyard West Palm Beach
     
No
   
4.27
 
Property
         
Courtyard New Haven Wallingford
     
No
   
4.28
 
Property
         
Courtyard Chicago Oakbrook Terrace
     
No
   
4.29
 
Property
         
Courtyard Kansas City Overland Park Metcalf
     
No
   
4.30
 
Property
         
Courtyard Boston Andover
     
No
   
4.31
 
Property
         
Courtyard Minneapolis St Paul Airport
     
No
   
4.32
 
Property
         
Courtyard Dallas Plano Parkway
     
No
   
4.33
 
Property
         
Courtyard Bakersfield
     
No
   
4.34
 
Property
         
Courtyard Denver Stapleton
     
No
   
4.35
 
Property
         
Courtyard Rockford
     
No
   
4.36
 
Property
         
Courtyard Greenville Haywood Mall
     
No
   
4.37
 
Property
         
Courtyard Chicago Lincolnshire
     
No
   
4.38
 
Property
         
Courtyard Indianapolis Castleton
     
No
   
4.39
 
Property
         
Courtyard St. Louis Westport Plaza
     
No
   
4.40
 
Property
         
Courtyard San Antonio Downtown Market Square
     
No
   
4.41
 
Property
         
Courtyard Silver Spring North
     
No
   
4.42
 
Property
         
Courtyard Lexington North
     
No
   
4.43
 
Property
         
Courtyard Tampa Westshore
     
Yes
 
6/30/2068
4.44
 
Property
         
Courtyard Chicago Deerfield
     
No
   
4.45
 
Property
         
Courtyard St. Petersburg Clearwater
     
No
   
4.46
 
Property
         
Courtyard Toledo Airport Holland
     
No
   
4.47
 
Property
         
Courtyard Phoenix Mesa
     
No
   
4.48
 
Property
         
Courtyard Atlanta Airport South
     
No
   
4.49
 
Property
         
Courtyard Oklahoma City Airport
     
No
   
4.50
 
Property
         
Courtyard Memphis Airport
     
No
   
4.51
 
Property
         
Courtyard Annapolis
     
No
   
4.52
 
Property
         
Courtyard Manassas
     
No
   
4.53
 
Property
         
Courtyard Little Rock
     
No
   
4.54
 
Property
         
Courtyard Ft. Myers
     
No
   
4.55
 
Property
         
Courtyard Atlanta Gwinnett Mall
     
No
   
4.56
 
Property
         
Courtyard Chicago Arlington Heights South
     
No
   
4.57
 
Property
         
Courtyard Dallas Richardson at Spring Valley
     
No
   
4.58
 
Property
         
Courtyard Huntsville
     
No
   
4.59
 
Property
         
Courtyard Birmingham Hoover
     
No
   
4.60
 
Property
         
Courtyard Phoenix North Metrocenter
     
No
   
4.61
 
Property
         
Courtyard Tucson Airport
     
No
   
4.62
 
Property
         
Courtyard Dayton South Mall
     
No
   
 
 
A-61

 
 
GSMS 2015‐GC30 Annex A
                             
Control Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Cash Management Triggers
 
Ground Lease
Y/N
 
Ground Lease Expiration
Date
4.63
 
Property
         
Courtyard Philadelphia Devon
     
Yes
 
1/1/2018
4.64
 
Property
         
Courtyard Fresno
     
Yes
 
6/30/2024
4.65
 
Property
         
Courtyard Poughkeepsie
     
Yes
 
12/29/2018
5
 
Loan
 
25, 26, 27
 
CGMRC
 
Bank of America Plaza
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Specified Tenant Trigger Period
 
No
   
6
 
Loan
 
13
 
GSMC
 
Bakery Living
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) failure to deliver financial statements as required in the Loan Agreement
 
No
   
7
 
Loan
 
28
 
MC-FiveMile
 
Midwest Multifamily Portfolio
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the occurrence of the payment date immediately prior to the ARD
       
7.01
 
Property
         
Sunnydale Estates
     
No
   
7.02
 
Property
         
Georgetown Village
     
No
   
7.03
 
Property
         
Hunters Ridge
     
No
   
7.04
 
Property
         
Miracle Manor
     
No
   
7.05
 
Property
         
Abbey Run
     
No
   
8
 
Loan
 
13, 29, 30
 
SMF I
 
Hilton Scotts Valley
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Franchise Trigger Event
 
No
   
9
 
Loan
     
CGMRC
 
311 California Street
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.35x, (iii) the occurrence of a Specified Tenant Trigger Period
 
No
   
10
 
Loan
 
31
 
CGMRC
 
Northern Lights Shopping Center
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period
 
No
   
11
 
Loan
     
CGMRC
 
1035 Market Street
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.35x, (iii) the occurrence of a Specified Tenant Trigger Period
 
No
   
12
 
Loan
 
32
 
CGMRC
 
170 Broadway
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period
 
No
   
13
 
Loan
 
13, 33, 34, 35, 36
 
CGMRC
 
Hampton Inn - Albany
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) the occurrence of a Franchise Agreement Trigger Period, (iv) Bankruptcy action of the Manager, (v) the fifth day after which Borrower fails to make any required Seasonality Reserve Monthly Deposit as required in the Loan Agreement
 
No
   
14
 
Loan
 
37
 
CGMRC
 
132-40 Metropolitan Avenue
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the occurrence of a Specified Tenant Trigger Period, (iv) January 6, 2024
 
No
   
15
 
Loan
 
13, 38, 39
 
GSMC
 
Hampton Inn & Suites Destin
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) failure to deliver financial statements as required in the Loan Agreement
 
No
   
16
 
Loan
     
CGMRC
 
Ocean Dorado
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.35x, (iii) the occurrence of a Specified Tenant Trigger Period
 
No
   
17
 
Loan
     
CGMRC
 
Century Park West Apartments
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x
 
No
   
18
 
Loan
     
CCRE
 
ART Florida & Ohio MF Portfolio I
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x
       
18.01
 
Property
         
High Points
     
No
   
18.02
 
Property
         
Daniel Court
     
No
   
18.03
 
Property
         
Blueberry Hill
     
No
   
18.04
 
Property
         
Manchester
     
No
   
18.05
 
Property
         
Hickory Mill
     
No
   
19
 
Loan
     
CCRE
 
Aria on L
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Bankruptcy action of the Borrower or Guarantor
 
No
   
20
 
Loan
     
CCRE
 
River Drive III
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager, (iv) the occurrence of a Lease Sweep Period
 
No
   
21
 
Loan
 
13
 
CGMRC
 
Clinton Place Apartments
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x
 
No
   
22
 
Loan
 
13, 40
 
GSMC
 
Plaza de Santa Fe
 
(i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 80% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event
 
No
   
23
 
Loan
     
CGMRC
 
EZ Storage Marina Del Rey
 
(i) the occurrence of an Event of Default
 
No
   
24
 
Loan
     
CGMRC
 
Cottages at Hefner
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10
 
No
   
25
 
Loan
 
41
 
MC-FiveMile
 
Bavarian Woods
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x for two consecutive quarters, (iii) the next Business Day following the Anticipated Repayment Date
 
No
   
26
 
Loan
 
42
 
SMF I
 
Crossroads Marketplace
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Marshalls Tenant Trigger Event, (iv) the occurrence of a Petco Tenant Trigger Event
 
No
   
27
 
Loan
     
CGMRC
 
Lowe’s Multi State Portfolio
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) the occurrence of a Specified Tenant Trigger Period
       
27.01
 
Property
         
Lowe’s Middletown OH
     
No
   
27.02
 
Property
         
Lowe’s Terre Haute IN
     
No
   
28
 
Loan
 
13
 
CGMRC
 
Century Lake Apartments
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x
 
No
   
29
 
Loan
 
13
 
CGMRC
 
Holiday Inn Express & Suites - New Orleans Airport South
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.35x, (iii) the occurrence of a Franchise Agreement Trigger Period, (iv) the occurrence of a Franchise Renewal Trigger Event, (v) Bankruptcy action of the Manager
 
No
   
30
 
Loan
 
43
 
CGMRC
 
River Drive Apartments
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x
 
No
   
31
 
Loan
 
44, 45
 
MC-FiveMile
 
Ishihama Portfolio
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Debt Yield is less than 7.25%, (iv) the occurrence of a Trigger Lease Event
       
31.01
 
Property
         
Walgreens Jefferson
     
No
   
31.02
 
Property
         
Town Center Square
     
No
   
31.03
 
Property
         
Sunset Station
     
No
   
31.04
 
Property
         
Arby’s Portfolio - Saginaw, MI
     
No
   
31.05
 
Property
         
Arby’s Portfolio - Port Huron, MI
     
No
   
32
 
Loan
     
MC-FiveMile
 
Birney Portfolio - Sun Blossom Mountain
 
(i) the occurrence of an Event of Default
 
No
   
33
 
Loan
     
CGMRC
 
Germantown Plaza
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period
 
No
   
34
 
Loan
     
MC-FiveMile
 
Birney Portfolio - Sun Blossom Gardens & The Westbriar
 
(i) the occurrence of an Event of Default
       
34.01
 
Property
         
Sun Blossom Gardens
     
No
   
34.02
 
Property
         
The Westbriar
     
No
   
35
 
Loan
 
46
 
SMF I
 
Westridge Self Storage
 
NAP
 
No
   
36
 
Loan
 
13, 46
 
SMF I
 
Highway 92 Self Storage
 
NAP
 
No
   
37
 
Loan
     
MC-FiveMile
 
Brays Village Apartments
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Debt Yield is less than 8.25%
 
No
   
38
 
Loan
     
CCRE
 
Copley Center
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager, (iv) the occurrence of a Lease Trigger Event
 
No
   
39
 
Loan
     
MC-FiveMile
 
GSL Portfolio
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Debt Yield is less than 7.75%, (iv) the occurrence of a Trigger Lease Event
       
39.01
 
Property
         
Clinton Drive
     
No
   
39.02
 
Property
         
1700 South Sam Houston Parkway West
     
No
   
 
 
A-62

 
 
GSMS 2015‐GC30 Annex A
                             
Control Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Cash Management Triggers
 
Ground Lease
Y/N
 
Ground Lease Expiration
Date
39.03
 
Property
         
801 Georgia Avenue
     
No
   
40
 
Loan
     
CCRE
 
New Boston Village Retail
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager, (iv) the occurrence of a Lease Trigger Event, (v) the occurrence of a Wal-Mart Trigger Event
 
No
   
41
 
Loan
     
GSMC
 
Timberhills Shopping Center
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) failure of Sponsor to maintain net worth and liquidity above the respective thresholds, (v) the occurrence of a Rollover Trigger Event
 
No
   
42
 
Loan
 
47
 
GSMC
 
Crestwood Whitewood Apartments Portfolio
 
(i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 90% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement
       
42.01
 
Property
         
Crestwood Apartments
     
No
   
42.02
 
Property
         
Whitewood Apartments
     
No
   
43
 
Loan
     
CGMRC
 
Serenity Apartments at Silver Springs
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x
 
No
   
44
 
Loan
     
GSMC
 
Traditions at Slate Ridge
 
(i) the occurrence of an Event of Default, (ii) beginning with the Test Period ending on September 30, 2015 and any Test Period thereafter, Net Operating Income is less than 85% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement
 
No
   
45
 
Loan
     
CCRE
 
Chadwick & Grayson
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Rollover Deposit Trigger
 
No
   
46
 
Loan
     
CCRE
 
Wesleyan Park Plaza
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager, (iv) the occurrence of a Significant Tenant Sweep Period
 
No
   
47
 
Loan
 
48
 
CGMRC
 
Glendora Marketplace
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the occurrence of a Specified Tenant Trigger Period
 
No
   
48
 
Loan
 
49
 
GSMC
 
At Home and Dollar Tree
 
(i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 75% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event
 
No
   
49
 
Loan
     
CCRE
 
City Lofts
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager
 
No
   
50
 
Loan
     
CCRE
 
Stony Brook MHP
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager
 
No
   
51
 
Loan
 
50
 
CCRE
 
Diagonal Marketplace
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager, (iv) the occurrence of a Rollover Reserve Sweep Period, (v) the occurrence of a Major Tenant Trigger Event, (vi) the occurrence of a Safeway Cash Trap Period
 
No
   
52
 
Loan
     
MC-FiveMile
 
6001 Stonewood Drive
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Debt Yield is less than 7.50%, (iv) the occurrence of a Trigger Lease Event
 
No
   
53
 
Loan
 
51
 
SMF I
 
Shops of Walterboro
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Major Tenant Trigger Event
 
No
   
54
 
Loan
     
SMF I
 
Joshua Village Shopping Center
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Vons Trigger Event
 
No
   
55
 
Loan
 
52
 
CCRE
 
Club Commons II
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Master Lease Cash Trap Period
 
No
   
56
 
Loan
     
SMF I
 
Pocalla Springs Apartments
 
NAP
 
No
   
57
 
Loan
     
CCRE
 
Alex City Marketplace
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.50x, (iii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager, (iv) the occurrence of a Anchor Tenant Trigger Event
 
No
   
58
 
Loan
     
GSMC
 
Midtown Village
 
(i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 85% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event
 
No
   
59
 
Loan
 
53, 54
 
CCRE
 
Butler Square
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.50x, (iii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager, (iv) the occurrence of a Anchor Tenant Trigger Event
 
No
   
60
 
Loan
     
SMF I
 
Lansing East Self Storage
 
NAP
 
No
   
61
 
Loan
     
CCRE
 
San Clemente Retail
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager, (iv) occupancy is less than 70.0%, (v) the occurrence of a Lease Trigger Event
 
No
   
62
 
Loan
 
55
 
SMF I
 
Vidalia Central Shopping Center
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) a Major Tenant Trigger Event
 
No
   
63
 
Loan
     
SMF I
 
Orion Self Storage
 
NAP
 
No
   
64
 
Loan
     
GSMC
 
Southwood Village Shopping Center
 
(i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 70% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event
 
No
   
65
 
Loan
     
SMF I
 
Novi Self Storage
 
NAP
 
No
   
66
 
Loan
     
CGMRC
 
Metrocenter Retail
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period
 
No
   
67
 
Loan
 
13, 56
 
GSMC
 
Hampton Inn Niceville
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.50x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Franchise Trigger Event
 
No
   
68
 
Loan
     
SMF I
 
Albemarle Square
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the occurrence of a Tenant Trigger Event
 
No
   
69
 
Loan
     
SMF I
 
Clark Street Industrial
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the occurrence of a Major Tenant Event Period
 
No
   
70
 
Loan
     
CCRE
 
Pheasant Run Apartments
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager
 
No
   
71
 
Loan
 
57, 58
 
CCRE
 
Ruschmeyer’s Montauk
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.40x, (iii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager
 
No
   
72
 
Loan
 
59
 
CGMRC
 
Wyndham Hill Apartments
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x
 
No
   
73
 
Loan
     
CGMRC
 
Food Lion - Ocean View
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Specified Tenant Trigger Period
 
No
   
74
 
Loan
     
SMF I
 
Southland Village Shopping Center
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the occurrence of a Cash Sweep Tenant Trigger Event
 
No
   
75
 
Loan
     
SMF I
 
306-308 East 149th Street
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x
 
No
   
76
 
Loan
     
SMF I
 
Northside Indy Medical Center
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x
 
No
   
77
 
Loan
     
CCRE
 
North View Manor MHP
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager
 
No
   
78
 
Loan
     
CGMRC
 
Food Lion - Circle Plaza
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Specified Tenant Trigger Period
 
No
   
79
 
Loan
     
CGMRC
 
Glenridge Point Shopping Center
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x
 
No
   
80
 
Loan
     
MC-FiveMile
 
Village Place Apartments
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.75x, (iii) Debt Yield is less than 10.00%
 
No
   
81
 
Loan
     
MC-FiveMile
 
Country Hills Estates
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Debt Yield is less than 7.75%
 
No
   
82
 
Loan
     
CGMRC
 
4600 Sheridan Street
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period
 
No
   
83
 
Loan
     
CGMRC
 
Roaring Fork Mobile Home Park
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x
 
No
   
84
 
Loan
     
MC-FiveMile
 
Kimberly Square
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) Debt Yield is less than 8.00%, (iv) the occurrence of a Trigger Lease Event
 
No
   
85
 
Loan
     
SMF I
 
Ypsilanti Self Storage
 
NAP
 
No
   
86
 
Loan
 
60
 
SMF I
 
North Lake Tahoe Self Storage
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x
 
No
   
87
 
Loan
     
GSMC
 
Walgreens Cary
 
(i) the occurrence of an Event of Default, (ii) the occurrence of a Walgreen’s Trigger Event, (iii) failure to deliver financial statements as required in the Loan Agreement
 
Yes
 
6/30/2029
88
 
Loan
     
SMF I
 
Lansing West Self Storage
 
NAP
 
No
   
89
 
Loan
 
61
 
CGMRC
 
Forest Avenue Apartments
 
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x
 
No
   
 
 
A-63

 
 
GSMS 2015‐GC30 Annex A
 
Control Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Annual Ground Lease Payment ($)
 
Cut-off Date B Note Balance ($)
 
B Note Interest Rate
 
Cut-off Date Mezzanine Debt Balance ($)
 
Mezzanine Debt Interest Rate
 
Terrorism Insurance Required
 
Control Number
1
 
Loan
 
8, 9, 10, 11, 12
 
GSMC
 
Dallas Market Center
                     
Yes
 
1
2
 
Loan
 
13, 14, 15
 
GSMC
 
Selig Office Portfolio
                     
Yes
 
2
2.01
 
Property
 
16
     
1000 Second Avenue
                     
Yes
 
2.01
2.02
 
Property
 
17, 13
     
2901 Third Avenue
                     
Yes
 
2.02
2.03
 
Property
         
3101 Western Avenue
                     
Yes
 
2.03
2.04
 
Property
 
18
     
300 Elliott Avenue West
                     
Yes
 
2.04
2.05
 
Property
 
19, 13
     
3131 Elliott Avenue
                     
Yes
 
2.05
2.06
 
Property
 
13
     
2615 Fourth Avenue
                     
Yes
 
2.06
2.07
 
Property
         
190 Queen Anne Avenue North
                     
Yes
 
2.07
2.08
 
Property
 
20, 13
     
200 First Avenue West
                     
Yes
 
2.08
2.09
 
Property
         
18 West Mercer Street
                     
Yes
 
2.09
3
 
Loan
 
13
 
GSMC
 
Worthington Renaissance Fort Worth
 
40,400
                 
Yes
 
3
4
 
Loan
 
21, 22, 23, 24
 
CGMRC
 
Courtyard by Marriott Portfolio
     
355,000,000
 
3.69000%
         
Yes
 
4
4.01
 
Property
         
Courtyard Larkspur Landing Marin County
                     
Yes
 
4.01
4.02
 
Property
         
Courtyard San Mateo Foster City
                     
Yes
 
4.02
4.03
 
Property
         
Courtyard San Jose Cupertino
 
Greater of minimum rental payable (increases every five years by 75% of CPI) or 6% of Annual Gross Sales
                 
Yes
 
4.03
4.04
 
Property
         
Courtyard Boulder
                     
Yes
 
4.04
4.05
 
Property
         
Courtyard Los Angeles Hacienda Heights
                     
Yes
 
4.05
4.06
 
Property
         
Courtyard Seattle South Center
                     
Yes
 
4.06
4.07
 
Property
         
Courtyard Rye
                     
Yes
 
4.07
4.08
 
Property
         
Courtyard Nashville Airport
                     
Yes
 
4.08
4.09
 
Property
         
Courtyard Los Angeles Torrance Palos Verdes
                     
Yes
 
4.09
4.10
 
Property
         
Courtyard St. Louis Creve Coeur
                     
Yes
 
4.10
4.11
 
Property
         
Courtyard Portland Beaverton
                     
Yes
 
4.11
4.12
 
Property
         
Courtyard Palm Springs
                     
Yes
 
4.12
4.13
 
Property
         
Courtyard Charlotte South Park
 
The greater of (i) $352,051 or (ii) an amount equal to 6% of Annual Gross Sales
                 
Yes
 
4.13
4.14
 
Property
         
Courtyard Norwalk
 
Greater of prevailing rate (adjusted every five years) increased by 15% or prevailing rate increased by 60% of CPI increase since opening date
                 
Yes
 
4.14
4.15
 
Property
         
Courtyard Detroit Metro Airport
                     
Yes
 
4.15
4.16
 
Property
         
Courtyard Chicago Waukegan Gurnee
                     
Yes
 
4.16
4.17
 
Property
         
Courtyard Atlanta Perimeter Center
                     
Yes
 
4.17
4.18
 
Property
         
Courtyard Denver Tech Center
                     
Yes
 
4.18
4.19
 
Property
         
Courtyard Ft. Lauderdale Plantation
                     
Yes
 
4.19
4.20
 
Property
         
Courtyard Lincroft Red Bank
                     
Yes
 
4.20
4.21
 
Property
         
Courtyard Chicago Highland Park
                     
Yes
 
4.21
4.22
 
Property
         
Courtyard Raleigh Cary
                     
Yes
 
4.22
4.23
 
Property
         
Courtyard Charlottesville North
                     
Yes
 
4.23
4.24
 
Property
         
Courtyard Detroit Livonia
                     
Yes
 
4.24
4.25
 
Property
         
Courtyard Birmingham Homewood
                     
Yes
 
4.25
4.26
 
Property
         
Courtyard West Palm Beach
                     
Yes
 
4.26
4.27
 
Property
         
Courtyard New Haven Wallingford
                     
Yes
 
4.27
4.28
 
Property
         
Courtyard Chicago Oakbrook Terrace
                     
Yes
 
4.28
4.29
 
Property
         
Courtyard Kansas City Overland Park Metcalf
                     
Yes
 
4.29
4.30
 
Property
         
Courtyard Boston Andover
                     
Yes
 
4.30
4.31
 
Property
         
Courtyard Minneapolis St Paul Airport
                     
Yes
 
4.31
4.32
 
Property
         
Courtyard Dallas Plano Parkway
                     
Yes
 
4.32
4.33
 
Property
         
Courtyard Bakersfield
                     
Yes
 
4.33
4.34
 
Property
         
Courtyard Denver Stapleton
                     
Yes
 
4.34
4.35
 
Property
         
Courtyard Rockford
                     
Yes
 
4.35
4.36
 
Property
         
Courtyard Greenville Haywood Mall
                     
Yes
 
4.36
4.37
 
Property
         
Courtyard Chicago Lincolnshire
                     
Yes
 
4.37
4.38
 
Property
         
Courtyard Indianapolis Castleton
                     
Yes
 
4.38
4.39
 
Property
         
Courtyard St. Louis Westport Plaza
                     
Yes
 
4.39
4.40
 
Property
         
Courtyard San Antonio Downtown Market Square
                     
Yes
 
4.40
4.41
 
Property
         
Courtyard Silver Spring North
                     
Yes
 
4.41
4.42
 
Property
         
Courtyard Lexington North
                     
Yes
 
4.42
4.43
 
Property
         
Courtyard Tampa Westshore
 
21,272
                 
Yes
 
4.43
4.44
 
Property
         
Courtyard Chicago Deerfield
                     
Yes
 
4.44
4.45
 
Property
         
Courtyard St. Petersburg Clearwater
                     
Yes
 
4.45
4.46
 
Property
         
Courtyard Toledo Airport Holland
                     
Yes
 
4.46
4.47
 
Property
         
Courtyard Phoenix Mesa
                     
Yes
 
4.47
4.48
 
Property
         
Courtyard Atlanta Airport South
                     
Yes
 
4.48
4.49
 
Property
         
Courtyard Oklahoma City Airport
                     
Yes
 
4.49
4.50
 
Property
         
Courtyard Memphis Airport
                     
Yes
 
4.50
4.51
 
Property
         
Courtyard Annapolis
                     
Yes
 
4.51
4.52
 
Property
         
Courtyard Manassas
                     
Yes
 
4.52
4.53
 
Property
         
Courtyard Little Rock
                     
Yes
 
4.53
4.54
 
Property
         
Courtyard Ft. Myers
                     
Yes
 
4.54
4.55
 
Property
         
Courtyard Atlanta Gwinnett Mall
                     
Yes
 
4.55
4.56
 
Property
         
Courtyard Chicago Arlington Heights South
                     
Yes
 
4.56
4.57
 
Property
         
Courtyard Dallas Richardson at Spring Valley
                     
Yes
 
4.57
4.58
 
Property
         
Courtyard Huntsville
                     
Yes
 
4.58
4.59
 
Property
         
Courtyard Birmingham Hoover
                     
Yes
 
4.59
4.60
 
Property
         
Courtyard Phoenix North Metrocenter
                     
Yes
 
4.60
4.61
 
Property
         
Courtyard Tucson Airport
                     
Yes
 
4.61
4.62
 
Property
         
Courtyard Dayton South Mall
                     
Yes
 
4.62
 
 
A-64

 
 
GSMS 2015‐GC30 Annex A
                                             
Control Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Annual Ground Lease Payment ($)
 
Cut-off Date B Note
Balance ($)
 
B Note Interest
Rate
 
Cut-off Date Mezzanine Debt
Balance ($)
 
Mezzanine Debt Interest Rate
 
Terrorism Insurance
Required
 
Control Number
4.63
 
Property
         
Courtyard Philadelphia Devon
 
Greater of $240,000 or 4.25% of gross revenue. For extension periods, 80% of average annual rent paid during previous five years.
                 
Yes
 
4.63
4.64
 
Property
         
Courtyard Fresno
 
Greater of 3.0% increase over previous year’s minimum rent or 6.0% of Annual Gross Sales
                 
Yes
 
4.64
4.65
 
Property
         
Courtyard Poughkeepsie
 
Greater of $110,000 or 3.5% of Annual Gross Sales
                 
Yes
 
4.65
5
 
Loan
 
25, 26, 27
 
CGMRC
 
Bank of America Plaza
                     
Yes
 
5
6
 
Loan
 
13
 
GSMC
 
Bakery Living
                     
Yes
 
6
7
 
Loan
 
28
 
MC-FiveMile
 
Midwest Multifamily Portfolio
                     
Yes
 
7
7.01
 
Property
         
Sunnydale Estates
                     
Yes
 
7.01
7.02
 
Property
         
Georgetown Village
                     
Yes
 
7.02
7.03
 
Property
         
Hunters Ridge
                     
Yes
 
7.03
7.04
 
Property
         
Miracle Manor
                     
Yes
 
7.04
7.05
 
Property
         
Abbey Run
                     
Yes
 
7.05
8
 
Loan
 
13, 29, 30
 
SMF I
 
Hilton Scotts Valley
                     
Yes
 
8
9
 
Loan
     
CGMRC
 
311 California Street
                     
Yes
 
9
10
 
Loan
 
31
 
CGMRC
 
Northern Lights Shopping Center
                     
Yes
 
10
11
 
Loan
     
CGMRC
 
1035 Market Street
                     
Yes
 
11
12
 
Loan
 
32
 
CGMRC
 
170 Broadway
                     
Yes
 
12
13
 
Loan
 
13, 33, 34, 35, 36
 
CGMRC
 
Hampton Inn - Albany
                     
Yes
 
13
14
 
Loan
 
37
 
CGMRC
 
132-40 Metropolitan Avenue
                     
Yes
 
14
15
 
Loan
 
13, 38, 39
 
GSMC
 
Hampton Inn & Suites Destin
                     
Yes
 
15
16
 
Loan
     
CGMRC
 
Ocean Dorado
                     
Yes
 
16
17
 
Loan
     
CGMRC
 
Century Park West Apartments
                     
Yes
 
17
18
 
Loan
     
CCRE
 
ART Florida & Ohio MF Portfolio I
                     
Yes
 
18
18.01
 
Property
         
High Points
                     
Yes
 
18.01
18.02
 
Property
         
Daniel Court
                     
Yes
 
18.02
18.03
 
Property
         
Blueberry Hill
                     
Yes
 
18.03
18.04
 
Property
         
Manchester
                     
Yes
 
18.04
18.05
 
Property
         
Hickory Mill
                     
Yes
 
18.05
19
 
Loan
     
CCRE
 
Aria on L
                     
Yes
 
19
20
 
Loan
     
CCRE
 
River Drive III
                     
Yes
 
20
21
 
Loan
 
13
 
CGMRC
 
Clinton Place Apartments
                     
Yes
 
21
22
 
Loan
 
13, 40
 
GSMC
 
Plaza de Santa Fe
                     
Yes
 
22
23
 
Loan
     
CGMRC
 
EZ Storage Marina Del Rey
                     
Yes
 
23
24
 
Loan
     
CGMRC
 
Cottages at Hefner
                     
Yes
 
24
25
 
Loan
 
41
 
MC-FiveMile
 
Bavarian Woods
                     
Yes
 
25
26
 
Loan
 
42
 
SMF I
 
Crossroads Marketplace
                     
Yes
 
26
27
 
Loan
     
CGMRC
 
Lowe’s Multi State Portfolio
                     
Yes
 
27
27.01
 
Property
         
Lowe’s Middletown OH
                     
Yes
 
27.01
27.02
 
Property
         
Lowe’s Terre Haute IN
                     
Yes
 
27.02
28
 
Loan
 
13
 
CGMRC
 
Century Lake Apartments
                     
Yes
 
28
29
 
Loan
 
13
 
CGMRC
 
Holiday Inn Express & Suites - New Orleans Airport South
                     
Yes
 
29
30
 
Loan
 
43
 
CGMRC
 
River Drive Apartments
                     
Yes
 
30
31
 
Loan
 
44, 45
 
MC-FiveMile
 
Ishihama Portfolio
                     
Yes
 
31
31.01
 
Property
         
Walgreens Jefferson
                     
Yes
 
31.01
31.02
 
Property
         
Town Center Square
                     
Yes
 
31.02
31.03
 
Property
         
Sunset Station
                     
Yes
 
31.03
31.04
 
Property
         
Arby’s Portfolio - Saginaw, MI
                     
Yes
 
31.04
31.05
 
Property
         
Arby’s Portfolio - Port Huron, MI
                     
Yes
 
31.05
32
 
Loan
     
MC-FiveMile
 
Birney Portfolio - Sun Blossom Mountain
                     
Yes
 
32
33
 
Loan
     
CGMRC
 
Germantown Plaza
                     
Yes
 
33
34
 
Loan
     
MC-FiveMile
 
Birney Portfolio - Sun Blossom Gardens & The Westbriar
                     
Yes
 
34
34.01
 
Property
         
Sun Blossom Gardens
                     
Yes
 
34.01
34.02
 
Property
         
The Westbriar
                     
Yes
 
34.02
35
 
Loan
 
46
 
SMF I
 
Westridge Self Storage
                     
Yes
 
35
36
 
Loan
 
13, 46
 
SMF I
 
Highway 92 Self Storage
                     
Yes
 
36
37
 
Loan
     
MC-FiveMile
 
Brays Village Apartments
                     
Yes
 
37
38
 
Loan
     
CCRE
 
Copley Center
                     
Yes
 
38
39
 
Loan
     
MC-FiveMile
 
GSL Portfolio
                     
Yes
 
39
39.01
 
Property
         
Clinton Drive
                     
Yes
 
39.01
39.02
 
Property
         
1700 South Sam Houston Parkway West
                     
Yes
 
39.02
 
 
A-65

 
 
GSMS 2015‐GC30 Annex A
                                             
Control Number
 
Loan / Property
Flag
 
Footnotes
 
Mortgage Loan Seller
 
Property Name
 
Annual Ground Lease Payment ($)
 
Cut-off Date B Note
Balance ($)
 
B Note Interest
Rate
 
Cut-off Date Mezzanine Debt
Balance ($)
 
Mezzanine Debt Interest Rate
 
Terrorism Insurance
Required
 
Control Number
39.03
 
Property
         
801 Georgia Avenue
                     
Yes
 
39.03
40
 
Loan
     
CCRE
 
New Boston Village Retail
                     
Yes
 
40
41
 
Loan
     
GSMC
 
Timberhills Shopping Center
                     
Yes
 
41
42
 
Loan
 
47
 
GSMC
 
Crestwood Whitewood Apartments Portfolio
                     
Yes
 
42
42.01
 
Property
         
Crestwood Apartments
                     
Yes
 
42.01
42.02
 
Property
         
Whitewood Apartments
                     
Yes
 
42.02
43
 
Loan
     
CGMRC
 
Serenity Apartments at Silver Springs
                     
Yes
 
43
44
 
Loan
     
GSMC
 
Traditions at Slate Ridge
                     
Yes
 
44
45
 
Loan
     
CCRE
 
Chadwick & Grayson
                     
Yes
 
45
46
 
Loan
     
CCRE
 
Wesleyan Park Plaza
                     
Yes
 
46
47
 
Loan
 
48
 
CGMRC
 
Glendora Marketplace
                     
Yes
 
47
48
 
Loan
 
49
 
GSMC
 
At Home and Dollar Tree
                     
Yes
 
48
49
 
Loan
     
CCRE
 
City Lofts
                     
Yes
 
49
50
 
Loan
     
CCRE
 
Stony Brook MHP
                     
Yes
 
50
51
 
Loan
 
50
 
CCRE
 
Diagonal Marketplace
                     
Yes
 
51
52
 
Loan
     
MC-FiveMile
 
6001 Stonewood Drive
                     
Yes
 
52
53
 
Loan
 
51
 
SMF I
 
Shops of Walterboro
                     
Yes
 
53
54
 
Loan
     
SMF I
 
Joshua Village Shopping Center
                     
Yes
 
54
55
 
Loan
 
52
 
CCRE
 
Club Commons II
                     
Yes
 
55
56
 
Loan
     
SMF I
 
Pocalla Springs Apartments
                     
Yes
 
56
57
 
Loan
     
CCRE
 
Alex City Marketplace
                     
Yes
 
57
58
 
Loan
     
GSMC
 
Midtown Village
                     
Yes
 
58
59
 
Loan
 
53, 54
 
CCRE
 
Butler Square
                     
Yes
 
59
60
 
Loan
     
SMF I
 
Lansing East Self Storage
                     
Yes
 
60
61
 
Loan
     
CCRE
 
San Clemente Retail
                     
Yes
 
61
62
 
Loan
 
55
 
SMF I
 
Vidalia Central Shopping Center
                     
Yes
 
62
63
 
Loan
     
SMF I
 
Orion Self Storage
                     
Yes
 
63
64
 
Loan
     
GSMC
 
Southwood Village Shopping Center
                     
Yes
 
64
65
 
Loan
     
SMF I
 
Novi Self Storage
                     
Yes
 
65
66
 
Loan
     
CGMRC
 
Metrocenter Retail
                     
Yes
 
66
67
 
Loan
 
13, 56
 
GSMC
 
Hampton Inn Niceville
                     
Yes
 
67
68
 
Loan
     
SMF I
 
Albemarle Square
                     
Yes
 
68
69
 
Loan
     
SMF I
 
Clark Street Industrial
                     
Yes
 
69
70
 
Loan
     
CCRE
 
Pheasant Run Apartments
                     
Yes
 
70
71
 
Loan
 
57, 58
 
CCRE
 
Ruschmeyer’s Montauk
                     
Yes
 
71
72
 
Loan
 
59
 
CGMRC
 
Wyndham Hill Apartments
                     
Yes
 
72
73
 
Loan
     
CGMRC
 
Food Lion - Ocean View
                     
Yes
 
73
74
 
Loan
     
SMF I
 
Southland Village Shopping Center
                     
Yes
 
74
75
 
Loan
     
SMF I
 
306-308 East 149th Street
                     
Yes
 
75
76
 
Loan
     
SMF I
 
Northside Indy Medical Center
                     
Yes
 
76
77
 
Loan
     
CCRE
 
North View Manor MHP
                     
Yes
 
77
78
 
Loan
     
CGMRC
 
Food Lion - Circle Plaza
                     
Yes
 
78
79
 
Loan
     
CGMRC
 
Glenridge Point Shopping Center
                     
Yes
 
79
80
 
Loan
     
MC-FiveMile
 
Village Place Apartments
                     
Yes
 
80
81
 
Loan
     
MC-FiveMile
 
Country Hills Estates
                     
Yes
 
81
82
 
Loan
     
CGMRC
 
4600 Sheridan Street
                     
Yes
 
82
83
 
Loan
     
CGMRC
 
Roaring Fork Mobile Home Park
                     
Yes
 
83
84
 
Loan
     
MC-FiveMile
 
Kimberly Square
                     
Yes
 
84
85
 
Loan
     
SMF I
 
Ypsilanti Self Storage
                     
Yes
 
85
86
 
Loan
 
60
 
SMF I
 
North Lake Tahoe Self Storage
                     
Yes
 
86
87
 
Loan
     
GSMC
 
Walgreens Cary
 
100,000
                 
Yes
 
87
88
 
Loan
     
SMF I
 
Lansing West Self Storage
                     
Yes
 
88
89
 
Loan
 
61
 
CGMRC
 
Forest Avenue Apartments
                     
Yes
 
89
 
 
A-66

 
 
Footnotes to Annex A
   
(1)
The Administrative Fee Rate includes the Servicing Fee Rate, the Operating Advisor Fee Rate, the Trustee/Certificate Administrator Fee Rate and the CREFC® Intellectual Mortgaged Property Royalty License Fee Rate applicable to each Mortgage Loan.
   
(2)
The monthly debt service shown for Mortgage Loans with a partial interest-only period reflects the amount payable after the expiration of the interest-only period.
   
(3)
The open period is inclusive of the Maturity Date or Anticipated Repayment Date.
   
(4)
Underwritten NCF DSCR is calculated based on amortizing debt service payments (except for interest-only loans).
   
(5)
Occupancy reflects tenants that have signed leases, but are not yet in occupancy or may not be paying rent.
   
(6)
The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the lease.
   
(7)
If the purpose of the Mortgage Loan was to finance an acquisition of the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash investment by one or more of the equity owners in the borrower in connection with such acquisition.  If the purpose of the Mortgage Loan was to refinance the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash contributed to the borrower by one or more of the equity owners at the time the Mortgage Loan was originated.
   
(8)
The Cut-off Date Balance of $130,000,000 represents the note A-1 of a $259,000,000 whole loan evidenced by two pari passu notes. The companion loan has a principal balance of $129,000,000 as of the Cut-off Date and is expected to be contributed to one or more future securitizations. Cut-off Date LTV Ratio, LTV Ratio at Maturity/ARD, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $259,000,000.
   
(9)
The lockout period will be at least 24 payment dates beginning with and including the first payment date of June 6, 2015. For the purposes of this free writing prospectus, the assumed lockout period of 24 payment dates is based on the expected GSMS 2015-GC30 securitization closing date in May 2015. The actual lockout period may be longer.
   
(10)
Occupancy is based on permanent showroom space and 82,630 SF of administrative office space (utilized by property management) and excludes the 377,000 SF of temporary show space.
   
(11)
For tenants with multiple lease expirations, the expiration date associated with the largest square footage is shown.
   
(12)
Historical cash flows reflect a February fiscal year-end.
   
(13)
The Appraised Value presents the “As-Is” Appraised Value of the Mortgaged Property. The Cut-off Date LTV Ratio is calculated on the basis of such “As-Is” Appraised Value. The LTV Ratio at Maturity/ARD is calculated on the basis of the “As Stabilized” Appraised Value.
   
(14)
The Cut-off Date Balance of $123,000,000 represents note A-2 of a $345,000,000 whole loan evidenced by three pari passu notes. Note A-1, with a Cut-off Date Balance of $125,000,000 was contributed to CGCMT 2015-GC29. One remaining companion loan with a Cut-off Date Balance of $97,000,000 that is held outside the issuing entity and is expected to be contributed to a future securitization. Cut-off Date LTV Ratio, LTV Ratio at Maturity/ARD, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate cut-off date principal balance of $345,000,000.
   
(15)
The lockout period will be at least 25 payment dates beginning with and including the first payment date of May 6, 2015. For the purposes of this free writing prospectus, the assumed lockout period of 25 payment dates is based on the expected GSMS 2015-GC30 securitization closing date in May 2015. The actual lockout period may be longer.
   
(16)
The Largest Tenant, DDB Seattle, currently subleases 51,179 SF of its space to ThePlatform through its lease expiration on March 31, 2018. ThePlatform has executed a lease on floors 9, 10 and 11 that commences on April 1, 2018 and expires on March 31, 2023.
   
(17)
The Largest Tenant, Washington State Ferries, signed a 5-year lease extension on March 11, 2015 for 86,510 SF of its space, will vacate the remaining 37,864 SF in August 2015 and will continue to pay rent on the full 124,374 SF through August 2015.
   
(18)
The Largest Tenant, Holland America, is expected to vacate all of its space at the end of its lease term in December 2016. Holland America has the right to contract its space by up to 10% per year on a noncumulative basis. However the premises may not be reduced below 71,300 SF.
   
(19)
The Largest Tenant, Emeritus Corporation, currently subleases 7,969 SF of its space to TCS & Starquest Expeditions, Inc. and 26,386 SF of its space to Hart-Crowser.
   
(20)
Occupancy includes 7,826 SF for the Largest Tenant, CKCA2 Inc. (Cosmo Kids), and 6,816 SF for the Second Largest Tenant, Koru Careers, Inc., which have executed leases and are expected to take occupancy on June 1, 2015. We cannot assure you that these tenants will take occupancy or begin paying rent as expected or at all.
   
(21)
The Cut-off Date Balance of $84,450,000 represent the Note A-2C of a $670,000,000 million whole loan evidenced by four pari passu notes with both an aggregate original principal balance and aggregate Cut-off Date Balance of $315,000,000 million and one subordinate note with both an original principal balance and a Cut-off Date Balance of $355,000,000. The note A-1, which has an outstanding principal balance as of Cut-off Date of $33,500,000 and the note A-2A, which has an outstanding principal balance as of Cut-off Date of $100,000,000, are held outside of the Issuing Entity and have been contributed to the COMM 2015-CCRE23 transaction. The note A-2B, which has an outstanding principal balance as of Cut-off Date of $97,050,000, is currently held by German American Capital Corporation and  is expected to be contributed to a future securitization transaction.  The Courtyard by Marriott Portfolio Junior Loan, which is evidenced by the Note B with an outstanding principal balance as of Cut-off Date of $355,000,000, has been contributed to the COMM 2015-CCRE23 transaction. The Cut-off Date LTV Ratio, LTV Ratio at Maturity/ARD, Underwritten NOI DSCR, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $315,000,000.
 
 
A-67

 
 
   
(22)
The lockout period will be at least 25 payments beginning with and including the first payment date of May 6, 2015. Defeasance of the full $670,000,000 Courtyard by Marriott Portfolio Whole Loan (other than the non-pooled Note A-1 which permits prepayment in connection with a property release after a 13 month lockout period from loan closing) is permitted after the date that is earlier to occur of (i) two years after the closing date of the securitization that includes the last pari passu companion loan and (ii) March 31, 2018. For the purposes of this free writing prospectus, the assumed lockout period of 25 months is based on the expected GSMS 2015-GC30 securitization closing date in May 2015. The actual lockout period may be longer.
   
(23)
The 2014 Expenses, Most Recent Expenses, and Underwritten Expenses for the Courtyard by Marriot Portfolio Mortgage Loan are inclusive of an incentive management fee of $961,267, $1,416,328 and $1,416,328 respectively, which are calculated on a portfolio basis only. The sum of 2014 Expenses, Most Recent Expenses and Underwritten Expenses of each of the properties on an individual basis are $205,780,633, $207,858,621 and $208,803,389, respectively.
   
(24)
The Cut-off Date LTV Ratio, LTV Ratio at Maturity/ARD and Appraised Value are based on the Portfolio “As is” Value of $1,116,000,000 which reflects a premium attributed to the aggregate value of the Courtyard by Marriott Portfolio Mortgage Loan as a whole. The sum of the value of each of the properties on an individual basis is $1,041,000,000.
   
(25)
The Ongoing Replacement Reserve will decrease to $24,742 from June 6, 2018 through June 6, 2021. The Ongoing Replacement Reserve will then decrease again to $18,556 beginning on (and including) the monthly payment date on June 6, 2021 and continuing until the mortgage loan’s maturity date.
   
(26)
The Ongoing TI/LC Reserve will increase from $25,000 to $90,000 beginning on the monthly payment date on June 6, 2020 and continuing until the mortgage loan’s maturity date.
   
(27)
Provided no Trigger Period exists, the TI/LC Reserve Cap will be reduced to $1,000,000 upon the earlier to occur of February 1, 2023 or the date where all leasing reserve cap reduction conditions have been satisfied.
   
(28)
The Mortgage Loan is structured with an Anticipated Repayment Date of April 6, 2025 with an implied extension option of up to 20 years, where interest will accrue at a rate equal to the greater of (i) 4.00000% per annum above the Initial interest rate and (ii) 6.00000% per annum above the then-current United States Dollar swap spread.
   
(29)
On each monthly due date up to and including the due date in March 2017, the borrower is required to fund the FF&E reserve in an amount equal to one-twelfth of 2% of annual gross revenue, initially equal to $16,599. On each monthly due date beginning in April 2017, the borrower is required to fund the FF&E reserve in an amount equal to one-twelfth of 4% of annual gross revenue.
   
(30)
On each due date occurring in the months of May, June, July and August of each year, the borrower is required to deposit an amount equal to $75,000 into the seasonality reserve, which can be used to cover debt service payments on the due dates in November, December and January of each year, so long as the funds therein are below the cap of $300,000. The seasonality reserve will be terminated and the balance released to the borrower if the Hilton Scotts Valley Mortgaged Property has generated cash flows sufficient to maintain a debt service coverage ratio (based on the trailing 12 calendar months and as determined by lender) of at least 1.00x for every calendar month for two consecutive calendar years.
   
(31)
The Ongoing Replacement Reserve of $8,823 will be funded from the Origination Date through and including the Due Date occurring in December 2021. Thereafter, the Ongoing Replacement Reserve is required to be $4,276 per month, capped at an amount equal to 24 times the then current replacement reserve monthly deposit (which is currently $211,749) and replenished as used.
   
(32)
The Cut-off Date Balance of $20,000,000 represents the note A-2 of a $70,000,000 whole loan evidenced by two pari passu notes. The companion loan has a principal balance of $50,000,000 as of the Cut-off Date, is held outside the issuing entity and was contributed to the CGCMT 2015-GC29 securitization transaction. Cut-off Date LTV Ratio, LTV Ratio at Maturity/ARD, Underwritten NOI DSCR, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $70,000,000.
   
(33)
The Cut-off Date LTV Ratio is calculated based on the appraisal’s “as-is” appraised value of $25,100,000 plus the amount of PIP required at the property under the Franchise Agreement ($2,204,027), which was reserved for at origination. The Cut-off Date LTV Ratio calculated utilizing solely the “as-is” Appraised Value ($25,100,000) is 76.5%.
   
(34)
The Ongoing Replacement Reserve shall be $20,335 from the first monthly payment date through and including the monthly payment date in December 2015 and thereafter adjusted and determined by lender annually on the Monthly Payment Date beginning in January 2016 and on the monthly payment date occurring in each subsequent January for the remainder of the loan term.
   
(35)
Provided no Trigger Period is continuing, Replacement Reserve’s are capped at $250,000 prior to June 6, 2018. Beginning on June 6, 2018 and continuing for the remainder of the loan term, there will be no cap on the Replacement Reserves.
   
(36)
On August 6, 2015 the borrower is required to deposit $60,500 into the Seasonality Reserve account. Beginning on August 6, 2016 and continuing for each monthly payment date in August for the remainder of the loan, the borrower is required to deposit 110% the greater of (i) the approved budgeted amounts necessary to pay debt service, fund deposits for all reserve accounts and pay operating and approved extraordinary expenses  for the upcoming November, December and January and (ii) the actual amount of costs incurred to pay debt service, fund deposits for all reserve accounts and pay operating and approved extraordinary expenses for the prior November, December and January based on the T-12 operating statements.
   
(37)
From and after the due date in June 2017, an Ongoing TI/LC Reserve of $3,006 will be collected.
   
(38)
The Mortgaged Property closed in August 2012 and re-opened in mid-January 2014 after undergoing a complete renovation and re-branding from a Hampton Inn. 2014 represents actual results for the 12-month period from January 2014 through December 2014, which includes one partial month of operation (January 2014).
 
 
A-68

 
 
   
(39)
The Ongoing Replacement Reserve will be an FF&E reserve in an amount equal to (i) approximately $8,877 during May 2015 through April 2016; (ii) during May 2016 through April 2017, the greater of (a) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E or (b) one-twelfth of 2% of the operating income of the property for the previous 12-month period as determined annually on the last day of April; (iii) during May 2017 through April 2019, the greater of (a) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E or (b) one-twelfth of 3% of the operating income of the property for the previous 12-month period as determined annually on the last day of April; and (iv) thereafter, the greater of (a) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E or (b) one-twelfth of 4% of the operating income of the property for the previous 12-month period as determined annually on the last day of April.
   
(40)
Other Uses is comprised of a lease termination fee paid directly to the Stumps tenant at loan origination.
   
(41)
The Mortgage Loan is structured with an Anticipated Repayment Date of April 6, 2025 with an implied extension option of up to 20 years, where interest will accrue at a rate equal to the greater of (i) 4.00000% per annum above the Initial interest rate and (ii) 6.00000% per annum above the then-current United States Dollar swap spread.
   
(42)
The Borrower is required to deposit $20,833 monthly into the TI/LC reserve up to and including the payment date occurring in May 2017. Commencing on the payment date occurring in June 2017, the Borrower will be required to deposit $5,258 monthly for the remainder of the term of the Crossroads Marketplace Mortgage Loan.
   
(43)
Upon receipt of evidence of completion of the roof repairs noted in the PCA report, Replacement Reserves are subject to a cap equal to $152,350.
   
(44)
The 2014 figures represent full-year 2014 figures for Sunset Station, Arby’s Saginaw, Arby’s Port Huron, and Walgreens, but the annualized trailing 9-months ending September 30, 2014 for the Town Center Square.
   
(45)
The Insurance Escrow is applicable to all insurance premiums for the Town Center Square and Sunset Station Mortgaged Properties, but only for liability premiums for the Arby’s Portfolio – Saginaw, MI, Arby’s Portfolio – Port Huron, MI, and Walgreens Mortgaged Properties.
   
(46)
With respect to the Westridge Self Storage and Highway 92 Self Storage Mortgage Loans, which are cross-collateralized and cross-defaulted with each other, the Cut-off Date LTV Ratio, the LTV Ratio at Maturity/ARD, the Underwritten NCF DSCR, the Debt Yield on Underwritten Net Operating Income and the Debt Yield on Underwritten Net Cash Flow of the Mortgage Loans are presented in the aggregate.
   
(47)
Allocated Cut-off Date Loan Amounts for this Mortgage Loan are based on the percentage of Appraised Value attributable to each Mortgaged Property relative to the total Appraised Value for all of the Mortgaged Properties in the portfolio securing this Mortgage Loan. The terms of the related Mortgage Loan documents do not permit the release of any portion of the collateral securing the related Mortgage Loan.  Accordingly, these allocated loan amounts are not relevant in that regard.
   
(48)
The DSCR Trigger for a cash flow sweep increases from 1.10x to 1.20x after the first 24 months of the loan term.
   
(49)
Ongoing TI/LC Reserves are (i) for the Due Dates occurring in June 2015 through May 2017, $3,616.67, and (ii) for each subsequent Due Date, $5,683.33.
   
(50)
Within 120 days of the funding of the Mortgage Loan, the Borrower is required to deposit $50,000 into the TI/LC reserve account.
   
(51)
The Borrower is required to deposit $4,444 monthly into a joint TI/LC/CapEx reserve up to and including the payment date occurring in May 2018. Commencing on the payment date occurring in June 2018, the Borrower will be required to deposit $2,222 monthly for the remainder of the term of the Shops of Walterboro Mortgage Loan.
   
(52)
A full year Occupancy was used for the Mortgaged Property due to the seasonal nature of the Mortgaged Property.
   
(53)
The Ongoing Replacement Reserve monthly deposit will go from $3,776.67 to $755.34 after the 24th payment date of the loan.
   
(54)
The TI/LC Caps can be waived among certain conditions including, but not limited to Event of Default, occupancy, debt yield and debt service coverage ratio falling below certain levels as defined in the loan agreement.
   
(55)
The Borrower is required to deposit $3,007 monthly into a joint TI/LC/CapEx reserve up to and including the payment date occurring in April 2018. Commencing on the payment date occurring in May 2018, the Borrower will be required to deposit $1,879 monthly for the remainder of the term of the Vidalia Central Shopping Center Mortgage Loan.
   
(56)
The Ongoing Replacement Reserve will be an FF&E reserve in an amount equal to (i) $6,630.38 for the Payment Dates occurring in May 2015 through April 2016 and (ii) thereafter the greater of (a) the monthly amount required to be reserved pursuant to the Franchise Agreement for the replacement of FF&E or (b) one-twelfth (1/12th) of 4% of the Operating Income of the Property for the previous twelve (12) month period as determined on the anniversary of the last day of the calendar month in which the Closing Date occurs.
   
(57)
The Borrower has the one time right after 13 payments and before the open payment date to payoff the Mortgage Loan in full using yield maintenance instead of defeasing the debt.
   
(58)
A seasonality reserve of $40,000 will be deposited in July and for each August and September, a deposit of 1.10 multiplied by (i) the sum of  the monthly debt service for that given month and all reserve funds for that given month less $40,000 and dividing that total by two. The reserve can be used to cover any debt service or reserve shortfalls from October to June.
   
(59)
Upon receipt of evidence of completion of the roof repairs noted in the PCA report, Replacement Reserves are subject to a cap equal to $39,600.
   
(60)
The seller of the Mortgaged Property did not provide 2012 expenses and so 2013 expenses were used to estimate 2012 NOI and 2012 NCF.
   
(61)
Upon receipt of evidence of completion of the roof repairs noted in the PCA report, Replacement Reserves are subject to a cap equal to $18,720.
 
 
A-69