FWP 1 n499_anxax3.htm FREE WRITING PROSPECTUS

 

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-191331-09
     

 

 

 

GSMS 2015-GC32 Annex A                                
                                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Related Group   Crossed Group   Address   City   State   Zip Code   General Property Type
1   Loan   8, 9, 10   CGMRC   CGMRC   Ascentia MHC Portfolio   NAP   NAP                    
1.01   Property               Eagle River           32700 Highway 6   Edwards   Colorado   81632   Manufactured Housing
1.02   Property               Foxridge Farm           26900 East Colfax Avenue   Aurora   Colorado   80018   Manufactured Housing
1.03   Property               River Valley           10910 Turner Boulevard   Longmont   Colorado   80504   Manufactured Housing
1.04   Property               West Winds           505 Williams Street   Cheyenne   Wyoming   82007   Manufactured Housing
1.05   Property               Skyline Village           1700 Swanson Drive   Rock Springs   Wyoming   82901   Manufactured Housing
1.06   Property               Gaslight Village           2801 North 1st Street   Lincoln   Nebraska   68521   Manufactured Housing
1.07   Property               Dream Island           1315 Dream Island Plaza   Steamboat Springs   Colorado   80487   Manufactured Housing
1.08   Property               Valley Ridge           8671 Southwest Loop 410   San Antonio   Texas   78242   Manufactured Housing
1.09   Property               Western Hills           45 Purple Sage Road   Rock Springs   Wyoming   82901   Manufactured Housing
1.10   Property               Lake Fork           150 Highway 300   Leadville   Colorado   80461   Manufactured Housing
1.11   Property               Aloha Vegas           500 Miller Avenue   North Las Vegas   Nevada   89030   Manufactured Housing
1.12   Property               Kingswood Estates           2323 Bellwood Drive   Grand Island   Nebraska   68801   Manufactured Housing
1.13   Property               Country Oaks           7510 Talley Road   San Antonio   Texas   78253   Manufactured Housing
1.14   Property               Woodlawn Estates           2720 North 2nd Street   Lincoln   Nebraska   68521   Manufactured Housing
1.15   Property               Buckingham Village           2910 Pat Booker Road   Universal City   Texas   78148   Manufactured Housing
1.16   Property               Woodview           1301 West Oltorf Street   Austin   Texas   78704   Manufactured Housing
1.17   Property               West Park Plaza           129 Melody Lane   Grand Island   Nebraska   68803   Manufactured Housing
1.18   Property               Valle Grande           8900 2nd Street Northwest   Albuquerque   New Mexico   87114   Manufactured Housing
1.19   Property               Riviera de Sandia           12145 State Highway 14 North, Lot J3   Cedar Crest   New Mexico   87008   Manufactured Housing
1.20   Property               Cedar Village           15814 East Colfax Avenue   Aurora   Colorado   80011   Manufactured Housing
1.21   Property               Rancho Bridger           5020 Springs Drive   Rock Springs   Wyoming   82901   Manufactured Housing
1.22   Property               Sheltered Valley           1700 Wilson Street   Green River   Wyoming   82935   Manufactured Housing
1.23   Property               Vals           125 Clinton Road   Cibolo   Texas   78108   Manufactured Housing
1.24   Property               Countryside Estates           2400 North 1st Street   Lincoln   Nebraska   68521   Manufactured Housing
1.25   Property               W bar K           3800 Sunset Drive   Rock Springs   Wyoming   82901   Manufactured Housing
1.26   Property               Trails End           1925 East Murray Street   Rawlins   Wyoming   82301   Manufactured Housing
1.27   Property               Windgate           2800 Windgate Drive   New Braunfels   Texas   78130   Manufactured Housing
1.28   Property               Golden Eagle           1016 Harshman Street   Rawlins   Wyoming   82301   Manufactured Housing
1.29   Property               Mountain Springs           701 Antelope Drive   Rock Springs   Wyoming   82901   Manufactured Housing
1.30   Property               North Breeze           8360 Eckhert Road   San Antonio   Texas   78240   Manufactured Housing
1.31   Property               Sugar Creek           211 Monroe Street   Rawlins   Wyoming   82301   Manufactured Housing
1.32   Property               Hillside           300 Harshman Street   Rawlins   Wyoming   82301   Manufactured Housing
2   Loan       GSMC   GSMC   Fig Garden Village   NAP   NAP   632-770 West Shaw Avenue and 5056-5128 North Palm Avenue   Fresno   California   93704   Retail
3   Loan   15, 16   GSMC   GSMC   Bassett Place   NAP   NAP   6101 Gateway Boulevard West   El Paso   Texas   79925   Retail
4   Loan       GSMC   GSMC   JW Marriott Cherry Creek   NAP   NAP   150 Clayton Lane   Denver   Colorado   80206   Hospitality
5   Loan   11, 12, 13, 14   GSMC   GSMC   Dallas Market Center   NAP   NAP   2050 and 2100 North Stemmons Freeway   Dallas   Texas   75207   Mixed Use
6   Loan   15, 17, 18   CGMRC   CGMRC   Kaiser Center   NAP   NAP   300 Lakeside Drive   Oakland   California   94612   Office
7   Loan   19   CGMRC   CGMRC   Hilton Garden Inn Pittsburgh/Southpointe   NAP   NAP   1000 Corporate Drive   Canonsburg   Pennsylvania   15317   Hospitality
8   Loan   15, 20, 21   GSMC   GSMC   Doubletree Tallahassee   NAP   NAP   101 South Adams Street   Tallahassee   Florida   32301   Hospitality
9   Loan   22, 23, 24, 25   CGMRC, BANA   CGMRC   US StorageMart Portfolio   NAP   NAP                    
9.01   Property               50 Wallabout Street           50 Wallabout Street   Brooklyn   New York   11249   Self Storage
9.02   Property               250 Flanagan Way           250 Flanagan Way   Secaucus   New Jersey   07094   Self Storage
9.03   Property               6700 River Road           6700 River Road   West New York   New Jersey   07093   Self Storage
9.04   Property               1015 North Halsted Street           1015 North Halsted Street   Chicago   Illinois   60642   Self Storage
9.05   Property               7536 Wornall Road           7536 Wornall Road   Kansas City   Missouri   64114   Self Storage
9.06   Property               640 Southwest 2nd Avenue           640 Southwest 2nd Avenue   Miami   Florida   33130   Self Storage
9.07   Property               4920 Northwest 7th Street           4920 Northwest 7th Street   Miami   Florida   33126   Self Storage
9.08   Property               9925 Southwest 40th Street           9925 Southwest 40th Street   Miami   Florida   33165   Self Storage
9.09   Property               9220 West 135th Street           9220 West 135th Street   Overland Park   Kansas   66221   Self Storage
9.10   Property               980 4th Avenue           980 4th Avenue   Brooklyn   New York   11232   Self Storage
9.11   Property               405 South Federal Highway           405 South Federal Highway   Pompano Beach   Florida   33062   Mixed Use
9.12   Property               11001 Excelsior Boulevard           11001 Excelsior Boulevard   Hopkins   Minnesota   55343   Self Storage
9.13   Property               11325 Lee Highway           11325 Lee Highway   Fairfax   Virginia   22030   Self Storage
9.14   Property               2021 Griffin Road           2021 Griffin Road   Fort Lauderdale   Florida   33312   Self Storage
9.15   Property               400 West Olmos Drive           400 West Olmos Drive   San Antonio   Texas   78212   Self Storage
9.16   Property               14151 Wyandotte Street           14151 Wyandotte Street   Kansas City   Missouri   64145   Self Storage
9.17   Property               5979 Butterfield Road           5979 Butterfield Road   Hillside   Illinois   60162   Self Storage
9.18   Property               115 Park Avenue           115 Park Avenue   Basalt   Colorado   81621   Self Storage
9.19   Property               3500 Southwest 160th Avenue           3500 Southwest 160th Avenue   Miramar   Florida   33027   Self Storage
9.20   Property               2445 Crain Highway           2445 Crain Highway   Waldorf   Maryland   20601   Self Storage
9.21   Property               100 West North Avenue           100 West North Avenue   Lombard   Illinois   60148   Self Storage
9.22   Property               2727 Shermer Road           2727 Shermer Road   Northbrook   Illinois   60062   Self Storage
9.23   Property               15201 Antioch Road           15201 Antioch Road   Overland Park   Kansas   66221   Self Storage
9.24   Property               2450 Mandela Parkway           2450 Mandela Parkway   Oakland   California   94607   Self Storage
9.25   Property               184-02 Jamaica Avenue           184-02 Jamaica Avenue   Hollis   New York   11423   Self Storage
9.26   Property               9012 Northwest Prairie View Road           9012 Northwest Prairie View Road   Kansas City   Missouri   64153   Self Storage

 

A-1
 

 

GSMS 2015-GC32 Annex A                                
                                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Related Group   Crossed Group   Address   City   State   Zip Code   General Property Type
9.27   Property               16101 West 95th Street           16101 West 95th Street   Lenexa   Kansas   66219   Self Storage
9.28   Property               3100 North Mannheim           3100 North Mannheim   Franklin Park   Illinois   60131   Self Storage
9.29   Property               9580 Potranco Road           9580 Potranco Road   San Antonio   Texas   78251   Self Storage
9.30   Property               18025 Monterey Street           18025 Monterey Street   Morgan Hill   California   95037   Self Storage
9.31   Property               9N 004 Route 59           9N 004 Route 59   Elgin   Illinois   60120   Self Storage
9.32   Property               5115 Clayton Road           5115 Clayton Road   Concord   California   94521   Self Storage
9.33   Property               9702 West 67th Street           9702 West 67th Street   Merriam   Kansas   66203   Self Storage
9.34   Property               794 Scenic Highway           794 Scenic Highway   Lawrenceville   Georgia   30046   Self Storage
9.35   Property               12430 Bandera Road           12430 Bandera Road   Helotes   Texas   78023   Self Storage
9.36   Property               4000 South Providence Road           4000 South Providence Road   Columbia   Missouri   65203   Self Storage
9.37   Property               2743 San Pablo Avenue           2743 San Pablo Avenue   Oakland   California   94612   Self Storage
9.38   Property               819 North Eola Road           819 North Eola Road   Aurora   Illinois   60502   Self Storage
9.39   Property               2506 West Worley Street           2506 West Worley Street   Columbia   Missouri   65203   Self Storage
9.40   Property               15601 FM 1325           15601 FM 1325   Austin   Texas   78728   Self Storage
9.41   Property               10700 West 159th Street           10700 West 159th Street   Orland Park   Illinois   60467   Self Storage
9.42   Property               2403 Rangeline Street           2403 Rangeline Street   Columbia   Missouri   65202   Self Storage
9.43   Property               6714 South Cottage Grove Avenue and 6932 South South Chicago Avenue           6714 South Cottage Grove Avenue and 6932 South South Chicago Avenue   Chicago   Illinois   60637   Self Storage
9.44   Property               2277 Walters Road           2277 Walters Road   Fairfield   California   94533   Self Storage
9.45   Property               1575 Thousand Oaks Drive           1575 Thousand Oaks Drive   San Antonio   Texas   78232   Self Storage
9.46   Property               7460 Frontage Road           7460 Frontage Road   Merriam   Kansas   66203   Self Storage
9.47   Property               6401 Third Street           6401 Third Street   Key West   Florida   33040   Self Storage
9.48   Property               2816 Eaton Road           2816 Eaton Road   Kansas City   Kansas   66103   Self Storage
9.49   Property               3985 Atlanta Highway           3985 Atlanta Highway   Athens   Georgia   30606   Self Storage
9.50   Property               11510 North Main Street           11510 North Main Street   Kansas City   Missouri   64155   Self Storage
9.51   Property               750 Winchester Road           750 Winchester Road   Lexington   Kentucky   40505   Self Storage
9.52   Property               3401 Broadway Boulevard           3401 Broadway Boulevard   Kansas City   Missouri   64111   Self Storage
9.53   Property               1720 Grand Boulevard           1720 Grand Boulevard   Kansas City   Missouri   64108   Self Storage
9.54   Property               1310 South Enterprise Street           1310 South Enterprise Street   Olathe   Kansas   66061   Self Storage
9.55   Property               2420 St Mary’s Boulevard           2420 St Mary’s Boulevard   Jefferson City   Missouri   65109   Self Storage
9.56   Property               3500 I-70 Drive Southeast           3500 I-70 Drive Southeast   Columbia   Missouri   65201   Self Storage
9.57   Property               195 Southwest Boulevard           195 Southwest Boulevard   Kansas City   Kansas   66103   Self Storage
9.58   Property               8900 Northwest Prairie View Road           8900 Northwest Prairie View Road   Kansas City   Missouri   64153   Self Storage
9.59   Property               1601 Twilight Trail           1601 Twilight Trail   Frankfort   Kentucky   40601   Self Storage
9.60   Property               1515 Church Street           1515 Church Street   Lake Charles   Louisiana   70601   Self Storage
9.61   Property               1891 North Columbia Street           1891 North Columbia Street   Milledgeville   Georgia   31061   Self Storage
9.62   Property               1200 US #1           1200 US #1   Key West   Florida   33040   Self Storage
9.63   Property               251 Collins Industrial Boulevard           251 Collins Industrial Boulevard   Athens   Georgia   30601   Self Storage
9.64   Property               2310 Paris Road           2310 Paris Road   Columbia   Missouri   65202   Self Storage
9.65   Property               1820 West Business Loop 70           1820 West Business Loop 70   Columbia   Missouri   65202   Self Storage
9.66   Property               1723 East Florida           1723 East Florida   Springfield   Missouri   65803   Self Storage
10   Loan   15, 26   GSMC   GSMC   Selig Office Portfolio   NAP   NAP                    
10.01   Property   27           1000 Second Avenue           1000 Second Avenue   Seattle   Washington   98104   Office
10.02   Property   28           2901 Third Avenue           2901 Third Avenue   Seattle   Washington   98121   Office
10.03   Property               3101 Western Avenue           3101 Western Avenue   Seattle   Washington   98121   Office
10.04   Property   29           300 Elliott Avenue West           300 Elliott Avenue West   Seattle   Washington   98119   Office
10.05   Property   30           3131 Elliott Avenue           3131 Elliott Avenue   Seattle   Washington   98121   Office
10.06   Property               2615 Fourth Avenue           2615 Fourth Avenue   Seattle   Washington   98121   Office
10.07   Property               190 Queen Anne Avenue North           190 Queen Anne Avenue North   Seattle   Washington   98109   Office
10.08   Property   31           200 First Avenue West           200 First Avenue West   Seattle   Washington   98119   Office
10.09   Property               18 West Mercer Street           18 West Mercer Street   Seattle   Washington   98119   Office
11   Loan   32, 33, 34   CGMRC, MSBNA   CGMRC   Alderwood Mall   NAP   NAP   3000 184th Street Southwest   Lynnwood   Washington   98037   Retail
12   Loan       SMC   SMF I   Sysmex Way   NAP   NAP   1 and 2 Sysmex Way   Mundelein   Illinois   60060   Office
13   Loan   35   CGMRC   CGMRC   Cypress Retail Center   NAP   NAP   4951-4961 Katella Avenue   Cypress   California   90720   Retail
14   Loan       GSMC   GSMC   Court at Deptford II   NAP   NAP   1553-1563 Almonesson Road   Woodbury   New Jersey   08096   Retail
15   Loan       CCRE   CCRE   ART Multi-State Portfolio II   NAP   NAP                    
15.01   Property               Annhurst           535 North Lewis Run Road   Clairton   Pennsylvania   15025   Multifamily
15.02   Property               Applegate           4055 North Everett Road   Muncie   Indiana   47304   Multifamily
15.03   Property               Heron Pointe           2553 State Road A1A   Atlantic Beach   Florida   32233   Multifamily
15.04   Property               Meadowood           201 Orchard Drive   Nicholasville   Kentucky   40356   Multifamily
15.05   Property               Ridgewood           3206 Abshire Lane   Louisville   Kentucky   40220   Multifamily
15.06   Property               Heathmoore           11559 Ford Place   Louisville   Kentucky   40241   Multifamily
16   Loan   36   SMC   SMF I   Freshwater Commons   NAP   NAP   51 Palomba Drive   Enfield   Connecticut   06082   Retail
17   Loan       GSMC   GSMC   Eddystone Crossing Shopping Center   NAP   NAP   1562-1566 Chester Pike   Eddystone   Pennsylvania   19022   Retail
18   Loan       MC-FiveMile   MC-FiveMile   Skyline Property Portfolio   NAP   NAP                    
18.01   Property               Heartland Village Shopping Center           8411 Windfall Lane   Camby   Indiana   46113   Retail
18.02   Property               Park 52           8364-8478 Brookville Road   Indianapolis   Indiana   46239   Industrial
18.03   Property               Andrade Business Park           10702-10816 Deandra Drive and 10656-10668 Andrade Drive   Zionsville   Indiana   46077   Industrial
18.04   Property               Fairview Corners           520 North State Road 135   Greenwood   Indiana   46142   Retail
18.05   Property               Elmwood Tech           5555-5575 Elmwood Avenue   Indianapolis   Indiana   46203   Industrial
18.06   Property               White River Landing           205 North State Road 135   Greenwood   Indiana   46142   Retail
18.07   Property               Holiday Center           3992 25th Street   Columbus   Indiana   47203   Retail
18.08   Property               Whiteland Retail Center           989 North US Highway 31   Whiteland   Indiana   46184   Retail
18.09   Property               Franklin Shoppes           1701-1713 North Morton Street   Franklin   Indiana   46131   Retail
19   Loan   37, 38, 39   SMC   SMF I   Hampton Inn Idaho Falls Airport   Group 2   Group A   645 Lindsay Boulevard   Idaho Falls   Idaho   83402   Hospitality

 

 

A-2
 

 

GSMS 2015-GC32 Annex A                                
                                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Related Group   Crossed Group   Address   City   State   Zip Code   General Property Type
20   Loan   37, 38, 40   SMC   SMF I   La Quinta Inn & Suites Idaho Falls   Group 2   Group A   2501 South 25th East   Ammon   Idaho   83406   Hospitality
21   Loan       CCRE   CCRE   Rio Linda Shopping Center   NAP   NAP   420-440 Elkhorn Boulevard    Rio Linda   California   95673   Retail
22   Loan   41   MC-FiveMile   MC-FiveMile   Chicago Multifamily Portfolio   NAP   NAP                    
22.01   Property               5334-5362 West Madison Street           5334-5362 West Madison Street   Chicago   Illinois   60644   Multifamily
22.02   Property               5300 South Martin Luther King Junior Drive           5300 South King Drive   Chicago   Illinois   60615   Multifamily
22.03   Property               1115-27 East 81st Street           1115-27 East 81st Street   Chicago   Illinois   60619   Multifamily
22.04   Property               5248 South Martin Luther King Junior Drive           5248 South King Drive   Chicago   Illinois   60615   Multifamily
22.05   Property               4900-4910 West Jackson Boulevard           4900-4910 West Jackson Boulevard   Chicago   Illinois   60644   Multifamily
22.06   Property               130-136 North Leamington Avenue           130-136 North Leamington Avenue   Chicago   Illinois   60644   Multifamily
22.07   Property               8211-8213, 8214, and 8223 South Exchange Avenue           8211-8214 and 8223 South Exchange Avenue   Chicago   Illinois   60617   Multifamily
22.08   Property               8231-8239 South Ingleside           8231-8239 South Ingleside Avenue   Chicago   Illinois   60619   Multifamily
22.09   Property               3101 W. Lexington Street           3101 West Lexington Street   Chicago   Illinois   60612   Multifamily
22.10   Property               8200 South Exchange Avenue           8200 South Exchange Avenue   Chicago   Illinois   60617   Multifamily
23   Loan       GSMC   GSMC   Palomar Point   NAP   NAP   1910, 1920 and 1930 Palomar Point Way   Carlsbad   California   92008   Industrial
24   Loan   42   CCRE   CCRE   Huntsville Portfolio   NAP   NAP                    
24.01   Property               Paramount Place           1420 Paramount Drive   Huntsville   Alabama   35806   Retail
24.02   Property               Memorial Plaza           1150 Mineral Wells Avenue   Paris   Tennessee   38242   Retail
24.03   Property               Creekside Corners           10300 Bailey Cove Road Southeast   Huntsville   Alabama   35803   Retail
24.04   Property               Greensboro Plaza           115 Main Street   Greensboro   Alabama   36774   Retail
24.05   Property               Exchange Place           210 Exchange Place Northwest   Huntsville   Alabama   35806   Office
25   Loan   15   CGMRC   CGMRC   Shops at 69th Street   NAP   NAP   20 South 69th Street   Upper Darby   Pennsylvania   19082   Mixed Use
26   Loan       CGMRC   CGMRC   College Grove   NAP   NAP   6348 College Grove Way   San Diego   California   92115   Retail
27   Loan   43   CCRE   CCRE   Brook Run Shopping Center   Group 1   NAP   5644 Brook Road   Richmond   Virginia   23227   Retail
28   Loan       CCRE   CCRE   Southeast Plaza   NAP   NAP   4230 Bee Ridge Road   Sarasota   Florida   34233   Retail
29   Loan       GSMC   GSMC   Myrtle Beach Self Storage Center   NAP   NAP   870 Frontage Road East   Myrtle Beach   South Carolina   29577   Self Storage
30   Loan       MC-FiveMile   MC-FiveMile   Birney Portfolio - Galleria Oaks   NAP   NAP   5151 Richmond Avenue   Houston   Texas   77056   Multifamily
31   Loan   15, 44, 45, 46   CCRE   CCRE   Holiday Inn Bolingbrook   NAP   NAP   205 Remington Boulevard   Bolingbrook   Illinois   60440   Hospitality
32   Loan   47   CCRE   CCRE   Beaver Ruin Village I & II   Group 1   NAP                    
32.01   Property               Beaver Ruin Village I           4145-4155 Lawrenceville Highway Northwest   Lilburn   Georgia   30047   Retail
32.02   Property               Beaver Ruin Village II           4145-4155 Lawrenceville Highway Northwest   Lilburn   Georgia   30047   Retail
33   Loan   48   CCRE   CCRE   Maplewood Mixed Use   NAP   NAP                    
33.01   Property               4654 Maryland           4654-4660 Maryland Avenue   Saint Louis   Missouri   63108   Mixed Use
33.02   Property               401 North Euclid           401-411 North Euclid Avenue and 4911 McPherson Avenue   Saint Louis   Missouri   63108   Mixed Use
33.03   Property               7370 Manchester           7370-7376 Manchester Road   Maplewood   Missouri   63143   Mixed Use
33.04   Property               7350 Manchester           7350-7354 Manchester Road   Maplewood   Missouri   63143   Mixed Use
33.05   Property               7344 Manchester           7344-7348 Manchester Road   Maplewood   Missouri   63143   Mixed Use
33.06   Property               4229 Manchester           4229 Manchester Avenue   Saint Louis   Missouri   63110   Retail
34   Loan       MC-FiveMile   MC-FiveMile   520 West Avenue   NAP   NAP   520 West Avenue   Norwalk   Connecticut   06850   Mixed Use
35   Loan   49, 50   MC-FiveMile   MC-FiveMile   Conlon MHC Portfolio 3   NAP   NAP                    
35.01   Property               All Star           2217 Michael Drive   Raleigh   North Carolina   27603   Manufactured Housing
35.02   Property               Orion Oaks           5004 Crowders Trail   Gastonia   North Carolina   28052   Manufactured Housing
35.03   Property               Oakland Glen           2516 Heidelberg Drive   Concord   North Carolina   28025   Manufactured Housing
35.04   Property               Princeton Village           8873 Princeton Glendale Road   Hamilton   Ohio   45011   Manufactured Housing
36   Loan       SMC   SMF I   Pangea 11   NAP   NAP                    
36.01   Property               13905-13957 South Clark Street           13905-13957 South Clark Street   Riverdale   Illinois   60827   Multifamily
36.02   Property               1101 North Lawler Avenue           1101 North Lawler Avenue   Chicago   Illinois   60651   Multifamily
36.03   Property               7800 South Jeffery Boulevard           7800 South Jeffery Boulevard   Chicago   Illinois   60649   Multifamily
36.04   Property               7701 South Yates Boulevard           7701 South Yates Boulevard   Chicago   Illinois   60649   Multifamily
36.05   Property               9040 South Bishop Street           9040 South Bishop Street   Chicago   Illinois   60620   Multifamily
36.06   Property               7949 South Ellis Avenue           7949 South Ellis Avenue   Chicago   Illinois   60619   Multifamily
36.07   Property               14138 South School Street           14138 South School Street   Riverdale   Illinois   60827   Multifamily
36.08   Property               6200 South Rockwell Street           6200 South Rockwell Street   Chicago   Illinois   60629   Multifamily
36.09   Property               7055 South St. Lawrence Avenue           7055 South St. Lawrence Avenue   Chicago   Illinois   60637   Multifamily
36.10   Property               5402 West Rice Street           5402 West Rice Street   Chicago   Illinois   60651   Multifamily
36.11   Property               7056 South Eberhart Avenue           7056 South Eberhart Avenue   Chicago   Illinois   60637   Multifamily
36.12   Property               204 West 138th Street           204 West 138th Street   Riverdale   Illinois   60827   Multifamily
36.13   Property               7956 South Burnham Avenue           7956 South Burnham Avenue   Chicago   Illinois   60617   Multifamily
36.14   Property               9100 South Dauphin Avenue           9100 South Dauphin Avenue   Chicago   Illinois   60619   Multifamily
36.15   Property               8208 South Drexel Avenue           8208 South Drexel Avenue   Chicago   Illinois   60619   Multifamily
36.16   Property               8640 South Ingleside Avenue           8640 South Ingleside Avenue   Chicago   Illinois   60619   Multifamily

 

A-3
 

 

GSMS 2015-GC32 Annex A                                
                                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Related Group   Crossed Group   Address   City   State   Zip Code   General Property Type
37   Loan       CCRE   CCRE   CSRA Food Lion Portfolio I   NAP   NAP                    
37.01   Property               West Pointe Village Shopping Center           433 North Carolina Highway 49 South   Asheboro   North Carolina   27205   Retail
37.02   Property               Kris Krossing Shopping Center           3320 4th Avenue   Conway   South Carolina   29527   Retail
37.03   Property               College Lakes Plaza           929 McArthur Road   Fayetteville   North Carolina   28311   Retail
38   Loan       CCRE   CCRE   Four Points Sheraton Columbus Airport   NAP   NAP   3030 Plaza Properties Boulevard   Columbus   Ohio   43219   Hospitality
39   Loan       CGMRC   CGMRC   Torrey Place Apartments   NAP   NAP   575 East Torrey Street   New Braunfels   Texas   78130   Multifamily
40   Loan   51   CGMRC   CGMRC   Amsdell FL/NJ Self Storage Portfolio   NAP   NAP                    
40.01   Property               Compass Self Storage           2435 West State Road 426   Oviedo   Florida   32765   Self Storage
40.02   Property               Access Self Storage           55 Beekman Street and 502 South Main Street   Manville   New Jersey   08835   Self Storage
41   Loan       CCRE   CCRE   Midwest Retail Portfolio   NAP   NAP                    
41.01   Property               Mattress Firm & Vitamin Shoppe - Cuyahoga Falls, OH           1190 Main Street   Cuyahoga Falls   Ohio   44221   Retail
41.02   Property               Destination XL - Evergreen Park, IL           9152 South Western Avenue   Evergreen Park   Illinois   60805   Retail
41.03   Property               Sleep Number & Noodles & Company - Tulsa, OK           9205 East 71st Street   Tulsa   Oklahoma   74133   Retail
42   Loan   15, 52   CGMRC   CGMRC   Holiday Inn Express & Suites - Sherman TX   NAP   NAP   2909 Michelle Drive   Sherman   Texas   75092   Hospitality
43   Loan   15, 53   SMC   SMF I   River Pointe Shopping Center   NAP   NAP   1550-1558 Riverstone Parkway   Canton   Georgia   30114   Retail
44   Loan       GSCRE   GSMC   Hunters Point Apartments   NAP   NAP   1422 Hunters Point Drive   Zionsville   Indiana   46077   Multifamily
45   Loan   11   GSMC   GSMC   Crown Meadows   NAP   NAP   7614-7616 Culebra Road   San Antonio   Texas   78251   Retail
46   Loan       SMC   SMF I   Cross Creek Medical Office   NAP   NAP   3100 Cross Creek Parkway   Auburn Hills   Michigan   48326   Office
47   Loan       GSMC   GSMC   ExtraSpace Colfax and Harlan   NAP   NAP   5885 West Colfax Avenue   Lakewood   Colorado   80214   Self Storage
48   Loan       GSMC   GSMC   FedEx Regional Distribution Center   NAP   NAP   4300 Coalburg Road   Birmingham   Alabama   35207   Industrial
49   Loan   54   GSMC   GSMC   Forest Gate Shopping Center   NAP   NAP   105 Forest Gate Drive   Pisgah Forest   North Carolina   28768   Retail
50   Loan       SMC   SMF I   Rite Aid Cedar Springs, MI   NAP   NAP   4166 17 Mile Road Northeast   Cedar Springs   Michigan   49319   Retail
51   Loan       CCRE   CCRE   Delray Pointe   NAP   NAP   1110 South Federal Highway   Delray Beach   Florida   33483   Retail
52   Loan       CGMRC   CGMRC   24 Simon Street   NAP   NAP   24 Simon Street   Nashua   New Hampshire   03060   Industrial
53   Loan       MC-FiveMile   MC-FiveMile   Binford Shoppes   NAP   NAP   5868 East 71st Street   Indianapolis   Indiana   46220   Retail
54   Loan       SMC   SMF I   CVS Shelby   NAP   NAP   15121 24 Mile Road   Shelby Township   Michigan   48315   Retail
55   Loan       SMC   SMF I   Flamingo Retail   NAP   NAP   10062 and 10082 West Flamingo Road   Las Vegas   Nevada   89147   Retail
56   Loan       SMC   SMF I   Harrisonville Crossing   NAP   NAP   1902 Missouri State Highway 291   Harrisonville   Missouri   64701   Retail
57   Loan       GSCRE   GSMC   Redan Cove Apartments   NAP   NAP   3737 Redan Road   Decatur   Georgia   30032   Multifamily
58   Loan       CCRE   CCRE   Moraga Plaza   NAP   NAP   29760-29764 Rancho California Road   Temecula   California   92591   Retail
59   Loan       CCRE   CCRE   CVS Jersey Shore   NAP   NAP   1321 Alleghany Street   Jersey Shore   Pennsylvania   17740   Retail
60   Loan   55, 56   MC-FiveMile   MC-FiveMile   Lakewood Galleria   NAP   NAP   5115 Candlewood Street   Lakewood   California   90712   Retail
61   Loan       CCRE   CCRE   Shoppes of Old Peachtree   NAP   NAP   1160 Old Peachtree Road   Duluth   Georgia   30097   Retail
62   Loan       SMC   SMF I   Millennium Business Center   NAP   NAP   3639-3675 New Getwell Road and 3835-3874 Viscount Avenue   Memphis   Tennessee   38118   Industrial
63   Loan   57   MC-FiveMile   MC-FiveMile   Lakewood Village   NAP   NAP   65651 East 255 Road   Grove   Oklahoma   74344   Manufactured Housing

 

A-4
 

 

GSMS 2015-GC32 Annex A                                        
                                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Detailed Property Type   Year Built   Year Renovated   Units, Pads, Rooms, Sq Ft, Beds   Unit Description   Loan Per Unit ($)   Ownership Interest   Original Balance ($)   Cut-off Date Balance ($)
1   Loan   8, 9, 10   CGMRC   CGMRC   Ascentia MHC Portfolio               4,965   Pads   29,204.43       100,000,000   100,000,000
1.01   Property               Eagle River   Manufactured Housing   1975   2013-2014   381   Pads       Fee Simple        
1.02   Property               Foxridge Farm   Manufactured Housing   1974   NAP   481   Pads       Fee Simple        
1.03   Property               River Valley   Manufactured Housing   1974   2014   210   Pads       Fee Simple        
1.04   Property               West Winds   Manufactured Housing   1973   NAP   295   Pads       Fee Simple        
1.05   Property               Skyline Village   Manufactured Housing   1972   NAP   304   Pads       Fee Simple        
1.06   Property               Gaslight Village   Manufactured Housing   1970   NAP   437   Pads       Fee Simple        
1.07   Property               Dream Island   Manufactured Housing   1959   NAP   86   Pads       Fee Simple        
1.08   Property               Valley Ridge   Manufactured Housing   1970   NAP   308   Pads       Fee Simple        
1.09   Property               Western Hills   Manufactured Housing   1970   NAP   143   Pads       Fee Simple        
1.10   Property               Lake Fork   Manufactured Housing   1967   NAP   151   Pads       Fee Simple        
1.11   Property               Aloha Vegas   Manufactured Housing   1965   NAP   213   Pads       Fee Simple        
1.12   Property               Kingswood Estates   Manufactured Housing   1972   2011   213   Pads       Fee Simple        
1.13   Property               Country Oaks   Manufactured Housing   1985   NAP   131   Pads       Fee Simple        
1.14   Property               Woodlawn Estates   Manufactured Housing   1975   NAP   258   Pads       Fee Simple        
1.15   Property               Buckingham Village   Manufactured Housing   1970   NAP   127   Pads       Fee Simple        
1.16   Property               Woodview   Manufactured Housing   1969   NAP   71   Pads       Fee Simple        
1.17   Property               West Park Plaza   Manufactured Housing   1968   NAP   227   Pads       Fee Simple        
1.18   Property               Valle Grande   Manufactured Housing   1970   NAP   71   Pads       Fee Simple        
1.19   Property               Riviera de Sandia   Manufactured Housing   1967   NAP   80   Pads       Fee Simple        
1.20   Property               Cedar Village   Manufactured Housing   1954   NAP   43   Pads       Fee Simple        
1.21   Property               Rancho Bridger   Manufactured Housing   1975   NAP   75   Pads       Fee Simple        
1.22   Property               Sheltered Valley   Manufactured Housing   1975   NAP   55   Pads       Fee Simple        
1.23   Property               Vals   Manufactured Housing   1974   NAP   90   Pads       Fee Simple        
1.24   Property               Countryside Estates   Manufactured Housing   1971   NAP   164   Pads       Fee Simple        
1.25   Property               W bar K   Manufactured Housing   1980   NAP   51   Pads       Fee Simple        
1.26   Property               Trails End   Manufactured Housing   1975   NAP   62   Pads       Fee Simple        
1.27   Property               Windgate   Manufactured Housing   1986   NAP   55   Pads       Fee Simple        
1.28   Property               Golden Eagle   Manufactured Housing   1980   NAP   51   Pads       Fee Simple        
1.29   Property               Mountain Springs   Manufactured Housing   1980   NAP   40   Pads       Fee Simple        
1.30   Property               North Breeze   Manufactured Housing   1960   NAP   36   Pads       Fee Simple        
1.31   Property               Sugar Creek   Manufactured Housing   1977   NAP   33   Pads       Fee Simple        
1.32   Property               Hillside   Manufactured Housing   1960   NAP   23   Pads       Fee Simple        
2   Loan       GSMC   GSMC   Fig Garden Village   Anchored   1956   2007   301,501   SF   246.10   Fee Simple   74,200,000   74,200,000
3   Loan   15, 16   GSMC   GSMC   Bassett Place   Power Center/Big Box   1962   2004-2005, 2007   595,412   SF   110.01   Fee Simple   65,500,000   65,500,000
4   Loan       GSMC   GSMC   JW Marriott Cherry Creek   Full Service   2004   2012-2013   196   Rooms   331,632.65   Fee Simple   65,000,000   65,000,000
5   Loan   11, 12, 13, 14   GSMC   GSMC   Dallas Market Center   Merchandise Mart/Retail   1959, 1974, 1978, 1984, 2007   2007   3,101,772   SF   83.27   Fee Simple   57,000,000   56,844,816
6   Loan   15, 17, 18   CGMRC   CGMRC   Kaiser Center   CBD   1962   2005   811,005   SF   172.63   Fee Simple   50,000,000   50,000,000
7   Loan   19   CGMRC   CGMRC   Hilton Garden Inn Pittsburgh/Southpointe   Full Service   2001   2013-2014   175   Rooms   171,428.57   Fee Simple   30,000,000   30,000,000
8   Loan   15, 20, 21   GSMC   GSMC   Doubletree Tallahassee   Full Service   1971   2014-2015   243   Rooms   105,244.86   Fee Simple   25,574,500   25,574,500
9   Loan   22, 23, 24, 25   CGMRC, BANA   CGMRC   US StorageMart Portfolio               4,519,664   SF   91.27       25,000,000   25,000,000
9.01   Property               50 Wallabout Street   Self Storage   1944   2004   87,513   SF       Fee Simple        
9.02   Property               250 Flanagan Way   Self Storage   2001   NAP   94,971   SF       Fee Simple        
9.03   Property               6700 River Road   Self Storage   2006   NAP   82,023   SF       Fee Simple        
9.04   Property               1015 North Halsted Street   Self Storage   1913   2006   99,615   SF       Fee Simple        
9.05   Property               7536 Wornall Road   Self Storage   1951   NAP   86,390   SF       Fee Simple        
9.06   Property               640 Southwest 2nd Avenue   Self Storage   2002   NAP   45,922   SF       Fee Simple        
9.07   Property               4920 Northwest 7th Street   Self Storage   2001   NAP   81,195   SF       Fee Simple        
9.08   Property               9925 Southwest 40th Street   Self Storage   2004   NAP   92,015   SF       Fee Simple        
9.09   Property               9220 West 135th Street   Self Storage   2001   NAP   98,800   SF       Fee Simple        
9.10   Property               980 4th Avenue   Self Storage   1910   2004   39,949   SF       Fee Simple        
9.11   Property               405 South Federal Highway   Self Storage/Retail   1979, 2001, 2002, 2004   NAP   111,125   SF       Fee Simple        
9.12   Property               11001 Excelsior Boulevard   Self Storage   1964   2008   162,995   SF       Fee Simple        
9.13   Property               11325 Lee Highway   Self Storage   1990   NAP   44,418   SF       Fee Simple        
9.14   Property               2021 Griffin Road   Self Storage   2000   NAP   99,519   SF       Fee Simple        
9.15   Property               400 West Olmos Drive   Self Storage   2002   NAP   71,225   SF       Fee Simple        
9.16   Property               14151 Wyandotte Street   Self Storage   2005   NAP   87,028   SF       Fee Simple        
9.17   Property               5979 Butterfield Road   Self Storage   2002   NAP   107,220   SF       Fee Simple        
9.18   Property               115 Park Avenue   Self Storage   1983   NAP   80,923   SF       Fee Simple        
9.19   Property               3500 Southwest 160th Avenue   Self Storage   2008   NAP   84,248   SF       Fee Simple        
9.20   Property               2445 Crain Highway   Self Storage   2005   NAP   65,246   SF       Fee Simple        
9.21   Property               100 West North Avenue   Self Storage   1969   2002   81,166   SF       Fee Simple        
9.22   Property               2727 Shermer Road   Self Storage   2002   NAP   89,302   SF       Fee Simple        
9.23   Property               15201 Antioch Road   Self Storage   2009   NAP   88,650   SF       Fee Simple        
9.24   Property               2450 Mandela Parkway   Self Storage   1943   NAP   47,361   SF       Fee Simple        
9.25   Property               184-02 Jamaica Avenue   Self Storage   1920   NAP   41,072   SF       Fee Simple        
9.26   Property               9012 Northwest Prairie View Road   Self Storage   1997   NAP   91,535   SF       Fee Simple        

 

A-5
 

 

GSMS 2015-GC32 Annex A                                        
                                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Detailed Property Type   Year Built   Year Renovated   Units, Pads, Rooms, Sq Ft, Beds   Unit Description   Loan Per Unit ($)   Ownership Interest   Original Balance ($)   Cut-off Date Balance ($)
9.27   Property               16101 West 95th Street   Self Storage   2001   NAP   81,710   SF       Fee Simple        
9.28   Property               3100 North Mannheim   Self Storage   1958   2001   90,571   SF       Fee Simple        
9.29   Property               9580 Potranco Road   Self Storage   2005   NAP   69,778   SF       Fee Simple        
9.30   Property               18025 Monterey Street   Self Storage   1975   NAP   48,564   SF       Fee Simple        
9.31   Property               9N 004 Route 59   Self Storage   2002   NAP   92,350   SF       Fee Simple        
9.32   Property               5115 Clayton Road   Self Storage   1985   NAP   48,120   SF       Fee Simple        
9.33   Property               9702 West 67th Street   Self Storage   1998   NAP   75,220   SF       Fee Simple        
9.34   Property               794 Scenic Highway   Self Storage   2005   NAP   75,320   SF       Fee Simple        
9.35   Property               12430 Bandera Road   Self Storage   2005   NAP   69,275   SF       Fee Simple        
9.36   Property               4000 South Providence Road   Self Storage   1990   NAP   70,949   SF       Fee Simple        
9.37   Property               2743 San Pablo Avenue   Self Storage   1949   NAP   51,764   SF       Fee Simple        
9.38   Property               819 North Eola Road   Self Storage   2002   NAP   69,450   SF       Fee Simple        
9.39   Property               2506 West Worley Street   Self Storage   1987   NAP   77,100   SF       Fee Simple        
9.40   Property               15601 FM 1325   Self Storage   2002   NAP   74,975   SF       Fee Simple        
9.41   Property               10700 West 159th Street   Self Storage   1967   2007   53,758   SF       Fee Simple        
9.42   Property               2403 Rangeline Street   Self Storage   1975   NAP   141,775   SF       Fee Simple        
9.43   Property               6714 South Cottage Grove Avenue and 6932 South South Chicago Avenue   Self Storage   1942, 1994   NAP   53,175   SF       Fee Simple        
9.44   Property               2277 Walters Road   Self Storage   1985   NAP   57,475   SF       Fee Simple        
9.45   Property               1575 Thousand Oaks Drive   Self Storage   2003   NAP   59,650   SF       Fee Simple        
9.46   Property               7460 Frontage Road   Self Storage   1997   NAP   66,115   SF       Fee Simple        
9.47   Property               6401 Third Street   Self Storage   1986   NAP   29,550   SF       Fee Simple        
9.48   Property               2816 Eaton Road   Self Storage   1998   NAP   61,995   SF       Fee Simple        
9.49   Property               3985 Atlanta Highway   Self Storage   1986   1987, 1991, 2002, 2005, 2007   64,085   SF       Fee Simple        
9.50   Property               11510 North Main Street   Self Storage   1998   NAP   76,085   SF       Fee Simple        
9.51   Property               750 Winchester Road   Self Storage   1985   NAP   55,000   SF       Fee Simple        
9.52   Property               3401 Broadway Boulevard   Self Storage   1950   2007   41,608   SF       Fee Simple/Leasehold        
9.53   Property               1720 Grand Boulevard   Self Storage   1950   2008   46,307   SF       Fee Simple        
9.54   Property               1310 South Enterprise Street   Self Storage   1995   NAP   63,325   SF       Fee Simple        
9.55   Property               2420 St Mary’s Boulevard   Self Storage   1979   NAP   58,075   SF       Fee Simple        
9.56   Property               3500 I-70 Drive Southeast   Self Storage   1994   NAP   42,483   SF       Fee Simple        
9.57   Property               195 Southwest Boulevard   Self Storage   1973   2005   28,510   SF       Fee Simple        
9.58   Property               8900 Northwest Prairie View Road   Self Storage   2006   NAP   43,765   SF       Fee Simple        
9.59   Property               1601 Twilight Trail   Self Storage   1979   NAP   54,250   SF       Fee Simple        
9.60   Property               1515 Church Street   Self Storage   1982   NAP   63,280   SF       Fee Simple        
9.61   Property               1891 North Columbia Street   Self Storage   1987   NAP   50,900   SF       Fee Simple        
9.62   Property               1200 US #1   Self Storage   1986   NAP   15,389   SF       Fee Simple        
9.63   Property               251 Collins Industrial Boulevard   Self Storage   2003-2004   NAP   45,150   SF       Fee Simple        
9.64   Property               2310 Paris Road   Self Storage   1982   NAP   36,854   SF       Fee Simple        
9.65   Property               1820 West Business Loop 70   Self Storage   2006   NAP   21,700   SF       Fee Simple        
9.66   Property               1723 East Florida   Self Storage   1981   NAP   32,834   SF       Fee Simple        
10   Loan   15, 26   GSMC   GSMC   Selig Office Portfolio               1,631,457   SF   211.47       25,000,000   25,000,000
10.01   Property   27           1000 Second Avenue   CBD   1986   NAP   447,792   SF       Fee Simple        
10.02   Property   28           2901 Third Avenue   CBD   1982   NAP   269,862   SF       Fee Simple        
10.03   Property               3101 Western Avenue   CBD   1984   NAP   187,035   SF       Fee Simple        
10.04   Property   29           300 Elliott Avenue West   CBD   1981   NAP   226,159   SF       Fee Simple        
10.05   Property   30           3131 Elliott Avenue   CBD   1986   NAP   189,849   SF       Fee Simple        
10.06   Property               2615 Fourth Avenue   CBD   1974   NAP   124,276   SF       Fee Simple        
10.07   Property               190 Queen Anne Avenue North   CBD   1974   NAP   84,582   SF       Fee Simple        
10.08   Property   31           200 First Avenue West   CBD   1971   NAP   66,470   SF       Fee Simple        
10.09   Property               18 West Mercer Street   CBD   1984   NAP   35,432   SF       Fee Simple        
11   Loan   32, 33, 34   CGMRC, MSBNA   CGMRC   Alderwood Mall   Super Regional Mall   1979   1995, 2003, 2009   575,704   SF   615.66   Fee Simple   24,500,000   24,439,530
12   Loan       SMC   SMF I   Sysmex Way   General Suburban   1991, 2007   2003   140,000   SF   170.36   Fee Simple   23,850,000   23,850,000
13   Loan   35   CGMRC   CGMRC   Cypress Retail Center   Anchored   2005   NAP   74,289   SF   299.75   Fee Simple   22,300,000   22,268,382
14   Loan       GSMC   GSMC   Court at Deptford II   Anchored   1998   NAP   141,822   SF   156.36   Fee Simple/Leasehold   22,205,000   22,175,773
15   Loan       CCRE   CCRE   ART Multi-State Portfolio II               517       39,746.62       20,549,000   20,549,000
15.01   Property               Annhurst   Garden   1984   NAP   97   Units       Fee Simple        
15.02   Property               Applegate   Garden   1984   NAP   132   Units       Fee Simple        
15.03   Property               Heron Pointe   Garden   1985   NAP   98   Units       Fee Simple        
15.04   Property               Meadowood   Garden   1983   2014   67   Units       Fee Simple        
15.05   Property               Ridgewood   Garden   1984   2009   61   Units       Fee Simple        
15.06   Property               Heathmoore   Garden   1983   2009   62   Units       Fee Simple        
16   Loan   36   SMC   SMF I   Freshwater Commons   Anchored   1998   NAP   130,953   SF   146.62   Fee Simple   19,200,000   19,200,000
17   Loan       GSMC   GSMC   Eddystone Crossing Shopping Center   Anchored   2001   NAP   95,930   SF   184.65   Fee Simple   17,713,000   17,713,000
18   Loan       MC-FiveMile   MC-FiveMile   Skyline Property Portfolio               284,737   SF   53.21       15,150,000   15,150,000
18.01   Property               Heartland Village Shopping Center   Unanchored   2004   NAP   40,219   SF       Fee Simple        
18.02   Property               Park 52   Flex   1974, 1978   NAP   57,600   SF       Fee Simple        
18.03   Property               Andrade Business Park   Flex   1983-1988   1984-1988   45,000   SF       Fee Simple        
18.04   Property               Fairview Corners   Unanchored   1985   NAP   16,000   SF       Fee Simple        
18.05   Property               Elmwood Tech   Flex   1987-1988   NAP   28,901   SF       Fee Simple        
18.06   Property               White River Landing   Unanchored   1983   NAP   14,000   SF       Fee Simple        
18.07   Property               Holiday Center   Unanchored   1970, 1971, 1978, 1997   NAP   58,845   SF       Fee Simple        
18.08   Property               Whiteland Retail Center   Unanchored   1989   NAP   19,372   SF       Fee Simple        
18.09   Property               Franklin Shoppes   Unanchored   1988   2012   4,800   SF       Fee Simple        
19   Loan   37, 38, 39   SMC   SMF I   Hampton Inn Idaho Falls Airport   Limited Service   1996   2012   127   Rooms   63,385.83   Leasehold   8,050,000   8,050,000

 

A-6
 

 

GSMS 2015-GC32 Annex A                                            
                                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Detailed Property Type   Year Built   Year Renovated   Units, Pads, Rooms, Sq Ft, Beds   Unit Description   Loan Per Unit ($)   Ownership Interest   Original Balance ($)   Cut-off Date Balance ($)
20   Loan   37, 38, 40   SMC   SMF I   La Quinta Inn & Suites Idaho Falls   Limited Service   2000   2012   84   Rooms   64,880.95   Fee Simple   5,450,000   5,450,000
21   Loan       CCRE   CCRE   Rio Linda Shopping Center   Anchored   2005   NAP   77,080   SF   166.39   Fee Simple   12,825,000   12,825,000
22   Loan   41   MC-FiveMile   MC-FiveMile   Chicago Multifamily Portfolio               262   Units   47,908.28       12,566,250   12,551,970
22.01   Property               5334-5362 West Madison Street   Garden   1910   NAP   48   Units       Fee Simple        
22.02   Property               5300 South Martin Luther King Junior Drive   Mid-Rise   1913   2007   25   Units       Fee Simple        
22.03   Property               1115-27 East 81st Street   Mid-Rise   1929   NAP   39   Units       Fee Simple        
22.04   Property               5248 South Martin Luther King Junior Drive   Mid-Rise   1905   2007   27   Units       Fee Simple        
22.05   Property               4900-4910 West Jackson Boulevard   Garden   1926   2008   29   Units       Fee Simple        
22.06   Property               130-136 North Leamington Avenue   Garden   1919   2008   21   Units       Fee Simple        
22.07   Property               8211-8213, 8214, and 8223 South Exchange Avenue   Mid-Rise   1973   2012   27   Units       Fee Simple        
22.08   Property               8231-8239 South Ingleside   Mid-Rise   1930   NAP   28   Units       Fee Simple        
22.09   Property               3101 W. Lexington Street   Mid-Rise   1927   2012-2013   10   Units       Fee Simple        
22.10   Property               8200 South Exchange Avenue   Garden   1965   NAP   8   Units       Fee Simple        
23   Loan       GSMC   GSMC   Palomar Point   Flex   2006   NAP   84,121   SF   148.60   Fee Simple   12,500,000   12,500,000
24   Loan   42   CCRE   CCRE   Huntsville Portfolio               153,875   SF   78.15       12,025,000   12,025,000
24.01   Property               Paramount Place   Unanchored   2006   NAP   33,934   SF       Fee Simple        
24.02   Property               Memorial Plaza   Shadow Anchored   1997   NAP   53,219   SF       Fee Simple        
24.03   Property               Creekside Corners   Unanchored   1989   NAP   24,087   SF       Fee Simple        
24.04   Property               Greensboro Plaza   Shadow Anchored   1977   NAP   37,200   SF       Fee Simple        
24.05   Property               Exchange Place   General Suburban   1989   NAP   5,435   SF       Fee Simple        
25   Loan   15   CGMRC   CGMRC   Shops at 69th Street   Office/Retail   1993   NAP   128,860   SF   87.30   Fee Simple   11,250,000   11,250,000
26   Loan       CGMRC   CGMRC   College Grove   Anchored   1960   2004   51,910   SF   211.60   Fee Simple   11,000,000   10,984,207
27   Loan   43   CCRE   CCRE   Brook Run Shopping Center   Anchored   1990   2012   147,738   SF   74.12   Fee Simple   10,950,000   10,950,000
28   Loan       CCRE   CCRE   Southeast Plaza   Anchored   1965   2004   129,700   SF   82.69   Fee Simple   10,725,000   10,725,000
29   Loan       GSMC   GSMC   Myrtle Beach Self Storage Center   Self Storage   2000, 2003, 2008   NAP   137,377   SF   74.25   Fee Simple   10,200,000   10,200,000
30   Loan       MC-FiveMile   MC-FiveMile   Birney Portfolio - Galleria Oaks   Garden   1965   2010   213   Units   46,948.36   Fee Simple   10,000,000   10,000,000
31   Loan   15, 44, 45, 46   CCRE   CCRE   Holiday Inn Bolingbrook   Full Service   1998   2013   145   Rooms   66,034.48   Fee Simple   9,575,000   9,575,000
32   Loan   47   CCRE   CCRE   Beaver Ruin Village I & II               110,808   SF   84.83       9,400,000   9,400,000
32.01   Property               Beaver Ruin Village I   Shadow Anchored   1976   1996   75,883   SF       Leasehold        
32.02   Property               Beaver Ruin Village II   Shadow Anchored   1976   1996   34,925   SF       Fee Simple/Leasehold        
33   Loan   48   CCRE   CCRE   Maplewood Mixed Use               70,733   SF   127.59       9,025,000   9,025,000
33.01   Property               4654 Maryland   Retail/Office   1926   1991   15,445   SF       Fee Simple        
33.02   Property               401 North Euclid   Multifamily/Retail   1903   Various   14,114   SF       Fee Simple        
33.03   Property               7370 Manchester   Retail/Office   1920   Various   15,633   SF       Fee Simple        
33.04   Property               7350 Manchester   Retail/Office   1925   Various   11,682   SF       Fee Simple        
33.05   Property               7344 Manchester   Retail/Office   1920   Various   7,410   SF       Fee Simple        
33.06   Property               4229 Manchester   Unanchored   1926   1991   6,449   SF       Fee Simple        
34   Loan       MC-FiveMile   MC-FiveMile   520 West Avenue   Retail/Office   1930   NAP   28,199   SF   319.16   Fee Simple   9,000,000   9,000,000
35   Loan   49, 50   MC-FiveMile   MC-FiveMile   Conlon MHC Portfolio 3               479   Pads   18,789.14       9,000,000   9,000,000
35.01   Property               All Star   Manufactured Housing   1987   NAP   220   Pads       Fee Simple        
35.02   Property               Orion Oaks   Manufactured Housing   1997   NAP   100   Pads       Fee Simple        
35.03   Property               Oakland Glen   Manufactured Housing   1988, 1998   NAP   95   Pads       Fee Simple        
35.04   Property               Princeton Village   Manufactured Housing   1959   NAP   64   Pads       Fee Simple        
36   Loan       SMC   SMF I   Pangea 11               236   Units   37,076.27       8,750,000   8,750,000
36.01   Property               13905-13957 South Clark Street   Garden   1962   2014   60   Units       Fee Simple        
36.02   Property               1101 North Lawler Avenue   Garden   1931   2014   15   Units       Fee Simple        
36.03   Property               7800 South Jeffery Boulevard   Garden   1930   2014   13   Units       Fee Simple        
36.04   Property               7701 South Yates Boulevard   Garden   1929   2014   13   Units       Fee Simple        
36.05   Property               9040 South Bishop Street   Garden   1929   2014   13   Units       Fee Simple        
36.06   Property               7949 South Ellis Avenue   Garden   1930   2014   12   Units       Fee Simple        
36.07   Property               14138 South School Street   Garden   1970   2014   12   Units       Fee Simple        
36.08   Property               6200 South Rockwell Street   Garden   1930   2014   10   Units       Fee Simple        
36.09   Property               7055 South St. Lawrence Avenue   Garden   1930   2014   12   Units       Fee Simple        
36.10   Property               5402 West Rice Street   Garden   1931   2014   12   Units       Fee Simple        
36.11   Property               7056 South Eberhart Avenue   Garden   1932   2014   8   Units       Fee Simple        
36.12   Property               204 West 138th Street   Garden   1971   2014   12   Units       Fee Simple        
36.13   Property               7956 South Burnham Avenue   Garden   1931   2014   9   Units       Fee Simple        
36.14   Property               9100 South Dauphin Avenue   Garden   1931   2014   10   Units       Fee Simple        
36.15   Property               8208 South Drexel Avenue   Garden   1932   2014   13   Units       Fee Simple        
36.16   Property               8640 South Ingleside Avenue   Garden   1967   2014   12   Units       Fee Simple        

 

A-7
 

 

GSMS 2015-GC32 Annex A                                        
                                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Detailed Property Type   Year Built   Year Renovated   Units, Pads, Rooms, Sq Ft, Beds   Unit Description   Loan Per Unit ($)   Ownership Interest   Original Balance ($)   Cut-off Date Balance ($)
37   Loan       CCRE   CCRE   CSRA Food Lion Portfolio I               141,087   SF   62.02       8,750,000   8,750,000
37.01   Property               West Pointe Village Shopping Center   Anchored   1998   NAP   48,246   SF       Fee Simple        
37.02   Property               Kris Krossing Shopping Center   Anchored   1999   NAP   49,800   SF       Fee Simple        
37.03   Property               College Lakes Plaza   Anchored   1987   NAP   43,041   SF       Fee Simple        
38   Loan       CCRE   CCRE   Four Points Sheraton Columbus Airport   Select Service   2009   NAP   110   Rooms   79,090.91   Fee Simple   8,700,000   8,700,000
39   Loan       CGMRC   CGMRC   Torrey Place Apartments   Garden   1986   NAP   147   Units   58,163.27   Fee Simple   8,550,000   8,550,000
40   Loan   51   CGMRC   CGMRC   Amsdell FL/NJ Self Storage Portfolio               111,083   SF   72.02       8,000,000   8,000,000
40.01   Property               Compass Self Storage   Self Storage   2001   NAP   65,800   SF       Fee Simple        
40.02   Property               Access Self Storage   Self Storage   1999, 2000, 2004   NAP   45,283   SF       Fee Simple        
41   Loan       CCRE   CCRE   Midwest Retail Portfolio               21,201   SF   354.23       7,510,000   7,510,000
41.01   Property               Mattress Firm & Vitamin Shoppe - Cuyahoga Falls, OH   Unanchored   2015   NAP   7,098   SF       Fee Simple        
41.02   Property               Destination XL - Evergreen Park, IL   Shadow Anchored   2015   NAP   7,992   SF       Fee Simple        
41.03   Property               Sleep Number & Noodles & Company - Tulsa, OK   Unanchored   2014   NAP   6,111   SF       Fee Simple        
42   Loan   15, 52   CGMRC   CGMRC   Holiday Inn Express & Suites - Sherman TX   Limited Service   2006   2012   84   Rooms   85,238.10   Fee Simple   7,160,000   7,160,000
43   Loan   15, 53   SMC   SMF I   River Pointe Shopping Center   Shadow Anchored   1996   NAP   39,000   SF   164.10   Fee Simple   6,400,000   6,400,000
44   Loan       GSCRE   GSMC   Hunters Point Apartments   Garden   1991   NAP   112   Units   54,464.29   Fee Simple   6,100,000   6,100,000
45   Loan   11   GSMC   GSMC   Crown Meadows   Unanchored   1986   NAP   52,732   SF   114.49   Fee Simple   6,037,500   6,037,500
46   Loan       SMC   SMF I   Cross Creek Medical Office   Medical   1997   NAP   42,514   SF   134.07   Fee Simple   5,700,000   5,700,000
47   Loan       GSMC   GSMC   ExtraSpace Colfax and Harlan   Self Storage   2005   NAP   66,980   SF   82.11   Fee Simple   5,500,000   5,500,000
48   Loan       GSMC   GSMC   FedEx Regional Distribution Center   Warehouse/Distribution   1998   2012   90,465   SF   52.62   Fee Simple   4,760,000   4,760,000
49   Loan   54   GSMC   GSMC   Forest Gate Shopping Center   Anchored   1993-1996   2012-2014   62,735   SF   73.32   Fee Simple   4,600,000   4,600,000
50   Loan       SMC   SMF I   Rite Aid Cedar Springs, MI   Single Tenant Retail   2010   NAP   14,673   SF   306.69   Fee Simple   4,500,000   4,500,000
51   Loan       CCRE   CCRE   Delray Pointe   Unanchored   2004   NAP   18,269   SF   240.85   Fee Simple   4,400,000   4,400,000
52   Loan       CGMRC   CGMRC   24 Simon Street   Flex/Manufacturing   1964   1997   78,000   SF   54.74   Fee Simple   4,270,000   4,270,000
53   Loan       MC-FiveMile   MC-FiveMile   Binford Shoppes   Shadow Anchored   1970   2008-2010   24,637   SF   166.42   Fee Simple   4,100,000   4,100,000
54   Loan       SMC   SMF I   CVS Shelby   Single Tenant Retail   2004   NAP   13,013   SF   306.85   Fee Simple   4,000,000   3,993,034
55   Loan       SMC   SMF I   Flamingo Retail   Shadow Anchored   2005   NAP   20,665   SF   181.47   Fee Simple   3,750,000   3,750,000
56   Loan       SMC   SMF I   Harrisonville Crossing   Shadow Anchored   2005   NAP   45,260   SF   81.64   Fee Simple   3,700,000   3,695,219
57   Loan       GSCRE   GSMC   Redan Cove Apartments   Garden   1988   2012   124   Units   29,637.10   Fee Simple   3,675,000   3,675,000
58   Loan       CCRE   CCRE   Moraga Plaza   Unanchored   1990   NAP   19,198   SF   174.26   Fee Simple   3,350,000   3,345,503
59   Loan       CCRE   CCRE   CVS Jersey Shore   Single Tenant Retail   2005   NAP   10,125   SF   319.01   Fee Simple   3,230,000   3,230,000
60   Loan   55, 56   MC-FiveMile   MC-FiveMile   Lakewood Galleria   Unanchored   2006   NAP   19,008   SF   163.09   Leasehold   3,100,000   3,100,000
61   Loan       CCRE   CCRE   Shoppes of Old Peachtree   Unanchored   2004   NAP   16,057   SF   188.39   Fee Simple   3,025,000   3,025,000
62   Loan       SMC   SMF I   Millennium Business Center   Flex   1978-1980   NAP   132,430   SF   22.65   Fee Simple   3,000,000   3,000,000
63   Loan   57   MC-FiveMile   MC-FiveMile   Lakewood Village   Manufactured Housing   1986   NAP   124   Pads   20,529.36   Fee Simple   2,550,000   2,545,641

 

 

A-8
 

 

GSMS 2015-GC32 Annex A                                            
                                                             
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Allocated Cut-off Date Loan Amount ($)   % of Initial Pool Balance   Balloon Balance ($)   Mortgage Loan Rate (%)   Administrative Fee Rate (%) (1)   Net Mortgage Loan Rate (%)   Monthly Debt Service ($) (2)   Annual Debt Service ($)   Companion Loan Monthly Debt Service ($)   Companion Loan Annual Debt Service ($)
1   Loan   8, 9, 10   CGMRC   CGMRC   Ascentia MHC Portfolio   100,000,000   9.97%   80,655,477   4.42500%   0.01071%   4.41429%   502,238.75   6,026,865.00   226,007.44   2,712,089.25
1.01   Property               Eagle River   28,272,414                                    
1.02   Property               Foxridge Farm   13,339,655                                    
1.03   Property               River Valley   8,276,724                                    
1.04   Property               West Winds   5,517,241                                    
1.05   Property               Skyline Village   5,034,483                                    
1.06   Property               Gaslight Village   3,241,379                                    
1.07   Property               Dream Island   2,965,517                                    
1.08   Property               Valley Ridge   2,672,414                                    
1.09   Property               Western Hills   2,327,586                                    
1.10   Property               Lake Fork   2,241,379                                    
1.11   Property               Aloha Vegas   2,068,966                                    
1.12   Property               Kingswood Estates   2,068,966                                    
1.13   Property               Country Oaks   1,972,414                                    
1.14   Property               Woodlawn Estates   1,793,103                                    
1.15   Property               Buckingham Village   1,724,138                                    
1.16   Property               Woodview   1,655,172                                    
1.17   Property               West Park Plaza   1,482,759                                    
1.18   Property               Valle Grande   1,448,276                                    
1.19   Property               Riviera de Sandia   1,357,759                                    
1.20   Property               Cedar Village   1,344,828                                    
1.21   Property               Rancho Bridger   1,293,103                                    
1.22   Property               Sheltered Valley   1,172,414                                    
1.23   Property               Vals   1,129,310                                    
1.24   Property               Countryside Estates   1,122,414                                    
1.25   Property               W bar K   1,034,483                                    
1.26   Property               Trails End   853,448                                    
1.27   Property               Windgate   706,897                                    
1.28   Property               Golden Eagle   517,241                                    
1.29   Property               Mountain Springs   482,759                                    
1.30   Property               North Breeze   482,759                                    
1.31   Property               Sugar Creek   275,862                                    
1.32   Property               Hillside   124,138                                    
2   Loan       GSMC   GSMC   Fig Garden Village   74,200,000   7.4%   67,493,513   4.13550%   0.01071%   4.12479%   360,062.90   4,320,754.80        
3   Loan   15, 16   GSMC   GSMC   Bassett Place   65,500,000   6.5%   57,205,452   4.39850%   0.02071%   4.37779%   327,940.36   3,935,284.32        
4   Loan       GSMC   GSMC   JW Marriott Cherry Creek   65,000,000   6.5%   53,781,754   4.32800%   0.01071%   4.31729%   322,736.02   3,872,832.24        
5   Loan   11, 12, 13, 14   GSMC   GSMC   Dallas Market Center   56,844,816   5.7%   45,446,015   4.09750%   0.01571%   4.08179%   275,340.41   3,304,084.92   975,767.79   11,709,213.48
6   Loan   15, 17, 18   CGMRC   CGMRC   Kaiser Center   50,000,000   5.0%   47,522,431   4.39000%   0.01071%   4.37929%   250,085.19   3,001,022.28   450,153.35   5,401,840.22
7   Loan   19   CGMRC   CGMRC   Hilton Garden Inn Pittsburgh/Southpointe   30,000,000   3.0%   25,519,896   4.35000%   0.01071%   4.33929%   149,343.54   1,792,122.48        
8   Loan   15, 20, 21   GSMC   GSMC   Doubletree Tallahassee   25,574,500   2.5%   20,917,814   4.83650%   0.02821%   4.80829%   134,745.35   1,616,944.20        
9   Loan   22, 23, 24, 25   CGMRC, BANA   CGMRC   US StorageMart Portfolio   25,000,000   2.5%   25,000,000   3.79788%   0.01321%   3.78467%   80,221.42   962,657.04   1,243,432.07   14,921,184.84
9.01   Property               50 Wallabout Street   1,221,278                                    
9.02   Property               250 Flanagan Way   1,013,564                                    
9.03   Property               6700 River Road   955,568                                    
9.04   Property               1015 North Halsted Street   762,785                                    
9.05   Property               7536 Wornall Road   737,331                                    
9.06   Property               640 Southwest 2nd Avenue   708,167                                    
9.07   Property               4920 Northwest 7th Street   705,069                                    
9.08   Property               9925 Southwest 40th Street   689,135                                    
9.09   Property               9220 West 135th Street   619,659                                    
9.10   Property               980 4th Avenue   601,703                                    
9.11   Property               405 South Federal Highway   598,795                                    
9.12   Property               11001 Excelsior Boulevard   577,514                                    
9.13   Property               11325 Lee Highway   568,751                                    
9.14   Property               2021 Griffin Road   559,153                                    
9.15   Property               400 West Olmos Drive   550,390                                    
9.16   Property               14151 Wyandotte Street   513,670                                    
9.17   Property               5979 Butterfield Road   494,475                                    
9.18   Property               115 Park Avenue   476,115                                    
9.19   Property               3500 Southwest 160th Avenue   475,698                                    
9.20   Property               2445 Crain Highway   469,021                                    
9.21   Property               100 West North Avenue   464,014                                    
9.22   Property               2727 Shermer Road   443,150                                    
9.23   Property               15201 Antioch Road   433,970                                    
9.24   Property               2450 Mandela Parkway   411,437                                    
9.25   Property               184-02 Jamaica Avenue   404,760                                    
9.26   Property               9012 Northwest Prairie View Road   391,825                                    

 

A-9
 

 

GSMS 2015-GC32 Annex A                                            
                                                             
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Allocated Cut-off Date Loan Amount ($)   % of Initial Pool Balance   Balloon Balance ($)   Mortgage Loan Rate (%)   Administrative Fee Rate (%) (1)   Net Mortgage Loan Rate (%)   Monthly Debt Service ($) (2)   Annual Debt Service ($)   Companion Loan Monthly Debt Service ($)   Companion Loan Annual Debt Service ($)
9.27   Property               16101 West 95th Street   360,946                                    
9.28   Property               3100 North Mannheim   328,398                                    
9.29   Property               9580 Potranco Road   323,391                                    
9.30   Property               18025 Monterey Street   321,722                                    
9.31   Property               9N 004 Route 59   315,463                                    
9.32   Property               5115 Clayton Road   311,290                                    
9.33   Property               9702 West 67th Street   308,786                                    
9.34   Property               794 Scenic Highway   307,952                                    
9.35   Property               12430 Bandera Road   303,779                                    
9.36   Property               4000 South Providence Road   300,441                                    
9.37   Property               2743 San Pablo Avenue   292,095                                    
9.38   Property               819 North Eola Road   287,088                                    
9.39   Property               2506 West Worley Street   286,670                                    
9.40   Property               15601 FM 1325   283,749                                    
9.41   Property               10700 West 159th Street   268,310                                    
9.42   Property               2403 Rangeline Street   268,310                                    
9.43   Property               6714 South Cottage Grove Avenue and 6932 South South Chicago Avenue   252,036                                    
9.44   Property               2277 Walters Road   250,367                                    
9.45   Property               1575 Thousand Oaks Drive   250,367                                    
9.46   Property               7460 Frontage Road   250,367                                    
9.47   Property               6401 Third Street   244,108                                    
9.48   Property               2816 Eaton Road   237,849                                    
9.49   Property               3985 Atlanta Highway   215,316                                    
9.50   Property               11510 North Main Street   213,647                                    
9.51   Property               750 Winchester Road   207,387                                    
9.52   Property               3401 Broadway Boulevard   205,301                                    
9.53   Property               1720 Grand Boulevard   190,279                                    
9.54   Property               1310 South Enterprise Street   186,941                                    
9.55   Property               2420 St Mary’s Boulevard   175,257                                    
9.56   Property               3500 I-70 Drive Southeast   171,919                                    
9.57   Property               195 Southwest Boulevard   171,084                                    
9.58   Property               8900 Northwest Prairie View Road   168,998                                    
9.59   Property               1601 Twilight Trail   166,494                                    
9.60   Property               1515 Church Street   154,810                                    
9.61   Property               1891 North Columbia Street   141,875                                    
9.62   Property               1200 US #1   114,334                                    
9.63   Property               251 Collins Industrial Boulevard   107,658                                    
9.64   Property               2310 Paris Road   101,399                                    
9.65   Property               1820 West Business Loop 70   53,829                                    
9.66   Property               1723 East Florida   52,994                                    
10   Loan   15, 26   GSMC   GSMC   Selig Office Portfolio   25,000,000   2.5%   25,000,000   3.90850%   0.01071%   3.89779%   82,558.02   990,696.24   1,056,742.59   12,680,911.05
10.01   Property   27           1000 Second Avenue   8,815,427                                    
10.02   Property   28           2901 Third Avenue   3,764,922                                    
10.03   Property               3101 Western Avenue   3,168,044                                    
10.04   Property   29           300 Elliott Avenue West   2,777,778                                    
10.05   Property   30           3131 Elliott Avenue   2,731,864                                    
10.06   Property               2615 Fourth Avenue   1,643,710                                    
10.07   Property               190 Queen Anne Avenue North   968,779                                    
10.08   Property   31           200 First Avenue West   734,619                                    
10.09   Property               18 West Mercer Street   394,858                                    
11   Loan   32, 33, 34   CGMRC, MSBNA   CGMRC   Alderwood Mall   24,439,530   2.4%   16,048,591   3.47875%   0.01321%   3.46554%   130,829.03   1,569,948.36   1,459,071.60   17,508,859.20
12   Loan       SMC   SMF I   Sysmex Way   23,850,000   2.4%   19,421,534   4.70500%   0.01071%   4.69429%   123,766.80   1,485,201.60        
13   Loan   35   CGMRC   CGMRC   Cypress Retail Center   22,268,382   2.2%   17,773,966   4.09000%   0.01071%   4.07929%   107,623.91   1,291,486.92        
14   Loan       GSMC   GSMC   Court at Deptford II   22,175,773   2.2%   17,956,650   4.50250%   0.01071%   4.49179%   112,542.46   1,350,509.52        
15   Loan       CCRE   CCRE   ART Multi-State Portfolio II   20,549,000   2.0%   17,721,811   4.86850%   0.03071%   4.83779%   108,665.94   1,303,991.28        
15.01   Property               Annhurst   4,865,884                                    
15.02   Property               Applegate   4,304,435                                    
15.03   Property               Heron Pointe   3,443,548                                    
15.04   Property               Meadowood   2,994,390                                    
15.05   Property               Ridgewood   2,620,091                                    
15.06   Property               Heathmoore   2,320,652                                    
16   Loan   36   SMC   SMF I   Freshwater Commons   19,200,000   1.9%   15,582,017   4.60500%   0.01071%   4.59429%   98,485.10   1,181,821.20        
17   Loan       GSMC   GSMC   Eddystone Crossing Shopping Center   17,713,000   1.8%   14,302,106   4.45650%   0.01071%   4.44579%   89,291.93   1,071,503.16        
18   Loan       MC-FiveMile   MC-FiveMile   Skyline Property Portfolio   15,150,000   1.5%   11,770,746   4.83500%   0.01071%   4.82429%   83,821.37   1,005,856.44        
18.01   Property               Heartland Village Shopping Center   4,500,000                                    
18.02   Property               Park 52   2,212,500                                    
18.03   Property               Andrade Business Park   1,972,500                                    
18.04   Property               Fairview Corners   1,425,000                                    
18.05   Property               Elmwood Tech   1,237,500                                    
18.06   Property               White River Landing   1,065,000                                    
18.07   Property               Holiday Center   1,012,500                                    
18.08   Property               Whiteland Retail Center   1,012,500                                    
18.09   Property               Franklin Shoppes   712,500                                    
19   Loan   37, 38, 39   SMC   SMF I   Hampton Inn Idaho Falls Airport   8,050,000   0.8%   5,970,304   4.77300%   0.05821%   4.71479%   46,001.00   552,012.00        

 

A-10
 

 

GSMS 2015-GC32 Annex A                                                
                                                             
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Allocated Cut-off Date Loan Amount ($)   % of Initial Pool Balance   Balloon Balance ($)   Mortgage Loan Rate (%)   Administrative Fee Rate (%) (1)   Net Mortgage Loan Rate (%)   Monthly Debt Service ($) (2)   Annual Debt Service ($)   Companion Loan Monthly Debt Service ($)   Companion Loan Annual Debt Service ($)
20   Loan   37, 38, 40   SMC   SMF I   La Quinta Inn & Suites Idaho Falls   5,450,000   0.5%   4,042,006   4.77300%   0.05821%   4.71479%   31,143.54   373,722.48        
21   Loan       CCRE   CCRE   Rio Linda Shopping Center   12,825,000   1.3%   12,234,878   4.78900%   0.03071%   4.75829%   67,203.09   806,437.08        
22   Loan   41   MC-FiveMile   MC-FiveMile   Chicago Multifamily Portfolio   12,551,970   1.3%   10,433,503   5.30000%   0.01071%   5.28929%   69,780.97   837,371.64        
22.01   Property               5334-5362 West Madison Street   2,911,667                                    
22.02   Property               5300 South Martin Luther King Junior Drive   1,704,311                                    
22.03   Property               1115-27 East 81st Street   1,488,307                                    
22.04   Property               5248 South Martin Luther King Junior Drive   1,303,517                                    
22.05   Property               4900-4910 West Jackson Boulevard   1,234,116                                    
22.06   Property               130-136 North Leamington Avenue   1,213,619                                    
22.07   Property               8211-8213, 8214, and 8223 South Exchange Avenue   1,123,722                                    
22.08   Property               8231-8239 South Ingleside   771,123                                    
22.09   Property               3101 W. Lexington Street   449,489                                    
22.10   Property               8200 South Exchange Avenue   352,099                                    
23   Loan       GSMC   GSMC   Palomar Point   12,500,000   1.2%   10,873,785   4.23150%   0.05821%   4.17329%   61,357.18   736,286.16        
24   Loan   42   CCRE   CCRE   Huntsville Portfolio   12,025,000   1.2%   9,922,398   5.10450%   0.03071%   5.07379%   65,322.96   783,875.52        
24.01   Property               Paramount Place   4,500,000                                    
24.02   Property               Memorial Plaza   4,050,000                                    
24.03   Property               Creekside Corners   2,175,000                                    
24.04   Property               Greensboro Plaza   820,000                                    
24.05   Property               Exchange Place   480,000                                    
25   Loan   15   CGMRC   CGMRC   Shops at 69th Street   11,250,000   1.1%   9,644,618   4.64000%   0.01071%   4.62929%   57,941.73   695,300.76        
26   Loan       CGMRC   CGMRC   College Grove   10,984,207   1.1%   8,745,366   4.02000%   0.01071%   4.00929%   52,642.59   631,711.08        
27   Loan   43   CCRE   CCRE   Brook Run Shopping Center   10,950,000   1.1%   10,950,000   4.07580%   0.03071%   4.04509%   37,708.23   452,498.76        
28   Loan       CCRE   CCRE   Southeast Plaza   10,725,000   1.1%   8,712,020   4.63200%   0.03071%   4.60129%   55,186.40   662,236.80        
29   Loan       GSMC   GSMC   Myrtle Beach Self Storage Center   10,200,000   1.0%   8,960,578   4.65200%   0.01071%   4.64129%   52,607.18   631,286.16        
30   Loan       MC-FiveMile   MC-FiveMile   Birney Portfolio - Galleria Oaks   10,000,000   1.0%   8,105,942   4.57000%   0.01071%   4.55929%   51,085.30   613,023.60        
31   Loan   15, 44, 45, 46   CCRE   CCRE   Holiday Inn Bolingbrook   9,575,000   1.0%   8,553,527   5.23000%   0.03071%   5.19929%   57,265.05   687,180.60        
32   Loan   47   CCRE   CCRE   Beaver Ruin Village I & II   9,400,000   0.9%   9,400,000   4.72500%   0.03071%   4.69429%   37,526.56   450,318.72        
32.01   Property               Beaver Ruin Village I   7,000,000                                    
32.02   Property               Beaver Ruin Village II   2,400,000                                    
33   Loan   48   CCRE   CCRE   Maplewood Mixed Use   9,025,000   0.9%   7,605,130   4.93500%   0.03071%   4.90429%   48,090.27   577,083.24        
33.01   Property               4654 Maryland   3,258,123                                    
33.02   Property               401 North Euclid   1,906,002                                    
33.03   Property               7370 Manchester   1,547,608                                    
33.04   Property               7350 Manchester   993,727                                    
33.05   Property               7344 Manchester   700,496                                    
33.06   Property               4229 Manchester   619,043                                    
34   Loan       MC-FiveMile   MC-FiveMile   520 West Avenue   9,000,000   0.9%   7,357,206   4.82000%   0.01071%   4.80929%   47,328.74   567,944.88        
35   Loan   49, 50   MC-FiveMile   MC-FiveMile   Conlon MHC Portfolio 3   9,000,000   0.9%   7,281,599   4.51500%   0.01071%   4.50429%   45,681.93   548,183.16        
35.01   Property               All Star   4,750,000                                    
35.02   Property               Orion Oaks   1,750,000                                    
35.03   Property               Oakland Glen   1,750,000                                    
35.04   Property               Princeton Village   750,000                                    
36   Loan       SMC   SMF I   Pangea 11   8,750,000   0.9%   8,750,000   4.49100%   0.01071%   4.48029%   33,201.69   398,420.31        
36.01   Property               13905-13957 South Clark Street   2,115,385                                    
36.02   Property               1101 North Lawler Avenue   714,286                                    
36.03   Property               7800 South Jeffery Boulevard   631,868                                    
36.04   Property               7701 South Yates Boulevard   549,451                                    
36.05   Property               9040 South Bishop Street   494,505                                    
36.06   Property               7949 South Ellis Avenue   439,560                                    
36.07   Property               14138 South School Street   412,088                                    
36.08   Property               6200 South Rockwell Street   412,088                                    
36.09   Property               7055 South St. Lawrence Avenue   412,088                                    
36.10   Property               5402 West Rice Street   412,088                                    
36.11   Property               7056 South Eberhart Avenue   398,352                                    
36.12   Property               204 West 138th Street   384,615                                    
36.13   Property               7956 South Burnham Avenue   357,143                                    
36.14   Property               9100 South Dauphin Avenue   357,143                                    
36.15   Property               8208 South Drexel Avenue   329,670                                    
36.16   Property               8640 South Ingleside Avenue   329,670                                    

 

A-11
 

 

GSMS 2015-GC32 Annex A                                            
                                                             
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Allocated Cut-off Date Loan Amount ($)   % of Initial Pool Balance   Balloon Balance ($)   Mortgage Loan Rate (%)   Administrative Fee Rate (%) (1)   Net Mortgage Loan Rate (%)   Monthly Debt Service ($) (2)   Annual Debt Service ($)   Companion Loan Monthly Debt Service ($)   Companion Loan Annual Debt Service ($)
37   Loan       CCRE   CCRE   CSRA Food Lion Portfolio I   8,750,000   0.9%   7,604,466   4.70900%   0.03071%   4.67829%   45,428.15   545,137.80        
37.01   Property               West Pointe Village Shopping Center   3,355,784                                    
37.02   Property               Kris Krossing Shopping Center   3,120,048                                    
37.03   Property               College Lakes Plaza   2,274,168                                    
38   Loan       CCRE   CCRE   Four Points Sheraton Columbus Airport   8,700,000   0.9%   7,222,787   5.29500%   0.03071%   5.26429%   48,284.49   579,413.88        
39   Loan       CGMRC   CGMRC   Torrey Place Apartments   8,550,000   0.9%   7,467,311   4.40000%   0.06071%   4.33929%   42,815.06   513,780.72        
40   Loan   51   CGMRC   CGMRC   Amsdell FL/NJ Self Storage Portfolio   8,000,000   0.8%   6,484,754   4.57000%   0.04071%   4.52929%   40,868.24   490,418.88        
40.01   Property               Compass Self Storage   5,150,000                                    
40.02   Property               Access Self Storage   2,850,000                                    
41   Loan       CCRE   CCRE   Midwest Retail Portfolio   7,510,000   0.7%   6,180,349   5.02250%   0.03071%   4.99179%   40,418.64   485,023.68        
41.01   Property               Mattress Firm & Vitamin Shoppe - Cuyahoga Falls, OH   2,625,000                                    
41.02   Property               Destination XL - Evergreen Park, IL   2,470,000                                    
41.03   Property               Sleep Number & Noodles & Company - Tulsa, OK   2,415,000                                    
42   Loan   15, 52   CGMRC   CGMRC   Holiday Inn Express & Suites - Sherman TX   7,160,000   0.7%   5,860,862   4.86000%   0.01071%   4.84929%   37,826.15   453,913.80        
43   Loan   15, 53   SMC   SMF I   River Pointe Shopping Center   6,400,000   0.6%   5,350,857   4.66900%   0.01071%   4.65829%   33,073.68   396,884.16        
44   Loan       GSCRE   GSMC   Hunters Point Apartments   6,100,000   0.6%   6,100,000   4.34850%   0.01071%   4.33779%   22,411.89   268,942.68        
45   Loan   11   GSMC   GSMC   Crown Meadows   6,037,500   0.6%   5,007,728   4.40700%   0.01071%   4.39629%   30,258.41   363,100.92        
46   Loan       SMC   SMF I   Cross Creek Medical Office   5,700,000   0.6%   4,663,289   4.84400%   0.01071%   4.83329%   30,057.71   360,692.52        
47   Loan       GSMC   GSMC   ExtraSpace Colfax and Harlan   5,500,000   0.5%   5,500,000   4.00350%   0.01071%   3.99279%   18,604.23   223,250.76        
48   Loan       GSMC   GSMC   FedEx Regional Distribution Center   4,760,000   0.5%   3,808,798   4.19850%   0.01071%   4.18779%   23,273.05   279,276.60        
49   Loan   54   GSMC   GSMC   Forest Gate Shopping Center   4,600,000   0.5%   3,917,995   4.39650%   0.01071%   4.38579%   23,025.49   276,305.88        
50   Loan       SMC   SMF I   Rite Aid Cedar Springs, MI   4,500,000   0.4%   3,052,128   4.76800%   0.01071%   4.75729%   27,551.38   330,616.56        
51   Loan       CCRE   CCRE   Delray Pointe   4,400,000   0.4%   3,892,259   4.96250%   0.03071%   4.93179%   23,519.41   282,232.92        
52   Loan       CGMRC   CGMRC   24 Simon Street   4,270,000   0.4%   3,444,586   4.43000%   0.01071%   4.41929%   21,458.23   257,498.76        
53   Loan       MC-FiveMile   MC-FiveMile   Binford Shoppes   4,100,000   0.4%   3,320,022   4.54000%   0.06821%   4.47179%   20,871.66   250,459.92        
54   Loan       SMC   SMF I   CVS Shelby   3,993,034   0.4%   2,964,419   4.75500%   0.01071%   4.74429%   22,816.20   273,794.40        
55   Loan       SMC   SMF I   Flamingo Retail   3,750,000   0.4%   3,076,705   4.93000%   0.05071%   4.87929%   19,970.69   239,648.28        
56   Loan       SMC   SMF I   Harrisonville Crossing   3,695,219   0.4%   3,002,518   4.60400%   0.01071%   4.59329%   18,976.69   227,720.28        
57   Loan       GSCRE   GSMC   Redan Cove Apartments   3,675,000   0.4%   2,987,518   4.65450%   0.01071%   4.64379%   18,959.57   227,514.84        
58   Loan       CCRE   CCRE   Moraga Plaza   3,345,503   0.3%   2,698,959   4.39450%   0.03071%   4.36379%   16,764.61   201,175.32        
59   Loan       CCRE   CCRE   CVS Jersey Shore   3,230,000   0.3%   2,769,843   4.65200%   0.03071%   4.62129%   16,658.94   199,907.28        
60   Loan   55, 56   MC-FiveMile   MC-FiveMile   Lakewood Galleria   3,100,000   0.3%   2,497,027   4.68500%   0.01071%   4.67429%   16,217.29   194,607.48        
61   Loan       CCRE   CCRE   Shoppes of Old Peachtree   3,025,000   0.3%   2,469,122   4.77500%   0.05821%   4.71679%   15,825.45   189,905.40        
62   Loan       SMC   SMF I   Millennium Business Center   3,000,000   0.3%   2,566,287   4.55900%   0.06071%   4.49829%   15,305.91   183,670.92        
63   Loan   57   MC-FiveMile   MC-FiveMile   Lakewood Village   2,545,641   0.3%   1,898,584   4.88000%   0.01071%   4.86929%   14,729.31   176,751.72        

 

A-12
 

 

GSMS 2015-GC32 Annex A                                                
                                                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Amortization Type   Interest Accrual Method   Seasoning   Original Interest-Only Period (Mos.)   Remaining Interest-Only Period (Mos.)   Original Term To Maturity (Mos.)   Remaining Term To Maturity (Mos.)   Original Amortization Term (Mos.)   Remaining Amortization Term (Mos.)   Origination Date   Due Date
1   Loan   8, 9, 10   CGMRC   CGMRC   Ascentia MHC Portfolio   Amortizing   Actual/360   0   0   0   120   120   360   360   7/1/2015   6
1.01   Property               Eagle River                                            
1.02   Property               Foxridge Farm                                            
1.03   Property               River Valley                                            
1.04   Property               West Winds                                            
1.05   Property               Skyline Village                                            
1.06   Property               Gaslight Village                                            
1.07   Property               Dream Island                                            
1.08   Property               Valley Ridge                                            
1.09   Property               Western Hills                                            
1.10   Property               Lake Fork                                            
1.11   Property               Aloha Vegas                                            
1.12   Property               Kingswood Estates                                            
1.13   Property               Country Oaks                                            
1.14   Property               Woodlawn Estates                                            
1.15   Property               Buckingham Village                                            
1.16   Property               Woodview                                            
1.17   Property               West Park Plaza                                            
1.18   Property               Valle Grande                                            
1.19   Property               Riviera de Sandia                                            
1.20   Property               Cedar Village                                            
1.21   Property               Rancho Bridger                                            
1.22   Property               Sheltered Valley                                            
1.23   Property               Vals                                            
1.24   Property               Countryside Estates                                            
1.25   Property               W bar K                                            
1.26   Property               Trails End                                            
1.27   Property               Windgate                                            
1.28   Property               Golden Eagle                                            
1.29   Property               Mountain Springs                                            
1.30   Property               North Breeze                                            
1.31   Property               Sugar Creek                                            
1.32   Property               Hillside                                            
2   Loan       GSMC   GSMC   Fig Garden Village   Interest Only, Then Amortizing   Actual/360   1   60   59   120   119   360   360   6/3/2015   6
3   Loan   15, 16   GSMC   GSMC   Bassett Place   Interest Only, Then Amortizing   Actual/360   0   36   36   120   120   360   360   6/9/2015   6
4   Loan       GSMC   GSMC   JW Marriott Cherry Creek   Interest Only, Then Amortizing   Actual/360   0   12   12   120   120   360   360   7/1/2015   6
5   Loan   11, 12, 13, 14   GSMC   GSMC   Dallas Market Center   Amortizing   Actual/360   2   0   0   120   118   360   358   4/29/2015   6
6   Loan   15, 17, 18   CGMRC   CGMRC   Kaiser Center   Interest Only, Then Amortizing   Actual/360   1   84   83   120   119   360   360   6/3/2015   6
7   Loan   19   CGMRC   CGMRC   Hilton Garden Inn Pittsburgh/Southpointe   Interest Only, Then Amortizing   Actual/360   0   24   24   120   120   360   360   6/23/2015   6
8   Loan   15, 20, 21   GSMC   GSMC   Doubletree Tallahassee   Amortizing   Actual/360   0   0   0   120   120   360   360   6/18/2015   6
9   Loan   22, 23, 24, 25   CGMRC, BANA   CGMRC   US StorageMart Portfolio   Interest Only   Actual/360   3   60   57   60   57   0   0   3/26/2015   6
9.01   Property               50 Wallabout Street                                            
9.02   Property               250 Flanagan Way                                            
9.03   Property               6700 River Road                                            
9.04   Property               1015 North Halsted Street                                            
9.05   Property               7536 Wornall Road                                            
9.06   Property               640 Southwest 2nd Avenue                                            
9.07   Property               4920 Northwest 7th Street                                            
9.08   Property               9925 Southwest 40th Street                                            
9.09   Property               9220 West 135th Street                                            
9.10   Property               980 4th Avenue                                            
9.11   Property               405 South Federal Highway                                            
9.12   Property               11001 Excelsior Boulevard                                            
9.13   Property               11325 Lee Highway                                            
9.14   Property               2021 Griffin Road                                            
9.15   Property               400 West Olmos Drive                                            
9.16   Property               14151 Wyandotte Street                                            
9.17   Property               5979 Butterfield Road                                            
9.18   Property               115 Park Avenue                                            
9.19   Property               3500 Southwest 160th Avenue                                            
9.20   Property               2445 Crain Highway                                            
9.21   Property               100 West North Avenue                                            
9.22   Property               2727 Shermer Road                                            
9.23   Property               15201 Antioch Road                                            
9.24   Property               2450 Mandela Parkway                                            
9.25   Property               184-02 Jamaica Avenue                                            
9.26   Property               9012 Northwest Prairie View Road                                            

 

A-13
 

 

GSMS 2015-GC32 Annex A                                                
                                                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Amortization Type   Interest Accrual Method   Seasoning   Original Interest-Only Period (Mos.)   Remaining Interest-Only Period (Mos.)   Original Term To Maturity (Mos.)   Remaining Term To Maturity (Mos.)   Original Amortization Term (Mos.)   Remaining Amortization Term (Mos.)   Origination Date   Due Date
9.27   Property               16101 West 95th Street                                            
9.28   Property               3100 North Mannheim                                            
9.29   Property               9580 Potranco Road                                            
9.30   Property               18025 Monterey Street                                            
9.31   Property               9N 004 Route 59                                            
9.32   Property               5115 Clayton Road                                            
9.33   Property               9702 West 67th Street                                            
9.34   Property               794 Scenic Highway                                            
9.35   Property               12430 Bandera Road                                            
9.36   Property               4000 South Providence Road                                            
9.37   Property               2743 San Pablo Avenue                                            
9.38   Property               819 North Eola Road                                            
9.39   Property               2506 West Worley Street                                            
9.40   Property               15601 FM 1325                                            
9.41   Property               10700 West 159th Street                                            
9.42   Property               2403 Rangeline Street                                            
9.43   Property               6714 South Cottage Grove Avenue and 6932 South South Chicago Avenue                                            
9.44   Property               2277 Walters Road                                            
9.45   Property               1575 Thousand Oaks Drive                                            
9.46   Property               7460 Frontage Road                                            
9.47   Property               6401 Third Street                                            
9.48   Property               2816 Eaton Road                                            
9.49   Property               3985 Atlanta Highway                                            
9.50   Property               11510 North Main Street                                            
9.51   Property               750 Winchester Road                                            
9.52   Property               3401 Broadway Boulevard                                            
9.53   Property               1720 Grand Boulevard                                            
9.54   Property               1310 South Enterprise Street                                            
9.55   Property               2420 St Mary’s Boulevard                                            
9.56   Property               3500 I-70 Drive Southeast                                            
9.57   Property               195 Southwest Boulevard                                            
9.58   Property               8900 Northwest Prairie View Road                                            
9.59   Property               1601 Twilight Trail                                            
9.60   Property               1515 Church Street                                            
9.61   Property               1891 North Columbia Street                                            
9.62   Property               1200 US #1                                            
9.63   Property               251 Collins Industrial Boulevard                                            
9.64   Property               2310 Paris Road                                            
9.65   Property               1820 West Business Loop 70                                            
9.66   Property               1723 East Florida                                            
10   Loan   15, 26   GSMC   GSMC   Selig Office Portfolio   Interest Only   Actual/360   3   120   117   120   117   0   0   3/19/2015   6
10.01   Property   27           1000 Second Avenue                                            
10.02   Property   28           2901 Third Avenue                                            
10.03   Property               3101 Western Avenue                                            
10.04   Property   29           300 Elliott Avenue West                                            
10.05   Property   30           3131 Elliott Avenue                                            
10.06   Property               2615 Fourth Avenue                                            
10.07   Property               190 Queen Anne Avenue North                                            
10.08   Property   31           200 First Avenue West                                            
10.09   Property               18 West Mercer Street                                            
11   Loan   32, 33, 34   CGMRC, MSBNA   CGMRC   Alderwood Mall   Amortizing   Actual/360   1   0   0   120   119   360   359   5/5/2015   1
12   Loan       SMC   SMF I   Sysmex Way   Amortizing   Actual/360   0   0   0   120   120   360   360   6/25/2015   6
13   Loan   35   CGMRC   CGMRC   Cypress Retail Center   Amortizing   Actual/360   1   0   0   120   119   360   359   6/1/2015   6
14   Loan       GSMC   GSMC   Court at Deptford II   Amortizing   Actual/360   1   0   0   120   119   360   359   6/5/2015   6
15   Loan       CCRE   CCRE   ART Multi-State Portfolio II   Interest Only, Then Amortizing   Actual/360   0   24   24   120   120   360   360   6/24/2015   6
15.01   Property               Annhurst                                            
15.02   Property               Applegate                                            
15.03   Property               Heron Pointe                                            
15.04   Property               Meadowood                                            
15.05   Property               Ridgewood                                            
15.06   Property               Heathmoore                                            
16   Loan   36   SMC   SMF I   Freshwater Commons   Amortizing   Actual/360   0   0   0   120   120   360   360   6/26/2015   6
17   Loan       GSMC   GSMC   Eddystone Crossing Shopping Center   Amortizing   Actual/360   0   0   0   120   120   360   360   6/11/2015   6
18   Loan       MC-FiveMile   MC-FiveMile   Skyline Property Portfolio   Amortizing   Actual/360   0   0   0   120   120   324   324   7/1/2015   6
18.01   Property               Heartland Village Shopping Center                                            
18.02   Property               Park 52                                            
18.03   Property               Andrade Business Park                                            
18.04   Property               Fairview Corners                                            
18.05   Property               Elmwood Tech                                            
18.06   Property               White River Landing                                            
18.07   Property               Holiday Center                                            
18.08   Property               Whiteland Retail Center                                            
18.09   Property               Franklin Shoppes                                            
19   Loan   37, 38, 39   SMC   SMF I   Hampton Inn Idaho Falls Airport   Amortizing   Actual/360   0   0   0   120   120   300   300   6/24/2015   6

 

A-14
 

 

GSMS 2015-GC32 Annex A                                                
                                                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Amortization Type   Interest Accrual Method   Seasoning   Original Interest-Only Period (Mos.)   Remaining Interest-Only Period (Mos.)   Original Term To Maturity (Mos.)   Remaining Term To Maturity (Mos.)   Original Amortization Term (Mos.)   Remaining Amortization Term (Mos.)   Origination Date   Due Date
20   Loan   37, 38, 40   SMC   SMF I   La Quinta Inn & Suites Idaho Falls   Amortizing   Actual/360   0   0   0   120   120   300   300   6/24/2015   6
21   Loan       CCRE   CCRE   Rio Linda Shopping Center   Interest Only, Then Amortizing   Actual/360   0   24   24   60   60   360   360   6/24/2015   6
22   Loan   41   MC-FiveMile   MC-FiveMile   Chicago Multifamily Portfolio   Amortizing   Actual/360   1   0   0   120   119   360   359   6/4/2015   6
22.01   Property               5334-5362 West Madison Street                                            
22.02   Property               5300 South Martin Luther King Junior Drive                                            
22.03   Property               1115-27 East 81st Street                                            
22.04   Property               5248 South Martin Luther King Junior Drive                                            
22.05   Property               4900-4910 West Jackson Boulevard                                            
22.06   Property               130-136 North Leamington Avenue                                            
22.07   Property               8211-8213, 8214, and 8223 South Exchange Avenue                                            
22.08   Property               8231-8239 South Ingleside                                            
22.09   Property               3101 W. Lexington Street                                            
22.10   Property               8200 South Exchange Avenue                                            
23   Loan       GSMC   GSMC   Palomar Point   Interest Only, Then Amortizing   Actual/360   1   36   35   120   119   360   360   5/19/2015   6
24   Loan   42   CCRE   CCRE   Huntsville Portfolio   Amortizing   Actual/360   0   0   0   120   120   360   360   6/23/2015   6
24.01   Property               Paramount Place                                            
24.02   Property               Memorial Plaza                                            
24.03   Property               Creekside Corners                                            
24.04   Property               Greensboro Plaza                                            
24.05   Property               Exchange Place                                            
25   Loan   15   CGMRC   CGMRC   Shops at 69th Street   Interest Only, Then Amortizing   Actual/360   0   24   24   120   120   360   360   6/26/2015   6
26   Loan       CGMRC   CGMRC   College Grove   Amortizing   Actual/360   1   0   0   120   119   360   359   6/4/2015   6
27   Loan   43   CCRE   CCRE   Brook Run Shopping Center   Interest Only   Actual/360   1   120   119   120   119   0   0   6/1/2015   6
28   Loan       CCRE   CCRE   Southeast Plaza   Amortizing   Actual/360   0   0   0   120   120   360   360   6/26/2015   6
29   Loan       GSMC   GSMC   Myrtle Beach Self Storage Center   Interest Only, Then Amortizing   Actual/360   0   36   36   120   120   360   360   6/30/2015   6
30   Loan       MC-FiveMile   MC-FiveMile   Birney Portfolio - Galleria Oaks   Amortizing   Actual/360   0   0   0   120   120   360   360   6/30/2015   6
31   Loan   15, 44, 45, 46   CCRE   CCRE   Holiday Inn Bolingbrook   Amortizing   Actual/360   0   0   0   60   60   300   300   7/1/2015   6
32   Loan   47   CCRE   CCRE   Beaver Ruin Village I & II   Interest Only   Actual/360   0   120   120   120   120   0   0   7/1/2015   6
32.01   Property               Beaver Ruin Village I                                            
32.02   Property               Beaver Ruin Village II                                            
33   Loan   48   CCRE   CCRE   Maplewood Mixed Use   Interest Only, Then Amortizing   Actual/360   0   12   12   120   120   360   360   6/30/2015   6
33.01   Property               4654 Maryland                                            
33.02   Property               401 North Euclid                                            
33.03   Property               7370 Manchester                                            
33.04   Property               7350 Manchester                                            
33.05   Property               7344 Manchester                                            
33.06   Property               4229 Manchester                                            
34   Loan       MC-FiveMile   MC-FiveMile   520 West Avenue   Amortizing   Actual/360   0   0   0   120   120   360   360   7/1/2015   6
35   Loan   49, 50   MC-FiveMile   MC-FiveMile   Conlon MHC Portfolio 3   Amortizing   Actual/360   0   0   0   120   120   360   360   6/19/2015   6
35.01   Property               All Star                                            
35.02   Property               Orion Oaks                                            
35.03   Property               Oakland Glen                                            
35.04   Property               Princeton Village                                            
36   Loan       SMC   SMF I   Pangea 11   Interest Only   Actual/360   0   120   120   120   120   0   0   6/25/2015   6
36.01   Property               13905-13957 South Clark Street                                            
36.02   Property               1101 North Lawler Avenue                                            
36.03   Property               7800 South Jeffery Boulevard                                            
36.04   Property               7701 South Yates Boulevard                                            
36.05   Property               9040 South Bishop Street                                            
36.06   Property               7949 South Ellis Avenue                                            
36.07   Property               14138 South School Street                                            
36.08   Property               6200 South Rockwell Street                                            
36.09   Property               7055 South St. Lawrence Avenue                                            
36.10   Property               5402 West Rice Street                                            
36.11   Property               7056 South Eberhart Avenue                                            
36.12   Property               204 West 138th Street                                            
36.13   Property               7956 South Burnham Avenue                                            
36.14   Property               9100 South Dauphin Avenue                                            
36.15   Property               8208 South Drexel Avenue                                            
36.16   Property               8640 South Ingleside Avenue                                            

 

A-15
 

 

GSMS 2015-GC32 Annex A                                                
                                                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Amortization Type   Interest Accrual Method   Seasoning   Original Interest-Only Period (Mos.)   Remaining Interest-Only Period (Mos.)   Original Term To Maturity (Mos.)   Remaining Term To Maturity (Mos.)   Original Amortization Term (Mos.)   Remaining Amortization Term (Mos.)   Origination Date   Due Date
37   Loan       CCRE   CCRE   CSRA Food Lion Portfolio I   Interest Only, Then Amortizing   Actual/360   0   30   30   120   120   360   360   6/19/2015   6
37.01   Property               West Pointe Village Shopping Center                                            
37.02   Property               Kris Krossing Shopping Center                                            
37.03   Property               College Lakes Plaza                                            
38   Loan       CCRE   CCRE   Four Points Sheraton Columbus Airport   Amortizing   Actual/360   0   0   0   120   120   360   360   7/1/2015   6
39   Loan       CGMRC   CGMRC   Torrey Place Apartments   Interest Only, Then Amortizing   Actual/360   1   36   35   120   119   360   360   6/2/2015   6
40   Loan   51   CGMRC   CGMRC   Amsdell FL/NJ Self Storage Portfolio   Amortizing   Actual/360   0   0   0   120   120   360   360   6/16/2015   6
40.01   Property               Compass Self Storage                                            
40.02   Property               Access Self Storage                                            
41   Loan       CCRE   CCRE   Midwest Retail Portfolio   Amortizing   Actual/360   0   0   0   120   120   360   360   6/9/2015   6
41.01   Property               Mattress Firm & Vitamin Shoppe - Cuyahoga Falls, OH                                            
41.02   Property               Destination XL - Evergreen Park, IL                                            
41.03   Property               Sleep Number & Noodles & Company - Tulsa, OK                                            
42   Loan   15, 52   CGMRC   CGMRC   Holiday Inn Express & Suites - Sherman TX   Amortizing   Actual/360   0   0   0   120   120   360   360   6/26/2015   6
43   Loan   15, 53   SMC   SMF I   River Pointe Shopping Center   Interest Only, Then Amortizing   Actual/360   0   12   12   120   120   360   360   6/11/2015   6
44   Loan       GSCRE   GSMC   Hunters Point Apartments   Interest Only   Actual/360   0   120   120   120   120   0   0   6/8/2015   6
45   Loan   11   GSMC   GSMC   Crown Meadows   Interest Only, Then Amortizing   Actual/360   0   12   12   120   120   360   360   6/24/2015   6
46   Loan       SMC   SMF I   Cross Creek Medical Office   Amortizing   Actual/360   0   0   0   120   120   360   360   7/2/2015   6
47   Loan       GSMC   GSMC   ExtraSpace Colfax and Harlan   Interest Only   Actual/360   1   120   119   120   119   0   0   5/28/2015   6
48   Loan       GSMC   GSMC   FedEx Regional Distribution Center   Amortizing   Actual/360   0   0   0   120   120   360   360   6/22/2015   6
49   Loan   54   GSMC   GSMC   Forest Gate Shopping Center   Interest Only, Then Amortizing   Actual/360   0   24   24   120   120   360   360   6/24/2015   6
50   Loan       SMC   SMF I   Rite Aid Cedar Springs, MI   Amortizing   Actual/360   0   0   0   120   120   264   264   6/11/2015   6
51   Loan       CCRE   CCRE   Delray Pointe   Interest Only, Then Amortizing   Actual/360   0   36   36   120   120   360   360   6/29/2015   6
52   Loan       CGMRC   CGMRC   24 Simon Street   Amortizing   Actual/360   0   0   0   120   120   360   360   6/29/2015   6
53   Loan       MC-FiveMile   MC-FiveMile   Binford Shoppes   Amortizing   Actual/360   0   0   0   120   120   360   360   6/8/2015   6
54   Loan       SMC   SMF I   CVS Shelby   Amortizing   Actual/360   1   0   0   120   119   300   299   6/5/2015   6
55   Loan       SMC   SMF I   Flamingo Retail   Amortizing   Actual/360   0   0   0   120   120   360   360   6/26/2015   6
56   Loan       SMC   SMF I   Harrisonville Crossing   Amortizing   Actual/360   1   0   0   120   119   360   359   6/5/2015   6
57   Loan       GSCRE   GSMC   Redan Cove Apartments   Amortizing   Actual/360   0   0   0   120   120   360   360   6/11/2015   6
58   Loan       CCRE   CCRE   Moraga Plaza   Amortizing   Actual/360   1   0   0   120   119   360   359   6/4/2015   6
59   Loan       CCRE   CCRE   CVS Jersey Shore   Interest Only, Then Amortizing   Actual/360   1   24   23   120   119   360   360   6/4/2015   6
60   Loan   55, 56   MC-FiveMile   MC-FiveMile   Lakewood Galleria   Amortizing   Actual/360   0   0   0   120   120   352   352   6/17/2015   6
61   Loan       CCRE   CCRE   Shoppes of Old Peachtree   Amortizing   Actual/360   0   0   0   120   120   360   360   6/12/2015   6
62   Loan       SMC   SMF I   Millennium Business Center   Interest Only, Then Amortizing   Actual/360   1   24   23   120   119   360   360   5/14/2015   6
63   Loan   57   MC-FiveMile   MC-FiveMile   Lakewood Village   Amortizing   Actual/360   1   0   0   120   119   300   299   6/3/2015   6

 

A-16
 

 

GSMS 2015-GC32 Annex A                                                    
                                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   First Due Date   Last IO Due Date   First P&I Due Date   Maturity Date   ARD (Yes / No)   Final Maturity Date   Grace Period- Late Fee   Grace Period- Default   Prepayment Provision (3)
1   Loan   8, 9, 10   CGMRC   CGMRC   Ascentia MHC Portfolio   8/6/2015       8/6/2015   7/6/2025   No       0   0   Lockout/24_Defeasance/92_0%/4
1.01   Property               Eagle River                                    
1.02   Property               Foxridge Farm                                    
1.03   Property               River Valley                                    
1.04   Property               West Winds                                    
1.05   Property               Skyline Village                                    
1.06   Property               Gaslight Village                                    
1.07   Property               Dream Island                                    
1.08   Property               Valley Ridge                                    
1.09   Property               Western Hills                                    
1.10   Property               Lake Fork                                    
1.11   Property               Aloha Vegas                                    
1.12   Property               Kingswood Estates                                    
1.13   Property               Country Oaks                                    
1.14   Property               Woodlawn Estates                                    
1.15   Property               Buckingham Village                                    
1.16   Property               Woodview                                    
1.17   Property               West Park Plaza                                    
1.18   Property               Valle Grande                                    
1.19   Property               Riviera de Sandia                                    
1.20   Property               Cedar Village                                    
1.21   Property               Rancho Bridger                                    
1.22   Property               Sheltered Valley                                    
1.23   Property               Vals                                    
1.24   Property               Countryside Estates                                    
1.25   Property               W bar K                                    
1.26   Property               Trails End                                    
1.27   Property               Windgate                                    
1.28   Property               Golden Eagle                                    
1.29   Property               Mountain Springs                                    
1.30   Property               North Breeze                                    
1.31   Property               Sugar Creek                                    
1.32   Property               Hillside                                    
2   Loan       GSMC   GSMC   Fig Garden Village   7/6/2015   6/6/2020   7/6/2020   6/6/2025   No       0   0   Lockout/25_Defeasance/91_0%/4
3   Loan   15, 16   GSMC   GSMC   Bassett Place   8/6/2015   7/6/2018   8/6/2018   7/6/2025   No       0   0   Lockout/24_Defeasance/92_0%/4
4   Loan       GSMC   GSMC   JW Marriott Cherry Creek   8/6/2015   7/6/2016   8/6/2016   7/6/2025   No       3 days grace, once per trailing 12-month period   3 days grace, once per trailing 12-month period   Lockout/24_Defeasance/92_0%/4
5   Loan   11, 12, 13, 14   GSMC   GSMC   Dallas Market Center   6/6/2015       6/6/2015   5/6/2025   No       5 days grace, one time only   5 days grace, one time only   Lockout/26_Defeasance/90_0%/4
6   Loan   15, 17, 18   CGMRC   CGMRC   Kaiser Center   7/6/2015   6/6/2022   7/6/2022   6/6/2025   No       0   0   Lockout/25_Defeasance/91_0%/4
7   Loan   19   CGMRC   CGMRC   Hilton Garden Inn Pittsburgh/Southpointe   8/6/2015   7/6/2017   8/6/2017   7/6/2025   No       0   0   Lockout/24_Defeasance/92_0%/4
8   Loan   15, 20, 21   GSMC   GSMC   Doubletree Tallahassee   8/6/2015       8/6/2015   7/6/2025   No       0   0   Lockout/24_Defeasance/92_0%/4
9   Loan   22, 23, 24, 25   CGMRC, BANA   CGMRC   US StorageMart Portfolio   5/6/2015   4/6/2020       4/6/2020   No       0   0   Lockout/27_Defeasance/29_0%/4
9.01   Property               50 Wallabout Street                                    
9.02   Property               250 Flanagan Way                                    
9.03   Property               6700 River Road                                    
9.04   Property               1015 North Halsted Street                                    
9.05   Property               7536 Wornall Road                                    
9.06   Property               640 Southwest 2nd Avenue                                    
9.07   Property               4920 Northwest 7th Street                                    
9.08   Property               9925 Southwest 40th Street                                    
9.09   Property               9220 West 135th Street                                    
9.10   Property               980 4th Avenue                                    
9.11   Property               405 South Federal Highway                                    
9.12   Property               11001 Excelsior Boulevard                                    
9.13   Property               11325 Lee Highway                                    
9.14   Property               2021 Griffin Road                                    
9.15   Property               400 West Olmos Drive                                    
9.16   Property               14151 Wyandotte Street                                    
9.17   Property               5979 Butterfield Road                                    
9.18   Property               115 Park Avenue                                    
9.19   Property               3500 Southwest 160th Avenue                                    
9.20   Property               2445 Crain Highway                                    
9.21   Property               100 West North Avenue                                    
9.22   Property               2727 Shermer Road                                    
9.23   Property               15201 Antioch Road                                    
9.24   Property               2450 Mandela Parkway                                    
9.25   Property               184-02 Jamaica Avenue                                    
9.26   Property               9012 Northwest Prairie View Road                                    

 

A-17
 

 

GSMS 2015-GC32 Annex A                                            
                                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   First Due Date   Last IO Due Date   First P&I Due Date   Maturity Date   ARD (Yes / No)   Final Maturity Date   Grace Period- Late Fee   Grace Period- Default   Prepayment Provision (3)
9.27   Property               16101 West 95th Street                                    
9.28   Property               3100 North Mannheim                                    
9.29   Property               9580 Potranco Road                                    
9.30   Property               18025 Monterey Street                                    
9.31   Property               9N 004 Route 59                                    
9.32   Property               5115 Clayton Road                                    
9.33   Property               9702 West 67th Street                                    
9.34   Property               794 Scenic Highway                                    
9.35   Property               12430 Bandera Road                                    
9.36   Property               4000 South Providence Road                                    
9.37   Property               2743 San Pablo Avenue                                    
9.38   Property               819 North Eola Road                                    
9.39   Property               2506 West Worley Street                                    
9.40   Property               15601 FM 1325                                    
9.41   Property               10700 West 159th Street                                    
9.42   Property               2403 Rangeline Street                                    
9.43   Property               6714 South Cottage Grove Avenue and 6932 South South Chicago Avenue                                    
9.44   Property               2277 Walters Road                                    
9.45   Property               1575 Thousand Oaks Drive                                    
9.46   Property               7460 Frontage Road                                    
9.47   Property               6401 Third Street                                    
9.48   Property               2816 Eaton Road                                    
9.49   Property               3985 Atlanta Highway                                    
9.50   Property               11510 North Main Street                                    
9.51   Property               750 Winchester Road                                    
9.52   Property               3401 Broadway Boulevard                                    
9.53   Property               1720 Grand Boulevard                                    
9.54   Property               1310 South Enterprise Street                                    
9.55   Property               2420 St Mary’s Boulevard                                    
9.56   Property               3500 I-70 Drive Southeast                                    
9.57   Property               195 Southwest Boulevard                                    
9.58   Property               8900 Northwest Prairie View Road                                    
9.59   Property               1601 Twilight Trail                                    
9.60   Property               1515 Church Street                                    
9.61   Property               1891 North Columbia Street                                    
9.62   Property               1200 US #1                                    
9.63   Property               251 Collins Industrial Boulevard                                    
9.64   Property               2310 Paris Road                                    
9.65   Property               1820 West Business Loop 70                                    
9.66   Property               1723 East Florida                                    
10   Loan   15, 26   GSMC   GSMC   Selig Office Portfolio   5/6/2015   4/6/2025       4/6/2025   No       0   0   Lockout/27_Defeasance/89_0%/4
10.01   Property   27           1000 Second Avenue                                    
10.02   Property   28           2901 Third Avenue                                    
10.03   Property               3101 Western Avenue                                    
10.04   Property   29           300 Elliott Avenue West                                    
10.05   Property   30           3131 Elliott Avenue                                    
10.06   Property               2615 Fourth Avenue                                    
10.07   Property               190 Queen Anne Avenue North                                    
10.08   Property   31           200 First Avenue West                                    
10.09   Property               18 West Mercer Street                                    
11   Loan   32, 33, 34   CGMRC, MSBNA   CGMRC   Alderwood Mall   7/1/2015       7/1/2015   6/1/2025   No       0   2 days grace, once per trailing 12-month period   Lockout/25_Defeasance/88_0%/7
12   Loan       SMC   SMF I   Sysmex Way   8/6/2015       8/6/2015   7/6/2025   No       0   0   Lockout/24_Defeasance/92_0%/4
13   Loan   35   CGMRC   CGMRC   Cypress Retail Center   7/6/2015       7/6/2015   6/6/2025   No       0   0   Lockout/25_Defeasance/92_0%/3
14   Loan       GSMC   GSMC   Court at Deptford II   7/6/2015       7/6/2015   6/6/2025   No       0   0   Lockout/25_Defeasance/91_0%/4
15   Loan       CCRE   CCRE   ART Multi-State Portfolio II   8/6/2015   7/6/2017   8/6/2017   7/6/2025   No       0   0   Lockout/24_Defeasance/92_0%/4
15.01   Property               Annhurst                                    
15.02   Property               Applegate                                    
15.03   Property               Heron Pointe                                    
15.04   Property               Meadowood                                    
15.05   Property               Ridgewood                                    
15.06   Property               Heathmoore                                    
16   Loan   36   SMC   SMF I   Freshwater Commons   8/6/2015       8/6/2015   7/6/2025   No       0   0   Lockout/24_Defeasance/92_0%/4
17   Loan       GSMC   GSMC   Eddystone Crossing Shopping Center   8/6/2015       8/6/2015   7/6/2025   No       0   0   Lockout/24_Defeasance/91_0%/5
18   Loan       MC-FiveMile   MC-FiveMile   Skyline Property Portfolio   8/6/2015       8/6/2015   7/6/2025   No       0   0   Lockout/24_Defeasance/92_0%/4
18.01   Property               Heartland Village Shopping Center                                    
18.02   Property               Park 52                                    
18.03   Property               Andrade Business Park                                    
18.04   Property               Fairview Corners                                    
18.05   Property               Elmwood Tech                                    
18.06   Property               White River Landing                                    
18.07   Property               Holiday Center                                    
18.08   Property               Whiteland Retail Center                                    
18.09   Property               Franklin Shoppes                                    
19   Loan   37, 38, 39   SMC   SMF I   Hampton Inn Idaho Falls Airport   8/6/2015       8/6/2015   7/6/2025   No       0   0   Lockout/24_>YM or 1%/92_0%/4

 

A-18
 

 

GSMS 2015-GC32 Annex A                                            
                                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   First Due Date   Last IO Due Date   First P&I Due Date   Maturity Date   ARD (Yes / No)   Final Maturity Date   Grace Period- Late Fee   Grace Period- Default   Prepayment Provision (3)
20   Loan   37, 38, 40   SMC   SMF I   La Quinta Inn & Suites Idaho Falls   8/6/2015       8/6/2015   7/6/2025   No       0   0   Lockout/24_>YM or 1%/92_0%/4
21   Loan       CCRE   CCRE   Rio Linda Shopping Center   8/6/2015   7/6/2017   8/6/2017   7/6/2020   No       0   0   Lockout/24_Defeasance/30_0%/6
22   Loan   41   MC-FiveMile   MC-FiveMile   Chicago Multifamily Portfolio   7/6/2015       7/6/2015   6/6/2025   No       0   0   Lockout/25_Defeasance/91_0%/4
22.01   Property               5334-5362 West Madison Street                                    
22.02   Property               5300 South Martin Luther King Junior Drive                                    
22.03   Property               1115-27 East 81st Street                                    
22.04   Property               5248 South Martin Luther King Junior Drive                                    
22.05   Property               4900-4910 West Jackson Boulevard                                    
22.06   Property               130-136 North Leamington Avenue                                    
22.07   Property               8211-8213, 8214, and 8223 South Exchange Avenue                                    
22.08   Property               8231-8239 South Ingleside                                    
22.09   Property               3101 W. Lexington Street                                    
22.10   Property               8200 South Exchange Avenue                                    
23   Loan       GSMC   GSMC   Palomar Point   7/6/2015   6/6/2018   7/6/2018   6/6/2025   No       0   0   Lockout/25_Defeasance/90_0%/5
24   Loan   42   CCRE   CCRE   Huntsville Portfolio   8/6/2015       8/6/2015   7/6/2025   No       0   0   Lockout/24_Defeasance/92_0%/4
24.01   Property               Paramount Place                                    
24.02   Property               Memorial Plaza                                    
24.03   Property               Creekside Corners                                    
24.04   Property               Greensboro Plaza                                    
24.05   Property               Exchange Place                                    
25   Loan   15   CGMRC   CGMRC   Shops at 69th Street   8/6/2015   7/6/2017   8/6/2017   7/6/2025   No       0   0   Lockout/24_Defeasance/92_0%/4
26   Loan       CGMRC   CGMRC   College Grove   7/6/2015       7/6/2015   6/6/2025   No       0   0   Lockout/25_>YM or 1%/91_0%/4
27   Loan   43   CCRE   CCRE   Brook Run Shopping Center   7/6/2015   6/6/2025       6/6/2025   No       0   0   Lockout/25_Defeasance/91_0%/4
28   Loan       CCRE   CCRE   Southeast Plaza   8/6/2015       8/6/2015   7/6/2025   No       0   0   Lockout/24_Defeasance/92_0%/4
29   Loan       GSMC   GSMC   Myrtle Beach Self Storage Center   8/6/2015   7/6/2018   8/6/2018   7/6/2025   No       0   0   Lockout/24_Defeasance/92_0%/4
30   Loan       MC-FiveMile   MC-FiveMile   Birney Portfolio - Galleria Oaks   8/6/2015       8/6/2015   7/6/2025   No       0   0   Lockout/24_Defeasance/92_0%/4
31   Loan   15, 44, 45, 46   CCRE   CCRE   Holiday Inn Bolingbrook   8/6/2015       8/6/2015   7/6/2020   No       0   0   Lockout/12_>YM or 1%/44_0%/4
32   Loan   47   CCRE   CCRE   Beaver Ruin Village I & II   8/6/2015   7/6/2025       7/6/2025   No       0   0   Lockout/24_>YM or 1%/92_0%/4
32.01   Property               Beaver Ruin Village I                                    
32.02   Property               Beaver Ruin Village II                                    
33   Loan   48   CCRE   CCRE   Maplewood Mixed Use   8/6/2015   7/6/2016   8/6/2016   7/6/2025   No       0   0   Lockout/24_Defeasance/93_0%/3
33.01   Property               4654 Maryland                                    
33.02   Property               401 North Euclid                                    
33.03   Property               7370 Manchester                                    
33.04   Property               7350 Manchester                                    
33.05   Property               7344 Manchester                                    
33.06   Property               4229 Manchester                                    
34   Loan       MC-FiveMile   MC-FiveMile   520 West Avenue   8/6/2015       8/6/2015   7/6/2025   No       0   0   Lockout/24_Defeasance/91_0%/5
35   Loan   49, 50   MC-FiveMile   MC-FiveMile   Conlon MHC Portfolio 3   8/6/2015       8/6/2015   7/6/2025   No       0   0   Lockout/24_Defeasance/92_0%/4
35.01   Property               All Star                                    
35.02   Property               Orion Oaks                                    
35.03   Property               Oakland Glen                                    
35.04   Property               Princeton Village                                    
36   Loan       SMC   SMF I   Pangea 11   8/6/2015   7/6/2025       7/6/2025   No       0   0   Lockout/24_Defeasance/90_0%/6
36.01   Property               13905-13957 South Clark Street                                    
36.02   Property               1101 North Lawler Avenue                                    
36.03   Property               7800 South Jeffery Boulevard                                    
36.04   Property               7701 South Yates Boulevard                                    
36.05   Property               9040 South Bishop Street                                    
36.06   Property               7949 South Ellis Avenue                                    
36.07   Property               14138 South School Street                                    
36.08   Property               6200 South Rockwell Street                                    
36.09   Property               7055 South St. Lawrence Avenue                                    
36.10   Property               5402 West Rice Street                                    
36.11   Property               7056 South Eberhart Avenue                                    
36.12   Property               204 West 138th Street                                    
36.13   Property               7956 South Burnham Avenue                                    
36.14   Property               9100 South Dauphin Avenue                                    
36.15   Property               8208 South Drexel Avenue                                    
36.16   Property               8640 South Ingleside Avenue                                    

 

A-19
 

 

GSMS 2015-GC32 Annex A                                        
                                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   First Due Date   Last IO Due Date   First P&I Due Date   Maturity Date   ARD (Yes / No)   Final Maturity Date   Grace Period- Late Fee   Grace Period- Default   Prepayment Provision (3)
37   Loan       CCRE   CCRE   CSRA Food Lion Portfolio I   8/6/2015   1/6/2018   2/6/2018   7/6/2025   No       0   0   Lockout/24_Defeasance/93_0%/3
37.01   Property               West Pointe Village Shopping Center                                    
37.02   Property               Kris Krossing Shopping Center                                    
37.03   Property               College Lakes Plaza                                    
38   Loan       CCRE   CCRE   Four Points Sheraton Columbus Airport   8/6/2015       8/6/2015   7/6/2025   No       0   0   Lockout/24_>YM or 1%/93_0%/3
39   Loan       CGMRC   CGMRC   Torrey Place Apartments   7/6/2015   6/6/2018   7/6/2018   6/6/2025   No       0   0   Lockout/25_Defeasance/91_0%/4
40   Loan   51   CGMRC   CGMRC   Amsdell FL/NJ Self Storage Portfolio   8/6/2015       8/6/2015   7/6/2025   No       0   0   Lockout/24_Defeasance/92_0%/4
40.01   Property               Compass Self Storage                                    
40.02   Property               Access Self Storage                                    
41   Loan       CCRE   CCRE   Midwest Retail Portfolio   8/6/2015       8/6/2015   7/6/2025   No       0   0   Lockout/24_Defeasance/93_0%/3
41.01   Property               Mattress Firm & Vitamin Shoppe - Cuyahoga Falls, OH                                    
41.02   Property               Destination XL - Evergreen Park, IL                                    
41.03   Property               Sleep Number & Noodles & Company - Tulsa, OK                                    
42   Loan   15, 52   CGMRC   CGMRC   Holiday Inn Express & Suites - Sherman TX   8/6/2015       8/6/2015   7/6/2025   No       0   0   Lockout/24_Defeasance/93_0%/3
43   Loan   15, 53   SMC   SMF I   River Pointe Shopping Center   8/6/2015   7/6/2016   8/6/2016   7/6/2025   No       0   0   Lockout/24_>YM or 1%/92_0%/4
44   Loan       GSCRE   GSMC   Hunters Point Apartments   8/6/2015   7/6/2025       7/6/2025   No       0   0   Lockout/24_Defeasance/92_0%/4
45   Loan   11   GSMC   GSMC   Crown Meadows   8/6/2015   7/6/2016   8/6/2016   7/6/2025   No       0   0   Lockout/24_Defeasance/92_0%/4
46   Loan       SMC   SMF I   Cross Creek Medical Office   8/6/2015       8/6/2015   7/6/2025   No       0   0   Lockout/24_>YM or 1%/91_0%/5
47   Loan       GSMC   GSMC   ExtraSpace Colfax and Harlan   7/6/2015   6/6/2025       6/6/2025   No       0   0   Lockout/25_Defeasance/91_0%/4
48   Loan       GSMC   GSMC   FedEx Regional Distribution Center   8/6/2015       8/6/2015   7/6/2025   No       0   0   Lockout/24_Defeasance/92_0%/4
49   Loan   54   GSMC   GSMC   Forest Gate Shopping Center   8/6/2015   7/6/2017   8/6/2017   7/6/2025   No       0   0   Lockout/24_Defeasance/89_0%/7
50   Loan       SMC   SMF I   Rite Aid Cedar Springs, MI   8/6/2015       8/6/2015   7/6/2025   No       0   0   Lockout/24_Defeasance/92_0%/4
51   Loan       CCRE   CCRE   Delray Pointe   8/6/2015   7/6/2018   8/6/2018   7/6/2025   No       0   0   Lockout/24_Defeasance/93_0%/3
52   Loan       CGMRC   CGMRC   24 Simon Street   8/6/2015       8/6/2015   7/6/2025   No       0   0   Lockout/24_Defeasance/92_0%/4
53   Loan       MC-FiveMile   MC-FiveMile   Binford Shoppes   8/6/2015       8/6/2015   7/6/2025   No       0   0   Lockout/24_Defeasance/92_0%/4
54   Loan       SMC   SMF I   CVS Shelby   7/6/2015       7/6/2015   6/6/2025   No       0   0   Lockout/25_Defeasance/91_0%/4
55   Loan       SMC   SMF I   Flamingo Retail   8/6/2015       8/6/2015   7/6/2025   No       0   0   Lockout/24_Defeasance/92_0%/4
56   Loan       SMC   SMF I   Harrisonville Crossing   7/6/2015       7/6/2015   6/6/2025   No       0   0   Lockout/25_Defeasance/91_0%/4
57   Loan       GSCRE   GSMC   Redan Cove Apartments   8/6/2015       8/6/2015   7/6/2025   No       0   0   Lockout/11_>YM or 1%/105_0%/4
58   Loan       CCRE   CCRE   Moraga Plaza   7/6/2015       7/6/2015   6/6/2025   No       0   0   Lockout/25_Defeasance/91_0%/4
59   Loan       CCRE   CCRE   CVS Jersey Shore   7/6/2015   6/6/2017   7/6/2017   6/6/2025   No       0   0   Lockout/25_Defeasance/92_0%/3
60   Loan   55, 56   MC-FiveMile   MC-FiveMile   Lakewood Galleria   8/6/2015       8/6/2015   7/6/2025   No       0   0   Lockout/24_Defeasance/92_0%/4
61   Loan       CCRE   CCRE   Shoppes of Old Peachtree   8/6/2015       8/6/2015   7/6/2025   No       0   0   Lockout/24_Defeasance/93_0%/3
62   Loan       SMC   SMF I   Millennium Business Center   7/6/2015   6/6/2017   7/6/2017   6/6/2025   No       0   0   Lockout/25_Defeasance/91_0%/4
63   Loan   57   MC-FiveMile   MC-FiveMile   Lakewood Village   7/6/2015       7/6/2015   6/6/2025   No       0   0   Lockout/25_Defeasance/91_0%/4

 

A-20
 

 

GSMS 2015-GC32 Annex A                                            
                                                             
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   2012 EGI ($)   2012 Expenses ($)   2012 NOI ($)   2013 EGI ($)   2013 Expenses ($)   2013 NOI ($)   2014 EGI ($)   2014 Expenses ($)   2014 NOI ($)   Most Recent EGI (if past 2014) ($)
1   Loan   8, 9, 10   CGMRC   CGMRC   Ascentia MHC Portfolio   21,793,168   10,530,326   11,262,841   23,205,098   10,321,190   12,883,908   25,125,643   10,598,724   14,526,919   25,527,117
1.01   Property               Eagle River   4,154,757   1,033,978   3,120,779   4,410,044   940,850   3,469,194   4,582,053   928,142   3,653,911   4,601,623
1.02   Property               Foxridge Farm   2,367,676   1,260,501   1,107,175   2,859,659   1,343,573   1,516,086   3,114,371   1,263,926   1,850,446   3,116,750
1.03   Property               River Valley   1,348,487   478,505   869,982   1,384,391   480,793   903,598   1,518,435   465,537   1,052,898   1,538,410
1.04   Property               West Winds   1,287,119   652,286   634,833   1,395,830   608,951   786,879   1,454,103   612,845   841,258   1,518,459
1.05   Property               Skyline Village   1,464,149   728,884   735,265   1,461,750   678,334   783,416   1,540,442   749,168   791,274   1,575,211
1.06   Property               Gaslight Village   1,097,544   682,843   414,701   1,230,126   624,354   605,772   1,337,219   751,617   585,602   1,389,655
1.07   Property               Dream Island   595,070   290,576   304,494   774,874   331,056   443,818   810,690   316,451   494,239   819,424
1.08   Property               Valley Ridge   730,663   590,800   139,863   725,162   547,942   177,220   938,302   589,399   348,903   986,398
1.09   Property               Western Hills   647,977   299,576   348,401   641,424   276,787   364,637   656,623   275,720   380,903   657,002
1.10   Property               Lake Fork   557,017   270,268   286,749   577,408   295,256   282,152   651,110   298,490   352,621   670,255
1.11   Property               Aloha Vegas   875,461   541,208   334,253   724,805   522,999   201,806   754,421   522,367   232,055   755,294
1.12   Property               Kingswood Estates   665,277   331,813   333,464   690,338   324,148   366,190   785,238   418,981   366,257   808,136
1.13   Property               Country Oaks   412,872   256,227   156,645   480,122   218,747   261,375   554,926   229,087   325,839   556,187
1.14   Property               Woodlawn Estates   650,788   356,809   293,979   655,176   372,528   282,648   708,513   418,646   289,867   725,154
1.15   Property               Buckingham Village   541,128   294,425   246,703   546,725   312,300   234,425   599,433   327,164   272,269   603,677
1.16   Property               Woodview   415,285   203,132   212,153   408,435   227,452   180,983   435,919   213,403   222,516   448,562
1.17   Property               West Park Plaza   438,600   258,575   180,025   491,946   246,052   245,894   559,461   297,288   262,172   581,383
1.18   Property               Valle Grande   292,984   136,993   155,991   323,109   132,219   190,890   351,665   128,648   223,016   356,838
1.19   Property               Riviera de Sandia   370,232   245,531   124,701   421,938   254,259   167,679   438,871   212,758   226,113   444,991
1.20   Property               Cedar Village   246,316   120,998   125,318   274,131   128,145   145,986   292,491   118,132   174,359   296,958
1.21   Property               Rancho Bridger   321,959   181,720   140,239   343,051   151,968   191,083   353,937   136,720   217,217   355,955
1.22   Property               Sheltered Valley   255,273   97,091   158,182   251,696   85,293   166,403   273,938   91,292   182,646   279,713
1.23   Property               Vals   334,642   262,418   72,224   369,150   215,137   154,013   406,708   214,183   192,526   413,321
1.24   Property               Countryside Estates   469,522   283,855   185,667   444,248   260,314   183,934   432,868   265,015   167,853   435,338
1.25   Property               W bar K   258,877   102,787   156,090   253,379   98,228   155,151   260,721   93,979   166,742   265,017
1.26   Property               Trails End   219,382   91,148   128,234   224,321   130,831   93,490   275,238   144,396   130,843   275,406
1.27   Property               Windgate   181,488   117,220   64,268   183,563   103,662   79,901   209,763   85,993   123,770   212,907
1.28   Property               Golden Eagle   130,462   54,807   75,655   136,875   64,668   72,207   201,588   83,886   117,702   201,883
1.29   Property               Mountain Springs   180,532   104,053   76,479   194,407   108,985   85,422   195,370   88,807   106,563   195,652
1.30   Property               North Breeze   162,821   137,009   25,812   194,342   149,940   44,402   222,496   136,115   86,380   224,459
1.31   Property               Sugar Creek   75,260   42,430   32,830   78,268   55,254   23,014   137,626   65,345   72,281   141,673
1.32   Property               Hillside   43,548   21,860   21,688   54,405   30,165   24,240   71,100   55,223   15,877   75,426
2   Loan       GSMC   GSMC   Fig Garden Village   7,770,925   2,119,171   5,651,754   8,205,444   2,197,959   6,007,485   8,598,537   2,385,287   6,213,250   8,712,972
3   Loan   15, 16   GSMC   GSMC   Bassett Place   8,284,976   3,001,719   5,283,257   9,154,469   3,096,276   6,058,193   8,695,124   3,195,275   5,499,849   9,152,706
4   Loan       GSMC   GSMC   JW Marriott Cherry Creek   20,075,658   14,113,784   5,961,874   22,139,410   15,309,093   6,830,317   23,329,056   15,799,170   7,529,886   24,081,831
5   Loan   11, 12, 13, 14   GSMC   GSMC   Dallas Market Center   61,705,096   30,976,915   30,728,181   62,837,850   31,005,176   31,832,674   64,714,008   31,529,354   33,184,654   N/A
6   Loan   15, 17, 18   CGMRC   CGMRC   Kaiser Center   26,105,221   12,895,370   13,209,851   25,189,124   13,205,494   11,983,630   23,713,460   13,199,805   10,513,655   24,324,275
7   Loan   19   CGMRC   CGMRC   Hilton Garden Inn Pittsburgh/Southpointe   11,133,153   7,393,516   3,739,637   11,463,893   7,332,252   4,131,641   11,778,458   7,604,830   4,173,628   11,449,797
8   Loan   15, 20, 21   GSMC   GSMC   Doubletree Tallahassee   8,770,748   6,940,063   1,830,685   9,290,017   6,806,752   2,483,265   9,145,568   6,601,101   2,544,468   10,054,212
9   Loan   22, 23, 24, 25   CGMRC, BANA   CGMRC   US StorageMart Portfolio   50,454,452   16,559,350   33,895,102   56,076,930   17,954,978   38,121,951   59,980,961   19,321,871   40,659,090   60,558,531
9.01   Property               50 Wallabout Street   2,039,762   481,568   1,558,194   2,361,134   518,067   1,843,067   2,590,872   599,564   1,991,308   2,653,118
9.02   Property               250 Flanagan Way   1,647,495   459,682   1,187,813   1,773,187   471,127   1,302,059   1,911,089   513,035   1,398,053   1,945,078
9.03   Property               6700 River Road   1,591,299   468,091   1,123,208   1,720,213   483,903   1,236,310   1,790,825   512,097   1,278,729   1,807,883
9.04   Property               1015 North Halsted Street   1,272,934   524,542   748,392   1,608,955   610,297   998,658   1,765,206   660,998   1,104,207   1,753,031
9.05   Property               7536 Wornall Road   1,461,055   327,323   1,133,732   1,553,116   317,657   1,235,459   1,589,665   335,570   1,254,095   1,595,828
9.06   Property               640 Southwest 2nd Avenue   1,530,288   336,096   1,194,192   1,524,980   413,290   1,111,690   1,588,373   396,077   1,192,296   1,577,655
9.07   Property               4920 Northwest 7th Street   1,349,942   375,278   974,664   1,490,725   414,684   1,076,042   1,602,465   434,773   1,167,691   1,620,830
9.08   Property               9925 Southwest 40th Street   1,079,142   374,628   704,514   1,404,409   343,441   1,060,967   1,597,492   408,688   1,188,804   1,606,566
9.09   Property               9220 West 135th Street   1,184,838   328,628   856,211   1,275,897   350,215   925,682   1,321,909   385,720   936,189   1,324,610
9.10   Property               980 4th Avenue   1,243,301   307,877   935,424   1,343,245   355,044   988,201   1,375,544   384,302   991,241   1,393,826
9.11   Property               405 South Federal Highway   1,677,719   790,935   886,784   1,628,602   856,940   771,662   1,691,861   833,011   858,850   1,729,356
9.12   Property               11001 Excelsior Boulevard   1,265,769   468,540   797,230   1,396,573   512,040   884,532   1,596,134   565,847   1,030,287   1,623,865
9.13   Property               11325 Lee Highway   1,030,590   270,955   759,635   1,056,477   262,782   793,695   1,094,772   250,328   844,444   1,100,821
9.14   Property               2021 Griffin Road   1,294,843   428,898   865,945   1,402,066   416,253   985,813   1,520,273   486,653   1,033,620   1,536,297
9.15   Property               400 West Olmos Drive   994,888   251,769   743,118   1,065,146   262,099   803,047   1,182,514   251,130   931,384   1,194,750
9.16   Property               14151 Wyandotte Street   960,373   222,810   737,563   1,125,782   244,984   880,797   1,183,815   270,806   913,009   1,188,321
9.17   Property               5979 Butterfield Road   1,143,379   567,249   576,130   1,320,171   658,525   661,647   1,433,105   612,270   820,834   1,445,664
9.18   Property               115 Park Avenue   919,774   267,716   652,058   1,022,537   288,725   733,812   1,213,998   309,430   904,568   1,253,426
9.19   Property               3500 Southwest 160th Avenue   757,040   340,462   416,579   934,349   401,253   533,096   1,131,367   463,860   667,507   1,167,623
9.20   Property               2445 Crain Highway   775,053   222,927   552,126   885,605   235,014   650,591   941,076   265,537   675,539   940,340
9.21   Property               100 West North Avenue   819,073   235,465   583,608   952,004   255,348   696,656   1,042,865   287,276   755,589   1,058,833
9.22   Property               2727 Shermer Road   1,081,109   397,008   684,102   1,159,441   464,672   694,769   1,221,910   541,330   680,581   1,223,462
9.23   Property               15201 Antioch Road   712,053   297,904   414,149   915,947   348,598   567,349   985,284   371,330   613,954   994,995
9.24   Property               2450 Mandela Parkway   767,625   271,654   495,971   897,458   307,302   590,155   965,167   347,852   617,315   989,892
9.25   Property               184-02 Jamaica Avenue   635,930   249,998   385,931   743,943   263,217   480,726   820,398   294,673   525,725   818,758
9.26   Property               9012 Northwest Prairie View Road   853,637   222,958   630,680   903,711   235,271   668,440   933,924   246,286   687,638   929,221

 

A-21
 

 

GSMS 2015-GC32 Annex A                                            
                                                             
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   2012 EGI ($)   2012 Expenses ($)   2012 NOI ($)   2013 EGI ($)   2013 Expenses ($)   2013 NOI ($)   2014 EGI ($)   2014 Expenses ($)   2014 NOI ($)   Most Recent EGI (if past 2014) ($)
9.27   Property               16101 West 95th Street   879,408   348,803   530,605   945,871   345,283   600,589   980,603   385,479   595,124   981,867
9.28   Property               3100 North Mannheim   905,675   395,758   509,918   1,047,679   510,296   537,382   1,129,652   612,083   517,569   1,140,216
9.29   Property               9580 Potranco Road   747,867   226,930   520,937   767,257   250,431   516,826   798,917   250,704   548,213   792,346
9.30   Property               18025 Monterey Street   541,774   201,095   340,679   629,044   203,718   425,326   743,572   187,784   555,788   759,418
9.31   Property               9N 004 Route 59   778,499   316,757   461,743   879,867   389,500   490,367   935,452   432,029   503,423   940,697
9.32   Property               5115 Clayton Road   622,196   221,588   400,608   670,024   224,668   445,356   720,260   244,051   476,210   727,694
9.33   Property               9702 West 67th Street   626,544   189,508   437,036   681,434   215,998   465,436   728,417   229,997   498,420   727,897
9.34   Property               794 Scenic Highway   591,126   184,511   406,615   640,986   191,290   449,696   730,637   180,246   550,391   734,045
9.35   Property               12430 Bandera Road   571,869   160,109   411,759   696,122   175,702   520,421   719,861   211,779   508,082   727,846
9.36   Property               4000 South Providence Road   678,085   163,666   514,419   738,462   158,571   579,890   735,579   181,320   554,259   733,202
9.37   Property               2743 San Pablo Avenue   560,510   232,709   327,802   634,418   261,876   372,542   732,030   250,391   481,640   759,732
9.38   Property               819 North Eola Road   618,412   231,331   387,081   682,644   252,200   430,443   716,787   261,541   455,246   723,288
9.39   Property               2506 West Worley Street   568,347   117,208   451,139   669,477   128,858   540,620   682,934   137,442   545,492   683,596
9.40   Property               15601 FM 1325   519,745   197,341   322,405   643,807   213,653   430,154   696,563   223,514   473,049   701,607
9.41   Property               10700 West 159th Street   631,242   257,577   373,665   713,558   268,454   445,104   737,846   289,662   448,183   746,324
9.42   Property               2403 Rangeline Street   718,083   202,632   515,451   802,694   222,576   580,118   793,606   242,607   551,000   801,465
9.43   Property               6714 South Cottage Grove Avenue and 6932 South South Chicago Avenue   573,255   216,320   356,935   676,736   313,245   363,490   702,029   340,730   361,299   714,549
9.44   Property               2277 Walters Road   533,843   197,789   336,054   590,044   210,207   379,838   621,778   231,346   390,432   630,075
9.45   Property               1575 Thousand Oaks Drive   547,661   174,283   373,378   591,789   189,381   402,409   626,434   215,848   410,586   633,687
9.46   Property               7460 Frontage Road   605,976   221,944   384,032   641,112   234,589   406,524   657,838   269,064   388,774   660,149
9.47   Property               6401 Third Street   537,850   140,945   396,905   561,774   140,281   421,493   578,624   147,596   431,028   576,118
9.48   Property               2816 Eaton Road   509,529   187,656   321,873   566,787   204,659   362,128   601,967   219,629   382,338   605,118
9.49   Property               3985 Atlanta Highway   491,119   157,970   333,149   566,887   154,544   412,343   612,583   167,878   444,705   620,403
9.50   Property               11510 North Main Street   518,404   198,487   319,917   563,042   202,874   360,168   578,057   218,674   359,383   581,948
9.51   Property               750 Winchester Road   548,478   151,033   397,445   559,650   159,257   400,393   567,877   167,339   400,538   572,795
9.52   Property               3401 Broadway Boulevard   404,066   180,566   223,499   470,089   198,497   271,592   515,961   224,730   291,231   519,159
9.53   Property               1720 Grand Boulevard   278,463   163,042   115,421   387,693   166,613   221,080   442,786   185,020   257,766   450,446
9.54   Property               1310 South Enterprise Street   441,204   169,973   271,232   484,429   181,161   303,268   500,963   198,881   302,082   493,100
9.55   Property               2420 St Mary’s Boulevard   473,056   127,447   345,610   478,576   134,370   344,205   511,921   147,367   364,554   518,040
9.56   Property               3500 I-70 Drive Southeast   392,430   111,782   280,649   445,709   118,357   327,353   422,721   125,967   296,754   425,069
9.57   Property               195 Southwest Boulevard   301,459   83,072   218,386   322,758   77,552   245,206   362,562   93,057   269,505   363,469
9.58   Property               8900 Northwest Prairie View Road   371,170   98,483   272,687   392,650   109,672   282,978   418,133   115,793   302,340   418,694
9.59   Property               1601 Twilight Trail   467,624   146,875   320,749   488,431   155,594   332,838   499,165   155,742   343,424   508,928
9.60   Property               1515 Church Street   355,041   131,134   223,907   406,630   125,119   281,511   412,029   132,102   279,927   419,413
9.61   Property               1891 North Columbia Street   359,964   106,124   253,840   375,819   101,271   274,548   402,982   113,407   289,575   407,155
9.62   Property               1200 US #1   277,766   120,881   156,885   301,494   133,077   168,417   328,297   141,371   186,926   329,088
9.63   Property               251 Collins Industrial Boulevard   217,384   110,488   106,896   253,163   111,904   141,259   286,554   107,703   178,851   291,230
9.64   Property               2310 Paris Road   265,446   90,186   175,260   297,759   74,911   222,847   283,048   84,812   198,236   285,131
9.65   Property               1820 West Business Loop 70   156,640   56,243   100,396   174,530   71,404   103,126   176,901   76,232   100,670   181,142
9.66   Property               1723 East Florida   178,329   78,146   100,183   170,365   82,615   87,749   195,131   92,509   102,621   198,334
10   Loan   15, 26   GSMC   GSMC   Selig Office Portfolio   39,509,460   12,267,650   27,241,810   43,169,757   12,489,151   30,680,606   43,943,344   12,835,713   31,107,630   44,081,390
10.01   Property   27           1000 Second Avenue   13,324,992   3,969,000   9,355,992   13,797,754   4,095,615   9,702,139   14,046,111   4,080,341   9,965,770   14,150,092
10.02   Property   28           2901 Third Avenue   7,572,447   1,808,766   5,763,681   7,755,750   1,843,866   5,911,884   7,740,134   1,936,169   5,803,964   7,714,978
10.03   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   1,433,799   3,849,482   5,292,550
10.04   Property   29           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   1,588,142   3,819,124   5,408,484
10.05   Property   30           3131 Elliott Avenue   5,016,763   1,645,380   3,371,383   5,195,912   1,711,407   3,484,505   5,128,485   1,701,790   3,426,694   5,172,812
10.06   Property               2615 Fourth Avenue   2,701,086   853,133   1,847,953   3,029,651   854,929   2,174,722   3,182,810   863,540   2,319,270   3,185,557
10.07   Property               190 Queen Anne Avenue North   1,392,503   570,004   822,499   1,687,937   509,285   1,178,653   1,782,005   534,119   1,247,887   1,785,020
10.08   Property   31           200 First Avenue West   1,052,643   357,682   694,961   720,204   275,850   444,354   567,513   420,146   147,367   570,891
10.09   Property               18 West Mercer Street   809,365   301,152   508,213   836,869   294,348   542,520   805,740   277,668   528,072   801,006
11   Loan   32, 33, 34   CGMRC, MSBNA   CGMRC   Alderwood Mall   37,528,421   8,197,087   29,331,334   39,585,451   7,941,621   31,643,830   39,665,127   7,772,933   31,892,193   40,058,601
12   Loan       SMC   SMF I   Sysmex Way   2,466,247   393,146   2,073,101   2,540,160   414,946   2,125,214   2,494,690   418,080   2,076,610   2,430,800
13   Loan   35   CGMRC   CGMRC   Cypress Retail Center   2,399,196   403,573   1,995,623   2,425,790   483,720   1,942,070   2,464,545   542,641   1,921,904   2,401,557
14   Loan       GSMC   GSMC   Court at Deptford II   2,740,947   786,604   1,954,343   2,236,833   840,623   1,396,210   1,812,027   967,333   844,694   N/A
15   Loan       CCRE   CCRE   ART Multi-State Portfolio II   N/A   N/A   N/A   3,082,511   1,573,144   1,509,367   3,539,174   1,651,141   1,888,033   3,571,928
15.01   Property               Annhurst   N/A   N/A   N/A   745,674   321,232   424,442   808,328   373,342   434,986   813,754
15.02   Property               Applegate   N/A   N/A   N/A   702,454   351,592   350,862   797,085   388,189   408,896   795,092
15.03   Property               Heron Pointe   N/A   N/A   N/A   379,069   346,892   32,177   595,633   315,736   279,897   625,831
15.04   Property               Meadowood   N/A   N/A   N/A   430,773   184,546   246,227   472,138   189,069   283,069   472,754
15.05   Property               Ridgewood   N/A   N/A   N/A   433,440   191,500   241,940   456,576   188,907   267,669   451,981
15.06   Property               Heathmoore   N/A   N/A   N/A   391,101   177,382   213,719   409,414   195,898   213,516   412,516
16   Loan   36   SMC   SMF I   Freshwater Commons   2,034,322   699,303   1,335,019   2,051,814   747,435   1,304,379   2,124,811   768,257   1,356,554   2,251,827
17   Loan       GSMC   GSMC   Eddystone Crossing Shopping Center   1,973,720   610,425   1,363,295   1,999,222   611,548   1,387,674   2,033,854   699,911   1,333,943   2,133,287
18   Loan       MC-FiveMile   MC-FiveMile   Skyline Property Portfolio   2,260,197   929,912   1,330,285   2,445,919   1,127,075   1,318,844   2,589,318   1,086,068   1,503,250   2,680,607
18.01   Property               Heartland Village Shopping Center   523,863   200,921   322,942   554,775   208,489   346,286   580,685   197,680   383,005   604,044
18.02   Property               Park 52   300,478   141,907   158,571   356,109   128,802   227,307   338,693   124,672   214,021   343,830
18.03   Property               Andrade Business Park   316,848   135,472   181,376   300,290   131,507   168,783   344,498   130,625   213,873   353,177
18.04   Property               Fairview Corners   197,935   76,258   121,677   185,760   83,713   102,047   213,147   82,566   130,581   227,392
18.05   Property               Elmwood Tech   184,785   71,497   113,288   179,498   71,498   108,000   236,627   75,984   160,643   238,653
18.06   Property               White River Landing   194,844   59,472   135,372   188,221   62,603   125,618   174,796   66,770   108,026   188,152
18.07   Property               Holiday Center   484,038   204,944   279,094   347,489   233,757   113,732   339,489   234,398   105,091   359,124
18.08   Property               Whiteland Retail Center   N/A   N/A   N/A   243,449   162,863   80,586   236,870   123,339   113,531   245,599
18.09   Property               Franklin Shoppes   57,406   39,441   17,965   90,328   43,843   46,485   124,513   50,034   74,479   120,636
19   Loan   37, 38, 39   SMC   SMF I   Hampton Inn Idaho Falls Airport   N/A   N/A   N/A   2,530,502   1,721,649   808,853   2,942,198   1,931,022   1,011,175   2,995,098

 

A-22
 

 

GSMS 2015-GC32 Annex A                                            
                                                             
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   2012 EGI ($)   2012 Expenses ($)   2012 NOI ($)   2013 EGI ($)   2013 Expenses ($)   2013 NOI ($)   2014 EGI ($)   2014 Expenses ($)   2014 NOI ($)   Most Recent EGI (if past 2014) ($)
20   Loan   37, 38, 40   SMC   SMF I   La Quinta Inn & Suites Idaho Falls   N/A   N/A   N/A   1,817,849   1,256,973   560,877   1,999,515   1,329,906   669,610   2,076,153
21   Loan       CCRE   CCRE   Rio Linda Shopping Center   1,268,577   226,150   1,042,427   1,320,476   229,116   1,091,360   1,331,652   220,607   1,111,045   1,330,335
22   Loan   41   MC-FiveMile   MC-FiveMile   Chicago Multifamily Portfolio   2,124,683   1,068,839   1,055,844   2,204,677   983,987   1,220,688   2,295,564   1,097,345   1,198,219   2,376,211
22.01   Property               5334-5362 West Madison Street   480,632   188,420   292,212   451,991   146,488   305,503   446,630   170,804   275,826   457,958
22.02   Property               5300 South Martin Luther King Junior Drive   285,125   182,035   103,090   308,941   131,171   177,770   311,512   128,462   183,050   302,793
22.03   Property               1115-27 East 81st Street   277,479   133,142   144,337   280,066   137,528   142,538   296,955   165,350   131,605   301,769
22.04   Property               5248 South Martin Luther King Junior Drive   248,773   134,007   114,766   250,697   121,809   128,888   286,407   118,503   167,904   293,879
22.05   Property               4900-4910 West Jackson Boulevard   218,422   117,791   100,630   238,528   107,926   130,602   227,310   138,877   88,433   228,819
22.06   Property               130-136 North Leamington Avenue   203,791   66,157   137,635   190,551   68,549   122,002   194,571   64,428   130,143   202,694
22.07   Property               8211-8213, 8214, and 8223 South Exchange Avenue   153,776   95,239   58,537   218,051   118,609   99,442   233,737   112,930   120,807   229,438
22.08   Property               8231-8239 South Ingleside   188,613   120,038   68,575   194,115   116,710   77,404   188,154   129,843   58,311   195,624
22.09   Property               3101 W. Lexington Street   68,072   32,010   36,062   71,737   35,197   36,539   76,489   36,473   40,016   83,857
22.10   Property               8200 South Exchange Avenue   N/A   N/A   N/A   N/A   N/A   N/A   33,799   31,675   2,124   79,380
23   Loan       GSMC   GSMC   Palomar Point   N/A   N/A   N/A   1,774,989   471,365   1,303,624   1,847,783   493,961   1,353,822   N/A
24   Loan   42   CCRE   CCRE   Huntsville Portfolio   1,533,988   377,679   1,156,309   1,525,129   387,532   1,137,597   1,523,092   356,271   1,166,821   N/A
24.01   Property               Paramount Place   551,856   128,235   423,621   540,221   120,322   419,899   546,824   112,261   434,563   N/A
24.02   Property               Memorial Plaza   552,723   132,609   420,114   562,660   134,331   428,329   527,662   136,380   391,282   N/A
24.03   Property               Creekside Corners   249,491   68,762   180,729   251,178   82,369   168,809   263,709   65,540   198,169   N/A
24.04   Property               Greensboro Plaza   121,698   30,001   91,697   119,758   27,567   92,191   120,269   29,408   90,861   N/A
24.05   Property               Exchange Place   58,220   18,072   40,148   51,312   22,943   28,369   64,628   12,682   51,946   N/A
25   Loan   15   CGMRC   CGMRC   Shops at 69th Street   2,178,827   890,850   1,287,977   2,197,179   883,369   1,313,810   2,460,498   908,694   1,551,804   2,447,328
26   Loan       CGMRC   CGMRC   College Grove   1,516,409   221,049   1,295,360   1,565,601   229,263   1,336,338   1,593,791   222,931   1,370,860   1,630,270
27   Loan   43   CCRE   CCRE   Brook Run Shopping Center   1,816,250   509,409   1,306,840   1,888,402   476,635   1,411,767   1,958,865   473,442   1,485,424   1,929,686
28   Loan       CCRE   CCRE   Southeast Plaza   1,842,235   448,868   1,393,367   1,830,200   456,117   1,374,083   1,631,890   463,932   1,167,958   N/A
29   Loan       GSMC   GSMC   Myrtle Beach Self Storage Center   851,332   313,896   537,435   945,918   295,003   650,915   1,134,044   333,282   800,762   1,200,031
30   Loan       MC-FiveMile   MC-FiveMile   Birney Portfolio - Galleria Oaks   2,166,758   1,261,244   905,514   2,305,845   1,291,208   1,014,637   2,429,035   1,359,840   1,069,194   2,478,225
31   Loan   15, 44, 45, 46   CCRE   CCRE   Holiday Inn Bolingbrook   4,218,290   2,874,482   1,343,809   4,089,561   2,963,898   1,125,663   4,558,799   3,098,100   1,460,699   4,673,751
32   Loan   47   CCRE   CCRE   Beaver Ruin Village I & II   1,664,784   508,862   1,155,922   1,580,294   477,469   1,102,825   1,694,920   493,189   1,201,731   1,779,340
32.01   Property               Beaver Ruin Village I   1,099,811   373,137   726,674   1,161,248   358,345   802,903   1,226,614   375,888   850,726   1,288,393
32.02   Property               Beaver Ruin Village II   564,973   135,725   429,248   419,046   119,124   299,922   468,306   117,301   351,005   490,947
33   Loan   48   CCRE   CCRE   Maplewood Mixed Use   1,089,588   343,949   745,639   1,025,357   319,214   706,018   1,101,218   388,348   712,870   1,088,004
33.01   Property               4654 Maryland   404,342   113,893   290,449   356,372   87,199   269,048   351,265   125,365   225,899   368,188
33.02   Property               401 North Euclid   228,013   67,529   160,484   233,600   67,566   166,034   251,564   70,441   181,123   213,203
33.03   Property               7370 Manchester   250,369   78,120   172,249   163,632   70,797   92,835   195,176   93,063   102,113   188,054
33.04   Property               7350 Manchester   69,727   40,897   28,830   71,711   43,419   28,292   89,555   48,415   41,140   106,926
33.05   Property               7344 Manchester   116,769   29,257   87,513   103,744   31,156   72,588   102,379   30,813   71,565   106,126
33.06   Property               4229 Manchester   20,367   14,252   6,115   96,298   19,078   77,220   111,280   20,251   91,029   105,506
34   Loan       MC-FiveMile   MC-FiveMile   520 West Avenue   1,034,915   191,300   843,615   1,058,503   194,961   863,542   1,057,025   209,808   847,217   1,049,554
35   Loan   49, 50   MC-FiveMile   MC-FiveMile   Conlon MHC Portfolio 3   N/A   N/A   N/A   572,143   299,839   272,304   714,702   306,460   408,242   1,490,547
35.01   Property               All Star   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   707,271
35.02   Property               Orion Oaks   N/A   N/A   N/A   216,383   126,333   90,050   288,805   122,630   166,175   314,865
35.03   Property               Oakland Glen   N/A   N/A   N/A   214,253   121,533   92,720   257,729   116,556   141,173   290,890
35.04   Property               Princeton Village   N/A   N/A   N/A   141,507   51,973   89,534   168,168   67,274   100,894   177,521
36   Loan       SMC   SMF I   Pangea 11   N/A   N/A   N/A   N/A   N/A   N/A   979,894   701,532   278,362   1,454,493
36.01   Property               13905-13957 South Clark Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
36.02   Property               1101 North Lawler Avenue   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
36.03   Property               7800 South Jeffery Boulevard   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
36.04   Property               7701 South Yates Boulevard   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
36.05   Property               9040 South Bishop Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
36.06   Property               7949 South Ellis Avenue   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
36.07   Property               14138 South School Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
36.08   Property               6200 South Rockwell Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
36.09   Property               7055 South St. Lawrence Avenue   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
36.10   Property               5402 West Rice Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
36.11   Property               7056 South Eberhart Avenue   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
36.12   Property               204 West 138th Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
36.13   Property               7956 South Burnham Avenue   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
36.14   Property               9100 South Dauphin Avenue   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
36.15   Property               8208 South Drexel Avenue   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
36.16   Property               8640 South Ingleside Avenue   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A

 

A-23
 

 

GSMS 2015-GC32 Annex A                                            
                                                             
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   2012 EGI ($)   2012 Expenses ($)   2012 NOI ($)   2013 EGI ($)   2013 Expenses ($)   2013 NOI ($)   2014 EGI ($)   2014 Expenses ($)   2014 NOI ($)   Most Recent EGI (if past 2014) ($)
37   Loan       CCRE   CCRE   CSRA Food Lion Portfolio I   N/A   N/A   N/A   1,250,479   384,923   865,556   1,238,765   396,075   842,690   N/A
37.01   Property               West Pointe Village Shopping Center   N/A   N/A   N/A   459,442   120,397   339,045   474,061   129,959   344,102   N/A
37.02   Property               Kris Krossing Shopping Center   N/A   N/A   N/A   452,718   135,454   317,264   440,125   133,831   306,294   N/A
37.03   Property               College Lakes Plaza   N/A   N/A   N/A   338,320   129,072   209,247   324,579   132,285   192,294   N/A
38   Loan       CCRE   CCRE   Four Points Sheraton Columbus Airport   2,928,770   2,022,083   906,686   2,837,163   1,974,699   862,465   3,129,535   2,080,591   1,048,944   3,111,963
39   Loan       CGMRC   CGMRC   Torrey Place Apartments   1,286,541   556,190   730,351   1,346,244   573,823   772,421   1,378,656   605,627   773,029   1,407,689
40   Loan   51   CGMRC   CGMRC   Amsdell FL/NJ Self Storage Portfolio   964,382   422,098   542,283   1,052,411   459,529   592,882   1,149,513   509,477   640,036   1,192,991
40.01   Property               Compass Self Storage   522,608   226,048   296,559   576,102   234,100   342,002   673,217   264,205   409,012   707,010
40.02   Property               Access Self Storage   441,774   196,050   245,724   476,309   225,429   250,880   476,296   245,272   231,024   485,981
41   Loan       CCRE   CCRE   Midwest Retail Portfolio   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
41.01   Property               Mattress Firm & Vitamin Shoppe - Cuyahoga Falls, OH   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
41.02   Property               Destination XL - Evergreen Park, IL   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
41.03   Property               Sleep Number & Noodles & Company - Tulsa, OK   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
42   Loan   15, 52   CGMRC   CGMRC   Holiday Inn Express & Suites - Sherman TX   N/A   N/A   N/A   1,939,885   1,115,007   824,878   2,264,867   1,293,602   971,265   2,203,753
43   Loan   15, 53   SMC   SMF I   River Pointe Shopping Center   601,471   134,104   467,368   518,274   110,114   408,159   471,451   116,228   355,223   471,861
44   Loan       GSCRE   GSMC   Hunters Point Apartments   N/A   N/A   N/A   1,136,898   630,009   506,889   1,140,857   625,840   515,017   1,169,470
45   Loan   11   GSMC   GSMC   Crown Meadows   821,821   265,692   556,130   847,972   278,274   569,699   879,765   272,531   607,235   891,131
46   Loan       SMC   SMF I   Cross Creek Medical Office   1,138,326   429,105   709,221   1,065,657   398,758   666,899   1,065,962   391,084   674,878   1,086,229
47   Loan       GSMC   GSMC   ExtraSpace Colfax and Harlan   770,090   281,677   488,413   876,880   299,648   577,232   950,047   344,013   606,034   978,854
48   Loan       GSMC   GSMC   FedEx Regional Distribution Center   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
49   Loan   54   GSMC   GSMC   Forest Gate Shopping Center   606,337   160,050   446,287   548,128   138,309   409,819   574,723   123,259   451,464   N/A
50   Loan       SMC   SMF I   Rite Aid Cedar Springs, MI   454,980   16,659   438,321   454,980   13,729   441,251   454,980   16,851   438,129   454,980
51   Loan       CCRE   CCRE   Delray Pointe   640,683   168,262   472,421   635,465   165,423   470,043   527,176   167,017   360,159   N/A
52   Loan       CGMRC   CGMRC   24 Simon Street   N/A   N/A   N/A   N/A   N/A   N/A   517,488   15,525   501,963   N/A
53   Loan       MC-FiveMile   MC-FiveMile   Binford Shoppes   626,719   182,367   444,352   598,363   164,535   433,828   599,351   180,368   418,983   N/A
54   Loan       SMC   SMF I   CVS Shelby   425,925   86,286   339,639   352,652   75,760   276,892   367,285   73,951   293,334   N/A
55   Loan       SMC   SMF I   Flamingo Retail   542,669   83,946   458,723   554,081   76,234   477,847   327,144   71,922   255,222   345,116
56   Loan       SMC   SMF I   Harrisonville Crossing   456,788   140,586   316,202   449,755   141,993   307,762   488,468   154,193   334,275   506,001
57   Loan       GSCRE   GSMC   Redan Cove Apartments   549,477   361,420   188,056   820,422   497,767   322,655   880,897   483,430   397,467   930,971
58   Loan       CCRE   CCRE   Moraga Plaza   426,629   108,692   317,937   422,229   109,834   312,395   471,382   110,777   360,605   487,486
59   Loan       CCRE   CCRE   CVS Jersey Shore   258,188   N/A   258,188   258,188   N/A   258,188   258,188   N/A   258,188   N/A
60   Loan   55, 56   MC-FiveMile   MC-FiveMile   Lakewood Galleria   N/A   N/A   N/A   830,003   504,203   325,800   906,850   536,059   370,791   808,324
61   Loan       CCRE   CCRE   Shoppes of Old Peachtree   403,109   106,163   296,946   409,147   110,914   298,233   427,631   102,528   325,104   N/A
62   Loan       SMC   SMF I   Millennium Business Center   602,800   304,756   298,044   600,436   289,783   310,653   614,581   334,622   279,959   636,894
63   Loan   57   MC-FiveMile   MC-FiveMile   Lakewood Village   381,253   89,829   291,424   400,282   54,109   346,173   424,109   57,923   366,186   417,972

 

A-24
 

 

GSMS 2015-GC32 Annex A                                        
                                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Most Recent Expenses (if past 2014) ($)   Most Recent NOI (if past 2014) ($)   Most Recent NOI Date (if past 2014)   Most Recent # of months   Most Recent Description   Underwritten EGI ($)   Underwritten Expenses ($)   Underwritten Net Operating Income ($)   Debt Yield on Underwritten Net Operating Income (%)
1   Loan   8, 9, 10   CGMRC   CGMRC   Ascentia MHC Portfolio   10,807,232   14,719,885   3/31/2015   12   Trailing 12   25,988,254   11,037,793   14,950,460   10.3%
1.01   Property               Eagle River   940,919   3,660,704   3/31/2015   12   Trailing 12   4,695,127   968,014   3,727,114    
1.02   Property               Foxridge Farm   1,318,485   1,798,266   3/31/2015   12   Trailing 12   3,147,635   1,333,815   1,813,820    
1.03   Property               River Valley   460,091   1,078,319   3/31/2015   12   Trailing 12   1,597,489   469,294   1,128,195    
1.04   Property               West Winds   640,565   877,894   3/31/2015   12   Trailing 12   1,559,120   651,939   907,181    
1.05   Property               Skyline Village   771,950   803,262   3/31/2015   12   Trailing 12   1,609,920   779,958   829,962    
1.06   Property               Gaslight Village   806,979   582,676   3/31/2015   12   Trailing 12   1,463,782   874,799   588,983    
1.07   Property               Dream Island   298,987   520,438   3/31/2015   12   Trailing 12   816,809   302,502   514,307    
1.08   Property               Valley Ridge   620,155   366,243   3/31/2015   12   Trailing 12   978,579   645,788   332,791    
1.09   Property               Western Hills   265,867   391,135   3/31/2015   12   Trailing 12   643,125   266,557   376,568    
1.10   Property               Lake Fork   269,577   400,678   3/31/2015   12   Trailing 12   681,394   275,876   405,518    
1.11   Property               Aloha Vegas   508,162   247,132   3/31/2015   12   Trailing 12   779,336   515,216   264,120    
1.12   Property               Kingswood Estates   439,749   368,387   3/31/2015   12   Trailing 12   836,344   454,474   381,871    
1.13   Property               Country Oaks   226,493   329,694   3/31/2015   12   Trailing 12   544,036   232,915   311,121    
1.14   Property               Woodlawn Estates   446,115   279,039   3/31/2015   12   Trailing 12   733,911   429,844   304,067    
1.15   Property               Buckingham Village   337,451   266,226   3/31/2015   12   Trailing 12   607,608   360,110   247,499    
1.16   Property               Woodview   235,769   212,793   3/31/2015   12   Trailing 12   489,662   239,465   250,196    
1.17   Property               West Park Plaza   325,006   256,377   3/31/2015   12   Trailing 12   592,301   334,416   257,885    
1.18   Property               Valle Grande   129,801   227,037   3/31/2015   12   Trailing 12   378,795   130,053   248,742    
1.19   Property               Riviera de Sandia   207,712   237,279   3/31/2015   12   Trailing 12   442,539   210,089   232,450    
1.20   Property               Cedar Village   122,671   174,287   3/31/2015   12   Trailing 12   308,008   124,856   183,152    
1.21   Property               Rancho Bridger   124,654   231,301   3/31/2015   12   Trailing 12   363,310   124,568   238,742    
1.22   Property               Sheltered Valley   88,978   190,735   3/31/2015   12   Trailing 12   292,355   89,479   202,876    
1.23   Property               Vals   208,901   204,420   3/31/2015   12   Trailing 12   410,895   194,286   216,608    
1.24   Property               Countryside Estates   260,253   175,085   3/31/2015   12   Trailing 12   425,785   264,538   161,247    
1.25   Property               W bar K   85,179   179,838   3/31/2015   12   Trailing 12   272,520   86,266   186,254    
1.26   Property               Trails End   154,539   120,867   3/31/2015   12   Trailing 12   275,822   157,062   118,760    
1.27   Property               Windgate   80,923   131,984   3/31/2015   12   Trailing 12   224,464   84,505   139,960    
1.28   Property               Golden Eagle   82,859   119,025   3/31/2015   12   Trailing 12   200,359   84,193   116,166    
1.29   Property               Mountain Springs   84,212   111,440   3/31/2015   12   Trailing 12   192,369   85,971   106,398    
1.30   Property               North Breeze   140,593   83,867   3/31/2015   12   Trailing 12   207,402   141,095   66,307    
1.31   Property               Sugar Creek   66,090   75,583   3/31/2015   12   Trailing 12   138,711   67,618   71,093    
1.32   Property               Hillside   57,550   17,876   3/31/2015   12   Trailing 12   78,739   58,235   20,504    
2   Loan       GSMC   GSMC   Fig Garden Village   2,426,717   6,286,255   4/30/2015   12   Trailing 12   9,532,223   3,022,008   6,510,215   8.8%
3   Loan   15, 16   GSMC   GSMC   Bassett Place   3,215,238   5,937,468   4/30/2015   12   Trailing 12   10,098,176   3,724,745   6,373,431   9.7%
4   Loan       GSMC   GSMC   JW Marriott Cherry Creek   16,092,286   7,989,545   5/31/2015   12   Trailing 12   24,081,831   16,137,460   7,944,371   12.2%
5   Loan   11, 12, 13, 14   GSMC   GSMC   Dallas Market Center   N/A   N/A   N/A   N/A   Not Available   66,737,601   32,904,905   33,832,696   13.1%
6   Loan   15, 17, 18   CGMRC   CGMRC   Kaiser Center   13,319,634   11,004,641   3/31/2015   12   Trailing 12   27,576,010   14,488,393   13,087,617   9.3%
7   Loan   19   CGMRC   CGMRC   Hilton Garden Inn Pittsburgh/Southpointe   7,519,195   3,930,602   4/30/2015   12   Trailing 12   11,405,754   7,484,967   3,920,787   13.1%
8   Loan   15, 20, 21   GSMC   GSMC   Doubletree Tallahassee   6,834,429   3,219,783   5/31/2015   12   Trailing 12   10,054,161   6,824,801   3,229,360   12.6%
9   Loan   22, 23, 24, 25   CGMRC, BANA   CGMRC   US StorageMart Portfolio   19,305,053   41,253,477   2/28/2015   12   Trailing 12   61,300,250   22,188,390   39,111,860   20.7%
9.01   Property               50 Wallabout Street   606,704   2,046,414   2/28/2015   12   Trailing 12   2,765,975   720,722   2,045,253    
9.02   Property               250 Flanagan Way   512,945   1,432,133   2/28/2015   12   Trailing 12   1,913,382   591,416   1,321,967    
9.03   Property               6700 River Road   489,143   1,318,740   2/28/2015   12   Trailing 12   1,813,466   568,211   1,245,255    
9.04   Property               1015 North Halsted Street   630,744   1,122,287   2/28/2015   12   Trailing 12   1,716,939   762,876   954,063    
9.05   Property               7536 Wornall Road   326,203   1,269,625   2/28/2015   12   Trailing 12   1,643,753   414,885   1,228,867    
9.06   Property               640 Southwest 2nd Avenue   391,829   1,185,826   2/28/2015   12   Trailing 12   1,643,612   469,183   1,174,430    
9.07   Property               4920 Northwest 7th Street   431,599   1,189,231   2/28/2015   12   Trailing 12   1,653,876   520,920   1,132,956    
9.08   Property               9925 Southwest 40th Street   420,373   1,186,193   2/28/2015   12   Trailing 12   1,602,368   504,694   1,097,674    
9.09   Property               9220 West 135th Street   387,022   937,589   2/28/2015   12   Trailing 12   1,276,373   441,047   835,326    
9.10   Property               980 4th Avenue   394,549   999,277   2/28/2015   12   Trailing 12   1,415,378   452,855   962,523    
9.11   Property               405 South Federal Highway   836,129   893,227   2/28/2015   12   Trailing 12   1,806,635   920,319   886,315    
9.12   Property               11001 Excelsior Boulevard   574,684   1,049,181   2/28/2015   12   Trailing 12   1,676,736   650,989   1,025,747    
9.13   Property               11325 Lee Highway   251,244   849,577   2/28/2015   12   Trailing 12   1,084,141   298,439   785,702    
9.14   Property               2021 Griffin Road   483,216   1,053,081   2/28/2015   12   Trailing 12   1,530,428   555,079   975,348    
9.15   Property               400 West Olmos Drive   249,367   945,383   2/28/2015   12   Trailing 12   1,195,712   303,385   892,328    
9.16   Property               14151 Wyandotte Street   270,043   918,279   2/28/2015   12   Trailing 12   1,189,486   321,024   868,463    
9.17   Property               5979 Butterfield Road   612,356   833,308   2/28/2015   12   Trailing 12   1,422,936   745,029   677,907    
9.18   Property               115 Park Avenue   301,086   952,340   2/28/2015   12   Trailing 12   1,321,818   349,144   972,674    
9.19   Property               3500 Southwest 160th Avenue   459,833   707,790   2/28/2015   12   Trailing 12   1,225,041   513,279   711,761    
9.20   Property               2445 Crain Highway   268,935   671,405   2/28/2015   12   Trailing 12   933,030   310,417   622,613    
9.21   Property               100 West North Avenue   282,981   775,852   2/28/2015   12   Trailing 12   1,079,319   328,126   751,193    
9.22   Property               2727 Shermer Road   535,071   688,391   2/28/2015   12   Trailing 12   1,241,039   625,545   615,494    
9.23   Property               15201 Antioch Road   378,266   616,729   2/28/2015   12   Trailing 12   1,012,517   421,930   590,587    
9.24   Property               2450 Mandela Parkway   350,448   639,444   2/28/2015   12   Trailing 12   1,047,334   394,793   652,541    
9.25   Property               184-02 Jamaica Avenue   286,158   532,600   2/28/2015   12   Trailing 12   836,402   331,404   504,998    
9.26   Property               9012 Northwest Prairie View Road   241,136   688,085   2/28/2015   12   Trailing 12   886,766   280,647   606,119    

 

A-25
 

 

GSMS 2015-GC32 Annex A                                        
                                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Most Recent Expenses (if past 2014) ($)   Most Recent NOI (if past 2014) ($)   Most Recent NOI Date (if past 2014)   Most Recent # of months   Most Recent Description   Underwritten EGI ($)   Underwritten Expenses ($)   Underwritten Net Operating Income ($)   Debt Yield on Underwritten Net Operating Income (%)
9.27   Property               16101 West 95th Street   389,193   592,674   2/28/2015   12   Trailing 12   954,247   429,534   524,713    
9.28   Property               3100 North Mannheim   643,549   496,667   2/28/2015   12   Trailing 12   1,148,855   658,117   490,738    
9.29   Property               9580 Potranco Road   250,041   542,305   2/28/2015   12   Trailing 12   753,813   283,015   470,798    
9.30   Property               18025 Monterey Street   179,902   579,516   2/28/2015   12   Trailing 12   790,109   231,835   558,274    
9.31   Property               9N 004 Route 59   439,997   500,700   2/28/2015   12   Trailing 12   976,247   480,553   495,694    
9.32   Property               5115 Clayton Road   244,635   483,059   2/28/2015   12   Trailing 12   746,919   277,680   469,239    
9.33   Property               9702 West 67th Street   231,448   496,450   2/28/2015   12   Trailing 12   701,730   261,060   440,671    
9.34   Property               794 Scenic Highway   181,993   552,052   2/28/2015   12   Trailing 12   754,062   212,890   541,172    
9.35   Property               12430 Bandera Road   217,420   510,426   2/28/2015   12   Trailing 12   713,786   247,582   466,204    
9.36   Property               4000 South Providence Road   179,175   554,027   2/28/2015   12   Trailing 12   682,851   208,774   474,077    
9.37   Property               2743 San Pablo Avenue   249,120   510,612   2/28/2015   12   Trailing 12   857,033   285,228   571,805    
9.38   Property               819 North Eola Road   257,124   466,164   2/28/2015   12   Trailing 12   727,802   287,656   440,146    
9.39   Property               2506 West Worley Street   137,553   546,042   2/28/2015   12   Trailing 12   634,420   164,974   469,445    
9.40   Property               15601 FM 1325   223,484   478,124   2/28/2015   12   Trailing 12   674,302   254,132   420,170    
9.41   Property               10700 West 159th Street   289,405   456,919   2/28/2015   12   Trailing 12   738,854   339,845   399,009    
9.42   Property               2403 Rangeline Street   236,082   565,383   2/28/2015   12   Trailing 12   828,144   273,158   554,986    
9.43   Property               6714 South Cottage Grove Avenue and 6932 South South Chicago Avenue   358,534   356,015   2/28/2015   12   Trailing 12   799,397   392,368   407,029    
9.44   Property               2277 Walters Road   228,413   401,661   2/28/2015   12   Trailing 12   713,034   258,762   454,272    
9.45   Property               1575 Thousand Oaks Drive   217,000   416,687   2/28/2015   12   Trailing 12   652,612   245,948   406,664    
9.46   Property               7460 Frontage Road   274,417   385,732   2/28/2015   12   Trailing 12   660,265   302,162   358,103    
9.47   Property               6401 Third Street   147,740   428,378   2/28/2015   12   Trailing 12   568,718   175,358   393,359    
9.48   Property               2816 Eaton Road   220,404   384,715   2/28/2015   12   Trailing 12   589,626   246,046   343,580    
9.49   Property               3985 Atlanta Highway   171,268   449,135   2/28/2015   12   Trailing 12   632,807   198,328   434,480    
9.50   Property               11510 North Main Street   213,417   368,531   2/28/2015   12   Trailing 12   575,311   239,379   335,932    
9.51   Property               750 Winchester Road   168,755   404,040   2/28/2015   12   Trailing 12   624,276   195,348   428,928    
9.52   Property               3401 Broadway Boulevard   226,129   293,031   2/28/2015   12   Trailing 12   553,594   249,742   303,852    
9.53   Property               1720 Grand Boulevard   185,888   264,558   2/28/2015   12   Trailing 12   476,194   207,257   268,937    
9.54   Property               1310 South Enterprise Street   193,230   299,870   2/28/2015   12   Trailing 12   446,396   213,671   232,725    
9.55   Property               2420 St Mary’s Boulevard   143,612   374,429   2/28/2015   12   Trailing 12   530,808   166,697   364,111    
9.56   Property               3500 I-70 Drive Southeast   124,612   300,457   2/28/2015   12   Trailing 12   432,603   143,499   289,105    
9.57   Property               195 Southwest Boulevard   95,938   267,531   2/28/2015   12   Trailing 12   368,949   110,497   258,453    
9.58   Property               8900 Northwest Prairie View Road   113,244   305,450   2/28/2015   12   Trailing 12   427,104   131,885   295,219    
9.59   Property               1601 Twilight Trail   160,255   348,673   2/28/2015   12   Trailing 12   527,886   182,602   345,284    
9.60   Property               1515 Church Street   135,172   284,241   2/28/2015   12   Trailing 12   438,221   153,388   284,833    
9.61   Property               1891 North Columbia Street   110,322   296,834   2/28/2015   12   Trailing 12   408,890   127,253   281,637    
9.62   Property               1200 US #1   138,356   190,732   2/28/2015   12   Trailing 12   312,822   158,830   153,992    
9.63   Property               251 Collins Industrial Boulevard   106,875   184,355   2/28/2015   12   Trailing 12   268,714   118,380   150,334    
9.64   Property               2310 Paris Road   84,909   200,222   2/28/2015   12   Trailing 12   311,353   98,163   213,190    
9.65   Property               1820 West Business Loop 70   72,335   108,807   2/28/2015   12   Trailing 12   169,083   79,982   89,101    
9.66   Property               1723 East Florida   92,044   106,290   2/28/2015   12   Trailing 12   193,952   100,459   93,493    
10   Loan   15, 26   GSMC   GSMC   Selig Office Portfolio   12,810,605   31,270,786   1/31/2015   Various   Various   44,652,839   12,576,474   32,076,365   9.3%
10.01   Property   27           1000 Second Avenue   4,073,715   10,076,377   1/31/2015   12   Trailing 12   14,683,901   4,083,127   10,600,774    
10.02   Property   28           2901 Third Avenue   1,923,295   5,791,683   1/31/2015   12   Trailing 12   6,162,374   1,870,943   4,291,431    
10.03   Property               3101 Western Avenue   1,453,153   3,839,397   1/31/2015   12   Trailing 12   5,826,950   1,433,227   4,393,722    
10.04   Property   29           300 Elliott Avenue West   1,579,312   3,829,172   1/31/2015   12   Trailing 12   5,586,331   1,531,758   4,054,573    
10.05   Property   30           3131 Elliott Avenue   1,676,221   3,496,591   1/31/2015   12   Trailing 12   5,320,897   1,635,565   3,685,333    
10.06   Property               2615 Fourth Avenue   857,722   2,327,835   1/31/2015   12   Trailing 12   3,071,393   831,397   2,239,996    
10.07   Property               190 Queen Anne Avenue North   531,680   1,253,340   1/31/2015   12   Trailing 12   1,787,392   503,308   1,284,083    
10.08   Property   31           200 First Avenue West   449,911   120,981   1/31/2015   7   Annualized   1,354,243   428,391   925,852    
10.09   Property               18 West Mercer Street   265,596   535,410   1/31/2015   12   Trailing 12   859,357   258,757   600,601    
11   Loan   32, 33, 34   CGMRC, MSBNA   CGMRC   Alderwood Mall   7,890,005   32,168,596   2/28/2015   12   Trailing 12   41,736,151   7,605,321   34,130,830   15.1%
12   Loan       SMC   SMF I   Sysmex Way   418,391   2,012,409   3/31/2015   12   Trailing 12   2,326,320   467,518   1,858,802   7.8%
13   Loan   35   CGMRC   CGMRC   Cypress Retail Center   569,333   1,832,224   3/31/2015   12   Trailing 12   2,516,020   534,283   1,981,737   8.9%
14   Loan       GSMC   GSMC   Court at Deptford II   N/A   N/A   N/A   N/A   Not Available   2,777,937   929,220   1,848,717   8.3%
15   Loan       CCRE   CCRE   ART Multi-State Portfolio II   1,612,714   1,959,214   2/28/2015   12   Trailing 12   3,677,079   1,610,967   2,066,112   10.1%
15.01   Property               Annhurst   362,902   450,852   2/28/2015   12   Trailing 12   817,878   362,923   454,955    
15.02   Property               Applegate   387,807   407,285   2/28/2015   12   Trailing 12   838,594   385,693   452,901    
15.03   Property               Heron Pointe   293,143   332,688   2/28/2015   12   Trailing 12   679,280   293,808   385,472    
15.04   Property               Meadowood   191,854   280,900   2/28/2015   12   Trailing 12   465,344   193,435   271,910    
15.05   Property               Ridgewood   183,462   268,519   2/28/2015   12   Trailing 12   451,771   183,455   268,316    
15.06   Property               Heathmoore   193,546   218,970   2/28/2015   12   Trailing 12   424,212   191,653   232,559    
16   Loan   36   SMC   SMF I   Freshwater Commons   779,484   1,472,343   5/31/2015   12   Trailing 12   2,413,540   792,805   1,620,735   8.4%
17   Loan       GSMC   GSMC   Eddystone Crossing Shopping Center   709,975   1,423,312   3/31/2015   12   Trailing 12   2,144,079   685,245   1,458,834   8.2%
18   Loan       MC-FiveMile   MC-FiveMile   Skyline Property Portfolio   961,629   1,718,978   5/31/2015   12   Trailing 12   2,667,219   1,000,752   1,666,468   11.0%
18.01   Property               Heartland Village Shopping Center   170,255   433,789   5/31/2015   12   Trailing 12   637,680   195,833   441,847    
18.02   Property               Park 52   92,874   250,956   5/31/2015   12   Trailing 12   375,679   118,765   256,914    
18.03   Property               Andrade Business Park   122,953   230,224   5/31/2015   12   Trailing 12   366,387   119,325   247,063    
18.04   Property               Fairview Corners   77,324   150,068   5/31/2015   12   Trailing 12   254,051   81,302   172,749    
18.05   Property               Elmwood Tech   74,519   164,134   5/31/2015   12   Trailing 12   194,650   67,028   127,622    
18.06   Property               White River Landing   63,073   125,079   5/31/2015   12   Trailing 12   179,064   64,384   114,680    
18.07   Property               Holiday Center   202,316   156,808   5/31/2015   12   Trailing 12   343,099   209,862   133,237    
18.08   Property               Whiteland Retail Center   110,768   134,831   5/31/2015   12   Trailing 12   188,660   94,624   94,036    
18.09   Property               Franklin Shoppes   47,547   73,089   5/31/2015   12   Trailing 12   127,949   49,629   78,320    
19   Loan   37, 38, 39   SMC   SMF I   Hampton Inn Idaho Falls Airport   1,986,921   1,008,177   4/30/2015   12   Trailing 12   2,995,098   1,968,986   1,026,112   12.9%

 

A-26
 

 

GSMS 2015-GC32 Annex A                                        
                                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Most Recent Expenses (if past 2014) ($)   Most Recent NOI (if past 2014) ($)   Most Recent NOI Date (if past 2014)   Most Recent # of months   Most Recent Description   Underwritten EGI ($)   Underwritten Expenses ($)   Underwritten Net Operating Income ($)   Debt Yield on Underwritten Net Operating Income (%)
20   Loan   37, 38, 40   SMC   SMF I   La Quinta Inn & Suites Idaho Falls   1,395,802   680,351   4/30/2015   12   Trailing 12   2,076,153   1,366,660   709,493   12.9%
21   Loan       CCRE   CCRE   Rio Linda Shopping Center   242,376   1,087,959   3/31/2015   12   Trailing 12   1,503,102   407,624   1,095,479   8.5%
22   Loan   41   MC-FiveMile   MC-FiveMile   Chicago Multifamily Portfolio   1,163,897   1,212,314   3/31/2015   12   Trailing 12   2,355,991   1,084,119   1,271,872   10.1%
22.01   Property               5334-5362 West Madison Street   163,413   294,545   3/31/2015   12   Trailing 12   457,958   174,973   282,985    
22.02   Property               5300 South Martin Luther King Junior Drive   138,736   164,057   3/31/2015   12   Trailing 12   302,793   126,494   176,299    
22.03   Property               1115-27 East 81st Street   169,133   132,636   3/31/2015   12   Trailing 12   301,769   157,502   144,267    
22.04   Property               5248 South Martin Luther King Junior Drive   138,566   155,313   3/31/2015   12   Trailing 12   285,741   122,551   163,190    
22.05   Property               4900-4910 West Jackson Boulevard   138,799   90,020   3/31/2015   12   Trailing 12   228,819   113,725   115,094    
22.06   Property               130-136 North Leamington Avenue   64,812   137,882   3/31/2015   12   Trailing 12   193,362   70,027   123,335    
22.07   Property               8211-8213, 8214, and 8223 South Exchange Avenue   125,311   104,127   3/31/2015   12   Trailing 12   229,438   122,752   106,686    
22.08   Property               8231-8239 South Ingleside   140,150   55,474   3/31/2015   12   Trailing 12   195,624   113,813   81,811    
22.09   Property               3101 W. Lexington Street   44,315   39,542   3/31/2015   12   Trailing 12   83,857   41,244   42,613    
22.10   Property               8200 South Exchange Avenue   40,662   38,718   3/31/2015   12   Trailing 12   76,630   41,038   35,592    
23   Loan       GSMC   GSMC   Palomar Point   N/A   N/A   N/A   N/A   Not Available   1,855,970   506,394   1,349,575   10.8%
24   Loan   42   CCRE   CCRE   Huntsville Portfolio   N/A   N/A   N/A   N/A   Not Available   1,482,039   351,920   1,130,119   9.4%
24.01   Property               Paramount Place   N/A   N/A   N/A   N/A   Not Available   520,937   107,976   412,961    
24.02   Property               Memorial Plaza   N/A   N/A   N/A   N/A   Not Available   541,958   139,418   402,540    
24.03   Property               Creekside Corners   N/A   N/A   N/A   N/A   Not Available   245,509   65,185   180,324    
24.04   Property               Greensboro Plaza   N/A   N/A   N/A   N/A   Not Available   114,257   27,463   86,795    
24.05   Property               Exchange Place   N/A   N/A   N/A   N/A   Not Available   59,377   11,878   47,499    
25   Loan   15   CGMRC   CGMRC   Shops at 69th Street   871,260   1,576,068   3/31/2015   12   Trailing 12   2,407,164   927,326   1,479,838   13.2%
26   Loan       CGMRC   CGMRC   College Grove   224,066   1,406,204   4/30/2015   12   Trailing 12   1,611,116   244,196   1,366,920   12.4%
27   Loan   43   CCRE   CCRE   Brook Run Shopping Center   484,682   1,445,004   3/31/2015   12   Trailing 12   1,677,902   463,343   1,214,559   11.1%
28   Loan       CCRE   CCRE   Southeast Plaza   N/A   N/A   N/A   N/A   Not Available   1,739,144   497,484   1,241,660   11.6%
29   Loan       GSMC   GSMC   Myrtle Beach Self Storage Center   346,640   853,391   5/31/2015   12   Trailing 12   1,349,664   350,995   998,669   9.8%
30   Loan       MC-FiveMile   MC-FiveMile   Birney Portfolio - Galleria Oaks   1,376,984   1,101,241   4/30/2015   12   Trailing 12   2,478,225   1,509,369   968,856   9.7%
31   Loan   15, 44, 45, 46   CCRE   CCRE   Holiday Inn Bolingbrook   3,174,581   1,499,171   3/31/2015   12   Trailing 12   4,673,751   3,172,959   1,500,792   15.7%
32   Loan   47   CCRE   CCRE   Beaver Ruin Village I & II   504,872   1,274,468   3/31/2015   12   Trailing 12   1,740,866   563,676   1,177,190   12.5%
32.01   Property               Beaver Ruin Village I   382,401   905,992   3/31/2015   12   Trailing 12   1,261,341   432,834   828,507    
32.02   Property               Beaver Ruin Village II   122,471   368,476   3/31/2015   12   Trailing 12   479,525   130,842   348,683    
33   Loan   48   CCRE   CCRE   Maplewood Mixed Use   336,652   751,352   5/31/2015   12   Trailing 12   1,332,053   447,968   884,085   9.8%
33.01   Property               4654 Maryland   126,881   241,307   5/31/2015   12   Trailing 12   427,611   135,982   291,630    
33.02   Property               401 North Euclid   74,856   138,347   5/31/2015   12   Trailing 12   269,488   78,084   191,404    
33.03   Property               7370 Manchester   58,138   129,916   5/31/2015   12   Trailing 12   268,047   118,200   149,847    
33.04   Property               7350 Manchester   34,129   72,797   5/31/2015   12   Trailing 12   134,733   57,522   77,211    
33.05   Property               7344 Manchester   29,886   76,240   5/31/2015   12   Trailing 12   122,231   36,107   86,125    
33.06   Property               4229 Manchester   12,761   92,745   5/31/2015   12   Trailing 12   109,943   22,074   87,869    
34   Loan       MC-FiveMile   MC-FiveMile   520 West Avenue   212,428   837,126   3/31/2015   12   Trailing 12   1,010,638   211,042   799,597   8.9%
35   Loan   49, 50   MC-FiveMile   MC-FiveMile   Conlon MHC Portfolio 3   473,365   1,017,182   5/31/2015   Various   Various   1,565,102   503,671   1,061,432   11.8%
35.01   Property               All Star   170,888   536,383   5/31/2015   9   Annualized   751,525   197,127   554,398    
35.02   Property               Orion Oaks   111,730   203,135   5/31/2015   12   Trailing 12   320,604   109,993   210,611    
35.03   Property               Oakland Glen   120,131   170,759   5/31/2015   12   Trailing 12   308,569   119,151   189,419    
35.04   Property               Princeton Village   70,616   106,905   5/31/2015   12   Trailing 12   184,404   77,400   107,004    
36   Loan       SMC   SMF I   Pangea 11   800,034   654,459   4/30/2015   12   Trailing 12   1,940,240   869,040   1,071,200   12.2%
36.01   Property               13905-13957 South Clark Street   N/A   N/A   N/A   N/A   Not Available   N/A   N/A   N/A    
36.02   Property               1101 North Lawler Avenue   N/A   N/A   N/A   N/A   Not Available   N/A   N/A   N/A    
36.03   Property               7800 South Jeffery Boulevard   N/A   N/A   N/A   N/A   Not Available   N/A   N/A   N/A    
36.04   Property               7701 South Yates Boulevard   N/A   N/A   N/A   N/A   Not Available   N/A   N/A   N/A    
36.05   Property               9040 South Bishop Street   N/A   N/A   N/A   N/A   Not Available   N/A   N/A   N/A    
36.06   Property               7949 South Ellis Avenue   N/A   N/A   N/A   N/A   Not Available   N/A   N/A   N/A    
36.07   Property               14138 South School Street   N/A   N/A   N/A   N/A   Not Available   N/A   N/A   N/A    
36.08   Property               6200 South Rockwell Street   N/A   N/A   N/A   N/A   Not Available   N/A   N/A   N/A    
36.09   Property               7055 South St. Lawrence Avenue   N/A   N/A   N/A   N/A   Not Available   N/A   N/A   N/A    
36.10   Property               5402 West Rice Street   N/A   N/A   N/A   N/A   Not Available   N/A   N/A   N/A    
36.11   Property               7056 South Eberhart Avenue   N/A   N/A   N/A   N/A   Not Available   N/A   N/A   N/A    
36.12   Property               204 West 138th Street   N/A   N/A   N/A   N/A   Not Available   N/A   N/A   N/A    
36.13   Property               7956 South Burnham Avenue   N/A   N/A   N/A   N/A   Not Available   N/A   N/A   N/A    
36.14   Property               9100 South Dauphin Avenue   N/A   N/A   N/A   N/A   Not Available   N/A   N/A   N/A    
36.15   Property               8208 South Drexel Avenue   N/A   N/A   N/A   N/A   Not Available   N/A   N/A   N/A    
36.16   Property               8640 South Ingleside Avenue   N/A   N/A   N/A   N/A   Not Available   N/A   N/A   N/A    

 

 

A-27
 

 

GSMS 2015-GC32 Annex A                                        
                                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Most Recent Expenses (if past 2014) ($)   Most Recent NOI (if past 2014) ($)   Most Recent NOI Date (if past 2014)   Most Recent # of months   Most Recent Description   Underwritten EGI ($)   Underwritten Expenses ($)   Underwritten Net Operating Income ($)   Debt Yield on Underwritten Net Operating Income (%)
37   Loan       CCRE   CCRE   CSRA Food Lion Portfolio I   N/A   N/A   N/A   N/A   Not Available   1,300,518   386,192   914,326   10.4%
37.01   Property               West Pointe Village Shopping Center   N/A   N/A   N/A   N/A   Not Available   494,018   125,965   368,052    
37.02   Property               Kris Krossing Shopping Center   N/A   N/A   N/A   N/A   Not Available   442,390   129,652   312,738    
37.03   Property               College Lakes Plaza   N/A   N/A   N/A   N/A   Not Available   364,111   130,575   233,535    
38   Loan       CCRE   CCRE   Four Points Sheraton Columbus Airport   2,047,126   1,064,837   4/30/2015   12   Trailing 12   3,111,963   2,094,086   1,017,877   11.7%
39   Loan       CGMRC   CGMRC   Torrey Place Apartments   619,046   788,643   2/28/2015   12   Trailing 12   1,392,271   654,606   737,665   8.6%
40   Loan   51   CGMRC   CGMRC   Amsdell FL/NJ Self Storage Portfolio   502,304   690,687   4/30/2015   12   Trailing 12   1,192,991   495,490   697,501   8.7%
40.01   Property               Compass Self Storage   267,382   439,628   4/30/2015   12   Trailing 12   707,010   263,942   443,068    
40.02   Property               Access Self Storage   234,922   251,059   4/30/2015   12   Trailing 12   485,981   231,548   254,433    
41   Loan       CCRE   CCRE   Midwest Retail Portfolio   N/A   N/A   N/A   N/A   Not Available   749,133   89,888   659,245   8.8%
41.01   Property               Mattress Firm & Vitamin Shoppe - Cuyahoga Falls, OH   N/A   N/A   N/A   N/A   Not Available   271,133   31,637   239,496    
41.02   Property               Destination XL - Evergreen Park, IL   N/A   N/A   N/A   N/A   Not Available   229,008   24,155   204,853    
41.03   Property               Sleep Number & Noodles & Company - Tulsa, OK   N/A   N/A   N/A   N/A   Not Available   248,992   34,096   214,897    
42   Loan   15, 52   CGMRC   CGMRC   Holiday Inn Express & Suites - Sherman TX   1,251,017   952,736   4/30/2015   12   Trailing 12   2,173,957   1,270,620   903,337   12.6%
43   Loan   15, 53   SMC   SMF I   River Pointe Shopping Center   121,493   350,368   4/30/2015   12   Trailing 12   771,285   140,074   631,210   9.9%
44   Loan       GSCRE   GSMC   Hunters Point Apartments   613,875   555,595   5/31/2015   12   Trailing 12   1,182,167   605,872   576,295   9.4%
45   Loan   11   GSMC   GSMC   Crown Meadows   260,216   630,916   5/31/2015   12   Trailing 12   902,660   283,151   619,509   10.3%
46   Loan       SMC   SMF I   Cross Creek Medical Office   407,137   679,092   5/31/2015   12   Trailing 12   1,119,662   408,765   710,897   12.5%
47   Loan       GSMC   GSMC   ExtraSpace Colfax and Harlan   343,408   635,445   4/30/2015   12   Trailing 12   1,009,530   347,921   661,609   12.0%
48   Loan       GSMC   GSMC   FedEx Regional Distribution Center   N/A   N/A   N/A   N/A   Not Available   529,678   64,654   465,025   9.8%
49   Loan   54   GSMC   GSMC   Forest Gate Shopping Center   N/A   N/A   N/A   N/A   Not Available   615,395   156,421   458,974   10.0%
50   Loan       SMC   SMF I   Rite Aid Cedar Springs, MI   16,800   438,180   5/31/2015   12   Trailing 12   445,880   20,302   425,579   9.5%
51   Loan       CCRE   CCRE   Delray Pointe   N/A   N/A   N/A   N/A   Not Available   553,145   179,973   373,172   8.5%
52   Loan       CGMRC   CGMRC   24 Simon Street   N/A   N/A   N/A   N/A   Not Available   627,306   128,207   499,100   11.7%
53   Loan       MC-FiveMile   MC-FiveMile   Binford Shoppes   N/A   N/A   N/A   N/A   Not Available   601,676   129,013   472,663   11.5%
54   Loan       SMC   SMF I   CVS Shelby   N/A   N/A   N/A   N/A   Not Available   352,195   7,044   345,152   8.6%
55   Loan       SMC   SMF I   Flamingo Retail   78,801   266,315   4/30/2015   12   Trailing 12   407,249   75,042   332,207   8.9%
56   Loan       SMC   SMF I   Harrisonville Crossing   176,338   329,663   4/30/2015   12   Trailing 12   530,836   155,697   375,139   10.2%
57   Loan       GSCRE   GSMC   Redan Cove Apartments   478,363   452,608   5/31/2015   12   Trailing 12   925,220   504,045   421,175   11.5%
58   Loan       CCRE   CCRE   Moraga Plaza   107,696   379,791   3/31/2015   12   Trailing 12   505,680   117,986   387,694   11.6%
59   Loan       CCRE   CCRE   CVS Jersey Shore   N/A   N/A   N/A   N/A   Not Available   253,024   5,060   247,963   7.7%
60   Loan   55, 56   MC-FiveMile   MC-FiveMile   Lakewood Galleria   472,783   335,542   5/31/2015   11   Trailing 11   873,805   598,351   275,454   8.9%
61   Loan       CCRE   CCRE   Shoppes of Old Peachtree   N/A   N/A   N/A   N/A   Not Available   400,823   111,182   289,641   9.6%
62   Loan       SMC   SMF I   Millennium Business Center   353,702   283,192   3/31/2015   12   Trailing 12   707,345   330,352   376,993   12.6%
63   Loan   57   MC-FiveMile   MC-FiveMile   Lakewood Village   58,721   359,251   3/31/2015   12   Trailing 12   401,727   119,081   282,646   11.1%

 

A-28
 

 

GSMS 2015-GC32 Annex A                                        
                                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Underwritten Replacement / FF&E Reserve ($)   Underwritten TI / LC ($)   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
1   Loan   8, 9, 10   CGMRC   CGMRC   Ascentia MHC Portfolio   263,530   0   14,686,930   1.68   10.1%   228,370,000   Various   NAP   Various
1.01   Property               Eagle River   23,825   0   3,703,289           54,660,000   5/16/2015   NAP   NAP
1.02   Property               Foxridge Farm   22,450   0   1,791,370           25,790,000   5/15/2015   NAP   NAP
1.03   Property               River Valley   9,808   0   1,118,387           16,220,000   5/16/2015   NAP   NAP
1.04   Property               West Winds   19,688   0   887,494           11,830,000   5/11/2015   NAP   NAP
1.05   Property               Skyline Village   7,313   0   822,650           10,970,000   5/11/2015   NAP   NAP
1.06   Property               Gaslight Village   24,873   0   564,110           9,150,000   5/12/2015   NAP   NAP
1.07   Property               Dream Island   6,993   0   507,314           6,350,000   5/16/2015   NAP   NAP
1.08   Property               Valley Ridge   7,152   0   325,640           6,220,000   5/19/2015   NAP   NAP
1.09   Property               Western Hills   3,138   0   373,430           5,070,000   5/11/2015   NAP   NAP
1.10   Property               Lake Fork   9,013   0   396,506           4,930,000   5/16/2015   NAP   NAP
1.11   Property               Aloha Vegas   2,571   0   261,550           6,400,000   5/19/2015   8,570,000   5/19/2017
1.12   Property               Kingswood Estates   11,474   0   370,397           4,710,000   5/12/2015   NAP   NAP
1.13   Property               Country Oaks   5,273   0   305,848           4,950,000   5/19/2015   NAP   NAP
1.14   Property               Woodlawn Estates   13,179   0   290,888           4,330,000   5/12/2015   NAP   NAP
1.15   Property               Buckingham Village   9,792   0   237,707           4,360,000   5/13/2015   NAP   NAP
1.16   Property               Woodview   3,167   0   247,030           3,560,000   5/23/2015   NAP   NAP
1.17   Property               West Park Plaza   11,717   0   246,168           2,930,000   5/12/2015   NAP   NAP
1.18   Property               Valle Grande   11,617   0   237,125           2,800,000   5/14/2015   NAP   NAP
1.19   Property               Riviera de Sandia   8,663   0   223,787           3,300,000   5/14/2015   NAP   NAP
1.20   Property               Cedar Village   2,598   0   180,555           2,650,000   5/15/2015   NAP   NAP
1.21   Property               Rancho Bridger   3,000   0   235,742           2,950,000   5/11/2015   NAP   NAP
1.22   Property               Sheltered Valley   2,264   0   200,612           2,460,000   5/11/2015   NAP   NAP
1.23   Property               Vals   8,303   0   208,306           2,810,000   5/13/2015   NAP   NAP
1.24   Property               Countryside Estates   21,555   0   139,693           2,170,000   5/12/2015   NAP   NAP
1.25   Property               W bar K   1,307   0   184,947           2,270,000   5/11/2015   NAP   NAP
1.26   Property               Trails End   1,000   0   117,760           1,650,000   5/11/2015   NAP   NAP
1.27   Property               Windgate   2,682   0   137,278           1,780,000   5/13/2015   NAP   NAP
1.28   Property               Golden Eagle   1,642   0   114,524           1,330,000   5/11/2015   NAP   NAP
1.29   Property               Mountain Springs   2,667   0   103,732           1,390,000   5/11/2015   NAP   NAP
1.30   Property               North Breeze   2,392   0   63,915           1,230,000   5/19/2015   NAP   NAP
1.31   Property               Sugar Creek   1,553   0   69,540           950,000   5/11/2015   NAP   NAP
1.32   Property               Hillside   867   0   19,637           360,000   5/11/2015   NAP   NAP
2   Loan       GSMC   GSMC   Fig Garden Village   142,644   245,171   6,122,400   1.42   8.3%   107,000,000   5/13/2015   NAP   NAP
3   Loan   15, 16   GSMC   GSMC   Bassett Place   138,300   301,706   5,933,425   1.51   9.1%   89,165,000   4/27/2015   95,200,000   1/1/2016
4   Loan       GSMC   GSMC   JW Marriott Cherry Creek   963,273   0   6,981,098   1.80   10.7%   93,300,000   5/26/2015   NAP   NAP
5   Loan   11, 12, 13, 14   GSMC   GSMC   Dallas Market Center   764,053   1,153,463   31,915,179   2.13   12.4%   403,000,000   3/23/2015   NAP   NAP
6   Loan   15, 17, 18   CGMRC   CGMRC   Kaiser Center   202,751   1,163,073   11,721,793   1.39   8.4%   198,700,000   4/21/2015   220,200,000   4/21/2016
7   Loan   19   CGMRC   CGMRC   Hilton Garden Inn Pittsburgh/Southpointe   456,230   0   3,464,556   1.93   11.5%   43,700,000   5/13/2015   NAP   NAP
8   Loan   15, 20, 21   GSMC   GSMC   Doubletree Tallahassee   402,166   0   2,827,193   1.75   11.1%   36,335,000   5/26/2015   36,535,000   7/26/2015
9   Loan   22, 23, 24, 25   CGMRC, BANA   CGMRC   US StorageMart Portfolio   768,343   0   38,343,518   5.27   20.3%   676,500,000   Various   NAP   NAP
9.01   Property               50 Wallabout Street   14,877   0   2,030,376           32,600,000   10/29/2014   NAP   NAP
9.02   Property               250 Flanagan Way   16,145   0   1,305,822           22,900,000   11/3/2014   NAP   NAP
9.03   Property               6700 River Road   13,944   0   1,231,311           22,900,000   11/3/2014   NAP   NAP
9.04   Property               1015 North Halsted Street   16,935   0   937,129           18,340,000   11/13/2014   NAP   NAP
9.05   Property               7536 Wornall Road   14,686   0   1,214,181           17,670,000   11/7/2014   NAP   NAP
9.06   Property               640 Southwest 2nd Avenue   7,807   0   1,166,623           16,000,000   10/30/2014   NAP   NAP
9.07   Property               4920 Northwest 7th Street   13,803   0   1,119,153           16,100,000   10/30/2014   NAP   NAP
9.08   Property               9925 Southwest 40th Street   15,643   0   1,082,032           15,600,000   10/30/2014   NAP   NAP
9.09   Property               9220 West 135th Street   16,796   0   818,530           14,850,000   11/8/2014   NAP   NAP
9.10   Property               980 4th Avenue   6,791   0   955,732           14,000,000   10/29/2014   NAP   NAP
9.11   Property               405 South Federal Highway   18,891   0   867,424           14,350,000   10/30/2014   NAP   NAP
9.12   Property               11001 Excelsior Boulevard   27,709   0   998,038           13,840,000   11/13/2014   NAP   NAP
9.13   Property               11325 Lee Highway   7,551   0   778,151           13,630,000   11/12/2014   NAP   NAP
9.14   Property               2021 Griffin Road   16,918   0   958,430           13,400,000   10/30/2014   NAP   NAP
9.15   Property               400 West Olmos Drive   12,108   0   880,220           13,240,000   11/12/2014   NAP   NAP
9.16   Property               14151 Wyandotte Street   14,795   0   853,668           12,380,000   11/7/2014   NAP   NAP
9.17   Property               5979 Butterfield Road   18,227   0   659,679           11,850,000   11/13/2014   NAP   NAP
9.18   Property               115 Park Avenue   13,757   0   958,917           11,680,000   11/4/2014   NAP   NAP
9.19   Property               3500 Southwest 160th Avenue   14,322   0   697,439           11,400,000   10/30/2014   NAP   NAP
9.20   Property               2445 Crain Highway   11,092   0   611,522           11,240,000   11/12/2014   NAP   NAP
9.21   Property               100 West North Avenue   13,798   0   737,395           11,120,000   11/13/2014   NAP   NAP
9.22   Property               2727 Shermer Road   15,181   0   600,313           10,380,000   11/13/2014   NAP   NAP
9.23   Property               15201 Antioch Road   15,071   0   575,517           10,400,000   11/8/2014   NAP   NAP
9.24   Property               2450 Mandela Parkway   8,051   0   644,489           9,860,000   11/12/2014   NAP   NAP
9.25   Property               184-02 Jamaica Avenue   6,982   0   498,016           9,700,000   10/29/2014   NAP   NAP
9.26   Property               9012 Northwest Prairie View Road   15,561   0   590,558           9,390,000   11/8/2014   NAP   NAP

 

A-29
 

 

GSMS 2015-GC32 Annex A                                        
                                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Underwritten Replacement / FF&E Reserve ($)   Underwritten TI / LC ($)   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
9.27   Property               16101 West 95th Street   13,891   0   510,822           8,650,000   11/8/2014   NAP   NAP
9.28   Property               3100 North Mannheim   15,397   0   475,341           7,870,000   11/13/2014   NAP   NAP
9.29   Property               9580 Potranco Road   11,862   0   458,936           7,750,000   11/12/2014   NAP   NAP
9.30   Property               18025 Monterey Street   8,256   0   550,018           7,760,000   11/12/2014   NAP   NAP
9.31   Property               9N 004 Route 59   15,700   0   479,994           7,560,000   11/13/2014   NAP   NAP
9.32   Property               5115 Clayton Road   8,180   0   461,059           7,460,000   11/12/2014   NAP   NAP
9.33   Property               9702 West 67th Street   12,787   0   427,883           7,400,000   11/8/2014   NAP   NAP
9.34   Property               794 Scenic Highway   12,804   0   528,368           7,380,000   11/8/2014   NAP   NAP
9.35   Property               12430 Bandera Road   11,777   0   454,428           7,280,000   11/12/2014   NAP   NAP
9.36   Property               4000 South Providence Road   12,061   0   462,016           7,200,000   11/6/2014   NAP   NAP
9.37   Property               2743 San Pablo Avenue   8,800   0   563,005           7,000,000   11/12/2014   NAP   NAP
9.38   Property               819 North Eola Road   11,807   0   428,339           6,880,000   11/13/2014   NAP   NAP
9.39   Property               2506 West Worley Street   13,107   0   456,338           6,870,000   11/6/2014   NAP   NAP
9.40   Property               15601 FM 1325   12,746   0   407,425           6,800,000   11/6/2014   NAP   NAP
9.41   Property               10700 West 159th Street   9,139   0   389,871           6,600,000   11/13/2014   NAP   NAP
9.42   Property               2403 Rangeline Street   24,102   0   530,885           6,430,000   11/6/2014   NAP   NAP
9.43   Property               6714 South Cottage Grove Avenue and 6932 South South Chicago Avenue   9,040   0   397,989           6,040,000   11/13/2014   NAP   NAP
9.44   Property               2277 Walters Road   9,771   0   444,501           6,000,000   11/12/2014   NAP   NAP
9.45   Property               1575 Thousand Oaks Drive   10,141   0   396,523           6,000,000   11/12/2014   NAP   NAP
9.46   Property               7460 Frontage Road   11,240   0   346,863           6,000,000   11/8/2014   NAP   NAP
9.47   Property               6401 Third Street   5,024   0   388,336           5,850,000   11/6/2014   NAP   NAP
9.48   Property               2816 Eaton Road   10,539   0   333,041           5,700,000   11/4/2014   NAP   NAP
9.49   Property               3985 Atlanta Highway   10,894   0   423,585           5,160,000   11/8/2014   NAP   NAP
9.50   Property               11510 North Main Street   12,934   0   322,997           5,120,000   11/8/2014   NAP   NAP
9.51   Property               750 Winchester Road   9,350   0   419,578           4,970,000   11/5/2014   NAP   NAP
9.52   Property               3401 Broadway Boulevard   7,073   0   296,779           4,970,000   11/7/2014   NAP   NAP
9.53   Property               1720 Grand Boulevard   7,872   0   261,065           4,560,000   11/7/2014   NAP   NAP
9.54   Property               1310 South Enterprise Street   10,765   0   221,960           4,480,000   11/8/2014   NAP   NAP
9.55   Property               2420 St Mary’s Boulevard   9,873   0   354,239           4,200,000   11/6/2014   NAP   NAP
9.56   Property               3500 I-70 Drive Southeast   7,222   0   281,882           4,120,000   11/6/2014   NAP   NAP
9.57   Property               195 Southwest Boulevard   4,847   0   253,606           4,100,000   11/8/2014   NAP   NAP
9.58   Property               8900 Northwest Prairie View Road   7,440   0   287,779           4,050,000   11/8/2014   NAP   NAP
9.59   Property               1601 Twilight Trail   9,223   0   336,061           3,990,000   11/5/2014   NAP   NAP
9.60   Property               1515 Church Street   10,758   0   274,076           3,710,000   11/14/2014   NAP   NAP
9.61   Property               1891 North Columbia Street   8,653   0   272,984           3,400,000   11/8/2014   NAP   NAP
9.62   Property               1200 US #1   2,616   0   151,376           2,740,000   11/6/2014   NAP   NAP
9.63   Property               251 Collins Industrial Boulevard   7,676   0   142,658           2,580,000   11/8/2014   NAP   NAP
9.64   Property               2310 Paris Road   6,265   0   206,925           2,430,000   11/6/2014   NAP   NAP
9.65   Property               1820 West Business Loop 70   3,689   0   85,412           1,290,000   11/6/2014   NAP   NAP
9.66   Property               1723 East Florida   5,582   0   87,911           1,270,000   11/7/2014   NAP   NAP
10   Loan   15, 26   GSMC   GSMC   Selig Office Portfolio   407,864   1,361,353   30,307,148   2.22   8.8%   544,500,000   3/2/2015   553,400,000   Various
10.01   Property   27           1000 Second Avenue   111,948   382,322   10,106,504           192,000,000   3/2/2015   NAP   NAP
10.02   Property   28           2901 Third Avenue   67,466   165,082   4,058,884           82,000,000   3/2/2015   84,000,000   3/1/2016
10.03   Property               3101 Western Avenue   46,759   179,300   4,167,663           69,000,000   3/2/2015   NAP   NAP
10.04   Property   29           300 Elliott Avenue West   56,540   207,115   3,790,919           60,500,000   3/2/2015   NAP   NAP
10.05   Property   30           3131 Elliott Avenue   47,462   174,152   3,463,718           59,500,000   3/2/2015   63,500,000   3/1/2016
10.06   Property               2615 Fourth Avenue   31,069   111,657   2,097,270           35,800,000   3/2/2015   37,200,000   9/1/2015
10.07   Property               190 Queen Anne Avenue North   21,146   53,364   1,209,573           21,100,000   3/2/2015   NAP   NAP
10.08   Property   31           200 First Avenue West   16,618   56,295   852,940           16,000,000   3/2/2015   17,500,000   6/1/2016
10.09   Property               18 West Mercer Street   8,858   32,065   559,677           8,600,000   3/2/2015   NAP   NAP
11   Loan   32, 33, 34   CGMRC, MSBNA   CGMRC   Alderwood Mall   86,356   1,434,194   32,610,280   2.24   14.4%   693,500,000   3/17/2015   NAP   NAP
12   Loan       SMC   SMF I   Sysmex Way   12,750   0   1,846,052   1.24   7.7%   33,200,000   4/15/2015   NAP   NAP
13   Loan   35   CGMRC   CGMRC   Cypress Retail Center   14,858   79,420   1,887,459   1.46   8.5%   32,500,000   4/29/2015   NAP   NAP
14   Loan       GSMC   GSMC   Court at Deptford II   28,364   78,828   1,741,525   1.29   7.9%   32,500,000   3/26/2015   NAP   NAP
15   Loan       CCRE   CCRE   ART Multi-State Portfolio II   158,530   0   1,907,582   1.46   9.3%   27,450,000   Various   NAP   NAP
15.01   Property               Annhurst   33,987   0   420,967           6,500,000   4/29/2015   NAP   NAP
15.02   Property               Applegate   37,482   0   415,419           5,750,000   4/23/2015   NAP   NAP
15.03   Property               Heron Pointe   30,571   0   354,901           4,600,000   4/28/2015   NAP   NAP
15.04   Property               Meadowood   21,386   0   250,524           4,000,000   4/28/2015   NAP   NAP
15.05   Property               Ridgewood   17,241   0   251,075           3,500,000   4/23/2015   NAP   NAP
15.06   Property               Heathmoore   17,863   0   214,696           3,100,000   4/23/2015   NAP   NAP
16   Loan   36   SMC   SMF I   Freshwater Commons   26,191   41,500   1,553,044   1.31   8.1%   26,000,000   5/20/2015   NAP   NAP
17   Loan       GSMC   GSMC   Eddystone Crossing Shopping Center   23,625   52,422   1,382,788   1.29   7.8%   25,000,000   5/15/2015   NAP   NAP
18   Loan       MC-FiveMile   MC-FiveMile   Skyline Property Portfolio   37,015   134,899   1,494,552   1.49   9.9%   22,600,000   Various   23,830,000   Various
18.01   Property               Heartland Village Shopping Center   5,228   32,395   404,224           6,000,000   5/18/2015   NAP   NAP
18.02   Property               Park 52   7,488   21,414   228,012           2,950,000   5/13/2015   NAP   NAP
18.03   Property               Andrade Business Park   5,850   13,781   227,431           2,630,000   5/13/2015   NAP   NAP
18.04   Property               Fairview Corners   2,080   15,400   155,269           1,900,000   5/18/2015   NAP   NAP
18.05   Property               Elmwood Tech   3,757   9,370   114,495           1,650,000   5/13/2015   1,750,000   9/1/2016
18.06   Property               White River Landing   1,820   11,498   101,362           1,450,000   5/18/2015   NAP   NAP
18.07   Property               Holiday Center   7,650   15,667   109,920           2,870,000   5/18/2015   3,700,000   6/1/2018
18.08   Property               Whiteland Retail Center   2,518   10,118   81,399           2,200,000   5/18/2015   2,500,000   6/1/2016
18.09   Property               Franklin Shoppes   624   5,256   72,440           950,000   5/18/2015   NAP   NAP
19   Loan   37, 38, 39   SMC   SMF I   Hampton Inn Idaho Falls Airport   119,804   0   906,308   1.66   11.4%   11,500,000   5/28/2015   NAP   NAP

 

A-30
 

 

GSMS 2015-GC32 Annex A                                        
                                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Underwritten Replacement / FF&E Reserve ($)   Underwritten TI / LC ($)   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
20   Loan   37, 38, 40   SMC   SMF I   La Quinta Inn & Suites Idaho Falls   83,046   0   626,447   1.66   11.4%   7,800,000   5/28/2015   NAP   NAP
21   Loan       CCRE   CCRE   Rio Linda Shopping Center   11,562   57,810   1,026,107   1.27   8.0%   17,100,000   4/20/2015   NAP   NAP
22   Loan   41   MC-FiveMile   MC-FiveMile   Chicago Multifamily Portfolio   82,651   0   1,189,222   1.42   9.5%   17,285,000   5/12/2015   NAP   NAP
22.01   Property               5334-5362 West Madison Street   14,400   0   268,585           3,950,000   5/12/2015   NAP   NAP
22.02   Property               5300 South Martin Luther King Junior Drive   9,742   0   166,558           2,275,000   5/12/2015   NAP   NAP
22.03   Property               1115-27 East 81st Street   11,700   0   132,567           2,020,000   5/12/2015   NAP   NAP
22.04   Property               5248 South Martin Luther King Junior Drive   9,909   0   153,281           1,790,000   5/12/2015   NAP   NAP
22.05   Property               4900-4910 West Jackson Boulevard   8,700   0   106,394           1,940,000   5/12/2015   NAP   NAP
22.06   Property               130-136 North Leamington Avenue   6,300   0   117,035           1,620,000   5/12/2015   NAP   NAP
22.07   Property               8211-8213, 8214, and 8223 South Exchange Avenue   8,100   0   98,586           1,500,000   5/12/2015   NAP   NAP
22.08   Property               8231-8239 South Ingleside   8,400   0   73,411           1,100,000   5/12/2015   NAP   NAP
22.09   Property               3101 W. Lexington Street   3,000   0   39,613           620,000   5/12/2015   NAP   NAP
22.10   Property               8200 South Exchange Avenue   2,400   0   33,192           470,000   5/12/2015   NAP   NAP
23   Loan       GSMC   GSMC   Palomar Point   15,983   48,410   1,285,183   1.75   10.3%   20,100,000   4/10/2015   NAP   NAP
24   Loan   42   CCRE   CCRE   Huntsville Portfolio   31,012   76,938   1,022,169   1.30   8.5%   16,510,000   Various   NAP   NAP
24.01   Property               Paramount Place   6,787   16,967   389,207           6,000,000   1/19/2015   NAP   NAP
24.02   Property               Memorial Plaza   13,837   26,610   362,094           5,750,000   1/20/2015   NAP   NAP
24.03   Property               Creekside Corners   3,613   12,044   164,668           3,000,000   1/19/2015   NAP   NAP
24.04   Property               Greensboro Plaza   5,580   18,600   62,615           1,100,000   1/20/2015   NAP   NAP
24.05   Property               Exchange Place   1,196   2,718   43,586           660,000   1/19/2015   NAP   NAP
25   Loan   15   CGMRC   CGMRC   Shops at 69th Street   25,772   119,685   1,334,381   1.92   11.9%   17,200,000   5/20/2015   17,900,000   5/20/2016
26   Loan       CGMRC   CGMRC   College Grove   9,344   54,795   1,302,781   2.06   11.9%   22,000,000   5/14/2015   NAP   NAP
27   Loan   43   CCRE   CCRE   Brook Run Shopping Center   29,548   110,804   1,074,208   2.37   9.8%   18,300,000   4/23/2015   NAP   NAP
28   Loan       CCRE   CCRE   Southeast Plaza   31,184   129,700   1,080,776   1.63   10.1%   15,400,000   4/16/2015   NAP   NAP
29   Loan       GSMC   GSMC   Myrtle Beach Self Storage Center   16,942   0   981,727   1.56   9.6%   13,600,000   4/29/2015   NAP   NAP
30   Loan       MC-FiveMile   MC-FiveMile   Birney Portfolio - Galleria Oaks   53,250   0   915,606   1.49   9.2%   14,060,000   6/3/2015   NAP   NAP
31   Loan   15, 44, 45, 46   CCRE   CCRE   Holiday Inn Bolingbrook   186,950   0   1,313,842   1.91   13.7%   13,021,920   5/11/2015   14,200,000   6/1/2018
32   Loan   47   CCRE   CCRE   Beaver Ruin Village I & II   22,098   110,808   1,044,284   2.32   11.1%   17,200,000   4/2/2015   NAP   NAP
32.01   Property               Beaver Ruin Village I   15,133   75,883   737,491           12,700,000   4/2/2015   NAP   NAP
32.02   Property               Beaver Ruin Village II   6,965   34,925   306,793           4,500,000   4/2/2015   NAP   NAP
33   Loan   48   CCRE   CCRE   Maplewood Mixed Use   17,044   70,733   796,308   1.38   8.8%   13,850,000   4/10/2015   NAP   NAP
33.01   Property               4654 Maryland   3,861   15,445   272,323           5,000,000   4/10/2015   NAP   NAP
33.02   Property               401 North Euclid   4,323   14,114   172,967           2,925,000   4/10/2015   NAP   NAP
33.03   Property               7370 Manchester   3,752   15,633   130,462           2,375,000   4/10/2015   NAP   NAP
33.04   Property               7350 Manchester   2,336   11,682   63,192           1,525,000   4/10/2015   NAP   NAP
33.05   Property               7344 Manchester   1,482   7,410   77,233           1,075,000   4/10/2015   NAP   NAP
33.06   Property               4229 Manchester   1,290   6,449   80,130           950,000   4/10/2015   NAP   NAP
34   Loan       MC-FiveMile   MC-FiveMile   520 West Avenue   6,486   27,302   765,809   1.35   8.5%   13,190,000   2/24/2015   NAP   NAP
35   Loan   49, 50   MC-FiveMile   MC-FiveMile   Conlon MHC Portfolio 3   23,950   0   1,037,482   1.89   11.5%   14,685,000   Various   15,980,000   Various
35.01   Property               All Star   11,000   0   543,398           7,610,000   5/19/2015   NAP   NAP
35.02   Property               Orion Oaks   5,000   0   205,611           2,965,000   5/20/2015   3,200,000   5/20/2016
35.03   Property               Oakland Glen   4,750   0   184,669           2,990,000   5/20/2015   3,200,000   3/20/2016
35.04   Property               Princeton Village   3,200   0   103,804           1,120,000   5/20/2015   1,970,000   5/20/2019
36   Loan       SMC   SMF I   Pangea 11   59,000   0   1,012,200   2.54   11.6%   15,925,000   5/14/2015   NAP   NAP
36.01   Property               13905-13957 South Clark Street   N/A   N/A   N/A           3,850,000   5/14/2015   NAP   NAP
36.02   Property               1101 North Lawler Avenue   N/A   N/A   N/A           1,300,000   5/14/2015   NAP   NAP
36.03   Property               7800 South Jeffery Boulevard   N/A   N/A   N/A           1,150,000   5/14/2015   NAP   NAP
36.04   Property               7701 South Yates Boulevard   N/A   N/A   N/A           1,000,000   5/14/2015   NAP   NAP
36.05   Property               9040 South Bishop Street   N/A   N/A   N/A           900,000   5/14/2015   NAP   NAP
36.06   Property               7949 South Ellis Avenue   N/A   N/A   N/A           800,000   5/14/2015   NAP   NAP
36.07   Property               14138 South School Street   N/A   N/A   N/A           750,000   5/14/2015   NAP   NAP
36.08   Property               6200 South Rockwell Street   N/A   N/A   N/A           750,000   5/14/2015   NAP   NAP
36.09   Property               7055 South St. Lawrence Avenue   N/A   N/A   N/A           750,000   5/14/2015   NAP   NAP
36.10   Property               5402 West Rice Street   N/A   N/A   N/A           750,000   5/14/2015   NAP   NAP
36.11   Property               7056 South Eberhart Avenue   N/A   N/A   N/A           725,000   5/14/2015   NAP   NAP
36.12   Property               204 West 138th Street   N/A   N/A   N/A           700,000   5/14/2015   NAP   NAP
36.13   Property               7956 South Burnham Avenue   N/A   N/A   N/A           650,000   5/14/2015   NAP   NAP
36.14   Property               9100 South Dauphin Avenue   N/A   N/A   N/A           650,000   5/14/2015   NAP   NAP
36.15   Property               8208 South Drexel Avenue   N/A   N/A   N/A           600,000   5/14/2015   NAP   NAP
36.16   Property               8640 South Ingleside Avenue   N/A   N/A   N/A           600,000   5/14/2015   NAP   NAP

 

A-31
 

 

GSMS 2015-GC32 Annex A                                        
                                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Underwritten Replacement / FF&E Reserve ($)   Underwritten TI / LC ($)   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
37   Loan       CCRE   CCRE   CSRA Food Lion Portfolio I   28,217   126,978   759,130   1.39   8.7%   12,620,000   Various   NAP   NAP
37.01   Property               West Pointe Village Shopping Center   9,649   43,421   314,982           4,840,000   4/11/2015   NAP   NAP
37.02   Property               Kris Krossing Shopping Center   9,960   44,820   257,958           4,500,000   4/13/2015   NAP   NAP
37.03   Property               College Lakes Plaza   8,608   38,737   186,190           3,280,000   4/18/2015   NAP   NAP
38   Loan       CCRE   CCRE   Four Points Sheraton Columbus Airport   124,479   0   893,399   1.54   10.3%   12,500,000   5/1/2015   NAP   NAP
39   Loan       CGMRC   CGMRC   Torrey Place Apartments   44,100   0   693,565   1.35   8.1%   11,400,000   2/26/2015   NAP   NAP
40   Loan   51   CGMRC   CGMRC   Amsdell FL/NJ Self Storage Portfolio   16,662   0   680,839   1.39   8.5%   11,020,000   Various   NAP   NAP
40.01   Property               Compass Self Storage   9,870   0   433,198           7,100,000   5/14/2015   NAP   NAP
40.02   Property               Access Self Storage   6,792   0   247,641           3,920,000   5/1/2015   NAP   NAP
41   Loan       CCRE   CCRE   Midwest Retail Portfolio   4,240   14,841   640,164   1.32   8.5%   10,740,000   Various   NAP   NAP
41.01   Property               Mattress Firm & Vitamin Shoppe - Cuyahoga Falls, OH   1,420   4,969   233,108           3,750,000   5/29/2015   NAP   NAP
41.02   Property               Destination XL - Evergreen Park, IL   1,598   5,594   197,660           3,540,000   4/23/2015   NAP   NAP
41.03   Property               Sleep Number & Noodles & Company - Tulsa, OK   1,222   4,278   209,397           3,450,000   3/30/2015   NAP   NAP
42   Loan   15, 52   CGMRC   CGMRC   Holiday Inn Express & Suites - Sherman TX   86,958   0   816,379   1.80   11.4%   9,300,000   3/23/2015   10,900,000   4/1/2018
43   Loan   15, 53   SMC   SMF I   River Pointe Shopping Center   4,680   19,500   607,030   1.53   9.5%   9,850,000   5/26/2015   10,000,000   12/1/2015
44   Loan       GSCRE   GSMC   Hunters Point Apartments   34,358   0   541,937   2.02   8.9%   9,800,000   4/30/2015   NAP   NAP
45   Loan   11   GSMC   GSMC   Crown Meadows   7,910   23,724   587,875   1.62   9.7%   8,050,000   4/24/2015   NAP   NAP
46   Loan       SMC   SMF I   Cross Creek Medical Office   10,629   53,143   647,126   1.79   11.4%   9,100,000   6/9/2015   NAP   NAP
47   Loan       GSMC   GSMC   ExtraSpace Colfax and Harlan   11,914   0   649,695   2.91   11.8%   11,100,000   5/4/2015   NAP   NAP
48   Loan       GSMC   GSMC   FedEx Regional Distribution Center   12,665   0   452,360   1.62   9.5%   7,350,000   5/14/2015   NAP   NAP
49   Loan   54   GSMC   GSMC   Forest Gate Shopping Center   9,410   28,461   421,103   1.52   9.2%   6,150,000   5/26/2015   NAP   NAP
50   Loan       SMC   SMF I   Rite Aid Cedar Springs, MI   1,467   0   424,111   1.28   9.4%   6,280,000   5/7/2015   NAP   NAP
51   Loan       CCRE   CCRE   Delray Pointe   3,654   10,885   358,634   1.27   8.2%   6,000,000   4/7/2015   NAP   NAP
52   Loan       CGMRC   CGMRC   24 Simon Street   11,700   15,085   472,315   1.83   11.1%   7,100,000   3/9/2015   NAP   NAP
53   Loan       MC-FiveMile   MC-FiveMile   Binford Shoppes   4,958   28,746   438,958   1.75   10.7%   5,950,000   4/14/2015   NAP   NAP
54   Loan       SMC   SMF I   CVS Shelby   1,562   0   343,590   1.25   8.6%   5,390,000   5/19/2015   NAP   NAP
55   Loan       SMC   SMF I   Flamingo Retail   4,133   10,396   317,677   1.33   8.5%   5,420,000   5/15/2015   NAP   NAP
56   Loan       SMC   SMF I   Harrisonville Crossing   6,789   27,856   340,494   1.50   9.2%   5,000,000   4/24/2015   NAP   NAP
57   Loan       GSCRE   GSMC   Redan Cove Apartments   37,200   0   383,975   1.69   10.4%   4,900,000   5/7/2015   NAP   NAP
58   Loan       CCRE   CCRE   Moraga Plaza   6,719   19,198   361,777   1.80   10.8%   5,600,000   4/1/2015   NAP   NAP
59   Loan       CCRE   CCRE   CVS Jersey Shore   2,025   0   245,938   1.23   7.6%   4,500,000   4/13/2015   NAP   NAP
60   Loan   55, 56   MC-FiveMile   MC-FiveMile   Lakewood Galleria   3,802   16,465   255,187   1.31   8.2%   4,300,000   2/16/2015   NAP   NAP
61   Loan       CCRE   CCRE   Shoppes of Old Peachtree   3,211   16,057   270,373   1.42   8.9%   4,050,000   4/9/2015   NAP   NAP
62   Loan       SMC   SMF I   Millennium Business Center   26,486   28,165   322,342   1.75   10.7%   4,000,000   3/20/2015   NAP   NAP
63   Loan   57   MC-FiveMile   MC-FiveMile   Lakewood Village   6,150   0   276,496   1.56   10.9%   3,550,000   4/2/2015   NAP   NAP

 

A-32
 

 

GSMS 2015-GC32 Annex A                                        
                                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Cut-off Date LTV Ratio (%)   LTV Ratio at Maturity (%)   Occupancy (%) (5)   Occupancy Date   ADR ($)   RevPAR ($)   Largest Tenant   Largest Tenant Sq Ft   Largest Tenant Lease Expiration (6)
1   Loan   8, 9, 10   CGMRC   CGMRC   Ascentia MHC Portfolio   63.5%   51.2%   84.3%       NAP   NAP            
1.01   Property               Eagle River           99.2%   3/31/2015   NAP   NAP   NAP        
1.02   Property               Foxridge Farm           96.9%   3/31/2015   NAP   NAP   NAP        
1.03   Property               River Valley           99.0%   3/31/2015   NAP   NAP   NAP        
1.04   Property               West Winds           85.4%   3/31/2015   NAP   NAP   NAP        
1.05   Property               Skyline Village           93.8%   3/31/2015   NAP   NAP   NAP        
1.06   Property               Gaslight Village           71.6%   3/31/2015   NAP   NAP   NAP        
1.07   Property               Dream Island           96.5%   3/31/2015   NAP   NAP   NAP        
1.08   Property               Valley Ridge           74.4%   3/31/2015   NAP   NAP   NAP        
1.09   Property               Western Hills           81.1%   3/31/2015   NAP   NAP   NAP        
1.10   Property               Lake Fork           87.4%   3/31/2015   NAP   NAP   NAP        
1.11   Property               Aloha Vegas           58.2%   3/31/2015   NAP   NAP   NAP        
1.12   Property               Kingswood Estates           93.0%   3/31/2015   NAP   NAP   NAP        
1.13   Property               Country Oaks           86.3%   3/31/2015   NAP   NAP   NAP        
1.14   Property               Woodlawn Estates           64.0%   3/31/2015   NAP   NAP   NAP        
1.15   Property               Buckingham Village           89.0%   3/31/2015   NAP   NAP   NAP        
1.16   Property               Woodview           91.5%   3/31/2015   NAP   NAP   NAP        
1.17   Property               West Park Plaza           69.2%   3/31/2015   NAP   NAP   NAP        
1.18   Property               Valle Grande           97.2%   3/31/2015   NAP   NAP   NAP        
1.19   Property               Riviera de Sandia           95.0%   3/31/2015   NAP   NAP   NAP        
1.20   Property               Cedar Village           100.0%   3/31/2015   NAP   NAP   NAP        
1.21   Property               Rancho Bridger           92.0%   3/31/2015   NAP   NAP   NAP        
1.22   Property               Sheltered Valley           98.2%   3/31/2015   NAP   NAP   NAP        
1.23   Property               Vals           86.7%   3/31/2015   NAP   NAP   NAP        
1.24   Property               Countryside Estates           52.4%   3/31/2015   NAP   NAP   NAP        
1.25   Property               W bar K           100.0%   3/31/2015   NAP   NAP   NAP        
1.26   Property               Trails End           87.1%   3/31/2015   NAP   NAP   NAP        
1.27   Property               Windgate           90.9%   3/31/2015   NAP   NAP   NAP        
1.28   Property               Golden Eagle           82.4%   3/31/2015   NAP   NAP   NAP        
1.29   Property               Mountain Springs           85.0%   3/31/2015   NAP   NAP   NAP        
1.30   Property               North Breeze           91.7%   3/31/2015   NAP   NAP   NAP        
1.31   Property               Sugar Creek           93.9%   3/31/2015   NAP   NAP   NAP        
1.32   Property               Hillside           73.9%   3/31/2015   NAP   NAP   NAP        
2   Loan       GSMC   GSMC   Fig Garden Village   69.3%   63.1%   92.8%   4/1/2015   NAP   NAP   Whole Foods Market   30,819   9/30/2020
3   Loan   15, 16   GSMC   GSMC   Bassett Place   65.0%   60.1%   98.1%   6/3/2015   NAP   NAP   Target (GL)   117,380   1/31/2020
4   Loan       GSMC   GSMC   JW Marriott Cherry Creek   69.7%   57.6%   80.7%   5/31/2015   263.01   212.25   NAP        
5   Loan   11, 12, 13, 14   GSMC   GSMC   Dallas Market Center   64.1%   51.2%   88.3%   4/22/2015   NAP   NAP   The L.D. Kichler Company   23,948   8/31/2016
6   Loan   15, 17, 18   CGMRC   CGMRC   Kaiser Center   70.5%   60.4%   88.3%   5/28/2015   NAP   NAP   Bay Area Rapid Transit   311,714   7/17/2021
7   Loan   19   CGMRC   CGMRC   Hilton Garden Inn Pittsburgh/Southpointe   68.6%   58.4%   73.0%   4/30/2015   128.92   94.07   NAP        
8   Loan   15, 20, 21   GSMC   GSMC   Doubletree Tallahassee   70.4%   57.3%   74.8%   5/31/2015   126.49   94.67   NAP        
9   Loan   22, 23, 24, 25   CGMRC, BANA   CGMRC   US StorageMart Portfolio   27.9%   27.9%   85.7%       NAP   NAP            
9.01   Property               50 Wallabout Street           94.0%   2/28/2015   NAP   NAP   NAP        
9.02   Property               250 Flanagan Way           88.7%   2/28/2015   NAP   NAP   NAP        
9.03   Property               6700 River Road           85.0%   2/28/2015   NAP   NAP   NAP        
9.04   Property               1015 North Halsted Street           83.5%   2/28/2015   NAP   NAP   NAP        
9.05   Property               7536 Wornall Road           93.5%   2/28/2015   NAP   NAP   NAP        
9.06   Property               640 Southwest 2nd Avenue           91.9%   2/28/2015   NAP   NAP   NAP        
9.07   Property               4920 Northwest 7th Street           91.6%   2/28/2015   NAP   NAP   NAP        
9.08   Property               9925 Southwest 40th Street           86.9%   2/28/2015   NAP   NAP   NAP        
9.09   Property               9220 West 135th Street           84.8%   2/28/2015   NAP   NAP   NAP        
9.10   Property               980 4th Avenue           93.8%   2/28/2015   NAP   NAP   NAP        
9.11   Property               405 South Federal Highway           82.5%   2/28/2015   NAP   NAP   NAP        
9.12   Property               11001 Excelsior Boulevard           88.1%   2/28/2015   NAP   NAP   NAP        
9.13   Property               11325 Lee Highway           88.4%   2/28/2015   NAP   NAP   NAP        
9.14   Property               2021 Griffin Road           87.1%   2/28/2015   NAP   NAP   NAP        
9.15   Property               400 West Olmos Drive           90.5%   2/28/2015   NAP   NAP   NAP        
9.16   Property               14151 Wyandotte Street           90.2%   2/28/2015   NAP   NAP   NAP        
9.17   Property               5979 Butterfield Road           85.8%   2/28/2015   NAP   NAP   NAP        
9.18   Property               115 Park Avenue           92.5%   2/28/2015   NAP   NAP   NAP        
9.19   Property               3500 Southwest 160th Avenue           84.7%   2/28/2015   NAP   NAP   NAP        
9.20   Property               2445 Crain Highway           81.1%   2/28/2015   NAP   NAP   NAP        
9.21   Property               100 West North Avenue           87.9%   2/28/2015   NAP   NAP   NAP        
9.22   Property               2727 Shermer Road           89.8%   2/28/2015   NAP   NAP   NAP        
9.23   Property               15201 Antioch Road           84.3%   2/28/2015   NAP   NAP   NAP        
9.24   Property               2450 Mandela Parkway           82.8%   2/28/2015   NAP   NAP   NAP        
9.25   Property               184-02 Jamaica Avenue           80.6%   2/28/2015   NAP   NAP   NAP        
9.26   Property               9012 Northwest Prairie View Road           80.3%   2/28/2015   NAP   NAP   NAP        

 

A-33
 

 

GSMS 2015-GC32 Annex A                                        
                                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Cut-off Date LTV Ratio (%)   LTV Ratio at Maturity (%)   Occupancy (%) (5)   Occupancy Date   ADR ($)   RevPAR ($)   Largest Tenant   Largest Tenant Sq Ft   Largest Tenant Lease Expiration (6)
9.27   Property               16101 West 95th Street           80.5%   2/28/2015   NAP   NAP   NAP        
9.28   Property               3100 North Mannheim           84.9%   2/28/2015   NAP   NAP   NAP        
9.29   Property               9580 Potranco Road           77.7%   2/28/2015   NAP   NAP   NAP        
9.30   Property               18025 Monterey Street           92.0%   2/28/2015   NAP   NAP   NAP        
9.31   Property               9N 004 Route 59           86.7%   2/28/2015   NAP   NAP   NAP        
9.32   Property               5115 Clayton Road           87.8%   2/28/2015   NAP   NAP   NAP        
9.33   Property               9702 West 67th Street           80.8%   2/28/2015   NAP   NAP   NAP        
9.34   Property               794 Scenic Highway           86.3%   2/28/2015   NAP   NAP   NAP        
9.35   Property               12430 Bandera Road           81.2%   2/28/2015   NAP   NAP   NAP        
9.36   Property               4000 South Providence Road           69.0%   2/28/2015   NAP   NAP   NAP        
9.37   Property               2743 San Pablo Avenue           73.1%   2/28/2015   NAP   NAP   NAP        
9.38   Property               819 North Eola Road           85.7%   2/28/2015   NAP   NAP   NAP        
9.39   Property               2506 West Worley Street           72.9%   2/28/2015   NAP   NAP   NAP        
9.40   Property               15601 FM 1325           72.1%   2/28/2015   NAP   NAP   NAP        
9.41   Property               10700 West 159th Street           87.2%   2/28/2015   NAP   NAP   NAP        
9.42   Property               2403 Rangeline Street           84.9%   2/28/2015   NAP   NAP   NAP        
9.43   Property               6714 South Cottage Grove Avenue and 6932 South South Chicago Avenue           83.5%   2/28/2015   NAP   NAP   NAP        
9.44   Property               2277 Walters Road           86.1%   2/28/2015   NAP   NAP   NAP        
9.45   Property               1575 Thousand Oaks Drive           89.4%   2/28/2015   NAP   NAP   NAP        
9.46   Property               7460 Frontage Road           89.9%   2/28/2015   NAP   NAP   NAP        
9.47   Property               6401 Third Street           74.1%   2/28/2015   NAP   NAP   NAP        
9.48   Property               2816 Eaton Road           82.2%   2/28/2015   NAP   NAP   NAP        
9.49   Property               3985 Atlanta Highway           77.4%   2/28/2015   NAP   NAP   NAP        
9.50   Property               11510 North Main Street           77.1%   2/28/2015   NAP   NAP   NAP        
9.51   Property               750 Winchester Road           88.3%   2/28/2015   NAP   NAP   NAP        
9.52   Property               3401 Broadway Boulevard           85.9%   2/28/2015   NAP   NAP   NAP        
9.53   Property               1720 Grand Boulevard           82.7%   2/28/2015   NAP   NAP   NAP        
9.54   Property               1310 South Enterprise Street           70.6%   2/28/2015   NAP   NAP   NAP        
9.55   Property               2420 St Mary’s Boulevard           85.0%   2/28/2015   NAP   NAP   NAP        
9.56   Property               3500 I-70 Drive Southeast           79.6%   2/28/2015   NAP   NAP   NAP        
9.57   Property               195 Southwest Boulevard           91.1%   2/28/2015   NAP   NAP   NAP        
9.58   Property               8900 Northwest Prairie View Road           89.6%   2/28/2015   NAP   NAP   NAP        
9.59   Property               1601 Twilight Trail           92.6%   2/28/2015   NAP   NAP   NAP        
9.60   Property               1515 Church Street           87.4%   2/28/2015   NAP   NAP   NAP        
9.61   Property               1891 North Columbia Street           84.7%   2/28/2015   NAP   NAP   NAP        
9.62   Property               1200 US #1           72.5%   2/28/2015   NAP   NAP   NAP        
9.63   Property               251 Collins Industrial Boulevard           54.4%   2/28/2015   NAP   NAP   NAP        
9.64   Property               2310 Paris Road           78.7%   2/28/2015   NAP   NAP   NAP        
9.65   Property               1820 West Business Loop 70           66.6%   2/28/2015   NAP   NAP   NAP        
9.66   Property               1723 East Florida           76.1%   2/28/2015   NAP   NAP   NAP        
10   Loan   15, 26   GSMC   GSMC   Selig Office Portfolio   63.4%   62.3%   92.4%       NAP   NAP            
10.01   Property   27           1000 Second Avenue           97.8%   2/23/2015   NAP   NAP   DDB Seattle   54,369   3/31/2023
10.02   Property   28           2901 Third Avenue           76.7%   2/23/2015   NAP   NAP   Washington State Ferries   86,510   8/31/2020
10.03   Property               3101 Western Avenue           96.1%   2/23/2015   NAP   NAP   Cell Therapeutics   66,045   4/30/2022
10.04   Property   29           300 Elliott Avenue West           99.7%   2/23/2015   NAP   NAP   Holland America   179,042   12/31/2016
10.05   Property   30           3131 Elliott Avenue           91.3%   2/23/2015   NAP   NAP   Emeritus Corporation   76,690   9/30/2025
10.06   Property               2615 Fourth Avenue           89.4%   2/23/2015   NAP   NAP   Oncothyreon, Inc.   18,177   12/17/2018
10.07   Property               190 Queen Anne Avenue North           98.1%   2/23/2015   NAP   NAP   Seattle Housing Authority   67,601   3/25/2023
10.08   Property   31           200 First Avenue West           85.2%   2/23/2015   NAP   NAP   CKCA2 Inc. (Cosmo Kids)   7,826   5/31/2025
10.09   Property               18 West Mercer Street           94.6%   2/23/2015   NAP   NAP   Comcast of Washington IV, Inc.   17,822   1/31/2017
11   Loan   32, 33, 34   CGMRC, MSBNA   CGMRC   Alderwood Mall   32.7%   21.5%   96.4%   2/28/2015   NAP   NAP   Loews Cineplex   79,330   12/31/2025
12   Loan       SMC   SMF I   Sysmex Way   71.8%   58.5%   100.0%   6/22/2015   NAP   NAP   Sysmex America   85,000   1/31/2030
13   Loan   35   CGMRC   CGMRC   Cypress Retail Center   68.5%   54.7%   95.0%   3/31/2015   NAP   NAP   24 Hour Fitness   37,000   10/31/2024
14   Loan       GSMC   GSMC   Court at Deptford II   68.2%   55.3%   100.0%   6/1/2015   NAP   NAP   Bob’s Furniture   38,000   2/28/2025
15   Loan       CCRE   CCRE   ART Multi-State Portfolio II   74.9%   64.6%   92.5%       NAP   NAP            
15.01   Property               Annhurst           94.8%   4/22/2015   NAP   NAP   NAP        
15.02   Property               Applegate           90.2%   4/22/2015   NAP   NAP   NAP        
15.03   Property               Heron Pointe           90.8%   4/22/2015   NAP   NAP   NAP        
15.04   Property               Meadowood           92.5%   4/22/2015   NAP   NAP   NAP        
15.05   Property               Ridgewood           98.4%   4/22/2015   NAP   NAP   NAP        
15.06   Property               Heathmoore           90.3%   4/22/2015   NAP   NAP   NAP        
16   Loan   36   SMC   SMF I   Freshwater Commons   73.8%   59.9%   100.0%   5/1/2015   NAP   NAP   Big Y Foods, Inc.   52,523   9/30/2029
17   Loan       GSMC   GSMC   Eddystone Crossing Shopping Center   70.9%   57.2%   97.5%   5/1/2015   NAP   NAP   Shop Rite   54,760   11/30/2025
18   Loan       MC-FiveMile   MC-FiveMile   Skyline Property Portfolio   67.0%   52.1%   85.2%       NAP   NAP            
18.01   Property               Heartland Village Shopping Center           92.0%   5/13/2015   NAP   NAP   Dollar Tree   9,800   8/31/2020
18.02   Property               Park 52           97.2%   5/13/2015   NAP   NAP   Powder Metal   15,050   2/28/2017
18.03   Property               Andrade Business Park           100.0%   5/13/2015   NAP   NAP   Accurate Laser   5,400   8/31/2017
18.04   Property               Fairview Corners           100.0%   5/13/2015   NAP   NAP   Ellas Frozen Yogurt   2,560   2/28/2017
18.05   Property               Elmwood Tech           83.4%   5/13/2015   NAP   NAP   Paul Davis Restoration   6,400   12/31/2017
18.06   Property               White River Landing           91.4%   5/13/2015   NAP   NAP   Western / Advance Auto   7,200   12/31/2018
18.07   Property               Holiday Center           58.0%   5/13/2015   NAP   NAP   Dollar General   6,740   2/29/2016
18.08   Property               Whiteland Retail Center           66.3%   5/13/2015   NAP   NAP   Mac’s Circle K   3,500   9/30/2017
18.09   Property               Franklin Shoppes           100.0%   5/13/2015   NAP   NAP   Firehouse Subs   2,400   10/31/2022
19   Loan   37, 38, 39   SMC   SMF I   Hampton Inn Idaho Falls Airport   69.9%   51.9%   68.2%   4/30/2015   93.36   63.63   NAP        

 

A-34
 

 

GSMS 2015-GC32 Annex A                                        
                                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Cut-off Date LTV Ratio (%)   LTV Ratio at Maturity (%)   Occupancy (%) (5)   Occupancy Date   ADR ($)   RevPAR ($)   Largest Tenant   Largest Tenant Sq Ft   Largest Tenant Lease Expiration (6)
20   Loan   37, 38, 40   SMC   SMF I   La Quinta Inn & Suites Idaho Falls   69.9%   51.9%   71.1%   4/30/2015   93.77   66.63   NAP        
21   Loan       CCRE   CCRE   Rio Linda Shopping Center   75.0%   71.5%   93.5%   1/22/2015   NAP   NAP   Food Source   60,000   6/30/2025
22   Loan   41   MC-FiveMile   MC-FiveMile   Chicago Multifamily Portfolio   72.6%   60.4%   97.7%       NAP   NAP            
22.01   Property               5334-5362 West Madison Street           100.0%   5/31/2015   NAP   NAP   NAP        
22.02   Property               5300 South Martin Luther King Junior Drive           100.0%   5/31/2015   NAP   NAP   NAP        
22.03   Property               1115-27 East 81st Street           92.3%   5/31/2015   NAP   NAP   NAP        
22.04   Property               5248 South Martin Luther King Junior Drive           92.6%   5/31/2015   NAP   NAP   NAP        
22.05   Property               4900-4910 West Jackson Boulevard           100.0%   5/31/2015   NAP   NAP   NAP        
22.06   Property               130-136 North Leamington Avenue           100.0%   5/31/2015   NAP   NAP   NAP        
22.07   Property               8211-8213, 8214, and 8223 South Exchange Avenue           100.0%   5/31/2015   NAP   NAP   NAP        
22.08   Property               8231-8239 South Ingleside           96.4%   5/31/2015   NAP   NAP   NAP        
22.09   Property               3101 W. Lexington Street           100.0%   5/31/2015   NAP   NAP   NAP        
22.10   Property               8200 South Exchange Avenue           100.0%   5/31/2015   NAP   NAP   NAP        
23   Loan       GSMC   GSMC   Palomar Point   62.2%   54.1%   93.7%   5/1/2015   NAP   NAP   Aurora Spine   17,288   11/14/2018
24   Loan   42   CCRE   CCRE   Huntsville Portfolio   72.8%   60.1%   91.8%       NAP   NAP            
24.01   Property               Paramount Place           75.5%   3/11/2015   NAP   NAP   Gigaparts   7,970   5/31/2016
24.02   Property               Memorial Plaza           94.7%   3/11/2015   NAP   NAP   Peebles   21,049   1/31/2018
24.03   Property               Creekside Corners           93.8%   3/11/2015   NAP   NAP   Ortiz Chips & Salsa   7,588   12/31/2017
24.04   Property               Greensboro Plaza           100.0%   3/11/2015   NAP   NAP   Piggly Wiggly   18,200   9/30/2017
24.05   Property               Exchange Place           100.0%   3/11/2015   NAP   NAP   Better Business Bureau of North Alabama   2,700   12/31/2017
25   Loan   15   CGMRC   CGMRC   Shops at 69th Street   65.4%   53.9%   80.6%   5/13/2015   NAP   NAP   Delaware County Services   54,000   7/31/2025
26   Loan       CGMRC   CGMRC   College Grove   49.9%   39.8%   100.0%   5/27/2015   NAP   NAP   24 Hour Fitness   39,998   12/31/2019
27   Loan   43   CCRE   CCRE   Brook Run Shopping Center   59.8%   59.8%   89.5%   5/4/2015   NAP   NAP   Martin’s   58,473   8/31/2020
28   Loan       CCRE   CCRE   Southeast Plaza   69.6%   56.6%   83.0%   3/31/2015   NAP   NAP   Winn Dixie   46,295   12/14/2020
29   Loan       GSMC   GSMC   Myrtle Beach Self Storage Center   75.0%   65.9%   83.5%   6/17/2015   NAP   NAP   NAP        
30   Loan       MC-FiveMile   MC-FiveMile   Birney Portfolio - Galleria Oaks   71.1%   57.7%   99.5%   6/24/2015   NAP   NAP   NAP        
31   Loan   15, 44, 45, 46   CCRE   CCRE   Holiday Inn Bolingbrook   73.5%   60.2%   69.6%   3/31/2015   108.04   75.21   NAP        
32   Loan   47   CCRE   CCRE   Beaver Ruin Village I & II   54.7%   54.7%   89.5%       NAP   NAP            
32.01   Property               Beaver Ruin Village I           84.7%   3/1/2015   NAP   NAP   FlexFit   12,325   9/30/2017
32.02   Property               Beaver Ruin Village II           100.0%   3/1/2015   NAP   NAP   AutoZone   28,000   9/30/2023
33   Loan   48   CCRE   CCRE   Maplewood Mixed Use   65.2%   54.9%   94.7%       NAP   NAP            
33.01   Property               4654 Maryland           94.1%   6/1/2015   NAP   NAP   The Tremendousness Collective   3,605   12/31/2018
33.02   Property               401 North Euclid           100.0%   6/1/2015   NAP   NAP   Herbie’s Vintage 72 Restaurant   13,127   10/31/2016
33.03   Property               7370 Manchester           81.8%   6/1/2015   NAP   NAP   True Sites   5,200   3/31/2016
33.04   Property               7350 Manchester           100.0%   6/1/2015   NAP   NAP   The Book House   5,500   7/31/2017
33.05   Property               7344 Manchester           100.0%   6/1/2015   NAP   NAP   Boogaloo LLC   2,940   12/31/2016
33.06   Property               4229 Manchester           100.0%   6/1/2015   NAP   NAP   Soho Restaurant   4,413   10/31/2015
34   Loan       MC-FiveMile   MC-FiveMile   520 West Avenue   68.2%   55.8%   96.3%   3/31/2015   NAP   NAP   The Norwalk Hospital   22,000   6/30/2026
35   Loan   49, 50   MC-FiveMile   MC-FiveMile   Conlon MHC Portfolio 3   61.3%   49.6%   85.6%       NAP   NAP            
35.01   Property               All Star           94.1%   6/15/2015   NAP   NAP   NAP        
35.02   Property               Orion Oaks           80.0%   6/15/2015   NAP   NAP   NAP        
35.03   Property               Oakland Glen           84.2%   6/15/2015   NAP   NAP   NAP        
35.04   Property               Princeton Village           67.2%   6/15/2015   NAP   NAP   NAP        
36   Loan       SMC   SMF I   Pangea 11   54.9%   54.9%   95.8%       NAP   NAP            
36.01   Property               13905-13957 South Clark Street           98.3%   6/23/2015   NAP   NAP   NAP        
36.02   Property               1101 North Lawler Avenue           100.0%   6/23/2015   NAP   NAP   NAP        
36.03   Property               7800 South Jeffery Boulevard           92.3%   6/23/2015   NAP   NAP   NAP        
36.04   Property               7701 South Yates Boulevard           92.3%   6/23/2015   NAP   NAP   NAP        
36.05   Property               9040 South Bishop Street           100.0%   6/23/2015   NAP   NAP   NAP        
36.06   Property               7949 South Ellis Avenue           91.7%   6/23/2015   NAP   NAP   NAP        
36.07   Property               14138 South School Street           91.7%   6/23/2015   NAP   NAP   NAP        
36.08   Property               6200 South Rockwell Street           100.0%   6/23/2015   NAP   NAP   NAP        
36.09   Property               7055 South St. Lawrence Avenue           91.7%   6/23/2015   NAP   NAP   NAP        
36.10   Property               5402 West Rice Street           100.0%   6/23/2015   NAP   NAP   NAP        
36.11   Property               7056 South Eberhart Avenue           100.0%   6/23/2015   NAP   NAP   NAP        
36.12   Property               204 West 138th Street           91.7%   6/23/2015   NAP   NAP   NAP        
36.13   Property               7956 South Burnham Avenue           88.9%   6/23/2015   NAP   NAP   NAP        
36.14   Property               9100 South Dauphin Avenue           100.0%   6/23/2015   NAP   NAP   NAP        
36.15   Property               8208 South Drexel Avenue           100.0%   6/23/2015   NAP   NAP   NAP        
36.16   Property               8640 South Ingleside Avenue           83.3%   6/23/2015   NAP   NAP   NAP        

 

A-35
 

 

GSMS 2015-GC32 Annex A                                        
                                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Cut-off Date LTV Ratio (%)   LTV Ratio at Maturity (%)   Occupancy (%) (5)   Occupancy Date   ADR ($)   RevPAR ($)   Largest Tenant   Largest Tenant Sq Ft   Largest Tenant Lease Expiration (6)
37   Loan       CCRE   CCRE   CSRA Food Lion Portfolio I   69.3%   60.3%   95.7%       NAP   NAP            
37.01   Property               West Pointe Village Shopping Center           100.0%   6/4/2015   NAP   NAP   Food Lion   33,000   4/30/2025
37.02   Property               Kris Krossing Shopping Center           88.0%   6/4/2015   NAP   NAP   Food Lion   33,000   4/30/2025
37.03   Property               College Lakes Plaza           100.0%   6/4/2015   NAP   NAP   Food Lion   26,171   4/30/2025
38   Loan       CCRE   CCRE   Four Points Sheraton Columbus Airport   69.6%   57.8%   73.2%   4/30/2015   91.99   67.29   NAP        
39   Loan       CGMRC   CGMRC   Torrey Place Apartments   75.0%   65.5%   91.2%   4/1/2015   NAP   NAP   NAP        
40   Loan   51   CGMRC   CGMRC   Amsdell FL/NJ Self Storage Portfolio   71.2%   58.8%   78.0%       NAP   NAP            
40.01   Property               Compass Self Storage           82.5%   4/8/2015   NAP   NAP   NAP        
40.02   Property               Access Self Storage           71.5%   5/11/2015   NAP   NAP   NAP        
41   Loan       CCRE   CCRE   Midwest Retail Portfolio   69.9%   57.5%   100.0%       NAP   NAP            
41.01   Property               Mattress Firm & Vitamin Shoppe - Cuyahoga Falls, OH           100.0%   4/8/2015   NAP   NAP   Mattress Firm   4,080   4/30/2025
41.02   Property               Destination XL - Evergreen Park, IL           100.0%   4/8/2015   NAP   NAP   Destination XL - Evergreen Park, IL   7,992   3/31/2025
41.03   Property               Sleep Number & Noodles & Company - Tulsa, OK           100.0%   4/8/2015   NAP   NAP   Sleep Number   3,300   12/31/2024
42   Loan   15, 52   CGMRC   CGMRC   Holiday Inn Express & Suites - Sherman TX   72.0%   53.8%   73.7%   4/30/2015   96.04   70.74   NAP        
43   Loan   15, 53   SMC   SMF I   River Pointe Shopping Center   65.0%   53.5%   85.6%   5/31/2015   NAP   NAP   Children’s Healthcare   13,300   8/31/2025
44   Loan       GSCRE   GSMC   Hunters Point Apartments   62.2%   62.2%   94.6%   6/14/2015   NAP   NAP   NAP        
45   Loan   11   GSMC   GSMC   Crown Meadows   75.0%   62.2%   88.9%   3/1/2015   NAP   NAP   Gonzaba Medical Group   15,609   9/30/2018
46   Loan       SMC   SMF I   Cross Creek Medical Office   62.6%   51.2%   84.2%   7/1/2015   NAP   NAP   Rochester Knee and Sports Medicine   13,723   6/30/2027
47   Loan       GSMC   GSMC   ExtraSpace Colfax and Harlan   49.5%   49.5%   94.9%   4/30/2015   NAP   NAP   NAP        
48   Loan       GSMC   GSMC   FedEx Regional Distribution Center   64.8%   51.8%   100.0%   4/30/2015   NAP   NAP   FedEx   90,465   4/30/2027
49   Loan   54   GSMC   GSMC   Forest Gate Shopping Center   74.8%   63.7%   100.0%   6/9/2015   NAP   NAP   BI-LO   41,847   8/31/2022
50   Loan       SMC   SMF I   Rite Aid Cedar Springs, MI   71.7%   48.6%   100.0%   6/9/2015   NAP   NAP   Rite Aid   14,673   8/31/2030
51   Loan       CCRE   CCRE   Delray Pointe   73.3%   64.9%   100.0%   4/17/2015   NAP   NAP   Office Depot   11,762   5/31/2019
52   Loan       CGMRC   CGMRC   24 Simon Street   60.1%   48.5%   100.0%   5/31/2015   NAP   NAP   Axsys Technologies   78,000   4/16/2022
53   Loan       MC-FiveMile   MC-FiveMile   Binford Shoppes   68.9%   55.8%   100.0%   4/19/2015   NAP   NAP   KeyBank   4,509   8/31/2019
54   Loan       SMC   SMF I   CVS Shelby   74.1%   55.0%   100.0%   5/29/2015   NAP   NAP   CVS   13,013   1/31/2025
55   Loan       SMC   SMF I   Flamingo Retail   69.2%   56.8%   100.0%   6/11/2015   NAP   NAP   Mr. Pool and Mrs. Patio   14,016   9/1/2024
56   Loan       SMC   SMF I   Harrisonville Crossing   73.9%   60.1%   94.2%   6/4/2015   NAP   NAP   Dollar Tree   9,200   1/31/2019
57   Loan       GSCRE   GSMC   Redan Cove Apartments   75.0%   61.0%   99.2%   5/31/2015   NAP   NAP   NAP        
58   Loan       CCRE   CCRE   Moraga Plaza   59.7%   48.2%   82.0%   5/1/2015   NAP   NAP   Quick Stop Mini Market   3,000   3/31/2020
59   Loan       CCRE   CCRE   CVS Jersey Shore   71.8%   61.6%   100.0%   7/6/2015   NAP   NAP   Jersey Shore PA CVS, Inc.  (CVS Guarantor)   10,125   1/31/2028
60   Loan   55, 56   MC-FiveMile   MC-FiveMile   Lakewood Galleria   72.1%   58.1%   100.0%   6/1/2015   NAP   NAP   Corner Bakery Cafe   2,974   11/30/2016
61   Loan       CCRE   CCRE   Shoppes of Old Peachtree   74.7%   61.0%   91.7%   4/13/2015   NAP   NAP   Andronica Dental   2,800   11/30/2019
62   Loan       SMC   SMF I   Millennium Business Center   75.0%   64.2%   88.2%   4/22/2015   NAP   NAP   Spartan Products   5,600   2/28/2016
63   Loan   57   MC-FiveMile   MC-FiveMile   Lakewood Village   71.7%   53.5%   93.5%   5/18/2015   NAP   NAP   NAP        

 

A-36
 

 

GSMS 2015-GC32 Annex A                                
                                                 
Control Number   Loan / Property Flag   Footnotes   Originator   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   Third Largest Tenant Lease Expiration (6)   Fourth Largest Tenant
1   Loan   8, 9, 10   CGMRC   CGMRC   Ascentia MHC Portfolio                            
1.01   Property               Eagle River   NAP           NAP           NAP
1.02   Property               Foxridge Farm   NAP           NAP           NAP
1.03   Property               River Valley   NAP           NAP           NAP
1.04   Property               West Winds   NAP           NAP           NAP
1.05   Property               Skyline Village   NAP           NAP           NAP
1.06   Property               Gaslight Village   NAP           NAP           NAP
1.07   Property               Dream Island   NAP           NAP           NAP
1.08   Property               Valley Ridge   NAP           NAP           NAP
1.09   Property               Western Hills   NAP           NAP           NAP
1.10   Property               Lake Fork   NAP           NAP           NAP
1.11   Property               Aloha Vegas   NAP           NAP           NAP
1.12   Property               Kingswood Estates   NAP           NAP           NAP
1.13   Property               Country Oaks   NAP           NAP           NAP
1.14   Property               Woodlawn Estates   NAP           NAP           NAP
1.15   Property               Buckingham Village   NAP           NAP           NAP
1.16   Property               Woodview   NAP           NAP           NAP
1.17   Property               West Park Plaza   NAP           NAP           NAP
1.18   Property               Valle Grande   NAP           NAP           NAP
1.19   Property               Riviera de Sandia   NAP           NAP           NAP
1.20   Property               Cedar Village   NAP           NAP           NAP
1.21   Property               Rancho Bridger   NAP           NAP           NAP
1.22   Property               Sheltered Valley   NAP           NAP           NAP
1.23   Property               Vals   NAP           NAP           NAP
1.24   Property               Countryside Estates   NAP           NAP           NAP
1.25   Property               W bar K   NAP           NAP           NAP
1.26   Property               Trails End   NAP           NAP           NAP
1.27   Property               Windgate   NAP           NAP           NAP
1.28   Property               Golden Eagle   NAP           NAP           NAP
1.29   Property               Mountain Springs   NAP           NAP           NAP
1.30   Property               North Breeze   NAP           NAP           NAP
1.31   Property               Sugar Creek   NAP           NAP           NAP
1.32   Property               Hillside   NAP           NAP           NAP
2   Loan       GSMC   GSMC   Fig Garden Village   CVS   23,244   4/30/2019   Pottery Barn   12,500   1/31/2019   Elbow Room
3   Loan   15, 16   GSMC   GSMC   Bassett Place   Kohl’s (GL)   83,130   1/31/2017   Premiere Cinema (IMAX)   61,028   10/31/2023   Conn’s
4   Loan       GSMC   GSMC   JW Marriott Cherry Creek   NAP           NAP           NAP
5   Loan   11, 12, 13, 14   GSMC   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   3/31/2019   Ivystone Group, LLC
6   Loan   15, 17, 18   CGMRC   CGMRC   Kaiser Center   University of California   127,623   4/30/2021   Kaiser Foundation Health Plan   100,240   2/29/2024   The Port Workspaces
7   Loan   19   CGMRC   CGMRC   Hilton Garden Inn Pittsburgh/Southpointe   NAP           NAP           NAP
8   Loan   15, 20, 21   GSMC   GSMC   Doubletree Tallahassee   NAP           NAP           NAP
9   Loan   22, 23, 24, 25   CGMRC, BANA   CGMRC   US StorageMart Portfolio                            
9.01   Property               50 Wallabout Street   NAP           NAP           NAP
9.02   Property               250 Flanagan Way   NAP           NAP           NAP
9.03   Property               6700 River Road   NAP           NAP           NAP
9.04   Property               1015 North Halsted Street   NAP           NAP           NAP
9.05   Property               7536 Wornall Road   NAP           NAP           NAP
9.06   Property               640 Southwest 2nd Avenue   NAP           NAP           NAP
9.07   Property               4920 Northwest 7th Street   NAP           NAP           NAP
9.08   Property               9925 Southwest 40th Street   NAP           NAP           NAP
9.09   Property               9220 West 135th Street   NAP           NAP           NAP
9.10   Property               980 4th Avenue   NAP           NAP           NAP
9.11   Property               405 South Federal Highway   NAP           NAP           NAP
9.12   Property               11001 Excelsior Boulevard   NAP           NAP           NAP
9.13   Property               11325 Lee Highway   NAP           NAP           NAP
9.14   Property               2021 Griffin Road   NAP           NAP           NAP
9.15   Property               400 West Olmos Drive   NAP           NAP           NAP
9.16   Property               14151 Wyandotte Street   NAP           NAP           NAP
9.17   Property               5979 Butterfield Road   NAP           NAP           NAP
9.18   Property               115 Park Avenue   NAP           NAP           NAP
9.19   Property               3500 Southwest 160th Avenue   NAP           NAP           NAP
9.20   Property               2445 Crain Highway   NAP           NAP           NAP
9.21   Property               100 West North Avenue   NAP           NAP           NAP
9.22   Property               2727 Shermer Road   NAP           NAP           NAP
9.23   Property               15201 Antioch Road   NAP           NAP           NAP
9.24   Property               2450 Mandela Parkway   NAP           NAP           NAP
9.25   Property               184-02 Jamaica Avenue   NAP           NAP           NAP
9.26   Property               9012 Northwest Prairie View Road   NAP           NAP           NAP

 

A-37
 

 

GSMS 2015-GC32 Annex A                                
                                                 
Control Number   Loan / Property Flag   Footnotes   Originator   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   Third Largest Tenant Lease Expiration (6)   Fourth Largest Tenant
9.27   Property               16101 West 95th Street   NAP           NAP           NAP
9.28   Property               3100 North Mannheim   NAP           NAP           NAP
9.29   Property               9580 Potranco Road   NAP           NAP           NAP
9.30   Property               18025 Monterey Street   NAP           NAP           NAP
9.31   Property               9N 004 Route 59   NAP           NAP           NAP
9.32   Property               5115 Clayton Road   NAP           NAP           NAP
9.33   Property               9702 West 67th Street   NAP           NAP           NAP
9.34   Property               794 Scenic Highway   NAP           NAP           NAP
9.35   Property               12430 Bandera Road   NAP           NAP           NAP
9.36   Property               4000 South Providence Road   NAP           NAP           NAP
9.37   Property               2743 San Pablo Avenue   NAP           NAP           NAP
9.38   Property               819 North Eola Road   NAP           NAP           NAP
9.39   Property               2506 West Worley Street   NAP           NAP           NAP
9.40   Property               15601 FM 1325   NAP           NAP           NAP
9.41   Property               10700 West 159th Street   NAP           NAP           NAP
9.42   Property               2403 Rangeline Street   NAP           NAP           NAP
9.43   Property               6714 South Cottage Grove Avenue and 6932 South South Chicago Avenue   NAP           NAP           NAP
9.44   Property               2277 Walters Road   NAP           NAP           NAP
9.45   Property               1575 Thousand Oaks Drive   NAP           NAP           NAP
9.46   Property               7460 Frontage Road   NAP           NAP           NAP
9.47   Property               6401 Third Street   NAP           NAP           NAP
9.48   Property               2816 Eaton Road   NAP           NAP           NAP
9.49   Property               3985 Atlanta Highway   NAP           NAP           NAP
9.50   Property               11510 North Main Street   NAP           NAP           NAP
9.51   Property               750 Winchester Road   NAP           NAP           NAP
9.52   Property               3401 Broadway Boulevard   NAP           NAP           NAP
9.53   Property               1720 Grand Boulevard   NAP           NAP           NAP
9.54   Property               1310 South Enterprise Street   NAP           NAP           NAP
9.55   Property               2420 St Mary’s Boulevard   NAP           NAP           NAP
9.56   Property               3500 I-70 Drive Southeast   NAP           NAP           NAP
9.57   Property               195 Southwest Boulevard   NAP           NAP           NAP
9.58   Property               8900 Northwest Prairie View Road   NAP           NAP           NAP
9.59   Property               1601 Twilight Trail   NAP           NAP           NAP
9.60   Property               1515 Church Street   NAP           NAP           NAP
9.61   Property               1891 North Columbia Street   NAP           NAP           NAP
9.62   Property               1200 US #1   NAP           NAP           NAP
9.63   Property               251 Collins Industrial Boulevard   NAP           NAP           NAP
9.64   Property               2310 Paris Road   NAP           NAP           NAP
9.65   Property               1820 West Business Loop 70   NAP           NAP           NAP
9.66   Property               1723 East Florida   NAP           NAP           NAP
10   Loan   15, 26   GSMC   GSMC   Selig Office Portfolio                            
10.01   Property   27           1000 Second Avenue   Immigration and Customs Enforcement (ICE)   51,235   3/31/2017   CBP (Customs & Border Protection)   48,220   3/31/2017   WA State Housing Finance Commission
10.02   Property   28           2901 Third Avenue   Cisco Systems   66,363   7/10/2019   Ben Bridge   41,686   8/23/2022   Hearst Seattle Media
10.03   Property               3101 Western Avenue   Digital Fortress   24,084   8/31/2022   Riverstone Residential   19,997   4/14/2023   RLI Insurance
10.04   Property   29           300 Elliott Avenue West   Harris Group   26,170   1/9/2019   WA State Hospital Assoc   20,311   11/14/2015   Electric Lightwave
10.05   Property   30           3131 Elliott Avenue   Alphagraphics   23,175   7/24/2025   TCS&Starquest Expeditions,Inc.   20,286   12/15/2021   Twisted Pair Solutions
10.06   Property               2615 Fourth Avenue   Graham Lundberg & Peschel   18,177   11/21/2023   Axio Research   15,501   8/31/2017   BN Builders
10.07   Property               190 Queen Anne Avenue North   Washington Hardwoods   4,408   9/29/2016   Julep, Inc   4,152   3/31/2016   College Spark
10.08   Property   31           200 First Avenue West   Koru Careers, Inc.   6,816   3/22/2020   Lovsted Worthington   5,412   1/25/2021   Susan Hall Properties
10.09   Property               18 West Mercer Street   Schwerin Campbell Barnard, LLP   8,771   8/31/2021   Zymeworks Biopharmaceuticals   3,539   1/25/2020   National Cable Communications
11   Loan   32, 33, 34   CGMRC, MSBNA   CGMRC   Alderwood Mall   REI   25,543   1/31/2020   Forever 21   24,320   1/31/2022   H&M
12   Loan       SMC   SMF I   Sysmex Way   Sysmex America (GL)   55,000   1/31/2030   NAP           NAP
13   Loan   35   CGMRC   CGMRC   Cypress Retail Center   Office Depot   18,000   12/31/2017   Pacific Premier Bank   3,505   1/31/2020   Aroma Italiano Café
14   Loan       GSMC   GSMC   Court at Deptford II   Barnes & Noble   25,719   7/31/2018   TJ Maxx Homegoods   24,434   10/31/2024   Old Navy
15   Loan       CCRE   CCRE   ART Multi-State Portfolio II                            
15.01   Property               Annhurst   NAP           NAP           NAP
15.02   Property               Applegate   NAP           NAP           NAP
15.03   Property               Heron Pointe   NAP           NAP           NAP
15.04   Property               Meadowood   NAP           NAP           NAP
15.05   Property               Ridgewood   NAP           NAP           NAP
15.06   Property               Heathmoore   NAP           NAP           NAP
16   Loan   36   SMC   SMF I   Freshwater Commons   Tractor Supply Company   20,000   5/31/2022   Goodwill   14,500   8/31/2030   Rite Aid of Connecticut
17   Loan       GSMC   GSMC   Eddystone Crossing Shopping Center   Rainbow   8,000   1/31/2018   Wine & Spirits   4,463   2/29/2016   Ashley Stewart
18   Loan       MC-FiveMile   MC-FiveMile   Skyline Property Portfolio                            
18.01   Property               Heartland Village Shopping Center   Heavy’s Sports Cafe   4,864   9/30/2022   Royal Buffet   4,678   10/31/2018   Fuentes Mexican Rest/Rancho Grande
18.02   Property               Park 52   Service Glass of Indpls/Fultz   11,200   2/28/2019   Satellite Oasis   5,128   6/30/2016   MS Distributors
18.03   Property               Andrade Business Park   M & M Wrecker   5,400   6/30/2017   Ali Hamed   5,400   5/31/2019   Cameron Fence
18.04   Property               Fairview Corners   Elmore’s Firearms   2,560   12/31/2017   Striped Lizard Foods / Pizza King   2,497   7/31/2019   Dr. Leanne Schlueter
18.05   Property               Elmwood Tech   Asher Collins - Big Guy Sign Co.   4,800   5/31/2016   Window Man   3,386   8/31/2017   Hoosier Connection Limousine
18.06   Property               White River Landing   Griesemer Chiropratic   3,180   1/31/2016   China King   1,220   6/17/2017   Audio Xcellance / Belltone
18.07   Property               Holiday Center   Cozy’s Restaurant   5,000   3/31/2017   Hall’s Laundries   4,160   10/31/2025   Doug Wilson, MD
18.08   Property               Whiteland Retail Center   El Abuelo Mexican Restaurant   3,025   8/14/2023   Subway   2,400   10/31/2015   Dr. Armbruster
18.09   Property               Franklin Shoppes   Prime Communications of IN   1,200   4/30/2018   Domino’s Pizza   1,200   6/30/2022   NAP
19   Loan   37, 38, 39   SMC   SMF I   Hampton Inn Idaho Falls Airport   NAP           NAP           NAP

 

A-38
 

 

GSMS 2015-GC32 Annex A                                
                                                 
Control Number   Loan / Property Flag   Footnotes   Originator   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   Third Largest Tenant Lease Expiration (6)   Fourth Largest Tenant
20   Loan   37, 38, 40   SMC   SMF I   La Quinta Inn & Suites Idaho Falls   NAP           NAP           NAP
21   Loan       CCRE   CCRE   Rio Linda Shopping Center   Papa’s Pizza   4,000   6/30/2016   Villa Fat Chinese Restaurant   2,500   7/31/2015   Subway
22   Loan   41   MC-FiveMile   MC-FiveMile   Chicago Multifamily Portfolio                            
22.01   Property               5334-5362 West Madison Street   NAP           NAP           NAP
22.02   Property               5300 South Martin Luther King Junior Drive   NAP           NAP           NAP
22.03   Property               1115-27 East 81st Street   NAP           NAP           NAP
22.04   Property               5248 South Martin Luther King Junior Drive   NAP           NAP           NAP
22.05   Property               4900-4910 West Jackson Boulevard   NAP           NAP           NAP
22.06   Property               130-136 North Leamington Avenue   NAP           NAP           NAP
22.07   Property               8211-8213, 8214, and 8223 South Exchange Avenue   NAP           NAP           NAP
22.08   Property               8231-8239 South Ingleside   NAP           NAP           NAP
22.09   Property               3101 W. Lexington Street   NAP           NAP           NAP
22.10   Property               8200 South Exchange Avenue   NAP           NAP           NAP
23   Loan       GSMC   GSMC   Palomar Point   Global Resource Investments   16,693   7/20/2022   Neuroscience Education Institute   14,415   6/30/2016   Duvera Billing Services
24   Loan   42   CCRE   CCRE   Huntsville Portfolio                            
24.01   Property               Paramount Place   Terranovas Restaurant   5,700   1/31/2017   Beauregards   5,000   5/31/2016   Manpower
24.02   Property               Memorial Plaza   The Cato Corp.   4,800   1/31/2017   Hibbett Sports   4,570   2/29/2020   The Shoe Show
24.03   Property               Creekside Corners   CGF, DDS, P.C.   3,099   8/31/2017   Nick’s   3,000   8/31/2025   Dr. Russell D. Cole
24.04   Property               Greensboro Plaza   Variety Stores, Inc.   13,000   8/31/2016   Piggly Wiggly (Warehouse)   6,000   9/22/2017   NAP
24.05   Property               Exchange Place   Prometric, Inc   1,740   5/31/2019   Cradle to Rocker, LLC. (Early Term)   995   10/31/2016   NAP
25   Loan   15   CGMRC   CGMRC   Shops at 69th Street   Harris School of Business   32,560   12/31/2020   Fashion Gallery   8,000   6/30/2019   Villa Join The Movement
26   Loan       CGMRC   CGMRC   College Grove   Maly’s West Inc.   2,508   1/31/2018   Jamba Juice Company   1,723   3/31/2020   Subway
27   Loan   43   CCRE   CCRE   Brook Run Shopping Center   Crunch Fitness   32,000   1/31/2023   Caremore   11,979   12/31/2019   CVS
28   Loan       CCRE   CCRE   Southeast Plaza   Pet Supermarket   10,000   1/31/2018   Aarons   10,000   12/31/2015   Greenberg Dental
29   Loan       GSMC   GSMC   Myrtle Beach Self Storage Center   NAP           NAP           NAP
30   Loan       MC-FiveMile   MC-FiveMile   Birney Portfolio - Galleria Oaks   NAP           NAP           NAP
31   Loan   15, 44, 45, 46   CCRE   CCRE   Holiday Inn Bolingbrook   NAP           NAP           NAP
32   Loan   47   CCRE   CCRE   Beaver Ruin Village I & II                            
32.01   Property               Beaver Ruin Village I   Legacy Station   10,995   9/30/2018   Bambinelli’s   3,571   4/30/2017   Music Go Round
32.02   Property               Beaver Ruin Village II   Agavero Cantina   4,125   11/30/2016   Metro PCS   1,400   MTM   Fred Loya Insurance Agency
33   Loan   48   CCRE   CCRE   Maplewood Mixed Use                            
33.01   Property               4654 Maryland   Stacey Smith and Richard Katz   2,190   6/30/2019   Gamlin LLC   2,055   4/30/2018   Starbucks Corporation
33.02   Property               401 North Euclid   West End Eyes   987   2/28/2018   NAP           NAP
33.03   Property               7370 Manchester   The Post LLC   3,655   5/31/2019   Jimmy John’s   1,850   4/3/2017   Objex Design LLC
33.04   Property               7350 Manchester   Salon Lofts   3,182   2/29/2016   Herman London Realtors   3,000   5/31/2015   NAP
33.05   Property               7344 Manchester   Paramount Jewelers, Inc.   1,470   5/31/2018   Sheila Armstrong   1,000   8/31/2015   Shanti Yoga STL, LLC
33.06   Property               4229 Manchester   Urban Breath Yoga   2,036   5/31/2018   NAP           NAP
34   Loan       MC-FiveMile   MC-FiveMile   520 West Avenue   Lacrosse Unlimited, Inc   1,800   11/3/2019   Advanced Dental Associates   1,195   7/31/2020   Why Not Sylvia’s Beauty Salon
35   Loan   49, 50   MC-FiveMile   MC-FiveMile   Conlon MHC Portfolio 3                            
35.01   Property               All Star   NAP           NAP           NAP
35.02   Property               Orion Oaks   NAP           NAP           NAP
35.03   Property               Oakland Glen   NAP           NAP           NAP
35.04   Property               Princeton Village   NAP           NAP           NAP
36   Loan       SMC   SMF I   Pangea 11                            
36.01   Property               13905-13957 South Clark Street   NAP           NAP           NAP
36.02   Property               1101 North Lawler Avenue   NAP           NAP           NAP
36.03   Property               7800 South Jeffery Boulevard   NAP           NAP           NAP
36.04   Property               7701 South Yates Boulevard   NAP           NAP           NAP
36.05   Property               9040 South Bishop Street   NAP           NAP           NAP
36.06   Property               7949 South Ellis Avenue   NAP           NAP           NAP
36.07   Property               14138 South School Street   NAP           NAP           NAP
36.08   Property               6200 South Rockwell Street   NAP           NAP           NAP
36.09   Property               7055 South St. Lawrence Avenue   NAP           NAP           NAP
36.10   Property               5402 West Rice Street   NAP           NAP           NAP
36.11   Property               7056 South Eberhart Avenue   NAP           NAP           NAP
36.12   Property               204 West 138th Street   NAP           NAP           NAP
36.13   Property               7956 South Burnham Avenue   NAP           NAP           NAP
36.14   Property               9100 South Dauphin Avenue   NAP           NAP           NAP
36.15   Property               8208 South Drexel Avenue   NAP           NAP           NAP
36.16   Property               8640 South Ingleside Avenue   NAP           NAP           NAP

 

A-39
 

 

GSMS 2015-GC32 Annex A                                
                                                 
Control Number   Loan / Property Flag   Footnotes   Originator   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   Third Largest Tenant Lease Expiration (6)   Fourth Largest Tenant
37   Loan       CCRE   CCRE   CSRA Food Lion Portfolio I                            
37.01   Property               West Pointe Village Shopping Center   Dollar General   7,500   1/12/2019   18 Sluggers   4,266   9/30/2022   Unique Nails
37.02   Property               Kris Krossing Shopping Center   Family Dollar   7,200   12/31/2019   Panda Chinese Restaurant   1,200   12/31/2021   Southside Pharmacy
37.03   Property               College Lakes Plaza   Family Dollar   8,470   12/31/2019   Panda King   1,200   9/30/2023   Nail Club
38   Loan       CCRE   CCRE   Four Points Sheraton Columbus Airport   NAP           NAP           NAP
39   Loan       CGMRC   CGMRC   Torrey Place Apartments   NAP           NAP           NAP
40   Loan   51   CGMRC   CGMRC   Amsdell FL/NJ Self Storage Portfolio                            
40.01   Property               Compass Self Storage   NAP           NAP           NAP
40.02   Property               Access Self Storage   NAP           NAP           NAP
41   Loan       CCRE   CCRE   Midwest Retail Portfolio                            
41.01   Property               Mattress Firm & Vitamin Shoppe - Cuyahoga Falls, OH   Vitamin Shoppe   3,018   4/30/2025   NAP           NAP
41.02   Property               Destination XL - Evergreen Park, IL   NAP           NAP           NAP
41.03   Property               Sleep Number & Noodles & Company - Tulsa, OK   Noodles & Company   2,811   1/31/2025   NAP           NAP
42   Loan   15, 52   CGMRC   CGMRC   Holiday Inn Express & Suites - Sherman TX   NAP           NAP           NAP
43   Loan   15, 53   SMC   SMF I   River Pointe Shopping Center   Stevie B’s Pizza   4,200   11/30/2020   Dos Margaritas   4,200   12/31/2019   H&R Block
44   Loan       GSCRE   GSMC   Hunters Point Apartments   NAP           NAP           NAP
45   Loan   11   GSMC   GSMC   Crown Meadows   Fast Eddies   7,401   6/30/2018   W Dental Group   5,462   2/29/2020   Baptist Health System
46   Loan       SMC   SMF I   Cross Creek Medical Office   Michigan Surgery Specialist   5,815   6/30/2027   North Oakland Internists, PC   5,651   12/31/2018   St. Joseph Sleep Center
47   Loan       GSMC   GSMC   ExtraSpace Colfax and Harlan   NAP           NAP           NAP
48   Loan       GSMC   GSMC   FedEx Regional Distribution Center   NAP           NAP           NAP
49   Loan   54   GSMC   GSMC   Forest Gate Shopping Center   Cato   5,256   1/31/2017   Hibbett Sports   4,244   10/31/2024   Sora Restaurant
50   Loan       SMC   SMF I   Rite Aid Cedar Springs, MI   NAP           NAP           NAP
51   Loan       CCRE   CCRE   Delray Pointe   Stuart Opotowsky, LLB and CPA   3,500   1/31/2021   City National Bank   3,007   7/31/2024   NAP
52   Loan       CGMRC   CGMRC   24 Simon Street   NAP           NAP           NAP
53   Loan       MC-FiveMile   MC-FiveMile   Binford Shoppes   21st Amendment   4,278   3/31/2019   Indiana Farm Bureau Insurance   4,240   8/31/2019   Subway
54   Loan       SMC   SMF I   CVS Shelby   NAP           NAP           NAP
55   Loan       SMC   SMF I   Flamingo Retail   Lindo Michoacan   6,649   7/1/2024   NAP           NAP
56   Loan       SMC   SMF I   Harrisonville Crossing   Shoe Show   5,200   3/31/2020   Cato   4,160   1/31/2019   Rent-A-Center
57   Loan       GSCRE   GSMC   Redan Cove Apartments   NAP           NAP           NAP
58   Loan       CCRE   CCRE   Moraga Plaza   Shear Nirvana Salon   2,400   MTM   NY Pizzeria   1,660   2/28/2019   Jinmao Jiang
59   Loan       CCRE   CCRE   CVS Jersey Shore   NAP           NAP           NAP
60   Loan   55, 56   MC-FiveMile   MC-FiveMile   Lakewood Galleria   Rubio’s Fresh Mexican Grill   2,400   9/14/2016   Pick Up Stix   2,223   2/28/2023   Ohana Hawaiian BBQ
61   Loan       CCRE   CCRE   Shoppes of Old Peachtree   Graffiti Café   2,627   9/30/2019   Café Raik   2,240   6/30/2019   Cleaners
62   Loan       SMC   SMF I   Millennium Business Center   Cynthia Lea Inc Happi N   4,230   MTM   A-One Staffing, LLC   3,600   3/31/2017   Hesco-Mild-South, Inc.
63   Loan   57   MC-FiveMile   MC-FiveMile   Lakewood Village   NAP           NAP           NAP

 

A-40
 

 

GSMS 2015-GC32 Annex A                                        
                                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Fourth Largest Tenant Sq Ft   Fourth Largest Tenant Lease Expiration (6)   Fifth Largest Tenant   Fifth Largest Tenant Sq Ft   Fifth Largest Tenant Lease Expiration (6)   Environmental Phase I Report Date   Environmental Phase II   Environmental Phase II Report Date   Engineering Report Date
1   Loan   8, 9, 10   CGMRC   CGMRC   Ascentia MHC Portfolio                                    
1.01   Property               Eagle River           NAP           5/19/2015   No   NAP   5/19/2015
1.02   Property               Foxridge Farm           NAP           5/19/2015   No   NAP   5/19/2015
1.03   Property               River Valley           NAP           5/19/2015   No   NAP   5/19/2015
1.04   Property               West Winds           NAP           5/19/2015   No   NAP   5/19/2015
1.05   Property               Skyline Village           NAP           5/19/2015   No   NAP   5/19/2015
1.06   Property               Gaslight Village           NAP           5/19/2015   No   NAP   5/19/2015
1.07   Property               Dream Island           NAP           5/19/2015   No   NAP   5/19/2015
1.08   Property               Valley Ridge           NAP           5/19/2015   No   NAP   5/19/2015
1.09   Property               Western Hills           NAP           5/19/2015   No   NAP   5/19/2015
1.10   Property               Lake Fork           NAP           5/19/2015   No   NAP   5/19/2015
1.11   Property               Aloha Vegas           NAP           5/19/2015   No   NAP   5/19/2015
1.12   Property               Kingswood Estates           NAP           5/19/2015   No   NAP   5/19/2015
1.13   Property               Country Oaks           NAP           5/19/2015   No   NAP   5/19/2015
1.14   Property               Woodlawn Estates           NAP           5/19/2015   No   NAP   5/19/2015
1.15   Property               Buckingham Village           NAP           5/19/2015   No   NAP   5/19/2015
1.16   Property               Woodview           NAP           5/19/2015   No   NAP   5/19/2015
1.17   Property               West Park Plaza           NAP           5/19/2015   No   NAP   5/19/2015
1.18   Property               Valle Grande           NAP           5/19/2015   No   NAP   5/19/2015
1.19   Property               Riviera de Sandia           NAP           5/19/2015   No   NAP   5/19/2015
1.20   Property               Cedar Village           NAP           5/19/2015   No   NAP   5/19/2015
1.21   Property               Rancho Bridger           NAP           5/19/2015   No   NAP   5/19/2015
1.22   Property               Sheltered Valley           NAP           5/19/2015   No   NAP   5/19/2015
1.23   Property               Vals           NAP           5/19/2015   No   NAP   5/19/2015
1.24   Property               Countryside Estates           NAP           5/19/2015   No   NAP   5/19/2015
1.25   Property               W bar K           NAP           5/19/2015   No   NAP   5/19/2015
1.26   Property               Trails End           NAP           5/19/2015   No   NAP   5/19/2015
1.27   Property               Windgate           NAP           5/19/2015   No   NAP   5/19/2015
1.28   Property               Golden Eagle           NAP           5/19/2015   No   NAP   5/19/2015
1.29   Property               Mountain Springs           NAP           5/19/2015   No   NAP   5/19/2015
1.30   Property               North Breeze           NAP           5/19/2015   No   NAP   5/19/2015
1.31   Property               Sugar Creek           NAP           5/19/2015   No   NAP   5/19/2015
1.32   Property               Hillside           NAP           5/19/2015   No   NAP   5/19/2015
2   Loan       GSMC   GSMC   Fig Garden Village   11,592   7/31/2022   Talbots Woman   10,372   5/31/2020   5/22/2015   No   NAP   5/11/2015
3   Loan   15, 16   GSMC   GSMC   Bassett Place   47,005   12/31/2022   Ross Dress for Less   36,250   1/31/2021   4/16/2015   No   NAP   4/15/2015
4   Loan       GSMC   GSMC   JW Marriott Cherry Creek           NAP           6/5/2015   No   NAP   6/5/2015
5   Loan   11, 12, 13, 14   GSMC   GSMC   Dallas Market Center   22,759   4/30/2017   UMA Enterprises, Inc.   22,647   12/31/2016   4/24/2015   No   NAP   4/3/2015
6   Loan   15, 17, 18   CGMRC   CGMRC   Kaiser Center   28,423   6/30/2021   WestEd   26,787   1/31/2018   4/27/2015   No   NAP   4/27/2015
7   Loan   19   CGMRC   CGMRC   Hilton Garden Inn Pittsburgh/Southpointe           NAP           5/20/2015   No   NAP   5/20/2015
8   Loan   15, 20, 21   GSMC   GSMC   Doubletree Tallahassee           NAP           5/27/2015   No   NAP   5/22/2015
9   Loan   22, 23, 24, 25   CGMRC, BANA   CGMRC   US StorageMart Portfolio                                    
9.01   Property               50 Wallabout Street           NAP           11/21/2014   No   NAP   11/21/2014
9.02   Property               250 Flanagan Way           NAP           11/21/2014   No   NAP   11/21/2014
9.03   Property               6700 River Road           NAP           11/21/2014   No   NAP   11/21/2014
9.04   Property               1015 North Halsted Street           NAP           11/21/2014   No   NAP   11/21/2014
9.05   Property               7536 Wornall Road           NAP           11/21/2014   No   NAP   11/21/2014
9.06   Property               640 Southwest 2nd Avenue           NAP           11/21/2014   No   NAP   11/21/2014
9.07   Property               4920 Northwest 7th Street           NAP           11/21/2014   No   NAP   11/21/2014
9.08   Property               9925 Southwest 40th Street           NAP           11/21/2014   No   NAP   11/21/2014
9.09   Property               9220 West 135th Street           NAP           11/21/2014   No   NAP   11/21/2014
9.10   Property               980 4th Avenue           NAP           11/21/2014   No   NAP   11/21/2014
9.11   Property               405 South Federal Highway           NAP           11/21/2014   No   NAP   11/21/2014
9.12   Property               11001 Excelsior Boulevard           NAP           11/21/2014   No   NAP   11/21/2014
9.13   Property               11325 Lee Highway           NAP           11/21/2014   No   NAP   11/21/2014
9.14   Property               2021 Griffin Road           NAP           11/21/2014   No   NAP   11/21/2014
9.15   Property               400 West Olmos Drive           NAP           11/21/2014   No   NAP   11/21/2014
9.16   Property               14151 Wyandotte Street           NAP           11/21/2014   No   NAP   11/21/2014
9.17   Property               5979 Butterfield Road           NAP           11/21/2014   No   NAP   11/21/2014
9.18   Property               115 Park Avenue           NAP           11/21/2014   No   NAP   11/21/2014
9.19   Property               3500 Southwest 160th Avenue           NAP           11/21/2014   No   NAP   11/21/2014
9.20   Property               2445 Crain Highway           NAP           11/21/2014   No   NAP   11/21/2014
9.21   Property               100 West North Avenue           NAP           11/21/2014   No   NAP   11/21/2014
9.22   Property               2727 Shermer Road           NAP           11/21/2014   No   NAP   11/21/2014
9.23   Property               15201 Antioch Road           NAP           11/21/2014   No   NAP   11/21/2014
9.24   Property               2450 Mandela Parkway           NAP           11/21/2014   No   NAP   11/21/2014
9.25   Property               184-02 Jamaica Avenue           NAP           11/21/2014   No   NAP   11/21/2014
9.26   Property               9012 Northwest Prairie View Road           NAP           11/21/2014   No   NAP   11/21/2014

 

A-41
 

 

GSMS 2015-GC32 Annex A                                        
                                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Fourth Largest Tenant Sq Ft   Fourth Largest Tenant Lease Expiration (6)   Fifth Largest Tenant   Fifth Largest Tenant Sq Ft   Fifth Largest Tenant Lease Expiration (6)   Environmental Phase I Report Date   Environmental Phase II   Environmental Phase II Report Date   Engineering Report Date
9.27   Property               16101 West 95th Street           NAP           11/21/2014   No   NAP   11/21/2014
9.28   Property               3100 North Mannheim           NAP           11/21/2014   No   NAP   11/21/2014
9.29   Property               9580 Potranco Road           NAP           11/21/2014   No   NAP   11/21/2014
9.30   Property               18025 Monterey Street           NAP           11/21/2014   No   NAP   11/21/2014
9.31   Property               9N 004 Route 59           NAP           11/21/2014   No   NAP   11/21/2014
9.32   Property               5115 Clayton Road           NAP           11/21/2014   No   NAP   11/21/2014
9.33   Property               9702 West 67th Street           NAP           11/21/2014   No   NAP   11/21/2014
9.34   Property               794 Scenic Highway           NAP           11/21/2014   No   NAP   11/21/2014
9.35   Property               12430 Bandera Road           NAP           11/21/2014   No   NAP   11/21/2014
9.36   Property               4000 South Providence Road           NAP           11/21/2014   No   NAP   11/21/2014
9.37   Property               2743 San Pablo Avenue           NAP           11/21/2014   No   NAP   11/21/2014
9.38   Property               819 North Eola Road           NAP           11/21/2014   No   NAP   11/21/2014
9.39   Property               2506 West Worley Street           NAP           11/21/2014   No   NAP   11/21/2014
9.40   Property               15601 FM 1325           NAP           11/21/2014   No   NAP   11/21/2014
9.41   Property               10700 West 159th Street           NAP           11/21/2014   No   NAP   11/21/2014
9.42   Property               2403 Rangeline Street           NAP           11/21/2014   No   NAP   11/21/2014
9.43   Property               6714 South Cottage Grove Avenue and 6932 South South Chicago Avenue           NAP           11/21/2014   No   NAP   11/21/2014
9.44   Property               2277 Walters Road           NAP           11/21/2014   No   NAP   11/21/2014
9.45   Property               1575 Thousand Oaks Drive           NAP           11/21/2014   No   NAP   11/21/2014
9.46   Property               7460 Frontage Road           NAP           11/21/2014   No   NAP   11/21/2014
9.47   Property               6401 Third Street           NAP           11/21/2014   No   NAP   11/21/2014
9.48   Property               2816 Eaton Road           NAP           11/21/2014   No   NAP   11/21/2014
9.49   Property               3985 Atlanta Highway           NAP           11/21/2014   No   NAP   11/21/2014
9.50   Property               11510 North Main Street           NAP           11/21/2014   No   NAP   11/21/2014
9.51   Property               750 Winchester Road           NAP           11/21/2014   No   NAP   11/21/2014
9.52   Property               3401 Broadway Boulevard           NAP           11/21/2014   No   NAP   11/21/2014
9.53   Property               1720 Grand Boulevard           NAP           11/21/2014   No   NAP   11/21/2014
9.54   Property               1310 South Enterprise Street           NAP           11/21/2014   No   NAP   11/21/2014
9.55   Property               2420 St Mary’s Boulevard           NAP           11/21/2014   No   NAP   11/21/2014
9.56   Property               3500 I-70 Drive Southeast           NAP           11/21/2014   No   NAP   11/21/2014
9.57   Property               195 Southwest Boulevard           NAP           11/21/2014   No   NAP   11/21/2014
9.58   Property               8900 Northwest Prairie View Road           NAP           11/21/2014   No   NAP   11/21/2014
9.59   Property               1601 Twilight Trail           NAP           11/21/2014   No   NAP   11/21/2014
9.60   Property               1515 Church Street           NAP           11/21/2014   No   NAP   11/21/2014
9.61   Property               1891 North Columbia Street           NAP           11/21/2014   No   NAP   11/21/2014
9.62   Property               1200 US #1           NAP           11/21/2014   No   NAP   11/21/2014
9.63   Property               251 Collins Industrial Boulevard           NAP           11/21/2014   No   NAP   11/21/2014
9.64   Property               2310 Paris Road           NAP           11/21/2014   No   NAP   11/21/2014
9.65   Property               1820 West Business Loop 70           NAP           11/21/2014   No   NAP   11/21/2014
9.66   Property               1723 East Florida           NAP           11/21/2014   No   NAP   11/21/2014
10   Loan   15, 26   GSMC   GSMC   Selig Office Portfolio                                    
10.01   Property   27           1000 Second Avenue   26,440   6/30/2016   Bader, Martin, Ross & Smith PS   18,683   12/31/2020   3/4/2015   No   NAP   3/4/2015
10.02   Property   28           2901 Third Avenue   6,085   2/28/2017   MSRE   5,900   MTM   3/4/2015   No   NAP   3/4/2015
10.03   Property               3101 Western Avenue   14,799   4/15/2019   Merrick Hofstedt Lindsey   13,968   2/28/2018   3/4/2015   No   NAP   3/4/2015
10.04   Property   29           300 Elliott Avenue West   56   MTM   NAP           3/4/2015   No   NAP   3/4/2015
10.05   Property   30           3131 Elliott Avenue   19,246   9/30/2017   Softchoice Corporation   16,623   8/14/2016   3/4/2015   No   NAP   3/4/2015
10.06   Property               2615 Fourth Avenue   14,813   6/30/2018   Municipal Research   8,889   7/31/2019   3/4/2015   No   NAP   3/4/2015
10.07   Property               190 Queen Anne Avenue North   3,373   12/6/2016   Buddy TV   3,348   9/30/2015   3/4/2015   No   NAP   3/4/2015
10.08   Property   31           200 First Avenue West   4,874   11/14/2019   Pacific Crest Real Estate, LLC   4,576   12/31/2019   3/6/2015   No   NAP   3/6/2015
10.09   Property               18 West Mercer Street   1,991   12/31/2017   Sharon Sanborn   930   5/31/2019   3/6/2015   No   NAP   3/6/2015
11   Loan   32, 33, 34   CGMRC, MSBNA   CGMRC   Alderwood Mall   18,000   1/31/2023   Claim Jumper   12,641   10/31/2024   3/23/2015   No   NAP   3/24/2015
12   Loan       SMC   SMF I   Sysmex Way           NAP           4/29/2015   No   NAP   4/29/2015
13   Loan   35   CGMRC   CGMRC   Cypress Retail Center   3,150   5/14/2019   Rockstar Tan   2,400   7/31/2019   4/29/2015   No   NAP   4/30/2015
14   Loan       GSMC   GSMC   Court at Deptford II   15,736   2/28/2018   David’s Bridal   13,330   4/30/2019   5/22/2015   No   NAP   5/26/2015
15   Loan       CCRE   CCRE   ART Multi-State Portfolio II                                    
15.01   Property               Annhurst           NAP           5/6/2015   No   NAP   5/1/2015
15.02   Property               Applegate           NAP           5/4/2015   No   NAP   5/1/2015
15.03   Property               Heron Pointe           NAP           5/15/2015   No   NAP   5/1/2015
15.04   Property               Meadowood           NAP           5/11/2015   No   NAP   5/1/2015
15.05   Property               Ridgewood           NAP           5/20/2015   No   NAP   5/1/2015
15.06   Property               Heathmoore           NAP           5/26/2015   No   NAP   5/1/2015
16   Loan   36   SMC   SMF I   Freshwater Commons   11,180   8/31/2018   Sleepy’s   8,000   11/30/2025   6/2/2015   No   NAP   6/2/2015
17   Loan       GSMC   GSMC   Eddystone Crossing Shopping Center   4,000   6/30/2017   McDonald’s (GL)   3,834   12/31/2025   6/4/2015   No   NAP   5/22/2015
18   Loan       MC-FiveMile   MC-FiveMile   Skyline Property Portfolio                                    
18.01   Property               Heartland Village Shopping Center   3,800   4/16/2017   GameStop   3,277   1/31/2016   5/19/2015   No   NAP   5/19/2015
18.02   Property               Park 52   4,800   8/31/2016   The Whole Fish LLC   3,200   7/31/2018   5/19/2015   No   NAP   6/30/2015
18.03   Property               Andrade Business Park   3,600   12/31/2016   Genoa Racing   3,600   3/31/2018   5/19/2015   No   NAP   6/30/2015
18.04   Property               Fairview Corners   1,983   8/31/2016   Geek Brigade   1,280   7/31/2019   5/19/2015   No   NAP   6/30/2015
18.05   Property               Elmwood Tech   3,033   11/30/2019   Mud Slingers Pool & Patio LLC   2,331   2/28/2018   5/19/2015   No   NAP   6/30/2015
18.06   Property               White River Landing   1,200   7/31/2016   NAP           5/19/2015   No   NAP   6/30/2015
18.07   Property               Holiday Center   3,436   2/28/2017   Lin Liu / Esushi   2,146   10/31/2017   6/26/2015   No   NAP   5/19/2015
18.08   Property               Whiteland Retail Center   1,792   1/31/2016   Taste of China   1,200   1/31/2017   5/19/2015   No   NAP   6/30/2015
18.09   Property               Franklin Shoppes           NAP           6/25/2015   No   NAP   6/30/2015
19   Loan   37, 38, 39   SMC   SMF I   Hampton Inn Idaho Falls Airport           NAP           5/28/2015   No   NAP   5/28/2015

 

A-42
 

 

GSMS 2015-GC32 Annex A                                        
                                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Fourth Largest Tenant Sq Ft   Fourth Largest Tenant Lease Expiration (6)   Fifth Largest Tenant   Fifth Largest Tenant Sq Ft   Fifth Largest Tenant Lease Expiration (6)   Environmental Phase I Report Date   Environmental Phase II   Environmental Phase II Report Date   Engineering Report Date
20   Loan   37, 38, 40   SMC   SMF I   La Quinta Inn & Suites Idaho Falls           NAP           5/28/2015   No   NAP   5/28/2015
21   Loan       CCRE   CCRE   Rio Linda Shopping Center   1,200   7/31/2015   Hi Tek Nails   1,200   6/30/2015   6/24/2015   No   NAP   4/27/2015
22   Loan   41   MC-FiveMile   MC-FiveMile   Chicago Multifamily Portfolio                                    
22.01   Property               5334-5362 West Madison Street           NAP           11/21/2014   No   NAP   11/21/2014
22.02   Property               5300 South Martin Luther King Junior Drive           NAP           11/21/2014   No   NAP   11/21/2014
22.03   Property               1115-27 East 81st Street           NAP           11/21/2014   No   NAP   11/18/2014
22.04   Property               5248 South Martin Luther King Junior Drive           NAP           11/21/2014   No   NAP   11/21/2014
22.05   Property               4900-4910 West Jackson Boulevard           NAP           11/21/2014   No   NAP   11/21/2014
22.06   Property               130-136 North Leamington Avenue           NAP           11/21/2014   No   NAP   11/21/2014
22.07   Property               8211-8213, 8214, and 8223 South Exchange Avenue           NAP           11/21/2014   No   NAP   11/18/2014
22.08   Property               8231-8239 South Ingleside           NAP           11/21/2014   No   NAP   11/18/2014
22.09   Property               3101 W. Lexington Street           NAP           11/21/2014   No   NAP   11/18/2014
22.10   Property               8200 South Exchange Avenue           NAP           11/21/2014   No   NAP   11/18/2014
23   Loan       GSMC   GSMC   Palomar Point   10,120   2/28/2017   Compound Solutions   7,573   4/30/2018   5/12/2015   No   NAP   5/7/2015
24   Loan   42   CCRE   CCRE   Huntsville Portfolio                                    
24.01   Property               Paramount Place   2,154   10/31/2017   McLain Coldwell Bank RE   1,600   5/1/2018   1/28/2015   No   NAP   1/28/2015
24.02   Property               Memorial Plaza   4,200   5/1/2019   American Cellular, Inc.   3,600   8/31/2019   1/28/2015   No   NAP   1/29/2015
24.03   Property               Creekside Corners   1,900   MTM   The Pizzeria   1,750   11/30/2016   2/10/2015   No   NAP   1/28/2015
24.04   Property               Greensboro Plaza           NAP           1/29/2015   No   NAP   1/28/2015
24.05   Property               Exchange Place           NAP           3/23/2015   No   NAP   1/28/2015
25   Loan   15   CGMRC   CGMRC   Shops at 69th Street   5,100   2/20/2023   Ashley Stewart   4,200   1/31/2017   5/21/2015   Yes   6/25/2015   5/21/2015
26   Loan       CGMRC   CGMRC   College Grove   1,411   8/31/2019   Go Wireless   1,254   6/30/2018   5/18/2015   No   NAP   5/18/2015
27   Loan   43   CCRE   CCRE   Brook Run Shopping Center   10,344   11/30/2017   Vision Center   4,815   10/31/2017   6/1/2015   No   NAP   5/6/2015
28   Loan       CCRE   CCRE   Southeast Plaza   4,349   6/30/2025   Sherwin Williams   3,657   4/30/2019   5/15/2015   No   NAP   4/24/2015
29   Loan       GSMC   GSMC   Myrtle Beach Self Storage Center           NAP           5/7/2015   No   NAP   5/5/2015
30   Loan       MC-FiveMile   MC-FiveMile   Birney Portfolio - Galleria Oaks           NAP           10/17/2014   No   NAP   10/27/2014
31   Loan   15, 44, 45, 46   CCRE   CCRE   Holiday Inn Bolingbrook           NAP           5/20/2015   No   NAP   5/19/2015
32   Loan   47   CCRE   CCRE   Beaver Ruin Village I & II                                    
32.01   Property               Beaver Ruin Village I   3,035   8/31/2017   Chase   2,747   9/30/2016   6/30/2015   No   NAP   4/7/2015
32.02   Property               Beaver Ruin Village II   1,400   2/28/2017   NAP           6/30/2015   No   NAP   4/7/2015
33   Loan   48   CCRE   CCRE   Maplewood Mixed Use                                    
33.01   Property               4654 Maryland   1,708   2/28/2022   Lindell Residences, LLC   906   12/31/2016   6/12/2015   No   NAP   4/28/2015
33.02   Property               401 North Euclid           NAP           6/12/2015   No   NAP   4/28/2015
33.03   Property               7370 Manchester   850   5/31/2017   The Post LLC   325   5/14/2015   6/12/2015   No   NAP   4/28/2015
33.04   Property               7350 Manchester           NAP           4/29/2015   No   NAP   4/28/2015
33.05   Property               7344 Manchester   1,000   1/31/2016   Shanti Yoga STL, LLC   1,000   5/31/2016   4/30/2015   No   NAP   4/28/2015
33.06   Property               4229 Manchester           NAP           5/1/2015   No   NAP   4/28/2015
34   Loan       MC-FiveMile   MC-FiveMile   520 West Avenue   1,112   12/14/2021   J&M Variety   1,046   9/30/2019   6/17/2015   No   NAP   6/24/2015
35   Loan   49, 50   MC-FiveMile   MC-FiveMile   Conlon MHC Portfolio 3                                    
35.01   Property               All Star           NAP           5/26/2015   No   NAP   4/6/2015
35.02   Property               Orion Oaks           NAP           5/26/2015   No   NAP   5/26/2015
35.03   Property               Oakland Glen           NAP           5/26/2015   No   NAP   5/26/2015
35.04   Property               Princeton Village           NAP           5/26/2015   No   NAP   5/26/2015
36   Loan       SMC   SMF I   Pangea 11                                    
36.01   Property               13905-13957 South Clark Street           NAP           5/22/2015   No   NAP   5/22/2015
36.02   Property               1101 North Lawler Avenue           NAP           5/22/2015   No   NAP   5/22/2015
36.03   Property               7800 South Jeffery Boulevard           NAP           5/22/2015   No   NAP   5/22/2015
36.04   Property               7701 South Yates Boulevard           NAP           5/22/2015   No   NAP   5/22/2015
36.05   Property               9040 South Bishop Street           NAP           5/22/2015   No   NAP   5/22/2015
36.06   Property               7949 South Ellis Avenue           NAP           5/22/2015   No   NAP   5/22/2015
36.07   Property               14138 South School Street           NAP           5/22/2015   No   NAP   5/22/2015
36.08   Property               6200 South Rockwell Street           NAP           5/22/2015   No   NAP   5/22/2015
36.09   Property               7055 South St. Lawrence Avenue           NAP           5/22/2015   No   NAP   5/22/2015
36.10   Property               5402 West Rice Street           NAP           5/19/2015   No   NAP   5/22/2015
36.11   Property               7056 South Eberhart Avenue           NAP           5/22/2015   No   NAP   5/22/2015
36.12   Property               204 West 138th Street           NAP           5/22/2015   No   NAP   5/22/2015
36.13   Property               7956 South Burnham Avenue           NAP           5/22/2015   No   NAP   5/22/2015
36.14   Property               9100 South Dauphin Avenue           NAP           5/22/2015   No   NAP   5/22/2015
36.15   Property               8208 South Drexel Avenue           NAP           5/22/2015   No   NAP   5/22/2015
36.16   Property               8640 South Ingleside Avenue           NAP           5/22/2015   No   NAP   5/22/2015

 

A-43
 

 

GSMS 2015-GC32 Annex A                                        
                                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Fourth Largest Tenant Sq Ft   Fourth Largest Tenant Lease Expiration (6)   Fifth Largest Tenant   Fifth Largest Tenant Sq Ft   Fifth Largest Tenant Lease Expiration (6)   Environmental Phase I Report Date   Environmental Phase II   Environmental Phase II Report Date   Engineering Report Date
37   Loan       CCRE   CCRE   CSRA Food Lion Portfolio I                                    
37.01   Property               West Pointe Village Shopping Center   1,200   12/31/2024   Cuttin-Up Salon   1,200   2/29/2016   4/22/2015   No   NAP   4/22/2015
37.02   Property               Kris Krossing Shopping Center   1,200   8/31/2017   Nail Pro   1,200   4/30/2020   4/22/2015   No   NAP   4/22/2015
37.03   Property               College Lakes Plaza   1,200   7/31/2016   Cora’s   1,200   MTM   5/29/2015   No   NAP   4/22/2015
38   Loan       CCRE   CCRE   Four Points Sheraton Columbus Airport           NAP           6/30/2015   No   NAP   5/6/2015
39   Loan       CGMRC   CGMRC   Torrey Place Apartments           NAP           12/16/2014   No   NAP   12/16/2014
40   Loan   51   CGMRC   CGMRC   Amsdell FL/NJ Self Storage Portfolio                                    
40.01   Property               Compass Self Storage           NAP           5/13/2015   No   NAP   5/13/2015
40.02   Property               Access Self Storage           NAP           4/21/2015 and 4/22/2015   No   NAP   5/6/2015
41   Loan       CCRE   CCRE   Midwest Retail Portfolio                                    
41.01   Property               Mattress Firm & Vitamin Shoppe - Cuyahoga Falls, OH           NAP           4/21/2015   No   NAP   5/5/2015
41.02   Property               Destination XL - Evergreen Park, IL           NAP           4/27/2015   No   NAP   4/27/2015
41.03   Property               Sleep Number & Noodles & Company - Tulsa, OK           NAP           4/10/2015   No   NAP   3/25/2015
42   Loan   15, 52   CGMRC   CGMRC   Holiday Inn Express & Suites - Sherman TX           NAP           4/7/2015   No   NAP   4/7/2015
43   Loan   15, 53   SMC   SMF I   River Pointe Shopping Center   2,800   4/30/2016   AT&T   2,100   3/31/2016   6/1/2015   No   NAP   6/1/2015
44   Loan       GSCRE   GSMC   Hunters Point Apartments           NAP           5/7/2015   No   NAP   5/11/2015
45   Loan   11   GSMC   GSMC   Crown Meadows   4,100   6/30/2018   Umberto’s Italian Grill   3,500   12/31/2017   5/1/2015   No   NAP   5/1/2015
46   Loan       SMC   SMF I   Cross Creek Medical Office   5,036   6/30/2020   North Oakland North Macomb Imaging   4,545   12/31/2018   6/16/2015   No   NAP   6/16/2015
47   Loan       GSMC   GSMC   ExtraSpace Colfax and Harlan           NAP           5/8/2015   No   NAP   5/4/2015
48   Loan       GSMC   GSMC   FedEx Regional Distribution Center           NAP           6/19/2015   No   NAP   5/22/2015
49   Loan   54   GSMC   GSMC   Forest Gate Shopping Center   2,101   2/28/2016   Sally Beauty   1,794   5/31/2020   6/9/2015   No   NAP   6/9/2015
50   Loan       SMC   SMF I   Rite Aid Cedar Springs, MI           NAP           5/8/2015   No   NAP   5/8/2015
51   Loan       CCRE   CCRE   Delray Pointe           NAP           4/7/2015   No   NAP   4/7/2015
52   Loan       CGMRC   CGMRC   24 Simon Street           NAP           3/24/2015   No   NAP   3/20/2015
53   Loan       MC-FiveMile   MC-FiveMile   Binford Shoppes   2,130   1/13/2020   Affordavet   1,969   6/30/2016   4/27/2015   No   NAP   4/27/2015
54   Loan       SMC   SMF I   CVS Shelby           NAP           5/27/2015   No   NAP   5/27/2015
55   Loan       SMC   SMF I   Flamingo Retail           NAP           6/15/2015   No   NAP   6/17/2015
56   Loan       SMC   SMF I   Harrisonville Crossing   4,000   8/31/2017   El Mezcal Mexican Restaurant   3,200   2/28/2017   4/28/2015   No   NAP   4/29/2015
57   Loan       GSCRE   GSMC   Redan Cove Apartments           NAP           5/21/2015   No   NAP   5/14/2015
58   Loan       CCRE   CCRE   Moraga Plaza   1,600   10/31/2015   Lewis Cleaners   1,320   3/31/2016   4/30/2015   No   NAP   4/15/2015
59   Loan       CCRE   CCRE   CVS Jersey Shore           NAP           6/1/2015   No   NAP   4/17/2015
60   Loan   55, 56   MC-FiveMile   MC-FiveMile   Lakewood Galleria   2,023   6/30/2023   Boulevard Cleaners & Gift Shop   2,016   6/30/2023   2/19/2015   No   NAP   2/17/2015
61   Loan       CCRE   CCRE   Shoppes of Old Peachtree   1,750   9/30/2019   Subway   1,600   3/31/2018   6/9/2015   No   NAP   4/22/2015
62   Loan       SMC   SMF I   Millennium Business Center   3,600   MTM   Neely Agency & V Rock   3,525   2/28/2016   3/30/2015   No   NAP   3/30/2015
63   Loan   57   MC-FiveMile   MC-FiveMile   Lakewood Village           NAP           4/13/2015   No   NAP   4/13/2015

 

A-44
 

 

GSMS 2015-GC32 Annex A                                                
                                                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Seismic Report Date   PML or SEL (%)   Earthquake Insurance Required   Upfront RE Tax Reserve ($)   Ongoing RE Tax Reserve ($)   Upfront Insurance Reserve ($)   Ongoing Insurance Reserve ($)   Upfront Replacement Reserve ($)   Ongoing Replacement Reserve ($)   Replacement Reserve Caps ($)   Upfront TI/LC Reserve ($)
1   Loan   8, 9, 10   CGMRC   CGMRC   Ascentia MHC Portfolio           No   344,296   86,074   284,344   25,849   0   21,961   0   0
1.01   Property               Eagle River   NAP   NAP   No                                
1.02   Property               Foxridge Farm   NAP   NAP   No                                
1.03   Property               River Valley   NAP   NAP   No                                
1.04   Property               West Winds   NAP   NAP   No                                
1.05   Property               Skyline Village   NAP   NAP   No                                
1.06   Property               Gaslight Village   NAP   NAP   No                                
1.07   Property               Dream Island   NAP   NAP   No                                
1.08   Property               Valley Ridge   NAP   NAP   No                                
1.09   Property               Western Hills   NAP   NAP   No                                
1.10   Property               Lake Fork   NAP   NAP   No                                
1.11   Property               Aloha Vegas   NAP   NAP   No                                
1.12   Property               Kingswood Estates   NAP   NAP   No                                
1.13   Property               Country Oaks   NAP   NAP   No                                
1.14   Property               Woodlawn Estates   NAP   NAP   No                                
1.15   Property               Buckingham Village   NAP   NAP   No                                
1.16   Property               Woodview   NAP   NAP   No                                
1.17   Property               West Park Plaza   NAP   NAP   No                                
1.18   Property               Valle Grande   NAP   NAP   No                                
1.19   Property               Riviera de Sandia   NAP   NAP   No                                
1.20   Property               Cedar Village   NAP   NAP   No                                
1.21   Property               Rancho Bridger   NAP   NAP   No                                
1.22   Property               Sheltered Valley   NAP   NAP   No                                
1.23   Property               Vals   NAP   NAP   No                                
1.24   Property               Countryside Estates   NAP   NAP   No                                
1.25   Property               W bar K   NAP   NAP   No                                
1.26   Property               Trails End   NAP   NAP   No                                
1.27   Property               Windgate   NAP   NAP   No                                
1.28   Property               Golden Eagle   NAP   NAP   No                                
1.29   Property               Mountain Springs   NAP   NAP   No                                
1.30   Property               North Breeze   NAP   NAP   No                                
1.31   Property               Sugar Creek   NAP   NAP   No                                
1.32   Property               Hillside   NAP   NAP   No                                
2   Loan       GSMC   GSMC   Fig Garden Village   5/11/2015   3%   No   327,676   109,225   0   0   0   0   144,720   0
3   Loan   15, 16   GSMC   GSMC   Bassett Place   NAP   NAP   No   450,619   75,103   0   0   0   11,525   0   0
4   Loan       GSMC   GSMC   JW Marriott Cherry Creek   NAP   NAP   No   0   0   0   0   0   0   0   0
5   Loan   11, 12, 13, 14   GSMC   GSMC   Dallas Market Center   NAP   NAP   No   439,167   87,833   47,500   0   910,580   0   910,580   1,500,000
6   Loan   15, 17, 18   CGMRC   CGMRC   Kaiser Center   4/27/2015   19%   No   1,491,823   248,637   0   0   0   16,551   595,836   0
7   Loan   19   CGMRC   CGMRC   Hilton Garden Inn Pittsburgh/Southpointe   NAP   NAP   No   238,074   29,759   0   6,415   0   38,019   0   0
8   Loan   15, 20, 21   GSMC   GSMC   Doubletree Tallahassee   NAP   NAP   No   92,612   18,522   24,302   12,151   0   33,514   0   0
9   Loan   22, 23, 24, 25   CGMRC, BANA   CGMRC   US StorageMart Portfolio           Various   0   0   0   0   0   0   0   0
9.01   Property               50 Wallabout Street   NAP   NAP   No                                
9.02   Property               250 Flanagan Way   NAP   NAP   No                                
9.03   Property               6700 River Road   NAP   NAP   No                                
9.04   Property               1015 North Halsted Street   NAP   NAP   No                                
9.05   Property               7536 Wornall Road   NAP   NAP   No                                
9.06   Property               640 Southwest 2nd Avenue   NAP   NAP   No                                
9.07   Property               4920 Northwest 7th Street   NAP   NAP   No                                
9.08   Property               9925 Southwest 40th Street   NAP   NAP   No                                
9.09   Property               9220 West 135th Street   NAP   NAP   No                                
9.10   Property               980 4th Avenue   NAP   NAP   No                                
9.11   Property               405 South Federal Highway   NAP   NAP   No                                
9.12   Property               11001 Excelsior Boulevard   NAP   NAP   No                                
9.13   Property               11325 Lee Highway   NAP   NAP   No                                
9.14   Property               2021 Griffin Road   NAP   NAP   No                                
9.15   Property               400 West Olmos Drive   NAP   NAP   No                                
9.16   Property               14151 Wyandotte Street   NAP   NAP   No                                
9.17   Property               5979 Butterfield Road   NAP   NAP   No                                
9.18   Property               115 Park Avenue   NAP   NAP   No                                
9.19   Property               3500 Southwest 160th Avenue   NAP   NAP   No                                
9.20   Property               2445 Crain Highway   NAP   NAP   No                                
9.21   Property               100 West North Avenue   NAP   NAP   No                                
9.22   Property               2727 Shermer Road   NAP   NAP   No                                
9.23   Property               15201 Antioch Road   NAP   NAP   No                                
9.24   Property               2450 Mandela Parkway   11/21/2014   31%   Yes                                
9.25   Property               184-02 Jamaica Avenue   NAP   NAP   No                                
9.26   Property               9012 Northwest Prairie View Road   NAP   NAP   No                                

 

A-45
 

 

GSMS 2015-GC32 Annex A                                                
                                                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Seismic Report Date   PML or SEL (%)   Earthquake Insurance Required   Upfront RE Tax Reserve ($)   Ongoing RE Tax Reserve ($)   Upfront Insurance Reserve ($)   Ongoing Insurance Reserve ($)   Upfront Replacement Reserve ($)   Ongoing Replacement Reserve ($)   Replacement Reserve Caps ($)   Upfront TI/LC Reserve ($)
9.27   Property               16101 West 95th Street   NAP   NAP   No                                
9.28   Property               3100 North Mannheim   NAP   NAP   No                                
9.29   Property               9580 Potranco Road   NAP   NAP   No                                
9.30   Property               18025 Monterey Street   11/21/2014   12%   No                                
9.31   Property               9N 004 Route 59   NAP   NAP   No                                
9.32   Property               5115 Clayton Road   11/21/2014   15%   No                                
9.33   Property               9702 West 67th Street   NAP   NAP   No                                
9.34   Property               794 Scenic Highway   NAP   NAP   No                                
9.35   Property               12430 Bandera Road   NAP   NAP   No                                
9.36   Property               4000 South Providence Road   NAP   NAP   No                                
9.37   Property               2743 San Pablo Avenue   11/21/2014   39%   Yes                                
9.38   Property               819 North Eola Road   NAP   NAP   No                                
9.39   Property               2506 West Worley Street   NAP   NAP   No                                
9.40   Property               15601 FM 1325   NAP   NAP   No                                
9.41   Property               10700 West 159th Street   NAP   NAP   No                                
9.42   Property               2403 Rangeline Street   NAP   NAP   No                                
9.43   Property               6714 South Cottage Grove Avenue and 6932 South South Chicago Avenue   NAP   NAP   No                                
9.44   Property               2277 Walters Road   11/21/2014   10%   No                                
9.45   Property               1575 Thousand Oaks Drive   NAP   NAP   No                                
9.46   Property               7460 Frontage Road   NAP   NAP   No                                
9.47   Property               6401 Third Street   NAP   NAP   No                                
9.48   Property               2816 Eaton Road   NAP   NAP   No                                
9.49   Property               3985 Atlanta Highway   NAP   NAP   No                                
9.50   Property               11510 North Main Street   NAP   NAP   No                                
9.51   Property               750 Winchester Road   NAP   NAP   No                                
9.52   Property               3401 Broadway Boulevard   NAP   NAP   No                                
9.53   Property               1720 Grand Boulevard   NAP   NAP   No                                
9.54   Property               1310 South Enterprise Street   NAP   NAP   No                                
9.55   Property               2420 St Mary’s Boulevard   NAP   NAP   No                                
9.56   Property               3500 I-70 Drive Southeast   NAP   NAP   No                                
9.57   Property               195 Southwest Boulevard   NAP   NAP   No                                
9.58   Property               8900 Northwest Prairie View Road   NAP   NAP   No                                
9.59   Property               1601 Twilight Trail   NAP   NAP   No                                
9.60   Property               1515 Church Street   NAP   NAP   No                                
9.61   Property               1891 North Columbia Street   NAP   NAP   No                                
9.62   Property               1200 US #1   NAP   NAP   No                                
9.63   Property               251 Collins Industrial Boulevard   NAP   NAP   No                                
9.64   Property               2310 Paris Road   NAP   NAP   No                                
9.65   Property               1820 West Business Loop 70   NAP   NAP   No                                
9.66   Property               1723 East Florida   NAP   NAP   No                                
10   Loan   15, 26   GSMC   GSMC   Selig Office Portfolio           No   255,019   255,019   0   0   0   33,989   0   0
10.01   Property   27           1000 Second Avenue   3/4/2015   18%   No                                
10.02   Property   28           2901 Third Avenue   3/4/2015   12%   No                                
10.03   Property               3101 Western Avenue   3/4/2015   17%   No                                
10.04   Property   29           300 Elliott Avenue West   3/4/2015   14%   No                                
10.05   Property   30           3131 Elliott Avenue   3/4/2015   17%   No                                
10.06   Property               2615 Fourth Avenue   3/4/2015   17%   No                                
10.07   Property               190 Queen Anne Avenue North   3/4/2015   18%   No                                
10.08   Property   31           200 First Avenue West   3/6/2015   17%   No                                
10.09   Property               18 West Mercer Street   3/6/2015   12%   No                                
11   Loan   32, 33, 34   CGMRC, MSBNA   CGMRC   Alderwood Mall   3/24/2015   7%   No   0   0   0   0   0   0   0   0
12   Loan       SMC   SMF I   Sysmex Way   NAP   NAP   No   160,408   32,082   18,417   1,985   0   1,063   50,000   0
13   Loan   35   CGMRC   CGMRC   Cypress Retail Center   4/29/2015   9%   No   101,322   16,887   20,675   1,880   30,000   0   30,000   170,000
14   Loan       GSMC   GSMC   Court at Deptford II   NAP   NAP   No   179,160   44,790   4,847   0   305,000   2,364   0   0
15   Loan       CCRE   CCRE   ART Multi-State Portfolio II           No   89,107   19,802   21,359   2,670   0   13,209   0   0
15.01   Property               Annhurst   NAP   NAP   No                                
15.02   Property               Applegate   NAP   NAP   No                                
15.03   Property               Heron Pointe   NAP   NAP   No                                
15.04   Property               Meadowood   NAP   NAP   No                                
15.05   Property               Ridgewood   NAP   NAP   No                                
15.06   Property               Heathmoore   NAP   NAP   No                                
16   Loan   36   SMC   SMF I   Freshwater Commons   NAP   NAP   No   31,759   31,759   0   0   0   0   0   0
17   Loan       GSMC   GSMC   Eddystone Crossing Shopping Center   NAP   NAP   No   0   0   0   0   0   0   0   0
18   Loan       MC-FiveMile   MC-FiveMile   Skyline Property Portfolio           No   97,189   32,396   17,109   4,277   0   3,085   0   100,000
18.01   Property               Heartland Village Shopping Center   NAP   NAP   No                                
18.02   Property               Park 52   NAP   NAP   No                                
18.03   Property               Andrade Business Park   NAP   NAP   No                                
18.04   Property               Fairview Corners   NAP   NAP   No                                
18.05   Property               Elmwood Tech   NAP   NAP   No                                
18.06   Property               White River Landing   NAP   NAP   No                                
18.07   Property               Holiday Center   NAP   NAP   No                                
18.08   Property               Whiteland Retail Center   NAP   NAP   No                                
18.09   Property               Franklin Shoppes   NAP   NAP   No                                
19   Loan   37, 38, 39   SMC   SMF I   Hampton Inn Idaho Falls Airport   5/28/2015   4%   No   19,240   9,620   21,219   2,099   0   0   0   0

 

A-46
 

 

GSMS 2015-GC32 Annex A                                                
                                                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Seismic Report Date   PML or SEL (%)   Earthquake Insurance Required   Upfront RE Tax Reserve ($)   Ongoing RE Tax Reserve ($)   Upfront Insurance Reserve ($)   Ongoing Insurance Reserve ($)   Upfront Replacement Reserve ($)   Ongoing Replacement Reserve ($)   Replacement Reserve Caps ($)   Upfront TI/LC Reserve ($)
20   Loan   37, 38, 40   SMC   SMF I   La Quinta Inn & Suites Idaho Falls   5/28/2015   4%   No   12,485   6,243   16,332   1,618   0   0   0   0
21   Loan       CCRE   CCRE   Rio Linda Shopping Center   4/27/2015   3%   No   23,000   3,833   0   0   0   964   57,810   125,000
22   Loan   41   MC-FiveMile   MC-FiveMile   Chicago Multifamily Portfolio           No   75,250   12,542   16,826   8,413   0   7,417   0   0
22.01   Property               5334-5362 West Madison Street   NAP   NAP   No                                
22.02   Property               5300 South Martin Luther King Junior Drive   NAP   NAP   No                                
22.03   Property               1115-27 East 81st Street   NAP   NAP   No                                
22.04   Property               5248 South Martin Luther King Junior Drive   NAP   NAP   No                                
22.05   Property               4900-4910 West Jackson Boulevard   NAP   NAP   No                                
22.06   Property               130-136 North Leamington Avenue   NAP   NAP   No                                
22.07   Property               8211-8213, 8214, and 8223 South Exchange Avenue   NAP   NAP   No                                
22.08   Property               8231-8239 South Ingleside   NAP   NAP   No                                
22.09   Property               3101 W. Lexington Street   NAP   NAP   No                                
22.10   Property               8200 South Exchange Avenue   NAP   NAP   No                                
23   Loan       GSMC   GSMC   Palomar Point   5/7/2015   5%   No   44,802   14,933   0   0   0   1,472   0   185,000
24   Loan   42   CCRE   CCRE   Huntsville Portfolio           No   60,017   9,594   30,563   4,366   0   2,584   0   0
24.01   Property               Paramount Place   NAP   NAP   No                                
24.02   Property               Memorial Plaza   NAP   NAP   No                                
24.03   Property               Creekside Corners   NAP   NAP   No                                
24.04   Property               Greensboro Plaza   NAP   NAP   No                                
24.05   Property               Exchange Place   NAP   NAP   No                                
25   Loan   15   CGMRC   CGMRC   Shops at 69th Street   NAP   NAP   No   148,784   29,757   0   0   0   2,148   0   0
26   Loan       CGMRC   CGMRC   College Grove   5/18/2015   8%   No   73,846   9,231   6,868   1,145   0   779   0   0
27   Loan   43   CCRE   CCRE   Brook Run Shopping Center   NAP   NAP   No   32,806   10,935   16,371   2,339   0   6,156   0   300,000
28   Loan       CCRE   CCRE   Southeast Plaza   NAP   NAP   No   139,125   15,458   19,407   6,469   0   2,598   0   0
29   Loan       GSMC   GSMC   Myrtle Beach Self Storage Center   NAP   NAP   No   46,825   6,689   0   1,655   0   1,412   67,768   0
30   Loan       MC-FiveMile   MC-FiveMile   Birney Portfolio - Galleria Oaks   NAP   NAP   No   132,931   18,990   57,305   7,163   0   5,325   0   0
31   Loan   15, 44, 45, 46   CCRE   CCRE   Holiday Inn Bolingbrook   NAP   NAP   No   0   14,667   8,517   4,259   0   15,579   0   0
32   Loan   47   CCRE   CCRE   Beaver Ruin Village I & II           No   218,785   14,777   23,066   2,883   0   1,816   0   0
32.01   Property               Beaver Ruin Village I   NAP   NAP   No                                
32.02   Property               Beaver Ruin Village II   NAP   NAP   No                                
33   Loan   48   CCRE   CCRE   Maplewood Mixed Use           No   112,583   16,083   48,600   4,050   0   1,304   0   0
33.01   Property               4654 Maryland   NAP   NAP   No                                
33.02   Property               401 North Euclid   NAP   NAP   No                                
33.03   Property               7370 Manchester   NAP   NAP   No                                
33.04   Property               7350 Manchester   NAP   NAP   No                                
33.05   Property               7344 Manchester   NAP   NAP   No                                
33.06   Property               4229 Manchester   NAP   NAP   No                                
34   Loan       MC-FiveMile   MC-FiveMile   520 West Avenue   NAP   NAP   No   12,163   6,082   0   0   0   540   0   0
35   Loan   49, 50   MC-FiveMile   MC-FiveMile   Conlon MHC Portfolio 3           No   65,271   6,527   4,184   1,046   0   1,996   0   0
35.01   Property               All Star   NAP   NAP   No                                
35.02   Property               Orion Oaks   NAP   NAP   No                                
35.03   Property               Oakland Glen   NAP   NAP   No                                
35.04   Property               Princeton Village   NAP   NAP   No                                
36   Loan       SMC   SMF I   Pangea 11           No   108,035   18,006   13,836   4,612   0   4,917   177,000   0
36.01   Property               13905-13957 South Clark Street   NAP   NAP   No                                
36.02   Property               1101 North Lawler Avenue   NAP   NAP   No                                
36.03   Property               7800 South Jeffery Boulevard   NAP   NAP   No                                
36.04   Property               7701 South Yates Boulevard   NAP   NAP   No                                
36.05   Property               9040 South Bishop Street   NAP   NAP   No                                
36.06   Property               7949 South Ellis Avenue   NAP   NAP   No                                
36.07   Property               14138 South School Street   NAP   NAP   No                                
36.08   Property               6200 South Rockwell Street   NAP   NAP   No                                
36.09   Property               7055 South St. Lawrence Avenue   NAP   NAP   No                                
36.10   Property               5402 West Rice Street   NAP   NAP   No                                
36.11   Property               7056 South Eberhart Avenue   NAP   NAP   No                                
36.12   Property               204 West 138th Street   NAP   NAP   No                                
36.13   Property               7956 South Burnham Avenue   NAP   NAP   No                                
36.14   Property               9100 South Dauphin Avenue   NAP   NAP   No                                
36.15   Property               8208 South Drexel Avenue   NAP   NAP   No                                
36.16   Property               8640 South Ingleside Avenue   NAP   NAP   No                                

 

A-47
 

 

GSMS 2015-GC32 Annex A                                                
                                                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Seismic Report Date   PML or SEL (%)   Earthquake Insurance Required   Upfront RE Tax Reserve ($)   Ongoing RE Tax Reserve ($)   Upfront Insurance Reserve ($)   Ongoing Insurance Reserve ($)   Upfront Replacement Reserve ($)   Ongoing Replacement Reserve ($)   Replacement Reserve Caps ($)   Upfront TI/LC Reserve ($)
37   Loan       CCRE   CCRE   CSRA Food Lion Portfolio I           No   75,500   10,786   30,330   2,333   0   2,351   0   200,000
37.01   Property               West Pointe Village Shopping Center   NAP   NAP   No                                
37.02   Property               Kris Krossing Shopping Center   NAP   NAP   No                                
37.03   Property               College Lakes Plaza   NAP   NAP   No                                
38   Loan       CCRE   CCRE   Four Points Sheraton Columbus Airport   NAP   NAP   No   13,333   13,333   11,532   2,306   0   10,373   0   0
39   Loan       CGMRC   CGMRC   Torrey Place Apartments   NAP   NAP   No   67,635   11,272   12,836   3,209   148,750   3,675   0   0
40   Loan   51   CGMRC   CGMRC   Amsdell FL/NJ Self Storage Portfolio           No   49,380   9,876   175   175   0   1,389   0   0
40.01   Property               Compass Self Storage   NAP   NAP   No                                
40.02   Property               Access Self Storage   NAP   NAP   No                                
41   Loan       CCRE   CCRE   Midwest Retail Portfolio           No   10,824   5,412   1,765   882   0   353   0   0
41.01   Property               Mattress Firm & Vitamin Shoppe - Cuyahoga Falls, OH   NAP   NAP   No                                
41.02   Property               Destination XL - Evergreen Park, IL   NAP   NAP   No                                
41.03   Property               Sleep Number & Noodles & Company - Tulsa, OK   NAP   NAP   No                                
42   Loan   15, 52   CGMRC   CGMRC   Holiday Inn Express & Suites - Sherman TX   NAP   NAP   No   114,565   10,415   11,087   2,772   0   7,247   0   0
43   Loan   15, 53   SMC   SMF I   River Pointe Shopping Center   NAP   NAP   No   36,910   4,614   12,595   1,581   0   0   0   100,000
44   Loan       GSCRE   GSMC   Hunters Point Apartments   NAP   NAP   No   35,965   11,988   21,837   3,120   2,863   2,863   0   0
45   Loan   11   GSMC   GSMC   Crown Meadows   NAP   NAP   No   80,048   11,435   2,801   1,816   0   875   0   0
46   Loan       SMC   SMF I   Cross Creek Medical Office   NAP   NAP   No   0   9,233   9,185   765   0   886   42,514   150,000
47   Loan       GSMC   GSMC   ExtraSpace Colfax and Harlan   NAP   NAP   No   6,712   6,712   3,040   507   0   0   0   0
48   Loan       GSMC   GSMC   FedEx Regional Distribution Center   NAP   NAP   No   0   0   0   0   0   0   0   0
49   Loan   54   GSMC   GSMC   Forest Gate Shopping Center   NAP   NAP   No   29,821   4,260   1,631   815   0   785   0   31,368
50   Loan       SMC   SMF I   Rite Aid Cedar Springs, MI   NAP   NAP   No   0   0   921   199   0   122   0   0
51   Loan       CCRE   CCRE   Delray Pointe   NAP   NAP   No   63,750   7,083   11,950   2,390   0   304   0   0
52   Loan       CGMRC   CGMRC   24 Simon Street   NAP   NAP   No   0   0   0   0   0   0   0   0
53   Loan       MC-FiveMile   MC-FiveMile   Binford Shoppes   NAP   NAP   No   15,390   5,130   2,155   718   0   413   0   0
54   Loan       SMC   SMF I   CVS Shelby   NAP   NAP   No   12,809   2,135   572   572   0   130   0   0
55   Loan       SMC   SMF I   Flamingo Retail   NAP   NAP   No   10,603   2,121   3,398   261   0   344   0   0
56   Loan       SMC   SMF I   Harrisonville Crossing   NAP   NAP   No   38,630   5,519   2,144   1,072   0   566   0   0
57   Loan       GSCRE   GSMC   Redan Cove Apartments   NAP   NAP   No   63,375   7,042   18,071   2,008   0   3,100   0   0
58   Loan       CCRE   CCRE   Moraga Plaza   4/15/2015   10%   No   14,167   2,833   959   479   0   560   30,000   0
59   Loan       CCRE   CCRE   CVS Jersey Shore   NAP   NAP   No   0   0   2,063   0   0   169   0   0
60   Loan   55, 56   MC-FiveMile   MC-FiveMile   Lakewood Galleria   2/19/2015   11%   No   31,882   7,970   14,248   1,425   0   317   0   56,500
61   Loan       CCRE   CCRE   Shoppes of Old Peachtree   NAP   NAP   No   34,750   3,475   2,583   517   0   268   0   0
62   Loan       SMC   SMF I   Millennium Business Center   5/11/2015   8%   No   63,130   7,710   10,276   1,841   0   2,207   100,000   50,000
63   Loan   57   MC-FiveMile   MC-FiveMile   Lakewood Village   NAP   NAP   No   4,182   597   2,353   1,177   17,200   513   0   0

 

A-48
 

 

GSMS 2015-GC32 Annex A                                            
                                                             
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Ongoing TI/LC Reserve ($)   TI/LC Caps ($)   Upfront Debt Service Reserve ($)   Ongoing Debt Service Reserve ($)   Upfront Deferred Maintenance Reserve ($)   Ongoing Deferred Maintenance Reserve ($)   Upfront Environmental Reserve ($)   Ongoing Environmental Reserve ($)   Upfront Other Reserve ($)   Ongoing Other Reserve ($)
1   Loan   8, 9, 10   CGMRC   CGMRC   Ascentia MHC Portfolio   0   0   0   0   775,343   0   0   0   3,000   0
1.01   Property               Eagle River                                        
1.02   Property               Foxridge Farm                                        
1.03   Property               River Valley                                        
1.04   Property               West Winds                                        
1.05   Property               Skyline Village                                        
1.06   Property               Gaslight Village                                        
1.07   Property               Dream Island                                        
1.08   Property               Valley Ridge                                        
1.09   Property               Western Hills                                        
1.10   Property               Lake Fork                                        
1.11   Property               Aloha Vegas                                        
1.12   Property               Kingswood Estates                                        
1.13   Property               Country Oaks                                        
1.14   Property               Woodlawn Estates                                        
1.15   Property               Buckingham Village                                        
1.16   Property               Woodview                                        
1.17   Property               West Park Plaza                                        
1.18   Property               Valle Grande                                        
1.19   Property               Riviera de Sandia                                        
1.20   Property               Cedar Village                                        
1.21   Property               Rancho Bridger                                        
1.22   Property               Sheltered Valley                                        
1.23   Property               Vals                                        
1.24   Property               Countryside Estates                                        
1.25   Property               W bar K                                        
1.26   Property               Trails End                                        
1.27   Property               Windgate                                        
1.28   Property               Golden Eagle                                        
1.29   Property               Mountain Springs                                        
1.30   Property               North Breeze                                        
1.31   Property               Sugar Creek                                        
1.32   Property               Hillside                                        
2   Loan       GSMC   GSMC   Fig Garden Village   0   150,751   0   0   0   0   0   0   669,305   0
3   Loan   15, 16   GSMC   GSMC   Bassett Place   25,000   600,000   0   0   0   0   0   0   7,770,861   0
4   Loan       GSMC   GSMC   JW Marriott Cherry Creek   0   0   0   0   0   0   0   0   31,362   5,227
5   Loan   11, 12, 13, 14   GSMC   GSMC   Dallas Market Center   0   1,500,000   0   0   0   0   0   0   0   0
6   Loan   15, 17, 18   CGMRC   CGMRC   Kaiser Center   0   0   0   0   0   0   0   0   5,706,695   0
7   Loan   19   CGMRC   CGMRC   Hilton Garden Inn Pittsburgh/Southpointe   0   0   0   0   111,865   0   0   0   0   0
8   Loan   15, 20, 21   GSMC   GSMC   Doubletree Tallahassee   0   0   0   0   0   0   0   0   1,000,000   0
9   Loan   22, 23, 24, 25   CGMRC, BANA   CGMRC   US StorageMart Portfolio   0   0   0   0   0   0   0   0   0   0
9.01   Property               50 Wallabout Street                                        
9.02   Property               250 Flanagan Way                                        
9.03   Property               6700 River Road                                        
9.04   Property               1015 North Halsted Street                                        
9.05   Property               7536 Wornall Road                                        
9.06   Property               640 Southwest 2nd Avenue                                        
9.07   Property               4920 Northwest 7th Street                                        
9.08   Property               9925 Southwest 40th Street                                        
9.09   Property               9220 West 135th Street                                        
9.10   Property               980 4th Avenue                                        
9.11   Property               405 South Federal Highway                                        
9.12   Property               11001 Excelsior Boulevard                                        
9.13   Property               11325 Lee Highway                                        
9.14   Property               2021 Griffin Road                                        
9.15   Property               400 West Olmos Drive                                        
9.16   Property               14151 Wyandotte Street                                        
9.17   Property               5979 Butterfield Road                                        
9.18   Property               115 Park Avenue                                        
9.19   Property               3500 Southwest 160th Avenue                                        
9.20   Property               2445 Crain Highway                                        
9.21   Property               100 West North Avenue                                        
9.22   Property               2727 Shermer Road                                        
9.23   Property               15201 Antioch Road                                        
9.24   Property               2450 Mandela Parkway                                        
9.25   Property               184-02 Jamaica Avenue                                        
9.26   Property               9012 Northwest Prairie View Road                                        

 

A-49
 

 

GSMS 2015-GC32 Annex A                                            
                                                             
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Ongoing TI/LC Reserve ($)   TI/LC Caps ($)   Upfront Debt Service Reserve ($)   Ongoing Debt Service Reserve ($)   Upfront Deferred Maintenance Reserve ($)   Ongoing Deferred Maintenance Reserve ($)   Upfront Environmental Reserve ($)   Ongoing Environmental Reserve ($)   Upfront Other Reserve ($)   Ongoing Other Reserve ($)
9.27   Property               16101 West 95th Street                                        
9.28   Property               3100 North Mannheim                                        
9.29   Property               9580 Potranco Road                                        
9.30   Property               18025 Monterey Street                                        
9.31   Property               9N 004 Route 59                                        
9.32   Property               5115 Clayton Road                                        
9.33   Property               9702 West 67th Street                                        
9.34   Property               794 Scenic Highway                                        
9.35   Property               12430 Bandera Road                                        
9.36   Property               4000 South Providence Road                                        
9.37   Property               2743 San Pablo Avenue                                        
9.38   Property               819 North Eola Road                                        
9.39   Property               2506 West Worley Street                                        
9.40   Property               15601 FM 1325                                        
9.41   Property               10700 West 159th Street                                        
9.42   Property               2403 Rangeline Street                                        
9.43   Property               6714 South Cottage Grove Avenue and 6932 South South Chicago Avenue                                        
9.44   Property               2277 Walters Road                                        
9.45   Property               1575 Thousand Oaks Drive                                        
9.46   Property               7460 Frontage Road                                        
9.47   Property               6401 Third Street                                        
9.48   Property               2816 Eaton Road                                        
9.49   Property               3985 Atlanta Highway                                        
9.50   Property               11510 North Main Street                                        
9.51   Property               750 Winchester Road                                        
9.52   Property               3401 Broadway Boulevard                                        
9.53   Property               1720 Grand Boulevard                                        
9.54   Property               1310 South Enterprise Street                                        
9.55   Property               2420 St Mary’s Boulevard                                        
9.56   Property               3500 I-70 Drive Southeast                                        
9.57   Property               195 Southwest Boulevard                                        
9.58   Property               8900 Northwest Prairie View Road                                        
9.59   Property               1601 Twilight Trail                                        
9.60   Property               1515 Church Street                                        
9.61   Property               1891 North Columbia Street                                        
9.62   Property               1200 US #1                                        
9.63   Property               251 Collins Industrial Boulevard                                        
9.64   Property               2310 Paris Road                                        
9.65   Property               1820 West Business Loop 70                                        
9.66   Property               1723 East Florida                                        
10   Loan   15, 26   GSMC   GSMC   Selig Office Portfolio   203,932   0   0   0   337,524   0   0   0   7,278,662   0
10.01   Property   27           1000 Second Avenue                                        
10.02   Property   28           2901 Third Avenue                                        
10.03   Property               3101 Western Avenue                                        
10.04   Property   29           300 Elliott Avenue West                                        
10.05   Property   30           3131 Elliott Avenue                                        
10.06   Property               2615 Fourth Avenue                                        
10.07   Property               190 Queen Anne Avenue North                                        
10.08   Property   31           200 First Avenue West                                        
10.09   Property               18 West Mercer Street                                        
11   Loan   32, 33, 34   CGMRC, MSBNA   CGMRC   Alderwood Mall   0   0   0   0   0   0   0   0   0   0
12   Loan       SMC   SMF I   Sysmex Way   0   0   0   0   33,625   0   0   0   0   0
13   Loan   35   CGMRC   CGMRC   Cypress Retail Center   0   170,000   0   0   7,500   0   0   0   0   0
14   Loan       GSMC   GSMC   Court at Deptford II   7,500   270,000   0   0   0   0   0   0   2,950,000   0
15   Loan       CCRE   CCRE   ART Multi-State Portfolio II   0   0   0   0   125,488   0   0   0   0   0
15.01   Property               Annhurst                                        
15.02   Property               Applegate                                        
15.03   Property               Heron Pointe                                        
15.04   Property               Meadowood                                        
15.05   Property               Ridgewood                                        
15.06   Property               Heathmoore                                        
16   Loan   36   SMC   SMF I   Freshwater Commons   7,667   276,000   0   0   0   0   0   0   970,000   0
17   Loan       GSMC   GSMC   Eddystone Crossing Shopping Center   0   0   0   0   0   0   0   0   0   0
18   Loan       MC-FiveMile   MC-FiveMile   Skyline Property Portfolio   12,500   650,000   0   0   169,881   0   0   0   0   0
18.01   Property               Heartland Village Shopping Center                                        
18.02   Property               Park 52                                        
18.03   Property               Andrade Business Park                                        
18.04   Property               Fairview Corners                                        
18.05   Property               Elmwood Tech                                        
18.06   Property               White River Landing                                        
18.07   Property               Holiday Center                                        
18.08   Property               Whiteland Retail Center                                        
18.09   Property               Franklin Shoppes                                        
19   Loan   37, 38, 39   SMC   SMF I   Hampton Inn Idaho Falls Airport   0   0   0   0   0   0   0   0   179,467   31,750

 

A-50
 

 

GSMS 2015-GC32 Annex A                                            
                                                             
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Ongoing TI/LC Reserve ($)   TI/LC Caps ($)   Upfront Debt Service Reserve ($)   Ongoing Debt Service Reserve ($)   Upfront Deferred Maintenance Reserve ($)   Ongoing Deferred Maintenance Reserve ($)   Upfront Environmental Reserve ($)   Ongoing Environmental Reserve ($)   Upfront Other Reserve ($)   Ongoing Other Reserve ($)
20   Loan   37, 38, 40   SMC   SMF I   La Quinta Inn & Suites Idaho Falls   0   0   0   0   0   0   0   0   384,732   14,000
21   Loan       CCRE   CCRE   Rio Linda Shopping Center   4,818   173,430   0   0   0   0   0   0   0   0
22   Loan   41   MC-FiveMile   MC-FiveMile   Chicago Multifamily Portfolio   0   0   0   0   33,988   0   0   0   0   0
22.01   Property               5334-5362 West Madison Street                                        
22.02   Property               5300 South Martin Luther King Junior Drive                                        
22.03   Property               1115-27 East 81st Street                                        
22.04   Property               5248 South Martin Luther King Junior Drive                                        
22.05   Property               4900-4910 West Jackson Boulevard                                        
22.06   Property               130-136 North Leamington Avenue                                        
22.07   Property               8211-8213, 8214, and 8223 South Exchange Avenue                                        
22.08   Property               8231-8239 South Ingleside                                        
22.09   Property               3101 W. Lexington Street                                        
22.10   Property               8200 South Exchange Avenue                                        
23   Loan       GSMC   GSMC   Palomar Point   5,000   400,000   0   0   0   0   0   0   0   0
24   Loan   42   CCRE   CCRE   Huntsville Portfolio   16,029   0   97,896   0   127,482   0   0   0   1,625   0
24.01   Property               Paramount Place                                        
24.02   Property               Memorial Plaza                                        
24.03   Property               Creekside Corners                                        
24.04   Property               Greensboro Plaza                                        
24.05   Property               Exchange Place                                        
25   Loan   15   CGMRC   CGMRC   Shops at 69th Street   10,738   0   0   0   11,250   0   100,000   0   0   0
26   Loan       CGMRC   CGMRC   College Grove   0   0   0   0   0   0   0   0   0   0
27   Loan   43   CCRE   CCRE   Brook Run Shopping Center   0   300,000   0   0   223,866   0   0   0   250,000   0
28   Loan       CCRE   CCRE   Southeast Plaza   10,808   0   0   0   71,796   0   0   0   0   0
29   Loan       GSMC   GSMC   Myrtle Beach Self Storage Center   0   0   0   0   0   0   0   0   0   0
30   Loan       MC-FiveMile   MC-FiveMile   Birney Portfolio - Galleria Oaks   0   0   0   0   0   0   0   0   0   0
31   Loan   15, 44, 45, 46   CCRE   CCRE   Holiday Inn Bolingbrook   0   0   0   0   10,100   0   0   0   2,242,670   20,750
32   Loan   47   CCRE   CCRE   Beaver Ruin Village I & II   0   0   0   0   40,335   0   0   0   0   0
32.01   Property               Beaver Ruin Village I                                        
32.02   Property               Beaver Ruin Village II                                        
33   Loan   48   CCRE   CCRE   Maplewood Mixed Use   12,201   275,000   0   0   26,125   0   0   0   0   0
33.01   Property               4654 Maryland                                        
33.02   Property               401 North Euclid                                        
33.03   Property               7370 Manchester                                        
33.04   Property               7350 Manchester                                        
33.05   Property               7344 Manchester                                        
33.06   Property               4229 Manchester                                        
34   Loan       MC-FiveMile   MC-FiveMile   520 West Avenue   2,937   70,498   0   0   5,500   0   0   0   0   0
35   Loan   49, 50   MC-FiveMile   MC-FiveMile   Conlon MHC Portfolio 3   0   0   0   0   102,063   0   0   0   0   0
35.01   Property               All Star                                        
35.02   Property               Orion Oaks                                        
35.03   Property               Oakland Glen                                        
35.04   Property               Princeton Village                                        
36   Loan       SMC   SMF I   Pangea 11   0   0   0   0   0   0   0   0   0   0
36.01   Property               13905-13957 South Clark Street                                        
36.02   Property               1101 North Lawler Avenue                                        
36.03   Property               7800 South Jeffery Boulevard                                        
36.04   Property               7701 South Yates Boulevard                                        
36.05   Property               9040 South Bishop Street                                        
36.06   Property               7949 South Ellis Avenue                                        
36.07   Property               14138 South School Street                                        
36.08   Property               6200 South Rockwell Street                                        
36.09   Property               7055 South St. Lawrence Avenue                                        
36.10   Property               5402 West Rice Street                                        
36.11   Property               7056 South Eberhart Avenue                                        
36.12   Property               204 West 138th Street                                        
36.13   Property               7956 South Burnham Avenue                                        
36.14   Property               9100 South Dauphin Avenue                                        
36.15   Property               8208 South Drexel Avenue                                        
36.16   Property               8640 South Ingleside Avenue                                        

 

A-51
 

 

GSMS 2015-GC32 Annex A                                            
                                                             
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Ongoing TI/LC Reserve ($)   TI/LC Caps ($)   Upfront Debt Service Reserve ($)   Ongoing Debt Service Reserve ($)   Upfront Deferred Maintenance Reserve ($)   Ongoing Deferred Maintenance Reserve ($)   Upfront Environmental Reserve ($)   Ongoing Environmental Reserve ($)   Upfront Other Reserve ($)   Ongoing Other Reserve ($)
37   Loan       CCRE   CCRE   CSRA Food Lion Portfolio I   10,582   0   0   0   0   0   50,000   0   800,154   0
37.01   Property               West Pointe Village Shopping Center                                        
37.02   Property               Kris Krossing Shopping Center                                        
37.03   Property               College Lakes Plaza                                        
38   Loan       CCRE   CCRE   Four Points Sheraton Columbus Airport   0   0   0   0   0   0   0   0   50,000   0
39   Loan       CGMRC   CGMRC   Torrey Place Apartments   0   0   0   0   51,250   0   0   0   0   0
40   Loan   51   CGMRC   CGMRC   Amsdell FL/NJ Self Storage Portfolio   0   0   0   0   0   0   0   0   150,000   0
40.01   Property               Compass Self Storage                                        
40.02   Property               Access Self Storage                                        
41   Loan       CCRE   CCRE   Midwest Retail Portfolio   1,237   0   0   0   6,594   0   0   0   130,000   0
41.01   Property               Mattress Firm & Vitamin Shoppe - Cuyahoga Falls, OH                                        
41.02   Property               Destination XL - Evergreen Park, IL                                        
41.03   Property               Sleep Number & Noodles & Company - Tulsa, OK                                        
42   Loan   15, 52   CGMRC   CGMRC   Holiday Inn Express & Suites - Sherman TX   0   0   0   0   0   0   0   0   815,200   0
43   Loan   15, 53   SMC   SMF I   River Pointe Shopping Center   2,015   300,000   0   0   136,800   0   0   0   725,030   0
44   Loan       GSCRE   GSMC   Hunters Point Apartments   0   0   0   0   44,845   0   0   0   0   0
45   Loan   11   GSMC   GSMC   Crown Meadows   4,394   210,928   0   0   234,076   0   45,040   0   0   0
46   Loan       SMC   SMF I   Cross Creek Medical Office   0   150,000   0   0   0   0   0   0   162,461   0
47   Loan       GSMC   GSMC   ExtraSpace Colfax and Harlan   0   0   0   0   0   0   0   0   0   0
48   Loan       GSMC   GSMC   FedEx Regional Distribution Center   0   0   0   0   0   0   0   0   0   0
49   Loan   54   GSMC   GSMC   Forest Gate Shopping Center   2,614   94,104   0   0   0   0   0   0   0   0
50   Loan       SMC   SMF I   Rite Aid Cedar Springs, MI   0   0   0   0   0   0   0   0   0   0
51   Loan       CCRE   CCRE   Delray Pointe   907   0   0   0   125   0   0   0   47,277   0
52   Loan       CGMRC   CGMRC   24 Simon Street   0   0   0   0   0   0   0   0   0   0
53   Loan       MC-FiveMile   MC-FiveMile   Binford Shoppes   2,053   100,000   0   0   625   0   0   0   0   0
54   Loan       SMC   SMF I   CVS Shelby   0   0   0   0   14,125   0   0   0   0   0
55   Loan       SMC   SMF I   Flamingo Retail   1,292   62,016   0   0   0   0   0   0   0   0
56   Loan       SMC   SMF I   Harrisonville Crossing   3,772   40,000   0   0   0   0   0   0   0   0
57   Loan       GSCRE   GSMC   Redan Cove Apartments   0   0   0   0   7,700   0   0   0   0   0
58   Loan       CCRE   CCRE   Moraga Plaza   1,600   150,000   0   0   2,500   0   0   0   0   0
59   Loan       CCRE   CCRE   CVS Jersey Shore   0   0   0   0   2,500   0   0   0   0   0
60   Loan   55, 56   MC-FiveMile   MC-FiveMile   Lakewood Galleria   2,083   75,000   0   0   0   0   0   0   77,500   0
61   Loan       CCRE   CCRE   Shoppes of Old Peachtree   1,338   0   0   0   0   0   0   0   0   0
62   Loan       SMC   SMF I   Millennium Business Center   0   50,000   0   0   0   0   0   0   0   0
63   Loan   57   MC-FiveMile   MC-FiveMile   Lakewood Village   0   0   0   0   22,500   0   0   0   30,000   0

 

A-52
 

 

GSMS 2015-GC32 Annex A        
                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Other Reserve Description
1   Loan   8, 9, 10   CGMRC   CGMRC   Ascentia MHC Portfolio   Capped Well Work Reserve
1.01   Property               Eagle River    
1.02   Property               Foxridge Farm    
1.03   Property               River Valley    
1.04   Property               West Winds    
1.05   Property               Skyline Village    
1.06   Property               Gaslight Village    
1.07   Property               Dream Island    
1.08   Property               Valley Ridge    
1.09   Property               Western Hills    
1.10   Property               Lake Fork    
1.11   Property               Aloha Vegas    
1.12   Property               Kingswood Estates    
1.13   Property               Country Oaks    
1.14   Property               Woodlawn Estates    
1.15   Property               Buckingham Village    
1.16   Property               Woodview    
1.17   Property               West Park Plaza    
1.18   Property               Valle Grande    
1.19   Property               Riviera de Sandia    
1.20   Property               Cedar Village    
1.21   Property               Rancho Bridger    
1.22   Property               Sheltered Valley    
1.23   Property               Vals    
1.24   Property               Countryside Estates    
1.25   Property               W bar K    
1.26   Property               Trails End    
1.27   Property               Windgate    
1.28   Property               Golden Eagle    
1.29   Property               Mountain Springs    
1.30   Property               North Breeze    
1.31   Property               Sugar Creek    
1.32   Property               Hillside    
2   Loan       GSMC   GSMC   Fig Garden Village   Unfunded Obligations Reserve
3   Loan   15, 16   GSMC   GSMC   Bassett Place   Unfunded Obligations Reserve
4   Loan       GSMC   GSMC   JW Marriott Cherry Creek   Space Rent Reserve
5   Loan   11, 12, 13, 14   GSMC   GSMC   Dallas Market Center    
6   Loan   15, 17, 18   CGMRC   CGMRC   Kaiser Center   Unfunded Obligations Reserve
7   Loan   19   CGMRC   CGMRC   Hilton Garden Inn Pittsburgh/Southpointe    
8   Loan   15, 20, 21   GSMC   GSMC   Doubletree Tallahassee   Capital Improvement Reserve
9   Loan   22, 23, 24, 25   CGMRC, BANA   CGMRC   US StorageMart Portfolio    
9.01   Property               50 Wallabout Street    
9.02   Property               250 Flanagan Way    
9.03   Property               6700 River Road    
9.04   Property               1015 North Halsted Street    
9.05   Property               7536 Wornall Road    
9.06   Property               640 Southwest 2nd Avenue    
9.07   Property               4920 Northwest 7th Street    
9.08   Property               9925 Southwest 40th Street    
9.09   Property               9220 West 135th Street    
9.10   Property               980 4th Avenue    
9.11   Property               405 South Federal Highway    
9.12   Property               11001 Excelsior Boulevard    
9.13   Property               11325 Lee Highway    
9.14   Property               2021 Griffin Road    
9.15   Property               400 West Olmos Drive    
9.16   Property               14151 Wyandotte Street    
9.17   Property               5979 Butterfield Road    
9.18   Property               115 Park Avenue    
9.19   Property               3500 Southwest 160th Avenue    
9.20   Property               2445 Crain Highway    
9.21   Property               100 West North Avenue    
9.22   Property               2727 Shermer Road    
9.23   Property               15201 Antioch Road    
9.24   Property               2450 Mandela Parkway    
9.25   Property               184-02 Jamaica Avenue    
9.26   Property               9012 Northwest Prairie View Road    

 

A-53
 

 

GSMS 2015-GC32 Annex A        
                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Other Reserve Description
9.27   Property               16101 West 95th Street    
9.28   Property               3100 North Mannheim    
9.29   Property               9580 Potranco Road    
9.30   Property               18025 Monterey Street    
9.31   Property               9N 004 Route 59    
9.32   Property               5115 Clayton Road    
9.33   Property               9702 West 67th Street    
9.34   Property               794 Scenic Highway    
9.35   Property               12430 Bandera Road    
9.36   Property               4000 South Providence Road    
9.37   Property               2743 San Pablo Avenue    
9.38   Property               819 North Eola Road    
9.39   Property               2506 West Worley Street    
9.40   Property               15601 FM 1325    
9.41   Property               10700 West 159th Street    
9.42   Property               2403 Rangeline Street    
9.43   Property               6714 South Cottage Grove Avenue and 6932 South South Chicago Avenue    
9.44   Property               2277 Walters Road    
9.45   Property               1575 Thousand Oaks Drive    
9.46   Property               7460 Frontage Road    
9.47   Property               6401 Third Street    
9.48   Property               2816 Eaton Road    
9.49   Property               3985 Atlanta Highway    
9.50   Property               11510 North Main Street    
9.51   Property               750 Winchester Road    
9.52   Property               3401 Broadway Boulevard    
9.53   Property               1720 Grand Boulevard    
9.54   Property               1310 South Enterprise Street    
9.55   Property               2420 St Mary’s Boulevard    
9.56   Property               3500 I-70 Drive Southeast    
9.57   Property               195 Southwest Boulevard    
9.58   Property               8900 Northwest Prairie View Road    
9.59   Property               1601 Twilight Trail    
9.60   Property               1515 Church Street    
9.61   Property               1891 North Columbia Street    
9.62   Property               1200 US #1    
9.63   Property               251 Collins Industrial Boulevard    
9.64   Property               2310 Paris Road    
9.65   Property               1820 West Business Loop 70    
9.66   Property               1723 East Florida    
10   Loan   15, 26   GSMC   GSMC   Selig Office Portfolio   Unexecuted Lease Holdback ($3,900,807); Unfunded Obligations ($3,377,855)
10.01   Property   27           1000 Second Avenue    
10.02   Property   28           2901 Third Avenue    
10.03   Property               3101 Western Avenue    
10.04   Property   29           300 Elliott Avenue West    
10.05   Property   30           3131 Elliott Avenue    
10.06   Property               2615 Fourth Avenue    
10.07   Property               190 Queen Anne Avenue North    
10.08   Property   31           200 First Avenue West    
10.09   Property               18 West Mercer Street    
11   Loan   32, 33, 34   CGMRC, MSBNA   CGMRC   Alderwood Mall    
12   Loan       SMC   SMF I   Sysmex Way    
13   Loan   35   CGMRC   CGMRC   Cypress Retail Center    
14   Loan       GSMC   GSMC   Court at Deptford II   Old Navy Holdback ($2,250,000); Unfunded Obligations ($700,000)
15   Loan       CCRE   CCRE   ART Multi-State Portfolio II    
15.01   Property               Annhurst    
15.02   Property               Applegate    
15.03   Property               Heron Pointe    
15.04   Property               Meadowood    
15.05   Property               Ridgewood    
15.06   Property               Heathmoore    
16   Loan   36   SMC   SMF I   Freshwater Commons   Goodwill Reserve ($925,000); DaVita TI Reserve ($45,000)
17   Loan       GSMC   GSMC   Eddystone Crossing Shopping Center    
18   Loan       MC-FiveMile   MC-FiveMile   Skyline Property Portfolio    
18.01   Property               Heartland Village Shopping Center    
18.02   Property               Park 52    
18.03   Property               Andrade Business Park    
18.04   Property               Fairview Corners    
18.05   Property               Elmwood Tech    
18.06   Property               White River Landing    
18.07   Property               Holiday Center    
18.08   Property               Whiteland Retail Center    
18.09   Property               Franklin Shoppes    
19   Loan   37, 38, 39   SMC   SMF I   Hampton Inn Idaho Falls Airport   PIP Reserve ($92,371); Seasonality Reserve ($63,500); Ground Lease Reserve ($23,596)

 

A-54
 

 

GSMS 2015-GC32 Annex A        
                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Other Reserve Description
20   Loan   37, 38, 40   SMC   SMF I   La Quinta Inn & Suites Idaho Falls   PIP Reserve ($356,732); Seasonality Reserve ($28,000)
21   Loan       CCRE   CCRE   Rio Linda Shopping Center    
22   Loan   41   MC-FiveMile   MC-FiveMile   Chicago Multifamily Portfolio    
22.01   Property               5334-5362 West Madison Street    
22.02   Property               5300 South Martin Luther King Junior Drive    
22.03   Property               1115-27 East 81st Street    
22.04   Property               5248 South Martin Luther King Junior Drive    
22.05   Property               4900-4910 West Jackson Boulevard    
22.06   Property               130-136 North Leamington Avenue    
22.07   Property               8211-8213, 8214, and 8223 South Exchange Avenue    
22.08   Property               8231-8239 South Ingleside    
22.09   Property               3101 W. Lexington Street    
22.10   Property               8200 South Exchange Avenue    
23   Loan       GSMC   GSMC   Palomar Point    
24   Loan   42   CCRE   CCRE   Huntsville Portfolio   Free Rent Holdback
24.01   Property               Paramount Place    
24.02   Property               Memorial Plaza    
24.03   Property               Creekside Corners    
24.04   Property               Greensboro Plaza    
24.05   Property               Exchange Place    
25   Loan   15   CGMRC   CGMRC   Shops at 69th Street    
26   Loan       CGMRC   CGMRC   College Grove    
27   Loan   43   CCRE   CCRE   Brook Run Shopping Center   Anchor Lease Rollover Reserve
28   Loan       CCRE   CCRE   Southeast Plaza    
29   Loan       GSMC   GSMC   Myrtle Beach Self Storage Center    
30   Loan       MC-FiveMile   MC-FiveMile   Birney Portfolio - Galleria Oaks    
31   Loan   15, 44, 45, 46   CCRE   CCRE   Holiday Inn Bolingbrook   PIP Reserve ($2,221,920); Seasonality Reserve ($20,750)
32   Loan   47   CCRE   CCRE   Beaver Ruin Village I & II    
32.01   Property               Beaver Ruin Village I    
32.02   Property               Beaver Ruin Village II    
33   Loan   48   CCRE   CCRE   Maplewood Mixed Use    
33.01   Property               4654 Maryland    
33.02   Property               401 North Euclid    
33.03   Property               7370 Manchester    
33.04   Property               7350 Manchester    
33.05   Property               7344 Manchester    
33.06   Property               4229 Manchester    
34   Loan       MC-FiveMile   MC-FiveMile   520 West Avenue    
35   Loan   49, 50   MC-FiveMile   MC-FiveMile   Conlon MHC Portfolio 3    
35.01   Property               All Star    
35.02   Property               Orion Oaks    
35.03   Property               Oakland Glen    
35.04   Property               Princeton Village    
36   Loan       SMC   SMF I   Pangea 11    
36.01   Property               13905-13957 South Clark Street    
36.02   Property               1101 North Lawler Avenue    
36.03   Property               7800 South Jeffery Boulevard    
36.04   Property               7701 South Yates Boulevard    
36.05   Property               9040 South Bishop Street    
36.06   Property               7949 South Ellis Avenue    
36.07   Property               14138 South School Street    
36.08   Property               6200 South Rockwell Street    
36.09   Property               7055 South St. Lawrence Avenue    
36.10   Property               5402 West Rice Street    
36.11   Property               7056 South Eberhart Avenue    
36.12   Property               204 West 138th Street    
36.13   Property               7956 South Burnham Avenue    
36.14   Property               9100 South Dauphin Avenue    
36.15   Property               8208 South Drexel Avenue    
36.16   Property               8640 South Ingleside Avenue    

 

A-55
 

 

GSMS 2015-GC32 Annex A        
                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Other Reserve Description
37   Loan       CCRE   CCRE   CSRA Food Lion Portfolio I   Outstanding TI Reserve
37.01   Property               West Pointe Village Shopping Center    
37.02   Property               Kris Krossing Shopping Center    
37.03   Property               College Lakes Plaza    
38   Loan       CCRE   CCRE   Four Points Sheraton Columbus Airport   Seasonality Reserve
39   Loan       CGMRC   CGMRC   Torrey Place Apartments    
40   Loan   51   CGMRC   CGMRC   Amsdell FL/NJ Self Storage Portfolio   Economic Holdback
40.01   Property               Compass Self Storage    
40.02   Property               Access Self Storage    
41   Loan       CCRE   CCRE   Midwest Retail Portfolio   Noodles & Company TI Reserve
41.01   Property               Mattress Firm & Vitamin Shoppe - Cuyahoga Falls, OH    
41.02   Property               Destination XL - Evergreen Park, IL    
41.03   Property               Sleep Number & Noodles & Company - Tulsa, OK    
42   Loan   15, 52   CGMRC   CGMRC   Holiday Inn Express & Suites - Sherman TX   PIP Reserve
43   Loan   15, 53   SMC   SMF I   River Pointe Shopping Center   Children’s Healthcare TI/LC Reserve ($465,680); Children’s Healthcare Rent Reserve ($259,350)
44   Loan       GSCRE   GSMC   Hunters Point Apartments    
45   Loan   11   GSMC   GSMC   Crown Meadows    
46   Loan       SMC   SMF I   Cross Creek Medical Office   Documentation Reserve
47   Loan       GSMC   GSMC   ExtraSpace Colfax and Harlan    
48   Loan       GSMC   GSMC   FedEx Regional Distribution Center    
49   Loan   54   GSMC   GSMC   Forest Gate Shopping Center    
50   Loan       SMC   SMF I   Rite Aid Cedar Springs, MI    
51   Loan       CCRE   CCRE   Delray Pointe   Free Rent Reserve ($32,744); Tenant Holdback Reserve ($14,533)
52   Loan       CGMRC   CGMRC   24 Simon Street    
53   Loan       MC-FiveMile   MC-FiveMile   Binford Shoppes    
54   Loan       SMC   SMF I   CVS Shelby    
55   Loan       SMC   SMF I   Flamingo Retail    
56   Loan       SMC   SMF I   Harrisonville Crossing    
57   Loan       GSCRE   GSMC   Redan Cove Apartments    
58   Loan       CCRE   CCRE   Moraga Plaza    
59   Loan       CCRE   CCRE   CVS Jersey Shore    
60   Loan   55, 56   MC-FiveMile   MC-FiveMile   Lakewood Galleria   Ground Lease Reserve
61   Loan       CCRE   CCRE   Shoppes of Old Peachtree    
62   Loan       SMC   SMF I   Millennium Business Center    
63   Loan   57   MC-FiveMile   MC-FiveMile   Lakewood Village   Seasonality Reserve

 

A-56
 

 

GSMS 2015-GC32 Annex A            
                             
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Borrower Name   Delaware Statutory Trust?
1   Loan   8, 9, 10   CGMRC   CGMRC   Ascentia MHC Portfolio   Cedar Village MHC, LLC, Cheyenne MHP, LLC, Country Oaks MHC, LLC, Countryside Mobile Home Park, LLC Dream Island Mobile Home Park, LLC, Grand Island Mobile Home Community, LLC, Lincoln Mobile Home Parks, LLC, Aloha Vegas MHC, LLC, Rancho Bridger MHC, LLC, Valle Grande MHC, LLC, River Valley Mobile Home Park, LLC, Hillside MHC, LLC, West Park Plaza Mobile Home Park, LLC, Western Hills MHP, LLC, Buckingham Woodview, LLC, Woodview MHC, LLC, Eagle River Mobile Home Park, LLC, Windgate MHC, LLC, Golden Eagle MHC, LLC, Leadville MHC, LLC, Foxridge Mobile Home Park Associates, LLC, North Breeze MHC, LLC, Riviera De Sandia MHC, LLC, Valley Ridge MHC, LLC, Val’s MHC, LLC, Mountain Springs MHC-WK, LLC, Sugar Creek MHC, LLC, Trails End MHC-WK, LLC, Skyline MHC, LLC and W Bar K MHC-WK, LLC   No
1.01   Property               Eagle River        
1.02   Property               Foxridge Farm        
1.03   Property               River Valley        
1.04   Property               West Winds        
1.05   Property               Skyline Village        
1.06   Property               Gaslight Village        
1.07   Property               Dream Island        
1.08   Property               Valley Ridge        
1.09   Property               Western Hills        
1.10   Property               Lake Fork        
1.11   Property               Aloha Vegas        
1.12   Property               Kingswood Estates        
1.13   Property               Country Oaks        
1.14   Property               Woodlawn Estates        
1.15   Property               Buckingham Village        
1.16   Property               Woodview        
1.17   Property               West Park Plaza        
1.18   Property               Valle Grande        
1.19   Property               Riviera de Sandia        
1.20   Property               Cedar Village        
1.21   Property               Rancho Bridger        
1.22   Property               Sheltered Valley        
1.23   Property               Vals        
1.24   Property               Countryside Estates        
1.25   Property               W bar K        
1.26   Property               Trails End        
1.27   Property               Windgate        
1.28   Property               Golden Eagle        
1.29   Property               Mountain Springs        
1.30   Property               North Breeze        
1.31   Property               Sugar Creek        
1.32   Property               Hillside        
2   Loan       GSMC   GSMC   Fig Garden Village   RPI Fig Garden, LP   No
3   Loan   15, 16   GSMC   GSMC   Bassett Place   Bassett Place Real Estate Company, LLC   No
4   Loan       GSMC   GSMC   JW Marriott Cherry Creek   DiamondRock Cherry Creek Owner, LLC   No
5   Loan   11, 12, 13, 14   GSMC   GSMC   Dallas Market Center   WTC-Trade Mart 2015, L.P.   No
6   Loan   15, 17, 18   CGMRC   CGMRC   Kaiser Center   SIC-Lakeside Drive, LLC   No
7   Loan   19   CGMRC   CGMRC   Hilton Garden Inn Pittsburgh/Southpointe   Southpointe Hotel and Conference Center, L.P.   No
8   Loan   15, 20, 21   GSMC   GSMC   Doubletree Tallahassee   IB Tallahassee, LLC   No
9   Loan   22, 23, 24, 25   CGMRC, BANA   CGMRC   US StorageMart Portfolio   TKG-StorageMart Partners Portfolio, LLC and New TKG-StorageMart Partners Portfolio, LLC   No
9.01   Property               50 Wallabout Street        
9.02   Property               250 Flanagan Way        
9.03   Property               6700 River Road        
9.04   Property               1015 North Halsted Street        
9.05   Property               7536 Wornall Road        
9.06   Property               640 Southwest 2nd Avenue        
9.07   Property               4920 Northwest 7th Street        
9.08   Property               9925 Southwest 40th Street        
9.09   Property               9220 West 135th Street        
9.10   Property               980 4th Avenue        
9.11   Property               405 South Federal Highway        
9.12   Property               11001 Excelsior Boulevard        
9.13   Property               11325 Lee Highway        
9.14   Property               2021 Griffin Road        
9.15   Property               400 West Olmos Drive        
9.16   Property               14151 Wyandotte Street        
9.17   Property               5979 Butterfield Road        
9.18   Property               115 Park Avenue        
9.19   Property               3500 Southwest 160th Avenue        
9.20   Property               2445 Crain Highway        
9.21   Property               100 West North Avenue        
9.22   Property               2727 Shermer Road        
9.23   Property               15201 Antioch Road        
9.24   Property               2450 Mandela Parkway        
9.25   Property               184-02 Jamaica Avenue        
9.26   Property               9012 Northwest Prairie View Road        

 

A-57
 

 

GSMS 2015-GC32 Annex A            
                             
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Borrower Name   Delaware Statutory Trust?
9.27   Property               16101 West 95th Street        
9.28   Property               3100 North Mannheim        
9.29   Property               9580 Potranco Road        
9.30   Property               18025 Monterey Street        
9.31   Property               9N 004 Route 59        
9.32   Property               5115 Clayton Road        
9.33   Property               9702 West 67th Street        
9.34   Property               794 Scenic Highway        
9.35   Property               12430 Bandera Road        
9.36   Property               4000 South Providence Road        
9.37   Property               2743 San Pablo Avenue        
9.38   Property               819 North Eola Road        
9.39   Property               2506 West Worley Street        
9.40   Property               15601 FM 1325        
9.41   Property               10700 West 159th Street        
9.42   Property               2403 Rangeline Street        
9.43   Property               6714 South Cottage Grove Avenue and 6932 South South Chicago Avenue        
9.44   Property               2277 Walters Road        
9.45   Property               1575 Thousand Oaks Drive        
9.46   Property               7460 Frontage Road        
9.47   Property               6401 Third Street        
9.48   Property               2816 Eaton Road        
9.49   Property               3985 Atlanta Highway        
9.50   Property               11510 North Main Street        
9.51   Property               750 Winchester Road        
9.52   Property               3401 Broadway Boulevard        
9.53   Property               1720 Grand Boulevard        
9.54   Property               1310 South Enterprise Street        
9.55   Property               2420 St Mary’s Boulevard        
9.56   Property               3500 I-70 Drive Southeast        
9.57   Property               195 Southwest Boulevard        
9.58   Property               8900 Northwest Prairie View Road        
9.59   Property               1601 Twilight Trail        
9.60   Property               1515 Church Street        
9.61   Property               1891 North Columbia Street        
9.62   Property               1200 US #1        
9.63   Property               251 Collins Industrial Boulevard        
9.64   Property               2310 Paris Road        
9.65   Property               1820 West Business Loop 70        
9.66   Property               1723 East Florida        
10   Loan   15, 26   GSMC   GSMC   Selig Office Portfolio   Selig Holdings Company L.L.C.   No
10.01   Property   27           1000 Second Avenue        
10.02   Property   28           2901 Third Avenue        
10.03   Property               3101 Western Avenue        
10.04   Property   29           300 Elliott Avenue West        
10.05   Property   30           3131 Elliott Avenue        
10.06   Property               2615 Fourth Avenue        
10.07   Property               190 Queen Anne Avenue North        
10.08   Property   31           200 First Avenue West        
10.09   Property               18 West Mercer Street        
11   Loan   32, 33, 34   CGMRC, MSBNA   CGMRC   Alderwood Mall   Alderwood Mall L.L.C.   No
12   Loan       SMC   SMF I   Sysmex Way   SPI Property Interests, LLC   No
13   Loan   35   CGMRC   CGMRC   Cypress Retail Center   AVG Cypress LP   No
14   Loan       GSMC   GSMC   Court at Deptford II   Almonesson Associates II, L.L.C.   No
15   Loan       CCRE   CCRE   ART Multi-State Portfolio II   Applegate Apartments of Delaware County, LLC, Applegate Apartments of Delaware County, II, LLC, Empirian Annhurst LP, Heathmoore Apartments of Jefferson County, LLC, Meadowood Apartments of Nicholasville, LLC, Stonehenge Apartments of Jefferson County, LLC, Heron Pointe Apartments, LLC   No
15.01   Property               Annhurst        
15.02   Property               Applegate        
15.03   Property               Heron Pointe        
15.04   Property               Meadowood        
15.05   Property               Ridgewood        
15.06   Property               Heathmoore        
16   Loan   36   SMC   SMF I   Freshwater Commons   DEVCON Commons, LLC   No
17   Loan       GSMC   GSMC   Eddystone Crossing Shopping Center   Eddystone Associates, L.P.   No
18   Loan       MC-FiveMile   MC-FiveMile   Skyline Property Portfolio   Brookville P-52 LLC, Elmwood Industrial LLC, Fairview Corners LLC, Franklin Shoppes LLC, Heartland Village Shoppes LLC, Holiday Center LLC, Whiteland Retail Center II LLC and White River Landing LLC   No
18.01   Property               Heartland Village Shopping Center        
18.02   Property               Park 52        
18.03   Property               Andrade Business Park        
18.04   Property               Fairview Corners        
18.05   Property               Elmwood Tech        
18.06   Property               White River Landing        
18.07   Property               Holiday Center        
18.08   Property               Whiteland Retail Center        
18.09   Property               Franklin Shoppes        
19   Loan   37, 38, 39   SMC   SMF I   Hampton Inn Idaho Falls Airport   Hotel Developers - Eagle Rock, LLC   No

  

A-58
 

 

GSMS 2015-GC32 Annex A              
                             
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Borrower Name   Delaware Statutory Trust?
20   Loan   37, 38, 40   SMC   SMF I   La Quinta Inn & Suites Idaho Falls   Hotel Developers - Ammon, LLC   No
21   Loan       CCRE   CCRE   Rio Linda Shopping Center   CPF Rio Linda Associates, LLC   No
22   Loan   41   MC-FiveMile   MC-FiveMile   Chicago Multifamily Portfolio   Chicago Apts For Rent LLC   No
22.01   Property               5334-5362 West Madison Street        
22.02   Property               5300 South Martin Luther King Junior Drive        
22.03   Property               1115-27 East 81st Street        
22.04   Property               5248 South Martin Luther King Junior Drive        
22.05   Property               4900-4910 West Jackson Boulevard        
22.06   Property               130-136 North Leamington Avenue        
22.07   Property               8211-8213, 8214, and 8223 South Exchange Avenue        
22.08   Property               8231-8239 South Ingleside        
22.09   Property               3101 W. Lexington Street        
22.10   Property               8200 South Exchange Avenue        
23   Loan       GSMC   GSMC   Palomar Point   Lanikai Partners II   No
24   Loan   42   CCRE   CCRE   Huntsville Portfolio   Huntsville Portfolio Associates, LLC   No
24.01   Property               Paramount Place        
24.02   Property               Memorial Plaza        
24.03   Property               Creekside Corners        
24.04   Property               Greensboro Plaza        
24.05   Property               Exchange Place        
25   Loan   15   CGMRC   CGMRC   Shops at 69th Street   69th Street Office Owner L.P.   No
26   Loan       CGMRC   CGMRC   College Grove   San Diego Grove, L.P.   No
27   Loan   43   CCRE   CCRE   Brook Run Shopping Center   Brook Run Associates, LLC   No
28   Loan       CCRE   CCRE   Southeast Plaza   BDB Southeast Plaza, LLC   No
29   Loan       GSMC   GSMC   Myrtle Beach Self Storage Center   Seaboard Frontage Road Development, LLC   No
30   Loan       MC-FiveMile   MC-FiveMile   Birney Portfolio - Galleria Oaks   SunBlossom at Galleria, Ltd.   No
31   Loan   15, 44, 45, 46   CCRE   CCRE   Holiday Inn Bolingbrook   Bolingbrook HI Owner, LLC   No
32   Loan   47   CCRE   CCRE   Beaver Ruin Village I & II   WHLR-Beaver Ruin Village, LLC and WHLR-Beaver Ruin Village II, LLC   No
32.01   Property               Beaver Ruin Village I        
32.02   Property               Beaver Ruin Village II        
33   Loan   48   CCRE   CCRE   Maplewood Mixed Use   Rothschild St. Louis LLC, 405 Euclid LLC, Maple King Properties LLC, and Rawhide Building LLC   No
33.01   Property               4654 Maryland        
33.02   Property               401 North Euclid        
33.03   Property               7370 Manchester        
33.04   Property               7350 Manchester        
33.05   Property               7344 Manchester        
33.06   Property               4229 Manchester        
34   Loan       MC-FiveMile   MC-FiveMile   520 West Avenue   520 West Avenue Property, LLC   No
35   Loan   49, 50   MC-FiveMile   MC-FiveMile   Conlon MHC Portfolio 3   ACG Oakland Glen, LLC, ACG Charlotte North Carolina, LLC, ACG All Star, LLC and ACG Princeton Village, LLC   No
35.01   Property               All Star        
35.02   Property               Orion Oaks        
35.03   Property               Oakland Glen        
35.04   Property               Princeton Village        
36   Loan       SMC   SMF I   Pangea 11   PP P11 1, LLC, PP P11 2, LLC and PP P11 3, LLC   No
36.01   Property               13905-13957 South Clark Street        
36.02   Property               1101 North Lawler Avenue        
36.03   Property               7800 South Jeffery Boulevard        
36.04   Property               7701 South Yates Boulevard        
36.05   Property               9040 South Bishop Street        
36.06   Property               7949 South Ellis Avenue        
36.07   Property               14138 South School Street        
36.08   Property               6200 South Rockwell Street        
36.09   Property               7055 South St. Lawrence Avenue        
36.10   Property               5402 West Rice Street        
36.11   Property               7056 South Eberhart Avenue        
36.12   Property               204 West 138th Street        
36.13   Property               7956 South Burnham Avenue        
36.14   Property               9100 South Dauphin Avenue        
36.15   Property               8208 South Drexel Avenue        
36.16   Property               8640 South Ingleside Avenue        

  

A-59
 

  

GSMS 2015-GC32 Annex A            
                             
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Borrower Name   Delaware Statutory Trust?
37   Loan       CCRE   CCRE   CSRA Food Lion Portfolio I   CSRA Grocery Portfolio I, DST   Yes
37.01   Property               West Pointe Village Shopping Center        
37.02   Property               Kris Krossing Shopping Center        
37.03   Property               College Lakes Plaza        
38   Loan       CCRE   CCRE   Four Points Sheraton Columbus Airport   VJP Hospitality, Ltd.   No
39   Loan       CGMRC   CGMRC   Torrey Place Apartments   Torrey Place, LLC   No
40   Loan   51   CGMRC   CGMRC   Amsdell FL/NJ Self Storage Portfolio   Amsdell Storage Ventures XXXVI, LLC   No
40.01   Property               Compass Self Storage        
40.02   Property               Access Self Storage        
41   Loan       CCRE   CCRE   Midwest Retail Portfolio   Kawips Delaware Cuyahoga Falls LLC, Kawips Delaware Tulsa LLC and Kawips Delaware Evergreen Park LLC   No
41.01   Property               Mattress Firm & Vitamin Shoppe - Cuyahoga Falls, OH        
41.02   Property               Destination XL - Evergreen Park, IL        
41.03   Property               Sleep Number & Noodles & Company - Tulsa, OK        
42   Loan   15, 52   CGMRC   CGMRC   Holiday Inn Express & Suites - Sherman TX   Sherman DE LLC d/b/a WDS Hotels Sherman, LLC   No
43   Loan   15, 53   SMC   SMF I   River Pointe Shopping Center   River Pointe/Canton, LLC   No
44   Loan       GSCRE   GSMC   Hunters Point Apartments   Hunters Point Apartments, LLC   No
45   Loan   11   GSMC   GSMC   Crown Meadows   Crown Meadows SA Partnership, Ltd.   No
46   Loan       SMC   SMF I   Cross Creek Medical Office   Six Pack, LLC   No
47   Loan       GSMC   GSMC   ExtraSpace Colfax and Harlan   Colfax and Harlan LLC   No
48   Loan       GSMC   GSMC   FedEx Regional Distribution Center   NLF FE Birmingham LLC and Delaware 2015 Associates LLC   No
49   Loan   54   GSMC   GSMC   Forest Gate Shopping Center   S2 Forest Gate Associates LLC   No
50   Loan       SMC   SMF I   Rite Aid Cedar Springs, MI   Jos Development Group, LLC   No
51   Loan       CCRE   CCRE   Delray Pointe   Delray 172 Realty LLC   No
52   Loan       CGMRC   CGMRC   24 Simon Street   24 Simon Street Developers Corp.   No
53   Loan       MC-FiveMile   MC-FiveMile   Binford Shoppes   Binford Shoppes LLC   No
54   Loan       SMC   SMF I   CVS Shelby   Notting Hill LLC   No
55   Loan       SMC   SMF I   Flamingo Retail   B/L Flamingo, LLC   No
56   Loan       SMC   SMF I   Harrisonville Crossing   Harrisonville Crossing Properties, LLC   No
57   Loan       GSCRE   GSMC   Redan Cove Apartments   Westchester Redan Cove, LLC   No
58   Loan       CCRE   CCRE   Moraga Plaza   Moraga Plaza, LLC   No
59   Loan       CCRE   CCRE   CVS Jersey Shore   Jersey Shore Partners LLC   No
60   Loan   55, 56   MC-FiveMile   MC-FiveMile   Lakewood Galleria   Lakewood Galleria, Lakewood CA, LLC   No
61   Loan       CCRE   CCRE   Shoppes of Old Peachtree   KSNJ Investment, Inc.   No
62   Loan       SMC   SMF I   Millennium Business Center   Millennium Business Center, LLC   No
63   Loan   57   MC-FiveMile   MC-FiveMile   Lakewood Village   Lakewood Village Limited Partnership   No

  

A-60
 

  

GSMS 2015-GC32 Annex A                                        
                                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Carve-out Guarantor   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   CGMRC   CGMRC   Ascentia MHC Portfolio   John J. Eberle, Boris B Vukovich and Ascentia Real Estate Holding Company, LLC   Refinance   145,000,000   0   0   350,000   145,350,000   118,632,190   0
1.01   Property               Eagle River                                    
1.02   Property               Foxridge Farm                                    
1.03   Property               River Valley                                    
1.04   Property               West Winds                                    
1.05   Property               Skyline Village                                    
1.06   Property               Gaslight Village                                    
1.07   Property               Dream Island                                    
1.08   Property               Valley Ridge                                    
1.09   Property               Western Hills                                    
1.10   Property               Lake Fork                                    
1.11   Property               Aloha Vegas                                    
1.12   Property               Kingswood Estates                                    
1.13   Property               Country Oaks                                    
1.14   Property               Woodlawn Estates                                    
1.15   Property               Buckingham Village                                    
1.16   Property               Woodview                                    
1.17   Property               West Park Plaza                                    
1.18   Property               Valle Grande                                    
1.19   Property               Riviera de Sandia                                    
1.20   Property               Cedar Village                                    
1.21   Property               Rancho Bridger                                    
1.22   Property               Sheltered Valley                                    
1.23   Property               Vals                                    
1.24   Property               Countryside Estates                                    
1.25   Property               W bar K                                    
1.26   Property               Trails End                                    
1.27   Property               Windgate                                    
1.28   Property               Golden Eagle                                    
1.29   Property               Mountain Springs                                    
1.30   Property               North Breeze                                    
1.31   Property               Sugar Creek                                    
1.32   Property               Hillside                                    
2   Loan       GSMC   GSMC   Fig Garden Village   Rouse Properties, LP   Acquisition   74,200,000   33,280,166   0   0   107,480,166   0   106,100,000
3   Loan   15, 16   GSMC   GSMC   Bassett Place   Cypress Ventures, LLC and Christopher C. Maguire   Refinance   65,500,000   0   0   0   65,500,000   56,339,563   0
4   Loan       GSMC   GSMC   JW Marriott Cherry Creek   DiamondRock Hospitality Limited Partnership   Refinance   65,000,000   0   0   0   65,000,000   38,261,505   0
5   Loan   11, 12, 13, 14   GSMC   GSMC   Dallas Market Center   Dallas Market Center Financial, L.L.C.   Refinance   259,000,000   0   0   0   259,000,000   131,719,468   0
6   Loan   15, 17, 18   CGMRC   CGMRC   Kaiser Center   Swig Investment Company, LLC   Acquisition   140,000,000   49,572,354   0   125,000   189,697,354   147,690,666   30,753,034
7   Loan   19   CGMRC   CGMRC   Hilton Garden Inn Pittsburgh/Southpointe   Millcraft Investments, Inc.   Refinance   30,000,000   0   0   50,000   30,050,000   14,459,281   0
8   Loan   15, 20, 21   GSMC   GSMC   Doubletree Tallahassee   John Thomas Burnette   Refinance   25,574,500   0   0   0   25,574,500   17,519,258   0
9   Loan   22, 23, 24, 25   CGMRC, BANA   CGMRC   US StorageMart Portfolio   E. Stanley Kroenke   Refinance   412,500,000   0   102,500,000   0   515,000,000   339,273,588   0
9.01   Property               50 Wallabout Street                                    
9.02   Property               250 Flanagan Way                                    
9.03   Property               6700 River Road                                    
9.04   Property               1015 North Halsted Street                                    
9.05   Property               7536 Wornall Road                                    
9.06   Property               640 Southwest 2nd Avenue                                    
9.07   Property               4920 Northwest 7th Street                                    
9.08   Property               9925 Southwest 40th Street                                    
9.09   Property               9220 West 135th Street                                    
9.10   Property               980 4th Avenue                                    
9.11   Property               405 South Federal Highway                                    
9.12   Property               11001 Excelsior Boulevard                                    
9.13   Property               11325 Lee Highway                                    
9.14   Property               2021 Griffin Road                                    
9.15   Property               400 West Olmos Drive                                    
9.16   Property               14151 Wyandotte Street                                    
9.17   Property               5979 Butterfield Road                                    
9.18   Property               115 Park Avenue                                    
9.19   Property               3500 Southwest 160th Avenue                                    
9.20   Property               2445 Crain Highway                                    
9.21   Property               100 West North Avenue                                    
9.22   Property               2727 Shermer Road                                    
9.23   Property               15201 Antioch Road                                    
9.24   Property               2450 Mandela Parkway                                    
9.25   Property               184-02 Jamaica Avenue                                    
9.26   Property               9012 Northwest Prairie View Road                                    

  

A-61
 

  

GSMS 2015-GC32 Annex A                                        
                                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Carve-out Guarantor   Loan Purpose   Loan Amount (sources)   Principal’s New Cash Contribution (7)   Subordinate Debt   Other Sources   Total Sources   Loan Payoff   Purchase Price
9.27   Property               16101 West 95th Street                                    
9.28   Property               3100 North Mannheim                                    
9.29   Property               9580 Potranco Road                                    
9.30   Property               18025 Monterey Street                                    
9.31   Property               9N 004 Route 59                                    
9.32   Property               5115 Clayton Road                                    
9.33   Property               9702 West 67th Street                                    
9.34   Property               794 Scenic Highway                                    
9.35   Property               12430 Bandera Road                                    
9.36   Property               4000 South Providence Road                                    
9.37   Property               2743 San Pablo Avenue                                    
9.38   Property               819 North Eola Road                                    
9.39   Property               2506 West Worley Street                                    
9.40   Property               15601 FM 1325                                    
9.41   Property               10700 West 159th Street                                    
9.42   Property               2403 Rangeline Street                                    
9.43   Property               6714 South Cottage Grove Avenue and 6932 South South Chicago Avenue                                    
9.44   Property               2277 Walters Road                                    
9.45   Property               1575 Thousand Oaks Drive                                    
9.46   Property               7460 Frontage Road                                    
9.47   Property               6401 Third Street                                    
9.48   Property               2816 Eaton Road                                    
9.49   Property               3985 Atlanta Highway                                    
9.50   Property               11510 North Main Street                                    
9.51   Property               750 Winchester Road                                    
9.52   Property               3401 Broadway Boulevard                                    
9.53   Property               1720 Grand Boulevard                                    
9.54   Property               1310 South Enterprise Street                                    
9.55   Property               2420 St Mary’s Boulevard                                    
9.56   Property               3500 I-70 Drive Southeast                                    
9.57   Property               195 Southwest Boulevard                                    
9.58   Property               8900 Northwest Prairie View Road                                    
9.59   Property               1601 Twilight Trail                                    
9.60   Property               1515 Church Street                                    
9.61   Property               1891 North Columbia Street                                    
9.62   Property               1200 US #1                                    
9.63   Property               251 Collins Industrial Boulevard                                    
9.64   Property               2310 Paris Road                                    
9.65   Property               1820 West Business Loop 70                                    
9.66   Property               1723 East Florida                                    
10   Loan   15, 26   GSMC   GSMC   Selig Office Portfolio   Selig Family Holdings, LLC and Martin Selig   Refinance   345,000,000   0   0   0   345,000,000   307,285,721   0
10.01   Property   27           1000 Second Avenue                                    
10.02   Property   28           2901 Third Avenue                                    
10.03   Property               3101 Western Avenue                                    
10.04   Property   29           300 Elliott Avenue West                                    
10.05   Property   30           3131 Elliott Avenue                                    
10.06   Property               2615 Fourth Avenue                                    
10.07   Property               190 Queen Anne Avenue North                                    
10.08   Property   31           200 First Avenue West                                    
10.09   Property               18 West Mercer Street                                    
11   Loan   32, 33, 34   CGMRC, MSBNA   CGMRC   Alderwood Mall   GGP/Homart II L.L.C.   Refinance   355,000,000   0   0   0   355,000,000   243,293,021   0
12   Loan       SMC   SMF I   Sysmex Way   Paul Reisman and Steven Reisman   Refinance   23,850,000   177,416   0   0   24,027,416   22,055,969   0
13   Loan   35   CGMRC   CGMRC   Cypress Retail Center   AVG Equities LLC   Refinance   22,300,000   0   0   50,000   22,350,000   14,705,149   0
14   Loan       GSMC   GSMC   Court at Deptford II   Kenneth N. Goldenberg   Refinance   22,205,000   0   0   0   22,205,000   13,551,440   0
15   Loan       CCRE   CCRE   ART Multi-State Portfolio II   Arbor Realty SR, Inc.   Refinance   20,549,000   1,284,787   0   0   21,833,787   21,221,590   0
15.01   Property               Annhurst                                    
15.02   Property               Applegate                                    
15.03   Property               Heron Pointe                                    
15.04   Property               Meadowood                                    
15.05   Property               Ridgewood                                    
15.06   Property               Heathmoore                                    
16   Loan   36   SMC   SMF I   Freshwater Commons   Roland G. LaBonte   Refinance   19,200,000   0   0   0   19,200,000   17,487,276   0
17   Loan       GSMC   GSMC   Eddystone Crossing Shopping Center   Steven B. Wolfson and Milton S. Schneider   Refinance   17,713,000   0   0   0   17,713,000   13,440,429   0
18   Loan       MC-FiveMile   MC-FiveMile   Skyline Property Portfolio   Brady S. Clements, Brian R. Bischoff and Roger S. Curry   Refinance   15,150,000   0   0   0   15,150,000   14,223,771   0
18.01   Property               Heartland Village Shopping Center                                    
18.02   Property               Park 52                                    
18.03   Property               Andrade Business Park                                    
18.04   Property               Fairview Corners                                    
18.05   Property               Elmwood Tech                                    
18.06   Property               White River Landing                                    
18.07   Property               Holiday Center                                    
18.08   Property               Whiteland Retail Center                                    
18.09   Property               Franklin Shoppes                                    
19   Loan   37, 38, 39   SMC   SMF I   Hampton Inn Idaho Falls Airport   Roger Brett Ball, Ben Craig Ball, Kimberly Anne Ence and Christi Ball Marshall   Acquisition   8,050,000   3,046,953   0   0   11,096,953   0   10,740,000

 

 

A-62
 

  

GSMS 2015-GC32 Annex A                                        
                                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Carve-out Guarantor   Loan Purpose   Loan Amount (sources)   Principal’s New Cash Contribution (7)   Subordinate Debt   Other Sources   Total Sources   Loan Payoff   Purchase Price
20   Loan   37, 38, 40   SMC   SMF I   La Quinta Inn & Suites Idaho Falls   Roger Brett Ball, Ben Craig Ball, Kimberly Anne Ence and Christi Ball Marshall   Acquisition   5,450,000   2,434,238   0   0   7,884,238   0   7,360,000
21   Loan       CCRE   CCRE   Rio Linda Shopping Center   Robert A. Flaxman and Jaime Sohacheski   Acquisition   12,825,000   4,518,487   0   0   17,343,487   0   17,100,000
22   Loan   41   MC-FiveMile   MC-FiveMile   Chicago Multifamily Portfolio   Wafika Khalil   Refinance   12,566,250   0   0   0   12,566,250   9,606,428   0
22.01   Property               5334-5362 West Madison Street                                    
22.02   Property               5300 South Martin Luther King Junior Drive                                    
22.03   Property               1115-27 East 81st Street                                    
22.04   Property               5248 South Martin Luther King Junior Drive                                    
22.05   Property               4900-4910 West Jackson Boulevard                                    
22.06   Property               130-136 North Leamington Avenue                                    
22.07   Property               8211-8213, 8214, and 8223 South Exchange Avenue                                    
22.08   Property               8231-8239 South Ingleside                                    
22.09   Property               3101 W. Lexington Street                                    
22.10   Property               8200 South Exchange Avenue                                    
23   Loan       GSMC   GSMC   Palomar Point   T. Lawrence Jett   Refinance   12,500,000   42,474   0   0   12,542,474   12,112,309   0
24   Loan   42   CCRE   CCRE   Huntsville Portfolio   David L. Husman and the David L. Husman Trust dated October 3, 1993   Refinance/Acquisition   12,025,000   563,827   0   0   12,588,827   460,256   11,400,000
24.01   Property               Paramount Place                                    
24.02   Property               Memorial Plaza                                    
24.03   Property               Creekside Corners                                    
24.04   Property               Greensboro Plaza                                    
24.05   Property               Exchange Place                                    
25   Loan   15   CGMRC   CGMRC   Shops at 69th Street   Ben Ashkenazy   Refinance   11,250,000   0   0   60,000   11,310,000   9,751,516   0
26   Loan       CGMRC   CGMRC   College Grove   Joseph Daneshgar   Refinance   11,000,000   0   0   50,000   11,050,000   10,820,170   0
27   Loan   43   CCRE   CCRE   Brook Run Shopping Center   Wheeler REIT, L.P.   Refinance/Acquisition   10,950,000   24,490,418   0   0   35,440,418   15,932,738   18,496,159
28   Loan       CCRE   CCRE   Southeast Plaza   Michael Bisciotti   Recapitalization   10,725,000   0   0   0   10,725,000   0   0
29   Loan       GSMC   GSMC   Myrtle Beach Self Storage Center   James G. Rice   Refinance   10,200,000   0   0   0   10,200,000   6,233,409   0
30   Loan       MC-FiveMile   MC-FiveMile   Birney Portfolio - Galleria Oaks   Leeshan Birney and James Birney   Refinance   10,000,000   0   0   0   10,000,000   7,186,133   0
31   Loan   15, 44, 45, 46   CCRE   CCRE   Holiday Inn Bolingbrook   Timothy L. O’Byrne   Acquisition   9,575,000   2,709,139   0   0   12,284,139   0   9,800,000
32   Loan   47   CCRE   CCRE   Beaver Ruin Village I & II   Wheeler REIT, L.P.   Acquisition   9,400,000   7,851,530   0   0   17,251,530   0   16,725,000
32.01   Property               Beaver Ruin Village I                                    
32.02   Property               Beaver Ruin Village II                                    
33   Loan   48   CCRE   CCRE   Maplewood Mixed Use   Milton D. Rothschild, II   Refinance   9,025,000   95,478   0   0   9,120,478   8,572,515   0
33.01   Property               4654 Maryland                                    
33.02   Property               401 North Euclid                                    
33.03   Property               7370 Manchester                                    
33.04   Property               7350 Manchester                                    
33.05   Property               7344 Manchester                                    
33.06   Property               4229 Manchester                                    
34   Loan       MC-FiveMile   MC-FiveMile   520 West Avenue   Stanley M. Seligson and Robert A. Epstein   Refinance   9,000,000   0   0   0   9,000,000   8,817,952   0
35   Loan   49, 50   MC-FiveMile   MC-FiveMile   Conlon MHC Portfolio 3   Michael B. Conlon   Refinance   9,000,000   0   0   0   9,000,000   6,216,904   0
35.01   Property               All Star                                    
35.02   Property               Orion Oaks                                    
35.03   Property               Oakland Glen                                    
35.04   Property               Princeton Village                                    
36   Loan       SMC   SMF I   Pangea 11   Pangea Properties   Recapitalization   8,750,000   0   0   0   8,750,000   0   0
36.01   Property               13905-13957 South Clark Street                                    
36.02   Property               1101 North Lawler Avenue                                    
36.03   Property               7800 South Jeffery Boulevard                                    
36.04   Property               7701 South Yates Boulevard                                    
36.05   Property               9040 South Bishop Street                                    
36.06   Property               7949 South Ellis Avenue                                    
36.07   Property               14138 South School Street                                    
36.08   Property               6200 South Rockwell Street                                    
36.09   Property               7055 South St. Lawrence Avenue                                    
36.10   Property               5402 West Rice Street                                    
36.11   Property               7056 South Eberhart Avenue                                    
36.12   Property               204 West 138th Street                                    
36.13   Property               7956 South Burnham Avenue                                    
36.14   Property               9100 South Dauphin Avenue                                    
36.15   Property               8208 South Drexel Avenue                                    
36.16   Property               8640 South Ingleside Avenue                                    

  

A-63
 

  

GSMS 2015-GC32 Annex A                                        
                                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Carve-out Guarantor   Loan Purpose   Loan Amount (sources)   Principal’s New Cash Contribution (7)   Subordinate Debt   Other Sources   Total Sources   Loan Payoff   Purchase Price
37   Loan       CCRE   CCRE   CSRA Food Lion Portfolio I   Louis J. Rogers   Acquisition   8,750,000   5,059,220   0   0   13,809,220   0   12,483,000
37.01   Property               West Pointe Village Shopping Center                                    
37.02   Property               Kris Krossing Shopping Center                                    
37.03   Property               College Lakes Plaza                                    
38   Loan       CCRE   CCRE   Four Points Sheraton Columbus Airport   Dr. Jayendra Patel, Prakash Patel, Vibhakar Shah, Neha Sampat and Nishant Patel   Refinance   8,700,000   24,350   0   0   8,724,350   8,446,856   0
39   Loan       CGMRC   CGMRC   Torrey Place Apartments   Eugene C. Curran, Jr.   Refinance   8,550,000   0   0   36,000   8,586,000   5,416,731   0
40   Loan   51   CGMRC   CGMRC   Amsdell FL/NJ Self Storage Portfolio   Robert J. Amsdell and Barry L. Amsdell   Refinance/Acquisition   8,000,000   0   0   173,309   8,173,309   3,372,854   3,475,000
40.01   Property               Compass Self Storage                                    
40.02   Property               Access Self Storage                                    
41   Loan       CCRE   CCRE   Midwest Retail Portfolio   Allan Spiwak   Acquisition   7,510,000   3,456,580   0   0   10,966,580   0   10,590,000
41.01   Property               Mattress Firm & Vitamin Shoppe - Cuyahoga Falls, OH                                    
41.02   Property               Destination XL - Evergreen Park, IL                                    
41.03   Property               Sleep Number & Noodles & Company - Tulsa, OK                                    
42   Loan   15, 52   CGMRC   CGMRC   Holiday Inn Express & Suites - Sherman TX   William Deep Singh   Acquisition   7,160,000   3,195,377   0   77,721   10,433,098   0   9,300,000
43   Loan   15, 53   SMC   SMF I   River Pointe Shopping Center   Charles Garfunkel   Refinance   6,400,000   0   0   0   6,400,000   4,944,702   0
44   Loan       GSCRE   GSMC   Hunters Point Apartments   Mark A. Englert   Refinance   6,100,000   0   0   0   6,100,000   4,657,127   0
45   Loan   11   GSMC   GSMC   Crown Meadows   Kamran Farhadi   Acquisition   6,037,500   2,478,571   0   0   8,516,071   0   8,050,000
46   Loan       SMC   SMF I   Cross Creek Medical Office   Michael Fugle, Gregory Stevens, John Raymond Olenyn, Paul Joseph Siatczynski, Allen Prince, John Ryan, Gina M. Rook, Deborah Romans, The Deborah A. Romans Revocable Trust, Edward Burke, Mehuel Mehta, Samson Samuel, Richard Singer, Steven Plomaritis and Edward Haass   Refinance   5,700,000   0   0   0   5,700,000   5,168,935   0
47   Loan       GSMC   GSMC   ExtraSpace Colfax and Harlan   Harvey L Saipe and Raymond A. Garcia, Jr.   Refinance   5,500,000   0   0   0   5,500,000   3,752,588   0
48   Loan       GSMC   GSMC   FedEx Regional Distribution Center   The Hampshire Net Lease Fund LLC   Acquisition   4,760,000   2,730,218   0   0   7,490,218   0   7,325,000
49   Loan   54   GSMC   GSMC   Forest Gate Shopping Center   George W. Stewart, IV and Robert B. Seidel   Acquisition   4,600,000   1,602,856   0   0   6,202,856   0   6,056,713
50   Loan       SMC   SMF I   Rite Aid Cedar Springs, MI   Laith Jonna   Refinance   4,500,000   0   0   0   4,500,000   3,679,650   0
51   Loan       CCRE   CCRE   Delray Pointe   Arthur B. Cornfeld and Alexander B. Cornfeld   Acquisition   4,400,000   1,631,953   0   0   6,031,953   0   5,715,000
52   Loan       CGMRC   CGMRC   24 Simon Street   Dmitry Volkov   Acquisition   4,270,000   2,912,869   0   381,194   7,564,063   0   7,168,705
53   Loan       MC-FiveMile   MC-FiveMile   Binford Shoppes   Donna S. Carr-Roberts   Refinance   4,100,000   0   0   0   4,100,000   3,950,201   0
54   Loan       SMC   SMF I   CVS Shelby   Thomas H. Kato   Refinance   4,000,000   0   0   0   4,000,000   3,000,385   0
55   Loan       SMC   SMF I   Flamingo Retail   John Young and Andrew Sun   Refinance   3,750,000   21,179   0   0   3,771,179   3,647,068   0
56   Loan       SMC   SMF I   Harrisonville Crossing   Elliot Michael Loboda   Refinance   3,700,000   0   0   0   3,700,000   3,455,666   0
57   Loan       GSCRE   GSMC   Redan Cove Apartments   Richard E. James   Acquisition   3,675,000   1,252,431   0   0   4,927,431   0   4,770,000
58   Loan       CCRE   CCRE   Moraga Plaza   Kirk Kuzmanic and Mark P. Esbensen   Refinance   3,350,000   0   0   0   3,350,000   2,230,859   0
59   Loan       CCRE   CCRE   CVS Jersey Shore   Marc Jacobowitz and Yerachmeal Jacobson   Refinance   3,230,000   52,978   0   0   3,282,978   3,193,121   0
60   Loan   55, 56   MC-FiveMile   MC-FiveMile   Lakewood Galleria   US Property Trust South America LLC   Refinance   3,100,000   0   0   0   3,100,000   2,632,253   0
61   Loan       CCRE   CCRE   Shoppes of Old Peachtree   Won Kee Chon   Refinance   3,025,000   29,780   0   0   3,054,780   2,905,808   0
62   Loan       SMC   SMF I   Millennium Business Center   William Ziegler and John Walsh   Refinance   3,000,000   0   0   0   3,000,000   2,066,742   0
63   Loan   57   MC-FiveMile   MC-FiveMile   Lakewood Village   Paul Howard   Acquisition   2,550,000   937,774   0   0   3,487,774   0   3,284,180

 

A-64
 

 

GSMS 2015-GC32 Annex A                                
                                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Closing Costs   Reserves   Principal Equity Distribution   Other Uses   Total Uses   Lockbox   Cash Management
1   Loan   8, 9, 10   CGMRC   CGMRC   Ascentia MHC Portfolio   2,642,474   1,406,982   22,668,354   0   145,350,000   Springing   Springing
1.01   Property               Eagle River                            
1.02   Property               Foxridge Farm                            
1.03   Property               River Valley                            
1.04   Property               West Winds                            
1.05   Property               Skyline Village                            
1.06   Property               Gaslight Village                            
1.07   Property               Dream Island                            
1.08   Property               Valley Ridge                            
1.09   Property               Western Hills                            
1.10   Property               Lake Fork                            
1.11   Property               Aloha Vegas                            
1.12   Property               Kingswood Estates                            
1.13   Property               Country Oaks                            
1.14   Property               Woodlawn Estates                            
1.15   Property               Buckingham Village                            
1.16   Property               Woodview                            
1.17   Property               West Park Plaza                            
1.18   Property               Valle Grande                            
1.19   Property               Riviera de Sandia                            
1.20   Property               Cedar Village                            
1.21   Property               Rancho Bridger                            
1.22   Property               Sheltered Valley                            
1.23   Property               Vals                            
1.24   Property               Countryside Estates                            
1.25   Property               W bar K                            
1.26   Property               Trails End                            
1.27   Property               Windgate                            
1.28   Property               Golden Eagle                            
1.29   Property               Mountain Springs                            
1.30   Property               North Breeze                            
1.31   Property               Sugar Creek                            
1.32   Property               Hillside                            
2   Loan       GSMC   GSMC   Fig Garden Village   383,185   996,981   0   0   107,480,166   Hard   Springing
3   Loan   15, 16   GSMC   GSMC   Bassett Place   857,971   8,221,480   80,986   0   65,500,000   Hard   In Place
4   Loan       GSMC   GSMC   JW Marriott Cherry Creek   301,725   31,362   26,405,408   0   65,000,000   Hard   In Place
5   Loan   11, 12, 13, 14   GSMC   GSMC   Dallas Market Center   1,738,333   2,897,247   122,644,953   0   259,000,000   Hard   In Place
6   Loan   15, 17, 18   CGMRC   CGMRC   Kaiser Center   1,057,205   7,198,518   0   2,997,932   189,697,354   Hard   Springing
7   Loan   19   CGMRC   CGMRC   Hilton Garden Inn Pittsburgh/Southpointe   561,993   349,939   14,678,787   0   30,050,000   Hard   Springing
8   Loan   15, 20, 21   GSMC   GSMC   Doubletree Tallahassee   547,806   1,116,913   6,390,523   0   25,574,500   Springing   Springing
9   Loan   22, 23, 24, 25   CGMRC, BANA   CGMRC   US StorageMart Portfolio   5,810,431   0   169,915,981   0   515,000,000   Hard   Springing
9.01   Property               50 Wallabout Street                            
9.02   Property               250 Flanagan Way                            
9.03   Property               6700 River Road                            
9.04   Property               1015 North Halsted Street                            
9.05   Property               7536 Wornall Road                            
9.06   Property               640 Southwest 2nd Avenue                            
9.07   Property               4920 Northwest 7th Street                            
9.08   Property               9925 Southwest 40th Street                            
9.09   Property               9220 West 135th Street                            
9.10   Property               980 4th Avenue                            
9.11   Property               405 South Federal Highway                            
9.12   Property               11001 Excelsior Boulevard                            
9.13   Property               11325 Lee Highway                            
9.14   Property               2021 Griffin Road                            
9.15   Property               400 West Olmos Drive                            
9.16   Property               14151 Wyandotte Street                            
9.17   Property               5979 Butterfield Road                            
9.18   Property               115 Park Avenue                            
9.19   Property               3500 Southwest 160th Avenue                            
9.20   Property               2445 Crain Highway                            
9.21   Property               100 West North Avenue                            
9.22   Property               2727 Shermer Road                            
9.23   Property               15201 Antioch Road                            
9.24   Property               2450 Mandela Parkway                            
9.25   Property               184-02 Jamaica Avenue                            
9.26   Property               9012 Northwest Prairie View Road                            

  

A-65
 

  

GSMS 2015-GC32 Annex A                                
                                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Closing Costs   Reserves   Principal Equity Distribution   Other Uses   Total Uses   Lockbox   Cash Management
9.27   Property               16101 West 95th Street                            
9.28   Property               3100 North Mannheim                            
9.29   Property               9580 Potranco Road                            
9.30   Property               18025 Monterey Street                            
9.31   Property               9N 004 Route 59                            
9.32   Property               5115 Clayton Road                            
9.33   Property               9702 West 67th Street                            
9.34   Property               794 Scenic Highway                            
9.35   Property               12430 Bandera Road                            
9.36   Property               4000 South Providence Road                            
9.37   Property               2743 San Pablo Avenue                            
9.38   Property               819 North Eola Road                            
9.39   Property               2506 West Worley Street                            
9.40   Property               15601 FM 1325                            
9.41   Property               10700 West 159th Street                            
9.42   Property               2403 Rangeline Street                            
9.43   Property               6714 South Cottage Grove Avenue and 6932 South South Chicago Avenue                            
9.44   Property               2277 Walters Road                            
9.45   Property               1575 Thousand Oaks Drive                            
9.46   Property               7460 Frontage Road                            
9.47   Property               6401 Third Street                            
9.48   Property               2816 Eaton Road                            
9.49   Property               3985 Atlanta Highway                            
9.50   Property               11510 North Main Street                            
9.51   Property               750 Winchester Road                            
9.52   Property               3401 Broadway Boulevard                            
9.53   Property               1720 Grand Boulevard                            
9.54   Property               1310 South Enterprise Street                            
9.55   Property               2420 St Mary’s Boulevard                            
9.56   Property               3500 I-70 Drive Southeast                            
9.57   Property               195 Southwest Boulevard                            
9.58   Property               8900 Northwest Prairie View Road                            
9.59   Property               1601 Twilight Trail                            
9.60   Property               1515 Church Street                            
9.61   Property               1891 North Columbia Street                            
9.62   Property               1200 US #1                            
9.63   Property               251 Collins Industrial Boulevard                            
9.64   Property               2310 Paris Road                            
9.65   Property               1820 West Business Loop 70                            
9.66   Property               1723 East Florida                            
10   Loan   15, 26   GSMC   GSMC   Selig Office Portfolio   2,739,949   7,871,205   27,103,125   0   345,000,000   Hard   In Place
10.01   Property   27           1000 Second Avenue                            
10.02   Property   28           2901 Third Avenue                            
10.03   Property               3101 Western Avenue                            
10.04   Property   29           300 Elliott Avenue West                            
10.05   Property   30           3131 Elliott Avenue                            
10.06   Property               2615 Fourth Avenue                            
10.07   Property               190 Queen Anne Avenue North                            
10.08   Property   31           200 First Avenue West                            
10.09   Property               18 West Mercer Street                            
11   Loan   32, 33, 34   CGMRC, MSBNA   CGMRC   Alderwood Mall   1,160,730   0   110,546,249   0   355,000,000   Hard   Springing
12   Loan       SMC   SMF I   Sysmex Way   1,758,996   212,450   0   0   24,027,416   Hard   In Place
13   Loan   35   CGMRC   CGMRC   Cypress Retail Center   164,932   329,497   7,150,422   0   22,350,000   Hard   Springing
14   Loan       GSMC   GSMC   Court at Deptford II   314,401   3,439,007   4,900,151   0   22,205,000   Springing   Springing
15   Loan       CCRE   CCRE   ART Multi-State Portfolio II   376,243   235,954   0   0   21,833,787   Soft   Springing
15.01   Property               Annhurst                            
15.02   Property               Applegate                            
15.03   Property               Heron Pointe                            
15.04   Property               Meadowood                            
15.05   Property               Ridgewood                            
15.06   Property               Heathmoore                            
16   Loan   36   SMC   SMF I   Freshwater Commons   403,041   1,001,759   307,924   0   19,200,000   Hard   Springing
17   Loan       GSMC   GSMC   Eddystone Crossing Shopping Center   278,632   0   3,993,938   0   17,713,000   Springing   Springing
18   Loan       MC-FiveMile   MC-FiveMile   Skyline Property Portfolio   485,197   384,179   56,853   0   15,150,000   Springing   Springing
18.01   Property               Heartland Village Shopping Center                            
18.02   Property               Park 52                            
18.03   Property               Andrade Business Park                            
18.04   Property               Fairview Corners                            
18.05   Property               Elmwood Tech                            
18.06   Property               White River Landing                            
18.07   Property               Holiday Center                            
18.08   Property               Whiteland Retail Center                            
18.09   Property               Franklin Shoppes                            
19   Loan   37, 38, 39   SMC   SMF I   Hampton Inn Idaho Falls Airport   137,027   219,926   0   0   11,096,953   None   None

  

A-66
 

  

GSMS 2015-GC32 Annex A                                
                                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Closing Costs   Reserves   Principal Equity Distribution   Other Uses   Total Uses   Lockbox   Cash Management
20   Loan   37, 38, 40   SMC   SMF I   La Quinta Inn & Suites Idaho Falls   110,689   413,549   0   0   7,884,238   None   None
21   Loan       CCRE   CCRE   Rio Linda Shopping Center   95,487   148,000   0   0   17,343,487   Springing   Springing
22   Loan   41   MC-FiveMile   MC-FiveMile   Chicago Multifamily Portfolio   589,495   126,064   2,244,263   0   12,566,250   Springing   Springing
22.01   Property               5334-5362 West Madison Street                            
22.02   Property               5300 South Martin Luther King Junior Drive                            
22.03   Property               1115-27 East 81st Street                            
22.04   Property               5248 South Martin Luther King Junior Drive                            
22.05   Property               4900-4910 West Jackson Boulevard                            
22.06   Property               130-136 North Leamington Avenue                            
22.07   Property               8211-8213, 8214, and 8223 South Exchange Avenue                            
22.08   Property               8231-8239 South Ingleside                            
22.09   Property               3101 W. Lexington Street                            
22.10   Property               8200 South Exchange Avenue                            
23   Loan       GSMC   GSMC   Palomar Point   200,364   229,802   0   0   12,542,474   Springing   Springing
24   Loan   42   CCRE   CCRE   Huntsville Portfolio   410,988   317,583   0   0   12,588,827   Hard   Springing
24.01   Property               Paramount Place                            
24.02   Property               Memorial Plaza                            
24.03   Property               Creekside Corners                            
24.04   Property               Greensboro Plaza                            
24.05   Property               Exchange Place                            
25   Loan   15   CGMRC   CGMRC   Shops at 69th Street   235,418   260,034   1,063,032   0   11,310,000   Hard   Springing
26   Loan       CGMRC   CGMRC   College Grove   137,125   80,714   11,991   0   11,050,000   Springing   Springing
27   Loan   43   CCRE   CCRE   Brook Run Shopping Center   188,478   823,043   0   0   35,440,418   Springing   Springing
28   Loan       CCRE   CCRE   Southeast Plaza   366,438   230,328   10,128,235   0   10,725,000   Hard   Springing
29   Loan       GSMC   GSMC   Myrtle Beach Self Storage Center   250,183   46,825   3,669,583   0   10,200,000   None   None
30   Loan       MC-FiveMile   MC-FiveMile   Birney Portfolio - Galleria Oaks   159,769   190,236   2,463,862   0   10,000,000   Springing   Springing
31   Loan   15, 44, 45, 46   CCRE   CCRE   Holiday Inn Bolingbrook   222,852   2,261,287   0   0   12,284,139   Hard   Springing
32   Loan   47   CCRE   CCRE   Beaver Ruin Village I & II   244,344   282,186   0   0   17,251,530   Springing   Springing
32.01   Property               Beaver Ruin Village I                            
32.02   Property               Beaver Ruin Village II                            
33   Loan   48   CCRE   CCRE   Maplewood Mixed Use   360,654   187,308   0   0   9,120,478   Springing   Springing
33.01   Property               4654 Maryland                            
33.02   Property               401 North Euclid                            
33.03   Property               7370 Manchester                            
33.04   Property               7350 Manchester                            
33.05   Property               7344 Manchester                            
33.06   Property               4229 Manchester                            
34   Loan       MC-FiveMile   MC-FiveMile   520 West Avenue   126,883   17,663   37,502   0   9,000,000   Hard   Springing
35   Loan   49, 50   MC-FiveMile   MC-FiveMile   Conlon MHC Portfolio 3   272,543   171,517   2,339,035   0   9,000,000   Springing   Springing
35.01   Property               All Star                            
35.02   Property               Orion Oaks                            
35.03   Property               Oakland Glen                            
35.04   Property               Princeton Village                            
36   Loan       SMC   SMF I   Pangea 11   256,927   121,871   8,371,202   0   8,750,000   None   None
36.01   Property               13905-13957 South Clark Street                            
36.02   Property               1101 North Lawler Avenue                            
36.03   Property               7800 South Jeffery Boulevard                            
36.04   Property               7701 South Yates Boulevard                            
36.05   Property               9040 South Bishop Street                            
36.06   Property               7949 South Ellis Avenue                            
36.07   Property               14138 South School Street                            
36.08   Property               6200 South Rockwell Street                            
36.09   Property               7055 South St. Lawrence Avenue                            
36.10   Property               5402 West Rice Street                            
36.11   Property               7056 South Eberhart Avenue                            
36.12   Property               204 West 138th Street                            
36.13   Property               7956 South Burnham Avenue                            
36.14   Property               9100 South Dauphin Avenue                            
36.15   Property               8208 South Drexel Avenue                            
36.16   Property               8640 South Ingleside Avenue                            

  

A-67
 

  

GSMS 2015-GC32 Annex A                                
                                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Closing Costs   Reserves   Principal Equity Distribution   Other Uses   Total Uses   Lockbox   Cash Management
37   Loan       CCRE   CCRE   CSRA Food Lion Portfolio I   170,236   1,155,984   0   0   13,809,220   Hard   Springing
37.01   Property               West Pointe Village Shopping Center                            
37.02   Property               Kris Krossing Shopping Center                            
37.03   Property               College Lakes Plaza                            
38   Loan       CCRE   CCRE   Four Points Sheraton Columbus Airport   202,629   74,865   0   0   8,724,350   Hard   Springing
39   Loan       CGMRC   CGMRC   Torrey Place Apartments   1,712,588   280,471   1,176,210   0   8,586,000   Springing   Springing
40   Loan   51   CGMRC   CGMRC   Amsdell FL/NJ Self Storage Portfolio   237,220   199,555   888,680   0   8,173,309   Springing   Springing
40.01   Property               Compass Self Storage                            
40.02   Property               Access Self Storage                            
41   Loan       CCRE   CCRE   Midwest Retail Portfolio   227,397   149,183   0   0   10,966,580   Hard   Springing
41.01   Property               Mattress Firm & Vitamin Shoppe - Cuyahoga Falls, OH                            
41.02   Property               Destination XL - Evergreen Park, IL                            
41.03   Property               Sleep Number & Noodles & Company - Tulsa, OK                            
42   Loan   15, 52   CGMRC   CGMRC   Holiday Inn Express & Suites - Sherman TX   192,246   940,852   0   0   10,433,098   Hard   Springing
43   Loan   15, 53   SMC   SMF I   River Pointe Shopping Center   111,657   1,011,335   332,305   0   6,400,000   Springing   Springing
44   Loan       GSCRE   GSMC   Hunters Point Apartments   203,580   105,509   1,133,784   0   6,100,000   None   None
45   Loan   11   GSMC   GSMC   Crown Meadows   104,107   361,964   0   0   8,516,071   Springing   Springing
46   Loan       SMC   SMF I   Cross Creek Medical Office   198,477   321,646   10,942   0   5,700,000   Springing   Springing
47   Loan       GSMC   GSMC   ExtraSpace Colfax and Harlan   208,521   9,752   1,529,139   0   5,500,000   None   None
48   Loan       GSMC   GSMC   FedEx Regional Distribution Center   165,218   0   0   0   7,490,218   Springing   Springing
49   Loan   54   GSMC   GSMC   Forest Gate Shopping Center   83,324   62,819   0   0   6,202,856   Springing   Springing
50   Loan       SMC   SMF I   Rite Aid Cedar Springs, MI   108,353   921   711,076   0   4,500,000   Springing   Springing
51   Loan       CCRE   CCRE   Delray Pointe   193,851   123,102   0   0   6,031,953   Springing   Springing
52   Loan       CGMRC   CGMRC   24 Simon Street   395,358   0   0   0   7,564,063   Springing   Springing
53   Loan       MC-FiveMile   MC-FiveMile   Binford Shoppes   116,118   18,170   15,511   0   4,100,000   Springing   Springing
54   Loan       SMC   SMF I   CVS Shelby   138,686   27,506   833,423   0   4,000,000   Springing   Springing
55   Loan       SMC   SMF I   Flamingo Retail   110,109   14,001   0   0   3,771,179   Springing   Springing
56   Loan       SMC   SMF I   Harrisonville Crossing   105,199   40,774   98,361   0   3,700,000   Springing   Springing
57   Loan       GSCRE   GSMC   Redan Cove Apartments   68,286   89,146   0   0   4,927,431   None   None
58   Loan       CCRE   CCRE   Moraga Plaza   211,477   17,626   890,039   0   3,350,000   Springing   Springing
59   Loan       CCRE   CCRE   CVS Jersey Shore   85,294   4,563   0   0   3,282,978   Hard   Springing
60   Loan   55, 56   MC-FiveMile   MC-FiveMile   Lakewood Galleria   134,899   180,130   152,718   0   3,100,000   Springing   Springing
61   Loan       CCRE   CCRE   Shoppes of Old Peachtree   111,638   37,333   0   0   3,054,780   Springing   Springing
62   Loan       SMC   SMF I   Millennium Business Center   167,470   123,406   642,382   0   3,000,000   Springing   Springing
63   Loan   57   MC-FiveMile   MC-FiveMile   Lakewood Village   127,359   76,235   0   0   3,487,774   Springing   Springing

  

A-68
 

  

GSMS 2015-GC32 Annex A                                
                                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Cash Management Triggers   Ground Lease Y/N   Ground Lease Expiration Date   Annual Ground Lease Payment ($)   Cut-off Date Subordinate Companion Loan Balance ($)   Subordinate Companion Loan Interest Rate   Cut-off Date Mezzanine Debt Balance ($)
1   Loan   8, 9, 10   CGMRC   CGMRC   Ascentia MHC Portfolio   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Debt Yield is less than 8.00%                        
1.01   Property               Eagle River       No                    
1.02   Property               Foxridge Farm       No                    
1.03   Property               River Valley       No                    
1.04   Property               West Winds       No                    
1.05   Property               Skyline Village       No                    
1.06   Property               Gaslight Village       No                    
1.07   Property               Dream Island       No                    
1.08   Property               Valley Ridge       No                    
1.09   Property               Western Hills       No                    
1.10   Property               Lake Fork       No                    
1.11   Property               Aloha Vegas       No                    
1.12   Property               Kingswood Estates       No                    
1.13   Property               Country Oaks       No                    
1.14   Property               Woodlawn Estates       No                    
1.15   Property               Buckingham Village       No                    
1.16   Property               Woodview       No                    
1.17   Property               West Park Plaza       No                    
1.18   Property               Valle Grande       No                    
1.19   Property               Riviera de Sandia       No                    
1.20   Property               Cedar Village       No                    
1.21   Property               Rancho Bridger       No                    
1.22   Property               Sheltered Valley       No                    
1.23   Property               Vals       No                    
1.24   Property               Countryside Estates       No                    
1.25   Property               W bar K       No                    
1.26   Property               Trails End       No                    
1.27   Property               Windgate       No                    
1.28   Property               Golden Eagle       No                    
1.29   Property               Mountain Springs       No                    
1.30   Property               North Breeze       No                    
1.31   Property               Sugar Creek       No                    
1.32   Property               Hillside       No                    
2   Loan       GSMC   GSMC   Fig Garden Village   (i) the Stated Maturity Date, (ii) the occurrence of an Event of Default, (iii) DSCR is less than 1.15x, (iv) the occurrence of a Lease Sweep Period, (v) Whole Foods discontinues its business at the premises or gives notice that it intends to discontinues its business   No                    
3   Loan   15, 16   GSMC   GSMC   Bassett Place   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event, (v) failure of Sponsor to maintain net worth and liquidity above the respective thresholds   No                    
4   Loan       GSMC   GSMC   JW Marriott Cherry Creek   (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.0%, (iii) the occurrence of a Lease Sweep Period, (iv) failure to deliver financial statements as required in the Loan Agreement   No                    
5   Loan   11, 12, 13, 14   GSMC   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                    
6   Loan   15, 17, 18   CGMRC   CGMRC   Kaiser Center   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the Debt Yield being less than 7.0%, (iv) the occurrence of a Specified Tenant Trigger Period   No                    
7   Loan   19   CGMRC   CGMRC   Hilton Garden Inn Pittsburgh/Southpointe   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (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                    
8   Loan   15, 20, 21   GSMC   GSMC   Doubletree Tallahassee   (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                    
9   Loan   22, 23, 24, 25   CGMRC, BANA   CGMRC   US StorageMart Portfolio   (i) the occurrence of an Event of Default,  (ii) the occurrence of a Mezzanine Loan Default, (iii) Debt Yield is less than 7.1% prior to May 6, 2018, Debt Yield is less than 7.6% on or after May 6, 2018.               223,574,000   3.79788%   102,500,000
9.01   Property               50 Wallabout Street       No                    
9.02   Property               250 Flanagan Way       No                    
9.03   Property               6700 River Road       No                    
9.04   Property               1015 North Halsted Street       No                    
9.05   Property               7536 Wornall Road       No                    
9.06   Property               640 Southwest 2nd Avenue       No                    
9.07   Property               4920 Northwest 7th Street       No                    
9.08   Property               9925 Southwest 40th Street       No                    
9.09   Property               9220 West 135th Street       No                    
9.10   Property               980 4th Avenue       No                    
9.11   Property               405 South Federal Highway       No                    
9.12   Property               11001 Excelsior Boulevard       No                    
9.13   Property               11325 Lee Highway       No                    
9.14   Property               2021 Griffin Road       No                    
9.15   Property               400 West Olmos Drive       No                    
9.16   Property               14151 Wyandotte Street       No                    
9.17   Property               5979 Butterfield Road       No                    
9.18   Property               115 Park Avenue       No                    
9.19   Property               3500 Southwest 160th Avenue       No                    
9.20   Property               2445 Crain Highway       No                    
9.21   Property               100 West North Avenue       No                    
9.22   Property               2727 Shermer Road       No                    
9.23   Property               15201 Antioch Road       No                    
9.24   Property               2450 Mandela Parkway       No                    
9.25   Property               184-02 Jamaica Avenue       No                    
9.26   Property               9012 Northwest Prairie View Road       No                    

  

A-69
 

  

GSMS 2015-GC32 Annex A                                
                                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Cash Management Triggers   Ground Lease Y/N   Ground Lease Expiration Date   Annual Ground Lease Payment ($)   Cut-off Date Subordinate Companion Loan Balance ($)   Subordinate Companion Loan Interest Rate   Cut-off Date Mezzanine Debt Balance ($)
9.27   Property               16101 West 95th Street       No                    
9.28   Property               3100 North Mannheim       No                    
9.29   Property               9580 Potranco Road       No                    
9.30   Property               18025 Monterey Street       No                    
9.31   Property               9N 004 Route 59       No                    
9.32   Property               5115 Clayton Road       No                    
9.33   Property               9702 West 67th Street       No                    
9.34   Property               794 Scenic Highway       No                    
9.35   Property               12430 Bandera Road       No                    
9.36   Property               4000 South Providence Road       No                    
9.37   Property               2743 San Pablo Avenue       No                    
9.38   Property               819 North Eola Road       No                    
9.39   Property               2506 West Worley Street       No                    
9.40   Property               15601 FM 1325       No                    
9.41   Property               10700 West 159th Street       No                    
9.42   Property               2403 Rangeline Street       No                    
9.43   Property               6714 South Cottage Grove Avenue and 6932 South South Chicago Avenue       No                    
9.44   Property               2277 Walters Road       No                    
9.45   Property               1575 Thousand Oaks Drive       No                    
9.46   Property               7460 Frontage Road       No                    
9.47   Property               6401 Third Street       No                    
9.48   Property               2816 Eaton Road       No                    
9.49   Property               3985 Atlanta Highway       No                    
9.50   Property               11510 North Main Street       No                    
9.51   Property               750 Winchester Road       No                    
9.52   Property               3401 Broadway Boulevard       Yes   2/28/2058   7,200            
9.53   Property               1720 Grand Boulevard       No                    
9.54   Property               1310 South Enterprise Street       No                    
9.55   Property               2420 St Mary’s Boulevard       No                    
9.56   Property               3500 I-70 Drive Southeast       No                    
9.57   Property               195 Southwest Boulevard       No                    
9.58   Property               8900 Northwest Prairie View Road       No                    
9.59   Property               1601 Twilight Trail       No                    
9.60   Property               1515 Church Street       No                    
9.61   Property               1891 North Columbia Street       No                    
9.62   Property               1200 US #1       No                    
9.63   Property               251 Collins Industrial Boulevard       No                    
9.64   Property               2310 Paris Road       No                    
9.65   Property               1820 West Business Loop 70       No                    
9.66   Property               1723 East Florida       No                    
10   Loan   15, 26   GSMC   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                        
10.01   Property   27           1000 Second Avenue       No                    
10.02   Property   28           2901 Third Avenue       No                    
10.03   Property               3101 Western Avenue       No                    
10.04   Property   29           300 Elliott Avenue West       No                    
10.05   Property   30           3131 Elliott Avenue       No                    
10.06   Property               2615 Fourth Avenue       No                    
10.07   Property               190 Queen Anne Avenue North       No                    
10.08   Property   31           200 First Avenue West       No                    
10.09   Property               18 West Mercer Street       No                    
11   Loan   32, 33, 34   CGMRC, MSBNA   CGMRC   Alderwood Mall   (i) the occurrence of an event of default, (ii) DSCR is less than 1.40x   No           127,800,000   3.47875%    
12   Loan       SMC   SMF I   Sysmex Way   (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                    
13   Loan   35   CGMRC   CGMRC   Cypress Retail Center   (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                    
14   Loan       GSMC   GSMC   Court at Deptford II   (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 Tenant Trigger Event   Yes   8/31/2064   4,345            
15   Loan       CCRE   CCRE   ART Multi-State Portfolio II   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x                        
15.01   Property               Annhurst       No                    
15.02   Property               Applegate       No                    
15.03   Property               Heron Pointe       No                    
15.04   Property               Meadowood       No                    
15.05   Property               Ridgewood       No                    
15.06   Property               Heathmoore       No                    
16   Loan   36   SMC   SMF I   Freshwater Commons   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.05x   No                    
17   Loan       GSMC   GSMC   Eddystone Crossing Shopping Center   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the occurrence of a Tenant Trigger Event   No                    
18   Loan       MC-FiveMile   MC-FiveMile   Skyline Property Portfolio   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Debt Yield is less than 7.75%                        
18.01   Property               Heartland Village Shopping Center       No                    
18.02   Property               Park 52       No                    
18.03   Property               Andrade Business Park       No                    
18.04   Property               Fairview Corners       No                    
18.05   Property               Elmwood Tech       No                    
18.06   Property               White River Landing       No                    
18.07   Property               Holiday Center       No                    
18.08   Property               Whiteland Retail Center       No                    
18.09   Property               Franklin Shoppes       No                    
19   Loan   37, 38, 39   SMC   SMF I   Hampton Inn Idaho Falls Airport   NAP   Yes   2/28/2067   Greater of $32,016 or 1.6% of Gross Room Revenues            

 

 

A-70
 

  

GSMS 2015-GC32 Annex A                                
                                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Cash Management Triggers   Ground Lease Y/N   Ground Lease Expiration Date   Annual Ground Lease Payment ($)   Cut-off Date Subordinate Companion Loan Balance ($)   Subordinate Companion Loan Interest Rate   Cut-off Date Mezzanine Debt Balance ($)
20   Loan   37, 38, 40   SMC   SMF I   La Quinta Inn & Suites Idaho Falls   NAP   No                    
21   Loan       CCRE   CCRE   Rio Linda Shopping Center   (i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager, (iii) DSCR is less than 1.10x, (iv) the occurrence of a Food Source Cash Trap Period   No                    
22   Loan   41   MC-FiveMile   MC-FiveMile   Chicago Multifamily Portfolio   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Debt Yield is less than 7.50%                        
22.01   Property               5334-5362 West Madison Street       No                    
22.02   Property               5300 South Martin Luther King Junior Drive       No                    
22.03   Property               1115-27 East 81st Street       No                    
22.04   Property               5248 South Martin Luther King Junior Drive       No                    
22.05   Property               4900-4910 West Jackson Boulevard       No                    
22.06   Property               130-136 North Leamington Avenue       No                    
22.07   Property               8211-8213, 8214, and 8223 South Exchange Avenue       No                    
22.08   Property               8231-8239 South Ingleside       No                    
22.09   Property               3101 W. Lexington Street       No                    
22.10   Property               8200 South Exchange Avenue       No                    
23   Loan       GSMC   GSMC   Palomar Point   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event   No                    
24   Loan   42   CCRE   CCRE   Huntsville Portfolio   (i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Guarantor, or Manager, (iii) DSCR is less than 1.15x, (iv) the occurrence of a Piggly Wiggly Cash Trap Period (v) the occurrence of a Peebles Cash Trap Period, (vi) the occurrence of a Giga Parts Cash Trap Period, (vii) the occurrence of a Walmart Cash Trap Period                        
24.01   Property               Paramount Place       No                    
24.02   Property               Memorial Plaza       No                    
24.03   Property               Creekside Corners       No                    
24.04   Property               Greensboro Plaza       No                    
24.05   Property               Exchange Place       No                    
25   Loan   15   CGMRC   CGMRC   Shops at 69th 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                    
26   Loan       CGMRC   CGMRC   College Grove   (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                    
27   Loan   43   CCRE   CCRE   Brook Run Shopping Center   (i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Guarantor, or Manager, (iii) DSCR is less than 1.50x, (iv) the occurrence of an Anchor Tenant Trigger Event   No                    
28   Loan       CCRE   CCRE   Southeast Plaza   (i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager, (iii) DSCR is less than 1.20x, (iv) the occurrence of a Major Tenant Trigger Event   No                    
29   Loan       GSMC   GSMC   Myrtle Beach Self Storage Center   NAP   No                    
30   Loan       MC-FiveMile   MC-FiveMile   Birney Portfolio - Galleria Oaks   (i) the occurrence of an Event of Default   No                    
31   Loan   15, 44, 45, 46   CCRE   CCRE   Holiday Inn Bolingbrook   (i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager, (iii) DSCR is less than 1.20x, (iv) the commencement of a Franchise Agreement Discontinuation Period   No                    
32   Loan   47   CCRE   CCRE   Beaver Ruin Village I & II   (i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager, (iii) DSCR is less than 1.50x, (iv) following the release of Beaver Ruin Village I, the occurrence of a Anchor Tenant Trigger Event       1/14/2017   11,852            
32.01   Property               Beaver Ruin Village I       Yes                    
32.02   Property               Beaver Ruin Village II       Yes                    
33   Loan   48   CCRE   CCRE   Maplewood Mixed Use   (i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Principal, Guarantor, or Manager, (iii) DSCR is less than 1.20x                        
33.01   Property               4654 Maryland       No                    
33.02   Property               401 North Euclid       No                    
33.03   Property               7370 Manchester       No                    
33.04   Property               7350 Manchester       No                    
33.05   Property               7344 Manchester       No                    
33.06   Property               4229 Manchester       No                    
34   Loan       MC-FiveMile   MC-FiveMile   520 West Avenue   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) Debt Yield is less than 7.50%, (iv) the occurrence of a Trigger Lease Event   No                    
35   Loan   49, 50   MC-FiveMile   MC-FiveMile   Conlon MHC Portfolio 3   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.55x, and (iii) Debt Yield is less than 10.0%                        
35.01   Property               All Star       No                    
35.02   Property               Orion Oaks       No                    
35.03   Property               Oakland Glen       No                    
35.04   Property               Princeton Village       No                    
36   Loan       SMC   SMF I   Pangea 11   NAP                        
36.01   Property               13905-13957 South Clark Street       No                    
36.02   Property               1101 North Lawler Avenue       No                    
36.03   Property               7800 South Jeffery Boulevard       No                    
36.04   Property               7701 South Yates Boulevard       No                    
36.05   Property               9040 South Bishop Street       No                    
36.06   Property               7949 South Ellis Avenue       No                    
36.07   Property               14138 South School Street       No                    
36.08   Property               6200 South Rockwell Street       No                    
36.09   Property               7055 South St. Lawrence Avenue       No                    
36.10   Property               5402 West Rice Street       No                    
36.11   Property               7056 South Eberhart Avenue       No                    
36.12   Property               204 West 138th Street       No                    
36.13   Property               7956 South Burnham Avenue       No                    
36.14   Property               9100 South Dauphin Avenue       No                    
36.15   Property               8208 South Drexel Avenue       No                    
36.16   Property               8640 South Ingleside Avenue       No                    

  

A-71
 

  

GSMS 2015-GC32 Annex A                                
                                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Cash Management Triggers   Ground Lease Y/N   Ground Lease Expiration Date   Annual Ground Lease Payment ($)   Cut-off Date Subordinate Companion Loan Balance ($)   Subordinate Companion Loan Interest Rate   Cut-off Date Mezzanine Debt Balance ($)
37   Loan       CCRE   CCRE   CSRA Food Lion Portfolio I   (i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager, (iii) DSCR is less than 1.20x, (iv) the occurrence of a Lease Sweep Period, (v) 12 months prior to the Maturity Date                        
37.01   Property               West Pointe Village Shopping Center       No                    
37.02   Property               Kris Krossing Shopping Center       No                    
37.03   Property               College Lakes Plaza       No                    
38   Loan       CCRE   CCRE   Four Points Sheraton Columbus Airport   (i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Guarantor, or Manager, (iii) DSCR is less than 1.35x   No                    
39   Loan       CGMRC   CGMRC   Torrey Place Apartments   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x   No                    
40   Loan   51   CGMRC   CGMRC   Amsdell FL/NJ Self Storage Portfolio   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Debt Yield is less than 8.0%                        
40.01   Property               Compass Self Storage       No                    
40.02   Property               Access Self Storage       No                    
41   Loan       CCRE   CCRE   Midwest Retail Portfolio   (i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager, (iii) DSCR is less than 1.25x, (iv) the occurrence of a Lease Sweep Period                        
41.01   Property               Mattress Firm & Vitamin Shoppe - Cuyahoga Falls, OH       No                    
41.02   Property               Destination XL - Evergreen Park, IL       No                    
41.03   Property               Sleep Number & Noodles & Company - Tulsa, OK       No                    
42   Loan   15, 52   CGMRC   CGMRC   Holiday Inn Express & Suites - Sherman TX   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (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                    
43   Loan   15, 53   SMC   SMF I   River Pointe Shopping Center   (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                    
44   Loan       GSCRE   GSMC   Hunters Point Apartments   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.65x, (iii) failure to deliver financial statements as required in the Loan Agreement   No                    
45   Loan   11   GSMC   GSMC   Crown Meadows   (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                    
46   Loan       SMC   SMF I   Cross Creek Medical Office   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x   No                    
47   Loan       GSMC   GSMC   ExtraSpace Colfax and Harlan   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) failure to deliver financial statements as required in the Loan Agreement   No                    
48   Loan       GSMC   GSMC   FedEx Regional Distribution Center   (i) the occurrence of an Event of Default, (ii) the occurrence of a Rollover Trigger Event, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) Guarantor fails to maintain an aggregate net worth of at least $5,000,000   No                    
49   Loan   54   GSMC   GSMC   Forest Gate Shopping Center   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event   No                    
50   Loan       SMC   SMF I   Rite Aid Cedar Springs, MI   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the occurrence of a Tenant Trigger Event   No                    
51   Loan       CCRE   CCRE   Delray Pointe   (i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager, (iii) DSCR is less than 1.15x, (iv) the occurrence of a Significant Tenant Trigger Event, (v) the occurrence of an 18 Month Trigger Event   No                    
52   Loan       CGMRC   CGMRC   24 Simon Street   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a Specified Tenant Trigger Period   No                    
53   Loan       MC-FiveMile   MC-FiveMile   Binford Shoppes   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Debt Yield is less than 8.50%   No                    
54   Loan       SMC   SMF I   CVS Shelby   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Tenant Trigger Event   No                    
55   Loan       SMC   SMF I   Flamingo Retail   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Major Tenant Event Period   No                    
56   Loan       SMC   SMF I   Harrisonville Crossing   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x   No                    
57   Loan       GSCRE   GSMC   Redan Cove Apartments   (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 85% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement   No                    
58   Loan       CCRE   CCRE   Moraga Plaza   (i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Guarantor, Principal, or Manager, (iii) DSCR is less than 1.40x   No                    
59   Loan       CCRE   CCRE   CVS Jersey Shore   (i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager, (iii) DSCR is less than 1.10x, (iv) the occurrence of any Lease Sweep Period   No                    
60   Loan   55, 56   MC-FiveMile   MC-FiveMile   Lakewood Galleria   (i) the occurrence of an Event of Default   Yes   1/1/2055   308,956            
61   Loan       CCRE   CCRE   Shoppes of Old Peachtree   (i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager, (iii) DSCR is less than 1.15x, (iv) the occurrence of a Anchor Tenant Trigger Event   No                    
62   Loan       SMC   SMF I   Millennium Business Center   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x   No                    
63   Loan   57   MC-FiveMile   MC-FiveMile   Lakewood Village   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) Debt Yield is less than 10.50%.   No                    

 

A-72
 

 

GSMS 2015-GC32 Annex A                
                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Mezzanine Debt Interest Rate   Terrorism Insurance Required   Control Number
1   Loan   8, 9, 10   CGMRC   CGMRC   Ascentia MHC Portfolio       Yes   1
1.01   Property               Eagle River       Yes   1.01
1.02   Property               Foxridge Farm       Yes   1.02
1.03   Property               River Valley       Yes   1.03
1.04   Property               West Winds       Yes   1.04
1.05   Property               Skyline Village       Yes   1.05
1.06   Property               Gaslight Village       Yes   1.06
1.07   Property               Dream Island       Yes   1.07
1.08   Property               Valley Ridge       Yes   1.08
1.09   Property               Western Hills       Yes   1.09
1.10   Property               Lake Fork       Yes   1.10
1.11   Property               Aloha Vegas       Yes   1.11
1.12   Property               Kingswood Estates       Yes   1.12
1.13   Property               Country Oaks       Yes   1.13
1.14   Property               Woodlawn Estates       Yes   1.14
1.15   Property               Buckingham Village       Yes   1.15
1.16   Property               Woodview       Yes   1.16
1.17   Property               West Park Plaza       Yes   1.17
1.18   Property               Valle Grande       Yes   1.18
1.19   Property               Riviera de Sandia       Yes   1.19
1.20   Property               Cedar Village       Yes   1.20
1.21   Property               Rancho Bridger       Yes   1.21
1.22   Property               Sheltered Valley       Yes   1.22
1.23   Property               Vals       Yes   1.23
1.24   Property               Countryside Estates       Yes   1.24
1.25   Property               W bar K       Yes   1.25
1.26   Property               Trails End       Yes   1.26
1.27   Property               Windgate       Yes   1.27
1.28   Property               Golden Eagle       Yes   1.28
1.29   Property               Mountain Springs       Yes   1.29
1.30   Property               North Breeze       Yes   1.30
1.31   Property               Sugar Creek       Yes   1.31
1.32   Property               Hillside       Yes   1.32
2   Loan       GSMC   GSMC   Fig Garden Village       Yes   2
3   Loan   15, 16   GSMC   GSMC   Bassett Place       Yes   3
4   Loan       GSMC   GSMC   JW Marriott Cherry Creek       Yes   4
5   Loan   11, 12, 13, 14   GSMC   GSMC   Dallas Market Center       Yes   5
6   Loan   15, 17, 18   CGMRC   CGMRC   Kaiser Center       Yes   6
7   Loan   19   CGMRC   CGMRC   Hilton Garden Inn Pittsburgh/Southpointe       Yes   7
8   Loan   15, 20, 21   GSMC   GSMC   Doubletree Tallahassee       Yes   8
9   Loan   22, 23, 24, 25   CGMRC, BANA   CGMRC   US StorageMart Portfolio   8.23000%   Yes   9
9.01   Property               50 Wallabout Street       Yes   9.01
9.02   Property               250 Flanagan Way       Yes   9.02
9.03   Property               6700 River Road       Yes   9.03
9.04   Property               1015 North Halsted Street       Yes   9.04
9.05   Property               7536 Wornall Road       Yes   9.05
9.06   Property               640 Southwest 2nd Avenue       Yes   9.06
9.07   Property               4920 Northwest 7th Street       Yes   9.07
9.08   Property               9925 Southwest 40th Street       Yes   9.08
9.09   Property               9220 West 135th Street       Yes   9.09
9.10   Property               980 4th Avenue       Yes   9.10
9.11   Property               405 South Federal Highway       Yes   9.11
9.12   Property               11001 Excelsior Boulevard       Yes   9.12
9.13   Property               11325 Lee Highway       Yes   9.13
9.14   Property               2021 Griffin Road       Yes   9.14
9.15   Property               400 West Olmos Drive       Yes   9.15
9.16   Property               14151 Wyandotte Street       Yes   9.16
9.17   Property               5979 Butterfield Road       Yes   9.17
9.18   Property               115 Park Avenue       Yes   9.18
9.19   Property               3500 Southwest 160th Avenue       Yes   9.19
9.20   Property               2445 Crain Highway       Yes   9.20
9.21   Property               100 West North Avenue       Yes   9.21
9.22   Property               2727 Shermer Road       Yes   9.22
9.23   Property               15201 Antioch Road       Yes   9.23
9.24   Property               2450 Mandela Parkway       Yes   9.24
9.25   Property               184-02 Jamaica Avenue       Yes   9.25
9.26   Property               9012 Northwest Prairie View Road       Yes   9.26

 

A-73
 

 

GSMS 2015-GC32 Annex A                
                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Mezzanine Debt Interest Rate   Terrorism Insurance Required   Control Number
9.27   Property               16101 West 95th Street       Yes   9.27
9.28   Property               3100 North Mannheim       Yes   9.28
9.29   Property               9580 Potranco Road       Yes   9.29
9.30   Property               18025 Monterey Street       Yes   9.30
9.31   Property               9N 004 Route 59       Yes   9.31
9.32   Property               5115 Clayton Road       Yes   9.32
9.33   Property               9702 West 67th Street       Yes   9.33
9.34   Property               794 Scenic Highway       Yes   9.34
9.35   Property               12430 Bandera Road       Yes   9.35
9.36   Property               4000 South Providence Road       Yes   9.36
9.37   Property               2743 San Pablo Avenue       Yes   9.37
9.38   Property               819 North Eola Road       Yes   9.38
9.39   Property               2506 West Worley Street       Yes   9.39
9.40   Property               15601 FM 1325       Yes   9.40
9.41   Property               10700 West 159th Street       Yes   9.41
9.42   Property               2403 Rangeline Street       Yes   9.42
9.43   Property               6714 South Cottage Grove Avenue and 6932 South South Chicago Avenue       Yes   9.43
9.44   Property               2277 Walters Road       Yes   9.44
9.45   Property               1575 Thousand Oaks Drive       Yes   9.45
9.46   Property               7460 Frontage Road       Yes   9.46
9.47   Property               6401 Third Street       Yes   9.47
9.48   Property               2816 Eaton Road       Yes   9.48
9.49   Property               3985 Atlanta Highway       Yes   9.49
9.50   Property               11510 North Main Street       Yes   9.50
9.51   Property               750 Winchester Road       Yes   9.51
9.52   Property               3401 Broadway Boulevard       Yes   9.52
9.53   Property               1720 Grand Boulevard       Yes   9.53
9.54   Property               1310 South Enterprise Street       Yes   9.54
9.55   Property               2420 St Mary’s Boulevard       Yes   9.55
9.56   Property               3500 I-70 Drive Southeast       Yes   9.56
9.57   Property               195 Southwest Boulevard       Yes   9.57
9.58   Property               8900 Northwest Prairie View Road       Yes   9.58
9.59   Property               1601 Twilight Trail       Yes   9.59
9.60   Property               1515 Church Street       Yes   9.60
9.61   Property               1891 North Columbia Street       Yes   9.61
9.62   Property               1200 US #1       Yes   9.62
9.63   Property               251 Collins Industrial Boulevard       Yes   9.63
9.64   Property               2310 Paris Road       Yes   9.64
9.65   Property               1820 West Business Loop 70       Yes   9.65
9.66   Property               1723 East Florida       Yes   9.66
10   Loan   15, 26   GSMC   GSMC   Selig Office Portfolio       Yes   10
10.01   Property   27           1000 Second Avenue       Yes   10.01
10.02   Property   28           2901 Third Avenue       Yes   10.02
10.03   Property               3101 Western Avenue       Yes   10.03
10.04   Property   29           300 Elliott Avenue West       Yes   10.04
10.05   Property   30           3131 Elliott Avenue       Yes   10.05
10.06   Property               2615 Fourth Avenue       Yes   10.06
10.07   Property               190 Queen Anne Avenue North       Yes   10.07
10.08   Property   31           200 First Avenue West       Yes   10.08
10.09   Property               18 West Mercer Street       Yes   10.09
11   Loan   32, 33, 34   CGMRC, MSBNA   CGMRC   Alderwood Mall       Yes   11
12   Loan       SMC   SMF I   Sysmex Way       Yes   12
13   Loan   35   CGMRC   CGMRC   Cypress Retail Center       Yes   13
14   Loan       GSMC   GSMC   Court at Deptford II       Yes   14
15   Loan       CCRE   CCRE   ART Multi-State Portfolio II       Yes   15
15.01   Property               Annhurst       Yes   15.01
15.02   Property               Applegate       Yes   15.02
15.03   Property               Heron Pointe       Yes   15.03
15.04   Property               Meadowood       Yes   15.04
15.05   Property               Ridgewood       Yes   15.05
15.06   Property               Heathmoore       Yes   15.06
16   Loan   36   SMC   SMF I   Freshwater Commons       Yes   16
17   Loan       GSMC   GSMC   Eddystone Crossing Shopping Center       Yes   17
18   Loan       MC-FiveMile   MC-FiveMile   Skyline Property Portfolio       Yes   18
18.01   Property               Heartland Village Shopping Center       Yes   18.01
18.02   Property               Park 52       Yes   18.02
18.03   Property               Andrade Business Park       Yes   18.03
18.04   Property               Fairview Corners       Yes   18.04
18.05   Property               Elmwood Tech       Yes   18.05
18.06   Property               White River Landing       Yes   18.06
18.07   Property               Holiday Center       Yes   18.07
18.08   Property               Whiteland Retail Center       Yes   18.08
18.09   Property               Franklin Shoppes       Yes   18.09
19   Loan   37, 38, 39   SMC   SMF I   Hampton Inn Idaho Falls Airport       Yes   19

 

A-74
 

 

GSMS 2015-GC32 Annex A                
                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Mezzanine Debt Interest Rate   Terrorism Insurance Required   Control Number
20   Loan   37, 38, 40   SMC   SMF I   La Quinta Inn & Suites Idaho Falls       Yes   20
21   Loan       CCRE   CCRE   Rio Linda Shopping Center       Yes   21
22   Loan   41   MC-FiveMile   MC-FiveMile   Chicago Multifamily Portfolio       Yes   22
22.01   Property               5334-5362 West Madison Street       Yes   22.01
22.02   Property               5300 South Martin Luther King Junior Drive       Yes   22.02
22.03   Property               1115-27 East 81st Street       Yes   22.03
22.04   Property               5248 South Martin Luther King Junior Drive       Yes   22.04
22.05   Property               4900-4910 West Jackson Boulevard       Yes   22.05
22.06   Property               130-136 North Leamington Avenue       Yes   22.06
22.07   Property               8211-8213, 8214, and 8223 South Exchange Avenue       Yes   22.07
22.08   Property               8231-8239 South Ingleside       Yes   22.08
22.09   Property               3101 W. Lexington Street       Yes   22.09
22.10   Property               8200 South Exchange Avenue       Yes   22.10
23   Loan       GSMC   GSMC   Palomar Point       Yes   23
24   Loan   42   CCRE   CCRE   Huntsville Portfolio       Yes   24
24.01   Property               Paramount Place       Yes   24.01
24.02   Property               Memorial Plaza       Yes   24.02
24.03   Property               Creekside Corners       Yes   24.03
24.04   Property               Greensboro Plaza       Yes   24.04
24.05   Property               Exchange Place       Yes   24.05
25   Loan   15   CGMRC   CGMRC   Shops at 69th Street       Yes   25
26   Loan       CGMRC   CGMRC   College Grove       Yes   26
27   Loan   43   CCRE   CCRE   Brook Run Shopping Center       Yes   27
28   Loan       CCRE   CCRE   Southeast Plaza       Yes   28
29   Loan       GSMC   GSMC   Myrtle Beach Self Storage Center       Yes   29
30   Loan       MC-FiveMile   MC-FiveMile   Birney Portfolio - Galleria Oaks       Yes   30
31   Loan   15, 44, 45, 46   CCRE   CCRE   Holiday Inn Bolingbrook       Yes   31
32   Loan   47   CCRE   CCRE   Beaver Ruin Village I & II       Yes   32
32.01   Property               Beaver Ruin Village I       Yes   32.01
32.02   Property               Beaver Ruin Village II       Yes   32.02
33   Loan   48   CCRE   CCRE   Maplewood Mixed Use       Yes   33
33.01   Property               4654 Maryland       Yes   33.01
33.02   Property               401 North Euclid       Yes   33.02
33.03   Property               7370 Manchester       Yes   33.03
33.04   Property               7350 Manchester       Yes   33.04
33.05   Property               7344 Manchester       Yes   33.05
33.06   Property               4229 Manchester       Yes   33.06
34   Loan       MC-FiveMile   MC-FiveMile   520 West Avenue       Yes   34
35   Loan   49, 50   MC-FiveMile   MC-FiveMile   Conlon MHC Portfolio 3       Yes   35
35.01   Property               All Star       Yes   35.01
35.02   Property               Orion Oaks       Yes   35.02
35.03   Property               Oakland Glen       Yes   35.03
35.04   Property               Princeton Village       Yes   35.04
36   Loan       SMC   SMF I   Pangea 11       Yes   36
36.01   Property               13905-13957 South Clark Street       Yes   36.01
36.02   Property               1101 North Lawler Avenue       Yes   36.02
36.03   Property               7800 South Jeffery Boulevard       Yes   36.03
36.04   Property               7701 South Yates Boulevard       Yes   36.04
36.05   Property               9040 South Bishop Street       Yes   36.05
36.06   Property               7949 South Ellis Avenue       Yes   36.06
36.07   Property               14138 South School Street       Yes   36.07
36.08   Property               6200 South Rockwell Street       Yes   36.08
36.09   Property               7055 South St. Lawrence Avenue       Yes   36.09
36.10   Property               5402 West Rice Street       Yes   36.10
36.11   Property               7056 South Eberhart Avenue       Yes   36.11
36.12   Property               204 West 138th Street       Yes   36.12
36.13   Property               7956 South Burnham Avenue       Yes   36.13
36.14   Property               9100 South Dauphin Avenue       Yes   36.14
36.15   Property               8208 South Drexel Avenue       Yes   36.15
36.16   Property               8640 South Ingleside Avenue       Yes   36.16

 

A-75
 

 

GSMS 2015-GC32 Annex A                
                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Mezzanine Debt Interest Rate   Terrorism Insurance Required   Control Number
37   Loan       CCRE   CCRE   CSRA Food Lion Portfolio I       Yes   37
37.01   Property               West Pointe Village Shopping Center       Yes   37.01
37.02   Property               Kris Krossing Shopping Center       Yes   37.02
37.03   Property               College Lakes Plaza       Yes   37.03
38   Loan       CCRE   CCRE   Four Points Sheraton Columbus Airport       Yes   38
39   Loan       CGMRC   CGMRC   Torrey Place Apartments       Yes   39
40   Loan   51   CGMRC   CGMRC   Amsdell FL/NJ Self Storage Portfolio       Yes   40
40.01   Property               Compass Self Storage       Yes   40.01
40.02   Property               Access Self Storage       Yes   40.02
41   Loan       CCRE   CCRE   Midwest Retail Portfolio       Yes   41
41.01   Property               Mattress Firm & Vitamin Shoppe - Cuyahoga Falls, OH       Yes   41.01
41.02   Property               Destination XL - Evergreen Park, IL       Yes   41.02
41.03   Property               Sleep Number & Noodles & Company - Tulsa, OK       Yes   41.03
42   Loan   15, 52   CGMRC   CGMRC   Holiday Inn Express & Suites - Sherman TX       Yes   42
43   Loan   15, 53   SMC   SMF I   River Pointe Shopping Center       Yes   43
44   Loan       GSCRE   GSMC   Hunters Point Apartments       Yes   44
45   Loan   11   GSMC   GSMC   Crown Meadows       Yes   45
46   Loan       SMC   SMF I   Cross Creek Medical Office       Yes   46
47   Loan       GSMC   GSMC   ExtraSpace Colfax and Harlan       Yes   47
48   Loan       GSMC   GSMC   FedEx Regional Distribution Center       Yes   48
49   Loan   54   GSMC   GSMC   Forest Gate Shopping Center       Yes   49
50   Loan       SMC   SMF I   Rite Aid Cedar Springs, MI       Yes   50
51   Loan       CCRE   CCRE   Delray Pointe       Yes   51
52   Loan       CGMRC   CGMRC   24 Simon Street       Yes   52
53   Loan       MC-FiveMile   MC-FiveMile   Binford Shoppes       Yes   53
54   Loan       SMC   SMF I   CVS Shelby       Yes   54
55   Loan       SMC   SMF I   Flamingo Retail       Yes   55
56   Loan       SMC   SMF I   Harrisonville Crossing       Yes   56
57   Loan       GSCRE   GSMC   Redan Cove Apartments       Yes   57
58   Loan       CCRE   CCRE   Moraga Plaza       Yes   58
59   Loan       CCRE   CCRE   CVS Jersey Shore       Yes   59
60   Loan   55, 56   MC-FiveMile   MC-FiveMile   Lakewood Galleria       Yes   60
61   Loan       CCRE   CCRE   Shoppes of Old Peachtree       Yes   61
62   Loan       SMC   SMF I   Millennium Business Center       Yes   62
63   Loan   57   MC-FiveMile   MC-FiveMile   Lakewood Village       Yes   63

 

A-76
 

 

Footnotes to Annex A
   
(1) The Administrative Fee Rate includes the Servicing Fee Rate, the Operating Advisor Fee Rate, the Trustee/Certificate Administrator Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate applicable to each Mortgage Loan.
   
(2) The monthly debt service shown for Mortgage Loans with a partial interest-only period reflects the amount payable after the expiration of the interest-only period.
   
(3) The open period is inclusive of the Maturity Date.
   
(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 $100,000,000 represents the note A-1 of a $145,000,000 whole loan evidenced by two pari passu notes. The companion loan has a principal balance of $45,000,000 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, 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 $145,000,000.
   
(9) The lockout period will be at least 24 payment dates beginning with and including the first Due Date of August 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-GC32 securitization closing date in July 2015. The actual lockout period may be longer.
   
(10) The Appraised Value is the “as-is” bulk portfolio value.  The combined “as-is” individual appraised values are $212,530,000.  The Cut-off Date LTV Ratio and Maturity Date LTV Ratio are based on the “as-is” bulk portfolio value.  The Cut-off Date LTV Ratio and Maturity Date LTV Ratio based on the combined “as-is” individual appraised value of $212,530,000 are 68.2% and 55.0% respectively.
   
(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 Cut-off Date Balance of $56,844,816 represents the note A-3 of a $258,294,865 whole loan evidenced by three pari passu notes. Note A-1, with a Cut-off Date Balance of $129,646,071 was contributed to GSMS 2015-GC30. Note A-2, with a Cut-off Date Balance of $71,803,978 was contributed to CGCMT 2015-GC31. Cut-off Date LTV Ratio, LTV Ratio at Maturity, 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 $258,294,865.
   
(14) 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.
   
(15) The Appraised Value presents the “As-Is” Appraised Value of the Mortgaged Property. The Cut-off Date LTV Ratio is calculated on the basis of such “As-Is” Appraised Value. The LTV Ratio at Maturity is calculated on the basis of the “As Stabilized” Appraised Value.
   
(16) The Cut-off Date LTV Ratio is calculated based on the Cut-off Date Principal Balance ($65,500,000) less a $7,539,861 holdback associated with Dave & Buster’s and food court renovations for which ($5,376,901) and ($2,162,960), respectively, has been reserved. The Cut-off Date LTV Ratio, calculated without adjusting for these holdbacks, is 73.5%.  

 

A-77
 

 

(17) The Cut-off Date Balance of $50,000,000 represents the note A-1 of a $140,000,000 whole loan evidenced by two pari passu notes. The companion loan has a principal balance of $90,000,000 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, 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 $140,000,000.
   
(18) The lockout period will be at least 25 payment dates beginning with and including the first Due Date of July 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-GC32 securitization closing date in July 2015. The actual lockout period may be longer.
   
(19) The Ongoing Replacement Reserve will be an FF&E equal to one-twelfth of 4% of the greater of (a) the annual gross room revenue at the property for the immediately preceding fiscal year and (b) the projected annual gross revenues for the hotel related operations at the property for the fiscal year in which such due date occurs as set forth in the approved annual budget, provided, that if no approved annual budget exists for the applicable fiscal year, the amount is required to be determined by the lender in its reasonable discretion.
   
(20) On each due date, the borrower is required to fund the FF&E reserve in an amount equal to (i) $33,514 for the Due Dates occurring in August 2015 through July 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 of 4% of the Operating Income of the Property for the previous twelve month period as determined on the anniversary of the last calendar day of June.
   
(21) The 2014 cash flow information is annualized from April to December.
   
(22) The Cut-off Date Balance of $25,000,000 represents the note A-1D of a $412,500,000 whole loan evidenced by six senior pari passu notes and two junior pari passu notes. The pari passu senior companion loans are evidenced by (i) (a) Note A-1A, Note A-1B and Note A-1C, which had an aggregate outstanding principal balance as of the Cut-off Date of $89,000,000 and contributed to the CGBAM 2015-SMRT transaction, (b) Note A-1E, which has an aggregate outstanding principal balance as of the Cut-off Date of $43,694,500 and is expected to be contributed to a future securitization transaction and (c) Note A-1F which had an outstanding principal balance as of the Cut-off Date of $31,231,500 and was contributed to the MSBAM 2015-C23 transaction. The two pari passu junior notes (Note A-2A and Note A-2B) have an aggregate outstanding principal balance as of the Cut-off Date of $223,574,000 and were contributed to the CGBAM 2015-SMRT transaction. Unless otherwise indicated, all LTV Ratio, DSCR, Debt Yield and Cut-off Date Balance per SF/Unit calculations are calculated based upon the six senior pari passu notes only.
   
(23) The lockout period will be at least 27 payment dates beginning with and including the first Due Date of May 6, 2015. For the purposes of this free writing prospectus, the assumed lockout period of 27 payment dates is based on the expected GSMS 2015-GC32 securitization closing date in July 2015. The actual lockout period may be longer.
   
(24) The Appraised Value is the “as-is” bulk portfolio value.  The combined “as-is” individual appraised values are $598,440,000.  The Cut-off Date LTV Ratio and Maturity Date LTV Ratio are based on the “as-is” bulk portfolio value.  The Cut-off Date LTV Ratio and Maturity Date LTV Ratio based on the combined “as-is” individual appraised value of $598,440,000 are both 31.6%.
   
(25) Occupancy is presented as a weighted average of the Occupancy of the individual properties, weighted by the Allocated Cut-off Date Loan Amount.
   
(26) The Cut-off Date Balance of $25,000,000 represents the note A-4 of a $345,000,000 whole loan evidenced by four pari passu notes. Note A-1, with a Cut-off Date Balance of $125,000,000 was contributed to CGCMT 2015-GC29. Note A-2, with a Cut-off Date Balance of $123,000,000 was contributed to GSMS 2015-GC30. Note A-3, with a Cut-off Date Balance of $72,000,000 was contributed to CGCMT 2015-GC31.Cut-off Date LTV Ratio, LTV Ratio at Maturity, 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 $345,000,000.
   
(27) 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.
   
(28) 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.

 

A-78
 

 

(29) 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.
   
(30) 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.
   
(31) Occupancy includes 7,826 SF for the Largest Tenant, CKCA2 Inc. (Cosmo Kids),  which has executed its lease and is expected to take occupancy on August 1, 2015. We cannot assure you that these tenants will take occupancy or begin paying rent as expected or at all.
   
(32) The Original Balance of $24,500,000 represents the note A-1-4-1 of a $355,000,000 whole loan evidenced by five senior pari passu notes and two junior pari passu notes. The pari passu senior companion loans are evidenced by (i) (a) Note A-1-1 and Note A-1-2, which had an aggregate original principal balance  of $127,800,000 and were contributed to the MSCCG 2015-ALDR transaction, (b) Note A-1-3, which had an original principal balance of $50,400,000 is expected to be contributed to the MSC 2015-MS1 transaction and (c) Note A-1-4-2 which had an original principal balance of $24,500,000 and is expected to be contributed to a future securitization. The two pari passu junior notes (Note A-2-1 and Note A-2-2) had an aggregate original balance of $127,800,000 and were contributed to the MSCCG 2015-ALDR transaction. Unless otherwise indicated, all LTV Ratio, DSCR, Debt Yield and Cut-off Date Balance per SF/Unit calculations are calculated based upon the five senior pari passu notes only.
   
(33) The lockout period will be at least 25 payment dates beginning with and including the first Due Date of July 1, 2015. For the purposes of this free writing prospectus, the assumed lockout period of 25 payment dates is based on the expected GSMS 2015-GC32 securitization closing date in July 2015. The actual lockout period may be longer.
   
(34) The Mortgage Loan amortizes based on a non-standard amortization schedule and the Underwritten NCF DSCR is calculated based on the Average Debt Service of the five senior notes totaling $227,200,000 for the 12-month period starting August 1, 2015. See Annex G in the Free Writing Prospectus for the related amortization schedule.
   
(35) This Mortgage Loan has a one-time only 2-day grace period, only in the event of (i) a trigger period exists and (ii) sufficient funds are on deposit to pay such amounts but have not been transferred to the cash management account.
   
(36) The Borrower is required to deposit $7,667 monthly into a joint TI/LC/CapEx reserve. The joint TI/LC/CapEx reserve is capped at $276,000.
   
(37) With respect to the Hampton Inn Idaho Falls Airport and La Quinta Inn & Suites Idaho Falls Mortgage Loans, which are cross-collateralized and cross-defaulted with each other, the Cut-off Date LTV Ratio, the LTV Ratio at Maturity, 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.
   
(38) On each monthly Due Date beginning in August 2016, the borrower is required to fund the FF&E reserve in an amount equal to one-twelfth of 4% of annual gross revenue.
   
(39) On each Due Date occurring in the months of August and September of 2015, the borrower will be required to deposit an amount equal to $31,750 into a seasonality reserve, which can be used to cover debt service payments on the Due Dates in October, November, December, January, February and March of each year. If  during the term of the loan the balance of the seasonality reserve is below $127,000, the borrower will be required to deposit on the next monthly Due Date in April, May, June, July, August or September an amount equal to $21,167 until the balance in the seasonality reserve is again equal to $127,000. If at any time after the due date in July 2018, the net cash flow at the Hampton Inn Idaho Falls Airport Mortgaged Property is greater than or equal to $996,938, all funds in the seasonality reserve will be released back to the borrower and the borrower will no longer be obligated to make deposits into the seasonality reserve.
   
(40) On each Due Date occurring in the months of August and September of 2015, the borrower will be required to deposit an amount equal to $14,000 into a seasonality reserve, which can be used to cover debt service payments on the Due Dates in October, November, December, January, February and March of each year. If during the term of the loan the balance of the seasonality reserve is below $56,000, the borrower will be required to deposit on the next monthly Due Date in April, May, June, July, August or September an amount equal to $9,334 until the balance in the seasonality reserve is again equal to $56,000. If at any time after the due date in July 2018, the net cash flow at the La Quinta Inn & Suites Idaho Falls Mortgaged Property is greater than or equal to $689,092, all funds in the seasonality reserve will be released back to the borrower and the borrower will no longer be obligated to make deposits into the seasonality reserve.

 

A-79
 

 

(41) Releases of either Group 1, consisting of the Madison Property, Jackson Property, Leamington Property, and the Lexington Property, or Group 2, consisting of the 5300 MLK Drive Property, 81st Street Property, 5248 MLK Drive Property, 8211 Exchange Property, Ingleside Property and 8200 Exchange Property, as defined in the loan agreement, are permitted subject to i) the payment of 125% of the allocated loan amount for the properties within the group and that the undefeased note has, ii) a debt service coverage ratio of greater than 1.50x, ii) a debt yield greater than 10.0% or 10.5% depending on which pool is released and iv) a Loan-to-Value Ratio not greater than 60%.
   
(42) The Ongoing TI/LC Reserve monthly deposit will decrease from $16,029 to $6,411 beginning on the monthly Due Date on August 6, 2016 and continuing until the Mortgage Loan’s maturity date.
   
(43) The Ongoing Replacement Reserve monthly deposit will decrease from $6,156 to $1,539 beginning on the monthly Due Date on August 6, 2017 and continuing until the Mortgage Loan’s maturity date.
   
(44) The seasonal working capital reserve will be collected on each Due Date from July through October with a cap of $83,000. Upon the DSCR as defined in the loan documents being above 1.20x for 24 consecutive calendar months, the seasonal working capital reserve deposits will be suspended.
   
(45) The DSCR trigger for cash management as defined in the loan agreement will increase from 1.20x to 1.25x after the first 12 payments of the loan.
   
(46) The appraised value is the current “as-is” appraised value of $10,800,000 plus the PIP reserve of $2,221,920, totaling $13,021,920. The LTV Ratio at Maturity is calculated on the basis of the “as stabilized” appraised value.
   
(47) The ground lease extensions are all automatic, with rent increases every five years.
   
(48) The Ongoing TI/LC Reserve monthly deposit will decrease from $12,201 to $5,895 beginning on the August 2016 payment and continuing until the Mortgage Loan’s maturity date.
   
(49) The 2014 portfolio basis historical cashflows do not include the All Star Mortgaged Property because it was recently acquired by the borrower and historical operating statements were not available at closing.
   
(50) The Most Recent figures represent the annualized trailing-12 months for all properties listed except for the All Star Mortgaged Property, which represents the annualized trailing-9 months ending May 31, 2015.
   
(51) The Cut-off Date LTV Ratio is calculated net of the $150,000 economic holdback reserve.  The Cut-off Date LTV Ratio calculated based upon the fully funded Mortgage Loan amount of $8,000,000 and “as-is” Appraised Value of $11,020,000 is 72.6%.
   
(52) The Cut-off Date LTV Ratio is calculated using the appraisal’s “as-is” Appraised Value of $9,300,000 plus the cost amount of the PIP required under the franchise agreement ($650,000). The Cut-off Date LTV Ratio calculated using solely the “as-is” Appraised Value is 77.0%.
   
(53) The borrower is required to deposit $2,015 monthly into a joint TI/LC/CapEx reserve. The joint TI/LC/CapEx reserve is capped at $300,000.
   
(54) The 2012 cash flow numbers represent an annualized trailing-10 months ending in December 2012.
   
(55) The TI/LC Reserve is subject to a cap of $75,000, or upon the renewal of leases for a term of not less than five years at market rent by Corner Bakery and Rubio’s, the cap is reduced to $50,000.
   
(56) The Most Recent figures represent the annualized trailing-11 months ending May 31, 2015.
   
(57) At origination, $30,000 was deposited into the Seasonality Reserve Fund.  Such funds may be used for the payment of all or part of any monthly debt service payment amount during any period other than that in which Spring Prepaid Rent occurs. Upon the reserve balance falling below $30,000, the Spring Prepaid Rent will be applied toward the Seasonality Reserve. If at any time the balance in the Seasonality Reserve account is below $30,000, all Spring Prepaid Rent shall be deposited with lender, as defined in the loan agreement, within three (3) business days of receipt until the balance in the account is again $30,000.  

 

A-80