FWP 1 n556_x7-a1.htm FREE WRITING PROSPECTUS

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-191331-10
     

 

     
 

 

IMPORTANT NOTICE REGARDING THE CONDITIONS FOR THIS OFFERING OF ASSET-BACKED SECURITIES

The securities offered by these materials are being offered when, as and if issued. In particular, you are advised that the offered securities, and the asset pool backing them, are subject to modification or revision (including, among other things, the possibility that one or more classes of securities may be split, combined or eliminated) at any time prior to issuance or availability of a final prospectus. As a result, you may commit to purchase securities that have characteristics that may change, and you are advised that all or a portion of the offered securities may not be issued that have the characteristics described in these materials. Our obligation to sell securities to you is conditioned on the offered securities and the underlying transaction having the characteristics described in these materials. If we determine that the above conditions are not satisfied in any material respect, we will notify you, and neither the issuer nor any of the underwriters will have any obligation to you to deliver all or any portion of the securities which you have committed to purchase, and there will be no liability between us as a consequence of the non-delivery.

STATEMENT REGARDING THIS FREE WRITING PROSPECTUS

The depositor has filed a registration statement (including the prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-191331) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Goldman, Sachs & Co., Citigroup Global Markets Inc., Cantor Fitzgerald & Co., Drexel Hamilton, LLC, any other underwriter, or any dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-866-471-2526 or if you email a request to prospectus-ny@gs.com.

IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS

Any legends, disclaimers or other notices that may appear at the bottom of the email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) the fact that there is no representation being made that these materials are accurate or complete and that these materials may not be updated or (3) these materials possibly being confidential, are, in each case, not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.

 

  
     

 

 
 

 

GSMS 2015-GC34 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, 11, 12   CGMRC   CGMRC   Illinois Center   NAP   NAP                    
1.01   Property               111 East Wacker           111 East Wacker Drive   Chicago   Illinois   60601   Office
1.02   Property               233 North Michigan Avenue           233 North Michigan Avenue   Chicago   Illinois   60601   Office
2   Loan   13, 14, 15   CGMRC   CGMRC   750 Lexington Avenue   Group 1   NAP   750 Lexington Avenue   New York   New York   10022   Mixed Use
3   Loan   16, 17, 18, 19   GSMC   GSMC   Hammons Hotel Portfolio   NAP   NAP                    
3.01   Property   20           Embassy Suites Concord, NC           5400 John Q Hammons Drive Northwest   Concord   North Carolina   28027   Hospitality
3.02   Property               Embassy Suites Murfreesboro, TN           1200 Conference Center Boulevard   Murfreesboro   Tennessee   37129   Hospitality
3.03   Property               Embassy Suites Norman, OK           2501 Conference Drive   Norman   Oklahoma   73069   Hospitality
3.04   Property               Courtyard by Marriott Dallas/Allen, TX           210 East Stacy Road   Allen   Texas   75002   Hospitality
3.05   Property   21           Renaissance by Marriott Phoenix/Glendale, AZ           9495 West Coyotes Boulevard, 6633 North 95th Street, 9460 Coyotes Street and 9494 West Maryland Avenue   Glendale   Arizona   85305   Hospitality
3.06   Property               Embassy Suites Huntsville, AL           800 Monroe Street Southwest   Huntsville   Alabama   35801   Hospitality
3.07   Property               Residence Inn by Marriott Kansas City, MO           10300 North Ambassador Drive   Kansas City   Missouri   64153   Hospitality
4   Loan   8, 22, 23   SMC   SMF I   Parkside at So7   NAP   NAP   2401 West 7th Street   Fort Worth   Texas   76107   Mixed Use
5   Loan       CGMRC   CGMRC   444-450 West 56th Street   NAP   NAP   444-450 West 56th Street   New York   New York   10019   Office
6   Loan   24, 25, 26   GSMC   GSMC   Denton Center   NAP   NAP   500-1042 West University Drive   Denton   Texas   76201   Retail
7   Loan       CGMRC   CGMRC   Bluejay Grocery Portfolio   NAP   NAP                    
7.01   Property               Pick N Save           1735 West Silver Spring Drive   Glendale   Wisconsin   53209   Retail
7.02   Property               Marsh Kokomo           208 East Southway Boulevard   Kokomo   Indiana   46902   Retail
7.03   Property               Copps Madison           620 South Whitney Way   Madison   Wisconsin   53711   Retail
7.04   Property               Tops Lockport           3945 Lockport-Olcott Road   Lockport   New York   14094   Retail
8   Loan   27   MC-FiveMile   MC-FiveMile   The Heights at State College Phase III   NAP   NAP   201 Northwick Boulevard   State College   Pennsylvania   16803   Multifamily
9   Loan       GSMC   GSMC   Festival at Sawmill Centre   Group 3   NAP   6262 Sawmill Road   Dublin   Ohio   43017   Retail
10   Loan   28, 29   MC-FiveMile   MC-FiveMile   Woodlands Corporate Center and 7049 Williams Road Portfolio   NAP   NAP                    
10.01   Property               Woodlands West           3780, 3784, 3790, 3794 and 3799 Commerce Court   North Tonawanda   New York   14120   Office
10.02   Property   30           Woodlands East           3829 and 3949 Forest Parkway   North Tonawanda   New York   14120   Office
10.03   Property               7049 Williams Road           7049 Williams Road   Niagara Falls   New York   14304   Industrial
11   Loan       MC-FiveMile   MC-FiveMile   615 Alpha Drive   NAP   NAP   615 Alpha Drive   Pittsburgh   Pennsylvania   15238   Industrial
12   Loan   31, 32, 33   GSMC   GSMC   DoubleTree Hotel Universal   NAP   NAP   5780 Major Boulevard   Orlando   Florida   32819   Hospitality
13   Loan   34   MC-FiveMile   MC-FiveMile   Regalia Mansfield/Dolce   NAP   NAP   350 North State Highway 360   Mansfield   Texas   76063   Multifamily
14   Loan   35, 36   CCRE   CCRE   Lake Fredrica Shopping Center   NAP   NAP   3902 South Semoran Boulevard   Orlando   Florida   32822   Retail
15   Loan   37, 38, 39   GSMC   GSMC   Westlake Center   Group 4   NAP   4555 Lake Forest Drive   Blue Ash   Ohio   45242   Office
16   Loan   37   GSMC   GSMC   Church Lane Shopping Center   NAP   NAP   9918, 9920, 9924 and 9946 York Road   Cockeysville   Maryland   21030   Retail
17   Loan   8, 40, 41, 42   SMC   SMF I   Hyatt Place Texas Portfolio   NAP   NAP                    
17.01   Property               Hyatt Place Austin           3612 Tudor Boulevard   Austin   Texas   78759   Hospitality
17.02   Property               Hyatt Place San Antonio           7615 Jones Maltsberger Road   San Antonio   Texas   78216   Hospitality
17.03   Property               Hyatt Place Dallas           1542 North Highway 360   Grand Prairie   Texas   75050   Hospitality
18   Loan       CCRE   CCRE   Parkville Commons   NAP   NAP   9107 Northwest Highway 45   Parkville   Missouri   64152   Retail
19   Loan   43   CGMRC   CGMRC   Carnegie Park   NAP   NAP   26601 West Carnegie Park Drive   Southfield   Michigan   48034   Multifamily
20   Loan   44   GSMC   GSMC   Shoppes at City Centre   NAP   NAP   11201-11261 United States Highway 1   North Palm Beach   Florida   33408   Retail
21   Loan       CCRE   CCRE   GSP MHP Portfolio III   Group 2   NAP                    
21.01   Property               Mill Creek Estates MHP           1 Shawna Avenue   York   Pennsylvania   17402   Manufactured Housing
21.02   Property               Newberry Farms MHP           700 Cassel Road   Manchester   Pennsylvania   17345   Manufactured Housing
22   Loan       CCRE   CCRE   Deer Run MHP   Group 2   NAP   2 Birdell Road   Honey Brook   Pennsylvania   19344   Manufactured Housing
23   Loan   45   CCRE   CCRE   LA Fitness Powell   NAP   NAP   3474 Sawmill Drive   Powell   Ohio   43065   Retail
24   Loan   8, 46   CGMRC   CGMRC   Gratiot Crossing   NAP   NAP   50700 Gratiot Avenue   Chesterfield   Michigan   48051   Retail

 

A-1 

 

 

GSMS 2015-GC34 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
25   Loan       GSMC   GSMC   Pfeiffer Woods   Group 4   NAP   5151 Pfeiffer Road   Blue Ash   Ohio   45242   Office
26   Loan   47   MC-FiveMile   MC-FiveMile   Artmore Hotel   NAP   NAP   1302 West Peachtree Street Northwest   Atlanta   Georgia   30309   Hospitality
27   Loan       GSCRE   GSMC   Villas at Waters Edge   NAP   NAP   2019 31st Avenue West   Bradenton   Florida   34205   Senior Housing
28   Loan       GSCRE   GSMC   Copper Palms Apartment   NAP   NAP   12810 North Cave Creek Road   Phoenix   Arizona   85022   Multifamily
29   Loan   48   CGMRC   CGMRC   Park on Clairmont   NAP   NAP   3180 Clairmont Road Northeast   Brookhaven   Georgia   30329   Multifamily
30   Loan       CGMRC   CGMRC   Station 3 Lofts   NAP   NAP   333 East Parent Avenue   Royal Oak   Michigan   48067   Multifamily
31   Loan   8, 49   CGMRC   CGMRC   222 East 59th Street   Group 1   NAP   222 East 59th Street   New York   New York   10022   Office
32   Loan       CCRE   CCRE   Meadowview MHP   Group 2   NAP   2900 Oakland Road   Dover   Pennsylvania   17315   Manufactured Housing
33   Loan       SMC   SMF I   Coors Central Shopping Center   NAP   NAP   111 Coors Boulevard Northwest   Albuquerque   New Mexico   87121   Retail
34   Loan   8   SMC   SMF I   Genesis Plaza   NAP   NAP   4995 Murphy Canyon Road   San Diego   California   92123   Office
35   Loan       GSCRE   GSMC   North Village   NAP   NAP   2101 West Anderson Lane   Austin   Texas   78757   Multifamily
36   Loan       GSCRE   GSMC   Canterbury Apartments   Group 3   NAP   3440 Oletangy River Road   Columbus   Ohio   43202   Multifamily
37   Loan   50   CCRE   CCRE   Dobson Medical Office   NAP   NAP   725 South Dobson Road   Chandler   Arizona   85224   Office
38   Loan   8   GSMC   GSMC   Surprise Crossing   NAP   NAP   13710, 13780, 13794 and 13856 West Waddell Road   Surprise   Arizona   85379   Retail
39   Loan       MC-FiveMile   MC-FiveMile   1445 North Loop West   NAP   NAP   1445 North Loop West   Houston   Texas   77008   Office
40   Loan       MC-FiveMile   MC-FiveMile   Webster Plaza   NAP   NAP   528 West Bay Area Boulevard   Webster   Texas   77598   Retail
41   Loan       CCRE   CCRE   Tall Tree Apartments   NAP   NAP   420 Connell Road   Valdosta   Georgia   31602   Multifamily
42   Loan       SMC   SMF I   Oceanside Square   NAP   NAP   4750-4760 Oceanside Boulevard   Oceanside   California   92056   Retail
43   Loan       GSMC   GSMC   Colonnade of Royal Forest Shopping Center   NAP   NAP   2665 Royal Forest Drive   Kingwood   Texas   77339   Retail
44   Loan       SMC   SMF I   US Storage Center Portfolio   NAP   NAP                    
44.01   Property               US Storage Center Peoria           19315 North 83rd Avenue   Peoria   Arizona   85382   Self Storage
44.02   Property               US Storage Center Phoenix           2331 West Indian School Road   Phoenix   Arizona   85015   Self Storage
45   Loan   51, 52   SMC   SMF I   Drakeshire Apartments   Group 5   Group A   55 Suzanne Drive   Lapeer   Michigan   48446   Multifamily
46   Loan   51, 52   SMC   SMF I   Drakeshire Plaza   Group 5   Group A   1779-1811 West Genesee Street   Lapeer   Michigan   48446   Retail
47   Loan   53   GSMC   GSMC   Stonecrest Center   NAP   NAP   3001 Stonecrest Promenade   Lithonia   Georgia   30038   Retail
48   Loan       SMC   SMF I   Cook Street Office   NAP   NAP   41865 Boardwalk   Palm Desert   California   92111   Office
49   Loan   54   CGMRC   CGMRC   Montgomeryville Self Storage Portfolio   NAP   NAP                    
49.01   Property               Xtra Space Self-Storage           947 Bethlehem Pike   Montgomeryville   Pennsylvania   18936   Self Storage
49.02   Property               Montgomeryville Mini Storage           1070 Bethlehem Pike   Montgomeryville   Pennsylvania   18936   Self Storage
50   Loan       MC-FiveMile   MC-FiveMile   Security Plus Self Storage   NAP   NAP   2253 East University Drive   Mesa   Arizona   85213   Self Storage
51   Loan       CCRE   CCRE   Scott & White Healthcare Copperas Cove   NAP   NAP   239 West Highway 190   Copperas Cove   Texas   76522   Office
52   Loan   55   CCRE   CCRE   Planet Fitness Wentzville, MO   NAP   NAP   99 Wentzville Bluffs Drive   Wentzville   Missouri   63385   Retail
53   Loan   56   MC-FiveMile   MC-FiveMile   Midtown Crossing   NAP   NAP   510 Gray Street   Houston   Texas   77002   Retail
54   Loan       CGMRC   CGMRC   Denney’s Mini Storage   NAP   NAP   2369 South Highway 89   Chino Valley   Arizona   86323   Self Storage
55   Loan   57   CGMRC   CGMRC   849 West Armitage Avenue   NAP   NAP   849 West Armitage Avenue   Chicago   Illinois   60614   Mixed Use
56   Loan       SMC   SMF I   Fair Oaks and Levee Place   Group 6   NAP                    
56.01   Property               Levee Place MHC           2908 South Saint James Boulevard   Evansville   Indiana   47714   Manufactured Housing
56.02   Property               Fair Oaks MHC           1400 North Elm Street   Fairmount   Indiana   46928   Manufactured Housing
57   Loan       SMC   SMF I   Windhorst MHC   Group 6   NAP   7515 East Washington Street   Indianapolis   Indiana   46219   Manufactured Housing

 

A-2 

 

 

GSMS 2015-GC34 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, 11, 12   CGMRC   CGMRC   Illinois Center               2,091,889   SF   124.29       100,000,000   100,000,000
1.01   Property               111 East Wacker   CBD   1969   2011-2014   1,018,462   SF       Fee Simple        
1.02   Property               233 North Michigan Avenue   CBD   1972   2011-2014   1,073,427   SF       Fee Simple        
2   Loan   13, 14, 15   CGMRC   CGMRC   750 Lexington Avenue   Office/Retail   1986   NAP   382,256   SF   340.09   Fee Simple/Leasehold   84,500,000   84,500,000
3   Loan   16, 17, 18, 19   GSMC   GSMC   Hammons Hotel Portfolio               1,869   Rooms   134,026.78       72,500,000   72,412,136
3.01   Property   20           Embassy Suites Concord, NC   Full Service   2007   NAP   308   Rooms       Fee Simple/Leasehold        
3.02   Property               Embassy Suites Murfreesboro, TN   Full Service   2008   NAP   283   Rooms       Fee Simple        
3.03   Property               Embassy Suites Norman, OK   Full Service   2008   NAP   283   Rooms       Fee Simple        
3.04   Property               Courtyard by Marriott Dallas/Allen, TX   Limited Service   2010   NAP   228   Rooms       Fee Simple        
3.05   Property   21           Renaissance by Marriott Phoenix/Glendale, AZ   Full Service   2007   NAP   320   Rooms       Fee Simple/Leasehold        
3.06   Property               Embassy Suites Huntsville, AL   Full Service   2006   NAP   295   Rooms       Leasehold        
3.07   Property               Residence Inn by Marriott Kansas City, MO   Extended Stay   2007   2015   152   Rooms       Fee Simple        
4   Loan   8, 22, 23   SMC   SMF I   Parkside at So7   Multifamily/Retail/Office   2009, 2014   NAP   300   Units   180,333.33   Fee Simple   54,100,000   54,100,000
5   Loan       CGMRC   CGMRC   444-450 West 56th Street   School   1917   1994   284,500   SF   105.45   Fee Simple   30,000,000   30,000,000
6   Loan   24, 25, 26   GSMC   GSMC   Denton Center   Anchored   1964, 1984, 2001   NAP   335,102   SF   88.78   Fee Simple   29,750,000   29,750,000
7   Loan       CGMRC   CGMRC   Bluejay Grocery Portfolio               239,393   SF   114.66       27,448,750   27,448,750
7.01   Property               Pick N Save   Single Tenant Retail   1999   NAP   61,910   SF       Fee Simple        
7.02   Property               Marsh Kokomo   Single Tenant Retail   2000   NAP   55,264   SF       Fee Simple        
7.03   Property               Copps Madison   Single Tenant Retail   1993   2006   66,704   SF       Fee Simple        
7.04   Property               Tops Lockport   Single Tenant Retail   1993   NAP   55,515   SF       Fee Simple        
8   Loan   27   MC-FiveMile   MC-FiveMile   The Heights at State College Phase III   Student Housing   2015   NAP   340   Beds   70,588.24   Fee Simple   24,000,000   24,000,000
9   Loan       GSMC   GSMC   Festival at Sawmill Centre   Anchored   1988-1993   2014   199,887   SF   117.42   Fee Simple   23,500,000   23,470,181
10   Loan   28, 29   MC-FiveMile   MC-FiveMile   Woodlands Corporate Center and 7049 Williams Road Portfolio               212,032   SF   109.89       23,300,000   23,300,000
10.01   Property               Woodlands West   General Suburban   2000, 2002, 2003, 2006, 2007   NAP   104,060   SF       Fee Simple        
10.02   Property   30           Woodlands East   General Suburban   2007   NAP   72,626   SF       Fee Simple        
10.03   Property               7049 Williams Road   Flex   1999   NAP   35,346   SF       Fee Simple        
11   Loan       MC-FiveMile   MC-FiveMile   615 Alpha Drive   Warehouse/Distribution   1960   1980, 2010   327,496   SF   58.90   Fee Simple   19,290,000   19,290,000
12   Loan   31, 32, 33   GSMC   GSMC   DoubleTree Hotel Universal   Full Service   1972   2007-2008   742   Rooms   68,733.15   Fee Simple   18,500,000   18,500,000
13   Loan   34   MC-FiveMile   MC-FiveMile   Regalia Mansfield/Dolce   Garden   2014   NAP   154   Units   110,714.29   Fee Simple   17,050,000   17,050,000
14   Loan   35, 36   CCRE   CCRE   Lake Fredrica Shopping Center   Anchored   1988   2015-2016   89,285   SF   179.20   Fee Simple   16,000,000   16,000,000
15   Loan   37, 38, 39   GSMC   GSMC   Westlake Center   General Suburban   1985   NAP   180,578   SF   82.73   Fee Simple/Leasehold   14,940,000   14,940,000
16   Loan   37   GSMC   GSMC   Church Lane Shopping Center   Anchored   1965, 1981, 1987, 1995   NAP   95,742   SF   152.75   Fee Simple   14,625,000   14,625,000
17   Loan   8, 40, 41, 42   SMC   SMF I   Hyatt Place Texas Portfolio               387   Rooms   99,483.20       13,500,000   13,500,000
17.01   Property               Hyatt Place Austin   Limited Service   1999   2014   127   Rooms       Fee Simple        
17.02   Property               Hyatt Place San Antonio   Limited Service   1996   2008   126   Rooms       Fee Simple        
17.03   Property               Hyatt Place Dallas   Limited Service   1998   2007   134   Rooms       Fee Simple        
18   Loan       CCRE   CCRE   Parkville Commons   Anchored   2005   NAP   109,428   SF   115.14   Fee Simple   12,600,000   12,600,000
19   Loan   43   CGMRC   CGMRC   Carnegie Park   Garden   1987   NAP   176   Units   70,568.18   Fee Simple   12,420,000   12,420,000
20   Loan   44   GSMC   GSMC   Shoppes at City Centre   Anchored   1999   NAP   98,843   SF   124.95   Fee Simple   12,350,000   12,350,000
21   Loan       CCRE   CCRE   GSP MHP Portfolio III               347   Pads   35,416.26       12,305,000   12,289,443
21.01   Property               Mill Creek Estates MHP   Manufactured Housing   1994   NAP   173   Pads       Fee Simple        
21.02   Property               Newberry Farms MHP   Manufactured Housing   1970   2000   174   Pads       Fee Simple        
22   Loan       CCRE   CCRE   Deer Run MHP   Manufactured Housing   1965   NAP   250   Pads   48,338.81   Fee Simple   12,100,000   12,084,702
23   Loan   45   CCRE   CCRE   LA Fitness Powell   Single Tenant Retail   2007   NAP   53,206   SF   216.14   Fee Simple   11,500,000   11,500,000
24   Loan   8, 46   CGMRC   CGMRC   Gratiot Crossing   Anchored   1979, 2005   NAP   166,407   SF   67.00   Fee Simple   11,150,000   11,150,000

 

A-3 

 

 

GSMS 2015-GC34 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 ($)
25   Loan       GSMC   GSMC   Pfeiffer Woods   General Suburban   1998   NAP   115,730   SF   95.48   Fee Simple   11,050,000   11,050,000
26   Loan   47   MC-FiveMile   MC-FiveMile   Artmore Hotel   Select Service   1924   2009   102   Rooms   104,771.06   Fee Simple   10,700,000   10,686,649
27   Loan       GSCRE   GSMC   Villas at Waters Edge   Independent Living   2005   NAP   92   Units   115,217.39   Fee Simple   10,600,000   10,600,000
28   Loan       GSCRE   GSMC   Copper Palms Apartment   Conventional   1986   NAP   206   Units   50,606.80   Fee Simple   10,425,000   10,425,000
29   Loan   48   CGMRC   CGMRC   Park on Clairmont   Garden   1984, 1995   2007   111   Units   74,938.06   Fee Simple   8,318,125   8,318,125
30   Loan       CGMRC   CGMRC   Station 3 Lofts   Garden   2009   NAP   46   Units   169,565.22   Fee Simple   7,800,000   7,800,000
31   Loan   8, 49   CGMRC   CGMRC   222 East 59th Street   CBD   2001   NAP   33,995   SF   220.62   Leasehold   7,500,000   7,500,000
32   Loan       CCRE   CCRE   Meadowview MHP   Manufactured Housing   1994   NAP   139   Pads   47,781.24   Fee Simple   6,650,000   6,641,593
33   Loan       SMC   SMF I   Coors Central Shopping Center   Shadow Anchored   1986   NAP   72,576   SF   90.14   Fee Simple   6,550,000   6,541,819
34   Loan   8   SMC   SMF I   Genesis Plaza   General Suburban   1988   NAP   57,685   SF   112.68   Fee Simple   6,500,000   6,500,000
35   Loan       GSCRE   GSMC   North Village   Garden   1983   2013   104   Units   59,903.85   Fee Simple   6,230,000   6,230,000
36   Loan       GSCRE   GSMC   Canterbury Apartments   High-Rise   1965   NAP   182   Units   33,473.70   Fee Simple   6,100,000   6,092,214
37   Loan   50   CCRE   CCRE   Dobson Medical Office   Medical   2002   NAP   29,466   SF   203.62   Fee Simple   6,000,000   6,000,000
38   Loan   8   GSMC   GSMC   Surprise Crossing   Shadow Anchored   2005   NAP   35,279   SF   165.60   Fee Simple   5,850,000   5,842,185
39   Loan       MC-FiveMile   MC-FiveMile   1445 North Loop West   General Suburban   1979   2008   119,571   SF   48.39   Fee Simple   5,800,000   5,785,715
40   Loan       MC-FiveMile   MC-FiveMile   Webster Plaza   Unanchored   2004   NAP   23,820   SF   242.87   Fee Simple   5,800,000   5,785,247
41   Loan       CCRE   CCRE   Tall Tree Apartments   Garden   1973   2001   148   Units   38,513.51   Fee Simple   5,700,000   5,700,000
42   Loan       SMC   SMF I   Oceanside Square   Unanchored   1990   NAP   34,993   SF   148.60   Fee Simple   5,200,000   5,200,000
43   Loan       GSMC   GSMC   Colonnade of Royal Forest Shopping Center   Unanchored   2008   NAP   35,085   SF   145.36   Fee Simple   5,100,000   5,100,000
44   Loan       SMC   SMF I   US Storage Center Portfolio               95,805   SF   50.10       4,800,000   4,800,000
44.01   Property               US Storage Center Peoria   Self Storage   1997   NAP   58,110   SF       Fee Simple        
44.02   Property               US Storage Center Phoenix   Self Storage   1978   NAP   37,695   SF       Fee Simple        
45   Loan   51, 52   SMC   SMF I   Drakeshire Apartments   Garden   1964, 1973, 1984   NAP   156   Units   24,111.10   Fee Simple   3,768,000   3,761,332
46   Loan   51, 52   SMC   SMF I   Drakeshire Plaza   Unanchored   1964   NAP   17,343   SF   34.53   Fee Simple   600,000   598,938
47   Loan   53   GSMC   GSMC   Stonecrest Center   Single Tenant Retail   2005   NAP   44,553   SF   89.62   Fee Simple   4,000,000   3,992,908
48   Loan       SMC   SMF I   Cook Street Office   General Suburban   1989   NAP   41,009   SF   96.20   Fee Simple   3,950,000   3,945,096
49   Loan   54   CGMRC   CGMRC   Montgomeryville Self Storage Portfolio               62,175   SF   62.73       3,900,000   3,900,000
49.01   Property               Xtra Space Self-Storage   Self Storage   1989   NAP   39,775   SF       Fee Simple        
49.02   Property               Montgomeryville Mini Storage   Self Storage   1988   NAP   22,400   SF       Fee Simple        
50   Loan       MC-FiveMile   MC-FiveMile   Security Plus Self Storage   Self Storage   2001   NAP   60,063   SF   61.60   Fee Simple   3,700,000   3,700,000
51   Loan       CCRE   CCRE   Scott & White Healthcare Copperas Cove   Medical   2014   NAP   14,973   SF   247.11   Fee Simple   3,700,000   3,700,000
52   Loan   55   CCRE   CCRE   Planet Fitness Wentzville, MO   Single Tenant Retail   2015   NAP   22,335   SF   135.21   Fee Simple   3,025,000   3,019,806
53   Loan   56   MC-FiveMile   MC-FiveMile   Midtown Crossing   Unanchored   2004   NAP   14,788   SF   179.20   Leasehold   2,650,000   2,650,000
54   Loan       CGMRC   CGMRC   Denney’s Mini Storage   Self Storage   1990   NAP   46,300   SF   56.06   Fee Simple   2,600,000   2,595,401
55   Loan   57   CGMRC   CGMRC   849 West Armitage Avenue   Retail/Multifamily   2015   NAP   4,911   SF   498.88   Fee Simple   2,450,000   2,450,000
56   Loan       SMC   SMF I   Fair Oaks and Levee Place               183   Pads   13,114.75       2,400,000   2,400,000
56.01   Property               Levee Place MHC   Manufactured Housing   1971   NAP   104   Pads       Fee Simple        
56.02   Property               Fair Oaks MHC   Manufactured Housing   1975   NAP   79   Pads       Fee Simple        
57   Loan       SMC   SMF I   Windhorst MHC   Manufactured Housing   1950   NAP   83   Pads   21,596.39   Fee Simple   1,792,500   1,792,500

 

A-4 

 

 

GSMS 2015-GC34 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 ($)
1   Loan   8, 9, 10, 11, 12   CGMRC   CGMRC   Illinois Center   100,000,000   11.8%   91,499,858   4.49500%   0.01090%   4.48410%   506,388.26   6,076,659.12   810,221.23
1.01   Property               111 East Wacker   56,439,703                                
1.02   Property               233 North Michigan Avenue   43,560,297                                
2   Loan   13, 14, 15   CGMRC   CGMRC   750 Lexington Avenue   84,500,000   9.96%   77,385,047   4.55000%   0.01090%   4.53910%   430,663.14   5,167,957.68   231,895.54
3   Loan   16, 17, 18, 19   GSMC   GSMC   Hammons Hotel Portfolio   72,412,136   8.5%   59,519,809   4.95350%   0.01090%   4.94260%   387,137.92   4,645,655.04   952,092.30
3.01   Property   20           Embassy Suites Concord, NC   18,048,176                                
3.02   Property               Embassy Suites Murfreesboro, TN   14,652,775                                
3.03   Property               Embassy Suites Norman, OK   11,350,342                                
3.04   Property               Courtyard by Marriott Dallas/Allen, TX   9,010,491                                
3.05   Property   21           Renaissance by Marriott Phoenix/Glendale, AZ   8,671,336                                
3.06   Property               Embassy Suites Huntsville, AL   7,316,282                                
3.07   Property               Residence Inn by Marriott Kansas City, MO   3,362,734                                
4   Loan   8, 22, 23   SMC   SMF I   Parkside at So7   54,100,000   6.4%   49,696,665   4.74400%   0.01090%   4.73310%   282,015.59   3,384,187.08    
5   Loan       CGMRC   CGMRC   444-450 West 56th Street   30,000,000   3.5%   30,000,000   4.30000%   0.01090%   4.28910%   108,993.06   1,307,916.72    
6   Loan   24, 25, 26   GSMC   GSMC   Denton Center   29,750,000   3.5%   29,750,000   4.50000%   0.04840%   4.45160%   113,111.98   1,357,343.76    
7   Loan       CGMRC   CGMRC   Bluejay Grocery Portfolio   27,448,750   3.2%   24,028,520   4.50000%   0.01090%   4.48910%   139,078.78   1,668,945.36    
7.01   Property               Pick N Save   9,956,250                                
7.02   Property               Marsh Kokomo   6,582,000                                
7.03   Property               Copps Madison   6,437,500                                
7.04   Property               Tops Lockport   4,473,000                                
8   Loan   27   MC-FiveMile   MC-FiveMile   The Heights at State College Phase III   24,000,000   2.8%   21,978,736   4.55000%   0.01090%   4.53910%   122,318.53   1,467,822.36    
9   Loan       GSMC   GSMC   Festival at Sawmill Centre   23,470,181   2.8%   19,132,834   4.70350%   0.04090%   4.66260%   121,929.33   1,463,151.96    
10   Loan   28, 29   MC-FiveMile   MC-FiveMile   Woodlands Corporate Center and 7049 Williams Road Portfolio   23,300,000   2.7%   20,567,386   4.87000%   0.01090%   4.85910%   123,234.81   1,478,817.72    
10.01   Property               Woodlands West   9,835,000                                
10.02   Property   30           Woodlands East   8,507,000                                
10.03   Property               7049 Williams Road   4,958,000                                
11   Loan       MC-FiveMile   MC-FiveMile   615 Alpha Drive   19,290,000   2.3%   16,554,553   4.68200%   0.01090%   4.67110%   99,836.64   1,198,039.68    
12   Loan   31, 32, 33   GSMC   GSMC   DoubleTree Hotel Universal   18,500,000   2.2%   15,161,989   4.90000%   0.01090%   4.88910%   98,184.44   1,178,213.28   172,486.19
13   Loan   34   MC-FiveMile   MC-FiveMile   Regalia Mansfield/Dolce   17,050,000   2.0%   14,990,505   4.69000%   0.01090%   4.67910%   88,325.30   1,059,903.60    
14   Loan   35, 36   CCRE   CCRE   Lake Fredrica Shopping Center   16,000,000   1.9%   13,507,991   5.00400%   0.03090%   4.97310%   85,930.58   1,031,166.96    
15   Loan   37, 38, 39   GSMC   GSMC   Westlake Center   14,940,000   1.8%   13,077,588   4.49900%   0.01090%   4.48810%   75,689.91   908,278.92    
16   Loan   37   GSMC   GSMC   Church Lane Shopping Center   14,625,000   1.7%   12,831,599   4.60000%   0.01090%   4.58910%   74,974.24   899,690.88    
17   Loan   8, 40, 41, 42   SMC   SMF I   Hyatt Place Texas Portfolio   13,500,000   1.6%   12,417,971   4.82000%   0.04090%   4.77910%   70,993.12   851,917.44   131,468.73
17.01   Property               Hyatt Place Austin   6,487,013                                
17.02   Property               Hyatt Place San Antonio   3,681,818                                
17.03   Property               Hyatt Place Dallas   3,331,169                                
18   Loan       CCRE   CCRE   Parkville Commons   12,600,000   1.5%   8,864,107   4.85000%   0.03090%   4.81910%   75,836.44   910,037.28    
19   Loan   43   CGMRC   CGMRC   Carnegie Park   12,420,000   1.5%   10,726,925   4.93000%   0.05840%   4.87160%   66,142.92   793,715.04    
20   Loan   44   GSMC   GSMC   Shoppes at City Centre   12,350,000   1.5%   12,350,000   4.56950%   0.05090%   4.51860%   47,680.93   572,171.16    
21   Loan       CCRE   CCRE   GSP MHP Portfolio III   12,289,443   1.4%   10,025,025   4.72350%   0.05840%   4.66510%   63,992.30   767,907.60    
21.01   Property               Mill Creek Estates MHP   9,138,432                                
21.02   Property               Newberry Farms MHP   3,151,011                                
22   Loan       CCRE   CCRE   Deer Run MHP   12,084,702   1.4%   9,858,008   4.72350%   0.05840%   4.66510%   62,926.20   755,114.40    
23   Loan   45   CCRE   CCRE   LA Fitness Powell   11,500,000   1.4%   11,063,637   5.32400%   0.03090%   5.29310%   64,031.54   768,378.48    
24   Loan   8, 46   CGMRC   CGMRC   Gratiot Crossing   11,150,000   1.3%   9,512,265   4.46000%   0.01090%   4.44910%   56,230.72   674,768.64    

 

A-5 

 

 

GSMS 2015-GC34 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 ($)
25   Loan       GSMC   GSMC   Pfeiffer Woods   11,050,000   1.3%   9,672,513   4.49900%   0.01090%   4.48810%   55,982.16   671,785.92    
26   Loan   47   MC-FiveMile   MC-FiveMile   Artmore Hotel   10,686,649   1.3%   8,738,320   4.79500%   0.01090%   4.78410%   56,106.86   673,282.32    
27   Loan       GSCRE   GSMC   Villas at Waters Edge   10,600,000   1.2%   9,110,065   4.73750%   0.05090%   4.68660%   55,214.78   662,577.36    
28   Loan       GSCRE   GSMC   Copper Palms Apartment   10,425,000   1.2%   9,589,491   4.83150%   0.01090%   4.82060%   54,895.03   658,740.36    
29   Loan   48   CGMRC   CGMRC   Park on Clairmont   8,318,125   1.0%   7,401,944   4.71000%   0.01090%   4.69910%   43,190.95   518,291.40    
30   Loan       CGMRC   CGMRC   Station 3 Lofts   7,800,000   0.9%   6,859,084   4.70000%   0.05970%   4.64030%   40,453.75   485,445.00    
31   Loan   8, 49   CGMRC   CGMRC   222 East 59th Street   7,500,000   0.9%   6,879,405   4.65000%   0.01090%   4.63910%   38,672.76   464,073.12    
32   Loan       CCRE   CCRE   Meadowview MHP   6,641,593   0.8%   5,417,831   4.72350%   0.07840%   4.64510%   34,583.41   415,000.92    
33   Loan       SMC   SMF I   Coors Central Shopping Center   6,541,819   0.8%   5,348,266   4.79000%   0.06090%   4.72910%   34,326.00   411,912.00    
34   Loan   8   SMC   SMF I   Genesis Plaza   6,500,000   0.8%   5,716,936   4.70800%   0.05090%   4.65710%   33,742.72   404,912.64    
35   Loan       GSCRE   GSMC   North Village   6,230,000   0.7%   5,305,117   4.39150%   0.01090%   4.38060%   31,166.13   373,993.56    
36   Loan       GSCRE   GSMC   Canterbury Apartments   6,092,214   0.7%   4,961,034   4.67150%   0.05090%   4.62060%   31,532.50   378,390.00    
37   Loan   50   CCRE   CCRE   Dobson Medical Office   6,000,000   0.7%   5,183,806   4.94300%   0.03090%   4.91210%   32,000.61   384,007.32    
38   Loan   8   GSMC   GSMC   Surprise Crossing   5,842,185   0.7%   4,717,002   4.42050%   0.05840%   4.36210%   29,365.40   352,384.80    
39   Loan       MC-FiveMile   MC-FiveMile   1445 North Loop West   5,785,715   0.7%   4,705,944   4.60000%   0.01090%   4.58910%   29,733.37   356,800.44    
40   Loan       MC-FiveMile   MC-FiveMile   Webster Plaza   5,785,247   0.7%   4,680,149   4.44000%   0.01090%   4.42910%   29,181.34   350,176.08    
41   Loan       CCRE   CCRE   Tall Tree Apartments   5,700,000   0.7%   4,926,435   4.95750%   0.03090%   4.92660%   30,450.95   365,411.40    
42   Loan       SMC   SMF I   Oceanside Square   5,200,000   0.6%   4,470,362   4.75000%   0.01090%   4.73910%   27,125.66   325,507.92    
43   Loan       GSMC   GSMC   Colonnade of Royal Forest Shopping Center   5,100,000   0.6%   4,137,926   4.60000%   0.01090%   4.58910%   26,144.86   313,738.32    
44   Loan       SMC   SMF I   US Storage Center Portfolio   4,800,000   0.6%   4,418,009   4.86000%   0.06090%   4.79910%   25,358.31   304,299.72    
44.01   Property               US Storage Center Peoria   3,211,268                                
44.02   Property               US Storage Center Phoenix   1,588,732                                
45   Loan   51, 52   SMC   SMF I   Drakeshire Apartments   3,761,332   0.4%   2,780,957   4.64700%   0.01090%   4.63610%   21,259.40   255,112.80    
46   Loan   51, 52   SMC   SMF I   Drakeshire Plaza   598,938   0.1%   442,828   4.64700%   0.01090%   4.63610%   3,385.25   40,623.00    
47   Loan   53   GSMC   GSMC   Stonecrest Center   3,992,908   0.5%   2,950,690   4.63350%   0.05090%   4.58260%   22,537.48   270,449.76    
48   Loan       SMC   SMF I   Cook Street Office   3,945,096   0.5%   3,228,733   4.82200%   0.01090%   4.81110%   20,776.84   249,322.08    
49   Loan   54   CGMRC   CGMRC   Montgomeryville Self Storage Portfolio   3,900,000   0.5%   3,359,869   4.83000%   0.01090%   4.81910%   20,532.73   246,392.76    
49.01   Property               Xtra Space Self-Storage   2,300,000                                
49.02   Property               Montgomeryville Mini Storage   1,600,000                                
50   Loan       MC-FiveMile   MC-FiveMile   Security Plus Self Storage   3,700,000   0.4%   3,238,589   4.49500%   0.01090%   4.48410%   18,736.37   224,836.44    
51   Loan       CCRE   CCRE   Scott & White Healthcare Copperas Cove   3,700,000   0.4%   3,049,432   5.07100%   0.03090%   5.04010%   20,023.26   240,279.12    
52   Loan   55   CCRE   CCRE   Planet Fitness Wentzville, MO   3,019,806   0.4%   2,249,509   4.85000%   0.03090%   4.81910%   17,420.49   209,045.88    
53   Loan   56   MC-FiveMile   MC-FiveMile   Midtown Crossing   2,650,000   0.3%   2,256,941   5.04000%   0.01090%   5.02910%   14,615.86   175,390.32    
54   Loan       CGMRC   CGMRC   Denney’s Mini Storage   2,595,401   0.3%   1,919,135   4.65000%   0.06090%   4.58910%   14,673.90   176,086.80    
55   Loan   57   CGMRC   CGMRC   849 West Armitage Avenue   2,450,000   0.3%   2,001,949   4.81000%   0.01090%   4.79910%   12,869.11   154,429.32    
56   Loan       SMC   SMF I   Fair Oaks and Levee Place   2,400,000   0.3%   2,041,073   4.80000%   0.01090%   4.78910%   12,591.97   151,103.64    
56.01   Property               Levee Place MHC   1,582,500                                
56.02   Property               Fair Oaks MHC   817,500                                
57   Loan       SMC   SMF I   Windhorst MHC   1,792,500   0.2%   1,524,426   4.80000%   0.01090%   4.78910%   9,404.63   112,855.56    

 

A-6 

 

 

GSMS 2015-GC34 Annex A                                        
                                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Companion Loan Annual Debt Service ($)   Amortization Type   Interest Accrual Method   Seasoning   Original Interest-Only Period (Mos.)   Remaining Interest-Only Period (Mos.)   Original Term To Maturity / ARD (Mos.)   Remaining Term To Maturity / ARD (Mos.)   Original Amortization Term (Mos.)
1   Loan   8, 9, 10, 11, 12   CGMRC   CGMRC   Illinois Center   9,722,654.76   Interest Only, Then Amortizing   Actual/360   2   60   58   120   118   360
1.01   Property               111 East Wacker                                    
1.02   Property               233 North Michigan Avenue                                    
2   Loan   13, 14, 15   CGMRC   CGMRC   750 Lexington Avenue   2,782,746.48   Interest Only, Then Amortizing   Actual/360   0   60   60   120   120   360
3   Loan   16, 17, 18, 19   GSMC   GSMC   Hammons Hotel Portfolio   11,425,107.60   Amortizing   Actual/360   1   0   0   120   119   360
3.01   Property   20           Embassy Suites Concord, NC                                    
3.02   Property               Embassy Suites Murfreesboro, TN                                    
3.03   Property               Embassy Suites Norman, OK                                    
3.04   Property               Courtyard by Marriott Dallas/Allen, TX                                    
3.05   Property   21           Renaissance by Marriott Phoenix/Glendale, AZ                                    
3.06   Property               Embassy Suites Huntsville, AL                                    
3.07   Property               Residence Inn by Marriott Kansas City, MO                                    
4   Loan   8, 22, 23   SMC   SMF I   Parkside at So7       Interest Only, Then Amortizing   Actual/360   0   60   60   120   120   360
5   Loan       CGMRC   CGMRC   444-450 West 56th Street       Interest Only   Actual/360   0   120   120   120   120   0
6   Loan   24, 25, 26   GSMC   GSMC   Denton Center       Interest Only   Actual/360   1   120   119   120   119   0
7   Loan       CGMRC   CGMRC   Bluejay Grocery Portfolio       Interest Only, Then Amortizing   Actual/360   2   36   34   120   118   360
7.01   Property               Pick N Save                                    
7.02   Property               Marsh Kokomo                                    
7.03   Property               Copps Madison                                    
7.04   Property               Tops Lockport                                    
8   Loan   27   MC-FiveMile   MC-FiveMile   The Heights at State College Phase III       Interest Only, Then Amortizing   Actual/360   1   60   59   120   119   360
9   Loan       GSMC   GSMC   Festival at Sawmill Centre       Amortizing   Actual/360   1   0   0   120   119   360
10   Loan   28, 29   MC-FiveMile   MC-FiveMile   Woodlands Corporate Center and 7049 Williams Road Portfolio       Interest Only, Then Amortizing   Actual/360   1   36   35   120   119   360
10.01   Property               Woodlands West                                    
10.02   Property   30           Woodlands East                                    
10.03   Property               7049 Williams Road                                    
11   Loan       MC-FiveMile   MC-FiveMile   615 Alpha Drive       Interest Only, Then Amortizing   Actual/360   0   24   24   120   120   360
12   Loan   31, 32, 33   GSMC   GSMC   DoubleTree Hotel Universal   2,069,834.28   Amortizing   Actual/360   0   0   0   120   120   360
13   Loan   34   MC-FiveMile   MC-FiveMile   Regalia Mansfield/Dolce       Interest Only, Then Amortizing   Actual/360   2   36   34   120   118   360
14   Loan   35, 36   CCRE   CCRE   Lake Fredrica Shopping Center       Interest Only, Then Amortizing   Actual/360   1   12   11   120   119   360
15   Loan   37, 38, 39   GSMC   GSMC   Westlake Center       Interest Only, Then Amortizing   Actual/360   1   36   35   120   119   360
16   Loan   37   GSMC   GSMC   Church Lane Shopping Center       Interest Only, Then Amortizing   Actual/360   1   36   35   120   119   360
17   Loan   8, 40, 41, 42   SMC   SMF I   Hyatt Place Texas Portfolio   1,577,624.76   Amortizing   Actual/360   0   0   0   60   60   360
17.01   Property               Hyatt Place Austin                                    
17.02   Property               Hyatt Place San Antonio                                    
17.03   Property               Hyatt Place Dallas                                    
18   Loan       CCRE   CCRE   Parkville Commons       Amortizing   Actual/360   0   0   0   120   120   276
19   Loan   43   CGMRC   CGMRC   Carnegie Park       Interest Only, Then Amortizing   Actual/360   1   24   23   120   119   360
20   Loan   44   GSMC   GSMC   Shoppes at City Centre       Interest Only   Actual/360   1   120   119   120   119   0
21   Loan       CCRE   CCRE   GSP MHP Portfolio III       Amortizing   Actual/360   1   0   0   120   119   360
21.01   Property               Mill Creek Estates MHP                                    
21.02   Property               Newberry Farms MHP                                    
22   Loan       CCRE   CCRE   Deer Run MHP       Amortizing   Actual/360   1   0   0   120   119   360
23   Loan   45   CCRE   CCRE   LA Fitness Powell       Interest Only, Then Amortizing - ARD   Actual/360   0   27   27   60   60   360
24   Loan   8, 46   CGMRC   CGMRC   Gratiot Crossing       Interest Only, Then Amortizing   Actual/360   1   24   23   120   119   360

 

A-7 

 

 

GSMS 2015-GC34 Annex A                                        
                                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Companion Loan Annual Debt Service ($)   Amortization Type   Interest Accrual Method   Seasoning   Original Interest-Only Period (Mos.)   Remaining Interest-Only Period (Mos.)   Original Term To Maturity / ARD (Mos.)   Remaining Term To Maturity / ARD (Mos.)   Original Amortization Term (Mos.)
25   Loan       GSMC   GSMC   Pfeiffer Woods       Interest Only, Then Amortizing   Actual/360   1   36   35   120   119   360
26   Loan   47   MC-FiveMile   MC-FiveMile   Artmore Hotel       Amortizing   Actual/360   1   0   0   120   119   360
27   Loan       GSCRE   GSMC   Villas at Waters Edge       Interest Only, Then Amortizing   Actual/360   0   24   24   120   120   360
28   Loan       GSCRE   GSMC   Copper Palms Apartment       Interest Only, Then Amortizing   Actual/360   0   60   60   120   120   360
29   Loan   48   CGMRC   CGMRC   Park on Clairmont       Interest Only, Then Amortizing   Actual/360   1   42   41   120   119   360
30   Loan       CGMRC   CGMRC   Station 3 Lofts       Interest Only, Then Amortizing   Actual/360   1   36   35   120   119   360
31   Loan   8, 49   CGMRC   CGMRC   222 East 59th Street       Interest Only, Then Amortizing   Actual/360   0   60   60   120   120   360
32   Loan       CCRE   CCRE   Meadowview MHP       Amortizing   Actual/360   1   0   0   120   119   360
33   Loan       SMC   SMF I   Coors Central Shopping Center       Amortizing   Actual/360   1   0   0   120   119   360
34   Loan   8   SMC   SMF I   Genesis Plaza       Interest Only, Then Amortizing   Actual/360   1   36   35   120   119   360
35   Loan       GSCRE   GSMC   North Village       Interest Only, Then Amortizing   Actual/360   1   24   23   120   119   360
36   Loan       GSCRE   GSMC   Canterbury Apartments       Amortizing   Actual/360   1   0   0   120   119   360
37   Loan   50   CCRE   CCRE   Dobson Medical Office       Interest Only, Then Amortizing   Actual/360   1   24   23   120   119   360
38   Loan   8   GSMC   GSMC   Surprise Crossing       Amortizing   Actual/360   1   0   0   120   119   360
39   Loan       MC-FiveMile   MC-FiveMile   1445 North Loop West       Amortizing   Actual/360   2   0   0   120   118   360
40   Loan       MC-FiveMile   MC-FiveMile   Webster Plaza       Amortizing   Actual/360   2   0   0   120   118   360
41   Loan       CCRE   CCRE   Tall Tree Apartments       Interest Only, Then Amortizing   Actual/360   1   24   23   120   119   360
42   Loan       SMC   SMF I   Oceanside Square       Interest Only, Then Amortizing   Actual/360   1   24   23   120   119   360
43   Loan       GSMC   GSMC   Colonnade of Royal Forest Shopping Center       Amortizing   Actual/360   0   0   0   120   120   360
44   Loan       SMC   SMF I   US Storage Center Portfolio       Amortizing   Actual/360   0   0   0   60   60   360
44.01   Property               US Storage Center Peoria                                    
44.02   Property               US Storage Center Phoenix                                    
45   Loan   51, 52   SMC   SMF I   Drakeshire Apartments       Amortizing   Actual/360   1   0   0   120   119   300
46   Loan   51, 52   SMC   SMF I   Drakeshire Plaza       Amortizing   Actual/360   1   0   0   120   119   300
47   Loan   53   GSMC   GSMC   Stonecrest Center       Amortizing   Actual/360   1   0   0   120   119   300
48   Loan       SMC   SMF I   Cook Street Office       Amortizing   Actual/360   1   0   0   120   119   360
49   Loan   54   CGMRC   CGMRC   Montgomeryville Self Storage Portfolio       Interest Only, Then Amortizing   Actual/360   0   24   24   120   120   360
49.01   Property               Xtra Space Self-Storage                                    
49.02   Property               Montgomeryville Mini Storage                                    
50   Loan       MC-FiveMile   MC-FiveMile   Security Plus Self Storage       Interest Only, Then Amortizing   Actual/360   2   36   34   120   118   360
51   Loan       CCRE   CCRE   Scott & White Healthcare Copperas Cove       Amortizing   Actual/360   0   0   0   120   120   360
52   Loan   55   CCRE   CCRE   Planet Fitness Wentzville, MO       Amortizing   Actual/360   1   0   0   120   119   300
53   Loan   56   MC-FiveMile   MC-FiveMile   Midtown Crossing       Interest Only, Then Amortizing   Actual/360   3   24   21   120   117   342
54   Loan       CGMRC   CGMRC   Denney’s Mini Storage       Amortizing   Actual/360   1   0   0   120   119   300
55   Loan   57   CGMRC   CGMRC   849 West Armitage Avenue       Amortizing   Actual/360   0   0   0   120   120   360
56   Loan       SMC   SMF I   Fair Oaks and Levee Place       Interest Only, Then Amortizing   Actual/360   1   18   17   120   119   360
56.01   Property               Levee Place MHC                                    
56.02   Property               Fair Oaks MHC                                    
57   Loan       SMC   SMF I   Windhorst MHC       Interest Only, Then Amortizing   Actual/360   1   18   17   120   119   360

 

A-8 

 

 

GSMS 2015-GC34 Annex A                                            
                                                             
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Remaining Amortization Term (Mos.)   Origination Date   Due Date   First Due Date   Last IO Due Date   First P&I Due Date   Maturity Date / ARD   ARD (Yes / No)   Final Maturity Date   Grace Period- Late Fee
1   Loan   8, 9, 10, 11, 12   CGMRC   CGMRC   Illinois Center   360   8/4/2015   6   9/6/2015   8/6/2020   9/6/2020   8/6/2025   No       0
1.01   Property               111 East Wacker                                        
1.02   Property               233 North Michigan Avenue                                        
2   Loan   13, 14, 15   CGMRC   CGMRC   750 Lexington Avenue   360   9/10/2015   6   11/6/2015   10/6/2020   11/6/2020   10/6/2025   No       0
3   Loan   16, 17, 18, 19   GSMC   GSMC   Hammons Hotel Portfolio   359   8/13/2015   6   10/6/2015       10/6/2015   9/6/2025   No       0
3.01   Property   20           Embassy Suites Concord, NC                                        
3.02   Property               Embassy Suites Murfreesboro, TN                                        
3.03   Property               Embassy Suites Norman, OK                                        
3.04   Property               Courtyard by Marriott Dallas/Allen, TX                                        
3.05   Property   21           Renaissance by Marriott Phoenix/Glendale, AZ                                        
3.06   Property               Embassy Suites Huntsville, AL                                        
3.07   Property               Residence Inn by Marriott Kansas City, MO                                        
4   Loan   8, 22, 23   SMC   SMF I   Parkside at So7   360   9/15/2015   6   11/6/2015   10/6/2020   11/6/2020   10/6/2025   No       0
5   Loan       CGMRC   CGMRC   444-450 West 56th Street   0   9/18/2015   6   11/6/2015   10/6/2025       10/6/2025   No       0
6   Loan   24, 25, 26   GSMC   GSMC   Denton Center   0   8/28/2015   6   10/6/2015   9/6/2025       9/6/2025   No       0
7   Loan       CGMRC   CGMRC   Bluejay Grocery Portfolio   360   7/29/2015   6   9/6/2015   8/6/2018   9/6/2018   8/6/2025   No       0
7.01   Property               Pick N Save                                        
7.02   Property               Marsh Kokomo                                        
7.03   Property               Copps Madison                                        
7.04   Property               Tops Lockport                                        
8   Loan   27   MC-FiveMile   MC-FiveMile   The Heights at State College Phase III   360   8/21/2015   6   10/6/2015   9/6/2020   10/6/2020   9/6/2025   No       0
9   Loan       GSMC   GSMC   Festival at Sawmill Centre   359   9/1/2015   6   10/6/2015       10/6/2015   9/6/2025   No       0
10   Loan   28, 29   MC-FiveMile   MC-FiveMile   Woodlands Corporate Center and 7049 Williams Road Portfolio   360   8/13/2015   6   10/6/2015   9/6/2018   10/6/2018   9/6/2025   No       0
10.01   Property               Woodlands West                                        
10.02   Property   30           Woodlands East                                        
10.03   Property               7049 Williams Road                                        
11   Loan       MC-FiveMile   MC-FiveMile   615 Alpha Drive   360   9/18/2015   6   11/6/2015   10/6/2017   11/6/2017   10/6/2025   No       0
12   Loan   31, 32, 33   GSMC   GSMC   DoubleTree Hotel Universal   360   9/10/2015   6   11/6/2015       11/6/2015   10/6/2025   No       0
13   Loan   34   MC-FiveMile   MC-FiveMile   Regalia Mansfield/Dolce   360   7/16/2015   6   9/6/2015   8/6/2018   9/6/2018   8/6/2025   No       0
14   Loan   35, 36   CCRE   CCRE   Lake Fredrica Shopping Center   360   9/1/2015   6   10/6/2015   9/6/2016   10/6/2016   9/6/2025   No       0
15   Loan   37, 38, 39   GSMC   GSMC   Westlake Center   360   8/21/2015   6   10/6/2015   9/6/2018   10/6/2018   9/6/2025   No       0
16   Loan   37   GSMC   GSMC   Church Lane Shopping Center   360   8/20/2015   6   10/6/2015   9/6/2018   10/6/2018   9/6/2025   No       0
17   Loan   8, 40, 41, 42   SMC   SMF I   Hyatt Place Texas Portfolio   360   9/14/2015   6   11/6/2015       11/6/2015   10/6/2020   No       0
17.01   Property               Hyatt Place Austin                                        
17.02   Property               Hyatt Place San Antonio                                        
17.03   Property               Hyatt Place Dallas                                        
18   Loan       CCRE   CCRE   Parkville Commons   276   9/14/2015   6   11/6/2015       11/6/2015   10/6/2025   No       0
19   Loan   43   CGMRC   CGMRC   Carnegie Park   360   8/14/2015   6   10/6/2015   9/6/2017   10/6/2017   9/6/2025   No       0
20   Loan   44   GSMC   GSMC   Shoppes at City Centre   0   8/31/2015   6   10/6/2015   9/6/2025       9/6/2025   No       0
21   Loan       CCRE   CCRE   GSP MHP Portfolio III   359   8/13/2015   6   10/6/2015       10/6/2015   9/6/2025   No       0
21.01   Property               Mill Creek Estates MHP                                        
21.02   Property               Newberry Farms MHP                                        
22   Loan       CCRE   CCRE   Deer Run MHP   359   8/13/2015   6   10/6/2015       10/6/2015   9/6/2025   No       0
23   Loan   45   CCRE   CCRE   LA Fitness Powell   360   9/14/2015   6   11/6/2015   1/6/2018   2/6/2018   10/6/2020   Yes   #########   0
24   Loan   8, 46   CGMRC   CGMRC   Gratiot Crossing   360   8/31/2015   6   10/6/2015   9/6/2017   10/6/2017   9/6/2025   No       0

 

A-9 

 

 

GSMS 2015-GC34 Annex A                                            
                                                             
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Remaining Amortization Term (Mos.)   Origination Date   Due Date   First Due Date   Last IO Due Date   First P&I Due Date   Maturity Date / ARD   ARD (Yes / No)   Final Maturity Date   Grace Period- Late Fee
25   Loan       GSMC   GSMC   Pfeiffer Woods   360   8/21/2015   6   10/6/2015   9/6/2018   10/6/2018   9/6/2025   No       0
26   Loan   47   MC-FiveMile   MC-FiveMile   Artmore Hotel   359   8/25/2015   6   10/6/2015       10/6/2015   9/6/2025   No       0
27   Loan       GSCRE   GSMC   Villas at Waters Edge   360   9/22/2015   6   11/6/2015   10/6/2017   11/6/2017   10/6/2025   No       0
28   Loan       GSCRE   GSMC   Copper Palms Apartment   360   9/15/2015   6   11/6/2015   10/6/2020   11/6/2020   10/6/2025   No       0
29   Loan   48   CGMRC   CGMRC   Park on Clairmont   360   8/31/2015   6   10/6/2015   3/6/2019   4/6/2019   9/6/2025   No       0
30   Loan       CGMRC   CGMRC   Station 3 Lofts   360   8/31/2015   6   10/6/2015   9/6/2018   10/6/2018   9/6/2025   No       0
31   Loan   8, 49   CGMRC   CGMRC   222 East 59th Street   360   9/10/2015   6   11/6/2015   10/6/2020   11/6/2020   10/6/2025   No       0
32   Loan       CCRE   CCRE   Meadowview MHP   359   8/13/2015   6   10/6/2015       10/6/2015   9/6/2025   No       0
33   Loan       SMC   SMF I   Coors Central Shopping Center   359   9/1/2015   6   10/6/2015       10/6/2015   9/6/2025   No       0
34   Loan   8   SMC   SMF I   Genesis Plaza   360   8/25/2015   6   10/6/2015   9/6/2018   10/6/2018   9/6/2025   No       0
35   Loan       GSCRE   GSMC   North Village   360   8/25/2015   6   10/6/2015   9/6/2017   10/6/2017   9/6/2025   No       0
36   Loan       GSCRE   GSMC   Canterbury Apartments   359   8/31/2015   6   10/6/2015       10/6/2015   9/6/2025   No       0
37   Loan   50   CCRE   CCRE   Dobson Medical Office   360   9/3/2015   6   10/6/2015   9/6/2017   10/6/2017   9/6/2025   No       0
38   Loan   8   GSMC   GSMC   Surprise Crossing   359   9/2/2015   6   10/6/2015       10/6/2015   9/6/2025   No       0
39   Loan       MC-FiveMile   MC-FiveMile   1445 North Loop West   358   7/10/2015   6   9/6/2015       9/6/2015   8/6/2025   No       0
40   Loan       MC-FiveMile   MC-FiveMile   Webster Plaza   358   7/9/2015   6   9/6/2015       9/6/2015   8/6/2025   No       0
41   Loan       CCRE   CCRE   Tall Tree Apartments   360   8/27/2015   6   10/6/2015   9/6/2017   10/6/2017   9/6/2025   No       0
42   Loan       SMC   SMF I   Oceanside Square   360   8/31/2015   6   10/6/2015   9/6/2017   10/6/2017   9/6/2025   No       0
43   Loan       GSMC   GSMC   Colonnade of Royal Forest Shopping Center   360   9/16/2015   6   11/6/2015       11/6/2015   10/6/2025   No       0
44   Loan       SMC   SMF I   US Storage Center Portfolio   360   9/15/2015   6   11/6/2015       11/6/2015   10/6/2020   No       0
44.01   Property               US Storage Center Peoria                                        
44.02   Property               US Storage Center Phoenix                                        
45   Loan   51, 52   SMC   SMF I   Drakeshire Apartments   299   8/20/2015   6   10/6/2015       10/6/2015   9/6/2025   No       0
46   Loan   51, 52   SMC   SMF I   Drakeshire Plaza   299   8/20/2015   6   10/6/2015       10/6/2015   9/6/2025   No       0
47   Loan   53   GSMC   GSMC   Stonecrest Center   299   9/1/2015   6   10/6/2015       10/6/2015   9/6/2025   No       0
48   Loan       SMC   SMF I   Cook Street Office   359   8/31/2015   6   10/6/2015       10/6/2015   9/6/2025   No       0
49   Loan   54   CGMRC   CGMRC   Montgomeryville Self Storage Portfolio   360   9/8/2015   6   11/6/2015   10/6/2017   11/6/2017   10/6/2025   No       0
49.01   Property               Xtra Space Self-Storage                                        
49.02   Property               Montgomeryville Mini Storage                                        
50   Loan       MC-FiveMile   MC-FiveMile   Security Plus Self Storage   360   7/31/2015   6   9/6/2015   8/6/2018   9/6/2018   8/6/2025   No       0
51   Loan       CCRE   CCRE   Scott & White Healthcare Copperas Cove   360   9/16/2015   6   11/6/2015       11/6/2015   10/6/2025   No       0
52   Loan   55   CCRE   CCRE   Planet Fitness Wentzville, MO   299   8/13/2015   6   10/6/2015       10/6/2015   9/6/2025   No       0
53   Loan   56   MC-FiveMile   MC-FiveMile   Midtown Crossing   342   7/1/2015   6   8/6/2015   7/6/2017   8/6/2017   7/6/2025   No       0
54   Loan       CGMRC   CGMRC   Denney’s Mini Storage   299   8/21/2015   6   10/6/2015       10/6/2015   9/6/2025   No       0
55   Loan   57   CGMRC   CGMRC   849 West Armitage Avenue   360   9/17/2015   6   11/6/2015       11/6/2015   10/6/2025   No       0
56   Loan       SMC   SMF I   Fair Oaks and Levee Place   360   9/1/2015   6   10/6/2015   3/6/2017   4/6/2017   9/6/2025   No       0
56.01   Property               Levee Place MHC                                        
56.02   Property               Fair Oaks MHC                                        
57   Loan       SMC   SMF I   Windhorst MHC   360   9/1/2015   6   10/6/2015   3/6/2017   4/6/2017   9/6/2025   No       0

 

A-10 

 

 

GSMS 2015-GC34 Annex A                                    
                                                     
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Grace Period- Default   Prepayment Provision (3)   2012 EGI ($)   2012 Expenses ($)   2012 NOI ($)   2013 EGI ($)   2013 Expenses ($)   2013 NOI ($)
1   Loan   8, 9, 10, 11, 12   CGMRC   CGMRC   Illinois Center   0   Lockout/26_Defeasance/89_0%/5   N/A   N/A   N/A   47,484,142   28,440,999   19,043,143
1.01   Property               111 East Wacker           N/A   N/A   N/A   22,527,445   14,181,679   8,345,766
1.02   Property               233 North Michigan Avenue           N/A   N/A   N/A   24,956,697   14,259,320   10,697,377
2   Loan   13, 14, 15   CGMRC   CGMRC   750 Lexington Avenue   0   Lockout/24_Defeasance/92_0%/4   24,865,562   15,359,314   9,506,248   25,201,019   15,570,103   9,630,916
3   Loan   16, 17, 18, 19   GSMC   GSMC   Hammons Hotel Portfolio   0   Lockout/25_Defeasance/91_0%/4   92,396,782   65,109,709   27,287,073   97,727,685   68,053,370   29,674,315
3.01   Property   20           Embassy Suites Concord, NC           21,507,773   13,910,582   7,597,191   21,993,910   14,947,792   7,046,118
3.02   Property               Embassy Suites Murfreesboro, TN           15,666,374   9,897,067   5,769,307   17,379,671   10,398,911   6,980,760
3.03   Property               Embassy Suites Norman, OK           13,909,748   10,264,220   3,645,528   15,341,156   11,032,041   4,309,115
3.04   Property               Courtyard by Marriott Dallas/Allen, TX           8,783,575   5,670,326   3,113,249   9,352,489   5,915,768   3,436,721
3.05   Property   21           Renaissance by Marriott Phoenix/Glendale, AZ           17,712,531   14,953,077   2,759,454   18,670,171   14,957,743   3,712,428
3.06   Property               Embassy Suites Huntsville, AL           10,612,656   7,283,540   3,329,116   10,310,602   7,438,316   2,872,286
3.07   Property               Residence Inn by Marriott Kansas City, MO           4,204,125   3,130,897   1,073,228   4,679,686   3,362,799   1,316,887
4   Loan   8, 22, 23   SMC   SMF I   Parkside at So7   0   Lockout/24_Defeasance or >YM or 1%/91_0%/5   N/A   N/A   N/A   N/A   N/A   N/A
5   Loan       CGMRC   CGMRC   444-450 West 56th Street   0   Lockout/24_Defeasance/92_0%/4   3,635,573   1,172,159   2,463,414   3,487,877   1,182,412   2,305,464
6   Loan   24, 25, 26   GSMC   GSMC   Denton Center   0   Lockout/25_Defeasance/91_0%/4   3,024,802   852,483   2,172,319   3,077,953   945,237   2,132,716
7   Loan       CGMRC   CGMRC   Bluejay Grocery Portfolio   0   Lockout/26_Defeasance/91_0%/3   N/A   N/A   N/A   N/A   N/A   N/A
7.01   Property               Pick N Save           N/A   N/A   N/A   N/A   N/A   N/A
7.02   Property               Marsh Kokomo           N/A   N/A   N/A   N/A   N/A   N/A
7.03   Property               Copps Madison           N/A   N/A   N/A   N/A   N/A   N/A
7.04   Property               Tops Lockport           N/A   N/A   N/A   N/A   N/A   N/A
8   Loan   27   MC-FiveMile   MC-FiveMile   The Heights at State College Phase III   0   Lockout/25_Defeasance/91_0%/4   N/A   N/A   N/A   N/A   N/A   N/A
9   Loan       GSMC   GSMC   Festival at Sawmill Centre   0   Lockout/25_Defeasance/91_0%/4   3,221,776   1,067,085   2,154,692   3,314,230   1,088,040   2,226,190
10   Loan   28, 29   MC-FiveMile   MC-FiveMile   Woodlands Corporate Center and 7049 Williams Road Portfolio   0   Lockout/25_Defeasance/91_0%/4   2,554,304   489,600   2,064,704   2,631,859   543,056   2,088,803
10.01   Property               Woodlands West           N/A   N/A   N/A   N/A   N/A   N/A
10.02   Property   30           Woodlands East           N/A   N/A   N/A   N/A   N/A   N/A
10.03   Property               7049 Williams Road           N/A   N/A   N/A   N/A   N/A   N/A
11   Loan       MC-FiveMile   MC-FiveMile   615 Alpha Drive   0   Lockout/24_Defeasance/92_0%/4   2,171,502   585,999   1,585,503   2,131,732   598,805   1,532,928
12   Loan   31, 32, 33   GSMC   GSMC   DoubleTree Hotel Universal   0   Lockout/24_Defeasance/92_0%/4   N/A   N/A   N/A   24,950,471   20,031,005   4,919,466
13   Loan   34   MC-FiveMile   MC-FiveMile   Regalia Mansfield/Dolce   0   Lockout/26_>YM or 1%/87_0%/7   N/A   N/A   N/A   N/A   N/A   N/A
14   Loan   35, 36   CCRE   CCRE   Lake Fredrica Shopping Center   0   Lockout/25_Defeasance/92_0%/3   1,390,573   395,174   995,399   1,457,562   434,080   1,023,482
15   Loan   37, 38, 39   GSMC   GSMC   Westlake Center   0   Lockout/25_Defeasance/91_0%/4   2,877,734   1,496,110   1,381,624   3,013,149   1,522,400   1,490,749
16   Loan   37   GSMC   GSMC   Church Lane Shopping Center   0   Lockout/25_Defeasance/91_0%/4   1,453,739   284,714   1,169,025   1,448,318   328,841   1,119,477
17   Loan   8, 40, 41, 42   SMC   SMF I   Hyatt Place Texas Portfolio   0   Lockout/24_Defeasance/30_0%/6   11,903,526   8,636,016   3,267,510   12,089,355   8,709,894   3,379,461
17.01   Property               Hyatt Place Austin           4,761,500   3,074,201   1,687,299   4,905,712   3,046,574   1,859,138
17.02   Property               Hyatt Place San Antonio           3,961,976   3,008,674   953,302   3,898,306   3,026,916   871,390
17.03   Property               Hyatt Place Dallas           3,180,050   2,553,141   626,909   3,285,337   2,636,404   648,933
18   Loan       CCRE   CCRE   Parkville Commons   0   Lockout/24_>YM or 1%/90_0%/6   1,827,203   468,867   1,358,336   1,858,571   512,426   1,346,145
19   Loan   43   CGMRC   CGMRC   Carnegie Park   0   Lockout/25_Defeasance/92_0%/3   N/A   N/A   N/A   1,969,286   1,174,799   794,487
20   Loan   44   GSMC   GSMC   Shoppes at City Centre   0   Lockout/25_Defeasance/91_0%/4   830,218   543,641   286,577   1,053,874   563,704   490,171
21   Loan       CCRE   CCRE   GSP MHP Portfolio III   0   Lockout/25_Defeasance/92_0%/3   1,656,373   726,544   929,828   1,686,789   695,995   990,793
21.01   Property               Mill Creek Estates MHP           1,058,063   354,370   703,693   1,084,356   347,995   736,361
21.02   Property               Newberry Farms MHP           598,310   372,175   226,135   602,433   348,000   254,433
22   Loan       CCRE   CCRE   Deer Run MHP   0   Lockout/25_Defeasance/92_0%/3   1,299,016   293,442   1,005,575   1,282,225   308,962   973,263
23   Loan   45   CCRE   CCRE   LA Fitness Powell   0   Lockout/24_Defeasance/33_0%/3   N/A   N/A   N/A   N/A   N/A   N/A
24   Loan   8, 46   CGMRC   CGMRC   Gratiot Crossing   0   Lockout/25_Defeasance/91_0%/4   N/A   N/A   N/A   N/A   N/A   N/A

 

A-11 

 

 

GSMS 2015-GC34 Annex A                                    
                                                     
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Grace Period- Default   Prepayment Provision (3)   2012 EGI ($)   2012 Expenses ($)   2012 NOI ($)   2013 EGI ($)   2013 Expenses ($)   2013 NOI ($)
25   Loan       GSMC   GSMC   Pfeiffer Woods   0   Lockout/25_Defeasance/91_0%/4   2,661,139   1,015,741   1,645,398   2,733,668   1,023,534   1,710,134
26   Loan   47   MC-FiveMile   MC-FiveMile   Artmore Hotel   0   Lockout/25_Defeasance/91_0%/4   3,844,138   2,770,965   1,073,173   3,953,140   2,877,343   1,075,797
27   Loan       GSCRE   GSMC   Villas at Waters Edge   0   Lockout/24_Defeasance/92_0%/4   1,440,491   582,812   857,679   1,535,310   657,063   878,246
28   Loan       GSCRE   GSMC   Copper Palms Apartment   0   Lockout/24_Defeasance/92_0%/4   1,395,144   769,535   625,610   1,433,078   774,639   658,438
29   Loan   48   CGMRC   CGMRC   Park on Clairmont   0   Lockout/25_Defeasance/91_0%/4   N/A   N/A   N/A   1,180,708   671,794   508,914
30   Loan       CGMRC   CGMRC   Station 3 Lofts   0   Lockout/25_Defeasance/91_0%/4   939,401   344,699   594,702   1,053,801   336,739   717,062
31   Loan   8, 49   CGMRC   CGMRC   222 East 59th Street   0   Lockout/24_Defeasance/92_0%/4   977,628   1,291,734   (314,107)   1,577,354   1,293,201   284,153
32   Loan       CCRE   CCRE   Meadowview MHP   0   Lockout/25_Defeasance/92_0%/3   796,322   287,725   508,597   833,657   288,585   545,071
33   Loan       SMC   SMF I   Coors Central Shopping Center   0   Lockout/25_Defeasance/91_0%/4   1,144,593   306,935   837,658   1,209,202   319,020   890,183
34   Loan   8   SMC   SMF I   Genesis Plaza   0   Lockout/25_Defeasance/91_0%/4   1,266,331   353,872   912,459   1,208,588   339,955   868,633
35   Loan       GSCRE   GSMC   North Village   0   Lockout/25_Defeasance/90_0%/5   N/A   N/A   N/A   907,993   501,944   406,049
36   Loan       GSCRE   GSMC   Canterbury Apartments   0   Lockout/25_Defeasance/91_0%/4   1,934,978   1,254,425   680,553   1,874,276   1,308,473   565,803
37   Loan   50   CCRE   CCRE   Dobson Medical Office   0   Lockout/25_Defeasance/91_0%/4   781,740   262,930   518,810   934,873   232,965   701,908
38   Loan   8   GSMC   GSMC   Surprise Crossing   0   Lockout/25_Defeasance/90_0%/5   865,350   377,539   487,811   921,229   391,182   530,048
39   Loan       MC-FiveMile   MC-FiveMile   1445 North Loop West   0   Lockout/26_Defeasance/90_0%/4   1,636,084   987,652   648,432   1,715,937   905,083   810,854
40   Loan       MC-FiveMile   MC-FiveMile   Webster Plaza   0   Lockout/26_Defeasance/90_0%/4   837,240   224,528   612,712   895,669   246,696   648,973
41   Loan       CCRE   CCRE   Tall Tree Apartments   0   Lockout/25_Defeasance/92_0%/3   1,076,321   462,596   613,725   1,054,778   502,351   552,427
42   Loan       SMC   SMF I   Oceanside Square   0   Lockout/25_Defeasance/89_0%/6   608,820   235,623   373,198   645,829   203,153   442,676
43   Loan       GSMC   GSMC   Colonnade of Royal Forest Shopping Center   0   Lockout/23_>YM or 1%/90_0%/7   624,467   191,408   433,059   677,975   200,274   477,701
44   Loan       SMC   SMF I   US Storage Center Portfolio   0   Lockout/24_Defeasance/31_0%/5   N/A   N/A   N/A   N/A   N/A   N/A
44.01   Property               US Storage Center Peoria           N/A   N/A   N/A   N/A   N/A   N/A
44.02   Property               US Storage Center Phoenix           N/A   N/A   N/A   N/A   N/A   N/A
45   Loan   51, 52   SMC   SMF I   Drakeshire Apartments   0   Lockout/25_>YM or 1%/90_0%/5   N/A   N/A   N/A   899,673   709,744   189,929
46   Loan   51, 52   SMC   SMF I   Drakeshire Plaza   0   Lockout/25_>YM or 1%/90_0%/5   N/A   N/A   N/A   101,481   28,900   72,581
47   Loan   53   GSMC   GSMC   Stonecrest Center   0   Lockout/25_Defeasance/91_0%/4   626,918   106,985   519,933   626,764   103,979   522,785
48   Loan       SMC   SMF I   Cook Street Office   0   Lockout/25_Defeasance/90_0%/5   536,875   177,108   359,767   544,491   182,039   362,452
49   Loan   54   CGMRC   CGMRC   Montgomeryville Self Storage Portfolio   0   Lockout/24_Defeasance/92_0%/4   529,028   256,686   272,343   549,146   259,684   289,462
49.01   Property               Xtra Space Self-Storage           291,590   164,253   127,337   304,563   168,114   136,449
49.02   Property               Montgomeryville Mini Storage           237,438   92,433   145,006   244,583   91,570   153,013
50   Loan       MC-FiveMile   MC-FiveMile   Security Plus Self Storage   0   Lockout/26_Defeasance/90_0%/4   N/A   N/A   N/A   409,812   130,481   279,331
51   Loan       CCRE   CCRE   Scott & White Healthcare Copperas Cove   0   Lockout/24_Defeasance/93_0%/3   N/A   N/A   N/A   N/A   N/A   N/A
52   Loan   55   CCRE   CCRE   Planet Fitness Wentzville, MO   0   Lockout/25_Defeasance/91_0%/4   N/A   N/A   N/A   N/A   N/A   N/A
53   Loan   56   MC-FiveMile   MC-FiveMile   Midtown Crossing   0   Lockout/27_Defeasance/89_0%/4   477,910   350,806   127,104   628,855   341,267   287,588
54   Loan       CGMRC   CGMRC   Denney’s Mini Storage   0   Lockout/25_Defeasance/92_0%/3   319,037   72,179   246,858   328,263   74,939   253,324
55   Loan   57   CGMRC   CGMRC   849 West Armitage Avenue   0   Lockout/24_Defeasance/92_0%/4   N/A   N/A   N/A   N/A   N/A   N/A
56   Loan       SMC   SMF I   Fair Oaks and Levee Place   0   Lockout/25_Defeasance/91_0%/4   383,624   207,205   176,419   380,655   193,417   187,238
56.01   Property               Levee Place MHC           245,965   129,259   116,705   246,120   120,394   125,726
56.02   Property               Fair Oaks MHC           137,659   77,946   59,714   134,535   73,023   61,512
57   Loan       SMC   SMF I   Windhorst MHC   0   Lockout/25_Defeasance/91_0%/4   257,857   81,951   175,906   261,623   103,322   158,301

 

A-12 

 

 

GSMS 2015-GC34 Annex A                                    
                                                     
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   2014 EGI ($)   2014 Expenses ($)   2014 NOI ($)   Most Recent EGI (if past 2014) ($)   Most Recent Expenses (if past 2014) ($)   Most Recent NOI (if past 2014) ($)   Most Recent NOI Date (if past 2014)   Most Recent # of months
1   Loan   8, 9, 10, 11, 12   CGMRC   CGMRC   Illinois Center   43,196,152   28,850,838   14,345,314   43,942,782   29,089,569   14,853,213   6/30/2015   12
1.01   Property               111 East Wacker   20,471,737   14,331,413   6,140,324   21,274,645   14,886,558   6,388,088   6/30/2015   12
1.02   Property               233 North Michigan Avenue   22,724,414   14,519,425   8,204,989   22,668,137   14,203,011   8,465,126   6/30/2015   12
2   Loan   13, 14, 15   CGMRC   CGMRC   750 Lexington Avenue   28,667,776   16,176,995   12,490,781   29,289,167   16,100,015   13,189,151   3/31/2015   12
3   Loan   16, 17, 18, 19   GSMC   GSMC   Hammons Hotel Portfolio   102,778,243   72,019,072   30,759,171   108,129,754   73,864,423   34,265,331   6/30/2015   12
3.01   Property   20           Embassy Suites Concord, NC   23,514,114   15,643,129   7,870,985   24,492,975   16,068,835   8,424,140   6/30/2015   12
3.02   Property               Embassy Suites Murfreesboro, TN   18,348,896   11,782,797   6,566,099   18,643,322   12,103,907   6,539,415   6/30/2015   12
3.03   Property               Embassy Suites Norman, OK   15,784,351   11,447,393   4,336,958   15,944,720   11,193,839   4,750,881   6/30/2015   12
3.04   Property               Courtyard by Marriott Dallas/Allen, TX   9,643,192   6,209,620   3,433,572   9,848,311   6,234,058   3,614,253   6/30/2015   12
3.05   Property   21           Renaissance by Marriott Phoenix/Glendale, AZ   19,550,208   15,618,805   3,931,403   23,484,205   17,058,085   6,426,120   6/30/2015   12
3.06   Property               Embassy Suites Huntsville, AL   10,909,534   7,690,323   3,219,211   10,765,161   7,621,411   3,143,750   6/30/2015   12
3.07   Property               Residence Inn by Marriott Kansas City, MO   5,027,948   3,627,005   1,400,943   4,951,060   3,584,288   1,366,772   6/30/2015   12
4   Loan   8, 22, 23   SMC   SMF I   Parkside at So7   N/A   N/A   N/A   6,571,412   3,197,361   3,374,051   8/31/2015   12
5   Loan       CGMRC   CGMRC   444-450 West 56th Street   3,761,213   1,224,101   2,537,112   N/A   N/A   N/A   N/A   N/A
6   Loan   24, 25, 26   GSMC   GSMC   Denton Center   3,224,980   1,097,325   2,127,655   3,405,686   1,154,361   2,251,325   6/30/2015   12
7   Loan       CGMRC   CGMRC   Bluejay Grocery Portfolio   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
7.01   Property               Pick N Save   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
7.02   Property               Marsh Kokomo   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
7.03   Property               Copps Madison   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
7.04   Property               Tops Lockport   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
8   Loan   27   MC-FiveMile   MC-FiveMile   The Heights at State College Phase III   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
9   Loan       GSMC   GSMC   Festival at Sawmill Centre   3,361,378   1,153,439   2,207,940   3,707,024   1,163,752   2,543,272   7/31/2015   12
10   Loan   28, 29   MC-FiveMile   MC-FiveMile   Woodlands Corporate Center and 7049 Williams Road Portfolio   2,670,869   573,572   2,097,297   2,618,540   576,105   2,042,435   5/31/2015   12
10.01   Property               Woodlands West   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
10.02   Property   30           Woodlands East   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
10.03   Property               7049 Williams Road   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
11   Loan       MC-FiveMile   MC-FiveMile   615 Alpha Drive   2,195,651   606,226   1,589,425   2,248,015   658,710   1,589,305   6/30/2015   12
12   Loan   31, 32, 33   GSMC   GSMC   DoubleTree Hotel Universal   27,133,354   20,908,610   6,224,744   29,931,491   22,067,584   7,863,907   7/31/2015   12
13   Loan   34   MC-FiveMile   MC-FiveMile   Regalia Mansfield/Dolce   N/A   N/A   N/A   1,406,383   1,117,949   288,435   6/30/2015   12
14   Loan   35, 36   CCRE   CCRE   Lake Fredrica Shopping Center   1,493,150   453,919   1,039,231   N/A   N/A   N/A   N/A   N/A
15   Loan   37, 38, 39   GSMC   GSMC   Westlake Center   3,064,550   1,539,649   1,524,901   3,017,695   1,479,289   1,538,405   7/31/2015   12
16   Loan   37   GSMC   GSMC   Church Lane Shopping Center   1,555,459   397,315   1,158,144   N/A   N/A   N/A   N/A   N/A
17   Loan   8, 40, 41, 42   SMC   SMF I   Hyatt Place Texas Portfolio   13,129,319   9,096,846   4,032,473   13,512,207   9,189,505   4,322,702   6/30/2015   12
17.01   Property               Hyatt Place Austin   5,312,483   3,304,713   2,007,770   5,504,015   3,357,883   2,146,132   6/30/2015   12
17.02   Property               Hyatt Place San Antonio   4,098,192   3,086,322   1,011,870   4,236,642   3,123,675   1,112,967   6/30/2015   12
17.03   Property               Hyatt Place Dallas   3,718,644   2,705,811   1,012,833   3,771,550   2,707,947   1,063,603   6/30/2015   12
18   Loan       CCRE   CCRE   Parkville Commons   1,900,385   485,368   1,415,017   2,022,982   501,953   1,521,029   7/31/2015   7
19   Loan   43   CGMRC   CGMRC   Carnegie Park   2,083,672   1,058,645   1,025,027   2,157,150   1,051,585   1,105,565   6/30/2015   12
20   Loan   44   GSMC   GSMC   Shoppes at City Centre   938,548   546,199   392,348   N/A   N/A   N/A   N/A   N/A
21   Loan       CCRE   CCRE   GSP MHP Portfolio III   1,717,679   712,377   1,005,303   1,721,971   685,530   1,036,441   6/30/2015   12
21.01   Property               Mill Creek Estates MHP   1,127,993   367,178   760,815   1,139,735   371,490   768,246   6/30/2015   12
21.02   Property               Newberry Farms MHP   589,686   345,199   244,488   582,236   314,040   268,195   6/30/2015   12
22   Loan       CCRE   CCRE   Deer Run MHP   1,285,093   330,427   954,665   1,309,331   339,600   969,730   6/30/2015   12
23   Loan   45   CCRE   CCRE   LA Fitness Powell   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
24   Loan   8, 46   CGMRC   CGMRC   Gratiot Crossing   892,891   451,469   441,422   788,823   465,328   323,496   6/30/2015   12

 

A-13 

 

 

GSMS 2015-GC34 Annex A                                    
                                                     
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   2014 EGI ($)   2014 Expenses ($)   2014 NOI ($)   Most Recent EGI (if past 2014) ($)   Most Recent Expenses (if past 2014) ($)   Most Recent NOI (if past 2014) ($)   Most Recent NOI Date (if past 2014)   Most Recent # of months
25   Loan       GSMC   GSMC   Pfeiffer Woods   2,474,835   997,856   1,476,979   2,360,141   963,850   1,396,290   7/31/2015   12
26   Loan   47   MC-FiveMile   MC-FiveMile   Artmore Hotel   4,517,376   3,165,122   1,352,254   4,739,721   3,326,494   1,413,227   7/31/2015   12
27   Loan       GSCRE   GSMC   Villas at Waters Edge   1,650,804   719,316   931,487   N/A   N/A   N/A   N/A   N/A
28   Loan       GSCRE   GSMC   Copper Palms Apartment   1,542,753   788,543   754,210   1,635,022   801,876   833,146   7/31/2015   12
29   Loan   48   CGMRC   CGMRC   Park on Clairmont   1,227,470   623,593   603,877   1,278,044   624,832   653,213   6/30/2015   12
30   Loan       CGMRC   CGMRC   Station 3 Lofts   1,111,663   380,818   730,845   1,127,413   383,815   743,598   6/30/2015   12
31   Loan   8, 49   CGMRC   CGMRC   222 East 59th Street   1,710,881   1,394,350   316,531   N/A   N/A   N/A   N/A   N/A
32   Loan       CCRE   CCRE   Meadowview MHP   916,949   312,607   604,342   915,630   311,775   603,855   6/30/2015   12
33   Loan       SMC   SMF I   Coors Central Shopping Center   1,182,748   335,701   847,047   1,198,421   338,050   860,372   6/30/2015   12
34   Loan   8   SMC   SMF I   Genesis Plaza   1,153,081   402,067   751,014   1,187,596   392,469   795,127   6/30/2015   12
35   Loan       GSCRE   GSMC   North Village   996,874   542,401   454,473   N/A   N/A   N/A   N/A   N/A
36   Loan       GSCRE   GSMC   Canterbury Apartments   1,936,216   1,364,316   571,900   1,981,044   1,319,603   661,441   7/31/2015   12
37   Loan   50   CCRE   CCRE   Dobson Medical Office   725,363   233,294   492,069   731,374   242,184   489,190   6/30/2015   12
38   Loan   8   GSMC   GSMC   Surprise Crossing   843,265   387,977   455,288   876,384   338,587   537,797   6/30/2015   12
39   Loan       MC-FiveMile   MC-FiveMile   1445 North Loop West   1,764,368   1,041,971   722,397   1,795,481   1,030,868   764,613   4/30/2015   12
40   Loan       MC-FiveMile   MC-FiveMile   Webster Plaza   974,104   258,953   715,151   972,905   270,708   702,198   5/31/2015   12
41   Loan       CCRE   CCRE   Tall Tree Apartments   1,069,488   470,901   598,588   1,067,845   443,075   624,770   4/30/2015   12
42   Loan       SMC   SMF I   Oceanside Square   663,808   214,337   449,471   649,033   206,597   442,436   4/30/2015   12
43   Loan       GSMC   GSMC   Colonnade of Royal Forest Shopping Center   776,862   201,052   575,810   811,097   207,086   604,011   6/30/2015   12
44   Loan       SMC   SMF I   US Storage Center Portfolio   766,724   392,959   373,765   809,371   393,475   415,896   6/30/2015   12
44.01   Property               US Storage Center Peoria   490,400   229,175   261,225   499,900   214,256   285,644   6/30/2015   12
44.02   Property               US Storage Center Phoenix   276,324   163,784   112,540   309,472   179,219   130,253   6/30/2015   12
45   Loan   51, 52   SMC   SMF I   Drakeshire Apartments   1,038,786   719,928   318,858   1,113,275   652,619   460,656   6/30/2015   12
46   Loan   51, 52   SMC   SMF I   Drakeshire Plaza   101,561   20,086   81,475   99,865   21,066   78,799   6/30/2015   12
47   Loan   53   GSMC   GSMC   Stonecrest Center   631,803   105,466   526,337   630,068   106,202   523,866   6/30/2015   12
48   Loan       SMC   SMF I   Cook Street Office   552,938   182,536   370,402   555,421   182,938   372,483   6/30/2015   12
49   Loan   54   CGMRC   CGMRC   Montgomeryville Self Storage Portfolio   542,496   234,355   308,141   560,539   236,101   324,438   7/31/2015   12
49.01   Property               Xtra Space Self-Storage   307,548   160,547   147,001   318,635   155,595   163,040   7/31/2015   12
49.02   Property               Montgomeryville Mini Storage   234,949   73,808   161,140   241,904   80,506   161,398   7/31/2015   12
50   Loan       MC-FiveMile   MC-FiveMile   Security Plus Self Storage   425,700   133,533   292,166   449,574   133,888   315,685   6/30/2015   12
51   Loan       CCRE   CCRE   Scott & White Healthcare Copperas Cove   N/A   N/A   N/A   402,541   N/A   402,541   7/31/2015   12
52   Loan   55   CCRE   CCRE   Planet Fitness Wentzville, MO   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
53   Loan   56   MC-FiveMile   MC-FiveMile   Midtown Crossing   668,532   380,569   287,963   614,893   381,939   232,954   5/31/2015   8
54   Loan       CGMRC   CGMRC   Denney’s Mini Storage   383,873   74,896   308,977   408,738   79,758   328,980   6/30/2015   12
55   Loan   57   CGMRC   CGMRC   849 West Armitage Avenue   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
56   Loan       SMC   SMF I   Fair Oaks and Levee Place   435,450   214,641   220,809   439,810   247,459   192,352   4/30/2015   12
56.01   Property               Levee Place MHC   272,960   134,643   138,317   267,880   160,997   106,883   4/30/2015   12
56.02   Property               Fair Oaks MHC   162,490   79,998   82,492   171,930   86,461   85,469   4/30/2015   12
57   Loan       SMC   SMF I   Windhorst MHC   267,492   106,322   161,170   261,978   104,187   157,791   4/30/2015   12

 

A-14 

 

 

GSMS 2015-GC34 Annex A                                        
                                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Most Recent Description   Underwritten EGI ($)   Underwritten Expenses ($)   Underwritten Net Operating Income ($)   Debt Yield on Underwritten Net Operating Income (%)   Underwritten Replacement / FF&E Reserve ($)   Underwritten TI / LC ($)   Underwritten Net Cash Flow ($)   Underwritten NCF DSCR (x) (4)
1   Loan   8, 9, 10, 11, 12   CGMRC   CGMRC   Illinois Center   Trailing 12   53,299,974   29,752,726   23,547,248   9.1%   418,378   1,795,184   21,333,686   1.35
1.01   Property               111 East Wacker   Trailing 12   28,328,615   15,154,544   13,174,071       203,692   929,710   12,040,669    
1.02   Property               233 North Michigan Avenue   Trailing 12   24,971,359   14,598,182   10,373,177       214,685   865,474   9,293,017    
2   Loan   13, 14, 15   CGMRC   CGMRC   750 Lexington Avenue   Trailing 12   30,029,402   17,373,051   12,656,351   9.7%   76,451   798,252   11,781,648   1.48
3   Loan   16, 17, 18, 19   GSMC   GSMC   Hammons Hotel Portfolio   Trailing 12   104,481,960   73,369,148   31,112,812   12.4%   4,179,278   0   26,933,534   1.68
3.01   Property   20           Embassy Suites Concord, NC   Trailing 12   24,560,400   16,285,563   8,274,837       982,416   0   7,292,421    
3.02   Property               Embassy Suites Murfreesboro, TN   Trailing 12   18,694,613   12,240,655   6,453,957       747,785   0   5,706,173    
3.03   Property               Embassy Suites Norman, OK   Trailing 12   15,988,462   11,403,522   4,584,940       639,538   0   3,945,402    
3.04   Property               Courtyard by Marriott Dallas/Allen, TX   Trailing 12   9,875,219   6,309,439   3,565,780       395,009   0   3,170,771    
3.05   Property   21           Renaissance by Marriott Phoenix/Glendale, AZ   Trailing 12   19,603,815   15,773,194   3,830,620       784,153   0   3,046,468    
3.06   Property               Embassy Suites Huntsville, AL   Trailing 12   10,794,777   7,722,079   3,072,698       431,791   0   2,640,907    
3.07   Property               Residence Inn by Marriott Kansas City, MO   Trailing 12   4,964,674   3,634,695   1,329,979       198,587   0   1,131,392    
4   Loan   8, 22, 23   SMC   SMF I   Parkside at So7   Trailing 12   7,528,287   2,937,761   4,590,526   8.5%   65,612   39,247   4,485,667   1.33
5   Loan       CGMRC   CGMRC   444-450 West 56th Street   Not Available   4,612,197   1,253,459   3,358,738   11.2%   100,271   242,228   3,016,239   2.31
6   Loan   24, 25, 26   GSMC   GSMC   Denton Center   Trailing 12   4,103,670   1,169,243   2,934,427   9.9%   73,722   201,854   2,658,850   1.96
7   Loan       CGMRC   CGMRC   Bluejay Grocery Portfolio   Not Available   2,510,355   75,311   2,435,044   8.9%   35,909   125,588   2,273,547   1.36
7.01   Property               Pick N Save   Not Available   877,828   26,335   851,494       9,287   43,611   798,596    
7.02   Property               Marsh Kokomo   Not Available   620,947   18,628   602,319       8,290   39,913   554,116    
7.03   Property               Copps Madison   Not Available   611,168   18,335   592,833       10,006   31,240   551,588    
7.04   Property               Tops Lockport   Not Available   400,411   12,012   388,399       8,327   10,824   369,247    
8   Loan   27   MC-FiveMile   MC-FiveMile   The Heights at State College Phase III   Not Available   2,735,625   847,217   1,888,408   7.9%   34,000   0   1,854,408   1.26
9   Loan       GSMC   GSMC   Festival at Sawmill Centre   Trailing 12   3,246,883   1,099,944   2,146,939   9.1%   40,781   155,066   1,951,092   1.33
10   Loan   28, 29   MC-FiveMile   MC-FiveMile   Woodlands Corporate Center and 7049 Williams Road Portfolio   Trailing 12   2,899,459   802,289   2,097,171   9.0%   42,406   106,676   1,948,089   1.32
10.01   Property               Woodlands West   N/A   N/A   N/A   N/A       N/A   N/A   N/A    
10.02   Property   30           Woodlands East   N/A   N/A   N/A   N/A       N/A   N/A   N/A    
10.03   Property               7049 Williams Road   N/A   N/A   N/A   N/A       N/A   N/A   N/A    
11   Loan       MC-FiveMile   MC-FiveMile   615 Alpha Drive   Trailing 12   2,593,601   703,553   1,890,048   9.8%   32,750   68,432   1,788,867   1.49
12   Loan   31, 32, 33   GSMC   GSMC   DoubleTree Hotel Universal   Trailing 12   29,931,491   21,890,963   8,040,528   15.8%   1,197,260   0   6,843,268   2.11
13   Loan   34   MC-FiveMile   MC-FiveMile   Regalia Mansfield/Dolce   Trailing 12   2,401,824   1,082,605   1,319,219   7.7%   38,500   0   1,280,719   1.21
14   Loan   35, 36   CCRE   CCRE   Lake Fredrica Shopping Center   Not Available   1,795,517   457,670   1,337,847   8.4%   6,553   17,474   1,313,820   1.27
15   Loan   37, 38, 39   GSMC   GSMC   Westlake Center   Trailing 12   3,293,825   1,532,658   1,761,166   11.8%   51,916   151,019   1,558,231   1.72
16   Loan   37   GSMC   GSMC   Church Lane Shopping Center   Not Available   1,618,571   384,088   1,234,483   8.4%   19,148   52,421   1,162,914   1.29
17   Loan   8, 40, 41, 42   SMC   SMF I   Hyatt Place Texas Portfolio   Trailing 12   13,512,207   8,928,724   4,583,483   11.9%   540,488   0   4,042,995   1.66
17.01   Property               Hyatt Place Austin   Trailing 12   5,504,015   3,418,109   2,085,906       220,161   0   1,865,745    
17.02   Property               Hyatt Place San Antonio   Trailing 12   4,236,642   2,946,615   1,290,027       169,466   0   1,120,561    
17.03   Property               Hyatt Place Dallas   Trailing 12   3,771,550   2,564,000   1,207,551       150,862   0   1,056,689    
18   Loan       CCRE   CCRE   Parkville Commons   Annualized   1,891,629   505,725   1,385,904   11.0%   21,886   49,243   1,314,776   1.44
19   Loan   43   CGMRC   CGMRC   Carnegie Park   Trailing 12   2,157,150   1,077,363   1,079,787   8.7%   51,216   0   1,028,571   1.30
20   Loan   44   GSMC   GSMC   Shoppes at City Centre   Not Available   1,949,012   748,964   1,200,047   9.7%   19,769   63,855   1,116,424   1.95
21   Loan       CCRE   CCRE   GSP MHP Portfolio III   Trailing 12   1,764,992   695,255   1,069,737   8.7%   14,747   0   1,054,990   1.37
21.01   Property               Mill Creek Estates MHP   Trailing 12   1,164,332   408,609   755,723       7,439   0   748,284    
21.02   Property               Newberry Farms MHP   Trailing 12   600,660   286,646   314,014       7,308   0   306,706    
22   Loan       CCRE   CCRE   Deer Run MHP   Trailing 12   1,343,023   366,204   976,819   8.1%   8,750   0   968,069   1.28
23   Loan   45   CCRE   CCRE   LA Fitness Powell   Not Available   1,112,005   33,360   1,078,645   9.4%   10,641   26,603   1,041,401   1.36
24   Loan   8, 46   CGMRC   CGMRC   Gratiot Crossing   Trailing 12   1,588,608   482,292   1,106,316   9.9%   33,281   58,064   1,014,971   1.50

 

A-15 

 

 

GSMS 2015-GC34 Annex A                                        
                                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Most Recent Description   Underwritten EGI ($)   Underwritten Expenses ($)   Underwritten Net Operating Income ($)   Debt Yield on Underwritten Net Operating Income (%)   Underwritten Replacement / FF&E Reserve ($)   Underwritten TI / LC ($)   Underwritten Net Cash Flow ($)   Underwritten NCF DSCR (x) (4)
25   Loan       GSMC   GSMC   Pfeiffer Woods   Trailing 12   2,554,743   1,033,533   1,521,210   13.8%   29,167   99,506   1,392,537   2.07
26   Loan   47   MC-FiveMile   MC-FiveMile   Artmore Hotel   Trailing 12   4,739,721   3,283,789   1,455,932   13.6%   189,589   0   1,266,343   1.88
27   Loan       GSCRE   GSMC   Villas at Waters Edge   Not Available   1,675,128   782,848   892,280   8.4%   23,000   0   869,280   1.31
28   Loan       GSCRE   GSMC   Copper Palms Apartment   Trailing 12   1,704,575   787,098   917,477   8.8%   69,010   0   848,467   1.29
29   Loan   48   CGMRC   CGMRC   Park on Clairmont   Trailing 12   1,287,465   652,978   634,487   8.7%   29,415   0   605,072   1.17
30   Loan       CGMRC   CGMRC   Station 3 Lofts   Trailing 12   1,127,413   438,370   689,043   8.8%   11,500   0   677,543   1.40
31   Loan   8, 49   CGMRC   CGMRC   222 East 59th Street   Not Available   2,288,185   1,427,248   860,938   11.5%   10,771   74,296   775,871   1.67
32   Loan       CCRE   CCRE   Meadowview MHP   Trailing 12   887,893   347,519   540,374   8.1%   4,865   0   535,509   1.29
33   Loan       SMC   SMF I   Coors Central Shopping Center   Trailing 12   1,052,121   311,521   740,600   11.3%   14,515   36,288   689,796   1.67
34   Loan   8   SMC   SMF I   Genesis Plaza   Trailing 12   1,221,838   393,623   828,215   12.7%   11,537   74,905   741,774   1.83
35   Loan       GSCRE   GSMC   North Village   Not Available   1,026,567   498,269   528,298   8.5%   33,929   0   494,369   1.32
36   Loan       GSCRE   GSMC   Canterbury Apartments   Trailing 12   1,959,479   1,295,498   663,982   10.9%   54,600   0   609,382   1.61
37   Loan   50   CCRE   CCRE   Dobson Medical Office   Trailing 12   786,680   253,226   533,454   8.9%   8,840   22,100   502,515   1.31
38   Loan   8   GSMC   GSMC   Surprise Crossing   Trailing 12   991,630   398,675   592,954   10.1%   7,267   15,593   570,095   1.62
39   Loan       MC-FiveMile   MC-FiveMile   1445 North Loop West   Trailing 12   1,712,802   1,049,843   662,960   11.5%   23,914   112,528   526,518   1.48
40   Loan       MC-FiveMile   MC-FiveMile   Webster Plaza   Trailing 12   1,004,521   317,753   686,768   11.9%   4,764   26,968   655,037   1.87
41   Loan       CCRE   CCRE   Tall Tree Apartments   Trailing 12   1,059,962   529,154   530,808   9.3%   44,400   0   486,408   1.33
42   Loan       SMC   SMF I   Oceanside Square   Trailing 12   681,550   201,039   480,511   9.2%   6,999   17,688   455,824   1.40
43   Loan       GSMC   GSMC   Colonnade of Royal Forest Shopping Center   Trailing 12   879,389   275,123   604,266   11.8%   5,263   32,980   566,023   1.80
44   Loan       SMC   SMF I   US Storage Center Portfolio   Trailing 12   809,371   367,221   442,150   9.2%   12,148   0   430,002   1.41
44.01   Property               US Storage Center Peoria   Trailing 12   499,900   208,651   291,249       6,590   0   284,659    
44.02   Property               US Storage Center Phoenix   Trailing 12   309,472   158,570   150,901       5,558   0   145,343    
45   Loan   51, 52   SMC   SMF I   Drakeshire Apartments   Trailing 12   1,153,072   651,094   501,978   12.9%   54,600   0   447,378   1.68
46   Loan   51, 52   SMC   SMF I   Drakeshire Plaza   Trailing 12   83,540   22,404   61,136   12.9%   3,449   8,623   49,065   1.68
47   Loan   53   GSMC   GSMC   Stonecrest Center   Trailing 12   625,582   127,839   497,742   12.5%   16,037   21,163   460,542   1.70
48   Loan       SMC   SMF I   Cook Street Office   Trailing 12   564,380   181,669   382,711   9.7%   8,612   30,088   344,012   1.38
49   Loan   54   CGMRC   CGMRC   Montgomeryville Self Storage Portfolio   Trailing 12   560,539   240,223   320,316   8.2%   11,640   0   308,676   1.25
49.01   Property               Xtra Space Self-Storage   Trailing 12   318,635   129,565   189,070       7,160   0   181,910    
49.02   Property               Montgomeryville Mini Storage   Trailing 12   241,904   110,658   131,246       4,480   0   126,766    
50   Loan       MC-FiveMile   MC-FiveMile   Security Plus Self Storage   Trailing 12   449,574   142,338   307,236   8.3%   6,006   0   301,230   1.34
51   Loan       CCRE   CCRE   Scott & White Healthcare Copperas Cove   Trailing 12   514,289   94,299   419,990   11.4%   2,995   0   416,995   1.74
52   Loan   55   CCRE   CCRE   Planet Fitness Wentzville, MO   Not Available   371,319   61,354   309,965   10.3%   4,467   11,168   294,331   1.41
53   Loan   56   MC-FiveMile   MC-FiveMile   Midtown Crossing   Annualized   616,608   382,091   234,517   8.8%   2,958   13,216   218,343   1.24
54   Loan       CGMRC   CGMRC   Denney’s Mini Storage   Trailing 12   408,738   120,990   287,749   11.1%   4,735   0   283,014   1.61
55   Loan   57   CGMRC   CGMRC   849 West Armitage Avenue   Not Available   241,825   46,414   195,411   8.0%   786   3,706   190,920   1.24
56   Loan       SMC   SMF I   Fair Oaks and Levee Place   Trailing 12   439,810   217,099   222,711   9.3%   9,200   0   213,511   1.41
56.01   Property               Levee Place MHC   Trailing 12   267,880   133,928   133,952       5,250   0   128,702    
56.02   Property               Fair Oaks MHC   Trailing 12   171,930   83,172   88,758       3,950   0   84,808    
57   Loan       SMC   SMF I   Windhorst MHC   Trailing 12   261,978   103,986   157,992   8.8%   4,150   0   153,842   1.36

 

A-16 

 

 

GSMS 2015-GC34 Annex A                                        
                                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Debt Yield on Underwritten Net Cash Flow (%)   Appraised Value ($)   Appraisal Date   As Stabilized Appraised Value ($)   As Stabilized Appraisal Date   Cut-off Date LTV Ratio (%)   LTV Ratio at Maturity / ARD (%)   Occupancy (%) (5)   Occupancy Date
1   Loan   8, 9, 10, 11, 12   CGMRC   CGMRC   Illinois Center   8.2%   390,000,000   6/24/2015   470,000,000   7/1/2017   66.7%   50.6%   72.3%    
1.01   Property               111 East Wacker       220,114,840   6/24/2015   265,266,602   7/1/2017           79.3%   6/29/2015
1.02   Property               233 North Michigan Avenue       169,885,160   6/24/2015   204,733,398   7/1/2017           65.7%   6/29/2015
2   Loan   13, 14, 15   CGMRC   CGMRC   750 Lexington Avenue   9.1%   300,000,000   6/1/2015   NAP   NAP   43.3%   39.7%   100.0%   5/1/2015
3   Loan   16, 17, 18, 19   GSMC   GSMC   Hammons Hotel Portfolio   10.8%   367,320,502   Various   371,300,000   Various   68.2%   55.5%   74.8%    
3.01   Property   20           Embassy Suites Concord, NC       89,300,000   6/11/2015   NAP   NAP           75.5%   6/30/2015
3.02   Property               Embassy Suites Murfreesboro, TN       72,500,000   6/9/2015   NAP   NAP           78.0%   6/30/2015
3.03   Property               Embassy Suites Norman, OK       54,600,000   6/11/2015   NAP   NAP           74.3%   6/30/2015
3.04   Property               Courtyard by Marriott Dallas/Allen, TX       43,344,314   6/11/2015   45,000,000   6/11/2017           77.9%   6/30/2015
3.05   Property   21           Renaissance by Marriott Phoenix/Glendale, AZ       55,200,000   6/8/2015   57,200,000   6/8/2016           63.8%   6/30/2015
3.06   Property               Embassy Suites Huntsville, AL       36,200,000   6/9/2015   NAP   NAP           78.2%   6/30/2015
3.07   Property               Residence Inn by Marriott Kansas City, MO       16,176,188   6/10/2015   16,500,000   6/10/2016           80.9%   6/30/2015
4   Loan   8, 22, 23   SMC   SMF I   Parkside at So7   8.3%   75,800,000   8/7/2015   76,800,000   8/7/2016   71.4%   64.7%   94.3%   9/14/2015
5   Loan       CGMRC   CGMRC   444-450 West 56th Street   10.1%   160,000,000   7/1/2015   NAP   NAP   18.8%   18.8%   86.6%   5/31/2015
6   Loan   24, 25, 26   GSMC   GSMC   Denton Center   8.9%   38,500,000   7/28/2015   45,300,000   3/1/2016   65.7%   65.7%   85.3%   8/1/2015
7   Loan       CGMRC   CGMRC   Bluejay Grocery Portfolio   8.3%   37,400,000   Various   NAP   NAP   73.4%   64.2%   100.0%    
7.01   Property               Pick N Save       13,800,000   6/19/2015   NAP   NAP           100.0%   7/13/2015
7.02   Property               Marsh Kokomo       9,000,000   6/22/2015   NAP   NAP           100.0%   7/13/2015
7.03   Property               Copps Madison       8,600,000   4/28/2015   NAP   NAP           100.0%   7/13/2015
7.04   Property               Tops Lockport       6,000,000   6/23/2015   NAP   NAP           100.0%   7/13/2015
8   Loan   27   MC-FiveMile   MC-FiveMile   The Heights at State College Phase III   7.7%   32,300,000   8/20/2015   NAP   NAP   74.3%   68.0%   100.0%   8/1/2015
9   Loan       GSMC   GSMC   Festival at Sawmill Centre   8.3%   31,500,000   6/1/2015   NAP   NAP   74.5%   60.7%   98.5%   8/1/2015
10   Loan   28, 29   MC-FiveMile   MC-FiveMile   Woodlands Corporate Center and 7049 Williams Road Portfolio   8.4%   33,200,000   4/27/2015   NAP   NAP   70.2%   61.9%   92.3%    
10.01   Property               Woodlands West       14,500,000   4/27/2015   NAP   NAP           84.4%   8/3/2015
10.02   Property   30           Woodlands East       11,700,000   4/27/2015   NAP   NAP           100.0%   8/3/2015
10.03   Property               7049 Williams Road       7,000,000   4/27/2015   NAP   NAP           100.0%   8/3/2015
11   Loan       MC-FiveMile   MC-FiveMile   615 Alpha Drive   9.3%   25,900,000   8/22/2015   NAP   NAP   74.5%   63.9%   97.9%   9/16/2015
12   Loan   31, 32, 33   GSMC   GSMC   DoubleTree Hotel Universal   13.4%   76,000,000   7/31/2015   101,000,000   8/1/2018   57.0%   41.4%   85.2%   7/31/2015
13   Loan   34   MC-FiveMile   MC-FiveMile   Regalia Mansfield/Dolce   7.5%   27,030,000   5/1/2015   NAP   NAP   63.1%   55.5%   97.4%   6/30/2015
14   Loan   35, 36   CCRE   CCRE   Lake Fredrica Shopping Center   8.2%   15,525,000   6/13/2015   22,800,000   10/13/2016   70.2%   59.2%   96.4%   8/13/2015
15   Loan   37, 38, 39   GSMC   GSMC   Westlake Center   10.4%   17,650,000   8/3/2015   NAP   NAP   73.5%   64.4%   85.3%   8/1/2015
16   Loan   37   GSMC   GSMC   Church Lane Shopping Center   8.0%   21,000,000   7/21/2015   NAP   NAP   69.6%   61.1%   96.2%   8/1/2015
17   Loan   8, 40, 41, 42   SMC   SMF I   Hyatt Place Texas Portfolio   10.5%   57,000,000   8/1/2015   62,000,000   8/1/2017   67.5%   57.1%   78.9%    
17.01   Property               Hyatt Place Austin       27,500,000   8/1/2015   30,000,000   8/1/2017           81.4%   6/30/2015
17.02   Property               Hyatt Place San Antonio       15,500,000   8/1/2015   16,500,000   8/1/2017           81.2%   6/30/2015
17.03   Property               Hyatt Place Dallas       14,000,000   8/1/2015   15,500,000   8/1/2017           74.3%   6/30/2015
18   Loan       CCRE   CCRE   Parkville Commons   10.4%   18,800,000   5/28/2015   NAP   NAP   67.0%   47.1%   100.0%   8/25/2015
19   Loan   43   CGMRC   CGMRC   Carnegie Park   8.3%   16,200,000   7/21/2015   17,130,000   3/1/2017   73.9%   62.6%   97.2%   8/5/2015
20   Loan   44   GSMC   GSMC   Shoppes at City Centre   9.0%   19,000,000   7/10/2015   NAP   NAP   65.0%   65.0%   90.6%   6/15/2015
21   Loan       CCRE   CCRE   GSP MHP Portfolio III   8.6%   17,010,000   6/26/2015   NAP   NAP   72.2%   58.9%   89.9%    
21.01   Property               Mill Creek Estates MHP       12,210,000   6/26/2015   NAP   NAP           98.8%   7/9/2015
21.02   Property               Newberry Farms MHP       4,800,000   6/26/2015   NAP   NAP           81.0%   7/9/2015
22   Loan       CCRE   CCRE   Deer Run MHP   8.0%   16,140,000   5/26/2015   NAP   NAP   74.9%   61.1%   93.2%   7/9/2015
23   Loan   45   CCRE   CCRE   LA Fitness Powell   9.1%   17,500,000   7/22/2015   NAP   NAP   65.7%   63.2%   100.0%   8/19/2015
24   Loan   8, 46   CGMRC   CGMRC   Gratiot Crossing   9.1%   16,300,000   8/21/2015   17,900,000   8/21/2017   68.4%   53.1%   93.0%   6/18/2015

 

A-17 

 

 

GSMS 2015-GC34 Annex A                                        
                                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Debt Yield on Underwritten Net Cash Flow (%)   Appraised Value ($)   Appraisal Date   As Stabilized Appraised Value ($)   As Stabilized Appraisal Date   Cut-off Date LTV Ratio (%)   LTV Ratio at Maturity / ARD (%)   Occupancy (%) (5)   Occupancy Date
25   Loan       GSMC   GSMC   Pfeiffer Woods   12.6%   15,700,000   8/3/2015   NAP   NAP   70.4%   61.6%   89.1%   8/1/2015
26   Loan   47   MC-FiveMile   MC-FiveMile   Artmore Hotel   11.8%   16,000,000   6/11/2015   NAP   NAP   66.8%   54.6%   80.8%   7/31/2015
27   Loan       GSCRE   GSMC   Villas at Waters Edge   8.2%   15,000,000   8/4/2015   NAP   NAP   70.7%   60.7%   100.0%   8/15/2015
28   Loan       GSCRE   GSMC   Copper Palms Apartment   8.1%   14,000,000   7/22/2015   NAP   NAP   74.5%   68.5%   94.2%   8/21/2015
29   Loan   48   CGMRC   CGMRC   Park on Clairmont   8.3%   10,400,000   7/8/2015   11,900,000   8/1/2016   70.4%   62.2%   99.1%   6/15/2015
30   Loan       CGMRC   CGMRC   Station 3 Lofts   8.7%   10,400,000   7/28/2015   NAP   NAP   75.0%   66.0%   100.0%   7/28/2015
31   Loan   8, 49   CGMRC   CGMRC   222 East 59th Street   10.3%   28,000,000   5/21/2015   31,000,000   6/1/2016   26.8%   22.2%   100.0%   4/1/2015
32   Loan       CCRE   CCRE   Meadowview MHP   8.1%   9,040,000   6/26/2015   NAP   NAP   73.5%   59.9%   95.0%   7/9/2015
33   Loan       SMC   SMF I   Coors Central Shopping Center   10.5%   10,300,000   7/28/2015   NAP   NAP   63.5%   51.9%   100.0%   9/10/2015
34   Loan   8   SMC   SMF I   Genesis Plaza   11.4%   11,500,000   7/28/2015   13,525,000   5/1/2016   56.5%   42.3%   78.0%   8/24/2015
35   Loan       GSCRE   GSMC   North Village   7.9%   9,450,000   7/23/2015   NAP   NAP   65.9%   56.1%   93.3%   7/31/2015
36   Loan       GSCRE   GSMC   Canterbury Apartments   10.0%   8,650,000   6/4/2015   NAP   NAP   70.4%   57.4%   89.6%   8/25/2015
37   Loan   50   CCRE   CCRE   Dobson Medical Office   8.4%   8,000,000   7/23/2015   NAP   NAP   75.0%   64.8%   100.0%   8/27/2015
38   Loan   8   GSMC   GSMC   Surprise Crossing   9.8%   9,400,000   7/9/2015   9,610,000   6/9/2016   62.2%   49.1%   87.0%   8/24/2015
39   Loan       MC-FiveMile   MC-FiveMile   1445 North Loop West   9.1%   8,350,000   5/20/2015   NAP   NAP   69.3%   56.4%   99.1%   6/22/2015
40   Loan       MC-FiveMile   MC-FiveMile   Webster Plaza   11.3%   10,090,000   7/1/2015   NAP   NAP   57.3%   46.4%   100.0%   7/31/2015
41   Loan       CCRE   CCRE   Tall Tree Apartments   8.5%   7,600,000   6/17/2015   NAP   NAP   75.0%   64.8%   93.9%   7/17/2015
42   Loan       SMC   SMF I   Oceanside Square   8.8%   7,250,000   7/16/2015   NAP   NAP   71.7%   61.7%   86.9%   8/28/2015
43   Loan       GSMC   GSMC   Colonnade of Royal Forest Shopping Center   11.1%   7,050,000   7/16/2015   NAP   NAP   72.3%   58.7%   99.6%   8/11/2015
44   Loan       SMC   SMF I   US Storage Center Portfolio   9.0%   7,100,000   7/24/2015   NAP   NAP   67.6%   62.2%   84.2%    
44.01   Property               US Storage Center Peoria       4,750,000   7/24/2015   NAP   NAP           83.2%   7/31/2015
44.02   Property               US Storage Center Phoenix       2,350,000   7/24/2015   NAP   NAP           85.8%   7/31/2015
45   Loan   51, 52   SMC   SMF I   Drakeshire Apartments   11.4%   5,650,000   6/19/2015   NAP   NAP   67.6%   50.0%   92.3%   8/19/2015
46   Loan   51, 52   SMC   SMF I   Drakeshire Plaza   11.4%   800,000   6/19/2015   NAP   NAP   67.6%   50.0%   53.1%   8/19/2015
47   Loan   53   GSMC   GSMC   Stonecrest Center   11.5%   7,200,000   7/24/2015   NAP   NAP   55.5%   41.0%   100.0%   7/31/2015
48   Loan       SMC   SMF I   Cook Street Office   8.7%   5,500,000   8/11/2015   NAP   NAP   71.7%   58.7%   92.5%   8/28/2015
49   Loan   54   CGMRC   CGMRC   Montgomeryville Self Storage Portfolio   7.9%   5,980,000   5/27/2015   6,100,000   Various   61.5%   55.1%   76.8%    
49.01   Property               Xtra Space Self-Storage       3,760,000   5/27/2015   3,860,000   8/27/2016           70.5%   6/11/2015
49.02   Property               Montgomeryville Mini Storage       2,220,000   5/27/2015   2,240,000   2/27/2016           87.8%   6/11/2015
50   Loan       MC-FiveMile   MC-FiveMile   Security Plus Self Storage   8.1%   4,950,000   6/2/2015   NAP   NAP   74.7%   65.4%   84.5%   7/24/2015
51   Loan       CCRE   CCRE   Scott & White Healthcare Copperas Cove   11.3%   7,900,000   8/10/2015   NAP   NAP   46.8%   38.6%   100.0%   9/16/2015
52   Loan   55   CCRE   CCRE   Planet Fitness Wentzville, MO   9.7%   4,340,000   7/1/2015   NAP   NAP   69.6%   51.8%   100.0%   8/11/2015
53   Loan   56   MC-FiveMile   MC-FiveMile   Midtown Crossing   8.2%   3,600,000   5/28/2015   NAP   NAP   73.6%   62.7%   100.0%   6/1/2015
54   Loan       CGMRC   CGMRC   Denney’s Mini Storage   10.9%   4,030,000   7/22/2015   NAP   NAP   64.4%   47.6%   95.6%   7/28/2015
55   Loan   57   CGMRC   CGMRC   849 West Armitage Avenue   7.8%   3,700,000   8/3/2015   NAP   NAP   66.2%   54.1%   100.0%   9/2/2015
56   Loan       SMC   SMF I   Fair Oaks and Levee Place   8.9%   3,200,000   Various   NAP   NAP   75.0%   63.8%   76.5%    
56.01   Property               Levee Place MHC       2,110,000   7/19/2015   NAP   NAP           83.7%   8/25/2015
56.02   Property               Fair Oaks MHC       1,090,000   7/14/2015   NAP   NAP           67.1%   8/25/2015
57   Loan       SMC   SMF I   Windhorst MHC   8.6%   2,390,000   7/14/2015   NAP   NAP   75.0%   63.8%   80.7%   8/25/2015

 

A-18 

 

 

GSMS 2015-GC34 Annex A                                    
                                                     
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   ADR ($)   RevPAR ($)   Largest Tenant   Largest Tenant Sq Ft   Largest Tenant Lease Expiration (6)   Second Largest Tenant   Second Largest Tenant Sq Ft   Second Largest Tenant Lease Expiration (6)
1   Loan   8, 9, 10, 11, 12   CGMRC   CGMRC   Illinois Center   NAP   NAP                        
1.01   Property               111 East Wacker   NAP   NAP   Bankers Life and Casualty   139,252   8/31/2023   Combined Insurance Company   99,204   7/14/2021
1.02   Property               233 North Michigan Avenue   NAP   NAP   Department of Health & Human Services (GSA)   184,042   11/30/2020   Clear Channel Broadcasting   73,353   7/31/2024
2   Loan   13, 14, 15   CGMRC   CGMRC   750 Lexington Avenue   NAP   NAP   Locke Lord   119,350   6/30/2016   Ampco Parking Svc   24,000   MTM
3   Loan   16, 17, 18, 19   GSMC   GSMC   Hammons Hotel Portfolio   130.39   97.59                        
3.01   Property   20           Embassy Suites Concord, NC   147.60   111.43   NAP           NAP        
3.02   Property               Embassy Suites Murfreesboro, TN   134.42   104.82   NAP           NAP        
3.03   Property               Embassy Suites Norman, OK   118.40   87.99   NAP           NAP        
3.04   Property               Courtyard by Marriott Dallas/Allen, TX   115.61   90.01   NAP           NAP        
3.05   Property   21           Renaissance by Marriott Phoenix/Glendale, AZ   163.99   104.66   NAP           NAP        
3.06   Property               Embassy Suites Huntsville, AL   114.52   89.55   NAP           NAP        
3.07   Property               Residence Inn by Marriott Kansas City, MO   106.41   86.03   NAP           NAP        
4   Loan   8, 22, 23   SMC   SMF I   Parkside at So7   NAP   NAP   GCG Time/Money Corporation   8,016   10/31/2022   Chuy’s Mexican Food   7,374   11/30/2025
5   Loan       CGMRC   CGMRC   444-450 West 56th Street   NAP   NAP   New York City School Construction Authority   235,000   9/8/2024   Sync Sound   11,500   MTM
6   Loan   24, 25, 26   GSMC   GSMC   Denton Center   NAP   NAP   Kroger   60,930   2/28/2017   Movie Tavern   53,029   3/31/2031
7   Loan       CGMRC   CGMRC   Bluejay Grocery Portfolio   NAP   NAP                        
7.01   Property               Pick N Save   NAP   NAP   Pick N Save   61,910   1/30/2030   NAP        
7.02   Property               Marsh Kokomo   NAP   NAP   Marsh Supermarket   55,264   4/30/2026   NAP        
7.03   Property               Copps Madison   NAP   NAP   The Copps Corporation   66,704   4/30/2026   NAP        
7.04   Property               Tops Lockport   NAP   NAP   Tops Supermarkets   55,515   12/31/2024   NAP        
8   Loan   27   MC-FiveMile   MC-FiveMile   The Heights at State College Phase III   NAP   NAP   NAP           NAP        
9   Loan       GSMC   GSMC   Festival at Sawmill Centre   NAP   NAP   Jo-Ann Fabric   48,737   1/31/2024   Barnes & Noble   20,184   1/31/2019
10   Loan   28, 29   MC-FiveMile   MC-FiveMile   Woodlands Corporate Center and 7049 Williams Road Portfolio   NAP   NAP                        
10.01   Property               Woodlands West   NAP   NAP   VNA   14,164   7/31/2022   Warren’s Carpet One (Big Bob’s)   13,863   7/31/2016
10.02   Property   30           Woodlands East   NAP   NAP   Calamar Construction   21,054   7/31/2025   Dynisco Viatran   17,878   4/22/2017
10.03   Property               7049 Williams Road   NAP   NAP   Silipos   35,346   1/31/2019   NAP        
11   Loan       MC-FiveMile   MC-FiveMile   615 Alpha Drive   NAP   NAP   Benshaw, Inc   183,295   11/30/2019   Keystone Automotive   79,262   4/30/2019
12   Loan   31, 32, 33   GSMC   GSMC   DoubleTree Hotel Universal   91.75   78.19   NAP           NAP        
13   Loan   34   MC-FiveMile   MC-FiveMile   Regalia Mansfield/Dolce   NAP   NAP   NAP           NAP        
14   Loan   35, 36   CCRE   CCRE   Lake Fredrica Shopping Center   NAP   NAP   Publix   45,600   11/1/2036   Own it Now   5,250   9/30/2017
15   Loan   37, 38, 39   GSMC   GSMC   Westlake Center   NAP   NAP   Blue Chip Technology, Inc.   19,023   12/31/2020   Cassady, Schiller & Associates   16,002   7/31/2025
16   Loan   37   GSMC   GSMC   Church Lane Shopping Center   NAP   NAP   JoAnn Fabrics   14,600   1/31/2018   Party City   12,415   1/31/2025
17   Loan   8, 40, 41, 42   SMC   SMF I   Hyatt Place Texas Portfolio   112.49   88.83                        
17.01   Property               Hyatt Place Austin   137.46   111.90   NAP           NAP        
17.02   Property               Hyatt Place San Antonio   103.54   84.08   NAP           NAP        
17.03   Property               Hyatt Place Dallas   96.15   71.44   NAP           NAP        
18   Loan       CCRE   CCRE   Parkville Commons   NAP   NAP   Associated Wholesale Grocers, Inc. (Price Chopper)   73,000   2/1/2024   Nick and Jake’s Parkville, Inc   6,914   10/1/2019
19   Loan   43   CGMRC   CGMRC   Carnegie Park   NAP   NAP   NAP           NAP        
20   Loan   44   GSMC   GSMC   Shoppes at City Centre   NAP   NAP   West Marine   24,959   5/31/2021   Doris Italian Market   22,300   11/30/2030
21   Loan       CCRE   CCRE   GSP MHP Portfolio III   NAP   NAP                        
21.01   Property               Mill Creek Estates MHP   NAP   NAP   NAP           NAP        
21.02   Property               Newberry Farms MHP   NAP   NAP   NAP           NAP        
22   Loan       CCRE   CCRE   Deer Run MHP   NAP   NAP   NAP           NAP        
23   Loan   45   CCRE   CCRE   LA Fitness Powell   NAP   NAP   LA Fitness   53,206   12/28/2027   NAP        
24   Loan   8, 46   CGMRC   CGMRC   Gratiot Crossing   NAP   NAP   Hobby Lobby   56,556   3/31/2025   Planet Fitness   35,000   1/31/2026

 

A-19 

 

 

GSMS 2015-GC34 Annex A                                    
                                                     
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   ADR ($)   RevPAR ($)   Largest Tenant   Largest Tenant Sq Ft   Largest Tenant Lease Expiration (6)   Second Largest Tenant   Second Largest Tenant Sq Ft   Second Largest Tenant Lease Expiration (6)
25   Loan       GSMC   GSMC   Pfeiffer Woods   NAP   NAP   United HealthCare Services   61,629   12/31/2016   Schaeffers Investment Research   17,849   2/28/2021
26   Loan   47   MC-FiveMile   MC-FiveMile   Artmore Hotel   129.29   102.71   NAP           NAP        
27   Loan       GSCRE   GSMC   Villas at Waters Edge   NAP   NAP   NAP           NAP        
28   Loan       GSCRE   GSMC   Copper Palms Apartment   NAP   NAP   NAP           NAP        
29   Loan   48   CGMRC   CGMRC   Park on Clairmont   NAP   NAP   NAP           NAP        
30   Loan       CGMRC   CGMRC   Station 3 Lofts   NAP   NAP   NAP           NAP        
31   Loan   8, 49   CGMRC   CGMRC   222 East 59th Street   NAP   NAP   Cohen Master Lease   10,140   7/31/2027   Ralph Lauren   6,840   2/28/2019
32   Loan       CCRE   CCRE   Meadowview MHP   NAP   NAP   NAP           NAP        
33   Loan       SMC   SMF I   Coors Central Shopping Center   NAP   NAP   Fallas Paredes   27,000   4/30/2018   Family Dollar   9,000   12/31/2020
34   Loan   8   SMC   SMF I   Genesis Plaza   NAP   NAP   Wells Fargo Dealer Services, Inc.   13,520   2/29/2020   Republic Indemnity of America   8,976   10/31/2020
35   Loan       GSCRE   GSMC   North Village   NAP   NAP   NAP           NAP        
36   Loan       GSCRE   GSMC   Canterbury Apartments   NAP   NAP   NAP           NAP        
37   Loan   50   CCRE   CCRE   Dobson Medical Office   NAP   NAP   Skin & Cancer Ctr of Arizona   10,921   5/31/2016   SMI Imaging LLC   5,939   4/30/2019
38   Loan   8   GSMC   GSMC   Surprise Crossing   NAP   NAP   O’Reilly Automotive   7,000   10/31/2020   Bank of America (GL)   5,000   6/26/2025
39   Loan       MC-FiveMile   MC-FiveMile   1445 North Loop West   NAP   NAP   Family Tree DNA   13,235   6/30/2019   GMS Dental   12,169   4/30/2020
40   Loan       MC-FiveMile   MC-FiveMile   Webster Plaza   NAP   NAP   Buffalo Wild Wings   5,600   7/12/2019   Meador Staffing   3,000   10/31/2020
41   Loan       CCRE   CCRE   Tall Tree Apartments   NAP   NAP   NAP           NAP        
42   Loan       SMC   SMF I   Oceanside Square   NAP   NAP   Montessori School   4,500   7/31/2016   Mi Asador Mexican Restaurant   2,850   12/31/2016
43   Loan       GSMC   GSMC   Colonnade of Royal Forest Shopping Center   NAP   NAP   Conservatory-Aveda Day Spa & Salon   9,520   4/30/2018   Taylor Family Practice, PA   7,518   3/31/2016
44   Loan       SMC   SMF I   US Storage Center Portfolio   NAP   NAP                        
44.01   Property               US Storage Center Peoria   NAP   NAP   NAP           NAP        
44.02   Property               US Storage Center Phoenix   NAP   NAP   NAP           NAP        
45   Loan   51, 52   SMC   SMF I   Drakeshire Apartments   NAP   NAP   NAP           NAP        
46   Loan   51, 52   SMC   SMF I   Drakeshire Plaza   NAP   NAP   Suds & More   2,320   MTM   Flowers by Carol   2,320   6/30/2019
47   Loan   53   GSMC   GSMC   Stonecrest Center   NAP   NAP   American Signature   44,553   1/31/2021   NAP        
48   Loan       SMC   SMF I   Cook Street Office   NAP   NAP   Albert Association Mgmt   8,253   10/31/2021   Borrego Community Health   4,436   6/30/2017
49   Loan   54   CGMRC   CGMRC   Montgomeryville Self Storage Portfolio   NAP   NAP                        
49.01   Property               Xtra Space Self-Storage   NAP   NAP   NAP           NAP        
49.02   Property               Montgomeryville Mini Storage   NAP   NAP   NAP           NAP        
50   Loan       MC-FiveMile   MC-FiveMile   Security Plus Self Storage   NAP   NAP   NAP           NAP        
51   Loan       CCRE   CCRE   Scott & White Healthcare Copperas Cove   NAP   NAP   Baylor Scott & White   14,973   6/30/2029   NAP        
52   Loan   55   CCRE   CCRE   Planet Fitness Wentzville, MO   NAP   NAP   Planet Fitness   22,335   3/5/2035   NAP        
53   Loan   56   MC-FiveMile   MC-FiveMile   Midtown Crossing   NAP   NAP   Buffalo Wild Wings   5,951   7/31/2019   Gyu-Kaku   3,500   9/30/2022
54   Loan       CGMRC   CGMRC   Denney’s Mini Storage   NAP   NAP   NAP           NAP        
55   Loan   57   CGMRC   CGMRC   849 West Armitage Avenue   NAP   NAP   Marine Layer   1,904   1/31/2025   NAP        
56   Loan       SMC   SMF I   Fair Oaks and Levee Place   NAP   NAP                        
56.01   Property               Levee Place MHC   NAP   NAP   NAP           NAP        
56.02   Property               Fair Oaks MHC   NAP   NAP   NAP           NAP        
57   Loan       SMC   SMF I   Windhorst MHC   NAP   NAP   NAP           NAP        

 

A-20 

 

 

GSMS 2015-GC34 Annex A                            
                                             
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Third Largest Tenant   Third Largest Tenant Sq Ft   Third Largest Tenant Lease Expiration (6)   Fourth Largest Tenant   Fourth Largest Tenant Sq Ft   Fourth Largest Tenant Lease Expiration (6)
1   Loan   8, 9, 10, 11, 12   CGMRC   CGMRC   Illinois Center                        
1.01   Property               111 East Wacker   Taft Stettinius & Hollister   69,298   5/31/2025   Zenith Media Services, Inc.   66,768   7/31/2019
1.02   Property               233 North Michigan Avenue   Young & Rubicam, Inc.   69,292   11/30/2018   American Health Information   34,780   10/31/2024
2   Loan   13, 14, 15   CGMRC   CGMRC   750 Lexington Avenue   EIM Management   22,700   10/31/2018   Scientific Games Corp   22,700   4/30/2018
3   Loan   16, 17, 18, 19   GSMC   GSMC   Hammons Hotel Portfolio                        
3.01   Property   20           Embassy Suites Concord, NC   NAP           NAP        
3.02   Property               Embassy Suites Murfreesboro, TN   NAP           NAP        
3.03   Property               Embassy Suites Norman, OK   NAP           NAP        
3.04   Property               Courtyard by Marriott Dallas/Allen, TX   NAP           NAP        
3.05   Property   21           Renaissance by Marriott Phoenix/Glendale, AZ   NAP           NAP        
3.06   Property               Embassy Suites Huntsville, AL   NAP           NAP        
3.07   Property               Residence Inn by Marriott Kansas City, MO   NAP           NAP        
4   Loan   8, 22, 23   SMC   SMF I   Parkside at So7   Trinity Merchants   4,137   11/30/2022   Barcadia   3,000   3/31/2021
5   Loan       CGMRC   CGMRC   444-450 West 56th Street   NAP           NAP        
6   Loan   24, 25, 26   GSMC   GSMC   Denton Center   Drug Emporium   27,800   2/28/2017   Planet Fitness   15,400   8/31/2024
7   Loan       CGMRC   CGMRC   Bluejay Grocery Portfolio                        
7.01   Property               Pick N Save   NAP           NAP        
7.02   Property               Marsh Kokomo   NAP           NAP        
7.03   Property               Copps Madison   NAP           NAP        
7.04   Property               Tops Lockport   NAP           NAP        
8   Loan   27   MC-FiveMile   MC-FiveMile   The Heights at State College Phase III   NAP           NAP        
9   Loan       GSMC   GSMC   Festival at Sawmill Centre   Park to Shop Marketplace   18,490   8/31/2024   Chuck E Cheese   14,220   7/31/2023
10   Loan   28, 29   MC-FiveMile   MC-FiveMile   Woodlands Corporate Center and 7049 Williams Road Portfolio                        
10.01   Property               Woodlands West   Colmar, Inc.   7,169   9/30/2016   Lanpar Technologies   7,029   1/14/2020
10.02   Property   30           Woodlands East   Incom Mfg.   16,203   4/30/2019   United Materials   9,433   5/30/2017
10.03   Property               7049 Williams Road   NAP           NAP        
11   Loan       MC-FiveMile   MC-FiveMile   615 Alpha Drive   Trufood Mfg. Inc.   58,000   7/31/2020   NAP        
12   Loan   31, 32, 33   GSMC   GSMC   DoubleTree Hotel Universal   NAP           NAP        
13   Loan   34   MC-FiveMile   MC-FiveMile   Regalia Mansfield/Dolce   NAP           NAP        
14   Loan   35, 36   CCRE   CCRE   Lake Fredrica Shopping Center   Petland   4,875   11/30/2019   Payless Shoesource   2,913   7/31/2018
15   Loan   37, 38, 39   GSMC   GSMC   Westlake Center   RoundTower Technologies, Inc.   13,211   1/31/2017   Comptroller of Currency   11,366   1/31/2017
16   Loan   37   GSMC   GSMC   Church Lane Shopping Center   Tuesday Morning   8,831   4/30/2017   Moving Company (Dance Studio)   8,260   8/31/2022
17   Loan   8, 40, 41, 42   SMC   SMF I   Hyatt Place Texas Portfolio                        
17.01   Property               Hyatt Place Austin   NAP           NAP        
17.02   Property               Hyatt Place San Antonio   NAP           NAP        
17.03   Property               Hyatt Place Dallas   NAP           NAP        
18   Loan       CCRE   CCRE   Parkville Commons   Cycle City   5,900   2/1/2017   Ranch Hands, Inc (dba Rusty Horse Tavern)   3,500   7/1/2017
19   Loan   43   CGMRC   CGMRC   Carnegie Park   NAP           NAP        
20   Loan   44   GSMC   GSMC   Shoppes at City Centre   Boynton Zoo Health Club   9,520   10/31/2024   California Designs   9,520   7/31/2020
21   Loan       CCRE   CCRE   GSP MHP Portfolio III                        
21.01   Property               Mill Creek Estates MHP   NAP           NAP        
21.02   Property               Newberry Farms MHP   NAP           NAP        
22   Loan       CCRE   CCRE   Deer Run MHP   NAP           NAP        
23   Loan   45   CCRE   CCRE   LA Fitness Powell   NAP           NAP        
24   Loan   8, 46   CGMRC   CGMRC   Gratiot Crossing   Big Lots   31,713   1/31/2025   PetCo   15,000   1/31/2026

 

A-21 

 

 

GSMS 2015-GC34 Annex A                            
                                             
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Third Largest Tenant   Third Largest Tenant Sq Ft   Third Largest Tenant Lease Expiration (6)   Fourth Largest Tenant   Fourth Largest Tenant Sq Ft   Fourth Largest Tenant Lease Expiration (6)
25   Loan       GSMC   GSMC   Pfeiffer Woods   Merrill Lynch Pierce Fenner   13,921   3/31/2017   The Normandy Group LLC   5,235   6/30/2020
26   Loan   47   MC-FiveMile   MC-FiveMile   Artmore Hotel   NAP           NAP        
27   Loan       GSCRE   GSMC   Villas at Waters Edge   NAP           NAP        
28   Loan       GSCRE   GSMC   Copper Palms Apartment   NAP           NAP        
29   Loan   48   CGMRC   CGMRC   Park on Clairmont   NAP           NAP        
30   Loan       CGMRC   CGMRC   Station 3 Lofts   NAP           NAP        
31   Loan   8, 49   CGMRC   CGMRC   222 East 59th Street   Jerry Pair & Associates   6,540   1/31/2018   Lapicida   5,480   4/30/2024
32   Loan       CCRE   CCRE   Meadowview MHP   NAP           NAP        
33   Loan       SMC   SMF I   Coors Central Shopping Center   El Taco Tote Mexican Restaurant   5,995   4/30/2020   Route 66 Dentistry   5,040   9/30/2020
34   Loan   8   SMC   SMF I   Genesis Plaza   SoCal Office Technologies, Inc. (Xerox Corp)   6,328   12/31/2017   Freedom Mortgage   6,179   11/30/2016
35   Loan       GSCRE   GSMC   North Village   NAP           NAP        
36   Loan       GSCRE   GSMC   Canterbury Apartments   NAP           NAP        
37   Loan   50   CCRE   CCRE   Dobson Medical Office   AZ Spine & Pain Specialists, LLC   5,919   10/29/2025   East Valley Spine & Sports Med   3,673   8/16/2017
38   Loan   8   GSMC   GSMC   Surprise Crossing   Crossfit Unwavering   4,000   9/30/2017   Perfect Teeth   2,990   9/30/2020
39   Loan       MC-FiveMile   MC-FiveMile   1445 North Loop West   USFDA   12,048   4/13/2021   Terra Associates   6,851   5/31/2021
40   Loan       MC-FiveMile   MC-FiveMile   Webster Plaza   Freebirds, LP   2,870   9/30/2024   Sushi Coast, Inc.   2,699   12/31/2020
41   Loan       CCRE   CCRE   Tall Tree Apartments   NAP           NAP        
42   Loan       SMC   SMF I   Oceanside Square   Temple Heights Animal Hospital   2,700   3/31/2020   Tae Kwon Do Center   2,124   8/31/2017
43   Loan       GSMC   GSMC   Colonnade of Royal Forest Shopping Center   Kingwood Speech Pathology Services   3,731   3/31/2016   Whittington Bridal   3,600   12/31/2016
44   Loan       SMC   SMF I   US Storage Center Portfolio                        
44.01   Property               US Storage Center Peoria   NAP           NAP        
44.02   Property               US Storage Center Phoenix   NAP           NAP        
45   Loan   51, 52   SMC   SMF I   Drakeshire Apartments   NAP           NAP        
46   Loan   51, 52   SMC   SMF I   Drakeshire Plaza   Sweet Choices   2,320   4/30/2018   Affordable Chirpractic   860   6/30/2018
47   Loan   53   GSMC   GSMC   Stonecrest Center   NAP           NAP        
48   Loan       SMC   SMF I   Cook Street Office   Robert F. Steinberg, MD   2,634   7/31/2016   Industrial West   2,448   8/30/2016
49   Loan   54   CGMRC   CGMRC   Montgomeryville Self Storage Portfolio                        
49.01   Property               Xtra Space Self-Storage   NAP           NAP        
49.02   Property               Montgomeryville Mini Storage   NAP           NAP        
50   Loan       MC-FiveMile   MC-FiveMile   Security Plus Self Storage   NAP           NAP        
51   Loan       CCRE   CCRE   Scott & White Healthcare Copperas Cove   NAP           NAP        
52   Loan   55   CCRE   CCRE   Planet Fitness Wentzville, MO   NAP           NAP        
53   Loan   56   MC-FiveMile   MC-FiveMile   Midtown Crossing   Gray’s Public House (Subleased to Dosi Restaurant)   2,600   11/30/2017   Which Wich   1,687   10/31/2016
54   Loan       CGMRC   CGMRC   Denney’s Mini Storage   NAP           NAP        
55   Loan   57   CGMRC   CGMRC   849 West Armitage Avenue   NAP           NAP        
56   Loan       SMC   SMF I   Fair Oaks and Levee Place                        
56.01   Property               Levee Place MHC   NAP           NAP        
56.02   Property               Fair Oaks MHC   NAP           NAP        
57   Loan       SMC   SMF I   Windhorst MHC   NAP           NAP        

 

A-22 

 

 

GSMS 2015-GC34 Annex A                                    
                                                     
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   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   Seismic Report Date
1   Loan   8, 9, 10, 11, 12   CGMRC   CGMRC   Illinois Center                                
1.01   Property               111 East Wacker   State Boards of Nursing   35,174   4/30/2022   8/4/2015   No   NAP   7/20/2015   NAP
1.02   Property               233 North Michigan Avenue   Burrell Communications Group   34,508   12/31/2023   8/4/2015   No   NAP   7/20/2015   NAP
2   Loan   13, 14, 15   CGMRC   CGMRC   750 Lexington Avenue   J. Choo USA   20,000   1/31/2021   5/21/2015   No   NAP   5/19/2015   NAP
3   Loan   16, 17, 18, 19   GSMC   GSMC   Hammons Hotel Portfolio                                
3.01   Property   20           Embassy Suites Concord, NC   NAP           6/25/2015   No   NAP   6/24/2015   NAP
3.02   Property               Embassy Suites Murfreesboro, TN   NAP           6/24/2015   No   NAP   6/24/2015   NAP
3.03   Property               Embassy Suites Norman, OK   NAP           6/24/2015   No   NAP   6/24/2015   NAP
3.04   Property               Courtyard by Marriott Dallas/Allen, TX   NAP           6/24/2015   No   NAP   6/24/2015   NAP
3.05   Property   21           Renaissance by Marriott Phoenix/Glendale, AZ   NAP           6/25/2015   No   NAP   6/24/2015   NAP
3.06   Property               Embassy Suites Huntsville, AL   NAP           6/25/2015   No   NAP   6/24/2015   NAP
3.07   Property               Residence Inn by Marriott Kansas City, MO   NAP           6/25/2015   No   NAP   6/24/2015   NAP
4   Loan   8, 22, 23   SMC   SMF I   Parkside at So7   Sundt Construction   2,866   9/30/2020   8/13/2015   No   NAP   8/13/2015   NAP
5   Loan       CGMRC   CGMRC   444-450 West 56th Street   NAP           6/24/2015   No   NAP   6/24/2015   NAP
6   Loan   24, 25, 26   GSMC   GSMC   Denton Center   Denton Thrift   12,600   10/31/2020   8/10/2015   No   NAP   8/11/2015   NAP
7   Loan       CGMRC   CGMRC   Bluejay Grocery Portfolio                                
7.01   Property               Pick N Save   NAP           6/25/2015   No   NAP   6/25/2015   NAP
7.02   Property               Marsh Kokomo   NAP           6/25/2015   No   NAP   6/25/2015   NAP
7.03   Property               Copps Madison   NAP           5/8/2015   No   NAP   5/6/2015   NAP
7.04   Property               Tops Lockport   NAP           6/29/2015   No   NAP   6/29/2015   NAP
8   Loan   27   MC-FiveMile   MC-FiveMile   The Heights at State College Phase III   NAP           7/23/2015   No   NAP   7/24/2015   NAP
9   Loan       GSMC   GSMC   Festival at Sawmill Centre   David’s Bridal   9,000   5/31/2026   8/5/2015   No   NAP   8/6/2015   NAP
10   Loan   28, 29   MC-FiveMile   MC-FiveMile   Woodlands Corporate Center and 7049 Williams Road Portfolio                                
10.01   Property               Woodlands West   Occidental Chemical   6,989   4/30/2018   4/30/2015   No   NAP   4/30/2015   NAP
10.02   Property   30           Woodlands East   Grelak Mechanical   4,029   12/31/2018   4/30/2015   No   NAP   4/30/2015   NAP
10.03   Property               7049 Williams Road   NAP           4/30/2015   No   NAP   7/14/2015   NAP
11   Loan       MC-FiveMile   MC-FiveMile   615 Alpha Drive   NAP           8/25/2015   No   NAP   8/25/2015   NAP
12   Loan   31, 32, 33   GSMC   GSMC   DoubleTree Hotel Universal   NAP           7/28/2015   No   NAP   8/14/2015   NAP
13   Loan   34   MC-FiveMile   MC-FiveMile   Regalia Mansfield/Dolce   NAP           3/18/2015   No   NAP   6/5/2015   NAP
14   Loan   35, 36   CCRE   CCRE   Lake Fredrica Shopping Center   Value Dollar Store   2,800   8/31/2016   8/10/2015   No   NAP   7/21/2015   NAP
15   Loan   37, 38, 39   GSMC   GSMC   Westlake Center   Principal Life Insurance Co.   8,553   11/30/2020   7/19/2015   No   NAP   7/17/2015   NAP
16   Loan   37   GSMC   GSMC   Church Lane Shopping Center   Kids First Swim School   7,200   1/31/2018   5/20/2015   Yes   6/9/2015   8/3/2015   NAP
17   Loan   8, 40, 41, 42   SMC   SMF I   Hyatt Place Texas Portfolio                                
17.01   Property               Hyatt Place Austin   NAP           6/12/2015   No   NAP   6/10/2015   NAP
17.02   Property               Hyatt Place San Antonio   NAP           6/10/2015   No   NAP   6/11/2015   NAP
17.03   Property               Hyatt Place Dallas   NAP           6/12/2015   No   NAP   6/12/2015   NAP
18   Loan       CCRE   CCRE   Parkville Commons   Dr. Staatz & Dr. Verachtert (dba Eye Center of Parkville)   2,700   9/1/2019   8/3/2015   No   NAP   7/24/2015   NAP
19   Loan   43   CGMRC   CGMRC   Carnegie Park   NAP           8/3/2015   No   NAP   7/27/2015   NAP
20   Loan   44   GSMC   GSMC   Shoppes at City Centre   Carrabba’s Italian Grill   5,027   10/31/2018   7/17/2015   Yes   5/18/2015   7/16/2015   NAP
21   Loan       CCRE   CCRE   GSP MHP Portfolio III                                
21.01   Property               Mill Creek Estates MHP   NAP           8/11/2015   No   NAP   7/10/2015   NAP
21.02   Property               Newberry Farms MHP   NAP           8/11/2015   No   NAP   7/10/2015   NAP
22   Loan       CCRE   CCRE   Deer Run MHP   NAP           8/11/2015   No   NAP   7/10/2015   NAP
23   Loan   45   CCRE   CCRE   LA Fitness Powell   NAP           8/10/2015   No   NAP   7/29/2015   NAP
24   Loan   8, 46   CGMRC   CGMRC   Gratiot Crossing   Jillian’s Coney Island   3,500   7/31/2018   7/3/2015   No   NAP   7/3/2015   NAP

 

A-23 

 

 

GSMS 2015-GC34 Annex A                                    
                                                     
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   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   Seismic Report Date
25   Loan       GSMC   GSMC   Pfeiffer Woods   Cohesion Corporation   4,524   6/30/2019   7/20/2015   No   NAP   7/17/2015   NAP
26   Loan   47   MC-FiveMile   MC-FiveMile   Artmore Hotel   NAP           6/22/2015   No   NAP   6/23/2015   NAP
27   Loan       GSCRE   GSMC   Villas at Waters Edge   NAP           8/7/2015   No   NAP   8/10/2015   NAP
28   Loan       GSCRE   GSMC   Copper Palms Apartment   NAP           8/3/2015   No   NAP   7/31/2015   NAP
29   Loan   48   CGMRC   CGMRC   Park on Clairmont   NAP           7/14/2015   No   NAP   7/15/2015   NAP
30   Loan       CGMRC   CGMRC   Station 3 Lofts   NAP           8/14/2015   No   NAP   8/14/2015   NAP
31   Loan   8, 49   CGMRC   CGMRC   222 East 59th Street   CPHNYC, LLC   4,995   10/31/2022   5/22/2015   No   NAP   5/22/2015   NAP
32   Loan       CCRE   CCRE   Meadowview MHP   NAP           8/11/2015   No   NAP   7/10/2015   NAP
33   Loan       SMC   SMF I   Coors Central Shopping Center   Premier Home Furnishings   3,510   5/31/2020   8/29/2015   No   NAP   8/10/2015   NAP
34   Loan   8   SMC   SMF I   Genesis Plaza   State of California Medical Board   4,077   12/31/2015   8/3/2015   No   NAP   8/3/2015   8/3/2015
35   Loan       GSCRE   GSMC   North Village   NAP           8/19/2015   No   NAP   7/30/2015   NAP
36   Loan       GSCRE   GSMC   Canterbury Apartments   NAP           8/5/2015   No   NAP   8/5/2015   NAP
37   Loan   50   CCRE   CCRE   Dobson Medical Office   Laboratory Corp of America   3,014   8/29/2016   7/27/2015   No   NAP   7/27/2015   NAP
38   Loan   8   GSMC   GSMC   Surprise Crossing   Nail Works   1,800   8/31/2020   7/14/2015   No   NAP   7/13/2015   NAP
39   Loan       MC-FiveMile   MC-FiveMile   1445 North Loop West   CommunicationAccess   6,385   3/14/2019   5/28/2015   No   NAP   5/28/2015   NAP
40   Loan       MC-FiveMile   MC-FiveMile   Webster Plaza   Jamba Juice   1,500   7/31/2019   5/26/2015   No   NAP   5/26/2015   NAP
41   Loan       CCRE   CCRE   Tall Tree Apartments   NAP           7/22/2015   No   NAP   7/24/2015   NAP
42   Loan       SMC   SMF I   Oceanside Square   Mr. Pho’s Vietnamese Restaurant   2,090   1/31/2020   7/27/2015   No   NAP   7/28/2015   ########
43   Loan       GSMC   GSMC   Colonnade of Royal Forest Shopping Center   Rising Sun Karate   2,400   12/31/2016   7/22/2015   No   NAP   7/20/2015   NAP
44   Loan       SMC   SMF I   US Storage Center Portfolio                                
44.01   Property               US Storage Center Peoria   NAP           8/6/2015   No   NAP   8/7/2015   NAP
44.02   Property               US Storage Center Phoenix   NAP           8/6/2015   No   NAP   8/7/2015   NAP
45   Loan   51, 52   SMC   SMF I   Drakeshire Apartments   NAP           7/8/2015   No   NAP   7/8/2015   NAP
46   Loan   51, 52   SMC   SMF I   Drakeshire Plaza   Allstate   695   MTM   7/8/2015   No   NAP   7/8/2015   NAP
47   Loan   53   GSMC   GSMC   Stonecrest Center   NAP           7/31/2015   No   NAP   7/31/2015   NAP
48   Loan       SMC   SMF I   Cook Street Office   Payroll Express   1,632   3/31/2019   8/17/2015   No   NAP   8/17/2015   ########
49   Loan   54   CGMRC   CGMRC   Montgomeryville Self Storage Portfolio                                
49.01   Property               Xtra Space Self-Storage   NAP           5/22/2015   No   NAP   5/22/2015   NAP
49.02   Property               Montgomeryville Mini Storage   NAP           5/22/2015   No   NAP   5/22/2015   NAP
50   Loan       MC-FiveMile   MC-FiveMile   Security Plus Self Storage   NAP           6/11/2015   No   NAP   6/10/2015   NAP
51   Loan       CCRE   CCRE   Scott & White Healthcare Copperas Cove   NAP           8/19/2015   No   NAP   8/13/2015   NAP
52   Loan   55   CCRE   CCRE   Planet Fitness Wentzville, MO   NAP           7/14/2015   No   NAP   7/14/2015   NAP
53   Loan   56   MC-FiveMile   MC-FiveMile   Midtown Crossing   River Oaks Cleaners   1,050   10/31/2019   6/5/2015   No   NAP   6/5/2015   NAP
54   Loan       CGMRC   CGMRC   Denney’s Mini Storage   NAP           8/4/2015   No   NAP   8/4/2015   NAP
55   Loan   57   CGMRC   CGMRC   849 West Armitage Avenue   NAP           8/7/2015   No   NAP   8/7/2015   NAP
56   Loan       SMC   SMF I   Fair Oaks and Levee Place                                
56.01   Property               Levee Place MHC   NAP           7/28/2015   No   NAP   7/27/2015   NAP
56.02   Property               Fair Oaks MHC   NAP           7/28/2015   No   NAP   7/27/2015   NAP
57   Loan       SMC   SMF I   Windhorst MHC   NAP           7/28/2015   No   NAP   7/27/2015   NAP

 

A-24 

 

 

GSMS 2015-GC34 Annex A                                        
                                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   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 ($)
1   Loan   8, 9, 10, 11, 12   CGMRC   CGMRC   Illinois Center       No   1,922,899   961,450   0   0   0   34,865   0
1.01   Property               111 East Wacker   NAP   No                            
1.02   Property               233 North Michigan Avenue   NAP   No                            
2   Loan   13, 14, 15   CGMRC   CGMRC   750 Lexington Avenue   NAP   No   2,724,550   544,910   0   0   0   6,371   0
3   Loan   16, 17, 18, 19   GSMC   GSMC   Hammons Hotel Portfolio       No   3,172,482   358,585   0   0   0   360,433   0
3.01   Property   20           Embassy Suites Concord, NC   NAP   No                            
3.02   Property               Embassy Suites Murfreesboro, TN   NAP   No                            
3.03   Property               Embassy Suites Norman, OK   NAP   No                            
3.04   Property               Courtyard by Marriott Dallas/Allen, TX   NAP   No                            
3.05   Property   21           Renaissance by Marriott Phoenix/Glendale, AZ   NAP   No                            
3.06   Property               Embassy Suites Huntsville, AL   NAP   No                            
3.07   Property               Residence Inn by Marriott Kansas City, MO   NAP   No                            
4   Loan   8, 22, 23   SMC   SMF I   Parkside at So7   NAP   No   1,096,331   109,633   151,313   11,262   0   5,468   0
5   Loan       CGMRC   CGMRC   444-450 West 56th Street   NAP   No   316,314   79,078   88,415   9,824   0   8,356   0
6   Loan   24, 25, 26   GSMC   GSMC   Denton Center   NAP   No   364,505   45,563   0   0   200,000   0   TI/LC and Replacement Reserves are capped at an aggregate $400,000.
7   Loan       CGMRC   CGMRC   Bluejay Grocery Portfolio       No   0   0   0   0   451,150   0   0
7.01   Property               Pick N Save   NAP   No                            
7.02   Property               Marsh Kokomo   NAP   No                            
7.03   Property               Copps Madison   NAP   No                            
7.04   Property               Tops Lockport   NAP   No                            
8   Loan   27   MC-FiveMile   MC-FiveMile   The Heights at State College Phase III   NAP   No   85,671   17,134   26,789   2,435   0   2,833   0
9   Loan       GSMC   GSMC   Festival at Sawmill Centre   NAP   No   192,618   48,155   0   0   0   4,164   0
10   Loan   28, 29   MC-FiveMile   MC-FiveMile   Woodlands Corporate Center and 7049 Williams Road Portfolio       No   106,882   15,269   25,730   4,288   0   4,417   265,040
10.01   Property               Woodlands West   NAP   No                            
10.02   Property   30           Woodlands East   NAP   No                            
10.03   Property               7049 Williams Road   NAP   No                            
11   Loan       MC-FiveMile   MC-FiveMile   615 Alpha Drive   NAP   No   82,604   27,535   29,171   3,241   420,000   2,729   0
12   Loan   31, 32, 33   GSMC   GSMC   DoubleTree Hotel Universal   NAP   No   548,750   68,594   0   0   0   98,485   0
13   Loan   34   MC-FiveMile   MC-FiveMile   Regalia Mansfield/Dolce   NAP   No   375,607   46,951   14,195   4,732   0   3,208   115,500
14   Loan   35, 36   CCRE   CCRE   Lake Fredrica Shopping Center   NAP   No   145,750   13,250   25,513   4,252   0   546   0
15   Loan   37, 38, 39   GSMC   GSMC   Westlake Center   NAP   No   0   0   0   0   0   4,326   0
16   Loan   37   GSMC   GSMC   Church Lane Shopping Center   NAP   No   0   0   0   0   172,335   2,595   0
17   Loan   8, 40, 41, 42   SMC   SMF I   Hyatt Place Texas Portfolio       No   660,000   65,996   100,670   10,885   0   45,041   0
17.01   Property               Hyatt Place Austin   NAP   No                            
17.02   Property               Hyatt Place San Antonio   NAP   No                            
17.03   Property               Hyatt Place Dallas   NAP   No                            
18   Loan       CCRE   CCRE   Parkville Commons   NAP   No   713,597   64,872   10,750   2,150   0   1,823   87,500
19   Loan   43   CGMRC   CGMRC   Carnegie Park   NAP   No   91,521   22,880   0   0   0   4,268   0
20   Loan   44   GSMC   GSMC   Shoppes at City Centre   NAP   No   137,898   19,700   13,281   6,640   0   1,647   0
21   Loan       CCRE   CCRE   GSP MHP Portfolio III       No   90,422   15,070   0   0   0   1,229   0
21.01   Property               Mill Creek Estates MHP   NAP   No                            
21.02   Property               Newberry Farms MHP   NAP   No                            
22   Loan       CCRE   CCRE   Deer Run MHP   NAP   No   24,626   8,209   0   0   0   729   0
23   Loan   45   CCRE   CCRE   LA Fitness Powell   NAP   No   264,201   29,356   4,632   1,544   0   887   0
24   Loan   8, 46   CGMRC   CGMRC   Gratiot Crossing   NAP   No   63,471   15,868   13,770   3,443   0   2,912   100,000

 

A-25 

 

 

GSMS 2015-GC34 Annex A                                        
                                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   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 ($)
25   Loan       GSMC   GSMC   Pfeiffer Woods   NAP   No   0   0   0   0   0   2,431   0
26   Loan   47   MC-FiveMile   MC-FiveMile   Artmore Hotel   NAP   No   0   12,314   8,796   2,932   276,755   15,799   0
27   Loan       GSCRE   GSMC   Villas at Waters Edge   NAP   No   75,004   9,376   22,817   3,065   0   1,917   0
28   Loan       GSCRE   GSMC   Copper Palms Apartment   NAP   No   6,695   6,695   0   0   0   5,751   0
29   Loan   48   CGMRC   CGMRC   Park on Clairmont   NAP   No   34,825   8,706   4,437   2,218   0   2,451   0
30   Loan       CGMRC   CGMRC   Station 3 Lofts   NAP   No   15,356   15,356   18,337   2,292   0   958   34,500
31   Loan   8, 49   CGMRC   CGMRC   222 East 59th Street   NAP   No   229,188   45,838   0   0   0   898   0
32   Loan       CCRE   CCRE   Meadowview MHP   NAP   No   41,605   5,944   0   0   0   405   0
33   Loan       SMC   SMF I   Coors Central Shopping Center   NAP   No   32,777   5,463   9,851   1,642   0   1,210   0
34   Loan   8   SMC   SMF I   Genesis Plaza   4%   No   86,916   10,864   3,791   948   0   961   0
35   Loan       GSCRE   GSMC   North Village   NAP   No   123,496   13,722   19,159   3,193   0   2,827   0
36   Loan       GSCRE   GSMC   Canterbury Apartments   NAP   No   84,433   21,108   0   0   0   4,550   215,000
37   Loan   50   CCRE   CCRE   Dobson Medical Office   NAP   No   5,750   5,750   1,202   366   0   737   0
38   Loan   8   GSMC   GSMC   Surprise Crossing   NAP   No   52,071   8,679   9,513   1,057   0   707   8,480
39   Loan       MC-FiveMile   MC-FiveMile   1445 North Loop West   NAP   No   42,416   14,139   78,755   6,563   0   1,993   0
40   Loan       MC-FiveMile   MC-FiveMile   Webster Plaza   NAP   No   76,478   9,560   5,227   1,742   0   397   0
41   Loan       CCRE   CCRE   Tall Tree Apartments   NAP   No   56,167   5,106   34,117   2,892   0   3,700   0
42   Loan       SMC   SMF I   Oceanside Square   5%   No   48,935   5,437   7,058   706   0   583   0
43   Loan       GSMC   GSMC   Colonnade of Royal Forest Shopping Center   NAP   No   128,939   12,894   0   0   0   439   0
44   Loan       SMC   SMF I   US Storage Center Portfolio       No   6,826   6,826   12,558   897   0   1,012   0
44.01   Property               US Storage Center Peoria   NAP   No                            
44.02   Property               US Storage Center Phoenix   NAP   No                            
45   Loan   51, 52   SMC   SMF I   Drakeshire Apartments   NAP   No   11,348   3,783   31,076   2,825   0   4,550   273,000
46   Loan   51, 52   SMC   SMF I   Drakeshire Plaza   NAP   No   3,393   1,131   5,087   462   0   287   17,245
47   Loan   53   GSMC   GSMC   Stonecrest Center   NAP   No   0   0   1,519   380   0   1,336   25,000
48   Loan       SMC   SMF I   Cook Street Office   16%   No   40,319   5,760   4,610   461   0   718   0
49   Loan   54   CGMRC   CGMRC   Montgomeryville Self Storage Portfolio       No   5,289   5,289   1,760   587   0   970   34,920
49.01   Property               Xtra Space Self-Storage   NAP   No                            
49.02   Property               Montgomeryville Mini Storage   NAP   No                            
50   Loan       MC-FiveMile   MC-FiveMile   Security Plus Self Storage   NAP   No   17,262   3,452   707   354   0   501   18,019
51   Loan       CCRE   CCRE   Scott & White Healthcare Copperas Cove   NAP   No   62,500   6,250   1,994   997   0   250   0
52   Loan   55   CCRE   CCRE   Planet Fitness Wentzville, MO   NAP   No   31,319   3,132   1,058   529   0   372   0
53   Loan   56   MC-FiveMile   MC-FiveMile   Midtown Crossing   NAP   No   53,052   7,579   2,584   861   0   247   8,874
54   Loan       CGMRC   CGMRC   Denney’s Mini Storage   NAP   No   14,810   1,851   1,663   554   0   395   9,470
55   Loan   57   CGMRC   CGMRC   849 West Armitage Avenue   NAP   No   7,454   1,864   0   0   0   65   0
56   Loan       SMC   SMF I   Fair Oaks and Levee Place       No   0   3,132   10,448   1,224   0   767   46,020
56.01   Property               Levee Place MHC   NAP   No                            
56.02   Property               Fair Oaks MHC   NAP   No                            
57   Loan       SMC   SMF I   Windhorst MHC   NAP   No   0   837   5,414   623   0   346   20,760

 

A-26 

 

 

GSMS 2015-GC34 Annex A                                        
                                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Upfront TI/LC Reserve ($)   Ongoing TI/LC Reserve ($)   TI/LC Caps ($)   Upfront Debt Service Reserve ($)   Ongoing Debt Service Reserve ($)   Upfront Deferred Maintenance Reserve ($)   Ongoing Deferred Maintenance Reserve ($)   Upfront Environmental Reserve ($)   Ongoing Environmental Reserve ($)
1   Loan   8, 9, 10, 11, 12   CGMRC   CGMRC   Illinois Center   12,500,000   0   15,000,000   0   0   819,250   0   0   0
1.01   Property               111 East Wacker                                    
1.02   Property               233 North Michigan Avenue                                    
2   Loan   13, 14, 15   CGMRC   CGMRC   750 Lexington Avenue   0   32,232   1,933,920   0   0   0   0   0   0
3   Loan   16, 17, 18, 19   GSMC   GSMC   Hammons Hotel Portfolio   0   0   0   0   0   0   0   0   0
3.01   Property   20           Embassy Suites Concord, NC                                    
3.02   Property               Embassy Suites Murfreesboro, TN                                    
3.03   Property               Embassy Suites Norman, OK                                    
3.04   Property               Courtyard by Marriott Dallas/Allen, TX                                    
3.05   Property   21           Renaissance by Marriott Phoenix/Glendale, AZ                                    
3.06   Property               Embassy Suites Huntsville, AL                                    
3.07   Property               Residence Inn by Marriott Kansas City, MO                                    
4   Loan   8, 22, 23   SMC   SMF I   Parkside at So7   250,000   3,271   500,000   0   0   0   0   0   0
5   Loan       CGMRC   CGMRC   444-450 West 56th Street   0   0   0   0   0   93,035   0   0   0
6   Loan   24, 25, 26   GSMC   GSMC   Denton Center   200,000   0   TI/LC and Replacement Reserves are capped at an aggregate $400,000.   0   0   152,350   0   0   0
7   Loan       CGMRC   CGMRC   Bluejay Grocery Portfolio   0   0   0   0   0   0   0   0   0
7.01   Property               Pick N Save                                    
7.02   Property               Marsh Kokomo                                    
7.03   Property               Copps Madison                                    
7.04   Property               Tops Lockport                                    
8   Loan   27   MC-FiveMile   MC-FiveMile   The Heights at State College Phase III   0   0   0   0   0   0   0   0   0
9   Loan       GSMC   GSMC   Festival at Sawmill Centre   0   12,500   500,000   0   0   58,487   0   0   0
10   Loan   28, 29   MC-FiveMile   MC-FiveMile   Woodlands Corporate Center and 7049 Williams Road Portfolio   0   12,369   742,112   0   0   34,750   0   0   0
10.01   Property               Woodlands West                                    
10.02   Property   30           Woodlands East                                    
10.03   Property               7049 Williams Road                                    
11   Loan       MC-FiveMile   MC-FiveMile   615 Alpha Drive   0   12,500   700,000   0   0   0   0   0   0
12   Loan   31, 32, 33   GSMC   GSMC   DoubleTree Hotel Universal   0   0   0   0   0   77,550   0   0   0
13   Loan   34   MC-FiveMile   MC-FiveMile   Regalia Mansfield/Dolce   0   0   0   0   0   0   0   0   0
14   Loan   35, 36   CCRE   CCRE   Lake Fredrica Shopping Center   0   1,456   0   0   0   0   0   0   0
15   Loan   37, 38, 39   GSMC   GSMC   Westlake Center   0   14,583   500,000   0   0   2,667,000   0   0   0
16   Loan   37   GSMC   GSMC   Church Lane Shopping Center   0   8,333   400,000   0   0   31,350   0   150,000   0
17   Loan   8, 40, 41, 42   SMC   SMF I   Hyatt Place Texas Portfolio   0   0   0   0   0   0   0   0   0
17.01   Property               Hyatt Place Austin                                    
17.02   Property               Hyatt Place San Antonio                                    
17.03   Property               Hyatt Place Dallas                                    
18   Loan       CCRE   CCRE   Parkville Commons   0   4,102   300,000   0   0   0   0   0   0
19   Loan   43   CGMRC   CGMRC   Carnegie Park   0   0   0   0   0   4,625   0   0   0
20   Loan   44   GSMC   GSMC   Shoppes at City Centre   0   8,333   200,000   0   0   28,492   0   0   0
21   Loan       CCRE   CCRE   GSP MHP Portfolio III   0   0   0   0   0   47,612   0   0   0
21.01   Property               Mill Creek Estates MHP                                    
21.02   Property               Newberry Farms MHP                                    
22   Loan       CCRE   CCRE   Deer Run MHP   0   0   0   0   0   26,313   0   0   0
23   Loan   45   CCRE   CCRE   LA Fitness Powell   100,000   0   0   0   0   0   0   0   0
24   Loan   8, 46   CGMRC   CGMRC   Gratiot Crossing   518,292   0   0   0   0   0   0   0   0

 

A-27 

 

 

GSMS 2015-GC34 Annex A                                        
                                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Upfront TI/LC Reserve ($)   Ongoing TI/LC Reserve ($)   TI/LC Caps ($)   Upfront Debt Service Reserve ($)   Ongoing Debt Service Reserve ($)   Upfront Deferred Maintenance Reserve ($)   Ongoing Deferred Maintenance Reserve ($)   Upfront Environmental Reserve ($)   Ongoing Environmental Reserve ($)
25   Loan       GSMC   GSMC   Pfeiffer Woods   0   11,667   400,000   0   0   110,000   0   0   0
26   Loan   47   MC-FiveMile   MC-FiveMile   Artmore Hotel   0   0   0   0   0   127,625   0   0   0
27   Loan       GSCRE   GSMC   Villas at Waters Edge   0   0   0   0   0   0   0   0   0
28   Loan       GSCRE   GSMC   Copper Palms Apartment   0   0   0   0   0   0   0   0   0
29   Loan   48   CGMRC   CGMRC   Park on Clairmont   0   0   0   0   0   52,600   0   0   0
30   Loan       CGMRC   CGMRC   Station 3 Lofts   0   0   0   0   0   0   0   0   0
31   Loan   8, 49   CGMRC   CGMRC   222 East 59th Street   0   0   0   0   0   0   0   0   0
32   Loan       CCRE   CCRE   Meadowview MHP   0   0   0   0   0   9,229   0   0   0
33   Loan       SMC   SMF I   Coors Central Shopping Center   0   3,024   145,152   0   0   35,625   0   0   0
34   Loan   8   SMC   SMF I   Genesis Plaza   150,000   4,807   0   0   0   85,500   0   0   0
35   Loan       GSCRE   GSMC   North Village   0   0   0   0   0   0   0   0   0
36   Loan       GSCRE   GSMC   Canterbury Apartments   0   0   0   0   0   837,895   0   0   0
37   Loan   50   CCRE   CCRE   Dobson Medical Office   0   1,842   0   0   0   2,844   0   0   0
38   Loan   8   GSMC   GSMC   Surprise Crossing   0   2,500   120,000   0   0   0   0   0   0
39   Loan       MC-FiveMile   MC-FiveMile   1445 North Loop West   100,000   10,417   350,000   0   0   8,125   0   0   0
40   Loan       MC-FiveMile   MC-FiveMile   Webster Plaza   50,000   1,985   170,000   0   0   0   0   0   0
41   Loan       CCRE   CCRE   Tall Tree Apartments   0   0   0   0   0   52,560   0   0   0
42   Loan       SMC   SMF I   Oceanside Square   50,000   1,458   72,600   0   0   3,750   0   0   0
43   Loan       GSMC   GSMC   Colonnade of Royal Forest Shopping Center   0   2,924   105,255   0   0   0   0   0   0
44   Loan       SMC   SMF I   US Storage Center Portfolio   0   0   0   0   0   0   0   0   0
44.01   Property               US Storage Center Peoria                                    
44.02   Property               US Storage Center Phoenix                                    
45   Loan   51, 52   SMC   SMF I   Drakeshire Apartments   0   0   0   0   0   124,460   0   0   0
46   Loan   51, 52   SMC   SMF I   Drakeshire Plaza   0   719   43,140   0   0   18,715   0   0   0
47   Loan   53   GSMC   GSMC   Stonecrest Center   0   0   0   0   0   0   0   0   0
48   Loan       SMC   SMF I   Cook Street Office   42,000   3,417   126,000   0   0   74,500   0   0   0
49   Loan   54   CGMRC   CGMRC   Montgomeryville Self Storage Portfolio   0   0   0   0   0   12,500   0   9,000   0
49.01   Property               Xtra Space Self-Storage                                    
49.02   Property               Montgomeryville Mini Storage                                    
50   Loan       MC-FiveMile   MC-FiveMile   Security Plus Self Storage   0   0   0   0   0   3,858   0   0   0
51   Loan       CCRE   CCRE   Scott & White Healthcare Copperas Cove   0   0   0   186,618   0   625   0   0   0
52   Loan   55   CCRE   CCRE   Planet Fitness Wentzville, MO   0   931   0   0   0   0   0   0   0
53   Loan   56   MC-FiveMile   MC-FiveMile   Midtown Crossing   0   1,250   60,000   0   0   1,250   0   0   0
54   Loan       CGMRC   CGMRC   Denney’s Mini Storage   0   0   0   0   0   0   0   0   0
55   Loan   57   CGMRC   CGMRC   849 West Armitage Avenue   0   0   0   0   0   0   0   0   0
56   Loan       SMC   SMF I   Fair Oaks and Levee Place   0   0   0   0   0   41,656   0   0   0
56.01   Property               Levee Place MHC                                    
56.02   Property               Fair Oaks MHC                                    
57   Loan       SMC   SMF I   Windhorst MHC   0   0   0   0   0   0   0   0   0

 

A-28 

 

 

GSMS 2015-GC34 Annex A                
                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Upfront Other Reserve ($)   Ongoing Other Reserve ($)   Other Reserve Description
1   Loan   8, 9, 10, 11, 12   CGMRC   CGMRC   Illinois Center   17,363,373   0   Rent Concessions Reserve ($9,522,057.69); Unfunded Obligations ($7,841,314.87)
1.01   Property               111 East Wacker            
1.02   Property               233 North Michigan Avenue            
2   Loan   13, 14, 15   CGMRC   CGMRC   750 Lexington Avenue   8,446,960   348,480   Locke Lorde Reserve ($7,750,000); Upfront Ground Rent Reserve ($696,960) and Monthly Ground Rent Reserve ($348,480)
3   Loan   16, 17, 18, 19   GSMC   GSMC   Hammons Hotel Portfolio   8,562,974   98,159   PIP Reserve ($5,000,000 Renaissance Glendale, AZ, $1,940,000 Courtyard Allen, TX, $950,000 Residence Inn Kansas City, MO); Upfront Ground Rent Reserve ($672,974) and Monthly Ground Rent Reserve ($98,159)
3.01   Property   20           Embassy Suites Concord, NC            
3.02   Property               Embassy Suites Murfreesboro, TN            
3.03   Property               Embassy Suites Norman, OK            
3.04   Property               Courtyard by Marriott Dallas/Allen, TX            
3.05   Property   21           Renaissance by Marriott Phoenix/Glendale, AZ            
3.06   Property               Embassy Suites Huntsville, AL            
3.07   Property               Residence Inn by Marriott Kansas City, MO            
4   Loan   8, 22, 23   SMC   SMF I   Parkside at So7   106,565   0   Unpaid Barre Code TI/LC Reserve ($54,575); Unpaid Sundt TI/LC Reserve ($42,990); Unpaid Mudsmith Coffee TI/LC Reserve ($9,000)
5   Loan       CGMRC   CGMRC   444-450 West 56th Street   0   0    
6   Loan   24, 25, 26   GSMC   GSMC   Denton Center   7,550,000   0   Movie Tavern Expansion Obligations Reserve
7   Loan       CGMRC   CGMRC   Bluejay Grocery Portfolio   0   0    
7.01   Property               Pick N Save            
7.02   Property               Marsh Kokomo            
7.03   Property               Copps Madison            
7.04   Property               Tops Lockport            
8   Loan   27   MC-FiveMile   MC-FiveMile   The Heights at State College Phase III   0   0    
9   Loan       GSMC   GSMC   Festival at Sawmill Centre   322,009   0   Unfunded Obligations Reserve
10   Loan   28, 29   MC-FiveMile   MC-FiveMile   Woodlands Corporate Center and 7049 Williams Road Portfolio   0   0    
10.01   Property               Woodlands West            
10.02   Property   30           Woodlands East            
10.03   Property               7049 Williams Road            
11   Loan       MC-FiveMile   MC-FiveMile   615 Alpha Drive   0   0    
12   Loan   31, 32, 33   GSMC   GSMC   DoubleTree Hotel Universal   13,457,731   0   PIP Reserve
13   Loan   34   MC-FiveMile   MC-FiveMile   Regalia Mansfield/Dolce   500,000   0   Debt Yield Holdback Reserve
14   Loan   35, 36   CCRE   CCRE   Lake Fredrica Shopping Center   6,316,490   0   Publix Reserve
15   Loan   37, 38, 39   GSMC   GSMC   Westlake Center   104,513   0   Unfunded Obligations Reserve
16   Loan   37   GSMC   GSMC   Church Lane Shopping Center   93,113   0   Unfunded Obligations Reserve
17   Loan   8, 40, 41, 42   SMC   SMF I   Hyatt Place Texas Portfolio   6,461,588   0   PIP Reserve
17.01   Property               Hyatt Place Austin            
17.02   Property               Hyatt Place San Antonio            
17.03   Property               Hyatt Place Dallas            
18   Loan       CCRE   CCRE   Parkville Commons   0   0    
19   Loan   43   CGMRC   CGMRC   Carnegie Park   450,000   0   Designated Replacement Reserve
20   Loan   44   GSMC   GSMC   Shoppes at City Centre   847,035   0   Unfunded Obligations Reserve
21   Loan       CCRE   CCRE   GSP MHP Portfolio III   0   0    
21.01   Property               Mill Creek Estates MHP            
21.02   Property               Newberry Farms MHP            
22   Loan       CCRE   CCRE   Deer Run MHP   0   0    
23   Loan   45   CCRE   CCRE   LA Fitness Powell   0   0    
24   Loan   8, 46   CGMRC   CGMRC   Gratiot Crossing   301,491   0   New Tenant Reserve (220,116); Free Rent - Planet Fitness (81,375)

 

A-29 

 

 

GSMS 2015-GC34 Annex A                
                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Upfront Other Reserve ($)   Ongoing Other Reserve ($)   Other Reserve Description
25   Loan       GSMC   GSMC   Pfeiffer Woods   1,571,396   0   United Healthcare Holdback ($1,500,000); Unfunded Obligations Reserve ($71,396)
26   Loan   47   MC-FiveMile   MC-FiveMile   Artmore Hotel   283,245   0   Renovation Reserve ($223,245); Seasonality Reserve Fund($60,000)
27   Loan       GSCRE   GSMC   Villas at Waters Edge   0   0    
28   Loan       GSCRE   GSMC   Copper Palms Apartment   0   0    
29   Loan   48   CGMRC   CGMRC   Park on Clairmont   1,000,000   0   Holdback Reserve
30   Loan       CGMRC   CGMRC   Station 3 Lofts   0   0    
31   Loan   8, 49   CGMRC   CGMRC   222 East 59th Street   89,104   44,552   Ground Rent Reserve
32   Loan       CCRE   CCRE   Meadowview MHP   0   0    
33   Loan       SMC   SMF I   Coors Central Shopping Center   0   0    
34   Loan   8   SMC   SMF I   Genesis Plaza   600,000   0   State of California Reserve
35   Loan       GSCRE   GSMC   North Village   0   0    
36   Loan       GSCRE   GSMC   Canterbury Apartments   0   0    
37   Loan   50   CCRE   CCRE   Dobson Medical Office   350,000   0   Major Tenant Reserve
38   Loan   8   GSMC   GSMC   Surprise Crossing   0   0    
39   Loan       MC-FiveMile   MC-FiveMile   1445 North Loop West   0   0    
40   Loan       MC-FiveMile   MC-FiveMile   Webster Plaza   0   0    
41   Loan       CCRE   CCRE   Tall Tree Apartments   0   0    
42   Loan       SMC   SMF I   Oceanside Square   45,830   0   Sushi 4 Reel Reserve ($42,905); Circle of Friends Reserve ($2,925)
43   Loan       GSMC   GSMC   Colonnade of Royal Forest Shopping Center   76,535   0   Unfunded Obligations Reserve
44   Loan       SMC   SMF I   US Storage Center Portfolio   0   0    
44.01   Property               US Storage Center Peoria            
44.02   Property               US Storage Center Phoenix            
45   Loan   51, 52   SMC   SMF I   Drakeshire Apartments   0   0    
46   Loan   51, 52   SMC   SMF I   Drakeshire Plaza   0   0    
47   Loan   53   GSMC   GSMC   Stonecrest Center   0   0    
48   Loan       SMC   SMF I   Cook Street Office   40,500   0   Tenant Reserve
49   Loan   54   CGMRC   CGMRC   Montgomeryville Self Storage Portfolio   225,000   0   Holdback Reserve
49.01   Property               Xtra Space Self-Storage            
49.02   Property               Montgomeryville Mini Storage            
50   Loan       MC-FiveMile   MC-FiveMile   Security Plus Self Storage   0   0    
51   Loan       CCRE   CCRE   Scott & White Healthcare Copperas Cove   0   0    
52   Loan   55   CCRE   CCRE   Planet Fitness Wentzville, MO   195,431   0   Rent Concession Reserve
53   Loan   56   MC-FiveMile   MC-FiveMile   Midtown Crossing   43,750   0   Ground Lease Reserve
54   Loan       CGMRC   CGMRC   Denney’s Mini Storage   0   0    
55   Loan   57   CGMRC   CGMRC   849 West Armitage Avenue   0   0    
56   Loan       SMC   SMF I   Fair Oaks and Levee Place   300,000   0   Water Utility Reserve
56.01   Property               Levee Place MHC            
56.02   Property               Fair Oaks MHC            
57   Loan       SMC   SMF I   Windhorst MHC   0   0    

 

A-30 

 

 

GSMS 2015-GC34 Annex A                
                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Borrower Name   Delaware Statutory Trust?   Carve-out Guarantor
1   Loan   8, 9, 10, 11, 12   CGMRC   CGMRC   Illinois Center   IC 233 Building Company LLC and IC 111 Building Company LLC   No   Michael Karfunkel
1.01   Property               111 East Wacker            
1.02   Property               233 North Michigan Avenue            
2   Loan   13, 14, 15   CGMRC   CGMRC   750 Lexington Avenue   International Plaza Associates, L.P.   No   Charles Steven Cohen
3   Loan   16, 17, 18, 19   GSMC   GSMC   Hammons Hotel Portfolio   JQH-Allen Development, LLC, JQH-Concord Development, LLC, JQH-Glendale, AZ Development, LLC, Hammons of Huntsville, LLC, JQH-Kansas City Development, LLC, JQH-Murfreesboro Development, LLC and JQH-Norman Development, LLC   No   Revocable Trust of John Q. Hammons, Dated December 28, 1989, as Amended and Restated
3.01   Property   20           Embassy Suites Concord, NC            
3.02   Property               Embassy Suites Murfreesboro, TN            
3.03   Property               Embassy Suites Norman, OK            
3.04   Property               Courtyard by Marriott Dallas/Allen, TX            
3.05   Property   21           Renaissance by Marriott Phoenix/Glendale, AZ            
3.06   Property               Embassy Suites Huntsville, AL            
3.07   Property               Residence Inn by Marriott Kansas City, MO            
4   Loan   8, 22, 23   SMC   SMF I   Parkside at So7   T Parkside KTX TX, LLC, T Parkside SMR TX, LLC, T Parkside FHV TX, LLC, T Parkside SDL TX, LLC and T Parkside OTTM TX, LLC   No   2005 ZST/TBT Descendant’s Trust - T Trust and Zaffar S. Tabani
5   Loan       CGMRC   CGMRC   444-450 West 56th Street   444 56th Street Realty Co. LLC   No   LCBS Corporation
6   Loan   24, 25, 26   GSMC   GSMC   Denton Center   RPI Denton Center, Ltd.   No   Jeffrey L. Olyan
7   Loan       CGMRC   CGMRC   Bluejay Grocery Portfolio   Madison BJ Partners LLC   No   Marc Jacobowitz and Yerachmeal Jacobson
7.01   Property               Pick N Save            
7.02   Property               Marsh Kokomo            
7.03   Property               Copps Madison            
7.04   Property               Tops Lockport            
8   Loan   27   MC-FiveMile   MC-FiveMile   The Heights at State College Phase III   Circleville Road Partners A, LP   No   Keith R. Cooper, William J. Leone, W. Grant Scott, II and David E. Meese
9   Loan       GSMC   GSMC   Festival at Sawmill Centre   Festival Center, LLC   No   Gloria S. Haffer, as trustee of The Bernard R. Ruben Irrevocable Trust For Issue dated December 7, 1997
10   Loan   28, 29   MC-FiveMile   MC-FiveMile   Woodlands Corporate Center and 7049 Williams Road Portfolio   Woodlands Realty Group, LLC   No   Nicholas A. Sinatra, Anthony R. Nanula, Philip J. Nanula, Steven V. Nanula and Paul S. Nanula
10.01   Property               Woodlands West            
10.02   Property   30           Woodlands East            
10.03   Property               7049 Williams Road            
11   Loan       MC-FiveMile   MC-FiveMile   615 Alpha Drive   McKnight Alpha Drive, L.P.   No   William Rudolph and Charles Perlow
12   Loan   31, 32, 33   GSMC   GSMC   DoubleTree Hotel Universal   X Fund Properties LLC   No   Sagicor Real Estate X Fund Limited and X Fund Properties Limited
13   Loan   34   MC-FiveMile   MC-FiveMile   Regalia Mansfield/Dolce   Regalia South, LLC   No   Ruslan Krivoruchko
14   Loan   35, 36   CCRE   CCRE   Lake Fredrica Shopping Center   FWI 2, L.L.C.   No   Thomas J. Cannon III
15   Loan   37, 38, 39   GSMC   GSMC   Westlake Center   GS-A Westlake Owner LLC   No   Blue Ash Deerfield Holdings LLC
16   Loan   37   GSMC   GSMC   Church Lane Shopping Center   Church Lane Shops LLC   No   Richard E. Rotner
17   Loan   8, 40, 41, 42   SMC   SMF I   Hyatt Place Texas Portfolio   Austin BV LCP Operating Group, LLC, BV LCP Austin Investment Group, LLC, BV LCP Dallas Investment Group, LLC, Dallas BV LCP Operating Group, LLC, BV LCP San Antonio Investment Group, LLC, San Antonio BV LCP Operating Group, LLC   No   Christopher Gistis, Glenn Gistis, Michael Sullivan and Lawrence Kasser
17.01   Property               Hyatt Place Austin            
17.02   Property               Hyatt Place San Antonio            
17.03   Property               Hyatt Place Dallas            
18   Loan       CCRE   CCRE   Parkville Commons   River North Holding Company, LLC   No   Clifford Illig and Neal Patterson
19   Loan   43   CGMRC   CGMRC   Carnegie Park   SG Carnegie Park, LLC   No   Derron Sanders
20   Loan   44   GSMC   GSMC   Shoppes at City Centre   JB Shoppes, LLLP   No   Martin Osher and Irving Osher
21   Loan       CCRE   CCRE   GSP MHP Portfolio III   Mill Creek MHP Management, LLC and Newberry Farms Management, LLC   No   Frank T. Perano
21.01   Property               Mill Creek Estates MHP            
21.02   Property               Newberry Farms MHP            
22   Loan       CCRE   CCRE   Deer Run MHP   Deer Run Management, LLC   No   Frank T. Perano
23   Loan   45   CCRE   CCRE   LA Fitness Powell   CSRA Columbus OH Fitness, DST   Yes   Louis J. Rogers
24   Loan   8, 46   CGMRC   CGMRC   Gratiot Crossing   Gratiot, LLC   No   Bruce Shapiro and Mark Burns

 

A-31 

 

 

GSMS 2015-GC34 Annex A                
                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Borrower Name   Delaware Statutory Trust?   Carve-out Guarantor
25   Loan       GSMC   GSMC   Pfeiffer Woods   GS-A Pfeiffer Woods Owner LLC   No   Blue Ash Deerfield Holdings LLC
26   Loan   47   MC-FiveMile   MC-FiveMile   Artmore Hotel   UV Artmore LLC   No   Allan Gutierrez
27   Loan       GSCRE   GSMC   Villas at Waters Edge   Welsh Bradenton Homes, LLC and Doyle Bradenton Homes, LLC   No   Dennis Doyle
28   Loan       GSCRE   GSMC   Copper Palms Apartment   Copper Palms Apartments LLC   No   Jonathan Lampitt
29   Loan   48   CGMRC   CGMRC   Park on Clairmont   FCPCMBR LLC   No   Charles R. Patty, Jr., Paul Van and John D. Carr
30   Loan       CGMRC   CGMRC   Station 3 Lofts   Station 3 Lofts, LLC   No   Ryan Boykin and Jason Shepherd
31   Loan   8, 49   CGMRC   CGMRC   222 East 59th Street   D&D 59th Street Building Company LLC   No   Charles Steven Cohen
32   Loan       CCRE   CCRE   Meadowview MHP   Meadowview Management, LLC   No   Frank T. Perano
33   Loan       SMC   SMF I   Coors Central Shopping Center   Coors Center DSG, LLC, Coors Center SG, LLC, Coors Center MB, LLC, Coors Center RVM, LLC, Coors Center SZ, LLC and Coors Center SC, LLC   No   David Goldberg, Stephen Gallagher and Michael Bushell
34   Loan   8   SMC   SMF I   Genesis Plaza   NetREIT Genesis, LLC   No   NetREIT, Inc.
35   Loan       GSCRE   GSMC   North Village   2101 Anderson, LLC   No   Hal Lashlee and Hal Lashlee, Trustee of The Hal Lashlee Living Trust Dated 10/18/84, As Amended
36   Loan       GSCRE   GSMC   Canterbury Apartments   Canterbury Plaza Limited Partnership   No   Gloria S. Haffer, as trustee of The Bernard R. Ruben Irrevocable Trust For Issue dated December 7, 1997
37   Loan   50   CCRE   CCRE   Dobson Medical Office   725 South Dobson Road LLC   No   Karin Hakanson and Karin Hakanson, Trustee of the Karin Hakanson Trust
38   Loan   8   GSMC   GSMC   Surprise Crossing   Surprise Crossing SPE LLC   No   Christopher C. Shaw and Alan J. Williams
39   Loan       MC-FiveMile   MC-FiveMile   1445 North Loop West   PN2-1445, Ltd.   No   Joseph R. Pryzant
40   Loan       MC-FiveMile   MC-FiveMile   Webster Plaza   Webster Shopping Center, LLC   No   Lawrence Maio, Rochelle Maio and Andy Ayyad
41   Loan       CCRE   CCRE   Tall Tree Apartments   Joan Dear Properties, LLC   No   Joan S. Dear and Charles Allan Dear
42   Loan       SMC   SMF I   Oceanside Square   Oceanside Square LLC and Earl Oceanside LLC   No   James Orr, Randyl M. Kirshner, Edward Choi, Hugh Gross and David Gross
43   Loan       GSMC   GSMC   Colonnade of Royal Forest Shopping Center   Kingwood Commercial Properties LLC   No   Gregory L. Huff
44   Loan       SMC   SMF I   US Storage Center Portfolio   Orsett Storage LLC   No   Curt Feuer
44.01   Property               US Storage Center Peoria            
44.02   Property               US Storage Center Phoenix            
45   Loan   51, 52   SMC   SMF I   Drakeshire Apartments   Suzanne Apartments, LLC   No   Gerardo Pecchia
46   Loan   51, 52   SMC   SMF I   Drakeshire Plaza   Suzanne Retail, LLC   No   Gerardo Pecchia
47   Loan   53   GSMC   GSMC   Stonecrest Center   JRSO LLC   No   Ronald B. Russ
48   Loan       SMC   SMF I   Cook Street Office   Cook St. Office, LP   No   John B. Bertram and John B. Bertram, Trustee of the John and Diane Bertram Trust Dated October 12, 2000
49   Loan   54   CGMRC   CGMRC   Montgomeryville Self Storage Portfolio   SSCP Mont LLC   No   Jacob Ramage
49.01   Property               Xtra Space Self-Storage            
49.02   Property               Montgomeryville Mini Storage            
50   Loan       MC-FiveMile   MC-FiveMile   Security Plus Self Storage   MR Investments #2, LLLP   No   Michael E. Ransome
51   Loan       CCRE   CCRE   Scott & White Healthcare Copperas Cove   Sachs Copperas Cove TX, LLC   No   Richard C. Sachs
52   Loan   55   CCRE   CCRE   Planet Fitness Wentzville, MO   99 Wentzville Bluffs LLC   No   Moana Diamond and Glenn Diamond
53   Loan   56   MC-FiveMile   MC-FiveMile   Midtown Crossing   Midtown Crossing Retail Investors Limited Partnership   No   Scott Pozzi, David Aoyagi, Sam Kinney, Patricia Bozich, Tom Johnston, and Ken Pacioni
54   Loan       CGMRC   CGMRC   Denney’s Mini Storage   Xtra Space Self Storage of Chino, LLC   No   James Tatum and Mark Minnick
55   Loan   57   CGMRC   CGMRC   849 West Armitage Avenue   849 Armitage LLC   No   David Dushey and Brian Goldberg
56   Loan       SMC   SMF I   Fair Oaks and Levee Place   Ultra 2, LLC   No   Donald H. Gustafson, Jr. and Erik Gustafson
56.01   Property               Levee Place MHC            
56.02   Property               Fair Oaks MHC            
57   Loan       SMC   SMF I   Windhorst MHC   Ultra 1, LLC   No   Donald H. Gustafson, Jr. and Erik Gustafson

 

A-32 

 

 

GSMS 2015-GC34 Annex A                                            
                                                             
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Loan Purpose   Loan Amount (sources)   Principal’s New Cash Contribution (7)   Subordinate Debt   Other Sources   Total Sources   Loan Payoff   Purchase Price   Closing Costs   Reserves
1   Loan   8, 9, 10, 11, 12   CGMRC   CGMRC   Illinois Center   Acquisition   260,000,000   139,713,237   0   15,081,343   414,794,580   0   376,000,000   6,189,058   32,605,522
1.01   Property               111 East Wacker                                        
1.02   Property               233 North Michigan Avenue                                        
2   Loan   13, 14, 15   CGMRC   CGMRC   750 Lexington Avenue   Refinance   130,000,000   0   0   115,000   130,115,000   71,547,059   0   2,616,056   11,171,510
3   Loan   16, 17, 18, 19   GSMC   GSMC   Hammons Hotel Portfolio   Refinance   250,800,000   0   0   0   250,800,000   214,972,179   0   3,627,650   11,735,456
3.01   Property   20           Embassy Suites Concord, NC                                        
3.02   Property               Embassy Suites Murfreesboro, TN                                        
3.03   Property               Embassy Suites Norman, OK                                        
3.04   Property               Courtyard by Marriott Dallas/Allen, TX                                        
3.05   Property   21           Renaissance by Marriott Phoenix/Glendale, AZ                                        
3.06   Property               Embassy Suites Huntsville, AL                                        
3.07   Property               Residence Inn by Marriott Kansas City, MO                                        
4   Loan   8, 22, 23   SMC   SMF I   Parkside at So7   Acquisition   54,100,000   20,800,315   0   0   74,900,315   0   73,000,000   296,106   1,604,209
5   Loan       CGMRC   CGMRC   444-450 West 56th Street   Refinance   30,000,000   0   0   135,000   30,135,000   24,072,824   0   671,778   497,764
6   Loan   24, 25, 26   GSMC   GSMC   Denton Center   Refinance   29,750,000   0   0   0   29,750,000   20,107,397   0   424,726   8,466,855
7   Loan       CGMRC   CGMRC   Bluejay Grocery Portfolio   Acquisition   27,448,750   9,516,989   0   544,650   37,510,389   0   36,598,333   460,906   451,150
7.01   Property               Pick N Save                                        
7.02   Property               Marsh Kokomo                                        
7.03   Property               Copps Madison                                        
7.04   Property               Tops Lockport                                        
8   Loan   27   MC-FiveMile   MC-FiveMile   The Heights at State College Phase III   Refinance   24,000,000   0   0   0   24,000,000   18,744,979   0   2,940,796   112,460
9   Loan       GSMC   GSMC   Festival at Sawmill Centre   Refinance   23,500,000   78,379   0   0   23,578,379   22,597,244   0   408,021   573,114
10   Loan   28, 29   MC-FiveMile   MC-FiveMile   Woodlands Corporate Center and 7049 Williams Road Portfolio   Refinance   23,300,000   0   0   0   23,300,000   15,319,316   0   1,008,244   167,363
10.01   Property               Woodlands West                                        
10.02   Property   30           Woodlands East                                        
10.03   Property               7049 Williams Road                                        
11   Loan       MC-FiveMile   MC-FiveMile   615 Alpha Drive   Refinance   19,290,000   0   0   0   19,290,000   16,216,301   0   298,180   531,775
12   Loan   31, 32, 33   GSMC   GSMC   DoubleTree Hotel Universal   Acquisition   51,000,000   38,519,818   0   0   89,519,818   0   75,000,000   435,786   14,084,031
13   Loan   34   MC-FiveMile   MC-FiveMile   Regalia Mansfield/Dolce   Refinance   17,050,000   0   0   0   17,050,000   11,456,787   0   2,282,838   889,802
14   Loan   35, 36   CCRE   CCRE   Lake Fredrica Shopping Center   Refinance   16,000,000   0   0   0   16,000,000   9,125,425   0   386,823   6,487,752
15   Loan   37, 38, 39   GSMC   GSMC   Westlake Center   Acquisition   14,940,000   4,945,869   0   0   19,885,869   0   16,950,000   164,356   2,771,513
16   Loan   37   GSMC   GSMC   Church Lane Shopping Center   Acquisition   14,625,000   5,003,028   0   0   19,628,028   0   19,000,000   181,230   446,798
17   Loan   8, 40, 41, 42   SMC   SMF I   Hyatt Place Texas Portfolio   Acquisition   38,500,000   17,557,542   0   0   56,057,542   0   48,000,000   835,284   7,222,258
17.01   Property               Hyatt Place Austin                                        
17.02   Property               Hyatt Place San Antonio                                        
17.03   Property               Hyatt Place Dallas                                        
18   Loan       CCRE   CCRE   Parkville Commons   Refinance   12,600,000   0   0   0   12,600,000   11,496,011   0   300,212   724,347
19   Loan   43   CGMRC   CGMRC   Carnegie Park   Acquisition   12,420,000   3,733,240   0   672,935   16,826,174   0   15,900,000   380,029   546,146
20   Loan   44   GSMC   GSMC   Shoppes at City Centre   Acquisition   12,350,000   7,934,912   0   0   20,284,912   0   19,000,000   258,206   1,026,707
21   Loan       CCRE   CCRE   GSP MHP Portfolio III   Refinance   12,305,000   0   0   0   12,305,000   9,814,457   0   248,205   138,034
21.01   Property               Mill Creek Estates MHP                                        
21.02   Property               Newberry Farms MHP                                        
22   Loan       CCRE   CCRE   Deer Run MHP   Refinance   12,100,000   0   0   0   12,100,000   8,553,917   0   224,582   50,939
23   Loan   45   CCRE   CCRE   LA Fitness Powell   Acquisition   11,500,000   4,816,387   1,260,000   0   17,576,387   0   16,936,000   271,554   368,833
24   Loan   8, 46   CGMRC   CGMRC   Gratiot Crossing   Refinance   11,150,000   0   0   47,500   11,197,500   7,698,256   0   2,445,388   897,024

 

A-33 

 

 

GSMS 2015-GC34 Annex A                                            
                                                             
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Loan Purpose   Loan Amount (sources)   Principal’s New Cash Contribution (7)   Subordinate Debt   Other Sources   Total Sources   Loan Payoff   Purchase Price   Closing Costs   Reserves
25   Loan       GSMC   GSMC   Pfeiffer Woods   Acquisition   11,050,000   5,042,222   0   0   16,092,222   0   14,250,000   160,826   1,681,396
26   Loan   47   MC-FiveMile   MC-FiveMile   Artmore Hotel   Acquisition   10,700,000   5,461,202   0   0   16,161,202   0   14,837,615   627,166   696,421
27   Loan       GSCRE   GSMC   Villas at Waters Edge   Refinance   10,600,000   0   0   0   10,600,000   9,016,622   0   244,211   97,821
28   Loan       GSCRE   GSMC   Copper Palms Apartment   Acquisition   10,425,000   3,690,734   0   0   14,115,734   0   13,900,000   209,039   6,695
29   Loan   48   CGMRC   CGMRC   Park on Clairmont   Acquisition   8,318,125   2,496,246   0   318,479   11,132,850   0   9,757,500   283,488   1,091,862
30   Loan       CGMRC   CGMRC   Station 3 Lofts   Recapitalization   7,800,000   636,675   0   50,000   8,486,675   0   0   160,762   33,692
31   Loan   8, 49   CGMRC   CGMRC   222 East 59th Street   Refinance   7,500,000   0   0   37,963   7,537,963   6,192,343   0   215,426   318,292
32   Loan       CCRE   CCRE   Meadowview MHP   Refinance   6,650,000   0   0   0   6,650,000   4,222,275   0   150,563   50,834
33   Loan       SMC   SMF I   Coors Central Shopping Center   Refinance   6,550,000   0   0   0   6,550,000   6,229,947   0   140,141   78,253
34   Loan   8   SMC   SMF I   Genesis Plaza   Refinance   6,500,000   0   0   0   6,500,000   4,429,314   0   114,419   926,207
35   Loan       GSCRE   GSMC   North Village   Acquisition   6,230,000   3,385,702   0   0   9,615,702   0   9,325,000   148,047   142,655
36   Loan       GSCRE   GSMC   Canterbury Apartments   Refinance   6,100,000   0   0   0   6,100,000   3,508,035   0   182,761   922,328
37   Loan   50   CCRE   CCRE   Dobson Medical Office   Refinance   6,000,000   0   0   0   6,000,000   4,773,985   0   121,715   359,795
38   Loan   8   GSMC   GSMC   Surprise Crossing   Refinance   5,850,000   0   0   0   5,850,000   4,915,518   0   131,116   61,584
39   Loan       MC-FiveMile   MC-FiveMile   1445 North Loop West   Refinance   5,800,000   338,664   0   0   6,138,664   5,747,593   0   161,775   229,296
40   Loan       MC-FiveMile   MC-FiveMile   Webster Plaza   Refinance   5,800,000   0   0   0   5,800,000   5,440,368   0   157,961   131,704
41   Loan       CCRE   CCRE   Tall Tree Apartments   Refinance   5,700,000   91,805   0   0   5,791,805   4,981,583   0   667,378   142,843
42   Loan       SMC   SMF I   Oceanside Square   Refinance   5,200,000   32,237   0   0   5,232,237   4,670,101   0   406,563   155,574
43   Loan       GSMC   GSMC   Colonnade of Royal Forest Shopping Center   Acquisition   5,100,000   2,136,391   0   0   7,236,391   0   6,900,000   130,917   205,474
44   Loan       SMC   SMF I   US Storage Center Portfolio   Refinance   4,800,000   0   0   0   4,800,000   3,920,973   0   165,351   19,384
44.01   Property               US Storage Center Peoria                                        
44.02   Property               US Storage Center Phoenix                                        
45   Loan   51, 52   SMC   SMF I   Drakeshire Apartments   Acquisition   3,768,000   1,488,157   0   0   5,256,157   0   5,025,000   64,273   166,884
46   Loan   51, 52   SMC   SMF I   Drakeshire Plaza   Acquisition   600,000   295,258   0   0   895,258   0   800,000   68,063   27,195
47   Loan   53   GSMC   GSMC   Stonecrest Center   Refinance   4,000,000   0   0   0   4,000,000   3,544,067   0   136,239   1,519
48   Loan       SMC   SMF I   Cook Street Office   Refinance   3,950,000   0   0   0   3,950,000   3,617,824   0   113,847   201,929
49   Loan   54   CGMRC   CGMRC   Montgomeryville Self Storage Portfolio   Acquisition   3,900,000   1,665,107   0   170,991   5,736,097   0   5,200,000   282,548   253,549
49.01   Property               Xtra Space Self-Storage                                        
49.02   Property               Montgomeryville Mini Storage                                        
50   Loan       MC-FiveMile   MC-FiveMile   Security Plus Self Storage   Acquisition   3,700,000   1,310,063   0   0   5,010,063   0   4,900,000   88,235   21,827
51   Loan       CCRE   CCRE   Scott & White Healthcare Copperas Cove   Acquisition   3,700,000   4,538,313   0   0   8,238,313   0   7,893,000   93,576   251,738
52   Loan   55   CCRE   CCRE   Planet Fitness Wentzville, MO   Acquisition   3,025,000   1,615,528   0   0   4,640,528   0   4,325,000   87,720   227,808
53   Loan   56   MC-FiveMile   MC-FiveMile   Midtown Crossing   Refinance   2,650,000   0   0   0   2,650,000   2,221,616   0   109,091   100,636
54   Loan       CGMRC   CGMRC   Denney’s Mini Storage   Refinance   2,600,000   0   0   17,777   2,617,777   1,690,222   0   81,348   16,473
55   Loan   57   CGMRC   CGMRC   849 West Armitage Avenue   Refinance   2,450,000   0   0   0   2,450,000   2,004,150   0   109,597   7,454
56   Loan       SMC   SMF I   Fair Oaks and Levee Place   Refinance   2,400,000   0   0   0   2,400,000   1,620,310   0   113,220   352,104
56.01   Property               Levee Place MHC                                        
56.02   Property               Fair Oaks MHC                                        
57   Loan       SMC   SMF I   Windhorst MHC   Refinance   1,792,500   0   0   0   1,792,500   1,419,082   0   70,443   5,414

 

A-34 

 

 

GSMS 2015-GC34 Annex A                            
                                             
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Principal Equity Distribution   Other Uses   Total Uses   Lockbox   Cash Management   Cash Management Triggers
1   Loan   8, 9, 10, 11, 12   CGMRC   CGMRC   Illinois Center   0   0   414,794,580   Hard   Springing   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x
1.01   Property               111 East Wacker                        
1.02   Property               233 North Michigan Avenue                        
2   Loan   13, 14, 15   CGMRC   CGMRC   750 Lexington Avenue   44,336,230   444,144   130,115,000   Hard   Springing   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x
3   Loan   16, 17, 18, 19   GSMC   GSMC   Hammons Hotel Portfolio   20,464,715   0   250,800,000   Hard   Springing   (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 Franchise Trigger Event, (v) failure of Sponsor to maintain net worth and liquidity above the respective thresholds
3.01   Property   20           Embassy Suites Concord, NC                        
3.02   Property               Embassy Suites Murfreesboro, TN                        
3.03   Property               Embassy Suites Norman, OK                        
3.04   Property               Courtyard by Marriott Dallas/Allen, TX                        
3.05   Property   21           Renaissance by Marriott Phoenix/Glendale, AZ                        
3.06   Property               Embassy Suites Huntsville, AL                        
3.07   Property               Residence Inn by Marriott Kansas City, MO                        
4   Loan   8, 22, 23   SMC   SMF I   Parkside at So7   0   0   74,900,315   Springing   Springing   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x
5   Loan       CGMRC   CGMRC   444-450 West 56th Street   4,892,634   0   30,135,000   Hard   Springing   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.60x, (iii) the occurrence of a Specified Tenant Trigger Period
6   Loan   24, 25, 26   GSMC   GSMC   Denton Center   751,022   0   29,750,000   Springing   Springing   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.50x, unless the Avoidance Conditions as set forth in the Loan Agreement are satisfied by Borrower within five Business Days of notice thereof from Lender, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Critical Tenant Period, unless the Avoidance Conditions as set forth in the Loan Agreement are satisfied by Borrower within five Business Days of notice thereof from Lender
7   Loan       CGMRC   CGMRC   Bluejay Grocery Portfolio   0   0   37,510,389   Hard   Springing   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period
7.01   Property               Pick N Save                        
7.02   Property               Marsh Kokomo                        
7.03   Property               Copps Madison                        
7.04   Property               Tops Lockport                        
8   Loan   27   MC-FiveMile   MC-FiveMile   The Heights at State College Phase III   2,201,766   0   24,000,000   Springing   Springing   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Debt Yield is less than 7.00%
9   Loan       GSMC   GSMC   Festival at Sawmill Centre   0   0   23,578,379   Springing   Springing   (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) failure of Sponsor to maintain net worth and liquidity above the respective thresholds, (v) the occurrence of a Rollover Trigger Event
10   Loan   28, 29   MC-FiveMile   MC-FiveMile   Woodlands Corporate Center and 7049 Williams Road Portfolio   6,805,078   0   23,300,000   Soft Springing   Springing   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Debt Yield is less than 7.50%, (iv) the occurrence of a Trigger Lease Event
10.01   Property               Woodlands West                        
10.02   Property   30           Woodlands East                        
10.03   Property               7049 Williams Road                        
11   Loan       MC-FiveMile   MC-FiveMile   615 Alpha Drive   2,243,744   0   19,290,000   Springing   Springing   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Debt Yield is less than 7.50%, (iv) the occurrence of a Trigger Lease Event
12   Loan   31, 32, 33   GSMC   GSMC   DoubleTree Hotel Universal   0   0   89,519,818   Hard   Springing   (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) so long as any PIP Requirements remain outstanding, failure of Sponsor to maintain net worth and liquidity above the respective thresholds
13   Loan   34   MC-FiveMile   MC-FiveMile   Regalia Mansfield/Dolce   2,420,573   0   17,050,000   Soft   Springing   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Debt Yield is less than 7.00%
14   Loan   35, 36   CCRE   CCRE   Lake Fredrica Shopping Center   0   0   16,000,000   Soft Springing   Springing   (i) the occurrence of an Event of Default, (ii) Bankruptcy action of Borrower, Principal, Guarantor or Manager, (iii) DSCR is less than 1.10x, (iv) the occurrence of a Lease Trigger Period
15   Loan   37, 38, 39   GSMC   GSMC   Westlake Center   0   0   19,885,869   Hard   Springing   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.35x, (iii) failure to deliver financial statements as required in the Loan Agreement
16   Loan   37   GSMC   GSMC   Church Lane Shopping Center   0   0   19,628,028   Springing   Springing   (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) required environmental remediation
17   Loan   8, 40, 41, 42   SMC   SMF I   Hyatt Place Texas Portfolio   0   0   56,057,542   Springing   Springing   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Franchise Trigger Event
17.01   Property               Hyatt Place Austin                        
17.02   Property               Hyatt Place San Antonio                        
17.03   Property               Hyatt Place Dallas                        
18   Loan       CCRE   CCRE   Parkville Commons   79,429   0   12,600,000   Hard   Springing   (i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Sole Member, Guarantor or Manager, (iii) the occurrence of a Price Chopper Trigger Event, (iv) DSCR is less than 1.10x
19   Loan   43   CGMRC   CGMRC   Carnegie Park   0   0   16,826,174   Springing   Springing   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x
20   Loan   44   GSMC   GSMC   Shoppes at City Centre   0   0   20,284,912   Springing   Springing   (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
21   Loan       CCRE   CCRE   GSP MHP Portfolio III   2,104,305   0   12,305,000   Soft   Springing   (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
21.01   Property               Mill Creek Estates MHP                        
21.02   Property               Newberry Farms MHP                        
22   Loan       CCRE   CCRE   Deer Run MHP   3,270,562   0   12,100,000   Soft   Springing   (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
23   Loan   45   CCRE   CCRE   LA Fitness Powell   0   0   17,576,387   Hard   Springing   (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower, Principal, Guarantor, or Manager, (iii) DSCR is less than 1.25x or Combined DSCR is less than 1.10x if Mezzanine Loan is outstanding, (iv) the occurrence of a Primary Tenant Cash Trap Period, (v) the occurrence of an ARD Trigger
24   Loan   8, 46   CGMRC   CGMRC   Gratiot Crossing   156,832   0   11,197,500   Hard   Springing   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Special Tenant Sweep Event

 

A-35 

 

 

GSMS 2015-GC34 Annex A                            
                                             
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Principal Equity Distribution   Other Uses   Total Uses   Lockbox   Cash Management   Cash Management Triggers
25   Loan       GSMC   GSMC   Pfeiffer Woods   0   0   16,092,222   Hard   Springing   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.50x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Specified Tenant Collection Period
26   Loan   47   MC-FiveMile   MC-FiveMile   Artmore Hotel   0   0   16,161,202   Springing   Springing   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) Debt Yield is less than 7.75%, (iv) the occurrence of a Seasonality Trigger Event
27   Loan       GSCRE   GSMC   Villas at Waters Edge   1,241,347   0   10,600,000   None   None   (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
28   Loan       GSCRE   GSMC   Copper Palms Apartment   0   0   14,115,734   None   None   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) failure to deliver financial statements as required in the Loan Agreement
29   Loan   48   CGMRC   CGMRC   Park on Clairmont   0   0   11,132,850   Springing   Springing   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x
30   Loan       CGMRC   CGMRC   Station 3 Lofts   0   8,292,221   8,486,675   Springing   Springing   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x
31   Loan   8, 49   CGMRC   CGMRC   222 East 59th Street   811,902   0   7,537,963   Hard   Springing   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x
32   Loan       CCRE   CCRE   Meadowview MHP   2,226,327   0   6,650,000   Soft   Springing   (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
33   Loan       SMC   SMF I   Coors Central Shopping Center   101,659   0   6,550,000   Springing   Springing   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x
34   Loan   8   SMC   SMF I   Genesis Plaza   1,030,060   0   6,500,000   Springing   Springing   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x
35   Loan       GSCRE   GSMC   North Village   0   0   9,615,702   Springing   Springing   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) failure to deliver financial statements as required in the Loan Agreement
36   Loan       GSCRE   GSMC   Canterbury Apartments   1,486,876   0   6,100,000   None   None   (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) failure of Sponsor to maintain net worth and liquidity above the respective thresholds
37   Loan   50   CCRE   CCRE   Dobson Medical Office   744,504   0   6,000,000   Springing   Springing   (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 Non-Renewal Event
38   Loan   8   GSMC   GSMC   Surprise Crossing   741,782   0   5,850,000   Springing   Springing   (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
39   Loan       MC-FiveMile   MC-FiveMile   1445 North Loop West   0   0   6,138,664   Springing   Springing   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Debt Yield is less than 8.25%, (iv) Permitted Prepayment Date if Borrower fails to provide Lender with a Satisfactory Refinance Commitment
40   Loan       MC-FiveMile   MC-FiveMile   Webster Plaza   69,967   0   5,800,000   Springing   Springing   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) Debt Yield is less than 7.25%, (iv) the occurrence of a Trigger Lease Event, (v) Permitted Prepayment Date if Borrower fails to provide Lender with a Satisfactory Refinance Commitment
41   Loan       CCRE   CCRE   Tall Tree Apartments   0   0   5,791,805   Springing   Springing   (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
42   Loan       SMC   SMF I   Oceanside Square   0   0   5,232,237   Springing   Springing   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.05x
43   Loan       GSMC   GSMC   Colonnade of Royal Forest Shopping Center   0   0   7,236,391   Springing   Springing   (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
44   Loan       SMC   SMF I   US Storage Center Portfolio   694,292   0   4,800,000   Springing   Springing   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x
44.01   Property               US Storage Center Peoria                        
44.02   Property               US Storage Center Phoenix                        
45   Loan   51, 52   SMC   SMF I   Drakeshire Apartments   0   0   5,256,157   Springing   Springing   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x
46   Loan   51, 52   SMC   SMF I   Drakeshire Plaza   0   0   895,258   Springing   Springing   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x
47   Loan   53   GSMC   GSMC   Stonecrest Center   318,174   0   4,000,000   Springing   Springing   (i) the occurrence of an Event of Default, (ii) failure to deliver financial statements as required in the Loan Agreement, (iii) the occurrence of a Rollover Trigger Event
48   Loan       SMC   SMF I   Cook Street Office   16,400   0   3,950,000   Springing   Springing   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the occurrence of a Major Tenant Event Period
49   Loan   54   CGMRC   CGMRC   Montgomeryville Self Storage Portfolio   0   0   5,736,097   Springing   Springing   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x
49.01   Property               Xtra Space Self-Storage                        
49.02   Property               Montgomeryville Mini Storage                        
50   Loan       MC-FiveMile   MC-FiveMile   Security Plus Self Storage   0   0   5,010,063   Springing   Springing   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Debt Yield is less than 7.0%
51   Loan       CCRE   CCRE   Scott & White Healthcare Copperas Cove   0   0   8,238,313   Hard   Springing   (i) the occurrence of an Event of Default, (ii) Bankruptcy action of Borrower, Principal, Guarantor or Manager, (iii) DSCR is less than 1.20x, (iv) the occurrence of a Lease Trigger Event
52   Loan   55   CCRE   CCRE   Planet Fitness Wentzville, MO   0   0   4,640,528   Hard   In Place   (i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Guarantor, or Manager, (iii) DSCR is less than 1.20x, (iv) the occurrence of a Lease Sweep Period
53   Loan   56   MC-FiveMile   MC-FiveMile   Midtown Crossing   218,658   0   2,650,000   Springing   Springing   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Debt Yield is less than 7.5%, (iv) the occurrence of a Trigger Lease Event
54   Loan       CGMRC   CGMRC   Denney’s Mini Storage   829,734   0   2,617,777   Springing   Springing   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x
55   Loan   57   CGMRC   CGMRC   849 West Armitage Avenue   328,799   0   2,450,000   Springing   Springing   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Specified Tenant Trigger Period
56   Loan       SMC   SMF I   Fair Oaks and Levee Place   314,365   0   2,400,000   None   None   NAP
56.01   Property               Levee Place MHC                        
56.02   Property               Fair Oaks MHC                        
57   Loan       SMC   SMF I   Windhorst MHC   297,562   0   1,792,500   None   None   NAP

 

A-36 

 

 

GSMS 2015-GC34 Annex A                                
                                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   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 ($)   Mezzanine Debt Interest Rate
1   Loan   8, 9, 10, 11, 12   CGMRC   CGMRC   Illinois Center                            
1.01   Property               111 East Wacker   No                        
1.02   Property               233 North Michigan Avenue   No                        
2   Loan   13, 14, 15   CGMRC   CGMRC   750 Lexington Avenue   Yes   12/31/2041   4,181,760                
3   Loan   16, 17, 18, 19   GSMC   GSMC   Hammons Hotel Portfolio                            
3.01   Property   20           Embassy Suites Concord, NC   Yes   12/9/2059   0                
3.02   Property               Embassy Suites Murfreesboro, TN   No                        
3.03   Property               Embassy Suites Norman, OK   No                        
3.04   Property               Courtyard by Marriott Dallas/Allen, TX   No                        
3.05   Property   21           Renaissance by Marriott Phoenix/Glendale, AZ   Yes   1/29/2063   1,419,741                
3.06   Property               Embassy Suites Huntsville, AL   Yes   2/15/2104   224,595                
3.07   Property               Residence Inn by Marriott Kansas City, MO   No                        
4   Loan   8, 22, 23   SMC   SMF I   Parkside at So7   No                        
5   Loan       CGMRC   CGMRC   444-450 West 56th Street   No                        
6   Loan   24, 25, 26   GSMC   GSMC   Denton Center   No                        
7   Loan       CGMRC   CGMRC   Bluejay Grocery Portfolio                            
7.01   Property               Pick N Save   No                        
7.02   Property               Marsh Kokomo   No                        
7.03   Property               Copps Madison   No                        
7.04   Property               Tops Lockport   No                        
8   Loan   27   MC-FiveMile   MC-FiveMile   The Heights at State College Phase III   No                        
9   Loan       GSMC   GSMC   Festival at Sawmill Centre   No                        
10   Loan   28, 29   MC-FiveMile   MC-FiveMile   Woodlands Corporate Center and 7049 Williams Road Portfolio                            
10.01   Property               Woodlands West   No                        
10.02   Property   30           Woodlands East   No                        
10.03   Property               7049 Williams Road   No                        
11   Loan       MC-FiveMile   MC-FiveMile   615 Alpha Drive   No                        
12   Loan   31, 32, 33   GSMC   GSMC   DoubleTree Hotel Universal   No                        
13   Loan   34   MC-FiveMile   MC-FiveMile   Regalia Mansfield/Dolce   No                        
14   Loan   35, 36   CCRE   CCRE   Lake Fredrica Shopping Center   No                        
15   Loan   37, 38, 39   GSMC   GSMC   Westlake Center   Yes   8/31/2018   $10,000, subject to adjustment based on appraised market conditions during extension terms.                
16   Loan   37   GSMC   GSMC   Church Lane Shopping Center   No                        
17   Loan   8, 40, 41, 42   SMC   SMF I   Hyatt Place Texas Portfolio                            
17.01   Property               Hyatt Place Austin   No                        
17.02   Property               Hyatt Place San Antonio   No                        
17.03   Property               Hyatt Place Dallas   No                        
18   Loan       CCRE   CCRE   Parkville Commons   No                        
19   Loan   43   CGMRC   CGMRC   Carnegie Park   No                        
20   Loan   44   GSMC   GSMC   Shoppes at City Centre   No                        
21   Loan       CCRE   CCRE   GSP MHP Portfolio III                            
21.01   Property               Mill Creek Estates MHP   No                        
21.02   Property               Newberry Farms MHP   No                        
22   Loan       CCRE   CCRE   Deer Run MHP   No                        
23   Loan   45   CCRE   CCRE   LA Fitness Powell   No                   1,260,000   14.00000%
24   Loan   8, 46   CGMRC   CGMRC   Gratiot Crossing   No                        

 

A-37 

 

 

GSMS 2015-GC34 Annex A                                
                                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   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 ($)   Mezzanine Debt Interest Rate
25   Loan       GSMC   GSMC   Pfeiffer Woods   No                        
26   Loan   47   MC-FiveMile   MC-FiveMile   Artmore Hotel   No                        
27   Loan       GSCRE   GSMC   Villas at Waters Edge   No                        
28   Loan       GSCRE   GSMC   Copper Palms Apartment   No                        
29   Loan   48   CGMRC   CGMRC   Park on Clairmont   No                        
30   Loan       CGMRC   CGMRC   Station 3 Lofts   No                        
31   Loan   8, 49   CGMRC   CGMRC   222 East 59th Street   Yes   12/31/2024   Greater of $325,000 per annum multiplied by the CPI Fraction based upon the Initial Adjustment Date and $534,625 per annum for the period commencing on January 1, 2014 and ending on December 31, 2023                
32   Loan       CCRE   CCRE   Meadowview MHP   No                        
33   Loan       SMC   SMF I   Coors Central Shopping Center   No                        
34   Loan   8   SMC   SMF I   Genesis Plaza   No                        
35   Loan       GSCRE   GSMC   North Village   No                        
36   Loan       GSCRE   GSMC   Canterbury Apartments   No                        
37   Loan   50   CCRE   CCRE   Dobson Medical Office   No                        
38   Loan   8   GSMC   GSMC   Surprise Crossing   No                        
39   Loan       MC-FiveMile   MC-FiveMile   1445 North Loop West   No                        
40   Loan       MC-FiveMile   MC-FiveMile   Webster Plaza   No                        
41   Loan       CCRE   CCRE   Tall Tree Apartments   No                        
42   Loan       SMC   SMF I   Oceanside Square   No                        
43   Loan       GSMC   GSMC   Colonnade of Royal Forest Shopping Center   No                        
44   Loan       SMC   SMF I   US Storage Center Portfolio                            
44.01   Property               US Storage Center Peoria   No                        
44.02   Property               US Storage Center Phoenix   No                        
45   Loan   51, 52   SMC   SMF I   Drakeshire Apartments   No                        
46   Loan   51, 52   SMC   SMF I   Drakeshire Plaza   No                        
47   Loan   53   GSMC   GSMC   Stonecrest Center   No                        
48   Loan       SMC   SMF I   Cook Street Office   No                        
49   Loan   54   CGMRC   CGMRC   Montgomeryville Self Storage Portfolio                            
49.01   Property               Xtra Space Self-Storage   No                        
49.02   Property               Montgomeryville Mini Storage   No                        
50   Loan       MC-FiveMile   MC-FiveMile   Security Plus Self Storage   No                        
51   Loan       CCRE   CCRE   Scott & White Healthcare Copperas Cove   No                        
52   Loan   55   CCRE   CCRE   Planet Fitness Wentzville, MO   No                        
53   Loan   56   MC-FiveMile   MC-FiveMile   Midtown Crossing   Yes   2/28/2034   175,000                
54   Loan       CGMRC   CGMRC   Denney’s Mini Storage   No                        
55   Loan   57   CGMRC   CGMRC   849 West Armitage Avenue   No                        
56   Loan       SMC   SMF I   Fair Oaks and Levee Place                            
56.01   Property               Levee Place MHC   No                        
56.02   Property               Fair Oaks MHC   No                        
57   Loan       SMC   SMF I   Windhorst MHC   No                        

 

A-38 

 

 

GSMS 2015-GC34 Annex A            
                             
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Terrorism Insurance Required   Control Number
1   Loan   8, 9, 10, 11, 12   CGMRC   CGMRC   Illinois Center   Yes   1
1.01   Property               111 East Wacker   Yes   1.01
1.02   Property               233 North Michigan Avenue   Yes   1.02
2   Loan   13, 14, 15   CGMRC   CGMRC   750 Lexington Avenue   Yes   2
3   Loan   16, 17, 18, 19   GSMC   GSMC   Hammons Hotel Portfolio   Yes   3
3.01   Property   20           Embassy Suites Concord, NC   Yes   3.01
3.02   Property               Embassy Suites Murfreesboro, TN   Yes   3.02
3.03   Property               Embassy Suites Norman, OK   Yes   3.03
3.04   Property               Courtyard by Marriott Dallas/Allen, TX   Yes   3.04
3.05   Property   21           Renaissance by Marriott Phoenix/Glendale, AZ   Yes   3.05
3.06   Property               Embassy Suites Huntsville, AL   Yes   3.06
3.07   Property               Residence Inn by Marriott Kansas City, MO   Yes   3.07
4   Loan   8, 22, 23   SMC   SMF I   Parkside at So7   Yes   4
5   Loan       CGMRC   CGMRC   444-450 West 56th Street   Yes   5
6   Loan   24, 25, 26   GSMC   GSMC   Denton Center   Yes   6
7   Loan       CGMRC   CGMRC   Bluejay Grocery Portfolio   Yes   7
7.01   Property               Pick N Save   Yes   7.01
7.02   Property               Marsh Kokomo   Yes   7.02
7.03   Property               Copps Madison   Yes   7.03
7.04   Property               Tops Lockport   Yes   7.04
8   Loan   27   MC-FiveMile   MC-FiveMile   The Heights at State College Phase III   Yes   8
9   Loan       GSMC   GSMC   Festival at Sawmill Centre   Yes   9
10   Loan   28, 29   MC-FiveMile   MC-FiveMile   Woodlands Corporate Center and 7049 Williams Road Portfolio   Yes   10
10.01   Property               Woodlands West   Yes   10.01
10.02   Property   30           Woodlands East   Yes   10.02
10.03   Property               7049 Williams Road   Yes   10.03
11   Loan       MC-FiveMile   MC-FiveMile   615 Alpha Drive   Yes   11
12   Loan   31, 32, 33   GSMC   GSMC   DoubleTree Hotel Universal   Yes   12
13   Loan   34   MC-FiveMile   MC-FiveMile   Regalia Mansfield/Dolce   Yes   13
14   Loan   35, 36   CCRE   CCRE   Lake Fredrica Shopping Center   Yes   14
15   Loan   37, 38, 39   GSMC   GSMC   Westlake Center   Yes   15
16   Loan   37   GSMC   GSMC   Church Lane Shopping Center   Yes   16
17   Loan   8, 40, 41, 42   SMC   SMF I   Hyatt Place Texas Portfolio   Yes   17
17.01   Property               Hyatt Place Austin   Yes   17.01
17.02   Property               Hyatt Place San Antonio   Yes   17.02
17.03   Property               Hyatt Place Dallas   Yes   17.03
18   Loan       CCRE   CCRE   Parkville Commons   Yes   18
19   Loan   43   CGMRC   CGMRC   Carnegie Park   Yes   19
20   Loan   44   GSMC   GSMC   Shoppes at City Centre   Yes   20
21   Loan       CCRE   CCRE   GSP MHP Portfolio III   Yes   21
21.01   Property               Mill Creek Estates MHP   Yes   21.01
21.02   Property               Newberry Farms MHP   Yes   21.02
22   Loan       CCRE   CCRE   Deer Run MHP   Yes   22
23   Loan   45   CCRE   CCRE   LA Fitness Powell   Yes   23
24   Loan   8, 46   CGMRC   CGMRC   Gratiot Crossing   Yes   24

 

A-39 

 

 

GSMS 2015-GC34 Annex A            
                             
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Terrorism Insurance Required   Control Number
25   Loan       GSMC   GSMC   Pfeiffer Woods   Yes   25
26   Loan   47   MC-FiveMile   MC-FiveMile   Artmore Hotel   Yes   26
27   Loan       GSCRE   GSMC   Villas at Waters Edge   Yes   27
28   Loan       GSCRE   GSMC   Copper Palms Apartment   Yes   28
29   Loan   48   CGMRC   CGMRC   Park on Clairmont   Yes   29
30   Loan       CGMRC   CGMRC   Station 3 Lofts   Yes   30
31   Loan   8, 49   CGMRC   CGMRC   222 East 59th Street   Yes   31
32   Loan       CCRE   CCRE   Meadowview MHP   Yes   32
33   Loan       SMC   SMF I   Coors Central Shopping Center   Yes   33
34   Loan   8   SMC   SMF I   Genesis Plaza   Yes   34
35   Loan       GSCRE   GSMC   North Village   Yes   35
36   Loan       GSCRE   GSMC   Canterbury Apartments   Yes   36
37   Loan   50   CCRE   CCRE   Dobson Medical Office   Yes   37
38   Loan   8   GSMC   GSMC   Surprise Crossing   Yes   38
39   Loan       MC-FiveMile   MC-FiveMile   1445 North Loop West   Yes   39
40   Loan       MC-FiveMile   MC-FiveMile   Webster Plaza   Yes   40
41   Loan       CCRE   CCRE   Tall Tree Apartments   Yes   41
42   Loan       SMC   SMF I   Oceanside Square   Yes   42
43   Loan       GSMC   GSMC   Colonnade of Royal Forest Shopping Center   Yes   43
44   Loan       SMC   SMF I   US Storage Center Portfolio   Yes   44
44.01   Property               US Storage Center Peoria   Yes   44.01
44.02   Property               US Storage Center Phoenix   Yes   44.02
45   Loan   51, 52   SMC   SMF I   Drakeshire Apartments   Yes   45
46   Loan   51, 52   SMC   SMF I   Drakeshire Plaza   Yes   46
47   Loan   53   GSMC   GSMC   Stonecrest Center   Yes   47
48   Loan       SMC   SMF I   Cook Street Office   Yes   48
49   Loan   54   CGMRC   CGMRC   Montgomeryville Self Storage Portfolio   Yes   49
49.01   Property               Xtra Space Self-Storage   Yes   49.01
49.02   Property               Montgomeryville Mini Storage   Yes   49.02
50   Loan       MC-FiveMile   MC-FiveMile   Security Plus Self Storage   Yes   50
51   Loan       CCRE   CCRE   Scott & White Healthcare Copperas Cove   Yes   51
52   Loan   55   CCRE   CCRE   Planet Fitness Wentzville, MO   Yes   52
53   Loan   56   MC-FiveMile   MC-FiveMile   Midtown Crossing   Yes   53
54   Loan       CGMRC   CGMRC   Denney’s Mini Storage   Yes   54
55   Loan   57   CGMRC   CGMRC   849 West Armitage Avenue   Yes   55
56   Loan       SMC   SMF I   Fair Oaks and Levee Place   Yes   56
56.01   Property               Levee Place MHC   Yes   56.01
56.02   Property               Fair Oaks MHC   Yes   56.02
57   Loan       SMC   SMF I   Windhorst MHC   Yes   57

 

A-40 

 

 

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 or Anticipated Repayment Date.
   
(4) Underwritten NCF DSCR is calculated based on amortizing debt service payments (except for interest-only loans).
   
(5) Occupancy reflects tenants that have signed leases, but are not yet in occupancy or may not be paying rent.
   
(6) The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the lease.
   
(7) If the purpose of the Mortgage Loan was to finance an acquisition of the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash investment by one or more of the equity owners in the borrower in connection with such acquisition.  If the purpose of the Mortgage Loan was to refinance the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash contributed to the borrower by one or more of the equity owners at the time the Mortgage Loan was originated.
   
(8) The Appraised Value presents the “As-Is” Appraised Value of the Mortgaged Property. The Cut-off Date LTV Ratio is calculated on the basis of such “As-Is” Appraised Value. The LTV Ratio at Maturity / ARD is calculated on the basis of the “As Stabilized” Appraised Value.
   
(9) The Cut-off Date Balance of $100,000,000 represents the note A-2 of a $260,000,000 loan combination evidenced by three pari passu notes. The companion loans, evidenced by note A-1 (controlling interest in the Illinois Center Whole Loan) and note A-3 (non-controlling interest in the Illinois Center Whole Loan), have an aggregate principal balance of $160,000,000 as of the Cut-off Date. The $100,000,000 note A-1 was securitized in the CGCMT 2015-GC33 securitization transaction and the $60,000,000 note A-3 is expected to be contributed to a future securitization. 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 $260,000,000.
   
(10) The appraiser prepared only one appraisal for both properties securing the mortgage loan. The “as is” appraised value and “as stabilized” appraised value presented for each property are allocated based upon the percentage of Underwritten Net Cash Flow for that respective property out of the total of Underwritten Net Cash Flow for both properties securing the mortgage loan.
   
(11) On the origination date, the borrowers deposited $12,500,000 into the TI/LC Reserve. The borrowers are not required to make an ongoing TI/LC Reserve payment unless the TI/LC Reserve account falls below a minimum balance (initially, $7,500,000), after which the borrowers must pay the ongoing TI/LC Reserve amount (initially $174,324) until the TI/LC Reserve equals or exceeds the Leasing Reserve cap (initially, $15,000,000).  If the property achieves a debt yield of 10% for two consecutive calendar quarters, the TI/LC Reserve cap will be reduced to $6,000,000 and the minimum balance will be reduced to $2,500,000.  If for two consecutive calendar quarters (i) the property achieves a debt yield of 13% and (ii) the physical occupancy rate for the property

 

A-41 

 

 

  equals or exceeds 95%, the TI/LC Reserve cap will be reduced to $2,500,000, the minimum balance will be reduced to $0, and the ongoing TI/LC Reserve amount will be reduced to $87,162.
   
(12) The lockout period will be at least 26 payment dates beginning with and including the first payment date of September 6, 2015. For the purposes of this Free Writing Prospectus, the assumed lockout period of 26 payment dates is based on the expected GSMS 2015-GC34 securitization closing date in October 2015. The actual lockout period may be longer.
   
(13) The Cut-off Date Balance of $84,500,000 represents the note A-1 of a $130,000,000 whole loan evidenced by two pari passu notes. The companion loan has a principal balance of $45,500,000 as of the Cut-off Date and will be contributed in a future securitization transaction. Cut-off Date LTV Ratio, LTV Ratio at Maturity / ARD, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $130,000,000.
   
(14) The lockout period will be at least 24 payment dates beginning with and including the first payment date of November 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-GC34 securitization closing date in October 2015. The actual lockout period may be longer.
   
(15) The current annual rent due under the ground lease is $4,181,760 through December 2017. In January 2018 and for each successive 12-year period, the ground rent resets again to the greater of 110% of the prior periods’ rent or 110% of 9% of the fair market value of the Land, with a fixed 10% increase after year six of each reset.  On each due date prior to the maturity date, the borrower is required to pay to the lender one-twelfth of the then annual amount due for ground lease payments.
   
(16) The Cut-off Date Balance of $72,412,136 represents the non-controlling A-2 note of a $250,800,000 loan combination evidenced by multiple pari passu notes.  Note A-1, with a Cut-off Date Balance of $99,878,808, was contributed to CGCMT 2015-GC33. The remaining related companion loans, with an aggregate outstanding principal balance of $78,205,107, are expected to be contributed to one or more future securitization transactions. Cut-off Date LTV Ratio, LTV Ratio at Maturity / ARD, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $250,496,051.
   
(17) The lockout period will be at least 25 payment dates beginning with and including the first payment date of October 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-GC34 securitization closing date in October 2015. The actual lockout period may be longer.
   
(18) The Appraised Value represents the aggregate “as-is” appraised value of the Hammons Hotel Portfolio Properties of $363,750,000 plus a $3,570,502 capital deduction related to franchise mandated capital improvements at the three Marriott Mortgaged Properties for which the borrowers reserved $7,890,000 for the estimated mandatory and additional elective capital improvement costs.  The Cut-off Date LTV Ratio calculated on the basis of the aggregate “as-is” appraised value without adding the capital deduction is 68.9%. The LTV Ratio at Maturity / ARD is calculated on the basis of the “As Stabilized” Appraised Value.
   
(19) Monthly FF&E reserve is equal to: (a) on each due date from October 2015 through and including September 2016, $360,433, (b) beginning on the due date in October 2016, the greater of (1) the monthly amount required to be reserved for each Hammons Hotel Portfolio Mortgaged Property pursuant to the applicable franchise agreement for the replacement of furniture, fixtures and equipment and (2) one-twelfth of 4% of the operating income for each Hammons Hotel Portfolio Mortgaged Property (or, in the case of the Renaissance by Marriott Phoenix/Glendale, AZ

 

A-42 

 

 

  Mortgaged Property beginning on the due date in October 2017, one-twelfth of 5% of the operating income) for the previous 12-month period (as determined on August 31 of each year).
   
(20) Beginning November 21, 2022, Annual Ground Lease Payment shall be 0.25% of adjusted room sales for the previous calendar year (estimated $27,188).
   
(21) Annual Ground Lease Payment for the Borrower’s space lease interest in the convention center, expo hall and parking garage is calculated based on the trailing 12 months as of June 30, 2015.  The rent payment is calculated using a fixed component of $985,725 plus a variable component tied to revenue generated from the parking garage and expo hall.
   
(22) The Parkside at So7 Mortgaged Property is comprised of 300 multifamily units and 65,411 SF of commercial space. As of September 14, 2015, the multifamily units were 94.3% occupied and the commercial space was 75.1% leased.
   
(23) The Loan per Unit is calculated using the 300 multifamily units. Based on 351,161 SF (287,750 SF of multifamily space and 65,411 SF of commercial space), the Loan Per Unit is $154.06.
   
(24) The Cut-off Date LTV Ratio and LTV Ratio at Maturity / ARD are each calculated utilizing the “value upon completion” appraised value of $45,300,000, which is the value upon completion of the Movie Tavern expansion for which the borrower reserved $7,550,000.  The Cut-off Date LTV Ratio and LTV Ratio at Maturity / ARD based on the “as-is” appraised value are both 77.3%.
   
(25) The Second Largest Tenant, Movie Tavern, is currently undergoing an expansion, expected to be completed in March 2016.  We cannot assure you that Movie Tavern will complete the expansion, or pay rent on the expansion space as expected or at all.  
   
(26) Ongoing TI/LC and Replacement Reserves are capped at an aggregate $400,000.
   
(27) Historical cash flows are not available because the property was completed in 2015 and opened for the 2015-2016 academic year.
   
(28) The TI/LC Cap does not apply during a Trigger Period.
   
(29) The Replacement Reserves Cap does not apply during a Trigger Period.
   
(30) The mortgage lien on one of the parcels at the Woodlands East Mortgaged Property (3829 Forest Parkway) is a second lien position behind a PILOT mortgage that secures all unpaid payments under the PILOT agreement for this Mortgaged Property.
   
(31) The Cut-off Date Balance of $18,500,000 represents the controlling A-1 note of a $51,000,000 loan combination evidenced by multiple pari passu notes.  The related companion loan, evidenced by the non-controlling note A-2 with an outstanding principal balance of $32,500,000, is expected to be contributed to a future securitization transaction. Cut-off Date LTV Ratio, LTV Ratio at Maturity / ARD, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $51,000,000.
   
(32) The borrower is required to fund the FF&E reserve (i) for the Due Dates occurring in November 2015 through October 2016, the amount of $98,485.33; (ii) for the Due Dates occurring in November 2016 through October 2018, the greater of (a) the monthly amount required to be reserved pursuant to the Franchise Agreement for the replacement of FF&E and (b) $0; (iii) for the Due Dates occurring in November 2018 through October 2019, the greater of (a) the monthly amount required to be reserved pursuant to the Franchise Agreement for the replacement of FF&E and (b) one-twelfth of 4% of the operating income of the Mortgaged Property for the previous twelve-month period as determined on the anniversary of the last day  of September;  

 

A-43 

 

 

  (iv) for the Due Dates occurring in November 2019 through October 2022, the greater of (a) the monthly amount required to be reserved pursuant to the Franchise Agreement for the replacement of FF&E and (b) one-twelfth of 5% of the operating income of the Mortgaged Property for the previous twelve-month period as determined on the anniversary of the last day of September; and (v) for the Due Dates occurring in November 2022 through the payment in full of the indebtedness, the greater of (a) the monthly amount required to be reserved pursuant to the Franchise Agreement for the replacement of FF&E and (b) one-twelfth of 6% of the operating income of the Mortgaged Property for the previous twelve-month period as determined on the anniversary of the last day of September.  
   
(33) The Cut-off Date LTV Ratio is calculated based on the $76,000,000 “as-is” appraised value plus a $13,457,731 property improvement plan (“PIP”) reserve for capital improvements valued in the appraisal at $15,800,000 upon completion. The Cut-off Date LTV Ratio calculated based on the “as-is” appraised value without the PIP reserve is 67.1%. The LTV Ratio at Maturity / ARD is calculated on the basis of the “As Stabilized” Appraised Value.
   
(34) Historical cash flows are not available because the property was constructed between June 2014 and February 2015. The trailing-12 month cash flow does not represent the completed property.
   
(35) The Cut-Off Date LTV Ratio and LTV Ratio at Maturity / ARD are calculated utilizing the “as stabilized” appraised value of $22,800,000. The Cut-Off Date LTV Ratio and LTV Ratio at Maturity / ARD, calculated on the basis of the “as-is” appraised value of $15,525,000 is 103.1% and 87.0%, respectively. The “as stabilized” value assumes the development of a new Publix store space as well as an additional 1,600 SF retail suite. At origination, the borrower deposited $6,316,490 into a reserve account earmarked for the redevelopment of the Publix space, as well as various other capital improvements. Additionally, the Borrower Sponsor executed a completion guaranty, in which he guaranteed the redevelopment of the space on or before October 11, 2016.
   
(36) The square footage of the Largest Tenant, Publix, is based on the post renovation square footage. Publix currently occupies approximately 56,000 SF. Upon completion of the renovation, Publix will occupy approximately 45,600 SF, and a new 1,600 SF retail suite will be available for lease.  At origination, the borrower deposited $6,316,490 into a reserve account related to the redevelopment of the Publix space, as well as various other capital improvements.
   
(37) For tenants with multiple lease expirations, the expiration date associated with the largest square footage is shown.
   
(38) The Cut-off Date LTV Ratio and LTV Ratio at Maturity / ARD are each calculated based on the “as-is” appraised value of $17,650,000 plus a $2,667,000 capital deduction (for which the borrower reserved $2,667,000) related to planned capital projects. The Cut-off Date LTV Ratio and the LTV Ratio at Maturity / ARD calculated without adjusting for the capital deduction are 84.6% and 74.1%, respectively.
   
(39) The Second Largest Tenant, Cassady, Schiller & Associates, took occupancy in August 2015 and is expected to begin paying rent in March 2016. $88,011 was reserved at origination of the Mortgage Loan to cover the full rent amount attributable to Cassady, Schiller & Associates through March 2016. We cannot assure you that Cassady, Schiller & Associates will begin paying rent as expected or at all.
   
(40) The Appraised Value represents the aggregate “as-complete market value based on a hypothetical condition” value of $57,000,000 (corresponding to a Cut-off Date LTV Ratio % of 67.5%) that assumes a property improvement plan costing $6,055,088 was completed across the Hyatt Place Texas Portfolio Mortgaged Properties as of August 1, 2015. The related appraisals also reported an aggregate “as-is” value of $50,500,000 (corresponding to a Cut-off Date LTV Ratio % of 76.2%, a LTV Ratio at Maturity / ARD of 70.1% and an Appraised Value / Per Room of $130,491) that assumes the property improvement plan has not yet been completed but makes

 

A-44 

 

 

  the extraordinary assumption that it will be completed during the first year of the projection period at a cost of $6,055,088. The franchisor has required property improvement plans at the Hyatt Place Texas Portfolio Mortgaged Properties in connection with extending the franchise agreements through 2035. At origination of the Mortgage Loan, the borrowers deposited $6,461,588 for property improvements. The “as-is” values for the Hyatt Place Austin Mortgaged Property, the Hyatt Place San Antonio Mortgaged Property and the Hyatt Place Dallas Mortgaged Property are $25,500,000, $13,000,000 and $12,000,000, respectively.
   
(41) The Cut-off Date Balance of $13,500,000 represents the note A-2 of a $38,500,000 whole loan evidenced by two pari passu notes. The companion loan, note A-1, has a principal balance of $25,000,000 as of the Cut-off Date and is expected to be contributed to the JPMBB 2015-C32 securitization. Cut-off Date LTV Ratio, LTV Ratio at Maturity / ARD, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the whole loan Cut-off Date Balance of $38,500,000.
   
(42) The lockout period will be at least 24 payment dates beginning with and including the first Due Date of November 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-GC34 securitization closing date in October 2015. The actual lockout period may be longer.
   
(43) The Cut-off Date LTV Ratio is calculated net of the $450,000 economic holdback reserve.  The Cut-off Date LTV Ratio calculated based upon the fully funded Mortgage Loan amount of $12,420,000 and “as-is” appraised value of $16,200,000 is 76.7%. The LTV Ratio at Maturity / ARD is calculated on the basis of the “As Stabilized” Appraised Value.
   
(44) Two tenants, Doris Italian Market and Cali ProNails, have executed leases but have not yet taken occupancy or begun paying rent.  We cannot assure you that these tenants will take occupancy or begin paying rent as expected or at all.  
   
(45) Commencing on the Anticipated Repayment Date, the interest rate increases to the greater of 3.0000% per annum plus the greater of (i) the initial interest rate or (ii) the ten-year swap yield as of the first business day after the Anticipated Repayment Date, subject to a cap of 5.0000%.
   
(46) Ongoing TI/LC Reserve payments are waived during the first two years of the loan term. Beginning in September 2017, the TI/LC reserve will be funded monthly during the loan term. Ongoing TI/LC Reserve payments will be made by the borrower in accordance with the below schedule: (i) Years 3-5: $2,500 per month subject to a cap of $30,000, (ii) Year 6: $4,167 per month subject to a Cap of $50,000, (iii) Year 7: $6,250 per month subject to a cap of $75,000, (iv) Year 8: $8,333 per month subject to a cap of $100,000 and (v) Years 9-10: $12,500 per month subject to a cap of $150,000.
   
(47) Ownership plans to reconfigure two of the six two-bedroom suites into four, one-bedroom suites, increasing the total room count by two units as of January 1, 2016.
   
(48) The Cut-off Date LTV Ratio is calculated net of the $1,000,000 economic holdback reserve.  The Cut-off Date LTV Ratio calculated based upon the fully funded Mortgage Loan amount of $8,318,125 and “as-is” appraised value of $10,400,000 is 80.0%. The LTV Ratio at Maturity / ARD is calculated on the basis of the “As Stabilized” Appraised Value.
   
(49) The current annual rent due under the ground lease is $534,625 through December 2023. The annual ground rent payable under the ground lease commencing in January 2024 will be the greater of (i) $721,744 or (ii) $534,625 multiplied by the Consumer Price Index Fraction (“CPI Fraction”). CPI Fraction is defined as the greater of a) One or b)  Consumer Price Index as of January 2024 divided by Consumer Price Index as of January 2014. On each due date prior to the maturity date, the borrower is required to pay to the lender one-twelfth of the then annual amount due for ground lease payments.

 

A-45 

 

 

   
(50) The Third Largest Tenant, AZ Spine & Pain Specialists, LLC, is currently paying abated rent through October 2015. Commencing in November 2015, the tenant will pay full rent.
   
(51) With respect to the Drakeshire Apartments and Drakeshire Plaza Mortgage Loans, which are cross-collateralized and cross-defaulted with each other, the Cut-off Date LTV Ratio, the LTV Ratio at Maturity / ARD, the Underwritten NCF DSCR, the Debt Yield on Underwritten Net Operating Income and the Debt Yield on Underwritten Net Cash Flow of the Mortgage Loans are presented in the aggregate.
   
(52) Historical operating statements were not broken out between the Drakeshire Apartments and Drakeshire Plaza Mortgaged Properties.  Historical expenses were allocated based on the appraiser’s cash flow assumptions.
   
(53) The Ongoing Replacement Reserve amount means $1,336, provided, at such time that Borrower provides evidence reasonably satisfactory to Lender of the completion of the roof replacement, the Ongoing Replacement Reserve amount shall be equal to $743.
   
(54) The Cut-off Date LTV Ratio is calculated net of the $225,000 economic holdback reserve.  The Cut-off Date LTV Ratio calculated based upon the fully funded Mortgage Loan amount of $3,900,000 and “as-is” appraised value of $5,980,000 is 65.2%. The LTV Ratio at Maturity / ARD is calculated on the basis of the “As Stabilized” Appraised Value.
   
(55) The Largest Tenant, Planet Fitness, is currently paying abated rent through August 2016. At closing, the borrower deposit $195,431 into a rent concession reserve.
   
(56) The Most Recent figures represent the annualized trailing-8 months ending May 31, 2015.
   
(57) 3,007 SF of space is related to residential tenants.

 

A-46