8/14/2019 gccfc 2004-gg1

1/6

OND SUMMARY

OAN SUMMARY

GCCFC 2004- GG1

ead Underwriter: Goldman, Sachs & Co., Greenwich CapitalMarkets, Inc., Banc of America Securities LLC,Credit Suisse First Boston LLC, Morgan Stanley& Co. Inc. aWachovia Capital Markets, LLC

Currency: USD Deal Type: Conduit Master Servicer: Wachovia Bank

ut-off Balance: $2,627,155,095 Cut-off Loan Count: 126 Cut-off Date: 05/01/2004 Trustee: LaSalle NB Special Servicer: Lennar Partners, Inc

Tape Date 11/10/2006

ettle Date 11/16/2006

Record Date 11/30/2006

Next Pay 12/10/2006

DSCR LTV

Cut-off 1.65x 69.6%

Current 2.24x 59.9%

Maturity 2.38x 53.9%

Balance $2,484,643,229

Factor 94.5754%

Loans 125

WAL 5.46

WACg 5.4934% WACn 5.4934%

Age 34 WAMP 65

WAML 0 WAMM 69

WAMYM 65 WAMO 69

Current 100.00%

Late 1 Month 0.00%

Late 2 Months 0.00%

Late 3+ Months 0.00%

In Bankruptcy $(000's)

Special Serviced $0

Other $0

Total $0

Bond CUSIP Type S&P FII Moodys Original Factor Orig.Sub Cur.Sub Coupon Life(!CPR=0) Principal Window

A-1 396789FM6 P&I AAA AAA Aaa $23,421,000 0.000% 14.250% NA 1.79% NA NA

A-2 396789FN4 P&I AAA AAA Aaa $150,541,000 21.007% 14.250% 15.075% 3.84% 0.493 12/10/2006 11/1

A-3 396789FP9 P&I AAA AAA Aaa $274,000,000 100.000% 14.250% 15.075% 4.34% 1.936 11/10/2007 03/1

A-4 396789FQ7 P&I AAA AAA Aaa $296,000,000 100.000% 14.250% 15.075% 4.76% 3.130 03/10/2009 09/1

A-5 396789FR5 P&I AAA AAA Aaa $381,830,000 100.000% 14.250% 15.075% 4.88% 4.249 09/10/2010 05/1

A-6 396789FS3 P&I AAA AAA Aaa $100,000,000 100.000% 14.250% 15.075% 5.13% 4.557 05/10/2011 01/1

A-7 396789FT1 P&I AAA AAA Aaa $1,005,555,000 100.000% 14.250% 15.075% 5.32% 7.040 01/10/2012 04/1

396789FU8 P&I AA AA Aa2 $61,802,000 100.000% 11.875% 12.562% 5.43% 7.400 04/10/2014 04/1

C 396789FV6 P&I AA- AA- Aa3 $26,021,000 100.000% 10.875% 11.504% 5.47% 7.400 04/10/2014 04/1

D 396789FW4 P&I A A A2 $52,043,000 100.000% 8.875% 9.389% WAC-18b 7.400 04/10/2014 04/1

396789FX2 P&I A- A- A3 $32,527,000 100.000% 7.625% 8.066% WAC-10b 7.400 04/10/2014 04/1

396789FY0 P&I BBB+ BBB+ Baa1 $32,527,000 100.000% 6.375% 6.744% WAC-0b 7.474 04/10/2014 05/1

G 396789FZ7 P&I BBB BBB Baa2 $26,022,000 100.000% 5.375% 5.686% WAC-0b 7.483 05/10/2014 05/1

H 396789GA1 P&I BBB- BBB- Baa3 $39,032,000 100.000% 3.875% 4.099% WAC-0b 7.483 05/10/2014 05/1

396789GB9 P&I BB+ BB+ Ba1 $6,505,000 100.000% 3.625% 3.835% 5.45% 7.483 05/10/2014 05/1

K 396789GC7 P&I BB BB Ba2 $13,011,000 100.000% 3.125% 3.306% 5.45% 7.483 05/10/2014 05/1

396789GD5 P&I BB- BB- Ba3 $13,011,000 100.000% 2.625% 2.777% 5.45% 7.483 05/10/2014 05/1

M 396789GE3 P&I B+ B+ B1 $9,758,000 100.000% 2.250% 2.380% 5.45% 7.483 05/10/2014 05/1

N 396789GF0 P&I B B B2 $9,758,000 100.000% 1.875% 1.984% 5.45% 7.483 05/10/2014 05/1

O 396789GG8 P&I B- B- B3 $6,506,000 100.000% 1.625% 1.719% 5.45% 7.483 05/10/2014 05/1

396789GH6 P&I NR NR NR $42,285,095 100.000% 0.000% 0.000% 5.45% 7.736 05/10/2014 04/1

X-P 396789GJ2 IO AAA AAA Aaa $2,460,098,000 91.222% 0.000% NA ** 3.437 12/10/2006 05/1

X-C 396789GK9 IO AAA AAA Aaa $2,602,155,095 94.530% 0.000% NA WAC/IO 5.448 12/10/2006 03/1

OEA-B1 396789GL7 P&I NA NA NA $10,500,000 99.302% 0.000% 0.000% 6.62% 7.007 12/10/2006 04/1

OEA-B2 396789GM5 P&I NA NA NA $14,500,000 99.302% 0.000% 0.000% 6.62% 7.007 12/10/2006 04/1

R SPC2879DA Residual NA NA NA NA NA NA NA NA NA NA

Ten Largest Loans ID City State Sector Status Originator Balance Pct. Coupon Due Protection*** Occ DSCR

85 Third 1 New York NY Office PERFORM Goldman Sachs $150,000,000 6.04% 4.53% 03/2011 D(48), O(4) 96.0% 2 .36x

11 Eighth 2 New York NY Office PERFORM Greenwich Capital $148,456,464 5.97% 5.50% 04/2014 D (85), O(4) 100.0% 2.02x

60 Madison 3 New York NY Office PERFORM Greenwich Capital $119,594,168 4.81% 7.20% 12/2013 D (82), O(3) 93.0% 1.22x

Aegon Center 4 Jefferson KY Off ice PERFORM Greenwich Capital $108,550,000 4.37% 6.42% 04/2014 D(86), O(3) 96.0% 1 .48x

Greensboro 6 Fairfax VA Office PERFORM Greenwich Capital $86,179,746 3.47% 5.68% 05/2014 D(86), O(4) 99.0% 1.75x

Wells Fargo 7 Los Angeles CA Office PERFORM Greenwich Capital $86,028,182 3.46% 4.68% 07/2010 D(40), O(4) NA 1.70x

outhland 5 Alameda CA Retail Anchored PERFORM Goldman Sachs $85,629,590 3.45% 3.62% 03/2009 D(23), O(5) 94.0% 2.51x

Deerbrook 8 Harri s TX Retail Anchored PERFORM Goldman Sachs $79,331,864 3.19% 3.46% 03/2009 D(23), O(5) 100.0% 2 .24x

01 Figueroa 10 Los Angeles CA Off ice DEFEASED Greenwich Capital $75,965,405 3.06% 5.59% 05/2011 D(51), O(3) 93.9% 1.46x

37 Park Avenue 11 New York NY Off ice PERFORM Greenwich Capital $67,333,333 2.71% 5.79% 11/2010 D(44), O(4) 99.0% 1.55x

tatus Count Balance Pct. Cum. Perform DSCR

ate

8/14/2019 gccfc 2004-gg1

2/6

GCCFC 2004- GG1

DSCR Count Balance Pct. Cum. Perform DSCR

.80x to 0.99x 1 $3,705,553 0.1% 0.1% 100.0% 0.88x

.00x to 1.09x 1 $4,638,109 0.2% 0.3% 100.0% 1.09x

.10x to 1.24x 4 $160,792,930 6.5% 6.8% 100.0% 1.22x

.25x to 1.49 34 $601,411,941 24.2% 31.0% 100.0% 1.40x

1.49 85 $1,714,094,696 69.0% 100.0% 100.0% 2.63x

All Loans 125 $2,484,643,229 100.0% 100.0% 100.0% 2.24x

LTV Count Balance Pct. Cum. Perform DSCR 1% to 85% 1 $10,643,046 0.4% 0.4% 100.0% 1.27x

6% to 80% 36 $595,232,468 24.0% 24.4% 100.0% 1.49x

1% to 75% 33 $382,084,512 15.4% 39.8% 100.0% 1.62x

6% to 70% 17 $357,139,822 14.4% 54.1% 100.0% 1.55x

1% to 65% 12 $347,902,975 14.0% 68.1% 100.0% 2.06x

6% to 60% 7 $180,998,504 7.3% 75.4% 100.0% 2.29x

1% to 55% 7 $116,577,615 4.7% 80.1% 100.0% 2.15x

51% 12 $494,064,288 19.9% 100.0% 100.0% 4.27x

All Loans 125 $2,484,643,229 100.0% 100.0% 100.0% 2.24x

Balance Count Balance Pct. Cum. Perform DSCR

150,000,000 to $150,000,000 1 $150,000,000 6.0% 6.0% 100.0% 2.36x

140,000,000 to $149,999,999 1 $148,456,464 6.0% 12.0% 100.0% 2.02x

110,000,000 to $119,999,999 1 $119,594,168 4.8% 16.8% 100.0% 1.22x

100,000,000 to $109,999,999 1 $108,550,000 4.4% 21.2% 100.0% 1.48x

80,000,000 to $89,999,999 3 $257,837,518 10.4% 31.6% 100.0% 1.99x

70,000,000 to $79,999,999 2 $155,297,269 6.3% 37.8% 100.0% 1.86x

60,000,000 to $69,999,999 3 $195,627,618 7.9% 45.7% 100.0% 1.67x

50,000,000 to $59,999,999 1 $53,836,809 2.2% 47.9% 100.0% 2.00x

40,000,000 to $49,999,999 6 $272,743,871 11.0% 58.8% 100.0% 2.54x

30,000,000 to $39,999,999 3 $105,111,806 4.2% 63.1% 100.0% 2.09x

20,000,000 to $29,999,999 12 $282,725,129 11.4% 74.4% 100.0% 4.21x

10,000,000 to $19,999,999 25 $320,881,838 12.9% 87.4% 100.0% 2.17x

0 to $9,999,999 66 $313,980,740 12.6% 100.0% 100.0% 1.81x

All Loans 125 $2,484,643,229 100.0% 100.0% 100.0% 2.24x

Gross Coupon Count Balance Pct. Cum. Perform DSCR

.01% to 3.50% 1 $79,331,864 3.2% 3.2% 100.0% 2.24x

.51% to 4.00% 1 $85,629,590 3.4% 6.6% 100.0% 2.51x

.01% to 4.50% 3 $51,613,532 2.1% 8.7% 100.0% 6.24x

.51% to 5.00% 4 $315,425,738 12.7% 21.4% 100.0% 2.06x

.01% to 5.50% 30 $578,852,734 23.3% 44.7% 100.0% 1.82x

.51% to 6.00% 57 $809,152,446 32.6% 77.3% 100.0% 1.92x

.01% to 6.50% 20 $325,037,535 13.1% 90.4% 100.0% 1.50x

.51% to 7.00% 7 $105,641,713 4.3% 94.6% 100.0% 8.87x

.01% to 7.50% 1 $119,594,168 4.8% 99.4% 100.0% 1.22x

.01% to 8.42% 1 $14,363,910 0.6% 100.0% 100.0% 1.50x

All Loans 125 $2,484,643,229 100.0% 100.0% 100.0% 2.24x

Coupon Description Count Balance Pct. Cum. Perform DSCR

ixed 125 $2,484,643,229 100.0% 100.0% 100.0% 2.24x

All Loans 125 $2,484,643,229 100.0% 100.0% 100.0% 2.24x

Gross Margin Count Balance Pct. Cum. Perform DSCR

NA 125 $2,484,643,229 100.0% 100.0% 100.0% 2.24x

All Loans 125 $2,484,643,229 100.0% 100.0% 100.0% 2.24x

Maturity Count Balance Pct. Cum. Perform DSCR

1/01/2008 to 12/31/2008 3 $139,658,426 5.6% 5.6% 100.0% 3.54x

1/01/2009 to 12/31/2009 6 $199,852,102 8.0% 13.7% 100.0% 2.36x

1/01/2010 to 12/31/2010 4 $219,389,327 8.8% 22.5% 100.0% 2.53x

1/01/2011 to 12/31/2011 9 $402,755,580 16.2% 38.7% 100.0% 1.78x

1/01/2012 to 12/31/2012 4 $39,568,713 1.6% 40.3% 100.0% 1.92x

1/01/2013 to 12/31/2013 42 $547,443,175 22.0% 62.3% 100.0% 1.67x

1/01/2014 to 12/31/2014 54 $926,908,293 37.3% 99.6% 100.0% 2.50x

1/01/2018 to 12/31/2018 1 $2,767,093 0.1% 99.7% 100.0% 1.80x

1/01/2019 to 04/01/2019 2 $6,300,520 0.3% 100.0% 100.0% 2.35x

All Loans 125 $2,484,643,229 100.0% 100.0% 100.0% 2.24x

8/14/2019 gccfc 2004-gg1

3/6

ROPERTY SUMMARY

GCCFC 2004- GG1

Months Seasoned Count Balance Pct. Cum. Perform DSCR

1 to 35 81 $1,646,741,079 66.3% 66.3% 100.0% 2.24x

6 to 40 40 $658,766,276 26.5% 92.8% 100.0% 2.03x

1 to 44 4 $179,135,874 7.2% 100.0% 100.0% 2.97x

All Loans 125 $2,484,643,229 100.0% 100.0% 100.0% 2.24x

Remaining Terms Count Balance Pct. Cum. Perform DSCR

Defease 117 $2,403,103,499 96.7% 96.7% 100.0% 2.24x

YM Charges 4 $68,253,068 2.7% 99.5% 100.0% 2.31x ock; YM Charges 3 $9,260,662 0.4% 99.8% 100.0% 1.87x

Defease; YM Charges 1 $4,026,000 0.2% 100.0% 100.0% 1.88x

All Loans 125 $2,484,643,229 100.0% 100.0% 100.0% 2.24x

Originator Count Balance Pct. Cum. Perform DSCR

Greenwich Capital 61 $1,425,730,917 57.4% 57.4% 100.0% 2.25x

Goldman Sachs 64 $1,058,912,312 42.6% 100.0% 100.0% 2.22x

All Loans 125 $2,484,643,229 100.0% 100.0% 100.0% 2.24x

First Second Third Weighted Avg Months

roperty Sector Count Balance Pct . Cum. Perform DSCR LTV State Pct. State Pct . State Pct. Balance WAC Age Lock YM FP Due

Office 37 $1,263,352,072 50.8% 50.8% 100.0% 2.49x 55.4% NY 42.2% CA 15.1% KY 8.6% $34,144,651 0.00% 34 0 65 65 69

Retail Anchored 42 $756,716,792 30.5% 81.3% 100.0% 2 .15x 61.3% CA 23.3% TX 14.7% IL 11.9% $18,017,066 0.00% 35 0 61 61 65

Retail Unanchored 11 $112,115,932 4.5% 85.8% 100.0% 1.76x 72.4% CA 50.5% FL 12.4% TX 10.2% $10,192,357 0.00% 33 0 73 73 77

ndustrial 8 $93,243,412 3.8% 89.6% 100.0% 2.09x 61.5% VR 7 1.8% PA 11.9% CT 6.1% $11,655,427 0.00% 36 1 79 79 83

Multi-family 10 $73,362,587 3.0% 92.5% 100.0% 1.45x 75.4% MA 25.4% FL 19.6% NV 1 7.2% $7,336,259 0.00% 37 0 79 79 83

Warehouse 1 $46,651,650 1.9% 94.4% 100.0% 1.26x 77.8% VR 100.0% NA NA NA NA $46,651,650 0.00% 33 0 50 50 53

ull Service Hotel 4 $39,884,570 1.6% 96.0% 100.0% 1.84x 61.3% CA 57.1% MA 2 8.3% LA 14.6% $9,971,142 0.00% 37 0 64 64 68

Mobile Home 4 $29,091,240 1.2% 97.2% 100.0% 1 .64x 72.8% AZ 39.8% TX 33.6% NY 20.5% $7,272,810 0.00% 38 0 76 76 80

elf Storage 2 $26,872,396 1.1% 98.3% 100.0% 1.55x 78.4% VR 84.8% CA 15.2% NA NA $13,436,198 0.00% 33 4 84 84 88

Mixed Use 2 $22,008,917 0.9% 99.1% 100.0% 1.37x 70.1% CT 92.1% IL 7.9% NA NA $11,004,458 0.00% 33 0 84 84 88

ther 4 $21,343,661 0.9% 100.0% 100.0% 1.80x 56.1% NY 60.9% PA 21.7% NC 1 7.4% $5,335,915 0.00% 35 0 74 74 78

All Loans 125 $2,484,643,229 100.0% 100.0% 100.0% 2.24x 59.9% NY 24.9% CA 18.4% TX 8.0% $19,877,146 0.00% 35 0 65 65 69

roperty State Count Balance Pct. Cum. Perform DSCR LTV Pct Apt Pct Hotel Pct Office Pct Retail Pct Ind Pct CTL Pct

New York 12 $618,516,842 24.9% 24.9% 100.0% 3.08x 46.2% 0.0% 0.0% 86.2% 10.7% 0.0% 0.0% 3

California 22 $457,002,851 18.4% 43.3% 100.0% 1.76x 60.3% 0.0% 5.0% 41.7% 51.0% 0.9% 0.0% 1

exas 11 $197,951,690 8.0% 51.3% 100.0% 2.08x 58.2% 3.4% 0.0% 29.7% 61.9% 0.0% 0.0% 4

linois 6 $160,868,751 6.5% 57.7% 100.0% 1.67x 53.4% 0.0% 0.0% 42.8% 56.1% 0.0% 0.0% 1Virginia 4 $123,933,809 5.0% 62.7% 100.0% 1.77x 65.2% 0.0% 0.0% 73.1% 26.9% 0.0% 0.0% 0

Kentucky 1 $108,550,000 4.4% 67.1% 100.0% 1.48x 79.8% 0.0% 0.0% 100.0% 0.0% 0.0% 0.0% 0

Ohio 4 $77,645,631 3.1% 70.2% 100.0% 1.67x 76.0% 0.0% 0.0% 0.0% 100.0% 0.0% 0.0% 0

Connecticut 4 $70,669,217 2.8% 73.1% 100.0% 1.77x 69.7% 0.0% 0.0% 48.2% 15.1% 8.1% 0.0% 28

Georgia 6 $61,421,794 2.5% 75.5% 100.0% 1.75x 70.5% 0.0% 0.0% 23.2% 76.8% 0.0% 0.0% 0

Hawaii 2 $59,565,905 2.4% 77.9% 100.0% 1.64x 76.8% 0.0% 0.0% 81.9% 18.1% 0.0% 0.0% 0

ther 46 $362,763,788 14.6% 92.5% 100.0% 2.18x 70.6% 18.4% 4.7% 30.9% 36.1% 4.5% 0.0% 5

All Loans 125 $2,484,643,229 100.0% 100.0% 100.0% 2.24x 59.9% 3 .0% 1.6% 50.8% 35.0% 5.6% 0.0% 4

roperty MSA Count Balance Pct. Cum. Perform DSCR LTV Pct Apt Pct Hotel Pct Office Pct Retail Pct Ind Pct CTL Pct

New York, NY[5600] 10 $610,073,377 24.6% 24.6% 100.0% 3.10x 45.8% 0.0% 0.0% 87.4% 10.5% 0.0% 0.0% 2

os Angeles-Long Beach,* 4 $228,619,969 9.2% 33.8% 100.0% 1.55x 55.9% 0.0% 0.0% 70.9% 29.1% 0.0% 0.0% 0

Unknown MSA[other] 9 $196,220,702 7.9% 41.7% 100.0% 2.87x 57.0% 0.0% 0.0% 1.8% 25.7% 57.9% 0.0% 14

Chicago, IL[1600] 5 $146,118,471 5.9% 47.5% 100.0% 1.69x 51.0% 0.0% 0.0% 47.1% 51.7% 0.0% 0.0% 1

Washington, DC-MD-VA-* 4 $131,732,557 5.3% 52.8% 100.0% 3.12x 59.4% 0.0% 0.0% 74.7% 25.3% 0.0% 0.0% 0

Houston, TX[3360] 3 $126,307,549 5.1% 57.9% 100.0% 2.33x 49.5% 0.0% 0.0% 37.2% 62.8% 0.0% 0.0% 0

ouisville, KY-IN[4520] 1 $108,550,000 4.4% 62.3% 100.0% 1.48x 79.8% 0.0% 0.0% 100.0% 0.0% 0.0% 0.0% 0

Oakland, CA[5775] 1 $85,629,590 3.4% 65.7% 100.0% 2.51x 58.1% 0.0% 0.0% 0.0% 100.0% 0.0% 0.0% 0

Honolulu, HI[3320] 2 $59,565,905 2.4% 68.1% 100.0% 1.64x 76.8% 0.0% 0.0% 81.9% 18.1% 0.0% 0.0% 0

Not a metro area[0000] 7 $50,107,106 2.0% 70.1% 100.0% 1.96x 68.5% 10.7% 11.6% 0.0% 70.3% 0.0% 0.0% 7

ther 79 $741,718,002 29.9% 100.0% 100.0% 1.66x 72.4% 9.2% 4.6% 26.0% 49.6% 3.5% 0.0% 7

All Loans 125 $2,484,643,229 100.0% 100.0% 100.0% 2.24x 59.9% 3 .0% 1.6% 50.8% 35.0% 5.6% 0.0% 4

8/14/2019 gccfc 2004-gg1

4/6

EASE SUMMARY

GCCFC 2004- GG1

Ten Largest Properties Loan City State MSA Sector Year Built Square Feet App

11 Eighth 111 Eighth New York NY 5600 Office 1932 2941646 $800,0

37 Park Avenue 237 Park Avenue New York NY 5600 Office 1935 1149789 $460,0

Wells Fargo Wells Fargo Los Angeles CA 4480 Office 1982 1382326 $360,0

Water Tower Water Tower Cook IL 1600 Retail Anchored 1975 821724 $335,0

11 Eighth 111 Eighth New York NY 5600 Office 1932 2941646 $266,0

DDR Portfolio DDR Portfolio Vr VR other Retail Anchored NA 2907608 $249,0

85 Third 885 Third New York NY 5600 Office 1986 586589 $242,0

801 K Street 1801 K Street Washington DC DC 8840 Office 1971 563795 $187,0

60 Madison 660 Madison New York NY 5600 Office 1956 267015 $170,0

outhland Southland Alameda CA 5775 Retail Anchored 1964 1011998 $147,0

First Second Third

ector Count Appraisal State Pct. State Pct. State Pct.

Office 37 $3,442,165,000 SC 2.7% NY 18.9% VA 5.4%

Retail Anchored 42 $1,570,900,000 SC 2.4% NC 2.4% NY 2.4%

Retail Unanchored 11 $156,340,000 NY 9.1% VA 9.1% NC 9.1%

ndustrial 8 $153,050,000 VR 37.5% NV 25.0% CA 12.5%

Multi-family 10 $97,563,000 NC 10.0% NV 30.0% AL 10.0%

ull Service Hotel 4 $65,450,000 CA 50.0% LA 25.0% MA 25.0%

Warehouse 1 $59,900,000 VR 100.0% NA NA NA NA

Other 2 $52,900,000 NY 100.0% NA NA NA NA

Mobile Home 4 $47,150,000 NY 25.0% CA 25.0% TX 25.0%elf Storage 2 $34,280,000 VR 50.0% CA 50.0% NA NA

ther 4 $43,350,000 NC 25.0% PA 25.0% IL 25.0%

All Properties 125 $5,723,048,000 SC 1.6% VA 3.2% NY 9.6%

tate Count Appraisal Pct Apartment Pct Hotel Pct Office Pct Retail Pct Industrial Pct CTL Pct Ot

New York 12 $2,136,930,000 0.0% 0.0% 58.3% 16.7% 0.0% 0.0% 25.0

California 22 $913,520,000 0.0% 9.1% 22.7% 54.5% 4.5% 0.0% 9.1%

linois 6 $483,350,000 0.0% 0.0% 33.3% 50.0% 0.0% 0.0% 16.7

exas 11 $358,880,000 9.1% 0.0% 27.3% 54.5% 0.0% 0.0% 9.1%

Virginia 4 $190,400,000 0.0% 0.0% 50.0% 50.0% 0.0% 0.0% 0.0%

District of Columbia 1 $187,000,000 0.0% 0.0% 100.0% 0.0% 0.0% 0.0% 0.0%

Kentucky 1 $136,000,000 0.0% 0.0% 100.0% 0.0% 0.0% 0.0% 0.0%

Ohio 4 $102,140,000 0.0% 0.0% 0.0% 100.0% 0.0% 0.0% 0.0%

Connecticut 4 $101,700,000 0.0% 0.0% 25.0% 25.0% 25.0% 0.0% 25.0Georgia 6 $88,425,000 0.0% 0.0% 50.0% 50.0% 0.0% 0.0% 0.0%

ther 47 $567,553,000 19.1% 4.3% 23.4% 40.4% 6.4% 0.0% 6.4%

All Properties 125 $5,723,048,000 8.0% 3.2% 29.6% 42.4% 7.2% 0.0% 9.6%

MSA Count Appraisal Pct Apartment Pct Hotel Pct Office Pct Retail Pct Industrial Pct CTL Pct Ot

New York, NY[5600] 10 $2,125,590,000 0.0% 0.0% 70.0% 10.0% 0.0% 0.0% 20.0

os Angeles-Long Beach, CA[4480] 4 $549,500,000 0.0% 0.0% 50.0% 50.0% 0.0% 0.0% 0.0%

Unknown MSA[other] 9 $471,700,000 0.0% 0.0% 11.1% 22.2% 44.4% 0.0% 22.2

Chicago, IL[1600] 5 $464,350,000 0.0% 0.0% 40.0% 40.0% 0.0% 0.0% 20.0

Washington, DC-MD-VA-WV[8840] 4 $371,700,000 0.0% 0.0% 50.0% 50.0% 0.0% 0.0% 0.0%

Houston, TX[3360] 3 $261,000,000 0.0% 0.0% 66.7% 33.3% 0.0% 0.0% 0.0%

Oakland, CA[5775] 1 $147,000,000 0.0% 0.0% 0.0% 100.0% 0.0% 0.0% 0.0%

ouisville, KY-IN[4520] 1 $136,000,000 0.0% 0.0% 100.0% 0.0% 0.0% 0.0% 0.0%

Not a metro area[0000] 7 $78,350,000 14.3% 14.3% 0.0% 57.1% 0.0% 0.0% 14.3

Honolulu, HI[3320] 2 $77,500,000 0.0% 0.0% 50.0% 50.0% 0.0% 0.0% 0.0%

ther 79 $1,040,358,000 11.4% 3.8% 24.1% 46.8% 6.3% 0.0% 7.6%

All Properties 125 $5,723,048,000 8.0% 3.2% 29.6% 42.4% 7.2% 0.0% 9.6%

8/14/2019 gccfc 2004-gg1

5/6

ENANT SUMMARY

ee Bloomberg Terminal

GCCFC 2004- GG1

Ten Largest Leases Property Expiration Periods Left Occupancy Exposure At Will Rent Squar

atham & Watkins LLP 885 Third 02/28/2006 0 38.5% $57,694,570 No NA

Aegon Aegon Center 12/31/2012 75 32.6% $35,414,607 No NA

Xerox Corporation Xerox Corporate 11/30/2023 206 100.0% $34,058,448 No NA

Walter Thompson Company 237 Park Avenue 08/31/2006 0 39.7% $26,711,760 No NA

Credit Suisse Asset Mgmt 237 Park Avenue 10/31/2014 97 29.9% $20,128,455 No NA

quire Sanders 801 Figueroa 10/04/2007 12 26.3% $19,982,434 No NA

ederal/Chubb Insurance 801 Figueroa 02/29/2008 17 25.9% $19,712,245 No NA

Marshall Field's Water Tower 01/31/2011 52 35.1% $18,921,412 No NA

he Corcoran Group 660 Madison 05/31/2008 20 15.6% $18,617,123 No NA

Greenberg & Traurig 885 Third 06/30/2008 21 12.0% $18,000,593 No NA

Tenant Count Exposure Pct. Cum. Periods Left Income Rating Star Rating Default P

atham & Watkins LLP 1 $57,694,570 5.5% 5.5% 0 61 4 0.1277

Aegon 1 $35,414,607 3.4% 8.9% 75 66 4 0.1202

Xerox Corporation 1 $34,058,448 3.3% 12.2% 206 44 3 0.1949

Walter Thompson Company 1 $26,711,760 2.6% 14.8% 0 40 3 0.1949

Credit Suisse Asset Mgmt 1 $20,128,455 1.9% 16.7% 97 4 1 0.7403

quire Sanders 1 $19,982,434 1.9% 18.6% 12 73 4 0.0748

ederal/Chubb Insurance 1 $19,712,245 1.9% 20.5% 17 27 2 0.3291

Marshall Field's 1 $18,921,412 1.8% 22.3% 52 68 4 0.105

he Corcoran Group 1 $18,617,123 1.8% 24.1% 20 54 4 0.1503

Greenberg & Traurig 1 $18,000,593 1.7% 25.9% 21 56 4 0.1503ther 264 $771,895,311 74.1% 100.0% 91 NA NA NA

All Leases 274 $1,041,136,958 100.0% 100.0% 81 NA NA NA

Year Of Expiration Count Exposure Pct. Cum. Periods Left

004 6 $4,527,705 0.4% 0.4% 0

005 25 $40,103,774 3.9% 4.3% 0

006 35 $130,784,261 12.6% 16.8% 0

007 22 $60,188,929 5.8% 22.6% 10

008 46 $140,753,579 13.5% 36.1% 21

009 18 $37,325,253 3.6% 39.7% 32

010 8 $33,480,706 3.2% 42.9% 47

011 16 $76,662,367 7.4% 50.3% 56

012 14 $71,262,530 6.8% 57.2% 74

013 15 $59,145,369 5.7% 62.8% 81ther 69 $386,902,485 37.2% 100.0% 165

All Leases 274 $1,041,136,958 100.0% 100.0% 81

Highest Rated Tenants Description Income Rating Star Rating Default Prob Country

ummit National Bank NA 87 5 0.0167 USA

Wolfpack Club SOCIAL SERVICES, NEC 86 5 0.0167 USA

Young & Rubicam, Inc. NA 86 5 0.0167 USA

Columbia Skin Clinic, P.A. NA 85 5 0.0167 USA

Collins Interiors, Inc. BUSINESS SERVICES, NEC 85 5 0.0167 USA

roika Dialog NA 85 5 0.0167 USA

Cardiovascular Group, PC NA 85 5 0.0167 USA

Marietta Eye Clinic OPHTHALMOLOGISTS 85 5 0.0167 USA

ecure Payment Systems NA 84 5 0.0261 USA

tites & Harbison NA 84 5 0.0261 USA

Lowest Rated Tenants Description Income Rating Star Rating Default Prob Country

print Communications NA 1 1 0.7403 USA

riority Primary Care, PC NA 2 1 0.7403 USA

Credit Suisse Asset Mgmt NA 4 1 0.7403 USA

runo's NA 8 1 0.468 USA

Accenture NA 9 1 0.468 USA

New York Life Insurance Co. NA 10 1 0.468 USA

Robert Principe Television NA 12 1 0.468 USA

MetLife NA 16 2 0.468 USA

Ultimate Electronics NA 21 2 0.468 USA

he Magnolia Operating Group NA 25 2 0.3291 USA

8/14/2019 gccfc 2004-gg1

6/6

See Prospectus

* L=Locked, YM=Yield Maintenance, FP=Fixed Penalty, O=Open

GCCFC 2004- GG1