GCCFC 2004- GG1

Lead Underwriter: Goldman, Sachs & Co., Greenwich Capital Currency: USD Deal Type: Conduit Master Servicer: Wachovia Bank
Markets, Inc., Banc of America Securities LLC,
Credit Suisse First Boston LLC, Morgan Stanley
& Co. Inc. aWachovia Capital Markets, LLC
Cut-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 DSCR LTV Balance $2,484,643,229 WACg 5.4934% WACn 5.4934% Current 100.00% In Bankruptcy $(000's) %
Settle Date 11/16/2006 Cut-off 1.65x 69.6% Factor 94.5754% Age 34 WAMP 65 Late 1 Month 0.00% Special Serviced $0 0.0%
Record Date 11/30/2006 Current 2.24x 59.9% Loans 125 WAML 0 WAMM 69 Late 2 Months 0.00% Other $0 0.0%
Next Pay 12/10/2006 Maturity 2.38x 53.9% WAL 5.46 WAMYM 65 WAMO 69 Late 3+ Months 0.00% Total $0 0.0%

BOND SUMMARY
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 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 11/10/2007
A-3 396789FP9 P&I AAA AAA Aaa $274,000,000 100.000% 14.250% 15.075% 4.34% 1.936 11/10/2007 03/10/2009
A-4 396789FQ7 P&I AAA AAA Aaa $296,000,000 100.000% 14.250% 15.075% 4.76% 3.130 03/10/2009 09/10/2010
A-5 396789FR5 P&I AAA AAA Aaa $381,830,000 100.000% 14.250% 15.075% 4.88% 4.249 09/10/2010 05/10/2011
A-6 396789FS3 P&I AAA AAA Aaa $100,000,000 100.000% 14.250% 15.075% 5.13% 4.557 05/10/2011 01/10/2012
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 04/10/2014
B 396789FU8 P&I AA AA Aa2 $61,802,000 100.000% 11.875% 12.562% 5.43% 7.400 04/10/2014 04/10/2014
C 396789FV6 P&I AA- AA- Aa3 $26,021,000 100.000% 10.875% 11.504% 5.47% 7.400 04/10/2014 04/10/2014
D 396789FW4 P&I A A A2 $52,043,000 100.000% 8.875% 9.389% WAC-18b 7.400 04/10/2014 04/10/2014
E 396789FX2 P&I A- A- A3 $32,527,000 100.000% 7.625% 8.066% WAC-10b 7.400 04/10/2014 04/10/2014
F 396789FY0 P&I BBB+ BBB+ Baa1 $32,527,000 100.000% 6.375% 6.744% WAC-0b 7.474 04/10/2014 05/10/2014
G 396789FZ7 P&I BBB BBB Baa2 $26,022,000 100.000% 5.375% 5.686% WAC-0b 7.483 05/10/2014 05/10/2014
H 396789GA1 P&I BBB- BBB- Baa3 $39,032,000 100.000% 3.875% 4.099% WAC-0b 7.483 05/10/2014 05/10/2014
J 396789GB9 P&I BB+ BB+ Ba1 $6,505,000 100.000% 3.625% 3.835% 5.45% 7.483 05/10/2014 05/10/2014
K 396789GC7 P&I BB BB Ba2 $13,011,000 100.000% 3.125% 3.306% 5.45% 7.483 05/10/2014 05/10/2014
L 396789GD5 P&I BB- BB- Ba3 $13,011,000 100.000% 2.625% 2.777% 5.45% 7.483 05/10/2014 05/10/2014
M 396789GE3 P&I B+ B+ B1 $9,758,000 100.000% 2.250% 2.380% 5.45% 7.483 05/10/2014 05/10/2014
N 396789GF0 P&I B B B2 $9,758,000 100.000% 1.875% 1.984% 5.45% 7.483 05/10/2014 05/10/2014
O 396789GG8 P&I B- B- B3 $6,506,000 100.000% 1.625% 1.719% 5.45% 7.483 05/10/2014 05/10/2014
P 396789GH6 P&I NR NR NR $42,285,095 100.000% 0.000% 0.000% 5.45% 7.736 05/10/2014 04/10/2019
X-P 396789GJ2 IO AAA AAA Aaa $2,460,098,000 91.222% 0.000% NA ** 3.437 12/10/2006 05/10/2011
X-C 396789GK9 IO AAA AAA Aaa $2,602,155,095 94.530% 0.000% NA WAC/IO 5.448 12/10/2006 03/10/2019
OEA-B1 396789GL7 P&I NA NA NA $10,500,000 99.302% 0.000% 0.000% 6.62% 7.007 12/10/2006 04/10/2014
OEA-B2 396789GM5 P&I NA NA NA $14,500,000 99.302% 0.000% 0.000% 6.62% 7.007 12/10/2006 04/10/2014
R SPC2879DA Residual NA NA NA NA NA NA NA NA NA NA NA

LOAN SUMMARY
Ten Largest Loans ID City State Sector Status Originator Balance Pct. Coupon Due Protection*** Occ DSCR LTV
885 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 62.0%
111 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 18.5%
660 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 70.3%
Aegon Center 4 Jefferson KY Office PERFORM Greenwich Capital $108,550,000 4.37% 6.42% 04/2014 D(86), O(3) 96.0% 1.48x 79.8%
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 62.8%
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 23.9%
Southland 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 58.1%
Deerbrook 8 Harris TX Retail Anchored PERFORM Goldman Sachs $79,331,864 3.19% 3.46% 03/2009 D(23), O(5) 100.0% 2.24x 54.6%
801 Figueroa 10 Los Angeles CA Office DEFEASED Greenwich Capital $75,965,405 3.06% 5.59% 05/2011 D(51), O(3) 93.9% 1.46x 73.7%
237 Park Avenue 11 New York NY Office PERFORM Greenwich Capital $67,333,333 2.71% 5.79% 11/2010 D(44), O(4) 99.0% 1.55x 14.6%

Status Count Balance Pct. Cum. Perform DSCR LTV

Late <1 Mo 2 $9,650,201 0.4% 0.4% 100.0% 2.20x 74.4%
Grace 2 $23,366,572 0.9% 1.3% 100.0% 1.62x 79.2%
Perform 111 $2,233,386,486 89.9% 91.2% 100.0% 2.24x 58.6%
Defeased 10 $218,239,970 8.8% 100.0% 100.0% 2.30x 70.2%
All Loans 125 $2,484,643,229 100.0% 100.0% 100.0% 2.24x 59.9%

Months Late Count Balance Pct. Cum. Perform DSCR LTV

Late <1 Mo 2 $9,650,201 0.4% 0.4% 100.0% 2.20x 74.4%
Grace 2 $23,366,572 0.9% 1.3% 100.0% 1.62x 79.2%
Current 121 $2,451,626,457 98.7% 100.0% 100.0% 2.25x 59.6%
All Loans 125 $2,484,643,229 100.0% 100.0% 100.0% 2.24x 59.9%
 GCCFC 2004- GG1

DSCR Count Balance Pct. Cum. Perform DSCR LTV

0.80x to 0.99x 1 $3,705,553 0.1% 0.1% 100.0% 0.88x 74.0%
1.00x to 1.09x 1 $4,638,109 0.2% 0.3% 100.0% 1.09x 66.2%
1.10x to 1.24x 4 $160,792,930 6.5% 6.8% 100.0% 1.22x 70.6%
1.25x to 1.49 34 $601,411,941 24.2% 31.0% 100.0% 1.40x 76.4%
> 1.49 85 $1,714,094,696 69.0% 100.0% 100.0% 2.63x 53.0%
All Loans 125 $2,484,643,229 100.0% 100.0% 100.0% 2.24x 59.9%

LTV Count Balance Pct. Cum. Perform DSCR LTV

81% to 85% 1 $10,643,046 0.4% 0.4% 100.0% 1.27x 81.1%
76% to 80% 36 $595,232,468 24.0% 24.4% 100.0% 1.49x 78.3%
71% to 75% 33 $382,084,512 15.4% 39.8% 100.0% 1.62x 73.7%
66% to 70% 17 $357,139,822 14.4% 54.1% 100.0% 1.55x 69.2%
61% to 65% 12 $347,902,975 14.0% 68.1% 100.0% 2.06x 62.4%
56% to 60% 7 $180,998,504 7.3% 75.4% 100.0% 2.29x 58.4%
51% to 55% 7 $116,577,615 4.7% 80.1% 100.0% 2.15x 54.3%
< 51% 12 $494,064,288 19.9% 100.0% 100.0% 4.27x 20.0%
All Loans 125 $2,484,643,229 100.0% 100.0% 100.0% 2.24x 59.9%

Balance Count Balance Pct. Cum. Perform DSCR LTV

$150,000,000 to $150,000,000 1 $150,000,000 6.0% 6.0% 100.0% 2.36x 62.0%
$140,000,000 to $149,999,999 1 $148,456,464 6.0% 12.0% 100.0% 2.02x 18.5%
$110,000,000 to $119,999,999 1 $119,594,168 4.8% 16.8% 100.0% 1.22x 70.3%
$100,000,000 to $109,999,999 1 $108,550,000 4.4% 21.2% 100.0% 1.48x 79.8%
$80,000,000 to $89,999,999 3 $257,837,518 10.4% 31.6% 100.0% 1.99x 48.3%
$70,000,000 to $79,999,999 2 $155,297,269 6.3% 37.8% 100.0% 1.86x 63.9%
$60,000,000 to $69,999,999 3 $195,627,618 7.9% 45.7% 100.0% 1.67x 48.0%
$50,000,000 to $59,999,999 1 $53,836,809 2.2% 47.9% 100.0% 2.00x 16.0%
$40,000,000 to $49,999,999 6 $272,743,871 11.0% 58.8% 100.0% 2.54x 61.2%
$30,000,000 to $39,999,999 3 $105,111,806 4.2% 63.1% 100.0% 2.09x 65.4%
$20,000,000 to $29,999,999 12 $282,725,129 11.4% 74.4% 100.0% 4.21x 67.9%
$10,000,000 to $19,999,999 25 $320,881,838 12.9% 87.4% 100.0% 2.17x 69.3%
$0 to $9,999,999 66 $313,980,740 12.6% 100.0% 100.0% 1.81x 70.2%
All Loans 125 $2,484,643,229 100.0% 100.0% 100.0% 2.24x 59.9%

Gross Coupon Count Balance Pct. Cum. Perform DSCR LTV

3.01% to 3.50% 1 $79,331,864 3.2% 3.2% 100.0% 2.24x 54.6%
3.51% to 4.00% 1 $85,629,590 3.4% 6.6% 100.0% 2.51x 58.1%
4.01% to 4.50% 3 $51,613,532 2.1% 8.7% 100.0% 6.24x 19.6%
4.51% to 5.00% 4 $315,425,738 12.7% 21.4% 100.0% 2.06x 44.8%
5.01% to 5.50% 30 $578,852,734 23.3% 44.7% 100.0% 1.82x 56.0%
5.51% to 6.00% 57 $809,152,446 32.6% 77.3% 100.0% 1.92x 63.8%
6.01% to 6.50% 20 $325,037,535 13.1% 90.4% 100.0% 1.50x 76.9%
6.51% to 7.00% 7 $105,641,713 4.3% 94.6% 100.0% 8.87x 58.0%
7.01% to 7.50% 1 $119,594,168 4.8% 99.4% 100.0% 1.22x 70.3%
8.01% to 8.42% 1 $14,363,910 0.6% 100.0% 100.0% 1.50x 54.5%
All Loans 125 $2,484,643,229 100.0% 100.0% 100.0% 2.24x 59.9%

Coupon Description Count Balance Pct. Cum. Perform DSCR LTV

Fixed 125 $2,484,643,229 100.0% 100.0% 100.0% 2.24x 59.9%
All Loans 125 $2,484,643,229 100.0% 100.0% 100.0% 2.24x 59.9%

Gross Margin Count Balance Pct. Cum. Perform DSCR LTV

NA 125 $2,484,643,229 100.0% 100.0% 100.0% 2.24x 59.9%
All Loans 125 $2,484,643,229 100.0% 100.0% 100.0% 2.24x 59.9%

Maturity Count Balance Pct. Cum. Perform DSCR LTV

01/01/2008 to 12/31/2008 3 $139,658,426 5.6% 5.6% 100.0% 3.54x 45.9%
01/01/2009 to 12/31/2009 6 $199,852,102 8.0% 13.7% 100.0% 2.36x 58.3%
01/01/2010 to 12/31/2010 4 $219,389,327 8.8% 22.5% 100.0% 2.53x 18.1%
01/01/2011 to 12/31/2011 9 $402,755,580 16.2% 38.7% 100.0% 1.78x 69.2%
01/01/2012 to 12/31/2012 4 $39,568,713 1.6% 40.3% 100.0% 1.92x 64.5%
01/01/2013 to 12/31/2013 42 $547,443,175 22.0% 62.3% 100.0% 1.67x 69.1%
01/01/2014 to 12/31/2014 54 $926,908,293 37.3% 99.6% 100.0% 2.50x 62.6%
01/01/2018 to 12/31/2018 1 $2,767,093 0.1% 99.7% 100.0% 1.80x 47.5%
01/01/2019 to 04/01/2019 2 $6,300,520 0.3% 100.0% 100.0% 2.35x 50.9%
All Loans 125 $2,484,643,229 100.0% 100.0% 100.0% 2.24x 59.9%
 GCCFC 2004- GG1

Months Seasoned Count Balance Pct. Cum. Perform DSCR LTV

31 to 35 81 $1,646,741,079 66.3% 66.3% 100.0% 2.24x 64.5%
36 to 40 40 $658,766,276 26.5% 92.8% 100.0% 2.03x 55.4%
41 to 44 4 $179,135,874 7.2% 100.0% 100.0% 2.97x 33.6%
All Loans 125 $2,484,643,229 100.0% 100.0% 100.0% 2.24x 59.9%

Remaining Terms Count Balance Pct. Cum. Perform DSCR LTV

Defease 117 $2,403,103,499 96.7% 96.7% 100.0% 2.24x 60.1%
YM Charges 4 $68,253,068 2.7% 99.5% 100.0% 2.31x 51.2%
Lock; YM Charges 3 $9,260,662 0.4% 99.8% 100.0% 1.87x 69.2%
Defease; YM Charges 1 $4,026,000 0.2% 100.0% 100.0% 1.88x 66.8%
All Loans 125 $2,484,643,229 100.0% 100.0% 100.0% 2.24x 59.9%

Originator Count Balance Pct. Cum. Perform DSCR LTV

Greenwich Capital 61 $1,425,730,917 57.4% 57.4% 100.0% 2.25x 59.9%
Goldman Sachs 64 $1,058,912,312 42.6% 100.0% 100.0% 2.22x 59.8%
All Loans 125 $2,484,643,229 100.0% 100.0% 100.0% 2.24x 59.9%

First Second Third Weighted Avg Months

Property Sector Count Balance Pct. Cum. Perform DSCR LTV State Pct. State Pct. State Pct. Balance WAC Age Lock YM FP Due Option
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 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 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 77
Industrial 8 $93,243,412 3.8% 89.6% 100.0% 2.09x 61.5% VR 71.8% PA 11.9% CT 6.1% $11,655,427 0.00% 36 1 79 79 83 83
Multi-family 10 $73,362,587 3.0% 92.5% 100.0% 1.45x 75.4% MA 25.4% FL 19.6% NV 17.2% $7,336,259 0.00% 37 0 79 79 83 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 53
Full Service Hotel 4 $39,884,570 1.6% 96.0% 100.0% 1.84x 61.3% CA 57.1% MA 28.3% LA 14.6% $9,971,142 0.00% 37 0 64 64 68 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 80
Self 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 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 88
other 4 $21,343,661 0.9% 100.0% 100.0% 1.80x 56.1% NY 60.9% PA 21.7% NC 17.4% $5,335,915 0.00% 35 0 74 74 78 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 69

Property State Count Balance Pct. Cum. Perform DSCR LTV Pct Apt Pct Hotel Pct Office Pct Retail Pct Ind Pct CTL Pct Other
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% 3.1%
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% 1.3%
Texas 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% 4.9%
Illinois 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% 1.1%
Virginia 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% 0.0%
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% 0.0%
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% 0.0%
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% 28.7%
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% 0.0%
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% 0.0%
other 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% 5.5%
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% 4.0%

Property MSA Count Balance Pct. Cum. Perform DSCR LTV Pct Apt Pct Hotel Pct Office Pct Retail Pct Ind Pct CTL Pct Other
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% 2.1%
Los 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% 0.0%
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% 14.7%
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% 1.2%
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% 0.0%
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% 0.0%
Louisville, 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% 0.0%
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% 0.0%
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% 0.0%
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% 7.4%
other 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% 7.0%
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% 4.0%

PROPERTY SUMMARY
 GCCFC 2004- GG1

Ten Largest Properties Loan City State MSA Sector Year Built Square Feet Appraisal
111 Eighth 111 Eighth New York NY 5600 Office 1932 2941646 $800,000,000
237 Park Avenue 237 Park Avenue New York NY 5600 Office 1935 1149789 $460,000,000
Wells Fargo Wells Fargo Los Angeles CA 4480 Office 1982 1382326 $360,000,000
Water Tower Water Tower Cook IL 1600 Retail Anchored 1975 821724 $335,000,000
111 Eighth 111 Eighth New York NY 5600 Office 1932 2941646 $266,000,000
DDR Portfolio DDR Portfolio Vr VR other Retail Anchored NA 2907608 $249,000,000
885 Third 885 Third New York NY 5600 Office 1986 586589 $242,000,000
1801 K Street 1801 K Street Washington DC DC 8840 Office 1971 563795 $187,000,000
660 Madison 660 Madison New York NY 5600 Office 1956 267015 $170,000,000
Southland Southland Alameda CA 5775 Retail Anchored 1964 1011998 $147,000,000

First Second Third

Sector 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%
Industrial 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%
Full 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%
Self Storage 2 $34,280,000 VR 50.0% CA 50.0% NA NA
other 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%

State Count Appraisal Pct Apartment Pct Hotel Pct Office Pct Retail Pct Industrial Pct CTL Pct Other
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%
Illinois 6 $483,350,000 0.0% 0.0% 33.3% 50.0% 0.0% 0.0% 16.7%
Texas 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% 25.0%
Georgia 6 $88,425,000 0.0% 0.0% 50.0% 50.0% 0.0% 0.0% 0.0%
other 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 Other
New York, NY[5600] 10 $2,125,590,000 0.0% 0.0% 70.0% 10.0% 0.0% 0.0% 20.0%
Los 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%
Louisville, 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%
other 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%

LEASE SUMMARY
 GCCFC 2004- GG1

Ten Largest Leases Property Expiration Periods Left Occupancy Exposure At Will Rent Square Feet
Latham & Watkins LLP 885 Third 02/28/2006 0 38.5% $57,694,570 No NA NA
Aegon Aegon Center 12/31/2012 75 32.6% $35,414,607 No NA NA
Xerox Corporation Xerox Corporate 11/30/2023 206 100.0% $34,058,448 No NA NA
J Walter Thompson Company 237 Park Avenue 08/31/2006 0 39.7% $26,711,760 No NA NA
Credit Suisse Asset Mgmt 237 Park Avenue 10/31/2014 97 29.9% $20,128,455 No NA NA
Squire Sanders 801 Figueroa 10/04/2007 12 26.3% $19,982,434 No NA NA
Federal/Chubb Insurance 801 Figueroa 02/29/2008 17 25.9% $19,712,245 No NA NA
Marshall Field's Water Tower 01/31/2011 52 35.1% $18,921,412 No NA NA
The Corcoran Group 660 Madison 05/31/2008 20 15.6% $18,617,123 No NA NA
Greenberg & Traurig 885 Third 06/30/2008 21 12.0% $18,000,593 No NA NA

Tenant Count Exposure Pct. Cum. Periods Left Income Rating Star Rating Default Prob
Latham & 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
J 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
Squire Sanders 1 $19,982,434 1.9% 18.6% 12 73 4 0.0748
Federal/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
The 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 0.1503
other 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

2004 6 $4,527,705 0.4% 0.4% 0
2005 25 $40,103,774 3.9% 4.3% 0
2006 35 $130,784,261 12.6% 16.8% 0
2007 22 $60,188,929 5.8% 22.6% 10
2008 46 $140,753,579 13.5% 36.1% 21
2009 18 $37,325,253 3.6% 39.7% 32
2010 8 $33,480,706 3.2% 42.9% 47
2011 16 $76,662,367 7.4% 50.3% 56
2012 14 $71,262,530 6.8% 57.2% 74
2013 15 $59,145,369 5.7% 62.8% 81
other 69 $386,902,485 37.2% 100.0% 165
All Leases 274 $1,041,136,958 100.0% 100.0% 81

TENANT SUMMARY
Highest Rated Tenants Description Income Rating Star Rating Default Prob Country
Summit 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
Troika 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
Secure Payment Systems NA 84 5 0.0261 USA
Stites & Harbison NA 84 5 0.0261 USA

Lowest Rated Tenants Description Income Rating Star Rating Default Prob Country
Sprint Communications NA 1 1 0.7403 USA
Priority Primary Care, PC NA 2 1 0.7403 USA
Credit Suisse Asset Mgmt NA 4 1 0.7403 USA
Bruno'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
The Magnolia Operating Group NA 25 2 0.3291 USA

* See Bloomberg Terminal

 GCCFC 2004- GG1

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