• Embed Doc
  • Copy Link
  • Readcast
  • Collections
  • CommentGo Back
Download
 
BOND SUMMARYLOAN SUMMARY
GCCFC 2004- GG1
Lead 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 
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
Settle Date
11/16/2006
Record Date
11/30/2006
Next Pay
12/10/2006
DSCR LTVCut-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 0.0%
Other
$0 0.0%
Total
$0 0.0%
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 NAA-2 396789FN4 P&I AAA AAA Aaa $150,541,000 21.007% 14.250% 15.075% 3.84% 0.493 12/10/2006 11/10/2007A-3 396789FP9 P&I AAA AAA Aaa $274,000,000 100.000% 14.250% 15.075% 4.34% 1.936 11/10/2007 03/10/2009A-4 396789FQ7 P&I AAA AAA Aaa $296,000,000 100.000% 14.250% 15.075% 4.76% 3.130 03/10/2009 09/10/2010A-5 396789FR5 P&I AAA AAA Aaa $381,830,000 100.000% 14.250% 15.075% 4.88% 4.249 09/10/2010 05/10/2011A-6 396789FS3 P&I AAA AAA Aaa $100,000,000 100.000% 14.250% 15.075% 5.13% 4.557 05/10/2011 01/10/2012A-7 396789FT1 P&I AAA AAA Aaa $1,005,555,000 100.000% 14.250% 15.075% 5.32% 7.040 01/10/2012 04/10/2014B 396789FU8 P&I AA AA Aa2 $61,802,000 100.000% 11.875% 12.562% 5.43% 7.400 04/10/2014 04/10/2014C 396789FV6 P&I AA- AA- Aa3 $26,021,000 100.000% 10.875% 11.504% 5.47% 7.400 04/10/2014 04/10/2014D 396789FW4 P&I A A A2 $52,043,000 100.000% 8.875% 9.389% WAC-18b 7.400 04/10/2014 04/10/2014E 396789FX2 P&I A- A- A3 $32,527,000 100.000% 7.625% 8.066% WAC-10b 7.400 04/10/2014 04/10/2014F 396789FY0 P&I BBB+ BBB+ Baa1 $32,527,000 100.000% 6.375% 6.744% WAC-0b 7.474 04/10/2014 05/10/2014G 396789FZ7 P&I BBB BBB Baa2 $26,022,000 100.000% 5.375% 5.686% WAC-0b 7.483 05/10/2014 05/10/2014H 396789GA1 P&I BBB- BBB- Baa3 $39,032,000 100.000% 3.875% 4.099% WAC-0b 7.483 05/10/2014 05/10/2014J 396789GB9 P&I BB+ BB+ Ba1 $6,505,000 100.000% 3.625% 3.835% 5.45% 7.483 05/10/2014 05/10/2014K 396789GC7 P&I BB BB Ba2 $13,011,000 100.000% 3.125% 3.306% 5.45% 7.483 05/10/2014 05/10/2014L 396789GD5 P&I BB- BB- Ba3 $13,011,000 100.000% 2.625% 2.777% 5.45% 7.483 05/10/2014 05/10/2014M 396789GE3 P&I B+ B+ B1 $9,758,000 100.000% 2.250% 2.380% 5.45% 7.483 05/10/2014 05/10/2014N 396789GF0 P&I B B B2 $9,758,000 100.000% 1.875% 1.984% 5.45% 7.483 05/10/2014 05/10/2014O 396789GG8 P&I B- B- B3 $6,506,000 100.000% 1.625% 1.719% 5.45% 7.483 05/10/2014 05/10/2014P 396789GH6 P&I NR NR NR $42,285,095 100.000% 0.000% 0.000% 5.45% 7.736 05/10/2014 04/10/2019X-P 396789GJ2 IO AAA AAA Aaa $2,460,098,000 91.222% 0.000% NA ** 3.437 12/10/2006 05/10/2011X-C 396789GK9 IO AAA AAA Aaa $2,602,155,095 94.530% 0.000% NA WAC/IO 5.448 12/10/2006 03/10/2019OEA-B1 396789GL7 P&I NA NA NA $10,500,000 99.302% 0.000% 0.000% 6.62% 7.007 12/10/2006 04/10/2014OEA-B2 396789GM5 P&I NA NA NA $14,500,000 99.302% 0.000% 0.000% 6.62% 7.007 12/10/2006 04/10/2014R SPC2879DA Residual NA 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 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%
 
PROPERTY SUMMARY
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 MonthsProperty Sector Count Balance Pct. Cum. Perform DSCR LTV State Pct. State Pct. State Pct. Balance WAC Age Lock YM FP DueOption
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 69Retail 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 65Retail 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 77Industrial 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 83Multi-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 83Warehouse 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 53Full 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 68Mobile 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 80Self 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 88Mixed 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 88other 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 69Property 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%
of 00

Leave a Comment

You must be to leave a comment.
Submit
Characters: ...
You must be to leave a comment.
Submit
Characters: ...