GSMS 2011-GC4 ($1.476b)

New issue fixed-rate from GS and Citi.

Class	MSTR/S&P	Size($mm)	WAL(yr)	CE%	Cum LTV	Debt Yield (UW NOI)
A1	AAA/AAA(sf)	85.249	2.42	14.5	53.70%	13.80%
A2	AAA/AAA(sf)	332.497	4.85	14.5	53.70%	13.80%
A3	AAA/AAA(sf)	90.651	7.38	14.5	53.70%	13.80%
A4	AAA/AAA(sf)	753.667	9.77	14.5	53.70%	13.80%
B	AA+/AA-(sf)	60.889	9.95	10.375	56.30%	13.20%
C	A/A-(sf)	62.734	9.95	6.125	59.00%	12.60%
D	BBB/BBB(sf)	35.058	9.95	3.75	60.40%	12.30%

71 loans, 131 properties, 5.4639% WAC, 104 WAM, 62.8% wavgLTV, 1.67x wavgDSCR, 12.6% have additional debt.

15.0% TX, 14.5% AZ, 11.8% CA, 9.4% NY, 8.3% VA

50.6% Retail, 16.5% Office, 16.1% Multifamily, 7.2% Hospitality, 3.7% Mixed Use, 1.9% Manufactured Housing, 1.9% Industrial, 1.4% Self Storage, 0.7% Ground Leased Land