FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-207132-12 |
THIS FREE WRITING PROSPECTUS, DATED JULY 12, 2017 MAY BE AMENDED OR SUPPLEMENTED PRIOR TO TIME OF SALE
IMPORTANT NOTICE REGARDING THIS OFFERING OF ASSET-BACKED SECURITIES
THE SECURITIES OFFERED BY THESE MATERIALS ARE BEING OFFERED WHEN, AS AND IF ISSUED. THIS FREE WRITING PROSPECTUS IS NOT AN OFFER TO SELL OR A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY STATE OR OTHER JURISDICTION WHERE SUCH OFFER, SOLICITATION OR SALE IS NOT PERMITTED. THESE SECURITIES DO NOT REPRESENT AN INTEREST IN OR OBLIGATION OF THE DEPOSITOR, THE SPONSORS, THE ORIGINATORS, THE MASTER SERVICER, THE SPECIAL SERVICER, THE TRUSTEE, THE CERTIFICATE ADMINISTRATOR, THE OPERATING ADVISOR, THE ASSET REPRESENTATIONS REVIEWER, THE CONTROLLING CLASS REPRESENTATIVE, THE RISK RETENTION CONSULTATION PARTIES, THE COMPANION LOAN HOLDERS (OR THEIR REPRESENTATIVES), THE UNDERWRITERS OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER THESE SECURITIES NOR THE MORTGAGE LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY OR PRIVATE INSURER.
STATEMENT REGARDING THIS FREE WRITING PROSPECTUS
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-207132) 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 atwww.sec.gov. Alternatively, the depositor, Citigroup Global Markets Inc., Deutsche Bank Securities Inc., or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146.
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) 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. | ||
CD 2017-CD5 Annex A | ||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Related Group | Crossed Group | Address | City | State | Zip Code | General Property Type | Detailed Property Type | Year Built |
1 | Loan | CGMRC, GACC | MSMCH, CGMRC, DBNY, WFB | General Motors Building | NAP | NAP | 767 Fifth Avenue | New York | New York | 10153 | Mixed Use | Office/Retail | 1968 | |
2 | Loan | GACC | DBNY, GSMC, MSBNA | Olympic Tower | NAP | NAP | 645, 647 and 651 Fifth Avenue and 10 East 52nd Street | New York | New York | 10022 | Mixed Use | Office/Retail | 1905, 1930, 1973 | |
3 | Loan | GACC | DBNY | AHIP Northeast Portfolio IV | NAP | NAP | Hospitality | Various | ||||||
3.01 | Property | RI Baltimore White Marsh | 4980 Mercantile Road | Baltimore | Maryland | 21236 | Hospitality | Extended Stay | 2003 | |||||
3.02 | Property | HIS Arundel BWI Airport | 7027 Arundel Mills Circle | Hanover | Maryland | 21076 | Hospitality | Limited Service | 2002 | |||||
3.03 | Property | RI Neptune at Gateway Centre | 230 Jumping Brook Road | Neptune | New Jersey | 07753 | Hospitality | Extended Stay | 2007 | |||||
3.04 | Property | RI Atlantic City Egg Harbor Township | 3022 Fire Road | Egg Harbor | New Jersey | 08234 | Hospitality | Extended Stay | 2008 | |||||
4 | Loan | GACC | DBNY, JPM, Natixis, SocGen, Barclays | 245 Park Avenue | NAP | NAP | 245 Park Avenue | New York | New York | 10167 | Office | CBD | 1965 | |
5 | Loan | GACC | DBNY, JPMCB, Barclays, BofA | Starwood Capital Group Hotel Portfolio | NAP | NAP | Hospitality | Various | ||||||
5.01 | Property | Larkspur Landing Sunnyvale | 748 North Mathilda Avenue | Sunnyvale | California | 94085 | Hospitality | Extended Stay | 2000 | |||||
5.02 | Property | Larkspur Landing Milpitas | 40 Ranch Drive | Milpitas | California | 95035 | Hospitality | Extended Stay | 1998 | |||||
5.03 | Property | Larkspur Landing Campbell | 550 West Hamilton Avenue | Campbell | California | 95008 | Hospitality | Extended Stay | 2000 | |||||
5.04 | Property | Larkspur Landing San Francisco | 690 Gateway Boulevard | South San Francisco | California | 94080 | Hospitality | Extended Stay | 1999 | |||||
5.05 | Property | Larkspur Landing Pleasanton | 5535 Johnson Drive | Pleasanton | California | 94588 | Hospitality | Extended Stay | 1997 | |||||
5.06 | Property | Larkspur Landing Bellevue | 15805 Southeast 37th Street | Bellevue | Washington | 98006 | Hospitality | Extended Stay | 1998 | |||||
5.07 | Property | Larkspur Landing Sacramento | 555 Howe Avenue | Sacramento | California | 95825 | Hospitality | Extended Stay | 1998 | |||||
5.08 | Property | Hampton Inn Ann Arbor North | 2300 Green Road | Ann Arbor | Michigan | 48105 | Hospitality | Limited Service | 1988 | |||||
5.09 | Property | Larkspur Landing Hillsboro | 3133 Northeast Shute Road | Hillsboro | Oregon | 97124 | Hospitality | Extended Stay | 1997 | |||||
5.10 | Property | Larkspur Landing Renton | 1701 East Valley Road | Renton | Washington | 98057 | Hospitality | Extended Stay | 1998 | |||||
5.11 | Property | Holiday Inn Arlington Northeast Rangers Ballpark | 1311 Wet N Wild Way | Arlington | Texas | 76011 | Hospitality | Full Service | 2008 | |||||
5.12 | Property | Residence Inn Toledo Maumee | 1370 Arrowhead Drive | Maumee | Ohio | 43537 | Hospitality | Extended Stay | 2008 | |||||
5.13 | Property | Residence Inn Williamsburg | 1648 Richmond Road | Williamsburg | Virginia | 23185 | Hospitality | Extended Stay | 1999 | |||||
5.14 | Property | Hampton Inn Suites Waco South | 2501 Marketplace Drive | Waco | Texas | 76711 | Hospitality | Limited Service | 2008 | |||||
5.15 | Property | Holiday Inn Louisville Airport Fair Expo | 447 Farmington Avenue | Louisville | Kentucky | 40209 | Hospitality | Full Service | 2008 | |||||
5.16 | Property | Courtyard Tyler | 7424 South Broadway Avenue | Tyler | Texas | 75703 | Hospitality | Limited Service | 2010 | |||||
5.17 | Property | Hilton Garden Inn Edison Raritan Center | 50 Raritan Center Parkway | Edison | New Jersey | 08837 | Hospitality | Limited Service | 2002 | |||||
5.18 | Property | Hilton Garden Inn St Paul Oakdale | 420 Inwood Avenue North | Oakdale | Minnesota | 55128 | Hospitality | Limited Service | 2005 | |||||
5.19 | Property | Residence Inn Grand Rapids West | 3451 Rivertown Point Court Southwest | Grandville | Michigan | 49418 | Hospitality | Extended Stay | 2000 | |||||
5.20 | Property | Peoria, AZ Residence Inn | 8435 West Paradise Lane | Peoria | Arizona | 85382 | Hospitality | Extended Stay | 1998 | |||||
5.21 | Property | Hampton Inn Suites Bloomington Normal | 320 South Towanda Avenue | Normal | Illinois | 61761 | Hospitality | Limited Service | 2007 | |||||
5.22 | Property | Courtyard Chico | 2481 Carmichael Drive | Chico | California | 95928 | Hospitality | Limited Service | 2005 | |||||
5.23 | Property | Hampton Inn Suites Kokomo | 2920 South Reed Road | Kokomo | Indiana | 46902 | Hospitality | Limited Service | 1997 | |||||
5.24 | Property | Hampton Inn Suites South Bend | 52709 State Road 933 | South Bend | Indiana | 46637 | Hospitality | Limited Service | 1997 | |||||
5.25 | Property | Courtyard Wichita Falls | 3800 Tarry Street | Wichita Falls | Texas | 76308 | Hospitality | Limited Service | 2009 | |||||
5.26 | Property | Hampton Inn Morehead | 4035 Arendell Street | Morehead City | North Carolina | 28557 | Hospitality | Limited Service | 1991 | |||||
5.27 | Property | Residence Inn Chico | 2485 Carmichael Drive | Chico | California | 95928 | Hospitality | Extended Stay | 2005 | |||||
5.28 | Property | Courtyard Lufkin | 2130 South First Street | Lufkin | Texas | 75901 | Hospitality | Limited Service | 2009 | |||||
5.29 | Property | Hampton Inn Carlisle | 1164 Harrisburg Pike | Carlisle | Pennsylvania | 17013 | Hospitality | Limited Service | 1997 | |||||
5.30 | Property | Springhill Suites Williamsburg | 1644 Richmond Road | Williamsburg | Virginia | 23185 | Hospitality | Limited Service | 2002 | |||||
5.31 | Property | Fairfield Inn Bloomington | 120 South Fairfield Drive | Bloomington | Indiana | 47404 | Hospitality | Limited Service | 1995 | |||||
5.32 | Property | Waco Residence Inn | 501 South University | Waco | Texas | 76706 | Hospitality | Extended Stay | 1997 | |||||
5.33 | Property | Holiday Inn Express Fishers | 9791 North by Northeast Boulevard | Fishers | Indiana | 46037 | Hospitality | Limited Service | 2000 | |||||
5.34 | Property | Larkspur Landing Folsom | 121 Iron Point Road | Folsom | California | 95630 | Hospitality | Extended Stay | 2000 | |||||
5.35 | Property | Springhill Suites Chicago Naperville Warrenville | 4305 Weaver Parkway | Warrenville | Illinois | 60555 | Hospitality | Limited Service | 1997 | |||||
5.36 | Property | Holiday Inn Express & Suites Paris | 3025 Northeast Loop 286 | Paris | Texas | 75460 | Hospitality | Limited Service | 2009 | |||||
5.37 | Property | Toledo Homewood Suites | 1410 Arrowhead Drive | Maumee | Ohio | 43537 | Hospitality | Extended Stay | 1997 | |||||
5.38 | Property | Grand Rapids Homewood Suites | 3920 Stahl Drive | Grand Rapids | Michigan | 49546 | Hospitality | Extended Stay | 1997 | |||||
5.39 | Property | Cheyenne Fairfield Inn and Suites | 1415 Stillwater Avenue | Cheyenne | Wyoming | 82009 | Hospitality | Limited Service | 1994 | |||||
5.40 | Property | Fairfield Inn Laurel | 13700 Baltimore Avenue | Laurel | Maryland | 20707 | Hospitality | Limited Service | 1988 | |||||
5.41 | Property | Courtyard Akron Stow | 4047 Bridgewater Parkway | Stow | Ohio | 44224 | Hospitality | Limited Service | 2005 | |||||
5.42 | Property | Larkspur Landing Roseville | 1931 Taylor Road | Roseville | California | 95661 | Hospitality | Extended Stay | 1999 | |||||
5.43 | Property | Towneplace Suites Bloomington | 105 South Franklin Road | Bloomington | Indiana | 47404 | Hospitality | Extended Stay | 2000 | |||||
5.44 | Property | Hampton Inn Danville | 97 Old Valley School Road | Danville | Pennsylvania | 17821 | Hospitality | Limited Service | 1998 | |||||
5.45 | Property | Holiday Inn Norwich | 10 Laura Boulevard | Norwich | Connecticut | 06360 | Hospitality | Full Service | 1975 | |||||
5.46 | Property | Hampton Inn Suites Longview North | 3044 North Eastman Road | Longview | Texas | 75605 | Hospitality | Limited Service | 2008 | |||||
5.47 | Property | Springhill Suites Peoria Westlake | 2701 West Lake Avenue | Peoria | Illinois | 61615 | Hospitality | Limited Service | 2000 | |||||
5.48 | Property | Hampton Inn Suites Buda | 1201 Cabelas Drive | Buda | Texas | 78610 | Hospitality | Limited Service | 2008 | |||||
5.49 | Property | Shawnee Hampton Inn | 4851 North Kickapoo | Shawnee | Oklahoma | 74804 | Hospitality | Limited Service | 1996 | |||||
5.50 | Property | Racine Fairfield Inn | 6421 Washington Avenue | Racine | Wisconsin | 53406 | Hospitality | Limited Service | 1991 | |||||
5.51 | Property | Hampton Inn Selinsgrove Shamokin Dam | 3 Stetler Avenue | Shamokin Dam | Pennsylvania | 17876 | Hospitality | Limited Service | 1996 | |||||
5.52 | Property | Holiday Inn Express & Suites Terrell | 300 Tanger Drive | Terrell | Texas | 75160 | Hospitality | Limited Service | 2007 | |||||
5.53 | Property | Westchase Homewood Suites | 2424 Rogerdale Road | Houston | Texas | 77042 | Hospitality | Extended Stay | 1998 | |||||
5.54 | Property | Holiday Inn Express & Suites Tyler South | 2421 East Southeast Loop 323 | Tyler | Texas | 75701 | Hospitality | Limited Service | 2000 | |||||
5.55 | Property | Holiday Inn Express & Suites Huntsville | 148 Interstate 45 South | Huntsville | Texas | 77340 | Hospitality | Limited Service | 2008 | |||||
5.56 | Property | Hampton Inn Sweetwater | 302 Southeast Georgia Avenue | Sweetwater | Texas | 79556 | Hospitality | Limited Service | 2009 | |||||
5.57 | Property | Comfort Suites Buda Austin South | 15295 South Interstate 35 Building 800 | Buda | Texas | 78610 | Hospitality | Limited Service | 2009 | |||||
5.58 | Property | Fairfield Inn & Suites Weatherford | 175 Alford Drive | Weatherford | Texas | 76087 | Hospitality | Limited Service | 2009 | |||||
5.59 | Property | Holiday Inn Express & Suites Altus | 2812 East Broadway | Altus | Oklahoma | 73521 | Hospitality | Limited Service | 2008 | |||||
5.60 | Property | Comfort Inn & Suites Paris | 3035 Northeast Loop 286 | Paris | Texas | 75460 | Hospitality | Limited Service | 2009 | |||||
5.61 | Property | Hampton Inn Suites Decatur | 110 South Highway 81/287 | Decatur | Texas | 76234 | Hospitality | Limited Service | 2008 | |||||
5.62 | Property | Holiday Inn Express & Suites Texarkana East | 5210 Crossroads Parkway | Texarkana | Arkansas | 71854 | Hospitality | Limited Service | 2009 | |||||
5.63 | Property | Mankato Fairfield Inn | 141 Apache Place | Mankato | Minnesota | 56001 | Hospitality | Limited Service | 1997 | |||||
5.64 | Property | Candlewood Suites Texarkana | 2901 South Cowhorn Creek Loop | Texarkana | Texas | 75503 | Hospitality | Extended Stay | 2009 | |||||
5.65 | Property | Country Inn & Suites Houston Intercontinental Airport East | 20611 Highway 59 | Humble | Texas | 77338 | Hospitality | Limited Service | 2001 | |||||
6 | Loan | CREFI | CREFI | Brookwood Self Storage LA-MS Portfolio | Group 1 | NAP | Self Storage | Self Storage | ||||||
6.01 | Property | Balis Self Storage | 3293 Balis Drive | Baton Rouge | Louisiana | 70808 | Self Storage | Self Storage | 2001 | |||||
6.02 | Property | Feu Follet Self Storage | 200 Feu Follet Road | Lafayette | Louisiana | 70508 | Self Storage | Self Storage | 1997, 2000, 2008 | |||||
6.03 | Property | Belle Chasse Self Storage | 2012 Belle Chasse Highway | Gretna | Louisiana | 70056 | Self Storage | Self Storage | 2004 | |||||
6.04 | Property | Oak Villa Self Storage | 2240 Oak Villa Boulevard | Baton Rouge | Louisiana | 70815 | Self Storage | Self Storage | 2006 | |||||
6.05 | Property | Harding Self Storage | 4455 Harding Boulevard | Baton Rouge | Louisiana | 70807 | Self Storage | Self Storage | 2009 | |||||
6.06 | Property | Florida Boulevard Self Storage | 6536 Florida Boulevard | Baton Rouge | Louisiana | 70806 | Self Storage | Self Storage | 2004 | |||||
6.07 | Property | Industriplex Self Storage | 12340 Industriplex Boulevard | Baton Rouge | Louisiana | 70817 | Self Storage | Self Storage | 2007 | |||||
6.08 | Property | Ambassador Self Storage | 2952 Ambassador Caffery Parkway | Lafayette | Louisiana | 70506 | Self Storage | Self Storage | 1998 | |||||
6.09 | Property | Interline Self Storage | 9059 Interline Avenue | Baton Rouge | Louisiana | 70809 | Self Storage | Self Storage | 2006 | |||||
6.10 | Property | Flowood Self Storage | 131 Howard Wilson Lane | Flowood | Mississippi | 39232 | Self Storage | Self Storage | 2008 | |||||
6.11 | Property | Pearl Self Storage | 4235 Highway 80 East | Pearl | Mississippi | 39208 | Self Storage | Self Storage | 2008 | |||||
6.12 | Property | Airway Self Storage | 8836 Airway Drive | Baton Rouge | Louisiana | 70806 | Self Storage | Self Storage | 2007 | |||||
6.13 | Property | Highway 18 Self Storage | 5651 Highway 18 | Jackson | Mississippi | 39209 | Self Storage | Self Storage | 2008 | |||||
7 | Loan | GACC | DBNY | Midlink Business Park | NAP | NAP | 5200 East Cork Street | Kalamazoo | Michigan | 49048 | Industrial | Warehouse | 1963-1966 | |
8 | Loan | GACC | DBNY | Residence Inn Long Beach | NAP | NAP | 600 Queensway Drive | Long Beach | California | 90802 | Hospitality | Extended Stay | 2009 | |
9 | Loan | CREFI | CREFI | Embassy Suites Anaheim Orange | NAP | NAP | 400 North State College Boulevard | Orange | California | 92868 | Hospitality | Full Service | 1989 | |
10 | Loan | CREFI | CREFI | 501 Riverside Avenue | NAP | NAP | 501 Riverside Avenue | Jacksonville | Florida | 32202 | Office | CBD | 2007 | |
11 | Loan | CREFI | CREFI, CCRE | IGT Reno | NAP | NAP | 9295 Prototype Drive | Reno | Nevada | 89521 | Mixed Use | Office/Industrial | 1996 | |
12 | Loan | CREFI | CREFI | Brookwood Self Storage TX Portfolio | Group 1 | NAP | Self Storage | Self Storage | ||||||
12.01 | Property | Double Creek Self Storage | 2150 Double Creek Drive | Round Rock | Texas | 78664 | Self Storage | Self Storage | 2007 | |||||
12.02 | Property | Rolling Oaks Self Storage | 16939 Nacogdoches Road | San Antonio | Texas | 78266 | Self Storage | Self Storage | 2008 | |||||
12.03 | Property | Leander Self Storage | 10201 East Crystal Falls Parkway | Leander | Texas | 78645 | Self Storage | Self Storage | 2014 | |||||
12.04 | Property | Ingram Park Self Storage | 3602 Wurzbach Road | San Antonio | Texas | 78238 | Self Storage | Self Storage | 2008 | |||||
13 | Loan | CREFI | CREFI | Town Square Plaza | NAP | NAP | 1100-1140 Town Square Road | Pottstown | Pennsylvania | 19465 | Retail | Anchored | 2005 | |
14 | Loan | CREFI | CREFI | 7 East 96th Street | NAP | NAP | 7 East 96th Street | New York | New York | 10129 | Office | School | 1913 | |
15 | Loan | CREFI | CREFI | Residence Inn Columbus Easton | NAP | NAP | 3999 Easton Loop West | Columbus | Ohio | 43219 | Hospitality | Extended Stay | 2000 | |
16 | Loan | GACC | DBNY | Pack Square | NAP | NAP | 9 Southwest Pack Square; 10 & 14 South Pack Square; 16-18 South Pack Square; 22 South Pack Square; 4 Biltmore Avenue; and 12 Eagle Street | Asheville | North Carolina | 28801 | Mixed Use | Retail/Office/Parking | 1986-1987 | |
17 | Loan | GACC | Column, WFB, Regions | Gurnee Mills | NAP | NAP | 6170 West Grand Avenue | Gurnee | Illinois | 60031 | Retail | Super Regional Mall | 1991 | |
18 | Loan | CREFI | CREFI | Brookriver Executive Center | NAP | NAP | 8150-8200 Brookriver Drive | Dallas | Texas | 75247 | Office | Suburban | 1979 | |
19 | Loan | GACC | DBNY | 444 Spear | Group 2 | NAP | 444 Spear Street | San Francisco | California | 94105 | Office | CBD | 1939 | |
20 | Loan | GACC | DBNY | 5 Points Center | NAP | NAP | 18541-18645 Beach Boulevard | Huntington Beach | California | 92648 | Retail | Anchored | 1986 | |
21 | Loan | CREFI | CREFI | Doraville Plaza | NAP | NAP | 5706 Buford Highway | Doraville | Georgia | 30340 | Retail | Anchored | 1968 | |
22 | Loan | CREFI | CREFI | FedEx Freight Zion | NAP | NAP | 5600 9th Street | Zion | Illinois | 60099 | Industrial | Distribution/Warehouse | 2006 | |
23 | Loan | GACC | DBNY | Best Western Plus Marina Gateway | NAP | NAP | 800 Bay Marina Drive | National City | California | 91950 | Hospitality | Limited Service | 2009 | |
24 | Loan | GACC | DBNY | Forum at the Soncy | NAP | NAP | 3350 Soncy Road | Amarillo | Texas | 79124 | Retail | Anchored | 2007 | |
25 | Loan | GACC | DBNY | Presidio Office | NAP | NAP | 38 Keyes Avenue | San Francisco | California | 94129 | Office | CBD | 1940 | |
26 | Loan | GACC | DBNY | Elston & Webster Building | NAP | NAP | 2201-2219 North Elston Avenue & 1716-1746 West Webster Street | Chicago | Illinois | 60614 | Mixed Use | Office/Industrial/Retail | 1930 | |
27 | Loan | CREFI | CREFI | Berkshire Square Apartments | NAP | NAP | 11415 Knollridge Lane | Indianapolis | Indiana | 46229 | Multifamily | Garden | 1970, 1975 | |
28 | Loan | GACC | DBNY | Pinole Ridge | Group 3 | NAP | 1441, 1471, 1473, 1475, 1477 Fitzgerald Drive | Pinole | California | 94564 | Retail | Unanchored | 2004 | |
29 | Loan | CREFI | CREFI | 1322 3rd Street Promenade | NAP | NAP | 1322 3rd Street Promenade | Santa Monica | California | 90404 | Retail | Anchored | 1950 | |
30 | Loan | CGMRC | CGMRC | 3925 Brookside Parkway | NAP | NAP | 3925 Brookside Parkway | Alpharetta | Georgia | 30022 | Office | Suburban | 1998 | |
31 | Loan | GACC | DBNY | 1150 65th Street | Group 2 | NAP | 1150 65th Street | Emeryville | California | 94608 | Industrial | Flex | 1987 | |
32 | Loan | GACC | DBNY | Market Creek Plaza | Group 4 | NAP | 310 Euclid Avenue | San Diego | California | 92114 | Retail | Anchored | 2001 | |
33 | Loan | CREFI | CREFI | Boatyard Shopping Center | NAP | NAP | 101 Boatyard Drive | Fort Bragg | California | 95437 | Retail | Anchored | 1985, 1988-1989, 2005-2006 | |
34 | Loan | GACC | DBNY | Good Samaritan Medical Center | Group 3 | NAP | 393 Blossom Hill Road | San Jose | California | 95123 | Office | Medical Office | 1995 | |
35 | Loan | GACC | DBNY | Shops at the Canyons | NAP | NAP | 3107 & 3111 TPC Parkway | San Antonio | Texas | 78259 | Retail | Unanchored | 2008 | |
36 | Loan | CREFI | CREFI | Summertree Apartments | NAP | NAP | 3126 West Bert Kouns Industrial Loop | Shreveport | Louisiana | 71118 | Multifamily | Garden | 1981 | |
37 | Loan | CREFI | CREFI | Rita Ranch I | NAP | NAP | 9040 East Valencia Road | Tucson | Arizona | 85747 | Retail | Anchored | 1999 | |
38 | Loan | CREFI | CREFI | Fort Knox Self Storage | Group 5 | NAP | 2550 Peters Creek Parkway | Winston Salem | North Carolina | 27127 | Self Storage | Self Storage | 1962 | |
39 | Loan | CREFI | CREFI | 1566 Third Avenue | NAP | NAP | 1566 Third Avenue | New York | New York | 10128 | Mixed Use | Single Tenant Retail/Multifamily | 1920 | |
40 | Loan | CREFI | CREFI | Fresenius Medical Center Evergreen | Group 6 | NAP | 8901 South Kedzie Avenue | Evergreen Park | Illinois | 60805 | Office | Medical Office | 1960 | |
41 | Loan | CREFI | CREFI | Mission Plaza | NAP | NAP | 9535 Mission Road | Santee | California | 92071 | Retail | Shadow Anchored | 1980 | |
42 | Loan | GACC | DBNY | Hampton Inn Greenwood | NAP | NAP | 1624 Bypass 72 | Greenwood | South Carolina | 29649 | Hospitality | Limited Service | 1997 | |
43 | Loan | CREFI | CREFI | Great Oaks Apartments | NAP | NAP | 3205 Old Union Road | Lufkin | Texas | 75094 | Multifamily | Garden | 1984 | |
44 | Loan | CREFI | CREFI | Texas and Chicago Retail Portfolio | NAP | NAP | Retail | Various | ||||||
44.01 | Property | Grapevine Legacy Bank | 301 South Park Boulevard | Grapevine | Texas | 76051 | Retail | Single Tenant Retail | 1991 | |||||
44.02 | Property | Nacogdoches Retail | 2021 North Street | Nacogdoches | Texas | 75965 | Retail | Unanchored | 2006 | |||||
44.03 | Property | Chicago Mattress Firm | 6353 West Fullerton Avenue | Chicago | Illinois | 60639 | Retail | Single Tenant Retail | 1984 | |||||
44.04 | Property | Irving Sonic | 900 West John Carpenter Freeway | Irving | Texas | 75039 | Retail | Single Tenant Retail | 2008 | |||||
45 | Loan | CREFI | CREFI | CityLine Self Storage PA & LA Portfolio | Group 5 | NAP | Self Storage | Self Storage | ||||||
45.01 | Property | Central Self Storage | 2520 Destrehan Avenue | Harvey | Louisiana | 70058 | Self Storage | Self Storage | 1985 | |||||
45.02 | Property | Around the Clock Storage | 1123 North George Street | York | Pennsylvania | 17404 | Self Storage | Self Storage | 1967, 1975 | |||||
46 | Loan | CREFI | CREFI | Mt. Repose Self Storage | NAP | NAP | 1294 State Route 28 | Loveland | Ohio | 45140 | Self Storage | Self Storage | 2001-2016 | |
47 | Loan | GACC | DBNY | Walgreens Market Creek | Group 4 | NAP | 602 Euclid Avenue | San Diego | California | 92114 | Retail | Single Tenant Retail | 2015 | |
48 | Loan | CREFI | CREFI | Fresenius Medical Center Mora | Group 6 | NAP | 900 Forest Avenue East | Mora | Minnesota | 55051 | Office | Medical Office | 2017 |
Page 1 of 17 |
CD 2017-CD5 Annex A | ||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Year Renovated | Units, Pads, Rooms, SF | Unit Description | Loan Per Unit ($) | Ownership Interest | Original Balance ($) | Cut-off Date Balance ($) | Allocated Cut-off Date Loan Amount ($) | % of Initial Pool Balance |
1 | Loan | CGMRC, GACC | MSMCH, CGMRC, DBNY, WFB | General Motors Building | 2017 | 1,989,983 | SF | 738.70 | Fee Simple | 100,000,000 | 100,000,000 | 100,000,000 | 10.7% | |
2 | Loan | GACC | DBNY, GSMC, MSBNA | Olympic Tower | NAP | 525,372 | SF | 1,162.99 | Leasehold | 60,000,000 | 60,000,000 | 60,000,000 | 6.4% | |
3 | Loan | GACC | DBNY | AHIP Northeast Portfolio IV | 467 | Rooms | 120,985.01 | Fee Simple | 56,500,000 | 56,500,000 | 6.1% | |||
3.01 | Property | RI Baltimore White Marsh | 2013, 2014 | 131 | Rooms | Fee Simple | 17,035,176 | 1.8% | ||||||
3.02 | Property | HIS Arundel BWI Airport | 2013 | 130 | Rooms | Fee Simple | 14,763,819 | 1.6% | ||||||
3.03 | Property | RI Neptune at Gateway Centre | 2014 | 105 | Rooms | Fee Simple | 13,912,060 | 1.5% | ||||||
3.04 | Property | RI Atlantic City Egg Harbor Township | 2014 | 101 | Rooms | Fee Simple | 10,788,945 | 1.2% | ||||||
4 | Loan | GACC | DBNY, JPM, Natixis, SocGen, Barclays | 245 Park Avenue | 2006 | 1,723,993 | SF | 626.45 | Fee Simple | 51,250,000 | 51,250,000 | 51,250,000 | 5.5% | |
5 | Loan | GACC | DBNY, JPMCB, Barclays, BofA | Starwood Capital Group Hotel Portfolio | 6,366 | Rooms | 90,680.18 | Fee Simple/Leasehold | 40,000,000 | 40,000,000 | 4.3% | |||
5.01 | Property | Larkspur Landing Sunnyvale | NAP | 126 | Rooms | Fee Simple | 2,360,633 | 0.3% | ||||||
5.02 | Property | Larkspur Landing Milpitas | NAP | 124 | Rooms | Fee Simple | 1,989,094 | 0.2% | ||||||
5.03 | Property | Larkspur Landing Campbell | NAP | 117 | Rooms | Fee Simple | 1,748,953 | 0.2% | ||||||
5.04 | Property | Larkspur Landing San Francisco | NAP | 111 | Rooms | Fee Simple | 1,440,847 | 0.2% | ||||||
5.05 | Property | Larkspur Landing Pleasanton | NAP | 124 | Rooms | Fee Simple | 1,409,130 | 0.2% | ||||||
5.06 | Property | Larkspur Landing Bellevue | NAP | 126 | Rooms | Fee Simple | 1,255,077 | 0.1% | ||||||
5.07 | Property | Larkspur Landing Sacramento | NAP | 124 | Rooms | Fee Simple | 937,910 | 0.1% | ||||||
5.08 | Property | Hampton Inn Ann Arbor North | 2015 | 129 | Rooms | Fee Simple | 915,255 | 0.1% | ||||||
5.09 | Property | Larkspur Landing Hillsboro | NAP | 124 | Rooms | Fee Simple | 915,255 | 0.1% | ||||||
5.10 | Property | Larkspur Landing Renton | NAP | 127 | Rooms | Fee Simple | 906,193 | 0.1% | ||||||
5.11 | Property | Holiday Inn Arlington Northeast Rangers Ballpark | 2013 | 147 | Rooms | Fee Simple | 869,945 | 0.1% | ||||||
5.12 | Property | Residence Inn Toledo Maumee | 2016 | 108 | Rooms | Fee Simple | 860,883 | 0.1% | ||||||
5.13 | Property | Residence Inn Williamsburg | 2012 | 108 | Rooms | Fee Simple | 824,636 | 0.1% | ||||||
5.14 | Property | Hampton Inn Suites Waco South | 2013 | 123 | Rooms | Fee Simple | 761,202 | 0.1% | ||||||
5.15 | Property | Holiday Inn Louisville Airport Fair Expo | NAP | 106 | Rooms | Fee Simple | 747,609 | 0.1% | ||||||
5.16 | Property | Courtyard Tyler | 2016 | 121 | Rooms | Fee Simple | 734,016 | 0.1% | ||||||
5.17 | Property | Hilton Garden Inn Edison Raritan Center | 2014 | 132 | Rooms | Leasehold | 734,016 | 0.1% | ||||||
5.18 | Property | Hilton Garden Inn St Paul Oakdale | 2013 | 116 | Rooms | Fee Simple | 724,954 | 0.1% | ||||||
5.19 | Property | Residence Inn Grand Rapids West | 2017 | 90 | Rooms | Fee Simple | 715,893 | 0.1% | ||||||
5.20 | Property | Peoria, AZ Residence Inn | 2013 | 90 | Rooms | Fee Simple | 711,362 | 0.1% | ||||||
5.21 | Property | Hampton Inn Suites Bloomington Normal | 2015 | 128 | Rooms | Fee Simple | 706,831 | 0.1% | ||||||
5.22 | Property | Courtyard Chico | 2015 | 90 | Rooms | Fee Simple | 693,238 | 0.1% | ||||||
5.23 | Property | Hampton Inn Suites Kokomo | 2013 | 105 | Rooms | Fee Simple | 670,583 | 0.1% | ||||||
5.24 | Property | Hampton Inn Suites South Bend | 2014 | 117 | Rooms | Fee Simple | 670,583 | 0.1% | ||||||
5.25 | Property | Courtyard Wichita Falls | 2017 | 93 | Rooms | Fee Simple | 638,866 | 0.1% | ||||||
5.26 | Property | Hampton Inn Morehead | 2017 | 118 | Rooms | Fee Simple | 620,742 | 0.1% | ||||||
5.27 | Property | Residence Inn Chico | 2014 | 78 | Rooms | Fee Simple | 602,618 | 0.1% | ||||||
5.28 | Property | Courtyard Lufkin | 2017 | 101 | Rooms | Fee Simple | 575,433 | 0.1% | ||||||
5.29 | Property | Hampton Inn Carlisle | 2014 | 97 | Rooms | Fee Simple | 570,902 | 0.1% | ||||||
5.30 | Property | Springhill Suites Williamsburg | 2012 | 120 | Rooms | Fee Simple | 570,902 | 0.1% | ||||||
5.31 | Property | Fairfield Inn Bloomington | 2015 | 105 | Rooms | Fee Simple | 566,371 | 0.1% | ||||||
5.32 | Property | Waco Residence Inn | 2012 | 78 | Rooms | Fee Simple | 552,778 | 0.1% | ||||||
5.33 | Property | Holiday Inn Express Fishers | 2012 | 115 | Rooms | Fee Simple | 516,530 | 0.1% | ||||||
5.34 | Property | Larkspur Landing Folsom | NAP | 84 | Rooms | Fee Simple | 502,937 | 0.1% | ||||||
5.35 | Property | Springhill Suites Chicago Naperville Warrenville | 2013 | 128 | Rooms | Fee Simple | 475,751 | 0.1% | ||||||
5.36 | Property | Holiday Inn Express & Suites Paris | NAP | 84 | Rooms | Fee Simple | 471,220 | 0.1% | ||||||
5.37 | Property | Toledo Homewood Suites | 2014 | 78 | Rooms | Fee Simple | 471,220 | 0.1% | ||||||
5.38 | Property | Grand Rapids Homewood Suites | 2013 | 78 | Rooms | Fee Simple | 457,627 | 0.0% | ||||||
5.39 | Property | Cheyenne Fairfield Inn and Suites | 2013 | 60 | Rooms | Fee Simple | 425,911 | 0.0% | ||||||
5.40 | Property | Fairfield Inn Laurel | 2013 | 109 | Rooms | Fee Simple | 425,911 | 0.0% | ||||||
5.41 | Property | Courtyard Akron Stow | 2014 | 101 | Rooms | Fee Simple | 416,849 | 0.0% | ||||||
5.42 | Property | Larkspur Landing Roseville | NAP | 90 | Rooms | Fee Simple | 394,194 | 0.0% | ||||||
5.43 | Property | Towneplace Suites Bloomington | 2013 | 83 | Rooms | Fee Simple | 394,194 | 0.0% | ||||||
5.44 | Property | Hampton Inn Danville | 2013 | 71 | Rooms | Fee Simple | 389,663 | 0.0% | ||||||
5.45 | Property | Holiday Inn Norwich | 2013 | 135 | Rooms | Fee Simple | 385,132 | 0.0% | ||||||
5.46 | Property | Hampton Inn Suites Longview North | 2013 | 91 | Rooms | Fee Simple | 380,601 | 0.0% | ||||||
5.47 | Property | Springhill Suites Peoria Westlake | 2013 | 124 | Rooms | Fee Simple | 380,601 | 0.0% | ||||||
5.48 | Property | Hampton Inn Suites Buda | NAP | 74 | Rooms | Fee Simple | 376,070 | 0.0% | ||||||
5.49 | Property | Shawnee Hampton Inn | 2013 | 63 | Rooms | Fee Simple | 376,070 | 0.0% | ||||||
5.50 | Property | Racine Fairfield Inn | 2016 | 62 | Rooms | Fee Simple | 367,008 | 0.0% | ||||||
5.51 | Property | Hampton Inn Selinsgrove Shamokin Dam | 2013 | 75 | Rooms | Fee Simple | 357,946 | 0.0% | ||||||
5.52 | Property | Holiday Inn Express & Suites Terrell | 2013 | 68 | Rooms | Fee Simple | 339,822 | 0.0% | ||||||
5.53 | Property | Westchase Homewood Suites | 2016 | 96 | Rooms | Fee Simple | 328,912 | 0.0% | ||||||
5.54 | Property | Holiday Inn Express & Suites Tyler South | 2015 | 88 | Rooms | Fee Simple | 326,229 | 0.0% | ||||||
5.55 | Property | Holiday Inn Express & Suites Huntsville | 2013 | 87 | Rooms | Fee Simple | 312,637 | 0.0% | ||||||
5.56 | Property | Hampton Inn Sweetwater | NAP | 72 | Rooms | Fee Simple | 285,451 | 0.0% | ||||||
5.57 | Property | Comfort Suites Buda Austin South | NAP | 72 | Rooms | Fee Simple | 240,141 | 0.0% | ||||||
5.58 | Property | Fairfield Inn & Suites Weatherford | 2016 | 86 | Rooms | Fee Simple | 226,548 | 0.0% | ||||||
5.59 | Property | Holiday Inn Express & Suites Altus | 2013 | 68 | Rooms | Fee Simple | 183,578 | 0.0% | ||||||
5.60 | Property | Comfort Inn & Suites Paris | NAP | 56 | Rooms | Fee Simple | 163,115 | 0.0% | ||||||
5.61 | Property | Hampton Inn Suites Decatur | 2013 | 74 | Rooms | Fee Simple | 156,090 | 0.0% | ||||||
5.62 | Property | Holiday Inn Express & Suites Texarkana East | NAP | 88 | Rooms | Fee Simple | 144,545 | 0.0% | ||||||
5.63 | Property | Mankato Fairfield Inn | 2016 | 61 | Rooms | Fee Simple | 129,531 | 0.0% | ||||||
5.64 | Property | Candlewood Suites Texarkana | 2014 | 80 | Rooms | Fee Simple | 100,147 | 0.0% | ||||||
5.65 | Property | Country Inn & Suites Houston Intercontinental Airport East | 2017 | 62 | Rooms | Fee Simple | 95,109 | 0.0% | ||||||
6 | Loan | CREFI | CREFI | Brookwood Self Storage LA-MS Portfolio | 1,262,106 | SF | 63.39 | Fee Simple | 40,000,000 | 40,000,000 | 4.3% | |||
6.01 | Property | Balis Self Storage | NAP | 93,075 | SF | Fee Simple | 6,041,000 | 0.6% | ||||||
6.02 | Property | Feu Follet Self Storage | NAP | 157,765 | SF | Fee Simple | 4,455,000 | 0.5% | ||||||
6.03 | Property | Belle Chasse Self Storage | NAP | 130,203 | SF | Fee Simple | 3,910,000 | 0.4% | ||||||
6.04 | Property | Oak Villa Self Storage | NAP | 121,935 | SF | Fee Simple | 3,510,000 | 0.4% | ||||||
6.05 | Property | Harding Self Storage | NAP | 87,135 | SF | Fee Simple | 3,349,500 | 0.4% | ||||||
6.06 | Property | Florida Boulevard Self Storage | NAP | 80,900 | SF | Fee Simple | 3,105,000 | 0.3% | ||||||
6.07 | Property | Industriplex Self Storage | NAP | 89,300 | SF | Fee Simple | 2,917,500 | 0.3% | ||||||
6.08 | Property | Ambassador Self Storage | NAP | 93,110 | SF | Fee Simple | 2,794,500 | 0.3% | ||||||
6.09 | Property | Interline Self Storage | NAP | 90,963 | SF | Fee Simple | 2,620,000 | 0.3% | ||||||
6.10 | Property | Flowood Self Storage | NAP | 76,850 | SF | Fee Simple | 2,242,500 | 0.2% | ||||||
6.11 | Property | Pearl Self Storage | NAP | 74,970 | SF | Fee Simple | 1,865,000 | 0.2% | ||||||
6.12 | Property | Airway Self Storage | NAP | 82,925 | SF | Fee Simple | 1,785,000 | 0.2% | ||||||
6.13 | Property | Highway 18 Self Storage | NAP | 82,975 | SF | Fee Simple | 1,405,000 | 0.2% | ||||||
7 | Loan | GACC | DBNY | Midlink Business Park | 2003, 2015 | 1,687,012 | SF | 22.06 | Fee Simple | 37,250,000 | 37,208,049 | 37,208,049 | 4.0% | |
8 | Loan | GACC | DBNY | Residence Inn Long Beach | 2017 | 178 | Rooms | 190,786.12 | Leasehold | 34,000,000 | 33,959,929 | 33,959,929 | 3.6% | |
9 | Loan | CREFI | CREFI | Embassy Suites Anaheim Orange | 2014 | 230 | Rooms | 143,478.26 | Fee Simple | 33,000,000 | 33,000,000 | 33,000,000 | 3.5% | |
10 | Loan | CREFI | CREFI | 501 Riverside Avenue | NAP | 221,932 | SF | 144.19 | Fee Simple | 32,000,000 | 32,000,000 | 32,000,000 | 3.4% | |
11 | Loan | CREFI | CREFI, CCRE | IGT Reno | 2001, 2003, 2005 | 1,251,179 | SF | 63.94 | Fee Simple | 30,000,000 | 30,000,000 | 30,000,000 | 3.2% | |
12 | Loan | CREFI | CREFI | Brookwood Self Storage TX Portfolio | 342,133 | SF | 62.84 | Fee Simple | 21,500,000 | 21,500,000 | 2.3% | |||
12.01 | Property | Double Creek Self Storage | NAP | 105,585 | SF | Fee Simple | 6,800,000 | 0.7% | ||||||
12.02 | Property | Rolling Oaks Self Storage | NAP | 81,013 | SF | Fee Simple | 5,400,000 | 0.6% | ||||||
12.03 | Property | Leander Self Storage | NAP | 83,640 | SF | Fee Simple | 5,400,000 | 0.6% | ||||||
12.04 | Property | Ingram Park Self Storage | NAP | 71,895 | SF | Fee Simple | 3,900,000 | 0.4% | ||||||
13 | Loan | CREFI | CREFI | Town Square Plaza | NAP | 215,610 | SF | 99.49 | Fee Simple | 21,450,000 | 21,450,000 | 21,450,000 | 2.3% | |
14 | Loan | CREFI | CREFI | 7 East 96th Street | 2017 | 19,000 | SF | 1,052.63 | Fee Simple | 20,000,000 | 20,000,000 | 20,000,000 | 2.1% | |
15 | Loan | CREFI | CREFI | Residence Inn Columbus Easton | 2013 | 120 | Rooms | 166,053.96 | Fee Simple | 20,000,000 | 19,926,475 | 19,926,475 | 2.1% | |
16 | Loan | GACC | DBNY | Pack Square | NAP | 136,521 | SF | 145.40 | Fee Simple/Leasehold | 19,850,000 | 19,850,000 | 19,850,000 | 2.1% | |
17 | Loan | GACC | Column, WFB, Regions | Gurnee Mills | 2014 | 1,684,040 | SF | 160.98 | Fee Simple | 20,000,000 | 19,715,907 | 19,715,907 | 2.1% | |
18 | Loan | CREFI | CREFI | Brookriver Executive Center | 2014 | 314,967 | SF | 62.15 | Fee Simple | 19,575,000 | 19,575,000 | 19,575,000 | 2.1% | |
19 | Loan | GACC | DBNY | 444 Spear | 1989, 2013 | 49,713 | SF | 341.96 | Fee Simple | 17,000,000 | 17,000,000 | 17,000,000 | 1.8% | |
20 | Loan | GACC | DBNY | 5 Points Center | 2017 | 46,307 | SF | 334.72 | Fee Simple | 15,500,000 | 15,500,000 | 15,500,000 | 1.7% | |
21 | Loan | CREFI | CREFI | Doraville Plaza | 2014 | 190,167 | SF | 76.25 | Fee Simple | 14,500,000 | 14,500,000 | 14,500,000 | 1.6% | |
22 | Loan | CREFI | CREFI | FedEx Freight Zion | NAP | 65,690 | SF | 205.26 | Fee Simple | 13,500,000 | 13,483,802 | 13,483,802 | 1.4% | |
23 | Loan | GACC | DBNY | Best Western Plus Marina Gateway | NAP | 173 | Rooms | 77,456.65 | Leasehold | 13,400,000 | 13,400,000 | 13,400,000 | 1.4% | |
24 | Loan | GACC | DBNY | Forum at the Soncy | NAP | 64,914 | SF | 204.12 | Fee Simple | 13,250,000 | 13,250,000 | 13,250,000 | 1.4% | |
25 | Loan | GACC | DBNY | Presidio Office | 2001 | 57,856 | SF | 224.70 | Leasehold | 13,000,000 | 13,000,000 | 13,000,000 | 1.4% | |
26 | Loan | GACC | DBNY | Elston & Webster Building | 2003 | 136,783 | SF | 94.79 | Fee Simple | 13,000,000 | 12,966,304 | 12,966,304 | 1.4% | |
27 | Loan | CREFI | CREFI | Berkshire Square Apartments | 2012 | 354 | Units | 35,169.49 | Fee Simple | 12,450,000 | 12,450,000 | 12,450,000 | 1.3% | |
28 | Loan | GACC | DBNY | Pinole Ridge | NAP | 42,073 | SF | 295.32 | Fee Simple | 12,425,000 | 12,425,000 | 12,425,000 | 1.3% | |
29 | Loan | CREFI | CREFI | 1322 3rd Street Promenade | 1994 | 29,004 | SF | 407.42 | Leasehold | 12,000,000 | 11,816,777 | 11,816,777 | 1.3% | |
30 | Loan | CGMRC | CGMRC | 3925 Brookside Parkway | NAP | 106,631 | SF | 106.44 | Fee Simple | 11,350,000 | 11,350,000 | 11,350,000 | 1.2% | |
31 | Loan | GACC | DBNY | 1150 65th Street | 2000, 2015 | 73,418 | SF | 149.83 | Fee Simple | 11,000,000 | 11,000,000 | 11,000,000 | 1.2% | |
32 | Loan | GACC | DBNY | Market Creek Plaza | NAP | 78,496 | SF | 140.13 | Fee Simple | 11,000,000 | 11,000,000 | 11,000,000 | 1.2% | |
33 | Loan | CREFI | CREFI | Boatyard Shopping Center | 2006 | 103,493 | SF | 94.21 | Fee Simple | 9,750,000 | 9,750,000 | 9,750,000 | 1.0% | |
34 | Loan | GACC | DBNY | Good Samaritan Medical Center | NAP | 42,915 | SF | 198.07 | Fee Simple | 8,500,000 | 8,500,000 | 8,500,000 | 0.9% | |
35 | Loan | GACC | DBNY | Shops at the Canyons | NAP | 48,068 | SF | 171.63 | Fee Simple | 8,250,000 | 8,250,000 | 8,250,000 | 0.9% | |
36 | Loan | CREFI | CREFI | Summertree Apartments | 2013-2014 | 202 | Units | 38,769.66 | Fee Simple | 7,850,000 | 7,831,472 | 7,831,472 | 0.8% | |
37 | Loan | CREFI | CREFI | Rita Ranch I | NAP | 62,774 | SF | 117.61 | Fee Simple | 7,400,000 | 7,382,855 | 7,382,855 | 0.8% | |
38 | Loan | CREFI | CREFI | Fort Knox Self Storage | 1990 | 68,514 | SF | 89.03 | Fee Simple | 6,100,000 | 6,100,000 | 6,100,000 | 0.7% | |
39 | Loan | CREFI | CREFI | 1566 Third Avenue | NAP | 6,316 | SF | 949.97 | Fee Simple | 6,000,000 | 6,000,000 | 6,000,000 | 0.6% | |
40 | Loan | CREFI | CREFI | Fresenius Medical Center Evergreen | 2017 | 17,389 | SF | 339.29 | Fee Simple | 5,900,000 | 5,900,000 | 5,900,000 | 0.6% | |
41 | Loan | CREFI | CREFI | Mission Plaza | 2014 | 19,898 | SF | 293.50 | Fee Simple | 5,840,000 | 5,840,000 | 5,840,000 | 0.6% | |
42 | Loan | GACC | DBNY | Hampton Inn Greenwood | 2013 | 74 | Rooms | 74,052.77 | Leasehold | 5,500,000 | 5,479,905 | 5,479,905 | 0.6% | |
43 | Loan | CREFI | CREFI | Great Oaks Apartments | 2009 | 160 | Units | 33,750.00 | Fee Simple | 5,400,000 | 5,400,000 | 5,400,000 | 0.6% | |
44 | Loan | CREFI | CREFI | Texas and Chicago Retail Portfolio | 14,064 | SF | 373.29 | Fee Simple | 5,250,000 | 5,250,000 | 0.6% | |||
44.01 | Property | Grapevine Legacy Bank | NAP | 3,708 | SF | Fee Simple | 1,750,000 | 0.2% | ||||||
44.02 | Property | Nacogdoches Retail | NAP | 4,206 | SF | Fee Simple | 1,400,000 | 0.2% | ||||||
44.03 | Property | Chicago Mattress Firm | 2014 | 3,700 | SF | Fee Simple | 1,100,000 | 0.1% | ||||||
44.04 | Property | Irving Sonic | NAP | 2,450 | SF | Fee Simple | 1,000,000 | 0.1% | ||||||
45 | Loan | CREFI | CREFI | CityLine Self Storage PA & LA Portfolio | 82,594 | SF | 48.73 | Fee Simple | 4,025,000 | 4,025,000 | 0.4% | |||
45.01 | Property | Central Self Storage | 2013 | 57,464 | SF | Fee Simple | 2,500,000 | 0.3% | ||||||
45.02 | Property | Around the Clock Storage | 2012 | 25,130 | SF | Fee Simple | 1,525,000 | 0.2% | ||||||
46 | Loan | CREFI | CREFI | Mt. Repose Self Storage | NAP | 108,505 | SF | 27.65 | Fee Simple | 3,000,000 | 3,000,000 | 3,000,000 | 0.3% | |
47 | Loan | GACC | DBNY | Walgreens Market Creek | NAP | 14,490 | SF | 137.87 | Fee Simple | 2,000,000 | 1,997,799 | 1,997,799 | 0.2% | |
48 | Loan | CREFI | CREFI | Fresenius Medical Center Mora | NAP | 6,000 | SF | 310.77 | Fee Simple | 1,870,000 | 1,864,602 | 1,864,602 | 0.2% |
Page 2 of 17 |
CD 2017-CD5 Annex A | ||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Balloon Balance ($) | Mortgage Loan Rate (%) | Administrative Fee Rate (%) (1) | Net Mortgage Loan Rate (%) | Monthly Debt Service ($) (2) | Annual Debt Service ($) | Pari Companion Loan Monthly Debt Service ($) | Pari Companion Loan Annual Debt Service ($) | Amortization Type |
1 | Loan | CGMRC, GACC | MSMCH, CGMRC, DBNY, WFB | General Motors Building | 100,000,000 | 3.43000% | 3.4300% | 289,803.24 | 3,477,638.89 | 3,970,304.40 | 47,643,652.77 | Interest Only | ||
2 | Loan | GACC | DBNY, GSMC, MSBNA | Olympic Tower | 60,000,000 | 3.95395% | 3.9539% | 200,443.17 | 2,405,317.98 | 1,840,736.40 | 22,088,836.81 | Interest Only | ||
3 | Loan | GACC | DBNY | AHIP Northeast Portfolio IV | 54,213,605 | 4.46000% | 4.4600% | 284,935.93 | 3,419,231.16 | Interest Only, Then Amortizing | ||||
3.01 | Property | RI Baltimore White Marsh | ||||||||||||
3.02 | Property | HIS Arundel BWI Airport | ||||||||||||
3.03 | Property | RI Neptune at Gateway Centre | ||||||||||||
3.04 | Property | RI Atlantic City Egg Harbor Township | ||||||||||||
4 | Loan | GACC | DBNY, JPM, Natixis, SocGen, Barclays | 245 Park Avenue | 51,250,000 | 3.66940% | 3.6694% | 158,890.54 | 1,906,686.49 | 3,189,436.96 | 38,273,243.51 | Interest Only | ||
5 | Loan | GACC | DBNY, JPMCB, Barclays, BofA | Starwood Capital Group Hotel Portfolio | 40,000,000 | 4.48600% | 4.4860% | 151,610.19 | 1,819,322.22 | 2,036,390.10 | 24,436,681.26 | Interest Only | ||
5.01 | Property | Larkspur Landing Sunnyvale | ||||||||||||
5.02 | Property | Larkspur Landing Milpitas | ||||||||||||
5.03 | Property | Larkspur Landing Campbell | ||||||||||||
5.04 | Property | Larkspur Landing San Francisco | ||||||||||||
5.05 | Property | Larkspur Landing Pleasanton | ||||||||||||
5.06 | Property | Larkspur Landing Bellevue | ||||||||||||
5.07 | Property | Larkspur Landing Sacramento | ||||||||||||
5.08 | Property | Hampton Inn Ann Arbor North | ||||||||||||
5.09 | Property | Larkspur Landing Hillsboro | ||||||||||||
5.10 | Property | Larkspur Landing Renton | ||||||||||||
5.11 | Property | Holiday Inn Arlington Northeast Rangers Ballpark | ||||||||||||
5.12 | Property | Residence Inn Toledo Maumee | ||||||||||||
5.13 | Property | Residence Inn Williamsburg | ||||||||||||
5.14 | Property | Hampton Inn Suites Waco South | ||||||||||||
5.15 | Property | Holiday Inn Louisville Airport Fair Expo | ||||||||||||
5.16 | Property | Courtyard Tyler | ||||||||||||
5.17 | Property | Hilton Garden Inn Edison Raritan Center | ||||||||||||
5.18 | Property | Hilton Garden Inn St Paul Oakdale | ||||||||||||
5.19 | Property | Residence Inn Grand Rapids West | ||||||||||||
5.20 | Property | Peoria, AZ Residence Inn | ||||||||||||
5.21 | Property | Hampton Inn Suites Bloomington Normal | ||||||||||||
5.22 | Property | Courtyard Chico | ||||||||||||
5.23 | Property | Hampton Inn Suites Kokomo | ||||||||||||
5.24 | Property | Hampton Inn Suites South Bend | ||||||||||||
5.25 | Property | Courtyard Wichita Falls | ||||||||||||
5.26 | Property | Hampton Inn Morehead | ||||||||||||
5.27 | Property | Residence Inn Chico | ||||||||||||
5.28 | Property | Courtyard Lufkin | ||||||||||||
5.29 | Property | Hampton Inn Carlisle | ||||||||||||
5.30 | Property | Springhill Suites Williamsburg | ||||||||||||
5.31 | Property | Fairfield Inn Bloomington | ||||||||||||
5.32 | Property | Waco Residence Inn | ||||||||||||
5.33 | Property | Holiday Inn Express Fishers | ||||||||||||
5.34 | Property | Larkspur Landing Folsom | ||||||||||||
5.35 | Property | Springhill Suites Chicago Naperville Warrenville | ||||||||||||
5.36 | Property | Holiday Inn Express & Suites Paris | ||||||||||||
5.37 | Property | Toledo Homewood Suites | ||||||||||||
5.38 | Property | Grand Rapids Homewood Suites | ||||||||||||
5.39 | Property | Cheyenne Fairfield Inn and Suites | ||||||||||||
5.40 | Property | Fairfield Inn Laurel | ||||||||||||
5.41 | Property | Courtyard Akron Stow | ||||||||||||
5.42 | Property | Larkspur Landing Roseville | ||||||||||||
5.43 | Property | Towneplace Suites Bloomington | ||||||||||||
5.44 | Property | Hampton Inn Danville | ||||||||||||
5.45 | Property | Holiday Inn Norwich | ||||||||||||
5.46 | Property | Hampton Inn Suites Longview North | ||||||||||||
5.47 | Property | Springhill Suites Peoria Westlake | ||||||||||||
5.48 | Property | Hampton Inn Suites Buda | ||||||||||||
5.49 | Property | Shawnee Hampton Inn | ||||||||||||
5.50 | Property | Racine Fairfield Inn | ||||||||||||
5.51 | Property | Hampton Inn Selinsgrove Shamokin Dam | ||||||||||||
5.52 | Property | Holiday Inn Express & Suites Terrell | ||||||||||||
5.53 | Property | Westchase Homewood Suites | ||||||||||||
5.54 | Property | Holiday Inn Express & Suites Tyler South | ||||||||||||
5.55 | Property | Holiday Inn Express & Suites Huntsville | ||||||||||||
5.56 | Property | Hampton Inn Sweetwater | ||||||||||||
5.57 | Property | Comfort Suites Buda Austin South | ||||||||||||
5.58 | Property | Fairfield Inn & Suites Weatherford | ||||||||||||
5.59 | Property | Holiday Inn Express & Suites Altus | ||||||||||||
5.60 | Property | Comfort Inn & Suites Paris | ||||||||||||
5.61 | Property | Hampton Inn Suites Decatur | ||||||||||||
5.62 | Property | Holiday Inn Express & Suites Texarkana East | ||||||||||||
5.63 | Property | Mankato Fairfield Inn | ||||||||||||
5.64 | Property | Candlewood Suites Texarkana | ||||||||||||
5.65 | Property | Country Inn & Suites Houston Intercontinental Airport East | ||||||||||||
6 | Loan | CREFI | CREFI | Brookwood Self Storage LA-MS Portfolio | 40,000,000 | 3.94000% | 3.9400% | 133,157.41 | 1,597,888.89 | 133,157.41 | 1,597,888.89 | Interest Only | ||
6.01 | Property | Balis Self Storage | ||||||||||||
6.02 | Property | Feu Follet Self Storage | ||||||||||||
6.03 | Property | Belle Chasse Self Storage | ||||||||||||
6.04 | Property | Oak Villa Self Storage | ||||||||||||
6.05 | Property | Harding Self Storage | ||||||||||||
6.06 | Property | Florida Boulevard Self Storage | ||||||||||||
6.07 | Property | Industriplex Self Storage | ||||||||||||
6.08 | Property | Ambassador Self Storage | ||||||||||||
6.09 | Property | Interline Self Storage | ||||||||||||
6.10 | Property | Flowood Self Storage | ||||||||||||
6.11 | Property | Pearl Self Storage | ||||||||||||
6.12 | Property | Airway Self Storage | ||||||||||||
6.13 | Property | Highway 18 Self Storage | ||||||||||||
7 | Loan | GACC | DBNY | Midlink Business Park | 30,447,084 | 4.01678% | 4.0168% | 171,389.03 | 2,056,668.39 | Amortizing | ||||
8 | Loan | GACC | DBNY | Residence Inn Long Beach | 27,536,074 | 4.55000% | 4.5500% | 173,284.58 | 2,079,414.96 | Amortizing | ||||
9 | Loan | CREFI | CREFI | Embassy Suites Anaheim Orange | 30,154,226 | 4.41000% | 4.4100% | 165,446.09 | 1,985,353.06 | Interest Only, Then Amortizing | ||||
10 | Loan | CREFI | CREFI | 501 Riverside Avenue | 27,859,031 | 4.27000% | 4.2700% | 157,795.67 | 1,893,547.98 | Interest Only, Then Amortizing | ||||
11 | Loan | CREFI | CREFI, CCRE | IGT Reno | 27,345,682 | 4.25906% | 4.2591% | 147,741.13 | 1,772,893.56 | 246,235.22 | 2,954,822.64 | Interest Only, Then Amortizing | ||
12 | Loan | CREFI | CREFI | Brookwood Self Storage TX Portfolio | 21,500,000 | 3.82000% | 3.8200% | 69,392.25 | 832,706.94 | Interest Only | ||||
12.01 | Property | Double Creek Self Storage | ||||||||||||
12.02 | Property | Rolling Oaks Self Storage | ||||||||||||
12.03 | Property | Leander Self Storage | ||||||||||||
12.04 | Property | Ingram Park Self Storage | ||||||||||||
13 | Loan | CREFI | CREFI | Town Square Plaza | 18,695,798 | 4.32000% | 4.3200% | 106,401.98 | 1,276,823.76 | Interest Only, Then Amortizing | ||||
14 | Loan | CREFI | CREFI | 7 East 96th Street | 20,000,000 | 4.70000% | 4.7000% | 79,421.30 | 953,055.56 | Interest Only | ||||
15 | Loan | CREFI | CREFI | Residence Inn Columbus Easton | 16,197,944 | 4.55000% | 4.5500% | 101,932.10 | 1,223,185.26 | Amortizing | ||||
16 | Loan | GACC | DBNY | Pack Square | 17,401,999 | 4.57000% | 4.5700% | 101,404.33 | 1,216,851.96 | Interest Only, Then Amortizing | ||||
17 | Loan | GACC | Column, WFB, Regions | Gurnee Mills | 15,880,113 | 3.99000% | 3.9900% | 95,367.79 | 1,144,413.48 | 1,215,939.36 | 14,591,272.32 | Amortizing | ||
18 | Loan | CREFI | CREFI | Brookriver Executive Center | 18,659,474 | 4.70000% | 4.7000% | 101,523.35 | 1,218,280.21 | Interest Only, Then Amortizing | ||||
19 | Loan | GACC | DBNY | 444 Spear | 17,000,000 | 3.89000% | 3.8900% | 55,873.73 | 670,484.72 | Interest Only | ||||
20 | Loan | GACC | DBNY | 5 Points Center | 13,535,553 | 4.40000% | 4.4000% | 77,617.94 | 931,415.28 | Interest Only, Then Amortizing | ||||
21 | Loan | CREFI | CREFI | Doraville Plaza | 12,148,783 | 4.74000% | 4.7400% | 75,551.49 | 906,617.87 | Interest Only, Then Amortizing | ||||
22 | Loan | CREFI | CREFI | FedEx Freight Zion | 10,903,429 | 4.47000% | 4.4700% | 68,162.09 | 817,945.03 | Amortizing | ||||
23 | Loan | GACC | DBNY | Best Western Plus Marina Gateway | 11,750,237 | 4.57900% | 4.5790% | 68,526.27 | 822,315.24 | Interest Only, Then Amortizing | ||||
24 | Loan | GACC | DBNY | Forum at the Soncy | 11,185,408 | 4.07300% | 4.0730% | 63,816.43 | 765,797.16 | Interest Only, Then Amortizing | ||||
25 | Loan | GACC | DBNY | Presidio Office | 13,000,000 | 4.54000% | 4.5400% | 49,866.44 | 598,397.22 | Interest Only | ||||
26 | Loan | GACC | DBNY | Elston & Webster Building | 7,881,913 | 4.07000% | 4.0700% | 79,257.78 | 951,093.36 | Amortizing | ||||
27 | Loan | CREFI | CREFI | Berkshire Square Apartments | 10,974,322 | 4.81000% | 4.8100% | 65,396.11 | 784,753.34 | Interest Only, Then Amortizing | ||||
28 | Loan | GACC | DBNY | Pinole Ridge | 10,837,576 | 4.35000% | 4.3500% | 61,853.11 | 742,237.32 | Interest Only, Then Amortizing | ||||
29 | Loan | CREFI | CREFI | 1322 3rd Street Promenade | 49,803 | 4.55000% | 4.5500% | 137,689.02 | 1,652,268.27 | Fully Amortizing | ||||
30 | Loan | CGMRC | CGMRC | 3925 Brookside Parkway | 9,095,257 | 4.67000% | 4.6700% | 64,187.16 | 770,245.91 | Interest Only, Then Amortizing | ||||
31 | Loan | GACC | DBNY | 1150 65th Street | 11,000,000 | 3.89000% | 3.8900% | 36,153.59 | 433,843.06 | Interest Only | ||||
32 | Loan | GACC | DBNY | Market Creek Plaza | 9,482,134 | 4.85000% | 4.8500% | 58,046.10 | 696,553.20 | Interest Only, Then Amortizing | ||||
33 | Loan | CREFI | CREFI | Boatyard Shopping Center | 8,271,342 | 4.25000% | 4.2500% | 47,964.14 | 575,569.67 | Interest Only, Then Amortizing | ||||
34 | Loan | GACC | DBNY | Good Samaritan Medical Center | 7,775,800 | 4.48000% | 4.4800% | 42,967.30 | 515,607.60 | Interest Only, Then Amortizing | ||||
35 | Loan | GACC | DBNY | Shops at the Canyons | 7,204,407 | 4.40000% | 4.4000% | 41,312.78 | 495,753.36 | Interest Only, Then Amortizing | ||||
36 | Loan | CREFI | CREFI | Summertree Apartments | 6,413,297 | 4.81000% | 4.8100% | 41,233.69 | 494,804.32 | Amortizing | ||||
37 | Loan | CREFI | CREFI | Rita Ranch I | 6,063,723 | 4.90000% | 4.9000% | 39,273.78 | 471,285.33 | Amortizing | ||||
38 | Loan | CREFI | CREFI | Fort Knox Self Storage | 5,339,282 | 4.50000% | 4.5000% | 30,907.80 | 370,893.65 | Interest Only, Then Amortizing | ||||
39 | Loan | CREFI | CREFI | 1566 Third Avenue | 6,000,000 | 4.32000% | 4.3200% | 21,900.00 | 262,800.00 | Interest Only | ||||
40 | Loan | CREFI | CREFI | Fresenius Medical Center Evergreen | 4,829,714 | 4.87000% | 4.8700% | 31,205.38 | 374,464.58 | Amortizing | ||||
41 | Loan | CREFI | CREFI | Mission Plaza | 4,908,981 | 4.85000% | 4.8500% | 30,817.20 | 369,806.43 | Interest Only, Then Amortizing | ||||
42 | Loan | GACC | DBNY | Hampton Inn Greenwood | 2,328,678 | 4.85000% | 4.8500% | 43,065.10 | 516,781.20 | Amortizing | ||||
43 | Loan | CREFI | CREFI | Great Oaks Apartments | 5,400,000 | 4.23000% | 4.2300% | 19,299.38 | 231,592.50 | Interest Only | ||||
44 | Loan | CREFI | CREFI | Texas and Chicago Retail Portfolio | 4,598,463 | 4.53000% | 4.5300% | 26,694.64 | 320,335.72 | Interest Only, Then Amortizing | ||||
44.01 | Property | Grapevine Legacy Bank | ||||||||||||
44.02 | Property | Nacogdoches Retail | ||||||||||||
44.03 | Property | Chicago Mattress Firm | ||||||||||||
44.04 | Property | Irving Sonic | ||||||||||||
45 | Loan | CREFI | CREFI | CityLine Self Storage PA & LA Portfolio | 3,531,843 | 4.61000% | 4.6100% | 20,658.00 | 247,895.97 | Interest Only, Then Amortizing | ||||
45.01 | Property | Central Self Storage | ||||||||||||
45.02 | Property | Around the Clock Storage | ||||||||||||
46 | Loan | CREFI | CREFI | Mt. Repose Self Storage | 3,000,000 | 4.06000% | 4.0600% | 10,290.97 | 123,491.67 | Interest Only | ||||
47 | Loan | GACC | DBNY | Walgreens Market Creek | 1,636,230 | 4.85000% | 4.8500% | 10,553.84 | 126,646.08 | Amortizing | ||||
48 | Loan | CREFI | CREFI | Fresenius Medical Center Mora | 1,451,716 | 4.82000% | 4.8200% | 10,329.75 | 123,957.02 | Amortizing |
Page 3 of 17 |
CD 2017-CD5 Annex A | ||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Interest Accrual Method | Seasoning (Mos.) | 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.) | Remaining Amortization Term (Mos.) | Origination Date |
1 | Loan | CGMRC, GACC | MSMCH, CGMRC, DBNY, WFB | General Motors Building | Actual/360 | 2 | 120 | 118 | 120 | 118 | 0 | 0 | 6/7/2017 | |
2 | Loan | GACC | DBNY, GSMC, MSBNA | Olympic Tower | Actual/360 | 3 | 120 | 117 | 120 | 117 | 0 | 0 | 5/1/2017 | |
3 | Loan | GACC | DBNY | AHIP Northeast Portfolio IV | Actual/360 | 1 | 30 | 29 | 60 | 59 | 360 | 360 | 6/22/2017 | |
3.01 | Property | RI Baltimore White Marsh | ||||||||||||
3.02 | Property | HIS Arundel BWI Airport | ||||||||||||
3.03 | Property | RI Neptune at Gateway Centre | ||||||||||||
3.04 | Property | RI Atlantic City Egg Harbor Township | ||||||||||||
4 | Loan | GACC | DBNY, JPM, Natixis, SocGen, Barclays | 245 Park Avenue | Actual/360 | 2 | 120 | 118 | 120 | 118 | 0 | 0 | 5/5/2017 | |
5 | Loan | GACC | DBNY, JPMCB, Barclays, BofA | Starwood Capital Group Hotel Portfolio | Actual/360 | 2 | 120 | 118 | 120 | 118 | 0 | 0 | 5/24/2017 | |
5.01 | Property | Larkspur Landing Sunnyvale | ||||||||||||
5.02 | Property | Larkspur Landing Milpitas | ||||||||||||
5.03 | Property | Larkspur Landing Campbell | ||||||||||||
5.04 | Property | Larkspur Landing San Francisco | ||||||||||||
5.05 | Property | Larkspur Landing Pleasanton | ||||||||||||
5.06 | Property | Larkspur Landing Bellevue | ||||||||||||
5.07 | Property | Larkspur Landing Sacramento | ||||||||||||
5.08 | Property | Hampton Inn Ann Arbor North | ||||||||||||
5.09 | Property | Larkspur Landing Hillsboro | ||||||||||||
5.10 | Property | Larkspur Landing Renton | ||||||||||||
5.11 | Property | Holiday Inn Arlington Northeast Rangers Ballpark | ||||||||||||
5.12 | Property | Residence Inn Toledo Maumee | ||||||||||||
5.13 | Property | Residence Inn Williamsburg | ||||||||||||
5.14 | Property | Hampton Inn Suites Waco South | ||||||||||||
5.15 | Property | Holiday Inn Louisville Airport Fair Expo | ||||||||||||
5.16 | Property | Courtyard Tyler | ||||||||||||
5.17 | Property | Hilton Garden Inn Edison Raritan Center | ||||||||||||
5.18 | Property | Hilton Garden Inn St Paul Oakdale | ||||||||||||
5.19 | Property | Residence Inn Grand Rapids West | ||||||||||||
5.20 | Property | Peoria, AZ Residence Inn | ||||||||||||
5.21 | Property | Hampton Inn Suites Bloomington Normal | ||||||||||||
5.22 | Property | Courtyard Chico | ||||||||||||
5.23 | Property | Hampton Inn Suites Kokomo | ||||||||||||
5.24 | Property | Hampton Inn Suites South Bend | ||||||||||||
5.25 | Property | Courtyard Wichita Falls | ||||||||||||
5.26 | Property | Hampton Inn Morehead | ||||||||||||
5.27 | Property | Residence Inn Chico | ||||||||||||
5.28 | Property | Courtyard Lufkin | ||||||||||||
5.29 | Property | Hampton Inn Carlisle | ||||||||||||
5.30 | Property | Springhill Suites Williamsburg | ||||||||||||
5.31 | Property | Fairfield Inn Bloomington | ||||||||||||
5.32 | Property | Waco Residence Inn | ||||||||||||
5.33 | Property | Holiday Inn Express Fishers | ||||||||||||
5.34 | Property | Larkspur Landing Folsom | ||||||||||||
5.35 | Property | Springhill Suites Chicago Naperville Warrenville | ||||||||||||
5.36 | Property | Holiday Inn Express & Suites Paris | ||||||||||||
5.37 | Property | Toledo Homewood Suites | ||||||||||||
5.38 | Property | Grand Rapids Homewood Suites | ||||||||||||
5.39 | Property | Cheyenne Fairfield Inn and Suites | ||||||||||||
5.40 | Property | Fairfield Inn Laurel | ||||||||||||
5.41 | Property | Courtyard Akron Stow | ||||||||||||
5.42 | Property | Larkspur Landing Roseville | ||||||||||||
5.43 | Property | Towneplace Suites Bloomington | ||||||||||||
5.44 | Property | Hampton Inn Danville | ||||||||||||
5.45 | Property | Holiday Inn Norwich | ||||||||||||
5.46 | Property | Hampton Inn Suites Longview North | ||||||||||||
5.47 | Property | Springhill Suites Peoria Westlake | ||||||||||||
5.48 | Property | Hampton Inn Suites Buda | ||||||||||||
5.49 | Property | Shawnee Hampton Inn | ||||||||||||
5.50 | Property | Racine Fairfield Inn | ||||||||||||
5.51 | Property | Hampton Inn Selinsgrove Shamokin Dam | ||||||||||||
5.52 | Property | Holiday Inn Express & Suites Terrell | ||||||||||||
5.53 | Property | Westchase Homewood Suites | ||||||||||||
5.54 | Property | Holiday Inn Express & Suites Tyler South | ||||||||||||
5.55 | Property | Holiday Inn Express & Suites Huntsville | ||||||||||||
5.56 | Property | Hampton Inn Sweetwater | ||||||||||||
5.57 | Property | Comfort Suites Buda Austin South | ||||||||||||
5.58 | Property | Fairfield Inn & Suites Weatherford | ||||||||||||
5.59 | Property | Holiday Inn Express & Suites Altus | ||||||||||||
5.60 | Property | Comfort Inn & Suites Paris | ||||||||||||
5.61 | Property | Hampton Inn Suites Decatur | ||||||||||||
5.62 | Property | Holiday Inn Express & Suites Texarkana East | ||||||||||||
5.63 | Property | Mankato Fairfield Inn | ||||||||||||
5.64 | Property | Candlewood Suites Texarkana | ||||||||||||
5.65 | Property | Country Inn & Suites Houston Intercontinental Airport East | ||||||||||||
6 | Loan | CREFI | CREFI | Brookwood Self Storage LA-MS Portfolio | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 6/29/2017 | |
6.01 | Property | Balis Self Storage | ||||||||||||
6.02 | Property | Feu Follet Self Storage | ||||||||||||
6.03 | Property | Belle Chasse Self Storage | ||||||||||||
6.04 | Property | Oak Villa Self Storage | ||||||||||||
6.05 | Property | Harding Self Storage | ||||||||||||
6.06 | Property | Florida Boulevard Self Storage | ||||||||||||
6.07 | Property | Industriplex Self Storage | ||||||||||||
6.08 | Property | Ambassador Self Storage | ||||||||||||
6.09 | Property | Interline Self Storage | ||||||||||||
6.10 | Property | Flowood Self Storage | ||||||||||||
6.11 | Property | Pearl Self Storage | ||||||||||||
6.12 | Property | Airway Self Storage | ||||||||||||
6.13 | Property | Highway 18 Self Storage | ||||||||||||
7 | Loan | GACC | DBNY | Midlink Business Park | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 6/14/2017 | |
8 | Loan | GACC | DBNY | Residence Inn Long Beach | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 6/9/2017 | |
9 | Loan | CREFI | CREFI | Embassy Suites Anaheim Orange | Actual/360 | 2 | 60 | 58 | 120 | 118 | 360 | 360 | 5/9/2017 | |
10 | Loan | CREFI | CREFI | 501 Riverside Avenue | Actual/360 | 1 | 36 | 35 | 120 | 119 | 360 | 360 | 6/30/2017 | |
11 | Loan | CREFI | CREFI, CCRE | IGT Reno | Actual/360 | 1 | 60 | 59 | 120 | 119 | 360 | 360 | 7/3/2017 | |
12 | Loan | CREFI | CREFI | Brookwood Self Storage TX Portfolio | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 6/29/2017 | |
12.01 | Property | Double Creek Self Storage | ||||||||||||
12.02 | Property | Rolling Oaks Self Storage | ||||||||||||
12.03 | Property | Leander Self Storage | ||||||||||||
12.04 | Property | Ingram Park Self Storage | ||||||||||||
13 | Loan | CREFI | CREFI | Town Square Plaza | Actual/360 | 2 | 36 | 34 | 120 | 118 | 360 | 360 | 5/30/2017 | |
14 | Loan | CREFI | CREFI | 7 East 96th Street | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 6/27/2017 | |
15 | Loan | CREFI | CREFI | Residence Inn Columbus Easton | Actual/360 | 3 | 0 | 0 | 120 | 117 | 360 | 357 | 5/1/2017 | |
16 | Loan | GACC | DBNY | Pack Square | Actual/360 | 2 | 36 | 34 | 120 | 118 | 360 | 360 | 5/26/2017 | |
17 | Loan | GACC | Column, WFB, Regions | Gurnee Mills | Actual/360 | 10 | 0 | 0 | 120 | 110 | 360 | 350 | 9/27/2016 | |
18 | Loan | CREFI | CREFI | Brookriver Executive Center | Actual/360 | 1 | 24 | 23 | 60 | 59 | 360 | 360 | 6/23/2017 | |
19 | Loan | GACC | DBNY | 444 Spear | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 6/22/2017 | |
20 | Loan | GACC | DBNY | 5 Points Center | Actual/360 | 1 | 36 | 35 | 120 | 119 | 360 | 360 | 6/7/2017 | |
21 | Loan | CREFI | CREFI | Doraville Plaza | Actual/360 | 2 | 12 | 10 | 120 | 118 | 360 | 360 | 5/11/2017 | |
22 | Loan | CREFI | CREFI | FedEx Freight Zion | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 6/27/2017 | |
23 | Loan | GACC | DBNY | Best Western Plus Marina Gateway | Actual/360 | 1 | 36 | 35 | 120 | 119 | 360 | 360 | 6/30/2017 | |
24 | Loan | GACC | DBNY | Forum at the Soncy | Actual/360 | 2 | 24 | 22 | 120 | 118 | 360 | 360 | 5/18/2017 | |
25 | Loan | GACC | DBNY | Presidio Office | Actual/360 | 2 | 120 | 118 | 120 | 118 | 0 | 0 | 6/6/2017 | |
26 | Loan | GACC | DBNY | Elston & Webster Building | Actual/360 | 1 | 0 | 0 | 120 | 119 | 240 | 239 | 6/7/2017 | |
27 | Loan | CREFI | CREFI | Berkshire Square Apartments | Actual/360 | 1 | 36 | 35 | 120 | 119 | 360 | 360 | 6/9/2017 | |
28 | Loan | GACC | DBNY | Pinole Ridge | Actual/360 | 1 | 36 | 35 | 120 | 119 | 360 | 360 | 6/19/2017 | |
29 | Loan | CREFI | CREFI | 1322 3rd Street Promenade | Actual/360 | 2 | 0 | 0 | 106 | 104 | 106 | 104 | 5/30/2017 | |
30 | Loan | CGMRC | CGMRC | 3925 Brookside Parkway | Actual/360 | 5 | 24 | 19 | 120 | 115 | 300 | 300 | 2/24/2017 | |
31 | Loan | GACC | DBNY | 1150 65th Street | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 6/28/2017 | |
32 | Loan | GACC | DBNY | Market Creek Plaza | Actual/360 | 2 | 24 | 22 | 120 | 118 | 360 | 360 | 6/2/2017 | |
33 | Loan | CREFI | CREFI | Boatyard Shopping Center | Actual/360 | 2 | 24 | 22 | 120 | 118 | 360 | 360 | 5/31/2017 | |
34 | Loan | GACC | DBNY | Good Samaritan Medical Center | Actual/360 | 2 | 60 | 58 | 120 | 118 | 360 | 360 | 5/12/2017 | |
35 | Loan | GACC | DBNY | Shops at the Canyons | Actual/360 | 1 | 36 | 35 | 120 | 119 | 360 | 360 | 6/9/2017 | |
36 | Loan | CREFI | CREFI | Summertree Apartments | Actual/360 | 2 | 0 | 0 | 120 | 118 | 360 | 358 | 6/1/2017 | |
37 | Loan | CREFI | CREFI | Rita Ranch I | Actual/360 | 2 | 0 | 0 | 120 | 118 | 360 | 358 | 5/12/2017 | |
38 | Loan | CREFI | CREFI | Fort Knox Self Storage | Actual/360 | 1 | 36 | 35 | 120 | 119 | 360 | 360 | 6/8/2017 | |
39 | Loan | CREFI | CREFI | 1566 Third Avenue | Actual/360 | 2 | 120 | 118 | 120 | 118 | 0 | 0 | 5/25/2017 | |
40 | Loan | CREFI | CREFI | Fresenius Medical Center Evergreen | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 7/5/2017 | |
41 | Loan | CREFI | CREFI | Mission Plaza | Actual/360 | 2 | 12 | 10 | 120 | 118 | 360 | 360 | 5/24/2017 | |
42 | Loan | GACC | DBNY | Hampton Inn Greenwood | Actual/360 | 1 | 0 | 0 | 120 | 119 | 180 | 179 | 6/9/2017 | |
43 | Loan | CREFI | CREFI | Great Oaks Apartments | Actual/360 | 2 | 120 | 118 | 120 | 118 | 0 | 0 | 5/11/2017 | |
44 | Loan | CREFI | CREFI | Texas and Chicago Retail Portfolio | Actual/360 | 1 | 36 | 35 | 120 | 119 | 360 | 360 | 6/29/2017 | |
44.01 | Property | Grapevine Legacy Bank | ||||||||||||
44.02 | Property | Nacogdoches Retail | ||||||||||||
44.03 | Property | Chicago Mattress Firm | ||||||||||||
44.04 | Property | Irving Sonic | ||||||||||||
45 | Loan | CREFI | CREFI | CityLine Self Storage PA & LA Portfolio | Actual/360 | 2 | 36 | 34 | 120 | 118 | 360 | 360 | 5/18/2017 | |
45.01 | Property | Central Self Storage | ||||||||||||
45.02 | Property | Around the Clock Storage | ||||||||||||
46 | Loan | CREFI | CREFI | Mt. Repose Self Storage | Actual/360 | 2 | 120 | 118 | 120 | 118 | 0 | 0 | 5/23/2017 | |
47 | Loan | GACC | DBNY | Walgreens Market Creek | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 6/15/2017 | |
48 | Loan | CREFI | CREFI | Fresenius Medical Center Mora | Actual/360 | 2 | 0 | 0 | 120 | 118 | 324 | 322 | 5/12/2017 |
Page 4 of 17 |
CD 2017-CD5 Annex A | ||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | 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 | Grace Period- Default |
1 | Loan | CGMRC, GACC | MSMCH, CGMRC, DBNY, WFB | General Motors Building | 9 | 7/9/2017 | 6/9/2027 | 6/9/2027 | No | 2 | 2 | |||
2 | Loan | GACC | DBNY, GSMC, MSBNA | Olympic Tower | 6 | 6/6/2017 | 5/6/2027 | 5/6/2027 | No | 3 | 0 | |||
3 | Loan | GACC | DBNY | AHIP Northeast Portfolio IV | 6 | 8/6/2017 | 1/6/2020 | 2/6/2020 | 7/6/2022 | No | 0 | 0 | ||
3.01 | Property | RI Baltimore White Marsh | ||||||||||||
3.02 | Property | HIS Arundel BWI Airport | ||||||||||||
3.03 | Property | RI Neptune at Gateway Centre | ||||||||||||
3.04 | Property | RI Atlantic City Egg Harbor Township | ||||||||||||
4 | Loan | GACC | DBNY, JPM, Natixis, SocGen, Barclays | 245 Park Avenue | 1 | 7/1/2017 | 6/1/2027 | 6/1/2027 | No | 0 | 0 | |||
5 | Loan | GACC | DBNY, JPMCB, Barclays, BofA | Starwood Capital Group Hotel Portfolio | 1 | 7/1/2017 | 6/1/2027 | 6/1/2027 | No | 0 | 0 | |||
5.01 | Property | Larkspur Landing Sunnyvale | ||||||||||||
5.02 | Property | Larkspur Landing Milpitas | ||||||||||||
5.03 | Property | Larkspur Landing Campbell | ||||||||||||
5.04 | Property | Larkspur Landing San Francisco | ||||||||||||
5.05 | Property | Larkspur Landing Pleasanton | ||||||||||||
5.06 | Property | Larkspur Landing Bellevue | ||||||||||||
5.07 | Property | Larkspur Landing Sacramento | ||||||||||||
5.08 | Property | Hampton Inn Ann Arbor North | ||||||||||||
5.09 | Property | Larkspur Landing Hillsboro | ||||||||||||
5.10 | Property | Larkspur Landing Renton | ||||||||||||
5.11 | Property | Holiday Inn Arlington Northeast Rangers Ballpark | ||||||||||||
5.12 | Property | Residence Inn Toledo Maumee | ||||||||||||
5.13 | Property | Residence Inn Williamsburg | ||||||||||||
5.14 | Property | Hampton Inn Suites Waco South | ||||||||||||
5.15 | Property | Holiday Inn Louisville Airport Fair Expo | ||||||||||||
5.16 | Property | Courtyard Tyler | ||||||||||||
5.17 | Property | Hilton Garden Inn Edison Raritan Center | ||||||||||||
5.18 | Property | Hilton Garden Inn St Paul Oakdale | ||||||||||||
5.19 | Property | Residence Inn Grand Rapids West | ||||||||||||
5.20 | Property | Peoria, AZ Residence Inn | ||||||||||||
5.21 | Property | Hampton Inn Suites Bloomington Normal | ||||||||||||
5.22 | Property | Courtyard Chico | ||||||||||||
5.23 | Property | Hampton Inn Suites Kokomo | ||||||||||||
5.24 | Property | Hampton Inn Suites South Bend | ||||||||||||
5.25 | Property | Courtyard Wichita Falls | ||||||||||||
5.26 | Property | Hampton Inn Morehead | ||||||||||||
5.27 | Property | Residence Inn Chico | ||||||||||||
5.28 | Property | Courtyard Lufkin | ||||||||||||
5.29 | Property | Hampton Inn Carlisle | ||||||||||||
5.30 | Property | Springhill Suites Williamsburg | ||||||||||||
5.31 | Property | Fairfield Inn Bloomington | ||||||||||||
5.32 | Property | Waco Residence Inn | ||||||||||||
5.33 | Property | Holiday Inn Express Fishers | ||||||||||||
5.34 | Property | Larkspur Landing Folsom | ||||||||||||
5.35 | Property | Springhill Suites Chicago Naperville Warrenville | ||||||||||||
5.36 | Property | Holiday Inn Express & Suites Paris | ||||||||||||
5.37 | Property | Toledo Homewood Suites | ||||||||||||
5.38 | Property | Grand Rapids Homewood Suites | ||||||||||||
5.39 | Property | Cheyenne Fairfield Inn and Suites | ||||||||||||
5.40 | Property | Fairfield Inn Laurel | ||||||||||||
5.41 | Property | Courtyard Akron Stow | ||||||||||||
5.42 | Property | Larkspur Landing Roseville | ||||||||||||
5.43 | Property | Towneplace Suites Bloomington | ||||||||||||
5.44 | Property | Hampton Inn Danville | ||||||||||||
5.45 | Property | Holiday Inn Norwich | ||||||||||||
5.46 | Property | Hampton Inn Suites Longview North | ||||||||||||
5.47 | Property | Springhill Suites Peoria Westlake | ||||||||||||
5.48 | Property | Hampton Inn Suites Buda | ||||||||||||
5.49 | Property | Shawnee Hampton Inn | ||||||||||||
5.50 | Property | Racine Fairfield Inn | ||||||||||||
5.51 | Property | Hampton Inn Selinsgrove Shamokin Dam | ||||||||||||
5.52 | Property | Holiday Inn Express & Suites Terrell | ||||||||||||
5.53 | Property | Westchase Homewood Suites | ||||||||||||
5.54 | Property | Holiday Inn Express & Suites Tyler South | ||||||||||||
5.55 | Property | Holiday Inn Express & Suites Huntsville | ||||||||||||
5.56 | Property | Hampton Inn Sweetwater | ||||||||||||
5.57 | Property | Comfort Suites Buda Austin South | ||||||||||||
5.58 | Property | Fairfield Inn & Suites Weatherford | ||||||||||||
5.59 | Property | Holiday Inn Express & Suites Altus | ||||||||||||
5.60 | Property | Comfort Inn & Suites Paris | ||||||||||||
5.61 | Property | Hampton Inn Suites Decatur | ||||||||||||
5.62 | Property | Holiday Inn Express & Suites Texarkana East | ||||||||||||
5.63 | Property | Mankato Fairfield Inn | ||||||||||||
5.64 | Property | Candlewood Suites Texarkana | ||||||||||||
5.65 | Property | Country Inn & Suites Houston Intercontinental Airport East | ||||||||||||
6 | Loan | CREFI | CREFI | Brookwood Self Storage LA-MS Portfolio | 6 | 8/6/2017 | 7/6/2027 | 7/6/2027 | No | 0 | 0 | |||
6.01 | Property | Balis Self Storage | ||||||||||||
6.02 | Property | Feu Follet Self Storage | ||||||||||||
6.03 | Property | Belle Chasse Self Storage | ||||||||||||
6.04 | Property | Oak Villa Self Storage | ||||||||||||
6.05 | Property | Harding Self Storage | ||||||||||||
6.06 | Property | Florida Boulevard Self Storage | ||||||||||||
6.07 | Property | Industriplex Self Storage | ||||||||||||
6.08 | Property | Ambassador Self Storage | ||||||||||||
6.09 | Property | Interline Self Storage | ||||||||||||
6.10 | Property | Flowood Self Storage | ||||||||||||
6.11 | Property | Pearl Self Storage | ||||||||||||
6.12 | Property | Airway Self Storage | ||||||||||||
6.13 | Property | Highway 18 Self Storage | ||||||||||||
7 | Loan | GACC | DBNY | Midlink Business Park | 6 | 8/6/2017 | 8/6/2017 | 7/6/2027 | No | 0 | 0 | |||
8 | Loan | GACC | DBNY | Residence Inn Long Beach | 6 | 8/6/2017 | 8/6/2017 | 7/6/2027 | No | 0 | 0 | |||
9 | Loan | CREFI | CREFI | Embassy Suites Anaheim Orange | 6 | 7/6/2017 | 6/6/2022 | 7/6/2022 | 6/6/2027 | No | 0 | 0 | ||
10 | Loan | CREFI | CREFI | 501 Riverside Avenue | 6 | 8/6/2017 | 7/6/2020 | 8/6/2020 | 7/6/2027 | No | 0 | 0 | ||
11 | Loan | CREFI | CREFI, CCRE | IGT Reno | 6 | 8/6/2017 | 7/6/2022 | 8/6/2022 | 7/6/2027 | No | 0 | 0 | ||
12 | Loan | CREFI | CREFI | Brookwood Self Storage TX Portfolio | 6 | 8/6/2017 | 7/6/2027 | 7/6/2027 | No | 0 | 0 | |||
12.01 | Property | Double Creek Self Storage | ||||||||||||
12.02 | Property | Rolling Oaks Self Storage | ||||||||||||
12.03 | Property | Leander Self Storage | ||||||||||||
12.04 | Property | Ingram Park Self Storage | ||||||||||||
13 | Loan | CREFI | CREFI | Town Square Plaza | 6 | 7/6/2017 | 6/6/2020 | 7/6/2020 | 6/6/2027 | No | 0 | 0 | ||
14 | Loan | CREFI | CREFI | 7 East 96th Street | 6 | 8/6/2017 | 7/6/2027 | 7/6/2027 | No | 0 | 0 | |||
15 | Loan | CREFI | CREFI | Residence Inn Columbus Easton | 1 | 6/1/2017 | 6/1/2017 | 5/1/2027 | No | 5 | 5 | |||
16 | Loan | GACC | DBNY | Pack Square | 6 | 7/6/2017 | 6/6/2020 | 7/6/2020 | 6/6/2027 | No | 0 | 0 | ||
17 | Loan | GACC | Column, WFB, Regions | Gurnee Mills | 1 | 11/1/2016 | 11/1/2016 | 10/1/2026 | No | 0 | 0 | |||
18 | Loan | CREFI | CREFI | Brookriver Executive Center | 6 | 8/6/2017 | 7/6/2019 | 8/6/2019 | 7/6/2022 | No | 0 | 0 | ||
19 | Loan | GACC | DBNY | 444 Spear | 6 | 8/6/2017 | 7/6/2027 | 7/6/2027 | No | 0 | 0 | |||
20 | Loan | GACC | DBNY | 5 Points Center | 6 | 8/6/2017 | 7/6/2020 | 8/6/2020 | 7/6/2027 | No | 0 | 0 | ||
21 | Loan | CREFI | CREFI | Doraville Plaza | 6 | 7/6/2017 | 6/6/2018 | 7/6/2018 | 6/6/2027 | No | 0 | 0 | ||
22 | Loan | CREFI | CREFI | FedEx Freight Zion | 6 | 8/6/2017 | 8/6/2017 | 7/6/2027 | No | 0 | 0 | |||
23 | Loan | GACC | DBNY | Best Western Plus Marina Gateway | 6 | 8/6/2017 | 7/6/2020 | 8/6/2020 | 7/6/2027 | No | 0 | 0 | ||
24 | Loan | GACC | DBNY | Forum at the Soncy | 6 | 7/6/2017 | 6/6/2019 | 7/6/2019 | 6/6/2027 | No | 0 | 0 | ||
25 | Loan | GACC | DBNY | Presidio Office | 6 | 7/6/2017 | 6/6/2027 | 6/6/2027 | No | 0 | 0 | |||
26 | Loan | GACC | DBNY | Elston & Webster Building | 6 | 8/6/2017 | 8/6/2017 | 7/6/2027 | No | 0 | 0 | |||
27 | Loan | CREFI | CREFI | Berkshire Square Apartments | 6 | 8/6/2017 | 7/6/2020 | 8/6/2020 | 7/6/2027 | No | 0 | 0 | ||
28 | Loan | GACC | DBNY | Pinole Ridge | 6 | 8/6/2017 | 7/6/2020 | 8/6/2020 | 7/6/2027 | No | 0 | 0 | ||
29 | Loan | CREFI | CREFI | 1322 3rd Street Promenade | 6 | 7/6/2017 | 7/6/2017 | 4/6/2026 | No | 0 | 0 | |||
30 | Loan | CGMRC | CGMRC | 3925 Brookside Parkway | 6 | 4/6/2017 | 3/6/2019 | 4/6/2019 | 3/6/2027 | No | 10 | 0 | ||
31 | Loan | GACC | DBNY | 1150 65th Street | 6 | 8/6/2017 | 7/6/2027 | 7/6/2027 | No | 0 | 0 | |||
32 | Loan | GACC | DBNY | Market Creek Plaza | 6 | 7/6/2017 | 6/6/2019 | 7/6/2019 | 6/6/2027 | No | 0 | 0 | ||
33 | Loan | CREFI | CREFI | Boatyard Shopping Center | 1 | 7/1/2017 | 6/1/2019 | 7/1/2019 | 6/1/2027 | No | 5 | 5 | ||
34 | Loan | GACC | DBNY | Good Samaritan Medical Center | 6 | 7/6/2017 | 6/6/2022 | 7/6/2022 | 6/6/2027 | No | 0 | 0 | ||
35 | Loan | GACC | DBNY | Shops at the Canyons | 6 | 8/6/2017 | 7/6/2020 | 8/6/2020 | 7/6/2027 | No | 0 | 0 | ||
36 | Loan | CREFI | CREFI | Summertree Apartments | 6 | 7/6/2017 | 7/6/2017 | 6/6/2027 | No | 0 | 0 | |||
37 | Loan | CREFI | CREFI | Rita Ranch I | 6 | 7/6/2017 | 7/6/2017 | 6/6/2027 | No | 0 | 0 | |||
38 | Loan | CREFI | CREFI | Fort Knox Self Storage | 6 | 8/6/2017 | 7/6/2020 | 8/6/2020 | 7/6/2027 | No | 0 | 0 | ||
39 | Loan | CREFI | CREFI | 1566 Third Avenue | 6 | 7/6/2017 | 6/6/2027 | 6/6/2027 | No | 0 | 0 | |||
40 | Loan | CREFI | CREFI | Fresenius Medical Center Evergreen | 1 | 9/1/2017 | 9/1/2017 | 8/1/2027 | No | 0 | 0 | |||
41 | Loan | CREFI | CREFI | Mission Plaza | 6 | 7/6/2017 | 6/6/2018 | 7/6/2018 | 6/6/2027 | No | 0 | 0 | ||
42 | Loan | GACC | DBNY | Hampton Inn Greenwood | 6 | 8/6/2017 | 8/6/2017 | 7/6/2027 | No | 0 | 0 | |||
43 | Loan | CREFI | CREFI | Great Oaks Apartments | 6 | 7/6/2017 | 6/6/2027 | 6/6/2027 | No | 0 | 0 | |||
44 | Loan | CREFI | CREFI | Texas and Chicago Retail Portfolio | 6 | 8/6/2017 | 7/6/2020 | 8/6/2020 | 7/6/2027 | No | 0 | 0 | ||
44.01 | Property | Grapevine Legacy Bank | ||||||||||||
44.02 | Property | Nacogdoches Retail | ||||||||||||
44.03 | Property | Chicago Mattress Firm | ||||||||||||
44.04 | Property | Irving Sonic | ||||||||||||
45 | Loan | CREFI | CREFI | CityLine Self Storage PA & LA Portfolio | 6 | 7/6/2017 | 6/6/2020 | 7/6/2020 | 6/6/2027 | No | 0 | 0 | ||
45.01 | Property | Central Self Storage | ||||||||||||
45.02 | Property | Around the Clock Storage | ||||||||||||
46 | Loan | CREFI | CREFI | Mt. Repose Self Storage | 6 | 7/6/2017 | 6/6/2027 | 6/6/2027 | No | 0 | 0 | |||
47 | Loan | GACC | DBNY | Walgreens Market Creek | 6 | 8/6/2017 | 8/6/2017 | 7/6/2027 | No | 0 | 0 | |||
48 | Loan | CREFI | CREFI | Fresenius Medical Center Mora | 1 | 7/1/2017 | 7/1/2017 | 6/1/2027 | No | 0 | 0 |
Page 5 of 17 |
CD 2017-CD5 Annex A | ||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Prepayment Provision (3) | 2014 EGI ($) | 2014 Expenses ($) | 2014 NOI ($) | 2015 EGI ($) | 2015 Expenses ($) | 2015 NOI ($) | 2016 EGI ($) | 2016 Expenses ($) |
1 | Loan | CGMRC, GACC | MSMCH, CGMRC, DBNY, WFB | General Motors Building | Lockout/26_Defeasance/87_0%/7 | 257,318,784 | 92,003,166 | 165,315,618 | 249,768,162 | 99,256,499 | 150,511,663 | 256,349,455 | 104,924,109 | |
2 | Loan | GACC | DBNY, GSMC, MSBNA | Olympic Tower | Lockout/27_Defeasance/86_0%/7 | 71,105,293 | 21,121,302 | 49,983,991 | 81,133,807 | 23,050,850 | 58,082,957 | 85,428,630 | 24,792,052 | |
3 | Loan | GACC | DBNY | AHIP Northeast Portfolio IV | Lockout/25_Defeasance/31_0%/4 | 17,701,147 | 10,674,170 | 7,026,977 | 18,257,227 | 10,744,300 | 7,512,927 | 19,325,584 | 11,028,395 | |
3.01 | Property | RI Baltimore White Marsh | 4,983,044 | 2,861,627 | 2,121,417 | 5,070,828 | 2,846,166 | 2,224,662 | 5,375,799 | 2,912,100 | ||||
3.02 | Property | HIS Arundel BWI Airport | 5,287,187 | 3,232,150 | 2,055,037 | 5,348,565 | 3,096,993 | 2,251,572 | 5,324,473 | 3,176,012 | ||||
3.03 | Property | RI Neptune at Gateway Centre | 3,949,362 | 2,334,040 | 1,615,322 | 4,128,310 | 2,417,194 | 1,711,116 | 4,629,800 | 2,547,441 | ||||
3.04 | Property | RI Atlantic City Egg Harbor Township | 3,481,554 | 2,246,353 | 1,235,201 | 3,709,524 | 2,383,947 | 1,325,577 | 3,995,512 | 2,392,842 | ||||
4 | Loan | GACC | DBNY, JPM, Natixis, SocGen, Barclays | 245 Park Avenue | Lockout/26_Defeasance/90_0%/4 | 150,892,259 | 52,333,954 | 98,558,305 | 160,661,056 | 57,993,351 | 102,667,705 | 167,638,950 | 60,922,988 | |
5 | Loan | GACC | DBNY, JPMCB, Barclays, BofA | Starwood Capital Group Hotel Portfolio | Lockout/12_YM1%/105_0%/3 | 199,508,945 | 130,957,182 | 68,551,763 | 210,181,276 | 136,174,637 | 74,006,639 | 214,236,030 | 139,766,633 | |
5.01 | Property | Larkspur Landing Sunnyvale | 6,608,753 | 3,073,832 | 3,534,921 | 7,402,221 | 3,043,842 | 4,358,379 | 7,817,367 | 3,196,232 | ||||
5.02 | Property | Larkspur Landing Milpitas | 5,504,663 | 2,690,698 | 2,813,965 | 6,284,848 | 2,765,694 | 3,519,154 | 6,748,863 | 2,919,223 | ||||
5.03 | Property | Larkspur Landing Campbell | 5,133,573 | 2,668,455 | 2,465,118 | 5,892,933 | 2,614,126 | 3,278,807 | 6,251,271 | 2,837,671 | ||||
5.04 | Property | Larkspur Landing San Francisco | 5,192,191 | 2,909,101 | 2,283,090 | 5,806,373 | 3,043,071 | 2,763,303 | 5,905,601 | 3,162,141 | ||||
5.05 | Property | Larkspur Landing Pleasanton | 4,117,383 | 2,453,217 | 1,664,166 | 4,880,674 | 2,567,319 | 2,313,355 | 5,319,602 | 2,764,545 | ||||
5.06 | Property | Larkspur Landing Bellevue | 4,273,587 | 2,480,220 | 1,793,367 | 4,615,653 | 2,539,918 | 2,075,735 | 4,726,484 | 2,501,374 | ||||
5.07 | Property | Larkspur Landing Sacramento | 3,984,358 | 2,294,927 | 1,689,431 | 4,176,563 | 2,318,331 | 1,858,232 | 4,200,451 | 2,369,171 | ||||
5.08 | Property | Hampton Inn Ann Arbor North | 4,700,775 | 2,808,878 | 1,891,897 | 4,678,954 | 2,774,233 | 1,904,721 | 4,956,425 | 2,996,409 | ||||
5.09 | Property | Larkspur Landing Hillsboro | 3,448,822 | 1,914,290 | 1,534,532 | 3,915,128 | 2,027,124 | 1,888,005 | 4,016,848 | 2,189,946 | ||||
5.10 | Property | Larkspur Landing Renton | 3,999,841 | 2,413,164 | 1,586,677 | 4,324,596 | 2,570,888 | 1,753,708 | 4,349,218 | 2,659,463 | ||||
5.11 | Property | Holiday Inn Arlington Northeast Rangers Ballpark | 4,874,914 | 3,718,834 | 1,156,080 | 5,424,474 | 3,999,092 | 1,425,382 | 5,505,741 | 3,984,588 | ||||
5.12 | Property | Residence Inn Toledo Maumee | 4,003,862 | 2,564,200 | 1,439,662 | 3,874,115 | 2,579,170 | 1,294,945 | 3,998,051 | 2,569,850 | ||||
5.13 | Property | Residence Inn Williamsburg | 3,581,095 | 2,275,698 | 1,305,397 | 3,685,293 | 2,398,382 | 1,286,911 | 4,098,296 | 2,645,877 | ||||
5.14 | Property | Hampton Inn Suites Waco South | 4,009,619 | 2,643,304 | 1,366,315 | 4,247,264 | 2,754,599 | 1,492,665 | 4,293,352 | 2,832,923 | ||||
5.15 | Property | Holiday Inn Louisville Airport Fair Expo | 3,717,449 | 2,440,750 | 1,276,699 | 4,124,662 | 2,659,301 | 1,465,361 | 4,308,290 | 2,810,936 | ||||
5.16 | Property | Courtyard Tyler | 4,244,716 | 2,365,038 | 1,879,678 | 3,919,126 | 2,220,154 | 1,698,971 | 3,429,564 | 2,089,629 | ||||
5.17 | Property | Hilton Garden Inn Edison Raritan Center | 4,655,669 | 4,086,111 | 569,558 | 5,493,273 | 4,439,380 | 1,053,893 | 5,761,789 | 4,454,017 | ||||
5.18 | Property | Hilton Garden Inn St Paul Oakdale | 4,485,815 | 3,001,859 | 1,483,956 | 4,711,861 | 3,108,429 | 1,603,432 | 4,983,720 | 3,192,469 | ||||
5.19 | Property | Residence Inn Grand Rapids West | 2,956,313 | 1,855,403 | 1,100,910 | 3,062,200 | 1,923,049 | 1,139,151 | 3,310,952 | 2,018,261 | ||||
5.20 | Property | Peoria, AZ Residence Inn | 2,997,859 | 1,957,634 | 1,040,225 | 3,187,787 | 2,012,469 | 1,175,318 | 3,292,301 | 2,053,732 | ||||
5.21 | Property | Hampton Inn Suites Bloomington Normal | 3,843,366 | 2,312,487 | 1,530,879 | 4,022,171 | 2,458,126 | 1,564,044 | 3,759,689 | 2,340,772 | ||||
5.22 | Property | Courtyard Chico | 3,125,974 | 1,950,324 | 1,175,650 | 3,178,650 | 2,087,242 | 1,091,408 | 3,812,434 | 2,381,258 | ||||
5.23 | Property | Hampton Inn Suites Kokomo | 3,425,666 | 2,271,260 | 1,154,406 | 3,524,349 | 2,357,841 | 1,166,508 | 3,744,550 | 2,431,095 | ||||
5.24 | Property | Hampton Inn Suites South Bend | 3,504,356 | 2,229,207 | 1,275,149 | 3,424,014 | 2,329,908 | 1,094,106 | 3,779,982 | 2,535,257 | ||||
5.25 | Property | Courtyard Wichita Falls | 2,758,978 | 1,835,874 | 923,104 | 2,944,157 | 1,949,071 | 995,086 | 3,055,163 | 1,967,538 | ||||
5.26 | Property | Hampton Inn Morehead | 2,984,270 | 1,980,045 | 1,004,225 | 2,908,105 | 1,894,889 | 1,013,216 | 3,140,885 | 2,029,198 | ||||
5.27 | Property | Residence Inn Chico | 2,509,076 | 1,719,670 | 789,406 | 3,017,201 | 1,895,739 | 1,121,462 | 3,230,070 | 2,003,854 | ||||
5.28 | Property | Courtyard Lufkin | 3,169,981 | 2,035,590 | 1,134,391 | 3,391,091 | 2,179,605 | 1,211,486 | 2,938,698 | 2,065,448 | ||||
5.29 | Property | Hampton Inn Carlisle | 3,236,926 | 2,125,745 | 1,111,181 | 3,477,412 | 2,258,369 | 1,219,043 | 3,524,239 | 2,363,148 | ||||
5.30 | Property | Springhill Suites Williamsburg | 3,095,757 | 2,224,448 | 871,309 | 3,204,858 | 2,304,606 | 900,252 | 3,440,078 | 2,462,690 | ||||
5.31 | Property | Fairfield Inn Bloomington | 2,355,657 | 1,600,067 | 755,590 | 2,237,500 | 1,653,149 | 584,352 | 2,956,451 | 1,695,639 | ||||
5.32 | Property | Waco Residence Inn | 2,623,950 | 1,810,638 | 813,312 | 2,926,457 | 2,041,322 | 885,135 | 3,115,712 | 2,129,416 | ||||
5.33 | Property | Holiday Inn Express Fishers | 2,713,002 | 1,794,045 | 918,957 | 2,880,638 | 1,935,320 | 945,318 | 3,132,794 | 2,184,957 | ||||
5.34 | Property | Larkspur Landing Folsom | 2,606,539 | 1,849,168 | 757,371 | 2,842,366 | 1,914,516 | 927,850 | 2,893,984 | 2,022,130 | ||||
5.35 | Property | Springhill Suites Chicago Naperville Warrenville | 3,165,239 | 2,374,083 | 791,156 | 3,334,536 | 2,615,422 | 719,114 | 3,229,904 | 2,567,803 | ||||
5.36 | Property | Holiday Inn Express & Suites Paris | 2,149,076 | 1,400,691 | 748,385 | 2,256,662 | 1,456,462 | 800,200 | 2,339,461 | 1,515,400 | ||||
5.37 | Property | Toledo Homewood Suites | 2,557,430 | 1,823,541 | 733,889 | 2,585,574 | 1,880,413 | 705,161 | 2,879,994 | 1,999,558 | ||||
5.38 | Property | Grand Rapids Homewood Suites | 2,620,644 | 2,044,412 | 576,232 | 3,044,043 | 2,141,853 | 902,190 | 3,082,919 | 2,206,236 | ||||
5.39 | Property | Cheyenne Fairfield Inn and Suites | 2,274,705 | 1,287,233 | 987,472 | 2,184,113 | 1,274,027 | 910,086 | 2,069,004 | 1,233,313 | ||||
5.40 | Property | Fairfield Inn Laurel | 2,755,702 | 2,163,407 | 592,295 | 2,980,035 | 2,319,285 | 660,749 | 3,060,436 | 2,430,414 | ||||
5.41 | Property | Courtyard Akron Stow | 3,380,278 | 2,161,570 | 1,218,708 | 3,378,668 | 2,167,968 | 1,210,700 | 3,339,430 | 2,310,440 | ||||
5.42 | Property | Larkspur Landing Roseville | 2,482,915 | 1,808,482 | 674,433 | 2,792,081 | 1,987,238 | 804,842 | 2,791,909 | 2,028,202 | ||||
5.43 | Property | Towneplace Suites Bloomington | 2,038,255 | 1,288,867 | 749,388 | 1,990,897 | 1,378,491 | 612,406 | 2,355,692 | 1,515,451 | ||||
5.44 | Property | Hampton Inn Danville | 2,316,666 | 1,641,895 | 674,771 | 2,301,578 | 1,688,631 | 612,946 | 2,521,595 | 1,800,163 | ||||
5.45 | Property | Holiday Inn Norwich | 4,128,595 | 3,536,651 | 591,944 | 4,347,308 | 3,741,178 | 606,130 | 4,825,972 | 4,034,355 | ||||
5.46 | Property | Hampton Inn Suites Longview North | 3,173,968 | 1,973,506 | 1,200,462 | 3,058,158 | 1,867,316 | 1,190,842 | 2,373,357 | 1,694,366 | ||||
5.47 | Property | Springhill Suites Peoria Westlake | 3,283,596 | 2,336,146 | 947,450 | 3,126,977 | 2,492,033 | 634,944 | 2,854,364 | 2,384,615 | ||||
5.48 | Property | Hampton Inn Suites Buda | 2,511,825 | 1,646,792 | 865,033 | 2,802,930 | 1,805,221 | 997,709 | 2,680,752 | 1,780,820 | ||||
5.49 | Property | Shawnee Hampton Inn | 1,875,580 | 1,299,222 | 576,358 | 1,834,041 | 1,262,710 | 571,331 | 1,890,630 | 1,254,672 | ||||
5.50 | Property | Racine Fairfield Inn | 1,631,962 | 1,147,235 | 484,727 | 1,757,437 | 1,159,991 | 597,446 | 1,800,048 | 1,203,878 | ||||
5.51 | Property | Hampton Inn Selinsgrove Shamokin Dam | 2,121,296 | 1,508,354 | 612,942 | 2,166,585 | 1,511,366 | 655,218 | 2,342,011 | 1,691,679 | ||||
5.52 | Property | Holiday Inn Express & Suites Terrell | 1,886,591 | 1,334,882 | 551,709 | 2,004,889 | 1,411,915 | 592,974 | 2,116,706 | 1,494,300 | ||||
5.53 | Property | Westchase Homewood Suites | 4,386,217 | 2,873,106 | 1,513,111 | 4,364,744 | 3,053,944 | 1,310,801 | 3,210,256 | 2,668,409 | ||||
5.54 | Property | Holiday Inn Express & Suites Tyler South | 2,682,517 | 1,734,857 | 947,660 | 2,201,486 | 1,542,169 | 659,318 | 2,077,217 | 1,500,505 | ||||
5.55 | Property | Holiday Inn Express & Suites Huntsville | 3,514,797 | 1,922,911 | 1,591,886 | 3,196,798 | 1,860,283 | 1,336,515 | 2,407,786 | 1,674,172 | ||||
5.56 | Property | Hampton Inn Sweetwater | 2,293,276 | 1,415,816 | 877,460 | 2,002,056 | 1,401,720 | 600,336 | 1,725,603 | 1,225,261 | ||||
5.57 | Property | Comfort Suites Buda Austin South | 1,824,072 | 1,257,596 | 566,476 | 2,032,396 | 1,501,547 | 530,849 | 2,074,254 | 1,519,552 | ||||
5.58 | Property | Fairfield Inn & Suites Weatherford | 1,302,002 | 1,167,839 | 134,163 | 1,465,030 | 1,177,226 | 287,804 | 1,543,315 | 1,276,569 | ||||
5.59 | Property | Holiday Inn Express & Suites Altus | 1,339,184 | 1,044,575 | 294,609 | 1,322,219 | 1,123,647 | 198,572 | 1,422,396 | 1,182,112 | ||||
5.60 | Property | Comfort Inn & Suites Paris | 1,011,199 | 778,183 | 233,016 | 1,058,458 | 812,594 | 245,864 | 1,161,068 | 884,258 | ||||
5.61 | Property | Hampton Inn Suites Decatur | 1,753,131 | 1,348,043 | 405,088 | 1,669,635 | 1,341,281 | 328,354 | 1,547,032 | 1,330,723 | ||||
5.62 | Property | Holiday Inn Express & Suites Texarkana East | 1,260,628 | 1,302,651 | -42,023 | 1,496,353 | 1,347,419 | 148,934 | 1,621,549 | 1,440,815 | ||||
5.63 | Property | Mankato Fairfield Inn | 1,132,998 | 946,465 | 186,533 | 1,247,365 | 1,021,766 | 225,599 | 1,222,539 | 1,043,308 | ||||
5.64 | Property | Candlewood Suites Texarkana | 872,326 | 880,371 | -8,045 | 1,127,933 | 964,547 | 163,386 | 1,270,187 | 1,104,763 | ||||
5.65 | Property | Country Inn & Suites Houston Intercontinental Airport East | 1,337,520 | 1,153,624 | 183,896 | 1,363,324 | 1,246,696 | 116,629 | 599,729 | 909,669 | ||||
6 | Loan | CREFI | CREFI | Brookwood Self Storage LA-MS Portfolio | Lockout/25_Defeasance/92_0%/3 | 8,506,891 | 2,079,826 | 6,427,066 | 9,523,030 | 2,362,249 | 7,160,781 | 11,458,526 | 2,546,907 | |
6.01 | Property | Balis Self Storage | 1,309,479 | 163,500 | 1,145,979 | 1,350,912 | 181,583 | 1,169,329 | 1,557,241 | 177,748 | ||||
6.02 | Property | Feu Follet Self Storage | 1,139,999 | 208,571 | 931,427 | 1,208,218 | 217,067 | 991,151 | 1,281,845 | 255,529 | ||||
6.03 | Property | Belle Chasse Self Storage | 764,726 | 226,081 | 538,645 | 958,010 | 301,603 | 656,407 | 1,168,407 | 356,715 | ||||
6.04 | Property | Oak Villa Self Storage | 713,502 | 150,730 | 562,772 | 766,313 | 168,264 | 598,049 | 942,432 | 163,659 | ||||
6.05 | Property | Harding Self Storage | 718,781 | 127,709 | 591,072 | 777,341 | 138,258 | 639,082 | 913,474 | 144,562 | ||||
6.06 | Property | Florida Boulevard Self Storage | 716,247 | 140,272 | 575,975 | 779,270 | 143,446 | 635,824 | 869,745 | 147,219 | ||||
6.07 | Property | Industriplex Self Storage | 445,213 | 140,741 | 304,472 | 550,362 | 147,344 | 403,018 | 794,469 | 158,100 | ||||
6.08 | Property | Ambassador Self Storage | 752,960 | 139,615 | 613,345 | 819,355 | 143,012 | 676,342 | 840,650 | 183,503 | ||||
6.09 | Property | Interline Self Storage | 488,431 | 138,758 | 349,673 | 548,940 | 145,240 | 403,700 | 727,123 | 145,797 | ||||
6.10 | Property | Flowood Self Storage | 483,287 | 169,047 | 314,240 | 577,844 | 228,404 | 349,440 | 730,425 | 236,392 | ||||
6.11 | Property | Pearl Self Storage | 404,151 | 183,541 | 220,610 | 499,726 | 216,811 | 282,915 | 637,824 | 232,297 | ||||
6.12 | Property | Airway Self Storage | 271,966 | 121,382 | 150,585 | 326,964 | 130,843 | 196,121 | 508,692 | 139,783 | ||||
6.13 | Property | Highway 18 Self Storage | 298,151 | 169,880 | 128,271 | 359,775 | 200,372 | 159,403 | 486,198 | 205,603 | ||||
7 | Loan | GACC | DBNY | Midlink Business Park | Lockout/25_Defeasance/91_0%/4 | 7,073,350 | 3,024,248 | 4,049,102 | 6,859,305 | 2,798,620 | 4,060,685 | 7,132,569 | 3,015,388 | |
8 | Loan | GACC | DBNY | Residence Inn Long Beach | Lockout/25_Defeasance/91_0%/4 | 7,922,582 | 4,517,730 | 3,404,852 | 8,799,070 | 4,887,539 | 3,911,531 | 8,993,161 | 4,967,677 | |
9 | Loan | CREFI | CREFI | Embassy Suites Anaheim Orange | Lockout/26_Defeasance/90_0%/4 | 10,608,010 | 7,259,921 | 3,348,089 | 12,562,040 | 8,519,692 | 4,042,348 | 13,396,657 | 9,340,481 | |
10 | Loan | CREFI | CREFI | 501 Riverside Avenue | Lockout/25_Defeasance/91_0%/4 | 5,397,312 | 2,031,094 | 3,366,218 | 5,539,563 | 1,993,504 | 3,546,059 | 5,775,195 | 1,915,199 | |
11 | Loan | CREFI | CREFI, CCRE | IGT Reno | Lockout/25_YM1%/90_0%/5 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
12 | Loan | CREFI | CREFI | Brookwood Self Storage TX Portfolio | Lockout/25_Defeasance/92_0%/3 | 3,207,331 | 1,818,277 | 1,389,054 | 3,893,982 | 1,933,337 | ||||
12.01 | Property | Double Creek Self Storage | 900,183 | 354,584 | 545,599 | 1,074,695 | 453,099 | 621,596 | 1,128,810 | 466,764 | ||||
12.02 | Property | Rolling Oaks Self Storage | 738,572 | 316,735 | 421,837 | 921,763 | 501,937 | 419,826 | 1,028,912 | 531,232 | ||||
12.03 | Property | Leander Self Storage | N/A | N/A | N/A | 447,399 | 398,747 | 48,652 | 868,188 | 432,250 | ||||
12.04 | Property | Ingram Park Self Storage | 566,728 | 301,070 | 265,659 | 763,474 | 464,494 | 298,980 | 868,073 | 503,091 | ||||
13 | Loan | CREFI | CREFI | Town Square Plaza | Lockout/26_Defeasance/91_0%/3 | 3,036,225 | 835,750 | 2,200,475 | 3,198,219 | 1,029,105 | 2,169,114 | 3,228,914 | 1,007,833 | |
14 | Loan | CREFI | CREFI | 7 East 96th Street | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
15 | Loan | CREFI | CREFI | Residence Inn Columbus Easton | Lockout/27_YM1%/90_0%/3 | 5,922,904 | 3,371,473 | 2,551,431 | 6,155,858 | 3,522,742 | 2,633,116 | 6,178,588 | 3,438,548 | |
16 | Loan | GACC | DBNY | Pack Square | Lockout/26_Defeasance/81_0%/13 | 2,380,145 | 1,070,654 | 1,309,491 | 2,702,215 | 1,178,924 | 1,523,291 | 2,864,274 | 1,125,071 | |
17 | Loan | GACC | Column, WFB, Regions | Gurnee Mills | Lockout/34_Defeasance/79_0%/7 | 41,464,805 | 13,989,033 | 27,475,772 | 41,761,447 | 13,959,485 | 27,801,962 | 40,584,232 | 13,451,512 | |
18 | Loan | CREFI | CREFI | Brookriver Executive Center | Lockout/25_Defeasance/30_0%/5 | N/A | N/A | N/A | 2,149,309 | 1,506,733 | 642,576 | 2,458,552 | 1,631,225 | |
19 | Loan | GACC | DBNY | 444 Spear | Lockout/25_Defeasance/89_0%/6 | 1,829,107 | 393,018 | 1,436,089 | 1,880,785 | 432,841 | 1,447,944 | 2,077,141 | 463,590 | |
20 | Loan | GACC | DBNY | 5 Points Center | Lockout/25_Defeasance/91_0%/4 | 1,476,847 | 395,840 | 1,081,007 | 1,572,847 | 439,189 | 1,133,658 | 1,625,107 | 416,840 | |
21 | Loan | CREFI | CREFI | Doraville Plaza | Lockout/26_YM1%/90_0%/4 | 1,760,098 | 308,027 | 1,452,071 | 2,071,698 | 368,229 | 1,703,469 | 2,054,224 | 362,698 | |
22 | Loan | CREFI | CREFI | FedEx Freight Zion | Lockout/25_Defeasance or YM1%/91_0%/4 | 1,622,828 | 287,704 | 1,335,124 | 1,626,049 | 289,301 | 1,336,748 | 1,633,181 | 277,906 | |
23 | Loan | GACC | DBNY | Best Western Plus Marina Gateway | Lockout/10_YM1%/105_0%/5 | 5,251,590 | 3,479,261 | 1,772,329 | 6,191,815 | 4,079,618 | 2,112,197 | 6,482,640 | 4,380,152 | |
24 | Loan | GACC | DBNY | Forum at the Soncy | Lockout/26_Defeasance/89_0%/5 | 1,545,745 | 354,488 | 1,191,257 | 1,428,277 | 333,459 | 1,094,818 | 1,454,465 | 328,470 | |
25 | Loan | GACC | DBNY | Presidio Office | Lockout/26_Defeasance/87_0%/7 | 2,031,688 | 1,108,493 | 923,195 | 2,354,404 | 1,201,660 | 1,152,745 | 2,864,828 | 1,407,300 | |
26 | Loan | GACC | DBNY | Elston & Webster Building | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | 1,761,638 | 595,789 | 1,165,849 | 1,972,597 | 690,625 | |
27 | Loan | CREFI | CREFI | Berkshire Square Apartments | Lockout/25_Defeasance/91_0%/4 | 2,386,371 | 1,257,744 | 1,128,627 | 2,447,923 | 1,327,761 | 1,120,162 | 2,538,604 | 1,397,950 | |
28 | Loan | GACC | DBNY | Pinole Ridge | Lockout/25_Defeasance/90_0%/5 | 1,357,056 | 397,265 | 959,791 | 1,323,277 | 394,087 | 929,190 | 1,521,054 | 409,275 | |
29 | Loan | CREFI | CREFI | 1322 3rd Street Promenade | Lockout/26_Defeasance/76_0%/4 | 3,657,794 | 268,355 | 3,389,439 | 3,770,112 | 272,711 | 3,497,401 | 3,193,982 | 240,782 | |
30 | Loan | CGMRC | CGMRC | 3925 Brookside Parkway | Lockout/29_Defeasance/87_0%/4 | 1,970,933 | 498,433 | 1,472,500 | 2,145,055 | 514,547 | 1,630,508 | 2,231,561 | 522,389 | |
31 | Loan | GACC | DBNY | 1150 65th Street | Lockout/25_Defeasance/89_0%/6 | 977,631 | 351,621 | 626,010 | 1,054,422 | 432,553 | 621,869 | 1,269,040 | 423,006 | |
32 | Loan | GACC | DBNY | Market Creek Plaza | Lockout/26_Defeasance/90_0%/4 | 1,594,220 | 780,577 | 813,643 | 2,311,822 | 1,174,681 | 1,137,141 | 1,977,076 | 999,012 | |
33 | Loan | CREFI | CREFI | Boatyard Shopping Center | Lockout/26_Defeasance/87_0%/7 | 1,123,634 | 299,269 | 824,365 | 1,274,386 | 305,854 | 968,532 | 1,376,766 | 331,597 | |
34 | Loan | GACC | DBNY | Good Samaritan Medical Center | Lockout/26_Defeasance/89_0%/5 | 1,242,919 | 474,293 | 768,626 | 1,164,519 | 453,989 | 710,530 | 1,229,816 | 462,903 | |
35 | Loan | GACC | DBNY | Shops at the Canyons | Lockout/25_Defeasance/90_0%/5 | N/A | N/A | N/A | 771,261 | 339,877 | 431,384 | 746,951 | 258,700 | |
36 | Loan | CREFI | CREFI | Summertree Apartments | Lockout/26_Defeasance/90_0%/4 | 1,502,030 | 721,172 | 780,859 | 1,580,985 | 669,099 | 911,886 | 1,495,651 | 688,387 | |
37 | Loan | CREFI | CREFI | Rita Ranch I | Lockout/26_Defeasance or YM1%/87_0%/7 | 1,011,824 | 285,916 | 725,908 | 990,197 | 319,455 | 670,743 | 1,022,014 | 285,644 | |
38 | Loan | CREFI | CREFI | Fort Knox Self Storage | Lockout/25_Defeasance/91_0%/4 | 720,390 | 243,939 | 476,451 | 727,324 | 234,763 | 492,562 | 780,948 | 228,203 | |
39 | Loan | CREFI | CREFI | 1566 Third Avenue | Lockout/26_Defeasance/88_0%/6 | N/A | N/A | N/A | 436,453 | 167,532 | 268,921 | 594,262 | 151,495 | |
40 | Loan | CREFI | CREFI | Fresenius Medical Center Evergreen | Lockout/24_Defeasance/92_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
41 | Loan | CREFI | CREFI | Mission Plaza | Lockout/26_YM1%/90_0%/4 | 307,188 | 109,729 | 197,459 | 328,879 | 108,769 | 220,110 | 465,336 | 119,498 | |
42 | Loan | GACC | DBNY | Hampton Inn Greenwood | Lockout/25_Defeasance/91_0%/4 | 1,985,883 | 1,244,510 | 741,373 | 2,221,206 | 1,277,126 | 944,080 | 2,388,791 | 1,389,597 | |
43 | Loan | CREFI | CREFI | Great Oaks Apartments | Lockout/26_Defeasance/90_0%/4 | 1,166,371 | 522,524 | 643,847 | 1,177,066 | 529,794 | 647,272 | 1,213,734 | 535,273 | |
44 | Loan | CREFI | CREFI | Texas and Chicago Retail Portfolio | Lockout/25_Defeasance/92_0%/3 | 631,365 | 113,872 | |||||||
44.01 | Property | Grapevine Legacy Bank | 176,000 | 5,531 | 170,469 | 176,000 | 5,408 | 170,592 | 176,000 | 5,408 | ||||
44.02 | Property | Nacogdoches Retail | 181,852 | 44,688 | 137,164 | 177,966 | 45,665 | 132,301 | 188,539 | 50,457 | ||||
44.03 | Property | Chicago Mattress Firm | N/A | N/A | N/A | N/A | N/A | N/A | 167,826 | 54,940 | ||||
44.04 | Property | Irving Sonic | 99,000 | 3,171 | 95,829 | 99,000 | 3,067 | 95,933 | 99,000 | 3,067 | ||||
45 | Loan | CREFI | CREFI | CityLine Self Storage PA & LA Portfolio | Lockout/26_Defeasance/90_0%/4 | 675,629 | 375,857 | 299,772 | 731,181 | 399,368 | 331,813 | 772,697 | 396,278 | |
45.01 | Property | Central Self Storage | 389,065 | 210,834 | 178,231 | 432,531 | 227,244 | 205,287 | 465,332 | 230,427 | ||||
45.02 | Property | Around the Clock Storage | 286,564 | 165,023 | 121,541 | 298,650 | 172,124 | 126,526 | 307,365 | 165,851 | ||||
46 | Loan | CREFI | CREFI | Mt. Repose Self Storage | Lockout/26_Defeasance/91_0%/3 | 425,228 | 192,367 | 232,861 | 515,459 | 219,771 | 295,688 | 611,014 | 221,315 | |
47 | Loan | GACC | DBNY | Walgreens Market Creek | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
48 | Loan | CREFI | CREFI | Fresenius Medical Center Mora | Lockout/26_Defeasance/90_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
Page 6 of 17 |
CD 2017-CD5 Annex A | ||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | 2016 NOI ($) | Most Recent EGI (if past 2016) ($) | Most Recent Expenses (if past 2016) ($) | Most Recent NOI (if past 2016) ($) | Most Recent NOI Date (if past 2016) | Most Recent # of months | Most Recent Description | Underwritten EGI ($) | Underwritten Expenses ($) |
1 | Loan | CGMRC, GACC | MSMCH, CGMRC, DBNY, WFB | General Motors Building | 151,425,346 | N/A | N/A | N/A | NAV | NAV | Not Available | 334,764,418 | 107,458,009 | |
2 | Loan | GACC | DBNY, GSMC, MSBNA | Olympic Tower | 60,636,578 | N/A | N/A | N/A | NAV | NAV | Not Available | 94,904,955 | 26,624,023 | |
3 | Loan | GACC | DBNY | AHIP Northeast Portfolio IV | 8,297,189 | 19,198,755 | 10,981,344 | 8,217,411 | 3/31/2017 | 12 | Trailing 12 | 18,686,275 | 10,850,249 | |
3.01 | Property | RI Baltimore White Marsh | 2,463,699 | 5,407,019 | 2,869,824 | 2,537,195 | 3/31/2017 | 12 | Trailing 12 | 5,208,728 | 2,803,450 | |||
3.02 | Property | HIS Arundel BWI Airport | 2,148,461 | 5,285,705 | 3,185,063 | 2,100,642 | 3/31/2017 | 12 | Trailing 12 | 5,313,735 | 3,217,469 | |||
3.03 | Property | RI Neptune at Gateway Centre | 2,082,359 | 4,532,581 | 2,538,986 | 1,993,595 | 3/31/2017 | 12 | Trailing 12 | 4,320,394 | 2,477,597 | |||
3.04 | Property | RI Atlantic City Egg Harbor Township | 1,602,670 | 3,973,450 | 2,387,471 | 1,585,979 | 3/31/2017 | 12 | Trailing 12 | 3,843,418 | 2,351,733 | |||
4 | Loan | GACC | DBNY, JPM, Natixis, SocGen, Barclays | 245 Park Avenue | 106,715,962 | 168,887,445 | 61,210,770 | 107,676,675 | 3/31/2017 | 12 | Trailing 12 | 177,756,680 | 62,448,738 | |
5 | Loan | GACC | DBNY, JPMCB, Barclays, BofA | Starwood Capital Group Hotel Portfolio | 74,469,397 | 212,650,616 | 140,075,692 | 72,574,924 | 3/31/2017 | 12 | Trailing 12 | 213,600,210 | 142,270,818 | |
5.01 | Property | Larkspur Landing Sunnyvale | 4,621,136 | 7,774,225 | 3,182,596 | 4,591,630 | 3/31/2017 | 12 | Trailing 12 | 7,774,225 | 3,602,265 | |||
5.02 | Property | Larkspur Landing Milpitas | 3,829,640 | 6,764,028 | 2,934,998 | 3,829,030 | 3/31/2017 | 12 | Trailing 12 | 6,764,028 | 3,201,871 | |||
5.03 | Property | Larkspur Landing Campbell | 3,413,600 | 6,059,570 | 2,757,497 | 3,302,074 | 3/31/2017 | 12 | Trailing 12 | 6,059,570 | 2,860,144 | |||
5.04 | Property | Larkspur Landing San Francisco | 2,743,461 | 5,697,514 | 3,243,028 | 2,454,486 | 3/31/2017 | 12 | Trailing 12 | 5,697,514 | 3,270,929 | |||
5.05 | Property | Larkspur Landing Pleasanton | 2,555,057 | 5,193,352 | 2,729,274 | 2,464,078 | 3/31/2017 | 12 | Trailing 12 | 5,193,352 | 2,754,991 | |||
5.06 | Property | Larkspur Landing Bellevue | 2,225,110 | 4,692,425 | 2,495,573 | 2,196,852 | 3/31/2017 | 12 | Trailing 12 | 4,692,425 | 2,518,899 | |||
5.07 | Property | Larkspur Landing Sacramento | 1,831,280 | 4,214,257 | 2,376,584 | 1,837,673 | 3/31/2017 | 12 | Trailing 12 | 4,214,257 | 2,397,345 | |||
5.08 | Property | Hampton Inn Ann Arbor North | 1,960,016 | 4,826,301 | 2,931,510 | 1,894,791 | 3/31/2017 | 12 | Trailing 12 | 4,826,301 | 2,990,175 | |||
5.09 | Property | Larkspur Landing Hillsboro | 1,826,902 | 3,941,272 | 2,212,809 | 1,728,463 | 3/31/2017 | 12 | Trailing 12 | 3,941,272 | 2,232,510 | |||
5.10 | Property | Larkspur Landing Renton | 1,689,754 | 4,423,020 | 2,707,102 | 1,715,917 | 3/31/2017 | 12 | Trailing 12 | 4,423,020 | 2,728,888 | |||
5.11 | Property | Holiday Inn Arlington Northeast Rangers Ballpark | 1,521,153 | 5,568,856 | 4,003,041 | 1,565,815 | 3/31/2017 | 12 | Trailing 12 | 5,568,856 | 4,031,609 | |||
5.12 | Property | Residence Inn Toledo Maumee | 1,428,201 | 4,066,425 | 2,577,284 | 1,489,141 | 3/31/2017 | 12 | Trailing 12 | 4,066,425 | 2,597,554 | |||
5.13 | Property | Residence Inn Williamsburg | 1,452,419 | 3,955,706 | 2,577,258 | 1,378,448 | 3/31/2017 | 12 | Trailing 12 | 3,955,706 | 2,596,962 | |||
5.14 | Property | Hampton Inn Suites Waco South | 1,460,429 | 4,293,844 | 2,857,582 | 1,436,261 | 3/31/2017 | 12 | Trailing 12 | 4,293,844 | 2,879,053 | |||
5.15 | Property | Holiday Inn Louisville Airport Fair Expo | 1,497,354 | 4,185,314 | 2,774,983 | 1,410,331 | 3/31/2017 | 12 | Trailing 12 | 4,185,314 | 2,796,547 | |||
5.16 | Property | Courtyard Tyler | 1,339,935 | 3,341,364 | 2,071,232 | 1,270,131 | 3/31/2017 | 12 | Trailing 12 | 3,341,364 | 2,088,004 | |||
5.17 | Property | Hilton Garden Inn Edison Raritan Center | 1,307,772 | 5,848,958 | 4,501,494 | 1,347,464 | 3/31/2017 | 12 | Trailing 12 | 5,848,958 | 4,531,561 | |||
5.18 | Property | Hilton Garden Inn St Paul Oakdale | 1,791,252 | 4,891,094 | 3,176,826 | 1,714,268 | 3/31/2017 | 12 | Trailing 12 | 4,891,094 | 3,201,247 | |||
5.19 | Property | Residence Inn Grand Rapids West | 1,292,691 | 3,115,120 | 1,993,563 | 1,121,557 | 3/31/2017 | 12 | Trailing 12 | 3,115,120 | 2,008,993 | |||
5.20 | Property | Peoria, AZ Residence Inn | 1,238,569 | 3,248,248 | 2,073,979 | 1,174,268 | 3/31/2017 | 12 | Trailing 12 | 3,248,248 | 2,090,221 | |||
5.21 | Property | Hampton Inn Suites Bloomington Normal | 1,418,917 | 3,738,690 | 2,323,067 | 1,415,623 | 3/31/2017 | 12 | Trailing 12 | 3,738,690 | 2,341,747 | |||
5.22 | Property | Courtyard Chico | 1,431,176 | 3,850,184 | 2,409,784 | 1,440,399 | 3/31/2017 | 12 | Trailing 12 | 3,850,184 | 2,410,998 | |||
5.23 | Property | Hampton Inn Suites Kokomo | 1,313,454 | 3,680,915 | 2,406,941 | 1,273,974 | 3/31/2017 | 12 | Trailing 12 | 3,680,915 | 2,425,349 | |||
5.24 | Property | Hampton Inn Suites South Bend | 1,244,725 | 3,810,167 | 2,560,292 | 1,249,874 | 3/31/2017 | 12 | Trailing 12 | 3,810,167 | 2,577,957 | |||
5.25 | Property | Courtyard Wichita Falls | 1,087,624 | 3,121,444 | 2,010,030 | 1,111,414 | 3/31/2017 | 12 | Trailing 12 | 3,121,444 | 2,025,834 | |||
5.26 | Property | Hampton Inn Morehead | 1,111,688 | 3,154,358 | 2,044,468 | 1,109,890 | 3/31/2017 | 12 | Trailing 12 | 3,154,358 | 2,060,293 | |||
5.27 | Property | Residence Inn Chico | 1,226,216 | 3,273,835 | 2,069,989 | 1,203,846 | 3/31/2017 | 12 | Trailing 12 | 3,273,835 | 2,065,656 | |||
5.28 | Property | Courtyard Lufkin | 873,250 | 2,752,597 | 2,000,258 | 752,338 | 3/31/2017 | 12 | Trailing 12 | 2,752,597 | 2,014,311 | |||
5.29 | Property | Hampton Inn Carlisle | 1,161,091 | 3,439,196 | 2,305,135 | 1,134,061 | 3/31/2017 | 12 | Trailing 12 | 3,439,196 | 2,322,290 | |||
5.30 | Property | Springhill Suites Williamsburg | 977,388 | 3,361,902 | 2,469,058 | 892,843 | 3/31/2017 | 12 | Trailing 12 | 3,361,902 | 2,485,794 | |||
5.31 | Property | Fairfield Inn Bloomington | 1,260,812 | 3,018,966 | 1,711,211 | 1,307,756 | 3/31/2017 | 12 | Trailing 12 | 3,018,966 | 1,747,736 | |||
5.32 | Property | Waco Residence Inn | 986,296 | 3,136,682 | 2,208,764 | 927,918 | 3/31/2017 | 12 | Trailing 12 | 3,136,682 | 2,224,447 | |||
5.33 | Property | Holiday Inn Express Fishers | 947,837 | 3,176,451 | 2,209,137 | 967,314 | 3/31/2017 | 12 | Trailing 12 | 3,176,451 | 2,225,023 | |||
5.34 | Property | Larkspur Landing Folsom | 871,854 | 2,902,483 | 2,029,275 | 873,208 | 3/31/2017 | 12 | Trailing 12 | 2,902,483 | 2,043,619 | |||
5.35 | Property | Springhill Suites Chicago Naperville Warrenville | 662,101 | 3,321,573 | 2,613,848 | 707,725 | 3/31/2017 | 12 | Trailing 12 | 3,321,573 | 2,653,751 | |||
5.36 | Property | Holiday Inn Express & Suites Paris | 824,061 | 2,343,673 | 1,533,494 | 810,179 | 3/31/2017 | 12 | Trailing 12 | 2,343,673 | 1,545,193 | |||
5.37 | Property | Toledo Homewood Suites | 880,436 | 2,929,714 | 1,970,860 | 958,854 | 3/31/2017 | 12 | Trailing 12 | 2,929,714 | 1,985,509 | |||
5.38 | Property | Grand Rapids Homewood Suites | 876,683 | 3,009,146 | 2,254,528 | 754,618 | 3/31/2017 | 12 | Trailing 12 | 3,009,146 | 2,269,574 | |||
5.39 | Property | Cheyenne Fairfield Inn and Suites | 835,692 | 1,961,942 | 1,198,541 | 763,401 | 3/31/2017 | 12 | Trailing 12 | 1,961,942 | 1,208,351 | |||
5.40 | Property | Fairfield Inn Laurel | 630,022 | 3,127,939 | 2,454,865 | 673,074 | 3/31/2017 | 12 | Trailing 12 | 3,127,939 | 2,470,469 | |||
5.41 | Property | Courtyard Akron Stow | 1,028,990 | 3,168,035 | 2,265,448 | 902,586 | 3/31/2017 | 12 | Trailing 12 | 3,168,035 | 2,281,919 | |||
5.42 | Property | Larkspur Landing Roseville | 763,707 | 2,851,065 | 2,050,973 | 800,092 | 3/31/2017 | 12 | Trailing 12 | 2,851,065 | 2,064,916 | |||
5.43 | Property | Towneplace Suites Bloomington | 840,241 | 2,441,633 | 1,579,332 | 862,300 | 3/31/2017 | 12 | Trailing 12 | 2,441,633 | 1,591,528 | |||
5.44 | Property | Hampton Inn Danville | 721,433 | 2,591,371 | 1,849,816 | 741,555 | 3/31/2017 | 12 | Trailing 12 | 2,591,371 | 1,862,762 | |||
5.45 | Property | Holiday Inn Norwich | 791,617 | 4,801,904 | 4,023,218 | 778,687 | 3/31/2017 | 12 | Trailing 12 | 4,801,904 | 4,049,772 | |||
5.46 | Property | Hampton Inn Suites Longview North | 678,991 | 2,322,688 | 1,660,639 | 662,049 | 3/31/2017 | 12 | Trailing 12 | 2,322,688 | 1,672,245 | |||
5.47 | Property | Springhill Suites Peoria Westlake | 469,749 | 2,918,586 | 2,421,747 | 496,839 | 3/31/2017 | 12 | Trailing 12 | 2,918,586 | 2,448,540 | |||
5.48 | Property | Hampton Inn Suites Buda | 899,932 | 2,627,746 | 1,761,027 | 866,719 | 3/31/2017 | 12 | Trailing 12 | 2,627,746 | 1,774,143 | |||
5.49 | Property | Shawnee Hampton Inn | 635,957 | 1,892,474 | 1,264,237 | 628,237 | 3/31/2017 | 12 | Trailing 12 | 1,892,474 | 1,273,699 | |||
5.50 | Property | Racine Fairfield Inn | 596,170 | 1,812,261 | 1,199,377 | 612,885 | 3/31/2017 | 12 | Trailing 12 | 1,812,261 | 1,208,438 | |||
5.51 | Property | Hampton Inn Selinsgrove Shamokin Dam | 650,333 | 2,433,055 | 1,733,654 | 699,401 | 3/31/2017 | 12 | Trailing 12 | 2,433,055 | 1,745,776 | |||
5.52 | Property | Holiday Inn Express & Suites Terrell | 622,406 | 2,149,392 | 1,533,271 | 616,121 | 3/31/2017 | 12 | Trailing 12 | 2,149,392 | 1,543,906 | |||
5.53 | Property | Westchase Homewood Suites | 541,847 | 2,958,058 | 2,563,519 | 394,540 | 3/31/2017 | 12 | Trailing 12 | 2,958,058 | 2,578,316 | |||
5.54 | Property | Holiday Inn Express & Suites Tyler South | 576,713 | 2,128,673 | 1,518,165 | 610,507 | 3/31/2017 | 12 | Trailing 12 | 2,128,673 | 1,528,792 | |||
5.55 | Property | Holiday Inn Express & Suites Huntsville | 733,614 | 2,360,887 | 1,659,727 | 701,160 | 3/31/2017 | 12 | Trailing 12 | 2,360,887 | 1,671,501 | |||
5.56 | Property | Hampton Inn Sweetwater | 500,342 | 1,585,686 | 1,177,401 | 408,284 | 3/31/2017 | 12 | Trailing 12 | 1,585,686 | 1,185,317 | |||
5.57 | Property | Comfort Suites Buda Austin South | 554,702 | 2,082,208 | 1,530,153 | 552,056 | 3/31/2017 | 12 | Trailing 12 | 2,082,208 | 1,540,640 | |||
5.58 | Property | Fairfield Inn & Suites Weatherford | 266,746 | 1,659,116 | 1,339,100 | 320,016 | 3/31/2017 | 12 | Trailing 12 | 1,659,116 | 1,347,398 | |||
5.59 | Property | Holiday Inn Express & Suites Altus | 240,285 | 1,417,147 | 1,198,163 | 218,984 | 3/31/2017 | 12 | Trailing 12 | 1,417,147 | 1,205,199 | |||
5.60 | Property | Comfort Inn & Suites Paris | 276,810 | 1,157,262 | 900,440 | 256,821 | 3/31/2017 | 12 | Trailing 12 | 1,157,262 | 906,202 | |||
5.61 | Property | Hampton Inn Suites Decatur | 216,309 | 1,550,317 | 1,362,365 | 187,952 | 3/31/2017 | 12 | Trailing 12 | 1,550,317 | 1,370,105 | |||
5.62 | Property | Holiday Inn Express & Suites Texarkana East | 180,734 | 1,638,961 | 1,463,932 | 175,029 | 3/31/2017 | 12 | Trailing 12 | 1,638,961 | 1,472,078 | |||
5.63 | Property | Mankato Fairfield Inn | 179,231 | 1,236,472 | 1,080,742 | 155,731 | 3/31/2017 | 12 | Trailing 12 | 1,236,472 | 1,086,924 | |||
5.64 | Property | Candlewood Suites Texarkana | 165,424 | 1,239,140 | 1,117,335 | 121,805 | 3/31/2017 | 12 | Trailing 12 | 1,239,140 | 1,123,516 | |||
5.65 | Property | Country Inn & Suites Houston Intercontinental Airport East | -309,940 | 413,730 | 860,149 | -446,419 | 3/31/2017 | 12 | Trailing 12 | 1,363,324 | 1,253,517 | |||
6 | Loan | CREFI | CREFI | Brookwood Self Storage LA-MS Portfolio | 8,911,619 | 12,361,669 | 2,765,927 | 9,595,742 | 5/31/2017 | 12 | Trailing 12 | 12,361,669 | 3,348,463 | |
6.01 | Property | Balis Self Storage | 1,379,493 | 1,651,985 | 206,188 | 1,445,796 | 5/31/2017 | 12 | Trailing 12 | 1,651,985 | 320,451 | |||
6.02 | Property | Feu Follet Self Storage | 1,026,317 | 1,353,616 | 307,593 | 1,046,022 | 5/31/2017 | 12 | Trailing 12 | 1,353,616 | 342,727 | |||
6.03 | Property | Belle Chasse Self Storage | 811,692 | 1,240,381 | 338,670 | 901,710 | 5/31/2017 | 12 | Trailing 12 | 1,240,381 | 359,404 | |||
6.04 | Property | Oak Villa Self Storage | 778,773 | 1,051,638 | 176,347 | 875,291 | 5/31/2017 | 12 | Trailing 12 | 1,051,638 | 247,974 | |||
6.05 | Property | Harding Self Storage | 768,912 | 961,363 | 160,349 | 801,015 | 5/31/2017 | 12 | Trailing 12 | 961,363 | 232,570 | |||
6.06 | Property | Florida Boulevard Self Storage | 722,526 | 929,902 | 157,284 | 772,618 | 5/31/2017 | 12 | Trailing 12 | 929,902 | 216,991 | |||
6.07 | Property | Industriplex Self Storage | 636,369 | 915,715 | 175,880 | 739,835 | 5/31/2017 | 12 | Trailing 12 | 915,715 | 241,447 | |||
6.08 | Property | Ambassador Self Storage | 657,147 | 845,866 | 216,664 | 629,202 | 5/31/2017 | 12 | Trailing 12 | 845,866 | 244,544 | |||
6.09 | Property | Interline Self Storage | 581,326 | 820,518 | 162,409 | 658,108 | 5/31/2017 | 12 | Trailing 12 | 820,518 | 218,622 | |||
6.10 | Property | Flowood Self Storage | 494,034 | 760,755 | 248,435 | 512,320 | 5/31/2017 | 12 | Trailing 12 | 760,755 | 246,958 | |||
6.11 | Property | Pearl Self Storage | 405,527 | 676,758 | 248,329 | 428,429 | 5/31/2017 | 12 | Trailing 12 | 676,758 | 248,969 | |||
6.12 | Property | Airway Self Storage | 368,909 | 626,492 | 152,147 | 474,345 | 5/31/2017 | 12 | Trailing 12 | 626,492 | 212,591 | |||
6.13 | Property | Highway 18 Self Storage | 280,595 | 526,682 | 215,631 | 311,050 | 5/31/2017 | 12 | Trailing 12 | 526,682 | 215,214 | |||
7 | Loan | GACC | DBNY | Midlink Business Park | 4,117,181 | 7,649,730 | 3,108,823 | 4,540,907 | 4/30/2017 | 12 | Trailing 12 | 7,657,783 | 3,266,039 | |
8 | Loan | GACC | DBNY | Residence Inn Long Beach | 4,025,484 | 8,809,571 | 4,996,864 | 3,812,707 | 3/31/2017 | 12 | Trailing 12 | 8,970,269 | 4,982,084 | |
9 | Loan | CREFI | CREFI | Embassy Suites Anaheim Orange | 4,056,176 | 13,697,478 | 9,493,289 | 4,204,189 | 4/30/2017 | 12 | Trailing 12 | 13,697,478 | 9,302,612 | |
10 | Loan | CREFI | CREFI | 501 Riverside Avenue | 3,859,996 | 5,729,081 | 1,970,980 | 3,758,101 | 3/31/2017 | 12 | Trailing 12 | 5,116,833 | 1,959,147 | |
11 | Loan | CREFI | CREFI, CCRE | IGT Reno | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 10,961,487 | 866,852 | |
12 | Loan | CREFI | CREFI | Brookwood Self Storage TX Portfolio | 1,960,645 | 4,086,356 | 1,988,110 | 2,098,247 | 5/31/2017 | 12 | Trailing 12 | 4,086,356 | 2,025,621 | |
12.01 | Property | Double Creek Self Storage | 662,045 | 1,160,484 | 476,704 | 683,781 | 5/31/2017 | 12 | Trailing 12 | 1,160,484 | 477,505 | |||
12.02 | Property | Rolling Oaks Self Storage | 497,680 | 1,076,396 | 551,144 | 525,252 | 5/31/2017 | 12 | Trailing 12 | 1,076,396 | 575,083 | |||
12.03 | Property | Leander Self Storage | 435,938 | 960,629 | 431,011 | 529,617 | 5/31/2017 | 12 | Trailing 12 | 960,629 | 435,616 | |||
12.04 | Property | Ingram Park Self Storage | 364,982 | 888,848 | 529,251 | 359,597 | 5/31/2017 | 12 | Trailing 12 | 888,848 | 537,417 | |||
13 | Loan | CREFI | CREFI | Town Square Plaza | 2,221,080 | 3,132,583 | 961,446 | 2,171,137 | 3/31/2017 | 12 | Trailing 12 | 3,244,935 | 1,024,499 | |
14 | Loan | CREFI | CREFI | 7 East 96th Street | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 1,815,942 | 326,518 | |
15 | Loan | CREFI | CREFI | Residence Inn Columbus Easton | 2,740,040 | 6,271,636 | 3,514,469 | 2,757,167 | 2/28/2017 | 12 | Trailing 12 | 6,271,636 | 3,607,582 | |
16 | Loan | GACC | DBNY | Pack Square | 1,739,203 | 2,952,487 | 1,207,784 | 1,744,703 | 1/31/2017 | 12 | Trailing 12 | 3,111,921 | 1,208,979 | |
17 | Loan | GACC | Column, WFB, Regions | Gurnee Mills | 27,132,720 | N/A | N/A | N/A | NAV | NAV | Not Available | 40,698,231 | 14,098,029 | |
18 | Loan | CREFI | CREFI | Brookriver Executive Center | 827,327 | 2,482,359 | 1,826,621 | 655,738 | 5/31/2017 | 12 | Trailing 12 | 3,960,885 | 1,931,511 | |
19 | Loan | GACC | DBNY | 444 Spear | 1,613,551 | 2,309,112 | 440,660 | 1,868,452 | 4/30/2017 | 12 | Trailing 12 | 2,428,459 | 627,857 | |
20 | Loan | GACC | DBNY | 5 Points Center | 1,208,267 | 1,631,969 | 447,768 | 1,184,201 | 4/30/2017 | 12 | Trailing 12 | 1,757,575 | 489,557 | |
21 | Loan | CREFI | CREFI | Doraville Plaza | 1,691,526 | 2,082,677 | 357,295 | 1,725,381 | 2/28/2017 | 12 | Trailing 12 | 2,149,692 | 444,121 | |
22 | Loan | CREFI | CREFI | FedEx Freight Zion | 1,355,275 | 1,644,491 | 276,259 | 1,368,232 | 6/30/2017 | 12 | Trailing 12 | 1,561,612 | 293,314 | |
23 | Loan | GACC | DBNY | Best Western Plus Marina Gateway | 2,102,488 | 6,561,853 | 4,366,372 | 2,195,481 | 3/31/2017 | 12 | Trailing 12 | 6,561,853 | 4,385,567 | |
24 | Loan | GACC | DBNY | Forum at the Soncy | 1,125,996 | N/A | N/A | N/A | NAV | NAV | Not Available | 1,460,838 | 321,337 | |
25 | Loan | GACC | DBNY | Presidio Office | 1,457,528 | 2,883,264 | 1,421,522 | 1,461,742 | 3/31/2017 | 12 | Trailing 12 | 2,966,031 | 1,693,776 | |
26 | Loan | GACC | DBNY | Elston & Webster Building | 1,281,971 | 2,024,680 | 532,152 | 1,492,529 | 3/31/2017 | 12 | Trailing 12 | 2,222,279 | 741,779 | |
27 | Loan | CREFI | CREFI | Berkshire Square Apartments | 1,140,654 | 2,537,233 | 1,495,418 | 1,041,815 | 4/30/2017 | 12 | Trailing 12 | 2,537,233 | 1,471,910 | |
28 | Loan | GACC | DBNY | Pinole Ridge | 1,111,779 | N/A | N/A | N/A | NAV | NAV | Not Available | 1,712,312 | 509,004 | |
29 | Loan | CREFI | CREFI | 1322 3rd Street Promenade | 2,953,200 | N/A | N/A | N/A | NAV | NAV | Not Available | 2,853,551 | 226,287 | |
30 | Loan | CGMRC | CGMRC | 3925 Brookside Parkway | 1,709,172 | N/A | N/A | N/A | NAV | NAV | Not Available | 2,007,130 | 569,519 | |
31 | Loan | GACC | DBNY | 1150 65th Street | 846,034 | 1,279,944 | 442,007 | 837,937 | 4/30/2017 | 12 | Trailing 12 | 1,777,124 | 537,159 | |
32 | Loan | GACC | DBNY | Market Creek Plaza | 978,064 | 1,968,660 | 976,657 | 992,003 | 2/28/2017 | 12 | Trailing 12 | 1,900,556 | 834,931 | |
33 | Loan | CREFI | CREFI | Boatyard Shopping Center | 1,045,169 | 1,362,439 | 347,693 | 1,014,746 | 3/31/2017 | 12 | Trailing 12 | 1,391,742 | 347,554 | |
34 | Loan | GACC | DBNY | Good Samaritan Medical Center | 766,913 | N/A | N/A | N/A | NAV | NAV | Not Available | 1,366,744 | 557,280 | |
35 | Loan | GACC | DBNY | Shops at the Canyons | 488,250 | N/A | N/A | N/A | NAV | NAV | Not Available | 1,317,612 | 415,287 | |
36 | Loan | CREFI | CREFI | Summertree Apartments | 807,264 | 1,447,780 | 763,885 | 683,896 | 4/30/2017 | 12 | Trailing 12 | 1,447,781 | 722,637 | |
37 | Loan | CREFI | CREFI | Rita Ranch I | 736,370 | 1,010,184 | 286,558 | 723,626 | 2/28/2017 | 12 | Trailing 12 | 915,018 | 281,932 | |
38 | Loan | CREFI | CREFI | Fort Knox Self Storage | 552,745 | 771,358 | 228,485 | 542,873 | 3/31/2017 | 12 | Trailing 12 | 771,358 | 239,032 | |
39 | Loan | CREFI | CREFI | 1566 Third Avenue | 442,767 | 627,168 | 154,339 | 472,829 | 2/28/2017 | 12 | Trailing 12 | 709,211 | 163,141 | |
40 | Loan | CREFI | CREFI | Fresenius Medical Center Evergreen | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 751,082 | 226,641 | |
41 | Loan | CREFI | CREFI | Mission Plaza | 345,838 | 536,967 | 124,817 | 412,151 | 3/31/2017 | 12 | Trailing 12 | 637,104 | 124,806 | |
42 | Loan | GACC | DBNY | Hampton Inn Greenwood | 999,194 | 2,341,226 | 1,410,114 | 931,112 | 4/30/2017 | 12 | Trailing 12 | 2,233,028 | 1,290,673 | |
43 | Loan | CREFI | CREFI | Great Oaks Apartments | 678,461 | 1,211,439 | 540,171 | 671,269 | 3/31/2017 | 12 | Trailing 12 | 1,206,748 | 537,298 | |
44 | Loan | CREFI | CREFI | Texas and Chicago Retail Portfolio | 517,493 | 632,931 | 117,788 | 515,142 | 3/31/2017 | 12 | Trailing 12 | 627,207 | 126,684 | |
44.01 | Property | Grapevine Legacy Bank | 170,592 | 176,000 | 5,417 | 170,583 | 3/31/2017 | 12 | Trailing 12 | 167,200 | 6,509 | |||
44.02 | Property | Nacogdoches Retail | 138,082 | 190,105 | 51,612 | 138,492 | 3/31/2017 | 12 | Trailing 12 | 190,484 | 55,428 | |||
44.03 | Property | Chicago Mattress Firm | 112,886 | 167,826 | 57,684 | 110,142 | 3/31/2017 | 12 | Trailing 12 | 175,473 | 60,432 | |||
44.04 | Property | Irving Sonic | 95,933 | 99,000 | 3,075 | 95,925 | 3/31/2017 | 12 | Trailing 12 | 94,050 | 4,315 | |||
45 | Loan | CREFI | CREFI | CityLine Self Storage PA & LA Portfolio | 376,419 | 783,283 | 388,961 | 394,322 | 3/31/2017 | 12 | Trailing 12 | 783,283 | 396,475 | |
45.01 | Property | Central Self Storage | 234,905 | 472,361 | 225,208 | 247,153 | 3/31/2017 | 12 | Trailing 12 | 472,361 | 231,010 | |||
45.02 | Property | Around the Clock Storage | 141,514 | 310,922 | 163,753 | 147,169 | 3/31/2017 | 12 | Trailing 12 | 310,922 | 165,465 | |||
46 | Loan | CREFI | CREFI | Mt. Repose Self Storage | 389,699 | 624,237 | 224,735 | 399,503 | 3/31/2017 | 12 | Trailing 12 | 631,810 | 244,036 | |
47 | Loan | GACC | DBNY | Walgreens Market Creek | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 188,167 | 0 | |
48 | Loan | CREFI | CREFI | Fresenius Medical Center Mora | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 211,786 | 39,884 |
Page 7 of 17 |
CD 2017-CD5 Annex A | ||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Underwritten Net Operating Income ($) | Debt Yield on Underwritten Net Operating Income (%) | Underwritten Replacement / FF&E Reserve ($) | Underwritten TI / LC ($) | Underwritten Net Cash Flow ($) | Underwritten NCF DSCR (x) (4) | Debt Yield on Underwritten Net Cash Flow (%) | Appraised Value ($) | Appraisal Date |
1 | Loan | CGMRC, GACC | MSMCH, CGMRC, DBNY, WFB | General Motors Building | 227,306,409 | 15.5% | 397,997 | 5,363,618 | 221,544,794 | 4.33 | 15.1% | 4,800,000,000 | 5/8/2017 | |
2 | Loan | GACC | DBNY, GSMC, MSBNA | Olympic Tower | 68,280,932 | 11.2% | 131,343 | 2,012,895 | 66,136,694 | 2.70 | 10.8% | 1,900,000,000 | 4/1/2017 | |
3 | Loan | GACC | DBNY | AHIP Northeast Portfolio IV | 7,836,026 | 13.9% | 747,451 | 7,088,574 | 2.07 | 12.5% | 99,500,000 | Various | ||
3.01 | Property | RI Baltimore White Marsh | 2,405,278 | 208,349 | 2,196,929 | 30,000,000 | 6/1/2018 | |||||||
3.02 | Property | HIS Arundel BWI Airport | 2,096,266 | 212,549 | 1,883,716 | 26,000,000 | 6/1/2019 | |||||||
3.03 | Property | RI Neptune at Gateway Centre | 1,842,797 | 172,816 | 1,669,981 | 24,500,000 | 6/1/2018 | |||||||
3.04 | Property | RI Atlantic City Egg Harbor Township | 1,491,685 | 153,737 | 1,337,948 | 19,000,000 | 6/1/2018 | |||||||
4 | Loan | GACC | DBNY, JPM, Natixis, SocGen, Barclays | 245 Park Avenue | 115,307,942 | 10.7% | 551,678 | 5,191,362 | 109,564,903 | 2.73 | 10.1% | 2,210,000,000 | 4/1/2017 | |
5 | Loan | GACC | DBNY, JPMCB, Barclays, BofA | Starwood Capital Group Hotel Portfolio | 71,329,392 | 12.4% | 71,329,392 | 2.72 | 12.4% | 956,000,000 | 4/23/2017 | |||
5.01 | Property | Larkspur Landing Sunnyvale | 4,171,961 | 4,171,961 | 52,100,000 | 4/23/2017 | ||||||||
5.02 | Property | Larkspur Landing Milpitas | 3,562,157 | 3,562,157 | 43,900,000 | 4/23/2017 | ||||||||
5.03 | Property | Larkspur Landing Campbell | 3,199,426 | 3,199,426 | 38,600,000 | 4/23/2017 | ||||||||
5.04 | Property | Larkspur Landing San Francisco | 2,426,585 | 2,426,585 | 31,800,000 | 4/23/2017 | ||||||||
5.05 | Property | Larkspur Landing Pleasanton | 2,438,362 | 2,438,362 | 31,100,000 | 4/23/2017 | ||||||||
5.06 | Property | Larkspur Landing Bellevue | 2,173,526 | 2,173,526 | 27,700,000 | 4/23/2017 | ||||||||
5.07 | Property | Larkspur Landing Sacramento | 1,816,912 | 1,816,912 | 20,700,000 | 4/23/2017 | ||||||||
5.08 | Property | Hampton Inn Ann Arbor North | 1,836,126 | 1,836,126 | 20,200,000 | 4/23/2017 | ||||||||
5.09 | Property | Larkspur Landing Hillsboro | 1,708,763 | 1,708,763 | 20,200,000 | 4/23/2017 | ||||||||
5.10 | Property | Larkspur Landing Renton | 1,694,132 | 1,694,132 | 20,000,000 | 4/23/2017 | ||||||||
5.11 | Property | Holiday Inn Arlington Northeast Rangers Ballpark | 1,537,247 | 1,537,247 | 19,200,000 | 4/23/2017 | ||||||||
5.12 | Property | Residence Inn Toledo Maumee | 1,468,871 | 1,468,871 | 19,000,000 | 4/23/2017 | ||||||||
5.13 | Property | Residence Inn Williamsburg | 1,358,744 | 1,358,744 | 18,200,000 | 4/23/2017 | ||||||||
5.14 | Property | Hampton Inn Suites Waco South | 1,414,791 | 1,414,791 | 16,800,000 | 4/23/2017 | ||||||||
5.15 | Property | Holiday Inn Louisville Airport Fair Expo | 1,388,767 | 1,388,767 | 16,500,000 | 4/23/2017 | ||||||||
5.16 | Property | Courtyard Tyler | 1,253,360 | 1,253,360 | 16,200,000 | 4/23/2017 | ||||||||
5.17 | Property | Hilton Garden Inn Edison Raritan Center | 1,317,397 | 1,317,397 | 16,200,000 | 4/23/2017 | ||||||||
5.18 | Property | Hilton Garden Inn St Paul Oakdale | 1,689,847 | 1,689,847 | 16,000,000 | 4/23/2017 | ||||||||
5.19 | Property | Residence Inn Grand Rapids West | 1,106,127 | 1,106,127 | 15,800,000 | 4/23/2017 | ||||||||
5.20 | Property | Peoria, AZ Residence Inn | 1,158,027 | 1,158,027 | 15,700,000 | 4/23/2017 | ||||||||
5.21 | Property | Hampton Inn Suites Bloomington Normal | 1,396,943 | 1,396,943 | 15,600,000 | 4/23/2017 | ||||||||
5.22 | Property | Courtyard Chico | 1,439,185 | 1,439,185 | 15,300,000 | 4/23/2017 | ||||||||
5.23 | Property | Hampton Inn Suites Kokomo | 1,255,566 | 1,255,566 | 14,800,000 | 4/23/2017 | ||||||||
5.24 | Property | Hampton Inn Suites South Bend | 1,232,210 | 1,232,210 | 14,800,000 | 4/23/2017 | ||||||||
5.25 | Property | Courtyard Wichita Falls | 1,095,610 | 1,095,610 | 14,100,000 | 4/23/2017 | ||||||||
5.26 | Property | Hampton Inn Morehead | 1,094,065 | 1,094,065 | 13,700,000 | 4/23/2017 | ||||||||
5.27 | Property | Residence Inn Chico | 1,208,180 | 1,208,180 | 13,300,000 | 4/23/2017 | ||||||||
5.28 | Property | Courtyard Lufkin | 738,285 | 738,285 | 12,700,000 | 4/23/2017 | ||||||||
5.29 | Property | Hampton Inn Carlisle | 1,116,905 | 1,116,905 | 12,600,000 | 4/23/2017 | ||||||||
5.30 | Property | Springhill Suites Williamsburg | 876,108 | 876,108 | 12,600,000 | 4/23/2017 | ||||||||
5.31 | Property | Fairfield Inn Bloomington | 1,271,230 | 1,271,230 | 12,500,000 | 4/23/2017 | ||||||||
5.32 | Property | Waco Residence Inn | 912,234 | 912,234 | 12,200,000 | 4/23/2017 | ||||||||
5.33 | Property | Holiday Inn Express Fishers | 951,428 | 951,428 | 11,400,000 | 4/23/2017 | ||||||||
5.34 | Property | Larkspur Landing Folsom | 858,864 | 858,864 | 11,100,000 | 4/23/2017 | ||||||||
5.35 | Property | Springhill Suites Chicago Naperville Warrenville | 667,822 | 667,822 | 10,500,000 | 4/23/2017 | ||||||||
5.36 | Property | Holiday Inn Express & Suites Paris | 798,480 | 798,480 | 10,400,000 | 4/23/2017 | ||||||||
5.37 | Property | Toledo Homewood Suites | 944,205 | 944,205 | 10,400,000 | 4/23/2017 | ||||||||
5.38 | Property | Grand Rapids Homewood Suites | 739,572 | 739,572 | 10,100,000 | 4/23/2017 | ||||||||
5.39 | Property | Cheyenne Fairfield Inn and Suites | 753,591 | 753,591 | 9,400,000 | 4/23/2017 | ||||||||
5.40 | Property | Fairfield Inn Laurel | 657,471 | 657,471 | 9,400,000 | 4/23/2017 | ||||||||
5.41 | Property | Courtyard Akron Stow | 886,115 | 886,115 | 9,200,000 | 4/23/2017 | ||||||||
5.42 | Property | Larkspur Landing Roseville | 786,149 | 786,149 | 8,700,000 | 4/23/2017 | ||||||||
5.43 | Property | Towneplace Suites Bloomington | 850,105 | 850,105 | 8,700,000 | 4/23/2017 | ||||||||
5.44 | Property | Hampton Inn Danville | 728,609 | 728,609 | 8,600,000 | 4/23/2017 | ||||||||
5.45 | Property | Holiday Inn Norwich | 752,132 | 752,132 | 8,500,000 | 4/23/2017 | ||||||||
5.46 | Property | Hampton Inn Suites Longview North | 650,443 | 650,443 | 8,400,000 | 4/23/2017 | ||||||||
5.47 | Property | Springhill Suites Peoria Westlake | 470,046 | 470,046 | 8,400,000 | 4/23/2017 | ||||||||
5.48 | Property | Hampton Inn Suites Buda | 853,603 | 853,603 | 8,300,000 | 4/23/2017 | ||||||||
5.49 | Property | Shawnee Hampton Inn | 618,775 | 618,775 | 8,300,000 | 4/23/2017 | ||||||||
5.50 | Property | Racine Fairfield Inn | 603,823 | 603,823 | 8,100,000 | 4/23/2017 | ||||||||
5.51 | Property | Hampton Inn Selinsgrove Shamokin Dam | 687,279 | 687,279 | 7,900,000 | 4/23/2017 | ||||||||
5.52 | Property | Holiday Inn Express & Suites Terrell | 605,485 | 605,485 | 7,500,000 | 4/23/2017 | ||||||||
5.53 | Property | Westchase Homewood Suites | 379,742 | 379,742 | 9,800,000 | 4/23/2017 | ||||||||
5.54 | Property | Holiday Inn Express & Suites Tyler South | 599,880 | 599,880 | 7,200,000 | 4/23/2017 | ||||||||
5.55 | Property | Holiday Inn Express & Suites Huntsville | 689,387 | 689,387 | 6,900,000 | 4/23/2017 | ||||||||
5.56 | Property | Hampton Inn Sweetwater | 400,369 | 400,369 | 6,300,000 | 4/23/2017 | ||||||||
5.57 | Property | Comfort Suites Buda Austin South | 541,569 | 541,569 | 5,300,000 | 4/23/2017 | ||||||||
5.58 | Property | Fairfield Inn & Suites Weatherford | 311,718 | 311,718 | 5,000,000 | 4/23/2017 | ||||||||
5.59 | Property | Holiday Inn Express & Suites Altus | 211,948 | 211,948 | 4,600,000 | 4/23/2017 | ||||||||
5.60 | Property | Comfort Inn & Suites Paris | 251,060 | 251,060 | 3,600,000 | 4/23/2017 | ||||||||
5.61 | Property | Hampton Inn Suites Decatur | 180,212 | 180,212 | 3,600,000 | 4/23/2017 | ||||||||
5.62 | Property | Holiday Inn Express & Suites Texarkana East | 166,883 | 166,883 | 4,100,000 | 4/23/2017 | ||||||||
5.63 | Property | Mankato Fairfield Inn | 149,548 | 149,548 | 3,600,000 | 4/23/2017 | ||||||||
5.64 | Property | Candlewood Suites Texarkana | 115,624 | 115,624 | 2,600,000 | 4/23/2017 | ||||||||
5.65 | Property | Country Inn & Suites Houston Intercontinental Airport East | 109,807 | 109,807 | 3,200,000 | 4/23/2017 | ||||||||
6 | Loan | CREFI | CREFI | Brookwood Self Storage LA-MS Portfolio | 9,013,206 | 11.3% | 133,596 | 0 | 8,879,611 | 2.78 | 11.1% | 161,150,000 | Various | |
6.01 | Property | Balis Self Storage | 1,331,534 | 10,238 | 0 | 1,321,296 | 22,300,000 | 5/10/2017 | ||||||
6.02 | Property | Feu Follet Self Storage | 1,010,889 | 15,777 | 0 | 995,112 | 16,500,000 | 5/9/2017 | ||||||
6.03 | Property | Belle Chasse Self Storage | 880,977 | 13,020 | 0 | 867,957 | 14,500,000 | 5/9/2017 | ||||||
6.04 | Property | Oak Villa Self Storage | 803,663 | 12,194 | 0 | 791,470 | 13,000,000 | 5/10/2017 | ||||||
6.05 | Property | Harding Self Storage | 728,794 | 8,714 | 0 | 720,080 | 12,400,000 | 5/9/2017 | ||||||
6.06 | Property | Florida Boulevard Self Storage | 712,911 | 8,090 | 0 | 704,821 | 11,500,000 | 5/9/2017 | ||||||
6.07 | Property | Industriplex Self Storage | 674,268 | 8,930 | 0 | 665,338 | 10,800,000 | 5/10/2017 | ||||||
6.08 | Property | Ambassador Self Storage | 601,322 | 9,311 | 0 | 592,011 | 10,350,000 | 5/9/2017 | ||||||
6.09 | Property | Interline Self Storage | 601,895 | 9,096 | 0 | 592,799 | 9,700,000 | 5/10/2017 | ||||||
6.10 | Property | Flowood Self Storage | 513,797 | 9,991 | 0 | 503,806 | 8,300,000 | 5/15/2017 | ||||||
6.11 | Property | Pearl Self Storage | 427,789 | 7,497 | 0 | 420,292 | 6,900,000 | 5/15/2017 | ||||||
6.12 | Property | Airway Self Storage | 413,901 | 8,293 | 0 | 405,608 | 6,600,000 | 5/10/2017 | ||||||
6.13 | Property | Highway 18 Self Storage | 311,468 | 12,446 | 0 | 299,021 | 5,200,000 | 5/15/2017 | ||||||
7 | Loan | GACC | DBNY | Midlink Business Park | 4,391,743 | 11.8% | 168,701 | 303,485 | 3,919,557 | 1.91 | 10.5% | 49,700,000 | 4/19/2017 | |
8 | Loan | GACC | DBNY | Residence Inn Long Beach | 3,988,185 | 11.7% | 374,013 | 3,614,172 | 1.74 | 10.6% | 48,500,000 | 4/3/2017 | ||
9 | Loan | CREFI | CREFI | Embassy Suites Anaheim Orange | 4,394,866 | 13.3% | 547,899 | 0 | 3,846,967 | 1.94 | 11.7% | 58,700,000 | 4/1/2018 | |
10 | Loan | CREFI | CREFI | 501 Riverside Avenue | 3,157,686 | 9.9% | 39,948 | 239,663 | 2,878,076 | 1.52 | 9.0% | 52,100,000 | 4/11/2017 | |
11 | Loan | CREFI | CREFI, CCRE | IGT Reno | 10,094,635 | 12.6% | 0 | 394,622 | 9,700,013 | 2.05 | 12.1% | 157,230,000 | 3/29/2017 | |
12 | Loan | CREFI | CREFI | Brookwood Self Storage TX Portfolio | 2,060,736 | 10.2% | 34,213 | 0 | 2,026,523 | 2.43 | 10.0% | 40,540,000 | 5/8/2017 | |
12.01 | Property | Double Creek Self Storage | 682,980 | 10,559 | 0 | 672,421 | 11,200,000 | 5/8/2017 | ||||||
12.02 | Property | Rolling Oaks Self Storage | 501,313 | 8,101 | 0 | 493,212 | 9,800,000 | 5/8/2017 | ||||||
12.03 | Property | Leander Self Storage | 525,012 | 8,364 | 0 | 516,648 | 9,700,000 | 5/8/2017 | ||||||
12.04 | Property | Ingram Park Self Storage | 351,431 | 7,190 | 0 | 344,241 | 8,300,000 | 5/8/2017 | ||||||
13 | Loan | CREFI | CREFI | Town Square Plaza | 2,220,436 | 10.4% | 33,017 | 79,761 | 2,107,659 | 1.65 | 9.8% | 30,500,000 | 5/8/2017 | |
14 | Loan | CREFI | CREFI | 7 East 96th Street | 1,489,424 | 7.4% | 9,792 | 61,090 | 1,418,542 | 1.49 | 7.1% | 38,000,000 | 6/1/2017 | |
15 | Loan | CREFI | CREFI | Residence Inn Columbus Easton | 2,664,054 | 13.4% | 250,865 | 0 | 2,413,188 | 1.97 | 12.1% | 31,500,000 | 4/1/2018 | |
16 | Loan | GACC | DBNY | Pack Square | 1,902,942 | 9.6% | 23,209 | 120,000 | 1,759,733 | 1.45 | 8.9% | 29,290,000 | 4/28/2017 | |
17 | Loan | GACC | Column, WFB, Regions | Gurnee Mills | 26,600,202 | 9.8% | 421,010 | 1,205,422 | 24,973,769 | 1.59 | 9.2% | 417,000,000 | 8/23/2016 | |
18 | Loan | CREFI | CREFI | Brookriver Executive Center | 2,029,374 | 10.4% | 62,993 | 199,782 | 1,766,599 | 1.45 | 9.0% | 27,000,000 | 5/10/2017 | |
19 | Loan | GACC | DBNY | 444 Spear | 1,800,602 | 10.6% | 11,434 | 142,487 | 1,646,681 | 2.46 | 9.7% | 35,800,000 | 5/23/2017 | |
20 | Loan | GACC | DBNY | 5 Points Center | 1,268,018 | 8.2% | 8,800 | 34,736 | 1,224,482 | 1.31 | 7.9% | 25,270,000 | 3/23/2017 | |
21 | Loan | CREFI | CREFI | Doraville Plaza | 1,705,571 | 11.8% | 28,525 | 135,032 | 1,542,014 | 1.70 | 10.6% | 20,800,000 | 3/10/2017 | |
22 | Loan | CREFI | CREFI | FedEx Freight Zion | 1,268,298 | 9.4% | 6,569 | 21,737 | 1,239,992 | 1.52 | 9.2% | 21,000,000 | 6/5/2017 | |
23 | Loan | GACC | DBNY | Best Western Plus Marina Gateway | 2,176,286 | 16.2% | 262,474 | 1,913,812 | 2.33 | 14.3% | 22,700,000 | 5/18/2017 | ||
24 | Loan | GACC | DBNY | Forum at the Soncy | 1,139,501 | 8.6% | 12,983 | (35,086) | 1,161,604 | 1.52 | 8.8% | 19,100,000 | 4/23/2017 | |
25 | Loan | GACC | DBNY | Presidio Office | 1,272,256 | 9.8% | 11,571 | 120,228 | 1,140,456 | 1.91 | 8.8% | 23,900,000 | 4/24/2017 | |
26 | Loan | GACC | DBNY | Elston & Webster Building | 1,480,500 | 11.4% | 21,015 | 77,055 | 1,382,430 | 1.45 | 10.7% | 21,000,000 | 4/6/2017 | |
27 | Loan | CREFI | CREFI | Berkshire Square Apartments | 1,065,323 | 8.9% | 88,500 | 0 | 976,823 | 1.24 | 8.1% | 17,500,000 | 5/11/2017 | |
28 | Loan | GACC | DBNY | Pinole Ridge | 1,203,309 | 9.7% | 8,415 | 57,614 | 1,137,280 | 1.53 | 9.2% | 19,150,000 | 5/3/2017 | |
29 | Loan | CREFI | CREFI | 1322 3rd Street Promenade | 2,627,264 | 22.2% | 4,351 | 72,962 | 2,549,951 | 1.54 | 21.6% | 43,400,000 | 3/14/2017 | |
30 | Loan | CGMRC | CGMRC | 3925 Brookside Parkway | 1,437,611 | 12.7% | 38,182 | 106,631 | 1,292,798 | 1.68 | 11.4% | 26,200,000 | 2/24/2017 | |
31 | Loan | GACC | DBNY | 1150 65th Street | 1,239,965 | 11.3% | 16,111 | 78,085 | 1,145,770 | 2.64 | 10.4% | 19,100,000 | 5/24/2017 | |
32 | Loan | GACC | DBNY | Market Creek Plaza | 1,065,625 | 9.7% | 15,606 | 39,014 | 1,011,005 | 1.45 | 9.2% | 18,800,000 | 4/5/2017 | |
33 | Loan | CREFI | CREFI | Boatyard Shopping Center | 1,044,188 | 10.7% | 15,524 | 77,482 | 951,182 | 1.65 | 9.8% | 15,600,000 | 3/25/2017 | |
34 | Loan | GACC | DBNY | Good Samaritan Medical Center | 809,464 | 9.5% | 9,870 | 78,709 | 720,884 | 1.40 | 8.5% | 14,010,000 | 3/30/2017 | |
35 | Loan | GACC | DBNY | Shops at the Canyons | 902,324 | 10.9% | 8,172 | 28,068 | 866,085 | 1.75 | 10.5% | 12,500,000 | 4/18/2017 | |
36 | Loan | CREFI | CREFI | Summertree Apartments | 725,144 | 9.6% | 57,368 | 0 | 667,776 | 1.35 | 8.9% | 12,500,000 | 4/14/2017 | |
37 | Loan | CREFI | CREFI | Rita Ranch I | 633,085 | 8.6% | 9,416 | 31,639 | 592,030 | 1.26 | 8.0% | 10,400,000 | 4/4/2017 | |
38 | Loan | CREFI | CREFI | Fort Knox Self Storage | 532,326 | 8.7% | 6,851 | 0 | 525,475 | 1.42 | 8.6% | 9,200,000 | 4/21/2017 | |
39 | Loan | CREFI | CREFI | 1566 Third Avenue | 546,071 | 9.1% | 2,463 | 13,576 | 530,034 | 2.02 | 8.8% | 14,800,000 | 3/31/2017 | |
40 | Loan | CREFI | CREFI | Fresenius Medical Center Evergreen | 524,441 | 8.9% | 2,608 | 10,465 | 511,368 | 1.37 | 8.7% | 8,850,000 | 5/23/2017 | |
41 | Loan | CREFI | CREFI | Mission Plaza | 512,298 | 8.8% | 1,990 | 20,899 | 489,409 | 1.32 | 8.4% | 9,100,000 | 5/16/2017 | |
42 | Loan | GACC | DBNY | Hampton Inn Greenwood | 942,355 | 17.2% | 89,321 | 853,034 | 1.65 | 15.6% | 8,000,000 | 3/1/2017 | ||
43 | Loan | CREFI | CREFI | Great Oaks Apartments | 669,450 | 12.4% | 40,000 | 0 | 629,450 | 2.72 | 11.7% | 9,300,000 | 4/13/2017 | |
44 | Loan | CREFI | CREFI | Texas and Chicago Retail Portfolio | 500,523 | 9.5% | 2,110 | 19,813 | 478,600 | 1.49 | 9.1% | 8,810,000 | Various | |
44.01 | Property | Grapevine Legacy Bank | 160,691 | 556 | 5,440 | 154,695 | 2,820,000 | 5/4/2017 | ||||||
44.02 | Property | Nacogdoches Retail | 135,056 | 631 | 6,917 | 127,508 | 2,280,000 | 5/5/2017 | ||||||
44.03 | Property | Chicago Mattress Firm | 115,041 | 555 | 4,132 | 110,354 | 1,750,000 | 5/11/2017 | ||||||
44.04 | Property | Irving Sonic | 89,735 | 368 | 3,324 | 86,043 | 1,960,000 | 5/4/2017 | ||||||
45 | Loan | CREFI | CREFI | CityLine Self Storage PA & LA Portfolio | 386,808 | 9.6% | 18,311 | 0 | 368,495 | 1.49 | 9.2% | 5,730,000 | Various | |
45.01 | Property | Central Self Storage | 241,351 | 5,746 | 0 | 235,604 | 3,480,000 | 4/7/2017 | ||||||
45.02 | Property | Around the Clock Storage | 145,457 | 12,565 | 0 | 132,892 | 2,250,000 | 4/6/2017 | ||||||
46 | Loan | CREFI | CREFI | Mt. Repose Self Storage | 387,774 | 12.9% | 16,276 | 0 | 371,498 | 3.01 | 12.4% | 6,400,000 | 4/17/2017 | |
47 | Loan | GACC | DBNY | Walgreens Market Creek | 188,167 | 9.4% | 188,167 | 1.49 | 9.4% | 3,550,000 | 4/5/2017 | |||
48 | Loan | CREFI | CREFI | Fresenius Medical Center Mora | 171,902 | 9.2% | 900 | 3,178 | 167,824 | 1.35 | 9.0% | 2,770,000 | 4/7/2017 |
Page 8 of 17 |
CD 2017-CD5 Annex A | ||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity / ARD (%) | Occupancy (%) (5) | Occupancy Date | ADR ($) | RevPAR ($) | Largest Tenant | Largest Tenant Sq Ft | Largest Tenant Lease Expiration (6) |
1 | Loan | CGMRC, GACC | MSMCH, CGMRC, DBNY, WFB | General Motors Building | 30.6% | 30.6% | 95.0% | 6/1/2017 | NAP | NAP | Weil, Gotshal & Manges | 489,867 | 8/31/2034 | |
2 | Loan | GACC | DBNY, GSMC, MSBNA | Olympic Tower | 32.2% | 32.2% | 98.8% | 4/27/2017 | NAP | NAP | NBA Properties, Inc. | 191,957 | 12/31/2035 | |
3 | Loan | GACC | DBNY | AHIP Northeast Portfolio IV | 56.8% | 54.5% | 85.2% | 3/31/2017 | 128.93 | 109.81 | ||||
3.01 | Property | RI Baltimore White Marsh | 88.6% | 3/31/2017 | 124.12 | 109.95 | NAP | |||||||
3.02 | Property | HIS Arundel BWI Airport | 85.2% | 3/31/2017 | 126.79 | 107.97 | NAP | |||||||
3.03 | Property | RI Neptune at Gateway Centre | 83.7% | 3/31/2017 | 138.24 | 115.64 | NAP | |||||||
3.04 | Property | RI Atlantic City Egg Harbor Township | 82.3% | 3/31/2017 | 128.67 | 105.93 | NAP | |||||||
4 | Loan | GACC | DBNY, JPM, Natixis, SocGen, Barclays | 245 Park Avenue | 48.9% | 48.9% | 91.1% | 2/28/2017 | NAP | NAP | Société Générale | 562,347 | 10/31/2032 | |
5 | Loan | GACC | DBNY, JPMCB, Barclays, BofA | Starwood Capital Group Hotel Portfolio | 60.4% | 60.4% | 74.6% | 3/31/2017 | 119.07 | 88.81 | ||||
5.01 | Property | Larkspur Landing Sunnyvale | 83.8% | 3/31/2017 | 199.55 | 167.27 | NAP | |||||||
5.02 | Property | Larkspur Landing Milpitas | 85.7% | 3/31/2017 | 172.92 | 148.13 | NAP | |||||||
5.03 | Property | Larkspur Landing Campbell | 84.3% | 3/31/2017 | 166.46 | 140.39 | NAP | |||||||
5.04 | Property | Larkspur Landing San Francisco | 84.9% | 3/31/2017 | 164.49 | 139.7 | NAP | |||||||
5.05 | Property | Larkspur Landing Pleasanton | 82.9% | 3/31/2017 | 137.21 | 113.71 | NAP | |||||||
5.06 | Property | Larkspur Landing Bellevue | 78.8% | 3/31/2017 | 128.35 | 101.18 | NAP | |||||||
5.07 | Property | Larkspur Landing Sacramento | 83.0% | 3/31/2017 | 110.73 | 91.9 | NAP | |||||||
5.08 | Property | Hampton Inn Ann Arbor North | 73.9% | 3/31/2017 | 136.53 | 100.96 | NAP | |||||||
5.09 | Property | Larkspur Landing Hillsboro | 74.1% | 3/31/2017 | 115.72 | 85.79 | NAP | |||||||
5.10 | Property | Larkspur Landing Renton | 80.3% | 3/31/2017 | 117.03 | 93.97 | NAP | |||||||
5.11 | Property | Holiday Inn Arlington Northeast Rangers Ballpark | 78.3% | 3/31/2017 | 115.33 | 90.31 | NAP | |||||||
5.12 | Property | Residence Inn Toledo Maumee | 81.7% | 3/31/2017 | 123.56 | 101 | NAP | |||||||
5.13 | Property | Residence Inn Williamsburg | 73.0% | 3/31/2017 | 133.55 | 97.54 | NAP | |||||||
5.14 | Property | Hampton Inn Suites Waco South | 77.7% | 3/31/2017 | 120.72 | 93.84 | NAP | |||||||
5.15 | Property | Holiday Inn Louisville Airport Fair Expo | 72.9% | 3/31/2017 | 135.94 | 99.11 | NAP | |||||||
5.16 | Property | Courtyard Tyler | 58.8% | 3/31/2017 | 107.32 | 63.11 | NAP | |||||||
5.17 | Property | Hilton Garden Inn Edison Raritan Center | 78.1% | 3/31/2017 | 126.40 | 98.76 | NAP | |||||||
5.18 | Property | Hilton Garden Inn St Paul Oakdale | 80.0% | 3/31/2017 | 134.01 | 107.19 | NAP | |||||||
5.19 | Property | Residence Inn Grand Rapids West | 72.6% | 3/31/2017 | 129.34 | 93.96 | NAP | |||||||
5.20 | Property | Peoria, AZ Residence Inn | 80.8% | 3/31/2017 | 120.72 | 97.54 | NAP | |||||||
5.21 | Property | Hampton Inn Suites Bloomington Normal | 70.8% | 3/31/2017 | 111.57 | 78.95 | NAP | |||||||
5.22 | Property | Courtyard Chico | 84.6% | 3/31/2017 | 129.64 | 109.64 | NAP | |||||||
5.23 | Property | Hampton Inn Suites Kokomo | 77.9% | 3/31/2017 | 121.77 | 94.88 | NAP | |||||||
5.24 | Property | Hampton Inn Suites South Bend | 69.9% | 3/31/2017 | 126.11 | 88.19 | NAP | |||||||
5.25 | Property | Courtyard Wichita Falls | 77.4% | 3/31/2017 | 109.53 | 84.74 | NAP | |||||||
5.26 | Property | Hampton Inn Morehead | 66.6% | 3/31/2017 | 108.23 | 72.1 | NAP | |||||||
5.27 | Property | Residence Inn Chico | 88.0% | 3/31/2017 | 129.19 | 113.64 | NAP | |||||||
5.28 | Property | Courtyard Lufkin | 64.9% | 3/31/2017 | 104.79 | 68.01 | NAP | |||||||
5.29 | Property | Hampton Inn Carlisle | 76.1% | 3/31/2017 | 126.65 | 96.34 | NAP | |||||||
5.30 | Property | Springhill Suites Williamsburg | 71.7% | 3/31/2017 | 105.82 | 75.89 | NAP | |||||||
5.31 | Property | Fairfield Inn Bloomington | 87.1% | 3/31/2017 | 89.99 | 78.38 | NAP | |||||||
5.32 | Property | Waco Residence Inn | 82.0% | 3/31/2017 | 132.95 | 108.98 | NAP | |||||||
5.33 | Property | Holiday Inn Express Fishers | 67.1% | 3/31/2017 | 111.18 | 74.59 | NAP | |||||||
5.34 | Property | Larkspur Landing Folsom | 86.4% | 3/31/2017 | 107.99 | 93.35 | NAP | |||||||
5.35 | Property | Springhill Suites Chicago Naperville Warrenville | 67.1% | 3/31/2017 | 102.88 | 69.04 | NAP | |||||||
5.36 | Property | Holiday Inn Express & Suites Paris | 72.6% | 3/31/2017 | 104.27 | 75.65 | NAP | |||||||
5.37 | Property | Toledo Homewood Suites | 82.2% | 3/31/2017 | 123.31 | 101.33 | NAP | |||||||
5.38 | Property | Grand Rapids Homewood Suites | 84.1% | 3/31/2017 | 124.56 | 104.8 | NAP | |||||||
5.39 | Property | Cheyenne Fairfield Inn and Suites | 74.6% | 3/31/2017 | 118.88 | 88.74 | NAP | |||||||
5.40 | Property | Fairfield Inn Laurel | 79.9% | 3/31/2017 | 97.48 | 77.87 | NAP | |||||||
5.41 | Property | Courtyard Akron Stow | 65.9% | 3/31/2017 | 118.14 | 77.88 | NAP | |||||||
5.42 | Property | Larkspur Landing Roseville | 79.5% | 3/31/2017 | 106.46 | 84.6 | NAP | |||||||
5.43 | Property | Towneplace Suites Bloomington | 89.1% | 3/31/2017 | 90.13 | 80.3 | NAP | |||||||
5.44 | Property | Hampton Inn Danville | 80.0% | 3/31/2017 | 124.27 | 99.39 | NAP | |||||||
5.45 | Property | Holiday Inn Norwich | 56.7% | 3/31/2017 | 131.41 | 74.49 | NAP | |||||||
5.46 | Property | Hampton Inn Suites Longview North | 63.8% | 3/31/2017 | 106.52 | 67.99 | NAP | |||||||
5.47 | Property | Springhill Suites Peoria Westlake | 63.3% | 3/31/2017 | 100.19 | 63.47 | NAP | |||||||
5.48 | Property | Hampton Inn Suites Buda | 74.5% | 3/31/2017 | 128.83 | 95.97 | NAP | |||||||
5.49 | Property | Shawnee Hampton Inn | 77.6% | 3/31/2017 | 105.70 | 81.98 | NAP | |||||||
5.50 | Property | Racine Fairfield Inn | 68.6% | 3/31/2017 | 115.68 | 79.34 | NAP | |||||||
5.51 | Property | Hampton Inn Selinsgrove Shamokin Dam | 75.6% | 3/31/2017 | 117.11 | 88.57 | NAP | |||||||
5.52 | Property | Holiday Inn Express & Suites Terrell | 84.0% | 3/31/2017 | 102.02 | 85.71 | NAP | |||||||
5.53 | Property | Westchase Homewood Suites | 63.4% | 3/31/2017 | 131.07 | 83.14 | NAP | |||||||
5.54 | Property | Holiday Inn Express & Suites Tyler South | 65.9% | 3/31/2017 | 98.22 | 64.7 | NAP | |||||||
5.55 | Property | Holiday Inn Express & Suites Huntsville | 65.5% | 3/31/2017 | 111.81 | 73.27 | NAP | |||||||
5.56 | Property | Hampton Inn Sweetwater | 62.9% | 3/31/2017 | 94.90 | 59.73 | NAP | |||||||
5.57 | Property | Comfort Suites Buda Austin South | 76.8% | 3/31/2017 | 98.28 | 75.46 | NAP | |||||||
5.58 | Property | Fairfield Inn & Suites Weatherford | 63.4% | 3/31/2017 | 81.60 | 51.72 | NAP | |||||||
5.59 | Property | Holiday Inn Express & Suites Altus | 67.4% | 3/31/2017 | 83.76 | 56.47 | NAP | |||||||
5.60 | Property | Comfort Inn & Suites Paris | 67.4% | 3/31/2017 | 83.63 | 56.4 | NAP | |||||||
5.61 | Property | Hampton Inn Suites Decatur | 64.6% | 3/31/2017 | 88.11 | 56.94 | NAP | |||||||
5.62 | Property | Holiday Inn Express & Suites Texarkana East | 66.5% | 3/31/2017 | 75.50 | 50.18 | NAP | |||||||
5.63 | Property | Mankato Fairfield Inn | 58.0% | 3/31/2017 | 93.96 | 54.49 | NAP | |||||||
5.64 | Property | Candlewood Suites Texarkana | 75.0% | 3/31/2017 | 54.70 | 41.04 | NAP | |||||||
5.65 | Property | Country Inn & Suites Houston Intercontinental Airport East | 54.1% | 3/31/2017 | 87.69 | 47.48 | NAP | |||||||
6 | Loan | CREFI | CREFI | Brookwood Self Storage LA-MS Portfolio | 49.6% | 49.6% | 85.5% | 4/30/2017 | NAP | NAP | ||||
6.01 | Property | Balis Self Storage | 90.9% | 4/30/2017 | NAP | NAP | NAP | |||||||
6.02 | Property | Feu Follet Self Storage | 82.6% | 4/30/2017 | NAP | NAP | NAP | |||||||
6.03 | Property | Belle Chasse Self Storage | 84.9% | 4/30/2017 | NAP | NAP | NAP | |||||||
6.04 | Property | Oak Villa Self Storage | 82.4% | 4/30/2017 | NAP | NAP | NAP | |||||||
6.05 | Property | Harding Self Storage | 93.6% | 4/30/2017 | NAP | NAP | NAP | |||||||
6.06 | Property | Florida Boulevard Self Storage | 94.4% | 4/30/2017 | NAP | NAP | NAP | |||||||
6.07 | Property | Industriplex Self Storage | 82.6% | 4/30/2017 | NAP | NAP | NAP | |||||||
6.08 | Property | Ambassador Self Storage | 74.9% | 4/30/2017 | NAP | NAP | NAP | |||||||
6.09 | Property | Interline Self Storage | 85.9% | 4/30/2017 | NAP | NAP | NAP | |||||||
6.10 | Property | Flowood Self Storage | 92.5% | 4/30/2017 | NAP | NAP | NAP | |||||||
6.11 | Property | Pearl Self Storage | 93.2% | 4/30/2017 | NAP | NAP | NAP | |||||||
6.12 | Property | Airway Self Storage | 82.9% | 4/30/2017 | NAP | NAP | NAP | |||||||
6.13 | Property | Highway 18 Self Storage | 76.8% | 4/30/2017 | NAP | NAP | NAP | |||||||
7 | Loan | GACC | DBNY | Midlink Business Park | 74.9% | 61.3% | 87.1% | 5/1/2017 | NAP | NAP | Kaiser Aluminum Fab Prod | 464,519 | 8/31/2033 | |
8 | Loan | GACC | DBNY | Residence Inn Long Beach | 70.0% | 56.8% | 77.6% | 3/31/2017 | 159.09 | 128.38 | NAP | |||
9 | Loan | CREFI | CREFI | Embassy Suites Anaheim Orange | 56.2% | 51.4% | 89.2% | 4/30/2017 | 156.77 | 139.86 | NAP | |||
10 | Loan | CREFI | CREFI | 501 Riverside Avenue | 61.4% | 53.5% | 77.1% | 5/1/2017 | NAP | NAP | EverBank | 54,546 | 6/30/2020 | |
11 | Loan | CREFI | CREFI, CCRE | IGT Reno | 50.9% | 46.4% | 100.0% | 8/6/2017 | NAP | NAP | International Game Technology | 1,251,179 | 9/30/2032 | |
12 | Loan | CREFI | CREFI | Brookwood Self Storage TX Portfolio | 50.0% | 53.0% | 89.6% | 4/30/2017 | NAP | NAP | ||||
12.01 | Property | Double Creek Self Storage | 86.7% | 4/30/2017 | NAP | NAP | NAP | |||||||
12.02 | Property | Rolling Oaks Self Storage | 92.6% | 4/30/2017 | NAP | NAP | NAP | |||||||
12.03 | Property | Leander Self Storage | 91.8% | 4/30/2017 | NAP | NAP | NAP | |||||||
12.04 | Property | Ingram Park Self Storage | 88.0% | 4/30/2017 | NAP | NAP | NAP | |||||||
13 | Loan | CREFI | CREFI | Town Square Plaza | 70.3% | 61.3% | 98.0% | 3/15/2017 | NAP | NAP | Lowe’s (GL) | 134,574 | 1/30/2030 | |
14 | Loan | CREFI | CREFI | 7 East 96th Street | 52.6% | 52.6% | 100.0% | 8/6/2017 | NAP | NAP | Alpha Plus US LP | 19,000 | 5/31/2037 | |
15 | Loan | CREFI | CREFI | Residence Inn Columbus Easton | 63.3% | 51.4% | 83.6% | 2/28/2017 | 168.32 | 140.72 | NAP | |||
16 | Loan | GACC | DBNY | Pack Square | 67.8% | 59.4% | 89.8% | 5/16/2017 | NAP | NAP | Geriatric Practice Management | 16,426 | 4/30/2020 | |
17 | Loan | GACC | Column, WFB, Regions | Gurnee Mills | 65.0% | 52.4% | 92.7% | 6/22/2017 | NAP | NAP | Sears Grand | 201,439 | 4/30/2019 | |
18 | Loan | CREFI | CREFI | Brookriver Executive Center | 72.5% | 69.1% | 84.9% | 6/30/2017 | NAP | NAP | UT Southwestern Medical Center | 204,754 | 3/1/2028 | |
19 | Loan | GACC | DBNY | 444 Spear | 47.5% | 47.5% | 100.0% | 6/30/2017 | NAP | NAP | Otis Elevator | 15,288 | 11/30/2024 | |
20 | Loan | GACC | DBNY | 5 Points Center | 61.3% | 53.6% | 94.3% | 5/31/2017 | NAP | NAP | Classic Closet Goodwiil | 10,468 | 8/31/2025 | |
21 | Loan | CREFI | CREFI | Doraville Plaza | 69.7% | 58.4% | 100.0% | 3/1/2017 | NAP | NAP | Burlington Coat Factory | 85,537 | 2/28/2022 | |
22 | Loan | CREFI | CREFI | FedEx Freight Zion | 64.2% | 51.9% | 100.0% | 8/6/2017 | NAP | NAP | FedEx Freight East, Inc. | 65,690 | 1/4/2027 | |
23 | Loan | GACC | DBNY | Best Western Plus Marina Gateway | 59.0% | 51.8% | 91.9% | 3/31/2017 | 111.51 | 102.520738 | NAP | |||
24 | Loan | GACC | DBNY | Forum at the Soncy | 69.4% | 58.6% | 92.2% | 4/27/2017 | NAP | NAP | Cost Plus World Market | 18,238 | 1/31/2018 | |
25 | Loan | GACC | DBNY | Presidio Office | 54.4% | 54.4% | 100.0% | 5/31/2017 | NAP | NAP | Just Answer | 13,860 | 7/31/2018 | |
26 | Loan | GACC | DBNY | Elston & Webster Building | 61.7% | 37.5% | 100.0% | 6/5/2017 | NAP | NAP | ReBuilding Exchange | 24,000 | 11/30/2019 | |
27 | Loan | CREFI | CREFI | Berkshire Square Apartments | 68.6% | 62.7% | 92.9% | 5/1/2017 | NAP | NAP | NAP | |||
28 | Loan | GACC | DBNY | Pinole Ridge | 64.9% | 56.6% | 89.3% | 6/1/2017 | NAP | NAP | Auto Zone | 5,400 | 10/31/2018 | |
29 | Loan | CREFI | CREFI | 1322 3rd Street Promenade | 27.2% | 0.1% | 100.0% | 3/1/2017 | NAP | NAP | Verizon Wireless | 21,381 | 11/30/2023 | |
30 | Loan | CGMRC | CGMRC | 3925 Brookside Parkway | 43.3% | 34.7% | 77.7% | 1/1/2018 | NAP | NAP | Amtrust Financial Services, Inc. | 82,905 | 12/31/2032 | |
31 | Loan | GACC | DBNY | 1150 65th Street | 57.6% | 57.6% | 93.2% | 6/1/2017 | NAP | NAP | Clif Bar | 24,700 | 12/31/2022 | |
32 | Loan | GACC | DBNY | Market Creek Plaza | 58.5% | 50.4% | 97.1% | 5/31/2017 | NAP | NAP | Food 4 Less | 58,000 | 2/28/2022 | |
33 | Loan | CREFI | CREFI | Boatyard Shopping Center | 62.5% | 53.0% | 91.4% | 3/22/2017 | NAP | NAP | Harvest Market | 39,670 | 8/14/2021 | |
34 | Loan | GACC | DBNY | Good Samaritan Medical Center | 60.7% | 55.5% | 86.5% | 5/31/2017 | NAP | NAP | Satellite Dialysis | 8,795 | 3/31/2027 | |
35 | Loan | GACC | DBNY | Shops at the Canyons | 66.0% | 57.6% | 85.2% | 3/31/2017 | NAP | NAP | Pillar Crossfit, Inc. | 5,257 | 9/9/2020 | |
36 | Loan | CREFI | CREFI | Summertree Apartments | 60.3% | 51.3% | 87.6% | 4/30/2017 | NAP | NAP | NAP | |||
37 | Loan | CREFI | CREFI | Rita Ranch I | 71.0% | 58.3% | 93.6% | 3/20/2017 | NAP | NAP | Safeway | 42,678 | 3/2/2024 | |
38 | Loan | CREFI | CREFI | Fort Knox Self Storage | 66.3% | 58.0% | 90.0% | 5/17/2017 | NAP | NAP | NAP | |||
39 | Loan | CREFI | CREFI | 1566 Third Avenue | 40.5% | 40.5% | 100.0% | 4/26/2017 | NAP | NAP | Bluemercury, Inc. | 2,313 | 1/31/2026 | |
40 | Loan | CREFI | CREFI | Fresenius Medical Center Evergreen | 66.7% | 54.6% | 100.0% | 8/6/2017 | NAP | NAP | Fresenius Medical Care | 17,389 | 5/31/2032 | |
41 | Loan | CREFI | CREFI | Mission Plaza | 64.2% | 53.9% | 100.0% | 3/23/2017 | NAP | NAP | Goodyear Tire | 4,800 | 8/31/2020 | |
42 | Loan | GACC | DBNY | Hampton Inn Greenwood | 68.5% | 29.1% | 78.7% | 4/30/2017 | 109.29 | 81.97 | NAP | |||
43 | Loan | CREFI | CREFI | Great Oaks Apartments | 58.1% | 58.1% | 99.4% | 3/31/2017 | NAP | NAP | NAP | |||
44 | Loan | CREFI | CREFI | Texas and Chicago Retail Portfolio | 59.6% | 52.2% | 100.0% | Various | NAP | NAP | ||||
44.01 | Property | Grapevine Legacy Bank | 100.0% | 8/6/2017 | NAP | NAP | Legacy Texas Bank | 3,708 | 12/31/2028 | |||||
44.02 | Property | Nacogdoches Retail | 100.0% | 5/1/2017 | NAP | NAP | Starbucks | 1,750 | 8/31/2026 | |||||
44.03 | Property | Chicago Mattress Firm | 100.0% | 8/6/2017 | NAP | NAP | Mattress Firm | 3,700 | 2/28/2025 | |||||
44.04 | Property | Irving Sonic | 100.0% | 8/6/2017 | NAP | NAP | Sonic | 2,450 | 3/20/2028 | |||||
45 | Loan | CREFI | CREFI | CityLine Self Storage PA & LA Portfolio | 70.2% | 61.6% | 90.5% | Various | NAP | NAP | ||||
45.01 | Property | Central Self Storage | 89.6% | 3/28/2017 | NAP | NAP | NAP | |||||||
45.02 | Property | Around the Clock Storage | 92.5% | 4/19/2017 | NAP | NAP | NAP | |||||||
46 | Loan | CREFI | CREFI | Mt. Repose Self Storage | 46.9% | 46.9% | 76.6% | 3/31/2017 | NAP | NAP | NAP | |||
47 | Loan | GACC | DBNY | Walgreens Market Creek | 56.3% | 46.1% | 100.0% | 8/6/2017 | NAP | NAP | Walgreens Co. | 14,490 | 4/30/2030 | |
48 | Loan | CREFI | CREFI | Fresenius Medical Center Mora | 67.3% | 52.4% | 100.0% | 8/6/2017 | NAP | NAP | Fresenius Medical Care | 6,000 | 3/31/2032 |
Page 9 of 17 |
CD 2017-CD5 Annex A | ||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Second Largest Tenant | Second Largest Tenant Sq Ft | Second Largest Tenant Lease Expiration (6) | 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 | CGMRC, GACC | MSMCH, CGMRC, DBNY, WFB | General Motors Building | Aramis | 299,895 | 3/31/2020 | Perella Weinberg | 130,155 | 1/31/2022 | Apple | 105,748 | 1/31/2034 | |
2 | Loan | GACC | DBNY, GSMC, MSBNA | Olympic Tower | Richemont North America, Inc. | 126,386 | 7/31/2028 | Cartier | 55,000 | 7/31/2037 | MSD Capital, L.P. | 43,979 | 3/31/2022 | |
3 | Loan | GACC | DBNY | AHIP Northeast Portfolio IV | ||||||||||
3.01 | Property | RI Baltimore White Marsh | NAP | NAP | NAP | |||||||||
3.02 | Property | HIS Arundel BWI Airport | NAP | NAP | NAP | |||||||||
3.03 | Property | RI Neptune at Gateway Centre | NAP | NAP | NAP | |||||||||
3.04 | Property | RI Atlantic City Egg Harbor Township | NAP | NAP | NAP | |||||||||
4 | Loan | GACC | DBNY, JPM, Natixis, SocGen, Barclays | 245 Park Avenue | JPMorgan Chase Bank, National Association | 225,438 | 10/31/2022 | Major League Baseball | 220,565 | 10/31/2022 | Angelo Gordon | 113,405 | 5/31/2026 | |
5 | Loan | GACC | DBNY, JPMCB, Barclays, BofA | Starwood Capital Group Hotel Portfolio | ||||||||||
5.01 | Property | Larkspur Landing Sunnyvale | NAP | NAP | NAP | |||||||||
5.02 | Property | Larkspur Landing Milpitas | NAP | NAP | NAP | |||||||||
5.03 | Property | Larkspur Landing Campbell | NAP | NAP | NAP | |||||||||
5.04 | Property | Larkspur Landing San Francisco | NAP | NAP | NAP | |||||||||
5.05 | Property | Larkspur Landing Pleasanton | NAP | NAP | NAP | |||||||||
5.06 | Property | Larkspur Landing Bellevue | NAP | NAP | NAP | |||||||||
5.07 | Property | Larkspur Landing Sacramento | NAP | NAP | NAP | |||||||||
5.08 | Property | Hampton Inn Ann Arbor North | NAP | NAP | NAP | |||||||||
5.09 | Property | Larkspur Landing Hillsboro | NAP | NAP | NAP | |||||||||
5.10 | Property | Larkspur Landing Renton | NAP | NAP | NAP | |||||||||
5.11 | Property | Holiday Inn Arlington Northeast Rangers Ballpark | NAP | NAP | NAP | |||||||||
5.12 | Property | Residence Inn Toledo Maumee | NAP | NAP | NAP | |||||||||
5.13 | Property | Residence Inn Williamsburg | NAP | NAP | NAP | |||||||||
5.14 | Property | Hampton Inn Suites Waco South | NAP | NAP | NAP | |||||||||
5.15 | Property | Holiday Inn Louisville Airport Fair Expo | NAP | NAP | NAP | |||||||||
5.16 | Property | Courtyard Tyler | NAP | NAP | NAP | |||||||||
5.17 | Property | Hilton Garden Inn Edison Raritan Center | NAP | NAP | NAP | |||||||||
5.18 | Property | Hilton Garden Inn St Paul Oakdale | NAP | NAP | NAP | |||||||||
5.19 | Property | Residence Inn Grand Rapids West | NAP | NAP | NAP | |||||||||
5.20 | Property | Peoria, AZ Residence Inn | NAP | NAP | NAP | |||||||||
5.21 | Property | Hampton Inn Suites Bloomington Normal | NAP | NAP | NAP | |||||||||
5.22 | Property | Courtyard Chico | NAP | NAP | NAP | |||||||||
5.23 | Property | Hampton Inn Suites Kokomo | NAP | NAP | NAP | |||||||||
5.24 | Property | Hampton Inn Suites South Bend | NAP | NAP | NAP | |||||||||
5.25 | Property | Courtyard Wichita Falls | NAP | NAP | NAP | |||||||||
5.26 | Property | Hampton Inn Morehead | NAP | NAP | NAP | |||||||||
5.27 | Property | Residence Inn Chico | NAP | NAP | NAP | |||||||||
5.28 | Property | Courtyard Lufkin | NAP | NAP | NAP | |||||||||
5.29 | Property | Hampton Inn Carlisle | NAP | NAP | NAP | |||||||||
5.30 | Property | Springhill Suites Williamsburg | NAP | NAP | NAP | |||||||||
5.31 | Property | Fairfield Inn Bloomington | NAP | NAP | NAP | |||||||||
5.32 | Property | Waco Residence Inn | NAP | NAP | NAP | |||||||||
5.33 | Property | Holiday Inn Express Fishers | NAP | NAP | NAP | |||||||||
5.34 | Property | Larkspur Landing Folsom | NAP | NAP | NAP | |||||||||
5.35 | Property | Springhill Suites Chicago Naperville Warrenville | NAP | NAP | NAP | |||||||||
5.36 | Property | Holiday Inn Express & Suites Paris | NAP | NAP | NAP | |||||||||
5.37 | Property | Toledo Homewood Suites | NAP | NAP | NAP | |||||||||
5.38 | Property | Grand Rapids Homewood Suites | NAP | NAP | NAP | |||||||||
5.39 | Property | Cheyenne Fairfield Inn and Suites | NAP | NAP | NAP | |||||||||
5.40 | Property | Fairfield Inn Laurel | NAP | NAP | NAP | |||||||||
5.41 | Property | Courtyard Akron Stow | NAP | NAP | NAP | |||||||||
5.42 | Property | Larkspur Landing Roseville | NAP | NAP | NAP | |||||||||
5.43 | Property | Towneplace Suites Bloomington | NAP | NAP | NAP | |||||||||
5.44 | Property | Hampton Inn Danville | NAP | NAP | NAP | |||||||||
5.45 | Property | Holiday Inn Norwich | NAP | NAP | NAP | |||||||||
5.46 | Property | Hampton Inn Suites Longview North | NAP | NAP | NAP | |||||||||
5.47 | Property | Springhill Suites Peoria Westlake | NAP | NAP | NAP | |||||||||
5.48 | Property | Hampton Inn Suites Buda | NAP | NAP | NAP | |||||||||
5.49 | Property | Shawnee Hampton Inn | NAP | NAP | NAP | |||||||||
5.50 | Property | Racine Fairfield Inn | NAP | NAP | NAP | |||||||||
5.51 | Property | Hampton Inn Selinsgrove Shamokin Dam | NAP | NAP | NAP | |||||||||
5.52 | Property | Holiday Inn Express & Suites Terrell | NAP | NAP | NAP | |||||||||
5.53 | Property | Westchase Homewood Suites | NAP | NAP | NAP | |||||||||
5.54 | Property | Holiday Inn Express & Suites Tyler South | NAP | NAP | NAP | |||||||||
5.55 | Property | Holiday Inn Express & Suites Huntsville | NAP | NAP | NAP | |||||||||
5.56 | Property | Hampton Inn Sweetwater | NAP | NAP | NAP | |||||||||
5.57 | Property | Comfort Suites Buda Austin South | NAP | NAP | NAP | |||||||||
5.58 | Property | Fairfield Inn & Suites Weatherford | NAP | NAP | NAP | |||||||||
5.59 | Property | Holiday Inn Express & Suites Altus | NAP | NAP | NAP | |||||||||
5.60 | Property | Comfort Inn & Suites Paris | NAP | NAP | NAP | |||||||||
5.61 | Property | Hampton Inn Suites Decatur | NAP | NAP | NAP | |||||||||
5.62 | Property | Holiday Inn Express & Suites Texarkana East | NAP | NAP | NAP | |||||||||
5.63 | Property | Mankato Fairfield Inn | NAP | NAP | NAP | |||||||||
5.64 | Property | Candlewood Suites Texarkana | NAP | NAP | NAP | |||||||||
5.65 | Property | Country Inn & Suites Houston Intercontinental Airport East | NAP | NAP | NAP | |||||||||
6 | Loan | CREFI | CREFI | Brookwood Self Storage LA-MS Portfolio | ||||||||||
6.01 | Property | Balis Self Storage | NAP | NAP | NAP | |||||||||
6.02 | Property | Feu Follet Self Storage | NAP | NAP | NAP | |||||||||
6.03 | Property | Belle Chasse Self Storage | NAP | NAP | NAP | |||||||||
6.04 | Property | Oak Villa Self Storage | NAP | NAP | NAP | |||||||||
6.05 | Property | Harding Self Storage | NAP | NAP | NAP | |||||||||
6.06 | Property | Florida Boulevard Self Storage | NAP | NAP | NAP | |||||||||
6.07 | Property | Industriplex Self Storage | NAP | NAP | NAP | |||||||||
6.08 | Property | Ambassador Self Storage | NAP | NAP | NAP | |||||||||
6.09 | Property | Interline Self Storage | NAP | NAP | NAP | |||||||||
6.10 | Property | Flowood Self Storage | NAP | NAP | NAP | |||||||||
6.11 | Property | Pearl Self Storage | NAP | NAP | NAP | |||||||||
6.12 | Property | Airway Self Storage | NAP | NAP | NAP | |||||||||
6.13 | Property | Highway 18 Self Storage | NAP | NAP | NAP | |||||||||
7 | Loan | GACC | DBNY | Midlink Business Park | Landscape Forms | 256,280 | 7/31/2025 | Graphic Packaging International Inc | 150,400 | 11/30/2020 | Sigma Machine Inc | 115,264 | 12/31/2021 | |
8 | Loan | GACC | DBNY | Residence Inn Long Beach | NAP | NAP | NAP | |||||||
9 | Loan | CREFI | CREFI | Embassy Suites Anaheim Orange | NAP | NAP | NAP | |||||||
10 | Loan | CREFI | CREFI | 501 Riverside Avenue | Harden & Associates | 29,039 | 5/31/2029 | BDO | 25,442 | 4/30/2022 | Fisher Tousey Lease & Ball | 13,008 | 10/31/2027 | |
11 | Loan | CREFI | CREFI, CCRE | IGT Reno | NAP | NAP | NAP | |||||||
12 | Loan | CREFI | CREFI | Brookwood Self Storage TX Portfolio | ||||||||||
12.01 | Property | Double Creek Self Storage | NAP | NAP | NAP | |||||||||
12.02 | Property | Rolling Oaks Self Storage | NAP | NAP | NAP | |||||||||
12.03 | Property | Leander Self Storage | NAP | NAP | NAP | |||||||||
12.04 | Property | Ingram Park Self Storage | NAP | NAP | NAP | |||||||||
13 | Loan | CREFI | CREFI | Town Square Plaza | Michaels | 21,562 | 2/28/2019 | PetSmart | 20,075 | 1/31/2021 | Rite-Aid | 13,813 | 1/31/2025 | |
14 | Loan | CREFI | CREFI | 7 East 96th Street | NAP | NAP | NAP | |||||||
15 | Loan | CREFI | CREFI | Residence Inn Columbus Easton | NAP | NAP | NAP | |||||||
16 | Loan | GACC | DBNY | Pack Square | Carter PC | 9,170 | 4/30/2022 | Ramoth Group LLC | 8,863 | 4/30/2021 | French Broad Luscious Chocolate Lounge | 5,670 | 10/30/2024 | |
17 | Loan | GACC | Column, WFB, Regions | Gurnee Mills | Bass Pro Shops Outdoor | 137,201 | 8/31/2018 | Macy’s | 130,000 | 1/31/2039 | Kohl’s | 111,675 | 9/2/2024 | |
18 | Loan | CREFI | CREFI | Brookriver Executive Center | Dallas Spinal Rehab Center | 12,210 | 11/30/2019 | Raymond C. Blackburn, MD | 5,388 | 5/31/2023 | EY Ventures LLC | 4,874 | 12/31/2017 | |
19 | Loan | GACC | DBNY | 444 Spear | Marx-Okubo | 10,564 | 9/30/2023 | Monitor 360 | 6,717 | 6/30/2018 | IDEO | 6,547 | 6/30/2018 | |
20 | Loan | GACC | DBNY | 5 Points Center | Dollar Tree Stores Inc | 8,920 | 1/31/2023 | Blast 825 Quick Fired Pizza | 3,007 | 3/31/2022 | Andre Boudin Bakeries Inc | 3,000 | 10/31/2024 | |
21 | Loan | CREFI | CREFI | Doraville Plaza | Star & Bee Beauty | 25,050 | 1/31/2020 | Young’s Trading | 13,000 | 4/30/2021 | Ace Handbags | 11,975 | 5/31/2024 | |
22 | Loan | CREFI | CREFI | FedEx Freight Zion | NAP | NAP | NAP | |||||||
23 | Loan | GACC | DBNY | Best Western Plus Marina Gateway | NAP | NAP | NAP | |||||||
24 | Loan | GACC | DBNY | Forum at the Soncy | Guitar Center Stores | 9,041 | 3/31/2022 | Kirkland’s Stores, Inc. | 7,602 | 1/31/2023 | Lane Bryant, Inc | 5,817 | 1/31/2018 | |
25 | Loan | GACC | DBNY | Presidio Office | Bare Foods Co. | 6,552 | 2/28/2020 | Artisan Capital LP | 5,806 | 7/31/2020 | Rich Talent | 4,665 | 2/28/2021 | |
26 | Loan | GACC | DBNY | Elston & Webster Building | Wm. F. Meyer Co. | 15,500 | 6/30/2021 | Pagoda Red | 12,000 | 9/30/2017 | Two Point Conversions, Inc. | 10,000 | 12/31/2023 | |
27 | Loan | CREFI | CREFI | Berkshire Square Apartments | NAP | NAP | NAP | |||||||
28 | Loan | GACC | DBNY | Pinole Ridge | Anytime Fitness | 5,232 | 7/31/2026 | Mel’s Diner | 4,565 | 4/26/2021 | Bright Now Dental | 3,550 | 6/30/2019 | |
29 | Loan | CREFI | CREFI | 1322 3rd Street Promenade | Giorgio Armani | 6,100 | 1/31/2018 | Johnny Rockets | 1,523 | 12/31/2025 | NAP | |||
30 | Loan | CGMRC | CGMRC | 3925 Brookside Parkway | NAP | NAP | NAP | |||||||
31 | Loan | GACC | DBNY | 1150 65th Street | Sellpoints | 8,030 | 5/31/2018 | Mirixa | 7,918 | 7/31/2022 | The Linde Group | 6,680 | 1/31/2021 | |
32 | Loan | GACC | DBNY | Market Creek Plaza | Casa Mexico | 3,900 | 5/11/2022 | Wells Fargo Bank | 2,500 | 11/28/2017 | Asia Wok San Diego | 2,450 | 5/31/2018 | |
33 | Loan | CREFI | CREFI | Boatyard Shopping Center | Dollar Tree | 18,160 | 1/31/2020 | O’Reilly Auto Parts | 6,004 | 1/31/2021 | Mendocino Coast Health | 4,500 | 1/31/2021 | |
34 | Loan | GACC | DBNY | Good Samaritan Medical Center | Tri-County Vascular | 6,146 | 9/30/2022 | SJ Center for Speech, Language and Occupational Therapy | 2,858 | 8/31/2020 | City of San Jose | 2,511 | 8/31/2018 | |
35 | Loan | GACC | DBNY | Shops at the Canyons | Promotion Physical Therapy, PC | 3,530 | 11/17/2021 | Pleansinchai dba Thai Hut | 3,410 | 11/25/2020 | Dental One, Inc. | 2,677 | 2/28/2019 | |
36 | Loan | CREFI | CREFI | Summertree Apartments | NAP | NAP | NAP | |||||||
37 | Loan | CREFI | CREFI | Rita Ranch I | Leslie’s Pool Supplies | 3,305 | 12/31/2019 | Progressive Animal Wellness | 3,150 | 3/31/2019 | Happy Wok | 2,334 | 7/31/2020 | |
38 | Loan | CREFI | CREFI | Fort Knox Self Storage | NAP | NAP | NAP | |||||||
39 | Loan | CREFI | CREFI | 1566 Third Avenue | NAP | NAP | NAP | |||||||
40 | Loan | CREFI | CREFI | Fresenius Medical Center Evergreen | NAP | NAP | NAP | |||||||
41 | Loan | CREFI | CREFI | Mission Plaza | Pho Ca Dao | 2,786 | 4/30/2026 | Takka Sushi | 2,650 | 12/31/2021 | Cosmo Prof | 2,360 | 1/31/2026 | |
42 | Loan | GACC | DBNY | Hampton Inn Greenwood | NAP | NAP | NAP | |||||||
43 | Loan | CREFI | CREFI | Great Oaks Apartments | NAP | NAP | NAP | |||||||
44 | Loan | CREFI | CREFI | Texas and Chicago Retail Portfolio | ||||||||||
44.01 | Property | Grapevine Legacy Bank | NAP | NAP | NAP | |||||||||
44.02 | Property | Nacogdoches Retail | Jimmy John’s | 1,456 | 10/31/2020 | Chilly Horseman, LLC | 1,000 | 5/31/2021 | NAP | |||||
44.03 | Property | Chicago Mattress Firm | NAP | NAP | NAP | |||||||||
44.04 | Property | Irving Sonic | NAP | NAP | NAP | |||||||||
45 | Loan | CREFI | CREFI | CityLine Self Storage PA & LA Portfolio | ||||||||||
45.01 | Property | Central Self Storage | NAP | NAP | NAP | |||||||||
45.02 | Property | Around the Clock Storage | NAP | NAP | NAP | |||||||||
46 | Loan | CREFI | CREFI | Mt. Repose Self Storage | NAP | NAP | NAP | |||||||
47 | Loan | GACC | DBNY | Walgreens Market Creek | NAP | NAP | NAP | |||||||
48 | Loan | CREFI | CREFI | Fresenius Medical Center Mora | NAP | NAP | NAP |
Page 10 of 17 |
CD 2017-CD5 Annex A | ||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Fifth Largest Tenant | Fifth Largest Tenant Sq Ft | Fifth Largest Tenant Lease Expiration (6) | Environmental Phase I Report Date | Environmental Phase II Y/N | Environmental Phase II Report Date | Engineering Report Date | Seismic Report Date | PML or SEL (%) |
1 | Loan | CGMRC, GACC | MSMCH, CGMRC, DBNY, WFB | General Motors Building | BAMCO | 105,579 | 5/31/2035 | 5/9/2017 | No | NAP | 5/9/2017 | NAP | NAP | |
2 | Loan | GACC | DBNY, GSMC, MSBNA | Olympic Tower | Versace U.S.A., Inc. | 20,000 | 12/31/2023 | 3/21/2017 | No | NAP | 3/20/2017 | NAP | NAP | |
3 | Loan | GACC | DBNY | AHIP Northeast Portfolio IV | NAP | |||||||||
3.01 | Property | RI Baltimore White Marsh | NAP | 5/15/2017 | No | NAP | 5/15/2017 | NAP | NAP | |||||
3.02 | Property | HIS Arundel BWI Airport | NAP | 5/10/2017 | No | NAP | 5/10/2017 | NAP | NAP | |||||
3.03 | Property | RI Neptune at Gateway Centre | NAP | 5/15/2017 | No | NAP | 5/15/2017 | NAP | NAP | |||||
3.04 | Property | RI Atlantic City Egg Harbor Township | NAP | 5/11/2017 | No | NAP | 5/10/2017 | NAP | NAP | |||||
4 | Loan | GACC | DBNY, JPM, Natixis, SocGen, Barclays | 245 Park Avenue | Rabobank | 109,657 | 9/30/2026 | 4/19/2017 | No | NAP | 4/20/2017 | NAP | NAP | |
5 | Loan | GACC | DBNY, JPMCB, Barclays, BofA | Starwood Capital Group Hotel Portfolio | ||||||||||
5.01 | Property | Larkspur Landing Sunnyvale | NAP | 4/26/2017 | No | NAP | 4/28/2017 | 4/26/2017 | 5% | |||||
5.02 | Property | Larkspur Landing Milpitas | NAP | 4/19/2017 | No | NAP | 4/28/2017 | 4/19/2017 | 13% | |||||
5.03 | Property | Larkspur Landing Campbell | NAP | 4/19/2017 | No | NAP | 4/28/2017 | 4/28/2017 | 4% | |||||
5.04 | Property | Larkspur Landing San Francisco | NAP | 4/26/2017 | No | NAP | 4/28/2017 | 4/21/2017 | 7% | |||||
5.05 | Property | Larkspur Landing Pleasanton | NAP | 4/27/2017 | No | NAP | 4/28/2017 | 4/27/2017 | 13% | |||||
5.06 | Property | Larkspur Landing Bellevue | NAP | 4/21/2017 | No | NAP | 4/28/2017 | 4/20/2017 | 7% | |||||
5.07 | Property | Larkspur Landing Sacramento | NAP | 4/21/2017 | No | NAP | 4/28/2017 | 4/20/2017 | 2% | |||||
5.08 | Property | Hampton Inn Ann Arbor North | NAP | 4/28/2017 | No | NAP | 4/28/2017 | NAP | NAP | |||||
5.09 | Property | Larkspur Landing Hillsboro | NAP | 4/19/2017 | No | NAP | 4/28/2017 | 4/24/2017 | 3% | |||||
5.10 | Property | Larkspur Landing Renton | NAP | 4/26/2017 | No | NAP | 4/28/2017 | 4/20/2017 | 5% | |||||
5.11 | Property | Holiday Inn Arlington Northeast Rangers Ballpark | NAP | 4/4/2017 | No | NAP | 4/7/2017 | NAP | NAP | |||||
5.12 | Property | Residence Inn Toledo Maumee | NAP | 4/20/2017 | No | NAP | 4/28/2017 | NAP | NAP | |||||
5.13 | Property | Residence Inn Williamsburg | NAP | 4/28/2017 | No | NAP | 4/24/2017 | NAP | NAP | |||||
5.14 | Property | Hampton Inn Suites Waco South | NAP | 4/5/2017 | No | NAP | 4/7/2017 | NAP | NAP | |||||
5.15 | Property | Holiday Inn Louisville Airport Fair Expo | NAP | 4/25/2017 | No | NAP | 4/28/2017 | NAP | NAP | |||||
5.16 | Property | Courtyard Tyler | NAP | 3/29/2017 | No | NAP | 4/7/2017 | NAP | NAP | |||||
5.17 | Property | Hilton Garden Inn Edison Raritan Center | NAP | 4/20/2017 | No | NAP | 4/28/2017 | NAP | NAP | |||||
5.18 | Property | Hilton Garden Inn St Paul Oakdale | NAP | 4/18/2017 | No | NAP | 4/28/2017 | NAP | NAP | |||||
5.19 | Property | Residence Inn Grand Rapids West | NAP | 4/19/2017 | No | NAP | 4/28/2017 | NAP | NAP | |||||
5.20 | Property | Peoria, AZ Residence Inn | NAP | 4/8/2017 | No | NAP | 4/7/2017 | NAP | NAP | |||||
5.21 | Property | Hampton Inn Suites Bloomington Normal | NAP | 4/28/2017 | No | NAP | 4/28/2017 | NAP | NAP | |||||
5.22 | Property | Courtyard Chico | NAP | 4/21/2017 | No | NAP | 4/28/2017 | 4/21/2017 | 5% | |||||
5.23 | Property | Hampton Inn Suites Kokomo | NAP | 4/17/2017 | No | NAP | 4/28/2017 | NAP | NAP | |||||
5.24 | Property | Hampton Inn Suites South Bend | NAP | 4/21/2017 | No | NAP | 4/28/2017 | NAP | NAP | |||||
5.25 | Property | Courtyard Wichita Falls | NAP | 4/2/2017 | No | NAP | 4/7/2017 | NAP | NAP | |||||
5.26 | Property | Hampton Inn Morehead | NAP | 4/19/2017 | No | NAP | 4/28/2017 | NAP | NAP | |||||
5.27 | Property | Residence Inn Chico | NAP | 4/19/2017 | No | NAP | 4/28/2017 | 4/21/2017 | 5% | |||||
5.28 | Property | Courtyard Lufkin | NAP | 4/3/2017 | No | NAP | 4/7/2017 | NAP | NAP | |||||
5.29 | Property | Hampton Inn Carlisle | NAP | 4/25/2017 | No | NAP | 4/28/2017 | NAP | NAP | |||||
5.30 | Property | Springhill Suites Williamsburg | NAP | 4/21/2017 | No | NAP | 4/25/2017 | NAP | NAP | |||||
5.31 | Property | Fairfield Inn Bloomington | NAP | 4/20/2017 | No | NAP | 4/28/2017 | NAP | NAP | |||||
5.32 | Property | Waco Residence Inn | NAP | 4/11/2017 | No | NAP | 4/7/2017 | NAP | NAP | |||||
5.33 | Property | Holiday Inn Express Fishers | NAP | 4/26/2017 | No | NAP | 4/28/2017 | NAP | NAP | |||||
5.34 | Property | Larkspur Landing Folsom | NAP | 4/28/2017 | No | NAP | 4/28/2017 | 4/27/2017 | 5% | |||||
5.35 | Property | Springhill Suites Chicago Naperville Warrenville | NAP | 4/27/2017 | No | NAP | 4/28/2017 | NAP | NAP | |||||
5.36 | Property | Holiday Inn Express & Suites Paris | NAP | 4/7/2017 | No | NAP | 4/7/2017 | NAP | NAP | |||||
5.37 | Property | Toledo Homewood Suites | NAP | 4/3/2017 | No | NAP | 4/7/2017 | NAP | NAP | |||||
5.38 | Property | Grand Rapids Homewood Suites | NAP | 4/4/2017 | No | NAP | 4/7/2017 | NAP | NAP | |||||
5.39 | Property | Cheyenne Fairfield Inn and Suites | NAP | 4/10/2017 | No | NAP | 4/7/2017 | NAP | NAP | |||||
5.40 | Property | Fairfield Inn Laurel | NAP | 4/19/2017 | No | NAP | 4/28/2017 | NAP | NAP | |||||
5.41 | Property | Courtyard Akron Stow | NAP | 4/15/2017 | No | NAP | 4/28/2017 | NAP | NAP | |||||
5.42 | Property | Larkspur Landing Roseville | NAP | 4/28/2017 | No | NAP | 4/25/2017 | 4/27/2017 | 5% | |||||
5.43 | Property | Towneplace Suites Bloomington | NAP | 4/25/2017 | No | NAP | 4/28/2017 | NAP | NAP | |||||
5.44 | Property | Hampton Inn Danville | NAP | 4/20/2017 | No | NAP | 4/28/2017 | NAP | NAP | |||||
5.45 | Property | Holiday Inn Norwich | NAP | 4/21/2017 | No | NAP | 4/28/2017 | NAP | NAP | |||||
5.46 | Property | Hampton Inn Suites Longview North | NAP | 4/3/2017 | No | NAP | 4/7/2017 | NAP | NAP | |||||
5.47 | Property | Springhill Suites Peoria Westlake | NAP | 4/28/2017 | No | NAP | 4/28/2017 | NAP | NAP | |||||
5.48 | Property | Hampton Inn Suites Buda | NAP | 4/5/2017 | No | NAP | 4/7/2017 | NAP | NAP | |||||
5.49 | Property | Shawnee Hampton Inn | NAP | 4/10/2017 | No | NAP | 4/7/2017 | NAP | NAP | |||||
5.50 | Property | Racine Fairfield Inn | NAP | 3/31/2017 | No | NAP | 4/7/2017 | NAP | NAP | |||||
5.51 | Property | Hampton Inn Selinsgrove Shamokin Dam | NAP | 4/21/2017 | No | NAP | 4/25/2017 | NAP | NAP | |||||
5.52 | Property | Holiday Inn Express & Suites Terrell | NAP | 4/7/2017 | No | NAP | 4/7/2017 | NAP | NAP | |||||
5.53 | Property | Westchase Homewood Suites | NAP | 4/10/2017 | No | NAP | 4/10/2017 | NAP | NAP | |||||
5.54 | Property | Holiday Inn Express & Suites Tyler South | NAP | 4/4/2017 | No | NAP | 4/7/2017 | NAP | NAP | |||||
5.55 | Property | Holiday Inn Express & Suites Huntsville | NAP | 4/7/2017 | No | NAP | 4/7/2017 | NAP | NAP | |||||
5.56 | Property | Hampton Inn Sweetwater | NAP | 4/7/2017 | No | NAP | 4/7/2017 | NAP | NAP | |||||
5.57 | Property | Comfort Suites Buda Austin South | NAP | 3/30/2017 | No | NAP | 4/7/2017 | NAP | NAP | |||||
5.58 | Property | Fairfield Inn & Suites Weatherford | NAP | 4/6/2017 | No | NAP | 4/7/2017 | NAP | NAP | |||||
5.59 | Property | Holiday Inn Express & Suites Altus | NAP | 4/5/2017 | No | NAP | 4/7/2017 | NAP | NAP | |||||
5.60 | Property | Comfort Inn & Suites Paris | NAP | 4/7/2017 | No | NAP | 4/7/2017 | NAP | NAP | |||||
5.61 | Property | Hampton Inn Suites Decatur | NAP | 4/5/2017 | No | NAP | 4/7/2017 | NAP | NAP | |||||
5.62 | Property | Holiday Inn Express & Suites Texarkana East | NAP | 4/3/2017 | No | NAP | 4/7/2017 | NAP | NAP | |||||
5.63 | Property | Mankato Fairfield Inn | NAP | 4/7/2017 | No | NAP | 4/7/2017 | NAP | NAP | |||||
5.64 | Property | Candlewood Suites Texarkana | NAP | 4/4/2017 | No | NAP | 4/7/2017 | NAP | NAP | |||||
5.65 | Property | Country Inn & Suites Houston Intercontinental Airport East | NAP | 4/7/2017 | No | NAP | 4/7/2017 | NAP | NAP | |||||
6 | Loan | CREFI | CREFI | Brookwood Self Storage LA-MS Portfolio | ||||||||||
6.01 | Property | Balis Self Storage | NAP | 5/19/2017 | No | NAP | 5/19/2017 | NAP | NAP | |||||
6.02 | Property | Feu Follet Self Storage | NAP | 5/19/2017 | No | NAP | 6/15/2017 | NAP | NAP | |||||
6.03 | Property | Belle Chasse Self Storage | NAP | 5/19/2017 | No | NAP | 5/19/2017 | NAP | NAP | |||||
6.04 | Property | Oak Villa Self Storage | NAP | 5/17/2017 | No | NAP | 6/15/2017 | NAP | NAP | |||||
6.05 | Property | Harding Self Storage | NAP | 5/19/2017 | No | NAP | 5/19/2017 | NAP | NAP | |||||
6.06 | Property | Florida Boulevard Self Storage | NAP | 5/19/2017 | No | NAP | 5/19/2017 | NAP | NAP | |||||
6.07 | Property | Industriplex Self Storage | NAP | 5/19/2017 | No | NAP | 6/15/2017 | NAP | NAP | |||||
6.08 | Property | Ambassador Self Storage | NAP | 5/19/2017 | No | NAP | 6/15/2017 | NAP | NAP | |||||
6.09 | Property | Interline Self Storage | NAP | 5/19/2017 | No | NAP | 5/19/2017 | NAP | NAP | |||||
6.10 | Property | Flowood Self Storage | NAP | 5/17/2017 | No | NAP | 6/15/2017 | NAP | NAP | |||||
6.11 | Property | Pearl Self Storage | NAP | 5/19/2017 | No | NAP | 6/15/2017 | NAP | NAP | |||||
6.12 | Property | Airway Self Storage | NAP | 5/19/2017 | No | NAP | 5/19/2017 | NAP | NAP | |||||
6.13 | Property | Highway 18 Self Storage | NAP | 5/19/2017 | No | NAP | 6/15/2017 | NAP | NAP | |||||
7 | Loan | GACC | DBNY | Midlink Business Park | W Soule and Company | 78,130 | 3/14/2021 | 2/13/2017 | No | NAP | 2/10/2017 | NAP | NAP | |
8 | Loan | GACC | DBNY | Residence Inn Long Beach | NAP | 4/11/2017 | No | NAP | 4/12/2017 | 4/11/2017 | 10% | |||
9 | Loan | CREFI | CREFI | Embassy Suites Anaheim Orange | NAP | 5/4/2017 | No | NAP | 4/18/2017 | 4/18/2017 | 12% | |||
10 | Loan | CREFI | CREFI | 501 Riverside Avenue | Adams & Reese LLP | 12,435 | 8/31/2023 | 4/27/2017 | No | NAP | 4/28/2017 | NAP | NAP | |
11 | Loan | CREFI | CREFI, CCRE | IGT Reno | NAP | 3/8/2017 | No | NAP | 3/30/2017 | 3/7/2017 | 7% | |||
12 | Loan | CREFI | CREFI | Brookwood Self Storage TX Portfolio | ||||||||||
12.01 | Property | Double Creek Self Storage | NAP | 5/19/2017 | No | NAP | 5/19/2017 | NAP | NAP | |||||
12.02 | Property | Rolling Oaks Self Storage | NAP | 5/19/2017 | No | NAP | 5/19/2017 | NAP | NAP | |||||
12.03 | Property | Leander Self Storage | NAP | 5/19/2017 | No | NAP | 5/19/2017 | NAP | NAP | |||||
12.04 | Property | Ingram Park Self Storage | NAP | 5/19/2017 | No | NAP | 5/19/2017 | NAP | NAP | |||||
13 | Loan | CREFI | CREFI | Town Square Plaza | Sleepys | 5,900 | 11/30/2020 | 5/10/2017 | No | NAP | 5/10/2017 | NAP | NAP | |
14 | Loan | CREFI | CREFI | 7 East 96th Street | NAP | 4/4/2017 | No | NAP | 5/3/2017 | NAP | NAP | |||
15 | Loan | CREFI | CREFI | Residence Inn Columbus Easton | NAP | 3/31/2017 | No | NAP | 3/29/2017 | NAP | NAP | |||
16 | Loan | GACC | DBNY | Pack Square | Peter Pollay Polstar, LLC | 4,464 | 5/31/2018 | 4/24/2017 | No | NAP | 5/3/2017 | NAP | NAP | |
17 | Loan | GACC | Column, WFB, Regions | Gurnee Mills | Floor and Décor | 105,248 | 9/30/2026 | 8/26/2016 | No | NAP | 8/26/2016 | NAP | NAP | |
18 | Loan | CREFI | CREFI | Brookriver Executive Center | Jack Boles Parking | 4,241 | 10/31/2022 | 5/24/2017 | No | NAP | 5/24/2017 | NAP | NAP | |
19 | Loan | GACC | DBNY | 444 Spear | Tuan & Robinson | 3,388 | 2/28/2022 | 5/26/2017 | No | NAP | 5/30/2017 | 5/26/2017 | 18% | |
20 | Loan | GACC | DBNY | 5 Points Center | Panda Express Inc | 2,732 | 12/31/2029 | 3/24/2017 | No | NAP | 3/22/2017 | 3/23/2017 | 9% | |
21 | Loan | CREFI | CREFI | Doraville Plaza | Choice Cap, Inc. | 7,500 | 12/31/2026 | 5/10/2017 | No | NAP | 3/29/2017 | NAP | NAP | |
22 | Loan | CREFI | CREFI | FedEx Freight Zion | NAP | 6/1/2017 | No | NAP | 6/7/2017 | NAP | NAP | |||
23 | Loan | GACC | DBNY | Best Western Plus Marina Gateway | NAP | 4/6/2017 | No | NAP | 4/6/2017 | 5% | ||||
24 | Loan | GACC | DBNY | Forum at the Soncy | Chico’s Fashion, Inc. | 4,486 | 6/30/2018 | 11/17/2016 | No | NAP | 11/17/2016 | NAP | NAP | |
25 | Loan | GACC | DBNY | Presidio Office | Baptist Yoga SF | 4,024 | 9/30/2018 | 4/27/2017 | No | NAP | 4/27/2017 | 4/27/2017 | 18% | |
26 | Loan | GACC | DBNY | Elston & Webster Building | Yogaview, LLC. | 7,200 | 5/31/2019 | 6/7/2017 | No | NAP | 6/6/2017 | NAP | NAP | |
27 | Loan | CREFI | CREFI | Berkshire Square Apartments | NAP | 5/19/2017 | No | NAP | 5/19/2017 | NAP | NAP | |||
28 | Loan | GACC | DBNY | Pinole Ridge | Sleep Number | 3,260 | 12/31/2020 | 4/10/2017 | No | NAP | 4/7/2017 | 5/4/2017 | 9% | |
29 | Loan | CREFI | CREFI | 1322 3rd Street Promenade | NAP | 3/27/2017 | No | NAP | 3/27/2017 | 3/30/2017 | 19% | |||
30 | Loan | CGMRC | CGMRC | 3925 Brookside Parkway | NAP | 1/12/2017 | No | NAP | 12/16/2016 | NAP | NAP | |||
31 | Loan | GACC | DBNY | 1150 65th Street | Guayakii | 4,800 | 5/31/2018 | 5/30/2017 | No | NAP | 5/30/2017 | 5/30/2017 | 19% | |
32 | Loan | GACC | DBNY | Market Creek Plaza | Subway | 1,620 | 4/30/2019 | 4/4/2017 | No | NAP | 4/3/2017 | 4/3/2017 | 7% | |
33 | Loan | CREFI | CREFI | Boatyard Shopping Center | Pacific Physical Therapy | 3,400 | 7/31/2018 | 3/30/2017 | No | NAP | 3/28/2017 | 3/30/2017 | 8% | |
34 | Loan | GACC | DBNY | Good Samaritan Medical Center | Sweet Tooth Care | 2,354 | 6/30/2023 | 4/4/2017 | No | NAP | 4/4/2017 | 4/4/2017 | 14% | |
35 | Loan | GACC | DBNY | Shops at the Canyons | Purple Entertainment, LLC | 2,575 | 1/31/2022 | 4/25/2017 | No | NAP | 4/26/2017 | NAP | NAP | |
36 | Loan | CREFI | CREFI | Summertree Apartments | NAP | 6/1/2017 | No | NAP | 6/1/2017 | NAP | NAP | |||
37 | Loan | CREFI | CREFI | Rita Ranch I | Success Martial Arts | 1,598 | 12/31/2017 | 4/26/2017 | No | NAP | 4/26/2017 | NAP | NAP | |
38 | Loan | CREFI | CREFI | Fort Knox Self Storage | NAP | 4/24/2017 | No | NAP | 4/19/2017 | NAP | NAP | |||
39 | Loan | CREFI | CREFI | 1566 Third Avenue | NAP | 4/25/2017 | No | NAP | 4/25/2017 | NAP | NAP | |||
40 | Loan | CREFI | CREFI | Fresenius Medical Center Evergreen | NAP | 4/17/2017 | No | NAP | 5/31/2017 | NAP | NAP | |||
41 | Loan | CREFI | CREFI | Mission Plaza | Brick Dental | 2,190 | 12/31/2026 | 4/14/2017 | No | NAP | 4/14/2017 | 4/14/2017 | 6% | |
42 | Loan | GACC | DBNY | Hampton Inn Greenwood | NAP | 3/13/2017 | No | NAP | 3/13/2017 | NAP | NAP | |||
43 | Loan | CREFI | CREFI | Great Oaks Apartments | NAP | 4/26/2017 | No | NAP | 4/26/2017 | NAP | NAP | |||
44 | Loan | CREFI | CREFI | Texas and Chicago Retail Portfolio | ||||||||||
44.01 | Property | Grapevine Legacy Bank | NAP | 3/3/2017 | No | NAP | 3/3/2017 | NAP | NAP | |||||
44.02 | Property | Nacogdoches Retail | NAP | 3/3/2017 | No | NAP | 3/3/2017 | NAP | NAP | |||||
44.03 | Property | Chicago Mattress Firm | NAP | 5/22/2017 | No | NAP | 5/15/2017 | NAP | NAP | |||||
44.04 | Property | Irving Sonic | NAP | 3/3/2017 | No | NAP | 3/10/2017 | NAP | NAP | |||||
45 | Loan | CREFI | CREFI | CityLine Self Storage PA & LA Portfolio | ||||||||||
45.01 | Property | Central Self Storage | NAP | 4/19/2017 | No | NAP | 4/19/2017 | NAP | NAP | |||||
45.02 | Property | Around the Clock Storage | NAP | 4/20/2017 | No | NAP | 4/12/2017 | NAP | NAP | |||||
46 | Loan | CREFI | CREFI | Mt. Repose Self Storage | NAP | 4/24/2017 | No | NAP | 4/24/2017 | NAP | NAP | |||
47 | Loan | GACC | DBNY | Walgreens Market Creek | NAP | 4/3/2017 | No | NAP | 4/3/2017 | 4/3/2017 | 6% | |||
48 | Loan | CREFI | CREFI | Fresenius Medical Center Mora | NAP | 4/17/2017 | No | NAP | 4/13/2017 | NAP | NAP |
Page 11 of 17 |
CD 2017-CD5 Annex A | ||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Earthquake Insurance Required Y/N | Upfront RE Tax Reserve ($) | Ongoing RE Tax Reserve ($) | Upfront Insurance Reserve ($) | Ongoing Insurance Reserve ($) | Upfront Replacement Reserve ($) | Ongoing Replacement Reserve ($) | Replacement Reserve Caps ($) | Upfront TI/LC Reserve ($) |
1 | Loan | CGMRC, GACC | MSMCH, CGMRC, DBNY, WFB | General Motors Building | No | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
2 | Loan | GACC | DBNY, GSMC, MSBNA | Olympic Tower | No | 0 | 0 | 298,431 | 0 | 25,989,597 | 0 | 0 | 21,357,936 | |
3 | Loan | GACC | DBNY | AHIP Northeast Portfolio IV | No | 525,599 | 75,768 | 0 | 0 | 0 | 0 | 0 | 0 | |
3.01 | Property | RI Baltimore White Marsh | No | |||||||||||
3.02 | Property | HIS Arundel BWI Airport | No | |||||||||||
3.03 | Property | RI Neptune at Gateway Centre | No | |||||||||||
3.04 | Property | RI Atlantic City Egg Harbor Township | No | |||||||||||
4 | Loan | GACC | DBNY, JPM, Natixis, SocGen, Barclays | 245 Park Avenue | No | 0 | 3,878,518 | 227,000 | 113,500 | 47,738 | 47,738 | 0 | 0 | |
5 | Loan | GACC | DBNY, JPMCB, Barclays, BofA | Starwood Capital Group Hotel Portfolio | No | 0 | 0 | 0 | 0 | 0 | 727,736 | 0 | 0 | |
5.01 | Property | Larkspur Landing Sunnyvale | No | |||||||||||
5.02 | Property | Larkspur Landing Milpitas | No | |||||||||||
5.03 | Property | Larkspur Landing Campbell | No | |||||||||||
5.04 | Property | Larkspur Landing San Francisco | No | |||||||||||
5.05 | Property | Larkspur Landing Pleasanton | No | |||||||||||
5.06 | Property | Larkspur Landing Bellevue | No | |||||||||||
5.07 | Property | Larkspur Landing Sacramento | No | |||||||||||
5.08 | Property | Hampton Inn Ann Arbor North | No | |||||||||||
5.09 | Property | Larkspur Landing Hillsboro | No | |||||||||||
5.10 | Property | Larkspur Landing Renton | No | |||||||||||
5.11 | Property | Holiday Inn Arlington Northeast Rangers Ballpark | No | |||||||||||
5.12 | Property | Residence Inn Toledo Maumee | No | |||||||||||
5.13 | Property | Residence Inn Williamsburg | No | |||||||||||
5.14 | Property | Hampton Inn Suites Waco South | No | |||||||||||
5.15 | Property | Holiday Inn Louisville Airport Fair Expo | No | |||||||||||
5.16 | Property | Courtyard Tyler | No | |||||||||||
5.17 | Property | Hilton Garden Inn Edison Raritan Center | No | |||||||||||
5.18 | Property | Hilton Garden Inn St Paul Oakdale | No | |||||||||||
5.19 | Property | Residence Inn Grand Rapids West | No | |||||||||||
5.20 | Property | Peoria, AZ Residence Inn | No | |||||||||||
5.21 | Property | Hampton Inn Suites Bloomington Normal | No | |||||||||||
5.22 | Property | Courtyard Chico | No | |||||||||||
5.23 | Property | Hampton Inn Suites Kokomo | No | |||||||||||
5.24 | Property | Hampton Inn Suites South Bend | No | |||||||||||
5.25 | Property | Courtyard Wichita Falls | No | |||||||||||
5.26 | Property | Hampton Inn Morehead | No | |||||||||||
5.27 | Property | Residence Inn Chico | No | |||||||||||
5.28 | Property | Courtyard Lufkin | No | |||||||||||
5.29 | Property | Hampton Inn Carlisle | No | |||||||||||
5.30 | Property | Springhill Suites Williamsburg | No | |||||||||||
5.31 | Property | Fairfield Inn Bloomington | No | |||||||||||
5.32 | Property | Waco Residence Inn | No | |||||||||||
5.33 | Property | Holiday Inn Express Fishers | No | |||||||||||
5.34 | Property | Larkspur Landing Folsom | No | |||||||||||
5.35 | Property | Springhill Suites Chicago Naperville Warrenville | No | |||||||||||
5.36 | Property | Holiday Inn Express & Suites Paris | No | |||||||||||
5.37 | Property | Toledo Homewood Suites | No | |||||||||||
5.38 | Property | Grand Rapids Homewood Suites | No | |||||||||||
5.39 | Property | Cheyenne Fairfield Inn and Suites | No | |||||||||||
5.40 | Property | Fairfield Inn Laurel | No | |||||||||||
5.41 | Property | Courtyard Akron Stow | No | |||||||||||
5.42 | Property | Larkspur Landing Roseville | No | |||||||||||
5.43 | Property | Towneplace Suites Bloomington | No | |||||||||||
5.44 | Property | Hampton Inn Danville | No | |||||||||||
5.45 | Property | Holiday Inn Norwich | No | |||||||||||
5.46 | Property | Hampton Inn Suites Longview North | No | |||||||||||
5.47 | Property | Springhill Suites Peoria Westlake | No | |||||||||||
5.48 | Property | Hampton Inn Suites Buda | No | |||||||||||
5.49 | Property | Shawnee Hampton Inn | No | |||||||||||
5.50 | Property | Racine Fairfield Inn | No | |||||||||||
5.51 | Property | Hampton Inn Selinsgrove Shamokin Dam | No | |||||||||||
5.52 | Property | Holiday Inn Express & Suites Terrell | No | |||||||||||
5.53 | Property | Westchase Homewood Suites | No | |||||||||||
5.54 | Property | Holiday Inn Express & Suites Tyler South | No | |||||||||||
5.55 | Property | Holiday Inn Express & Suites Huntsville | No | |||||||||||
5.56 | Property | Hampton Inn Sweetwater | No | |||||||||||
5.57 | Property | Comfort Suites Buda Austin South | No | |||||||||||
5.58 | Property | Fairfield Inn & Suites Weatherford | No | |||||||||||
5.59 | Property | Holiday Inn Express & Suites Altus | No | |||||||||||
5.60 | Property | Comfort Inn & Suites Paris | No | |||||||||||
5.61 | Property | Hampton Inn Suites Decatur | No | |||||||||||
5.62 | Property | Holiday Inn Express & Suites Texarkana East | No | |||||||||||
5.63 | Property | Mankato Fairfield Inn | No | |||||||||||
5.64 | Property | Candlewood Suites Texarkana | No | |||||||||||
5.65 | Property | Country Inn & Suites Houston Intercontinental Airport East | No | |||||||||||
6 | Loan | CREFI | CREFI | Brookwood Self Storage LA-MS Portfolio | No | 264,376 | 44,063 | 0 | 0 | 0 | 0 | 400,788 | 0 | |
6.01 | Property | Balis Self Storage | No | |||||||||||
6.02 | Property | Feu Follet Self Storage | No | |||||||||||
6.03 | Property | Belle Chasse Self Storage | No | |||||||||||
6.04 | Property | Oak Villa Self Storage | No | |||||||||||
6.05 | Property | Harding Self Storage | No | |||||||||||
6.06 | Property | Florida Boulevard Self Storage | No | |||||||||||
6.07 | Property | Industriplex Self Storage | No | |||||||||||
6.08 | Property | Ambassador Self Storage | No | |||||||||||
6.09 | Property | Interline Self Storage | No | |||||||||||
6.10 | Property | Flowood Self Storage | No | |||||||||||
6.11 | Property | Pearl Self Storage | No | |||||||||||
6.12 | Property | Airway Self Storage | No | |||||||||||
6.13 | Property | Highway 18 Self Storage | No | |||||||||||
7 | Loan | GACC | DBNY | Midlink Business Park | No | 140,109 | 18,652 | 0 | 0 | 0 | 14,058 | 337,402 | 461,530 | |
8 | Loan | GACC | DBNY | Residence Inn Long Beach | No | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
9 | Loan | CREFI | CREFI | Embassy Suites Anaheim Orange | No | 155,326 | 51,775 | 0 | 0 | 0 | 45,196 | 0 | 0 | |
10 | Loan | CREFI | CREFI | 501 Riverside Avenue | No | 384,402 | 42,711 | 31,401 | 10,467 | 0 | 3,329 | 120,000 | 0 | |
11 | Loan | CREFI | CREFI, CCRE | IGT Reno | No | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
12 | Loan | CREFI | CREFI | Brookwood Self Storage TX Portfolio | No | 493,963 | 82,327 | 0 | 0 | 0 | 0 | 102,639 | 0 | |
12.01 | Property | Double Creek Self Storage | No | |||||||||||
12.02 | Property | Rolling Oaks Self Storage | No | |||||||||||
12.03 | Property | Leander Self Storage | No | |||||||||||
12.04 | Property | Ingram Park Self Storage | No | |||||||||||
13 | Loan | CREFI | CREFI | Town Square Plaza | No | 0 | 47,352 | 4,910 | 2,455 | 0 | 2,751 | 0 | 250,000 | |
14 | Loan | CREFI | CREFI | 7 East 96th Street | No | 18,047 | 18,047 | 10,789 | 981 | 0 | 816 | 0 | 0 | |
15 | Loan | CREFI | CREFI | Residence Inn Columbus Easton | No | 25,319 | 25,319 | 0 | 0 | 0 | 0 | 0 | 0 | |
16 | Loan | GACC | DBNY | Pack Square | No | 96,110 | 16,018 | 8,095 | 4,047 | 0 | 2,274 | 81,850 | 250,000 | |
17 | Loan | GACC | Column, WFB, Regions | Gurnee Mills | No | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
18 | Loan | CREFI | CREFI | Brookriver Executive Center | No | 221,849 | 20,168 | 0 | 0 | 0 | 5,249 | 0 | 0 | |
19 | Loan | GACC | DBNY | 444 Spear | No | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
20 | Loan | GACC | DBNY | 5 Points Center | No | 110,106 | 18,351 | 0 | 0 | 0 | 772 | 27,789 | 92,400 | |
21 | Loan | CREFI | CREFI | Doraville Plaza | No | 166,667 | 20,833 | 0 | 0 | 85,000 | 0 | 85,000 | 300,000 | |
22 | Loan | CREFI | CREFI | FedEx Freight Zion | No | 0 | 0 | 0 | 0 | 0 | 547 | 0 | 0 | |
23 | Loan | GACC | DBNY | Best Western Plus Marina Gateway | No | 110,256 | 18,376 | 0 | 0 | 0 | 20,028 | 0 | 0 | |
24 | Loan | GACC | DBNY | Forum at the Soncy | No | 56,656 | 11,331 | 0 | 0 | 0 | 1,082 | 38,948 | 1,000,000 | |
25 | Loan | GACC | DBNY | Presidio Office | No | 0 | 0 | 32,898 | 2,742 | 0 | 964 | 23,142 | 200,000 | |
26 | Loan | GACC | DBNY | Elston & Webster Building | No | 187,266 | 29,260 | 0 | 0 | 0 | 1,751 | 63,045 | 0 | |
27 | Loan | CREFI | CREFI | Berkshire Square Apartments | No | 29,125 | 8,108 | 14,710 | 7,355 | 1,128,000 | 7,375 | 0 | 0 | |
28 | Loan | GACC | DBNY | Pinole Ridge | No | 64,105 | 16,026 | 1,245 | 1,245 | 0 | 701 | 16,829 | 0 | |
29 | Loan | CREFI | CREFI | 1322 3rd Street Promenade | No | 19,357 | 3,226 | 38,260 | 4,251 | 0 | 363 | 0 | 0 | |
30 | Loan | CGMRC | CGMRC | 3925 Brookside Parkway | No | 64,909 | 12,982 | 0 | 0 | 0 | 3,182 | 0 | 0 | |
31 | Loan | GACC | DBNY | 1150 65th Street | No | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
32 | Loan | GACC | DBNY | Market Creek Plaza | No | 39,278 | 13,093 | 16,771 | 2,795 | 0 | 1,300 | 0 | 0 | |
33 | Loan | CREFI | CREFI | Boatyard Shopping Center | No | 39,102 | 9,775 | 0 | 1,868 | 140,000 | 1,294 | 0 | 0 | |
34 | Loan | GACC | DBNY | Good Samaritan Medical Center | No | 35,721 | 11,907 | 1,698 | 849 | 0 | 823 | 19,741 | 459,250 | |
35 | Loan | GACC | DBNY | Shops at the Canyons | No | 40,711 | 20,355 | 7,732 | 1,933 | 0 | 681 | 24,515 | 351,646 | |
36 | Loan | CREFI | CREFI | Summertree Apartments | No | 54,387 | 6,798 | 24,764 | 4,953 | 0 | 4,781 | 0 | 0 | |
37 | Loan | CREFI | CREFI | Rita Ranch I | No | 38,314 | 12,771 | 0 | 522 | 0 | 785 | 0 | 110,000 | |
38 | Loan | CREFI | CREFI | Fort Knox Self Storage | No | 39,787 | 3,617 | 0 | 0 | 0 | 571 | 0 | 0 | |
39 | Loan | CREFI | CREFI | 1566 Third Avenue | No | 7,297 | 7,297 | 0 | 0 | 0 | 205 | 0 | 0 | |
40 | Loan | CREFI | CREFI | Fresenius Medical Center Evergreen | No | 10,434 | 3,478 | 0 | 0 | 0 | 217 | 7,825 | 0 | |
41 | Loan | CREFI | CREFI | Mission Plaza | No | 10,159 | 3,386 | 3,151 | 350 | 80,000 | 0 | 80,000 | 0 | |
42 | Loan | GACC | DBNY | Hampton Inn Greenwood | No | 47,321 | 6,760 | 0 | 0 | 0 | 7,443 | 0 | 0 | |
43 | Loan | CREFI | CREFI | Great Oaks Apartments | No | 35,575 | 5,929 | 10,591 | 2,648 | 0 | 3,333 | 80,000 | 0 | |
44 | Loan | CREFI | CREFI | Texas and Chicago Retail Portfolio | No | 33,166 | 4,756 | 0 | 0 | 0 | 352 | 30,000 | 0 | |
44.01 | Property | Grapevine Legacy Bank | No | |||||||||||
44.02 | Property | Nacogdoches Retail | No | |||||||||||
44.03 | Property | Chicago Mattress Firm | No | |||||||||||
44.04 | Property | Irving Sonic | No | |||||||||||
45 | Loan | CREFI | CREFI | CityLine Self Storage PA & LA Portfolio | No | 28,531 | 4,755 | 1,886 | 943 | 0 | 1,526 | 0 | 0 | |
45.01 | Property | Central Self Storage | No | |||||||||||
45.02 | Property | Around the Clock Storage | No | |||||||||||
46 | Loan | CREFI | CREFI | Mt. Repose Self Storage | No | 5,845 | 5,845 | 7,526 | 1,075 | 0 | 0 | 0 | 0 | |
47 | Loan | GACC | DBNY | Walgreens Market Creek | No | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
48 | Loan | CREFI | CREFI | Fresenius Medical Center Mora | No | 0 | 0 | 0 | 0 | 0 | 75 | 2,700 | 0 |
Page 12 of 17 |
CD 2017-CD5 Annex A | ||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | 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 ($) | Ongoing Environmental Reserve ($) | Upfront Other Reserve ($) |
1 | Loan | CGMRC, GACC | MSMCH, CGMRC, DBNY, WFB | General Motors Building | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
2 | Loan | GACC | DBNY, GSMC, MSBNA | Olympic Tower | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,997,581 | |
3 | Loan | GACC | DBNY | AHIP Northeast Portfolio IV | 0 | 0 | 0 | 0 | 12,600 | 0 | 0 | 0 | 2,864,145 | |
3.01 | Property | RI Baltimore White Marsh | ||||||||||||
3.02 | Property | HIS Arundel BWI Airport | ||||||||||||
3.03 | Property | RI Neptune at Gateway Centre | ||||||||||||
3.04 | Property | RI Atlantic City Egg Harbor Township | ||||||||||||
4 | Loan | GACC | DBNY, JPM, Natixis, SocGen, Barclays | 245 Park Avenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,431,608 | |
5 | Loan | GACC | DBNY, JPMCB, Barclays, BofA | Starwood Capital Group Hotel Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12,268,991 | |
5.01 | Property | Larkspur Landing Sunnyvale | ||||||||||||
5.02 | Property | Larkspur Landing Milpitas | ||||||||||||
5.03 | Property | Larkspur Landing Campbell | ||||||||||||
5.04 | Property | Larkspur Landing San Francisco | ||||||||||||
5.05 | Property | Larkspur Landing Pleasanton | ||||||||||||
5.06 | Property | Larkspur Landing Bellevue | ||||||||||||
5.07 | Property | Larkspur Landing Sacramento | ||||||||||||
5.08 | Property | Hampton Inn Ann Arbor North | ||||||||||||
5.09 | Property | Larkspur Landing Hillsboro | ||||||||||||
5.10 | Property | Larkspur Landing Renton | ||||||||||||
5.11 | Property | Holiday Inn Arlington Northeast Rangers Ballpark | ||||||||||||
5.12 | Property | Residence Inn Toledo Maumee | ||||||||||||
5.13 | Property | Residence Inn Williamsburg | ||||||||||||
5.14 | Property | Hampton Inn Suites Waco South | ||||||||||||
5.15 | Property | Holiday Inn Louisville Airport Fair Expo | ||||||||||||
5.16 | Property | Courtyard Tyler | ||||||||||||
5.17 | Property | Hilton Garden Inn Edison Raritan Center | ||||||||||||
5.18 | Property | Hilton Garden Inn St Paul Oakdale | ||||||||||||
5.19 | Property | Residence Inn Grand Rapids West | ||||||||||||
5.20 | Property | Peoria, AZ Residence Inn | ||||||||||||
5.21 | Property | Hampton Inn Suites Bloomington Normal | ||||||||||||
5.22 | Property | Courtyard Chico | ||||||||||||
5.23 | Property | Hampton Inn Suites Kokomo | ||||||||||||
5.24 | Property | Hampton Inn Suites South Bend | ||||||||||||
5.25 | Property | Courtyard Wichita Falls | ||||||||||||
5.26 | Property | Hampton Inn Morehead | ||||||||||||
5.27 | Property | Residence Inn Chico | ||||||||||||
5.28 | Property | Courtyard Lufkin | ||||||||||||
5.29 | Property | Hampton Inn Carlisle | ||||||||||||
5.30 | Property | Springhill Suites Williamsburg | ||||||||||||
5.31 | Property | Fairfield Inn Bloomington | ||||||||||||
5.32 | Property | Waco Residence Inn | ||||||||||||
5.33 | Property | Holiday Inn Express Fishers | ||||||||||||
5.34 | Property | Larkspur Landing Folsom | ||||||||||||
5.35 | Property | Springhill Suites Chicago Naperville Warrenville | ||||||||||||
5.36 | Property | Holiday Inn Express & Suites Paris | ||||||||||||
5.37 | Property | Toledo Homewood Suites | ||||||||||||
5.38 | Property | Grand Rapids Homewood Suites | ||||||||||||
5.39 | Property | Cheyenne Fairfield Inn and Suites | ||||||||||||
5.40 | Property | Fairfield Inn Laurel | ||||||||||||
5.41 | Property | Courtyard Akron Stow | ||||||||||||
5.42 | Property | Larkspur Landing Roseville | ||||||||||||
5.43 | Property | Towneplace Suites Bloomington | ||||||||||||
5.44 | Property | Hampton Inn Danville | ||||||||||||
5.45 | Property | Holiday Inn Norwich | ||||||||||||
5.46 | Property | Hampton Inn Suites Longview North | ||||||||||||
5.47 | Property | Springhill Suites Peoria Westlake | ||||||||||||
5.48 | Property | Hampton Inn Suites Buda | ||||||||||||
5.49 | Property | Shawnee Hampton Inn | ||||||||||||
5.50 | Property | Racine Fairfield Inn | ||||||||||||
5.51 | Property | Hampton Inn Selinsgrove Shamokin Dam | ||||||||||||
5.52 | Property | Holiday Inn Express & Suites Terrell | ||||||||||||
5.53 | Property | Westchase Homewood Suites | ||||||||||||
5.54 | Property | Holiday Inn Express & Suites Tyler South | ||||||||||||
5.55 | Property | Holiday Inn Express & Suites Huntsville | ||||||||||||
5.56 | Property | Hampton Inn Sweetwater | ||||||||||||
5.57 | Property | Comfort Suites Buda Austin South | ||||||||||||
5.58 | Property | Fairfield Inn & Suites Weatherford | ||||||||||||
5.59 | Property | Holiday Inn Express & Suites Altus | ||||||||||||
5.60 | Property | Comfort Inn & Suites Paris | ||||||||||||
5.61 | Property | Hampton Inn Suites Decatur | ||||||||||||
5.62 | Property | Holiday Inn Express & Suites Texarkana East | ||||||||||||
5.63 | Property | Mankato Fairfield Inn | ||||||||||||
5.64 | Property | Candlewood Suites Texarkana | ||||||||||||
5.65 | Property | Country Inn & Suites Houston Intercontinental Airport East | ||||||||||||
6 | Loan | CREFI | CREFI | Brookwood Self Storage LA-MS Portfolio | 0 | 0 | 0 | 0 | 5,625 | 0 | 0 | 0 | 0 | |
6.01 | Property | Balis Self Storage | ||||||||||||
6.02 | Property | Feu Follet Self Storage | ||||||||||||
6.03 | Property | Belle Chasse Self Storage | ||||||||||||
6.04 | Property | Oak Villa Self Storage | ||||||||||||
6.05 | Property | Harding Self Storage | ||||||||||||
6.06 | Property | Florida Boulevard Self Storage | ||||||||||||
6.07 | Property | Industriplex Self Storage | ||||||||||||
6.08 | Property | Ambassador Self Storage | ||||||||||||
6.09 | Property | Interline Self Storage | ||||||||||||
6.10 | Property | Flowood Self Storage | ||||||||||||
6.11 | Property | Pearl Self Storage | ||||||||||||
6.12 | Property | Airway Self Storage | ||||||||||||
6.13 | Property | Highway 18 Self Storage | ||||||||||||
7 | Loan | GACC | DBNY | Midlink Business Park | 25,264 | 700,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
8 | Loan | GACC | DBNY | Residence Inn Long Beach | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
9 | Loan | CREFI | CREFI | Embassy Suites Anaheim Orange | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
10 | Loan | CREFI | CREFI | 501 Riverside Avenue | 19,972 | 718,843 | 0 | 0 | 0 | 0 | 0 | 0 | 1,113,910 | |
11 | Loan | CREFI | CREFI, CCRE | IGT Reno | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
12 | Loan | CREFI | CREFI | Brookwood Self Storage TX Portfolio | 0 | 0 | 0 | 0 | 2,500 | 0 | 0 | 0 | 1,250,000 | |
12.01 | Property | Double Creek Self Storage | ||||||||||||
12.02 | Property | Rolling Oaks Self Storage | ||||||||||||
12.03 | Property | Leander Self Storage | ||||||||||||
12.04 | Property | Ingram Park Self Storage | ||||||||||||
13 | Loan | CREFI | CREFI | Town Square Plaza | 0 | 250,000 | 0 | 0 | 32,625 | 0 | 0 | 0 | 0 | |
14 | Loan | CREFI | CREFI | 7 East 96th Street | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 150,000 | |
15 | Loan | CREFI | CREFI | Residence Inn Columbus Easton | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
16 | Loan | GACC | DBNY | Pack Square | 11,667 | 500,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
17 | Loan | GACC | Column, WFB, Regions | Gurnee Mills | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
18 | Loan | CREFI | CREFI | Brookriver Executive Center | 9,184 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28,916 | |
19 | Loan | GACC | DBNY | 444 Spear | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
20 | Loan | GACC | DBNY | 5 Points Center | 4,213 | 151,657 | 0 | 0 | 0 | 0 | 0 | 0 | 15,576 | |
21 | Loan | CREFI | CREFI | Doraville Plaza | 0 | 300,000 | 0 | 0 | 50,000 | 0 | 0 | 0 | 0 | |
22 | Loan | CREFI | CREFI | FedEx Freight Zion | 2,737 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
23 | Loan | GACC | DBNY | Best Western Plus Marina Gateway | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 114,377 | |
24 | Loan | GACC | DBNY | Forum at the Soncy | 0 | 500,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
25 | Loan | GACC | DBNY | Presidio Office | 7,232 | 260,352 | 0 | 0 | 0 | 0 | 0 | 0 | 417,277 | |
26 | Loan | GACC | DBNY | Elston & Webster Building | 6,421 | 231,165 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
27 | Loan | CREFI | CREFI | Berkshire Square Apartments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 450,000 | |
28 | Loan | GACC | DBNY | Pinole Ridge | 7,363 | 177,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
29 | Loan | CREFI | CREFI | 1322 3rd Street Promenade | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33,623 | |
30 | Loan | CGMRC | CGMRC | 3925 Brookside Parkway | 0 | 0 | 0 | 0 | 9,143 | 0 | 0 | 0 | 2,487,150 | |
31 | Loan | GACC | DBNY | 1150 65th Street | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
32 | Loan | GACC | DBNY | Market Creek Plaza | 3,251 | 200,000 | 0 | 0 | 8,125 | 0 | 0 | 0 | 0 | |
33 | Loan | CREFI | CREFI | Boatyard Shopping Center | 8,625 | 200,000 | 0 | 0 | 32,625 | 0 | 0 | 0 | 0 | |
34 | Loan | GACC | DBNY | Good Samaritan Medical Center | 0 | 172,000 | 0 | 0 | 14,375 | 0 | 0 | 0 | 141,327 | |
35 | Loan | GACC | DBNY | Shops at the Canyons | 0 | 150,000 | 0 | 0 | 0 | 0 | 0 | 0 | 13,665 | |
36 | Loan | CREFI | CREFI | Summertree Apartments | 0 | 0 | 0 | 0 | 79,006 | 0 | 0 | 0 | 300,000 | |
37 | Loan | CREFI | CREFI | Rita Ranch I | 2,637 | 325,000 | 0 | 0 | 211,703 | 0 | 0 | 0 | 0 | |
38 | Loan | CREFI | CREFI | Fort Knox Self Storage | 0 | 0 | 0 | 0 | 59,263 | 0 | 0 | 0 | 0 | |
39 | Loan | CREFI | CREFI | 1566 Third Avenue | 0 | 0 | 0 | 0 | 10,375 | 0 | 0 | 0 | 0 | |
40 | Loan | CREFI | CREFI | Fresenius Medical Center Evergreen | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
41 | Loan | CREFI | CREFI | Mission Plaza | 1,658 | 100,000 | 0 | 0 | 4,500 | 0 | 0 | 0 | 26,065 | |
42 | Loan | GACC | DBNY | Hampton Inn Greenwood | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,160,629 | |
43 | Loan | CREFI | CREFI | Great Oaks Apartments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
44 | Loan | CREFI | CREFI | Texas and Chicago Retail Portfolio | 1,172 | 40,000 | 0 | 0 | 16,188 | 0 | 0 | 0 | 0 | |
44.01 | Property | Grapevine Legacy Bank | ||||||||||||
44.02 | Property | Nacogdoches Retail | ||||||||||||
44.03 | Property | Chicago Mattress Firm | ||||||||||||
44.04 | Property | Irving Sonic | ||||||||||||
45 | Loan | CREFI | CREFI | CityLine Self Storage PA & LA Portfolio | 0 | 0 | 0 | 0 | 62,755 | 0 | 0 | 0 | 0 | |
45.01 | Property | Central Self Storage | ||||||||||||
45.02 | Property | Around the Clock Storage | ||||||||||||
46 | Loan | CREFI | CREFI | Mt. Repose Self Storage | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
47 | Loan | GACC | DBNY | Walgreens Market Creek | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
48 | Loan | CREFI | CREFI | Fresenius Medical Center Mora | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Page 13 of 17 |
CD 2017-CD5 Annex A | ||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Ongoing Other Reserve ($) | Other Reserve Description | Borrower Name | Delaware Statutory Trust? Y/N | Carve-out Guarantor | Loan Purpose | Loan Amount (sources) ($) | Principal’s New Cash Contribution ($) (7) | Subordinate Debt ($) |
1 | Loan | CGMRC, GACC | MSMCH, CGMRC, DBNY, WFB | General Motors Building | 0 | 767 Fifth Partners LLC | No | NAP | Refinance | 1,470,000,000 | 0 | 830,000,000 | ||
2 | Loan | GACC | DBNY, GSMC, MSBNA | Olympic Tower | 153,680 | Free Rent Reserve (Upfront: 11,843,236); Ground Rent Reserve (Upfront: 2,154,345; Monthly: 153,680) | OT Real Estate Owner LLC | No | OPG Investment Holdings (US), LLC; Crown Retail Services LLC; Centurian Management Corporation; Crown 600 Broadway LLC | Refinance | 760,000,000 | 0 | 240,000,000 | |
3 | Loan | GACC | DBNY | AHIP Northeast Portfolio IV | 0 | PIP Reserve (Upfront: 2,864,145) | AHIP MD Hanover 7027 Properties LLC; AHIP MD Baltimore 4980 Properties LLC; AHIP MD Baltimore 4980 Enterprises LLC; AHIP NJ Egg Harbor 3022 Properties LLC; AHIP NJ Egg Harbor 3022 Enterprises LLC; AHIP NJ Neptune Properties LLC; AHIP NJ Neptune Enterprises LLC | No | American Hotel Income Properties REIT Inc. | Acquisition | 56,500,000 | 38,673,902 | 0 | |
3.01 | Property | RI Baltimore White Marsh | ||||||||||||
3.02 | Property | HIS Arundel BWI Airport | ||||||||||||
3.03 | Property | RI Neptune at Gateway Centre | ||||||||||||
3.04 | Property | RI Atlantic City Egg Harbor Township | ||||||||||||
4 | Loan | GACC | DBNY, JPM, Natixis, SocGen, Barclays | 245 Park Avenue | Outstanding Rollover (Upfront: $10,298,441), Free Rent Reserve (Upfront: $1,133,167) | 245 Park Avenue Property LLC | No | 181 West Madison Holding LLC | Acquisition | 1,200,000,000 | 524,062,579 | 568,000,000 | ||
5 | Loan | GACC | DBNY, JPMCB, Barclays, BofA | Starwood Capital Group Hotel Portfolio | Larkspur Landing Capital Work/FF&E Reserve (Upfront: 6,385,000); Capital Work Reserve (Upfront: 5,883,991) | LL Folsom, L.P.; LL Hillsboro, L.P.; LL Milpitas, L.P.; LL Pleasanton, L.P.; LL Campbell, L.P.; LL South San Francisco, L.P.; LL Roseville, L.P.; LL Bellevue, L.P.; LL Sunnyvale, L.P.; LL Sacramento, L.P.; LL Renton, L.P.; FH-Hotel Bloomington, L.P.; FH-Hotel Kokomo, L.P.; FH-Hotel Oakdale, L.P.; FH-Hotel Ann Arbor, L.P.; FH-Hotel South Bend, L.P.; FH-Hotel Peoria, L.P.; FH-Hotel Maumee, L.P.; FH-Hotel Warrenville, L.P.; FH-Hotel South Franklin, L.P.; FH-Hotel Normal, L.P.; FH-Grandville, L.P.; TXHP Buda 1, L.L.C.; TXHP Paris 2, L.L.C.; TXHP Humble, L.L.C.; TXHP Buda 2, L.L.C.; TXHP Decatur, L.L.C.; TXHP Sweetwater, L.L.C.; TXHP Waco 1, L.L.C.; TXHP Longview 1, L.L.C.; TXHP Altus, L.L.C.; TXHP Arlington, L.L.C.; TXHP Huntsville, L.L.C.; TXHP Tyler 1, L.L.C.; TXHP Texarkana 2, L.L.C.; TXHP Paris 1, L.L.C.; TXHP Terrell, L.L.C.; TXHP Texarkana 1, L.L.C.; TXHP Weatherford, L.L.C.; TXHP Tyler 2, L.L.C.; TXHP Wichita Falls, L.L.C.; TXHP Lufkin 1, L.L.C.; Hotel Fishers, L.P.; Hotel Louisville, L.P.; Hotel Stow, L.P.; Hotel Morehead City, L.P.; IM Chico 1, L.P.; VIII-HII-Valley School Road, L.L.C.; VIII-HII-Stetler Avenue, L.L.C.; VIII-HII-7 Hampton Court, L.L.C.; VIII-HII-Raritan Center Pkwy, L.L.C.; VIII-HII-Laura Blvd., L.L.C.; VIII-HII-Baltimore Avenue, L.L.C.; VIII-HII-Richmond Road, L.L.C.; VIII-HII-Richmond Road 2, L.L.C.; Midwest Heritage Inn of Racine, L.P.; Midwest Heritage Inn of Shawnee, L.P.; Midwest Heritage Inn of Cheyenne, L.P.; F.I. Management of Mankato, L.P.; R.I. Heritage Inn of Peoria AZ, L.P.; H.S. Heritage Inn of Grand Rapids, L.P.; H.S. Heritage Inn of Toledo, L.P.; Heritage Inn Number LII. Limited Partnership; Heritage Inn Number XL. Limited Partnership; LL Folsom Opco, L.L.C.; LL Hillsboro Opco, L.L.C.; LL Milpitas Opco, L.L.C.; LL Pleasanton Opco, L.L.C.; LL Campbell Opco, L.L.C.; LL South San Francisco Opco, L.L.C.; LL Roseville Opco, L.L.C.; LL Bellevue Opco, L.L.C.; LL Sunnyvale Opco, L.L.C.; LL Sacramento Opco, L.L.C.; LL Renton Opco, L.L.C.; FH-Hotel Bloomington Opco, L.L.C.; FH-Hotel Kokomo Opco, L.L.C.; FH-Hotel Oakdale Opco, L.L.C.; FH-Hotel Ann Arbor Opco, L.L.C.; FH-Hotel South Bend Opco, L.L.C.; FH-Hotel Peoria Opco, L.L.C.; FH-Hotel Maumee Opco, L.L.C.; FH-Hotel Warrenville Opco, L.L.C.; FH-Hotel South Franklin Opco, L.L.C.; FH-Hotel Normal Opco, L.L.C.; FH-Hotel Grandville Opco, L.L.C.; TXHP Buda 1 Opco, L.L.C.; TXHP Paris 2 Opco, L.L.C.; TXHP Humble Opco, L.L.C.; TXHP Buda 2 Opco, L.L.C.; TXHP Decatur Opco, L.L.C.; TXHP Sweetwater Opco, L.L.C.; TXHP Waco 1 Opco, L.L.C.; TXHP Longview 1 Opco, L.L.C.; TXHP Altus Opco, L.L.C.; TXHP Arlington Opco, L.L.C.; TXHP Huntsville Opco, L.L.C.; TXHP Tyler 1 Opco, L.L.C.; TXHP Texarkana 2 Opco, L.L.C.; TXHP Paris 1 Opco, L.L.C.; TXHP Terrell Opco, L.L.C.; TXHP Texarkana 1 Opco, L.L.C.; TXHP Weatherford Opco, L.L.C.; TXHP Tyler 2 Opco, L.L.C.; TXHP Wichita Falls Opco, L.L.C.; TXHP Lufkin 1 Opco, L.L.C.; Hotel Fishers Opco, L.L.C.; Hotel Louisville Opco, L.L.C.; Hotel Stow Opco, L.L.C.; Hotel Morehead City Opco, L.L.C.; IM Chico 1 Opco, L.L.C.; VIII-HII-Valley School Road Opco, L.L.C.; VIII-HII-Stetler Avenue Opco, L.L.C.; VIII-HII-7 Hampton Court Opco, L.L.C.; VIII-HII-Raritan Center Pkwy Opco, L.L.C.; VIII-HII-Laura Blvd. Opco, L.L.C.; VIII-HII-Baltimore Avenue Opco, L.L.C.; VIII-HII-Richmond Road Opco, L.L.C.; VIII-HII-Richmond Road 2 Opco, L.L.C.; Midwest Heritage Inn of Racine Opco, L.L.C.; Midwest Heritage Inn of Shawnee Opco, L.L.C.; Midwest Heritage Inn of Cheyenne Opco, L.L.C.; F.I. Management of Mankato Opco, L.L.C.; R.I. Heritage Inn Of Peoria AZ Opco, L.L.C.; H.S. Heritage Inn Of Grand Rapids Opco, L.L.C.; H.S. Heritage Inn of Toledo Opco, L.L.C.; Heritage Inn Number LII. Opco, L.L.C.; Heritage Inn Number XL. Opco, L.L.C. | No | SCG Hotel Investors Holdings, L.P. | Refinance | 577,270,000 | 0 | 0 | ||
5.01 | Property | Larkspur Landing Sunnyvale | ||||||||||||
5.02 | Property | Larkspur Landing Milpitas | ||||||||||||
5.03 | Property | Larkspur Landing Campbell | ||||||||||||
5.04 | Property | Larkspur Landing San Francisco | ||||||||||||
5.05 | Property | Larkspur Landing Pleasanton | ||||||||||||
5.06 | Property | Larkspur Landing Bellevue | ||||||||||||
5.07 | Property | Larkspur Landing Sacramento | ||||||||||||
5.08 | Property | Hampton Inn Ann Arbor North | ||||||||||||
5.09 | Property | Larkspur Landing Hillsboro | ||||||||||||
5.10 | Property | Larkspur Landing Renton | ||||||||||||
5.11 | Property | Holiday Inn Arlington Northeast Rangers Ballpark | ||||||||||||
5.12 | Property | Residence Inn Toledo Maumee | ||||||||||||
5.13 | Property | Residence Inn Williamsburg | ||||||||||||
5.14 | Property | Hampton Inn Suites Waco South | ||||||||||||
5.15 | Property | Holiday Inn Louisville Airport Fair Expo | ||||||||||||
5.16 | Property | Courtyard Tyler | ||||||||||||
5.17 | Property | Hilton Garden Inn Edison Raritan Center | ||||||||||||
5.18 | Property | Hilton Garden Inn St Paul Oakdale | ||||||||||||
5.19 | Property | Residence Inn Grand Rapids West | ||||||||||||
5.20 | Property | Peoria, AZ Residence Inn | ||||||||||||
5.21 | Property | Hampton Inn Suites Bloomington Normal | ||||||||||||
5.22 | Property | Courtyard Chico | ||||||||||||
5.23 | Property | Hampton Inn Suites Kokomo | ||||||||||||
5.24 | Property | Hampton Inn Suites South Bend | ||||||||||||
5.25 | Property | Courtyard Wichita Falls | ||||||||||||
5.26 | Property | Hampton Inn Morehead | ||||||||||||
5.27 | Property | Residence Inn Chico | ||||||||||||
5.28 | Property | Courtyard Lufkin | ||||||||||||
5.29 | Property | Hampton Inn Carlisle | ||||||||||||
5.30 | Property | Springhill Suites Williamsburg | ||||||||||||
5.31 | Property | Fairfield Inn Bloomington | ||||||||||||
5.32 | Property | Waco Residence Inn | ||||||||||||
5.33 | Property | Holiday Inn Express Fishers | ||||||||||||
5.34 | Property | Larkspur Landing Folsom | ||||||||||||
5.35 | Property | Springhill Suites Chicago Naperville Warrenville | ||||||||||||
5.36 | Property | Holiday Inn Express & Suites Paris | ||||||||||||
5.37 | Property | Toledo Homewood Suites | ||||||||||||
5.38 | Property | Grand Rapids Homewood Suites | ||||||||||||
5.39 | Property | Cheyenne Fairfield Inn and Suites | ||||||||||||
5.40 | Property | Fairfield Inn Laurel | ||||||||||||
5.41 | Property | Courtyard Akron Stow | ||||||||||||
5.42 | Property | Larkspur Landing Roseville | ||||||||||||
5.43 | Property | Towneplace Suites Bloomington | ||||||||||||
5.44 | Property | Hampton Inn Danville | ||||||||||||
5.45 | Property | Holiday Inn Norwich | ||||||||||||
5.46 | Property | Hampton Inn Suites Longview North | ||||||||||||
5.47 | Property | Springhill Suites Peoria Westlake | ||||||||||||
5.48 | Property | Hampton Inn Suites Buda | ||||||||||||
5.49 | Property | Shawnee Hampton Inn | ||||||||||||
5.50 | Property | Racine Fairfield Inn | ||||||||||||
5.51 | Property | Hampton Inn Selinsgrove Shamokin Dam | ||||||||||||
5.52 | Property | Holiday Inn Express & Suites Terrell | ||||||||||||
5.53 | Property | Westchase Homewood Suites | ||||||||||||
5.54 | Property | Holiday Inn Express & Suites Tyler South | ||||||||||||
5.55 | Property | Holiday Inn Express & Suites Huntsville | ||||||||||||
5.56 | Property | Hampton Inn Sweetwater | ||||||||||||
5.57 | Property | Comfort Suites Buda Austin South | ||||||||||||
5.58 | Property | Fairfield Inn & Suites Weatherford | ||||||||||||
5.59 | Property | Holiday Inn Express & Suites Altus | ||||||||||||
5.60 | Property | Comfort Inn & Suites Paris | ||||||||||||
5.61 | Property | Hampton Inn Suites Decatur | ||||||||||||
5.62 | Property | Holiday Inn Express & Suites Texarkana East | ||||||||||||
5.63 | Property | Mankato Fairfield Inn | ||||||||||||
5.64 | Property | Candlewood Suites Texarkana | ||||||||||||
5.65 | Property | Country Inn & Suites Houston Intercontinental Airport East | ||||||||||||
6 | Loan | CREFI | CREFI | Brookwood Self Storage LA-MS Portfolio | 0 | Brookwood Holdings LA, L.L.C. and Brookwood Holdings MS, L.L.C. | No | Brookwood Properties, L.L.C. | Refinance | 80,000,000 | 0 | 0 | ||
6.01 | Property | Balis Self Storage | ||||||||||||
6.02 | Property | Feu Follet Self Storage | ||||||||||||
6.03 | Property | Belle Chasse Self Storage | ||||||||||||
6.04 | Property | Oak Villa Self Storage | ||||||||||||
6.05 | Property | Harding Self Storage | ||||||||||||
6.06 | Property | Florida Boulevard Self Storage | ||||||||||||
6.07 | Property | Industriplex Self Storage | ||||||||||||
6.08 | Property | Ambassador Self Storage | ||||||||||||
6.09 | Property | Interline Self Storage | ||||||||||||
6.10 | Property | Flowood Self Storage | ||||||||||||
6.11 | Property | Pearl Self Storage | ||||||||||||
6.12 | Property | Airway Self Storage | ||||||||||||
6.13 | Property | Highway 18 Self Storage | ||||||||||||
7 | Loan | GACC | DBNY | Midlink Business Park | 0 | Midlink Business Park, LLC | No | Hackman Capital Partners, LLC; Michael D. Hackman | Refinance | 37,250,000 | 932,301 | 4,750,000 | ||
8 | Loan | GACC | DBNY | Residence Inn Long Beach | 0 | Portside Partners Holdco, LLC | No | Ensemble Investments, LLC | Refinance | 34,000,000 | 0 | 0 | ||
9 | Loan | CREFI | CREFI | Embassy Suites Anaheim Orange | 0 | 400 Anaheim, LLC | No | National Hotel Investor LLC | Acquisition | 33,000,000 | 16,920,000 | 8,000,000 | ||
10 | Loan | CREFI | CREFI | 501 Riverside Avenue | 0 | Unfunded Obligations Reserve ($1,079,110); Free Rent Reserve ($34,800) | Riverside Avenue Partners, Ltd. | No | Marvin C. Harden, III | Refinance | 32,000,000 | 5,368,404 | 0 | |
11 | Loan | CREFI | CREFI, CCRE | IGT Reno | 0 | AGNL Slots, L.L.C. | No | AG Net Lease III Corp. and AG Net Lease III (SO) Corp. | Acquisition | 80,000,000 | 59,383,028 | 17,500,000 | ||
12 | Loan | CREFI | CREFI | Brookwood Self Storage TX Portfolio | 0 | Holdback Reserve | Brookwood Holdings LA, L.L.C. and Brookwood Holdings MS, L.L.C. | No | Brookwood Properties, L.L.C. | Refinance | 21,500,000 | 0 | 0 | |
12.01 | Property | Double Creek Self Storage | ||||||||||||
12.02 | Property | Rolling Oaks Self Storage | ||||||||||||
12.03 | Property | Leander Self Storage | ||||||||||||
12.04 | Property | Ingram Park Self Storage | ||||||||||||
13 | Loan | CREFI | CREFI | Town Square Plaza | 0 | Town Square Partners LLC | No | Marc Jacobowitz and Yerachmeal Jacobson | Acquisition | 21,450,000 | 7,935,212 | 0 | ||
14 | Loan | CREFI | CREFI | 7 East 96th Street | 0 | Unfunded Obligations Reserve | 7E Holdings LLC | No | Edmond M. Safra | Recapitalization | 20,000,000 | 0 | 0 | |
15 | Loan | CREFI | CREFI | Residence Inn Columbus Easton | 0 | Columbus Easton Hotel II LLC | No | Morton L. Olshan | Refinance | 20,000,000 | 0 | 0 | ||
16 | Loan | GACC | DBNY | Pack Square | 0 | Pack Square Property, LLC | No | James Carr; Codina Property Holdings, LLC; K. Lawrence Gragg; Blake R. Berg; Mark C. Ibanez | Acquisition | 19,850,000 | 9,723,102 | 0 | ||
17 | Loan | GACC | Column, WFB, Regions | Gurnee Mills | 0 | Mall at Gurnee Mills, LLC | No | Simon Property Group, L.P. | Refinance | 275,000,000 | 48,328,282 | 0 | ||
18 | Loan | CREFI | CREFI | Brookriver Executive Center | 0 | Free Rent Reserve | Asheville Holdings, LLC, Asheville Brookriver, LLC and Trisib Brookriver, LLC | No | Chanina Nachman David Reischer | Acquisition | 19,575,000 | 7,694,683 | 0 | |
19 | Loan | GACC | DBNY | 444 Spear | 0 | 444 Spear, LLC | No | Felicia Woytak; Steven Rasmussen | Refinance | 17,000,000 | 0 | 0 | ||
20 | Loan | GACC | DBNY | 5 Points Center | 0 | Pink Polish Reserve (Upfront: 15,576) | Beach Center Partners, LLC; Mickel 5 Points Holdings, LLC | No | Diversified Partners, Inc.; The Linda Marie Mickel Trust u/d/t Dated September 29, 1992, As Amended | Refinance | 15,500,000 | 0 | 0 | |
21 | Loan | CREFI | CREFI | Doraville Plaza | 0 | Doraville Plaza Investors, LLC; JRS Doraville, LLC and JBK Doraville, LLC | No | Jeffrey B. Kerker and Jan R. Saperstein | Acquisition | 14,500,000 | 5,883,035 | 0 | ||
22 | Loan | CREFI | CREFI | FedEx Freight Zion | 0 | Zion Ninth Street, LLC | No | Jeffrey L. Schmier | Refinance | 13,500,000 | 3,658,089 | 0 | ||
23 | Loan | GACC | DBNY | Best Western Plus Marina Gateway | 38,126 | Ground Rent Reserve (Upfront: 114,377; Monthly: 38,126) | IWF Marina Gateway Hotel, LLC | No | Invest West Financial Corporation; John J. Sanders | Refinance | 13,400,000 | 0 | 0 | |
24 | Loan | GACC | DBNY | Forum at the Soncy | 0 | Amarillo FAS 2016, LLC | No | Gary Randall Andrews | Refinance | 13,250,000 | 1,648,538 | 0 | ||
25 | Loan | GACC | DBNY | Presidio Office | 67,696 | Ground Rent Reserve (Upfront: 43,027; Monthly: 38,529) Lease Sweep Reserve (Upfront: 329,175); Service District Charge Funds (Upfront: 45,076; Monthly: 29,167) | Presidio Internet Center, LLC | No | John Clawson | Refinance | 13,000,000 | 0 | 0 | |
26 | Loan | GACC | DBNY | Elston & Webster Building | 0 | Elston Webster Delaware, LLC | No | John Figlioli; Jay Goltz | Refinance | 13,000,000 | 0 | 0 | ||
27 | Loan | CREFI | CREFI | Berkshire Square Apartments | 0 | Designated Replacements Holdback Reserve | BKS 354, LLC | No | Shawn Stafford | Acquisition | 12,450,000 | 5,404,263 | 0 | |
28 | Loan | GACC | DBNY | Pinole Ridge | 0 | Pinole Ridge Mall, LLC | No | Raymond Wong | Acquisition | 12,425,000 | 7,012,572 | 0 | ||
29 | Loan | CREFI | CREFI | 1322 3rd Street Promenade | 2,802 | Ground Rent Reserve | SF Partners LLC | No | Isaac Shalom | Refinance | 12,000,000 | 0 | 0 | |
30 | Loan | CGMRC | CGMRC | 3925 Brookside Parkway | 0 | Specified Tenant TI/LC Reserve | 3925 Brookside Parkway LLC | No | AmTrust Financial Services, Inc. | Acquisition | 11,350,000 | 4,872,479 | 0 | |
31 | Loan | GACC | DBNY | 1150 65th Street | 0 | 65th Street Development Company, LLC | No | Felicia Woytak; Steven Rasmussen | Refinance | 11,000,000 | 0 | 0 | ||
32 | Loan | GACC | DBNY | Market Creek Plaza | 0 | Market Creek Plaza, LLC | No | Jacobs Center for Neighborhood Innovation | Refinance | 11,000,000 | 0 | 0 | ||
33 | Loan | CREFI | CREFI | Boatyard Shopping Center | 0 | The Boatyard Associates and The Boatyard Associates Phase II | No | William E. Patton and Mary R. Swann | Refinance | 9,750,000 | 0 | 0 | ||
34 | Loan | GACC | DBNY | Good Samaritan Medical Center | 0 | Free Rent Reserve (Upfront: 129,143); Prepaid Rent Reserve (Upfront: 12,184) | GS Medical Plaza, LLC | No | Raymond Wong | Acquisition | 8,500,000 | 5,500,783 | 0 | |
35 | Loan | GACC | DBNY | Shops at the Canyons | Free Rent Reserve (Upfront: 6,328); State Farm Reserve (Upfront: 7,337) | Shops at the Canyons, LLC | No | Emilio Nicolas, Jr. | Refinance | 8,250,000 | 0 | 0 | ||
36 | Loan | CREFI | CREFI | Summertree Apartments | 0 | Holdback Reserve | Shreveport Loop LP | No | Joseph P. Sullivan, Martin J. Ford and Stephen M. Stewart | Refinance | 7,850,000 | 0 | 0 | |
37 | Loan | CREFI | CREFI | Rita Ranch I | 0 | Rita Ranch 1 LLC | No | CNA Enterprises, Inc. | Refinance | 7,400,000 | 1,065,506 | 0 | ||
38 | Loan | CREFI | CREFI | Fort Knox Self Storage | 0 | CLC WSNC I, LLC | No | Alex Meshechok and Richard Schontz | Acquisition | 6,100,000 | 2,821,200 | 0 | ||
39 | Loan | CREFI | CREFI | 1566 Third Avenue | 0 | Thor 1566 Third Avenue LLC | No | Joseph J. Sitt | Refinance | 6,000,000 | 160,400 | 0 | ||
40 | Loan | CREFI | CREFI | Fresenius Medical Center Evergreen | 0 | Net3 (Evergreen Park II), LLC | No | The David E. Cunningham Trust dated June 2, 1998 and David E. Cunningham | Refinance | 5,900,000 | 0 | 0 | ||
41 | Loan | CREFI | CREFI | Mission Plaza | 0 | Unfunded Obligations Reserve | Santee-Mission Plaza LLC | No | Shahriar Pourteymour and Shahriar and Maria T. Pourteymour, as Trustees of the Pourteymour Family Trust Dated March 1, 2007 | Refinance | 5,840,000 | 0 | 0 | |
42 | Loan | GACC | DBNY | Hampton Inn Greenwood | PIP Reserve (Upfront: 1,150,295); Ground Rent Reserve (Upfront: 10,334) | Heidi Enterprise Inc. | No | Ricky S. Patel (a/k/a Ramesh S. Patel) | Recapitalization | 5,500,000 | 0 | 0 | ||
43 | Loan | CREFI | CREFI | Great Oaks Apartments | 0 | Lufkin Great Oaks Apartments, LLC | No | Randy L. Filasek and Herman M. Savoie, Jr. | Refinance | 5,400,000 | 0 | 0 | ||
44 | Loan | CREFI | CREFI | Texas and Chicago Retail Portfolio | 0 | REI Rentas Holdings, LLC | No | Pablo Lupinacci and Federico Grillo | Acquisition/Recapitalization | 5,250,000 | 3,430,803 | 0 | ||
44.01 | Property | Grapevine Legacy Bank | ||||||||||||
44.02 | Property | Nacogdoches Retail | ||||||||||||
44.03 | Property | Chicago Mattress Firm | ||||||||||||
44.04 | Property | Irving Sonic | ||||||||||||
45 | Loan | CREFI | CREFI | CityLine Self Storage PA & LA Portfolio | 0 | CLC HarveyLA I, LLC and CLC YorkPA I, LLC | No | Alex Meshechok and Richard Schontz | Acquisition | 4,025,000 | 1,710,697 | 0 | ||
45.01 | Property | Central Self Storage | ||||||||||||
45.02 | Property | Around the Clock Storage | ||||||||||||
46 | Loan | CREFI | CREFI | Mt. Repose Self Storage | 0 | Mt. Repose Self Storage, Ltd. | No | Robert J. Krumdieck | Refinance | 3,000,000 | 0 | 0 | ||
47 | Loan | GACC | DBNY | Walgreens Market Creek | 0 | Northwest Village Parcel 1, LLC | No | Jacobs Center for Neighborhood Innovation | Refinance | 2,000,000 | 0 | 0 | ||
48 | Loan | CREFI | CREFI | Fresenius Medical Center Mora | 0 | Net3 (Mora), LLC | No | The David E. Cunningham Trust dated June 2, 1998 and David E. Cunningham | Refinance | 1,870,000 | 0 | 0 |
Page 14 of 17 |
CD 2017-CD5 Annex A | ||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Other Sources ($) | Total Sources ($) | Loan Payoff ($) | Purchase Price ($) | Closing Costs ($) | Reserves ($) | Principal Equity Distribution ($) | Other Uses ($) | Total Uses ($) |
1 | Loan | CGMRC, GACC | MSMCH, CGMRC, DBNY, WFB | General Motors Building | 0 | 2,300,000,000 | 1,606,000,000 | 0 | 41,107,676 | 0 | 652,892,324 | 0 | 2,300,000,000 | |
2 | Loan | GACC | DBNY, GSMC, MSBNA | Olympic Tower | 0 | 1,000,000,000 | 249,903,892 | 0 | 22,652,548 | 61,643,545 | 665,800,015 | 0 | 1,000,000,000 | |
3 | Loan | GACC | DBNY | AHIP Northeast Portfolio IV | 0 | 95,173,902 | 0 | 91,300,000 | 471,558 | 3,402,345 | 0 | 0 | 95,173,902 | |
3.01 | Property | RI Baltimore White Marsh | ||||||||||||
3.02 | Property | HIS Arundel BWI Airport | ||||||||||||
3.03 | Property | RI Neptune at Gateway Centre | ||||||||||||
3.04 | Property | RI Atlantic City Egg Harbor Township | ||||||||||||
4 | Loan | GACC | DBNY, JPM, Natixis, SocGen, Barclays | 245 Park Avenue | 0 | 2,292,062,579 | 0 | 2,210,000,000 | 70,356,233 | 11,706,346 | 0 | 0 | 2,292,062,579 | |
5 | Loan | GACC | DBNY, JPMCB, Barclays, BofA | Starwood Capital Group Hotel Portfolio | 0 | 577,270,000 | 425,033,863 | 0 | 8,975,399 | 12,268,991 | 130,991,748 | 0 | 577,270,000 | |
5.01 | Property | Larkspur Landing Sunnyvale | ||||||||||||
5.02 | Property | Larkspur Landing Milpitas | ||||||||||||
5.03 | Property | Larkspur Landing Campbell | ||||||||||||
5.04 | Property | Larkspur Landing San Francisco | ||||||||||||
5.05 | Property | Larkspur Landing Pleasanton | ||||||||||||
5.06 | Property | Larkspur Landing Bellevue | ||||||||||||
5.07 | Property | Larkspur Landing Sacramento | ||||||||||||
5.08 | Property | Hampton Inn Ann Arbor North | ||||||||||||
5.09 | Property | Larkspur Landing Hillsboro | ||||||||||||
5.10 | Property | Larkspur Landing Renton | ||||||||||||
5.11 | Property | Holiday Inn Arlington Northeast Rangers Ballpark | ||||||||||||
5.12 | Property | Residence Inn Toledo Maumee | ||||||||||||
5.13 | Property | Residence Inn Williamsburg | ||||||||||||
5.14 | Property | Hampton Inn Suites Waco South | ||||||||||||
5.15 | Property | Holiday Inn Louisville Airport Fair Expo | ||||||||||||
5.16 | Property | Courtyard Tyler | ||||||||||||
5.17 | Property | Hilton Garden Inn Edison Raritan Center | ||||||||||||
5.18 | Property | Hilton Garden Inn St Paul Oakdale | ||||||||||||
5.19 | Property | Residence Inn Grand Rapids West | ||||||||||||
5.20 | Property | Peoria, AZ Residence Inn | ||||||||||||
5.21 | Property | Hampton Inn Suites Bloomington Normal | ||||||||||||
5.22 | Property | Courtyard Chico | ||||||||||||
5.23 | Property | Hampton Inn Suites Kokomo | ||||||||||||
5.24 | Property | Hampton Inn Suites South Bend | ||||||||||||
5.25 | Property | Courtyard Wichita Falls | ||||||||||||
5.26 | Property | Hampton Inn Morehead | ||||||||||||
5.27 | Property | Residence Inn Chico | ||||||||||||
5.28 | Property | Courtyard Lufkin | ||||||||||||
5.29 | Property | Hampton Inn Carlisle | ||||||||||||
5.30 | Property | Springhill Suites Williamsburg | ||||||||||||
5.31 | Property | Fairfield Inn Bloomington | ||||||||||||
5.32 | Property | Waco Residence Inn | ||||||||||||
5.33 | Property | Holiday Inn Express Fishers | ||||||||||||
5.34 | Property | Larkspur Landing Folsom | ||||||||||||
5.35 | Property | Springhill Suites Chicago Naperville Warrenville | ||||||||||||
5.36 | Property | Holiday Inn Express & Suites Paris | ||||||||||||
5.37 | Property | Toledo Homewood Suites | ||||||||||||
5.38 | Property | Grand Rapids Homewood Suites | ||||||||||||
5.39 | Property | Cheyenne Fairfield Inn and Suites | ||||||||||||
5.40 | Property | Fairfield Inn Laurel | ||||||||||||
5.41 | Property | Courtyard Akron Stow | ||||||||||||
5.42 | Property | Larkspur Landing Roseville | ||||||||||||
5.43 | Property | Towneplace Suites Bloomington | ||||||||||||
5.44 | Property | Hampton Inn Danville | ||||||||||||
5.45 | Property | Holiday Inn Norwich | ||||||||||||
5.46 | Property | Hampton Inn Suites Longview North | ||||||||||||
5.47 | Property | Springhill Suites Peoria Westlake | ||||||||||||
5.48 | Property | Hampton Inn Suites Buda | ||||||||||||
5.49 | Property | Shawnee Hampton Inn | ||||||||||||
5.50 | Property | Racine Fairfield Inn | ||||||||||||
5.51 | Property | Hampton Inn Selinsgrove Shamokin Dam | ||||||||||||
5.52 | Property | Holiday Inn Express & Suites Terrell | ||||||||||||
5.53 | Property | Westchase Homewood Suites | ||||||||||||
5.54 | Property | Holiday Inn Express & Suites Tyler South | ||||||||||||
5.55 | Property | Holiday Inn Express & Suites Huntsville | ||||||||||||
5.56 | Property | Hampton Inn Sweetwater | ||||||||||||
5.57 | Property | Comfort Suites Buda Austin South | ||||||||||||
5.58 | Property | Fairfield Inn & Suites Weatherford | ||||||||||||
5.59 | Property | Holiday Inn Express & Suites Altus | ||||||||||||
5.60 | Property | Comfort Inn & Suites Paris | ||||||||||||
5.61 | Property | Hampton Inn Suites Decatur | ||||||||||||
5.62 | Property | Holiday Inn Express & Suites Texarkana East | ||||||||||||
5.63 | Property | Mankato Fairfield Inn | ||||||||||||
5.64 | Property | Candlewood Suites Texarkana | ||||||||||||
5.65 | Property | Country Inn & Suites Houston Intercontinental Airport East | ||||||||||||
6 | Loan | CREFI | CREFI | Brookwood Self Storage LA-MS Portfolio | 0 | 80,000,000 | 52,721,617 | 0 | 1,095,591 | 270,001 | 25,912,792 | 0 | 80,000,000 | |
6.01 | Property | Balis Self Storage | ||||||||||||
6.02 | Property | Feu Follet Self Storage | ||||||||||||
6.03 | Property | Belle Chasse Self Storage | ||||||||||||
6.04 | Property | Oak Villa Self Storage | ||||||||||||
6.05 | Property | Harding Self Storage | ||||||||||||
6.06 | Property | Florida Boulevard Self Storage | ||||||||||||
6.07 | Property | Industriplex Self Storage | ||||||||||||
6.08 | Property | Ambassador Self Storage | ||||||||||||
6.09 | Property | Interline Self Storage | ||||||||||||
6.10 | Property | Flowood Self Storage | ||||||||||||
6.11 | Property | Pearl Self Storage | ||||||||||||
6.12 | Property | Airway Self Storage | ||||||||||||
6.13 | Property | Highway 18 Self Storage | ||||||||||||
7 | Loan | GACC | DBNY | Midlink Business Park | 0 | 42,932,301 | 41,808,618 | 0 | 522,044 | 601,639 | 0 | 0 | 42,932,301 | |
8 | Loan | GACC | DBNY | Residence Inn Long Beach | 0 | 34,000,000 | 29,339,020 | 0 | 240,438 | 0 | 4,420,543 | 0 | 34,000,000 | |
9 | Loan | CREFI | CREFI | Embassy Suites Anaheim Orange | 22,600 | 57,942,600 | 0 | 56,500,000 | 1,287,274 | 155,326 | 0 | 0 | 57,942,600 | |
10 | Loan | CREFI | CREFI | 501 Riverside Avenue | 0 | 37,368,404 | 35,068,581 | 0 | 770,111 | 1,529,713 | 0 | 0 | 37,368,404 | |
11 | Loan | CREFI | CREFI, CCRE | IGT Reno | 0 | 156,883,028 | 0 | 156,000,000 | 883,028 | 0 | 0 | 0 | 156,883,028 | |
12 | Loan | CREFI | CREFI | Brookwood Self Storage TX Portfolio | 0 | 21,500,000 | 15,594,809 | 0 | 237,895 | 1,746,463 | 3,920,833 | 0 | 21,500,000 | |
12.01 | Property | Double Creek Self Storage | ||||||||||||
12.02 | Property | Rolling Oaks Self Storage | ||||||||||||
12.03 | Property | Leander Self Storage | ||||||||||||
12.04 | Property | Ingram Park Self Storage | ||||||||||||
13 | Loan | CREFI | CREFI | Town Square Plaza | 0 | 29,385,212 | 0 | 28,600,000 | 497,677 | 287,535 | 0 | 0 | 29,385,212 | |
14 | Loan | CREFI | CREFI | 7 East 96th Street | 0 | 20,000,000 | 0 | 0 | 1,139,620 | 178,836 | 18,681,544 | 0 | 20,000,000 | |
15 | Loan | CREFI | CREFI | Residence Inn Columbus Easton | 0 | 20,000,000 | 7,165,056 | 0 | 511,023 | 25,319 | 7,014,852 | 5,283,750 | 20,000,000 | |
16 | Loan | GACC | DBNY | Pack Square | 0 | 29,573,102 | 0 | 28,300,000 | 918,897 | 354,205 | 0 | 0 | 29,573,102 | |
17 | Loan | GACC | Column, WFB, Regions | Gurnee Mills | 0 | 323,328,282 | 322,543,428 | 0 | 784,854 | 0 | 0 | 0 | 323,328,282 | |
18 | Loan | CREFI | CREFI | Brookriver Executive Center | 150,547 | 27,420,231 | 0 | 26,730,000 | 439,466 | 250,765 | 0 | 0 | 27,420,231 | |
19 | Loan | GACC | DBNY | 444 Spear | 0 | 17,000,000 | 8,091,187 | 0 | 253,093 | 0 | 8,655,720 | 0 | 17,000,000 | |
20 | Loan | GACC | DBNY | 5 Points Center | 0 | 15,500,000 | 14,669,922 | 0 | 408,390 | 218,082 | 0 | 0 | 15,296,394 | |
21 | Loan | CREFI | CREFI | Doraville Plaza | 463,197 | 20,846,232 | 0 | 20,000,000 | 244,565 | 601,667 | 0 | 0 | 20,846,232 | |
22 | Loan | CREFI | CREFI | FedEx Freight Zion | 0 | 17,158,089 | 16,880,422 | 0 | 277,667 | 0 | 0 | 0 | 17,158,089 | |
23 | Loan | GACC | DBNY | Best Western Plus Marina Gateway | 0 | 13,400,000 | 12,121,233 | 0 | 396,332 | 224,632 | 657,802 | 0 | 13,400,000 | |
24 | Loan | GACC | DBNY | Forum at the Soncy | 0 | 14,898,538 | 13,566,835 | 0 | 275,047 | 1,056,656 | 0 | 0 | 14,898,538 | |
25 | Loan | GACC | DBNY | Presidio Office | 0 | 13,000,000 | 10,553,579 | 0 | 171,742 | 650,176 | 1,624,503 | 0 | 13,000,000 | |
26 | Loan | GACC | DBNY | Elston & Webster Building | 0 | 13,000,000 | 9,581,291 | 0 | 202,204 | 187,266 | 3,029,240 | 0 | 13,000,000 | |
27 | Loan | CREFI | CREFI | Berkshire Square Apartments | 277,026 | 18,131,289 | 0 | 16,000,000 | 509,454 | 1,621,835 | 0 | 0 | 18,131,289 | |
28 | Loan | GACC | DBNY | Pinole Ridge | 0 | 19,437,572 | 0 | 19,115,619 | 256,603 | 65,350 | 0 | 0 | 19,437,572 | |
29 | Loan | CREFI | CREFI | 1322 3rd Street Promenade | 0 | 12,000,000 | 9,803,678 | 0 | 185,144 | 91,240 | 1,919,937 | 0 | 12,000,000 | |
30 | Loan | CGMRC | CGMRC | 3925 Brookside Parkway | 58,202 | 16,280,682 | 0 | 13,392,000 | 327,480 | 2,561,202 | 0 | 0 | 16,280,682 | |
31 | Loan | GACC | DBNY | 1150 65th Street | 0 | 11,000,000 | 7,927,804 | 0 | 130,757 | 0 | 2,941,439 | 0 | 11,000,000 | |
32 | Loan | GACC | DBNY | Market Creek Plaza | 0 | 11,000,000 | 10,716,477 | 0 | 209,603 | 64,174 | 9,746 | 0 | 11,000,000 | |
33 | Loan | CREFI | CREFI | Boatyard Shopping Center | 0 | 9,750,000 | 9,086,972 | 0 | 212,072 | 211,727 | 239,229 | 0 | 9,750,000 | |
34 | Loan | GACC | DBNY | Good Samaritan Medical Center | 0 | 14,000,783 | 0 | 13,151,940 | 196,473 | 652,371 | 0 | 0 | 14,000,783 | |
35 | Loan | GACC | DBNY | Shops at the Canyons | 0 | 8,250,000 | 6,031,208 | 0 | 215,621 | 413,753 | 1,589,417 | 0 | 8,250,000 | |
36 | Loan | CREFI | CREFI | Summertree Apartments | 0 | 7,850,000 | 6,384,042 | 0 | 171,154 | 458,157 | 836,647 | 0 | 7,850,000 | |
37 | Loan | CREFI | CREFI | Rita Ranch I | 56,406 | 8,521,912 | 7,900,000 | 0 | 261,896 | 360,017 | 0 | 0 | 8,521,912 | |
38 | Loan | CREFI | CREFI | Fort Knox Self Storage | 71,276 | 8,992,476 | 0 | 8,497,500 | 395,926 | 99,049 | 0 | 0 | 8,992,476 | |
39 | Loan | CREFI | CREFI | 1566 Third Avenue | 0 | 6,160,400 | 5,897,689 | 0 | 245,038 | 17,672 | 0 | 0 | 6,160,400 | |
40 | Loan | CREFI | CREFI | Fresenius Medical Center Evergreen | 0 | 5,900,000 | 4,307,082 | 0 | 47,262 | 10,434 | 1,535,222 | 0 | 5,900,000 | |
41 | Loan | CREFI | CREFI | Mission Plaza | 0 | 5,840,000 | 2,095,664 | 0 | 113,134 | 123,875 | 3,507,327 | 0 | 5,840,000 | |
42 | Loan | GACC | DBNY | Hampton Inn Greenwood | 0 | 5,500,000 | 0 | 0 | 102,516 | 1,207,950 | 4,189,534 | 0 | 5,500,000 | |
43 | Loan | CREFI | CREFI | Great Oaks Apartments | 0 | 5,400,000 | 4,093,331 | 0 | 323,104 | 46,166 | 937,399 | 0 | 5,400,000 | |
44 | Loan | CREFI | CREFI | Texas and Chicago Retail Portfolio | 14,640 | 8,695,443 | 0 | 8,201,875 | 444,214 | 49,354 | 0 | 0 | 8,695,443 | |
44.01 | Property | Grapevine Legacy Bank | ||||||||||||
44.02 | Property | Nacogdoches Retail | ||||||||||||
44.03 | Property | Chicago Mattress Firm | ||||||||||||
44.04 | Property | Irving Sonic | ||||||||||||
45 | Loan | CREFI | CREFI | CityLine Self Storage PA & LA Portfolio | 94,076 | 5,829,774 | 0 | 5,350,000 | 386,602 | 93,172 | 0 | 0 | 5,829,774 | |
45.01 | Property | Central Self Storage | ||||||||||||
45.02 | Property | Around the Clock Storage | ||||||||||||
46 | Loan | CREFI | CREFI | Mt. Repose Self Storage | 0 | 3,000,000 | 2,410,305 | 0 | 138,299 | 13,371 | 438,026 | 0 | 3,000,000 | |
47 | Loan | GACC | DBNY | Walgreens Market Creek | 0 | 2,000,000 | 1,873,176 | 0 | 93,202 | 0 | 33,623 | 0 | 2,000,000 | |
48 | Loan | CREFI | CREFI | Fresenius Medical Center Mora | 28,750 | 1,898,750 | 1,541,929 | 0 | 63,257 | 0 | 293,564 | 0 | 1,898,750 |
Page 15 of 17 |
CD 2017-CD5 Annex A | ||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Lockbox | Cash Management | Cash Management Triggers | Ground Lease Y/N | Ground Lease Expiration Date | Annual Ground Lease Payment ($) | Cut-off Date Pari Passu Companion Loan Balance ($) | Cut-off Date Subordinate Companion Loan Balance ($) | Subordinate Companion Loan Interest Rate (%) |
1 | Loan | CGMRC, GACC | MSMCH, CGMRC, DBNY, WFB | General Motors Building | Hard | Springing | (i) the occurrence of an Event of Default, (ii) Whole Loan DSCR is less than 1.20x | No | 1,370,000,000.00 | 830,000,000.00 | 3.4300% | |||
2 | Loan | GACC | DBNY, GSMC, MSBNA | Olympic Tower | Hard | In Place | (i) DY is less than 6.842%; (ii) Aggregate DY is less than 5.2%; (iii) Mezzanine Loan Default | Yes | 9/30/2074 | 1,750,000 | 551,000,000.00 | 149,000,000.00 | 3.9539% | |
3 | Loan | GACC | DBNY | AHIP Northeast Portfolio IV | Hard | Springing | DSCR is less than 1.25x | No | ||||||
3.01 | Property | RI Baltimore White Marsh | No | |||||||||||
3.02 | Property | HIS Arundel BWI Airport | No | |||||||||||
3.03 | Property | RI Neptune at Gateway Centre | No | |||||||||||
3.04 | Property | RI Atlantic City Egg Harbor Township | No | |||||||||||
4 | Loan | GACC | DBNY, JPM, Natixis, SocGen, Barclays | 245 Park Avenue | Hard | Springing | (i) DSCR is less than 1.15x; (ii) Mezzanine Loan Default; (iii) Property Manager bankruptcy; (iv) Tenant Trigger Event | No | 1,028,750,000.00 | 120,000,000.00 | 3.6694% | |||
5 | Loan | GACC | DBNY, JPMCB, Barclays, BofA | Starwood Capital Group Hotel Portfolio | Soft Springing | Springing | (i) DSCR is less than 1.75x; (ii) Property Manager bankruptcy; (iii) termination, expiration or cancellation of a Franchise Agreement or the Larkspur License Agreement | Various | 537,270,000.00 | |||||
5.01 | Property | Larkspur Landing Sunnyvale | No | |||||||||||
5.02 | Property | Larkspur Landing Milpitas | No | |||||||||||
5.03 | Property | Larkspur Landing Campbell | No | |||||||||||
5.04 | Property | Larkspur Landing San Francisco | No | |||||||||||
5.05 | Property | Larkspur Landing Pleasanton | No | |||||||||||
5.06 | Property | Larkspur Landing Bellevue | No | |||||||||||
5.07 | Property | Larkspur Landing Sacramento | No | |||||||||||
5.08 | Property | Hampton Inn Ann Arbor North | No | |||||||||||
5.09 | Property | Larkspur Landing Hillsboro | No | |||||||||||
5.10 | Property | Larkspur Landing Renton | No | |||||||||||
5.11 | Property | Holiday Inn Arlington Northeast Rangers Ballpark | No | |||||||||||
5.12 | Property | Residence Inn Toledo Maumee | No | |||||||||||
5.13 | Property | Residence Inn Williamsburg | No | |||||||||||
5.14 | Property | Hampton Inn Suites Waco South | No | |||||||||||
5.15 | Property | Holiday Inn Louisville Airport Fair Expo | No | |||||||||||
5.16 | Property | Courtyard Tyler | No | |||||||||||
5.17 | Property | Hilton Garden Inn Edison Raritan Center | Yes | 9/30/2076 | 275,517 | |||||||||
5.18 | Property | Hilton Garden Inn St Paul Oakdale | No | |||||||||||
5.19 | Property | Residence Inn Grand Rapids West | No | |||||||||||
5.20 | Property | Peoria, AZ Residence Inn | No | |||||||||||
5.21 | Property | Hampton Inn Suites Bloomington Normal | No | |||||||||||
5.22 | Property | Courtyard Chico | No | |||||||||||
5.23 | Property | Hampton Inn Suites Kokomo | No | |||||||||||
5.24 | Property | Hampton Inn Suites South Bend | No | |||||||||||
5.25 | Property | Courtyard Wichita Falls | No | |||||||||||
5.26 | Property | Hampton Inn Morehead | No | |||||||||||
5.27 | Property | Residence Inn Chico | No | |||||||||||
5.28 | Property | Courtyard Lufkin | No | |||||||||||
5.29 | Property | Hampton Inn Carlisle | No | |||||||||||
5.30 | Property | Springhill Suites Williamsburg | No | |||||||||||
5.31 | Property | Fairfield Inn Bloomington | No | |||||||||||
5.32 | Property | Waco Residence Inn | No | |||||||||||
5.33 | Property | Holiday Inn Express Fishers | No | |||||||||||
5.34 | Property | Larkspur Landing Folsom | No | |||||||||||
5.35 | Property | Springhill Suites Chicago Naperville Warrenville | No | |||||||||||
5.36 | Property | Holiday Inn Express & Suites Paris | No | |||||||||||
5.37 | Property | Toledo Homewood Suites | No | |||||||||||
5.38 | Property | Grand Rapids Homewood Suites | No | |||||||||||
5.39 | Property | Cheyenne Fairfield Inn and Suites | No | |||||||||||
5.40 | Property | Fairfield Inn Laurel | No | |||||||||||
5.41 | Property | Courtyard Akron Stow | No | |||||||||||
5.42 | Property | Larkspur Landing Roseville | No | |||||||||||
5.43 | Property | Towneplace Suites Bloomington | No | |||||||||||
5.44 | Property | Hampton Inn Danville | No | |||||||||||
5.45 | Property | Holiday Inn Norwich | No | |||||||||||
5.46 | Property | Hampton Inn Suites Longview North | No | |||||||||||
5.47 | Property | Springhill Suites Peoria Westlake | No | |||||||||||
5.48 | Property | Hampton Inn Suites Buda | No | |||||||||||
5.49 | Property | Shawnee Hampton Inn | No | |||||||||||
5.50 | Property | Racine Fairfield Inn | No | |||||||||||
5.51 | Property | Hampton Inn Selinsgrove Shamokin Dam | No | |||||||||||
5.52 | Property | Holiday Inn Express & Suites Terrell | No | |||||||||||
5.53 | Property | Westchase Homewood Suites | No | |||||||||||
5.54 | Property | Holiday Inn Express & Suites Tyler South | No | |||||||||||
5.55 | Property | Holiday Inn Express & Suites Huntsville | No | |||||||||||
5.56 | Property | Hampton Inn Sweetwater | No | |||||||||||
5.57 | Property | Comfort Suites Buda Austin South | No | |||||||||||
5.58 | Property | Fairfield Inn & Suites Weatherford | No | |||||||||||
5.59 | Property | Holiday Inn Express & Suites Altus | No | |||||||||||
5.60 | Property | Comfort Inn & Suites Paris | No | |||||||||||
5.61 | Property | Hampton Inn Suites Decatur | No | |||||||||||
5.62 | Property | Holiday Inn Express & Suites Texarkana East | No | |||||||||||
5.63 | Property | Mankato Fairfield Inn | No | |||||||||||
5.64 | Property | Candlewood Suites Texarkana | No | |||||||||||
5.65 | Property | Country Inn & Suites Houston Intercontinental Airport East | No | |||||||||||
6 | Loan | CREFI | CREFI | Brookwood Self Storage LA-MS Portfolio | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | No | 40,000,000.00 | |||||
6.01 | Property | Balis Self Storage | No | |||||||||||
6.02 | Property | Feu Follet Self Storage | No | |||||||||||
6.03 | Property | Belle Chasse Self Storage | No | |||||||||||
6.04 | Property | Oak Villa Self Storage | No | |||||||||||
6.05 | Property | Harding Self Storage | No | |||||||||||
6.06 | Property | Florida Boulevard Self Storage | No | |||||||||||
6.07 | Property | Industriplex Self Storage | No | |||||||||||
6.08 | Property | Ambassador Self Storage | No | |||||||||||
6.09 | Property | Interline Self Storage | No | |||||||||||
6.10 | Property | Flowood Self Storage | No | |||||||||||
6.11 | Property | Pearl Self Storage | No | |||||||||||
6.12 | Property | Airway Self Storage | No | |||||||||||
6.13 | Property | Highway 18 Self Storage | No | |||||||||||
7 | Loan | GACC | DBNY | Midlink Business Park | Hard | In Place | (i) DSCR is less than 1.45x; (ii) combined DSCR is less than 1.15x, (iii) Mezzanine Loan Default; (iv) Lease Sweep Period | No | ||||||
8 | Loan | GACC | DBNY | Residence Inn Long Beach | Soft Springing | Springing | (i) DSCR is less than 1.30x, (ii) Mezzanine Trigger Period, (iii) (x) for so long as the Marriott Management Agreement is in effect, a PIP being required by Marriott (other than the PIP in effect as of the date hereof) and that is not reserved for by Marriott or (y) if the Marriott Management Agreement is not in effect or Marriott is not reserving for the costs of such PIP, a PIP being required by the then Franchisor or Manager. | Yes | 9/30/2071 | 798,500 | ||||
9 | Loan | CREFI | CREFI | Embassy Suites Anaheim Orange | Hard | In Place | (i) the occurrence of an Event of Default, (ii) Total Loan DSCR is less than 1.15x, (iii) the occurrence of a Franchise Trigger Event | No | ||||||
10 | Loan | CREFI | CREFI | 501 Riverside Avenue | 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 | No | ||||||
11 | Loan | CREFI | CREFI, CCRE | IGT Reno | Hard | Springing | (i) the occurrence of an Event of Default or a Mezzanine Loan Event of Default, (ii) Total Loan DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Event, (iv) the occurrence of a Specified Tenant Ratings Event | No | 50,000,000.00 | |||||
12 | Loan | CREFI | CREFI | Brookwood Self Storage TX Portfolio | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | No | ||||||
12.01 | Property | Double Creek Self Storage | No | |||||||||||
12.02 | Property | Rolling Oaks Self Storage | No | |||||||||||
12.03 | Property | Leander Self Storage | No | |||||||||||
12.04 | Property | Ingram Park Self Storage | No | |||||||||||
13 | Loan | CREFI | CREFI | Town Square Plaza | Springing | 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 | No | ||||||
14 | Loan | CREFI | CREFI | 7 East 96th Street | 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 | No | ||||||
15 | Loan | CREFI | CREFI | Residence Inn Columbus Easton | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) any bankruptcy of Franchisor or Manager | No | ||||||
16 | Loan | GACC | DBNY | Pack Square | Springing | Springing | DSCR is less than 1.20x | Yes | 2/15/2086 | 0 | ||||
17 | Loan | GACC | Column, WFB, Regions | Gurnee Mills | Hard | Springing | DSCR is less than 1.20x | No | 251,377,817.82 | |||||
18 | Loan | CREFI | CREFI | Brookriver Executive Center | Hard | 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, (iv) the longterm senior unsecured debt rating (or equivalent thereof) of UT Southwestern falling below “BBB-“ from S&P | No | ||||||
19 | Loan | GACC | DBNY | 444 Spear | Springing | Springing | DSCR is less than 1.25x | No | ||||||
20 | Loan | GACC | DBNY | 5 Points Center | Springing | Springing | (i) DSCR is less than 1.15x; (ii) Lease Sweep Period | No | ||||||
21 | Loan | CREFI | CREFI | Doraville Plaza | 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 Event | No | ||||||
22 | Loan | CREFI | CREFI | FedEx Freight Zion | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) the occurrence of a Specified Tenant Trigger Event | No | ||||||
23 | Loan | GACC | DBNY | Best Western Plus Marina Gateway | Hard | Springing | (i) DSCR is less than 1.35x; (ii) Franchise Agreement is terminated | Yes | 5/15/2068 | 457,512 | ||||
24 | Loan | GACC | DBNY | Forum at the Soncy | Springing | Springing | DSCR is less than 1.15x | No | ||||||
25 | Loan | GACC | DBNY | Presidio Office | Hard | Springing | (i) DSCR is less than 1.50x; (ii) Lease Sweep Period | Yes | 6/30/2041 | 363,392 | ||||
26 | Loan | GACC | DBNY | Elston & Webster Building | Springing | Springing | (i) DSCR is less than 1.15x; (ii) Lease Sweep Period | No | ||||||
27 | Loan | CREFI | CREFI | Berkshire Square Apartments | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x | No | ||||||
28 | Loan | GACC | DBNY | Pinole Ridge | Springing | Springing | DSCR is less than 1.20x | No | ||||||
29 | Loan | CREFI | CREFI | 1322 3rd Street Promenade | Hard | In Place | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) the occurrence of a Specified Tenant Trigger Period | Yes | 4/30/2036 | 33,623 | ||||
30 | Loan | CGMRC | CGMRC | 3925 Brookside Parkway | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) the occurrence of a Specified Tenant Trigger Period | No | ||||||
31 | Loan | GACC | DBNY | 1150 65th Street | Springing | Springing | DSCR is less than 1.25x | No | ||||||
32 | Loan | GACC | DBNY | Market Creek Plaza | Hard | Springing | (i) DSCR is less than 1.20x; (ii) Lease Sweep Period | No | ||||||
33 | Loan | CREFI | CREFI | Boatyard Shopping Center | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the occurrence of a Specified Tenant Trigger Period | No | ||||||
34 | Loan | GACC | DBNY | Good Samaritan Medical Center | Springing | Springing | (i) DSCR is less than 1.20x; (ii) Major Tenant Sweep | No | ||||||
35 | Loan | GACC | DBNY | Shops at the Canyons | Hard | Springing | (i) DSCR is less than 1.25x; (ii) Major Tenant Sweep | No | ||||||
36 | Loan | CREFI | CREFI | Summertree Apartments | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | No | ||||||
37 | Loan | CREFI | CREFI | Rita Ranch I | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the occurrence of a Specified Tenant Trigger Event | No | ||||||
38 | Loan | CREFI | CREFI | Fort Knox Self Storage | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | No | ||||||
39 | Loan | CREFI | CREFI | 1566 Third Avenue | Hard | In Place | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a Specified Tenant Trigger Period | No | ||||||
40 | Loan | CREFI | CREFI | Fresenius Medical Center Evergreen | 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 | No | ||||||
41 | Loan | CREFI | CREFI | Mission Plaza | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the occurrence of a Specified Tenant Trigger Period | No | ||||||
42 | Loan | GACC | DBNY | Hampton Inn Greenwood | Springing | Springing | (i) DSCR is less than 1.20x; (ii) a PIP being required by the Franchisor; (iii) the termination of the Franchise Agreement | Yes | 3/31/2036 | 28,800 | ||||
43 | Loan | CREFI | CREFI | Great Oaks Apartments | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | No | ||||||
44 | Loan | CREFI | CREFI | Texas and Chicago Retail Portfolio | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Event | No | ||||||
44.01 | Property | Grapevine Legacy Bank | No | |||||||||||
44.02 | Property | Nacogdoches Retail | No | |||||||||||
44.03 | Property | Chicago Mattress Firm | No | |||||||||||
44.04 | Property | Irving Sonic | No | |||||||||||
45 | Loan | CREFI | CREFI | CityLine Self Storage PA & LA Portfolio | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | No | ||||||
45.01 | Property | Central Self Storage | No | |||||||||||
45.02 | Property | Around the Clock Storage | No | |||||||||||
46 | Loan | CREFI | CREFI | Mt. Repose Self Storage | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | No | ||||||
47 | Loan | GACC | DBNY | Walgreens Market Creek | Hard | In Place | (i) DSCR is less than 1.25x; (ii) Lease Sweep Period | No | ||||||
48 | Loan | CREFI | CREFI | Fresenius Medical Center Mora | 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 Event | No |
Page 16 of 17 |
CD 2017-CD5 Annex A | |||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Cut-off Date Mezzanine Debt Balance ($) | Mezzanine Debt Interest Rate (%) | Terrorism Insurance Required Y/N | Control Number |
1 | Loan | CGMRC, GACC | MSMCH, CGMRC, DBNY, WFB | General Motors Building | Yes | 1 | |||
2 | Loan | GACC | DBNY, GSMC, MSBNA | Olympic Tower | 240,000,000 | 5.0000% | Yes | 2 | |
3 | Loan | GACC | DBNY | AHIP Northeast Portfolio IV | Yes | 3 | |||
3.01 | Property | RI Baltimore White Marsh | Yes | 3.01 | |||||
3.02 | Property | HIS Arundel BWI Airport | Yes | 3.02 | |||||
3.03 | Property | RI Neptune at Gateway Centre | Yes | 3.03 | |||||
3.04 | Property | RI Atlantic City Egg Harbor Township | Yes | 3.04 | |||||
4 | Loan | GACC | DBNY, JPM, Natixis, SocGen, Barclays | 245 Park Avenue | 568,000,000 | 5.6323% | Yes | 4 | |
5 | Loan | GACC | DBNY, JPMCB, Barclays, BofA | Starwood Capital Group Hotel Portfolio | Yes | 5 | |||
5.01 | Property | Larkspur Landing Sunnyvale | Yes | 5.01 | |||||
5.02 | Property | Larkspur Landing Milpitas | Yes | 5.02 | |||||
5.03 | Property | Larkspur Landing Campbell | Yes | 5.03 | |||||
5.04 | Property | Larkspur Landing San Francisco | Yes | 5.04 | |||||
5.05 | Property | Larkspur Landing Pleasanton | Yes | 5.05 | |||||
5.06 | Property | Larkspur Landing Bellevue | Yes | 5.06 | |||||
5.07 | Property | Larkspur Landing Sacramento | Yes | 5.07 | |||||
5.08 | Property | Hampton Inn Ann Arbor North | Yes | 5.08 | |||||
5.09 | Property | Larkspur Landing Hillsboro | Yes | 5.09 | |||||
5.10 | Property | Larkspur Landing Renton | Yes | 5.10 | |||||
5.11 | Property | Holiday Inn Arlington Northeast Rangers Ballpark | Yes | 5.11 | |||||
5.12 | Property | Residence Inn Toledo Maumee | Yes | 5.12 | |||||
5.13 | Property | Residence Inn Williamsburg | Yes | 5.13 | |||||
5.14 | Property | Hampton Inn Suites Waco South | Yes | 5.14 | |||||
5.15 | Property | Holiday Inn Louisville Airport Fair Expo | Yes | 5.15 | |||||
5.16 | Property | Courtyard Tyler | Yes | 5.16 | |||||
5.17 | Property | Hilton Garden Inn Edison Raritan Center | Yes | 5.17 | |||||
5.18 | Property | Hilton Garden Inn St Paul Oakdale | Yes | 5.18 | |||||
5.19 | Property | Residence Inn Grand Rapids West | Yes | 5.19 | |||||
5.20 | Property | Peoria, AZ Residence Inn | Yes | 5.20 | |||||
5.21 | Property | Hampton Inn Suites Bloomington Normal | Yes | 5.21 | |||||
5.22 | Property | Courtyard Chico | Yes | 5.22 | |||||
5.23 | Property | Hampton Inn Suites Kokomo | Yes | 5.23 | |||||
5.24 | Property | Hampton Inn Suites South Bend | Yes | 5.24 | |||||
5.25 | Property | Courtyard Wichita Falls | Yes | 5.25 | |||||
5.26 | Property | Hampton Inn Morehead | Yes | 5.26 | |||||
5.27 | Property | Residence Inn Chico | Yes | 5.27 | |||||
5.28 | Property | Courtyard Lufkin | Yes | 5.28 | |||||
5.29 | Property | Hampton Inn Carlisle | Yes | 5.29 | |||||
5.30 | Property | Springhill Suites Williamsburg | Yes | 5.30 | |||||
5.31 | Property | Fairfield Inn Bloomington | Yes | 5.31 | |||||
5.32 | Property | Waco Residence Inn | Yes | 5.32 | |||||
5.33 | Property | Holiday Inn Express Fishers | Yes | 5.33 | |||||
5.34 | Property | Larkspur Landing Folsom | Yes | 5.34 | |||||
5.35 | Property | Springhill Suites Chicago Naperville Warrenville | Yes | 5.35 | |||||
5.36 | Property | Holiday Inn Express & Suites Paris | Yes | 5.36 | |||||
5.37 | Property | Toledo Homewood Suites | Yes | 5.37 | |||||
5.38 | Property | Grand Rapids Homewood Suites | Yes | 5.38 | |||||
5.39 | Property | Cheyenne Fairfield Inn and Suites | Yes | 5.39 | |||||
5.40 | Property | Fairfield Inn Laurel | Yes | 5.40 | |||||
5.41 | Property | Courtyard Akron Stow | Yes | 5.41 | |||||
5.42 | Property | Larkspur Landing Roseville | Yes | 5.42 | |||||
5.43 | Property | Towneplace Suites Bloomington | Yes | 5.43 | |||||
5.44 | Property | Hampton Inn Danville | Yes | 5.44 | |||||
5.45 | Property | Holiday Inn Norwich | Yes | 5.45 | |||||
5.46 | Property | Hampton Inn Suites Longview North | Yes | 5.46 | |||||
5.47 | Property | Springhill Suites Peoria Westlake | Yes | 5.47 | |||||
5.48 | Property | Hampton Inn Suites Buda | Yes | 5.48 | |||||
5.49 | Property | Shawnee Hampton Inn | Yes | 5.49 | |||||
5.50 | Property | Racine Fairfield Inn | Yes | 5.50 | |||||
5.51 | Property | Hampton Inn Selinsgrove Shamokin Dam | Yes | 5.51 | |||||
5.52 | Property | Holiday Inn Express & Suites Terrell | Yes | 5.52 | |||||
5.53 | Property | Westchase Homewood Suites | Yes | 5.53 | |||||
5.54 | Property | Holiday Inn Express & Suites Tyler South | Yes | 5.54 | |||||
5.55 | Property | Holiday Inn Express & Suites Huntsville | Yes | 5.55 | |||||
5.56 | Property | Hampton Inn Sweetwater | Yes | 5.56 | |||||
5.57 | Property | Comfort Suites Buda Austin South | Yes | 5.57 | |||||
5.58 | Property | Fairfield Inn & Suites Weatherford | Yes | 5.58 | |||||
5.59 | Property | Holiday Inn Express & Suites Altus | Yes | 5.59 | |||||
5.60 | Property | Comfort Inn & Suites Paris | Yes | 5.60 | |||||
5.61 | Property | Hampton Inn Suites Decatur | Yes | 5.61 | |||||
5.62 | Property | Holiday Inn Express & Suites Texarkana East | Yes | 5.62 | |||||
5.63 | Property | Mankato Fairfield Inn | Yes | 5.63 | |||||
5.64 | Property | Candlewood Suites Texarkana | Yes | 5.64 | |||||
5.65 | Property | Country Inn & Suites Houston Intercontinental Airport East | Yes | 5.65 | |||||
6 | Loan | CREFI | CREFI | Brookwood Self Storage LA-MS Portfolio | Yes | 6 | |||
6.01 | Property | Balis Self Storage | Yes | 6.01 | |||||
6.02 | Property | Feu Follet Self Storage | Yes | 6.02 | |||||
6.03 | Property | Belle Chasse Self Storage | Yes | 6.03 | |||||
6.04 | Property | Oak Villa Self Storage | Yes | 6.04 | |||||
6.05 | Property | Harding Self Storage | Yes | 6.05 | |||||
6.06 | Property | Florida Boulevard Self Storage | Yes | 6.06 | |||||
6.07 | Property | Industriplex Self Storage | Yes | 6.07 | |||||
6.08 | Property | Ambassador Self Storage | Yes | 6.08 | |||||
6.09 | Property | Interline Self Storage | Yes | 6.09 | |||||
6.10 | Property | Flowood Self Storage | Yes | 6.10 | |||||
6.11 | Property | Pearl Self Storage | Yes | 6.11 | |||||
6.12 | Property | Airway Self Storage | Yes | 6.12 | |||||
6.13 | Property | Highway 18 Self Storage | Yes | 6.13 | |||||
7 | Loan | GACC | DBNY | Midlink Business Park | 4,744,651 | 10.5000% | Yes | 7 | |
8 | Loan | GACC | DBNY | Residence Inn Long Beach | Yes | 8 | |||
9 | Loan | CREFI | CREFI | Embassy Suites Anaheim Orange | 8,000,000 | 10.5000% | Yes | 9 | |
10 | Loan | CREFI | CREFI | 501 Riverside Avenue | Yes | 10 | |||
11 | Loan | CREFI | CREFI, CCRE | IGT Reno | 17,500,000 | 9.0000% | Yes | 11 | |
12 | Loan | CREFI | CREFI | Brookwood Self Storage TX Portfolio | Yes | 12 | |||
12.01 | Property | Double Creek Self Storage | Yes | 12.01 | |||||
12.02 | Property | Rolling Oaks Self Storage | Yes | 12.02 | |||||
12.03 | Property | Leander Self Storage | Yes | 12.03 | |||||
12.04 | Property | Ingram Park Self Storage | Yes | 12.04 | |||||
13 | Loan | CREFI | CREFI | Town Square Plaza | Yes | 13 | |||
14 | Loan | CREFI | CREFI | 7 East 96th Street | Yes | 14 | |||
15 | Loan | CREFI | CREFI | Residence Inn Columbus Easton | Yes | 15 | |||
16 | Loan | GACC | DBNY | Pack Square | Yes | 16 | |||
17 | Loan | GACC | Column, WFB, Regions | Gurnee Mills | Yes | 17 | |||
18 | Loan | CREFI | CREFI | Brookriver Executive Center | Yes | 18 | |||
19 | Loan | GACC | DBNY | 444 Spear | Yes | 19 | |||
20 | Loan | GACC | DBNY | 5 Points Center | Yes | 20 | |||
21 | Loan | CREFI | CREFI | Doraville Plaza | Yes | 21 | |||
22 | Loan | CREFI | CREFI | FedEx Freight Zion | Yes | 22 | |||
23 | Loan | GACC | DBNY | Best Western Plus Marina Gateway | Yes | 23 | |||
24 | Loan | GACC | DBNY | Forum at the Soncy | Yes | 24 | |||
25 | Loan | GACC | DBNY | Presidio Office | Yes | 25 | |||
26 | Loan | GACC | DBNY | Elston & Webster Building | Yes | 26 | |||
27 | Loan | CREFI | CREFI | Berkshire Square Apartments | Yes | 27 | |||
28 | Loan | GACC | DBNY | Pinole Ridge | Yes | 28 | |||
29 | Loan | CREFI | CREFI | 1322 3rd Street Promenade | Yes | 29 | |||
30 | Loan | CGMRC | CGMRC | 3925 Brookside Parkway | Yes | 30 | |||
31 | Loan | GACC | DBNY | 1150 65th Street | Yes | 31 | |||
32 | Loan | GACC | DBNY | Market Creek Plaza | Yes | 32 | |||
33 | Loan | CREFI | CREFI | Boatyard Shopping Center | Yes | 33 | |||
34 | Loan | GACC | DBNY | Good Samaritan Medical Center | Yes | 34 | |||
35 | Loan | GACC | DBNY | Shops at the Canyons | Yes | 35 | |||
36 | Loan | CREFI | CREFI | Summertree Apartments | Yes | 36 | |||
37 | Loan | CREFI | CREFI | Rita Ranch I | Yes | 37 | |||
38 | Loan | CREFI | CREFI | Fort Knox Self Storage | Yes | 38 | |||
39 | Loan | CREFI | CREFI | 1566 Third Avenue | Yes | 39 | |||
40 | Loan | CREFI | CREFI | Fresenius Medical Center Evergreen | Yes | 40 | |||
41 | Loan | CREFI | CREFI | Mission Plaza | Yes | 41 | |||
42 | Loan | GACC | DBNY | Hampton Inn Greenwood | Yes | 42 | |||
43 | Loan | CREFI | CREFI | Great Oaks Apartments | Yes | 43 | |||
44 | Loan | CREFI | CREFI | Texas and Chicago Retail Portfolio | Yes | 44 | |||
44.01 | Property | Grapevine Legacy Bank | Yes | 44.01 | |||||
44.02 | Property | Nacogdoches Retail | Yes | 44.02 | |||||
44.03 | Property | Chicago Mattress Firm | Yes | 44.03 | |||||
44.04 | Property | Irving Sonic | Yes | 44.04 | |||||
45 | Loan | CREFI | CREFI | CityLine Self Storage PA & LA Portfolio | Yes | 45 | |||
45.01 | Property | Central Self Storage | Yes | 45.01 | |||||
45.02 | Property | Around the Clock Storage | Yes | 45.02 | |||||
46 | Loan | CREFI | CREFI | Mt. Repose Self Storage | Yes | 46 | |||
47 | Loan | GACC | DBNY | Walgreens Market Creek | Yes | 47 | |||
48 | Loan | CREFI | CREFI | Fresenius Medical Center Mora | Yes | 48 |
Page 17 of 17 |
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 / ARD |
(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. |
MORTGAGE POOL CHARACTERISTICS |
Mortgage Pool Characteristics | ||
Initial Pool Balance | $ | 931,648,876 |
Number of Mortgage Loans | 48 | |
Number of Mortgaged Properties | 134 | |
Average Cut-off Date Mortgage Loan Balance | $ | 19,409,352 |
Weighted Average Mortgage Interest Rate | 4.2098% | |
Weighted Average Remaining Term to Maturity (months) | 113 | |
Weighted Average Remaining Amortization Term (months) | 348 | |
Weighted Average Cut-off Date LTV Ratio | 54.6% | |
Weighted Average Maturity Date LTV Ratio | 49.2% | |
Weighted Average Underwritten Debt Service Coverage Ratio | 2.25x | |
Weighted Average Debt Yield on Underwritten NOI | 11.7% |
COLLATERAL OVERVIEW |
Mortgage Loans by Loan Seller | ||||
Mortgage Loan Seller | Mortgage Loans | Mortgaged Properties | Aggregate Cut-off Date Balance | % of Initial Pool Balance |
German American Capital Corporation | 21 | 88 | 462,252,893 | 49.6% |
Citi Real Estate Funding Inc. | 25 | 44 | 358,045,982 | 38.4% |
Citigroup Global Markets Realty Corp., German American Capital Corporation | 1 | 1 | 100,000,000 | 10.7% |
Citigroup Global Markets Realty Corp. | 1 | 1 | 11,350,000 | 1.2% |
Total | 48 | 134 | 931,648,876 | 100.0% |
Property Types | |||
Property Type / Detail | Number of Mortgaged Properties | Aggregate Cut-off Date Balance | % of Initial Pool Balance |
Mixed Use | 6 | 228,816,304 | 24.6% |
Office/Retail | 2 | 160,000,000 | 17.2% |
Office/Industrial | 1 | 30,000,000 | 3.2% |
Retail/Office/Parking | 1 | 19,850,000 | 2.1% |
Office/Industrial/Retail | 1 | 12,966,304 | 1.4% |
Single Tenant Retail/Multifamily | 1 | 6,000,000 | 0.6% |
Hospitality | 74 | 202,266,309 | 21.7% |
Extended Stay | 27 | 115,503,078 | 12.4% |
Limited Service | 43 | 51,760,545 | 5.6% |
Full Service | 4 | 35,002,687 | 3.8% |
Office | 10 | 180,439,602 | 19.4% |
CBD | 4 | 113,250,000 | 12.2% |
Suburban | 2 | 30,925,000 | 3.3% |
School | 1 | 20,000,000 | 2.1% |
Medical Office | 3 | 16,264,602 | 1.7% |
Retail | 17 | 158,128,338 | 17.0% |
Anchored | 8 | 104,649,632 | 11.2% |
Unanchored | 3 | 22,075,000 | 2.4% |
Super Regional Mall | 1 | 19,715,907 | 2.1% |
Single Tenant Retail | 4 | 5,847,799 | 0.6% |
Shadow Anchored | 1 | 5,840,000 | 0.6% |
Self Storage | 21 | 74,625,000 | 8.0% |
Industrial | 3 | 61,691,851 | 6.6% |
Warehouse | 1 | 37,208,049 | 4.0% |
Distribution/Warehouse | 1 | 13,483,802 | 1.4% |
Flex | 1 | 11,000,000 | 1.2% |
Multifamily | 3 | 25,681,472 | 2.8% |
Garden | 3 | 25,681,472 | 2.8% |
Total | 134 | 931,648,876 | 100.0% |
Geographic Distribution | |||
Property Location | Number of Mortgaged Properties | Aggregate Cut-off Date Balance | % of Initial Pool Balance |
New York | 5 | 237,250,000 | 25.5% |
California | 24 | 210,269,059 | 22.6% |
Texas | 31 | 80,059,333 | 8.6% |
Illinois | 8 | 54,729,196 | 5.9% |
Louisiana | 12 | 44,818,972 | 4.8% |
Michigan | 4 | 39,296,824 | 4.2% |
Maryland | 3 | 32,224,906 | 3.5% |
Florida | 1 | 32,000,000 | 3.4% |
Nevada | 1 | 30,000,000 | 3.2% |
North Carolina | 3 | 26,570,742 | 2.9% |
Georgia | 2 | 25,850,000 | 2.8% |
New Jersey | 3 | 25,435,021 | 2.7% |
Ohio | 5 | 24,675,428 | 2.6% |
Pennsylvania | 5 | 24,293,511 | 2.6% |
Indiana | 6 | 15,268,260 | 1.6% |
Arizona | 2 | 8,094,216 | 0.9% |
Mississippi | 3 | 5,512,500 | 0.6% |
South Carolina | 1 | 5,479,905 | 0.6% |
Minnesota | 3 | 2,719,087 | 0.3% |
Washington | 2 | 2,161,270 | 0.2% |
Virginia | 2 | 1,395,537 | 0.1% |
Oregon | 1 | 915,255 | 0.1% |
Kentucky | 1 | 747,609 | 0.1% |
Oklahoma | 2 | 559,648 | 0.1% |
Wyoming | 1 | 425,911 | 0.0% |
Connecticut | 1 | 385,132 | 0.0% |
Wisconsin | 1 | 367,008 | 0.0% |
Arkansas | 1 | 144,545 | 0.0% |
Total | 134 | 931,648,876 | 100.0% |
Distribution of Amortization Types | |||
Range of Cut-off Balances ($) | Number of Mortgage Loans | Cut-off Date Balance | % of Initial Pool Balance |
Interest Only | 13 | 388,150,000 | 41.7% |
Interest Only, Then Amortizing | 22 | 363,965,000 | 39.1% |
Amortizing (30 Years) | 9 | 147,406,288 | 15.8% |
Amortizing (20 Years) | 1 | 12,966,304 | 1.4% |
Fully Amortizing | 1 | 11,816,777 | 1.3% |
Amortizing (15 Years) | 1 | 5,479,905 | 0.6% |
Amortizing (27 Years) | 1 | 1,864,602 | 0.2% |
Total | 48 | 931,648,876 | 100.0% |