FWP 1 n981_x2-anxa.htm FREE WRITING PROSPECTUS
    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 at www.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%