FWP 1 n981_anxa1-x5.htm FREE WRITING PROSPECTUS

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-207132-12

 

     
 

THIS FREE WRITING PROSPECTUS, DATED JULY 17, 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 Year Renovated Units, Pads, Rooms, SF Unit Description Loan Per Unit ($) Ownership Interest Original Balance ($)
1 Loan 8, 9, 10, 11, 12, 13, 14 CGMRC, GACC MSBNA, CGMRC, DBNY, WFB General Motors Building NAP NAP 767 Fifth Avenue New York New York 10153 Mixed Use Office/Retail 1968 2017 1,989,983  SF 738.70 Fee Simple 100,000,000
2 Loan 15, 16, 17 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 NAP 525,372  SF 1,162.99 Leasehold 60,000,000
3 Loan 18, 19 GACC DBNY AHIP Northeast Portfolio IV NAP NAP         Hospitality Various     467  Rooms 120,985.01 Fee Simple 56,500,000
3.01 Property       Residence Inn Baltimore White Marsh     4980 Mercantile Road Baltimore Maryland 21236 Hospitality Extended Stay 2003 2013, 2014 131  Rooms   Fee Simple  
3.02 Property       Hampton Inn Suites Arundel BWI Airport     7027 Arundel Mills Circle Hanover Maryland 21076 Hospitality Limited Service 2002 2013 130  Rooms   Fee Simple  
3.03 Property       Residence Inn Neptune at Gateway Centre     230 Jumping Brook Road Neptune New Jersey 07753 Hospitality Extended Stay 2007 2014 105  Rooms   Fee Simple  
3.04 Property       Residence Inn Atlantic City Egg Harbor Township     3022 Fire Road Egg Harbor New Jersey 08234 Hospitality Extended Stay 2008 2014 101  Rooms   Fee Simple  
4 Loan 20, 21, 22, 23, 24 GACC DBNY, JPM, Natixis, SocGen, Barclays 245 Park Avenue NAP NAP 245 Park Avenue New York New York 10167 Office CBD 1965 2006 1,723,993  SF 626.45 Fee Simple 51,250,000
5 Loan 25, 26, 27, 28 GACC DBNY, JPMCB, Barclays, BofA Starwood Capital Group Hotel Portfolio NAP NAP         Hospitality Various     6,366  Rooms 90,680.18 Fee Simple/Leasehold 40,000,000
5.01 Property       Larkspur Landing Sunnyvale     748 North Mathilda Avenue Sunnyvale California 94085 Hospitality Extended Stay 2000 NAP 126  Rooms   Fee Simple  
5.02 Property       Larkspur Landing Milpitas     40 Ranch Drive Milpitas California 95035 Hospitality Extended Stay 1998 NAP 124  Rooms   Fee Simple  
5.03 Property       Larkspur Landing Campbell     550 West Hamilton Avenue Campbell California 95008 Hospitality Extended Stay 2000 NAP 117  Rooms   Fee Simple  
5.04 Property       Larkspur Landing San Francisco     690 Gateway Boulevard South San Francisco California 94080 Hospitality Extended Stay 1999 NAP 111  Rooms   Fee Simple  
5.05 Property       Larkspur Landing Pleasanton     5535 Johnson Drive Pleasanton California 94588 Hospitality Extended Stay 1997 NAP 124  Rooms   Fee Simple  
5.06 Property       Larkspur Landing Bellevue     15805 Southeast 37th Street Bellevue Washington 98006 Hospitality Extended Stay 1998 NAP 126  Rooms   Fee Simple  
5.07 Property       Larkspur Landing Sacramento     555 Howe Avenue Sacramento California 95825 Hospitality Extended Stay 1998 NAP 124  Rooms   Fee Simple  
5.08 Property       Hampton Inn Ann Arbor North     2300 Green Road Ann Arbor Michigan 48105 Hospitality Limited Service 1988 2015 129  Rooms   Fee Simple  
5.09 Property       Larkspur Landing Hillsboro     3133 Northeast Shute Road Hillsboro Oregon 97124 Hospitality Extended Stay 1997 NAP 124  Rooms   Fee Simple  
5.10 Property       Larkspur Landing Renton     1701 East Valley Road Renton Washington 98057 Hospitality Extended Stay 1998 NAP 127  Rooms   Fee Simple  
5.11 Property       Holiday Inn Arlington Northeast Rangers Ballpark     1311 Wet N Wild Way Arlington Texas 76011 Hospitality Full Service 2008 2013 147  Rooms   Fee Simple  
5.12 Property       Residence Inn Toledo Maumee     1370 Arrowhead Drive Maumee Ohio 43537 Hospitality Extended Stay 2008 2016 108  Rooms   Fee Simple  
5.13 Property       Residence Inn Williamsburg     1648 Richmond Road Williamsburg Virginia 23185 Hospitality Extended Stay 1999 2012 108  Rooms   Fee Simple  
5.14 Property       Hampton Inn Suites Waco South     2501 Marketplace Drive Waco Texas 76711 Hospitality Limited Service 2008 2013 123  Rooms   Fee Simple  
5.15 Property       Holiday Inn Louisville Airport Fair Expo     447 Farmington Avenue Louisville Kentucky 40209 Hospitality Full Service 2008 NAP 106  Rooms   Fee Simple  
5.16 Property       Courtyard Tyler     7424 South Broadway Avenue Tyler Texas 75703 Hospitality Limited Service 2010 2016 121  Rooms   Fee Simple  
5.17 Property       Hilton Garden Inn Edison Raritan Center     50 Raritan Center Parkway Edison New Jersey 08837 Hospitality Limited Service 2002 2014 132  Rooms   Leasehold  
5.18 Property       Hilton Garden Inn St Paul Oakdale     420 Inwood Avenue North Oakdale Minnesota 55128 Hospitality Limited Service 2005 2013 116  Rooms   Fee Simple  
5.19 Property       Residence Inn Grand Rapids West     3451 Rivertown Point Court Southwest Grandville Michigan 49418 Hospitality Extended Stay 2000 2017 90  Rooms   Fee Simple  
5.20 Property       Peoria, AZ Residence Inn     8435 West Paradise Lane Peoria Arizona 85382 Hospitality Extended Stay 1998 2013 90  Rooms   Fee Simple  
5.21 Property       Hampton Inn Suites Bloomington Normal     320 South Towanda Avenue Normal Illinois 61761 Hospitality Limited Service 2007 2015 128  Rooms   Fee Simple  
5.22 Property       Courtyard Chico     2481 Carmichael Drive Chico California 95928 Hospitality Limited Service 2005 2015 90  Rooms   Fee Simple  
5.23 Property       Hampton Inn Suites Kokomo     2920 South Reed Road Kokomo Indiana 46902 Hospitality Limited Service 1997 2013 105  Rooms   Fee Simple  
5.24 Property       Hampton Inn Suites South Bend     52709 State Road 933 South Bend Indiana 46637 Hospitality Limited Service 1997 2014 117  Rooms   Fee Simple  
5.25 Property       Courtyard Wichita Falls     3800 Tarry Street Wichita Falls Texas 76308 Hospitality Limited Service 2009 2017 93  Rooms   Fee Simple  
5.26 Property       Hampton Inn Morehead     4035 Arendell Street Morehead City North Carolina 28557 Hospitality Limited Service 1991 2017 118  Rooms   Fee Simple  
5.27 Property       Residence Inn Chico     2485 Carmichael Drive Chico California 95928 Hospitality Extended Stay 2005 2014 78  Rooms   Fee Simple  
5.28 Property       Courtyard Lufkin     2130 South First Street Lufkin Texas 75901 Hospitality Limited Service 2009 2017 101  Rooms   Fee Simple  
5.29 Property       Hampton Inn Carlisle     1164 Harrisburg Pike Carlisle Pennsylvania 17013 Hospitality Limited Service 1997 2014 97  Rooms   Fee Simple  
5.30 Property       Springhill Suites Williamsburg     1644 Richmond Road Williamsburg Virginia 23185 Hospitality Limited Service 2002 2012 120  Rooms   Fee Simple  
5.31 Property       Fairfield Inn Bloomington     120 South Fairfield Drive Bloomington Indiana 47404 Hospitality Limited Service 1995 2015 105  Rooms   Fee Simple  
5.32 Property       Waco Residence Inn     501 South University Waco Texas 76706 Hospitality Extended Stay 1997 2012 78  Rooms   Fee Simple  
5.33 Property       Holiday Inn Express Fishers     9791 North by Northeast Boulevard Fishers Indiana 46037 Hospitality Limited Service 2000 2012 115  Rooms   Fee Simple  
5.34 Property       Larkspur Landing Folsom     121 Iron Point Road Folsom California 95630 Hospitality Extended Stay 2000 NAP 84  Rooms   Fee Simple  
5.35 Property       Springhill Suites Chicago Naperville Warrenville     4305 Weaver Parkway Warrenville Illinois 60555 Hospitality Limited Service 1997 2013 128  Rooms   Fee Simple  
5.36 Property       Holiday Inn Express & Suites Paris     3025 Northeast Loop 286 Paris Texas 75460 Hospitality Limited Service 2009 NAP 84  Rooms   Fee Simple  
5.37 Property       Toledo Homewood Suites     1410 Arrowhead Drive Maumee Ohio 43537 Hospitality Extended Stay 1997 2014 78  Rooms   Fee Simple  
5.38 Property       Grand Rapids Homewood Suites     3920 Stahl Drive Grand Rapids Michigan 49546 Hospitality Extended Stay 1997 2013 78  Rooms   Fee Simple  
5.39 Property       Cheyenne Fairfield Inn and Suites     1415 Stillwater Avenue Cheyenne Wyoming 82009 Hospitality Limited Service 1994 2013 60  Rooms   Fee Simple  
5.40 Property       Fairfield Inn Laurel     13700 Baltimore Avenue Laurel Maryland 20707 Hospitality Limited Service 1988 2013 109  Rooms   Fee Simple  
5.41 Property       Courtyard Akron Stow     4047 Bridgewater Parkway Stow Ohio 44224 Hospitality Limited Service 2005 2014 101  Rooms   Fee Simple  
5.42 Property       Larkspur Landing Roseville     1931 Taylor Road Roseville California 95661 Hospitality Extended Stay 1999 NAP 90  Rooms   Fee Simple  
5.43 Property       Towneplace Suites Bloomington     105 South Franklin Road Bloomington Indiana 47404 Hospitality Extended Stay 2000 2013 83  Rooms   Fee Simple  
5.44 Property       Hampton Inn Danville     97 Old Valley School Road Danville Pennsylvania 17821 Hospitality Limited Service 1998 2013 71  Rooms   Fee Simple  
5.45 Property       Holiday Inn Norwich     10 Laura Boulevard Norwich Connecticut 06360 Hospitality Full Service 1975 2013 135  Rooms   Fee Simple  
5.46 Property       Hampton Inn Suites Longview North     3044 North Eastman Road Longview Texas 75605 Hospitality Limited Service 2008 2013 91  Rooms   Fee Simple  
5.47 Property       Springhill Suites Peoria Westlake     2701 West Lake Avenue Peoria Illinois 61615 Hospitality Limited Service 2000 2013 124  Rooms   Fee Simple  
5.48 Property       Hampton Inn Suites Buda     1201 Cabelas Drive Buda Texas 78610 Hospitality Limited Service 2008 NAP 74  Rooms   Fee Simple  
5.49 Property       Shawnee Hampton Inn     4851 North Kickapoo Shawnee Oklahoma 74804 Hospitality Limited Service 1996 2013 63  Rooms   Fee Simple  
5.50 Property       Racine Fairfield Inn     6421 Washington Avenue Racine Wisconsin 53406 Hospitality Limited Service 1991 2016 62  Rooms   Fee Simple  
5.51 Property       Hampton Inn Selinsgrove Shamokin Dam     3 Stetler Avenue Shamokin Dam Pennsylvania 17876 Hospitality Limited Service 1996 2013 75  Rooms   Fee Simple  
5.52 Property       Holiday Inn Express & Suites Terrell     300 Tanger Drive Terrell Texas 75160 Hospitality Limited Service 2007 2013 68  Rooms   Fee Simple  
5.53 Property       Westchase Homewood Suites     2424 Rogerdale Road Houston Texas 77042 Hospitality Extended Stay 1998 2016 96  Rooms   Fee Simple  
5.54 Property       Holiday Inn Express & Suites Tyler South     2421 East Southeast Loop 323 Tyler Texas 75701 Hospitality Limited Service 2000 2015 88  Rooms   Fee Simple  
5.55 Property       Holiday Inn Express & Suites Huntsville     148 Interstate 45 South Huntsville Texas 77340 Hospitality Limited Service 2008 2013 87  Rooms   Fee Simple  
5.56 Property       Hampton Inn Sweetwater     302 Southeast Georgia Avenue Sweetwater Texas 79556 Hospitality Limited Service 2009 NAP 72  Rooms   Fee Simple  
5.57 Property       Comfort Suites Buda Austin South     15295 South Interstate 35 Building 800 Buda Texas 78610 Hospitality Limited Service 2009 NAP 72  Rooms   Fee Simple  
5.58 Property       Fairfield Inn & Suites Weatherford     175 Alford Drive Weatherford Texas 76087 Hospitality Limited Service 2009 2016 86  Rooms   Fee Simple  
5.59 Property       Holiday Inn Express & Suites Altus     2812 East Broadway Altus Oklahoma 73521 Hospitality Limited Service 2008 2013 68  Rooms   Fee Simple  
5.60 Property       Comfort Inn & Suites Paris     3035 Northeast Loop 286 Paris Texas 75460 Hospitality Limited Service 2009 NAP 56  Rooms   Fee Simple  
5.61 Property       Hampton Inn Suites Decatur     110 South Highway 81/287 Decatur Texas 76234 Hospitality Limited Service 2008 2013 74  Rooms   Fee Simple  
5.62 Property       Holiday Inn Express & Suites Texarkana East     5210 Crossroads Parkway Texarkana Arkansas 71854 Hospitality Limited Service 2009 NAP 88  Rooms   Fee Simple  
5.63 Property       Mankato Fairfield Inn     141 Apache Place Mankato Minnesota 56001 Hospitality Limited Service 1997 2016 61  Rooms   Fee Simple  
5.64 Property       Candlewood Suites Texarkana     2901 South Cowhorn Creek Loop Texarkana Texas 75503 Hospitality Extended Stay 2009 2014 80  Rooms   Fee Simple  
5.65 Property       Country Inn & Suites Houston Intercontinental Airport East     20611 Highway 59 Humble Texas 77338 Hospitality Limited Service 2001 2017 62  Rooms   Fee Simple  

 

A-1 

 

 

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 Year Renovated Units, Pads, Rooms, SF Unit Description Loan Per Unit ($) Ownership Interest Original Balance ($)
6 Loan 29, 30, 31 CREFI CREFI Brookwood Self Storage LA-MS Portfolio Group 1 NAP         Self Storage Self Storage     1,262,106  SF 63.39 Fee Simple 40,000,000
6.01 Property       Balis Self Storage     3293 Balis Drive Baton Rouge Louisiana 70808 Self Storage Self Storage 2001 NAP 93,075  SF   Fee Simple  
6.02 Property       Feu Follet Self Storage     200 Feu Follet Road Lafayette Louisiana 70508 Self Storage Self Storage 1997, 2000, 2008 NAP 157,765  SF   Fee Simple  
6.03 Property       Belle Chasse Self Storage     2012 Belle Chasse Highway Gretna Louisiana 70056 Self Storage Self Storage 2004 NAP 130,203  SF   Fee Simple  
6.04 Property       Oak Villa Self Storage     2240 Oak Villa Boulevard Baton Rouge Louisiana 70815 Self Storage Self Storage 2006 NAP 121,935  SF   Fee Simple  
6.05 Property       Harding Self Storage     4455 Harding Boulevard Baton Rouge Louisiana 70807 Self Storage Self Storage 2009 NAP 87,135  SF   Fee Simple  
6.06 Property       Florida Boulevard Self Storage     6536 Florida Boulevard Baton Rouge Louisiana 70806 Self Storage Self Storage 2004 NAP 80,900  SF   Fee Simple  
6.07 Property       Industriplex Self Storage     12340 Industriplex Boulevard Baton Rouge Louisiana 70817 Self Storage Self Storage 2007 NAP 89,300  SF   Fee Simple  
6.08 Property       Ambassador Self Storage     2952 Ambassador Caffery Parkway Lafayette Louisiana 70506 Self Storage Self Storage 1998 NAP 93,110  SF   Fee Simple  
6.09 Property       Interline Self Storage     9059 Interline Avenue Baton Rouge Louisiana 70809 Self Storage Self Storage 2006 NAP 90,963  SF   Fee Simple  
6.10 Property       Flowood Self Storage     131 Howard Wilson Lane Flowood Mississippi 39232 Self Storage Self Storage 2008 NAP 76,850  SF   Fee Simple  
6.11 Property       Pearl Self Storage     4235 Highway 80 East Pearl Mississippi 39208 Self Storage Self Storage 2008 NAP 74,970  SF   Fee Simple  
6.12 Property       Airway Self Storage     8836 Airway Drive Baton Rouge Louisiana 70806 Self Storage Self Storage 2007 NAP 82,925  SF   Fee Simple  
6.13 Property       Highway 18 Self Storage     5651 Highway 18 Jackson Mississippi 39209 Self Storage Self Storage 2008 NAP 82,975  SF   Fee Simple  
7 Loan 32, 33 GACC DBNY Midlink Business Park NAP NAP 5200 East Cork Street Kalamazoo Michigan 49048 Industrial Warehouse 1963-1966 2003, 2015 1,687,012  SF 22.06 Fee Simple 37,250,000
8 Loan 34 GACC DBNY Residence Inn Long Beach NAP NAP 600 Queensway Drive Long Beach California 90802 Hospitality Extended Stay 2009 2017 178  Rooms 190,786.12 Leasehold 34,000,000
9 Loan 35, 36, 37, 38 CREFI CREFI Embassy Suites Anaheim Orange NAP NAP 400 North State College Boulevard Orange California 92868 Hospitality Full Service 1989 2014 230  Rooms 143,478.26 Fee Simple 33,000,000
10 Loan   CREFI CREFI 501 Riverside Avenue NAP NAP 501 Riverside Avenue Jacksonville Florida 32202 Office CBD 2007 NAP 221,932  SF 144.19 Fee Simple 32,000,000
11 Loan 30, 39, 40, 41 CREFI CREFI, CCRE IGT Reno NAP NAP 9295 Prototype Drive Reno Nevada 89521 Mixed Use Office/Industrial 1996 2001, 2003, 2005 1,251,179  SF 63.94 Fee Simple 30,000,000
12 Loan 42, 43 CREFI CREFI Brookwood Self Storage TX Portfolio Group 1 NAP         Self Storage Self Storage     342,133  SF 62.84 Fee Simple 21,500,000
12.01 Property       Double Creek Self Storage     2150 Double Creek Drive Round Rock Texas 78664 Self Storage Self Storage 2007 NAP 105,585  SF   Fee Simple  
12.02 Property       Rolling Oaks Self Storage     16939 Nacogdoches Road San Antonio Texas 78266 Self Storage Self Storage 2008 NAP 81,013  SF   Fee Simple  
12.03 Property       Leander Self Storage     10201 East Crystal Falls Parkway Leander Texas 78645 Self Storage Self Storage 2014 NAP 83,640  SF   Fee Simple  
12.04 Property       Ingram Park Self Storage     3602 Wurzbach Road San Antonio Texas 78238 Self Storage Self Storage 2008 NAP 71,895  SF   Fee Simple  
13 Loan 44, 45 CREFI CREFI Town Square Plaza NAP NAP 1100-1140 Town Square Road Pottstown Pennsylvania 19465 Retail Anchored 2005 NAP 215,610  SF 99.49 Fee Simple 21,450,000
14 Loan 46 CREFI CREFI 7 East 96th Street NAP NAP 7 East 96th Street New York New York 10129 Office School 1913 2017 19,000  SF 1,052.63 Fee Simple 20,000,000
15 Loan 47, 48, 49, 50 CREFI CREFI Residence Inn Columbus Easton NAP NAP 3999 Easton Loop West Columbus Ohio 43219 Hospitality Extended Stay 2000 2013 120  Rooms 166,053.96 Fee Simple 20,000,000
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 1896-1987 NAP 136,521  SF 145.40 Fee Simple/Leasehold 19,850,000
17 Loan 51, 52 GACC Column, WFB, Regions Gurnee Mills NAP NAP 6170 West Grand Avenue Gurnee Illinois 60031 Retail Super Regional Mall 1991 2014 1,684,040  SF 160.98 Fee Simple 20,000,000
18 Loan 53 CREFI CREFI Brookriver Executive Center NAP NAP 8150-8200 Brookriver Drive Dallas Texas 75247 Office Suburban 1979 2014 314,967  SF 62.15 Fee Simple 19,575,000
19 Loan 54 GACC DBNY 444 Spear Group 2 NAP 444 Spear Street San Francisco California 94105 Office CBD 1939 1989, 2013 49,713  SF 341.96 Fee Simple 17,000,000
20 Loan   GACC DBNY 5 Points Center NAP NAP 18541-18645 Beach Boulevard Huntington Beach California 92648 Retail Anchored 1986 2017 46,307  SF 334.72 Fee Simple 15,500,000
21 Loan 55, 56 CREFI CREFI Doraville Plaza NAP NAP 5706 Buford Highway Doraville Georgia 30340 Retail Anchored 1968 2014 190,167  SF 76.25 Fee Simple 14,500,000
22 Loan   CREFI CREFI FedEx Freight Zion NAP NAP 5600 9th Street Zion Illinois 60099 Industrial Distribution/Warehouse 2006 NAP 65,690  SF 205.26 Fee Simple 13,500,000
23 Loan 57, 58 GACC DBNY Best Western Plus Marina Gateway NAP NAP 800 Bay Marina Drive National City California 91950 Hospitality Limited Service 2009 NAP 173  Rooms 77,456.65 Leasehold 13,400,000
24 Loan 59 GACC DBNY Forum at the Soncy NAP NAP 3350 Soncy Road Amarillo Texas 79124 Retail Anchored 2007 NAP 64,914  SF 204.12 Fee Simple 13,250,000
25 Loan 60 GACC DBNY Presidio Office NAP NAP 38 Keyes Avenue San Francisco California 94129 Office CBD 1940 2001 57,856  SF 224.70 Leasehold 13,000,000
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 2003 136,783  SF 94.79 Fee Simple 13,000,000
27 Loan 61 CREFI CREFI Berkshire Square Apartments NAP NAP 11415 Knollridge Lane Indianapolis Indiana 46229 Multifamily Garden 1970, 1975 2012 354  Units 35,169.49 Fee Simple 12,450,000
28 Loan   GACC DBNY Pinole Ridge Group 3 NAP 1441, 1471, 1473, 1475, 1477 Fitzgerald Drive Pinole California 94564 Retail Unanchored 2004 NAP 42,073  SF 295.32 Fee Simple 12,425,000
29 Loan 62 CREFI CREFI 1322 3rd Street Promenade NAP NAP 1322 3rd Street Promenade Santa Monica California 90404 Retail Anchored 1950 1994 29,004  SF 407.42 Leasehold 12,000,000
30 Loan 63, 64 CGMRC CGMRC 3925 Brookside Parkway NAP NAP 3925 Brookside Parkway Alpharetta Georgia 30022 Office Suburban 1998 NAP 106,631  SF 106.44 Fee Simple 11,350,000
31 Loan   GACC DBNY 1150 65th Street Group 2 NAP 1150 65th Street Emeryville California 94608 Industrial Flex 1987 2000, 2015 73,418  SF 149.83 Fee Simple 11,000,000
32 Loan   GACC DBNY Market Creek Plaza Group 4 NAP 310 Euclid Avenue San Diego California 92114 Retail Anchored 2001 NAP 78,496  SF 140.13 Fee Simple 11,000,000
33 Loan   CREFI CREFI Boatyard Shopping Center NAP NAP 101 Boatyard Drive Fort Bragg California 95437 Retail Anchored 1985, 1988-1989, 2005-2006 2006 103,493  SF 94.21 Fee Simple 9,750,000
34 Loan 65, 66 GACC DBNY Good Samaritan Medical Center Group 3 NAP 393 Blossom Hill Road San Jose California 95123 Office Medical Office 1995 NAP 42,915  SF 198.07 Fee Simple 8,500,000
35 Loan 67, 68 GACC DBNY Shops at the Canyons NAP NAP 3107 & 3111 TPC Parkway San Antonio Texas 78259 Retail Unanchored 2008 NAP 48,068  SF 171.63 Fee Simple 8,250,000
36 Loan 69 CREFI CREFI Summertree Apartments NAP NAP 3126 West Bert Kouns Industrial Loop Shreveport Louisiana 71118 Multifamily Garden 1981 2013-2014 202  Units 38,769.66 Fee Simple 7,850,000
37 Loan   CREFI CREFI Rita Ranch I NAP NAP 9040 East Valencia Road Tucson Arizona 85747 Retail Anchored 1999 NAP 62,774  SF 117.61 Fee Simple 7,400,000
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 1990 68,514  SF 89.03 Fee Simple 6,100,000
39 Loan   CREFI CREFI 1566 Third Avenue NAP NAP 1566 Third Avenue New York New York 10128 Mixed Use Single Tenant Retail/Multifamily 1920 NAP 6,316  SF 949.97 Fee Simple 6,000,000
40 Loan   CREFI CREFI Fresenius Medical Center Evergreen Group 6 NAP 8901 South Kedzie Avenue Evergreen Park Illinois 60805 Office Medical Office 1960 2017 17,389  SF 339.29 Fee Simple 5,900,000
41 Loan 70, 71 CREFI CREFI Mission Plaza NAP NAP 9535 Mission Road Santee California 92071 Retail Shadow Anchored 1980 2014 19,898  SF 293.50 Fee Simple 5,840,000
42 Loan 72, 73 GACC DBNY Hampton Inn Greenwood NAP NAP 1624 Bypass 72 Greenwood South Carolina 29649 Hospitality Limited Service 1997 2013 74  Rooms 74,052.77 Leasehold 5,500,000
43 Loan   CREFI CREFI Great Oaks Apartments NAP NAP 3205 Old Union Road Lufkin Texas 75094 Multifamily Garden 1984 2009 160  Units 33,750.00 Fee Simple 5,400,000
44 Loan 74, 75, 76 CREFI CREFI Texas and Chicago Retail Portfolio NAP NAP         Retail Various     14,064  SF 373.29 Fee Simple 5,250,000
44.01 Property       Grapevine Legacy Bank     301 South Park Boulevard Grapevine Texas 76051 Retail Single Tenant Retail 1991 NAP 3,708  SF   Fee Simple  
44.02 Property       Nacogdoches Retail     2021 North Street Nacogdoches Texas 75965 Retail Unanchored 2006 NAP 4,206  SF   Fee Simple  
44.03 Property       Chicago Mattress Firm     6353 West Fullerton Avenue Chicago Illinois 60639 Retail Single Tenant Retail 1984 2014 3,700  SF   Fee Simple  
44.04 Property       Irving Sonic     900 West John Carpenter Freeway Irving Texas 75039 Retail Single Tenant Retail 2008 NAP 2,450  SF   Fee Simple  
45 Loan   CREFI CREFI CityLine Self Storage PA & LA Portfolio Group 5 NAP         Self Storage Self Storage     82,594  SF 48.73 Fee Simple 4,025,000
45.01 Property       Central Self Storage     2520 Destrehan Avenue Harvey Louisiana 70058 Self Storage Self Storage 1985 2013 57,464  SF   Fee Simple  
45.02 Property       Around the Clock Storage     1123 North George Street York Pennsylvania 17404 Self Storage Self Storage 1967, 1975 2012 25,130  SF   Fee Simple  
46 Loan   CREFI CREFI Mt. Repose Self Storage NAP NAP 1294 State Route 28 Loveland Ohio 45140 Self Storage Self Storage 2001-2016 NAP 108,505  SF 27.65 Fee Simple 3,000,000
47 Loan 77 GACC PCI, DBNY Walgreens Market Creek Group 4 NAP 602 Euclid Avenue San Diego California 92114 Retail Single Tenant Retail 2015 NAP 14,490  SF 137.87 Fee Simple 2,000,000
48 Loan   CREFI CREFI Fresenius Medical Center Mora Group 6 NAP 900 Forest Avenue East Mora Minnesota 55051 Office Medical Office 2017 NAP 6,000  SF 310.77 Fee Simple 1,870,000

 

A-2 

 

 

CD 2017-CD5 Annex A

 

Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Cut-off Date Balance ($) Allocated Cut-off Date Loan Amount ($) % of Initial Pool Balance 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 Interest Accrual Method Seasoning (Mos.) Original Interest-Only Period (Mos.) Remaining Interest-Only Period (Mos.) Original Term To Maturity / ARD (Mos.)
1 Loan 8, 9, 10, 11, 12, 13, 14 CGMRC, GACC MSBNA, CGMRC, DBNY, WFB General Motors Building 100,000,000 100,000,000 10.7% 100,000,000 3.43000% 0.0128% 3.4172% 289,803.24 3,477,638.89 3,970,304.40 47,643,652.77 Interest Only Actual/360 2 120 118 120
2 Loan 15, 16, 17 GACC DBNY, GSMC, MSBNA Olympic Tower 60,000,000 60,000,000 6.4% 60,000,000 3.95395% 0.0128% 3.9412% 200,443.17 2,405,317.98 1,840,736.40 22,088,836.81 Interest Only Actual/360 3 120 117 120
3 Loan 18, 19 GACC DBNY AHIP Northeast Portfolio IV 56,500,000   6.1% 54,213,605 4.46000% 0.0128% 4.4472% 284,935.93 3,419,231.16     Interest Only, Then Amortizing Actual/360 1 30 29 60
3.01 Property       Residence Inn Baltimore White Marsh   17,035,176 1.8%                            
3.02 Property       Hampton Inn Suites Arundel BWI Airport   14,763,819 1.6%                            
3.03 Property       Residence Inn Neptune at Gateway Centre   13,912,060 1.5%                            
3.04 Property       Residence Inn Atlantic City Egg Harbor Township   10,788,945 1.2%                            
4 Loan 20, 21, 22, 23, 24 GACC DBNY, JPM, Natixis, SocGen, Barclays 245 Park Avenue 51,250,000 51,250,000 5.5% 51,250,000 3.66940% 0.0128% 3.6566% 158,890.54 1,906,686.49 3,189,436.96 38,273,243.51 Interest Only Actual/360 2 120 118 120
5 Loan 25, 26, 27, 28 GACC DBNY, JPMCB, Barclays, BofA Starwood Capital Group Hotel Portfolio 40,000,000   4.3% 40,000,000 4.48600% 0.0140% 4.4720% 151,610.19 1,819,322.22 2,036,390.10 24,436,681.26 Interest Only Actual/360 2 120 118 120
5.01 Property       Larkspur Landing Sunnyvale   2,360,633 0.3%                            
5.02 Property       Larkspur Landing Milpitas   1,989,094 0.2%                            
5.03 Property       Larkspur Landing Campbell   1,748,953 0.2%                            
5.04 Property       Larkspur Landing San Francisco   1,440,847 0.2%                            
5.05 Property       Larkspur Landing Pleasanton   1,409,130 0.2%                            
5.06 Property       Larkspur Landing Bellevue   1,255,077 0.1%                            
5.07 Property       Larkspur Landing Sacramento   937,910 0.1%                            
5.08 Property       Hampton Inn Ann Arbor North   915,255 0.1%                            
5.09 Property       Larkspur Landing Hillsboro   915,255 0.1%                            
5.10 Property       Larkspur Landing Renton   906,193 0.1%                            
5.11 Property       Holiday Inn Arlington Northeast Rangers Ballpark   869,945 0.1%                            
5.12 Property       Residence Inn Toledo Maumee   860,883 0.1%                            
5.13 Property       Residence Inn Williamsburg   824,636 0.1%                            
5.14 Property       Hampton Inn Suites Waco South   761,202 0.1%                            
5.15 Property       Holiday Inn Louisville Airport Fair Expo   747,609 0.1%                            
5.16 Property       Courtyard Tyler   734,016 0.1%                            
5.17 Property       Hilton Garden Inn Edison Raritan Center   734,016 0.1%                            
5.18 Property       Hilton Garden Inn St Paul Oakdale   724,954 0.1%                            
5.19 Property       Residence Inn Grand Rapids West   715,893 0.1%                            
5.20 Property       Peoria, AZ Residence Inn   711,362 0.1%                            
5.21 Property       Hampton Inn Suites Bloomington Normal   706,831 0.1%                            
5.22 Property       Courtyard Chico   693,238 0.1%                            
5.23 Property       Hampton Inn Suites Kokomo   670,583 0.1%                            
5.24 Property       Hampton Inn Suites South Bend   670,583 0.1%                            
5.25 Property       Courtyard Wichita Falls   638,866 0.1%                            
5.26 Property       Hampton Inn Morehead   620,742 0.1%                            
5.27 Property       Residence Inn Chico   602,618 0.1%                            
5.28 Property       Courtyard Lufkin   575,433 0.1%                            
5.29 Property       Hampton Inn Carlisle   570,902 0.1%                            
5.30 Property       Springhill Suites Williamsburg   570,902 0.1%                            
5.31 Property       Fairfield Inn Bloomington   566,371 0.1%                            
5.32 Property       Waco Residence Inn   552,778 0.1%                            
5.33 Property       Holiday Inn Express Fishers   516,530 0.1%                            
5.34 Property       Larkspur Landing Folsom   502,937 0.1%                            
5.35 Property       Springhill Suites Chicago Naperville Warrenville   475,751 0.1%                            
5.36 Property       Holiday Inn Express & Suites Paris   471,220 0.1%                            
5.37 Property       Toledo Homewood Suites   471,220 0.1%                            
5.38 Property       Grand Rapids Homewood Suites   457,627 0.0%                            
5.39 Property       Cheyenne Fairfield Inn and Suites   425,911 0.0%                            
5.40 Property       Fairfield Inn Laurel   425,911 0.0%                            
5.41 Property       Courtyard Akron Stow   416,849 0.0%                            
5.42 Property       Larkspur Landing Roseville   394,194 0.0%                            
5.43 Property       Towneplace Suites Bloomington   394,194 0.0%                            
5.44 Property       Hampton Inn Danville   389,663 0.0%                            
5.45 Property       Holiday Inn Norwich   385,132 0.0%                            
5.46 Property       Hampton Inn Suites Longview North   380,601 0.0%                            
5.47 Property       Springhill Suites Peoria Westlake   380,601 0.0%                            
5.48 Property       Hampton Inn Suites Buda   376,070 0.0%                            
5.49 Property       Shawnee Hampton Inn   376,070 0.0%                            
5.50 Property       Racine Fairfield Inn   367,008 0.0%                            
5.51 Property       Hampton Inn Selinsgrove Shamokin Dam   357,946 0.0%                            
5.52 Property       Holiday Inn Express & Suites Terrell   339,822 0.0%                            
5.53 Property       Westchase Homewood Suites   328,912 0.0%                            
5.54 Property       Holiday Inn Express & Suites Tyler South   326,229 0.0%                            
5.55 Property       Holiday Inn Express & Suites Huntsville   312,637 0.0%                            
5.56 Property       Hampton Inn Sweetwater   285,451 0.0%                            
5.57 Property       Comfort Suites Buda Austin South   240,141 0.0%                            
5.58 Property       Fairfield Inn & Suites Weatherford   226,548 0.0%                            
5.59 Property       Holiday Inn Express & Suites Altus   183,578 0.0%                            
5.60 Property       Comfort Inn & Suites Paris   163,115 0.0%                            
5.61 Property       Hampton Inn Suites Decatur   156,090 0.0%                            
5.62 Property       Holiday Inn Express & Suites Texarkana East   144,545 0.0%                            
5.63 Property       Mankato Fairfield Inn   129,531 0.0%                            
5.64 Property       Candlewood Suites Texarkana   100,147 0.0%                            
5.65 Property       Country Inn & Suites Houston Intercontinental Airport East   95,109 0.0%                            

 

A-3 

 

 

CD 2017-CD5 Annex A

 

Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Cut-off Date Balance ($) Allocated Cut-off Date Loan Amount ($) % of Initial Pool Balance 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 Interest Accrual Method Seasoning (Mos.) Original Interest-Only Period (Mos.) Remaining Interest-Only Period (Mos.) Original Term To Maturity / ARD (Mos.)
6 Loan 29, 30, 31 CREFI CREFI Brookwood Self Storage LA-MS Portfolio 40,000,000   4.3% 40,000,000 3.94000% 0.0365% 3.9035% 133,157.41 1,597,888.89 133,157.41 1,597,888.89 Interest Only Actual/360 1 120 119 120
6.01 Property       Balis Self Storage   6,041,000 0.6%                            
6.02 Property       Feu Follet Self Storage   4,455,000 0.5%                            
6.03 Property       Belle Chasse Self Storage   3,910,000 0.4%                            
6.04 Property       Oak Villa Self Storage   3,510,000 0.4%                            
6.05 Property       Harding Self Storage   3,349,500 0.4%                            
6.06 Property       Florida Boulevard Self Storage   3,105,000 0.3%                            
6.07 Property       Industriplex Self Storage   2,917,500 0.3%                            
6.08 Property       Ambassador Self Storage   2,794,500 0.3%                            
6.09 Property       Interline Self Storage   2,620,000 0.3%                            
6.10 Property       Flowood Self Storage   2,242,500 0.2%                            
6.11 Property       Pearl Self Storage   1,865,000 0.2%                            
6.12 Property       Airway Self Storage   1,785,000 0.2%                            
6.13 Property       Highway 18 Self Storage   1,405,000 0.2%                            
7 Loan 32, 33 GACC DBNY Midlink Business Park 37,208,049 37,208,049 4.0% 30,447,084 4.01678% 0.0128% 4.0040% 171,389.03 2,056,668.39     Amortizing Actual/360 1 0 0 120
8 Loan 34 GACC DBNY Residence Inn Long Beach 33,959,929 33,959,929 3.6% 27,536,074 4.55000% 0.0128% 4.5372% 173,284.58 2,079,414.96     Amortizing Actual/360 1 0 0 120
9 Loan 35, 36, 37, 38 CREFI CREFI Embassy Suites Anaheim Orange 33,000,000 33,000,000 3.5% 30,154,226 4.41000% 0.0128% 4.3972% 165,446.09 1,985,353.06     Interest Only, Then Amortizing Actual/360 2 60 58 120
10 Loan   CREFI CREFI 501 Riverside Avenue 32,000,000 32,000,000 3.4% 27,859,031 4.27000% 0.0128% 4.2572% 157,795.67 1,893,547.98     Interest Only, Then Amortizing Actual/360 1 36 35 120
11 Loan 30, 39, 40, 41 CREFI CREFI, CCRE IGT Reno 30,000,000 30,000,000 3.2% 27,345,682 4.25906% 0.0194% 4.2396% 147,741.13 1,772,893.56 246,235.22 2,954,822.64 Interest Only, Then Amortizing Actual/360 1 60 59 120
12 Loan 42, 43 CREFI CREFI Brookwood Self Storage TX Portfolio 21,500,000   2.3% 21,500,000 3.82000% 0.0315% 3.7885% 69,392.25 832,706.94     Interest Only Actual/360 1 120 119 120
12.01 Property       Double Creek Self Storage   6,800,000 0.7%                            
12.02 Property       Rolling Oaks Self Storage   5,400,000 0.6%                            
12.03 Property       Leander Self Storage   5,400,000 0.6%                            
12.04 Property       Ingram Park Self Storage   3,900,000 0.4%                            
13 Loan 44, 45 CREFI CREFI Town Square Plaza 21,450,000 21,450,000 2.3% 18,695,798 4.32000% 0.0128% 4.3072% 106,401.98 1,276,823.76     Interest Only, Then Amortizing Actual/360 2 36 34 120
14 Loan 46 CREFI CREFI 7 East 96th Street 20,000,000 20,000,000 2.1% 20,000,000 4.70000% 0.0128% 4.6872% 79,421.30 953,055.56     Interest Only Actual/360 1 120 119 120
15 Loan 47, 48, 49, 50 CREFI CREFI Residence Inn Columbus Easton 19,926,475 19,926,475 2.1% 16,197,944 4.55000% 0.0128% 4.5372% 101,932.10 1,223,185.26     Amortizing Actual/360 3 0 0 120
16 Loan   GACC DBNY Pack Square 19,850,000 19,850,000 2.1% 17,401,999 4.57000% 0.0128% 4.5572% 101,404.33 1,216,851.96     Interest Only, Then Amortizing Actual/360 2 36 34 120
17 Loan 51, 52 GACC Column, WFB, Regions Gurnee Mills 19,715,907 19,715,907 2.1% 15,880,113 3.99000% 0.0140% 3.9760% 95,367.79 1,144,413.48 1,215,939.36 14,591,272.32 Amortizing Actual/360 10 0 0 120
18 Loan 53 CREFI CREFI Brookriver Executive Center 19,575,000 19,575,000 2.1% 18,659,474 4.70000% 0.0128% 4.6872% 101,523.35 1,218,280.21     Interest Only, Then Amortizing Actual/360 1 24 23 60
19 Loan 54 GACC DBNY 444 Spear 17,000,000 17,000,000 1.8% 17,000,000 3.89000% 0.0128% 3.8772% 55,873.73 670,484.72     Interest Only Actual/360 1 120 119 120
20 Loan   GACC DBNY 5 Points Center 15,500,000 15,500,000 1.7% 13,535,553 4.40000% 0.0128% 4.3872% 77,617.94 931,415.28     Interest Only, Then Amortizing Actual/360 1 36 35 120
21 Loan 55, 56 CREFI CREFI Doraville Plaza 14,500,000 14,500,000 1.6% 12,148,783 4.74000% 0.0128% 4.7272% 75,551.49 906,617.87     Interest Only, Then Amortizing Actual/360 2 12 10 120
22 Loan   CREFI CREFI FedEx Freight Zion 13,483,802 13,483,802 1.4% 10,903,429 4.47000% 0.0615% 4.4085% 68,162.09 817,945.03     Amortizing Actual/360 1 0 0 120
23 Loan 57, 58 GACC DBNY Best Western Plus Marina Gateway 13,400,000 13,400,000 1.4% 11,750,237 4.57900% 0.0128% 4.5662% 68,526.27 822,315.24     Interest Only, Then Amortizing Actual/360 1 36 35 120
24 Loan 59 GACC DBNY Forum at the Soncy 13,250,000 13,250,000 1.4% 11,185,408 4.07300% 0.0128% 4.0602% 63,816.43 765,797.16     Interest Only, Then Amortizing Actual/360 2 24 22 120
25 Loan 60 GACC DBNY Presidio Office 13,000,000 13,000,000 1.4% 13,000,000 4.54000% 0.0128% 4.5272% 49,866.44 598,397.22     Interest Only Actual/360 2 120 118 120
26 Loan   GACC DBNY Elston & Webster Building 12,966,304 12,966,304 1.4% 7,881,913 4.07000% 0.0128% 4.0572% 79,257.78 951,093.36     Amortizing Actual/360 1 0 0 120
27 Loan 61 CREFI CREFI Berkshire Square Apartments 12,450,000 12,450,000 1.3% 10,974,322 4.81000% 0.0615% 4.7485% 65,396.11 784,753.34     Interest Only, Then Amortizing Actual/360 1 36 35 120
28 Loan   GACC DBNY Pinole Ridge 12,425,000 12,425,000 1.3% 10,837,576 4.35000% 0.0128% 4.3372% 61,853.11 742,237.32     Interest Only, Then Amortizing Actual/360 1 36 35 120
29 Loan 62 CREFI CREFI 1322 3rd Street Promenade 11,816,777 11,816,777 1.3% 49,803 4.55000% 0.0128% 4.5372% 137,689.02 1,652,268.27     Fully Amortizing Actual/360 2 0 0 106
30 Loan 63, 64 CGMRC CGMRC 3925 Brookside Parkway 11,350,000 11,350,000 1.2% 9,095,257 4.67000% 0.0128% 4.6572% 64,187.16 770,245.91     Interest Only, Then Amortizing Actual/360 5 24 19 120
31 Loan   GACC DBNY 1150 65th Street 11,000,000 11,000,000 1.2% 11,000,000 3.89000% 0.0128% 3.8772% 36,153.59 433,843.06     Interest Only Actual/360 1 120 119 120
32 Loan   GACC DBNY Market Creek Plaza 11,000,000 11,000,000 1.2% 9,482,134 4.85000% 0.0128% 4.8372% 58,046.10 696,553.20     Interest Only, Then Amortizing Actual/360 2 24 22 120
33 Loan   CREFI CREFI Boatyard Shopping Center 9,750,000 9,750,000 1.0% 8,271,342 4.25000% 0.0128% 4.2372% 47,964.14 575,569.67     Interest Only, Then Amortizing Actual/360 2 24 22 120
34 Loan 65, 66 GACC DBNY Good Samaritan Medical Center 8,500,000 8,500,000 0.9% 7,775,800 4.48000% 0.0128% 4.4672% 42,967.30 515,607.60     Interest Only, Then Amortizing Actual/360 2 60 58 120
35 Loan 67, 68 GACC DBNY Shops at the Canyons 8,250,000 8,250,000 0.9% 7,204,407 4.40000% 0.0128% 4.3872% 41,312.78 495,753.36     Interest Only, Then Amortizing Actual/360 1 36 35 120
36 Loan 69 CREFI CREFI Summertree Apartments 7,831,472 7,831,472 0.8% 6,413,297 4.81000% 0.0615% 4.7485% 41,233.69 494,804.32     Amortizing Actual/360 2 0 0 120
37 Loan   CREFI CREFI Rita Ranch I 7,382,855 7,382,855 0.8% 6,063,723 4.90000% 0.0428% 4.8572% 39,273.78 471,285.33     Amortizing Actual/360 2 0 0 120
38 Loan   CREFI CREFI Fort Knox Self Storage 6,100,000 6,100,000 0.7% 5,339,282 4.50000% 0.0128% 4.4872% 30,907.80 370,893.65     Interest Only, Then Amortizing Actual/360 1 36 35 120
39 Loan   CREFI CREFI 1566 Third Avenue 6,000,000 6,000,000 0.6% 6,000,000 4.32000% 0.0128% 4.3072% 21,900.00 262,800.00     Interest Only Actual/360 2 120 118 120
40 Loan   CREFI CREFI Fresenius Medical Center Evergreen 5,900,000 5,900,000 0.6% 4,829,714 4.87000% 0.0128% 4.8572% 31,205.38 374,464.58     Amortizing Actual/360 0 0 0 120
41 Loan 70, 71 CREFI CREFI Mission Plaza 5,840,000 5,840,000 0.6% 4,908,981 4.85000% 0.0615% 4.7885% 30,817.20 369,806.43     Interest Only, Then Amortizing Actual/360 2 12 10 120
42 Loan 72, 73 GACC DBNY Hampton Inn Greenwood 5,479,905 5,479,905 0.6% 2,328,678 4.85000% 0.0128% 4.8372% 43,065.10 516,781.20     Amortizing Actual/360 1 0 0 120
43 Loan   CREFI CREFI Great Oaks Apartments 5,400,000 5,400,000 0.6% 5,400,000 4.23000% 0.0128% 4.2172% 19,299.38 231,592.50     Interest Only Actual/360 2 120 118 120
44 Loan 74, 75, 76 CREFI CREFI Texas and Chicago Retail Portfolio 5,250,000   0.6% 4,598,463 4.53000% 0.0428% 4.4872% 26,694.64 320,335.72     Interest Only, Then Amortizing Actual/360 1 36 35 120
44.01 Property       Grapevine Legacy Bank   1,750,000 0.2%                            
44.02 Property       Nacogdoches Retail   1,400,000 0.2%                            
44.03 Property       Chicago Mattress Firm   1,100,000 0.1%                            
44.04 Property       Irving Sonic   1,000,000 0.1%                            
45 Loan   CREFI CREFI CityLine Self Storage PA & LA Portfolio 4,025,000   0.4% 3,531,843 4.61000% 0.0128% 4.5972% 20,658.00 247,895.97     Interest Only, Then Amortizing Actual/360 2 36 34 120
45.01 Property       Central Self Storage   2,500,000 0.3%                            
45.02 Property       Around the Clock Storage   1,525,000 0.2%                            
46 Loan   CREFI CREFI Mt. Repose Self Storage 3,000,000 3,000,000 0.3% 3,000,000 4.06000% 0.0128% 4.0472% 10,290.97 123,491.67     Interest Only Actual/360 2 120 118 120
47 Loan 77 GACC PCI, DBNY Walgreens Market Creek 1,997,799 1,997,799 0.2% 1,636,230 4.85000% 0.0128% 4.8372% 10,553.84 126,646.08     Amortizing Actual/360 1 0 0 120
48 Loan   CREFI CREFI Fresenius Medical Center Mora 1,864,602 1,864,602 0.2% 1,451,716 4.82000% 0.0128% 4.8072% 10,329.75 123,957.02     Amortizing Actual/360 2 0 0 120

 

A-4 

 

 

CD 2017-CD5 Annex A

 

Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Remaining Term To Maturity / ARD (Mos.) Original Amortization Term (Mos.) Remaining Amortization Term (Mos.) Origination Date 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 Prepayment Provision (3) 2014 EGI ($) 2014 Expenses ($) 2014 NOI ($) 2015 EGI ($) 2015 Expenses ($) 2015 NOI ($)
1 Loan 8, 9, 10, 11, 12, 13, 14 CGMRC, GACC MSBNA, CGMRC, DBNY, WFB General Motors Building 118 0 0 6/7/2017 9 7/9/2017 6/9/2027   6/9/2027 No   2 2 Lockout/26_Defeasance/87_0%/7 257,318,784 92,003,166 165,315,618 249,768,162 99,256,499 150,511,663
2 Loan 15, 16, 17 GACC DBNY, GSMC, MSBNA Olympic Tower 117 0 0 5/1/2017 6 6/6/2017 5/6/2027   5/6/2027 No   3 0 Lockout/27_Defeasance/86_0%/7 71,105,293 21,121,302 49,983,991 81,133,807 23,050,850 58,082,957
3 Loan 18, 19 GACC DBNY AHIP Northeast Portfolio IV 59 360 360 6/22/2017 6 8/6/2017 1/6/2020 2/6/2020 7/6/2022 No   0 0 Lockout/25_Defeasance/31_0%/4 17,701,147 10,674,170 7,026,977 18,257,227 10,744,300 7,512,927
3.01 Property       Residence Inn Baltimore White Marsh                             4,983,044 2,861,627 2,121,417 5,070,828 2,846,166 2,224,662
3.02 Property       Hampton Inn Suites Arundel BWI Airport                             5,287,187 3,232,150 2,055,037 5,348,565 3,096,993 2,251,572
3.03 Property       Residence Inn Neptune at Gateway Centre                             3,949,362 2,334,040 1,615,322 4,128,310 2,417,194 1,711,116
3.04 Property       Residence Inn Atlantic City Egg Harbor Township                             3,481,554 2,246,353 1,235,201 3,709,524 2,383,947 1,325,577
4 Loan 20, 21, 22, 23, 24 GACC DBNY, JPM, Natixis, SocGen, Barclays 245 Park Avenue 118 0 0 5/5/2017 1 7/1/2017 6/1/2027   6/1/2027 No   0 0 Lockout/26_Defeasance/90_0%/4 150,892,259 52,333,954 98,558,305 160,661,056 57,993,351 102,667,705
5 Loan 25, 26, 27, 28 GACC DBNY, JPMCB, Barclays, BofA Starwood Capital Group Hotel Portfolio 118 0 0 5/24/2017 1 7/1/2017 6/1/2027   6/1/2027 No   0 0 Lockout/12_YM1%/105_0%/3 199,508,945 130,957,182 68,551,763 210,181,276 136,174,637 74,006,639
5.01 Property       Larkspur Landing Sunnyvale                             6,608,753 3,073,832 3,534,921 7,402,221 3,043,842 4,358,379
5.02 Property       Larkspur Landing Milpitas                             5,504,663 2,690,698 2,813,965 6,284,848 2,765,694 3,519,154
5.03 Property       Larkspur Landing Campbell                             5,133,573 2,668,455 2,465,118 5,892,933 2,614,126 3,278,807
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
5.05 Property       Larkspur Landing Pleasanton                             4,117,383 2,453,217 1,664,166 4,880,674 2,567,319 2,313,355
5.06 Property       Larkspur Landing Bellevue                             4,273,587 2,480,220 1,793,367 4,615,653 2,539,918 2,075,735
5.07 Property       Larkspur Landing Sacramento                             3,984,358 2,294,927 1,689,431 4,176,563 2,318,331 1,858,232
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
5.09 Property       Larkspur Landing Hillsboro                             3,448,822 1,914,290 1,534,532 3,915,128 2,027,124 1,888,005
5.10 Property       Larkspur Landing Renton                             3,999,841 2,413,164 1,586,677 4,324,596 2,570,888 1,753,708
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
5.12 Property       Residence Inn Toledo Maumee                             4,003,862 2,564,200 1,439,662 3,874,115 2,579,170 1,294,945
5.13 Property       Residence Inn Williamsburg                             3,581,095 2,275,698 1,305,397 3,685,293 2,398,382 1,286,911
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
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
5.16 Property       Courtyard Tyler                             4,244,716 2,365,038 1,879,678 3,919,126 2,220,154 1,698,971
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
5.18 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
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
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
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
5.22 Property       Courtyard Chico                             3,125,974 1,950,324 1,175,650 3,178,650 2,087,242 1,091,408
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
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
5.25 Property       Courtyard Wichita Falls                             2,758,978 1,835,874 923,104 2,944,157 1,949,071 995,086
5.26 Property       Hampton Inn Morehead                             2,984,270 1,980,045 1,004,225 2,908,105 1,894,889 1,013,216
5.27 Property       Residence Inn Chico                             2,509,076 1,719,670 789,406 3,017,201 1,895,739 1,121,462
5.28 Property       Courtyard Lufkin                             3,169,981 2,035,590 1,134,391 3,391,091 2,179,605 1,211,486
5.29 Property       Hampton Inn Carlisle                             3,236,926 2,125,745 1,111,181 3,477,412 2,258,369 1,219,043
5.30 Property       Springhill Suites Williamsburg                             3,095,757 2,224,448 871,309 3,204,858 2,304,606 900,252
5.31 Property       Fairfield Inn Bloomington                             2,355,657 1,600,067 755,590 2,237,500 1,653,149 584,352
5.32 Property       Waco Residence Inn                             2,623,950 1,810,638 813,312 2,926,457 2,041,322 885,135
5.33 Property       Holiday Inn Express Fishers                             2,713,002 1,794,045 918,957 2,880,638 1,935,320 945,318
5.34 Property       Larkspur Landing Folsom                             2,606,539 1,849,168 757,371 2,842,366 1,914,516 927,850
5.35 Property       Springhill Suites Chicago Naperville Warrenville                             3,165,239 2,374,083 791,156 3,334,536 2,615,422 719,114
5.36 Property       Holiday Inn Express & Suites Paris                             2,149,076 1,400,691 748,385 2,256,662 1,456,462 800,200
5.37 Property       Toledo Homewood Suites                             2,557,430 1,823,541 733,889 2,585,574 1,880,413 705,161
5.38 Property       Grand Rapids Homewood Suites                             2,620,644 2,044,412 576,232 3,044,043 2,141,853 902,190
5.39 Property       Cheyenne Fairfield Inn and Suites                             2,274,705 1,287,233 987,472 2,184,113 1,274,027 910,086
5.40 Property       Fairfield Inn Laurel                             2,755,702 2,163,407 592,295 2,980,035 2,319,285 660,749
5.41 Property       Courtyard Akron Stow                             3,380,278 2,161,570 1,218,708 3,378,668 2,167,968 1,210,700
5.42 Property       Larkspur Landing Roseville                             2,482,915 1,808,482 674,433 2,792,081 1,987,238 804,842
5.43 Property       Towneplace Suites Bloomington                             2,038,255 1,288,867 749,388 1,990,897 1,378,491 612,406
5.44 Property       Hampton Inn Danville                             2,316,666 1,641,895 674,771 2,301,578 1,688,631 612,946
5.45 Property       Holiday Inn Norwich                             4,128,595 3,536,651 591,944 4,347,308 3,741,178 606,130
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
5.47 Property       Springhill Suites Peoria Westlake                             3,283,596 2,336,146 947,450 3,126,977 2,492,033 634,944
5.48 Property       Hampton Inn Suites Buda                             2,511,825 1,646,792 865,033 2,802,930 1,805,221 997,709
5.49 Property       Shawnee Hampton Inn                             1,875,580 1,299,222 576,358 1,834,041 1,262,710 571,331
5.50 Property       Racine Fairfield Inn                             1,631,962 1,147,235 484,727 1,757,437 1,159,991 597,446
5.51 Property       Hampton Inn Selinsgrove Shamokin Dam                             2,121,296 1,508,354 612,942 2,166,585 1,511,366 655,218
5.52 Property       Holiday Inn Express & Suites Terrell                             1,886,591 1,334,882 551,709 2,004,889 1,411,915 592,974
5.53 Property       Westchase Homewood Suites                             4,386,217 2,873,106 1,513,111 4,364,744 3,053,944 1,310,801
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
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
5.56 Property       Hampton Inn Sweetwater                             2,293,276 1,415,816 877,460 2,002,056 1,401,720 600,336
5.57 Property       Comfort Suites Buda Austin South                             1,824,072 1,257,596 566,476 2,032,396 1,501,547 530,849
5.58 Property       Fairfield Inn & Suites Weatherford                             1,302,002 1,167,839 134,163 1,465,030 1,177,226 287,804
5.59 Property       Holiday Inn Express & Suites Altus                             1,339,184 1,044,575 294,609 1,322,219 1,123,647 198,572
5.60 Property       Comfort Inn & Suites Paris                             1,011,199 778,183 233,016 1,058,458 812,594 245,864
5.61 Property       Hampton Inn Suites Decatur                             1,753,131 1,348,043 405,088 1,669,635 1,341,281 328,354
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
5.63 Property       Mankato Fairfield Inn                             1,132,998 946,465 186,533 1,247,365 1,021,766 225,599
5.64 Property       Candlewood Suites Texarkana                             872,326 880,371 -8,045 1,127,933 964,547 163,386
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

 

A-5 

 

 

CD 2017-CD5 Annex A

 

Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Remaining Term To Maturity / ARD (Mos.) Original Amortization Term (Mos.) Remaining Amortization Term (Mos.) Origination Date 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 Prepayment Provision (3) 2014 EGI ($) 2014 Expenses ($) 2014 NOI ($) 2015 EGI ($) 2015 Expenses ($) 2015 NOI ($)
6 Loan 29, 30, 31 CREFI CREFI Brookwood Self Storage LA-MS Portfolio 119 0 0 6/29/2017 6 8/6/2017 7/6/2027   7/6/2027 No   0 0 Lockout/25_Defeasance/92_0%/3 8,506,891 2,079,826 6,427,066 9,523,030 2,362,249 7,160,781
6.01 Property       Balis Self Storage                             1,309,479 163,500 1,145,979 1,350,912 181,583 1,169,329
6.02 Property       Feu Follet Self Storage                             1,139,999 208,571 931,427 1,208,218 217,067 991,151
6.03 Property       Belle Chasse Self Storage                             764,726 226,081 538,645 958,010 301,603 656,407
6.04 Property       Oak Villa Self Storage                             713,502 150,730 562,772 766,313 168,264 598,049
6.05 Property       Harding Self Storage                             718,781 127,709 591,072 777,341 138,258 639,082
6.06 Property       Florida Boulevard Self Storage                             716,247 140,272 575,975 779,270 143,446 635,824
6.07 Property       Industriplex Self Storage                             445,213 140,741 304,472 550,362 147,344 403,018
6.08 Property       Ambassador Self Storage                             752,960 139,615 613,345 819,355 143,012 676,342
6.09 Property       Interline Self Storage                             488,431 138,758 349,673 548,940 145,240 403,700
6.10 Property       Flowood Self Storage                             483,287 169,047 314,240 577,844 228,404 349,440
6.11 Property       Pearl Self Storage                             404,151 183,541 220,610 499,726 216,811 282,915
6.12 Property       Airway Self Storage                             271,966 121,382 150,585 326,964 130,843 196,121
6.13 Property       Highway 18 Self Storage                             298,151 169,880 128,271 359,775 200,372 159,403
7 Loan 32, 33 GACC DBNY Midlink Business Park 119 360 359 6/14/2017 6 8/6/2017   8/6/2017 7/6/2027 No   0 0 Lockout/25_Defeasance/91_0%/4 7,073,350 3,024,248 4,049,102 6,859,305 2,798,620 4,060,685
8 Loan 34 GACC DBNY Residence Inn Long Beach 119 360 359 6/9/2017 6 8/6/2017   8/6/2017 7/6/2027 No   0 0 Lockout/25_Defeasance/91_0%/4 7,922,582 4,517,730 3,404,852 8,799,070 4,887,539 3,911,531
9 Loan 35, 36, 37, 38 CREFI CREFI Embassy Suites Anaheim Orange 118 360 360 5/9/2017 6 7/6/2017 6/6/2022 7/6/2022 6/6/2027 No   0 0 Lockout/26_Defeasance/90_0%/4 10,608,010 7,259,921 3,348,089 12,562,040 8,519,692 4,042,348
10 Loan   CREFI CREFI 501 Riverside Avenue 119 360 360 6/30/2017 6 8/6/2017 7/6/2020 8/6/2020 7/6/2027 No   0 0 Lockout/25_Defeasance/91_0%/4 5,397,312 2,031,094 3,366,218 5,539,563 1,993,504 3,546,059
11 Loan 30, 39, 40, 41 CREFI CREFI, CCRE IGT Reno 119 360 360 7/3/2017 6 8/6/2017 7/6/2022 8/6/2022 7/6/2027 No   0 0 Lockout/25_YM1%/90_0%/5 N/A N/A N/A N/A N/A N/A
12 Loan 42, 43 CREFI CREFI Brookwood Self Storage TX Portfolio 119 0 0 6/29/2017 6 8/6/2017 7/6/2027   7/6/2027 No   0 0 Lockout/25_Defeasance/92_0%/3       3,207,331 1,818,277 1,389,054
12.01 Property       Double Creek Self Storage                             900,183 354,584 545,599 1,074,695 453,099 621,596
12.02 Property       Rolling Oaks Self Storage                             738,572 316,735 421,837 921,763 501,937 419,826
12.03 Property       Leander Self Storage                             N/A N/A N/A 447,399 398,747 48,652
12.04 Property       Ingram Park Self Storage                             566,728 301,070 265,659 763,474 464,494 298,980
13 Loan 44, 45 CREFI CREFI Town Square Plaza 118 360 360 5/30/2017 6 7/6/2017 6/6/2020 7/6/2020 6/6/2027 No   0 0 Lockout/26_Defeasance/91_0%/3 3,036,225 835,750 2,200,475 3,198,219 1,029,105 2,169,114
14 Loan 46 CREFI CREFI 7 East 96th Street 119 0 0 6/27/2017 6 8/6/2017 7/6/2027   7/6/2027 No   0 0 Lockout/25_Defeasance/91_0%/4 N/A N/A N/A N/A N/A N/A
15 Loan 47, 48, 49, 50 CREFI CREFI Residence Inn Columbus Easton 117 360 357 5/1/2017 1 6/1/2017   6/1/2017 5/1/2027 No   5 5 Lockout/27_YM1%/90_0%/3 5,922,904 3,371,473 2,551,431 6,155,858 3,522,742 2,633,116
16 Loan   GACC DBNY Pack Square 118 360 360 5/26/2017 6 7/6/2017 6/6/2020 7/6/2020 6/6/2027 No   0 0 Lockout/26_Defeasance/81_0%/13 2,380,145 1,070,654 1,309,491 2,702,215 1,178,924 1,523,291
17 Loan 51, 52 GACC Column, WFB, Regions Gurnee Mills 110 360 350 9/27/2016 1 11/1/2016   11/1/2016 10/1/2026 No   0 0 Lockout/34_Defeasance/79_0%/7 41,464,805 13,989,033 27,475,772 41,761,447 13,959,485 27,801,962
18 Loan 53 CREFI CREFI Brookriver Executive Center 59 360 360 6/23/2017 6 8/6/2017 7/6/2019 8/6/2019 7/6/2022 No   0 0 Lockout/25_Defeasance/30_0%/5 N/A N/A N/A 2,149,309 1,506,733 642,576
19 Loan 54 GACC DBNY 444 Spear 119 0 0 6/22/2017 6 8/6/2017 7/6/2027   7/6/2027 No   0 0 Lockout/25_Defeasance/89_0%/6 1,829,107 393,018 1,436,089 1,880,785 432,841 1,447,944
20 Loan   GACC DBNY 5 Points Center 119 360 360 6/7/2017 6 8/6/2017 7/6/2020 8/6/2020 7/6/2027 No   0 0 Lockout/25_Defeasance/91_0%/4 1,476,847 395,840 1,081,007 1,572,847 439,189 1,133,658
21 Loan 55, 56 CREFI CREFI Doraville Plaza 118 360 360 5/11/2017 6 7/6/2017 6/6/2018 7/6/2018 6/6/2027 No   0 0 Lockout/26_YM1%/90_0%/4 1,760,098 308,027 1,452,071 2,071,698 368,229 1,703,469
22 Loan   CREFI CREFI FedEx Freight Zion 119 360 359 6/27/2017 6 8/6/2017   8/6/2017 7/6/2027 No   0 0 Lockout/25_Defeasance or YM1%/91_0%/4 1,622,828 287,704 1,335,124 1,626,049 289,301 1,336,748
23 Loan 57, 58 GACC DBNY Best Western Plus Marina Gateway 119 360 360 6/30/2017 6 8/6/2017 7/6/2020 8/6/2020 7/6/2027 No   0 0 Lockout/10_YM1%/105_0%/5 5,251,590 3,479,261 1,772,329 6,191,815 4,079,618 2,112,197
24 Loan 59 GACC DBNY Forum at the Soncy 118 360 360 5/18/2017 6 7/6/2017 6/6/2019 7/6/2019 6/6/2027 No   0 0 Lockout/26_Defeasance/89_0%/5 1,545,745 354,488 1,191,257 1,428,277 333,459 1,094,818
25 Loan 60 GACC DBNY Presidio Office 118 0 0 6/6/2017 6 7/6/2017 6/6/2027   6/6/2027 No   0 0 Lockout/26_Defeasance/87_0%/7 2,031,688 1,108,493 923,195 2,354,404 1,201,660 1,152,745
26 Loan   GACC DBNY Elston & Webster Building 119 240 239 6/7/2017 6 8/6/2017   8/6/2017 7/6/2027 No   0 0 Lockout/25_Defeasance/91_0%/4 N/A N/A N/A 1,761,638 595,789 1,165,849
27 Loan 61 CREFI CREFI Berkshire Square Apartments 119 360 360 6/9/2017 6 8/6/2017 7/6/2020 8/6/2020 7/6/2027 No   0 0 Lockout/25_Defeasance/91_0%/4 2,386,371 1,257,744 1,128,627 2,447,923 1,327,761 1,120,162
28 Loan   GACC DBNY Pinole Ridge 119 360 360 6/19/2017 6 8/6/2017 7/6/2020 8/6/2020 7/6/2027 No   0 0 Lockout/25_Defeasance/90_0%/5 1,357,056 397,265 959,791 1,323,277 394,087 929,190
29 Loan 62 CREFI CREFI 1322 3rd Street Promenade 104 106 104 5/30/2017 6 7/6/2017   7/6/2017 4/6/2026 No   0 0 Lockout/26_Defeasance/76_0%/4 3,657,794 268,355 3,389,439 3,770,112 272,711 3,497,401
30 Loan 63, 64 CGMRC CGMRC 3925 Brookside Parkway 115 300 300 2/24/2017 6 4/6/2017 3/6/2019 4/6/2019 3/6/2027 No   10 0 Lockout/29_Defeasance/87_0%/4 1,970,933 498,433 1,472,500 2,145,055 514,547 1,630,508
31 Loan   GACC DBNY 1150 65th Street 119 0 0 6/28/2017 6 8/6/2017 7/6/2027   7/6/2027 No   0 0 Lockout/25_Defeasance/89_0%/6 977,631 351,621 626,010 1,054,422 432,553 621,869
32 Loan   GACC DBNY Market Creek Plaza 118 360 360 6/2/2017 6 7/6/2017 6/6/2019 7/6/2019 6/6/2027 No   0 0 Lockout/26_Defeasance/90_0%/4 1,594,220 780,577 813,643 2,311,822 1,174,681 1,137,141
33 Loan   CREFI CREFI Boatyard Shopping Center 118 360 360 5/31/2017 1 7/1/2017 6/1/2019 7/1/2019 6/1/2027 No   5 5 Lockout/26_Defeasance/87_0%/7 1,123,634 299,269 824,365 1,274,386 305,854 968,532
34 Loan 65, 66 GACC DBNY Good Samaritan Medical Center 118 360 360 5/12/2017 6 7/6/2017 6/6/2022 7/6/2022 6/6/2027 No   0 0 Lockout/26_Defeasance/89_0%/5 1,242,919 474,293 768,626 1,164,519 453,989 710,530
35 Loan 67, 68 GACC DBNY Shops at the Canyons 119 360 360 6/9/2017 6 8/6/2017 7/6/2020 8/6/2020 7/6/2027 No   0 0 Lockout/25_Defeasance/90_0%/5 N/A N/A N/A 771,261 339,877 431,384
36 Loan 69 CREFI CREFI Summertree Apartments 118 360 358 6/1/2017 6 7/6/2017   7/6/2017 6/6/2027 No   0 0 Lockout/26_Defeasance/90_0%/4 1,502,030 721,172 780,859 1,580,985 669,099 911,886
37 Loan   CREFI CREFI Rita Ranch I 118 360 358 5/12/2017 6 7/6/2017   7/6/2017 6/6/2027 No   0 0 Lockout/26_Defeasance or YM1%/87_0%/7 1,011,824 285,916 725,908 990,197 319,455 670,743
38 Loan   CREFI CREFI Fort Knox Self Storage 119 360 360 6/8/2017 6 8/6/2017 7/6/2020 8/6/2020 7/6/2027 No   0 0 Lockout/25_Defeasance/91_0%/4 720,390 243,939 476,451 727,324 234,763 492,562
39 Loan   CREFI CREFI 1566 Third Avenue 118 0 0 5/25/2017 6 7/6/2017 6/6/2027   6/6/2027 No   0 0 Lockout/26_Defeasance/88_0%/6 N/A N/A N/A 436,453 167,532 268,921
40 Loan   CREFI CREFI Fresenius Medical Center Evergreen 120 360 360 7/5/2017 1 9/1/2017   9/1/2017 8/1/2027 No   0 0 Lockout/24_Defeasance/92_0%/4 N/A N/A N/A N/A N/A N/A
41 Loan 70, 71 CREFI CREFI Mission Plaza 118 360 360 5/24/2017 6 7/6/2017 6/6/2018 7/6/2018 6/6/2027 No   0 0 Lockout/26_YM1%/90_0%/4 307,188 109,729 197,459 328,879 108,769 220,110
42 Loan 72, 73 GACC DBNY Hampton Inn Greenwood 119 180 179 6/9/2017 6 8/6/2017   8/6/2017 7/6/2027 No   0 0 Lockout/25_Defeasance/91_0%/4 1,985,883 1,244,510 741,373 2,221,206 1,277,126 944,080
43 Loan   CREFI CREFI Great Oaks Apartments 118 0 0 5/11/2017 6 7/6/2017 6/6/2027   6/6/2027 No   0 0 Lockout/26_Defeasance/90_0%/4 1,166,371 522,524 643,847 1,177,066 529,794 647,272
44 Loan 74, 75, 76 CREFI CREFI Texas and Chicago Retail Portfolio 119 360 360 6/29/2017 6 8/6/2017 7/6/2020 8/6/2020 7/6/2027 No   0 0 Lockout/25_Defeasance/92_0%/3            
44.01 Property       Grapevine Legacy Bank                             176,000 5,531 170,469 176,000 5,408 170,592
44.02 Property       Nacogdoches Retail                             181,852 44,688 137,164 177,966 45,665 132,301
44.03 Property       Chicago Mattress Firm                             N/A N/A N/A N/A N/A N/A
44.04 Property       Irving Sonic                             99,000 3,171 95,829 99,000 3,067 95,933
45 Loan   CREFI CREFI CityLine Self Storage PA & LA Portfolio 118 360 360 5/18/2017 6 7/6/2017 6/6/2020 7/6/2020 6/6/2027 No   0 0 Lockout/26_Defeasance/90_0%/4 675,629 375,857 299,772 731,181 399,368 331,813
45.01 Property       Central Self Storage                             389,065 210,834 178,231 432,531 227,244 205,287
45.02 Property       Around the Clock Storage                             286,564 165,023 121,541 298,650 172,124 126,526
46 Loan   CREFI CREFI Mt. Repose Self Storage 118 0 0 5/23/2017 6 7/6/2017 6/6/2027   6/6/2027 No   0 0 Lockout/26_Defeasance/91_0%/3 425,228 192,367 232,861 515,459 219,771 295,688
47 Loan 77 GACC PCI, DBNY Walgreens Market Creek 119 360 359 6/15/2017 6 8/6/2017   8/6/2017 7/6/2027 No   0 0 Lockout/25_Defeasance/91_0%/4 N/A N/A N/A N/A N/A N/A
48 Loan   CREFI CREFI Fresenius Medical Center Mora 118 324 322 5/12/2017 1 7/1/2017   7/1/2017 6/1/2027 No   0 0 Lockout/26_Defeasance/90_0%/4 N/A N/A N/A N/A N/A N/A

 

A-6 

 

 

CD 2017-CD5 Annex A

 

Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name 2016 EGI ($) 2016 Expenses ($) 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 ($) Underwritten Expenses ($) 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 (%)
1 Loan 8, 9, 10, 11, 12, 13, 14 CGMRC, GACC MSBNA, CGMRC, DBNY, WFB General Motors Building 256,349,455 104,924,109 151,425,346 N/A N/A N/A NAV NAV Not Available 334,764,418 107,458,009 227,306,409 15.5% 397,997 5,363,618 221,544,794 4.33 15.1%
2 Loan 15, 16, 17 GACC DBNY, GSMC, MSBNA Olympic Tower 85,428,630 24,792,052 60,636,578 N/A N/A N/A NAV NAV Not Available 94,904,955 26,624,023 68,280,932 11.2% 131,343 2,012,895 66,136,694 2.70 10.8%
3 Loan 18, 19 GACC DBNY AHIP Northeast Portfolio IV 19,325,584 11,028,395 8,297,189 19,198,755 10,981,344 8,217,411 3/31/2017 12 Trailing 12 18,686,275 10,850,249 7,836,026 13.9% 747,451   7,088,574 2.07 12.5%
3.01 Property       Residence Inn Baltimore White Marsh 5,375,799 2,912,100 2,463,699 5,407,019 2,869,824 2,537,195 3/31/2017 12 Trailing 12 5,208,728 2,803,450 2,405,278   208,349   2,196,929    
3.02 Property       Hampton Inn Suites Arundel BWI Airport 5,324,473 3,176,012 2,148,461 5,285,705 3,185,063 2,100,642 3/31/2017 12 Trailing 12 5,313,735 3,217,469 2,096,266   212,549   1,883,716    
3.03 Property       Residence Inn Neptune at Gateway Centre 4,629,800 2,547,441 2,082,359 4,532,581 2,538,986 1,993,595 3/31/2017 12 Trailing 12 4,320,394 2,477,597 1,842,797   172,816   1,669,981    
3.04 Property       Residence Inn Atlantic City Egg Harbor Township 3,995,512 2,392,842 1,602,670 3,973,450 2,387,471 1,585,979 3/31/2017 12 Trailing 12 3,843,418 2,351,733 1,491,685   153,737   1,337,948    
4 Loan 20, 21, 22, 23, 24 GACC DBNY, JPM, Natixis, SocGen, Barclays 245 Park Avenue 167,638,950 60,922,988 106,715,962 168,887,445 61,210,770 107,676,675 3/31/2017 12 Trailing 12 177,756,680 62,448,738 115,307,942 10.7% 551,678 5,191,362 109,564,903 2.73 10.1%
5 Loan 25, 26, 27, 28 GACC DBNY, JPMCB, Barclays, BofA Starwood Capital Group Hotel Portfolio 214,236,030 139,766,633 74,469,397 212,650,616 140,075,692 72,574,924 3/31/2017 12 Trailing 12 213,600,210 142,270,818 71,329,392 12.4%     71,329,392 2.72 12.4%
5.01 Property       Larkspur Landing Sunnyvale 7,817,367 3,196,232 4,621,136 7,774,225 3,182,596 4,591,630 3/31/2017 12 Trailing 12 7,774,225 3,602,265 4,171,961       4,171,961    
5.02 Property       Larkspur Landing Milpitas 6,748,863 2,919,223 3,829,640 6,764,028 2,934,998 3,829,030 3/31/2017 12 Trailing 12 6,764,028 3,201,871 3,562,157       3,562,157    
5.03 Property       Larkspur Landing Campbell 6,251,271 2,837,671 3,413,600 6,059,570 2,757,497 3,302,074 3/31/2017 12 Trailing 12 6,059,570 2,860,144 3,199,426       3,199,426    
5.04 Property       Larkspur Landing San Francisco 5,905,601 3,162,141 2,743,461 5,697,514 3,243,028 2,454,486 3/31/2017 12 Trailing 12 5,697,514 3,270,929 2,426,585       2,426,585    
5.05 Property       Larkspur Landing Pleasanton 5,319,602 2,764,545 2,555,057 5,193,352 2,729,274 2,464,078 3/31/2017 12 Trailing 12 5,193,352 2,754,991 2,438,362       2,438,362    
5.06 Property       Larkspur Landing Bellevue 4,726,484 2,501,374 2,225,110 4,692,425 2,495,573 2,196,852 3/31/2017 12 Trailing 12 4,692,425 2,518,899 2,173,526       2,173,526    
5.07 Property       Larkspur Landing Sacramento 4,200,451 2,369,171 1,831,280 4,214,257 2,376,584 1,837,673 3/31/2017 12 Trailing 12 4,214,257 2,397,345 1,816,912       1,816,912    
5.08 Property       Hampton Inn Ann Arbor North 4,956,425 2,996,409 1,960,016 4,826,301 2,931,510 1,894,791 3/31/2017 12 Trailing 12 4,826,301 2,990,175 1,836,126       1,836,126    
5.09 Property       Larkspur Landing Hillsboro 4,016,848 2,189,946 1,826,902 3,941,272 2,212,809 1,728,463 3/31/2017 12 Trailing 12 3,941,272 2,232,510 1,708,763       1,708,763    
5.10 Property       Larkspur Landing Renton 4,349,218 2,659,463 1,689,754 4,423,020 2,707,102 1,715,917 3/31/2017 12 Trailing 12 4,423,020 2,728,888 1,694,132       1,694,132    
5.11 Property       Holiday Inn Arlington Northeast Rangers Ballpark 5,505,741 3,984,588 1,521,153 5,568,856 4,003,041 1,565,815 3/31/2017 12 Trailing 12 5,568,856 4,031,609 1,537,247       1,537,247    
5.12 Property       Residence Inn Toledo Maumee 3,998,051 2,569,850 1,428,201 4,066,425 2,577,284 1,489,141 3/31/2017 12 Trailing 12 4,066,425 2,597,554 1,468,871       1,468,871    
5.13 Property       Residence Inn Williamsburg 4,098,296 2,645,877 1,452,419 3,955,706 2,577,258 1,378,448 3/31/2017 12 Trailing 12 3,955,706 2,596,962 1,358,744       1,358,744    
5.14 Property       Hampton Inn Suites Waco South 4,293,352 2,832,923 1,460,429 4,293,844 2,857,582 1,436,261 3/31/2017 12 Trailing 12 4,293,844 2,879,053 1,414,791       1,414,791    
5.15 Property       Holiday Inn Louisville Airport Fair Expo 4,308,290 2,810,936 1,497,354 4,185,314 2,774,983 1,410,331 3/31/2017 12 Trailing 12 4,185,314 2,796,547 1,388,767       1,388,767    
5.16 Property       Courtyard Tyler 3,429,564 2,089,629 1,339,935 3,341,364 2,071,232 1,270,131 3/31/2017 12 Trailing 12 3,341,364 2,088,004 1,253,360       1,253,360    
5.17 Property       Hilton Garden Inn Edison Raritan Center 5,761,789 4,454,017 1,307,772 5,848,958 4,501,494 1,347,464 3/31/2017 12 Trailing 12 5,848,958 4,531,561 1,317,397       1,317,397    
5.18 Property       Hilton Garden Inn St Paul Oakdale 4,983,720 3,192,469 1,791,252 4,891,094 3,176,826 1,714,268 3/31/2017 12 Trailing 12 4,891,094 3,201,247 1,689,847       1,689,847    
5.19 Property       Residence Inn Grand Rapids West 3,310,952 2,018,261 1,292,691 3,115,120 1,993,563 1,121,557 3/31/2017 12 Trailing 12 3,115,120 2,008,993 1,106,127       1,106,127    
5.20 Property       Peoria, AZ Residence Inn 3,292,301 2,053,732 1,238,569 3,248,248 2,073,979 1,174,268 3/31/2017 12 Trailing 12 3,248,248 2,090,221 1,158,027       1,158,027    
5.21 Property       Hampton Inn Suites Bloomington Normal 3,759,689 2,340,772 1,418,917 3,738,690 2,323,067 1,415,623 3/31/2017 12 Trailing 12 3,738,690 2,341,747 1,396,943       1,396,943    
5.22 Property       Courtyard Chico 3,812,434 2,381,258 1,431,176 3,850,184 2,409,784 1,440,399 3/31/2017 12 Trailing 12 3,850,184 2,410,998 1,439,185       1,439,185    
5.23 Property       Hampton Inn Suites Kokomo 3,744,550 2,431,095 1,313,454 3,680,915 2,406,941 1,273,974 3/31/2017 12 Trailing 12 3,680,915 2,425,349 1,255,566       1,255,566    
5.24 Property       Hampton Inn Suites South Bend 3,779,982 2,535,257 1,244,725 3,810,167 2,560,292 1,249,874 3/31/2017 12 Trailing 12 3,810,167 2,577,957 1,232,210       1,232,210    
5.25 Property       Courtyard Wichita Falls 3,055,163 1,967,538 1,087,624 3,121,444 2,010,030 1,111,414 3/31/2017 12 Trailing 12 3,121,444 2,025,834 1,095,610       1,095,610    
5.26 Property       Hampton Inn Morehead 3,140,885 2,029,198 1,111,688 3,154,358 2,044,468 1,109,890 3/31/2017 12 Trailing 12 3,154,358 2,060,293 1,094,065       1,094,065    
5.27 Property       Residence Inn Chico 3,230,070 2,003,854 1,226,216 3,273,835 2,069,989 1,203,846 3/31/2017 12 Trailing 12 3,273,835 2,065,656 1,208,180       1,208,180    
5.28 Property       Courtyard Lufkin 2,938,698 2,065,448 873,250 2,752,597 2,000,258 752,338 3/31/2017 12 Trailing 12 2,752,597 2,014,311 738,285       738,285    
5.29 Property       Hampton Inn Carlisle 3,524,239 2,363,148 1,161,091 3,439,196 2,305,135 1,134,061 3/31/2017 12 Trailing 12 3,439,196 2,322,290 1,116,905       1,116,905    
5.30 Property       Springhill Suites Williamsburg 3,440,078 2,462,690 977,388 3,361,902 2,469,058 892,843 3/31/2017 12 Trailing 12 3,361,902 2,485,794 876,108       876,108    
5.31 Property       Fairfield Inn Bloomington 2,956,451 1,695,639 1,260,812 3,018,966 1,711,211 1,307,756 3/31/2017 12 Trailing 12 3,018,966 1,747,736 1,271,230       1,271,230    
5.32 Property       Waco Residence Inn 3,115,712 2,129,416 986,296 3,136,682 2,208,764 927,918 3/31/2017 12 Trailing 12 3,136,682 2,224,447 912,234       912,234    
5.33 Property       Holiday Inn Express Fishers 3,132,794 2,184,957 947,837 3,176,451 2,209,137 967,314 3/31/2017 12 Trailing 12 3,176,451 2,225,023 951,428       951,428    
5.34 Property       Larkspur Landing Folsom 2,893,984 2,022,130 871,854 2,902,483 2,029,275 873,208 3/31/2017 12 Trailing 12 2,902,483 2,043,619 858,864       858,864    
5.35 Property       Springhill Suites Chicago Naperville Warrenville 3,229,904 2,567,803 662,101 3,321,573 2,613,848 707,725 3/31/2017 12 Trailing 12 3,321,573 2,653,751 667,822       667,822    
5.36 Property       Holiday Inn Express & Suites Paris 2,339,461 1,515,400 824,061 2,343,673 1,533,494 810,179 3/31/2017 12 Trailing 12 2,343,673 1,545,193 798,480       798,480    
5.37 Property       Toledo Homewood Suites 2,879,994 1,999,558 880,436 2,929,714 1,970,860 958,854 3/31/2017 12 Trailing 12 2,929,714 1,985,509 944,205       944,205    
5.38 Property       Grand Rapids Homewood Suites 3,082,919 2,206,236 876,683 3,009,146 2,254,528 754,618 3/31/2017 12 Trailing 12 3,009,146 2,269,574 739,572       739,572    
5.39 Property       Cheyenne Fairfield Inn and Suites 2,069,004 1,233,313 835,692 1,961,942 1,198,541 763,401 3/31/2017 12 Trailing 12 1,961,942 1,208,351 753,591       753,591    
5.40 Property       Fairfield Inn Laurel 3,060,436 2,430,414 630,022 3,127,939 2,454,865 673,074 3/31/2017 12 Trailing 12 3,127,939 2,470,469 657,471       657,471    
5.41 Property       Courtyard Akron Stow 3,339,430 2,310,440 1,028,990 3,168,035 2,265,448 902,586 3/31/2017 12 Trailing 12 3,168,035 2,281,919 886,115       886,115    
5.42 Property       Larkspur Landing Roseville 2,791,909 2,028,202 763,707 2,851,065 2,050,973 800,092 3/31/2017 12 Trailing 12 2,851,065 2,064,916 786,149       786,149    
5.43 Property       Towneplace Suites Bloomington 2,355,692 1,515,451 840,241 2,441,633 1,579,332 862,300 3/31/2017 12 Trailing 12 2,441,633 1,591,528 850,105       850,105    
5.44 Property       Hampton Inn Danville 2,521,595 1,800,163 721,433 2,591,371 1,849,816 741,555 3/31/2017 12 Trailing 12 2,591,371 1,862,762 728,609       728,609    
5.45 Property       Holiday Inn Norwich 4,825,972 4,034,355 791,617 4,801,904 4,023,218 778,687 3/31/2017 12 Trailing 12 4,801,904 4,049,772 752,132       752,132    
5.46 Property       Hampton Inn Suites Longview North 2,373,357 1,694,366 678,991 2,322,688 1,660,639 662,049 3/31/2017 12 Trailing 12 2,322,688 1,672,245 650,443       650,443    
5.47 Property       Springhill Suites Peoria Westlake 2,854,364 2,384,615 469,749 2,918,586 2,421,747 496,839 3/31/2017 12 Trailing 12 2,918,586 2,448,540 470,046       470,046    
5.48 Property       Hampton Inn Suites Buda 2,680,752 1,780,820 899,932 2,627,746 1,761,027 866,719 3/31/2017 12 Trailing 12 2,627,746 1,774,143 853,603       853,603    
5.49 Property       Shawnee Hampton Inn 1,890,630 1,254,672 635,957 1,892,474 1,264,237 628,237 3/31/2017 12 Trailing 12 1,892,474 1,273,699 618,775       618,775    
5.50 Property       Racine Fairfield Inn 1,800,048 1,203,878 596,170 1,812,261 1,199,377 612,885 3/31/2017 12 Trailing 12 1,812,261 1,208,438 603,823       603,823    
5.51 Property       Hampton Inn Selinsgrove Shamokin Dam 2,342,011 1,691,679 650,333 2,433,055 1,733,654 699,401 3/31/2017 12 Trailing 12 2,433,055 1,745,776 687,279       687,279    
5.52 Property       Holiday Inn Express & Suites Terrell 2,116,706 1,494,300 622,406 2,149,392 1,533,271 616,121 3/31/2017 12 Trailing 12 2,149,392 1,543,906 605,485       605,485    
5.53 Property       Westchase Homewood Suites 3,210,256 2,668,409 541,847 2,958,058 2,563,519 394,540 3/31/2017 12 Trailing 12 2,958,058 2,578,316 379,742       379,742    
5.54 Property       Holiday Inn Express & Suites Tyler South 2,077,217 1,500,505 576,713 2,128,673 1,518,165 610,507 3/31/2017 12 Trailing 12 2,128,673 1,528,792 599,880       599,880    
5.55 Property       Holiday Inn Express & Suites Huntsville 2,407,786 1,674,172 733,614 2,360,887 1,659,727 701,160 3/31/2017 12 Trailing 12 2,360,887 1,671,501 689,387       689,387    
5.56 Property       Hampton Inn Sweetwater 1,725,603 1,225,261 500,342 1,585,686 1,177,401 408,284 3/31/2017 12 Trailing 12 1,585,686 1,185,317 400,369       400,369    
5.57 Property       Comfort Suites Buda Austin South 2,074,254 1,519,552 554,702 2,082,208 1,530,153 552,056 3/31/2017 12 Trailing 12 2,082,208 1,540,640 541,569       541,569    
5.58 Property       Fairfield Inn & Suites Weatherford 1,543,315 1,276,569 266,746 1,659,116 1,339,100 320,016 3/31/2017 12 Trailing 12 1,659,116 1,347,398 311,718       311,718    
5.59 Property       Holiday Inn Express & Suites Altus 1,422,396 1,182,112 240,285 1,417,147 1,198,163 218,984 3/31/2017 12 Trailing 12 1,417,147 1,205,199 211,948       211,948    
5.60 Property       Comfort Inn & Suites Paris 1,161,068 884,258 276,810 1,157,262 900,440 256,821 3/31/2017 12 Trailing 12 1,157,262 906,202 251,060       251,060    
5.61 Property       Hampton Inn Suites Decatur 1,547,032 1,330,723 216,309 1,550,317 1,362,365 187,952 3/31/2017 12 Trailing 12 1,550,317 1,370,105 180,212       180,212    
5.62 Property       Holiday Inn Express & Suites Texarkana East 1,621,549 1,440,815 180,734 1,638,961 1,463,932 175,029 3/31/2017 12 Trailing 12 1,638,961 1,472,078 166,883       166,883    
5.63 Property       Mankato Fairfield Inn 1,222,539 1,043,308 179,231 1,236,472 1,080,742 155,731 3/31/2017 12 Trailing 12 1,236,472 1,086,924 149,548       149,548    
5.64 Property       Candlewood Suites Texarkana 1,270,187 1,104,763 165,424 1,239,140 1,117,335 121,805 3/31/2017 12 Trailing 12 1,239,140 1,123,516 115,624       115,624    
5.65 Property       Country Inn & Suites Houston Intercontinental Airport East 599,729 909,669 -309,940 413,730 860,149 -446,419 3/31/2017 12 Trailing 12 1,363,324 1,253,517 109,807       109,807    

 

A-7 

 

 

CD 2017-CD5 Annex A

 

Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name 2016 EGI ($) 2016 Expenses ($) 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 ($) Underwritten Expenses ($) 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 (%)
6 Loan 29, 30, 31 CREFI CREFI Brookwood Self Storage LA-MS Portfolio 11,458,526 2,546,907 8,911,619 12,361,669 2,765,927 9,595,742 5/31/2017 12 Trailing 12 12,361,669 3,348,463 9,013,206 11.3% 133,596 0 8,879,611 2.78 11.1%
6.01 Property       Balis Self Storage 1,557,241 177,748 1,379,493 1,651,985 206,188 1,445,796 5/31/2017 12 Trailing 12 1,651,985 320,451 1,331,534   10,238 0 1,321,296    
6.02 Property       Feu Follet Self Storage 1,281,845 255,529 1,026,317 1,353,616 307,593 1,046,022 5/31/2017 12 Trailing 12 1,353,616 342,727 1,010,889   15,777 0 995,112    
6.03 Property       Belle Chasse Self Storage 1,168,407 356,715 811,692 1,240,381 338,670 901,710 5/31/2017 12 Trailing 12 1,240,381 359,404 880,977   13,020 0 867,957    
6.04 Property       Oak Villa Self Storage 942,432 163,659 778,773 1,051,638 176,347 875,291 5/31/2017 12 Trailing 12 1,051,638 247,974 803,663   12,194 0 791,470    
6.05 Property       Harding Self Storage 913,474 144,562 768,912 961,363 160,349 801,015 5/31/2017 12 Trailing 12 961,363 232,570 728,794   8,714 0 720,080    
6.06 Property       Florida Boulevard Self Storage 869,745 147,219 722,526 929,902 157,284 772,618 5/31/2017 12 Trailing 12 929,902 216,991 712,911   8,090 0 704,821    
6.07 Property       Industriplex Self Storage 794,469 158,100 636,369 915,715 175,880 739,835 5/31/2017 12 Trailing 12 915,715 241,447 674,268   8,930 0 665,338    
6.08 Property       Ambassador Self Storage 840,650 183,503 657,147 845,866 216,664 629,202 5/31/2017 12 Trailing 12 845,866 244,544 601,322   9,311 0 592,011    
6.09 Property       Interline Self Storage 727,123 145,797 581,326 820,518 162,409 658,108 5/31/2017 12 Trailing 12 820,518 218,622 601,895   9,096 0 592,799    
6.10 Property       Flowood Self Storage 730,425 236,392 494,034 760,755 248,435 512,320 5/31/2017 12 Trailing 12 760,755 246,958 513,797   9,991 0 503,806    
6.11 Property       Pearl Self Storage 637,824 232,297 405,527 676,758 248,329 428,429 5/31/2017 12 Trailing 12 676,758 248,969 427,789   7,497 0 420,292    
6.12 Property       Airway Self Storage 508,692 139,783 368,909 626,492 152,147 474,345 5/31/2017 12 Trailing 12 626,492 212,591 413,901   8,293 0 405,608    
6.13 Property       Highway 18 Self Storage 486,198 205,603 280,595 526,682 215,631 311,050 5/31/2017 12 Trailing 12 526,682 215,214 311,468   12,446 0 299,021    
7 Loan 32, 33 GACC DBNY Midlink Business Park 7,132,569 3,015,388 4,117,181 7,649,730 3,108,823 4,540,907 4/30/2017 12 Trailing 12 7,657,783 3,266,039 4,391,743 11.8% 168,701 303,485 3,919,557 1.91 10.5%
8 Loan 34 GACC DBNY Residence Inn Long Beach 8,993,161 4,967,677 4,025,484 8,809,571 4,996,864 3,812,707 3/31/2017 12 Trailing 12 8,970,269 4,982,084 3,988,185 11.7% 374,013   3,614,172 1.74 10.6%
9 Loan 35, 36, 37, 38 CREFI CREFI Embassy Suites Anaheim Orange 13,396,657 9,340,481 4,056,176 13,697,478 9,493,289 4,204,189 4/30/2017 12 Trailing 12 13,697,478 9,302,612 4,394,866 13.3% 547,899 0 3,846,967 1.94 11.7%
10 Loan   CREFI CREFI 501 Riverside Avenue 5,775,195 1,915,199 3,859,996 5,729,081 1,970,980 3,758,101 3/31/2017 12 Trailing 12 5,116,833 1,959,147 3,157,686 9.9% 39,948 239,663 2,878,076 1.52 9.0%
11 Loan 30, 39, 40, 41 CREFI CREFI, CCRE IGT Reno N/A N/A N/A N/A N/A N/A NAV NAV Not Available 10,961,487 866,852 10,094,635 12.6% 0 394,622 9,700,013 2.05 12.1%
12 Loan 42, 43 CREFI CREFI Brookwood Self Storage TX Portfolio 3,893,982 1,933,337 1,960,645 4,086,356 1,988,110 2,098,247 5/31/2017 12 Trailing 12 4,086,356 2,025,621 2,060,736 10.2% 34,213 0 2,026,523 2.43 10.0%
12.01 Property       Double Creek Self Storage 1,128,810 466,764 662,045 1,160,484 476,704 683,781 5/31/2017 12 Trailing 12 1,160,484 477,505 682,980   10,559 0 672,421    
12.02 Property       Rolling Oaks Self Storage 1,028,912 531,232 497,680 1,076,396 551,144 525,252 5/31/2017 12 Trailing 12 1,076,396 575,083 501,313   8,101 0 493,212    
12.03 Property       Leander Self Storage 868,188 432,250 435,938 960,629 431,011 529,617 5/31/2017 12 Trailing 12 960,629 435,616 525,012   8,364 0 516,648    
12.04 Property       Ingram Park Self Storage 868,073 503,091 364,982 888,848 529,251 359,597 5/31/2017 12 Trailing 12 888,848 537,417 351,431   7,190 0 344,241    
13 Loan 44, 45 CREFI CREFI Town Square Plaza 3,228,914 1,007,833 2,221,080 3,132,583 961,446 2,171,137 3/31/2017 12 Trailing 12 3,244,935 1,024,499 2,220,436 10.4% 33,017 79,761 2,107,659 1.65 9.8%
14 Loan 46 CREFI CREFI 7 East 96th Street N/A N/A N/A N/A N/A N/A NAV NAV Not Available 1,815,942 326,518 1,489,424 7.4% 9,792 61,090 1,418,542 1.49 7.1%
15 Loan 47, 48, 49, 50 CREFI CREFI Residence Inn Columbus Easton 6,178,588 3,438,548 2,740,040 6,271,636 3,514,469 2,757,167 2/28/2017 12 Trailing 12 6,271,636 3,607,582 2,664,054 13.4% 250,865 0 2,413,188 1.97 12.1%
16 Loan   GACC DBNY Pack Square 2,864,274 1,125,071 1,739,203 2,952,487 1,207,784 1,744,703 1/31/2017 12 Trailing 12 3,111,921 1,208,979 1,902,942 9.6% 23,209 120,000 1,759,733 1.45 8.9%
17 Loan 51, 52 GACC Column, WFB, Regions Gurnee Mills 40,584,232 13,451,512 27,132,720 N/A N/A N/A NAV NAV Not Available 40,698,231 14,098,029 26,600,202 9.8% 421,010 1,205,422 24,973,769 1.59 9.2%
18 Loan 53 CREFI CREFI Brookriver Executive Center 2,458,552 1,631,225 827,327 2,482,359 1,826,621 655,738 5/31/2017 12 Trailing 12 3,960,885 1,931,511 2,029,374 10.4% 62,993 199,782 1,766,599 1.45 9.0%
19 Loan 54 GACC DBNY 444 Spear 2,077,141 463,590 1,613,551 2,309,112 440,660 1,868,452 4/30/2017 12 Trailing 12 2,428,459 627,857 1,800,602 10.6% 11,434 142,487 1,646,681 2.46 9.7%
20 Loan   GACC DBNY 5 Points Center 1,625,107 416,840 1,208,267 1,631,969 447,768 1,184,201 4/30/2017 12 Trailing 12 1,757,575 489,557 1,268,018 8.2% 8,800 34,736 1,224,482 1.31 7.9%
21 Loan 55, 56 CREFI CREFI Doraville Plaza 2,054,224 362,698 1,691,526 2,082,677 357,295 1,725,381 2/28/2017 12 Trailing 12 2,149,692 444,121 1,705,571 11.8% 28,525 135,032 1,542,014 1.70 10.6%
22 Loan   CREFI CREFI FedEx Freight Zion 1,633,181 277,906 1,355,275 1,644,491 276,259 1,368,232 6/30/2017 12 Trailing 12 1,561,612 293,314 1,268,298 9.4% 6,569 21,737 1,239,992 1.52 9.2%
23 Loan 57, 58 GACC DBNY Best Western Plus Marina Gateway 6,482,640 4,380,152 2,102,488 6,561,853 4,366,372 2,195,481 3/31/2017 12 Trailing 12 6,561,853 4,385,567 2,176,286 16.2% 262,474   1,913,812 2.33 14.3%
24 Loan 59 GACC DBNY Forum at the Soncy 1,454,465 328,470 1,125,996 N/A N/A N/A NAV NAV Not Available 1,460,838 321,337 1,139,501 8.6% 12,983 (35,086) 1,161,604 1.52 8.8%
25 Loan 60 GACC DBNY Presidio Office 2,864,828 1,407,300 1,457,528 2,883,264 1,421,522 1,461,742 3/31/2017 12 Trailing 12 2,966,031 1,693,776 1,272,256 9.8% 11,571 120,228 1,140,456 1.91 8.8%
26 Loan   GACC DBNY Elston & Webster Building 1,972,597 690,625 1,281,971 2,024,680 532,152 1,492,529 3/31/2017 12 Trailing 12 2,222,279 741,779 1,480,500 11.4% 21,015 77,055 1,382,430 1.45 10.7%
27 Loan 61 CREFI CREFI Berkshire Square Apartments 2,538,604 1,397,950 1,140,654 2,537,233 1,495,418 1,041,815 4/30/2017 12 Trailing 12 2,537,233 1,471,910 1,065,323 8.9% 88,500 0 976,823 1.24 8.1%
28 Loan   GACC DBNY Pinole Ridge 1,521,054 409,275 1,111,779 N/A N/A N/A NAV NAV Not Available 1,712,312 509,004 1,203,309 9.7% 8,415 57,614 1,137,280 1.53 9.2%
29 Loan 62 CREFI CREFI 1322 3rd Street Promenade 3,193,982 240,782 2,953,200 N/A N/A N/A NAV NAV Not Available 2,853,551 226,287 2,627,264 22.2% 4,351 72,962 2,549,951 1.54 21.6%
30 Loan 63, 64 CGMRC CGMRC 3925 Brookside Parkway 2,231,561 522,389 1,709,172 N/A N/A N/A NAV NAV Not Available 2,007,130 569,519 1,437,611 12.7% 38,182 106,631 1,292,798 1.68 11.4%
31 Loan   GACC DBNY 1150 65th Street 1,269,040 423,006 846,034 1,279,944 442,007 837,937 4/30/2017 12 Trailing 12 1,777,124 537,159 1,239,965 11.3% 16,111 78,085 1,145,770 2.64 10.4%
32 Loan   GACC DBNY Market Creek Plaza 1,977,076 999,012 978,064 1,968,660 976,657 992,003 2/28/2017 12 Trailing 12 1,900,556 834,931 1,065,625 9.7% 15,606 39,014 1,011,005 1.45 9.2%
33 Loan   CREFI CREFI Boatyard Shopping Center 1,376,766 331,597 1,045,169 1,362,439 347,693 1,014,746 3/31/2017 12 Trailing 12 1,391,742 347,554 1,044,188 10.7% 15,524 77,482 951,182 1.65 9.8%
34 Loan 65, 66 GACC DBNY Good Samaritan Medical Center 1,229,816 462,903 766,913 N/A N/A N/A NAV NAV Not Available 1,366,744 557,280 809,464 9.5% 9,870 78,709 720,884 1.40 8.5%
35 Loan 67, 68 GACC DBNY Shops at the Canyons 746,951 258,700 488,250 N/A N/A N/A NAV NAV Not Available 1,317,612 415,287 902,324 10.9% 8,172 28,068 866,085 1.75 10.5%
36 Loan 69 CREFI CREFI Summertree Apartments 1,495,651 688,387 807,264 1,447,780 763,885 683,896 4/30/2017 12 Trailing 12 1,447,781 722,637 725,144 9.6% 57,368 0 667,776 1.35 8.9%
37 Loan   CREFI CREFI Rita Ranch I 1,022,014 285,644 736,370 1,010,184 286,558 723,626 2/28/2017 12 Trailing 12 915,018 281,932 633,085 8.6% 9,416 31,639 592,030 1.26 8.0%
38 Loan   CREFI CREFI Fort Knox Self Storage 780,948 228,203 552,745 771,358 228,485 542,873 3/31/2017 12 Trailing 12 771,358 239,032 532,326 8.7% 6,851 0 525,475 1.42 8.6%
39 Loan   CREFI CREFI 1566 Third Avenue 594,262 151,495 442,767 627,168 154,339 472,829 2/28/2017 12 Trailing 12 709,211 163,141 546,071 9.1% 2,463 13,576 530,034 2.02 8.8%
40 Loan   CREFI CREFI Fresenius Medical Center Evergreen N/A N/A N/A N/A N/A N/A NAV NAV Not Available 751,082 226,641 524,441 8.9% 2,608 10,465 511,368 1.37 8.7%
41 Loan 70, 71 CREFI CREFI Mission Plaza 465,336 119,498 345,838 536,967 124,817 412,151 3/31/2017 12 Trailing 12 637,104 124,806 512,298 8.8% 1,990 20,899 489,409 1.32 8.4%
42 Loan 72, 73 GACC DBNY Hampton Inn Greenwood 2,388,791 1,389,597 999,194 2,341,226 1,410,114 931,112 4/30/2017 12 Trailing 12 2,233,028 1,290,673 942,355 17.2% 89,321   853,034 1.65 15.6%
43 Loan   CREFI CREFI Great Oaks Apartments 1,213,734 535,273 678,461 1,211,439 540,171 671,269 3/31/2017 12 Trailing 12 1,206,748 537,298 669,450 12.4% 40,000 0 629,450 2.72 11.7%
44 Loan 74, 75, 76 CREFI CREFI Texas and Chicago Retail Portfolio 631,365 113,872 517,493 632,931 117,788 515,142 3/31/2017 12 Trailing 12 627,207 126,684 500,523 9.5% 2,110 19,813 478,600 1.49 9.1%
44.01 Property       Grapevine Legacy Bank 176,000 5,408 170,592 176,000 5,417 170,583 3/31/2017 12 Trailing 12 167,200 6,509 160,691   556 5,440 154,695    
44.02 Property       Nacogdoches Retail 188,539 50,457 138,082 190,105 51,612 138,492 3/31/2017 12 Trailing 12 190,484 55,428 135,056   631 6,917 127,508    
44.03 Property       Chicago Mattress Firm 167,826 54,940 112,886 167,826 57,684 110,142 3/31/2017 12 Trailing 12 175,473 60,432 115,041   555 4,132 110,354    
44.04 Property       Irving Sonic 99,000 3,067 95,933 99,000 3,075 95,925 3/31/2017 12 Trailing 12 94,050 4,315 89,735   368 3,324 86,043    
45 Loan   CREFI CREFI CityLine Self Storage PA & LA Portfolio 772,697 396,278 376,419 783,283 388,961 394,322 3/31/2017 12 Trailing 12 783,283 396,475 386,808 9.6% 18,311 0 368,495 1.49 9.2%
45.01 Property       Central Self Storage 465,332 230,427 234,905 472,361 225,208 247,153 3/31/2017 12 Trailing 12 472,361 231,010 241,351   5,746 0 235,604    
45.02 Property       Around the Clock Storage 307,365 165,851 141,514 310,922 163,753 147,169 3/31/2017 12 Trailing 12 310,922 165,465 145,457   12,565 0 132,892    
46 Loan   CREFI CREFI Mt. Repose Self Storage 611,014 221,315 389,699 624,237 224,735 399,503 3/31/2017 12 Trailing 12 631,810 244,036 387,774 12.9% 16,276 0 371,498 3.01 12.4%
47 Loan 77 GACC PCI, DBNY Walgreens Market Creek N/A N/A N/A N/A N/A N/A NAV NAV Not Available 188,167 0 188,167 9.4%     188,167 1.49 9.4%
48 Loan   CREFI CREFI Fresenius Medical Center Mora N/A N/A N/A N/A N/A N/A NAV NAV Not Available 211,786 39,884 171,902 9.2% 900 3,178 167,824 1.35 9.0%

 

A-8 

 

 

CD 2017-CD5 Annex A

 

Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Appraised Value ($) Appraisal Date Cut-off Date LTV Ratio (%) LTV Ratio at Maturity / ARD (%) Occupancy (%) (5) Occupancy Date ADR ($) RevPAR ($) Largest Tenant Largest Tenant Sq Ft Largest Tenant Lease Expiration (6) Second Largest Tenant Second
Largest
Tenant
Sq Ft		 Second Largest Tenant Lease Expiration (6) Third Largest Tenant
1 Loan 8, 9, 10, 11, 12, 13, 14 CGMRC, GACC MSBNA, CGMRC, DBNY, WFB General Motors Building 4,800,000,000 5/8/2017 30.6% 30.6% 95.0% 6/1/2017 NAP NAP Weil, Gotshal & Manges 489,867 8/31/2034 Aramis 299,895 3/31/2020 Perella Weinberg
2 Loan 15, 16, 17 GACC DBNY, GSMC, MSBNA Olympic Tower 1,900,000,000 4/1/2017 32.2% 32.2% 98.8% 4/27/2017 NAP NAP NBA Properties, Inc. 191,957 12/31/2035 Richemont North America, Inc. 126,386 7/31/2028 Cartier
3 Loan 18, 19 GACC DBNY AHIP Northeast Portfolio IV 99,500,000 Various 56.8% 54.5% 85.2% 3/31/2017 128.93 109.81              
3.01 Property       Residence Inn Baltimore White Marsh 30,000,000 6/1/2018     88.6% 3/31/2017 124.12 109.95 NAP     NAP     NAP
3.02 Property       Hampton Inn Suites Arundel BWI Airport 26,000,000 6/1/2019     85.2% 3/31/2017 126.79 107.97 NAP     NAP     NAP
3.03 Property       Residence Inn Neptune at Gateway Centre 24,500,000 6/1/2018     83.7% 3/31/2017 138.24 115.64 NAP     NAP     NAP
3.04 Property       Residence Inn Atlantic City Egg Harbor Township 19,000,000 6/1/2018     82.3% 3/31/2017 128.67 105.93 NAP     NAP     NAP
4 Loan 20, 21, 22, 23, 24 GACC DBNY, JPM, Natixis, SocGen, Barclays 245 Park Avenue 2,210,000,000 4/1/2017 48.9% 48.9% 91.1% 2/28/2017 NAP NAP Société Générale 562,347 10/31/2032 JPMorgan Chase Bank, National Association 225,438 10/31/2022 Major League Baseball
5 Loan 25, 26, 27, 28 GACC DBNY, JPMCB, Barclays, BofA Starwood Capital Group Hotel Portfolio 956,000,000 4/23/2017 60.4% 60.4% 74.6% 3/31/2017 119.07 88.81              
5.01 Property       Larkspur Landing Sunnyvale 52,100,000 4/23/2017     83.8% 3/31/2017 199.55 167.27 NAP     NAP     NAP
5.02 Property       Larkspur Landing Milpitas 43,900,000 4/23/2017     85.7% 3/31/2017 172.92 148.13 NAP     NAP     NAP
5.03 Property       Larkspur Landing Campbell 38,600,000 4/23/2017     84.3% 3/31/2017 166.46 140.39 NAP     NAP     NAP
5.04 Property       Larkspur Landing San Francisco 31,800,000 4/23/2017     84.9% 3/31/2017 164.49 139.7 NAP     NAP     NAP
5.05 Property       Larkspur Landing Pleasanton 31,100,000 4/23/2017     82.9% 3/31/2017 137.21 113.71 NAP     NAP     NAP
5.06 Property       Larkspur Landing Bellevue 27,700,000 4/23/2017     78.8% 3/31/2017 128.35 101.18 NAP     NAP     NAP
5.07 Property       Larkspur Landing Sacramento 20,700,000 4/23/2017     83.0% 3/31/2017 110.73 91.9 NAP     NAP     NAP
5.08 Property       Hampton Inn Ann Arbor North 20,200,000 4/23/2017     73.9% 3/31/2017 136.53 100.96 NAP     NAP     NAP
5.09 Property       Larkspur Landing Hillsboro 20,200,000 4/23/2017     74.1% 3/31/2017 115.72 85.79 NAP     NAP     NAP
5.10 Property       Larkspur Landing Renton 20,000,000 4/23/2017     80.3% 3/31/2017 117.03 93.97 NAP     NAP     NAP
5.11 Property       Holiday Inn Arlington Northeast Rangers Ballpark 19,200,000 4/23/2017     78.3% 3/31/2017 115.33 90.31 NAP     NAP     NAP
5.12 Property       Residence Inn Toledo Maumee 19,000,000 4/23/2017     81.7% 3/31/2017 123.56 101 NAP     NAP     NAP
5.13 Property       Residence Inn Williamsburg 18,200,000 4/23/2017     73.0% 3/31/2017 133.55 97.54 NAP     NAP     NAP
5.14 Property       Hampton Inn Suites Waco South 16,800,000 4/23/2017     77.7% 3/31/2017 120.72 93.84 NAP     NAP     NAP
5.15 Property       Holiday Inn Louisville Airport Fair Expo 16,500,000 4/23/2017     72.9% 3/31/2017 135.94 99.11 NAP     NAP     NAP
5.16 Property       Courtyard Tyler 16,200,000 4/23/2017     58.8% 3/31/2017 107.32 63.11 NAP     NAP     NAP
5.17 Property       Hilton Garden Inn Edison Raritan Center 16,200,000 4/23/2017     78.1% 3/31/2017 126.40 98.76 NAP     NAP     NAP
5.18 Property       Hilton Garden Inn St Paul Oakdale 16,000,000 4/23/2017     80.0% 3/31/2017 134.01 107.19 NAP     NAP     NAP
5.19 Property       Residence Inn Grand Rapids West 15,800,000 4/23/2017     72.6% 3/31/2017 129.34 93.96 NAP     NAP     NAP
5.20 Property       Peoria, AZ Residence Inn 15,700,000 4/23/2017     80.8% 3/31/2017 120.72 97.54 NAP     NAP     NAP
5.21 Property       Hampton Inn Suites Bloomington Normal 15,600,000 4/23/2017     70.8% 3/31/2017 111.57 78.95 NAP     NAP     NAP
5.22 Property       Courtyard Chico 15,300,000 4/23/2017     84.6% 3/31/2017 129.64 109.64 NAP     NAP     NAP
5.23 Property       Hampton Inn Suites Kokomo 14,800,000 4/23/2017     77.9% 3/31/2017 121.77 94.88 NAP     NAP     NAP
5.24 Property       Hampton Inn Suites South Bend 14,800,000 4/23/2017     69.9% 3/31/2017 126.11 88.19 NAP     NAP     NAP
5.25 Property       Courtyard Wichita Falls 14,100,000 4/23/2017     77.4% 3/31/2017 109.53 84.74 NAP     NAP     NAP
5.26 Property       Hampton Inn Morehead 13,700,000 4/23/2017     66.6% 3/31/2017 108.23 72.1 NAP     NAP     NAP
5.27 Property       Residence Inn Chico 13,300,000 4/23/2017     88.0% 3/31/2017 129.19 113.64 NAP     NAP     NAP
5.28 Property       Courtyard Lufkin 12,700,000 4/23/2017     64.9% 3/31/2017 104.79 68.01 NAP     NAP     NAP
5.29 Property       Hampton Inn Carlisle 12,600,000 4/23/2017     76.1% 3/31/2017 126.65 96.34 NAP     NAP     NAP
5.30 Property       Springhill Suites Williamsburg 12,600,000 4/23/2017     71.7% 3/31/2017 105.82 75.89 NAP     NAP     NAP
5.31 Property       Fairfield Inn Bloomington 12,500,000 4/23/2017     87.1% 3/31/2017 89.99 78.38 NAP     NAP     NAP
5.32 Property       Waco Residence Inn 12,200,000 4/23/2017     82.0% 3/31/2017 132.95 108.98 NAP     NAP     NAP
5.33 Property       Holiday Inn Express Fishers 11,400,000 4/23/2017     67.1% 3/31/2017 111.18 74.59 NAP     NAP     NAP
5.34 Property       Larkspur Landing Folsom 11,100,000 4/23/2017     86.4% 3/31/2017 107.99 93.35 NAP     NAP     NAP
5.35 Property       Springhill Suites Chicago Naperville Warrenville 10,500,000 4/23/2017     67.1% 3/31/2017 102.88 69.04 NAP     NAP     NAP
5.36 Property       Holiday Inn Express & Suites Paris 10,400,000 4/23/2017     72.6% 3/31/2017 104.27 75.65 NAP     NAP     NAP
5.37 Property       Toledo Homewood Suites 10,400,000 4/23/2017     82.2% 3/31/2017 123.31 101.33 NAP     NAP     NAP
5.38 Property       Grand Rapids Homewood Suites 10,100,000 4/23/2017     84.1% 3/31/2017 124.56 104.8 NAP     NAP     NAP
5.39 Property       Cheyenne Fairfield Inn and Suites 9,400,000 4/23/2017     74.6% 3/31/2017 118.88 88.74 NAP     NAP     NAP
5.40 Property       Fairfield Inn Laurel 9,400,000 4/23/2017     79.9% 3/31/2017 97.48 77.87 NAP     NAP     NAP
5.41 Property       Courtyard Akron Stow 9,200,000 4/23/2017     65.9% 3/31/2017 118.14 77.88 NAP     NAP     NAP
5.42 Property       Larkspur Landing Roseville 8,700,000 4/23/2017     79.5% 3/31/2017 106.46 84.6 NAP     NAP     NAP
5.43 Property       Towneplace Suites Bloomington 8,700,000 4/23/2017     89.1% 3/31/2017 90.13 80.3 NAP     NAP     NAP
5.44 Property       Hampton Inn Danville 8,600,000 4/23/2017     80.0% 3/31/2017 124.27 99.39 NAP     NAP     NAP
5.45 Property       Holiday Inn Norwich 8,500,000 4/23/2017     56.7% 3/31/2017 131.41 74.49 NAP     NAP     NAP
5.46 Property       Hampton Inn Suites Longview North 8,400,000 4/23/2017     63.8% 3/31/2017 106.52 67.99 NAP     NAP     NAP
5.47 Property       Springhill Suites Peoria Westlake 8,400,000 4/23/2017     63.3% 3/31/2017 100.19 63.47 NAP     NAP     NAP
5.48 Property       Hampton Inn Suites Buda 8,300,000 4/23/2017     74.5% 3/31/2017 128.83 95.97 NAP     NAP     NAP
5.49 Property       Shawnee Hampton Inn 8,300,000 4/23/2017     77.6% 3/31/2017 105.70 81.98 NAP     NAP     NAP
5.50 Property       Racine Fairfield Inn 8,100,000 4/23/2017     68.6% 3/31/2017 115.68 79.34 NAP     NAP     NAP
5.51 Property       Hampton Inn Selinsgrove Shamokin Dam 7,900,000 4/23/2017     75.6% 3/31/2017 117.11 88.57 NAP     NAP     NAP
5.52 Property       Holiday Inn Express & Suites Terrell 7,500,000 4/23/2017     84.0% 3/31/2017 102.02 85.71 NAP     NAP     NAP
5.53 Property       Westchase Homewood Suites 9,800,000 4/23/2017     63.4% 3/31/2017 131.07 83.14 NAP     NAP     NAP
5.54 Property       Holiday Inn Express & Suites Tyler South 7,200,000 4/23/2017     65.9% 3/31/2017 98.22 64.7 NAP     NAP     NAP
5.55 Property       Holiday Inn Express & Suites Huntsville 6,900,000 4/23/2017     65.5% 3/31/2017 111.81 73.27 NAP     NAP     NAP
5.56 Property       Hampton Inn Sweetwater 6,300,000 4/23/2017     62.9% 3/31/2017 94.90 59.73 NAP     NAP     NAP
5.57 Property       Comfort Suites Buda Austin South 5,300,000 4/23/2017     76.8% 3/31/2017 98.28 75.46 NAP     NAP     NAP
5.58 Property       Fairfield Inn & Suites Weatherford 5,000,000 4/23/2017     63.4% 3/31/2017 81.60 51.72 NAP     NAP     NAP
5.59 Property       Holiday Inn Express & Suites Altus 4,600,000 4/23/2017     67.4% 3/31/2017 83.76 56.47 NAP     NAP     NAP
5.60 Property       Comfort Inn & Suites Paris 3,600,000 4/23/2017     67.4% 3/31/2017 83.63 56.4 NAP     NAP     NAP
5.61 Property       Hampton Inn Suites Decatur 3,600,000 4/23/2017     64.6% 3/31/2017 88.11 56.94 NAP     NAP     NAP
5.62 Property       Holiday Inn Express & Suites Texarkana East 4,100,000 4/23/2017     66.5% 3/31/2017 75.50 50.18 NAP     NAP     NAP
5.63 Property       Mankato Fairfield Inn 3,600,000 4/23/2017     58.0% 3/31/2017 93.96 54.49 NAP     NAP     NAP
5.64 Property       Candlewood Suites Texarkana 2,600,000 4/23/2017     75.0% 3/31/2017 54.70 41.04 NAP     NAP     NAP
5.65 Property       Country Inn & Suites Houston Intercontinental Airport East 3,200,000 4/23/2017     54.1% 3/31/2017 87.69 47.48 NAP     NAP     NAP

 

A-9 

 

 

CD 2017-CD5 Annex A

 

Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Appraised Value ($) Appraisal Date Cut-off Date LTV Ratio (%) LTV Ratio at Maturity / ARD (%) Occupancy (%) (5) Occupancy Date ADR ($) RevPAR ($) Largest Tenant Largest Tenant Sq Ft Largest Tenant Lease Expiration (6) Second Largest Tenant Second
Largest
Tenant
Sq Ft		 Second Largest Tenant Lease Expiration (6) Third Largest Tenant
6 Loan 29, 30, 31 CREFI CREFI Brookwood Self Storage LA-MS Portfolio 161,150,000 Various 49.6% 49.6% 85.5% 4/30/2017 NAP NAP              
6.01 Property       Balis Self Storage 22,300,000 5/10/2017     90.9% 4/30/2017 NAP NAP NAP     NAP     NAP
6.02 Property       Feu Follet Self Storage 16,500,000 5/9/2017     82.6% 4/30/2017 NAP NAP NAP     NAP     NAP
6.03 Property       Belle Chasse Self Storage 14,500,000 5/9/2017     84.9% 4/30/2017 NAP NAP NAP     NAP     NAP
6.04 Property       Oak Villa Self Storage 13,000,000 5/10/2017     82.4% 4/30/2017 NAP NAP NAP     NAP     NAP
6.05 Property       Harding Self Storage 12,400,000 5/9/2017     93.6% 4/30/2017 NAP NAP NAP     NAP     NAP
6.06 Property       Florida Boulevard Self Storage 11,500,000 5/9/2017     94.4% 4/30/2017 NAP NAP NAP     NAP     NAP
6.07 Property       Industriplex Self Storage 10,800,000 5/10/2017     82.6% 4/30/2017 NAP NAP NAP     NAP     NAP
6.08 Property       Ambassador Self Storage 10,350,000 5/9/2017     74.9% 4/30/2017 NAP NAP NAP     NAP     NAP
6.09 Property       Interline Self Storage 9,700,000 5/10/2017     85.9% 4/30/2017 NAP NAP NAP     NAP     NAP
6.10 Property       Flowood Self Storage 8,300,000 5/15/2017     92.5% 4/30/2017 NAP NAP NAP     NAP     NAP
6.11 Property       Pearl Self Storage 6,900,000 5/15/2017     93.2% 4/30/2017 NAP NAP NAP     NAP     NAP
6.12 Property       Airway Self Storage 6,600,000 5/10/2017     82.9% 4/30/2017 NAP NAP NAP     NAP     NAP
6.13 Property       Highway 18 Self Storage 5,200,000 5/15/2017     76.8% 4/30/2017 NAP NAP NAP     NAP     NAP
7 Loan 32, 33 GACC DBNY Midlink Business Park 49,700,000 4/19/2017 74.9% 61.3% 87.1% 5/1/2017 NAP NAP Kaiser Aluminum Fab Prod 464,519 8/31/2033 Landscape Forms 256,280 7/31/2025 Graphic Packaging International Inc
8 Loan 34 GACC DBNY Residence Inn Long Beach 48,500,000 4/3/2017 70.0% 56.8% 77.6% 3/31/2017 159.09 128.38 NAP     NAP     NAP
9 Loan 35, 36, 37, 38 CREFI CREFI Embassy Suites Anaheim Orange 58,700,000 4/1/2018 56.2% 51.4% 89.2% 4/30/2017 156.77 139.86 NAP     NAP     NAP
10 Loan   CREFI CREFI 501 Riverside Avenue 52,100,000 4/11/2017 61.4% 53.5% 77.1% 5/1/2017 NAP NAP EverBank 54,546 6/30/2020 Harden & Associates 29,039 5/31/2029 BDO
11 Loan 30, 39, 40, 41 CREFI CREFI, CCRE IGT Reno 157,230,000 3/29/2017 50.9% 46.4% 100.0% 8/6/2017 NAP NAP International Game Technology 1,251,179 9/30/2032 NAP     NAP
12 Loan 42, 43 CREFI CREFI Brookwood Self Storage TX Portfolio 40,540,000 5/8/2017 50.0% 53.0% 89.6% 4/30/2017 NAP NAP              
12.01 Property       Double Creek Self Storage 11,200,000 5/8/2017     86.7% 4/30/2017 NAP NAP NAP     NAP     NAP
12.02 Property       Rolling Oaks Self Storage 9,800,000 5/8/2017     92.6% 4/30/2017 NAP NAP NAP     NAP     NAP
12.03 Property       Leander Self Storage 9,700,000 5/8/2017     91.8% 4/30/2017 NAP NAP NAP     NAP     NAP
12.04 Property       Ingram Park Self Storage 8,300,000 5/8/2017     88.0% 4/30/2017 NAP NAP NAP     NAP     NAP
13 Loan 44, 45 CREFI CREFI Town Square Plaza 30,500,000 5/8/2017 70.3% 61.3% 98.0% 3/15/2017 NAP NAP Lowe’s (GL) 134,574 1/30/2030 Michaels 21,562 2/28/2019 PetSmart
14 Loan 46 CREFI CREFI 7 East 96th Street 38,000,000 6/1/2017 52.6% 52.6% 100.0% 8/6/2017 NAP NAP Alpha Plus US LP 19,000 5/31/2037 NAP     NAP
15 Loan 47, 48, 49, 50 CREFI CREFI Residence Inn Columbus Easton 31,500,000 4/1/2018 63.3% 51.4% 83.6% 2/28/2017 168.32 140.72 NAP     NAP     NAP
16 Loan   GACC DBNY Pack Square 29,290,000 4/28/2017 67.8% 59.4% 89.8% 5/16/2017 NAP NAP Geriatric Practice Management 16,426 4/30/2020 Carter PC 9,170 4/30/2022 Ramoth Group LLC
17 Loan 51, 52 GACC Column, WFB, Regions Gurnee Mills 417,000,000 8/23/2016 65.0% 52.4% 92.7% 6/22/2017 NAP NAP Sears Grand 201,439 4/30/2019 Bass Pro Shops Outdoor 137,201 8/31/2018 Macy’s
18 Loan 53 CREFI CREFI Brookriver Executive Center 27,000,000 5/10/2017 72.5% 69.1% 84.9% 6/30/2017 NAP NAP UT Southwestern Medical Center 204,754 3/1/2028 Dallas Spinal Rehab Center 12,210 11/30/2019 Raymond C. Blackburn, MD
19 Loan 54 GACC DBNY 444 Spear 35,800,000 5/23/2017 47.5% 47.5% 100.0% 6/30/2017 NAP NAP Otis Elevator 15,288 11/30/2024 Marx-Okubo 10,564 9/30/2023 Monitor 360
20 Loan   GACC DBNY 5 Points Center 25,270,000 3/23/2017 61.3% 53.6% 94.3% 5/31/2017 NAP NAP Classic Closet Goodwill 10,468 8/31/2025 Dollar Tree 8,920 1/31/2023 Blast 825 Quick Fired Pizza
21 Loan 55, 56 CREFI CREFI Doraville Plaza 20,800,000 3/10/2017 69.7% 58.4% 100.0% 3/1/2017 NAP NAP Burlington Coat Factory 85,537 2/28/2022 Star & Bee Beauty 25,050 1/31/2020 Young’s Trading
22 Loan   CREFI CREFI FedEx Freight Zion 21,000,000 6/5/2017 64.2% 51.9% 100.0% 8/6/2017 NAP NAP FedEx Freight East, Inc. 65,690 1/4/2027 NAP     NAP
23 Loan 57, 58 GACC DBNY Best Western Plus Marina Gateway 22,700,000 5/18/2017 59.0% 51.8% 91.9% 3/31/2017 111.51 102.520738 NAP     NAP     NAP
24 Loan 59 GACC DBNY Forum at the Soncy 19,100,000 4/23/2017 69.4% 58.6% 92.2% 4/27/2017 NAP NAP Cost Plus World Market 18,238 1/31/2018 Guitar Center Stores 9,041 3/31/2022 Kirkland’s Stores, Inc.
25 Loan 60 GACC DBNY Presidio Office 23,900,000 4/24/2017 54.4% 54.4% 100.0% 5/31/2017 NAP NAP Just Answer 13,860 7/31/2018 Bare Foods Co. 6,552 2/28/2020 Artisan Capital LP
26 Loan   GACC DBNY Elston & Webster Building 21,000,000 4/6/2017 61.7% 37.5% 100.0% 6/5/2017 NAP NAP ReBuilding Exchange 24,000 11/30/2019 Wm. F. Meyer Co. 15,500 6/30/2021 Pagoda Red
27 Loan 61 CREFI CREFI Berkshire Square Apartments 17,500,000 5/11/2017 68.6% 62.7% 92.9% 5/1/2017 NAP NAP NAP     NAP     NAP
28 Loan   GACC DBNY Pinole Ridge 19,150,000 5/3/2017 64.9% 56.6% 89.3% 6/1/2017 NAP NAP Auto Zone 5,400 10/31/2018 Anytime Fitness 5,232 7/31/2026 Mel’s Diner
29 Loan 62 CREFI CREFI 1322 3rd Street Promenade 43,400,000 3/14/2017 27.2% 0.1% 100.0% 3/1/2017 NAP NAP Verizon Wireless 21,381 11/30/2023 Giorgio Armani 6,100 1/31/2018 Johnny Rockets
30 Loan 63, 64 CGMRC CGMRC 3925 Brookside Parkway 26,200,000 2/24/2017 43.3% 34.7% 77.7% 1/1/2018 NAP NAP AmTrust Financial Services, Inc. 82,905 12/31/2032 NAP     NAP
31 Loan   GACC DBNY 1150 65th Street 19,100,000 5/24/2017 57.6% 57.6% 93.2% 6/1/2017 NAP NAP Clif Bar 24,700 12/31/2022 Sellpoints 8,030 5/31/2018 Mirixa
32 Loan   GACC DBNY Market Creek Plaza 18,800,000 4/5/2017 58.5% 50.4% 97.1% 5/31/2017 NAP NAP Food 4 Less 58,000 2/28/2022 Casa Mexico 3,900 5/11/2022 Wells Fargo Bank
33 Loan   CREFI CREFI Boatyard Shopping Center 15,600,000 3/25/2017 62.5% 53.0% 91.4% 3/22/2017 NAP NAP Harvest Market 39,670 8/14/2021 Dollar Tree 18,160 1/31/2020 O’Reilly Auto Parts
34 Loan 65, 66 GACC DBNY Good Samaritan Medical Center 14,010,000 3/30/2017 60.7% 55.5% 86.5% 5/31/2017 NAP NAP Satellite Dialysis 8,795 3/31/2027 Tri-County Vascular 6,146 9/30/2022 SJ Center for Speech, Language and Occupational Therapy
35 Loan 67, 68 GACC DBNY Shops at the Canyons 12,500,000 4/18/2017 66.0% 57.6% 85.2% 3/31/2017 NAP NAP Pillar Crossfit, Inc. 5,257 9/9/2020 Promotion Physical Therapy, PC 3,530 11/17/2021 Pleansinchai dba Thai Hut
36 Loan 69 CREFI CREFI Summertree Apartments 12,500,000 4/14/2017 60.3% 51.3% 87.6% 4/30/2017 NAP NAP NAP     NAP     NAP
37 Loan   CREFI CREFI Rita Ranch I 10,400,000 4/4/2017 71.0% 58.3% 93.6% 3/20/2017 NAP NAP Safeway 42,678 3/2/2024 Leslie’s Pool Supplies 3,305 12/31/2019 Progressive Animal Wellness
38 Loan   CREFI CREFI Fort Knox Self Storage 9,200,000 4/21/2017 66.3% 58.0% 90.0% 5/17/2017 NAP NAP NAP     NAP     NAP
39 Loan   CREFI CREFI 1566 Third Avenue 14,800,000 3/31/2017 40.5% 40.5% 100.0% 4/26/2017 NAP NAP Bluemercury, Inc. 2,313 1/31/2026 NAP     NAP
40 Loan   CREFI CREFI Fresenius Medical Center Evergreen 8,850,000 5/23/2017 66.7% 54.6% 100.0% 8/6/2017 NAP NAP Fresenius Medical Care 17,389 5/31/2032 NAP     NAP
41 Loan 70, 71 CREFI CREFI Mission Plaza 9,100,000 5/16/2017 64.2% 53.9% 100.0% 3/23/2017 NAP NAP Goodyear Tire 4,800 8/31/2020 Pho Ca Dao 2,786 4/30/2026 Takka Sushi
42 Loan 72, 73 GACC DBNY Hampton Inn Greenwood 8,000,000 3/1/2017 68.5% 29.1% 78.7% 4/30/2017 109.29 81.97 NAP     NAP     NAP
43 Loan   CREFI CREFI Great Oaks Apartments 9,300,000 4/13/2017 58.1% 58.1% 99.4% 3/31/2017 NAP NAP NAP     NAP     NAP
44 Loan 74, 75, 76 CREFI CREFI Texas and Chicago Retail Portfolio 8,810,000 Various 59.6% 52.2% 100.0% Various NAP NAP              
44.01 Property       Grapevine Legacy Bank 2,820,000 5/4/2017     100.0% 8/6/2017 NAP NAP Legacy Texas Bank 3,708 12/31/2028 NAP     NAP
44.02 Property       Nacogdoches Retail 2,280,000 5/5/2017     100.0% 5/1/2017 NAP NAP Starbucks 1,750 8/31/2026 Jimmy John’s 1,456 10/31/2020 Chilly Horseman, LLC
44.03 Property       Chicago Mattress Firm 1,750,000 5/11/2017     100.0% 8/6/2017 NAP NAP Mattress Firm 3,700 2/28/2025 NAP     NAP
44.04 Property       Irving Sonic 1,960,000 5/4/2017     100.0% 8/6/2017 NAP NAP Sonic 2,450 3/20/2028 NAP     NAP
45 Loan   CREFI CREFI CityLine Self Storage PA & LA Portfolio 5,730,000 Various 70.2% 61.6% 90.5% Various NAP NAP              
45.01 Property       Central Self Storage 3,480,000 4/7/2017     89.6% 3/28/2017 NAP NAP NAP     NAP     NAP
45.02 Property       Around the Clock Storage 2,250,000 4/6/2017     92.5% 4/19/2017 NAP NAP NAP     NAP     NAP
46 Loan   CREFI CREFI Mt. Repose Self Storage 6,400,000 4/17/2017 46.9% 46.9% 76.6% 3/31/2017 NAP NAP NAP     NAP     NAP
47 Loan 77 GACC PCI, DBNY Walgreens Market Creek 3,550,000 4/5/2017 56.3% 46.1% 100.0% 8/6/2017 NAP NAP Walgreens Co. 14,490 4/30/2030 NAP     NAP
48 Loan   CREFI CREFI Fresenius Medical Center Mora 2,770,000 4/7/2017 67.3% 52.4% 100.0% 8/6/2017 NAP NAP Fresenius Medical Care 6,000 3/31/2032 NAP     NAP

 

A-10 

 

 

CD 2017-CD5 Annex A

 

Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name 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) 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 (%) Earthquake Insurance Required Y/N Upfront RE Tax Reserve ($)
1 Loan 8, 9, 10, 11, 12, 13, 14 CGMRC, GACC MSBNA, CGMRC, DBNY, WFB General Motors Building 130,155 1/31/2022 Apple 105,748 1/31/2034 BAMCO 105,579 5/31/2035 5/9/2017 No NAP 5/9/2017 NAP NAP No 0
2 Loan 15, 16, 17 GACC DBNY, GSMC, MSBNA Olympic Tower 55,000 7/31/2037 MSD Capital, L.P. 43,979 3/31/2022 Versace U.S.A., Inc. 20,000 12/31/2023 3/21/2017 No NAP 3/20/2017 NAP NAP No 0
3 Loan 18, 19 GACC DBNY AHIP Northeast Portfolio IV                         NAP   No 525,599
3.01 Property       Residence Inn Baltimore White Marsh     NAP     NAP     5/15/2017 No NAP 5/15/2017 NAP NAP No  
3.02 Property       Hampton Inn Suites Arundel BWI Airport     NAP     NAP     5/10/2017 No NAP 5/10/2017 NAP NAP No  
3.03 Property       Residence Inn Neptune at Gateway Centre     NAP     NAP     5/15/2017 No NAP 5/15/2017 NAP NAP No  
3.04 Property       Residence Inn Atlantic City Egg Harbor Township     NAP     NAP     5/11/2017 No NAP 5/10/2017 NAP NAP No  
4 Loan 20, 21, 22, 23, 24 GACC DBNY, JPM, Natixis, SocGen, Barclays 245 Park Avenue 220,565 10/31/2022 Angelo Gordon 113,405 5/31/2026 Rabobank 109,657 9/30/2026 4/19/2017 No NAP 4/20/2017 NAP NAP No 0
5 Loan 25, 26, 27, 28 GACC DBNY, JPMCB, Barclays, BofA Starwood Capital Group Hotel Portfolio                             No 0
5.01 Property       Larkspur Landing Sunnyvale     NAP     NAP     4/26/2017 No NAP 4/28/2017 4/26/2017 5% No  
5.02 Property       Larkspur Landing Milpitas     NAP     NAP     4/19/2017 No NAP 4/28/2017 4/19/2017 13% No  
5.03 Property       Larkspur Landing Campbell     NAP     NAP     4/19/2017 No NAP 4/28/2017 4/28/2017 4% No  
5.04 Property       Larkspur Landing San Francisco     NAP     NAP     4/26/2017 No NAP 4/28/2017 4/21/2017 7% No  
5.05 Property       Larkspur Landing Pleasanton     NAP     NAP     4/27/2017 No NAP 4/28/2017 4/27/2017 13% No  
5.06 Property       Larkspur Landing Bellevue     NAP     NAP     4/21/2017 No NAP 4/28/2017 4/20/2017 7% No  
5.07 Property       Larkspur Landing Sacramento     NAP     NAP     4/21/2017 No NAP 4/28/2017 4/20/2017 2% No  
5.08 Property       Hampton Inn Ann Arbor North     NAP     NAP     4/28/2017 No NAP 4/28/2017 NAP NAP No  
5.09 Property       Larkspur Landing Hillsboro     NAP     NAP     4/19/2017 No NAP 4/28/2017 4/24/2017 3% No  
5.10 Property       Larkspur Landing Renton     NAP     NAP     4/26/2017 No NAP 4/28/2017 4/20/2017 5% No  
5.11 Property       Holiday Inn Arlington Northeast Rangers Ballpark     NAP     NAP     4/4/2017 No NAP 4/7/2017 NAP NAP No  
5.12 Property       Residence Inn Toledo Maumee     NAP     NAP     4/20/2017 No NAP 4/28/2017 NAP NAP No  
5.13 Property       Residence Inn Williamsburg     NAP     NAP     4/28/2017 No NAP 4/24/2017 NAP NAP No  
5.14 Property       Hampton Inn Suites Waco South     NAP     NAP     4/5/2017 No NAP 4/7/2017 NAP NAP No  
5.15 Property       Holiday Inn Louisville Airport Fair Expo     NAP     NAP     4/25/2017 No NAP 4/28/2017 NAP NAP No  
5.16 Property       Courtyard Tyler     NAP     NAP     3/29/2017 No NAP 4/7/2017 NAP NAP No  
5.17 Property       Hilton Garden Inn Edison Raritan Center     NAP     NAP     4/20/2017 No NAP 4/28/2017 NAP NAP No  
5.18 Property       Hilton Garden Inn St Paul Oakdale     NAP     NAP     4/18/2017 No NAP 4/28/2017 NAP NAP No  
5.19 Property       Residence Inn Grand Rapids West     NAP     NAP     4/19/2017 No NAP 4/28/2017 NAP NAP No  
5.20 Property       Peoria, AZ Residence Inn     NAP     NAP     4/8/2017 No NAP 4/7/2017 NAP NAP No  
5.21 Property       Hampton Inn Suites Bloomington Normal     NAP     NAP     4/28/2017 No NAP 4/28/2017 NAP NAP No  
5.22 Property       Courtyard Chico     NAP     NAP     4/21/2017 No NAP 4/28/2017 4/21/2017 5% No  
5.23 Property       Hampton Inn Suites Kokomo     NAP     NAP     4/17/2017 No NAP 4/28/2017 NAP NAP No  
5.24 Property       Hampton Inn Suites South Bend     NAP     NAP     4/21/2017 No NAP 4/28/2017 NAP NAP No  
5.25 Property       Courtyard Wichita Falls     NAP     NAP     4/2/2017 No NAP 4/7/2017 NAP NAP No  
5.26 Property       Hampton Inn Morehead     NAP     NAP     4/19/2017 No NAP 4/28/2017 NAP NAP No  
5.27 Property       Residence Inn Chico     NAP     NAP     4/19/2017 No NAP 4/28/2017 4/21/2017 5% No  
5.28 Property       Courtyard Lufkin     NAP     NAP     4/3/2017 No NAP 4/7/2017 NAP NAP No  
5.29 Property       Hampton Inn Carlisle     NAP     NAP     4/25/2017 No NAP 4/28/2017 NAP NAP No  
5.30 Property       Springhill Suites Williamsburg     NAP     NAP     4/21/2017 No NAP 4/25/2017 NAP NAP No  
5.31 Property       Fairfield Inn Bloomington     NAP     NAP     4/20/2017 No NAP 4/28/2017 NAP NAP No  
5.32 Property       Waco Residence Inn     NAP     NAP     4/11/2017 No NAP 4/7/2017 NAP NAP No  
5.33 Property       Holiday Inn Express Fishers     NAP     NAP     4/26/2017 No NAP 4/28/2017 NAP NAP No  
5.34 Property       Larkspur Landing Folsom     NAP     NAP     4/28/2017 No NAP 4/28/2017 4/27/2017 5% No  
5.35 Property       Springhill Suites Chicago Naperville Warrenville     NAP     NAP     4/27/2017 No NAP 4/28/2017 NAP NAP No  
5.36 Property       Holiday Inn Express & Suites Paris     NAP     NAP     4/7/2017 No NAP 4/7/2017 NAP NAP No  
5.37 Property       Toledo Homewood Suites     NAP     NAP     4/3/2017 No NAP 4/7/2017 NAP NAP No  
5.38 Property       Grand Rapids Homewood Suites     NAP     NAP     4/4/2017 No NAP 4/7/2017 NAP NAP No  
5.39 Property       Cheyenne Fairfield Inn and Suites     NAP     NAP     4/10/2017 No NAP 4/7/2017 NAP NAP No  
5.40 Property       Fairfield Inn Laurel     NAP     NAP     4/19/2017 No NAP 4/28/2017 NAP NAP No  
5.41 Property       Courtyard Akron Stow     NAP     NAP     4/15/2017 No NAP 4/28/2017 NAP NAP No  
5.42 Property       Larkspur Landing Roseville     NAP     NAP     4/28/2017 No NAP 4/25/2017 4/27/2017 5% No  
5.43 Property       Towneplace Suites Bloomington     NAP     NAP     4/25/2017 No NAP 4/28/2017 NAP NAP No  
5.44 Property       Hampton Inn Danville     NAP     NAP     4/20/2017 No NAP 4/28/2017 NAP NAP No  
5.45 Property       Holiday Inn Norwich     NAP     NAP     4/21/2017 No NAP 4/28/2017 NAP NAP No  
5.46 Property       Hampton Inn Suites Longview North     NAP     NAP     4/3/2017 No NAP 4/7/2017 NAP NAP No  
5.47 Property       Springhill Suites Peoria Westlake     NAP     NAP     4/28/2017 No NAP 4/28/2017 NAP NAP No  
5.48 Property       Hampton Inn Suites Buda     NAP     NAP     4/5/2017 No NAP 4/7/2017 NAP NAP No  
5.49 Property       Shawnee Hampton Inn     NAP     NAP     4/10/2017 No NAP 4/7/2017 NAP NAP No  
5.50 Property       Racine Fairfield Inn     NAP     NAP     3/31/2017 No NAP 4/7/2017 NAP NAP No  
5.51 Property       Hampton Inn Selinsgrove Shamokin Dam     NAP     NAP     4/21/2017 No NAP 4/25/2017 NAP NAP No  
5.52 Property       Holiday Inn Express & Suites Terrell     NAP     NAP     4/7/2017 No NAP 4/7/2017 NAP NAP No  
5.53 Property       Westchase Homewood Suites     NAP     NAP     4/10/2017 No NAP 4/10/2017 NAP NAP No  
5.54 Property       Holiday Inn Express & Suites Tyler South     NAP     NAP     4/4/2017 No NAP 4/7/2017 NAP NAP No  
5.55 Property       Holiday Inn Express & Suites Huntsville     NAP     NAP     4/7/2017 No NAP 4/7/2017 NAP NAP No  
5.56 Property       Hampton Inn Sweetwater     NAP     NAP     4/7/2017 No NAP 4/7/2017 NAP NAP No  
5.57 Property       Comfort Suites Buda Austin South     NAP     NAP     3/30/2017 No NAP 4/7/2017 NAP NAP No  
5.58 Property       Fairfield Inn & Suites Weatherford     NAP     NAP     4/6/2017 No NAP 4/7/2017 NAP NAP No  
5.59 Property       Holiday Inn Express & Suites Altus     NAP     NAP     4/5/2017 No NAP 4/7/2017 NAP NAP No  
5.60 Property       Comfort Inn & Suites Paris     NAP     NAP     4/7/2017 No NAP 4/7/2017 NAP NAP No  
5.61 Property       Hampton Inn Suites Decatur     NAP     NAP     4/5/2017 No NAP 4/7/2017 NAP NAP No  
5.62 Property       Holiday Inn Express & Suites Texarkana East     NAP     NAP     4/3/2017 No NAP 4/7/2017 NAP NAP No  
5.63 Property       Mankato Fairfield Inn     NAP     NAP     4/7/2017 No NAP 4/7/2017 NAP NAP No  
5.64 Property       Candlewood Suites Texarkana     NAP     NAP     4/4/2017 No NAP 4/7/2017 NAP NAP No  
5.65 Property       Country Inn & Suites Houston Intercontinental Airport East     NAP     NAP     4/7/2017 No NAP 4/7/2017 NAP NAP No  

 

A-11 

 

 

CD 2017-CD5 Annex A

 

Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name 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) 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 (%) Earthquake Insurance Required Y/N Upfront RE Tax Reserve ($)
6 Loan 29, 30, 31 CREFI CREFI Brookwood Self Storage LA-MS Portfolio                             No 264,376
6.01 Property       Balis Self Storage     NAP     NAP     5/19/2017 No NAP 5/19/2017 NAP NAP No  
6.02 Property       Feu Follet Self Storage     NAP     NAP     5/19/2017 No NAP 6/15/2017 NAP NAP No  
6.03 Property       Belle Chasse Self Storage     NAP     NAP     5/19/2017 No NAP 5/19/2017 NAP NAP No  
6.04 Property       Oak Villa Self Storage     NAP     NAP     5/17/2017 No NAP 6/15/2017 NAP NAP No  
6.05 Property       Harding Self Storage     NAP     NAP     5/19/2017 No NAP 5/19/2017 NAP NAP No  
6.06 Property       Florida Boulevard Self Storage     NAP     NAP     5/19/2017 No NAP 5/19/2017 NAP NAP No  
6.07 Property       Industriplex Self Storage     NAP     NAP     5/19/2017 No NAP 6/15/2017 NAP NAP No  
6.08 Property       Ambassador Self Storage     NAP     NAP     5/19/2017 No NAP 6/15/2017 NAP NAP No  
6.09 Property       Interline Self Storage     NAP     NAP     5/19/2017 No NAP 5/19/2017 NAP NAP No  
6.10 Property       Flowood Self Storage     NAP     NAP     5/17/2017 No NAP 6/15/2017 NAP NAP No  
6.11 Property       Pearl Self Storage     NAP     NAP     5/19/2017 No NAP 6/15/2017 NAP NAP No  
6.12 Property       Airway Self Storage     NAP     NAP     5/19/2017 No NAP 5/19/2017 NAP NAP No  
6.13 Property       Highway 18 Self Storage     NAP     NAP     5/19/2017 No NAP 6/15/2017 NAP NAP No  
7 Loan 32, 33 GACC DBNY Midlink Business Park 150,400 11/30/2020 Sigma Machine Inc 115,264 12/31/2021 W Soule and Company 78,130 3/14/2021 2/13/2017 No NAP 2/10/2017 NAP NAP No 140,109
8 Loan 34 GACC DBNY Residence Inn Long Beach     NAP     NAP     4/11/2017 No NAP 4/12/2017 4/11/2017 10% No 0
9 Loan 35, 36, 37, 38 CREFI CREFI Embassy Suites Anaheim Orange     NAP     NAP     5/4/2017 No NAP 4/18/2017 4/18/2017 12% No 155,326
10 Loan   CREFI CREFI 501 Riverside Avenue 25,442 4/30/2022 Fisher Tousey Lease & Ball 13,008 10/31/2027 Adams & Reese LLP 12,435 8/31/2023 4/27/2017 No NAP 4/28/2017 NAP NAP No 384,402
11 Loan 30, 39, 40, 41 CREFI CREFI, CCRE IGT Reno     NAP     NAP     3/8/2017 No NAP 3/30/2017 3/7/2017 7% No 0
12 Loan 42, 43 CREFI CREFI Brookwood Self Storage TX Portfolio                             No 493,963
12.01 Property       Double Creek Self Storage     NAP     NAP     5/19/2017 No NAP 5/19/2017 NAP NAP No  
12.02 Property       Rolling Oaks Self Storage     NAP     NAP     5/19/2017 No NAP 5/19/2017 NAP NAP No  
12.03 Property       Leander Self Storage     NAP     NAP     5/19/2017 No NAP 5/19/2017 NAP NAP No  
12.04 Property       Ingram Park Self Storage     NAP     NAP     5/19/2017 No NAP 5/19/2017 NAP NAP No  
13 Loan 44, 45 CREFI CREFI Town Square Plaza 20,075 1/31/2021 Rite-Aid 13,813 1/31/2025 Sleepys 5,900 11/30/2020 5/10/2017 No NAP 5/10/2017 NAP NAP No 0
14 Loan 46 CREFI CREFI 7 East 96th Street     NAP     NAP     4/4/2017 No NAP 5/3/2017 NAP NAP No 18,047
15 Loan 47, 48, 49, 50 CREFI CREFI Residence Inn Columbus Easton     NAP     NAP     3/31/2017 No NAP 3/29/2017 NAP NAP No 25,319
16 Loan   GACC DBNY Pack Square 8,863 4/30/2021 French Broad Luscious Chocolate Lounge 5,670 10/30/2024 Peter Pollay Polstar, LLC 4,464 5/31/2018 4/24/2017 No NAP 5/3/2017 NAP NAP No 96,110
17 Loan 51, 52 GACC Column, WFB, Regions Gurnee Mills 130,000 1/31/2039 Kohl’s 111,675 9/2/2024 Floor and Décor 105,248 9/30/2026 8/26/2016 No NAP 8/26/2016 NAP NAP No 0
18 Loan 53 CREFI CREFI Brookriver Executive Center 5,388 5/31/2023 EY Ventures LLC 4,874 12/31/2017 Jack Boles Parking 4,241 10/31/2022 5/24/2017 No NAP 5/24/2017 NAP NAP No 221,849
19 Loan 54 GACC DBNY 444 Spear 6,717 6/30/2018 IDEO 6,547 6/30/2018 Tuan & Robinson 3,388 2/28/2022 5/26/2017 No NAP 5/30/2017 5/26/2017 18% No 0
20 Loan   GACC DBNY 5 Points Center 3,007 3/31/2022 Andre Boudin Bakeries Inc 3,000 10/31/2024 Panda Express Inc 2,732 12/31/2029 3/24/2017 No NAP 3/22/2017 3/23/2017 9% No 110,106
21 Loan 55, 56 CREFI CREFI Doraville Plaza 13,000 4/30/2021 Ace Handbags 11,975 5/31/2024 Choice Cap, Inc. 7,500 12/31/2026 5/10/2017 No NAP 3/29/2017 NAP NAP No 166,667
22 Loan   CREFI CREFI FedEx Freight Zion     NAP     NAP     6/1/2017 No NAP 6/7/2017 NAP NAP No 0
23 Loan 57, 58 GACC DBNY Best Western Plus Marina Gateway     NAP     NAP     4/6/2017 No NAP 4/6/2017   5% No 110,256
24 Loan 59 GACC DBNY Forum at the Soncy 7,602 1/31/2023 Lane Bryant, Inc 5,817 1/31/2018 Chico’s Fashion, Inc. 4,486 6/30/2018 11/17/2016 No NAP 11/17/2016 NAP NAP No 56,656
25 Loan 60 GACC DBNY Presidio Office 5,806 7/31/2020 Rich Talent 4,665 2/28/2021 Baptist Yoga SF 4,024 9/30/2018 4/27/2017 No NAP 4/27/2017 4/27/2017 18% No 0
26 Loan   GACC DBNY Elston & Webster Building 12,000 9/30/2017 Two Point Conversions, Inc. 10,000 12/31/2023 Yogaview, LLC. 7,200 5/31/2019 6/7/2017 No NAP 6/6/2017 NAP NAP No 187,266
27 Loan 61 CREFI CREFI Berkshire Square Apartments     NAP     NAP     5/19/2017 No NAP 5/19/2017 NAP NAP No 29,125
28 Loan   GACC DBNY Pinole Ridge 4,565 4/26/2021 Bright Now Dental 3,550 6/30/2019 Sleep Number 3,260 12/31/2020 4/10/2017 No NAP 4/7/2017 5/4/2017 9% No 64,105
29 Loan 62 CREFI CREFI 1322 3rd Street Promenade 1,523 12/31/2025 NAP     NAP     3/27/2017 No NAP 3/27/2017 3/30/2017 19% No 19,357
30 Loan 63, 64 CGMRC CGMRC 3925 Brookside Parkway     NAP     NAP     1/12/2017 No NAP 12/16/2016 NAP NAP No 64,909
31 Loan   GACC DBNY 1150 65th Street 7,918 7/31/2022 The Linde Group 6,680 1/31/2021 Guayakii 4,800 5/31/2018 5/30/2017 No NAP 5/30/2017 5/30/2017 19% No 0
32 Loan   GACC DBNY Market Creek Plaza 2,500 11/28/2017 Asia Wok San Diego 2,450 5/31/2018 Subway 1,620 4/30/2019 4/4/2017 No NAP 4/3/2017 4/3/2017 7% No 39,278
33 Loan   CREFI CREFI Boatyard Shopping Center 6,004 1/31/2021 Mendocino Coast Health 4,500 1/31/2021 Pacific Physical Therapy 3,400 7/31/2018 3/30/2017 No NAP 3/28/2017 3/30/2017 8% No 39,102
34 Loan 65, 66 GACC DBNY Good Samaritan Medical Center 2,858 8/31/2020 City of San Jose 2,511 8/31/2018 Sweet Tooth Care 2,354 6/30/2023 4/4/2017 No NAP 4/4/2017 4/4/2017 14% No 35,721
35 Loan 67, 68 GACC DBNY Shops at the Canyons 3,410 11/25/2020 Dental One, Inc. 2,677 2/28/2019 Purple Entertainment, LLC 2,575 1/31/2022 4/25/2017 No NAP 4/26/2017 NAP NAP No 40,711
36 Loan 69 CREFI CREFI Summertree Apartments     NAP     NAP     6/1/2017 No NAP 6/1/2017 NAP NAP No 54,387
37 Loan   CREFI CREFI Rita Ranch I 3,150 3/31/2019 Happy Wok 2,334 7/31/2020 Success Martial Arts 1,598 12/31/2017 4/26/2017 No NAP 4/26/2017 NAP NAP No 38,314
38 Loan   CREFI CREFI Fort Knox Self Storage     NAP     NAP     4/24/2017 No NAP 4/19/2017 NAP NAP No 39,787
39 Loan   CREFI CREFI 1566 Third Avenue     NAP     NAP     4/25/2017 No NAP 4/25/2017 NAP NAP No 7,297
40 Loan   CREFI CREFI Fresenius Medical Center Evergreen     NAP     NAP     4/17/2017 No NAP 5/31/2017 NAP NAP No 10,434
41 Loan 70, 71 CREFI CREFI Mission Plaza 2,650 12/31/2021 Cosmo Prof 2,360 1/31/2026 Brick Dental 2,190 12/31/2026 4/14/2017 No NAP 4/14/2017 4/14/2017 6% No 10,159
42 Loan 72, 73 GACC DBNY Hampton Inn Greenwood     NAP     NAP     3/13/2017 No NAP 3/13/2017 NAP NAP No 47,321
43 Loan   CREFI CREFI Great Oaks Apartments     NAP     NAP     4/26/2017 No NAP 4/26/2017 NAP NAP No 35,575
44 Loan 74, 75, 76 CREFI CREFI Texas and Chicago Retail Portfolio                             No 33,166
44.01 Property       Grapevine Legacy Bank     NAP     NAP     3/3/2017 No NAP 3/3/2017 NAP NAP No  
44.02 Property       Nacogdoches Retail 1,000 5/31/2021 NAP     NAP     3/3/2017 No NAP 3/3/2017 NAP NAP No  
44.03 Property       Chicago Mattress Firm     NAP     NAP     5/22/2017 No NAP 5/15/2017 NAP NAP No  
44.04 Property       Irving Sonic     NAP     NAP     3/3/2017 No NAP 3/10/2017 NAP NAP No  
45 Loan   CREFI CREFI CityLine Self Storage PA & LA Portfolio                             No 28,531
45.01 Property       Central Self Storage     NAP     NAP     4/19/2017 No NAP 4/19/2017 NAP NAP No  
45.02 Property       Around the Clock Storage     NAP     NAP     4/20/2017 No NAP 4/12/2017 NAP NAP No  
46 Loan   CREFI CREFI Mt. Repose Self Storage     NAP     NAP     4/24/2017 No NAP 4/24/2017 NAP NAP No 5,845
47 Loan 77 GACC PCI, DBNY Walgreens Market Creek     NAP     NAP     4/3/2017 No NAP 4/3/2017 4/3/2017 6% No 0
48 Loan   CREFI CREFI Fresenius Medical Center Mora     NAP     NAP     4/17/2017 No NAP 4/13/2017 NAP NAP No 0

 

A-12 

 

 

CD 2017-CD5 Annex A

 

Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Ongoing RE Tax Reserve ($) Upfront Insurance Reserve ($) Ongoing Insurance Reserve ($) Upfront Replacement Reserve ($) Ongoing Replacement Reserve ($) Replacement Reserve Caps ($) Upfront TI/LC Reserve ($) Ongoing TI/LC Reserve ($) TI/LC Caps ($) Upfront Debt Service Reserve ($) Ongoing Debt Service Reserve ($) Upfront Deferred Maintenance Reserve ($) Ongoing Deferred Maintenance Reserve ($)
1 Loan 8, 9, 10, 11, 12, 13, 14 CGMRC, GACC MSBNA, CGMRC, DBNY, WFB General Motors Building 0 0 0 0 0 0 0 0 0 0 0 0 0
2 Loan 15, 16, 17 GACC DBNY, GSMC, MSBNA Olympic Tower 0 298,431 0 25,989,597 0 0 21,357,936 0 0 0 0 0 0
3 Loan 18, 19 GACC DBNY AHIP Northeast Portfolio IV 75,768 0 0 0 0 0 0 0 0 0 0 12,600 0
3.01 Property       Residence Inn Baltimore White Marsh                          
3.02 Property       Hampton Inn Suites Arundel BWI Airport                          
3.03 Property       Residence Inn Neptune at Gateway Centre                          
3.04 Property       Residence Inn Atlantic City Egg Harbor Township                          
4 Loan 20, 21, 22, 23, 24 GACC DBNY, JPM, Natixis, SocGen, Barclays 245 Park Avenue 3,878,518 227,000 113,500 47,738 47,738 0 0 0 0 0 0 0 0
5 Loan 25, 26, 27, 28 GACC DBNY, JPMCB, Barclays, BofA Starwood Capital Group Hotel Portfolio 0 0 0 0 727,736 0 0 0 0 0 0 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                          

 

A-13 

 

 

CD 2017-CD5 Annex A

 

Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Ongoing RE Tax Reserve ($) Upfront Insurance Reserve ($) Ongoing Insurance Reserve ($) Upfront Replacement Reserve ($) Ongoing Replacement Reserve ($) Replacement Reserve Caps ($) Upfront TI/LC Reserve ($) Ongoing TI/LC Reserve ($) TI/LC Caps ($) Upfront Debt Service Reserve ($) Ongoing Debt Service Reserve ($) Upfront Deferred Maintenance Reserve ($) Ongoing Deferred Maintenance Reserve ($)
6 Loan 29, 30, 31 CREFI CREFI Brookwood Self Storage LA-MS Portfolio 44,063 0 0 0 0 400,788 0 0 0 0 0 5,625 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 32, 33 GACC DBNY Midlink Business Park 18,652 0 0 0 14,058 337,402 461,530 25,264 700,000 0 0 0 0
8 Loan 34 GACC DBNY Residence Inn Long Beach 0 0 0 0 0 0 0 0 0 0 0 0 0
9 Loan 35, 36, 37, 38 CREFI CREFI Embassy Suites Anaheim Orange 51,775 0 0 0 45,196 0 0 0 0 0 0 0 0
10 Loan   CREFI CREFI 501 Riverside Avenue 42,711 31,401 10,467 0 3,329 120,000 0 19,972 718,843 0 0 0 0
11 Loan 30, 39, 40, 41 CREFI CREFI, CCRE IGT Reno 0 0 0 0 0 0 0 0 0 0 0 0 0
12 Loan 42, 43 CREFI CREFI Brookwood Self Storage TX Portfolio 82,327 0 0 0 0 102,639 0 0 0 0 0 2,500 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 44, 45 CREFI CREFI Town Square Plaza 47,352 4,910 2,455 0 2,751 0 250,000 0 250,000 0 0 35,625 0
14 Loan 46 CREFI CREFI 7 East 96th Street 18,047 10,789 981 0 816 0 0 0 0 0 0 0 0
15 Loan 47, 48, 49, 50 CREFI CREFI Residence Inn Columbus Easton 25,319 0 0 0 0 0 0 0 0 0 0 0 0
16 Loan   GACC DBNY Pack Square 16,018 8,095 4,047 0 2,274 81,850 250,000 11,667 500,000 0 0 0 0
17 Loan 51, 52 GACC Column, WFB, Regions Gurnee Mills 0 0 0 0 0 0 0 0 0 0 0 0 0
18 Loan 53 CREFI CREFI Brookriver Executive Center 20,168 0 0 0 5,249 0 0 9,184 0 0 0 0 0
19 Loan 54 GACC DBNY 444 Spear 0 0 0 0 0 0 0 0 0 0 0 0 0
20 Loan   GACC DBNY 5 Points Center 18,351 0 0 0 772 27,789 92,400 4,213 151,657 0 0 0 0
21 Loan 55, 56 CREFI CREFI Doraville Plaza 20,833 0 0 85,000 0 85,000 300,000 0 300,000 0 0 50,000 0
22 Loan   CREFI CREFI FedEx Freight Zion 0 0 0 0 547 0 0 2,737 0 0 0 0 0
23 Loan 57, 58 GACC DBNY Best Western Plus Marina Gateway 18,376 0 0 0 20,028 0 0 0 0 0 0 0 0
24 Loan 59 GACC DBNY Forum at the Soncy 11,331 0 0 0 1,082 38,948 1,000,000 0 500,000 0 0 0 0
25 Loan 60 GACC DBNY Presidio Office 0 32,898 2,742 0 964 23,142 200,000 7,232 260,352 0 0 0 0
26 Loan   GACC DBNY Elston & Webster Building 29,260 0 0 0 1,751 63,045 0 6,421 231,165 0 0 0 0
27 Loan 61 CREFI CREFI Berkshire Square Apartments 8,108 14,710 7,355 1,128,000 7,375 0 0 0 0 0 0 0 0
28 Loan   GACC DBNY Pinole Ridge 16,026 1,245 1,245 0 701 16,829 0 7,363 177,000 0 0 0 0
29 Loan 62 CREFI CREFI 1322 3rd Street Promenade 3,226 38,260 4,251 0 363 0 0 0 0 0 0 0 0
30 Loan 63, 64 CGMRC CGMRC 3925 Brookside Parkway 12,982 0 0 0 3,182 0 0 0 0 0 0 9,143 0
31 Loan   GACC DBNY 1150 65th Street 0 0 0 0 0 0 0 0 0 0 0 0 0
32 Loan   GACC DBNY Market Creek Plaza 13,093 16,771 2,795 0 1,300 0 0 3,251 200,000 0 0 8,125 0
33 Loan   CREFI CREFI Boatyard Shopping Center 9,775 0 1,868 140,000 1,294 0 0 8,625 200,000 0 0 32,625 0
34 Loan 65, 66 GACC DBNY Good Samaritan Medical Center 11,907 1,698 849 0 823 19,741 459,250 0 172,000 0 0 14,375 0
35 Loan 67, 68 GACC DBNY Shops at the Canyons 20,355 7,732 1,933 0 681 24,515 351,646 0 150,000 0 0 0 0
36 Loan 69 CREFI CREFI Summertree Apartments 6,798 24,764 4,953 0 4,781 0 0 0 0 0 0 79,006 0
37 Loan   CREFI CREFI Rita Ranch I 12,771 0 522 0 785 0 110,000 2,637 325,000 0 0 211,703 0
38 Loan   CREFI CREFI Fort Knox Self Storage 3,617 0 0 0 571 0 0 0 0 0 0 59,263 0
39 Loan   CREFI CREFI 1566 Third Avenue 7,297 0 0 0 205 0 0 0 0 0 0 10,375 0
40 Loan   CREFI CREFI Fresenius Medical Center Evergreen 3,478 0 0 0 217 7,825 0 0 0 0 0 0 0
41 Loan 70, 71 CREFI CREFI Mission Plaza 3,386 3,151 350 80,000 0 80,000 0 1,658 100,000 0 0 4,500 0
42 Loan 72, 73 GACC DBNY Hampton Inn Greenwood 6,760 0 0 0 7,443 0 0 0 0 0 0 0 0
43 Loan   CREFI CREFI Great Oaks Apartments 5,929 10,591 2,648 0 3,333 80,000 0 0 0 0 0 0 0
44 Loan 74, 75, 76 CREFI CREFI Texas and Chicago Retail Portfolio 4,756 0 0 0 352 30,000 0 1,172 40,000 0 0 16,188 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 4,755 1,886 943 0 1,526 0 0 0 0 0 0 62,755 0
45.01 Property       Central Self Storage                          
45.02 Property       Around the Clock Storage                          
46 Loan   CREFI CREFI Mt. Repose Self Storage 5,845 7,526 1,075 0 0 0 0 0 0 0 0 0 0
47 Loan 77 GACC PCI, DBNY Walgreens Market Creek 0 0 0 0 0 0 0 0 0 0 0 0 0
48 Loan   CREFI CREFI Fresenius Medical Center Mora 0 0 0 0 75 2,700 0 0 0 0 0 0 0

 

A-14 

 

 

CD 2017-CD5 Annex A

 

Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Upfront Environmental Reserve ($) Ongoing Environmental Reserve ($) Upfront Other Reserve ($) Ongoing Other Reserve ($) Other Reserve Description
1 Loan 8, 9, 10, 11, 12, 13, 14 CGMRC, GACC MSBNA, CGMRC, DBNY, WFB General Motors Building 0 0 0 0  
2 Loan 15, 16, 17 GACC DBNY, GSMC, MSBNA Olympic Tower 0 0 13,997,581 153,680 Free Rent Reserve (Upfront: 11,843,236); Ground Rent Reserve (Upfront: 2,154,345; Monthly: 153,680)
3 Loan 18, 19 GACC DBNY AHIP Northeast Portfolio IV 0 0 2,864,145 0 PIP Reserve (Upfront: 2,864,145)
3.01 Property       Residence Inn Baltimore White Marsh          
3.02 Property       Hampton Inn Suites Arundel BWI Airport          
3.03 Property       Residence Inn Neptune at Gateway Centre          
3.04 Property       Residence Inn Atlantic City Egg Harbor Township          
4 Loan 20, 21, 22, 23, 24 GACC DBNY, JPM, Natixis, SocGen, Barclays 245 Park Avenue 0 0 11,431,608   Outstanding Rollover (Upfront: $10,298,441), Free Rent Reserve (Upfront: $1,133,167)
5 Loan 25, 26, 27, 28 GACC DBNY, JPMCB, Barclays, BofA Starwood Capital Group Hotel Portfolio 0 0 12,268,991   Larkspur Landing Capital Work/FF&E Reserve (Upfront: 6,385,000); Capital Work Reserve (Upfront: 5,883,991)
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          

 

A-15 

 

 

CD 2017-CD5 Annex A

 

Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Upfront Environmental Reserve ($) Ongoing Environmental Reserve ($) Upfront Other Reserve ($) Ongoing Other Reserve ($) Other Reserve Description
6 Loan 29, 30, 31 CREFI CREFI Brookwood Self Storage LA-MS Portfolio 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 32, 33 GACC DBNY Midlink Business Park 0 0 0 0  
8 Loan 34 GACC DBNY Residence Inn Long Beach 0 0 0 0  
9 Loan 35, 36, 37, 38 CREFI CREFI Embassy Suites Anaheim Orange 0 0 0 0  
10 Loan   CREFI CREFI 501 Riverside Avenue 0 0 1,113,910 0 Unfunded Obligations Reserve ($1,079,110); Free Rent Reserve ($34,800)
11 Loan 30, 39, 40, 41 CREFI CREFI, CCRE IGT Reno 0 0 0 0  
12 Loan 42, 43 CREFI CREFI Brookwood Self Storage TX Portfolio 0 0 1,250,000 0 Holdback Reserve
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 44, 45 CREFI CREFI Town Square Plaza 0 0 0 0  
14 Loan 46 CREFI CREFI 7 East 96th Street 0 0 150,000 0 Unfunded Obligations Reserve
15 Loan 47, 48, 49, 50 CREFI CREFI Residence Inn Columbus Easton 0 0 0 0  
16 Loan   GACC DBNY Pack Square 0 0 0 0  
17 Loan 51, 52 GACC Column, WFB, Regions Gurnee Mills 0 0 0 0  
18 Loan 53 CREFI CREFI Brookriver Executive Center 0 0 28,916 0 Free Rent Reserve
19 Loan 54 GACC DBNY 444 Spear 0 0 0 0  
20 Loan   GACC DBNY 5 Points Center 0 0 15,576 0 Pink Polish Reserve (Upfront: $15,576)
21 Loan 55, 56 CREFI CREFI Doraville Plaza 0 0 0 0  
22 Loan   CREFI CREFI FedEx Freight Zion 0 0 0 0  
23 Loan 57, 58 GACC DBNY Best Western Plus Marina Gateway 0 0 114,377 38,126 Ground Rent Reserve (Upfront: $114,377; Monthly: $38,126)
24 Loan 59 GACC DBNY Forum at the Soncy 0 0 0 0  
25 Loan 60 GACC DBNY Presidio Office 0 0 417,277 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)
26 Loan   GACC DBNY Elston & Webster Building 0 0 0 0  
27 Loan 61 CREFI CREFI Berkshire Square Apartments 0 0 450,000 0 Designated Replacements Holdback Reserve
28 Loan   GACC DBNY Pinole Ridge 0 0 0 0  
29 Loan 62 CREFI CREFI 1322 3rd Street Promenade 0 0 33,623 2,802 Ground Rent Reserve
30 Loan 63, 64 CGMRC CGMRC 3925 Brookside Parkway 0 0 2,487,150 0 Specified Tenant TI/LC Reserve
31 Loan   GACC DBNY 1150 65th Street 0 0 0 0  
32 Loan   GACC DBNY Market Creek Plaza 0 0 0 0  
33 Loan   CREFI CREFI Boatyard Shopping Center 0 0 0 0  
34 Loan 65, 66 GACC DBNY Good Samaritan Medical Center 0 0 141,327 0 Free Rent Reserve (Upfront: $129,143); Prepaid Rent Reserve (Upfront: $12,184)
35 Loan 67, 68 GACC DBNY Shops at the Canyons 0 0 13,665   Free Rent Reserve (Upfront: $6,328); State Farm Reserve (Upfront: $7,337)
36 Loan 69 CREFI CREFI Summertree Apartments 0 0 300,000 0 Holdback Reserve
37 Loan   CREFI CREFI Rita Ranch I 0 0 0 0  
38 Loan   CREFI CREFI Fort Knox Self Storage 0 0 0 0  
39 Loan   CREFI CREFI 1566 Third Avenue 0 0 0 0  
40 Loan   CREFI CREFI Fresenius Medical Center Evergreen 0 0 0 0  
41 Loan 70, 71 CREFI CREFI Mission Plaza 0 0 26,065 0 Unfunded Obligations Reserve
42 Loan 72, 73 GACC DBNY Hampton Inn Greenwood 0 0 1,160,629   PIP Reserve (Upfront: $1,150,295); Ground Rent Reserve (Upfront: $10,334)
43 Loan   CREFI CREFI Great Oaks Apartments 0 0 0 0  
44 Loan 74, 75, 76 CREFI CREFI Texas and Chicago Retail Portfolio 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  
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  
47 Loan 77 GACC PCI, DBNY Walgreens Market Creek 0 0 0 0  
48 Loan   CREFI CREFI Fresenius Medical Center Mora 0 0 0 0  

 

A-16 

 

 

CD 2017-CD5 Annex A

 

Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Borrower Name
1 Loan 8, 9, 10, 11, 12, 13, 14 CGMRC, GACC MSBNA, CGMRC, DBNY, WFB General Motors Building 767 Fifth Partners LLC
2 Loan 15, 16, 17 GACC DBNY, GSMC, MSBNA Olympic Tower OT Real Estate Owner LLC
3 Loan 18, 19 GACC DBNY AHIP Northeast Portfolio IV AHIP MD Hanover 7027 Properties LLC; AHIP MD Hanover 7027 Enterprises 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
3.01 Property       Residence Inn Baltimore White Marsh  
3.02 Property       Hampton Inn Suites Arundel BWI Airport  
3.03 Property       Residence Inn Neptune at Gateway Centre  
3.04 Property       Residence Inn Atlantic City Egg Harbor Township  
4 Loan 20, 21, 22, 23, 24 GACC DBNY, JPM, Natixis, SocGen, Barclays 245 Park Avenue 245 Park Avenue Property LLC
5 Loan 25, 26, 27, 28 GACC DBNY, JPMCB, Barclays, BofA Starwood Capital Group Hotel Portfolio 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.
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  

 

A-17 

 

 

CD 2017-CD5 Annex A

 

Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Borrower Name
6 Loan 29, 30, 31 CREFI CREFI Brookwood Self Storage LA-MS Portfolio Brookwood Holdings LA, L.L.C. and Brookwood Holdings MS, L.L.C.
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 32, 33 GACC DBNY Midlink Business Park Midlink Business Park, LLC
8 Loan 34 GACC DBNY Residence Inn Long Beach Portside Partners Holdco, LLC
9 Loan 35, 36, 37, 38 CREFI CREFI Embassy Suites Anaheim Orange 400 Anaheim, LLC
10 Loan   CREFI CREFI 501 Riverside Avenue Riverside Avenue Partners, Ltd.
11 Loan 30, 39, 40, 41 CREFI CREFI, CCRE IGT Reno AGNL Slots, L.L.C.
12 Loan 42, 43 CREFI CREFI Brookwood Self Storage TX Portfolio Brookwood Holdings LA, L.L.C. and Brookwood Holdings MS, L.L.C.
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 44, 45 CREFI CREFI Town Square Plaza Town Square Partners LLC
14 Loan 46 CREFI CREFI 7 East 96th Street 7E Holdings LLC
15 Loan 47, 48, 49, 50 CREFI CREFI Residence Inn Columbus Easton Columbus Easton Hotel II LLC
16 Loan   GACC DBNY Pack Square Pack Square Property, LLC
17 Loan 51, 52 GACC Column, WFB, Regions Gurnee Mills Mall at Gurnee Mills, LLC
18 Loan 53 CREFI CREFI Brookriver Executive Center Asheville Holdings, LLC, Asheville Brookriver, LLC and Trisib Brookriver, LLC
19 Loan 54 GACC DBNY 444 Spear 444 Spear, LLC
20 Loan   GACC DBNY 5 Points Center Beach Center Partners, LLC; Mickel 5 Points Holdings, LLC
21 Loan 55, 56 CREFI CREFI Doraville Plaza Doraville Plaza Investors, LLC; JRS Doraville, LLC and JBK Doraville, LLC
22 Loan   CREFI CREFI FedEx Freight Zion Zion Ninth Street, LLC
23 Loan 57, 58 GACC DBNY Best Western Plus Marina Gateway IWF Marina Gateway Hotel, LLC
24 Loan 59 GACC DBNY Forum at the Soncy Amarillo FAS 2016, LLC
25 Loan 60 GACC DBNY Presidio Office Presidio Internet Center, LLC
26 Loan   GACC DBNY Elston & Webster Building Elston Webster Delaware, LLC
27 Loan 61 CREFI CREFI Berkshire Square Apartments BKS 354, LLC
28 Loan   GACC DBNY Pinole Ridge Pinole Ridge Mall, LLC
29 Loan 62 CREFI CREFI 1322 3rd Street Promenade SF Partners LLC
30 Loan 63, 64 CGMRC CGMRC 3925 Brookside Parkway 3925 Brookside Parkway LLC
31 Loan   GACC DBNY 1150 65th Street 65th Street Development Company, LLC
32 Loan   GACC DBNY Market Creek Plaza Market Creek Plaza, LLC
33 Loan   CREFI CREFI Boatyard Shopping Center The Boatyard Associates and The Boatyard Associates Phase II
34 Loan 65, 66 GACC DBNY Good Samaritan Medical Center GS Medical Plaza, LLC
35 Loan 67, 68 GACC DBNY Shops at the Canyons Shops at the Canyons, LLC
36 Loan 69 CREFI CREFI Summertree Apartments Shreveport Loop LP
37 Loan   CREFI CREFI Rita Ranch I Rita Ranch 1 LLC
38 Loan   CREFI CREFI Fort Knox Self Storage CLC WSNC I, LLC
39 Loan   CREFI CREFI 1566 Third Avenue Thor 1566 Third Avenue LLC
40 Loan   CREFI CREFI Fresenius Medical Center Evergreen Net3 (Evergreen Park II), LLC
41 Loan 70, 71 CREFI CREFI Mission Plaza Santee-Mission Plaza LLC
42 Loan 72, 73 GACC DBNY Hampton Inn Greenwood Heidi Enterprise Inc.
43 Loan   CREFI CREFI Great Oaks Apartments Lufkin Great Oaks Apartments, LLC
44 Loan 74, 75, 76 CREFI CREFI Texas and Chicago Retail Portfolio REI Rentas Holdings, LLC
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 CLC HarveyLA I, LLC and CLC YorkPA I, LLC
45.01 Property       Central Self Storage  
45.02 Property       Around the Clock Storage  
46 Loan   CREFI CREFI Mt. Repose Self Storage Mt. Repose Self Storage, Ltd.
47 Loan 77 GACC PCI, DBNY Walgreens Market Creek Northwest Village Parcel 1, LLC
48 Loan   CREFI CREFI Fresenius Medical Center Mora Net3 (Mora), LLC

 

A-18 

 

 

CD 2017-CD5 Annex A

 

Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Delaware Statutory Trust? Y/N Carve-out Guarantor Loan Purpose Loan Amount (sources) ($) Principal’s New Cash Contribution ($) (7) Subordinate Debt ($) Other Sources ($) Total Sources ($) Loan Payoff ($)
1 Loan 8, 9, 10, 11, 12, 13, 14 CGMRC, GACC MSBNA, CGMRC, DBNY, WFB General Motors Building No NAP Refinance 1,470,000,000 0 830,000,000 0 2,300,000,000 1,606,000,000
2 Loan 15, 16, 17 GACC DBNY, GSMC, MSBNA Olympic Tower 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 0 1,000,000,000 249,903,892
3 Loan 18, 19 GACC DBNY AHIP Northeast Portfolio IV No American Hotel Income Properties REIT Inc. Acquisition 56,500,000 38,673,902 0 0 95,173,902 0
3.01 Property       Residence Inn Baltimore White Marsh                  
3.02 Property       Hampton Inn Suites Arundel BWI Airport                  
3.03 Property       Residence Inn Neptune at Gateway Centre                  
3.04 Property       Residence Inn Atlantic City Egg Harbor Township                  
4 Loan 20, 21, 22, 23, 24 GACC DBNY, JPM, Natixis, SocGen, Barclays 245 Park Avenue No 181 West Madison Holding LLC Acquisition 1,200,000,000 524,062,579 568,000,000 0 2,292,062,579 0
5 Loan 25, 26, 27, 28 GACC DBNY, JPMCB, Barclays, BofA Starwood Capital Group Hotel Portfolio No SCG Hotel Investors Holdings, L.P. Refinance 577,270,000 0 0 0 577,270,000 425,033,863
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                  

 

A-19 

 

 

CD 2017-CD5 Annex A

 

Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Delaware Statutory Trust? Y/N Carve-out Guarantor Loan Purpose Loan Amount (sources) ($) Principal’s New Cash Contribution ($) (7) Subordinate Debt ($) Other Sources ($) Total Sources ($) Loan Payoff ($)
6 Loan 29, 30, 31 CREFI CREFI Brookwood Self Storage LA-MS Portfolio No Brookwood Properties, L.L.C. Refinance 80,000,000 0 0 0 80,000,000 52,721,617
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 32, 33 GACC DBNY Midlink Business Park No Hackman Capital Partners, LLC; Michael D. Hackman Refinance 37,250,000 932,301 4,750,000 0 42,932,301 41,808,618
8 Loan 34 GACC DBNY Residence Inn Long Beach No Ensemble Investments, LLC Refinance 34,000,000 0 0 0 34,000,000 29,339,020
9 Loan 35, 36, 37, 38 CREFI CREFI Embassy Suites Anaheim Orange No National Hotel Investor LLC Acquisition 33,000,000 16,920,000 8,000,000 22,600 57,942,600 0
10 Loan   CREFI CREFI 501 Riverside Avenue No Marvin C. Harden, III Refinance 32,000,000 5,368,404 0 0 37,368,404 35,068,581
11 Loan 30, 39, 40, 41 CREFI CREFI, CCRE IGT Reno No AG Net Lease III Corp. and AG Net Lease III (SO) Corp. Acquisition 80,000,000 59,383,028 17,500,000 0 156,883,028 0
12 Loan 42, 43 CREFI CREFI Brookwood Self Storage TX Portfolio No Brookwood Properties, L.L.C. Refinance 21,500,000 0 0 0 21,500,000 15,594,809
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 44, 45 CREFI CREFI Town Square Plaza No Marc Jacobowitz and Yerachmeal Jacobson Acquisition 21,450,000 7,935,212 0 0 29,388,212 0
14 Loan 46 CREFI CREFI 7 East 96th Street No Edmond M. Safra Recapitalization 20,000,000 0 0 0 20,000,000 0
15 Loan 47, 48, 49, 50 CREFI CREFI Residence Inn Columbus Easton No Morton L. Olshan Refinance 20,000,000 0 0 0 20,000,000 7,165,056
16 Loan   GACC DBNY Pack Square No James Carr; Codina Property Holdings, LLC; K. Lawrence Gragg; Blake R. Berg; Mark C. Ibanez Acquisition 19,850,000 9,723,102 0 0 29,573,102 0
17 Loan 51, 52 GACC Column, WFB, Regions Gurnee Mills No Simon Property Group, L.P. Refinance 275,000,000 48,328,282 0 0 323,328,282 322,543,428
18 Loan 53 CREFI CREFI Brookriver Executive Center No Chanina Nachman David Reischer Acquisition 19,575,000 7,694,683 0 150,547 27,420,231 0
19 Loan 54 GACC DBNY 444 Spear No Felicia Woytak; Steven Rasmussen Refinance 17,000,000 0 0 0 17,000,000 8,091,187
20 Loan   GACC DBNY 5 Points Center No Diversified Partners, Inc.; The Linda Marie Mickel Trust u/d/t Dated September 29, 1992, As Amended Refinance 15,500,000 0 0 0 15,500,000 14,669,922
21 Loan 55, 56 CREFI CREFI Doraville Plaza No Jeffrey B. Kerker and Jan R. Saperstein Acquisition 14,500,000 5,883,035 0 463,197 20,846,232 0
22 Loan   CREFI CREFI FedEx Freight Zion No Jeffrey  L. Schmier Refinance 13,500,000 3,658,089 0 0 17,158,089 16,880,422
23 Loan 57, 58 GACC DBNY Best Western Plus Marina Gateway No Invest West Financial Corporation; John J. Sanders Refinance 13,400,000 0 0 0 13,400,000 12,121,233
24 Loan 59 GACC DBNY Forum at the Soncy No Gary Randall Andrews Refinance 13,250,000 1,648,538 0 0 14,898,538 13,566,835
25 Loan 60 GACC DBNY Presidio Office No John Clawson Refinance 13,000,000 0 0 0 13,000,000 10,553,579
26 Loan   GACC DBNY Elston & Webster Building No John Figlioli; Jay Goltz Refinance 13,000,000 0 0 0 13,000,000 9,581,291
27 Loan 61 CREFI CREFI Berkshire Square Apartments No Shawn Stafford Acquisition 12,450,000 5,404,263 0 277,026 18,131,289 0
28 Loan   GACC DBNY Pinole Ridge No Raymond Wong Acquisition 12,425,000 7,012,572 0 0 19,437,572 0
29 Loan 62 CREFI CREFI 1322 3rd Street Promenade No Isaac Shalom Refinance 12,000,000 0 0 0 12,000,000 9,803,678
30 Loan 63, 64 CGMRC CGMRC 3925 Brookside Parkway No AmTrust Financial Services, Inc. Acquisition 11,350,000 4,872,479 0 58,202 16,280,682 0
31 Loan   GACC DBNY 1150 65th Street No Felicia Woytak; Steven Rasmussen Refinance 11,000,000 0 0 0 11,000,000 7,927,804
32 Loan   GACC DBNY Market Creek Plaza No Jacobs Center for Neighborhood Innovation Refinance 11,000,000 0 0 0 11,000,000 10,716,477
33 Loan   CREFI CREFI Boatyard Shopping Center No William E. Patton and Mary R. Swann Refinance 9,750,000 0 0 0 9,750,000 9,086,972
34 Loan 65, 66 GACC DBNY Good Samaritan Medical Center No Raymond Wong Acquisition 8,500,000 5,500,783 0 0 14,000,783 0
35 Loan 67, 68 GACC DBNY Shops at the Canyons No Emilio Nicolas, Jr. Refinance 8,250,000 0 0 0 8,250,000 6,031,208
36 Loan 69 CREFI CREFI Summertree Apartments No Joseph P. Sullivan, Martin J. Ford and Stephen M. Stewart Refinance 7,850,000 0 0 0 7,850,000 6,384,042
37 Loan   CREFI CREFI Rita Ranch I No CNA Enterprises, Inc. Refinance 7,400,000 1,065,506 0 56,406 8,521,912 7,900,000
38 Loan   CREFI CREFI Fort Knox Self Storage No Alex Meshechok and Richard Schontz Acquisition 6,100,000 2,821,200 0 71,276 8,992,476 0
39 Loan   CREFI CREFI 1566 Third Avenue No Joseph J. Sitt Refinance 6,000,000 160,400 0 0 6,160,400 5,897,689
40 Loan   CREFI CREFI Fresenius Medical Center Evergreen No The David E. Cunningham Trust dated June 2, 1998 and David E. Cunningham Refinance 5,900,000 0 0 0 5,900,000 4,307,082
41 Loan 70, 71 CREFI CREFI Mission Plaza 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 0 5,840,000 2,095,664
42 Loan 72, 73 GACC DBNY Hampton Inn Greenwood No Ricky S. Patel (a/k/a Ramesh S. Patel) Recapitalization 5,500,000 0 0 0 5,500,000 0
43 Loan   CREFI CREFI Great Oaks Apartments No Randy L. Filasek and Herman M. Savoie, Jr. Refinance 5,400,000 0 0 0 5,400,000 4,093,331
44 Loan 74, 75, 76 CREFI CREFI Texas and Chicago Retail Portfolio No Pablo Lupinacci and Federico Grillo Acquisition/Recapitalization 5,250,000 3,430,803 0 14,640 8,695,443 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 No Alex Meshechok and Richard Schontz Acquisition 4,025,000 1,710,697 0 94,076 5,829,774 0
45.01 Property       Central Self Storage                  
45.02 Property       Around the Clock Storage                  
46 Loan   CREFI CREFI Mt. Repose Self Storage No Robert J. Krumdieck Refinance 3,000,000 0 0 0 3,000,000 2,410,305
47 Loan 77 GACC PCI, DBNY Walgreens Market Creek No Jacobs Center for Neighborhood Innovation Refinance 2,000,000 0 0 0 2,000,000 1,873,176
48 Loan   CREFI CREFI Fresenius Medical Center Mora No The David E. Cunningham Trust dated June 2, 1998 and David E. Cunningham Refinance 1,870,000 0 0 28,750 1,898,750 1,541,929

 

A-20 

 

 

CD 2017-CD5 Annex A

 

Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Purchase Price ($) Closing Costs ($) Reserves ($) Principal Equity Distribution ($) Other Uses ($) Total Uses ($) Lockbox Cash Management
1 Loan 8, 9, 10, 11, 12, 13, 14 CGMRC, GACC MSBNA, CGMRC, DBNY, WFB General Motors Building 0 41,107,676 0 652,892,324 0 2,300,000,000 Hard Springing
2 Loan 15, 16, 17 GACC DBNY, GSMC, MSBNA Olympic Tower 0 22,652,548 61,643,545 665,800,015 0 1,000,000,000 Hard In Place
3 Loan 18, 19 GACC DBNY AHIP Northeast Portfolio IV 91,300,000 471,558 3,402,345 0 0 95,173,902 Hard Springing
3.01 Property       Residence Inn Baltimore White Marsh                
3.02 Property       Hampton Inn Suites Arundel BWI Airport                
3.03 Property       Residence Inn Neptune at Gateway Centre                
3.04 Property       Residence Inn Atlantic City Egg Harbor Township                
4 Loan 20, 21, 22, 23, 24 GACC DBNY, JPM, Natixis, SocGen, Barclays 245 Park Avenue 2,210,000,000 70,356,233 11,706,346 0 0 2,292,062,579 Hard Springing
5 Loan 25, 26, 27, 28 GACC DBNY, JPMCB, Barclays, BofA Starwood Capital Group Hotel Portfolio 0 8,975,399 12,268,991 130,991,748 0 577,270,000 Soft Springing Springing
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                

 

A-21 

 

 

CD 2017-CD5 Annex A

 

Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Purchase Price ($) Closing Costs ($) Reserves ($) Principal Equity Distribution ($) Other Uses ($) Total Uses ($) Lockbox Cash Management
6 Loan 29, 30, 31 CREFI CREFI Brookwood Self Storage LA-MS Portfolio 0 1,095,591 270,001 25,912,792 0 80,000,000 Springing Springing
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 32, 33 GACC DBNY Midlink Business Park 0 522,044 601,639 0 0 42,932,301 Hard In Place
8 Loan 34 GACC DBNY Residence Inn Long Beach 0 240,438 0 4,420,543 0 34,000,000 Soft Springing Springing
9 Loan 35, 36, 37, 38 CREFI CREFI Embassy Suites Anaheim Orange 56,500,000 1,287,274 155,326 0 0 57,942,600 Hard In Place
10 Loan   CREFI CREFI 501 Riverside Avenue 0 770,111 1,529,713 0 0 37,368,404 Springing Springing
11 Loan 30, 39, 40, 41 CREFI CREFI, CCRE IGT Reno 156,000,000 883,028 0 0 0 156,883,028 Hard Springing
12 Loan 42, 43 CREFI CREFI Brookwood Self Storage TX Portfolio 0 237,895 1,746,463 3,920,833 0 21,500,000 Springing Springing
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 44, 45 CREFI CREFI Town Square Plaza 28,600,000 497,677 290,535 0 0 29,388,212 Springing Springing
14 Loan 46 CREFI CREFI 7 East 96th Street 0 1,139,620 178,836 18,681,544 0 20,000,000 Springing Springing
15 Loan 47, 48, 49, 50 CREFI CREFI Residence Inn Columbus Easton 0 511,023 25,319 7,014,852 5,283,750 20,000,000 Hard Springing
16 Loan   GACC DBNY Pack Square 28,300,000 918,897 354,205 0 0 29,573,102 Springing Springing
17 Loan 51, 52 GACC Column, WFB, Regions Gurnee Mills 0 784,854 0 0 0 323,328,282 Hard Springing
18 Loan 53 CREFI CREFI Brookriver Executive Center 26,730,000 439,466 250,765 0 0 27,420,231 Hard Springing
19 Loan 54 GACC DBNY 444 Spear 0 253,093 0 8,655,720 0 17,000,000 Springing Springing
20 Loan   GACC DBNY 5 Points Center 0 408,390 218,082 0 0 15,296,394 Springing Springing
21 Loan 55, 56 CREFI CREFI Doraville Plaza 20,000,000 244,565 601,667 0 0 20,846,232 Springing Springing
22 Loan   CREFI CREFI FedEx Freight Zion 0 277,667 0 0 0 17,158,089 Springing Springing
23 Loan 57, 58 GACC DBNY Best Western Plus Marina Gateway 0 396,332 224,632 657,802 0 13,400,000 Hard Springing
24 Loan 59 GACC DBNY Forum at the Soncy 0 275,047 1,056,656 0 0 14,898,538 Springing Springing
25 Loan 60 GACC DBNY Presidio Office 0 171,742 650,176 1,624,503 0 13,000,000 Hard Springing
26 Loan   GACC DBNY Elston & Webster Building 0 202,204 187,266 3,029,240 0 13,000,000 Springing Springing
27 Loan 61 CREFI CREFI Berkshire Square Apartments 16,000,000 509,454 1,621,835 0 0 18,131,289 Springing Springing
28 Loan   GACC DBNY Pinole Ridge 19,115,619 256,603 65,350 0 0 19,437,572 Springing Springing
29 Loan 62 CREFI CREFI 1322 3rd Street Promenade 0 185,144 91,240 1,919,937 0 12,000,000 Hard In Place
30 Loan 63, 64 CGMRC CGMRC 3925 Brookside Parkway 13,392,000 327,480 2,561,202 0 0 16,280,682 Hard Springing
31 Loan   GACC DBNY 1150 65th Street 0 130,757 0 2,941,439 0 11,000,000 Springing Springing
32 Loan   GACC DBNY Market Creek Plaza 0 209,603 64,174 9,746 0 11,000,000 Hard Springing
33 Loan   CREFI CREFI Boatyard Shopping Center 0 212,072 211,727 239,229 0 9,750,000 Springing Springing
34 Loan 65, 66 GACC DBNY Good Samaritan Medical Center 13,151,940 196,473 652,371 0 0 14,000,783 Springing Springing
35 Loan 67, 68 GACC DBNY Shops at the Canyons 0 215,621 413,753 1,589,417 0 8,250,000 Hard Springing
36 Loan 69 CREFI CREFI Summertree Apartments 0 171,154 458,157 836,647 0 7,850,000 Springing Springing
37 Loan   CREFI CREFI Rita Ranch I 0 261,896 360,017 0 0 8,521,912 Springing Springing
38 Loan   CREFI CREFI Fort Knox Self Storage 8,497,500 395,926 99,049 0 0 8,992,476 Springing Springing
39 Loan   CREFI CREFI 1566 Third Avenue 0 245,038 17,672 0 0 6,160,400 Hard In Place
40 Loan   CREFI CREFI Fresenius Medical Center Evergreen 0 47,262 10,434 1,535,222 0 5,900,000 Springing Springing
41 Loan 70, 71 CREFI CREFI Mission Plaza 0 113,134 123,875 3,507,327 0 5,840,000 Springing Springing
42 Loan 72, 73 GACC DBNY Hampton Inn Greenwood 0 102,516 1,207,950 4,189,534 0 5,500,000 Springing Springing
43 Loan   CREFI CREFI Great Oaks Apartments 0 323,104 46,166 937,399 0 5,400,000 Springing Springing
44 Loan 74, 75, 76 CREFI CREFI Texas and Chicago Retail Portfolio 8,201,875 444,214 49,354 0 0 8,695,443 Springing Springing
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 5,350,000 386,602 93,172 0 0 5,829,774 Springing Springing
45.01 Property       Central Self Storage                
45.02 Property       Around the Clock Storage                
46 Loan   CREFI CREFI Mt. Repose Self Storage 0 138,299 13,371 438,026 0 3,000,000 Springing Springing
47 Loan 77 GACC PCI, DBNY Walgreens Market Creek 0 93,202 0 33,623 0 2,000,000 Hard In Place
48 Loan   CREFI CREFI Fresenius Medical Center Mora 0 63,257 0 293,564 0 1,898,750 Springing Springing

 

A-22 

 

 

CD 2017-CD5 Annex A

 

Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Cash Management Triggers
1 Loan 8, 9, 10, 11, 12, 13, 14 CGMRC, GACC MSBNA, CGMRC, DBNY, WFB General Motors Building (i) the occurrence of an Event of Default, (ii) Whole Loan DSCR is less than 1.20x
2 Loan 15, 16, 17 GACC DBNY, GSMC, MSBNA Olympic Tower (i) DY is less than 6.842%; (ii) Aggregate DY is less than 5.2%; (iii) Mezzanine Loan Default
3 Loan 18, 19 GACC DBNY AHIP Northeast Portfolio IV DSCR is less than 1.25x
3.01 Property       Residence Inn Baltimore White Marsh  
3.02 Property       Hampton Inn Suites Arundel BWI Airport  
3.03 Property       Residence Inn Neptune at Gateway Centre  
3.04 Property       Residence Inn Atlantic City Egg Harbor Township  
4 Loan 20, 21, 22, 23, 24 GACC DBNY, JPM, Natixis, SocGen, Barclays 245 Park Avenue (i) DSCR is less than 1.15x; (ii) Mezzanine Loan Default; (iii) Property Manager bankruptcy; (iv) Tenant Trigger Event
5 Loan 25, 26, 27, 28 GACC DBNY, JPMCB, Barclays, BofA Starwood Capital Group Hotel Portfolio (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
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  

 

A-23 

 

 

CD 2017-CD5 Annex A

 

Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Cash Management Triggers
6 Loan 29, 30, 31 CREFI CREFI Brookwood Self Storage LA-MS Portfolio (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x
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 32, 33 GACC DBNY Midlink Business Park (i) DSCR is less than 1.45x; (ii) combined DSCR is less than 1.15x, (iii) Mezzanine Loan Default; (iv) Lease Sweep Period  
8 Loan 34 GACC DBNY Residence Inn Long Beach (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.
9 Loan 35, 36, 37, 38 CREFI CREFI Embassy Suites Anaheim Orange (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
10 Loan   CREFI CREFI 501 Riverside Avenue (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Specified Tenant Trigger Period
11 Loan 30, 39, 40, 41 CREFI CREFI, CCRE IGT Reno (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
12 Loan 42, 43 CREFI CREFI Brookwood Self Storage TX Portfolio (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x
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 44, 45 CREFI CREFI Town Square Plaza (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period
14 Loan 46 CREFI CREFI 7 East 96th Street (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Specified Tenant Trigger Period
15 Loan 47, 48, 49, 50 CREFI CREFI Residence Inn Columbus Easton (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) any bankruptcy of Franchisor or Manager
16 Loan   GACC DBNY Pack Square DSCR is less than 1.20x
17 Loan 51, 52 GACC Column, WFB, Regions Gurnee Mills DSCR is less than 1.20x
18 Loan 53 CREFI CREFI Brookriver Executive Center (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
19 Loan 54 GACC DBNY 444 Spear DSCR is less than 1.25x
20 Loan   GACC DBNY 5 Points Center (i) DSCR is less than 1.15x; (ii) Lease Sweep Period
21 Loan 55, 56 CREFI CREFI Doraville Plaza (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Specified Tenant Trigger Event
22 Loan   CREFI CREFI FedEx Freight Zion (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) the occurrence of a Specified Tenant Trigger Event
23 Loan 57, 58 GACC DBNY Best Western Plus Marina Gateway (i) DSCR is less than 1.35x; (ii) Franchise Agreement is terminated
24 Loan 59 GACC DBNY Forum at the Soncy DSCR is less than 1.15x
25 Loan 60 GACC DBNY Presidio Office (i) DSCR is less than 1.50x; (ii) Lease Sweep Period
26 Loan   GACC DBNY Elston & Webster Building (i) DSCR is less than 1.15x; (ii) Lease Sweep Period
27 Loan 61 CREFI CREFI Berkshire Square Apartments (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x
28 Loan   GACC DBNY Pinole Ridge DSCR is less than 1.20x
29 Loan 62 CREFI CREFI 1322 3rd Street Promenade (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) the occurrence of a Specified Tenant Trigger Period
30 Loan 63, 64 CGMRC CGMRC 3925 Brookside Parkway (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) the occurrence of a Specified Tenant Trigger Period
31 Loan   GACC DBNY 1150 65th Street DSCR is less than 1.25x
32 Loan   GACC DBNY Market Creek Plaza (i) DSCR is less than 1.20x; (ii) Lease Sweep Period
33 Loan   CREFI CREFI Boatyard Shopping Center (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the occurrence of a Specified Tenant Trigger Period
34 Loan 65, 66 GACC DBNY Good Samaritan Medical Center (i) DSCR is less than 1.20x; (ii) Major Tenant Sweep
35 Loan 67, 68 GACC DBNY Shops at the Canyons (i) DSCR is less than 1.25x; (ii) Major Tenant Sweep
36 Loan 69 CREFI CREFI Summertree Apartments (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x
37 Loan   CREFI CREFI Rita Ranch I (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the occurrence of a Specified Tenant Trigger Event
38 Loan   CREFI CREFI Fort Knox Self Storage (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x
39 Loan   CREFI CREFI 1566 Third Avenue (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a Specified Tenant Trigger Period
40 Loan   CREFI CREFI Fresenius Medical Center Evergreen (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Specified Tenant Trigger Period
41 Loan 70, 71 CREFI CREFI Mission Plaza (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the occurrence of a Specified Tenant Trigger Period
42 Loan 72, 73 GACC DBNY Hampton Inn Greenwood (i) DSCR is less than 1.20x; (ii) a PIP being required by the Franchisor; (iii) the termination of the Franchise Agreement
43 Loan   CREFI CREFI Great Oaks Apartments (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x
44 Loan 74, 75, 76 CREFI CREFI Texas and Chicago Retail Portfolio (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Event
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 (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x
45.01 Property       Central Self Storage  
45.02 Property       Around the Clock Storage  
46 Loan   CREFI CREFI Mt. Repose Self Storage (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x
47 Loan 77 GACC PCI, DBNY Walgreens Market Creek (i) DSCR is less than 1.25x; (ii) Lease Sweep Period
48 Loan   CREFI CREFI Fresenius Medical Center Mora (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Specified Tenant Trigger Event

 

A-24 

 

 

CD 2017-CD5 Annex A

 

Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name 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 ($) Subordinate Companion Loan Interest Rate (%) Cut-off Date Mezzanine Debt Balance ($) Mezzanine Debt Interest Rate (%) Terrorism Insurance Required Y/N Control Number
1 Loan 8, 9, 10, 11, 12, 13, 14 CGMRC, GACC MSBNA, CGMRC, DBNY, WFB General Motors Building No     1,370,000,000.00 830,000,000.00 3.4300%     Yes 1
2 Loan 15, 16, 17 GACC DBNY, GSMC, MSBNA Olympic Tower Yes 9/30/2074 1,750,000 551,000,000.00 149,000,000.00 3.9539% 240,000,000 5.0000% Yes 2
3 Loan 18, 19 GACC DBNY AHIP Northeast Portfolio IV No               Yes 3
3.01 Property       Residence Inn Baltimore White Marsh No               Yes 3.01
3.02 Property       Hampton Inn Suites Arundel BWI Airport No               Yes 3.02
3.03 Property       Residence Inn Neptune at Gateway Centre No               Yes 3.03
3.04 Property       Residence Inn Atlantic City Egg Harbor Township No               Yes 3.04
4 Loan 20, 21, 22, 23, 24 GACC DBNY, JPM, Natixis, SocGen, Barclays 245 Park Avenue No     1,028,750,000.00 120,000,000.00 3.6694% 568,000,000 5.6323% Yes 4
5 Loan 25, 26, 27, 28 GACC DBNY, JPMCB, Barclays, BofA Starwood Capital Group Hotel Portfolio Various     537,270,000.00         Yes 5
5.01 Property       Larkspur Landing Sunnyvale No               Yes 5.01
5.02 Property       Larkspur Landing Milpitas No               Yes 5.02
5.03 Property       Larkspur Landing Campbell No               Yes 5.03
5.04 Property       Larkspur Landing San Francisco No               Yes 5.04
5.05 Property       Larkspur Landing Pleasanton No               Yes 5.05
5.06 Property       Larkspur Landing Bellevue No               Yes 5.06
5.07 Property       Larkspur Landing Sacramento No               Yes 5.07
5.08 Property       Hampton Inn Ann Arbor North No               Yes 5.08
5.09 Property       Larkspur Landing Hillsboro No               Yes 5.09
5.10 Property       Larkspur Landing Renton No               Yes 5.10
5.11 Property       Holiday Inn Arlington Northeast Rangers Ballpark No               Yes 5.11
5.12 Property       Residence Inn Toledo Maumee No               Yes 5.12
5.13 Property       Residence Inn Williamsburg No               Yes 5.13
5.14 Property       Hampton Inn Suites Waco South No               Yes 5.14
5.15 Property       Holiday Inn Louisville Airport Fair Expo No               Yes 5.15
5.16 Property       Courtyard Tyler No               Yes 5.16
5.17 Property       Hilton Garden Inn Edison Raritan Center Yes 9/30/2076 275,517           Yes 5.17
5.18 Property       Hilton Garden Inn St Paul Oakdale No               Yes 5.18
5.19 Property       Residence Inn Grand Rapids West No               Yes 5.19
5.20 Property       Peoria, AZ Residence Inn No               Yes 5.20
5.21 Property       Hampton Inn Suites Bloomington Normal No               Yes 5.21
5.22 Property       Courtyard Chico No               Yes 5.22
5.23 Property       Hampton Inn Suites Kokomo No               Yes 5.23
5.24 Property       Hampton Inn Suites South Bend No               Yes 5.24
5.25 Property       Courtyard Wichita Falls No               Yes 5.25
5.26 Property       Hampton Inn Morehead No               Yes 5.26
5.27 Property       Residence Inn Chico No               Yes 5.27
5.28 Property       Courtyard Lufkin No               Yes 5.28
5.29 Property       Hampton Inn Carlisle No               Yes 5.29
5.30 Property       Springhill Suites Williamsburg No               Yes 5.30
5.31 Property       Fairfield Inn Bloomington No               Yes 5.31
5.32 Property       Waco Residence Inn No               Yes 5.32
5.33 Property       Holiday Inn Express Fishers No               Yes 5.33
5.34 Property       Larkspur Landing Folsom No               Yes 5.34
5.35 Property       Springhill Suites Chicago Naperville Warrenville No               Yes 5.35
5.36 Property       Holiday Inn Express & Suites Paris No               Yes 5.36
5.37 Property       Toledo Homewood Suites No               Yes 5.37
5.38 Property       Grand Rapids Homewood Suites No               Yes 5.38
5.39 Property       Cheyenne Fairfield Inn and Suites No               Yes 5.39
5.40 Property       Fairfield Inn Laurel No               Yes 5.40
5.41 Property       Courtyard Akron Stow No               Yes 5.41
5.42 Property       Larkspur Landing Roseville No               Yes 5.42
5.43 Property       Towneplace Suites Bloomington No               Yes 5.43
5.44 Property       Hampton Inn Danville No               Yes 5.44
5.45 Property       Holiday Inn Norwich No               Yes 5.45
5.46 Property       Hampton Inn Suites Longview North No               Yes 5.46
5.47 Property       Springhill Suites Peoria Westlake No               Yes 5.47
5.48 Property       Hampton Inn Suites Buda No               Yes 5.48
5.49 Property       Shawnee Hampton Inn No               Yes 5.49
5.50 Property       Racine Fairfield Inn No               Yes 5.50
5.51 Property       Hampton Inn Selinsgrove Shamokin Dam No               Yes 5.51
5.52 Property       Holiday Inn Express & Suites Terrell No               Yes 5.52
5.53 Property       Westchase Homewood Suites No               Yes 5.53
5.54 Property       Holiday Inn Express & Suites Tyler South No               Yes 5.54
5.55 Property       Holiday Inn Express & Suites Huntsville No               Yes 5.55
5.56 Property       Hampton Inn Sweetwater No               Yes 5.56
5.57 Property       Comfort Suites Buda Austin South No               Yes 5.57
5.58 Property       Fairfield Inn & Suites Weatherford No               Yes 5.58
5.59 Property       Holiday Inn Express & Suites Altus No               Yes 5.59
5.60 Property       Comfort Inn & Suites Paris No               Yes 5.60
5.61 Property       Hampton Inn Suites Decatur No               Yes 5.61
5.62 Property       Holiday Inn Express & Suites Texarkana East No               Yes 5.62
5.63 Property       Mankato Fairfield Inn No               Yes 5.63
5.64 Property       Candlewood Suites Texarkana No               Yes 5.64
5.65 Property       Country Inn & Suites Houston Intercontinental Airport East No               Yes 5.65

 

A-25 

 

 

CD 2017-CD5 Annex A

 

Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name 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 ($) Subordinate Companion Loan Interest Rate (%) Cut-off Date Mezzanine Debt Balance ($) Mezzanine Debt Interest Rate (%) Terrorism Insurance Required Y/N Control Number
6 Loan 29, 30, 31 CREFI CREFI Brookwood Self Storage LA-MS Portfolio No     40,000,000.00         Yes 6
6.01 Property       Balis Self Storage No               Yes 6.01
6.02 Property       Feu Follet Self Storage No               Yes 6.02
6.03 Property       Belle Chasse Self Storage No               Yes 6.03
6.04 Property       Oak Villa Self Storage No               Yes 6.04
6.05 Property       Harding Self Storage No               Yes 6.05
6.06 Property       Florida Boulevard Self Storage No               Yes 6.06
6.07 Property       Industriplex Self Storage No               Yes 6.07
6.08 Property       Ambassador Self Storage No               Yes 6.08
6.09 Property       Interline Self Storage No               Yes 6.09
6.10 Property       Flowood Self Storage No               Yes 6.10
6.11 Property       Pearl Self Storage No               Yes 6.11
6.12 Property       Airway Self Storage No               Yes 6.12
6.13 Property       Highway 18 Self Storage No               Yes 6.13
7 Loan 32, 33 GACC DBNY Midlink Business Park No           4,744,651 10.5000% Yes 7
8 Loan 34 GACC DBNY Residence Inn Long Beach Yes 9/30/2071 798,500           Yes 8
9 Loan 35, 36, 37, 38 CREFI CREFI Embassy Suites Anaheim Orange No           8,000,000 10.5000% Yes 9
10 Loan   CREFI CREFI 501 Riverside Avenue No               Yes 10
11 Loan 30, 39, 40, 41 CREFI CREFI, CCRE IGT Reno No     50,000,000.00     17,500,000 9.0000% Yes 11
12 Loan 42, 43 CREFI CREFI Brookwood Self Storage TX Portfolio No               Yes 12
12.01 Property       Double Creek Self Storage No               Yes 12.01
12.02 Property       Rolling Oaks Self Storage No               Yes 12.02
12.03 Property       Leander Self Storage No               Yes 12.03
12.04 Property       Ingram Park Self Storage No               Yes 12.04
13 Loan 44, 45 CREFI CREFI Town Square Plaza No               Yes 13
14 Loan 46 CREFI CREFI 7 East 96th Street No               Yes 14
15 Loan 47, 48, 49, 50 CREFI CREFI Residence Inn Columbus Easton No               Yes 15
16 Loan   GACC DBNY Pack Square Yes 2/15/2086 0           Yes 16
17 Loan 51, 52 GACC Column, WFB, Regions Gurnee Mills No     251,377,817.82         Yes 17
18 Loan 53 CREFI CREFI Brookriver Executive Center No               Yes 18
19 Loan 54 GACC DBNY 444 Spear No               Yes 19
20 Loan   GACC DBNY 5 Points Center No               Yes 20
21 Loan 55, 56 CREFI CREFI Doraville Plaza No               Yes 21
22 Loan   CREFI CREFI FedEx Freight Zion No               Yes 22
23 Loan 57, 58 GACC DBNY Best Western Plus Marina Gateway Yes 5/15/2068 457,512           Yes 23
24 Loan 59 GACC DBNY Forum at the Soncy No               Yes 24
25 Loan 60 GACC DBNY Presidio Office Yes 6/30/2041 363,392           Yes 25
26 Loan   GACC DBNY Elston & Webster Building No               Yes 26
27 Loan 61 CREFI CREFI Berkshire Square Apartments No               Yes 27
28 Loan   GACC DBNY Pinole Ridge No               Yes 28
29 Loan 62 CREFI CREFI 1322 3rd Street Promenade Yes 4/30/2036 33,623           Yes 29
30 Loan 63, 64 CGMRC CGMRC 3925 Brookside Parkway No               Yes 30
31 Loan   GACC DBNY 1150 65th Street No               Yes 31
32 Loan   GACC DBNY Market Creek Plaza No               Yes 32
33 Loan   CREFI CREFI Boatyard Shopping Center No               Yes 33
34 Loan 65, 66 GACC DBNY Good Samaritan Medical Center No               Yes 34
35 Loan 67, 68 GACC DBNY Shops at the Canyons No               Yes 35
36 Loan 69 CREFI CREFI Summertree Apartments No               Yes 36
37 Loan   CREFI CREFI Rita Ranch I No               Yes 37
38 Loan   CREFI CREFI Fort Knox Self Storage No               Yes 38
39 Loan   CREFI CREFI 1566 Third Avenue No               Yes 39
40 Loan   CREFI CREFI Fresenius Medical Center Evergreen No               Yes 40
41 Loan 70, 71 CREFI CREFI Mission Plaza No               Yes 41
42 Loan 72, 73 GACC DBNY Hampton Inn Greenwood Yes 3/31/2036 28,800           Yes 42
43 Loan   CREFI CREFI Great Oaks Apartments No               Yes 43
44 Loan 74, 75, 76 CREFI CREFI Texas and Chicago Retail Portfolio No               Yes 44
44.01 Property       Grapevine Legacy Bank No               Yes 44.01
44.02 Property       Nacogdoches Retail No               Yes 44.02
44.03 Property       Chicago Mattress Firm No               Yes 44.03
44.04 Property       Irving Sonic No               Yes 44.04
45 Loan   CREFI CREFI CityLine Self Storage PA & LA Portfolio No               Yes 45
45.01 Property       Central Self Storage No               Yes 45.01
45.02 Property       Around the Clock Storage No               Yes 45.02
46 Loan   CREFI CREFI Mt. Repose Self Storage No               Yes 46
47 Loan 77 GACC PCI, DBNY Walgreens Market Creek No               Yes 47
48 Loan   CREFI CREFI Fresenius Medical Center Mora No               Yes 48

 

A-26 

 

 

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.
   
(8) The Cut-off Date Balance ($) of $100,000,000 represents the non-controlling notes A-2-C2-1, A-3-C2 and A-3-C3-2 of a $2,300,000,000 Loan Combination evidenced by 32 senior pari passu notes and four junior subordinate notes. The senior controlling pari passu companion note A-1-S, together with the senior non-controlling pari passu companion notes A-2-S, A-3-S, A-4-S, A-1-C1, A-2-C1, A-3-C1 and A-4-C1, with an aggregate outstanding principal balance as of the Cut-off Date of $725,000,000 and the non-controlling, subordinate notes B-1-S, B-2-S, B-3-S and B-4-S, with an aggregate outstanding principal balance as of the Cut-off Date of $830,000,000, were contributed to the BXP 2017-GM securitization transaction. The non-controlling notes A-1-C2, A-1-C3-1 and A-4-A3, with an outstanding principal balance as of the Cut-off Date of $90,000,000, are expected to be contributed to the BANK 2017-BNK6 securitization transaction. The non-controlling notes A-4-C2, A-4-C3 and A-4-A2, with an outstanding principal balance as of the Cut-off Date of $115,000,000 were contributed to the WFCM 2017-C38 securitization transaction. The remaining senior pari passu companion notes, with an aggregate outstanding principal balance as of the Cut-off Date of $440,000,000, are currently held by Morgan Stanley Bank, N.A., Citigroup Global Markets Realty Corp., Deutsche Bank AG, acting through its New York Branch and Cantor Commercial Real Estate Lending, L.P., or their respective affiliates, and are expected to be contributed to future securitization transactions. Cut-off Date LTV Ratio (%), LTV Ratio at Maturity / ARD (%), Underwritten NCF DSCR (x), Debt Yield on Underwritten Net Operating Income (%), Debt Yield on Underwritten Net Cash Flow (%) and Loan Per Unit ($) calculations are based on the senior pari passu Cut-off Date Balance of $1,470,000,000.
   
(9) The lockout period will be at least 26 payment dates beginning with and including the first payment date of July 9, 2017. For the purposes of this Preliminary Prospectus, the assumed lockout period of 26 months is based on the expected CD 2017-CD5 securitization closing date in August 2017. The actual lockout period may be longer.

 

A-27 

 

 

(10) The General Motors Building Mortgage Loan documents allow for a two business day grace period for (x) the payment due on the Maturity Date and (b) any monthly payment of interest due, provided the two business day grace period may only be used once during any twelve month period during the term of the loan.
   
(11) At closing of the General Motors Building Mortgage Loan, Boston Properties Limited Partnership (“BPLP”) provided a guaranty in lieu of depositing (i) $107,946,183 for existing tenant improvement and leasing commission costs and (ii) $161,161,013 in existing gap rent and free rent obligations.
   
(12) There is no nonrecourse carveout guarantor, and in no event will the Mortgage Loan sponsor be obligated to make payments on the General Motors Building Mortgage Loan. Recourse may, however, be had against the borrower for losses arising out of or in connection with certain borrower recourse liabilities and under certain springing recourse events. See “Description of the Mortgage Pool—Non-Recourse Carveout Limitations.” in the Preliminary Prospectus.
   
(13) The Second Largest Tenant, Aramis, subleases 9,725 SF of its space on the 46th floor to GF Capital Management at $107.00 per SF.
   
(14) The Fourth Largest Tenant, Apple, is temporarily occupying the space expected to be occupied by Under Armour once Under Armour’s lease commences, while the Apple Cube Space and expansion is under construction. Apple is obligated to vacate its temporary space by December 31, 2018 and has the right to terminate its entire lease if its space is not delivered by February 3, 2020, subject to force majeure. Apple leases 2,754 SF of storage space through December 31, 2018 and 102,994 SF through January 1, 2034. Apple has 17 months of free rent, equal to $9,562,500, on its 21,907 SF of expansion space commencing in August 2017. BPLP provided a payment guaranty with respect to Apple’s free rent.
   
(15) The Cut-off Date Balance ($) of $60,000,000 represents the aggregate Cut-off Date Balance of the senior non-controlling Note A-1-C2 and Note A-1-C3 of a $760,000,000 Loan Combination evidenced by 14 promissory notes: 11 senior pari passu notes with an aggregate Cut-off Date Balance of $611,000,000 and three subordinate notes with an aggregate Cut-off Date Balance of $149,000,000. Three of the senior notes, Note A-1-S, Note A-2-S and Note A-3-S, with an aggregate Cut-off Date Balance of $331,000,000, and all three of the subordinate notes were contributed to the controlling Olympic Tower 2017-OT securitization transaction. Three of the senior non-controlling notes, Note A-1-C1, Note A-1-C4 and Note A-1-C5, with an aggregate Cut-off Date Balance of $80,000,000, were contributed to the DBJPM 2017-C6 securitization transaction. One senior non-controlling note, Note A-3-C, with a Cut-off Date Balance of $56,000,000, was contributed to the BANK 2017-BNK5 securitization transaction. The remaining non-controlling senior pari passu notes, Note A-2-C1 and Note A-2-C2, with an aggregate Cut-off Date Balance of $84,000,000, are held by Goldman Sachs Mortgage Company or an affiliate thereof and are expected to be contributed to one or more future securitization trusts. Cut-off Date LTV Ratio (%), LTV Ratio at Maturity / ARD (%), Underwritten NCF DSCR (x), Debt Yield on Underwritten Net Operating Income (%), Debt Yield on Underwritten Net Cash Flow (%) and Loan Per Unit ($) calculations are based on the senior pari passu Cut-off Date Balance of $611,000,000.
   
(16) The lockout period will be at least 27 payment dates beginning with and including the first payment date of June 6, 2017. For the purposes of this Preliminary Prospectus, the assumed lockout period of 27 months is based on the expected CD 2017-CD5 securitization closing date in August 2017. The actual lockout period may be longer.
   
(17) The Mortgaged Property is subject to a ground lease that commenced on September 30, 1975 and expires on September 30, 2074 (the “Olympicgold Ground Lease”) in which Olympicgold, L.L.C. is the landlord (“Olympicgold”) and the related borrower is the tenant. Olympicgold is the successor-in-interest under the Olympicgold Ground Lease to The Equitable Life Assurance

 

A-28 

 

 

  Society of the United States. Olympicgold is the fee owner of substantially all of the land underlying the building that is the collateral for the Olympic Tower Loan Combination. In addition, Olympicgold leases a 2,211 SF parcel of land that is part of the Olympic Tower Property (the “Pochari Parcel”) pursuant to a ground lease (the “Pochari Ground Lease”), from the Charles Pochari estate, Ellen Gradt, Thomas R. Pochari, Sr. and Violet A. Curley (the “Pochari Family”). Olympicgold leases the Pochari Parcel to the borrower pursuant to a sub-ground lease. The Pochari Family delivered an estoppel certificate  to the lender in connection with the Mortgage Loan origination, pursuant to which, the Pochari Family agreed (i) that the lender will have all rights, remedies, powers and privileges of a leasehold mortgagee under the Pochari Ground Lease and (ii) to recognize the lender as a leasehold mortgagee with respect to all such rights, remedies, powers and privileges (notwithstanding that the leasehold interest under the Pochari Ground Lease is not directly encumbered by the lender’s mortgage). Olympicgold, L.L.C. is not required to enter into a new lease with a leasehold mortgagee in the event that the Olympicgold Ground Lease is terminated (whether in the Ground Lessee’s bankruptcy, for the Ground Lessee’s default, or otherwise). Any recourse to the guarantor with respect to bankruptcy-related events is capped at an amount equal to 10% of the original principal balance of the related Olympic Tower Loan Combination, plus all reasonable out-of-pocket costs and expenses (including court costs and reasonable, out-of-pocket attorneys’ fees) incurred by the lender in the enforcement of the guaranty, provided, however, there is no limitation on guarantor recourse liability if any bankruptcy-related event in any way results in a termination, surrender or rejection of the Olympicgold Ground Lease or an amendment or modification of the Olympicgold Ground Lease in a manner adverse to the lender without the lender’s prior written consent. The Olympicgold Ground Lease rent is equal to $1.75 million per year, with no contractual increases or future resets. The Pochari Ground Lease commenced January 23, 1968 and expires on January 22, 2067. At the commencement of the Pochari Ground Lease term, the Pochari Ground Lease rent was equal to $26,000 per year and is subject to a cost of living increase; the rent is currently equal to $94,160 in 2017.
   
(18) The Mortgaged Property’s Appraised Value ($) represents the “As Complete” appraised value, which assumes the completion of the PIP renovation and that the Mortgaged Property achieves higher occupancy and average daily rate as a result of the PIP. At loan origination, the borrower reserved $2,864,145 in a PIP Reserve. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) are calculated based upon the Mortgaged Property’s Appraised Value ($) of $99,500,000.  The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) based on the aggregate individual “as-is” appraised values of $92,500,000 are 61.1% and 58.6%, respectively.
   
(19) On each monthly payment date beginning in July 2019, the borrower is required to deposit the greater of (i) one-twelfth of 4% of the annual revenues for each property estimated in borrower’s approved annual budget or (ii) the then-current amount required by the franchise agreement for approved capital expenditures and the repair and replacement of the FF&E into the Ongoing Replacement Reserve ($).
   
(20) The Largest Tenant, Société Générale, subleases 36,425 contractual SF to Brunswick Group, LLC and 36,425 contractual SF to MIO Partners, Inc. The Second Largest Tenant, JPMorgan Chase Bank, National Association (“JPMCB”), subleases 562,347 contractual SF to Société Générale through October 31, 2022. In addition, The Second Largest Tenant, JPMCB also subleases 90,556 contractual SF to Houlihan Lokey Inc., 49,133 contractual SF to The Nemec Agency, 34,058 contractual SF to Pierpont Capital Holdings LLC and 15,939 contractual SF to JLL. The square footage for JPMCB does not include the space subleased to Société Générale, and the terms shown for Société Générale are based on JPMCB’s prime lease. The Third Largest Tenant, Major League Baseball (“MLB”), subleases 37,385 contractual SF to the National Bank of Australia, 24,840 contractual SF to Houlihan Lokey Inc. and 10,525 contractual SF to Anthos USA Inc. MLB has announced that it plans to vacate its space at the end of its lease term in October 2022 and that it has executed a lease at another location and intends to move in to such location in 2019. If MLB does not renew its lease 12 months before

 

A-29 

 

 

  its lease expiration date or if MLB vacates or abandons all or substantially all of its premises, a cash sweep event will occur.
   
(21) The Cut-off Date Balance ($) of $51,250,000 represents the aggregate Cut-off Date Balance of the senior non-controlling Note A-2-C-1-B and Note A-2-C-2 of a $1,200,000,000 Loan Combination evidenced by 25 promissory notes: 20 senior pari passu notes with an aggregate Cut-off Date Balance of $1,080,000,000 and five subordinate notes with an aggregate Cut-off Date Balance of $120,000,000. Five of the senior notes, the controlling Note A-1-A and the non-controlling Note A-1-B, Note A-1-C, Note A-1-D, Note A-1-E, with an aggregate Cut-off Date Balance of $380,000,000, and all of the non-controlling subordinate companion notes, with a Cut-off Date Balance of $120,000,000, were contributed to the 245 Park Avenue Trust 2017-245P securitization transaction. The non-controlling Note A-2-A-1, with a Cut-off Date Balance of $98,000,000, was contributed to the JPMCC 2017-JP6 securitization transaction. The non-controlling Note A-2-A-2 and Note A-2-C-1-A, with an aggregate Cut-off Date Balance of $93,750,000, were contributed to the DBJPM 2017-C6 securitization transaction. The non-controlling Note A-2-A-3, with a Cut-off Date Balance of $75,000,000, is expected to be contributed to the JPMCC 2017-JP7 securitization transaction. The remaining non-controlling 9 senior pari passu notes, with an aggregate Cut-off Date Balance of $382,000,000 are held by JPMCB, Natixis Real Estate Capital LLC, Barclays Bank PLC and Société Générale and are expected to be contributed to one or more future securitization trusts. Cut-off Date LTV Ratio (%), LTV Ratio at Maturity / ARD (%), Underwritten NCF DSCR (x), Debt Yield on Underwritten Net Operating Income (%), Debt Yield on Underwritten Net Cash Flow (%) and Loan Per Unit ($) calculations are based on the senior pari passu Cut-off Date Balance of $1,080,000,000.
   
(22) The lockout period will be at least 26 payment dates beginning with and including the first payment date of July 1, 2017. For the purposes of this Preliminary Prospectus, the assumed lockout period of 26 months is based on the expected CD 2017-CD5 securitization closing date in August 2017. The actual lockout period may be longer.
   
(23) The Mortgaged Property consists of approximately 1.72 million remeasured SF of office space and 59,379 SF of remeasured retail space. In addition, Occupancy (%) includes HNA Capital US LLC and MIO Partners, Inc., which have both executed leases but not yet taken occupancy or commenced paying rent at the Mortgaged Property.
   
(24) The deposits for the Ongoing TI/LC Reserve ($) are required to commence on May 1, 2025 in the amount of $446,775. In addition, the Mortgage Loan documents require that the borrower deposit all sums payable to the borrower with respect to any modification or action taken under any lease, any settlement of claims related to a lease, any lease termination or contraction penalties or lease buy-out or surrender payment, holdover rents and occupancy and use fees from any current or former tenants. The borrower is permitted to deliver a letter of credit in accordance with the Mortgage Loan documents in lieu of any cash reserve.
   
(25) The Mortgaged Property’s Appraised Value ($) represents the “As Portfolio” appraised value, which attributes a premium to the aggregate value of the Starwood Capital Group Hotel Portfolio as a whole. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) are calculated based upon the Mortgaged Property’s Appraised Value ($) of $956,000,000.  The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) based on the aggregate individual “as-is” appraised values of $884,700,000 are 65.3% and 65.3%, respectively.
   
(26) On each monthly payment date, the borrower is required to deposit one-twelfth of the greater of (i) 4.0% of gross revenues for the month which occurred two months prior and (ii) any amount required under any franchise agreement for FF&E work.
   
(27) The Cut-off Date Balance ($) of $40,000,000 represents the aggregate Cut-off Date Balance of the non-controlling Note A-8 and Note A-10 of a $577,270,000 Loan Combination evidenced by 18 pari passu notes.  The controlling Note A-1 and the non-controlling Note A-7, with an

 

A-30 

 

 

  aggregate Cut-off Date Balance of $80,000,000, were contributed to the DBJPM 2017-C6 securitization transaction. The non-controlling Note A-3, with a Cut-off Date Balance of $72,500,000, was contributed to the BANK 2017-BNK5 securitization transaction. The non-controlling Note A-4, with a Cut-off Date Balance of $59,317,500, is expected to be contributed to the BANK 2017-BNK6 securitization transaction. The non-controlling Note A-5, with a Cut-off Date Balance of $50,000,000, was contributed to the WFCM 2017-C38 securitization transaction. The non-controlling Note A-2-1 and Note A-16-1, with an aggregate Cut-off Date Balance of $60,000,000, are expected to be contributed to the JPMCC 2017-JP7 securitization transaction. The remaining non-controlling notes, with an aggregate Cut-off Date Balance of $215,452,500 are currently held by JPMCB, Barclays Bank PLC, Starwood Mortgage Funding II LLC (an affiliate of the borrower sponsor), and Deutsche Bank AG, acting through its New York Branch or their respective affiliates and are expected to be contributed to one or more future securitization trusts. Cut-off Date LTV Ratio (%), LTV Ratio at Maturity / ARD (%), Underwritten NCF DSCR (x), Debt Yield on Underwritten Net Operating Income (%), Debt Yield on Underwritten Net Cash Flow (%) and Loan Per Unit ($) calculations are based on the Loan Combination Cut-off Date Balance of $577,270,000.
   
(28) In the event that at any time during the term of the Mortgage Loan any franchisor requires any new capital work, as defined in the Mortgage Loan documents, and borrowers do not elect to provide a capital work guaranty, borrowers are required to deposit within five business days of such election an amount reasonably determined by the lender and equal to (x) 100% of the total costs of such new capital work for FF&E into the Ongoing Other Reserve ($) or (y) provide a letter of credit in an amount equal to 100% of the estimated cost of such new capital work less any amounts then on deposit in the Ongoing Other Reserve ($) for FF&E, which does not include any amount on deposit relating to capital work at the Larkspur Landing properties.
   
(29) The Cut-off Date Balance ($) of $40,000,000 represents the controlling note A-1 of a Loan Combination evidenced by two pari passu notes. The non-controlling note A-2 has an outstanding principal balance as of the Cut-off Date of $40,000,000, is currently held by Citi Real Estate Funding Inc., and is expected to be contributed to one or more future securitization transactions. Cut-off Date LTV Ratio (%), LTV Ratio at Maturity / ARD (%), Underwritten NCF DSCR (x), Debt Yield on Underwritten Net Operating Income (%), Debt Yield on Underwritten Net Cash Flow (%) and Loan Per Unit ($) calculations are based on the Loan Combination Cut-off Date Balance of $80,000,000.
   
(30) The lockout period will be at least 25 payment dates beginning with and including the first payment date of August 6, 2017. For the purposes of this Preliminary Prospectus, the assumed lockout period of 25 months is based on the expected CD 2017-CD5 securitization closing date in August 2017. The actual lockout period may be longer.
   
(31) The Brookwood Self Storage LA-MS Portfolio Appraised Value ($) represents the “As Portfolio” bulk appraised value as of May 9, 2017 to May 15, 2017, which is inclusive of a $13,100,000 portfolio premium. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) are calculated based upon the Mortgaged Properties’ Appraised Value ($) of $161,150,000.  The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) based on the sum of the individual “as-is” appraised values of $148,050,000 are each 54.0%.
   
(32) The Original Balance ($), Cut-off Date Balance ($), Allocated Cut-off Date Loan Amount ($), Balloon Balance ($) and Underwritten NCF DSCR (x) were calculated based on a non-standard amortization schedule attached to the Preliminary Prospectus as Annex G. The Underwritten NCF DSCR (x) was calculated using an Annual Debt Service ($) equal to the first 12 payments beginning with the payment date in August 2017.
   
(33) The Second Largest Tenant, Landscape Forms, occupies two spaces, collectively representing approximately 15.2% of the gross leasable area with various lease expirations. The expiration date with respect to 165,000 SF (9.8% of the Midlink Business Park Property’s gross leasable

 

A-31 

 

 

  area) is July 31, 2025. The expiration date with respect to 91,280 SF (5.4% of the Midlink Business Park Property’s gross leasable area) is January 31, 2020. The Fourth Largest Tenant, Sigma Machine Inc, a tier 1 Tesla supplier, occupies approximately 6.8% of the gross leasable area with various lease expirations. The expiration date with respect to 56,000 SF (3.3% of the Midlink Business Park Property’s gross leasable area) is December 31, 2021. The expiration date with respect to 53,664 SF (3.2% of the Midlink Business Park Property’s gross leasable area) is April 30, 2024.  The expiration date with respect to 5,600 SF (0.3% of the Midlink Business Park Property’s gross leasable area) was May 1, 2016 and the tenant is currently occupying such space on a month to month basis. The Fifth Largest Tenant, W Soule and Company, occupies approximately 4.6% of the gross leasable area with various lease expirations. The expiration date with respect to 67,805 SF (4.0% of the Midlink Business Park Property’s gross leasable area) is March 14, 2021. The expiration date with respect to 10,325 SF (0.6% of the Midlink Business Park Property’s gross leasable area) is February 3, 2018.  
   
(34) Residence Inn Long Beach has an existing management agreement with Residence Inn by Marriott, LLC (“Marriott”), in which Marriott controls revenues, operates the hotel and collects and pays for the majority of costs, including, but not limited to taxes, FF&E, insurance, and minor capital repairs. In the event that the borrower is no longer reserving such amounts with the hotel manager, the borrower will be required, on a monthly basis, to make monthly deposits of (i) the greater of (x) 4.0% of the projected rents for the prior month and (y) the then-current amount required by the hotel management agreement for approved capital expenditures and the repair and replacement of FF&E (to the extent the hotel management agreement is still in effect) and (ii) one-twelfth of the estimated annual real estate taxes and insurance premiums.
   
(35) The borrower posted a letter of credit in the amount of $658,845 in lieu of making an Upfront Other Reserve ($) deposit for the expected future PIP costs at the Embassy Suites Anaheim Orange Mortgaged Property.
   
(36) On each monthly payment date, the borrower is required to deposit into an FF&E reserve account an amount equal to the greater of (i) one twelfth of 4.0% of the greater of (x) the annual gross revenues for the hotel related operations at the Embassy Suites Anaheim Orange Mortgaged Property for the immediately preceding calendar year and (y) the projected annual gross revenues for the hotel related operations at the Embassy Suites Anaheim Orange Mortgaged Property for the calendar year in which such monthly payment date occurs as set forth in the approved annual budget and (ii) the amount of the deposit then required under the franchise agreement.
   
(37) The Embassy Suites Anaheim Orange mezzanine loan is co-terminus with the Embassy Suites Anaheim Orange Mortgage Loan and the Amortization Type is Interest Only, then Amortizing with an Original Interest Only Period of 60 months.
   
(38) The Mortgaged Property’s Appraised Value ($) represents the “As Complete” appraised value as of April 1, 2018, which assumes completion of the scheduled PIP which was reserved for upfront at closing via a letter of credit. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) are calculated based upon the Mortgaged Property’s Appraised Value ($) of $58,700,000.  The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) based on the “as-is” appraised value of $57,000,000 are 57.9% and 52.9%, respectively.
   
(39) The Cut-off Date Balance ($) of $30,000,000 represents the controlling note A-1-A of a Loan Combination evidenced by three pari passu notes. The non-controlling note A-2 has an outstanding principal balance as of the Cut-off Date of $40,000,000, is currently held by Cantor Commercial Real Estate LP, and is expected to be contributed to one or more future securitization transactions. The non-controlling note A-1-B has an outstanding principal balance as of the Cut-off Date of $10,000,000, is currently held Citi Real Estate Funding Inc., and is expected to be contributed to one or more future securitization transactions. Cut-off Date LTV Ratio (%), LTV Ratio at Maturity / ARD (%), Underwritten NCF DSCR (x), Debt Yield on

 

A-32 

 

 

  Underwritten Net Operating Income (%), Debt Yield on Underwritten Net Cash Flow (%) and Loan Per Unit ($) calculations are based on the Loan Combination Cut-off Date Balance of $80,000,000.
   
(40) The historical cash flow information is not available due to the recent acquisition of the Mortgaged Property.
   
(41) The IGT Reno mezzanine loan is co-terminus with the IGT Reno Mortgage Loan and is Interest Only for the full mezzanine loan term.
   
(42) The Brookwood Self Storage TX Portfolio Appraised Value ($) represents the “As Portfolio” bulk appraised value as of May 9, 2017 to May 15, 2017, which is inclusive of a $1,540,000 portfolio premium. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) are calculated based upon the Mortgaged Properties’ Appraised Value ($) of $40,540,000 and net of a $1,250,000 holdback reserve.  The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) based on the sum of the individual “as-is” appraised values of $39,000,000 and using the gross loan amount of $21,500,000 are each 55.1%.
   
(43) The Cut-off Date LTV Ratio (%), which is also calculated based on the “As Portfolio” Appraised Value ($) of $40,540,000, the Debt Yield on Underwritten Net Operating Income (%) and the Debt Yield on Underwritten Net Cash Flow (%) are calculated net of a $1,250,000 holdback reserve. The holdback reserve of $1,250,000 shall be disbursed to the borrower upon satisfaction of certain requirements including, but not limited to, (i) no event of default has occurred and is continuing and (ii) lender has received evidence that the debt yield equals or exceeds 10.0%. The Cut-off Date LTV Ratio (%), the Debt Yield on Underwritten Net Operating Income (%) and the Debt Yield on Underwritten Net Cash Flow (%) when calculated based upon the fully funded aggregate Mortgage Loan amount of $21,500,000 and the sum of the “as-is” Appraised Values of $39,000,000 are 55.1%, 9.6% and 9.4%, respectively.
   
(44) If the Upfront TI/LC Reserve ($) is drawn upon such that the balance is below the TI/LC Cap ($) of $250,000, on each monthly payment date the borrower is required to deposit the $8,984 for Ongoing TI/LC Reserves ($) until such time as the TI/LC Reserve account balance reaches $250,000.
   
(45) The Largest Tenant, Lowe’s (GL), leases its premises under a ground lease that expires on January 30, 2030.
   
(46) The historical cash flow information is not available due to the all cash acquisition of the Mortgaged Property while it was vacant in April 2016. Subsequent to purchasing the Mortgaged Property, the sponsor negotiated a 20-year lease with Alpha Plus US LP.
   
(47) The Residence Inn Columbus Easton Mortgage Loan may be prepayed at any time to avoid a debt service coverage ratio trigger period in an amount equal to the amount sufficient to cause the debt service coverage ratio after giving effect to such prepayment to equal 1.30x.
   
(48) On each monthly payment date, the borrower is required to deposit into an FF&E reserve account an amount equal to the greater of (i) one twelfth of 4.0% of the greater of (x) the annual gross revenues for the hotel related operations at the Residence Inn Columbus Easton Mortgaged Property for the immediately preceding calendar year and (y) the projected annual gross revenues for the hotel related operations at the Residence Inn Columbus Easton Mortgaged Property for the calendar year in which such monthly payment date occurs as set forth in the approved annual budget and (ii) the amount of the deposit then required under the franchise agreement. In accordance with the Residence Inn Columbus Easton Mortgage Loan documents, the FF&E Reserve account will be held by Iberia Bank.

 

A-33 

 

 

(49) Other Uses consists of a borrower PIP Reserve deposit of $5,283,750.  In accordance with the Residence Inn Columbus Easton Mortgage Loan documents, the PIP Reserve account will be held by Signature Bank and a control agreement was executed with the lender.
   
(50) The Mortgaged Property’s Appraised Value ($) represents the “As-Complete” appraised value as of April 1, 2018, which assumes completion of the required PIP. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) are calculated based upon the Mortgaged Property’s Appraised Value ($) of $31,500,000.  The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) based on the “as-is” appraised value of $30,900,000 are 64.5% and 52.4%, respectively.
   
(51) The Cut-off Date Balance ($) of $19,715,907  represents the non-controlling Note A-4A of a $271,093,724 Loan Combination (which had an original principal balance of $275,000,000) evidenced by 8 pari passu notes. The controlling Note A-1A, with a Cut-off Date Balance of $73,934,652, was contributed to the CSAIL 2016-C7 securitization transaction. The non-controlling Note A-1B and Note A-3A, with an aggregate Cut-off Date Balance of $59,147,722, were contributed to the CSMC 2016-NXSR securitization transaction. The non-controlling Note A-2A, with a Cut-off Date Balance of $78,863,629, was contributed to the WFCM 2016-C36 securitization transaction. The non-controlling Note A-2B, with a Cut-off Date Balance of $24,644,884, was contributed to the WFCM 2016-LC25 securitization transaction. The remaining non-controlling notes, with an aggregate Cut-off Date Balance of $14,786,930, are currently held by Deutsche Bank AG, acting through its New York Branch or an affiliate and are expected to be contributed to one or more future securitization trusts. Cut-off Date LTV Ratio (%), LTV Ratio at Maturity / ARD (%), Underwritten NCF DSCR (x), Debt Yield on Underwritten Net Operating Income (%), Debt Yield on Underwritten Net Cash Flow (%) and Loan Per Unit ($) calculations are based on the Loan Combination Cut-off Date Balance of $271,093,725.
   
(52) The lockout period will be at least 34 payment dates beginning with and including the first payment date of November 1, 2016. For the purposes of this Preliminary Prospectus, the assumed lockout period of 34 months is based on the expected CD 2017-CD5 securitization closing date in August 2017. The actual lockout period may be longer.
   
(53) Due to the Brookriver Executive Center’s renovation in 2014, historical cash flow information for 2014 are not available.
   
(54) The Fourth Largest Tenant, IDEO, subleases its entire space from 500Friends, pursuant to a sublease that is co-terminous with the expiration of the sub-lessor’s own lease on June 30, 2018.
   
(55) If the Upfront TI/LC Reserve ($) is drawn upon such that the balance is below the TI/LC Cap ($) of $300,000, on each monthly payment date the borrower is required to deposit  $9,508 for Ongoing TI/LC Reserves ($) until such time as the TI/LC Reserve account balance reaches $300,000.
   
(56) If the Upfront Replacement Reserve ($) is drawn upon such that the balance is below the Replacement Reserve Cap ($) of $85,000, on each monthly payment date the borrower is required to deposit $2,377 for Ongoing Replacement Reserves until such time as the Replacement Reserve account balance reaches $85,000.
   
(57) On each monthly payment date, the borrower is required to deposit 4% of the prior month’s revenue for capital expenditures and the repair and replacement of the FF&E into the Ongoing Replacement Reserve.
   
(58) The Mortgaged Property is encumbered by a ground lease which commenced on May 15, 2008 and has an initial term that expires in May 2068. The ground lease with Marina Gateway Development Company, LLC, an affiliate of the Sycuan Tribal Development Corporation,

 

A-34 

 

 

  includes three, 10-year extension options with 18 months prior written notice which extends the ground leases expiration to May 15, 2098. The ground rent is comprised of base rent, additional rent, and contingent rent as defined in the loan documents.
   
(59) On the origination date, the borrower deposited $1,000,000 in the Upfront TI/LC Reserve ($) for TI/LC expenses associated with future leasing.  The borrower is not required to make an Ongoing TI/LC Reserve ($) deposit unless the TI/LC reserve account balance falls below the TI/LC Caps ($) of $225,000, after which, on each monthly payment date, the borrower must make an Ongoing TI/LC Reserve ($) deposit equal to $5,410 until the TI/LC reserve equals or exceeds the TI/LC Caps ($) of $500,000.
   
(60) The Mortgaged Property is subject to a ground lease with a commencement date of July 1, 2001 and fully extended end date of 2041. The ground rent payments are subject to CPI increases every five years with an appraisal adjustment in July 1, 2021 and July 1, 2031.
   
(61) The Cut-off Date LTV Ratio (%), the Debt Yield on Underwritten Net Operating Income (%) and the Debt Yield on Underwritten Net Cash Flow (%) are calculated net of a $450,000 holdback reserve. The holdback reserve of $450,000 for designated replacements shall be disbursed to the borrower upon achieving a debt yield which is equal to or exceeds (i) 8.50% or (ii) the debt yield on the closing date of the Berkshire Square Apartments Mortgage Loan. The Cut-off Date LTV Ratio (%), the Debt Yield on Underwritten Net Operating Income (%) and the Debt Yield on Underwritten Net Cash Flow (%) are calculated based upon the fully funded aggregate Mortgage Loan amount of $12,450,000 are 71.1%, 8.6% and 7.8%, respectively.
   
(62) The 1322 3rd Street Promenade Mortgage Loan is structured to fully amortize over its 106-month loan term due to the expiration of the ground lease on April 30, 2036.
   
(63) The Mortgaged Property is currently 100.0% leased through December 31, 2017 by NCR Corporation. At closing, the borrower executed a 15-year lease with AmTrust Financial Services, Inc. for 82,905 SF which expires on December 31, 2032. The Underwritten Net Cash Flow ($) reflects the terms of the AmTrust Financial Services, Inc. lease and accurately portrays the Mortgaged Property’s cash flow beginning on January 1, 2018. The Underwritten NCF DSCR (x), Debt Yield on Underwritten Net Operating Income (%), Debt Yield on Underwritten Net Cash Flow (%) using the in place Underwritten Net Cash Flow ($) of $1,362,266 are 1.77x, 13.3% and 12.0%, respectively.
   
(64) The 3925 Brookside Parkway Mortgage Loan documents allow the borrower a one-time grace period of 10 days without incurring a late fee with respect to the first such late payment during the term of the Mortgage Loan. After the first late payment, the Grace Period- Late Fee will be 0 days.
   
(65) The Mortgaged Property’s Appraised Value ($) represents the “As Complete” appraised value, which assumes the outstanding lease-up costs for the tenant, Satellite Dialysis, have been paid. At loan origination, the borrower reserved $577,880 for free rent and approved leasing expenses for Satellite Dialysis. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) are calculated based upon the Mortgaged Property’s Appraised Value ($) of $14,010,000.  The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) based on the “as-is” appraised value of $13,350,000 are 63.7% and 58.2%, respectively.
   
(66) On the origination date, the borrower deposited $459,250 in the Upfront TI/LC Reserve ($) for TI/LC expenses associated with future leasing.  The borrower is not required to make an Ongoing TI/LC Reserve ($) deposit unless the TI/LC reserve account balance falls below the TI/LC Caps ($) of $172,000, after which, on each monthly payment date, the borrower must make an Ongoing TI/LC Reserve ($) deposit equal to $7,153 until the TI/LC reserve equals or exceeds the TI/LC Caps ($) of $172,000.

 

A-35 

 

 

(67) On the origination date, the borrower deposited $351,646 in the Upfront TI/LC Reserve ($) for TI/LC expenses associated with future leasing.  The borrower is not required to make an Ongoing TI/LC Reserve ($) deposit unless the TI/LC reserve account balance falls below the TI/LC Caps ($) of $50,000, after which, on each monthly payment date, the borrower must make an Ongoing TI/LC Reserve ($) deposit equal to $4,006 until the TI/LC reserve equals or exceeds the TI/LC Caps ($) of $150,000.
   
(68) Historical financial information is not available prior to 2015 due to the recent acquisition of the Mortgaged Property in March 2016.
   
(69) The Cut-off Date LTV Ratio (%), the Debt Yield on Underwritten Net Operating Income (%) and the Debt Yield on Underwritten Net Cash Flow (%) are calculated net of a $300,000 holdback reserve. The holdback reserve of $300,000 shall be disbursed to the borrower upon achieving a debt yield that is equal to or exceeds 9.0%. The Cut-off Date LTV Ratio (%), the Debt Yield on Underwritten Net Operating Income (%) and the Debt Yield on Underwritten Net Cash Flow (%) are calculated based upon the fully funded aggregate Mortgage Loan amount of $7,831,472 are 62.7%, 9.3% and 8.5%, respectively.
   
(70) If the Upfront TI/LC Reserve ($) is drawn upon such that the balance is below the TI/LC Cap ($) of $100,000, on each monthly payment date the borrower is required to deposit $1,658 for Ongoing TI/LC Reserves ($) until such time as the TI/LC Reserve account balance reaches $100,000.
   
(71) If the Upfront Replacement Reserve ($) is drawn upon such that the balance is below the Replacement Reserve Cap ($) of $80,000, on each monthly payment date the borrower is required to deposit $166 for Ongoing Replacement Reserves ($) until such time as the Replacement Reserve account balance reaches $80,000.
   
(72) On each monthly payment date, the borrower is required to deposit the greater of (i) 4% of one-third of the revenue for the most recent calendar quarter, (ii) the then-current amount required by the management agreement or (iii) the then-current amount required by the franchise agreement for approved capital expenditures and the repair and replacement of the FF&E into the Ongoing Replacement Reserve.
   
(73) The Mortgaged Property is subject to a ground lease with a commencement date of April 1, 1996 and an end date of March 31, 2036, with one 10-year renewal option. Monthly ground rent is equal to $2,400, plus 1.25% of previous month’s room revenue during the initial period and $3,200 per month, plus 1.25% of previous month’s room revenue during the 10-year renewal period.
   
(74) Historical cash flows for 2014 and 2015 are unavailable for the Chicago Mattress Firm Mortgaged Property due to the building renovation that occurred during that time.
   
(75) The Loan Purpose of the Texas and Chicago Retail Portfolio Mortgage Loan was to provide financing for the acquisition of the Nacogdoches Retail, Irving Sonic, and Grapevine Legacy Bank Properties and the recapitalization of the Chicago Mattress Firm Property which was acquired using all cash by the sponsor in November 2015.
   
(76) The borrower is required to make monthly deposits equal to $352 for Ongoing Replacement Reserves ($) until such time that the roof at the Grapevine Legacy Bank Property has been replaced. After the roof replacement conditions have been satisfied, the borrower is required to make monthly deposits equal to $176 for Ongoing Replacement Reserves ($).
   
(77) Historical financial information is not presented as the leases are triple-net with no annual rent increases.

 

A-36 

 

 

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%