0001539497-17-000006.txt : 20170118 0001539497-17-000006.hdr.sgml : 20170118 20170118171308 ACCESSION NUMBER: 0001539497-17-000006 CONFORMED SUBMISSION TYPE: FWP PUBLIC DOCUMENT COUNT: 1 0001258361 FILED AS OF DATE: 20170118 DATE AS OF CHANGE: 20170118 SUBJECT COMPANY: COMPANY DATA: COMPANY CONFORMED NAME: CD 2017-CD3 Mortgage Trust CENTRAL INDEX KEY: 0001693368 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] STATE OF INCORPORATION: DE FILING VALUES: FORM TYPE: FWP SEC ACT: 1934 Act SEC FILE NUMBER: 333-207132-10 FILM NUMBER: 17534109 BUSINESS ADDRESS: STREET 1: 390 GREENWICH STREET STREET 2: 7TH FLOOR CITY: NEW YORK STATE: NY ZIP: 10013 BUSINESS PHONE: 2128165343 MAIL ADDRESS: STREET 1: 390 GREENWICH STREET STREET 2: 7TH FLOOR CITY: NEW YORK STATE: NY ZIP: 10013 FILED BY: COMPANY DATA: COMPANY CONFORMED NAME: CITIGROUP COMMERCIAL MORTGAGE SECURITIES INC CENTRAL INDEX KEY: 0001258361 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] IRS NUMBER: 861073506 STATE OF INCORPORATION: DE FILING VALUES: FORM TYPE: FWP BUSINESS ADDRESS: STREET 1: 390 GREENWICH STREET STREET 2: 7TH FLOOR CITY: NEW YORK STATE: NY ZIP: 10013 BUSINESS PHONE: 2128165343 MAIL ADDRESS: STREET 1: 390 GREENWICH STREET STREET 2: 7TH FLOOR CITY: NEW YORK STATE: NY ZIP: 10013 FWP 1 n840_anxa-x2.htm FREE WRITING PROSPECTUS

 

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-207132-10
     

 

     
 

THIS FREE WRITING PROSPECTUS, DATED JANUARY 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 or 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-CD3 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   GACC, CGMRC DBNY 229 West 43rd Street Retail Condo NAP NAP 229 West 43rd Street New York New York 10036 Retail Anchored 1913-1947 2009 248,457  SF 1,147.08 Fee Simple 100,000,000
2 Loan   CGMRC CGMRC 1384 Broadway NAP NAP 1384 Broadway New York New York 10018 Office CBD 1928 2016 213,450  SF 412.27 Fee Simple 88,000,000
3 Loan   GACC DBNY, WF 85 Tenth Avenue NAP NAP 85 Tenth Avenue New York New York 10011 Mixed Use Office/Retail/Storage 1914 2014-2016 632,584  SF 403.11 Fee Simple 75,000,000
4 Loan   CGMRC CGMRC Medical Centre of Santa Monica NAP NAP         Office Medical Office     204,414  SF 347.33 Leasehold 71,000,000
4.01 Property       Medical Centre of Santa Monica - West     2001 Santa Monica Boulevard Santa Monica California 90404 Office Medical Office 1976 NAP 140,968  SF   Leasehold  
4.02 Property       Medical Centre of Santa Monica - East     2021 Santa Monica Boulevard Santa Monica California 90404 Office Medical Office 1964 1976 63,446  SF   Leasehold  
5 Loan   GACC GACC Prudential Plaza NAP NAP 130 East Randolph Street & 180 North Stetson Avenue Chicago Illinois 60601 Office CBD 1955, 1990 1990, 2014-2015 2,269,632  SF 182.85 Fee Simple 70,000,000
6 Loan   GACC DBNY Moffett Place Google NAP NAP 1170 Bordeaux Drive Sunnyvale California 94089 Office CBD 2016 NAP 314,352  SF 588.51 Fee Simple 70,000,000
7 Loan   CGMRC CGMRC, DBNY 111 Livingston Street NAP NAP 111 Livingston Street Brooklyn New York 11201 Office CBD 1969 2001 434,000  SF 276.50 Fee Simple 67,000,000
8 Loan   GACC JPMCB, DBNY, GSMC, Barclays, MSBNA Hilton Hawaiian Village Waikiki Beach Resort NAP NAP 2005 Kalia Road Honolulu Hawaii 96815 Hospitality Full Service 1961 2016 2,860  Rooms 243,566.43 Fee Simple/Leasehold 60,000,000
9 Loan   GACC DBNY State Farm Data Center NAP NAP 24400 West Valley Parkway Olathe Kansas 66061 Office Data Center 2016 NAP 193,953  SF 412.47 Fee Simple 55,000,000
10 Loan   GACC DBNY Courtyard Century City NAP NAP 10320 West Olympic Boulevard Los Angeles California 90064 Hospitality Limited Service 1987 2014 136  Rooms 300,291.30 Fee Simple 41,000,000
11 Loan   CGMRC CGMRC Silverado Ranch NAP NAP 9755 South Eastern Avenue Las Vegas Nevada 89183 Retail Anchored 2000 NAP 234,306  SF 170.72 Fee Simple 40,000,000
12 Loan   GACC DBNY Summit Place Wisconsin NAP NAP 6737 West Washington Street West Allis Wisconsin 53214 Office Suburban 1905 2003 664,479  SF 108.36 Fee Simple/Leasehold 40,000,000
13 Loan   GACC DBNY Dunn Hospitality Portfolio NAP NAP         Hospitality Various     314  Rooms 102,973.11 Fee Simple 32,400,000
13.01 Property       Courtyard Evansville East     8105 East Walnut Street Evansville Indiana 47715 Hospitality Limited Service 2013 NAP 119  Rooms   Fee Simple  
13.02 Property       Hilton Garden Inn Evansville     220 Eagle Crest Drive Evansville Indiana 47715 Hospitality Limited Service 2008 NAP 112  Rooms   Fee Simple  
13.03 Property       Residence Inn Columbus     4521 IN-46 Columbus Indiana 47201 Hospitality Extended Stay 2009 NAP 83  Rooms   Fee Simple  
14 Loan   CGMRC CGMRC Cherry Creek Place I & II Group 1 NAP         Office Suburban     399,967  SF 79.92 Fee Simple 32,000,000
14.01 Property       Cherry Creek Place II     3190 South Vaughn Way Aurora Colorado 80014 Office Suburban 1980 2008, 2013 203,443  SF   Fee Simple  
14.02 Property       Cherry Creek Place I     3131 South Vaughn Way Aurora Colorado 80014 Office Suburban 1980 2008, 2013 196,524  SF   Fee Simple  
15 Loan   GACC DBNY 16 E 40th Street NAP NAP 16 East 40th Street New York New York 10016 Office CBD 1911 2005 96,182  SF 327.50 Fee Simple 31,500,000
16 Loan   CGMRC CGMRC K2M Leesburg HQ NAP NAP 600 and 610 Hope Parkway Southeast Leesburg Virginia 20175 Office Suburban 2016 NAP 145,819  SF 203.47 Fee Simple 29,670,000
17 Loan   CGMRC CGMRC, UBS 681 Fifth Avenue NAP NAP 681 Fifth Avenue New York New York 10022 Mixed Use Office/Retail 1913 2009 82,573  SF 2,603.76 Fee Simple 28,500,000
18 Loan   CGMRC CGMRC 166 Geary Street NAP NAP 166 Geary Street San Francisco California 94108 Retail Unanchored 1907 2016 12,713  SF 2,241.80 Fee Simple 28,500,000
19 Loan   GACC DBNY AHIP FLTN 3-Pack NAP NAP         Hospitality Various     285  Rooms 96,127.48 Fee Simple 27,500,000
19.01 Property       Residence Inn - Chattanooga     2340 Center Street Chattanooga Tennessee 37421 Hospitality Extended Stay 2009 NAP 109  Rooms   Fee Simple  
19.02 Property       TownePlace Suites - Chattanooga     7010 McCutcheon Road Chattanooga Tennessee 37421 Hospitality Extended Stay 2012 NAP 87  Rooms   Fee Simple  
19.03 Property       Fairfield Inn & Suites - Jacksonville West/Chaffee Point     561 Chaffee Point Boulevard Jacksonville Florida 32221 Hospitality Limited Service 2009 NAP 89  Rooms   Fee Simple  
20 Loan   CGMRC CGMRC Christiana Executive Campus NAP NAP 111, 121, 131 Continental Drive Newark Delaware 19713 Office Suburban 1990, 1998, 2000 NAP 234,772  SF 111.70 Fee Simple 26,250,000
21 Loan   CGMRC CGMRC 8 Times Square & 1460 Broadway NAP NAP 1460 Broadway New York New York 10036 Mixed Use Office/Retail 1952 2015 214,341  SF 933.09 Fee Simple 25,000,000
22 Loan   GACC DBNY 5400 Fulton NAP NAP 5400 Fulton Industrial Boulevard Atlanta Georgia 30336 Industrial Warehouse/Distribution 1968 2016 682,750  SF 32.54 Fee Simple 22,220,000
23 Loan   CGMRC CGMRC Midtown Crossing NAP NAP 900 Metropolitan Avenue Charlotte North Carolina 28204 Retail Anchored 2006 NAP 122,599  SF 171.29 Fee Simple 21,000,000
24 Loan   GACC DBNY Plaza at the Pointe NAP NAP 100-190 Quinn Drive North Fayette Pennsylvania 15275 Retail Anchored 1998 NAP 149,943  SF 108.37 Fee Simple 16,250,000
25 Loan   GACC DBNY Melrose Place NAP NAP 8417 Melrose Place Los Angeles California 90069 Retail Shadow Anchored 1948 2016 5,281  SF 3,029.73 Fee Simple 16,000,000
26 Loan   GACC DBNY Patriot Crossing NAP NAP 7103 Yorktown Road Louisville Kentucky 40214 Multifamily Garden 1970-1972 2014-2016 362  Units 41,436.46 Fee Simple 15,000,000
27 Loan   CGMRC CGMRC Marriott Hilton Head Resort & Spa NAP NAP 1 Hotel Circle Hilton Head Island South Carolina 29928 Hospitality Full Service 1976, 1985 2015 513  Rooms 189,805.12 Fee Simple 15,000,000
28 Loan   CGMRC CGMRC West Point Office Group 1 NAP 3900 South Wadsworth Boulevard Lakewood Colorado 80235 Office Suburban 1974 1994 174,460  SF 75.78 Fee Simple 13,250,000
29 Loan   GACC DBNY Safe Storage Oakland NAP NAP 2783 East 12th Street Oakland California 94601 Self Storage Self Storage 1972 NAP 89,295  SF 145.44 Fee Simple 13,000,000
30 Loan   CGMRC CGMRC Parts Consolidation Center NAP NAP 10095 Brose Drive Vance Alabama 35490 Industrial Warehouse/Distribution 2004, 2009 NAP 604,000  SF 37.67 Fee Simple 12,750,000
31 Loan   CGMRC CGMRC Fairfield Inn & Suites Delray Beach NAP NAP 910 West Atlantic Avenue Delray Beach Florida 33444 Hospitality Limited Service 2015 NAP 95  Rooms 110,369.88 Leasehold 10,500,000
32 Loan   GACC DBNY Comfort Inn & Suites Pittsburgh NAP NAP 180 Gamma Drive Pittsburgh Pennsylvania 15238 Hospitality Select Service 1971 2010-2011 223  Rooms 46,840.17 Fee Simple 10,500,000
33 Loan   GACC DBNY Olivewood Plaza NAP NAP 202-266 North Highway 65 Lindsay California 93247 Retail Anchored 1982 2016 95,364  SF 94.90 Fee Simple 9,050,000
34 Loan   CGMRC CGMRC 8 Beltway Flex Center NAP NAP 9920-9980 West Sam Houston Parkway South Houston Texas 77099 Mixed Use Flex/Office 2005 NAP 116,700  SF 77.01 Fee Simple 9,000,000
35 Loan   GACC DBNY Publix at Shakerag NAP NAP 7780 McGinnis Ferry Road Suwanee Georgia 30024 Retail Anchored 2004 NAP 64,100  SF 138.70 Fee Simple 8,925,000
36 Loan   CGMRC CGMRC Fairway Centre Group 2 NAP 300 and 320 Decker Drive Irving Texas 75062 Office Suburban 1980 2015-2016 83,628  SF 105.12 Fee Simple 8,800,000
37 Loan   CGMRC CGMRC Kingsville Pointe Apartments NAP NAP 1201 East Caeser Avenue Kingsville Texas 78363 Multifamily Garden 1953 2005 241  Units 35,788.38 Fee Simple 8,625,000
38 Loan   CGMRC CGMRC Hampton Inn & Suites Surprise NAP NAP 14783 West Grand Avenue Surprise Arizona 85374 Hospitality Limited Service 2005 2011-2014 100  Rooms 72,770.95 Fee Simple 7,300,000
39 Loan   CGMRC CGMRC 5042 Technology Parkway NAP NAP 5042 Technology Parkway Fort Collins Colorado 80528 Office Suburban 2014 NAP 48,864  SF 141.05 Fee Simple 6,900,000
40 Loan   GACC DBNY Key Vista Apartments NAP NAP 12535 Tinsley Circle Tampa Florida 33612 Multifamily Garden 1974, 1999 NAP 328  Units 20,810.98 Fee Simple 6,826,000
41 Loan   CGMRC CGMRC 21st Center and 20th Center NAP NAP         Various Various     53,111  SF 121.91 Fee Simple 6,475,000
41.01 Property       21st Center     14320-14340 Northeast 21st Street Bellevue Washington 98007 Industrial Flex 1980 NAP 40,200  SF   Fee Simple  
41.02 Property       20th Center     14917 Northeast 20th Street Bellevue Washington 98007 Retail Unanchored 1973 2012 12,911  SF   Fee Simple  
42 Loan   GACC DBNY County of Tulare Building NAP NAP 1055-1061 West Henderson Avenue Porterville California 93257 Office Suburban 1976 2000 71,583  SF 90.34 Fee Simple 6,500,000
43 Loan   CGMRC CGMRC Village at Timberwilde Group 2 NAP 24504 Kuykendahl Road Spring Texas 77389 Retail Unanchored 2015 NAP 20,229  SF 300.92 Fee Simple 6,100,000
44 Loan   CGMRC CGMRC Orangecrest Self Storage NAP NAP 18601 Van Buren Boulevard Riverside California 92508 Self Storage Self Storage 2003 NAP 79,902  SF 71.88 Fee Simple 5,750,000
45 Loan   GACC DBNY 180 Main Avenue NAP NAP 180 Main Avenue Clifton New Jersey 07014 Other Leased Fee NAP NAP 140,843  SF 37.63 Fee Simple 5,300,000
46 Loan   GACC DBNY HIE Cocoa NAP NAP 301 Tucker Lane Cocoa Florida 32926 Hospitality Limited Service 2003 2010-2011 75  Rooms 69,266.08 Fee Simple 5,200,000
47 Loan   GACC DBNY Walgreens Albuquerque NAP NAP 10800 Unser Boulevard Northwest Albuquerque New Mexico 87114 Retail Anchored 2009 NAP 16,510  SF 272.56 Fee Simple 4,500,000
48 Loan   CGMRC CGMRC 2901-2911 North Sheffield NAP NAP 2901-2911 North Sheffield Chicago Illinois 60657 Retail Single Tenant 1920 2016 15,573  SF 285.75 Fee Simple 4,450,000
49 Loan   CGMRC CGMRC CVS Holbrook Group 3 NAP 842 South Franklin Street Holbrook Massachusetts 02343 Retail Single Tenant 2005 NAP 13,013  SF 312.07 Fee Simple 4,070,000
50 Loan   CGMRC CGMRC Metuchen Self Storage NAP NAP 138 Liberty Street Metuchen New Jersey 08840 Self Storage Self Storage 2001 2017 41,893  SF 95.48 Fee Simple 4,000,000
51 Loan   CGMRC CGMRC Walgreens Dorchester Group 3 NAP 130 Bowdoin Street Dorchester Massachusetts 02122 Retail Single Tenant 2002 NAP 13,943  SF 242.06 Fee Simple 3,375,000
52 Loan   CGMRC CGMRC Walgreens Walterboro NAP NAP 1326 North Jefferies Boulevard Walterboro South Carolina 29488 Retail Single Tenant 2005 NAP 14,550  SF 226.80 Fee Simple 3,300,000
                                         

 Page 1 of 10

 

CD 2017-CD3 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.)
1 Loan   GACC, CGMRC DBNY 229 West 43rd Street Retail Condo 100,000,000 100,000,000 7.5% 100,000,000 4.00550%   4.0055% 338,427.66 4,061,131.92 626,091.18 7,513,094.16 Interest Only Actual/360 3
2 Loan   CGMRC CGMRC 1384 Broadway 88,000,000 88,000,000 6.6% 88,000,000 4.84000%   4.8400% 359,862.96 4,318,355.56     Interest Only Actual/360 1
3 Loan   GACC DBNY, WF 85 Tenth Avenue 75,000,000 75,000,000 5.6% 75,000,000 3.82060%   3.8206% 242,103.99 2,905,247.88 581,049.59 6,972,595.08 Interest Only Actual/360 2
4 Loan   CGMRC CGMRC Medical Centre of Santa Monica 71,000,000   5.3% 71,000,000 4.06000%   4.0600% 243,553.01 2,922,636.11     Interest Only Actual/360 1
4.01 Property       Medical Centre of Santa Monica - West   48,329,400 3.6%                      
4.02 Property       Medical Centre of Santa Monica - East   22,670,600 1.7%                      
5 Loan   GACC GACC Prudential Plaza 70,000,000 70,000,000 5.3% 62,838,029 4.61000%   4.6100% 359,269.52 4,311,234.24 1,770,685.48 21,248,225.76 Interest Only, Then Amortizing Actual/360 18
6 Loan   GACC DBNY Moffett Place Google 70,000,000 70,000,000 5.3% 64,452,486 4.54980%   4.5498% 350,991.06 4,211,892.72 576,628.18 6,919,538.16 Interest Only, Then Amortizing Actual/360 1
7 Loan   CGMRC CGMRC, DBNY 111 Livingston Street 67,000,000 67,000,000 5.0% 67,000,000 4.73000%   4.7300% 267,759.61 3,213,115.28 211,809.84 2,541,718.06 Interest Only Actual/360 1
8 Loan   GACC JPMCB, DBNY, GSMC, Barclays, MSBNA Hilton Hawaiian Village Waikiki Beach Resort 60,000,000 60,000,000 4.5% 60,000,000 4.19950%   4.1995% 212,891.32 2,554,695.84 2,258,776.90 27,105,322.80 Interest Only Actual/360 3
9 Loan   GACC DBNY State Farm Data Center 55,000,000 55,000,000 4.1% 55,000,000 4.64000%   4.6400% 215,620.37 2,587,444.44 98,009.26 1,176,111.12 Interest Only ARD Actual/360 0
10 Loan   GACC DBNY Courtyard Century City 40,839,616 40,839,616 3.1% 32,855,746 4.25000%   4.2500% 201,695.36 2,420,344.32     Amortizing Actual/360 3
11 Loan   CGMRC CGMRC Silverado Ranch 40,000,000 40,000,000 3.0% 36,844,339 4.92000%   4.9200% 212,777.21 2,553,326.53     Interest Only, Then Amortizing Actual/360 2
12 Loan   GACC DBNY Summit Place Wisconsin 40,000,000 40,000,000 3.0% 35,326,218 4.89000%   4.8900% 212,047.63 2,544,571.56 169,638.10 2,035,657.20 Interest Only, Then Amortizing Actual/360 2
13 Loan   GACC DBNY Dunn Hospitality Portfolio 32,333,556   2.4% 26,772,647 5.16000%   5.1600% 177,112.17 2,125,346.04     Amortizing Actual/360 2
13.01 Property       Courtyard Evansville East   13,133,012 1.0%                      
13.02 Property       Hilton Garden Inn Evansville   12,125,084 0.9%                      
13.03 Property       Residence Inn Columbus   7,075,460 0.5%                      
14 Loan   CGMRC CGMRC Cherry Creek Place I & II 31,966,710   2.4% 26,380,364 5.09000%   5.0900% 173,547.35 2,082,568.21     Amortizing Actual/360 1
14.01 Property       Cherry Creek Place II   16,525,695 1.2%                      
14.02 Property       Cherry Creek Place I   15,441,015 1.2%                      
15 Loan   GACC DBNY 16 E 40th Street 31,500,000 31,500,000 2.4% 31,500,000 4.50000%   4.5000% 119,765.63 1,437,187.56     Interest Only Actual/360 1
16 Loan   CGMRC CGMRC K2M Leesburg HQ 29,670,000 29,670,000 2.2% 27,361,665 5.00000%   5.0000% 159,274.98 1,911,299.71     Interest Only, Then Amortizing Actual/360 1
17 Loan   CGMRC CGMRC, UBS 681 Fifth Avenue 28,500,000 28,500,000 2.1% 28,500,000 4.12650%   4.1265% 99,365.55 1,192,386.56 650,234.19 7,802,810.31 Interest Only Actual/360 3
18 Loan   CGMRC CGMRC 166 Geary Street 28,500,000 28,500,000 2.1% 28,500,000 4.81000%   4.8100% 115,824.13 1,389,889.58     Interest Only Actual/360 1
19 Loan   GACC DBNY AHIP FLTN 3-Pack 27,396,332   2.1% 22,176,234 4.43000%   4.4300% 138,197.01 1,658,364.12     Amortizing Actual/360 3
19.01 Property       Residence Inn - Chattanooga   13,863,205 1.0%                      
19.02 Property       TownePlace Suites - Chattanooga   7,261,679 0.5%                      
19.03 Property       Fairfield Inn & Suites - Jacksonville West/Chaffee Point   6,271,449 0.5%                      
20 Loan   CGMRC CGMRC Christiana Executive Campus 26,223,908 26,223,908 2.0% 21,772,092 5.28000%   5.2800% 145,441.62 1,745,299.39     Amortizing Actual/360 1
21 Loan   CGMRC CGMRC 8 Times Square & 1460 Broadway 25,000,000 25,000,000 1.9% 25,000,000 4.05000%   4.0500% 85,546.88 1,026,562.50 598,828.13 7,185,937.50 Interest Only Actual/360 3
22 Loan   GACC DBNY 5400 Fulton 22,220,000 22,220,000 1.7% 19,162,598 4.87000%   4.8700% 117,522.64 1,410,271.68     Interest Only, Then Amortizing Actual/360 2
23 Loan   CGMRC CGMRC Midtown Crossing 21,000,000 21,000,000 1.6% 19,372,038 5.02000%   5.0200% 112,989.37 1,355,872.40     Interest Only, Then Amortizing Actual/360 1
24 Loan   GACC DBNY Plaza at the Pointe 16,250,000 16,250,000 1.2% 16,250,000 3.90000%   3.9000% 53,546.01 642,552.12     Interest Only Actual/360 3
25 Loan   GACC DBNY Melrose Place 16,000,000 16,000,000 1.2% 16,000,000 4.45200%   4.4520% 60,184.44 722,213.28     Interest Only Actual/360 2
26 Loan   GACC DBNY Patriot Crossing 15,000,000 15,000,000 1.1% 14,126,252 5.21000%   5.2100% 82,459.32 989,511.84     Interest Only, Then Amortizing Actual/360 4
27 Loan   CGMRC CGMRC Marriott Hilton Head Resort & Spa 14,903,575 14,903,575 1.1% 11,181,242 4.92000%   4.9200% 86,990.78 1,043,889.34 481,348.97 5,776,187.66 Amortizing Actual/360 4
28 Loan   CGMRC CGMRC West Point Office 13,220,707 13,220,707 1.0% 10,834,927 4.84000%   4.8400% 69,838.88 838,066.51     Amortizing Actual/360 2
29 Loan   GACC DBNY Safe Storage Oakland 12,986,890 12,986,890 1.0% 10,761,831 5.22000%   5.2200% 71,545.11 858,541.32     Amortizing Actual/360 1
30 Loan   CGMRC CGMRC Parts Consolidation Center 12,750,000 12,750,000 1.0% 11,206,941 4.68000%   4.6800% 65,973.14 791,677.67 51,743.64 620,923.66 Interest Only, Then Amortizing Actual/360 1
31 Loan   CGMRC CGMRC Fairfield Inn & Suites Delray Beach 10,485,139 10,485,139 0.8% 7,979,004 5.46000%   5.4600% 64,228.61 770,743.28     Amortizing Actual/360 1
32 Loan   GACC DBNY Comfort Inn & Suites Pittsburgh 10,445,357 10,445,357 0.8% 7,701,801 4.49000%   4.4900% 58,302.83 699,633.96     Amortizing Actual/360 3
33 Loan   GACC DBNY Olivewood Plaza 9,050,000 9,050,000 0.7% 8,309,006 4.71000%   4.7100% 46,991.13 563,893.56     Interest Only, Then Amortizing Actual/360 2
34 Loan   CGMRC CGMRC 8 Beltway Flex Center 8,986,755 8,986,755 0.7% 6,788,486 5.25000%   5.2500% 53,932.29 647,187.53     Amortizing Actual/360 1
35 Loan   GACC DBNY Publix at Shakerag 8,890,442 8,890,442 0.7% 7,164,705 4.30000%   4.3000% 44,167.28 530,007.36     Amortizing Actual/360 3
36 Loan   CGMRC CGMRC Fairway Centre 8,791,147 8,791,147 0.7% 7,287,253 5.23000%   5.2300% 48,484.97 581,819.67     Amortizing Actual/360 1
37 Loan   CGMRC CGMRC Kingsville Pointe Apartments 8,625,000 8,625,000 0.6% 7,394,027 5.55000%   5.5500% 49,242.72 590,912.59     Interest Only, Then Amortizing Actual/360 1
38 Loan   CGMRC CGMRC Hampton Inn & Suites Surprise 7,277,095 7,277,095 0.5% 5,439,421 4.91000%   4.9100% 42,293.16 507,517.97     Amortizing Actual/360 2
39 Loan   CGMRC CGMRC 5042 Technology Parkway 6,892,511 6,892,511 0.5% 5,654,973 4.91000%   4.9100% 36,662.09 439,945.14     Amortizing Actual/360 1
40 Loan   GACC DBNY Key Vista Apartments 6,826,000 6,826,000 0.5% 6,563,302 5.30000%   5.3000% 36,218.18 434,618.16     Interest Only, Then Amortizing Actual/360 2
41 Loan   CGMRC CGMRC 21st Center and 20th Center 6,475,000   0.5% 6,475,000 4.74000%   4.7400% 25,931.48 311,177.71     Interest Only Actual/360 2
41.01 Property       21st Center   4,075,000 0.3%                      
41.02 Property       20th Center   2,400,000 0.2%                      
42 Loan   GACC DBNY County of Tulare Building 6,466,631 6,466,631 0.5% 3,955,371 4.16000%   4.1600% 39,938.89 479,266.68     Amortizing Actual/360 2
43 Loan   CGMRC CGMRC Village at Timberwilde 6,087,281 6,087,281 0.5% 5,029,174 5.09000%   5.0900% 33,082.46 396,989.56     Amortizing Actual/360 2
44 Loan   CGMRC CGMRC Orangecrest Self Storage 5,743,524 5,743,524 0.4% 4,687,520 4.75000%   4.7500% 29,994.72 359,936.66     Amortizing Actual/360 1
45 Loan   GACC DBNY 180 Main Avenue 5,300,000 5,300,000 0.4% 5,300,000 4.82000%   4.8200% 21,584.00 259,008.00     Interest Only Actual/360 2
46 Loan   GACC DBNY HIE Cocoa 5,194,956 5,194,956 0.4% 4,326,561 5.38000%   5.3800% 29,134.72 349,616.64     Amortizing Actual/360 1
47 Loan   GACC DBNY Walgreens Albuquerque 4,500,000 4,500,000 0.3% 4,500,000 4.38900%   4.3890% 16,687.34 200,248.08     Interest Only Actual/360 3
48 Loan   CGMRC CGMRC 2901-2911 North Sheffield 4,450,000 4,450,000 0.3% 3,930,911 4.90000%   4.9000% 23,617.34 283,408.07     Interest Only, Then Amortizing Actual/360 2
49 Loan   CGMRC CGMRC CVS Holbrook 4,061,023 4,061,023 0.3% 3,329,266 4.85000%   4.8500% 21,477.06 257,724.69     Amortizing Actual/360 2
50 Loan   CGMRC CGMRC Metuchen Self Storage 4,000,000 4,000,000 0.3% 3,488,526 5.32000%   5.3200% 22,261.89 267,142.70     Interest Only, Then Amortizing Actual/360 1
51 Loan   CGMRC CGMRC Walgreens Dorchester 3,375,000 3,375,000 0.3% 2,994,861 5.11000%   5.1100% 18,345.30 220,143.58     Interest Only, Then Amortizing Actual/360 1
52 Loan   CGMRC CGMRC Walgreens Walterboro 3,300,000 3,300,000 0.2% 2,924,370 5.05000%   5.0500% 17,816.09 213,793.10     Interest Only, Then Amortizing Actual/360 0

 Page 2 of 10

 

CD 2017-CD3 Annex A

 

Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Original Interest-Only Period (Mos.) Remaining Interest-Only Period (Mos.) Original Term To Maturity / ARD (Mos.) Remaining Term To Maturity / ARD (Mos.) Original Amortization Term (Mos.) Remaining Amortization Term (Mos.) Origination Date Due Date First Due Date Last IO Due Date First P&I Due Date Maturity Date / ARD ARD
(Yes / No)		 Final Maturity Date
1 Loan   GACC, CGMRC DBNY 229 West 43rd Street Retail Condo 120 117 120 117 0 0 10/13/2016 6 12/6/2016 11/6/2026   11/6/2026 No  
2 Loan   CGMRC CGMRC 1384 Broadway 120 119 120 119 0 0 12/22/2016 6 2/6/2017 1/6/2027   1/6/2027 No  
3 Loan   GACC DBNY, WF 85 Tenth Avenue 120 118 120 118 0 0 12/1/2016 6 1/6/2017 12/6/2026   12/6/2026 No  
4 Loan   CGMRC CGMRC Medical Centre of Santa Monica 120 119 120 119 0 0 12/8/2016 1 2/1/2017 1/1/2027   1/1/2027 No  
4.01 Property       Medical Centre of Santa Monica - West                         No  
4.02 Property       Medical Centre of Santa Monica - East                         No  
5 Loan   GACC GACC Prudential Plaza 48 30 120 102 360 360 7/30/2015 6 9/6/2015 8/6/2019 9/6/2019 8/6/2025 No  
6 Loan   GACC DBNY Moffett Place Google 60 59 120 119 360 360 12/30/2016 6 2/6/2017 1/6/2022 2/6/2022 1/6/2027 No  
7 Loan   CGMRC CGMRC, DBNY 111 Livingston Street 120 119 120 119 0 0 1/5/2017 6 2/6/2017 1/6/2027   1/6/2027 No  
8 Loan   GACC JPMCB, DBNY, GSMC, Barclays, MSBNA Hilton Hawaiian Village Waikiki Beach Resort 120 117 120 117 0 0 10/24/2016 1 12/1/2016 11/1/2026   11/1/2026 No  
9 Loan   GACC DBNY State Farm Data Center 120 120 120 120 0 0 1/11/2017 6 3/6/2017 2/6/2027   2/6/2027 Yes 11/6/2031
10 Loan   GACC DBNY Courtyard Century City 0 0 120 117 360 357 11/4/2016 6 12/6/2016   12/6/2016 11/6/2026 No  
11 Loan   CGMRC CGMRC Silverado Ranch 60 58 120 118 360 360 12/1/2016 6 1/6/2017 12/6/2021 1/6/2022 12/6/2026 No  
12 Loan   GACC DBNY Summit Place Wisconsin 36 34 120 118 360 360 12/1/2016 6 1/6/2017 12/6/2019 1/6/2020 12/6/2026 No  
13 Loan   GACC DBNY Dunn Hospitality Portfolio 0 0 120 118 360 358 11/30/2016 6 1/6/2017   1/6/2017 12/6/2026 No  
13.01 Property       Courtyard Evansville East                            
13.02 Property       Hilton Garden Inn Evansville                            
13.03 Property       Residence Inn Columbus                            
14 Loan   CGMRC CGMRC Cherry Creek Place I & II 0 0 120 119 360 359 12/30/2016 6 2/6/2017   2/6/2017 1/6/2027 No  
14.01 Property       Cherry Creek Place II                         No  
14.02 Property       Cherry Creek Place I                         No  
15 Loan   GACC DBNY 16 E 40th Street 120 119 120 119 0 0 12/9/2016 6 2/6/2017 1/6/2027   1/6/2027 No  
16 Loan   CGMRC CGMRC K2M Leesburg HQ 60 59 120 119 360 360 12/21/2016 6 2/6/2017 1/6/2022 2/6/2022 1/6/2027 No  
17 Loan   CGMRC CGMRC, UBS 681 Fifth Avenue 120 117 120 117 0 0 11/4/2016 6 12/6/2016 11/6/2026   11/6/2026 No  
18 Loan   CGMRC CGMRC 166 Geary Street 120 119 120 119 0 0 12/8/2016 1 2/1/2017 1/1/2027   1/1/2027 No  
19 Loan   GACC DBNY AHIP FLTN 3-Pack 0 0 120 117 360 357 11/4/2016 6 12/6/2016   12/6/2016 11/6/2026 No  
19.01 Property       Residence Inn - Chattanooga                            
19.02 Property       TownePlace Suites - Chattanooga                            
19.03 Property       Fairfield Inn & Suites - Jacksonville West/Chaffee Point                            
20 Loan   CGMRC CGMRC Christiana Executive Campus 0 0 120 119 360 359 12/16/2016 6 2/6/2017   2/6/2017 1/6/2027 No  
21 Loan   CGMRC CGMRC 8 Times Square & 1460 Broadway 120 117 120 117 0 0 10/20/2016 6 12/6/2016 11/6/2026   11/6/2026 No  
22 Loan   GACC DBNY 5400 Fulton 24 22 120 118 360 360 11/23/2016 6 1/6/2017 12/6/2018 1/6/2019 12/6/2026 No  
23 Loan   CGMRC CGMRC Midtown Crossing 60 59 120 119 360 360 12/30/2016 6 2/6/2017 1/6/2022 2/6/2022 1/6/2027 No  
24 Loan   GACC DBNY Plaza at the Pointe 60 57 60 57 0 0 11/2/2016 6 12/6/2016 11/6/2021   11/6/2021 No  
25 Loan   GACC DBNY Melrose Place 120 118 120 118 0 0 11/22/2016 6 1/6/2017 12/6/2026   12/6/2026 No  
26 Loan   GACC DBNY Patriot Crossing 12 8 60 56 360 360 9/23/2016 6 11/6/2016 10/6/2017 11/6/2017 10/6/2021 No  
27 Loan   CGMRC CGMRC Marriott Hilton Head Resort & Spa 0 0 120 116 300 296 10/3/2016 6 11/6/2016   11/6/2016 10/6/2026 No  
28 Loan   CGMRC CGMRC West Point Office 0 0 120 118 360 358 11/23/2016 6 1/6/2017   1/6/2017 12/6/2026 No  
29 Loan   GACC DBNY Safe Storage Oakland 0 0 120 119 360 359 12/27/2016 6 2/6/2017   2/6/2017 1/6/2027 No  
30 Loan   CGMRC CGMRC Parts Consolidation Center 36 35 120 119 360 360 12/14/2016 6 2/6/2017 1/6/2020 2/6/2020 1/6/2027 No  
31 Loan   CGMRC CGMRC Fairfield Inn & Suites Delray Beach 0 0 120 119 300 299 12/21/2016 6 2/6/2017   2/6/2017 1/6/2027 No  
32 Loan   GACC DBNY Comfort Inn & Suites Pittsburgh 0 0 120 117 300 297 10/27/2016 6 12/6/2016   12/6/2016 11/6/2026 No  
33 Loan   GACC DBNY Olivewood Plaza 60 58 120 118 360 360 11/21/2016 6 1/6/2017 12/6/2021 1/6/2022 12/6/2026 No  
34 Loan   CGMRC CGMRC 8 Beltway Flex Center 0 0 120 119 300 299 12/22/2016 6 2/6/2017   2/6/2017 1/6/2027 No  
35 Loan   GACC DBNY Publix at Shakerag 0 0 120 117 360 357 10/20/2016 6 12/6/2016   12/6/2016 11/6/2026 No  
36 Loan   CGMRC CGMRC Fairway Centre 0 0 120 119 360 359 12/23/2016 6 2/6/2017   2/6/2017 1/6/2027 No  
37 Loan   CGMRC CGMRC Kingsville Pointe Apartments 12 11 120 119 360 360 12/29/2016 6 2/6/2017 1/6/2018 2/6/2018 1/6/2027 No  
38 Loan   CGMRC CGMRC Hampton Inn & Suites Surprise 0 0 120 118 300 298 12/1/2016 6 1/6/2017   1/6/2017 12/6/2026 No  
39 Loan   CGMRC CGMRC 5042 Technology Parkway 0 0 120 119 360 359 12/7/2016 6 2/6/2017   2/6/2017 1/6/2027 No  
40 Loan   GACC DBNY Key Vista Apartments 18 16 60 58 360 360 11/22/2016 6 1/6/2017 6/6/2018 7/6/2018 12/6/2021 No  
41 Loan   CGMRC CGMRC 21st Center and 20th Center 120 118 120 118 0 0 11/30/2016 6 1/6/2017 12/6/2026   12/6/2026 No  
41.01 Property       21st Center                         No  
41.02 Property       20th Center                         No  
42 Loan   GACC DBNY County of Tulare Building 0 0 120 118 240 238 11/7/2016 6 1/6/2017   1/6/2017 12/6/2026 No  
43 Loan   CGMRC CGMRC Village at Timberwilde 0 0 120 118 360 358 11/30/2016 6 1/6/2017   1/6/2017 12/6/2026 No  
44 Loan   CGMRC CGMRC Orangecrest Self Storage 0 0 120 119 360 359 12/29/2016 6 2/6/2017   2/6/2017 1/6/2027 No  
45 Loan   GACC DBNY 180 Main Avenue 120 118 120 118 0 0 11/9/2016 1 1/1/2017 12/1/2026   12/1/2026 No  
46 Loan   GACC DBNY HIE Cocoa 0 0 120 119 360 359 12/9/2016 6 2/6/2017   2/6/2017 1/6/2027 No  
47 Loan   GACC DBNY Walgreens Albuquerque 120 117 120 117 0 0 10/26/2016 6 12/6/2016 11/6/2026 1/0/1900 11/6/2026 No  
48 Loan   CGMRC CGMRC 2901-2911 North Sheffield 36 34 120 118 360 360 11/22/2016 6 1/6/2017 12/6/2019 1/6/2020 12/6/2026 No  
49 Loan   CGMRC CGMRC CVS Holbrook 0 0 120 118 360 358 11/18/2016 6 1/6/2017   1/6/2017 12/6/2026 No  
50 Loan   CGMRC CGMRC Metuchen Self Storage 24 23 120 119 360 360 12/22/2016 6 2/6/2017 1/6/2019 2/6/2019 1/6/2027 No  
51 Loan   CGMRC CGMRC Walgreens Dorchester 36 35 120 119 360 360 12/28/2016 6 2/6/2017 1/6/2020 2/6/2020 1/6/2027 No  
52 Loan   CGMRC CGMRC Walgreens Walterboro 36 36 120 120 360 360 1/10/2017 6 3/6/2017 2/6/2020 3/6/2020 2/6/2027 No  

 Page 3 of 10

 

CD 2017-CD3 Annex A

 

Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Grace Period- Late Fee Grace Period- Default Prepayment Provision (3) 2013 EGI ($) 2013 Expenses ($) 2013 NOI ($) 2014 EGI ($) 2014 Expenses ($) 2014 NOI ($) 2015 EGI ($) 2015 Expenses ($) 2015 NOI ($) Most Recent EGI (if past 2015) ($) Most Recent Expenses (if past 2015) ($) Most Recent NOI (if past 2015) ($) Most Recent NOI Date (if past 2015)
1 Loan   GACC, CGMRC DBNY 229 West 43rd Street Retail Condo 0 0 Lockout/27_Defeasance/86_0%/7 16,672,907 7,051,784 9,621,123 17,393,374 5,444,159 11,949,215 N/A N/A N/A 17,645,886 3,870,185 13,775,701 8/31/2016
2 Loan   CGMRC CGMRC 1384 Broadway 0 0 Lockout/25_Defeasance/91_0%/4 7,979,242 3,390,080 4,589,162 7,256,188 3,607,919 3,648,269 9,418,439 3,890,198 5,528,241 9,693,011 3,667,369 6,025,642 10/31/2016
3 Loan   GACC DBNY, WF 85 Tenth Avenue 0 0 Lockout/26_Defeasance/89_0%/5 32,200,846 11,377,464 20,823,382 31,767,665 11,849,927 19,917,738 34,361,002 13,794,015 20,566,988 40,777,227 14,188,253 26,588,974 6/30/2016
4 Loan   CGMRC CGMRC Medical Centre of Santa Monica 0 5 Lockout/25_YM1%/88_0%/7 11,107,228 3,387,945 7,719,283 11,729,867 3,566,114 8,163,752 11,994,048 3,696,632 8,297,416 12,145,869 3,548,374 8,597,495 8/31/2016
4.01 Property       Medical Centre of Santa Monica - West       7,337,705 2,292,099 5,045,605 7,879,127 2,407,645 5,471,482 8,019,042 2,456,439 5,562,603 8,070,406 2,377,858 5,692,548 8/31/2016
4.02 Property       Medical Centre of Santa Monica - East       3,769,523 1,095,846 2,673,677 3,850,740 1,158,469 2,692,271 3,975,005 1,240,193 2,734,812 4,075,463 1,170,516 2,904,947 8/31/2016
5 Loan   GACC GACC Prudential Plaza 0 0 Lockout/35_Defeasance/79_0%/6 52,525,460 30,482,948 22,042,511 50,276,294 28,845,540 21,430,754 53,321,676 32,167,828 21,153,848 58,858,563 32,295,671 26,562,892 11/30/2016
6 Loan   GACC DBNY Moffett Place Google 0 0 Lockout/25_Defeasance/88_0%/7 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV
7 Loan   CGMRC CGMRC, DBNY 111 Livingston Street 0 0 Lockout/25_Defeasance/91_0%/4 15,897,602 7,311,771 8,585,831 16,165,456 8,044,808 8,120,648 17,507,058 8,444,503 9,062,555 17,760,890 8,465,710 9,295,180 9/30/2016
8 Loan   GACC JPMCB, DBNY, GSMC, Barclays, MSBNA Hilton Hawaiian Village Waikiki Beach Resort 0 0 Lockout/27_Defeasance or YM1%/86_0%/7 324,974,888 201,011,057 123,963,830 346,089,627 212,385,223 133,704,404 366,791,222 223,381,851 143,409,371 376,987,438 230,014,820 146,972,618 9/30/2016
9 Loan   GACC DBNY State Farm Data Center 0 0 Lockout/24_YM1%/92_0%/4 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV
10 Loan   GACC DBNY Courtyard Century City 0 5 Lockout/27_Defeasance/89_0%/4 8,039,196 3,920,754 4,118,442 9,112,021 4,286,550 4,825,471 9,591,302 4,454,167 5,137,135 10,463,368 4,594,505 5,868,863 8/31/2016
11 Loan   CGMRC CGMRC Silverado Ranch 0 0 Lockout/26_Defeasance/90_0%/4 3,896,041 829,655 3,066,386 4,070,620 725,250 3,345,370 4,273,606 697,303 3,576,303 4,139,133 661,711 3,477,422 9/30/2016
12 Loan   GACC DBNY Summit Place Wisconsin 0 0 Lockout/26_Defeasance/90_0%/4 10,578,455 4,705,840 5,872,615 10,832,394 4,954,024 5,878,370 11,703,109 5,013,588 6,689,521 12,051,768 4,793,337 7,258,431 9/30/2016
13 Loan   GACC DBNY Dunn Hospitality Portfolio 0 0 Lockout/26_Defeasance/90_0%/4 8,483,000 5,739,000 2,744,000 10,357,829 6,907,966 3,449,863 11,623,986 7,284,059 4,339,927 12,099,695 7,682,388 4,417,307 7/31/2016
13.01 Property       Courtyard Evansville East       2,200,000 1,411,000 789,000 3,974,518 2,588,165 1,386,353 4,444,818 2,691,986 1,752,832 4,647,034 2,755,259 1,891,775 7/31/2016
13.02 Property       Hilton Garden Inn Evansville       4,094,000 2,790,000 1,304,000 4,062,311 2,733,801 1,328,510 4,556,548 2,883,213 1,673,335 4,626,460 3,102,980 1,523,480 7/31/2016
13.03 Property       Residence Inn Columbus       2,189,000 1,538,000 651,000 2,321,000 1,586,000 735,000 2,622,620 1,708,860 913,760 2,826,201 1,824,149 1,002,052 7/31/2016
14 Loan   CGMRC CGMRC Cherry Creek Place I & II 0 0 Lockout/25_Defeasance/91_0%/4 N/A N/A N/A 2,140,433 1,560,211 580,222 5,619,862 3,168,589 2,451,273 5,925,153 3,097,649 2,827,504 9/30/2016
14.01 Property       Cherry Creek Place II       N/A N/A N/A 662,795 413,155 249,640 2,900,300 1,614,387 1,285,913 3,087,504 1,599,057 1,488,446 9/30/2016
14.02 Property       Cherry Creek Place I       N/A N/A N/A 1,477,638 1,147,056 330,582 2,719,562 1,554,202 1,165,359 2,837,649 1,498,591 1,339,058 9/30/2016
15 Loan   GACC DBNY 16 E 40th Street 0 0 Lockout/25_Defeasance/91_0%/4 3,501,230 1,435,715 2,065,515 3,537,409 1,493,163 2,044,246 3,736,504 1,740,445 1,996,059 3,836,495 1,547,453 2,289,042 10/31/2016
16 Loan   CGMRC CGMRC K2M Leesburg HQ 0 0 Lockout/25_YM1%/90_0%/5 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV
17 Loan   CGMRC CGMRC, UBS 681 Fifth Avenue 3 0 Lockout/27_Defeasance/89_0%/4 16,405,777 2,677,722 13,728,055 16,950,567 2,815,068 14,135,499 17,291,494 2,987,448 14,304,046 17,616,251 3,166,722 14,449,529 6/30/2016
18 Loan   CGMRC CGMRC 166 Geary Street 0 5 Lockout/25_Defeasance/89_0%/6 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV
19 Loan   GACC DBNY AHIP FLTN 3-Pack 0 0 Lockout/27_Defeasance/89_0%/4 6,928,692 4,486,942 2,441,750 7,826,832 4,790,058 3,036,774 8,753,033 4,988,385 3,764,648 9,141,559 5,011,932 4,129,627 8/31/2016
19.01 Property       Residence Inn - Chattanooga       3,571,517 2,069,580 1,501,937 3,679,706 2,082,421 1,597,285 4,219,523 2,221,621 1,997,902 4,326,662 2,270,322 2,056,340 8/31/2016
19.02 Property       TownePlace Suites - Chattanooga       1,526,955 988,696 538,259 1,821,639 1,168,037 653,602 2,138,131 1,206,499 931,632 2,293,845 1,201,398 1,092,447 8/31/2016
19.03 Property       Fairfield Inn & Suites - Jacksonville West/Chaffee Point       1,830,220 1,428,666 401,554 2,325,487 1,539,600 785,887 2,395,379 1,560,266 835,113 2,521,051 1,540,211 980,840 8/31/2016
20 Loan   CGMRC CGMRC Christiana Executive Campus 0 0 Lockout/25_Defeasance/91_0%/4 3,649,731 1,726,186 1,923,545 3,901,153 1,910,708 1,990,445 4,231,230 1,937,054 2,294,176 4,518,109 2,014,664 2,503,445 10/31/2016
21 Loan   CGMRC CGMRC 8 Times Square & 1460 Broadway 0 0 Lockout/27_Defeasance/89_0%/4 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV
22 Loan   GACC DBNY 5400 Fulton 0 0 Lockout/26_Defeasance/89_0%/5 N/A N/A N/A 3,792,153 1,451,539 2,340,614 3,347,736 1,468,622 1,879,114 3,546,928 1,435,047 2,111,881 8/31/2016
23 Loan   CGMRC CGMRC Midtown Crossing 0 0 Lockout/25_Defeasance/92_0%/3 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV
24 Loan   GACC DBNY Plaza at the Pointe 5 0 Lockout/27_Defeasance/28_0%/5 N/A N/A N/A 2,403,922 811,025 1,592,897 2,796,784 840,438 1,956,346 2,919,232 832,665 2,086,567 9/30/2016
25 Loan   GACC DBNY Melrose Place 0 0 Lockout/26_Defeasance/90_0%/4 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV
26 Loan   GACC DBNY Patriot Crossing 0 0 Lockout/28_Defeasance/28_0%/4 1,439,869 1,041,048 398,821 1,439,769 822,388 617,381 1,890,863 834,740 1,056,123 2,363,770 926,543 1,437,227 10/31/2016
27 Loan   CGMRC CGMRC Marriott Hilton Head Resort & Spa 0 0 Lockout/28_Defeasance/88_0%/4 29,563,995 19,278,993 10,285,002 29,483,856 19,804,710 9,679,146 31,403,350 21,015,622 10,387,728 33,429,812 21,637,223 11,792,589 8/31/2016
28 Loan   CGMRC CGMRC West Point Office 0 0 Lockout/26_Defeasance/90_0%/4 N/A N/A N/A 1,421,537 920,473 501,064 2,026,408 1,012,472 1,013,936 2,238,512 1,103,994 1,134,518 9/30/2016
29 Loan   GACC DBNY Safe Storage Oakland 0 0 Lockout/24_Defeasance or YM5%/91_0%/5 N/A N/A N/A N/A N/A N/A 1,446,717 624,436 822,281 1,769,937 720,736 1,049,201 11/30/2016
30 Loan   CGMRC CGMRC Parts Consolidation Center 0 0 Lockout/25_Defeasance/89_0%/6 N/A N/A N/A 2,937,182 840,049 2,097,133 3,451,922 916,297 2,535,625 3,490,511 930,590 2,559,921 9/30/2016
31 Loan   CGMRC CGMRC Fairfield Inn & Suites Delray Beach 0 0 Lockout/25_Defeasance/92_0%/3 N/A N/A N/A N/A N/A N/A N/A N/A N/A 3,944,343 2,215,952 1,728,391 11/27/2016
32 Loan   GACC DBNY Comfort Inn & Suites Pittsburgh 0 0 Lockout/27_Defeasance/89_0%/4 N/A N/A N/A N/A N/A N/A 5,551,406 3,633,148 1,918,258 5,185,677 3,431,984 1,753,693 8/31/2016
33 Loan   GACC DBNY Olivewood Plaza 0 0 Lockout/26_Defeasance/89_0%/5 1,067,375 228,684 838,690 1,306,694 273,940 1,032,754 1,231,517 275,909 955,608 1,282,885 277,511 1,005,374 8/31/2016
34 Loan   CGMRC CGMRC 8 Beltway Flex Center 0 0 Lockout/25_Defeasance/88_0%/7 N/A N/A N/A 1,476,898 418,169 1,058,729 1,598,922 467,855 1,131,067 1,628,432 495,820 1,132,612 10/31/2016
35 Loan   GACC DBNY Publix at Shakerag 0 0 Lockout/27_Defeasance/89_0%/4 911,204 253,729 657,475 909,108 242,591 666,517 931,568 271,136 660,432 997,530 293,945 703,585 8/30/2016
36 Loan   CGMRC CGMRC Fairway Centre 0 0 Lockout/25_Defeasance/92_0%/3 N/A N/A N/A N/A N/A N/A 534,839 471,296 63,543 976,186 497,867 478,319 11/30/2016
37 Loan   CGMRC CGMRC Kingsville Pointe Apartments 0 0 Lockout/25_YM1%/92_0%/3 2,631,987 1,665,774 966,213 2,541,548 1,652,902 888,646 2,623,962 1,735,052 888,910 2,639,726 1,763,586 876,140 10/31/2016
38 Loan   CGMRC CGMRC Hampton Inn & Suites Surprise 0 0 Lockout/26_Defeasance/88_0%/6 2,072,394 1,589,562 482,832 2,278,947 1,736,248 542,699 2,668,719 1,763,427 905,292 2,941,017 1,768,323 1,172,694 10/31/2016
39 Loan   CGMRC CGMRC 5042 Technology Parkway 0 0 Lockout/25_Defeasance/91_0%/4 N/A N/A N/A N/A N/A N/A 513,394 167,726 345,668 758,665 194,848 563,817 10/31/2016
40 Loan   GACC DBNY Key Vista Apartments 0 0 Lockout/26_Defeasance/30_0%/4 N/A N/A N/A 1,993,823 983,444 1,010,379 2,095,653 1,090,222 1,005,431 2,108,364 1,176,773 931,591 9/30/2016
41 Loan   CGMRC CGMRC 21st Center and 20th Center 0 0 Lockout/26_Defeasance/91_0%/3 836,003 215,399 620,604 877,235 196,517 680,718 890,387 200,851 689,535 937,079 224,481 712,599 9/30/2016
41.01 Property       21st Center       525,777 130,995 394,782 560,390 116,638 443,751 567,870 120,648 447,222 601,065 130,657 470,407 9/30/2016
41.02 Property       20th Center       310,226 84,404 225,822 316,846 79,879 236,967 322,517 80,203 242,314 336,014 93,823 242,191 9/30/2016
42 Loan   GACC DBNY County of Tulare Building 0 0 Lockout/26_Defeasance/90_0%/4 N/A N/A N/A 1,043,911 138,702 905,209 1,063,046 109,708 953,338 1,080,761 195,631 885,130 9/30/2016
43 Loan   CGMRC CGMRC Village at Timberwilde 0 0 Lockout/26_Defeasance/91_0%/3 N/A N/A N/A N/A N/A N/A N/A N/A N/A 592,730 108,675 484,055 9/30/2016
44 Loan   CGMRC CGMRC Orangecrest Self Storage 0 0 Lockout/25_Defeasance/92_0%/3 671,703 275,955 395,748 734,626 245,543 489,083 821,532 257,878 563,654 896,083 267,854 628,229 10/31/2016
45 Loan   GACC DBNY 180 Main Avenue 0 0 Lockout/26_Defeasance/89_0%/5 N/A N/A N/A 467,139 54,961 412,179 450,644 51,752 398,891 490,018 6,273 483,744 9/1/2016
46 Loan   GACC DBNY HIE Cocoa 0 0 Lockout/25_Defeasance/91_0%/4 1,760,633 1,541,764 218,869 2,057,569 1,658,013 399,556 2,414,691 1,618,803 795,888 2,576,375 1,748,317 828,058 9/30/2016
47 Loan   GACC DBNY Walgreens Albuquerque 0 0 Lockout/27_Defeasance/89_0%/4 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV
48 Loan   CGMRC CGMRC 2901-2911 North Sheffield 0 0 Lockout/26_Defeasance/90_0%/4 N/A N/A N/A N/A N/A N/A 514,717 85,482 429,235 544,198 129,895 414,303 10/31/2016
49 Loan   CGMRC CGMRC CVS Holbrook 0 0 Lockout/26_Defeasance/90_0%/4 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV
50 Loan   CGMRC CGMRC Metuchen Self Storage 0 0 Lockout/25_Defeasance/91_0%/4 406,554 202,422 204,132 424,920 185,077 239,843 497,713 206,485 291,228 532,533 196,030 336,503 11/30/2016
51 Loan   CGMRC CGMRC Walgreens Dorchester 0 0 Lockout/25_Defeasance/91_0%/4 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV
52 Loan   CGMRC CGMRC Walgreens Walterboro 0 0 Lockout/24_Defeasance/92_0%/4 N/A N/A N/A N/A N/A N/A 325,000 N/A 325,000 325,000 N/A 325,000 12/31/2016

 Page 4 of 10

 

CD 2017-CD3 Annex A

 

Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name 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) (6) Debt Yield on Underwritten Net Cash Flow (%) Appraised Value ($) Appraisal Date Cut-off Date LTV Ratio (%)
1 Loan   GACC, CGMRC DBNY 229 West 43rd Street Retail Condo 10 Annualized 10 Months 25,397,158 3,895,157 21,502,001 7.5% 74,537 1,219,809 20,207,655 1.75 7.1% 470,000,000 10/1/2016 60.6%
2 Loan   CGMRC CGMRC 1384 Broadway 12 Trailing 12 10,877,776 4,025,359 6,852,417 7.8% 42,690 345,996 6,463,731 1.50 7.3% 160,000,000 12/1/2016 55.0%
3 Loan   GACC DBNY, WF 85 Tenth Avenue 12 Trailing 12 52,692,850 15,744,664 36,948,186 14.5% 126,517 632,584 36,189,085 3.66 14.2% 835,000,000 11/4/2016 30.5%
4 Loan   CGMRC CGMRC Medical Centre of Santa Monica 12 Trailing 12 13,126,280 3,706,743 9,419,537 13.3% 20,441 505,814 8,893,281 3.04 12.5% 150,000,000 10/5/2016 47.3%
4.01 Property       Medical Centre of Santa Monica - West 12 Trailing 12 8,926,261 2,512,869 6,413,392   14,097 345,676 6,053,619     102,104,370 10/5/2016  
4.02 Property       Medical Centre of Santa Monica - East 12 Trailing 12 4,200,019 1,193,875 3,006,144   6,345 160,137 2,839,662     47,895,630 10/5/2016  
5 Loan   GACC GACC Prudential Plaza 12 Trailing 12 70,131,390 32,570,196 37,561,194 9.1% 572,052 3,086,514 33,902,628 1.33 8.2% 700,000,000 7/20/2016 59.3%
6 Loan   GACC DBNY Moffett Place Google NAV Not Available 17,818,954 2,382,878 15,436,076 8.3% 62,870 0 15,373,206 1.38 8.3% 311,100,000 3/1/2018 59.5%
7 Loan   CGMRC CGMRC, DBNY 111 Livingston Street 12 Trailing 12 18,801,753 9,038,441 9,763,312 8.1% 86,800 710,011 8,966,501 1.56 7.5% 219,000,000 10/26/2016 54.8%
8 Loan   GACC JPMCB, DBNY, GSMC, Barclays, MSBNA Hilton Hawaiian Village Waikiki Beach Resort 12 Trailing 12 374,437,742 226,873,258 147,564,484 21.2% 14,977,510 0 132,586,975 4.47 19.0% 2,230,000,000 8/30/2016 31.2%
9 Loan   GACC DBNY State Farm Data Center NAV Not Available 9,320,149 186,403 9,133,746 11.4% 29,093 0 9,104,653 2.42 11.4% 128,000,000 10/20/2016 62.5%
10 Loan   GACC DBNY Courtyard Century City 12 Trailing 12 10,471,341 4,800,187 5,671,154 13.9% 418,854 0 5,252,300 2.17 12.9% 64,900,000 10/18/2016 62.9%
11 Loan   CGMRC CGMRC Silverado Ranch 12 Trailing 12 4,315,751 727,249 3,588,503 9.0% 51,547 119,661 3,417,294 1.34 8.5% 60,000,000 10/24/2016 66.7%
12 Loan   GACC DBNY Summit Place Wisconsin 12 Trailing 12 11,802,741 4,819,635 6,983,106 9.7% 97,451 605,652 6,280,003 1.37 8.7% 99,000,000 10/5/2016 72.7%
13 Loan   GACC DBNY Dunn Hospitality Portfolio 12 Trailing 12 11,194,232 6,998,424 4,195,808 13.0% 447,769 0 3,748,039 1.76 11.6% 48,000,000 9/1/2017 67.4%
13.01 Property       Courtyard Evansville East 12 Trailing 12 4,452,086 2,654,029 1,798,057   178,083 0 1,619,974     19,500,000 9/1/2017  
13.02 Property       Hilton Garden Inn Evansville 12 Trailing 12 4,258,339 2,689,853 1,568,486   170,334 0 1,398,152     18,000,000 9/1/2017  
13.03 Property       Residence Inn Columbus 12 Trailing 12 2,483,807 1,654,542 829,265   99,352 0 729,913     10,500,000 9/1/2017  
14 Loan   CGMRC CGMRC Cherry Creek Place I & II 12 Trailing 12 6,509,996 3,213,966 3,296,030 10.3% 79,993 339,972 2,876,065 1.38 9.0% 51,600,000 10/13/2016 62.0%
14.01 Property       Cherry Creek Place II 12 Trailing 12 3,358,385 1,657,943 1,700,442   40,689 172,927 1,486,827     26,675,434 10/13/2016  
14.02 Property       Cherry Creek Place I 12 Trailing 12 3,151,610 1,556,023 1,595,588   39,305 167,045 1,389,238     24,924,566 10/13/2016  
15 Loan   GACC DBNY 16 E 40th Street 12 Trailing 12 4,479,806 1,747,964 2,731,842 8.7% 19,236 96,182 2,616,423 1.82 8.3% 61,000,000 10/19/2016 51.6%
16 Loan   CGMRC CGMRC K2M Leesburg HQ NAV Not Available 5,002,037 1,977,084 3,024,953 10.2% 5,833 147,413 2,871,708 1.50 9.7% 46,600,000 10/28/2016 63.7%
17 Loan   CGMRC CGMRC, UBS 681 Fifth Avenue 12 Trailing 12 20,376,202 4,785,552 15,590,650 7.3% 15,389 553,128 15,022,133 1.67 7.0% 440,000,000 10/1/2016 48.9%
18 Loan   CGMRC CGMRC 166 Geary Street NAV Not Available 2,914,496 758,739 2,155,757 7.6% 2,383 81,128 2,072,246 1.49 7.3% 46,000,000 9/21/2016 62.0%
19 Loan   GACC DBNY AHIP FLTN 3-Pack 12 Trailing 12 8,862,612 4,929,206 3,933,405 14.4% 354,504 0 3,578,900 2.16 13.1% 38,000,000 10/1/2016 72.1%
19.01 Property       Residence Inn - Chattanooga 12 Trailing 12 4,228,873 2,242,341 1,986,532   169,155 0 1,817,377     19,500,000 10/1/2016  
19.02 Property       TownePlace Suites - Chattanooga 12 Trailing 12 2,203,427 1,169,107 1,034,320   88,137 0 946,183     10,000,000 10/1/2016  
19.03 Property       Fairfield Inn & Suites - Jacksonville West/Chaffee Point 12 Trailing 12 2,430,311 1,517,758 912,553   97,212 0 815,340     8,500,000 10/1/2016  
20 Loan   CGMRC CGMRC Christiana Executive Campus 12 Trailing 12 4,925,034 2,087,202 2,837,832 10.8% 65,736 260,795 2,511,301 1.44 9.6% 35,200,000 10/13/2016 74.5%
21 Loan   CGMRC CGMRC 8 Times Square & 1460 Broadway NAV Not Available 19,908,904 5,095,054 14,813,850 7.4% 42,868 694,723 14,076,259 1.71 7.0% 360,000,000 10/1/2016 55.6%
22 Loan   GACC DBNY 5400 Fulton 12 Trailing 12 3,842,968 1,489,012 2,353,956 10.6% 68,275 87,127 2,198,554 1.56 9.9% 31,200,000 12/31/2016 71.2%
23 Loan   CGMRC CGMRC Midtown Crossing NAV Not Available 2,312,694 465,505 1,847,189 8.8% 20,842 83,655 1,742,692 1.29 8.3% 30,000,000 12/13/2016 70.0%
24 Loan   GACC DBNY Plaza at the Pointe 12 Trailing 12 2,948,505 949,060 1,999,445 12.3% 29,989 134,949 1,834,507 2.86 11.3% 25,000,000 10/10/2016 65.0%
25 Loan   GACC DBNY Melrose Place NAV Not Available 1,540,070 270,257 1,269,814 7.9% 1,056 0 1,268,757 1.76 7.9% 30,000,000 9/19/2016 53.3%
26 Loan   GACC DBNY Patriot Crossing 12 Trailing 12 2,348,796 949,042 1,399,753 9.5% 119,634 0 1,280,119 1.32 8.7% 20,250,000 5/24/2016 72.4%
27 Loan   CGMRC CGMRC Marriott Hilton Head Resort & Spa 12 Trailing 12 33,338,474 21,646,100 11,692,374 12.0% 1,666,924 0 10,025,450 1.47 10.3% 163,500,000 8/30/2016 59.6%
28 Loan   CGMRC CGMRC West Point Office 9 Annualized 9 Months 2,583,251 1,120,179 1,463,073 11.1% 34,892 148,291 1,279,890 1.53 9.7% 20,400,000 10/13/2016 64.8%
29 Loan   GACC DBNY Safe Storage Oakland 12 Trailing 12 1,769,933 641,393 1,128,540 8.7% 20,538 0 1,108,002 1.29 8.5% 20,110,000 11/7/2016 64.6%
30 Loan   CGMRC CGMRC Parts Consolidation Center 12 Trailing 12 3,473,815 1,046,728 2,427,087 10.7% 60,400 0 2,366,687 1.68 10.4% 36,000,000 10/24/2016 63.2%
31 Loan   CGMRC CGMRC Fairfield Inn & Suites Delray Beach 12 Trailing 12 3,930,765 2,513,100 1,417,665 14.0% 196,538 0 1,221,125 1.64 12.1% 15,600,000 9/27/2016 64.9%
32 Loan   GACC DBNY Comfort Inn & Suites Pittsburgh 12 Trailing 12 5,185,677 3,620,274 1,565,403 15.0% 207,427 0 1,357,976 1.94 13.0% 16,700,000 10/1/2017 62.5%
33 Loan   GACC DBNY Olivewood Plaza 12 Trailing 12 1,327,557 319,314 1,008,242 11.1% 23,841 61,166 923,235 1.64 10.2% 14,100,000 9/19/2016 64.2%
34 Loan   CGMRC CGMRC 8 Beltway Flex Center 12 Trailing 12 1,296,893 475,986 820,907 9.9% 18,672 55,066 747,169 1.25 9.0% 13,700,000 12/2/2016 60.7%
35 Loan   GACC DBNY Publix at Shakerag 12 Trailing 12 1,038,516 250,868 787,648 8.9% 6,410 35,000 746,238 1.41 8.4% 12,500,000 9/22/2016 71.1%
36 Loan   CGMRC CGMRC Fairway Centre 12 Trailing 12 1,550,654 649,814 900,840 10.2% 16,726 98,496 785,618 1.35 8.9% 13,000,000 10/26/2016 67.6%
37 Loan   CGMRC CGMRC Kingsville Pointe Apartments 12 Trailing 12 2,639,726 1,829,021 810,705 9.4% 72,300 0 738,405 1.25 8.6% 11,820,000 11/17/2016 73.0%
38 Loan   CGMRC CGMRC Hampton Inn & Suites Surprise 12 Trailing 12 2,932,982 1,813,860 1,119,122 15.4% 117,319 0 1,001,803 1.97 13.8% 13,400,000 12/1/2017 54.3%
39 Loan   CGMRC CGMRC 5042 Technology Parkway 12 Trailing 12 969,757 316,678 653,079 9.5% 7,330 46,126 599,623 1.36 8.7% 10,250,000 10/21/2016 67.2%
40 Loan   GACC DBNY Key Vista Apartments 12 Trailing 12 2,108,365 1,274,835 833,530 12.2% 82,000 0 751,530 1.73 11.0% 12,600,000 8/30/2016 54.2%
41 Loan   CGMRC CGMRC 21st Center and 20th Center 12 Trailing 12 971,810 224,268 747,542 11.5% 16,558 42,814 688,170 2.21 10.6% 12,060,000 10/21/2016 53.7%
41.01 Property       21st Center 12 Trailing 12 634,314 136,139 498,175   12,533 29,743 455,899     8,030,000 10/21/2016  
41.02 Property       20th Center 12 Trailing 12 337,496 88,129 249,366   4,025 13,071 232,271     4,030,000 10/21/2016  
42 Loan   GACC DBNY County of Tulare Building 12 Trailing 12 1,185,713 307,607 878,106 13.6% 17,896 71,583 788,627 1.65 12.2% 9,150,000 10/13/2016 70.7%
43 Loan   CGMRC CGMRC Village at Timberwilde 12 Trailing 12 761,461 203,757 557,704 9.2% 3,034 26,982 527,688 1.33 8.7% 8,450,000 11/2/2016 72.0%
44 Loan   CGMRC CGMRC Orangecrest Self Storage 12 Trailing 12 896,083 278,307 617,776 10.8% 11,985 0 605,791 1.68 10.5% 10,880,000 11/3/2016 52.8%
45 Loan   GACC DBNY 180 Main Avenue 9 Annualized 9 Months 524,919 0 524,919 9.9% 0 0 524,919 2.03 9.9% 8,700,000 9/13/2016 60.9%
46 Loan   GACC DBNY HIE Cocoa 12 Trailing 12 2,576,375 1,744,806 831,569 16.0% 103,055 0 728,514 2.08 14.0% 8,000,000 9/1/2016 64.9%
47 Loan   GACC DBNY Walgreens Albuquerque NAV Not Available 382,836 7,657 375,180 8.3% 0 0 375,180 1.87 8.3% 7,000,000 9/9/2016 64.3%
48 Loan   CGMRC CGMRC 2901-2911 North Sheffield 12 Trailing 12 575,590 159,308 416,282 9.4% 2,336 16,632 397,314 1.40 8.9% 6,530,000 10/24/2016 68.1%
49 Loan   CGMRC CGMRC CVS Holbrook NAV Not Available 494,987 107,365 387,622 9.5% 1,952 8,462 377,208 1.46 9.3% 6,290,000 10/11/2016 64.6%
50 Loan   CGMRC CGMRC Metuchen Self Storage 12 Trailing 12 532,533 199,643 332,890 9.5% 5,446 0 327,444 1.40 9.4% 5,800,000 9/6/2016 60.3%
51 Loan   CGMRC CGMRC Walgreens Dorchester NAV Not Available 322,163 9,665 312,498 9.3% 2,091 0 310,407 1.41 9.2% 5,230,000 10/26/2016 64.5%
52 Loan   CGMRC CGMRC Walgreens Walterboro 12 Trailing 12 318,094 9,543 308,551 9.4% 2,188 0 306,363 1.43 9.3% 5,200,000 11/15/2016 63.5%
                                       

 Page 5 of 10

 

CD 2017-CD3 Annex A

 

Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name 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)
1 Loan   GACC, CGMRC DBNY 229 West 43rd Street Retail Condo 60.6% 100.0% 10/1/2016 NAP NAP Bowlmor Times Square, LLC 77,536 7/31/2034 National Geographic 59,137 10/31/2032
2 Loan   CGMRC CGMRC 1384 Broadway 55.0% 86.4% 11/8/2016 NAP NAP Star Ride Kids, Inc. 9,750 11/25/2024 The Chetrit Organization 9,557 12/31/2021
3 Loan   GACC DBNY, WF 85 Tenth Avenue 30.5% 99.6% 11/30/2016 NAP NAP Google 179,948 2/28/2026 GSA 178,065 9/30/2020
4 Loan   CGMRC CGMRC Medical Centre of Santa Monica 47.3% 95.4% 10/31/2016 NAP NAP            
4.01 Property       Medical Centre of Santa Monica - West   95.1% 10/31/2016 NAP NAP Providence Health System - Southern California 23,636 2/28/2022 The Regents of the University of California 22,742 9/30/2018
4.02 Property       Medical Centre of Santa Monica - East   96.0% 10/31/2016 NAP NAP Providence Health System - Southern California 10,840 11/30/2020 Ava T. Shamban, M.D., Inc. 6,053 1/31/2024
5 Loan   GACC GACC Prudential Plaza 53.2% 77.1% 11/30/2016 NAP NAP Wilson 87,386 12/31/2029 Optiver US LLC 73,779 4/30/2023
6 Loan   GACC DBNY Moffett Place Google 54.8% 100.0% 2/6/2017 NAP NAP Google Inc. 314,352 11/30/2028 NAP    
7 Loan   CGMRC CGMRC, DBNY 111 Livingston Street 54.8% 97.6% 11/1/2016 NAP NAP NYS Office of Assistance 121,545 5/31/2020 The Legal Aid Society 111,900 10/31/2037
8 Loan   GACC JPMCB, DBNY, GSMC, Barclays, MSBNA Hilton Hawaiian Village Waikiki Beach Resort 31.2% 94.6% 9/30/2016 250.09 236.65 NAP     NAP    
9 Loan   GACC DBNY State Farm Data Center 62.5% 100.0% 2/6/2017 NAP NAP State Farm Mutual Automobile Insurance Company 193,953 11/30/2031 NAP    
10 Loan   GACC DBNY Courtyard Century City 50.6% 84.3% 8/31/2016 229.30 193.1924053 NAP     NAP    
11 Loan   CGMRC CGMRC Silverado Ranch 61.4% 96.9% 9/30/2016 NAP NAP Marshall’s 30,000 1/31/2021 Michael’s 23,783 2/28/2021
12 Loan   GACC DBNY Summit Place Wisconsin 64.2% 99.1% 10/31/2016 NAP NAP Brookdale Senior Living 185,399 4/30/2024 Children’s Hospital of Wisconsin 132,362 7/31/2026
13 Loan   GACC DBNY Dunn Hospitality Portfolio 55.8% 78.9% 7/31/2016 126.11 98.91            
13.01 Property       Courtyard Evansville East   72.9% 7/31/2016 135.44 98.72 NAP     NAP    
13.02 Property       Hilton Garden Inn Evansville   81.1% 7/31/2016 129.59 105.05 NAP     NAP    
13.03 Property       Residence Inn Columbus   82.8% 7/31/2016 109.74 90.89 NAP     NAP    
14 Loan   CGMRC CGMRC Cherry Creek Place I & II 51.1% 96.1% 10/14/2016 NAP NAP            
14.01 Property       Cherry Creek Place II   97.2% 10/14/2016 NAP NAP ADT LLC 123,418 2/28/2024 State of Colorado Disability Determination Services 43,910 12/31/2022
14.02 Property       Cherry Creek Place I   94.9% 10/14/2016 NAP NAP Transfirst Holdings, Inc. 31,675 5/31/2023 Verizon Wireless Network RE 28,349 9/30/2020
15 Loan   GACC DBNY 16 E 40th Street 51.6% 98.7% 10/31/2016 NAP NAP 40th street 99 cent Corp 10,000 12/31/2025 The Dinex Group, LLC 7,500 8/31/2023
16 Loan   CGMRC CGMRC K2M Leesburg HQ 58.7% 100.0% 2/6/2017 NAP NAP K2M 145,819 9/30/2031 NAP    
17 Loan   CGMRC CGMRC, UBS 681 Fifth Avenue 48.9% 90.8% 9/30/2016 NAP NAP Tommy Hilfiger 22,510 5/31/2023 Belstaff USA Sublease/Various (11,670) 17,505 4/4/2022
18 Loan   CGMRC CGMRC 166 Geary Street 62.0% 100.0% 12/1/2016 NAP NAP Suit Supply 7,236 5/31/2025 Jimmy Choo 2,961 11/30/2021
19 Loan   GACC DBNY AHIP FLTN 3-Pack 58.4% 85.3% 8/31/2016 98.42 83.91            
19.01 Property       Residence Inn - Chattanooga   87.3% 8/31/2016 115.87 101.19 NAP     NAP    
19.02 Property       TownePlace Suites - Chattanooga   83.0% 8/31/2016 84.60 70.25 NAP     NAP    
19.03 Property       Fairfield Inn & Suites - Jacksonville West/Chaffee Point   84.9% 8/31/2016 89.64 76.09 NAP     NAP    
20 Loan   CGMRC CGMRC Christiana Executive Campus 61.9% 88.4% 10/31/2016 NAP NAP Pennoni Associates 17,340 11/30/2021 Entrix, Inc. 13,327 11/30/2019
21 Loan   CGMRC CGMRC 8 Times Square & 1460 Broadway 55.6% 100.0% 9/1/2016 NAP NAP WeWork 178,221 8/31/2034 Foot Locker 36,120 8/31/2032
22 Loan   GACC DBNY 5400 Fulton 61.4% 100.0% 11/30/2016 NAP NAP UPS 439,487 2/28/2021 Sherwood Food Distributors 243,263 10/31/2022
23 Loan   CGMRC CGMRC Midtown Crossing 64.6% 100.0% 12/30/2016 NAP NAP BJ’s Wholesale Club, Inc. 101,095 11/30/2035 Petco 14,304 8/31/2028
24 Loan   GACC DBNY Plaza at the Pointe 65.0% 94.1% 11/1/2016 NAP NAP Bed Bath and Beyond 28,250 1/31/2022 Bob’s Discount Furniture 23,683 5/31/2025
25 Loan   GACC DBNY Melrose Place 53.3% 100.0% 11/29/2016 NAP NAP Balmain 3,100 3/31/2027 Frederic Malle (Estee Lauder) 1,263 2/28/2027
26 Loan   GACC DBNY Patriot Crossing 68.1% 90.2% 10/31/2016 NAP NAP NAP     NAP    
27 Loan   CGMRC CGMRC Marriott Hilton Head Resort & Spa 44.7% 59.2% 8/31/2016 188.89 111.87 NAP     NAP    
28 Loan   CGMRC CGMRC West Point Office 53.1% 93.0% 11/7/2016 NAP NAP Eberl Claims Services, Inc. 21,662 5/31/2022 Power Engineers, Inc. 14,619 3/31/2022
29 Loan   GACC DBNY Safe Storage Oakland 53.5% 92.9% 11/7/2016 NAP NAP NAP     NAP    
30 Loan   CGMRC CGMRC Parts Consolidation Center 55.5% 100.0% 7/1/2016 NAP NAP BLG Logistics Sublease/Toyota Boshoku Mississippi, LLC 305,000 1/31/2021 ARD Logistics Alabama 299,000 5/31/2021
31 Loan   CGMRC CGMRC Fairfield Inn & Suites Delray Beach 48.8% 84.8% 11/27/2016 129.31 109.69 NAP     NAP    
32 Loan   GACC DBNY Comfort Inn & Suites Pittsburgh 46.1% 63.6% 8/31/2016 98.04 62.32 NAP     NAP    
33 Loan   GACC DBNY Olivewood Plaza 58.9% 94.7% 11/1/2016 NAP NAP Save Mart Supermarkets 29,160 5/31/2026 Rite Aid 17,716 5/31/2021
34 Loan   CGMRC CGMRC 8 Beltway Flex Center 44.6% 72.0% 12/1/2016 NAP NAP Paradigm Consultants 13,144 3/31/2021 Total Renal Care 10,006 9/30/2021
35 Loan   GACC DBNY Publix at Shakerag 57.3% 96.4% 10/14/2016 NAP NAP Publix #1091 44,840 9/30/2024 John’s Creek Beverage 3,520 12/31/2019
36 Loan   CGMRC CGMRC Fairway Centre 56.1% 96.4% 9/1/2016 NAP NAP Meridian Business Centers 31,295 8/31/2022 DFW Hospital Council 15,905 9/30/2026
37 Loan   CGMRC CGMRC Kingsville Pointe Apartments 62.6% 89.2% 12/19/2016 NAP NAP NAP     NAP    
38 Loan   CGMRC CGMRC Hampton Inn & Suites Surprise 40.6% 69.0% 10/31/2016 114.07 78.71 NAP     NAP    
39 Loan   CGMRC CGMRC 5042 Technology Parkway 55.2% 100.0% 10/1/2016 NAP NAP Prosci, Inc. 20,480 6/30/2022 Numerica Corporation 18,765 5/31/2021
40 Loan   GACC DBNY Key Vista Apartments 52.1% 84.1% 11/3/2016 NAP NAP NAP     NAP    
41 Loan   CGMRC CGMRC 21st Center and 20th Center 53.7% 100.0% 10/19/2016 NAP NAP            
41.01 Property       21st Center   100.0% 10/19/2016 NAP NAP Kebely Corporation 8,008 12/31/2018 Divensi, Inc. 6,750 10/31/2017
41.02 Property       20th Center   100.0% 10/19/2016 NAP NAP Washington Karate Assoc. 4,431 6/30/2018 Allstate Insurance Company 2,301 12/31/2017
42 Loan   GACC DBNY County of Tulare Building 43.2% 100.0% 2/6/2017 NAP NAP County of Tulare 71,583 2/28/2026 NAP    
43 Loan   CGMRC CGMRC Village at Timberwilde 59.5% 100.0% 10/4/2016 NAP NAP McCardell’s Tavern & Grill 3,357 9/30/2025 World Class Martial Arts 2,751 7/31/2021
44 Loan   CGMRC CGMRC Orangecrest Self Storage 43.1% 97.2% 10/31/2016 NAP NAP NAP     NAP    
45 Loan   GACC DBNY 180 Main Avenue 60.9% NAP NAP NAP NAP NAP     NAP    
46 Loan   GACC DBNY HIE Cocoa 54.1% 73.5% 9/30/2016 109.41 80.40 NAP     NAP    
47 Loan   GACC DBNY Walgreens Albuquerque 64.3% 100.0% 2/6/2017 NAP NAP Walgreens 16,510 11/30/2033 NAP    
48 Loan   CGMRC CGMRC 2901-2911 North Sheffield 60.2% 100.0% 2/6/2017 NAP NAP River Partners Chicago 15,573 12/31/2024 NAP    
49 Loan   CGMRC CGMRC CVS Holbrook 52.9% 100.0% 2/6/2017 NAP NAP CVS 13,013 1/31/2026 NAP    
50 Loan   CGMRC CGMRC Metuchen Self Storage 51.5% 84.4% 11/30/2016 NAP NAP NAP     NAP    
51 Loan   CGMRC CGMRC Walgreens Dorchester 57.3% 100.0% 2/6/2017 NAP NAP Walgreens 13,943 11/30/2027 NAP    
52 Loan   CGMRC CGMRC Walgreens Walterboro 56.2% 100.0% 2/6/2017 NAP NAP Walgreens 14,550 5/31/2030 NAP    

 Page 6 of 10

 

CD 2017-CD3 Annex A

 

Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Third Largest Tenant Third Largest Tenant Sq Ft Third Largest Tenant Lease Expiration (6) Fourth Largest Tenant Fourth Largest Tenant Sq Ft Fourth Largest Tenant Lease Expiration (6) Fifth Largest Tenant Fifth Largest Tenant Sq Ft Fifth Largest Tenant Lease Expiration (6) Environmental Phase I Report Date Environmental Phase II Y/N Environmental Phase II Report Date Engineering Report Date Seismic Report Date PML or SEL (%)
1 Loan   GACC, CGMRC DBNY 229 West 43rd Street Retail Condo Gulliver’s Gate 49,000 1/31/2031 Guitar Center Stores, Inc. 28,119 1/31/2029 Guy’s American Kitchen 15,670 11/30/2032 9/15/2016 Yes 10/6/2016 9/15/2016 NAP NAP
2 Loan   CGMRC CGMRC 1384 Broadway Lion Management Group, Inc. 9,538 9/30/2024 Business Journals, Inc. 9,038 3/31/2018 L’Koral, LLC 9,038 9/30/2017 11/16/2016 No NAP 12/22/2016 NAP NAP
3 Loan   GACC DBNY, WF 85 Tenth Avenue Level 3 113,012 1/31/2023 Telehouse 61,551 1/31/2026 Moet 56,000 3/31/2021 11/2/2016 No NAP 11/2/2016 NAP NAP
4 Loan   CGMRC CGMRC Medical Centre of Santa Monica                              
4.01 Property       Medical Centre of Santa Monica - West Cedars-Sinai Medical Center 9,834 2/29/2020 Matsunaga,Daly, Ross, Thordarson, Vogel & Klevens, MDs 6,453 9/30/2020 Cedars-Sinai Medical Care Foundation 5,213 MTM 10/7/2016 No NAP 10/7/2016 10/7/2016 10%
4.02 Property       Medical Centre of Santa Monica - East Kessler Long Iacampo & Ottavi 3,810 10/31/2017 Leslie Kaplan, M.D. et al 3,256 2/28/2021 Ortho-Pros, Inc. 2,288 4/30/2017 10/7/2016 No NAP 10/7/2016 10/7/2016 10%
5 Loan   GACC GACC Prudential Plaza Clark Hill 71,813 12/31/2032 Leydig, Voit & Mayer, Ltd. 66,783 9/30/2025 CBS Radio Holdings Corp. 63,453 4/30/2028 6/30/2015 No NAP 6/26/2015 NAP NAP
6 Loan   GACC DBNY Moffett Place Google NAP     NAP     NAP     12/1/2016 No NAP 12/2/2016 12/1/2016 10%
7 Loan   CGMRC CGMRC, DBNY 111 Livingston Street NYS State Workers Comp 50,225 MTM City University of NY 45,000 8/31/2017 Brooklyn Law School 41,000 1/31/2032 11/1/2016 No NAP 11/1/2016 NAP NAP
8 Loan   GACC JPMCB, DBNY, GSMC, Barclays, MSBNA Hilton Hawaiian Village Waikiki Beach Resort NAP     NAP     NAP     10/17/2016 No NAP 10/17/2016 NAP NAP
9 Loan   GACC DBNY State Farm Data Center NAP     NAP     NAP     10/28/2016 No NAP 9/26/2016 NAP NAP
10 Loan   GACC DBNY Courtyard Century City NAP     NAP     NAP     10/28/2016 No NAP 10/20/2016 10/20/2016 11%
11 Loan   CGMRC CGMRC Silverado Ranch Petsmart 19,235 3/31/2026 Longs Drugs Sublease/Office Depot 17,540 2/28/2026 Downeast Outfitters Inc. 15,560 3/31/2019 10/20/2016 No NAP 10/20/2016 NAP NAP
12 Loan   GACC DBNY Summit Place Wisconsin SaintA 47,512 2/28/2018 Association of Equipment Manufacturers 28,677 3/31/2020 Toshiba International Corporation 26,716 12/31/2022 10/20/2016 No NAP 10/20/2016 NAP NAP
13 Loan   GACC DBNY Dunn Hospitality Portfolio                              
13.01 Property       Courtyard Evansville East NAP     NAP     NAP     10/4/2016 No NAP 10/4/2016 NAP NAP
13.02 Property       Hilton Garden Inn Evansville NAP     NAP     NAP     10/4/2016 No NAP 10/4/2016 NAP NAP
13.03 Property       Residence Inn Columbus NAP     NAP     NAP     10/4/2016 No NAP 10/4/2016 NAP NAP
14 Loan   CGMRC CGMRC Cherry Creek Place I & II                              
14.01 Property       Cherry Creek Place II RGN - Aurora III, LLC 12,627 12/31/2025 Tucker Albin and Associates 5,334 5/31/2019 BPH, LLC 3,982 12/31/2019 10/13/2016 No NAP 10/13/2016 NAP NAP
14.02 Property       Cherry Creek Place I Avitus, Inc. 17,326 2/28/2023 Air Methods Corp. 16,351 12/31/2017 Revenue Enterprises, LLC. 15,626 12/31/2018 10/13/2016 No NAP 10/13/2016 NAP NAP
15 Loan   GACC DBNY 16 E 40th Street Amen Clinics, Inc. 7,500 8/14/2019 The Dennelisse Corpo 7,500 4/14/2019 Smart Space, LLC 7,500 10/31/2018 10/18/2016 No NAP 10/18/2016 NAP NAP
16 Loan   CGMRC CGMRC K2M Leesburg HQ NAP     NAP     NAP     9/12/2016 No NAP 9/12/2016 NAP NAP
17 Loan   CGMRC CGMRC, UBS 681 Fifth Avenue Vera Bradley 5,877 3/31/2026 Vision Capital 5,835 6/30/2018 Global Thematic Partners 5,835 9/30/2017 10/3/2016 No NAP 10/3/2016 NAP NAP
18 Loan   CGMRC CGMRC 166 Geary Street La Perla 2,516 1/1/2025 NAP     NAP     9/28/2016 No NAP 9/28/2016 9/24/2016 23%
19 Loan   GACC DBNY AHIP FLTN 3-Pack                              
19.01 Property       Residence Inn - Chattanooga NAP     NAP     NAP     10/11/2016 No NAP 10/11/2016 NAP NAP
19.02 Property       TownePlace Suites - Chattanooga NAP     NAP     NAP     10/11/2016 No NAP 10/11/2016 NAP NAP
19.03 Property       Fairfield Inn & Suites - Jacksonville West/Chaffee Point NAP     NAP     NAP     10/11/2016 No NAP 10/11/2016 NAP NAP
20 Loan   CGMRC CGMRC Christiana Executive Campus Perioperative Services 13,167 8/31/2017 F. Schumacher & Co. 12,572 1/31/2019 Johnson, Mirmiran & Thompson, Inc. 12,185 2/28/2021 10/14/2016 No NAP 10/14/2016 NAP NAP
21 Loan   CGMRC CGMRC 8 Times Square & 1460 Broadway NAP     NAP     NAP     9/19/2016 No NAP 9/16/2016 NAP NAP
22 Loan   GACC DBNY 5400 Fulton NAP     NAP     NAP     7/27/2016 Yes 9/23/2016 7/25/2016 NAP NAP
23 Loan   CGMRC CGMRC Midtown Crossing My Salon Suite 7,200 2/1/2027 NAP     NAP     12/12/2016 No NAP 12/12/2016 NAP NAP
24 Loan   GACC DBNY Plaza at the Pointe La-Z-Boy 22,000 10/31/2022 Party City 18,000 5/31/2022 Old Navy 16,800 4/30/2020 8/12/2016 No NAP 10/19/2016 NAP NAP
25 Loan   GACC DBNY Melrose Place Golden Goose 918 2/28/2027 NAP     NAP     10/14/2016 No NAP 10/14/2016 10/14/2016 13%
26 Loan   GACC DBNY Patriot Crossing NAP     NAP     NAP     8/3/2016 No NAP 8/4/2016 NAP NAP
27 Loan   CGMRC CGMRC Marriott Hilton Head Resort & Spa NAP     NAP     NAP     9/13/2016 No NAP 9/13/2016 NAP NAP
28 Loan   CGMRC CGMRC West Point Office Universal American Mortgage Company, LLC 14,246 1/31/2019 First Street Online 13,596 1/31/2018 Shaffer Baucom Engineering & Consulting, LLC 13,002 10/31/2020 10/13/2016 No NAP 10/13/2016 NAP NAP
29 Loan   GACC DBNY Safe Storage Oakland NAP     NAP     NAP     9/9/2016 No NAP 9/9/2016 9/9/2016 11%
30 Loan   CGMRC CGMRC Parts Consolidation Center NAP     NAP     NAP     9/23/2016 No NAP 11/10/2016 NAP NAP
31 Loan   CGMRC CGMRC Fairfield Inn & Suites Delray Beach NAP     NAP     NAP     10/6/2016 No NAP 10/6/2016 NAP NAP
32 Loan   GACC DBNY Comfort Inn & Suites Pittsburgh NAP     NAP     NAP     10/11/2016 No NAP 10/11/2016 NAP NAP
33 Loan   GACC DBNY Olivewood Plaza Dollar Tree 13,500 8/31/2018 Autozone 6,786 8/31/2021 Joyeria El Dorado 3,600 10/31/2017 4/22/2016 Yes 10/14/2016 9/22/2016 9/23/2016 7%
34 Loan   CGMRC CGMRC 8 Beltway Flex Center McKim and Creed 8,250 12/31/2018 Shimadzu Scientific Instruments, Inc. 6,000 2/29/2020 Teach Me Holdings 6,000 11/30/2019 12/9/2016 No NAP 12/9/2016 NAP NAP
35 Loan   GACC DBNY Publix at Shakerag La Hacienda 2,400 12/31/2018 Splash and Dash Groomerie 1,500 9/30/2025 N’ Style Studio 1,200 11/30/2021 9/29/2016 No NAP 9/19/2016 NAP NAP
36 Loan   CGMRC CGMRC Fairway Centre DCSS Holding Company 9,738 1/31/2027 ACA Express.com 3,932 4/20/2023 Cole Parmer 3,582 5/31/2020 11/3/2016 No NAP 11/9/2016 NAP NAP
37 Loan   CGMRC CGMRC Kingsville Pointe Apartments NAP     NAP     NAP     11/23/2016 No NAP 11/29/2016 NAP NAP
38 Loan   CGMRC CGMRC Hampton Inn & Suites Surprise NAP     NAP     NAP     11/7/2016 No NAP 11/9/2016 NAP NAP
39 Loan   CGMRC CGMRC 5042 Technology Parkway WillMarc 6,243 6/30/2019 Persistent Systems, LLC 3,158 12/31/2021 MAVD 218 4/30/2017 11/3/2016 No NAP 11/1/2016 NAP NAP
40 Loan   GACC DBNY Key Vista Apartments NAP     NAP     NAP     6/8/2016 No NAP 6/8/2016 NAP NAP
41 Loan   CGMRC CGMRC 21st Center and 20th Center                              
41.01 Property       21st Center One Night Events 4,750 3/31/2021 Sanatan Dharma Temple 3,156 10/31/2018 425 Motorsports 3,010 9/30/2019 11/22/2016 No NAP 11/21/2016 11/21/2016 6%
41.02 Property       20th Center Batteries Plus 2,041 10/31/2021 Kumon Math & Reading Center 1,590 11/30/2021 Moneytree, Inc. 1,530 3/31/2021 11/22/2016 No NAP 11/21/2016 11/21/2016 12%
42 Loan   GACC DBNY County of Tulare Building NAP     NAP     NAP     6/14/2016 No NAP 6/14/2016 6/14/2016 9%
43 Loan   CGMRC CGMRC Village at Timberwilde Texas State Optical 2,500 7/31/2025 Spring Pearl Dental 2,301 8/31/2025 Bahama Buck’s 2,000 8/31/2020 11/3/2016 No NAP 11/3/2016 NAP NAP
44 Loan   CGMRC CGMRC Orangecrest Self Storage NAP     NAP     NAP     11/23/2016 No NAP 11/23/2016 11/23/2016 12%
45 Loan   GACC DBNY 180 Main Avenue NAP     NAP     NAP     9/21/2016 No NAP 9/20/2016 NAP NAP
46 Loan   GACC DBNY HIE Cocoa NAP     NAP     NAP     11/7/2016 No NAP 11/8/2016 NAP NAP
47 Loan   GACC DBNY Walgreens Albuquerque NAP     NAP     NAP     9/28/2016 No NAP 9/28/2016 NAP NAP
48 Loan   CGMRC CGMRC 2901-2911 North Sheffield NAP     NAP     NAP     11/18/2016 No NAP 11/18/2016 NAP NAP
49 Loan   CGMRC CGMRC CVS Holbrook NAP     NAP     NAP     10/19/2016 No NAP 10/19/2016 NAP NAP
50 Loan   CGMRC CGMRC Metuchen Self Storage NAP     NAP     NAP     9/13/2016 No NAP 9/13/2016 NAP NAP
51 Loan   CGMRC CGMRC Walgreens Dorchester NAP     NAP     NAP     11/10/2016 No NAP 11/8/2016 NAP NAP
52 Loan   CGMRC CGMRC Walgreens Walterboro NAP     NAP     NAP     11/28/2016 No NAP 11/28/2016 NAP NAP

 Page 7 of 10

 

CD 2017-CD3 Annex A

 

Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Earthquake Insurance Required Y/N Upfront RE Tax Reserve ($) Ongoing RE Tax Reserve ($) Upfront Insurance Reserve ($) Ongoing Insurance Reserve ($) Upfront Replacement Reserve ($) Ongoing Replacement Reserve ($) Replacement Reserve Caps ($) Upfront TI/LC Reserve ($) Ongoing TI/LC Reserve ($) TI/LC Caps ($) Upfront Debt Service Reserve ($) Ongoing Debt Service Reserve ($) Upfront Deferred Maintenance Reserve ($)
1 Loan   GACC, CGMRC DBNY 229 West 43rd Street Retail Condo No 651,564 126,690 18,983 0 0 6,211 0 14,492,159 0 0 0 0 23,000
2 Loan   CGMRC CGMRC 1384 Broadway No 377,697 188,849 0 0 0 3,558 0 1,000,000 0 1,000,000 0 0 24,150
3 Loan   GACC DBNY, WF 85 Tenth Avenue No 0 0 0 0 0 10,543 253,032 11,063,417 52,715 1,265,160 0 0 0
4 Loan   CGMRC CGMRC Medical Centre of Santa Monica No 0 0 0 0 0 0 0 0 0 0 0 0 0
4.01 Property       Medical Centre of Santa Monica - West No                          
4.02 Property       Medical Centre of Santa Monica - East No                          
5 Loan   GACC GACC Prudential Plaza No 1,134,682 1,134,682 248,278 82,759 2,525,657 47,671 0 21,489,422 0 0 0 0 0
6 Loan   GACC DBNY Moffett Place Google No 253,015 84,338 0 0 0 0 0 12,312,957 0 0 0 0 0
7 Loan   CGMRC CGMRC, DBNY 111 Livingston Street No 296,183 296,183 0 0 0 7,233 0 0 36,167 2,000,000 0 0 11,625
8 Loan   GACC JPMCB, DBNY, GSMC, Barclays, MSBNA Hilton Hawaiian Village Waikiki Beach Resort No 0 0 0 0 0 1,248,126 0 0 0 0 0 0 0
9 Loan   GACC DBNY State Farm Data Center No 0 0 0 0 0 0 58,186 0 0 969,765 0 0 0
10 Loan   GACC DBNY Courtyard Century City No 71,530 19,763 0 0 0 34,904 0 0 0 0 0 0 0
11 Loan   CGMRC CGMRC Silverado Ranch No 39,571 19,785 26,362 3,295 0 4,296 500,000 150,000 9,940 500,000 0 0 0
12 Loan   GACC DBNY Summit Place Wisconsin No 1,278,158 106,513 137,734 8,878 0 8,121 292,353 0 51,834 1,866,009 0 0 25,000
13 Loan   GACC DBNY Dunn Hospitality Portfolio No 88,320 44,160 0 0 0 37,314 3,125,000 0 0 0 0 0 13,750
13.01 Property       Courtyard Evansville East No                          
13.02 Property       Hilton Garden Inn Evansville No                          
13.03 Property       Residence Inn Columbus No                          
14 Loan   CGMRC CGMRC Cherry Creek Place I & II No 428,212 53,527 28,689 9,563 270,000 6,666 0 500,000 41,663 1,500,000 0 0 2,875
14.01 Property       Cherry Creek Place II No                          
14.02 Property       Cherry Creek Place I No                          
15 Loan   GACC DBNY 16 E 40th Street No 64,471 64,471 0 0 0 1,603 0 0 8,015 288,546 0 0 193,085
16 Loan   CGMRC CGMRC K2M Leesburg HQ No 0 0 0 0 0 0 10,481 0 0 0 0 0 0
17 Loan   CGMRC CGMRC, UBS 681 Fifth Avenue No 848,821 151,575 106,910 8,485 0 1,376 0 0 0 10,000,000 0 0 0
18 Loan   CGMRC CGMRC 166 Geary Street Yes 0 47,296 0 0 0 199 0 0 0 0 0 0 0
19 Loan   GACC DBNY AHIP FLTN 3-Pack No 0 30,002 0 0 0 0 0 0 0 0 0 0 0
19.01 Property       Residence Inn - Chattanooga No                          
19.02 Property       TownePlace Suites - Chattanooga No                          
19.03 Property       Fairfield Inn & Suites - Jacksonville West/Chaffee Point No                          
20 Loan   CGMRC CGMRC Christiana Executive Campus No 249,486 41,581 0 0 0 5,478 0 121,682 21,521 0 0 0 3,125
21 Loan   CGMRC CGMRC 8 Times Square & 1460 Broadway No 1,325,353 232,126 0 0 0 3,572 171,473 0 0 0 0 0 0
22 Loan   GACC DBNY 5400 Fulton No 152,454 30,491 0 0 0 8,500 204,000 0 12,917 620,000 0 0 2,801,981
23 Loan   CGMRC CGMRC Midtown Crossing No 119,892 19,982 6,077 675 0 1,737 0 0 0 0 0 0 0
24 Loan   GACC DBNY Plaza at the Pointe No 184,186 36,837 0 0 0 2,499 0 0 11,246 300,000 0 0 3,900
25 Loan   GACC DBNY Melrose Place No 25,184 8,395 0 0 0 88 3,169 0 0 79,215 0 0 0
26 Loan   GACC DBNY Patriot Crossing No 63,596 4,892 18,506 9,253 0 9,955 0 0 0 0 0 0 97,625
27 Loan   CGMRC CGMRC Marriott Hilton Head Resort & Spa No 1,037,750 98,833 203,170 32,249 0 138,910 0 0 0 0 0 0 0
28 Loan   CGMRC CGMRC West Point Office No 96,792 12,099 4,278 2,139 195,000 2,908 0 250,000 18,173 750,000 0 0 10,531
29 Loan   GACC DBNY Safe Storage Oakland No 0 16,915 0 0 0 1,711 41,076 0 0 0 0 0 3,750
30 Loan   CGMRC CGMRC Parts Consolidation Center No 61,965 12,393 0 0 0 5,033 0 1,500,000 0 1,500,000 0 0 18,750
31 Loan   CGMRC CGMRC Fairfield Inn & Suites Delray Beach No 59,542 19,847 0 0 0 16,378 0 0 0 0 0 0 0
32 Loan   GACC DBNY Comfort Inn & Suites Pittsburgh No 81,178 10,500 2,981 2,981 0 17,286 0 0 0 0 0 0 26,250
33 Loan   GACC DBNY Olivewood Plaza No 0 20,755 0 3,751 0 2,305 55,311 423,356 6,358 152,582 0 0 21,375
34 Loan   CGMRC CGMRC 8 Beltway Flex Center No 25,585 25,585 8,517 2,839 0 1,556 0 0 4,599 0 0 0 4,688
35 Loan   GACC DBNY Publix at Shakerag No 0 8,117 0 0 0 1,068 38,460 87,000 2,500 0 0 0 5,625
36 Loan   CGMRC CGMRC Fairway Centre No 15,018 15,018 3,252 1,626 160,000 1,394 200,000 0 8,235 230,000 0 0 39,875
37 Loan   CGMRC CGMRC Kingsville Pointe Apartments No 42,317 21,158 23,050 11,525 450,000 6,025 600,000 0 0 0 0 0 29,625
38 Loan   CGMRC CGMRC Hampton Inn & Suites Surprise No 26,690 6,672 13,897 2,316 0 9,777 0 0 0 0 0 0 0
39 Loan   CGMRC CGMRC 5042 Technology Parkway No 0 5,357 0 0 22,000 0 22,000 250,000 0 250,000 0 0 0
40 Loan   GACC DBNY Key Vista Apartments No 16,168 8,084 3,735 0 0 6,833 0 0 0 0 0 0 313
41 Loan   CGMRC CGMRC 21st Center and 20th Center No 11,221 5,610 3,264 816 53,058 885 0 0 0 0 0 0 12,375
41.01 Property       21st Center No                          
41.02 Property       20th Center No                          
42 Loan   GACC DBNY County of Tulare Building No 12,664 6,332 0 1,485 0 1,491 0 0 5,989 0 0 0 191,950
43 Loan   CGMRC CGMRC Village at Timberwilde No 23,678 7,893 3,737 1,869 0 253 0 0 2,276 100,000 0 0 0
44 Loan   CGMRC CGMRC Orangecrest Self Storage No 17,402 4,351 0 547 0 999 35,000 0 0 0 0 0 3,750
45 Loan   GACC DBNY 180 Main Avenue No 0 0 0 0 0 0 0 0 0 0 0 0 0
46 Loan   GACC DBNY HIE Cocoa No 7,815 3,311 5,118 5,118 0 8,588 0 0 0 0 0 0 0
47 Loan   GACC DBNY Walgreens Albuquerque No 0 0 1,489 0 0 0 0 0 0 0 0 0 0
48 Loan   CGMRC CGMRC 2901-2911 North Sheffield No 29,093 9,698 8,869 687 0 195 0 0 1,298 0 0 0 0
49 Loan   CGMRC CGMRC CVS Holbrook No 9,487 9,487 0 0 0 0 0 0 0 0 0 0 0
50 Loan   CGMRC CGMRC Metuchen Self Storage No 13,549 4,516 6,501 542 0 454 0 0 0 0 0 0 0
51 Loan   CGMRC CGMRC Walgreens Dorchester No 0 0 0 0 0 0 0 0 0 0 0 0 0
52 Loan   CGMRC CGMRC Walgreens Walterboro No 0 0 0 0 0 0 0 0 0 0 0 0 0

 Page 8 of 10

 

CD 2017-CD3 Annex A

 

Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Ongoing Deferred Maintenance Reserve ($) Upfront Environmental Reserve ($) Ongoing Environmental Reserve ($) Upfront Other Reserve ($) Ongoing Other Reserve ($) Other Reserve Description Borrower Name Delaware Statutory Trust? Y/N Carve-out Guarantor Loan Purpose Loan Amount (sources) ($) Principal’s New Cash Contribution (7) ($) Subordinate Debt ($) Other Sources ($) Total Sources ($)
1 Loan   GACC, CGMRC DBNY 229 West 43rd Street Retail Condo 0 0 0 11,110,080 0 Free Rent Reserve ($11,061,751); Bridge Rent ($48,329) Elmwood NYT Owner, LLC; Oakwood NYT Owner, LLC; Wallkill NYT Owner, LLC and Landings NYT Owner, LLC No Jared Kushner Refinance 285,000,000 0 85,000,000 0 370,000,000
2 Loan   CGMRC CGMRC 1384 Broadway 0 0 0 153,343 0 Rent Concession Reserve Broadway 1384 LLC No Juda Chetrit Refinance 88,000,000 0 0 110,000 88,110,000
3 Loan   GACC DBNY, WF 85 Tenth Avenue 0 0 0 1,130,833 0 Free Rent Reserve 85 Tenth Avenue Associates, L.L.C. No Related Special Assets LLC and Vornado Realty L.P. Refinance 255,000,000 0 370,000,000 0 625,000,000
4 Loan   CGMRC CGMRC Medical Centre of Santa Monica 0 0 0 0 0   Medical Associates No HFP Group, LLC Refinance 71,000,000 0 0 100,000 71,100,000
4.01 Property       Medical Centre of Santa Monica - West                              
4.02 Property       Medical Centre of Santa Monica - East                              
5 Loan   GACC GACC Prudential Plaza 0 0 0 47,911,435 236,236 Future Leasing Funds (Upfront: $35,000,000; Monthly: $236,236); Rent Abatement Funds (Upfront: $12,911,435) SL PRU LLC No Michael Silberberg and Mark Karasick Refinance 415,000,000 0 0 0 415,000,000
6 Loan   GACC DBNY Moffett Place Google 0 0 0 17,051,831 0 Rent Concession Funds MP B3 LLC No Joseph K. Paul (A/K/A Jay Paul), Jay Paul Revocable Living Trust Dated November 9, 1999 As Amended and Restated On March 19, 2010 and As Further Amended From Time To Time and Paul Guarantor LLC Refinance 185,000,000 0 40,000,000 0 225,000,000
7 Loan   CGMRC CGMRC, DBNY 111 Livingston Street 0 0 0 36,445,472 0 Economic Holdback Reserve ($29,490,000); Unfunded Obligations Reserve ($4,705,472); CUNY Reserve ($2,250,000) 111 Livingston LLC No Abraham Leser; Harry Gold; Robert Schachter and Edith Leser Refinance 120,000,000 0 0 125,000 120,125,000
8 Loan   GACC JPMCB, DBNY, GSMC, Barclays, MSBNA Hilton Hawaiian Village Waikiki Beach Resort 0 0 0 0 0   Hilton Hawaiian Village LLC No Park Intermediate Holdings LLC Refinance 696,600,000 0 578,400,000 0 1,275,000,000
9 Loan   GACC DBNY State Farm Data Center 0 0 0 0 0   JDM III SF Kansas City DC, LLC No JDM Partners Opportunity Fund III LLC Acquisition/Refinance 80,000,000 46,137,373 0 0 126,137,373
10 Loan   GACC DBNY Courtyard Century City 0 0 0 0 0   Pacifica Century City L.P. No Pacifica Hosts, Inc. Refinance 41,000,000 0 0 0 41,000,000
11 Loan   CGMRC CGMRC Silverado Ranch 0 0 0 44,000 0 Unfunded Obligations Reserve (Hottie Obligations) Silverado Ranch Plaza LLC No Scott J. Seligman Revocable Living Trust Dated 12/17/92 and Scott J. Seligman Refinance 40,000,000 3,490,307 0 50,000 43,540,307
12 Loan   GACC DBNY Summit Place Wisconsin 0 0 0 157,156 116,325 Existing TI/LC Reserve (Upfront: $157,156); Brookdale Rollover Deposits Reserve (Monthly: $116,325 on each monthly payment date occurring in January, February, March and April 2017) Whitnall-Summit Company, LLC; Whitnall Summit Development Corporation and 6750 North Acres LLC No Richard G. Carlson; The Richard G. Carlson 1990 Revocable Trust; The Sandra K. Carlson 1990 Revocable Trust; The Brett A. Carlson 2016 Revocable Trust and The Stephanie A. Janssen 2016 Revocable Trust Refinance 72,000,000 0 0 0 72,000,000
13 Loan   GACC DBNY Dunn Hospitality Portfolio 0 0 0 3,720,000 0 PIP Reserve (Upfront: $3,600,000); Seasonal Working Capital Funds Reserve (Upfront: $120,000) HH R1 Columbus, LLC;  HH C1 Evansville, LLC and HH HG1 Evansville, LLC No Mark E. Hamister Acquisition 32,400,000 14,728,951 0 0 47,128,951
13.01 Property       Courtyard Evansville East                              
13.02 Property       Hilton Garden Inn Evansville                              
13.03 Property       Residence Inn Columbus                              
14 Loan   CGMRC CGMRC Cherry Creek Place I & II 0 0 0 634,929 0 Elevator Reserve ($574,339); Free Rent Reserve ($60,590) CCP I and II, LLC No R. Brian Watson Refinance 32,000,000 0 0 54,705 32,054,705
14.01 Property       Cherry Creek Place II                              
14.02 Property       Cherry Creek Place I                              
15 Loan   GACC DBNY 16 E 40th Street 0 0 0 124,756 0 Free Rent 16 East 40 Realty, LLC No Nader Hakakian and Albert Monasebian Refinance 31,500,000 0 0 0 31,500,000
16 Loan   CGMRC CGMRC K2M Leesburg HQ 0 0 0 0 0   AGNL Spine, L.L.C. No AG Net Lease III Corp. and AG Net Lease III (SO) Corp. Acquisition 29,670,000 15,882,151 0 40,000 45,592,151
17 Loan   CGMRC CGMRC, UBS 681 Fifth Avenue 0 0 0 2,472,743 0 Rent Concession Reserve ($250,262); Unfunded Obligations ($2,222,481) 681 Fifth Avenue LLC No Robert Siegel Refinance 215,000,000 0 0 200,000 215,200,000
18 Loan   CGMRC CGMRC 166 Geary Street 0 0 0 6,295 0 REA Common Charges Reserve 166 Geary Street Retail Owner LLC No Gabriel J. Chehebar Refinance 28,500,000 0 0 70,000 28,570,000
19 Loan   GACC DBNY AHIP FLTN 3-Pack 0 0 0 2,167,800 0 PIP Reserve AHIP FL Jacksonville Properties LLC; AHIP FL Jacksonville Enterprises LLC; AHIP TN Chattanooga 7010 Properties LLC; AHIP TN Chattanooga 7010 Enterprises, LLC; AHIP TN Chattanooga 2340 Properties LLC and AHIP TN Chattanooga 2340 Enterprises LLC No American Hotel Income Properties REIT Inc. Acquisition 27,500,000 12,862,827 0 0 40,362,827
19.01 Property       Residence Inn - Chattanooga                              
19.02 Property       TownePlace Suites - Chattanooga                              
19.03 Property       Fairfield Inn & Suites - Jacksonville West/Chaffee Point                              
20 Loan   CGMRC CGMRC Christiana Executive Campus 0 0 0 0 0   CEC 100, LLC No Ernest Delle Donne Acquisition 26,250,000 10,002,116 0 850,623 37,102,739
21 Loan   CGMRC CGMRC 8 Times Square & 1460 Broadway 0 0 0 22,005,332 0 TI Unfunded Obligations ($8,500,641); Unfunded Obligations - Free Rent ($8,480,556); CapEx Unfunded Obligations ($5,024,135) 1460 Fee Swighm LLC and 1460 Leasehold Swighm LLC No Swig Investment Company, LLC Refinance 200,000,000 0 0 0 200,000,000
22 Loan   GACC DBNY 5400 Fulton 0 0 0 0 0   5400 Fulton Industrial Atlanta, LLC No Kenneth Levy Acquisition 22,220,000 9,465,711 0 0 31,685,711
23 Loan   CGMRC CGMRC Midtown Crossing 0 0 0 259,200 14,753 Salon TI/LC Reserve ($180,000); Salon Rent Reserve ($79,200); Common Charges Reserve (Monthly: $14,753) Midtown Crossing Partners LLC No Marc Jacobowitz and Yerachmeal Jacobson Acquisition 21,000,000 9,348,255 0 288,237 30,636,491
24 Loan   GACC DBNY Plaza at the Pointe 0 0 0 0 0   Plaza Pointe LLC No M & J Wilkow, Ltd. Acquisition 16,250,000 9,860,962 0 0 26,110,962
25 Loan   GACC DBNY Melrose Place 0 0 0 5,654,557 0 Initial Lease Deposits Reserve ($4,600,000); Balmain Reserve ($610,766); Golden Goose Reserve ($234,361); Estee Lauder Reserve ($209,430) Bond Street Holdings 8417 Melrose Owner, LLC and Crown Asset 8417 Melrose Owner, LLC No Jason Illoulian and Michael Shabani Refinance 16,000,000 0 0 0 16,000,000
26 Loan   GACC DBNY Patriot Crossing 0 0 0 334,594 0 Holdback Funds Patriot Crossing, LLC No A. Brandon Denton and Thomas J. Floyd Refinance 15,000,000 0 0 0 15,000,000
27 Loan   CGMRC CGMRC Marriott Hilton Head Resort & Spa 0 0 0 3,630,000 0 Seasonality Reserve Columbia Properties Hilton Head, LLC No Columbia Sussex Corporation and CSC Holdings, LLC Refinance 98,000,000 13,577,003 0 250,000 111,827,003
28 Loan   CGMRC CGMRC West Point Office 0 0 0 941,943 0 Unfunded Obligations Reserve ($730,980); Free Rent Reserve ($210,963) West Point NCP, LLC No Donald J. Marcotte and R. Brian Watson Refinance 13,250,000 0 0 45,000 13,295,000
29 Loan   GACC DBNY Safe Storage Oakland 0 0 0 0 0   My Storage, LLC No Terrence McGrath Refinance 13,000,000 0 0 0 13,000,000
30 Loan   CGMRC CGMRC Parts Consolidation Center 0 0 0 0 0   Vance 1530 RCP 1 LLC No Thomas L. Brodie and David Rothschild Acquisition 22,750,000 14,579,361 0 70,000 37,399,361
31 Loan   CGMRC CGMRC Fairfield Inn & Suites Delray Beach 0 0 0 412,621 21,251 Holdback Reserve ($360,000); Ground Lease Reserve (Upfront: $52,621; Monthly: $6,499); Seasonality Reserve (Monthly: $14,752) Prime Delray Hotel LLC No Prime Hospitality Group, LLC Refinance 10,500,000 0 0 53,000 10,553,000
32 Loan   GACC DBNY Comfort Inn & Suites Pittsburgh 0 0 0 2,031,750 0 PIP Reserve ($1,973,750); Seasonal Working Capital ($58,000) Millennium Hospitality Enterprise, LLC No Durlabhji Ukani Acquisition 10,500,000 6,258,485 0 0 16,758,485
33 Loan   GACC DBNY Olivewood Plaza 0 0 0 0 0   Olivewood Plaza Two, LLC No Dariush Youshaei and Yosef Kohan-Ghadosh Refinance 9,050,000 0 0 0 9,050,000
34 Loan   CGMRC CGMRC 8 Beltway Flex Center 0 0 0 865,635 0 Performance Funds Reserve ($675,000); Outstanding Leasing Reserve ($170,560); Rent Concession Reserve ($20,075) SunBlossom Beltway 8 Office Center, LLC No James M. Birney and Leeshan Birney Acquisition 9,000,000 3,649,545 0 539,308 13,188,853
35 Loan   GACC DBNY Publix at Shakerag 0 0 0 0 0   BDB Shakerag, LLC No Michael Bisciotti Acquisition 8,925,000 3,406,500 0 0 12,331,500
36 Loan   CGMRC CGMRC Fairway Centre 0 0 0 103,369 0 HOA Work Items Reserve ($35,000); Meridian TI Allowance Reserve ($68,369) 300/320 Decker LLC No Gerod B. Rush Acquisition 8,800,000 4,565,228 0 345,000 13,710,228
37 Loan   CGMRC CGMRC Kingsville Pointe Apartments 0 0 0 0 0   Kingspointe-Victoria, LLC; Kingspointe-Las Palmas, LLC; Kingspointe-Lonestar, LLC and Kingspointe-RickBar, LLC No Howard Yates; Mark H. Yates; Barry Nisen and Richard Stein Acquisition 8,625,000 3,492,667 0 256,453 12,374,120
38 Loan   CGMRC CGMRC Hampton Inn & Suites Surprise 0 0 0 559,000 0 Planned Capex Reserve TriVest Hotels, LLC No Donald Howell and Charles Klar Refinance 7,300,000 0 0 40,000 7,340,000
39 Loan   CGMRC CGMRC 5042 Technology Parkway 0 0 0 0 0   HTP 5042, LLC No Robert A. Aldrich and Michael A. Vlasic Refinance 6,900,000 88,529 0 40,000 7,028,529
40 Loan   GACC DBNY Key Vista Apartments 0 0 0 2,081,840 0 Capital Expenditure Funds Key Vista I, LLC and Key Vista II, LLC No Edward P. Lorin Acquisition 6,826,000 6,880,711 1,124,000 0 14,830,711
41 Loan   CGMRC CGMRC 21st Center and 20th Center 0 0 0 0 0   20th Center LLC and 21st Center LLC No Roger T. White, Jr. Refinance 6,475,000 0 0 62,000 6,537,000
41.01 Property       21st Center                              
41.02 Property       20th Center                              
42 Loan   GACC DBNY County of Tulare Building 0 0 0 358,000 4,646 County Lease Reserve LTJ Porterville Delaware LLC No LTJ, LLC Acquisition 6,500,000 3,430,687 0 0 9,930,687
43 Loan   CGMRC CGMRC Village at Timberwilde 0 0 0 0 0   24504 Timberwilde LLC No Gerod B. Rush Acquisition 6,100,000 2,477,738 0 40,000 8,617,738
44 Loan   CGMRC CGMRC Orangecrest Self Storage 0 0 0 0 0   Orangecrest Self Storage, LP No Douglas G. Jacobs and Amended and Restated Jacobs Family Revocable Trust Refinance 5,750,000 0 0 45,000 5,795,000
45 Loan   GACC DBNY 180 Main Avenue 0 0 0 0 0   Alexander Charles Realty Co., LLC No Alexander P. Federbush and Charles E. Federbush Refinance 5,300,000 0 0 0 5,300,000
46 Loan   GACC DBNY HIE Cocoa 0 0 0 55,000 0 Seasonality Reserve Sri Jalaram 2, LLC No Dipak K. Patidar and Bharat Patel Refinance 5,200,000 0 0 0 5,200,000
47 Loan   GACC DBNY Walgreens Albuquerque 0 0 0 0 0   MAK RealtyMedTech Holdings LLC No Mary Anne Keshen Refinance 4,500,000 0 0 0 4,500,000
48 Loan   CGMRC CGMRC 2901-2911 North Sheffield 0 0 0 0 0   Sheffield Property Associates LLC No Isaac Shalom Acquisition 4,450,000 2,149,901 0 40,000 6,639,901
49 Loan   CGMRC CGMRC CVS Holbrook 0 0 0 0 0   842 South Franklin Street Developers Corp. No Dmitrii Volkov Acquisition 4,070,000 2,262,291 0 40,000 6,372,291
50 Loan   CGMRC CGMRC Metuchen Self Storage 0 0 0 500,000 0 Property Improvement Costs Holdback Reserve SSCP Metuchen LLC No Jacob Ramage Acquisition 4,000,000 1,929,790 0 600,387 6,530,177
51 Loan   CGMRC CGMRC Walgreens Dorchester 0 0 0 0 0   130 Bowdoin Street Developers Corp. No Dmitrii Volkov Acquisition 3,375,000 1,378,167 0 576,667 5,329,834
52 Loan   CGMRC CGMRC Walgreens Walterboro 0 0 0 0 0   TM 1326 North Jefferies Boulevard LLC No Tatyana Martynova Acquisition 3,300,000 1,693,366 0 319,220 5,312,586

 Page 9 of 10

 

CD 2017-CD3 Annex A

 

Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Loan Payoff ($) Purchase Price ($) Closing Costs ($) Reserves ($) Principal Equity Distribution ($) Other Uses ($) Total Uses ($) Lockbox Cash Management Cash Management Triggers Ground Lease Y/N Ground Lease Expiration Date Annual Ground Lease Payment ($) Cut-off Date Pari Passu Companion Loan Balance ($) Cut-off Date Subordinate Companion Loan Balance ($) Subordinate Companion Loan Interest Rate (%) Cut-off Date Mezzanine Debt Balance ($) Mezzanine Debt Interest Rate (%) Terrorism Insurance Required Y/N Control Number
1 Loan   GACC, CGMRC DBNY 229 West 43rd Street Retail Condo 276,954,279 0 7,422,416 26,295,786 59,327,520 0 370,000,000 Hard In Place (i) the occurrence of an Event of Default; (ii) DSCR is less than 1.75x or Combined DSCR is less than 1.10x; (iii) the occurrence of a Mezzanine Loan Default; (iv) Lender’s receipt of a Mezzanine Loan Trigger Period Commencement Notice; (v) the occurrence of a Lease Sweep Period No     185,000,000.00     85,000,000 7.9200% Yes 1
2 Loan   CGMRC CGMRC 1384 Broadway 54,246,529 0 2,045,105 1,555,190 30,263,176 0 88,110,000 Hard Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x No               Yes 2
3 Loan   GACC DBNY, WF 85 Tenth Avenue 559,219,752 0 19,335,900 12,194,250 34,250,099 0 625,000,000 Hard Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 2.10x or Combined DSCR is less than 1.10x, (iii) the occurrence of a Mezzanine Loan Default, (iv) the occurrence of a Lease Sweep Period No     180,000,000.00 141,000,000.00 3.8206% 229,000,000 5.8114% Yes 3
4 Loan   CGMRC CGMRC Medical Centre of Santa Monica 62,288,955 0 926,000 0 7,885,045 0 71,100,000 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.50x Yes 12/31/2075 70,000           Yes 4
4.01 Property       Medical Centre of Santa Monica - West                     Yes               Yes 4.01
4.02 Property       Medical Centre of Santa Monica - East                     Yes               Yes 4.02
5 Loan   GACC GACC Prudential Plaza 327,845,504 0 3,025,042 73,309,474 0 10,819,980 415,000,000 Hard In Place (i) the occurrence of an Event of Default, (ii) DSCR<1.15x No     345,000,000.00         Yes 5
6 Loan   GACC DBNY Moffett Place Google 134,943,058 0 6,133,584 29,617,804 54,305,554 0 225,000,000 Hard In Place (i) the occurrence of an Event of Default, (ii) if as of any calculation date (a) a Lease Sweep Tenant Party’s credit rating by Fitch, Moody’s, or S&P is less than BBB-, Baa3 or BBB- respecively and (b) DSCR<1.41x or combined DSCR<1.10x, (iii) commencement of a Lease Sweep Period, (iv) Mezzanine Loan default No     115,000,000.00     40,000,000 6.5000% Yes 6
7 Loan   CGMRC CGMRC, DBNY 111 Livingston Street 80,506,976 0 2,800,863 36,753,280 63,881 0 120,125,000 Hard In Place (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) the occurrence of a Specified Tenant Trigger Period No     53,000,000.00         Yes 7
8 Loan   GACC JPMCB, DBNY, GSMC, Barclays, MSBNA Hilton Hawaiian Village Waikiki Beach Resort 1,255,912,700 0 8,465,540 0 10,621,760 0 1,275,000,000 Hard In Place (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.0% Yes 7/31/2035 153,140 636,600,000.00 578,400,000.00 4.1995%     Yes 8
9 Loan   GACC DBNY State Farm Data Center 0 125,323,476 813,897 0 0 0 126,137,373 Hard In Place (i) the occurrence of an Event of Default, (ii) any Bankruptcy Action of Borrower, (iii) any Bankruptcy Action of the Guarantor, (iv) any Bankruptcy Action of an Affilated Manager, (v) DSCR is less than 1.75x, (vi) ARD Failure Event or (vii) a Major Tenant Trigger Event No     25,000,000.00         Yes 9
10 Loan   GACC DBNY Courtyard Century City 17,571,672 0 224,398 71,530 23,132,401 0 41,000,000 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a PIP Sweep Period No               Yes 10
11 Loan   CGMRC CGMRC Silverado Ranch 42,996,627 0 283,747 259,932 0 0 43,540,307 Hard Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x No               Yes 11
12 Loan   GACC DBNY Summit Place Wisconsin 67,380,273 0 1,353,434 1,598,048 0 1,668,245 72,000,000 Hard Springing (i) the occurrence of an Event of Default; (ii) DSCR is less than 1.15x, (iii) the occurrence of a Lease Sweep Period No     32,000,000.00         Yes 12
13 Loan   GACC DBNY Dunn Hospitality Portfolio 0 42,500,000 806,881 3,822,070 0 0 47,128,951 Hard Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x No               Yes 13
13.01 Property       Courtyard Evansville East                     No               Yes 13.01
13.02 Property       Hilton Garden Inn Evansville                     No               Yes 13.02
13.03 Property       Residence Inn Columbus                     No               Yes 13.03
14 Loan   CGMRC CGMRC Cherry Creek Place I & II 25,414,748 0 488,334 1,864,705 4,286,918 0 32,054,705 Hard Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period No               Yes 14
14.01 Property       Cherry Creek Place II                     No               Yes 14.01
14.02 Property       Cherry Creek Place I                     No               Yes 14.02
15 Loan   GACC DBNY 16 E 40th Street 22,612,094 0 1,136,323 382,312 7,369,270 0 31,500,000 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.35x No               Yes 15
16 Loan   CGMRC CGMRC K2M Leesburg HQ 0 45,000,000 592,151 0 0 0 45,592,151 Hard Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period No               Yes 16
17 Loan   CGMRC CGMRC, UBS 681 Fifth Avenue 154,577,785 0 5,087,412 3,428,474 52,106,329 0 215,200,000 Hard In Place (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Bankruptcy Action of Borrower, Guarantor or Manager No     186,500,000.00         Yes 17
18 Loan   CGMRC CGMRC 166 Geary Street 25,417,386 0 764,979 6,295 2,381,340 0 28,570,000 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a Specified Tenant Trigger Period No               Yes 18
19 Loan   GACC DBNY AHIP FLTN 3-Pack 0 37,879,076 315,951 2,167,800 0 0 40,362,827 Hard Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x No               Yes 19
19.01 Property       Residence Inn - Chattanooga                     No               Yes 19.01
19.02 Property       TownePlace Suites - Chattanooga                     No               Yes 19.02
19.03 Property       Fairfield Inn & Suites - Jacksonville West/Chaffee Point                     No               Yes 19.03
20 Loan   CGMRC CGMRC Christiana Executive Campus 0 35,000,000 1,728,446 374,293 0 0 37,102,739 Hard Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period No               Yes 20
21 Loan   CGMRC CGMRC 8 Times Square & 1460 Broadway 138,599,880 0 3,789,416 23,330,685 34,280,019 0 200,000,000 Hard Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) any bankruptcy or insolvency of any Specified Tenant, (iv) any termination or cancellation of any Specified Tenant Lease, (v) any Specified Tenant being in monetary default with respect to the payment of base rent or material monetary or material non-monetary default under any applicable Specified Tenant Lease beyond applicable notice and cure periods, (vi) any Specified Tenant failing to be in actual, physical possession of such Specified Tenant’s space, which (x) with respect to the Specified Lease with Foot Locker Retail, Inc., WeWork Lease or with respect to any other Specified Tenant which is a retail Tenant shall mean such Tenant fails to be open to the public during customary business hours in excess of 30 consecutive days, (vii) any Specified Tenant giving notice that it is terminating its Specified Tenant Lease for any material portion of such Specified Tenant’s demised space. No     175,000,000.00         Yes 21
22 Loan   GACC DBNY 5400 Fulton 0 28,400,000 331,275 2,954,436 0 0 31,685,711 Hard Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Lease Sweep Period No               Yes 22
23 Loan   CGMRC CGMRC Midtown Crossing 0 30,000,000 251,323 385,168 0 0 30,636,491 Hard Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period, (iv) the monthly payment date occurring in January 2026 No               Yes 23
24 Loan   GACC DBNY Plaza at the Pointe 0 24,500,000 1,422,876 188,086 0 0 26,110,962 Hard Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x No               Yes 24
25 Loan   GACC DBNY Melrose Place 8,354,534 0 154,478 5,679,741 1,811,247 0 16,000,000 Hard Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.60x, (iii) the occurrence of a Lease Sweep Period No               Yes 25
26 Loan   GACC DBNY Patriot Crossing 6,744,723 0 497,397 514,321 7,243,559 0 15,000,000 Soft Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x No               Yes 26
27 Loan   CGMRC CGMRC Marriott Hilton Head Resort & Spa 106,553,280 0 402,803 4,870,920 0 0 111,827,003 Hard Springing (i) the occurrence of an Event of Default, (ii) Bankruptcy action of Borrower, Guarantor or Manager, (iii) DSCR is less than 1.20x, (iv) the occurrence of a PIP Reserve Cash Management Trigger Event Date No     82,466,449.23         Yes 27
28 Loan   CGMRC CGMRC West Point Office 10,058,849 0 364,276 1,498,545 1,373,331 0 13,295,000 Hard Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period No               Yes 28
29 Loan   GACC DBNY Safe Storage Oakland 8,012,227 0 265,072 3,750 4,718,951 0 13,000,000 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x No               Yes 29
30 Loan   CGMRC CGMRC Parts Consolidation Center 0 35,000,000 818,646 1,580,715 0 0 37,399,361 Hard Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period No     10,000,000.00         Yes 30
31 Loan   CGMRC CGMRC Fairfield Inn & Suites Delray Beach 7,190,945 0 1,769,364 472,163 1,120,528 0 10,553,000 Hard Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Franchise Agreement Trigger Period, (iv) the occurrence of a Franchise Renewal Trigger Event; (v) the occurrence of a Manager Bankruptcy Event Yes 4/2/2052 1           Yes 31
32 Loan   GACC DBNY Comfort Inn & Suites Pittsburgh 0 13,450,000 1,166,326 2,142,159 0 0 16,758,485 Hard Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x No               Yes 32
33 Loan   GACC DBNY Olivewood Plaza 8,335,187 0 268,824 444,731 1,259 0 9,050,000 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the commencement of a Lease Sweep Period No               Yes 33
34 Loan   CGMRC CGMRC 8 Beltway Flex Center 0 12,000,000 284,428 904,425 0 0 13,188,853 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Specified Tenant Trigger Period No               Yes 34
35 Loan   GACC DBNY Publix at Shakerag 0 11,900,000 338,875 92,625 0 0 12,331,500 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) Bankruptcy Action of Borrower, Guarantor or Manager No               Yes 35
36 Loan   CGMRC CGMRC Fairway Centre 0 13,001,000 387,714 321,514 0 0 13,710,228 Hard Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Specified Tenant Trigger Period No               Yes 36
37 Loan   CGMRC CGMRC Kingsville Pointe Apartments 0 11,500,000 329,129 544,991 0 0 12,374,120 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x No               Yes 37
38 Loan   CGMRC CGMRC Hampton Inn & Suites Surprise 6,559,809 0 127,165 599,587 53,440 0 7,340,000 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a Franchise Agreement Trigger Period, (iv) the occurrence of a Franchise Renewal Trigger Event No               Yes 38
39 Loan   CGMRC CGMRC 5042 Technology Parkway 6,561,251 0 195,278 272,000 0 0 7,028,529 Hard Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period No               Yes 39
40 Loan   GACC DBNY Key Vista Apartments 0 12,100,000 628,656 2,102,055 0 0 14,830,711 Soft In Place (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.43x of Combined DSCR is less than 1.05x, (iii) the occurrence of a Current Mezzanine Default No           1,124,000 14.0000% Yes 40
41 Loan   CGMRC CGMRC 21st Center and 20th Center 5,681,478 0 171,083 79,918 604,520 0 6,537,000 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x No               Yes 41
41.01 Property       21st Center                     No               Yes 41.01
41.02 Property       20th Center                     No               Yes 41.02
42 Loan   GACC DBNY County of Tulare Building 0 9,100,000 268,072 562,614 0 0 9,930,687 Hard Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) commencement of a Lease Sweep Period No               Yes 42
43 Loan   CGMRC CGMRC Village at Timberwilde 0 8,450,000 140,323 27,415 0 0 8,617,738 Hard Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x No               Yes 43
44 Loan   CGMRC CGMRC Orangecrest Self Storage 4,223,765 0 141,116 21,152 1,408,967 0 5,795,000 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x No               Yes 44
45 Loan   GACC DBNY 180 Main Avenue 4,801,248 0 172,691 0 326,061 0 5,300,000 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.65x, (iii) commencement of a Lease Sweep Period No               Yes 45
46 Loan   GACC DBNY HIE Cocoa 4,582,529 0 282,948 67,933 266,590 0 5,200,000 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) occurrence of a PIP Cash Flow Sweep Period No               Yes 46
47 Loan   GACC DBNY Walgreens Albuquerque 3,765,787 0 149,051 1,489 583,673 0 4,500,000 Hard Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.55x, (iii) the occurrence of a Lease Sweep Period No               No 47
48 Loan   CGMRC CGMRC 2901-2911 North Sheffield 0 6,350,000 251,939 37,962 0 0 6,639,901 Hard Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period No               Yes 48
49 Loan   CGMRC CGMRC CVS Holbrook 0 6,200,000 162,804 9,487 0 0 6,372,291 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a Specified Tenant Trigger Period No               Yes 49
50 Loan   CGMRC CGMRC Metuchen Self Storage 0 5,150,000 860,127 520,049 0 0 6,530,177 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x No               Yes 50
51 Loan   CGMRC CGMRC Walgreens Dorchester 0 5,200,000 129,834 0 0 0 5,329,834 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a Specified Tenant Trigger Period No               Yes 51
52 Loan   CGMRC CGMRC Walgreens Walterboro 0 5,200,000 112,586 0 0 0 5,312,586 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a Specified Tenant Trigger Period No               Yes 52
                                                   

 Page 10 of 10

 

 

 

Footnotes to Annex A
   
(1) The Administrative Fee Rate includes the Servicing Fee Rate, the Operating Advisor Fee Rate, the Trustee/Certificate Administrator Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate applicable to each Mortgage Loan.
   
(2) The monthly debt service shown for Mortgage Loans with a partial interest-only period reflects the amount payable after the expiration of the interest-only period. 
   
(3) The open period is inclusive of the Maturity Date / ARD
   
(4) Underwritten NCF DSCR is calculated based on amortizing debt service payments (except for interest-only loans).
   
(5) Occupancy reflects tenants that have signed leases, but are not yet in occupancy or may not be paying rent.
   
(6) The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the lease.
   
(7) If the purpose of the Mortgage Loan was to finance an acquisition of the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash investment by one or more of the equity owners in the borrower in connection with such acquisition.  If the purpose of the Mortgage Loan was to refinance the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash contributed to the borrower by one or more of the equity owners at the time the Mortgage Loan was originated.

 

 

 

MORTGAGE POOL CHARACTERISTICS
     
Mortgage Pool Characteristics    
Initial Pool Balance $  1,327,484,158
Number of Mortgage Loans   52
Number of Mortgaged Properties   59
Average Cut-off Date Mortgage Loan Balance $   25,528,542
Weighted Average Mortgage Interest Rate   4.5776%
Weighted Average Remaining Term to Maturity (months)   116
Weighted Average Remaining Amortization Term (months)   353
Weighted Average Cut-off Date LTV Ratio   57.9%
Weighted Average Maturity Date LTV Ratio   53.4%
Weighted Average Underwritten Debt Service Coverage Ratio   1.95x
Weighted Average Debt Yield on Underwritten NOI   10.7%

 

 

 

 

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 23 27 641,199,782 48.3%
Citigroup Global Markets Realty Corp. 28 31 586,284,377 44.2%
German American Capital Corporation & Citigroup Global Markets Realty Corp. 1 1 100,000,000 7.5%
Total 52 59 1,327,484,158 100.0%

 

Property Types      
Property Type / Detail Number of Mortgaged Properties  Aggregate Cut-off Date Balance % of Initial Pool Balance
Office 17 615,731,616 46.4%
CBD 5 326,500,000 24.6%
Suburban 9 163,231,616 12.3%
Data Center 1 55,000,000 4.1%
Medical Office 2 71,000,000 5.3%
Retail 15 267,863,746 20.2%
Anchored 7 199,690,442 15.0%
Unanchored 3 36,987,281 2.8%
Shadow Anchored 1 16,000,000 1.2%
Single Tenant 4 15,186,023 1.1%
Hospitality 13 208,875,627 15.7%
Limited Service 7 95,326,351 7.2%
Full Service 2 74,903,575 5.6%
Extended Stay 3 28,200,344 2.1%
Select Service 1 10,445,357 0.8%
Mixed Use 4 137,486,755 10.4%
Office/Retail/Storage 1 75,000,000 5.6%
Office/Retail 2 53,500,000 4.0%
Flex/Office 1 8,986,755 0.7%
Industrial 3 39,045,000 2.9%
Warehouse/Distribution 2 34,970,000 2.6%
Flex 1 4,075,000 0.3%
Multifamily (Garden) 3 30,451,000 2.3%
Self Storage 3 22,730,414 1.7%
Other (Leased Fee) 1 5,300,000 0.4%
Total 59 1,327,484,158 100.0%

 

Geographic Distribution      
Property Location Number of Mortgaged Properties Aggregate Cut-off Date Balance % of Initial Pool Balance
New York 7 415,000,000 31.3%
California 10 260,586,662 19.6%
Illinois 2 74,450,000 5.6%
Hawaii 1 60,000,000 4.5%
Kansas 1 55,000,000 4.1%
Colorado 4 52,079,929 3.9%
Wisconsin 1 40,000,000 3.0%
Nevada 1 40,000,000 3.0%
Texas 4 32,490,183 2.4%
Indiana 3 32,333,556 2.4%
Georgia 2 31,110,442 2.3%
Virginia 1 29,670,000 2.2%
Florida 4 28,777,543 2.2%
Pennsylvania 2 26,695,357 2.0%
Delaware 1 26,223,908 2.0%
Tennessee 2 21,124,883 1.6%
North Carolina 1 21,000,000 1.6%
South Carolina 2 18,203,575 1.4%
Kentucky 1 15,000,000 1.1%
Alabama 1 12,750,000 1.0%
New Jersey 2 9,300,000 0.7%
Massachusetts 2 7,436,023 0.6%
Arizona 1 7,277,095 0.5%
Washington 2 6,475,000 0.5%
New Mexico 1 4,500,000 0.3%
Total 59 1,327,484,158 100.0%

 

Distribution of Amortization Types      
Range of Cut-off Balances ($) Number of Mortgage Loans Cut-off Date Balance % of Initial Pool Balance
Interest Only 15 623,025,000 46.9%
Interest Only, Then Amortizing 16 360,266,000 27.1%
Amortizing (30 Years) 14 230,628,605 17.4%
Interest Only ARD 1 55,000,000 4.1%
Amortizing (25 Years) 5 52,097,922 3.9%
Amortizing (20 Years) 1 6,466,631 0.5%
Total 52 1,327,484,158 100.0%