FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-207132-11 | ||
THIS FREE WRITING PROSPECTUS, DATED MARCH 20, 2017 MAY BE AMENDED OR SUPPLEMENTED PRIOR TO TIME OF SALE
IMPORTANT NOTICE REGARDING THIS OFFERING OF ASSET-BACKED SECURITIES
THE SECURITIES OFFERED BY THESE MATERIALS ARE BEING OFFERED WHEN, AS AND IF ISSUED. THIS FREE WRITING PROSPECTUS IS NOT AN OFFER TO SELL OR A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY STATE OR OTHER JURISDICTION WHERE SUCH OFFER, SOLICITATION OR SALE IS NOT PERMITTED. THESE SECURITIES DO NOT REPRESENT AN INTEREST IN OR OBLIGATION OF THE DEPOSITOR, THE SPONSORS, THE ORIGINATORS, THE MASTER SERVICER, THE SPECIAL SERVICER, THE TRUSTEE, THE CERTIFICATE ADMINISTRATOR, THE OPERATING ADVISOR, THE ASSET REPRESENTATIONS REVIEWER, THE CONTROLLING CLASS REPRESENTATIVE, THE RISK RETENTION CONSULTATION PARTIES, THE COMPANION LOAN HOLDERS (OR THEIR REPRESENTATIVES), THE UNDERWRITERS OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER THESE SECURITIES NOR THE MORTGAGE LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY OR PRIVATE INSURER.
STATEMENT REGARDING THIS FREE WRITING PROSPECTUS
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-207132) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website atwww.sec.gov. Alternatively, the depositor, Citigroup Global Markets Inc., 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. | ||
CGCMT 2017-P7 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 |
1 | Loan | CREFI | CREFI, GSMC | Mack-Cali Short Hills Office Portfolio | NAP | NAP | Office | Suburban | |||||||
1.01 | Property | 51 JFK Parkway | 51 John F. Kennedy Parkway | Short Hills | New Jersey | 07078 | Office | Suburban | 1988 | NAP | |||||
1.02 | Property | 101 JFK Parkway | 101 John F. Kennedy Parkway | Short Hills | New Jersey | 07078 | Office | Suburban | 1980 | 2003 | |||||
1.03 | Property | 103 JFK Parkway | 103 John F. Kennedy Parkway | Short Hills | New Jersey | 07078 | Office | Suburban | 1980 | 2003 | |||||
2 | Loan | CREFI | CREFI | 50 Broadway | NAP | NAP | 50 Broadway | New York | New York | 10004 | Office | CBD | 1927 | NAP | |
3 | Loan | CREFI | CREFI, DBNY, BANA | Key Center Cleveland | NAP | NAP | 127 Public Square | Cleveland | Ohio | 44114 | Mixed Use | Office/Hospitality | 1991 | 2015 | |
4 | Loan | PCC | PCC | Scripps Center | NAP | NAP | 312 Walnut Street | Cincinnati | Ohio | 45202 | Office | CBD | 1989 | 2013-2015 | |
5 | Loan | PCC | PCC | Cascade Village | NAP | NAP | 63455 North U.S. Highway 97 | Bend | Oregon | 97703 | Retail | Anchored | 1979, 1988, 2005, 2007 | 2005 | |
6 | Loan | CGMRC | CGMRC | 19000 Homestead Road | NAP | NAP | 19000 Homestead Road | Cupertino | California | 95014 | Office | Medical Office | 1968 | 2007 | |
7 | Loan | PCC | PCC | Veteran’s Plaza | NAP | NAP | 1400 Veterans Boulevard | Redwood City | California | 94063 | Office | Medical Office | 2001 | 2014 | |
8 | Loan | Natixis | Natixis | Sterling Jewelers Corporate Headquarters I & II | NAP | NAP | 375 Ghent Road | Akron | Ohio | 44333 | Office | Suburban | 1988 | 2014, 2017 | |
9 | Loan | CGMRC | CGMRC | Hamilton Crossing | NAP | NAP | 12650, 12722-12802 and 13085 Hamilton Crossing Boulevard and 12800, 12900 and 13000 North Meridian Street | Carmel | Indiana | 46032 | Office | Suburban | 1989, 1997, 1999, 2000, 2002, 2003 | 2000 | |
10 | Loan | CGMRC | DBNY | 229 West 43rd Street Retail Condo | NAP | NAP | 229 West 43rd Street | New York | New York | 10036 | Retail | Anchored | 1913-1947 | 2009 | |
11 | Loan | PCC | PCC | Plaza de Hacienda | NAP | NAP | 1735-1869 North Hacienda Boulevard | La Puente | California | 91744 | Retail | Anchored | 1992, 1995 | 2005 | |
12 | Loan | Natixis | Natixis | Greenwich Office Park | NAP | NAP | 51 Weaver Street, 18 Valley Drive and West Putnam Avenue | Greenwich | Connecticut | 06831 | Office | Suburban | 1970-1978 | 2010-2016 | |
13 | Loan | CGMRC | CGMRC, DBNY | 111 Livingston Street | NAP | NAP | 111 Livingston Street | Brooklyn | New York | 11201 | Office | CBD | 1969 | 2001 | |
14 | Loan | CGMRC | Barclays Bank PLC, RMF, CGMRC | Atlanta and Anchorage Hotel Portfolio | NAP | NAP | Hospitality | Full Service | |||||||
14.01 | Property | Hilton Anchorage | 500 West 3rd Avenue | Anchorage | Alaska | 99501 | Hospitality | Full Service | 1958-1984 | NAP | |||||
14.02 | Property | Renaissance Concourse Atlanta Airport Hotel | 1 Hartsfield Centre Parkway | Atlanta | Georgia | 30354 | Hospitality | Full Service | 1992 | 2013 | |||||
15 | Loan | CGMRC | CGMRC | 901 Wilshire Boulevard | NAP | NAP | 901 Wilshire Boulevard | Santa Monica | California | 90401 | Office | Medical Office | 1982 | 2017 | |
16 | Loan | PCC | PCC | Goodlett Farms Business Campus | NAP | NAP | 1900 Charles Bryan Road & 7130 Goodlett Farms Parkway | Cordova | Tennessee | 38016 | Office | Suburban | 1991-1998 | NAP | |
17 | Loan | Natixis | Natixis | Cahuenga West Office Building | NAP | NAP | 3330 Cahuenga Boulevard | Los Angeles | California | 90068 | Office | Suburban | 1988 | NAP | |
18 | Loan | Natixis | Natixis | SAP Building | NAP | NAP | 3408 Hillview Avenue | Palo Alto | California | 94304 | Office | Suburban | 1977 | 2002, 2013 | |
19 | Loan | Natixis | Natixis | Urban Union - Amazon | NAP | NAP | 501 Fairview Avenue North | Seattle | Washington | 98109 | Office | CBD | 2016 | NAP | |
20 | Loan | CGMRC | CGMRC | 1875-1925 Nostrand Avenue | NAP | NAP | 1875-1925 Nostrand Avenue | Brooklyn | New York | 11226 | Retail | Anchored | 1951 | NAP | |
21 | Loan | Natixis | Natixis | QLIC | NAP | NAP | 41-42 24th Street | Long Island City | New York | 11101 | Multifamily | High-Rise | 2015 | NAP | |
22 | Loan | Natixis | Natixis | Broadway Portfolio | NAP | NAP | Various | Various | |||||||
22.01 | Property | 1214- 1216 Broadway | 1214-1216 Broadway | New York | New York | 10001 | Mixed Use | Office/Retail | 1929 | 2016 | |||||
22.02 | Property | 1204 Broadway | 1204 Broadway | New York | New York | 10001 | Mixed Use | Office/Retail | 1930 | 2016 | |||||
22.03 | Property | 1212 Broadway | 1212 Broadway | New York | New York | 10001 | Retail | Anchored | 1929 | 2016 | |||||
23 | Loan | CGMRC | CGMRC | The Tower at OPOP | NAP | NAP | 411 North 8th Street | St. Louis | Missouri | 63101 | Multifamily | High-Rise with Retail | 2009 | 2014 | |
24 | Loan | CREFI | CREFI | DeKalb Tech Center | NAP | NAP | 3980 and 4000 DeKalb Technology Parkway | Atlanta | Georgia | 30340 | Industrial | Flex | 1985, 1988 | NAP | |
25 | Loan | CGMRC | CGMRC | BJ’s Farmingdale | NAP | NAP | 50 Daniel Street | Farmingdale | New York | 11735 | Retail | Single Tenant Retail | 2002 | NAP | |
26 | Loan | CREFI | CREFI | Walden Brook Apartments | NAP | NAP | 100 Walden Brook Drive | Lithonia | Georgia | 30038 | Multifamily | Garden | 2003 | NAP | |
27 | Loan | Natixis | Natixis | Novo Nordisk | NAP | NAP | 800 Scudders Mill Road | Plainsboro | New Jersey | 08536 | Office | Suburban | 1985 | 2013 | |
28 | Loan | CGMRC | CGMRC | East Park Tower | NAP | NAP | 5242 South Hyde Park Boulevard | Chicago | Illinois | 60615 | Multifamily | High-Rise with Retail | 1922 | 2012 | |
29 | Loan | PCC | PCC | El Camino Shopping Center | NAP | NAP | 2025 El Camino Real | Santa Clara | California | 95050 | Retail | Anchored | 1956, 1962 | 2014 | |
30 | Loan | CREFI | CREFI | Regul Walgreens Portfolio | NAP | NAP | Retail | Single Tenant Retail | |||||||
30.01 | Property | Walgreens Holland - MI | 780 Washington Avenue | Holland | Michigan | 49423 | Retail | Single Tenant Retail | 2006 | NAP | |||||
30.02 | Property | Walgreens Grandview - MO | 13000 South US Highway 71 | Grandview | Missouri | 64030 | Retail | Single Tenant Retail | 2005 | NAP | |||||
30.03 | Property | Walgreens Memphis TN | 1201 Getwell Road | Memphis | Tennessee | 38111 | Retail | Single Tenant Retail | 2004 | NAP | |||||
31 | Loan | Natixis | Natixis | Rentar Plaza | NAP | NAP | 66-26 Metropolitan Avenue | Middle Village | New York | 11379 | Mixed Use | Office/Retail/Warehouse | 1974 | NAP | |
32 | Loan | CGMRC | CGMRC | Residence Inn Orlando East UCF | NAP | NAP | 11651 University Boulevard | Orlando | Florida | 32817 | Hospitality | Extended Stay | 2000 | 2015 | |
33 | Loan | CREFI | CREFI | Amsdell Cold Spring & Montgomery | NAP | NAP | Self Storage | Self Storage | |||||||
33.01 | Property | AA Self Storage | 6307 Licking Pike | Cold Spring | Kentucky | 41076 | Self Storage | Self Storage | 2001 | NAP | |||||
33.02 | Property | Mini Flex Storage - Troy Highway | 4220 Troy Highway | Montgomery | Alabama | 36116 | Self Storage | Self Storage | 1980-2002 | 2007 | |||||
33.03 | Property | Mini Flex Storage - Troy Annex | 4365 Virginia Loop Road | Montgomery | Alabama | 36116 | Self Storage | Self Storage | 1979, 1984 | NAP | |||||
34 | Loan | Natixis | Natixis | Pacific Place | NAP | NAP | 500 South Sepulveda Boulevard | Manhattan Beach | California | 90266 | Office | Medical Office | 1976 | NAP | |
35 | Loan | CGMRC | CGMRC | Parts Consolidation Center | NAP | NAP | 10095 Brose Drive | Vance | Alabama | 35490 | Industrial | Warehouse/Distribution | 2004, 2009 | NAP | |
36 | Loan | PCC | PCC | 400 Manley | NAP | NAP | 400 Manley Street | West Bridgewater | Massachusetts | 02379 | Industrial | Warehouse/Distribution | 1986 | NAP | |
37 | Loan | Natixis | Natixis | Home Center Village | NAP | NAP | 2505 Chastain Meadows Parkway | Marietta | Georgia | 30066 | Retail | Shadow Anchored | 1988 | 2014 | |
38 | Loan | Natixis | Natixis | West Lafayette Four Points | NAP | NAP | 1600 Cumberland Avenue | West Lafayette | Indiana | 47906 | Hospitality | Full Service | 1974 | 2007-2009, 2012, 2017 | |
39 | Loan | CGMRC | CGMRC | Mill Creek Self Storage | NAP | NAP | 120 North Mill Creek Road | Noblesville | Indiana | 46064 | Self Storage | Self Storage | 1996-2014 | NAP | |
40 | Loan | CREFI | CREFI | Walgreens - Minnesota and Louisiana | NAP | NAP | Retail | Single Tenant Retail | |||||||
40.01 | Property | Walgreens Moorhead - MN | 900 Main Avenue | Moorhead | Minnesota | 56560 | Retail | Single Tenant Retail | 2006 | NAP | |||||
40.02 | Property | Walgreens Thibodaux - LA | 1000 South Acadia Road | Thibodaux | Louisiana | 70301 | Retail | Single Tenant Retail | 2009 | NAP | |||||
41 | Loan | Natixis | Natixis | Days Inn Raleigh Betline | NAP | NAP | 3201 Wake Forest Road | Raleigh | North Carolina | 27609 | Hospitality | Limited Service | 1985 | 1995, 2004, 2005, 2008 and 2012 | |
42 | Loan | Natixis | Natixis | Shilo Inn Idaho Falls | NAP | NAP | 780 Lindsay Boulevard | Idaho Falls | Idaho | 83402 | Hospitality | Full Service | 1988 | 2013-2014 | |
43 | Loan | Natixis | Natixis | Comfort Inn Birch Run | NAP | NAP | 11911 Dixie Highway | Birch Run | Michigan | 48415 | Hospitality | Limited Service | 1997 | 2012-2013 | |
44 | Loan | CREFI | CREFI | Baillie MHC Portfolio | NAP | NAP | Manufactured Housing | Manufactured Housing | |||||||
44.01 | Property | Twin Wells MHC | 3946 Reid Avenue | Lorain | Ohio | 44052 | Manufactured Housing | Manufactured Housing | 1966 | NAP | |||||
44.02 | Property | Carey Estates | 811 East Findlay Street | Carey | Ohio | 43316 | Manufactured Housing | Manufactured Housing | 1976 | NAP | |||||
44.03 | Property | Colonial Estates | 501 North U.S. 131 | White Pigeon | Michigan | 49099 | Manufactured Housing | Manufactured Housing | 1968 | NAP | |||||
45 | Loan | Natixis | Natixis | Best Western Vermont | NAP | NAP | 220 Northside Drive | Bennington | Vermont | 05201 | Hospitality | Limited Service | 1958 | 2013/2014 | |
46 | Loan | CREFI | CREFI | Storage Center - Colorado Springs | NAP | NAP | 7230 Space Village Avenue | Colorado Springs | Colorado | 80929 | Self Storage | Self Storage | 2003 | NAP |
Page 1 of 15
CGCMT 2017-P7 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Units, Pads, Rooms, SF | Unit Description | Loan Per Unit ($) | Ownership Interest | Original Balance ($) | Cut-off Date Balance ($) | Allocated Cut-off Date Loan Amount ($) | % of Initial Pool Balance | Balloon Balance ($) | Mortgage Loan Rate (%) |
1 | Loan | CREFI | CREFI, GSMC | Mack-Cali Short Hills Office Portfolio | 572,168 | SF | 217.59 | Fee Simple | 74,700,000 | 74,700,000 | 7.3% | 74,700,000 | 4.06000% | ||
1.01 | Property | 51 JFK Parkway | 259,096 | SF | Fee Simple | 42,000,000 | 4.1% | ||||||||
1.02 | Property | 101 JFK Parkway | 190,071 | SF | Fee Simple | 20,100,000 | 2.0% | ||||||||
1.03 | Property | 103 JFK Parkway | 123,001 | SF | Fee Simple | 12,600,000 | 1.2% | ||||||||
2 | Loan | CREFI | CREFI | 50 Broadway | 351,999 | SF | 176.14 | Fee Simple | 62,000,000 | 62,000,000 | 62,000,000 | 6.0% | 62,000,000 | 4.13000% | |
3 | Loan | CREFI | CREFI, DBNY, BANA | Key Center Cleveland | 2,389,441 | SF | 92.07 | Fee Simple/Leasehold | 50,000,000 | 50,000,000 | 50,000,000 | 4.9% | 40,788,164 | 5.31000% | |
4 | Loan | PCC | PCC | Scripps Center | 538,243 | SF | 133.77 | Fee Simple | 50,000,000 | 50,000,000 | 50,000,000 | 4.9% | 42,880,986 | 4.66000% | |
5 | Loan | PCC | PCC | Cascade Village | 367,856 | SF | 135.92 | Fee Simple | 50,000,000 | 50,000,000 | 50,000,000 | 4.9% | 43,916,106 | 4.65000% | |
6 | Loan | CGMRC | CGMRC | 19000 Homestead Road | 100,352 | SF | 408.56 | Fee Simple | 41,000,000 | 41,000,000 | 41,000,000 | 4.0% | 41,000,000 | 4.49000% | |
7 | Loan | PCC | PCC | Veteran’s Plaza | 62,500 | SF | 640.00 | Fee Simple | 40,000,000 | 40,000,000 | 40,000,000 | 3.9% | 36,613,529 | 4.52000% | |
8 | Loan | Natixis | Natixis | Sterling Jewelers Corporate Headquarters I & II | 271,675 | SF | 141.71 | Fee Simple | 38,500,000 | 38,500,000 | 38,500,000 | 3.8% | 38,500,000 | 4.79000% | |
9 | Loan | CGMRC | CGMRC | Hamilton Crossing | 590,917 | SF | 93.05 | Fee Simple | 35,125,000 | 35,034,312 | 35,034,312 | 3.4% | 28,794,298 | 4.92000% | |
10 | Loan | CGMRC | DBNY | 229 West 43rd Street Retail Condo | 248,457 | SF | 1,147.08 | Fee Simple | 30,000,000 | 30,000,000 | 30,000,000 | 2.9% | 30,000,000 | 4.00550% | |
11 | Loan | PCC | PCC | Plaza de Hacienda | 154,462 | SF | 192.60 | Fee Simple | 29,750,000 | 29,750,000 | 29,750,000 | 2.9% | 27,400,684 | 4.91000% | |
12 | Loan | Natixis | Natixis | Greenwich Office Park | 380,245 | SF | 230.11 | Fee Simple/Leasehold | 29,500,000 | 29,500,000 | 29,500,000 | 2.9% | 29,500,000 | 4.55400% | |
13 | Loan | CGMRC | CGMRC, DBNY | 111 Livingston Street | 434,000 | SF | 276.50 | Fee Simple | 29,000,000 | 29,000,000 | 29,000,000 | 2.8% | 29,000,000 | 4.73000% | |
14 | Loan | CGMRC | Barclays Bank PLC, RMF, CGMRC | Atlanta and Anchorage Hotel Portfolio | 993 | Rooms | 115,654.93 | Various | 28,000,000 | 27,962,345 | 2.7% | 21,486,328 | 5.73000% | ||
14.01 | Property | Hilton Anchorage | 606 | Rooms | Fee Simple | 15,917,027 | 1.6% | ||||||||
14.02 | Property | Renaissance Concourse Atlanta Airport Hotel | 387 | Rooms | Leasehold | 12,045,318 | 1.2% | ||||||||
15 | Loan | CGMRC | CGMRC | 901 Wilshire Boulevard | 21,636 | SF | 1,201.70 | Fee Simple | 26,000,000 | 26,000,000 | 26,000,000 | 2.5% | 26,000,000 | 4.91000% | |
16 | Loan | PCC | PCC | Goodlett Farms Business Campus | 364,926 | SF | 69.06 | Fee Simple | 25,200,000 | 25,200,000 | 25,200,000 | 2.5% | 25,200,000 | 4.48000% | |
17 | Loan | Natixis | Natixis | Cahuenga West Office Building | 102,643 | SF | 240.64 | Fee Simple | 24,700,000 | 24,700,000 | 24,700,000 | 2.4% | 22,697,545 | 4.77000% | |
18 | Loan | Natixis | Natixis | SAP Building | 56,279 | SF | 428.76 | Leasehold | 24,130,276 | 24,130,276 | 24,130,276 | 2.4% | 16,871,417 | 5.99490% | |
19 | Loan | Natixis | Natixis | Urban Union - Amazon | 295,793 | SF | 210.39 | Fee Simple | 24,000,000 | 24,000,000 | 24,000,000 | 2.3% | 24,000,000 | 3.38120% | |
20 | Loan | CGMRC | CGMRC | 1875-1925 Nostrand Avenue | 34,332 | SF | 633.52 | Fee Simple | 21,750,000 | 21,750,000 | 21,750,000 | 2.1% | 20,063,263 | 5.02000% | |
21 | Loan | Natixis | Natixis | QLIC | 421 | Units | 344,418.05 | Fee Simple | 20,000,000 | 20,000,000 | 20,000,000 | 2.0% | 20,000,000 | 4.39970% | |
22 | Loan | Natixis | Natixis | Broadway Portfolio | 77,419 | SF | 749.17 | Fee Simple | 20,000,000 | 20,000,000 | 2.0% | 20,000,000 | 4.61000% | ||
22.01 | Property | 1214- 1216 Broadway | 51,844 | SF | Fee Simple | 13,393,095 | 1.3% | ||||||||
22.02 | Property | 1204 Broadway | 23,400 | SF | Fee Simple | 6,045,028 | 0.6% | ||||||||
22.03 | Property | 1212 Broadway | 2,175 | SF | Fee Simple | 561,878 | 0.1% | ||||||||
23 | Loan | CGMRC | CGMRC | The Tower at OPOP | 128 | Units | 156,250.00 | Fee Simple | 20,000,000 | 20,000,000 | 20,000,000 | 2.0% | 18,386,576 | 4.79000% | |
24 | Loan | CREFI | CREFI | DeKalb Tech Center | 284,206 | SF | 68.54 | Fee Simple | 19,500,000 | 19,478,490 | 19,478,490 | 1.9% | 15,948,497 | 4.84000% | |
25 | Loan | CGMRC | CGMRC | BJ’s Farmingdale | 108,532 | SF | 158.61 | Fee Simple | 17,274,900 | 17,214,189 | 17,214,189 | 1.7% | 14,273,321 | 5.16000% | |
26 | Loan | CREFI | CREFI | Walden Brook Apartments | 256 | Units | 62,500.00 | Fee Simple | 16,000,000 | 16,000,000 | 16,000,000 | 1.6% | 13,891,433 | 5.14000% | |
27 | Loan | Natixis | Natixis | Novo Nordisk | 761,824 | SF | 220.92 | Fee Simple | 15,000,000 | 15,000,000 | 15,000,000 | 1.5% | 15,000,000 | 3.48200% | |
28 | Loan | CGMRC | CGMRC | East Park Tower | 135 | Units | 110,000.00 | Fee Simple | 14,850,000 | 14,850,000 | 14,850,000 | 1.4% | 14,850,000 | 4.48000% | |
29 | Loan | PCC | PCC | El Camino Shopping Center | 82,892 | SF | 174.93 | Fee Simple | 14,500,000 | 14,500,000 | 14,500,000 | 1.4% | 14,500,000 | 4.44000% | |
30 | Loan | CREFI | CREFI | Regul Walgreens Portfolio | 43,800 | SF | 291.69 | Fee Simple | 12,776,000 | 12,776,000 | 1.2% | 11,560,727 | 5.04000% | ||
30.01 | Property | Walgreens Holland - MI | 14,820 | SF | Fee Simple | 4,777,000 | 0.5% | ||||||||
30.02 | Property | Walgreens Grandview - MO | 14,490 | SF | Fee Simple | 4,489,000 | 0.4% | ||||||||
30.03 | Property | Walgreens Memphis TN | 14,490 | SF | Fee Simple | 3,510,000 | 0.3% | ||||||||
31 | Loan | Natixis | Natixis | Rentar Plaza | 1,567,208 | SF | 84.23 | Fee Simple | 12,000,000 | 12,000,000 | 12,000,000 | 1.2% | 12,000,000 | 3.48200% | |
32 | Loan | CGMRC | CGMRC | Residence Inn Orlando East UCF | 99 | Rooms | 120,913.64 | Fee Simple | 12,000,000 | 11,970,451 | 11,970,451 | 1.2% | 9,929,970 | 5.21000% | |
33 | Loan | CREFI | CREFI | Amsdell Cold Spring & Montgomery | 201,509 | SF | 57.57 | Fee Simple | 11,600,000 | 11,600,000 | 1.1% | 10,294,992 | 5.12000% | ||
33.01 | Property | AA Self Storage | 66,150 | SF | Fee Simple | 5,250,000 | 0.5% | ||||||||
33.02 | Property | Mini Flex Storage - Troy Highway | 99,546 | SF | Fee Simple | 5,050,000 | 0.5% | ||||||||
33.03 | Property | Mini Flex Storage - Troy Annex | 35,813 | SF | Fee Simple | 1,300,000 | 0.1% | ||||||||
34 | Loan | Natixis | Natixis | Pacific Place | 35,915 | SF | 306.28 | Fee Simple | 11,000,000 | 11,000,000 | 11,000,000 | 1.1% | 11,000,000 | 4.86000% | |
35 | Loan | CGMRC | CGMRC | Parts Consolidation Center | 604,000 | SF | 37.67 | Fee Simple | 10,000,000 | 10,000,000 | 10,000,000 | 1.0% | 8,789,757 | 4.68000% | |
36 | Loan | PCC | PCC | 400 Manley | 214,400 | SF | 46.59 | Fee Simple | 10,000,000 | 9,989,348 | 9,989,348 | 1.0% | 8,219,284 | 4.99000% | |
37 | Loan | Natixis | Natixis | Home Center Village | 87,292 | SF | 89.36 | Fee Simple | 7,800,000 | 7,800,000 | 7,800,000 | 0.8% | 6,771,992 | 4.15000% | |
38 | Loan | Natixis | Natixis | West Lafayette Four Points | 171 | Rooms | 42,397.66 | Fee Simple | 7,250,000 | 7,250,000 | 7,250,000 | 0.7% | 5,633,112 | 6.10000% | |
39 | Loan | CGMRC | CGMRC | Mill Creek Self Storage | 89,035 | SF | 78.99 | Fee Simple | 7,050,000 | 7,033,115 | 7,033,115 | 0.7% | 5,865,284 | 5.38000% | |
40 | Loan | CREFI | CREFI | Walgreens - Minnesota and Louisiana | 29,310 | SF | 225.86 | Fee Simple | 6,620,000 | 6,620,000 | 0.6% | 6,620,000 | 4.87000% | ||
40.01 | Property | Walgreens Moorhead - MN | 14,490 | SF | Fee Simple | 3,490,000 | 0.3% | ||||||||
40.02 | Property | Walgreens Thibodaux - LA | 14,820 | SF | Fee Simple | 3,130,000 | 0.3% | ||||||||
41 | Loan | Natixis | Natixis | Days Inn Raleigh Betline | 135 | Rooms | 48,737.42 | Fee Simple | 6,600,000 | 6,579,552 | 6,579,552 | 0.6% | 5,093,721 | 5.91300% | |
42 | Loan | Natixis | Natixis | Shilo Inn Idaho Falls | 161 | Rooms | 32,128.29 | Fee Simple | 5,300,575 | 5,172,655 | 5,172,655 | 0.5% | 4,111,869 | 6.05000% | |
43 | Loan | Natixis | Natixis | Comfort Inn Birch Run | 99 | Rooms | 52,213.98 | Fee Simple | 5,200,000 | 5,169,184 | 5,169,184 | 0.5% | 3,985,110 | 5.70000% | |
44 | Loan | CREFI | CREFI | Baillie MHC Portfolio | 305 | Pads | 16,393.44 | Fee Simple | 5,000,000 | 5,000,000 | 0.5% | 4,145,263 | 5.26000% | ||
44.01 | Property | Twin Wells MHC | 117 | Pads | Fee Simple | 2,130,000 | 0.2% | ||||||||
44.02 | Property | Carey Estates | 78 | Pads | Fee Simple | 1,480,000 | 0.1% | ||||||||
44.03 | Property | Colonial Estates | 110 | Pads | Fee Simple | 1,390,000 | 0.1% | ||||||||
45 | Loan | Natixis | Natixis | Best Western Vermont | 58 | Rooms | 45,483.66 | Fee Simple | 2,660,000 | 2,638,052 | 2,638,052 | 0.3% | 2,185,842 | 4.99000% | |
46 | Loan | CREFI | CREFI | Storage Center - Colorado Springs | 36,250 | SF | 67.59 | Fee Simple | 2,450,000 | 2,450,000 | 2,450,000 | 0.2% | 2,133,497 | 5.25000% |
Page 2 of 15
CGCMT 2017-P7 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Administrative Fee Rate (%) (1) | Net Mortgage Loan Rate (%) | Monthly Debt Service ($) (2) | Annual Debt Service ($) | Pari Companion Loan Monthly Debt Service ($) | Pari Companion Loan Annual Debt Service ($) | Amortization Type | Interest Accrual Method | Seasoning (Mos.) | Original Interest-Only Period (Mos.) |
1 | Loan | CREFI | CREFI, GSMC | Mack-Cali Short Hills Office Portfolio | 4.0600% | 256,245.21 | 3,074,942.50 | 170,830.14 | 2,049,961.67 | Interest Only | Actual/360 | 0 | 120 | ||
1.01 | Property | 51 JFK Parkway | |||||||||||||
1.02 | Property | 101 JFK Parkway | |||||||||||||
1.03 | Property | 103 JFK Parkway | |||||||||||||
2 | Loan | CREFI | CREFI | 50 Broadway | 4.1300% | 216,346.99 | 2,596,163.89 | Interest Only | Actual/360 | 0 | 120 | ||||
3 | Loan | CREFI | CREFI, DBNY, BANA | Key Center Cleveland | 5.3100% | 301,396.38 | 3,616,756.59 | 1,024,747.70 | 12,296,972.40 | Interest Only, Then Amortizing | Actual/360 | 2 | 24 | ||
4 | Loan | PCC | PCC | Scripps Center | 4.6600% | 258,118.16 | 3,097,417.92 | 113,571.99 | 1,362,863.88 | Interest Only, Then Amortizing | Actual/360 | 2 | 24 | ||
5 | Loan | PCC | PCC | Cascade Village | 4.6500% | 257,818.40 | 3,093,820.80 | Interest Only, Then Amortizing | Actual/360 | 1 | 36 | ||||
6 | Loan | CGMRC | CGMRC | 19000 Homestead Road | 4.4900% | 155,539.00 | 1,866,468.06 | Interest Only | Actual/360 | 3 | 120 | ||||
7 | Loan | PCC | PCC | Veteran’s Plaza | 4.5200% | 203,149.74 | 2,437,796.88 | Interest Only, Then Amortizing | Actual/360 | 1 | 58 | ||||
8 | Loan | Natixis | Natixis | Sterling Jewelers Corporate Headquarters I & II | 4.7900% | 155,813.60 | 1,869,763.19 | Interest Only ARD | Actual/360 | 4 | 120 | ||||
9 | Loan | CGMRC | CGMRC | Hamilton Crossing | 4.9200% | 186,844.99 | 2,242,139.86 | 106,388.61 | 1,276,663.27 | Amortizing | Actual/360 | 2 | 0 | ||
10 | Loan | CGMRC | DBNY | 229 West 43rd Street Retail Condo | 4.0055% | 101,528.30 | 1,218,339.58 | 862,990.54 | 10,355,886.50 | Interest Only | Actual/360 | 5 | 120 | ||
11 | Loan | PCC | PCC | Plaza de Hacienda | 4.9100% | 158,072.08 | 1,896,864.96 | Interest Only, Then Amortizing | Actual/360 | 1 | 60 | ||||
12 | Loan | Natixis | Natixis | Greenwich Office Park | 4.5540% | 113,507.40 | 1,362,088.75 | 223,167.08 | 2,678,005.00 | Interest Only | Actual/360 | 5 | 60 | ||
13 | Loan | CGMRC | CGMRC, DBNY | 111 Livingston Street | 4.7300% | 115,895.95 | 1,390,751.39 | 363,673.50 | 4,364,081.94 | Interest Only | Actual/360 | 3 | 120 | ||
14 | Loan | CGMRC | Barclays Bank PLC, RMF, CGMRC | Atlanta and Anchorage Hotel Portfolio | 5.7300% | 175,811.54 | 2,109,738.52 | 546,271.58 | 6,555,258.97 | Amortizing | Actual/360 | 1 | 0 | ||
14.01 | Property | Hilton Anchorage | |||||||||||||
14.02 | Property | Renaissance Concourse Atlanta Airport Hotel | |||||||||||||
15 | Loan | CGMRC | CGMRC | 901 Wilshire Boulevard | 4.9100% | 107,860.88 | 1,294,330.56 | Interest Only | Actual/360 | 3 | 120 | ||||
16 | Loan | PCC | PCC | Goodlett Farms Business Campus | 4.4800% | 95,386.67 | 1,144,640.00 | Interest Only | Actual/360 | 2 | 60 | ||||
17 | Loan | Natixis | Natixis | Cahuenga West Office Building | 4.7700% | 129,144.82 | 1,549,737.85 | Interest Only, Then Amortizing | Actual/360 | 2 | 60 | ||||
18 | Loan | Natixis | Natixis | SAP Building | 5.9859% | 245,206.68 | 2,942,480.16 | Interest Only, Then Amortizing | Actual/360 | 1 | 65 | ||||
19 | Loan | Natixis | Natixis | Urban Union - Amazon | 3.3812% | 68,563.22 | 822,758.67 | 109,219.58 | 1,310,634.95 | Interest Only | Actual/360 | 2 | 60 | ||
20 | Loan | CGMRC | CGMRC | 1875-1925 Nostrand Avenue | 5.0200% | 117,024.70 | 1,404,296.41 | Interest Only, Then Amortizing | Actual/360 | 2 | 60 | ||||
21 | Loan | Natixis | Natixis | QLIC | 4.3997% | 74,346.78 | 892,161.39 | 464,667.39 | 5,576,008.68 | Interest Only | Actual/360 | 15 | 120 | ||
22 | Loan | Natixis | Natixis | Broadway Portfolio | 4.6100% | 77,900.46 | 934,805.56 | 148,010.88 | 1,776,130.56 | Interest Only | Actual/360 | 4 | 120 | ||
22.01 | Property | 1214- 1216 Broadway | |||||||||||||
22.02 | Property | 1204 Broadway | |||||||||||||
22.03 | Property | 1212 Broadway | |||||||||||||
23 | Loan | CGMRC | CGMRC | The Tower at OPOP | 4.7900% | 104,812.21 | 1,257,746.58 | Interest Only, Then Amortizing | Actual/360 | 1 | 60 | ||||
24 | Loan | CREFI | CREFI | DeKalb Tech Center | 4.8400% | 102,781.74 | 1,233,380.91 | Amortizing | Actual/360 | 1 | 0 | ||||
25 | Loan | CGMRC | CGMRC | BJ’s Farmingdale | 5.1600% | 94,431.95 | 1,133,183.35 | Amortizing | Actual/360 | 3 | 0 | ||||
26 | Loan | CREFI | CREFI | Walden Brook Apartments | 5.1400% | 87,265.64 | 1,047,187.73 | Interest Only, Then Amortizing | Actual/360 | 2 | 24 | ||||
27 | Loan | Natixis | Natixis | Novo Nordisk | 3.4820% | 44,129.51 | 529,554.17 | 451,003.63 | 5,412,043.58 | Interest Only ARD | Actual/360 | 7 | 60 | ||
28 | Loan | CGMRC | CGMRC | East Park Tower | 4.4800% | 56,210.00 | 674,520.00 | Interest Only | Actual/360 | 1 | 120 | ||||
29 | Loan | PCC | PCC | El Camino Shopping Center | 4.4400% | 54,395.14 | 652,741.67 | Interest Only | Actual/360 | 0 | 120 | ||||
30 | Loan | CREFI | CREFI | Regul Walgreens Portfolio | 5.0400% | 68,897.00 | 826,763.95 | Interest Only, Then Amortizing | Actual/360 | 1 | 48 | ||||
30.01 | Property | Walgreens Holland - MI | |||||||||||||
30.02 | Property | Walgreens Grandview - MO | |||||||||||||
30.03 | Property | Walgreens Memphis TN | |||||||||||||
31 | Loan | Natixis | Natixis | Rentar Plaza | 3.4820% | 35,303.61 | 423,643.33 | 353,036.11 | 4,236,433.33 | Interest Only | Actual/360 | 7 | 120 | ||
32 | Loan | CGMRC | CGMRC | Residence Inn Orlando East UCF | 5.2100% | 65,967.46 | 791,609.46 | Amortizing | Actual/360 | 2 | 0 | ||||
33 | Loan | CREFI | CREFI | Amsdell Cold Spring & Montgomery | 5.1200% | 63,124.81 | 757,497.68 | Interest Only, Then Amortizing | Actual/360 | 1 | 36 | ||||
33.01 | Property | AA Self Storage | |||||||||||||
33.02 | Property | Mini Flex Storage - Troy Highway | |||||||||||||
33.03 | Property | Mini Flex Storage - Troy Annex | |||||||||||||
34 | Loan | Natixis | Natixis | Pacific Place | 4.8600% | 45,168.75 | 542,025.00 | Interest Only | Actual/360 | 4 | 120 | ||||
35 | Loan | CGMRC | CGMRC | Parts Consolidation Center | 4.6800% | 51,743.64 | 620,923.66 | 65,973.14 | 791,677.67 | Interest Only, Then Amortizing | Actual/360 | 3 | 36 | ||
36 | Loan | PCC | PCC | 400 Manley | 4.9900% | 53,621.06 | 643,452.72 | Amortizing | Actual/360 | 1 | 0 | ||||
37 | Loan | Natixis | Natixis | Home Center Village | 4.1500% | 37,916.06 | 454,992.71 | Interest Only, Then Amortizing | Actual/360 | 4 | 36 | ||||
38 | Loan | Natixis | Natixis | West Lafayette Four Points | 6.1000% | 47,156.03 | 565,872.37 | Amortizing | Actual/360 | 0 | 0 | ||||
39 | Loan | CGMRC | CGMRC | Mill Creek Self Storage | 5.3800% | 39,499.95 | 473,999.41 | Amortizing | Actual/360 | 2 | 0 | ||||
40 | Loan | CREFI | CREFI | Walgreens - Minnesota and Louisiana | 4.8700% | 27,239.31 | 326,871.69 | Interest Only | Actual/360 | 0 | 120 | ||||
40.01 | Property | Walgreens Moorhead - MN | |||||||||||||
40.02 | Property | Walgreens Thibodaux - LA | |||||||||||||
41 | Loan | Natixis | Natixis | Days Inn Raleigh Betline | 5.9130% | 42,173.59 | 506,083.06 | Amortizing | Actual/360 | 2 | 0 | ||||
42 | Loan | Natixis | Natixis | Shilo Inn Idaho Falls | 6.0500% | 34,313.87 | 411,766.43 | Amortizing | Actual/360 | 17 | 0 | ||||
43 | Loan | Natixis | Natixis | Comfort Inn Birch Run | 5.7000% | 32,556.60 | 390,679.18 | Amortizing | Actual/360 | 4 | 0 | ||||
44 | Loan | CREFI | CREFI | Baillie MHC Portfolio | 5.2600% | 27,641.16 | 331,693.95 | Amortizing | Actual/360 | 0 | 0 | ||||
44.01 | Property | Twin Wells MHC | |||||||||||||
44.02 | Property | Carey Estates | |||||||||||||
44.03 | Property | Colonial Estates | |||||||||||||
45 | Loan | Natixis | Natixis | Best Western Vermont | 4.9900% | 14,263.20 | 171,158.43 | Amortizing | Actual/360 | 7 | 0 | ||||
46 | Loan | CREFI | CREFI | Storage Center - Colorado Springs | 5.2500% | 13,528.99 | 162,347.89 | Interest Only, Then Amortizing | Actual/360 | 1 | 24 |
Page 3 of 15
CGCMT 2017-P7 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | 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 |
1 | Loan | CREFI | CREFI, GSMC | Mack-Cali Short Hills Office Portfolio | 120 | 120 | 120 | 0 | 0 | 3/6/2017 | 1 | 5/1/2017 | 4/1/2027 | ||
1.01 | Property | 51 JFK Parkway | |||||||||||||
1.02 | Property | 101 JFK Parkway | |||||||||||||
1.03 | Property | 103 JFK Parkway | |||||||||||||
2 | Loan | CREFI | CREFI | 50 Broadway | 120 | 120 | 120 | 0 | 0 | 3/14/2017 | 1 | 5/1/2017 | 4/1/2027 | ||
3 | Loan | CREFI | CREFI, DBNY, BANA | Key Center Cleveland | 22 | 120 | 118 | 300 | 300 | 1/31/2017 | 6 | 3/6/2017 | 2/6/2019 | 3/6/2019 | |
4 | Loan | PCC | PCC | Scripps Center | 22 | 120 | 118 | 360 | 360 | 2/1/2017 | 1 | 3/1/2017 | 2/1/2019 | 3/1/2019 | |
5 | Loan | PCC | PCC | Cascade Village | 35 | 120 | 119 | 360 | 360 | 2/14/2017 | 1 | 4/1/2017 | 3/1/2020 | 4/1/2020 | |
6 | Loan | CGMRC | CGMRC | 19000 Homestead Road | 117 | 120 | 117 | 0 | 0 | 12/30/2016 | 6 | 2/6/2017 | 1/6/2027 | ||
7 | Loan | PCC | PCC | Veteran’s Plaza | 57 | 118 | 117 | 360 | 360 | 3/13/2017 | 1 | 4/1/2017 | 1/1/2022 | 2/1/2022 | |
8 | Loan | Natixis | Natixis | Sterling Jewelers Corporate Headquarters I & II | 116 | 120 | 116 | 0 | 0 | 11/10/2016 | 5 | 1/5/2017 | 12/5/2026 | ||
9 | Loan | CGMRC | CGMRC | Hamilton Crossing | 0 | 120 | 118 | 360 | 358 | 1/25/2017 | 6 | 3/6/2017 | 3/6/2017 | ||
10 | Loan | CGMRC | DBNY | 229 West 43rd Street Retail Condo | 115 | 120 | 115 | 0 | 0 | 10/13/2016 | 6 | 12/6/2016 | 11/6/2026 | ||
11 | Loan | PCC | PCC | Plaza de Hacienda | 59 | 120 | 119 | 360 | 360 | 3/1/2017 | 5 | 4/5/2017 | 3/5/2022 | 4/5/2022 | |
12 | Loan | Natixis | Natixis | Greenwich Office Park | 55 | 60 | 55 | 0 | 0 | 11/4/2016 | 5 | 12/5/2016 | 11/5/2021 | ||
13 | Loan | CGMRC | CGMRC, DBNY | 111 Livingston Street | 117 | 120 | 117 | 0 | 0 | 1/5/2017 | 6 | 2/6/2017 | 1/6/2027 | ||
14 | Loan | CGMRC | Barclays Bank PLC, RMF, CGMRC | Atlanta and Anchorage Hotel Portfolio | 0 | 120 | 119 | 300 | 299 | 3/2/2017 | 6 | 4/6/2017 | 4/6/2017 | ||
14.01 | Property | Hilton Anchorage | |||||||||||||
14.02 | Property | Renaissance Concourse Atlanta Airport Hotel | |||||||||||||
15 | Loan | CGMRC | CGMRC | 901 Wilshire Boulevard | 117 | 120 | 117 | 0 | 0 | 1/6/2017 | 6 | 2/6/2017 | 1/6/2027 | ||
16 | Loan | PCC | PCC | Goodlett Farms Business Campus | 58 | 60 | 58 | 0 | 0 | 1/31/2017 | 1 | 3/1/2017 | 2/1/2022 | ||
17 | Loan | Natixis | Natixis | Cahuenga West Office Building | 58 | 120 | 118 | 360 | 360 | 1/31/2017 | 5 | 3/5/2017 | 2/5/2022 | 3/5/2022 | |
18 | Loan | Natixis | Natixis | SAP Building | 64 | 120 | 119 | 204 | 204 | 2/7/2017 | 5 | 4/5/2017 | 8/5/2022 | 9/5/2022 | |
19 | Loan | Natixis | Natixis | Urban Union - Amazon | 58 | 60 | 58 | 0 | 0 | 1/13/2017 | 6 | 3/6/2017 | 2/6/2022 | ||
20 | Loan | CGMRC | CGMRC | 1875-1925 Nostrand Avenue | 58 | 120 | 118 | 360 | 360 | 2/2/2017 | 6 | 3/6/2017 | 2/6/2022 | 3/6/2022 | |
21 | Loan | Natixis | Natixis | QLIC | 105 | 120 | 105 | 0 | 0 | 12/28/2015 | 5 | 2/5/2016 | 1/5/2026 | ||
22 | Loan | Natixis | Natixis | Broadway Portfolio | 116 | 120 | 116 | 0 | 0 | 11/18/2016 | 5 | 1/5/2017 | 12/5/2026 | ||
22.01 | Property | 1214- 1216 Broadway | |||||||||||||
22.02 | Property | 1204 Broadway | |||||||||||||
22.03 | Property | 1212 Broadway | |||||||||||||
23 | Loan | CGMRC | CGMRC | The Tower at OPOP | 59 | 120 | 119 | 360 | 360 | 2/28/2017 | 6 | 4/6/2017 | 3/6/2022 | 4/6/2022 | |
24 | Loan | CREFI | CREFI | DeKalb Tech Center | 0 | 120 | 119 | 360 | 359 | 2/10/2017 | 6 | 4/6/2017 | 4/6/2017 | ||
25 | Loan | CGMRC | CGMRC | BJ’s Farmingdale | 0 | 120 | 117 | 360 | 357 | 12/9/2016 | 6 | 2/6/2017 | 2/6/2017 | ||
26 | Loan | CREFI | CREFI | Walden Brook Apartments | 22 | 120 | 118 | 360 | 360 | 1/31/2017 | 6 | 3/6/2017 | 2/6/2019 | 3/6/2019 | |
27 | Loan | Natixis | Natixis | Novo Nordisk | 53 | 60 | 53 | 0 | 0 | 8/11/2016 | 5 | 10/5/2016 | 9/5/2021 | ||
28 | Loan | CGMRC | CGMRC | East Park Tower | 119 | 120 | 119 | 0 | 0 | 3/1/2017 | 1 | 4/1/2017 | 3/1/2027 | ||
29 | Loan | PCC | PCC | El Camino Shopping Center | 120 | 120 | 120 | 0 | 0 | 3/7/2017 | 1 | 5/1/2017 | 4/1/2027 | ||
30 | Loan | CREFI | CREFI | Regul Walgreens Portfolio | 47 | 120 | 119 | 360 | 360 | 2/14/2017 | 6 | 4/6/2017 | 3/6/2021 | 4/6/2021 | |
30.01 | Property | Walgreens Holland - MI | |||||||||||||
30.02 | Property | Walgreens Grandview - MO | |||||||||||||
30.03 | Property | Walgreens Memphis TN | |||||||||||||
31 | Loan | Natixis | Natixis | Rentar Plaza | 113 | 120 | 113 | 0 | 0 | 8/31/2016 | 5 | 10/5/2016 | 9/5/2026 | ||
32 | Loan | CGMRC | CGMRC | Residence Inn Orlando East UCF | 0 | 120 | 118 | 360 | 358 | 2/1/2017 | 6 | 3/6/2017 | 3/6/2017 | ||
33 | Loan | CREFI | CREFI | Amsdell Cold Spring & Montgomery | 35 | 120 | 119 | 360 | 360 | 3/2/2017 | 6 | 4/6/2017 | 3/6/2020 | 4/6/2020 | |
33.01 | Property | AA Self Storage | |||||||||||||
33.02 | Property | Mini Flex Storage - Troy Highway | |||||||||||||
33.03 | Property | Mini Flex Storage - Troy Annex | |||||||||||||
34 | Loan | Natixis | Natixis | Pacific Place | 116 | 120 | 116 | 0 | 0 | 12/9/2016 | 10 | 1/10/2017 | 12/10/2026 | ||
35 | Loan | CGMRC | CGMRC | Parts Consolidation Center | 33 | 120 | 117 | 360 | 360 | 12/14/2016 | 6 | 2/6/2017 | 1/6/2020 | 2/6/2020 | |
36 | Loan | PCC | PCC | 400 Manley | 0 | 120 | 119 | 360 | 359 | 2/28/2017 | 1 | 4/1/2017 | 4/1/2017 | ||
37 | Loan | Natixis | Natixis | Home Center Village | 32 | 120 | 116 | 360 | 360 | 11/8/2016 | 5 | 1/5/2017 | 12/5/2019 | 1/5/2020 | |
38 | Loan | Natixis | Natixis | West Lafayette Four Points | 0 | 120 | 120 | 300 | 300 | 3/10/2017 | 5 | 5/5/2017 | 5/5/2017 | ||
39 | Loan | CGMRC | CGMRC | Mill Creek Self Storage | 0 | 120 | 118 | 360 | 358 | 1/30/2017 | 6 | 3/6/2017 | 3/6/2017 | ||
40 | Loan | CREFI | CREFI | Walgreens - Minnesota and Louisiana | 120 | 120 | 120 | 0 | 0 | 3/7/2017 | 6 | 5/6/2017 | 4/6/2027 | ||
40.01 | Property | Walgreens Moorhead - MN | |||||||||||||
40.02 | Property | Walgreens Thibodaux - LA | |||||||||||||
41 | Loan | Natixis | Natixis | Days Inn Raleigh Betline | 0 | 120 | 118 | 300 | 298 | 1/6/2017 | 5 | 3/5/2017 | 3/5/2017 | ||
42 | Loan | Natixis | Natixis | Shilo Inn Idaho Falls | 0 | 120 | 103 | 300 | 283 | 11/2/2015 | 5 | 12/5/2015 | 12/5/2015 | ||
43 | Loan | Natixis | Natixis | Comfort Inn Birch Run | 0 | 120 | 116 | 300 | 296 | 11/10/2016 | 5 | 1/5/2017 | 1/5/2017 | ||
44 | Loan | CREFI | CREFI | Baillie MHC Portfolio | 0 | 120 | 120 | 360 | 360 | 3/14/2017 | 6 | 5/6/2017 | 5/6/2017 | ||
44.01 | Property | Twin Wells MHC | |||||||||||||
44.02 | Property | Carey Estates | |||||||||||||
44.03 | Property | Colonial Estates | |||||||||||||
45 | Loan | Natixis | Natixis | Best Western Vermont | 0 | 120 | 113 | 360 | 353 | 8/19/2016 | 5 | 10/5/2016 | 10/5/2016 | ||
46 | Loan | CREFI | CREFI | Storage Center - Colorado Springs | 23 | 120 | 119 | 360 | 360 | 3/3/2017 | 6 | 4/6/2017 | 3/6/2019 | 4/6/2019 |
Page 4 of 15
CGCMT 2017-P7 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Maturity Date / ARD | ARD (Yes / No) | Final Maturity Date | Grace Period- Late Fee | Grace Period- Default | Prepayment Provision (3) | 2013 EGI ($) | 2013 Expenses ($) | 2013 NOI ($) | 2014 EGI ($) |
1 | Loan | CREFI | CREFI, GSMC | Mack-Cali Short Hills Office Portfolio | 4/1/2027 | No | 0 | 5 | Lockout/24_Defeasance/92_0%/4 | 19,511,326 | 7,155,173 | 12,356,153 | 21,742,031 | ||
1.01 | Property | 51 JFK Parkway | 8,735,104 | 3,611,984 | 5,123,120 | 10,504,623 | |||||||||
1.02 | Property | 101 JFK Parkway | 7,341,228 | 2,456,149 | 4,885,079 | 7,332,748 | |||||||||
1.03 | Property | 103 JFK Parkway | 3,434,994 | 1,087,040 | 2,347,954 | 3,904,660 | |||||||||
2 | Loan | CREFI | CREFI | 50 Broadway | 4/1/2027 | No | 0 | 3 | Lockout/24_Defeasance/92_0%/4 | 12,365,108 | 7,539,291 | 4,825,817 | 13,122,648 | ||
3 | Loan | CREFI | CREFI, DBNY, BANA | Key Center Cleveland | 2/6/2027 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | 65,945,696 | 37,890,186 | 28,055,510 | 64,203,206 | ||
4 | Loan | PCC | PCC | Scripps Center | 2/1/2027 | No | 0 | 5 | Lockout/26_Defeasance or YM1%/90_0%/4 | 12,245,464 | 6,187,777 | 6,057,687 | 11,785,441 | ||
5 | Loan | PCC | PCC | Cascade Village | 3/1/2027 | No | 0 | 5 | Lockout/25_Defeasance/88_0%/7 | 5,671,496 | 1,498,060 | 4,173,436 | 5,765,117 | ||
6 | Loan | CGMRC | CGMRC | 19000 Homestead Road | 1/6/2027 | No | 0 | 0 | Lockout/27_Defeasance/90_0%/3 | N/A | N/A | N/A | 4,108,992 | ||
7 | Loan | PCC | PCC | Veteran’s Plaza | 1/1/2027 | No | 0 | 5 | Lockout/25_Defeasance/88_0%/5 | 3,848,375 | 431,268 | 3,417,107 | 3,903,696 | ||
8 | Loan | Natixis | Natixis | Sterling Jewelers Corporate Headquarters I & II | 12/5/2026 | Yes | 12/5/2036 | 0 | 0 | Lockout/28_Defeasance/88_0%/4 | 2,570,967 | 56,909 | 2,514,058 | 2,679,590 | |
9 | Loan | CGMRC | CGMRC | Hamilton Crossing | 2/6/2027 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | 10,210,335 | 3,849,400 | 6,360,935 | 10,868,464 | ||
10 | Loan | CGMRC | DBNY | 229 West 43rd Street Retail Condo | 11/6/2026 | No | 0 | 0 | Lockout/29_Defeasance/84_0%/7 | 16,672,907 | 7,051,784 | 9,621,123 | 17,393,374 | ||
11 | Loan | PCC | PCC | Plaza de Hacienda | 3/5/2027 | No | 0 | 0 | Lockout/25_Defeasance/90_0%/5 | 3,087,717 | 757,852 | 2,329,865 | 2,926,017 | ||
12 | Loan | Natixis | Natixis | Greenwich Office Park | 11/5/2021 | No | 0 | 0 | Lockout/29_Defeasance/28_0%/3 | 14,983,728 | 5,914,718 | 9,069,010 | 12,235,559 | ||
13 | Loan | CGMRC | CGMRC, DBNY | 111 Livingston Street | 1/6/2027 | No | 0 | 0 | Lockout/27_Defeasance/89_0%/4 | 15,897,602 | 7,311,771 | 8,585,831 | 16,165,456 | ||
14 | Loan | CGMRC | Barclays Bank PLC, RMF, CGMRC | Atlanta and Anchorage Hotel Portfolio | 3/6/2027 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | 49,678,772 | ||
14.01 | Property | Hilton Anchorage | N/A | N/A | N/A | 25,072,441 | |||||||||
14.02 | Property | Renaissance Concourse Atlanta Airport Hotel | N/A | N/A | N/A | 24,606,331 | |||||||||
15 | Loan | CGMRC | CGMRC | 901 Wilshire Boulevard | 1/6/2027 | No | 0 | 0 | Lockout/27_Defeasance/89_0%/4 | N/A | N/A | N/A | N/A | ||
16 | Loan | PCC | PCC | Goodlett Farms Business Campus | 2/1/2022 | No | 0 | 5 | Lockout/26_Defeasance/30_0%/4 | N/A | N/A | N/A | 6,070,798 | ||
17 | Loan | Natixis | Natixis | Cahuenga West Office Building | 2/5/2027 | No | 0 | 0 | Lockout/26_Defeasance/91_0%/3 | 2,077,815 | 1,308,657 | 769,158 | 2,059,480 | ||
18 | Loan | Natixis | Natixis | SAP Building | 3/5/2027 | No | 0 | 0 | Lockout/25_Defeasance/92_0%/3 | 2,534,131 | 597,412 | 1,936,719 | 3,630,183 | ||
19 | Loan | Natixis | Natixis | Urban Union - Amazon | 2/6/2022 | No | 0 | 0 | Lockout/26_Defeasance or YM1%/30_0%/4 | N/A | N/A | N/A | N/A | ||
20 | Loan | CGMRC | CGMRC | 1875-1925 Nostrand Avenue | 2/6/2027 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | 1,894,880 | 470,365 | 1,424,515 | 1,941,118 | ||
21 | Loan | Natixis | Natixis | QLIC | 1/5/2026 | No | 5 | 2 | Lockout/39_Defeasance/78_0%/3 | N/A | N/A | N/A | N/A | ||
22 | Loan | Natixis | Natixis | Broadway Portfolio | 12/5/2026 | No | 0 | 0 | Lockout/28_Defeasance/88_0%/4 | N/A | N/A | N/A | 4,052,691 | ||
22.01 | Property | 1214- 1216 Broadway | N/A | N/A | N/A | 2,565,270 | |||||||||
22.02 | Property | 1204 Broadway | N/A | N/A | N/A | 997,549 | |||||||||
22.03 | Property | 1212 Broadway | N/A | N/A | N/A | 489,872 | |||||||||
23 | Loan | CGMRC | CGMRC | The Tower at OPOP | 3/6/2027 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | N/A | ||
24 | Loan | CREFI | CREFI | DeKalb Tech Center | 3/6/2027 | No | 0 | 0 | Lockout/25_YM1%/91_0%/4 | N/A | N/A | N/A | 2,014,472 | ||
25 | Loan | CGMRC | CGMRC | BJ’s Farmingdale | 1/6/2027 | No | 0 | 0 | Lockout/27_Defeasance/89_0%/4 | 1,356,017 | 51,981 | 1,304,036 | 1,479,291 | ||
26 | Loan | CREFI | CREFI | Walden Brook Apartments | 2/6/2027 | No | 0 | 0 | Lockout/26_Defeasance/91_0%/3 | N/A | N/A | N/A | 2,405,277 | ||
27 | Loan | Natixis | Natixis | Novo Nordisk | 9/5/2021 | Yes | 4/30/2031 | 0 | 0 | Lockout/31_Defeasance/26_0%/3 | N/A | N/A | N/A | 24,738,338 | |
28 | Loan | CGMRC | CGMRC | East Park Tower | 3/1/2027 | No | 0 | 0 | Lockout/25_Defeasance/92_0%/3 | N/A | N/A | N/A | 1,829,218 | ||
29 | Loan | PCC | PCC | El Camino Shopping Center | 4/1/2027 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 1,846,428 | 418,566 | 1,427,862 | 1,960,977 | ||
30 | Loan | CREFI | CREFI | Regul Walgreens Portfolio | 3/6/2027 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | N/A | ||
30.01 | Property | Walgreens Holland - MI | N/A | N/A | N/A | N/A | |||||||||
30.02 | Property | Walgreens Grandview - MO | N/A | N/A | N/A | N/A | |||||||||
30.03 | Property | Walgreens Memphis TN | N/A | N/A | N/A | N/A | |||||||||
31 | Loan | Natixis | Natixis | Rentar Plaza | 9/5/2026 | No | 0 | 0 | Lockout/31_Defeasance or YM1%/85_0%/4 | 21,519,639 | 10,648,190 | 10,871,449 | 23,466,573 | ||
32 | Loan | CGMRC | CGMRC | Residence Inn Orlando East UCF | 2/6/2027 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | 2,877,710 | 1,840,949 | 1,036,761 | 2,936,032 | ||
33 | Loan | CREFI | CREFI | Amsdell Cold Spring & Montgomery | 3/6/2027 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | 1,463,295 | ||
33.01 | Property | AA Self Storage | N/A | N/A | N/A | 592,539 | |||||||||
33.02 | Property | Mini Flex Storage - Troy Highway | N/A | N/A | N/A | 674,211 | |||||||||
33.03 | Property | Mini Flex Storage - Troy Annex | N/A | N/A | N/A | 196,546 | |||||||||
34 | Loan | Natixis | Natixis | Pacific Place | 12/10/2026 | No | 0 | 0 | Lockout/28_Defeasance/88_0%/4 | 1,095,534 | 309,822 | 785,712 | 1,208,493 | ||
35 | Loan | CGMRC | CGMRC | Parts Consolidation Center | 1/6/2027 | No | 0 | 0 | Lockout/27_Defeasance/87_0%/6 | N/A | N/A | N/A | 2,937,182 | ||
36 | Loan | PCC | PCC | 400 Manley | 3/1/2027 | No | 0 | 5 | Lockout/25_Defeasance/91_0%/4 | 900,962 | 370,081 | 530,880 | 933,437 | ||
37 | Loan | Natixis | Natixis | Home Center Village | 12/5/2026 | No | 0 | 0 | Lockout/28_Defeasance or YM1%/88_0%/4 | 1,260,852 | 262,546 | 998,306 | 1,170,826 | ||
38 | Loan | Natixis | Natixis | West Lafayette Four Points | 4/5/2027 | No | 0 | 0 | Lockout/24_Defeasance/93_0%/3 | 3,769,447 | 3,279,413 | 490,034 | 4,409,838 | ||
39 | Loan | CGMRC | CGMRC | Mill Creek Self Storage | 2/6/2027 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | 691,685 | 235,460 | 456,225 | 819,861 | ||
40 | Loan | CREFI | CREFI | Walgreens - Minnesota and Louisiana | 4/6/2027 | No | 0 | 0 | Lockout/24_Defeasance/93_0%/3 | 662,400 | N/A | 662,400 | 662,400 | ||
40.01 | Property | Walgreens Moorhead - MN | 352,400 | N/A | 352,400 | 352,400 | |||||||||
40.02 | Property | Walgreens Thibodaux - LA | 310,000 | N/A | 310,000 | 310,000 | |||||||||
41 | Loan | Natixis | Natixis | Days Inn Raleigh Betline | 2/5/2027 | No | 0 | 0 | Lockout/26_Defeasance/91_0%/3 | 1,538,669 | 887,614 | 651,055 | 1,830,201 | ||
42 | Loan | Natixis | Natixis | Shilo Inn Idaho Falls | 11/5/2025 | No | 0 | 0 | Lockout/41_Defeasance/76_0%/3 | 1,680,791 | 1,362,163 | 318,628 | 1,879,662 | ||
43 | Loan | Natixis | Natixis | Comfort Inn Birch Run | 12/5/2026 | No | 0 | 0 | Lockout/28_Defeasance/89_0%/3 | 1,777,341 | 1,139,156 | 638,185 | 1,745,682 | ||
44 | Loan | CREFI | CREFI | Baillie MHC Portfolio | 4/6/2027 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | N/A | N/A | N/A | N/A | ||
44.01 | Property | Twin Wells MHC | 333,996 | 133,618 | 200,378 | 368,147 | |||||||||
44.02 | Property | Carey Estates | N/A | N/A | N/A | N/A | |||||||||
44.03 | Property | Colonial Estates | N/A | N/A | N/A | 242,977 | |||||||||
45 | Loan | Natixis | Natixis | Best Western Vermont | 9/5/2026 | No | 0 | 0 | Lockout/31_Defeasance or YM1%/86_0%/3 | N/A | N/A | N/A | 1,268,871 | ||
46 | Loan | CREFI | CREFI | Storage Center - Colorado Springs | 3/6/2027 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | 295,767 |
Page 5 of 15
CGCMT 2017-P7 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | 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) | Most Recent # of months |
1 | Loan | CREFI | CREFI, GSMC | Mack-Cali Short Hills Office Portfolio | 7,732,085 | 14,009,946 | 23,018,857 | 7,940,125 | 15,078,732 | 24,268,523 | 7,727,841 | 16,540,682 | 12/31/2016 | 12 | |
1.01 | Property | 51 JFK Parkway | 4,094,257 | 6,410,366 | 12,450,290 | 4,227,670 | 8,222,620 | 12,860,527 | 4,081,784 | 8,778,743 | 12/31/2016 | 12 | |||
1.02 | Property | 101 JFK Parkway | 2,518,519 | 4,814,229 | 6,506,749 | 2,573,686 | 3,933,063 | 6,973,468 | 2,486,861 | 4,486,607 | 12/31/2016 | 12 | |||
1.03 | Property | 103 JFK Parkway | 1,119,309 | 2,785,351 | 4,061,818 | 1,138,769 | 2,923,049 | 4,434,528 | 1,159,196 | 3,275,332 | 12/31/2016 | 12 | |||
2 | Loan | CREFI | CREFI | 50 Broadway | 7,874,418 | 5,248,230 | 13,754,254 | 8,203,918 | 5,550,336 | 13,949,129 | 8,493,383 | 5,455,746 | 12/31/2016 | 12 | |
3 | Loan | CREFI | CREFI, DBNY, BANA | Key Center Cleveland | 38,208,804 | 25,994,402 | 63,246,960 | 39,795,936 | 23,451,024 | 59,240,408 | 39,040,871 | 20,199,537 | 12/31/2016 | 12 | |
4 | Loan | PCC | PCC | Scripps Center | 6,235,053 | 5,550,388 | 12,687,558 | 6,241,825 | 6,445,733 | 11,942,735 | 6,169,813 | 5,772,922 | 12/31/2016 | 12 | |
5 | Loan | PCC | PCC | Cascade Village | 1,566,028 | 4,199,089 | 6,268,458 | 1,623,515 | 4,644,943 | 6,412,515 | 1,667,366 | 4,745,149 | 11/30/2016 | 12 | |
6 | Loan | CGMRC | CGMRC | 19000 Homestead Road | N/A | 4,108,992 | 4,142,850 | N/A | 4,142,850 | 4,176,981 | N/A | 4,176,981 | 12/31/2016 | 12 | |
7 | Loan | PCC | PCC | Veteran’s Plaza | 403,641 | 3,500,055 | 4,107,827 | 444,355 | 3,663,472 | 4,174,539 | 441,548 | 3,732,991 | 12/31/2016 | 12 | |
8 | Loan | Natixis | Natixis | Sterling Jewelers Corporate Headquarters I & II | 60,227 | 2,619,363 | 3,222,706 | 81,743 | 3,140,963 | 3,222,708 | 78,505 | 3,144,203 | 8/31/2016 | 12 | |
9 | Loan | CGMRC | CGMRC | Hamilton Crossing | 4,481,352 | 6,387,112 | 10,573,515 | 4,015,499 | 6,558,016 | 10,960,470 | 4,315,749 | 6,644,721 | 12/31/2016 | 12 | |
10 | Loan | CGMRC | DBNY | 229 West 43rd Street Retail Condo | 5,444,159 | 11,949,215 | N/A | N/A | N/A | 17,645,886 | 3,870,185 | 13,775,701 | 8/31/2016 | 10 | |
11 | Loan | PCC | PCC | Plaza de Hacienda | 750,740 | 2,175,277 | 3,194,678 | 669,887 | 2,524,791 | 3,197,243 | 755,791 | 2,441,452 | 12/31/2016 | 12 | |
12 | Loan | Natixis | Natixis | Greenwich Office Park | 5,917,082 | 6,318,478 | 13,283,730 | 6,628,147 | 6,655,583 | 16,218,908 | 6,473,544 | 9,745,364 | 12/31/2016 | 12 | |
13 | Loan | CGMRC | CGMRC, DBNY | 111 Livingston Street | 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 | 12 | |
14 | Loan | CGMRC | Barclays Bank PLC, RMF, CGMRC | Atlanta and Anchorage Hotel Portfolio | 34,076,117 | 15,602,655 | 51,526,380 | 34,932,216 | 16,594,164 | 50,552,560 | 32,379,885 | 18,172,675 | 1/31/2017 | 12 | |
14.01 | Property | Hilton Anchorage | 15,359,740 | 9,712,701 | 24,591,971 | 15,257,381 | 9,334,590 | 23,073,940 | 14,450,386 | 8,623,554 | 1/31/2017 | 12 | |||
14.02 | Property | Renaissance Concourse Atlanta Airport Hotel | 18,716,377 | 5,889,954 | 26,934,409 | 19,674,835 | 7,259,574 | 27,478,620 | 17,929,499 | 9,549,121 | 1/31/2017 | 12 | |||
15 | Loan | CGMRC | CGMRC | 901 Wilshire Boulevard | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |
16 | Loan | PCC | PCC | Goodlett Farms Business Campus | 3,266,037 | 2,804,762 | 6,463,814 | 3,074,498 | 3,389,316 | 6,037,978 | 2,769,031 | 3,268,947 | 12/31/2016 | 12 | |
17 | Loan | Natixis | Natixis | Cahuenga West Office Building | 1,159,110 | 900,370 | 2,662,122 | 1,308,515 | 1,353,607 | 3,513,344 | 1,262,737 | 2,250,607 | 12/31/2016 | 12 | |
18 | Loan | Natixis | Natixis | SAP Building | 704,334 | 2,925,849 | 3,628,355 | 537,934 | 3,090,421 | 3,664,526 | 529,041 | 3,135,485 | 12/31/2016 | 12 | |
19 | Loan | Natixis | Natixis | Urban Union - Amazon | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |
20 | Loan | CGMRC | CGMRC | 1875-1925 Nostrand Avenue | 532,460 | 1,408,658 | 2,003,984 | 597,964 | 1,406,020 | 1,951,667 | 648,092 | 1,303,575 | 12/31/2016 | 12 | |
21 | Loan | Natixis | Natixis | QLIC | N/A | N/A | N/A | N/A | N/A | 10,615,394 | 3,127,689 | 7,487,706 | 11/30/2016 | 11 | |
22 | Loan | Natixis | Natixis | Broadway Portfolio | 1,558,454 | 2,494,238 | 4,225,978 | 1,563,412 | 2,662,566 | 4,181,976 | 1,525,832 | 2,656,144 | 6/30/2016 | 12 | |
22.01 | Property | 1214- 1216 Broadway | 904,104 | 1,661,166 | 2,212,643 | 932,341 | 1,280,302 | 2,210,286 | 904,933 | 1,305,353 | 6/30/2016 | 12 | |||
22.02 | Property | 1204 Broadway | 518,085 | 479,464 | 1,422,097 | 470,324 | 951,774 | 1,352,776 | 461,787 | 890,989 | 6/30/2016 | 12 | |||
22.03 | Property | 1212 Broadway | 136,264 | 353,608 | 591,238 | 160,747 | 430,491 | 618,914 | 159,112 | 459,802 | 6/30/2016 | 12 | |||
23 | Loan | CGMRC | CGMRC | The Tower at OPOP | N/A | N/A | 1,745,754 | 1,067,992 | 677,762 | 2,431,798 | 1,118,733 | 1,313,065 | 12/31/2016 | 12 | |
24 | Loan | CREFI | CREFI | DeKalb Tech Center | 615,851 | 1,398,621 | 2,470,262 | 631,987 | 1,838,275 | 2,471,424 | 635,380 | 1,836,044 | 12/31/2016 | 12 | |
25 | Loan | CGMRC | CGMRC | BJ’s Farmingdale | 56,779 | 1,422,512 | 1,479,291 | 56,693 | 1,422,598 | 1,356,017 | 56,277 | 1,299,740 | 9/30/2016 | 12 | |
26 | Loan | CREFI | CREFI | Walden Brook Apartments | 1,446,306 | 958,971 | 2,538,787 | 1,495,880 | 1,042,907 | 2,820,711 | 1,520,349 | 1,300,362 | 11/30/2016 | 12 | |
27 | Loan | Natixis | Natixis | Novo Nordisk | 10,261,687 | 14,476,650 | 24,562,154 | 10,163,040 | 14,399,114 | 24,599,348 | 9,911,492 | 14,687,857 | 5/31/2016 | 12 | |
28 | Loan | CGMRC | CGMRC | East Park Tower | 757,640 | 1,071,578 | 1,977,379 | 763,866 | 1,213,513 | 1,970,198 | 724,904 | 1,245,294 | 11/30/2016 | 12 | |
29 | Loan | PCC | PCC | El Camino Shopping Center | 451,689 | 1,509,288 | 2,184,621 | 479,454 | 1,705,167 | 2,317,713 | 523,982 | 1,793,731 | 11/30/2016 | 11 | |
30 | Loan | CREFI | CREFI | Regul Walgreens Portfolio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |
30.01 | Property | Walgreens Holland - MI | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
30.02 | Property | Walgreens Grandview - MO | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
30.03 | Property | Walgreens Memphis TN | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
31 | Loan | Natixis | Natixis | Rentar Plaza | 11,130,209 | 12,336,364 | 24,453,413 | 11,580,671 | 12,872,742 | 24,383,651 | 11,274,905 | 13,108,746 | 6/30/2016 | 12 | |
32 | Loan | CGMRC | CGMRC | Residence Inn Orlando East UCF | 1,919,437 | 1,016,595 | 3,623,784 | 2,134,785 | 1,488,999 | 3,732,651 | 2,164,306 | 1,568,345 | 11/30/2016 | 12 | |
33 | Loan | CREFI | CREFI | Amsdell Cold Spring & Montgomery | 688,208 | 775,087 | 1,533,992 | 655,715 | 878,277 | 1,673,944 | 625,757 | 1,048,187 | 12/31/2016 | Various | |
33.01 | Property | AA Self Storage | 151,232 | 441,307 | 599,810 | 169,210 | 430,600 | 669,565 | 184,609 | 484,957 | 12/31/2016 | 10 | |||
33.02 | Property | Mini Flex Storage - Troy Highway | 394,148 | 280,063 | 721,343 | 399,833 | 321,510 | 763,993 | 374,233 | 389,760 | 12/31/2016 | 12 | |||
33.03 | Property | Mini Flex Storage - Troy Annex | 142,828 | 53,717 | 212,839 | 86,672 | 126,167 | 240,386 | 66,916 | 173,470 | 12/31/2016 | 12 | |||
34 | Loan | Natixis | Natixis | Pacific Place | 242,150 | 966,343 | 1,209,181 | 250,004 | 959,177 | 1,210,758 | 254,307 | 956,451 | 10/31/2016 | 12 | |
35 | Loan | CGMRC | CGMRC | Parts Consolidation Center | 840,049 | 2,097,133 | 3,451,922 | 916,297 | 2,535,625 | 3,490,511 | 930,590 | 2,559,921 | 9/30/2016 | 12 | |
36 | Loan | PCC | PCC | 400 Manley | 364,339 | 569,098 | 1,147,097 | 390,156 | 756,941 | 1,290,064 | 373,632 | 916,432 | 12/31/2016 | 12 | |
37 | Loan | Natixis | Natixis | Home Center Village | 171,346 | 999,480 | 995,096 | 252,463 | 742,633 | 1,304,864 | 262,534 | 1,042,331 | 12/31/2016 | 12 | |
38 | Loan | Natixis | Natixis | West Lafayette Four Points | 3,492,134 | 917,704 | 4,373,065 | 3,416,128 | 956,937 | 4,446,069 | 3,415,826 | 1,030,243 | 11/30/2016 | 12 | |
39 | Loan | CGMRC | CGMRC | Mill Creek Self Storage | 253,626 | 566,235 | 879,910 | 279,786 | 600,124 | 878,093 | 316,978 | 561,115 | 12/31/2016 | 12 | |
40 | Loan | CREFI | CREFI | Walgreens - Minnesota and Louisiana | N/A | 662,400 | 662,400 | N/A | 662,400 | 662,400 | N/A | 662,400 | 12/31/2016 | 12 | |
40.01 | Property | Walgreens Moorhead - MN | N/A | 352,400 | 352,400 | N/A | 352,400 | 352,400 | N/A | 352,400 | 12/31/2016 | 12 | |||
40.02 | Property | Walgreens Thibodaux - LA | N/A | 310,000 | 310,000 | N/A | 310,000 | 310,000 | N/A | 310,000 | 12/31/2016 | 12 | |||
41 | Loan | Natixis | Natixis | Days Inn Raleigh Betline | 938,661 | 891,540 | 2,239,260 | 1,113,436 | 1,125,824 | 2,240,833 | 1,052,724 | 1,188,109 | 9/30/2016 | 12 | |
42 | Loan | Natixis | Natixis | Shilo Inn Idaho Falls | 1,429,482 | 450,180 | 2,302,589 | 1,460,414 | 842,175 | 2,753,756 | 1,669,963 | 1,083,793 | 10/31/2016 | 12 | |
43 | Loan | Natixis | Natixis | Comfort Inn Birch Run | 1,126,730 | 618,952 | 1,674,406 | 1,031,384 | 643,022 | 1,800,259 | 1,087,583 | 712,676 | 9/30/2016 | 12 | |
44 | Loan | CREFI | CREFI | Baillie MHC Portfolio | N/A | N/A | 942,631 | 404,938 | 537,693 | 1,035,502 | 441,749 | 593,753 | 12/31/2016 | 12 | |
44.01 | Property | Twin Wells MHC | 123,586 | 244,561 | 401,561 | 161,786 | 239,775 | 394,410 | 172,717 | 221,693 | 12/31/2016 | 12 | |||
44.02 | Property | Carey Estates | N/A | N/A | 239,179 | 91,453 | 147,726 | 269,309 | 97,794 | 171,515 | 12/31/2016 | 12 | |||
44.03 | Property | Colonial Estates | 157,019 | 85,958 | 301,891 | 151,699 | 150,192 | 371,783 | 171,238 | 200,545 | 12/31/2016 | 12 | |||
45 | Loan | Natixis | Natixis | Best Western Vermont | 809,059 | 459,812 | 1,317,158 | 782,848 | 534,310 | 1,311,770 | 787,521 | 524,249 | 5/31/2016 | 12 | |
46 | Loan | CREFI | CREFI | Storage Center - Colorado Springs | 116,094 | 179,673 | 303,188 | 101,391 | 201,797 | 321,983 | 107,709 | 214,274 | 12/31/2016 | 12 |
Page 6 of 15
CGCMT 2017-P7 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | 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 (%) |
1 | Loan | CREFI | CREFI, GSMC | Mack-Cali Short Hills Office Portfolio | Trailing 12 | 25,918,065 | 7,994,593 | 17,923,472 | 14.4% | 114,434 | 999,568 | 16,809,470 | 3.28 | 13.5% | |
1.01 | Property | 51 JFK Parkway | Trailing 12 | 13,780,140 | 4,284,000 | 9,496,140 | 51,819 | 479,660 | 8,964,661 | ||||||
1.02 | Property | 101 JFK Parkway | Trailing 12 | 7,438,114 | 2,525,992 | 4,912,122 | 38,014 | 314,260 | 4,559,848 | ||||||
1.03 | Property | 103 JFK Parkway | Trailing 12 | 4,699,811 | 1,184,601 | 3,515,210 | 24,600 | 205,648 | 3,284,962 | ||||||
2 | Loan | CREFI | CREFI | 50 Broadway | Trailing 12 | 15,330,310 | 8,656,674 | 6,673,636 | 10.8% | 70,400 | 510,488 | 6,092,748 | 2.35 | 9.8% | |
3 | Loan | CREFI | CREFI, DBNY, BANA | Key Center Cleveland | Trailing 12 | 67,329,103 | 39,219,780 | 28,109,323 | 12.8% | 1,456,034 | 1,326,153 | 25,327,136 | 1.59 | 11.5% | |
4 | Loan | PCC | PCC | Scripps Center | Trailing 12 | 13,210,971 | 6,471,316 | 6,739,655 | 9.4% | 4,561 | 437,365 | 6,297,729 | 1.41 | 8.7% | |
5 | Loan | PCC | PCC | Cascade Village | Trailing 12 | 6,394,513 | 1,704,790 | 4,689,723 | 9.4% | 121,392 | 183,928 | 4,384,403 | 1.42 | 8.8% | |
6 | Loan | CGMRC | CGMRC | 19000 Homestead Road | Trailing 12 | 4,338,364 | 135,151 | 4,203,213 | 10.3% | 20,070 | 107,747 | 4,075,396 | 2.18 | 9.9% | |
7 | Loan | PCC | PCC | Veteran’s Plaza | Trailing 12 | 4,543,772 | 735,880 | 3,807,892 | 9.5% | 12,500 | 125,000 | 3,670,392 | 1.51 | 9.2% | |
8 | Loan | Natixis | Natixis | Sterling Jewelers Corporate Headquarters I & II | Trailing 12 | 3,628,755 | 133,608 | 3,495,147 | 9.1% | 54,320 | 0 | 3,440,827 | 1.84 | 8.9% | |
9 | Loan | CGMRC | CGMRC | Hamilton Crossing | Trailing 12 | 10,973,297 | 4,339,847 | 6,633,451 | 12.1% | 124,093 | 606,278 | 5,903,080 | 1.68 | 10.7% | |
10 | Loan | CGMRC | DBNY | 229 West 43rd Street Retail Condo | 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% | |
11 | Loan | PCC | PCC | Plaza de Hacienda | Trailing 12 | 3,214,854 | 801,643 | 2,413,211 | 8.1% | 41,705 | 38,615 | 2,332,891 | 1.23 | 7.8% | |
12 | Loan | Natixis | Natixis | Greenwich Office Park | Trailing 12 | 14,572,808 | 6,554,110 | 8,018,698 | 9.2% | 61,635 | 570,368 | 7,386,696 | 1.83 | 8.4% | |
13 | Loan | CGMRC | CGMRC, DBNY | 111 Livingston Street | Trailing 12 | 18,801,753 | 9,038,441 | 9,763,312 | 8.1% | 86,800 | 710,011 | 8,966,501 | 1.56 | 7.5% | |
14 | Loan | CGMRC | Barclays Bank PLC, RMF, CGMRC | Atlanta and Anchorage Hotel Portfolio | Trailing 12 | 50,254,774 | 32,299,375 | 17,955,399 | 15.6% | 2,282,630 | 0 | 15,672,769 | 1.81 | 13.6% | |
14.01 | Property | Hilton Anchorage | Trailing 12 | 23,010,897 | 14,435,058 | 8,575,839 | 920,436 | 0 | 7,655,403 | ||||||
14.02 | Property | Renaissance Concourse Atlanta Airport Hotel | Trailing 12 | 27,243,877 | 17,864,317 | 9,379,560 | 1,362,194 | 0 | 8,017,366 | ||||||
15 | Loan | CGMRC | CGMRC | 901 Wilshire Boulevard | Not Available | 2,289,905 | 368,931 | 1,920,974 | 7.4% | 4,327 | 18,594 | 1,898,053 | 1.47 | 7.3% | |
16 | Loan | PCC | PCC | Goodlett Farms Business Campus | Trailing 12 | 6,594,831 | 2,924,721 | 3,670,109 | 14.6% | 164,217 | 364,926 | 3,140,968 | 2.74 | 12.5% | |
17 | Loan | Natixis | Natixis | Cahuenga West Office Building | Trailing 12 | 4,070,629 | 1,527,636 | 2,542,993 | 10.3% | 19,502 | 108,965 | 2,414,527 | 1.56 | 9.8% | |
18 | Loan | Natixis | Natixis | SAP Building | Trailing 12 | 4,193,284 | 398,709 | 3,794,575 | 15.7% | 8,442 | 0 | 3,786,133 | 1.29 | 15.7% | |
19 | Loan | Natixis | Natixis | Urban Union - Amazon | Not Available | 16,148,162 | 4,519,828 | 11,628,334 | 18.7% | 29,579 | 0 | 11,598,755 | 5.44 | 18.6% | |
20 | Loan | CGMRC | CGMRC | 1875-1925 Nostrand Avenue | Trailing 12 | 2,389,503 | 659,075 | 1,730,428 | 8.0% | 5,150 | 34,332 | 1,690,946 | 1.20 | 7.8% | |
21 | Loan | Natixis | Natixis | QLIC | Annualized 11 Months | 15,594,744 | 3,391,241 | 12,203,502 | 8.4% | 84,200 | 18,123 | 12,101,180 | 1.87 | 8.3% | |
22 | Loan | Natixis | Natixis | Broadway Portfolio | Trailing 12 | 6,069,669 | 1,799,138 | 4,270,531 | 7.4% | 11,613 | 77,415 | 4,181,503 | 1.54 | 7.2% | |
22.01 | Property | 1214- 1216 Broadway | Trailing 12 | 3,544,233 | 1,046,881 | 2,497,352 | 7,777 | 51,845 | 2,437,731 | ||||||
22.02 | Property | 1204 Broadway | Trailing 12 | 1,940,591 | 565,939 | 1,374,652 | 3,510 | 23,394 | 1,347,748 | ||||||
22.03 | Property | 1212 Broadway | Trailing 12 | 584,845 | 186,318 | 398,527 | 326 | 2,176 | 396,025 | ||||||
23 | Loan | CGMRC | CGMRC | The Tower at OPOP | Trailing 12 | 2,633,937 | 967,297 | 1,666,640 | 8.3% | 32,587 | 3,910 | 1,630,143 | 1.30 | 8.2% | |
24 | Loan | CREFI | CREFI | DeKalb Tech Center | Trailing 12 | 2,597,409 | 634,408 | 1,963,001 | 10.1% | 56,841 | 197,851 | 1,708,309 | 1.39 | 8.8% | |
25 | Loan | CGMRC | CGMRC | BJ’s Farmingdale | Trailing 12 | 1,502,246 | 56,101 | 1,446,145 | 8.4% | 21,706 | 64,618 | 1,359,820 | 1.20 | 7.9% | |
26 | Loan | CREFI | CREFI | Walden Brook Apartments | Trailing 12 | 2,820,711 | 1,488,430 | 1,332,281 | 8.7% | 74,752 | 0 | 1,257,529 | 1.20 | 8.2% | |
27 | Loan | Natixis | Natixis | Novo Nordisk | Trailing 12 | 29,605,904 | 11,891,591 | 17,714,312 | 10.5% | 38,091 | 0 | 17,676,221 | 2.97 | 10.5% | |
28 | Loan | CGMRC | CGMRC | East Park Tower | Trailing 12 | 2,066,970 | 743,094 | 1,323,876 | 8.9% | 42,141 | 8,802 | 1,272,933 | 1.89 | 8.6% | |
29 | Loan | PCC | PCC | El Camino Shopping Center | Annualized 11 Months | 2,463,567 | 577,692 | 1,885,876 | 13.0% | 40,075 | 62,172 | 1,783,629 | 2.73 | 12.3% | |
30 | Loan | CREFI | CREFI | Regul Walgreens Portfolio | Not Available | 1,159,702 | 37,149 | 1,122,553 | 8.8% | 6,571 | 0 | 1,115,982 | 1.35 | 8.7% | |
30.01 | Property | Walgreens Holland - MI | Not Available | 430,063 | 14,081 | 415,982 | 2,223 | 0 | 413,759 | ||||||
30.02 | Property | Walgreens Grandview - MO | Not Available | 406,700 | 12,201 | 394,499 | 2,174 | 0 | 392,325 | ||||||
30.03 | Property | Walgreens Memphis TN | Not Available | 322,939 | 10,867 | 312,072 | 2,174 | 0 | 309,898 | ||||||
31 | Loan | Natixis | Natixis | Rentar Plaza | Trailing 12 | 24,610,323 | 11,992,475 | 12,617,848 | 9.6% | 156,721 | 391,802 | 12,069,325 | 2.59 | 9.1% | |
32 | Loan | CGMRC | CGMRC | Residence Inn Orlando East UCF | Trailing 12 | 3,722,453 | 2,138,498 | 1,583,955 | 13.2% | 148,898 | 0 | 1,435,057 | 1.81 | 12.0% | |
33 | Loan | CREFI | CREFI | Amsdell Cold Spring & Montgomery | Various | 1,651,207 | 657,212 | 993,995 | 8.8% | 20,151 | 0 | 973,844 | 1.29 | 8.6% | |
33.01 | Property | AA Self Storage | Annualized 10 Months | 669,565 | 241,362 | 428,204 | 6,615 | 0 | 421,589 | ||||||
33.02 | Property | Mini Flex Storage - Troy Highway | Trailing 12 | 763,992 | 349,229 | 414,762 | 9,955 | 0 | 404,808 | ||||||
33.03 | Property | Mini Flex Storage - Troy Annex | Trailing 12 | 217,650 | 66,621 | 151,028 | 3,581 | 0 | 147,447 | ||||||
34 | Loan | Natixis | Natixis | Pacific Place | Trailing 12 | 1,317,007 | 353,233 | 963,774 | 8.8% | 6,106 | 53,872 | 903,797 | 1.67 | 8.2% | |
35 | Loan | CGMRC | CGMRC | Parts Consolidation Center | Trailing 12 | 3,473,815 | 1,046,728 | 2,427,087 | 10.7% | 60,400 | 0 | 2,366,687 | 1.68 | 10.4% | |
36 | Loan | PCC | PCC | 400 Manley | Trailing 12 | 1,274,922 | 374,369 | 900,552 | 9.0% | 21,440 | 43,030 | 836,082 | 1.30 | 8.4% | |
37 | Loan | Natixis | Natixis | Home Center Village | Trailing 12 | 1,289,718 | 262,365 | 1,027,354 | 13.2% | 29,679 | 61,104 | 936,570 | 2.06 | 12.0% | |
38 | Loan | Natixis | Natixis | West Lafayette Four Points | Trailing 12 | 4,433,921 | 3,388,302 | 1,045,619 | 14.4% | 177,357 | 0 | 868,262 | 1.53 | 12.0% | |
39 | Loan | CGMRC | CGMRC | Mill Creek Self Storage | Trailing 12 | 878,093 | 273,061 | 605,032 | 8.6% | 8,904 | 0 | 596,128 | 1.26 | 8.5% | |
40 | Loan | CREFI | CREFI | Walgreens - Minnesota and Louisiana | Trailing 12 | 642,528 | 19,276 | 623,252 | 9.4% | 2,931 | 0 | 620,321 | 1.90 | 9.4% | |
40.01 | Property | Walgreens Moorhead - MN | Trailing 12 | 341,828 | 10,255 | 331,573 | 1,449 | 0 | 330,124 | ||||||
40.02 | Property | Walgreens Thibodaux - LA | Trailing 12 | 300,700 | 9,021 | 291,679 | 1,482 | 0 | 290,197 | ||||||
41 | Loan | Natixis | Natixis | Days Inn Raleigh Betline | Trailing 12 | 2,234,711 | 1,061,884 | 1,172,826 | 17.8% | 89,388 | 0 | 1,083,438 | 2.14 | 16.5% | |
42 | Loan | Natixis | Natixis | Shilo Inn Idaho Falls | Trailing 12 | 2,745,061 | 1,807,676 | 937,385 | 18.1% | 137,253 | 0 | 800,132 | 1.94 | 15.5% | |
43 | Loan | Natixis | Natixis | Comfort Inn Birch Run | Trailing 12 | 1,800,259 | 1,101,320 | 698,939 | 13.5% | 72,010 | 0 | 626,929 | 1.60 | 12.1% | |
44 | Loan | CREFI | CREFI | Baillie MHC Portfolio | Trailing 12 | 1,035,502 | 487,442 | 548,060 | 11.0% | 15,250 | 0 | 532,810 | 1.61 | 10.7% | |
44.01 | Property | Twin Wells MHC | Trailing 12 | 394,410 | 189,944 | 204,466 | 5,850 | 0 | 198,616 | ||||||
44.02 | Property | Carey Estates | Trailing 12 | 269,309 | 109,243 | 160,066 | 3,900 | 0 | 156,166 | ||||||
44.03 | Property | Colonial Estates | Trailing 12 | 371,783 | 188,256 | 183,527 | 5,500 | 0 | 178,027 | ||||||
45 | Loan | Natixis | Natixis | Best Western Vermont | Trailing 12 | 1,308,186 | 836,655 | 471,531 | 17.9% | 52,327 | 0 | 419,203 | 2.45 | 15.9% | |
46 | Loan | CREFI | CREFI | Storage Center - Colorado Springs | Trailing 12 | 321,983 | 106,184 | 215,799 | 8.8% | 3,625 | 0 | 212,173 | 1.31 | 8.7% |
Page 7 of 15
CGCMT 2017-P7 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Appraised Value ($) | Appraisal Date | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity / ARD (%) | Occupancy (%) (5) | Occupancy Date | ADR ($) | RevPAR ($) | Largest Tenant | Largest Tenant Sq Ft |
1 | Loan | CREFI | CREFI, GSMC | Mack-Cali Short Hills Office Portfolio | 276,000,000 | 2/2/2017 | 45.1% | 45.1% | 100.0% | 10/27/2016 | NAP | NAP | |||
1.01 | Property | 51 JFK Parkway | 150,000,000 | 2/2/2017 | 100.0% | 10/27/2016 | NAP | NAP | KPMG | 66,606 | |||||
1.02 | Property | 101 JFK Parkway | 76,000,000 | 2/2/2017 | 100.0% | 10/27/2016 | NAP | NAP | Dun & Bradstreet | 69,280 | |||||
1.03 | Property | 103 JFK Parkway | 50,000,000 | 2/2/2017 | 100.0% | 10/27/2016 | NAP | NAP | Dun & Bradstreet | 123,001 | |||||
2 | Loan | CREFI | CREFI | 50 Broadway | 150,000,000 | 2/2/2017 | 41.3% | 41.3% | 89.6% | 3/1/2017 | NAP | NAP | United Federation of Teachers | 93,942 | |
3 | Loan | CREFI | CREFI, DBNY, BANA | Key Center Cleveland | 362,000,000 | 12/1/2017 | 60.8% | 49.6% | Various | Various | 160.02 | 107.09 | KeyBank National Association | 477,781 | |
4 | Loan | PCC | PCC | Scripps Center | 98,000,000 | 12/15/2016 | 73.5% | 63.0% | 93.1% | 2/1/2017 | NAP | NAP | E.W. Scripps Company | 83,159 | |
5 | Loan | PCC | PCC | Cascade Village | 76,500,000 | 1/6/2017 | 65.4% | 57.4% | 96.9% | 2/14/2017 | NAP | NAP | J.C. Penney Company | 51,257 | |
6 | Loan | CGMRC | CGMRC | 19000 Homestead Road | 71,240,000 | 12/14/2016 | 57.6% | 57.6% | 100.0% | 4/6/2017 | NAP | NAP | Kaiser Foundation Hospitals | 100,352 | |
7 | Loan | PCC | PCC | Veteran’s Plaza | 69,000,000 | 12/7/2016 | 58.0% | 53.1% | 100.0% | 4/1/2017 | NAP | NAP | Kaiser Foundation Hospitals | 62,500 | |
8 | Loan | Natixis | Natixis | Sterling Jewelers Corporate Headquarters I & II | 61,900,000 | 8/8/2016 | 62.2% | 62.2% | 100.0% | 4/5/2017 | NAP | NAP | Sterling Inc. | 271,675 | |
9 | Loan | CGMRC | CGMRC | Hamilton Crossing | 76,100,000 | 12/2/2016 | 72.3% | 59.4% | 88.8% | Various | NAP | NAP | ADESA Corporation | 177,842 | |
10 | Loan | CGMRC | DBNY | 229 West 43rd Street Retail Condo | 470,000,000 | 10/1/2016 | 60.6% | 60.6% | 100.0% | 10/1/2016 | NAP | NAP | Bowlmor Times Square, LLC | 77,536 | |
11 | Loan | PCC | PCC | Plaza de Hacienda | 47,000,000 | 2/4/2017 | 63.3% | 58.3% | 100.0% | 3/1/2017 | NAP | NAP | Smith’s Food & Drug dba Food 4 Less | 81,736 | |
12 | Loan | Natixis | Natixis | Greenwich Office Park | 134,000,000 | 9/6/2016 | 65.3% | 65.3% | 79.6% | 3/1/2017 | NAP | NAP | IBG LLC | 42,196 | |
13 | Loan | CGMRC | CGMRC, DBNY | 111 Livingston Street | 219,000,000 | 10/26/2016 | 54.8% | 54.8% | 97.6% | 11/1/2016 | NAP | NAP | NYS Office of Assistance | 121,545 | |
14 | Loan | CGMRC | Barclays Bank PLC, RMF, CGMRC | Atlanta and Anchorage Hotel Portfolio | 182,000,000 | Various | 63.1% | 48.5% | 64.9% | 1/31/2017 | 136.64 | 88.74 | |||
14.01 | Property | Hilton Anchorage | 103,600,000 | 12/12/2016 | 57.6% | 1/31/2017 | 140.30 | 80.81 | NAP | ||||||
14.02 | Property | Renaissance Concourse Atlanta Airport Hotel | 78,400,000 | 12/30/2016 | 76.4% | 1/31/2017 | 132.32 | 101.15 | NAP | ||||||
15 | Loan | CGMRC | CGMRC | 901 Wilshire Boulevard | 40,700,000 | 5/1/2017 | 63.9% | 63.9% | 100.0% | 5/1/2017 | NAP | NAP | Providence Health | 21,636 | |
16 | Loan | PCC | PCC | Goodlett Farms Business Campus | 42,750,000 | 12/14/2016 | 58.9% | 58.9% | 94.3% | 1/31/2017 | NAP | NAP | Regions Bank | 108,731 | |
17 | Loan | Natixis | Natixis | Cahuenga West Office Building | 36,800,000 | 12/7/2016 | 67.1% | 61.7% | 98.0% | 2/9/2017 | NAP | NAP | Extreme Reach, Inc. | 25,327 | |
18 | Loan | Natixis | Natixis | SAP Building | 54,400,000 | 1/19/2017 | 44.4% | 31.0% | 100.0% | 4/5/2017 | NAP | NAP | SAP Labs, LLC | 56,279 | |
19 | Loan | Natixis | Natixis | Urban Union - Amazon | 269,000,000 | 1/11/2017 | 23.1% | 23.1% | 100.0% | 1/1/2017 | NAP | NAP | Amazon Corporate LLC | 288,534 | |
20 | Loan | CGMRC | CGMRC | 1875-1925 Nostrand Avenue | 35,600,000 | 12/20/2016 | 61.1% | 56.4% | 100.0% | 12/1/2016 | NAP | NAP | Key Food | 8,520 | |
21 | Loan | Natixis | Natixis | QLIC | 255,000,000 | 8/18/2016 | 56.9% | 56.9% | 98.3% | 1/17/2017 | NAP | NAP | NAP | ||
22 | Loan | Natixis | Natixis | Broadway Portfolio | 97,000,000 | 8/25/2016 | 59.8% | 59.8% | 83.8% | 9/2/2016 | NAP | NAP | |||
22.01 | Property | 1214- 1216 Broadway | 81.7% | 9/2/2016 | NAP | NAP | Grind-1216 Broadway LLC | 27,600 | |||||||
22.02 | Property | 1204 Broadway | 87.1% | 9/2/2016 | NAP | NAP | District Cowork Nomad LLC | 14,400 | |||||||
22.03 | Property | 1212 Broadway | 100.0% | 9/2/2016 | NAP | NAP | Viral Vinus Jewelry Inc DBA Earrings Plaza | 1,100 | |||||||
23 | Loan | CGMRC | CGMRC | The Tower at OPOP | 27,300,000 | 1/24/2017 | 73.3% | 67.4% | 96.1% | 2/23/2017 | NAP | NAP | Sauce on the Side | 3,910 | |
24 | Loan | CREFI | CREFI | DeKalb Tech Center | 28,100,000 | 12/23/2016 | 69.3% | 56.8% | 82.4% | 1/1/2017 | NAP | NAP | Kaiser Foundation Health Plan | 67,721 | |
25 | Loan | CGMRC | CGMRC | BJ’s Farmingdale | 25,300,000 | 10/18/2016 | 68.0% | 56.4% | 100.0% | 4/6/2017 | NAP | NAP | BJ’s Wholesale Club, Inc. | 108,532 | |
26 | Loan | CREFI | CREFI | Walden Brook Apartments | 24,300,000 | 12/13/2016 | 63.0% | 57.2% | 94.1% | 1/11/2017 | NAP | NAP | NAP | ||
27 | Loan | Natixis | Natixis | Novo Nordisk | 319,900,000 | 6/1/2016 | 52.6% | 52.6% | 78.0% | 4/5/2017 | NAP | NAP | Novo Nordisk Inc. | 594,009 | |
28 | Loan | CGMRC | CGMRC | East Park Tower | 23,500,000 | 1/17/2017 | 63.2% | 63.2% | 93.3% | 12/27/2016 | NAP | NAP | Friedrich, Klatt & Associates | 3,993 | |
29 | Loan | PCC | PCC | El Camino Shopping Center | 39,500,000 | 1/12/2017 | 36.7% | 36.7% | 100.0% | 3/7/2017 | NAP | NAP | Smart & Final | 15,600 | |
30 | Loan | CREFI | CREFI | Regul Walgreens Portfolio | 19,770,000 | Various | 64.6% | 58.5% | 100.0% | 4/6/2017 | NAP | NAP | |||
30.01 | Property | Walgreens Holland - MI | 7,075,000 | 1/18/2017 | 100.0% | 4/6/2017 | NAP | NAP | Walgreens | 14,820 | |||||
30.02 | Property | Walgreens Grandview - MO | 6,950,000 | 1/22/2017 | 100.0% | 4/6/2017 | NAP | NAP | Walgreens | 14,490 | |||||
30.03 | Property | Walgreens Memphis TN | 5,745,000 | 1/1/2017 | 100.0% | 4/6/2017 | NAP | NAP | Walgreens | 14,490 | |||||
31 | Loan | Natixis | Natixis | Rentar Plaza | 300,000,000 | 7/19/2016 | 44.0% | 44.0% | 100.0% | 9/30/2016 | NAP | NAP | City of New York- DS/BOE | 516,115 | |
32 | Loan | CGMRC | CGMRC | Residence Inn Orlando East UCF | 15,800,000 | 10/12/2016 | 67.2% | 55.8% | 82.1% | 11/30/2016 | 123.74 | 101.53 | NAP | ||
33 | Loan | CREFI | CREFI | Amsdell Cold Spring & Montgomery | 16,200,000 | Various | 69.8% | 63.5% | 89.7% | Various | NAP | NAP | |||
33.01 | Property | AA Self Storage | 7,100,000 | 2/7/2017 | 82.4% | 2/1/2017 | NAP | NAP | NAP | ||||||
33.02 | Property | Mini Flex Storage - Troy Highway | 7,400,000 | 2/10/2017 | 91.3% | 1/7/2017 | NAP | NAP | NAP | ||||||
33.03 | Property | Mini Flex Storage - Troy Annex | 1,700,000 | 2/10/2017 | 98.8% | 1/26/2017 | NAP | NAP | NAP | ||||||
34 | Loan | Natixis | Natixis | Pacific Place | 17,100,000 | 9/27/2016 | 64.3% | 64.3% | 94.6% | 12/1/2016 | NAP | NAP | Thomas Ying DDS Inc. | 2,283 | |
35 | Loan | CGMRC | CGMRC | Parts Consolidation Center | 36,000,000 | 10/24/2016 | 63.2% | 55.5% | 100.0% | 7/1/2016 | NAP | NAP | BLG Logistics Sublease/Toyota Boshoku Mississippi, LLC | 305,000 | |
36 | Loan | PCC | PCC | 400 Manley | 13,500,000 | 1/11/2017 | 74.0% | 60.9% | 100.0% | 2/28/2017 | NAP | NAP | Specialty Commerce Corp | 127,523 | |
37 | Loan | Natixis | Natixis | Home Center Village | 11,500,000 | 9/21/2016 | 67.8% | 58.9% | 98.4% | 11/2/2016 | NAP | NAP | Pacific Buffet | 12,954 | |
38 | Loan | Natixis | Natixis | West Lafayette Four Points | 11,500,000 | 12/30/2016 | 63.0% | 49.0% | 47.4% | 1/31/2017 | 105.15 | 50.51 | NAP | ||
39 | Loan | CGMRC | CGMRC | Mill Creek Self Storage | 9,850,000 | 11/21/2016 | 71.4% | 59.5% | 90.8% | 12/31/2016 | NAP | NAP | NAP | ||
40 | Loan | CREFI | CREFI | Walgreens - Minnesota and Louisiana | 11,265,000 | 1/31/2017 | 58.8% | 58.8% | 100.0% | 4/6/2017 | NAP | NAP | |||
40.01 | Property | Walgreens Moorhead - MN | 5,875,000 | 1/31/2017 | 100.0% | 4/6/2017 | NAP | NAP | Walgreens | 14,490 | |||||
40.02 | Property | Walgreens Thibodaux - LA | 5,390,000 | 1/31/2017 | 100.0% | 4/6/2017 | NAP | NAP | Walgreens | 14,820 | |||||
41 | Loan | Natixis | Natixis | Days Inn Raleigh Betline | 10,240,000 | 11/8/2016 | 64.3% | 49.7% | 75.0% | 12/31/2016 | 57.37 | 44.01 | NAP | ||
42 | Loan | Natixis | Natixis | Shilo Inn Idaho Falls | 11,400,000 | 2/8/2017 | 45.4% | 36.1% | 47.5% | 10/31/2016 | 93.97 | 44.77 | NAP | ||
43 | Loan | Natixis | Natixis | Comfort Inn Birch Run | 8,040,000 | 9/7/2016 | 64.3% | 49.6% | 56.0% | 12/31/2016 | 89.22 | 51.21 | NAP | ||
44 | Loan | CREFI | CREFI | Baillie MHC Portfolio | 7,580,000 | Various | 66.0% | 54.7% | 88.8% | Various | NAP | NAP | |||
44.01 | Property | Twin Wells MHC | 3,370,000 | 1/18/2017 | 91.5% | 12/31/2016 | NAP | NAP | NAP | ||||||
44.02 | Property | Carey Estates | 2,080,000 | 1/23/2017 | 94.9% | 1/1/2017 | NAP | NAP | NAP | ||||||
44.03 | Property | Colonial Estates | 2,130,000 | 1/23/2017 | 81.5% | 1/1/2017 | NAP | NAP | NAP | ||||||
45 | Loan | Natixis | Natixis | Best Western Vermont | 3,900,000 | 6/15/2016 | 67.6% | 56.0% | 56.2% | 1/31/2017 | 110.63 | 60.83 | NAP | ||
46 | Loan | CREFI | CREFI | Storage Center - Colorado Springs | 3,550,000 | 1/30/2017 | 69.0% | 60.1% | 87.7% | 2/7/2017 | NAP | NAP | NAP |
Page 8 of 15
CGCMT 2017-P7 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Largest Tenant Lease Expiration (6) | Second Largest Tenant | Second Largest Tenant Sq Ft | Second Largest Tenant Lease Expiration (6) | Third Largest Tenant | Third Largest Tenant Sq Ft | Third Largest Tenant Lease Expiration (6) | Fourth Largest Tenant | Fourth Largest Tenant Sq Ft | Fourth Largest Tenant Lease Expiration (6) |
1 | Loan | CREFI | CREFI, GSMC | Mack-Cali Short Hills Office Portfolio | |||||||||||
1.01 | Property | 51 JFK Parkway | 3/31/2024 | Merrill Lynch | 33,363 | 10/31/2021 | Wells Fargo | 32,108 | 7/31/2024 | DLA Piper | 21,164 | 8/31/2024 | |||
1.02 | Property | 101 JFK Parkway | 3/31/2023 | Investors Bank | 56,360 | 11/30/2019 | Franklin Mutual Advisors | 30,202 | 9/30/2020 | Dentons US LLP | 18,950 | 10/31/2020 | |||
1.03 | Property | 103 JFK Parkway | 3/31/2023 | NAP | NAP | NAP | |||||||||
2 | Loan | CREFI | CREFI | 50 Broadway | 8/31/2034 | Center for Employment Opportunities, Inc. | 25,807 | 7/31/2029 | Mental Health Association of NYC | 18,821 | 4/30/2021 | Regency International Business | 16,981 | 2/28/2026 | |
3 | Loan | CREFI | CREFI, DBNY, BANA | Key Center Cleveland | 6/30/2030 | Squire Patton Boggs | 150,890 | 4/30/2022 | Forest City | 147,795 | 3/31/2033 | Thompson Hine LLP | 125,120 | 9/30/2029 | |
4 | Loan | PCC | PCC | Scripps Center | 1/31/2024 | Thompson Hine LLP | 53,066 | 12/31/2020 | Graydon Head & Ritchey | 38,508 | 6/30/2032 | Ernst & Young U.S. LLP | 32,638 | 8/31/2019 | |
5 | Loan | PCC | PCC | Cascade Village | 11/30/2018 | Bend Food 4 Less | 37,226 | 5/31/2025 | Dicks Sporting Goods | 35,806 | 1/31/2025 | Best Buy Co, Inc | 30,443 | 3/31/2021 | |
6 | Loan | CGMRC | CGMRC | 19000 Homestead Road | 2/19/2023 | NAP | NAP | NAP | |||||||
7 | Loan | PCC | PCC | Veteran’s Plaza | 12/31/2026 | NAP | NAP | NAP | |||||||
8 | Loan | Natixis | Natixis | Sterling Jewelers Corporate Headquarters I & II | 01/31/2048 | NAP | NAP | NAP | |||||||
9 | Loan | CGMRC | CGMRC | Hamilton Crossing | 7/31/2019 | American Specialty Health Inc. | 82,001 | 12/31/2024 | Byrider Franchising, LLC | 70,320 | 2/29/2024 | Middle Star | 32,694 | 12/31/2023 | |
10 | Loan | CGMRC | DBNY | 229 West 43rd Street Retail Condo | 7/31/2034 | National Geographic | 59,137 | 10/31/2032 | Gulliver’s Gate | 49,000 | 1/31/2031 | Guitar Center Stores, Inc. | 28,119 | 1/31/2029 | |
11 | Loan | PCC | PCC | Plaza de Hacienda | 5/31/2022 | Ross Dress for Less | 25,198 | 1/31/2024 | Big 5 Sports | 15,000 | 1/31/2021 | Rent-A-Center | 4,565 | 6/30/2020 | |
12 | Loan | Natixis | Natixis | Greenwich Office Park | 01/31/2019 | Orthopaedic & Neurological Surgery Specialists, P.C. | 31,305 | 07/31/2019 | Starwood Capital Operations, LLC | 28,764 | 2/28/2023 | Stark Office Suites of Greenwich LLC | 14,752 | 09/30/2024 | |
13 | Loan | CGMRC | CGMRC, DBNY | 111 Livingston Street | 5/31/2020 | The Legal Aid Society | 111,900 | 10/31/2037 | NYS Workers Comp | 50,225 | 1/31/2019 | City University of NY | 45,000 | 8/31/2017 | |
14 | Loan | CGMRC | Barclays Bank PLC, RMF, CGMRC | Atlanta and Anchorage Hotel Portfolio | |||||||||||
14.01 | Property | Hilton Anchorage | NAP | NAP | NAP | ||||||||||
14.02 | Property | Renaissance Concourse Atlanta Airport Hotel | NAP | NAP | NAP | ||||||||||
15 | Loan | CGMRC | CGMRC | 901 Wilshire Boulevard | 4/30/2032 | NAP | NAP | NAP | |||||||
16 | Loan | PCC | PCC | Goodlett Farms Business Campus | 12/31/2021 | Hunter Fan Company | 58,944 | 11/30/2019 | Yusen Logistics | 39,946 | 10/31/2019 | Bioventus LLC | 39,880 | 8/31/2020 | |
17 | Loan | Natixis | Natixis | Cahuenga West Office Building | 03/31/2021 | EPS Cineworks, LLC | 23,597 | 2/28/2023 | Panasonic Broadcast & Television | 18,136 | 04/30/2020 | Abominable Pictures | 10,725 | 09/30/2019 | |
18 | Loan | Natixis | Natixis | SAP Building | 7/31/2022 | NAP | NAP | NAP | |||||||
19 | Loan | Natixis | Natixis | Urban Union - Amazon | 12/31/2032 | Restaurants Unlimited Inc dba Henry’s Tavern | 5,282 | 7/31/2027 | Sprout Good Greens, Inc. dba SPROUT | 1,977 | 7/31/2027 | NAP | |||
20 | Loan | CGMRC | CGMRC | 1875-1925 Nostrand Avenue | 5/31/2027 | 1881 Farm Market | 5,828 | 12/31/2026 | Fox Beauty Supply | 3,979 | 9/1/2020 | JS Nostrand Market | 3,801 | 5/31/2027 | |
21 | Loan | Natixis | Natixis | QLIC | NAP | NAP | NAP | ||||||||
22 | Loan | Natixis | Natixis | Broadway Portfolio | |||||||||||
22.01 | Property | 1214- 1216 Broadway | 5/31/2028 | PRYM 1216, LLC | 6,000 | 4/1/2030 | Fantasia World Inc. | 4,000 | 6/1/2019 | LX Jewelry Inc | 1,744 | 2/28/2019 | |||
22.02 | Property | 1204 Broadway | 11/01/2019 | Pinky World Inc. | 4,500 | 9/1/2019 | Emily Hou | 1,500 | MTM | NAP | |||||
22.03 | Property | 1212 Broadway | 10/31/2019 | Roader Group USA Inc | 1,075 | 2/1/2019 | NAP | NAP | |||||||
23 | Loan | CGMRC | CGMRC | The Tower at OPOP | 7/14/2022 | NAP | NAP | NAP | |||||||
24 | Loan | CREFI | CREFI | DeKalb Tech Center | 12/31/2021 | Trane U.S., Inc. | 37,331 | 6/30/2021 | Tyco Integrated Security LLC | 17,030 | 7/31/2019 | Eric Ressler | 16,045 | 8/31/2022 | |
25 | Loan | CGMRC | CGMRC | BJ’s Farmingdale | 4/30/2022 | NAP | NAP | NAP | |||||||
26 | Loan | CREFI | CREFI | Walden Brook Apartments | NAP | NAP | NAP | ||||||||
27 | Loan | Natixis | Natixis | Novo Nordisk | 4/30/2031 | NAP | NAP | NAP | |||||||
28 | Loan | CGMRC | CGMRC | East Park Tower | 4/30/2022 | Fabianacarter | 1,700 | 12/31/2021 | New Rainbow Cleaner | 1,450 | 8/31/2020 | Edward Jones | 1,348 | 2/28/2019 | |
29 | Loan | PCC | PCC | El Camino Shopping Center | 1/31/2020 | Conoco Phillips (Ground Lease) | 13,800 | 12/31/2019 | O’Reilly Auto Parts | 8,910 | 8/31/2022 | Patel Brothers | 6,440 | 3/31/2019 | |
30 | Loan | CREFI | CREFI | Regul Walgreens Portfolio | |||||||||||
30.01 | Property | Walgreens Holland - MI | 10/31/2031 | NAP | NAP | NAP | |||||||||
30.02 | Property | Walgreens Grandview - MO | 3/31/2031 | NAP | NAP | NAP | |||||||||
30.03 | Property | Walgreens Memphis TN | 2/28/2029 | NAP | NAP | NAP | |||||||||
31 | Loan | Natixis | Natixis | Rentar Plaza | 02/09/2021 | Middle Village Associates, L.L.C. | 265,000 | 09/30/2024 | Raymours Furniture Company, Inc. | 174,000 | 03/31/2024 | Kmart Corporation | 146,821 | 01/31/2019 | |
32 | Loan | CGMRC | CGMRC | Residence Inn Orlando East UCF | NAP | NAP | NAP | ||||||||
33 | Loan | CREFI | CREFI | Amsdell Cold Spring & Montgomery | |||||||||||
33.01 | Property | AA Self Storage | NAP | NAP | NAP | ||||||||||
33.02 | Property | Mini Flex Storage - Troy Highway | NAP | NAP | NAP | ||||||||||
33.03 | Property | Mini Flex Storage - Troy Annex | NAP | NAP | NAP | ||||||||||
34 | Loan | Natixis | Natixis | Pacific Place | 6/30/2021 | Mitra E. Simanian, DDS | 2,255 | 8/14/2019 | Executive Linguist Agency, Inc. | 2,076 | 12/31/2017 | Barney Hom, DDS | 1,978 | 12/31/2019 | |
35 | Loan | CGMRC | CGMRC | Parts Consolidation Center | 1/31/2021 | ARD Logistics Alabama | 299,000 | 5/31/2021 | NAP | NAP | |||||
36 | Loan | PCC | PCC | 400 Manley | 2/28/2025 | iGPS | 86,877 | 7/31/2020 | NAP | NAP | |||||
37 | Loan | Natixis | Natixis | Home Center Village | 9/30/2024 | Monster Mini Golf | 12,600 | 3/31/2019 | Catch Air | 12,500 | 5/31/2017 | Dollar Tree | 12,400 | 1/31/2025 | |
38 | Loan | Natixis | Natixis | West Lafayette Four Points | NAP | NAP | NAP | ||||||||
39 | Loan | CGMRC | CGMRC | Mill Creek Self Storage | NAP | NAP | NAP | ||||||||
40 | Loan | CREFI | CREFI | Walgreens - Minnesota and Louisiana | |||||||||||
40.01 | Property | Walgreens Moorhead - MN | 4/30/2031 | NAP | NAP | NAP | |||||||||
40.02 | Property | Walgreens Thibodaux - LA | 6/30/2034 | NAP | NAP | NAP | |||||||||
41 | Loan | Natixis | Natixis | Days Inn Raleigh Betline | NAP | NAP | NAP | ||||||||
42 | Loan | Natixis | Natixis | Shilo Inn Idaho Falls | NAP | NAP | NAP | ||||||||
43 | Loan | Natixis | Natixis | Comfort Inn Birch Run | NAP | NAP | NAP | ||||||||
44 | Loan | CREFI | CREFI | Baillie MHC Portfolio | |||||||||||
44.01 | Property | Twin Wells MHC | NAP | NAP | NAP | ||||||||||
44.02 | Property | Carey Estates | NAP | NAP | NAP | ||||||||||
44.03 | Property | Colonial Estates | NAP | NAP | NAP | ||||||||||
45 | Loan | Natixis | Natixis | Best Western Vermont | NAP | NAP | NAP | ||||||||
46 | Loan | CREFI | CREFI | Storage Center - Colorado Springs | NAP | NAP | NAP |
Page 9 of 15
CGCMT 2017-P7 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Fifth Largest Tenant | Fifth Largest Tenant Sq Ft | Fifth Largest Tenant Lease Expiration (6) | Environmental Phase I Report Date | Environmental Phase II Y/N | Environmental Phase II Report Date | Engineering Report Date | Seismic Report Date | PML or SEL (%) | Earthquake Insurance Required Y/N |
1 | Loan | CREFI | CREFI, GSMC | Mack-Cali Short Hills Office Portfolio | No | ||||||||||
1.01 | Property | 51 JFK Parkway | RGN Short Hills LLC | 20,395 | 8/31/2026 | 12/29/2016 | No | NAP | 12/19/2016 | NAP | NAP | No | |||
1.02 | Property | 101 JFK Parkway | Citibank | 15,279 | 7/31/2019 | 12/29/2016 | No | NAP | 12/19/2016 | NAP | NAP | No | |||
1.03 | Property | 103 JFK Parkway | NAP | 12/29/2016 | No | NAP | 12/19/2016 | NAP | NAP | No | |||||
2 | Loan | CREFI | CREFI | 50 Broadway | Center for Hearing and Communication | 15,029 | 12/31/2023 | 2/10/2017 | No | NAP | 2/9/2017 | NAP | NAP | No | |
3 | Loan | CREFI | CREFI, DBNY, BANA | Key Center Cleveland | Baker Hostetler LLP | 115,615 | 10/31/2031 | 8/11/2016 | No | NAP | 8/3/2016 | NAP | NAP | No | |
4 | Loan | PCC | PCC | Scripps Center | Office Key | 23,939 | 12/31/2021 | 12/16/2016 | No | NAP | 12/19/2016 | NAP | NAP | No | |
5 | Loan | PCC | PCC | Cascade Village | Ross Stores Inc | 30,236 | 1/31/2021 | 1/10/2017 | No | NAP | 1/10/2017 | NAP | NAP | No | |
6 | Loan | CGMRC | CGMRC | 19000 Homestead Road | NAP | 11/11/2016 | No | NAP | 12/29/2016 | 12/22/2016 | 16% | No | |||
7 | Loan | PCC | PCC | Veteran’s Plaza | NAP | 12/6/2016 | No | NAP | 12/13/2016 | 12/13/2016 | 12% | No | |||
8 | Loan | Natixis | Natixis | Sterling Jewelers Corporate Headquarters I & II | NAP | 8/25/2016 | No | NAP | 8/30/2016 | NAP | NAP | No | |||
9 | Loan | CGMRC | CGMRC | Hamilton Crossing | Baker Hill Solutions LLC | 29,989 | 7/31/2018 | Various | No | NAP | 12/1/2016 | NAP | NAP | No | |
10 | Loan | CGMRC | DBNY | 229 West 43rd Street Retail Condo | Guy’s American Kitchen | 15,670 | 11/30/2032 | 9/15/2016 | Yes | 10/6/2016 | 9/15/2016 | NAP | NAP | No | |
11 | Loan | PCC | PCC | Plaza de Hacienda | Kaiser Foundation Health Plan Inc. | 4,000 | 6/30/2021 | 3/1/2017 | No | NAP | 3/1/2017 | 3/1/2017 | 9% | No | |
12 | Loan | Natixis | Natixis | Greenwich Office Park | Performance Equity Management LLC | 12,988 | 03/31/2027 | 9/20/2016 | No | NAP | 9/20/2016 | NAP | NAP | No | |
13 | Loan | CGMRC | CGMRC, DBNY | 111 Livingston Street | Brooklyn Law School | 41,000 | 1/31/2032 | 11/1/2016 | No | NAP | 11/1/2016 | NAP | NAP | No | |
14 | Loan | CGMRC | Barclays Bank PLC, RMF, CGMRC | Atlanta and Anchorage Hotel Portfolio | No | ||||||||||
14.01 | Property | Hilton Anchorage | NAP | 1/3/2017 | No | NAP | 1/3/2017 | 1/4/2017 | 12% | No | |||||
14.02 | Property | Renaissance Concourse Atlanta Airport Hotel | NAP | 1/3/2017 | No | NAP | 1/3/2017 | NAP | NAP | No | |||||
15 | Loan | CGMRC | CGMRC | 901 Wilshire Boulevard | NAP | 12/19/2016 | No | NAP | 12/19/2016 | 12/19/2016 | 16% | No | |||
16 | Loan | PCC | PCC | Goodlett Farms Business Campus | Truck Pro, LLC | 38,808 | 6/30/2026 | 12/30/2016 | No | NAP | 1/5/2017 | 1/23/2017 | 8% | No | |
17 | Loan | Natixis | Natixis | Cahuenga West Office Building | Joke Productions, Inc | 7,445 | 07/31/2020 | 12/27/2016 | No | NAP | 12/27/2016 | 12/27/2016 | 13% | No | |
18 | Loan | Natixis | Natixis | SAP Building | NAP | 1/23/2017 | No | NAP | 1/24/2017 | 1/24/2017 | 12% | No | |||
19 | Loan | Natixis | Natixis | Urban Union - Amazon | NAP | 12/9/2016 | No | NAP | 12/12/2016 | 12/2/2016 | 9% | No | |||
20 | Loan | CGMRC | CGMRC | 1875-1925 Nostrand Avenue | Nostrand Meat Corp. | 3,370 | 3/31/2025 | 1/19/2017 | No | NAP | 1/19/2017 | NAP | NAP | No | |
21 | Loan | Natixis | Natixis | QLIC | NAP | 9/12/2016 | No | NAP | 3/8/2017 | NAP | NAP | No | |||
22 | Loan | Natixis | Natixis | Broadway Portfolio | No | ||||||||||
22.01 | Property | 1214- 1216 Broadway | Jewelry In Trend, LLC | 1,400 | 6/30/2019 | 9/6/2016 | No | NAP | 9/6/2016 | NAP | NAP | No | |||
22.02 | Property | 1204 Broadway | NAP | 9/6/2016 | No | NAP | 9/6/2016 | NAP | NAP | No | |||||
22.03 | Property | 1212 Broadway | NAP | 9/6/2016 | No | NAP | 9/6/2016 | NAP | NAP | No | |||||
23 | Loan | CGMRC | CGMRC | The Tower at OPOP | NAP | 1/27/2017 | No | NAP | 1/27/2017 | NAP | NAP | No | |||
24 | Loan | CREFI | CREFI | DeKalb Tech Center | Simplex Grinnell LP | 15,953 | 10/31/2019 | 1/4/2017 | No | NAP | 1/4/2017 | NAP | NAP | No | |
25 | Loan | CGMRC | CGMRC | BJ’s Farmingdale | NAP | 10/7/2016 | No | NAP | 10/7/2016 | NAP | NAP | No | |||
26 | Loan | CREFI | CREFI | Walden Brook Apartments | NAP | 12/19/2016 | Yes | 1/5/2017 | 12/19/2016 | NAP | NAP | No | |||
27 | Loan | Natixis | Natixis | Novo Nordisk | NAP | 8/18/2016 | No | NAP | 8/10/2016 | NAP | NAP | No | |||
28 | Loan | CGMRC | CGMRC | East Park Tower | The Spot Light | 311 | 7/31/2019 | 1/25/2017 | No | NAP | 1/24/2017 | NAP | NAP | No | |
29 | Loan | PCC | PCC | El Camino Shopping Center | Skechers | 6,420 | 1/31/2025 | 12/22/2016 | No | NAP | 1/18/2017 | 1/18/2017 | 19% | No | |
30 | Loan | CREFI | CREFI | Regul Walgreens Portfolio | No | ||||||||||
30.01 | Property | Walgreens Holland - MI | NAP | 1/3/2017 | No | NAP | 1/3/2017 | NAP | NAP | No | |||||
30.02 | Property | Walgreens Grandview - MO | NAP | 1/6/2017 | No | NAP | 1/6/2017 | NAP | NAP | No | |||||
30.03 | Property | Walgreens Memphis TN | NAP | 12/28/2016 | No | NAP | 12/27/2016 | 12/28/2016 | 7% | No | |||||
31 | Loan | Natixis | Natixis | Rentar Plaza | City of New York- DOT | 120,000 | 09/30/2018 | 7/19/2016 | No | NAP | 6/19/2016 | NAP | NAP | No | |
32 | Loan | CGMRC | CGMRC | Residence Inn Orlando East UCF | NAP | 10/18/2016 | No | NAP | 10/14/2016 | NAP | NAP | No | |||
33 | Loan | CREFI | CREFI | Amsdell Cold Spring & Montgomery | No | ||||||||||
33.01 | Property | AA Self Storage | NAP | 1/31/2017 | No | NAP | 1/31/2017 | NAP | NAP | No | |||||
33.02 | Property | Mini Flex Storage - Troy Highway | NAP | 1/10/2017 | No | NAP | 1/13/2017 | NAP | NAP | No | |||||
33.03 | Property | Mini Flex Storage - Troy Annex | NAP | 1/10/2017 | No | NAP | 1/9/2017 | NAP | NAP | No | |||||
34 | Loan | Natixis | Natixis | Pacific Place | Michael Ball, as an individual | 1,962 | 4/23/2020 | 10/4/2016 | No | NAP | 10/6/2016 | 10/6/2016 | 12% | No | |
35 | Loan | CGMRC | CGMRC | Parts Consolidation Center | NAP | 9/23/2016 | No | NAP | 11/10/2016 | NAP | NAP | No | |||
36 | Loan | PCC | PCC | 400 Manley | NAP | 12/5/2016 | No | NAP | 12/12/2016 | NAP | NAP | No | |||
37 | Loan | Natixis | Natixis | Home Center Village | Phantom Fireworks | 9,000 | 9/30/2021 | 10/13/2016 | No | NAP | 10/19/2016 | NAP | NAP | No | |
38 | Loan | Natixis | Natixis | West Lafayette Four Points | NAP | 1/6/2017 | No | NAP | 1/10/2017 | NAP | NAP | No | |||
39 | Loan | CGMRC | CGMRC | Mill Creek Self Storage | NAP | 11/23/2016 | No | NAP | 11/23/2016 | NAP | NAP | No | |||
40 | Loan | CREFI | CREFI | Walgreens - Minnesota and Louisiana | No | ||||||||||
40.01 | Property | Walgreens Moorhead - MN | NAP | 2/2/2017 | No | NAP | 2/1/2017 | NAP | NAP | No | |||||
40.02 | Property | Walgreens Thibodaux - LA | NAP | 2/1/2017 | No | NAP | 2/1/2017 | NAP | NAP | No | |||||
41 | Loan | Natixis | Natixis | Days Inn Raleigh Betline | NAP | 11/28/2016 | No | NAP | 11/29/2016 | NAP | NAP | No | |||
42 | Loan | Natixis | Natixis | Shilo Inn Idaho Falls | NAP | 8/19/2016 | No | NAP | 8/23/2016 | NAP | NAP | No | |||
43 | Loan | Natixis | Natixis | Comfort Inn Birch Run | NAP | 9/29/2016 | No | NAP | 10/3/2016 | NAP | NAP | No | |||
44 | Loan | CREFI | CREFI | Baillie MHC Portfolio | No | ||||||||||
44.01 | Property | Twin Wells MHC | NAP | 1/24/2017 | No | NAP | 1/23/2017 | NAP | NAP | No | |||||
44.02 | Property | Carey Estates | NAP | 1/25/2017 | No | NAP | 1/24/2017 | NAP | NAP | No | |||||
44.03 | Property | Colonial Estates | NAP | 1/25/2017 | No | NAP | 1/24/2017 | NAP | NAP | No | |||||
45 | Loan | Natixis | Natixis | Best Western Vermont | NAP | 6/27/2016 | No | NAP | 6/27/2016 | NAP | NAP | No | |||
46 | Loan | CREFI | CREFI | Storage Center - Colorado Springs | NAP | 2/3/2017 | No | NAP | 2/3/2017 | NAP | NAP | No |
Page 10 of 15
CGCMT 2017-P7 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | 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 ($) | TI/LC Caps ($) |
1 | Loan | CREFI | CREFI, GSMC | Mack-Cali Short Hills Office Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
1.01 | Property | 51 JFK Parkway | |||||||||||||
1.02 | Property | 101 JFK Parkway | |||||||||||||
1.03 | Property | 103 JFK Parkway | |||||||||||||
2 | Loan | CREFI | CREFI | 50 Broadway | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
3 | Loan | CREFI | CREFI, DBNY, BANA | Key Center Cleveland | 1,540,363 | 770,181 | 55,406 | 27,703 | 20,262,985 | 29,284 | 1,757,065 | 0 | 110,513 | 0 | |
4 | Loan | PCC | PCC | Scripps Center | 392,500 | 196,250 | 93,351 | 9,736 | 1,300,000 | 0 | 324,000 | 3,700,000 | 0 | 1,620,000 | |
5 | Loan | PCC | PCC | Cascade Village | 151,459 | 51,842 | 20,864 | 6,955 | 336,591 | 10,116 | 364,176 | 0 | 13,065 | 470,331 | |
6 | Loan | CGMRC | CGMRC | 19000 Homestead Road | 0 | 0 | 12,315 | 2,463 | 0 | 1,673 | 0 | 0 | 0 | 0 | |
7 | Loan | PCC | PCC | Veteran’s Plaza | 79,230 | 16,324 | 27,143 | 7,054 | 2,083 | 1,042 | 25,000 | 0 | 0 | 0 | |
8 | Loan | Natixis | Natixis | Sterling Jewelers Corporate Headquarters I & II | 204,309 | 0 | 31,973 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
9 | Loan | CGMRC | CGMRC | Hamilton Crossing | 366,426 | 91,607 | 65,414 | 7,268 | 0 | 10,341 | 0 | 500,000 | 49,243 | 2,000,000 | |
10 | Loan | CGMRC | DBNY | 229 West 43rd Street Retail Condo | 651,564 | 126,690 | 18,983 | 0 | 0 | 6,211 | 0 | 14,492,159 | 0 | 0 | |
11 | Loan | PCC | PCC | Plaza de Hacienda | 34,218 | 34,218 | 3,987 | 1,993 | 0 | 3,475 | 125,115 | 0 | 9,601 | 500,000 | |
12 | Loan | Natixis | Natixis | Greenwich Office Park | 611,180 | 126,663 | 116,110 | 12,901 | 0 | 5,130 | 0 | 0 | 47,483 | 2,848,958 | |
13 | Loan | CGMRC | CGMRC, DBNY | 111 Livingston Street | 296,183 | 296,183 | 0 | 0 | 0 | 7,233 | 0 | 0 | 36,167 | 2,000,000 | |
14 | Loan | CGMRC | Barclays Bank PLC, RMF, CGMRC | Atlanta and Anchorage Hotel Portfolio | 1,033,595 | 129,199 | 339,972 | 32,378 | 0 | 190,219 | 0 | 0 | 0 | 0 | |
14.01 | Property | Hilton Anchorage | |||||||||||||
14.02 | Property | Renaissance Concourse Atlanta Airport Hotel | |||||||||||||
15 | Loan | CGMRC | CGMRC | 901 Wilshire Boulevard | 65,285 | 16,321 | 10,740 | 5,370 | 0 | 361 | 0 | 0 | 0 | 0 | |
16 | Loan | PCC | PCC | Goodlett Farms Business Campus | 0 | 45,546 | 0 | 0 | 361,820 | 13,685 | 500,000 | 0 | 22,808 | 650,000 | |
17 | Loan | Natixis | Natixis | Cahuenga West Office Building | 0 | 45,172 | 35,706 | 3,246 | 0 | 1,625 | 0 | 450,000 | 12,830 | 461,894 | |
18 | Loan | Natixis | Natixis | SAP Building | 49,522 | 16,507 | 14,670 | 1,834 | 0 | 703 | 0 | 0 | 0 | 0 | |
19 | Loan | Natixis | Natixis | Urban Union - Amazon | 247,344 | 61,836 | 54,438 | 6,805 | 0 | 0 | 0 | 7,955,593 | 0 | 0 | |
20 | Loan | CGMRC | CGMRC | 1875-1925 Nostrand Avenue | 137,829 | 45,943 | 0 | 0 | 0 | 429 | 0 | 0 | 2,861 | 171,660 | |
21 | Loan | Natixis | Natixis | QLIC | 9,870 | 9,870 | 0 | 0 | 0 | 7,017 | 0 | 0 | 0 | 0 | |
22 | Loan | Natixis | Natixis | Broadway Portfolio | 400,000 | 102,322 | 22,738 | 4,548 | 0 | 865 | 0 | 0 | 5,768 | 0 | |
22.01 | Property | 1214- 1216 Broadway | |||||||||||||
22.02 | Property | 1204 Broadway | |||||||||||||
22.03 | Property | 1212 Broadway | |||||||||||||
23 | Loan | CGMRC | CGMRC | The Tower at OPOP | 39,967 | 9,992 | 0 | 0 | 0 | 2,716 | 0 | 0 | 0 | 0 | |
24 | Loan | CREFI | CREFI | DeKalb Tech Center | 192,488 | 24,061 | 0 | 0 | 0 | 3,553 | 170,524 | 0 | 16,579 | 596,832 | |
25 | Loan | CGMRC | CGMRC | BJ’s Farmingdale | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
26 | Loan | CREFI | CREFI | Walden Brook Apartments | 90,619 | 22,655 | 22,884 | 5,721 | 0 | 6,229 | 0 | 0 | 0 | 0 | |
27 | Loan | Natixis | Natixis | Novo Nordisk | 931,323 | 465,662 | 39,186 | 19,593 | 0 | 3,656 | 0 | 0 | 0 | 0 | |
28 | Loan | CGMRC | CGMRC | East Park Tower | 43,131 | 14,377 | 4,663 | 4,663 | 600,000 | 3,512 | 0 | 0 | 734 | 0 | |
29 | Loan | PCC | PCC | El Camino Shopping Center | 4,292 | 4,292 | 13,765 | 3,441 | 0 | 0 | 0 | 0 | 0 | 0 | |
30 | Loan | CREFI | CREFI | Regul Walgreens Portfolio | 0 | 0 | 0 | 195 | 0 | 0 | 0 | 0 | 0 | 0 | |
30.01 | Property | Walgreens Holland - MI | |||||||||||||
30.02 | Property | Walgreens Grandview - MO | |||||||||||||
30.03 | Property | Walgreens Memphis TN | |||||||||||||
31 | Loan | Natixis | Natixis | Rentar Plaza | 1,311,902 | 437,301 | 230,316 | 0 | 0 | 13,060 | 0 | 0 | 32,650 | 0 | |
32 | Loan | CGMRC | CGMRC | Residence Inn Orlando East UCF | 43,690 | 10,922 | 36,958 | 3,696 | 0 | 3,102 | 0 | 0 | 0 | 0 | |
33 | Loan | CREFI | CREFI | Amsdell Cold Spring & Montgomery | 33,462 | 8,366 | 1,068 | 534 | 0 | 1,679 | 60,453 | 0 | 0 | 0 | |
33.01 | Property | AA Self Storage | |||||||||||||
33.02 | Property | Mini Flex Storage - Troy Highway | |||||||||||||
33.03 | Property | Mini Flex Storage - Troy Annex | |||||||||||||
34 | Loan | Natixis | Natixis | Pacific Place | 88,163 | 14,988 | 14,817 | 1,852 | 0 | 509 | 0 | 0 | 4,489 | 125,000 | |
35 | Loan | CGMRC | CGMRC | Parts Consolidation Center | 61,965 | 12,393 | 0 | 0 | 0 | 5,033 | 0 | 1,500,000 | 0 | 1,500,000 | |
36 | Loan | PCC | PCC | 400 Manley | 37,089 | 18,545 | 4,460 | 2,230 | 0 | 2,680 | 150,000 | 0 | 4,467 | 170,000 | |
37 | Loan | Natixis | Natixis | Home Center Village | 16,049 | 8,024 | 4,602 | 1,151 | 0 | 624 | 0 | 261,876 | 0 | 261,876 | |
38 | Loan | Natixis | Natixis | West Lafayette Four Points | 90,717 | 15,119 | 26,773 | 4,462 | 0 | 14,780 | 0 | 0 | 0 | 0 | |
39 | Loan | CGMRC | CGMRC | Mill Creek Self Storage | 30,493 | 7,623 | 1,456 | 728 | 0 | 742 | 0 | 0 | 0 | 0 | |
40 | Loan | CREFI | CREFI | Walgreens - Minnesota and Louisiana | 0 | 0 | 0 | 0 | 0 | 244 | 8,793 | 0 | 0 | 0 | |
40.01 | Property | Walgreens Moorhead - MN | |||||||||||||
40.02 | Property | Walgreens Thibodaux - LA | |||||||||||||
41 | Loan | Natixis | Natixis | Days Inn Raleigh Betline | 11,110 | 2,222 | 4,744 | 2,372 | 0 | 7,449 | 0 | 0 | 0 | 0 | |
42 | Loan | Natixis | Natixis | Shilo Inn Idaho Falls | 0 | 7,701 | 10,333 | 0 | 0 | 9,150 | 0 | 0 | 0 | 0 | |
43 | Loan | Natixis | Natixis | Comfort Inn Birch Run | 40,770 | 5,882 | 9,596 | 1,919 | 0 | 6,001 | 500,000 | 0 | 0 | 0 | |
44 | Loan | CREFI | CREFI | Baillie MHC Portfolio | 20,613 | 5,153 | 16,124 | 1,792 | 0 | 1,271 | 0 | 0 | 0 | 0 | |
44.01 | Property | Twin Wells MHC | |||||||||||||
44.02 | Property | Carey Estates | |||||||||||||
44.03 | Property | Colonial Estates | |||||||||||||
45 | Loan | Natixis | Natixis | Best Western Vermont | 42,917 | 4,292 | 5,632 | 2,816 | 0 | 4,361 | 0 | 0 | 0 | 0 | |
46 | Loan | CREFI | CREFI | Storage Center - Colorado Springs | 2,096 | 1,048 | 785 | 392 | 0 | 302 | 0 | 0 | 0 | 0 |
Page 11 of 15
CGCMT 2017-P7 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Upfront Debt Service Reserve ($) | Ongoing Debt Service Reserve ($) | Upfront Deferred Maintenance Reserve ($) | Ongoing Deferred Maintenance Reserve ($) | Upfront Environmental Reserve ($) | Ongoing Environmental Reserve ($) | Upfront Other Reserve ($) | Ongoing Other Reserve ($) | Other Reserve Description | Borrower Name |
1 | Loan | CREFI | CREFI, GSMC | Mack-Cali Short Hills Office Portfolio | 0 | 0 | 13,405 | 0 | 0 | 0 | 4,360,517 | 0 | Unfunded Obligations Reserve ($3,520,668); D&B CAM Overcharge ($513,838); Garage Repair Capital Reserve ($326,011) | 51 JFK Unit L.L.C. and 101-103 JFK Realty L.L.C. | |
1.01 | Property | 51 JFK Parkway | |||||||||||||
1.02 | Property | 101 JFK Parkway | |||||||||||||
1.03 | Property | 103 JFK Parkway | |||||||||||||
2 | Loan | CREFI | CREFI | 50 Broadway | 0 | 0 | 0 | 0 | 0 | 0 | 739,726 | 0 | Leasing Reserve | 50 Broadway Realty Corp. | |
3 | Loan | CREFI | CREFI, DBNY, BANA | Key Center Cleveland | 0 | 0 | 64,625 | 0 | 0 | 0 | 28,722,174 | 5,000 | New Lease TI/LC Reserve (Upfront: $18,461,400); Thompson Hine TI/LC Reserve (Upfront: $5,608,359); Marriott PIP Reserve (Upfront: $4,652,415); Ground Rent Reserve (Monthly: $5,000) | 127 PS Fee Owner LLC | |
4 | Loan | PCC | PCC | Scripps Center | 0 | 0 | 0 | 0 | 0 | 0 | 1,633,783 | 0 | Outstanding TI/LC: $1,292,241; Outstanding Free Rent: $341,542 | 312 Walnut, LLC | |
5 | Loan | PCC | PCC | Cascade Village | 0 | 0 | 0 | 0 | 0 | 0 | 1,500,000 | 0 | J.C. Penney Escrow | CVSC, LLC | |
6 | Loan | CGMRC | CGMRC | 19000 Homestead Road | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Firewish 19000, LLC and 19000 Homestead Associates, LLC | ||
7 | Loan | PCC | PCC | Veteran’s Plaza | 0 | 0 | 0 | 0 | 0 | 0 | 950,000 | 0 | Kaiser Lease Escrow | Vet Plaza, LLC | |
8 | Loan | Natixis | Natixis | Sterling Jewelers Corporate Headquarters I & II | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | SJHQ Main Associates, L.L.C. | ||
9 | Loan | CGMRC | CGMRC | Hamilton Crossing | 0 | 0 | 147,785 | 0 | 0 | 0 | 2,305,224 | 0 | ADESA Reserve ($1,500,000); Unfunded Tenant Obligations Reserve ($805,224) | Hamilton Crossing Indianapolis Realty LP | |
10 | Loan | CGMRC | DBNY | 229 West 43rd Street Retail Condo | 0 | 0 | 23,000 | 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 | |
11 | Loan | PCC | PCC | Plaza de Hacienda | 0 | 0 | 55,880 | 0 | 0 | 0 | 0 | 0 | Hacienda Plaza JPS, LLC; Hacienda Plaza Investors, LLC and Hacienda Plaza Princeton, LP | ||
12 | Loan | Natixis | Natixis | Greenwich Office Park | 0 | 0 | 342,500 | 0 | 0 | 0 | 392,788 | 0 | Ground Rent Reserve (Upfront: $17,699); Free Rent Reserve (Upfront: $375,089) | Greenwich Park LLC | |
13 | Loan | CGMRC | CGMRC, DBNY | 111 Livingston Street | 0 | 0 | 11,625 | 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 | |
14 | Loan | CGMRC | Barclays Bank PLC, RMF, CGMRC | Atlanta and Anchorage Hotel Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 5,089,582 | 0 | Atlanta PIP Reserve ($2,500,000); Anchorage PIP Reserve ($2,500,000); Ground Rent Reserve ($89,582) | CP Anchorage Hotel 2, LLC; CP Hartsfield, LLC | |
14.01 | Property | Hilton Anchorage | |||||||||||||
14.02 | Property | Renaissance Concourse Atlanta Airport Hotel | |||||||||||||
15 | Loan | CGMRC | CGMRC | 901 Wilshire Boulevard | 0 | 0 | 3,750 | 0 | 0 | 0 | 2,201,164 | 0 | Unfunded Obligations Reserve ($1,189,980); Free Rent Reserve ($1,011,184) | 901 Wilshire LLC | |
16 | Loan | PCC | PCC | Goodlett Farms Business Campus | 0 | 0 | 40,469 | 0 | 0 | 0 | 236,082 | 0 | Truck Pro Rent Reserve | JP-CB, LLC; JP-Goodlett, LLC | |
17 | Loan | Natixis | Natixis | Cahuenga West Office Building | 0 | 0 | 21,250 | 0 | 0 | 0 | 0 | 0 | Cahuenga Investment, LLC; Cahuenga Equity, LLC; Cahuenga Tower, LLC; Korehe, LLC; CAU001, LLC and CAU002, LLC | ||
18 | Loan | Natixis | Natixis | SAP Building | 0 | 0 | 767,413 | 0 | 0 | 0 | 0 | 0 | 3408 Hillview Owner LLC | ||
19 | Loan | Natixis | Natixis | Urban Union - Amazon | 0 | 0 | 0 | 0 | 0 | 0 | 100,144 | 0 | Retail Tenant Reserve | Urbansea Holding LLC | |
20 | Loan | CGMRC | CGMRC | 1875-1925 Nostrand Avenue | 0 | 0 | 16,250 | 0 | 0 | 0 | 20,600 | 0 | Free Rent Reserve | Nostrand Retail Group LLC | |
21 | Loan | Natixis | Natixis | QLIC | 2,100,000 | 0 | 8,023,541 | 0 | 0 | 0 | 0 | 0 | 24th Street LIC LLC | ||
22 | Loan | Natixis | Natixis | Broadway Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 5,294,208 | 0 | Earnout Reserve ($5,000,000); Free Rent Reserve ($294,208) | 1204 Broadway DE LLC; 1212 Broadway DE LLC and 1214-1216 Broadway DE LLC | |
22.01 | Property | 1214- 1216 Broadway | |||||||||||||
22.02 | Property | 1204 Broadway | |||||||||||||
22.03 | Property | 1212 Broadway | |||||||||||||
23 | Loan | CGMRC | CGMRC | The Tower at OPOP | 0 | 0 | 3,125 | 0 | 0 | 0 | 0 | 0 | Strategic STL Tower LLC | ||
24 | Loan | CREFI | CREFI | DeKalb Tech Center | 0 | 0 | 30,625 | 0 | 0 | 0 | 248,850 | 0 | Unfunded Leasing Costs Reserve | DeKalb Holdings LLC | |
25 | Loan | CGMRC | CGMRC | BJ’s Farmingdale | 0 | 0 | 26,250 | 0 | 0 | 0 | 0 | 0 | Daniel Land Co. LLC | ||
26 | Loan | CREFI | CREFI | Walden Brook Apartments | 98,569 | 0 | 0 | 0 | 89,700 | 0 | 700,000 | 0 | Debt Yield Reserve | Walden Brook Atlanta Apartments LP | |
27 | Loan | Natixis | Natixis | Novo Nordisk | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Princeton HD Owner LLC | ||
28 | Loan | CGMRC | CGMRC | East Park Tower | 0 | 0 | 30,469 | 0 | 0 | 0 | 0 | 0 | BFE East Park Tower Associates LLC | ||
29 | Loan | PCC | PCC | El Camino Shopping Center | 0 | 0 | 35,600 | 0 | 0 | 0 | 236,608 | 0 | Seismic Retrofit Fund | El Camino Shopping Center, LLC | |
30 | Loan | CREFI | CREFI | Regul Walgreens Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 780 Washington Developers Corp.; 13000 US Highway Developers Corp. and 1201 Getwell Road Developers, Corp. | ||
30.01 | Property | Walgreens Holland - MI | |||||||||||||
30.02 | Property | Walgreens Grandview - MO | |||||||||||||
30.03 | Property | Walgreens Memphis TN | |||||||||||||
31 | Loan | Natixis | Natixis | Rentar Plaza | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Vertical Industrial Park Associates, a Limited Partnership | ||
32 | Loan | CGMRC | CGMRC | Residence Inn Orlando East UCF | 0 | 0 | 9,581 | 0 | 0 | 0 | 2,000,000 | 0 | PIP Reserve | UCF II Associates, Limited Partnership | |
33 | Loan | CREFI | CREFI | Amsdell Cold Spring & Montgomery | 0 | 0 | 0 | 0 | 0 | 0 | 300,000 | 0 | Property Cost Holdback Reserve | Amsdell Storage Ventures XLV, LLC and Amsdell Storage Ventures 54, LLC | |
33.01 | Property | AA Self Storage | |||||||||||||
33.02 | Property | Mini Flex Storage - Troy Highway | |||||||||||||
33.03 | Property | Mini Flex Storage - Troy Annex | |||||||||||||
34 | Loan | Natixis | Natixis | Pacific Place | 0 | 0 | 25,500 | 0 | 0 | 0 | 1,424 | 0 | Free Rent Reserve | West Ridge Sepulveda Rentals, LLC | |
35 | Loan | CGMRC | CGMRC | Parts Consolidation Center | 0 | 0 | 18,750 | 0 | 0 | 0 | 0 | 0 | Vance 1530 RCP 1 LLC | ||
36 | Loan | PCC | PCC | 400 Manley | 0 | 0 | 0 | 0 | 0 | 0 | 172,000 | 0 | Outstanding TI/LC Escrow | GPG Manley LLC | |
37 | Loan | Natixis | Natixis | Home Center Village | 0 | 0 | 2,813 | 0 | 0 | 0 | 312,500 | 291 | Catch Air Reserve (Upfront: $125,000); Parking Lot Repaving Reserve (Upfront: $187,500; Monthly: $291) | Chastain Meadows 2014, LLC | |
38 | Loan | Natixis | Natixis | West Lafayette Four Points | 0 | 0 | 6,250 | 0 | 0 | 0 | 1,568,703 | 0 | PIP Reserve | Pandey Hotel West Lafayette, LLC | |
39 | Loan | CGMRC | CGMRC | Mill Creek Self Storage | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | SSCP Mill Creek LLC | ||
40 | Loan | CREFI | CREFI | Walgreens - Minnesota and Louisiana | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Thibmoor, LLC | ||
40.01 | Property | Walgreens Moorhead - MN | |||||||||||||
40.02 | Property | Walgreens Thibodaux - LA | |||||||||||||
41 | Loan | Natixis | Natixis | Days Inn Raleigh Betline | 0 | 0 | 0 | 0 | 0 | 0 | 167,200 | 0 | PIP Reserve | Tathata Inc. | |
42 | Loan | Natixis | Natixis | Shilo Inn Idaho Falls | 0 | 0 | 2,475 | 0 | 0 | 0 | 210,000 | 0 | Seasonality Reserve | Shilo Inn, Idaho Falls, LLC | |
43 | Loan | Natixis | Natixis | Comfort Inn Birch Run | 0 | 0 | 8,750 | 0 | 0 | 0 | 198,818 | 7,818 | Seasonality Reserve (Upfront: $105,000), PIP Reserve (Upfront: $93,818; Monthly: $7,818) | Laxmi-G Birch Run, Inc. | |
44 | Loan | CREFI | CREFI | Baillie MHC Portfolio | 0 | 0 | 35,394 | 0 | 0 | 0 | 0 | 0 | Edwards Investments, Inc., Celine Development Inc., and Baillie Investments Inc. | ||
44.01 | Property | Twin Wells MHC | |||||||||||||
44.02 | Property | Carey Estates | |||||||||||||
44.03 | Property | Colonial Estates | |||||||||||||
45 | Loan | Natixis | Natixis | Best Western Vermont | 0 | 0 | 44,500 | 0 | 0 | 0 | 119,000 | 375 | Seasonality Reserve (Upfront: $114,000), Mortgage Impairment Policy Reserve (Upfront: $5,000; Monthly: $375) | S.K.B.W.V Acquisition LLC | |
46 | Loan | CREFI | CREFI | Storage Center - Colorado Springs | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | CLC CO Springs I SPE LLC and CLC CO Springs II SPE LLC |
Page 12 of 15
CGCMT 2017-P7 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Delaware Statutory Trust? Y/N | Carve-out Guarantor | Loan Purpose | Loan Amount (sources) ($) | Principal’s New Cash Contribution (7) ($) | Subordinate Debt ($) | Other Sources ($) | Total Sources ($) | Loan Payoff ($) | Purchase Price ($) |
1 | Loan | CREFI | CREFI, GSMC | Mack-Cali Short Hills Office Portfolio | No | Mack-Cali Realty, L.P. | Acquisition | 124,500,000 | 124,031,334 | 0 | 5,813,695 | 254,345,029 | 0 | 245,000,000 | |
1.01 | Property | 51 JFK Parkway | |||||||||||||
1.02 | Property | 101 JFK Parkway | |||||||||||||
1.03 | Property | 103 JFK Parkway | |||||||||||||
2 | Loan | CREFI | CREFI | 50 Broadway | No | United Federation of Teachers, Local 2, American Federation of Teachers, AFL-CIO | Refinance | 62,000,000 | 0 | 0 | 0 | 62,000,000 | 43,030,479 | 0 | |
3 | Loan | CREFI | CREFI, DBNY, BANA | Key Center Cleveland | No | Frank T. Sinito and Malisse J. Sinito | Acquisition | 220,000,000 | 60,845,008 | 42,500,000 | 6,389,372 | 329,734,380 | 0 | 267,500,000 | |
4 | Loan | PCC | PCC | Scripps Center | No | Neal H. Mayerson | Refinance | 72,000,000 | 0 | 0 | 0 | 72,000,000 | 58,673,555 | 0 | |
5 | Loan | PCC | PCC | Cascade Village | No | James P. Knell; Theresa A. Knell and The James And Theresa Knell Family Trust, Dated May 20, 1997 | Refinance | 50,000,000 | 380,429 | 0 | 0 | 50,380,429 | 47,388,005 | 0 | |
6 | Loan | CGMRC | CGMRC | 19000 Homestead Road | No | HGGP Capital VIII, LLC; HGGP Capital IX, LLC and HGGP Capital XI, LLC | Acquisition | 41,000,000 | 26,912,375 | 0 | 111,774 | 68,024,148 | 0 | 66,865,000 | |
7 | Loan | PCC | PCC | Veteran’s Plaza | No | Derek K. Hunter, Jr.; Edward D. Storm; The Hunter 1988 Revocable Trust U/A/D August 4, 1988, as amended and restated on November 9, 1995 and The Edward D. Storm 2001 Revocable Trust, dated February 15, 2001, as amended and restated on October 30, 2014 | Refinance | 40,000,000 | 0 | 0 | 0 | 40,000,000 | 32,483,971 | 0 | |
8 | Loan | Natixis | Natixis | Sterling Jewelers Corporate Headquarters I & II | No | Lenora J. Petrarca | Refinance | 38,500,000 | 0 | 0 | 0 | 38,500,000 | 36,249,277 | 0 | |
9 | Loan | CGMRC | CGMRC | Hamilton Crossing | No | Raymond Massa | Acquisition | 55,125,000 | 20,664,753 | 0 | 2,319,001 | 78,108,754 | 0 | 73,500,000 | |
10 | Loan | CGMRC | DBNY | 229 West 43rd Street Retail Condo | No | Jared Kushner | Refinance | 285,000,000 | 0 | 85,000,000 | 0 | 370,000,000 | 276,954,279 | 0 | |
11 | Loan | PCC | PCC | Plaza de Hacienda | No | Kamyar Shabani and K. Joseph Shabani | Refinance | 29,750,000 | 0 | 0 | 0 | 29,750,000 | 27,000,000 | 0 | |
12 | Loan | Natixis | Natixis | Greenwich Office Park | No | John J. Fareri | Acquisition | 87,500,000 | 34,808,906 | 10,000,000 | 0 | 132,308,906 | 0 | 130,000,000 | |
13 | Loan | CGMRC | CGMRC, DBNY | 111 Livingston Street | No | Abraham Leser; Harry Gold; Robert Schachter and Edith Leser | Refinance | 120,000,000 | 0 | 0 | 125,000 | 120,125,000 | 80,506,976 | 0 | |
14 | Loan | CGMRC | Barclays Bank PLC, RMF, CGMRC | Atlanta and Anchorage Hotel Portfolio | No | Columbia Sussex Corporation and CSC Holdings, LLC | Refinance | 115,000,000 | 5,955,088 | 0 | 0 | 120,955,088 | 113,455,857 | 0 | |
14.01 | Property | Hilton Anchorage | |||||||||||||
14.02 | Property | Renaissance Concourse Atlanta Airport Hotel | |||||||||||||
15 | Loan | CGMRC | CGMRC | 901 Wilshire Boulevard | No | Andrew A. Brooks and Bradley Brooks | Refinance | 26,000,000 | 0 | 0 | 1,246,929 | 27,246,929 | 14,294,075 | 0 | |
16 | Loan | PCC | PCC | Goodlett Farms Business Campus | No | Liberty Bankers Life Insurance Company | Acquisition | 25,200,000 | 17,712,049 | 0 | 0 | 42,912,049 | 0 | 42,000,000 | |
17 | Loan | Natixis | Natixis | Cahuenga West Office Building | No | David Korehe; Parham Minoo; Shahram Ray Golbari and Jonathan Korehe | Acquisition | 24,700,000 | 12,741,910 | 0 | 0 | 37,441,910 | 0 | 35,996,799 | |
18 | Loan | Natixis | Natixis | SAP Building | No | James M. Pollock; Jeffrey O. Pollock; Guila C. Pollock; The James and Guila Pollock Trust and The Jeffrey O. Pollock Revocable Trust | Refinance | 24,130,276 | 0 | 5,869,724 | 0 | 30,000,000 | 18,205,472 | 0 | |
19 | Loan | Natixis | Natixis | Urban Union - Amazon | No | Aby Rosen; Michael Fuchs and David Edelstein | Acquisition | 62,231,428 | 55,702,479 | 166,367,944 | 0 | 284,301,851 | 0 | 268,940,438 | |
20 | Loan | CGMRC | CGMRC | 1875-1925 Nostrand Avenue | No | Isaac Shalom | Refinance | 21,750,000 | 0 | 0 | 0 | 21,750,000 | 12,310,724 | 0 | |
21 | Loan | Natixis | Natixis | QLIC | No | Lionshead Member LLC | Refinance | 145,000,000 | 0 | 20,000,000 | 0 | 165,000,000 | 100,842,207 | 0 | |
22 | Loan | Natixis | Natixis | Broadway Portfolio | No | Raizada S. Vaid | Refinance | 58,000,000 | 0 | 0 | 0 | 58,000,000 | 51,489,830 | 0 | |
22.01 | Property | 1214- 1216 Broadway | |||||||||||||
22.02 | Property | 1204 Broadway | |||||||||||||
22.03 | Property | 1212 Broadway | |||||||||||||
23 | Loan | CGMRC | CGMRC | The Tower at OPOP | No | Shaul Kuperwasser and Yitzchok Klor | Acquisition | 20,000,000 | 7,947,733 | 0 | 110,480 | 28,058,213 | 0 | 27,000,000 | |
24 | Loan | CREFI | CREFI | DeKalb Tech Center | No | Stoltz Real Estate Fund IV, L.P. and SREF IV REIT Holdings, LLC | Refinance | 19,500,000 | 0 | 0 | 0 | 19,500,000 | 10,167,119 | 0 | |
25 | Loan | CGMRC | CGMRC | BJ’s Farmingdale | No | Edward R. Blumenfeld | Refinance | 17,274,900 | 831,574 | 0 | 0 | 18,106,474 | 17,775,677 | 0 | |
26 | Loan | CREFI | CREFI | Walden Brook Apartments | No | Ronald Eisenberg | Refinance | 16,000,000 | 0 | 0 | 0 | 16,000,000 | 12,781,851 | 0 | |
27 | Loan | Natixis | Natixis | Novo Nordisk | No | NAP | Acquisition | 168,300,000 | 147,128,537 | 0 | 39,580,000 | 355,008,537 | 0 | 305,000,000 | |
28 | Loan | CGMRC | CGMRC | East Park Tower | No | Ary Freilich | Acquisition | 14,850,000 | 9,032,530 | 0 | 716,011 | 24,598,541 | 0 | 23,500,000 | |
29 | Loan | PCC | PCC | El Camino Shopping Center | No | Michael H. Oliver | Refinance | 14,500,000 | 0 | 0 | 0 | 14,500,000 | 3,345,629 | 0 | |
30 | Loan | CREFI | CREFI | Regul Walgreens Portfolio | No | Dmitrii Volkov | Acquisition | 12,776,000 | 6,433,224 | 0 | 79,585 | 19,288,809 | 0 | 18,928,641 | |
30.01 | Property | Walgreens Holland - MI | |||||||||||||
30.02 | Property | Walgreens Grandview - MO | |||||||||||||
30.03 | Property | Walgreens Memphis TN | |||||||||||||
31 | Loan | Natixis | Natixis | Rentar Plaza | No | Dennis Ratner and Felice Bassin | Refinance | 132,000,000 | 0 | 0 | 0 | 132,000,000 | 76,939,636 | 0 | |
32 | Loan | CGMRC | CGMRC | Residence Inn Orlando East UCF | No | Ronald E. Franklin | Refinance/Recapitalization | 12,000,000 | 1,544,418 | 0 | 0 | 13,544,418 | 8,547,920 | 0 | |
33 | Loan | CREFI | CREFI | Amsdell Cold Spring & Montgomery | No | Robert J. Amsdell and Barry L. Amsdell | Acquisition/Recapitalization | 11,600,000 | 4,269,540 | 0 | 59,286 | 15,928,825 | 0 | 15,350,000 | |
33.01 | Property | AA Self Storage | |||||||||||||
33.02 | Property | Mini Flex Storage - Troy Highway | |||||||||||||
33.03 | Property | Mini Flex Storage - Troy Annex | |||||||||||||
34 | Loan | Natixis | Natixis | Pacific Place | No | Gregory Geiser; Darin Puhl and David Wehrly | Refinance | 11,000,000 | 0 | 0 | 0 | 11,000,000 | 10,253,115 | 0 | |
35 | Loan | CGMRC | CGMRC | Parts Consolidation Center | No | Thomas L. Brodie and David Rothschild | Acquisition | 22,750,000 | 14,579,361 | 0 | 70,000 | 37,399,361 | 0 | 35,000,000 | |
36 | Loan | PCC | PCC | 400 Manley | No | Jon Goldberg | Acquisition | 10,000,000 | 3,646,839 | 0 | 0 | 13,646,839 | 0 | 13,100,000 | |
37 | Loan | Natixis | Natixis | Home Center Village | No | Jarred Elmar and Gabriella Carias Green | Refinance | 7,800,000 | 0 | 0 | 0 | 7,800,000 | 5,164,273 | 0 | |
38 | Loan | Natixis | Natixis | West Lafayette Four Points | No | Prakash Pandey | Refinance | 7,250,000 | 655,975 | 0 | 0 | 7,905,975 | 6,018,082 | 0 | |
39 | Loan | CGMRC | CGMRC | Mill Creek Self Storage | No | Jacob Ramage | Acquisition | 7,050,000 | 3,348,000 | 0 | 110,985 | 10,508,985 | 0 | 9,800,000 | |
40 | Loan | CREFI | CREFI | Walgreens - Minnesota and Louisiana | No | Ruth J. Veprin and Sandra Y. Rough | Acquisition | 6,620,000 | 4,749,318 | 0 | 42,735 | 11,412,054 | 0 | 11,110,000 | |
40.01 | Property | Walgreens Moorhead - MN | |||||||||||||
40.02 | Property | Walgreens Thibodaux - LA | |||||||||||||
41 | Loan | Natixis | Natixis | Days Inn Raleigh Betline | No | Ramnikbhai S. Vaghani | Refinance | 6,600,000 | 0 | 0 | 0 | 6,600,000 | 2,753,199 | 0 | |
42 | Loan | Natixis | Natixis | Shilo Inn Idaho Falls | No | Mark S. Hemstreet | Refinance | 5,300,575 | 0 | 0 | 0 | 5,300,575 | 4,512,206 | 0 | |
43 | Loan | Natixis | Natixis | Comfort Inn Birch Run | No | Crumsan Nundkumar | Refinance | 5,200,000 | 0 | 0 | 0 | 5,200,000 | 988,562 | 0 | |
44 | Loan | CREFI | CREFI | Baillie MHC Portfolio | No | Towson H. Baillie | Refinance | 5,000,000 | 0 | 0 | 0 | 5,000,000 | 3,305,776 | 0 | |
44.01 | Property | Twin Wells MHC | |||||||||||||
44.02 | Property | Carey Estates | |||||||||||||
44.03 | Property | Colonial Estates | |||||||||||||
45 | Loan | Natixis | Natixis | Best Western Vermont | No | Sumeer Kakar and Sudhir Kakar | Acquisition | 2,660,000 | 1,442,295 | 0 | 0 | 4,102,295 | 0 | 3,800,000 | |
46 | Loan | CREFI | CREFI | Storage Center - Colorado Springs | No | Richard Schontz and Alek Meshechok | Acquisition | 2,450,000 | 1,215,039 | 0 | 20,455 | 3,685,494 | 0 | 3,430,213 |
Page 13 of 15
CGCMT 2017-P7 Annex A | |||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Closing Costs ($) | Reserves ($) | Principal Equity Distribution ($) | Other Uses ($) | Total Uses ($) | Lockbox | Cash Management | Cash Management Triggers |
1 | Loan | CREFI | CREFI, GSMC | Mack-Cali Short Hills Office Portfolio | 4,971,107 | 4,373,922 | 0 | 0 | 254,345,029 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 8.25%, (iii) the occurrence of a Specified Tenant Trigger Period | |
1.01 | Property | 51 JFK Parkway | |||||||||||
1.02 | Property | 101 JFK Parkway | |||||||||||
1.03 | Property | 103 JFK Parkway | |||||||||||
2 | Loan | CREFI | CREFI | 50 Broadway | 2,355,072 | 739,726 | 15,874,723 | 0 | 62,000,000 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.50%, (iii) the occurrence of a Specified Tenant Trigger Period, (iv) the Borrower failing to cause each of the Building Code Violations to be cured within 12 months of the closing date | |
3 | Loan | CREFI | CREFI, DBNY, BANA | Key Center Cleveland | 11,588,828 | 50,645,552 | 0 | 0 | 329,734,380 | Hard | In Place | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.05x from January 31, 2017 up to and including January 31, 2019 or 1.10x following January 31, 2019, (iii) the occurrence of a Specified Tenant Trigger Period, (iv) the occurrence of a Hotel Management Trigger Period | |
4 | Loan | PCC | PCC | Scripps Center | 564,517 | 7,119,634 | 5,642,295 | 0 | 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 E.W. Scripps Trigger Event or (iv) the occurrence of a Mezzanine Loan Default | |
5 | Loan | PCC | PCC | Cascade Village | 983,510 | 2,008,914 | 0 | 0 | 50,380,429 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the occurrence of a Major Tenant Trigger Event or (iv) the occurrence of a J.C. Penney Trigger Event. | |
6 | Loan | CGMRC | CGMRC | 19000 Homestead Road | 1,146,833 | 12,315 | 0 | 0 | 68,024,148 | Hard | In Place | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.0%, (iii) the occurrence of a Specified Tenant Trigger Period | |
7 | Loan | PCC | PCC | Veteran’s Plaza | 1,073,605 | 1,058,456 | 5,383,968 | 0 | 40,000,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) the occurrence of a Kaiser Cash Sweep Trigger Event | |
8 | Loan | Natixis | Natixis | Sterling Jewelers Corporate Headquarters I & II | 334,674 | 236,282 | 1,679,767 | 0 | 38,500,000 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x at end of calendar quarter, (iii) the occurrence of a Primary Tenant Sweep Period, (vi) the occurrence of the ARD Trigger Event, (v) the occurrence of the Lobby Addition Trigger Event | |
9 | Loan | CGMRC | CGMRC | Hamilton Crossing | 1,223,905 | 3,384,849 | 0 | 0 | 78,108,754 | 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 | |
10 | Loan | CGMRC | DBNY | 229 West 43rd Street Retail Condo | 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 | |
11 | Loan | PCC | PCC | Plaza de Hacienda | 618,692 | 94,085 | 2,037,223 | 0 | 29,750,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.75% or (iii) the occurrence of a Food 4 Less Trigger Event | |
12 | Loan | Natixis | Natixis | Greenwich Office Park | 846,328 | 1,462,578 | 0 | 0 | 132,308,906 | Hard | In Place | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x at end of calendar quarter, (iii) the occurrence of a Primary Tenant Sweep Period | |
13 | Loan | CGMRC | CGMRC, DBNY | 111 Livingston Street | 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 | |
14 | Loan | CGMRC | Barclays Bank PLC, RMF, CGMRC | Atlanta and Anchorage Hotel Portfolio | 1,036,082 | 6,463,149 | 0 | 0 | 120,955,088 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) bankruptcy or insolvency of Borrower, Guarantor or Manager, (iv) the occurrence of the PIP Reserve Cash Management Trigger Event Date, (v) the occurrence of a Quality Assurance Trigger Event | |
14.01 | Property | Hilton Anchorage | |||||||||||
14.02 | Property | Renaissance Concourse Atlanta Airport Hotel | |||||||||||
15 | Loan | CGMRC | CGMRC | 901 Wilshire Boulevard | 534,450 | 2,280,939 | 10,137,464 | 0 | 27,246,929 | 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 | |
16 | Loan | PCC | PCC | Goodlett Farms Business Campus | 273,678 | 638,371 | 0 | 0 | 42,912,049 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x or (iii) the occurrence of a Regions Bank Escrow Event | |
17 | Loan | Natixis | Natixis | Cahuenga West Office Building | 938,155 | 506,956 | 0 | 0 | 37,441,910 | Hard | In Place | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x at end of calendar quarter, (iii) the occurrence of a Primary Tenant Sweep Period | |
18 | Loan | Natixis | Natixis | SAP Building | 665,041 | 831,604 | 10,297,883 | 0 | 30,000,000 | Hard | In Place | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x at end of calendar quarter, (iii) the occurrence of an SAP Cash Trap Trigger Event | |
19 | Loan | Natixis | Natixis | Urban Union - Amazon | 7,003,894 | 8,357,519 | 0 | 0 | 284,301,851 | Hard | In Place | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.05x at end of calendar quarter, (iii) the occurrence of a Primary Tenant Sweep Period | |
20 | Loan | CGMRC | CGMRC | 1875-1925 Nostrand Avenue | 561,684 | 174,679 | 8,702,913 | 0 | 21,750,000 | 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 | |
21 | Loan | Natixis | Natixis | QLIC | 2,492,037 | 10,133,411 | 51,532,344 | 0 | 165,000,000 | Commercial (Hard); Residential (Soft) | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.08x at end of calendar quarter | |
22 | Loan | Natixis | Natixis | Broadway Portfolio | 793,223 | 5,716,946 | 0 | 0 | 58,000,000 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x at end of calendar quarter, (iii) the occurrence of an Earnout Trigger Event | |
22.01 | Property | 1214- 1216 Broadway | |||||||||||
22.02 | Property | 1204 Broadway | |||||||||||
22.03 | Property | 1212 Broadway | |||||||||||
23 | Loan | CGMRC | CGMRC | The Tower at OPOP | 1,015,121 | 43,092 | 0 | 0 | 28,058,213 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the termination, cancellation or surrender of the Parking Lease without the prior written consent of Lender | |
24 | Loan | CREFI | CREFI | DeKalb Tech Center | 223,805 | 471,963 | 8,637,113 | 0 | 19,500,000 | Hard | Springing | (i) the occurrence of an Event of Default; (ii) DSCR is less than 1.15x, (iii) the occurrence of any Bankruptcy Action of any Specified Tenant, (iv) the occurrence of any termination or cancellation of any Specified Tenant Lease (including, without limitation, rejection in any bankruptcy or similar insolvency proceeding) and/or any Specified Tenant Lease failing to otherwise be in full force and effect, (v) the occurrence of any default by any Specified Tenant under its Specified Tenant Lease beyond any applicable notice and cure periods, (vi) the occurrence of any Specified Tenant failing to be in actual, physical possession of the Specified Tenant Space (or applicable portion thereof), failing to be open to the public for business during customary hours and/or “going dark” in the Specified Tenant Space (or applicable portion thereof); (vii) the occurrence of any Specified Tenant giving notice that it is terminating its Lease for all or any portion of the Specified Tenant Space or (viii) the occurrence of any Specified Tenant failing to extend or renew the applicable Specified Tenant Lease on or prior the applicable Specified Tenant Extension Deadline in accordance with the applicable terms and conditions thereof and hereof for a minimum renewal term of five (5) years. | |
25 | Loan | CGMRC | CGMRC | BJ’s Farmingdale | 304,547 | 26,250 | 0 | 0 | 18,106,474 | 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 | |
26 | Loan | CREFI | CREFI | Walden Brook Apartments | 332,469 | 1,001,772 | 1,883,908 | 0 | 16,000,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | |
27 | Loan | Natixis | Natixis | Novo Nordisk | 9,458,027 | 970,510 | 0 | 39,580,000 | 355,008,537 | Hard | In Place | (i) the occurrence of an Event of Default, (ii) the occurrence of a Novo Cash Sweep Trigger Event, (iii) DSCR is less than 1.15x at end of calendar quarter, (iv) the failure by Borrower to repay the Loan in full at least one month prior to the Anticipated Repayment Date | |
28 | Loan | CGMRC | CGMRC | East Park Tower | 420,279 | 678,262 | 0 | 0 | 24,598,541 | Springing | Springing | (i) the occurrence of an Event of Default | |
29 | Loan | PCC | PCC | El Camino Shopping Center | 667,517 | 290,265 | 5,691,010 | 4,505,579 | 14,500,000 | Springing | Springing | (i) the occurrence of a Event of Default or (ii) failure to deliver evidence of completed Seismic Retrofit within 18 months from closing date | |
30 | Loan | CREFI | CREFI | Regul Walgreens Portfolio | 360,168 | 0 | 0 | 0 | 19,288,809 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period, (iv) the existence of a Limited Trigger Event | |
30.01 | Property | Walgreens Holland - MI | |||||||||||
30.02 | Property | Walgreens Grandview - MO | |||||||||||
30.03 | Property | Walgreens Memphis TN | |||||||||||
31 | Loan | Natixis | Natixis | Rentar Plaza | 18,907,751 | 1,542,218 | 34,610,395 | 0 | 132,000,000 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x at end of calendar quarter | |
32 | Loan | CGMRC | CGMRC | Residence Inn Orlando East UCF | 2,906,270 | 2,090,228 | 0 | 0 | 13,544,418 | 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 taking any Material Action | |
33 | Loan | CREFI | CREFI | Amsdell Cold Spring & Montgomery | 244,296 | 334,530 | 0 | 0 | 15,928,825 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | |
33.01 | Property | AA Self Storage | |||||||||||
33.02 | Property | Mini Flex Storage - Troy Highway | |||||||||||
33.03 | Property | Mini Flex Storage - Troy Annex | |||||||||||
34 | Loan | Natixis | Natixis | Pacific Place | 255,402 | 129,904 | 361,579 | 0 | 11,000,000 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x at end of calendar quarter | |
35 | Loan | CGMRC | CGMRC | Parts Consolidation Center | 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 | |
36 | Loan | PCC | PCC | 400 Manley | 333,290 | 213,549 | 0 | 0 | 13,646,839 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x or (iii) the occurrence of a Designated Tenant Trigger Event | |
37 | Loan | Natixis | Natixis | Home Center Village | 183,028 | 597,840 | 1,854,860 | 0 | 7,800,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x at end of calendar quarter, (iii) the occurrence of a Primary Tenant Sweep Period | |
38 | Loan | Natixis | Natixis | West Lafayette Four Points | 195,450 | 1,692,443 | 0 | 0 | 7,905,975 | Hard | In Place | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x at end of calendar quarter, (iii) the date hereof until such time as the Required Capital Improvements have been completed | |
39 | Loan | CGMRC | CGMRC | Mill Creek Self Storage | 677,036 | 31,950 | 0 | 0 | 10,508,985 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | |
40 | Loan | CREFI | CREFI | Walgreens - Minnesota and Louisiana | 302,054 | 0 | 0 | 0 | 11,412,054 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.40x, (iii) the occurrence of a Specified Tenant Trigger Period | |
40.01 | Property | Walgreens Moorhead - MN | |||||||||||
40.02 | Property | Walgreens Thibodaux - LA | |||||||||||
41 | Loan | Natixis | Natixis | Days Inn Raleigh Betline | 154,126 | 183,054 | 3,509,621 | 0 | 6,600,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x at end of calendar quarter | |
42 | Loan | Natixis | Natixis | Shilo Inn Idaho Falls | 106,850 | 222,808 | 458,711 | 0 | 5,300,575 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x at end of calendar quarter | |
43 | Loan | Natixis | Natixis | Comfort Inn Birch Run | 102,332 | 257,934 | 3,851,171 | 0 | 5,200,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x at end of calendar quarter, (iii) the occurrence of a Franchise Expiration Trigger Event | |
44 | Loan | CREFI | CREFI | Baillie MHC Portfolio | 238,193 | 72,131 | 1,383,900 | 0 | 5,000,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | |
44.01 | Property | Twin Wells MHC | |||||||||||
44.02 | Property | Carey Estates | |||||||||||
44.03 | Property | Colonial Estates | |||||||||||
45 | Loan | Natixis | Natixis | Best Western Vermont | 90,246 | 212,049 | 0 | 0 | 4,102,295 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x at end of calendar quarter, (iii) the occurrence of a Franchise Expiration Trigger Event | |
46 | Loan | CREFI | CREFI | Storage Center - Colorado Springs | 252,400 | 2,881 | 0 | 0 | 3,685,494 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x |
Page 14 of 15
CGCMT 2017-P7 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Ground Lease Y/N | Ground Lease Expiration Date | Annual Ground Lease Payment ($) | Cut-off Date Pari Passu Companion Loan Balance ($) | Cut-off Date Subordinate Companion Loan Balance ($) | Subordinate Companion Loan Interest Rate (%) | Cut-off Date Mezzanine Debt Balance ($) | Mezzanine Debt Interest Rate (%) | Terrorism Insurance Required Y/N | Control Number |
1 | Loan | CREFI | CREFI, GSMC | Mack-Cali Short Hills Office Portfolio | 49,800,000.00 | Yes | 1.00 | ||||||||
1.01 | Property | 51 JFK Parkway | No | Yes | 1.01 | ||||||||||
1.02 | Property | 101 JFK Parkway | No | Yes | 1.02 | ||||||||||
1.03 | Property | 103 JFK Parkway | No | Yes | 1.03 | ||||||||||
2 | Loan | CREFI | CREFI | 50 Broadway | No | Yes | 2 | ||||||||
3 | Loan | CREFI | CREFI, DBNY, BANA | Key Center Cleveland | Yes | 12/31/2059 | 60,000 | 170,000,000.00 | 42,500,000 | 12.7500% | Yes | 3 | |||
4 | Loan | PCC | PCC | Scripps Center | No | 22,000,000.00 | Yes | 4 | |||||||
5 | Loan | PCC | PCC | Cascade Village | No | Yes | 5 | ||||||||
6 | Loan | CGMRC | CGMRC | 19000 Homestead Road | No | Yes | 6 | ||||||||
7 | Loan | PCC | PCC | Veteran’s Plaza | No | Yes | 7 | ||||||||
8 | Loan | Natixis | Natixis | Sterling Jewelers Corporate Headquarters I & II | No | Yes | 8 | ||||||||
9 | Loan | CGMRC | CGMRC | Hamilton Crossing | No | 19,948,362.97 | Yes | 9 | |||||||
10 | Loan | CGMRC | DBNY | 229 West 43rd Street Retail Condo | No | 255,000,000.00 | 85,000,000 | 7.9200% | Yes | 10 | |||||
11 | Loan | PCC | PCC | Plaza de Hacienda | No | Yes | 11 | ||||||||
12 | Loan | Natixis | Natixis | Greenwich Office Park | Yes | Building 8: (5/31/2076); Building 9: (9/8/2076) | Building 8: ($178,000); Building 9: ($34,385) | 58,000,000.00 | 10,000,000 | 9.0000% | Yes | 12 | |||
13 | Loan | CGMRC | CGMRC, DBNY | 111 Livingston Street | No | 91,000,000.00 | Yes | 13 | |||||||
14 | Loan | CGMRC | Barclays Bank PLC, RMF, CGMRC | Atlanta and Anchorage Hotel Portfolio | 86,883,000.94 | Yes | 14.00 | ||||||||
14.01 | Property | Hilton Anchorage | No | Yes | 14.01 | ||||||||||
14.02 | Property | Renaissance Concourse Atlanta Airport Hotel | Yes | 6/28/2078 | 148,248 | Yes | 14.02 | ||||||||
15 | Loan | CGMRC | CGMRC | 901 Wilshire Boulevard | No | Yes | 15 | ||||||||
16 | Loan | PCC | PCC | Goodlett Farms Business Campus | No | Yes | 16 | ||||||||
17 | Loan | Natixis | Natixis | Cahuenga West Office Building | No | Yes | 17 | ||||||||
18 | Loan | Natixis | Natixis | SAP Building | Yes | 12/31/2037 | 0 | 5,795,276 | 9.1387% | Yes | 18 | ||||
19 | Loan | Natixis | Natixis | Urban Union - Amazon | No | 38,231,428.00 | 86,975,933.00 | 4.2000% | 79,392,011 | 6.7500% | Yes | 19 | |||
20 | Loan | CGMRC | CGMRC | 1875-1925 Nostrand Avenue | No | Yes | 20 | ||||||||
21 | Loan | Natixis | Natixis | QLIC | No | 125,000,000.00 | 20,000,000.00 | 6.2500% | Yes | 21 | |||||
22 | Loan | Natixis | Natixis | Broadway Portfolio | 38,000,000.00 | Yes | 22.00 | ||||||||
22.01 | Property | 1214- 1216 Broadway | No | Yes | 22.01 | ||||||||||
22.02 | Property | 1204 Broadway | No | Yes | 22.02 | ||||||||||
22.03 | Property | 1212 Broadway | No | Yes | 22.03 | ||||||||||
23 | Loan | CGMRC | CGMRC | The Tower at OPOP | No | Yes | 23 | ||||||||
24 | Loan | CREFI | CREFI | DeKalb Tech Center | No | Yes | 24 | ||||||||
25 | Loan | CGMRC | CGMRC | BJ’s Farmingdale | No | Yes | 25 | ||||||||
26 | Loan | CREFI | CREFI | Walden Brook Apartments | No | Yes | 26 | ||||||||
27 | Loan | Natixis | Natixis | Novo Nordisk | No | 153,300,000.00 | Yes | 27 | |||||||
28 | Loan | CGMRC | CGMRC | East Park Tower | No | Yes | 28 | ||||||||
29 | Loan | PCC | PCC | El Camino Shopping Center | No | Yes | 29 | ||||||||
30 | Loan | CREFI | CREFI | Regul Walgreens Portfolio | Yes | 30.00 | |||||||||
30.01 | Property | Walgreens Holland - MI | No | Yes | 30.01 | ||||||||||
30.02 | Property | Walgreens Grandview - MO | No | Yes | 30.02 | ||||||||||
30.03 | Property | Walgreens Memphis TN | No | Yes | 30.03 | ||||||||||
31 | Loan | Natixis | Natixis | Rentar Plaza | No | 120,000,000.00 | Yes | 31 | |||||||
32 | Loan | CGMRC | CGMRC | Residence Inn Orlando East UCF | No | Yes | 32 | ||||||||
33 | Loan | CREFI | CREFI | Amsdell Cold Spring & Montgomery | Yes | 33.00 | |||||||||
33.01 | Property | AA Self Storage | No | Yes | 33.01 | ||||||||||
33.02 | Property | Mini Flex Storage - Troy Highway | No | Yes | 33.02 | ||||||||||
33.03 | Property | Mini Flex Storage - Troy Annex | No | Yes | 33.03 | ||||||||||
34 | Loan | Natixis | Natixis | Pacific Place | No | Yes | 34 | ||||||||
35 | Loan | CGMRC | CGMRC | Parts Consolidation Center | No | 12,750,000.00 | Yes | 35 | |||||||
36 | Loan | PCC | PCC | 400 Manley | No | Yes | 36 | ||||||||
37 | Loan | Natixis | Natixis | Home Center Village | No | Yes | 37 | ||||||||
38 | Loan | Natixis | Natixis | West Lafayette Four Points | No | Yes | 38 | ||||||||
39 | Loan | CGMRC | CGMRC | Mill Creek Self Storage | No | Yes | 39 | ||||||||
40 | Loan | CREFI | CREFI | Walgreens - Minnesota and Louisiana | Yes | 40.00 | |||||||||
40.01 | Property | Walgreens Moorhead - MN | No | Yes | 40.01 | ||||||||||
40.02 | Property | Walgreens Thibodaux - LA | No | Yes | 40.02 | ||||||||||
41 | Loan | Natixis | Natixis | Days Inn Raleigh Betline | No | Yes | 41 | ||||||||
42 | Loan | Natixis | Natixis | Shilo Inn Idaho Falls | No | Yes | 42 | ||||||||
43 | Loan | Natixis | Natixis | Comfort Inn Birch Run | No | Yes | 43 | ||||||||
44 | Loan | CREFI | CREFI | Baillie MHC Portfolio | Yes | 44.00 | |||||||||
44.01 | Property | Twin Wells MHC | No | Yes | 44.01 | ||||||||||
44.02 | Property | Carey Estates | No | Yes | 44.02 | ||||||||||
44.03 | Property | Colonial Estates | No | Yes | 44.03 | ||||||||||
45 | Loan | Natixis | Natixis | Best Western Vermont | No | Yes | 45 | ||||||||
46 | Loan | CREFI | CREFI | Storage Center - Colorado Springs | No | Yes | 46 |
Page 15 of 15
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 | $ 1,025,317,969 |
Number of Mortgage Loans | 46 |
Number of Mortgaged Properties | 58 |
Average Cut-off Date Mortgage Loan Balance | $ 22,289,521 |
Weighted Average Mortgage Interest Rate | 4.6859% |
Weighted Average Remaining Term to Maturity (months) | 112 |
Weighted Average Remaining Amortization Term (months) | 341 |
Weighted Average Cut-off Date LTV Ratio | 58.9% |
Weighted Average Maturity Date LTV Ratio | 54.1% |
Weighted Average Underwritten Debt Service Coverage Ratio | 1.92x |
Weighted Average Debt Yield on Underwritten NOI | 10.8% |
COLLATERAL OVERVIEW | ||||
Mortgage Loans by Loan Seller | ||||
Mortgage Loan Seller | Mortgage Loans | Mortgaged Properties | Aggregate Cut-off Date Balance | % of Initial Pool Balance |
Citigroup Global Markets Realty Corp. | 13 | 14 | 291,814,412 | 28.5% |
Citi Real Estate Funding Inc. | 10 | 19 | 260,624,490 | 25.4% |
Natixis Real Estate Capital LLC | 16 | 18 | 253,439,718 | 24.7% |
Principal Commercial Capital | 7 | 7 | 219,439,348 | 21.4% |
Total | 46 | 58 | 1,025,317,969 | 100.0% |
Property Types | ||||
Property Type / Detail | Number of Mortgaged Properties | Aggregate Cut-off Date Balance | % of Initial Pool Balance | |
Office | 18 | 549,764,588 | 53.6% | |
Suburban | 10 | 266,764,588 | 26.0% | |
CBD | 4 | 165,000,000 | 16.1% | |
Medical Office | 4 | 118,000,000 | 11.5% | |
Retail | 13 | 190,972,067 | 18.6% | |
Anchored | 6 | 146,561,878 | 14.3% | |
Single Tenant Retail | 6 | 36,610,189 | 3.6% | |
Shadow Anchored | 1 | 7,800,000 | 0.8% | |
Mixed Use | 4 | 81,438,122 | 7.9% | |
Office/Hospitality | 1 | 50,000,000 | 4.9% | |
Office/Retail | 2 | 19,438,122 | 1.9% | |
Office/Retail/Warehouse | 1 | 12,000,000 | 1.2% | |
Multifamily | 4 | 70,850,000 | 6.9% | |
High-Rise with Retail | 2 | 34,850,000 | 3.4% | |
High-Rise | 1 | 20,000,000 | 2.0% | |
Garden | 1 | 16,000,000 | 1.6% | |
Hospitality | 8 | 66,742,238 | 6.5% | |
Full Service | 4 | 40,385,000 | 3.9% | |
Limited Service | 3 | 14,386,787 | 1.4% | |
Extended Stay | 1 | 11,970,451 | 1.2% | |
Industrial | 3 | 39,467,838 | 3.8% | |
Warehouse/Distribution | 2 | 19,989,348 | 1.9% | |
Flex | 1 | 19,478,490 | 1.9% | |
Self Storage | 5 | 21,083,115 | 2.1% | |
Manufactured Housing | 3 | 5,000,000 | 0.5% | |
Total | 58 | 1,025,317,969 | 100.0% | |
Geographic Distribution | ||||
Property Location | Number of Mortgaged Properties | Aggregate Cut-off Date Balance | % of Initial Pool Balance | |
New York | 10 | 211,964,189 | 20.7% | |
California | 8 | 211,080,276 | 20.6% | |
Ohio | 5 | 142,110,000 | 13.9% | |
New Jersey | 4 | 89,700,000 | 8.7% | |
Georgia | 4 | 55,323,808 | 5.4% | |
Oregon | 1 | 50,000,000 | 4.9% | |
Indiana | 3 | 49,317,428 | 4.8% | |
Connecticut | 1 | 29,500,000 | 2.9% | |
Tennessee | 2 | 28,710,000 | 2.8% | |
Missouri | 2 | 24,489,000 | 2.4% | |
Washington | 1 | 24,000,000 | 2.3% | |
Alabama | 3 | 16,350,000 | 1.6% | |
Alaska | 1 | 15,917,027 | 1.6% | |
Illinois | 1 | 14,850,000 | 1.4% | |
Florida | 1 | 11,970,451 | 1.2% | |
Michigan | 3 | 11,336,184 | 1.1% | |
Massachusetts | 1 | 9,989,348 | 1.0% | |
North Carolina | 1 | 6,579,552 | 0.6% | |
Kentucky | 1 | 5,250,000 | 0.5% | |
Idaho | 1 | 5,172,655 | 0.5% | |
Minnesota | 1 | 3,490,000 | 0.3% | |
Louisiana | 1 | 3,130,000 | 0.3% | |
Vermont | 1 | 2,638,052 | 0.3% | |
Colorado | 1 | 2,450,000 | 0.2% | |
Total | 58 | 1,025,317,969 | 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 | 16 | 440,370,000 | 42.9% | |
Interest Only, Then Amortizing | 15 | 370,956,276 | 36.2% | |
Amortizing (30 Years) | 8 | 108,357,958 | 10.6% | |
Interest Only ARD | 2 | 53,500,000 | 5.2% | |
Amortizing (25 Years) | 5 | 52,133,735 | 5.1% | |
Total | 46 | 1,025,317,969 | 100.0% |