FWP 1 n1025_anxa-x1.htm FREE WRITING PROSPECTUS

 

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-207132-14
     

 

     
     
 

     

THIS FREE WRITING PROSPECTUS, DATED AUGUST 31, 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 PARTY, THE COMPANION LOAN HOLDERS (OR THEIR REPRESENTATIVES), THE UNDERWRITERS OR ANY OF THEIR RESPECTIVE AFFILIATES.  NEITHER THESE SECURITIES NOR THE MORTGAGE LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY OR PRIVATE INSURER.

 

STATEMENT REGARDING THIS FREE WRITING PROSPECTUS

 

The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-207132) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor, Citigroup Global Markets Inc., Barclays Capital 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-P8 Pre-Marketing Annex A

 

Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Related Group Crossed Group Address City State Zip Code General Property Type Detailed Property Type Year Built Year Renovated Units, Pads, Rooms, SF Unit Description
1 Loan   Barclays Bank PLC Barclays Bank PLC 225 & 233 Park Avenue South NAP NAP 225 & 233 Park Avenue South New York New York 10003 Office CBD 1909-1910 1982, 2016-2017 675,756  SF
2 Loan   CGMRC Citigroup Global Markets Realty Corp. General Motors Building NAP NAP 767 Fifth Avenue New York New York 10153 Mixed Use Office/Retail 1968 2017 1,989,983  SF
3 Loan   SMF V Starwood Mortgage Capital LLC 9-19 9th Avenue NAP NAP 9-19 9th Avenue New York New York 10014 Retail Single Tenant Retail 1920 2017 61,038  SF
4 Loan   CREFI Citi Real Estate Funding Inc.; Morgan Stanley Bank N.A. Corporate Woods Portfolio NAP NAP         Various Various     2,033,179  SF
4.01 Property       Corporate Woods - Building 82     10851 Mastin Boulevard Overland Park Kansas 66210 Office Suburban 2001 NAP 245,413  SF
4.02 Property       Corporate Woods - Building 40     9401 Indian Creek Parkway Overland Park Kansas 66210 Office Suburban 1981 NAP 300,043  SF
4.03 Property       Corporate Woods - Building 84     10801 Mastin Boulevard Overland Park Kansas 66210 Office Suburban 1998 NAP 241,573  SF
4.04 Property       Corporate Woods - Building 32     9225 Indian Creek Parkway Overland Park Kansas 66210 Office Suburban 1985 NAP 208,244  SF
4.05 Property       Corporate Woods - Building 34     10950 Grandview Drive Overland Park Kansas 66210 Office Suburban 1978 NAP 97,023  SF
4.06 Property       Corporate Woods - Building 14     8717 West 110th Street Overland Park Kansas 66210 Office Suburban 1981 NAP 120,385  SF
4.07 Property       Corporate Woods - Building 70     9900 West 109th Street Overland Park Kansas 66210 Office Suburban 1987 NAP 100,809  SF
4.08 Property       Corporate Woods - Building 9     9200 Indian Creek Parkway Overland Park Kansas 66210 Office Suburban 1984 NAP 99,400  SF
4.09 Property       Corporate Woods - Building 6     8900 Indian Creek Parkway Overland Park Kansas 66210 Office Suburban 1979 NAP 108,395  SF
4.10 Property       Corporate Woods - Building 12     10975 Benson Drive Overland Park Kansas 66210 Office Suburban 1986 NAP 98,648  SF
4.11 Property       Corporate Woods - Building 27     10975 Grandview Drive Overland Park Kansas 66210 Office Suburban 1978 NAP 96,518  SF
4.12 Property       Corporate Woods - Building 51     9393 West 110th Street Overland Park Kansas 66210 Office Suburban 1977 NAP 89,789  SF
4.13 Property       Corporate Woods - Building 55     9300 West 110th Street Overland Park Kansas 66210 Office Suburban 1977 NAP 89,221  SF
4.14 Property       Corporate Woods - Building 65     9900 College Boulevard Overland Park Kansas 66210 Retail Unanchored 1982 NAP 28,612  SF
4.15 Property       Corporate Woods - Building 3     8700 Indian Creek Parkway Overland Park Kansas 66210 Office Suburban 1979 NAP 60,950  SF
4.16 Property       Corporate Woods - Building 75     10800 Farley Street Overland Park Kansas 66210 Office Suburban 1980 NAP 48,156  SF
5 Loan   CREFI Citi Real Estate Funding Inc. Bank of America Plaza NAP NAP 2600 West Big Beaver Road Troy Michigan 48084 Office Suburban 1988 2016 438,996  SF
6 Loan   CREFI, Barclays Bank PLC Citi Real Estate Funding Inc.; Barclays Bank PLC; Bank of America N.A. Mall of Louisiana NAP NAP 6401 Bluebonnet Boulevard, and 9168 and 9330 Mall of Louisiana Boulevard Baton Rouge Louisiana 70836 Retail Super Regional Mall 1997 2008 776,789  SF
7 Loan   PCC Principal Commercial Capital The Grove at Shrewsbury NAP NAP 525-641 Broad Street Shrewsbury New Jersey 07724 Retail Anchored 1988 NAP 147,878  SF
8 Loan   Barclays Bank PLC; SMF V JPMorgan Chase Bank; Bank of America, N.A.; Barclays Bank PLC; Deutsche Bank AG Starwood Capital Group Hotel Portfolio NAP NAP         Hospitality Various     6,366  Rooms
8.01 Property       Larkspur Landing Sunnyvale     748 North Mathilda Avenue Sunnyvale California 94085 Hospitality Extended Stay 2000 NAP 126  Rooms
8.02 Property       Larkspur Landing Milpitas     40 Ranch Drive Milpitas California 95035 Hospitality Extended Stay 1998 NAP 124  Rooms
8.03 Property       Larkspur Landing Campbell     550 West Hamilton Avenue Campbell California 95008 Hospitality Extended Stay 2000 NAP 117  Rooms
8.04 Property       Larkspur Landing San Francisco     690 Gateway Boulevard South San Francisco California 94080 Hospitality Extended Stay 1999 NAP 111  Rooms
8.05 Property       Larkspur Landing Pleasanton     5535 Johnson Drive Pleasanton California 94588 Hospitality Extended Stay 1997 NAP 124  Rooms
8.06 Property       Larkspur Landing Bellevue     15805 Southeast 37th Street Bellevue Washington 98006 Hospitality Extended Stay 1998 NAP 126  Rooms
8.07 Property       Larkspur Landing Sacramento     555 Howe Avenue Sacramento California 95825 Hospitality Extended Stay 1998 NAP 124  Rooms
8.08 Property       Hampton Inn Ann Arbor North     2300 Green Road Ann Arbor Michigan 48105 Hospitality Limited Service 1988 2015 129  Rooms
8.09 Property       Larkspur Landing Hillsboro     3133 Northeast Shute Road Hillsboro Oregon 97124 Hospitality Extended Stay 1997 NAP 124  Rooms
8.10 Property       Larkspur Landing Renton     1701 East Valley Road Renton Washington 98057 Hospitality Extended Stay 1998 NAP 127  Rooms
8.11 Property       Holiday Inn Arlington Northeast Rangers Ballpark     1311 Wet N Wild Way Arlington Texas 76011 Hospitality Full Service 2008 2013 147  Rooms
8.12 Property       Residence Inn Toledo Maumee     1370 Arrowhead Drive Maumee Ohio 43537 Hospitality Extended Stay 2008 2016 108  Rooms
8.13 Property       Residence Inn Williamsburg     1648 Richmond Road Williamsburg Virginia 23185 Hospitality Extended Stay 1999 2012 108  Rooms
8.14 Property       Hampton Inn Suites Waco South     2501 Marketplace Drive Waco Texas 76711 Hospitality Limited Service 2008 2013 123  Rooms
8.15 Property       Holiday Inn Louisville Airport Fair Expo     447 Farmington Avenue Louisville Kentucky 40209 Hospitality Full Service 2008 NAP 106  Rooms
8.16 Property       Courtyard Tyler     7424 South Broadway Avenue Tyler Texas 75703 Hospitality Limited Service 2010 2016 121  Rooms
8.17 Property       Hilton Garden Inn Edison Raritan Center     50 Raritan Center Parkway Edison New Jersey 08837 Hospitality Limited Service 2002 2014 132  Rooms
8.18 Property       Hilton Garden Inn St Paul Oakdale     420 Inwood Avenue North Oakdale Minnesota 55128 Hospitality Limited Service 2005 2013 116  Rooms
8.19 Property       Residence Inn Grand Rapids West     3451 Rivertown Point Court Southwest Grandville Michigan 49418 Hospitality Extended Stay 2000 2017 90  Rooms
8.20 Property       Peoria, AZ Residence Inn     8435 West Paradise Lane Peoria Arizona 85382 Hospitality Extended Stay 1998 2013 90  Rooms
8.21 Property       Hampton Inn Suites Bloomington Normal     320 South Towanda Avenue Normal Illinois 61761 Hospitality Limited Service 2007 2015 128  Rooms
8.22 Property       Courtyard Chico     2481 Carmichael Drive Chico California 95928 Hospitality Limited Service 2005 2015 90  Rooms
8.23 Property       Hampton Inn Suites Kokomo     2920 South Reed Road Kokomo Indiana 46902 Hospitality Limited Service 1997 2013 105  Rooms
8.24 Property       Hampton Inn Suites South Bend     52709 State Road 933 South Bend Indiana 46637 Hospitality Limited Service 1997 2014 117  Rooms
8.25 Property       Courtyard Wichita Falls     3800 Tarry Street Wichita Falls Texas 76308 Hospitality Limited Service 2009 2017 93  Rooms
8.26 Property       Hampton Inn Morehead     4035 Arendell Street Morehead City North Carolina 28557 Hospitality Limited Service 1991 2017 118  Rooms
8.27 Property       Residence Inn Chico     2485 Carmichael Drive Chico California 95928 Hospitality Extended Stay 2005 2014 78  Rooms
8.28 Property       Courtyard Lufkin     2130 South First Street Lufkin Texas 75901 Hospitality Limited Service 2009 2017 101  Rooms
8.29 Property       Hampton Inn Carlisle     1164 Harrisburg Pike Carlisle Pennsylvania 17013 Hospitality Limited Service 1997 2014 97  Rooms
8.30 Property       Springhill Suites Williamsburg     1644 Richmond Road Williamsburg Virginia 23185 Hospitality Limited Service 2002 2012 120  Rooms
8.31 Property       Fairfield Inn Bloomington     120 South Fairfield Drive Bloomington Indiana 47404 Hospitality Limited Service 1995 2015 105  Rooms
8.32 Property       Waco Residence Inn     501 South University Waco Texas 76706 Hospitality Extended Stay 1997 2012 78  Rooms
8.33 Property       Holiday Inn Express Fishers     9791 North by Northeast Boulevard Fishers Indiana 46037 Hospitality Limited Service 2000 2012 115  Rooms
8.34 Property       Larkspur Landing Folsom     121 Iron Point Road Folsom California 95630 Hospitality Extended Stay 2000 NAP 84  Rooms
8.35 Property       Springhill Suites Chicago Naperville Warrenville     4305 Weaver Parkway Warrenville Illinois 60555 Hospitality Limited Service 1997 2013 128  Rooms
8.36 Property       Holiday Inn Express & Suites Paris     3025 Northeast Loop 286 Paris Texas 75460 Hospitality Limited Service 2009 NAP 84  Rooms
8.37 Property       Toledo Homewood Suites     1410 Arrowhead Drive Maumee Ohio 43537 Hospitality Extended Stay 1997 2014 78  Rooms
8.38 Property       Grand Rapids Homewood Suites     3920 Stahl Drive Grand Rapids Michigan 49546 Hospitality Extended Stay 1997 2013 78  Rooms
8.39 Property       Cheyenne Fairfield Inn and Suites     1415 Stillwater Avenue Cheyenne Wyoming 82009 Hospitality Limited Service 1994 2013 60  Rooms
8.40 Property       Fairfield Inn Laurel     13700 Baltimore Avenue Laurel Maryland 20707 Hospitality Limited Service 1988 2013 109  Rooms
8.41 Property       Courtyard Akron Stow     4047 Bridgewater Parkway Stow Ohio 44224 Hospitality Limited Service 2005 2014 101  Rooms
8.42 Property       Larkspur Landing Roseville     1931 Taylor Road Roseville California 95661 Hospitality Extended Stay 1999 NAP 90  Rooms
8.43 Property       Towneplace Suites Bloomington     105 South Franklin Road Bloomington Indiana 47404 Hospitality Extended Stay 2000 2013 83  Rooms
8.44 Property       Hampton Inn Danville     97 Old Valley School Road Danville Pennsylvania 17821 Hospitality Limited Service 1998 2013 71  Rooms
8.45 Property       Holiday Inn Norwich     10 Laura Boulevard Norwich Connecticut 06360 Hospitality Full Service 1975 2013 135  Rooms
8.46 Property       Hampton Inn Suites Longview North     3044 North Eastman Road Longview Texas 75605 Hospitality Limited Service 2008 2013 91  Rooms
8.47 Property       Springhill Suites Peoria Westlake     2701 West Lake Avenue Peoria Illinois 61615 Hospitality Limited Service 2000 2013 124  Rooms
8.48 Property       Hampton Inn Suites Buda     1201 Cabelas Drive Buda Texas 78610 Hospitality Limited Service 2008 NAP 74  Rooms
8.49 Property       Shawnee Hampton Inn     4851 North Kickapoo Shawnee Oklahoma 74804 Hospitality Limited Service 1996 2013 63  Rooms
8.50 Property       Racine Fairfield Inn     6421 Washington Avenue Racine Wisconsin 53406 Hospitality Limited Service 1991 2016 62  Rooms
8.51 Property       Hampton Inn Selinsgrove Shamokin Dam     3 Stetler Avenue Shamokin Dam Pennsylvania 17876 Hospitality Limited Service 1996 2013 75  Rooms
8.52 Property       Holiday Inn Express & Suites Terrell     300 Tanger Drive Terrell Texas 75160 Hospitality Limited Service 2007 2013 68  Rooms
8.53 Property       Westchase Homewood Suites     2424 Rogerdale Road Houston Texas 77042 Hospitality Extended Stay 1998 2016 96  Rooms
8.54 Property       Holiday Inn Express & Suites Tyler South     2421 East Southeast Loop 323 Tyler Texas 75701 Hospitality Limited Service 2000 2015 88  Rooms
8.55 Property       Holiday Inn Express & Suites Huntsville     148 Interstate 45 South Huntsville Texas 77340 Hospitality Limited Service 2008 2013 87  Rooms
8.56 Property       Hampton Inn Sweetwater     302 Southeast Georgia Avenue Sweetwater Texas 79556 Hospitality Limited Service 2009 NAP 72  Rooms
8.57 Property       Comfort Suites Buda Austin South     15295 South Interstate 35 Building 800 Buda Texas 78610 Hospitality Limited Service 2009 NAP 72  Rooms
8.58 Property       Fairfield Inn & Suites Weatherford     175 Alford Drive Weatherford Texas 76087 Hospitality Limited Service 2009 2016 86  Rooms
8.59 Property       Holiday Inn Express & Suites Altus     2812 East Broadway Altus Oklahoma 73521 Hospitality Limited Service 2008 2013 68  Rooms
8.60 Property       Comfort Inn & Suites Paris     3035 Northeast Loop 286 Paris Texas 75460 Hospitality Limited Service 2009 NAP 56  Rooms
8.61 Property       Hampton Inn Suites Decatur     110 South Highway 81/287 Decatur Texas 76234 Hospitality Limited Service 2008 2013 74  Rooms
8.62 Property       Holiday Inn Express & Suites Texarkana East     5210 Crossroads Parkway Texarkana Arkansas 71854 Hospitality Limited Service 2009 NAP 88  Rooms
8.63 Property       Mankato Fairfield Inn     141 Apache Place Mankato Minnesota 56001 Hospitality Limited Service 1997 2016 61  Rooms
8.64 Property       Candlewood Suites Texarkana     2901 South Cowhorn Creek Loop Texarkana Texas 75503 Hospitality Extended Stay 2009 2014 80  Rooms
8.65 Property       Country Inn & Suites Houston Intercontinental Airport East     20611 Highway 59 Humble Texas 77338 Hospitality Limited Service 2001 2017 62  Rooms
9 Loan   SMF V Starwood Mortgage Capital LLC Grant Building NAP NAP 310 Grant Street Pittsburgh Pennsylvania 15219 Office CBD 1929 2006 461,006  SF
10 Loan   CREFI Citi Real Estate Funding Inc. Ann Arbor Mixed Use Portfolio NAP NAP         Mixed Use Office/Retail     190,205  SF
10.01 Property       McKinley Towne Centre     401 East Liberty Street Ann Arbor Michigan 48104 Mixed Use Office/Retail 1973 2015-2016 130,824  SF
10.02 Property       Liberty Square     505 East Liberty Street & 500 East Washington Street Ann Arbor Michigan 48104 Mixed Use Office/Retail 1960, 1999 2007-2009 59,381  SF
11 Loan   SMF V Starwood Mortgage Capital LLC Visions Hotel Portfolio NAP NAP         Hospitality Limited Service     839  Rooms
11.01 Property       Holiday Inn Express & Suites Buffalo     601 Main Street Buffalo New York 14203 Hospitality Limited Service 1980 2016 146  Rooms
11.02 Property       Hampton Inn Potsdam     169 Market Street Potsdam New York 13676 Hospitality Limited Service 2014 NAP 94  Rooms
11.03 Property       Hampton Inn & Suites Utica     172-180 North Genesee Street Utica New York 13502 Hospitality Limited Service 2007 2014 83  Rooms
11.04 Property       Fairfield Inn & Suites Olean     3270 West State Street Olean New York 14760 Hospitality Limited Service 2001 2015 76  Rooms
11.05 Property       Hampton Inn & Suites East Aurora     49 Olean Street East Aurora New York 14052 Hospitality Limited Service 2003 2011 80  Rooms
11.06 Property       Fairfield Inn & Suites Binghamton     864 Upper Front Street Binghamton New York 13905 Hospitality Limited Service 2000 2013-2014 82  Rooms
11.07 Property       Fairfield Inn & Suites Rochester South     4695 W Henrietta Road Henrietta New York 14467 Hospitality Limited Service 1995 2016 62  Rooms
11.08 Property       Fairfield Inn & Suites Albany     74 State Street Albany New York 12207 Hospitality Limited Service 2006 2015 75  Rooms
11.09 Property       Fairfield Inn & Suites Corning     3 South Buffalo Street Corning New York 14830 Hospitality Limited Service 1997 2017 63  Rooms
11.10 Property       Fairfield Inn & Suites Rochester West/Greece     400 Paddy Creek Circle Rochester New York 14615 Hospitality Limited Service 1998 2014 78  Rooms
12 Loan   CREFI Citi Real Estate Funding Inc.; Wells Fargo Bank, National Association Pleasant Prairie Premium Outlets NAP NAP 11211 120th Avenue Pleasant Prairie Wisconsin 53815 Retail Outlet Center 1987, 1989 and 2006 NAP 402,615  SF
13 Loan   Barclays Bank PLC Morgan Stanley Bank, N.A.; Wells Fargo Bank, N.A.; Barclays Bank PLC Lakeside Shopping Center NAP NAP 3301 Veterans Memorial Boulevard Metairie Louisiana 70002 Retail Super Regional Mall 1960 2002 1,211,349  SF
14 Loan   Barclays Bank PLC Barclays Bank PLC 440 Mamaroneck Avenue NAP NAP 440 Mamaroneck Avenue Harrison New York 10528 Office Suburban 1979 2007 239,156  SF
15 Loan   SMF V Starwood Mortgage Capital LLC Mesa Grand Shopping Center NAP NAP 1639, 1641, 1655, 1733 & 1859 Stapley Drive and 1236 & 1240 East Baseline Road Mesa Arizona 85204 Retail Anchored 1999, 2001 NAP 229,766  SF
16 Loan   Barclays Bank PLC Goldman Sachs Mortgage Company; Barclays Bank PLC Long Island Prime Portfolio - Uniondale NAP NAP         Office Suburban     1,750,761  SF
16.01 Property       RXR Plaza     625 RXR Plaza Uniondale New York 11553 Office Suburban 1985 NAP 1,085,298  SF
16.02 Property       Omni     333 Earle Ovington Boulevard Uniondale New York 11553 Office Suburban 1990 NAP 665,463  SF
17 Loan   CREFI Citi Real Estate Funding Inc. Mars Petcare Storage & Distribution Center NAP NAP 5303 Fisher Road Columbus Ohio 43228 Industrial Distribution 1968 2017 465,256  SF
18 Loan   PCC Principal Commercial Capital Bradley Business Center NAP NAP 2500 and 2631 West Bradley Place   Chicago Illinois 60618 Mixed Use Office/Warehouse 1956 2014-2017 313,493  SF
19 Loan   PCC Principal Commercial Capital 3901 N. First Street NAP NAP 3901 North First Street San Jose California 95134 Office Suburban 1984-1985 2016-2017 65,188  SF
20 Loan   CREFI Citi Real Estate Funding Inc. Canyon Portal NAP NAP 270-300 North Highway 89A Sedona Arizona 86336 Mixed Use Retail/Hospitality 1947 1990, 2000 47,511  SF
21 Loan   PCC Principal Commercial Capital Scripps Center NAP NAP 312 Walnut Street Cincinnati Ohio 45202 Office CBD 1989 2013-2015 538,243  SF
22 Loan   PCC Principal Commercial Capital Victoria Park Shoppes NAP NAP 618-680 North Federal Highway    Fort Lauderdale Florida 33304 Retail Anchored 2004 NAP 63,275  SF
23 Loan   PCC Principal Commercial Capital 1450 Veterans NAP NAP 1450 Veterans Boulevard Redwood City California 94063 Office Suburban 1999 NAP 53,000  SF
24 Loan   PCC Principal Commercial Capital Westerre I and II NAP NAP 3951 and 3957 Westerre Parkway Richmond Virginia 23233 Office Suburban 1988, 1998 NAP 163,261  SF
25 Loan   Barclays Bank PLC Rialto Mortgage Finance, LLC; Citigroup Global Markets Realty Corp.; Barclays Bank PLC Atlanta and Anchorage Hotel Portfolio NAP NAP         Hospitality Full Service     993  Rooms
25.01 Property       Hilton Anchorage     500 West 3rd Avenue Anchorage Alaska 99501 Hospitality Full Service 1958-1984 NAP 606  Rooms
25.02 Property       Renaissance Concourse Atlanta Airport Hotel     1 Hartsfield Centre Parkway Atlanta Georgia 30354 Hospitality Full Service 1992 2013 387  Rooms
26 Loan   PCC Principal Commercial Capital The Falls at Snake River Landing NAP NAP 1415 Whitewater Drive Idaho Falls Idaho 83402 Multifamily Garden 2016-2017 NAP 228  Units
27 Loan   Barclays Bank PLC JP Morgan Chase Bank, Natixis Real Estate Capital LLC, Deutsche Bank AG, Societe Generale, Barclays Bank PLC 245 Park Avenue NAP NAP 245 Park Avenue New York New York 10167 Office CBD 1965 2006 1,723,993  SF
28 Loan   PCC Principal Commercial Capital 888 Tennessee NAP NAP 888 Tennessee Street San Francisco California 94107 Industrial Warehouse 1953 2017 40,000  SF
29 Loan   PCC Principal Commercial Capital Low Country Village NAP NAP 30 and 32 Malphrus Road Bluffton South Carolina 29910 Retail Anchored 2003, 2005 NAP 139,859  SF
30 Loan   SMF V Starwood Mortgage Capital LLC 215 & Town Center NAP NAP 10777 West Twain Avenue Las Vegas Nevada 89135 Office Suburban 2006 2015 67,423  SF
31 Loan   PCC Principal Commercial Capital Ocean City Shopping Center NAP NAP 11801 Coastal Highway Ocean City Maryland 21842 Retail Anchored 1983, 2016 2010 109,513  SF
32 Loan   SMF V Starwood Mortgage Capital LLC Pangea 17 NAP NAP         Multifamily Garden     294  Units
32.01 Property       1807 South Saint Louis Avenue     1807 South Saint Louis Avenue Chicago Illinois 60623 Multifamily Garden 1929 2016 24  Units
32.02 Property       1145 North Austin Boulevard     1145 North Austin Boulevard Chicago Illinois 60651 Multifamily Garden 1929 2016 25  Units
32.03 Property       136 East 155th Street     136 East 155th Street Harvey Illinois 60426 Multifamily Garden 1931 2016 27  Units
32.04 Property       1501 East 68th Street     1501 East 68th Street Chicago Illinois 60637 Multifamily Garden 1916 2016 18  Units
32.05 Property       7300 South Yates Boulevard     7300 South Yates Boulevard Chicago Illinois 60649 Multifamily Garden 1925 2016 16  Units
32.06 Property       14123 South Tracy Avenue     14123 South Tracy Avenue Riverdale Illinois 60827 Multifamily Garden 1968 2016 18  Units
32.07 Property       7925 South Phillips Avenue     7925 South Phillips Avenue Chicago Illinois 60617 Multifamily Garden 1963 2016 26  Units
32.08 Property       8000 South Ellis Avenue     8000 South Ellis Avenue Chicago Illinois 60619 Multifamily Garden 1928 2016 18  Units
32.09 Property       13256 South Prairie Avenue     13256 South Prairie Avenue Chicago Illinois 60827 Multifamily Garden 1971 2016 11  Units
32.10 Property       8101 South Justine Street     8101 South Justine Street Chicago Illinois 60620 Multifamily Garden 1926 2016 13  Units
32.11 Property       7135 South Blackstone Avenue     7135 South Blackstone Avenue Chicago Illinois 60619 Multifamily Garden 1920 2016 12  Units
32.12 Property       320 North Mason Avenue     320 North Mason Avenue Chicago Illinois 60644 Multifamily Garden 1969 2016 12  Units
32.13 Property       410 East 107th Street     410 East 107th Street Chicago Illinois 60628 Multifamily Garden 1965 2016 11  Units
32.14 Property       1257 South Christiana Avenue     1257 South Christiana Avenue Chicago Illinois 60623 Multifamily Garden 1914 2016 8  Units
32.15 Property       10933 South Vernon Avenue     10933 South Vernon Avenue Chicago Illinois 60628 Multifamily Garden 1962, 1968 2016 9  Units
32.16 Property       8040 South Vernon Avenue     8040 South Vernon Avenue Chicago Illinois 60619 Multifamily Garden 1929 2016 6  Units
32.17 Property       12000 South Eggleston Avenue     12000 South Eggleston Avenue Chicago Illinois 60628 Multifamily Garden 1928 2016 10  Units
32.18 Property       2041 East 75th Street     2041 East 75th Street Chicago Illinois 60649 Multifamily Garden 1965 2016 10  Units
32.19 Property       219 East 68th Street     219 East 68th Street Chicago Illinois 60637 Multifamily Garden 1928 2016 6  Units
32.20 Property       8751 South Cottage Grove Avenue     8751 South Cottage Grove Avenue Chicago Illinois 60619 Multifamily Garden 1963 2016 8  Units
32.21 Property       7159 South Wabash Avenue     7159 South Wabash Avenue Chicago Illinois 60619 Multifamily Garden 1925 2016 6  Units
33 Loan   SMF V Starwood Mortgage Capital LLC Tampa Bay Industrial NAP NAP         Industrial Flex     231,726  SF
33.01 Property       Bay Tec Center     2810 - 2880 Scherer Drive North St. Petersburg Florida 33716 Industrial Flex 1985 NAP 124,186  SF
33.02 Property       Airport Corporate Center     6702 Benjamin Road Tampa Florida 33634 Industrial Flex 1982-1984 NAP 107,540  SF
34 Loan   PCC Principal Commercial Capital Springhill Suites Denton NAP NAP 1434 Centre Place Drive Denton Texas 76205 Hospitality Select Service 2007 2015-2016 129  Rooms
35 Loan   CREFI Citi Real Estate Funding Inc. The Oaks at Palomar NAP NAP 1939, 1945 and 1949 Palomar Oaks Way Carlsbad California 92008 Industrial Flex 1989 NAP 76,767  SF
36 Loan   CREFI Citi Real Estate Funding Inc. Royal Oaks Shopping Center NAP NAP 3210 Lithia Pinecrest Road Valrico Florida 33594 Retail Anchored 1989 NAP 89,766  SF
37 Loan   Barclays Bank PLC Barclays Bank PLC Foothills Health Center NAP NAP 4510 & 4530 East Ray Road Phoenix Arizona 85044 Office Medical Office 1994 2002 53,310  SF
38 Loan   Barclays Bank PLC Barclays Bank PLC Lindbergh Plaza NAP NAP 7481 South Lindbergh Boulevard St. Louis Missouri 63125 Retail Anchored 1970 2000 156,478  SF
39 Loan   PCC Principal Commercial Capital Fox Run Apartments NAP NAP 11 and 12 Flintlock Road   Ledyard Connecticut 06339 Multifamily Garden 1965 2017 172  Units
40 Loan   SMF V Starwood Mortgage Capital LLC 117 East Washington NAP NAP 117 East Washington Street Indianapolis Indiana 46204 Mixed Use Office/Retail 1960 2007 48,702  SF
41 Loan   CREFI Citi Real Estate Funding Inc. Bryan Woods Apartments NAP NAP 915 Bryan Place Garner North Carolina 27529 Multifamily Garden 1986 2006 160  Units
42 Loan   SMF V Starwood Mortgage Capital LLC American Mini Storage - Converse NAP NAP 8150 Kitty Hawk Road Converse Texas 78109 Self Storage Self Storage 2000, 2003 NAP 87,620  SF
43 Loan   CREFI Citi Real Estate Funding Inc. The Shops at Fayette Crossing NAP NAP 221 Walmart Drive Uniontown Pennsylvania 15401 Retail Shadow Anchored 2007 NAP 37,954  SF
44 Loan   SMF V Starwood Mortgage Capital LLC Hampton Inn Richland NAP NAP 891 U.S. Highway 49S Richland Mississippi 39218 Hospitality Limited Service 2015 NAP 78  Rooms
45 Loan   Barclays Bank PLC Barclays Bank PLC Ohio Retail Portfolio - Discount Drug Mart Plaza NAP NAP         Retail Anchored     69,574  SF
45.01 Property       Parma Heights Plaza     6476 York Road Parma Heights Ohio 44130 Retail Anchored 1990 NAP 32,294  SF
45.02 Property       Upper Sandusky Plaza     1155 East Wyandot Road Upper Sandusky Ohio 43351 Retail Anchored 2002 NAP 37,280  SF
46 Loan   SMF V Starwood Mortgage Capital LLC Kohls White Lake NAP NAP 7375 Highland Road White Lake Michigan 48383 Retail Single Tenant Retail 2007 NAP 88,800  SF
47 Loan   SMF V Starwood Mortgage Capital LLC Las Brisas Apartments NAP NAP 12215 Northwood Forest Drive Houston Texas 77039 Multifamily Garden 1970 NAP 148  Units
48 Loan   SMF V Starwood Mortgage Capital LLC Mountain Cactus Ranch NAP NAP 10667 South Avenue 10 East Yuma Arizona 85365 Manufactured Housing Manufactured Housing 1993 NAP 217  Pads
49 Loan   CREFI Citi Real Estate Funding Inc. Walgreens Columbia, SC NAP NAP 9001 Two Notch Road Columbia South Carolina 29223 Retail Single Tenant Retail 2009 NAP 14,820  SF
50 Loan   Barclays Bank PLC Barclays Bank PLC 1000 South Sherman Street NAP NAP 1000 South Sherman Street Clinton Illinois 61727 Industrial Warehouse/Distribution 1946-1992 2015 638,682  SF
51 Loan   CREFI Citi Real Estate Funding Inc. StorQuest Corona NAP NAP 12530 Magnolia Avenue Riverside California 92503 Self Storage Self Storage 1982 NAP 62,813  SF
52 Loan   CREFI Citi Real Estate Funding Inc. St. Petersburg MHC Portfolio NAP NAP         Manufactured Housing Manufactured Housing     79  Pads
52.01 Property       Westgate Manor MHC     7499 46th Avenue North St. Petersburg Florida 33714 Manufactured Housing Manufactured Housing 1950 NAP 41  Pads
52.02 Property       Villa Plumosa MHC     3290 54th Avenue North St. Petersburg Florida 33714 Manufactured Housing Manufactured Housing 1984 NAP 38  Pads
53 Loan   CREFI Citi Real Estate Funding Inc. CSS Rohnert Park NAP NAP 6100 State Farm Drive Rohnert Park California 94928 Self Storage Self Storage 1997 NAP 81,037  SF

 

Page 1 of 11 
 

 

CGCMT 2017-P8 Pre-Marketing Annex A

 

Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Loan Per Unit ($) Ownership Interest Original Balance ($) Cut-off Date Balance ($) Allocated Cut-off Date Loan Amount ($) % of Initial Pool Balance Balloon Balance ($) Mortgage Loan Rate (%) Administrative Fee Rate (%) (1) Net Mortgage Loan Rate (%) Monthly Debt Service ($) (2) Annual Debt Service ($)
1 Loan   Barclays Bank PLC Barclays Bank PLC 225 & 233 Park Avenue South 347.76 Fee Simple 60,000,000 60,000,000 60,000,000 5.5% 60,000,000 3.65140%   3.6514% 185,105.69 2,221,268.28
2 Loan   CGMRC Citigroup Global Markets Realty Corp. General Motors Building 738.70 Fee Simple 55,200,000 55,200,000 55,200,000 5.1% 55,200,000 3.43000%   3.4300% 159,971.39 1,919,656.67
3 Loan   SMF V Starwood Mortgage Capital LLC 9-19 9th Avenue 1,720.24 Fee Simple 55,000,000 55,000,000 55,000,000 5.1% 55,000,000 4.13100%   4.1310% 191,967.19 2,303,606.25
4 Loan   CREFI Citi Real Estate Funding Inc.; Morgan Stanley Bank N.A. Corporate Woods Portfolio 108.82 Fee Simple 50,000,000 50,000,000   4.6% 40,349,869 4.45000%   4.4500% 251,859.38 3,022,312.57
4.01 Property       Corporate Woods - Building 82   Fee Simple     7,783,418 0.7%            
4.02 Property       Corporate Woods - Building 40   Fee Simple     7,326,565 0.7%            
4.03 Property       Corporate Woods - Building 84   Fee Simple     7,140,440 0.7%            
4.04 Property       Corporate Woods - Building 32   Fee Simple     5,380,711 0.5%            
4.05 Property       Corporate Woods - Building 34   Fee Simple     2,605,753 0.2%            
4.06 Property       Corporate Woods - Building 14   Fee Simple     2,436,548 0.2%            
4.07 Property       Corporate Woods - Building 70   Fee Simple     2,318,105 0.2%            
4.08 Property       Corporate Woods - Building 9   Fee Simple     2,165,821 0.2%            
4.09 Property       Corporate Woods - Building 6   Fee Simple     2,148,900 0.2%            
4.10 Property       Corporate Woods - Building 12   Fee Simple     2,115,059 0.2%            
4.11 Property       Corporate Woods - Building 27   Fee Simple     2,064,298 0.2%            
4.12 Property       Corporate Woods - Building 51   Fee Simple     1,776,650 0.2%            
4.13 Property       Corporate Woods - Building 55   Fee Simple     1,742,809 0.2%            
4.14 Property       Corporate Woods - Building 65   Fee Simple     1,116,751 0.1%            
4.15 Property       Corporate Woods - Building 3   Fee Simple     1,116,751 0.1%            
4.16 Property       Corporate Woods - Building 75   Fee Simple     761,421 0.1%            
5 Loan   CREFI Citi Real Estate Funding Inc. Bank of America Plaza 108.43 Fee Simple 47,600,000 47,600,000 47,600,000 4.4% 42,765,344 4.05460%   4.0546% 228,750.56 2,745,006.72
6 Loan   CREFI, Barclays Bank PLC Citi Real Estate Funding Inc.; Barclays Bank PLC; Bank of America N.A. Mall of Louisiana 418.39 Fee Simple 47,000,000 47,000,000 47,000,000 4.3% 40,635,779 3.98400%   3.9840% 223,951.87 2,687,422.41
7 Loan   PCC Principal Commercial Capital The Grove at Shrewsbury 294.84 Fee Simple 43,600,000 43,600,000 43,600,000 4.0% 43,600,000 3.77000%   3.7700% 138,879.12 1,666,549.44
8 Loan   Barclays Bank PLC; SMF V JPMorgan Chase Bank; Bank of America, N.A.; Barclays Bank PLC; Deutsche Bank AG Starwood Capital Group Hotel Portfolio 90,680.18 Fee Simple/Leasehold 41,817,500 41,817,500   3.8% 41,817,500 4.48600%   4.4860% 158,498.97 1,901,987.64
8.01 Property       Larkspur Landing Sunnyvale   Fee Simple     2,467,894 0.2%            
8.02 Property       Larkspur Landing Milpitas   Fee Simple     2,079,473 0.2%            
8.03 Property       Larkspur Landing Campbell   Fee Simple     1,828,421 0.2%            
8.04 Property       Larkspur Landing San Francisco   Fee Simple     1,506,315 0.1%            
8.05 Property       Larkspur Landing Pleasanton   Fee Simple     1,473,158 0.1%            
8.06 Property       Larkspur Landing Bellevue   Fee Simple     1,312,105 0.1%            
8.07 Property       Larkspur Landing Sacramento   Fee Simple     980,526 0.1%            
8.08 Property       Hampton Inn Ann Arbor North   Fee Simple     956,842 0.1%            
8.09 Property       Larkspur Landing Hillsboro   Fee Simple     956,842 0.1%            
8.10 Property       Larkspur Landing Renton   Fee Simple     947,368 0.1%            
8.11 Property       Holiday Inn Arlington Northeast Rangers Ballpark   Fee Simple     909,473 0.1%            
8.12 Property       Residence Inn Toledo Maumee   Fee Simple     900,000 0.1%            
8.13 Property       Residence Inn Williamsburg   Fee Simple     862,105 0.1%            
8.14 Property       Hampton Inn Suites Waco South   Fee Simple     795,789 0.1%            
8.15 Property       Holiday Inn Louisville Airport Fair Expo   Fee Simple     781,579 0.1%            
8.16 Property       Courtyard Tyler   Fee Simple     767,368 0.1%            
8.17 Property       Hilton Garden Inn Edison Raritan Center   Leasehold     767,368 0.1%            
8.18 Property       Hilton Garden Inn St Paul Oakdale   Fee Simple     757,895 0.1%            
8.19 Property       Residence Inn Grand Rapids West   Fee Simple     748,421 0.1%            
8.20 Property       Peoria, AZ Residence Inn   Fee Simple     743,684 0.1%            
8.21 Property       Hampton Inn Suites Bloomington Normal   Fee Simple     738,947 0.1%            
8.22 Property       Courtyard Chico   Fee Simple     724,737 0.1%            
8.23 Property       Hampton Inn Suites Kokomo   Fee Simple     701,052 0.1%            
8.24 Property       Hampton Inn Suites South Bend   Fee Simple     701,052 0.1%            
8.25 Property       Courtyard Wichita Falls   Fee Simple     667,895 0.1%            
8.26 Property       Hampton Inn Morehead   Fee Simple     648,947 0.1%            
8.27 Property       Residence Inn Chico   Fee Simple     630,000 0.1%            
8.28 Property       Courtyard Lufkin   Fee Simple     601,579 0.1%            
8.29 Property       Hampton Inn Carlisle   Fee Simple     596,842 0.1%            
8.30 Property       Springhill Suites Williamsburg   Fee Simple     596,842 0.1%            
8.31 Property       Fairfield Inn Bloomington   Fee Simple     592,105 0.1%            
8.32 Property       Waco Residence Inn   Fee Simple     577,895 0.1%            
8.33 Property       Holiday Inn Express Fishers   Fee Simple     540,000 0.0%            
8.34 Property       Larkspur Landing Folsom   Fee Simple     525,789 0.0%            
8.35 Property       Springhill Suites Chicago Naperville Warrenville   Fee Simple     497,368 0.0%            
8.36 Property       Holiday Inn Express & Suites Paris   Fee Simple     492,631 0.0%            
8.37 Property       Toledo Homewood Suites   Fee Simple     492,631 0.0%            
8.38 Property       Grand Rapids Homewood Suites   Fee Simple     478,421 0.0%            
8.39 Property       Cheyenne Fairfield Inn and Suites   Fee Simple     445,263 0.0%            
8.40 Property       Fairfield Inn Laurel   Fee Simple     445,263 0.0%            
8.41 Property       Courtyard Akron Stow   Fee Simple     435,789 0.0%            
8.42 Property       Larkspur Landing Roseville   Fee Simple     412,105 0.0%            
8.43 Property       Towneplace Suites Bloomington   Fee Simple     412,105 0.0%            
8.44 Property       Hampton Inn Danville   Fee Simple     407,368 0.0%            
8.45 Property       Holiday Inn Norwich   Fee Simple     402,631 0.0%            
8.46 Property       Hampton Inn Suites Longview North   Fee Simple     397,895 0.0%            
8.47 Property       Springhill Suites Peoria Westlake   Fee Simple     397,895 0.0%            
8.48 Property       Hampton Inn Suites Buda   Fee Simple     393,158 0.0%            
8.49 Property       Shawnee Hampton Inn   Fee Simple     393,158 0.0%            
8.50 Property       Racine Fairfield Inn   Fee Simple     383,684 0.0%            
8.51 Property       Hampton Inn Selinsgrove Shamokin Dam   Fee Simple     374,210 0.0%            
8.52 Property       Holiday Inn Express & Suites Terrell   Fee Simple     355,263 0.0%            
8.53 Property       Westchase Homewood Suites   Fee Simple     343,857 0.0%            
8.54 Property       Holiday Inn Express & Suites Tyler South   Fee Simple     341,053 0.0%            
8.55 Property       Holiday Inn Express & Suites Huntsville   Fee Simple     326,842 0.0%            
8.56 Property       Hampton Inn Sweetwater   Fee Simple     298,421 0.0%            
8.57 Property       Comfort Suites Buda Austin South   Fee Simple     251,053 0.0%            
8.58 Property       Fairfield Inn & Suites Weatherford   Fee Simple     236,842 0.0%            
8.59 Property       Holiday Inn Express & Suites Altus   Fee Simple     191,919 0.0%            
8.60 Property       Comfort Inn & Suites Paris   Fee Simple     170,526 0.0%            
8.61 Property       Hampton Inn Suites Decatur   Fee Simple     163,182 0.0%            
8.62 Property       Holiday Inn Express & Suites Texarkana East   Fee Simple     151,113 0.0%            
8.63 Property       Mankato Fairfield Inn   Fee Simple     135,416 0.0%            
8.64 Property       Candlewood Suites Texarkana   Fee Simple     104,698 0.0%            
8.65 Property       Country Inn & Suites Houston Intercontinental Airport East   Fee Simple     99,431 0.0%            
9 Loan   SMF V Starwood Mortgage Capital LLC Grant Building 82.43 Fee Simple 38,000,000 38,000,000 38,000,000 3.5% 34,165,449 4.70000%   4.7000% 197,082.37 2,364,988.44
10 Loan   CREFI Citi Real Estate Funding Inc. Ann Arbor Mixed Use Portfolio 182.70 Fee Simple 34,750,000 34,750,000   3.2% 31,769,562 4.44350%   4.4435% 174,908.48 2,098,901.76
10.01 Property       McKinley Towne Centre   Fee Simple     27,800,000 2.6%            
10.02 Property       Liberty Square   Fee Simple     6,950,000 0.6%            
11 Loan   SMF V Starwood Mortgage Capital LLC Visions Hotel Portfolio 64,779.50 Various 34,400,000 34,400,000   3.2% 27,789,431 4.48000%   4.4800% 173,891.19 2,086,694.28
11.01 Property       Holiday Inn Express & Suites Buffalo   Fee Simple     5,063,477 0.5%            
11.02 Property       Hampton Inn Potsdam   Fee Simple     4,177,369 0.4%            
11.03 Property       Hampton Inn & Suites Utica   Fee Simple     4,114,075 0.4%            
11.04 Property       Fairfield Inn & Suites Olean   Leasehold     3,924,195 0.4%            
11.05 Property       Hampton Inn & Suites East Aurora   Fee Simple     3,892,548 0.4%            
11.06 Property       Fairfield Inn & Suites Binghamton   Fee Simple     2,848,206 0.3%            
11.07 Property       Fairfield Inn & Suites Rochester South   Fee Simple     2,848,206 0.3%            
11.08 Property       Fairfield Inn & Suites Albany   Fee Simple     2,784,913 0.3%            
11.09 Property       Fairfield Inn & Suites Corning   Fee Simple     2,373,505 0.2%            
11.10 Property       Fairfield Inn & Suites Rochester West/Greece   Leasehold     2,373,505 0.2%            
12 Loan   CREFI Citi Real Estate Funding Inc.; Wells Fargo Bank, National Association Pleasant Prairie Premium Outlets 360.15 Fee Simple 34,000,000 34,000,000 34,000,000 3.1% 34,000,000 3.99500%   3.9950% 114,763.77 1,377,165.28
13 Loan   Barclays Bank PLC Morgan Stanley Bank, N.A.; Wells Fargo Bank, N.A.; Barclays Bank PLC Lakeside Shopping Center 144.47 Fee Simple/Leasehold 33,000,000 33,000,000 33,000,000 3.0% 33,000,000 3.77000%   3.7700% 105,114.93 1,261,379.16
14 Loan   Barclays Bank PLC Barclays Bank PLC 440 Mamaroneck Avenue 137.99 Fee Simple 33,000,000 33,000,000 33,000,000 3.0% 27,842,634 4.97800%   4.9780% 176,707.70 2,120,492.40
15 Loan   SMF V Starwood Mortgage Capital LLC Mesa Grand Shopping Center 130.57 Fee Simple 30,000,000 30,000,000 30,000,000 2.8% 26,973,752 4.70200%   4.7020% 155,627.41 1,867,528.92
16 Loan   Barclays Bank PLC Goldman Sachs Mortgage Company; Barclays Bank PLC Long Island Prime Portfolio - Uniondale 113.07 Leasehold 29,180,000 29,180,000   2.7% 29,180,000 4.45000%   4.4500% 109,712.07 1,316,544.84
16.01 Property       RXR Plaza   Leasehold     17,372,382 1.6%            
16.02 Property       Omni   Leasehold     11,807,618 1.1%            
17 Loan   CREFI Citi Real Estate Funding Inc. Mars Petcare Storage & Distribution Center 50.88 Fee Simple 23,670,000 23,670,000 23,670,000 2.2% 20,477,166 4.01000%   4.0100% 113,140.70 1,357,688.40
18 Loan   PCC Principal Commercial Capital Bradley Business Center 74.64 Fee Simple 23,400,000 23,400,000 23,400,000 2.2% 20,014,100 4.55000%   4.5500% 119,260.56 1,431,126.72
19 Loan   PCC Principal Commercial Capital 3901 N. First Street 349.76 Fee Simple 22,800,000 22,800,000 22,800,000 2.1% 20,550,550 4.83000%   4.8300% 120,037.49 1,440,449.88
20 Loan   CREFI Citi Real Estate Funding Inc. Canyon Portal 473.57 Leasehold 22,500,000 22,500,000 22,500,000 2.1% 18,306,665 4.69000%   4.6900% 116,558.31 1,398,699.72
21 Loan   PCC Principal Commercial Capital Scripps Center 133.77 Fee Simple 22,000,000 22,000,000 22,000,000 2.0% 18,867,634 4.66000%   4.6600% 113,571.99 1,362,863.88
22 Loan   PCC Principal Commercial Capital Victoria Park Shoppes 315.38 Fee Simple 20,000,000 19,955,580 19,955,580 1.8% 16,345,994 4.82000%   4.8200% 105,174.99 1,262,099.88
23 Loan   PCC Principal Commercial Capital 1450 Veterans 336.79 Fee Simple 17,850,000 17,850,000 17,850,000 1.6% 17,850,000 4.07000%   4.0700% 61,382.10 736,585.21
24 Loan   PCC Principal Commercial Capital Westerre I and II 106.58 Fee Simple 17,400,000 17,400,000 17,400,000 1.6% 13,997,999 4.36000%   4.3600% 86,721.76 1,040,661.12
25 Loan   Barclays Bank PLC Rialto Mortgage Finance, LLC; Citigroup Global Markets Realty Corp.; Barclays Bank PLC Atlanta and Anchorage Hotel Portfolio 114,827.30 Fee Simple/Leasehold 17,000,000 16,855,648   1.6% 13,045,270 5.73000%   5.7300% 106,742.72 1,280,912.64
25.01 Property       Hilton Anchorage   Fee Simple     9,594,754 0.9%            
25.02 Property       Renaissance Concourse Atlanta Airport Hotel   Leasehold     7,260,895 0.7%            
26 Loan   PCC Principal Commercial Capital The Falls at Snake River Landing 69,078.95 Fee Simple 15,750,000 15,750,000 15,750,000 1.4% 15,750,000 3.98000%   3.9800% 52,963.02 635,556.25
27 Loan   Barclays Bank PLC JP Morgan Chase Bank, Natixis Real Estate Capital LLC, Deutsche Bank AG, Societe Generale, Barclays Bank PLC 245 Park Avenue 626.45 Fee Simple 15,000,000 15,000,000 15,000,000 1.4% 15,000,000 3.66940%   3.6694% 46,504.55 558,054.60
28 Loan   PCC Principal Commercial Capital 888 Tennessee 375.00 Fee Simple 15,000,000 15,000,000 15,000,000 1.4% 15,000,000 3.93000%   3.9300% 49,807.29 597,687.50
29 Loan   PCC Principal Commercial Capital Low Country Village 97.96 Fee Simple 13,700,000 13,700,000 13,700,000 1.3% 13,700,000 4.26000%   4.2600% 49,310.49 591,725.83
30 Loan   SMF V Starwood Mortgage Capital LLC 215 & Town Center 202.45 Fee Simple 13,650,000 13,650,000 13,650,000 1.3% 12,221,713 4.48500%   4.4850% 69,040.94 828,491.28
31 Loan   PCC Principal Commercial Capital Ocean City Shopping Center 123.27 Fee Simple 13,500,000 13,500,000 13,500,000 1.2% 11,894,152 4.79000%   4.7900% 70,748.24 848,978.88
32 Loan   SMF V Starwood Mortgage Capital LLC Pangea 17 43,537.41 Fee Simple 12,800,000 12,800,000   1.2% 12,800,000 4.44000%   4.4400% 48,017.78 576,213.33
32.01 Property       1807 South Saint Louis Avenue   Fee Simple     1,133,998 0.1%            
32.02 Property       1145 North Austin Boulevard   Fee Simple     1,133,998 0.1%            
32.03 Property       136 East 155th Street   Fee Simple     1,077,298 0.1%            
32.04 Property       1501 East 68th Street   Fee Simple     878,848 0.1%            
32.05 Property       7300 South Yates Boulevard   Fee Simple     793,798 0.1%            
32.06 Property       14123 South Tracy Avenue   Fee Simple     737,099 0.1%            
32.07 Property       7925 South Phillips Avenue   Fee Simple     708,749 0.1%            
32.08 Property       8000 South Ellis Avenue   Fee Simple     652,049 0.1%            
32.09 Property       13256 South Prairie Avenue   Fee Simple     652,049 0.1%            
32.10 Property       8101 South Justine Street   Fee Simple     623,699 0.1%            
32.11 Property       7135 South Blackstone Avenue   Fee Simple     566,999 0.1%            
32.12 Property       320 North Mason Avenue   Fee Simple     510,299 0.0%            
32.13 Property       410 East 107th Street   Fee Simple     453,599 0.0%            
32.14 Property       1257 South Christiana Avenue   Fee Simple     425,249 0.0%            
32.15 Property       10933 South Vernon Avenue   Fee Simple     425,249 0.0%            
32.16 Property       8040 South Vernon Avenue   Fee Simple     368,549 0.0%            
32.17 Property       12000 South Eggleston Avenue   Fee Simple     368,549 0.0%            
32.18 Property       2041 East 75th Street   Fee Simple     368,549 0.0%            
32.19 Property       219 East 68th Street   Fee Simple     340,199 0.0%            
32.20 Property       8751 South Cottage Grove Avenue   Fee Simple     297,674 0.0%            
32.21 Property       7159 South Wabash Avenue   Fee Simple     283,499 0.0%            
33 Loan   SMF V Starwood Mortgage Capital LLC Tampa Bay Industrial 49.99 Fee Simple 11,585,000 11,585,000   1.1% 10,369,399 4.47000%   4.4700% 58,493.17 701,918.04
33.01 Property       Bay Tec Center   Fee Simple     6,545,102 0.6%            
33.02 Property       Airport Corporate Center   Fee Simple     5,039,898 0.5%            
34 Loan   PCC Principal Commercial Capital Springhill Suites Denton 86,046.51 Fee Simple 11,100,000 11,100,000 11,100,000 1.0% 8,954,578 4.44000%   4.4400% 55,847.04 670,164.48
35 Loan   CREFI Citi Real Estate Funding Inc. The Oaks at Palomar 130.52 Fee Simple 10,020,000 10,020,000 10,020,000 0.9% 10,020,000 4.13000%   4.1300% 34,964.47 419,573.58
36 Loan   CREFI Citi Real Estate Funding Inc. Royal Oaks Shopping Center 111.40 Fee Simple 10,000,000 10,000,000 10,000,000 0.9% 8,119,816 4.63000%   4.6300% 51,443.88 617,326.56
37 Loan   Barclays Bank PLC Barclays Bank PLC Foothills Health Center 172.58 Fee Simple 9,200,000 9,200,000 9,200,000 0.8% 7,887,950 4.64400%   4.6440% 47,405.51 568,866.12
38 Loan   Barclays Bank PLC Barclays Bank PLC Lindbergh Plaza 57.45 Fee Simple 9,000,000 8,989,569 8,989,569 0.8% 7,306,862 4.62400%   4.6240% 46,267.17 555,206.04
39 Loan   PCC Principal Commercial Capital Fox Run Apartments 41,279.07 Fee Simple 7,100,000 7,100,000 7,100,000 0.7% 6,261,306 4.83000%   4.8300% 37,380.10 448,561.20
40 Loan   SMF V Starwood Mortgage Capital LLC 117 East Washington 135.52 Fee Simple 6,600,000 6,600,000 6,600,000 0.6% 5,378,985 4.74000%   4.7400% 34,388.95 412,667.40
41 Loan   CREFI Citi Real Estate Funding Inc. Bryan Woods Apartments 40,625.00 Fee Simple 6,500,000 6,500,000 6,500,000 0.6% 6,500,000 4.24000%   4.2400% 23,285.65 279,427.78
42 Loan   SMF V Starwood Mortgage Capital LLC American Mini Storage - Converse 65.05 Fee Simple 5,700,000 5,700,000 5,700,000 0.5% 4,607,812 4.50000%   4.5000% 28,881.06 346,572.72
43 Loan   CREFI Citi Real Estate Funding Inc. The Shops at Fayette Crossing 145.23 Fee Simple 5,512,000 5,512,000 5,512,000 0.5% 4,656,609 4.10000%   4.1000% 26,633.89 319,606.68
44 Loan   SMF V Starwood Mortgage Capital LLC Hampton Inn Richland 70,278.20 Fee Simple 5,500,000 5,481,699 5,481,699 0.5% 4,524,597 5.02000%   5.0200% 29,592.45 355,109.40
45 Loan   Barclays Bank PLC Barclays Bank PLC Ohio Retail Portfolio - Discount Drug Mart Plaza 78.62 Fee Simple 5,470,000 5,470,000   0.5% 4,057,794 4.79000%   4.7900% 31,311.40 375,736.80
45.01 Property       Parma Heights Plaza   Fee Simple     2,737,500 0.3%            
45.02 Property       Upper Sandusky Plaza   Fee Simple     2,732,500 0.3%            
46 Loan   SMF V Starwood Mortgage Capital LLC Kohls White Lake 58.43 Fee Simple 5,200,000 5,188,820 5,188,820 0.5% 4,269,674 4.96000%   4.9600% 27,787.74 333,452.88
47 Loan   SMF V Starwood Mortgage Capital LLC Las Brisas Apartments 34,682.96 Fee Simple 5,150,000 5,133,078 5,133,078 0.5% 3,801,204 4.65000%   4.6500% 29,065.61 348,787.32
48 Loan   SMF V Starwood Mortgage Capital LLC Mountain Cactus Ranch 23,041.47 Fee Simple 5,000,000 5,000,000 5,000,000 0.5% 4,596,451 4.79000%   4.7900% 26,203.05 314,436.60
49 Loan   CREFI Citi Real Estate Funding Inc. Walgreens Columbia, SC 296.90 Fee Simple 4,400,000 4,400,000 4,400,000 0.4% 4,400,000 4.75000%   4.7500% 17,658.56 211,902.78
50 Loan   Barclays Bank PLC Barclays Bank PLC 1000 South Sherman Street 6.26 Fee Simple 4,000,000 4,000,000 4,000,000 0.4% 3,233,552 4.50000%   4.5000% 20,267.41 243,208.92
51 Loan   CREFI Citi Real Estate Funding Inc. StorQuest Corona 55.72 Fee Simple 3,500,000 3,500,000 3,500,000 0.3% 3,500,000 4.21000%   4.2100% 12,449.71 149,396.53
52 Loan   CREFI Citi Real Estate Funding Inc. St. Petersburg MHC Portfolio 27,291.14 Fee Simple 2,156,000 2,156,000   0.2% 1,768,252 4.93000%   4.9300% 11,481.81 137,781.72
52.01 Property       Westgate Manor MHC   Fee Simple     1,121,000 0.1%            
52.02 Property       Villa Plumosa MHC   Fee Simple     1,035,000 0.1%            
53 Loan   CREFI Citi Real Estate Funding Inc. CSS Rohnert Park 25.91 Fee Simple 2,100,000 2,100,000 2,100,000 0.2% 2,100,000 3.81000%   3.8100% 6,760.10 81,121.25

 

Page 2 of 11 
 

 

CGCMT 2017-P8 Pre-Marketing Annex A

 

Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Pari Companion Loan Monthly Debt Service ($) Pari Companion Loan Annual Debt Service ($) Amortization Type Interest Accrual Method Seasoning (Mos.) Original Interest-Only Period (Mos.) Remaining Interest-Only Period (Mos.) Original Term To Maturity / ARD (Mos.) Remaining Term To Maturity / ARD (Mos.) Original Amortization Term (Mos.) Remaining Amortization Term (Mos.) Origination Date
1 Loan   Barclays Bank PLC Barclays Bank PLC 225 & 233 Park Avenue South 539,891.61 6,478,699.32 Interest Only Actual/360 3 120 117 120 117 0 0 5/31/2017
2 Loan   CGMRC Citigroup Global Markets Realty Corp. General Motors Building 4,100,136.25 49,201,635.00 Interest Only Actual/360 3 120 117 120 117 0 0 6/7/2017
3 Loan   SMF V Starwood Mortgage Capital LLC 9-19 9th Avenue 174,515.63 2,094,187.50 Interest Only Actual/360 1 120 119 120 119 0 0 7/20/2017
4 Loan   CREFI Citi Real Estate Funding Inc.; Morgan Stanley Bank N.A. Corporate Woods Portfolio 862,618.38 10,351,420.53 Amortizing Actual/360 0 0 0 120 120 360 360 8/9/2017
4.01 Property       Corporate Woods - Building 82                        
4.02 Property       Corporate Woods - Building 40                        
4.03 Property       Corporate Woods - Building 84                        
4.04 Property       Corporate Woods - Building 32                        
4.05 Property       Corporate Woods - Building 34                        
4.06 Property       Corporate Woods - Building 14                        
4.07 Property       Corporate Woods - Building 70                        
4.08 Property       Corporate Woods - Building 9                        
4.09 Property       Corporate Woods - Building 6                        
4.10 Property       Corporate Woods - Building 12                        
4.11 Property       Corporate Woods - Building 27                        
4.12 Property       Corporate Woods - Building 51                        
4.13 Property       Corporate Woods - Building 55                        
4.14 Property       Corporate Woods - Building 65                        
4.15 Property       Corporate Woods - Building 3                        
4.16 Property       Corporate Woods - Building 75                        
5 Loan   CREFI Citi Real Estate Funding Inc. Bank of America Plaza     Interest Only, Then Amortizing Actual/360 0 18 18 84 84 360 360 8/8/2017
6 Loan   CREFI, Barclays Bank PLC Citi Real Estate Funding Inc.; Barclays Bank PLC; Bank of America N.A. Mall of Louisiana 1,324,651.47 15,895,817.69 Interest Only, Then Amortizing Actual/360 1 36 35 120 119 360 360 7/26/2017
7 Loan   PCC Principal Commercial Capital The Grove at Shrewsbury     Interest Only Actual/360 0 120 120 120 120 0 0 8/31/2017
8 Loan   Barclays Bank PLC; SMF V JPMorgan Chase Bank; Bank of America, N.A.; Barclays Bank PLC; Deutsche Bank AG Starwood Capital Group Hotel Portfolio 2,029,501.32 24,354,015.84 Interest Only Actual/360 3 120 117 120 117 0 0 5/24/2017
8.01 Property       Larkspur Landing Sunnyvale                        
8.02 Property       Larkspur Landing Milpitas                        
8.03 Property       Larkspur Landing Campbell                        
8.04 Property       Larkspur Landing San Francisco                        
8.05 Property       Larkspur Landing Pleasanton                        
8.06 Property       Larkspur Landing Bellevue                        
8.07 Property       Larkspur Landing Sacramento                        
8.08 Property       Hampton Inn Ann Arbor North                        
8.09 Property       Larkspur Landing Hillsboro                        
8.10 Property       Larkspur Landing Renton                        
8.11 Property       Holiday Inn Arlington Northeast Rangers Ballpark                        
8.12 Property       Residence Inn Toledo Maumee                        
8.13 Property       Residence Inn Williamsburg                        
8.14 Property       Hampton Inn Suites Waco South                        
8.15 Property       Holiday Inn Louisville Airport Fair Expo                        
8.16 Property       Courtyard Tyler                        
8.17 Property       Hilton Garden Inn Edison Raritan Center                        
8.18 Property       Hilton Garden Inn St Paul Oakdale                        
8.19 Property       Residence Inn Grand Rapids West                        
8.20 Property       Peoria, AZ Residence Inn                        
8.21 Property       Hampton Inn Suites Bloomington Normal                        
8.22 Property       Courtyard Chico                        
8.23 Property       Hampton Inn Suites Kokomo                        
8.24 Property       Hampton Inn Suites South Bend                        
8.25 Property       Courtyard Wichita Falls                        
8.26 Property       Hampton Inn Morehead                        
8.27 Property       Residence Inn Chico                        
8.28 Property       Courtyard Lufkin                        
8.29 Property       Hampton Inn Carlisle                        
8.30 Property       Springhill Suites Williamsburg                        
8.31 Property       Fairfield Inn Bloomington                        
8.32 Property       Waco Residence Inn                        
8.33 Property       Holiday Inn Express Fishers                        
8.34 Property       Larkspur Landing Folsom                        
8.35 Property       Springhill Suites Chicago Naperville Warrenville                        
8.36 Property       Holiday Inn Express & Suites Paris                        
8.37 Property       Toledo Homewood Suites                        
8.38 Property       Grand Rapids Homewood Suites                        
8.39 Property       Cheyenne Fairfield Inn and Suites                        
8.40 Property       Fairfield Inn Laurel                        
8.41 Property       Courtyard Akron Stow                        
8.42 Property       Larkspur Landing Roseville                        
8.43 Property       Towneplace Suites Bloomington                        
8.44 Property       Hampton Inn Danville                        
8.45 Property       Holiday Inn Norwich                        
8.46 Property       Hampton Inn Suites Longview North                        
8.47 Property       Springhill Suites Peoria Westlake                        
8.48 Property       Hampton Inn Suites Buda                        
8.49 Property       Shawnee Hampton Inn                        
8.50 Property       Racine Fairfield Inn                        
8.51 Property       Hampton Inn Selinsgrove Shamokin Dam                        
8.52 Property       Holiday Inn Express & Suites Terrell                        
8.53 Property       Westchase Homewood Suites                        
8.54 Property       Holiday Inn Express & Suites Tyler South                        
8.55 Property       Holiday Inn Express & Suites Huntsville                        
8.56 Property       Hampton Inn Sweetwater                        
8.57 Property       Comfort Suites Buda Austin South                        
8.58 Property       Fairfield Inn & Suites Weatherford                        
8.59 Property       Holiday Inn Express & Suites Altus                        
8.60 Property       Comfort Inn & Suites Paris                        
8.61 Property       Hampton Inn Suites Decatur                        
8.62 Property       Holiday Inn Express & Suites Texarkana East                        
8.63 Property       Mankato Fairfield Inn                        
8.64 Property       Candlewood Suites Texarkana                        
8.65 Property       Country Inn & Suites Houston Intercontinental Airport East                        
9 Loan   SMF V Starwood Mortgage Capital LLC Grant Building     Interest Only, Then Amortizing Actual/360 1 48 47 120 119 360 360 7/13/2017
10 Loan   CREFI Citi Real Estate Funding Inc. Ann Arbor Mixed Use Portfolio     Interest Only, Then Amortizing Actual/360 0 60 60 120 120 360 360 8/11/2017
10.01 Property       McKinley Towne Centre                        
10.02 Property       Liberty Square                        
11 Loan   SMF V Starwood Mortgage Capital LLC Visions Hotel Portfolio 100,846.78 1,210,161.36 Amortizing Actual/360 0 0 0 120 120 360 360 8/23/2017
11.01 Property       Holiday Inn Express & Suites Buffalo                        
11.02 Property       Hampton Inn Potsdam                        
11.03 Property       Hampton Inn & Suites Utica                        
11.04 Property       Fairfield Inn & Suites Olean                        
11.05 Property       Hampton Inn & Suites East Aurora                        
11.06 Property       Fairfield Inn & Suites Binghamton                        
11.07 Property       Fairfield Inn & Suites Rochester South                        
11.08 Property       Fairfield Inn & Suites Albany                        
11.09 Property       Fairfield Inn & Suites Corning                        
11.10 Property       Fairfield Inn & Suites Rochester West/Greece                        
12 Loan   CREFI Citi Real Estate Funding Inc.; Wells Fargo Bank, National Association Pleasant Prairie Premium Outlets 374,669.97 4,496,039.58 Interest Only Actual/360 0 120 120 120 120 0 0 8/16/2017
13 Loan   Barclays Bank PLC Morgan Stanley Bank, N.A.; Wells Fargo Bank, N.A.; Barclays Bank PLC Lakeside Shopping Center 452,312.73 5,427,752.76 Interest Only Actual/360 1 120 119 120 119 0 0 7/28/2017
14 Loan   Barclays Bank PLC Barclays Bank PLC 440 Mamaroneck Avenue     Interest Only, Then Amortizing Actual/360 1 12 11 120 119 360 360 7/12/2017
15 Loan   SMF V Starwood Mortgage Capital LLC Mesa Grand Shopping Center     Interest Only, Then Amortizing Actual/360 1 48 47 120 119 360 360 7/28/2017
16 Loan   Barclays Bank PLC Goldman Sachs Mortgage Company; Barclays Bank PLC Long Island Prime Portfolio - Uniondale 634,547.85 7,614,574.20 Interest Only Actual/360 3 120 117 120 117 0 0 6/6/2017
16.01 Property       RXR Plaza                        
16.02 Property       Omni                        
17 Loan   CREFI Citi Real Estate Funding Inc. Mars Petcare Storage & Distribution Center     Interest Only, Then Amortizing Actual/360 0 36 36 120 120 360 360 8/22/2017
18 Loan   PCC Principal Commercial Capital Bradley Business Center     Interest Only, Then Amortizing Actual/360 4 24 20 120 116 360 360 4/12/2017
19 Loan   PCC Principal Commercial Capital 3901 N. First Street     Interest Only, Then Amortizing ARD Actual/360 2 48 46 120 118 360 360 6/29/2017
20 Loan   CREFI Citi Real Estate Funding Inc. Canyon Portal     Amortizing Actual/360 0 0 0 120 120 360 360 8/17/2017
21 Loan   PCC Principal Commercial Capital Scripps Center 258,118.16 3,097,417.92 Interest Only, Then Amortizing Actual/360 7 24 17 120 113 360 360 2/1/2017
22 Loan   PCC Principal Commercial Capital Victoria Park Shoppes     Amortizing Actual/360 2 0 0 120 118 360 358 6/21/2017
23 Loan   PCC Principal Commercial Capital 1450 Veterans     Interest Only Actual/360 1 120 119 120 119 0 0 7/11/2017
24 Loan   PCC Principal Commercial Capital Westerre I and II     Amortizing Actual/360 0 0 0 120 120 360 360 8/29/2017
25 Loan   Barclays Bank PLC Rialto Mortgage Finance, LLC; Citigroup Global Markets Realty Corp.; Barclays Bank PLC Atlanta and Anchorage Hotel Portfolio 615,340.40 7,384,084.80 Amortizing Actual/360 6 0 0 120 114 300 294 3/2/2017
25.01 Property       Hilton Anchorage                        
25.02 Property       Renaissance Concourse Atlanta Airport Hotel                        
26 Loan   PCC Principal Commercial Capital The Falls at Snake River Landing     Interest Only Actual/360 1 120 119 120 119 0 0 7/12/2017
27 Loan   Barclays Bank PLC JP Morgan Chase Bank, Natixis Real Estate Capital LLC, Deutsche Bank AG, Societe Generale, Barclays Bank PLC 245 Park Avenue 3,301,822.95 39,621,875.40 Interest Only Actual/360 3 120 117 120 117 0 0 5/5/2017
28 Loan   PCC Principal Commercial Capital 888 Tennessee     Interest Only Actual/360 2 120 118 120 118 0 0 6/29/2017
29 Loan   PCC Principal Commercial Capital Low Country Village     Interest Only Actual/360 2 120 118 120 118 0 0 6/29/2017
30 Loan   SMF V Starwood Mortgage Capital LLC 215 & Town Center     Interest Only, Then Amortizing Actual/360 1 48 47 120 119 360 360 7/19/2017
31 Loan   PCC Principal Commercial Capital Ocean City Shopping Center     Interest Only, Then Amortizing Actual/360 3 36 33 120 117 360 360 5/10/2017
32 Loan   SMF V Starwood Mortgage Capital LLC Pangea 17     Interest Only Actual/360 0 120 120 120 120 0 0 8/23/2017
32.01 Property       1807 South Saint Louis Avenue                        
32.02 Property       1145 North Austin Boulevard                        
32.03 Property       136 East 155th Street                        
32.04 Property       1501 East 68th Street                        
32.05 Property       7300 South Yates Boulevard                        
32.06 Property       14123 South Tracy Avenue                        
32.07 Property       7925 South Phillips Avenue                        
32.08 Property       8000 South Ellis Avenue                        
32.09 Property       13256 South Prairie Avenue                        
32.10 Property       8101 South Justine Street                        
32.11 Property       7135 South Blackstone Avenue                        
32.12 Property       320 North Mason Avenue                        
32.13 Property       410 East 107th Street                        
32.14 Property       1257 South Christiana Avenue                        
32.15 Property       10933 South Vernon Avenue                        
32.16 Property       8040 South Vernon Avenue                        
32.17 Property       12000 South Eggleston Avenue                        
32.18 Property       2041 East 75th Street                        
32.19 Property       219 East 68th Street                        
32.20 Property       8751 South Cottage Grove Avenue                        
32.21 Property       7159 South Wabash Avenue                        
33 Loan   SMF V Starwood Mortgage Capital LLC Tampa Bay Industrial     Interest Only, Then Amortizing Actual/360 0 48 48 120 120 360 360 8/24/2017
33.01 Property       Bay Tec Center                        
33.02 Property       Airport Corporate Center                        
34 Loan   PCC Principal Commercial Capital Springhill Suites Denton     Amortizing Actual/360 0 0 0 120 120 360 360 8/21/2017
35 Loan   CREFI Citi Real Estate Funding Inc. The Oaks at Palomar     Interest Only Actual/360 0 120 120 120 120 0 0 8/14/2017
36 Loan   CREFI Citi Real Estate Funding Inc. Royal Oaks Shopping Center     Amortizing Actual/360 0 0 0 120 120 360 360 8/14/2017
37 Loan   Barclays Bank PLC Barclays Bank PLC Foothills Health Center     Interest Only, Then Amortizing Actual/360 1 24 23 120 119 360 360 7/31/2017
38 Loan   Barclays Bank PLC Barclays Bank PLC Lindbergh Plaza     Amortizing Actual/360 1 0 0 120 119 360 359 7/27/2017
39 Loan   PCC Principal Commercial Capital Fox Run Apartments     Interest Only, Then Amortizing Actual/360 4 36 32 120 116 360 360 5/1/2017
40 Loan   SMF V Starwood Mortgage Capital LLC 117 East Washington     Amortizing Actual/360 0 0 0 120 120 360 360 8/10/2017
41 Loan   CREFI Citi Real Estate Funding Inc. Bryan Woods Apartments     Interest Only Actual/360 0 120 120 120 120 0 0 8/23/2017
42 Loan   SMF V Starwood Mortgage Capital LLC American Mini Storage - Converse     Amortizing Actual/360 0 0 0 120 120 360 360 8/23/2017
43 Loan   CREFI Citi Real Estate Funding Inc. The Shops at Fayette Crossing     Interest Only, Then Amortizing Actual/360 1 24 23 120 119 360 360 7/28/2017
44 Loan   SMF V Starwood Mortgage Capital LLC Hampton Inn Richland     Amortizing Actual/360 3 0 0 120 117 360 357 5/18/2017
45 Loan   Barclays Bank PLC Barclays Bank PLC Ohio Retail Portfolio - Discount Drug Mart Plaza     Amortizing Actual/360 0 0 0 120 120 300 300 8/24/2017
45.01 Property       Parma Heights Plaza                        
45.02 Property       Upper Sandusky Plaza                        
46 Loan   SMF V Starwood Mortgage Capital LLC Kohls White Lake     Amortizing Actual/360 2 0 0 120 118 360 358 7/6/2017
47 Loan   SMF V Starwood Mortgage Capital LLC Las Brisas Apartments     Amortizing Actual/360 2 0 0 120 118 300 298 6/15/2017
48 Loan   SMF V Starwood Mortgage Capital LLC Mountain Cactus Ranch     Interest Only, Then Amortizing Actual/360 1 60 59 120 119 360 360 8/1/2017
49 Loan   CREFI Citi Real Estate Funding Inc. Walgreens Columbia, SC     Interest Only Actual/360 0 120 120 120 120 0 0 8/25/2017
50 Loan   Barclays Bank PLC Barclays Bank PLC 1000 South Sherman Street     Amortizing Actual/360 0 0 0 120 120 360 360 8/25/2017
51 Loan   CREFI Citi Real Estate Funding Inc. StorQuest Corona     Interest Only Actual/360 0 120 120 120 120 0 0 8/22/2017
52 Loan   CREFI Citi Real Estate Funding Inc. St. Petersburg MHC Portfolio     Amortizing Actual/360 0 0 0 120 120 360 360 8/23/2017
52.01 Property       Westgate Manor MHC                        
52.02 Property       Villa Plumosa MHC                        
53 Loan   CREFI Citi Real Estate Funding Inc. CSS Rohnert Park     Interest Only Actual/360 1 120 119 120 119 0 0 7/31/2017

 

Page 3 of 11 
 

 

CGCMT 2017-P8 Pre-Marketing Annex A

 

Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Due Date First Due Date Last IO Due Date First P&I Due Date Maturity Date / ARD ARD
(Yes / No)		 Final Maturity Date Grace Period- Late Fee Grace Period- Default Prepayment Provision (3) 2014 EGI ($) 2014 Expenses ($)
1 Loan   Barclays Bank PLC Barclays Bank PLC 225 & 233 Park Avenue South 6 7/6/2017 6/6/2027   6/6/2027 No   0 0 Lockout/27_Defeasance/88_0%/5 40,398,967 19,345,506
2 Loan   CGMRC Citigroup Global Markets Realty Corp. General Motors Building 9 7/9/2017 6/9/2027   6/9/2027 No   0 0 Lockout/27_Defeasance/86_0%/7 257,318,784 92,003,166
3 Loan   SMF V Starwood Mortgage Capital LLC 9-19 9th Avenue 6 9/6/2017 8/6/2027   8/6/2027 No   0 0 Lockout/25_Defeasance/91_0%/4 N/A N/A
4 Loan   CREFI Citi Real Estate Funding Inc.; Morgan Stanley Bank N.A. Corporate Woods Portfolio 6 10/6/2017   10/6/2017 9/6/2027 No   0 0 Lockout/24_Defeasance/90_0%/6 41,195,243 20,015,972
4.01 Property       Corporate Woods - Building 82                     6,354,549 2,590,112
4.02 Property       Corporate Woods - Building 40                     5,897,259 2,954,932
4.03 Property       Corporate Woods - Building 84                     5,644,698 2,478,268
4.04 Property       Corporate Woods - Building 32                     4,063,132 1,972,251
4.05 Property       Corporate Woods - Building 34                     2,066,426 957,576
4.06 Property       Corporate Woods - Building 14                     2,026,232 1,082,102
4.07 Property       Corporate Woods - Building 70                     2,144,170 1,038,303
4.08 Property       Corporate Woods - Building 9                     1,864,073 885,220
4.09 Property       Corporate Woods - Building 6                     1,382,633 946,765
4.10 Property       Corporate Woods - Building 12                     2,118,905 1,067,946
4.11 Property       Corporate Woods - Building 27                     1,886,291 926,332
4.12 Property       Corporate Woods - Building 51                     1,643,698 870,202
4.13 Property       Corporate Woods - Building 55                     1,724,416 861,177
4.14 Property       Corporate Woods - Building 65                     799,512 354,800
4.15 Property       Corporate Woods - Building 3                     932,048 596,451
4.16 Property       Corporate Woods - Building 75                     647,201 433,533
5 Loan   CREFI Citi Real Estate Funding Inc. Bank of America Plaza 6 10/6/2017 3/6/2019 4/6/2019 9/6/2024 No   0 0 Lockout/24_Defeasance/55_0%/5 N/A N/A
6 Loan   CREFI, Barclays Bank PLC Citi Real Estate Funding Inc.; Barclays Bank PLC; Bank of America N.A. Mall of Louisiana 1 9/1/2017 8/1/2020 9/1/2020 8/1/2027 No   0 0 Lockout/25_Defeasance/91_0%/4 41,055,555 7,514,389
7 Loan   PCC Principal Commercial Capital The Grove at Shrewsbury 1 10/1/2017     9/1/2027 No   0 5 Lockout/24_Defeasance/92_0%/4 8,644,943 2,540,958
8 Loan   Barclays Bank PLC; SMF V JPMorgan Chase Bank; Bank of America, N.A.; Barclays Bank PLC; Deutsche Bank AG Starwood Capital Group Hotel Portfolio 1 7/1/2017 6/1/2027   6/1/2027 No   0 0 Lockout/12_YM1%/105_0%/3 199,508,945 130,957,182
8.01 Property       Larkspur Landing Sunnyvale                     6,608,753 3,073,832
8.02 Property       Larkspur Landing Milpitas                     5,504,663 2,690,698
8.03 Property       Larkspur Landing Campbell                     5,133,573 2,668,455
8.04 Property       Larkspur Landing San Francisco                     5,192,191 2,909,101
8.05 Property       Larkspur Landing Pleasanton                     4,117,383 2,453,217
8.06 Property       Larkspur Landing Bellevue                     4,273,587 2,480,220
8.07 Property       Larkspur Landing Sacramento                     3,984,358 2,294,927
8.08 Property       Hampton Inn Ann Arbor North                     4,700,775 2,808,878
8.09 Property       Larkspur Landing Hillsboro                     3,448,822 1,914,290
8.10 Property       Larkspur Landing Renton                     3,999,841 2,413,164
8.11 Property       Holiday Inn Arlington Northeast Rangers Ballpark                     4,874,914 3,718,834
8.12 Property       Residence Inn Toledo Maumee                     4,003,862 2,564,200
8.13 Property       Residence Inn Williamsburg                     3,581,095 2,275,698
8.14 Property       Hampton Inn Suites Waco South                     4,009,619 2,643,304
8.15 Property       Holiday Inn Louisville Airport Fair Expo                     3,717,449 2,440,750
8.16 Property       Courtyard Tyler                     4,244,716 2,365,038
8.17 Property       Hilton Garden Inn Edison Raritan Center                     4,655,669 4,086,111
8.18 Property       Hilton Garden Inn St Paul Oakdale                     4,485,815 3,001,859
8.19 Property       Residence Inn Grand Rapids West                     2,956,313 1,855,403
8.20 Property       Peoria, AZ Residence Inn                     2,997,859 1,957,633
8.21 Property       Hampton Inn Suites Bloomington Normal                     3,843,366 2,312,487
8.22 Property       Courtyard Chico                     3,125,974 1,950,325
8.23 Property       Hampton Inn Suites Kokomo                     3,425,666 2,271,260
8.24 Property       Hampton Inn Suites South Bend                     3,504,356 2,229,207
8.25 Property       Courtyard Wichita Falls                     2,758,978 1,835,874
8.26 Property       Hampton Inn Morehead                     2,984,270 1,980,045
8.27 Property       Residence Inn Chico                     2,509,076 1,719,671
8.28 Property       Courtyard Lufkin                     3,169,981 2,035,590
8.29 Property       Hampton Inn Carlisle                     3,236,926 2,125,745
8.30 Property       Springhill Suites Williamsburg                     3,095,757 2,224,448
8.31 Property       Fairfield Inn Bloomington                     2,355,657 1,600,067
8.32 Property       Waco Residence Inn                     2,623,950 1,810,638
8.33 Property       Holiday Inn Express Fishers                     2,713,002 1,794,045
8.34 Property       Larkspur Landing Folsom                     2,606,539 1,849,168
8.35 Property       Springhill Suites Chicago Naperville Warrenville                     3,165,239 2,374,083
8.36 Property       Holiday Inn Express & Suites Paris                     2,149,076 1,400,691
8.37 Property       Toledo Homewood Suites                     2,557,430 1,823,541
8.38 Property       Grand Rapids Homewood Suites                     2,620,644 2,044,411
8.39 Property       Cheyenne Fairfield Inn and Suites                     2,274,705 1,287,233
8.40 Property       Fairfield Inn Laurel                     2,755,702 2,163,407
8.41 Property       Courtyard Akron Stow                     3,380,278 2,161,570
8.42 Property       Larkspur Landing Roseville                     2,482,915 1,808,482
8.43 Property       Towneplace Suites Bloomington                     2,038,255 1,288,867
8.44 Property       Hampton Inn Danville                     2,316,666 1,641,895
8.45 Property       Holiday Inn Norwich                     4,128,595 3,536,651
8.46 Property       Hampton Inn Suites Longview North                     3,173,968 1,973,506
8.47 Property       Springhill Suites Peoria Westlake                     3,283,596 2,336,146
8.48 Property       Hampton Inn Suites Buda                     2,511,825 1,646,792
8.49 Property       Shawnee Hampton Inn                     1,875,580 1,299,223
8.50 Property       Racine Fairfield Inn                     1,631,962 1,147,234
8.51 Property       Hampton Inn Selinsgrove Shamokin Dam                     2,121,296 1,508,354
8.52 Property       Holiday Inn Express & Suites Terrell                     1,886,591 1,334,882
8.53 Property       Westchase Homewood Suites                     4,386,217 2,873,106
8.54 Property       Holiday Inn Express & Suites Tyler South                     2,682,517 1,734,857
8.55 Property       Holiday Inn Express & Suites Huntsville                     3,514,797 1,922,911
8.56 Property       Hampton Inn Sweetwater                     2,293,276 1,415,816
8.57 Property       Comfort Suites Buda Austin South                     1,824,072 1,257,596
8.58 Property       Fairfield Inn & Suites Weatherford                     1,302,002 1,167,839
8.59 Property       Holiday Inn Express & Suites Altus                     1,339,184 1,044,575
8.60 Property       Comfort Inn & Suites Paris                     1,011,199 778,183
8.61 Property       Hampton Inn Suites Decatur                     1,753,131 1,348,043
8.62 Property       Holiday Inn Express & Suites Texarkana East                     1,260,628 1,302,651
8.63 Property       Mankato Fairfield Inn                     1,132,998 946,465
8.64 Property       Candlewood Suites Texarkana                     872,326 880,371
8.65 Property       Country Inn & Suites Houston Intercontinental Airport East                     1,337,520 1,153,624
9 Loan   SMF V Starwood Mortgage Capital LLC Grant Building 6 9/6/2017 8/6/2021 9/6/2021 8/6/2027 No   0 0 Lockout/25_Defeasance/91_0%/4 8,155,020 4,636,205
10 Loan   CREFI Citi Real Estate Funding Inc. Ann Arbor Mixed Use Portfolio 6 10/6/2017 9/6/2022 10/6/2022 9/6/2027 No   0 0 Lockout/24_Defeasance/89_0%/7 5,837,160 2,632,855
10.01 Property       McKinley Towne Centre                     4,021,568 1,706,778
10.02 Property       Liberty Square                     1,815,592 926,077
11 Loan   SMF V Starwood Mortgage Capital LLC Visions Hotel Portfolio 6 10/6/2017   10/6/2017 9/6/2027 No   0 0 Lockout/24_Defeasance/92_0%/4 7,582,679 5,051,818
11.01 Property       Holiday Inn Express & Suites Buffalo                     N/A N/A
11.02 Property       Hampton Inn Potsdam                     N/A N/A
11.03 Property       Hampton Inn & Suites Utica                     3,169,224 1,836,047
11.04 Property       Fairfield Inn & Suites Olean                     1,480,280 1,390,442
11.05 Property       Hampton Inn & Suites East Aurora                     2,933,175 1,825,328
11.06 Property       Fairfield Inn & Suites Binghamton                     N/A N/A
11.07 Property       Fairfield Inn & Suites Rochester South                     N/A N/A
11.08 Property       Fairfield Inn & Suites Albany                     N/A N/A
11.09 Property       Fairfield Inn & Suites Corning                     N/A N/A
11.10 Property       Fairfield Inn & Suites Rochester West/Greece                     N/A N/A
12 Loan   CREFI Citi Real Estate Funding Inc.; Wells Fargo Bank, National Association Pleasant Prairie Premium Outlets 1 10/1/2017 9/1/2027   9/1/2027 No   0 0 Lockout/24_Defeasance/89_0%/7 20,277,562 6,356,944
13 Loan   Barclays Bank PLC Morgan Stanley Bank, N.A.; Wells Fargo Bank, N.A.; Barclays Bank PLC Lakeside Shopping Center 1 9/1/2017 8/1/2027   8/1/2027 No   5 5 Lockout/25_Defeasance/90_0%/5 32,649,051 12,900,841
14 Loan   Barclays Bank PLC Barclays Bank PLC 440 Mamaroneck Avenue 6 9/6/2017 8/6/2018 9/6/2018 8/6/2027 No   0 0 Lockout/25_Defeasance/91_0%/4 4,855,964 2,196,095
15 Loan   SMF V Starwood Mortgage Capital LLC Mesa Grand Shopping Center 6 9/6/2017 8/6/2021 9/6/2021 8/6/2027 No   0 0 Lockout/25_Defeasance/91_0%/4 3,940,380 1,475,829
16 Loan   Barclays Bank PLC Goldman Sachs Mortgage Company; Barclays Bank PLC Long Island Prime Portfolio - Uniondale 6 7/6/2017 6/6/2027   6/6/2027 No   0 0 Lockout/27_Defeasance/86_0%/7 50,093,967 30,868,763
16.01 Property       RXR Plaza                     30,169,556 19,832,470
16.02 Property       Omni                     19,924,411 11,036,292
17 Loan   CREFI Citi Real Estate Funding Inc. Mars Petcare Storage & Distribution Center 6 10/6/2017 9/6/2020 10/6/2020 9/6/2027 No   0 0 Lockout/24_Defeasance/92_0%/4 N/A N/A
18 Loan   PCC Principal Commercial Capital Bradley Business Center 1 6/1/2017 5/1/2019 6/1/2019 5/1/2027 No   0 5 Lockout/28_Defeasance/88_0%/4 940,530 749,829
19 Loan   PCC Principal Commercial Capital 3901 N. First Street 1 8/1/2017 7/1/2021 8/1/2021 7/1/2027 Yes 7/1/2029 5 0 Lockout/26_Defeasance/90_0%/4 N/A N/A
20 Loan   CREFI Citi Real Estate Funding Inc. Canyon Portal 6 10/6/2017   10/6/2017 9/6/2027 No   0 0 Lockout/24_Defeasance/93_0%/3 2,488,375 1,071,378
21 Loan   PCC Principal Commercial Capital Scripps Center 1 3/1/2017 2/1/2019 3/1/2019 2/1/2027 No   0 5 Lockout/31_Defeasance or YM1%/85_0%/4 11,785,441 6,235,053
22 Loan   PCC Principal Commercial Capital Victoria Park Shoppes 1 8/1/2017   8/1/2017 7/1/2027 No   4 5 Lockout/26_Defeasance/90_0%/4 2,116,564 644,646
23 Loan   PCC Principal Commercial Capital 1450 Veterans 1 9/1/2017 8/1/2027   8/1/2027 No   0 5 Lockout/25_Defeasance/88_0%/7 2,015,936 56,685
24 Loan   PCC Principal Commercial Capital Westerre I and II 1 10/1/2017   10/1/2017 9/1/2027 No   0 5 Lockout/24_YM1%/92_0%/4 N/A N/A
25 Loan   Barclays Bank PLC Rialto Mortgage Finance, LLC; Citigroup Global Markets Realty Corp.; Barclays Bank PLC Atlanta and Anchorage Hotel Portfolio 6 4/6/2017   4/6/2017 3/6/2027 No   0 0 Lockout/30_Defeasance/86_0%/4 49,678,772 34,076,116
25.01 Property       Hilton Anchorage                     25,072,441 15,359,740
25.02 Property       Renaissance Concourse Atlanta Airport Hotel                     24,606,331 18,716,376
26 Loan   PCC Principal Commercial Capital The Falls at Snake River Landing 1 9/1/2017 8/1/2027   8/1/2027 No   0 5 Lockout/25_YM1%/91_0%/4 N/A N/A
27 Loan   Barclays Bank PLC JP Morgan Chase Bank, Natixis Real Estate Capital LLC, Deutsche Bank AG, Societe Generale, Barclays Bank PLC 245 Park Avenue 1 7/1/2017 6/1/2027   6/1/2027 No   0 0 Lockout/27_Defeasance/89_0%/4 150,892,259 52,333,953
28 Loan   PCC Principal Commercial Capital 888 Tennessee 1 8/1/2017 7/1/2027   7/1/2027 No   0 5 Lockout/26_Defeasance/90_0%/4 451,657 83,908
29 Loan   PCC Principal Commercial Capital Low Country Village 1 8/1/2017 7/1/2027   7/1/2027 No   0 5 Lockout/26_Defeasance/90_0%/4 1,828,680 396,470
30 Loan   SMF V Starwood Mortgage Capital LLC 215 & Town Center 6 9/6/2017 8/6/2021 9/6/2021 8/6/2027 No   0 0 Lockout/25_Defeasance or YM1%/90_0%/5 N/A N/A
31 Loan   PCC Principal Commercial Capital Ocean City Shopping Center 1 7/1/2017 6/1/2020 7/1/2020 6/1/2027 No   4 5 Lockout/27_Defeasance/89_0%/4 1,295,291 424,476
32 Loan   SMF V Starwood Mortgage Capital LLC Pangea 17 6 10/6/2017 9/6/2027   9/6/2027 No   0 0 Lockout/24_Defeasance/90_0%/6 N/A N/A
32.01 Property       1807 South Saint Louis Avenue                     N/A N/A
32.02 Property       1145 North Austin Boulevard                     N/A N/A
32.03 Property       136 East 155th Street                     N/A N/A
32.04 Property       1501 East 68th Street                     N/A N/A
32.05 Property       7300 South Yates Boulevard                     N/A N/A
32.06 Property       14123 South Tracy Avenue                     N/A N/A
32.07 Property       7925 South Phillips Avenue                     N/A N/A
32.08 Property       8000 South Ellis Avenue                     N/A N/A
32.09 Property       13256 South Prairie Avenue                     N/A N/A
32.10 Property       8101 South Justine Street                     N/A N/A
32.11 Property       7135 South Blackstone Avenue                     N/A N/A
32.12 Property       320 North Mason Avenue                     N/A N/A
32.13 Property       410 East 107th Street                     N/A N/A
32.14 Property       1257 South Christiana Avenue                     N/A N/A
32.15 Property       10933 South Vernon Avenue                     N/A N/A
32.16 Property       8040 South Vernon Avenue                     N/A N/A
32.17 Property       12000 South Eggleston Avenue                     N/A N/A
32.18 Property       2041 East 75th Street                     N/A N/A
32.19 Property       219 East 68th Street                     N/A N/A
32.20 Property       8751 South Cottage Grove Avenue                     N/A N/A
32.21 Property       7159 South Wabash Avenue                     N/A N/A
33 Loan   SMF V Starwood Mortgage Capital LLC Tampa Bay Industrial 6 10/6/2017 9/6/2021 10/6/2021 9/6/2027 No   0 0 Lockout/24_Defeasance/92_0%/4 N/A N/A
33.01 Property       Bay Tec Center                     N/A N/A
33.02 Property       Airport Corporate Center                     N/A N/A
34 Loan   PCC Principal Commercial Capital Springhill Suites Denton 1 10/1/2017   10/1/2017 9/1/2027 No   0 5 Lockout/24_Defeasance/92_0%/4 N/A N/A
35 Loan   CREFI Citi Real Estate Funding Inc. The Oaks at Palomar 6 10/6/2017 9/6/2027   9/6/2027 No   0 0 Lockout/24_Defeasance/93_0%/3 N/A N/A
36 Loan   CREFI Citi Real Estate Funding Inc. Royal Oaks Shopping Center 6 10/6/2017   10/6/2017 9/6/2027 No   0 0 Lockout/24_Defeasance/92_0%/4 1,015,004 431,443
37 Loan   Barclays Bank PLC Barclays Bank PLC Foothills Health Center 6 9/6/2017 8/6/2019 9/6/2019 8/6/2027 No   0 0 Lockout/25_Defeasance/91_0%/4 961,288 464,687
38 Loan   Barclays Bank PLC Barclays Bank PLC Lindbergh Plaza 6 9/6/2017   9/6/2017 8/6/2027 No   0 0 Lockout/25_Defeasance/91_0%/4 1,199,847 461,082
39 Loan   PCC Principal Commercial Capital Fox Run Apartments 1 6/1/2017 5/1/2020 6/1/2020 5/1/2027 No   0 5 Lockout/28_YM1%/88_0%/4 1,497,955 895,465
40 Loan   SMF V Starwood Mortgage Capital LLC 117 East Washington 6 10/6/2017   10/6/2017 9/6/2027 No   0 0 Lockout/24_Defeasance/92_0%/4 1,085,424 547,728
41 Loan   CREFI Citi Real Estate Funding Inc. Bryan Woods Apartments 6 10/6/2017 9/6/2027   9/6/2027 No   0 0 Lockout/24_YM1%/93_0%/3 1,333,936 665,374
42 Loan   SMF V Starwood Mortgage Capital LLC American Mini Storage - Converse 6 10/6/2017   10/6/2017 9/6/2027 No   0 0 Lockout/6_YM1%/108_0%/6 799,460 276,627
43 Loan   CREFI Citi Real Estate Funding Inc. The Shops at Fayette Crossing 6 9/6/2017 8/6/2019 9/6/2019 8/6/2027 No   0 0 Lockout/25_Defeasance/91_0%/4 876,518 148,703
44 Loan   SMF V Starwood Mortgage Capital LLC Hampton Inn Richland 6 7/6/2017   7/6/2017 6/6/2027 No   0 0 Lockout/27_Defeasance/89_0%/4 N/A N/A
45 Loan   Barclays Bank PLC Barclays Bank PLC Ohio Retail Portfolio - Discount Drug Mart Plaza 6 10/6/2017   10/6/2017 9/6/2027 No   0 0 Lockout/24_Defeasance/92_0%/4 698,092 202,613
45.01 Property       Parma Heights Plaza                     376,705 126,630
45.02 Property       Upper Sandusky Plaza                     321,387 75,983
46 Loan   SMF V Starwood Mortgage Capital LLC Kohls White Lake 6 8/6/2017   8/6/2017 7/6/2027 No   0 0 Lockout/26_Defeasance/89_0%/5 N/A N/A
47 Loan   SMF V Starwood Mortgage Capital LLC Las Brisas Apartments 6 8/6/2017   8/6/2017 7/6/2027 No   0 0 Lockout/26_Defeasance/90_0%/4 1,018,919 539,560
48 Loan   SMF V Starwood Mortgage Capital LLC Mountain Cactus Ranch 6 9/6/2017 8/6/2022 9/6/2022 8/6/2027 No   0 0 Lockout/24_YM1%/92_0%/4 644,516 221,012
49 Loan   CREFI Citi Real Estate Funding Inc. Walgreens Columbia, SC 6 10/6/2017 9/6/2027   9/6/2027 No   0 0 Lockout/24_Defeasance/92_0%/4 456,000 N/A
50 Loan   Barclays Bank PLC Barclays Bank PLC 1000 South Sherman Street 6 10/6/2017   10/6/2017 9/6/2027 No   0 0 Lockout/24_Defeasance/91_0%/5 1,067,169 451,573
51 Loan   CREFI Citi Real Estate Funding Inc. StorQuest Corona 6 10/6/2017 9/6/2027   9/6/2027 No   0 0 Lockout/24_Defeasance/92_0%/4 554,653 278,189
52 Loan   CREFI Citi Real Estate Funding Inc. St. Petersburg MHC Portfolio 6 10/6/2017   10/6/2017 9/6/2027 No   0 0 Lockout/24_Defeasance/93_0%/3 N/A N/A
52.01 Property       Westgate Manor MHC                     N/A N/A
52.02 Property       Villa Plumosa MHC                     N/A N/A
53 Loan   CREFI Citi Real Estate Funding Inc. CSS Rohnert Park 6 9/6/2017 8/6/2027   8/6/2027 No   0 0 Lockout/25_Defeasance/91_0%/4 1,130,535 275,919

 

Page 4 of 11 
 

 

CGCMT 2017-P8 Pre-Marketing Annex A

 

Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name 2014 NOI ($) 2015 EGI ($) 2015 Expenses ($) 2015 NOI ($) 2016 EGI ($) 2016 Expenses ($) 2016 NOI ($) Most Recent EGI (if past 2016) ($) Most Recent Expenses (if past 2016) ($) Most Recent NOI (if past 2016) ($) Most Recent NOI Date (if past 2016) Most Recent # of months
1 Loan   Barclays Bank PLC Barclays Bank PLC 225 & 233 Park Avenue South 21,053,461 41,882,063 19,132,092 22,749,971 35,494,619 19,250,259 16,244,360 35,043,673 19,795,518 15,248,156 3/31/2017 12
2 Loan   CGMRC Citigroup Global Markets Realty Corp. General Motors Building 165,315,618 249,768,162 99,256,499 150,511,663 256,349,455 104,924,109 151,425,346 N/A N/A N/A NAV NAV
3 Loan   SMF V Starwood Mortgage Capital LLC 9-19 9th Avenue N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
4 Loan   CREFI Citi Real Estate Funding Inc.; Morgan Stanley Bank N.A. Corporate Woods Portfolio 21,179,271 42,234,497 21,053,221 21,181,276 41,781,575 21,902,104 19,879,471 43,239,702 22,546,739 20,692,963 6/30/2017 12
4.01 Property       Corporate Woods - Building 82 3,764,437 6,650,870 2,670,419 3,980,451 6,569,952 2,832,902 3,737,050 6,608,256 2,946,906 3,661,350 6/30/2017 12
4.02 Property       Corporate Woods - Building 40 2,942,327 6,030,501 3,186,202 2,844,299 6,415,560 3,303,831 3,111,729 6,642,113 3,356,437 3,285,675 6/30/2017 12
4.03 Property       Corporate Woods - Building 84 3,166,429 5,624,686 2,623,122 3,001,564 5,698,387 2,692,896 3,005,491 5,648,598 2,819,749 2,828,849 6/30/2017 12
4.04 Property       Corporate Woods - Building 32 2,090,881 4,409,531 2,062,049 2,347,483 4,467,274 2,205,007 2,262,268 4,675,720 2,214,321 2,461,399 6/30/2017 12
4.05 Property       Corporate Woods - Building 34 1,108,850 1,824,586 1,021,658 802,928 80,505 990,960 -910,455 513,694 951,433 -437,739 6/30/2017 12
4.06 Property       Corporate Woods - Building 14 944,130 2,029,356 1,172,013 857,343 2,291,770 1,188,810 1,102,960 2,339,051 1,203,846 1,135,205 6/30/2017 12
4.07 Property       Corporate Woods - Building 70 1,105,867 2,143,039 1,063,279 1,079,761 2,128,274 1,109,268 1,019,006 2,217,780 1,207,828 1,009,952 6/30/2017 12
4.08 Property       Corporate Woods - Building 9 978,853 1,997,033 943,802 1,053,231 2,006,909 995,872 1,011,036 1,943,043 1,020,673 922,370 6/30/2017 12
4.09 Property       Corporate Woods - Building 6 435,867 1,985,209 1,016,366 968,843 2,150,771 1,056,501 1,094,270 2,195,990 1,106,033 1,089,957 6/30/2017 12
4.10 Property       Corporate Woods - Building 12 1,050,959 1,606,805 1,073,771 533,034 1,448,620 1,110,139 338,481 1,737,391 1,163,284 574,107 6/30/2017 12
4.11 Property       Corporate Woods - Building 27 959,959 2,046,236 981,616 1,064,620 2,101,628 1,034,353 1,067,275 2,126,116 1,050,454 1,075,662 6/30/2017 12
4.12 Property       Corporate Woods - Building 51 773,497 1,732,862 876,987 855,875 1,749,269 924,920 824,349 1,797,706 995,038 802,668 6/30/2017 12
4.13 Property       Corporate Woods - Building 55 863,239 1,423,566 872,790 550,777 1,718,413 972,092 746,321 1,786,197 993,424 792,773 6/30/2017 12
4.14 Property       Corporate Woods - Building 65 444,712 867,899 388,448 479,451 855,708 359,794 495,914 881,924 356,484 525,440 6/30/2017 12
4.15 Property       Corporate Woods - Building 3 335,597 1,037,095 629,772 407,322 1,195,764 641,437 554,327 1,234,823 663,788 571,035 6/30/2017 12
4.16 Property       Corporate Woods - Building 75 213,667 825,223 470,929 354,294 902,771 483,321 419,449 891,299 497,041 394,258 6/30/2017 12
5 Loan   CREFI Citi Real Estate Funding Inc. Bank of America Plaza N/A 6,466,728 2,872,855 3,593,873 7,488,777 2,821,388 4,667,389 7,631,559 2,898,619 4,732,940 3/31/2017 12
6 Loan   CREFI, Barclays Bank PLC Citi Real Estate Funding Inc.; Barclays Bank PLC; Bank of America N.A. Mall of Louisiana 33,541,166 41,979,974 7,399,438 34,580,536 42,235,214 7,196,737 35,038,477 42,205,123 7,209,498 34,995,625 4/30/2017 12
7 Loan   PCC Principal Commercial Capital The Grove at Shrewsbury 6,103,985 9,056,820 2,616,863 6,439,957 9,316,106 2,658,747 6,657,359 9,597,163 2,599,729 6,997,434 7/31/2017 12
8 Loan   Barclays Bank PLC; SMF V JPMorgan Chase Bank; Bank of America, N.A.; Barclays Bank PLC; Deutsche Bank AG Starwood Capital Group Hotel Portfolio 68,551,763 210,181,276 136,174,636 74,006,640 214,236,030 139,766,632 74,469,398 212,650,616 140,075,692 72,574,924 3/31/2017 12
8.01 Property       Larkspur Landing Sunnyvale 3,534,921 7,402,221 3,043,842 4,358,379 7,817,367 3,196,232 4,621,136 7,774,225 3,182,596 4,591,630 3/31/2017 12
8.02 Property       Larkspur Landing Milpitas 2,813,965 6,284,848 2,765,694 3,519,154 6,748,863 2,919,223 3,829,640 6,764,028 2,934,998 3,829,030 3/31/2017 12
8.03 Property       Larkspur Landing Campbell 2,465,118 5,892,933 2,614,126 3,278,807 6,251,271 2,837,671 3,413,600 6,059,570 2,757,497 3,302,074 3/31/2017 12
8.04 Property       Larkspur Landing San Francisco 2,283,090 5,806,373 3,043,071 2,763,303 5,905,601 3,162,141 2,743,461 5,697,514 3,243,028 2,454,486 3/31/2017 12
8.05 Property       Larkspur Landing Pleasanton 1,664,166 4,880,674 2,567,319 2,313,355 5,319,602 2,764,545 2,555,057 5,193,352 2,729,274 2,464,078 3/31/2017 12
8.06 Property       Larkspur Landing Bellevue 1,793,367 4,615,653 2,539,918 2,075,735 4,726,484 2,501,374 2,225,110 4,692,425 2,495,573 2,196,852 3/31/2017 12
8.07 Property       Larkspur Landing Sacramento 1,689,431 4,176,563 2,318,331 1,858,232 4,200,451 2,369,171 1,831,280 4,214,257 2,376,584 1,837,673 3/31/2017 12
8.08 Property       Hampton Inn Ann Arbor North 1,891,897 4,678,954 2,774,233 1,904,721 4,956,425 2,996,409 1,960,016 4,826,301 2,931,510 1,894,791 3/31/2017 12
8.09 Property       Larkspur Landing Hillsboro 1,534,532 3,915,128 2,027,124 1,888,005 4,016,848 2,189,946 1,826,902 3,941,272 2,212,809 1,728,463 3/31/2017 12
8.10 Property       Larkspur Landing Renton 1,586,677 4,324,596 2,570,888 1,753,708 4,349,218 2,659,463 1,689,754 4,423,020 2,707,102 1,715,917 3/31/2017 12
8.11 Property       Holiday Inn Arlington Northeast Rangers Ballpark 1,156,080 5,424,474 3,999,092 1,425,382 5,505,741 3,984,588 1,521,153 5,568,856 4,003,041 1,565,815 3/31/2017 12
8.12 Property       Residence Inn Toledo Maumee 1,439,662 3,874,115 2,579,170 1,294,945 3,998,051 2,569,850 1,428,201 4,066,425 2,577,284 1,489,141 3/31/2017 12
8.13 Property       Residence Inn Williamsburg 1,305,397 3,685,293 2,398,382 1,286,911 4,098,296 2,645,877 1,452,419 3,955,706 2,577,258 1,378,448 3/31/2017 12
8.14 Property       Hampton Inn Suites Waco South 1,366,315 4,247,264 2,754,599 1,492,665 4,293,352 2,832,923 1,460,429 4,293,844 2,857,582 1,436,261 3/31/2017 12
8.15 Property       Holiday Inn Louisville Airport Fair Expo 1,276,699 4,124,662 2,659,301 1,465,361 4,308,290 2,810,936 1,497,354 4,185,314 2,774,983 1,410,331 3/31/2017 12
8.16 Property       Courtyard Tyler 1,879,678 3,919,126 2,220,154 1,698,971 3,429,564 2,089,629 1,339,935 3,341,364 2,071,232 1,270,131 3/31/2017 12
8.17 Property       Hilton Garden Inn Edison Raritan Center 569,558 5,493,273 4,439,380 1,053,893 5,761,789 4,454,017 1,307,772 5,848,958 4,501,494 1,347,464 3/31/2017 12
8.18 Property       Hilton Garden Inn St Paul Oakdale 1,483,956 4,711,861 3,108,429 1,603,432 4,983,720 3,192,469 1,791,252 4,891,094 3,176,826 1,714,268 3/31/2017 12
8.19 Property       Residence Inn Grand Rapids West 1,100,910 3,062,200 1,923,049 1,139,151 3,310,952 2,018,261 1,292,691 3,115,120 1,993,563 1,121,557 3/31/2017 12
8.20 Property       Peoria, AZ Residence Inn 1,040,225 3,187,787 2,012,469 1,175,318 3,292,301 2,053,732 1,238,569 3,248,248 2,073,979 1,174,268 3/31/2017 12
8.21 Property       Hampton Inn Suites Bloomington Normal 1,530,879 4,022,171 2,458,126 1,564,044 3,759,689 2,340,772 1,418,917 3,738,690 2,323,067 1,415,623 3/31/2017 12
8.22 Property       Courtyard Chico 1,175,650 3,178,650 2,087,242 1,091,408 3,812,434 2,381,258 1,431,176 3,850,184 2,409,784 1,440,399 3/31/2017 12
8.23 Property       Hampton Inn Suites Kokomo 1,154,406 3,524,349 2,357,841 1,166,508 3,744,550 2,431,095 1,313,454 3,680,915 2,406,941 1,273,974 3/31/2017 12
8.24 Property       Hampton Inn Suites South Bend 1,275,149 3,424,014 2,329,908 1,094,106 3,779,982 2,535,257 1,244,725 3,810,167 2,560,292 1,249,874 3/31/2017 12
8.25 Property       Courtyard Wichita Falls 923,104 2,944,157 1,949,071 995,086 3,055,163 1,967,538 1,087,624 3,121,444 2,010,030 1,111,414 3/31/2017 12
8.26 Property       Hampton Inn Morehead 1,004,225 2,908,105 1,894,889 1,013,216 3,140,885 2,029,198 1,111,688 3,154,358 2,044,468 1,109,890 3/31/2017 12
8.27 Property       Residence Inn Chico 789,406 3,017,201 1,895,739 1,121,462 3,230,070 2,003,854 1,226,216 3,273,835 2,069,989 1,203,846 3/31/2017 12
8.28 Property       Courtyard Lufkin 1,134,391 3,391,091 2,179,605 1,211,486 2,938,698 2,065,448 873,250 2,752,597 2,000,258 752,338 3/31/2017 12
8.29 Property       Hampton Inn Carlisle 1,111,181 3,477,412 2,258,369 1,219,043 3,524,239 2,363,148 1,161,091 3,439,196 2,305,135 1,134,061 3/31/2017 12
8.30 Property       Springhill Suites Williamsburg 871,309 3,204,858 2,304,606 900,252 3,440,078 2,462,690 977,388 3,361,902 2,469,058 892,843 3/31/2017 12
8.31 Property       Fairfield Inn Bloomington 755,590 2,237,500 1,653,149 584,352 2,956,451 1,695,639 1,260,812 3,018,966 1,711,211 1,307,756 3/31/2017 12
8.32 Property       Waco Residence Inn 813,312 2,926,457 2,041,322 885,135 3,115,712 2,129,416 986,296 3,136,682 2,208,764 927,918 3/31/2017 12
8.33 Property       Holiday Inn Express Fishers 918,957 2,880,638 1,935,320 945,318 3,132,794 2,184,957 947,837 3,176,451 2,209,137 967,314 3/31/2017 12
8.34 Property       Larkspur Landing Folsom 757,371 2,842,366 1,914,516 927,850 2,893,984 2,022,130 871,854 2,902,483 2,029,275 873,208 3/31/2017 12
8.35 Property       Springhill Suites Chicago Naperville Warrenville 791,156 3,334,536 2,615,422 719,114 3,229,904 2,567,803 662,101 3,321,573 2,613,848 707,725 3/31/2017 12
8.36 Property       Holiday Inn Express & Suites Paris 748,385 2,256,662 1,456,462 800,200 2,339,461 1,515,400 824,061 2,343,673 1,533,494 810,179 3/31/2017 12
8.37 Property       Toledo Homewood Suites 733,889 2,585,574 1,880,413 705,161 2,879,994 1,999,558 880,436 2,929,714 1,970,860 958,854 3/31/2017 12
8.38 Property       Grand Rapids Homewood Suites 576,232 3,044,043 2,141,853 902,190 3,082,919 2,206,236 876,683 3,009,146 2,254,528 754,618 3/31/2017 12
8.39 Property       Cheyenne Fairfield Inn and Suites 987,472 2,184,113 1,274,027 910,086 2,069,004 1,233,313 835,692 1,961,942 1,198,541 763,401 3/31/2017 12
8.40 Property       Fairfield Inn Laurel 592,295 2,980,035 2,319,285 660,749 3,060,436 2,430,414 630,022 3,127,939 2,454,865 673,074 3/31/2017 12
8.41 Property       Courtyard Akron Stow 1,218,708 3,378,668 2,167,968 1,210,700 3,339,430 2,310,440 1,028,990 3,168,035 2,265,448 902,586 3/31/2017 12
8.42 Property       Larkspur Landing Roseville 674,433 2,792,081 1,987,238 804,842 2,791,909 2,028,202 763,707 2,851,065 2,050,973 800,092 3/31/2017 12
8.43 Property       Towneplace Suites Bloomington 749,388 1,990,897 1,378,491 612,406 2,355,692 1,515,451 840,241 2,441,633 1,579,332 862,300 3/31/2017 12
8.44 Property       Hampton Inn Danville 674,771 2,301,578 1,688,631 612,946 2,521,595 1,800,163 721,433 2,591,371 1,849,816 741,555 3/31/2017 12
8.45 Property       Holiday Inn Norwich 591,944 4,347,308 3,741,178 606,130 4,825,972 4,034,355 791,617 4,801,904 4,023,218 778,687 3/31/2017 12
8.46 Property       Hampton Inn Suites Longview North 1,200,462 3,058,158 1,867,316 1,190,842 2,373,357 1,694,366 678,991 2,322,688 1,660,639 662,049 3/31/2017 12
8.47 Property       Springhill Suites Peoria Westlake 947,450 3,126,977 2,492,033 634,944 2,854,364 2,384,615 469,749 2,918,586 2,421,747 496,839 3/31/2017 12
8.48 Property       Hampton Inn Suites Buda 865,033 2,802,930 1,805,221 997,709 2,680,752 1,780,820 899,932 2,627,746 1,761,027 866,719 3/31/2017 12
8.49 Property       Shawnee Hampton Inn 576,358 1,834,041 1,262,710 571,331 1,890,630 1,254,672 635,957 1,892,474 1,264,237 628,237 3/31/2017 12
8.50 Property       Racine Fairfield Inn 484,727 1,757,437 1,159,991 597,446 1,800,048 1,203,878 596,170 1,812,261 1,199,377 612,885 3/31/2017 12
8.51 Property       Hampton Inn Selinsgrove Shamokin Dam 612,942 2,166,585 1,511,366 655,218 2,342,011 1,691,679 650,333 2,433,055 1,733,654 699,401 3/31/2017 12
8.52 Property       Holiday Inn Express & Suites Terrell 551,709 2,004,889 1,411,915 592,974 2,116,706 1,494,300 622,406 2,149,392 1,533,271 616,121 3/31/2017 12
8.53 Property       Westchase Homewood Suites 1,513,111 4,364,744 3,053,944 1,310,801 3,210,256 2,668,409 541,847 2,958,058 2,563,519 394,540 3/31/2017 12
8.54 Property       Holiday Inn Express & Suites Tyler South 947,660 2,201,486 1,542,169 659,318 2,077,217 1,500,505 576,713 2,128,673 1,518,165 610,507 3/31/2017 12
8.55 Property       Holiday Inn Express & Suites Huntsville 1,591,886 3,196,798 1,860,283 1,336,515 2,407,786 1,674,172 733,614 2,360,887 1,659,727 701,160 3/31/2017 12
8.56 Property       Hampton Inn Sweetwater 877,460 2,002,056 1,401,720 600,336 1,725,603 1,225,261 500,342 1,585,686 1,177,401 408,284 3/31/2017 12
8.57 Property       Comfort Suites Buda Austin South 566,476 2,032,396 1,501,547 530,849 2,074,254 1,519,552 554,702 2,082,208 1,530,153 552,056 3/31/2017 12
8.58 Property       Fairfield Inn & Suites Weatherford 134,163 1,465,030 1,177,226 287,804 1,543,315 1,276,569 266,746 1,659,116 1,339,100 320,016 3/31/2017 12
8.59 Property       Holiday Inn Express & Suites Altus 294,609 1,322,219 1,123,647 198,572 1,422,396 1,182,112 240,285 1,417,147 1,198,163 218,984 3/31/2017 12
8.60 Property       Comfort Inn & Suites Paris 233,016 1,058,458 812,594 245,864 1,161,068 884,258 276,810 1,157,262 900,440 256,821 3/31/2017 12
8.61 Property       Hampton Inn Suites Decatur 405,088 1,669,635 1,341,281 328,354 1,547,032 1,330,723 216,309 1,550,317 1,362,365 187,952 3/31/2017 12
8.62 Property       Holiday Inn Express & Suites Texarkana East -42,023 1,496,353 1,347,419 148,934 1,621,549 1,440,815 180,734 1,638,961 1,463,932 175,029 3/31/2017 12
8.63 Property       Mankato Fairfield Inn 186,533 1,247,365 1,021,766 225,599 1,222,539 1,043,308 179,231 1,236,472 1,080,742 155,731 3/31/2017 12
8.64 Property       Candlewood Suites Texarkana -8,045 1,127,933 964,547 163,387 1,270,187 1,104,763 165,424 1,239,140 1,117,335 121,805 3/31/2017 12
8.65 Property       Country Inn & Suites Houston Intercontinental Airport East 183,896 1,363,324 1,246,696 116,629 599,729 909,669 -309,940 413,730 860,149 -446,419 3/31/2017 12
9 Loan   SMF V Starwood Mortgage Capital LLC Grant Building 3,518,815 8,569,159 4,784,036 3,785,123 8,830,336 4,929,605 3,900,731 8,886,615 4,895,977 3,990,638 4/30/2017 12
10 Loan   CREFI Citi Real Estate Funding Inc. Ann Arbor Mixed Use Portfolio 3,204,305 6,204,096 2,585,968 3,618,128 5,501,487 2,392,558 3,108,930 5,330,776 2,346,336 2,984,440 5/31/2017 12
10.01 Property       McKinley Towne Centre 2,314,790 4,302,614 1,717,412 2,585,202 3,570,226 1,534,185 2,036,041 3,439,212 1,525,548 1,913,664 5/31/2017 12
10.02 Property       Liberty Square 889,515 1,901,482 868,556 1,032,926 1,931,261 858,373 1,072,888 1,891,564 820,788 1,070,776 5/31/2017 12
11 Loan   SMF V Starwood Mortgage Capital LLC Visions Hotel Portfolio 2,530,861 23,020,694 15,858,690 7,162,004 24,226,473 15,830,531 8,395,942 24,760,741 16,036,777 8,723,964 6/30/2017 12
11.01 Property       Holiday Inn Express & Suites Buffalo N/A 3,809,790 2,647,048 1,162,742 3,840,120 2,696,121 1,143,998 3,967,432 2,797,308 1,170,123 6/30/2017 12
11.02 Property       Hampton Inn Potsdam N/A 2,724,824 1,521,193 1,203,631 3,100,090 1,743,321 1,356,769 3,101,503 1,785,591 1,315,912 6/30/2017 12
11.03 Property       Hampton Inn & Suites Utica 1,333,176 3,135,596 1,837,368 1,298,228 3,258,351 1,731,041 1,527,310 3,151,357 1,711,060 1,440,297 6/30/2017 12
11.04 Property       Fairfield Inn & Suites Olean 89,837 767,208 1,041,189 -273,982 1,761,833 1,086,450 675,383 1,943,872 1,173,842 770,030 6/30/2017 12
11.05 Property       Hampton Inn & Suites East Aurora 1,107,847 3,044,282 1,910,601 1,133,681 3,082,099 1,963,741 1,118,358 3,193,502 1,948,120 1,245,382 6/30/2017 12
11.06 Property       Fairfield Inn & Suites Binghamton N/A 2,224,030 1,521,785 702,245 2,042,158 1,440,031 602,127 2,088,618 1,480,005 608,613 6/30/2017 12
11.07 Property       Fairfield Inn & Suites Rochester South N/A 1,628,280 1,103,424 524,856 1,578,885 1,083,584 495,301 1,678,052 1,094,467 583,585 6/30/2017 12
11.08 Property       Fairfield Inn & Suites Albany N/A 1,982,353 1,667,138 315,216 2,021,540 1,548,357 473,183 2,060,824 1,480,843 579,981 6/30/2017 12
11.09 Property       Fairfield Inn & Suites Corning N/A 1,662,292 1,105,320 556,972 1,542,362 1,015,858 526,504 1,510,348 1,020,237 490,111 6/30/2017 12
11.10 Property       Fairfield Inn & Suites Rochester West/Greece N/A 2,042,039 1,503,623 538,415 1,999,035 1,522,026 477,009 2,065,232 1,545,304 519,929 6/30/2017 12
12 Loan   CREFI Citi Real Estate Funding Inc.; Wells Fargo Bank, National Association Pleasant Prairie Premium Outlets 13,920,618 20,836,161 6,247,059 14,589,102 21,147,401 5,990,013 15,157,388 21,668,323 5,841,756 15,826,567 6/30/2017 12
13 Loan   Barclays Bank PLC Morgan Stanley Bank, N.A.; Wells Fargo Bank, N.A.; Barclays Bank PLC Lakeside Shopping Center 19,748,210 32,405,920 13,228,233 19,177,687 32,614,789 13,589,313 19,025,476 32,502,956 13,680,575 18,822,381 3/31/2017 12
14 Loan   Barclays Bank PLC Barclays Bank PLC 440 Mamaroneck Avenue 2,659,869 4,949,875 2,213,940 2,735,935 5,572,824 2,537,922 3,034,902 5,589,583 2,548,703 3,040,880 4/30/2017 12
15 Loan   SMF V Starwood Mortgage Capital LLC Mesa Grand Shopping Center 2,464,551 4,219,362 1,523,212 2,696,150 4,522,132 1,512,400 3,009,731 4,645,403 1,426,557 3,218,846 4/30/2017 12
16 Loan   Barclays Bank PLC Goldman Sachs Mortgage Company; Barclays Bank PLC Long Island Prime Portfolio - Uniondale 19,225,204 50,807,283 29,207,431 21,599,852 47,163,821 27,889,640 19,274,181 46,127,315 27,950,084 18,177,231 3/31/2017 12
16.01 Property       RXR Plaza 10,337,086 30,163,297 18,412,394 11,750,903 28,505,418 18,240,463 10,264,955 27,698,519 18,214,012 9,484,507 3/31/2017 12
16.02 Property       Omni 8,888,118 20,643,986 10,795,038 9,848,949 18,658,403 9,649,177 9,009,226 18,428,797 9,736,073 8,692,724 3/31/2017 12
17 Loan   CREFI Citi Real Estate Funding Inc. Mars Petcare Storage & Distribution Center N/A 637,547 551,954 85,593 931,779 537,608 394,171 1,229,715 575,489 654,226 6/30/2017 12
18 Loan   PCC Principal Commercial Capital Bradley Business Center 190,701 1,499,999 977,344 522,655 2,331,681 1,141,889 1,189,792 3,030,137 1,197,306 1,832,831 6/30/2017 12
19 Loan   PCC Principal Commercial Capital 3901 N. First Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
20 Loan   CREFI Citi Real Estate Funding Inc. Canyon Portal 1,416,997 2,694,013 1,076,786 1,617,227 2,751,734 1,058,716 1,693,018 2,879,354 1,074,912 1,804,442 5/31/2017 12
21 Loan   PCC Principal Commercial Capital Scripps Center 5,550,388 12,687,558 6,241,825 6,445,733 11,942,735 6,169,813 5,772,922 12,388,135 6,467,609 5,920,526 6/30/2017 12
22 Loan   PCC Principal Commercial Capital Victoria Park Shoppes 1,471,918 2,206,230 619,987 1,586,243 2,149,183 661,316 1,487,867 2,161,194 664,473 1,496,721 6/30/2017 12
23 Loan   PCC Principal Commercial Capital 1450 Veterans 1,959,251 2,066,334 58,546 2,007,788 2,117,993 60,224 2,057,769 2,170,943 61,198 2,109,745 12/31/2016 12
24 Loan   PCC Principal Commercial Capital Westerre I and II N/A 2,909,951 1,095,389 1,814,562 3,063,648 1,084,724 1,978,924 2,920,425 1,088,833 1,831,592 5/31/2017 12
25 Loan   Barclays Bank PLC Rialto Mortgage Finance, LLC; Citigroup Global Markets Realty Corp.; Barclays Bank PLC Atlanta and Anchorage Hotel Portfolio 15,602,656 51,526,380 34,932,216 16,594,164 50,570,731 32,478,907 18,091,824 50,067,863 31,918,303 18,149,560 5/31/2017 12
25.01 Property       Hilton Anchorage 9,712,701 24,591,971 15,257,381 9,334,590 23,179,796 14,528,484 8,651,312 22,891,992 14,388,240 8,503,752 5/31/2017 12
25.02 Property       Renaissance Concourse Atlanta Airport Hotel 5,889,955 26,934,409 19,674,835 7,259,574 27,390,935 17,950,423 9,440,512 27,175,871 17,530,063 9,645,808 5/31/2017 12
26 Loan   PCC Principal Commercial Capital The Falls at Snake River Landing N/A N/A N/A N/A N/A N/A N/A 2,075,750 670,794 1,404,957 7/31/2017 12
27 Loan   Barclays Bank PLC JP Morgan Chase Bank, Natixis Real Estate Capital LLC, Deutsche Bank AG, Societe Generale, Barclays Bank PLC 245 Park Avenue 98,558,306 160,661,056 57,993,351 102,667,705 167,638,950 60,922,988 106,715,962 168,887,445 61,210,770 107,676,675 3/31/2017 12
28 Loan   PCC Principal Commercial Capital 888 Tennessee 367,749 633,418 166,869 466,549 894,507 142,170 752,337 1,003,954 114,562 889,392 5/31/2017 12
29 Loan   PCC Principal Commercial Capital Low Country Village 1,432,210 2,010,273 411,601 1,598,672 2,085,836 398,629 1,687,207 2,079,271 384,151 1,695,120 3/31/2017 12
30 Loan   SMF V Starwood Mortgage Capital LLC 215 & Town Center N/A 1,054,736 416,109 638,627 1,310,905 393,059 917,846 1,293,482 382,049 911,433 5/31/2017 12
31 Loan   PCC Principal Commercial Capital Ocean City Shopping Center 870,815 1,237,238 382,084 855,154 1,418,966 426,843 992,123 1,586,008 449,122 1,136,886 6/30/2017 12
32 Loan   SMF V Starwood Mortgage Capital LLC Pangea 17 N/A N/A N/A N/A N/A N/A N/A 1,557,432 959,319 598,113 6/30/2017 12
32.01 Property       1807 South Saint Louis Avenue N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
32.02 Property       1145 North Austin Boulevard N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
32.03 Property       136 East 155th Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
32.04 Property       1501 East 68th Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
32.05 Property       7300 South Yates Boulevard N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
32.06 Property       14123 South Tracy Avenue N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
32.07 Property       7925 South Phillips Avenue N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
32.08 Property       8000 South Ellis Avenue N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
32.09 Property       13256 South Prairie Avenue N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
32.10 Property       8101 South Justine Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
32.11 Property       7135 South Blackstone Avenue N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
32.12 Property       320 North Mason Avenue N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
32.13 Property       410 East 107th Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
32.14 Property       1257 South Christiana Avenue N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
32.15 Property       10933 South Vernon Avenue N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
32.16 Property       8040 South Vernon Avenue N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
32.17 Property       12000 South Eggleston Avenue N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
32.18 Property       2041 East 75th Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
32.19 Property       219 East 68th Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
32.20 Property       8751 South Cottage Grove Avenue N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
32.21 Property       7159 South Wabash Avenue N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
33 Loan   SMF V Starwood Mortgage Capital LLC Tampa Bay Industrial N/A 1,746,776 806,653 940,124 1,922,159 743,278 1,178,881 2,069,099 757,178 1,311,921 6/30/2017 12
33.01 Property       Bay Tec Center N/A 989,005 458,798 530,207 1,063,651 424,406 639,245 1,176,874 424,760 752,114 6/30/2017 12
33.02 Property       Airport Corporate Center N/A 757,772 347,855 409,917 858,508 318,872 539,636 892,225 332,418 559,807 6/30/2017 12
34 Loan   PCC Principal Commercial Capital Springhill Suites Denton N/A N/A N/A N/A 3,123,883 1,845,209 1,278,674 3,539,363 2,143,861 1,395,502 6/30/2017 12
35 Loan   CREFI Citi Real Estate Funding Inc. The Oaks at Palomar N/A 600,125 165,669 434,456 1,108,102 348,674 759,427 1,192,773 348,393 844,380 6/30/2017 12
36 Loan   CREFI Citi Real Estate Funding Inc. Royal Oaks Shopping Center 583,560 1,204,903 415,564 789,339 1,455,649 444,746 1,010,903 1,472,830 442,249 1,030,581 4/30/2017 12
37 Loan   Barclays Bank PLC Barclays Bank PLC Foothills Health Center 496,601 1,296,843 501,490 795,353 1,429,871 466,751 963,120 1,515,436 489,939 1,025,497 6/30/2017 12
38 Loan   Barclays Bank PLC Barclays Bank PLC Lindbergh Plaza 738,765 1,185,726 445,909 739,817 1,260,869 484,813 776,056 N/A N/A N/A NAV NAV
39 Loan   PCC Principal Commercial Capital Fox Run Apartments 602,490 1,544,388 890,031 654,357 1,618,747 919,013 699,734 1,605,841 922,555 683,286 6/30/2017 12
40 Loan   SMF V Starwood Mortgage Capital LLC 117 East Washington 537,696 995,015 556,550 438,465 1,322,370 647,299 675,070 1,312,965 661,342 651,623 5/31/2017 12
41 Loan   CREFI Citi Real Estate Funding Inc. Bryan Woods Apartments 668,563 1,436,671 682,505 754,166 1,508,961 772,135 736,826 1,528,895 794,743 734,152 6/30/2017 12
42 Loan   SMF V Starwood Mortgage Capital LLC American Mini Storage - Converse 522,833 882,954 304,140 578,814 922,682 414,611 508,071 933,214 411,085 522,130 7/31/2017 12
43 Loan   CREFI Citi Real Estate Funding Inc. The Shops at Fayette Crossing 727,815 863,651 145,543 718,108 874,036 158,948 715,088 890,781 149,285 741,496 5/31/2017 12
44 Loan   SMF V Starwood Mortgage Capital LLC Hampton Inn Richland N/A 1,268,145 800,576 467,569 1,726,862 964,357 762,505 1,732,231 1,033,977 698,254 3/31/2017 12
45 Loan   Barclays Bank PLC Barclays Bank PLC Ohio Retail Portfolio - Discount Drug Mart Plaza 495,479 717,020 203,394 513,625 717,726 190,879 526,847 729,189 193,820 535,369 6/30/2017 12
45.01 Property       Parma Heights Plaza 250,074 404,172 125,186 278,986 367,417 121,616 245,800 377,313 123,945 253,368 6/30/2017 12
45.02 Property       Upper Sandusky Plaza 245,405 312,848 78,209 234,639 350,310 69,263 281,047 351,876 69,875 282,001 6/30/2017 12
46 Loan   SMF V Starwood Mortgage Capital LLC Kohls White Lake N/A N/A N/A N/A 460,000 N/A 460,000 N/A N/A N/A NAV NAV
47 Loan   SMF V Starwood Mortgage Capital LLC Las Brisas Apartments 479,359 1,087,011 544,720 542,291 1,179,840 597,646 582,194 1,209,362 614,086 595,276 4/30/2017 12
48 Loan   SMF V Starwood Mortgage Capital LLC Mountain Cactus Ranch 423,504 621,027 226,608 394,419 688,581 213,767 474,814 668,853 216,391 452,461 5/31/2017 12
49 Loan   CREFI Citi Real Estate Funding Inc. Walgreens Columbia, SC 456,000 456,000 N/A 456,000 456,000 N/A 456,000 456,000 N/A 456,000 8/31/2017 12
50 Loan   Barclays Bank PLC Barclays Bank PLC 1000 South Sherman Street 615,596 1,179,123 576,490 602,633 1,118,605 518,700 599,905 1,141,587 509,165 632,422 6/30/2017 12
51 Loan   CREFI Citi Real Estate Funding Inc. StorQuest Corona 276,464 609,934 290,726 319,208 634,452 294,748 339,704 663,484 309,199 354,285 6/30/2017 12
52 Loan   CREFI Citi Real Estate Funding Inc. St. Petersburg MHC Portfolio N/A 358,261 130,595 227,666 380,618 148,051 232,567 377,884 140,940 236,944 Various Various
52.01 Property       Westgate Manor MHC N/A 173,122 52,863 120,259 191,184 70,250 120,934 185,719 66,090 119,629 6/30/2017 12
52.02 Property       Villa Plumosa MHC N/A 185,139 77,732 107,407 189,434 77,801 111,632 192,164 74,850 117,315 6/30/2017 9
53 Loan   CREFI Citi Real Estate Funding Inc. CSS Rohnert Park 854,616 1,163,217 279,450 883,767 1,255,511 294,828 960,683 1,294,379 297,228 997,151 5/31/2017 12

 

Page 5 of 11 
 

 

CGCMT 2017-P8 Pre-Marketing 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) (4) Debt Yield on Underwritten Net Cash Flow (%) Appraised Value ($) Appraisal Date
1 Loan   Barclays Bank PLC Barclays Bank PLC 225 & 233 Park Avenue South Trailing 12 48,106,942 18,601,103 29,505,839 12.6% 74,333 991,923 28,439,583 3.27 12.1% 750,000,000 4/1/2017
2 Loan   CGMRC Citigroup Global Markets Realty Corp. General Motors Building Not Available 334,764,418 107,458,009 227,306,409 15.5% 397,997 5,363,618 221,544,794 4.33 15.1% 4,800,000,000 5/8/2017
3 Loan   SMF V Starwood Mortgage Capital LLC 9-19 9th Avenue Not Available 9,411,761 991,395 8,420,366 8.0% 6,104 0 8,414,262 1.91 8.0% 202,000,000 6/23/2017
4 Loan   CREFI Citi Real Estate Funding Inc.; Morgan Stanley Bank N.A. Corporate Woods Portfolio Trailing 12 45,713,777 23,101,714 22,612,063 10.2% 459,093 2,299,877 19,853,093 1.48 9.0% 299,100,000 6/15/2017
4.01 Property       Corporate Woods - Building 82 Trailing 12 6,975,625 2,997,433 3,978,192   29,738 330,427 3,618,028     46,000,000 6/15/2017
4.02 Property       Corporate Woods - Building 40 Trailing 12 6,835,137 3,404,190 3,430,947   58,236 357,266 3,015,444     43,300,000 6/15/2017
4.03 Property       Corporate Woods - Building 84 Trailing 12 5,506,435 2,906,986 2,599,449   42,636 224,155 2,332,658     42,200,000 6/15/2017
4.04 Property       Corporate Woods - Building 32 Trailing 12 4,531,938 2,248,626 2,283,312   49,348 241,530 1,992,435     31,800,000 6/15/2017
4.05 Property       Corporate Woods - Building 34 Trailing 12 2,127,099 1,016,012 1,111,087   25,623 111,922 973,541     15,400,000 6/15/2017
4.06 Property       Corporate Woods - Building 14 Trailing 12 2,377,504 1,232,511 1,144,993   23,982 133,542 987,468     14,400,000 6/15/2017
4.07 Property       Corporate Woods - Building 70 Trailing 12 2,540,704 1,229,428 1,311,276   20,060 127,501 1,163,715     13,700,000 6/15/2017
4.08 Property       Corporate Woods - Building 9 Trailing 12 2,159,278 1,053,869 1,105,409   26,825 115,548 963,037     12,800,000 6/15/2017
4.09 Property       Corporate Woods - Building 6 Trailing 12 2,024,970 1,131,503 893,468   33,750 107,561 752,156     12,700,000 6/15/2017
4.10 Property       Corporate Woods - Building 12 Trailing 12 1,970,953 1,200,101 770,852   29,995 98,060 642,797     12,500,000 6/15/2017
4.11 Property       Corporate Woods - Building 27 Trailing 12 2,090,779 1,079,651 1,011,128   16,244 112,071 882,814     12,200,000 6/15/2017
4.12 Property       Corporate Woods - Building 51 Trailing 12 1,928,861 1,027,327 901,535   26,973 105,409 769,152     10,500,000 6/15/2017
4.13 Property       Corporate Woods - Building 55 Trailing 12 1,824,128 1,021,945 802,182   30,316 96,895 674,971     10,300,000 6/15/2017
4.14 Property       Corporate Woods - Building 65 Trailing 12 835,285 359,426 475,859   9,308 30,293 436,257     6,600,000 6/15/2017
4.15 Property       Corporate Woods - Building 3 Trailing 12 1,089,487 673,237 416,250   24,642 57,533 334,075     6,600,000 6/15/2017
4.16 Property       Corporate Woods - Building 75 Trailing 12 895,595 519,470 376,125   11,417 50,163 314,544     4,500,000 6/15/2017
5 Loan   CREFI Citi Real Estate Funding Inc. Bank of America Plaza Trailing 12 9,961,339 3,629,046 6,332,293 13.3% 87,799 356,370 5,888,124 2.15 12.4% 79,200,000 7/17/2017
6 Loan   CREFI, Barclays Bank PLC Citi Real Estate Funding Inc.; Barclays Bank PLC; Bank of America N.A. Mall of Louisiana Trailing 12 43,215,234 7,152,311 36,062,923 11.1% 155,358 1,473,928 34,433,637 1.85 10.6% 570,000,000 6/23/2017
7 Loan   PCC Principal Commercial Capital The Grove at Shrewsbury Trailing 12 9,438,352 2,806,828 6,631,524 15.2% 47,321 147,878 6,436,325 3.86 14.8% 120,800,000 7/12/2017
8 Loan   Barclays Bank PLC; SMF V JPMorgan Chase Bank; Bank of America, N.A.; Barclays Bank PLC; Deutsche Bank AG Starwood Capital Group Hotel Portfolio Trailing 12 213,600,210 142,270,818 71,329,392 12.4% 0 0 71,329,392 2.72 12.4% 956,000,000 4/23/2017
8.01 Property       Larkspur Landing Sunnyvale Trailing 12 7,774,225 3,602,265 4,171,961       4,171,961     52,100,000 4/23/2017
8.02 Property       Larkspur Landing Milpitas Trailing 12 6,764,028 3,201,871 3,562,157       3,562,157     43,900,000 4/23/2017
8.03 Property       Larkspur Landing Campbell Trailing 12 6,059,570 2,860,144 3,199,426       3,199,426     38,600,000 4/23/2017
8.04 Property       Larkspur Landing San Francisco Trailing 12 5,697,514 3,270,929 2,426,585       2,426,585     31,800,000 4/23/2017
8.05 Property       Larkspur Landing Pleasanton Trailing 12 5,193,352 2,754,991 2,438,362       2,438,362     31,100,000 4/23/2017
8.06 Property       Larkspur Landing Bellevue Trailing 12 4,692,425 2,518,899 2,173,526       2,173,526     27,700,000 4/23/2017
8.07 Property       Larkspur Landing Sacramento Trailing 12 4,214,257 2,397,345 1,816,912       1,816,912     20,700,000 4/23/2017
8.08 Property       Hampton Inn Ann Arbor North Trailing 12 4,826,301 2,990,175 1,836,126       1,836,126     20,200,000 4/23/2017
8.09 Property       Larkspur Landing Hillsboro Trailing 12 3,941,272 2,232,510 1,708,763       1,708,763     20,200,000 4/23/2017
8.10 Property       Larkspur Landing Renton Trailing 12 4,423,020 2,728,888 1,694,132       1,694,132     20,000,000 4/23/2017
8.11 Property       Holiday Inn Arlington Northeast Rangers Ballpark Trailing 12 5,568,856 4,031,609 1,537,247       1,537,247     19,200,000 4/23/2017
8.12 Property       Residence Inn Toledo Maumee Trailing 12 4,066,425 2,597,554 1,468,871       1,468,871     19,000,000 4/23/2017
8.13 Property       Residence Inn Williamsburg Trailing 12 3,955,706 2,596,962 1,358,744       1,358,744     18,200,000 4/23/2017
8.14 Property       Hampton Inn Suites Waco South Trailing 12 4,293,844 2,879,053 1,414,791       1,414,791     16,800,000 4/23/2017
8.15 Property       Holiday Inn Louisville Airport Fair Expo Trailing 12 4,185,314 2,796,547 1,388,767       1,388,767     16,500,000 4/23/2017
8.16 Property       Courtyard Tyler Trailing 12 3,341,364 2,088,004 1,253,360       1,253,360     16,200,000 4/23/2017
8.17 Property       Hilton Garden Inn Edison Raritan Center Trailing 12 5,848,958 4,531,561 1,317,397       1,317,397     16,200,000 4/23/2017
8.18 Property       Hilton Garden Inn St Paul Oakdale Trailing 12 4,891,094 3,201,247 1,689,847       1,689,847     16,000,000 4/23/2017
8.19 Property       Residence Inn Grand Rapids West Trailing 12 3,115,120 2,008,993 1,106,127       1,106,127     15,800,000 4/23/2017
8.20 Property       Peoria, AZ Residence Inn Trailing 12 3,248,248 2,090,221 1,158,027       1,158,027     15,700,000 4/23/2017
8.21 Property       Hampton Inn Suites Bloomington Normal Trailing 12 3,738,690 2,341,747 1,396,943       1,396,943     15,600,000 4/23/2017
8.22 Property       Courtyard Chico Trailing 12 3,850,184 2,410,998 1,439,185       1,439,185     15,300,000 4/23/2017
8.23 Property       Hampton Inn Suites Kokomo Trailing 12 3,680,915 2,425,349 1,255,566       1,255,566     14,800,000 4/23/2017
8.24 Property       Hampton Inn Suites South Bend Trailing 12 3,810,167 2,577,957 1,232,210       1,232,210     14,800,000 4/23/2017
8.25 Property       Courtyard Wichita Falls Trailing 12 3,121,444 2,025,834 1,095,610       1,095,610     14,100,000 4/23/2017
8.26 Property       Hampton Inn Morehead Trailing 12 3,154,358 2,060,293 1,094,065       1,094,065     13,700,000 4/23/2017
8.27 Property       Residence Inn Chico Trailing 12 3,273,835 2,065,656 1,208,180       1,208,180     13,300,000 4/23/2017
8.28 Property       Courtyard Lufkin Trailing 12 2,752,597 2,014,311 738,285       738,285     12,700,000 4/23/2017
8.29 Property       Hampton Inn Carlisle Trailing 12 3,439,196 2,322,290 1,116,905       1,116,905     12,600,000 4/23/2017
8.30 Property       Springhill Suites Williamsburg Trailing 12 3,361,902 2,485,794 876,108       876,108     12,600,000 4/23/2017
8.31 Property       Fairfield Inn Bloomington Trailing 12 3,018,966 1,747,736 1,271,230       1,271,230     12,500,000 4/23/2017
8.32 Property       Waco Residence Inn Trailing 12 3,136,682 2,224,447 912,234       912,234     12,200,000 4/23/2017
8.33 Property       Holiday Inn Express Fishers Trailing 12 3,176,451 2,225,023 951,428       951,428     11,400,000 4/23/2017
8.34 Property       Larkspur Landing Folsom Trailing 12 2,902,483 2,043,619 858,864       858,864     11,100,000 4/23/2017
8.35 Property       Springhill Suites Chicago Naperville Warrenville Trailing 12 3,321,573 2,653,751 667,822       667,822     10,500,000 4/23/2017
8.36 Property       Holiday Inn Express & Suites Paris Trailing 12 2,343,673 1,545,193 798,480       798,480     10,400,000 4/23/2017
8.37 Property       Toledo Homewood Suites Trailing 12 2,929,714 1,985,509 944,205       944,205     10,400,000 4/23/2017
8.38 Property       Grand Rapids Homewood Suites Trailing 12 3,009,146 2,269,574 739,572       739,572     10,100,000 4/23/2017
8.39 Property       Cheyenne Fairfield Inn and Suites Trailing 12 1,961,942 1,208,351 753,591       753,591     9,400,000 4/23/2017
8.40 Property       Fairfield Inn Laurel Trailing 12 3,127,939 2,470,469 657,471       657,471     9,400,000 4/23/2017
8.41 Property       Courtyard Akron Stow Trailing 12 3,168,035 2,281,919 886,115       886,115     9,200,000 4/23/2017
8.42 Property       Larkspur Landing Roseville Trailing 12 2,851,065 2,064,916 786,149       786,149     8,700,000 4/23/2017
8.43 Property       Towneplace Suites Bloomington Trailing 12 2,441,633 1,591,528 850,105       850,105     8,700,000 4/23/2017
8.44 Property       Hampton Inn Danville Trailing 12 2,591,371 1,862,762 728,609       728,609     8,600,000 4/23/2017
8.45 Property       Holiday Inn Norwich Trailing 12 4,801,904 4,049,772 752,132       752,132     8,500,000 4/23/2017
8.46 Property       Hampton Inn Suites Longview North Trailing 12 2,322,688 1,672,245 650,443       650,443     8,400,000 4/23/2017
8.47 Property       Springhill Suites Peoria Westlake Trailing 12 2,918,586 2,448,540 470,046       470,046     8,400,000 4/23/2017
8.48 Property       Hampton Inn Suites Buda Trailing 12 2,627,746 1,774,143 853,603       853,603     8,300,000 4/23/2017
8.49 Property       Shawnee Hampton Inn Trailing 12 1,892,474 1,273,699 618,775       618,775     8,300,000 4/23/2017
8.50 Property       Racine Fairfield Inn Trailing 12 1,812,261 1,208,438 603,823       603,823     8,100,000 4/23/2017
8.51 Property       Hampton Inn Selinsgrove Shamokin Dam Trailing 12 2,433,055 1,745,776 687,279       687,279     7,900,000 4/23/2017
8.52 Property       Holiday Inn Express & Suites Terrell Trailing 12 2,149,392 1,543,906 605,485       605,485     7,500,000 4/23/2017
8.53 Property       Westchase Homewood Suites Trailing 12 2,958,058 2,578,316 379,742       379,742     9,800,000 4/23/2017
8.54 Property       Holiday Inn Express & Suites Tyler South Trailing 12 2,128,673 1,528,792 599,880       599,880     7,200,000 4/23/2017
8.55 Property       Holiday Inn Express & Suites Huntsville Trailing 12 2,360,887 1,671,501 689,387       689,387     6,900,000 4/23/2017
8.56 Property       Hampton Inn Sweetwater Trailing 12 1,585,686 1,185,317 400,369       400,369     6,300,000 4/23/2017
8.57 Property       Comfort Suites Buda Austin South Trailing 12 2,082,208 1,540,640 541,569       541,569     5,300,000 4/23/2017
8.58 Property       Fairfield Inn & Suites Weatherford Trailing 12 1,659,116 1,347,398 311,718       311,718     5,000,000 4/23/2017
8.59 Property       Holiday Inn Express & Suites Altus Trailing 12 1,417,147 1,205,199 211,948       211,948     4,600,000 4/23/2017
8.60 Property       Comfort Inn & Suites Paris Trailing 12 1,157,262 906,202 251,060       251,060     3,600,000 4/23/2017
8.61 Property       Hampton Inn Suites Decatur Trailing 12 1,550,317 1,370,105 180,212       180,212     3,600,000 4/23/2017
8.62 Property       Holiday Inn Express & Suites Texarkana East Trailing 12 1,638,961 1,472,078 166,883       166,883     4,100,000 4/23/2017
8.63 Property       Mankato Fairfield Inn Trailing 12 1,236,472 1,086,924 149,548       149,548     3,600,000 4/23/2017
8.64 Property       Candlewood Suites Texarkana Trailing 12 1,239,140 1,123,516 115,624       115,624     2,600,000 4/23/2017
8.65 Property       Country Inn & Suites Houston Intercontinental Airport East Trailing 12 1,363,324 1,253,517 109,807       109,807     3,200,000 4/23/2017
9 Loan   SMF V Starwood Mortgage Capital LLC Grant Building Trailing 12 9,195,858 4,937,318 4,258,540 11.2% 92,201 478,794 3,687,545 1.56 9.7% 58,100,000 6/15/2017
10 Loan   CREFI Citi Real Estate Funding Inc. Ann Arbor Mixed Use Portfolio Trailing 12 6,533,958 2,987,072 3,546,886 10.2% 36,077 296,919 3,213,889 1.53 9.2% 50,000,000 6/14/2017
10.01 Property       McKinley Towne Centre Trailing 12 4,905,218 2,033,152 2,872,066   24,894 211,289 2,635,883     39,500,000 6/14/2017
10.02 Property       Liberty Square Trailing 12 1,628,740 953,920 674,820   11,183 85,631 578,006     10,500,000 6/14/2017
11 Loan   SMF V Starwood Mortgage Capital LLC Visions Hotel Portfolio Trailing 12 24,617,340 16,202,402 8,414,938 15.5% 984,694 0 7,430,244 2.25 13.7% 103,000,000 7/1/2017
11.01 Property       Holiday Inn Express & Suites Buffalo Trailing 12 3,824,030 2,691,941 1,132,089   152,961 0 979,128     15,500,000 7/1/2017
11.02 Property       Hampton Inn Potsdam Trailing 12 3,101,503 1,786,794 1,314,709   124,060 0 1,190,649     12,500,000 7/1/2017
11.03 Property       Hampton Inn & Suites Utica Trailing 12 3,151,357 1,808,935 1,342,422   126,054 0 1,216,368     13,100,000 7/1/2017
11.04 Property       Fairfield Inn & Suites Olean Trailing 12 1,943,872 1,231,124 712,748   77,755 0 634,993     9,000,000 7/1/2017
11.05 Property       Hampton Inn & Suites East Aurora Trailing 12 3,193,502 1,936,929 1,256,573   127,740 0 1,128,833     13,000,000 7/1/2017
11.06 Property       Fairfield Inn & Suites Binghamton Trailing 12 2,088,618 1,481,583 607,035   83,545 0 523,490     8,200,000 7/1/2017
11.07 Property       Fairfield Inn & Suites Rochester South Trailing 12 1,678,052 1,089,573 588,479   67,122 0 521,357     7,000,000 7/1/2017
11.08 Property       Fairfield Inn & Suites Albany Trailing 12 2,060,824 1,608,732 452,092   82,433 0 369,659     8,100,000 7/1/2017
11.09 Property       Fairfield Inn & Suites Corning Trailing 12 1,510,348 1,017,011 493,337   60,414 0 432,924     6,500,000 7/1/2017
11.10 Property       Fairfield Inn & Suites Rochester West/Greece Trailing 12 2,065,232 1,549,779 515,453   82,609 0 432,844     5,600,000 7/1/2017
12 Loan   CREFI Citi Real Estate Funding Inc.; Wells Fargo Bank, National Association Pleasant Prairie Premium Outlets Trailing 12 22,589,594 6,316,284 16,273,310 11.2% 80,523 588,251 15,604,536 2.66 10.8% 290,000,000 7/20/2017
13 Loan   Barclays Bank PLC Morgan Stanley Bank, N.A.; Wells Fargo Bank, N.A.; Barclays Bank PLC Lakeside Shopping Center Trailing 12 32,713,717 12,933,343 19,780,375 11.3% 242,270 1,230,800 18,307,305 2.74 10.5% 365,000,000 6/7/2017
14 Loan   Barclays Bank PLC Barclays Bank PLC 440 Mamaroneck Avenue Trailing 12 5,815,869 2,665,022 3,150,847 9.5% 62,181 346,049 2,842,618 1.34 8.6% 52,000,000 6/1/2017
15 Loan   SMF V Starwood Mortgage Capital LLC Mesa Grand Shopping Center Trailing 12 4,644,588 1,501,004 3,143,583 10.5% 50,549 172,325 2,920,710 1.56 9.7% 44,400,000 5/3/2017
16 Loan   Barclays Bank PLC Goldman Sachs Mortgage Company; Barclays Bank PLC Long Island Prime Portfolio - Uniondale Trailing 12 53,504,787 28,574,757 24,930,030 12.6% 437,690 2,270,323 22,222,017 2.49 11.2% 320,000,000 3/24/2017
16.01 Property       RXR Plaza Trailing 12 33,417,914 18,538,955 14,878,959   271,325 1,398,458 13,209,177     189,000,000 3/24/2017
16.02 Property       Omni Trailing 12 20,086,873 10,035,802 10,051,071   166,366 871,865 9,012,841     131,000,000 3/24/2017
17 Loan   CREFI Citi Real Estate Funding Inc. Mars Petcare Storage & Distribution Center Trailing 12 2,991,898 492,754 2,499,144 10.6% 46,526 91,347 2,361,271 1.74 10.0% 39,500,000 7/26/2017
18 Loan   PCC Principal Commercial Capital Bradley Business Center Trailing 12 3,849,638 1,367,697 2,481,942 10.6% 47,024 236,280 2,198,638 1.54 9.4% 34,300,000 2/22/2017
19 Loan   PCC Principal Commercial Capital 3901 N. First Street Not Available 2,348,458 466,630 1,881,828 8.3% 13,038 65,188 1,803,602 1.25 7.9% 33,500,000 4/1/2018
20 Loan   CREFI Citi Real Estate Funding Inc. Canyon Portal Trailing 12 3,247,801 1,242,422 2,005,380 8.9% 16,154 97,995 1,891,231 1.35 8.4% 30,500,000 6/17/2017
21 Loan   PCC Principal Commercial Capital Scripps Center Trailing 12 13,384,465 6,599,991 6,784,474 9.4% 4,561 437,365 6,342,548 1.42 8.8% 98,000,000 12/15/2016
22 Loan   PCC Principal Commercial Capital Victoria Park Shoppes Trailing 12 2,339,127 689,940 1,649,187 8.3% 20,881 47,457 1,580,849 1.25 7.9% 28,750,000 5/2/2017
23 Loan   PCC Principal Commercial Capital 1450 Veterans Annualized Trailing 12 2,739,086 726,553 2,012,533 11.3% 16,430 79,500 1,916,603 2.60 10.7% 34,000,000 6/5/2017
24 Loan   PCC Principal Commercial Capital Westerre I and II Trailing 12 3,004,074 1,084,516 1,919,557 11.0% 79,998 163,262 1,676,297 1.61 9.6% 23,300,000 6/15/2017
25 Loan   Barclays Bank PLC Rialto Mortgage Finance, LLC; Citigroup Global Markets Realty Corp.; Barclays Bank PLC Atlanta and Anchorage Hotel Portfolio Trailing 12 50,067,760 31,941,775 18,125,985 15.9% 2,274,470 0 15,851,516 1.83 13.9% 182,000,000 Various
25.01 Property       Hilton Anchorage Trailing 12 22,891,889 14,351,769 8,540,120   915,676 0 7,624,444     103,600,000 12/12/2016
25.02 Property       Renaissance Concourse Atlanta Airport Hotel Trailing 12 27,175,871 17,590,006 9,585,865   1,358,794 0 8,227,072     78,400,000 12/30/2016
26 Loan   PCC Principal Commercial Capital The Falls at Snake River Landing Trailing 12 2,923,218 1,087,077 1,836,141 11.7% 45,600 0 1,790,541 2.82 11.4% 32,500,000 5/22/2017
27 Loan   Barclays Bank PLC JP Morgan Chase Bank, Natixis Real Estate Capital LLC, Deutsche Bank AG, Societe Generale, Barclays Bank PLC 245 Park Avenue Trailing 12 177,756,680 62,448,738 115,307,942 10.7% 551,678 5,191,362 109,564,903 2.73 10.1% 2,210,000,000 4/1/2017
28 Loan   PCC Principal Commercial Capital 888 Tennessee Trailing 12 1,789,308 328,215 1,461,093 9.7% 10,400 40,000 1,410,693 2.36 9.4% 31,000,000 5/16/2017
29 Loan   PCC Principal Commercial Capital Low Country Village Trailing 12 2,016,511 440,504 1,576,007 11.5% 34,965 69,930 1,471,112 2.49 10.7% 22,000,000 5/19/2017
30 Loan   SMF V Starwood Mortgage Capital LLC 215 & Town Center Trailing 12 1,785,870 407,853 1,378,017 10.1% 11,462 67,423 1,299,132 1.57 9.5% 21,125,000 6/12/2017
31 Loan   PCC Principal Commercial Capital Ocean City Shopping Center Trailing 12 1,800,793 500,396 1,300,397 9.6% 21,903 82,135 1,196,360 1.41 8.9% 19,700,000 3/24/2017
32 Loan   SMF V Starwood Mortgage Capital LLC Pangea 17 Trailing 12 2,582,479 1,036,280 1,546,199 12.1% 73,500 0 1,472,699 2.56 11.5% 22,575,000 7/26/2017
32.01 Property       1807 South Saint Louis Avenue Not Available 0 0 0   0 0 0     2,000,000 7/26/2017
32.02 Property       1145 North Austin Boulevard Not Available 0 0 0   0 0 0     2,000,000 7/26/2017
32.03 Property       136 East 155th Street Not Available 0 0 0   0 0 0     1,900,000 7/26/2017
32.04 Property       1501 East 68th Street Not Available 0 0 0   0 0 0     1,550,000 7/26/2017
32.05 Property       7300 South Yates Boulevard Not Available 0 0 0   0 0 0     1,400,000 7/26/2017
32.06 Property       14123 South Tracy Avenue Not Available 0 0 0   0 0 0     1,300,000 7/26/2017
32.07 Property       7925 South Phillips Avenue Not Available 0 0 0   0 0 0     1,250,000 7/26/2017
32.08 Property       8000 South Ellis Avenue Not Available 0 0 0   0 0 0     1,150,000 7/26/2017
32.09 Property       13256 South Prairie Avenue Not Available 0 0 0   0 0 0     1,150,000 7/26/2017
32.10 Property       8101 South Justine Street Not Available 0 0 0   0 0 0     1,100,000 7/26/2017
32.11 Property       7135 South Blackstone Avenue Not Available 0 0 0   0 0 0     1,000,000 7/26/2017
32.12 Property       320 North Mason Avenue Not Available 0 0 0   0 0 0     900,000 7/26/2017
32.13 Property       410 East 107th Street Not Available 0 0 0   0 0 0     800,000 7/26/2017
32.14 Property       1257 South Christiana Avenue Not Available 0 0 0   0 0 0     750,000 7/26/2017
32.15 Property       10933 South Vernon Avenue Not Available 0 0 0   0 0 0     750,000 7/26/2017
32.16 Property       8040 South Vernon Avenue Not Available 0 0 0   0 0 0     650,000 7/26/2017
32.17 Property       12000 South Eggleston Avenue Not Available 0 0 0   0 0 0     650,000 7/26/2017
32.18 Property       2041 East 75th Street Not Available 0 0 0   0 0 0     650,000 7/26/2017
32.19 Property       219 East 68th Street Not Available 0 0 0   0 0 0     600,000 7/26/2017
32.20 Property       8751 South Cottage Grove Avenue Not Available 0 0 0   0 0 0     525,000 7/26/2017
32.21 Property       7159 South Wabash Avenue Not Available 0 0 0   0 0 0     500,000 7/26/2017
33 Loan   SMF V Starwood Mortgage Capital LLC Tampa Bay Industrial Trailing 12 2,265,054 812,621 1,452,432 12.5% 34,759 150,622 1,267,051 1.81 10.9% 17,125,000 6/15/2017
33.01 Property       Bay Tec Center Trailing 12 1,267,884 448,274 819,610   18,628 80,721 720,261     9,675,000 6/15/2017
33.02 Property       Airport Corporate Center Trailing 12 997,170 364,347 632,823   16,131 69,901 546,791     7,450,000 6/15/2017
34 Loan   PCC Principal Commercial Capital Springhill Suites Denton Trailing 12 3,539,455 2,172,922 1,366,533 12.3% 141,578 0 1,224,955 1.83 11.0% 18,000,000 6/1/2017
35 Loan   CREFI Citi Real Estate Funding Inc. The Oaks at Palomar Trailing 12 1,648,948 457,196 1,191,753 11.9% 18,424 76,973 1,096,355 2.61 10.9% 17,800,000 7/13/2017
36 Loan   CREFI Citi Real Estate Funding Inc. Royal Oaks Shopping Center Trailing 12 1,424,369 449,021 975,348 9.8% 15,033 89,921 870,394 1.41 8.7% 14,050,000 5/10/2017
37 Loan   Barclays Bank PLC Barclays Bank PLC Foothills Health Center Trailing 12 1,357,758 499,123 858,634 9.3% 10,662 84,502 768,471 1.35 8.4% 13,320,000 6/26/2017
38 Loan   Barclays Bank PLC Barclays Bank PLC Lindbergh Plaza Not Available 1,298,460 463,637 834,823 9.3% 3,130 74,235 757,458 1.36 8.4% 12,000,000 6/22/2017
39 Loan   PCC Principal Commercial Capital Fox Run Apartments Trailing 12 1,573,308 931,744 641,563 9.0% 43,000 0 598,563 1.33 8.4% 10,500,000 4/7/2017
40 Loan   SMF V Starwood Mortgage Capital LLC 117 East Washington Trailing 12 1,340,986 617,657 723,328 11.0% 7,305 89,320 626,704 1.52 9.5% 10,300,000 7/6/2017
41 Loan   CREFI Citi Real Estate Funding Inc. Bryan Woods Apartments Trailing 12 1,527,721 789,935 737,786 11.4% 49,280 0 688,507 2.46 10.6% 12,075,000 8/2/2017
42 Loan   SMF V Starwood Mortgage Capital LLC American Mini Storage - Converse Trailing 12 933,214 416,217 516,997 9.1% 13,143 0 503,854 1.45 8.8% 8,310,000 7/28/2017
43 Loan   CREFI Citi Real Estate Funding Inc. The Shops at Fayette Crossing Trailing 12 816,674 156,932 659,742 12.0% 13,640 31,000 615,102 1.92 11.2% 10,700,000 6/22/2017
44 Loan   SMF V Starwood Mortgage Capital LLC Hampton Inn Richland Trailing 12 1,732,231 1,022,600 709,631 12.9% 69,289 0 640,342 1.80 11.7% 8,700,000 4/14/2017
45 Loan   Barclays Bank PLC Barclays Bank PLC Ohio Retail Portfolio - Discount Drug Mart Plaza Trailing 12 724,560 190,754 533,806 9.8% 10,436 39,916 490,953 1.31 9.0% 7,300,000 Various
45.01 Property       Parma Heights Plaza Trailing 12 376,419 121,150 255,269   4,844 19,129 231,295     3,650,000 6/14/2017
45.02 Property       Upper Sandusky Plaza Trailing 12 348,141 69,604 278,537   5,592 20,787 259,658     3,650,000 6/21/2017
46 Loan   SMF V Starwood Mortgage Capital LLC Kohls White Lake Not Available 485,100 12,112 472,988 9.1% 8,880 0 464,108 1.39 8.9% 7,500,000 5/19/2017
47 Loan   SMF V Starwood Mortgage Capital LLC Las Brisas Apartments Trailing 12 1,209,362 619,555 589,807 11.5% 48,222 0 541,585 1.55 10.6% 8,000,000 5/10/2017
48 Loan   SMF V Starwood Mortgage Capital LLC Mountain Cactus Ranch Trailing 12 668,853 248,765 420,088 8.4% 10,850 0 409,238 1.30 8.2% 8,700,000 5/16/2017
49 Loan   CREFI Citi Real Estate Funding Inc. Walgreens Columbia, SC Trailing 12 448,590 13,458 435,132 9.9% 0 0 435,132 2.05 9.9% 7,400,000 7/10/2017
50 Loan   Barclays Bank PLC Barclays Bank PLC 1000 South Sherman Street Trailing 12 1,160,662 534,907 625,755 15.6% 63,868 94,871 467,016 1.92 11.7% 8,000,000 6/29/2017
51 Loan   CREFI Citi Real Estate Funding Inc. StorQuest Corona Trailing 12 663,484 305,019 358,465 10.2% 10,050 0 348,415 2.33 10.0% 6,140,000 7/17/2017
52 Loan   CREFI Citi Real Estate Funding Inc. St. Petersburg MHC Portfolio Various 361,614 152,131 209,484 9.7% 3,950 0 205,534 1.49 9.5% 3,160,000 7/7/2017
52.01 Property       Westgate Manor MHC Trailing 12 184,700 76,489 108,210   2,050 0 106,160     1,630,000 7/7/2017
52.02 Property       Villa Plumosa MHC Annualized 176,915 75,641 101,273   1,900 0 99,373     1,530,000 7/7/2017
53 Loan   CREFI Citi Real Estate Funding Inc. CSS Rohnert Park Trailing 12 1,294,379 289,294 1,005,085 47.9% 12,156 0 992,929 12.24 47.3% 15,370,000 4/4/2017

 

Page 6 of 11 
 

 

CGCMT 2017-P8 Pre-Marketing Annex A

 

Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Cut-off Date LTV Ratio (%) LTV Ratio at Maturity / ARD (%) Occupancy (%) (5) Occupancy Date ADR ($) RevPAR ($) Largest Tenant Largest Tenant Sq Ft Largest Tenant Lease Expiration (6) 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)
1 Loan   Barclays Bank PLC Barclays Bank PLC 225 & 233 Park Avenue South 31.3% 31.3% 97.9% 5/24/2017 NAP NAP Facebook 266,460 10/31/2027 Buzzfeed 194,123 5/31/2026 STV 133,200 5/31/2024
2 Loan   CGMRC Citigroup Global Markets Realty Corp. General Motors Building 30.6% 30.6% 95.0% 6/1/2017 NAP NAP Weil, Gotshal & Manges 489,867 8/31/2034 Aramis 299,895 3/31/2020 Perella Weinberg 130,155 1/31/2022
3 Loan   SMF V Starwood Mortgage Capital LLC 9-19 9th Avenue 52.0% 52.0% 100.0% 9/6/2017 NAP NAP Restoration Hardware, Inc. 61,038 1/31/2032 NAP     NAP    
4 Loan   CREFI Citi Real Estate Funding Inc.; Morgan Stanley Bank N.A. Corporate Woods Portfolio 74.0% 59.7% 92.7% 5/31/2017 NAP NAP                  
4.01 Property       Corporate Woods - Building 82     98.2% 5/31/2017 NAP NAP PNC Bank National Association 159,270 10/31/2019 Lathrop & Gage, LLP 39,993 1/31/2023 Berkley Insurance Company 10,051 9/30/2022
4.02 Property       Corporate Woods - Building 40     96.8% 5/31/2017 NAP NAP Coventry Health Care of Kansas, Inc. 69,640 12/31/2023 QC Holdings, Inc. 39,022 10/31/2017 Sanders Warren & Russell LLP 19,774 1/31/2021
4.03 Property       Corporate Woods - Building 84     83.1% 5/31/2017 NAP NAP Scoular Company 37,432 8/31/2020 Hovey Williams LLP 20,990 11/30/2019 McDonald's Corporation 14,561 7/31/2020
4.04 Property       Corporate Woods - Building 32     98.5% 5/31/2017 NAP NAP Amerigroup Corp. & Amerigroup Kansas, Inc. 39,056 12/31/2020 Pharmion LLC 29,591 1/31/2018 Time Warner Cable Midwest LLC 19,871 12/31/2020
4.05 Property       Corporate Woods - Building 34     100.0% 5/31/2017 NAP NAP TMFS Holdings, LLC 33,100 3/1/2027 Vendor Credentialing Service LLC dba symplr 30,823 8/31/2024 Ace American Insurance Company dba Chubb Ins 16,550 12/31/2021
4.06 Property       Corporate Woods - Building 14     96.7% 5/31/2017 NAP NAP Propharma Group, Inc. 16,218 2/28/2021 Anesthesia Associates of KC Inc 12,564 9/30/2018 Transport Funding, LLC 9,430 6/30/2022
4.07 Property       Corporate Woods - Building 70     94.6% 5/31/2017 NAP NAP Compass Minerals International, Inc. 60,699 2/29/2020 Selective Site Consultants, Inc. 17,585 2/28/2018 Unitas Global 8,665 1/31/2025
4.08 Property       Corporate Woods - Building 9     92.7% 5/31/2017 NAP NAP University of Kansas Hospital Authority 16,785 8/31/2018 Cinema Scene Mrktg & Promo LLC 10,722 4/30/2022 Perfect Output of Kansas City, LLC 7,614 9/30/2018
4.09 Property       Corporate Woods - Building 6     83.8% 5/31/2017 NAP NAP National Crop Insurance Services, Inc. 18,522 9/30/2019 HYLA Technology Solutions, LLC fka E-Recycling, LLC 18,522 3/31/2019 Physicians Business Network, Inc. 18,522 8/31/2020
4.10 Property       Corporate Woods - Building 12     80.6% 5/31/2017 NAP NAP Lansing Trade Group, LLC 44,496 1/31/2018 Massachusetts Mutual Life Insurance Company 12,418 11/30/2023 Go Local LLC 8,697 12/31/2019
4.11 Property       Corporate Woods - Building 27     95.2% 5/31/2017 NAP NAP CSC Covansys Corporation 16,550 3/31/2022 Agrex Inc 16,550 3/31/2018 Overland Solutions Inc 16,550 4/30/2020
4.12 Property       Corporate Woods - Building 51     94.2% 5/31/2017 NAP NAP RGN-Overland Park I, LLC 15,796 5/31/2020 The IMA Financial Group Inc 15,783 12/31/2022 Fisher, Patterson, Sayler & Smith, LLP 8,205 6/30/2022
4.13 Property       Corporate Woods - Building 55     88.4% 5/31/2017 NAP NAP Emerson Electric Co. 10,073 3/31/2020 Mersoft Corporation 5,433 3/31/2021 York Risk Services Holding Corp. 5,170 1/31/2021
4.14 Property       Corporate Woods - Building 65     100.0% 5/31/2017 NAP NAP Garozzo's III, Inc. 5,575 9/30/2021 First Watch of Kansas, Inc. 4,431 9/30/2020 Aspen Salon & Spa 3,352 2/29/2024
4.15 Property       Corporate Woods - Building 3     81.2% 5/31/2017 NAP NAP DeMars Pension Consulting Services, Inc. 10,247 9/30/2021 Liberty Mutual Insurance Company 6,275 2/28/2022 USA Adventures of Kansas, LLC 4,969 3/31/2019
4.16 Property       Corporate Woods - Building 75     88.9% 5/31/2017 NAP NAP Multi Service Technology Solutions, Inc. 12,182 11/30/2017 United Wisconsin Insurance Company 4,931 6/30/2022 Strategic AR LLC 4,850 10/1/2022
5 Loan   CREFI Citi Real Estate Funding Inc. Bank of America Plaza 60.1% 54.0% 85.8% 7/1/2017 NAP NAP Bank of America 144,701 7/31/2022 Dickinson Wright 87,473 5/31/2028 CareTech Solutions, Inc. 29,803 4/30/2023
6 Loan   CREFI, Barclays Bank PLC Citi Real Estate Funding Inc.; Barclays Bank PLC; Bank of America N.A. Mall of Louisiana 57.0% 49.3% 91.8% 6/30/2017 NAP NAP AMC Theatres 74,400 7/21/2026 Dick's Sporting Goods 74,061 1/31/2019 Main Event 46,900 6/30/2028
7 Loan   PCC Principal Commercial Capital The Grove at Shrewsbury 36.1% 36.1% 98.6% 8/31/2017 NAP NAP Brooks Brothers 13,000 3/31/2018 Anthropologie 12,000 1/31/2018 Pottery Barn 11,235 1/31/2025
8 Loan   Barclays Bank PLC; SMF V JPMorgan Chase Bank; Bank of America, N.A.; Barclays Bank PLC; Deutsche Bank AG Starwood Capital Group Hotel Portfolio 60.4% 60.4% 74.6% 3/31/2017 119.07 88.81                  
8.01 Property       Larkspur Landing Sunnyvale     83.8% 3/31/2017 199.55 167.27 NAP     NAP     NAP    
8.02 Property       Larkspur Landing Milpitas     85.7% 3/31/2017 172.92 148.13 NAP     NAP     NAP    
8.03 Property       Larkspur Landing Campbell     84.3% 3/31/2017 166.46 140.39 NAP     NAP     NAP    
8.04 Property       Larkspur Landing San Francisco     84.9% 3/31/2017 164.49 139.7 NAP     NAP     NAP    
8.05 Property       Larkspur Landing Pleasanton     82.9% 3/31/2017 137.21 113.71 NAP     NAP     NAP    
8.06 Property       Larkspur Landing Bellevue     78.8% 3/31/2017 128.35 101.18 NAP     NAP     NAP    
8.07 Property       Larkspur Landing Sacramento     83.0% 3/31/2017 110.73 91.9 NAP     NAP     NAP    
8.08 Property       Hampton Inn Ann Arbor North     73.9% 3/31/2017 136.53 100.96 NAP     NAP     NAP    
8.09 Property       Larkspur Landing Hillsboro     74.1% 3/31/2017 115.72 85.79 NAP     NAP     NAP    
8.10 Property       Larkspur Landing Renton     80.3% 3/31/2017 117.03 93.97 NAP     NAP     NAP    
8.11 Property       Holiday Inn Arlington Northeast Rangers Ballpark     78.3% 3/31/2017 115.33 90.31 NAP     NAP     NAP    
8.12 Property       Residence Inn Toledo Maumee     81.7% 3/31/2017 123.56 101 NAP     NAP     NAP    
8.13 Property       Residence Inn Williamsburg     73.0% 3/31/2017 133.55 97.54 NAP     NAP     NAP    
8.14 Property       Hampton Inn Suites Waco South     77.7% 3/31/2017 120.72 93.84 NAP     NAP     NAP    
8.15 Property       Holiday Inn Louisville Airport Fair Expo     72.9% 3/31/2017 135.94 99.11 NAP     NAP     NAP    
8.16 Property       Courtyard Tyler     58.8% 3/31/2017 107.32 63.11 NAP     NAP     NAP    
8.17 Property       Hilton Garden Inn Edison Raritan Center     78.1% 3/31/2017 126.40 98.76 NAP     NAP     NAP    
8.18 Property       Hilton Garden Inn St Paul Oakdale     80.0% 3/31/2017 134.01 107.19 NAP     NAP     NAP    
8.19 Property       Residence Inn Grand Rapids West     72.6% 3/31/2017 129.34 93.96 NAP     NAP     NAP    
8.20 Property       Peoria, AZ Residence Inn     80.8% 3/31/2017 120.72 97.54 NAP     NAP     NAP    
8.21 Property       Hampton Inn Suites Bloomington Normal     70.8% 3/31/2017 111.57 78.95 NAP     NAP     NAP    
8.22 Property       Courtyard Chico     84.6% 3/31/2017 129.64 109.64 NAP     NAP     NAP    
8.23 Property       Hampton Inn Suites Kokomo     77.9% 3/31/2017 121.77 94.88 NAP     NAP     NAP    
8.24 Property       Hampton Inn Suites South Bend     69.9% 3/31/2017 126.11 88.19 NAP     NAP     NAP    
8.25 Property       Courtyard Wichita Falls     77.4% 3/31/2017 109.53 84.74 NAP     NAP     NAP    
8.26 Property       Hampton Inn Morehead     66.6% 3/31/2017 108.23 72.1 NAP     NAP     NAP    
8.27 Property       Residence Inn Chico     88.0% 3/31/2017 129.19 113.64 NAP     NAP     NAP    
8.28 Property       Courtyard Lufkin     64.9% 3/31/2017 104.79 68.01 NAP     NAP     NAP    
8.29 Property       Hampton Inn Carlisle     76.1% 3/31/2017 126.65 96.34 NAP     NAP     NAP    
8.30 Property       Springhill Suites Williamsburg     71.7% 3/31/2017 105.82 75.89 NAP     NAP     NAP    
8.31 Property       Fairfield Inn Bloomington     87.1% 3/31/2017 89.99 78.38 NAP     NAP     NAP    
8.32 Property       Waco Residence Inn     82.0% 3/31/2017 132.95 108.98 NAP     NAP     NAP    
8.33 Property       Holiday Inn Express Fishers     67.1% 3/31/2017 111.18 74.59 NAP     NAP     NAP    
8.34 Property       Larkspur Landing Folsom     86.4% 3/31/2017 107.99 93.35 NAP     NAP     NAP    
8.35 Property       Springhill Suites Chicago Naperville Warrenville     67.1% 3/31/2017 102.88 69.04 NAP     NAP     NAP    
8.36 Property       Holiday Inn Express & Suites Paris     72.6% 3/31/2017 104.27 75.65 NAP     NAP     NAP    
8.37 Property       Toledo Homewood Suites     82.2% 3/31/2017 123.31 101.33 NAP     NAP     NAP    
8.38 Property       Grand Rapids Homewood Suites     84.1% 3/31/2017 124.56 104.8 NAP     NAP     NAP    
8.39 Property       Cheyenne Fairfield Inn and Suites     74.6% 3/31/2017 118.88 88.74 NAP     NAP     NAP    
8.40 Property       Fairfield Inn Laurel     79.9% 3/31/2017 97.48 77.87 NAP     NAP     NAP    
8.41 Property       Courtyard Akron Stow     65.9% 3/31/2017 118.14 77.88 NAP     NAP     NAP    
8.42 Property       Larkspur Landing Roseville     79.5% 3/31/2017 106.46 84.6 NAP     NAP     NAP    
8.43 Property       Towneplace Suites Bloomington     89.1% 3/31/2017 90.13 80.3 NAP     NAP     NAP    
8.44 Property       Hampton Inn Danville     80.0% 3/31/2017 124.27 99.39 NAP     NAP     NAP    
8.45 Property       Holiday Inn Norwich     56.7% 3/31/2017 131.41 74.49 NAP     NAP     NAP    
8.46 Property       Hampton Inn Suites Longview North     63.8% 3/31/2017 106.52 67.99 NAP     NAP     NAP    
8.47 Property       Springhill Suites Peoria Westlake     63.3% 3/31/2017 100.19 63.47 NAP     NAP     NAP    
8.48 Property       Hampton Inn Suites Buda     74.5% 3/31/2017 128.83 95.97 NAP     NAP     NAP    
8.49 Property       Shawnee Hampton Inn     77.6% 3/31/2017 105.70 81.98 NAP     NAP     NAP    
8.50 Property       Racine Fairfield Inn     68.6% 3/31/2017 115.68 79.34 NAP     NAP     NAP    
8.51 Property       Hampton Inn Selinsgrove Shamokin Dam     75.6% 3/31/2017 117.11 88.57 NAP     NAP     NAP    
8.52 Property       Holiday Inn Express & Suites Terrell     84.0% 3/31/2017 102.02 85.71 NAP     NAP     NAP    
8.53 Property       Westchase Homewood Suites     63.4% 3/31/2017 131.07 83.14 NAP     NAP     NAP    
8.54 Property       Holiday Inn Express & Suites Tyler South     65.9% 3/31/2017 98.22 64.7 NAP     NAP     NAP    
8.55 Property       Holiday Inn Express & Suites Huntsville     65.5% 3/31/2017 111.81 73.27 NAP     NAP     NAP    
8.56 Property       Hampton Inn Sweetwater     62.9% 3/31/2017 94.90 59.73 NAP     NAP     NAP    
8.57 Property       Comfort Suites Buda Austin South     76.8% 3/31/2017 98.28 75.46 NAP     NAP     NAP    
8.58 Property       Fairfield Inn & Suites Weatherford     63.4% 3/31/2017 81.60 51.72 NAP     NAP     NAP    
8.59 Property       Holiday Inn Express & Suites Altus     67.4% 3/31/2017 83.76 56.47 NAP     NAP     NAP    
8.60 Property       Comfort Inn & Suites Paris     67.4% 3/31/2017 83.63 56.4 NAP     NAP     NAP    
8.61 Property       Hampton Inn Suites Decatur     64.6% 3/31/2017 88.11 56.94 NAP     NAP     NAP    
8.62 Property       Holiday Inn Express & Suites Texarkana East     66.5% 3/31/2017 75.50 50.18 NAP     NAP     NAP    
8.63 Property       Mankato Fairfield Inn     58.0% 3/31/2017 93.96 54.49 NAP     NAP     NAP    
8.64 Property       Candlewood Suites Texarkana     75.0% 3/31/2017 54.70 41.04 NAP     NAP     NAP    
8.65 Property       Country Inn & Suites Houston Intercontinental Airport East     54.1% 3/31/2017 87.69 47.48 NAP     NAP     NAP    
9 Loan   SMF V Starwood Mortgage Capital LLC Grant Building 65.4% 58.8% 89.5% 7/6/2017 NAP NAP Huntington National Bank 58,131 4/30/2024 Hillman Co. 34,531 6/30/2018 Sisterson & Company 25,981 5/31/2019
10 Loan   CREFI Citi Real Estate Funding Inc. Ann Arbor Mixed Use Portfolio 69.5% 63.5% 97.8% 6/1/2017 NAP NAP                  
10.01 Property       McKinley Towne Centre     96.8% 6/1/2017 NAP NAP Llamasoft, Inc. 58,365 10/31/2026 Think Tech, Inc. d/b/a TD Ameritrade 23,849 7/31/2026 Bodman PLC 12,522 11/30/2018
10.02 Property       Liberty Square     100.0% 6/1/2017 NAP NAP Menlo Associates, LLC 23,721 8/31/2022 The Regents of the University of Michigan 21,800 12/31/2022 Tomukun Noodle Bar-Office 6,631 8/31/2028
11 Loan   SMF V Starwood Mortgage Capital LLC Visions Hotel Portfolio 52.8% 42.6% 69.2% 6/30/2017 115.27 79.21                  
11.01 Property       Holiday Inn Express & Suites Buffalo     83.0% 6/30/2017 86.90 69.52 NAP     NAP     NAP    
11.02 Property       Hampton Inn Potsdam     66.6% 6/30/2017 134.66 89.68 NAP     NAP     NAP    
11.03 Property       Hampton Inn & Suites Utica     76.4% 6/30/2017 135.01 103.15 NAP     NAP     NAP    
11.04 Property       Fairfield Inn & Suites Olean     58.0% 6/30/2017 118.85 68.93 NAP     NAP     NAP    
11.05 Property       Hampton Inn & Suites East Aurora     79.3% 6/30/2017 135.30 107.29 NAP     NAP     NAP    
11.06 Property       Fairfield Inn & Suites Binghamton     59.6% 6/30/2017 115.89 69.07 NAP     NAP     NAP    
11.07 Property       Fairfield Inn & Suites Rochester South     66.3% 6/30/2017 111.13 73.68 NAP     NAP     NAP    
11.08 Property       Fairfield Inn & Suites Albany     61.8% 6/30/2017 120.48 74.46 NAP     NAP     NAP    
11.09 Property       Fairfield Inn & Suites Corning     55.7% 6/30/2017 117.26 65.31 NAP     NAP     NAP    
11.10 Property       Fairfield Inn & Suites Rochester West/Greece     70.3% 6/30/2017 101.52 71.37 NAP     NAP     NAP    
12 Loan   CREFI Citi Real Estate Funding Inc.; Wells Fargo Bank, National Association Pleasant Prairie Premium Outlets 50.0% 50.0% 93.0% 7/26/2017 NAP NAP Nike Factory Store 20,200 1/31/2018 Old Navy 16,115 1/31/2022 Under Armour 11,250 9/30/2025
13 Loan   Barclays Bank PLC Morgan Stanley Bank, N.A.; Wells Fargo Bank, N.A.; Barclays Bank PLC Lakeside Shopping Center 47.9% 47.9% 97.5% 6/1/2017 NAP NAP Dillards 291,700 12/31/2019 Macy's 229,520 1/31/2029 JC Penney 203,410 11/30/2022
14 Loan   Barclays Bank PLC Barclays Bank PLC 440 Mamaroneck Avenue 63.5% 53.5% 83.7% 5/1/2017 NAP NAP TransAmerica Financial Life Insurance Company 114,940 3/31/2021 Sprague/Castle Oil 17,018 5/31/2023 The Plastic Surgery Center of Westchester 10,891 1/31/2023
15 Loan   SMF V Starwood Mortgage Capital LLC Mesa Grand Shopping Center 67.6% 60.8% 85.8% 7/1/2017 NAP NAP Conn's 33,948 1/31/2023 PetSmart 26,352 1/31/2020 Office Max 23,530 1/31/2020
16 Loan   Barclays Bank PLC Goldman Sachs Mortgage Company; Barclays Bank PLC Long Island Prime Portfolio - Uniondale 61.9% 61.9% 85.5% 4/20/2017 NAP NAP                  
16.01 Property       RXR Plaza     84.9% 4/20/2017 NAP NAP Openlink Financial LLC 96,325 12/31/2025 Flushing Bank 90,877 12/31/2026 Rivkin Radler LLC 84,736 6/30/2023
16.02 Property       Omni     86.5% 4/20/2017 NAP NAP HealthPlex Inc. 77,464 3/31/2022 Congdon Flaherty O'Callaghan 67,109 12/31/2018 Long Island Power Authority 50,897 4/30/2025
17 Loan   CREFI Citi Real Estate Funding Inc. Mars Petcare Storage & Distribution Center 59.9% 51.8% 100.0% 9/6/2017 NAP NAP Mars Petcare US, Inc. 465,256 5/31/2027 NAP     NAP    
18 Loan   PCC Principal Commercial Capital Bradley Business Center 68.2% 58.4% 88.3% 4/12/2017 NAP NAP Gildan Activewear, d.b.a Alstyle Apparel 82,100 5/31/2020 Collector's Car Garage 58,914 9/30/2021 Power Home 31,129 1/31/2025
19 Loan   PCC Principal Commercial Capital 3901 N. First Street 68.1% 61.3% 100.0% 9/1/2017 NAP NAP Continental Automotive Systems, Inc.                                   65,188 3/31/2028 NAP     NAP    
20 Loan   CREFI Citi Real Estate Funding Inc. Canyon Portal 73.8% 60.0% 100.0% 6/1/2017 NAP NAP Orchards Annex (Hospitality) 21,486 12/31/2040 Canyon Breeze Restaurant 6,870 12/31/2072 Earthbound Trading 3,264 2/28/2021
21 Loan   PCC Principal Commercial Capital Scripps Center 73.5% 63.0% 94.9% 8/24/2017 NAP NAP E.W. Scripps Company       83,159 1/31/2024 Thompson Hine LLP              53,066 12/31/2020 Graydon Head & Ritchey 38,508 6/30/2032
22 Loan   PCC Principal Commercial Capital Victoria Park Shoppes 69.4% 56.9% 95.9% 8/1/2017 NAP NAP Winn-Dixie                                                             31,420 3/16/2024 Victoria Park Animal Hospital                                          3,416 11/30/2020 Shuck N Dive                                                           3,376 6/30/2022
23 Loan   PCC Principal Commercial Capital 1450 Veterans 52.5% 52.5% 100.0% 9/1/2017 NAP NAP DPR Construction, A General Partnership 39,903 3/31/2022 DPR Sublease/Various 13,097 3/31/2022 NAP    
24 Loan   PCC Principal Commercial Capital Westerre I and II 74.7% 60.1% 91.2% 8/29/2017 NAP NAP Tridium, Inc. 35,731 10/31/2022 Interbake Foods, LLC 11,995 8/31/2020 Batzli, Stiles, Butler, PC 11,901 8/31/2019
25 Loan   Barclays Bank PLC Rialto Mortgage Finance, LLC; Citigroup Global Markets Realty Corp.; Barclays Bank PLC Atlanta and Anchorage Hotel Portfolio 62.7% 48.5% 64.8% 5/31/2017 137.34 88.99                  
25.01 Property       Hilton Anchorage     57.7% 5/31/2017 140.56 81.03 NAP     NAP     NAP    
25.02 Property       Renaissance Concourse Atlanta Airport Hotel     76.0% 5/31/2017 133.51 101.44 NAP     NAP     NAP    
26 Loan   PCC Principal Commercial Capital The Falls at Snake River Landing 48.5% 48.5% 93.4% 7/31/2017 NAP NAP NAP     NAP     NAP    
27 Loan   Barclays Bank PLC JP Morgan Chase Bank, Natixis Real Estate Capital LLC, Deutsche Bank AG, Societe Generale, Barclays Bank PLC 245 Park Avenue 48.9% 48.9% 91.1% 2/28/2017 NAP NAP Société Générale 562,347 10/31/2032 JPMorgan Chase Bank, National Association 225,438 10/31/2022 Major League Baseball 220,565 10/31/2022
28 Loan   PCC Principal Commercial Capital 888 Tennessee 48.4% 48.4% 100.0% 9/1/2017 NAP NAP Amazon                                                                 40,000 4/30/2027 NAP     NAP    
29 Loan   PCC Principal Commercial Capital Low Country Village 62.3% 62.3% 100.0% 6/29/2017 NAP NAP Ross Dress for Less 30,131 1/31/2020 Big Lots 25,080 1/31/2020 Michael's Stores Inc 21,360 2/28/2019
30 Loan   SMF V Starwood Mortgage Capital LLC 215 & Town Center 64.6% 57.9% 100.0% 6/30/2017 NAP NAP Berkshire Hathaway Homeservices 11,279 9/30/2022 Black & Lobello Law Firm 9,982 2/28/2020 Plaza Bank 7,111 12/31/2023
31 Loan   PCC Principal Commercial Capital Ocean City Shopping Center 68.5% 60.4% 94.8% 6/30/2017 NAP NAP Food Lion                                                              40,883 6/12/2019 Blue Waves                                                             8,000 8/31/2026 Long and Foster                                                        5,304 6/30/2019
32 Loan   SMF V Starwood Mortgage Capital LLC Pangea 17 56.7% 56.7% 97.3% 8/1/2017 NAP NAP                  
32.01 Property       1807 South Saint Louis Avenue     100.0% 8/1/2017 NAP NAP NAP     NAP     NAP    
32.02 Property       1145 North Austin Boulevard     100.0% 8/1/2017 NAP NAP NAP     NAP     NAP    
32.03 Property       136 East 155th Street     100.0% 8/1/2017 NAP NAP NAP     NAP     NAP    
32.04 Property       1501 East 68th Street     100.0% 8/1/2017 NAP NAP NAP     NAP     NAP    
32.05 Property       7300 South Yates Boulevard     100.0% 8/1/2017 NAP NAP NAP     NAP     NAP    
32.06 Property       14123 South Tracy Avenue     94.4% 8/1/2017 NAP NAP NAP     NAP     NAP    
32.07 Property       7925 South Phillips Avenue     100.0% 8/1/2017 NAP NAP NAP     NAP     NAP    
32.08 Property       8000 South Ellis Avenue     88.9% 8/1/2017 NAP NAP NAP     NAP     NAP    
32.09 Property       13256 South Prairie Avenue     90.9% 8/1/2017 NAP NAP NAP     NAP     NAP    
32.10 Property       8101 South Justine Street     100.0% 8/1/2017 NAP NAP NAP     NAP     NAP    
32.11 Property       7135 South Blackstone Avenue     91.7% 8/1/2017 NAP NAP NAP     NAP     NAP    
32.12 Property       320 North Mason Avenue     100.0% 8/1/2017 NAP NAP NAP     NAP     NAP    
32.13 Property       410 East 107th Street     100.0% 8/1/2017 NAP NAP NAP     NAP     NAP    
32.14 Property       1257 South Christiana Avenue     100.0% 8/1/2017 NAP NAP NAP     NAP     NAP    
32.15 Property       10933 South Vernon Avenue     100.0% 8/1/2017 NAP NAP NAP     NAP     NAP    
32.16 Property       8040 South Vernon Avenue     100.0% 8/1/2017 NAP NAP NAP     NAP     NAP    
32.17 Property       12000 South Eggleston Avenue     90.0% 8/1/2017 NAP NAP NAP     NAP     NAP    
32.18 Property       2041 East 75th Street     90.0% 8/1/2017 NAP NAP NAP     NAP     NAP    
32.19 Property       219 East 68th Street     83.3% 8/1/2017 NAP NAP NAP     NAP     NAP    
32.20 Property       8751 South Cottage Grove Avenue     100.0% 8/1/2017 NAP NAP NAP     NAP     NAP    
32.21 Property       7159 South Wabash Avenue     100.0% 8/1/2017 NAP NAP NAP     NAP     NAP    
33 Loan   SMF V Starwood Mortgage Capital LLC Tampa Bay Industrial 67.6% 60.6% 85.1% 7/1/2017 NAP NAP                  
33.01 Property       Bay Tec Center     84.0% 7/1/2017 NAP NAP Option Care Enterprises, Inc. 17,415 7/31/2019 Intermatrix Incorporated 14,008 11/30/2020 PSS World Medical, Inc (McKesson Corp) 11,518 11/30/2021
33.02 Property       Airport Corporate Center     86.3% 7/1/2017 NAP NAP TestAmerica Laboratories, Inc 14,340 8/31/2019 Ameja Delivery & Moving Service, LLC 7,200 11/30/2022 Bay Area Copier Rental, Inc 5,062 4/30/2019
34 Loan   PCC Principal Commercial Capital Springhill Suites Denton 61.7% 49.7% 67.2% 6/30/2017 99.62 66.97 NAP     NAP     NAP    
35 Loan   CREFI Citi Real Estate Funding Inc. The Oaks at Palomar 56.3% 56.3% 100.0% 6/1/2017 NAP NAP Sendx Medical, Inc. 38,514 1/31/2021 Laurelwood Industries Inc. 12,754 7/31/2021 Cryterion Medical, Inc. 9,805 5/31/2022
36 Loan   CREFI Citi Real Estate Funding Inc. Royal Oaks Shopping Center 71.2% 57.8% 100.0% 6/1/2017 NAP NAP Crunch Fitness 31,855 7/31/2024 Harbor Freight Tools 15,075 3/31/2022 Prudential Tropical Realty 6,720 6/30/2019
37 Loan   Barclays Bank PLC Barclays Bank PLC Foothills Health Center 69.1% 59.2% 87.5% 6/30/2017 NAP NAP Angela Christopher, DC, PLLC 11,364 4/30/2023 TRCC-RAY Rd, Inc (Triple R Childcare) 8,180 1/31/2021 A-Z Tech Radiology & Open MRI 5,095 1/31/2021
38 Loan   Barclays Bank PLC Barclays Bank PLC Lindbergh Plaza 74.9% 60.9% 97.1% 8/16/2017 NAP NAP Home Depot 131,924 1/31/2026 Hooter's 5,515 9/30/2024 CiCi's Pizza 4,855 8/31/2019
39 Loan   PCC Principal Commercial Capital Fox Run Apartments 67.6% 59.6% 94.3% 7/27/2017 NAP NAP NAP     NAP     NAP    
40 Loan   SMF V Starwood Mortgage Capital LLC 117 East Washington 64.1% 52.2% 100.0% 6/1/2017 NAP NAP The Broadbent Company 19,312 6/30/2030 Hensley Legal 15,822 3/31/2021 Fogo De Chao Churrascaria 13,568 5/6/2023
41 Loan   CREFI Citi Real Estate Funding Inc. Bryan Woods Apartments 53.8% 53.8% 95.0% 8/15/2017 NAP NAP NAP     NAP     NAP    
42 Loan   SMF V Starwood Mortgage Capital LLC American Mini Storage - Converse 68.6% 55.4% 89.2% 8/14/2017 NAP NAP NAP     NAP     NAP    
43 Loan   CREFI Citi Real Estate Funding Inc. The Shops at Fayette Crossing 51.5% 43.5% 91.6% 6/1/2017 NAP NAP Asian Buffett 5,600 7/31/2018 Applebee's 5,161 12/31/2027 Rent-A-Center 4,200 1/31/2023
44 Loan   SMF V Starwood Mortgage Capital LLC Hampton Inn Richland 63.0% 52.0% 60.5% 3/31/2017 99.49 60.23 NAP     NAP     NAP    
45 Loan   Barclays Bank PLC Barclays Bank PLC Ohio Retail Portfolio - Discount Drug Mart Plaza 74.9% 55.6% 98.0% 8/9/2017 NAP NAP                  
45.01 Property       Parma Heights Plaza     100.0% 8/9/2017 NAP NAP Discount Drug Mart 21,979 12/31/2025 Western Provisions 4,400 6/30/2021 Tan Techniques 2,375 11/30/2020
45.02 Property       Upper Sandusky Plaza     96.2% 8/9/2017 NAP NAP Discount Drug Mart 22,620 12/31/2021 Rent-A-Center 4,389 6/30/2021 Alliance Staffing Solutions 1,811 01/31/2018
46 Loan   SMF V Starwood Mortgage Capital LLC Kohls White Lake 69.2% 56.9% 100.0% 9/6/2017 NAP NAP Kohl's 88,800 1/31/2028 NAP     NAP    
47 Loan   SMF V Starwood Mortgage Capital LLC Las Brisas Apartments 64.2% 47.5% 98.0% 5/31/2017 NAP NAP NAP     NAP     NAP    
48 Loan   SMF V Starwood Mortgage Capital LLC Mountain Cactus Ranch 57.5% 52.8% 85.6% 5/31/2017 NAP NAP NAP     NAP     NAP    
49 Loan   CREFI Citi Real Estate Funding Inc. Walgreens Columbia, SC 59.5% 59.5% 100.0% 9/6/2017 NAP NAP Walgreens 14,820 4/30/2034 NAP     NAP    
50 Loan   Barclays Bank PLC Barclays Bank PLC 1000 South Sherman Street 50.0% 40.4% 100.0% 7/13/2017 NAP NAP Pivot Point Services, LLC 637,902 12/31/2022 City of Clinton Chamber of Commerce 340 MTM City of Clinton Fire Department 340 MTM
51 Loan   CREFI Citi Real Estate Funding Inc. StorQuest Corona 57.0% 57.0% 85.7% 7/16/2017 NAP NAP NAP     NAP     NAP    
52 Loan   CREFI Citi Real Estate Funding Inc. St. Petersburg MHC Portfolio 68.2% 56.0% 96.2% 7/2/2017 NAP NAP                  
52.01 Property       Westgate Manor MHC     95.1% 7/2/2017 NAP NAP NAP     NAP     NAP    
52.02 Property       Villa Plumosa MHC     97.4% 7/2/2017 NAP NAP NAP     NAP     NAP    
53 Loan   CREFI Citi Real Estate Funding Inc. CSS Rohnert Park 13.7% 13.7% 96.7% 6/8/2017 NAP NAP NAP     NAP     NAP    

 

Page 7 of 11 
 

 

CGCMT 2017-P8 Pre-Marketing Annex A

 

Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Fourth Largest Tenant Fourth Largest Tenant Sq Ft Fourth Largest Tenant Lease Expiration (6) Fifth Largest Tenant Fifth Largest Tenant Sq Ft Fifth Largest Tenant Lease Expiration (6) Environmental Phase I Report Date Environmental Phase II Y/N Environmental Phase II Report Date Engineering Report Date Seismic Report Date PML or SEL (%) Earthquake Insurance Required Y/N Upfront RE Tax Reserve ($) Ongoing RE Tax Reserve ($)
1 Loan   Barclays Bank PLC Barclays Bank PLC 225 & 233 Park Avenue South T. Rowe Price 13,450 3/31/2028 WB Wood 13,397 12/31/2022 4/13/2017 No NAP 4/12/2017 NAP NAP No 0 0
2 Loan   CGMRC Citigroup Global Markets Realty Corp. General Motors Building Apple 105,748 1/31/2034 BAMCO 105,579 5/31/2035 5/9/2017 No NAP 5/9/2017 NAP NAP No 0 0
3 Loan   SMF V Starwood Mortgage Capital LLC 9-19 9th Avenue NAP     NAP     6/27/2017 No NAP 6/27/2017 NAP NAP No 128,689 64,345
4 Loan   CREFI Citi Real Estate Funding Inc.; Morgan Stanley Bank N.A. Corporate Woods Portfolio                         No 6,258,114 625,811
4.01 Property       Corporate Woods - Building 82 Lincoln National Life Insurance Company 8,127 8/31/2021 Toyota Motor Credit Corporation 8,102 3/31/2018 8/9/2017 No NAP 6/23/2017 NAP NAP No    
4.02 Property       Corporate Woods - Building 40 Spencer Fane LLP 16,157 11/30/2019 Searles Valley Minerals Operations, Inc. 14,872 2/29/2020 8/9/2017 No NAP 6/27/2017 NAP NAP No    
4.03 Property       Corporate Woods - Building 84 Sirius Computer Solutions, Inc 13,338 7/31/2021 Met Life Agricultural Inv. 12,997 5/31/2019 8/9/2017 No NAP 6/23/2017 NAP NAP No    
4.04 Property       Corporate Woods - Building 32 Foulston Siefkin LLP 19,871 4/30/2022 Ascension Insurance, Inc. 13,671 5/31/2019 8/9/2017 No NAP 6/27/2017 NAP NAP No    
4.05 Property       Corporate Woods - Building 34 KBP Investments Inc. 16,550 6/30/2023 NAP     8/9/2017 No NAP 6/27/2017 NAP NAP No    
4.06 Property       Corporate Woods - Building 14 Zoom Video Communications, Inc. 9,176 10/31/2019 Performance Technologies Inc 7,886 6/30/2018 8/9/2017 No NAP 6/23/2017 NAP NAP No    
4.07 Property       Corporate Woods - Building 70 Pershing Yoakley & Associates, P.C. 3,595 2/28/2018 Synergy Search Group, LLC 2,386 9/30/2022 8/9/2017 No NAP 6/23/2017 NAP NAP No    
4.08 Property       Corporate Woods - Building 9 Oracle America, Inc. 6,179 3/31/2022 Paragaon Capital Management 6,023 3/31/2027 8/9/2017 No NAP 6/27/2017 NAP NAP No    
4.09 Property       Corporate Woods - Building 6 Affinis Corp 9,614 2/28/2023 The Nolan Company 6,827 2/28/2022 8/9/2017 No NAP 6/23/2017 NAP NAP No    
4.10 Property       Corporate Woods - Building 12 AECOM 5,445 11/30/2018 Couch Pierce King & Wharton Chartered 2,630 7/31/2020 8/9/2017 No NAP 6/27/2017 NAP NAP No    
4.11 Property       Corporate Woods - Building 27 RubinBrown LLP 13,261 1/31/2019 Apex Systems, Inc. 6,204 9/30/2022 8/9/2017 No NAP 6/27/2017 NAP NAP No    
4.12 Property       Corporate Woods - Building 51 Ferree, Bunn, Rundberg & Ridgway, Chtd. 7,048 1/31/2019 Platinum Realty, LLC 6,327 10/31/2020 8/9/2017 No NAP 6/23/2017 NAP NAP No    
4.13 Property       Corporate Woods - Building 55 Adam & McDonald PA 4,964 5/31/2020 Commodity Specialists Company 4,286 10/31/2019 8/9/2017 No NAP 6/23/2017 NAP NAP No    
4.14 Property       Corporate Woods - Building 65 Kulture Kurry LLC 3,013 12/31/2019 Chipotle Mexican Grill of Kansas, L.L.C. 2,827 2/28/2018 8/9/2017 No NAP 6/23/2017 NAP NAP No    
4.15 Property       Corporate Woods - Building 3 OMNI Employment Management Services, LLC 4,580 5/31/2020 Dissinger Reed, LLC 4,402 11/30/2019 8/9/2017 No NAP 6/23/2017 NAP NAP No    
4.16 Property       Corporate Woods - Building 75 Diebold, Incorporated 4,350 9/30/2018 United Fidelity Funding Corp. 3,866 12/31/2017 8/9/2017 No NAP 6/23/2017 NAP NAP No    
5 Loan   CREFI Citi Real Estate Funding Inc. Bank of America Plaza Horizon Global Company 24,142 10/31/2027 BDO 21,418 4/30/2027 7/25/2017 No NAP 7/21/2017 NAP NAP No 73,312 73,312
6 Loan   CREFI, Barclays Bank PLC Citi Real Estate Funding Inc.; Barclays Bank PLC; Bank of America N.A. Mall of Louisiana Nordstrom Rack 30,002 9/30/2025 Forever 21 26,885 1/31/2019 7/24/2017 No NAP 7/20/2017 NAP NAP No 0 0
7 Loan   PCC Principal Commercial Capital The Grove at Shrewsbury Gap. Gap Kids. babyGap 10,859 12/31/2021 Banana Republic 8,000 1/31/2022 7/20/2017 No NAP 7/20/2017 NAP NAP No 0 0
8 Loan   Barclays Bank PLC; SMF V JPMorgan Chase Bank; Bank of America, N.A.; Barclays Bank PLC; Deutsche Bank AG Starwood Capital Group Hotel Portfolio                         No 0 0
8.01 Property       Larkspur Landing Sunnyvale NAP     NAP     4/26/2017 No NAP 4/28/2017 4/26/2017 5% No    
8.02 Property       Larkspur Landing Milpitas NAP     NAP     4/19/2017 No NAP 4/28/2017 4/19/2017 13% No    
8.03 Property       Larkspur Landing Campbell NAP     NAP     4/19/2017 No NAP 4/28/2017 4/28/2017 4% No    
8.04 Property       Larkspur Landing San Francisco NAP     NAP     4/26/2017 No NAP 4/28/2017 4/21/2017 7% No    
8.05 Property       Larkspur Landing Pleasanton NAP     NAP     4/27/2017 No NAP 4/28/2017 4/27/2017 13% No    
8.06 Property       Larkspur Landing Bellevue NAP     NAP     4/21/2017 No NAP 4/28/2017 4/20/2017 7% No    
8.07 Property       Larkspur Landing Sacramento NAP     NAP     4/21/2017 No NAP 4/28/2017 4/20/2017 2% No    
8.08 Property       Hampton Inn Ann Arbor North NAP     NAP     4/28/2017 No NAP 4/28/2017 NAP NAP No    
8.09 Property       Larkspur Landing Hillsboro NAP     NAP     4/19/2017 No NAP 4/28/2017 4/24/2017 3% No    
8.10 Property       Larkspur Landing Renton NAP     NAP     4/26/2017 No NAP 4/28/2017 4/20/2017 5% No    
8.11 Property       Holiday Inn Arlington Northeast Rangers Ballpark NAP     NAP     4/4/2017 No NAP 4/7/2017 NAP NAP No    
8.12 Property       Residence Inn Toledo Maumee NAP     NAP     4/20/2017 No NAP 4/28/2017 NAP NAP No    
8.13 Property       Residence Inn Williamsburg NAP     NAP     4/28/2017 No NAP 4/24/2017 NAP NAP No    
8.14 Property       Hampton Inn Suites Waco South NAP     NAP     4/5/2017 No NAP 4/7/2017 NAP NAP No    
8.15 Property       Holiday Inn Louisville Airport Fair Expo NAP     NAP     4/25/2017 No NAP 4/28/2017 NAP NAP No    
8.16 Property       Courtyard Tyler NAP     NAP     3/29/2017 No NAP 4/7/2017 NAP NAP No    
8.17 Property       Hilton Garden Inn Edison Raritan Center NAP     NAP     4/20/2017 No NAP 4/28/2017 NAP NAP No    
8.18 Property       Hilton Garden Inn St Paul Oakdale NAP     NAP     4/18/2017 No NAP 4/28/2017 NAP NAP No    
8.19 Property       Residence Inn Grand Rapids West NAP     NAP     4/19/2017 No NAP 4/28/2017 NAP NAP No    
8.20 Property       Peoria, AZ Residence Inn NAP     NAP     4/8/2017 No NAP 4/7/2017 NAP NAP No    
8.21 Property       Hampton Inn Suites Bloomington Normal NAP     NAP     4/28/2017 No NAP 4/28/2017 NAP NAP No    
8.22 Property       Courtyard Chico NAP     NAP     4/21/2017 No NAP 4/28/2017 4/21/2017 5% No    
8.23 Property       Hampton Inn Suites Kokomo NAP     NAP     4/17/2017 No NAP 4/28/2017 NAP NAP No    
8.24 Property       Hampton Inn Suites South Bend NAP     NAP     4/21/2017 No NAP 4/28/2017 NAP NAP No    
8.25 Property       Courtyard Wichita Falls NAP     NAP     4/2/2017 No NAP 4/7/2017 NAP NAP No    
8.26 Property       Hampton Inn Morehead NAP     NAP     4/19/2017 No NAP 4/28/2017 NAP NAP No    
8.27 Property       Residence Inn Chico NAP     NAP     4/19/2017 No NAP 4/28/2017 4/21/2017 5% No    
8.28 Property       Courtyard Lufkin NAP     NAP     4/3/2017 No NAP 4/7/2017 NAP NAP No    
8.29 Property       Hampton Inn Carlisle NAP     NAP     4/25/2017 No NAP 4/28/2017 NAP NAP No    
8.30 Property       Springhill Suites Williamsburg NAP     NAP     4/21/2017 No NAP 4/25/2017 NAP NAP No    
8.31 Property       Fairfield Inn Bloomington NAP     NAP     4/20/2017 No NAP 4/28/2017 NAP NAP No    
8.32 Property       Waco Residence Inn NAP     NAP     4/11/2017 No NAP 4/7/2017 NAP NAP No    
8.33 Property       Holiday Inn Express Fishers NAP     NAP     4/26/2017 No NAP 4/28/2017 NAP NAP No    
8.34 Property       Larkspur Landing Folsom NAP     NAP     4/28/2017 No NAP 4/28/2017 4/27/2017 5% No    
8.35 Property       Springhill Suites Chicago Naperville Warrenville NAP     NAP     4/27/2017 No NAP 4/28/2017 NAP NAP No    
8.36 Property       Holiday Inn Express & Suites Paris NAP     NAP     4/7/2017 No NAP 4/7/2017 NAP NAP No    
8.37 Property       Toledo Homewood Suites NAP     NAP     4/3/2017 No NAP 4/7/2017 NAP NAP No    
8.38 Property       Grand Rapids Homewood Suites NAP     NAP     4/4/2017 No NAP 4/7/2017 NAP NAP No    
8.39 Property       Cheyenne Fairfield Inn and Suites NAP     NAP     4/10/2017 No NAP 4/7/2017 NAP NAP No    
8.40 Property       Fairfield Inn Laurel NAP     NAP     4/19/2017 No NAP 4/28/2017 NAP NAP No    
8.41 Property       Courtyard Akron Stow NAP     NAP     4/15/2017 No NAP 4/28/2017 NAP NAP No    
8.42 Property       Larkspur Landing Roseville NAP     NAP     4/28/2017 No NAP 4/25/2017 4/27/2017 5% No    
8.43 Property       Towneplace Suites Bloomington NAP     NAP     4/25/2017 No NAP 4/28/2017 NAP NAP No    
8.44 Property       Hampton Inn Danville NAP     NAP     4/20/2017 No NAP 4/28/2017 NAP NAP No    
8.45 Property       Holiday Inn Norwich NAP     NAP     4/21/2017 No NAP 4/28/2017 NAP NAP No    
8.46 Property       Hampton Inn Suites Longview North NAP     NAP     4/3/2017 No NAP 4/7/2017 NAP NAP No    
8.47 Property       Springhill Suites Peoria Westlake NAP     NAP     4/28/2017 No NAP 4/28/2017 NAP NAP No    
8.48 Property       Hampton Inn Suites Buda NAP     NAP     4/5/2017 No NAP 4/7/2017 NAP NAP No    
8.49 Property       Shawnee Hampton Inn NAP     NAP     4/10/2017 No NAP 4/7/2017 NAP NAP No    
8.50 Property       Racine Fairfield Inn NAP     NAP     3/31/2017 No NAP 4/7/2017 NAP NAP No    
8.51 Property       Hampton Inn Selinsgrove Shamokin Dam NAP     NAP     4/21/2017 No NAP 4/25/2017 NAP NAP No    
8.52 Property       Holiday Inn Express & Suites Terrell NAP     NAP     4/7/2017 No NAP 4/7/2017 NAP NAP No    
8.53 Property       Westchase Homewood Suites NAP     NAP     4/10/2017 No NAP 4/10/2017 NAP NAP No    
8.54 Property       Holiday Inn Express & Suites Tyler South NAP     NAP     4/4/2017 No NAP 4/7/2017 NAP NAP No    
8.55 Property       Holiday Inn Express & Suites Huntsville NAP     NAP     4/7/2017 No NAP 4/7/2017 NAP NAP No    
8.56 Property       Hampton Inn Sweetwater NAP     NAP     4/7/2017 No NAP 4/7/2017 NAP NAP No    
8.57 Property       Comfort Suites Buda Austin South NAP     NAP     3/30/2017 No NAP 4/7/2017 NAP NAP No    
8.58 Property       Fairfield Inn & Suites Weatherford NAP     NAP     4/6/2017 No NAP 4/7/2017 NAP NAP No    
8.59 Property       Holiday Inn Express & Suites Altus NAP     NAP     4/5/2017 No NAP 4/7/2017 NAP NAP No    
8.60 Property       Comfort Inn & Suites Paris NAP     NAP     4/7/2017 No NAP 4/7/2017 NAP NAP No    
8.61 Property       Hampton Inn Suites Decatur NAP     NAP     4/5/2017 No NAP 4/7/2017 NAP NAP No    
8.62 Property       Holiday Inn Express & Suites Texarkana East NAP     NAP     4/3/2017 No NAP 4/7/2017 NAP NAP No    
8.63 Property       Mankato Fairfield Inn NAP     NAP     4/7/2017 No NAP 4/7/2017 NAP NAP No    
8.64 Property       Candlewood Suites Texarkana NAP     NAP     4/4/2017 No NAP 4/7/2017 NAP NAP No    
8.65 Property       Country Inn & Suites Houston Intercontinental Airport East NAP     NAP     4/7/2017 No NAP 4/7/2017 NAP NAP No    
9 Loan   SMF V Starwood Mortgage Capital LLC Grant Building Rothman Gordon 20,858 3/31/2020 Zimmer Kunz, LLC 16,422 1/31/2029 6/21/2017 No NAP 6/22/2017 NAP NAP No 93,536 67,895
10 Loan   CREFI Citi Real Estate Funding Inc. Ann Arbor Mixed Use Portfolio                         No 166,194 110,796
10.01 Property       McKinley Towne Centre Penny W. Stamps School of Art 7,979 2/8/2027 Bar Louie 6,161 5/31/2022 6/20/2017 No NAP 6/20/2017 NAP NAP No    
10.02 Property       Liberty Square FedEx Office 4,224 11/30/2022 Barre Bee Fit of Michigan 3,005 10/31/2021 6/20/2017 No NAP 6/20/2017 NAP NAP No    
11 Loan   SMF V Starwood Mortgage Capital LLC Visions Hotel Portfolio                         No 1,280,823 137,128
11.01 Property       Holiday Inn Express & Suites Buffalo NAP     NAP     7/27/2017 No NAP 7/27/2017 NAP NAP No    
11.02 Property       Hampton Inn Potsdam NAP     NAP     7/27/2017 No NAP 7/27/2017 NAP NAP No    
11.03 Property       Hampton Inn & Suites Utica NAP     NAP     7/27/2017 No NAP 7/27/2017 NAP NAP No    
11.04 Property       Fairfield Inn & Suites Olean NAP     NAP     7/27/2017 No NAP 7/27/2017 NAP NAP No    
11.05 Property       Hampton Inn & Suites East Aurora NAP     NAP     7/27/2017 No NAP 7/27/2017 NAP NAP No    
11.06 Property       Fairfield Inn & Suites Binghamton NAP     NAP     7/27/2017 No NAP 7/27/2017 NAP NAP No    
11.07 Property       Fairfield Inn & Suites Rochester South NAP     NAP     7/27/2017 No NAP 7/27/2017 NAP NAP No    
11.08 Property       Fairfield Inn & Suites Albany NAP     NAP     7/27/2017 No NAP 7/27/2017 NAP NAP No    
11.09 Property       Fairfield Inn & Suites Corning NAP     NAP     7/27/2017 No NAP 7/27/2017 NAP NAP No    
11.10 Property       Fairfield Inn & Suites Rochester West/Greece NAP     NAP     7/27/2017 No NAP 7/27/2017 NAP NAP No    
12 Loan   CREFI Citi Real Estate Funding Inc.; Wells Fargo Bank, National Association Pleasant Prairie Premium Outlets GAP Outlet 11,000 1/31/2022 Adidas/Rockport 10,000 1/31/2027 7/28/2017 No NAP 7/28/2017 NAP NAP No 0 0
13 Loan   Barclays Bank PLC Morgan Stanley Bank, N.A.; Wells Fargo Bank, N.A.; Barclays Bank PLC Lakeside Shopping Center Dick's Sporting Goods 36,667 1/31/2021 Zara 34,722 4/30/2028 6/13/2017 No NAP 6/12/2017 NAP NAP No 0 0
14 Loan   Barclays Bank PLC Barclays Bank PLC 440 Mamaroneck Avenue Stillman Management, Inc. 7,993 11/30/2022 Friedland Realty Inc. 7,386 04/30/2020 6/5/2017 No NAP 6/5/2017 NAP NAP No 266,729 60,219
15 Loan   SMF V Starwood Mortgage Capital LLC Mesa Grand Shopping Center Michaels 22,784 3/31/2025 Party City 12,000 7/31/2019 4/26/2017 No NAP 5/11/2017 NAP NAP No 196,723 32,787
16 Loan   Barclays Bank PLC Goldman Sachs Mortgage Company; Barclays Bank PLC Long Island Prime Portfolio - Uniondale                         No 2,049,623 906,920
16.01 Property       RXR Plaza Ruskin Moscou Faltischek P.C. 63,530 12/31/2026 MBSC Securities Corporation 63,119 9/30/2021 4/7/2017 Yes 5/15/2017 4/7/2017 NAP NAP No    
16.02 Property       Omni Forchelli Curto Deegan 44,785 7/31/2020 Arbor Commercial Mortgage LLC 36,488 2/28/2027 4/10/2017 No NAP 4/10/2017 NAP NAP No    
17 Loan   CREFI Citi Real Estate Funding Inc. Mars Petcare Storage & Distribution Center NAP     NAP     8/1/2017 No NAP 8/1/2017 NAP NAP No 112,738 0
18 Loan   PCC Principal Commercial Capital Bradley Business Center IK Gymnastics 24,225 10/31/2021 Compass Health 20,031 5/31/2023 3/1/2017 No NAP 2/28/2017 NAP NAP No 224,401 48,965
19 Loan   PCC Principal Commercial Capital 3901 N. First Street NAP     NAP     5/10/2017 No NAP 4/20/2017 4/19/2017 17% No 84,706 21,177
20 Loan   CREFI Citi Real Estate Funding Inc. Canyon Portal Cactus Carlos 2,960 12/31/2022 New Sedona Crystal Vortex 2,676 10/31/2018 6/23/2017 No NAP 6/19/2017 NAP NAP No 46,379 9,276
21 Loan   PCC Principal Commercial Capital Scripps Center Ernst & Young U.S. LLP         32,638 8/31/2019 Office Key 23,939 12/31/2021 12/16/2016 No NAP 12/19/2016 NAP NAP No 392,500 196,250
22 Loan   PCC Principal Commercial Capital Victoria Park Shoppes Christina Wan's                                                        3,150 12/31/2019 April N Patterson, DDS.PA 2,093 3/31/2022 5/10/2017 No NAP 5/5/2017 NAP NAP No 162,774 20,347
23 Loan   PCC Principal Commercial Capital 1450 Veterans NAP     NAP     6/9/2017 No NAP 6/15/2017 6/14/2017 8% No 0 0
24 Loan   PCC Principal Commercial Capital Westerre I and II Comcast of Richmond, Inc.                                                 9,254 3/31/2021 Bowman Consulting Group, Ltd.                                          7,328 12/31/2022 6/21/2017 No NAP 6/21/2017 NAP NAP No 62,994 15,749
25 Loan   Barclays Bank PLC Rialto Mortgage Finance, LLC; Citigroup Global Markets Realty Corp.; Barclays Bank PLC Atlanta and Anchorage Hotel Portfolio                         No 1,033,595 129,199
25.01 Property       Hilton Anchorage NAP     NAP     1/3/2017 No NAP 1/3/2017 1/4/2017 12% No    
25.02 Property       Renaissance Concourse Atlanta Airport Hotel NAP     NAP     1/3/2017 No NAP 1/3/2017 NAP NAP No    
26 Loan   PCC Principal Commercial Capital The Falls at Snake River Landing NAP     NAP     6/7/2017 No NAP 6/8/2017 NAP NAP No 96,399 32,133
27 Loan   Barclays Bank PLC JP Morgan Chase Bank, Natixis Real Estate Capital LLC, Deutsche Bank AG, Societe Generale, Barclays Bank PLC 245 Park Avenue Angelo Gordon 113,405 5/31/2026 Rabobank 109,657 9/30/2026 4/19/2017 No NAP 4/20/2017 NAP NAP No 0 3,878,518
28 Loan   PCC Principal Commercial Capital 888 Tennessee NAP     NAP     6/19/2017 No NAP 5/23/2017 5/22/2017 13% No 27,535 6,884
29 Loan   PCC Principal Commercial Capital Low Country Village PetSmart 19,107 4/30/2019 Cost Plus World Market 18,300 1/31/2021 6/9/2017 No NAP 6/9/2017 NAP NAP No 106,208 15,173
30 Loan   SMF V Starwood Mortgage Capital LLC 215 & Town Center The Calida Group 5,468 12/31/2020 Citywide Mortgage 5,172 7/14/2022 6/27/2017 No NAP 6/28/2017 NAP NAP No 12,654 6,327
31 Loan   PCC Principal Commercial Capital Ocean City Shopping Center Sherwin-Williams                                                       5,000 10/31/2022 Crabcake Factory                                                       4,850 11/30/2026 3/28/2017 No NAP 3/23/2017 NAP NAP No 142,270 12,934
32 Loan   SMF V Starwood Mortgage Capital LLC Pangea 17                         No 28,822 14,411
32.01 Property       1807 South Saint Louis Avenue NAP     NAP     8/10/2017 No NAP 8/11/2017 NAP NAP No    
32.02 Property       1145 North Austin Boulevard NAP     NAP     8/11/2017 No NAP 8/11/2017 NAP NAP No    
32.03 Property       136 East 155th Street NAP     NAP     8/11/2017 No NAP 8/11/2017 NAP NAP No    
32.04 Property       1501 East 68th Street NAP     NAP     8/9/2017 No NAP 8/11/2017 NAP NAP No    
32.05 Property       7300 South Yates Boulevard NAP     NAP     8/10/2017 No NAP 8/11/2017 NAP NAP No    
32.06 Property       14123 South Tracy Avenue NAP     NAP     8/11/2017 No NAP 8/11/2017 NAP NAP No    
32.07 Property       7925 South Phillips Avenue NAP     NAP     8/8/2017 No NAP 8/15/2017 NAP NAP No    
32.08 Property       8000 South Ellis Avenue NAP     NAP     8/11/2017 No NAP 8/11/2017 NAP NAP No    
32.09 Property       13256 South Prairie Avenue NAP     NAP     8/9/2017 No NAP 8/11/2017 NAP NAP No    
32.10 Property       8101 South Justine Street NAP     NAP     8/10/2017 No NAP 8/11/2017 NAP NAP No    
32.11 Property       7135 South Blackstone Avenue NAP     NAP     8/8/2017 No NAP 8/11/2017 NAP NAP No    
32.12 Property       320 North Mason Avenue NAP     NAP     8/11/2017 No NAP 8/11/2017 NAP NAP No    
32.13 Property       410 East 107th Street NAP     NAP     8/8/2017 No NAP 8/11/2017 NAP NAP No    
32.14 Property       1257 South Christiana Avenue NAP     NAP     8/8/2017 No NAP 8/11/2017 NAP NAP No    
32.15 Property       10933 South Vernon Avenue NAP     NAP     8/11/2017 No NAP 8/11/2017 NAP NAP No    
32.16 Property       8040 South Vernon Avenue NAP     NAP     8/10/2017 No NAP 8/11/2017 NAP NAP No    
32.17 Property       12000 South Eggleston Avenue NAP     NAP     8/11/2017 No NAP 8/11/2017 NAP NAP No    
32.18 Property       2041 East 75th Street NAP     NAP     8/11/2017 No NAP 8/11/2017 NAP NAP No    
32.19 Property       219 East 68th Street NAP     NAP     8/10/2017 No NAP 8/11/2017 NAP NAP No    
32.20 Property       8751 South Cottage Grove Avenue NAP     NAP     8/11/2017 No NAP 8/11/2017 NAP NAP No    
32.21 Property       7159 South Wabash Avenue NAP     NAP     8/10/2017 No NAP 8/11/2017 NAP NAP No    
33 Loan   SMF V Starwood Mortgage Capital LLC Tampa Bay Industrial                         No 227,134 20,649
33.01 Property       Bay Tec Center FirstService Residential Florida Inc 7,320 7/31/2020 Critical System Solutions, LLC 6,669 7/31/2021 6/20/2017 No NAP 6/20/2017 NAP NAP No    
33.02 Property       Airport Corporate Center Aero-Med, Ltd 4,800 12/31/2017 Westcoast Computer Services, Inc 4,780 8/31/2018 6/20/2017 No NAP 6/20/2017 NAP NAP No    
34 Loan   PCC Principal Commercial Capital Springhill Suites Denton NAP     NAP     6/22/2017 No NAP 6/22/2017 NAP NAP No 162,065 18,007
35 Loan   CREFI Citi Real Estate Funding Inc. The Oaks at Palomar ARRK Product Development 9,300 6/30/2023 APT College, LLC 6,394 5/31/2018 7/26/2017 No NAP 7/25/2017 7/25/2017 13% No 67,716 8,464
36 Loan   CREFI Citi Real Estate Funding Inc. Royal Oaks Shopping Center Shear Excellence Hair Academy 5,650 12/31/2020 Gym Locker 3,850 1/31/2019 5/9/2017 No NAP 5/10/2017 NAP NAP No 82,723 10,340
37 Loan   Barclays Bank PLC Barclays Bank PLC Foothills Health Center Maricopa Obstetrics & Gynecology 4,896 06/30/2021 AOR Management Company of Arizona, LLC 3,415 04/30/2019 7/5/2017 No NAP 7/7/2017 NAP NAP No 58,753 14,688
38 Loan   Barclays Bank PLC Barclays Bank PLC Lindbergh Plaza La Fiesta Mexican Restaurant 2,616 10/31/2020 La Tienda International Grocery 2,545 06/30/2022 6/26/2017 No NAP 6/27/2017 NAP NAP No   0
39 Loan   PCC Principal Commercial Capital Fox Run Apartments NAP     NAP     4/13/2017 No NAP 4/14/2017 NAP NAP No 79,592 19,898
40 Loan   SMF V Starwood Mortgage Capital LLC 117 East Washington Basement Space 7,898 MTM NAP     7/21/2017 No NAP 7/21/2017 NAP NAP No 58,398 11,680
41 Loan   CREFI Citi Real Estate Funding Inc. Bryan Woods Apartments NAP     NAP     8/3/2017 No NAP 8/7/2017 NAP NAP No 12,168 12,168
42 Loan   SMF V Starwood Mortgage Capital LLC American Mini Storage - Converse NAP     NAP     8/3/2017 No NAP 8/3/2017 NAP NAP No 146,263 16,252
43 Loan   CREFI Citi Real Estate Funding Inc. The Shops at Fayette Crossing AAA 3,500 10/31/2022 Sonic 1,793 2/28/2023 6/29/2017 No NAP 6/28/2017 NAP NAP No 33,526 4,191
44 Loan   SMF V Starwood Mortgage Capital LLC Hampton Inn Richland NAP     NAP     4/26/2017 No NAP 4/26/2017 NAP NAP No 27,444 5,489
45 Loan   Barclays Bank PLC Barclays Bank PLC Ohio Retail Portfolio - Discount Drug Mart Plaza                         No 14,823 7,412
45.01 Property       Parma Heights Plaza Spa Nails 1,340 09/30/2018 Great Clips 1,100 02/28/2022 6/28/2017 No NAP 6/28/2017 NAP NAP No    
45.02 Property       Upper Sandusky Plaza Great Dragon Restaurant 1,500 12/31/2018 Cellular Central - Verizon 1,400 04/30/2019 6/27/2017 No NAP 6/26/2017 NAP NAP No    
46 Loan   SMF V Starwood Mortgage Capital LLC Kohls White Lake NAP     NAP     6/1/2017 No NAP 6/1/2017 NAP NAP No 0 0
47 Loan   SMF V Starwood Mortgage Capital LLC Las Brisas Apartments NAP     NAP     5/25/2017 No NAP 5/25/2017 NAP NAP No 52,146 7,449
48 Loan   SMF V Starwood Mortgage Capital LLC Mountain Cactus Ranch NAP     NAP     5/31/2017 No NAP 5/31/2017 5/31/2017 5% No 7,380 1,476
49 Loan   CREFI Citi Real Estate Funding Inc. Walgreens Columbia, SC NAP     NAP     7/7/2017 No NAP 7/7/2017 NAP NAP No 0 0
50 Loan   Barclays Bank PLC Barclays Bank PLC 1000 South Sherman Street Co-Logistix Corporation 100 8/31/2019 NAP     7/14/2017 No NAP 7/12/2017 NAP NAP No 3,466 3,466
51 Loan   CREFI Citi Real Estate Funding Inc. StorQuest Corona NAP     NAP     7/26/2017 No NAP 7/26/2017 7/26/2017 11% (Buildings 1 and 4); 16% (Buildings 2 and 3) No 33,826 4,832
52 Loan   CREFI Citi Real Estate Funding Inc. St. Petersburg MHC Portfolio                         No 45,222 4,111
52.01 Property       Westgate Manor MHC NAP     NAP     7/20/2017 No NAP 7/18/2017 NAP NAP No    
52.02 Property       Villa Plumosa MHC NAP     NAP     7/19/2017 No NAP 7/18/2017 NAP NAP No    
53 Loan   CREFI Citi Real Estate Funding Inc. CSS Rohnert Park NAP     NAP     4/24/2017 No NAP 4/24/2017 4/24/2017 11% No 22,291 4,458

 

Page 8 of 11 
 

 

CGCMT 2017-P8 Pre-Marketing Annex A

 

Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Upfront Insurance Reserve ($) Ongoing Insurance Reserve ($) Upfront Replacement Reserve ($) Ongoing Replacement Reserve ($) Replacement Reserve Caps ($) Upfront TI/LC Reserve ($) Ongoing TI/LC Reserve ($) TI/LC Caps ($) Upfront Debt Service Reserve ($) Ongoing Debt Service Reserve ($) Upfront Deferred Maintenance Reserve ($) Ongoing Deferred Maintenance Reserve ($) Upfront Environmental Reserve ($) Ongoing Environmental Reserve ($) Upfront Other Reserve ($)
1 Loan   Barclays Bank PLC Barclays Bank PLC 225 & 233 Park Avenue South 0 0 0 0 0 8,106,455 0 0 0 0 0 0 0 0 26,393,540
2 Loan   CGMRC Citigroup Global Markets Realty Corp. General Motors Building 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
3 Loan   SMF V Starwood Mortgage Capital LLC 9-19 9th Avenue 162,734 13,562 0 0 0 0 0 0 0 0 0 0 0 0 0
4 Loan   CREFI Citi Real Estate Funding Inc.; Morgan Stanley Bank N.A. Corporate Woods Portfolio 0 0 0 38,258 0 7,500,000 0 7,500,000 0 0 620,488 0 0 0 1,481,165
4.01 Property       Corporate Woods - Building 82                              
4.02 Property       Corporate Woods - Building 40                              
4.03 Property       Corporate Woods - Building 84                              
4.04 Property       Corporate Woods - Building 32                              
4.05 Property       Corporate Woods - Building 34                              
4.06 Property       Corporate Woods - Building 14                              
4.07 Property       Corporate Woods - Building 70                              
4.08 Property       Corporate Woods - Building 9                              
4.09 Property       Corporate Woods - Building 6                              
4.10 Property       Corporate Woods - Building 12                              
4.11 Property       Corporate Woods - Building 27                              
4.12 Property       Corporate Woods - Building 51                              
4.13 Property       Corporate Woods - Building 55                              
4.14 Property       Corporate Woods - Building 65                              
4.15 Property       Corporate Woods - Building 3                              
4.16 Property       Corporate Woods - Building 75                              
5 Loan   CREFI Citi Real Estate Funding Inc. Bank of America Plaza 27,704 9,235 0 7,317 0 800,000 29,266 1,755,984 0 0 0 0 0 0 539,519
6 Loan   CREFI, Barclays Bank PLC Citi Real Estate Funding Inc.; Barclays Bank PLC; Bank of America N.A. Mall of Louisiana 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
7 Loan   PCC Principal Commercial Capital The Grove at Shrewsbury 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
8 Loan   Barclays Bank PLC; SMF V JPMorgan Chase Bank; Bank of America, N.A.; Barclays Bank PLC; Deutsche Bank AG Starwood Capital Group Hotel Portfolio 0 0 0 727,736 0 0 0 0 0 0 0 0 0 0 12,268,991
8.01 Property       Larkspur Landing Sunnyvale                              
8.02 Property       Larkspur Landing Milpitas                              
8.03 Property       Larkspur Landing Campbell                              
8.04 Property       Larkspur Landing San Francisco                              
8.05 Property       Larkspur Landing Pleasanton                              
8.06 Property       Larkspur Landing Bellevue                              
8.07 Property       Larkspur Landing Sacramento                              
8.08 Property       Hampton Inn Ann Arbor North                              
8.09 Property       Larkspur Landing Hillsboro                              
8.10 Property       Larkspur Landing Renton                              
8.11 Property       Holiday Inn Arlington Northeast Rangers Ballpark                              
8.12 Property       Residence Inn Toledo Maumee                              
8.13 Property       Residence Inn Williamsburg                              
8.14 Property       Hampton Inn Suites Waco South                              
8.15 Property       Holiday Inn Louisville Airport Fair Expo                              
8.16 Property       Courtyard Tyler                              
8.17 Property       Hilton Garden Inn Edison Raritan Center                              
8.18 Property       Hilton Garden Inn St Paul Oakdale                              
8.19 Property       Residence Inn Grand Rapids West                              
8.20 Property       Peoria, AZ Residence Inn                              
8.21 Property       Hampton Inn Suites Bloomington Normal                              
8.22 Property       Courtyard Chico                              
8.23 Property       Hampton Inn Suites Kokomo                              
8.24 Property       Hampton Inn Suites South Bend                              
8.25 Property       Courtyard Wichita Falls                              
8.26 Property       Hampton Inn Morehead                              
8.27 Property       Residence Inn Chico                              
8.28 Property       Courtyard Lufkin                              
8.29 Property       Hampton Inn Carlisle                              
8.30 Property       Springhill Suites Williamsburg                              
8.31 Property       Fairfield Inn Bloomington                              
8.32 Property       Waco Residence Inn                              
8.33 Property       Holiday Inn Express Fishers                              
8.34 Property       Larkspur Landing Folsom                              
8.35 Property       Springhill Suites Chicago Naperville Warrenville                              
8.36 Property       Holiday Inn Express & Suites Paris                              
8.37 Property       Toledo Homewood Suites                              
8.38 Property       Grand Rapids Homewood Suites                              
8.39 Property       Cheyenne Fairfield Inn and Suites                              
8.40 Property       Fairfield Inn Laurel                              
8.41 Property       Courtyard Akron Stow                              
8.42 Property       Larkspur Landing Roseville                              
8.43 Property       Towneplace Suites Bloomington                              
8.44 Property       Hampton Inn Danville                              
8.45 Property       Holiday Inn Norwich                              
8.46 Property       Hampton Inn Suites Longview North                              
8.47 Property       Springhill Suites Peoria Westlake                              
8.48 Property       Hampton Inn Suites Buda                              
8.49 Property       Shawnee Hampton Inn                              
8.50 Property       Racine Fairfield Inn                              
8.51 Property       Hampton Inn Selinsgrove Shamokin Dam                              
8.52 Property       Holiday Inn Express & Suites Terrell                              
8.53 Property       Westchase Homewood Suites                              
8.54 Property       Holiday Inn Express & Suites Tyler South                              
8.55 Property       Holiday Inn Express & Suites Huntsville                              
8.56 Property       Hampton Inn Sweetwater                              
8.57 Property       Comfort Suites Buda Austin South                              
8.58 Property       Fairfield Inn & Suites Weatherford                              
8.59 Property       Holiday Inn Express & Suites Altus                              
8.60 Property       Comfort Inn & Suites Paris                              
8.61 Property       Hampton Inn Suites Decatur                              
8.62 Property       Holiday Inn Express & Suites Texarkana East                              
8.63 Property       Mankato Fairfield Inn                              
8.64 Property       Candlewood Suites Texarkana                              
8.65 Property       Country Inn & Suites Houston Intercontinental Airport East                              
9 Loan   SMF V Starwood Mortgage Capital LLC Grant Building 44,917 6,417 0 7,683 0 1,000,000 38,417 0 0 0 0 0 0 0 489,983
10 Loan   CREFI Citi Real Estate Funding Inc. Ann Arbor Mixed Use Portfolio 9,678 4,839 0 3,170 114,123 500,000 23,776 900,000 0 0 0 0 0 0 149,224
10.01 Property       McKinley Towne Centre                              
10.02 Property       Liberty Square                              
11 Loan   SMF V Starwood Mortgage Capital LLC Visions Hotel Portfolio 191,325 35,750 0 41,029 0 0 0 0 0 0 0 0 0 0 31,475
11.01 Property       Holiday Inn Express & Suites Buffalo                              
11.02 Property       Hampton Inn Potsdam                              
11.03 Property       Hampton Inn & Suites Utica                              
11.04 Property       Fairfield Inn & Suites Olean                              
11.05 Property       Hampton Inn & Suites East Aurora                              
11.06 Property       Fairfield Inn & Suites Binghamton                              
11.07 Property       Fairfield Inn & Suites Rochester South                              
11.08 Property       Fairfield Inn & Suites Albany                              
11.09 Property       Fairfield Inn & Suites Corning                              
11.10 Property       Fairfield Inn & Suites Rochester West/Greece                              
12 Loan   CREFI Citi Real Estate Funding Inc.; Wells Fargo Bank, National Association Pleasant Prairie Premium Outlets 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
13 Loan   Barclays Bank PLC Morgan Stanley Bank, N.A.; Wells Fargo Bank, N.A.; Barclays Bank PLC Lakeside Shopping Center 0 0 0 0 1,000,000 0 0 0 0 0 0 0 0 0 8,820,522
14 Loan   Barclays Bank PLC Barclays Bank PLC 440 Mamaroneck Avenue 0 0 0 3,986 0 1,000,000 24,912 2,750,000 0 0 156,178 0 0 0 840,048
15 Loan   SMF V Starwood Mortgage Capital LLC Mesa Grand Shopping Center 5,100 2,550 0 4,219 0 0 14,383 517,786 0 0 0 0 0 0 0
16 Loan   Barclays Bank PLC Goldman Sachs Mortgage Company; Barclays Bank PLC Long Island Prime Portfolio - Uniondale 0 0 0 33,207 0 3,350,000 199,244 0 0 0 0 55,603 0 0 11,709,151
16.01 Property       RXR Plaza                              
16.02 Property       Omni                              
17 Loan   CREFI Citi Real Estate Funding Inc. Mars Petcare Storage & Distribution Center 23,442 0 0 3,877 139,577 0 0 0 0 0 0 0 0 0 0
18 Loan   PCC Principal Commercial Capital Bradley Business Center 81,238 6,774 0 3,919 0 0 19,570 704,505 0 0 0 0 0 0 520,012
19 Loan   PCC Principal Commercial Capital 3901 N. First Street 9,962 3,321 0 1,086 26,075 1,393,775 0 0 0 0 0 0 0 0 948,006
20 Loan   CREFI Citi Real Estate Funding Inc. Canyon Portal 0 2,293 0 2,693 0 1,000 3,603 75,000 0 0 42,750 0 0 0 83,965
21 Loan   PCC Principal Commercial Capital Scripps Center 93,351 9,736 1,300,000 0 324,000 3,700,000 0 1,620,000 0 0 0 0 0 0 1,633,783
22 Loan   PCC Principal Commercial Capital Victoria Park Shoppes 0 0 0 1,704 0 0 3,960 0 0 0 0 0 0 0 56,909
23 Loan   PCC Principal Commercial Capital 1450 Veterans 0 0 0 1,370 49,290 0 0 0 0 0 0 0 0 0 0
24 Loan   PCC Principal Commercial Capital Westerre I and II 0 0 0 6,667 0 229,068 6,803 400,000 0 0 0 0 0 0 691,284
25 Loan   Barclays Bank PLC Rialto Mortgage Finance, LLC; Citigroup Global Markets Realty Corp.; Barclays Bank PLC Atlanta and Anchorage Hotel Portfolio 339,972 32,378 0 190,219 0 0 0 0 0 0 0 0 0 0 5,089,582
25.01 Property       Hilton Anchorage                              
25.02 Property       Renaissance Concourse Atlanta Airport Hotel                              
26 Loan   PCC Principal Commercial Capital The Falls at Snake River Landing 6,693 3,346 0 2,850 34,200 0 0 0 0 0 0 0 0 0 0
27 Loan   Barclays Bank PLC JP Morgan Chase Bank, Natixis Real Estate Capital LLC, Deutsche Bank AG, Societe Generale, Barclays Bank PLC 245 Park Avenue 227,000 113,500 47,738 47,738 0 0 0 0 0 0 0 0 0 0 11,431,608
28 Loan   PCC Principal Commercial Capital 888 Tennessee 0 2,748 0 867 31,200 0 0 0 0 0 0 0 0 0 0
29 Loan   PCC Principal Commercial Capital Low Country Village 0 0 0 2,914 75,000 0 3,500 175,000 0 0 0 0 0 0 500,000
30 Loan   SMF V Starwood Mortgage Capital LLC 215 & Town Center 2,796 1,398 0 956 0 275,000 0 275,000 0 0 0 0 0 0 742,785
31 Loan   PCC Principal Commercial Capital Ocean City Shopping Center 71,062 5,531 0 1,825 0 0 4,600 165,608 0 0 0 0 0 0 45,670
32 Loan   SMF V Starwood Mortgage Capital LLC Pangea 17 19,206 3,841 0 6,125 220,500 0 0 0 0 0 0 0 0 0 0
32.01 Property       1807 South Saint Louis Avenue                              
32.02 Property       1145 North Austin Boulevard                              
32.03 Property       136 East 155th Street                              
32.04 Property       1501 East 68th Street                              
32.05 Property       7300 South Yates Boulevard                              
32.06 Property       14123 South Tracy Avenue                              
32.07 Property       7925 South Phillips Avenue                              
32.08 Property       8000 South Ellis Avenue                              
32.09 Property       13256 South Prairie Avenue                              
32.10 Property       8101 South Justine Street                              
32.11 Property       7135 South Blackstone Avenue                              
32.12 Property       320 North Mason Avenue                              
32.13 Property       410 East 107th Street                              
32.14 Property       1257 South Christiana Avenue                              
32.15 Property       10933 South Vernon Avenue                              
32.16 Property       8040 South Vernon Avenue                              
32.17 Property       12000 South Eggleston Avenue                              
32.18 Property       2041 East 75th Street                              
32.19 Property       219 East 68th Street                              
32.20 Property       8751 South Cottage Grove Avenue                              
32.21 Property       7159 South Wabash Avenue                              
33 Loan   SMF V Starwood Mortgage Capital LLC Tampa Bay Industrial 18,857 8,525 0 2,898 104,000 100,000 12,559 450,000 0 0 609,166 0 0 0 0
33.01 Property       Bay Tec Center                              
33.02 Property       Airport Corporate Center                              
34 Loan   PCC Principal Commercial Capital Springhill Suites Denton 24,196 2,420 0 7,076 0 0 0 0 0 0 0 0 0 0 0
35 Loan   CREFI Citi Real Estate Funding Inc. The Oaks at Palomar 2,029 1,015 0 1,535 0 0 6,397 0 0 0 97,078 0 0 0 59,254
36 Loan   CREFI Citi Real Estate Funding Inc. Royal Oaks Shopping Center 0 0 0 1,253 0 0 7,481 150,000 0 0 0 0 0 0 31,424
37 Loan   Barclays Bank PLC Barclays Bank PLC Foothills Health Center 945 945 0 889 0 50,000 6,664 0 0 0 0 0 0 0 33,743
38 Loan   Barclays Bank PLC Barclays Bank PLC Lindbergh Plaza 0 0 0 1,956 0 0 6,520 75,000 0 0 0 0 0 0 0
39 Loan   PCC Principal Commercial Capital Fox Run Apartments 62,208 5,691 0 3,583 0 0 0 0 0 0 68,063 0 0 0 201,600
40 Loan   SMF V Starwood Mortgage Capital LLC 117 East Washington 19,578 1,958 0 708 0 0 4,167 375,000 0 0 0 0 0 0 0
41 Loan   CREFI Citi Real Estate Funding Inc. Bryan Woods Apartments 31,746 2,886 0 4,106 0 0 0 0 23,732 0 34,126 0 0 0 0
42 Loan   SMF V Starwood Mortgage Capital LLC American Mini Storage - Converse 5,943 743 0 1,095 0 0 0 0 0 0 16,875 0 0 0 0
43 Loan   CREFI Citi Real Estate Funding Inc. The Shops at Fayette Crossing 0 0 0 1,137 0 0 2,583 93,000 0 0 0 0 0 0 128,584
44 Loan   SMF V Starwood Mortgage Capital LLC Hampton Inn Richland 26,336 2,026 0 5,774 0 0 0 0 0 0 0 0 0 0 0
45 Loan   Barclays Bank PLC Barclays Bank PLC Ohio Retail Portfolio - Discount Drug Mart Plaza 0 0 0 870 0 75,000 7,653 0 0 0 40,239 0 0 0 7,145
45.01 Property       Parma Heights Plaza                              
45.02 Property       Upper Sandusky Plaza                              
46 Loan   SMF V Starwood Mortgage Capital LLC Kohls White Lake 2,209 201 0 0 0 0 0 0 0 0 0 0 0 0 0
47 Loan   SMF V Starwood Mortgage Capital LLC Las Brisas Apartments 62,838 5,713 0 3,700 0 0 0 0 0 0 256,250 0 0 0 0
48 Loan   SMF V Starwood Mortgage Capital LLC Mountain Cactus Ranch 2,139 1,070 0 900 0 0 0 0 0 0 0 0 0 0 0
49 Loan   CREFI Citi Real Estate Funding Inc. Walgreens Columbia, SC 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
50 Loan   Barclays Bank PLC Barclays Bank PLC 1000 South Sherman Street 0 0 0 5,322 0 0 7,984 500,000 0 0 0 0 0 0 0
51 Loan   CREFI Citi Real Estate Funding Inc. StorQuest Corona 0 0 0 875 31,500 0 0 0 0 0 0 0 0 0 0
52 Loan   CREFI Citi Real Estate Funding Inc. St. Petersburg MHC Portfolio 893 893 0 329 0 0 0 0 0 0 0 0 0 0 0
52.01 Property       Westgate Manor MHC                              
52.02 Property       Villa Plumosa MHC                              
53 Loan   CREFI Citi Real Estate Funding Inc. CSS Rohnert Park 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

 

Page 9 of 11 
 

 

CGCMT 2017-P8 Pre-Marketing Annex A

 

Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Ongoing Other Reserve ($) Other Reserve Description Borrower Name Delaware Statutory Trust? Y/N Carve-out Guarantor Loan Purpose Loan Amount (sources) ($) Principal's New Cash Contribution ($) (7) Subordinate Debt ($) Other Sources ($) Total Sources ($) Loan Payoff ($) Purchase Price ($) Closing Costs ($) Reserves ($)
1 Loan   Barclays Bank PLC Barclays Bank PLC 225 & 233 Park Avenue South 0 TI/LC/Tenant Concessions Reserve ($14,864,252); Remaining Base Costs & Fees Reserve ($11,529,288) 225 Fourth LLC No Orda Management Corporation; Morton F. Silver Refinance 235,000,000 0 195,000,000 0 430,000,000 226,370,056 0 9,746,461 34,499,995
2 Loan   CGMRC Citigroup Global Markets Realty Corp. General Motors Building 0   767 Fifth Partners LLC No NAP Refinance 1,470,000,000 0 830,000,000 0 2,300,000,000 1,606,000,000 0 41,107,676 0
3 Loan   SMF V Starwood Mortgage Capital LLC 9-19 9th Avenue 0   9th Avenue Delaware Owner LLC No Robert Cayre; BRE Properties, LLC Refinance 105,000,000 0 0 0 105,000,000 60,399,767 0 2,700,475 291,423
4 Loan   CREFI Citi Real Estate Funding Inc.; Morgan Stanley Bank N.A. Corporate Woods Portfolio 0 Unfunded Obligations Reserve Corporate Woods Kansas Realty LP No Raymond Massa Acquisition 221,250,000 69,445,915 0 8,908,267 299,604,182 0 280,000,000 3,193,771 15,859,767
4.01 Property       Corporate Woods - Building 82                              
4.02 Property       Corporate Woods - Building 40                              
4.03 Property       Corporate Woods - Building 84                              
4.04 Property       Corporate Woods - Building 32                              
4.05 Property       Corporate Woods - Building 34                              
4.06 Property       Corporate Woods - Building 14                              
4.07 Property       Corporate Woods - Building 70                              
4.08 Property       Corporate Woods - Building 9                              
4.09 Property       Corporate Woods - Building 6                              
4.10 Property       Corporate Woods - Building 12                              
4.11 Property       Corporate Woods - Building 27                              
4.12 Property       Corporate Woods - Building 51                              
4.13 Property       Corporate Woods - Building 55                              
4.14 Property       Corporate Woods - Building 65                              
4.15 Property       Corporate Woods - Building 3                              
4.16 Property       Corporate Woods - Building 75                              
5 Loan   CREFI Citi Real Estate Funding Inc. Bank of America Plaza 0 Horizon TI/LC Reserve ($286,719); Free Rent Reserve ($252,800) Troy Beaver Realty LLC; Troy Beaver Holdings I LLC; Troy Beaver Holdings II LLC and Troy Beaver Holdings III LLC No Baruch D. Halberstam and Chaim Y. Halberstam Acquisition 47,600,000 24,760,312 7,500,000 1,196,180 81,056,492 0 78,000,000 1,615,957 1,440,535
6 Loan   CREFI, Barclays Bank PLC Citi Real Estate Funding Inc.; Barclays Bank PLC; Bank of America N.A. Mall of Louisiana 0   Mall of Louisiana, LLC and Mall of Louisiana Land, LLC No GGP Real Estate Holding I, Inc. Recapitalization 325,000,000 0 0   325,000,000 0 0 1,411,459 0
7 Loan   PCC Principal Commercial Capital The Grove at Shrewsbury 0   The Grove Fee Owner, LLC No The Grove Fee Owner, LLC Refinance 43,600,000 0 0 0 43,600,000 42,019,367 0 300,000 0
8 Loan   Barclays Bank PLC; SMF V JPMorgan Chase Bank; Bank of America, N.A.; Barclays Bank PLC; Deutsche Bank AG Starwood Capital Group Hotel Portfolio 0 Larkspur Landing Capital Work/FF&E Reserve (Upfront: 6,385,000); Capital Work Reserve (Upfront: 5,883,991) LL Folsom, L.P.; LL Hillsboro, L.P.; LL Milpitas, L.P.; LL Pleasanton, L.P.; LL Campbell, L.P.; LL South San Francisco, L.P.; LL Roseville, L.P.; LL Bellevue, L.P.; LL Sunnyvale, L.P.; LL Sacramento, L.P.; LL Renton, L.P.; FH-Hotel Bloomington, L.P.; FH-Hotel Kokomo, L.P.; FH-Hotel Oakdale, L.P.; FH-Hotel Ann Arbor, L.P.; FH-Hotel South Bend, L.P.; FH-Hotel Peoria, L.P.; FH-Hotel Maumee, L.P.; FH-Hotel Warrenville, L.P.; FH-Hotel South Franklin, L.P.; FH-Hotel Normal, L.P.; FH-Grandville, L.P.; TXHP Buda 1, L.L.C.; TXHP Paris 2, L.L.C.; TXHP Humble, L.L.C.; TXHP Buda 2, L.L.C.; TXHP Decatur, L.L.C.; TXHP Sweetwater, L.L.C.; TXHP Waco 1, L.L.C.; TXHP Longview 1, L.L.C.; TXHP Altus, L.L.C.; TXHP Arlington, L.L.C.; TXHP Huntsville, L.L.C.; TXHP Tyler 1, L.L.C.; TXHP Texarkana 2, L.L.C.; TXHP Paris 1, L.L.C.; TXHP Terrell, L.L.C.; TXHP Texarkana 1, L.L.C.; TXHP Weatherford, L.L.C.; TXHP Tyler 2, L.L.C.; TXHP Wichita Falls, L.L.C.; TXHP Lufkin 1, L.L.C.; Hotel Fishers, L.P.; Hotel Louisville, L.P.; Hotel Stow, L.P.; Hotel Morehead City, L.P.; IM Chico 1, L.P.; VIII-HII-Valley School Road, L.L.C.; VIII-HII-Stetler Avenue, L.L.C.; VIII-HII-7 Hampton Court, L.L.C.; VIII-HII-Raritan Center Pkwy, L.L.C.; VIII-HII-Laura Blvd., L.L.C.; VIII-HII-Baltimore Avenue, L.L.C.; VIII-HII-Richmond Road, L.L.C.; VIII-HII-Richmond Road 2, L.L.C.; Midwest Heritage Inn of Racine, L.P.; Midwest Heritage Inn of Shawnee, L.P.; Midwest Heritage Inn of Cheyenne, L.P.; F.I. Management of Mankato, L.P.; R.I. Heritage Inn of Peoria AZ, L.P.; H.S. Heritage Inn of Grand Rapids, L.P.; H.S. Heritage Inn of Toledo, L.P.; Heritage Inn Number LII. Limited Partnership; Heritage Inn Number XL. Limited Partnership; LL Folsom Opco, L.L.C.; LL Hillsboro Opco, L.L.C.; LL Milpitas Opco, L.L.C.; LL Pleasanton Opco, L.L.C.; LL Campbell Opco, L.L.C.; LL South San Francisco Opco, L.L.C.; LL Roseville Opco, L.L.C.; LL Bellevue Opco, L.L.C.; LL Sunnyvale Opco, L.L.C.; LL Sacramento Opco, L.L.C.; LL Renton Opco, L.L.C.; FH-Hotel Bloomington Opco, L.L.C.; FH-Hotel Kokomo Opco, L.L.C.; FH-Hotel Oakdale Opco, L.L.C.; FH-Hotel Ann Arbor Opco, L.L.C.; FH-Hotel South Bend Opco, L.L.C.; FH-Hotel Peoria Opco, L.L.C.; FH-Hotel Maumee Opco, L.L.C.; FH-Hotel Warrenville Opco, L.L.C.; FH-Hotel South Franklin Opco, L.L.C.; FH-Hotel Normal Opco, L.L.C.; FH-Hotel Grandville Opco, L.L.C.; TXHP Buda 1 Opco, L.L.C.; TXHP Paris 2 Opco, L.L.C.; TXHP Humble Opco, L.L.C.; TXHP Buda 2 Opco, L.L.C.; TXHP Decatur Opco, L.L.C.; TXHP Sweetwater Opco, L.L.C.; TXHP Waco 1 Opco, L.L.C.; TXHP Longview 1 Opco, L.L.C.; TXHP Altus Opco, L.L.C.; TXHP Arlington Opco, L.L.C.; TXHP Huntsville Opco, L.L.C.; TXHP Tyler 1 Opco, L.L.C.; TXHP Texarkana 2 Opco, L.L.C.; TXHP Paris 1 Opco, L.L.C.; TXHP Terrell Opco, L.L.C.; TXHP Texarkana 1 Opco, L.L.C.; TXHP Weatherford Opco, L.L.C.; TXHP Tyler 2 Opco, L.L.C.; TXHP Wichita Falls Opco, L.L.C.; TXHP Lufkin 1 Opco, L.L.C.; Hotel Fishers Opco, L.L.C.; Hotel Louisville Opco, L.L.C.; Hotel Stow Opco, L.L.C.; Hotel Morehead City Opco, L.L.C.; IM Chico 1 Opco, L.L.C.; VIII-HII-Valley School Road Opco, L.L.C.; VIII-HII-Stetler Avenue Opco, L.L.C.; VIII-HII-7 Hampton Court Opco, L.L.C.; VIII-HII-Raritan Center Pkwy Opco, L.L.C.; VIII-HII-Laura Blvd. Opco, L.L.C.; VIII-HII-Baltimore Avenue Opco, L.L.C.; VIII-HII-Richmond Road Opco, L.L.C.; VIII-HII-Richmond Road 2 Opco, L.L.C.; Midwest Heritage Inn of Racine Opco, L.L.C.; Midwest Heritage Inn of Shawnee Opco, L.L.C.; Midwest Heritage Inn of Cheyenne Opco, L.L.C.; F.I. Management of Mankato Opco, L.L.C.; R.I. Heritage Inn Of Peoria AZ Opco, L.L.C.; H.S. Heritage Inn Of Grand Rapids Opco, L.L.C.; H.S. Heritage Inn of Toledo Opco, L.L.C.; Heritage Inn Number LII. Opco, L.L.C.; Heritage Inn Number XL. Opco, L.L.C. No SCG Hotel Investors Holdings, L.P. Refinance 577,270,000 0 0 0 577,270,000 425,033,863 0 8,975,398 12,268,991
8.01 Property       Larkspur Landing Sunnyvale                              
8.02 Property       Larkspur Landing Milpitas                              
8.03 Property       Larkspur Landing Campbell                              
8.04 Property       Larkspur Landing San Francisco                              
8.05 Property       Larkspur Landing Pleasanton                              
8.06 Property       Larkspur Landing Bellevue                              
8.07 Property       Larkspur Landing Sacramento                              
8.08 Property       Hampton Inn Ann Arbor North                              
8.09 Property       Larkspur Landing Hillsboro                              
8.10 Property       Larkspur Landing Renton                              
8.11 Property       Holiday Inn Arlington Northeast Rangers Ballpark                              
8.12 Property       Residence Inn Toledo Maumee                              
8.13 Property       Residence Inn Williamsburg                              
8.14 Property       Hampton Inn Suites Waco South                              
8.15 Property       Holiday Inn Louisville Airport Fair Expo                              
8.16 Property       Courtyard Tyler                              
8.17 Property       Hilton Garden Inn Edison Raritan Center                              
8.18 Property       Hilton Garden Inn St Paul Oakdale                              
8.19 Property       Residence Inn Grand Rapids West                              
8.20 Property       Peoria, AZ Residence Inn                              
8.21 Property       Hampton Inn Suites Bloomington Normal                              
8.22 Property       Courtyard Chico                              
8.23 Property       Hampton Inn Suites Kokomo                              
8.24 Property       Hampton Inn Suites South Bend                              
8.25 Property       Courtyard Wichita Falls                              
8.26 Property       Hampton Inn Morehead                              
8.27 Property       Residence Inn Chico                              
8.28 Property       Courtyard Lufkin                              
8.29 Property       Hampton Inn Carlisle                              
8.30 Property       Springhill Suites Williamsburg                              
8.31 Property       Fairfield Inn Bloomington                              
8.32 Property       Waco Residence Inn                              
8.33 Property       Holiday Inn Express Fishers                              
8.34 Property       Larkspur Landing Folsom                              
8.35 Property       Springhill Suites Chicago Naperville Warrenville                              
8.36 Property       Holiday Inn Express & Suites Paris                              
8.37 Property       Toledo Homewood Suites                              
8.38 Property       Grand Rapids Homewood Suites                              
8.39 Property       Cheyenne Fairfield Inn and Suites                              
8.40 Property       Fairfield Inn Laurel                              
8.41 Property       Courtyard Akron Stow                              
8.42 Property       Larkspur Landing Roseville                              
8.43 Property       Towneplace Suites Bloomington                              
8.44 Property       Hampton Inn Danville                              
8.45 Property       Holiday Inn Norwich                              
8.46 Property       Hampton Inn Suites Longview North                              
8.47 Property       Springhill Suites Peoria Westlake                              
8.48 Property       Hampton Inn Suites Buda                              
8.49 Property       Shawnee Hampton Inn                              
8.50 Property       Racine Fairfield Inn                              
8.51 Property       Hampton Inn Selinsgrove Shamokin Dam                              
8.52 Property       Holiday Inn Express & Suites Terrell                              
8.53 Property       Westchase Homewood Suites                              
8.54 Property       Holiday Inn Express & Suites Tyler South                              
8.55 Property       Holiday Inn Express & Suites Huntsville                              
8.56 Property       Hampton Inn Sweetwater                              
8.57 Property       Comfort Suites Buda Austin South                              
8.58 Property       Fairfield Inn & Suites Weatherford                              
8.59 Property       Holiday Inn Express & Suites Altus                              
8.60 Property       Comfort Inn & Suites Paris                              
8.61 Property       Hampton Inn Suites Decatur                              
8.62 Property       Holiday Inn Express & Suites Texarkana East                              
8.63 Property       Mankato Fairfield Inn                              
8.64 Property       Candlewood Suites Texarkana                              
8.65 Property       Country Inn & Suites Houston Intercontinental Airport East                              
9 Loan   SMF V Starwood Mortgage Capital LLC Grant Building 0 Huntington Bank Outstanding TI Reserve ($262,500); Balzaniti & Watson Prepaid Rent Reserve ($227,483) McKnight Grant Building Associates, L.P. No William C. Rudolph; Charles S. Perlow Refinance 38,000,000 0 4,000,000 0 42,000,000 35,489,178 0 1,068,082 1,628,436
10 Loan   CREFI Citi Real Estate Funding Inc. Ann Arbor Mixed Use Portfolio 0 Unfunded Obligations Reserve ($129,969); CAM Reserve ($19,255) Hillside - Liberty Square LLC; Hillside - Liberty Town Center LLC and Hillside - Liberty MT LLC No Jaimey Roth; Marc Gardner; Jason Anstandig and Jason Biber Acquisition 34,750,000 9,805,176 6,750,000 500,000 51,805,176 0 50,000,000 980,081 825,096
10.01 Property       McKinley Towne Centre                              
10.02 Property       Liberty Square                              
11 Loan   SMF V Starwood Mortgage Capital LLC Visions Hotel Portfolio 0 Ground Rent Reserve Corning Loding Ventures LLC; Binghamton Hotel Ventures LLC; Greece Hotel Ventures LLC; Henrietta Hotel Ventures LLC; Potsdam Hotel Ventures LLC; East Aurora Loding Associates LLC; Buffalo Hotel Associates, LLC; Olean Hotel Group LLC; Albany Lodging Group LLC; Marsh Enterprises, LLC No Arun Patel; Hemant Patel Refinance 54,350,000 0 0 0 54,350,000 43,730,209 0 1,020,911 1,503,623
11.01 Property       Holiday Inn Express & Suites Buffalo                              
11.02 Property       Hampton Inn Potsdam                              
11.03 Property       Hampton Inn & Suites Utica                              
11.04 Property       Fairfield Inn & Suites Olean                              
11.05 Property       Hampton Inn & Suites East Aurora                              
11.06 Property       Fairfield Inn & Suites Binghamton                              
11.07 Property       Fairfield Inn & Suites Rochester South                              
11.08 Property       Fairfield Inn & Suites Albany                              
11.09 Property       Fairfield Inn & Suites Corning                              
11.10 Property       Fairfield Inn & Suites Rochester West/Greece                              
12 Loan   CREFI Citi Real Estate Funding Inc.; Wells Fargo Bank, National Association Pleasant Prairie Premium Outlets 0   Pleasant Prairie Premium Outlets, LLC No Simon Property Group, L.P. Recapitalization 145,000,000 0 0 0 145,000,000 0 0 682,641 0
13 Loan   Barclays Bank PLC Morgan Stanley Bank, N.A.; Wells Fargo Bank, N.A.; Barclays Bank PLC Lakeside Shopping Center 0 Outstanding TI/LC Reserve ($7,606,095); Rent Concession Reserve ($1,214,427) Causeway LLC No Jeffrey J. Feil Refinance 175,000,000 0 0 0 175,000,000 95,495,796 0 735,826 8,820,522
14 Loan   Barclays Bank PLC Barclays Bank PLC 440 Mamaroneck Avenue 0 Transamerica Rent Reserve ($790,213); Weissman Rent Reserve ($49,835) 440-34 Mamaroneck Avenue, LLC No Robert P. Weisz Refinance 33,000,000 4,056,666 0 0 37,056,666 34,308,942 0 484,769 2,262,955
15 Loan   SMF V Starwood Mortgage Capital LLC Mesa Grand Shopping Center 36,445 Interest Only Funds DSW Mesa Grand/Spectrum LLC No Gurpreet Singh Jaggi Acquisition 30,000,000 8,459,802 3,500,000 0 41,959,802 0 41,100,000 657,979 201,823
16 Loan   Barclays Bank PLC Goldman Sachs Mortgage Company; Barclays Bank PLC Long Island Prime Portfolio - Uniondale 0 Unfunded Obligations ($11,598,911); Ground Rent Reserve ($110,240) 333 Earle Ovington Boulevard SPE LLC; Rexcorp Plaza SPE LLC No RXR Properties Holdings LLC Refinance 197,950,000 66,054,292 45,970,000 0 309,974,292 279,997,156 0 12,868,362 17,108,774
16.01 Property       RXR Plaza                              
16.02 Property       Omni                              
17 Loan   CREFI Citi Real Estate Funding Inc. Mars Petcare Storage & Distribution Center 0   SE Columbus SM-1, LLC; SE Columbus SM-2, LLC; SE Columbus SM-3, LLC; SE Columbus SM-4, LLC; SE Columbus SM-5, LLC; SE Columbus SM-6, LLC; SE Columbus SM-7, LLC; SE Columbus MM, LLC No Billy I. Dippel, Jr; Edward J. Stern; Howard Reiss; Eve Reiss; Matthew Gilbert; Richard Kaplan; Matthew McCulloch and Michael Crandall Acquisition 23,670,000 16,781,173 0 425,591 40,876,764 0 39,450,000 1,290,584 136,180
18 Loan   PCC Principal Commercial Capital Bradley Business Center 0 TI Holdback: ($81,025); Rent Escrow: ($160,746); LC Holdback: ($28,241); Permit Holdback: ($250,000) Bradley Business Center II, LLC No John Hansen Holdings LLC; McLinden Holdings, L.L.C. Refinance 23,400,000 0 0 0 23,400,000 17,181,013 0 384,384 825,651
19 Loan   PCC Principal Commercial Capital 3901 N. First Street 0 CAS Free Rent Period 3901 North First, LLC No Gregory J.  Hartman Refinance 22,800,000 0 0 2,317,330 25,117,330 22,148,879 0 532,002 2,436,449
20 Loan   CREFI Citi Real Estate Funding Inc. Canyon Portal 0 Ground Rent Reserve Canyon Portal 3, LLC No Albert B. Spector and the Spector Family Trust Refinance 22,500,000 117,443 0 0 22,617,443 21,970,605 0 472,743 174,094
21 Loan   PCC Principal Commercial Capital Scripps Center 0 Outstanding TI/LC: ($1,292,241); Outstanding Free Rent: $341,542 312 Walnut, LLC No Neal H. Mayerson Refinance 72,000,000 0 0 0 72,000,000 58,673,555 0 564,517 7,119,634
22 Loan   PCC Principal Commercial Capital Victoria Park Shoppes 0 TI Holdback: ($30,463); Rent Escrow: ($26,446) London Associates, Ltd. No Gisele Rahael Refinance 20,000,000 0 0 15,389 20,015,389 19,417,916 0 377,791 219,682
23 Loan   PCC Principal Commercial Capital 1450 Veterans 0   Redwood City, LLC No Thomas J. Rees Refinance 17,850,000 0 0 382,000 18,232,000 17,868,517 0 363,483 0
24 Loan   PCC Principal Commercial Capital Westerre I and II 0 Outstanding TI/LC Escrow ($617,793); Free Rent Reserve($73,491) TSO Westerre Richmond, LP No A. Boyd Simpson Refinance 17,400,000 0 0 0 17,400,000 13,906,459 0 293,401 983,347
25 Loan   Barclays Bank PLC Rialto Mortgage Finance, LLC; Citigroup Global Markets Realty Corp.; Barclays Bank PLC Atlanta and Anchorage Hotel Portfolio 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 No Columbia Sussex Corporation and CSC Holdings, LLC Refinance 115,000,000 5,955,088 0 0 120,955,088 113,455,857 0 1,036,082 6,463,149
25.01 Property       Hilton Anchorage                              
25.02 Property       Renaissance Concourse Atlanta Airport Hotel                              
26 Loan   PCC Principal Commercial Capital The Falls at Snake River Landing 0   The Falls, LLC No Troy Kartchner Refinance 15,750,000 54,851 0 0 15,804,851 15,533,984 0 167,776 103,091
27 Loan   Barclays Bank PLC JP Morgan Chase Bank, Natixis Real Estate Capital LLC, Deutsche Bank AG, Societe Generale, Barclays Bank PLC 245 Park Avenue 0 Outstanding Rollover Reserve ($10,298,441); Free Rent Reserve ($1,133,167) 245 Park Avenue Property LLC No 181 West Madison Holding LLC Acquisition 1,080,000,000 524,062,579 688,000,000 0 2,292,062,579   2,210,000,000 70,356,233 11,706,346
28 Loan   PCC Principal Commercial Capital 888 Tennessee 0   888 Tennessee Partners LLC No Peter S. Hekemian Refinance 15,000,000 0 0 0 15,000,000 11,173,872 0 248,552 27,535
29 Loan   PCC Principal Commercial Capital Low Country Village 0 Anchor Tenant TI/LC Reserve LCVB, LLC No Jeannette L. Allen; Marie E. Rohrs Acquisition 13,700,000 0 0 9,805,513 23,505,513 0 22,075,000 824,305 606,208
30 Loan   SMF V Starwood Mortgage Capital LLC 215 & Town Center 0 Outstanding Tis ($383,873); Free Rent Reserve ($358,912) Buffalo Properties V LLC No Gaymond W. Schultz and Cynthia A. Schultz 2010 Inter Vivos Trust, Gaymond W. Schultz and Cynthia A. Schultz Acquisition 13,650,000 8,736,719 0 0 22,386,719 0 21,105,000 248,483 1,033,235
31 Loan   PCC Principal Commercial Capital Ocean City Shopping Center 20,833 TI Holdback: ($22,730); Rent Escrow: ($8,250); LC Holdback: ($14,690); Ongoing Other Anchor TI & LC ($20,833) Peddlers Square, Inc. and Ocean City Square, L.L.C. No Craig J. Bernstein Refinance 13,500,000 0 0 0 13,500,000 11,136,455 0 414,536 259,002
32 Loan   SMF V Starwood Mortgage Capital LLC Pangea 17 0   PP P17 1, LLC; PP P17 2, LLC; PP P17 3, LLC; PP P17 4, LLC No Pangea Properties Recapitalization 12,800,000 0 0 0 12,800,000 0 0 628,261 48,028
32.01 Property       1807 South Saint Louis Avenue                              
32.02 Property       1145 North Austin Boulevard                              
32.03 Property       136 East 155th Street                              
32.04 Property       1501 East 68th Street                              
32.05 Property       7300 South Yates Boulevard                              
32.06 Property       14123 South Tracy Avenue                              
32.07 Property       7925 South Phillips Avenue                              
32.08 Property       8000 South Ellis Avenue                              
32.09 Property       13256 South Prairie Avenue                              
32.10 Property       8101 South Justine Street                              
32.11 Property       7135 South Blackstone Avenue                              
32.12 Property       320 North Mason Avenue                              
32.13 Property       410 East 107th Street                              
32.14 Property       1257 South Christiana Avenue                              
32.15 Property       10933 South Vernon Avenue                              
32.16 Property       8040 South Vernon Avenue                              
32.17 Property       12000 South Eggleston Avenue                              
32.18 Property       2041 East 75th Street                              
32.19 Property       219 East 68th Street                              
32.20 Property       8751 South Cottage Grove Avenue                              
32.21 Property       7159 South Wabash Avenue                              
33 Loan   SMF V Starwood Mortgage Capital LLC Tampa Bay Industrial 0   Avistone Tampa Flex H, LLC; Avistone Tampa Flex S, LLC; Tampa Flex 1, LLC; Tampa Flex 2, LLC; Tampa Flex 3, LLC; Tampa Flex 4, LLC No Jeffrey Katke; Daniel Culler; Richard Kent; Peter R. Denton Revocable Trust; Albert Eugene Engel III Trust; Alan L. Mauldin jointly and severally with Michelle E. Mauldin; Chang Shu Tu jointly and severally with John Kaminar Acquisition 11,585,000 6,031,020 0 0 17,616,020 0 16,097,500 563,362 955,157
33.01 Property       Bay Tec Center                              
33.02 Property       Airport Corporate Center                              
34 Loan   PCC Principal Commercial Capital Springhill Suites Denton 0   Denton Texas Hotels, LLC No John Tampa; Yagnesh "Nash" Patel Refinance 11,100,000 340,821 0 0 11,440,821 11,059,166 0 195,394 186,261
35 Loan   CREFI Citi Real Estate Funding Inc. The Oaks at Palomar 0 Rent Credit Reserve ($46,500); Laurelwood TI Reserve ($12,754) Palomar I, LLC No Roy Doumani Acquisition 10,020,000 6,848,663 0 216,620 17,085,283 0 16,700,000 159,206 226,077
36 Loan   CREFI Citi Real Estate Funding Inc. Royal Oaks Shopping Center 0 Unfunded Tenant Obligations Reserve Key Partners ROV LLC; Berger ROV LLC and Royal Oaks Valrico, LLC No David Rubin; Scott Jacobson and Thomas Purther Refinance 10,000,000 0 0 0 10,000,000 8,961,191 0 295,853 114,147
37 Loan   Barclays Bank PLC Barclays Bank PLC Foothills Health Center 0 Free Rent Reserve Fund Foothills Medical Properties, L.P. No Ted L. Barr; Joseph G. Greulich; Benjamin D. Sheridan Acquisition 9,200,000 3,258,246 0 0 12,458,246   12,087,675 227,130 143,441
38 Loan   Barclays Bank PLC Barclays Bank PLC Lindbergh Plaza 0   Lindbergh Plaza Owner, LLC No Gregrory P. Forester Refinance 9,000,000 450,000 0 0 9,450,000 9,250,287 0 180,302  
39 Loan   PCC Principal Commercial Capital Fox Run Apartments 0 Breaker Panel Replacement Fox Run-Ledyard, LLC No Fox Run-Ledyard, LLC Refinance 7,100,000 0 0 0 7,100,000 6,563,947 0 65,703 411,463
40 Loan   SMF V Starwood Mortgage Capital LLC 117 East Washington 0   117 East Washington, LLC No George P. Broadbent Refinance 6,600,000 1,092,972 0 0 7,692,972 7,444,595 0 170,400 77,976
41 Loan   CREFI Citi Real Estate Funding Inc. Bryan Woods Apartments 0   Kashi, LLC No Eric Clauson Refinance 6,500,000 0 0 0 6,500,000 5,220,726 0 360,542 101,773
42 Loan   SMF V Starwood Mortgage Capital LLC American Mini Storage - Converse 0   RMLP AMS I Converse Holdings, LP; AMS I Converse Investments, LP No Patrick J. Cannon; Peter A. Gordon; Adam Rosenberg Refinance 5,700,000 0 0 0 5,700,000 3,914,639 0 176,713 169,082
43 Loan   CREFI Citi Real Estate Funding Inc. The Shops at Fayette Crossing 0 Unfunded Obligations Reserve ($110,775); Free Rent Reserve ($17,809) Fayette Crossing Building Associates, L.L.C. No Lenora J. Petrarca Refinance 5,512,000 0 0 0 5,512,000 5,212,533 0 108,277 162,110
44 Loan   SMF V Starwood Mortgage Capital LLC Hampton Inn Richland 0   Jayjala, Inc. No Sanjay Patel; Sunil Patel Refinance 5,500,000 0 0 0 5,500,000 5,236,667 0 142,688 53,780
45 Loan   Barclays Bank PLC Barclays Bank PLC Ohio Retail Portfolio - Discount Drug Mart Plaza 0 Rent Abatement Reserve Fund Drug Mart Plaza - U.S. & P.H., LLC; Drug Mart Holdings, LLC No Richard B. Ferris Refinance 5,470,000 0 0 0 5,470,000 5,082,939 0 249,854 137,207
45.01 Property       Parma Heights Plaza                              
45.02 Property       Upper Sandusky Plaza                              
46 Loan   SMF V Starwood Mortgage Capital LLC Kohls White Lake 0   Porter Holdings, LLC No Stephen W. Smith; Vincent L. Pangle Refinance 5,200,000 0 0 0 5,200,000 4,276,547 0 117,313 2,209
47 Loan   SMF V Starwood Mortgage Capital LLC Las Brisas Apartments 0   Las Brisas Estates, LP No Thu Xuan Hoang Refinance 5,150,000 0 0 0 5,150,000 3,550,002 0 158,537 371,234
48 Loan   SMF V Starwood Mortgage Capital LLC Mountain Cactus Ranch 0   Sahopopath Yuma, LLC and Northridge Yuma, LLC No Marvin Sampson Acquisition 5,000,000 3,653,500 0 0 8,653,500 0 8,500,000 143,981 9,519
49 Loan   CREFI Citi Real Estate Funding Inc. Walgreens Columbia, SC 0   9001 Two Notch Road Developers LLC No Catherine Quadrozzi Acquisition 4,400,000 3,152,161 0 8,581 7,560,742 0 7,400,000 160,742 0
50 Loan   Barclays Bank PLC Barclays Bank PLC 1000 South Sherman Street 0   Central Illinois Associates, LLC No Stephen Rosen Refinance 4,000,000 0 0 0 4,000,000 2,459,337 0 136,488 3,466
51 Loan   CREFI Citi Real Estate Funding Inc. StorQuest Corona 0   Riordan Corona SP, LLC and Milner Corona SP, LLC No Reese L. Milner II and Richard J. Riordan Refinance 3,500,000 0 0 0 3,500,000 2,514,183 0 139,404 33,826
52 Loan   CREFI Citi Real Estate Funding Inc. St. Petersburg MHC Portfolio 0   ILP St Pete LLC and ILP St Pete II LLC No James T. Bies, Jr. and Bildor Investments, LTD. Refinance 2,156,000       2,156,000 1,927,666 0 159,885 46,115
52.01 Property       Westgate Manor MHC                              
52.02 Property       Villa Plumosa MHC                              
53 Loan   CREFI Citi Real Estate Funding Inc. CSS Rohnert Park 0   CSS Rohnert Park, A California Limited Partnership No Dwight W. Davis and William D. Schmicker Refinance 2,100,000 0 0 0 2,100,000 1,889,228 0 111,602 22,291

 

Page 10 of 11 
 

 

CGCMT 2017-P8 Pre-Marketing Annex A

 

Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Principal Equity Distribution ($) Other Uses ($) Total Uses ($) Lockbox Cash Management Cash Management Triggers Ground Lease Y/N Ground Lease Expiration Date Annual Ground Lease Payment ($) Cut-off Date Pari Passu Companion Loan Balance ($) Cut-off Date Subordinate Companion Loan Balance ($) Subordinate Companion Loan Interest Rate (%) Cut-off Date Mezzanine Debt Balance ($) Mezzanine Debt Interest Rate (%) Terrorism Insurance Required Y/N Control Number
1 Loan   Barclays Bank PLC Barclays Bank PLC 225 & 233 Park Avenue South 159,383,488 0 430,000,000 Hard Springing (i) Event of Default, (ii) Mezzanine Loan Default, (iii) DSCR<1.20x or (iv) Buzzfeed Trigger Event No     175,000,000.00     195,000,000 4.6700% Yes 1
2 Loan   CGMRC Citigroup Global Markets Realty Corp. General Motors Building 652,892,324 0 2,300,000,000 Hard Springing (i) the occurrence of an Event of Default, (ii) Whole Loan DSCR is less than 1.20x No     1,414,800,000.00 830,000,000.00 3.4300%     Yes 2
3 Loan   SMF V Starwood Mortgage Capital LLC 9-19 9th Avenue 41,608,335 0 105,000,000 Hard In Place (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Major Tenant Trigger Event No     50,000,000.00         Yes 3
4 Loan   CREFI Citi Real Estate Funding Inc.; Morgan Stanley Bank N.A. Corporate Woods Portfolio 0 550,644 299,604,182 Hard Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x No     171,250,000.00         Yes 4
4.01 Property       Corporate Woods - Building 82             No               Yes 4.01
4.02 Property       Corporate Woods - Building 40             No               Yes 4.02
4.03 Property       Corporate Woods - Building 84             No               Yes 4.03
4.04 Property       Corporate Woods - Building 32             No               Yes 4.04
4.05 Property       Corporate Woods - Building 34             No               Yes 4.05
4.06 Property       Corporate Woods - Building 14             No               Yes 4.06
4.07 Property       Corporate Woods - Building 70             No               Yes 4.07
4.08 Property       Corporate Woods - Building 9             No               Yes 4.08
4.09 Property       Corporate Woods - Building 6             No               Yes 4.09
4.10 Property       Corporate Woods - Building 12             No               Yes 4.10
4.11 Property       Corporate Woods - Building 27             No               Yes 4.11
4.12 Property       Corporate Woods - Building 51             No               Yes 4.12
4.13 Property       Corporate Woods - Building 55             No               Yes 4.13
4.14 Property       Corporate Woods - Building 65             No               Yes 4.14
4.15 Property       Corporate Woods - Building 3             No               Yes 4.15
4.16 Property       Corporate Woods - Building 75             No               Yes 4.16
5 Loan   CREFI Citi Real Estate Funding Inc. Bank of America Plaza 0 0 81,056,492 Hard Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) the occurrence of a Specified Tenant Trigger Event, (iv) the occurrence of a Mezzanine Event of Default No           7,500,000 11.0000% Yes 5
6 Loan   CREFI, Barclays Bank PLC Citi Real Estate Funding Inc.; Barclays Bank PLC; Bank of America N.A. Mall of Louisiana 323,588,541 0 325,000,000 Hard Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x No     278,000,000.00         Yes 6
7 Loan   PCC Principal Commercial Capital The Grove at Shrewsbury 1,280,633 0 43,600,000 Hard Springing (i) the occurrence of an Event of Default or (ii) DSCR is less than 1.25x No               Yes 7
8 Loan   Barclays Bank PLC; SMF V JPMorgan Chase Bank; Bank of America, N.A.; Barclays Bank PLC; Deutsche Bank AG Starwood Capital Group Hotel Portfolio 130,991,748 0 577,270,000 Soft Springing Springing (i) DSCR is less than 1.75x; (ii) Property Manager bankruptcy; (iii) termination, expiration or cancellation of a Franchise Agreement or the Larkspur License Agreement Various     535,452,500.00         Yes 8
8.01 Property       Larkspur Landing Sunnyvale             No               Yes 8.01
8.02 Property       Larkspur Landing Milpitas             No               Yes 8.02
8.03 Property       Larkspur Landing Campbell             No               Yes 8.03
8.04 Property       Larkspur Landing San Francisco             No               Yes 8.04
8.05 Property       Larkspur Landing Pleasanton             No               Yes 8.05
8.06 Property       Larkspur Landing Bellevue             No               Yes 8.06
8.07 Property       Larkspur Landing Sacramento             No               Yes 8.07
8.08 Property       Hampton Inn Ann Arbor North             No               Yes 8.08
8.09 Property       Larkspur Landing Hillsboro             No               Yes 8.09
8.10 Property       Larkspur Landing Renton             No               Yes 8.10
8.11 Property       Holiday Inn Arlington Northeast Rangers Ballpark             No               Yes 8.11
8.12 Property       Residence Inn Toledo Maumee             No               Yes 8.12
8.13 Property       Residence Inn Williamsburg             No               Yes 8.13
8.14 Property       Hampton Inn Suites Waco South             No               Yes 8.14
8.15 Property       Holiday Inn Louisville Airport Fair Expo             No               Yes 8.15
8.16 Property       Courtyard Tyler             No               Yes 8.16
8.17 Property       Hilton Garden Inn Edison Raritan Center             Yes 9/30/2076 275,517           Yes 8.17
8.18 Property       Hilton Garden Inn St Paul Oakdale             No               Yes 8.18
8.19 Property       Residence Inn Grand Rapids West             No               Yes 8.19
8.20 Property       Peoria, AZ Residence Inn             No               Yes 8.20
8.21 Property       Hampton Inn Suites Bloomington Normal             No               Yes 8.21
8.22 Property       Courtyard Chico             No               Yes 8.22
8.23 Property       Hampton Inn Suites Kokomo             No               Yes 8.23
8.24 Property       Hampton Inn Suites South Bend             No               Yes 8.24
8.25 Property       Courtyard Wichita Falls             No               Yes 8.25
8.26 Property       Hampton Inn Morehead             No               Yes 8.26
8.27 Property       Residence Inn Chico             No               Yes 8.27
8.28 Property       Courtyard Lufkin             No               Yes 8.28
8.29 Property       Hampton Inn Carlisle             No               Yes 8.29
8.30 Property       Springhill Suites Williamsburg             No               Yes 8.30
8.31 Property       Fairfield Inn Bloomington             No               Yes 8.31
8.32 Property       Waco Residence Inn             No               Yes 8.32
8.33 Property       Holiday Inn Express Fishers             No               Yes 8.33
8.34 Property       Larkspur Landing Folsom             No               Yes 8.34
8.35 Property       Springhill Suites Chicago Naperville Warrenville             No               Yes 8.35
8.36 Property       Holiday Inn Express & Suites Paris             No               Yes 8.36
8.37 Property       Toledo Homewood Suites             No               Yes 8.37
8.38 Property       Grand Rapids Homewood Suites             No               Yes 8.38
8.39 Property       Cheyenne Fairfield Inn and Suites             No               Yes 8.39
8.40 Property       Fairfield Inn Laurel             No               Yes 8.40
8.41 Property       Courtyard Akron Stow             No               Yes 8.41
8.42 Property       Larkspur Landing Roseville             No               Yes 8.42
8.43 Property       Towneplace Suites Bloomington             No               Yes 8.43
8.44 Property       Hampton Inn Danville             No               Yes 8.44
8.45 Property       Holiday Inn Norwich             No               Yes 8.45
8.46 Property       Hampton Inn Suites Longview North             No               Yes 8.46
8.47 Property       Springhill Suites Peoria Westlake             No               Yes 8.47
8.48 Property       Hampton Inn Suites Buda             No               Yes 8.48
8.49 Property       Shawnee Hampton Inn             No               Yes 8.49
8.50 Property       Racine Fairfield Inn             No               Yes 8.50
8.51 Property       Hampton Inn Selinsgrove Shamokin Dam             No               Yes 8.51
8.52 Property       Holiday Inn Express & Suites Terrell             No               Yes 8.52
8.53 Property       Westchase Homewood Suites             No               Yes 8.53
8.54 Property       Holiday Inn Express & Suites Tyler South             No               Yes 8.54
8.55 Property       Holiday Inn Express & Suites Huntsville             No               Yes 8.55
8.56 Property       Hampton Inn Sweetwater             No               Yes 8.56
8.57 Property       Comfort Suites Buda Austin South             No               Yes 8.57
8.58 Property       Fairfield Inn & Suites Weatherford             No               Yes 8.58
8.59 Property       Holiday Inn Express & Suites Altus             No               Yes 8.59
8.60 Property       Comfort Inn & Suites Paris             No               Yes 8.60
8.61 Property       Hampton Inn Suites Decatur             No               Yes 8.61
8.62 Property       Holiday Inn Express & Suites Texarkana East             No               Yes 8.62
8.63 Property       Mankato Fairfield Inn             No               Yes 8.63
8.64 Property       Candlewood Suites Texarkana             No               Yes 8.64
8.65 Property       Country Inn & Suites Houston Intercontinental Airport East             No               Yes 8.65
9 Loan   SMF V Starwood Mortgage Capital LLC Grant Building 3,814,304 0 42,000,000 Hard Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the occurrence of a Key Tenant Trigger Event, (iv) Mezzanine Loan Event of Defualt No           4,000,000 11.2500% Yes 9
10 Loan   CREFI Citi Real Estate Funding Inc. Ann Arbor Mixed Use Portfolio 0 0 51,805,176 Springing Springing (i) the occurrence of an Event of Default, (ii) Total Loan DSCR is less than 1.08x, (iii) the occurrence of a Specified Tenant Trigger Period, (iv) the occurrence of a Mezzanine Loan Event of Default No           6,750,000 11.0000% Yes 10
10.01 Property       McKinley Towne Centre             No               Yes 10.01
10.02 Property       Liberty Square             No               Yes 10.02
11 Loan   SMF V Starwood Mortgage Capital LLC Visions Hotel Portfolio 8,095,257 0 54,350,000 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) franchise agreement terminates and/or expires for two or more of the Properties Various     19,950,000.00         Yes 11
11.01 Property       Holiday Inn Express & Suites Buffalo             No               Yes 11.01
11.02 Property       Hampton Inn Potsdam             No               Yes 11.02
11.03 Property       Hampton Inn & Suites Utica             No               Yes 11.03
11.04 Property       Fairfield Inn & Suites Olean             Yes 5/21/2040 36,545           Yes 11.04
11.05 Property       Hampton Inn & Suites East Aurora             No               Yes 11.05
11.06 Property       Fairfield Inn & Suites Binghamton             No               Yes 11.06
11.07 Property       Fairfield Inn & Suites Rochester South             No               Yes 11.07
11.08 Property       Fairfield Inn & Suites Albany             No               Yes 11.08
11.09 Property       Fairfield Inn & Suites Corning             No               Yes 11.09
11.10 Property       Fairfield Inn & Suites Rochester West/Greece             Yes 6/25/2057 107,200           Yes 11.10
12 Loan   CREFI Citi Real Estate Funding Inc.; Wells Fargo Bank, National Association Pleasant Prairie Premium Outlets 144,317,359 0 145,000,000 Hard Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.70x, (iii) bankruptcy action of Manager (if Manager is an affiliate of the Borrower and provided Manager is not replaced within 60 days with a qualified Manager) or Borrower No     111,000,000.00         Yes 12
13 Loan   Barclays Bank PLC Morgan Stanley Bank, N.A.; Wells Fargo Bank, N.A.; Barclays Bank PLC Lakeside Shopping Center 69,947,856 0 175,000,000 Hard Springing (i) Event of Default or (ii) Debt Yield <8%, tested quarterly, for two consecutive quarters. Yes 1) 2/28/2056; 2) 8/31/2056 1) $38,910; 2) $28,800 142,000,000.00         Yes 13
14 Loan   Barclays Bank PLC Barclays Bank PLC 440 Mamaroneck Avenue 0 0 37,056,666 Hard Springing (i) Event of Default or (ii) DSCR<1.15x No               Yes 14
15 Loan   SMF V Starwood Mortgage Capital LLC Mesa Grand Shopping Center 0 0 41,959,802 Soft Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x No           3,500,000 11.1000% Yes 15
16 Loan   Barclays Bank PLC Goldman Sachs Mortgage Company; Barclays Bank PLC Long Island Prime Portfolio - Uniondale 0 0 309,974,292 Hard Springing (i) Any fiscal quarter in which the NOI is less than $21,178,075; (ii) if the financial reports are not delivered on timely manner; (iii) Event of Default; (iv) Mezzanine loan Event of Default Yes     168,770,000.00     45,970,000 9.5750% Yes 16
16.01 Property       RXR Plaza             Yes 4/30/2083 819,250           Yes 16.01
16.02 Property       Omni             Yes 1/31/2088 687,510           Yes 16.02
17 Loan   CREFI Citi Real Estate Funding Inc. Mars Petcare Storage & Distribution Center 0 0 40,876,764 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 Event No               Yes 17
18 Loan   PCC Principal Commercial Capital Bradley Business Center 5,008,952 0 23,400,000 Hard Springing (i) the occurrence of an Event of Default or (ii) DSCR is less than 1.15x No               Yes 18
19 Loan   PCC Principal Commercial Capital 3901 N. First Street 0 0 25,117,330 Hard Springing (i) the occurrence of an Event of Default , (ii) an ARD Trigger Event, or (iii) a Continental Trigger Event No               Yes 19
20 Loan   CREFI Citi Real Estate Funding Inc. Canyon Portal 0 0 22,617,443 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 Event Yes 12/31/2099 661,492           Yes 20
21 Loan   PCC Principal Commercial Capital Scripps Center 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 No     50,000,000.00         Yes 21
22 Loan   PCC Principal Commercial Capital Victoria Park Shoppes 0 0 20,015,389 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x or (iii) a Winn-Dixie Trigger Event No               Yes 22
23 Loan   PCC Principal Commercial Capital 1450 Veterans 0 0 18,232,000 Springing Springing (i) the occurrence of an Event of Default or (ii) a DPR Trigger Event No               Yes 23
24 Loan   PCC Principal Commercial Capital Westerre I and II 2,216,793 0 17,400,000 Springing Springing (i) the occurrence of an Event of Default,  (ii)  DSCR is less than 1.15x or (iii) a Tridium Trigger Event No               Yes 24
25 Loan   Barclays Bank PLC Rialto Mortgage Finance, LLC; Citigroup Global Markets Realty Corp.; Barclays Bank PLC Atlanta and Anchorage Hotel Portfolio 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 Various     97,167,856.00         Yes 25
25.01 Property       Hilton Anchorage             No               Yes 25.01
25.02 Property       Renaissance Concourse Atlanta Airport Hotel             Yes 6/28/2078 148,248           Yes 25.02
26 Loan   PCC Principal Commercial Capital The Falls at Snake River Landing 0 0 15,804,851 Springing Springing (i) the occurrence of an Event of Default or (ii) DSCR is less than 1.20x No               Yes 26
27 Loan   Barclays Bank PLC JP Morgan Chase Bank, Natixis Real Estate Capital LLC, Deutsche Bank AG, Societe Generale, Barclays Bank PLC 245 Park Avenue 0 0 2,292,062,579 Hard Springing (i) DSCR is less than 1.15x; (ii) Mezzanine Loan Default; (iii) Property Manager bankruptcy; (iv) Tenant Trigger Event No     1,065,000,000.00 120,000,000.00 3.6694% 568,000,000 5.6323% Yes 27
28 Loan   PCC Principal Commercial Capital 888 Tennessee 3,550,041 0 15,000,000 Hard Springing (i) the occurrence of an Event of Default or (ii) an Amazon Trigger Event No               Yes 28
29 Loan   PCC Principal Commercial Capital Low Country Village 0 0 23,505,513 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.50x, or (iii) a Tenant Trigger Event No               Yes 29
30 Loan   SMF V Starwood Mortgage Capital LLC 215 & Town Center 0 0 22,386,719 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x No               Yes 30
31 Loan   PCC Principal Commercial Capital Ocean City Shopping Center 1,690,007 0 13,500,000 Hard Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, or (iii) a Food Lion Trigger Event No               Yes 31
32 Loan   SMF V Starwood Mortgage Capital LLC Pangea 17 11,823,711 0 12,500,000 None None NAP No               Yes 32
32.01 Property       1807 South Saint Louis Avenue             No               Yes 32.01
32.02 Property       1145 North Austin Boulevard             No               Yes 32.02
32.03 Property       136 East 155th Street             No               Yes 32.03
32.04 Property       1501 East 68th Street             No               Yes 32.04
32.05 Property       7300 South Yates Boulevard             No               Yes 32.05
32.06 Property       14123 South Tracy Avenue             No               Yes 32.06
32.07 Property       7925 South Phillips Avenue             No               Yes 32.07
32.08 Property       8000 South Ellis Avenue             No               Yes 32.08
32.09 Property       13256 South Prairie Avenue             No               Yes 32.09
32.10 Property       8101 South Justine Street             No               Yes 32.10
32.11 Property       7135 South Blackstone Avenue             No               Yes 32.11
32.12 Property       320 North Mason Avenue             No               Yes 32.12
32.13 Property       410 East 107th Street             No               Yes 32.13
32.14 Property       1257 South Christiana Avenue             No               Yes 32.14
32.15 Property       10933 South Vernon Avenue             No               Yes 32.15
32.16 Property       8040 South Vernon Avenue             No               Yes 32.16
32.17 Property       12000 South Eggleston Avenue             No               Yes 32.17
32.18 Property       2041 East 75th Street             No               Yes 32.18
32.19 Property       219 East 68th Street             No               Yes 32.19
32.20 Property       8751 South Cottage Grove Avenue             No               Yes 32.20
32.21 Property       7159 South Wabash Avenue             No               Yes 32.21
33 Loan   SMF V Starwood Mortgage Capital LLC Tampa Bay Industrial 0 0 17,616,020 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x No               Yes 33
33.01 Property       Bay Tec Center             No               Yes 33.01
33.02 Property       Airport Corporate Center             No               Yes 33.02
34 Loan   PCC Principal Commercial Capital Springhill Suites Denton 0 0 11,440,821 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, or (iii) failure to maintain the Franchise Agreement in full force and effect No               Yes 34
35 Loan   CREFI Citi Real Estate Funding Inc. The Oaks at Palomar 0 0 17,085,283 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 Event No               Yes 35
36 Loan   CREFI Citi Real Estate Funding Inc. Royal Oaks Shopping Center 628,808 0 10,000,000 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 Event No               Yes 36
37 Loan   Barclays Bank PLC Barclays Bank PLC Foothills Health Center 0 0 12,458,246 Springing Springing (i) Event of Default; (ii) insolvency of Borrower or Manager or (iii) DSCR<1.15x No               Yes 37
38 Loan   Barclays Bank PLC Barclays Bank PLC Lindbergh Plaza 19,412 0 9,450,000 Springing Springing (i) Event of Default; (ii) insolvency of Borrower or Manager; (iii) DSCR<1.20x or (iv) occurrence of a Key Tenant Trigger Event No               Yes 38
39 Loan   PCC Principal Commercial Capital Fox Run Apartments 58,887 0 7,100,000 Springing Springing (i) the occurrence of an Event of Default or (ii) DSCR is less than 1.10x No               Yes 39
40 Loan   SMF V Starwood Mortgage Capital LLC 117 East Washington 0 0 7,692,972 Hard In Place (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Specified Tenant Sweep Event No               Yes 40
41 Loan   CREFI Citi Real Estate Funding Inc. Bryan Woods Apartments 816,959 0 6,500,000 Springing Springing (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.50% No               Yes 41
42 Loan   SMF V Starwood Mortgage Capital LLC American Mini Storage - Converse 1,439,567 0 5,700,000 None None NAP No               Yes 42
43 Loan   CREFI Citi Real Estate Funding Inc. The Shops at Fayette Crossing 29,079 0 5,512,000 Soft Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x No               Yes 43
44 Loan   SMF V Starwood Mortgage Capital LLC Hampton Inn Richland 66,866 0 5,500,000 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a Franchise Sweep Event No               Yes 44
45 Loan   Barclays Bank PLC Barclays Bank PLC Ohio Retail Portfolio - Discount Drug Mart Plaza 0 0 5,470,000 Hard Springing (i) Event of Default; (ii) DSCR<1.15x; (iii) Drug Mart Parma Trigger Event; or (iv) Drug Mart Sandusky Trigger Event No               Yes 45
45.01 Property       Parma Heights Plaza             No               Yes 45.01
45.02 Property       Upper Sandusky Plaza             No               Yes 45.02
46 Loan   SMF V Starwood Mortgage Capital LLC Kohls White Lake 803,931 0 5,200,000 Hard Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Major Tenant Trigger Event No               Yes 46
47 Loan   SMF V Starwood Mortgage Capital LLC Las Brisas Apartments 1,070,227 0 5,150,000 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x No               Yes 47
48 Loan   SMF V Starwood Mortgage Capital LLC Mountain Cactus Ranch 0 0 8,653,500 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x No               Yes 48
49 Loan   CREFI Citi Real Estate Funding Inc. Walgreens Columbia, SC 0 0 7,560,742 Hard Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a Specified Tenant Trigger Period or (iv) the existence of a Limited tenant Trigger Event No               Yes 49
50 Loan   Barclays Bank PLC Barclays Bank PLC 1000 South Sherman Street 1,400,709 0 4,000,000 Hard Springing (i) Event of Default, (ii) DSCR<1.15x or (iii) Pivot Point Trigger Event No               Yes 50
51 Loan   CREFI Citi Real Estate Funding Inc. StorQuest Corona 812,588 0 3,500,000 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x No               Yes 51
52 Loan   CREFI Citi Real Estate Funding Inc. St. Petersburg MHC Portfolio 22,334 0 2,156,000 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x No               Yes 52
52.01 Property       Westgate Manor MHC             No               Yes 52.01
52.02 Property       Villa Plumosa MHC             No               Yes 52.02
53 Loan   CREFI Citi Real Estate Funding Inc. CSS Rohnert Park 76,879 0 2,100,000 Springing Springing (i) the occurrence of an Event of Default, (ii) Fire Sprinkler Trigger Period No               Yes 53

 

Page 11 of 11 
 

 

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.

 

 

 

v

MORTGAGE POOL CHARACTERISTICS
     
Mortgage Pool Characteristics    
Initial Pool Balance  $                                     1,087,114,895
Number of Mortgage Loans   53
Number of Mortgaged Properties   167
Average Cut-off Date Mortgage Loan Balance $                                           20,511,602
Weighted Average Mortgage Interest Rate   4.2916%
Weighted Average Remaining Term to Maturity (months)   117
Weighted Average Remaining Amortization Term (months)   357
Weighted Average Cut-off Date LTV Ratio   57.4%
Weighted Average Maturity Date LTV Ratio   51.9%
Weighted Average Underwritten Debt Service Coverage Ratio   2.21x
Weighted Average Debt Yield on Underwritten NOI   11.5%

 

 
 

 

 

COLLATERAL OVERVIEW

 

Mortgage Loans by Loan Seller        
Mortgage Loan Seller Mortgage Loans Mortgaged Properties Aggregate Cut-off Date Balance % of Initial Pool Balance
Citi Real Estate Funding Inc. 14 31 256,708,000 23.6%
Principal Commercial Capital 13 13 243,155,580 22.4%
Starwood Mortgage Funding V LLC 13 43 228,538,597 21.0%
Barclays Bank PLC 10 13 214,695,217 19.7%
Citigroup Global Markets Realty Corp. 1 1 55,200,000 5.1%
Citi Real Estate Funding Inc. and Barclays Bank PLC 1 1 47,000,000 4.3%
Barclays Bank PLC and Starwood Mortgage Funding V LLC 1 65 41,817,500 3.8%
Total 53 167 1,087,114,895 100.0%

 

Property Types      
Property Type / Detail Number of Mortgaged Properties  Aggregate Cut-off Date Balance % of Initial Pool Balance
Office 28 374,563,249 34.5%
Suburban 23 230,363,249 21.2%
CBD 4 135,000,000 12.4%
Medical Office 1 9,200,000 0.8%
Retail 17 330,432,721 30.4%
Anchored 9 145,215,149 13.4%
Super Regional Mall 2 80,000,000 7.4%
Single Tenant Retail 3 64,588,820 5.9%
Outlet Center 1 34,000,000 3.1%
Shadow Anchored 1 5,512,000 0.5%
Unanchored 1 1,116,751 0.1%
Mixed Use 6 142,450,000 13.1%
Office/Retail 4 96,550,000 8.9%
Office/Warehouse 1 23,400,000 2.2%
Retail/Hospitality 1 22,500,000 2.1%
Hospitality 79 109,654,848 10.1%
Limited Service 51 58,821,703 5.4%
Extended Stay 22 20,783,813 1.9%
Full Service 5 18,949,332 1.7%
Select Service 1 11,100,000 1.0%
Industrial 6 64,275,000 5.9%
Distribution 1 23,670,000 2.2%
Flex 3 21,605,000 2.0%
Warehouse 1 15,000,000 1.4%
Warehouse/Distribution 1 4,000,000 0.4%
Multifamily (Garden) 25 47,283,078 4.3%
Self Storage 3 11,300,000 1.0%
Manufactured Housing 3 7,156,000 0.7%
Total 167 1,087,114,895 100.0%

 

Geographic Distribution      
Property Location Number of Mortgaged Properties Aggregate Cut-off Date Balance % of Initial Pool Balance
New York 17 281,780,000 25.9%
Michigan 7 89,722,504 8.3%
California 16 83,898,418 7.7%
Louisiana 2 80,000,000 7.4%
Arizona 5 67,443,684 6.2%
Ohio 7 52,968,421 4.9%
Kansas 16 50,000,000 4.6%
Pennsylvania 5 44,890,421 4.1%
New Jersey 2 44,367,368 4.1%
Florida 6 43,696,580 4.0%
Illinois 26 41,834,210 3.8%
Wisconsin 2 34,383,684 3.2%
Texas 23 30,227,927 2.8%
Virginia 3 18,858,947 1.7%
South Carolina 2 18,100,000 1.7%
Idaho 1 15,750,000 1.4%
Maryland 2 13,945,263 1.3%
Nevada 1 13,650,000 1.3%
Alaska 1 9,594,754 0.9%
Indiana 6 9,546,315 0.9%
Missouri 1 8,989,569 0.8%
Connecticut 2 7,502,631 0.7%
Georgia 1 7,260,895 0.7%
North Carolina 2 7,148,947 0.7%
Mississippi 1 5,481,699 0.5%
Washington 2 2,259,473 0.2%
Oregon 1 956,842 0.1%
Minnesota 2 893,311 0.1%
Kentucky 1 781,579 0.1%
Oklahoma 2 585,077 0.1%
Wyoming 1 445,263 0.0%
Arkansas 1 151,113 0.0%
Total 167 1,087,114,895 100.0%

 

Distribution of Amortization Types      
Amortization Type Number of Mortgage Loans Cut-off Date Balance % of Initial Pool Balance
Interest Only 19 468,417,500 43.1%
Interest Only, Then Amortizing 16 364,967,000 33.6%
Amortizing (30 Years) 14 203,471,669 18.7%
Amortizing (25 Years) 3 27,458,726 2.5%
Interest Only, Then Amortizing ARD 1 22,800,000 2.1%
Total 53 1,087,114,895 100.0%