FWP 1 n1192_anxa1-x6.htm FREE WRITING PROSPECTUS

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-207132-16
     

 

 

 

 

  
 

THIS FREE WRITING PROSPECTUS, DATED FEBRUARY 28, 2018 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., Morgan Stanley & Co. LLC, Merrill Lynch, Pierce, Fenner & Smith Incorporated 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 2018-B2 Annex A
                       
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Related Group Crossed Group Address City State Zip Code
1 Loan 8, 9, 10 BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio Group 1 NAP        
1.01 Property       Extra Space Washington     1420 U Street Northwest Washington District Of Columbia 20009
1.02 Property       Extra Space San Jose     895 Thornton Way San Jose California 95128
1.03 Property       Extra Space San Diego     8038 Arjons Drive San Diego California 92126
1.04 Property       Extra Space Panorama City     8540 Cedros Avenue Panorama City California 91402
1.05 Property       Extra Space Norwalk     10950 Firestone Boulevard Norwalk California 90650
1.06 Property       Extra Space Miami East     13800 Southwest 84th Street Miami Florida 33183
1.07 Property       Extra Space Miami West     20625 Northeast 16th Avenue Miami Florida 33179
1.08 Property       Extra Space Palo Alto     999 East Bayshore Road East Palo Alto California 94303
1.09 Property       Extra Space Covina     318 North Vincent Avenue Covina California 91722
1.10 Property       Extra Space Gaithersburg     18920 Earhart Court Gaithersburg Maryland 20879
1.11 Property       Extra Space Philadelphia     1553 Grant Avenue Philadelphia Pennsylvania 19115
1.12 Property       Extra Space Westminster     6942 Garden Grove Boulevard Westminster California 92683
1.13 Property       Extra Space Newark     121 Ruthar Drive Newark Delaware 19711
1.14 Property       Extra Space Essex     6100 Rossville Boulevard Essex Maryland 21221
1.15 Property       Extra Space New Bedford     3131 Acushnet Avenue New Bedford Massachusetts 02745
1.16 Property       Extra Space Birmingham     2135 Columbiana Road Birmingham Alabama 35216
1.17 Property       Extra Space Haverhill     50 Ferry Road Haverhill Massachusetts 01835
1.18 Property       Extra Space Shrewsbury     53 Clinton Street Shrewsbury Massachusetts 01545
1.19 Property       Extra Space Dallas     1931 Fort Worth Avenue Dallas Texas 75208
1.20 Property       Extra Space Enfield     163 South Road Enfield Connecticut 06082
1.21 Property       Extra Space San Diego Miramar     8192 Miramar Road San Diego California 92126
1.22 Property       Extra Space Shawnee     12977 West 63rd Street Shawnee Kansas 66216
1.23 Property       Extra Space Overland Park     7880 Mastin Drive Overland Park Kansas 66204
1.24 Property       Extra Space Tucson     8100 East 22nd Street Tucson Arizona 85710
2 Loan 11 MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West Group 2 NAP        
2.01 Property       Park Place East     5775 Wayzata Boulevard St. Louis Park Minnesota 55416
2.02 Property       Park Place West     6465 Wayzata Boulevard St. Louis Park Minnesota 55426
3 Loan 8, 12, 13, 14, 15, 16 CREFI Citi Real Estate Funding Inc. and Barclays Bank PLC The SoCal Portfolio NAP NAP        
3.01 Property       Aliso Viejo Commerce Center     27782-27832 Aliso Creek Road Aliso Viejo California 92656
3.02 Property       Transpark Commerce     2910-2990 Inland Empire Boulevard Ontario California 91764
3.03 Property       Wimbledon     12276-12550 Hesperia Road Victorville California 92395
3.04 Property       Palmdale Place     2211-2361 & 2301 East Palmdale Boulevard Palmdale California 93550
3.05 Property       Sierra Gateway     39959 & 40015 Sierra Highway Palmdale California 93550
3.06 Property       Fresno Industrial Center     720 East North Avenue & 2904-2998 South Angus Avenue Fresno California 93725
3.07 Property       Upland Freeway     1348-1438 West 7th Street Upland California 91786
3.08 Property       Commerce Corporate Center     5800 South Eastern Avenue Commerce California 90040
3.09 Property       Moreno Valley     23880-23962 Alessandro Boulevard Moreno Valley California 92553
3.10 Property       Airport One Office Park     4403 East Donald Douglas Drive Long Beach California 90808
3.11 Property       Colton Courtyard     1200-1230, 1260-1300 and 1320-1350 East Washington Street Colton California 92324
3.12 Property       The Abbey Center     340, 400 & 490 Farrell Drive Palm Springs California 92262
3.13 Property       Upland Commerce Center     1379 and 1383-1399 East Foothill Boulevard Upland California 91786
3.14 Property       Diamond Bar     23525-23555 Palomino Drive Diamond Bar California 91765
3.15 Property       Atlantic Plaza     5166-5190 Atlantic Avenue Long Beach California 90805
3.16 Property       Ming Office Park     5500 Ming Avenue Bakersfield California 93309
3.17 Property       10th Street Commerce Center     44204-44276 10th Street West Lancaster California 93534
3.18 Property       Cityview Plaza     12361-12465 Lewis Street Garden Grove California 92840
3.19 Property       Garden Grove Town Center     9918 West Katella Avenue and 11021 Brookhurst Street Garden Grove California 92840
3.20 Property       30th Street Commerce Center     3005 East Palmdale Boulevard Palmdale California 93550
3.21 Property       Mt. Vernon Commerce Center     851 South Mount Vernon Avenue Colton California 92324
3.22 Property       Anaheim Stadium Industrial     2419 & 2423 East Winston Road and 1321 & 1341 Sunkist Street Anaheim California 92806
3.23 Property       25th Street Commerce Center     2501-2505 East Palmdale Boulevard Palmdale California 93550
3.24 Property       Fresno Airport     1901-1991 North Gateway Boulevard Fresno California 93727
4 Loan 17, 18 SMF V Starwood Mortgage Capital LLC Westin Tysons Corner NAP NAP 7801 Leesburg Pike Falls Church Virginia 22043
5 Loan 8, 19 MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio Group 1 NAP        
5.01 Property       Henderson - Stephanie Place     1051 Stephanie Place Henderson Nevada 89014
5.02 Property       Brookfield - Federal Road     578 Federal Road Brookfield Connecticut 06804
5.03 Property       Kingston - Sawkill Road     119 Sawkill Road Kingston New York 12401
5.04 Property       Lake Elsinore - Central Avenue     550 Central Avenue Lake Elsinore California 92530
5.05 Property       Doylestown - North Broad Street     390 North Broad Street Doylestown Pennsylvania 18901
5.06 Property       Pennsauken - South Crescent Boulevard     7480 South Crescent Boulevard Pennsauken New Jersey 08109
5.07 Property       New Paltz - South Putt Corners Road     24 South Putt Corners Road New Paltz New York 12561
5.08 Property       Tyngsborough - Industrial Way     2 Industrial Way Tyngsborough Massachusetts 01879
5.09 Property       Hemet - South Sanderson     750 South Sanderson Avenue Hemet California 92545
5.10 Property       Bensalem - 1525 Bristol Pike     1525 Bristol Pike Bensalem Pennsylvania 19020
5.11 Property       Eastpoint - Lakewood Avenue     2960 Lakewood Avenue Atlanta Georgia 30344
5.12 Property       Howell - Route 9 South     5440 U.S. 9 Howell New Jersey 07731
5.13 Property       Lawrenceville - Hurricane Shoals Road     98 Hurricane Shoals Road Northeast Lawrenceville Georgia 30046
5.14 Property       Lawnside - White Horse Pike     339 White Horse Pike North Lawnside New Jersey 08045
5.15 Property       Phoenix - West Peoria     2043 West Peoria Avenue Phoenix Arizona 85029
5.16 Property       Mount Laurel - Ark Road     103 Ark Road Mount Laurel New Jersey 08054
5.17 Property       Burlington - Cadillac Road     10 Cadillac Road Burlington New Jersey 08016
5.18 Property       Cherry Hill - Marlton Pike     1986 Marlton Pike East Cherry Hill New Jersey 08003
5.19 Property       Bensalem - Knights Road     2520 Knights Road Bensalem Pennsylvania 19020
5.20 Property       Albuquerque - Ellison Road Northwest     10340 Ellison Road Northwest Albuquerque New Mexico 87114
5.21 Property       Modesto - Crows Landing     2201 Crows Landing Road Modesto California 95358
5.22 Property       Auburndale - US Highway 92 West     1012 US Highway 92 West Auburndale Florida 33823
5.23 Property       San Bernardino - West Club Center Drive     155 West Club Center Drive San Bernardino California 92408
5.24 Property       Memphis - Mount Moriah Terrace     2673 Mount Moriah Terrace Memphis Tennessee 38115
5.25 Property       Hesperia - Mariposa Road     9353 Mariposa Road Hesperia California 92344
5.26 Property       Memphis - Covington Way     4961 Covington Way Memphis Tennessee 38128
5.27 Property       St. Louis - Halls Ferry Road     9702 Halls Ferry Road St. Louis Missouri 63136
5.28 Property       Killeen - Jasper Drive     1035 West Jasper Drive Killeen Texas 76542
5.29 Property       Albuquerque - Airport Drive Northwest     141 Airport Drive Northwest Albuquerque New Mexico 87121
5.30 Property       Memphis - Gateway Drive     1235 Gateway Drive Memphis Tennessee 38116
5.31 Property       Victorville - Yates Road     15555 Yates Road Victorville California 92395
5.32 Property       Las Vegas - North Lamont Street     3450 North Lamont Street Las Vegas Nevada 89115
5.33 Property       Columbus - East Main Street     3569 East Main Street Columbus Ohio 43213
5.34 Property       Memphis - Raleigh-LaGrange     4994 Raleigh Lagrange Road Memphis Tennessee 38128
5.35 Property       Memphis - 5675 Summer Avenue     5675 Summer Avenue Memphis Tennessee 38134
5.36 Property       Memphis - Madison Avenue     1075 Madison Avenue Memphis Tennessee 38104

 

A-1

 

 

 

CGCMT 2018-B2 Annex A
                       
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Related Group Crossed Group Address City State Zip Code
6 Loan 8, 20, 21, 22, 23, 24, 25 CREFI Citi Real Estate Funding Inc. Red Building NAP NAP 750 North San Vicente Boulevard West Hollywood California 90069
7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons NAP NAP 3201 Levis Commons Boulevard Perrysburg Ohio 43551
8 Loan 26 SMF V Starwood Mortgage Capital LLC Oxford Exchange NAP NAP 1100 Oxford Exchange Boulevard Oxford Alabama 36203
9 Loan 27, 28, 29, 30 CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking NAP NAP 1601 3rd Avenue Seattle Washington 98101
10 Loan 8, 31, 32 MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center Group 2 NAP 108 Cherry Hill Drive Beverly Massachusetts 01915
11 Loan 8 MSMCH Morgan Stanley Bank, N.A. One Newark Center NAP NAP 1085-1109 Raymond Boulevard and 50-58 RH Brown Street Newark New Jersey 07102
12 Loan 8, 33, 34, 35, 36 CREFI Citi Real Estate Funding Inc. Braddock Metro Center NAP NAP 1320-1340 Braddock Place Alexandria Virginia 22314
13 Loan 37, 38 SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard NAP NAP 2301 Renaissance Boulevard King of Prussia Pennsylvania 19406
14 Loan 39 SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center NAP NAP 6065 Northwest Loop 410 San Antonio Texas 78238
15 Loan 8, 40, 41, 42 SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point NAP NAP 900 Chelmsford Street Lowell Massachusetts 01851
16 Loan 43 MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza NAP NAP 240-300 Voice Road and 172-198 Glen Cove Road Carle Place New York 11514
17 Loan 44, 45, 46, 47 CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio NAP NAP        
17.01 Property       Willows Hotel     555 West Surf Street Chicago Illinois 60657
17.02 Property       Majestic Hotel     528 West Brompton Avenue Chicago Illinois 60657
17.03 Property       City Suites Hotel     933 West Belmont Avenue Chicago Illinois 60657
18 Loan 48 BANA Bank of America, N.A. Stor-All New Orleans Portfolio NAP NAP        
18.01 Property       Stor-All Tchoupitoulas     4700 Tchoupitoulas Street New Orleans Louisiana 70115
18.02 Property       Stor-All Gentilly Woods     4601 Chef Menteur Highway New Orleans Louisiana 70126
19 Loan 49, 50 MSMCH Morgan Stanley Bank, N.A. Galleria Commons NAP NAP 480 North Stephanie Street Henderson Nevada 89014
20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage NAP NAP 5415 East Olympic Boulevard Commerce California 90022
21 Loan 8, 51, 52, 53, 54 SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park NAP NAP 2727 Mahan Drive and 2728, 2737 and 2747 Fort Knox Boulevard Tallahassee Florida 32308
22 Loan 55, 56 CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South NAP NAP 8800 Queen Avenue South Bloomington Minnesota 55431
23 Loan 57 BANA Bank of America, N.A. La Habra Towne Center NAP NAP 1231, 1305, 1315, 1327-1367, 1439-1451 and 1453-1465 West Whittier Boulevard La Habra California 90631
24 Loan 58 CREFI Citi Real Estate Funding Inc. Aventura Business Park NAP NAP 20725 Northeast 16th Avenue Aventura Florida 33179
25 Loan 59 CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio NAP NAP        
25.01 Property       185 North Morgan Retail     185 North Morgan Street Chicago Illinois 60607
25.02 Property       820 West Lake Retail     820 West Lake Street Chicago Illinois 60607
25.03 Property       219 North Green Retail     219 North Green Street Chicago Illinois 60607
26 Loan 8 BANA Bank of America, N.A. Warwick Mall NAP NAP 400 Bald Hill Road Warwick Rhode Island 02886
27 Loan 60, 61 CREFI Citi Real Estate Funding Inc. Courtyard Reno NAP NAP 6855 South Virginia Street Reno Nevada 89511
28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen NAP NAP 4801, 4811 and 4825 Overton Ridge Boulevard Fort Worth Texas 76132
29 Loan 62, 63 CREFI Citi Real Estate Funding Inc. 50 Racetrack Road NAP NAP 50 Racetrack Road East Brunswick New Jersey 08816
30 Loan 64, 65 BANA Bank of America, N.A. Residence Inn - West Orange, NJ NAP NAP 107 Prospect Avenue West Orange New Jersey 07052
31 Loan 66, 67 SMF V Starwood Mortgage Capital LLC Arapaho & Gessner NAP NAP        
31.01 Property       Arapaho     1010 East Arapaho Road Richardson Texas 75801
31.02 Property       Gessner     7207 Gessner Road Houston Texas 77040
32 Loan 68, 69 MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington NAP NAP 38-42 Lower Mountain View Drive Colchester Vermont 05446
33 Loan 70, 71 CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking NAP NAP 530 South Spring Street Los Angeles California 90013
34 Loan 8, 72 CREFI Citi Real Estate Funding Inc. Two Harbor Point Square NAP NAP 100 Washington Boulevard Stamford Connecticut 06902
35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio NAP NAP 3131, 3050, 3232 Newmark Drive and 8877-8899, 8741-8755 Gander Creek Drive Miamisburg Ohio 45342
36 Loan 73 SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio Group 3 NAP        
36.01 Property       Cross Lakes Apartments     1800 Cross Lakes Boulevard Anderson Indiana 46012
36.02 Property       Giant Oaks Apartments     1312 West 8th Street Anderson Indiana 46016
37 Loan 74 BANA Bank of America, N.A. American Mini Storage Lake Forest NAP NAP 20941 Canada Road Lake Forest California 92630
38 Loan 75 MSMCH Morgan Stanley Bank, N.A. Gale Industrial NAP NAP 16253-16293 Gale Avenue City of Industry California 91745
39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison Group 3 NAP 4325 South Madison Avenue Anderson Indiana 46013
40 Loan 76 MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center NAP NAP 3609 Business Center Drive Pearland Texas 77584
41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments NAP NAP 3121 South 145th East Avenue Tulsa Oklahoma 74134
42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza NAP NAP 112 North University Avenue Lubbock Texas 79415
43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village NAP NAP 11264-11336 Firestone Boulevard Norwalk California 90650
44 Loan 77, 78 SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building NAP NAP 2200 Southeast 28th Street Bentonville Arkansas 72712
45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue NAP NAP 358 Hall Avenue Wallingford Connecticut 06492
46 Loan 79 CREFI Citi Real Estate Funding Inc. 452 West Broadway NAP NAP 452 West Broadway New York New York 10012
47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds NAP NAP 28720 Northwestern Highway Southfield Michigan 48034
48 Loan 80, 81 SMF V Starwood Mortgage Capital LLC Gateway Business Center NAP NAP 6360 South Pecos Road Las Vegas Nevada 89120
49 Loan 82, 83 BANA Bank of America, N.A. 108-110 West Broughton Street NAP NAP 108-110 West Broughton Street Savannah Georgia 31401
50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio NAP NAP        
50.01 Property       2106 Bennett Apartments     2106 Bennett Avenue Dallas Texas 75206
50.02 Property       The Tribeca Apartments     2805 Reagan Street Dallas Texas 75219
51 Loan 84 SMF V Starwood Mortgage Capital LLC Sherman Plaza NAP NAP 505, 605 and 705 South Sherman Street Richardson Texas 75081
52 Loan 85 SMF V Starwood Mortgage Capital LLC Colonial Estates MHP NAP NAP 504 Ruby Street and 517 South Pine Street Wapakoneta Ohio 45895

 

A-2

 

 

CGCMT 2018-B2 Annex A
                           
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name General Property Type Detailed Property Type Year Built Year Renovated Units, Pads, Rooms, SF Unit Description Loan Per Unit ($) Ownership Interest
1 Loan 8, 9, 10 BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio Self Storage Self Storage     1,614,702  SF 141.82 Fee Simple
1.01 Property       Extra Space Washington Self Storage Self Storage 1910 NAP 104,382  SF   Fee Simple
1.02 Property       Extra Space San Jose Self Storage Self Storage 1985, 2016 NAP 66,854  SF   Fee Simple
1.03 Property       Extra Space San Diego Self Storage Self Storage 1986 NAP 119,335  SF   Fee Simple
1.04 Property       Extra Space Panorama City Self Storage Self Storage 1987 NAP 77,395  SF   Fee Simple
1.05 Property       Extra Space Norwalk Self Storage Self Storage 1977 NAP 79,529  SF   Fee Simple
1.06 Property       Extra Space Miami East Self Storage Self Storage 1987 2009 80,390  SF   Fee Simple
1.07 Property       Extra Space Miami West Self Storage Self Storage 1987 2009 75,564  SF   Fee Simple
1.08 Property       Extra Space Palo Alto Self Storage Self Storage 1989 NAP 45,836  SF   Fee Simple
1.09 Property       Extra Space Covina Self Storage Self Storage 1973 NAP 74,537  SF   Fee Simple
1.10 Property       Extra Space Gaithersburg Self Storage Self Storage 1988 NAP 74,341  SF   Fee Simple
1.11 Property       Extra Space Philadelphia Self Storage Self Storage 1970, 1988 NAP 68,425  SF   Fee Simple
1.12 Property       Extra Space Westminster Self Storage Self Storage 1988 NAP 65,997  SF   Fee Simple
1.13 Property       Extra Space Newark Self Storage Self Storage 1988 NAP 64,300  SF   Fee Simple
1.14 Property       Extra Space Essex Self Storage Self Storage 1991 NAP 60,425  SF   Fee Simple
1.15 Property       Extra Space New Bedford Self Storage Self Storage 1989, 2003 NAP 65,350  SF   Fee Simple
1.16 Property       Extra Space Birmingham Self Storage Self Storage 1988 NAP 73,366  SF   Fee Simple
1.17 Property       Extra Space Haverhill Self Storage Self Storage 1989 NAP 53,490  SF   Fee Simple
1.18 Property       Extra Space Shrewsbury Self Storage Self Storage 1982 NAP 65,300  SF   Fee Simple
1.19 Property       Extra Space Dallas Self Storage Self Storage 1973 NAP 47,472  SF   Fee Simple
1.20 Property       Extra Space Enfield Self Storage Self Storage 1982 NAP 65,650  SF   Fee Simple
1.21 Property       Extra Space San Diego Miramar Self Storage Self Storage 1986 NAP 36,384  SF   Fee Simple
1.22 Property       Extra Space Shawnee Self Storage Self Storage 1987 NAP 56,240  SF   Fee Simple
1.23 Property       Extra Space Overland Park Self Storage Self Storage 1990 NAP 46,890  SF   Fee Simple
1.24 Property       Extra Space Tucson Self Storage Self Storage 1984 NAP 47,250  SF   Fee Simple
2 Loan 11 MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West Office Suburban     397,968  SF 136.32 Fee Simple
2.01 Property       Park Place East Office Suburban 1980 2016 197,966  SF   Fee Simple
2.02 Property       Park Place West Office Suburban 1983 2016 200,002  SF   Fee Simple
3 Loan 8, 12, 13, 14, 15, 16 CREFI Citi Real Estate Funding Inc. and Barclays Bank PLC The SoCal Portfolio Various Various     2,194,425  SF 104.49 Various
3.01 Property       Aliso Viejo Commerce Center Retail Unanchored 1989 NAP 65,107  SF   Fee Simple
3.02 Property       Transpark Commerce Office Suburban 1984-1985 NAP 204,099  SF   Fee Simple
3.03 Property       Wimbledon Mixed Use Office/Retail 1987-1990 NAP 123,948  SF   Fee Simple
3.04 Property       Palmdale Place Mixed Use Retail/Education 1985 NAP 129,294  SF   Fee Simple/Leasehold
3.05 Property       Sierra Gateway Office Suburban 1991-1992 NAP 133,851  SF   Fee Simple
3.06 Property       Fresno Industrial Center Industrial Warehouse/Distribution 1989-1990 NAP 265,898  SF   Fee Simple
3.07 Property       Upland Freeway Retail Unanchored 1987 NAP 116,061  SF   Fee Simple
3.08 Property       Commerce Corporate Center Office Suburban 1974 1997, 2017 68,513  SF   Fee Simple
3.09 Property       Moreno Valley Mixed Use Office/Retail 1986 NAP 111,060  SF   Fee Simple
3.10 Property       Airport One Office Park Office Suburban 1988 2006 88,284  SF   Leasehold
3.11 Property       Colton Courtyard Retail Anchored 1989 NAP 122,082  SF   Fee Simple
3.12 Property       The Abbey Center Office Suburban 1982 NAP 67,335  SF   Fee Simple
3.13 Property       Upland Commerce Center Retail Anchored 1986, 1988 2006 47,677  SF   Fee Simple
3.14 Property       Diamond Bar Retail Unanchored 1980 NAP 20,528  SF   Fee Simple
3.15 Property       Atlantic Plaza Retail Unanchored 1968 2006, 2017 32,728  SF   Fee Simple
3.16 Property       Ming Office Park Office Suburban 1981, 1982 NAP 117,924  SF   Fee Simple
3.17 Property       10th Street Commerce Center Retail Anchored 1980 NAP 96,589  SF   Fee Simple
3.18 Property       Cityview Plaza Office Suburban 1984 NAP 148,271  SF   Leasehold
3.19 Property       Garden Grove Town Center Retail Shadow Anchored 1987 NAP 12,610  SF   Fee Simple
3.20 Property       30th Street Commerce Center Retail Unanchored 1987 NAP 33,020  SF   Fee Simple
3.21 Property       Mt. Vernon Commerce Center Industrial Flex 1989 NAP 29,600  SF   Fee Simple
3.22 Property       Anaheim Stadium Industrial Industrial Flex 1981 NAP 89,931  SF   Leasehold
3.23 Property       25th Street Commerce Center Retail Unanchored 1989 NAP 17,488  SF   Fee Simple
3.24 Property       Fresno Airport Office Suburban 1980 2015 52,527  SF   Fee Simple
4 Loan 17, 18 SMF V Starwood Mortgage Capital LLC Westin Tysons Corner Hospitality Full Service 1975 2015-2016 407  Rooms 117,936.12 Fee Simple
5 Loan 8, 19 MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio Self Storage Self Storage     2,668,218  SF 72.86 Fee Simple
5.01 Property       Henderson - Stephanie Place Self Storage Self Storage 1996 NAP 292,316  SF   Fee Simple
5.02 Property       Brookfield - Federal Road Self Storage Self Storage 1988, 2001 NAP 80,250  SF   Fee Simple
5.03 Property       Kingston - Sawkill Road Self Storage Self Storage 1986, 2001 NAP 85,675  SF   Fee Simple
5.04 Property       Lake Elsinore - Central Avenue Self Storage Self Storage 2000, 2013 NAP 105,785  SF   Fee Simple
5.05 Property       Doylestown - North Broad Street Self Storage Self Storage 1988 NAP 71,355  SF   Fee Simple
5.06 Property       Pennsauken - South Crescent Boulevard Self Storage Self Storage 1990 NAP 82,810  SF   Fee Simple
5.07 Property       New Paltz - South Putt Corners Road Self Storage Self Storage 1989, 2001 NAP 76,226  SF   Fee Simple
5.08 Property       Tyngsborough - Industrial Way Self Storage Self Storage 1990 NAP 79,200  SF   Fee Simple
5.09 Property       Hemet - South Sanderson Self Storage Self Storage 1985, 2002 NAP 90,193  SF   Fee Simple
5.10 Property       Bensalem - 1525 Bristol Pike Self Storage Self Storage 2000 NAP 71,070  SF   Fee Simple
5.11 Property       Eastpoint - Lakewood Avenue Self Storage Self Storage 1962, 1989, 2005 NAP 90,200  SF   Fee Simple
5.12 Property       Howell - Route 9 South Self Storage Self Storage 1987 NAP 69,765  SF   Fee Simple
5.13 Property       Lawrenceville - Hurricane Shoals Road Self Storage Self Storage 1995 NAP 103,830  SF   Fee Simple
5.14 Property       Lawnside - White Horse Pike Self Storage Self Storage 1977 NAP 64,565  SF   Fee Simple
5.15 Property       Phoenix - West Peoria Self Storage Self Storage 1980, 1998 NAP 63,214  SF   Fee Simple
5.16 Property       Mount Laurel - Ark Road Self Storage Self Storage 1987 NAP 46,145  SF   Fee Simple
5.17 Property       Burlington - Cadillac Road Self Storage Self Storage 1940 NAP 62,160  SF   Fee Simple
5.18 Property       Cherry Hill - Marlton Pike Self Storage Self Storage 1990 NAP 61,140  SF   Fee Simple
5.19 Property       Bensalem - Knights Road Self Storage Self Storage 2004 NAP 48,546  SF   Fee Simple
5.20 Property       Albuquerque - Ellison Road Northwest Self Storage Self Storage 1993 NAP 54,860  SF   Fee Simple
5.21 Property       Modesto - Crows Landing Self Storage Self Storage 2002 NAP 76,350  SF   Fee Simple
5.22 Property       Auburndale - US Highway 92 West Self Storage Self Storage 2000 NAP 63,675  SF   Fee Simple
5.23 Property       San Bernardino - West Club Center Drive Self Storage Self Storage 1989 NAP 63,578  SF   Fee Simple
5.24 Property       Memphis - Mount Moriah Terrace Self Storage Self Storage 1982, 1997 NAP 84,610  SF   Fee Simple
5.25 Property       Hesperia - Mariposa Road Self Storage Self Storage 1999 NAP 77,600  SF   Fee Simple
5.26 Property       Memphis - Covington Way Self Storage Self Storage 1984, 1997 NAP 78,040  SF   Fee Simple
5.27 Property       St. Louis - Halls Ferry Road Self Storage Self Storage 1998 NAP 58,200  SF   Fee Simple
5.28 Property       Killeen - Jasper Drive Self Storage Self Storage 1974, 1979, 2004 NAP 94,970  SF   Fee Simple
5.29 Property       Albuquerque - Airport Drive Northwest Self Storage Self Storage 1987 NAP 53,240  SF   Fee Simple
5.30 Property       Memphis - Gateway Drive Self Storage Self Storage 1987 NAP 50,300  SF   Fee Simple
5.31 Property       Victorville - Yates Road Self Storage Self Storage 1977 NAP 62,125  SF   Fee Simple
5.32 Property       Las Vegas - North Lamont Street Self Storage Self Storage 1988 NAP 56,985  SF   Fee Simple
5.33 Property       Columbus - East Main Street Self Storage Self Storage 1988 NAP 33,500  SF   Fee Simple
5.34 Property       Memphis - Raleigh-LaGrange Self Storage Self Storage 1984 NAP 40,395  SF   Fee Simple
5.35 Property       Memphis - 5675 Summer Avenue Self Storage Self Storage 1985 NAP 47,945  SF   Fee Simple
5.36 Property       Memphis - Madison Avenue Self Storage Self Storage 1982 NAP 27,400  SF   Fee Simple

 

A-3

 

 

CGCMT 2018-B2 Annex A
                           
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name General Property Type Detailed Property Type Year Built Year Renovated Units, Pads, Rooms, SF Unit Description Loan Per Unit ($) Ownership Interest
6 Loan 8, 20, 21, 22, 23, 24, 25 CREFI Citi Real Estate Funding Inc. Red Building Office CBD 2013 NAP 411,547  SF 194.39 Fee Simple
7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons Retail Lifestyle Center 2004 NAP 309,532  SF 119.54 Fee Simple
8 Loan 26 SMF V Starwood Mortgage Capital LLC Oxford Exchange Retail Anchored 2006 NAP 333,866  SF 110.52 Fee Simple
9 Loan 27, 28, 29, 30 CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking Mixed Use Parking/Retail 1959 2008, 2015-2016 349,184  SF 100.81 Leasehold
10 Loan 8, 31, 32 MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center Industrial Flex 1984 2006 417,313  SF 121.97 Fee Simple
11 Loan 8 MSMCH Morgan Stanley Bank, N.A. One Newark Center Office CBD 1992 NAP 417,939  SF 159.31 Fee Simple
12 Loan 8, 33, 34, 35, 36 CREFI Citi Real Estate Funding Inc. Braddock Metro Center Office Suburban 1986 NAP 315,589  SF 235.12 Fee Simple
13 Loan 37, 38 SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard Office Suburban 2002 2017 189,502  SF 153.03 Fee Simple
14 Loan 39 SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center Retail Anchored 1995 NAP 222,154  SF 123.45 Fee Simple
15 Loan 8, 40, 41, 42 SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point Office Suburban 1979 2015-2017 1,320,254  SF 113.61 Fee Simple
16 Loan 43 MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza Retail Anchored 1951 1996 131,850  SF 189.61 Fee Simple
17 Loan 44, 45, 46, 47 CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio Hospitality Limited Service     152  Rooms 159,143.45 Fee Simple
17.01 Property       Willows Hotel Hospitality Limited Service 1925 2012 55  Rooms   Fee Simple
17.02 Property       Majestic Hotel Hospitality Limited Service 1927 2012 52  Rooms   Fee Simple
17.03 Property       City Suites Hotel Hospitality Limited Service 1930 2017 45  Rooms   Fee Simple
18 Loan 48 BANA Bank of America, N.A. Stor-All New Orleans Portfolio Self Storage Self Storage     228,627  SF 102.79 Fee Simple
18.01 Property       Stor-All Tchoupitoulas Self Storage Self Storage 1856, 1947 1997 112,858  SF   Fee Simple
18.02 Property       Stor-All Gentilly Woods Self Storage Self Storage 1949 1999 115,769  SF   Fee Simple
19 Loan 49, 50 MSMCH Morgan Stanley Bank, N.A. Galleria Commons Retail Anchored 1997 NAP 278,411  SF 78.83 Fee Simple
20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage Self Storage Self Storage 1958 2007 140,600  SF 146.16 Fee Simple
21 Loan 8, 51, 52, 53, 54 SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park Office Suburban 1979, 1986, 1988, 1995 2017 300,419  SF 116.50 Fee Simple
22 Loan 55, 56 CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South Mixed Use Office/Education 1957 1985 280,822  SF 65.88 Fee Simple
23 Loan 57 BANA Bank of America, N.A. La Habra Towne Center Retail Anchored 1977 2017 75,808  SF 237.44 Fee Simple
24 Loan 58 CREFI Citi Real Estate Funding Inc. Aventura Business Park Industrial Warehouse/Distribution 1989 2016 204,819  SF 87.88 Fee Simple
25 Loan 59 CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio Retail Unanchored     28,700  SF 611.50 Fee Simple
25.01 Property       185 North Morgan Retail Retail Unanchored 2017 NAP 9,200  SF   Fee Simple
25.02 Property       820 West Lake Retail Retail Unanchored 1887 2014 14,400  SF   Fee Simple
25.03 Property       219 North Green Retail Retail Unanchored 2017 NAP 5,100  SF   Fee Simple
26 Loan 8 BANA Bank of America, N.A. Warwick Mall Retail Regional Mall 1970 1991, 2010 588,716  SF 127.40 Fee Simple
27 Loan 60, 61 CREFI Citi Real Estate Funding Inc. Courtyard Reno Hospitality Limited Service 2001 2012 117  Rooms 147,237.76 Fee Simple
28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen Retail Anchored 2005 NAP 84,373  SF 189.99 Fee Simple
29 Loan 62, 63 CREFI Citi Real Estate Funding Inc. 50 Racetrack Road Retail Anchored 1969 2016-2017 116,988  SF 136.77 Fee Simple
30 Loan 64, 65 BANA Bank of America, N.A. Residence Inn - West Orange, NJ Hospitality Extended Stay 2002 2010 128  Rooms 115,820.31 Fee Simple
31 Loan 66, 67 SMF V Starwood Mortgage Capital LLC Arapaho & Gessner Various Various     165,881  SF 83.19 Fee Simple
31.01 Property       Arapaho Office Suburban 1985 2016-2017 73,152  SF   Fee Simple
31.02 Property       Gessner Industrial Flex 1997 2014 92,729  SF   Fee Simple
32 Loan 68, 69 MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington Hospitality Limited Service 1990 2015 187  Rooms 68,181.82 Fee Simple
33 Loan 70, 71 CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking Mixed Use Parking/Retail 1967 NAP 106,140  SF 98.93 Fee Simple
34 Loan 8, 72 CREFI Citi Real Estate Funding Inc. Two Harbor Point Square Office CBD 2010 NAP 140,082  SF 353.36 Fee Simple
35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio Office Suburban 1986-1989 NAP 276,886  SF 35.97 Fee Simple
36 Loan 73 SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio Multifamily Garden     284  Units 30,633.80 Fee Simple
36.01 Property       Cross Lakes Apartments Multifamily Garden 1988 NAP 212  Units   Fee Simple
36.02 Property       Giant Oaks Apartments Multifamily Garden 1968 NAP 72  Units   Fee Simple
37 Loan 74 BANA Bank of America, N.A. American Mini Storage Lake Forest Self Storage Self Storage 1988 NAP 85,222  SF 95.05 Fee Simple
38 Loan 75 MSMCH Morgan Stanley Bank, N.A. Gale Industrial Industrial Flex 2000 NAP 124,282  SF 59.54 Fee Simple
39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison Multifamily Garden 1973 NAP 214  Units 32,056.07 Fee Simple
40 Loan 76 MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center Retail Unanchored 2016 NAP 21,977  SF 306.33 Fee Simple
41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments Multifamily Garden 1980 NAP 224  Units 28,794.64 Fee Simple
42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza Retail Anchored 1995 NAP 73,633  SF 86.69 Fee Simple
43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village Retail Anchored 1985 NAP 65,744  SF 92.02 Fee Simple
44 Loan 77, 78 SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building Office Suburban 2016 NAP 30,829  SF 186.51 Fee Simple
45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue Industrial Flex 1920 NAP 166,000  SF 33.13 Fee Simple
46 Loan 79 CREFI Citi Real Estate Funding Inc. 452 West Broadway Retail Single Tenant Retail 1910 1996 2,150  SF 2,325.58 Fee Simple
47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds Retail Single Tenant Retail 2007 NAP 3,000  SF 1,333.33 Fee Simple
48 Loan 80, 81 SMF V Starwood Mortgage Capital LLC Gateway Business Center Industrial Flex 1997 NAP 46,887  SF 74.65 Fee Simple
49 Loan 82, 83 BANA Bank of America, N.A. 108-110 West Broughton Street Mixed Use Multifamily/Retail 1847 2016 11  Units 302,272.73 Fee Simple
50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio Multifamily Garden     52  Units 61,538.46 Fee Simple
50.01 Property       2106 Bennett Apartments Multifamily Garden 1977 2014 22  Units   Fee Simple
50.02 Property       The Tribeca Apartments Multifamily Garden 1971 2014 30  Units   Fee Simple
51 Loan 84 SMF V Starwood Mortgage Capital LLC Sherman Plaza Industrial Flex 1975-1979 NAP 95,616  SF 26.15 Fee Simple
52 Loan 85 SMF V Starwood Mortgage Capital LLC Colonial Estates MHP Manufactured Housing Manufactured Housing 1950 NAP 134  Pads 14,925.37 Fee Simple

 

A-4

 

 

CGCMT 2018-B2 Annex A
                           
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name 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 (%)
1 Loan 8, 9, 10 BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio 105,000,000 105,000,000 105,000,000 9.9% 105,000,000 4.53250% 0.01330% 4.51920%
1.01 Property       Extra Space Washington     14,141,070 1.3%        
1.02 Property       Extra Space San Jose     6,857,096 0.6%        
1.03 Property       Extra Space San Diego     6,753,930 0.6%        
1.04 Property       Extra Space Panorama City     5,951,528 0.6%        
1.05 Property       Extra Space Norwalk     5,907,969 0.6%        
1.06 Property       Extra Space Miami East     5,559,956 0.5%        
1.07 Property       Extra Space Miami West     5,550,328 0.5%        
1.08 Property       Extra Space Palo Alto     4,980,393 0.5%        
1.09 Property       Extra Space Covina     4,878,144 0.5%        
1.10 Property       Extra Space Gaithersburg     4,441,638 0.4%        
1.11 Property       Extra Space Philadelphia     4,268,777 0.4%        
1.12 Property       Extra Space Westminster     4,195,415 0.4%        
1.13 Property       Extra Space Newark     3,756,616 0.4%        
1.14 Property       Extra Space Essex     3,413,188 0.3%        
1.15 Property       Extra Space New Bedford     3,308,188 0.3%        
1.16 Property       Extra Space Birmingham     3,299,017 0.3%        
1.17 Property       Extra Space Haverhill     3,161,463 0.3%        
1.18 Property       Extra Space Shrewsbury     2,972,555 0.3%        
1.19 Property       Extra Space Dallas     2,448,472 0.2%        
1.20 Property       Extra Space Enfield     2,251,769 0.2%        
1.21 Property       Extra Space San Diego Miramar     2,209,585 0.2%        
1.22 Property       Extra Space Shawnee     1,636,900 0.2%        
1.23 Property       Extra Space Overland Park     1,636,900 0.2%        
1.24 Property       Extra Space Tucson     1,419,105 0.1%        
2 Loan 11 MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West 54,250,000 54,250,000 54,250,000 5.1% 47,608,367 4.62000% 0.01282% 4.60718%
2.01 Property       Park Place East     27,848,793 2.6%        
2.02 Property       Park Place West     26,401,207 2.5%        
3 Loan 8, 12, 13, 14, 15, 16 CREFI Citi Real Estate Funding Inc. and Barclays Bank PLC The SoCal Portfolio 50,000,000 50,000,000 50,000,000 4.7% 46,032,027 4.89000% 0.01382% 4.87618%
3.01 Property       Aliso Viejo Commerce Center     6,053,596 0.6%        
3.02 Property       Transpark Commerce     5,482,607 0.5%        
3.03 Property       Wimbledon     4,847,414 0.5%        
3.04 Property       Palmdale Place     3,543,393 0.3%        
3.05 Property       Sierra Gateway     3,227,213 0.3%        
3.06 Property       Fresno Industrial Center     3,052,769 0.3%        
3.07 Property       Upland Freeway     2,841,894 0.3%        
3.08 Property       Commerce Corporate Center     2,834,714 0.3%        
3.09 Property       Moreno Valley     2,484,762 0.2%        
3.10 Property       Airport One Office Park     2,484,680 0.2%        
3.11 Property       Colton Courtyard     1,608,370 0.2%        
3.12 Property       The Abbey Center     1,579,615 0.1%        
3.13 Property       Upland Commerce Center     1,500,060 0.1%        
3.14 Property       Diamond Bar     1,450,065 0.1%        
3.15 Property       Atlantic Plaza     1,308,330 0.1%        
3.16 Property       Ming Office Park     1,210,769 0.1%        
3.17 Property       10th Street Commerce Center     1,071,332 0.1%        
3.18 Property       Cityview Plaza     981,247 0.1%        
3.19 Property       Garden Grove Town Center     763,788 0.1%        
3.20 Property       30th Street Commerce Center     409,049 0.0%        
3.21 Property       Mt. Vernon Commerce Center     382,574 0.0%        
3.22 Property       Anaheim Stadium Industrial     381,596 0.0%        
3.23 Property       25th Street Commerce Center     282,106 0.0%        
3.24 Property       Fresno Airport     218,055 0.0%        
4 Loan 17, 18 SMF V Starwood Mortgage Capital LLC Westin Tysons Corner 48,000,000 48,000,000 48,000,000 4.5% 39,931,484 5.36000% 0.01282% 5.34718%
5 Loan 8, 19 MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio 42,400,000 42,400,000 42,400,000 4.0% 42,400,000 4.17500% 0.02782% 4.14718%
5.01 Property       Henderson - Stephanie Place     2,837,572 0.3%        
5.02 Property       Brookfield - Federal Road     2,117,819 0.2%        
5.03 Property       Kingston - Sawkill Road     2,034,938 0.2%        
5.04 Property       Lake Elsinore - Central Avenue     1,812,469 0.2%        
5.05 Property       Doylestown - North Broad Street     1,773,210 0.2%        
5.06 Property       Pennsauken - South Crescent Boulevard     1,725,226 0.2%        
5.07 Property       New Paltz - South Putt Corners Road     1,683,786 0.2%        
5.08 Property       Tyngsborough - Industrial Way     1,666,337 0.2%        
5.09 Property       Hemet - South Sanderson     1,587,819 0.1%        
5.10 Property       Bensalem - 1525 Bristol Pike     1,561,646 0.1%        
5.11 Property       Eastpoint - Lakewood Avenue     1,489,671 0.1%        
5.12 Property       Howell - Route 9 South     1,450,412 0.1%        
5.13 Property       Lawrenceville - Hurricane Shoals Road     1,439,506 0.1%        
5.14 Property       Lawnside - White Horse Pike     1,395,885 0.1%        
5.15 Property       Phoenix - West Peoria     1,254,115 0.1%        
5.16 Property       Mount Laurel - Ark Road     1,134,156 0.1%        
5.17 Property       Burlington - Cadillac Road     1,125,432 0.1%        
5.18 Property       Cherry Hill - Marlton Pike     1,123,251 0.1%        
5.19 Property       Bensalem - Knights Road     1,086,173 0.1%        
5.20 Property       Albuquerque - Ellison Road Northwest     1,066,543 0.1%        
5.21 Property       Modesto - Crows Landing     1,014,198 0.1%        
5.22 Property       Auburndale - US Highway 92 West     1,003,292 0.1%        
5.23 Property       San Bernardino - West Club Center Drive     950,947 0.1%        
5.24 Property       Memphis - Mount Moriah Terrace     916,049 0.1%        
5.25 Property       Hesperia - Mariposa Road     844,074 0.1%        
5.26 Property       Memphis - Covington Way     833,169 0.1%        
5.27 Property       St. Louis - Halls Ferry Road     765,556 0.1%        
5.28 Property       Killeen - Jasper Drive     756,831 0.1%        
5.29 Property       Albuquerque - Airport Drive Northwest     647,778 0.1%        
5.30 Property       Memphis - Gateway Drive     615,062 0.1%        
5.31 Property       Victorville - Yates Road     608,519 0.1%        
5.32 Property       Las Vegas - North Lamont Street     477,654 0.0%        
5.33 Property       Columbus - East Main Street     464,568 0.0%        
5.34 Property       Memphis - Raleigh-LaGrange     420,947 0.0%        
5.35 Property       Memphis - 5675 Summer Avenue     383,868 0.0%        
5.36 Property       Memphis - Madison Avenue     331,523 0.0%        

 

A-5

 

 

CGCMT 2018-B2 Annex A
                           
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name 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 (%)
6 Loan 8, 20, 21, 22, 23, 24, 25 CREFI Citi Real Estate Funding Inc. Red Building 40,000,000 40,000,000 40,000,000 3.8% 40,000,000 4.38583% 0.01282% 4.37301%
7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons 37,000,000 37,000,000 37,000,000 3.5% 37,000,000 4.79000% 0.01282% 4.77718%
8 Loan 26 SMF V Starwood Mortgage Capital LLC Oxford Exchange 36,900,000 36,900,000 36,900,000 3.5% 30,841,424 4.66200% 0.01282% 4.64918%
9 Loan 27, 28, 29, 30 CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking 35,200,000 35,200,000 35,200,000 3.3% 35,200,000 4.54000% 0.01282% 4.52718%
10 Loan 8, 31, 32 MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center 34,000,000 33,932,928 33,932,928 3.2% 25,339,666 4.92000% 0.01429% 4.90571%
11 Loan 8 MSMCH Morgan Stanley Bank, N.A. One Newark Center 32,000,000 32,000,000 32,000,000 3.0% 27,844,255 4.25000% 0.01282% 4.23718%
12 Loan 8, 33, 34, 35, 36 CREFI Citi Real Estate Funding Inc. Braddock Metro Center 30,000,000 30,000,000 30,000,000 2.8% 27,481,607 4.57000% 0.01282% 4.55718%
13 Loan 37, 38 SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard 29,000,000 29,000,000 29,000,000 2.7% 29,000,000 4.66000% 0.01282% 4.64718%
14 Loan 39 SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center 27,500,000 27,424,564 27,424,564 2.6% 22,263,487 4.54400% 0.01282% 4.53118%
15 Loan 8, 40, 41, 42 SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point 25,000,000 25,000,000 25,000,000 2.4% 25,000,000 4.73400% 0.01282% 4.72118%
16 Loan 43 MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza 25,000,000 25,000,000 25,000,000 2.4% 22,751,110 4.16500% 0.01282% 4.15218%
17 Loan 44, 45, 46, 47 CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio 24,250,000 24,189,804 24,189,804 2.3% 20,033,862 5.15500% 0.01282% 5.14218%
17.01 Property       Willows Hotel     8,828,031 0.8%        
17.02 Property       Majestic Hotel     8,678,404 0.8%        
17.03 Property       City Suites Hotel     6,683,368 0.6%        
18 Loan 48 BANA Bank of America, N.A. Stor-All New Orleans Portfolio 23,500,000 23,500,000 23,500,000 2.2% 23,500,000 5.02300% 0.01282% 5.01018%
18.01 Property       Stor-All Tchoupitoulas     13,350,000 1.3%        
18.02 Property       Stor-All Gentilly Woods     10,150,000 1.0%        
19 Loan 49, 50 MSMCH Morgan Stanley Bank, N.A. Galleria Commons 21,980,000 21,946,353 21,946,353 2.1% 17,887,684 4.70000% 0.01282% 4.68718%
20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage 20,550,000 20,550,000 20,550,000 1.9% 20,550,000 4.60500% 0.01282% 4.59218%
21 Loan 8, 51, 52, 53, 54 SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park 19,000,000 19,000,000 19,000,000 1.8% 14,262,982 5.10300% 0.01545% 5.08755%
22 Loan 55, 56 CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South 18,500,000 18,500,000 18,500,000 1.7% 16,212,907 4.56000% 0.01282% 4.54718%
23 Loan 57 BANA Bank of America, N.A. La Habra Towne Center 18,000,000 18,000,000 18,000,000 1.7% 18,000,000 4.45000% 0.01282% 4.43718%
24 Loan 58 CREFI Citi Real Estate Funding Inc. Aventura Business Park 18,000,000 18,000,000 18,000,000 1.7% 18,000,000 4.63000% 0.01282% 4.61718%
25 Loan 59 CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio 17,550,000 17,550,000 17,550,000 1.7% 17,550,000 4.88000% 0.01282% 4.86718%
25.01 Property       185 North Morgan Retail     7,750,000 0.7%        
25.02 Property       820 West Lake Retail     5,850,000 0.6%        
25.03 Property       219 North Green Retail     3,950,000 0.4%        
26 Loan 8 BANA Bank of America, N.A. Warwick Mall 17,500,000 17,500,000 17,500,000 1.6% 15,999,764 4.44500% 0.01282% 4.43218%
27 Loan 60, 61 CREFI Citi Real Estate Funding Inc. Courtyard Reno 17,250,000 17,226,818 17,226,818 1.6% 16,110,979 5.89000% 0.03032% 5.85968%
28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen 16,030,000 16,030,000 16,030,000 1.5% 15,220,135 4.28500% 0.04282% 4.24218%
29 Loan 62, 63 CREFI Citi Real Estate Funding Inc. 50 Racetrack Road 16,000,000 16,000,000 16,000,000 1.5% 16,000,000 4.49000% 0.01282% 4.47718%
30 Loan 64, 65 BANA Bank of America, N.A. Residence Inn - West Orange, NJ 14,825,000 14,825,000 14,825,000 1.4% 12,238,818 5.12000% 0.01282% 5.10718%
31 Loan 66, 67 SMF V Starwood Mortgage Capital LLC Arapaho & Gessner 13,800,000 13,800,000 13,800,000 1.3% 11,826,697 4.63000% 0.05282% 4.57718%
31.01 Property       Arapaho     6,687,500 0.6%        
31.02 Property       Gessner     7,112,500 0.7%        
32 Loan 68, 69 MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington 12,750,000 12,750,000 12,750,000 1.2% 10,439,954 4.87000% 0.01282% 4.85718%
33 Loan 70, 71 CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking 10,500,000 10,500,000 10,500,000 1.0% 9,328,210 5.16000% 0.01282% 5.14718%
34 Loan 8, 72 CREFI Citi Real Estate Funding Inc. Two Harbor Point Square 10,000,000 10,000,000 10,000,000 0.9% 9,108,535 4.21690% 0.01782% 4.19908%
35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio 10,000,000 9,958,925 9,958,925 0.9% 4,194,146 4.66000% 0.01282% 4.64718%
36 Loan 73 SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio 8,700,000 8,700,000 8,700,000 0.8% 7,526,225 4.99500% 0.06282% 4.93218%
36.01 Property       Cross Lakes Apartments     6,486,113 0.6%        
36.02 Property       Giant Oaks Apartments     2,213,888 0.2%        
37 Loan 74 BANA Bank of America, N.A. American Mini Storage Lake Forest 8,100,000 8,100,000 8,100,000 0.8% 8,100,000 4.07300% 0.01282% 4.06018%
38 Loan 75 MSMCH Morgan Stanley Bank, N.A. Gale Industrial 7,400,000 7,400,000 7,400,000 0.7% 7,400,000 4.74000% 0.01282% 4.72718%
39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison 6,860,000 6,860,000 6,860,000 0.6% 6,038,380 4.75200% 0.06282% 4.68918%
40 Loan 76 MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center 6,750,000 6,732,312 6,732,312 0.6% 5,516,479 4.82400% 0.01282% 4.81118%
41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments 6,450,000 6,450,000 6,450,000 0.6% 5,695,291 4.89500% 0.01282% 4.88218%
42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza 6,383,000 6,383,000 6,383,000 0.6% 5,851,113 4.60900% 0.01282% 4.59618%
43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village 6,050,000 6,050,000 6,050,000 0.6% 6,050,000 4.86300% 0.01282% 4.85018%
44 Loan 77, 78 SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building 5,750,000 5,750,000 5,750,000 0.5% 5,245,689 4.31400% 0.01282% 4.30118%
45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue 5,500,000 5,500,000 5,500,000 0.5% 5,500,000 4.80500% 0.01282% 4.79218%
46 Loan 79 CREFI Citi Real Estate Funding Inc. 452 West Broadway 5,000,000 5,000,000 5,000,000 0.5% 5,000,000 5.00000% 0.01282% 4.98718%
47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds 4,000,000 4,000,000 4,000,000 0.4% 3,712,120 5.43000% 0.01282% 5.41718%
48 Loan 80, 81 SMF V Starwood Mortgage Capital LLC Gateway Business Center 3,500,000 3,500,000 3,500,000 0.3% 2,957,830 5.04030% 0.01282% 5.02748%
49 Loan 82, 83 BANA Bank of America, N.A. 108-110 West Broughton Street 3,325,000 3,325,000 3,325,000 0.3% 3,325,000 4.40500% 0.01282% 4.39218%
50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio 3,200,000 3,200,000 3,200,000 0.3% 3,200,000 4.21000% 0.01282% 4.19718%
50.01 Property       2106 Bennett Apartments     1,663,000 0.2%        
50.02 Property       The Tribeca Apartments     1,537,000 0.1%        
51 Loan 84 SMF V Starwood Mortgage Capital LLC Sherman Plaza 2,500,000 2,500,000 2,500,000 0.2% 2,404,232 5.73800% 0.01282% 5.72518%
52 Loan 85 SMF V Starwood Mortgage Capital LLC Colonial Estates MHP 2,000,000 2,000,000 2,000,000 0.2% 1,387,489 5.35000% 0.01282% 5.33718%

 

A-6

 

 

CGCMT 2018-B2 Annex A
                       
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Monthly Debt
Service ($) (2)		 Annual Debt Service ($) Pari Companion Loan Monthly Debt Service ($) Pari Companion Loan Annual Debt Service ($) Amortization Type Interest Accrual Method
1 Loan 8, 9, 10 BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio 402,102.00 4,825,224.00 474,863.31 5,698,359.68 Interest Only Actual/360
1.01 Property       Extra Space Washington            
1.02 Property       Extra Space San Jose            
1.03 Property       Extra Space San Diego            
1.04 Property       Extra Space Panorama City            
1.05 Property       Extra Space Norwalk            
1.06 Property       Extra Space Miami East            
1.07 Property       Extra Space Miami West            
1.08 Property       Extra Space Palo Alto            
1.09 Property       Extra Space Covina            
1.10 Property       Extra Space Gaithersburg            
1.11 Property       Extra Space Philadelphia            
1.12 Property       Extra Space Westminster            
1.13 Property       Extra Space Newark            
1.14 Property       Extra Space Essex            
1.15 Property       Extra Space New Bedford            
1.16 Property       Extra Space Birmingham            
1.17 Property       Extra Space Haverhill            
1.18 Property       Extra Space Shrewsbury            
1.19 Property       Extra Space Dallas            
1.20 Property       Extra Space Enfield            
1.21 Property       Extra Space San Diego Miramar            
1.22 Property       Extra Space Shawnee            
1.23 Property       Extra Space Overland Park            
1.24 Property       Extra Space Tucson            
2 Loan 11 MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West 278,758.37 3,345,100.44     Interest Only, Then Amortizing Actual/360
2.01 Property       Park Place East            
2.02 Property       Park Place West            
3 Loan 8, 12, 13, 14, 15, 16 CREFI Citi Real Estate Funding Inc. and Barclays Bank PLC The SoCal Portfolio 265,059.54 3,180,714.48 950,503.49 11,406,041.88 Interest Only, Then Amortizing Actual/360
3.01 Property       Aliso Viejo Commerce Center            
3.02 Property       Transpark Commerce            
3.03 Property       Wimbledon            
3.04 Property       Palmdale Place            
3.05 Property       Sierra Gateway            
3.06 Property       Fresno Industrial Center            
3.07 Property       Upland Freeway            
3.08 Property       Commerce Corporate Center            
3.09 Property       Moreno Valley            
3.10 Property       Airport One Office Park            
3.11 Property       Colton Courtyard            
3.12 Property       The Abbey Center            
3.13 Property       Upland Commerce Center            
3.14 Property       Diamond Bar            
3.15 Property       Atlantic Plaza            
3.16 Property       Ming Office Park            
3.17 Property       10th Street Commerce Center            
3.18 Property       Cityview Plaza            
3.19 Property       Garden Grove Town Center            
3.20 Property       30th Street Commerce Center            
3.21 Property       Mt. Vernon Commerce Center            
3.22 Property       Anaheim Stadium Industrial            
3.23 Property       25th Street Commerce Center            
3.24 Property       Fresno Airport            
4 Loan 17, 18 SMF V Starwood Mortgage Capital LLC Westin Tysons Corner 268,337.51 3,220,050.12     Amortizing Actual/360
5 Loan 8, 19 MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio 149,565.51 1,794,786.12 536,178.24 6,434,138.88 Interest Only Actual/360
5.01 Property       Henderson - Stephanie Place            
5.02 Property       Brookfield - Federal Road            
5.03 Property       Kingston - Sawkill Road            
5.04 Property       Lake Elsinore - Central Avenue            
5.05 Property       Doylestown - North Broad Street            
5.06 Property       Pennsauken - South Crescent Boulevard            
5.07 Property       New Paltz - South Putt Corners Road            
5.08 Property       Tyngsborough - Industrial Way            
5.09 Property       Hemet - South Sanderson            
5.10 Property       Bensalem - 1525 Bristol Pike            
5.11 Property       Eastpoint - Lakewood Avenue            
5.12 Property       Howell - Route 9 South            
5.13 Property       Lawrenceville - Hurricane Shoals Road            
5.14 Property       Lawnside - White Horse Pike            
5.15 Property       Phoenix - West Peoria            
5.16 Property       Mount Laurel - Ark Road            
5.17 Property       Burlington - Cadillac Road            
5.18 Property       Cherry Hill - Marlton Pike            
5.19 Property       Bensalem - Knights Road            
5.20 Property       Albuquerque - Ellison Road Northwest            
5.21 Property       Modesto - Crows Landing            
5.22 Property       Auburndale - US Highway 92 West            
5.23 Property       San Bernardino - West Club Center Drive            
5.24 Property       Memphis - Mount Moriah Terrace            
5.25 Property       Hesperia - Mariposa Road            
5.26 Property       Memphis - Covington Way            
5.27 Property       St. Louis - Halls Ferry Road            
5.28 Property       Killeen - Jasper Drive            
5.29 Property       Albuquerque - Airport Drive Northwest            
5.30 Property       Memphis - Gateway Drive            
5.31 Property       Victorville - Yates Road            
5.32 Property       Las Vegas - North Lamont Street            
5.33 Property       Columbus - East Main Street            
5.34 Property       Memphis - Raleigh-LaGrange            
5.35 Property       Memphis - 5675 Summer Avenue            
5.36 Property       Memphis - Madison Avenue            

 

A-7

 

 

CGCMT 2018-B2 Annex A
                       
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Monthly Debt
Service ($) (2)		 Annual Debt Service ($) Pari Companion Loan Monthly Debt Service ($) Pari Companion Loan Annual Debt Service ($) Amortization Type Interest Accrual Method
6 Loan 8, 20, 21, 22, 23, 24, 25 CREFI Citi Real Estate Funding Inc. Red Building 148,224.64 1,778,695.68 148,224.64 1,778,695.71 Interest Only Actual/360
7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons 149,742.94 1,796,915.28     Interest Only Actual/360
8 Loan 26 SMF V Starwood Mortgage Capital LLC Oxford Exchange 190,535.46 2,286,425.52     Interest Only, Then Amortizing Actual/360
9 Loan 27, 28, 29, 30 CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking 135,022.96 1,620,275.52     Interest Only Actual/360
10 Loan 8, 31, 32 MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center 197,179.10 2,366,149.20 98,589.55 1,183,074.60 Amortizing Actual/360
11 Loan 8 MSMCH Morgan Stanley Bank, N.A. One Newark Center 157,420.77 1,889,049.24 170,112.81 2,041,353.72 Interest Only, Then Amortizing Actual/360
12 Loan 8, 33, 34, 35, 36 CREFI Citi Real Estate Funding Inc. Braddock Metro Center 153,255.91 1,839,070.92 225,797.04 2,709,564.48 Interest Only, Then Amortizing Actual/360
13 Loan 37, 38 SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard 114,180.79 1,370,169.44     Interest Only Actual/360
14 Loan 39 SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center 140,058.34 1,680,700.08     Amortizing Actual/360
15 Loan 8, 40, 41, 42 SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point 99,994.79 1,199,937.50 499,973.96 5,999,687.50 Interest Only Actual/360
16 Loan 43 MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza 121,744.14 1,460,929.68     Interest Only, Then Amortizing Actual/360
17 Loan 44, 45, 46, 47 CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio 132,486.07 1,589,832.84     Amortizing Actual/360
17.01 Property       Willows Hotel            
17.02 Property       Majestic Hotel            
17.03 Property       City Suites Hotel            
18 Loan 48 BANA Bank of America, N.A. Stor-All New Orleans Portfolio 99,733.29 1,196,799.48     Interest Only Actual/360
18.01 Property       Stor-All Tchoupitoulas            
18.02 Property       Stor-All Gentilly Woods            
19 Loan 49, 50 MSMCH Morgan Stanley Bank, N.A. Galleria Commons 113,996.59 1,367,959.08     Amortizing Actual/360
20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage 79,955.91 959,470.92     Interest Only Actual/360
21 Loan 8, 51, 52, 53, 54 SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park 112,215.29 1,346,583.48 94,497.08 1,133,964.96 Amortizing Actual/360
22 Loan 55, 56 CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South 94,397.47 1,132,769.64     Interest Only, Then Amortizing Actual/360
23 Loan 57 BANA Bank of America, N.A. La Habra Towne Center 67,677.08 812,124.96     Interest Only Actual/360
24 Loan 58 CREFI Citi Real Estate Funding Inc. Aventura Business Park 70,414.58 844,974.96     Interest Only Actual/360
25 Loan 59 CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio 72,361.25 868,335.00     Interest Only Actual/360
25.01 Property       185 North Morgan Retail            
25.02 Property       820 West Lake Retail            
25.03 Property       219 North Green Retail            
26 Loan 8 BANA Bank of America, N.A. Warwick Mall 88,098.95 1,057,187.40 289,467.99 3,473,615.88 Interest Only, Then Amortizing Actual/360
27 Loan 60, 61 CREFI Citi Real Estate Funding Inc. Courtyard Reno 102,205.69 1,226,468.28     Amortizing Actual/360
28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen 79,186.77 950,241.24     Interest Only, Then Amortizing Actual/360
29 Loan 62, 63 CREFI Citi Real Estate Funding Inc. 50 Racetrack Road 60,698.15 728,377.80     Interest Only Actual/360
30 Loan 64, 65 BANA Bank of America, N.A. Residence Inn - West Orange, NJ 80,674.59 968,095.08     Amortizing Actual/360
31 Loan 66, 67 SMF V Starwood Mortgage Capital LLC Arapaho & Gessner 70,992.55 851,910.60     Interest Only, Then Amortizing Actual/360
31.01 Property       Arapaho            
31.02 Property       Gessner            
32 Loan 68, 69 MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington 67,435.36 809,224.32     Amortizing Actual/360
33 Loan 70, 71 CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking 57,397.46 688,769.52     Interest Only, Then Amortizing Actual/360
34 Loan 8, 72 CREFI Citi Real Estate Funding Inc. Two Harbor Point Square 49,000.41 588,004.92 193,551.60 2,322,619.20 Interest Only, Then Amortizing Actual/360
35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio 77,319.58 927,834.96     Amortizing Actual/360
36 Loan 73 SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio 46,676.90 560,122.80     Interest Only, Then Amortizing Actual/360
36.01 Property       Cross Lakes Apartments            
36.02 Property       Giant Oaks Apartments            
37 Loan 74 BANA Bank of America, N.A. American Mini Storage Lake Forest 27,874.59 334,495.08     Interest Only Actual/360
38 Loan 75 MSMCH Morgan Stanley Bank, N.A. Gale Industrial 29,635.97 355,631.64     Interest Only Actual/360
39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison 35,793.28 429,519.36     Interest Only, Then Amortizing Actual/360
40 Loan 76 MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center 35,512.90 426,154.80     Amortizing Actual/360
41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments 34,212.27 410,547.24     Interest Only, Then Amortizing Actual/360
42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza 32,756.43 393,077.16     Interest Only, Then Amortizing Actual/360
43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village 24,858.15 298,297.77     Interest Only Actual/360
44 Loan 77, 78 SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building 28,502.40 342,028.80     Interest Only, Then Amortizing Actual/360
45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue 22,328.79 267,945.49     Interest Only Actual/360
46 Loan 79 CREFI Citi Real Estate Funding Inc. 452 West Broadway 21,122.69 253,472.28     Interest Only Actual/360
47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds 22,536.20 270,434.40     Interest Only, Then Amortizing Actual/360
48 Loan 80, 81 SMF V Starwood Mortgage Capital LLC Gateway Business Center 18,875.05 226,500.60     Interest Only, Then Amortizing Actual/360
49 Loan 82, 83 BANA Bank of America, N.A. 108-110 West Broughton Street 12,375.04 148,500.48     Interest Only Actual/360
50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio 11,382.59 136,591.08     Interest Only Actual/360
50.01 Property       2106 Bennett Apartments            
50.02 Property       The Tribeca Apartments            
51 Loan 84 SMF V Starwood Mortgage Capital LLC Sherman Plaza 14,570.27 174,843.24     Interest Only, Then Amortizing Actual/360
52 Loan 85 SMF V Starwood Mortgage Capital LLC Colonial Estates MHP 12,904.18 154,850.16     Amortizing Actual/360

 

A-8

 

 

CGCMT 2018-B2 Annex A
                           
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name 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 8, 9, 10 BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio 0 120 120 120 120 0 0 2/2/2018
1.01 Property       Extra Space Washington                
1.02 Property       Extra Space San Jose                
1.03 Property       Extra Space San Diego                
1.04 Property       Extra Space Panorama City                
1.05 Property       Extra Space Norwalk                
1.06 Property       Extra Space Miami East                
1.07 Property       Extra Space Miami West                
1.08 Property       Extra Space Palo Alto                
1.09 Property       Extra Space Covina                
1.10 Property       Extra Space Gaithersburg                
1.11 Property       Extra Space Philadelphia                
1.12 Property       Extra Space Westminster                
1.13 Property       Extra Space Newark                
1.14 Property       Extra Space Essex                
1.15 Property       Extra Space New Bedford                
1.16 Property       Extra Space Birmingham                
1.17 Property       Extra Space Haverhill                
1.18 Property       Extra Space Shrewsbury                
1.19 Property       Extra Space Dallas                
1.20 Property       Extra Space Enfield                
1.21 Property       Extra Space San Diego Miramar                
1.22 Property       Extra Space Shawnee                
1.23 Property       Extra Space Overland Park                
1.24 Property       Extra Space Tucson                
2 Loan 11 MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West 1 36 35 120 119 360 360 1/12/2018
2.01 Property       Park Place East                
2.02 Property       Park Place West                
3 Loan 8, 12, 13, 14, 15, 16 CREFI Citi Real Estate Funding Inc. and Barclays Bank PLC The SoCal Portfolio 1 60 59 120 119 360 360 2/6/2018
3.01 Property       Aliso Viejo Commerce Center                
3.02 Property       Transpark Commerce                
3.03 Property       Wimbledon                
3.04 Property       Palmdale Place                
3.05 Property       Sierra Gateway                
3.06 Property       Fresno Industrial Center                
3.07 Property       Upland Freeway                
3.08 Property       Commerce Corporate Center                
3.09 Property       Moreno Valley                
3.10 Property       Airport One Office Park                
3.11 Property       Colton Courtyard                
3.12 Property       The Abbey Center                
3.13 Property       Upland Commerce Center                
3.14 Property       Diamond Bar                
3.15 Property       Atlantic Plaza                
3.16 Property       Ming Office Park                
3.17 Property       10th Street Commerce Center                
3.18 Property       Cityview Plaza                
3.19 Property       Garden Grove Town Center                
3.20 Property       30th Street Commerce Center                
3.21 Property       Mt. Vernon Commerce Center                
3.22 Property       Anaheim Stadium Industrial                
3.23 Property       25th Street Commerce Center                
3.24 Property       Fresno Airport                
4 Loan 17, 18 SMF V Starwood Mortgage Capital LLC Westin Tysons Corner 0 0 0 120 120 360 360 2/7/2018
5 Loan 8, 19 MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio 3 120 117 120 117 0 0 11/30/2017
5.01 Property       Henderson - Stephanie Place                
5.02 Property       Brookfield - Federal Road                
5.03 Property       Kingston - Sawkill Road                
5.04 Property       Lake Elsinore - Central Avenue                
5.05 Property       Doylestown - North Broad Street                
5.06 Property       Pennsauken - South Crescent Boulevard                
5.07 Property       New Paltz - South Putt Corners Road                
5.08 Property       Tyngsborough - Industrial Way                
5.09 Property       Hemet - South Sanderson                
5.10 Property       Bensalem - 1525 Bristol Pike                
5.11 Property       Eastpoint - Lakewood Avenue                
5.12 Property       Howell - Route 9 South                
5.13 Property       Lawrenceville - Hurricane Shoals Road                
5.14 Property       Lawnside - White Horse Pike                
5.15 Property       Phoenix - West Peoria                
5.16 Property       Mount Laurel - Ark Road                
5.17 Property       Burlington - Cadillac Road                
5.18 Property       Cherry Hill - Marlton Pike                
5.19 Property       Bensalem - Knights Road                
5.20 Property       Albuquerque - Ellison Road Northwest                
5.21 Property       Modesto - Crows Landing                
5.22 Property       Auburndale - US Highway 92 West                
5.23 Property       San Bernardino - West Club Center Drive                
5.24 Property       Memphis - Mount Moriah Terrace                
5.25 Property       Hesperia - Mariposa Road                
5.26 Property       Memphis - Covington Way                
5.27 Property       St. Louis - Halls Ferry Road                
5.28 Property       Killeen - Jasper Drive                
5.29 Property       Albuquerque - Airport Drive Northwest                
5.30 Property       Memphis - Gateway Drive                
5.31 Property       Victorville - Yates Road                
5.32 Property       Las Vegas - North Lamont Street                
5.33 Property       Columbus - East Main Street                
5.34 Property       Memphis - Raleigh-LaGrange                
5.35 Property       Memphis - 5675 Summer Avenue                
5.36 Property       Memphis - Madison Avenue                

 

A-9

 

 

CGCMT 2018-B2 Annex A
                           
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name 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
6 Loan 8, 20, 21, 22, 23, 24, 25 CREFI Citi Real Estate Funding Inc. Red Building 2 120 118 120 118 0 0 12/18/2017
7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons 0 60 60 60 60 0 0 2/15/2018
8 Loan 26 SMF V Starwood Mortgage Capital LLC Oxford Exchange 2 12 10 120 118 360 360 12/28/2017
9 Loan 27, 28, 29, 30 CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking 0 120 120 120 120 0 0 2/5/2018
10 Loan 8, 31, 32 MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center 1 0 0 120 119 300 299 1/12/2018
11 Loan 8 MSMCH Morgan Stanley Bank, N.A. One Newark Center 3 36 33 120 117 360 360 11/30/2017
12 Loan 8, 33, 34, 35, 36 CREFI Citi Real Estate Funding Inc. Braddock Metro Center 1 60 59 120 119 360 360 1/19/2018
13 Loan 37, 38 SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard 2 120 118 120 118 0 0 12/15/2017
14 Loan 39 SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center 2 0 0 120 118 360 358 12/8/2017
15 Loan 8, 40, 41, 42 SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point 1 120 119 120 119 0 0 1/16/2018
16 Loan 43 MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza 2 60 58 120 118 360 360 12/11/2017
17 Loan 44, 45, 46, 47 CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio 2 0 0 120 118 360 358 12/12/2017
17.01 Property       Willows Hotel                
17.02 Property       Majestic Hotel                
17.03 Property       City Suites Hotel                
18 Loan 48 BANA Bank of America, N.A. Stor-All New Orleans Portfolio 0 120 120 120 120 0 0 2/15/2018
18.01 Property       Stor-All Tchoupitoulas                
18.02 Property       Stor-All Gentilly Woods                
19 Loan 49, 50 MSMCH Morgan Stanley Bank, N.A. Galleria Commons 1 0 0 120 119 360 359 1/30/2018
20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage 1 120 119 120 119 0 0 1/12/2018
21 Loan 8, 51, 52, 53, 54 SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park 0 0 0 120 120 300 300 2/12/2018
22 Loan 55, 56 CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South 1 36 35 120 119 360 360 1/24/2018
23 Loan 57 BANA Bank of America, N.A. La Habra Towne Center 1 120 119 120 119 0 0 1/19/2018
24 Loan 58 CREFI Citi Real Estate Funding Inc. Aventura Business Park 0 120 120 120 120 0 0 2/9/2018
25 Loan 59 CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio 1 120 119 120 119 0 0 2/1/2018
25.01 Property       185 North Morgan Retail                
25.02 Property       820 West Lake Retail                
25.03 Property       219 North Green Retail                
26 Loan 8 BANA Bank of America, N.A. Warwick Mall 5 60 55 120 115 360 360 9/14/2017
27 Loan 60, 61 CREFI Citi Real Estate Funding Inc. Courtyard Reno 1 0 0 60 59 360 359 2/5/2018
28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen 2 24 22 60 58 360 360 12/28/2017
29 Loan 62, 63 CREFI Citi Real Estate Funding Inc. 50 Racetrack Road 1 120 119 120 119 0 0 1/19/2018
30 Loan 64, 65 BANA Bank of America, N.A. Residence Inn - West Orange, NJ 0 0 0 120 120 360 360 2/6/2018
31 Loan 66, 67 SMF V Starwood Mortgage Capital LLC Arapaho & Gessner 2 24 22 120 118 360 360 12/15/2017
31.01 Property       Arapaho                
31.02 Property       Gessner                
32 Loan 68, 69 MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington 0 0 0 120 120 360 360 2/2/2018
33 Loan 70, 71 CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking 0 36 36 120 120 360 360 2/8/2018
34 Loan 8, 72 CREFI Citi Real Estate Funding Inc. Two Harbor Point Square 3 60 57 120 117 360 360 11/17/2017
35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio 1 0 0 120 119 180 179 1/22/2018
36 Loan 73 SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio 1 24 23 120 119 360 360 1/22/2018
36.01 Property       Cross Lakes Apartments                
36.02 Property       Giant Oaks Apartments                
37 Loan 74 BANA Bank of America, N.A. American Mini Storage Lake Forest 1 120 119 120 119 0 0 1/31/2018
38 Loan 75 MSMCH Morgan Stanley Bank, N.A. Gale Industrial 0 120 120 120 120 0 0 2/12/2018
39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison 2 36 34 120 118 360 360 12/21/2017
40 Loan 76 MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center 2 0 0 120 118 360 358 12/22/2017
41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments 1 36 35 120 119 360 360 1/25/2018
42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza 3 60 57 120 117 360 360 12/5/2017
43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village 1 120 119 120 119 0 0 1/19/2018
44 Loan 77, 78 SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building 2 60 58 120 118 360 360 12/8/2017
45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue 1 120 119 120 119 0 0 1/12/2018
46 Loan 79 CREFI Citi Real Estate Funding Inc. 452 West Broadway 0 120 120 120 120 0 0 2/9/2018
47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds 1 60 59 120 119 360 360 2/2/2018
48 Loan 80, 81 SMF V Starwood Mortgage Capital LLC Gateway Business Center 1 12 11 120 119 360 360 1/16/2018
49 Loan 82, 83 BANA Bank of America, N.A. 108-110 West Broughton Street 1 120 119 120 119 0 0 1/22/2018
50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio 2 120 118 120 118 0 0 12/29/2017
50.01 Property       2106 Bennett Apartments                
50.02 Property       The Tribeca Apartments                
51 Loan 84 SMF V Starwood Mortgage Capital LLC Sherman Plaza 1 24 23 60 59 360 360 2/6/2018
52 Loan 85 SMF V Starwood Mortgage Capital LLC Colonial Estates MHP 0 0 0 120 120 264 264 2/12/2018

 

A-10

 

 

CGCMT 2018-B2 Annex A
                             
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Due Date First Due Date Last IO Due Date First P&I Due Date Maturity Date / ARD ARD
(Yes / No)		 Final Maturity Date Grace Period- Late Fee Grace Period- Default
1 Loan 8, 9, 10 BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio 1 4/1/2018 3/1/2028   3/1/2028 No   0 4
1.01 Property       Extra Space Washington                  
1.02 Property       Extra Space San Jose                  
1.03 Property       Extra Space San Diego                  
1.04 Property       Extra Space Panorama City                  
1.05 Property       Extra Space Norwalk                  
1.06 Property       Extra Space Miami East                  
1.07 Property       Extra Space Miami West                  
1.08 Property       Extra Space Palo Alto                  
1.09 Property       Extra Space Covina                  
1.10 Property       Extra Space Gaithersburg                  
1.11 Property       Extra Space Philadelphia                  
1.12 Property       Extra Space Westminster                  
1.13 Property       Extra Space Newark                  
1.14 Property       Extra Space Essex                  
1.15 Property       Extra Space New Bedford                  
1.16 Property       Extra Space Birmingham                  
1.17 Property       Extra Space Haverhill                  
1.18 Property       Extra Space Shrewsbury                  
1.19 Property       Extra Space Dallas                  
1.20 Property       Extra Space Enfield                  
1.21 Property       Extra Space San Diego Miramar                  
1.22 Property       Extra Space Shawnee                  
1.23 Property       Extra Space Overland Park                  
1.24 Property       Extra Space Tucson                  
2 Loan 11 MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West 1 3/1/2018 2/1/2021 3/1/2021 2/1/2028 No   0 5
2.01 Property       Park Place East                  
2.02 Property       Park Place West                  
3 Loan 8, 12, 13, 14, 15, 16 CREFI Citi Real Estate Funding Inc. and Barclays Bank PLC The SoCal Portfolio 6 3/6/2018 2/6/2023 3/6/2023 2/6/2028 No   0 0
3.01 Property       Aliso Viejo Commerce Center                  
3.02 Property       Transpark Commerce                  
3.03 Property       Wimbledon                  
3.04 Property       Palmdale Place                  
3.05 Property       Sierra Gateway                  
3.06 Property       Fresno Industrial Center                  
3.07 Property       Upland Freeway                  
3.08 Property       Commerce Corporate Center                  
3.09 Property       Moreno Valley                  
3.10 Property       Airport One Office Park                  
3.11 Property       Colton Courtyard                  
3.12 Property       The Abbey Center                  
3.13 Property       Upland Commerce Center                  
3.14 Property       Diamond Bar                  
3.15 Property       Atlantic Plaza                  
3.16 Property       Ming Office Park                  
3.17 Property       10th Street Commerce Center                  
3.18 Property       Cityview Plaza                  
3.19 Property       Garden Grove Town Center                  
3.20 Property       30th Street Commerce Center                  
3.21 Property       Mt. Vernon Commerce Center                  
3.22 Property       Anaheim Stadium Industrial                  
3.23 Property       25th Street Commerce Center                  
3.24 Property       Fresno Airport                  
4 Loan 17, 18 SMF V Starwood Mortgage Capital LLC Westin Tysons Corner 6 4/6/2018   4/6/2018 3/6/2028 No   0 0
5 Loan 8, 19 MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio 1 1/1/2018 12/1/2027   12/1/2027 No   0 5
5.01 Property       Henderson - Stephanie Place                  
5.02 Property       Brookfield - Federal Road                  
5.03 Property       Kingston - Sawkill Road                  
5.04 Property       Lake Elsinore - Central Avenue                  
5.05 Property       Doylestown - North Broad Street                  
5.06 Property       Pennsauken - South Crescent Boulevard                  
5.07 Property       New Paltz - South Putt Corners Road                  
5.08 Property       Tyngsborough - Industrial Way                  
5.09 Property       Hemet - South Sanderson                  
5.10 Property       Bensalem - 1525 Bristol Pike                  
5.11 Property       Eastpoint - Lakewood Avenue                  
5.12 Property       Howell - Route 9 South                  
5.13 Property       Lawrenceville - Hurricane Shoals Road                  
5.14 Property       Lawnside - White Horse Pike                  
5.15 Property       Phoenix - West Peoria                  
5.16 Property       Mount Laurel - Ark Road                  
5.17 Property       Burlington - Cadillac Road                  
5.18 Property       Cherry Hill - Marlton Pike                  
5.19 Property       Bensalem - Knights Road                  
5.20 Property       Albuquerque - Ellison Road Northwest                  
5.21 Property       Modesto - Crows Landing                  
5.22 Property       Auburndale - US Highway 92 West                  
5.23 Property       San Bernardino - West Club Center Drive                  
5.24 Property       Memphis - Mount Moriah Terrace                  
5.25 Property       Hesperia - Mariposa Road                  
5.26 Property       Memphis - Covington Way                  
5.27 Property       St. Louis - Halls Ferry Road                  
5.28 Property       Killeen - Jasper Drive                  
5.29 Property       Albuquerque - Airport Drive Northwest                  
5.30 Property       Memphis - Gateway Drive                  
5.31 Property       Victorville - Yates Road                  
5.32 Property       Las Vegas - North Lamont Street                  
5.33 Property       Columbus - East Main Street                  
5.34 Property       Memphis - Raleigh-LaGrange                  
5.35 Property       Memphis - 5675 Summer Avenue                  
5.36 Property       Memphis - Madison Avenue                  

 

A-11

 

 

CGCMT 2018-B2 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
6 Loan 8, 20, 21, 22, 23, 24, 25 CREFI Citi Real Estate Funding Inc. Red Building 6 2/6/2018 1/6/2028   1/6/2028 No   0 0
7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons 1 4/1/2018 3/1/2023   3/1/2023 No   0 5
8 Loan 26 SMF V Starwood Mortgage Capital LLC Oxford Exchange 6 2/6/2018 1/6/2019 2/6/2019 1/6/2028 No   0 0
9 Loan 27, 28, 29, 30 CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking 1 4/1/2018 3/1/2028   3/1/2028 No   0 0
10 Loan 8, 31, 32 MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center 1 3/1/2018   3/1/2018 2/1/2028 No   0 5
11 Loan 8 MSMCH Morgan Stanley Bank, N.A. One Newark Center 1 1/1/2018 12/1/2020 1/1/2021 12/1/2027 No   0 5
12 Loan 8, 33, 34, 35, 36 CREFI Citi Real Estate Funding Inc. Braddock Metro Center 6 3/6/2018 2/6/2023 3/6/2023 2/6/2028 No   0 0
13 Loan 37, 38 SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard 6 2/6/2018 1/6/2028   1/6/2028 No   0 0
14 Loan 39 SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center 6 2/6/2018   2/6/2018 1/6/2028 No   0 0
15 Loan 8, 40, 41, 42 SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point 4 3/4/2018 2/4/2028   2/6/2028 No   2 2
16 Loan 43 MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza 1 2/1/2018 1/1/2023 2/1/2023 1/1/2028 No   5 5
17 Loan 44, 45, 46, 47 CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio 6 2/6/2018   2/6/2018 1/6/2028 No   0 0
17.01 Property       Willows Hotel                  
17.02 Property       Majestic Hotel                  
17.03 Property       City Suites Hotel                  
18 Loan 48 BANA Bank of America, N.A. Stor-All New Orleans Portfolio 1 4/1/2018 3/1/2028   3/1/2028 No   0 5
18.01 Property       Stor-All Tchoupitoulas                  
18.02 Property       Stor-All Gentilly Woods                  
19 Loan 49, 50 MSMCH Morgan Stanley Bank, N.A. Galleria Commons 1 3/1/2018   3/1/2018 2/1/2028 No   5 5
20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage 1 3/1/2018 2/1/2028   2/1/2028 No   4 0
21 Loan 8, 51, 52, 53, 54 SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park 6 4/6/2018   4/6/2018 3/6/2028 No   0 0
22 Loan 55, 56 CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South 6 3/6/2018 2/6/2021 3/6/2021 2/6/2028 No   0 0
23 Loan 57 BANA Bank of America, N.A. La Habra Towne Center 1 3/1/2018 2/1/2028   2/1/2028 No   5 4
24 Loan 58 CREFI Citi Real Estate Funding Inc. Aventura Business Park 6 4/6/2018 3/6/2028   3/6/2028 No   0 0
25 Loan 59 CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio 6 3/6/2018 2/6/2028   2/6/2028 No   0 0
25.01 Property       185 North Morgan Retail                  
25.02 Property       820 West Lake Retail                  
25.03 Property       219 North Green Retail                  
26 Loan 8 BANA Bank of America, N.A. Warwick Mall 1 11/1/2017 10/1/2022 11/1/2022 10/1/2027 No   0 4
27 Loan 60, 61 CREFI Citi Real Estate Funding Inc. Courtyard Reno 6 3/6/2018   3/6/2018 2/6/2023 No   0 0
28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen 1 2/1/2018 1/1/2020 2/1/2020 1/1/2023 No   0 5
29 Loan 62, 63 CREFI Citi Real Estate Funding Inc. 50 Racetrack Road 6 3/6/2018 2/6/2028   2/6/2028 No   0 0
30 Loan 64, 65 BANA Bank of America, N.A. Residence Inn - West Orange, NJ 1 4/1/2018   4/1/2018 3/1/2028 No   5 4
31 Loan 66, 67 SMF V Starwood Mortgage Capital LLC Arapaho & Gessner 6 2/6/2018 1/6/2020 2/6/2020 1/6/2028 No   0 0
31.01 Property       Arapaho                  
31.02 Property       Gessner                  
32 Loan 68, 69 MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington 1 4/1/2018   4/1/2018 3/1/2028 No   0 5
33 Loan 70, 71 CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking 6 4/6/2018 3/6/2021 4/6/2021 3/6/2028 No   0 0
34 Loan 8, 72 CREFI Citi Real Estate Funding Inc. Two Harbor Point Square 6 1/6/2018 12/6/2022 1/6/2023 12/6/2027 No   0 0
35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio 1 3/1/2018   3/1/2018 2/1/2028 No   5 5
36 Loan 73 SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio 6 3/6/2018 2/6/2020 3/6/2020 2/6/2028 No   0 0
36.01 Property       Cross Lakes Apartments                  
36.02 Property       Giant Oaks Apartments                  
37 Loan 74 BANA Bank of America, N.A. American Mini Storage Lake Forest 1 3/1/2018 2/1/2028   2/1/2028 No   5 4
38 Loan 75 MSMCH Morgan Stanley Bank, N.A. Gale Industrial 1 4/1/2018 3/1/2028   3/1/2028 No   5 5
39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison 6 2/6/2018 1/6/2021 2/6/2021 1/6/2028 No   0 0
40 Loan 76 MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center 1 2/1/2018   2/1/2018 1/1/2028 No   5 5
41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments 6 3/6/2018 2/6/2021 3/6/2021 2/6/2028 No   0 0
42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza 6 1/6/2018 12/6/2022 1/6/2023 12/6/2027 No   0 0
43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village 6 3/6/2018 2/6/2028   2/6/2028 No   0 0
44 Loan 77, 78 SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building 6 2/6/2018 1/6/2023 2/6/2023 1/6/2028 No   0 0
45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue 6 3/6/2018 2/6/2028   2/6/2028 No   0 0
46 Loan 79 CREFI Citi Real Estate Funding Inc. 452 West Broadway 6 4/6/2018 3/6/2028   3/6/2028 No   0 0
47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds 6 3/6/2018 2/6/2023 3/6/2023 2/6/2028 No   0 0
48 Loan 80, 81 SMF V Starwood Mortgage Capital LLC Gateway Business Center 6 3/6/2018 2/6/2019 3/6/2019 2/6/2028 No   0 0
49 Loan 82, 83 BANA Bank of America, N.A. 108-110 West Broughton Street 1 3/1/2018 2/1/2028   2/1/2028 No   5 4
50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio 1 2/1/2018 1/1/2028   1/1/2028 No   5 4
50.01 Property       2106 Bennett Apartments                  
50.02 Property       The Tribeca Apartments                  
51 Loan 84 SMF V Starwood Mortgage Capital LLC Sherman Plaza 6 3/6/2018 2/6/2020 3/6/2020 2/6/2023 No   0 0
52 Loan 85 SMF V Starwood Mortgage Capital LLC Colonial Estates MHP 6 4/6/2018   4/6/2018 3/6/2028 No   0 0

 

A-12

 

 

CGCMT 2018-B2 Annex A
                           
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Prepayment Provision (3) 2014 EGI ($) 2014 Expenses ($) 2014 NOI ($) 2015 EGI ($) 2015 Expenses ($) 2015 NOI ($) 2016 EGI ($)
1 Loan 8, 9, 10 BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio Lockout/24_Defeasance/89_0%/7 24,624,317 8,380,232 16,244,085 26,165,955 8,583,643 17,582,312 27,769,303
1.01 Property       Extra Space Washington   3,554,171 1,047,315 2,506,856 3,637,437 1,089,510 2,547,927 3,765,928
1.02 Property       Extra Space San Jose   1,535,947 421,174 1,114,773 1,655,129 430,349 1,224,780 1,737,437
1.03 Property       Extra Space San Diego   1,445,671 459,929 985,742 1,574,844 472,544 1,102,300 1,727,185
1.04 Property       Extra Space Panorama City   1,338,503 467,558 870,945 1,457,730 484,844 972,886 1,552,755
1.05 Property       Extra Space Norwalk   1,178,313 391,492 786,821 1,295,798 403,111 892,687 1,481,976
1.06 Property       Extra Space Miami East   1,239,272 381,587 857,685 1,342,555 383,836 958,719 1,422,485
1.07 Property       Extra Space Miami West   1,257,872 395,183 862,689 1,345,434 371,620 973,814 1,425,910
1.08 Property       Extra Space Palo Alto   1,074,777 366,118 708,659 1,163,476 382,189 781,287 1,261,162
1.09 Property       Extra Space Covina   1,069,200 351,888 717,312 1,131,318 358,738 772,580 1,224,409
1.10 Property       Extra Space Gaithersburg   1,048,667 334,079 714,588 1,095,937 344,662 751,275 1,156,363
1.11 Property       Extra Space Philadelphia   974,293 367,202 607,091 1,012,440 328,931 683,509 1,035,620
1.12 Property       Extra Space Westminster   945,467 348,776 596,691 1,033,623 358,187 675,436 1,148,721
1.13 Property       Extra Space Newark   966,088 305,288 660,800 931,496 294,698 636,798 923,823
1.14 Property       Extra Space Essex   897,023 277,276 619,747 930,999 283,253 647,746 963,825
1.15 Property       Extra Space New Bedford   711,141 294,247 416,894 783,013 322,148 460,865 869,182
1.16 Property       Extra Space Birmingham   704,366 235,077 469,289 770,482 246,086 524,396 827,485
1.17 Property       Extra Space Haverhill   828,658 344,049 484,609 860,126 330,778 529,348 898,065
1.18 Property       Extra Space Shrewsbury   756,278 260,301 495,977 824,396 285,013 539,383 830,735
1.19 Property       Extra Space Dallas   533,605 227,967 305,638 611,753 218,182 393,571 659,556
1.20 Property       Extra Space Enfield   627,471 273,350 354,121 644,450 287,099 357,351 684,025
1.21 Property       Extra Space San Diego Miramar   549,167 226,158 323,009 593,592 241,525 352,067 656,386
1.22 Property       Extra Space Shawnee   478,882 226,403 252,479 526,952 225,396 301,556 559,390
1.23 Property       Extra Space Overland Park   515,240 205,722 309,518 539,589 231,419 308,170 536,422
1.24 Property       Extra Space Tucson   394,245 172,093 222,152 403,386 209,525 193,861 420,458
2 Loan 11 MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West Lockout/25_Defeasance/91_0%/4 8,425,695 4,229,037 4,196,658 9,016,522 4,335,363 4,681,159 9,898,117
2.01 Property       Park Place East   4,773,108 2,319,852 2,453,256 4,772,343 2,304,031 2,468,312 5,305,961
2.02 Property       Park Place West   3,652,587 1,909,185 1,743,401 4,244,179 2,031,332 2,212,847 4,592,156
3 Loan 8, 12, 13, 14, 15, 16 CREFI Citi Real Estate Funding Inc. and Barclays Bank PLC The SoCal Portfolio Lockout/25_Defeasance/89_0%/6 26,227,815 10,967,492 15,260,323 28,601,263 11,097,950 17,503,313 30,439,450
3.01 Property       Aliso Viejo Commerce Center   1,775,902 448,243 1,327,659 2,127,327 492,572 1,634,755 2,490,455
3.02 Property       Transpark Commerce   1,259,948 1,049,324 210,624 1,990,150 1,160,112 830,039 2,128,832
3.03 Property       Wimbledon   2,115,104 456,151 1,658,953 2,053,299 456,756 1,596,543 2,222,338
3.04 Property       Palmdale Place   1,095,623 490,747 604,876 1,300,312 395,935 904,377 1,375,260
3.05 Property       Sierra Gateway   1,977,132 795,899 1,181,233 1,924,473 736,684 1,187,789 2,037,192
3.06 Property       Fresno Industrial Center   783,280 239,003 544,277 830,259 247,333 582,926 1,242,948
3.07 Property       Upland Freeway   1,408,759 413,832 994,927 1,546,844 435,164 1,111,680 1,726,150
3.08 Property       Commerce Corporate Center   792,637 451,566 341,071 846,095 389,793 456,302 807,770
3.09 Property       Moreno Valley   1,224,792 428,403 796,389 1,381,818 442,957 938,861 1,440,971
3.10 Property       Airport One Office Park   1,459,457 293,747 1,165,710 1,492,640 354,919 1,137,721 1,357,746
3.11 Property       Colton Courtyard   1,119,048 400,365 718,683 933,371 413,811 519,560 1,043,636
3.12 Property       The Abbey Center   1,117,633 589,620 528,013 1,186,133 581,918 604,215 1,238,617
3.13 Property       Upland Commerce Center   619,257 234,269 384,988 729,243 223,764 505,479 756,277
3.14 Property       Diamond Bar   408,790 110,863 297,927 617,608 117,787 499,821 684,401
3.15 Property       Atlantic Plaza   596,862 117,607 479,255 599,363 120,846 478,517 631,999
3.16 Property       Ming Office Park   2,408,491 1,030,485 1,378,006 2,351,764 996,639 1,355,125 2,386,820
3.17 Property       10th Street Commerce Center   1,336,702 539,522 797,180 1,323,754 478,444 845,310 1,173,763
3.18 Property       Cityview Plaza   2,120,978 1,539,233 581,745 2,503,879 1,663,111 840,768 2,768,146
3.19 Property       Garden Grove Town Center   311,935 53,283 258,652 334,699 48,759 285,940 330,385
3.20 Property       30th Street Commerce Center   405,535 143,104 262,431 407,527 123,206 284,321 326,969
3.21 Property       Mt. Vernon Commerce Center   174,098 134,114 39,984 270,045 140,619 129,426 297,736
3.22 Property       Anaheim Stadium Industrial   879,766 661,463 218,303 1,029,048 697,145 331,903 1,143,895
3.23 Property       25th Street Commerce Center   362,736 87,040 275,696 348,762 75,579 273,183 338,358
3.24 Property       Fresno Airport   473,350 259,610 213,741 472,850 304,097 168,754 488,786
4 Loan 17, 18 SMF V Starwood Mortgage Capital LLC Westin Tysons Corner Lockout/24_Defeasance or YM1%/91_0%/5 17,396,770 12,632,506 4,764,263 17,598,552 12,595,176 5,003,376 18,522,647
5 Loan 8, 19 MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio Lockout/27_Defeasance/86_0%/7 22,639,275 9,853,788 12,785,487 24,800,992 10,151,952 14,649,039 26,391,121
5.01 Property       Henderson - Stephanie Place   1,260,178 358,742 901,437 1,385,092 360,506 1,024,586 1,433,079
5.02 Property       Brookfield - Federal Road   1,052,394 349,107 703,287 1,152,117 357,181 794,936 1,184,613
5.03 Property       Kingston - Sawkill Road   1,094,333 474,764 619,569 1,177,081 505,775 671,305 1,219,370
5.04 Property       Lake Elsinore - Central Avenue   756,637 289,518 467,119 872,052 277,739 594,313 944,254
5.05 Property       Doylestown - North Broad Street   844,978 298,456 546,521 916,733 307,580 609,153 975,709
5.06 Property       Pennsauken - South Crescent Boulevard   933,743 350,924 582,819 999,620 415,616 584,004 1,073,110
5.07 Property       New Paltz - South Putt Corners Road   985,111 434,077 551,034 1,025,126 414,519 610,607 1,095,879
5.08 Property       Tyngsborough - Industrial Way   821,573 272,190 549,383 896,326 283,511 612,815 950,508
5.09 Property       Hemet - South Sanderson   753,421 325,764 427,657 834,964 308,987 525,977 932,948
5.10 Property       Bensalem - 1525 Bristol Pike   840,068 368,006 472,062 918,336 393,172 525,164 985,697
5.11 Property       Eastpoint - Lakewood Avenue   906,616 328,510 578,106 973,154 380,078 593,076 1,065,971
5.12 Property       Howell - Route 9 South   794,008 332,784 461,224 872,027 342,843 529,184 920,521
5.13 Property       Lawrenceville - Hurricane Shoals Road   606,283 279,457 326,826 790,710 318,176 472,534 862,223
5.14 Property       Lawnside - White Horse Pike   825,080 379,209 445,870 877,335 389,465 487,870 934,697
5.15 Property       Phoenix - West Peoria   614,056 248,600 365,455 653,460 249,146 404,314 729,884
5.16 Property       Mount Laurel - Ark Road   630,033 258,349 371,684 675,793 271,821 403,971 696,676
5.17 Property       Burlington - Cadillac Road   664,024 365,530 298,494 719,128 360,984 358,144 767,345
5.18 Property       Cherry Hill - Marlton Pike   642,600 334,203 308,397 686,882 327,399 359,483 732,610
5.19 Property       Bensalem - Knights Road   626,384 281,614 344,770 679,391 287,624 391,768 709,097
5.20 Property       Albuquerque - Ellison Road Northwest   556,718 207,306 349,412 591,228 205,853 385,374 591,633
5.21 Property       Modesto - Crows Landing   452,374 210,426 241,948 513,870 210,154 303,716 572,720
5.22 Property       Auburndale - US Highway 92 West   399,722 187,581 212,142 499,756 201,553 298,202 560,716
5.23 Property       San Bernardino - West Club Center Drive   431,914 189,034 242,881 481,813 203,841 277,972 538,025
5.24 Property       Memphis - Mount Moriah Terrace   601,133 266,275 334,858 621,378 302,250 319,128 619,823
5.25 Property       Hesperia - Mariposa Road   390,092 215,339 174,753 466,674 213,071 253,604 525,988
5.26 Property       Memphis - Covington Way   551,060 265,868 285,192 600,080 254,668 345,413 616,268
5.27 Property       St. Louis - Halls Ferry Road   552,468 265,665 286,803 590,404 312,148 278,256 602,737
5.28 Property       Killeen - Jasper Drive   469,155 250,567 218,589 534,062 243,159 290,903 588,902
5.29 Property       Albuquerque - Airport Drive Northwest   347,255 165,006 182,249 387,375 175,756 211,619 419,682
5.30 Property       Memphis - Gateway Drive   401,944 193,583 208,360 417,350 194,862 222,488 415,466
5.31 Property       Victorville - Yates Road   291,715 178,150 113,565 355,424 182,307 173,116 403,537
5.32 Property       Las Vegas - North Lamont Street   300,045 183,534 116,510 319,404 173,198 146,206 347,430
5.33 Property       Columbus - East Main Street   303,051 183,548 119,502 334,482 184,487 149,995 350,379
5.34 Property       Memphis - Raleigh-LaGrange   295,422 184,868 110,554 313,721 169,564 144,158 335,472
5.35 Property       Memphis - 5675 Summer Avenue   341,556 202,958 138,598 364,533 204,286 160,247 376,513
5.36 Property       Memphis - Madison Avenue   302,131 174,273 127,857 304,110 168,671 135,439 311,639

 

A-13

 

 

CGCMT 2018-B2 Annex A
                           
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Prepayment Provision (3) 2014 EGI ($) 2014 Expenses ($) 2014 NOI ($) 2015 EGI ($) 2015 Expenses ($) 2015 NOI ($) 2016 EGI ($)
6 Loan 8, 20, 21, 22, 23, 24, 25 CREFI Citi Real Estate Funding Inc. Red Building Lockout/26_Defeasance/88_0%/6 N/A N/A N/A 564,980 4,023,138 (3,458,158) 4,409,802
7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons Lockout/24_Defeasance/32_0%/4 7,323,720 3,208,899 4,114,821 7,244,204 2,975,700 4,268,505 7,129,542
8 Loan 26 SMF V Starwood Mortgage Capital LLC Oxford Exchange Lockout/26_Defeasance/90_0%/4 N/A N/A N/A 4,647,955 809,093 3,838,862 4,758,067
9 Loan 27, 28, 29, 30 CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking Lockout/24_Defeasance/89_0%/7 4,469,657 2,457,996 2,011,661 4,936,547 2,624,141 2,312,407 5,295,839
10 Loan 8, 31, 32 MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center Lockout/25_Defeasance/91_0%/4 N/A N/A N/A N/A N/A N/A N/A
11 Loan 8 MSMCH Morgan Stanley Bank, N.A. One Newark Center Lockout/27_Defeasance/89_0%/4 13,776,482 6,835,308 6,941,174 13,933,658 7,541,972 6,391,686 14,183,978
12 Loan 8, 33, 34, 35, 36 CREFI Citi Real Estate Funding Inc. Braddock Metro Center Lockout/25_Defeasance or YM1%/91_0%/4 9,207,736 3,280,521 5,927,215 10,073,030 3,295,063 6,777,967 10,583,492
13 Loan 37, 38 SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard Lockout/26_YM1%/90_0%/4 N/A N/A N/A 5,826,252 1,505,686 4,320,566 6,086,114
14 Loan 39 SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center Lockout/6_YM1%/109_0%/5 2,847,830 1,203,974 1,643,856 3,346,560 1,216,051 2,130,509 3,454,513
15 Loan 8, 40, 41, 42 SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point Lockout/25_Defeasance/89_0%/6 N/A N/A N/A N/A N/A N/A 18,065,142
16 Loan 43 MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza Lockout/26_Defeasance/87_0%/7 4,630,088 2,169,458 2,460,630 4,757,166 1,643,817 3,113,349 4,457,557
17 Loan 44, 45, 46, 47 CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio Lockout/26_Defeasance/90_0%/4 6,700,265 4,277,803 2,422,462 7,259,521 4,653,702 2,605,819 7,299,295
17.01 Property       Willows Hotel   2,227,683 1,406,355 821,328 2,434,366 1,538,616 895,750 2,509,023
17.02 Property       Majestic Hotel   2,305,093 1,482,937 822,156 2,530,113 1,628,072 902,041 2,574,956
17.03 Property       City Suites Hotel   2,167,489 1,388,511 778,978 2,295,042 1,487,014 808,028 2,215,316
18 Loan 48 BANA Bank of America, N.A. Stor-All New Orleans Portfolio Lockout/24_Defeasance/92_0%/4 2,644,043 883,244 1,760,799 2,878,251 935,162 1,943,089 3,037,362
18.01 Property       Stor-All Tchoupitoulas   1,444,987 449,668 995,319 1,562,726 482,042 1,080,684 1,748,327
18.02 Property       Stor-All Gentilly Woods   1,199,056 433,576 765,480 1,315,525 453,120 862,405 1,289,035
19 Loan 49, 50 MSMCH Morgan Stanley Bank, N.A. Galleria Commons Lockout/25_Defeasance/91_0%/4 2,957,595 559,654 2,397,941 3,144,624 565,290 2,579,334 3,432,829
20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage Lockout/25_Defeasance/91_0%/4 1,692,361 576,782 1,115,579 2,089,699 600,929 1,488,770 2,328,270
21 Loan 8, 51, 52, 53, 54 SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park Lockout/24_Defeasance/92_0%/4 4,999,797 1,823,857 3,175,940 N/A N/A N/A N/A
22 Loan 55, 56 CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South Lockout/25_Defeasance/91_0%/4 3,484,540 2,000,334 1,484,206 4,703,682 2,045,395 2,658,286 4,194,596
23 Loan 57 BANA Bank of America, N.A. La Habra Towne Center Lockout/25_Defeasance/90_0%/5 N/A N/A N/A 18,009 7,043 10,966 288,997
24 Loan 58 CREFI Citi Real Estate Funding Inc. Aventura Business Park Lockout/24_Defeasance/92_0%/4 1,941,292 778,829 1,162,463 2,200,485 915,739 1,284,746 2,316,313
25 Loan 59 CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio Lockout/25_Defeasance/89_0%/6 N/A N/A N/A N/A N/A N/A N/A
25.01 Property       185 North Morgan Retail   N/A N/A N/A N/A N/A N/A N/A
25.02 Property       820 West Lake Retail   N/A N/A N/A N/A N/A N/A N/A
25.03 Property       219 North Green Retail   N/A N/A N/A N/A N/A N/A N/A
26 Loan 8 BANA Bank of America, N.A. Warwick Mall Lockout/29_Defeasance/86_0%/5 15,959,180 6,841,554 9,117,626 16,273,009 6,932,726 9,340,283 17,332,261
27 Loan 60, 61 CREFI Citi Real Estate Funding Inc. Courtyard Reno Lockout/25_Defeasance/28_0%/7 4,188,857 2,303,604 1,885,253 4,609,509 2,440,683 2,168,826 4,837,162
28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen Lockout/26_Defeasance/30_0%/4 2,616,431 837,137 1,779,294 2,517,806 651,316 1,866,490 2,296,998
29 Loan 62, 63 CREFI Citi Real Estate Funding Inc. 50 Racetrack Road Lockout/25_Defeasance/91_0%/4 N/A N/A N/A N/A N/A N/A N/A
30 Loan 64, 65 BANA Bank of America, N.A. Residence Inn - West Orange, NJ Lockout/24_Defeasance/92_0%/4 7,173,559 4,862,618 2,310,941 7,366,478 4,999,657 2,366,821 7,488,836
31 Loan 66, 67 SMF V Starwood Mortgage Capital LLC Arapaho & Gessner Lockout/26_Defeasance/90_0%/4 N/A N/A N/A N/A N/A N/A 943,610
31.01 Property       Arapaho   N/A N/A N/A N/A N/A N/A N/A
31.02 Property       Gessner   N/A N/A N/A N/A N/A N/A 943,610
32 Loan 68, 69 MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington Lockout/24_Defeasance/91_0%/5 6,434,782 4,789,310 1,645,472 5,998,198 4,684,578 1,313,620 6,592,915
33 Loan 70, 71 CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking Lockout/24_Defeasance/92_0%/4 N/A N/A N/A 1,140,077 358,311 781,765 1,204,888
34 Loan 8, 72 CREFI Citi Real Estate Funding Inc. Two Harbor Point Square YM1%/27_Defeasance or YM1%/87_0%/6 N/A N/A N/A 6,614,751 2,707,642 3,907,109 7,239,818
35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio Lockout/25_Defeasance/91_0%/4 N/A N/A N/A 2,464,709 819,183 1,645,526 2,423,667
36 Loan 73 SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio Lockout/25_Defeasance/91_0%/4 N/A N/A N/A 1,865,563 956,886 908,677 1,931,371
36.01 Property       Cross Lakes Apartments   N/A N/A N/A 1,433,401 711,510 721,891 1,501,573
36.02 Property       Giant Oaks Apartments   N/A N/A N/A 432,162 245,377 186,786 429,798
37 Loan 74 BANA Bank of America, N.A. American Mini Storage Lake Forest Lockout/25_Defeasance/90_0%/5 973,617 306,752 666,865 1,057,581 346,712 710,869 1,131,251
38 Loan 75 MSMCH Morgan Stanley Bank, N.A. Gale Industrial Lockout/23_YM1%/93_0%/4 1,108,321 407,142 701,179 1,114,690 217,570 897,120 1,286,324
39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison Lockout/26_Defeasance/90_0%/4 1,389,942 781,825 608,117 1,484,662 813,786 670,876 1,521,268
40 Loan 76 MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center Lockout/26_Defeasance/90_0%/4 N/A N/A N/A N/A N/A N/A N/A
41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments Lockout/25_Defeasance/90_0%/5 1,597,936 857,514 740,422 1,653,916 896,782 757,134 1,607,626
42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza Lockout/27_Defeasance/88_0%/5 719,346 93,657 625,689 734,157 103,804 630,352 747,114
43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village Lockout/25_Defeasance or YM1%/90_0%/5 683,399 228,403 454,996 719,394 247,735 471,659 709,937
44 Loan 77, 78 SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building Lockout/6_YM1%/109_0%/5 N/A N/A N/A N/A N/A N/A N/A
45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue Lockout/25_Defeasance/89_0%/6 639,097 19,173 619,924 658,270 19,748 638,522 678,018
46 Loan 79 CREFI Citi Real Estate Funding Inc. 452 West Broadway Lockout/24_Defeasance/91_0%/5 N/A N/A N/A N/A N/A N/A 389,392
47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds Lockout/25_Defeasance/91_0%/4 296,321 11,061 285,260 292,215 18,435 273,780 301,360
48 Loan 80, 81 SMF V Starwood Mortgage Capital LLC Gateway Business Center Lockout/25_Defeasance/91_0%/4 N/A N/A N/A N/A N/A N/A N/A
49 Loan 82, 83 BANA Bank of America, N.A. 108-110 West Broughton Street Lockout/25_Defeasance/91_0%/4 N/A N/A N/A N/A N/A N/A N/A
50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio Lockout/26_Defeasance/89_0%/5 N/A N/A N/A N/A N/A N/A N/A
50.01 Property       2106 Bennett Apartments   N/A N/A N/A N/A N/A N/A N/A
50.02 Property       The Tribeca Apartments   N/A N/A N/A N/A N/A N/A N/A
51 Loan 84 SMF V Starwood Mortgage Capital LLC Sherman Plaza Lockout/25_Defeasance/31_0%/4 428,719 183,308 245,411 460,153 199,036 261,117 510,467
52 Loan 85 SMF V Starwood Mortgage Capital LLC Colonial Estates MHP Lockout/12_YM1%/104_0%/4 N/A N/A N/A 287,583 95,042 192,541 296,084

 

A-14

 

 

CGCMT 2018-B2 Annex A
                           
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name 2016 Expenses ($) 2016 NOI ($) Most Recent EGI (if past 2016) ($) Most Recent Expenses (if past 2016) ($) Most Recent NOI (if past 2016) ($) Most Recent NOI Date (if past 2016) Most Recent # of months Most Recent Description
1 Loan 8, 9, 10 BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio 8,591,017 19,178,286 28,991,712 8,620,095 20,371,617 12/31/2017 12 Trailing 12
1.01 Property       Extra Space Washington 1,123,512 2,642,416 3,809,383 1,108,314 2,701,069 12/31/2017 12 Trailing 12
1.02 Property       Extra Space San Jose 454,576 1,282,861 1,810,952 439,006 1,371,946 12/31/2017 12 Trailing 12
1.03 Property       Extra Space San Diego 454,318 1,272,867 1,785,023 452,637 1,332,386 12/31/2017 12 Trailing 12
1.04 Property       Extra Space Panorama City 463,806 1,088,949 1,653,108 485,673 1,167,435 12/31/2017 12 Trailing 12
1.05 Property       Extra Space Norwalk 410,551 1,071,425 1,621,020 419,241 1,201,779 12/31/2017 12 Trailing 12
1.06 Property       Extra Space Miami East 378,282 1,044,203 1,455,258 386,127 1,069,131 12/31/2017 12 Trailing 12
1.07 Property       Extra Space Miami West 399,904 1,026,006 1,530,773 394,000 1,136,773 12/31/2017 12 Trailing 12
1.08 Property       Extra Space Palo Alto 390,026 871,136 1,329,767 382,701 947,066 12/31/2017 12 Trailing 12
1.09 Property       Extra Space Covina 349,555 874,854 1,317,669 369,275 948,394 12/31/2017 12 Trailing 12
1.10 Property       Extra Space Gaithersburg 339,781 816,582 1,186,086 342,483 843,603 12/31/2017 12 Trailing 12
1.11 Property       Extra Space Philadelphia 305,365 730,255 1,131,001 289,175 841,826 12/31/2017 12 Trailing 12
1.12 Property       Extra Space Westminster 354,200 794,521 1,181,117 351,539 829,578 12/31/2017 12 Trailing 12
1.13 Property       Extra Space Newark 282,470 641,353 1,000,070 292,448 707,622 12/31/2017 12 Trailing 12
1.14 Property       Extra Space Essex 306,309 657,516 934,496 300,372 634,124 12/31/2017 12 Trailing 12
1.15 Property       Extra Space New Bedford 321,660 547,522 949,890 327,232 622,658 12/31/2017 12 Trailing 12
1.16 Property       Extra Space Birmingham 246,126 581,359 872,764 242,180 630,584 12/31/2017 12 Trailing 12
1.17 Property       Extra Space Haverhill 329,069 568,996 917,131 311,154 605,977 12/31/2017 12 Trailing 12
1.18 Property       Extra Space Shrewsbury 271,742 558,993 841,342 290,622 550,720 12/31/2017 12 Trailing 12
1.19 Property       Extra Space Dallas 224,881 434,675 696,695 230,206 466,489 12/31/2017 12 Trailing 12
1.20 Property       Extra Space Enfield 278,658 405,367 711,696 287,268 424,428 12/31/2017 12 Trailing 12
1.21 Property       Extra Space San Diego Miramar 234,644 421,742 651,396 233,788 417,608 12/31/2017 12 Trailing 12
1.22 Property       Extra Space Shawnee 245,719 313,671 583,800 254,527 329,273 12/31/2017 12 Trailing 12
1.23 Property       Extra Space Overland Park 228,822 307,600 558,594 238,331 320,263 12/31/2017 12 Trailing 12
1.24 Property       Extra Space Tucson 197,041 223,417 462,681 191,796 270,885 12/31/2017 12 Trailing 12
2 Loan 11 MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West 4,658,273 5,239,844 9,897,707 4,993,619 4,904,088 10/31/2017 12 Trailing 12
2.01 Property       Park Place East 2,505,425 2,800,536 5,340,976 2,542,654 2,798,321 10/31/2017 12 Trailing 12
2.02 Property       Park Place West 2,152,848 2,439,308 4,556,731 2,450,965 2,105,766 10/31/2017 12 Trailing 12
3 Loan 8, 12, 13, 14, 15, 16 CREFI Citi Real Estate Funding Inc. and Barclays Bank PLC The SoCal Portfolio 11,369,925 19,069,526 31,784,832 11,711,633 20,073,199 10/31/2017 12 Trailing 12
3.01 Property       Aliso Viejo Commerce Center 510,585 1,979,870 2,536,649 464,007 2,072,642 10/31/2017 12 Trailing 12
3.02 Property       Transpark Commerce 1,143,929 984,903 2,281,463 1,199,788 1,081,675 10/31/2017 12 Trailing 12
3.03 Property       Wimbledon 458,772 1,763,566 2,381,434 498,563 1,882,871 10/31/2017 12 Trailing 12
3.04 Property       Palmdale Place 473,786 901,474 2,360,179 599,408 1,760,771 10/31/2017 12 Trailing 12
3.05 Property       Sierra Gateway 822,187 1,215,005 2,171,049 807,092 1,363,957 10/31/2017 12 Trailing 12
3.06 Property       Fresno Industrial Center 283,395 959,553 1,428,501 364,912 1,063,589 10/31/2017 12 Trailing 12
3.07 Property       Upland Freeway 468,446 1,257,705 1,880,742 473,469 1,407,273 10/31/2017 12 Trailing 12
3.08 Property       Commerce Corporate Center 436,712 371,058 838,710 480,834 357,876 10/31/2017 12 Trailing 12
3.09 Property       Moreno Valley 450,920 990,051 1,548,144 481,443 1,066,701 10/31/2017 12 Trailing 12
3.10 Property       Airport One Office Park 347,144 1,010,602 1,036,907 338,745 698,162 10/31/2017 12 Trailing 12
3.11 Property       Colton Courtyard 423,883 619,753 1,056,116 447,969 608,147 10/31/2017 12 Trailing 12
3.12 Property       The Abbey Center 585,276 653,341 1,198,508 588,532 609,976 10/31/2017 12 Trailing 12
3.13 Property       Upland Commerce Center 233,290 522,987 852,842 235,462 617,380 10/31/2017 12 Trailing 12
3.14 Property       Diamond Bar 113,730 570,671 741,338 119,307 622,031 10/31/2017 12 Trailing 12
3.15 Property       Atlantic Plaza 131,315 500,684 623,595 160,608 462,987 10/31/2017 12 Trailing 12
3.16 Property       Ming Office Park 960,318 1,426,502 2,031,985 916,024 1,115,961 10/31/2017 12 Trailing 12
3.17 Property       10th Street Commerce Center 427,853 745,910 1,281,965 365,811 916,154 10/31/2017 12 Trailing 12
3.18 Property       Cityview Plaza 1,673,222 1,094,924 2,778,422 1,719,815 1,058,607 10/31/2017 12 Trailing 12
3.19 Property       Garden Grove Town Center 62,505 267,880 217,235 84,564 132,671 10/31/2017 12 Trailing 12
3.20 Property       30th Street Commerce Center 142,971 183,998 343,177 145,083 198,094 10/31/2017 12 Trailing 12
3.21 Property       Mt. Vernon Commerce Center 126,448 171,288 290,763 119,542 171,221 10/31/2017 12 Trailing 12
3.22 Property       Anaheim Stadium Industrial 708,558 435,337 1,140,994 702,043 438,951 10/31/2017 12 Trailing 12
3.23 Property       25th Street Commerce Center 83,857 254,501 245,034 89,725 155,309 10/31/2017 12 Trailing 12
3.24 Property       Fresno Airport 300,824 187,962 519,080 308,884 210,196 10/31/2017 12 Trailing 12
4 Loan 17, 18 SMF V Starwood Mortgage Capital LLC Westin Tysons Corner 13,199,503 5,323,144 19,517,390 13,913,963 5,603,428 12/31/2017 12 Trailing 12
5 Loan 8, 19 MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio 10,291,797 16,099,324 27,645,157 10,591,850 17,053,307 9/30/2017 12 Trailing 12
5.01 Property       Henderson - Stephanie Place 358,688 1,074,391 1,498,071 356,642 1,141,429 9/30/2017 12 Trailing 12
5.02 Property       Brookfield - Federal Road 349,360 835,253 1,219,616 367,675 851,941 9/30/2017 12 Trailing 12
5.03 Property       Kingston - Sawkill Road 483,183 736,187 1,309,401 491,091 818,310 9/30/2017 12 Trailing 12
5.04 Property       Lake Elsinore - Central Avenue 272,278 671,976 1,006,271 277,326 728,946 9/30/2017 12 Trailing 12
5.05 Property       Doylestown - North Broad Street 299,209 676,500 1,015,503 302,452 713,051 9/30/2017 12 Trailing 12
5.06 Property       Pennsauken - South Crescent Boulevard 412,583 660,527 1,113,954 420,267 693,688 9/30/2017 12 Trailing 12
5.07 Property       New Paltz - South Putt Corners Road 432,354 663,525 1,144,027 466,983 677,043 9/30/2017 12 Trailing 12
5.08 Property       Tyngsborough - Industrial Way 275,222 675,286 957,413 287,294 670,119 9/30/2017 12 Trailing 12
5.09 Property       Hemet - South Sanderson 319,062 613,886 981,540 343,151 638,388 9/30/2017 12 Trailing 12
5.10 Property       Bensalem - 1525 Bristol Pike 387,403 598,294 1,030,579 402,275 628,304 9/30/2017 12 Trailing 12
5.11 Property       Eastpoint - Lakewood Avenue 383,437 682,534 1,023,566 424,626 598,939 9/30/2017 12 Trailing 12
5.12 Property       Howell - Route 9 South 366,100 554,421 949,796 366,675 583,122 9/30/2017 12 Trailing 12
5.13 Property       Lawrenceville - Hurricane Shoals Road 328,094 534,129 901,563 322,537 579,026 9/30/2017 12 Trailing 12
5.14 Property       Lawnside - White Horse Pike 382,629 552,068 955,582 393,843 561,739 9/30/2017 12 Trailing 12
5.15 Property       Phoenix - West Peoria 264,966 464,918 771,527 266,834 504,693 9/30/2017 12 Trailing 12
5.16 Property       Mount Laurel - Ark Road 266,746 429,930 744,750 288,817 455,932 9/30/2017 12 Trailing 12
5.17 Property       Burlington - Cadillac Road 344,476 422,869 810,985 358,250 452,735 9/30/2017 12 Trailing 12
5.18 Property       Cherry Hill - Marlton Pike 317,677 414,933 776,532 325,056 451,476 9/30/2017 12 Trailing 12
5.19 Property       Bensalem - Knights Road 289,639 419,458 724,233 287,058 437,175 9/30/2017 12 Trailing 12
5.20 Property       Albuquerque - Ellison Road Northwest 206,488 385,145 637,368 208,031 429,337 9/30/2017 12 Trailing 12
5.21 Property       Modesto - Crows Landing 228,972 343,748 655,532 247,968 407,564 9/30/2017 12 Trailing 12
5.22 Property       Auburndale - US Highway 92 West 215,158 345,558 615,272 211,424 403,848 9/30/2017 12 Trailing 12
5.23 Property       San Bernardino - West Club Center Drive 207,025 331,000 587,048 204,739 382,308 9/30/2017 12 Trailing 12
5.24 Property       Memphis - Mount Moriah Terrace 284,688 335,135 650,339 281,917 368,422 9/30/2017 12 Trailing 12
5.25 Property       Hesperia - Mariposa Road 227,639 298,349 573,765 234,043 339,722 9/30/2017 12 Trailing 12
5.26 Property       Memphis - Covington Way 288,988 327,280 649,104 314,083 335,021 9/30/2017 12 Trailing 12
5.27 Property       St. Louis - Halls Ferry Road 313,272 289,465 609,321 301,023 308,298 9/30/2017 12 Trailing 12
5.28 Property       Killeen - Jasper Drive 267,757 321,145 601,251 297,146 304,105 9/30/2017 12 Trailing 12
5.29 Property       Albuquerque - Airport Drive Northwest 182,029 237,652 438,275 177,327 260,948 9/30/2017 12 Trailing 12
5.30 Property       Memphis - Gateway Drive 199,432 216,034 443,217 196,271 246,946 9/30/2017 12 Trailing 12
5.31 Property       Victorville - Yates Road 207,479 196,058 461,599 217,207 244,392 9/30/2017 12 Trailing 12
5.32 Property       Las Vegas - North Lamont Street 175,315 172,115 378,563 186,188 192,375 9/30/2017 12 Trailing 12
5.33 Property       Columbus - East Main Street 183,796 166,583 358,001 171,306 186,696 9/30/2017 12 Trailing 12
5.34 Property       Memphis - Raleigh-LaGrange 196,407 139,065 350,287 180,747 169,541 9/30/2017 12 Trailing 12
5.35 Property       Memphis - 5675 Summer Avenue 198,481 178,032 384,888 230,471 154,416 9/30/2017 12 Trailing 12
5.36 Property       Memphis - Madison Avenue 175,766 135,872 316,418 183,106 133,313 9/30/2017 12 Trailing 12

 

A-15

 

 

CGCMT 2018-B2 Annex A
                           
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name 2016 Expenses ($) 2016 NOI ($) Most Recent EGI (if past 2016) ($) Most Recent Expenses (if past 2016) ($) Most Recent NOI (if past 2016) ($) Most Recent NOI Date (if past 2016) Most Recent # of months Most Recent Description
6 Loan 8, 20, 21, 22, 23, 24, 25 CREFI Citi Real Estate Funding Inc. Red Building 4,266,665 143,137 9,325,747 5,832,097 3,493,650 9/30/2017 12 Trailing 12
7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons 3,120,192 4,009,350 7,096,893 2,909,598 4,187,296 12/31/2017 12 Trailing 12
8 Loan 26 SMF V Starwood Mortgage Capital LLC Oxford Exchange 793,212 3,964,855 5,096,956 878,914 4,218,042 10/31/2017 12 Trailing 12
9 Loan 27, 28, 29, 30 CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking 2,718,477 2,577,363 6,235,773 2,797,839 3,437,934 9/30/2017 12 Trailing 12
10 Loan 8, 31, 32 MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center N/A N/A N/A N/A N/A NAV NAV Not Available
11 Loan 8 MSMCH Morgan Stanley Bank, N.A. One Newark Center 7,522,493 6,661,485 13,475,198 7,238,396 6,236,802 9/30/2017 12 Trailing 12
12 Loan 8, 33, 34, 35, 36 CREFI Citi Real Estate Funding Inc. Braddock Metro Center 3,281,792 7,301,701 10,594,580 3,199,105 7,395,475 10/31/2017 12 Trailing 12
13 Loan 37, 38 SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard 1,451,217 4,634,897 N/A N/A N/A NAV NAV Not Available
14 Loan 39 SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center 1,499,848 1,954,665 3,927,392 1,457,305 2,470,087 10/31/2017 12 Trailing 12
15 Loan 8, 40, 41, 42 SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point 11,704,654 6,360,488 24,369,051 13,056,124 11,312,927 11/30/2017 12 Trailing 12
16 Loan 43 MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza 1,969,115 2,488,441 3,840,708 2,215,493 1,625,215 9/30/2017 12 Trailing 12
17 Loan 44, 45, 46, 47 CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio 4,504,931 2,794,364 7,476,429 4,683,474 2,792,955 8/31/2017 12 Trailing 12
17.01 Property       Willows Hotel 1,489,058 1,019,965 2,572,764 1,560,034 1,012,730 8/31/2017 12 Trailing 12
17.02 Property       Majestic Hotel 1,590,426 984,530 2,648,809 1,655,178 993,631 8/31/2017 12 Trailing 12
17.03 Property       City Suites Hotel 1,425,447 789,869 2,254,856 1,468,262 786,594 8/31/2017 12 Trailing 12
18 Loan 48 BANA Bank of America, N.A. Stor-All New Orleans Portfolio 949,812 2,087,550 3,077,152 938,107 2,139,045 12/31/2017 12 Trailing 12
18.01 Property       Stor-All Tchoupitoulas 491,482 1,256,845 1,694,938 481,135 1,213,803 12/31/2017 12 Trailing 12
18.02 Property       Stor-All Gentilly Woods 458,330 830,705 1,382,214 456,972 925,242 12/31/2017 12 Trailing 12
19 Loan 49, 50 MSMCH Morgan Stanley Bank, N.A. Galleria Commons 589,740 2,843,089 3,516,597 600,139 2,916,458 11/30/2017 12 Trailing 12
20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage 634,315 1,693,955 2,504,325 664,163 1,840,162 11/30/2017 12 Trailing 12
21 Loan 8, 51, 52, 53, 54 SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park N/A N/A 6,051,070 1,693,712 4,357,358 11/30/2017 6 Trailing 6
22 Loan 55, 56 CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South 1,921,305 2,273,291 4,291,559 2,005,009 2,286,550 11/30/2017 12 Trailing 12
23 Loan 57 BANA Bank of America, N.A. La Habra Towne Center 327,237 (38,240) 1,262,759 476,652 786,107 11/30/2017 12 Trailing 12
24 Loan 58 CREFI Citi Real Estate Funding Inc. Aventura Business Park 786,717 1,529,596 2,373,369 786,356 1,587,013 11/30/2017 12 Trailing 12
25 Loan 59 CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio N/A N/A N/A N/A N/A NAV NAV Not Available
25.01 Property       185 North Morgan Retail N/A N/A N/A N/A N/A NAV NAV Not Available
25.02 Property       820 West Lake Retail N/A N/A N/A N/A N/A NAV NAV Not Available
25.03 Property       219 North Green Retail N/A N/A N/A N/A N/A NAV NAV Not Available
26 Loan 8 BANA Bank of America, N.A. Warwick Mall 7,023,306 10,308,956 17,233,125 7,003,398 10,229,726 10/31/2017 12 Trailing 12
27 Loan 60, 61 CREFI Citi Real Estate Funding Inc. Courtyard Reno 2,605,458 2,231,704 5,126,939 2,688,191 2,438,748 12/31/2017 12 Trailing 12
28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen 761,432 1,535,566 2,406,617 741,152 1,665,465 8/31/2017 12 Trailing 12
29 Loan 62, 63 CREFI Citi Real Estate Funding Inc. 50 Racetrack Road N/A N/A N/A N/A N/A NAV NAV Not Available
30 Loan 64, 65 BANA Bank of America, N.A. Residence Inn - West Orange, NJ 5,089,292 2,399,544 7,386,027 5,241,661 2,144,366 12/31/2017 12 Trailing 12
31 Loan 66, 67 SMF V Starwood Mortgage Capital LLC Arapaho & Gessner 39,251 904,359 624,156 212,364 411,793 10/31/2017 12 Trailing 12
31.01 Property       Arapaho N/A N/A 624,156 212,364 411,793 10/31/2017 12 Trailing 12
31.02 Property       Gessner 39,251 904,359 N/A N/A N/A NAV NAV Not Available
32 Loan 68, 69 MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington 4,822,614 1,770,301 6,658,296 4,895,195 1,763,101 10/31/2017 12 Trailing 12
33 Loan 70, 71 CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking 370,429 834,458 1,256,726 387,482 869,243 9/30/2017 12 Trailing 12
34 Loan 8, 72 CREFI Citi Real Estate Funding Inc. Two Harbor Point Square 2,768,193 4,471,625 8,461,434 2,860,897 5,600,537 8/31/2017 12 Trailing 12
35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio 746,362 1,677,305 2,837,710 1,050,970 1,786,740 12/31/2017 12 Trailing 12
36 Loan 73 SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio 943,774 987,597 1,981,641 1,018,643 962,999 10/31/2017 12 Trailing 12
36.01 Property       Cross Lakes Apartments 658,822 842,751 1,548,886 791,029 757,857 10/31/2017 12 Trailing 12
36.02 Property       Giant Oaks Apartments 284,953 144,846 432,755 227,613 205,142 10/31/2017 12 Trailing 12
37 Loan 74 BANA Bank of America, N.A. American Mini Storage Lake Forest 340,157 791,094 1,149,256 355,949 793,307 12/31/2017 12 Trailing 12
38 Loan 75 MSMCH Morgan Stanley Bank, N.A. Gale Industrial 400,633 885,691 1,406,714 404,497 1,002,217 11/30/2017 12 Trailing 12
39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison 830,013 691,255 1,569,729 839,789 729,939 11/30/2017 12 Trailing 12
40 Loan 76 MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center N/A N/A 483,723 73,455 410,268 7/31/2017 7 Annualized
41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments 855,159 752,468 1,560,200 878,220 681,980 12/31/2017 12 Trailing 12
42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza 103,532 643,581 719,085 97,934 621,152 9/30/2017 12 Trailing 12
43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village 239,354 470,583 738,039 244,378 493,661 12/31/2017 12 Trailing 12
44 Loan 77, 78 SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building N/A N/A 750,378 214,323 536,055 10/31/2017 12 Trailing 12
45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue 20,341 657,677 694,965 20,849 674,116 10/31/2017 12 Trailing 12
46 Loan 79 CREFI Citi Real Estate Funding Inc. 452 West Broadway 78,697 310,695 219,580 106,215 113,365 12/31/2017 12 Trailing 12
47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds 14,748 286,612 297,202 14,911 282,291 12/31/2017 12 Trailing 12
48 Loan 80, 81 SMF V Starwood Mortgage Capital LLC Gateway Business Center N/A N/A 429,636 141,574 288,062 11/30/2017 12 Trailing 12
49 Loan 82, 83 BANA Bank of America, N.A. 108-110 West Broughton Street N/A N/A N/A N/A N/A NAV NAV Not Available
50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio N/A N/A 471,828 226,112 245,716 10/31/2017 3 Annualized
50.01 Property       2106 Bennett Apartments N/A N/A 157,478 83,603 73,875 10/31/2017 3 Annualized
50.02 Property       The Tribeca Apartments N/A N/A 314,350 142,509 171,841 10/31/2017 3 Annualized
51 Loan 84 SMF V Starwood Mortgage Capital LLC Sherman Plaza 178,928 331,539 583,214 182,523 400,691 10/31/2017 12 Trailing 12
52 Loan 85 SMF V Starwood Mortgage Capital LLC Colonial Estates MHP 92,304 203,780 296,930 81,459 215,471 12/31/2017 12 Trailing 12

 

A-16

 

 

CGCMT 2018-B2 Annex A
                           
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name 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)
1 Loan 8, 9, 10 BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio 29,418,170 8,461,563 20,956,607 9.2% 242,209 N/A 20,714,398 1.97
1.01 Property       Extra Space Washington 3,819,785 1,051,654 2,768,131   15,657 N/A 2,752,474  
1.02 Property       Extra Space San Jose 1,819,282 454,150 1,365,132   10,028 N/A 1,355,104  
1.03 Property       Extra Space San Diego 1,789,807 446,056 1,343,751   17,900 N/A 1,325,851  
1.04 Property       Extra Space Panorama City 1,685,150 490,844 1,194,306   11,609 N/A 1,182,697  
1.05 Property       Extra Space Norwalk 1,627,801 441,411 1,186,390   11,929 N/A 1,174,461  
1.06 Property       Extra Space Miami East 1,495,000 371,759 1,123,241   12,059 N/A 1,111,182  
1.07 Property       Extra Space Miami West 1,499,016 380,374 1,118,642   11,335 N/A 1,107,307  
1.08 Property       Extra Space Palo Alto 1,365,114 380,067 985,047   6,875 N/A 978,172  
1.09 Property       Extra Space Covina 1,347,885 370,523 977,362   11,181 N/A 966,181  
1.10 Property       Extra Space Gaithersburg 1,217,315 330,665 886,650   11,151 N/A 875,499  
1.11 Property       Extra Space Philadelphia 1,163,778 310,801 852,977   10,264 N/A 842,713  
1.12 Property       Extra Space Westminster 1,200,845 350,224 850,621   9,900 N/A 840,721  
1.13 Property       Extra Space Newark 1,021,666 273,202 748,464   9,645 N/A 738,819  
1.14 Property       Extra Space Essex 974,745 286,530 688,215   9,064 N/A 679,151  
1.15 Property       Extra Space New Bedford 976,485 312,439 664,046   9,803 N/A 654,243  
1.16 Property       Extra Space Birmingham 892,834 226,080 666,754   11,005 N/A 655,749  
1.17 Property       Extra Space Haverhill 925,538 300,665 624,873   8,024 N/A 616,849  
1.18 Property       Extra Space Shrewsbury 870,987 276,024 594,963   9,795 N/A 585,168  
1.19 Property       Extra Space Dallas 709,317 221,428 487,889   7,121 N/A 480,768  
1.20 Property       Extra Space Enfield 710,804 273,073 437,731   9,848 N/A 427,883  
1.21 Property       Extra Space San Diego Miramar 665,112 226,926 438,186   5,458 N/A 432,728  
1.22 Property       Extra Space Shawnee 597,398 257,975 339,423   8,436 N/A 330,987  
1.23 Property       Extra Space Overland Park 571,518 240,089 331,429   7,034 N/A 324,395  
1.24 Property       Extra Space Tucson 470,988 188,604 282,384   7,088 N/A 275,296  
2 Loan 11 MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West 10,715,768 5,434,255 5,281,513 9.7% 79,594 772,672 4,429,248 1.32
2.01 Property       Park Place East 5,606,247 2,807,923 2,798,324   39,593 384,168 2,374,563  
2.02 Property       Park Place West 5,109,521 2,626,331 2,483,190   40,000 388,504 2,054,685  
3 Loan 8, 12, 13, 14, 15, 16 CREFI Citi Real Estate Funding Inc. and Barclays Bank PLC The SoCal Portfolio 35,466,096 12,079,824 23,386,272 10.2% 424,815 1,376,463 21,584,994 1.48
3.01 Property       Aliso Viejo Commerce Center 2,464,353 481,250 1,983,103   15,626 70,878 1,896,599  
3.02 Property       Transpark Commerce 3,372,820 1,268,714 2,104,106   35,300 93,416 1,975,390  
3.03 Property       Wimbledon 2,804,638 504,979 2,299,660   20,967 140,534 2,138,158  
3.04 Property       Palmdale Place 2,622,564 665,612 1,956,952   31,031 55,215 1,870,706  
3.05 Property       Sierra Gateway 2,294,646 804,865 1,489,781   25,432 84,832 1,379,517  
3.06 Property       Fresno Industrial Center 1,466,559 303,115 1,163,444   16,718 57,972 1,088,754  
3.07 Property       Upland Freeway 1,969,593 470,879 1,498,714   18,671 76,371 1,403,672  
3.08 Property       Commerce Corporate Center 1,733,773 521,217 1,212,555   16,443 133,633 1,062,479  
3.09 Property       Moreno Valley 1,580,201 424,315 1,155,886   8,951 39,765 1,107,170  
3.10 Property       Airport One Office Park 1,673,535 400,010 1,273,525   19,422 103,766 1,150,337  
3.11 Property       Colton Courtyard 1,337,589 449,824 887,766   16,473 52,667 818,625  
3.12 Property       The Abbey Center 1,262,203 602,307 659,896   24,241 31,625 604,031  
3.13 Property       Upland Commerce Center 899,488 237,383 662,105   13,350 32,900 615,856  
3.14 Property       Diamond Bar 711,219 123,560 587,659   3,260 14,922 569,477  
3.15 Property       Atlantic Plaza 666,343 127,691 538,652   10,473 25,161 503,018  
3.16 Property       Ming Office Park 1,525,372 958,436 566,936   28,302 64,874 473,760  
3.17 Property       10th Street Commerce Center 986,164 383,805 602,359   27,045 33,257 542,057  
3.18 Property       Cityview Plaza 3,270,894 1,847,718 1,423,175   22,921 132,896 1,267,358  
3.19 Property       Garden Grove Town Center 353,105 69,857 283,248   5,801 10,977 266,471  
3.20 Property       30th Street Commerce Center 364,886 148,945 215,941   13,538 11,835 190,568  
3.21 Property       Mt. Vernon Commerce Center 325,981 115,869 210,112   4,438 12,559 193,115  
3.22 Property       Anaheim Stadium Industrial 1,139,019 784,210 354,809   20,684 71,613 262,511  
3.23 Property       25th Street Commerce Center 249,591 97,398 152,193   6,820 7,926 137,447  
3.24 Property       Fresno Airport 391,561 287,864 103,697   18,910 16,868 67,919  
4 Loan 17, 18 SMF V Starwood Mortgage Capital LLC Westin Tysons Corner 19,592,615 13,613,105 5,979,510 12.5% 783,705 N/A 5,195,805 1.61
5 Loan 8, 19 MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio 27,645,157 10,672,978 16,972,179 8.7% 412,651 N/A 16,559,528 2.01
5.01 Property       Henderson - Stephanie Place 1,498,071 358,124 1,139,947   45,208 N/A 1,094,740  
5.02 Property       Brookfield - Federal Road 1,219,616 370,189 849,427   12,411 N/A 837,016  
5.03 Property       Kingston - Sawkill Road 1,309,401 496,860 812,541   13,250 N/A 799,291  
5.04 Property       Lake Elsinore - Central Avenue 1,006,271 278,991 727,280   16,360 N/A 710,920  
5.05 Property       Doylestown - North Broad Street 1,015,503 304,591 710,911   11,035 N/A 699,876  
5.06 Property       Pennsauken - South Crescent Boulevard 1,113,954 425,175 688,780   12,807 N/A 675,973  
5.07 Property       New Paltz - South Putt Corners Road 1,144,027 472,301 671,725   11,789 N/A 659,937  
5.08 Property       Tyngsborough - Industrial Way 957,413 288,896 668,517   12,249 N/A 656,268  
5.09 Property       Hemet - South Sanderson 981,540 345,600 635,940   13,949 N/A 621,991  
5.10 Property       Bensalem - 1525 Bristol Pike 1,030,579 405,338 625,240   10,991 N/A 614,249  
5.11 Property       Eastpoint - Lakewood Avenue 1,023,566 427,630 595,936   13,950 N/A 581,986  
5.12 Property       Howell - Route 9 South 949,796 369,661 580,135   10,789 N/A 569,346  
5.13 Property       Lawrenceville - Hurricane Shoals Road 901,563 324,523 577,039   16,058 N/A 560,982  
5.14 Property       Lawnside - White Horse Pike 955,582 397,457 558,125   9,985 N/A 548,139  
5.15 Property       Phoenix - West Peoria 771,527 268,465 503,062   9,776 N/A 493,286  
5.16 Property       Mount Laurel - Ark Road 744,750 291,272 453,478   7,137 N/A 446,341  
5.17 Property       Burlington - Cadillac Road 810,985 361,499 449,487   9,613 N/A 439,874  
5.18 Property       Cherry Hill - Marlton Pike 776,532 328,349 448,183   9,456 N/A 438,728  
5.19 Property       Bensalem - Knights Road 724,233 289,263 434,971   7,508 N/A 427,463  
5.20 Property       Albuquerque - Ellison Road Northwest 637,368 208,888 428,479   8,484 N/A 419,995  
5.21 Property       Modesto - Crows Landing 655,532 249,067 406,465   11,808 N/A 394,657  
5.22 Property       Auburndale - US Highway 92 West 615,272 212,177 403,095   9,848 N/A 393,248  
5.23 Property       San Bernardino - West Club Center Drive 587,048 205,959 381,089   9,833 N/A 371,256  
5.24 Property       Memphis - Mount Moriah Terrace 650,339 284,415 365,924   13,085 N/A 352,838  
5.25 Property       Hesperia - Mariposa Road 573,765 235,225 338,540   12,001 N/A 326,539  
5.26 Property       Memphis - Covington Way 649,104 316,604 332,501   12,069 N/A 320,431  
5.27 Property       St. Louis - Halls Ferry Road 609,321 304,925 304,396   9,001 N/A 295,395  
5.28 Property       Killeen - Jasper Drive 601,251 299,007 302,244   14,688 N/A 287,557  
5.29 Property       Albuquerque - Airport Drive Northwest 438,275 178,119 260,157   8,234 N/A 251,923  
5.30 Property       Memphis - Gateway Drive 443,217 197,658 245,559   7,779 N/A 237,780  
5.31 Property       Victorville - Yates Road 461,599 218,102 243,497   9,608 N/A 233,889  
5.32 Property       Las Vegas - North Lamont Street 378,563 186,747 191,816   8,813 N/A 183,003  
5.33 Property       Columbus - East Main Street 358,001 172,483 185,518   5,181 N/A 180,337  
5.34 Property       Memphis - Raleigh-LaGrange 350,287 182,019 168,269   6,247 N/A 162,021  
5.35 Property       Memphis - 5675 Summer Avenue 384,888 232,614 152,274   7,415 N/A 144,859  
5.36 Property       Memphis - Madison Avenue 316,418 184,786 131,632   4,238 N/A 127,394  

 

A-17

 

 

CGCMT 2018-B2 Annex A
                           
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name 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)
6 Loan 8, 20, 21, 22, 23, 24, 25 CREFI Citi Real Estate Funding Inc. Red Building 18,925,660 6,074,849 12,850,810 16.1% 82,309 977,688 11,790,813 3.31
7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons 6,855,459 2,926,296 3,929,163 10.6% 46,430 333,345 3,549,389 1.98
8 Loan 26 SMF V Starwood Mortgage Capital LLC Oxford Exchange 4,748,957 895,859 3,853,098 10.4% 50,080 85,075 3,717,943 1.63
9 Loan 27, 28, 29, 30 CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking 6,032,685 3,074,495 2,958,191 8.4% 35,477 42,585 2,880,129 1.78
10 Loan 8, 31, 32 MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center 5,359,310 160,780 5,198,531 10.2% 83,463 412,305 4,702,763 1.33
11 Loan 8 MSMCH Morgan Stanley Bank, N.A. One Newark Center 14,737,974 7,203,226 7,534,747 11.3% 170,963 1,378,397 5,985,388 1.52
12 Loan 8, 33, 34, 35, 36 CREFI Citi Real Estate Funding Inc. Braddock Metro Center 10,490,116 3,420,015 7,070,100 9.5% 72,585 237,262 6,760,253 1.49
13 Loan 37, 38 SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard 5,182,739 2,183,114 2,999,625 10.3% 37,347 192,078 2,770,199 2.02
14 Loan 39 SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center 4,440,849 1,530,834 2,910,015 10.6% 71,089 151,065 2,687,861 1.60
15 Loan 8, 40, 41, 42 SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point 31,402,846 13,741,126 17,661,721 11.8% 224,443 1,320,254 16,117,023 2.24
16 Loan 43 MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza 4,821,724 2,138,805 2,682,919 10.7% 26,370 109,436 2,547,113 1.74
17 Loan 44, 45, 46, 47 CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio 7,476,429 4,747,388 2,729,041 11.6% 299,057 N/A 2,429,984 1.53
17.01 Property       Willows Hotel 2,572,764 1,582,099 990,665   102,911 N/A 887,755  
17.02 Property       Majestic Hotel 2,648,809 1,670,806 978,003   105,952 N/A 872,051  
17.03 Property       City Suites Hotel 2,254,856 1,494,483 760,373   90,194 N/A 670,178  
18 Loan 48 BANA Bank of America, N.A. Stor-All New Orleans Portfolio 3,077,152 909,202 2,167,950 9.2% 34,294 N/A 2,133,656 1.78
18.01 Property       Stor-All Tchoupitoulas 1,694,938 468,113 1,226,825   16,929 N/A 1,209,896  
18.02 Property       Stor-All Gentilly Woods 1,382,214 441,089 941,125   17,365 N/A 923,760  
19 Loan 49, 50 MSMCH Morgan Stanley Bank, N.A. Galleria Commons 3,085,135 612,914 2,472,221 11.3% 44,002 142,218 2,286,002 1.67
20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage 2,583,325 854,097 1,729,228 8.4% 21,090 N/A 1,708,138 1.78
21 Loan 8, 51, 52, 53, 54 SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park 5,908,027 1,795,684 4,112,344 11.7% 64,728 132,258 3,915,358 1.58
22 Loan 55, 56 CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South 4,483,897 2,153,170 2,330,727 12.6% 51,234 279,915 1,999,578 1.77
23 Loan 57 BANA Bank of America, N.A. La Habra Towne Center 2,417,550 704,820 1,712,730 9.5% 15,162 94,114 1,603,454 1.97
24 Loan 58 CREFI Citi Real Estate Funding Inc. Aventura Business Park 2,697,380 878,839 1,818,541 10.1% 45,060 72,578 1,700,903 2.01
25 Loan 59 CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio 1,660,192 270,438 1,389,753 7.9% 4,305 49,340 1,336,110 1.54
25.01 Property       185 North Morgan Retail 727,508 121,671 605,836   1,380 21,234 583,223  
25.02 Property       820 West Lake Retail 553,463 82,043 471,420   2,160 18,295 450,966  
25.03 Property       219 North Green Retail 379,221 66,724 312,497   765 9,811 301,921  
26 Loan 8 BANA Bank of America, N.A. Warwick Mall 16,956,599 6,957,538 9,999,062 13.3% 147,179 733,745 9,118,138 2.01
27 Loan 60, 61 CREFI Citi Real Estate Funding Inc. Courtyard Reno 5,126,939 2,781,344 2,345,595 13.6% 205,078 N/A 2,140,517 1.75
28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen 2,654,500 804,441 1,850,059 11.5% 12,656 139,215 1,698,188 1.79
29 Loan 62, 63 CREFI Citi Real Estate Funding Inc. 50 Racetrack Road 2,455,591 795,159 1,660,432 10.4% 21,058 76,814 1,562,560 2.15
30 Loan 64, 65 BANA Bank of America, N.A. Residence Inn - West Orange, NJ 7,386,027 5,232,082 2,153,945 14.5% 295,441 N/A 1,858,504 1.92
31 Loan 66, 67 SMF V Starwood Mortgage Capital LLC Arapaho & Gessner 1,938,828 328,986 1,609,842 11.7% 28,047 146,841 1,434,954 1.68
31.01 Property       Arapaho 934,662 291,423 643,240   10,973 110,317 521,950  
31.02 Property       Gessner 1,004,166 37,563 966,602   17,074 36,524 913,004  
32 Loan 68, 69 MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington 6,658,296 4,895,715 1,762,581 13.8% 266,332 N/A 1,496,249 1.85
33 Loan 70, 71 CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking 1,329,406 412,071 917,336 8.7% 21,710 12,539 883,087 1.28
34 Loan 8, 72 CREFI Citi Real Estate Funding Inc. Two Harbor Point Square 8,505,541 2,900,766 5,604,774 11.3% 28,016 382,312 5,194,446 1.78
35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio 3,546,504 1,302,573 2,243,932 22.5% 55,377 340,570 1,847,985 1.99
36 Loan 73 SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio 1,949,679 963,894 985,784 11.3% 80,048 N/A 905,736 1.62
36.01 Property       Cross Lakes Apartments 1,516,924 737,392 779,532   58,088 N/A 721,444  
36.02 Property       Giant Oaks Apartments 432,755 226,503 206,252   21,960 N/A 184,292  
37 Loan 74 BANA Bank of America, N.A. American Mini Storage Lake Forest 1,180,206 339,350 840,856 10.4% 12,525 N/A 828,331 2.48
38 Loan 75 MSMCH Morgan Stanley Bank, N.A. Gale Industrial 1,325,444 458,790 866,654 11.7% 19,885 52,170 794,599 2.23
39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison 1,569,729 837,598 732,131 10.7% 65,484 N/A 666,647 1.55
40 Loan 76 MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center 867,400 215,411 651,989 9.7% 3,297 30,416 618,276 1.45
41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments 1,560,200 873,393 686,807 10.6% 67,200 N/A 619,607 1.51
42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza 736,062 92,238 643,823 10.1% 14,727 36,817 592,280 1.51
43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village 780,584 227,472 553,111 9.1% 4,318 26,298 522,495 1.75
44 Loan 77, 78 SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building 793,601 232,937 560,664 9.8% 6,166 30,829 523,669 1.53
45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue 825,466 44,197 781,269 14.2% 33,200 66,400 681,669 2.54
46 Loan 79 CREFI Citi Real Estate Funding Inc. 452 West Broadway 443,125 72,741 370,384 7.4% 323 14,291 355,770 1.40
47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds 321,608 6,432 315,176 7.9% N/A N/A 315,176 1.17
48 Loan 80, 81 SMF V Starwood Mortgage Capital LLC Gateway Business Center 466,895 138,985 327,910 9.4% 7,033 21,614 299,263 1.32
49 Loan 82, 83 BANA Bank of America, N.A. 108-110 West Broughton Street 582,649 118,746 463,903 14.0% 4,004 10,843 449,056 3.02
50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio 585,747 261,049 324,698 10.1% 15,396 N/A 309,302 2.26
50.01 Property       2106 Bennett Apartments 286,909 120,525 166,384   8,113 N/A 158,271  
50.02 Property       The Tribeca Apartments 298,838 140,524 158,314   7,283 N/A 151,031  
51 Loan 84 SMF V Starwood Mortgage Capital LLC Sherman Plaza 577,644 182,745 394,900 15.8% 22,948 38,246 333,705 1.91
52 Loan 85 SMF V Starwood Mortgage Capital LLC Colonial Estates MHP 297,549 90,211 207,338 10.4% 6,700 N/A 200,638 1.30

 

A-18

 

 

CGCMT 2018-B2 Annex A
                             
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Debt Yield on Underwritten Net Cash Flow (%) Appraised Value ($) Appraisal Date Cut-off Date LTV Ratio (%) LTV Ratio at Maturity / ARD (%) Occupancy (%) (5) Occupancy Date ADR ($) RevPAR ($)
1 Loan 8, 9, 10 BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio 9.0% 394,160,000 Various 58.1% 58.1% 92.2% 12/31/2017 NAP NAP
1.01 Property       Extra Space Washington   47,490,000 11/30/2017     92.1% 12/31/2017 NAP NAP
1.02 Property       Extra Space San Jose   24,750,000 11/27/2017     89.9% 12/31/2017 NAP NAP
1.03 Property       Extra Space San Diego   21,760,000 12/1/2017     88.1% 12/31/2017 NAP NAP
1.04 Property       Extra Space Panorama City   21,550,000 11/30/2017     92.7% 12/31/2017 NAP NAP
1.05 Property       Extra Space Norwalk   22,150,000 11/30/2017     92.8% 12/31/2017 NAP NAP
1.06 Property       Extra Space Miami East   19,600,000 11/28/2017     91.8% 12/31/2017 NAP NAP
1.07 Property       Extra Space Miami West   19,000,000 11/28/2017     95.7% 12/31/2017 NAP NAP
1.08 Property       Extra Space Palo Alto   18,230,000 11/27/2017     92.1% 12/31/2017 NAP NAP
1.09 Property       Extra Space Covina   17,450,000 11/30/2017     91.9% 12/31/2017 NAP NAP
1.10 Property       Extra Space Gaithersburg   14,350,000 12/1/2017     91.5% 12/31/2017 NAP NAP
1.11 Property       Extra Space Philadelphia   13,860,000 11/27/2017     93.9% 12/31/2017 NAP NAP
1.12 Property       Extra Space Westminster   15,680,000 11/29/2017     94.7% 12/31/2017 NAP NAP
1.13 Property       Extra Space Newark   12,590,000 11/27/2017     91.1% 12/31/2017 NAP NAP
1.14 Property       Extra Space Essex   11,340,000 11/30/2017     93.5% 12/31/2017 NAP NAP
1.15 Property       Extra Space New Bedford   10,300,000 11/28/2017     93.6% 12/31/2017 NAP NAP
1.16 Property       Extra Space Birmingham   9,250,000 11/27/2017     94.8% 12/31/2017 NAP NAP
1.17 Property       Extra Space Haverhill   11,680,000 11/29/2017     86.6% 12/31/2017 NAP NAP
1.18 Property       Extra Space Shrewsbury   9,020,000 11/28/2017     92.1% 12/31/2017 NAP NAP
1.19 Property       Extra Space Dallas   7,650,000 11/28/2017     90.0% 12/31/2017 NAP NAP
1.20 Property       Extra Space Enfield   7,680,000 11/25/2017     93.0% 12/31/2017 NAP NAP
1.21 Property       Extra Space San Diego Miramar   7,050,000 12/1/2017     92.3% 12/31/2017 NAP NAP
1.22 Property       Extra Space Shawnee   5,670,000 12/1/2017     95.1% 12/31/2017 NAP NAP
1.23 Property       Extra Space Overland Park   5,620,000 12/4/2017     94.3% 12/31/2017 NAP NAP
1.24 Property       Extra Space Tucson   4,270,000 11/28/2017     91.3% 12/31/2017 NAP NAP
2 Loan 11 MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West 8.2% 78,700,000 11/16/2017 68.9% 60.5% 90.5% 12/7/2017 NAP NAP
2.01 Property       Park Place East   40,400,000 11/16/2017     93.7% 12/7/2017 NAP NAP
2.02 Property       Park Place West   38,300,000 11/16/2017     87.3% 12/7/2017 NAP NAP
3 Loan 8, 12, 13, 14, 15, 16 CREFI Citi Real Estate Funding Inc. and Barclays Bank PLC The SoCal Portfolio 9.4% 386,140,000 Various 59.4% 54.7% 83.8% 1/31/2018 NAP NAP
3.01 Property       Aliso Viejo Commerce Center   39,500,000 12/8/2017     89.7% 1/31/2018 NAP NAP
3.02 Property       Transpark Commerce   35,300,000 11/30/2017     74.4% 1/31/2018 NAP NAP
3.03 Property       Wimbledon   30,700,000 11/29/2017     94.7% 1/31/2018 NAP NAP
3.04 Property       Palmdale Place   31,700,000 11/29/2017     89.1% 1/31/2018 NAP NAP
3.05 Property       Sierra Gateway   23,000,000 11/29/2017     76.6% 1/31/2018 NAP NAP
3.06 Property       Fresno Industrial Center   19,400,000 12/5/2017     97.2% 1/31/2018 NAP NAP
3.07 Property       Upland Freeway   21,100,000 12/8/2017     94.4% 1/31/2018 NAP NAP
3.08 Property       Commerce Corporate Center   18,700,000 12/6/2017     93.1% 1/31/2018 NAP NAP
3.09 Property       Moreno Valley   16,100,000 11/30/2017     94.0% 1/31/2018 NAP NAP
3.10 Property       Airport One Office Park   16,100,000 12/7/2017     100.0% 1/31/2018 NAP NAP
3.11 Property       Colton Courtyard   20,300,000 11/30/2017     65.2% 1/31/2018 NAP NAP
3.12 Property       The Abbey Center   10,800,000 12/1/2017     86.5% 1/31/2018 NAP NAP
3.13 Property       Upland Commerce Center   12,000,000 12/8/2017     86.0% 1/31/2018 NAP NAP
3.14 Property       Diamond Bar   9,170,000 11/25/2017     100.0% 1/31/2018 NAP NAP
3.15 Property       Atlantic Plaza   8,650,000 11/23/2017     100.0% 1/31/2018 NAP NAP
3.16 Property       Ming Office Park   18,100,000 12/5/2017     56.5% 1/31/2018 NAP NAP
3.17 Property       10th Street Commerce Center   18,900,000 11/29/2017     52.3% 1/31/2018 NAP NAP
3.18 Property       Cityview Plaza   8,850,000 12/6/2017     96.4% 1/31/2018 NAP NAP
3.19 Property       Garden Grove Town Center   4,770,000 12/8/2017     100.0% 1/31/2018 NAP NAP
3.20 Property       30th Street Commerce Center   7,130,000 11/30/2017     49.5% 1/31/2018 NAP NAP
3.21 Property       Mt. Vernon Commerce Center   3,420,000 12/9/2017     77.8% 1/31/2018 NAP NAP
3.22 Property       Anaheim Stadium Industrial   3,360,000 12/4/2017     100.0% 1/31/2018 NAP NAP
3.23 Property       25th Street Commerce Center   4,320,000 11/30/2017     58.8% 1/31/2018 NAP NAP
3.24 Property       Fresno Airport   4,770,000 12/5/2017     47.0% 1/31/2018 NAP NAP
4 Loan 17, 18 SMF V Starwood Mortgage Capital LLC Westin Tysons Corner 10.8% 79,000,000 1/1/2018 60.8% 50.5% 67.3% 12/31/2017 153.18 103.05
5 Loan 8, 19 MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio 8.5% 299,250,000 11/1/2017 65.0% 65.0% 95.1% 9/30/2017 NAP NAP
5.01 Property       Henderson - Stephanie Place   18,700,000 11/1/2017     97.0% 9/30/2017 NAP NAP
5.02 Property       Brookfield - Federal Road   13,800,000 11/1/2017     97.7% 9/30/2017 NAP NAP
5.03 Property       Kingston - Sawkill Road   12,400,000 11/1/2017     93.2% 9/30/2017 NAP NAP
5.04 Property       Lake Elsinore - Central Avenue   12,300,000 11/1/2017     92.6% 9/30/2017 NAP NAP
5.05 Property       Doylestown - North Broad Street   11,400,000 11/1/2017     96.0% 9/30/2017 NAP NAP
5.06 Property       Pennsauken - South Crescent Boulevard   12,300,000 11/1/2017     94.4% 9/30/2017 NAP NAP
5.07 Property       New Paltz - South Putt Corners Road   10,900,000 11/1/2017     94.7% 9/30/2017 NAP NAP
5.08 Property       Tyngsborough - Industrial Way   10,300,000 11/1/2017     94.1% 9/30/2017 NAP NAP
5.09 Property       Hemet - South Sanderson   11,000,000 11/1/2017     93.0% 9/30/2017 NAP NAP
5.10 Property       Bensalem - 1525 Bristol Pike   10,800,000 11/1/2017     93.6% 9/30/2017 NAP NAP
5.11 Property       Eastpoint - Lakewood Avenue   11,150,000 11/1/2017     96.2% 9/30/2017 NAP NAP
5.12 Property       Howell - Route 9 South   10,000,000 11/1/2017     94.0% 9/30/2017 NAP NAP
5.13 Property       Lawrenceville - Hurricane Shoals Road   9,150,000 11/1/2017     94.9% 9/30/2017 NAP NAP
5.14 Property       Lawnside - White Horse Pike   10,300,000 11/1/2017     96.3% 9/30/2017 NAP NAP
5.15 Property       Phoenix - West Peoria   9,300,000 11/1/2017     94.6% 9/30/2017 NAP NAP
5.16 Property       Mount Laurel - Ark Road   7,700,000 11/1/2017     96.6% 9/30/2017 NAP NAP
5.17 Property       Burlington - Cadillac Road   7,700,000 11/1/2017     97.5% 9/30/2017 NAP NAP
5.18 Property       Cherry Hill - Marlton Pike   7,500,000 11/1/2017     96.8% 9/30/2017 NAP NAP
5.19 Property       Bensalem - Knights Road   7,600,000 11/1/2017     95.8% 9/30/2017 NAP NAP
5.20 Property       Albuquerque - Ellison Road Northwest   6,900,000 11/1/2017     95.6% 9/30/2017 NAP NAP
5.21 Property       Modesto - Crows Landing   6,000,000 11/1/2017     96.9% 9/30/2017 NAP NAP
5.22 Property       Auburndale - US Highway 92 West   5,700,000 11/1/2017     95.8% 9/30/2017 NAP NAP
5.23 Property       San Bernardino - West Club Center Drive   6,300,000 11/1/2017     99.2% 9/30/2017 NAP NAP
5.24 Property       Memphis - Mount Moriah Terrace   5,650,000 11/1/2017     93.1% 9/30/2017 NAP NAP
5.25 Property       Hesperia - Mariposa Road   5,600,000 11/1/2017     96.8% 9/30/2017 NAP NAP
5.26 Property       Memphis - Covington Way   5,300,000 11/1/2017     95.1% 9/30/2017 NAP NAP
5.27 Property       St. Louis - Halls Ferry Road   5,100,000 11/1/2017     91.3% 9/30/2017 NAP NAP
5.28 Property       Killeen - Jasper Drive   6,000,000 10/7/2017     90.8% 9/30/2017 NAP NAP
5.29 Property       Albuquerque - Airport Drive Northwest   4,500,000 11/1/2017     97.1% 9/30/2017 NAP NAP
5.30 Property       Memphis - Gateway Drive   3,650,000 11/1/2017     93.9% 9/30/2017 NAP NAP
5.31 Property       Victorville - Yates Road   3,800,000 11/1/2017     96.7% 9/30/2017 NAP NAP
5.32 Property       Las Vegas - North Lamont Street   3,800,000 11/1/2017     94.9% 9/30/2017 NAP NAP
5.33 Property       Columbus - East Main Street   2,750,000 11/1/2017     94.9% 9/30/2017 NAP NAP
5.34 Property       Memphis - Raleigh-LaGrange   2,700,000 11/1/2017     94.9% 9/30/2017 NAP NAP
5.35 Property       Memphis - 5675 Summer Avenue   2,350,000 11/1/2017     92.0% 9/30/2017 NAP NAP
5.36 Property       Memphis - Madison Avenue   2,250,000 11/1/2017     86.5% 9/30/2017 NAP NAP

 

A-19

 

 

CGCMT 2018-B2 Annex A
                             
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Debt Yield on Underwritten Net Cash Flow (%) Appraised Value ($) Appraisal Date Cut-off Date LTV Ratio (%) LTV Ratio at Maturity / ARD (%) Occupancy (%) (5) Occupancy Date ADR ($) RevPAR ($)
6 Loan 8, 20, 21, 22, 23, 24, 25 CREFI Citi Real Estate Funding Inc. Red Building 14.7% 286,700,000 10/27/2017 27.9% 27.9% 74.3% 12/18/2017 NAP NAP
7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons 9.6% 59,500,000 12/20/2017 62.2% 62.2% 89.3% 1/1/2018 NAP NAP
8 Loan 26 SMF V Starwood Mortgage Capital LLC Oxford Exchange 10.1% 54,000,000 12/8/2017 68.3% 57.1% 99.2% 12/22/2017 NAP NAP
9 Loan 27, 28, 29, 30 CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking 8.2% 59,000,000 1/2/2018 59.7% 59.7% 100.0% 3/1/2018 NAP NAP
10 Loan 8, 31, 32 MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center 9.2% 82,100,000 11/16/2017 62.0% 46.3% 100.0% 3/1/2018 NAP NAP
11 Loan 8 MSMCH Morgan Stanley Bank, N.A. One Newark Center 9.0% 94,000,000 10/10/2017 70.8% 61.6% 90.0% 11/1/2017 NAP NAP
12 Loan 8, 33, 34, 35, 36 CREFI Citi Real Estate Funding Inc. Braddock Metro Center 9.1% 111,140,000 11/3/2017 66.8% 61.2% 92.4% 11/1/2017 NAP NAP
13 Loan 37, 38 SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard 9.6% 50,930,000 11/16/2017 56.9% 56.9% 89.1% 10/1/2017 NAP NAP
14 Loan 39 SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center 9.8% 42,300,000 11/6/2017 64.8% 52.6% 100.0% 12/1/2017 NAP NAP
15 Loan 8, 40, 41, 42 SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point 10.7% 250,000,000 1/8/2018 60.0% 60.0% 95.4% 1/11/2018 NAP NAP
16 Loan 43 MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza 10.2% 48,400,000 11/6/2017 51.7% 47.0% 95.5% 9/30/2017 NAP NAP
17 Loan 44, 45, 46, 47 CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio 10.4% 44,300,000 10/25/2017 52.9% 45.2% 74.8% 8/31/2017 168.38 125.98
17.01 Property       Willows Hotel   16,000,000 10/25/2017     74.1% 8/31/2017 165.77 122.80
17.02 Property       Majestic Hotel   15,400,000 10/25/2017     76.1% 8/31/2017 170.20 129.58
17.03 Property       City Suites Hotel   12,900,000 10/25/2017     74.2% 8/31/2017 169.41 125.72
18 Loan 48 BANA Bank of America, N.A. Stor-All New Orleans Portfolio 9.1% 39,570,000 12/18/2017 59.4% 59.4% 80.8% 2/5/2018 NAP NAP
18.01 Property       Stor-All Tchoupitoulas   21,500,000 12/18/2017     79.8% 2/5/2018 NAP NAP
18.02 Property       Stor-All Gentilly Woods   16,350,000 12/18/2017     81.8% 2/5/2018 NAP NAP
19 Loan 49, 50 MSMCH Morgan Stanley Bank, N.A. Galleria Commons 10.4% 31,500,000 12/15/2017 69.7% 56.8% 100.0% 1/5/2018 NAP NAP
20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage 8.3% 35,500,000 11/16/2017 57.9% 57.9% 87.6% 1/8/2018 NAP NAP
21 Loan 8, 51, 52, 53, 54 SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park 11.2% 56,800,000 1/16/2018 61.6% 46.3% 83.5% 2/1/2018 NAP NAP
22 Loan 55, 56 CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South 10.8% 26,600,000 12/12/2017 69.5% 61.0% 95.2% 11/7/2017 NAP NAP
23 Loan 57 BANA Bank of America, N.A. La Habra Towne Center 8.9% 34,700,000 12/1/2017 51.9% 51.9% 97.9% 12/13/2017 NAP NAP
24 Loan 58 CREFI Citi Real Estate Funding Inc. Aventura Business Park 9.4% 29,600,000 12/29/2017 60.8% 60.8% 93.7% 12/18/2017 NAP NAP
25 Loan 59 CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio 7.6% 29,000,000 11/30/2017 60.5% 60.5% 100.0% 2/1/2018 NAP NAP
25.01 Property       185 North Morgan Retail   13,300,000 11/30/2017     100.0% 2/1/2018 NAP NAP
25.02 Property       820 West Lake Retail   9,500,000 11/30/2017     100.0% 2/1/2018 NAP NAP
25.03 Property       219 North Green Retail   6,200,000 11/30/2017     100.0% 2/1/2018 NAP NAP
26 Loan 8 BANA Bank of America, N.A. Warwick Mall 12.2% 158,000,000 7/28/2017 47.5% 43.4% 95.7% 11/17/2017 NAP NAP
27 Loan 60, 61 CREFI Citi Real Estate Funding Inc. Courtyard Reno 12.4% 27,200,000 1/1/2020 63.3% 59.2% 81.6% 12/31/2017 139.28 113.68
28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen 10.6% 22,800,000 12/4/2017 70.3% 66.8% 94.9% 9/28/2017 NAP NAP
29 Loan 62, 63 CREFI Citi Real Estate Funding Inc. 50 Racetrack Road 9.8% 26,000,000 12/18/2017 61.5% 61.5% 100.0% 12/6/2017 NAP NAP
30 Loan 64, 65 BANA Bank of America, N.A. Residence Inn - West Orange, NJ 12.5% 27,700,000 10/4/2017 53.5% 44.2% 81.7% 12/31/2017 180.56 147.59
31 Loan 66, 67 SMF V Starwood Mortgage Capital LLC Arapaho & Gessner 10.4% 21,800,000 11/2/2017 63.3% 54.3% 93.6% Various NAP NAP
31.01 Property       Arapaho   8,500,000 11/2/2017     85.4% 10/1/2017 NAP NAP
31.02 Property       Gessner   13,300,000 11/2/2017     100.0% 3/6/2018 NAP NAP
32 Loan 68, 69 MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington 11.7% 18,600,000 12/1/2017 68.5% 56.1% 74.5% 10/31/2017 116.92 87.11
33 Loan 70, 71 CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking 8.4% 16,700,000 12/6/2017 62.9% 55.9% 52.3% 11/30/2017 NAP NAP
34 Loan 8, 72 CREFI Citi Real Estate Funding Inc. Two Harbor Point Square 10.5% 80,000,000 10/6/2017 61.9% 56.4% 94.3% 9/1/2017 NAP NAP
35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio 18.6% 16,800,000 10/19/2017 59.3% 25.0% 83.5% 11/30/2017 NAP NAP
36 Loan 73 SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio 10.4% 12,550,000 12/7/2017 69.3% 60.0% 95.7% 1/17/2018 NAP NAP
36.01 Property       Cross Lakes Apartments   9,950,000 12/7/2017     96.2% 1/17/2018 NAP NAP
36.02 Property       Giant Oaks Apartments   2,600,000 12/7/2017     94.4% 1/17/2018 NAP NAP
37 Loan 74 BANA Bank of America, N.A. American Mini Storage Lake Forest 10.2% 14,120,000 12/4/2017 57.4% 57.4% 96.2% 1/20/2018 NAP NAP
38 Loan 75 MSMCH Morgan Stanley Bank, N.A. Gale Industrial 10.7% 19,000,000 12/8/2017 38.9% 38.9% 100.0% 11/1/2017 NAP NAP
39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison 9.7% 10,530,000 11/15/2017 65.1% 57.3% 89.7% 12/13/2017 NAP NAP
40 Loan 76 MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center 9.2% 9,080,000 11/27/2017 74.1% 60.8% 100.0% 12/22/2017 NAP NAP
41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments 9.6% 11,100,000 12/20/2017 58.1% 51.3% 94.6% 1/16/2018 NAP NAP
42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza 9.3% 10,860,000 11/17/2017 58.8% 53.9% 100.0% 12/4/2017 NAP NAP
43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village 8.6% 15,500,000 12/15/2017 39.0% 39.0% 96.3% 1/1/2018 NAP NAP
44 Loan 77, 78 SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building 9.1% 8,860,000 10/13/2017 64.9% 59.2% 100.0% 3/6/2018 NAP NAP
45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue 12.4% 10,000,000 12/1/2017 55.0% 55.0% 100.0% 1/5/2018 NAP NAP
46 Loan 79 CREFI Citi Real Estate Funding Inc. 452 West Broadway 7.1% 7,800,000 1/1/2018 64.1% 64.1% 100.0% 3/6/2018 NAP NAP
47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds 7.9% 6,380,000 12/8/2017 62.7% 58.2% 100.0% 3/6/2018 NAP NAP
48 Loan 80, 81 SMF V Starwood Mortgage Capital LLC Gateway Business Center 8.6% 5,280,000 12/7/2017 66.3% 56.0% 92.2% 1/11/2018 NAP NAP
49 Loan 82, 83 BANA Bank of America, N.A. 108-110 West Broughton Street 13.5% 7,950,000 12/13/2017 41.8% 41.8% 100.0% 1/4/2018 NAP NAP
50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio 9.7% 5,890,000 11/27/2017 54.3% 54.3% 92.3% 12/18/2017 NAP NAP
50.01 Property       2106 Bennett Apartments   2,830,000 11/27/2017     95.5% 12/18/2017 NAP NAP
50.02 Property       The Tribeca Apartments   3,060,000 11/27/2017     90.0% 12/18/2017 NAP NAP
51 Loan 84 SMF V Starwood Mortgage Capital LLC Sherman Plaza 13.3% 5,500,000 1/8/2018 45.5% 43.7% 82.7% 12/19/2017 NAP NAP
52 Loan 85 SMF V Starwood Mortgage Capital LLC Colonial Estates MHP 10.0% 2,870,000 1/17/2018 69.7% 48.3% 86.6% 2/6/2018 NAP NAP

 

A-20

 

 

CGCMT 2018-B2 Annex A
                     
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Largest Tenant Largest Tenant Sq Ft Largest Tenant Lease Expiration (6) Second Largest Tenant Second Largest Tenant Sq Ft
1 Loan 8, 9, 10 BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio          
1.01 Property       Extra Space Washington NAP     NAP  
1.02 Property       Extra Space San Jose NAP     NAP  
1.03 Property       Extra Space San Diego NAP     NAP  
1.04 Property       Extra Space Panorama City NAP     NAP  
1.05 Property       Extra Space Norwalk NAP     NAP  
1.06 Property       Extra Space Miami East NAP     NAP  
1.07 Property       Extra Space Miami West NAP     NAP  
1.08 Property       Extra Space Palo Alto NAP     NAP  
1.09 Property       Extra Space Covina NAP     NAP  
1.10 Property       Extra Space Gaithersburg NAP     NAP  
1.11 Property       Extra Space Philadelphia NAP     NAP  
1.12 Property       Extra Space Westminster NAP     NAP  
1.13 Property       Extra Space Newark NAP     NAP  
1.14 Property       Extra Space Essex NAP     NAP  
1.15 Property       Extra Space New Bedford NAP     NAP  
1.16 Property       Extra Space Birmingham NAP     NAP  
1.17 Property       Extra Space Haverhill NAP     NAP  
1.18 Property       Extra Space Shrewsbury NAP     NAP  
1.19 Property       Extra Space Dallas NAP     NAP  
1.20 Property       Extra Space Enfield NAP     NAP  
1.21 Property       Extra Space San Diego Miramar NAP     NAP  
1.22 Property       Extra Space Shawnee NAP     NAP  
1.23 Property       Extra Space Overland Park NAP     NAP  
1.24 Property       Extra Space Tucson NAP     NAP  
2 Loan 11 MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West          
2.01 Property       Park Place East CDI Management Corp. 70,559 12/31/2022 US Administrative Services 21,752
2.02 Property       Park Place West Metropolitan Council 34,385 7/31/2019 Strayer University 16,000
3 Loan 8, 12, 13, 14, 15, 16 CREFI Citi Real Estate Funding Inc. and Barclays Bank PLC The SoCal Portfolio          
3.01 Property       Aliso Viejo Commerce Center Tony Pepperoni Pizzeria 5,518 10/31/2025 Trusted Tire & Service 5,280
3.02 Property       Transpark Commerce County of San Bernardino 34,469 9/30/2024 FCA US, LLC 27,965
3.03 Property       Wimbledon Heritage Victor Valley Medical Group 41,875 9/30/2024 Desert Valley Medical Group 14,636
3.04 Property       Palmdale Place Antelope Valley Community College District 50,720 10/31/2046 CDC 9,809
3.05 Property       Sierra Gateway Dept of Children & Family Svc 49,500 2/29/2020 GSA (United States of America) 8,892
3.06 Property       Fresno Industrial Center Candor-AGS, Inc. 125,183 5/31/2020 Baker Distributing Co., LLC 50,107
3.07 Property       Upland Freeway Sit ‘n Sleep 13,222 1/31/2019 SWAAD of India 12,814
3.08 Property       Commerce Corporate Center Bank of America 13,312 9/30/2018 RGN-Commerce I, LLC 12,924
3.09 Property       Moreno Valley Goodyear Tire 6,467 5/31/2018 Iglesia Rios De Agua Viva - MV 6,100
3.10 Property       Airport One Office Park The Capital Group Companies 88,284 4/30/2025 NAP  
3.11 Property       Colton Courtyard Mor Furniture for Less, Inc. 26,802 12/31/2027 Goodwill Industries of So. CA 13,000
3.12 Property       The Abbey Center Jewish FAM SVC Of The Desert 4,301 1/31/2023 Karl T. Anderson 3,241
3.13 Property       Upland Commerce Center Salon Success Academy 15,780 12/31/2025 Dollar Tree 12,883
3.14 Property       Diamond Bar Montessori Academy 7,590 9/30/2026 Blooming Bay, Inc. 5,200
3.15 Property       Atlantic Plaza Tarzana Treatment Center, Inc. 10,857 4/30/2026 Kim’s Beauty Supply 5,756
3.16 Property       Ming Office Park Stantec Consulting Svcs, Inc. 25,203 3/31/2023 Ordiz Melby Architects, Inc. 5,255
3.17 Property       10th Street Commerce Center The Whole Wheatery 12,068 11/30/2025 Edwards Federal Credit Union 8,520
3.18 Property       Cityview Plaza The Abbey Management Co., LLC 11,822 5/31/2020 Co-Sales Company 5,386
3.19 Property       Garden Grove Town Center Kitchen Depot 5,400 11/30/2024 Orange County Medical Management 4,850
3.20 Property       30th Street Commerce Center B-1 Liquor 2,500 12/31/2022 Palmdale Premier Dental Care 2,160
3.21 Property       Mt. Vernon Commerce Center Mojave River Academy 9,590 5/31/2019 Heritage Bible Church 4,081
3.22 Property       Anaheim Stadium Industrial Labeltronix, LLC 46,611 1/31/2019 Block Tops, Inc. 17,280
3.23 Property       25th Street Commerce Center Siam Market 3,300 6/30/2023 Palm Plaza Pet Hospital, LLC 2,588
3.24 Property       Fresno Airport Tamiyasu, Smith, Horn, & Braun 5,350 4/30/2021 GSA (United States of America) 3,000
4 Loan 17, 18 SMF V Starwood Mortgage Capital LLC Westin Tysons Corner NAP     NAP  
5 Loan 8, 19 MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio          
5.01 Property       Henderson - Stephanie Place NAP     NAP  
5.02 Property       Brookfield - Federal Road NAP     NAP  
5.03 Property       Kingston - Sawkill Road NAP     NAP  
5.04 Property       Lake Elsinore - Central Avenue NAP     NAP  
5.05 Property       Doylestown - North Broad Street NAP     NAP  
5.06 Property       Pennsauken - South Crescent Boulevard NAP     NAP  
5.07 Property       New Paltz - South Putt Corners Road NAP     NAP  
5.08 Property       Tyngsborough - Industrial Way NAP     NAP  
5.09 Property       Hemet - South Sanderson NAP     NAP  
5.10 Property       Bensalem - 1525 Bristol Pike NAP     NAP  
5.11 Property       Eastpoint - Lakewood Avenue NAP     NAP  
5.12 Property       Howell - Route 9 South NAP     NAP  
5.13 Property       Lawrenceville - Hurricane Shoals Road NAP     NAP  
5.14 Property       Lawnside - White Horse Pike NAP     NAP  
5.15 Property       Phoenix - West Peoria NAP     NAP  
5.16 Property       Mount Laurel - Ark Road NAP     NAP  
5.17 Property       Burlington - Cadillac Road NAP     NAP  
5.18 Property       Cherry Hill - Marlton Pike NAP     NAP  
5.19 Property       Bensalem - Knights Road NAP     NAP  
5.20 Property       Albuquerque - Ellison Road Northwest NAP     NAP  
5.21 Property       Modesto - Crows Landing NAP     NAP  
5.22 Property       Auburndale - US Highway 92 West NAP     NAP  
5.23 Property       San Bernardino - West Club Center Drive NAP     NAP  
5.24 Property       Memphis - Mount Moriah Terrace NAP     NAP  
5.25 Property       Hesperia - Mariposa Road NAP     NAP  
5.26 Property       Memphis - Covington Way NAP     NAP  
5.27 Property       St. Louis - Halls Ferry Road NAP     NAP  
5.28 Property       Killeen - Jasper Drive NAP     NAP  
5.29 Property       Albuquerque - Airport Drive Northwest NAP     NAP  
5.30 Property       Memphis - Gateway Drive NAP     NAP  
5.31 Property       Victorville - Yates Road NAP     NAP  
5.32 Property       Las Vegas - North Lamont Street NAP     NAP  
5.33 Property       Columbus - East Main Street NAP     NAP  
5.34 Property       Memphis - Raleigh-LaGrange NAP     NAP  
5.35 Property       Memphis - 5675 Summer Avenue NAP     NAP  
5.36 Property       Memphis - Madison Avenue NAP     NAP  

 

A-21

 

 

CGCMT 2018-B2 Annex A
                     
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Largest Tenant Largest Tenant Sq Ft Largest Tenant Lease Expiration (6) Second Largest Tenant Second Largest Tenant Sq Ft
6 Loan 8, 20, 21, 22, 23, 24, 25 CREFI Citi Real Estate Funding Inc. Red Building WeWork 69,534 1/31/2030 Whalerock Industries 36,163
7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons Cinemark USA 54,604 1/1/2025 Books a Million 16,275
8 Loan 26 SMF V Starwood Mortgage Capital LLC Oxford Exchange Hobby Lobby 54,990 8/31/2021 Dick’s Sporting Goods 45,000
9 Loan 27, 28, 29, 30 CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking Columbia Sportswear 18,851 1/31/2019 NAP  
10 Loan 8, 31, 32 MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center Axcelis Technologies, Inc 417,313 1/30/2037 NAP  
11 Loan 8 MSMCH Morgan Stanley Bank, N.A. One Newark Center K&L Gates, LLP 52,148 1/31/2022 GSA IRS 45,075
12 Loan 8, 33, 34, 35, 36 CREFI Citi Real Estate Funding Inc. Braddock Metro Center GSA (United States Department of Agriculture) 131,000 5/31/2033 Alexandria City School Board 84,693
13 Loan 37, 38 SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard Vertex, Inc. 168,820 9/30/2028 NAP  
14 Loan 39 SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center Marshalls 30,589 1/31/2026 Barnes & Noble 23,682
15 Loan 8, 40, 41, 42 SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point Kronos Incorporated 505,664 2/6/2029 Verizon New England 314,981
16 Loan 43 MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza Big Lots 31,698 1/31/2020 New York Mart Group 22,859
17 Loan 44, 45, 46, 47 CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio          
17.01 Property       Willows Hotel NAP     NAP  
17.02 Property       Majestic Hotel NAP     NAP  
17.03 Property       City Suites Hotel NAP     NAP  
18 Loan 48 BANA Bank of America, N.A. Stor-All New Orleans Portfolio          
18.01 Property       Stor-All Tchoupitoulas NAP     NAP  
18.02 Property       Stor-All Gentilly Woods NAP     NAP  
19 Loan 49, 50 MSMCH Morgan Stanley Bank, N.A. Galleria Commons Burlington Coat Factory 85,000 3/31/2019 Babies “R” Us 37,882
20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage NAP     NAP  
21 Loan 8, 51, 52, 53, 54 SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park Florida Agency for Healthcare Administration 226,931 2/28/2035 Florida Department of Law Enforcement 23,993
22 Loan 55, 56 CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South General Dynamics 189,852 12/31/2024 Bloomington School 59,143
23 Loan 57 BANA Bank of America, N.A. La Habra Towne Center Northgate Market 48,593 3/31/2037 On the Hook Seafood & Grill 2,903
24 Loan 58 CREFI Citi Real Estate Funding Inc. Aventura Business Park Venner Trade Company 13,202 12/31/2018 Cold Air Distribution Ware 10,584
25 Loan 59 CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio          
25.01 Property       185 North Morgan Retail Shake Shack 3,220 5/31/2027 Taylor Gourmet 1,994
25.02 Property       820 West Lake Retail Momotaro 12,870 8/31/2027 Boka Restaurant Group 1,530
25.03 Property       219 North Green Retail Limitless Coffee 2,550 5/31/2028 Ramen-san 2,550
26 Loan 8 BANA Bank of America, N.A. Warwick Mall JC Penney 137,952 3/31/2020 Jordan’s Furniture 113,743
27 Loan 60, 61 CREFI Citi Real Estate Funding Inc. Courtyard Reno NAP     NAP  
28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen Barnes & Noble 25,002 6/30/2020 Old Navy, LLC 16,786
29 Loan 62, 63 CREFI Citi Real Estate Funding Inc. 50 Racetrack Road Burlington Coat Factory 40,061 2/29/2028 AutoZone 36,481
30 Loan 64, 65 BANA Bank of America, N.A. Residence Inn - West Orange, NJ NAP     NAP  
31 Loan 66, 67 SMF V Starwood Mortgage Capital LLC Arapaho & Gessner          
31.01 Property       Arapaho Aprima Medical Software, Inc. 55,000 3/31/2024 D&E Structures Consulting Engineers 4,073
31.02 Property       Gessner Laboratory Corporation of America 92,729 12/31/2024 NAP  
32 Loan 68, 69 MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington NAP     NAP  
33 Loan 70, 71 CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking Leanarch, Inc. 4,650 7/21/2022 Alessandra Raschkovsky, DDS 1,308
34 Loan 8, 72 CREFI Citi Real Estate Funding Inc. Two Harbor Point Square X.L. Global Services, Inc. 47,838 9/30/2022 Structured Portfolio Management, L.L.C. 23,919
35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio PNC Bank 151,280 7/31/2019 Huffy Corporation 49,814
36 Loan 73 SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio          
36.01 Property       Cross Lakes Apartments NAP     NAP  
36.02 Property       Giant Oaks Apartments NAP     NAP  
37 Loan 74 BANA Bank of America, N.A. American Mini Storage Lake Forest NAP     NAP  
38 Loan 75 MSMCH Morgan Stanley Bank, N.A. Gale Industrial Sierra Electronics 22,813 1/31/2033 MBA Trading 22,527
39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison NAP     NAP  
40 Loan 76 MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center Mattress One 3,205 5/31/2022 National Vision 3,202
41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments NAP     NAP  
42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza United Supermarkets (Amigos) 51,133 1/31/2021 Dollar Tree 8,000
43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village Stater Bros. 44,152 4/3/2020 Turner’s Outdoors 6,769
44 Loan 77, 78 SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building Clorox Sales Company 30,829 10/31/2026 NAP  
45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue Times Microwave (division of Amphenol) 136,000 12/31/2027 Amphenol 30,000
46 Loan 79 CREFI Citi Real Estate Funding Inc. 452 West Broadway Lamy 2,150 7/31/2028 NAP  
47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds PNC Bank 3,000 12/31/2037 NAP  
48 Loan 80, 81 SMF V Starwood Mortgage Capital LLC Gateway Business Center Garage KRU Health & Fitness 6,000 6/30/2022 New Community Church 6,000
49 Loan 82, 83 BANA Bank of America, N.A. 108-110 West Broughton Street Tommy Bahama 2,585 3/31/2026 Bluemercury 2,432
50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio          
50.01 Property       2106 Bennett Apartments NAP     NAP  
50.02 Property       The Tribeca Apartments NAP     NAP  
51 Loan 84 SMF V Starwood Mortgage Capital LLC Sherman Plaza Richardson Auto Glass 4,423 10/31/2018 Cascade Water Service 4,325
52 Loan 85 SMF V Starwood Mortgage Capital LLC Colonial Estates MHP NAP     NAP  

 

A-22

 

 

CGCMT 2018-B2 Annex A
                     
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Second Largest Tenant Lease Expiration (6) Third Largest Tenant Third Largest Tenant Sq Ft Third Largest Tenant Lease Expiration (6) Fourth Largest Tenant
1 Loan 8, 9, 10 BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio          
1.01 Property       Extra Space Washington   NAP     NAP
1.02 Property       Extra Space San Jose   NAP     NAP
1.03 Property       Extra Space San Diego   NAP     NAP
1.04 Property       Extra Space Panorama City   NAP     NAP
1.05 Property       Extra Space Norwalk   NAP     NAP
1.06 Property       Extra Space Miami East   NAP     NAP
1.07 Property       Extra Space Miami West   NAP     NAP
1.08 Property       Extra Space Palo Alto   NAP     NAP
1.09 Property       Extra Space Covina   NAP     NAP
1.10 Property       Extra Space Gaithersburg   NAP     NAP
1.11 Property       Extra Space Philadelphia   NAP     NAP
1.12 Property       Extra Space Westminster   NAP     NAP
1.13 Property       Extra Space Newark   NAP     NAP
1.14 Property       Extra Space Essex   NAP     NAP
1.15 Property       Extra Space New Bedford   NAP     NAP
1.16 Property       Extra Space Birmingham   NAP     NAP
1.17 Property       Extra Space Haverhill   NAP     NAP
1.18 Property       Extra Space Shrewsbury   NAP     NAP
1.19 Property       Extra Space Dallas   NAP     NAP
1.20 Property       Extra Space Enfield   NAP     NAP
1.21 Property       Extra Space San Diego Miramar   NAP     NAP
1.22 Property       Extra Space Shawnee   NAP     NAP
1.23 Property       Extra Space Overland Park   NAP     NAP
1.24 Property       Extra Space Tucson   NAP     NAP
2 Loan 11 MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West          
2.01 Property       Park Place East 12/31/2019 University of MN Physicians 11,129 7/31/2021 Stanley Consultants, Inc.
2.02 Property       Park Place West 8/31/2019 Dispute Mgmt. Services 14,892 5/31/2024 McKinley Group, Inc.
3 Loan 8, 12, 13, 14, 15, 16 CREFI Citi Real Estate Funding Inc. and Barclays Bank PLC The SoCal Portfolio          
3.01 Property       Aliso Viejo Commerce Center 3/31/2025 Big O Tires, LLC 3,925 7/31/2023 Aliso Foreign Car
3.02 Property       Transpark Commerce 7/31/2028 Xerox Corporation 8,090 1/31/2022 L. Humphreys, M. Humphreys and Behavioral Autism Therapies, LLC
3.03 Property       Wimbledon 6/30/2021 St. Joseph Heritage Healthcare 13,610 1/31/2020 RadNet Management, Inc.
3.04 Property       Palmdale Place 8/31/2022 Department of Mental Health 9,255 MTM Women, Infants & Children
3.05 Property       Sierra Gateway 1/14/2019 BAE Systems Tech. Solutions 8,525 4/30/2019 GSA (United States of America)
3.06 Property       Fresno Industrial Center 8/31/2023 San Joaquin Stairs, Inc. 12,500 10/31/2022 Amarr Company Inc.
3.07 Property       Upland Freeway 2/28/2025 Lamps Plus 11,120 12/31/2018 GSA (United States of America)
3.08 Property       Commerce Corporate Center 2/29/2028 PIA-SC Insurance Services, Inc 12,924 11/30/2021 MJIC, Inc.
3.09 Property       Moreno Valley 9/30/2018 Pulido’s Wheels and Tires 5,967 11/30/2022 Payless Auto Care
3.10 Property       Airport One Office Park   NAP     NAP
3.11 Property       Colton Courtyard 5/31/2021 Tire Guys 6,208 10/31/2020 Hand Car Wash USA
3.12 Property       The Abbey Center 3/31/2019 Lawyers Title Company 3,013 12/31/2021 West Dermatology and Surgery Medical Group
3.13 Property       Upland Commerce Center 1/31/2022 Quest Diagnostics 3,316 4/30/2020 Gia Monae
3.14 Property       Diamond Bar 8/31/2024 Red Dragon Karate 2,325 8/31/2022 Intiraymi Restaurant
3.15 Property       Atlantic Plaza 1/31/2020 The City of Long Beach 4,079 1/15/2021 Laundromat
3.16 Property       Ming Office Park 7/31/2018 Insight Enviro. Consultants, Inc. 4,418 11/30/2019 Swanson Engineering
3.17 Property       10th Street Commerce Center 12/31/2020 Medrano’s Restaurant 7,010 6/30/2022 Texas Cattle Company
3.18 Property       Cityview Plaza 12/31/2022 CARD 4,739 5/31/2020 Behavioral Support Partnership
3.19 Property       Garden Grove Town Center 3/31/2022 Los Cotijas Mexican Grill 2,360 8/31/2020 NAP
3.20 Property       30th Street Commerce Center 7/31/2018 Emely’s Store Water & More 1,660 3/31/2020 Amer. Medical Response
3.21 Property       Mt. Vernon Commerce Center 2/28/2023 In Roads Creative Programs 3,508 7/31/2022 Child ADVS of San Bernardino
3.22 Property       Anaheim Stadium Industrial 3/31/2020 Dept. of Food & Agriculture 14,040 12/31/2018 Optical Science Company
3.23 Property       25th Street Commerce Center 4/30/2021 Shandra’s Thai Cuisine 2,200 7/31/2023 Shears By Friends Beauty Salon
3.24 Property       Fresno Airport 8/5/2021 Briggs Field Services, Inc. 2,668 MTM Fresno Yosemite Health Care
4 Loan 17, 18 SMF V Starwood Mortgage Capital LLC Westin Tysons Corner   NAP     NAP
5 Loan 8, 19 MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio          
5.01 Property       Henderson - Stephanie Place   NAP     NAP
5.02 Property       Brookfield - Federal Road   NAP     NAP
5.03 Property       Kingston - Sawkill Road   NAP     NAP
5.04 Property       Lake Elsinore - Central Avenue   NAP     NAP
5.05 Property       Doylestown - North Broad Street   NAP     NAP
5.06 Property       Pennsauken - South Crescent Boulevard   NAP     NAP
5.07 Property       New Paltz - South Putt Corners Road   NAP     NAP
5.08 Property       Tyngsborough - Industrial Way   NAP     NAP
5.09 Property       Hemet - South Sanderson   NAP     NAP
5.10 Property       Bensalem - 1525 Bristol Pike   NAP     NAP
5.11 Property       Eastpoint - Lakewood Avenue   NAP     NAP
5.12 Property       Howell - Route 9 South   NAP     NAP
5.13 Property       Lawrenceville - Hurricane Shoals Road   NAP     NAP
5.14 Property       Lawnside - White Horse Pike   NAP     NAP
5.15 Property       Phoenix - West Peoria   NAP     NAP
5.16 Property       Mount Laurel - Ark Road   NAP     NAP
5.17 Property       Burlington - Cadillac Road   NAP     NAP
5.18 Property       Cherry Hill - Marlton Pike   NAP     NAP
5.19 Property       Bensalem - Knights Road   NAP     NAP
5.20 Property       Albuquerque - Ellison Road Northwest   NAP     NAP
5.21 Property       Modesto - Crows Landing   NAP     NAP
5.22 Property       Auburndale - US Highway 92 West   NAP     NAP
5.23 Property       San Bernardino - West Club Center Drive   NAP     NAP
5.24 Property       Memphis - Mount Moriah Terrace   NAP     NAP
5.25 Property       Hesperia - Mariposa Road   NAP     NAP
5.26 Property       Memphis - Covington Way   NAP     NAP
5.27 Property       St. Louis - Halls Ferry Road   NAP     NAP
5.28 Property       Killeen - Jasper Drive   NAP     NAP
5.29 Property       Albuquerque - Airport Drive Northwest   NAP     NAP
5.30 Property       Memphis - Gateway Drive   NAP     NAP
5.31 Property       Victorville - Yates Road   NAP     NAP
5.32 Property       Las Vegas - North Lamont Street   NAP     NAP
5.33 Property       Columbus - East Main Street   NAP     NAP
5.34 Property       Memphis - Raleigh-LaGrange   NAP     NAP
5.35 Property       Memphis - 5675 Summer Avenue   NAP     NAP
5.36 Property       Memphis - Madison Avenue   NAP     NAP

 

A-23

 

 

CGCMT 2018-B2 Annex A
                     
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Second Largest Tenant Lease Expiration (6) Third Largest Tenant Third Largest Tenant Sq Ft Third Largest Tenant Lease Expiration (6) Fourth Largest Tenant
6 Loan 8, 20, 21, 22, 23, 24, 25 CREFI Citi Real Estate Funding Inc. Red Building 10/31/2026 Gaumont Television USA 30,388 7/31/2027 Clique Media
7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons 2/28/2020 Arhaus Furniture 14,583 3/31/2020 Material Handling Services
8 Loan 26 SMF V Starwood Mortgage Capital LLC Oxford Exchange 1/31/2023 Ross Dress for Less 30,187 1/31/2022 TJ Maxx
9 Loan 27, 28, 29, 30 CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking   NAP     NAP
10 Loan 8, 31, 32 MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center   NAP     NAP
11 Loan 8 MSMCH Morgan Stanley Bank, N.A. One Newark Center 12/29/2019 GSA HUD 41,555 4/21/2018 Level 3 Communications
12 Loan 8, 33, 34, 35, 36 CREFI Citi Real Estate Funding Inc. Braddock Metro Center 5/31/2029 Close Up Foundation 13,594 12/31/2021 Gifts in Kind International / Good360
13 Loan 37, 38 SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard   NAP     NAP
14 Loan 39 SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center 3/31/2019 Michaels 23,100 2/28/2026 F21 Red
15 Loan 8, 40, 41, 42 SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point 12/31/2023; 5/31/2024 Arris Technology, Inc. 143,594 4/30/2027 Vantiv eCommerce, LLC
16 Loan 43 MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza 10/31/2022 Nassau Downs 11,945 7/31/2018 Bass
17 Loan 44, 45, 46, 47 CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio          
17.01 Property       Willows Hotel   NAP     NAP
17.02 Property       Majestic Hotel   NAP     NAP
17.03 Property       City Suites Hotel   NAP     NAP
18 Loan 48 BANA Bank of America, N.A. Stor-All New Orleans Portfolio          
18.01 Property       Stor-All Tchoupitoulas   NAP     NAP
18.02 Property       Stor-All Gentilly Woods   NAP     NAP
19 Loan 49, 50 MSMCH Morgan Stanley Bank, N.A. Galleria Commons 1/31/2023 Stein Mart 34,782 8/31/2022 TJ Maxx
20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage   NAP     NAP
21 Loan 8, 51, 52, 53, 54 SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park 4/30/2022 NAP     NAP
22 Loan 55, 56 CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South 12/31/2024 Ramalynn Montessori Academy 18,390 6/30/2025 NAP
23 Loan 57 BANA Bank of America, N.A. La Habra Towne Center 12/15/2022 Pizza Press 2,357 9/30/2027 Jack-in-the-Box
24 Loan 58 CREFI Citi Real Estate Funding Inc. Aventura Business Park 4/30/2020 D’OR 24K Cosmetics 9,163 8/31/2018 Heat Swimwear Inc
25 Loan 59 CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio          
25.01 Property       185 North Morgan Retail 4/30/2028 Honeygrow 1,993 8/31/2027 Do-Rite Donuts & Chicken
25.02 Property       820 West Lake Retail 8/31/2022 NAP     NAP
25.03 Property       219 North Green Retail 4/30/2028 NAP     NAP
26 Loan 8 BANA Bank of America, N.A. Warwick Mall 12/31/2021 Showcase Cinemas 57,160 4/30/2021 Nordstrom, Inc.
27 Loan 60, 61 CREFI Citi Real Estate Funding Inc. Courtyard Reno   NAP     NAP
28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen 4/30/2020 Lane Bryant, Inc 4,859 5/31/2021 Kincaid’s Hamburgers
29 Loan 62, 63 CREFI Citi Real Estate Funding Inc. 50 Racetrack Road 6/15/2025 Aldi 21,463 4/30/2032 Wine Outlet East Brunswick LLC
30 Loan 64, 65 BANA Bank of America, N.A. Residence Inn - West Orange, NJ   NAP     NAP
31 Loan 66, 67 SMF V Starwood Mortgage Capital LLC Arapaho & Gessner          
31.01 Property       Arapaho 9/30/2021 XchangeLabs LLC 3,370 8/31/2020 NAP
31.02 Property       Gessner   NAP     NAP
32 Loan 68, 69 MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington   NAP     NAP
33 Loan 70, 71 CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking 9/30/2032 NAP     NAP
34 Loan 8, 72 CREFI Citi Real Estate Funding Inc. Two Harbor Point Square 11/30/2022 McKinsey & Company, Inc. 23,919 7/31/2021 Castleton Commodities
35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio 12/31/2024 MED3000 Health Solutions 20,075 3/31/2019 John Poe Architects LLC
36 Loan 73 SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio          
36.01 Property       Cross Lakes Apartments   NAP     NAP
36.02 Property       Giant Oaks Apartments   NAP     NAP
37 Loan 74 BANA Bank of America, N.A. American Mini Storage Lake Forest   NAP     NAP
38 Loan 75 MSMCH Morgan Stanley Bank, N.A. Gale Industrial 1/31/2033 Jarlin Cabinetry / US Honya 19,738 5/30/2019 Ollieroo
39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison   NAP     NAP
40 Loan 76 MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center 9/30/2021 Sleep Number 3,051 1/31/2028 Nails of America
41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments   NAP     NAP
42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza 2/28/2023 Family Dollar 8,000 4/30/2022 Rent-A-Center
43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village 12/31/2022 Animal Hospital 3,198 8/31/2020 Tri City Educators
44 Loan 77, 78 SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building   NAP     NAP
45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue 12/31/2027 NAP     NAP
46 Loan 79 CREFI Citi Real Estate Funding Inc. 452 West Broadway   NAP     NAP
47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds   NAP     NAP
48 Loan 80, 81 SMF V Starwood Mortgage Capital LLC Gateway Business Center 5/31/2021 Factory of Dreams 5,738 1/31/2019 International Pet Group
49 Loan 82, 83 BANA Bank of America, N.A. 108-110 West Broughton Street 1/31/2027 NAP     NAP
50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio          
50.01 Property       2106 Bennett Apartments   NAP     NAP
50.02 Property       The Tribeca Apartments   NAP     NAP
51 Loan 84 SMF V Starwood Mortgage Capital LLC Sherman Plaza 12/31/2018 Coxco General Contractors 4,200 8/31/2019 Vector Disease Control
52 Loan 85 SMF V Starwood Mortgage Capital LLC Colonial Estates MHP   NAP     NAP

 

A-24

 

 

CGCMT 2018-B2 Annex A
                       
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name 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
1 Loan 8, 9, 10 BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio            
1.01 Property       Extra Space Washington     NAP     11/10/2017
1.02 Property       Extra Space San Jose     NAP     11/10/2017
1.03 Property       Extra Space San Diego     NAP     11/10/2017
1.04 Property       Extra Space Panorama City     NAP     11/10/2017
1.05 Property       Extra Space Norwalk     NAP     11/10/2017
1.06 Property       Extra Space Miami East     NAP     11/10/2017
1.07 Property       Extra Space Miami West     NAP     11/10/2017
1.08 Property       Extra Space Palo Alto     NAP     11/10/2017
1.09 Property       Extra Space Covina     NAP     11/10/2017
1.10 Property       Extra Space Gaithersburg     NAP     11/10/2017
1.11 Property       Extra Space Philadelphia     NAP     12/21/2017
1.12 Property       Extra Space Westminster     NAP     11/10/2017
1.13 Property       Extra Space Newark     NAP     11/10/2017
1.14 Property       Extra Space Essex     NAP     11/21/2017
1.15 Property       Extra Space New Bedford     NAP     11/10/2017
1.16 Property       Extra Space Birmingham     NAP     11/10/2017
1.17 Property       Extra Space Haverhill     NAP     11/10/2017
1.18 Property       Extra Space Shrewsbury     NAP     1/2/2018
1.19 Property       Extra Space Dallas     NAP     11/10/2017
1.20 Property       Extra Space Enfield     NAP     11/7/2017
1.21 Property       Extra Space San Diego Miramar     NAP     11/7/2017
1.22 Property       Extra Space Shawnee     NAP     11/10/2017
1.23 Property       Extra Space Overland Park     NAP     11/10/2017
1.24 Property       Extra Space Tucson     NAP     11/7/2017
2 Loan 11 MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West            
2.01 Property       Park Place East 10,807 3/31/2019 Sentage Corporation 7,770 5/31/2018 11/27/2017
2.02 Property       Park Place West 10,040 5/31/2025 Examworks, Inc. 8,483 3/31/2023 11/27/2017
3 Loan 8, 12, 13, 14, 15, 16 CREFI Citi Real Estate Funding Inc. and Barclays Bank PLC The SoCal Portfolio            
3.01 Property       Aliso Viejo Commerce Center 3,740 12/31/2022 Mission Auto Service 3,520 8/31/2023 12/15/2017
3.02 Property       Transpark Commerce 5,576 5/31/2019 National Holistic Institute, Inc. 5,218 8/31/2024 12/7/2017
3.03 Property       Wimbledon 8,176 11/30/2022 El Dorado Broadcasters LLC 4,568 4/30/2021 12/8/2017
3.04 Property       Palmdale Place 7,000 3/31/2018 Kai’s Justice Learning Academy 6,245 3/31/2023 12/11/2017
3.05 Property       Sierra Gateway 4,996 5/16/2025 Montrose Travel 4,880 2/28/2019 12/8/2017
3.06 Property       Fresno Industrial Center 12,500 7/31/2020 Circuit Solutions, Inc. 7,500 10/31/2019 12/8/2017
3.07 Property       Upland Freeway 9,666 1/31/2022 Kelly Paper Company 8,264 11/30/2018 12/8/2017
3.08 Property       Commerce Corporate Center 8,850 12/31/2023 Pride Intermodal Inc. 3,977 7/31/2023 12/8/2017
3.09 Property       Moreno Valley 4,550 3/31/2025 El Surtidor Candy & Supplies 4,080 10/31/2021 12/15/2017
3.10 Property       Airport One Office Park     NAP     12/11/2017
3.11 Property       Colton Courtyard 4,000 1/31/2020 The Abbey Management Co 3,715 5/31/2018 12/15/2017
3.12 Property       The Abbey Center 2,875 3/31/2019 Southern Cal Desert Retina 2,726 8/31/2020 12/8/2017
3.13 Property       Upland Commerce Center 2,996 4/30/2024 3D Nail 2,617 4/30/2024 12/8/2017
3.14 Property       Diamond Bar 1,190 2/28/2021 State Farm Insurance 1,130 5/31/2021 12/14/2017
3.15 Property       Atlantic Plaza 2,870 6/30/2027 Mother’s Nutritional Center, Inc. 2,158 2/28/2023 12/8/2017
3.16 Property       Ming Office Park 3,690 7/31/2019 Dr. Raul Mendoza 3,370 11/30/2020 12/8/2017
3.17 Property       10th Street Commerce Center 6,480 3/31/2024 Round Table Pizza 3,000 12/31/2021 12/15/2017
3.18 Property       Cityview Plaza 4,528 11/30/2022 Favorday 4,281 4/30/2022 12/6/2017
3.19 Property       Garden Grove Town Center     NAP     12/6/2017
3.20 Property       30th Street Commerce Center 1,420 7/31/2021 Louie’s Cleaners 1,400 10/31/2018 12/15/2017
3.21 Property       Mt. Vernon Commerce Center 2,910 6/30/2020 New Life Center Christian Church 1,911 7/31/2022 12/8/2017
3.22 Property       Anaheim Stadium Industrial 12,000 2/28/2023 NAP     12/6/2017
3.23 Property       25th Street Commerce Center 2,200 11/30/2025 NAP     12/6/2017
3.24 Property       Fresno Airport 2,600 5/31/2021 Silver Air, LLC 1,641 2/28/2020 12/8/2017
4 Loan 17, 18 SMF V Starwood Mortgage Capital LLC Westin Tysons Corner     NAP     11/15/2017
5 Loan 8, 19 MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio            
5.01 Property       Henderson - Stephanie Place     NAP     11/3/2017
5.02 Property       Brookfield - Federal Road     NAP     11/3/2017
5.03 Property       Kingston - Sawkill Road     NAP     11/3/2017
5.04 Property       Lake Elsinore - Central Avenue     NAP     11/3/2017
5.05 Property       Doylestown - North Broad Street     NAP     11/3/2017
5.06 Property       Pennsauken - South Crescent Boulevard     NAP     11/3/2017
5.07 Property       New Paltz - South Putt Corners Road     NAP     11/3/2017
5.08 Property       Tyngsborough - Industrial Way     NAP     11/3/2017
5.09 Property       Hemet - South Sanderson     NAP     11/3/2017
5.10 Property       Bensalem - 1525 Bristol Pike     NAP     11/3/2017
5.11 Property       Eastpoint - Lakewood Avenue     NAP     11/3/2017
5.12 Property       Howell - Route 9 South     NAP     11/3/2017
5.13 Property       Lawrenceville - Hurricane Shoals Road     NAP     11/3/2017
5.14 Property       Lawnside - White Horse Pike     NAP     11/3/2017
5.15 Property       Phoenix - West Peoria     NAP     11/3/2017
5.16 Property       Mount Laurel - Ark Road     NAP     11/3/2017
5.17 Property       Burlington - Cadillac Road     NAP     11/3/2017
5.18 Property       Cherry Hill - Marlton Pike     NAP     11/3/2017
5.19 Property       Bensalem - Knights Road     NAP     11/3/2017
5.20 Property       Albuquerque - Ellison Road Northwest     NAP     11/3/2017
5.21 Property       Modesto - Crows Landing     NAP     11/3/2017
5.22 Property       Auburndale - US Highway 92 West     NAP     11/3/2017
5.23 Property       San Bernardino - West Club Center Drive     NAP     11/3/2017
5.24 Property       Memphis - Mount Moriah Terrace     NAP     11/3/2017
5.25 Property       Hesperia - Mariposa Road     NAP     11/3/2017
5.26 Property       Memphis - Covington Way     NAP     11/3/2017
5.27 Property       St. Louis - Halls Ferry Road     NAP     11/3/2017
5.28 Property       Killeen - Jasper Drive     NAP     11/3/2017
5.29 Property       Albuquerque - Airport Drive Northwest     NAP     11/3/2017
5.30 Property       Memphis - Gateway Drive     NAP     11/3/2017
5.31 Property       Victorville - Yates Road     NAP     11/3/2017
5.32 Property       Las Vegas - North Lamont Street     NAP     11/3/2017
5.33 Property       Columbus - East Main Street     NAP     11/3/2017
5.34 Property       Memphis - Raleigh-LaGrange     NAP     11/3/2017
5.35 Property       Memphis - 5675 Summer Avenue     NAP     11/3/2017
5.36 Property       Memphis - Madison Avenue     NAP     11/3/2017

 

A-25

 

 

CGCMT 2018-B2 Annex A
                       
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name 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
6 Loan 8, 20, 21, 22, 23, 24, 25 CREFI Citi Real Estate Funding Inc. Red Building 28,346 1/31/2026 Abrams Artist Agency 26,668 1/31/2028 10/31/2017
7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons 11,590 3/31/2023 Biaggi’s Ristorante Italiano 9,210 2/22/2020 12/28/2017
8 Loan 26 SMF V Starwood Mortgage Capital LLC Oxford Exchange 28,000 7/31/2021 Bed Bath & Beyond 20,950 1/31/2022 8/17/2017
9 Loan 27, 28, 29, 30 CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking     NAP     8/24/2017
10 Loan 8, 31, 32 MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center     NAP     11/28/2017
11 Loan 8 MSMCH Morgan Stanley Bank, N.A. One Newark Center 33,485 4/30/2020 Proskauer Rose, LLP 26,074 1/31/2020 11/30/2017
12 Loan 8, 33, 34, 35, 36 CREFI Citi Real Estate Funding Inc. Braddock Metro Center 12,968 12/31/2021 Phase2 Technology, LLC 11,348 12/31/2021 11/27/2017
13 Loan 37, 38 SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard     NAP     11/28/2017
14 Loan 39 SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center 22,000 1/31/2028 DSW Shoe Warehouse 18,620 1/31/2025 11/10/2017
15 Loan 8, 40, 41, 42 SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point 63,924 12/31/2021 (GSA) - IRS 36,752 8/14/2026 1/10/2018
16 Loan 43 MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza 11,523 12/31/2025 Party City 11,049 9/30/2021 11/14/2017
17 Loan 44, 45, 46, 47 CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio            
17.01 Property       Willows Hotel     NAP     11/3/2017
17.02 Property       Majestic Hotel     NAP     11/3/2017
17.03 Property       City Suites Hotel     NAP     11/3/2017
18 Loan 48 BANA Bank of America, N.A. Stor-All New Orleans Portfolio            
18.01 Property       Stor-All Tchoupitoulas     NAP     1/17/2018
18.02 Property       Stor-All Gentilly Woods     NAP     1/16/2018
19 Loan 49, 50 MSMCH Morgan Stanley Bank, N.A. Galleria Commons 30,824 1/31/2019 Dollar Tree 18,833 9/30/2020 12/18/2017
20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage     NAP     10/12/2017
21 Loan 8, 51, 52, 53, 54 SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park     NAP     1/26/2018
22 Loan 55, 56 CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South     NAP     12/19/2017
23 Loan 57 BANA Bank of America, N.A. La Habra Towne Center 2,152 10/31/2026 Tierra Mia 2,068 12/31/2022 12/6/2017
24 Loan 58 CREFI Citi Real Estate Funding Inc. Aventura Business Park 7,854 9/30/2019 Property Investment Advisors Group 5,236 1/31/2019 1/12/2018
25 Loan 59 CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio            
25.01 Property       185 North Morgan Retail 1,993 7/31/2027 NAP     1/15/2018
25.02 Property       820 West Lake Retail     NAP     1/15/2018
25.03 Property       219 North Green Retail     NAP     1/15/2018
26 Loan 8 BANA Bank of America, N.A. Warwick Mall 37,472 11/30/2022 Old Navy 22,579 1/31/2021 4/7/2017
27 Loan 60, 61 CREFI Citi Real Estate Funding Inc. Courtyard Reno     NAP     12/20/2017
28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen 4,835 5/31/2022 Venus Nail Spa 3,649 9/30/2021 12/12/2017
29 Loan 62, 63 CREFI Citi Real Estate Funding Inc. 50 Racetrack Road 13,584 1/1/2033 East Brunswick Burgers Inc 2,240 8/21/2027 12/18/2017
30 Loan 64, 65 BANA Bank of America, N.A. Residence Inn - West Orange, NJ     NAP     11/27/2017
31 Loan 66, 67 SMF V Starwood Mortgage Capital LLC Arapaho & Gessner            
31.01 Property       Arapaho     NAP     11/10/2017
31.02 Property       Gessner     NAP     11/10/2017
32 Loan 68, 69 MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington     NAP     12/13/2017
33 Loan 70, 71 CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking     NAP     1/8/2018
34 Loan 8, 72 CREFI Citi Real Estate Funding Inc. Two Harbor Point Square 16,574 5/31/2027 Insight Global 7,345 4/30/2022 10/11/2017
35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio 5,617 10/31/2022 Haley & Aldrich, Inc 3,530 5/31/2019 10/20/2017
36 Loan 73 SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio            
36.01 Property       Cross Lakes Apartments     NAP     12/20/2017
36.02 Property       Giant Oaks Apartments     NAP     12/20/2017
37 Loan 74 BANA Bank of America, N.A. American Mini Storage Lake Forest     NAP     12/14/2017
38 Loan 75 MSMCH Morgan Stanley Bank, N.A. Gale Industrial 13,526 10/31/2019 The Brainstorm Group 10,464 4/30/2019 12/21/2017
39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison     NAP     11/29/2017
40 Loan 76 MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center 2,886 12/31/2026 Realty Discovery Consultants 2,752 6/22/2019 9/21/2017
41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments     NAP     1/5/2018
42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza 4,300 12/31/2022 A-MAX Insurance 2,200 8/31/2020 11/30/2017
43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village 3,188 11/30/2018 Dr. Asmath Noor 2,304 11/30/2019 1/12/2018
44 Loan 77, 78 SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building     NAP     10/19/2017
45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue     NAP     11/30/2017
46 Loan 79 CREFI Citi Real Estate Funding Inc. 452 West Broadway     NAP     12/22/2017
47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds     NAP     12/18/2017
48 Loan 80, 81 SMF V Starwood Mortgage Capital LLC Gateway Business Center 4,702 8/31/2020 Singleshot Entertainment 3,822 12/14/2020 12/18/2017
49 Loan 82, 83 BANA Bank of America, N.A. 108-110 West Broughton Street     NAP     12/13/2017
50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio            
50.01 Property       2106 Bennett Apartments     NAP     12/13/2017
50.02 Property       The Tribeca Apartments     NAP     12/13/2017
51 Loan 84 SMF V Starwood Mortgage Capital LLC Sherman Plaza 4,179 3/31/2018 Screenmobile of Dallas 3,731 3/31/2020 1/23/2018
52 Loan 85 SMF V Starwood Mortgage Capital LLC Colonial Estates MHP     NAP     1/25/2018

 

A-26

 

 

CGCMT 2018-B2 Annex A
                             
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name 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 ($) Ongoing RE Tax Reserve ($) Upfront Insurance Reserve ($)
1 Loan 8, 9, 10 BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio           Various 0 0 915
1.01 Property       Extra Space Washington No NAP 12/1/2017 NAP NAP No      
1.02 Property       Extra Space San Jose No NAP 12/1/2017 12/1/2017 12% No      
1.03 Property       Extra Space San Diego No NAP 12/1/2017 12/1/2017 10% No      
1.04 Property       Extra Space Panorama City No NAP 12/1/2017 12/1/2017 23% Yes      
1.05 Property       Extra Space Norwalk No NAP 12/1/2017 12/1/2017 16% No      
1.06 Property       Extra Space Miami East No NAP 12/1/2017 NAP NAP No      
1.07 Property       Extra Space Miami West No NAP 12/1/2017 NAP NAP No      
1.08 Property       Extra Space Palo Alto No NAP 12/1/2017 12/1/2017 16% No      
1.09 Property       Extra Space Covina No NAP 12/1/2017 12/1/2017 16% No      
1.10 Property       Extra Space Gaithersburg No NAP 12/1/2017 NAP NAP No      
1.11 Property       Extra Space Philadelphia No NAP 12/1/2017 NAP NAP No      
1.12 Property       Extra Space Westminster No NAP 12/1/2017 12/1/2017 12% No      
1.13 Property       Extra Space Newark No NAP 12/1/2017 NAP NAP No      
1.14 Property       Extra Space Essex No NAP 12/1/2017 NAP NAP No      
1.15 Property       Extra Space New Bedford No NAP 12/1/2017 NAP NAP No      
1.16 Property       Extra Space Birmingham No NAP 12/1/2017 NAP NAP No      
1.17 Property       Extra Space Haverhill No NAP 12/1/2017 NAP NAP No      
1.18 Property       Extra Space Shrewsbury No NAP 12/1/2017 NAP NAP No      
1.19 Property       Extra Space Dallas No NAP 12/1/2017 NAP NAP No      
1.20 Property       Extra Space Enfield No NAP 12/1/2017 NAP NAP No      
1.21 Property       Extra Space San Diego Miramar No NAP 12/1/2017 12/1/2017 10% No      
1.22 Property       Extra Space Shawnee No NAP 12/1/2017 NAP NAP No      
1.23 Property       Extra Space Overland Park No NAP 12/1/2017 NAP NAP No      
1.24 Property       Extra Space Tucson No NAP 12/1/2017 NAP NAP No      
2 Loan 11 MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West           No 184,172 184,172 0
2.01 Property       Park Place East No NAP 11/27/2017 NAP NAP No      
2.02 Property       Park Place West No NAP 11/27/2017 NAP NAP No      
3 Loan 8, 12, 13, 14, 15, 16 CREFI Citi Real Estate Funding Inc. and Barclays Bank PLC The SoCal Portfolio           No 0 219,172 0
3.01 Property       Aliso Viejo Commerce Center No NAP 12/8/2017 12/8/2017 10% No      
3.02 Property       Transpark Commerce No NAP 12/8/2017 12/8/2017 15% No      
3.03 Property       Wimbledon No NAP 12/8/2017 12/8/2017 11% No      
3.04 Property       Palmdale Place No NAP 12/8/2017 12/8/2017 11% No      
3.05 Property       Sierra Gateway No NAP 12/8/2017 12/8/2017 19% No      
3.06 Property       Fresno Industrial Center No NAP 12/8/2017 12/8/2017 9% No      
3.07 Property       Upland Freeway No NAP 12/8/2017 12/8/2017 13% No      
3.08 Property       Commerce Corporate Center No NAP 12/8/2017 12/8/2017 16% No      
3.09 Property       Moreno Valley No NAP 12/8/2017 12/8/2017 16% No      
3.10 Property       Airport One Office Park No NAP 12/8/2017 12/8/2017 11% No      
3.11 Property       Colton Courtyard No NAP 12/8/2017 12/8/2017 18% No      
3.12 Property       The Abbey Center No NAP 12/8/2017 12/8/2017 13% No      
3.13 Property       Upland Commerce Center No NAP 12/8/2017 12/8/2017 15% No      
3.14 Property       Diamond Bar No NAP 12/8/2017 12/8/2017 12% No      
3.15 Property       Atlantic Plaza No NAP 12/8/2017 12/8/2017 19% No      
3.16 Property       Ming Office Park No NAP 12/8/2017 12/8/2017 11% No      
3.17 Property       10th Street Commerce Center No NAP 12/8/2017 12/8/2017 10% No      
3.18 Property       Cityview Plaza No NAP 12/8/2017 12/8/2017 11% No      
3.19 Property       Garden Grove Town Center No NAP 12/8/2017 12/8/2017 14% No      
3.20 Property       30th Street Commerce Center No NAP 12/8/2017 12/8/2017 15% No      
3.21 Property       Mt. Vernon Commerce Center No NAP 12/8/2017 12/8/2017 16% No      
3.22 Property       Anaheim Stadium Industrial No NAP 12/8/2017 12/8/2017 15% No      
3.23 Property       25th Street Commerce Center No NAP 12/8/2017 12/8/2017 15% No      
3.24 Property       Fresno Airport No NAP 12/8/2017 12/8/2017 3% No      
4 Loan 17, 18 SMF V Starwood Mortgage Capital LLC Westin Tysons Corner No NAP 1/10/2018 NAP NAP No 313,078 77,350 113,014
5 Loan 8, 19 MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio           No 0 0 0
5.01 Property       Henderson - Stephanie Place No NAP 9/20/2017 NAP NAP No      
5.02 Property       Brookfield - Federal Road No NAP 9/20/2017 NAP NAP No      
5.03 Property       Kingston - Sawkill Road No NAP 9/20/2017 NAP NAP No      
5.04 Property       Lake Elsinore - Central Avenue No NAP 9/20/2017 9/18/2017 10% No      
5.05 Property       Doylestown - North Broad Street No NAP 9/14/2017 NAP NAP No      
5.06 Property       Pennsauken - South Crescent Boulevard No NAP 9/20/2017 NAP NAP No      
5.07 Property       New Paltz - South Putt Corners Road No NAP 9/20/2017 NAP NAP No      
5.08 Property       Tyngsborough - Industrial Way No NAP 9/20/2017 NAP NAP No      
5.09 Property       Hemet - South Sanderson No NAP 9/20/2017 9/18/2017 12% No      
5.10 Property       Bensalem - 1525 Bristol Pike No NAP 9/20/2017 NAP NAP No      
5.11 Property       Eastpoint - Lakewood Avenue No NAP 9/20/2017 NAP NAP No      
5.12 Property       Howell - Route 9 South No NAP 9/20/2017 NAP NAP No      
5.13 Property       Lawrenceville - Hurricane Shoals Road No NAP 9/20/2017 NAP NAP No      
5.14 Property       Lawnside - White Horse Pike No NAP 9/20/2017 NAP NAP No      
5.15 Property       Phoenix - West Peoria No NAP 9/20/2017 NAP NAP No      
5.16 Property       Mount Laurel - Ark Road No NAP 9/20/2017 NAP NAP No      
5.17 Property       Burlington - Cadillac Road No NAP 9/20/2017 NAP NAP No      
5.18 Property       Cherry Hill - Marlton Pike No NAP 9/20/2017 NAP NAP No      
5.19 Property       Bensalem - Knights Road No NAP 9/20/2017 NAP NAP No      
5.20 Property       Albuquerque - Ellison Road Northwest No NAP 9/20/2017 NAP NAP No      
5.21 Property       Modesto - Crows Landing No NAP 9/20/2017 9/20/2017 5% No      
5.22 Property       Auburndale - US Highway 92 West No NAP 9/20/2017 NAP NAP No      
5.23 Property       San Bernardino - West Club Center Drive No NAP 9/20/2017 9/18/2017 18% No      
5.24 Property       Memphis - Mount Moriah Terrace No NAP 9/20/2017 10/20/2017 14% No      
5.25 Property       Hesperia - Mariposa Road No NAP 9/20/2017 9/20/2017 9% No      
5.26 Property       Memphis - Covington Way No NAP 9/20/2017 10/20/2017 11% No      
5.27 Property       St. Louis - Halls Ferry Road No NAP 9/20/2017 NAP NAP No      
5.28 Property       Killeen - Jasper Drive No NAP 9/20/2017 NAP NAP No      
5.29 Property       Albuquerque - Airport Drive Northwest No NAP 9/20/2017 NAP NAP No      
5.30 Property       Memphis - Gateway Drive No NAP 9/20/2017 10/20/2017 9% No      
5.31 Property       Victorville - Yates Road No NAP 9/20/2017 9/19/2017 12% No      
5.32 Property       Las Vegas - North Lamont Street No NAP 9/20/2017 NAP NAP No      
5.33 Property       Columbus - East Main Street No NAP 9/20/2017 NAP NAP No      
5.34 Property       Memphis - Raleigh-LaGrange No NAP 9/20/2017 10/20/2017 11% No      
5.35 Property       Memphis - 5675 Summer Avenue No NAP 9/20/2017 10/20/2017 11% No      
5.36 Property       Memphis - Madison Avenue No NAP 9/20/2017 10/20/2017 16% No      

 

A-27

 

 

CGCMT 2018-B2 Annex A
                             
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name 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 ($) Ongoing RE Tax Reserve ($) Upfront Insurance Reserve ($)
6 Loan 8, 20, 21, 22, 23, 24, 25 CREFI Citi Real Estate Funding Inc. Red Building No NAP 10/30/2017 10/31/2017 9% No 192,071 192,071 88,901
7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons No NAP 12/28/2017 NAP NAP No 49,820 49,820 0
8 Loan 26 SMF V Starwood Mortgage Capital LLC Oxford Exchange No NAP 8/17/2017 NAP NAP No 52,416 26,208 10,127
9 Loan 27, 28, 29, 30 CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking No NAP 1/16/2018 1/16/2018 15% No 0 0 0
10 Loan 8, 31, 32 MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center No NAP 11/27/2017 NAP NAP No 0 0 0
11 Loan 8 MSMCH Morgan Stanley Bank, N.A. One Newark Center No NAP 10/4/2017 NAP NAP No 388,733 194,366 44,763
12 Loan 8, 33, 34, 35, 36 CREFI Citi Real Estate Funding Inc. Braddock Metro Center No NAP 11/20/2017 NAP NAP No 381,274 95,318 0
13 Loan 37, 38 SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard No NAP 11/28/2017 NAP NAP No 375,827 54,117 51,527
14 Loan 39 SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center No NAP 12/5/2017 NAP NAP No 240,086 80,029 15,479
15 Loan 8, 40, 41, 42 SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point No NAP 10/6/2017 NAP NAP No 240,000 240,000 0
16 Loan 43 MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza No NAP 12/7/2017 NAP NAP No 168,080 168,080 10,621
17 Loan 44, 45, 46, 47 CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio           No 319,256 45,608 135,549
17.01 Property       Willows Hotel No NAP 11/7/2017 NAP NAP No      
17.02 Property       Majestic Hotel No NAP 11/7/2017 NAP NAP No      
17.03 Property       City Suites Hotel No NAP 11/7/2017 NAP NAP No      
18 Loan 48 BANA Bank of America, N.A. Stor-All New Orleans Portfolio             63,263 21,088 97,568
18.01 Property       Stor-All Tchoupitoulas No NAP 1/16/2018 NAP NAP No      
18.02 Property       Stor-All Gentilly Woods No NAP 1/16/2018 NAP NAP No      
19 Loan 49, 50 MSMCH Morgan Stanley Bank, N.A. Galleria Commons No NAP 12/18/2017 NAP NAP No 17,171 17,171 0
20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage No NAP 10/12/2017 11/6/2017 15% No 0 37,609 0
21 Loan 8, 51, 52, 53, 54 SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park No NAP 1/24/2018 NAP NAP No 128,130 32,033 121,337
22 Loan 55, 56 CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South No NAP 12/19/2017 NAP NAP No 229,020 45,804 16,022
23 Loan 57 BANA Bank of America, N.A. La Habra Towne Center No NAP 12/6/2017 12/6/2017 9%, 18% No 0 10,558 0
24 Loan 58 CREFI Citi Real Estate Funding Inc. Aventura Business Park No NAP 1/12/2018 NAP NAP No 105,031 21,006 0
25 Loan 59 CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio           No 4,016 4,016 0
25.01 Property       185 North Morgan Retail No NAP 1/15/2018 NAP NAP No      
25.02 Property       820 West Lake Retail No NAP 1/15/2018 NAP NAP No      
25.03 Property       219 North Green Retail No NAP 1/15/2018 NAP NAP No      
26 Loan 8 BANA Bank of America, N.A. Warwick Mall No NAP 4/6/2017 NAP NAP No 120,833 120,833 241,667
27 Loan 60, 61 CREFI Citi Real Estate Funding Inc. Courtyard Reno No NAP 1/10/2018 1/12/2018 10% No 29,664 7,416 8,465
28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen No NAP 12/11/2017 NAP NAP No 177,776 59,259 0
29 Loan 62, 63 CREFI Citi Real Estate Funding Inc. 50 Racetrack Road No NAP 12/18/2017 NAP NAP No 80,319 40,160 34,746
30 Loan 64, 65 BANA Bank of America, N.A. Residence Inn - West Orange, NJ No NAP 11/27/2017 NAP NAP No 55,064 55,064 0
31 Loan 66, 67 SMF V Starwood Mortgage Capital LLC Arapaho & Gessner           No 2,787 2,787 10,626
31.01 Property       Arapaho No NAP 11/10/2017 NAP NAP No      
31.02 Property       Gessner Yes 10/19/2017 11/8/2017 NAP NAP No      
32 Loan 68, 69 MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington No NAP 12/13/2017 NAP NAP No 21,909 21,909 0
33 Loan 70, 71 CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking No NAP 1/8/2018 1/9/2018 14% No 0 6,180 0
34 Loan 8, 72 CREFI Citi Real Estate Funding Inc. Two Harbor Point Square No NAP 11/16/2017 NAP NAP No 80,167 80,167 4,333
35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio No NAP 10/20/2017 NAP NAP No 0 0 0
36 Loan 73 SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio           No 49,765 12,441 55,622
36.01 Property       Cross Lakes Apartments No NAP 1/11/2018 NAP NAP No      
36.02 Property       Giant Oaks Apartments No NAP 1/11/2018 NAP NAP No      
37 Loan 74 BANA Bank of America, N.A. American Mini Storage Lake Forest No NAP 12/14/2017 12/14/2017 12% No 0 4,588 0
38 Loan 75 MSMCH Morgan Stanley Bank, N.A. Gale Industrial No NAP 12/21/2017 12/21/2017 14% No 52,163 26,081 22,136
39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison No NAP 12/13/2017 NAP NAP No 18,768 6,256 50,895
40 Loan 76 MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center No NAP 9/21/2017 NAP NAP No 27,766 9,256 1,579
41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments No NAP 1/24/2018 NAP NAP No 19,766 6,589 0
42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza No NAP 11/22/2017 NAP NAP No 0 3,056 8,266
43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village Yes 1/3/2018 12/11/2017 12/11/2017 15% No 9,850 9,850 27,907
44 Loan 77, 78 SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building No NAP 10/20/2017 NAP NAP No 0 0 8,330
45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue No NAP 12/1/2017 NAP NAP No 0 0 6,478
46 Loan 79 CREFI Citi Real Estate Funding Inc. 452 West Broadway No NAP 12/22/2017 NAP NAP No 13,587 4,529 0
47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds No NAP 12/15/2017 NAP NAP No 9,757 3,252 6,770
48 Loan 80, 81 SMF V Starwood Mortgage Capital LLC Gateway Business Center No NAP 12/18/2017 NAP NAP No 8,476 3,561 12,565
49 Loan 82, 83 BANA Bank of America, N.A. 108-110 West Broughton Street No NAP 12/13/2017 NAP NAP No 58,000 4,833 1,350
50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio             6,375 6,375 6,667
50.01 Property       2106 Bennett Apartments No NAP 12/14/2017 NAP NAP No      
50.02 Property       The Tribeca Apartments No NAP 12/14/2017 NAP NAP No      
51 Loan 84 SMF V Starwood Mortgage Capital LLC Sherman Plaza No NAP 1/23/2018 NAP NAP No 12,040 6,020 20,841
52 Loan 85 SMF V Starwood Mortgage Capital LLC Colonial Estates MHP No NAP 1/24/2018 NAP NAP No 3,425 1,142 1,356

 

A-28

 

 

CGCMT 2018-B2 Annex A
                         
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Ongoing Insurance Reserve ($) Upfront Replacement Reserve ($) Ongoing Replacement Reserve ($) Replacement Reserve Caps ($) Upfront TI/LC Reserve ($) Ongoing TI/LC Reserve ($) TI/LC Caps ($)
1 Loan 8, 9, 10 BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio 457 0 0 0 0 0 0
1.01 Property       Extra Space Washington              
1.02 Property       Extra Space San Jose              
1.03 Property       Extra Space San Diego              
1.04 Property       Extra Space Panorama City              
1.05 Property       Extra Space Norwalk              
1.06 Property       Extra Space Miami East              
1.07 Property       Extra Space Miami West              
1.08 Property       Extra Space Palo Alto              
1.09 Property       Extra Space Covina              
1.10 Property       Extra Space Gaithersburg              
1.11 Property       Extra Space Philadelphia              
1.12 Property       Extra Space Westminster              
1.13 Property       Extra Space Newark              
1.14 Property       Extra Space Essex              
1.15 Property       Extra Space New Bedford              
1.16 Property       Extra Space Birmingham              
1.17 Property       Extra Space Haverhill              
1.18 Property       Extra Space Shrewsbury              
1.19 Property       Extra Space Dallas              
1.20 Property       Extra Space Enfield              
1.21 Property       Extra Space San Diego Miramar              
1.22 Property       Extra Space Shawnee              
1.23 Property       Extra Space Overland Park              
1.24 Property       Extra Space Tucson              
2 Loan 11 MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West 0 0 6,633 0 512,195 58,037 2,839,332
2.01 Property       Park Place East              
2.02 Property       Park Place West              
3 Loan 8, 12, 13, 14, 15, 16 CREFI Citi Real Estate Funding Inc. and Barclays Bank PLC The SoCal Portfolio 0 0 35,400 1,000,000 8,000,000 0 5,000,000
3.01 Property       Aliso Viejo Commerce Center              
3.02 Property       Transpark Commerce              
3.03 Property       Wimbledon              
3.04 Property       Palmdale Place              
3.05 Property       Sierra Gateway              
3.06 Property       Fresno Industrial Center              
3.07 Property       Upland Freeway              
3.08 Property       Commerce Corporate Center              
3.09 Property       Moreno Valley              
3.10 Property       Airport One Office Park              
3.11 Property       Colton Courtyard              
3.12 Property       The Abbey Center              
3.13 Property       Upland Commerce Center              
3.14 Property       Diamond Bar              
3.15 Property       Atlantic Plaza              
3.16 Property       Ming Office Park              
3.17 Property       10th Street Commerce Center              
3.18 Property       Cityview Plaza              
3.19 Property       Garden Grove Town Center              
3.20 Property       30th Street Commerce Center              
3.21 Property       Mt. Vernon Commerce Center              
3.22 Property       Anaheim Stadium Industrial              
3.23 Property       25th Street Commerce Center              
3.24 Property       Fresno Airport              
4 Loan 17, 18 SMF V Starwood Mortgage Capital LLC Westin Tysons Corner 9,418 0 65,309 0 0 0 0
5 Loan 8, 19 MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio 0 0 0 0 0 0 0
5.01 Property       Henderson - Stephanie Place              
5.02 Property       Brookfield - Federal Road              
5.03 Property       Kingston - Sawkill Road              
5.04 Property       Lake Elsinore - Central Avenue              
5.05 Property       Doylestown - North Broad Street              
5.06 Property       Pennsauken - South Crescent Boulevard              
5.07 Property       New Paltz - South Putt Corners Road              
5.08 Property       Tyngsborough - Industrial Way              
5.09 Property       Hemet - South Sanderson              
5.10 Property       Bensalem - 1525 Bristol Pike              
5.11 Property       Eastpoint - Lakewood Avenue              
5.12 Property       Howell - Route 9 South              
5.13 Property       Lawrenceville - Hurricane Shoals Road              
5.14 Property       Lawnside - White Horse Pike              
5.15 Property       Phoenix - West Peoria              
5.16 Property       Mount Laurel - Ark Road              
5.17 Property       Burlington - Cadillac Road              
5.18 Property       Cherry Hill - Marlton Pike              
5.19 Property       Bensalem - Knights Road              
5.20 Property       Albuquerque - Ellison Road Northwest              
5.21 Property       Modesto - Crows Landing              
5.22 Property       Auburndale - US Highway 92 West              
5.23 Property       San Bernardino - West Club Center Drive              
5.24 Property       Memphis - Mount Moriah Terrace              
5.25 Property       Hesperia - Mariposa Road              
5.26 Property       Memphis - Covington Way              
5.27 Property       St. Louis - Halls Ferry Road              
5.28 Property       Killeen - Jasper Drive              
5.29 Property       Albuquerque - Airport Drive Northwest              
5.30 Property       Memphis - Gateway Drive              
5.31 Property       Victorville - Yates Road              
5.32 Property       Las Vegas - North Lamont Street              
5.33 Property       Columbus - East Main Street              
5.34 Property       Memphis - Raleigh-LaGrange              
5.35 Property       Memphis - 5675 Summer Avenue              
5.36 Property       Memphis - Madison Avenue              

 

A-29

 

 

CGCMT 2018-B2 Annex A
                         
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Ongoing Insurance Reserve ($) Upfront Replacement Reserve ($) Ongoing Replacement Reserve ($) Replacement Reserve Caps ($) Upfront TI/LC Reserve ($) Ongoing TI/LC Reserve ($) TI/LC Caps ($)
6 Loan 8, 20, 21, 22, 23, 24, 25 CREFI Citi Real Estate Funding Inc. Red Building 8,082 0 6,859 0 0 0 3,966,820
7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons 0 0 3,869 0 1,000,000 38,934 1,400,000
8 Loan 26 SMF V Starwood Mortgage Capital LLC Oxford Exchange 4,934 0 4,175 350,000 1,500,000 13,916 2,500,000
9 Loan 27, 28, 29, 30 CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking 0 40,000 3,783 0 0 1,671 0
10 Loan 8, 31, 32 MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center 0 0 0 0 0 0 0
11 Loan 8 MSMCH Morgan Stanley Bank, N.A. One Newark Center 22,319 0 14,247 0 2,850,000 104,485 3,800,000
12 Loan 8, 33, 34, 35, 36 CREFI Citi Real Estate Funding Inc. Braddock Metro Center 0 0 6,049 0 0 19,724 0
13 Loan 37, 38 SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard 0 150,000 3,112 0 0 20,530 0
14 Loan 39 SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center 1,720 250,000 5,924 0 500,000 0 500,000
15 Loan 8, 40, 41, 42 SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point 0 0 18,704 0 0 110,021 3,960,762
16 Loan 43 MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza 10,621 0 1,853 88,945 0 10,988 659,250
17 Loan 44, 45, 46, 47 CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio 10,427 0 24,921 0 0 0 0
17.01 Property       Willows Hotel              
17.02 Property       Majestic Hotel              
17.03 Property       City Suites Hotel              
18 Loan 48 BANA Bank of America, N.A. Stor-All New Orleans Portfolio 12,196 175,000 0 175,000 0 0 0
18.01 Property       Stor-All Tchoupitoulas              
18.02 Property       Stor-All Gentilly Woods              
19 Loan 49, 50 MSMCH Morgan Stanley Bank, N.A. Galleria Commons 0 0 3,712 0 1,000,000 15,081 1,500,000
20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage 0 0 1,758 0 0 0 0
21 Loan 8, 51, 52, 53, 54 SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park 12,421 170,000 5,394 0 1,000,000 0 1,000,000
22 Loan 55, 56 CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South 5,341 366,986 4,270 520,688 1,200,000 0 500,000
23 Loan 57 BANA Bank of America, N.A. La Habra Towne Center 0 0 632 0 317,803 3,500 126,000
24 Loan 58 CREFI Citi Real Estate Funding Inc. Aventura Business Park 0 0 0 0 0 0 0
25 Loan 59 CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio 0 0 359 0 0 0 0
25.01 Property       185 North Morgan Retail              
25.02 Property       820 West Lake Retail              
25.03 Property       219 North Green Retail              
26 Loan 8 BANA Bank of America, N.A. Warwick Mall 48,333 0 12,265 0 830,000 61,196 0
27 Loan 60, 61 CREFI Citi Real Estate Funding Inc. Courtyard Reno 4,233 0 16,727 0 0 0 0
28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen 0 0 1,055 0 260,984 5,559 200,124
29 Loan 62, 63 CREFI Citi Real Estate Funding Inc. 50 Racetrack Road 3,159 0 1,755 0 0 0 0
30 Loan 64, 65 BANA Bank of America, N.A. Residence Inn - West Orange, NJ 0 0 24,794 0 0 0 0
31 Loan 66, 67 SMF V Starwood Mortgage Capital LLC Arapaho & Gessner 3,542 0 2,338 0 0 35,027 0
31.01 Property       Arapaho              
31.02 Property       Gessner              
32 Loan 68, 69 MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington 0 0 11,097 0 0 0 0
33 Loan 70, 71 CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking 0 0 1,809 200,000 0 1,045 100,000
34 Loan 8, 72 CREFI Citi Real Estate Funding Inc. Two Harbor Point Square 0 0 2,335 0 0 20,833 0
35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio 0 0 0 0 0 23,074 552,000
36 Loan 73 SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio 5,057 0 6,671 0 0 0 0
36.01 Property       Cross Lakes Apartments              
36.02 Property       Giant Oaks Apartments              
37 Loan 74 BANA Bank of America, N.A. American Mini Storage Lake Forest 0 30,000 0 30,000 0 0 0
38 Loan 75 MSMCH Morgan Stanley Bank, N.A. Gale Industrial 2,012 0 0 0 50,000 7,250 87,000
39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison 5,090 0 5,457 450,000 0 0 0
40 Loan 76 MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center 1,579 0 275 0 119,712 2,500 90,000
41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments 0 0 5,600 0 0 0 0
42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza 751 0 1,227 0 120,000 6,136 0
43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village 2,015 0 360 12,955 0 5,478 197,232
44 Loan 77, 78 SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building 926 0 514 0 0 2,500 0
45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue 1,619 0 0 0 0 5,533 0
46 Loan 79 CREFI Citi Real Estate Funding Inc. 452 West Broadway 0 0 68 0 0 0 0
47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds 564 0 0 0 0 0 0
48 Loan 80, 81 SMF V Starwood Mortgage Capital LLC Gateway Business Center 1,142 0 586 50,000 0 7,815 185,000
49 Loan 82, 83 BANA Bank of America, N.A. 108-110 West Broughton Street 675 40,043 0 0 0 0 0
50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio 3,333 0 1,290 46,447 0 0 0
50.01 Property       2106 Bennett Apartments              
50.02 Property       The Tribeca Apartments              
51 Loan 84 SMF V Starwood Mortgage Capital LLC Sherman Plaza 2,084 0 1,912 0 200,000 0 200,000
52 Loan 85 SMF V Starwood Mortgage Capital LLC Colonial Estates MHP 452 0 558 0 0 0 0

 

A-30

 

 

CGCMT 2018-B2 Annex A
                           
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Upfront Debt Service Reserve ($) Ongoing Debt Service Reserve ($) Upfront Deferred Maintenance Reserve ($) Ongoing Deferred Maintenance Reserve ($) Upfront Environmental Reserve ($) Ongoing Environmental Reserve ($) Upfront Other Reserve ($) Ongoing Other Reserve ($)
1 Loan 8, 9, 10 BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio 0 0 0 0 0 0 0 0
1.01 Property       Extra Space Washington                
1.02 Property       Extra Space San Jose                
1.03 Property       Extra Space San Diego                
1.04 Property       Extra Space Panorama City                
1.05 Property       Extra Space Norwalk                
1.06 Property       Extra Space Miami East                
1.07 Property       Extra Space Miami West                
1.08 Property       Extra Space Palo Alto                
1.09 Property       Extra Space Covina                
1.10 Property       Extra Space Gaithersburg                
1.11 Property       Extra Space Philadelphia                
1.12 Property       Extra Space Westminster                
1.13 Property       Extra Space Newark                
1.14 Property       Extra Space Essex                
1.15 Property       Extra Space New Bedford                
1.16 Property       Extra Space Birmingham                
1.17 Property       Extra Space Haverhill                
1.18 Property       Extra Space Shrewsbury                
1.19 Property       Extra Space Dallas                
1.20 Property       Extra Space Enfield                
1.21 Property       Extra Space San Diego Miramar                
1.22 Property       Extra Space Shawnee                
1.23 Property       Extra Space Overland Park                
1.24 Property       Extra Space Tucson                
2 Loan 11 MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West 0 0 0 0 0 0 411,533 0
2.01 Property       Park Place East                
2.02 Property       Park Place West                
3 Loan 8, 12, 13, 14, 15, 16 CREFI Citi Real Estate Funding Inc. and Barclays Bank PLC The SoCal Portfolio 0 0 977,151 0 0 0 3,886,764 109,872
3.01 Property       Aliso Viejo Commerce Center                
3.02 Property       Transpark Commerce                
3.03 Property       Wimbledon                
3.04 Property       Palmdale Place                
3.05 Property       Sierra Gateway                
3.06 Property       Fresno Industrial Center                
3.07 Property       Upland Freeway                
3.08 Property       Commerce Corporate Center                
3.09 Property       Moreno Valley                
3.10 Property       Airport One Office Park                
3.11 Property       Colton Courtyard                
3.12 Property       The Abbey Center                
3.13 Property       Upland Commerce Center                
3.14 Property       Diamond Bar                
3.15 Property       Atlantic Plaza                
3.16 Property       Ming Office Park                
3.17 Property       10th Street Commerce Center                
3.18 Property       Cityview Plaza                
3.19 Property       Garden Grove Town Center                
3.20 Property       30th Street Commerce Center                
3.21 Property       Mt. Vernon Commerce Center                
3.22 Property       Anaheim Stadium Industrial                
3.23 Property       25th Street Commerce Center                
3.24 Property       Fresno Airport                
4 Loan 17, 18 SMF V Starwood Mortgage Capital LLC Westin Tysons Corner 0 0 0 0 0 0 7,000,000 0
5 Loan 8, 19 MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio 0 0 0 0 0 0 0 0
5.01 Property       Henderson - Stephanie Place                
5.02 Property       Brookfield - Federal Road                
5.03 Property       Kingston - Sawkill Road                
5.04 Property       Lake Elsinore - Central Avenue                
5.05 Property       Doylestown - North Broad Street                
5.06 Property       Pennsauken - South Crescent Boulevard                
5.07 Property       New Paltz - South Putt Corners Road                
5.08 Property       Tyngsborough - Industrial Way                
5.09 Property       Hemet - South Sanderson                
5.10 Property       Bensalem - 1525 Bristol Pike                
5.11 Property       Eastpoint - Lakewood Avenue                
5.12 Property       Howell - Route 9 South                
5.13 Property       Lawrenceville - Hurricane Shoals Road                
5.14 Property       Lawnside - White Horse Pike                
5.15 Property       Phoenix - West Peoria                
5.16 Property       Mount Laurel - Ark Road                
5.17 Property       Burlington - Cadillac Road                
5.18 Property       Cherry Hill - Marlton Pike                
5.19 Property       Bensalem - Knights Road                
5.20 Property       Albuquerque - Ellison Road Northwest                
5.21 Property       Modesto - Crows Landing                
5.22 Property       Auburndale - US Highway 92 West                
5.23 Property       San Bernardino - West Club Center Drive                
5.24 Property       Memphis - Mount Moriah Terrace                
5.25 Property       Hesperia - Mariposa Road                
5.26 Property       Memphis - Covington Way                
5.27 Property       St. Louis - Halls Ferry Road                
5.28 Property       Killeen - Jasper Drive                
5.29 Property       Albuquerque - Airport Drive Northwest                
5.30 Property       Memphis - Gateway Drive                
5.31 Property       Victorville - Yates Road                
5.32 Property       Las Vegas - North Lamont Street                
5.33 Property       Columbus - East Main Street                
5.34 Property       Memphis - Raleigh-LaGrange                
5.35 Property       Memphis - 5675 Summer Avenue                
5.36 Property       Memphis - Madison Avenue                

 

A-31

 

 

CGCMT 2018-B2 Annex A
                           
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Upfront Debt Service Reserve ($) Ongoing Debt Service Reserve ($) Upfront Deferred Maintenance Reserve ($) Ongoing Deferred Maintenance Reserve ($) Upfront Environmental Reserve ($) Ongoing Environmental Reserve ($) Upfront Other Reserve ($) Ongoing Other Reserve ($)
6 Loan 8, 20, 21, 22, 23, 24, 25 CREFI Citi Real Estate Funding Inc. Red Building 0 0 0 0 0 0 4,627,845 0
7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons 0 0 0 0 0 0 400,030 0
8 Loan 26 SMF V Starwood Mortgage Capital LLC Oxford Exchange 0 0 0 0 0 0 0 0
9 Loan 27, 28, 29, 30 CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking 0 0 1,875 0 0 0 0 0
10 Loan 8, 31, 32 MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center 0 0 0 0 0 0 0 0
11 Loan 8 MSMCH Morgan Stanley Bank, N.A. One Newark Center 0 0 27,750 0 0 0 1,129,508 0
12 Loan 8, 33, 34, 35, 36 CREFI Citi Real Estate Funding Inc. Braddock Metro Center 0 0 0 0 0 0 27,805,730 0
13 Loan 37, 38 SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard 0 0 0 0 0 0 1,969,567 0
14 Loan 39 SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center 0 0 15,000 0 0 0 547,349 0
15 Loan 8, 40, 41, 42 SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point 0 0 0 0 0 0 6,500,000 0
16 Loan 43 MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza 0 0 38,400 0 0 0 630,869 0
17 Loan 44, 45, 46, 47 CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio 0 0 0 0 0 0 1,042,406 0
17.01 Property       Willows Hotel                
17.02 Property       Majestic Hotel                
17.03 Property       City Suites Hotel                
18 Loan 48 BANA Bank of America, N.A. Stor-All New Orleans Portfolio 0 0 0 0 0 0 0 0
18.01 Property       Stor-All Tchoupitoulas                
18.02 Property       Stor-All Gentilly Woods                
19 Loan 49, 50 MSMCH Morgan Stanley Bank, N.A. Galleria Commons 0 0 1,500 0 0 0 230,000 9,500
20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage 0 0 0 0 0 0 0 0
21 Loan 8, 51, 52, 53, 54 SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park 0 0 0 0 0 0 4,115,078 0
22 Loan 55, 56 CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South 0 0 358,014 0 0 0 1,723,382 0
23 Loan 57 BANA Bank of America, N.A. La Habra Towne Center 0 0 0 0 0 0 1,550,000 0
24 Loan 58 CREFI Citi Real Estate Funding Inc. Aventura Business Park 0 0 0 0 0 0 0 0
25 Loan 59 CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio 0 0 0 0 0 0 416,740 0
25.01 Property       185 North Morgan Retail                
25.02 Property       820 West Lake Retail                
25.03 Property       219 North Green Retail                
26 Loan 8 BANA Bank of America, N.A. Warwick Mall 0 0 0 0 0 0 5,000,000 6,377
27 Loan 60, 61 CREFI Citi Real Estate Funding Inc. Courtyard Reno 0 0 0 0 0 0 4,201,538 0
28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen 0 0 2,188 0 0 0 227,078 0
29 Loan 62, 63 CREFI Citi Real Estate Funding Inc. 50 Racetrack Road 0 0 38,844 0 0 0 40,000 0
30 Loan 64, 65 BANA Bank of America, N.A. Residence Inn - West Orange, NJ 0 0 11,563 0 0 0 3,726,655 0
31 Loan 66, 67 SMF V Starwood Mortgage Capital LLC Arapaho & Gessner 0 0 0 0 0 0 800,000 0
31.01 Property       Arapaho                
31.02 Property       Gessner                
32 Loan 68, 69 MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington 0 0 13,428 0 0 0 288,000 110,000
33 Loan 70, 71 CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking 0 0 606,188 0 0 0 0 0
34 Loan 8, 72 CREFI Citi Real Estate Funding Inc. Two Harbor Point Square 0 0 0 0 0 0 163,858 1,482
35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio 0 0 0 0 0 0 63,965 0
36 Loan 73 SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio 0 0 179,369 0 12,625 0 0 0
36.01 Property       Cross Lakes Apartments                
36.02 Property       Giant Oaks Apartments                
37 Loan 74 BANA Bank of America, N.A. American Mini Storage Lake Forest 0 0 0 0 0 0 0 0
38 Loan 75 MSMCH Morgan Stanley Bank, N.A. Gale Industrial 0 0 0 0 0 0 0 0
39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison 0 0 0 0 0 0 0 0
40 Loan 76 MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center 0 0 0 0 0 0 18,000 0
41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments 0 0 33,672 0 0 0 0 0
42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza 0 0 0 0 0 0 0 0
43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village 0 0 43,981 0 0 0 0 0
44 Loan 77, 78 SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building 0 0 0 0 0 0 0 0
45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue 0 0 0 0 0 0 0 0
46 Loan 79 CREFI Citi Real Estate Funding Inc. 452 West Broadway 0 0 12,375 0 0 0 270,000 0
47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds 0 0 0 0 0 0 0 0
48 Loan 80, 81 SMF V Starwood Mortgage Capital LLC Gateway Business Center 0 0 0 0 0 0 0 0
49 Loan 82, 83 BANA Bank of America, N.A. 108-110 West Broughton Street 0 0 0 0 0 0 0 0
50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio 0 0 0 0 0 0 0 0
50.01 Property       2106 Bennett Apartments                
50.02 Property       The Tribeca Apartments                
51 Loan 84 SMF V Starwood Mortgage Capital LLC Sherman Plaza 0 0 33,096 0 0 0 0 0
52 Loan 85 SMF V Starwood Mortgage Capital LLC Colonial Estates MHP 0 0 0 0 0 0 0 0

 

A-32

 

 

CGCMT 2018-B2 Annex A
             
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Other Reserve Description
1 Loan 8, 9, 10 BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio  
1.01 Property       Extra Space Washington  
1.02 Property       Extra Space San Jose  
1.03 Property       Extra Space San Diego  
1.04 Property       Extra Space Panorama City  
1.05 Property       Extra Space Norwalk  
1.06 Property       Extra Space Miami East  
1.07 Property       Extra Space Miami West  
1.08 Property       Extra Space Palo Alto  
1.09 Property       Extra Space Covina  
1.10 Property       Extra Space Gaithersburg  
1.11 Property       Extra Space Philadelphia  
1.12 Property       Extra Space Westminster  
1.13 Property       Extra Space Newark  
1.14 Property       Extra Space Essex  
1.15 Property       Extra Space New Bedford  
1.16 Property       Extra Space Birmingham  
1.17 Property       Extra Space Haverhill  
1.18 Property       Extra Space Shrewsbury  
1.19 Property       Extra Space Dallas  
1.20 Property       Extra Space Enfield  
1.21 Property       Extra Space San Diego Miramar  
1.22 Property       Extra Space Shawnee  
1.23 Property       Extra Space Overland Park  
1.24 Property       Extra Space Tucson  
2 Loan 11 MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West Outstanding TI/LC Reserve ($292,722); Free Rent Reserve ($118,811)
2.01 Property       Park Place East  
2.02 Property       Park Place West  
3 Loan 8, 12, 13, 14, 15, 16 CREFI Citi Real Estate Funding Inc. and Barclays Bank PLC The SoCal Portfolio Outstanding TI/LC Obligations Reserve (Upfront: $1,559,061); Free Rent Reserve (Upfront: $1,107,960); Ground Lease Extension Reserve (Upfront: $1,000,000); Ground Lease Reserve (Upfront: $219,743; Monthly: $109,872)
3.01 Property       Aliso Viejo Commerce Center  
3.02 Property       Transpark Commerce  
3.03 Property       Wimbledon  
3.04 Property       Palmdale Place  
3.05 Property       Sierra Gateway  
3.06 Property       Fresno Industrial Center  
3.07 Property       Upland Freeway  
3.08 Property       Commerce Corporate Center  
3.09 Property       Moreno Valley  
3.10 Property       Airport One Office Park  
3.11 Property       Colton Courtyard  
3.12 Property       The Abbey Center  
3.13 Property       Upland Commerce Center  
3.14 Property       Diamond Bar  
3.15 Property       Atlantic Plaza  
3.16 Property       Ming Office Park  
3.17 Property       10th Street Commerce Center  
3.18 Property       Cityview Plaza  
3.19 Property       Garden Grove Town Center  
3.20 Property       30th Street Commerce Center  
3.21 Property       Mt. Vernon Commerce Center  
3.22 Property       Anaheim Stadium Industrial  
3.23 Property       25th Street Commerce Center  
3.24 Property       Fresno Airport  
4 Loan 17, 18 SMF V Starwood Mortgage Capital LLC Westin Tysons Corner PIP Reserve
5 Loan 8, 19 MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio  
5.01 Property       Henderson - Stephanie Place  
5.02 Property       Brookfield - Federal Road  
5.03 Property       Kingston - Sawkill Road  
5.04 Property       Lake Elsinore - Central Avenue  
5.05 Property       Doylestown - North Broad Street  
5.06 Property       Pennsauken - South Crescent Boulevard  
5.07 Property       New Paltz - South Putt Corners Road  
5.08 Property       Tyngsborough - Industrial Way  
5.09 Property       Hemet - South Sanderson  
5.10 Property       Bensalem - 1525 Bristol Pike  
5.11 Property       Eastpoint - Lakewood Avenue  
5.12 Property       Howell - Route 9 South  
5.13 Property       Lawrenceville - Hurricane Shoals Road  
5.14 Property       Lawnside - White Horse Pike  
5.15 Property       Phoenix - West Peoria  
5.16 Property       Mount Laurel - Ark Road  
5.17 Property       Burlington - Cadillac Road  
5.18 Property       Cherry Hill - Marlton Pike  
5.19 Property       Bensalem - Knights Road  
5.20 Property       Albuquerque - Ellison Road Northwest  
5.21 Property       Modesto - Crows Landing  
5.22 Property       Auburndale - US Highway 92 West  
5.23 Property       San Bernardino - West Club Center Drive  
5.24 Property       Memphis - Mount Moriah Terrace  
5.25 Property       Hesperia - Mariposa Road  
5.26 Property       Memphis - Covington Way  
5.27 Property       St. Louis - Halls Ferry Road  
5.28 Property       Killeen - Jasper Drive  
5.29 Property       Albuquerque - Airport Drive Northwest  
5.30 Property       Memphis - Gateway Drive  
5.31 Property       Victorville - Yates Road  
5.32 Property       Las Vegas - North Lamont Street  
5.33 Property       Columbus - East Main Street  
5.34 Property       Memphis - Raleigh-LaGrange  
5.35 Property       Memphis - 5675 Summer Avenue  
5.36 Property       Memphis - Madison Avenue  

 

A-33

 

 

CGCMT 2018-B2 Annex A
             
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Other Reserve Description
6 Loan 8, 20, 21, 22, 23, 24, 25 CREFI Citi Real Estate Funding Inc. Red Building Free Rent Reserve ($3,874,436); Unfunded Obligations Reserve ($753,409)
7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons Outstanding TI/LC
8 Loan 26 SMF V Starwood Mortgage Capital LLC Oxford Exchange  
9 Loan 27, 28, 29, 30 CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking  
10 Loan 8, 31, 32 MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center  
11 Loan 8 MSMCH Morgan Stanley Bank, N.A. One Newark Center Outstanding TI/LC Reserve ($579,656); Free Rent Reserve ($549,852)
12 Loan 8, 33, 34, 35, 36 CREFI Citi Real Estate Funding Inc. Braddock Metro Center USDA Lease Reserve
13 Loan 37, 38 SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard Free Rent Holdback
14 Loan 39 SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center Spec’s Wine & Spirits Reserve
15 Loan 8, 40, 41, 42 SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point Free Rent Reserve
16 Loan 43 MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza NY Mart Funds ($400,000); Outstanding TI/LC and Rent Concession Reserve ($230,869)
17 Loan 44, 45, 46, 47 CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio Holdback Reserve ($750,000); Seasonality Reserve ($292,406)
17.01 Property       Willows Hotel  
17.02 Property       Majestic Hotel  
17.03 Property       City Suites Hotel  
18 Loan 48 BANA Bank of America, N.A. Stor-All New Orleans Portfolio  
18.01 Property       Stor-All Tchoupitoulas  
18.02 Property       Stor-All Gentilly Woods  
19 Loan 49, 50 MSMCH Morgan Stanley Bank, N.A. Galleria Commons Babies “R” Us TI/LC Reserve
20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage  
21 Loan 8, 51, 52, 53, 54 SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park Outstanding TI/LC Reserve ($2,812,378); AHCA Gap Rent Reserve ($1,302,300); Association Reserve ($400)
22 Loan 55, 56 CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South General Dynamics Lease Reserve
23 Loan 57 BANA Bank of America, N.A. La Habra Towne Center New Tenant Reserve
24 Loan 58 CREFI Citi Real Estate Funding Inc. Aventura Business Park  
25 Loan 59 CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio Unfunded Obligations Reserve
25.01 Property       185 North Morgan Retail  
25.02 Property       820 West Lake Retail  
25.03 Property       219 North Green Retail  
26 Loan 8 BANA Bank of America, N.A. Warwick Mall Guarantor Reserve (Upfront: $5,000,000); Condo Reserve (Monthly: $6,377)
27 Loan 60, 61 CREFI Citi Real Estate Funding Inc. Courtyard Reno PIP Reserve
28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen Old Navy Reserve ($125,000); Additional Upfront Repairs Reserve ($76,801); Ideal Image Rent Reserve ($25,277)
29 Loan 62, 63 CREFI Citi Real Estate Funding Inc. 50 Racetrack Road Unfunded Obligations Reserve
30 Loan 64, 65 BANA Bank of America, N.A. Residence Inn - West Orange, NJ PIP Reserve ($2,826,655); Seasonality Reserve ($900,000)
31 Loan 66, 67 SMF V Starwood Mortgage Capital LLC Arapaho & Gessner Labcorp Loan Reserve
31.01 Property       Arapaho  
31.02 Property       Gessner  
32 Loan 68, 69 MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington PIP Reserve (Upfront: $288,000); Seasonality Reserve (Monthly: $110,000)
33 Loan 70, 71 CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking  
34 Loan 8, 72 CREFI Citi Real Estate Funding Inc. Two Harbor Point Square Unfunded Obligations Reserve (Upfront: 154,346); Declarations Assessment Reserve (Upfront: $6,548); WPCA Assessment Reserve (Upfront: $2,964; Monthly: $1,482)
35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio Huffy TI/LC Obligations Reserve
36 Loan 73 SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio  
36.01 Property       Cross Lakes Apartments  
36.02 Property       Giant Oaks Apartments  
37 Loan 74 BANA Bank of America, N.A. American Mini Storage Lake Forest  
38 Loan 75 MSMCH Morgan Stanley Bank, N.A. Gale Industrial  
39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison  
40 Loan 76 MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center Select Comfort Free Rent Reserve
41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments  
42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza  
43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village  
44 Loan 77, 78 SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building  
45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue  
46 Loan 79 CREFI Citi Real Estate Funding Inc. 452 West Broadway Free Rent Reserve (Upfront: $170,000); Unfunded Obligations Reserve (Upfront: $100,000)
47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds  
48 Loan 80, 81 SMF V Starwood Mortgage Capital LLC Gateway Business Center  
49 Loan 82, 83 BANA Bank of America, N.A. 108-110 West Broughton Street  
50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio  
50.01 Property       2106 Bennett Apartments  
50.02 Property       The Tribeca Apartments  
51 Loan 84 SMF V Starwood Mortgage Capital LLC Sherman Plaza  
52 Loan 85 SMF V Starwood Mortgage Capital LLC Colonial Estates MHP  

 

A-34

 

 

CGCMT 2018-B2 Annex A
               
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Borrower Name Delaware Statutory Trust? Y/N
1 Loan 8, 9, 10 BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio Storage Portfolio I LLC No
1.01 Property       Extra Space Washington    
1.02 Property       Extra Space San Jose    
1.03 Property       Extra Space San Diego    
1.04 Property       Extra Space Panorama City    
1.05 Property       Extra Space Norwalk    
1.06 Property       Extra Space Miami East    
1.07 Property       Extra Space Miami West    
1.08 Property       Extra Space Palo Alto    
1.09 Property       Extra Space Covina    
1.10 Property       Extra Space Gaithersburg    
1.11 Property       Extra Space Philadelphia    
1.12 Property       Extra Space Westminster    
1.13 Property       Extra Space Newark    
1.14 Property       Extra Space Essex    
1.15 Property       Extra Space New Bedford    
1.16 Property       Extra Space Birmingham    
1.17 Property       Extra Space Haverhill    
1.18 Property       Extra Space Shrewsbury    
1.19 Property       Extra Space Dallas    
1.20 Property       Extra Space Enfield    
1.21 Property       Extra Space San Diego Miramar    
1.22 Property       Extra Space Shawnee    
1.23 Property       Extra Space Overland Park    
1.24 Property       Extra Space Tucson    
2 Loan 11 MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West Middleton Park Place Investors LLC No
2.01 Property       Park Place East    
2.02 Property       Park Place West    
3 Loan 8, 12, 13, 14, 15, 16 CREFI Citi Real Estate Funding Inc. and Barclays Bank PLC The SoCal Portfolio AP-Lancaster LLC, AP-25th Street LLC, AP-Palmdale II LLC, AP-Donald Douglas LLC, AP-Aliso Viejo LLC, AP-Anaheim LLC, AP-Atlantic LLC, AP-Cityview LLC, AP-Colton LLC, AP-Commerce LLC, AP-Diamond Bar LLC, AP-Fresno Airport LLC, AP-Fresno Industrial LLC, AP-Garden Grove LLC, AP-Ming LLC, AP-Moreno Valley LLC, AP-Mt. Vernon LLC, AP-Palmdale Place LLC, AP-Palmdale Place II LLC, AP-Sierra LLC, AP-Farrell Ramon LLC, AP-Transpark Office LLC, AP-Upland LLC, AP-Upland Freeway Center LLC, AP-Victorville - Jasmine LLC, AP-Victorville - Village LLC and AP-Victorville - Office LLC No
3.01 Property       Aliso Viejo Commerce Center    
3.02 Property       Transpark Commerce    
3.03 Property       Wimbledon    
3.04 Property       Palmdale Place    
3.05 Property       Sierra Gateway    
3.06 Property       Fresno Industrial Center    
3.07 Property       Upland Freeway    
3.08 Property       Commerce Corporate Center    
3.09 Property       Moreno Valley    
3.10 Property       Airport One Office Park    
3.11 Property       Colton Courtyard    
3.12 Property       The Abbey Center    
3.13 Property       Upland Commerce Center    
3.14 Property       Diamond Bar    
3.15 Property       Atlantic Plaza    
3.16 Property       Ming Office Park    
3.17 Property       10th Street Commerce Center    
3.18 Property       Cityview Plaza    
3.19 Property       Garden Grove Town Center    
3.20 Property       30th Street Commerce Center    
3.21 Property       Mt. Vernon Commerce Center    
3.22 Property       Anaheim Stadium Industrial    
3.23 Property       25th Street Commerce Center    
3.24 Property       Fresno Airport    
4 Loan 17, 18 SMF V Starwood Mortgage Capital LLC Westin Tysons Corner 7801 Leesburg Pike Tysons Corner Owner, LLC No
5 Loan 8, 19 MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio Storage Portfolio II Subsidiary LLC No
5.01 Property       Henderson - Stephanie Place    
5.02 Property       Brookfield - Federal Road    
5.03 Property       Kingston - Sawkill Road    
5.04 Property       Lake Elsinore - Central Avenue    
5.05 Property       Doylestown - North Broad Street    
5.06 Property       Pennsauken - South Crescent Boulevard    
5.07 Property       New Paltz - South Putt Corners Road    
5.08 Property       Tyngsborough - Industrial Way    
5.09 Property       Hemet - South Sanderson    
5.10 Property       Bensalem - 1525 Bristol Pike    
5.11 Property       Eastpoint - Lakewood Avenue    
5.12 Property       Howell - Route 9 South    
5.13 Property       Lawrenceville - Hurricane Shoals Road    
5.14 Property       Lawnside - White Horse Pike    
5.15 Property       Phoenix - West Peoria    
5.16 Property       Mount Laurel - Ark Road    
5.17 Property       Burlington - Cadillac Road    
5.18 Property       Cherry Hill - Marlton Pike    
5.19 Property       Bensalem - Knights Road    
5.20 Property       Albuquerque - Ellison Road Northwest    
5.21 Property       Modesto - Crows Landing    
5.22 Property       Auburndale - US Highway 92 West    
5.23 Property       San Bernardino - West Club Center Drive    
5.24 Property       Memphis - Mount Moriah Terrace    
5.25 Property       Hesperia - Mariposa Road    
5.26 Property       Memphis - Covington Way    
5.27 Property       St. Louis - Halls Ferry Road    
5.28 Property       Killeen - Jasper Drive    
5.29 Property       Albuquerque - Airport Drive Northwest    
5.30 Property       Memphis - Gateway Drive    
5.31 Property       Victorville - Yates Road    
5.32 Property       Las Vegas - North Lamont Street    
5.33 Property       Columbus - East Main Street    
5.34 Property       Memphis - Raleigh-LaGrange    
5.35 Property       Memphis - 5675 Summer Avenue    
5.36 Property       Memphis - Madison Avenue    

 

A-35

 

 

CGCMT 2018-B2 Annex A
               
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Borrower Name Delaware Statutory Trust? Y/N
6 Loan 8, 20, 21, 22, 23, 24, 25 CREFI Citi Real Estate Funding Inc. Red Building Pacific Red, LLC No
7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons Levis Commons, LLC No
8 Loan 26 SMF V Starwood Mortgage Capital LLC Oxford Exchange Oxford Exchange, LP and Ishaan LLC No
9 Loan 27, 28, 29, 30 CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking 1601 Third Avenue (WA), LLC and 1601 Third Avenue LeaseCo, LLC No
10 Loan 8, 31, 32 MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center Beverly Property Owner LLC No
11 Loan 8 MSMCH Morgan Stanley Bank, N.A. One Newark Center Ideal Holdings ONC LLC No
12 Loan 8, 33, 34, 35, 36 CREFI Citi Real Estate Funding Inc. Braddock Metro Center WRIT Braddock Office LLC No
13 Loan 37, 38 SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard 2301 Renaissance Partners, L.P. No
14 Loan 39 SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center Ingram North Loop, LLC No
15 Loan 8, 40, 41, 42 SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point CH LH CrossPoint Owner LLC No
16 Loan 43 MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza Voice Road Plaza LLC No
17 Loan 44, 45, 46, 47 CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio Surf Hotel Investments, LLC, Brompton Hotel Investments, LLC and Belmont Hotel Investments, LLC No
17.01 Property       Willows Hotel    
17.02 Property       Majestic Hotel    
17.03 Property       City Suites Hotel    
18 Loan 48 BANA Bank of America, N.A. Stor-All New Orleans Portfolio Stor-All Gentilly Woods, L.L.C. and Stor-All Tchoupitoulas, L.L.C. No
18.01 Property       Stor-All Tchoupitoulas    
18.02 Property       Stor-All Gentilly Woods    
19 Loan 49, 50 MSMCH Morgan Stanley Bank, N.A. Galleria Commons Feliz Commons, LLC No
20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage Westport Commerce Self Storage, LLC No
21 Loan 8, 51, 52, 53, 54 SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park Fort Knox Center Owner, LLC No
22 Loan 55, 56 CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South 8800 Queen LLC No
23 Loan 57 BANA Bank of America, N.A. La Habra Towne Center Los Altos XIX, LP No
24 Loan 58 CREFI Citi Real Estate Funding Inc. Aventura Business Park ABP Investors, LLC No
25 Loan 59 CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio 820 Lake Owner LLC, 185 Morgan Owner LLC and 219 Green Owner LLC No
25.01 Property       185 North Morgan Retail    
25.02 Property       820 West Lake Retail    
25.03 Property       219 North Green Retail    
26 Loan 8 BANA Bank of America, N.A. Warwick Mall Warwick Mall Owner LLC No
27 Loan 60, 61 CREFI Citi Real Estate Funding Inc. Courtyard Reno Sandpiper Reno, LLC No
28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen TM/ALTO 5000 S. Hulen, LLC No
29 Loan 62, 63 CREFI Citi Real Estate Funding Inc. 50 Racetrack Road 50 Race Track I, LLC No
30 Loan 64, 65 BANA Bank of America, N.A. Residence Inn - West Orange, NJ The Inn at the Manor, Inc. No
31 Loan 66, 67 SMF V Starwood Mortgage Capital LLC Arapaho & Gessner GBP Arapaho, LP and ETJ Gessner, LP No
31.01 Property       Arapaho    
31.02 Property       Gessner    
32 Loan 68, 69 MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington Crystal Clear Hospitality LLC No
33 Loan 70, 71 CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking LR 530 Spring LLC No
34 Loan 8, 72 CREFI Citi Real Estate Funding Inc. Two Harbor Point Square Two Harbor Point Square LLC No
35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio AZZAPNC, LLC No
36 Loan 73 SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio Giant/Cross GV-IX, LLC No
36.01 Property       Cross Lakes Apartments    
36.02 Property       Giant Oaks Apartments    
37 Loan 74 BANA Bank of America, N.A. American Mini Storage Lake Forest El Toro Mini-Partners, LP No
38 Loan 75 MSMCH Morgan Stanley Bank, N.A. Gale Industrial ABI Properties, Inc. No
39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison Villages on Madison I, LLC and VOM Funding I, LLC No
40 Loan 76 MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center PRC Invstments, Ltd. No
41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments Boulder Ridge, L.L.C. No
42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza Northtown Dunhill, LLC No
43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village Preferred Enterprises, LLC and GWP Norwalk, LLC No
44 Loan 77, 78 SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building 2200 Bentonville TIC 0, LLC, 2200 Bentonville TIC 1, LLC, 2200 Bentonville TIC 2, LLC, 2200 Bentonville TIC 3, LLC, 2200 Bentonville TIC 4, LLC and 2200 Bentonville TIC 9, LLC No
45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue Hanover Wallingford Owner LLC No
46 Loan 79 CREFI Citi Real Estate Funding Inc. 452 West Broadway Thor 452 West Broadway LLC No
47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds T-1, LLC No
48 Loan 80, 81 SMF V Starwood Mortgage Capital LLC Gateway Business Center Gateway Business Center LLC No
49 Loan 82, 83 BANA Bank of America, N.A. 108-110 West Broughton Street Oakland Management Legacy, LLC No
50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio PKBMAB TX 1 LLC and PKBMAB TX 2 LLC No
50.01 Property       2106 Bennett Apartments    
50.02 Property       The Tribeca Apartments    
51 Loan 84 SMF V Starwood Mortgage Capital LLC Sherman Plaza Sherman Plaza LLC No
52 Loan 85 SMF V Starwood Mortgage Capital LLC Colonial Estates MHP Colonial MHP LLC No

 

A-36

 

 

CGCMT 2018-B2 Annex A
                 
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Carve-out Guarantor Loan Purpose Loan Amount (sources) ($)
1 Loan 8, 9, 10 BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio Extra Space Storage Inc. Refinance 229,000,000
1.01 Property       Extra Space Washington      
1.02 Property       Extra Space San Jose      
1.03 Property       Extra Space San Diego      
1.04 Property       Extra Space Panorama City      
1.05 Property       Extra Space Norwalk      
1.06 Property       Extra Space Miami East      
1.07 Property       Extra Space Miami West      
1.08 Property       Extra Space Palo Alto      
1.09 Property       Extra Space Covina      
1.10 Property       Extra Space Gaithersburg      
1.11 Property       Extra Space Philadelphia      
1.12 Property       Extra Space Westminster      
1.13 Property       Extra Space Newark      
1.14 Property       Extra Space Essex      
1.15 Property       Extra Space New Bedford      
1.16 Property       Extra Space Birmingham      
1.17 Property       Extra Space Haverhill      
1.18 Property       Extra Space Shrewsbury      
1.19 Property       Extra Space Dallas      
1.20 Property       Extra Space Enfield      
1.21 Property       Extra Space San Diego Miramar      
1.22 Property       Extra Space Shawnee      
1.23 Property       Extra Space Overland Park      
1.24 Property       Extra Space Tucson      
2 Loan 11 MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West Mitchel Greenberg, Peter Holstein and Keith Jaffee Refinance 54,250,000
2.01 Property       Park Place East      
2.02 Property       Park Place West      
3 Loan 8, 12, 13, 14, 15, 16 CREFI Citi Real Estate Funding Inc. and Barclays Bank PLC The SoCal Portfolio Donald G. Abbey Refinance 229,300,000
3.01 Property       Aliso Viejo Commerce Center      
3.02 Property       Transpark Commerce      
3.03 Property       Wimbledon      
3.04 Property       Palmdale Place      
3.05 Property       Sierra Gateway      
3.06 Property       Fresno Industrial Center      
3.07 Property       Upland Freeway      
3.08 Property       Commerce Corporate Center      
3.09 Property       Moreno Valley      
3.10 Property       Airport One Office Park      
3.11 Property       Colton Courtyard      
3.12 Property       The Abbey Center      
3.13 Property       Upland Commerce Center      
3.14 Property       Diamond Bar      
3.15 Property       Atlantic Plaza      
3.16 Property       Ming Office Park      
3.17 Property       10th Street Commerce Center      
3.18 Property       Cityview Plaza      
3.19 Property       Garden Grove Town Center      
3.20 Property       30th Street Commerce Center      
3.21 Property       Mt. Vernon Commerce Center      
3.22 Property       Anaheim Stadium Industrial      
3.23 Property       25th Street Commerce Center      
3.24 Property       Fresno Airport      
4 Loan 17, 18 SMF V Starwood Mortgage Capital LLC Westin Tysons Corner Driftwood Acquisition & Development L.P., Carlos J. Rodriguez, Sr. and David Buddemeyer Acquisition 48,000,000
5 Loan 8, 19 MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio Extra Space Storage Inc. Recapitalization 194,400,000
5.01 Property       Henderson - Stephanie Place      
5.02 Property       Brookfield - Federal Road      
5.03 Property       Kingston - Sawkill Road      
5.04 Property       Lake Elsinore - Central Avenue      
5.05 Property       Doylestown - North Broad Street      
5.06 Property       Pennsauken - South Crescent Boulevard      
5.07 Property       New Paltz - South Putt Corners Road      
5.08 Property       Tyngsborough - Industrial Way      
5.09 Property       Hemet - South Sanderson      
5.10 Property       Bensalem - 1525 Bristol Pike      
5.11 Property       Eastpoint - Lakewood Avenue      
5.12 Property       Howell - Route 9 South      
5.13 Property       Lawrenceville - Hurricane Shoals Road      
5.14 Property       Lawnside - White Horse Pike      
5.15 Property       Phoenix - West Peoria      
5.16 Property       Mount Laurel - Ark Road      
5.17 Property       Burlington - Cadillac Road      
5.18 Property       Cherry Hill - Marlton Pike      
5.19 Property       Bensalem - Knights Road      
5.20 Property       Albuquerque - Ellison Road Northwest      
5.21 Property       Modesto - Crows Landing      
5.22 Property       Auburndale - US Highway 92 West      
5.23 Property       San Bernardino - West Club Center Drive      
5.24 Property       Memphis - Mount Moriah Terrace      
5.25 Property       Hesperia - Mariposa Road      
5.26 Property       Memphis - Covington Way      
5.27 Property       St. Louis - Halls Ferry Road      
5.28 Property       Killeen - Jasper Drive      
5.29 Property       Albuquerque - Airport Drive Northwest      
5.30 Property       Memphis - Gateway Drive      
5.31 Property       Victorville - Yates Road      
5.32 Property       Las Vegas - North Lamont Street      
5.33 Property       Columbus - East Main Street      
5.34 Property       Memphis - Raleigh-LaGrange      
5.35 Property       Memphis - 5675 Summer Avenue      
5.36 Property       Memphis - Madison Avenue      

 

A-37

 

 

CGCMT 2018-B2 Annex A
                 
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Carve-out Guarantor Loan Purpose Loan Amount (sources) ($)
6 Loan 8, 20, 21, 22, 23, 24, 25 CREFI Citi Real Estate Funding Inc. Red Building Charles Steven Cohen Refinance 80,000,000
7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons DOF V REIT Holdings, LLC and Hill Partners, Inc. Refinance 37,000,000
8 Loan 26 SMF V Starwood Mortgage Capital LLC Oxford Exchange Hardam Singh Azad and Dilip Seth Acquisition 36,900,000
9 Loan 27, 28, 29, 30 CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking CIM Infrastructure Fund II, L.P. Acquisition 35,200,000
10 Loan 8, 31, 32 MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center Mitchel Greenberg, Peter Holstein and Keith Jaffee Refinance 51,000,000
11 Loan 8 MSMCH Morgan Stanley Bank, N.A. One Newark Center Ideal Holdings ONC LLC Acquisition 66,580,000
12 Loan 8, 33, 34, 35, 36 CREFI Citi Real Estate Funding Inc. Braddock Metro Center Kawa Capital Partners LLC and Kawa Investments LLC Acquisition 74,200,000
13 Loan 37, 38 SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard Mark I. Solomon Acquisition 29,000,000
14 Loan 39 SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center The Survivor’s Trust Under the Warren L. Breslow Trust, The Goldrich Trust No. 1, Hirsch Family Trust A, The KT1 Benjamin Trust, The KT1 Ezra Trust, The KT1 Michael Trust, The KT1 Francesca Trust, The Non-Exempt QTIP Marital Trust under the Goldrich Trust No. 1 and The Survivor’s Trust under the Goldrich Trust No. 1 Refinance 27,500,000
15 Loan 8, 40, 41, 42 SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point Samuel T. Byrne and Brian Chaisson Acquisition 150,000,000
16 Loan 43 MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza Uzi Einy Refinance 25,000,000
17 Loan 44, 45, 46, 47 CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio Andre Koren, Brian Massie and Marc Aron Refinance 24,250,000
17.01 Property       Willows Hotel      
17.02 Property       Majestic Hotel      
17.03 Property       City Suites Hotel      
18 Loan 48 BANA Bank of America, N.A. Stor-All New Orleans Portfolio Michael D. McGuire, Michael A. McGuire and Nicholas T. McGuire Refinance 23,500,000
18.01 Property       Stor-All Tchoupitoulas      
18.02 Property       Stor-All Gentilly Woods      
19 Loan 49, 50 MSMCH Morgan Stanley Bank, N.A. Galleria Commons Joseph Daneshgar Acquisition 21,980,000
20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage Drew Hoeven, The Drew and Jaime Hoeven Family Trust and Drew C. Hoeven 2006 Trust Acquisition 20,550,000
21 Loan 8, 51, 52, 53, 54 SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park Eightfold Opportunity Fund II, L.P. and John Thomas Burnette Refinance 35,000,000
22 Loan 55, 56 CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South Matthew Gilbert Acquisition 18,500,000
23 Loan 57 BANA Bank of America, N.A. La Habra Towne Center Gon-Rey II, L.P. Refinance 18,000,000
24 Loan 58 CREFI Citi Real Estate Funding Inc. Aventura Business Park Kenneth Israel Acquisition 18,000,000
25 Loan 59 CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio Jeffrey J. Feil Acquisition 17,550,000
25.01 Property       185 North Morgan Retail      
25.02 Property       820 West Lake Retail      
25.03 Property       219 North Green Retail      
26 Loan 8 BANA Bank of America, N.A. Warwick Mall Warwick Mall OP L.L.C. Refinance 75,000,000
27 Loan 60, 61 CREFI Citi Real Estate Funding Inc. Courtyard Reno P. Carter Rise Acquisition 17,250,000
28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen Trademark Property Company Acquisition 16,030,000
29 Loan 62, 63 CREFI Citi Real Estate Funding Inc. 50 Racetrack Road Sam Shalem and Irving Pergament Acquisition 16,000,000
30 Loan 64, 65 BANA Bank of America, N.A. Residence Inn - West Orange, NJ Harry Knowles, Kurt Knowles, Sr. and Wade Knowles Refinance 14,825,000
31 Loan 66, 67 SMF V Starwood Mortgage Capital LLC Arapaho & Gessner Mauricio Alberto Benavides, Jr. and Juan Antonio Fidalgo Mouret Acquisition 13,800,000
31.01 Property       Arapaho      
31.02 Property       Gessner      
32 Loan 68, 69 MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington Naveen Shah Acquisition 12,750,000
33 Loan 70, 71 CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking L and R Auto Parks, Inc. Refinance 10,500,000
34 Loan 8, 72 CREFI Citi Real Estate Funding Inc. Two Harbor Point Square Harbor Point Holding Company LLC Refinance 49,500,000
35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio Thomas D. Sullivan Refinance 10,000,000
36 Loan 73 SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio W. Michael James and Deborah L. Shaw Acquisition 8,700,000
36.01 Property       Cross Lakes Apartments      
36.02 Property       Giant Oaks Apartments      
37 Loan 74 BANA Bank of America, N.A. American Mini Storage Lake Forest Richard M. Fell, Blaine A. Briggs and Epstein Combined Holdings, LLC Refinance 8,100,000
38 Loan 75 MSMCH Morgan Stanley Bank, N.A. Gale Industrial George Isho and Maria Isho Refinance 7,400,000
39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison W. Michael James, Deborah L. Shaw and Carlos A. Oliveira Recapitalization 6,860,000
40 Loan 76 MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center Joseph F. Sedrak Acquisition 6,750,000
41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments Robert J. Rishwain and Maxwell M. Freeman Refinance 6,450,000
42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza William L. Hutchinson Refinance 6,383,000
43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village Michael Pashaie and David Taban Acquisition 6,050,000
44 Loan 77, 78 SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building Karen E. Kennedy, Harry P. Smith, Wendy J. Wilcox, Susan Hum, Collin L. Lai Living Trust, Douglas Lee, The David C. Spellman Revocable Trust U/D dated November 1, 1996 and Jacy Bolden Acquisition 5,750,000
45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue Jonathan H. Simon Recapitalization 5,500,000
46 Loan 79 CREFI Citi Real Estate Funding Inc. 452 West Broadway Joseph J. Sitt Refinance 5,000,000
47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds Four O Group, L.L.C. Refinance 4,000,000
48 Loan 80, 81 SMF V Starwood Mortgage Capital LLC Gateway Business Center Terrall C. York Recapitalization 3,500,000
49 Loan 82, 83 BANA Bank of America, N.A. 108-110 West Broughton Street Marco Petroni and Peter William Corrado Petroni Acquisition 3,325,000
50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio Patricia K. Burns and Patricia K. Burns, in her capacity as trustee of the Michael and Patricia Burns Living Trust dated September 11, 2003 as restated in its entirety on March 13, 2012 Acquisition 3,200,000
50.01 Property       2106 Bennett Apartments      
50.02 Property       The Tribeca Apartments      
51 Loan 84 SMF V Starwood Mortgage Capital LLC Sherman Plaza John Walsh Refinance 2,500,000
52 Loan 85 SMF V Starwood Mortgage Capital LLC Colonial Estates MHP Yi Tang Acquisition 2,000,000

 

A-38

 

 

CGCMT 2018-B2 Annex A
                         
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Principal’s
New Cash Contribution
($) (7)		 Subordinate Debt ($) Other Sources ($) Total Sources ($) Loan Payoff ($) Purchase Price ($) Closing Costs ($)
1 Loan 8, 9, 10 BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio 0 0 0 229,000,000 83,536,796 0 4,616,496
1.01 Property       Extra Space Washington              
1.02 Property       Extra Space San Jose              
1.03 Property       Extra Space San Diego              
1.04 Property       Extra Space Panorama City              
1.05 Property       Extra Space Norwalk              
1.06 Property       Extra Space Miami East              
1.07 Property       Extra Space Miami West              
1.08 Property       Extra Space Palo Alto              
1.09 Property       Extra Space Covina              
1.10 Property       Extra Space Gaithersburg              
1.11 Property       Extra Space Philadelphia              
1.12 Property       Extra Space Westminster              
1.13 Property       Extra Space Newark              
1.14 Property       Extra Space Essex              
1.15 Property       Extra Space New Bedford              
1.16 Property       Extra Space Birmingham              
1.17 Property       Extra Space Haverhill              
1.18 Property       Extra Space Shrewsbury              
1.19 Property       Extra Space Dallas              
1.20 Property       Extra Space Enfield              
1.21 Property       Extra Space San Diego Miramar              
1.22 Property       Extra Space Shawnee              
1.23 Property       Extra Space Overland Park              
1.24 Property       Extra Space Tucson              
2 Loan 11 MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West 0 0 0 54,250,000 45,614,363 0 704,282
2.01 Property       Park Place East              
2.02 Property       Park Place West              
3 Loan 8, 12, 13, 14, 15, 16 CREFI Citi Real Estate Funding Inc. and Barclays Bank PLC The SoCal Portfolio 1,560,056 0 1,635,345 232,495,401 215,200,917 0 4,430,569
3.01 Property       Aliso Viejo Commerce Center              
3.02 Property       Transpark Commerce              
3.03 Property       Wimbledon              
3.04 Property       Palmdale Place              
3.05 Property       Sierra Gateway              
3.06 Property       Fresno Industrial Center              
3.07 Property       Upland Freeway              
3.08 Property       Commerce Corporate Center              
3.09 Property       Moreno Valley              
3.10 Property       Airport One Office Park              
3.11 Property       Colton Courtyard              
3.12 Property       The Abbey Center              
3.13 Property       Upland Commerce Center              
3.14 Property       Diamond Bar              
3.15 Property       Atlantic Plaza              
3.16 Property       Ming Office Park              
3.17 Property       10th Street Commerce Center              
3.18 Property       Cityview Plaza              
3.19 Property       Garden Grove Town Center              
3.20 Property       30th Street Commerce Center              
3.21 Property       Mt. Vernon Commerce Center              
3.22 Property       Anaheim Stadium Industrial              
3.23 Property       25th Street Commerce Center              
3.24 Property       Fresno Airport              
4 Loan 17, 18 SMF V Starwood Mortgage Capital LLC Westin Tysons Corner 22,658,332 0 0 70,658,332 0 62,000,000 1,232,240
5 Loan 8, 19 MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio 101,415,237 0 0 295,815,237 0 295,000,000 815,237
5.01 Property       Henderson - Stephanie Place              
5.02 Property       Brookfield - Federal Road              
5.03 Property       Kingston - Sawkill Road              
5.04 Property       Lake Elsinore - Central Avenue              
5.05 Property       Doylestown - North Broad Street              
5.06 Property       Pennsauken - South Crescent Boulevard              
5.07 Property       New Paltz - South Putt Corners Road              
5.08 Property       Tyngsborough - Industrial Way              
5.09 Property       Hemet - South Sanderson              
5.10 Property       Bensalem - 1525 Bristol Pike              
5.11 Property       Eastpoint - Lakewood Avenue              
5.12 Property       Howell - Route 9 South              
5.13 Property       Lawrenceville - Hurricane Shoals Road              
5.14 Property       Lawnside - White Horse Pike              
5.15 Property       Phoenix - West Peoria              
5.16 Property       Mount Laurel - Ark Road              
5.17 Property       Burlington - Cadillac Road              
5.18 Property       Cherry Hill - Marlton Pike              
5.19 Property       Bensalem - Knights Road              
5.20 Property       Albuquerque - Ellison Road Northwest              
5.21 Property       Modesto - Crows Landing              
5.22 Property       Auburndale - US Highway 92 West              
5.23 Property       San Bernardino - West Club Center Drive              
5.24 Property       Memphis - Mount Moriah Terrace              
5.25 Property       Hesperia - Mariposa Road              
5.26 Property       Memphis - Covington Way              
5.27 Property       St. Louis - Halls Ferry Road              
5.28 Property       Killeen - Jasper Drive              
5.29 Property       Albuquerque - Airport Drive Northwest              
5.30 Property       Memphis - Gateway Drive              
5.31 Property       Victorville - Yates Road              
5.32 Property       Las Vegas - North Lamont Street              
5.33 Property       Columbus - East Main Street              
5.34 Property       Memphis - Raleigh-LaGrange              
5.35 Property       Memphis - 5675 Summer Avenue              
5.36 Property       Memphis - Madison Avenue              

 

A-39

 

 

CGCMT 2018-B2 Annex A
                         
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Principal’s
New Cash Contribution
($) (7)		 Subordinate Debt ($) Other Sources ($) Total Sources ($) Loan Payoff ($) Purchase Price ($) Closing Costs ($)
6 Loan 8, 20, 21, 22, 23, 24, 25 CREFI Citi Real Estate Funding Inc. Red Building 0 116,000,000 0 196,000,000 169,954,770 0 2,217,495
7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons 17,396,976 0 0 54,396,976 51,904,352 0 1,042,774
8 Loan 26 SMF V Starwood Mortgage Capital LLC Oxford Exchange 12,533,763 0 0 49,433,763 0 47,290,000 581,220
9 Loan 27, 28, 29, 30 CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking 22,971,746 0 59,630 58,231,376 0 57,725,000 464,501
10 Loan 8, 31, 32 MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center 0 0 0 51,000,000 34,904,054 0 556,808
11 Loan 8 MSMCH Morgan Stanley Bank, N.A. One Newark Center 34,532,834 0 0 101,112,834 0 93,900,000 2,772,079
12 Loan 8, 33, 34, 35, 36 CREFI Citi Real Estate Funding Inc. Braddock Metro Center 27,363,225 0 14,483,219 116,046,444 0 87,000,000 859,440
13 Loan 37, 38 SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard 21,506,091 0 0 50,506,091 0 47,000,000 959,170
14 Loan 39 SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center 0 0 0 27,500,000 24,544,466 0 686,014
15 Loan 8, 40, 41, 42 SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point 85,555,563 0 0 235,555,563 0 227,200,000 1,615,563
16 Loan 43 MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza 0 0 0 25,000,000 17,722,128 0 1,833,379
17 Loan 44, 45, 46, 47 CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio 1,966,034 0 0 26,216,034 23,201,817 0 1,517,006
17.01 Property       Willows Hotel              
17.02 Property       Majestic Hotel              
17.03 Property       City Suites Hotel              
18 Loan 48 BANA Bank of America, N.A. Stor-All New Orleans Portfolio 0 0 0 23,500,000 14,517,849 0 463,304
18.01 Property       Stor-All Tchoupitoulas              
18.02 Property       Stor-All Gentilly Woods              
19 Loan 49, 50 MSMCH Morgan Stanley Bank, N.A. Galleria Commons 11,447,820 0 0 33,427,820 0 31,400,000 779,149
20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage 15,367,026 0 0 35,917,026 0 35,500,000 417,026
21 Loan 8, 51, 52, 53, 54 SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park 0 0 0 35,000,000 11,417,066 0 643,242
22 Loan 55, 56 CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South 9,007,326 0 2,973,239 30,480,565 0 26,250,000 337,140
23 Loan 57 BANA Bank of America, N.A. La Habra Towne Center 0 0 0 18,000,000 13,765,878 0 392,877
24 Loan 58 CREFI Citi Real Estate Funding Inc. Aventura Business Park 11,750,624 0 406,886 30,157,511 0 29,000,000 1,052,479
25 Loan 59 CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio 11,816,739 0 475,311 29,842,050 0 29,250,000 171,293
25.01 Property       185 North Morgan Retail              
25.02 Property       820 West Lake Retail              
25.03 Property       219 North Green Retail              
26 Loan 8 BANA Bank of America, N.A. Warwick Mall 0 0 0 75,000,000 60,799,410 0 2,313,555
27 Loan 60, 61 CREFI Citi Real Estate Funding Inc. Courtyard Reno 8,512,596 0 0 25,762,596 0 21,125,000 359,437
28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen 8,453,369 0 0 24,483,369 0 22,100,000 1,715,343
29 Loan 62, 63 CREFI Citi Real Estate Funding Inc. 50 Racetrack Road 9,843,653 0 0 25,843,653 0 25,375,000 274,744
30 Loan 64, 65 BANA Bank of America, N.A. Residence Inn - West Orange, NJ 1,153,042 0 0 15,978,042 11,592,630 0 592,130
31 Loan 66, 67 SMF V Starwood Mortgage Capital LLC Arapaho & Gessner 7,755,326 0 0 21,555,326 0 20,300,000 441,913
31.01 Property       Arapaho              
31.02 Property       Gessner              
32 Loan 68, 69 MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington 6,335,344 0 0 19,085,344 0 18,300,000 462,007
33 Loan 70, 71 CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking 0 0 0 10,500,000 8,927,112 0 244,435
34 Loan 8, 72 CREFI Citi Real Estate Funding Inc. Two Harbor Point Square 0 11,500,000 0 61,000,000 34,183,256 0 1,548,413
35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio 0 0 0 10,000,000 8,023,084 0 1,044,482
36 Loan 73 SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio 3,393,956 0 0 12,093,956 0 11,600,000 196,576
36.01 Property       Cross Lakes Apartments              
36.02 Property       Giant Oaks Apartments              
37 Loan 74 BANA Bank of America, N.A. American Mini Storage Lake Forest 0 0 0 8,100,000 5,235,348 0 196,912
38 Loan 75 MSMCH Morgan Stanley Bank, N.A. Gale Industrial 0 0 0 7,400,000 6,258,455 0 301,166
39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison 0 0 0 6,860,000 3,727,232 0 120,337
40 Loan 76 MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center 2,643,286 0 0 9,393,286 0 9,000,000 226,229
41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments 0 0 0 6,450,000 6,220,543 0 144,235
42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza 0 0 0 6,383,000 5,822,737 0 291,635
43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village 2,289,510 0 0 8,339,510 0 8,150,000 107,771
44 Loan 77, 78 SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building 3,524,854 0 0 9,274,854 0 8,850,000 416,523
45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue 0 0 0 5,500,000 0 0 225,351
46 Loan 79 CREFI Citi Real Estate Funding Inc. 452 West Broadway 0 0 0 5,000,000 4,017,417 0 237,069
47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds 0 0 0 4,000,000 2,878,549 0 90,403
48 Loan 80, 81 SMF V Starwood Mortgage Capital LLC Gateway Business Center 0 0 0 3,500,000 0 0 94,517
49 Loan 82, 83 BANA Bank of America, N.A. 108-110 West Broughton Street 4,786,300 0 0 8,111,300 0 7,950,000 61,907
50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio 2,820,826 0 0 6,020,826 0 5,835,000 172,784
50.01 Property       2106 Bennett Apartments              
50.02 Property       The Tribeca Apartments              
51 Loan 84 SMF V Starwood Mortgage Capital LLC Sherman Plaza 0 0 0 2,500,000 2,075,452 0 123,851
52 Loan 85 SMF V Starwood Mortgage Capital LLC Colonial Estates MHP 714,643 0 0 2,714,643 0 2,650,000 59,862

 

A-40

 

 

CGCMT 2018-B2 Annex A
                       
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Reserves ($) Principal Equity Distribution ($) Other Uses ($) Total Uses ($) Lockbox Cash Management
1 Loan 8, 9, 10 BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio 915 140,845,793 0 229,000,000 Springing Springing
1.01 Property       Extra Space Washington            
1.02 Property       Extra Space San Jose            
1.03 Property       Extra Space San Diego            
1.04 Property       Extra Space Panorama City            
1.05 Property       Extra Space Norwalk            
1.06 Property       Extra Space Miami East            
1.07 Property       Extra Space Miami West            
1.08 Property       Extra Space Palo Alto            
1.09 Property       Extra Space Covina            
1.10 Property       Extra Space Gaithersburg            
1.11 Property       Extra Space Philadelphia            
1.12 Property       Extra Space Westminster            
1.13 Property       Extra Space Newark            
1.14 Property       Extra Space Essex            
1.15 Property       Extra Space New Bedford            
1.16 Property       Extra Space Birmingham            
1.17 Property       Extra Space Haverhill            
1.18 Property       Extra Space Shrewsbury            
1.19 Property       Extra Space Dallas            
1.20 Property       Extra Space Enfield            
1.21 Property       Extra Space San Diego Miramar            
1.22 Property       Extra Space Shawnee            
1.23 Property       Extra Space Overland Park            
1.24 Property       Extra Space Tucson            
2 Loan 11 MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West 1,107,900 6,823,456 0 54,250,000 Springing Springing
2.01 Property       Park Place East            
2.02 Property       Park Place West            
3 Loan 8, 12, 13, 14, 15, 16 CREFI Citi Real Estate Funding Inc. and Barclays Bank PLC The SoCal Portfolio 12,863,915 0 0 232,495,401 Hard Springing
3.01 Property       Aliso Viejo Commerce Center            
3.02 Property       Transpark Commerce            
3.03 Property       Wimbledon            
3.04 Property       Palmdale Place            
3.05 Property       Sierra Gateway            
3.06 Property       Fresno Industrial Center            
3.07 Property       Upland Freeway            
3.08 Property       Commerce Corporate Center            
3.09 Property       Moreno Valley            
3.10 Property       Airport One Office Park            
3.11 Property       Colton Courtyard            
3.12 Property       The Abbey Center            
3.13 Property       Upland Commerce Center            
3.14 Property       Diamond Bar            
3.15 Property       Atlantic Plaza            
3.16 Property       Ming Office Park            
3.17 Property       10th Street Commerce Center            
3.18 Property       Cityview Plaza            
3.19 Property       Garden Grove Town Center            
3.20 Property       30th Street Commerce Center            
3.21 Property       Mt. Vernon Commerce Center            
3.22 Property       Anaheim Stadium Industrial            
3.23 Property       25th Street Commerce Center            
3.24 Property       Fresno Airport            
4 Loan 17, 18 SMF V Starwood Mortgage Capital LLC Westin Tysons Corner 7,426,092 0 0 70,658,332 Soft Springing
5 Loan 8, 19 MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio 0 0 0 295,815,237 Springing Springing
5.01 Property       Henderson - Stephanie Place            
5.02 Property       Brookfield - Federal Road            
5.03 Property       Kingston - Sawkill Road            
5.04 Property       Lake Elsinore - Central Avenue            
5.05 Property       Doylestown - North Broad Street            
5.06 Property       Pennsauken - South Crescent Boulevard            
5.07 Property       New Paltz - South Putt Corners Road            
5.08 Property       Tyngsborough - Industrial Way            
5.09 Property       Hemet - South Sanderson            
5.10 Property       Bensalem - 1525 Bristol Pike            
5.11 Property       Eastpoint - Lakewood Avenue            
5.12 Property       Howell - Route 9 South            
5.13 Property       Lawrenceville - Hurricane Shoals Road            
5.14 Property       Lawnside - White Horse Pike            
5.15 Property       Phoenix - West Peoria            
5.16 Property       Mount Laurel - Ark Road            
5.17 Property       Burlington - Cadillac Road            
5.18 Property       Cherry Hill - Marlton Pike            
5.19 Property       Bensalem - Knights Road            
5.20 Property       Albuquerque - Ellison Road Northwest            
5.21 Property       Modesto - Crows Landing            
5.22 Property       Auburndale - US Highway 92 West            
5.23 Property       San Bernardino - West Club Center Drive            
5.24 Property       Memphis - Mount Moriah Terrace            
5.25 Property       Hesperia - Mariposa Road            
5.26 Property       Memphis - Covington Way            
5.27 Property       St. Louis - Halls Ferry Road            
5.28 Property       Killeen - Jasper Drive            
5.29 Property       Albuquerque - Airport Drive Northwest            
5.30 Property       Memphis - Gateway Drive            
5.31 Property       Victorville - Yates Road            
5.32 Property       Las Vegas - North Lamont Street            
5.33 Property       Columbus - East Main Street            
5.34 Property       Memphis - Raleigh-LaGrange            
5.35 Property       Memphis - 5675 Summer Avenue            
5.36 Property       Memphis - Madison Avenue            

 

A-41

 

 

CGCMT 2018-B2 Annex A
                       
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Reserves ($) Principal Equity Distribution ($) Other Uses ($) Total Uses ($) Lockbox Cash Management
6 Loan 8, 20, 21, 22, 23, 24, 25 CREFI Citi Real Estate Funding Inc. Red Building 4,908,817 18,918,918 0 196,000,000 Hard Springing
7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons 1,449,850 0 0 54,396,976 Springing Springing
8 Loan 26 SMF V Starwood Mortgage Capital LLC Oxford Exchange 1,562,543 0 0 49,433,763 Springing Springing
9 Loan 27, 28, 29, 30 CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking 41,875 0 0 58,231,376 Springing Springing
10 Loan 8, 31, 32 MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center 0 15,539,138 0 51,000,000 Hard Springing
11 Loan 8 MSMCH Morgan Stanley Bank, N.A. One Newark Center 4,440,755 0 0 101,112,834 Springing Springing
12 Loan 8, 33, 34, 35, 36 CREFI Citi Real Estate Funding Inc. Braddock Metro Center 28,187,004 0 0 116,046,444 Hard Springing
13 Loan 37, 38 SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard 2,546,921 0 0 50,506,091 Hard In Place
14 Loan 39 SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center 1,567,914 701,605 0 27,500,000 Springing Springing
15 Loan 8, 40, 41, 42 SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point 6,740,000 0 0 235,555,563 Hard Springing
16 Loan 43 MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza 847,970 4,596,523 0 25,000,000 Springing Springing
17 Loan 44, 45, 46, 47 CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio 1,497,211 0 0 26,216,034 Hard Springing
17.01 Property       Willows Hotel            
17.02 Property       Majestic Hotel            
17.03 Property       City Suites Hotel            
18 Loan 48 BANA Bank of America, N.A. Stor-All New Orleans Portfolio 335,831 8,183,016 0 23,500,000 Springing Springing
18.01 Property       Stor-All Tchoupitoulas            
18.02 Property       Stor-All Gentilly Woods            
19 Loan 49, 50 MSMCH Morgan Stanley Bank, N.A. Galleria Commons 1,248,671 0 0 33,427,820 Springing Springing
20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage 0 0 0 35,917,026 Springing Springing
21 Loan 8, 51, 52, 53, 54 SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park 5,534,545 17,405,148 0 35,000,000 Hard In Place
22 Loan 55, 56 CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South 3,893,424 0 0 30,480,565 Hard Springing
23 Loan 57 BANA Bank of America, N.A. La Habra Towne Center 1,867,803 1,973,442 0 18,000,000 Springing Springing
24 Loan 58 CREFI Citi Real Estate Funding Inc. Aventura Business Park 105,031 0 0 30,157,511 Springing Springing
25 Loan 59 CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio 420,756 0 0 29,842,050 Hard Springing
25.01 Property       185 North Morgan Retail            
25.02 Property       820 West Lake Retail            
25.03 Property       219 North Green Retail            
26 Loan 8 BANA Bank of America, N.A. Warwick Mall 6,192,500 5,694,535 0 75,000,000 Hard Springing
27 Loan 60, 61 CREFI Citi Real Estate Funding Inc. Courtyard Reno 4,239,666 0 38,493 25,762,596 Hard Springing
28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen 668,026 0 0 24,483,369 Springing Springing
29 Loan 62, 63 CREFI Citi Real Estate Funding Inc. 50 Racetrack Road 193,909 0 0 25,843,653 Hard Springing
30 Loan 64, 65 BANA Bank of America, N.A. Residence Inn - West Orange, NJ 3,793,282 0 0 15,978,042 Hard Springing
31 Loan 66, 67 SMF V Starwood Mortgage Capital LLC Arapaho & Gessner 813,413 0 0 21,555,326 Springing Springing
31.01 Property       Arapaho            
31.02 Property       Gessner            
32 Loan 68, 69 MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington 323,337 0 0 19,085,344 Springing Springing
33 Loan 70, 71 CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking 606,188 722,266 0 10,500,000 Springing Springing
34 Loan 8, 72 CREFI Citi Real Estate Funding Inc. Two Harbor Point Square 248,358 25,019,972 0 61,000,000 Hard In Place
35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio 63,965 868,469 0 10,000,000 Springing Springing
36 Loan 73 SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio 297,380 0 0 12,093,956 Springing Springing
36.01 Property       Cross Lakes Apartments            
36.02 Property       Giant Oaks Apartments            
37 Loan 74 BANA Bank of America, N.A. American Mini Storage Lake Forest 30,000 2,637,740 0 8,100,000 Springing Springing
38 Loan 75 MSMCH Morgan Stanley Bank, N.A. Gale Industrial 124,299 716,080 0 7,400,000 Springing Springing
39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison 69,663 2,942,769 0 6,860,000 Springing Springing
40 Loan 76 MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center 167,057 0 0 9,393,286 Springing Springing
41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments 53,438 31,783 0 6,450,000 None None
42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza 128,266 140,362 0 6,383,000 Springing Springing
43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village 81,739 0 0 8,339,510 Springing Springing
44 Loan 77, 78 SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building 8,330 0 0 9,274,854 Springing Springing
45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue 6,478 5,268,171 0 5,500,000 Hard In Place
46 Loan 79 CREFI Citi Real Estate Funding Inc. 452 West Broadway 295,962 449,552 0 5,000,000 Hard In Place
47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds 16,527 1,014,520 0 4,000,000 Springing Springing
48 Loan 80, 81 SMF V Starwood Mortgage Capital LLC Gateway Business Center 21,041 3,384,443 0 3,500,000 Springing Springing
49 Loan 82, 83 BANA Bank of America, N.A. 108-110 West Broughton Street 99,393 0 0 8,111,300 Springing Springing
50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio 13,042 0 0 6,020,826 Springing Springing
50.01 Property       2106 Bennett Apartments            
50.02 Property       The Tribeca Apartments            
51 Loan 84 SMF V Starwood Mortgage Capital LLC Sherman Plaza 265,978 34,720 0 2,500,000 Springing Springing
52 Loan 85 SMF V Starwood Mortgage Capital LLC Colonial Estates MHP 4,781 0 0 2,714,643 None None

 

A-42

 

 

CGCMT 2018-B2 Annex A
                 
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Cash Management Triggers Ground Lease Y/N Ground Lease Expiration Date
1 Loan 8, 9, 10 BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x    
1.01 Property       Extra Space Washington   No  
1.02 Property       Extra Space San Jose   No  
1.03 Property       Extra Space San Diego   No  
1.04 Property       Extra Space Panorama City   No  
1.05 Property       Extra Space Norwalk   No  
1.06 Property       Extra Space Miami East   No  
1.07 Property       Extra Space Miami West   No  
1.08 Property       Extra Space Palo Alto   No  
1.09 Property       Extra Space Covina   No  
1.10 Property       Extra Space Gaithersburg   No  
1.11 Property       Extra Space Philadelphia   No  
1.12 Property       Extra Space Westminster   No  
1.13 Property       Extra Space Newark   No  
1.14 Property       Extra Space Essex   No  
1.15 Property       Extra Space New Bedford   No  
1.16 Property       Extra Space Birmingham   No  
1.17 Property       Extra Space Haverhill   No  
1.18 Property       Extra Space Shrewsbury   No  
1.19 Property       Extra Space Dallas   No  
1.20 Property       Extra Space Enfield   No  
1.21 Property       Extra Space San Diego Miramar   No  
1.22 Property       Extra Space Shawnee   No  
1.23 Property       Extra Space Overland Park   No  
1.24 Property       Extra Space Tucson   No  
2 Loan 11 MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Tenant Cash Sweep Event    
2.01 Property       Park Place East   No  
2.02 Property       Park Place West   No  
3 Loan 8, 12, 13, 14, 15, 16 CREFI Citi Real Estate Funding Inc. and Barclays Bank PLC The SoCal Portfolio (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.75%    
3.01 Property       Aliso Viejo Commerce Center   No  
3.02 Property       Transpark Commerce   No  
3.03 Property       Wimbledon   No  
3.04 Property       Palmdale Place   No 3/31/2052
3.05 Property       Sierra Gateway   No  
3.06 Property       Fresno Industrial Center   No  
3.07 Property       Upland Freeway   No  
3.08 Property       Commerce Corporate Center   No  
3.09 Property       Moreno Valley   No  
3.10 Property       Airport One Office Park   Yes 1/12/2040
3.11 Property       Colton Courtyard   No  
3.12 Property       The Abbey Center   No  
3.13 Property       Upland Commerce Center   No  
3.14 Property       Diamond Bar   No  
3.15 Property       Atlantic Plaza   No  
3.16 Property       Ming Office Park   No  
3.17 Property       10th Street Commerce Center   No  
3.18 Property       Cityview Plaza   Yes 9/30/2035
3.19 Property       Garden Grove Town Center   No  
3.20 Property       30th Street Commerce Center   No  
3.21 Property       Mt. Vernon Commerce Center   No  
3.22 Property       Anaheim Stadium Industrial   Yes 4/30/2034
3.23 Property       25th Street Commerce Center   No  
3.24 Property       Fresno Airport   No  
4 Loan 17, 18 SMF V Starwood Mortgage Capital LLC Westin Tysons Corner (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) a default under the franchise agreement, (iv) the termination of the franchise agreement No  
5 Loan 8, 19 MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x    
5.01 Property       Henderson - Stephanie Place   No  
5.02 Property       Brookfield - Federal Road   No  
5.03 Property       Kingston - Sawkill Road   No  
5.04 Property       Lake Elsinore - Central Avenue   No  
5.05 Property       Doylestown - North Broad Street   No  
5.06 Property       Pennsauken - South Crescent Boulevard   No  
5.07 Property       New Paltz - South Putt Corners Road   No  
5.08 Property       Tyngsborough - Industrial Way   No  
5.09 Property       Hemet - South Sanderson   No  
5.10 Property       Bensalem - 1525 Bristol Pike   No  
5.11 Property       Eastpoint - Lakewood Avenue   No  
5.12 Property       Howell - Route 9 South   No  
5.13 Property       Lawrenceville - Hurricane Shoals Road   No  
5.14 Property       Lawnside - White Horse Pike   No  
5.15 Property       Phoenix - West Peoria   No  
5.16 Property       Mount Laurel - Ark Road   No  
5.17 Property       Burlington - Cadillac Road   No  
5.18 Property       Cherry Hill - Marlton Pike   No  
5.19 Property       Bensalem - Knights Road   No  
5.20 Property       Albuquerque - Ellison Road Northwest   No  
5.21 Property       Modesto - Crows Landing   No  
5.22 Property       Auburndale - US Highway 92 West   No  
5.23 Property       San Bernardino - West Club Center Drive   No  
5.24 Property       Memphis - Mount Moriah Terrace   No  
5.25 Property       Hesperia - Mariposa Road   No  
5.26 Property       Memphis - Covington Way   No  
5.27 Property       St. Louis - Halls Ferry Road   No  
5.28 Property       Killeen - Jasper Drive   No  
5.29 Property       Albuquerque - Airport Drive Northwest   No  
5.30 Property       Memphis - Gateway Drive   No  
5.31 Property       Victorville - Yates Road   No  
5.32 Property       Las Vegas - North Lamont Street   No  
5.33 Property       Columbus - East Main Street   No  
5.34 Property       Memphis - Raleigh-LaGrange   No  
5.35 Property       Memphis - 5675 Summer Avenue   No  
5.36 Property       Memphis - Madison Avenue   No  

 

A-43

 

 

CGCMT 2018-B2 Annex A
                 
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Cash Management Triggers Ground Lease Y/N Ground Lease Expiration Date
6 Loan 8, 20, 21, 22, 23, 24, 25 CREFI Citi Real Estate Funding Inc. Red Building (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x No  
7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.40x, (iii) the occurrence of a Major Tenant Lease Expiration Event, (iv) the occurrence of a Major Tenant Credit Event, (v) the occurrence of a Major Tenant Vacancy Event No  
8 Loan 26 SMF V Starwood Mortgage Capital LLC Oxford Exchange (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Major Tenant Event Period No  
9 Loan 27, 28, 29, 30 CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.40x, (iii) the occurrence of a Specified Tenant Trigger Event Yes 5/11/2104
10 Loan 8, 31, 32 MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Tenant Cash Sweep Event No  
11 Loan 8 MSMCH Morgan Stanley Bank, N.A. One Newark Center (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Tenant Lease Expiration Event No  
12 Loan 8, 33, 34, 35, 36 CREFI Citi Real Estate Funding Inc. Braddock Metro Center (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period No  
13 Loan 37, 38 SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Major Tenant Sweep Event No  
14 Loan 39 SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x No  
15 Loan 8, 40, 41, 42 SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point (i) the occurrence of an Event of Default, (ii) the occurrence of any Bankruptcy Action of Borrower, Principal or Guarantor, (iii) DSCR is less than 1.50x, (iv) the occurrence of a Lease Trigger Period No  
16 Loan 43 MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Major Tenant Lease Expiration Event, (iv) the occurence of a Major Tenant Credit Event, (v) the occurrence of a Major Tenant Vacancy Event No  
17 Loan 44, 45, 46, 47 CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Franchise Agreement Trigger Period, (iv) the occurrence of a Franchise Renewal Trigger Event    
17.01 Property       Willows Hotel   No  
17.02 Property       Majestic Hotel   No  
17.03 Property       City Suites Hotel   No  
18 Loan 48 BANA Bank of America, N.A. Stor-All New Orleans Portfolio DSCR is less than 1.15x    
18.01 Property       Stor-All Tchoupitoulas   No  
18.02 Property       Stor-All Gentilly Woods   No  
19 Loan 49, 50 MSMCH Morgan Stanley Bank, N.A. Galleria Commons (i) the occurrence of an Event of Default; (ii) DSCR less than 1.25x; (iii) the occurrence of a Lease Expiration Event; (iv) the occurrence of a Tenant Credit Event No  
20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage DSCR is less than 1.15x No  
21 Loan 8, 51, 52, 53, 54 SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Major Tenant Event Period No  
22 Loan 55, 56 CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period No  
23 Loan 57 BANA Bank of America, N.A. La Habra Towne Center (i) DSCR is less than 1.15x; (ii) the date that Northgate Market vacates, “goes dark”, gives notice of intention to vacate or terminate its lease, defaults in payment or files for bankrupcty, (iii) Northgate Market’s failure to extend its lease No  
24 Loan 58 CREFI Citi Real Estate Funding Inc. Aventura Business Park (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a Specified Tenant Trigger Period No  
25 Loan 59 CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.35x, (iii) the occurrence of a Specified Tenant Trigger Period    
25.01 Property       185 North Morgan Retail   No  
25.02 Property       820 West Lake Retail   No  
25.03 Property       219 North Green Retail   No  
26 Loan 8 BANA Bank of America, N.A. Warwick Mall DSCR is less than 1.25x No  
27 Loan 60, 61 CREFI Citi Real Estate Funding Inc. Courtyard Reno (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Manager or Franchisor, (iii) DSCR is less than 1.30x, (iv) the occurrence of a Franchise Agreement Trigger Period No  
28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen (i) the occurrence of an Event of Default; (ii) Bankruptcy Action of Borrower; (iii) Bankruptcy Action of Manager; (iv) DSCR is less than 1.20x; (v) the occurrence of a Major Tenant Credit Event; (vi) the occurrence of a Major Tenant Lease Expiration Event; (vii) the occurrence of a Major Tenant Vacancy Event No  
29 Loan 62, 63 CREFI Citi Real Estate Funding Inc. 50 Racetrack Road (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 8.0%, (iii) the occurrence of a Specified Tenant Trigger Period No  
30 Loan 64, 65 BANA Bank of America, N.A. Residence Inn - West Orange, NJ (i) DSCR is less than 1.50x, (ii) the occurrence of a Seasonality Trigger Event, (iii) the occurrence of a Franchise Trigger Event No  
31 Loan 66, 67 SMF V Starwood Mortgage Capital LLC Arapaho & Gessner (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Major Tenant Event Period    
31.01 Property       Arapaho   No  
31.02 Property       Gessner   No  
32 Loan 68, 69 MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.40x, (iii) the occurrence of a Franchise Expiration Event, (iv) the occurrence of a Franchise Default Event, (v) the occurrence of Franchise Termination Event, (vi) the occurrence of an FF&E Reserve Failure No  
33 Loan 70, 71 CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x No  
34 Loan 8, 72 CREFI Citi Real Estate Funding Inc. Two Harbor Point Square (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period No  
35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio The occurrence of a Cash Sweep Trigger Event No  
36 Loan 73 SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x    
36.01 Property       Cross Lakes Apartments   No  
36.02 Property       Giant Oaks Apartments   No  
37 Loan 74 BANA Bank of America, N.A. American Mini Storage Lake Forest DSCR is less than 1.20x No  
38 Loan 75 MSMCH Morgan Stanley Bank, N.A. Gale Industrial (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x No  
39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x No  
40 Loan 76 MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center (i) the occurrence of an Event of Default; (ii) DSCR is less than 1.15x No  
41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments NAP No  
42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Major Tenant Event Period No  
43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Major Tenant Event Period No  
44 Loan 77, 78 SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Major Tenant Event Period No  
45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Major Tenant Event Period No  
46 Loan 79 CREFI Citi Real Estate Funding Inc. 452 West Broadway (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a Specified Tenant Trigger Period No  
47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.05x, (iii) the occurrence of a Major Tenant Event Period No  
48 Loan 80, 81 SMF V Starwood Mortgage Capital LLC Gateway Business Center (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x No  
49 Loan 82, 83 BANA Bank of America, N.A. 108-110 West Broughton Street (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.75x, (iii) the date that any Cash Sweep Tenant vacates, gives notice of intention to vacate or terminate its lease, defaults in payment or files for bankrupcty No  
50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x    
50.01 Property       2106 Bennett Apartments   No  
50.02 Property       The Tribeca Apartments   No  
51 Loan 84 SMF V Starwood Mortgage Capital LLC Sherman Plaza (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x No  
52 Loan 85 SMF V Starwood Mortgage Capital LLC Colonial Estates MHP NAP No  

 

A-44

 

 

CGCMT 2018-B2 Annex A
                             
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Annual Ground Lease Payment ($) Franchise Agreement Expiration Cut-off Date Pari Passu Companion Loan Balance ($) Cut-off Date Subordinate Companion Loan Balance ($) Subordinate Companion Loan Interest Rate (%) Cut-off Date Mezzanine Debt Balance ($) Mezzanine Debt Interest Rate (%) Terrorism Insurance Required Y/N Control Number
1 Loan 8, 9, 10 BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio     124,000,000.00         Yes 1
1.01 Property       Extra Space Washington               Yes 1.01
1.02 Property       Extra Space San Jose               Yes 1.02
1.03 Property       Extra Space San Diego               Yes 1.03
1.04 Property       Extra Space Panorama City               Yes 1.04
1.05 Property       Extra Space Norwalk               Yes 1.05
1.06 Property       Extra Space Miami East               Yes 1.06
1.07 Property       Extra Space Miami West               Yes 1.07
1.08 Property       Extra Space Palo Alto               Yes 1.08
1.09 Property       Extra Space Covina               Yes 1.09
1.10 Property       Extra Space Gaithersburg               Yes 1.10
1.11 Property       Extra Space Philadelphia               Yes 1.11
1.12 Property       Extra Space Westminster               Yes 1.12
1.13 Property       Extra Space Newark               Yes 1.13
1.14 Property       Extra Space Essex               Yes 1.14
1.15 Property       Extra Space New Bedford               Yes 1.15
1.16 Property       Extra Space Birmingham               Yes 1.16
1.17 Property       Extra Space Haverhill               Yes 1.17
1.18 Property       Extra Space Shrewsbury               Yes 1.18
1.19 Property       Extra Space Dallas               Yes 1.19
1.20 Property       Extra Space Enfield               Yes 1.20
1.21 Property       Extra Space San Diego Miramar               Yes 1.21
1.22 Property       Extra Space Shawnee               Yes 1.22
1.23 Property       Extra Space Overland Park               Yes 1.23
1.24 Property       Extra Space Tucson               Yes 1.24
2 Loan 11 MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West               Yes 2
2.01 Property       Park Place East               Yes 2.01
2.02 Property       Park Place West               Yes 2.02
3 Loan 8, 12, 13, 14, 15, 16 CREFI Citi Real Estate Funding Inc. and Barclays Bank PLC The SoCal Portfolio     179,300,000.00         Yes 3
3.01 Property       Aliso Viejo Commerce Center               Yes 3.01
3.02 Property       Transpark Commerce               Yes 3.02
3.03 Property       Wimbledon               Yes 3.03
3.04 Property       Palmdale Place 90,000             Yes 3.04
3.05 Property       Sierra Gateway               Yes 3.05
3.06 Property       Fresno Industrial Center               Yes 3.06
3.07 Property       Upland Freeway               Yes 3.07
3.08 Property       Commerce Corporate Center               Yes 3.08
3.09 Property       Moreno Valley               Yes 3.09
3.10 Property       Airport One Office Park 186,200             Yes 3.10
3.11 Property       Colton Courtyard               Yes 3.11
3.12 Property       The Abbey Center               Yes 3.12
3.13 Property       Upland Commerce Center               Yes 3.13
3.14 Property       Diamond Bar               Yes 3.14
3.15 Property       Atlantic Plaza               Yes 3.15
3.16 Property       Ming Office Park               Yes 3.16
3.17 Property       10th Street Commerce Center               Yes 3.17
3.18 Property       Cityview Plaza 564,250             Yes 3.18
3.19 Property       Garden Grove Town Center               Yes 3.19
3.20 Property       30th Street Commerce Center               Yes 3.20
3.21 Property       Mt. Vernon Commerce Center               Yes 3.21
3.22 Property       Anaheim Stadium Industrial 476,206             Yes 3.22
3.23 Property       25th Street Commerce Center               Yes 3.23
3.24 Property       Fresno Airport               Yes 3.24
4 Loan 17, 18 SMF V Starwood Mortgage Capital LLC Westin Tysons Corner   2/7/2038           Yes 4
5 Loan 8, 19 MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio     152,000,000.00         Yes 5
5.01 Property       Henderson - Stephanie Place               Yes 5.01
5.02 Property       Brookfield - Federal Road               Yes 5.02
5.03 Property       Kingston - Sawkill Road               Yes 5.03
5.04 Property       Lake Elsinore - Central Avenue               Yes 5.04
5.05 Property       Doylestown - North Broad Street               Yes 5.05
5.06 Property       Pennsauken - South Crescent Boulevard               Yes 5.06
5.07 Property       New Paltz - South Putt Corners Road               Yes 5.07
5.08 Property       Tyngsborough - Industrial Way               Yes 5.08
5.09 Property       Hemet - South Sanderson               Yes 5.09
5.10 Property       Bensalem - 1525 Bristol Pike               Yes 5.10
5.11 Property       Eastpoint - Lakewood Avenue               Yes 5.11
5.12 Property       Howell - Route 9 South               Yes 5.12
5.13 Property       Lawrenceville - Hurricane Shoals Road               Yes 5.13
5.14 Property       Lawnside - White Horse Pike               Yes 5.14
5.15 Property       Phoenix - West Peoria               Yes 5.15
5.16 Property       Mount Laurel - Ark Road               Yes 5.16
5.17 Property       Burlington - Cadillac Road               Yes 5.17
5.18 Property       Cherry Hill - Marlton Pike               Yes 5.18
5.19 Property       Bensalem - Knights Road               Yes 5.19
5.20 Property       Albuquerque - Ellison Road Northwest               Yes 5.20
5.21 Property       Modesto - Crows Landing               Yes 5.21
5.22 Property       Auburndale - US Highway 92 West               Yes 5.22
5.23 Property       San Bernardino - West Club Center Drive               Yes 5.23
5.24 Property       Memphis - Mount Moriah Terrace               Yes 5.24
5.25 Property       Hesperia - Mariposa Road               Yes 5.25
5.26 Property       Memphis - Covington Way               Yes 5.26
5.27 Property       St. Louis - Halls Ferry Road               Yes 5.27
5.28 Property       Killeen - Jasper Drive               Yes 5.28
5.29 Property       Albuquerque - Airport Drive Northwest               Yes 5.29
5.30 Property       Memphis - Gateway Drive               Yes 5.30
5.31 Property       Victorville - Yates Road               Yes 5.31
5.32 Property       Las Vegas - North Lamont Street               Yes 5.32
5.33 Property       Columbus - East Main Street               Yes 5.33
5.34 Property       Memphis - Raleigh-LaGrange               Yes 5.34
5.35 Property       Memphis - 5675 Summer Avenue               Yes 5.35
5.36 Property       Memphis - Madison Avenue               Yes 5.36

 

A-45

 

 

CGCMT 2018-B2 Annex A
                             
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Annual Ground Lease Payment ($) Franchise Agreement Expiration Cut-off Date Pari Passu Companion Loan Balance ($) Cut-off Date Subordinate Companion Loan Balance ($) Subordinate Companion Loan Interest Rate (%) Cut-off Date Mezzanine Debt Balance ($) Mezzanine Debt Interest Rate (%) Terrorism Insurance Required Y/N Control Number
6 Loan 8, 20, 21, 22, 23, 24, 25 CREFI Citi Real Estate Funding Inc. Red Building     40,000,000.00 116,000,000.00 5.67025862068966%     Yes 6
7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons               Yes 7
8 Loan 26 SMF V Starwood Mortgage Capital LLC Oxford Exchange               Yes 8
9 Loan 27, 28, 29, 30 CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking 987,539             Yes 9
10 Loan 8, 31, 32 MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center     16,966,463.78         Yes 10
11 Loan 8 MSMCH Morgan Stanley Bank, N.A. One Newark Center     34,580,000.00         Yes 11
12 Loan 8, 33, 34, 35, 36 CREFI Citi Real Estate Funding Inc. Braddock Metro Center     44,200,000.00         Yes 12
13 Loan 37, 38 SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard               Yes 13
14 Loan 39 SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center               Yes 14
15 Loan 8, 40, 41, 42 SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point     125,000,000.00         Yes 15
16 Loan 43 MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza               Yes 16
17 Loan 44, 45, 46, 47 CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio               Yes 17
17.01 Property       Willows Hotel               Yes 17.01
17.02 Property       Majestic Hotel               Yes 17.02
17.03 Property       City Suites Hotel               Yes 17.03
18 Loan 48 BANA Bank of America, N.A. Stor-All New Orleans Portfolio               Yes 18
18.01 Property       Stor-All Tchoupitoulas               Yes 18.01
18.02 Property       Stor-All Gentilly Woods               Yes 18.02
19 Loan 49, 50 MSMCH Morgan Stanley Bank, N.A. Galleria Commons               Yes 19
20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage               Yes 20
21 Loan 8, 51, 52, 53, 54 SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park     16,000,000.00         Yes 21
22 Loan 55, 56 CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South               Yes 22
23 Loan 57 BANA Bank of America, N.A. La Habra Towne Center               Yes 23
24 Loan 58 CREFI Citi Real Estate Funding Inc. Aventura Business Park               Yes 24
25 Loan 59 CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio               Yes 25
25.01 Property       185 North Morgan Retail               Yes 25.01
25.02 Property       820 West Lake Retail               Yes 25.02
25.03 Property       219 North Green Retail               Yes 25.03
26 Loan 8 BANA Bank of America, N.A. Warwick Mall     57,500,000.00         Yes 26
27 Loan 60, 61 CREFI Citi Real Estate Funding Inc. Courtyard Reno   2/5/2033           Yes 27
28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen               Yes 28
29 Loan 62, 63 CREFI Citi Real Estate Funding Inc. 50 Racetrack Road               Yes 29
30 Loan 64, 65 BANA Bank of America, N.A. Residence Inn - West Orange, NJ   3/24/2022           Yes 30
31 Loan 66, 67 SMF V Starwood Mortgage Capital LLC Arapaho & Gessner               Yes 31
31.01 Property       Arapaho               Yes 31.01
31.02 Property       Gessner               Yes 31.02
32 Loan 68, 69 MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington   2/28/2033           Yes 32
33 Loan 70, 71 CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking               Yes 33
34 Loan 8, 72 CREFI Citi Real Estate Funding Inc. Two Harbor Point Square     39,500,000.00     11,500,000 9.75000% Yes 34
35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio               Yes 35
36 Loan 73 SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio               Yes 36
36.01 Property       Cross Lakes Apartments               Yes 36.01
36.02 Property       Giant Oaks Apartments               Yes 36.02
37 Loan 74 BANA Bank of America, N.A. American Mini Storage Lake Forest               Yes 37
38 Loan 75 MSMCH Morgan Stanley Bank, N.A. Gale Industrial               Yes 38
39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison               Yes 39
40 Loan 76 MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center               Yes 40
41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments               Yes 41
42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza               Yes 42
43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village               Yes 43
44 Loan 77, 78 SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building               Yes 44
45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue               Yes 45
46 Loan 79 CREFI Citi Real Estate Funding Inc. 452 West Broadway               Yes 46
47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds               Yes 47
48 Loan 80, 81 SMF V Starwood Mortgage Capital LLC Gateway Business Center               Yes 48
49 Loan 82, 83 BANA Bank of America, N.A. 108-110 West Broughton Street               Yes 49
50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio               Yes 50
50.01 Property       2106 Bennett Apartments               Yes 50.01
50.02 Property       The Tribeca Apartments               Yes 50.02
51 Loan 84 SMF V Starwood Mortgage Capital LLC Sherman Plaza               Yes 51
52 Loan 85 SMF V Starwood Mortgage Capital LLC Colonial Estates MHP               Yes 52

 

A-46

 

 

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 (x) is calculated based on amortizing debt service payments (except for interest-only loans).
   
(5) Occupancy (%) reflects tenants that have signed leases, but are not yet in occupancy or may not be paying rent.
   
(6) The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the lease.
   
(7) If the purpose of the Mortgage Loan was to finance an acquisition of the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash investment by one or more of the equity owners in the borrower in connection with such acquisition.  If the purpose of the Mortgage Loan was to refinance the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash contributed to the borrower by one or more of the equity owners at the time the Mortgage Loan was originated.
   
(8) The Cut-off Date Balance ($) reflects only the Mortgage Loan included in the Issuing Entity (which may be evidenced by one or more promissory notes); however, such Mortgage Loan is part of a Loan Combination comprised of such Mortgage Loan and one or more Pari Passu Companion Loan(s) and/or Subordinate Companion Loan(s) that are held outside the Issuing Entity, each of which is evidenced by one or more separate promissory notes.  With respect to each such Mortgage Loan that is part of a Loan Combination, the Cut-off Date LTV Ratio (%), LTV Ratio at Maturity / ARD (%), Underwritten NCF DSCR (x), Debt Yield on Underwritten Net Operating Income (%), Debt Yield on Underwritten Net Cash Flow (%) and Loan Per Unit ($) calculations include any related Pari Passu Companion Loan(s) but exclude any related Subordinate Companion Loan.  See “Description of the Mortgage Pool—The Loan Combinations” in the Preliminary Prospectus for more information regarding the Loan Combination(s).
   
(9) The lockout period will be at least 24 payment dates beginning with and including the first payment date of April 1, 2018. For the purposes of the Preliminary Prospectus, the assumed lockout period of 24 months is based on the expected CGCMT 2018-B2 securitization closing date in March 2018. The actual lockout period may be longer.
   
(10) The portfolio of Mortgaged Properties’ Appraised Value ($) represents the “As-Is Portfolio” bulk appraised value, which is inclusive of a $36,170,000 portfolio premium. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) are calculated based upon the portfolio of Mortgaged Properties’ Appraised Value ($) of $394,160,000.  The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) based on the sum of the individual “as-is” appraised values of $357,990,000, which excludes the portfolio premium, are 64.0%.

 

A-47

 

 

(11) The Second Largest Tenant at the Park Place West Mortgaged Property, Strayer University, is subleasing 7,246 SF to Bureau of Engraving, Incorporated (dba Art Instruction Schools) at $13.75 per SF and 8,574 SF to Premia at $15.75 per SF. Both subleases are co-terminous to the main lease. Bureau of Engraving, Incorporated (dba Art Instruction Schools) is sub-subleasing 4,500 SF to Equals 3, at an unspecified rent amount. Full rent of $15.75 per SF was underwritten for Strayer University.
   
(12) The lockout period will be at least 25 payments beginning with and including the first payment date of March 6, 2018. For the purposes of the Preliminary Prospectus, the assumed lockout period of 25 months is based on the expected CGCMT 2018-B2 securitization closing date in March 2018. The actual lockout period may be longer.
   
(13) All tenants not under certain major leases specified in the Mortgage Loan documents are subject to a soft lockbox.
   
(14) The related borrowers are required to make monthly TI/LC reserve deposits (i) through and including the monthly payment date occurring in February 2023 of approximately $1.25 per SF per annum (initially $228,586 per month) and (ii) from and after the monthly payment date occurring in March 2023 of approximately $0.75 per SF per annum. If the amount in the TI/LC reserve equals or exceeds (i) $5,000,000 through and including the monthly payment date occurring in February 2023 or (ii) $2,000,000 from and after the monthly payment date in March 2023 through the Maturity Date, then monthly TI/LC reserve payments will be waived, provided monthly TI/LC reserve payments will be reinstated up to the respective TI/LC reserve cap amount once the amount in the TI/LC reserve falls below $5,000,000 through and including the monthly payment date occurring in February 2023 or $2,000,000 from and after the monthly payment date occurring in March 2023 through the Maturity Date.
   
(15) GSA (United States of America) leases 30,483 SF across four of the SoCal Portfolio Properties.
   
(16) The related borrower is required to deposit $55,000 into the Ground Lease Extension reserve account on each monthly payment date if the Anaheim Stadium Industrial Mortgaged Property and Cityview Plaza Mortgaged Property ground leases are not extended on or prior to the 24th monthly payment date, which is subject to a cap of an amount equal to the allocated loan amount of the applicable property or properties.
   
(17) The Appraised Value ($) represents the “Hypothetical Market Value As-Is” appraised value of $79,000,000 as of January 1, 2018 which assumes the completion of a property improvement plan (“PIP”) that was required in connection with the acquisition of the Westin Tysons Corner Mortgaged Property. At origination of the Westin Tysons Corner Mortgage Loan, the borrower deposited $7,000,000 for the required PIP. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) for the Westin Tysons Corner Mortgage Loan are calculated using the “as-is” appraised value based on such hypothetical condition.  The “as-is” appraised value for the Westin Tysons Corner Mortgaged Property was $69,500,000 as of January 1, 2018. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) calculated using the “as-is” appraised value are 69.1% and 57.5%, respectively.
   
(18) On each monthly payment date, the related borrower is required to deposit into an FF&E reserve account an amount equal to one-twelfth of 4.0% of the annual gross revenues for the hotel-related operations at the Mortgaged Property.

 

A-48

 

 

(19) The Appraised Value ($) of $299,250,000 represents the “As Portfolio” appraised value, which includes a 5.9% portfolio premium based on an assumption that all the Mortgaged Properties would be sold together as a portfolio.The Cut-Off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) are calculated using the “As Portfolio” appraised value. The aggregate of the individual mortgaged property appraised values is $282,650,000.  The “as-is” appraised value of $282,650,000 would result in a Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity/ARD of 68.8%.
   
(20) The Third Largest Tenant, Gaumont Television USA, is expected to occupy their expansion space of 19,893 SF by the end of February 2018 upon completion of the build-out of its space.
   
(21) The related borrower is currently in the process of leasing up the Mortgaged Property and historical financials represent a non-stabilized occupancy. Since January 2017, five tenants have executed new leases for a total of 134,035 square feet of space and $7,440,129 of annual UW Base Rent.
   
(22) The related borrower is required to deposit into the Ongoing TI/LC Reserve ($) account an amount equal to $66,114 commencing on the monthly payment date in February 2021 and each monthly payment date thereafter.
   
(23) The Third Largest Tenant, Gaumont Television USA, occupies 10,495 SF of space that expires on July 31, 2023 and 19,893 SF of space that expires on July 31, 2027.
   
(24) The related Loan Combination is structured with $116,000,000 of subordinate debt which consists of two B-Notes with an aggregate original principal amount equal to $51,000,000 and a C-Note with an original principal amount equal to $65,000,000. Each subordinate B-Note is full term interest only with a 5.25000% interest rate and co-terminous with the senior mortgage loan. The C-Note is full term interest only with a 6.00000% interest rate and is co-terminous with the senior mortgage loan.
   
(25) The lockout period will be at least 26 payment dates beginning with and including the first payment date of February 6, 2018. For the purposes of the Preliminary Prospectus, the assumed lockout period of 26 months is based on the expected CGCMT 2018-B2 securitization closing date in March 2018. The actual lockout period may be longer.
   
(26) The 2014 historical cash flow information is not available because the previous owner acquired the Mortgaged Property in October 2014.
   
(27) The total property size of 349,184 SF includes 20,293 SF of ground floor retail space and the remainder is attributable to parking. The ground floor retail space is 100% occupied by Columbia Sportswear (18,851 SF) and Enterprise Rental Cars (1,442 SF). The space that Enterprise Rental Cars occupies is part of the long-term parking lease that Enterprise Rental Cars entered into at the mortgaged property and therefore it does not have a specific portion of base rent allocated to this space.
   
(28) The related Mortgage Loan documents allow for a five day grace period for any monthly payment due, provided the five day grace period may only be used twice during any 12 month period during the term of the Mortgage Loan.
   
(29) The related borrower is required to deposit into the Ongoing Replacement Reserve ($) account: (i) $3,783 on each monthly payment date up to and including the 84th payment date and (ii) $1,833 on each monthly payment date thereafter.

 

A-49

 

 

(30) For 30 days following the borrower’s receipt of written notice from the lender that the lender is exercising its mezzanine/preferred equity option under the related Mortgage Loan documents, the related borrower has the right, to prepay the Mortgage Loan in an amount equal to the proposed mezzanine/preferred equity loan amount together with all costs and expenses in connection therewith but without payment of any prepayment premium, penalty or fee.
   
(31) The lockout period will be at least 25 payment dates beginning with and including the first payment date of March 1, 2018. For the purposes of the Preliminary Prospectus, the assumed lockout period of 25 months is based on the expected CGCMT 2018-B2 securitization closing date in March 2018. The actual lockout period may be longer.
   
(32) Historical cash flow information is unavailable because the single tenant has an absolute triple net lease.
   
(33) The related Mortgaged Property has an Ongoing RE Tax Reserve ($) calculated based on the annual tax assessment, which includes the non-collateral 1310 Braddock Place building. The Ongoing RE Tax Reserve ($) amount will be reassessed when the 1310 Braddock Place building becomes a separate tax parcel.
   
(34) The Largest Tenant, GSA (United States Department of Agriculture), executed a lease commencing June 2018, but has not yet taken occupancy for 131,000 SF of its leased premises or commenced paying rent. At origination of the related mortgage loan, $27,805,730 was deposited into a USDA lease reserve which represents GSA (United States Department of Agriculture) gap rent, tenant allowances, improvement costs and leasing commissions.
   
(35) The related Mortgaged Property is subject to a “Virginia land condominium”. There are two units: (i) the Braddock Metro Center Mortgaged Property (consisting of 1320, 1330 and 1340 Braddock Place, as well as the underground parking garage), and (ii) the 1310 Braddock Place building, which is not collateral for the Mortgage Loan. There is no board of directors for the unit owner’s association. Each unit owner is entitled to a vote equal to its percentage interest. The borrower’s percentage interest is 88.5%. The condominium documents do not govern casualty or condemnation, insurance proceeds, or provide for any assessments against the unit owners.
   
(36) Other Sources ($) consists of security deposits ($315,106), rents ($239,014), property taxes ($53,722), tenant inducements ($6,992,531) and a shell format cost ($6,930,119) and interest from deposits ($2,137) that were credited to the purchaser on the date of the acquisition, net expenses ($45,136).
   
(37) The Appraised Value ($) represents the “Hypothetical Market Value As-Is” appraised value of $50,930,000 with an appraisal valuation date of November 16, 2017. The “as-is” appraised value based on a hypothetical condition assumes that all free rent obligations have already been incurred. At origination of the 2301 Renaissance Boulevard Mortgage Loan, the borrower deposited $1,969,567 for free rent. The “as-is” appraised value is $48,400,000 with a valuation date of November 16, 2017. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) based on the “as-is” appraised value are both 59.9%.
   
(38) The 2014 historical cash flow information is not available because a prior owner of the Mortgaged Property did not provide the related information. The most recent cash flow is not available because the Mortgaged Property underwent a renovation.
   
(39) If the Upfront TI/LC Reserve ($) is drawn upon such that the balance is below the TI/LC Cap ($) of $500,000, on each monthly payment date, the related borrower is required to deposit $12,589 for Ongoing TI/LC Reserve ($) until such time as the TI/LC reserve account balance reaches $500,000.

 

A-50

 

 

(40) The lockout period will be at least 25 payment dates beginning with and including the first payment date of March 4, 2018. For the purposes of the Preliminary Prospectus, the assumed lockout period of 25 months is based on the expected CGCMT 2018-B2 securitization closing date in March 2018. The actual lockout period may be longer.
   
(41) Historical cash flow information for 2014 and 2015 is not available due to a prior owner acquiring, renovating and re-positioning the Mortgaged Property.
   
(42) The Largest Tenant, Kronos Incorporated, leased an additional 37,554 SF suite in December 2016. The tenant is currently in its free rent period for this suite. It is anticipated that the tenant will take occupancy of this space in October 2018.
   
(43) The Second Largest Tenant, New York Mart Group (dba iFresh), is not yet open. The tenant is projected to open in June 2018.
   
(44) On each monthly payment date the related borrower is required to deposit into the Ongoing Replacement Reserve ($) account the greater of (A) the amount required pursuant to any franchise agreement then in effect and (B) 1/12 of 4% of the annual gross revenues for hotel-related operations at the Mortgaged Property for the immediately preceding calendar year. The monthly reserve for the 2018 calendar year is $24,921.
   
(45) The  Cut-off Date LTV Ratio (%), Debt Yield on Underwritten Net Operating Income (%) and Debt Yield on Underwritten Net Cash Flow (%) were adjusted for the economic holdback of $750,000 that was taken at closing. The Cut-off Date LTV Ratio (%), Debt Yield on Underwritten Net Operating Income (%) and Debt Yield on Underwritten Net Cash Flow (%) unadjusted for the economic holdback were 54.6%, 11.3% and 10.0%, respectively.
   
(46) The portfolio of Mortgaged Properties contains 2,866 SF of retail space at the City Suites Hotel Mortgaged Property.
   
(47) On the Origination Date, the borrower deposited a $292,406 upfront seasonality reserve. Starting on April 6, 2018, the borrower is required to deposit on each payment date occurring in April through November an amount equal to the sum of all of the excess cash from the property until the sum of all such monthly payments for such calendar year equals or exceeds the seasonality reserve cap for that year. The seasonality reserve cap is equal to 110% of the greater of (A) the sum of the amount that the operating expenses, debt service, deposits to the tax account, insurance account and FF&E reserve account required on such monthly payment date exceeds the operating income and gross rents for the calendar months relating to such monthly payment date, which are shown in the approved annual budget, or in lender’s reasonable discretion if the annual budget has not yet been approved (the “Negative Monthly Amount”) for the most recent period spanning December 1 through March 31 (the “Shortfall Period”), based on the monthly operating statements of the property for the preceding twelve month period and (B) the sum of the Negative Monthly Amounts for the next succeeding Shortfall Period, as determined by the approved annual budget for such year, or in lender’s reasonable discretion if the annual budget has not yet been approved.
   
(48) The portfolio of Mortgaged Properties’ Appraised Value ($) represents the “As Portfolio” bulk appraised value, which is inclusive of a $1,720,000 portfolio premium. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) are calculated based upon the portfolio of Mortgaged Properties’ Appraised Value ($) of $39,570,000.  The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) based on the sum of the individual “as-is” appraised values of $37,850,000, which excludes the portfolio premium, are 62.1%.

 

A-51

 

 

(49) The Babies “R” Us TI/LC Reserve is subject to a cap of $460,000. The cap on the general TI/LC Reserve ($) is reduced from $1,500,000 to $500,000 if Burlington Coat Factory Warehouse Corporation renews its lease for a term ending at least two years beyond the maturity date of the Mortgage Loan with no termination options or such tenant’s space is leased to a new tenant for a term ending at least two years beyond the maturity date of the Mortgage Loan and on terms reasonably approved by the lender.
   
(50) The Second Largest Tenant, Babies “R” Us, is subject to the bankruptcy of its parent company, Toys “R” Us.  Such tenant has been included in occupancy.  Rent from such tenant has not been underwritten.
   
(51) The lockout period will be at least 24 payment dates beginning with and including the first payment date of April 6, 2018. For the purposes of the Preliminary Prospectus, the assumed lockout period of 24 months is based on the expected CGCMT 2018-B2 securitization closing date in March 2018. The actual lockout period may be longer.
   
(52) If the Upfront TI/LC Reserve ($) is drawn upon such that the balance is below the TI/LC Cap ($) of $1,000,000, on each monthly payment date, the related borrower is required to deposit $25,035 for Ongoing TI/LC Reserve ($) until such time as the TI/LC reserve account balance reaches $1,000,000. Additionally, on each monthly payment date beginning in March 2020, the related borrower is required to deposit $16,074 related to an AHCA tenant improvements reserve.
   
(53) The 2015 and 2016 historical cash flow information is not available due to a previous loan on the Mortgaged Property defaulting. The sponsors acquired the Mortgaged Property following its foreclosure in April 2017. Historical financials were not provided by the prior owner to the prior loan’s special servicer.
   
(54) The Mortgaged Property is currently 89.9% occupied. The Largest Tenant, Florida Agency for Healthcare Administration, currently leases 246,163 SF at a rent of $19.14 per SF. In connection with a 15-year lease renewal which commences in March 2020, the tenant will downsize to 226,931 SF and the rent will reset to $23.90 per SF. Following the downsize, the Mortgaged Property will be 83.5% occupied.
   
(55) The related borrower is required to deposit into the Ongoing TI/LC Reserve ($) account an amount equal to $22,282 on each monthly payment date if the amount in the Ongoing TI/LC Reserve ($) account is less than the leasing reserve minimum balance of $500,000.
   
(56) Other Sources ($) are comprised of a sellers TI/LC/leasing costs adjustment ($1,723,382), a capital improvements credit ($725,000), earnest money deposits ($400,000) and various other credits ($124,857).
   
(57) The historical cash flow information for the Mortgaged Property is not available due to the recent acquisition in 2015 and subsequent redevelopment in 2017.
   
(58) The Third Largest Tenant, D’OR 24K Cosmetics, occupies 5,236 SF of space with a lease expiration date of August 31, 2018, 2,618 SF of space with a lease expiration date of December 14, 2019 and 1,309 SF of space with a lease expiration date of April 30, 2018.
   
(59) The related borrower acquired the portfolio of Mortgaged Properties in 2017 and two of the three Mortgaged Properties were built in 2017, therefore complete financials were not provided to the lender.

 

A-52

 

 

(60) The Mortgaged Property’s Appraised Value ($) represents the “as complete” appraised value as of January 1, 2020, which assumes completion of the required property improvement plan (“PIP”). The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) are calculated based upon the Mortgaged Property’s Appraised Value ($) of $27,200,000.  The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) based on the sum of the individual “as-is” appraised values of $21,600,000, which excludes the PIP reserve, are 79.8% and 74.6%, respectively.
   
(61) On each monthly payment date the related borrower is required to deposit into the Ongoing Replacement Reserve ($) account the greater of (A) the amount required by any franchise agreement in effect with respect to the Mortgaged Property and (B) (i) 1/12th of 2% of gross income on each payment date up to and including the payment date in February 2019, (ii) 1/12th of 3% of gross income on each payment date commencing in March 2019 up to and including the payment date in February 2020, and (iii) 1/12th of 4% of gross income on each payment date commencing in March 2020 and for each payment date thereafter.
   
(62) The related borrower is required to deposit into the Ongoing TI/LC Reserve ($) account an amount equal to $9,749 on each monthly payment date commencing in March 2022 and for each monthly payment date thereafter.
   
(63) The related borrower acquired the Mortgaged Property in 2017 and the Mortgaged Property was renovated from 2016 to 2017, therefore historical financials were not provided to the lender.
   
(64) DSCR trigger is only applicable beginning January 1, 2020.
   
(65) On the origination date, the borrower deposited a $900,000 upfront seasonality reserve (of which approximately $750,000 is allocated to the estimated lost revenue from offline rooms resulting from the planned PIP in 2017 and 2018). The seasonality reserve will be re-measured annually and if required, the borrower can elect to either deposit the seasonality reserve deposit on or before May 1 or in equal deposits from May through October.
   
(66) On each monthly payment date beginning in February 2018 and up to and including January 2020, the related borrower is required to deposit $35,027 for Ongoing TI/LC Reserve ($). On each monthly payment date thereafter, the related borrower is required to deposit $17,280 for Ongoing TI/LC Reserve ($).
   
(67) For the Arapaho Mortgaged Property, the 2014, 2015 and 2016 historical cash flow information is not available due to the previous owner of the Mortgaged Property acquiring the Mortgaged Property in May 2016, while the Mortgaged Property was approximately 5.6% occupied. The prior owner spent 2016 and 2017 renovating and leasing up the Mortgaged Property. For the Gessner Mortgaged Property, the 2014 and 2015 cash flow information is not available due to renovation work completed in 2015. Additionally, the most recent cash flow information is not available as the Mortgaged Property is leased to a single tenant on a triple-net basis and the prior owner did not provide any such information.
   
(68) On each monthly payment date, the borrower is required to deposit for FF&E (i) commencing on the monthly payment date in April 2018 through the monthly payment date in March 2019, 1/12 of 2.00% of the operating income for the preceding calendar year, (ii) commencing on the monthly payment date in April 2019 and ending on and including the monthly payment date in March 2020, 1/12 of 3.00% of the operating income for the preceding calendar year, and (iii) commencing on the monthly payment date in April 2020 and on each monthly payment date thereafter, 1/12 of 4.00% of the operating income for the preceding calendar year.
   
(69) The related borrower is required to make monthly deposits of $110,000 into the seasonality reserve during the months of August, September and October of each calendar year.

 

A-53

 

 

   
(70) In addition to the Ongoing Replacement Reserve ($), the related borrower is required to deposit into the Replacement Reserve account an amount equal to $50,000 or provide the lender with a letter of credit in the amount of $50,000.
   
(71) The Mortgaged Property consists of 11,400 square feet of retail space and 94,740 square feet of parking space.
   
(72) Principal Equity Distribution includes a loan payoff of a revolving line of credit equal to $13,514,226.
   
(73) The 2014 historical cash flow information is not available because the prior owner of the Mortgaged Property did not provide any such information.
   
(74) If the borrower elects to draw from the Upfront Replacement Reserve ($), the account will be replenished at a rate of $1,250 per month until it reaches the balance of $30,000.
   
(75) The Third Largest Tenant, Jarlin Cabinetry is subleasing its entire premises to US Honya International, Inc. The sublease rent and term are the same as the rent and term under the prime lease.
   
(76) The 2014, 2015 and 2016 historical cash flows are unavailable for the Mortgaged Property due to the property being built in 2016. Most Recent cash flows represent the partial period from January 1, 2017 to July 31, 2017.
   
(77) On each monthly payment date beginning in February 2018 and up to and including January 2023, the related borrower is required to deposit $2,500 for Ongoing TI/LC Reserve ($). On each monthly payment date thereafter, the related borrower is required to deposit $14,600 for Ongoing TI/LC Reserve ($).
   
(78) The 2014, 2015 and 2016 historical cash flow information is not available as the Mortgaged Property was constructed in 2016.
   
(79) The related borrower purchased the Mortgaged Property in late 2013. Due to the nature of short term tenancy, historical information was incomplete. Therefore, only 2016 and Most Recent historical financials were provided to the lender.
   
(80) On each monthly payment date beginning in March 2018 and up to and including February 2019, the related borrower is required to deposit $7,815 for Ongoing TI/LC Reserve ($). On each monthly payment date thereafter, the related borrower is required to deposit $3,907 for Ongoing TI/LC Reserve ($). The Ongoing TI/LC Reserve ($) is capped at $185,000 during the term of the Mortgage Loan.
   
(81) The 2014, 2015 and 2016 historical cash flow information is not available because the sponsor acquired the Mortgaged Property in April 2016 and the prior owner did not provide any such information.
   
(82) The Mortgaged Property contains 5,017 SF of retail space that is currently 100% occupied by two tenants, Tommy Bahama (2,585 SF through March 31, 2026) and Bluemercury (2,432 SF through January 1, 2027).
   
(83) The historical cash flow information for the Mortgaged Property is not available due to the recent acquisition in 2014 and gut renovation in 2016.

 

A-54

 

 

(84) If the Upfront TI/LC Reserve ($) is drawn upon such that the balance is below the TI/LC Caps ($) of $200,000, on each monthly payment date, the related borrower is required to deposit $7,968 for Ongoing TI/LC Reserve ($) until such time as the TI/LC reserve account balance reaches $200,000.
   
(85) The 2014 historical cash flow information is not available because the prior owner of the Mortgaged Property did not provide any such information.

 

A-55

 

 

MORTGAGE POOL CHARACTERISTICS
   
Mortgage Pool Characteristics  
Initial Pool Balance $1,062,384,703
Number of Mortgage Loans 52
Number of Mortgaged Properties 142
Average Cut-off Date Mortgage Loan Balance $20,430,475
Weighted Average Mortgage Interest Rate 4.69063%
Weighted Average Remaining Term to Maturity (months) 115
Weighted Average Remaining Amortization Term (months) 351
Weighted Average Cut-off Date LTV Ratio 60.1%
Weighted Average Maturity Date LTV Ratio 54.9%
Weighted Average Underwritten NCF Debt Service Coverage Ratio 1.80x
Weighted Average Debt Yield on Underwritten NOI 10.8%

 

  

 

 

  COLLATERAL OVERVIEW      
                 
                 
  Mortgage Loans by Loan Seller              
  Mortgage Loan Seller Mortgage Loans Mortgaged Properties Aggregate Cut-off Date Balance % of Initial Pool Balance      
  Morgan Stanley Mortgage Capital Holdings LLC 12 48 299,400,517 28.2%      
  Citi Real Estate Funding Inc. 13 40 292,166,622 27.5%      
  Starwood Mortgage Funding V LLC 18 20 256,817,564 24.2%      
  Bank of America, National Association 9 34 214,000,000 20.1%      
  Total 52 142 1,062,384,703 100.0%      
                 
  Top 10 Mortgage Loans              
  Top 10 Mortgage Loans Loan Seller Cut-off Date Balance % of Initial Pool Balance Cut-off Date LTV Ratio UW NOI Debt Yield UW NCF DSCR Property Type
  Extra Space - TIAA Storage Portfolio BANA 105,000,000 9.9% 58.1% 9.2% 1.97 Self Storage
  Park Place East and Park Place West MSMCH 54,250,000 5.1% 68.9% 9.7% 1.32 Office
  The SoCal Portfolio CREFI 50,000,000 4.7% 59.4% 10.2% 1.48 Various
  Westin Tysons Corner SMF V 48,000,000 4.5% 60.8% 12.5% 1.61 Hospitality
  Extra Space Self Storage Portfolio MSMCH 42,400,000 4.0% 65.0% 8.7% 2.01 Self Storage
  Red Building CREFI 40,000,000 3.8% 27.9% 16.1% 3.31 Office
  Town Center at Levis Commons MSMCH 37,000,000 3.5% 62.2% 10.6% 1.98 Retail
  Oxford Exchange SMF V 36,900,000 3.5% 68.3% 10.4% 1.63 Retail
  3rd & Pine Seattle Retail & Parking CREFI 35,200,000 3.3% 59.7% 8.4% 1.78 Mixed Use
  Axcelis Corporate Center MSMCH 33,932,928 3.2% 62.0% 10.2% 1.33 Industrial
                 
  Property Types              
  Property Type / Detail Number of Mortgaged Properties  Aggregate Cut-off Date Balance  % of Initial Pool Balance        
  Office 20 279,665,327 26.3%        
  Suburban 17 197,665,327 18.6%        
  CBD 3 82,000,000 7.7%        
  Retail 27 278,804,818 26.2%        
  Anchored 12 177,913,679 16.7%        
  Lifestyle Center 1 37,000,000 3.5%        
  Unanchored 10 36,627,351 3.4%        
  Regional Mall 1 17,500,000 1.6%        
  Single Tenant Retail 2 9,000,000 0.8%        
  Shadow Anchored 1 763,788 0.1%        
  Self Storage 64 199,550,000 18.8%        
  Hospitality 7 116,991,622 11.0%        
  Limited Service 5 54,166,622 5.1%        
  Full Service 1 48,000,000 4.5%        
  Extended Stay 1 14,825,000 1.4%        
  Industrial 10 81,762,367 7.7%        
  Flex 8 60,709,598 5.7%        
  Warehouse/Distribution 2 21,052,769 2.0%        
  Mixed Use 7 78,400,569 7.4%        
  Parking/Retail 2 45,700,000 4.3%        
  Office/Education 1 18,500,000 1.7%        
  Office/Retail 2 7,332,176 0.7%        
  Retail/Education 1 3,543,393 0.3%        
  Multifamily/Retail 1 3,325,000 0.3%        
  Multifamily - Garden 6 25,210,000 2.4%        
  Manufactured Housing 1 2,000,000 0.2%        
  Total  142 1,062,384,703 100.0%        
                 
  Geographic Distribution              
  Property Location Number of Mortgaged Properties Aggregate Cut-off Date Balance % of Initial Pool Balance        
  California 45   209,152,086 19.7%        
  Texas 11   79,275,179 7.5%        
  Virginia 2   78,000,000 7.3%        
  Minnesota 3   72,750,000 6.8%        
  New Jersey 9   70,779,362 6.7%        
  Massachusetts 6   70,041,470 6.6%        
  Ohio  4   49,423,493 4.7%        
  Florida 5   49,113,576 4.6%        
  Nevada 5   45,988,397 4.3%        
  Illinois 6   41,739,804 3.9%        
  Alabama 2   40,199,017 3.8%        
  Pennsylvania 5   37,689,806 3.5%        
  Washington 1   35,200,000 3.3%        
  New York 4   33,718,724 3.2%        
  Louisiana 2   23,500,000 2.2%        
  Connecticut 4   19,869,587 1.9%        
  Rhode Island 1   17,500,000 1.6%        
  Indiana 3   15,560,000 1.5%        
  District Of Columbia 1   14,141,070 1.3%        
  Vermont  1   12,750,000 1.2%        
  Maryland 2   7,854,825 0.7%        
  Oklahoma 1   6,450,000 0.6%        
  Georgia 3   6,254,177 0.6%        
  Arkansas 1   5,750,000 0.5%        
  Michigan 1   4,000,000 0.4%        
  Delaware 1   3,756,616 0.4%        
  Tennessee 6   3,500,617 0.3%        
  Kansas 2   3,273,799 0.3%        
  Arizona 2   2,673,220 0.3%        
  New Mexico 2   1,714,321 0.2%        
  Missouri 1   765,556 0.1%        
  Total 142   1,062,384,703 100.0%        
                 
                 
  Distribution of Amortization Types              
  Amortization Type Number of Mortgage Loans Cut-off Date Balance % of Initial Pool Balance        
  Interest Only 20   465,775,000 43.8%        
  Interest Only, Then Amortizing 20   358,623,000 33.8%        
  Amortizing (30 Years) 8   173,094,851 16.3%        
  Amortizing (25 Years) 2   52,932,928 5.0%        
  Amortizing (15 Years) 1   9,958,925 0.9%        
  Amortizing (22 Years) 1   2,000,000 0.2%        
  Total 52   1,062,384,703 100.0%