| FREE WRITING PROSPECTUS | ||
| FILED PURSUANT TO RULE 433 | ||
| REGISTRATION FILE NO.: 333-207132-14 | ||
|
THIS FREE WRITING PROSPECTUS, DATED SEPTEMBER 8, 2017 MAY BE AMENDED OR SUPPLEMENTED PRIOR TO TIME OF SALE
IMPORTANT NOTICE REGARDING THIS OFFERING OF ASSET-BACKED SECURITIES
THE SECURITIES OFFERED BY THESE MATERIALS ARE BEING OFFERED WHEN, AS AND IF ISSUED. THIS FREE WRITING PROSPECTUS IS NOT AN OFFER TO SELL OR A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY STATE OR OTHER JURISDICTION WHERE SUCH OFFER, SOLICITATION OR SALE IS NOT PERMITTED. THESE SECURITIES DO NOT REPRESENT AN INTEREST IN OR OBLIGATION OF THE DEPOSITOR, THE SPONSORS, THE ORIGINATORS, THE MASTER SERVICER, THE SPECIAL SERVICER, THE TRUSTEE, THE CERTIFICATE ADMINISTRATOR, THE OPERATING ADVISOR, THE ASSET REPRESENTATIONS REVIEWER, THE CONTROLLING CLASS REPRESENTATIVE, THE RISK RETENTION CONSULTATION PARTY, THE COMPANION LOAN HOLDERS (OR THEIR REPRESENTATIVES), THE UNDERWRITERS OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER THESE SECURITIES NOR THE MORTGAGE LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY OR PRIVATE INSURER.
STATEMENT REGARDING THIS FREE WRITING PROSPECTUS
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-207132) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor, Citigroup Global Markets Inc., Barclays Capital Inc., Drexel Hamilton, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146.
IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS
Any legends, disclaimers or other notices that may appear at the bottom of the email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) no representation being made that these materials are accurate or complete and that these materials may not be updated or (3) these materials possibly being confidential, are, in each case, not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.
|
||
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Related Group | Crossed Group | Address | City | State | Zip Code | General Property Type | Detailed Property Type |
| 1 | Loan | 8, 9, 10, 11 | Barclays Bank PLC | Barclays Bank PLC | 225 & 233 Park Avenue South | NAP | NAP | 225 & 233 Park Avenue South | New York | New York | 10003 | Office | CBD |
| 2 | Loan | 8, 12, 13, 14, 15, 16, 17 | CGMRC | Citigroup Global Markets Realty Corp. | General Motors Building | NAP | NAP | 767 Fifth Avenue | New York | New York | 10153 | Mixed Use | Office/Retail |
| 3 | Loan | 8, 18, 19, 20 | SMF V | Starwood Mortgage Capital LLC | 9-19 9th Avenue | NAP | NAP | 9-19 9th Avenue | New York | New York | 10014 | Retail | Single Tenant Retail |
| 4 | Loan | 8, 21, 22, 23, 24, 25, 26, 27 | CREFI | Citi Real Estate Funding Inc.; Morgan Stanley Bank N.A. | Corporate Woods Portfolio | NAP | NAP | Various | Various | ||||
| 4.01 | Property | Corporate Woods - Building 82 | 10851 Mastin Boulevard | Overland Park | Kansas | 66210 | Office | Suburban | |||||
| 4.02 | Property | Corporate Woods - Building 40 | 9401 Indian Creek Parkway | Overland Park | Kansas | 66210 | Office | Suburban | |||||
| 4.03 | Property | Corporate Woods - Building 84 | 10801 Mastin Boulevard | Overland Park | Kansas | 66210 | Office | Suburban | |||||
| 4.04 | Property | Corporate Woods - Building 32 | 9225 Indian Creek Parkway | Overland Park | Kansas | 66210 | Office | Suburban | |||||
| 4.05 | Property | Corporate Woods - Building 34 | 10950 Grandview Drive | Overland Park | Kansas | 66210 | Office | Suburban | |||||
| 4.06 | Property | Corporate Woods - Building 14 | 8717 West 110th Street | Overland Park | Kansas | 66210 | Office | Suburban | |||||
| 4.07 | Property | Corporate Woods - Building 70 | 9900 West 109th Street | Overland Park | Kansas | 66210 | Office | Suburban | |||||
| 4.08 | Property | Corporate Woods - Building 9 | 9200 Indian Creek Parkway | Overland Park | Kansas | 66210 | Office | Suburban | |||||
| 4.09 | Property | Corporate Woods - Building 6 | 8900 Indian Creek Parkway | Overland Park | Kansas | 66210 | Office | Suburban | |||||
| 4.10 | Property | Corporate Woods - Building 12 | 10975 Benson Drive | Overland Park | Kansas | 66210 | Office | Suburban | |||||
| 4.11 | Property | Corporate Woods - Building 27 | 10975 Grandview Drive | Overland Park | Kansas | 66210 | Office | Suburban | |||||
| 4.12 | Property | Corporate Woods - Building 51 | 9393 West 110th Street | Overland Park | Kansas | 66210 | Office | Suburban | |||||
| 4.13 | Property | Corporate Woods - Building 55 | 9300 West 110th Street | Overland Park | Kansas | 66210 | Office | Suburban | |||||
| 4.14 | Property | Corporate Woods - Building 65 | 9900 College Boulevard | Overland Park | Kansas | 66210 | Retail | Unanchored | |||||
| 4.15 | Property | Corporate Woods - Building 3 | 8700 Indian Creek Parkway | Overland Park | Kansas | 66210 | Office | Suburban | |||||
| 4.16 | Property | Corporate Woods - Building 75 | 10800 Farley Street | Overland Park | Kansas | 66210 | Office | Suburban | |||||
| 5 | Loan | 28, 29 | CREFI | Citi Real Estate Funding Inc. | Bank of America Plaza | NAP | NAP | 2600 West Big Beaver Road | Troy | Michigan | 48084 | Office | Suburban |
| 6 | Loan | 8, 13, 30, 31, 32 | CREFI, Barclays Bank PLC | Citi Real Estate Funding Inc.; Barclays Bank PLC; Bank of America N.A. | Mall of Louisiana | NAP | NAP | 6401 Bluebonnet Boulevard, and 9168 and 9330 Mall of Louisiana Boulevard | Baton Rouge | Louisiana | 70836 | Retail | Super Regional Mall |
| 7 | Loan | 33 | PCC | Principal Commercial Capital | The Grove at Shrewsbury | NAP | NAP | 525-641 Broad Street | Shrewsbury | New Jersey | 07724 | Retail | Anchored |
| 8 | Loan | 8, 34, 35, 36 | Barclays Bank PLC; SMF V | JPMorgan Chase Bank; Bank of America, N.A.; Barclays Bank PLC; Deutsche Bank AG | Starwood Capital Group Hotel Portfolio | NAP | NAP | Hospitality | Various | ||||
| 8.01 | Property | Larkspur Landing Sunnyvale | 748 North Mathilda Avenue | Sunnyvale | California | 94085 | Hospitality | Extended Stay | |||||
| 8.02 | Property | Larkspur Landing Milpitas | 40 Ranch Drive | Milpitas | California | 95035 | Hospitality | Extended Stay | |||||
| 8.03 | Property | Larkspur Landing Campbell | 550 West Hamilton Avenue | Campbell | California | 95008 | Hospitality | Extended Stay | |||||
| 8.04 | Property | Larkspur Landing San Francisco | 690 Gateway Boulevard | South San Francisco | California | 94080 | Hospitality | Extended Stay | |||||
| 8.05 | Property | Larkspur Landing Pleasanton | 5535 Johnson Drive | Pleasanton | California | 94588 | Hospitality | Extended Stay | |||||
| 8.06 | Property | Larkspur Landing Bellevue | 15805 Southeast 37th Street | Bellevue | Washington | 98006 | Hospitality | Extended Stay | |||||
| 8.07 | Property | Larkspur Landing Sacramento | 555 Howe Avenue | Sacramento | California | 95825 | Hospitality | Extended Stay | |||||
| 8.08 | Property | Hampton Inn Ann Arbor North | 2300 Green Road | Ann Arbor | Michigan | 48105 | Hospitality | Limited Service | |||||
| 8.09 | Property | Larkspur Landing Hillsboro | 3133 Northeast Shute Road | Hillsboro | Oregon | 97124 | Hospitality | Extended Stay | |||||
| 8.10 | Property | Larkspur Landing Renton | 1701 East Valley Road | Renton | Washington | 98057 | Hospitality | Extended Stay | |||||
| 8.11 | Property | Holiday Inn Arlington Northeast Rangers Ballpark | 1311 Wet N Wild Way | Arlington | Texas | 76011 | Hospitality | Full Service | |||||
| 8.12 | Property | Residence Inn Toledo Maumee | 1370 Arrowhead Drive | Maumee | Ohio | 43537 | Hospitality | Extended Stay | |||||
| 8.13 | Property | Residence Inn Williamsburg | 1648 Richmond Road | Williamsburg | Virginia | 23185 | Hospitality | Extended Stay | |||||
| 8.14 | Property | Hampton Inn Suites Waco South | 2501 Marketplace Drive | Waco | Texas | 76711 | Hospitality | Limited Service | |||||
| 8.15 | Property | Holiday Inn Louisville Airport Fair Expo | 447 Farmington Avenue | Louisville | Kentucky | 40209 | Hospitality | Full Service | |||||
| 8.16 | Property | Courtyard Tyler | 7424 South Broadway Avenue | Tyler | Texas | 75703 | Hospitality | Limited Service | |||||
| 8.17 | Property | Hilton Garden Inn Edison Raritan Center | 50 Raritan Center Parkway | Edison | New Jersey | 08837 | Hospitality | Limited Service | |||||
| 8.18 | Property | Hilton Garden Inn St Paul Oakdale | 420 Inwood Avenue North | Oakdale | Minnesota | 55128 | Hospitality | Limited Service | |||||
| 8.19 | Property | Residence Inn Grand Rapids West | 3451 Rivertown Point Court Southwest | Grandville | Michigan | 49418 | Hospitality | Extended Stay | |||||
| 8.20 | Property | Peoria, AZ Residence Inn | 8435 West Paradise Lane | Peoria | Arizona | 85382 | Hospitality | Extended Stay | |||||
| 8.21 | Property | Hampton Inn Suites Bloomington Normal | 320 South Towanda Avenue | Normal | Illinois | 61761 | Hospitality | Limited Service | |||||
| 8.22 | Property | Courtyard Chico | 2481 Carmichael Drive | Chico | California | 95928 | Hospitality | Limited Service | |||||
| 8.23 | Property | Hampton Inn Suites Kokomo | 2920 South Reed Road | Kokomo | Indiana | 46902 | Hospitality | Limited Service | |||||
| 8.24 | Property | Hampton Inn Suites South Bend | 52709 State Road 933 | South Bend | Indiana | 46637 | Hospitality | Limited Service |
| A-1-1 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Related Group | Crossed Group | Address | City | State | Zip Code | General Property Type | Detailed Property Type |
| 8.25 | Property | Courtyard Wichita Falls | 3800 Tarry Street | Wichita Falls | Texas | 76308 | Hospitality | Limited Service | |||||
| 8.26 | Property | Hampton Inn Morehead | 4035 Arendell Street | Morehead City | North Carolina | 28557 | Hospitality | Limited Service | |||||
| 8.27 | Property | Residence Inn Chico | 2485 Carmichael Drive | Chico | California | 95928 | Hospitality | Extended Stay | |||||
| 8.28 | Property | Courtyard Lufkin | 2130 South First Street | Lufkin | Texas | 75901 | Hospitality | Limited Service | |||||
| 8.29 | Property | Hampton Inn Carlisle | 1164 Harrisburg Pike | Carlisle | Pennsylvania | 17013 | Hospitality | Limited Service | |||||
| 8.30 | Property | Springhill Suites Williamsburg | 1644 Richmond Road | Williamsburg | Virginia | 23185 | Hospitality | Limited Service | |||||
| 8.31 | Property | Fairfield Inn Bloomington | 120 South Fairfield Drive | Bloomington | Indiana | 47404 | Hospitality | Limited Service | |||||
| 8.32 | Property | Waco Residence Inn | 501 South University | Waco | Texas | 76706 | Hospitality | Extended Stay | |||||
| 8.33 | Property | Holiday Inn Express Fishers | 9791 North by Northeast Boulevard | Fishers | Indiana | 46037 | Hospitality | Limited Service | |||||
| 8.34 | Property | Larkspur Landing Folsom | 121 Iron Point Road | Folsom | California | 95630 | Hospitality | Extended Stay | |||||
| 8.35 | Property | Springhill Suites Chicago Naperville Warrenville | 4305 Weaver Parkway | Warrenville | Illinois | 60555 | Hospitality | Limited Service | |||||
| 8.36 | Property | Holiday Inn Express & Suites Paris | 3025 Northeast Loop 286 | Paris | Texas | 75460 | Hospitality | Limited Service | |||||
| 8.37 | Property | Toledo Homewood Suites | 1410 Arrowhead Drive | Maumee | Ohio | 43537 | Hospitality | Extended Stay | |||||
| 8.38 | Property | Grand Rapids Homewood Suites | 3920 Stahl Drive | Grand Rapids | Michigan | 49546 | Hospitality | Extended Stay | |||||
| 8.39 | Property | Cheyenne Fairfield Inn and Suites | 1415 Stillwater Avenue | Cheyenne | Wyoming | 82009 | Hospitality | Limited Service | |||||
| 8.40 | Property | Fairfield Inn Laurel | 13700 Baltimore Avenue | Laurel | Maryland | 20707 | Hospitality | Limited Service | |||||
| 8.41 | Property | Courtyard Akron Stow | 4047 Bridgewater Parkway | Stow | Ohio | 44224 | Hospitality | Limited Service | |||||
| 8.42 | Property | Larkspur Landing Roseville | 1931 Taylor Road | Roseville | California | 95661 | Hospitality | Extended Stay | |||||
| 8.43 | Property | Towneplace Suites Bloomington | 105 South Franklin Road | Bloomington | Indiana | 47404 | Hospitality | Extended Stay | |||||
| 8.44 | Property | Hampton Inn Danville | 97 Old Valley School Road | Danville | Pennsylvania | 17821 | Hospitality | Limited Service | |||||
| 8.45 | Property | Holiday Inn Norwich | 10 Laura Boulevard | Norwich | Connecticut | 06360 | Hospitality | Full Service | |||||
| 8.46 | Property | Hampton Inn Suites Longview North | 3044 North Eastman Road | Longview | Texas | 75605 | Hospitality | Limited Service | |||||
| 8.47 | Property | Springhill Suites Peoria Westlake | 2701 West Lake Avenue | Peoria | Illinois | 61615 | Hospitality | Limited Service | |||||
| 8.48 | Property | Hampton Inn Suites Buda | 1201 Cabelas Drive | Buda | Texas | 78610 | Hospitality | Limited Service | |||||
| 8.49 | Property | Shawnee Hampton Inn | 4851 North Kickapoo | Shawnee | Oklahoma | 74804 | Hospitality | Limited Service | |||||
| 8.50 | Property | Racine Fairfield Inn | 6421 Washington Avenue | Racine | Wisconsin | 53406 | Hospitality | Limited Service | |||||
| 8.51 | Property | Hampton Inn Selinsgrove Shamokin Dam | 3 Stetler Avenue | Shamokin Dam | Pennsylvania | 17876 | Hospitality | Limited Service | |||||
| 8.52 | Property | Holiday Inn Express & Suites Terrell | 300 Tanger Drive | Terrell | Texas | 75160 | Hospitality | Limited Service | |||||
| 8.53 | Property | Westchase Homewood Suites | 2424 Rogerdale Road | Houston | Texas | 77042 | Hospitality | Extended Stay | |||||
| 8.54 | Property | Holiday Inn Express & Suites Tyler South | 2421 East Southeast Loop 323 | Tyler | Texas | 75701 | Hospitality | Limited Service | |||||
| 8.55 | Property | Holiday Inn Express & Suites Huntsville | 148 Interstate 45 South | Huntsville | Texas | 77340 | Hospitality | Limited Service | |||||
| 8.56 | Property | Hampton Inn Sweetwater | 302 Southeast Georgia Avenue | Sweetwater | Texas | 79556 | Hospitality | Limited Service | |||||
| 8.57 | Property | Comfort Suites Buda Austin South | 15295 South Interstate 35 Building 800 | Buda | Texas | 78610 | Hospitality | Limited Service | |||||
| 8.58 | Property | Fairfield Inn & Suites Weatherford | 175 Alford Drive | Weatherford | Texas | 76087 | Hospitality | Limited Service | |||||
| 8.59 | Property | Holiday Inn Express & Suites Altus | 2812 East Broadway | Altus | Oklahoma | 73521 | Hospitality | Limited Service | |||||
| 8.60 | Property | Comfort Inn & Suites Paris | 3035 Northeast Loop 286 | Paris | Texas | 75460 | Hospitality | Limited Service | |||||
| 8.61 | Property | Hampton Inn Suites Decatur | 110 South Highway 81/287 | Decatur | Texas | 76234 | Hospitality | Limited Service | |||||
| 8.62 | Property | Holiday Inn Express & Suites Texarkana East | 5210 Crossroads Parkway | Texarkana | Arkansas | 71854 | Hospitality | Limited Service | |||||
| 8.63 | Property | Mankato Fairfield Inn | 141 Apache Place | Mankato | Minnesota | 56001 | Hospitality | Limited Service | |||||
| 8.64 | Property | Candlewood Suites Texarkana | 2901 South Cowhorn Creek Loop | Texarkana | Texas | 75503 | Hospitality | Extended Stay | |||||
| 8.65 | Property | Country Inn & Suites Houston Intercontinental Airport East | 20611 Highway 59 | Humble | Texas | 77338 | Hospitality | Limited Service | |||||
| 9 | Loan | 37 | SMF V | Starwood Mortgage Capital LLC | Grant Building | NAP | NAP | 310 Grant Street | Pittsburgh | Pennsylvania | 15219 | Office | CBD |
| 10 | Loan | 38, 39 | CREFI | Citi Real Estate Funding Inc. | Ann Arbor Mixed Use Portfolio | NAP | NAP | Mixed Use | Office/Retail | ||||
| 10.01 | Property | McKinley Towne Centre | 401 East Liberty Street | Ann Arbor | Michigan | 48104 | Mixed Use | Office/Retail | |||||
| 10.02 | Property | Liberty Square | 505 East Liberty Street & 500 East Washington Street | Ann Arbor | Michigan | 48104 | Mixed Use | Office/Retail | |||||
| 11 | Loan | 8, 27, 40, 41, 42, 43 | SMF V | Starwood Mortgage Capital LLC | Visions Hotel Portfolio | NAP | NAP | Hospitality | Limited Service | ||||
| 11.01 | Property | Holiday Inn Express & Suites Buffalo | 601 Main Street | Buffalo | New York | 14203 | Hospitality | Limited Service | |||||
| 11.02 | Property | Hampton Inn Potsdam | 169 Market Street | Potsdam | New York | 13676 | Hospitality | Limited Service | |||||
| 11.03 | Property | Hampton Inn & Suites Utica | 172-180 North Genesee Street | Utica | New York | 13502 | Hospitality | Limited Service | |||||
| 11.04 | Property | Fairfield Inn & Suites Olean | 3270 West State Street | Olean | New York | 14760 | Hospitality | Limited Service | |||||
| 11.05 | Property | Hampton Inn & Suites East Aurora | 49 Olean Street | East Aurora | New York | 14052 | Hospitality | Limited Service | |||||
| 11.06 | Property | Fairfield Inn & Suites Binghamton | 864 Upper Front Street | Binghamton | New York | 13905 | Hospitality | Limited Service | |||||
| 11.07 | Property | Fairfield Inn & Suites Rochester South | 4695 W Henrietta Road | Henrietta | New York | 14467 | Hospitality | Limited Service | |||||
| 11.08 | Property | Fairfield Inn & Suites Albany | 74 State Street | Albany | New York | 12207 | Hospitality | Limited Service | |||||
| 11.09 | Property | Fairfield Inn & Suites Corning | 3 South Buffalo Street | Corning | New York | 14830 | Hospitality | Limited Service | |||||
| 11.10 | Property | Fairfield Inn & Suites Rochester West/Greece | 400 Paddy Creek Circle | Rochester | New York | 14615 | Hospitality | Limited Service | |||||
| 12 | Loan | 8, 44, 45 | CREFI | Citi Real Estate Funding Inc.; Wells Fargo Bank, National Association | Pleasant Prairie Premium Outlets | NAP | NAP | 11211 120th Avenue | Pleasant Prairie | Wisconsin | 53815 | Retail | Outlet Center |
| 13 | Loan | 8, 30, 46, 47 | Barclays Bank PLC | Morgan Stanley Bank, N.A.; Wells Fargo Bank, N.A.; Barclays Bank PLC | Lakeside Shopping Center | NAP | NAP | 3301 Veterans Memorial Boulevard | Metairie | Louisiana | 70002 | Retail | Super Regional Mall |
| 14 | Loan | Barclays Bank PLC | Barclays Bank PLC | 440 Mamaroneck Avenue | NAP | NAP | 440 Mamaroneck Avenue | Harrison | New York | 10528 | Office | Suburban | |
| 15 | Loan | 48 | SMF V | Starwood Mortgage Capital LLC | Mesa Grand Shopping Center | NAP | NAP | 1639, 1641, 1655, 1733 & 1859 Stapley Drive and 1236 & 1240 East Baseline Road | Mesa | Arizona | 85204 | Retail | Anchored |
| 16 | Loan | 8, 49, 50, 51, 52 | Barclays Bank PLC | Goldman Sachs Mortgage Company; Barclays Bank PLC | Long Island Prime Portfolio - Uniondale | NAP | NAP | Office | Suburban | ||||
| 16.01 | Property | RXR Plaza | 625 RXR Plaza | Uniondale | New York | 11553 | Office | Suburban | |||||
| 16.02 | Property | Omni | 333 Earle Ovington Boulevard | Uniondale | New York | 11553 | Office | Suburban | |||||
| 17 | Loan | CREFI | Citi Real Estate Funding Inc. | Mars Petcare Storage & Distribution Center | NAP | NAP | 5303 Fisher Road | Columbus | Ohio | 43228 | Industrial | Distribution | |
| 18 | Loan | PCC | Principal Commercial Capital | Bradley Business Center | NAP | NAP | 2500 and 2631 West Bradley Place | Chicago | Illinois | 60618 | Mixed Use | Office/Warehouse | |
| 19 | Loan | 53, 54, 55, 56, 57 | PCC | Principal Commercial Capital | 3901 North First Street | NAP | NAP | 3901 North First Street | San Jose | California | 95134 | Office | Suburban |
| 20 | Loan | 58, 59, 60, 61 | CREFI | Citi Real Estate Funding Inc. | Canyon Portal | NAP | NAP | 270-300 North Highway 89A | Sedona | Arizona | 86336 | Mixed Use | Retail/Hospitality |
| 21 | Loan | 8, 62, 63 | PCC | Principal Commercial Capital | Scripps Center | NAP | NAP | 312 Walnut Street | Cincinnati | Ohio | 45202 | Office | CBD |
| 22 | Loan | 64 | PCC | Principal Commercial Capital | Victoria Park Shoppes | NAP | NAP | 618-680 North Federal Highway | Fort Lauderdale | Florida | 33304 | Retail | Anchored |
| 23 | Loan | 65 | PCC | Principal Commercial Capital | 1450 Veterans | NAP | NAP | 1450 Veterans Boulevard | Redwood City | California | 94063 | Office | Suburban |
| 24 | Loan | 66, 67 | PCC | Principal Commercial Capital | Westerre I and II | NAP | NAP | 3951 and 3957 Westerre Parkway | Richmond | Virginia | 23233 | Office | Suburban |
| A-1-2 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Related Group | Crossed Group | Address | City | State | Zip Code | General Property Type | Detailed Property Type |
| 25 | Loan | 8, 68, 69, 70, 71, 72 | Barclays Bank PLC | Rialto Mortgage Finance, LLC; Citigroup Global Markets Realty Corp.; Barclays Bank PLC | Atlanta and Anchorage Hotel Portfolio | NAP | NAP | Hospitality | Full Service | ||||
| 25.01 | Property | Hilton Anchorage | 500 West 3rd Avenue | Anchorage | Alaska | 99501 | Hospitality | Full Service | |||||
| 25.02 | Property | Renaissance Concourse Atlanta Airport Hotel | 1 Hartsfield Centre Parkway | Atlanta | Georgia | 30354 | Hospitality | Full Service | |||||
| 26 | Loan | PCC | Principal Commercial Capital | The Falls at Snake River Landing | NAP | NAP | 1415 Whitewater Drive | Idaho Falls | Idaho | 83402 | Multifamily | Garden | |
| 27 | Loan | 8, 73, 74, 75 | Barclays Bank PLC | JP Morgan Chase Bank, Natixis Real Estate Capital LLC, Deutsche Bank AG, Societe Generale, Barclays Bank PLC | 245 Park Avenue | NAP | NAP | 245 Park Avenue | New York | New York | 10167 | Office | CBD |
| 28 | Loan | 76 | PCC | Principal Commercial Capital | 888 Tennessee | NAP | NAP | 888 Tennessee Street | San Francisco | California | 94107 | Industrial | Warehouse |
| 29 | Loan | PCC | Principal Commercial Capital | Low Country Village | NAP | NAP | 30 and 32 Malphrus Road | Bluffton | South Carolina | 29910 | Retail | Anchored | |
| 30 | Loan | 77, 78 | SMF V | Starwood Mortgage Capital LLC | 215 & Town Center | NAP | NAP | 10777 West Twain Avenue | Las Vegas | Nevada | 89135 | Office | Suburban |
| 31 | Loan | 79, 80 | PCC | Principal Commercial Capital | Ocean City Shopping Center | NAP | NAP | 11801 Coastal Highway | Ocean City | Maryland | 21842 | Retail | Anchored |
| 32 | Loan | 81, 82 | SMF V | Starwood Mortgage Capital LLC | Pangea 17 | NAP | NAP | Multifamily | Garden | ||||
| 32.01 | Property | 1807 South Saint Louis Avenue | 1807 South Saint Louis Avenue | Chicago | Illinois | 60623 | Multifamily | Garden | |||||
| 32.02 | Property | 1145 North Austin Boulevard | 1145 North Austin Boulevard | Chicago | Illinois | 60651 | Multifamily | Garden | |||||
| 32.03 | Property | 136 East 155th Street | 136 East 155th Street | Harvey | Illinois | 60426 | Multifamily | Garden | |||||
| 32.04 | Property | 1501 East 68th Street | 1501 East 68th Street | Chicago | Illinois | 60637 | Multifamily | Garden | |||||
| 32.05 | Property | 7300 South Yates Boulevard | 7300 South Yates Boulevard | Chicago | Illinois | 60649 | Multifamily | Garden | |||||
| 32.06 | Property | 14123 South Tracy Avenue | 14123 South Tracy Avenue | Riverdale | Illinois | 60827 | Multifamily | Garden | |||||
| 32.07 | Property | 7925 South Phillips Avenue | 7925 South Phillips Avenue | Chicago | Illinois | 60617 | Multifamily | Garden | |||||
| 32.08 | Property | 8000 South Ellis Avenue | 8000 South Ellis Avenue | Chicago | Illinois | 60619 | Multifamily | Garden | |||||
| 32.09 | Property | 13256 South Prairie Avenue | 13256 South Prairie Avenue | Chicago | Illinois | 60827 | Multifamily | Garden | |||||
| 32.10 | Property | 8101 South Justine Street | 8101 South Justine Street | Chicago | Illinois | 60620 | Multifamily | Garden | |||||
| 32.11 | Property | 7135 South Blackstone Avenue | 7135 South Blackstone Avenue | Chicago | Illinois | 60619 | Multifamily | Garden | |||||
| 32.12 | Property | 320 North Mason Avenue | 320 North Mason Avenue | Chicago | Illinois | 60644 | Multifamily | Garden | |||||
| 32.13 | Property | 410 East 107th Street | 410 East 107th Street | Chicago | Illinois | 60628 | Multifamily | Garden | |||||
| 32.14 | Property | 1257 South Christiana Avenue | 1257 South Christiana Avenue | Chicago | Illinois | 60623 | Multifamily | Garden | |||||
| 32.15 | Property | 10933 South Vernon Avenue | 10933 South Vernon Avenue | Chicago | Illinois | 60628 | Multifamily | Garden | |||||
| 32.16 | Property | 8040 South Vernon Avenue | 8040 South Vernon Avenue | Chicago | Illinois | 60619 | Multifamily | Garden | |||||
| 32.17 | Property | 12000 South Eggleston Avenue | 12000 South Eggleston Avenue | Chicago | Illinois | 60628 | Multifamily | Garden | |||||
| 32.18 | Property | 2041 East 75th Street | 2041 East 75th Street | Chicago | Illinois | 60649 | Multifamily | Garden | |||||
| 32.19 | Property | 219 East 68th Street | 219 East 68th Street | Chicago | Illinois | 60637 | Multifamily | Garden | |||||
| 32.20 | Property | 8751 South Cottage Grove Avenue | 8751 South Cottage Grove Avenue | Chicago | Illinois | 60619 | Multifamily | Garden | |||||
| 32.21 | Property | 7159 South Wabash Avenue | 7159 South Wabash Avenue | Chicago | Illinois | 60619 | Multifamily | Garden | |||||
| 33 | Loan | 83, 84 | SMF V | Starwood Mortgage Capital LLC | Tampa Bay Industrial | NAP | NAP | Industrial | Flex | ||||
| 33.01 | Property | Bay Tec Center | 2810 - 2880 Scherer Drive North | St. Petersburg | Florida | 33716 | Industrial | Flex | |||||
| 33.02 | Property | Airport Corporate Center | 6702 Benjamin Road | Tampa | Florida | 33634 | Industrial | Flex | |||||
| 34 | Loan | 85 | PCC | Principal Commercial Capital | Springhill Suites Denton | NAP | NAP | 1434 Centre Place Drive | Denton | Texas | 76205 | Hospitality | Select Service |
| 35 | Loan | CREFI | Citi Real Estate Funding Inc. | The Oaks at Palomar | NAP | NAP | 1939, 1945 and 1949 Palomar Oaks Way | Carlsbad | California | 92008 | Industrial | Flex | |
| 36 | Loan | CREFI | Citi Real Estate Funding Inc. | Royal Oaks Shopping Center | NAP | NAP | 3210 Lithia Pinecrest Road | Valrico | Florida | 33594 | Retail | Anchored | |
| 37 | Loan | Barclays Bank PLC | Barclays Bank PLC | Foothills Health Center | NAP | NAP | 4510 & 4530 East Ray Road | Phoenix | Arizona | 85044 | Office | Medical Office | |
| 38 | Loan | Barclays Bank PLC | Barclays Bank PLC | Lindbergh Plaza | NAP | NAP | 7481 South Lindbergh Boulevard | St. Louis | Missouri | 63125 | Retail | Anchored | |
| 39 | Loan | 86 | PCC | Principal Commercial Capital | Fox Run Apartments | NAP | NAP | 11 and 12 Flintlock Road | Ledyard | Connecticut | 06339 | Multifamily | Garden |
| 40 | Loan | SMF V | Starwood Mortgage Capital LLC | 117 East Washington | NAP | NAP | 117 East Washington Street | Indianapolis | Indiana | 46204 | Mixed Use | Office/Retail | |
| 41 | Loan | CREFI | Citi Real Estate Funding Inc. | Bryan Woods Apartments | NAP | NAP | 915 Bryan Place | Garner | North Carolina | 27529 | Multifamily | Garden | |
| 42 | Loan | SMF V | Starwood Mortgage Capital LLC | American Mini Storage - Converse | NAP | NAP | 8150 Kitty Hawk Road | Converse | Texas | 78109 | Self Storage | Self Storage | |
| 43 | Loan | CREFI | Citi Real Estate Funding Inc. | The Shops at Fayette Crossing | NAP | NAP | 221 Walmart Drive | Uniontown | Pennsylvania | 15401 | Retail | Shadow Anchored | |
| 44 | Loan | 87 | SMF V | Starwood Mortgage Capital LLC | Hampton Inn Richland | NAP | NAP | 891 U.S. Highway 49S | Richland | Mississippi | 39218 | Hospitality | Limited Service |
| 45 | Loan | Barclays Bank PLC | Barclays Bank PLC | Ohio Retail Portfolio - Discount Drug Mart Plaza | NAP | NAP | Retail | Anchored | |||||
| 45.01 | Property | Parma Heights Plaza | 6476 York Road | Parma Heights | Ohio | 44130 | Retail | Anchored | |||||
| 45.02 | Property | Upper Sandusky Plaza | 1155 East Wyandot Road | Upper Sandusky | Ohio | 43351 | Retail | Anchored | |||||
| 46 | Loan | 88 | SMF V | Starwood Mortgage Capital LLC | Kohls White Lake | NAP | NAP | 7375 Highland Road | White Lake | Michigan | 48383 | Retail | Single Tenant Retail |
| 47 | Loan | SMF V | Starwood Mortgage Capital LLC | Las Brisas Apartments | NAP | NAP | 12215 Northwood Forest Drive | Houston | Texas | 77039 | Multifamily | Garden | |
| 48 | Loan | SMF V | Starwood Mortgage Capital LLC | Mountain Cactus Ranch | NAP | NAP | 10667 South Avenue 10 East | Yuma | Arizona | 85365 | Manufactured Housing | Manufactured Housing | |
| 49 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Columbia, SC | NAP | NAP | 9001 Two Notch Road | Columbia | South Carolina | 29223 | Retail | Single Tenant Retail | |
| 50 | Loan | Barclays Bank PLC | Barclays Bank PLC | 1000 South Sherman Street | NAP | NAP | 1000 South Sherman Street | Clinton | Illinois | 61727 | Industrial | Warehouse/Distribution | |
| 51 | Loan | CREFI | Citi Real Estate Funding Inc. | StorQuest Corona | NAP | NAP | 12530 Magnolia Avenue | Riverside | California | 92503 | Self Storage | Self Storage | |
| 52 | Loan | 89, 90 | CREFI | Citi Real Estate Funding Inc. | St. Petersburg MHC Portfolio | NAP | NAP | Manufactured Housing | Manufactured Housing | ||||
| 52.01 | Property | Westgate Manor MHC | 7499 46th Avenue North | St. Petersburg | Florida | 33714 | Manufactured Housing | Manufactured Housing | |||||
| 52.02 | Property | Villa Plumosa MHC | 3290 54th Avenue North | St. Petersburg | Florida | 33714 | Manufactured Housing | Manufactured Housing | |||||
| 53 | Loan | CREFI | Citi Real Estate Funding Inc. | CSS Rohnert Park | NAP | NAP | 6100 State Farm Drive | Rohnert Park | California | 94928 | Self Storage | Self Storage |
| A-1-3 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Year Built | Year Renovated | Units, Pads, Rooms, SF | Unit Description | Loan Per Unit ($) | Ownership Interest | Original Balance ($) | Cut-off Date Balance ($) | Allocated Cut-off Date Loan Amount ($) | % of Initial Pool Balance |
| 1 | Loan | 8, 9, 10, 11 | Barclays Bank PLC | Barclays Bank PLC | 225 & 233 Park Avenue South | 1909-1910 | 1982, 2016-2017 | 675,756 | SF | 347.76 | Fee Simple | 60,000,000 | 60,000,000 | 60,000,000 | 5.5% |
| 2 | Loan | 8, 12, 13, 14, 15, 16, 17 | CGMRC | Citigroup Global Markets Realty Corp. | General Motors Building | 1968 | 2017 | 1,989,983 | SF | 738.70 | Fee Simple | 55,200,000 | 55,200,000 | 55,200,000 | 5.1% |
| 3 | Loan | 8, 18, 19, 20 | SMF V | Starwood Mortgage Capital LLC | 9-19 9th Avenue | 1920 | 2017 | 61,038 | SF | 1,720.24 | Fee Simple | 55,000,000 | 55,000,000 | 55,000,000 | 5.1% |
| 4 | Loan | 8, 21, 22, 23, 24, 25, 26, 27 | CREFI | Citi Real Estate Funding Inc.; Morgan Stanley Bank N.A. | Corporate Woods Portfolio | 2,033,179 | SF | 108.82 | Fee Simple | 50,000,000 | 50,000,000 | 4.6% | |||
| 4.01 | Property | Corporate Woods - Building 82 | 2001 | NAP | 245,413 | SF | Fee Simple | 7,783,418 | 0.7% | ||||||
| 4.02 | Property | Corporate Woods - Building 40 | 1981 | NAP | 300,043 | SF | Fee Simple | 7,326,565 | 0.7% | ||||||
| 4.03 | Property | Corporate Woods - Building 84 | 1998 | NAP | 241,573 | SF | Fee Simple | 7,140,440 | 0.7% | ||||||
| 4.04 | Property | Corporate Woods - Building 32 | 1985 | NAP | 208,244 | SF | Fee Simple | 5,380,711 | 0.5% | ||||||
| 4.05 | Property | Corporate Woods - Building 34 | 1978 | NAP | 97,023 | SF | Fee Simple | 2,605,753 | 0.2% | ||||||
| 4.06 | Property | Corporate Woods - Building 14 | 1981 | NAP | 120,385 | SF | Fee Simple | 2,436,548 | 0.2% | ||||||
| 4.07 | Property | Corporate Woods - Building 70 | 1987 | NAP | 100,809 | SF | Fee Simple | 2,318,105 | 0.2% | ||||||
| 4.08 | Property | Corporate Woods - Building 9 | 1984 | NAP | 99,400 | SF | Fee Simple | 2,165,821 | 0.2% | ||||||
| 4.09 | Property | Corporate Woods - Building 6 | 1979 | NAP | 108,395 | SF | Fee Simple | 2,148,900 | 0.2% | ||||||
| 4.10 | Property | Corporate Woods - Building 12 | 1986 | NAP | 98,648 | SF | Fee Simple | 2,115,059 | 0.2% | ||||||
| 4.11 | Property | Corporate Woods - Building 27 | 1978 | NAP | 96,518 | SF | Fee Simple | 2,064,298 | 0.2% | ||||||
| 4.12 | Property | Corporate Woods - Building 51 | 1977 | NAP | 89,789 | SF | Fee Simple | 1,776,650 | 0.2% | ||||||
| 4.13 | Property | Corporate Woods - Building 55 | 1977 | NAP | 89,221 | SF | Fee Simple | 1,742,809 | 0.2% | ||||||
| 4.14 | Property | Corporate Woods - Building 65 | 1982 | NAP | 28,612 | SF | Fee Simple | 1,116,751 | 0.1% | ||||||
| 4.15 | Property | Corporate Woods - Building 3 | 1979 | NAP | 60,950 | SF | Fee Simple | 1,116,751 | 0.1% | ||||||
| 4.16 | Property | Corporate Woods - Building 75 | 1980 | NAP | 48,156 | SF | Fee Simple | 761,421 | 0.1% | ||||||
| 5 | Loan | 28, 29 | CREFI | Citi Real Estate Funding Inc. | Bank of America Plaza | 1988 | 2016 | 438,996 | SF | 108.43 | Fee Simple | 47,600,000 | 47,600,000 | 47,600,000 | 4.4% |
| 6 | Loan | 8, 13, 30, 31, 32 | CREFI, Barclays Bank PLC | Citi Real Estate Funding Inc.; Barclays Bank PLC; Bank of America N.A. | Mall of Louisiana | 1997 | 2008 | 776,789 | SF | 418.39 | Fee Simple | 47,000,000 | 47,000,000 | 47,000,000 | 4.3% |
| 7 | Loan | 33 | PCC | Principal Commercial Capital | The Grove at Shrewsbury | 1988 | NAP | 147,878 | SF | 294.84 | Fee Simple | 43,600,000 | 43,600,000 | 43,600,000 | 4.0% |
| 8 | Loan | 8, 34, 35, 36 | Barclays Bank PLC; SMF V | JPMorgan Chase Bank; Bank of America, N.A.; Barclays Bank PLC; Deutsche Bank AG | Starwood Capital Group Hotel Portfolio | 6,366 | Rooms | 90,680.18 | Fee Simple/Leasehold | 41,817,500 | 41,817,500 | 3.8% | |||
| 8.01 | Property | Larkspur Landing Sunnyvale | 2000 | NAP | 126 | Rooms | Fee Simple | 2,467,894 | 0.2% | ||||||
| 8.02 | Property | Larkspur Landing Milpitas | 1998 | NAP | 124 | Rooms | Fee Simple | 2,079,473 | 0.2% | ||||||
| 8.03 | Property | Larkspur Landing Campbell | 2000 | NAP | 117 | Rooms | Fee Simple | 1,828,421 | 0.2% | ||||||
| 8.04 | Property | Larkspur Landing San Francisco | 1999 | NAP | 111 | Rooms | Fee Simple | 1,506,315 | 0.1% | ||||||
| 8.05 | Property | Larkspur Landing Pleasanton | 1997 | NAP | 124 | Rooms | Fee Simple | 1,473,158 | 0.1% | ||||||
| 8.06 | Property | Larkspur Landing Bellevue | 1998 | NAP | 126 | Rooms | Fee Simple | 1,312,105 | 0.1% | ||||||
| 8.07 | Property | Larkspur Landing Sacramento | 1998 | NAP | 124 | Rooms | Fee Simple | 980,526 | 0.1% | ||||||
| 8.08 | Property | Hampton Inn Ann Arbor North | 1988 | 2015 | 129 | Rooms | Fee Simple | 956,842 | 0.1% | ||||||
| 8.09 | Property | Larkspur Landing Hillsboro | 1997 | NAP | 124 | Rooms | Fee Simple | 956,842 | 0.1% | ||||||
| 8.10 | Property | Larkspur Landing Renton | 1998 | NAP | 127 | Rooms | Fee Simple | 947,368 | 0.1% | ||||||
| 8.11 | Property | Holiday Inn Arlington Northeast Rangers Ballpark | 2008 | 2013 | 147 | Rooms | Fee Simple | 909,473 | 0.1% | ||||||
| 8.12 | Property | Residence Inn Toledo Maumee | 2008 | 2016 | 108 | Rooms | Fee Simple | 900,000 | 0.1% | ||||||
| 8.13 | Property | Residence Inn Williamsburg | 1999 | 2012 | 108 | Rooms | Fee Simple | 862,105 | 0.1% | ||||||
| 8.14 | Property | Hampton Inn Suites Waco South | 2008 | 2013 | 123 | Rooms | Fee Simple | 795,789 | 0.1% | ||||||
| 8.15 | Property | Holiday Inn Louisville Airport Fair Expo | 2008 | NAP | 106 | Rooms | Fee Simple | 781,579 | 0.1% | ||||||
| 8.16 | Property | Courtyard Tyler | 2010 | 2016 | 121 | Rooms | Fee Simple | 767,368 | 0.1% | ||||||
| 8.17 | Property | Hilton Garden Inn Edison Raritan Center | 2002 | 2014 | 132 | Rooms | Leasehold | 767,368 | 0.1% | ||||||
| 8.18 | Property | Hilton Garden Inn St Paul Oakdale | 2005 | 2013 | 116 | Rooms | Fee Simple | 757,895 | 0.1% | ||||||
| 8.19 | Property | Residence Inn Grand Rapids West | 2000 | 2017 | 90 | Rooms | Fee Simple | 748,421 | 0.1% | ||||||
| 8.20 | Property | Peoria, AZ Residence Inn | 1998 | 2013 | 90 | Rooms | Fee Simple | 743,684 | 0.1% | ||||||
| 8.21 | Property | Hampton Inn Suites Bloomington Normal | 2007 | 2015 | 128 | Rooms | Fee Simple | 738,947 | 0.1% | ||||||
| 8.22 | Property | Courtyard Chico | 2005 | 2015 | 90 | Rooms | Fee Simple | 724,737 | 0.1% | ||||||
| 8.23 | Property | Hampton Inn Suites Kokomo | 1997 | 2013 | 105 | Rooms | Fee Simple | 701,052 | 0.1% | ||||||
| 8.24 | Property | Hampton Inn Suites South Bend | 1997 | 2014 | 117 | Rooms | Fee Simple | 701,052 | 0.1% |
| A-1-4 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Year Built | Year Renovated | Units, Pads, Rooms, SF | Unit Description | Loan Per Unit ($) | Ownership Interest | Original Balance ($) | Cut-off Date Balance ($) | Allocated Cut-off Date Loan Amount ($) | % of Initial Pool Balance |
| 8.25 | Property | Courtyard Wichita Falls | 2009 | 2017 | 93 | Rooms | Fee Simple | 667,895 | 0.1% | ||||||
| 8.26 | Property | Hampton Inn Morehead | 1991 | 2017 | 118 | Rooms | Fee Simple | 648,947 | 0.1% | ||||||
| 8.27 | Property | Residence Inn Chico | 2005 | 2014 | 78 | Rooms | Fee Simple | 630,000 | 0.1% | ||||||
| 8.28 | Property | Courtyard Lufkin | 2009 | 2017 | 101 | Rooms | Fee Simple | 601,579 | 0.1% | ||||||
| 8.29 | Property | Hampton Inn Carlisle | 1997 | 2014 | 97 | Rooms | Fee Simple | 596,842 | 0.1% | ||||||
| 8.30 | Property | Springhill Suites Williamsburg | 2002 | 2012 | 120 | Rooms | Fee Simple | 596,842 | 0.1% | ||||||
| 8.31 | Property | Fairfield Inn Bloomington | 1995 | 2015 | 105 | Rooms | Fee Simple | 592,105 | 0.1% | ||||||
| 8.32 | Property | Waco Residence Inn | 1997 | 2012 | 78 | Rooms | Fee Simple | 577,895 | 0.1% | ||||||
| 8.33 | Property | Holiday Inn Express Fishers | 2000 | 2012 | 115 | Rooms | Fee Simple | 540,000 | 0.0% | ||||||
| 8.34 | Property | Larkspur Landing Folsom | 2000 | NAP | 84 | Rooms | Fee Simple | 525,789 | 0.0% | ||||||
| 8.35 | Property | Springhill Suites Chicago Naperville Warrenville | 1997 | 2013 | 128 | Rooms | Fee Simple | 497,368 | 0.0% | ||||||
| 8.36 | Property | Holiday Inn Express & Suites Paris | 2009 | NAP | 84 | Rooms | Fee Simple | 492,631 | 0.0% | ||||||
| 8.37 | Property | Toledo Homewood Suites | 1997 | 2014 | 78 | Rooms | Fee Simple | 492,631 | 0.0% | ||||||
| 8.38 | Property | Grand Rapids Homewood Suites | 1997 | 2013 | 78 | Rooms | Fee Simple | 478,421 | 0.0% | ||||||
| 8.39 | Property | Cheyenne Fairfield Inn and Suites | 1994 | 2013 | 60 | Rooms | Fee Simple | 445,263 | 0.0% | ||||||
| 8.40 | Property | Fairfield Inn Laurel | 1988 | 2013 | 109 | Rooms | Fee Simple | 445,263 | 0.0% | ||||||
| 8.41 | Property | Courtyard Akron Stow | 2005 | 2014 | 101 | Rooms | Fee Simple | 435,789 | 0.0% | ||||||
| 8.42 | Property | Larkspur Landing Roseville | 1999 | NAP | 90 | Rooms | Fee Simple | 412,105 | 0.0% | ||||||
| 8.43 | Property | Towneplace Suites Bloomington | 2000 | 2013 | 83 | Rooms | Fee Simple | 412,105 | 0.0% | ||||||
| 8.44 | Property | Hampton Inn Danville | 1998 | 2013 | 71 | Rooms | Fee Simple | 407,368 | 0.0% | ||||||
| 8.45 | Property | Holiday Inn Norwich | 1975 | 2013 | 135 | Rooms | Fee Simple | 402,631 | 0.0% | ||||||
| 8.46 | Property | Hampton Inn Suites Longview North | 2008 | 2013 | 91 | Rooms | Fee Simple | 397,895 | 0.0% | ||||||
| 8.47 | Property | Springhill Suites Peoria Westlake | 2000 | 2013 | 124 | Rooms | Fee Simple | 397,895 | 0.0% | ||||||
| 8.48 | Property | Hampton Inn Suites Buda | 2008 | NAP | 74 | Rooms | Fee Simple | 393,158 | 0.0% | ||||||
| 8.49 | Property | Shawnee Hampton Inn | 1996 | 2013 | 63 | Rooms | Fee Simple | 393,158 | 0.0% | ||||||
| 8.50 | Property | Racine Fairfield Inn | 1991 | 2016 | 62 | Rooms | Fee Simple | 383,684 | 0.0% | ||||||
| 8.51 | Property | Hampton Inn Selinsgrove Shamokin Dam | 1996 | 2013 | 75 | Rooms | Fee Simple | 374,210 | 0.0% | ||||||
| 8.52 | Property | Holiday Inn Express & Suites Terrell | 2007 | 2013 | 68 | Rooms | Fee Simple | 355,263 | 0.0% | ||||||
| 8.53 | Property | Westchase Homewood Suites | 1998 | 2016 | 96 | Rooms | Fee Simple | 343,857 | 0.0% | ||||||
| 8.54 | Property | Holiday Inn Express & Suites Tyler South | 2000 | 2015 | 88 | Rooms | Fee Simple | 341,053 | 0.0% | ||||||
| 8.55 | Property | Holiday Inn Express & Suites Huntsville | 2008 | 2013 | 87 | Rooms | Fee Simple | 326,842 | 0.0% | ||||||
| 8.56 | Property | Hampton Inn Sweetwater | 2009 | NAP | 72 | Rooms | Fee Simple | 298,421 | 0.0% | ||||||
| 8.57 | Property | Comfort Suites Buda Austin South | 2009 | NAP | 72 | Rooms | Fee Simple | 251,053 | 0.0% | ||||||
| 8.58 | Property | Fairfield Inn & Suites Weatherford | 2009 | 2016 | 86 | Rooms | Fee Simple | 236,842 | 0.0% | ||||||
| 8.59 | Property | Holiday Inn Express & Suites Altus | 2008 | 2013 | 68 | Rooms | Fee Simple | 191,919 | 0.0% | ||||||
| 8.60 | Property | Comfort Inn & Suites Paris | 2009 | NAP | 56 | Rooms | Fee Simple | 170,526 | 0.0% | ||||||
| 8.61 | Property | Hampton Inn Suites Decatur | 2008 | 2013 | 74 | Rooms | Fee Simple | 163,182 | 0.0% | ||||||
| 8.62 | Property | Holiday Inn Express & Suites Texarkana East | 2009 | NAP | 88 | Rooms | Fee Simple | 151,113 | 0.0% | ||||||
| 8.63 | Property | Mankato Fairfield Inn | 1997 | 2016 | 61 | Rooms | Fee Simple | 135,416 | 0.0% | ||||||
| 8.64 | Property | Candlewood Suites Texarkana | 2009 | 2014 | 80 | Rooms | Fee Simple | 104,698 | 0.0% | ||||||
| 8.65 | Property | Country Inn & Suites Houston Intercontinental Airport East | 2001 | 2017 | 62 | Rooms | Fee Simple | 99,431 | 0.0% | ||||||
| 9 | Loan | 37 | SMF V | Starwood Mortgage Capital LLC | Grant Building | 1929 | 2006 | 461,006 | SF | 82.43 | Fee Simple | 38,000,000 | 38,000,000 | 38,000,000 | 3.5% |
| 10 | Loan | 38, 39 | CREFI | Citi Real Estate Funding Inc. | Ann Arbor Mixed Use Portfolio | 190,205 | SF | 182.70 | Fee Simple | 34,750,000 | 34,750,000 | 3.2% | |||
| 10.01 | Property | McKinley Towne Centre | 1973 | 2015-2016 | 130,824 | SF | Fee Simple | 27,800,000 | 2.6% | ||||||
| 10.02 | Property | Liberty Square | 1960, 1999 | 2007-2009 | 59,381 | SF | Fee Simple | 6,950,000 | 0.6% | ||||||
| 11 | Loan | 8, 27, 40, 41, 42, 43 | SMF V | Starwood Mortgage Capital LLC | Visions Hotel Portfolio | 839 | Rooms | 64,779.50 | Various | 34,400,000 | 34,400,000 | 3.2% | |||
| 11.01 | Property | Holiday Inn Express & Suites Buffalo | 1980 | 2016 | 146 | Rooms | Fee Simple | 5,063,477 | 0.5% | ||||||
| 11.02 | Property | Hampton Inn Potsdam | 2014 | NAP | 94 | Rooms | Fee Simple | 4,177,369 | 0.4% | ||||||
| 11.03 | Property | Hampton Inn & Suites Utica | 2007 | 2014 | 83 | Rooms | Fee Simple | 4,114,075 | 0.4% | ||||||
| 11.04 | Property | Fairfield Inn & Suites Olean | 2001 | 2015 | 76 | Rooms | Leasehold | 3,924,195 | 0.4% | ||||||
| 11.05 | Property | Hampton Inn & Suites East Aurora | 2003 | 2011 | 80 | Rooms | Fee Simple | 3,892,548 | 0.4% | ||||||
| 11.06 | Property | Fairfield Inn & Suites Binghamton | 2000 | 2013-2014 | 82 | Rooms | Fee Simple | 2,848,206 | 0.3% | ||||||
| 11.07 | Property | Fairfield Inn & Suites Rochester South | 1995 | 2016 | 62 | Rooms | Fee Simple | 2,848,206 | 0.3% | ||||||
| 11.08 | Property | Fairfield Inn & Suites Albany | 2006 | 2015 | 75 | Rooms | Fee Simple | 2,784,913 | 0.3% | ||||||
| 11.09 | Property | Fairfield Inn & Suites Corning | 1997 | 2017 | 63 | Rooms | Fee Simple | 2,373,505 | 0.2% | ||||||
| 11.10 | Property | Fairfield Inn & Suites Rochester West/Greece | 1998 | 2014 | 78 | Rooms | Leasehold | 2,373,505 | 0.2% | ||||||
| 12 | Loan | 8, 44, 45 | CREFI | Citi Real Estate Funding Inc.; Wells Fargo Bank, National Association | Pleasant Prairie Premium Outlets | 1987, 1989 and 2006 | NAP | 402,615 | SF | 360.15 | Fee Simple | 34,000,000 | 34,000,000 | 34,000,000 | 3.1% |
| 13 | Loan | 8, 30, 46, 47 | Barclays Bank PLC | Morgan Stanley Bank, N.A.; Wells Fargo Bank, N.A.; Barclays Bank PLC | Lakeside Shopping Center | 1960 | 2002 | 1,211,349 | SF | 144.47 | Fee Simple/Leasehold | 33,000,000 | 33,000,000 | 33,000,000 | 3.0% |
| 14 | Loan | Barclays Bank PLC | Barclays Bank PLC | 440 Mamaroneck Avenue | 1979 | 2007 | 239,156 | SF | 137.99 | Fee Simple | 33,000,000 | 33,000,000 | 33,000,000 | 3.0% | |
| 15 | Loan | 48 | SMF V | Starwood Mortgage Capital LLC | Mesa Grand Shopping Center | 1999, 2001 | NAP | 229,766 | SF | 130.57 | Fee Simple | 30,000,000 | 30,000,000 | 30,000,000 | 2.8% |
| 16 | Loan | 8, 49, 50, 51, 52 | Barclays Bank PLC | Goldman Sachs Mortgage Company; Barclays Bank PLC | Long Island Prime Portfolio - Uniondale | 1,750,761 | SF | 113.07 | Leasehold | 29,180,000 | 29,180,000 | 2.7% | |||
| 16.01 | Property | RXR Plaza | 1985 | NAP | 1,085,298 | SF | Leasehold | 17,372,382 | 1.6% | ||||||
| 16.02 | Property | Omni | 1990 | NAP | 665,463 | SF | Leasehold | 11,807,618 | 1.1% | ||||||
| 17 | Loan | CREFI | Citi Real Estate Funding Inc. | Mars Petcare Storage & Distribution Center | 1968 | 2017 | 465,256 | SF | 50.88 | Fee Simple | 23,670,000 | 23,670,000 | 23,670,000 | 2.2% | |
| 18 | Loan | PCC | Principal Commercial Capital | Bradley Business Center | 1956 | 2014-2017 | 313,493 | SF | 74.64 | Fee Simple | 23,400,000 | 23,400,000 | 23,400,000 | 2.2% | |
| 19 | Loan | 53, 54, 55, 56, 57 | PCC | Principal Commercial Capital | 3901 North First Street | 1984-1985 | 2016-2017 | 65,188 | SF | 349.76 | Fee Simple | 22,800,000 | 22,800,000 | 22,800,000 | 2.1% |
| 20 | Loan | 58, 59, 60, 61 | CREFI | Citi Real Estate Funding Inc. | Canyon Portal | 1947 | 1990, 2000 | 47,511 | SF | 473.57 | Leasehold | 22,500,000 | 22,500,000 | 22,500,000 | 2.1% |
| 21 | Loan | 8, 62, 63 | PCC | Principal Commercial Capital | Scripps Center | 1989 | 2013-2015 | 538,243 | SF | 133.77 | Fee Simple | 22,000,000 | 22,000,000 | 22,000,000 | 2.0% |
| 22 | Loan | 64 | PCC | Principal Commercial Capital | Victoria Park Shoppes | 2004 | NAP | 63,275 | SF | 315.38 | Fee Simple | 20,000,000 | 19,955,580 | 19,955,580 | 1.8% |
| 23 | Loan | 65 | PCC | Principal Commercial Capital | 1450 Veterans | 1999 | NAP | 53,000 | SF | 336.79 | Fee Simple | 17,850,000 | 17,850,000 | 17,850,000 | 1.6% |
| 24 | Loan | 66, 67 | PCC | Principal Commercial Capital | Westerre I and II | 1988, 1998 | NAP | 163,261 | SF | 106.58 | Fee Simple | 17,400,000 | 17,400,000 | 17,400,000 | 1.6% |
| A-1-5 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Year Built | Year Renovated | Units, Pads, Rooms, SF | Unit Description | Loan Per Unit ($) | Ownership Interest | Original Balance ($) | Cut-off Date Balance ($) | Allocated Cut-off Date Loan Amount ($) | % of Initial Pool Balance |
| 25 | Loan | 8, 68, 69, 70, 71, 72 | Barclays Bank PLC | Rialto Mortgage Finance, LLC; Citigroup Global Markets Realty Corp.; Barclays Bank PLC | Atlanta and Anchorage Hotel Portfolio | 993 | Rooms | 114,827.30 | Fee Simple/Leasehold | 17,000,000 | 16,855,648 | 1.6% | |||
| 25.01 | Property | Hilton Anchorage | 1958-1984 | NAP | 606 | Rooms | Fee Simple | 9,594,754 | 0.9% | ||||||
| 25.02 | Property | Renaissance Concourse Atlanta Airport Hotel | 1992 | 2013 | 387 | Rooms | Leasehold | 7,260,895 | 0.7% | ||||||
| 26 | Loan | PCC | Principal Commercial Capital | The Falls at Snake River Landing | 2016-2017 | NAP | 228 | Units | 69,078.95 | Fee Simple | 15,750,000 | 15,750,000 | 15,750,000 | 1.4% | |
| 27 | Loan | 8, 73, 74, 75 | Barclays Bank PLC | JP Morgan Chase Bank, Natixis Real Estate Capital LLC, Deutsche Bank AG, Societe Generale, Barclays Bank PLC | 245 Park Avenue | 1965 | 2006 | 1,723,993 | SF | 626.45 | Fee Simple | 15,000,000 | 15,000,000 | 15,000,000 | 1.4% |
| 28 | Loan | 76 | PCC | Principal Commercial Capital | 888 Tennessee | 1953 | 2017 | 40,000 | SF | 375.00 | Fee Simple | 15,000,000 | 15,000,000 | 15,000,000 | 1.4% |
| 29 | Loan | PCC | Principal Commercial Capital | Low Country Village | 2003, 2005 | NAP | 139,859 | SF | 97.96 | Fee Simple | 13,700,000 | 13,700,000 | 13,700,000 | 1.3% | |
| 30 | Loan | 77, 78 | SMF V | Starwood Mortgage Capital LLC | 215 & Town Center | 2006 | 2015 | 67,423 | SF | 202.45 | Fee Simple | 13,650,000 | 13,650,000 | 13,650,000 | 1.3% |
| 31 | Loan | 79, 80 | PCC | Principal Commercial Capital | Ocean City Shopping Center | 1983, 2016 | 2010 | 109,513 | SF | 123.27 | Fee Simple | 13,500,000 | 13,500,000 | 13,500,000 | 1.2% |
| 32 | Loan | 81, 82 | SMF V | Starwood Mortgage Capital LLC | Pangea 17 | 294 | Units | 43,537.41 | Fee Simple | 12,800,000 | 12,800,000 | 1.2% | |||
| 32.01 | Property | 1807 South Saint Louis Avenue | 1929 | 2016 | 24 | Units | Fee Simple | 1,133,998 | 0.1% | ||||||
| 32.02 | Property | 1145 North Austin Boulevard | 1929 | 2016 | 25 | Units | Fee Simple | 1,133,998 | 0.1% | ||||||
| 32.03 | Property | 136 East 155th Street | 1931 | 2016 | 27 | Units | Fee Simple | 1,077,298 | 0.1% | ||||||
| 32.04 | Property | 1501 East 68th Street | 1916 | 2016 | 18 | Units | Fee Simple | 878,848 | 0.1% | ||||||
| 32.05 | Property | 7300 South Yates Boulevard | 1925 | 2016 | 16 | Units | Fee Simple | 793,798 | 0.1% | ||||||
| 32.06 | Property | 14123 South Tracy Avenue | 1968 | 2016 | 18 | Units | Fee Simple | 737,099 | 0.1% | ||||||
| 32.07 | Property | 7925 South Phillips Avenue | 1963 | 2016 | 26 | Units | Fee Simple | 708,749 | 0.1% | ||||||
| 32.08 | Property | 8000 South Ellis Avenue | 1928 | 2016 | 18 | Units | Fee Simple | 652,049 | 0.1% | ||||||
| 32.09 | Property | 13256 South Prairie Avenue | 1971 | 2016 | 11 | Units | Fee Simple | 652,049 | 0.1% | ||||||
| 32.10 | Property | 8101 South Justine Street | 1926 | 2016 | 13 | Units | Fee Simple | 623,699 | 0.1% | ||||||
| 32.11 | Property | 7135 South Blackstone Avenue | 1920 | 2016 | 12 | Units | Fee Simple | 566,999 | 0.1% | ||||||
| 32.12 | Property | 320 North Mason Avenue | 1969 | 2016 | 12 | Units | Fee Simple | 510,299 | 0.0% | ||||||
| 32.13 | Property | 410 East 107th Street | 1965 | 2016 | 11 | Units | Fee Simple | 453,599 | 0.0% | ||||||
| 32.14 | Property | 1257 South Christiana Avenue | 1914 | 2016 | 8 | Units | Fee Simple | 425,249 | 0.0% | ||||||
| 32.15 | Property | 10933 South Vernon Avenue | 1962, 1968 | 2016 | 9 | Units | Fee Simple | 425,249 | 0.0% | ||||||
| 32.16 | Property | 8040 South Vernon Avenue | 1929 | 2016 | 6 | Units | Fee Simple | 368,549 | 0.0% | ||||||
| 32.17 | Property | 12000 South Eggleston Avenue | 1928 | 2016 | 10 | Units | Fee Simple | 368,549 | 0.0% | ||||||
| 32.18 | Property | 2041 East 75th Street | 1965 | 2016 | 10 | Units | Fee Simple | 368,549 | 0.0% | ||||||
| 32.19 | Property | 219 East 68th Street | 1928 | 2016 | 6 | Units | Fee Simple | 340,199 | 0.0% | ||||||
| 32.20 | Property | 8751 South Cottage Grove Avenue | 1963 | 2016 | 8 | Units | Fee Simple | 297,674 | 0.0% | ||||||
| 32.21 | Property | 7159 South Wabash Avenue | 1925 | 2016 | 6 | Units | Fee Simple | 283,499 | 0.0% | ||||||
| 33 | Loan | 83, 84 | SMF V | Starwood Mortgage Capital LLC | Tampa Bay Industrial | 231,726 | SF | 49.99 | Fee Simple | 11,585,000 | 11,585,000 | 1.1% | |||
| 33.01 | Property | Bay Tec Center | 1985 | NAP | 124,186 | SF | Fee Simple | 6,545,102 | 0.6% | ||||||
| 33.02 | Property | Airport Corporate Center | 1982-1984 | NAP | 107,540 | SF | Fee Simple | 5,039,898 | 0.5% | ||||||
| 34 | Loan | 85 | PCC | Principal Commercial Capital | Springhill Suites Denton | 2007 | 2015-2016 | 129 | Rooms | 86,046.51 | Fee Simple | 11,100,000 | 11,100,000 | 11,100,000 | 1.0% |
| 35 | Loan | CREFI | Citi Real Estate Funding Inc. | The Oaks at Palomar | 1989 | NAP | 76,767 | SF | 130.52 | Fee Simple | 10,020,000 | 10,020,000 | 10,020,000 | 0.9% | |
| 36 | Loan | CREFI | Citi Real Estate Funding Inc. | Royal Oaks Shopping Center | 1989 | NAP | 89,766 | SF | 111.40 | Fee Simple | 10,000,000 | 10,000,000 | 10,000,000 | 0.9% | |
| 37 | Loan | Barclays Bank PLC | Barclays Bank PLC | Foothills Health Center | 1994 | 2002 | 53,310 | SF | 172.58 | Fee Simple | 9,200,000 | 9,200,000 | 9,200,000 | 0.8% | |
| 38 | Loan | Barclays Bank PLC | Barclays Bank PLC | Lindbergh Plaza | 1970 | 2000 | 156,478 | SF | 57.45 | Fee Simple | 9,000,000 | 8,989,569 | 8,989,569 | 0.8% | |
| 39 | Loan | 86 | PCC | Principal Commercial Capital | Fox Run Apartments | 1965 | 2017 | 172 | Units | 41,279.07 | Fee Simple | 7,100,000 | 7,100,000 | 7,100,000 | 0.7% |
| 40 | Loan | SMF V | Starwood Mortgage Capital LLC | 117 East Washington | 1960 | 2007 | 48,702 | SF | 135.52 | Fee Simple | 6,600,000 | 6,600,000 | 6,600,000 | 0.6% | |
| 41 | Loan | CREFI | Citi Real Estate Funding Inc. | Bryan Woods Apartments | 1986 | 2006 | 160 | Units | 40,625.00 | Fee Simple | 6,500,000 | 6,500,000 | 6,500,000 | 0.6% | |
| 42 | Loan | SMF V | Starwood Mortgage Capital LLC | American Mini Storage - Converse | 2000, 2003 | NAP | 87,620 | SF | 65.05 | Fee Simple | 5,700,000 | 5,700,000 | 5,700,000 | 0.5% | |
| 43 | Loan | CREFI | Citi Real Estate Funding Inc. | The Shops at Fayette Crossing | 2007 | NAP | 37,954 | SF | 145.23 | Fee Simple | 5,512,000 | 5,512,000 | 5,512,000 | 0.5% | |
| 44 | Loan | 87 | SMF V | Starwood Mortgage Capital LLC | Hampton Inn Richland | 2015 | NAP | 78 | Rooms | 70,278.20 | Fee Simple | 5,500,000 | 5,481,699 | 5,481,699 | 0.5% |
| 45 | Loan | Barclays Bank PLC | Barclays Bank PLC | Ohio Retail Portfolio - Discount Drug Mart Plaza | 69,574 | SF | 78.62 | Fee Simple | 5,470,000 | 5,470,000 | 0.5% | ||||
| 45.01 | Property | Parma Heights Plaza | 1990 | NAP | 32,294 | SF | Fee Simple | 2,737,500 | 0.3% | ||||||
| 45.02 | Property | Upper Sandusky Plaza | 2002 | NAP | 37,280 | SF | Fee Simple | 2,732,500 | 0.3% | ||||||
| 46 | Loan | 88 | SMF V | Starwood Mortgage Capital LLC | Kohls White Lake | 2007 | NAP | 88,800 | SF | 58.43 | Fee Simple | 5,200,000 | 5,188,820 | 5,188,820 | 0.5% |
| 47 | Loan | SMF V | Starwood Mortgage Capital LLC | Las Brisas Apartments | 1970 | NAP | 148 | Units | 34,682.96 | Fee Simple | 5,150,000 | 5,133,078 | 5,133,078 | 0.5% | |
| 48 | Loan | SMF V | Starwood Mortgage Capital LLC | Mountain Cactus Ranch | 1993 | NAP | 217 | Pads | 23,041.47 | Fee Simple | 5,000,000 | 5,000,000 | 5,000,000 | 0.5% | |
| 49 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Columbia, SC | 2009 | NAP | 14,820 | SF | 296.90 | Fee Simple | 4,400,000 | 4,400,000 | 4,400,000 | 0.4% | |
| 50 | Loan | Barclays Bank PLC | Barclays Bank PLC | 1000 South Sherman Street | 1946-1992 | 2015 | 638,682 | SF | 6.26 | Fee Simple | 4,000,000 | 4,000,000 | 4,000,000 | 0.4% | |
| 51 | Loan | CREFI | Citi Real Estate Funding Inc. | StorQuest Corona | 1982 | NAP | 62,813 | SF | 55.72 | Fee Simple | 3,500,000 | 3,500,000 | 3,500,000 | 0.3% | |
| 52 | Loan | 89, 90 | CREFI | Citi Real Estate Funding Inc. | St. Petersburg MHC Portfolio | 79 | Pads | 27,291.14 | Fee Simple | 2,156,000 | 2,156,000 | 0.2% | |||
| 52.01 | Property | Westgate Manor MHC | 1950 | NAP | 41 | Pads | Fee Simple | 1,121,000 | 0.1% | ||||||
| 52.02 | Property | Villa Plumosa MHC | 1984 | NAP | 38 | Pads | Fee Simple | 1,035,000 | 0.1% | ||||||
| 53 | Loan | CREFI | Citi Real Estate Funding Inc. | CSS Rohnert Park | 1997 | NAP | 81,037 | SF | 25.91 | Fee Simple | 2,100,000 | 2,100,000 | 2,100,000 | 0.2% |
| A-1-6 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Balloon Balance ($) | Mortgage Loan Rate (%) | Administrative Fee Rate (%) (1) | Net Mortgage Loan Rate (%) | Monthly Debt Service ($) (2) | Annual Debt Service ($) | Pari Companion Loan Monthly Debt Service ($) | Pari Companion Loan Annual Debt Service ($) | Amortization Type |
| 1 | Loan | 8, 9, 10, 11 | Barclays Bank PLC | Barclays Bank PLC | 225 & 233 Park Avenue South | 60,000,000 | 3.65140% | 0.01152% | 3.6399% | 185,105.69 | 2,221,268.28 | 539,891.61 | 6,478,699.32 | Interest Only |
| 2 | Loan | 8, 12, 13, 14, 15, 16, 17 | CGMRC | Citigroup Global Markets Realty Corp. | General Motors Building | 55,200,000 | 3.43000% | 0.01027% | 3.4197% | 159,971.39 | 1,919,656.67 | 4,100,136.25 | 49,201,635.00 | Interest Only |
| 3 | Loan | 8, 18, 19, 20 | SMF V | Starwood Mortgage Capital LLC | 9-19 9th Avenue | 55,000,000 | 4.13100% | 0.01310% | 4.1179% | 191,967.19 | 2,303,606.25 | 174,515.63 | 2,094,187.50 | Interest Only |
| 4 | Loan | 8, 21, 22, 23, 24, 25, 26, 27 | CREFI | Citi Real Estate Funding Inc.; Morgan Stanley Bank N.A. | Corporate Woods Portfolio | 40,349,869 | 4.45000% | 0.01310% | 4.4369% | 251,859.38 | 3,022,312.57 | 862,618.38 | 10,351,420.53 | Amortizing |
| 4.01 | Property | Corporate Woods - Building 82 | ||||||||||||
| 4.02 | Property | Corporate Woods - Building 40 | ||||||||||||
| 4.03 | Property | Corporate Woods - Building 84 | ||||||||||||
| 4.04 | Property | Corporate Woods - Building 32 | ||||||||||||
| 4.05 | Property | Corporate Woods - Building 34 | ||||||||||||
| 4.06 | Property | Corporate Woods - Building 14 | ||||||||||||
| 4.07 | Property | Corporate Woods - Building 70 | ||||||||||||
| 4.08 | Property | Corporate Woods - Building 9 | ||||||||||||
| 4.09 | Property | Corporate Woods - Building 6 | ||||||||||||
| 4.10 | Property | Corporate Woods - Building 12 | ||||||||||||
| 4.11 | Property | Corporate Woods - Building 27 | ||||||||||||
| 4.12 | Property | Corporate Woods - Building 51 | ||||||||||||
| 4.13 | Property | Corporate Woods - Building 55 | ||||||||||||
| 4.14 | Property | Corporate Woods - Building 65 | ||||||||||||
| 4.15 | Property | Corporate Woods - Building 3 | ||||||||||||
| 4.16 | Property | Corporate Woods - Building 75 | ||||||||||||
| 5 | Loan | 28, 29 | CREFI | Citi Real Estate Funding Inc. | Bank of America Plaza | 42,765,344 | 4.05460% | 0.01310% | 4.0415% | 228,750.56 | 2,745,006.72 | Interest Only, Then Amortizing | ||
| 6 | Loan | 8, 13, 30, 31, 32 | CREFI, Barclays Bank PLC | Citi Real Estate Funding Inc.; Barclays Bank PLC; Bank of America N.A. | Mall of Louisiana | 40,635,779 | 3.98400% | 0.01152% | 3.9725% | 223,951.87 | 2,687,422.41 | 1,324,651.47 | 15,895,817.69 | Interest Only, Then Amortizing |
| 7 | Loan | 33 | PCC | Principal Commercial Capital | The Grove at Shrewsbury | 43,600,000 | 3.77000% | 0.03060% | 3.7394% | 138,879.12 | 1,666,549.44 | Interest Only | ||
| 8 | Loan | 8, 34, 35, 36 | Barclays Bank PLC; SMF V | JPMorgan Chase Bank; Bank of America, N.A.; Barclays Bank PLC; Deutsche Bank AG | Starwood Capital Group Hotel Portfolio | 41,817,500 | 4.48600% | 0.01152% | 4.4745% | 158,498.97 | 1,901,987.64 | 2,029,501.32 | 24,354,015.84 | Interest Only |
| 8.01 | Property | Larkspur Landing Sunnyvale | ||||||||||||
| 8.02 | Property | Larkspur Landing Milpitas | ||||||||||||
| 8.03 | Property | Larkspur Landing Campbell | ||||||||||||
| 8.04 | Property | Larkspur Landing San Francisco | ||||||||||||
| 8.05 | Property | Larkspur Landing Pleasanton | ||||||||||||
| 8.06 | Property | Larkspur Landing Bellevue | ||||||||||||
| 8.07 | Property | Larkspur Landing Sacramento | ||||||||||||
| 8.08 | Property | Hampton Inn Ann Arbor North | ||||||||||||
| 8.09 | Property | Larkspur Landing Hillsboro | ||||||||||||
| 8.10 | Property | Larkspur Landing Renton | ||||||||||||
| 8.11 | Property | Holiday Inn Arlington Northeast Rangers Ballpark | ||||||||||||
| 8.12 | Property | Residence Inn Toledo Maumee | ||||||||||||
| 8.13 | Property | Residence Inn Williamsburg | ||||||||||||
| 8.14 | Property | Hampton Inn Suites Waco South | ||||||||||||
| 8.15 | Property | Holiday Inn Louisville Airport Fair Expo | ||||||||||||
| 8.16 | Property | Courtyard Tyler | ||||||||||||
| 8.17 | Property | Hilton Garden Inn Edison Raritan Center | ||||||||||||
| 8.18 | Property | Hilton Garden Inn St Paul Oakdale | ||||||||||||
| 8.19 | Property | Residence Inn Grand Rapids West | ||||||||||||
| 8.20 | Property | Peoria, AZ Residence Inn | ||||||||||||
| 8.21 | Property | Hampton Inn Suites Bloomington Normal | ||||||||||||
| 8.22 | Property | Courtyard Chico | ||||||||||||
| 8.23 | Property | Hampton Inn Suites Kokomo | ||||||||||||
| 8.24 | Property | Hampton Inn Suites South Bend |
| A-1-7 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Balloon Balance ($) | Mortgage Loan Rate (%) | Administrative Fee Rate (%) (1) | Net Mortgage Loan Rate (%) | Monthly Debt Service ($) (2) | Annual Debt Service ($) | Pari Companion Loan Monthly Debt Service ($) | Pari Companion Loan Annual Debt Service ($) | Amortization Type |
| 8.25 | Property | Courtyard Wichita Falls | ||||||||||||
| 8.26 | Property | Hampton Inn Morehead | ||||||||||||
| 8.27 | Property | Residence Inn Chico | ||||||||||||
| 8.28 | Property | Courtyard Lufkin | ||||||||||||
| 8.29 | Property | Hampton Inn Carlisle | ||||||||||||
| 8.30 | Property | Springhill Suites Williamsburg | ||||||||||||
| 8.31 | Property | Fairfield Inn Bloomington | ||||||||||||
| 8.32 | Property | Waco Residence Inn | ||||||||||||
| 8.33 | Property | Holiday Inn Express Fishers | ||||||||||||
| 8.34 | Property | Larkspur Landing Folsom | ||||||||||||
| 8.35 | Property | Springhill Suites Chicago Naperville Warrenville | ||||||||||||
| 8.36 | Property | Holiday Inn Express & Suites Paris | ||||||||||||
| 8.37 | Property | Toledo Homewood Suites | ||||||||||||
| 8.38 | Property | Grand Rapids Homewood Suites | ||||||||||||
| 8.39 | Property | Cheyenne Fairfield Inn and Suites | ||||||||||||
| 8.40 | Property | Fairfield Inn Laurel | ||||||||||||
| 8.41 | Property | Courtyard Akron Stow | ||||||||||||
| 8.42 | Property | Larkspur Landing Roseville | ||||||||||||
| 8.43 | Property | Towneplace Suites Bloomington | ||||||||||||
| 8.44 | Property | Hampton Inn Danville | ||||||||||||
| 8.45 | Property | Holiday Inn Norwich | ||||||||||||
| 8.46 | Property | Hampton Inn Suites Longview North | ||||||||||||
| 8.47 | Property | Springhill Suites Peoria Westlake | ||||||||||||
| 8.48 | Property | Hampton Inn Suites Buda | ||||||||||||
| 8.49 | Property | Shawnee Hampton Inn | ||||||||||||
| 8.50 | Property | Racine Fairfield Inn | ||||||||||||
| 8.51 | Property | Hampton Inn Selinsgrove Shamokin Dam | ||||||||||||
| 8.52 | Property | Holiday Inn Express & Suites Terrell | ||||||||||||
| 8.53 | Property | Westchase Homewood Suites | ||||||||||||
| 8.54 | Property | Holiday Inn Express & Suites Tyler South | ||||||||||||
| 8.55 | Property | Holiday Inn Express & Suites Huntsville | ||||||||||||
| 8.56 | Property | Hampton Inn Sweetwater | ||||||||||||
| 8.57 | Property | Comfort Suites Buda Austin South | ||||||||||||
| 8.58 | Property | Fairfield Inn & Suites Weatherford | ||||||||||||
| 8.59 | Property | Holiday Inn Express & Suites Altus | ||||||||||||
| 8.60 | Property | Comfort Inn & Suites Paris | ||||||||||||
| 8.61 | Property | Hampton Inn Suites Decatur | ||||||||||||
| 8.62 | Property | Holiday Inn Express & Suites Texarkana East | ||||||||||||
| 8.63 | Property | Mankato Fairfield Inn | ||||||||||||
| 8.64 | Property | Candlewood Suites Texarkana | ||||||||||||
| 8.65 | Property | Country Inn & Suites Houston Intercontinental Airport East | ||||||||||||
| 9 | Loan | 37 | SMF V | Starwood Mortgage Capital LLC | Grant Building | 34,165,449 | 4.70000% | 0.04310% | 4.6569% | 197,082.37 | 2,364,988.44 | Interest Only, Then Amortizing | ||
| 10 | Loan | 38, 39 | CREFI | Citi Real Estate Funding Inc. | Ann Arbor Mixed Use Portfolio | 31,769,562 | 4.44350% | 0.01310% | 4.4304% | 174,908.48 | 2,098,901.76 | Interest Only, Then Amortizing | ||
| 10.01 | Property | McKinley Towne Centre | ||||||||||||
| 10.02 | Property | Liberty Square | ||||||||||||
| 11 | Loan | 8, 27, 40, 41, 42, 43 | SMF V | Starwood Mortgage Capital LLC | Visions Hotel Portfolio | 27,789,431 | 4.48000% | 0.01310% | 4.4669% | 173,891.19 | 2,086,694.28 | 100,846.78 | 1,210,161.36 | Amortizing |
| 11.01 | Property | Holiday Inn Express & Suites Buffalo | ||||||||||||
| 11.02 | Property | Hampton Inn Potsdam | ||||||||||||
| 11.03 | Property | Hampton Inn & Suites Utica | ||||||||||||
| 11.04 | Property | Fairfield Inn & Suites Olean | ||||||||||||
| 11.05 | Property | Hampton Inn & Suites East Aurora | ||||||||||||
| 11.06 | Property | Fairfield Inn & Suites Binghamton | ||||||||||||
| 11.07 | Property | Fairfield Inn & Suites Rochester South | ||||||||||||
| 11.08 | Property | Fairfield Inn & Suites Albany | ||||||||||||
| 11.09 | Property | Fairfield Inn & Suites Corning | ||||||||||||
| 11.10 | Property | Fairfield Inn & Suites Rochester West/Greece | ||||||||||||
| 12 | Loan | 8, 44, 45 | CREFI | Citi Real Estate Funding Inc.; Wells Fargo Bank, National Association | Pleasant Prairie Premium Outlets | 34,000,000 | 3.99500% | 0.01310% | 3.9819% | 114,763.77 | 1,377,165.28 | 374,669.97 | 4,496,039.58 | Interest Only |
| 13 | Loan | 8, 30, 46, 47 | Barclays Bank PLC | Morgan Stanley Bank, N.A.; Wells Fargo Bank, N.A.; Barclays Bank PLC | Lakeside Shopping Center | 33,000,000 | 3.77000% | 0.01152% | 3.7585% | 105,114.93 | 1,261,379.16 | 452,312.73 | 5,427,752.76 | Interest Only |
| 14 | Loan | Barclays Bank PLC | Barclays Bank PLC | 440 Mamaroneck Avenue | 27,842,634 | 4.97800% | 0.01310% | 4.9649% | 176,707.70 | 2,120,492.40 | Interest Only, Then Amortizing | |||
| 15 | Loan | 48 | SMF V | Starwood Mortgage Capital LLC | Mesa Grand Shopping Center | 26,973,752 | 4.70200% | 0.04310% | 4.6589% | 155,627.41 | 1,867,528.92 | Interest Only, Then Amortizing | ||
| 16 | Loan | 8, 49, 50, 51, 52 | Barclays Bank PLC | Goldman Sachs Mortgage Company; Barclays Bank PLC | Long Island Prime Portfolio - Uniondale | 29,180,000 | 4.45000% | 0.01652% | 4.4335% | 109,712.07 | 1,316,544.84 | 634,547.85 | 7,614,574.20 | Interest Only |
| 16.01 | Property | RXR Plaza | ||||||||||||
| 16.02 | Property | Omni | ||||||||||||
| 17 | Loan | CREFI | Citi Real Estate Funding Inc. | Mars Petcare Storage & Distribution Center | 20,477,166 | 4.01000% | 0.01310% | 3.9969% | 113,140.70 | 1,357,688.40 | Interest Only, Then Amortizing | |||
| 18 | Loan | PCC | Principal Commercial Capital | Bradley Business Center | 20,014,100 | 4.55000% | 0.02060% | 4.5294% | 119,260.56 | 1,431,126.72 | Interest Only, Then Amortizing | |||
| 19 | Loan | 53, 54, 55, 56, 57 | PCC | Principal Commercial Capital | 3901 North First Street | 20,550,550 | 4.83000% | 0.02060% | 4.8094% | 120,037.49 | 1,440,449.88 | Interest Only, Then Amortizing ARD | ||
| 20 | Loan | 58, 59, 60, 61 | CREFI | Citi Real Estate Funding Inc. | Canyon Portal | 18,306,665 | 4.69000% | 0.04310% | 4.6469% | 116,558.31 | 1,398,699.72 | Amortizing | ||
| 21 | Loan | 8, 62, 63 | PCC | Principal Commercial Capital | Scripps Center | 18,867,634 | 4.66000% | 0.01902% | 4.6410% | 113,571.99 | 1,362,863.88 | 258,118.16 | 3,097,417.92 | Interest Only, Then Amortizing |
| 22 | Loan | 64 | PCC | Principal Commercial Capital | Victoria Park Shoppes | 16,345,994 | 4.82000% | 0.02060% | 4.7994% | 105,174.99 | 1,262,099.88 | Amortizing | ||
| 23 | Loan | 65 | PCC | Principal Commercial Capital | 1450 Veterans | 17,850,000 | 4.07000% | 0.05060% | 4.0194% | 61,382.10 | 736,585.21 | Interest Only | ||
| 24 | Loan | 66, 67 | PCC | Principal Commercial Capital | Westerre I and II | 13,997,999 | 4.36000% | 0.02060% | 4.3394% | 86,721.76 | 1,040,661.12 | Amortizing |
| A-1-8 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Balloon Balance ($) | Mortgage Loan Rate (%) | Administrative Fee Rate (%) (1) | Net Mortgage Loan Rate (%) | Monthly Debt Service ($) (2) | Annual Debt Service ($) | Pari Companion Loan Monthly Debt Service ($) | Pari Companion Loan Annual Debt Service ($) | Amortization Type |
| 25 | Loan | 8, 68, 69, 70, 71, 72 | Barclays Bank PLC | Rialto Mortgage Finance, LLC; Citigroup Global Markets Realty Corp.; Barclays Bank PLC | Atlanta and Anchorage Hotel Portfolio | 13,045,270 | 5.73000% | 0.01152% | 5.7185% | 106,742.72 | 1,280,912.64 | 615,340.40 | 7,384,084.80 | Amortizing |
| 25.01 | Property | Hilton Anchorage | ||||||||||||
| 25.02 | Property | Renaissance Concourse Atlanta Airport Hotel | ||||||||||||
| 26 | Loan | PCC | Principal Commercial Capital | The Falls at Snake River Landing | 15,750,000 | 3.98000% | 0.04060% | 3.9394% | 52,963.02 | 635,556.25 | Interest Only | |||
| 27 | Loan | 8, 73, 74, 75 | Barclays Bank PLC | JP Morgan Chase Bank, Natixis Real Estate Capital LLC, Deutsche Bank AG, Societe Generale, Barclays Bank PLC | 245 Park Avenue | 15,000,000 | 3.66940% | 0.01027% | 3.6591% | 46,504.55 | 558,054.60 | 3,301,822.95 | 39,621,875.40 | Interest Only |
| 28 | Loan | 76 | PCC | Principal Commercial Capital | 888 Tennessee | 15,000,000 | 3.93000% | 0.04060% | 3.8894% | 49,807.29 | 597,687.50 | Interest Only | ||
| 29 | Loan | PCC | Principal Commercial Capital | Low Country Village | 13,700,000 | 4.26000% | 0.05060% | 4.2094% | 49,310.49 | 591,725.83 | Interest Only | |||
| 30 | Loan | 77, 78 | SMF V | Starwood Mortgage Capital LLC | 215 & Town Center | 12,221,713 | 4.48500% | 0.01310% | 4.4719% | 69,040.94 | 828,491.28 | Interest Only, Then Amortizing | ||
| 31 | Loan | 79, 80 | PCC | Principal Commercial Capital | Ocean City Shopping Center | 11,894,152 | 4.79000% | 0.05060% | 4.7394% | 70,748.24 | 848,978.88 | Interest Only, Then Amortizing | ||
| 32 | Loan | 81, 82 | SMF V | Starwood Mortgage Capital LLC | Pangea 17 | 12,800,000 | 4.44000% | 0.01310% | 4.4269% | 48,017.78 | 576,213.33 | Interest Only | ||
| 32.01 | Property | 1807 South Saint Louis Avenue | ||||||||||||
| 32.02 | Property | 1145 North Austin Boulevard | ||||||||||||
| 32.03 | Property | 136 East 155th Street | ||||||||||||
| 32.04 | Property | 1501 East 68th Street | ||||||||||||
| 32.05 | Property | 7300 South Yates Boulevard | ||||||||||||
| 32.06 | Property | 14123 South Tracy Avenue | ||||||||||||
| 32.07 | Property | 7925 South Phillips Avenue | ||||||||||||
| 32.08 | Property | 8000 South Ellis Avenue | ||||||||||||
| 32.09 | Property | 13256 South Prairie Avenue | ||||||||||||
| 32.10 | Property | 8101 South Justine Street | ||||||||||||
| 32.11 | Property | 7135 South Blackstone Avenue | ||||||||||||
| 32.12 | Property | 320 North Mason Avenue | ||||||||||||
| 32.13 | Property | 410 East 107th Street | ||||||||||||
| 32.14 | Property | 1257 South Christiana Avenue | ||||||||||||
| 32.15 | Property | 10933 South Vernon Avenue | ||||||||||||
| 32.16 | Property | 8040 South Vernon Avenue | ||||||||||||
| 32.17 | Property | 12000 South Eggleston Avenue | ||||||||||||
| 32.18 | Property | 2041 East 75th Street | ||||||||||||
| 32.19 | Property | 219 East 68th Street | ||||||||||||
| 32.20 | Property | 8751 South Cottage Grove Avenue | ||||||||||||
| 32.21 | Property | 7159 South Wabash Avenue | ||||||||||||
| 33 | Loan | 83, 84 | SMF V | Starwood Mortgage Capital LLC | Tampa Bay Industrial | 10,369,399 | 4.47000% | 0.01310% | 4.4569% | 58,493.17 | 701,918.04 | Interest Only, Then Amortizing | ||
| 33.01 | Property | Bay Tec Center | ||||||||||||
| 33.02 | Property | Airport Corporate Center | ||||||||||||
| 34 | Loan | 85 | PCC | Principal Commercial Capital | Springhill Suites Denton | 8,954,578 | 4.44000% | 0.02060% | 4.4194% | 55,847.04 | 670,164.48 | Amortizing | ||
| 35 | Loan | CREFI | Citi Real Estate Funding Inc. | The Oaks at Palomar | 10,020,000 | 4.13000% | 0.01310% | 4.1169% | 34,964.47 | 419,573.58 | Interest Only | |||
| 36 | Loan | CREFI | Citi Real Estate Funding Inc. | Royal Oaks Shopping Center | 8,119,816 | 4.63000% | 0.01310% | 4.6169% | 51,443.88 | 617,326.56 | Amortizing | |||
| 37 | Loan | Barclays Bank PLC | Barclays Bank PLC | Foothills Health Center | 7,887,950 | 4.64400% | 0.01310% | 4.6309% | 47,405.51 | 568,866.12 | Interest Only, Then Amortizing | |||
| 38 | Loan | Barclays Bank PLC | Barclays Bank PLC | Lindbergh Plaza | 7,306,862 | 4.62400% | 0.01310% | 4.6109% | 46,267.17 | 555,206.04 | Amortizing | |||
| 39 | Loan | 86 | PCC | Principal Commercial Capital | Fox Run Apartments | 6,261,306 | 4.83000% | 0.02060% | 4.8094% | 37,380.10 | 448,561.20 | Interest Only, Then Amortizing | ||
| 40 | Loan | SMF V | Starwood Mortgage Capital LLC | 117 East Washington | 5,378,985 | 4.74000% | 0.01310% | 4.7269% | 34,388.95 | 412,667.40 | Amortizing | |||
| 41 | Loan | CREFI | Citi Real Estate Funding Inc. | Bryan Woods Apartments | 6,500,000 | 4.24000% | 0.01310% | 4.2269% | 23,285.65 | 279,427.78 | Interest Only | |||
| 42 | Loan | SMF V | Starwood Mortgage Capital LLC | American Mini Storage - Converse | 4,607,812 | 4.50000% | 0.01310% | 4.4869% | 28,881.06 | 346,572.72 | Amortizing | |||
| 43 | Loan | CREFI | Citi Real Estate Funding Inc. | The Shops at Fayette Crossing | 4,656,609 | 4.10000% | 0.01310% | 4.0869% | 26,633.89 | 319,606.68 | Interest Only, Then Amortizing | |||
| 44 | Loan | 87 | SMF V | Starwood Mortgage Capital LLC | Hampton Inn Richland | 4,524,597 | 5.02000% | 0.01310% | 5.0069% | 29,592.45 | 355,109.40 | Amortizing | ||
| 45 | Loan | Barclays Bank PLC | Barclays Bank PLC | Ohio Retail Portfolio - Discount Drug Mart Plaza | 4,057,794 | 4.79000% | 0.01310% | 4.7769% | 31,311.40 | 375,736.80 | Amortizing | |||
| 45.01 | Property | Parma Heights Plaza | ||||||||||||
| 45.02 | Property | Upper Sandusky Plaza | ||||||||||||
| 46 | Loan | 88 | SMF V | Starwood Mortgage Capital LLC | Kohls White Lake | 4,269,674 | 4.96000% | 0.01310% | 4.9469% | 27,787.74 | 333,452.88 | Amortizing | ||
| 47 | Loan | SMF V | Starwood Mortgage Capital LLC | Las Brisas Apartments | 3,801,204 | 4.65000% | 0.01310% | 4.6369% | 29,065.61 | 348,787.32 | Amortizing | |||
| 48 | Loan | SMF V | Starwood Mortgage Capital LLC | Mountain Cactus Ranch | 4,596,451 | 4.79000% | 0.06310% | 4.7269% | 26,203.05 | 314,436.60 | Interest Only, Then Amortizing | |||
| 49 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Columbia, SC | 4,400,000 | 4.75000% | 0.01310% | 4.7369% | 17,658.56 | 211,902.78 | Interest Only | |||
| 50 | Loan | Barclays Bank PLC | Barclays Bank PLC | 1000 South Sherman Street | 3,233,552 | 4.50000% | 0.01310% | 4.4869% | 20,267.41 | 243,208.92 | Amortizing | |||
| 51 | Loan | CREFI | Citi Real Estate Funding Inc. | StorQuest Corona | 3,500,000 | 4.21000% | 0.01310% | 4.1969% | 12,449.71 | 149,396.53 | Interest Only | |||
| 52 | Loan | 89, 90 | CREFI | Citi Real Estate Funding Inc. | St. Petersburg MHC Portfolio | 1,768,252 | 4.93000% | 0.01310% | 4.9169% | 11,481.81 | 137,781.72 | Amortizing | ||
| 52.01 | Property | Westgate Manor MHC | ||||||||||||
| 52.02 | Property | Villa Plumosa MHC | ||||||||||||
| 53 | Loan | CREFI | Citi Real Estate Funding Inc. | CSS Rohnert Park | 2,100,000 | 3.81000% | 0.01310% | 3.7969% | 6,760.10 | 81,121.25 | Interest Only |
| A-1-9 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Interest Accrual Method | Seasoning (Mos.) | Original Interest-Only Period (Mos.) | Remaining Interest-Only Period (Mos.) | Original Term To Maturity / ARD (Mos.) | Remaining Term To Maturity / ARD (Mos.) | Original Amortization Term (Mos.) | Remaining Amortization Term (Mos.) | Origination Date | Due Date | First Due Date | Last IO Due Date | First P&I Due Date |
| 1 | Loan | 8, 9, 10, 11 | Barclays Bank PLC | Barclays Bank PLC | 225 & 233 Park Avenue South | Actual/360 | 3 | 120 | 117 | 120 | 117 | 0 | 0 | 5/31/2017 | 6 | 7/6/2017 | 6/6/2027 | |
| 2 | Loan | 8, 12, 13, 14, 15, 16, 17 | CGMRC | Citigroup Global Markets Realty Corp. | General Motors Building | Actual/360 | 3 | 120 | 117 | 120 | 117 | 0 | 0 | 6/7/2017 | 9 | 7/9/2017 | 6/9/2027 | |
| 3 | Loan | 8, 18, 19, 20 | SMF V | Starwood Mortgage Capital LLC | 9-19 9th Avenue | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 7/20/2017 | 6 | 9/6/2017 | 8/6/2027 | |
| 4 | Loan | 8, 21, 22, 23, 24, 25, 26, 27 | CREFI | Citi Real Estate Funding Inc.; Morgan Stanley Bank N.A. | Corporate Woods Portfolio | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 8/9/2017 | 6 | 10/6/2017 | 10/6/2017 | |
| 4.01 | Property | Corporate Woods - Building 82 | ||||||||||||||||
| 4.02 | Property | Corporate Woods - Building 40 | ||||||||||||||||
| 4.03 | Property | Corporate Woods - Building 84 | ||||||||||||||||
| 4.04 | Property | Corporate Woods - Building 32 | ||||||||||||||||
| 4.05 | Property | Corporate Woods - Building 34 | ||||||||||||||||
| 4.06 | Property | Corporate Woods - Building 14 | ||||||||||||||||
| 4.07 | Property | Corporate Woods - Building 70 | ||||||||||||||||
| 4.08 | Property | Corporate Woods - Building 9 | ||||||||||||||||
| 4.09 | Property | Corporate Woods - Building 6 | ||||||||||||||||
| 4.10 | Property | Corporate Woods - Building 12 | ||||||||||||||||
| 4.11 | Property | Corporate Woods - Building 27 | ||||||||||||||||
| 4.12 | Property | Corporate Woods - Building 51 | ||||||||||||||||
| 4.13 | Property | Corporate Woods - Building 55 | ||||||||||||||||
| 4.14 | Property | Corporate Woods - Building 65 | ||||||||||||||||
| 4.15 | Property | Corporate Woods - Building 3 | ||||||||||||||||
| 4.16 | Property | Corporate Woods - Building 75 | ||||||||||||||||
| 5 | Loan | 28, 29 | CREFI | Citi Real Estate Funding Inc. | Bank of America Plaza | Actual/360 | 0 | 18 | 18 | 84 | 84 | 360 | 360 | 8/8/2017 | 6 | 10/6/2017 | 3/6/2019 | 4/6/2019 |
| 6 | Loan | 8, 13, 30, 31, 32 | CREFI, Barclays Bank PLC | Citi Real Estate Funding Inc.; Barclays Bank PLC; Bank of America N.A. | Mall of Louisiana | Actual/360 | 1 | 36 | 35 | 120 | 119 | 360 | 360 | 7/26/2017 | 1 | 9/1/2017 | 8/1/2020 | 9/1/2020 |
| 7 | Loan | 33 | PCC | Principal Commercial Capital | The Grove at Shrewsbury | Actual/360 | 0 | 120 | 120 | 120 | 120 | 0 | 0 | 8/31/2017 | 1 | 10/1/2017 | 9/1/2027 | |
| 8 | Loan | 8, 34, 35, 36 | Barclays Bank PLC; SMF V | JPMorgan Chase Bank; Bank of America, N.A.; Barclays Bank PLC; Deutsche Bank AG | Starwood Capital Group Hotel Portfolio | Actual/360 | 3 | 120 | 117 | 120 | 117 | 0 | 0 | 5/24/2017 | 1 | 7/1/2017 | 6/1/2027 | |
| 8.01 | Property | Larkspur Landing Sunnyvale | ||||||||||||||||
| 8.02 | Property | Larkspur Landing Milpitas | ||||||||||||||||
| 8.03 | Property | Larkspur Landing Campbell | ||||||||||||||||
| 8.04 | Property | Larkspur Landing San Francisco | ||||||||||||||||
| 8.05 | Property | Larkspur Landing Pleasanton | ||||||||||||||||
| 8.06 | Property | Larkspur Landing Bellevue | ||||||||||||||||
| 8.07 | Property | Larkspur Landing Sacramento | ||||||||||||||||
| 8.08 | Property | Hampton Inn Ann Arbor North | ||||||||||||||||
| 8.09 | Property | Larkspur Landing Hillsboro | ||||||||||||||||
| 8.10 | Property | Larkspur Landing Renton | ||||||||||||||||
| 8.11 | Property | Holiday Inn Arlington Northeast Rangers Ballpark | ||||||||||||||||
| 8.12 | Property | Residence Inn Toledo Maumee | ||||||||||||||||
| 8.13 | Property | Residence Inn Williamsburg | ||||||||||||||||
| 8.14 | Property | Hampton Inn Suites Waco South | ||||||||||||||||
| 8.15 | Property | Holiday Inn Louisville Airport Fair Expo | ||||||||||||||||
| 8.16 | Property | Courtyard Tyler | ||||||||||||||||
| 8.17 | Property | Hilton Garden Inn Edison Raritan Center | ||||||||||||||||
| 8.18 | Property | Hilton Garden Inn St Paul Oakdale | ||||||||||||||||
| 8.19 | Property | Residence Inn Grand Rapids West | ||||||||||||||||
| 8.20 | Property | Peoria, AZ Residence Inn | ||||||||||||||||
| 8.21 | Property | Hampton Inn Suites Bloomington Normal | ||||||||||||||||
| 8.22 | Property | Courtyard Chico | ||||||||||||||||
| 8.23 | Property | Hampton Inn Suites Kokomo | ||||||||||||||||
| 8.24 | Property | Hampton Inn Suites South Bend |
| A-1-10 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Interest Accrual Method | Seasoning (Mos.) | Original Interest-Only Period (Mos.) | Remaining Interest-Only Period (Mos.) | Original Term To Maturity / ARD (Mos.) | Remaining Term To Maturity / ARD (Mos.) | Original Amortization Term (Mos.) | Remaining Amortization Term (Mos.) | Origination Date | Due Date | First Due Date | Last IO Due Date | First P&I Due Date |
| 8.25 | Property | Courtyard Wichita Falls | ||||||||||||||||
| 8.26 | Property | Hampton Inn Morehead | ||||||||||||||||
| 8.27 | Property | Residence Inn Chico | ||||||||||||||||
| 8.28 | Property | Courtyard Lufkin | ||||||||||||||||
| 8.29 | Property | Hampton Inn Carlisle | ||||||||||||||||
| 8.30 | Property | Springhill Suites Williamsburg | ||||||||||||||||
| 8.31 | Property | Fairfield Inn Bloomington | ||||||||||||||||
| 8.32 | Property | Waco Residence Inn | ||||||||||||||||
| 8.33 | Property | Holiday Inn Express Fishers | ||||||||||||||||
| 8.34 | Property | Larkspur Landing Folsom | ||||||||||||||||
| 8.35 | Property | Springhill Suites Chicago Naperville Warrenville | ||||||||||||||||
| 8.36 | Property | Holiday Inn Express & Suites Paris | ||||||||||||||||
| 8.37 | Property | Toledo Homewood Suites | ||||||||||||||||
| 8.38 | Property | Grand Rapids Homewood Suites | ||||||||||||||||
| 8.39 | Property | Cheyenne Fairfield Inn and Suites | ||||||||||||||||
| 8.40 | Property | Fairfield Inn Laurel | ||||||||||||||||
| 8.41 | Property | Courtyard Akron Stow | ||||||||||||||||
| 8.42 | Property | Larkspur Landing Roseville | ||||||||||||||||
| 8.43 | Property | Towneplace Suites Bloomington | ||||||||||||||||
| 8.44 | Property | Hampton Inn Danville | ||||||||||||||||
| 8.45 | Property | Holiday Inn Norwich | ||||||||||||||||
| 8.46 | Property | Hampton Inn Suites Longview North | ||||||||||||||||
| 8.47 | Property | Springhill Suites Peoria Westlake | ||||||||||||||||
| 8.48 | Property | Hampton Inn Suites Buda | ||||||||||||||||
| 8.49 | Property | Shawnee Hampton Inn | ||||||||||||||||
| 8.50 | Property | Racine Fairfield Inn | ||||||||||||||||
| 8.51 | Property | Hampton Inn Selinsgrove Shamokin Dam | ||||||||||||||||
| 8.52 | Property | Holiday Inn Express & Suites Terrell | ||||||||||||||||
| 8.53 | Property | Westchase Homewood Suites | ||||||||||||||||
| 8.54 | Property | Holiday Inn Express & Suites Tyler South | ||||||||||||||||
| 8.55 | Property | Holiday Inn Express & Suites Huntsville | ||||||||||||||||
| 8.56 | Property | Hampton Inn Sweetwater | ||||||||||||||||
| 8.57 | Property | Comfort Suites Buda Austin South | ||||||||||||||||
| 8.58 | Property | Fairfield Inn & Suites Weatherford | ||||||||||||||||
| 8.59 | Property | Holiday Inn Express & Suites Altus | ||||||||||||||||
| 8.60 | Property | Comfort Inn & Suites Paris | ||||||||||||||||
| 8.61 | Property | Hampton Inn Suites Decatur | ||||||||||||||||
| 8.62 | Property | Holiday Inn Express & Suites Texarkana East | ||||||||||||||||
| 8.63 | Property | Mankato Fairfield Inn | ||||||||||||||||
| 8.64 | Property | Candlewood Suites Texarkana | ||||||||||||||||
| 8.65 | Property | Country Inn & Suites Houston Intercontinental Airport East | ||||||||||||||||
| 9 | Loan | 37 | SMF V | Starwood Mortgage Capital LLC | Grant Building | Actual/360 | 1 | 48 | 47 | 120 | 119 | 360 | 360 | 7/13/2017 | 6 | 9/6/2017 | 8/6/2021 | 9/6/2021 |
| 10 | Loan | 38, 39 | CREFI | Citi Real Estate Funding Inc. | Ann Arbor Mixed Use Portfolio | Actual/360 | 0 | 60 | 60 | 120 | 120 | 360 | 360 | 8/11/2017 | 6 | 10/6/2017 | 9/6/2022 | 10/6/2022 |
| 10.01 | Property | McKinley Towne Centre | ||||||||||||||||
| 10.02 | Property | Liberty Square | ||||||||||||||||
| 11 | Loan | 8, 27, 40, 41, 42, 43 | SMF V | Starwood Mortgage Capital LLC | Visions Hotel Portfolio | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 8/23/2017 | 6 | 10/6/2017 | 10/6/2017 | |
| 11.01 | Property | Holiday Inn Express & Suites Buffalo | ||||||||||||||||
| 11.02 | Property | Hampton Inn Potsdam | ||||||||||||||||
| 11.03 | Property | Hampton Inn & Suites Utica | ||||||||||||||||
| 11.04 | Property | Fairfield Inn & Suites Olean | ||||||||||||||||
| 11.05 | Property | Hampton Inn & Suites East Aurora | ||||||||||||||||
| 11.06 | Property | Fairfield Inn & Suites Binghamton | ||||||||||||||||
| 11.07 | Property | Fairfield Inn & Suites Rochester South | ||||||||||||||||
| 11.08 | Property | Fairfield Inn & Suites Albany | ||||||||||||||||
| 11.09 | Property | Fairfield Inn & Suites Corning | ||||||||||||||||
| 11.10 | Property | Fairfield Inn & Suites Rochester West/Greece | ||||||||||||||||
| 12 | Loan | 8, 44, 45 | CREFI | Citi Real Estate Funding Inc.; Wells Fargo Bank, National Association | Pleasant Prairie Premium Outlets | Actual/360 | 0 | 120 | 120 | 120 | 120 | 0 | 0 | 8/16/2017 | 1 | 10/1/2017 | 9/1/2027 | |
| 13 | Loan | 8, 30, 46, 47 | Barclays Bank PLC | Morgan Stanley Bank, N.A.; Wells Fargo Bank, N.A.; Barclays Bank PLC | Lakeside Shopping Center | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 7/28/2017 | 1 | 9/1/2017 | 8/1/2027 | |
| 14 | Loan | Barclays Bank PLC | Barclays Bank PLC | 440 Mamaroneck Avenue | Actual/360 | 1 | 12 | 11 | 120 | 119 | 360 | 360 | 7/12/2017 | 6 | 9/6/2017 | 8/6/2018 | 9/6/2018 | |
| 15 | Loan | 48 | SMF V | Starwood Mortgage Capital LLC | Mesa Grand Shopping Center | Actual/360 | 1 | 48 | 47 | 120 | 119 | 360 | 360 | 7/28/2017 | 6 | 9/6/2017 | 8/6/2021 | 9/6/2021 |
| 16 | Loan | 8, 49, 50, 51, 52 | Barclays Bank PLC | Goldman Sachs Mortgage Company; Barclays Bank PLC | Long Island Prime Portfolio - Uniondale | Actual/360 | 3 | 120 | 117 | 120 | 117 | 0 | 0 | 6/6/2017 | 6 | 7/6/2017 | 6/6/2027 | |
| 16.01 | Property | RXR Plaza | ||||||||||||||||
| 16.02 | Property | Omni | ||||||||||||||||
| 17 | Loan | CREFI | Citi Real Estate Funding Inc. | Mars Petcare Storage & Distribution Center | Actual/360 | 0 | 36 | 36 | 120 | 120 | 360 | 360 | 8/22/2017 | 6 | 10/6/2017 | 9/6/2020 | 10/6/2020 | |
| 18 | Loan | PCC | Principal Commercial Capital | Bradley Business Center | Actual/360 | 4 | 24 | 20 | 120 | 116 | 360 | 360 | 4/12/2017 | 1 | 6/1/2017 | 5/1/2019 | 6/1/2019 | |
| 19 | Loan | 53, 54, 55, 56, 57 | PCC | Principal Commercial Capital | 3901 North First Street | Actual/360 | 2 | 48 | 46 | 120 | 118 | 360 | 360 | 6/29/2017 | 1 | 8/1/2017 | 7/1/2021 | 8/1/2021 |
| 20 | Loan | 58, 59, 60, 61 | CREFI | Citi Real Estate Funding Inc. | Canyon Portal | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 8/17/2017 | 6 | 10/6/2017 | 10/6/2017 | |
| 21 | Loan | 8, 62, 63 | PCC | Principal Commercial Capital | Scripps Center | Actual/360 | 7 | 24 | 17 | 120 | 113 | 360 | 360 | 2/1/2017 | 1 | 3/1/2017 | 2/1/2019 | 3/1/2019 |
| 22 | Loan | 64 | PCC | Principal Commercial Capital | Victoria Park Shoppes | Actual/360 | 2 | 0 | 0 | 120 | 118 | 360 | 358 | 6/21/2017 | 1 | 8/1/2017 | 8/1/2017 | |
| 23 | Loan | 65 | PCC | Principal Commercial Capital | 1450 Veterans | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 7/11/2017 | 1 | 9/1/2017 | 8/1/2027 | |
| 24 | Loan | 66, 67 | PCC | Principal Commercial Capital | Westerre I and II | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 8/29/2017 | 1 | 10/1/2017 | 10/1/2017 |
| A-1-11 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Interest Accrual Method | Seasoning (Mos.) | Original Interest-Only Period (Mos.) | Remaining Interest-Only Period (Mos.) | Original Term To Maturity / ARD (Mos.) | Remaining Term To Maturity / ARD (Mos.) | Original Amortization Term (Mos.) | Remaining Amortization Term (Mos.) | Origination Date | Due Date | First Due Date | Last IO Due Date | First P&I Due Date |
| 25 | Loan | 8, 68, 69, 70, 71, 72 | Barclays Bank PLC | Rialto Mortgage Finance, LLC; Citigroup Global Markets Realty Corp.; Barclays Bank PLC | Atlanta and Anchorage Hotel Portfolio | Actual/360 | 6 | 0 | 0 | 120 | 114 | 300 | 294 | 3/2/2017 | 6 | 4/6/2017 | 4/6/2017 | |
| 25.01 | Property | Hilton Anchorage | ||||||||||||||||
| 25.02 | Property | Renaissance Concourse Atlanta Airport Hotel | ||||||||||||||||
| 26 | Loan | PCC | Principal Commercial Capital | The Falls at Snake River Landing | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 7/12/2017 | 1 | 9/1/2017 | 8/1/2027 | ||
| 27 | Loan | 8, 73, 74, 75 | Barclays Bank PLC | JP Morgan Chase Bank, Natixis Real Estate Capital LLC, Deutsche Bank AG, Societe Generale, Barclays Bank PLC | 245 Park Avenue | Actual/360 | 3 | 120 | 117 | 120 | 117 | 0 | 0 | 5/5/2017 | 1 | 7/1/2017 | 6/1/2027 | |
| 28 | Loan | 76 | PCC | Principal Commercial Capital | 888 Tennessee | Actual/360 | 2 | 120 | 118 | 120 | 118 | 0 | 0 | 6/29/2017 | 1 | 8/1/2017 | 7/1/2027 | |
| 29 | Loan | PCC | Principal Commercial Capital | Low Country Village | Actual/360 | 2 | 120 | 118 | 120 | 118 | 0 | 0 | 6/29/2017 | 1 | 8/1/2017 | 7/1/2027 | ||
| 30 | Loan | 77, 78 | SMF V | Starwood Mortgage Capital LLC | 215 & Town Center | Actual/360 | 1 | 48 | 47 | 120 | 119 | 360 | 360 | 7/19/2017 | 6 | 9/6/2017 | 8/6/2021 | 9/6/2021 |
| 31 | Loan | 79, 80 | PCC | Principal Commercial Capital | Ocean City Shopping Center | Actual/360 | 3 | 36 | 33 | 120 | 117 | 360 | 360 | 5/10/2017 | 1 | 7/1/2017 | 6/1/2020 | 7/1/2020 |
| 32 | Loan | 81, 82 | SMF V | Starwood Mortgage Capital LLC | Pangea 17 | Actual/360 | 0 | 120 | 120 | 120 | 120 | 0 | 0 | 8/23/2017 | 6 | 10/6/2017 | 9/6/2027 | |
| 32.01 | Property | 1807 South Saint Louis Avenue | ||||||||||||||||
| 32.02 | Property | 1145 North Austin Boulevard | ||||||||||||||||
| 32.03 | Property | 136 East 155th Street | ||||||||||||||||
| 32.04 | Property | 1501 East 68th Street | ||||||||||||||||
| 32.05 | Property | 7300 South Yates Boulevard | ||||||||||||||||
| 32.06 | Property | 14123 South Tracy Avenue | ||||||||||||||||
| 32.07 | Property | 7925 South Phillips Avenue | ||||||||||||||||
| 32.08 | Property | 8000 South Ellis Avenue | ||||||||||||||||
| 32.09 | Property | 13256 South Prairie Avenue | ||||||||||||||||
| 32.10 | Property | 8101 South Justine Street | ||||||||||||||||
| 32.11 | Property | 7135 South Blackstone Avenue | ||||||||||||||||
| 32.12 | Property | 320 North Mason Avenue | ||||||||||||||||
| 32.13 | Property | 410 East 107th Street | ||||||||||||||||
| 32.14 | Property | 1257 South Christiana Avenue | ||||||||||||||||
| 32.15 | Property | 10933 South Vernon Avenue | ||||||||||||||||
| 32.16 | Property | 8040 South Vernon Avenue | ||||||||||||||||
| 32.17 | Property | 12000 South Eggleston Avenue | ||||||||||||||||
| 32.18 | Property | 2041 East 75th Street | ||||||||||||||||
| 32.19 | Property | 219 East 68th Street | ||||||||||||||||
| 32.20 | Property | 8751 South Cottage Grove Avenue | ||||||||||||||||
| 32.21 | Property | 7159 South Wabash Avenue | ||||||||||||||||
| 33 | Loan | 83, 84 | SMF V | Starwood Mortgage Capital LLC | Tampa Bay Industrial | Actual/360 | 0 | 48 | 48 | 120 | 120 | 360 | 360 | 8/24/2017 | 6 | 10/6/2017 | 9/6/2021 | 10/6/2021 |
| 33.01 | Property | Bay Tec Center | ||||||||||||||||
| 33.02 | Property | Airport Corporate Center | ||||||||||||||||
| 34 | Loan | 85 | PCC | Principal Commercial Capital | Springhill Suites Denton | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 8/21/2017 | 1 | 10/1/2017 | 10/1/2017 | |
| 35 | Loan | CREFI | Citi Real Estate Funding Inc. | The Oaks at Palomar | Actual/360 | 0 | 120 | 120 | 120 | 120 | 0 | 0 | 8/14/2017 | 6 | 10/6/2017 | 9/6/2027 | ||
| 36 | Loan | CREFI | Citi Real Estate Funding Inc. | Royal Oaks Shopping Center | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 8/14/2017 | 6 | 10/6/2017 | 10/6/2017 | ||
| 37 | Loan | Barclays Bank PLC | Barclays Bank PLC | Foothills Health Center | Actual/360 | 1 | 24 | 23 | 120 | 119 | 360 | 360 | 7/31/2017 | 6 | 9/6/2017 | 8/6/2019 | 9/6/2019 | |
| 38 | Loan | Barclays Bank PLC | Barclays Bank PLC | Lindbergh Plaza | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 7/27/2017 | 6 | 9/6/2017 | 9/6/2017 | ||
| 39 | Loan | 86 | PCC | Principal Commercial Capital | Fox Run Apartments | Actual/360 | 4 | 36 | 32 | 120 | 116 | 360 | 360 | 5/1/2017 | 1 | 6/1/2017 | 5/1/2020 | 6/1/2020 |
| 40 | Loan | SMF V | Starwood Mortgage Capital LLC | 117 East Washington | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 8/10/2017 | 6 | 10/6/2017 | 10/6/2017 | ||
| 41 | Loan | CREFI | Citi Real Estate Funding Inc. | Bryan Woods Apartments | Actual/360 | 0 | 120 | 120 | 120 | 120 | 0 | 0 | 8/23/2017 | 6 | 10/6/2017 | 9/6/2027 | ||
| 42 | Loan | SMF V | Starwood Mortgage Capital LLC | American Mini Storage - Converse | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 8/23/2017 | 6 | 10/6/2017 | 10/6/2017 | ||
| 43 | Loan | CREFI | Citi Real Estate Funding Inc. | The Shops at Fayette Crossing | Actual/360 | 1 | 24 | 23 | 120 | 119 | 360 | 360 | 7/28/2017 | 6 | 9/6/2017 | 8/6/2019 | 9/6/2019 | |
| 44 | Loan | 87 | SMF V | Starwood Mortgage Capital LLC | Hampton Inn Richland | Actual/360 | 3 | 0 | 0 | 120 | 117 | 360 | 357 | 5/18/2017 | 6 | 7/6/2017 | 7/6/2017 | |
| 45 | Loan | Barclays Bank PLC | Barclays Bank PLC | Ohio Retail Portfolio - Discount Drug Mart Plaza | Actual/360 | 0 | 0 | 0 | 120 | 120 | 300 | 300 | 8/24/2017 | 6 | 10/6/2017 | 10/6/2017 | ||
| 45.01 | Property | Parma Heights Plaza | ||||||||||||||||
| 45.02 | Property | Upper Sandusky Plaza | ||||||||||||||||
| 46 | Loan | 88 | SMF V | Starwood Mortgage Capital LLC | Kohls White Lake | Actual/360 | 2 | 0 | 0 | 120 | 118 | 360 | 358 | 7/6/2017 | 6 | 8/6/2017 | 8/6/2017 | |
| 47 | Loan | SMF V | Starwood Mortgage Capital LLC | Las Brisas Apartments | Actual/360 | 2 | 0 | 0 | 120 | 118 | 300 | 298 | 6/15/2017 | 6 | 8/6/2017 | 8/6/2017 | ||
| 48 | Loan | SMF V | Starwood Mortgage Capital LLC | Mountain Cactus Ranch | Actual/360 | 1 | 60 | 59 | 120 | 119 | 360 | 360 | 8/1/2017 | 6 | 9/6/2017 | 8/6/2022 | 9/6/2022 | |
| 49 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Columbia, SC | Actual/360 | 0 | 120 | 120 | 120 | 120 | 0 | 0 | 8/25/2017 | 6 | 10/6/2017 | 9/6/2027 | ||
| 50 | Loan | Barclays Bank PLC | Barclays Bank PLC | 1000 South Sherman Street | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 8/25/2017 | 6 | 10/6/2017 | 10/6/2017 | ||
| 51 | Loan | CREFI | Citi Real Estate Funding Inc. | StorQuest Corona | Actual/360 | 0 | 120 | 120 | 120 | 120 | 0 | 0 | 8/22/2017 | 6 | 10/6/2017 | 9/6/2027 | ||
| 52 | Loan | 89, 90 | CREFI | Citi Real Estate Funding Inc. | St. Petersburg MHC Portfolio | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 8/23/2017 | 6 | 10/6/2017 | 10/6/2017 | |
| 52.01 | Property | Westgate Manor MHC | ||||||||||||||||
| 52.02 | Property | Villa Plumosa MHC | ||||||||||||||||
| 53 | Loan | CREFI | Citi Real Estate Funding Inc. | CSS Rohnert Park | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 7/31/2017 | 6 | 9/6/2017 | 8/6/2027 |
| A-1-12 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Maturity Date / ARD | ARD (Yes / No) |
Final Maturity Date | Grace Period- Late Fee | Grace Period- Default | Prepayment Provision (3) | 2014 EGI ($) | 2014 Expenses ($) | 2014 NOI ($) | 2015 EGI ($) |
| 1 | Loan | 8, 9, 10, 11 | Barclays Bank PLC | Barclays Bank PLC | 225 & 233 Park Avenue South | 6/6/2027 | No | 0 | 0 | Lockout/27_Defeasance/88_0%/5 | 40,398,967 | 19,345,506 | 21,053,461 | 41,882,063 | |
| 2 | Loan | 8, 12, 13, 14, 15, 16, 17 | CGMRC | Citigroup Global Markets Realty Corp. | General Motors Building | 6/9/2027 | No | 0 | 0 | Lockout/27_Defeasance/86_0%/7 | 257,318,784 | 92,003,166 | 165,315,618 | 249,768,162 | |
| 3 | Loan | 8, 18, 19, 20 | SMF V | Starwood Mortgage Capital LLC | 9-19 9th Avenue | 8/6/2027 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | N/A | |
| 4 | Loan | 8, 21, 22, 23, 24, 25, 26, 27 | CREFI | Citi Real Estate Funding Inc.; Morgan Stanley Bank N.A. | Corporate Woods Portfolio | 9/6/2027 | No | 0 | 0 | Lockout/24_Defeasance/90_0%/6 | 41,195,243 | 20,015,972 | 21,179,271 | 42,234,497 | |
| 4.01 | Property | Corporate Woods - Building 82 | 6,354,549 | 2,590,112 | 3,764,437 | 6,650,870 | |||||||||
| 4.02 | Property | Corporate Woods - Building 40 | 5,897,259 | 2,954,932 | 2,942,327 | 6,030,501 | |||||||||
| 4.03 | Property | Corporate Woods - Building 84 | 5,644,698 | 2,478,268 | 3,166,429 | 5,624,686 | |||||||||
| 4.04 | Property | Corporate Woods - Building 32 | 4,063,132 | 1,972,251 | 2,090,881 | 4,409,531 | |||||||||
| 4.05 | Property | Corporate Woods - Building 34 | 2,066,426 | 957,576 | 1,108,850 | 1,824,586 | |||||||||
| 4.06 | Property | Corporate Woods - Building 14 | 2,026,232 | 1,082,102 | 944,130 | 2,029,356 | |||||||||
| 4.07 | Property | Corporate Woods - Building 70 | 2,144,170 | 1,038,303 | 1,105,867 | 2,143,039 | |||||||||
| 4.08 | Property | Corporate Woods - Building 9 | 1,864,073 | 885,220 | 978,853 | 1,997,033 | |||||||||
| 4.09 | Property | Corporate Woods - Building 6 | 1,382,633 | 946,765 | 435,867 | 1,985,209 | |||||||||
| 4.10 | Property | Corporate Woods - Building 12 | 2,118,905 | 1,067,946 | 1,050,959 | 1,606,805 | |||||||||
| 4.11 | Property | Corporate Woods - Building 27 | 1,886,291 | 926,332 | 959,959 | 2,046,236 | |||||||||
| 4.12 | Property | Corporate Woods - Building 51 | 1,643,698 | 870,202 | 773,497 | 1,732,862 | |||||||||
| 4.13 | Property | Corporate Woods - Building 55 | 1,724,416 | 861,177 | 863,239 | 1,423,566 | |||||||||
| 4.14 | Property | Corporate Woods - Building 65 | 799,512 | 354,800 | 444,712 | 867,899 | |||||||||
| 4.15 | Property | Corporate Woods - Building 3 | 932,048 | 596,451 | 335,597 | 1,037,095 | |||||||||
| 4.16 | Property | Corporate Woods - Building 75 | 647,201 | 433,533 | 213,667 | 825,223 | |||||||||
| 5 | Loan | 28, 29 | CREFI | Citi Real Estate Funding Inc. | Bank of America Plaza | 9/6/2024 | No | 0 | 0 | Lockout/24_Defeasance/55_0%/5 | N/A | N/A | N/A | 6,466,728 | |
| 6 | Loan | 8, 13, 30, 31, 32 | CREFI, Barclays Bank PLC | Citi Real Estate Funding Inc.; Barclays Bank PLC; Bank of America N.A. | Mall of Louisiana | 8/1/2027 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 41,055,555 | 7,514,389 | 33,541,166 | 41,979,974 | |
| 7 | Loan | 33 | PCC | Principal Commercial Capital | The Grove at Shrewsbury | 9/1/2027 | No | 0 | 5 | Lockout/24_Defeasance/92_0%/4 | 8,644,943 | 2,540,958 | 6,103,985 | 9,056,820 | |
| 8 | Loan | 8, 34, 35, 36 | Barclays Bank PLC; SMF V | JPMorgan Chase Bank; Bank of America, N.A.; Barclays Bank PLC; Deutsche Bank AG | Starwood Capital Group Hotel Portfolio | 6/1/2027 | No | 0 | 0 | Lockout/12_YM1%/105_0%/3 | 199,508,945 | 122,976,824 | 76,532,121 | 210,181,276 | |
| 8.01 | Property | Larkspur Landing Sunnyvale | 6,608,753 | 2,809,482 | 3,799,271 | 7,402,221 | |||||||||
| 8.02 | Property | Larkspur Landing Milpitas | 5,504,663 | 2,470,511 | 3,034,152 | 6,284,848 | |||||||||
| 8.03 | Property | Larkspur Landing Campbell | 5,133,573 | 2,463,112 | 2,670,461 | 5,892,933 | |||||||||
| 8.04 | Property | Larkspur Landing San Francisco | 5,192,191 | 2,701,413 | 2,490,778 | 5,806,373 | |||||||||
| 8.05 | Property | Larkspur Landing Pleasanton | 4,117,383 | 2,288,522 | 1,828,861 | 4,880,674 | |||||||||
| 8.06 | Property | Larkspur Landing Bellevue | 4,273,587 | 2,309,277 | 1,964,310 | 4,615,653 | |||||||||
| 8.07 | Property | Larkspur Landing Sacramento | 3,984,358 | 2,135,553 | 1,848,805 | 4,176,563 | |||||||||
| 8.08 | Property | Hampton Inn Ann Arbor North | 4,700,775 | 2,620,847 | 2,079,928 | 4,678,954 | |||||||||
| 8.09 | Property | Larkspur Landing Hillsboro | 3,448,822 | 1,776,337 | 1,672,485 | 3,915,128 | |||||||||
| 8.10 | Property | Larkspur Landing Renton | 3,999,841 | 2,253,170 | 1,746,671 | 4,324,596 | |||||||||
| 8.11 | Property | Holiday Inn Arlington Northeast Rangers Ballpark | 4,874,914 | 3,523,837 | 1,351,077 | 5,424,474 | |||||||||
| 8.12 | Property | Residence Inn Toledo Maumee | 4,003,862 | 2,404,046 | 1,599,816 | 3,874,115 | |||||||||
| 8.13 | Property | Residence Inn Williamsburg | 3,581,095 | 2,132,454 | 1,448,641 | 3,685,293 | |||||||||
| 8.14 | Property | Hampton Inn Suites Waco South | 4,009,619 | 2,482,919 | 1,526,700 | 4,247,264 | |||||||||
| 8.15 | Property | Holiday Inn Louisville Airport Fair Expo | 3,717,449 | 2,292,052 | 1,425,397 | 4,124,662 | |||||||||
| 8.16 | Property | Courtyard Tyler | 4,244,716 | 2,195,249 | 2,049,467 | 3,919,126 | |||||||||
| 8.17 | Property | Hilton Garden Inn Edison Raritan Center | 4,655,669 | 3,899,884 | 755,785 | 5,493,273 | |||||||||
| 8.18 | Property | Hilton Garden Inn St Paul Oakdale | 4,485,815 | 2,822,426 | 1,663,389 | 4,711,861 | |||||||||
| 8.19 | Property | Residence Inn Grand Rapids West | 2,956,313 | 1,737,150 | 1,219,163 | 3,062,200 | |||||||||
| 8.20 | Property | Peoria, AZ Residence Inn | 2,997,859 | 1,837,719 | 1,160,140 | 3,187,787 | |||||||||
| 8.21 | Property | Hampton Inn Suites Bloomington Normal | 3,843,366 | 2,158,752 | 1,684,614 | 4,022,171 | |||||||||
| 8.22 | Property | Courtyard Chico | 3,125,974 | 1,825,286 | 1,300,688 | 3,178,650 | |||||||||
| 8.23 | Property | Hampton Inn Suites Kokomo | 3,425,666 | 2,134,233 | 1,291,433 | 3,524,349 | |||||||||
| 8.24 | Property | Hampton Inn Suites South Bend | 3,504,356 | 2,089,033 | 1,415,323 | 3,424,014 |
| A-1-13 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Maturity Date / ARD | ARD (Yes / No) |
Final Maturity Date | Grace Period- Late Fee | Grace Period- Default | Prepayment Provision (3) | 2014 EGI ($) | 2014 Expenses ($) | 2014 NOI ($) | 2015 EGI ($) |
| 8.25 | Property | Courtyard Wichita Falls | 2,758,978 | 1,725,515 | 1,033,463 | 2,944,157 | |||||||||
| 8.26 | Property | Hampton Inn Morehead | 2,984,270 | 1,860,674 | 1,123,596 | 2,908,105 | |||||||||
| 8.27 | Property | Residence Inn Chico | 2,509,076 | 1,619,307 | 889,769 | 3,017,201 | |||||||||
| 8.28 | Property | Courtyard Lufkin | 3,169,981 | 1,908,791 | 1,261,190 | 3,391,091 | |||||||||
| 8.29 | Property | Hampton Inn Carlisle | 3,236,926 | 1,996,268 | 1,240,658 | 3,477,412 | |||||||||
| 8.30 | Property | Springhill Suites Williamsburg | 3,095,757 | 2,100,618 | 995,139 | 3,204,858 | |||||||||
| 8.31 | Property | Fairfield Inn Bloomington | 2,355,657 | 1,505,841 | 849,816 | 2,237,500 | |||||||||
| 8.32 | Property | Waco Residence Inn | 2,623,950 | 1,705,680 | 918,270 | 2,926,457 | |||||||||
| 8.33 | Property | Holiday Inn Express Fishers | 2,713,002 | 1,685,525 | 1,027,477 | 2,880,638 | |||||||||
| 8.34 | Property | Larkspur Landing Folsom | 2,606,539 | 1,744,906 | 861,633 | 2,842,366 | |||||||||
| 8.35 | Property | Springhill Suites Chicago Naperville Warrenville | 3,165,239 | 2,247,473 | 917,766 | 3,334,536 | |||||||||
| 8.36 | Property | Holiday Inn Express & Suites Paris | 2,149,076 | 1,314,728 | 834,348 | 2,256,662 | |||||||||
| 8.37 | Property | Toledo Homewood Suites | 2,557,430 | 1,721,244 | 836,186 | 2,585,574 | |||||||||
| 8.38 | Property | Grand Rapids Homewood Suites | 2,620,644 | 1,939,586 | 681,058 | 3,044,043 | |||||||||
| 8.39 | Property | Cheyenne Fairfield Inn and Suites | 2,274,705 | 1,196,244 | 1,078,460 | 2,184,113 | |||||||||
| 8.40 | Property | Fairfield Inn Laurel | 2,755,702 | 2,053,179 | 702,523 | 2,980,035 | |||||||||
| 8.41 | Property | Courtyard Akron Stow | 3,380,278 | 2,026,359 | 1,353,919 | 3,378,668 | |||||||||
| 8.42 | Property | Larkspur Landing Roseville | 2,482,915 | 1,709,165 | 773,750 | 2,792,081 | |||||||||
| 8.43 | Property | Towneplace Suites Bloomington | 2,038,255 | 1,207,337 | 830,918 | 1,990,897 | |||||||||
| 8.44 | Property | Hampton Inn Danville | 2,316,666 | 1,549,228 | 767,438 | 2,301,578 | |||||||||
| 8.45 | Property | Holiday Inn Norwich | 4,128,595 | 3,371,507 | 757,088 | 4,347,308 | |||||||||
| 8.46 | Property | Hampton Inn Suites Longview North | 3,173,968 | 1,846,547 | 1,327,421 | 3,058,158 | |||||||||
| 8.47 | Property | Springhill Suites Peoria Westlake | 3,283,596 | 2,204,802 | 1,078,794 | 3,126,977 | |||||||||
| 8.48 | Property | Hampton Inn Suites Buda | 2,511,825 | 1,546,319 | 965,506 | 2,802,930 | |||||||||
| 8.49 | Property | Shawnee Hampton Inn | 1,875,580 | 1,224,199 | 651,381 | 1,834,041 | |||||||||
| 8.50 | Property | Racine Fairfield Inn | 1,631,962 | 1,081,956 | 550,006 | 1,757,437 | |||||||||
| 8.51 | Property | Hampton Inn Selinsgrove Shamokin Dam | 2,121,296 | 1,423,502 | 697,794 | 2,166,585 | |||||||||
| 8.52 | Property | Holiday Inn Express & Suites Terrell | 1,886,591 | 1,259,418 | 627,173 | 2,004,889 | |||||||||
| 8.53 | Property | Westchase Homewood Suites | 4,386,217 | 2,697,657 | 1,688,560 | 4,364,744 | |||||||||
| 8.54 | Property | Holiday Inn Express & Suites Tyler South | 2,682,517 | 1,627,556 | 1,054,961 | 2,201,486 | |||||||||
| 8.55 | Property | Holiday Inn Express & Suites Huntsville | 3,514,797 | 1,782,319 | 1,732,478 | 3,196,798 | |||||||||
| 8.56 | Property | Hampton Inn Sweetwater | 2,293,276 | 1,324,085 | 969,191 | 2,002,056 | |||||||||
| 8.57 | Property | Comfort Suites Buda Austin South | 1,824,072 | 1,184,633 | 639,439 | 2,032,396 | |||||||||
| 8.58 | Property | Fairfield Inn & Suites Weatherford | 1,302,002 | 1,115,759 | 186,243 | 1,465,030 | |||||||||
| 8.59 | Property | Holiday Inn Express & Suites Altus | 1,339,184 | 991,008 | 348,176 | 1,322,219 | |||||||||
| 8.60 | Property | Comfort Inn & Suites Paris | 1,011,199 | 737,735 | 273,464 | 1,058,458 | |||||||||
| 8.61 | Property | Hampton Inn Suites Decatur | 1,753,131 | 1,277,918 | 475,213 | 1,669,635 | |||||||||
| 8.62 | Property | Holiday Inn Express & Suites Texarkana East | 1,260,628 | 1,252,226 | 8,402 | 1,496,353 | |||||||||
| 8.63 | Property | Mankato Fairfield Inn | 1,132,998 | 901,145 | 231,853 | 1,247,365 | |||||||||
| 8.64 | Property | Candlewood Suites Texarkana | 872,326 | 845,478 | 26,848 | 1,127,933 | |||||||||
| 8.65 | Property | Country Inn & Suites Houston Intercontinental Airport East | 1,337,520 | 1,100,123 | 237,397 | 1,363,324 | |||||||||
| 9 | Loan | 37 | SMF V | Starwood Mortgage Capital LLC | Grant Building | 8/6/2027 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 8,155,020 | 4,636,205 | 3,518,815 | 8,569,159 | |
| 10 | Loan | 38, 39 | CREFI | Citi Real Estate Funding Inc. | Ann Arbor Mixed Use Portfolio | 9/6/2027 | No | 0 | 0 | Lockout/24_Defeasance/89_0%/7 | 5,837,160 | 2,632,855 | 3,204,305 | 6,204,096 | |
| 10.01 | Property | McKinley Towne Centre | 4,021,568 | 1,706,778 | 2,314,790 | 4,302,614 | |||||||||
| 10.02 | Property | Liberty Square | 1,815,592 | 926,077 | 889,515 | 1,901,482 | |||||||||
| 11 | Loan | 8, 27, 40, 41, 42, 43 | SMF V | Starwood Mortgage Capital LLC | Visions Hotel Portfolio | 9/6/2027 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 7,582,679 | 5,051,818 | 2,530,861 | 23,020,694 | |
| 11.01 | Property | Holiday Inn Express & Suites Buffalo | N/A | N/A | N/A | 3,809,790 | |||||||||
| 11.02 | Property | Hampton Inn Potsdam | N/A | N/A | N/A | 2,724,824 | |||||||||
| 11.03 | Property | Hampton Inn & Suites Utica | 3,169,224 | 1,836,047 | 1,333,176 | 3,135,596 | |||||||||
| 11.04 | Property | Fairfield Inn & Suites Olean | 1,480,280 | 1,390,442 | 89,837 | 767,208 | |||||||||
| 11.05 | Property | Hampton Inn & Suites East Aurora | 2,933,175 | 1,825,328 | 1,107,847 | 3,044,282 | |||||||||
| 11.06 | Property | Fairfield Inn & Suites Binghamton | N/A | N/A | N/A | 2,224,030 | |||||||||
| 11.07 | Property | Fairfield Inn & Suites Rochester South | N/A | N/A | N/A | 1,628,280 | |||||||||
| 11.08 | Property | Fairfield Inn & Suites Albany | N/A | N/A | N/A | 1,982,353 | |||||||||
| 11.09 | Property | Fairfield Inn & Suites Corning | N/A | N/A | N/A | 1,662,292 | |||||||||
| 11.10 | Property | Fairfield Inn & Suites Rochester West/Greece | N/A | N/A | N/A | 2,042,039 | |||||||||
| 12 | Loan | 8, 44, 45 | CREFI | Citi Real Estate Funding Inc.; Wells Fargo Bank, National Association | Pleasant Prairie Premium Outlets | 9/1/2027 | No | 0 | 0 | Lockout/24_Defeasance/89_0%/7 | 20,277,562 | 6,356,944 | 13,920,618 | 20,836,161 | |
| 13 | Loan | 8, 30, 46, 47 | Barclays Bank PLC | Morgan Stanley Bank, N.A.; Wells Fargo Bank, N.A.; Barclays Bank PLC | Lakeside Shopping Center | 8/1/2027 | No | 5 | 5 | Lockout/25_Defeasance/90_0%/5 | 32,649,051 | 12,900,841 | 19,748,210 | 32,405,920 | |
| 14 | Loan | Barclays Bank PLC | Barclays Bank PLC | 440 Mamaroneck Avenue | 8/6/2027 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 4,855,964 | 2,196,095 | 2,659,869 | 4,949,875 | ||
| 15 | Loan | 48 | SMF V | Starwood Mortgage Capital LLC | Mesa Grand Shopping Center | 8/6/2027 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 3,940,380 | 1,475,829 | 2,464,551 | 4,219,362 | |
| 16 | Loan | 8, 49, 50, 51, 52 | Barclays Bank PLC | Goldman Sachs Mortgage Company; Barclays Bank PLC | Long Island Prime Portfolio - Uniondale | 6/6/2027 | No | 0 | 0 | Lockout/27_Defeasance/86_0%/7 | 50,093,967 | 30,868,763 | 19,225,204 | 50,807,283 | |
| 16.01 | Property | RXR Plaza | 30,169,556 | 19,832,470 | 10,337,086 | 30,163,297 | |||||||||
| 16.02 | Property | Omni | 19,924,411 | 11,036,292 | 8,888,118 | 20,643,986 | |||||||||
| 17 | Loan | CREFI | Citi Real Estate Funding Inc. | Mars Petcare Storage & Distribution Center | 9/6/2027 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | N/A | N/A | N/A | 637,547 | ||
| 18 | Loan | PCC | Principal Commercial Capital | Bradley Business Center | 5/1/2027 | No | 0 | 5 | Lockout/28_Defeasance/88_0%/4 | 940,530 | 749,829 | 190,701 | 1,499,999 | ||
| 19 | Loan | 53, 54, 55, 56, 57 | PCC | Principal Commercial Capital | 3901 North First Street | 7/1/2027 | Yes | 7/1/2029 | 5 | 0 | Lockout/26_Defeasance/90_0%/4 | N/A | N/A | N/A | N/A |
| 20 | Loan | 58, 59, 60, 61 | CREFI | Citi Real Estate Funding Inc. | Canyon Portal | 9/6/2027 | No | 0 | 0 | Lockout/24_Defeasance/93_0%/3 | 2,488,375 | 1,071,378 | 1,416,997 | 2,694,013 | |
| 21 | Loan | 8, 62, 63 | PCC | Principal Commercial Capital | Scripps Center | 2/1/2027 | No | 0 | 5 | Lockout/31_Defeasance or YM1%/85_0%/4 | 11,785,441 | 6,235,053 | 5,550,388 | 12,687,558 | |
| 22 | Loan | 64 | PCC | Principal Commercial Capital | Victoria Park Shoppes | 7/1/2027 | No | 4 | 5 | Lockout/26_Defeasance/90_0%/4 | 2,116,564 | 644,646 | 1,471,918 | 2,206,230 | |
| 23 | Loan | 65 | PCC | Principal Commercial Capital | 1450 Veterans | 8/1/2027 | No | 0 | 5 | Lockout/25_Defeasance/88_0%/7 | 2,015,936 | 56,685 | 1,959,251 | 2,066,334 | |
| 24 | Loan | 66, 67 | PCC | Principal Commercial Capital | Westerre I and II | 9/1/2027 | No | 0 | 5 | Lockout/24_YM1%/92_0%/4 | N/A | N/A | N/A | 2,909,951 |
| A-1-14 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Maturity Date / ARD | ARD (Yes / No) |
Final Maturity Date | Grace Period- Late Fee | Grace Period- Default | Prepayment Provision (3) | 2014 EGI ($) | 2014 Expenses ($) | 2014 NOI ($) | 2015 EGI ($) |
| 25 | Loan | 8, 68, 69, 70, 71, 72 | Barclays Bank PLC | Rialto Mortgage Finance, LLC; Citigroup Global Markets Realty Corp.; Barclays Bank PLC | Atlanta and Anchorage Hotel Portfolio | 3/6/2027 | No | 0 | 0 | Lockout/30_Defeasance/86_0%/4 | 49,678,772 | 34,076,116 | 15,602,656 | 51,526,380 | |
| 25.01 | Property | Hilton Anchorage | 25,072,441 | 15,359,740 | 9,712,701 | 24,591,971 | |||||||||
| 25.02 | Property | Renaissance Concourse Atlanta Airport Hotel | 24,606,331 | 18,716,376 | 5,889,955 | 26,934,409 | |||||||||
| 26 | Loan | PCC | Principal Commercial Capital | The Falls at Snake River Landing | 8/1/2027 | No | 0 | 5 | Lockout/25_YM1%/91_0%/4 | N/A | N/A | N/A | N/A | ||
| 27 | Loan | 8, 73, 74, 75 | Barclays Bank PLC | JP Morgan Chase Bank, Natixis Real Estate Capital LLC, Deutsche Bank AG, Societe Generale, Barclays Bank PLC | 245 Park Avenue | 6/1/2027 | No | 0 | 0 | Lockout/27_Defeasance/89_0%/4 | 150,892,259 | 52,333,953 | 98,558,306 | 160,661,056 | |
| 28 | Loan | 76 | PCC | Principal Commercial Capital | 888 Tennessee | 7/1/2027 | No | 0 | 5 | Lockout/26_Defeasance/90_0%/4 | 451,657 | 83,908 | 367,749 | 633,418 | |
| 29 | Loan | PCC | Principal Commercial Capital | Low Country Village | 7/1/2027 | No | 0 | 5 | Lockout/26_Defeasance/90_0%/4 | 1,828,680 | 396,470 | 1,432,210 | 2,010,273 | ||
| 30 | Loan | 77, 78 | SMF V | Starwood Mortgage Capital LLC | 215 & Town Center | 8/6/2027 | No | 0 | 0 | Lockout/25_Defeasance or YM1%/90_0%/5 | N/A | N/A | N/A | 1,054,736 | |
| 31 | Loan | 79, 80 | PCC | Principal Commercial Capital | Ocean City Shopping Center | 6/1/2027 | No | 4 | 5 | Lockout/27_Defeasance/89_0%/4 | 1,295,291 | 424,476 | 870,815 | 1,237,238 | |
| 32 | Loan | 81, 82 | SMF V | Starwood Mortgage Capital LLC | Pangea 17 | 9/6/2027 | No | 0 | 0 | Lockout/24_Defeasance/90_0%/6 | N/A | N/A | N/A | N/A | |
| 32.01 | Property | 1807 South Saint Louis Avenue | N/A | N/A | N/A | N/A | |||||||||
| 32.02 | Property | 1145 North Austin Boulevard | N/A | N/A | N/A | N/A | |||||||||
| 32.03 | Property | 136 East 155th Street | N/A | N/A | N/A | N/A | |||||||||
| 32.04 | Property | 1501 East 68th Street | N/A | N/A | N/A | N/A | |||||||||
| 32.05 | Property | 7300 South Yates Boulevard | N/A | N/A | N/A | N/A | |||||||||
| 32.06 | Property | 14123 South Tracy Avenue | N/A | N/A | N/A | N/A | |||||||||
| 32.07 | Property | 7925 South Phillips Avenue | N/A | N/A | N/A | N/A | |||||||||
| 32.08 | Property | 8000 South Ellis Avenue | N/A | N/A | N/A | N/A | |||||||||
| 32.09 | Property | 13256 South Prairie Avenue | N/A | N/A | N/A | N/A | |||||||||
| 32.10 | Property | 8101 South Justine Street | N/A | N/A | N/A | N/A | |||||||||
| 32.11 | Property | 7135 South Blackstone Avenue | N/A | N/A | N/A | N/A | |||||||||
| 32.12 | Property | 320 North Mason Avenue | N/A | N/A | N/A | N/A | |||||||||
| 32.13 | Property | 410 East 107th Street | N/A | N/A | N/A | N/A | |||||||||
| 32.14 | Property | 1257 South Christiana Avenue | N/A | N/A | N/A | N/A | |||||||||
| 32.15 | Property | 10933 South Vernon Avenue | N/A | N/A | N/A | N/A | |||||||||
| 32.16 | Property | 8040 South Vernon Avenue | N/A | N/A | N/A | N/A | |||||||||
| 32.17 | Property | 12000 South Eggleston Avenue | N/A | N/A | N/A | N/A | |||||||||
| 32.18 | Property | 2041 East 75th Street | N/A | N/A | N/A | N/A | |||||||||
| 32.19 | Property | 219 East 68th Street | N/A | N/A | N/A | N/A | |||||||||
| 32.20 | Property | 8751 South Cottage Grove Avenue | N/A | N/A | N/A | N/A | |||||||||
| 32.21 | Property | 7159 South Wabash Avenue | N/A | N/A | N/A | N/A | |||||||||
| 33 | Loan | 83, 84 | SMF V | Starwood Mortgage Capital LLC | Tampa Bay Industrial | 9/6/2027 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | N/A | N/A | N/A | 1,746,776 | |
| 33.01 | Property | Bay Tec Center | N/A | N/A | N/A | 989,005 | |||||||||
| 33.02 | Property | Airport Corporate Center | N/A | N/A | N/A | 757,772 | |||||||||
| 34 | Loan | 85 | PCC | Principal Commercial Capital | Springhill Suites Denton | 9/1/2027 | No | 0 | 5 | Lockout/24_Defeasance/92_0%/4 | N/A | N/A | N/A | N/A | |
| 35 | Loan | CREFI | Citi Real Estate Funding Inc. | The Oaks at Palomar | 9/6/2027 | No | 0 | 0 | Lockout/24_Defeasance/93_0%/3 | N/A | N/A | N/A | 600,125 | ||
| 36 | Loan | CREFI | Citi Real Estate Funding Inc. | Royal Oaks Shopping Center | 9/6/2027 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 1,015,004 | 431,443 | 583,560 | 1,204,903 | ||
| 37 | Loan | Barclays Bank PLC | Barclays Bank PLC | Foothills Health Center | 8/6/2027 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 961,288 | 464,687 | 496,601 | 1,296,843 | ||
| 38 | Loan | Barclays Bank PLC | Barclays Bank PLC | Lindbergh Plaza | 8/6/2027 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 1,199,847 | 461,082 | 738,765 | 1,185,726 | ||
| 39 | Loan | 86 | PCC | Principal Commercial Capital | Fox Run Apartments | 5/1/2027 | No | 0 | 5 | Lockout/28_YM1%/88_0%/4 | 1,497,955 | 895,465 | 602,490 | 1,544,388 | |
| 40 | Loan | SMF V | Starwood Mortgage Capital LLC | 117 East Washington | 9/6/2027 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 1,085,424 | 547,728 | 537,696 | 995,015 | ||
| 41 | Loan | CREFI | Citi Real Estate Funding Inc. | Bryan Woods Apartments | 9/6/2027 | No | 0 | 0 | Lockout/24_YM1%/93_0%/3 | 1,333,936 | 665,374 | 668,563 | 1,436,671 | ||
| 42 | Loan | SMF V | Starwood Mortgage Capital LLC | American Mini Storage - Converse | 9/6/2027 | No | 0 | 0 | Lockout/6_YM1%/108_0%/6 | 799,460 | 276,627 | 522,833 | 882,954 | ||
| 43 | Loan | CREFI | Citi Real Estate Funding Inc. | The Shops at Fayette Crossing | 8/6/2027 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 876,518 | 148,703 | 727,815 | 863,651 | ||
| 44 | Loan | 87 | SMF V | Starwood Mortgage Capital LLC | Hampton Inn Richland | 6/6/2027 | No | 0 | 0 | Lockout/27_Defeasance/89_0%/4 | N/A | N/A | N/A | 1,268,145 | |
| 45 | Loan | Barclays Bank PLC | Barclays Bank PLC | Ohio Retail Portfolio - Discount Drug Mart Plaza | 9/6/2027 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 698,092 | 202,613 | 495,479 | 717,020 | ||
| 45.01 | Property | Parma Heights Plaza | 376,705 | 126,630 | 250,074 | 404,172 | |||||||||
| 45.02 | Property | Upper Sandusky Plaza | 321,387 | 75,983 | 245,405 | 312,848 | |||||||||
| 46 | Loan | 88 | SMF V | Starwood Mortgage Capital LLC | Kohls White Lake | 7/6/2027 | No | 0 | 0 | Lockout/26_Defeasance/89_0%/5 | N/A | N/A | N/A | N/A | |
| 47 | Loan | SMF V | Starwood Mortgage Capital LLC | Las Brisas Apartments | 7/6/2027 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | 1,018,919 | 539,560 | 479,359 | 1,087,011 | ||
| 48 | Loan | SMF V | Starwood Mortgage Capital LLC | Mountain Cactus Ranch | 8/6/2027 | No | 0 | 0 | Lockout/24_YM1%/92_0%/4 | 644,516 | 221,012 | 423,504 | 621,027 | ||
| 49 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Columbia, SC | 9/6/2027 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 456,000 | N/A | 456,000 | 456,000 | ||
| 50 | Loan | Barclays Bank PLC | Barclays Bank PLC | 1000 South Sherman Street | 9/6/2027 | No | 0 | 0 | Lockout/24_Defeasance/91_0%/5 | 1,067,169 | 451,573 | 615,596 | 1,179,123 | ||
| 51 | Loan | CREFI | Citi Real Estate Funding Inc. | StorQuest Corona | 9/6/2027 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 554,653 | 278,189 | 276,464 | 609,934 | ||
| 52 | Loan | 89, 90 | CREFI | Citi Real Estate Funding Inc. | St. Petersburg MHC Portfolio | 9/6/2027 | No | 0 | 0 | Lockout/24_Defeasance/93_0%/3 | N/A | N/A | N/A | 358,261 | |
| 52.01 | Property | Westgate Manor MHC | N/A | N/A | N/A | 173,122 | |||||||||
| 52.02 | Property | Villa Plumosa MHC | N/A | N/A | N/A | 185,139 | |||||||||
| 53 | Loan | CREFI | Citi Real Estate Funding Inc. | CSS Rohnert Park | 8/6/2027 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 1,130,535 | 275,919 | 854,616 | 1,163,217 |
| A-1-15 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | 2015 Expenses ($) | 2015 NOI ($) | 2016 EGI ($) | 2016 Expenses ($) | 2016 NOI ($) | Most Recent EGI (if past 2016) ($) | Most Recent Expenses (if past 2016) ($) | Most Recent NOI (if past 2016) ($) | Most Recent NOI Date (if past 2016) | Most Recent # of months | Most Recent Description |
| 1 | Loan | 8, 9, 10, 11 | Barclays Bank PLC | Barclays Bank PLC | 225 & 233 Park Avenue South | 19,132,092 | 22,749,971 | 35,494,619 | 19,250,259 | 16,244,360 | 35,043,673 | 19,795,518 | 15,248,156 | 3/31/2017 | 12 | Trailing 12 |
| 2 | Loan | 8, 12, 13, 14, 15, 16, 17 | CGMRC | Citigroup Global Markets Realty Corp. | General Motors Building | 99,256,499 | 150,511,663 | 256,349,455 | 104,924,109 | 151,425,346 | N/A | N/A | N/A | NAV | NAV | Not Available |
| 3 | Loan | 8, 18, 19, 20 | SMF V | Starwood Mortgage Capital LLC | 9-19 9th Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available |
| 4 | Loan | 8, 21, 22, 23, 24, 25, 26, 27 | CREFI | Citi Real Estate Funding Inc.; Morgan Stanley Bank N.A. | Corporate Woods Portfolio | 21,053,221 | 21,181,276 | 41,781,575 | 21,902,104 | 19,879,471 | 43,239,702 | 22,546,739 | 20,692,963 | 6/30/2017 | 12 | Trailing 12 |
| 4.01 | Property | Corporate Woods - Building 82 | 2,670,419 | 3,980,451 | 6,569,952 | 2,832,902 | 3,737,050 | 6,608,256 | 2,946,906 | 3,661,350 | 6/30/2017 | 12 | Trailing 12 | |||
| 4.02 | Property | Corporate Woods - Building 40 | 3,186,202 | 2,844,299 | 6,415,560 | 3,303,831 | 3,111,729 | 6,642,113 | 3,356,437 | 3,285,675 | 6/30/2017 | 12 | Trailing 12 | |||
| 4.03 | Property | Corporate Woods - Building 84 | 2,623,122 | 3,001,564 | 5,698,387 | 2,692,896 | 3,005,491 | 5,648,598 | 2,819,749 | 2,828,849 | 6/30/2017 | 12 | Trailing 12 | |||
| 4.04 | Property | Corporate Woods - Building 32 | 2,062,049 | 2,347,483 | 4,467,274 | 2,205,007 | 2,262,268 | 4,675,720 | 2,214,321 | 2,461,399 | 6/30/2017 | 12 | Trailing 12 | |||
| 4.05 | Property | Corporate Woods - Building 34 | 1,021,658 | 802,928 | 80,505 | 990,960 | -910,455 | 513,694 | 951,433 | -437,739 | 6/30/2017 | 12 | Trailing 12 | |||
| 4.06 | Property | Corporate Woods - Building 14 | 1,172,013 | 857,343 | 2,291,770 | 1,188,810 | 1,102,960 | 2,339,051 | 1,203,846 | 1,135,205 | 6/30/2017 | 12 | Trailing 12 | |||
| 4.07 | Property | Corporate Woods - Building 70 | 1,063,279 | 1,079,761 | 2,128,274 | 1,109,268 | 1,019,006 | 2,217,780 | 1,207,828 | 1,009,952 | 6/30/2017 | 12 | Trailing 12 | |||
| 4.08 | Property | Corporate Woods - Building 9 | 943,802 | 1,053,231 | 2,006,909 | 995,872 | 1,011,036 | 1,943,043 | 1,020,673 | 922,370 | 6/30/2017 | 12 | Trailing 12 | |||
| 4.09 | Property | Corporate Woods - Building 6 | 1,016,366 | 968,843 | 2,150,771 | 1,056,501 | 1,094,270 | 2,195,990 | 1,106,033 | 1,089,957 | 6/30/2017 | 12 | Trailing 12 | |||
| 4.10 | Property | Corporate Woods - Building 12 | 1,073,771 | 533,034 | 1,448,620 | 1,110,139 | 338,481 | 1,737,391 | 1,163,284 | 574,107 | 6/30/2017 | 12 | Trailing 12 | |||
| 4.11 | Property | Corporate Woods - Building 27 | 981,616 | 1,064,620 | 2,101,628 | 1,034,353 | 1,067,275 | 2,126,116 | 1,050,454 | 1,075,662 | 6/30/2017 | 12 | Trailing 12 | |||
| 4.12 | Property | Corporate Woods - Building 51 | 876,987 | 855,875 | 1,749,269 | 924,920 | 824,349 | 1,797,706 | 995,038 | 802,668 | 6/30/2017 | 12 | Trailing 12 | |||
| 4.13 | Property | Corporate Woods - Building 55 | 872,790 | 550,777 | 1,718,413 | 972,092 | 746,321 | 1,786,197 | 993,424 | 792,773 | 6/30/2017 | 12 | Trailing 12 | |||
| 4.14 | Property | Corporate Woods - Building 65 | 388,448 | 479,451 | 855,708 | 359,794 | 495,914 | 881,924 | 356,484 | 525,440 | 6/30/2017 | 12 | Trailing 12 | |||
| 4.15 | Property | Corporate Woods - Building 3 | 629,772 | 407,322 | 1,195,764 | 641,437 | 554,327 | 1,234,823 | 663,788 | 571,035 | 6/30/2017 | 12 | Trailing 12 | |||
| 4.16 | Property | Corporate Woods - Building 75 | 470,929 | 354,294 | 902,771 | 483,321 | 419,449 | 891,299 | 497,041 | 394,258 | 6/30/2017 | 12 | Trailing 12 | |||
| 5 | Loan | 28, 29 | CREFI | Citi Real Estate Funding Inc. | Bank of America Plaza | 2,872,855 | 3,593,873 | 7,488,777 | 2,821,388 | 4,667,389 | 7,631,559 | 2,898,619 | 4,732,940 | 3/31/2017 | 12 | Trailing 12 |
| 6 | Loan | 8, 13, 30, 31, 32 | CREFI, Barclays Bank PLC | Citi Real Estate Funding Inc.; Barclays Bank PLC; Bank of America N.A. | Mall of Louisiana | 7,399,438 | 34,580,536 | 42,235,214 | 7,196,737 | 35,038,477 | 42,205,123 | 7,209,498 | 34,995,625 | 4/30/2017 | 12 | Trailing 12 |
| 7 | Loan | 33 | PCC | Principal Commercial Capital | The Grove at Shrewsbury | 2,616,863 | 6,439,957 | 9,316,106 | 2,658,747 | 6,657,359 | 9,597,163 | 2,599,729 | 6,997,434 | 7/31/2017 | 12 | Trailing 12 |
| 8 | Loan | 8, 34, 35, 36 | Barclays Bank PLC; SMF V | JPMorgan Chase Bank; Bank of America, N.A.; Barclays Bank PLC; Deutsche Bank AG | Starwood Capital Group Hotel Portfolio | 127,591,123 | 82,590,153 | 214,236,030 | 131,010,137 | 83,225,892 | 212,650,616 | 131,381,993 | 81,268,623 | 3/31/2017 | 12 | Trailing 12 |
| 8.01 | Property | Larkspur Landing Sunnyvale | 2,747,753 | 4,654,468 | 7,817,367 | 2,883,537 | 4,933,830 | 7,774,225 | 2,871,627 | 4,902,599 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.02 | Property | Larkspur Landing Milpitas | 2,514,300 | 3,770,548 | 6,748,863 | 2,649,268 | 4,099,595 | 6,764,028 | 2,664,437 | 4,099,591 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.03 | Property | Larkspur Landing Campbell | 2,378,409 | 3,514,524 | 6,251,271 | 2,587,620 | 3,663,651 | 6,059,570 | 2,515,114 | 3,544,456 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.04 | Property | Larkspur Landing San Francisco | 2,810,816 | 2,995,558 | 5,905,601 | 2,925,917 | 2,979,685 | 5,697,514 | 3,015,128 | 2,682,386 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.05 | Property | Larkspur Landing Pleasanton | 2,372,092 | 2,508,582 | 5,319,602 | 2,551,761 | 2,767,841 | 5,193,352 | 2,521,540 | 2,671,812 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.06 | Property | Larkspur Landing Bellevue | 2,355,292 | 2,260,361 | 4,726,484 | 2,312,314 | 2,414,170 | 4,692,425 | 2,307,876 | 2,384,549 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.07 | Property | Larkspur Landing Sacramento | 2,151,269 | 2,025,295 | 4,200,451 | 2,201,153 | 1,999,298 | 4,214,257 | 2,208,014 | 2,006,244 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.08 | Property | Hampton Inn Ann Arbor North | 2,587,074 | 2,091,879 | 4,956,425 | 2,798,152 | 2,158,273 | 4,826,301 | 2,738,457 | 2,087,843 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.09 | Property | Larkspur Landing Hillsboro | 1,870,518 | 2,044,610 | 4,016,848 | 2,029,273 | 1,987,576 | 3,941,272 | 2,055,158 | 1,886,114 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.10 | Property | Larkspur Landing Renton | 2,397,904 | 1,926,692 | 4,349,218 | 2,485,494 | 1,863,723 | 4,423,020 | 2,530,182 | 1,892,838 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.11 | Property | Holiday Inn Arlington Northeast Rangers Ballpark | 3,782,113 | 1,642,361 | 5,505,741 | 3,764,358 | 1,741,383 | 5,568,856 | 3,780,287 | 1,788,569 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.12 | Property | Residence Inn Toledo Maumee | 2,385,465 | 1,488,651 | 3,998,051 | 2,369,947 | 1,628,104 | 4,066,425 | 2,373,963 | 1,692,462 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.13 | Property | Residence Inn Williamsburg | 2,250,970 | 1,434,323 | 4,098,296 | 2,481,946 | 1,616,351 | 3,955,706 | 2,419,030 | 1,536,676 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.14 | Property | Hampton Inn Suites Waco South | 2,584,709 | 1,662,555 | 4,293,352 | 2,661,189 | 1,632,164 | 4,293,844 | 2,685,829 | 1,608,015 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.15 | Property | Holiday Inn Louisville Airport Fair Expo | 2,494,315 | 1,630,347 | 4,308,290 | 2,638,604 | 1,669,685 | 4,185,314 | 2,608,205 | 1,577,109 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.16 | Property | Courtyard Tyler | 2,063,389 | 1,855,736 | 3,429,564 | 1,952,446 | 1,477,118 | 3,341,364 | 1,937,578 | 1,403,786 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.17 | Property | Hilton Garden Inn Edison Raritan Center | 4,219,650 | 1,273,624 | 5,761,789 | 4,223,546 | 1,538,244 | 5,848,958 | 4,267,536 | 1,581,423 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.18 | Property | Hilton Garden Inn St Paul Oakdale | 2,919,955 | 1,791,907 | 4,983,720 | 2,993,120 | 1,990,600 | 4,891,094 | 2,981,182 | 1,909,912 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.19 | Property | Residence Inn Grand Rapids West | 1,769,939 | 1,292,261 | 3,310,952 | 1,852,714 | 1,458,239 | 3,115,120 | 1,837,807 | 1,277,313 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.20 | Property | Peoria, AZ Residence Inn | 1,884,958 | 1,302,829 | 3,292,301 | 1,922,040 | 1,370,261 | 3,248,248 | 1,944,049 | 1,304,198 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.21 | Property | Hampton Inn Suites Bloomington Normal | 2,297,239 | 1,724,931 | 3,759,689 | 2,190,385 | 1,569,304 | 3,738,690 | 2,173,520 | 1,565,170 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.22 | Property | Courtyard Chico | 1,960,096 | 1,218,554 | 3,812,434 | 2,228,761 | 1,583,673 | 3,850,184 | 2,255,777 | 1,594,407 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.23 | Property | Hampton Inn Suites Kokomo | 2,216,867 | 1,307,482 | 3,744,550 | 2,281,313 | 1,463,236 | 3,680,915 | 2,259,704 | 1,421,210 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.24 | Property | Hampton Inn Suites South Bend | 2,192,947 | 1,231,066 | 3,779,982 | 2,384,057 | 1,395,925 | 3,810,167 | 2,407,885 | 1,402,281 | 3/31/2017 | 12 | Trailing 12 |
| A-1-16 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | 2015 Expenses ($) | 2015 NOI ($) | 2016 EGI ($) | 2016 Expenses ($) | 2016 NOI ($) | Most Recent EGI (if past 2016) ($) | Most Recent Expenses (if past 2016) ($) | Most Recent NOI (if past 2016) ($) | Most Recent NOI Date (if past 2016) | Most Recent # of months | Most Recent Description |
| 8.25 | Property | Courtyard Wichita Falls | 1,831,305 | 1,112,852 | 3,055,163 | 1,845,332 | 1,209,831 | 3,121,444 | 1,885,172 | 1,236,272 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.26 | Property | Hampton Inn Morehead | 1,778,565 | 1,129,540 | 3,140,885 | 1,903,562 | 1,237,323 | 3,154,358 | 1,918,294 | 1,236,065 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.27 | Property | Residence Inn Chico | 1,775,051 | 1,242,150 | 3,230,070 | 1,874,651 | 1,355,419 | 3,273,835 | 1,939,036 | 1,334,799 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.28 | Property | Courtyard Lufkin | 2,043,961 | 1,347,129 | 2,938,698 | 1,947,900 | 990,797 | 2,752,597 | 1,890,154 | 862,442 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.29 | Property | Hampton Inn Carlisle | 2,119,272 | 1,358,140 | 3,524,239 | 2,222,178 | 1,302,061 | 3,439,196 | 2,167,567 | 1,271,628 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.30 | Property | Springhill Suites Williamsburg | 2,176,411 | 1,028,446 | 3,440,078 | 2,325,087 | 1,114,991 | 3,361,902 | 2,334,582 | 1,027,319 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.31 | Property | Fairfield Inn Bloomington | 1,541,274 | 696,227 | 2,956,451 | 1,547,816 | 1,408,635 | 3,018,966 | 1,560,262 | 1,458,704 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.32 | Property | Waco Residence Inn | 1,924,264 | 1,002,193 | 3,115,712 | 2,004,788 | 1,110,924 | 3,136,682 | 2,083,296 | 1,053,385 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.33 | Property | Holiday Inn Express Fishers | 1,820,094 | 1,060,544 | 3,132,794 | 2,059,645 | 1,073,149 | 3,176,451 | 2,082,079 | 1,094,372 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.34 | Property | Larkspur Landing Folsom | 1,800,822 | 1,041,544 | 2,893,984 | 1,906,370 | 987,614 | 2,902,483 | 1,913,175 | 989,308 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.35 | Property | Springhill Suites Chicago Naperville Warrenville | 2,448,695 | 885,840 | 3,229,904 | 2,406,308 | 823,596 | 3,321,573 | 2,447,769 | 873,804 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.36 | Property | Holiday Inn Express & Suites Paris | 1,366,196 | 890,466 | 2,339,461 | 1,421,821 | 917,639 | 2,343,673 | 1,439,747 | 903,926 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.37 | Property | Toledo Homewood Suites | 1,776,990 | 808,584 | 2,879,994 | 1,884,358 | 995,636 | 2,929,714 | 1,853,671 | 1,076,042 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.38 | Property | Grand Rapids Homewood Suites | 2,020,091 | 1,023,952 | 3,082,919 | 2,082,919 | 1,000,000 | 3,009,146 | 2,134,162 | 874,984 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.39 | Property | Cheyenne Fairfield Inn and Suites | 1,186,663 | 997,451 | 2,069,004 | 1,150,552 | 918,452 | 1,961,942 | 1,120,064 | 841,879 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.40 | Property | Fairfield Inn Laurel | 2,200,084 | 779,951 | 3,060,436 | 2,307,996 | 752,440 | 3,127,939 | 2,329,748 | 798,192 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.41 | Property | Courtyard Akron Stow | 2,032,822 | 1,345,847 | 3,339,430 | 2,176,862 | 1,162,568 | 3,168,035 | 2,139,241 | 1,028,793 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.42 | Property | Larkspur Landing Roseville | 1,875,555 | 916,526 | 2,791,909 | 1,916,526 | 875,383 | 2,851,065 | 1,936,930 | 914,135 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.43 | Property | Towneplace Suites Bloomington | 1,278,946 | 711,951 | 2,355,692 | 1,397,666 | 958,026 | 2,441,633 | 1,457,251 | 984,382 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.44 | Property | Hampton Inn Danville | 1,596,568 | 705,009 | 2,521,595 | 1,699,299 | 822,297 | 2,591,371 | 1,746,161 | 845,210 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.45 | Property | Holiday Inn Norwich | 3,567,286 | 780,022 | 4,825,972 | 3,841,316 | 984,656 | 4,801,904 | 3,831,142 | 970,763 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.46 | Property | Hampton Inn Suites Longview North | 1,744,990 | 1,313,168 | 2,373,357 | 1,599,432 | 773,925 | 2,322,688 | 1,567,732 | 754,956 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.47 | Property | Springhill Suites Peoria Westlake | 2,335,684 | 791,292 | 2,854,364 | 2,241,897 | 612,467 | 2,918,586 | 2,275,817 | 642,768 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.48 | Property | Hampton Inn Suites Buda | 1,693,104 | 1,109,826 | 2,680,752 | 1,673,589 | 1,007,162 | 2,627,746 | 1,655,917 | 971,829 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.49 | Property | Shawnee Hampton Inn | 1,189,348 | 644,692 | 1,890,630 | 1,179,047 | 711,582 | 1,892,474 | 1,188,538 | 703,936 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.50 | Property | Racine Fairfield Inn | 1,089,693 | 667,743 | 1,800,048 | 1,131,876 | 668,172 | 1,812,261 | 1,126,886 | 685,375 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.51 | Property | Hampton Inn Selinsgrove Shamokin Dam | 1,424,703 | 741,881 | 2,342,011 | 1,597,998 | 744,013 | 2,433,055 | 1,636,332 | 796,723 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.52 | Property | Holiday Inn Express & Suites Terrell | 1,331,720 | 673,170 | 2,116,706 | 1,409,632 | 707,074 | 2,149,392 | 1,447,295 | 702,096 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.53 | Property | Westchase Homewood Suites | 2,879,354 | 1,485,391 | 3,210,256 | 2,539,999 | 670,257 | 2,958,058 | 2,445,196 | 512,862 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.54 | Property | Holiday Inn Express & Suites Tyler South | 1,454,109 | 747,377 | 2,077,217 | 1,417,416 | 659,801 | 2,128,673 | 1,433,018 | 695,654 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.55 | Property | Holiday Inn Express & Suites Huntsville | 1,732,411 | 1,464,387 | 2,407,786 | 1,577,861 | 829,925 | 2,360,887 | 1,565,291 | 795,596 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.56 | Property | Hampton Inn Sweetwater | 1,321,638 | 680,418 | 1,725,603 | 1,156,237 | 569,366 | 1,585,686 | 1,113,974 | 471,712 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.57 | Property | Comfort Suites Buda Austin South | 1,420,251 | 612,145 | 2,074,254 | 1,436,582 | 637,672 | 2,082,208 | 1,446,864 | 635,344 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.58 | Property | Fairfield Inn & Suites Weatherford | 1,118,625 | 346,406 | 1,543,315 | 1,214,836 | 328,479 | 1,659,116 | 1,272,735 | 386,381 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.59 | Property | Holiday Inn Express & Suites Altus | 1,070,758 | 251,461 | 1,422,396 | 1,125,216 | 297,180 | 1,417,147 | 1,141,477 | 275,670 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.60 | Property | Comfort Inn & Suites Paris | 770,256 | 288,202 | 1,161,068 | 837,815 | 323,253 | 1,157,262 | 854,150 | 303,112 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.61 | Property | Hampton Inn Suites Decatur | 1,274,496 | 395,139 | 1,547,032 | 1,268,842 | 278,191 | 1,550,317 | 1,300,353 | 249,964 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.62 | Property | Holiday Inn Express & Suites Texarkana East | 1,287,565 | 208,788 | 1,621,549 | 1,375,953 | 245,596 | 1,638,961 | 1,398,374 | 240,588 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.63 | Property | Mankato Fairfield Inn | 971,872 | 275,494 | 1,222,539 | 994,407 | 228,133 | 1,236,472 | 1,031,283 | 205,190 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.64 | Property | Candlewood Suites Texarkana | 919,430 | 208,504 | 1,270,187 | 1,053,956 | 216,231 | 1,239,140 | 1,067,770 | 171,371 | 3/31/2017 | 12 | Trailing 12 | |||
| 8.65 | Property | Country Inn & Suites Houston Intercontinental Airport East | 1,192,163 | 171,162 | 599,729 | 885,679 | -285,950 | 413,730 | 843,600 | -429,870 | 3/31/2017 | 12 | Trailing 12 | |||
| 9 | Loan | 37 | SMF V | Starwood Mortgage Capital LLC | Grant Building | 4,784,036 | 3,785,123 | 8,830,336 | 4,929,605 | 3,900,731 | 8,886,615 | 4,895,977 | 3,990,638 | 4/30/2017 | 12 | Trailing 12 |
| 10 | Loan | 38, 39 | CREFI | Citi Real Estate Funding Inc. | Ann Arbor Mixed Use Portfolio | 2,585,968 | 3,618,128 | 5,501,487 | 2,392,558 | 3,108,930 | 5,330,776 | 2,346,336 | 2,984,440 | 5/31/2017 | 12 | Trailing 12 |
| 10.01 | Property | McKinley Towne Centre | 1,717,412 | 2,585,202 | 3,570,226 | 1,534,185 | 2,036,041 | 3,439,212 | 1,525,548 | 1,913,664 | 5/31/2017 | 12 | Trailing 12 | |||
| 10.02 | Property | Liberty Square | 868,556 | 1,032,926 | 1,931,261 | 858,373 | 1,072,888 | 1,891,564 | 820,788 | 1,070,776 | 5/31/2017 | 12 | Trailing 12 | |||
| 11 | Loan | 8, 27, 40, 41, 42, 43 | SMF V | Starwood Mortgage Capital LLC | Visions Hotel Portfolio | 15,858,690 | 7,162,004 | 24,226,473 | 15,830,531 | 8,395,942 | 24,760,741 | 16,036,777 | 8,723,964 | 6/30/2017 | 12 | Trailing 12 |
| 11.01 | Property | Holiday Inn Express & Suites Buffalo | 2,647,048 | 1,162,742 | 3,840,120 | 2,696,121 | 1,143,998 | 3,967,432 | 2,797,308 | 1,170,123 | 6/30/2017 | 12 | Trailing 12 | |||
| 11.02 | Property | Hampton Inn Potsdam | 1,521,193 | 1,203,631 | 3,100,090 | 1,743,321 | 1,356,769 | 3,101,503 | 1,785,591 | 1,315,912 | 6/30/2017 | 12 | Trailing 12 | |||
| 11.03 | Property | Hampton Inn & Suites Utica | 1,837,368 | 1,298,228 | 3,258,351 | 1,731,041 | 1,527,310 | 3,151,357 | 1,711,060 | 1,440,297 | 6/30/2017 | 12 | Trailing 12 | |||
| 11.04 | Property | Fairfield Inn & Suites Olean | 1,041,189 | -273,982 | 1,761,833 | 1,086,450 | 675,383 | 1,943,872 | 1,173,842 | 770,030 | 6/30/2017 | 12 | Trailing 12 | |||
| 11.05 | Property | Hampton Inn & Suites East Aurora | 1,910,601 | 1,133,681 | 3,082,099 | 1,963,741 | 1,118,358 | 3,193,502 | 1,948,120 | 1,245,382 | 6/30/2017 | 12 | Trailing 12 | |||
| 11.06 | Property | Fairfield Inn & Suites Binghamton | 1,521,785 | 702,245 | 2,042,158 | 1,440,031 | 602,127 | 2,088,618 | 1,480,005 | 608,613 | 6/30/2017 | 12 | Trailing 12 | |||
| 11.07 | Property | Fairfield Inn & Suites Rochester South | 1,103,424 | 524,856 | 1,578,885 | 1,083,584 | 495,301 | 1,678,052 | 1,094,467 | 583,585 | 6/30/2017 | 12 | Trailing 12 | |||
| 11.08 | Property | Fairfield Inn & Suites Albany | 1,667,138 | 315,216 | 2,021,540 | 1,548,357 | 473,183 | 2,060,824 | 1,480,843 | 579,981 | 6/30/2017 | 12 | Trailing 12 | |||
| 11.09 | Property | Fairfield Inn & Suites Corning | 1,105,320 | 556,972 | 1,542,362 | 1,015,858 | 526,504 | 1,510,348 | 1,020,237 | 490,111 | 6/30/2017 | 12 | Trailing 12 | |||
| 11.10 | Property | Fairfield Inn & Suites Rochester West/Greece | 1,503,623 | 538,415 | 1,999,035 | 1,522,026 | 477,009 | 2,065,232 | 1,545,304 | 519,929 | 6/30/2017 | 12 | Trailing 12 | |||
| 12 | Loan | 8, 44, 45 | CREFI | Citi Real Estate Funding Inc.; Wells Fargo Bank, National Association | Pleasant Prairie Premium Outlets | 6,247,059 | 14,589,102 | 21,147,401 | 5,990,013 | 15,157,388 | 21,668,323 | 5,841,756 | 15,826,567 | 6/30/2017 | 12 | Trailing 12 |
| 13 | Loan | 8, 30, 46, 47 | Barclays Bank PLC | Morgan Stanley Bank, N.A.; Wells Fargo Bank, N.A.; Barclays Bank PLC | Lakeside Shopping Center | 13,228,233 | 19,177,687 | 32,614,789 | 13,589,313 | 19,025,476 | 32,502,956 | 13,680,575 | 18,822,381 | 3/31/2017 | 12 | Trailing 12 |
| 14 | Loan | Barclays Bank PLC | Barclays Bank PLC | 440 Mamaroneck Avenue | 2,213,940 | 2,735,935 | 5,572,824 | 2,537,922 | 3,034,902 | 5,589,583 | 2,548,703 | 3,040,880 | 4/30/2017 | 12 | Trailing 12 | |
| 15 | Loan | 48 | SMF V | Starwood Mortgage Capital LLC | Mesa Grand Shopping Center | 1,523,212 | 2,696,150 | 4,522,132 | 1,512,400 | 3,009,731 | 4,645,403 | 1,426,557 | 3,218,846 | 4/30/2017 | 12 | Trailing 12 |
| 16 | Loan | 8, 49, 50, 51, 52 | Barclays Bank PLC | Goldman Sachs Mortgage Company; Barclays Bank PLC | Long Island Prime Portfolio - Uniondale | 29,207,431 | 21,599,852 | 47,163,821 | 27,889,640 | 19,274,181 | 46,127,315 | 27,950,084 | 18,177,231 | 3/31/2017 | 12 | Trailing 12 |
| 16.01 | Property | RXR Plaza | 18,412,394 | 11,750,903 | 28,505,418 | 18,240,463 | 10,264,955 | 27,698,519 | 18,214,012 | 9,484,507 | 3/31/2017 | 12 | Trailing 12 | |||
| 16.02 | Property | Omni | 10,795,038 | 9,848,949 | 18,658,403 | 9,649,177 | 9,009,226 | 18,428,797 | 9,736,073 | 8,692,724 | 3/31/2017 | 12 | Trailing 12 | |||
| 17 | Loan | CREFI | Citi Real Estate Funding Inc. | Mars Petcare Storage & Distribution Center | 551,954 | 85,593 | 931,779 | 537,608 | 394,171 | 1,229,715 | 575,489 | 654,226 | 6/30/2017 | 12 | Trailing 12 | |
| 18 | Loan | PCC | Principal Commercial Capital | Bradley Business Center | 977,344 | 522,655 | 2,331,681 | 1,141,889 | 1,189,792 | 3,030,137 | 1,197,306 | 1,832,831 | 6/30/2017 | 12 | Trailing 12 | |
| 19 | Loan | 53, 54, 55, 56, 57 | PCC | Principal Commercial Capital | 3901 North First Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available |
| 20 | Loan | 58, 59, 60, 61 | CREFI | Citi Real Estate Funding Inc. | Canyon Portal | 1,076,786 | 1,617,227 | 2,751,734 | 1,058,716 | 1,693,018 | 2,879,354 | 1,074,912 | 1,804,442 | 5/31/2017 | 12 | Trailing 12 |
| 21 | Loan | 8, 62, 63 | PCC | Principal Commercial Capital | Scripps Center | 6,241,825 | 6,445,733 | 11,942,735 | 6,169,813 | 5,772,922 | 12,388,135 | 6,467,609 | 5,920,526 | 6/30/2017 | 12 | Trailing 12 |
| 22 | Loan | 64 | PCC | Principal Commercial Capital | Victoria Park Shoppes | 619,987 | 1,586,243 | 2,149,183 | 661,316 | 1,487,867 | 2,161,194 | 664,473 | 1,496,721 | 6/30/2017 | 12 | Trailing 12 |
| 23 | Loan | 65 | PCC | Principal Commercial Capital | 1450 Veterans | 58,546 | 2,007,788 | 2,117,993 | 60,224 | 2,057,769 | 2,170,943 | 61,198 | 2,109,745 | 12/31/2016 | 12 | Annualized Trailing 12 |
| 24 | Loan | 66, 67 | PCC | Principal Commercial Capital | Westerre I and II | 1,095,389 | 1,814,562 | 3,063,648 | 1,084,724 | 1,978,924 | 2,920,425 | 1,088,833 | 1,831,592 | 5/31/2017 | 12 | Trailing 12 |
| A-1-17 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | 2015 Expenses ($) | 2015 NOI ($) | 2016 EGI ($) | 2016 Expenses ($) | 2016 NOI ($) | Most Recent EGI (if past 2016) ($) | Most Recent Expenses (if past 2016) ($) | Most Recent NOI (if past 2016) ($) | Most Recent NOI Date (if past 2016) | Most Recent # of months | Most Recent Description |
| 25 | Loan | 8, 68, 69, 70, 71, 72 | Barclays Bank PLC | Rialto Mortgage Finance, LLC; Citigroup Global Markets Realty Corp.; Barclays Bank PLC | Atlanta and Anchorage Hotel Portfolio | 34,932,216 | 16,594,164 | 50,570,731 | 32,478,907 | 18,091,824 | 50,067,863 | 31,918,303 | 18,149,560 | 5/31/2017 | 12 | Trailing 12 |
| 25.01 | Property | Hilton Anchorage | 15,257,381 | 9,334,590 | 23,179,796 | 14,528,484 | 8,651,312 | 22,891,992 | 14,388,240 | 8,503,752 | 5/31/2017 | 12 | Trailing 12 | |||
| 25.02 | Property | Renaissance Concourse Atlanta Airport Hotel | 19,674,835 | 7,259,574 | 27,390,935 | 17,950,423 | 9,440,512 | 27,175,871 | 17,530,063 | 9,645,808 | 5/31/2017 | 12 | Trailing 12 | |||
| 26 | Loan | PCC | Principal Commercial Capital | The Falls at Snake River Landing | N/A | N/A | N/A | N/A | N/A | 2,075,750 | 670,794 | 1,404,957 | 7/31/2017 | 12 | Trailing 12 | |
| 27 | Loan | 8, 73, 74, 75 | Barclays Bank PLC | JP Morgan Chase Bank, Natixis Real Estate Capital LLC, Deutsche Bank AG, Societe Generale, Barclays Bank PLC | 245 Park Avenue | 57,993,351 | 102,667,705 | 167,638,950 | 60,922,988 | 106,715,962 | 168,887,445 | 61,210,770 | 107,676,675 | 3/31/2017 | 12 | Trailing 12 |
| 28 | Loan | 76 | PCC | Principal Commercial Capital | 888 Tennessee | 166,869 | 466,549 | 894,507 | 142,170 | 752,337 | 1,003,954 | 114,562 | 889,392 | 5/31/2017 | 12 | Trailing 12 |
| 29 | Loan | PCC | Principal Commercial Capital | Low Country Village | 411,601 | 1,598,672 | 2,085,836 | 398,629 | 1,687,207 | 2,079,271 | 384,151 | 1,695,120 | 3/31/2017 | 12 | Trailing 12 | |
| 30 | Loan | 77, 78 | SMF V | Starwood Mortgage Capital LLC | 215 & Town Center | 416,109 | 638,627 | 1,310,905 | 393,059 | 917,846 | 1,293,482 | 382,049 | 911,433 | 5/31/2017 | 12 | Trailing 12 |
| 31 | Loan | 79, 80 | PCC | Principal Commercial Capital | Ocean City Shopping Center | 382,084 | 855,154 | 1,418,966 | 426,843 | 992,123 | 1,586,008 | 449,122 | 1,136,886 | 6/30/2017 | 12 | Trailing 12 |
| 32 | Loan | 81, 82 | SMF V | Starwood Mortgage Capital LLC | Pangea 17 | N/A | N/A | N/A | N/A | N/A | 1,557,432 | 959,319 | 598,113 | 6/30/2017 | 12 | Trailing 12 |
| 32.01 | Property | 1807 South Saint Louis Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | |||
| 32.02 | Property | 1145 North Austin Boulevard | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | |||
| 32.03 | Property | 136 East 155th Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | |||
| 32.04 | Property | 1501 East 68th Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | |||
| 32.05 | Property | 7300 South Yates Boulevard | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | |||
| 32.06 | Property | 14123 South Tracy Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | |||
| 32.07 | Property | 7925 South Phillips Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | |||
| 32.08 | Property | 8000 South Ellis Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | |||
| 32.09 | Property | 13256 South Prairie Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | |||
| 32.10 | Property | 8101 South Justine Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | |||
| 32.11 | Property | 7135 South Blackstone Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | |||
| 32.12 | Property | 320 North Mason Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | |||
| 32.13 | Property | 410 East 107th Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | |||
| 32.14 | Property | 1257 South Christiana Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | |||
| 32.15 | Property | 10933 South Vernon Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | |||
| 32.16 | Property | 8040 South Vernon Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | |||
| 32.17 | Property | 12000 South Eggleston Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | |||
| 32.18 | Property | 2041 East 75th Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | |||
| 32.19 | Property | 219 East 68th Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | |||
| 32.20 | Property | 8751 South Cottage Grove Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | |||
| 32.21 | Property | 7159 South Wabash Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | |||
| 33 | Loan | 83, 84 | SMF V | Starwood Mortgage Capital LLC | Tampa Bay Industrial | 806,653 | 940,124 | 1,922,159 | 743,278 | 1,178,881 | 2,069,099 | 757,178 | 1,311,921 | 6/30/2017 | 12 | Trailing 12 |
| 33.01 | Property | Bay Tec Center | 458,798 | 530,207 | 1,063,651 | 424,406 | 639,245 | 1,176,874 | 424,760 | 752,114 | 6/30/2017 | 12 | Trailing 12 | |||
| 33.02 | Property | Airport Corporate Center | 347,855 | 409,917 | 858,508 | 318,872 | 539,636 | 892,225 | 332,418 | 559,807 | 6/30/2017 | 12 | Trailing 12 | |||
| 34 | Loan | 85 | PCC | Principal Commercial Capital | Springhill Suites Denton | N/A | N/A | 3,123,883 | 1,845,209 | 1,278,674 | 3,539,363 | 2,143,861 | 1,395,502 | 6/30/2017 | 12 | Trailing 12 |
| 35 | Loan | CREFI | Citi Real Estate Funding Inc. | The Oaks at Palomar | 165,669 | 434,456 | 1,108,102 | 348,674 | 759,427 | 1,192,773 | 348,393 | 844,380 | 6/30/2017 | 12 | Trailing 12 | |
| 36 | Loan | CREFI | Citi Real Estate Funding Inc. | Royal Oaks Shopping Center | 415,564 | 789,339 | 1,455,649 | 444,746 | 1,010,903 | 1,472,830 | 442,249 | 1,030,581 | 4/30/2017 | 12 | Trailing 12 | |
| 37 | Loan | Barclays Bank PLC | Barclays Bank PLC | Foothills Health Center | 501,490 | 795,353 | 1,429,871 | 466,751 | 963,120 | 1,515,436 | 489,939 | 1,025,497 | 6/30/2017 | 12 | Trailing 12 | |
| 38 | Loan | Barclays Bank PLC | Barclays Bank PLC | Lindbergh Plaza | 445,909 | 739,817 | 1,260,869 | 484,813 | 776,056 | N/A | N/A | N/A | NAV | NAV | Not Available | |
| 39 | Loan | 86 | PCC | Principal Commercial Capital | Fox Run Apartments | 890,031 | 654,357 | 1,618,747 | 919,013 | 699,734 | 1,605,841 | 922,555 | 683,286 | 6/30/2017 | 12 | Trailing 12 |
| 40 | Loan | SMF V | Starwood Mortgage Capital LLC | 117 East Washington | 556,550 | 438,465 | 1,322,370 | 647,299 | 675,070 | 1,312,965 | 661,342 | 651,623 | 5/31/2017 | 12 | Trailing 12 | |
| 41 | Loan | CREFI | Citi Real Estate Funding Inc. | Bryan Woods Apartments | 682,505 | 754,166 | 1,508,961 | 772,135 | 736,826 | 1,528,895 | 794,743 | 734,152 | 6/30/2017 | 12 | Trailing 12 | |
| 42 | Loan | SMF V | Starwood Mortgage Capital LLC | American Mini Storage - Converse | 304,140 | 578,814 | 922,682 | 414,611 | 508,071 | 933,214 | 411,085 | 522,130 | 7/31/2017 | 12 | Trailing 12 | |
| 43 | Loan | CREFI | Citi Real Estate Funding Inc. | The Shops at Fayette Crossing | 145,543 | 718,108 | 874,036 | 158,948 | 715,088 | 890,781 | 149,285 | 741,496 | 5/31/2017 | 12 | Trailing 12 | |
| 44 | Loan | 87 | SMF V | Starwood Mortgage Capital LLC | Hampton Inn Richland | 800,576 | 467,569 | 1,726,862 | 964,357 | 762,505 | 1,732,231 | 1,033,977 | 698,254 | 3/31/2017 | 12 | Trailing 12 |
| 45 | Loan | Barclays Bank PLC | Barclays Bank PLC | Ohio Retail Portfolio - Discount Drug Mart Plaza | 203,394 | 513,625 | 717,726 | 190,879 | 526,847 | 729,189 | 193,820 | 535,369 | 6/30/2017 | 12 | Trailing 12 | |
| 45.01 | Property | Parma Heights Plaza | 125,186 | 278,986 | 367,417 | 121,616 | 245,800 | 377,313 | 123,945 | 253,368 | 6/30/2017 | 12 | Trailing 12 | |||
| 45.02 | Property | Upper Sandusky Plaza | 78,209 | 234,639 | 350,310 | 69,263 | 281,047 | 351,876 | 69,875 | 282,001 | 6/30/2017 | 12 | Trailing 12 | |||
| 46 | Loan | 88 | SMF V | Starwood Mortgage Capital LLC | Kohls White Lake | N/A | N/A | 460,000 | N/A | 460,000 | N/A | N/A | N/A | NAV | NAV | Not Available |
| 47 | Loan | SMF V | Starwood Mortgage Capital LLC | Las Brisas Apartments | 544,720 | 542,291 | 1,179,840 | 597,646 | 582,194 | 1,209,362 | 614,086 | 595,276 | 4/30/2017 | 12 | Trailing 12 | |
| 48 | Loan | SMF V | Starwood Mortgage Capital LLC | Mountain Cactus Ranch | 226,608 | 394,419 | 688,581 | 213,767 | 474,814 | 668,853 | 216,391 | 452,461 | 5/31/2017 | 12 | Trailing 12 | |
| 49 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Columbia, SC | N/A | 456,000 | 456,000 | N/A | 456,000 | 456,000 | N/A | 456,000 | 8/31/2017 | 12 | Trailing 12 | |
| 50 | Loan | Barclays Bank PLC | Barclays Bank PLC | 1000 South Sherman Street | 576,490 | 602,633 | 1,118,605 | 518,700 | 599,905 | 1,141,587 | 509,165 | 632,422 | 6/30/2017 | 12 | Trailing 12 | |
| 51 | Loan | CREFI | Citi Real Estate Funding Inc. | StorQuest Corona | 290,726 | 319,208 | 634,452 | 294,748 | 339,704 | 663,484 | 309,199 | 354,285 | 6/30/2017 | 12 | Trailing 12 | |
| 52 | Loan | 89, 90 | CREFI | Citi Real Estate Funding Inc. | St. Petersburg MHC Portfolio | 130,595 | 227,666 | 380,618 | 148,051 | 232,567 | 377,884 | 140,940 | 236,944 | Various | Various | Various |
| 52.01 | Property | Westgate Manor MHC | 52,863 | 120,259 | 191,184 | 70,250 | 120,934 | 185,719 | 66,090 | 119,629 | 6/30/2017 | 12 | Trailing 12 | |||
| 52.02 | Property | Villa Plumosa MHC | 77,732 | 107,407 | 189,434 | 77,801 | 111,632 | 192,164 | 74,850 | 117,315 | 6/30/2017 | 9 | Annualized | |||
| 53 | Loan | CREFI | Citi Real Estate Funding Inc. | CSS Rohnert Park | 279,450 | 883,767 | 1,255,511 | 294,828 | 960,683 | 1,294,379 | 297,228 | 997,151 | 5/31/2017 | 12 | Trailing 12 |
| A-1-18 |
CGCMT 2017-P8 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 ($) | Underwritten NCF DSCR (x) (4) | Debt Yield on Underwritten Net Cash Flow (%) | Appraised Value ($) | Appraisal Date |
| 1 | Loan | 8, 9, 10, 11 | Barclays Bank PLC | Barclays Bank PLC | 225 & 233 Park Avenue South | 48,106,942 | 18,601,103 | 29,505,839 | 12.6% | 74,333 | 991,923 | 28,439,583 | 3.27 | 12.1% | 750,000,000 | 4/1/2017 |
| 2 | Loan | 8, 12, 13, 14, 15, 16, 17 | CGMRC | Citigroup Global Markets Realty Corp. | General Motors Building | 334,764,418 | 107,458,009 | 227,306,409 | 15.5% | 397,997 | 5,363,618 | 221,544,794 | 4.33 | 15.1% | 4,800,000,000 | 5/8/2017 |
| 3 | Loan | 8, 18, 19, 20 | SMF V | Starwood Mortgage Capital LLC | 9-19 9th Avenue | 9,411,761 | 991,395 | 8,420,366 | 8.0% | 6,104 | 0 | 8,414,262 | 1.91 | 8.0% | 202,000,000 | 6/23/2017 |
| 4 | Loan | 8, 21, 22, 23, 24, 25, 26, 27 | CREFI | Citi Real Estate Funding Inc.; Morgan Stanley Bank N.A. | Corporate Woods Portfolio | 45,713,777 | 23,101,714 | 22,612,063 | 10.2% | 459,093 | 2,299,877 | 19,853,093 | 1.48 | 9.0% | 299,100,000 | 6/15/2017 |
| 4.01 | Property | Corporate Woods - Building 82 | 6,975,625 | 2,997,433 | 3,978,192 | 29,738 | 330,427 | 3,618,028 | 46,000,000 | 6/15/2017 | ||||||
| 4.02 | Property | Corporate Woods - Building 40 | 6,835,137 | 3,404,190 | 3,430,947 | 58,236 | 357,266 | 3,015,444 | 43,300,000 | 6/15/2017 | ||||||
| 4.03 | Property | Corporate Woods - Building 84 | 5,506,435 | 2,906,986 | 2,599,449 | 42,636 | 224,155 | 2,332,658 | 42,200,000 | 6/15/2017 | ||||||
| 4.04 | Property | Corporate Woods - Building 32 | 4,531,938 | 2,248,626 | 2,283,312 | 49,348 | 241,530 | 1,992,435 | 31,800,000 | 6/15/2017 | ||||||
| 4.05 | Property | Corporate Woods - Building 34 | 2,127,099 | 1,016,012 | 1,111,087 | 25,623 | 111,922 | 973,541 | 15,400,000 | 6/15/2017 | ||||||
| 4.06 | Property | Corporate Woods - Building 14 | 2,377,504 | 1,232,511 | 1,144,993 | 23,982 | 133,542 | 987,468 | 14,400,000 | 6/15/2017 | ||||||
| 4.07 | Property | Corporate Woods - Building 70 | 2,540,704 | 1,229,428 | 1,311,276 | 20,060 | 127,501 | 1,163,715 | 13,700,000 | 6/15/2017 | ||||||
| 4.08 | Property | Corporate Woods - Building 9 | 2,159,278 | 1,053,869 | 1,105,409 | 26,825 | 115,548 | 963,037 | 12,800,000 | 6/15/2017 | ||||||
| 4.09 | Property | Corporate Woods - Building 6 | 2,024,970 | 1,131,503 | 893,468 | 33,750 | 107,561 | 752,156 | 12,700,000 | 6/15/2017 | ||||||
| 4.10 | Property | Corporate Woods - Building 12 | 1,970,953 | 1,200,101 | 770,852 | 29,995 | 98,060 | 642,797 | 12,500,000 | 6/15/2017 | ||||||
| 4.11 | Property | Corporate Woods - Building 27 | 2,090,779 | 1,079,651 | 1,011,128 | 16,244 | 112,071 | 882,814 | 12,200,000 | 6/15/2017 | ||||||
| 4.12 | Property | Corporate Woods - Building 51 | 1,928,861 | 1,027,327 | 901,535 | 26,973 | 105,409 | 769,152 | 10,500,000 | 6/15/2017 | ||||||
| 4.13 | Property | Corporate Woods - Building 55 | 1,824,128 | 1,021,945 | 802,182 | 30,316 | 96,895 | 674,971 | 10,300,000 | 6/15/2017 | ||||||
| 4.14 | Property | Corporate Woods - Building 65 | 835,285 | 359,426 | 475,859 | 9,308 | 30,293 | 436,257 | 6,600,000 | 6/15/2017 | ||||||
| 4.15 | Property | Corporate Woods - Building 3 | 1,089,487 | 673,237 | 416,250 | 24,642 | 57,533 | 334,075 | 6,600,000 | 6/15/2017 | ||||||
| 4.16 | Property | Corporate Woods - Building 75 | 895,595 | 519,470 | 376,125 | 11,417 | 50,163 | 314,544 | 4,500,000 | 6/15/2017 | ||||||
| 5 | Loan | 28, 29 | CREFI | Citi Real Estate Funding Inc. | Bank of America Plaza | 9,961,339 | 3,629,046 | 6,332,293 | 13.3% | 87,799 | 356,370 | 5,888,124 | 2.15 | 12.4% | 79,200,000 | 7/17/2017 |
| 6 | Loan | 8, 13, 30, 31, 32 | CREFI, Barclays Bank PLC | Citi Real Estate Funding Inc.; Barclays Bank PLC; Bank of America N.A. | Mall of Louisiana | 43,215,234 | 7,152,311 | 36,062,923 | 11.1% | 155,358 | 1,473,928 | 34,433,637 | 1.85 | 10.6% | 570,000,000 | 6/23/2017 |
| 7 | Loan | 33 | PCC | Principal Commercial Capital | The Grove at Shrewsbury | 9,438,352 | 2,806,828 | 6,631,524 | 15.2% | 47,321 | 147,878 | 6,436,325 | 3.86 | 14.8% | 120,800,000 | 7/12/2017 |
| 8 | Loan | 8, 34, 35, 36 | Barclays Bank PLC; SMF V | JPMorgan Chase Bank; Bank of America, N.A.; Barclays Bank PLC; Deutsche Bank AG | Starwood Capital Group Hotel Portfolio | 213,600,210 | 133,537,987 | 80,062,224 | 13.9% | 8,732,831 | 0 | 71,329,392 | 2.72 | 12.4% | 956,000,000 | 4/23/2017 |
| 8.01 | Property | Larkspur Landing Sunnyvale | 7,774,225 | 3,291,296 | 4,482,930 | 310,969 | 4,171,961 | 52,100,000 | 4/23/2017 | |||||||
| 8.02 | Property | Larkspur Landing Milpitas | 6,764,028 | 2,931,310 | 3,832,718 | 270,561 | 3,562,157 | 43,900,000 | 4/23/2017 | |||||||
| 8.03 | Property | Larkspur Landing Campbell | 6,059,570 | 2,617,761 | 3,441,809 | 242,383 | 3,199,426 | 38,600,000 | 4/23/2017 | |||||||
| 8.04 | Property | Larkspur Landing San Francisco | 5,697,514 | 3,043,028 | 2,654,485 | 227,901 | 2,426,585 | 31,800,000 | 4/23/2017 | |||||||
| 8.05 | Property | Larkspur Landing Pleasanton | 5,193,352 | 2,547,257 | 2,646,096 | 207,734 | 2,438,362 | 31,100,000 | 4/23/2017 | |||||||
| 8.06 | Property | Larkspur Landing Bellevue | 4,692,425 | 2,331,202 | 2,361,223 | 187,697 | 2,173,526 | 27,700,000 | 4/23/2017 | |||||||
| 8.07 | Property | Larkspur Landing Sacramento | 4,214,257 | 2,228,775 | 1,985,482 | 168,570 | 1,816,912 | 20,700,000 | 4/23/2017 | |||||||
| 8.08 | Property | Hampton Inn Ann Arbor North | 4,826,301 | 2,797,123 | 2,029,178 | 193,052 | 1,836,126 | 20,200,000 | 4/23/2017 | |||||||
| 8.09 | Property | Larkspur Landing Hillsboro | 3,941,272 | 2,074,859 | 1,866,414 | 157,651 | 1,708,763 | 20,200,000 | 4/23/2017 | |||||||
| 8.10 | Property | Larkspur Landing Renton | 4,423,020 | 2,551,967 | 1,871,053 | 176,921 | 1,694,132 | 20,000,000 | 4/23/2017 | |||||||
| 8.11 | Property | Holiday Inn Arlington Northeast Rangers Ballpark | 5,568,856 | 3,808,855 | 1,760,001 | 222,754 | 1,537,247 | 19,200,000 | 4/23/2017 | |||||||
| 8.12 | Property | Residence Inn Toledo Maumee | 4,066,425 | 2,394,233 | 1,672,192 | 203,321 | 1,468,871 | 19,000,000 | 4/23/2017 | |||||||
| 8.13 | Property | Residence Inn Williamsburg | 3,955,706 | 2,438,734 | 1,516,972 | 158,228 | 1,358,744 | 18,200,000 | 4/23/2017 | |||||||
| 8.14 | Property | Hampton Inn Suites Waco South | 4,293,844 | 2,707,299 | 1,586,545 | 171,754 | 1,414,791 | 16,800,000 | 4/23/2017 | |||||||
| 8.15 | Property | Holiday Inn Louisville Airport Fair Expo | 4,185,314 | 2,629,134 | 1,556,179 | 167,413 | 1,388,767 | 16,500,000 | 4/23/2017 | |||||||
| 8.16 | Property | Courtyard Tyler | 3,341,364 | 1,954,349 | 1,387,014 | 133,655 | 1,253,360 | 16,200,000 | 4/23/2017 | |||||||
| 8.17 | Property | Hilton Garden Inn Edison Raritan Center | 5,848,958 | 4,297,603 | 1,551,356 | 233,958 | 1,317,397 | 16,200,000 | 4/23/2017 | |||||||
| 8.18 | Property | Hilton Garden Inn St Paul Oakdale | 4,891,094 | 3,005,604 | 1,885,490 | 195,644 | 1,689,847 | 16,000,000 | 4/23/2017 | |||||||
| 8.19 | Property | Residence Inn Grand Rapids West | 3,115,120 | 1,853,237 | 1,261,883 | 155,756 | 1,106,127 | 15,800,000 | 4/23/2017 | |||||||
| 8.20 | Property | Peoria, AZ Residence Inn | 3,248,248 | 1,960,291 | 1,287,957 | 129,930 | 1,158,027 | 15,700,000 | 4/23/2017 | |||||||
| 8.21 | Property | Hampton Inn Suites Bloomington Normal | 3,738,690 | 2,192,200 | 1,546,490 | 149,548 | 1,396,943 | 15,600,000 | 4/23/2017 | |||||||
| 8.22 | Property | Courtyard Chico | 3,850,184 | 2,256,991 | 1,593,193 | 154,007 | 1,439,185 | 15,300,000 | 4/23/2017 | |||||||
| 8.23 | Property | Hampton Inn Suites Kokomo | 3,680,915 | 2,278,112 | 1,402,802 | 147,237 | 1,255,566 | 14,800,000 | 4/23/2017 | |||||||
| 8.24 | Property | Hampton Inn Suites South Bend | 3,810,167 | 2,425,550 | 1,384,616 | 152,407 | 1,232,210 | 14,800,000 | 4/23/2017 |
| A-1-19 |
CGCMT 2017-P8 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) | Debt Yield on Underwritten Net Cash Flow (%) | Appraised Value ($) | Appraisal Date |
| 8.25 | Property | Courtyard Wichita Falls | 3,121,444 | 1,900,976 | 1,220,468 | 124,858 | 1,095,610 | 14,100,000 | 4/23/2017 | |||||||
| 8.26 | Property | Hampton Inn Morehead | 3,154,358 | 1,934,119 | 1,220,240 | 126,174 | 1,094,065 | 13,700,000 | 4/23/2017 | |||||||
| 8.27 | Property | Residence Inn Chico | 3,273,835 | 1,934,702 | 1,339,133 | 130,953 | 1,208,180 | 13,300,000 | 4/23/2017 | |||||||
| 8.28 | Property | Courtyard Lufkin | 2,752,597 | 1,904,207 | 848,389 | 110,104 | 738,285 | 12,700,000 | 4/23/2017 | |||||||
| 8.29 | Property | Hampton Inn Carlisle | 3,439,196 | 2,184,723 | 1,254,473 | 137,568 | 1,116,905 | 12,600,000 | 4/23/2017 | |||||||
| 8.30 | Property | Springhill Suites Williamsburg | 3,361,902 | 2,351,318 | 1,010,584 | 134,476 | 876,108 | 12,600,000 | 4/23/2017 | |||||||
| 8.31 | Property | Fairfield Inn Bloomington | 3,018,966 | 1,596,788 | 1,422,178 | 150,948 | 1,271,230 | 12,500,000 | 4/23/2017 | |||||||
| 8.32 | Property | Waco Residence Inn | 3,136,682 | 2,098,980 | 1,037,702 | 125,467 | 912,234 | 12,200,000 | 4/23/2017 | |||||||
| 8.33 | Property | Holiday Inn Express Fishers | 3,176,451 | 2,097,965 | 1,078,486 | 127,058 | 951,428 | 11,400,000 | 4/23/2017 | |||||||
| 8.34 | Property | Larkspur Landing Folsom | 2,902,483 | 1,927,519 | 974,964 | 116,099 | 858,864 | 11,100,000 | 4/23/2017 | |||||||
| 8.35 | Property | Springhill Suites Chicago Naperville Warrenville | 3,321,573 | 2,487,672 | 833,901 | 166,079 | 667,822 | 10,500,000 | 4/23/2017 | |||||||
| 8.36 | Property | Holiday Inn Express & Suites Paris | 2,343,673 | 1,451,447 | 892,227 | 93,747 | 798,480 | 10,400,000 | 4/23/2017 | |||||||
| 8.37 | Property | Toledo Homewood Suites | 2,929,714 | 1,868,320 | 1,061,394 | 117,189 | 944,205 | 10,400,000 | 4/23/2017 | |||||||
| 8.38 | Property | Grand Rapids Homewood Suites | 3,009,146 | 2,149,208 | 859,938 | 120,366 | 739,572 | 10,100,000 | 4/23/2017 | |||||||
| 8.39 | Property | Cheyenne Fairfield Inn and Suites | 1,961,942 | 1,129,873 | 832,069 | 78,478 | 753,591 | 9,400,000 | 4/23/2017 | |||||||
| 8.40 | Property | Fairfield Inn Laurel | 3,127,939 | 2,345,351 | 782,588 | 125,118 | 657,471 | 9,400,000 | 4/23/2017 | |||||||
| 8.41 | Property | Courtyard Akron Stow | 3,168,035 | 2,155,198 | 1,012,837 | 126,721 | 886,115 | 9,200,000 | 4/23/2017 | |||||||
| 8.42 | Property | Larkspur Landing Roseville | 2,851,065 | 1,950,874 | 900,191 | 114,043 | 786,149 | 8,700,000 | 4/23/2017 | |||||||
| 8.43 | Property | Towneplace Suites Bloomington | 2,441,633 | 1,469,446 | 972,187 | 122,082 | 850,105 | 8,700,000 | 4/23/2017 | |||||||
| 8.44 | Property | Hampton Inn Danville | 2,591,371 | 1,759,107 | 832,264 | 103,655 | 728,609 | 8,600,000 | 4/23/2017 | |||||||
| 8.45 | Property | Holiday Inn Norwich | 4,801,904 | 3,857,696 | 944,209 | 192,076 | 752,132 | 8,500,000 | 4/23/2017 | |||||||
| 8.46 | Property | Hampton Inn Suites Longview North | 2,322,688 | 1,579,337 | 743,351 | 92,908 | 650,443 | 8,400,000 | 4/23/2017 | |||||||
| 8.47 | Property | Springhill Suites Peoria Westlake | 2,918,586 | 2,302,611 | 615,975 | 145,929 | 470,046 | 8,400,000 | 4/23/2017 | |||||||
| 8.48 | Property | Hampton Inn Suites Buda | 2,627,746 | 1,669,033 | 958,713 | 105,110 | 853,603 | 8,300,000 | 4/23/2017 | |||||||
| 8.49 | Property | Shawnee Hampton Inn | 1,892,474 | 1,198,000 | 694,474 | 75,699 | 618,775 | 8,300,000 | 4/23/2017 | |||||||
| 8.50 | Property | Racine Fairfield Inn | 1,812,261 | 1,135,948 | 676,314 | 72,490 | 603,823 | 8,100,000 | 4/23/2017 | |||||||
| 8.51 | Property | Hampton Inn Selinsgrove Shamokin Dam | 2,433,055 | 1,648,454 | 784,601 | 97,322 | 687,279 | 7,900,000 | 4/23/2017 | |||||||
| 8.52 | Property | Holiday Inn Express & Suites Terrell | 2,149,392 | 1,457,931 | 691,461 | 85,976 | 605,485 | 7,500,000 | 4/23/2017 | |||||||
| 8.53 | Property | Westchase Homewood Suites | 2,958,058 | 2,459,994 | 498,064 | 118,322 | 379,742 | 9,800,000 | 4/23/2017 | |||||||
| 8.54 | Property | Holiday Inn Express & Suites Tyler South | 2,128,673 | 1,443,645 | 685,027 | 85,147 | 599,880 | 7,200,000 | 4/23/2017 | |||||||
| 8.55 | Property | Holiday Inn Express & Suites Huntsville | 2,360,887 | 1,577,065 | 783,822 | 94,435 | 689,387 | 6,900,000 | 4/23/2017 | |||||||
| 8.56 | Property | Hampton Inn Sweetwater | 1,585,686 | 1,121,890 | 463,796 | 63,427 | 400,369 | 6,300,000 | 4/23/2017 | |||||||
| 8.57 | Property | Comfort Suites Buda Austin South | 2,082,208 | 1,457,351 | 624,857 | 83,288 | 541,569 | 5,300,000 | 4/23/2017 | |||||||
| 8.58 | Property | Fairfield Inn & Suites Weatherford | 1,659,116 | 1,281,033 | 378,083 | 66,365 | 311,718 | 5,000,000 | 4/23/2017 | |||||||
| 8.59 | Property | Holiday Inn Express & Suites Altus | 1,417,147 | 1,148,513 | 268,634 | 56,686 | 211,948 | 4,600,000 | 4/23/2017 | |||||||
| 8.60 | Property | Comfort Inn & Suites Paris | 1,157,262 | 859,912 | 297,350 | 46,290 | 251,060 | 3,600,000 | 4/23/2017 | |||||||
| 8.61 | Property | Hampton Inn Suites Decatur | 1,550,317 | 1,308,093 | 242,224 | 62,013 | 180,212 | 3,600,000 | 4/23/2017 | |||||||
| 8.62 | Property | Holiday Inn Express & Suites Texarkana East | 1,638,961 | 1,406,520 | 232,441 | 65,558 | 166,883 | 4,100,000 | 4/23/2017 | |||||||
| 8.63 | Property | Mankato Fairfield Inn | 1,236,472 | 1,037,465 | 199,007 | 49,459 | 149,548 | 3,600,000 | 4/23/2017 | |||||||
| 8.64 | Property | Candlewood Suites Texarkana | 1,239,140 | 1,073,951 | 165,190 | 49,566 | 115,624 | 2,600,000 | 4/23/2017 | |||||||
| 8.65 | Property | Country Inn & Suites Houston Intercontinental Airport East | 1,363,324 | 1,198,984 | 164,340 | 54,533 | 109,807 | 3,200,000 | 4/23/2017 | |||||||
| 9 | Loan | 37 | SMF V | Starwood Mortgage Capital LLC | Grant Building | 9,195,858 | 4,937,318 | 4,258,540 | 11.2% | 92,201 | 478,794 | 3,687,545 | 1.56 | 9.7% | 58,100,000 | 6/15/2017 |
| 10 | Loan | 38, 39 | CREFI | Citi Real Estate Funding Inc. | Ann Arbor Mixed Use Portfolio | 6,533,958 | 2,987,072 | 3,546,886 | 10.2% | 36,077 | 296,919 | 3,213,889 | 1.53 | 9.2% | 50,000,000 | 6/14/2017 |
| 10.01 | Property | McKinley Towne Centre | 4,905,218 | 2,033,152 | 2,872,066 | 24,894 | 211,289 | 2,635,883 | 39,500,000 | 6/14/2017 | ||||||
| 10.02 | Property | Liberty Square | 1,628,740 | 953,920 | 674,820 | 11,183 | 85,631 | 578,006 | 10,500,000 | 6/14/2017 | ||||||
| 11 | Loan | 8, 27, 40, 41, 42, 43 | SMF V | Starwood Mortgage Capital LLC | Visions Hotel Portfolio | 24,617,340 | 16,202,402 | 8,414,938 | 15.5% | 984,694 | 0 | 7,430,244 | 2.25 | 13.7% | 103,000,000 | 7/1/2017 |
| 11.01 | Property | Holiday Inn Express & Suites Buffalo | 3,824,030 | 2,691,941 | 1,132,089 | 152,961 | 0 | 979,128 | 15,500,000 | 7/1/2017 | ||||||
| 11.02 | Property | Hampton Inn Potsdam | 3,101,503 | 1,786,794 | 1,314,709 | 124,060 | 0 | 1,190,649 | 12,500,000 | 7/1/2017 | ||||||
| 11.03 | Property | Hampton Inn & Suites Utica | 3,151,357 | 1,808,935 | 1,342,422 | 126,054 | 0 | 1,216,368 | 13,100,000 | 7/1/2017 | ||||||
| 11.04 | Property | Fairfield Inn & Suites Olean | 1,943,872 | 1,231,124 | 712,748 | 77,755 | 0 | 634,993 | 9,000,000 | 7/1/2017 | ||||||
| 11.05 | Property | Hampton Inn & Suites East Aurora | 3,193,502 | 1,936,929 | 1,256,573 | 127,740 | 0 | 1,128,833 | 13,000,000 | 7/1/2017 | ||||||
| 11.06 | Property | Fairfield Inn & Suites Binghamton | 2,088,618 | 1,481,583 | 607,035 | 83,545 | 0 | 523,490 | 8,200,000 | 7/1/2017 | ||||||
| 11.07 | Property | Fairfield Inn & Suites Rochester South | 1,678,052 | 1,089,573 | 588,479 | 67,122 | 0 | 521,357 | 7,000,000 | 7/1/2017 | ||||||
| 11.08 | Property | Fairfield Inn & Suites Albany | 2,060,824 | 1,608,732 | 452,092 | 82,433 | 0 | 369,659 | 8,100,000 | 7/1/2017 | ||||||
| 11.09 | Property | Fairfield Inn & Suites Corning | 1,510,348 | 1,017,011 | 493,337 | 60,414 | 0 | 432,924 | 6,500,000 | 7/1/2017 | ||||||
| 11.10 | Property | Fairfield Inn & Suites Rochester West/Greece | 2,065,232 | 1,549,779 | 515,453 | 82,609 | 0 | 432,844 | 5,600,000 | 7/1/2017 | ||||||
| 12 | Loan | 8, 44, 45 | CREFI | Citi Real Estate Funding Inc.; Wells Fargo Bank, National Association | Pleasant Prairie Premium Outlets | 22,589,594 | 6,316,284 | 16,273,310 | 11.2% | 80,523 | 588,251 | 15,604,536 | 2.66 | 10.8% | 290,000,000 | 7/20/2017 |
| 13 | Loan | 8, 30, 46, 47 | Barclays Bank PLC | Morgan Stanley Bank, N.A.; Wells Fargo Bank, N.A.; Barclays Bank PLC | Lakeside Shopping Center | 32,713,717 | 12,933,343 | 19,780,375 | 11.3% | 242,270 | 1,230,800 | 18,307,305 | 2.74 | 10.5% | 365,000,000 | 6/7/2017 |
| 14 | Loan | Barclays Bank PLC | Barclays Bank PLC | 440 Mamaroneck Avenue | 5,815,869 | 2,665,022 | 3,150,847 | 9.5% | 62,181 | 346,049 | 2,842,618 | 1.34 | 8.6% | 52,000,000 | 6/1/2017 | |
| 15 | Loan | 48 | SMF V | Starwood Mortgage Capital LLC | Mesa Grand Shopping Center | 4,644,588 | 1,501,004 | 3,143,583 | 10.5% | 50,549 | 172,325 | 2,920,710 | 1.56 | 9.7% | 44,400,000 | 5/3/2017 |
| 16 | Loan | 8, 49, 50, 51, 52 | Barclays Bank PLC | Goldman Sachs Mortgage Company; Barclays Bank PLC | Long Island Prime Portfolio - Uniondale | 53,504,787 | 28,574,757 | 24,930,030 | 12.6% | 437,690 | 2,270,323 | 22,222,017 | 2.49 | 11.2% | 320,000,000 | 3/24/2017 |
| 16.01 | Property | RXR Plaza | 33,417,914 | 18,538,955 | 14,878,959 | 271,325 | 1,398,458 | 13,209,177 | 189,000,000 | 3/24/2017 | ||||||
| 16.02 | Property | Omni | 20,086,873 | 10,035,802 | 10,051,071 | 166,366 | 871,865 | 9,012,841 | 131,000,000 | 3/24/2017 | ||||||
| 17 | Loan | CREFI | Citi Real Estate Funding Inc. | Mars Petcare Storage & Distribution Center | 2,991,898 | 492,754 | 2,499,144 | 10.6% | 46,526 | 91,347 | 2,361,271 | 1.74 | 10.0% | 39,500,000 | 7/26/2017 | |
| 18 | Loan | PCC | Principal Commercial Capital | Bradley Business Center | 3,849,638 | 1,367,697 | 2,481,942 | 10.6% | 47,024 | 236,280 | 2,198,638 | 1.54 | 9.4% | 34,300,000 | 2/22/2017 | |
| 19 | Loan | 53, 54, 55, 56, 57 | PCC | Principal Commercial Capital | 3901 North First Street | 2,348,458 | 466,630 | 1,881,828 | 8.3% | 13,038 | 65,188 | 1,803,602 | 1.25 | 7.9% | 33,500,000 | 4/1/2018 |
| 20 | Loan | 58, 59, 60, 61 | CREFI | Citi Real Estate Funding Inc. | Canyon Portal | 3,247,801 | 1,242,422 | 2,005,380 | 8.9% | 16,154 | 97,995 | 1,891,231 | 1.35 | 8.4% | 30,500,000 | 6/17/2017 |
| 21 | Loan | 8, 62, 63 | PCC | Principal Commercial Capital | Scripps Center | 13,384,465 | 6,599,991 | 6,784,474 | 9.4% | 4,561 | 437,365 | 6,342,548 | 1.42 | 8.8% | 98,000,000 | 12/15/2016 |
| 22 | Loan | 64 | PCC | Principal Commercial Capital | Victoria Park Shoppes | 2,339,127 | 689,940 | 1,649,187 | 8.3% | 20,881 | 47,457 | 1,580,849 | 1.25 | 7.9% | 28,750,000 | 5/2/2017 |
| 23 | Loan | 65 | PCC | Principal Commercial Capital | 1450 Veterans | 2,739,086 | 726,553 | 2,012,533 | 11.3% | 16,430 | 79,500 | 1,916,603 | 2.60 | 10.7% | 34,000,000 | 6/5/2017 |
| 24 | Loan | 66, 67 | PCC | Principal Commercial Capital | Westerre I and II | 3,004,074 | 1,084,516 | 1,919,557 | 11.0% | 79,998 | 163,262 | 1,676,297 | 1.61 | 9.6% | 23,300,000 | 6/15/2017 |
| A-1-20 |
CGCMT 2017-P8 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 ($) | Underwritten NCF DSCR (x) (4) | Debt Yield on Underwritten Net Cash Flow (%) | Appraised Value ($) | Appraisal Date |
| 25 | Loan | 8, 68, 69, 70, 71, 72 | Barclays Bank PLC | Rialto Mortgage Finance, LLC; Citigroup Global Markets Realty Corp.; Barclays Bank PLC | Atlanta and Anchorage Hotel Portfolio | 50,067,760 | 31,941,775 | 18,125,985 | 15.9% | 2,274,470 | 0 | 15,851,516 | 1.83 | 13.9% | 182,000,000 | Various |
| 25.01 | Property | Hilton Anchorage | 22,891,889 | 14,351,769 | 8,540,120 | 915,676 | 0 | 7,624,444 | 103,600,000 | 12/12/2016 | ||||||
| 25.02 | Property | Renaissance Concourse Atlanta Airport Hotel | 27,175,871 | 17,590,006 | 9,585,865 | 1,358,794 | 0 | 8,227,072 | 78,400,000 | 12/30/2016 | ||||||
| 26 | Loan | PCC | Principal Commercial Capital | The Falls at Snake River Landing | 2,923,218 | 1,087,077 | 1,836,141 | 11.7% | 45,600 | 0 | 1,790,541 | 2.82 | 11.4% | 32,500,000 | 5/22/2017 | |
| 27 | Loan | 8, 73, 74, 75 | Barclays Bank PLC | JP Morgan Chase Bank, Natixis Real Estate Capital LLC, Deutsche Bank AG, Societe Generale, Barclays Bank PLC | 245 Park Avenue | 177,756,680 | 62,448,738 | 115,307,942 | 10.7% | 551,678 | 5,191,362 | 109,564,903 | 2.73 | 10.1% | 2,210,000,000 | 4/1/2017 |
| 28 | Loan | 76 | PCC | Principal Commercial Capital | 888 Tennessee | 1,789,308 | 328,215 | 1,461,093 | 9.7% | 10,400 | 40,000 | 1,410,693 | 2.36 | 9.4% | 31,000,000 | 5/16/2017 |
| 29 | Loan | PCC | Principal Commercial Capital | Low Country Village | 2,016,511 | 440,504 | 1,576,007 | 11.5% | 34,965 | 69,930 | 1,471,112 | 2.49 | 10.7% | 22,000,000 | 5/19/2017 | |
| 30 | Loan | 77, 78 | SMF V | Starwood Mortgage Capital LLC | 215 & Town Center | 1,785,870 | 407,853 | 1,378,017 | 10.1% | 11,462 | 67,423 | 1,299,132 | 1.57 | 9.5% | 21,125,000 | 6/12/2017 |
| 31 | Loan | 79, 80 | PCC | Principal Commercial Capital | Ocean City Shopping Center | 1,800,793 | 500,396 | 1,300,397 | 9.6% | 21,903 | 82,135 | 1,196,360 | 1.41 | 8.9% | 19,700,000 | 3/24/2017 |
| 32 | Loan | 81, 82 | SMF V | Starwood Mortgage Capital LLC | Pangea 17 | 2,582,479 | 1,036,280 | 1,546,199 | 12.1% | 73,500 | 0 | 1,472,699 | 2.56 | 11.5% | 22,575,000 | 7/26/2017 |
| 32.01 | Property | 1807 South Saint Louis Avenue | 0 | 0 | 0 | 0 | 0 | 0 | 2,000,000 | 7/26/2017 | ||||||
| 32.02 | Property | 1145 North Austin Boulevard | 0 | 0 | 0 | 0 | 0 | 0 | 2,000,000 | 7/26/2017 | ||||||
| 32.03 | Property | 136 East 155th Street | 0 | 0 | 0 | 0 | 0 | 0 | 1,900,000 | 7/26/2017 | ||||||
| 32.04 | Property | 1501 East 68th Street | 0 | 0 | 0 | 0 | 0 | 0 | 1,550,000 | 7/26/2017 | ||||||
| 32.05 | Property | 7300 South Yates Boulevard | 0 | 0 | 0 | 0 | 0 | 0 | 1,400,000 | 7/26/2017 | ||||||
| 32.06 | Property | 14123 South Tracy Avenue | 0 | 0 | 0 | 0 | 0 | 0 | 1,300,000 | 7/26/2017 | ||||||
| 32.07 | Property | 7925 South Phillips Avenue | 0 | 0 | 0 | 0 | 0 | 0 | 1,250,000 | 7/26/2017 | ||||||
| 32.08 | Property | 8000 South Ellis Avenue | 0 | 0 | 0 | 0 | 0 | 0 | 1,150,000 | 7/26/2017 | ||||||
| 32.09 | Property | 13256 South Prairie Avenue | 0 | 0 | 0 | 0 | 0 | 0 | 1,150,000 | 7/26/2017 | ||||||
| 32.10 | Property | 8101 South Justine Street | 0 | 0 | 0 | 0 | 0 | 0 | 1,100,000 | 7/26/2017 | ||||||
| 32.11 | Property | 7135 South Blackstone Avenue | 0 | 0 | 0 | 0 | 0 | 0 | 1,000,000 | 7/26/2017 | ||||||
| 32.12 | Property | 320 North Mason Avenue | 0 | 0 | 0 | 0 | 0 | 0 | 900,000 | 7/26/2017 | ||||||
| 32.13 | Property | 410 East 107th Street | 0 | 0 | 0 | 0 | 0 | 0 | 800,000 | 7/26/2017 | ||||||
| 32.14 | Property | 1257 South Christiana Avenue | 0 | 0 | 0 | 0 | 0 | 0 | 750,000 | 7/26/2017 | ||||||
| 32.15 | Property | 10933 South Vernon Avenue | 0 | 0 | 0 | 0 | 0 | 0 | 750,000 | 7/26/2017 | ||||||
| 32.16 | Property | 8040 South Vernon Avenue | 0 | 0 | 0 | 0 | 0 | 0 | 650,000 | 7/26/2017 | ||||||
| 32.17 | Property | 12000 South Eggleston Avenue | 0 | 0 | 0 | 0 | 0 | 0 | 650,000 | 7/26/2017 | ||||||
| 32.18 | Property | 2041 East 75th Street | 0 | 0 | 0 | 0 | 0 | 0 | 650,000 | 7/26/2017 | ||||||
| 32.19 | Property | 219 East 68th Street | 0 | 0 | 0 | 0 | 0 | 0 | 600,000 | 7/26/2017 | ||||||
| 32.20 | Property | 8751 South Cottage Grove Avenue | 0 | 0 | 0 | 0 | 0 | 0 | 525,000 | 7/26/2017 | ||||||
| 32.21 | Property | 7159 South Wabash Avenue | 0 | 0 | 0 | 0 | 0 | 0 | 500,000 | 7/26/2017 | ||||||
| 33 | Loan | 83, 84 | SMF V | Starwood Mortgage Capital LLC | Tampa Bay Industrial | 2,265,054 | 812,621 | 1,452,432 | 12.5% | 34,759 | 150,622 | 1,267,051 | 1.81 | 10.9% | 17,125,000 | 6/15/2017 |
| 33.01 | Property | Bay Tec Center | 1,267,884 | 448,274 | 819,610 | 18,628 | 80,721 | 720,261 | 9,675,000 | 6/15/2017 | ||||||
| 33.02 | Property | Airport Corporate Center | 997,170 | 364,347 | 632,823 | 16,131 | 69,901 | 546,791 | 7,450,000 | 6/15/2017 | ||||||
| 34 | Loan | 85 | PCC | Principal Commercial Capital | Springhill Suites Denton | 3,539,455 | 2,172,922 | 1,366,533 | 12.3% | 141,578 | 0 | 1,224,955 | 1.83 | 11.0% | 18,000,000 | 6/1/2017 |
| 35 | Loan | CREFI | Citi Real Estate Funding Inc. | The Oaks at Palomar | 1,648,948 | 457,196 | 1,191,753 | 11.9% | 18,424 | 76,973 | 1,096,355 | 2.61 | 10.9% | 17,800,000 | 7/13/2017 | |
| 36 | Loan | CREFI | Citi Real Estate Funding Inc. | Royal Oaks Shopping Center | 1,424,369 | 449,021 | 975,348 | 9.8% | 15,033 | 89,921 | 870,394 | 1.41 | 8.7% | 14,050,000 | 5/10/2017 | |
| 37 | Loan | Barclays Bank PLC | Barclays Bank PLC | Foothills Health Center | 1,357,758 | 499,123 | 858,634 | 9.3% | 10,662 | 84,502 | 768,471 | 1.35 | 8.4% | 12,770,000 | 6/26/2017 | |
| 38 | Loan | Barclays Bank PLC | Barclays Bank PLC | Lindbergh Plaza | 1,298,460 | 463,637 | 834,823 | 9.3% | 3,130 | 74,235 | 757,458 | 1.36 | 8.4% | 12,000,000 | 6/22/2017 | |
| 39 | Loan | 86 | PCC | Principal Commercial Capital | Fox Run Apartments | 1,573,308 | 931,744 | 641,563 | 9.0% | 43,000 | 0 | 598,563 | 1.33 | 8.4% | 10,500,000 | 4/7/2017 |
| 40 | Loan | SMF V | Starwood Mortgage Capital LLC | 117 East Washington | 1,340,986 | 617,657 | 723,328 | 11.0% | 7,305 | 89,320 | 626,704 | 1.52 | 9.5% | 10,300,000 | 7/6/2017 | |
| 41 | Loan | CREFI | Citi Real Estate Funding Inc. | Bryan Woods Apartments | 1,527,721 | 789,935 | 737,786 | 11.4% | 49,280 | 0 | 688,507 | 2.46 | 10.6% | 12,075,000 | 8/2/2017 | |
| 42 | Loan | SMF V | Starwood Mortgage Capital LLC | American Mini Storage - Converse | 933,214 | 416,217 | 516,997 | 9.1% | 13,143 | 0 | 503,854 | 1.45 | 8.8% | 8,310,000 | 7/28/2017 | |
| 43 | Loan | CREFI | Citi Real Estate Funding Inc. | The Shops at Fayette Crossing | 816,674 | 156,932 | 659,742 | 12.0% | 13,640 | 31,000 | 615,102 | 1.92 | 11.2% | 10,700,000 | 6/22/2017 | |
| 44 | Loan | 87 | SMF V | Starwood Mortgage Capital LLC | Hampton Inn Richland | 1,732,231 | 1,022,600 | 709,631 | 12.9% | 69,289 | 0 | 640,342 | 1.80 | 11.7% | 8,700,000 | 4/14/2017 |
| 45 | Loan | Barclays Bank PLC | Barclays Bank PLC | Ohio Retail Portfolio - Discount Drug Mart Plaza | 724,560 | 190,754 | 533,806 | 9.8% | 10,436 | 39,916 | 490,953 | 1.31 | 9.0% | 7,300,000 | Various | |
| 45.01 | Property | Parma Heights Plaza | 376,419 | 121,150 | 255,269 | 4,844 | 19,129 | 231,295 | 3,650,000 | 6/14/2017 | ||||||
| 45.02 | Property | Upper Sandusky Plaza | 348,141 | 69,604 | 278,537 | 5,592 | 20,787 | 259,658 | 3,650,000 | 6/21/2017 | ||||||
| 46 | Loan | 88 | SMF V | Starwood Mortgage Capital LLC | Kohls White Lake | 485,100 | 12,112 | 472,988 | 9.1% | 8,880 | 0 | 464,108 | 1.39 | 8.9% | 7,500,000 | 5/19/2017 |
| 47 | Loan | SMF V | Starwood Mortgage Capital LLC | Las Brisas Apartments | 1,209,362 | 619,555 | 589,807 | 11.5% | 48,222 | 0 | 541,585 | 1.55 | 10.6% | 8,000,000 | 5/10/2017 | |
| 48 | Loan | SMF V | Starwood Mortgage Capital LLC | Mountain Cactus Ranch | 668,853 | 248,765 | 420,088 | 8.4% | 10,850 | 0 | 409,238 | 1.30 | 8.2% | 8,700,000 | 5/16/2017 | |
| 49 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Columbia, SC | 448,590 | 13,458 | 435,132 | 9.9% | 0 | 0 | 435,132 | 2.05 | 9.9% | 7,400,000 | 7/10/2017 | |
| 50 | Loan | Barclays Bank PLC | Barclays Bank PLC | 1000 South Sherman Street | 1,160,662 | 534,907 | 625,755 | 15.6% | 63,868 | 94,871 | 467,016 | 1.92 | 11.7% | 8,000,000 | 6/29/2017 | |
| 51 | Loan | CREFI | Citi Real Estate Funding Inc. | StorQuest Corona | 663,484 | 305,019 | 358,465 | 10.2% | 10,050 | 0 | 348,415 | 2.33 | 10.0% | 6,140,000 | 7/17/2017 | |
| 52 | Loan | 89, 90 | CREFI | Citi Real Estate Funding Inc. | St. Petersburg MHC Portfolio | 361,614 | 152,131 | 209,484 | 9.7% | 3,950 | 0 | 205,534 | 1.49 | 9.5% | 3,160,000 | 7/7/2017 |
| 52.01 | Property | Westgate Manor MHC | 184,700 | 76,489 | 108,210 | 2,050 | 0 | 106,160 | 1,630,000 | 7/7/2017 | ||||||
| 52.02 | Property | Villa Plumosa MHC | 176,915 | 75,641 | 101,273 | 1,900 | 0 | 99,373 | 1,530,000 | 7/7/2017 | ||||||
| 53 | Loan | CREFI | Citi Real Estate Funding Inc. | CSS Rohnert Park | 1,294,379 | 289,294 | 1,005,085 | 47.9% | 12,156 | 0 | 992,929 | 12.24 | 47.3% | 15,370,000 | 4/4/2017 |
| A-1-21 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity / ARD (%) | Occupancy (%) (5) | Occupancy Date | ADR ($) | RevPAR ($) | Largest Tenant | Largest Tenant Sq Ft | Largest Tenant Lease Expiration (6) |
| 1 | Loan | 8, 9, 10, 11 | Barclays Bank PLC | Barclays Bank PLC | 225 & 233 Park Avenue South | 31.3% | 31.3% | 97.9% | 5/24/2017 | NAP | NAP | 266,460 | 10/31/2027 | |
| 2 | Loan | 8, 12, 13, 14, 15, 16, 17 | CGMRC | Citigroup Global Markets Realty Corp. | General Motors Building | 30.6% | 30.6% | 95.0% | 6/1/2017 | NAP | NAP | Weil, Gotshal & Manges | 489,867 | 8/31/2034 |
| 3 | Loan | 8, 18, 19, 20 | SMF V | Starwood Mortgage Capital LLC | 9-19 9th Avenue | 52.0% | 52.0% | 100.0% | 9/6/2017 | NAP | NAP | Restoration Hardware, Inc. | 61,038 | 1/31/2032 |
| 4 | Loan | 8, 21, 22, 23, 24, 25, 26, 27 | CREFI | Citi Real Estate Funding Inc.; Morgan Stanley Bank N.A. | Corporate Woods Portfolio | 74.0% | 59.7% | 92.7% | 5/31/2017 | NAP | NAP | |||
| 4.01 | Property | Corporate Woods - Building 82 | 98.2% | 5/31/2017 | NAP | NAP | PNC Bank National Association | 159,270 | 10/31/2019 | |||||
| 4.02 | Property | Corporate Woods - Building 40 | 96.8% | 5/31/2017 | NAP | NAP | Coventry Health Care of Kansas, Inc. | 69,640 | 12/31/2023 | |||||
| 4.03 | Property | Corporate Woods - Building 84 | 83.1% | 5/31/2017 | NAP | NAP | Scoular Company | 37,432 | 8/31/2020 | |||||
| 4.04 | Property | Corporate Woods - Building 32 | 98.5% | 5/31/2017 | NAP | NAP | Amerigroup Corp. & Amerigroup Kansas, Inc. | 39,056 | 12/31/2020 | |||||
| 4.05 | Property | Corporate Woods - Building 34 | 100.0% | 5/31/2017 | NAP | NAP | TMFS Holdings, LLC | 33,100 | 3/1/2027 | |||||
| 4.06 | Property | Corporate Woods - Building 14 | 96.7% | 5/31/2017 | NAP | NAP | Propharma Group, Inc. | 16,218 | 2/28/2021 | |||||
| 4.07 | Property | Corporate Woods - Building 70 | 94.6% | 5/31/2017 | NAP | NAP | Compass Minerals International, Inc. | 60,699 | 2/29/2020 | |||||
| 4.08 | Property | Corporate Woods - Building 9 | 92.7% | 5/31/2017 | NAP | NAP | University of Kansas Hospital Authority | 16,785 | 8/31/2018 | |||||
| 4.09 | Property | Corporate Woods - Building 6 | 83.8% | 5/31/2017 | NAP | NAP | National Crop Insurance Services, Inc. | 18,522 | 9/30/2019 | |||||
| 4.10 | Property | Corporate Woods - Building 12 | 80.6% | 5/31/2017 | NAP | NAP | Lansing Trade Group, LLC | 44,496 | 1/31/2018 | |||||
| 4.11 | Property | Corporate Woods - Building 27 | 95.2% | 5/31/2017 | NAP | NAP | CSC Covansys Corporation | 16,550 | 3/31/2022 | |||||
| 4.12 | Property | Corporate Woods - Building 51 | 94.2% | 5/31/2017 | NAP | NAP | RGN-Overland Park I, LLC | 15,796 | 5/31/2020 | |||||
| 4.13 | Property | Corporate Woods - Building 55 | 88.4% | 5/31/2017 | NAP | NAP | Emerson Electric Co. | 10,073 | 3/31/2020 | |||||
| 4.14 | Property | Corporate Woods - Building 65 | 100.0% | 5/31/2017 | NAP | NAP | Garozzo’s III, Inc. | 5,575 | 9/30/2021 | |||||
| 4.15 | Property | Corporate Woods - Building 3 | 81.2% | 5/31/2017 | NAP | NAP | DeMars Pension Consulting Services, Inc. | 10,247 | 9/30/2021 | |||||
| 4.16 | Property | Corporate Woods - Building 75 | 88.9% | 5/31/2017 | NAP | NAP | Multi Service Technology Solutions, Inc. | 12,182 | 11/30/2017 | |||||
| 5 | Loan | 28, 29 | CREFI | Citi Real Estate Funding Inc. | Bank of America Plaza | 60.1% | 54.0% | 85.8% | 7/1/2017 | NAP | NAP | Bank of America | 144,701 | 7/31/2022 |
| 6 | Loan | 8, 13, 30, 31, 32 | CREFI, Barclays Bank PLC | Citi Real Estate Funding Inc.; Barclays Bank PLC; Bank of America N.A. | Mall of Louisiana | 57.0% | 49.3% | 91.8% | 6/30/2017 | NAP | NAP | AMC Theatres | 74,400 | 7/21/2026 |
| 7 | Loan | 33 | PCC | Principal Commercial Capital | The Grove at Shrewsbury | 36.1% | 36.1% | 98.6% | 8/31/2017 | NAP | NAP | Brooks Brothers | 13,000 | 3/31/2018 |
| 8 | Loan | 8, 34, 35, 36 | Barclays Bank PLC; SMF V | JPMorgan Chase Bank; Bank of America, N.A.; Barclays Bank PLC; Deutsche Bank AG | Starwood Capital Group Hotel Portfolio | 60.4% | 60.4% | 74.6% | 3/31/2017 | 119.07 | 88.81 | |||
| 8.01 | Property | Larkspur Landing Sunnyvale | 83.8% | 3/31/2017 | 199.55 | 167.27 | NAP | |||||||
| 8.02 | Property | Larkspur Landing Milpitas | 85.7% | 3/31/2017 | 172.92 | 148.13 | NAP | |||||||
| 8.03 | Property | Larkspur Landing Campbell | 84.3% | 3/31/2017 | 166.46 | 140.39 | NAP | |||||||
| 8.04 | Property | Larkspur Landing San Francisco | 84.9% | 3/31/2017 | 164.49 | 139.7 | NAP | |||||||
| 8.05 | Property | Larkspur Landing Pleasanton | 82.9% | 3/31/2017 | 137.21 | 113.71 | NAP | |||||||
| 8.06 | Property | Larkspur Landing Bellevue | 78.8% | 3/31/2017 | 128.35 | 101.18 | NAP | |||||||
| 8.07 | Property | Larkspur Landing Sacramento | 83.0% | 3/31/2017 | 110.73 | 91.9 | NAP | |||||||
| 8.08 | Property | Hampton Inn Ann Arbor North | 73.9% | 3/31/2017 | 136.53 | 100.96 | NAP | |||||||
| 8.09 | Property | Larkspur Landing Hillsboro | 74.1% | 3/31/2017 | 115.72 | 85.79 | NAP | |||||||
| 8.10 | Property | Larkspur Landing Renton | 80.3% | 3/31/2017 | 117.03 | 93.97 | NAP | |||||||
| 8.11 | Property | Holiday Inn Arlington Northeast Rangers Ballpark | 78.3% | 3/31/2017 | 115.33 | 90.31 | NAP | |||||||
| 8.12 | Property | Residence Inn Toledo Maumee | 81.7% | 3/31/2017 | 123.56 | 101 | NAP | |||||||
| 8.13 | Property | Residence Inn Williamsburg | 73.0% | 3/31/2017 | 133.55 | 97.54 | NAP | |||||||
| 8.14 | Property | Hampton Inn Suites Waco South | 77.7% | 3/31/2017 | 120.72 | 93.84 | NAP | |||||||
| 8.15 | Property | Holiday Inn Louisville Airport Fair Expo | 72.9% | 3/31/2017 | 135.94 | 99.11 | NAP | |||||||
| 8.16 | Property | Courtyard Tyler | 58.8% | 3/31/2017 | 107.32 | 63.11 | NAP | |||||||
| 8.17 | Property | Hilton Garden Inn Edison Raritan Center | 78.1% | 3/31/2017 | 126.40 | 98.76 | NAP | |||||||
| 8.18 | Property | Hilton Garden Inn St Paul Oakdale | 80.0% | 3/31/2017 | 134.01 | 107.19 | NAP | |||||||
| 8.19 | Property | Residence Inn Grand Rapids West | 72.6% | 3/31/2017 | 129.34 | 93.96 | NAP | |||||||
| 8.20 | Property | Peoria, AZ Residence Inn | 80.8% | 3/31/2017 | 120.72 | 97.54 | NAP | |||||||
| 8.21 | Property | Hampton Inn Suites Bloomington Normal | 70.8% | 3/31/2017 | 111.57 | 78.95 | NAP | |||||||
| 8.22 | Property | Courtyard Chico | 84.6% | 3/31/2017 | 129.64 | 109.64 | NAP | |||||||
| 8.23 | Property | Hampton Inn Suites Kokomo | 77.9% | 3/31/2017 | 121.77 | 94.88 | NAP | |||||||
| 8.24 | Property | Hampton Inn Suites South Bend | 69.9% | 3/31/2017 | 126.11 | 88.19 | NAP |
| A-1-22 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity / ARD (%) | Occupancy (%) (5) | Occupancy Date | ADR ($) | RevPAR ($) | Largest Tenant | Largest Tenant Sq Ft | Largest Tenant Lease Expiration (6) |
| 8.25 | Property | Courtyard Wichita Falls | 77.4% | 3/31/2017 | 109.53 | 84.74 | NAP | |||||||
| 8.26 | Property | Hampton Inn Morehead | 66.6% | 3/31/2017 | 108.23 | 72.1 | NAP | |||||||
| 8.27 | Property | Residence Inn Chico | 88.0% | 3/31/2017 | 129.19 | 113.64 | NAP | |||||||
| 8.28 | Property | Courtyard Lufkin | 64.9% | 3/31/2017 | 104.79 | 68.01 | NAP | |||||||
| 8.29 | Property | Hampton Inn Carlisle | 76.1% | 3/31/2017 | 126.65 | 96.34 | NAP | |||||||
| 8.30 | Property | Springhill Suites Williamsburg | 71.7% | 3/31/2017 | 105.82 | 75.89 | NAP | |||||||
| 8.31 | Property | Fairfield Inn Bloomington | 87.1% | 3/31/2017 | 89.99 | 78.38 | NAP | |||||||
| 8.32 | Property | Waco Residence Inn | 82.0% | 3/31/2017 | 132.95 | 108.98 | NAP | |||||||
| 8.33 | Property | Holiday Inn Express Fishers | 67.1% | 3/31/2017 | 111.18 | 74.59 | NAP | |||||||
| 8.34 | Property | Larkspur Landing Folsom | 86.4% | 3/31/2017 | 107.99 | 93.35 | NAP | |||||||
| 8.35 | Property | Springhill Suites Chicago Naperville Warrenville | 67.1% | 3/31/2017 | 102.88 | 69.04 | NAP | |||||||
| 8.36 | Property | Holiday Inn Express & Suites Paris | 72.6% | 3/31/2017 | 104.27 | 75.65 | NAP | |||||||
| 8.37 | Property | Toledo Homewood Suites | 82.2% | 3/31/2017 | 123.31 | 101.33 | NAP | |||||||
| 8.38 | Property | Grand Rapids Homewood Suites | 84.1% | 3/31/2017 | 124.56 | 104.8 | NAP | |||||||
| 8.39 | Property | Cheyenne Fairfield Inn and Suites | 74.6% | 3/31/2017 | 118.88 | 88.74 | NAP | |||||||
| 8.40 | Property | Fairfield Inn Laurel | 79.9% | 3/31/2017 | 97.48 | 77.87 | NAP | |||||||
| 8.41 | Property | Courtyard Akron Stow | 65.9% | 3/31/2017 | 118.14 | 77.88 | NAP | |||||||
| 8.42 | Property | Larkspur Landing Roseville | 79.5% | 3/31/2017 | 106.46 | 84.6 | NAP | |||||||
| 8.43 | Property | Towneplace Suites Bloomington | 89.1% | 3/31/2017 | 90.13 | 80.3 | NAP | |||||||
| 8.44 | Property | Hampton Inn Danville | 80.0% | 3/31/2017 | 124.27 | 99.39 | NAP | |||||||
| 8.45 | Property | Holiday Inn Norwich | 56.7% | 3/31/2017 | 131.41 | 74.49 | NAP | |||||||
| 8.46 | Property | Hampton Inn Suites Longview North | 63.8% | 3/31/2017 | 106.52 | 67.99 | NAP | |||||||
| 8.47 | Property | Springhill Suites Peoria Westlake | 63.3% | 3/31/2017 | 100.19 | 63.47 | NAP | |||||||
| 8.48 | Property | Hampton Inn Suites Buda | 74.5% | 3/31/2017 | 128.83 | 95.97 | NAP | |||||||
| 8.49 | Property | Shawnee Hampton Inn | 77.6% | 3/31/2017 | 105.70 | 81.98 | NAP | |||||||
| 8.50 | Property | Racine Fairfield Inn | 68.6% | 3/31/2017 | 115.68 | 79.34 | NAP | |||||||
| 8.51 | Property | Hampton Inn Selinsgrove Shamokin Dam | 75.6% | 3/31/2017 | 117.11 | 88.57 | NAP | |||||||
| 8.52 | Property | Holiday Inn Express & Suites Terrell | 84.0% | 3/31/2017 | 102.02 | 85.71 | NAP | |||||||
| 8.53 | Property | Westchase Homewood Suites | 63.4% | 3/31/2017 | 131.07 | 83.14 | NAP | |||||||
| 8.54 | Property | Holiday Inn Express & Suites Tyler South | 65.9% | 3/31/2017 | 98.22 | 64.7 | NAP | |||||||
| 8.55 | Property | Holiday Inn Express & Suites Huntsville | 65.5% | 3/31/2017 | 111.81 | 73.27 | NAP | |||||||
| 8.56 | Property | Hampton Inn Sweetwater | 62.9% | 3/31/2017 | 94.90 | 59.73 | NAP | |||||||
| 8.57 | Property | Comfort Suites Buda Austin South | 76.8% | 3/31/2017 | 98.28 | 75.46 | NAP | |||||||
| 8.58 | Property | Fairfield Inn & Suites Weatherford | 63.4% | 3/31/2017 | 81.60 | 51.72 | NAP | |||||||
| 8.59 | Property | Holiday Inn Express & Suites Altus | 67.4% | 3/31/2017 | 83.76 | 56.47 | NAP | |||||||
| 8.60 | Property | Comfort Inn & Suites Paris | 67.4% | 3/31/2017 | 83.63 | 56.4 | NAP | |||||||
| 8.61 | Property | Hampton Inn Suites Decatur | 64.6% | 3/31/2017 | 88.11 | 56.94 | NAP | |||||||
| 8.62 | Property | Holiday Inn Express & Suites Texarkana East | 66.5% | 3/31/2017 | 75.50 | 50.18 | NAP | |||||||
| 8.63 | Property | Mankato Fairfield Inn | 58.0% | 3/31/2017 | 93.96 | 54.49 | NAP | |||||||
| 8.64 | Property | Candlewood Suites Texarkana | 75.0% | 3/31/2017 | 54.70 | 41.04 | NAP | |||||||
| 8.65 | Property | Country Inn & Suites Houston Intercontinental Airport East | 54.1% | 3/31/2017 | 87.69 | 47.48 | NAP | |||||||
| 9 | Loan | 37 | SMF V | Starwood Mortgage Capital LLC | Grant Building | 65.4% | 58.8% | 89.5% | 7/6/2017 | NAP | NAP | Huntington National Bank | 58,131 | 4/30/2024 |
| 10 | Loan | 38, 39 | CREFI | Citi Real Estate Funding Inc. | Ann Arbor Mixed Use Portfolio | 69.5% | 63.5% | 97.8% | 6/1/2017 | NAP | NAP | |||
| 10.01 | Property | McKinley Towne Centre | 96.8% | 6/1/2017 | NAP | NAP | Llamasoft, Inc. | 58,365 | 10/31/2026 | |||||
| 10.02 | Property | Liberty Square | 100.0% | 6/1/2017 | NAP | NAP | Menlo Associates, LLC | 23,721 | 8/31/2022 | |||||
| 11 | Loan | 8, 27, 40, 41, 42, 43 | SMF V | Starwood Mortgage Capital LLC | Visions Hotel Portfolio | 52.8% | 42.6% | 69.2% | 6/30/2017 | 115.27 | 79.21 | |||
| 11.01 | Property | Holiday Inn Express & Suites Buffalo | 83.0% | 6/30/2017 | 86.90 | 69.52 | NAP | |||||||
| 11.02 | Property | Hampton Inn Potsdam | 66.6% | 6/30/2017 | 134.66 | 89.68 | NAP | |||||||
| 11.03 | Property | Hampton Inn & Suites Utica | 76.4% | 6/30/2017 | 135.01 | 103.15 | NAP | |||||||
| 11.04 | Property | Fairfield Inn & Suites Olean | 58.0% | 6/30/2017 | 118.85 | 68.93 | NAP | |||||||
| 11.05 | Property | Hampton Inn & Suites East Aurora | 79.3% | 6/30/2017 | 135.30 | 107.29 | NAP | |||||||
| 11.06 | Property | Fairfield Inn & Suites Binghamton | 59.6% | 6/30/2017 | 115.89 | 69.07 | NAP | |||||||
| 11.07 | Property | Fairfield Inn & Suites Rochester South | 66.3% | 6/30/2017 | 111.13 | 73.68 | NAP | |||||||
| 11.08 | Property | Fairfield Inn & Suites Albany | 61.8% | 6/30/2017 | 120.48 | 74.46 | NAP | |||||||
| 11.09 | Property | Fairfield Inn & Suites Corning | 55.7% | 6/30/2017 | 117.26 | 65.31 | NAP | |||||||
| 11.10 | Property | Fairfield Inn & Suites Rochester West/Greece | 70.3% | 6/30/2017 | 101.52 | 71.37 | NAP | |||||||
| 12 | Loan | 8, 44, 45 | CREFI | Citi Real Estate Funding Inc.; Wells Fargo Bank, National Association | Pleasant Prairie Premium Outlets | 50.0% | 50.0% | 93.0% | 7/26/2017 | NAP | NAP | Nike Factory Store | 20,200 | 1/31/2028 |
| 13 | Loan | 8, 30, 46, 47 | Barclays Bank PLC | Morgan Stanley Bank, N.A.; Wells Fargo Bank, N.A.; Barclays Bank PLC | Lakeside Shopping Center | 47.9% | 47.9% | 97.5% | 6/1/2017 | NAP | NAP | Dillards | 291,700 | 12/31/2019 |
| 14 | Loan | Barclays Bank PLC | Barclays Bank PLC | 440 Mamaroneck Avenue | 63.5% | 53.5% | 83.7% | 5/1/2017 | NAP | NAP | TransAmerica Financial Life Insurance Company | 114,940 | 3/31/2021 | |
| 15 | Loan | 48 | SMF V | Starwood Mortgage Capital LLC | Mesa Grand Shopping Center | 67.6% | 60.8% | 85.8% | 7/1/2017 | NAP | NAP | Conn’s | 33,948 | 1/31/2023 |
| 16 | Loan | 8, 49, 50, 51, 52 | Barclays Bank PLC | Goldman Sachs Mortgage Company; Barclays Bank PLC | Long Island Prime Portfolio - Uniondale | 61.9% | 61.9% | 85.5% | 4/20/2017 | NAP | NAP | |||
| 16.01 | Property | RXR Plaza | 84.9% | 4/20/2017 | NAP | NAP | Openlink Financial LLC | 96,325 | 12/31/2025 | |||||
| 16.02 | Property | Omni | 86.5% | 4/20/2017 | NAP | NAP | HealthPlex Inc. | 77,464 | 3/31/2022 | |||||
| 17 | Loan | CREFI | Citi Real Estate Funding Inc. | Mars Petcare Storage & Distribution Center | 59.9% | 51.8% | 100.0% | 9/6/2017 | NAP | NAP | Mars Petcare US, Inc. | 465,256 | 5/31/2027 | |
| 18 | Loan | PCC | Principal Commercial Capital | Bradley Business Center | 68.2% | 58.4% | 88.3% | 4/12/2017 | NAP | NAP | Gildan Activewear, d.b.a Alstyle Apparel | 82,100 | 5/31/2020 | |
| 19 | Loan | 53, 54, 55, 56, 57 | PCC | Principal Commercial Capital | 3901 North First Street | 68.1% | 61.3% | 100.0% | 9/1/2017 | NAP | NAP | Continental Automotive Systems, Inc. | 65,188 | 3/31/2028 |
| 20 | Loan | 58, 59, 60, 61 | CREFI | Citi Real Estate Funding Inc. | Canyon Portal | 73.8% | 60.0% | 100.0% | 6/1/2017 | NAP | NAP | Orchards Annex (Hospitality) | 21,486 | 12/31/2040 |
| 21 | Loan | 8, 62, 63 | PCC | Principal Commercial Capital | Scripps Center | 73.5% | 63.0% | 94.9% | 8/24/2017 | NAP | NAP | E.W. Scripps Company | 83,159 | 1/31/2024 |
| 22 | Loan | 64 | PCC | Principal Commercial Capital | Victoria Park Shoppes | 69.4% | 56.9% | 95.9% | 8/1/2017 | NAP | NAP | Winn-Dixie | 31,420 | 3/16/2024 |
| 23 | Loan | 65 | PCC | Principal Commercial Capital | 1450 Veterans | 52.5% | 52.5% | 100.0% | 9/1/2017 | NAP | NAP | DPR Construction, A General Partnership | 39,903 | 3/31/2022 |
| 24 | Loan | 66, 67 | PCC | Principal Commercial Capital | Westerre I and II | 74.7% | 60.1% | 91.2% | 8/29/2017 | NAP | NAP | Tridium, Inc. | 35,731 | 10/31/2022 |
| A-1-23 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity / ARD (%) | Occupancy (%) (5) | Occupancy Date | ADR ($) | RevPAR ($) | Largest Tenant | Largest Tenant Sq Ft | Largest Tenant Lease Expiration (6) |
| 25 | Loan | 8, 68, 69, 70, 71, 72 | Barclays Bank PLC | Rialto Mortgage Finance, LLC; Citigroup Global Markets Realty Corp.; Barclays Bank PLC | Atlanta and Anchorage Hotel Portfolio | 62.7% | 48.5% | 64.8% | 5/31/2017 | 137.34 | 88.99 | |||
| 25.01 | Property | Hilton Anchorage | 57.7% | 5/31/2017 | 140.56 | 81.03 | NAP | |||||||
| 25.02 | Property | Renaissance Concourse Atlanta Airport Hotel | 76.0% | 5/31/2017 | 133.51 | 101.44 | NAP | |||||||
| 26 | Loan | PCC | Principal Commercial Capital | The Falls at Snake River Landing | 48.5% | 48.5% | 93.4% | 7/31/2017 | NAP | NAP | NAP | |||
| 27 | Loan | 8, 73, 74, 75 | Barclays Bank PLC | JP Morgan Chase Bank, Natixis Real Estate Capital LLC, Deutsche Bank AG, Societe Generale, Barclays Bank PLC | 245 Park Avenue | 48.9% | 48.9% | 91.1% | 2/28/2017 | NAP | NAP | Société Générale | 562,347 | 10/31/2032 |
| 28 | Loan | 76 | PCC | Principal Commercial Capital | 888 Tennessee | 48.4% | 48.4% | 100.0% | 9/1/2017 | NAP | NAP | Amazon | 40,000 | 4/30/2027 |
| 29 | Loan | PCC | Principal Commercial Capital | Low Country Village | 62.3% | 62.3% | 100.0% | 6/29/2017 | NAP | NAP | Ross Dress for Less | 30,131 | 1/31/2020 | |
| 30 | Loan | 77, 78 | SMF V | Starwood Mortgage Capital LLC | 215 & Town Center | 64.6% | 57.9% | 100.0% | 6/30/2017 | NAP | NAP | Berkshire Hathaway Homeservices | 11,279 | 9/30/2022 |
| 31 | Loan | 79, 80 | PCC | Principal Commercial Capital | Ocean City Shopping Center | 68.5% | 60.4% | 94.8% | 6/30/2017 | NAP | NAP | Food Lion | 40,883 | 6/12/2019 |
| 32 | Loan | 81, 82 | SMF V | Starwood Mortgage Capital LLC | Pangea 17 | 56.7% | 56.7% | 97.3% | 8/1/2017 | NAP | NAP | |||
| 32.01 | Property | 1807 South Saint Louis Avenue | 100.0% | 8/1/2017 | NAP | NAP | NAP | |||||||
| 32.02 | Property | 1145 North Austin Boulevard | 100.0% | 8/1/2017 | NAP | NAP | NAP | |||||||
| 32.03 | Property | 136 East 155th Street | 100.0% | 8/1/2017 | NAP | NAP | NAP | |||||||
| 32.04 | Property | 1501 East 68th Street | 100.0% | 8/1/2017 | NAP | NAP | NAP | |||||||
| 32.05 | Property | 7300 South Yates Boulevard | 100.0% | 8/1/2017 | NAP | NAP | NAP | |||||||
| 32.06 | Property | 14123 South Tracy Avenue | 94.4% | 8/1/2017 | NAP | NAP | NAP | |||||||
| 32.07 | Property | 7925 South Phillips Avenue | 100.0% | 8/1/2017 | NAP | NAP | NAP | |||||||
| 32.08 | Property | 8000 South Ellis Avenue | 88.9% | 8/1/2017 | NAP | NAP | NAP | |||||||
| 32.09 | Property | 13256 South Prairie Avenue | 90.9% | 8/1/2017 | NAP | NAP | NAP | |||||||
| 32.10 | Property | 8101 South Justine Street | 100.0% | 8/1/2017 | NAP | NAP | NAP | |||||||
| 32.11 | Property | 7135 South Blackstone Avenue | 91.7% | 8/1/2017 | NAP | NAP | NAP | |||||||
| 32.12 | Property | 320 North Mason Avenue | 100.0% | 8/1/2017 | NAP | NAP | NAP | |||||||
| 32.13 | Property | 410 East 107th Street | 100.0% | 8/1/2017 | NAP | NAP | NAP | |||||||
| 32.14 | Property | 1257 South Christiana Avenue | 100.0% | 8/1/2017 | NAP | NAP | NAP | |||||||
| 32.15 | Property | 10933 South Vernon Avenue | 100.0% | 8/1/2017 | NAP | NAP | NAP | |||||||
| 32.16 | Property | 8040 South Vernon Avenue | 100.0% | 8/1/2017 | NAP | NAP | NAP | |||||||
| 32.17 | Property | 12000 South Eggleston Avenue | 90.0% | 8/1/2017 | NAP | NAP | NAP | |||||||
| 32.18 | Property | 2041 East 75th Street | 90.0% | 8/1/2017 | NAP | NAP | NAP | |||||||
| 32.19 | Property | 219 East 68th Street | 83.3% | 8/1/2017 | NAP | NAP | NAP | |||||||
| 32.20 | Property | 8751 South Cottage Grove Avenue | 100.0% | 8/1/2017 | NAP | NAP | NAP | |||||||
| 32.21 | Property | 7159 South Wabash Avenue | 100.0% | 8/1/2017 | NAP | NAP | NAP | |||||||
| 33 | Loan | 83, 84 | SMF V | Starwood Mortgage Capital LLC | Tampa Bay Industrial | 67.6% | 60.6% | 85.1% | 7/1/2017 | NAP | NAP | |||
| 33.01 | Property | Bay Tec Center | 84.0% | 7/1/2017 | NAP | NAP | Option Care Enterprises, Inc. | 17,415 | 7/31/2019 | |||||
| 33.02 | Property | Airport Corporate Center | 86.3% | 7/1/2017 | NAP | NAP | TestAmerica Laboratories, Inc | 14,340 | 8/31/2019 | |||||
| 34 | Loan | 85 | PCC | Principal Commercial Capital | Springhill Suites Denton | 61.7% | 49.7% | 67.2% | 6/30/2017 | 99.62 | 66.97 | NAP | ||
| 35 | Loan | CREFI | Citi Real Estate Funding Inc. | The Oaks at Palomar | 56.3% | 56.3% | 100.0% | 6/1/2017 | NAP | NAP | Sendx Medical, Inc. | 38,514 | 1/31/2021 | |
| 36 | Loan | CREFI | Citi Real Estate Funding Inc. | Royal Oaks Shopping Center | 71.2% | 57.8% | 100.0% | 6/1/2017 | NAP | NAP | Crunch Fitness | 31,855 | 7/31/2024 | |
| 37 | Loan | Barclays Bank PLC | Barclays Bank PLC | Foothills Health Center | 72.0% | 61.8% | 87.5% | 6/30/2017 | NAP | NAP | Angela Christopher, DC, PLLC | 11,364 | 4/30/2023 | |
| 38 | Loan | Barclays Bank PLC | Barclays Bank PLC | Lindbergh Plaza | 74.9% | 60.9% | 97.1% | 8/16/2017 | NAP | NAP | Home Depot | 131,924 | 1/31/2026 | |
| 39 | Loan | 86 | PCC | Principal Commercial Capital | Fox Run Apartments | 67.6% | 59.6% | 94.3% | 7/27/2017 | NAP | NAP | NAP | ||
| 40 | Loan | SMF V | Starwood Mortgage Capital LLC | 117 East Washington | 64.1% | 52.2% | 100.0% | 6/1/2017 | NAP | NAP | The Broadbent Company | 19,312 | 6/30/2030 | |
| 41 | Loan | CREFI | Citi Real Estate Funding Inc. | Bryan Woods Apartments | 53.8% | 53.8% | 95.0% | 8/15/2017 | NAP | NAP | NAP | |||
| 42 | Loan | SMF V | Starwood Mortgage Capital LLC | American Mini Storage - Converse | 68.6% | 55.4% | 89.2% | 8/14/2017 | NAP | NAP | NAP | |||
| 43 | Loan | CREFI | Citi Real Estate Funding Inc. | The Shops at Fayette Crossing | 51.5% | 43.5% | 91.6% | 6/1/2017 | NAP | NAP | Asian Buffett | 5,600 | 7/31/2018 | |
| 44 | Loan | 87 | SMF V | Starwood Mortgage Capital LLC | Hampton Inn Richland | 63.0% | 52.0% | 60.5% | 3/31/2017 | 99.49 | 60.23 | NAP | ||
| 45 | Loan | Barclays Bank PLC | Barclays Bank PLC | Ohio Retail Portfolio - Discount Drug Mart Plaza | 74.9% | 55.6% | 98.0% | 8/9/2017 | NAP | NAP | ||||
| 45.01 | Property | Parma Heights Plaza | 100.0% | 8/9/2017 | NAP | NAP | Discount Drug Mart | 21,979 | 12/31/2025 | |||||
| 45.02 | Property | Upper Sandusky Plaza | 96.2% | 8/9/2017 | NAP | NAP | Discount Drug Mart | 22,620 | 12/31/2021 | |||||
| 46 | Loan | 88 | SMF V | Starwood Mortgage Capital LLC | Kohls White Lake | 69.2% | 56.9% | 100.0% | 9/6/2017 | NAP | NAP | Kohl’s | 88,800 | 1/31/2028 |
| 47 | Loan | SMF V | Starwood Mortgage Capital LLC | Las Brisas Apartments | 64.2% | 47.5% | 98.0% | 5/31/2017 | NAP | NAP | NAP | |||
| 48 | Loan | SMF V | Starwood Mortgage Capital LLC | Mountain Cactus Ranch | 57.5% | 52.8% | 85.6% | 5/31/2017 | NAP | NAP | NAP | |||
| 49 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Columbia, SC | 59.5% | 59.5% | 100.0% | 9/6/2017 | NAP | NAP | Walgreens | 14,820 | 4/30/2034 | |
| 50 | Loan | Barclays Bank PLC | Barclays Bank PLC | 1000 South Sherman Street | 50.0% | 40.4% | 100.0% | 7/13/2017 | NAP | NAP | Pivot Point Services, LLC | 637,902 | 12/31/2022 | |
| 51 | Loan | CREFI | Citi Real Estate Funding Inc. | StorQuest Corona | 57.0% | 57.0% | 85.7% | 7/16/2017 | NAP | NAP | NAP | |||
| 52 | Loan | 89, 90 | CREFI | Citi Real Estate Funding Inc. | St. Petersburg MHC Portfolio | 68.2% | 56.0% | 96.2% | 7/2/2017 | NAP | NAP | |||
| 52.01 | Property | Westgate Manor MHC | 95.1% | 7/2/2017 | NAP | NAP | NAP | |||||||
| 52.02 | Property | Villa Plumosa MHC | 97.4% | 7/2/2017 | NAP | NAP | NAP | |||||||
| 53 | Loan | CREFI | Citi Real Estate Funding Inc. | CSS Rohnert Park | 13.7% | 13.7% | 96.7% | 6/8/2017 | NAP | NAP | NAP |
| A-1-24 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Second Largest Tenant | Second Largest Tenant Sq Ft | Second Largest Tenant Lease Expiration (6) | Third Largest Tenant | Third Largest Tenant Sq Ft | Third Largest Tenant Lease Expiration (6) |
| 1 | Loan | 8, 9, 10, 11 | Barclays Bank PLC | Barclays Bank PLC | 225 & 233 Park Avenue South | Buzzfeed | 194,123 | 5/31/2026 | STV | 133,200 | 5/31/2024 |
| 2 | Loan | 8, 12, 13, 14, 15, 16, 17 | CGMRC | Citigroup Global Markets Realty Corp. | General Motors Building | Aramis | 299,895 | 3/31/2020 | Perella Weinberg | 130,155 | 1/31/2022 |
| 3 | Loan | 8, 18, 19, 20 | SMF V | Starwood Mortgage Capital LLC | 9-19 9th Avenue | NAP | NAP | ||||
| 4 | Loan | 8, 21, 22, 23, 24, 25, 26, 27 | CREFI | Citi Real Estate Funding Inc.; Morgan Stanley Bank N.A. | Corporate Woods Portfolio | ||||||
| 4.01 | Property | Corporate Woods - Building 82 | Lathrop & Gage, LLP | 39,993 | 1/31/2023 | Berkley Insurance Company | 10,051 | 9/30/2022 | |||
| 4.02 | Property | Corporate Woods - Building 40 | QC Holdings, Inc. | 39,022 | 10/31/2017 | Sanders Warren & Russell LLP | 19,774 | 1/31/2021 | |||
| 4.03 | Property | Corporate Woods - Building 84 | Hovey Williams LLP | 20,990 | 11/30/2019 | McDonald’s Corporation | 14,561 | 7/31/2020 | |||
| 4.04 | Property | Corporate Woods - Building 32 | Pharmion LLC | 29,591 | 1/31/2018 | Time Warner Cable Midwest LLC | 19,871 | 12/31/2020 | |||
| 4.05 | Property | Corporate Woods - Building 34 | Vendor Credentialing Service LLC dba symplr | 30,823 | 8/31/2024 | Ace American Insurance Company dba Chubb Ins | 16,550 | 12/31/2021 | |||
| 4.06 | Property | Corporate Woods - Building 14 | Anesthesia Associates of KC Inc | 12,564 | 9/30/2018 | Transport Funding, LLC | 9,430 | 6/30/2022 | |||
| 4.07 | Property | Corporate Woods - Building 70 | Selective Site Consultants, Inc. | 17,585 | 2/28/2018 | Unitas Global | 8,665 | 1/31/2025 | |||
| 4.08 | Property | Corporate Woods - Building 9 | Cinema Scene Mrktg & Promo LLC | 10,722 | 4/30/2022 | Perfect Output of Kansas City, LLC | 7,614 | 9/30/2018 | |||
| 4.09 | Property | Corporate Woods - Building 6 | HYLA Technology Solutions, LLC fka E-Recycling, LLC | 18,522 | 3/31/2019 | Physicians Business Network, Inc. | 18,522 | 8/31/2020 | |||
| 4.10 | Property | Corporate Woods - Building 12 | Massachusetts Mutual Life Insurance Company | 12,418 | 11/30/2023 | Go Local LLC | 8,697 | 12/31/2019 | |||
| 4.11 | Property | Corporate Woods - Building 27 | Agrex Inc | 16,550 | 3/31/2018 | Overland Solutions Inc | 16,550 | 4/30/2020 | |||
| 4.12 | Property | Corporate Woods - Building 51 | The IMA Financial Group Inc | 15,783 | 12/31/2022 | Fisher, Patterson, Sayler & Smith, LLP | 8,205 | 6/30/2022 | |||
| 4.13 | Property | Corporate Woods - Building 55 | Mersoft Corporation | 5,433 | 3/31/2021 | York Risk Services Holding Corp. | 5,170 | 1/31/2021 | |||
| 4.14 | Property | Corporate Woods - Building 65 | First Watch of Kansas, Inc. | 4,431 | 9/30/2020 | Aspen Salon & Spa | 3,352 | 2/29/2024 | |||
| 4.15 | Property | Corporate Woods - Building 3 | Liberty Mutual Insurance Company | 6,275 | 2/28/2022 | USA Adventures of Kansas, LLC | 4,969 | 3/31/2019 | |||
| 4.16 | Property | Corporate Woods - Building 75 | United Wisconsin Insurance Company | 4,931 | 6/30/2022 | Strategic AR LLC | 4,850 | 10/1/2022 | |||
| 5 | Loan | 28, 29 | CREFI | Citi Real Estate Funding Inc. | Bank of America Plaza | Dickinson Wright | 87,473 | 5/31/2028 | CareTech Solutions, Inc. | 29,803 | 4/30/2023 |
| 6 | Loan | 8, 13, 30, 31, 32 | CREFI, Barclays Bank PLC | Citi Real Estate Funding Inc.; Barclays Bank PLC; Bank of America N.A. | Mall of Louisiana | Dick’s Sporting Goods | 74,061 | 1/31/2019 | Main Event | 46,900 | 6/30/2028 |
| 7 | Loan | 33 | PCC | Principal Commercial Capital | The Grove at Shrewsbury | Anthropologie | 12,000 | 1/31/2023 | Pottery Barn | 11,235 | 1/31/2025 |
| 8 | Loan | 8, 34, 35, 36 | Barclays Bank PLC; SMF V | JPMorgan Chase Bank; Bank of America, N.A.; Barclays Bank PLC; Deutsche Bank AG | Starwood Capital Group Hotel Portfolio | ||||||
| 8.01 | Property | Larkspur Landing Sunnyvale | NAP | NAP | |||||||
| 8.02 | Property | Larkspur Landing Milpitas | NAP | NAP | |||||||
| 8.03 | Property | Larkspur Landing Campbell | NAP | NAP | |||||||
| 8.04 | Property | Larkspur Landing San Francisco | NAP | NAP | |||||||
| 8.05 | Property | Larkspur Landing Pleasanton | NAP | NAP | |||||||
| 8.06 | Property | Larkspur Landing Bellevue | NAP | NAP | |||||||
| 8.07 | Property | Larkspur Landing Sacramento | NAP | NAP | |||||||
| 8.08 | Property | Hampton Inn Ann Arbor North | NAP | NAP | |||||||
| 8.09 | Property | Larkspur Landing Hillsboro | NAP | NAP | |||||||
| 8.10 | Property | Larkspur Landing Renton | NAP | NAP | |||||||
| 8.11 | Property | Holiday Inn Arlington Northeast Rangers Ballpark | NAP | NAP | |||||||
| 8.12 | Property | Residence Inn Toledo Maumee | NAP | NAP | |||||||
| 8.13 | Property | Residence Inn Williamsburg | NAP | NAP | |||||||
| 8.14 | Property | Hampton Inn Suites Waco South | NAP | NAP | |||||||
| 8.15 | Property | Holiday Inn Louisville Airport Fair Expo | NAP | NAP | |||||||
| 8.16 | Property | Courtyard Tyler | NAP | NAP | |||||||
| 8.17 | Property | Hilton Garden Inn Edison Raritan Center | NAP | NAP | |||||||
| 8.18 | Property | Hilton Garden Inn St Paul Oakdale | NAP | NAP | |||||||
| 8.19 | Property | Residence Inn Grand Rapids West | NAP | NAP | |||||||
| 8.20 | Property | Peoria, AZ Residence Inn | NAP | NAP | |||||||
| 8.21 | Property | Hampton Inn Suites Bloomington Normal | NAP | NAP | |||||||
| 8.22 | Property | Courtyard Chico | NAP | NAP | |||||||
| 8.23 | Property | Hampton Inn Suites Kokomo | NAP | NAP | |||||||
| 8.24 | Property | Hampton Inn Suites South Bend | NAP | NAP |
| A-1-25 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Second Largest Tenant | Second Largest Tenant Sq Ft | Second Largest Tenant Lease Expiration (6) | Third Largest Tenant | Third Largest Tenant Sq Ft | Third Largest Tenant Lease Expiration (6) |
| 8.25 | Property | Courtyard Wichita Falls | NAP | NAP | |||||||
| 8.26 | Property | Hampton Inn Morehead | NAP | NAP | |||||||
| 8.27 | Property | Residence Inn Chico | NAP | NAP | |||||||
| 8.28 | Property | Courtyard Lufkin | NAP | NAP | |||||||
| 8.29 | Property | Hampton Inn Carlisle | NAP | NAP | |||||||
| 8.30 | Property | Springhill Suites Williamsburg | NAP | NAP | |||||||
| 8.31 | Property | Fairfield Inn Bloomington | NAP | NAP | |||||||
| 8.32 | Property | Waco Residence Inn | NAP | NAP | |||||||
| 8.33 | Property | Holiday Inn Express Fishers | NAP | NAP | |||||||
| 8.34 | Property | Larkspur Landing Folsom | NAP | NAP | |||||||
| 8.35 | Property | Springhill Suites Chicago Naperville Warrenville | NAP | NAP | |||||||
| 8.36 | Property | Holiday Inn Express & Suites Paris | NAP | NAP | |||||||
| 8.37 | Property | Toledo Homewood Suites | NAP | NAP | |||||||
| 8.38 | Property | Grand Rapids Homewood Suites | NAP | NAP | |||||||
| 8.39 | Property | Cheyenne Fairfield Inn and Suites | NAP | NAP | |||||||
| 8.40 | Property | Fairfield Inn Laurel | NAP | NAP | |||||||
| 8.41 | Property | Courtyard Akron Stow | NAP | NAP | |||||||
| 8.42 | Property | Larkspur Landing Roseville | NAP | NAP | |||||||
| 8.43 | Property | Towneplace Suites Bloomington | NAP | NAP | |||||||
| 8.44 | Property | Hampton Inn Danville | NAP | NAP | |||||||
| 8.45 | Property | Holiday Inn Norwich | NAP | NAP | |||||||
| 8.46 | Property | Hampton Inn Suites Longview North | NAP | NAP | |||||||
| 8.47 | Property | Springhill Suites Peoria Westlake | NAP | NAP | |||||||
| 8.48 | Property | Hampton Inn Suites Buda | NAP | NAP | |||||||
| 8.49 | Property | Shawnee Hampton Inn | NAP | NAP | |||||||
| 8.50 | Property | Racine Fairfield Inn | NAP | NAP | |||||||
| 8.51 | Property | Hampton Inn Selinsgrove Shamokin Dam | NAP | NAP | |||||||
| 8.52 | Property | Holiday Inn Express & Suites Terrell | NAP | NAP | |||||||
| 8.53 | Property | Westchase Homewood Suites | NAP | NAP | |||||||
| 8.54 | Property | Holiday Inn Express & Suites Tyler South | NAP | NAP | |||||||
| 8.55 | Property | Holiday Inn Express & Suites Huntsville | NAP | NAP | |||||||
| 8.56 | Property | Hampton Inn Sweetwater | NAP | NAP | |||||||
| 8.57 | Property | Comfort Suites Buda Austin South | NAP | NAP | |||||||
| 8.58 | Property | Fairfield Inn & Suites Weatherford | NAP | NAP | |||||||
| 8.59 | Property | Holiday Inn Express & Suites Altus | NAP | NAP | |||||||
| 8.60 | Property | Comfort Inn & Suites Paris | NAP | NAP | |||||||
| 8.61 | Property | Hampton Inn Suites Decatur | NAP | NAP | |||||||
| 8.62 | Property | Holiday Inn Express & Suites Texarkana East | NAP | NAP | |||||||
| 8.63 | Property | Mankato Fairfield Inn | NAP | NAP | |||||||
| 8.64 | Property | Candlewood Suites Texarkana | NAP | NAP | |||||||
| 8.65 | Property | Country Inn & Suites Houston Intercontinental Airport East | NAP | NAP | |||||||
| 9 | Loan | 37 | SMF V | Starwood Mortgage Capital LLC | Grant Building | Hillman Co. | 34,531 | 6/30/2018 | Sisterson & Company | 25,981 | 5/31/2019 |
| 10 | Loan | 38, 39 | CREFI | Citi Real Estate Funding Inc. | Ann Arbor Mixed Use Portfolio | ||||||
| 10.01 | Property | McKinley Towne Centre | Think Tech, Inc. d/b/a TD Ameritrade | 23,849 | 7/31/2026 | Bodman PLC | 12,522 | 11/30/2018 | |||
| 10.02 | Property | Liberty Square | The Regents of the University of Michigan | 21,800 | 12/31/2022 | Tomukun Noodle Bar-Office | 6,631 | 8/31/2028 | |||
| 11 | Loan | 8, 27, 40, 41, 42, 43 | SMF V | Starwood Mortgage Capital LLC | Visions Hotel Portfolio | ||||||
| 11.01 | Property | Holiday Inn Express & Suites Buffalo | NAP | NAP | |||||||
| 11.02 | Property | Hampton Inn Potsdam | NAP | NAP | |||||||
| 11.03 | Property | Hampton Inn & Suites Utica | NAP | NAP | |||||||
| 11.04 | Property | Fairfield Inn & Suites Olean | NAP | NAP | |||||||
| 11.05 | Property | Hampton Inn & Suites East Aurora | NAP | NAP | |||||||
| 11.06 | Property | Fairfield Inn & Suites Binghamton | NAP | NAP | |||||||
| 11.07 | Property | Fairfield Inn & Suites Rochester South | NAP | NAP | |||||||
| 11.08 | Property | Fairfield Inn & Suites Albany | NAP | NAP | |||||||
| 11.09 | Property | Fairfield Inn & Suites Corning | NAP | NAP | |||||||
| 11.10 | Property | Fairfield Inn & Suites Rochester West/Greece | NAP | NAP | |||||||
| 12 | Loan | 8, 44, 45 | CREFI | Citi Real Estate Funding Inc.; Wells Fargo Bank, National Association | Pleasant Prairie Premium Outlets | Old Navy | 16,115 | 1/31/2022 | Under Armour | 11,250 | 9/30/2025 |
| 13 | Loan | 8, 30, 46, 47 | Barclays Bank PLC | Morgan Stanley Bank, N.A.; Wells Fargo Bank, N.A.; Barclays Bank PLC | Lakeside Shopping Center | Macy’s | 229,520 | 1/31/2029 | JC Penney | 203,410 | 11/30/2022 |
| 14 | Loan | Barclays Bank PLC | Barclays Bank PLC | 440 Mamaroneck Avenue | Sprague/Castle Oil | 17,018 | 5/31/2023 | The Plastic Surgery Center of Westchester | 10,891 | 1/31/2023 | |
| 15 | Loan | 48 | SMF V | Starwood Mortgage Capital LLC | Mesa Grand Shopping Center | PetSmart | 26,352 | 1/31/2020 | Office Max | 23,530 | 1/31/2020 |
| 16 | Loan | 8, 49, 50, 51, 52 | Barclays Bank PLC | Goldman Sachs Mortgage Company; Barclays Bank PLC | Long Island Prime Portfolio - Uniondale | ||||||
| 16.01 | Property | RXR Plaza | Flushing Bank | 90,877 | 12/31/2026 | Rivkin Radler LLC | 84,736 | 6/30/2023 | |||
| 16.02 | Property | Omni | Congdon Flaherty O’Callaghan | 67,109 | 12/31/2018 | Long Island Power Authority | 50,897 | 4/30/2025 | |||
| 17 | Loan | CREFI | Citi Real Estate Funding Inc. | Mars Petcare Storage & Distribution Center | NAP | NAP | |||||
| 18 | Loan | PCC | Principal Commercial Capital | Bradley Business Center | Collector’s Car Garage | 58,914 | 9/30/2021 | Power Home | 31,129 | 1/31/2025 | |
| 19 | Loan | 53, 54, 55, 56, 57 | PCC | Principal Commercial Capital | 3901 North First Street | NAP | NAP | ||||
| 20 | Loan | 58, 59, 60, 61 | CREFI | Citi Real Estate Funding Inc. | Canyon Portal | Canyon Breeze Restaurant | 6,870 | 12/31/2072 | Earthbound Trading | 3,264 | 2/28/2021 |
| 21 | Loan | 8, 62, 63 | PCC | Principal Commercial Capital | Scripps Center | Thompson Hine LLP | 53,066 | 12/31/2020 | Graydon Head & Ritchey | 38,508 | 6/30/2032 |
| 22 | Loan | 64 | PCC | Principal Commercial Capital | Victoria Park Shoppes | Victoria Park Animal Hospital | 3,416 | 11/30/2020 | Shuck N Dive | 3,376 | 6/30/2022 |
| 23 | Loan | 65 | PCC | Principal Commercial Capital | 1450 Veterans | DPR Sublease/Various | 13,097 | 3/31/2022 | NAP | ||
| 24 | Loan | 66, 67 | PCC | Principal Commercial Capital | Westerre I and II | Interbake Foods, LLC | 11,995 | 8/31/2020 | Batzli, Stiles, Butler, PC | 11,901 | 8/31/2019 |
| A-1-26 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Second Largest Tenant | Second Largest Tenant Sq Ft | Second Largest Tenant Lease Expiration (6) | Third Largest Tenant | Third Largest Tenant Sq Ft | Third Largest Tenant Lease Expiration (6) |
| 25 | Loan | 8, 68, 69, 70, 71, 72 | Barclays Bank PLC | Rialto Mortgage Finance, LLC; Citigroup Global Markets Realty Corp.; Barclays Bank PLC | Atlanta and Anchorage Hotel Portfolio | ||||||
| 25.01 | Property | Hilton Anchorage | NAP | NAP | |||||||
| 25.02 | Property | Renaissance Concourse Atlanta Airport Hotel | NAP | NAP | |||||||
| 26 | Loan | PCC | Principal Commercial Capital | The Falls at Snake River Landing | NAP | NAP | |||||
| 27 | Loan | 8, 73, 74, 75 | Barclays Bank PLC | JP Morgan Chase Bank, Natixis Real Estate Capital LLC, Deutsche Bank AG, Societe Generale, Barclays Bank PLC | 245 Park Avenue | JPMorgan Chase Bank, National Association | 225,438 | 10/31/2022 | Major League Baseball | 220,565 | 10/31/2022 |
| 28 | Loan | 76 | PCC | Principal Commercial Capital | 888 Tennessee | NAP | NAP | ||||
| 29 | Loan | PCC | Principal Commercial Capital | Low Country Village | Big Lots | 25,080 | 1/31/2020 | Michael’s Stores Inc | 21,360 | 2/28/2019 | |
| 30 | Loan | 77, 78 | SMF V | Starwood Mortgage Capital LLC | 215 & Town Center | Black & Lobello Law Firm | 9,982 | 2/28/2020 | Plaza Bank | 7,111 | 12/31/2023 |
| 31 | Loan | 79, 80 | PCC | Principal Commercial Capital | Ocean City Shopping Center | Blue Waves | 8,000 | 8/31/2026 | Long and Foster | 5,304 | 6/30/2019 |
| 32 | Loan | 81, 82 | SMF V | Starwood Mortgage Capital LLC | Pangea 17 | ||||||
| 32.01 | Property | 1807 South Saint Louis Avenue | NAP | NAP | |||||||
| 32.02 | Property | 1145 North Austin Boulevard | NAP | NAP | |||||||
| 32.03 | Property | 136 East 155th Street | NAP | NAP | |||||||
| 32.04 | Property | 1501 East 68th Street | NAP | NAP | |||||||
| 32.05 | Property | 7300 South Yates Boulevard | NAP | NAP | |||||||
| 32.06 | Property | 14123 South Tracy Avenue | NAP | NAP | |||||||
| 32.07 | Property | 7925 South Phillips Avenue | NAP | NAP | |||||||
| 32.08 | Property | 8000 South Ellis Avenue | NAP | NAP | |||||||
| 32.09 | Property | 13256 South Prairie Avenue | NAP | NAP | |||||||
| 32.10 | Property | 8101 South Justine Street | NAP | NAP | |||||||
| 32.11 | Property | 7135 South Blackstone Avenue | NAP | NAP | |||||||
| 32.12 | Property | 320 North Mason Avenue | NAP | NAP | |||||||
| 32.13 | Property | 410 East 107th Street | NAP | NAP | |||||||
| 32.14 | Property | 1257 South Christiana Avenue | NAP | NAP | |||||||
| 32.15 | Property | 10933 South Vernon Avenue | NAP | NAP | |||||||
| 32.16 | Property | 8040 South Vernon Avenue | NAP | NAP | |||||||
| 32.17 | Property | 12000 South Eggleston Avenue | NAP | NAP | |||||||
| 32.18 | Property | 2041 East 75th Street | NAP | NAP | |||||||
| 32.19 | Property | 219 East 68th Street | NAP | NAP | |||||||
| 32.20 | Property | 8751 South Cottage Grove Avenue | NAP | NAP | |||||||
| 32.21 | Property | 7159 South Wabash Avenue | NAP | NAP | |||||||
| 33 | Loan | 83, 84 | SMF V | Starwood Mortgage Capital LLC | Tampa Bay Industrial | ||||||
| 33.01 | Property | Bay Tec Center | Intermatrix Incorporated | 14,008 | 11/30/2020 | PSS World Medical, Inc (McKesson Corp) | 11,518 | 11/30/2021 | |||
| 33.02 | Property | Airport Corporate Center | Ameja Delivery & Moving Service, LLC | 7,200 | 11/30/2022 | Bay Area Copier Rental, Inc | 5,062 | 4/30/2019 | |||
| 34 | Loan | 85 | PCC | Principal Commercial Capital | Springhill Suites Denton | NAP | NAP | ||||
| 35 | Loan | CREFI | Citi Real Estate Funding Inc. | The Oaks at Palomar | Laurelwood Industries Inc. | 12,754 | 7/31/2021 | Cryterion Medical, Inc. | 9,805 | 5/31/2022 | |
| 36 | Loan | CREFI | Citi Real Estate Funding Inc. | Royal Oaks Shopping Center | Harbor Freight Tools | 15,075 | 3/31/2022 | Prudential Tropical Realty | 6,720 | 6/30/2019 | |
| 37 | Loan | Barclays Bank PLC | Barclays Bank PLC | Foothills Health Center | TRCC-RAY Rd, Inc (Triple R Childcare) | 8,180 | 1/31/2021 | A-Z Tech Radiology & Open MRI | 5,095 | 1/31/2021 | |
| 38 | Loan | Barclays Bank PLC | Barclays Bank PLC | Lindbergh Plaza | Hooter’s | 5,515 | 9/30/2024 | CiCi’s Pizza | 4,855 | 8/31/2019 | |
| 39 | Loan | 86 | PCC | Principal Commercial Capital | Fox Run Apartments | NAP | NAP | ||||
| 40 | Loan | SMF V | Starwood Mortgage Capital LLC | 117 East Washington | Hensley Legal | 15,822 | 3/31/2021 | Fogo De Chao Churrascaria | 13,568 | 5/6/2023 | |
| 41 | Loan | CREFI | Citi Real Estate Funding Inc. | Bryan Woods Apartments | NAP | NAP | |||||
| 42 | Loan | SMF V | Starwood Mortgage Capital LLC | American Mini Storage - Converse | NAP | NAP | |||||
| 43 | Loan | CREFI | Citi Real Estate Funding Inc. | The Shops at Fayette Crossing | Applebee’s | 5,161 | 12/31/2027 | Rent-A-Center | 4,200 | 1/31/2023 | |
| 44 | Loan | 87 | SMF V | Starwood Mortgage Capital LLC | Hampton Inn Richland | NAP | NAP | ||||
| 45 | Loan | Barclays Bank PLC | Barclays Bank PLC | Ohio Retail Portfolio - Discount Drug Mart Plaza | |||||||
| 45.01 | Property | Parma Heights Plaza | Western Provisions | 4,400 | 6/30/2021 | Tan Techniques | 2,375 | 11/30/2020 | |||
| 45.02 | Property | Upper Sandusky Plaza | Rent-A-Center | 4,389 | 6/30/2021 | Alliance Staffing Solutions | 1,811 | 01/31/2018 | |||
| 46 | Loan | 88 | SMF V | Starwood Mortgage Capital LLC | Kohls White Lake | NAP | NAP | ||||
| 47 | Loan | SMF V | Starwood Mortgage Capital LLC | Las Brisas Apartments | NAP | NAP | |||||
| 48 | Loan | SMF V | Starwood Mortgage Capital LLC | Mountain Cactus Ranch | NAP | NAP | |||||
| 49 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Columbia, SC | NAP | NAP | |||||
| 50 | Loan | Barclays Bank PLC | Barclays Bank PLC | 1000 South Sherman Street | City of Clinton Chamber of Commerce | 340 | MTM | City of Clinton Fire Department | 340 | MTM | |
| 51 | Loan | CREFI | Citi Real Estate Funding Inc. | StorQuest Corona | NAP | NAP | |||||
| 52 | Loan | 89, 90 | CREFI | Citi Real Estate Funding Inc. | St. Petersburg MHC Portfolio | ||||||
| 52.01 | Property | Westgate Manor MHC | NAP | NAP | |||||||
| 52.02 | Property | Villa Plumosa MHC | NAP | NAP | |||||||
| 53 | Loan | CREFI | Citi Real Estate Funding Inc. | CSS Rohnert Park | NAP | NAP |
| A-1-27 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Fourth Largest Tenant | Fourth Largest Tenant Sq Ft | Fourth Largest Tenant Lease Expiration (6) | Fifth Largest Tenant | Fifth Largest Tenant Sq Ft | Fifth Largest Tenant Lease Expiration (6) | Environmental Phase I Report Date | Environmental Phase II Y/N |
| 1 | Loan | 8, 9, 10, 11 | Barclays Bank PLC | Barclays Bank PLC | 225 & 233 Park Avenue South | T. Rowe Price | 13,450 | 3/31/2028 | WB Wood | 13,397 | 12/31/2022 | 4/13/2017 | No |
| 2 | Loan | 8, 12, 13, 14, 15, 16, 17 | CGMRC | Citigroup Global Markets Realty Corp. | General Motors Building | Apple | 105,748 | 1/31/2034 | BAMCO | 105,579 | 5/31/2035 | 5/9/2017 | No |
| 3 | Loan | 8, 18, 19, 20 | SMF V | Starwood Mortgage Capital LLC | 9-19 9th Avenue | NAP | NAP | 6/27/2017 | No | ||||
| 4 | Loan | 8, 21, 22, 23, 24, 25, 26, 27 | CREFI | Citi Real Estate Funding Inc.; Morgan Stanley Bank N.A. | Corporate Woods Portfolio | ||||||||
| 4.01 | Property | Corporate Woods - Building 82 | Lincoln National Life Insurance Company | 8,127 | 8/31/2021 | Toyota Motor Credit Corporation | 8,102 | 3/31/2018 | 8/9/2017 | No | |||
| 4.02 | Property | Corporate Woods - Building 40 | Spencer Fane LLP | 16,157 | 11/30/2019 | Searles Valley Minerals Operations, Inc. | 14,872 | 2/29/2020 | 8/9/2017 | No | |||
| 4.03 | Property | Corporate Woods - Building 84 | Sirius Computer Solutions, Inc | 13,338 | 7/31/2021 | Met Life Agricultural Inv. | 12,997 | 5/31/2019 | 8/9/2017 | No | |||
| 4.04 | Property | Corporate Woods - Building 32 | Foulston Siefkin LLP | 19,871 | 4/30/2022 | Ascension Insurance, Inc. | 13,671 | 5/31/2019 | 8/9/2017 | No | |||
| 4.05 | Property | Corporate Woods - Building 34 | KBP Investments Inc. | 16,550 | 6/30/2023 | NAP | 8/9/2017 | No | |||||
| 4.06 | Property | Corporate Woods - Building 14 | Zoom Video Communications, Inc. | 9,176 | 10/31/2019 | Performance Technologies Inc | 7,886 | 6/30/2018 | 8/9/2017 | No | |||
| 4.07 | Property | Corporate Woods - Building 70 | Pershing Yoakley & Associates, P.C. | 3,595 | 2/28/2018 | Synergy Search Group, LLC | 2,386 | 9/30/2022 | 8/9/2017 | No | |||
| 4.08 | Property | Corporate Woods - Building 9 | Oracle America, Inc. | 6,179 | 3/31/2022 | Paragaon Capital Management | 6,023 | 3/31/2027 | 8/9/2017 | No | |||
| 4.09 | Property | Corporate Woods - Building 6 | Affinis Corp | 9,614 | 2/28/2023 | The Nolan Company | 6,827 | 2/28/2022 | 8/9/2017 | No | |||
| 4.10 | Property | Corporate Woods - Building 12 | AECOM | 5,445 | 11/30/2018 | Couch Pierce King & Wharton Chartered | 2,630 | 7/31/2020 | 8/9/2017 | No | |||
| 4.11 | Property | Corporate Woods - Building 27 | RubinBrown LLP | 13,261 | 1/31/2019 | Apex Systems, Inc. | 6,204 | 9/30/2022 | 8/9/2017 | No | |||
| 4.12 | Property | Corporate Woods - Building 51 | Ferree, Bunn, Rundberg & Ridgway, Chtd. | 7,048 | 1/31/2019 | Platinum Realty, LLC | 6,327 | 10/31/2020 | 8/9/2017 | No | |||
| 4.13 | Property | Corporate Woods - Building 55 | Adam & McDonald PA | 4,964 | 5/31/2020 | Commodity Specialists Company | 4,286 | 10/31/2019 | 8/9/2017 | No | |||
| 4.14 | Property | Corporate Woods - Building 65 | Kulture Kurry LLC | 3,013 | 12/31/2019 | Chipotle Mexican Grill of Kansas, L.L.C. | 2,827 | 2/28/2018 | 8/9/2017 | No | |||
| 4.15 | Property | Corporate Woods - Building 3 | OMNI Employment Management Services, LLC | 4,580 | 5/31/2020 | Dissinger Reed, LLC | 4,402 | 11/30/2019 | 8/9/2017 | No | |||
| 4.16 | Property | Corporate Woods - Building 75 | Diebold, Incorporated | 4,350 | 9/30/2018 | United Fidelity Funding Corp. | 3,866 | 12/31/2017 | 8/9/2017 | No | |||
| 5 | Loan | 28, 29 | CREFI | Citi Real Estate Funding Inc. | Bank of America Plaza | Horizon Global Company | 24,142 | 10/31/2027 | BDO | 21,418 | 4/30/2027 | 7/25/2017 | No |
| 6 | Loan | 8, 13, 30, 31, 32 | CREFI, Barclays Bank PLC | Citi Real Estate Funding Inc.; Barclays Bank PLC; Bank of America N.A. | Mall of Louisiana | Nordstrom Rack | 30,002 | 9/30/2025 | Forever 21 | 26,885 | 1/31/2019 | 7/24/2017 | No |
| 7 | Loan | 33 | PCC | Principal Commercial Capital | The Grove at Shrewsbury | Gap. Gap Kids. babyGap | 10,859 | 12/31/2021 | Banana Republic | 8,000 | 1/31/2022 | 7/20/2017 | No |
| 8 | Loan | 8, 34, 35, 36 | Barclays Bank PLC; SMF V | JPMorgan Chase Bank; Bank of America, N.A.; Barclays Bank PLC; Deutsche Bank AG | Starwood Capital Group Hotel Portfolio | ||||||||
| 8.01 | Property | Larkspur Landing Sunnyvale | NAP | NAP | 4/26/2017 | No | |||||||
| 8.02 | Property | Larkspur Landing Milpitas | NAP | NAP | 4/19/2017 | No | |||||||
| 8.03 | Property | Larkspur Landing Campbell | NAP | NAP | 4/19/2017 | No | |||||||
| 8.04 | Property | Larkspur Landing San Francisco | NAP | NAP | 4/26/2017 | No | |||||||
| 8.05 | Property | Larkspur Landing Pleasanton | NAP | NAP | 4/27/2017 | No | |||||||
| 8.06 | Property | Larkspur Landing Bellevue | NAP | NAP | 4/21/2017 | No | |||||||
| 8.07 | Property | Larkspur Landing Sacramento | NAP | NAP | 4/21/2017 | No | |||||||
| 8.08 | Property | Hampton Inn Ann Arbor North | NAP | NAP | 4/28/2017 | No | |||||||
| 8.09 | Property | Larkspur Landing Hillsboro | NAP | NAP | 4/19/2017 | No | |||||||
| 8.10 | Property | Larkspur Landing Renton | NAP | NAP | 4/26/2017 | No | |||||||
| 8.11 | Property | Holiday Inn Arlington Northeast Rangers Ballpark | NAP | NAP | 4/4/2017 | No | |||||||
| 8.12 | Property | Residence Inn Toledo Maumee | NAP | NAP | 4/20/2017 | No | |||||||
| 8.13 | Property | Residence Inn Williamsburg | NAP | NAP | 4/28/2017 | No | |||||||
| 8.14 | Property | Hampton Inn Suites Waco South | NAP | NAP | 4/5/2017 | No | |||||||
| 8.15 | Property | Holiday Inn Louisville Airport Fair Expo | NAP | NAP | 4/25/2017 | No | |||||||
| 8.16 | Property | Courtyard Tyler | NAP | NAP | 3/29/2017 | No | |||||||
| 8.17 | Property | Hilton Garden Inn Edison Raritan Center | NAP | NAP | 4/20/2017 | No | |||||||
| 8.18 | Property | Hilton Garden Inn St Paul Oakdale | NAP | NAP | 4/18/2017 | No | |||||||
| 8.19 | Property | Residence Inn Grand Rapids West | NAP | NAP | 4/19/2017 | No | |||||||
| 8.20 | Property | Peoria, AZ Residence Inn | NAP | NAP | 4/8/2017 | No | |||||||
| 8.21 | Property | Hampton Inn Suites Bloomington Normal | NAP | NAP | 4/28/2017 | No | |||||||
| 8.22 | Property | Courtyard Chico | NAP | NAP | 4/21/2017 | No | |||||||
| 8.23 | Property | Hampton Inn Suites Kokomo | NAP | NAP | 4/17/2017 | No | |||||||
| 8.24 | Property | Hampton Inn Suites South Bend | NAP | NAP | 4/21/2017 | No |
| A-1-28 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Fourth Largest Tenant | Fourth Largest Tenant Sq Ft | Fourth Largest Tenant Lease Expiration (6) | Fifth Largest Tenant | Fifth Largest Tenant Sq Ft | Fifth Largest Tenant Lease Expiration (6) | Environmental Phase I Report Date | Environmental Phase II Y/N |
| 8.25 | Property | Courtyard Wichita Falls | NAP | NAP | 4/2/2017 | No | |||||||
| 8.26 | Property | Hampton Inn Morehead | NAP | NAP | 4/19/2017 | No | |||||||
| 8.27 | Property | Residence Inn Chico | NAP | NAP | 4/19/2017 | No | |||||||
| 8.28 | Property | Courtyard Lufkin | NAP | NAP | 4/3/2017 | No | |||||||
| 8.29 | Property | Hampton Inn Carlisle | NAP | NAP | 4/25/2017 | No | |||||||
| 8.30 | Property | Springhill Suites Williamsburg | NAP | NAP | 4/21/2017 | No | |||||||
| 8.31 | Property | Fairfield Inn Bloomington | NAP | NAP | 4/20/2017 | No | |||||||
| 8.32 | Property | Waco Residence Inn | NAP | NAP | 4/11/2017 | No | |||||||
| 8.33 | Property | Holiday Inn Express Fishers | NAP | NAP | 4/26/2017 | No | |||||||
| 8.34 | Property | Larkspur Landing Folsom | NAP | NAP | 4/28/2017 | No | |||||||
| 8.35 | Property | Springhill Suites Chicago Naperville Warrenville | NAP | NAP | 4/27/2017 | No | |||||||
| 8.36 | Property | Holiday Inn Express & Suites Paris | NAP | NAP | 4/7/2017 | No | |||||||
| 8.37 | Property | Toledo Homewood Suites | NAP | NAP | 4/3/2017 | No | |||||||
| 8.38 | Property | Grand Rapids Homewood Suites | NAP | NAP | 4/4/2017 | No | |||||||
| 8.39 | Property | Cheyenne Fairfield Inn and Suites | NAP | NAP | 4/10/2017 | No | |||||||
| 8.40 | Property | Fairfield Inn Laurel | NAP | NAP | 4/19/2017 | No | |||||||
| 8.41 | Property | Courtyard Akron Stow | NAP | NAP | 4/15/2017 | No | |||||||
| 8.42 | Property | Larkspur Landing Roseville | NAP | NAP | 4/28/2017 | No | |||||||
| 8.43 | Property | Towneplace Suites Bloomington | NAP | NAP | 4/25/2017 | No | |||||||
| 8.44 | Property | Hampton Inn Danville | NAP | NAP | 4/20/2017 | No | |||||||
| 8.45 | Property | Holiday Inn Norwich | NAP | NAP | 4/21/2017 | No | |||||||
| 8.46 | Property | Hampton Inn Suites Longview North | NAP | NAP | 4/3/2017 | No | |||||||
| 8.47 | Property | Springhill Suites Peoria Westlake | NAP | NAP | 4/28/2017 | No | |||||||
| 8.48 | Property | Hampton Inn Suites Buda | NAP | NAP | 4/5/2017 | No | |||||||
| 8.49 | Property | Shawnee Hampton Inn | NAP | NAP | 4/10/2017 | No | |||||||
| 8.50 | Property | Racine Fairfield Inn | NAP | NAP | 3/31/2017 | No | |||||||
| 8.51 | Property | Hampton Inn Selinsgrove Shamokin Dam | NAP | NAP | 4/21/2017 | No | |||||||
| 8.52 | Property | Holiday Inn Express & Suites Terrell | NAP | NAP | 4/7/2017 | No | |||||||
| 8.53 | Property | Westchase Homewood Suites | NAP | NAP | 4/10/2017 | No | |||||||
| 8.54 | Property | Holiday Inn Express & Suites Tyler South | NAP | NAP | 4/4/2017 | No | |||||||
| 8.55 | Property | Holiday Inn Express & Suites Huntsville | NAP | NAP | 4/7/2017 | No | |||||||
| 8.56 | Property | Hampton Inn Sweetwater | NAP | NAP | 4/7/2017 | No | |||||||
| 8.57 | Property | Comfort Suites Buda Austin South | NAP | NAP | 3/30/2017 | No | |||||||
| 8.58 | Property | Fairfield Inn & Suites Weatherford | NAP | NAP | 4/6/2017 | No | |||||||
| 8.59 | Property | Holiday Inn Express & Suites Altus | NAP | NAP | 4/5/2017 | No | |||||||
| 8.60 | Property | Comfort Inn & Suites Paris | NAP | NAP | 4/7/2017 | No | |||||||
| 8.61 | Property | Hampton Inn Suites Decatur | NAP | NAP | 4/5/2017 | No | |||||||
| 8.62 | Property | Holiday Inn Express & Suites Texarkana East | NAP | NAP | 4/3/2017 | No | |||||||
| 8.63 | Property | Mankato Fairfield Inn | NAP | NAP | 4/7/2017 | No | |||||||
| 8.64 | Property | Candlewood Suites Texarkana | NAP | NAP | 4/4/2017 | No | |||||||
| 8.65 | Property | Country Inn & Suites Houston Intercontinental Airport East | NAP | NAP | 4/7/2017 | No | |||||||
| 9 | Loan | 37 | SMF V | Starwood Mortgage Capital LLC | Grant Building | Rothman Gordon | 20,858 | 3/31/2020 | Zimmer Kunz, LLC | 16,422 | 1/31/2029 | 6/21/2017 | No |
| 10 | Loan | 38, 39 | CREFI | Citi Real Estate Funding Inc. | Ann Arbor Mixed Use Portfolio | ||||||||
| 10.01 | Property | McKinley Towne Centre | Penny W. Stamps School of Art | 7,979 | 2/8/2027 | Bar Louie | 6,161 | 5/31/2022 | 6/20/2017 | No | |||
| 10.02 | Property | Liberty Square | FedEx Office | 4,224 | 11/30/2022 | Barre Bee Fit of Michigan | 3,005 | 10/31/2021 | 6/20/2017 | No | |||
| 11 | Loan | 8, 27, 40, 41, 42, 43 | SMF V | Starwood Mortgage Capital LLC | Visions Hotel Portfolio | ||||||||
| 11.01 | Property | Holiday Inn Express & Suites Buffalo | NAP | NAP | 7/27/2017 | No | |||||||
| 11.02 | Property | Hampton Inn Potsdam | NAP | NAP | 7/27/2017 | No | |||||||
| 11.03 | Property | Hampton Inn & Suites Utica | NAP | NAP | 7/27/2017 | No | |||||||
| 11.04 | Property | Fairfield Inn & Suites Olean | NAP | NAP | 7/27/2017 | No | |||||||
| 11.05 | Property | Hampton Inn & Suites East Aurora | NAP | NAP | 7/27/2017 | No | |||||||
| 11.06 | Property | Fairfield Inn & Suites Binghamton | NAP | NAP | 7/27/2017 | No | |||||||
| 11.07 | Property | Fairfield Inn & Suites Rochester South | NAP | NAP | 7/27/2017 | No | |||||||
| 11.08 | Property | Fairfield Inn & Suites Albany | NAP | NAP | 7/27/2017 | No | |||||||
| 11.09 | Property | Fairfield Inn & Suites Corning | NAP | NAP | 7/27/2017 | No | |||||||
| 11.10 | Property | Fairfield Inn & Suites Rochester West/Greece | NAP | NAP | 7/27/2017 | No | |||||||
| 12 | Loan | 8, 44, 45 | CREFI | Citi Real Estate Funding Inc.; Wells Fargo Bank, National Association | Pleasant Prairie Premium Outlets | GAP Outlet | 11,000 | 1/31/2022 | Adidas/Rockport | 10,000 | 1/31/2027 | 7/28/2017 | No |
| 13 | Loan | 8, 30, 46, 47 | Barclays Bank PLC | Morgan Stanley Bank, N.A.; Wells Fargo Bank, N.A.; Barclays Bank PLC | Lakeside Shopping Center | Dick’s Sporting Goods | 36,667 | 1/31/2021 | Zara | 34,722 | 4/30/2028 | 6/13/2017 | No |
| 14 | Loan | Barclays Bank PLC | Barclays Bank PLC | 440 Mamaroneck Avenue | Stillman Management, Inc. | 7,993 | 11/30/2022 | Friedland Realty Inc. | 7,386 | 04/30/2020 | 6/5/2017 | No | |
| 15 | Loan | 48 | SMF V | Starwood Mortgage Capital LLC | Mesa Grand Shopping Center | Michaels | 22,784 | 3/31/2025 | Party City | 12,000 | 7/31/2019 | 4/26/2017 | No |
| 16 | Loan | 8, 49, 50, 51, 52 | Barclays Bank PLC | Goldman Sachs Mortgage Company; Barclays Bank PLC | Long Island Prime Portfolio - Uniondale | ||||||||
| 16.01 | Property | RXR Plaza | Ruskin Moscou Faltischek P.C. | 63,530 | 12/31/2026 | MBSC Securities Corporation | 63,119 | 9/30/2021 | 4/7/2017 | Yes | |||
| 16.02 | Property | Omni | Forchelli Curto Deegan | 44,785 | 7/31/2020 | Arbor Commercial Mortgage LLC | 36,488 | 2/28/2027 | 4/10/2017 | No | |||
| 17 | Loan | CREFI | Citi Real Estate Funding Inc. | Mars Petcare Storage & Distribution Center | NAP | NAP | 8/1/2017 | No | |||||
| 18 | Loan | PCC | Principal Commercial Capital | Bradley Business Center | IK Gymnastics | 24,225 | 10/31/2021 | Compass Health | 20,031 | 5/31/2023 | 3/1/2017 | No | |
| 19 | Loan | 53, 54, 55, 56, 57 | PCC | Principal Commercial Capital | 3901 North First Street | NAP | NAP | 5/10/2017 | No | ||||
| 20 | Loan | 58, 59, 60, 61 | CREFI | Citi Real Estate Funding Inc. | Canyon Portal | Cactus Carlos | 2,960 | 12/31/2022 | New Sedona Crystal Vortex | 2,676 | 10/31/2018 | 6/23/2017 | No |
| 21 | Loan | 8, 62, 63 | PCC | Principal Commercial Capital | Scripps Center | Ernst & Young U.S. LLP | 32,638 | 8/31/2019 | Office Key | 23,939 | 12/31/2021 | 12/16/2016 | No |
| 22 | Loan | 64 | PCC | Principal Commercial Capital | Victoria Park Shoppes | Christina Wan’s | 3,150 | 12/31/2019 | April N Patterson, DDS.PA | 2,093 | 3/31/2022 | 5/10/2017 | No |
| 23 | Loan | 65 | PCC | Principal Commercial Capital | 1450 Veterans | NAP | NAP | 6/9/2017 | No | ||||
| 24 | Loan | 66, 67 | PCC | Principal Commercial Capital | Westerre I and II | Comcast of Richmond, Inc. | 9,254 | 3/31/2021 | Bowman Consulting Group, Ltd. | 7,328 | 12/31/2022 | 6/21/2017 | No |
| A-1-29 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Fourth Largest Tenant | Fourth Largest Tenant Sq Ft | Fourth Largest Tenant Lease Expiration (6) | Fifth Largest Tenant | Fifth Largest Tenant Sq Ft | Fifth Largest Tenant Lease Expiration (6) | Environmental Phase I Report Date | Environmental Phase II Y/N |
| 25 | Loan | 8, 68, 69, 70, 71, 72 | Barclays Bank PLC | Rialto Mortgage Finance, LLC; Citigroup Global Markets Realty Corp.; Barclays Bank PLC | Atlanta and Anchorage Hotel Portfolio | ||||||||
| 25.01 | Property | Hilton Anchorage | NAP | NAP | 1/3/2017 | No | |||||||
| 25.02 | Property | Renaissance Concourse Atlanta Airport Hotel | NAP | NAP | 1/3/2017 | No | |||||||
| 26 | Loan | PCC | Principal Commercial Capital | The Falls at Snake River Landing | NAP | NAP | 6/7/2017 | No | |||||
| 27 | Loan | 8, 73, 74, 75 | Barclays Bank PLC | JP Morgan Chase Bank, Natixis Real Estate Capital LLC, Deutsche Bank AG, Societe Generale, Barclays Bank PLC | 245 Park Avenue | Angelo Gordon | 113,405 | 5/31/2026 | Rabobank | 109,657 | 9/30/2026 | 4/19/2017 | No |
| 28 | Loan | 76 | PCC | Principal Commercial Capital | 888 Tennessee | NAP | NAP | 6/19/2017 | No | ||||
| 29 | Loan | PCC | Principal Commercial Capital | Low Country Village | PetSmart | 19,107 | 4/30/2019 | Cost Plus World Market | 18,300 | 1/31/2021 | 6/9/2017 | No | |
| 30 | Loan | 77, 78 | SMF V | Starwood Mortgage Capital LLC | 215 & Town Center | The Calida Group | 5,468 | 12/31/2020 | Citywide Mortgage | 5,172 | 7/14/2022 | 6/27/2017 | No |
| 31 | Loan | 79, 80 | PCC | Principal Commercial Capital | Ocean City Shopping Center | Sherwin-Williams | 5,000 | 10/31/2022 | Crabcake Factory | 4,850 | 11/30/2026 | 3/28/2017 | No |
| 32 | Loan | 81, 82 | SMF V | Starwood Mortgage Capital LLC | Pangea 17 | ||||||||
| 32.01 | Property | 1807 South Saint Louis Avenue | NAP | NAP | 8/10/2017 | No | |||||||
| 32.02 | Property | 1145 North Austin Boulevard | NAP | NAP | 8/11/2017 | No | |||||||
| 32.03 | Property | 136 East 155th Street | NAP | NAP | 8/11/2017 | No | |||||||
| 32.04 | Property | 1501 East 68th Street | NAP | NAP | 8/9/2017 | No | |||||||
| 32.05 | Property | 7300 South Yates Boulevard | NAP | NAP | 8/10/2017 | No | |||||||
| 32.06 | Property | 14123 South Tracy Avenue | NAP | NAP | 8/11/2017 | No | |||||||
| 32.07 | Property | 7925 South Phillips Avenue | NAP | NAP | 8/8/2017 | No | |||||||
| 32.08 | Property | 8000 South Ellis Avenue | NAP | NAP | 8/11/2017 | No | |||||||
| 32.09 | Property | 13256 South Prairie Avenue | NAP | NAP | 8/9/2017 | No | |||||||
| 32.10 | Property | 8101 South Justine Street | NAP | NAP | 8/10/2017 | No | |||||||
| 32.11 | Property | 7135 South Blackstone Avenue | NAP | NAP | 8/8/2017 | No | |||||||
| 32.12 | Property | 320 North Mason Avenue | NAP | NAP | 8/11/2017 | No | |||||||
| 32.13 | Property | 410 East 107th Street | NAP | NAP | 8/8/2017 | No | |||||||
| 32.14 | Property | 1257 South Christiana Avenue | NAP | NAP | 8/8/2017 | No | |||||||
| 32.15 | Property | 10933 South Vernon Avenue | NAP | NAP | 8/11/2017 | No | |||||||
| 32.16 | Property | 8040 South Vernon Avenue | NAP | NAP | 8/10/2017 | No | |||||||
| 32.17 | Property | 12000 South Eggleston Avenue | NAP | NAP | 8/11/2017 | No | |||||||
| 32.18 | Property | 2041 East 75th Street | NAP | NAP | 8/11/2017 | No | |||||||
| 32.19 | Property | 219 East 68th Street | NAP | NAP | 8/10/2017 | No | |||||||
| 32.20 | Property | 8751 South Cottage Grove Avenue | NAP | NAP | 8/11/2017 | No | |||||||
| 32.21 | Property | 7159 South Wabash Avenue | NAP | NAP | 8/10/2017 | No | |||||||
| 33 | Loan | 83, 84 | SMF V | Starwood Mortgage Capital LLC | Tampa Bay Industrial | ||||||||
| 33.01 | Property | Bay Tec Center | FirstService Residential Florida Inc | 7,320 | 7/31/2020 | Critical System Solutions, LLC | 6,669 | 7/31/2021 | 6/20/2017 | No | |||
| 33.02 | Property | Airport Corporate Center | Aero-Med, Ltd | 4,800 | 12/31/2017 | Westcoast Computer Services, Inc | 4,780 | 8/31/2018 | 6/20/2017 | No | |||
| 34 | Loan | 85 | PCC | Principal Commercial Capital | Springhill Suites Denton | NAP | NAP | 6/22/2017 | No | ||||
| 35 | Loan | CREFI | Citi Real Estate Funding Inc. | The Oaks at Palomar | ARRK Product Development | 9,300 | 6/30/2023 | APT College, LLC | 6,394 | 5/31/2018 | 7/26/2017 | No | |
| 36 | Loan | CREFI | Citi Real Estate Funding Inc. | Royal Oaks Shopping Center | Shear Excellence Hair Academy | 5,650 | 12/31/2020 | Gym Locker | 3,850 | 1/31/2019 | 5/9/2017 | No | |
| 37 | Loan | Barclays Bank PLC | Barclays Bank PLC | Foothills Health Center | Maricopa Obstetrics & Gynecology | 4,896 | 06/30/2021 | AOR Management Company of Arizona, LLC | 3,415 | 04/30/2019 | 7/5/2017 | No | |
| 38 | Loan | Barclays Bank PLC | Barclays Bank PLC | Lindbergh Plaza | La Fiesta Mexican Restaurant | 2,616 | 10/31/2020 | La Tienda International Grocery | 2,545 | 06/30/2022 | 6/26/2017 | No | |
| 39 | Loan | 86 | PCC | Principal Commercial Capital | Fox Run Apartments | NAP | NAP | 4/13/2017 | No | ||||
| 40 | Loan | SMF V | Starwood Mortgage Capital LLC | 117 East Washington | NAP | NAP | 7/21/2017 | No | |||||
| 41 | Loan | CREFI | Citi Real Estate Funding Inc. | Bryan Woods Apartments | NAP | NAP | 8/3/2017 | No | |||||
| 42 | Loan | SMF V | Starwood Mortgage Capital LLC | American Mini Storage - Converse | NAP | NAP | 8/3/2017 | No | |||||
| 43 | Loan | CREFI | Citi Real Estate Funding Inc. | The Shops at Fayette Crossing | AAA | 3,500 | 10/31/2022 | Sonic | 1,793 | 2/28/2023 | 6/29/2017 | No | |
| 44 | Loan | 87 | SMF V | Starwood Mortgage Capital LLC | Hampton Inn Richland | NAP | NAP | 4/26/2017 | No | ||||
| 45 | Loan | Barclays Bank PLC | Barclays Bank PLC | Ohio Retail Portfolio - Discount Drug Mart Plaza | |||||||||
| 45.01 | Property | Parma Heights Plaza | Spa Nails | 1,340 | 09/30/2018 | Great Clips | 1,100 | 02/28/2022 | 6/28/2017 | No | |||
| 45.02 | Property | Upper Sandusky Plaza | Great Dragon Restaurant | 1,500 | 12/31/2018 | Cellular Central - Verizon | 1,400 | 04/30/2019 | 6/27/2017 | No | |||
| 46 | Loan | 88 | SMF V | Starwood Mortgage Capital LLC | Kohls White Lake | NAP | NAP | 6/1/2017 | No | ||||
| 47 | Loan | SMF V | Starwood Mortgage Capital LLC | Las Brisas Apartments | NAP | NAP | 5/25/2017 | No | |||||
| 48 | Loan | SMF V | Starwood Mortgage Capital LLC | Mountain Cactus Ranch | NAP | NAP | 5/31/2017 | No | |||||
| 49 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Columbia, SC | NAP | NAP | 7/7/2017 | No | |||||
| 50 | Loan | Barclays Bank PLC | Barclays Bank PLC | 1000 South Sherman Street | Co-Logistix Corporation | 100 | 8/31/2019 | NAP | 7/14/2017 | No | |||
| 51 | Loan | CREFI | Citi Real Estate Funding Inc. | StorQuest Corona | NAP | NAP | 7/26/2017 | No | |||||
| 52 | Loan | 89, 90 | CREFI | Citi Real Estate Funding Inc. | St. Petersburg MHC Portfolio | ||||||||
| 52.01 | Property | Westgate Manor MHC | NAP | NAP | 7/20/2017 | No | |||||||
| 52.02 | Property | Villa Plumosa MHC | NAP | NAP | 7/19/2017 | No | |||||||
| 53 | Loan | CREFI | Citi Real Estate Funding Inc. | CSS Rohnert Park | NAP | NAP | 4/24/2017 | No |
| A-1-30 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | 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 ($) | Ongoing Insurance Reserve ($) | Upfront Replacement Reserve ($) | Ongoing Replacement Reserve ($) | Replacement Reserve Caps ($) | Upfront TI/LC Reserve ($) |
| 1 | Loan | 8, 9, 10, 11 | Barclays Bank PLC | Barclays Bank PLC | 225 & 233 Park Avenue South | NAP | 4/12/2017 | NAP | NAP | No | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,106,455 |
| 2 | Loan | 8, 12, 13, 14, 15, 16, 17 | CGMRC | Citigroup Global Markets Realty Corp. | General Motors Building | NAP | 5/9/2017 | NAP | NAP | No | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 3 | Loan | 8, 18, 19, 20 | SMF V | Starwood Mortgage Capital LLC | 9-19 9th Avenue | NAP | 6/27/2017 | NAP | NAP | No | 128,689 | 64,345 | 162,734 | 13,562 | 0 | 0 | 0 | 0 |
| 4 | Loan | 8, 21, 22, 23, 24, 25, 26, 27 | CREFI | Citi Real Estate Funding Inc.; Morgan Stanley Bank N.A. | Corporate Woods Portfolio | No | 6,258,114 | 625,811 | 0 | 0 | 0 | 38,258 | 0 | 7,500,000 | ||||
| 4.01 | Property | Corporate Woods - Building 82 | NAP | 6/23/2017 | NAP | NAP | No | |||||||||||
| 4.02 | Property | Corporate Woods - Building 40 | NAP | 6/27/2017 | NAP | NAP | No | |||||||||||
| 4.03 | Property | Corporate Woods - Building 84 | NAP | 6/23/2017 | NAP | NAP | No | |||||||||||
| 4.04 | Property | Corporate Woods - Building 32 | NAP | 6/27/2017 | NAP | NAP | No | |||||||||||
| 4.05 | Property | Corporate Woods - Building 34 | NAP | 6/27/2017 | NAP | NAP | No | |||||||||||
| 4.06 | Property | Corporate Woods - Building 14 | NAP | 6/23/2017 | NAP | NAP | No | |||||||||||
| 4.07 | Property | Corporate Woods - Building 70 | NAP | 6/23/2017 | NAP | NAP | No | |||||||||||
| 4.08 | Property | Corporate Woods - Building 9 | NAP | 6/27/2017 | NAP | NAP | No | |||||||||||
| 4.09 | Property | Corporate Woods - Building 6 | NAP | 6/23/2017 | NAP | NAP | No | |||||||||||
| 4.10 | Property | Corporate Woods - Building 12 | NAP | 6/27/2017 | NAP | NAP | No | |||||||||||
| 4.11 | Property | Corporate Woods - Building 27 | NAP | 6/27/2017 | NAP | NAP | No | |||||||||||
| 4.12 | Property | Corporate Woods - Building 51 | NAP | 6/23/2017 | NAP | NAP | No | |||||||||||
| 4.13 | Property | Corporate Woods - Building 55 | NAP | 6/23/2017 | NAP | NAP | No | |||||||||||
| 4.14 | Property | Corporate Woods - Building 65 | NAP | 6/23/2017 | NAP | NAP | No | |||||||||||
| 4.15 | Property | Corporate Woods - Building 3 | NAP | 6/23/2017 | NAP | NAP | No | |||||||||||
| 4.16 | Property | Corporate Woods - Building 75 | NAP | 6/23/2017 | NAP | NAP | No | |||||||||||
| 5 | Loan | 28, 29 | CREFI | Citi Real Estate Funding Inc. | Bank of America Plaza | NAP | 7/21/2017 | NAP | NAP | No | 73,312 | 73,312 | 27,704 | 9,235 | 0 | 7,317 | 0 | 800,000 |
| 6 | Loan | 8, 13, 30, 31, 32 | CREFI, Barclays Bank PLC | Citi Real Estate Funding Inc.; Barclays Bank PLC; Bank of America N.A. | Mall of Louisiana | NAP | 7/20/2017 | NAP | NAP | No | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 7 | Loan | 33 | PCC | Principal Commercial Capital | The Grove at Shrewsbury | NAP | 7/20/2017 | NAP | NAP | No | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 8 | Loan | 8, 34, 35, 36 | Barclays Bank PLC; SMF V | JPMorgan Chase Bank; Bank of America, N.A.; Barclays Bank PLC; Deutsche Bank AG | Starwood Capital Group Hotel Portfolio | No | 0 | 0 | 0 | 0 | 0 | 727,736 | 0 | 0 | ||||
| 8.01 | Property | Larkspur Landing Sunnyvale | NAP | 4/28/2017 | 4/26/2017 | 5% | No | |||||||||||
| 8.02 | Property | Larkspur Landing Milpitas | NAP | 4/28/2017 | 4/19/2017 | 13% | No | |||||||||||
| 8.03 | Property | Larkspur Landing Campbell | NAP | 4/28/2017 | 4/28/2017 | 4% | No | |||||||||||
| 8.04 | Property | Larkspur Landing San Francisco | NAP | 4/28/2017 | 4/21/2017 | 7% | No | |||||||||||
| 8.05 | Property | Larkspur Landing Pleasanton | NAP | 4/28/2017 | 4/27/2017 | 13% | No | |||||||||||
| 8.06 | Property | Larkspur Landing Bellevue | NAP | 4/28/2017 | 4/20/2017 | 7% | No | |||||||||||
| 8.07 | Property | Larkspur Landing Sacramento | NAP | 4/28/2017 | 4/20/2017 | 2% | No | |||||||||||
| 8.08 | Property | Hampton Inn Ann Arbor North | NAP | 4/28/2017 | NAP | NAP | No | |||||||||||
| 8.09 | Property | Larkspur Landing Hillsboro | NAP | 4/28/2017 | 4/24/2017 | 3% | No | |||||||||||
| 8.10 | Property | Larkspur Landing Renton | NAP | 4/28/2017 | 4/20/2017 | 5% | No | |||||||||||
| 8.11 | Property | Holiday Inn Arlington Northeast Rangers Ballpark | NAP | 4/7/2017 | NAP | NAP | No | |||||||||||
| 8.12 | Property | Residence Inn Toledo Maumee | NAP | 4/28/2017 | NAP | NAP | No | |||||||||||
| 8.13 | Property | Residence Inn Williamsburg | NAP | 4/24/2017 | NAP | NAP | No | |||||||||||
| 8.14 | Property | Hampton Inn Suites Waco South | NAP | 4/7/2017 | NAP | NAP | No | |||||||||||
| 8.15 | Property | Holiday Inn Louisville Airport Fair Expo | NAP | 4/28/2017 | NAP | NAP | No | |||||||||||
| 8.16 | Property | Courtyard Tyler | NAP | 4/7/2017 | NAP | NAP | No | |||||||||||
| 8.17 | Property | Hilton Garden Inn Edison Raritan Center | NAP | 4/28/2017 | NAP | NAP | No | |||||||||||
| 8.18 | Property | Hilton Garden Inn St Paul Oakdale | NAP | 4/28/2017 | NAP | NAP | No | |||||||||||
| 8.19 | Property | Residence Inn Grand Rapids West | NAP | 4/28/2017 | NAP | NAP | No | |||||||||||
| 8.20 | Property | Peoria, AZ Residence Inn | NAP | 4/7/2017 | NAP | NAP | No | |||||||||||
| 8.21 | Property | Hampton Inn Suites Bloomington Normal | NAP | 4/28/2017 | NAP | NAP | No | |||||||||||
| 8.22 | Property | Courtyard Chico | NAP | 4/28/2017 | 4/21/2017 | 5% | No | |||||||||||
| 8.23 | Property | Hampton Inn Suites Kokomo | NAP | 4/28/2017 | NAP | NAP | No | |||||||||||
| 8.24 | Property | Hampton Inn Suites South Bend | NAP | 4/28/2017 | NAP | NAP | No |
| A-1-31 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | 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 ($) | Ongoing Insurance Reserve ($) | Upfront Replacement Reserve ($) | Ongoing Replacement Reserve ($) | Replacement Reserve Caps ($) | Upfront TI/LC Reserve ($) |
| 8.25 | Property | Courtyard Wichita Falls | NAP | 4/7/2017 | NAP | NAP | No | |||||||||||
| 8.26 | Property | Hampton Inn Morehead | NAP | 4/28/2017 | NAP | NAP | No | |||||||||||
| 8.27 | Property | Residence Inn Chico | NAP | 4/28/2017 | 4/21/2017 | 5% | No | |||||||||||
| 8.28 | Property | Courtyard Lufkin | NAP | 4/7/2017 | NAP | NAP | No | |||||||||||
| 8.29 | Property | Hampton Inn Carlisle | NAP | 4/28/2017 | NAP | NAP | No | |||||||||||
| 8.30 | Property | Springhill Suites Williamsburg | NAP | 4/25/2017 | NAP | NAP | No | |||||||||||
| 8.31 | Property | Fairfield Inn Bloomington | NAP | 4/28/2017 | NAP | NAP | No | |||||||||||
| 8.32 | Property | Waco Residence Inn | NAP | 4/7/2017 | NAP | NAP | No | |||||||||||
| 8.33 | Property | Holiday Inn Express Fishers | NAP | 4/28/2017 | NAP | NAP | No | |||||||||||
| 8.34 | Property | Larkspur Landing Folsom | NAP | 4/28/2017 | 4/27/2017 | 5% | No | |||||||||||
| 8.35 | Property | Springhill Suites Chicago Naperville Warrenville | NAP | 4/28/2017 | NAP | NAP | No | |||||||||||
| 8.36 | Property | Holiday Inn Express & Suites Paris | NAP | 4/7/2017 | NAP | NAP | No | |||||||||||
| 8.37 | Property | Toledo Homewood Suites | NAP | 4/7/2017 | NAP | NAP | No | |||||||||||
| 8.38 | Property | Grand Rapids Homewood Suites | NAP | 4/7/2017 | NAP | NAP | No | |||||||||||
| 8.39 | Property | Cheyenne Fairfield Inn and Suites | NAP | 4/7/2017 | NAP | NAP | No | |||||||||||
| 8.40 | Property | Fairfield Inn Laurel | NAP | 4/28/2017 | NAP | NAP | No | |||||||||||
| 8.41 | Property | Courtyard Akron Stow | NAP | 4/28/2017 | NAP | NAP | No | |||||||||||
| 8.42 | Property | Larkspur Landing Roseville | NAP | 4/25/2017 | 4/27/2017 | 5% | No | |||||||||||
| 8.43 | Property | Towneplace Suites Bloomington | NAP | 4/28/2017 | NAP | NAP | No | |||||||||||
| 8.44 | Property | Hampton Inn Danville | NAP | 4/28/2017 | NAP | NAP | No | |||||||||||
| 8.45 | Property | Holiday Inn Norwich | NAP | 4/28/2017 | NAP | NAP | No | |||||||||||
| 8.46 | Property | Hampton Inn Suites Longview North | NAP | 4/7/2017 | NAP | NAP | No | |||||||||||
| 8.47 | Property | Springhill Suites Peoria Westlake | NAP | 4/28/2017 | NAP | NAP | No | |||||||||||
| 8.48 | Property | Hampton Inn Suites Buda | NAP | 4/7/2017 | NAP | NAP | No | |||||||||||
| 8.49 | Property | Shawnee Hampton Inn | NAP | 4/7/2017 | NAP | NAP | No | |||||||||||
| 8.50 | Property | Racine Fairfield Inn | NAP | 4/7/2017 | NAP | NAP | No | |||||||||||
| 8.51 | Property | Hampton Inn Selinsgrove Shamokin Dam | NAP | 4/25/2017 | NAP | NAP | No | |||||||||||
| 8.52 | Property | Holiday Inn Express & Suites Terrell | NAP | 4/7/2017 | NAP | NAP | No | |||||||||||
| 8.53 | Property | Westchase Homewood Suites | NAP | 4/10/2017 | NAP | NAP | No | |||||||||||
| 8.54 | Property | Holiday Inn Express & Suites Tyler South | NAP | 4/7/2017 | NAP | NAP | No | |||||||||||
| 8.55 | Property | Holiday Inn Express & Suites Huntsville | NAP | 4/7/2017 | NAP | NAP | No | |||||||||||
| 8.56 | Property | Hampton Inn Sweetwater | NAP | 4/7/2017 | NAP | NAP | No | |||||||||||
| 8.57 | Property | Comfort Suites Buda Austin South | NAP | 4/7/2017 | NAP | NAP | No | |||||||||||
| 8.58 | Property | Fairfield Inn & Suites Weatherford | NAP | 4/7/2017 | NAP | NAP | No | |||||||||||
| 8.59 | Property | Holiday Inn Express & Suites Altus | NAP | 4/7/2017 | NAP | NAP | No | |||||||||||
| 8.60 | Property | Comfort Inn & Suites Paris | NAP | 4/7/2017 | NAP | NAP | No | |||||||||||
| 8.61 | Property | Hampton Inn Suites Decatur | NAP | 4/7/2017 | NAP | NAP | No | |||||||||||
| 8.62 | Property | Holiday Inn Express & Suites Texarkana East | NAP | 4/7/2017 | NAP | NAP | No | |||||||||||
| 8.63 | Property | Mankato Fairfield Inn | NAP | 4/7/2017 | NAP | NAP | No | |||||||||||
| 8.64 | Property | Candlewood Suites Texarkana | NAP | 4/7/2017 | NAP | NAP | No | |||||||||||
| 8.65 | Property | Country Inn & Suites Houston Intercontinental Airport East | NAP | 4/7/2017 | NAP | NAP | No | |||||||||||
| 9 | Loan | 37 | SMF V | Starwood Mortgage Capital LLC | Grant Building | NAP | 6/22/2017 | NAP | NAP | No | 93,536 | 67,895 | 44,917 | 6,417 | 0 | 7,683 | 0 | 1,000,000 |
| 10 | Loan | 38, 39 | CREFI | Citi Real Estate Funding Inc. | Ann Arbor Mixed Use Portfolio | No | 166,194 | 110,796 | 9,678 | 4,839 | 0 | 3,170 | 114,123 | 500,000 | ||||
| 10.01 | Property | McKinley Towne Centre | NAP | 6/20/2017 | NAP | NAP | No | |||||||||||
| 10.02 | Property | Liberty Square | NAP | 6/20/2017 | NAP | NAP | No | |||||||||||
| 11 | Loan | 8, 27, 40, 41, 42, 43 | SMF V | Starwood Mortgage Capital LLC | Visions Hotel Portfolio | No | 1,280,823 | 137,128 | 191,325 | 35,750 | 0 | 41,029 | 0 | 0 | ||||
| 11.01 | Property | Holiday Inn Express & Suites Buffalo | NAP | 7/27/2017 | NAP | NAP | No | |||||||||||
| 11.02 | Property | Hampton Inn Potsdam | NAP | 7/27/2017 | NAP | NAP | No | |||||||||||
| 11.03 | Property | Hampton Inn & Suites Utica | NAP | 7/27/2017 | NAP | NAP | No | |||||||||||
| 11.04 | Property | Fairfield Inn & Suites Olean | NAP | 7/27/2017 | NAP | NAP | No | |||||||||||
| 11.05 | Property | Hampton Inn & Suites East Aurora | NAP | 7/27/2017 | NAP | NAP | No | |||||||||||
| 11.06 | Property | Fairfield Inn & Suites Binghamton | NAP | 7/27/2017 | NAP | NAP | No | |||||||||||
| 11.07 | Property | Fairfield Inn & Suites Rochester South | NAP | 7/27/2017 | NAP | NAP | No | |||||||||||
| 11.08 | Property | Fairfield Inn & Suites Albany | NAP | 7/27/2017 | NAP | NAP | No | |||||||||||
| 11.09 | Property | Fairfield Inn & Suites Corning | NAP | 7/27/2017 | NAP | NAP | No | |||||||||||
| 11.10 | Property | Fairfield Inn & Suites Rochester West/Greece | NAP | 7/27/2017 | NAP | NAP | No | |||||||||||
| 12 | Loan | 8, 44, 45 | CREFI | Citi Real Estate Funding Inc.; Wells Fargo Bank, National Association | Pleasant Prairie Premium Outlets | NAP | 7/28/2017 | NAP | NAP | No | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 13 | Loan | 8, 30, 46, 47 | Barclays Bank PLC | Morgan Stanley Bank, N.A.; Wells Fargo Bank, N.A.; Barclays Bank PLC | Lakeside Shopping Center | NAP | 6/12/2017 | NAP | NAP | No | 0 | 0 | 0 | 0 | 0 | 0 | 1,000,000 | 0 |
| 14 | Loan | Barclays Bank PLC | Barclays Bank PLC | 440 Mamaroneck Avenue | NAP | 6/5/2017 | NAP | NAP | No | 266,729 | 60,219 | 0 | 0 | 0 | 3,986 | 0 | 1,000,000 | |
| 15 | Loan | 48 | SMF V | Starwood Mortgage Capital LLC | Mesa Grand Shopping Center | NAP | 5/11/2017 | NAP | NAP | No | 196,723 | 32,787 | 5,100 | 2,550 | 0 | 4,219 | 0 | 0 |
| 16 | Loan | 8, 49, 50, 51, 52 | Barclays Bank PLC | Goldman Sachs Mortgage Company; Barclays Bank PLC | Long Island Prime Portfolio - Uniondale | No | 2,049,623 | 906,920 | 0 | 0 | 0 | 33,207 | 0 | 3,350,000 | ||||
| 16.01 | Property | RXR Plaza | 5/15/2017 | 4/7/2017 | NAP | NAP | No | |||||||||||
| 16.02 | Property | Omni | NAP | 4/10/2017 | NAP | NAP | No | |||||||||||
| 17 | Loan | CREFI | Citi Real Estate Funding Inc. | Mars Petcare Storage & Distribution Center | NAP | 8/1/2017 | NAP | NAP | No | 112,738 | 0 | 23,442 | 0 | 0 | 3,877 | 139,577 | 0 | |
| 18 | Loan | PCC | Principal Commercial Capital | Bradley Business Center | NAP | 2/28/2017 | NAP | NAP | No | 224,401 | 48,965 | 81,238 | 6,774 | 0 | 3,919 | 0 | 0 | |
| 19 | Loan | 53, 54, 55, 56, 57 | PCC | Principal Commercial Capital | 3901 North First Street | NAP | 4/20/2017 | 4/19/2017 | 17% | No | 84,706 | 21,177 | 9,962 | 3,321 | 0 | 1,086 | 26,075 | 1,393,775 |
| 20 | Loan | 58, 59, 60, 61 | CREFI | Citi Real Estate Funding Inc. | Canyon Portal | NAP | 6/19/2017 | NAP | NAP | No | 46,379 | 9,276 | 0 | 2,293 | 0 | 2,693 | 0 | 1,000 |
| 21 | Loan | 8, 62, 63 | PCC | Principal Commercial Capital | Scripps Center | NAP | 12/19/2016 | NAP | NAP | No | 392,500 | 196,250 | 93,351 | 9,736 | 1,300,000 | 0 | 324,000 | 3,700,000 |
| 22 | Loan | 64 | PCC | Principal Commercial Capital | Victoria Park Shoppes | NAP | 5/5/2017 | NAP | NAP | No | 162,774 | 20,347 | 0 | 0 | 0 | 1,704 | 0 | 0 |
| 23 | Loan | 65 | PCC | Principal Commercial Capital | 1450 Veterans | NAP | 6/15/2017 | 6/14/2017 | 8% | No | 0 | 0 | 0 | 0 | 0 | 1,370 | 49,290 | 0 |
| 24 | Loan | 66, 67 | PCC | Principal Commercial Capital | Westerre I and II | NAP | 6/21/2017 | NAP | NAP | No | 62,994 | 15,749 | 0 | 0 | 0 | 6,667 | 0 | 229,068 |
| A-1-32 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | 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 ($) | Ongoing Insurance Reserve ($) | Upfront Replacement Reserve ($) | Ongoing Replacement Reserve ($) | Replacement Reserve Caps ($) | Upfront TI/LC Reserve ($) |
| 25 | Loan | 8, 68, 69, 70, 71, 72 | Barclays Bank PLC | Rialto Mortgage Finance, LLC; Citigroup Global Markets Realty Corp.; Barclays Bank PLC | Atlanta and Anchorage Hotel Portfolio | No | 1,033,595 | 129,199 | 339,972 | 32,378 | 0 | 190,219 | 0 | 0 | ||||
| 25.01 | Property | Hilton Anchorage | NAP | 1/3/2017 | 1/4/2017 | 12% | No | |||||||||||
| 25.02 | Property | Renaissance Concourse Atlanta Airport Hotel | NAP | 1/3/2017 | NAP | NAP | No | |||||||||||
| 26 | Loan | PCC | Principal Commercial Capital | The Falls at Snake River Landing | NAP | 6/8/2017 | NAP | NAP | No | 96,399 | 32,133 | 6,693 | 3,346 | 0 | 2,850 | 34,200 | 0 | |
| 27 | Loan | 8, 73, 74, 75 | Barclays Bank PLC | JP Morgan Chase Bank, Natixis Real Estate Capital LLC, Deutsche Bank AG, Societe Generale, Barclays Bank PLC | 245 Park Avenue | NAP | 4/20/2017 | NAP | NAP | No | 0 | 3,878,518 | 227,000 | 113,500 | 47,738 | 47,738 | 0 | 0 |
| 28 | Loan | 76 | PCC | Principal Commercial Capital | 888 Tennessee | NAP | 5/23/2017 | 5/22/2017 | 13% | No | 27,535 | 6,884 | 0 | 2,748 | 0 | 867 | 31,200 | 0 |
| 29 | Loan | PCC | Principal Commercial Capital | Low Country Village | NAP | 6/9/2017 | NAP | NAP | No | 106,208 | 15,173 | 0 | 0 | 0 | 2,914 | 75,000 | 0 | |
| 30 | Loan | 77, 78 | SMF V | Starwood Mortgage Capital LLC | 215 & Town Center | NAP | 6/28/2017 | NAP | NAP | No | 12,654 | 6,327 | 2,796 | 1,398 | 0 | 956 | 0 | 275,000 |
| 31 | Loan | 79, 80 | PCC | Principal Commercial Capital | Ocean City Shopping Center | NAP | 3/23/2017 | NAP | NAP | No | 142,270 | 12,934 | 71,062 | 5,531 | 0 | 1,825 | 0 | 0 |
| 32 | Loan | 81, 82 | SMF V | Starwood Mortgage Capital LLC | Pangea 17 | No | 28,822 | 14,411 | 19,206 | 3,841 | 0 | 6,125 | 220,500 | 0 | ||||
| 32.01 | Property | 1807 South Saint Louis Avenue | NAP | 8/11/2017 | NAP | NAP | No | |||||||||||
| 32.02 | Property | 1145 North Austin Boulevard | NAP | 8/11/2017 | NAP | NAP | No | |||||||||||
| 32.03 | Property | 136 East 155th Street | NAP | 8/11/2017 | NAP | NAP | No | |||||||||||
| 32.04 | Property | 1501 East 68th Street | NAP | 8/11/2017 | NAP | NAP | No | |||||||||||
| 32.05 | Property | 7300 South Yates Boulevard | NAP | 8/11/2017 | NAP | NAP | No | |||||||||||
| 32.06 | Property | 14123 South Tracy Avenue | NAP | 8/11/2017 | NAP | NAP | No | |||||||||||
| 32.07 | Property | 7925 South Phillips Avenue | NAP | 8/15/2017 | NAP | NAP | No | |||||||||||
| 32.08 | Property | 8000 South Ellis Avenue | NAP | 8/11/2017 | NAP | NAP | No | |||||||||||
| 32.09 | Property | 13256 South Prairie Avenue | NAP | 8/11/2017 | NAP | NAP | No | |||||||||||
| 32.10 | Property | 8101 South Justine Street | NAP | 8/11/2017 | NAP | NAP | No | |||||||||||
| 32.11 | Property | 7135 South Blackstone Avenue | NAP | 8/11/2017 | NAP | NAP | No | |||||||||||
| 32.12 | Property | 320 North Mason Avenue | NAP | 8/11/2017 | NAP | NAP | No | |||||||||||
| 32.13 | Property | 410 East 107th Street | NAP | 8/11/2017 | NAP | NAP | No | |||||||||||
| 32.14 | Property | 1257 South Christiana Avenue | NAP | 8/11/2017 | NAP | NAP | No | |||||||||||
| 32.15 | Property | 10933 South Vernon Avenue | NAP | 8/11/2017 | NAP | NAP | No | |||||||||||
| 32.16 | Property | 8040 South Vernon Avenue | NAP | 8/11/2017 | NAP | NAP | No | |||||||||||
| 32.17 | Property | 12000 South Eggleston Avenue | NAP | 8/11/2017 | NAP | NAP | No | |||||||||||
| 32.18 | Property | 2041 East 75th Street | NAP | 8/11/2017 | NAP | NAP | No | |||||||||||
| 32.19 | Property | 219 East 68th Street | NAP | 8/11/2017 | NAP | NAP | No | |||||||||||
| 32.20 | Property | 8751 South Cottage Grove Avenue | NAP | 8/11/2017 | NAP | NAP | No | |||||||||||
| 32.21 | Property | 7159 South Wabash Avenue | NAP | 8/11/2017 | NAP | NAP | No | |||||||||||
| 33 | Loan | 83, 84 | SMF V | Starwood Mortgage Capital LLC | Tampa Bay Industrial | No | 227,134 | 20,649 | 18,857 | 8,525 | 0 | 2,898 | 104,000 | 100,000 | ||||
| 33.01 | Property | Bay Tec Center | NAP | 6/20/2017 | NAP | NAP | No | |||||||||||
| 33.02 | Property | Airport Corporate Center | NAP | 6/20/2017 | NAP | NAP | No | |||||||||||
| 34 | Loan | 85 | PCC | Principal Commercial Capital | Springhill Suites Denton | NAP | 6/22/2017 | NAP | NAP | No | 162,065 | 18,007 | 24,196 | 2,420 | 0 | 7,076 | 0 | 0 |
| 35 | Loan | CREFI | Citi Real Estate Funding Inc. | The Oaks at Palomar | NAP | 7/25/2017 | 7/25/2017 | 13% | No | 67,716 | 8,464 | 2,029 | 1,015 | 0 | 1,535 | 0 | 0 | |
| 36 | Loan | CREFI | Citi Real Estate Funding Inc. | Royal Oaks Shopping Center | NAP | 5/10/2017 | NAP | NAP | No | 82,723 | 10,340 | 0 | 0 | 0 | 1,253 | 0 | 0 | |
| 37 | Loan | Barclays Bank PLC | Barclays Bank PLC | Foothills Health Center | NAP | 7/7/2017 | NAP | NAP | No | 58,753 | 14,688 | 945 | 945 | 0 | 889 | 0 | 50,000 | |
| 38 | Loan | Barclays Bank PLC | Barclays Bank PLC | Lindbergh Plaza | NAP | 6/27/2017 | NAP | NAP | No | 0 | 0 | 0 | 0 | 0 | 1,956 | 0 | 0 | |
| 39 | Loan | 86 | PCC | Principal Commercial Capital | Fox Run Apartments | NAP | 4/14/2017 | NAP | NAP | No | 79,592 | 19,898 | 62,208 | 5,691 | 0 | 3,583 | 0 | 0 |
| 40 | Loan | SMF V | Starwood Mortgage Capital LLC | 117 East Washington | NAP | 7/21/2017 | NAP | NAP | No | 58,398 | 11,680 | 19,578 | 1,958 | 0 | 708 | 0 | 0 | |
| 41 | Loan | CREFI | Citi Real Estate Funding Inc. | Bryan Woods Apartments | NAP | 8/7/2017 | NAP | NAP | No | 12,168 | 12,168 | 31,746 | 2,886 | 0 | 4,106 | 0 | 0 | |
| 42 | Loan | SMF V | Starwood Mortgage Capital LLC | American Mini Storage - Converse | NAP | 8/3/2017 | NAP | NAP | No | 146,263 | 16,252 | 5,943 | 743 | 0 | 1,095 | 0 | 0 | |
| 43 | Loan | CREFI | Citi Real Estate Funding Inc. | The Shops at Fayette Crossing | NAP | 6/28/2017 | NAP | NAP | No | 33,526 | 4,191 | 0 | 0 | 0 | 1,137 | 0 | 0 | |
| 44 | Loan | 87 | SMF V | Starwood Mortgage Capital LLC | Hampton Inn Richland | NAP | 4/26/2017 | NAP | NAP | No | 27,444 | 5,489 | 26,336 | 2,026 | 0 | 5,774 | 0 | 0 |
| 45 | Loan | Barclays Bank PLC | Barclays Bank PLC | Ohio Retail Portfolio - Discount Drug Mart Plaza | No | 14,823 | 7,412 | 0 | 0 | 0 | 870 | 0 | 75,000 | |||||
| 45.01 | Property | Parma Heights Plaza | NAP | 6/28/2017 | NAP | NAP | No | |||||||||||
| 45.02 | Property | Upper Sandusky Plaza | NAP | 6/26/2017 | NAP | NAP | No | |||||||||||
| 46 | Loan | 88 | SMF V | Starwood Mortgage Capital LLC | Kohls White Lake | NAP | 6/1/2017 | NAP | NAP | No | 0 | 0 | 2,209 | 201 | 0 | 0 | 0 | 0 |
| 47 | Loan | SMF V | Starwood Mortgage Capital LLC | Las Brisas Apartments | NAP | 5/25/2017 | NAP | NAP | No | 52,146 | 7,449 | 62,838 | 5,713 | 0 | 3,700 | 0 | 0 | |
| 48 | Loan | SMF V | Starwood Mortgage Capital LLC | Mountain Cactus Ranch | NAP | 5/31/2017 | 5/31/2017 | 5% | No | 7,380 | 1,476 | 2,139 | 1,070 | 0 | 900 | 0 | 0 | |
| 49 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Columbia, SC | NAP | 7/7/2017 | NAP | NAP | No | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 50 | Loan | Barclays Bank PLC | Barclays Bank PLC | 1000 South Sherman Street | NAP | 7/12/2017 | NAP | NAP | No | 3,466 | 3,466 | 0 | 0 | 0 | 5,322 | 0 | 0 | |
| 51 | Loan | CREFI | Citi Real Estate Funding Inc. | StorQuest Corona | NAP | 7/26/2017 | 7/26/2017 | 11% (Buildings 1 and 4); 16% (Buildings 2 and 3) | No | 33,826 | 4,832 | 0 | 0 | 0 | 875 | 31,500 | 0 | |
| 52 | Loan | 89, 90 | CREFI | Citi Real Estate Funding Inc. | St. Petersburg MHC Portfolio | No | 45,222 | 4,111 | 893 | 893 | 0 | 329 | 0 | 0 | ||||
| 52.01 | Property | Westgate Manor MHC | NAP | 7/18/2017 | NAP | NAP | No | |||||||||||
| 52.02 | Property | Villa Plumosa MHC | NAP | 7/18/2017 | NAP | NAP | No | |||||||||||
| 53 | Loan | CREFI | Citi Real Estate Funding Inc. | CSS Rohnert Park | NAP | 4/24/2017 | 4/24/2017 | 11% | No | 22,291 | 4,458 | 0 | 0 | 0 | 0 | 0 | 0 |
| A-1-33 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Ongoing TI/LC Reserve ($) | TI/LC Caps ($) | Upfront Debt Service Reserve ($) | Ongoing Debt Service Reserve ($) | Upfront Deferred Maintenance Reserve ($) | Ongoing Deferred Maintenance Reserve ($) | Upfront Environmental Reserve ($) | Ongoing Environmental Reserve ($) | Upfront Other Reserve ($) | Ongoing Other Reserve ($) |
| 1 | Loan | 8, 9, 10, 11 | Barclays Bank PLC | Barclays Bank PLC | 225 & 233 Park Avenue South | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26,393,540 | 0 |
| 2 | Loan | 8, 12, 13, 14, 15, 16, 17 | CGMRC | Citigroup Global Markets Realty Corp. | General Motors Building | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 3 | Loan | 8, 18, 19, 20 | SMF V | Starwood Mortgage Capital LLC | 9-19 9th Avenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 4 | Loan | 8, 21, 22, 23, 24, 25, 26, 27 | CREFI | Citi Real Estate Funding Inc.; Morgan Stanley Bank N.A. | Corporate Woods Portfolio | 0 | 7,500,000 | 0 | 0 | 620,488 | 0 | 0 | 0 | 1,481,165 | 0 |
| 4.01 | Property | Corporate Woods - Building 82 | |||||||||||||
| 4.02 | Property | Corporate Woods - Building 40 | |||||||||||||
| 4.03 | Property | Corporate Woods - Building 84 | |||||||||||||
| 4.04 | Property | Corporate Woods - Building 32 | |||||||||||||
| 4.05 | Property | Corporate Woods - Building 34 | |||||||||||||
| 4.06 | Property | Corporate Woods - Building 14 | |||||||||||||
| 4.07 | Property | Corporate Woods - Building 70 | |||||||||||||
| 4.08 | Property | Corporate Woods - Building 9 | |||||||||||||
| 4.09 | Property | Corporate Woods - Building 6 | |||||||||||||
| 4.10 | Property | Corporate Woods - Building 12 | |||||||||||||
| 4.11 | Property | Corporate Woods - Building 27 | |||||||||||||
| 4.12 | Property | Corporate Woods - Building 51 | |||||||||||||
| 4.13 | Property | Corporate Woods - Building 55 | |||||||||||||
| 4.14 | Property | Corporate Woods - Building 65 | |||||||||||||
| 4.15 | Property | Corporate Woods - Building 3 | |||||||||||||
| 4.16 | Property | Corporate Woods - Building 75 | |||||||||||||
| 5 | Loan | 28, 29 | CREFI | Citi Real Estate Funding Inc. | Bank of America Plaza | 29,266 | 1,755,984 | 0 | 0 | 0 | 0 | 0 | 0 | 539,519 | 0 |
| 6 | Loan | 8, 13, 30, 31, 32 | CREFI, Barclays Bank PLC | Citi Real Estate Funding Inc.; Barclays Bank PLC; Bank of America N.A. | Mall of Louisiana | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 7 | Loan | 33 | PCC | Principal Commercial Capital | The Grove at Shrewsbury | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 8 | Loan | 8, 34, 35, 36 | Barclays Bank PLC; SMF V | JPMorgan Chase Bank; Bank of America, N.A.; Barclays Bank PLC; Deutsche Bank AG | Starwood Capital Group Hotel Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12,268,991 | 0 |
| 8.01 | Property | Larkspur Landing Sunnyvale | |||||||||||||
| 8.02 | Property | Larkspur Landing Milpitas | |||||||||||||
| 8.03 | Property | Larkspur Landing Campbell | |||||||||||||
| 8.04 | Property | Larkspur Landing San Francisco | |||||||||||||
| 8.05 | Property | Larkspur Landing Pleasanton | |||||||||||||
| 8.06 | Property | Larkspur Landing Bellevue | |||||||||||||
| 8.07 | Property | Larkspur Landing Sacramento | |||||||||||||
| 8.08 | Property | Hampton Inn Ann Arbor North | |||||||||||||
| 8.09 | Property | Larkspur Landing Hillsboro | |||||||||||||
| 8.10 | Property | Larkspur Landing Renton | |||||||||||||
| 8.11 | Property | Holiday Inn Arlington Northeast Rangers Ballpark | |||||||||||||
| 8.12 | Property | Residence Inn Toledo Maumee | |||||||||||||
| 8.13 | Property | Residence Inn Williamsburg | |||||||||||||
| 8.14 | Property | Hampton Inn Suites Waco South | |||||||||||||
| 8.15 | Property | Holiday Inn Louisville Airport Fair Expo | |||||||||||||
| 8.16 | Property | Courtyard Tyler | |||||||||||||
| 8.17 | Property | Hilton Garden Inn Edison Raritan Center | |||||||||||||
| 8.18 | Property | Hilton Garden Inn St Paul Oakdale | |||||||||||||
| 8.19 | Property | Residence Inn Grand Rapids West | |||||||||||||
| 8.20 | Property | Peoria, AZ Residence Inn | |||||||||||||
| 8.21 | Property | Hampton Inn Suites Bloomington Normal | |||||||||||||
| 8.22 | Property | Courtyard Chico | |||||||||||||
| 8.23 | Property | Hampton Inn Suites Kokomo | |||||||||||||
| 8.24 | Property | Hampton Inn Suites South Bend |
| A-1-34 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Ongoing TI/LC Reserve ($) | TI/LC Caps ($) | Upfront Debt Service Reserve ($) | Ongoing Debt Service Reserve ($) | Upfront Deferred Maintenance Reserve ($) | Ongoing Deferred Maintenance Reserve ($) | Upfront Environmental Reserve ($) | Ongoing Environmental Reserve ($) | Upfront Other Reserve ($) | Ongoing Other Reserve ($) |
| 8.25 | Property | Courtyard Wichita Falls | |||||||||||||
| 8.26 | Property | Hampton Inn Morehead | |||||||||||||
| 8.27 | Property | Residence Inn Chico | |||||||||||||
| 8.28 | Property | Courtyard Lufkin | |||||||||||||
| 8.29 | Property | Hampton Inn Carlisle | |||||||||||||
| 8.30 | Property | Springhill Suites Williamsburg | |||||||||||||
| 8.31 | Property | Fairfield Inn Bloomington | |||||||||||||
| 8.32 | Property | Waco Residence Inn | |||||||||||||
| 8.33 | Property | Holiday Inn Express Fishers | |||||||||||||
| 8.34 | Property | Larkspur Landing Folsom | |||||||||||||
| 8.35 | Property | Springhill Suites Chicago Naperville Warrenville | |||||||||||||
| 8.36 | Property | Holiday Inn Express & Suites Paris | |||||||||||||
| 8.37 | Property | Toledo Homewood Suites | |||||||||||||
| 8.38 | Property | Grand Rapids Homewood Suites | |||||||||||||
| 8.39 | Property | Cheyenne Fairfield Inn and Suites | |||||||||||||
| 8.40 | Property | Fairfield Inn Laurel | |||||||||||||
| 8.41 | Property | Courtyard Akron Stow | |||||||||||||
| 8.42 | Property | Larkspur Landing Roseville | |||||||||||||
| 8.43 | Property | Towneplace Suites Bloomington | |||||||||||||
| 8.44 | Property | Hampton Inn Danville | |||||||||||||
| 8.45 | Property | Holiday Inn Norwich | |||||||||||||
| 8.46 | Property | Hampton Inn Suites Longview North | |||||||||||||
| 8.47 | Property | Springhill Suites Peoria Westlake | |||||||||||||
| 8.48 | Property | Hampton Inn Suites Buda | |||||||||||||
| 8.49 | Property | Shawnee Hampton Inn | |||||||||||||
| 8.50 | Property | Racine Fairfield Inn | |||||||||||||
| 8.51 | Property | Hampton Inn Selinsgrove Shamokin Dam | |||||||||||||
| 8.52 | Property | Holiday Inn Express & Suites Terrell | |||||||||||||
| 8.53 | Property | Westchase Homewood Suites | |||||||||||||
| 8.54 | Property | Holiday Inn Express & Suites Tyler South | |||||||||||||
| 8.55 | Property | Holiday Inn Express & Suites Huntsville | |||||||||||||
| 8.56 | Property | Hampton Inn Sweetwater | |||||||||||||
| 8.57 | Property | Comfort Suites Buda Austin South | |||||||||||||
| 8.58 | Property | Fairfield Inn & Suites Weatherford | |||||||||||||
| 8.59 | Property | Holiday Inn Express & Suites Altus | |||||||||||||
| 8.60 | Property | Comfort Inn & Suites Paris | |||||||||||||
| 8.61 | Property | Hampton Inn Suites Decatur | |||||||||||||
| 8.62 | Property | Holiday Inn Express & Suites Texarkana East | |||||||||||||
| 8.63 | Property | Mankato Fairfield Inn | |||||||||||||
| 8.64 | Property | Candlewood Suites Texarkana | |||||||||||||
| 8.65 | Property | Country Inn & Suites Houston Intercontinental Airport East | |||||||||||||
| 9 | Loan | 37 | SMF V | Starwood Mortgage Capital LLC | Grant Building | 38,417 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 489,983 | 0 |
| 10 | Loan | 38, 39 | CREFI | Citi Real Estate Funding Inc. | Ann Arbor Mixed Use Portfolio | 23,776 | 900,000 | 0 | 0 | 0 | 0 | 0 | 0 | 149,224 | 0 |
| 10.01 | Property | McKinley Towne Centre | |||||||||||||
| 10.02 | Property | Liberty Square | |||||||||||||
| 11 | Loan | 8, 27, 40, 41, 42, 43 | SMF V | Starwood Mortgage Capital LLC | Visions Hotel Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31,475 | 0 |
| 11.01 | Property | Holiday Inn Express & Suites Buffalo | |||||||||||||
| 11.02 | Property | Hampton Inn Potsdam | |||||||||||||
| 11.03 | Property | Hampton Inn & Suites Utica | |||||||||||||
| 11.04 | Property | Fairfield Inn & Suites Olean | |||||||||||||
| 11.05 | Property | Hampton Inn & Suites East Aurora | |||||||||||||
| 11.06 | Property | Fairfield Inn & Suites Binghamton | |||||||||||||
| 11.07 | Property | Fairfield Inn & Suites Rochester South | |||||||||||||
| 11.08 | Property | Fairfield Inn & Suites Albany | |||||||||||||
| 11.09 | Property | Fairfield Inn & Suites Corning | |||||||||||||
| 11.10 | Property | Fairfield Inn & Suites Rochester West/Greece | |||||||||||||
| 12 | Loan | 8, 44, 45 | CREFI | Citi Real Estate Funding Inc.; Wells Fargo Bank, National Association | Pleasant Prairie Premium Outlets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 13 | Loan | 8, 30, 46, 47 | Barclays Bank PLC | Morgan Stanley Bank, N.A.; Wells Fargo Bank, N.A.; Barclays Bank PLC | Lakeside Shopping Center | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,820,522 | 0 |
| 14 | Loan | Barclays Bank PLC | Barclays Bank PLC | 440 Mamaroneck Avenue | 24,912 | 2,750,000 | 0 | 0 | 156,178 | 0 | 0 | 0 | 840,048 | 0 | |
| 15 | Loan | 48 | SMF V | Starwood Mortgage Capital LLC | Mesa Grand Shopping Center | 14,383 | 517,786 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36,445 |
| 16 | Loan | 8, 49, 50, 51, 52 | Barclays Bank PLC | Goldman Sachs Mortgage Company; Barclays Bank PLC | Long Island Prime Portfolio - Uniondale | 199,244 | 0 | 0 | 0 | 0 | 55,603 | 0 | 0 | 11,709,151 | 0 |
| 16.01 | Property | RXR Plaza | |||||||||||||
| 16.02 | Property | Omni | |||||||||||||
| 17 | Loan | CREFI | Citi Real Estate Funding Inc. | Mars Petcare Storage & Distribution Center | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 18 | Loan | PCC | Principal Commercial Capital | Bradley Business Center | 19,570 | 704,505 | 0 | 0 | 0 | 0 | 0 | 0 | 520,012 | 0 | |
| 19 | Loan | 53, 54, 55, 56, 57 | PCC | Principal Commercial Capital | 3901 North First Street | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 948,006 | 0 |
| 20 | Loan | 58, 59, 60, 61 | CREFI | Citi Real Estate Funding Inc. | Canyon Portal | 3,603 | 75,000 | 0 | 0 | 42,750 | 0 | 0 | 0 | 83,965 | 0 |
| 21 | Loan | 8, 62, 63 | PCC | Principal Commercial Capital | Scripps Center | 0 | 1,620,000 | 0 | 0 | 0 | 0 | 0 | 0 | 1,633,783 | 0 |
| 22 | Loan | 64 | PCC | Principal Commercial Capital | Victoria Park Shoppes | 3,960 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 56,909 | 0 |
| 23 | Loan | 65 | PCC | Principal Commercial Capital | 1450 Veterans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 24 | Loan | 66, 67 | PCC | Principal Commercial Capital | Westerre I and II | 6,803 | 400,000 | 0 | 0 | 0 | 0 | 0 | 0 | 691,284 | 0 |
| A-1-35 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Ongoing TI/LC Reserve ($) | TI/LC Caps ($) | Upfront Debt Service Reserve ($) | Ongoing Debt Service Reserve ($) | Upfront Deferred Maintenance Reserve ($) | Ongoing Deferred Maintenance Reserve ($) | Upfront Environmental Reserve ($) | Ongoing Environmental Reserve ($) | Upfront Other Reserve ($) | Ongoing Other Reserve ($) |
| 25 | Loan | 8, 68, 69, 70, 71, 72 | Barclays Bank PLC | Rialto Mortgage Finance, LLC; Citigroup Global Markets Realty Corp.; Barclays Bank PLC | Atlanta and Anchorage Hotel Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,089,582 | 0 |
| 25.01 | Property | Hilton Anchorage | |||||||||||||
| 25.02 | Property | Renaissance Concourse Atlanta Airport Hotel | |||||||||||||
| 26 | Loan | PCC | Principal Commercial Capital | The Falls at Snake River Landing | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 27 | Loan | 8, 73, 74, 75 | Barclays Bank PLC | JP Morgan Chase Bank, Natixis Real Estate Capital LLC, Deutsche Bank AG, Societe Generale, Barclays Bank PLC | 245 Park Avenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,431,608 | 0 |
| 28 | Loan | 76 | PCC | Principal Commercial Capital | 888 Tennessee | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 29 | Loan | PCC | Principal Commercial Capital | Low Country Village | 3,500 | 175,000 | 0 | 0 | 0 | 0 | 0 | 0 | 500,000 | 0 | |
| 30 | Loan | 77, 78 | SMF V | Starwood Mortgage Capital LLC | 215 & Town Center | 0 | 275,000 | 0 | 0 | 0 | 0 | 0 | 0 | 742,785 | 0 |
| 31 | Loan | 79, 80 | PCC | Principal Commercial Capital | Ocean City Shopping Center | 4,600 | 165,608 | 0 | 0 | 0 | 0 | 0 | 0 | 45,670 | 20,833 |
| 32 | Loan | 81, 82 | SMF V | Starwood Mortgage Capital LLC | Pangea 17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 32.01 | Property | 1807 South Saint Louis Avenue | |||||||||||||
| 32.02 | Property | 1145 North Austin Boulevard | |||||||||||||
| 32.03 | Property | 136 East 155th Street | |||||||||||||
| 32.04 | Property | 1501 East 68th Street | |||||||||||||
| 32.05 | Property | 7300 South Yates Boulevard | |||||||||||||
| 32.06 | Property | 14123 South Tracy Avenue | |||||||||||||
| 32.07 | Property | 7925 South Phillips Avenue | |||||||||||||
| 32.08 | Property | 8000 South Ellis Avenue | |||||||||||||
| 32.09 | Property | 13256 South Prairie Avenue | |||||||||||||
| 32.10 | Property | 8101 South Justine Street | |||||||||||||
| 32.11 | Property | 7135 South Blackstone Avenue | |||||||||||||
| 32.12 | Property | 320 North Mason Avenue | |||||||||||||
| 32.13 | Property | 410 East 107th Street | |||||||||||||
| 32.14 | Property | 1257 South Christiana Avenue | |||||||||||||
| 32.15 | Property | 10933 South Vernon Avenue | |||||||||||||
| 32.16 | Property | 8040 South Vernon Avenue | |||||||||||||
| 32.17 | Property | 12000 South Eggleston Avenue | |||||||||||||
| 32.18 | Property | 2041 East 75th Street | |||||||||||||
| 32.19 | Property | 219 East 68th Street | |||||||||||||
| 32.20 | Property | 8751 South Cottage Grove Avenue | |||||||||||||
| 32.21 | Property | 7159 South Wabash Avenue | |||||||||||||
| 33 | Loan | 83, 84 | SMF V | Starwood Mortgage Capital LLC | Tampa Bay Industrial | 12,559 | 450,000 | 0 | 0 | 609,166 | 0 | 0 | 0 | 0 | 0 |
| 33.01 | Property | Bay Tec Center | |||||||||||||
| 33.02 | Property | Airport Corporate Center | |||||||||||||
| 34 | Loan | 85 | PCC | Principal Commercial Capital | Springhill Suites Denton | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 35 | Loan | CREFI | Citi Real Estate Funding Inc. | The Oaks at Palomar | 6,397 | 0 | 0 | 0 | 97,078 | 0 | 0 | 0 | 59,254 | 0 | |
| 36 | Loan | CREFI | Citi Real Estate Funding Inc. | Royal Oaks Shopping Center | 7,481 | 150,000 | 0 | 0 | 0 | 0 | 0 | 0 | 31,424 | 0 | |
| 37 | Loan | Barclays Bank PLC | Barclays Bank PLC | Foothills Health Center | 6,664 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33,743 | 0 | |
| 38 | Loan | Barclays Bank PLC | Barclays Bank PLC | Lindbergh Plaza | 6,520 | 75,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 39 | Loan | 86 | PCC | Principal Commercial Capital | Fox Run Apartments | 0 | 0 | 0 | 0 | 68,063 | 0 | 0 | 0 | 201,600 | 0 |
| 40 | Loan | SMF V | Starwood Mortgage Capital LLC | 117 East Washington | 4,167 | 375,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 41 | Loan | CREFI | Citi Real Estate Funding Inc. | Bryan Woods Apartments | 0 | 0 | 23,732 | 0 | 34,126 | 0 | 0 | 0 | 0 | 0 | |
| 42 | Loan | SMF V | Starwood Mortgage Capital LLC | American Mini Storage - Converse | 0 | 0 | 0 | 0 | 16,875 | 0 | 0 | 0 | 0 | 0 | |
| 43 | Loan | CREFI | Citi Real Estate Funding Inc. | The Shops at Fayette Crossing | 2,583 | 93,000 | 0 | 0 | 0 | 0 | 0 | 0 | 128,584 | 0 | |
| 44 | Loan | 87 | SMF V | Starwood Mortgage Capital LLC | Hampton Inn Richland | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 45 | Loan | Barclays Bank PLC | Barclays Bank PLC | Ohio Retail Portfolio - Discount Drug Mart Plaza | 7,653 | 0 | 0 | 0 | 40,239 | 0 | 0 | 0 | 7,145 | 0 | |
| 45.01 | Property | Parma Heights Plaza | |||||||||||||
| 45.02 | Property | Upper Sandusky Plaza | |||||||||||||
| 46 | Loan | 88 | SMF V | Starwood Mortgage Capital LLC | Kohls White Lake | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 47 | Loan | SMF V | Starwood Mortgage Capital LLC | Las Brisas Apartments | 0 | 0 | 0 | 0 | 256,250 | 0 | 0 | 0 | 0 | 0 | |
| 48 | Loan | SMF V | Starwood Mortgage Capital LLC | Mountain Cactus Ranch | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 49 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Columbia, SC | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 50 | Loan | Barclays Bank PLC | Barclays Bank PLC | 1000 South Sherman Street | 7,984 | 500,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 51 | Loan | CREFI | Citi Real Estate Funding Inc. | StorQuest Corona | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 52 | Loan | 89, 90 | CREFI | Citi Real Estate Funding Inc. | St. Petersburg MHC Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 52.01 | Property | Westgate Manor MHC | |||||||||||||
| 52.02 | Property | Villa Plumosa MHC | |||||||||||||
| 53 | Loan | CREFI | Citi Real Estate Funding Inc. | CSS Rohnert Park | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| A-1-36 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Other Reserve Description |
| 1 | Loan | 8, 9, 10, 11 | Barclays Bank PLC | Barclays Bank PLC | 225 & 233 Park Avenue South | TI/LC/Tenant Concessions Reserve ($14,864,252); Remaining Base Costs & Fees Reserve ($11,529,288) |
| 2 | Loan | 8, 12, 13, 14, 15, 16, 17 | CGMRC | Citigroup Global Markets Realty Corp. | General Motors Building | |
| 3 | Loan | 8, 18, 19, 20 | SMF V | Starwood Mortgage Capital LLC | 9-19 9th Avenue | |
| 4 | Loan | 8, 21, 22, 23, 24, 25, 26, 27 | CREFI | Citi Real Estate Funding Inc.; Morgan Stanley Bank N.A. | Corporate Woods Portfolio | Unfunded Obligations Reserve |
| 4.01 | Property | Corporate Woods - Building 82 | ||||
| 4.02 | Property | Corporate Woods - Building 40 | ||||
| 4.03 | Property | Corporate Woods - Building 84 | ||||
| 4.04 | Property | Corporate Woods - Building 32 | ||||
| 4.05 | Property | Corporate Woods - Building 34 | ||||
| 4.06 | Property | Corporate Woods - Building 14 | ||||
| 4.07 | Property | Corporate Woods - Building 70 | ||||
| 4.08 | Property | Corporate Woods - Building 9 | ||||
| 4.09 | Property | Corporate Woods - Building 6 | ||||
| 4.10 | Property | Corporate Woods - Building 12 | ||||
| 4.11 | Property | Corporate Woods - Building 27 | ||||
| 4.12 | Property | Corporate Woods - Building 51 | ||||
| 4.13 | Property | Corporate Woods - Building 55 | ||||
| 4.14 | Property | Corporate Woods - Building 65 | ||||
| 4.15 | Property | Corporate Woods - Building 3 | ||||
| 4.16 | Property | Corporate Woods - Building 75 | ||||
| 5 | Loan | 28, 29 | CREFI | Citi Real Estate Funding Inc. | Bank of America Plaza | Horizon TI/LC Reserve ($286,719); Free Rent Reserve ($252,800) |
| 6 | Loan | 8, 13, 30, 31, 32 | CREFI, Barclays Bank PLC | Citi Real Estate Funding Inc.; Barclays Bank PLC; Bank of America N.A. | Mall of Louisiana | |
| 7 | Loan | 33 | PCC | Principal Commercial Capital | The Grove at Shrewsbury | |
| 8 | Loan | 8, 34, 35, 36 | Barclays Bank PLC; SMF V | JPMorgan Chase Bank; Bank of America, N.A.; Barclays Bank PLC; Deutsche Bank AG | Starwood Capital Group Hotel Portfolio | Larkspur Landing Capital Work/FF&E Reserve (Upfront: 6,385,000); Capital Work Reserve (Upfront: 5,883,991) |
| 8.01 | Property | Larkspur Landing Sunnyvale | ||||
| 8.02 | Property | Larkspur Landing Milpitas | ||||
| 8.03 | Property | Larkspur Landing Campbell | ||||
| 8.04 | Property | Larkspur Landing San Francisco | ||||
| 8.05 | Property | Larkspur Landing Pleasanton | ||||
| 8.06 | Property | Larkspur Landing Bellevue | ||||
| 8.07 | Property | Larkspur Landing Sacramento | ||||
| 8.08 | Property | Hampton Inn Ann Arbor North | ||||
| 8.09 | Property | Larkspur Landing Hillsboro | ||||
| 8.10 | Property | Larkspur Landing Renton | ||||
| 8.11 | Property | Holiday Inn Arlington Northeast Rangers Ballpark | ||||
| 8.12 | Property | Residence Inn Toledo Maumee | ||||
| 8.13 | Property | Residence Inn Williamsburg | ||||
| 8.14 | Property | Hampton Inn Suites Waco South | ||||
| 8.15 | Property | Holiday Inn Louisville Airport Fair Expo | ||||
| 8.16 | Property | Courtyard Tyler | ||||
| 8.17 | Property | Hilton Garden Inn Edison Raritan Center | ||||
| 8.18 | Property | Hilton Garden Inn St Paul Oakdale | ||||
| 8.19 | Property | Residence Inn Grand Rapids West | ||||
| 8.20 | Property | Peoria, AZ Residence Inn | ||||
| 8.21 | Property | Hampton Inn Suites Bloomington Normal | ||||
| 8.22 | Property | Courtyard Chico | ||||
| 8.23 | Property | Hampton Inn Suites Kokomo | ||||
| 8.24 | Property | Hampton Inn Suites South Bend |
| A-1-37 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Other Reserve Description |
| 8.25 | Property | Courtyard Wichita Falls | ||||
| 8.26 | Property | Hampton Inn Morehead | ||||
| 8.27 | Property | Residence Inn Chico | ||||
| 8.28 | Property | Courtyard Lufkin | ||||
| 8.29 | Property | Hampton Inn Carlisle | ||||
| 8.30 | Property | Springhill Suites Williamsburg | ||||
| 8.31 | Property | Fairfield Inn Bloomington | ||||
| 8.32 | Property | Waco Residence Inn | ||||
| 8.33 | Property | Holiday Inn Express Fishers | ||||
| 8.34 | Property | Larkspur Landing Folsom | ||||
| 8.35 | Property | Springhill Suites Chicago Naperville Warrenville | ||||
| 8.36 | Property | Holiday Inn Express & Suites Paris | ||||
| 8.37 | Property | Toledo Homewood Suites | ||||
| 8.38 | Property | Grand Rapids Homewood Suites | ||||
| 8.39 | Property | Cheyenne Fairfield Inn and Suites | ||||
| 8.40 | Property | Fairfield Inn Laurel | ||||
| 8.41 | Property | Courtyard Akron Stow | ||||
| 8.42 | Property | Larkspur Landing Roseville | ||||
| 8.43 | Property | Towneplace Suites Bloomington | ||||
| 8.44 | Property | Hampton Inn Danville | ||||
| 8.45 | Property | Holiday Inn Norwich | ||||
| 8.46 | Property | Hampton Inn Suites Longview North | ||||
| 8.47 | Property | Springhill Suites Peoria Westlake | ||||
| 8.48 | Property | Hampton Inn Suites Buda | ||||
| 8.49 | Property | Shawnee Hampton Inn | ||||
| 8.50 | Property | Racine Fairfield Inn | ||||
| 8.51 | Property | Hampton Inn Selinsgrove Shamokin Dam | ||||
| 8.52 | Property | Holiday Inn Express & Suites Terrell | ||||
| 8.53 | Property | Westchase Homewood Suites | ||||
| 8.54 | Property | Holiday Inn Express & Suites Tyler South | ||||
| 8.55 | Property | Holiday Inn Express & Suites Huntsville | ||||
| 8.56 | Property | Hampton Inn Sweetwater | ||||
| 8.57 | Property | Comfort Suites Buda Austin South | ||||
| 8.58 | Property | Fairfield Inn & Suites Weatherford | ||||
| 8.59 | Property | Holiday Inn Express & Suites Altus | ||||
| 8.60 | Property | Comfort Inn & Suites Paris | ||||
| 8.61 | Property | Hampton Inn Suites Decatur | ||||
| 8.62 | Property | Holiday Inn Express & Suites Texarkana East | ||||
| 8.63 | Property | Mankato Fairfield Inn | ||||
| 8.64 | Property | Candlewood Suites Texarkana | ||||
| 8.65 | Property | Country Inn & Suites Houston Intercontinental Airport East | ||||
| 9 | Loan | 37 | SMF V | Starwood Mortgage Capital LLC | Grant Building | Huntington Bank Outstanding TI Reserve ($262,500); Balzarini & Watson Prepaid Rent Reserve ($227,483) |
| 10 | Loan | 38, 39 | CREFI | Citi Real Estate Funding Inc. | Ann Arbor Mixed Use Portfolio | Unfunded Obligations Reserve ($129,969); CAM Reserve ($19,255) |
| 10.01 | Property | McKinley Towne Centre | ||||
| 10.02 | Property | Liberty Square | ||||
| 11 | Loan | 8, 27, 40, 41, 42, 43 | SMF V | Starwood Mortgage Capital LLC | Visions Hotel Portfolio | Ground Rent Reserve |
| 11.01 | Property | Holiday Inn Express & Suites Buffalo | ||||
| 11.02 | Property | Hampton Inn Potsdam | ||||
| 11.03 | Property | Hampton Inn & Suites Utica | ||||
| 11.04 | Property | Fairfield Inn & Suites Olean | ||||
| 11.05 | Property | Hampton Inn & Suites East Aurora | ||||
| 11.06 | Property | Fairfield Inn & Suites Binghamton | ||||
| 11.07 | Property | Fairfield Inn & Suites Rochester South | ||||
| 11.08 | Property | Fairfield Inn & Suites Albany | ||||
| 11.09 | Property | Fairfield Inn & Suites Corning | ||||
| 11.10 | Property | Fairfield Inn & Suites Rochester West/Greece | ||||
| 12 | Loan | 8, 44, 45 | CREFI | Citi Real Estate Funding Inc.; Wells Fargo Bank, National Association | Pleasant Prairie Premium Outlets | |
| 13 | Loan | 8, 30, 46, 47 | Barclays Bank PLC | Morgan Stanley Bank, N.A.; Wells Fargo Bank, N.A.; Barclays Bank PLC | Lakeside Shopping Center | Outstanding TI/LC Reserve ($7,606,095); Rent Concession Reserve ($1,214,427) |
| 14 | Loan | Barclays Bank PLC | Barclays Bank PLC | 440 Mamaroneck Avenue | Transamerica Rent Reserve ($790,213); Weissman Rent Reserve ($49,835) | |
| 15 | Loan | 48 | SMF V | Starwood Mortgage Capital LLC | Mesa Grand Shopping Center | Interest Only Funds |
| 16 | Loan | 8, 49, 50, 51, 52 | Barclays Bank PLC | Goldman Sachs Mortgage Company; Barclays Bank PLC | Long Island Prime Portfolio - Uniondale | Unfunded Obligations ($11,598,911); Ground Rent Reserve ($110,240) |
| 16.01 | Property | RXR Plaza | ||||
| 16.02 | Property | Omni | ||||
| 17 | Loan | CREFI | Citi Real Estate Funding Inc. | Mars Petcare Storage & Distribution Center | ||
| 18 | Loan | PCC | Principal Commercial Capital | Bradley Business Center | TI Holdback: ($81,025); Rent Escrow: ($160,746); LC Holdback: ($28,241); Permit Holdback: ($250,000) | |
| 19 | Loan | 53, 54, 55, 56, 57 | PCC | Principal Commercial Capital | 3901 North First Street | CAS Free Rent Period |
| 20 | Loan | 58, 59, 60, 61 | CREFI | Citi Real Estate Funding Inc. | Canyon Portal | Ground Rent Reserve |
| 21 | Loan | 8, 62, 63 | PCC | Principal Commercial Capital | Scripps Center | Outstanding TI/LC: ($1,292,241); Outstanding Free Rent: $341,542 |
| 22 | Loan | 64 | PCC | Principal Commercial Capital | Victoria Park Shoppes | TI Holdback: ($30,463); Rent Escrow: ($26,446) |
| 23 | Loan | 65 | PCC | Principal Commercial Capital | 1450 Veterans | |
| 24 | Loan | 66, 67 | PCC | Principal Commercial Capital | Westerre I and II | Outstanding TI/LC Escrow ($617,793); Free Rent Reserve($73,491) |
| A-1-38 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Other Reserve Description |
| 25 | Loan | 8, 68, 69, 70, 71, 72 | Barclays Bank PLC | Rialto Mortgage Finance, LLC; Citigroup Global Markets Realty Corp.; Barclays Bank PLC | Atlanta and Anchorage Hotel Portfolio | Atlanta PIP Reserve ($2,500,000); Anchorage PIP Reserve ($2,500,000); Ground Rent Reserve ($89,582) |
| 25.01 | Property | Hilton Anchorage | ||||
| 25.02 | Property | Renaissance Concourse Atlanta Airport Hotel | ||||
| 26 | Loan | PCC | Principal Commercial Capital | The Falls at Snake River Landing | ||
| 27 | Loan | 8, 73, 74, 75 | Barclays Bank PLC | JP Morgan Chase Bank, Natixis Real Estate Capital LLC, Deutsche Bank AG, Societe Generale, Barclays Bank PLC | 245 Park Avenue | Outstanding Rollover Reserve ($10,298,441); Free Rent Reserve ($1,133,167) |
| 28 | Loan | 76 | PCC | Principal Commercial Capital | 888 Tennessee | |
| 29 | Loan | PCC | Principal Commercial Capital | Low Country Village | Anchor Tenant TI/LC Reserve | |
| 30 | Loan | 77, 78 | SMF V | Starwood Mortgage Capital LLC | 215 & Town Center | Outstanding Tis ($383,873); Free Rent Reserve ($358,912) |
| 31 | Loan | 79, 80 | PCC | Principal Commercial Capital | Ocean City Shopping Center | TI Holdback: ($22,730); Rent Escrow: ($8,250); LC Holdback: ($14,690); Ongoing Other Anchor TI & LC ($20,833) |
| 32 | Loan | 81, 82 | SMF V | Starwood Mortgage Capital LLC | Pangea 17 | |
| 32.01 | Property | 1807 South Saint Louis Avenue | ||||
| 32.02 | Property | 1145 North Austin Boulevard | ||||
| 32.03 | Property | 136 East 155th Street | ||||
| 32.04 | Property | 1501 East 68th Street | ||||
| 32.05 | Property | 7300 South Yates Boulevard | ||||
| 32.06 | Property | 14123 South Tracy Avenue | ||||
| 32.07 | Property | 7925 South Phillips Avenue | ||||
| 32.08 | Property | 8000 South Ellis Avenue | ||||
| 32.09 | Property | 13256 South Prairie Avenue | ||||
| 32.10 | Property | 8101 South Justine Street | ||||
| 32.11 | Property | 7135 South Blackstone Avenue | ||||
| 32.12 | Property | 320 North Mason Avenue | ||||
| 32.13 | Property | 410 East 107th Street | ||||
| 32.14 | Property | 1257 South Christiana Avenue | ||||
| 32.15 | Property | 10933 South Vernon Avenue | ||||
| 32.16 | Property | 8040 South Vernon Avenue | ||||
| 32.17 | Property | 12000 South Eggleston Avenue | ||||
| 32.18 | Property | 2041 East 75th Street | ||||
| 32.19 | Property | 219 East 68th Street | ||||
| 32.20 | Property | 8751 South Cottage Grove Avenue | ||||
| 32.21 | Property | 7159 South Wabash Avenue | ||||
| 33 | Loan | 83, 84 | SMF V | Starwood Mortgage Capital LLC | Tampa Bay Industrial | |
| 33.01 | Property | Bay Tec Center | ||||
| 33.02 | Property | Airport Corporate Center | ||||
| 34 | Loan | 85 | PCC | Principal Commercial Capital | Springhill Suites Denton | |
| 35 | Loan | CREFI | Citi Real Estate Funding Inc. | The Oaks at Palomar | Rent Credit Reserve ($46,500); Laurelwood TI Reserve ($12,754) | |
| 36 | Loan | CREFI | Citi Real Estate Funding Inc. | Royal Oaks Shopping Center | Unfunded Tenant Obligations Reserve | |
| 37 | Loan | Barclays Bank PLC | Barclays Bank PLC | Foothills Health Center | Free Rent Reserve Fund | |
| 38 | Loan | Barclays Bank PLC | Barclays Bank PLC | Lindbergh Plaza | ||
| 39 | Loan | 86 | PCC | Principal Commercial Capital | Fox Run Apartments | Breaker Panel Replacement |
| 40 | Loan | SMF V | Starwood Mortgage Capital LLC | 117 East Washington | ||
| 41 | Loan | CREFI | Citi Real Estate Funding Inc. | Bryan Woods Apartments | ||
| 42 | Loan | SMF V | Starwood Mortgage Capital LLC | American Mini Storage - Converse | ||
| 43 | Loan | CREFI | Citi Real Estate Funding Inc. | The Shops at Fayette Crossing | Unfunded Obligations Reserve ($110,775); Free Rent Reserve ($17,809) | |
| 44 | Loan | 87 | SMF V | Starwood Mortgage Capital LLC | Hampton Inn Richland | |
| 45 | Loan | Barclays Bank PLC | Barclays Bank PLC | Ohio Retail Portfolio - Discount Drug Mart Plaza | Rent Abatement Reserve Fund | |
| 45.01 | Property | Parma Heights Plaza | ||||
| 45.02 | Property | Upper Sandusky Plaza | ||||
| 46 | Loan | 88 | SMF V | Starwood Mortgage Capital LLC | Kohls White Lake | |
| 47 | Loan | SMF V | Starwood Mortgage Capital LLC | Las Brisas Apartments | ||
| 48 | Loan | SMF V | Starwood Mortgage Capital LLC | Mountain Cactus Ranch | ||
| 49 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Columbia, SC | ||
| 50 | Loan | Barclays Bank PLC | Barclays Bank PLC | 1000 South Sherman Street | ||
| 51 | Loan | CREFI | Citi Real Estate Funding Inc. | StorQuest Corona | ||
| 52 | Loan | 89, 90 | CREFI | Citi Real Estate Funding Inc. | St. Petersburg MHC Portfolio | |
| 52.01 | Property | Westgate Manor MHC | ||||
| 52.02 | Property | Villa Plumosa MHC | ||||
| 53 | Loan | CREFI | Citi Real Estate Funding Inc. | CSS Rohnert Park |
| A-1-39 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Borrower Name |
| 1 | Loan | 8, 9, 10, 11 | Barclays Bank PLC | Barclays Bank PLC | 225 & 233 Park Avenue South | 225 Fourth LLC |
| 2 | Loan | 8, 12, 13, 14, 15, 16, 17 | CGMRC | Citigroup Global Markets Realty Corp. | General Motors Building | 767 Fifth Partners LLC |
| 3 | Loan | 8, 18, 19, 20 | SMF V | Starwood Mortgage Capital LLC | 9-19 9th Avenue | 9th Avenue Delaware Owner LLC |
| 4 | Loan | 8, 21, 22, 23, 24, 25, 26, 27 | CREFI | Citi Real Estate Funding Inc.; Morgan Stanley Bank N.A. | Corporate Woods Portfolio | Corporate Woods Kansas Realty LP |
| 4.01 | Property | Corporate Woods - Building 82 | ||||
| 4.02 | Property | Corporate Woods - Building 40 | ||||
| 4.03 | Property | Corporate Woods - Building 84 | ||||
| 4.04 | Property | Corporate Woods - Building 32 | ||||
| 4.05 | Property | Corporate Woods - Building 34 | ||||
| 4.06 | Property | Corporate Woods - Building 14 | ||||
| 4.07 | Property | Corporate Woods - Building 70 | ||||
| 4.08 | Property | Corporate Woods - Building 9 | ||||
| 4.09 | Property | Corporate Woods - Building 6 | ||||
| 4.10 | Property | Corporate Woods - Building 12 | ||||
| 4.11 | Property | Corporate Woods - Building 27 | ||||
| 4.12 | Property | Corporate Woods - Building 51 | ||||
| 4.13 | Property | Corporate Woods - Building 55 | ||||
| 4.14 | Property | Corporate Woods - Building 65 | ||||
| 4.15 | Property | Corporate Woods - Building 3 | ||||
| 4.16 | Property | Corporate Woods - Building 75 | ||||
| 5 | Loan | 28, 29 | CREFI | Citi Real Estate Funding Inc. | Bank of America Plaza | Troy Beaver Realty LLC; Troy Beaver Holdings I LLC; Troy Beaver Holdings II LLC and Troy Beaver Holdings III LLC |
| 6 | Loan | 8, 13, 30, 31, 32 | CREFI, Barclays Bank PLC | Citi Real Estate Funding Inc.; Barclays Bank PLC; Bank of America N.A. | Mall of Louisiana | Mall of Louisiana, LLC and Mall of Louisiana Land, LLC |
| 7 | Loan | 33 | PCC | Principal Commercial Capital | The Grove at Shrewsbury | The Grove Fee Owner, LLC |
| 8 | Loan | 8, 34, 35, 36 | Barclays Bank PLC; SMF V | JPMorgan Chase Bank; Bank of America, N.A.; Barclays Bank PLC; Deutsche Bank AG | Starwood Capital Group Hotel Portfolio | LL Folsom, L.P.; LL Hillsboro, L.P.; LL Milpitas, L.P.; LL Pleasanton, L.P.; LL Campbell, L.P.; LL South San Francisco, L.P.; LL Roseville, L.P.; LL Bellevue, L.P.; LL Sunnyvale, L.P.; LL Sacramento, L.P.; LL Renton, L.P.; FH-Hotel Bloomington, L.P.; FH-Hotel Kokomo, L.P.; FH-Hotel Oakdale, L.P.; FH-Hotel Ann Arbor, L.P.; FH-Hotel South Bend, L.P.; FH-Hotel Peoria, L.P.; FH-Hotel Maumee, L.P.; FH-Hotel Warrenville, L.P.; FH-Hotel South Franklin, L.P.; FH-Hotel Normal, L.P.; FH-Grandville, L.P.; TXHP Buda 1, L.L.C.; TXHP Paris 2, L.L.C.; TXHP Humble, L.L.C.; TXHP Buda 2, L.L.C.; TXHP Decatur, L.L.C.; TXHP Sweetwater, L.L.C.; TXHP Waco 1, L.L.C.; TXHP Longview 1, L.L.C.; TXHP Altus, L.L.C.; TXHP Arlington, L.L.C.; TXHP Huntsville, L.L.C.; TXHP Tyler 1, L.L.C.; TXHP Texarkana 2, L.L.C.; TXHP Paris 1, L.L.C.; TXHP Terrell, L.L.C.; TXHP Texarkana 1, L.L.C.; TXHP Weatherford, L.L.C.; TXHP Tyler 2, L.L.C.; TXHP Wichita Falls, L.L.C.; TXHP Lufkin 1, L.L.C.; Hotel Fishers, L.P.; Hotel Louisville, L.P.; Hotel Stow, L.P.; Hotel Morehead City, L.P.; IM Chico 1, L.P.; VIII-HII-Valley School Road, L.L.C.; VIII-HII-Stetler Avenue, L.L.C.; VIII-HII-7 Hampton Court, L.L.C.; VIII-HII-Raritan Center Pkwy, L.L.C.; VIII-HII-Laura Blvd., L.L.C.; VIII-HII-Baltimore Avenue, L.L.C.; VIII-HII-Richmond Road, L.L.C.; VIII-HII-Richmond Road 2, L.L.C.; Midwest Heritage Inn of Racine, L.P.; Midwest Heritage Inn of Shawnee, L.P.; Midwest Heritage Inn of Cheyenne, L.P.; F.I. Management of Mankato, L.P.; R.I. Heritage Inn of Peoria AZ, L.P.; H.S. Heritage Inn of Grand Rapids, L.P.; H.S. Heritage Inn of Toledo, L.P.; Heritage Inn Number LII. Limited Partnership; Heritage Inn Number XL. Limited Partnership; LL Folsom Opco, L.L.C.; LL Hillsboro Opco, L.L.C.; LL Milpitas Opco, L.L.C.; LL Pleasanton Opco, L.L.C.; LL Campbell Opco, L.L.C.; LL South San Francisco Opco, L.L.C.; LL Roseville Opco, L.L.C.; LL Bellevue Opco, L.L.C.; LL Sunnyvale Opco, L.L.C.; LL Sacramento Opco, L.L.C.; LL Renton Opco, L.L.C.; FH-Hotel Bloomington Opco, L.L.C.; FH-Hotel Kokomo Opco, L.L.C.; FH-Hotel Oakdale Opco, L.L.C.; FH-Hotel Ann Arbor Opco, L.L.C.; FH-Hotel South Bend Opco, L.L.C.; FH-Hotel Peoria Opco, L.L.C.; FH-Hotel Maumee Opco, L.L.C.; FH-Hotel Warrenville Opco, L.L.C.; FH-Hotel South Franklin Opco, L.L.C.; FH-Hotel Normal Opco, L.L.C.; FH-Hotel Grandville Opco, L.L.C.; TXHP Buda 1 Opco, L.L.C.; TXHP Paris 2 Opco, L.L.C.; TXHP Humble Opco, L.L.C.; TXHP Buda 2 Opco, L.L.C.; TXHP Decatur Opco, L.L.C.; TXHP Sweetwater Opco, L.L.C.; TXHP Waco 1 Opco, L.L.C.; TXHP Longview 1 Opco, L.L.C.; TXHP Altus Opco, L.L.C.; TXHP Arlington Opco, L.L.C.; TXHP Huntsville Opco, L.L.C.; TXHP Tyler 1 Opco, L.L.C.; TXHP Texarkana 2 Opco, L.L.C.; TXHP Paris 1 Opco, L.L.C.; TXHP Terrell Opco, L.L.C.; TXHP Texarkana 1 Opco, L.L.C.; TXHP Weatherford Opco, L.L.C.; TXHP Tyler 2 Opco, L.L.C.; TXHP Wichita Falls Opco, L.L.C.; TXHP Lufkin 1 Opco, L.L.C.; Hotel Fishers Opco, L.L.C.; Hotel Louisville Opco, L.L.C.; Hotel Stow Opco, L.L.C.; Hotel Morehead City Opco, L.L.C.; IM Chico 1 Opco, L.L.C.; VIII-HII-Valley School Road Opco, L.L.C.; VIII-HII-Stetler Avenue Opco, L.L.C.; VIII-HII-7 Hampton Court Opco, L.L.C.; VIII-HII-Raritan Center Pkwy Opco, L.L.C.; VIII-HII-Laura Blvd. Opco, L.L.C.; VIII-HII-Baltimore Avenue Opco, L.L.C.; VIII-HII-Richmond Road Opco, L.L.C.; VIII-HII-Richmond Road 2 Opco, L.L.C.; Midwest Heritage Inn of Racine Opco, L.L.C.; Midwest Heritage Inn of Shawnee Opco, L.L.C.; Midwest Heritage Inn of Cheyenne Opco, L.L.C.; F.I. Management of Mankato Opco, L.L.C.; R.I. Heritage Inn Of Peoria AZ Opco, L.L.C.; H.S. Heritage Inn Of Grand Rapids Opco, L.L.C.; H.S. Heritage Inn of Toledo Opco, L.L.C.; Heritage Inn Number LII. Opco, L.L.C.; Heritage Inn Number XL. Opco, L.L.C. |
| 8.01 | Property | Larkspur Landing Sunnyvale | ||||
| 8.02 | Property | Larkspur Landing Milpitas | ||||
| 8.03 | Property | Larkspur Landing Campbell | ||||
| 8.04 | Property | Larkspur Landing San Francisco | ||||
| 8.05 | Property | Larkspur Landing Pleasanton | ||||
| 8.06 | Property | Larkspur Landing Bellevue | ||||
| 8.07 | Property | Larkspur Landing Sacramento | ||||
| 8.08 | Property | Hampton Inn Ann Arbor North | ||||
| 8.09 | Property | Larkspur Landing Hillsboro | ||||
| 8.10 | Property | Larkspur Landing Renton | ||||
| 8.11 | Property | Holiday Inn Arlington Northeast Rangers Ballpark | ||||
| 8.12 | Property | Residence Inn Toledo Maumee | ||||
| 8.13 | Property | Residence Inn Williamsburg | ||||
| 8.14 | Property | Hampton Inn Suites Waco South | ||||
| 8.15 | Property | Holiday Inn Louisville Airport Fair Expo | ||||
| 8.16 | Property | Courtyard Tyler | ||||
| 8.17 | Property | Hilton Garden Inn Edison Raritan Center | ||||
| 8.18 | Property | Hilton Garden Inn St Paul Oakdale | ||||
| 8.19 | Property | Residence Inn Grand Rapids West | ||||
| 8.20 | Property | Peoria, AZ Residence Inn | ||||
| 8.21 | Property | Hampton Inn Suites Bloomington Normal | ||||
| 8.22 | Property | Courtyard Chico | ||||
| 8.23 | Property | Hampton Inn Suites Kokomo | ||||
| 8.24 | Property | Hampton Inn Suites South Bend |
| A-1-40 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Borrower Name |
| 8.25 | Property | Courtyard Wichita Falls | ||||
| 8.26 | Property | Hampton Inn Morehead | ||||
| 8.27 | Property | Residence Inn Chico | ||||
| 8.28 | Property | Courtyard Lufkin | ||||
| 8.29 | Property | Hampton Inn Carlisle | ||||
| 8.30 | Property | Springhill Suites Williamsburg | ||||
| 8.31 | Property | Fairfield Inn Bloomington | ||||
| 8.32 | Property | Waco Residence Inn | ||||
| 8.33 | Property | Holiday Inn Express Fishers | ||||
| 8.34 | Property | Larkspur Landing Folsom | ||||
| 8.35 | Property | Springhill Suites Chicago Naperville Warrenville | ||||
| 8.36 | Property | Holiday Inn Express & Suites Paris | ||||
| 8.37 | Property | Toledo Homewood Suites | ||||
| 8.38 | Property | Grand Rapids Homewood Suites | ||||
| 8.39 | Property | Cheyenne Fairfield Inn and Suites | ||||
| 8.40 | Property | Fairfield Inn Laurel | ||||
| 8.41 | Property | Courtyard Akron Stow | ||||
| 8.42 | Property | Larkspur Landing Roseville | ||||
| 8.43 | Property | Towneplace Suites Bloomington | ||||
| 8.44 | Property | Hampton Inn Danville | ||||
| 8.45 | Property | Holiday Inn Norwich | ||||
| 8.46 | Property | Hampton Inn Suites Longview North | ||||
| 8.47 | Property | Springhill Suites Peoria Westlake | ||||
| 8.48 | Property | Hampton Inn Suites Buda | ||||
| 8.49 | Property | Shawnee Hampton Inn | ||||
| 8.50 | Property | Racine Fairfield Inn | ||||
| 8.51 | Property | Hampton Inn Selinsgrove Shamokin Dam | ||||
| 8.52 | Property | Holiday Inn Express & Suites Terrell | ||||
| 8.53 | Property | Westchase Homewood Suites | ||||
| 8.54 | Property | Holiday Inn Express & Suites Tyler South | ||||
| 8.55 | Property | Holiday Inn Express & Suites Huntsville | ||||
| 8.56 | Property | Hampton Inn Sweetwater | ||||
| 8.57 | Property | Comfort Suites Buda Austin South | ||||
| 8.58 | Property | Fairfield Inn & Suites Weatherford | ||||
| 8.59 | Property | Holiday Inn Express & Suites Altus | ||||
| 8.60 | Property | Comfort Inn & Suites Paris | ||||
| 8.61 | Property | Hampton Inn Suites Decatur | ||||
| 8.62 | Property | Holiday Inn Express & Suites Texarkana East | ||||
| 8.63 | Property | Mankato Fairfield Inn | ||||
| 8.64 | Property | Candlewood Suites Texarkana | ||||
| 8.65 | Property | Country Inn & Suites Houston Intercontinental Airport East | ||||
| 9 | Loan | 37 | SMF V | Starwood Mortgage Capital LLC | Grant Building | McKnight Grant Building Associates, L.P. |
| 10 | Loan | 38, 39 | CREFI | Citi Real Estate Funding Inc. | Ann Arbor Mixed Use Portfolio | Hillside - Liberty Square LLC; Hillside - Liberty Town Center LLC and Hillside - Liberty MT LLC |
| 10.01 | Property | McKinley Towne Centre | ||||
| 10.02 | Property | Liberty Square | ||||
| 11 | Loan | 8, 27, 40, 41, 42, 43 | SMF V | Starwood Mortgage Capital LLC | Visions Hotel Portfolio | Corning Loding Ventures LLC; Binghamton Hotel Ventures LLC; Greece Hotel Ventures LLC; Henrietta Hotel Ventures LLC; Potsdam Hotel Ventures LLC; East Aurora Loding Associates LLC; Buffalo Hotel Associates, LLC; Olean Hotel Group LLC; Albany Lodging Group LLC; Marsh Enterprises, LLC |
| 11.01 | Property | Holiday Inn Express & Suites Buffalo | ||||
| 11.02 | Property | Hampton Inn Potsdam | ||||
| 11.03 | Property | Hampton Inn & Suites Utica | ||||
| 11.04 | Property | Fairfield Inn & Suites Olean | ||||
| 11.05 | Property | Hampton Inn & Suites East Aurora | ||||
| 11.06 | Property | Fairfield Inn & Suites Binghamton | ||||
| 11.07 | Property | Fairfield Inn & Suites Rochester South | ||||
| 11.08 | Property | Fairfield Inn & Suites Albany | ||||
| 11.09 | Property | Fairfield Inn & Suites Corning | ||||
| 11.10 | Property | Fairfield Inn & Suites Rochester West/Greece | ||||
| 12 | Loan | 8, 44, 45 | CREFI | Citi Real Estate Funding Inc.; Wells Fargo Bank, National Association | Pleasant Prairie Premium Outlets | Pleasant Prairie Premium Outlets, LLC |
| 13 | Loan | 8, 30, 46, 47 | Barclays Bank PLC | Morgan Stanley Bank, N.A.; Wells Fargo Bank, N.A.; Barclays Bank PLC | Lakeside Shopping Center | Causeway LLC |
| 14 | Loan | Barclays Bank PLC | Barclays Bank PLC | 440 Mamaroneck Avenue | 440-34 Mamaroneck Avenue, LLC | |
| 15 | Loan | 48 | SMF V | Starwood Mortgage Capital LLC | Mesa Grand Shopping Center | DSW Mesa Grand/Spectrum LLC |
| 16 | Loan | 8, 49, 50, 51, 52 | Barclays Bank PLC | Goldman Sachs Mortgage Company; Barclays Bank PLC | Long Island Prime Portfolio - Uniondale | 333 Earle Ovington Boulevard SPE LLC; Rexcorp Plaza SPE LLC |
| 16.01 | Property | RXR Plaza | ||||
| 16.02 | Property | Omni | ||||
| 17 | Loan | CREFI | Citi Real Estate Funding Inc. | Mars Petcare Storage & Distribution Center | SE Columbus SM-1, LLC; SE Columbus SM-2, LLC; SE Columbus SM-3, LLC; SE Columbus SM-4, LLC; SE Columbus SM-5, LLC; SE Columbus SM-6, LLC; SE Columbus SM-7, LLC; SE Columbus MM, LLC | |
| 18 | Loan | PCC | Principal Commercial Capital | Bradley Business Center | Bradley Business Center II, LLC | |
| 19 | Loan | 53, 54, 55, 56, 57 | PCC | Principal Commercial Capital | 3901 North First Street | 3901 North First, LLC |
| 20 | Loan | 58, 59, 60, 61 | CREFI | Citi Real Estate Funding Inc. | Canyon Portal | Canyon Portal 3, LLC |
| 21 | Loan | 8, 62, 63 | PCC | Principal Commercial Capital | Scripps Center | 312 Walnut, LLC |
| 22 | Loan | 64 | PCC | Principal Commercial Capital | Victoria Park Shoppes | London Associates, Ltd. |
| 23 | Loan | 65 | PCC | Principal Commercial Capital | 1450 Veterans | Redwood City, LLC |
| 24 | Loan | 66, 67 | PCC | Principal Commercial Capital | Westerre I and II | TSO Westerre Richmond, LP |
| A-1-41 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Borrower Name |
| 25 | Loan | 8, 68, 69, 70, 71, 72 | Barclays Bank PLC | Rialto Mortgage Finance, LLC; Citigroup Global Markets Realty Corp.; Barclays Bank PLC | Atlanta and Anchorage Hotel Portfolio | CP Anchorage Hotel 2, LLC; CP Hartsfield, LLC |
| 25.01 | Property | Hilton Anchorage | ||||
| 25.02 | Property | Renaissance Concourse Atlanta Airport Hotel | ||||
| 26 | Loan | PCC | Principal Commercial Capital | The Falls at Snake River Landing | The Falls, LLC | |
| 27 | Loan | 8, 73, 74, 75 | Barclays Bank PLC | JP Morgan Chase Bank, Natixis Real Estate Capital LLC, Deutsche Bank AG, Societe Generale, Barclays Bank PLC | 245 Park Avenue | 245 Park Avenue Property LLC |
| 28 | Loan | 76 | PCC | Principal Commercial Capital | 888 Tennessee | 888 Tennessee Partners LLC |
| 29 | Loan | PCC | Principal Commercial Capital | Low Country Village | LCVB, LLC | |
| 30 | Loan | 77, 78 | SMF V | Starwood Mortgage Capital LLC | 215 & Town Center | Buffalo Properties V LLC |
| 31 | Loan | 79, 80 | PCC | Principal Commercial Capital | Ocean City Shopping Center | Peddlers Square, Inc. and Ocean City Square, L.L.C. |
| 32 | Loan | 81, 82 | SMF V | Starwood Mortgage Capital LLC | Pangea 17 | PP P17 1, LLC; PP P17 2, LLC; PP P17 3, LLC; PP P17 4, LLC |
| 32.01 | Property | 1807 South Saint Louis Avenue | ||||
| 32.02 | Property | 1145 North Austin Boulevard | ||||
| 32.03 | Property | 136 East 155th Street | ||||
| 32.04 | Property | 1501 East 68th Street | ||||
| 32.05 | Property | 7300 South Yates Boulevard | ||||
| 32.06 | Property | 14123 South Tracy Avenue | ||||
| 32.07 | Property | 7925 South Phillips Avenue | ||||
| 32.08 | Property | 8000 South Ellis Avenue | ||||
| 32.09 | Property | 13256 South Prairie Avenue | ||||
| 32.10 | Property | 8101 South Justine Street | ||||
| 32.11 | Property | 7135 South Blackstone Avenue | ||||
| 32.12 | Property | 320 North Mason Avenue | ||||
| 32.13 | Property | 410 East 107th Street | ||||
| 32.14 | Property | 1257 South Christiana Avenue | ||||
| 32.15 | Property | 10933 South Vernon Avenue | ||||
| 32.16 | Property | 8040 South Vernon Avenue | ||||
| 32.17 | Property | 12000 South Eggleston Avenue | ||||
| 32.18 | Property | 2041 East 75th Street | ||||
| 32.19 | Property | 219 East 68th Street | ||||
| 32.20 | Property | 8751 South Cottage Grove Avenue | ||||
| 32.21 | Property | 7159 South Wabash Avenue | ||||
| 33 | Loan | 83, 84 | SMF V | Starwood Mortgage Capital LLC | Tampa Bay Industrial | Avistone Tampa Flex H, LLC; Avistone Tampa Flex S, LLC; Tampa Flex 1, LLC; Tampa Flex 2, LLC; Tampa Flex 3, LLC; Tampa Flex 4, LLC |
| 33.01 | Property | Bay Tec Center | ||||
| 33.02 | Property | Airport Corporate Center | ||||
| 34 | Loan | 85 | PCC | Principal Commercial Capital | Springhill Suites Denton | Denton Texas Hotels, LLC |
| 35 | Loan | CREFI | Citi Real Estate Funding Inc. | The Oaks at Palomar | Palomar I, LLC | |
| 36 | Loan | CREFI | Citi Real Estate Funding Inc. | Royal Oaks Shopping Center | Key Partners ROV LLC; Berger ROV LLC and Royal Oaks Valrico, LLC | |
| 37 | Loan | Barclays Bank PLC | Barclays Bank PLC | Foothills Health Center | Foothills Medical Properties, L.P. | |
| 38 | Loan | Barclays Bank PLC | Barclays Bank PLC | Lindbergh Plaza | Lindbergh Plaza Owner, LLC | |
| 39 | Loan | 86 | PCC | Principal Commercial Capital | Fox Run Apartments | Fox Run-Ledyard, LLC |
| 40 | Loan | SMF V | Starwood Mortgage Capital LLC | 117 East Washington | 117 East Washington, LLC | |
| 41 | Loan | CREFI | Citi Real Estate Funding Inc. | Bryan Woods Apartments | Kashi, LLC | |
| 42 | Loan | SMF V | Starwood Mortgage Capital LLC | American Mini Storage - Converse | RMLP AMS I Converse Holdings, LP; AMS I Converse Investments, LP | |
| 43 | Loan | CREFI | Citi Real Estate Funding Inc. | The Shops at Fayette Crossing | Fayette Crossing Building Associates, L.L.C. | |
| 44 | Loan | 87 | SMF V | Starwood Mortgage Capital LLC | Hampton Inn Richland | Jayjala, Inc. |
| 45 | Loan | Barclays Bank PLC | Barclays Bank PLC | Ohio Retail Portfolio - Discount Drug Mart Plaza | Drug Mart Plaza - U.S. & P.H., LLC; Drug Mart Holdings, LLC | |
| 45.01 | Property | Parma Heights Plaza | ||||
| 45.02 | Property | Upper Sandusky Plaza | ||||
| 46 | Loan | 88 | SMF V | Starwood Mortgage Capital LLC | Kohls White Lake | Porter Holdings, LLC |
| 47 | Loan | SMF V | Starwood Mortgage Capital LLC | Las Brisas Apartments | Las Brisas Estates, LP | |
| 48 | Loan | SMF V | Starwood Mortgage Capital LLC | Mountain Cactus Ranch | Sahopopath Yuma, LLC and Northridge Yuma, LLC | |
| 49 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Columbia, SC | 9001 Two Notch Road Developers LLC | |
| 50 | Loan | Barclays Bank PLC | Barclays Bank PLC | 1000 South Sherman Street | Central Illinois Associates, LLC | |
| 51 | Loan | CREFI | Citi Real Estate Funding Inc. | StorQuest Corona | Riordan Corona SP, LLC and Milner Corona SP, LLC | |
| 52 | Loan | 89, 90 | CREFI | Citi Real Estate Funding Inc. | St. Petersburg MHC Portfolio | ILP St Pete LLC and ILP St Pete II LLC |
| 52.01 | Property | Westgate Manor MHC | ||||
| 52.02 | Property | Villa Plumosa MHC | ||||
| 53 | Loan | CREFI | Citi Real Estate Funding Inc. | CSS Rohnert Park | CSS Rohnert Park, A California Limited Partnership |
| A-1-42 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Delaware Statutory Trust? Y/N | Carve-out Guarantor |
| 1 | Loan | 8, 9, 10, 11 | Barclays Bank PLC | Barclays Bank PLC | 225 & 233 Park Avenue South | No | Orda Management Corporation; Morton F. Silver |
| 2 | Loan | 8, 12, 13, 14, 15, 16, 17 | CGMRC | Citigroup Global Markets Realty Corp. | General Motors Building | No | NAP |
| 3 | Loan | 8, 18, 19, 20 | SMF V | Starwood Mortgage Capital LLC | 9-19 9th Avenue | No | Robert Cayre; BRE Properties, LLC |
| 4 | Loan | 8, 21, 22, 23, 24, 25, 26, 27 | CREFI | Citi Real Estate Funding Inc.; Morgan Stanley Bank N.A. | Corporate Woods Portfolio | No | Raymond Massa |
| 4.01 | Property | Corporate Woods - Building 82 | |||||
| 4.02 | Property | Corporate Woods - Building 40 | |||||
| 4.03 | Property | Corporate Woods - Building 84 | |||||
| 4.04 | Property | Corporate Woods - Building 32 | |||||
| 4.05 | Property | Corporate Woods - Building 34 | |||||
| 4.06 | Property | Corporate Woods - Building 14 | |||||
| 4.07 | Property | Corporate Woods - Building 70 | |||||
| 4.08 | Property | Corporate Woods - Building 9 | |||||
| 4.09 | Property | Corporate Woods - Building 6 | |||||
| 4.10 | Property | Corporate Woods - Building 12 | |||||
| 4.11 | Property | Corporate Woods - Building 27 | |||||
| 4.12 | Property | Corporate Woods - Building 51 | |||||
| 4.13 | Property | Corporate Woods - Building 55 | |||||
| 4.14 | Property | Corporate Woods - Building 65 | |||||
| 4.15 | Property | Corporate Woods - Building 3 | |||||
| 4.16 | Property | Corporate Woods - Building 75 | |||||
| 5 | Loan | 28, 29 | CREFI | Citi Real Estate Funding Inc. | Bank of America Plaza | No | Baruch D. Halberstam and Chaim Y. Halberstam |
| 6 | Loan | 8, 13, 30, 31, 32 | CREFI, Barclays Bank PLC | Citi Real Estate Funding Inc.; Barclays Bank PLC; Bank of America N.A. | Mall of Louisiana | No | GGP Real Estate Holding I, Inc. |
| 7 | Loan | 33 | PCC | Principal Commercial Capital | The Grove at Shrewsbury | No | The Grove Fee Owner, LLC |
| 8 | Loan | 8, 34, 35, 36 | Barclays Bank PLC; SMF V | JPMorgan Chase Bank; Bank of America, N.A.; Barclays Bank PLC; Deutsche Bank AG | Starwood Capital Group Hotel Portfolio | No | SCG Hotel Investors Holdings, L.P. |
| 8.01 | Property | Larkspur Landing Sunnyvale | |||||
| 8.02 | Property | Larkspur Landing Milpitas | |||||
| 8.03 | Property | Larkspur Landing Campbell | |||||
| 8.04 | Property | Larkspur Landing San Francisco | |||||
| 8.05 | Property | Larkspur Landing Pleasanton | |||||
| 8.06 | Property | Larkspur Landing Bellevue | |||||
| 8.07 | Property | Larkspur Landing Sacramento | |||||
| 8.08 | Property | Hampton Inn Ann Arbor North | |||||
| 8.09 | Property | Larkspur Landing Hillsboro | |||||
| 8.10 | Property | Larkspur Landing Renton | |||||
| 8.11 | Property | Holiday Inn Arlington Northeast Rangers Ballpark | |||||
| 8.12 | Property | Residence Inn Toledo Maumee | |||||
| 8.13 | Property | Residence Inn Williamsburg | |||||
| 8.14 | Property | Hampton Inn Suites Waco South | |||||
| 8.15 | Property | Holiday Inn Louisville Airport Fair Expo | |||||
| 8.16 | Property | Courtyard Tyler | |||||
| 8.17 | Property | Hilton Garden Inn Edison Raritan Center | |||||
| 8.18 | Property | Hilton Garden Inn St Paul Oakdale | |||||
| 8.19 | Property | Residence Inn Grand Rapids West | |||||
| 8.20 | Property | Peoria, AZ Residence Inn | |||||
| 8.21 | Property | Hampton Inn Suites Bloomington Normal | |||||
| 8.22 | Property | Courtyard Chico | |||||
| 8.23 | Property | Hampton Inn Suites Kokomo | |||||
| 8.24 | Property | Hampton Inn Suites South Bend |
| A-1-43 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Delaware Statutory Trust? Y/N | Carve-out Guarantor |
| 8.25 | Property | Courtyard Wichita Falls | |||||
| 8.26 | Property | Hampton Inn Morehead | |||||
| 8.27 | Property | Residence Inn Chico | |||||
| 8.28 | Property | Courtyard Lufkin | |||||
| 8.29 | Property | Hampton Inn Carlisle | |||||
| 8.30 | Property | Springhill Suites Williamsburg | |||||
| 8.31 | Property | Fairfield Inn Bloomington | |||||
| 8.32 | Property | Waco Residence Inn | |||||
| 8.33 | Property | Holiday Inn Express Fishers | |||||
| 8.34 | Property | Larkspur Landing Folsom | |||||
| 8.35 | Property | Springhill Suites Chicago Naperville Warrenville | |||||
| 8.36 | Property | Holiday Inn Express & Suites Paris | |||||
| 8.37 | Property | Toledo Homewood Suites | |||||
| 8.38 | Property | Grand Rapids Homewood Suites | |||||
| 8.39 | Property | Cheyenne Fairfield Inn and Suites | |||||
| 8.40 | Property | Fairfield Inn Laurel | |||||
| 8.41 | Property | Courtyard Akron Stow | |||||
| 8.42 | Property | Larkspur Landing Roseville | |||||
| 8.43 | Property | Towneplace Suites Bloomington | |||||
| 8.44 | Property | Hampton Inn Danville | |||||
| 8.45 | Property | Holiday Inn Norwich | |||||
| 8.46 | Property | Hampton Inn Suites Longview North | |||||
| 8.47 | Property | Springhill Suites Peoria Westlake | |||||
| 8.48 | Property | Hampton Inn Suites Buda | |||||
| 8.49 | Property | Shawnee Hampton Inn | |||||
| 8.50 | Property | Racine Fairfield Inn | |||||
| 8.51 | Property | Hampton Inn Selinsgrove Shamokin Dam | |||||
| 8.52 | Property | Holiday Inn Express & Suites Terrell | |||||
| 8.53 | Property | Westchase Homewood Suites | |||||
| 8.54 | Property | Holiday Inn Express & Suites Tyler South | |||||
| 8.55 | Property | Holiday Inn Express & Suites Huntsville | |||||
| 8.56 | Property | Hampton Inn Sweetwater | |||||
| 8.57 | Property | Comfort Suites Buda Austin South | |||||
| 8.58 | Property | Fairfield Inn & Suites Weatherford | |||||
| 8.59 | Property | Holiday Inn Express & Suites Altus | |||||
| 8.60 | Property | Comfort Inn & Suites Paris | |||||
| 8.61 | Property | Hampton Inn Suites Decatur | |||||
| 8.62 | Property | Holiday Inn Express & Suites Texarkana East | |||||
| 8.63 | Property | Mankato Fairfield Inn | |||||
| 8.64 | Property | Candlewood Suites Texarkana | |||||
| 8.65 | Property | Country Inn & Suites Houston Intercontinental Airport East | |||||
| 9 | Loan | 37 | SMF V | Starwood Mortgage Capital LLC | Grant Building | No | William C. Rudolph; Charles S. Perlow |
| 10 | Loan | 38, 39 | CREFI | Citi Real Estate Funding Inc. | Ann Arbor Mixed Use Portfolio | No | Jaimey Roth; Marc Gardner; Jason Anstandig and Jason Biber |
| 10.01 | Property | McKinley Towne Centre | |||||
| 10.02 | Property | Liberty Square | |||||
| 11 | Loan | 8, 27, 40, 41, 42, 43 | SMF V | Starwood Mortgage Capital LLC | Visions Hotel Portfolio | No | Arun Patel; Hemant Patel |
| 11.01 | Property | Holiday Inn Express & Suites Buffalo | |||||
| 11.02 | Property | Hampton Inn Potsdam | |||||
| 11.03 | Property | Hampton Inn & Suites Utica | |||||
| 11.04 | Property | Fairfield Inn & Suites Olean | |||||
| 11.05 | Property | Hampton Inn & Suites East Aurora | |||||
| 11.06 | Property | Fairfield Inn & Suites Binghamton | |||||
| 11.07 | Property | Fairfield Inn & Suites Rochester South | |||||
| 11.08 | Property | Fairfield Inn & Suites Albany | |||||
| 11.09 | Property | Fairfield Inn & Suites Corning | |||||
| 11.10 | Property | Fairfield Inn & Suites Rochester West/Greece | |||||
| 12 | Loan | 8, 44, 45 | CREFI | Citi Real Estate Funding Inc.; Wells Fargo Bank, National Association | Pleasant Prairie Premium Outlets | No | Simon Property Group, L.P. |
| 13 | Loan | 8, 30, 46, 47 | Barclays Bank PLC | Morgan Stanley Bank, N.A.; Wells Fargo Bank, N.A.; Barclays Bank PLC | Lakeside Shopping Center | No | Jeffrey J. Feil |
| 14 | Loan | Barclays Bank PLC | Barclays Bank PLC | 440 Mamaroneck Avenue | No | Robert P. Weisz | |
| 15 | Loan | 48 | SMF V | Starwood Mortgage Capital LLC | Mesa Grand Shopping Center | No | Gurpreet Singh Jaggi |
| 16 | Loan | 8, 49, 50, 51, 52 | Barclays Bank PLC | Goldman Sachs Mortgage Company; Barclays Bank PLC | Long Island Prime Portfolio - Uniondale | No | RXR Properties Holdings LLC |
| 16.01 | Property | RXR Plaza | |||||
| 16.02 | Property | Omni | |||||
| 17 | Loan | CREFI | Citi Real Estate Funding Inc. | Mars Petcare Storage & Distribution Center | No | Billy I. Dippel, Jr; Edward J. Stern; Howard Reiss; Eve Reiss; Matthew Gilbert; Richard Kaplan; Matthew McCulloch and Michael Crandall | |
| 18 | Loan | PCC | Principal Commercial Capital | Bradley Business Center | No | John Hansen Holdings LLC; McLinden Holdings, L.L.C. | |
| 19 | Loan | 53, 54, 55, 56, 57 | PCC | Principal Commercial Capital | 3901 North First Street | No | Gregory J. Hartman |
| 20 | Loan | 58, 59, 60, 61 | CREFI | Citi Real Estate Funding Inc. | Canyon Portal | No | Albert B. Spector and the Spector Family Trust |
| 21 | Loan | 8, 62, 63 | PCC | Principal Commercial Capital | Scripps Center | No | Neal H. Mayerson |
| 22 | Loan | 64 | PCC | Principal Commercial Capital | Victoria Park Shoppes | No | Gisele Rahael |
| 23 | Loan | 65 | PCC | Principal Commercial Capital | 1450 Veterans | No | Thomas J. Rees |
| 24 | Loan | 66, 67 | PCC | Principal Commercial Capital | Westerre I and II | No | A. Boyd Simpson |
| A-1-44 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Delaware Statutory Trust? Y/N | Carve-out Guarantor |
| 25 | Loan | 8, 68, 69, 70, 71, 72 | Barclays Bank PLC | Rialto Mortgage Finance, LLC; Citigroup Global Markets Realty Corp.; Barclays Bank PLC | Atlanta and Anchorage Hotel Portfolio | No | Columbia Sussex Corporation and CSC Holdings, LLC |
| 25.01 | Property | Hilton Anchorage | |||||
| 25.02 | Property | Renaissance Concourse Atlanta Airport Hotel | |||||
| 26 | Loan | PCC | Principal Commercial Capital | The Falls at Snake River Landing | No | Troy Kartchner | |
| 27 | Loan | 8, 73, 74, 75 | Barclays Bank PLC | JP Morgan Chase Bank, Natixis Real Estate Capital LLC, Deutsche Bank AG, Societe Generale, Barclays Bank PLC | 245 Park Avenue | No | 181 West Madison Holding LLC |
| 28 | Loan | 76 | PCC | Principal Commercial Capital | 888 Tennessee | No | Peter S. Hekemian |
| 29 | Loan | PCC | Principal Commercial Capital | Low Country Village | No | Jeannette L. Allen; Marie E. Rohrs | |
| 30 | Loan | 77, 78 | SMF V | Starwood Mortgage Capital LLC | 215 & Town Center | No | Gaymond W. Schultz and Cynthia A. Schultz 2010 Inter Vivos Trust, Gaymond W. Schultz and Cynthia A. Schultz |
| 31 | Loan | 79, 80 | PCC | Principal Commercial Capital | Ocean City Shopping Center | No | Craig J. Bernstein |
| 32 | Loan | 81, 82 | SMF V | Starwood Mortgage Capital LLC | Pangea 17 | No | Pangea Properties |
| 32.01 | Property | 1807 South Saint Louis Avenue | |||||
| 32.02 | Property | 1145 North Austin Boulevard | |||||
| 32.03 | Property | 136 East 155th Street | |||||
| 32.04 | Property | 1501 East 68th Street | |||||
| 32.05 | Property | 7300 South Yates Boulevard | |||||
| 32.06 | Property | 14123 South Tracy Avenue | |||||
| 32.07 | Property | 7925 South Phillips Avenue | |||||
| 32.08 | Property | 8000 South Ellis Avenue | |||||
| 32.09 | Property | 13256 South Prairie Avenue | |||||
| 32.10 | Property | 8101 South Justine Street | |||||
| 32.11 | Property | 7135 South Blackstone Avenue | |||||
| 32.12 | Property | 320 North Mason Avenue | |||||
| 32.13 | Property | 410 East 107th Street | |||||
| 32.14 | Property | 1257 South Christiana Avenue | |||||
| 32.15 | Property | 10933 South Vernon Avenue | |||||
| 32.16 | Property | 8040 South Vernon Avenue | |||||
| 32.17 | Property | 12000 South Eggleston Avenue | |||||
| 32.18 | Property | 2041 East 75th Street | |||||
| 32.19 | Property | 219 East 68th Street | |||||
| 32.20 | Property | 8751 South Cottage Grove Avenue | |||||
| 32.21 | Property | 7159 South Wabash Avenue | |||||
| 33 | Loan | 83, 84 | SMF V | Starwood Mortgage Capital LLC | Tampa Bay Industrial | No | Jeffrey Katke; Daniel Culler; Richard Kent; Peter R. Denton Revocable Trust; Albert Eugene Engel III Trust; Alan L. Mauldin jointly and severally with Michelle E. Mauldin; Chang Shu Tu jointly and severally with John Kaminar |
| 33.01 | Property | Bay Tec Center | |||||
| 33.02 | Property | Airport Corporate Center | |||||
| 34 | Loan | 85 | PCC | Principal Commercial Capital | Springhill Suites Denton | No | John Tampa; Yagnesh “Nash” Patel |
| 35 | Loan | CREFI | Citi Real Estate Funding Inc. | The Oaks at Palomar | No | Roy Doumani | |
| 36 | Loan | CREFI | Citi Real Estate Funding Inc. | Royal Oaks Shopping Center | No | David Rubin; Scott Jacobson and Thomas Purther | |
| 37 | Loan | Barclays Bank PLC | Barclays Bank PLC | Foothills Health Center | No | Ted L. Barr; Joseph G. Greulich; Benjamin D. Sheridan | |
| 38 | Loan | Barclays Bank PLC | Barclays Bank PLC | Lindbergh Plaza | No | Gregrory P. Forester | |
| 39 | Loan | 86 | PCC | Principal Commercial Capital | Fox Run Apartments | No | Fox Run-Ledyard, LLC |
| 40 | Loan | SMF V | Starwood Mortgage Capital LLC | 117 East Washington | No | George P. Broadbent | |
| 41 | Loan | CREFI | Citi Real Estate Funding Inc. | Bryan Woods Apartments | No | Eric Clauson | |
| 42 | Loan | SMF V | Starwood Mortgage Capital LLC | American Mini Storage - Converse | No | Patrick J. Cannon; Peter A. Gordon; Adam Rosenberg | |
| 43 | Loan | CREFI | Citi Real Estate Funding Inc. | The Shops at Fayette Crossing | No | Lenora J. Petrarca | |
| 44 | Loan | 87 | SMF V | Starwood Mortgage Capital LLC | Hampton Inn Richland | No | Sanjay Patel; Sunil Patel |
| 45 | Loan | Barclays Bank PLC | Barclays Bank PLC | Ohio Retail Portfolio - Discount Drug Mart Plaza | No | Richard B. Ferris | |
| 45.01 | Property | Parma Heights Plaza | |||||
| 45.02 | Property | Upper Sandusky Plaza | |||||
| 46 | Loan | 88 | SMF V | Starwood Mortgage Capital LLC | Kohls White Lake | No | Stephen W. Smith; Vincent L. Pangle |
| 47 | Loan | SMF V | Starwood Mortgage Capital LLC | Las Brisas Apartments | No | Thu Xuan Hoang | |
| 48 | Loan | SMF V | Starwood Mortgage Capital LLC | Mountain Cactus Ranch | No | Marvin Sampson | |
| 49 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Columbia, SC | No | Catherine Quadrozzi | |
| 50 | Loan | Barclays Bank PLC | Barclays Bank PLC | 1000 South Sherman Street | No | Stephen Rosen | |
| 51 | Loan | CREFI | Citi Real Estate Funding Inc. | StorQuest Corona | No | Reese L. Milner II and Richard J. Riordan | |
| 52 | Loan | 89, 90 | CREFI | Citi Real Estate Funding Inc. | St. Petersburg MHC Portfolio | No | James T. Bies, Jr. and Bildor Investments, LTD. |
| 52.01 | Property | Westgate Manor MHC | |||||
| 52.02 | Property | Villa Plumosa MHC | |||||
| 53 | Loan | CREFI | Citi Real Estate Funding Inc. | CSS Rohnert Park | No | Dwight W. Davis and William D. Schmicker |
| A-1-45 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Loan Purpose | Loan Amount (sources) ($) | Principal’s New Cash Contribution ($) (7) | Subordinate Debt ($) | Other Sources ($) | Total Sources ($) | Loan Payoff ($) |
| 1 | Loan | 8, 9, 10, 11 | Barclays Bank PLC | Barclays Bank PLC | 225 & 233 Park Avenue South | Refinance | 235,000,000 | 0 | 195,000,000 | 0 | 430,000,000 | 226,370,056 |
| 2 | Loan | 8, 12, 13, 14, 15, 16, 17 | CGMRC | Citigroup Global Markets Realty Corp. | General Motors Building | Refinance | 1,470,000,000 | 0 | 830,000,000 | 0 | 2,300,000,000 | 1,606,000,000 |
| 3 | Loan | 8, 18, 19, 20 | SMF V | Starwood Mortgage Capital LLC | 9-19 9th Avenue | Refinance | 105,000,000 | 0 | 0 | 0 | 105,000,000 | 60,399,767 |
| 4 | Loan | 8, 21, 22, 23, 24, 25, 26, 27 | CREFI | Citi Real Estate Funding Inc.; Morgan Stanley Bank N.A. | Corporate Woods Portfolio | Acquisition | 221,250,000 | 69,445,915 | 0 | 8,908,267 | 299,604,182 | 0 |
| 4.01 | Property | Corporate Woods - Building 82 | ||||||||||
| 4.02 | Property | Corporate Woods - Building 40 | ||||||||||
| 4.03 | Property | Corporate Woods - Building 84 | ||||||||||
| 4.04 | Property | Corporate Woods - Building 32 | ||||||||||
| 4.05 | Property | Corporate Woods - Building 34 | ||||||||||
| 4.06 | Property | Corporate Woods - Building 14 | ||||||||||
| 4.07 | Property | Corporate Woods - Building 70 | ||||||||||
| 4.08 | Property | Corporate Woods - Building 9 | ||||||||||
| 4.09 | Property | Corporate Woods - Building 6 | ||||||||||
| 4.10 | Property | Corporate Woods - Building 12 | ||||||||||
| 4.11 | Property | Corporate Woods - Building 27 | ||||||||||
| 4.12 | Property | Corporate Woods - Building 51 | ||||||||||
| 4.13 | Property | Corporate Woods - Building 55 | ||||||||||
| 4.14 | Property | Corporate Woods - Building 65 | ||||||||||
| 4.15 | Property | Corporate Woods - Building 3 | ||||||||||
| 4.16 | Property | Corporate Woods - Building 75 | ||||||||||
| 5 | Loan | 28, 29 | CREFI | Citi Real Estate Funding Inc. | Bank of America Plaza | Acquisition | 47,600,000 | 24,760,312 | 7,500,000 | 1,196,180 | 81,056,492 | 0 |
| 6 | Loan | 8, 13, 30, 31, 32 | CREFI, Barclays Bank PLC | Citi Real Estate Funding Inc.; Barclays Bank PLC; Bank of America N.A. | Mall of Louisiana | Recapitalization | 325,000,000 | 0 | 0 | 325,000,000 | 0 | |
| 7 | Loan | 33 | PCC | Principal Commercial Capital | The Grove at Shrewsbury | Refinance | 43,600,000 | 0 | 0 | 0 | 43,600,000 | 42,026,129 |
| 8 | Loan | 8, 34, 35, 36 | Barclays Bank PLC; SMF V | JPMorgan Chase Bank; Bank of America, N.A.; Barclays Bank PLC; Deutsche Bank AG | Starwood Capital Group Hotel Portfolio | Refinance | 577,270,000 | 0 | 0 | 0 | 577,270,000 | 425,033,863 |
| 8.01 | Property | Larkspur Landing Sunnyvale | ||||||||||
| 8.02 | Property | Larkspur Landing Milpitas | ||||||||||
| 8.03 | Property | Larkspur Landing Campbell | ||||||||||
| 8.04 | Property | Larkspur Landing San Francisco | ||||||||||
| 8.05 | Property | Larkspur Landing Pleasanton | ||||||||||
| 8.06 | Property | Larkspur Landing Bellevue | ||||||||||
| 8.07 | Property | Larkspur Landing Sacramento | ||||||||||
| 8.08 | Property | Hampton Inn Ann Arbor North | ||||||||||
| 8.09 | Property | Larkspur Landing Hillsboro | ||||||||||
| 8.10 | Property | Larkspur Landing Renton | ||||||||||
| 8.11 | Property | Holiday Inn Arlington Northeast Rangers Ballpark | ||||||||||
| 8.12 | Property | Residence Inn Toledo Maumee | ||||||||||
| 8.13 | Property | Residence Inn Williamsburg | ||||||||||
| 8.14 | Property | Hampton Inn Suites Waco South | ||||||||||
| 8.15 | Property | Holiday Inn Louisville Airport Fair Expo | ||||||||||
| 8.16 | Property | Courtyard Tyler | ||||||||||
| 8.17 | Property | Hilton Garden Inn Edison Raritan Center | ||||||||||
| 8.18 | Property | Hilton Garden Inn St Paul Oakdale | ||||||||||
| 8.19 | Property | Residence Inn Grand Rapids West | ||||||||||
| 8.20 | Property | Peoria, AZ Residence Inn | ||||||||||
| 8.21 | Property | Hampton Inn Suites Bloomington Normal | ||||||||||
| 8.22 | Property | Courtyard Chico | ||||||||||
| 8.23 | Property | Hampton Inn Suites Kokomo | ||||||||||
| 8.24 | Property | Hampton Inn Suites South Bend |
| A-1-46 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Loan Purpose | Loan Amount (sources) ($) | Principal’s New Cash Contribution ($) (7) | Subordinate Debt ($) | Other Sources ($) | Total Sources ($) | Loan Payoff ($) |
| 8.25 | Property | Courtyard Wichita Falls | ||||||||||
| 8.26 | Property | Hampton Inn Morehead | ||||||||||
| 8.27 | Property | Residence Inn Chico | ||||||||||
| 8.28 | Property | Courtyard Lufkin | ||||||||||
| 8.29 | Property | Hampton Inn Carlisle | ||||||||||
| 8.30 | Property | Springhill Suites Williamsburg | ||||||||||
| 8.31 | Property | Fairfield Inn Bloomington | ||||||||||
| 8.32 | Property | Waco Residence Inn | ||||||||||
| 8.33 | Property | Holiday Inn Express Fishers | ||||||||||
| 8.34 | Property | Larkspur Landing Folsom | ||||||||||
| 8.35 | Property | Springhill Suites Chicago Naperville Warrenville | ||||||||||
| 8.36 | Property | Holiday Inn Express & Suites Paris | ||||||||||
| 8.37 | Property | Toledo Homewood Suites | ||||||||||
| 8.38 | Property | Grand Rapids Homewood Suites | ||||||||||
| 8.39 | Property | Cheyenne Fairfield Inn and Suites | ||||||||||
| 8.40 | Property | Fairfield Inn Laurel | ||||||||||
| 8.41 | Property | Courtyard Akron Stow | ||||||||||
| 8.42 | Property | Larkspur Landing Roseville | ||||||||||
| 8.43 | Property | Towneplace Suites Bloomington | ||||||||||
| 8.44 | Property | Hampton Inn Danville | ||||||||||
| 8.45 | Property | Holiday Inn Norwich | ||||||||||
| 8.46 | Property | Hampton Inn Suites Longview North | ||||||||||
| 8.47 | Property | Springhill Suites Peoria Westlake | ||||||||||
| 8.48 | Property | Hampton Inn Suites Buda | ||||||||||
| 8.49 | Property | Shawnee Hampton Inn | ||||||||||
| 8.50 | Property | Racine Fairfield Inn | ||||||||||
| 8.51 | Property | Hampton Inn Selinsgrove Shamokin Dam | ||||||||||
| 8.52 | Property | Holiday Inn Express & Suites Terrell | ||||||||||
| 8.53 | Property | Westchase Homewood Suites | ||||||||||
| 8.54 | Property | Holiday Inn Express & Suites Tyler South | ||||||||||
| 8.55 | Property | Holiday Inn Express & Suites Huntsville | ||||||||||
| 8.56 | Property | Hampton Inn Sweetwater | ||||||||||
| 8.57 | Property | Comfort Suites Buda Austin South | ||||||||||
| 8.58 | Property | Fairfield Inn & Suites Weatherford | ||||||||||
| 8.59 | Property | Holiday Inn Express & Suites Altus | ||||||||||
| 8.60 | Property | Comfort Inn & Suites Paris | ||||||||||
| 8.61 | Property | Hampton Inn Suites Decatur | ||||||||||
| 8.62 | Property | Holiday Inn Express & Suites Texarkana East | ||||||||||
| 8.63 | Property | Mankato Fairfield Inn | ||||||||||
| 8.64 | Property | Candlewood Suites Texarkana | ||||||||||
| 8.65 | Property | Country Inn & Suites Houston Intercontinental Airport East | ||||||||||
| 9 | Loan | 37 | SMF V | Starwood Mortgage Capital LLC | Grant Building | Refinance | 38,000,000 | 0 | 4,000,000 | 0 | 42,000,000 | 35,489,178 |
| 10 | Loan | 38, 39 | CREFI | Citi Real Estate Funding Inc. | Ann Arbor Mixed Use Portfolio | Acquisition | 34,750,000 | 9,805,176 | 6,750,000 | 500,000 | 51,805,176 | 0 |
| 10.01 | Property | McKinley Towne Centre | ||||||||||
| 10.02 | Property | Liberty Square | ||||||||||
| 11 | Loan | 8, 27, 40, 41, 42, 43 | SMF V | Starwood Mortgage Capital LLC | Visions Hotel Portfolio | Refinance | 54,350,000 | 0 | 0 | 0 | 54,350,000 | 43,730,209 |
| 11.01 | Property | Holiday Inn Express & Suites Buffalo | ||||||||||
| 11.02 | Property | Hampton Inn Potsdam | ||||||||||
| 11.03 | Property | Hampton Inn & Suites Utica | ||||||||||
| 11.04 | Property | Fairfield Inn & Suites Olean | ||||||||||
| 11.05 | Property | Hampton Inn & Suites East Aurora | ||||||||||
| 11.06 | Property | Fairfield Inn & Suites Binghamton | ||||||||||
| 11.07 | Property | Fairfield Inn & Suites Rochester South | ||||||||||
| 11.08 | Property | Fairfield Inn & Suites Albany | ||||||||||
| 11.09 | Property | Fairfield Inn & Suites Corning | ||||||||||
| 11.10 | Property | Fairfield Inn & Suites Rochester West/Greece | ||||||||||
| 12 | Loan | 8, 44, 45 | CREFI | Citi Real Estate Funding Inc.; Wells Fargo Bank, National Association | Pleasant Prairie Premium Outlets | Recapitalization | 145,000,000 | 0 | 0 | 0 | 145,000,000 | 0 |
| 13 | Loan | 8, 30, 46, 47 | Barclays Bank PLC | Morgan Stanley Bank, N.A.; Wells Fargo Bank, N.A.; Barclays Bank PLC | Lakeside Shopping Center | Refinance | 175,000,000 | 0 | 0 | 0 | 175,000,000 | 95,495,796 |
| 14 | Loan | Barclays Bank PLC | Barclays Bank PLC | 440 Mamaroneck Avenue | Refinance | 33,000,000 | 4,056,666 | 0 | 0 | 37,056,666 | 34,308,942 | |
| 15 | Loan | 48 | SMF V | Starwood Mortgage Capital LLC | Mesa Grand Shopping Center | Acquisition | 30,000,000 | 8,459,802 | 3,500,000 | 0 | 41,959,802 | 0 |
| 16 | Loan | 8, 49, 50, 51, 52 | Barclays Bank PLC | Goldman Sachs Mortgage Company; Barclays Bank PLC | Long Island Prime Portfolio - Uniondale | Refinance | 197,950,000 | 66,054,292 | 45,970,000 | 0 | 309,974,292 | 279,997,156 |
| 16.01 | Property | RXR Plaza | ||||||||||
| 16.02 | Property | Omni | ||||||||||
| 17 | Loan | CREFI | Citi Real Estate Funding Inc. | Mars Petcare Storage & Distribution Center | Acquisition | 23,670,000 | 16,781,173 | 0 | 425,591 | 40,876,764 | 0 | |
| 18 | Loan | PCC | Principal Commercial Capital | Bradley Business Center | Refinance | 23,400,000 | 0 | 0 | 0 | 23,400,000 | 17,181,013 | |
| 19 | Loan | 53, 54, 55, 56, 57 | PCC | Principal Commercial Capital | 3901 North First Street | Refinance | 22,800,000 | 0 | 0 | 2,317,330 | 25,117,330 | 22,148,879 |
| 20 | Loan | 58, 59, 60, 61 | CREFI | Citi Real Estate Funding Inc. | Canyon Portal | Refinance | 22,500,000 | 117,443 | 0 | 0 | 22,617,443 | 21,970,605 |
| 21 | Loan | 8, 62, 63 | PCC | Principal Commercial Capital | Scripps Center | Refinance | 72,000,000 | 0 | 0 | 0 | 72,000,000 | 58,673,555 |
| 22 | Loan | 64 | PCC | Principal Commercial Capital | Victoria Park Shoppes | Refinance | 20,000,000 | 0 | 0 | 15,389 | 20,015,389 | 19,417,916 |
| 23 | Loan | 65 | PCC | Principal Commercial Capital | 1450 Veterans | Refinance | 17,850,000 | 0 | 0 | 382,000 | 18,232,000 | 17,868,517 |
| 24 | Loan | 66, 67 | PCC | Principal Commercial Capital | Westerre I and II | Refinance | 17,400,000 | 0 | 0 | 0 | 17,400,000 | 13,906,459 |
| A-1-47 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Loan Purpose | Loan Amount (sources) ($) | Principal’s New Cash Contribution ($) (7) | Subordinate Debt ($) | Other Sources ($) | Total Sources ($) | Loan Payoff ($) |
| 25 | Loan | 8, 68, 69, 70, 71, 72 | Barclays Bank PLC | Rialto Mortgage Finance, LLC; Citigroup Global Markets Realty Corp.; Barclays Bank PLC | Atlanta and Anchorage Hotel Portfolio | Refinance | 115,000,000 | 5,955,088 | 0 | 0 | 120,955,088 | 113,455,857 |
| 25.01 | Property | Hilton Anchorage | ||||||||||
| 25.02 | Property | Renaissance Concourse Atlanta Airport Hotel | ||||||||||
| 26 | Loan | PCC | Principal Commercial Capital | The Falls at Snake River Landing | Refinance | 15,750,000 | 54,851 | 0 | 0 | 15,804,851 | 15,533,984 | |
| 27 | Loan | 8, 73, 74, 75 | Barclays Bank PLC | JP Morgan Chase Bank, Natixis Real Estate Capital LLC, Deutsche Bank AG, Societe Generale, Barclays Bank PLC | 245 Park Avenue | Acquisition | 1,080,000,000 | 524,062,579 | 688,000,000 | 0 | 2,292,062,579 | |
| 28 | Loan | 76 | PCC | Principal Commercial Capital | 888 Tennessee | Refinance | 15,000,000 | 0 | 0 | 0 | 15,000,000 | 11,173,872 |
| 29 | Loan | PCC | Principal Commercial Capital | Low Country Village | Acquisition | 13,700,000 | 0 | 0 | 9,805,513 | 23,505,513 | 0 | |
| 30 | Loan | 77, 78 | SMF V | Starwood Mortgage Capital LLC | 215 & Town Center | Acquisition | 13,650,000 | 8,736,719 | 0 | 0 | 22,386,719 | 0 |
| 31 | Loan | 79, 80 | PCC | Principal Commercial Capital | Ocean City Shopping Center | Refinance | 13,500,000 | 0 | 0 | 0 | 13,500,000 | 11,136,455 |
| 32 | Loan | 81, 82 | SMF V | Starwood Mortgage Capital LLC | Pangea 17 | Recapitalization | 12,800,000 | 0 | 0 | 0 | 12,800,000 | 0 |
| 32.01 | Property | 1807 South Saint Louis Avenue | ||||||||||
| 32.02 | Property | 1145 North Austin Boulevard | ||||||||||
| 32.03 | Property | 136 East 155th Street | ||||||||||
| 32.04 | Property | 1501 East 68th Street | ||||||||||
| 32.05 | Property | 7300 South Yates Boulevard | ||||||||||
| 32.06 | Property | 14123 South Tracy Avenue | ||||||||||
| 32.07 | Property | 7925 South Phillips Avenue | ||||||||||
| 32.08 | Property | 8000 South Ellis Avenue | ||||||||||
| 32.09 | Property | 13256 South Prairie Avenue | ||||||||||
| 32.10 | Property | 8101 South Justine Street | ||||||||||
| 32.11 | Property | 7135 South Blackstone Avenue | ||||||||||
| 32.12 | Property | 320 North Mason Avenue | ||||||||||
| 32.13 | Property | 410 East 107th Street | ||||||||||
| 32.14 | Property | 1257 South Christiana Avenue | ||||||||||
| 32.15 | Property | 10933 South Vernon Avenue | ||||||||||
| 32.16 | Property | 8040 South Vernon Avenue | ||||||||||
| 32.17 | Property | 12000 South Eggleston Avenue | ||||||||||
| 32.18 | Property | 2041 East 75th Street | ||||||||||
| 32.19 | Property | 219 East 68th Street | ||||||||||
| 32.20 | Property | 8751 South Cottage Grove Avenue | ||||||||||
| 32.21 | Property | 7159 South Wabash Avenue | ||||||||||
| 33 | Loan | 83, 84 | SMF V | Starwood Mortgage Capital LLC | Tampa Bay Industrial | Acquisition | 11,585,000 | 6,031,020 | 0 | 0 | 17,616,020 | 0 |
| 33.01 | Property | Bay Tec Center | ||||||||||
| 33.02 | Property | Airport Corporate Center | ||||||||||
| 34 | Loan | 85 | PCC | Principal Commercial Capital | Springhill Suites Denton | Refinance | 11,100,000 | 340,821 | 0 | 0 | 11,440,821 | 11,059,166 |
| 35 | Loan | CREFI | Citi Real Estate Funding Inc. | The Oaks at Palomar | Acquisition | 10,020,000 | 6,848,663 | 0 | 216,620 | 17,085,283 | 0 | |
| 36 | Loan | CREFI | Citi Real Estate Funding Inc. | Royal Oaks Shopping Center | Refinance | 10,000,000 | 0 | 0 | 0 | 10,000,000 | 8,961,191 | |
| 37 | Loan | Barclays Bank PLC | Barclays Bank PLC | Foothills Health Center | Acquisition | 9,200,000 | 3,258,246 | 0 | 0 | 12,458,246 | ||
| 38 | Loan | Barclays Bank PLC | Barclays Bank PLC | Lindbergh Plaza | Refinance | 9,000,000 | 450,000 | 0 | 0 | 9,450,000 | 9,250,287 | |
| 39 | Loan | 86 | PCC | Principal Commercial Capital | Fox Run Apartments | Refinance | 7,100,000 | 0 | 0 | 0 | 7,100,000 | 6,563,947 |
| 40 | Loan | SMF V | Starwood Mortgage Capital LLC | 117 East Washington | Refinance | 6,600,000 | 1,092,972 | 0 | 0 | 7,692,972 | 7,444,595 | |
| 41 | Loan | CREFI | Citi Real Estate Funding Inc. | Bryan Woods Apartments | Refinance | 6,500,000 | 0 | 0 | 0 | 6,500,000 | 5,220,726 | |
| 42 | Loan | SMF V | Starwood Mortgage Capital LLC | American Mini Storage - Converse | Refinance | 5,700,000 | 0 | 0 | 0 | 5,700,000 | 3,914,639 | |
| 43 | Loan | CREFI | Citi Real Estate Funding Inc. | The Shops at Fayette Crossing | Refinance | 5,512,000 | 0 | 0 | 0 | 5,512,000 | 5,212,533 | |
| 44 | Loan | 87 | SMF V | Starwood Mortgage Capital LLC | Hampton Inn Richland | Refinance | 5,500,000 | 0 | 0 | 0 | 5,500,000 | 5,236,667 |
| 45 | Loan | Barclays Bank PLC | Barclays Bank PLC | Ohio Retail Portfolio - Discount Drug Mart Plaza | Refinance | 5,470,000 | 0 | 0 | 0 | 5,470,000 | 5,082,939 | |
| 45.01 | Property | Parma Heights Plaza | ||||||||||
| 45.02 | Property | Upper Sandusky Plaza | ||||||||||
| 46 | Loan | 88 | SMF V | Starwood Mortgage Capital LLC | Kohls White Lake | Refinance | 5,200,000 | 0 | 0 | 0 | 5,200,000 | 4,276,547 |
| 47 | Loan | SMF V | Starwood Mortgage Capital LLC | Las Brisas Apartments | Refinance | 5,150,000 | 0 | 0 | 0 | 5,150,000 | 3,550,002 | |
| 48 | Loan | SMF V | Starwood Mortgage Capital LLC | Mountain Cactus Ranch | Acquisition | 5,000,000 | 3,653,500 | 0 | 0 | 8,653,500 | 0 | |
| 49 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Columbia, SC | Acquisition | 4,400,000 | 3,152,161 | 0 | 8,581 | 7,560,742 | 0 | |
| 50 | Loan | Barclays Bank PLC | Barclays Bank PLC | 1000 South Sherman Street | Refinance | 4,000,000 | 0 | 0 | 0 | 4,000,000 | 2,459,337 | |
| 51 | Loan | CREFI | Citi Real Estate Funding Inc. | StorQuest Corona | Refinance | 3,500,000 | 0 | 0 | 0 | 3,500,000 | 2,514,183 | |
| 52 | Loan | 89, 90 | CREFI | Citi Real Estate Funding Inc. | St. Petersburg MHC Portfolio | Refinance | 2,156,000 | 2,156,000 | 1,927,666 | |||
| 52.01 | Property | Westgate Manor MHC | ||||||||||
| 52.02 | Property | Villa Plumosa MHC | ||||||||||
| 53 | Loan | CREFI | Citi Real Estate Funding Inc. | CSS Rohnert Park | Refinance | 2,100,000 | 0 | 0 | 0 | 2,100,000 | 1,889,228 |
| A-1-48 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Purchase Price ($) | Closing Costs ($) | Reserves ($) | Principal Equity Distribution ($) | Other Uses ($) | Total Uses ($) | Lockbox | Cash Management |
| 1 | Loan | 8, 9, 10, 11 | Barclays Bank PLC | Barclays Bank PLC | 225 & 233 Park Avenue South | 0 | 9,746,461 | 34,499,995 | 159,383,488 | 0 | 430,000,000 | Hard | Springing |
| 2 | Loan | 8, 12, 13, 14, 15, 16, 17 | CGMRC | Citigroup Global Markets Realty Corp. | General Motors Building | 0 | 41,107,676 | 0 | 652,892,324 | 0 | 2,300,000,000 | Hard | Springing |
| 3 | Loan | 8, 18, 19, 20 | SMF V | Starwood Mortgage Capital LLC | 9-19 9th Avenue | 0 | 2,700,475 | 291,423 | 41,608,335 | 0 | 105,000,000 | Hard | In Place |
| 4 | Loan | 8, 21, 22, 23, 24, 25, 26, 27 | CREFI | Citi Real Estate Funding Inc.; Morgan Stanley Bank N.A. | Corporate Woods Portfolio | 280,000,000 | 3,193,771 | 15,859,767 | 0 | 550,644 | 299,604,182 | Hard | Springing |
| 4.01 | Property | Corporate Woods - Building 82 | |||||||||||
| 4.02 | Property | Corporate Woods - Building 40 | |||||||||||
| 4.03 | Property | Corporate Woods - Building 84 | |||||||||||
| 4.04 | Property | Corporate Woods - Building 32 | |||||||||||
| 4.05 | Property | Corporate Woods - Building 34 | |||||||||||
| 4.06 | Property | Corporate Woods - Building 14 | |||||||||||
| 4.07 | Property | Corporate Woods - Building 70 | |||||||||||
| 4.08 | Property | Corporate Woods - Building 9 | |||||||||||
| 4.09 | Property | Corporate Woods - Building 6 | |||||||||||
| 4.10 | Property | Corporate Woods - Building 12 | |||||||||||
| 4.11 | Property | Corporate Woods - Building 27 | |||||||||||
| 4.12 | Property | Corporate Woods - Building 51 | |||||||||||
| 4.13 | Property | Corporate Woods - Building 55 | |||||||||||
| 4.14 | Property | Corporate Woods - Building 65 | |||||||||||
| 4.15 | Property | Corporate Woods - Building 3 | |||||||||||
| 4.16 | Property | Corporate Woods - Building 75 | |||||||||||
| 5 | Loan | 28, 29 | CREFI | Citi Real Estate Funding Inc. | Bank of America Plaza | 78,000,000 | 1,615,957 | 1,440,535 | 0 | 0 | 81,056,492 | Hard | Springing |
| 6 | Loan | 8, 13, 30, 31, 32 | CREFI, Barclays Bank PLC | Citi Real Estate Funding Inc.; Barclays Bank PLC; Bank of America N.A. | Mall of Louisiana | 0 | 1,411,459 | 0 | 323,588,541 | 0 | 325,000,000 | Hard | Springing |
| 7 | Loan | 33 | PCC | Principal Commercial Capital | The Grove at Shrewsbury | 0 | 690,963 | 0 | 882,908 | 0 | 43,600,000 | Hard | Springing |
| 8 | Loan | 8, 34, 35, 36 | Barclays Bank PLC; SMF V | JPMorgan Chase Bank; Bank of America, N.A.; Barclays Bank PLC; Deutsche Bank AG | Starwood Capital Group Hotel Portfolio | 0 | 8,975,398 | 12,268,991 | 130,991,748 | 0 | 577,270,000 | Soft Springing | Springing |
| 8.01 | Property | Larkspur Landing Sunnyvale | |||||||||||
| 8.02 | Property | Larkspur Landing Milpitas | |||||||||||
| 8.03 | Property | Larkspur Landing Campbell | |||||||||||
| 8.04 | Property | Larkspur Landing San Francisco | |||||||||||
| 8.05 | Property | Larkspur Landing Pleasanton | |||||||||||
| 8.06 | Property | Larkspur Landing Bellevue | |||||||||||
| 8.07 | Property | Larkspur Landing Sacramento | |||||||||||
| 8.08 | Property | Hampton Inn Ann Arbor North | |||||||||||
| 8.09 | Property | Larkspur Landing Hillsboro | |||||||||||
| 8.10 | Property | Larkspur Landing Renton | |||||||||||
| 8.11 | Property | Holiday Inn Arlington Northeast Rangers Ballpark | |||||||||||
| 8.12 | Property | Residence Inn Toledo Maumee | |||||||||||
| 8.13 | Property | Residence Inn Williamsburg | |||||||||||
| 8.14 | Property | Hampton Inn Suites Waco South | |||||||||||
| 8.15 | Property | Holiday Inn Louisville Airport Fair Expo | |||||||||||
| 8.16 | Property | Courtyard Tyler | |||||||||||
| 8.17 | Property | Hilton Garden Inn Edison Raritan Center | |||||||||||
| 8.18 | Property | Hilton Garden Inn St Paul Oakdale | |||||||||||
| 8.19 | Property | Residence Inn Grand Rapids West | |||||||||||
| 8.20 | Property | Peoria, AZ Residence Inn | |||||||||||
| 8.21 | Property | Hampton Inn Suites Bloomington Normal | |||||||||||
| 8.22 | Property | Courtyard Chico | |||||||||||
| 8.23 | Property | Hampton Inn Suites Kokomo | |||||||||||
| 8.24 | Property | Hampton Inn Suites South Bend |
| A-1-49 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Purchase Price ($) | Closing Costs ($) | Reserves ($) | Principal Equity Distribution ($) | Other Uses ($) | Total Uses ($) | Lockbox | Cash Management |
| 8.25 | Property | Courtyard Wichita Falls | |||||||||||
| 8.26 | Property | Hampton Inn Morehead | |||||||||||
| 8.27 | Property | Residence Inn Chico | |||||||||||
| 8.28 | Property | Courtyard Lufkin | |||||||||||
| 8.29 | Property | Hampton Inn Carlisle | |||||||||||
| 8.30 | Property | Springhill Suites Williamsburg | |||||||||||
| 8.31 | Property | Fairfield Inn Bloomington | |||||||||||
| 8.32 | Property | Waco Residence Inn | |||||||||||
| 8.33 | Property | Holiday Inn Express Fishers | |||||||||||
| 8.34 | Property | Larkspur Landing Folsom | |||||||||||
| 8.35 | Property | Springhill Suites Chicago Naperville Warrenville | |||||||||||
| 8.36 | Property | Holiday Inn Express & Suites Paris | |||||||||||
| 8.37 | Property | Toledo Homewood Suites | |||||||||||
| 8.38 | Property | Grand Rapids Homewood Suites | |||||||||||
| 8.39 | Property | Cheyenne Fairfield Inn and Suites | |||||||||||
| 8.40 | Property | Fairfield Inn Laurel | |||||||||||
| 8.41 | Property | Courtyard Akron Stow | |||||||||||
| 8.42 | Property | Larkspur Landing Roseville | |||||||||||
| 8.43 | Property | Towneplace Suites Bloomington | |||||||||||
| 8.44 | Property | Hampton Inn Danville | |||||||||||
| 8.45 | Property | Holiday Inn Norwich | |||||||||||
| 8.46 | Property | Hampton Inn Suites Longview North | |||||||||||
| 8.47 | Property | Springhill Suites Peoria Westlake | |||||||||||
| 8.48 | Property | Hampton Inn Suites Buda | |||||||||||
| 8.49 | Property | Shawnee Hampton Inn | |||||||||||
| 8.50 | Property | Racine Fairfield Inn | |||||||||||
| 8.51 | Property | Hampton Inn Selinsgrove Shamokin Dam | |||||||||||
| 8.52 | Property | Holiday Inn Express & Suites Terrell | |||||||||||
| 8.53 | Property | Westchase Homewood Suites | |||||||||||
| 8.54 | Property | Holiday Inn Express & Suites Tyler South | |||||||||||
| 8.55 | Property | Holiday Inn Express & Suites Huntsville | |||||||||||
| 8.56 | Property | Hampton Inn Sweetwater | |||||||||||
| 8.57 | Property | Comfort Suites Buda Austin South | |||||||||||
| 8.58 | Property | Fairfield Inn & Suites Weatherford | |||||||||||
| 8.59 | Property | Holiday Inn Express & Suites Altus | |||||||||||
| 8.60 | Property | Comfort Inn & Suites Paris | |||||||||||
| 8.61 | Property | Hampton Inn Suites Decatur | |||||||||||
| 8.62 | Property | Holiday Inn Express & Suites Texarkana East | |||||||||||
| 8.63 | Property | Mankato Fairfield Inn | |||||||||||
| 8.64 | Property | Candlewood Suites Texarkana | |||||||||||
| 8.65 | Property | Country Inn & Suites Houston Intercontinental Airport East | |||||||||||
| 9 | Loan | 37 | SMF V | Starwood Mortgage Capital LLC | Grant Building | 0 | 1,068,082 | 1,628,436 | 3,814,304 | 0 | 42,000,000 | Hard | Springing |
| 10 | Loan | 38, 39 | CREFI | Citi Real Estate Funding Inc. | Ann Arbor Mixed Use Portfolio | 50,000,000 | 980,081 | 825,096 | 0 | 0 | 51,805,176 | Springing | Springing |
| 10.01 | Property | McKinley Towne Centre | |||||||||||
| 10.02 | Property | Liberty Square | |||||||||||
| 11 | Loan | 8, 27, 40, 41, 42, 43 | SMF V | Starwood Mortgage Capital LLC | Visions Hotel Portfolio | 0 | 1,020,911 | 1,503,623 | 8,095,257 | 0 | 54,350,000 | Springing | Springing |
| 11.01 | Property | Holiday Inn Express & Suites Buffalo | |||||||||||
| 11.02 | Property | Hampton Inn Potsdam | |||||||||||
| 11.03 | Property | Hampton Inn & Suites Utica | |||||||||||
| 11.04 | Property | Fairfield Inn & Suites Olean | |||||||||||
| 11.05 | Property | Hampton Inn & Suites East Aurora | |||||||||||
| 11.06 | Property | Fairfield Inn & Suites Binghamton | |||||||||||
| 11.07 | Property | Fairfield Inn & Suites Rochester South | |||||||||||
| 11.08 | Property | Fairfield Inn & Suites Albany | |||||||||||
| 11.09 | Property | Fairfield Inn & Suites Corning | |||||||||||
| 11.10 | Property | Fairfield Inn & Suites Rochester West/Greece | |||||||||||
| 12 | Loan | 8, 44, 45 | CREFI | Citi Real Estate Funding Inc.; Wells Fargo Bank, National Association | Pleasant Prairie Premium Outlets | 0 | 682,641 | 0 | 144,317,359 | 0 | 145,000,000 | Hard | Springing |
| 13 | Loan | 8, 30, 46, 47 | Barclays Bank PLC | Morgan Stanley Bank, N.A.; Wells Fargo Bank, N.A.; Barclays Bank PLC | Lakeside Shopping Center | 0 | 735,826 | 8,820,522 | 69,947,856 | 0 | 175,000,000 | Hard | Springing |
| 14 | Loan | Barclays Bank PLC | Barclays Bank PLC | 440 Mamaroneck Avenue | 0 | 484,769 | 2,262,955 | 0 | 0 | 37,056,666 | Hard | Springing | |
| 15 | Loan | 48 | SMF V | Starwood Mortgage Capital LLC | Mesa Grand Shopping Center | 41,100,000 | 657,979 | 201,823 | 0 | 0 | 41,959,802 | Soft | In Place |
| 16 | Loan | 8, 49, 50, 51, 52 | Barclays Bank PLC | Goldman Sachs Mortgage Company; Barclays Bank PLC | Long Island Prime Portfolio - Uniondale | 0 | 12,868,362 | 17,108,774 | 0 | 0 | 309,974,292 | Hard | Springing |
| 16.01 | Property | RXR Plaza | |||||||||||
| 16.02 | Property | Omni | |||||||||||
| 17 | Loan | CREFI | Citi Real Estate Funding Inc. | Mars Petcare Storage & Distribution Center | 39,450,000 | 1,290,584 | 136,180 | 0 | 0 | 40,876,764 | Hard | Springing | |
| 18 | Loan | PCC | Principal Commercial Capital | Bradley Business Center | 0 | 384,384 | 825,651 | 5,008,952 | 0 | 23,400,000 | Hard | Springing | |
| 19 | Loan | 53, 54, 55, 56, 57 | PCC | Principal Commercial Capital | 3901 North First Street | 0 | 532,002 | 2,436,449 | 0 | 0 | 25,117,330 | Hard | Springing |
| 20 | Loan | 58, 59, 60, 61 | CREFI | Citi Real Estate Funding Inc. | Canyon Portal | 0 | 472,743 | 174,094 | 0 | 0 | 22,617,443 | Soft Springing | Springing |
| 21 | Loan | 8, 62, 63 | PCC | Principal Commercial Capital | Scripps Center | 0 | 564,517 | 7,119,634 | 5,642,295 | 0 | 72,000,000 | Hard | Springing |
| 22 | Loan | 64 | PCC | Principal Commercial Capital | Victoria Park Shoppes | 0 | 377,791 | 219,682 | 0 | 0 | 20,015,389 | Springing | Springing |
| 23 | Loan | 65 | PCC | Principal Commercial Capital | 1450 Veterans | 0 | 363,483 | 0 | 0 | 0 | 18,232,000 | Springing | Springing |
| 24 | Loan | 66, 67 | PCC | Principal Commercial Capital | Westerre I and II | 0 | 293,401 | 983,347 | 2,216,793 | 0 | 17,400,000 | Springing | Springing |
| A-1-50 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Purchase Price ($) | Closing Costs ($) | Reserves ($) | Principal Equity Distribution ($) | Other Uses ($) | Total Uses ($) | Lockbox | Cash Management |
| 25 | Loan | 8, 68, 69, 70, 71, 72 | Barclays Bank PLC | Rialto Mortgage Finance, LLC; Citigroup Global Markets Realty Corp.; Barclays Bank PLC | Atlanta and Anchorage Hotel Portfolio | 0 | 1,036,082 | 6,463,149 | 0 | 0 | 120,955,088 | Hard | Springing |
| 25.01 | Property | Hilton Anchorage | |||||||||||
| 25.02 | Property | Renaissance Concourse Atlanta Airport Hotel | |||||||||||
| 26 | Loan | PCC | Principal Commercial Capital | The Falls at Snake River Landing | 0 | 167,776 | 103,091 | 0 | 0 | 15,804,851 | Springing | Springing | |
| 27 | Loan | 8, 73, 74, 75 | Barclays Bank PLC | JP Morgan Chase Bank, Natixis Real Estate Capital LLC, Deutsche Bank AG, Societe Generale, Barclays Bank PLC | 245 Park Avenue | 2,210,000,000 | 70,356,233 | 11,706,346 | 0 | 0 | 2,292,062,579 | Hard | Springing |
| 28 | Loan | 76 | PCC | Principal Commercial Capital | 888 Tennessee | 0 | 248,552 | 27,535 | 3,550,041 | 0 | 15,000,000 | Hard | Springing |
| 29 | Loan | PCC | Principal Commercial Capital | Low Country Village | 22,075,000 | 824,305 | 606,208 | 0 | 0 | 23,505,513 | Springing | Springing | |
| 30 | Loan | 77, 78 | SMF V | Starwood Mortgage Capital LLC | 215 & Town Center | 21,105,000 | 248,483 | 1,033,235 | 0 | 0 | 22,386,719 | Springing | Springing |
| 31 | Loan | 79, 80 | PCC | Principal Commercial Capital | Ocean City Shopping Center | 0 | 414,536 | 259,002 | 1,690,007 | 0 | 13,500,000 | Hard | Springing |
| 32 | Loan | 81, 82 | SMF V | Starwood Mortgage Capital LLC | Pangea 17 | 0 | 628,261 | 48,028 | 11,823,711 | 0 | 12,500,000 | None | None |
| 32.01 | Property | 1807 South Saint Louis Avenue | |||||||||||
| 32.02 | Property | 1145 North Austin Boulevard | |||||||||||
| 32.03 | Property | 136 East 155th Street | |||||||||||
| 32.04 | Property | 1501 East 68th Street | |||||||||||
| 32.05 | Property | 7300 South Yates Boulevard | |||||||||||
| 32.06 | Property | 14123 South Tracy Avenue | |||||||||||
| 32.07 | Property | 7925 South Phillips Avenue | |||||||||||
| 32.08 | Property | 8000 South Ellis Avenue | |||||||||||
| 32.09 | Property | 13256 South Prairie Avenue | |||||||||||
| 32.10 | Property | 8101 South Justine Street | |||||||||||
| 32.11 | Property | 7135 South Blackstone Avenue | |||||||||||
| 32.12 | Property | 320 North Mason Avenue | |||||||||||
| 32.13 | Property | 410 East 107th Street | |||||||||||
| 32.14 | Property | 1257 South Christiana Avenue | |||||||||||
| 32.15 | Property | 10933 South Vernon Avenue | |||||||||||
| 32.16 | Property | 8040 South Vernon Avenue | |||||||||||
| 32.17 | Property | 12000 South Eggleston Avenue | |||||||||||
| 32.18 | Property | 2041 East 75th Street | |||||||||||
| 32.19 | Property | 219 East 68th Street | |||||||||||
| 32.20 | Property | 8751 South Cottage Grove Avenue | |||||||||||
| 32.21 | Property | 7159 South Wabash Avenue | |||||||||||
| 33 | Loan | 83, 84 | SMF V | Starwood Mortgage Capital LLC | Tampa Bay Industrial | 16,097,500 | 563,362 | 955,157 | 0 | 0 | 17,616,020 | Springing | Springing |
| 33.01 | Property | Bay Tec Center | |||||||||||
| 33.02 | Property | Airport Corporate Center | |||||||||||
| 34 | Loan | 85 | PCC | Principal Commercial Capital | Springhill Suites Denton | 0 | 195,394 | 186,261 | 0 | 0 | 11,440,821 | Springing | Springing |
| 35 | Loan | CREFI | Citi Real Estate Funding Inc. | The Oaks at Palomar | 16,700,000 | 159,206 | 226,077 | 0 | 0 | 17,085,283 | Hard | Springing | |
| 36 | Loan | CREFI | Citi Real Estate Funding Inc. | Royal Oaks Shopping Center | 0 | 295,853 | 114,147 | 628,808 | 0 | 10,000,000 | Hard | Springing | |
| 37 | Loan | Barclays Bank PLC | Barclays Bank PLC | Foothills Health Center | 12,087,675 | 227,130 | 143,441 | 0 | 0 | 12,458,246 | Springing | Springing | |
| 38 | Loan | Barclays Bank PLC | Barclays Bank PLC | Lindbergh Plaza | 0 | 180,302 | 19,412 | 0 | 9,450,000 | Springing | Springing | ||
| 39 | Loan | 86 | PCC | Principal Commercial Capital | Fox Run Apartments | 0 | 65,703 | 411,463 | 58,887 | 0 | 7,100,000 | Springing | Springing |
| 40 | Loan | SMF V | Starwood Mortgage Capital LLC | 117 East Washington | 0 | 170,400 | 77,976 | 0 | 0 | 7,692,972 | Hard | In Place | |
| 41 | Loan | CREFI | Citi Real Estate Funding Inc. | Bryan Woods Apartments | 0 | 360,542 | 101,773 | 816,959 | 0 | 6,500,000 | Springing | Springing | |
| 42 | Loan | SMF V | Starwood Mortgage Capital LLC | American Mini Storage - Converse | 0 | 176,713 | 169,082 | 1,439,567 | 0 | 5,700,000 | None | None | |
| 43 | Loan | CREFI | Citi Real Estate Funding Inc. | The Shops at Fayette Crossing | 0 | 108,277 | 162,110 | 29,079 | 0 | 5,512,000 | Springing | Springing | |
| 44 | Loan | 87 | SMF V | Starwood Mortgage Capital LLC | Hampton Inn Richland | 0 | 142,688 | 53,780 | 66,866 | 0 | 5,500,000 | Springing | Springing |
| 45 | Loan | Barclays Bank PLC | Barclays Bank PLC | Ohio Retail Portfolio - Discount Drug Mart Plaza | 0 | 249,854 | 137,207 | 0 | 0 | 5,470,000 | Hard | Springing | |
| 45.01 | Property | Parma Heights Plaza | |||||||||||
| 45.02 | Property | Upper Sandusky Plaza | |||||||||||
| 46 | Loan | 88 | SMF V | Starwood Mortgage Capital LLC | Kohls White Lake | 0 | 117,313 | 2,209 | 803,931 | 0 | 5,200,000 | Hard | Springing |
| 47 | Loan | SMF V | Starwood Mortgage Capital LLC | Las Brisas Apartments | 0 | 158,537 | 371,234 | 1,070,227 | 0 | 5,150,000 | Springing | Springing | |
| 48 | Loan | SMF V | Starwood Mortgage Capital LLC | Mountain Cactus Ranch | 8,500,000 | 143,981 | 9,519 | 0 | 0 | 8,653,500 | Springing | Springing | |
| 49 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Columbia, SC | 7,400,000 | 160,742 | 0 | 0 | 0 | 7,560,742 | Hard | Springing | |
| 50 | Loan | Barclays Bank PLC | Barclays Bank PLC | 1000 South Sherman Street | 0 | 136,488 | 3,466 | 1,400,709 | 0 | 4,000,000 | Hard | Springing | |
| 51 | Loan | CREFI | Citi Real Estate Funding Inc. | StorQuest Corona | 0 | 139,404 | 33,826 | 812,588 | 0 | 3,500,000 | Springing | Springing | |
| 52 | Loan | 89, 90 | CREFI | Citi Real Estate Funding Inc. | St. Petersburg MHC Portfolio | 0 | 159,885 | 46,115 | 22,334 | 0 | 2,156,000 | Springing | Springing |
| 52.01 | Property | Westgate Manor MHC | |||||||||||
| 52.02 | Property | Villa Plumosa MHC | |||||||||||
| 53 | Loan | CREFI | Citi Real Estate Funding Inc. | CSS Rohnert Park | 0 | 111,602 | 22,291 | 76,879 | 0 | 2,100,000 | Springing | Springing |
| A-1-51 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Cash Management Triggers |
| 1 | Loan | 8, 9, 10, 11 | Barclays Bank PLC | Barclays Bank PLC | 225 & 233 Park Avenue South | (i) Event of Default, (ii) Mezzanine Loan Default, (iii) DSCR<1.20x or (iv) Buzzfeed Trigger Event |
| 2 | Loan | 8, 12, 13, 14, 15, 16, 17 | CGMRC | Citigroup Global Markets Realty Corp. | General Motors Building | (i) the occurrence of an Event of Default, (ii) Whole Loan DSCR is less than 1.20x |
| 3 | Loan | 8, 18, 19, 20 | SMF V | Starwood Mortgage Capital LLC | 9-19 9th Avenue | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Major Tenant Trigger Event |
| 4 | Loan | 8, 21, 22, 23, 24, 25, 26, 27 | CREFI | Citi Real Estate Funding Inc.; Morgan Stanley Bank N.A. | Corporate Woods Portfolio | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x |
| 4.01 | Property | Corporate Woods - Building 82 | ||||
| 4.02 | Property | Corporate Woods - Building 40 | ||||
| 4.03 | Property | Corporate Woods - Building 84 | ||||
| 4.04 | Property | Corporate Woods - Building 32 | ||||
| 4.05 | Property | Corporate Woods - Building 34 | ||||
| 4.06 | Property | Corporate Woods - Building 14 | ||||
| 4.07 | Property | Corporate Woods - Building 70 | ||||
| 4.08 | Property | Corporate Woods - Building 9 | ||||
| 4.09 | Property | Corporate Woods - Building 6 | ||||
| 4.10 | Property | Corporate Woods - Building 12 | ||||
| 4.11 | Property | Corporate Woods - Building 27 | ||||
| 4.12 | Property | Corporate Woods - Building 51 | ||||
| 4.13 | Property | Corporate Woods - Building 55 | ||||
| 4.14 | Property | Corporate Woods - Building 65 | ||||
| 4.15 | Property | Corporate Woods - Building 3 | ||||
| 4.16 | Property | Corporate Woods - Building 75 | ||||
| 5 | Loan | 28, 29 | CREFI | Citi Real Estate Funding Inc. | Bank of America Plaza | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) the occurrence of a Specified Tenant Trigger Event |
| 6 | Loan | 8, 13, 30, 31, 32 | CREFI, Barclays Bank PLC | Citi Real Estate Funding Inc.; Barclays Bank PLC; Bank of America N.A. | Mall of Louisiana | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x |
| 7 | Loan | 33 | PCC | Principal Commercial Capital | The Grove at Shrewsbury | (i) the occurrence of an Event of Default or (ii) DSCR is less than 1.25x |
| 8 | Loan | 8, 34, 35, 36 | Barclays Bank PLC; SMF V | JPMorgan Chase Bank; Bank of America, N.A.; Barclays Bank PLC; Deutsche Bank AG | Starwood Capital Group Hotel Portfolio | (i) DSCR is less than 1.75x; (ii) Property Manager bankruptcy; (iii) termination, expiration or cancellation of a Franchise Agreement or the Larkspur License Agreement |
| 8.01 | Property | Larkspur Landing Sunnyvale | ||||
| 8.02 | Property | Larkspur Landing Milpitas | ||||
| 8.03 | Property | Larkspur Landing Campbell | ||||
| 8.04 | Property | Larkspur Landing San Francisco | ||||
| 8.05 | Property | Larkspur Landing Pleasanton | ||||
| 8.06 | Property | Larkspur Landing Bellevue | ||||
| 8.07 | Property | Larkspur Landing Sacramento | ||||
| 8.08 | Property | Hampton Inn Ann Arbor North | ||||
| 8.09 | Property | Larkspur Landing Hillsboro | ||||
| 8.10 | Property | Larkspur Landing Renton | ||||
| 8.11 | Property | Holiday Inn Arlington Northeast Rangers Ballpark | ||||
| 8.12 | Property | Residence Inn Toledo Maumee | ||||
| 8.13 | Property | Residence Inn Williamsburg | ||||
| 8.14 | Property | Hampton Inn Suites Waco South | ||||
| 8.15 | Property | Holiday Inn Louisville Airport Fair Expo | ||||
| 8.16 | Property | Courtyard Tyler | ||||
| 8.17 | Property | Hilton Garden Inn Edison Raritan Center | ||||
| 8.18 | Property | Hilton Garden Inn St Paul Oakdale | ||||
| 8.19 | Property | Residence Inn Grand Rapids West | ||||
| 8.20 | Property | Peoria, AZ Residence Inn | ||||
| 8.21 | Property | Hampton Inn Suites Bloomington Normal | ||||
| 8.22 | Property | Courtyard Chico | ||||
| 8.23 | Property | Hampton Inn Suites Kokomo | ||||
| 8.24 | Property | Hampton Inn Suites South Bend |
| A-1-52 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Cash Management Triggers |
| 8.25 | Property | Courtyard Wichita Falls | ||||
| 8.26 | Property | Hampton Inn Morehead | ||||
| 8.27 | Property | Residence Inn Chico | ||||
| 8.28 | Property | Courtyard Lufkin | ||||
| 8.29 | Property | Hampton Inn Carlisle | ||||
| 8.30 | Property | Springhill Suites Williamsburg | ||||
| 8.31 | Property | Fairfield Inn Bloomington | ||||
| 8.32 | Property | Waco Residence Inn | ||||
| 8.33 | Property | Holiday Inn Express Fishers | ||||
| 8.34 | Property | Larkspur Landing Folsom | ||||
| 8.35 | Property | Springhill Suites Chicago Naperville Warrenville | ||||
| 8.36 | Property | Holiday Inn Express & Suites Paris | ||||
| 8.37 | Property | Toledo Homewood Suites | ||||
| 8.38 | Property | Grand Rapids Homewood Suites | ||||
| 8.39 | Property | Cheyenne Fairfield Inn and Suites | ||||
| 8.40 | Property | Fairfield Inn Laurel | ||||
| 8.41 | Property | Courtyard Akron Stow | ||||
| 8.42 | Property | Larkspur Landing Roseville | ||||
| 8.43 | Property | Towneplace Suites Bloomington | ||||
| 8.44 | Property | Hampton Inn Danville | ||||
| 8.45 | Property | Holiday Inn Norwich | ||||
| 8.46 | Property | Hampton Inn Suites Longview North | ||||
| 8.47 | Property | Springhill Suites Peoria Westlake | ||||
| 8.48 | Property | Hampton Inn Suites Buda | ||||
| 8.49 | Property | Shawnee Hampton Inn | ||||
| 8.50 | Property | Racine Fairfield Inn | ||||
| 8.51 | Property | Hampton Inn Selinsgrove Shamokin Dam | ||||
| 8.52 | Property | Holiday Inn Express & Suites Terrell | ||||
| 8.53 | Property | Westchase Homewood Suites | ||||
| 8.54 | Property | Holiday Inn Express & Suites Tyler South | ||||
| 8.55 | Property | Holiday Inn Express & Suites Huntsville | ||||
| 8.56 | Property | Hampton Inn Sweetwater | ||||
| 8.57 | Property | Comfort Suites Buda Austin South | ||||
| 8.58 | Property | Fairfield Inn & Suites Weatherford | ||||
| 8.59 | Property | Holiday Inn Express & Suites Altus | ||||
| 8.60 | Property | Comfort Inn & Suites Paris | ||||
| 8.61 | Property | Hampton Inn Suites Decatur | ||||
| 8.62 | Property | Holiday Inn Express & Suites Texarkana East | ||||
| 8.63 | Property | Mankato Fairfield Inn | ||||
| 8.64 | Property | Candlewood Suites Texarkana | ||||
| 8.65 | Property | Country Inn & Suites Houston Intercontinental Airport East | ||||
| 9 | Loan | 37 | SMF V | Starwood Mortgage Capital LLC | Grant Building | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the occurrence of a Key Tenant Trigger Event, (iv) Mezzanine Loan Event of Defualt |
| 10 | Loan | 38, 39 | CREFI | Citi Real Estate Funding Inc. | Ann Arbor Mixed Use Portfolio | (i) the occurrence of an Event of Default, (ii) Total Loan DSCR is less than 1.08x, (iii) the occurrence of a Specified Tenant Trigger Period, (iv) the occurrence of a Mezzanine Loan Event of Default |
| 10.01 | Property | McKinley Towne Centre | ||||
| 10.02 | Property | Liberty Square | ||||
| 11 | Loan | 8, 27, 40, 41, 42, 43 | SMF V | Starwood Mortgage Capital LLC | Visions Hotel Portfolio | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) franchise agreement terminates and/or expires for two or more of the Properties |
| 11.01 | Property | Holiday Inn Express & Suites Buffalo | ||||
| 11.02 | Property | Hampton Inn Potsdam | ||||
| 11.03 | Property | Hampton Inn & Suites Utica | ||||
| 11.04 | Property | Fairfield Inn & Suites Olean | ||||
| 11.05 | Property | Hampton Inn & Suites East Aurora | ||||
| 11.06 | Property | Fairfield Inn & Suites Binghamton | ||||
| 11.07 | Property | Fairfield Inn & Suites Rochester South | ||||
| 11.08 | Property | Fairfield Inn & Suites Albany | ||||
| 11.09 | Property | Fairfield Inn & Suites Corning | ||||
| 11.10 | Property | Fairfield Inn & Suites Rochester West/Greece | ||||
| 12 | Loan | 8, 44, 45 | CREFI | Citi Real Estate Funding Inc.; Wells Fargo Bank, National Association | Pleasant Prairie Premium Outlets | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.70x, (iii) bankruptcy action of Manager (if Manager is an affiliate of the Borrower and provided Manager is not replaced within 60 days with a qualified Manager) or Borrower |
| 13 | Loan | 8, 30, 46, 47 | Barclays Bank PLC | Morgan Stanley Bank, N.A.; Wells Fargo Bank, N.A.; Barclays Bank PLC | Lakeside Shopping Center | (i) Event of Default or (ii) Debt Yield <8%, tested quarterly, for two consecutive quarters. |
| 14 | Loan | Barclays Bank PLC | Barclays Bank PLC | 440 Mamaroneck Avenue | (i) Event of Default or (ii) DSCR<1.15x | |
| 15 | Loan | 48 | SMF V | Starwood Mortgage Capital LLC | Mesa Grand Shopping Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x |
| 16 | Loan | 8, 49, 50, 51, 52 | Barclays Bank PLC | Goldman Sachs Mortgage Company; Barclays Bank PLC | Long Island Prime Portfolio - Uniondale | (i) Any fiscal quarter in which the NOI is less than $21,178,075; (ii) if the financial reports are not delivered on timely manner; (iii) Event of Default; (iv) Mezzanine loan Event of Default |
| 16.01 | Property | RXR Plaza | ||||
| 16.02 | Property | Omni | ||||
| 17 | Loan | CREFI | Citi Real Estate Funding Inc. | Mars Petcare Storage & Distribution Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Event | |
| 18 | Loan | PCC | Principal Commercial Capital | Bradley Business Center | (i) the occurrence of an Event of Default or (ii) DSCR is less than 1.15x | |
| 19 | Loan | 53, 54, 55, 56, 57 | PCC | Principal Commercial Capital | 3901 North First Street | (i) the occurrence of an Event of Default , (ii) an ARD Trigger Event, or (iii) a Continental Trigger Event |
| 20 | Loan | 58, 59, 60, 61 | CREFI | Citi Real Estate Funding Inc. | Canyon Portal | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Event |
| 21 | Loan | 8, 62, 63 | PCC | Principal Commercial Capital | Scripps Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a E.W. Scripps Trigger Event or (iv) the occurrence of a Mezzanine Loan Default |
| 22 | Loan | 64 | PCC | Principal Commercial Capital | Victoria Park Shoppes | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x or (iii) a Winn-Dixie Trigger Event |
| 23 | Loan | 65 | PCC | Principal Commercial Capital | 1450 Veterans | (i) the occurrence of an Event of Default or (ii) a DPR Trigger Event |
| 24 | Loan | 66, 67 | PCC | Principal Commercial Capital | Westerre I and II | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x or (iii) a Tridium Trigger Event |
| A-1-53 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Cash Management Triggers |
| 25 | Loan | 8, 68, 69, 70, 71, 72 | Barclays Bank PLC | Rialto Mortgage Finance, LLC; Citigroup Global Markets Realty Corp.; Barclays Bank PLC | Atlanta and Anchorage Hotel Portfolio | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) bankruptcy or insolvency of Borrower, Guarantor or Manager, (iv) the occurrence of the PIP Reserve Cash Management Trigger Event Date, (v) the occurrence of a Quality Assurance Trigger Event |
| 25.01 | Property | Hilton Anchorage | ||||
| 25.02 | Property | Renaissance Concourse Atlanta Airport Hotel | ||||
| 26 | Loan | PCC | Principal Commercial Capital | The Falls at Snake River Landing | (i) the occurrence of an Event of Default or (ii) DSCR is less than 1.20x | |
| 27 | Loan | 8, 73, 74, 75 | Barclays Bank PLC | JP Morgan Chase Bank, Natixis Real Estate Capital LLC, Deutsche Bank AG, Societe Generale, Barclays Bank PLC | 245 Park Avenue | (i) DSCR is less than 1.15x; (ii) Mezzanine Loan Default; (iii) Property Manager bankruptcy; (iv) Tenant Trigger Event |
| 28 | Loan | 76 | PCC | Principal Commercial Capital | 888 Tennessee | (i) the occurrence of an Event of Default or (ii) an Amazon Trigger Event |
| 29 | Loan | PCC | Principal Commercial Capital | Low Country Village | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.50x, or (iii) a Tenant Trigger Event | |
| 30 | Loan | 77, 78 | SMF V | Starwood Mortgage Capital LLC | 215 & Town Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x |
| 31 | Loan | 79, 80 | PCC | Principal Commercial Capital | Ocean City Shopping Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, or (iii) a Food Lion Trigger Event |
| 32 | Loan | 81, 82 | SMF V | Starwood Mortgage Capital LLC | Pangea 17 | NAP |
| 32.01 | Property | 1807 South Saint Louis Avenue | ||||
| 32.02 | Property | 1145 North Austin Boulevard | ||||
| 32.03 | Property | 136 East 155th Street | ||||
| 32.04 | Property | 1501 East 68th Street | ||||
| 32.05 | Property | 7300 South Yates Boulevard | ||||
| 32.06 | Property | 14123 South Tracy Avenue | ||||
| 32.07 | Property | 7925 South Phillips Avenue | ||||
| 32.08 | Property | 8000 South Ellis Avenue | ||||
| 32.09 | Property | 13256 South Prairie Avenue | ||||
| 32.10 | Property | 8101 South Justine Street | ||||
| 32.11 | Property | 7135 South Blackstone Avenue | ||||
| 32.12 | Property | 320 North Mason Avenue | ||||
| 32.13 | Property | 410 East 107th Street | ||||
| 32.14 | Property | 1257 South Christiana Avenue | ||||
| 32.15 | Property | 10933 South Vernon Avenue | ||||
| 32.16 | Property | 8040 South Vernon Avenue | ||||
| 32.17 | Property | 12000 South Eggleston Avenue | ||||
| 32.18 | Property | 2041 East 75th Street | ||||
| 32.19 | Property | 219 East 68th Street | ||||
| 32.20 | Property | 8751 South Cottage Grove Avenue | ||||
| 32.21 | Property | 7159 South Wabash Avenue | ||||
| 33 | Loan | 83, 84 | SMF V | Starwood Mortgage Capital LLC | Tampa Bay Industrial | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x |
| 33.01 | Property | Bay Tec Center | ||||
| 33.02 | Property | Airport Corporate Center | ||||
| 34 | Loan | 85 | PCC | Principal Commercial Capital | Springhill Suites Denton | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, or (iii) failure to maintain the Franchise Agreement in full force and effect |
| 35 | Loan | CREFI | Citi Real Estate Funding Inc. | The Oaks at Palomar | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Event | |
| 36 | Loan | CREFI | Citi Real Estate Funding Inc. | Royal Oaks Shopping Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Specified Tenant Trigger Event | |
| 37 | Loan | Barclays Bank PLC | Barclays Bank PLC | Foothills Health Center | (i) Event of Default; (ii) insolvency of Borrower or Manager or (iii) DSCR<1.15x | |
| 38 | Loan | Barclays Bank PLC | Barclays Bank PLC | Lindbergh Plaza | (i) Event of Default; (ii) insolvency of Borrower or Manager; (iii) DSCR<1.20x or (iv) occurrence of a Key Tenant Trigger Event | |
| 39 | Loan | 86 | PCC | Principal Commercial Capital | Fox Run Apartments | (i) the occurrence of an Event of Default or (ii) DSCR is less than 1.10x |
| 40 | Loan | SMF V | Starwood Mortgage Capital LLC | 117 East Washington | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Specified Tenant Sweep Event | |
| 41 | Loan | CREFI | Citi Real Estate Funding Inc. | Bryan Woods Apartments | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.50% | |
| 42 | Loan | SMF V | Starwood Mortgage Capital LLC | American Mini Storage - Converse | NAP | |
| 43 | Loan | CREFI | Citi Real Estate Funding Inc. | The Shops at Fayette Crossing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | |
| 44 | Loan | 87 | SMF V | Starwood Mortgage Capital LLC | Hampton Inn Richland | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a Franchise Sweep Event |
| 45 | Loan | Barclays Bank PLC | Barclays Bank PLC | Ohio Retail Portfolio - Discount Drug Mart Plaza | (i) Event of Default; (ii) DSCR<1.15x; (iii) Drug Mart Parma Trigger Event; or (iv) Drug Mart Sandusky Trigger Event | |
| 45.01 | Property | Parma Heights Plaza | ||||
| 45.02 | Property | Upper Sandusky Plaza | ||||
| 46 | Loan | 88 | SMF V | Starwood Mortgage Capital LLC | Kohls White Lake | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Major Tenant Trigger Event |
| 47 | Loan | SMF V | Starwood Mortgage Capital LLC | Las Brisas Apartments | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | |
| 48 | Loan | SMF V | Starwood Mortgage Capital LLC | Mountain Cactus Ranch | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | |
| 49 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Columbia, SC | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a Specified Tenant Trigger Period or (iv) the existence of a Limited tenant Trigger Event | |
| 50 | Loan | Barclays Bank PLC | Barclays Bank PLC | 1000 South Sherman Street | (i) Event of Default, (ii) DSCR<1.15x or (iii) Pivot Point Trigger Event | |
| 51 | Loan | CREFI | Citi Real Estate Funding Inc. | StorQuest Corona | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x | |
| 52 | Loan | 89, 90 | CREFI | Citi Real Estate Funding Inc. | St. Petersburg MHC Portfolio | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x |
| 52.01 | Property | Westgate Manor MHC | ||||
| 52.02 | Property | Villa Plumosa MHC | ||||
| 53 | Loan | CREFI | Citi Real Estate Funding Inc. | CSS Rohnert Park | (i) the occurrence of an Event of Default, (ii) Fire Sprinkler Trigger Period |
| A-1-54 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Ground Lease Y/N | Ground Lease Expiration Date | Annual Ground Lease Payment ($) | Cut-off Date Pari Passu Companion Loan Balance ($) | Cut-off Date Subordinate Companion Loan Balance ($) | Subordinate Companion Loan Interest Rate (%) | Cut-off Date Mezzanine Debt Balance ($) | Mezzanine Debt Interest Rate (%) | Terrorism Insurance Required Y/N | Control Number |
| 1 | Loan | 8, 9, 10, 11 | Barclays Bank PLC | Barclays Bank PLC | 225 & 233 Park Avenue South | No | 175,000,000.00 | 195,000,000 | 4.6700% | Yes | 1 | ||||
| 2 | Loan | 8, 12, 13, 14, 15, 16, 17 | CGMRC | Citigroup Global Markets Realty Corp. | General Motors Building | No | 1,414,800,000.00 | 830,000,000.00 | 3.4300% | Yes | 2 | ||||
| 3 | Loan | 8, 18, 19, 20 | SMF V | Starwood Mortgage Capital LLC | 9-19 9th Avenue | No | 50,000,000.00 | Yes | 3 | ||||||
| 4 | Loan | 8, 21, 22, 23, 24, 25, 26, 27 | CREFI | Citi Real Estate Funding Inc.; Morgan Stanley Bank N.A. | Corporate Woods Portfolio | No | 171,250,000.00 | Yes | 4 | ||||||
| 4.01 | Property | Corporate Woods - Building 82 | No | Yes | 4.01 | ||||||||||
| 4.02 | Property | Corporate Woods - Building 40 | No | Yes | 4.02 | ||||||||||
| 4.03 | Property | Corporate Woods - Building 84 | No | Yes | 4.03 | ||||||||||
| 4.04 | Property | Corporate Woods - Building 32 | No | Yes | 4.04 | ||||||||||
| 4.05 | Property | Corporate Woods - Building 34 | No | Yes | 4.05 | ||||||||||
| 4.06 | Property | Corporate Woods - Building 14 | No | Yes | 4.06 | ||||||||||
| 4.07 | Property | Corporate Woods - Building 70 | No | Yes | 4.07 | ||||||||||
| 4.08 | Property | Corporate Woods - Building 9 | No | Yes | 4.08 | ||||||||||
| 4.09 | Property | Corporate Woods - Building 6 | No | Yes | 4.09 | ||||||||||
| 4.10 | Property | Corporate Woods - Building 12 | No | Yes | 4.10 | ||||||||||
| 4.11 | Property | Corporate Woods - Building 27 | No | Yes | 4.11 | ||||||||||
| 4.12 | Property | Corporate Woods - Building 51 | No | Yes | 4.12 | ||||||||||
| 4.13 | Property | Corporate Woods - Building 55 | No | Yes | 4.13 | ||||||||||
| 4.14 | Property | Corporate Woods - Building 65 | No | Yes | 4.14 | ||||||||||
| 4.15 | Property | Corporate Woods - Building 3 | No | Yes | 4.15 | ||||||||||
| 4.16 | Property | Corporate Woods - Building 75 | No | Yes | 4.16 | ||||||||||
| 5 | Loan | 28, 29 | CREFI | Citi Real Estate Funding Inc. | Bank of America Plaza | No | 7,500,000 | 11.0000% | Yes | 5 | |||||
| 6 | Loan | 8, 13, 30, 31, 32 | CREFI, Barclays Bank PLC | Citi Real Estate Funding Inc.; Barclays Bank PLC; Bank of America N.A. | Mall of Louisiana | No | 278,000,000.00 | Yes | 6 | ||||||
| 7 | Loan | 33 | PCC | Principal Commercial Capital | The Grove at Shrewsbury | No | Yes | 7 | |||||||
| 8 | Loan | 8, 34, 35, 36 | Barclays Bank PLC; SMF V | JPMorgan Chase Bank; Bank of America, N.A.; Barclays Bank PLC; Deutsche Bank AG | Starwood Capital Group Hotel Portfolio | Various | 535,452,500.00 | Yes | 8 | ||||||
| 8.01 | Property | Larkspur Landing Sunnyvale | No | Yes | 8.01 | ||||||||||
| 8.02 | Property | Larkspur Landing Milpitas | No | Yes | 8.02 | ||||||||||
| 8.03 | Property | Larkspur Landing Campbell | No | Yes | 8.03 | ||||||||||
| 8.04 | Property | Larkspur Landing San Francisco | No | Yes | 8.04 | ||||||||||
| 8.05 | Property | Larkspur Landing Pleasanton | No | Yes | 8.05 | ||||||||||
| 8.06 | Property | Larkspur Landing Bellevue | No | Yes | 8.06 | ||||||||||
| 8.07 | Property | Larkspur Landing Sacramento | No | Yes | 8.07 | ||||||||||
| 8.08 | Property | Hampton Inn Ann Arbor North | No | Yes | 8.08 | ||||||||||
| 8.09 | Property | Larkspur Landing Hillsboro | No | Yes | 8.09 | ||||||||||
| 8.10 | Property | Larkspur Landing Renton | No | Yes | 8.10 | ||||||||||
| 8.11 | Property | Holiday Inn Arlington Northeast Rangers Ballpark | No | Yes | 8.11 | ||||||||||
| 8.12 | Property | Residence Inn Toledo Maumee | No | Yes | 8.12 | ||||||||||
| 8.13 | Property | Residence Inn Williamsburg | No | Yes | 8.13 | ||||||||||
| 8.14 | Property | Hampton Inn Suites Waco South | No | Yes | 8.14 | ||||||||||
| 8.15 | Property | Holiday Inn Louisville Airport Fair Expo | No | Yes | 8.15 | ||||||||||
| 8.16 | Property | Courtyard Tyler | No | Yes | 8.16 | ||||||||||
| 8.17 | Property | Hilton Garden Inn Edison Raritan Center | Yes | 9/30/2076 | 275,517 | Yes | 8.17 | ||||||||
| 8.18 | Property | Hilton Garden Inn St Paul Oakdale | No | Yes | 8.18 | ||||||||||
| 8.19 | Property | Residence Inn Grand Rapids West | No | Yes | 8.19 | ||||||||||
| 8.20 | Property | Peoria, AZ Residence Inn | No | Yes | 8.20 | ||||||||||
| 8.21 | Property | Hampton Inn Suites Bloomington Normal | No | Yes | 8.21 | ||||||||||
| 8.22 | Property | Courtyard Chico | No | Yes | 8.22 | ||||||||||
| 8.23 | Property | Hampton Inn Suites Kokomo | No | Yes | 8.23 | ||||||||||
| 8.24 | Property | Hampton Inn Suites South Bend | No | Yes | 8.24 |
| A-1-55 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Ground Lease Y/N | Ground Lease Expiration Date | Annual Ground Lease Payment ($) | Cut-off Date Pari Passu Companion Loan Balance ($) | Cut-off Date Subordinate Companion Loan Balance ($) | Subordinate Companion Loan Interest Rate (%) | Cut-off Date Mezzanine Debt Balance ($) | Mezzanine Debt Interest Rate (%) | Terrorism Insurance Required Y/N | Control Number |
| 8.25 | Property | Courtyard Wichita Falls | No | Yes | 8.25 | ||||||||||
| 8.26 | Property | Hampton Inn Morehead | No | Yes | 8.26 | ||||||||||
| 8.27 | Property | Residence Inn Chico | No | Yes | 8.27 | ||||||||||
| 8.28 | Property | Courtyard Lufkin | No | Yes | 8.28 | ||||||||||
| 8.29 | Property | Hampton Inn Carlisle | No | Yes | 8.29 | ||||||||||
| 8.30 | Property | Springhill Suites Williamsburg | No | Yes | 8.30 | ||||||||||
| 8.31 | Property | Fairfield Inn Bloomington | No | Yes | 8.31 | ||||||||||
| 8.32 | Property | Waco Residence Inn | No | Yes | 8.32 | ||||||||||
| 8.33 | Property | Holiday Inn Express Fishers | No | Yes | 8.33 | ||||||||||
| 8.34 | Property | Larkspur Landing Folsom | No | Yes | 8.34 | ||||||||||
| 8.35 | Property | Springhill Suites Chicago Naperville Warrenville | No | Yes | 8.35 | ||||||||||
| 8.36 | Property | Holiday Inn Express & Suites Paris | No | Yes | 8.36 | ||||||||||
| 8.37 | Property | Toledo Homewood Suites | No | Yes | 8.37 | ||||||||||
| 8.38 | Property | Grand Rapids Homewood Suites | No | Yes | 8.38 | ||||||||||
| 8.39 | Property | Cheyenne Fairfield Inn and Suites | No | Yes | 8.39 | ||||||||||
| 8.40 | Property | Fairfield Inn Laurel | No | Yes | 8.40 | ||||||||||
| 8.41 | Property | Courtyard Akron Stow | No | Yes | 8.41 | ||||||||||
| 8.42 | Property | Larkspur Landing Roseville | No | Yes | 8.42 | ||||||||||
| 8.43 | Property | Towneplace Suites Bloomington | No | Yes | 8.43 | ||||||||||
| 8.44 | Property | Hampton Inn Danville | No | Yes | 8.44 | ||||||||||
| 8.45 | Property | Holiday Inn Norwich | No | Yes | 8.45 | ||||||||||
| 8.46 | Property | Hampton Inn Suites Longview North | No | Yes | 8.46 | ||||||||||
| 8.47 | Property | Springhill Suites Peoria Westlake | No | Yes | 8.47 | ||||||||||
| 8.48 | Property | Hampton Inn Suites Buda | No | Yes | 8.48 | ||||||||||
| 8.49 | Property | Shawnee Hampton Inn | No | Yes | 8.49 | ||||||||||
| 8.50 | Property | Racine Fairfield Inn | No | Yes | 8.50 | ||||||||||
| 8.51 | Property | Hampton Inn Selinsgrove Shamokin Dam | No | Yes | 8.51 | ||||||||||
| 8.52 | Property | Holiday Inn Express & Suites Terrell | No | Yes | 8.52 | ||||||||||
| 8.53 | Property | Westchase Homewood Suites | No | Yes | 8.53 | ||||||||||
| 8.54 | Property | Holiday Inn Express & Suites Tyler South | No | Yes | 8.54 | ||||||||||
| 8.55 | Property | Holiday Inn Express & Suites Huntsville | No | Yes | 8.55 | ||||||||||
| 8.56 | Property | Hampton Inn Sweetwater | No | Yes | 8.56 | ||||||||||
| 8.57 | Property | Comfort Suites Buda Austin South | No | Yes | 8.57 | ||||||||||
| 8.58 | Property | Fairfield Inn & Suites Weatherford | No | Yes | 8.58 | ||||||||||
| 8.59 | Property | Holiday Inn Express & Suites Altus | No | Yes | 8.59 | ||||||||||
| 8.60 | Property | Comfort Inn & Suites Paris | No | Yes | 8.60 | ||||||||||
| 8.61 | Property | Hampton Inn Suites Decatur | No | Yes | 8.61 | ||||||||||
| 8.62 | Property | Holiday Inn Express & Suites Texarkana East | No | Yes | 8.62 | ||||||||||
| 8.63 | Property | Mankato Fairfield Inn | No | Yes | 8.63 | ||||||||||
| 8.64 | Property | Candlewood Suites Texarkana | No | Yes | 8.64 | ||||||||||
| 8.65 | Property | Country Inn & Suites Houston Intercontinental Airport East | No | Yes | 8.65 | ||||||||||
| 9 | Loan | 37 | SMF V | Starwood Mortgage Capital LLC | Grant Building | No | 4,000,000 | 11.2500% | Yes | 9 | |||||
| 10 | Loan | 38, 39 | CREFI | Citi Real Estate Funding Inc. | Ann Arbor Mixed Use Portfolio | No | 6,750,000 | 11.0000% | Yes | 10 | |||||
| 10.01 | Property | McKinley Towne Centre | No | Yes | 10.01 | ||||||||||
| 10.02 | Property | Liberty Square | No | Yes | 10.02 | ||||||||||
| 11 | Loan | 8, 27, 40, 41, 42, 43 | SMF V | Starwood Mortgage Capital LLC | Visions Hotel Portfolio | Various | 19,950,000.00 | Yes | 11 | ||||||
| 11.01 | Property | Holiday Inn Express & Suites Buffalo | No | Yes | 11.01 | ||||||||||
| 11.02 | Property | Hampton Inn Potsdam | No | Yes | 11.02 | ||||||||||
| 11.03 | Property | Hampton Inn & Suites Utica | No | Yes | 11.03 | ||||||||||
| 11.04 | Property | Fairfield Inn & Suites Olean | Yes | 5/21/2040 | 36,545 | Yes | 11.04 | ||||||||
| 11.05 | Property | Hampton Inn & Suites East Aurora | No | Yes | 11.05 | ||||||||||
| 11.06 | Property | Fairfield Inn & Suites Binghamton | No | Yes | 11.06 | ||||||||||
| 11.07 | Property | Fairfield Inn & Suites Rochester South | No | Yes | 11.07 | ||||||||||
| 11.08 | Property | Fairfield Inn & Suites Albany | No | Yes | 11.08 | ||||||||||
| 11.09 | Property | Fairfield Inn & Suites Corning | No | Yes | 11.09 | ||||||||||
| 11.10 | Property | Fairfield Inn & Suites Rochester West/Greece | Yes | 6/25/2057 | 107,200 | Yes | 11.10 | ||||||||
| 12 | Loan | 8, 44, 45 | CREFI | Citi Real Estate Funding Inc.; Wells Fargo Bank, National Association | Pleasant Prairie Premium Outlets | No | 111,000,000.00 | Yes | 12 | ||||||
| 13 | Loan | 8, 30, 46, 47 | Barclays Bank PLC | Morgan Stanley Bank, N.A.; Wells Fargo Bank, N.A.; Barclays Bank PLC | Lakeside Shopping Center | Yes | 1) 2/28/2056; 2) 8/31/2056 | 1) $38,910; 2) $28,800 | 142,000,000.00 | Yes | 13 | ||||
| 14 | Loan | Barclays Bank PLC | Barclays Bank PLC | 440 Mamaroneck Avenue | No | Yes | 14 | ||||||||
| 15 | Loan | 48 | SMF V | Starwood Mortgage Capital LLC | Mesa Grand Shopping Center | No | 3,500,000 | 11.1000% | Yes | 15 | |||||
| 16 | Loan | 8, 49, 50, 51, 52 | Barclays Bank PLC | Goldman Sachs Mortgage Company; Barclays Bank PLC | Long Island Prime Portfolio - Uniondale | Yes | 168,770,000.00 | 45,970,000 | 9.5750% | Yes | 16 | ||||
| 16.01 | Property | RXR Plaza | Yes | 4/30/2083 | 819,250 | Yes | 16.01 | ||||||||
| 16.02 | Property | Omni | Yes | 1/31/2088 | 687,510 | Yes | 16.02 | ||||||||
| 17 | Loan | CREFI | Citi Real Estate Funding Inc. | Mars Petcare Storage & Distribution Center | No | Yes | 17 | ||||||||
| 18 | Loan | PCC | Principal Commercial Capital | Bradley Business Center | No | Yes | 18 | ||||||||
| 19 | Loan | 53, 54, 55, 56, 57 | PCC | Principal Commercial Capital | 3901 North First Street | No | Yes | 19 | |||||||
| 20 | Loan | 58, 59, 60, 61 | CREFI | Citi Real Estate Funding Inc. | Canyon Portal | Yes | 12/31/2099 | 661,492 | Yes | 20 | |||||
| 21 | Loan | 8, 62, 63 | PCC | Principal Commercial Capital | Scripps Center | No | 50,000,000.00 | Yes | 21 | ||||||
| 22 | Loan | 64 | PCC | Principal Commercial Capital | Victoria Park Shoppes | No | Yes | 22 | |||||||
| 23 | Loan | 65 | PCC | Principal Commercial Capital | 1450 Veterans | No | Yes | 23 | |||||||
| 24 | Loan | 66, 67 | PCC | Principal Commercial Capital | Westerre I and II | No | Yes | 24 |
| A-1-56 |
CGCMT 2017-P8 Annex A
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Ground Lease Y/N | Ground Lease Expiration Date | Annual Ground Lease Payment ($) | Cut-off Date Pari Passu Companion Loan Balance ($) | Cut-off Date Subordinate Companion Loan Balance ($) | Subordinate Companion Loan Interest Rate (%) | Cut-off Date Mezzanine Debt Balance ($) | Mezzanine Debt Interest Rate (%) | Terrorism Insurance Required Y/N | Control Number |
| 25 | Loan | 8, 68, 69, 70, 71, 72 | Barclays Bank PLC | Rialto Mortgage Finance, LLC; Citigroup Global Markets Realty Corp.; Barclays Bank PLC | Atlanta and Anchorage Hotel Portfolio | Various | 97,167,856.00 | Yes | 25 | ||||||
| 25.01 | Property | Hilton Anchorage | No | Yes | 25.01 | ||||||||||
| 25.02 | Property | Renaissance Concourse Atlanta Airport Hotel | Yes | 6/28/2078 | 148,248 | Yes | 25.02 | ||||||||
| 26 | Loan | PCC | Principal Commercial Capital | The Falls at Snake River Landing | No | Yes | 26 | ||||||||
| 27 | Loan | 8, 73, 74, 75 | Barclays Bank PLC | JP Morgan Chase Bank, Natixis Real Estate Capital LLC, Deutsche Bank AG, Societe Generale, Barclays Bank PLC | 245 Park Avenue | No | 1,065,000,000.00 | 120,000,000.00 | 3.6694% | 568,000,000 | 5.6323% | Yes | 27 | ||
| 28 | Loan | 76 | PCC | Principal Commercial Capital | 888 Tennessee | No | Yes | 28 | |||||||
| 29 | Loan | PCC | Principal Commercial Capital | Low Country Village | No | Yes | 29 | ||||||||
| 30 | Loan | 77, 78 | SMF V | Starwood Mortgage Capital LLC | 215 & Town Center | No | Yes | 30 | |||||||
| 31 | Loan | 79, 80 | PCC | Principal Commercial Capital | Ocean City Shopping Center | No | Yes | 31 | |||||||
| 32 | Loan | 81, 82 | SMF V | Starwood Mortgage Capital LLC | Pangea 17 | No | Yes | 32 | |||||||
| 32.01 | Property | 1807 South Saint Louis Avenue | No | Yes | 32.01 | ||||||||||
| 32.02 | Property | 1145 North Austin Boulevard | No | Yes | 32.02 | ||||||||||
| 32.03 | Property | 136 East 155th Street | No | Yes | 32.03 | ||||||||||
| 32.04 | Property | 1501 East 68th Street | No | Yes | 32.04 | ||||||||||
| 32.05 | Property | 7300 South Yates Boulevard | No | Yes | 32.05 | ||||||||||
| 32.06 | Property | 14123 South Tracy Avenue | No | Yes | 32.06 | ||||||||||
| 32.07 | Property | 7925 South Phillips Avenue | No | Yes | 32.07 | ||||||||||
| 32.08 | Property | 8000 South Ellis Avenue | No | Yes | 32.08 | ||||||||||
| 32.09 | Property | 13256 South Prairie Avenue | No | Yes | 32.09 | ||||||||||
| 32.10 | Property | 8101 South Justine Street | No | Yes | 32.10 | ||||||||||
| 32.11 | Property | 7135 South Blackstone Avenue | No | Yes | 32.11 | ||||||||||
| 32.12 | Property | 320 North Mason Avenue | No | Yes | 32.12 | ||||||||||
| 32.13 | Property | 410 East 107th Street | No | Yes | 32.13 | ||||||||||
| 32.14 | Property | 1257 South Christiana Avenue | No | Yes | 32.14 | ||||||||||
| 32.15 | Property | 10933 South Vernon Avenue | No | Yes | 32.15 | ||||||||||
| 32.16 | Property | 8040 South Vernon Avenue | No | Yes | 32.16 | ||||||||||
| 32.17 | Property | 12000 South Eggleston Avenue | No | Yes | 32.17 | ||||||||||
| 32.18 | Property | 2041 East 75th Street | No | Yes | 32.18 | ||||||||||
| 32.19 | Property | 219 East 68th Street | No | Yes | 32.19 | ||||||||||
| 32.20 | Property | 8751 South Cottage Grove Avenue | No | Yes | 32.20 | ||||||||||
| 32.21 | Property | 7159 South Wabash Avenue | No | Yes | 32.21 | ||||||||||
| 33 | Loan | 83, 84 | SMF V | Starwood Mortgage Capital LLC | Tampa Bay Industrial | No | Yes | 33 | |||||||
| 33.01 | Property | Bay Tec Center | No | Yes | 33.01 | ||||||||||
| 33.02 | Property | Airport Corporate Center | No | Yes | 33.02 | ||||||||||
| 34 | Loan | 85 | PCC | Principal Commercial Capital | Springhill Suites Denton | No | Yes | 34 | |||||||
| 35 | Loan | CREFI | Citi Real Estate Funding Inc. | The Oaks at Palomar | No | Yes | 35 | ||||||||
| 36 | Loan | CREFI | Citi Real Estate Funding Inc. | Royal Oaks Shopping Center | No | Yes | 36 | ||||||||
| 37 | Loan | Barclays Bank PLC | Barclays Bank PLC | Foothills Health Center | No | Yes | 37 | ||||||||
| 38 | Loan | Barclays Bank PLC | Barclays Bank PLC | Lindbergh Plaza | No | Yes | 38 | ||||||||
| 39 | Loan | 86 | PCC | Principal Commercial Capital | Fox Run Apartments | No | Yes | 39 | |||||||
| 40 | Loan | SMF V | Starwood Mortgage Capital LLC | 117 East Washington | No | Yes | 40 | ||||||||
| 41 | Loan | CREFI | Citi Real Estate Funding Inc. | Bryan Woods Apartments | No | Yes | 41 | ||||||||
| 42 | Loan | SMF V | Starwood Mortgage Capital LLC | American Mini Storage - Converse | No | Yes | 42 | ||||||||
| 43 | Loan | CREFI | Citi Real Estate Funding Inc. | The Shops at Fayette Crossing | No | Yes | 43 | ||||||||
| 44 | Loan | 87 | SMF V | Starwood Mortgage Capital LLC | Hampton Inn Richland | No | Yes | 44 | |||||||
| 45 | Loan | Barclays Bank PLC | Barclays Bank PLC | Ohio Retail Portfolio - Discount Drug Mart Plaza | No | Yes | 45 | ||||||||
| 45.01 | Property | Parma Heights Plaza | No | Yes | 45.01 | ||||||||||
| 45.02 | Property | Upper Sandusky Plaza | No | Yes | 45.02 | ||||||||||
| 46 | Loan | 88 | SMF V | Starwood Mortgage Capital LLC | Kohls White Lake | No | Yes | 46 | |||||||
| 47 | Loan | SMF V | Starwood Mortgage Capital LLC | Las Brisas Apartments | No | Yes | 47 | ||||||||
| 48 | Loan | SMF V | Starwood Mortgage Capital LLC | Mountain Cactus Ranch | No | Yes | 48 | ||||||||
| 49 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Columbia, SC | No | Yes | 49 | ||||||||
| 50 | Loan | Barclays Bank PLC | Barclays Bank PLC | 1000 South Sherman Street | No | Yes | 50 | ||||||||
| 51 | Loan | CREFI | Citi Real Estate Funding Inc. | StorQuest Corona | No | Yes | 51 | ||||||||
| 52 | Loan | 89, 90 | CREFI | Citi Real Estate Funding Inc. | St. Petersburg MHC Portfolio | No | Yes | 52 | |||||||
| 52.01 | Property | Westgate Manor MHC | No | Yes | 52.01 | ||||||||||
| 52.02 | Property | Villa Plumosa MHC | No | Yes | 52.02 | ||||||||||
| 53 | Loan | CREFI | Citi Real Estate Funding Inc. | CSS Rohnert Park | No | Yes | 53 |
| A-1-57 |
| Footnotes to Annex A | |
| (1) | The Administrative Fee Rate includes the Servicing Fee Rate, the Operating Advisor Fee Rate, the Trustee/Certificate Administrator Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate applicable to each Mortgage Loan. |
| (2) | The monthly debt service shown for Mortgage Loans with a partial interest-only period reflects the amount payable after the expiration of the interest-only period. |
| (3) | The open period is inclusive of the Maturity Date / ARD |
| (4) | Underwritten NCF DSCR is calculated based on amortizing debt service payments (except for interest-only loans). |
| (5) | Occupancy reflects tenants that have signed leases, but are not yet in occupancy or may not be paying rent. |
| (6) | The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the lease. |
| (7) | If the purpose of the Mortgage Loan was to finance an acquisition of the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash investment by one or more of the equity owners in the borrower in connection with such acquisition. If the purpose of the Mortgage Loan was to refinance the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash contributed to the borrower by one or more of the equity owners at the time the Mortgage Loan was originated. |
| (8) | The Cut-off Date Balance ($) 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 ($) calculations include any related Pari Passu Companion Loan(s) but exclude any related Subordinate Companion Loan. See “Description of the Mortgage Pool—The Loan Combinations” in the Preliminary Prospectus for more information regarding the Loan Combination(s). |
| (9) | The Appraised Value ($) represents the “as-is” appraised value assuming that the remaining contractual obligations of $32,435,604 have been escrowed for upfront and that the Largest Tenant, Facebook, has signed a letter of intent to expand on the 6th and 7th floors of the Mortgaged Property. The remaining contractual obligations have been reserved for and Facebook has signed a lease amendment to expand on the 6th and 7th floors. |
| (10) | The Largest Tenant, Facebook, recently expanded to the 6th and 7th floors (67,011 SF) and the 8th floor (40,397 SF), which have lease commencement dates of July 1, 2018 and June 1, 2017, respectively. Facebook is currently building out both spaces and expects to take occupancy of the 8th floor space in November 2017. The free rent for the 6th and 7th floor spaces expires in December 2018 and the free rent for the 8th floor space expires in May 2018. The Second Largest Tenant, Buzzfeed, is receiving 16 months of free rent through September 2018. The Fourth Largest Tenant, T. Rowe Price, is receiving 9 months of free rent through February 2018. All free rent amounts were deposited into escrow by the related borrower on the origination date of the Mortgage Loan. |
| (11) | The lockout period will be at least 27 payment dates beginning with and including the first payment date of July 6, 2017. For the purposes of the Preliminary Prospectus, the assumed lockout period of 27 months is based on the expected CGCMT 2017-P8 securitization closing date in September 2017. The actual lockout period may be longer. |
| (12) | The lockout period will be at least 27 payment dates beginning with and including the first payment date of July 9, 2017. For the purposes of the Preliminary Prospectus, the assumed lockout period of 27 months is based on the expected CGCMT 2017-P8 securitization closing date in September 2017. The actual lockout period may be longer. |
| A-1-58 |
| (13) | The related Mortgage Loan documents allow for a two business day grace period for any monthly payment of interest due, provided the two business day grace period may only be used once during any twelve month period during the term of the Mortgage Loan. |
| (14) | At origination of the Mortgage Loan, Boston Properties Limited Partnership provided a guaranty in lieu of depositing (i) $107,946,183 for existing tenant improvements and leasing commissions costs and (ii) $161,161,013 for existing gap rent and free rent obligations. |
| (15) | There is no non-recourse carveout guarantor and no environmental indemnitor separate from the related borrower. See “Description of the Mortgage Pool—Non-Recourse Carveout Limitations” in the Preliminary Prospectus. |
| (16) | The Second Largest Tenant, Aramis, subleases 9,725 SF of its space on the 46th floor to GF Capital Management at $107.00 per SF. |
| (17) | The Fourth Largest Tenant, Apple, is temporarily occupying the space expected to be occupied by Under Armour once Under Armour’s lease commences, while the Apple Cube Space (as defined in Annex B to the Preliminary Prospectus) and expansion is under construction. Apple is obligated to vacate its temporary space by December 31, 2018 and has the right to terminate its entire lease if its space is not delivered by February 3, 2020, subject to force majeure. Apple leases 2,754 SF of storage space through December 31, 2018 and 102,994 SF through January 1, 2034. Apple has 17 months of free rent, equal to $9,562,500, on its 21,907 SF of expansion space commencing in August 2017. Boston Properties Limited Partnership provided a payment guaranty with respect to Apple’s free rent. |
| (18) | The lockout period will be at least 25 payment dates beginning with and including the first payment date of September 6, 2017. For the purposes of the Preliminary Prospectus, the assumed lockout period of 25 months is based on the expected CGCMT 2017-P8 securitization closing date in September 2017. The actual lockout period may be longer. |
| (19) | Occupancy (%) includes the sole tenant, Restoration Hardware, Inc. Restoration Hardware, Inc.’s lease commenced in September 2016 and the tenant began paying rent in May 2017. Restoration Hardware, Inc. has not yet taken occupancy, but has accepted its leased premises, and renovation work is expected to be completed in September 2017. Restoration Hardware, Inc. anticipates opening for business in November 2017. |
| (20) | Historical cash flow information is not available due to the recent redevelopment of the Mortgaged Property. |
| (21) | The Appraised Value ($) represents the “as portfolio” bulk appraised value as of June 15, 2017, which is inclusive of a $3,600,000 portfolio premium. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) are calculated based upon the Appraised Value ($) of $299,100,000. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) based on the sum of the individual “as-is” appraised values of $295,500,000, which excludes the portfolio premium, are 74.9% and 60.4%, respectively. |
| (22) | On the origination date, the related borrower deposited $7,500,000 in the Upfront TI/LC Reserve ($) for TI/LC expenses associated with future leasing. The borrower is not required to make an Ongoing TI/LC Reserve ($) deposit unless the TI/LC reserve account balance falls below the TI/LC minimum balance of $5,000,000, after which, on each monthly payment date, the borrower must make an Ongoing TI/LC Reserve ($) deposit equal to $169,428 until the TI/LC reserve balance equals or exceeds the TI/LC Caps ($) of $7,500,000. |
| (23) | Other Sources ($) are comprised of real estate tax prorations ($4,255,153), prepaid rent ($2,791,756), security deposits ($1,711,995) and various other credits ($149,363) that were transferred to the borrower sponsor on the origination date of the Mortgage Loan. |
| (24) | The Second Largest Tenant at the Corporate Woods - Building 82 Mortgaged Property, Lathrop & Gage, LLP, occupies 13,497 SF of space with a lease expiration date of January 31, 2018, and 26,496 SF of space with a lease expiration date of January 31, 2023. |
| (25) | The Largest Tenant at the Corporate Woods - Building 82 Mortgaged Property, PNC Bank National Association, has executed a letter of intent to extend its lease to October 31, 2029 pursuant to the following terms: 146,450 SF leased at $15.00 per SF triple net with $0.50 per SF annual rent increases. We cannot assure you that PNC Bank National Association will execute a lease pursuant to the aforementioned terms. |
| A-1-59 |
| (26) | The Upfront Other Reserve ($) deposit of $1,481,165 is for remaining tenant improvement allowances owed to several tenants across the Corporate Woods Portfolio Mortgaged Properties. These include, but are not limited to, allowances to Lathrop & Gage, LLP ($397,380), Liberty Mutual Insurance Company ($172,563), Ryan, LLC ($152,225) and MA Associates ($145,452). |
| (27) | The lockout period will be at least 24 payment dates beginning with and including the first payment date of October 6, 2017. For the purposes of the Preliminary Prospectus, the assumed lockout period of 24 months is based on the expected CGCMT 2017-P8 securitization closing date in September 2017. The actual lockout period may be longer. |
| (28) | The related mezzanine loan is co-terminous with the Mortgage Loan and requires payments of interest only for the entire mezzanine loan term. |
| (29) | Other Sources ($) are comprised of prepaid rent ($527,831), rent abatement credits ($252,800) and other various purchase price adjustments ($415,549) that were credited to the borrower sponsor on the origination date of the Mortgage Loan. |
| (30) | The lockout period will be at least 25 payment dates beginning with and including the first payment date of September 1, 2017. For the purposes of the Preliminary Prospectus, the assumed lockout period of 25 months is based on the expected CGCMT 2017-P8 securitization closing date in September 2017. The actual lockout period may be longer. |
| (31) | The Third Largest Tenant, Main Event, has signed a lease but is not expected to take occupancy at the Mortgaged Property until January 2018, and is not expected to commence paying rent until August 2018. |
| (32) | GGP Real Estate Holding I, Inc., as the non-recourse carveout guarantor, has delivered a guaranty with respect to (i) completion of certain required work by the borrowers and (ii) outstanding rent obligations under the Main Event lease in lieu of posting an upfront cash reserve for the obligations. |
| (33) | There is no non-recourse carveout guarantor and no environmental indemnitor separate from the related borrower. See “Description of the Mortgage Pool—Non-Recourse Carveout Limitations” in the Preliminary Prospectus. |
| (34) | The Appraised Value ($) represents the “as portfolio” appraised value, which attributes a premium to the aggregate value of the portfolio of Mortgaged Properties. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) are calculated based upon the Appraised Value ($) of $956,000,000. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) based on the aggregate individual “as-is” appraised values of the Mortgaged Properties’ of $884,700,000 are 65.3% and 65.3%, respectively. |
| (35) | If at any time during the term of the Mortgage Loan any franchisor requires any new capital work and the related borrowers do not elect to provide a capital work guaranty, the borrowers are required to (x) deposit within five business days of such election an amount reasonably determined by the lender and equal to 100% of the total costs of such new capital work for FF&E into the Ongoing Other Reserve ($) or (y) provide a letter of credit in an amount equal to 100% of the estimated cost of such new capital work less any amounts then on deposit in the Ongoing Other Reserve ($) for FF&E, which does not include any amount on deposit relating to capital work at the Larkspur Landing-flagged Mortgaged Properties. |
| (36) | On each monthly payment date, the related borrower is required to deposit one-twelfth of the greater of (i) 4.0% of gross revenues for the month which occurred two months prior and (ii) any amount required under any franchise agreement for FF&E work. |
| (37) | The related mezzanine loan is co-terminous with the Mortgage Loan and requires payments of interest only for the entire mezzanine loan term. |
| (38) | The related mezzanine loan is co-terminous with the Mortgage Loan and requires payments of interest only for the entire mezzanine loan term. |
| (39) | Prior to the related borrower’s acquisition of the Liberty Square Mortgaged Property, a portion of the Liberty Square Mortgaged Property was subject to a master lease, which was in turn subleased to various tenants. In the sublease for the tenant known as Menlo Associates, LLC, Menlo Associates, LLC was granted a termination right if the master lease were to be terminated. Rather than potentially triggering a termination right under the lease with Menlo Associates, LLC by terminating the master lease in connection with the |
| A-1-60 |
| borrower’s acquisition of the Liberty Square Mortgaged Property and origination of the Mortgage Loan, the master lease was left in place, and both the landlord and tenant under the master lease are borrowers of the Mortgage Loan, and both the fee and leasehold interests act as collateral for the Mortgage Loan. The borrower has also entered into an assignment and subordination of lease with respect to the master lease, which gives the lender the ability to terminate the master lease during the continuance of an event of default under the related Mortgage Loan documents. Tenants Barre Bee Fit of Michigan, Menlo Associates, LLC and The Regents of the University of Michigan were underwritten as direct tenant leases, though they are subleases pursuant to the master lease, as base rent under the master lease is 100% of all rents, revenues, amounts, and reimbursements actually collected from the subtenants thereunder. | |
| (40) | The Appraised Value ($) represents the “as portfolio” appraised value, which attributes a premium to the aggregate value of the portfolio of Mortgaged Properties as a whole. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) are calculated based upon the Appraised Value ($) of $103,000,000. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) based on the sum of the individual “as-is” appraised values of the Mortgaged Properties of $98,500,000 are 55.2% and 44.6%, respectively. |
| (41) | On each monthly payment date, the related borrower is required to deposit into an FF&E reserve account an amount equal to (i) one-twelfth of 2.0% of total revenues up to and including the payment date in September 2019, (ii) one-twelfth of 3.0% of total revenues beginning on the payment date in October 2019 and up to and including the payment date in September 2022 and (iii) one-twelfth of 4.0% of total revenues on each monthly payment date thereafter. |
| (42) | The Fairfield Inn & Suites Olean Mortgaged Property is subject to a ground lease with a commencement date of May 5, 2000 and an end date of May 5, 2040, with one 20-year renewal option and one 15-year renewal option. The ground rent payments are subject to Consumer Price Index increases every five years. In addition, the ground lessee must pay percentage rent of 10% of annual gross sales in excess of the gross sales minimum, which was originally $1,100,000 and is subject to Consumer Price Index increases every 5 years. The Fairfield Inn & Suites Rochester West/Greece Mortgaged Property is subject to a ground lease with a commencement date of June 25, 1997 and an end date of June 24, 2057. The ground rent payments are subject to 7.0% increases every five years for the remaining term of the ground lease. |
| (43) | The 2014 cash flow information represents operations from three Mortgaged Properties: Hampton Inn & Suites Utica, Fairfield Inn & Suites Olean and Hampton Inn & Suites East Aurora. The remaining seven Mortgaged Properties lack 2014 operating history for various reasons including acquisition, construction, renovation or re-flagging of the related Mortgaged Property. |
| (44) | The lockout period will be at least 24 payment dates beginning with and including the first payment date of October 1, 2017. For the purposes of the Preliminary Prospectus, the assumed lockout period of 24 months is based on the expected CGCMT 2017-P8 securitization closing date in September 2017. The actual lockout period may be longer. |
| (45) | The related borrower sponsor provided a guaranty in lieu of depositing $416,575 at origination of the Mortgage Loan for unfunded tenant allowances. |
| (46) | The Fifth Largest Tenant, Zara, is not yet in occupancy. Zara’s lease is expected to commence in June 2018. Gap rent prior to May 2018 was reserved under the related Mortgage Loan documents. |
| (47) | The Mortgaged Property is subject to two separate long-term ground leases encompassing a total of 24,560 SF with a current aggregate annual ground rent payment of $67,710. Both ground leases expire in 2056. The 5,760 SF ground lease is subject to re-appraisal after August 31, 2017, which may result in rent escalation. |
| (48) | The related mezzanine loan is co-terminous with the Mortgage Loan and requires payments of interest only for the entire mezzanine loan term. |
| (49) | The Ongoing Replacement Reserve ($) will be equal to (x)(i) $33,207, plus (ii) the amount of any accumulated capital expenditure shortfall, minus (y) the product of (a) the square footage of each Mortgaged Property released from the lien of the mortgage, and (b) $0.020833333. |
| (50) | The Ongoing TI/LC Reserve ($) will be equal to (x)(i) $199,244, plus (ii) the amount of any accumulated tenant improvements and leasing commissions shortfall, minus (y) the product of (a) the square footage of each Mortgaged Property released from the lien of the mortgage, and (b) $0.125. |
| A-1-61 |
| (51) | On each monthly payment date through and including the payment date in June 2019, the related borrower will deposit an amount equal to the lesser of (x) $55,603 and (y) the amount necessary to cause the amount contained in the Deferred Maintenance Reserve ($) to equal $1,334,472. |
| (52) | The lockout period will be at least 27 payment dates beginning with and including the first payment date of July 6, 2017. For the purposes of the Preliminary Prospectus, the assumed lockout period of 27 months is based on the expected CGCMT 2017-P8 securitization closing date in September 2017. The actual lockout period may be longer. |
| (53) | The Appraised Value ($) represents the “as-stabilized” appraised value as of April 1, 2018, which assumes the free rent period for the sole tenant, Continental Automotive Systems, Inc., has expired and the tenant is paying full contractual rent. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) are calculated based upon the Appraised Value ($) of $33,500,000. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) based on the “as-is” appraised value of $32,000,000 are 71.3% and 64.2%, respectively. |
| (54) | The lease with the sole tenant, Continental Automotive Systems, Inc., has commenced but the tenant is not required to commence paying rent until April 1, 2018. At loan origination, the amount of $948,006 was escrowed as part of the Upfront Other Reserve ($) which represents the actual debt service payments along with the required deposits for tax, insurance and capital improvements for the remaining rent abatement period granted to the tenant. In addition, an amount equal to $1,393,775 was escrowed as part of the Upfront TI/LC Reserve ($). |
| (55) | The Upfront Other Reserve ($) will be utilized to pay the monthly payments and make deposits into the tax insurance and property reserve escrow funds until the expiration of the free rent period granted to the sole tenant, Continental Automotive Systems, Inc., under its lease. |
| (56) | From and after the anticipated repayment date (July 1, 2027), the interest rate increases to the greater of (i) 8.33% (the 4.83% “Regular Interest Rate” plus 350 basis points) or (ii) the yield on the two-year United States Treasury Issue rounded up to the nearest basis point plus 500 basis points (the “Revised Interest Rate”). Payment of the excess of (i) interest accrued at the Revised Interest Rate over (ii) interest accrued at the Regular Interest Rate is deferred until the entire principal balance of the Mortgage Loan is paid in full. |
| (57) | Historical Operating Statements are not available as the Mortgaged Property was acquired by the borrower sponsor in 2015 and an extensive renovation of the Mortgaged Property was completed in 2017 to prepare for occupancy of the new sole tenant. |
| (58) | The Mortgaged Property is subject to a ground lease with annual Consumer Price Index adjustments and no fair market value resets. The ground lease also contains a percentage rent clause which increases the annual ground lease payment to 25% of gross base rents (excluding tenant recoveries) at the Mortgaged Property. The Consumer Price Index adjustments have a floor of 3% per annum and a maximum of 8% per annum. |
| (59) | The related Mortgaged Property is comprised of 24,076 SF of retail space and a hospitality portion with 28 rooms. |
| (60) | The related borrower is required to deposit into the Ongoing Replacement Reserve ($) account: (i) $2,693 on each payment date up to and including the payment date in September 2021, (ii) $1,346 on each payment date commencing in October 2021 up to and including the payment date in September 2023 and (iii) $0 on each payment date after the payment date in October 2023. |
| (61) | The related borrower is required to deposit into the Ongoing TI/LC Reserve ($) account: (i) $3,603 on each payment date up to and including the payment date in September 2021, (ii) $4,949 on each payment date after the payment date in September 2021 up to and including the payment date in September 2023 and (iii) $6,295 on each payment date thereafter, subject to the TI/LC Caps ($) of $75,000. |
| (62) | On the origination date, the borrower deposited $3,700,000 in the Upfront TI/LC Reserve ($) for TI/LC expenses associated with future leasing. The borrower is not required to make an Ongoing TI/LC Reserve ($) deposit unless the TI/LC reserve account balance falls below the TI/LC Caps ($) of $1,620,000, after which, on each monthly payment date, the borrower must make an Ongoing TI/LC Reserve ($) deposit equal to $45,000 until the TI/LC reserve equals or exceeds the TI/LC Caps ($) (which cap is subject to an increase to $2,600,000 during the continuance of certain trigger events related to the tenant E.W. Scripps Company). |
| A-1-62 |
| (63) | On the origination date, the borrower also deposited $1,300,000 in the Upfront Replacement Reserve ($) for future capital improvements. The borrower is not required to make an Ongoing Replacement Reserve ($) deposit unless the replacement reserve account balance falls below the Replacement Reserve Caps ($) of $324,000, after which, on each monthly payment date, the borrower must make an Ongoing Replacement Reserve ($) deposit equal to $9,000 until the replacement reserve equals or exceeds the Replacement Reserve Caps ($). Provided no event of default exists and the balance of the replacement reserve exceeds the Replacement Reserve Caps ($), the borrower has the right to transfer funds in excess of the Replacement Reserve Caps ($) to the TI/LC reserve (but not vice versa). |
| (64) | The Largest Tenant, Winn-Dixie (31,420 SF), representing 49.7% of the net rentable square footage, has multiple leases that expire as follows: 28,570 SF (Winn-Dixie) expires on March 16, 2024 and 2,850 SF (Winn-Dixie Liquor) expires on March 16, 2019. |
| (65) | The Largest Tenant, DPR Construction, a General Partnership,is subleasing 24.7% of its net rentable square footage to four separate subtenants. |
| (66) | The Largest Tenant, Tridium, Inc. (35,731 SF), representing 21.9% of the net rentable square footage, is not yet occupying 3,660 SF of its space (the “Expansion Space”). Target occupancy and rent commencement for the Expansion Space is estimated to be October 31, 2017. At loan origination, an amount equal to $16,241 for pre-commencement rent was deposited into the Upfront Other Reserve ($). |
| (67) | Twelve months prior to the early termination option set forth in the Tridium, Inc. (“Tridium”) lease, the borrower is required to deposit with the lender into a TI/LC reserve, cash or a letter of credit in the amount of $240,000. Additionally, twelve months prior to Tridium’s lease expiration, provided Tridium has not given notice of renewal (which notice of renewal is not required until six months prior to Tridium’s lease expiration), the borrower is required to deposit with the lender into a TI/LC reserve, cash or a letter of credit in the amount of $240,000. Failure to make either deposit results in a cash sweep trigger event. |
| (68) | The Allocated Cut-off Date Loan Amount ($) for each of the Hilton Anchorage Mortgaged Property and the Renaissance Concourse Atlanta Airport Hotel Mortgaged Property is allocated based on the respective Mortgaged Property’s as-is appraised value. |
| (69) | On each monthly payment date occurring in 2017, the related borrower is required to deposit the amount of $190,219 into the Ongoing Replacement Reserve ($) account, $113,516 of which is allocated to the Renaissance Concourse Atlanta Airport Hotel Mortgaged Property and $76,703 of which is allocated to the Hilton Anchorage Mortgaged Property. On each monthly payment date beginning with the payment date in January 2018 through the end of the Mortgage Loan term, the borrower must deposit with the lender an amount equal to the greater of (a) an amount equal to (i) one-twelfth (1/12) of five percent (5%) of gross income from operations of the Renaissance Concourse Atlanta Airport Hotel Mortgaged Property during the calendar year immediately preceding the calendar year in which such monthly payment date occurs and (ii) one-twelfth (1/12) of four percent (4%) of gross income from operations of the Hilton Anchorage Mortgaged Property during the calendar year immediately preceding the calendar year in which such monthly payment date occurs and (b) the aggregate amount, if any, required to be reserved under the related management agreement and the related franchise agreement. |
| (70) | On each monthly payment date occurring from and after the occurrence of the PIP Reserve Trigger Event Date (as defined in the related Mortgage Loan documents) through and including the monthly payment date upon which a Cash Sweep Event Cure(as defined in the related Mortgage Loan documents) occurs, the borrower is required to deposit with the lender all available excess cash flow. In addition, (i) if, on or before April 6, 2025, (a) the franchise agreement in place at the Hilton Anchorage Mortgaged Property has not been renewed or replaced with a Replacement Franchise Agreement(as defined in the related Mortgage Loan documents) and (b) the Anchorage PIP Deposit Conditions (as defined in the related Mortgage Loan documents) have not been satisfied, the borrower is required to deposit with the lender the Anchorage PIP Deposit Amount and (ii) if, at any time, following April 6, 2025, the lender determines that amounts on deposit in the PIP reserve account, together with any amounts in the Anchorage capital expenditure account will be insufficient to pay the then estimated costs for any PIP work, the borrower will be required to make a True Up Payment (as defined in the related Mortgage Loan documents). |
| (71) | On each monthly payment date occurring in the months of May, June, July and August, to the extent the balance of the seasonality reserve account is less than $1,000,000, the related borrower is required to pay to the lender (i) if a cash management period is continuing, an amount equal to the greater of (x) $250,000 and (y) all amounts then remaining after payment of items defined in the related Mortgage Loan documents or (ii) |
| A-1-63 |
| if no cash management period is then continuing, $250,000. If on any monthly payment date occurring in the months of November, December and January, the Hilton Anchorage Mortgaged Property produces insufficient net cash flow to make payments as set forth in the Mortgage Loan documents, then the lender must disburse funds to the extent necessary to make such payments, so long as, (a) if the disbursement is less than $100,000 for the month of November, $750,000 for the month of December, or $150,000 for the month of January, then the borrower must deliver an officer’s certificate which certifies that the borrower is entitled to draw the funds and (b) if the disbursement amount is greater than $100,000 for the month of November, $750,000 for the month of December, or $150,000 for the month of January, then the borrower must deliver to the lender documents which establish, to the lender’s reasonable satisfaction, the existence and amount of the operating deficit for such period. | |
| (72) | The Hilton Anchorage Mortgaged Property leases 150 parking spaces under a ground lease that expires on January 31, 2065. The annual rent is $121,806 and increases by compounded Consumer Price Index adjustments every five years. |
| (73) | The Largest Tenant, Société Générale, subleases 36,425 contractual SF to Brunswick Group, LLC and 36,425 contractual SF to MIO Partners, Inc. The Second Largest Tenant, JPMorgan Chase Bank, National Association (“JPMCB”), subleases 562,347 contractual SF to Société Générale through October 31, 2022. In addition, the Second Largest Tenant, JPMCB, also subleases 90,556 contractual SF to Houlihan Lokey Inc., 49,133 contractual SF to The Nemec Agency, 34,058 contractual SF to Pierpont Capital Holdings LLC and 15,939 contractual SF to JLL. The square footage for JPMCB does not include the space subleased to Société Générale, and the terms shown for Société Générale are based on JPMCB’s prime lease. The Third Largest Tenant, Major League Baseball (“MLB”), subleases 37,385 contractual SF to the National Bank of Australia, 24,840 contractual SF to Houlihan Lokey Inc. and 10,525 contractual SF to Anthos USA Inc. MLB has announced that it plans to vacate its space at the end of its lease term in October 2022, and that it has executed a lease at another location and intends to move into such location in 2019. If MLB does not renew its lease 12 months before its lease expiration date or if MLB vacates or abandons all or substantially all its premises, a cash sweep event will occur. |
| (74) | The Mortgaged Property consists of approximately 1.72 million remeasured SF of office space and 59,379 SF of remeasured retail space. In addition, Occupancy (%) includes HNA Capital US LLC and MIO Partners, Inc., which have both executed leases but not yet taken occupancy or commenced paying rent at the Mortgaged Property. |
| (75) | The deposits for the Ongoing TI/LC Reserve ($) are required to commence on May 1, 2025 in the amount of $446,775 on each monthly payment date. In addition, the related Mortgage Loan documents require that the related borrower deposit all sums payable to the borrower with respect to any modification or action taken under any lease, any settlement of claims related to a lease, any lease termination or contraction penalties or lease buy-out or surrender payment, holdover rents and occupancy and use fees from any current or former tenants. The borrower is permitted to deliver a letter of credit in accordance with the Mortgage Loan documents in lieu of any cash reserve. |
| (76) | This Mortgage Loan has a one-time per calendar year three business day grace period following notice before a late charge is due and payable. |
| (77) | The 2014 cash flow information is not available due to a previous loan on the Mortgaged Property defaulting. The previous owner acquired the Mortgaged Property out of a bank REO sale in September 2014 and, therefore, full year financials are not available prior to 2015. |
| (78) | If the Upfront TI/LC Reserve ($) is drawn upon such that the balance is below the TI/LC Caps ($) of $275,000, on each monthly payment date, the related borrower is required to deposit $5,619 for Ongoing TI/LC Reserve ($) until such time as the TI/LC reserve account balance reaches $275,000. |
| (79) | The borrower is required to fund an Ongoing Other Reserve ($) in the initial monthly amount of $20,833 for TI/LC funds attributable to the Food Lion space until such time that the reserve balance equals $500,000. In the event the Food Lion lease is renewed in accordance with such lease or on such other terms satisfactory to the lender, or a satisfactory replacement tenant executes a lease for all or a majority of the space occupied by Food Lion and has commenced paying the full, unabated rent required under such replacement lease, the reserve funds will be disbursed to the borrower and a new monthly reserve amount will commence, taking $500,000 as the numerator and dividing it by the remaining months to lease expiration as the denominator to derive the new monthly reserve amount. In the event the Food Lion lease is renewed or a replacement tenant lease is executed and in either instance the expiration date extends at least two years beyond the Mortgage |
| A-1-64 |
| Loan term, the Ongoing Other Reserve ($) escrow will be released to the borrower and the monthly escrow will no longer be required. | |
| (80) | The Mortgaged Property consists of both the fee simple estate as well as the leasehold estate. There are two borrowers, with Peddlers Square, Inc. owning the fee simple estate and Ocean City Square, L.L.C. owning the leasehold estate. The subordinated ground lease has an expiration date of June 30, 2082. |
| (81) | Historical cash flow information is not available because the related borrower sponsor acquired the portfolio of Mortgaged Properties through several transactions between February 2015 and July 2016 and subsequently extensively renovated the Mortgaged Properties. |
| (82) | The Allocated Cut-off Date Loan Amount ($) for each Mortgaged Property is allocated based on the respective Mortgaged Property’s “as-is” appraised value. No releases of the Mortgaged Properties are permitted. |
| (83) | The 2014 cash flow information is not available because the previous owner of the Mortgaged Properties did not provide any such information. |
| (84) | The Allocated Cut-off Date Loan Amount ($) for each Mortgaged Property is allocated based on the respective Mortgaged Property’s “as-is” appraised value. No releases of the Mortgaged Properties are permitted. |
| (85) | On each monthly payment date, the borrower must deposit into a FF&E reserve account the greater of (a) the amount required under the borrower’s franchise agreement and (b) on each monthly payment date (1) from August 2017 through and including October 2018, 1/12th of 2.0% of the gross income from operations for the preceding year, (2) from November 2018 through and including October 2019, 1/12th of 3.0% of the gross income from operations from the preceding year and (3) thereafter, 1/12th of 4.0% of the gross income from operations for the preceding year. |
| (86) | There is no non-recourse carveout guarantor and no environmental indemnitor separate from the related borrower. See “Description of the Mortgage Pool—Non-Recourse Carveout Limitations” in the Preliminary Prospectus. |
| (87) | 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. |
| (88) | Limited historical financial information is presented, as the Mortgaged Property is leased to a single tenant under a triple-net lease. |
| (89) | Due to the acquisition of the Westgate Manor MHC Mortgaged Property in June 2016, the historical cash flows for 2016 are based on the annualized 10-month period, excluding the months of May and June. |
| (90) | Due to the acquisition of the Villa Plumosa MHC Mortgaged Property in October 2016, the historical cash flows for 2016 are based on the annualized 10-month period, excluding the months of August and September. |
| A-1-65 |
| MORTGAGE POOL CHARACTERISTICS | |
| Mortgage Pool Characteristics | ||||
| Initial Pool Balance | $ | 1,087,114,895 | ||
| Number of Mortgage Loans | 53 | |||
| Number of Mortgaged Properties | 167 | |||
| Average Cut-off Date Mortgage Loan Balance | $ | 20,511,602 | ||
| Weighted Average Mortgage Interest Rate | 4.2916% | |||
| Weighted Average Remaining Term to Maturity (months) | 117 | |||
| Weighted Average Remaining Amortization Term (months) | 357 | |||
| Weighted Average Cut-off Date LTV Ratio | 57.4% | |||
| Weighted Average Maturity Date LTV Ratio | 51.9% | |||
| Weighted Average Underwritten Debt Service Coverage Ratio | 2.21x | |||
| Weighted Average Debt Yield on Underwritten NOI | 11.5% | |||
| COLLATERAL OVERVIEW | ||||
| Mortgage Loans by Loan Seller | ||||
| Mortgage Loan Seller | Mortgage Loans | Mortgaged Properties |
Aggregate Cut-off Date Balance |
% of Initial Pool Balance |
| Citi Real Estate Funding Inc. | 14 | 31 | 256,708,000 | 23.6% |
| Principal Commercial Capital | 13 | 13 | 243,155,580 | 22.4% |
| Starwood Mortgage Funding V LLC | 13 | 43 | 228,538,597 | 21.0% |
| Barclays Bank PLC | 10 | 13 | 214,695,217 | 19.7% |
| Citigroup Global Markets Realty Corp. | 1 | 1 | 55,200,000 | 5.1% |
| Citi Real Estate Funding Inc. and Barclays Bank PLC | 1 | 1 | 47,000,000 | 4.3% |
| Barclays Bank PLC and Starwood Mortgage Funding V LLC | 1 | 65 | 41,817,500 | 3.8% |
| Total | 53 | 167 | 1,087,114,895 | 100.0% |
| Property Types | ||||
| Property Type / Detail | Number of Mortgaged Properties |
Aggregate Cut-off Date Balance |
% of Initial Pool Balance |
|
| Office | 28 | 374,563,249 | 34.5% | |
| Suburban | 23 | 230,363,249 | 21.2% | |
| CBD | 4 | 135,000,000 | 12.4% | |
| Medical Office | 1 | 9,200,000 | 0.8% | |
| Retail | 17 | 330,432,721 | 30.4% | |
| Anchored | 9 | 145,215,149 | 13.4% | |
| Super Regional Mall | 2 | 80,000,000 | 7.4% | |
| Single Tenant Retail | 3 | 64,588,820 | 5.9% | |
| Outlet Center | 1 | 34,000,000 | 3.1% | |
| Shadow Anchored | 1 | 5,512,000 | 0.5% | |
| Unanchored | 1 | 1,116,751 | 0.1% | |
| Mixed Use | 6 | 142,450,000 | 13.1% | |
| Office/Retail | 4 | 96,550,000 | 8.9% | |
| Office/Warehouse | 1 | 23,400,000 | 2.2% | |
| Retail/Hospitality | 1 | 22,500,000 | 2.1% | |
| Hospitality | 79 | 109,654,848 | 10.1% | |
| Limited Service | 51 | 58,821,703 | 5.4% | |
| Extended Stay | 22 | 20,783,813 | 1.9% | |
| Full Service | 5 | 18,949,332 | 1.7% | |
| Select Service | 1 | 11,100,000 | 1.0% | |
| Industrial | 6 | 64,275,000 | 5.9% | |
| Distribution | 1 | 23,670,000 | 2.2% | |
| Flex | 3 | 21,605,000 | 2.0% | |
| Warehouse | 1 | 15,000,000 | 1.4% | |
| Warehouse/Distribution | 1 | 4,000,000 | 0.4% | |
| Multifamily (Garden) | 25 | 47,283,078 | 4.3% | |
| Self Storage | 3 | 11,300,000 | 1.0% | |
| Manufactured Housing | 3 | 7,156,000 | 0.7% | |
| Total | 167 | 1,087,114,895 | 100.0% | |
| Geographic Distribution | ||||
| Property Location | Number of Mortgaged Properties | Aggregate Cut-off Date Balance | % of Initial Pool Balance | |
| New York | 17 | 281,780,000 | 25.9% | |
| Michigan | 7 | 89,722,504 | 8.3% | |
| California | 16 | 83,898,418 | 7.7% | |
| Louisiana | 2 | 80,000,000 | 7.4% | |
| Arizona | 5 | 67,443,684 | 6.2% | |
| Ohio | 7 | 52,968,421 | 4.9% | |
| Kansas | 16 | 50,000,000 | 4.6% | |
| Pennsylvania | 5 | 44,890,421 | 4.1% | |
| New Jersey | 2 | 44,367,368 | 4.1% | |
| Florida | 6 | 43,696,580 | 4.0% | |
| Illinois | 26 | 41,834,210 | 3.8% | |
| Wisconsin | 2 | 34,383,684 | 3.2% | |
| Texas | 23 | 30,227,927 | 2.8% | |
| Virginia | 3 | 18,858,947 | 1.7% | |
| South Carolina | 2 | 18,100,000 | 1.7% | |
| Idaho | 1 | 15,750,000 | 1.4% | |
| Maryland | 2 | 13,945,263 | 1.3% | |
| Nevada | 1 | 13,650,000 | 1.3% | |
| Alaska | 1 | 9,594,754 | 0.9% | |
| Indiana | 6 | 9,546,315 | 0.9% | |
| Missouri | 1 | 8,989,569 | 0.8% | |
| Connecticut | 2 | 7,502,631 | 0.7% | |
| Georgia | 1 | 7,260,895 | 0.7% | |
| North Carolina | 2 | 7,148,947 | 0.7% | |
| Mississippi | 1 | 5,481,699 | 0.5% | |
| Washington | 2 | 2,259,473 | 0.2% | |
| Oregon | 1 | 956,842 | 0.1% | |
| Minnesota | 2 | 893,311 | 0.1% | |
| Kentucky | 1 | 781,579 | 0.1% | |
| Oklahoma | 2 | 585,077 | 0.1% | |
| Wyoming | 1 | 445,263 | 0.0% | |
| Arkansas | 1 | 151,113 | 0.0% | |
| Total | 167 | 1,087,114,895 | 100.0% | |
| Distribution of Amortization Types | ||||
| Amortization Type | Number of Mortgage Loans | Cut-off Date Balance | % of Initial Pool Balance | |
| Interest Only | 19 | 468,417,500 | 43.1% | |
| Interest Only, Then Amortizing | 16 | 364,967,000 | 33.6% | |
| Amortizing (30 Years) | 14 | 203,471,669 | 18.7% | |
| Amortizing (25 Years) | 3 | 27,458,726 | 2.5% | |
| Interest Only, Then Amortizing ARD | 1 | 22,800,000 | 2.1% | |
| Total | 53 | 1,087,114,895 | 100.0% | |