FWP 1 n1025_anxa-x5.htm FREE WRITING PROSPECTUS

 

    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 Facebook 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%