FWP 1 n1192_anxa1-x1.htm

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

 

 

     
 

THIS FREE WRITING PROSPECTUS, DATED FEBRUARY 21, 2018 MAY BE AMENDED OR SUPPLEMENTED PRIOR TO TIME OF SALE

 

IMPORTANT NOTICE REGARDING THIS OFFERING OF ASSET-BACKED SECURITIES

 

THE SECURITIES OFFERED BY THESE MATERIALS ARE BEING OFFERED WHEN, AS AND IF ISSUED.  THIS FREE WRITING PROSPECTUS IS NOT AN OFFER TO SELL OR A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY STATE OR OTHER JURISDICTION WHERE SUCH OFFER, SOLICITATION OR SALE IS NOT PERMITTED.  THESE SECURITIES DO NOT REPRESENT AN INTEREST IN OR OBLIGATION OF THE DEPOSITOR, THE SPONSORS, THE ORIGINATORS, THE MASTER SERVICER, THE SPECIAL SERVICER, THE TRUSTEE, THE CERTIFICATE ADMINISTRATOR, THE OPERATING ADVISOR, THE ASSET REPRESENTATIONS REVIEWER, THE CONTROLLING CLASS REPRESENTATIVE, THE RISK RETENTION CONSULTATION PARTY, THE COMPANION LOAN HOLDERS (OR THEIR REPRESENTATIVES), THE UNDERWRITERS OR ANY OF THEIR RESPECTIVE AFFILIATES.  NEITHER THESE SECURITIES NOR THE MORTGAGE LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY OR PRIVATE INSURER.

 

STATEMENT REGARDING THIS FREE WRITING PROSPECTUS

 

The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-207132) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor, Citigroup Global Markets Inc., Morgan Stanley & Co. LLC, Merrill Lynch, Pierce, Fenner & Smith Incorporated or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146.

 

IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS

 

Any legends, disclaimers or other notices that may appear at the bottom of the email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) no representation being made that these materials are accurate or complete and that these materials may not be updated or (3) these materials possibly being confidential, are, in each case, not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.

  
     

 

 

 

 

CGCMT 2018-B2 Premarketing Annex A          
                     
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Related Group Crossed Group Address City State
1 Loan   BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio Group 1 NAP      
1.01 Property       Extra Space Washington     1420 U Street Northwest Washington District Of Columbia
1.02 Property       Extra Space San Jose     895 Thornton Way San Jose California
1.03 Property       Extra Space San Diego     8038 Arjons Drive San Diego California
1.04 Property       Extra Space Panorama City     8540 Cedros Avenue Panorama City California
1.05 Property       Extra Space Norwalk     10950 Firestone Boulevard Norwalk California
1.06 Property       Extra Space Miami East     13800 Southwest 84th Street Miami Florida
1.07 Property       Extra Space Miami West     20625 Northeast 16th Avenue Miami Florida
1.08 Property       Extra Space Palo Alto     999 East Bayshore Road East Palo Alto California
1.09 Property       Extra Space Covina     318 North Vincent Avenue Covina California
1.10 Property       Extra Space Gaithersburg     18920 Earhart Court Gaithersburg Maryland
1.11 Property       Extra Space Philadelphia     1553 Grant Avenue Philadelphia Pennsylvania
1.12 Property       Extra Space Westminster     6942 Garden Grove Boulevard Westminster California
1.13 Property       Extra Space Newark     121 Ruthar Drive Newark Delaware
1.14 Property       Extra Space Essex     6100 Rossville Boulevard Essex Maryland
1.15 Property       Extra Space New Bedford     3131 Acushnet Avenue New Bedford Massachusetts
1.16 Property       Extra Space Birmingham     2135 Columbiana Road Birmingham Alabama
1.17 Property       Extra Space Haverhill     50 Ferry Road Haverhill Massachusetts
1.18 Property       Extra Space Shrewsbury     53 Clinton Street Shrewsbury Massachusetts
1.19 Property       Extra Space Dallas     1931 Fort Worth Avenue Dallas Texas
1.20 Property       Extra Space Enfield     163 South Road Enfield Connecticut
1.21 Property       Extra Space San Diego Miramar     8192 Miramar Road San Diego California
1.22 Property       Extra Space Shawnee     12977 West 63rd Street Shawnee Kansas
1.23 Property       Extra Space Overland Park     7880 Mastin Drive Overland Park Kansas
1.24 Property       Extra Space Tucson     8100 East 22nd Street Tucson Arizona
2 Loan   MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West Group 2 NAP      
2.01 Property       Park Place East     5775 Wayzata Boulevard St. Louis Park Minnesota
2.02 Property       Park Place West     6465 Wayzata Boulevard St. Louis Park Minnesota
3 Loan   CREFI Citi Real Estate Funding Inc. The SoCal Portfolio NAP NAP      
3.01 Property       Aliso Viejo Commerce Center     27782-27832 Aliso Creek Road Aliso Viejo California
3.02 Property       Transpark Commerce     2910-2990 Inland Empire Boulevard Ontario California
3.03 Property       Wimbledon     12276-12550 Hesperia Road Victorville California
3.04 Property       Palmdale Place     2211-2361 & 2301 East Palmdale Boulevard Palmdale California
3.05 Property       Sierra Gateway     39959 & 40015 Sierra Highway Palmdale California
3.06 Property       Fresno Industrial Center     720 East North Avenue & 2904-2998 South Angus Avenue Fresno California
3.07 Property       Upland Freeway     1348-1438 West 7th Street Upland California
3.08 Property       Commerce Corporate Center     5800 South Eastern Avenue Commerce California
3.09 Property       Moreno Valley     23880-23962 Alessandro Boulevard Moreno Valley California
3.10 Property       Airport One Office Park     4403 East Donald Douglas Drive Long Beach California
3.11 Property       Colton Courtyard     1200-1230, 1260-1300 and 1320-1350 East Washington Street Colton California
3.12 Property       The Abbey Center     340, 400 & 490 Farrell Drive Palm Springs California
3.13 Property       Upland Commerce Center     1379 and 1383-1399 East Foothill Boulevard Upland California
3.14 Property       Diamond Bar     23525-23555 Palomino Drive Diamond Bar California
3.15 Property       Atlantic Plaza     5166-5190 Atlantic Avenue Long Beach California
3.16 Property       Ming Office Park     5500 Ming Avenue Bakersfield California
3.17 Property       10th Street Commerce Center     44204-44276 10th Street West Lancaster California
3.18 Property       Cityview Plaza     12361-12465 Lewis Street Garden Grove California
3.19 Property       Garden Grove Town Center     9918 West Katella Avenue and 11021 Brookhurst Street Garden Grove California
3.20 Property       30th Street Commerce Center     3005 East Palmdale Boulevard Palmdale California
3.21 Property       Mt. Vernon Commerce Center     851 South Mount Vernon Avenue Colton California
3.22 Property       Anaheim Stadium Industrial     2419 & 2423 East Winston Road and 1321 & 1341 Sunkist Street Anaheim California
3.23 Property       25th Street Commerce Center     2501-2505 East Palmdale Boulevard Palmdale California
3.24 Property       Fresno Airport     1901-1991 North Gateway Boulevard Fresno California
4 Loan   SMF V Starwood Mortgage Capital LLC Westin Tysons Corner NAP NAP 7801 Leesburg Pike Falls Church Virginia
5 Loan   MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio Group 1 NAP      
5.01 Property       Henderson - Stephanie Place     1051 Stephanie Place Henderson Nevada
5.02 Property       Brookfield - Federal Road     578 Federal Road Brookfield Connecticut
5.03 Property       Kingston - Sawkill Road     119 Sawkill Road Kingston New York
5.04 Property       Lake Elsinore - Central Avenue     550 Central Avenue Lake Elsinore California
5.05 Property       Doylestown - North Broad Street     390 North Broad Street Doylestown Pennsylvania
5.06 Property       Pennsauken - South Crescent Boulevard     7480 South Crescent Boulevard Pennsauken New Jersey
5.07 Property       New Paltz - South Putt Corners Road     24 South Putt Corners Road New Paltz New York
5.08 Property       Tyngsborough - Industrial Way     2 Industrial Way Tyngsborough Massachusetts
5.09 Property       Hemet - South Sanderson     750 South Sanderson Avenue Hemet California
5.10 Property       Bensalem - 1525 Bristol Pike     1525 Bristol Pike Bensalem Pennsylvania
5.11 Property       Eastpoint - Lakewood Avenue     2960 Lakewood Avenue Atlanta Georgia
5.12 Property       Howell - Route 9 South     5440 U.S. 9 Howell New Jersey
5.13 Property       Lawrenceville - Hurricane Shoals Road     98 Hurricane Shoals Road Northeast Lawrenceville Georgia
5.14 Property       Lawnside - White Horse Pike     339 White Horse Pike North Lawnside New Jersey
5.15 Property       Phoenix - West Peoria     2043 West Peoria Avenue Phoenix Arizona
5.16 Property       Mount Laurel - Ark Road     103 Ark Road Mount Laurel New Jersey
5.17 Property       Burlington - Cadillac Road     10 Cadillac Road Burlington New Jersey
5.18 Property       Cherry Hill - Marlton Pike     1986 Marlton Pike East Cherry Hill New Jersey
5.19 Property       Bensalem - Knights Road     2520 Knights Road Bensalem Pennsylvania
5.20 Property       Albuquerque - Ellison Road Northwest     10340 Ellison Road Northwest Albuquerque New Mexico
5.21 Property       Modesto - Crows Landing     2201 Crows Landing Road Modesto California
5.22 Property       Auburndale - US Highway 92 West     1012 US Highway 92 West Auburndale Florida
5.23 Property       San Bernardino - West Club Center Drive     155 West Club Center Drive San Bernardino California
5.24 Property       Memphis - Mount Moriah Terrace     2673 Mount Moriah Terrace Memphis Tennessee
5.25 Property       Hesperia - Mariposa Road     9353 Mariposa Road Hesperia California
5.26 Property       Memphis - Covington Way     4961 Covington Way Memphis Tennessee
5.27 Property       St. Louis - Halls Ferry Road     9702 Halls Ferry Road St. Louis Missouri
5.28 Property       Killeen - Jasper Drive     1035 West Jasper Drive Killeen Texas
5.29 Property       Albuquerque - Airport Drive Northwest     141 Airport Drive Northwest Albuquerque New Mexico
5.30 Property       Memphis - Gateway Drive     1235 Gateway Drive Memphis Tennessee
5.31 Property       Victorville - Yates Road     15555 Yates Road Victorville California
5.32 Property       Las Vegas - North Lamont Street     3450 North Lamont Street Las Vegas Nevada
5.33 Property       Columbus - East Main Street     3569 East Main Street Columbus Ohio
5.34 Property       Memphis - Raleigh-LaGrange     4994 Raleigh Lagrange Road Memphis Tennessee
5.35 Property       Memphis - 5675 Summer Avenue     5675 Summer Avenue Memphis Tennessee
5.36 Property       Memphis - Madison Avenue     1075 Madison Avenue Memphis Tennessee
6 Loan   CREFI Citi Real Estate Funding Inc. Red Building NAP NAP 750 North San Vicente Boulevard West Hollywood California
7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons NAP NAP 3201 Levis Commons Boulevard Perrysburg Ohio
8 Loan   SMF V Starwood Mortgage Capital LLC Oxford Exchange NAP NAP 1100 Oxford Exchange Boulevard Oxford Alabama
9 Loan   CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking NAP NAP 1601 3rd Avenue Seattle Washington
10 Loan   MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center Group 2 NAP 108 Cherry Hill Drive Beverly Massachusetts
11 Loan   MSMCH Morgan Stanley Bank, N.A. One Newark Center NAP NAP 1085-1109 Raymond Boulevard and 50-58 RH Brown Street Newark New Jersey
12 Loan   CREFI Citi Real Estate Funding Inc. Braddock Metro Center NAP NAP 1320-1340 Braddock Place Alexandria Virginia
13 Loan   SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard NAP NAP 2301 Renaissance Boulevard King of Prussia Pennsylvania
14 Loan   SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center NAP NAP 6065 Northwest Loop 410 San Antonio Texas
15 Loan   SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point NAP NAP 900 Chelmsford Street Lowell Massachusetts
16 Loan   MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza NAP NAP 240-300 Voice Road and 172-198 Glen Cove Road Carle Place New York
17 Loan   CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio NAP NAP      
17.01 Property       Willows Hotel     555 West Surf Street Chicago Illinois
17.02 Property       Majestic Hotel     528 West Brompton Avenue Chicago Illinois
17.03 Property       City Suites Hotel     933 West Belmont Avenue Chicago Illinois
18 Loan   BANA Bank of America, N.A. Stor-All New Orleans Portfolio NAP NAP      
18.01 Property       Stor-All Tchoupitoulas     4700 Tchoupitoulas Street New Orleans Louisiana
18.02 Property       Stor-All Gentilly Woods     4601 Chef Menteur Highway New Orleans Louisiana
19 Loan   MSMCH Morgan Stanley Bank, N.A. Galleria Commons NAP NAP 480 North Stephanie Street Henderson Nevada
20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage NAP NAP 5415 East Olympic Boulevard Commerce California
21 Loan   SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park NAP NAP 2727 Mahan Drive and 2728, 2737 and 2747 Fort Knox Boulevard Tallahassee Florida
22 Loan   CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South NAP NAP 8800 Queen Avenue South Bloomington Minnesota
23 Loan   BANA Bank of America, N.A. La Habra Towne Center NAP NAP 1231, 1305, 1315, 1327-1367, 1439-1451 and 1453-1465 West Whittier Boulevard La Habra California
24 Loan   CREFI Citi Real Estate Funding Inc. Aventura Business Park NAP NAP 20725 Northeast 16th Avenue Aventura Florida
25 Loan   CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio NAP NAP      
25.01 Property       185 North Morgan Retail     185 North Morgan Street Chicago Illinois
25.02 Property       820 West Lake Retail     820 West Lake Street Chicago Illinois
25.03 Property       219 North Green Retail     219 North Green Street Chicago Illinois
26 Loan   BANA Bank of America, N.A. Warwick Mall NAP NAP 400 Bald Hill Road Warwick Rhode Island
27 Loan   CREFI Citi Real Estate Funding Inc. Courtyard Reno NAP NAP 6855 South Virginia Street Reno Nevada
28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen NAP NAP 4801, 4811 and 4825 Overton Ridge Boulevard Fort Worth Texas
29 Loan   CREFI Citi Real Estate Funding Inc. 50 Racetrack Road NAP NAP 50 Racetrack Road East Brunswick New Jersey
30 Loan   BANA Bank of America, N.A. Residence Inn - West Orange, NJ NAP NAP 107 Prospect Avenue West Orange New Jersey
31 Loan   SMF V Starwood Mortgage Capital LLC Arapaho & Gessner NAP NAP      
31.01 Property       Arapaho     1010 East Arapaho Road Richardson Texas
31.02 Property       Gessner     7207 Gessner Road Houston Texas
32 Loan   MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington NAP NAP 38-42 Lower Mountain View Drive Colchester Vermont
33 Loan   CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking NAP NAP 530 South Spring Street Los Angeles California
34 Loan   CREFI Citi Real Estate Funding Inc. Two Harbor Point Square NAP NAP 100 Washington Boulevard Stamford Connecticut
35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio NAP NAP 3131, 3050, 3232 Newmark Drive and 8877-8899, 8741-8755 Gander Creek Drive Miamisburg Ohio
36 Loan   SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio Group 3 NAP      
36.01 Property       Cross Lakes Apartments     1800 Cross Lakes Boulevard Anderson Indiana
36.02 Property       Giant Oaks Apartments     1312 West 8th Street Anderson Indiana
37 Loan   BANA Bank of America, N.A. American Mini Storage Lake Forest NAP NAP 20941 Canada Road Lake Forest California
38 Loan   MSMCH Morgan Stanley Bank, N.A. Gale Industrial NAP NAP 16253-16293 Gale Avenue City of Industry California
39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison Group 3 NAP 4325 South Madison Avenue Anderson Indiana
40 Loan   MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center NAP NAP 3609 Business Center Drive Pearland Texas
41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments NAP NAP 3121 South 145th East Avenue Tulsa Oklahoma
42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza NAP NAP 112 North University Avenue Lubbock Texas
43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village NAP NAP 11264-11336 Firestone Boulevard Norwalk California
44 Loan   SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building NAP NAP 2200 Southeast 28th Street Bentonville Arkansas
45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue NAP NAP 358 Hall Avenue Wallingford Connecticut
46 Loan   CREFI Citi Real Estate Funding Inc. 452 West Broadway NAP NAP 452 West Broadway New York New York
47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds NAP NAP 28720 Northwestern Highway Southfield Michigan
48 Loan   SMF V Starwood Mortgage Capital LLC Gateway Business Center NAP NAP 6360 South Pecos Road Las Vegas Nevada
49 Loan   BANA Bank of America, N.A. 108-110 West Broughton Street NAP NAP 108-110 West Broughton Street Savannah Georgia
50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio NAP NAP      
50.01 Property       2106 Bennett Apartments     2106 Bennett Avenue Dallas Texas
50.02 Property       The Tribeca Apartments     2805 Reagan Street Dallas Texas
51 Loan   SMF V Starwood Mortgage Capital LLC Sherman Plaza NAP NAP 505, 605 and 705 South Sherman Street Richardson Texas
52 Loan   SMF V Starwood Mortgage Capital LLC Colonial Estates MHP NAP NAP 504 Ruby Street and 517 South Pine Street Wapakoneta Ohio

 

 Page 1 of 30

 

CGCMT 2018-B2 Premarketing Annex A                
                     
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Zip Code General Property Type Detailed Property Type Year Built Year Renovated
1 Loan   BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio   Self Storage Self Storage    
1.01 Property       Extra Space Washington 20009 Self Storage Self Storage 1910 NAP
1.02 Property       Extra Space San Jose 95128 Self Storage Self Storage 1985, 2016 NAP
1.03 Property       Extra Space San Diego 92126 Self Storage Self Storage 1986 NAP
1.04 Property       Extra Space Panorama City 91402 Self Storage Self Storage 1987 NAP
1.05 Property       Extra Space Norwalk 90650 Self Storage Self Storage 1977 NAP
1.06 Property       Extra Space Miami East 33183 Self Storage Self Storage 1987 2009
1.07 Property       Extra Space Miami West 33179 Self Storage Self Storage 1987 2009
1.08 Property       Extra Space Palo Alto 94303 Self Storage Self Storage 1989 NAP
1.09 Property       Extra Space Covina 91722 Self Storage Self Storage 1973 NAP
1.10 Property       Extra Space Gaithersburg 20879 Self Storage Self Storage 1988 NAP
1.11 Property       Extra Space Philadelphia 19115 Self Storage Self Storage 1970, 1988 NAP
1.12 Property       Extra Space Westminster 92683 Self Storage Self Storage 1988 NAP
1.13 Property       Extra Space Newark 19711 Self Storage Self Storage 1988 NAP
1.14 Property       Extra Space Essex 21221 Self Storage Self Storage 1991 NAP
1.15 Property       Extra Space New Bedford 02745 Self Storage Self Storage 1989, 2003 NAP
1.16 Property       Extra Space Birmingham 35216 Self Storage Self Storage 1988 NAP
1.17 Property       Extra Space Haverhill 01835 Self Storage Self Storage 1989 NAP
1.18 Property       Extra Space Shrewsbury 01545 Self Storage Self Storage 1982 NAP
1.19 Property       Extra Space Dallas 75208 Self Storage Self Storage 1973 NAP
1.20 Property       Extra Space Enfield 06082 Self Storage Self Storage 1982 NAP
1.21 Property       Extra Space San Diego Miramar 92126 Self Storage Self Storage 1986 NAP
1.22 Property       Extra Space Shawnee 66216 Self Storage Self Storage 1987 NAP
1.23 Property       Extra Space Overland Park 66204 Self Storage Self Storage 1990 NAP
1.24 Property       Extra Space Tucson 85710 Self Storage Self Storage 1984 NAP
2 Loan   MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West   Office Suburban    
2.01 Property       Park Place East 55416 Office Suburban 1980 2016
2.02 Property       Park Place West 55426 Office Suburban 1983 2016
3 Loan   CREFI Citi Real Estate Funding Inc. The SoCal Portfolio   Various Various    
3.01 Property       Aliso Viejo Commerce Center 92656 Retail Unanchored 1989 NAP
3.02 Property       Transpark Commerce 91764 Office Suburban 1984-1985 NAP
3.03 Property       Wimbledon 92395 Mixed Use Office/Retail 1987-1990 NAP
3.04 Property       Palmdale Place 93550 Mixed Use Retail/Education 1985 NAP
3.05 Property       Sierra Gateway 93550 Office Suburban 1991-1992 NAP
3.06 Property       Fresno Industrial Center 93725 Industrial Warehouse/Distribution 1989-1990 NAP
3.07 Property       Upland Freeway 91786 Retail Unanchored 1987 NAP
3.08 Property       Commerce Corporate Center 90040 Office Suburban 1974 1997, 2017
3.09 Property       Moreno Valley 92553 Mixed Use Office/Retail 1986 NAP
3.10 Property       Airport One Office Park 90808 Office Suburban 1988 2006
3.11 Property       Colton Courtyard 92324 Retail Anchored 1989 NAP
3.12 Property       The Abbey Center 92262 Office Suburban 1982 NAP
3.13 Property       Upland Commerce Center 91786 Retail Anchored 1986, 1988 2006
3.14 Property       Diamond Bar 91765 Retail Unanchored 1980 NAP
3.15 Property       Atlantic Plaza 90805 Retail Unanchored 1968 2006, 2017
3.16 Property       Ming Office Park 93309 Office Suburban 1981, 1982 NAP
3.17 Property       10th Street Commerce Center 93534 Retail Anchored 1980 NAP
3.18 Property       Cityview Plaza 92840 Office Suburban 1984 NAP
3.19 Property       Garden Grove Town Center 92840 Retail Shadow Anchored 1987 NAP
3.20 Property       30th Street Commerce Center 93550 Retail Unanchored 1987 NAP
3.21 Property       Mt. Vernon Commerce Center 92324 Industrial Flex 1989 NAP
3.22 Property       Anaheim Stadium Industrial 92806 Industrial Flex 1981 NAP
3.23 Property       25th Street Commerce Center 93550 Retail Unanchored 1989 NAP
3.24 Property       Fresno Airport 93727 Office Suburban 1980 2015
4 Loan   SMF V Starwood Mortgage Capital LLC Westin Tysons Corner 22043 Hospitality Full Service 1975 2015-2016
5 Loan   MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio   Self Storage Self Storage    
5.01 Property       Henderson - Stephanie Place 89014 Self Storage Self Storage 1996 NAP
5.02 Property       Brookfield - Federal Road 06804 Self Storage Self Storage 1988, 2001 NAP
5.03 Property       Kingston - Sawkill Road 12401 Self Storage Self Storage 1986, 2001 NAP
5.04 Property       Lake Elsinore - Central Avenue 92530 Self Storage Self Storage 2000, 2013 NAP
5.05 Property       Doylestown - North Broad Street 18901 Self Storage Self Storage 1988 NAP
5.06 Property       Pennsauken - South Crescent Boulevard 08109 Self Storage Self Storage 1990 NAP
5.07 Property       New Paltz - South Putt Corners Road 12561 Self Storage Self Storage 1989, 2001 NAP
5.08 Property       Tyngsborough - Industrial Way 01879 Self Storage Self Storage 1990 NAP
5.09 Property       Hemet - South Sanderson 92545 Self Storage Self Storage 1985, 2002 NAP
5.10 Property       Bensalem - 1525 Bristol Pike 19020 Self Storage Self Storage 2000 NAP
5.11 Property       Eastpoint - Lakewood Avenue 30344 Self Storage Self Storage 1962, 1989, 2005 NAP
5.12 Property       Howell - Route 9 South 07731 Self Storage Self Storage 1987 NAP
5.13 Property       Lawrenceville - Hurricane Shoals Road 30046 Self Storage Self Storage 1995 NAP
5.14 Property       Lawnside - White Horse Pike 08045 Self Storage Self Storage 1977 NAP
5.15 Property       Phoenix - West Peoria 85029 Self Storage Self Storage 1980, 1998 NAP
5.16 Property       Mount Laurel - Ark Road 08054 Self Storage Self Storage 1987 NAP
5.17 Property       Burlington - Cadillac Road 08016 Self Storage Self Storage 1940 NAP
5.18 Property       Cherry Hill - Marlton Pike 08003 Self Storage Self Storage 1990 NAP
5.19 Property       Bensalem - Knights Road 19020 Self Storage Self Storage 2004 NAP
5.20 Property       Albuquerque - Ellison Road Northwest 87114 Self Storage Self Storage 1993 NAP
5.21 Property       Modesto - Crows Landing 95358 Self Storage Self Storage 2002 NAP
5.22 Property       Auburndale - US Highway 92 West 33823 Self Storage Self Storage 2000 NAP
5.23 Property       San Bernardino - West Club Center Drive 92408 Self Storage Self Storage 1989 NAP
5.24 Property       Memphis - Mount Moriah Terrace 38115 Self Storage Self Storage 1982, 1997 NAP
5.25 Property       Hesperia - Mariposa Road 92344 Self Storage Self Storage 1999 NAP
5.26 Property       Memphis - Covington Way 38128 Self Storage Self Storage 1984, 1997 NAP
5.27 Property       St. Louis - Halls Ferry Road 63136 Self Storage Self Storage 1998 NAP
5.28 Property       Killeen - Jasper Drive 76542 Self Storage Self Storage 1974, 1979, 2004 NAP
5.29 Property       Albuquerque - Airport Drive Northwest 87121 Self Storage Self Storage 1987 NAP
5.30 Property       Memphis - Gateway Drive 38116 Self Storage Self Storage 1987 NAP
5.31 Property       Victorville - Yates Road 92395 Self Storage Self Storage 1977 NAP
5.32 Property       Las Vegas - North Lamont Street 89115 Self Storage Self Storage 1988 NAP
5.33 Property       Columbus - East Main Street 43213 Self Storage Self Storage 1988 NAP
5.34 Property       Memphis - Raleigh-LaGrange 38128 Self Storage Self Storage 1984 NAP
5.35 Property       Memphis - 5675 Summer Avenue 38134 Self Storage Self Storage 1985 NAP
5.36 Property       Memphis - Madison Avenue 38104 Self Storage Self Storage 1982 NAP
6 Loan   CREFI Citi Real Estate Funding Inc. Red Building 90069 Office CBD 2013 NAP
7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons 43551 Retail Lifestyle Center 2004 NAP
8 Loan   SMF V Starwood Mortgage Capital LLC Oxford Exchange 36203 Retail Anchored 2006 NAP
9 Loan   CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking 98101 Mixed Use Parking/Retail 1959 2008, 2015-2016
10 Loan   MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center 01915 Industrial Flex 1984 2006
11 Loan   MSMCH Morgan Stanley Bank, N.A. One Newark Center 07102 Office CBD 1992 NAP
12 Loan   CREFI Citi Real Estate Funding Inc. Braddock Metro Center 22314 Office Suburban 1986 NAP
13 Loan   SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard 19406 Office Suburban 2002 2017
14 Loan   SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center 78238 Retail Anchored 1995 NAP
15 Loan   SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point 01851 Office Suburban 1979 2015-2017
16 Loan   MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza 11514 Retail Anchored 1951 1996
17 Loan   CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio   Hospitality Limited Service    
17.01 Property       Willows Hotel 60657 Hospitality Limited Service 1925 2012
17.02 Property       Majestic Hotel 60657 Hospitality Limited Service 1927 2012
17.03 Property       City Suites Hotel 60657 Hospitality Limited Service 1930 2017
18 Loan   BANA Bank of America, N.A. Stor-All New Orleans Portfolio   Self Storage Self Storage    
18.01 Property       Stor-All Tchoupitoulas 70115 Self Storage Self Storage 1856, 1947 1997
18.02 Property       Stor-All Gentilly Woods 70126 Self Storage Self Storage 1949 1999
19 Loan   MSMCH Morgan Stanley Bank, N.A. Galleria Commons 89014 Retail Anchored 1997 NAP
20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage 90022 Self Storage Self Storage 1958 2007
21 Loan   SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park 32308 Office Suburban 1979, 1986, 1988, 1995 2017
22 Loan   CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South 55431 Mixed Use Office/Education 1957 1985
23 Loan   BANA Bank of America, N.A. La Habra Towne Center 90631 Retail Anchored 1977 2017
24 Loan   CREFI Citi Real Estate Funding Inc. Aventura Business Park 33179 Industrial Warehouse/Distribution 1989 2016
25 Loan   CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio   Retail Unanchored    
25.01 Property       185 North Morgan Retail 60607 Retail Unanchored 2017 NAP
25.02 Property       820 West Lake Retail 60607 Retail Unanchored 1887 2014
25.03 Property       219 North Green Retail 60607 Retail Unanchored 2017 NAP
26 Loan   BANA Bank of America, N.A. Warwick Mall 02886 Retail Regional Mall 1970 1991, 2010
27 Loan   CREFI Citi Real Estate Funding Inc. Courtyard Reno 89511 Hospitality Limited Service 2001 2012
28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen 76132 Retail Anchored 2005 NAP
29 Loan   CREFI Citi Real Estate Funding Inc. 50 Racetrack Road 08816 Retail Anchored 1969 2016-2017
30 Loan   BANA Bank of America, N.A. Residence Inn - West Orange, NJ 07052 Hospitality Extended Stay 2002 2010
31 Loan   SMF V Starwood Mortgage Capital LLC Arapaho & Gessner   Various Various    
31.01 Property       Arapaho 75801 Office Suburban 1985 2016-2017
31.02 Property       Gessner 77040 Industrial Flex 1997 2014
32 Loan   MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington 05446 Hospitality Limited Service 1990 2015
33 Loan   CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking 90013 Mixed Use Parking/Retail 1967 NAP
34 Loan   CREFI Citi Real Estate Funding Inc. Two Harbor Point Square 06902 Office CBD 2010 NAP
35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio 45342 Office Suburban 1986-1989 NAP
36 Loan   SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio   Multifamily Garden    
36.01 Property       Cross Lakes Apartments 46012 Multifamily Garden 1988 NAP
36.02 Property       Giant Oaks Apartments 46016 Multifamily Garden 1968 NAP
37 Loan   BANA Bank of America, N.A. American Mini Storage Lake Forest 92630 Self Storage Self Storage 1988 NAP
38 Loan   MSMCH Morgan Stanley Bank, N.A. Gale Industrial 91745 Industrial Flex 2000 NAP
39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison 46013 Multifamily Garden 1973 NAP
40 Loan   MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center 77584 Retail Unanchored 2016 NAP
41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments 74134 Multifamily Garden 1980 NAP
42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza 79415 Retail Anchored 1995 NAP
43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village 90650 Retail Anchored 1985 NAP
44 Loan   SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building 72712 Office Suburban 2016 NAP
45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue 06492 Industrial Flex 1920 NAP
46 Loan   CREFI Citi Real Estate Funding Inc. 452 West Broadway 10012 Retail Single Tenant Retail 1910 1996
47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds 48034 Retail Single Tenant Retail 2007 NAP
48 Loan   SMF V Starwood Mortgage Capital LLC Gateway Business Center 89120 Industrial Flex 1997 NAP
49 Loan   BANA Bank of America, N.A. 108-110 West Broughton Street 31401 Mixed Use Multifamily/Retail 1847 2016
50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio   Multifamily Garden    
50.01 Property       2106 Bennett Apartments 75206 Multifamily Garden 1977 2014
50.02 Property       The Tribeca Apartments 75219 Multifamily Garden 1971 2014
51 Loan   SMF V Starwood Mortgage Capital LLC Sherman Plaza 75081 Industrial Flex 1975-1979 NAP
52 Loan   SMF V Starwood Mortgage Capital LLC Colonial Estates MHP 45895 Manufactured Housing Manufactured Housing 1950 NAP

 

 Page 2 of 30

 

CGCMT 2018-B2 Premarketing Annex A                
                     
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Units, Pads, Rooms, SF Unit Description Loan Per Unit ($) Ownership Interest Original Balance ($)
1 Loan   BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio 1,614,702  SF 141.82 Fee Simple 105,000,000
1.01 Property       Extra Space Washington 104,382  SF   Fee Simple  
1.02 Property       Extra Space San Jose 66,854  SF   Fee Simple  
1.03 Property       Extra Space San Diego 119,335  SF   Fee Simple  
1.04 Property       Extra Space Panorama City 77,395  SF   Fee Simple  
1.05 Property       Extra Space Norwalk 79,529  SF   Fee Simple  
1.06 Property       Extra Space Miami East 80,390  SF   Fee Simple  
1.07 Property       Extra Space Miami West 75,564  SF   Fee Simple  
1.08 Property       Extra Space Palo Alto 45,836  SF   Fee Simple  
1.09 Property       Extra Space Covina 74,537  SF   Fee Simple  
1.10 Property       Extra Space Gaithersburg 74,341  SF   Fee Simple  
1.11 Property       Extra Space Philadelphia 68,425  SF   Fee Simple  
1.12 Property       Extra Space Westminster 65,997  SF   Fee Simple  
1.13 Property       Extra Space Newark 64,300  SF   Fee Simple  
1.14 Property       Extra Space Essex 60,425  SF   Fee Simple  
1.15 Property       Extra Space New Bedford 65,350  SF   Fee Simple  
1.16 Property       Extra Space Birmingham 73,366  SF   Fee Simple  
1.17 Property       Extra Space Haverhill 53,490  SF   Fee Simple  
1.18 Property       Extra Space Shrewsbury 65,300  SF   Fee Simple  
1.19 Property       Extra Space Dallas 47,472  SF   Fee Simple  
1.20 Property       Extra Space Enfield 65,650  SF   Fee Simple  
1.21 Property       Extra Space San Diego Miramar 36,384  SF   Fee Simple  
1.22 Property       Extra Space Shawnee 56,240  SF   Fee Simple  
1.23 Property       Extra Space Overland Park 46,890  SF   Fee Simple  
1.24 Property       Extra Space Tucson 47,250  SF   Fee Simple  
2 Loan   MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West 397,968  SF 136.32 Fee Simple 54,250,000
2.01 Property       Park Place East 197,966  SF   Fee Simple  
2.02 Property       Park Place West 200,002  SF   Fee Simple  
3 Loan   CREFI Citi Real Estate Funding Inc. The SoCal Portfolio 2,194,425  SF 104.49 Various 50,000,000
3.01 Property       Aliso Viejo Commerce Center 65,107  SF   Fee Simple  
3.02 Property       Transpark Commerce 204,099  SF   Fee Simple  
3.03 Property       Wimbledon 123,948  SF   Fee Simple  
3.04 Property       Palmdale Place 129,294  SF   Fee Simple/Leasehold  
3.05 Property       Sierra Gateway 133,851  SF   Fee Simple  
3.06 Property       Fresno Industrial Center 265,898  SF   Fee Simple  
3.07 Property       Upland Freeway 116,061  SF   Fee Simple  
3.08 Property       Commerce Corporate Center 68,513  SF   Fee Simple  
3.09 Property       Moreno Valley 111,060  SF   Fee Simple  
3.10 Property       Airport One Office Park 88,284  SF   Leasehold  
3.11 Property       Colton Courtyard 122,082  SF   Fee Simple  
3.12 Property       The Abbey Center 67,335  SF   Fee Simple  
3.13 Property       Upland Commerce Center 47,677  SF   Fee Simple  
3.14 Property       Diamond Bar 20,528  SF   Fee Simple  
3.15 Property       Atlantic Plaza 32,728  SF   Fee Simple  
3.16 Property       Ming Office Park 117,924  SF   Fee Simple  
3.17 Property       10th Street Commerce Center 96,589  SF   Fee Simple  
3.18 Property       Cityview Plaza 148,271  SF   Leasehold  
3.19 Property       Garden Grove Town Center 12,610  SF   Fee Simple  
3.20 Property       30th Street Commerce Center 33,020  SF   Fee Simple  
3.21 Property       Mt. Vernon Commerce Center 29,600  SF   Fee Simple  
3.22 Property       Anaheim Stadium Industrial 89,931  SF   Leasehold  
3.23 Property       25th Street Commerce Center 17,488  SF   Fee Simple  
3.24 Property       Fresno Airport 52,527  SF   Fee Simple  
4 Loan   SMF V Starwood Mortgage Capital LLC Westin Tysons Corner 407  Rooms 117,936.12 Fee Simple 48,000,000
5 Loan   MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio 2,668,218  SF 72.86 Fee Simple 42,400,000
5.01 Property       Henderson - Stephanie Place 292,316  SF   Fee Simple  
5.02 Property       Brookfield - Federal Road 80,250  SF   Fee Simple  
5.03 Property       Kingston - Sawkill Road 85,675  SF   Fee Simple  
5.04 Property       Lake Elsinore - Central Avenue 105,785  SF   Fee Simple  
5.05 Property       Doylestown - North Broad Street 71,355  SF   Fee Simple  
5.06 Property       Pennsauken - South Crescent Boulevard 82,810  SF   Fee Simple  
5.07 Property       New Paltz - South Putt Corners Road 76,226  SF   Fee Simple  
5.08 Property       Tyngsborough - Industrial Way 79,200  SF   Fee Simple  
5.09 Property       Hemet - South Sanderson 90,193  SF   Fee Simple  
5.10 Property       Bensalem - 1525 Bristol Pike 71,070  SF   Fee Simple  
5.11 Property       Eastpoint - Lakewood Avenue 90,200  SF   Fee Simple  
5.12 Property       Howell - Route 9 South 69,765  SF   Fee Simple  
5.13 Property       Lawrenceville - Hurricane Shoals Road 103,830  SF   Fee Simple  
5.14 Property       Lawnside - White Horse Pike 64,565  SF   Fee Simple  
5.15 Property       Phoenix - West Peoria 63,214  SF   Fee Simple  
5.16 Property       Mount Laurel - Ark Road 46,145  SF   Fee Simple  
5.17 Property       Burlington - Cadillac Road 62,160  SF   Fee Simple  
5.18 Property       Cherry Hill - Marlton Pike 61,140  SF   Fee Simple  
5.19 Property       Bensalem - Knights Road 48,546  SF   Fee Simple  
5.20 Property       Albuquerque - Ellison Road Northwest 54,860  SF   Fee Simple  
5.21 Property       Modesto - Crows Landing 76,350  SF   Fee Simple  
5.22 Property       Auburndale - US Highway 92 West 63,675  SF   Fee Simple  
5.23 Property       San Bernardino - West Club Center Drive 63,578  SF   Fee Simple  
5.24 Property       Memphis - Mount Moriah Terrace 84,610  SF   Fee Simple  
5.25 Property       Hesperia - Mariposa Road 77,600  SF   Fee Simple  
5.26 Property       Memphis - Covington Way 78,040  SF   Fee Simple  
5.27 Property       St. Louis - Halls Ferry Road 58,200  SF   Fee Simple  
5.28 Property       Killeen - Jasper Drive 94,970  SF   Fee Simple  
5.29 Property       Albuquerque - Airport Drive Northwest 53,240  SF   Fee Simple  
5.30 Property       Memphis - Gateway Drive 50,300  SF   Fee Simple  
5.31 Property       Victorville - Yates Road 62,125  SF   Fee Simple  
5.32 Property       Las Vegas - North Lamont Street 56,985  SF   Fee Simple  
5.33 Property       Columbus - East Main Street 33,500  SF   Fee Simple  
5.34 Property       Memphis - Raleigh-LaGrange 40,395  SF   Fee Simple  
5.35 Property       Memphis - 5675 Summer Avenue 47,945  SF   Fee Simple  
5.36 Property       Memphis - Madison Avenue 27,400  SF   Fee Simple  
6 Loan   CREFI Citi Real Estate Funding Inc. Red Building 411,547  SF 194.39 Fee Simple 40,000,000
7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons 309,532  SF 119.54 Fee Simple 37,000,000
8 Loan   SMF V Starwood Mortgage Capital LLC Oxford Exchange 333,866  SF 110.52 Fee Simple 36,900,000
9 Loan   CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking 349,184  SF 100.81 Leasehold 35,200,000
10 Loan   MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center 417,313  SF 121.97 Fee Simple 34,000,000
11 Loan   MSMCH Morgan Stanley Bank, N.A. One Newark Center 417,939  SF 159.31 Fee Simple 32,000,000
12 Loan   CREFI Citi Real Estate Funding Inc. Braddock Metro Center 315,589  SF 235.12 Fee Simple 30,000,000
13 Loan   SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard 189,502  SF 153.03 Fee Simple 29,000,000
14 Loan   SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center 222,154  SF 123.45 Fee Simple 27,500,000
15 Loan   SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point 1,320,254  SF 113.61 Fee Simple 25,000,000
16 Loan   MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza 131,850  SF 189.61 Fee Simple 25,000,000
17 Loan   CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio 152  Rooms 159,143.45 Fee Simple 24,250,000
17.01 Property       Willows Hotel 55  Rooms   Fee Simple  
17.02 Property       Majestic Hotel 52  Rooms   Fee Simple  
17.03 Property       City Suites Hotel 45  Rooms   Fee Simple  
18 Loan   BANA Bank of America, N.A. Stor-All New Orleans Portfolio 228,627  SF 102.79 Fee Simple 23,500,000
18.01 Property       Stor-All Tchoupitoulas 112,858  SF   Fee Simple  
18.02 Property       Stor-All Gentilly Woods 115,769  SF   Fee Simple  
19 Loan   MSMCH Morgan Stanley Bank, N.A. Galleria Commons 278,411  SF 78.83 Fee Simple 21,980,000
20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage 140,600  SF 146.16 Fee Simple 20,550,000
21 Loan   SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park 300,419  SF 116.50 Fee Simple 19,000,000
22 Loan   CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South 280,822  SF 65.88 Fee Simple 18,500,000
23 Loan   BANA Bank of America, N.A. La Habra Towne Center 75,808  SF 237.44 Fee Simple 18,000,000
24 Loan   CREFI Citi Real Estate Funding Inc. Aventura Business Park 204,819  SF 87.88 Fee Simple 18,000,000
25 Loan   CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio 28,700  SF 611.50 Fee Simple 17,550,000
25.01 Property       185 North Morgan Retail 9,200  SF   Fee Simple  
25.02 Property       820 West Lake Retail 14,400  SF   Fee Simple  
25.03 Property       219 North Green Retail 5,100  SF   Fee Simple  
26 Loan   BANA Bank of America, N.A. Warwick Mall 588,716  SF 127.40 Fee Simple 17,500,000
27 Loan   CREFI Citi Real Estate Funding Inc. Courtyard Reno 117  Rooms 147,237.76 Fee Simple 17,250,000
28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen 84,373  SF 189.99 Fee Simple 16,030,000
29 Loan   CREFI Citi Real Estate Funding Inc. 50 Racetrack Road 116,988  SF 136.77 Fee Simple 16,000,000
30 Loan   BANA Bank of America, N.A. Residence Inn - West Orange, NJ 128  Rooms 115,820.31 Fee Simple 14,825,000
31 Loan   SMF V Starwood Mortgage Capital LLC Arapaho & Gessner 165,881  SF 83.19 Fee Simple 13,800,000
31.01 Property       Arapaho 73,152  SF   Fee Simple  
31.02 Property       Gessner 92,729  SF   Fee Simple  
32 Loan   MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington 187  Rooms 68,181.82 Fee Simple 12,750,000
33 Loan   CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking 106,140  SF 98.93 Fee Simple 10,500,000
34 Loan   CREFI Citi Real Estate Funding Inc. Two Harbor Point Square 140,082  SF 353.36 Fee Simple 10,000,000
35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio 276,886  SF 35.97 Fee Simple 10,000,000
36 Loan   SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio 284  Units 30,633.80 Fee Simple 8,700,000
36.01 Property       Cross Lakes Apartments 212  Units   Fee Simple  
36.02 Property       Giant Oaks Apartments 72  Units   Fee Simple  
37 Loan   BANA Bank of America, N.A. American Mini Storage Lake Forest 85,222  SF 95.05 Fee Simple 8,100,000
38 Loan   MSMCH Morgan Stanley Bank, N.A. Gale Industrial 124,282  SF 59.54 Fee Simple 7,400,000
39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison 214  Units 32,056.07 Fee Simple 6,860,000
40 Loan   MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center 21,977  SF 306.33 Fee Simple 6,750,000
41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments 224  Units 28,794.64 Fee Simple 6,450,000
42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza 73,633  SF 86.69 Fee Simple 6,383,000
43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village 65,744  SF 92.02 Fee Simple 6,050,000
44 Loan   SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building 30,829  SF 186.51 Fee Simple 5,750,000
45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue 166,000  SF 33.13 Fee Simple 5,500,000
46 Loan   CREFI Citi Real Estate Funding Inc. 452 West Broadway 2,150  SF 2,325.58 Fee Simple 5,000,000
47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds 3,000  SF 1,333.33 Fee Simple 4,000,000
48 Loan   SMF V Starwood Mortgage Capital LLC Gateway Business Center 46,887  SF 74.65 Fee Simple 3,500,000
49 Loan   BANA Bank of America, N.A. 108-110 West Broughton Street 11  Units 302,272.73 Fee Simple 3,325,000
50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio 52  Units 61,538.46 Fee Simple 3,200,000
50.01 Property       2106 Bennett Apartments 22  Units   Fee Simple  
50.02 Property       The Tribeca Apartments 30  Units   Fee Simple  
51 Loan   SMF V Starwood Mortgage Capital LLC Sherman Plaza 95,616  SF 26.15 Fee Simple 2,500,000
52 Loan   SMF V Starwood Mortgage Capital LLC Colonial Estates MHP 134  Pads 14,925.37 Fee Simple 2,000,000

 

 Page 3 of 30

 

CGCMT 2018-B2 Premarketing Annex A                
                     
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Cut-off Date Balance ($) Allocated Cut-off Date Loan Amount ($) % of Initial Pool Balance Balloon Balance ($) Mortgage Loan Rate (%)
1 Loan   BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio 105,000,000 105,000,000 9.9% 105,000,000 4.53250%
1.01 Property       Extra Space Washington   14,141,070 1.3%    
1.02 Property       Extra Space San Jose   6,857,096 0.6%    
1.03 Property       Extra Space San Diego   6,753,930 0.6%    
1.04 Property       Extra Space Panorama City   5,951,528 0.6%    
1.05 Property       Extra Space Norwalk   5,907,969 0.6%    
1.06 Property       Extra Space Miami East   5,559,956 0.5%    
1.07 Property       Extra Space Miami West   5,550,328 0.5%    
1.08 Property       Extra Space Palo Alto   4,980,393 0.5%    
1.09 Property       Extra Space Covina   4,878,144 0.5%    
1.10 Property       Extra Space Gaithersburg   4,441,638 0.4%    
1.11 Property       Extra Space Philadelphia   4,268,777 0.4%    
1.12 Property       Extra Space Westminster   4,195,415 0.4%    
1.13 Property       Extra Space Newark   3,756,616 0.4%    
1.14 Property       Extra Space Essex   3,413,188 0.3%    
1.15 Property       Extra Space New Bedford   3,308,188 0.3%    
1.16 Property       Extra Space Birmingham   3,299,017 0.3%    
1.17 Property       Extra Space Haverhill   3,161,463 0.3%    
1.18 Property       Extra Space Shrewsbury   2,972,555 0.3%    
1.19 Property       Extra Space Dallas   2,448,472 0.2%    
1.20 Property       Extra Space Enfield   2,251,769 0.2%    
1.21 Property       Extra Space San Diego Miramar   2,209,585 0.2%    
1.22 Property       Extra Space Shawnee   1,636,900 0.2%    
1.23 Property       Extra Space Overland Park   1,636,900 0.2%    
1.24 Property       Extra Space Tucson   1,419,105 0.1%    
2 Loan   MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West 54,250,000 54,250,000 5.1% 47,608,367 4.62000%
2.01 Property       Park Place East   27,848,793 2.6%    
2.02 Property       Park Place West   26,401,207 2.5%    
3 Loan   CREFI Citi Real Estate Funding Inc. The SoCal Portfolio 50,000,000 50,000,000 4.7% 46,032,027 4.89000%
3.01 Property       Aliso Viejo Commerce Center   6,053,596 0.6%    
3.02 Property       Transpark Commerce   5,482,607 0.5%    
3.03 Property       Wimbledon   4,847,414 0.5%    
3.04 Property       Palmdale Place   3,543,393 0.3%    
3.05 Property       Sierra Gateway   3,227,213 0.3%    
3.06 Property       Fresno Industrial Center   3,052,769 0.3%    
3.07 Property       Upland Freeway   2,841,894 0.3%    
3.08 Property       Commerce Corporate Center   2,834,714 0.3%    
3.09 Property       Moreno Valley   2,484,762 0.2%    
3.10 Property       Airport One Office Park   2,484,680 0.2%    
3.11 Property       Colton Courtyard   1,608,370 0.2%    
3.12 Property       The Abbey Center   1,579,615 0.1%    
3.13 Property       Upland Commerce Center   1,500,060 0.1%    
3.14 Property       Diamond Bar   1,450,065 0.1%    
3.15 Property       Atlantic Plaza   1,308,330 0.1%    
3.16 Property       Ming Office Park   1,210,769 0.1%    
3.17 Property       10th Street Commerce Center   1,071,332 0.1%    
3.18 Property       Cityview Plaza   981,247 0.1%    
3.19 Property       Garden Grove Town Center   763,788 0.1%    
3.20 Property       30th Street Commerce Center   409,049 0.0%    
3.21 Property       Mt. Vernon Commerce Center   382,574 0.0%    
3.22 Property       Anaheim Stadium Industrial   381,596 0.0%    
3.23 Property       25th Street Commerce Center   282,106 0.0%    
3.24 Property       Fresno Airport   218,055 0.0%    
4 Loan   SMF V Starwood Mortgage Capital LLC Westin Tysons Corner 48,000,000 48,000,000 4.5% 39,931,484 5.36000%
5 Loan   MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio 42,400,000 42,400,000 4.0% 42,400,000 4.17500%
5.01 Property       Henderson - Stephanie Place   2,837,572 0.3%    
5.02 Property       Brookfield - Federal Road   2,117,819 0.2%    
5.03 Property       Kingston - Sawkill Road   2,034,938 0.2%    
5.04 Property       Lake Elsinore - Central Avenue   1,812,469 0.2%    
5.05 Property       Doylestown - North Broad Street   1,773,210 0.2%    
5.06 Property       Pennsauken - South Crescent Boulevard   1,725,226 0.2%    
5.07 Property       New Paltz - South Putt Corners Road   1,683,786 0.2%    
5.08 Property       Tyngsborough - Industrial Way   1,666,337 0.2%    
5.09 Property       Hemet - South Sanderson   1,587,819 0.1%    
5.10 Property       Bensalem - 1525 Bristol Pike   1,561,646 0.1%    
5.11 Property       Eastpoint - Lakewood Avenue   1,489,671 0.1%    
5.12 Property       Howell - Route 9 South   1,450,412 0.1%    
5.13 Property       Lawrenceville - Hurricane Shoals Road   1,439,506 0.1%    
5.14 Property       Lawnside - White Horse Pike   1,395,885 0.1%    
5.15 Property       Phoenix - West Peoria   1,254,115 0.1%    
5.16 Property       Mount Laurel - Ark Road   1,134,156 0.1%    
5.17 Property       Burlington - Cadillac Road   1,125,432 0.1%    
5.18 Property       Cherry Hill - Marlton Pike   1,123,251 0.1%    
5.19 Property       Bensalem - Knights Road   1,086,173 0.1%    
5.20 Property       Albuquerque - Ellison Road Northwest   1,066,543 0.1%    
5.21 Property       Modesto - Crows Landing   1,014,198 0.1%    
5.22 Property       Auburndale - US Highway 92 West   1,003,292 0.1%    
5.23 Property       San Bernardino - West Club Center Drive   950,947 0.1%    
5.24 Property       Memphis - Mount Moriah Terrace   916,049 0.1%    
5.25 Property       Hesperia - Mariposa Road   844,074 0.1%    
5.26 Property       Memphis - Covington Way   833,169 0.1%    
5.27 Property       St. Louis - Halls Ferry Road   765,556 0.1%    
5.28 Property       Killeen - Jasper Drive   756,831 0.1%    
5.29 Property       Albuquerque - Airport Drive Northwest   647,778 0.1%    
5.30 Property       Memphis - Gateway Drive   615,062 0.1%    
5.31 Property       Victorville - Yates Road   608,519 0.1%    
5.32 Property       Las Vegas - North Lamont Street   477,654 0.0%    
5.33 Property       Columbus - East Main Street   464,568 0.0%    
5.34 Property       Memphis - Raleigh-LaGrange   420,947 0.0%    
5.35 Property       Memphis - 5675 Summer Avenue   383,868 0.0%    
5.36 Property       Memphis - Madison Avenue   331,523 0.0%    
6 Loan   CREFI Citi Real Estate Funding Inc. Red Building 40,000,000 40,000,000 3.8% 40,000,000 4.38583%
7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons 37,000,000 37,000,000 3.5% 37,000,000 4.79000%
8 Loan   SMF V Starwood Mortgage Capital LLC Oxford Exchange 36,900,000 36,900,000 3.5% 30,841,424 4.66200%
9 Loan   CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking 35,200,000 35,200,000 3.3% 35,200,000 4.54000%
10 Loan   MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center 33,932,928 33,932,928 3.2% 25,339,666 4.92000%
11 Loan   MSMCH Morgan Stanley Bank, N.A. One Newark Center 32,000,000 32,000,000 3.0% 27,844,255 4.25000%
12 Loan   CREFI Citi Real Estate Funding Inc. Braddock Metro Center 30,000,000 30,000,000 2.8% 27,481,607 4.57000%
13 Loan   SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard 29,000,000 29,000,000 2.7% 29,000,000 4.66000%
14 Loan   SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center 27,424,564 27,424,564 2.6% 22,263,487 4.54400%
15 Loan   SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point 25,000,000 25,000,000 2.4% 25,000,000 4.73400%
16 Loan   MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza 25,000,000 25,000,000 2.4% 22,751,110 4.16500%
17 Loan   CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio 24,189,804 24,189,804 2.3% 20,033,862 5.15500%
17.01 Property       Willows Hotel   8,828,031 0.8%    
17.02 Property       Majestic Hotel   8,678,404 0.8%    
17.03 Property       City Suites Hotel   6,683,368 0.6%    
18 Loan   BANA Bank of America, N.A. Stor-All New Orleans Portfolio 23,500,000 23,500,000 2.2% 23,500,000 5.02300%
18.01 Property       Stor-All Tchoupitoulas   13,350,000 1.3%    
18.02 Property       Stor-All Gentilly Woods   10,150,000 1.0%    
19 Loan   MSMCH Morgan Stanley Bank, N.A. Galleria Commons 21,946,353 21,946,353 2.1% 17,887,684 4.70000%
20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage 20,550,000 20,550,000 1.9% 20,550,000 4.60500%
21 Loan   SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park 19,000,000 19,000,000 1.8% 14,262,982 5.10300%
22 Loan   CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South 18,500,000 18,500,000 1.7% 16,212,907 4.56000%
23 Loan   BANA Bank of America, N.A. La Habra Towne Center 18,000,000 18,000,000 1.7% 18,000,000 4.45000%
24 Loan   CREFI Citi Real Estate Funding Inc. Aventura Business Park 18,000,000 18,000,000 1.7% 18,000,000 4.63000%
25 Loan   CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio 17,550,000 17,550,000 1.7% 17,550,000 4.88000%
25.01 Property       185 North Morgan Retail   7,750,000 0.7%    
25.02 Property       820 West Lake Retail   5,850,000 0.6%    
25.03 Property       219 North Green Retail   3,950,000 0.4%    
26 Loan   BANA Bank of America, N.A. Warwick Mall 17,500,000 17,500,000 1.6% 15,999,764 4.44500%
27 Loan   CREFI Citi Real Estate Funding Inc. Courtyard Reno 17,226,818 17,226,818 1.6% 16,110,979 5.89000%
28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen 16,030,000 16,030,000 1.5% 15,220,135 4.28500%
29 Loan   CREFI Citi Real Estate Funding Inc. 50 Racetrack Road 16,000,000 16,000,000 1.5% 16,000,000 4.49000%
30 Loan   BANA Bank of America, N.A. Residence Inn - West Orange, NJ 14,825,000 14,825,000 1.4% 12,238,818 5.12000%
31 Loan   SMF V Starwood Mortgage Capital LLC Arapaho & Gessner 13,800,000 13,800,000 1.3% 11,826,697 4.63000%
31.01 Property       Arapaho   6,687,500 0.6%    
31.02 Property       Gessner   7,112,500 0.7%    
32 Loan   MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington 12,750,000 12,750,000 1.2% 10,439,954 4.87000%
33 Loan   CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking 10,500,000 10,500,000 1.0% 9,328,210 5.16000%
34 Loan   CREFI Citi Real Estate Funding Inc. Two Harbor Point Square 10,000,000 10,000,000 0.9% 9,108,535 4.21690%
35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio 9,958,925 9,958,925 0.9% 4,194,146 4.66000%
36 Loan   SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio 8,700,000 8,700,000 0.8% 7,526,225 4.99500%
36.01 Property       Cross Lakes Apartments   6,486,113 0.6%    
36.02 Property       Giant Oaks Apartments   2,213,888 0.2%    
37 Loan   BANA Bank of America, N.A. American Mini Storage Lake Forest 8,100,000 8,100,000 0.8% 8,100,000 4.07300%
38 Loan   MSMCH Morgan Stanley Bank, N.A. Gale Industrial 7,400,000 7,400,000 0.7% 7,400,000 4.74000%
39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison 6,860,000 6,860,000 0.6% 6,038,380 4.75200%
40 Loan   MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center 6,732,312 6,732,312 0.6% 5,516,479 4.82400%
41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments 6,450,000 6,450,000 0.6% 5,695,291 4.89500%
42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza 6,383,000 6,383,000 0.6% 5,851,113 4.60900%
43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village 6,050,000 6,050,000 0.6% 6,050,000 4.86300%
44 Loan   SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building 5,750,000 5,750,000 0.5% 5,245,689 4.31400%
45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue 5,500,000 5,500,000 0.5% 5,500,000 4.80500%
46 Loan   CREFI Citi Real Estate Funding Inc. 452 West Broadway 5,000,000 5,000,000 0.5% 5,000,000 5.00000%
47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds 4,000,000 4,000,000 0.4% 3,712,120 5.43000%
48 Loan   SMF V Starwood Mortgage Capital LLC Gateway Business Center 3,500,000 3,500,000 0.3% 2,957,830 5.04030%
49 Loan   BANA Bank of America, N.A. 108-110 West Broughton Street 3,325,000 3,325,000 0.3% 3,325,000 4.40500%
50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio 3,200,000 3,200,000 0.3% 3,200,000 4.21000%
50.01 Property       2106 Bennett Apartments   1,663,000 0.2%    
50.02 Property       The Tribeca Apartments   1,537,000 0.1%    
51 Loan   SMF V Starwood Mortgage Capital LLC Sherman Plaza 2,500,000 2,500,000 0.2% 2,404,232 5.73800%
52 Loan   SMF V Starwood Mortgage Capital LLC Colonial Estates MHP 2,000,000 2,000,000 0.2% 1,387,489 5.35000%

 

 Page 4 of 30

 

CGCMT 2018-B2 Premarketing Annex A                
                     
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Administrative Fee Rate (%) (1) Net Mortgage Loan Rate (%) Monthly Debt Service ($) (2) Annual Debt Service ($) Pari Companion Loan Monthly Debt Service ($)
1 Loan   BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio   4.53250% 402,102.00 4,825,224.00 474,863.31
1.01 Property       Extra Space Washington          
1.02 Property       Extra Space San Jose          
1.03 Property       Extra Space San Diego          
1.04 Property       Extra Space Panorama City          
1.05 Property       Extra Space Norwalk          
1.06 Property       Extra Space Miami East          
1.07 Property       Extra Space Miami West          
1.08 Property       Extra Space Palo Alto          
1.09 Property       Extra Space Covina          
1.10 Property       Extra Space Gaithersburg          
1.11 Property       Extra Space Philadelphia          
1.12 Property       Extra Space Westminster          
1.13 Property       Extra Space Newark          
1.14 Property       Extra Space Essex          
1.15 Property       Extra Space New Bedford          
1.16 Property       Extra Space Birmingham          
1.17 Property       Extra Space Haverhill          
1.18 Property       Extra Space Shrewsbury          
1.19 Property       Extra Space Dallas          
1.20 Property       Extra Space Enfield          
1.21 Property       Extra Space San Diego Miramar          
1.22 Property       Extra Space Shawnee          
1.23 Property       Extra Space Overland Park          
1.24 Property       Extra Space Tucson          
2 Loan   MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West   4.62000% 278,758.37 3,345,100.44  
2.01 Property       Park Place East          
2.02 Property       Park Place West          
3 Loan   CREFI Citi Real Estate Funding Inc. The SoCal Portfolio   4.89000% 265,059.54 3,180,714.48 950,503.49
3.01 Property       Aliso Viejo Commerce Center          
3.02 Property       Transpark Commerce          
3.03 Property       Wimbledon          
3.04 Property       Palmdale Place          
3.05 Property       Sierra Gateway          
3.06 Property       Fresno Industrial Center          
3.07 Property       Upland Freeway          
3.08 Property       Commerce Corporate Center          
3.09 Property       Moreno Valley          
3.10 Property       Airport One Office Park          
3.11 Property       Colton Courtyard          
3.12 Property       The Abbey Center          
3.13 Property       Upland Commerce Center          
3.14 Property       Diamond Bar          
3.15 Property       Atlantic Plaza          
3.16 Property       Ming Office Park          
3.17 Property       10th Street Commerce Center          
3.18 Property       Cityview Plaza          
3.19 Property       Garden Grove Town Center          
3.20 Property       30th Street Commerce Center          
3.21 Property       Mt. Vernon Commerce Center          
3.22 Property       Anaheim Stadium Industrial          
3.23 Property       25th Street Commerce Center          
3.24 Property       Fresno Airport          
4 Loan   SMF V Starwood Mortgage Capital LLC Westin Tysons Corner   5.36000% 268,337.51 3,220,050.12  
5 Loan   MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio   4.17500% 149,565.51 1,794,786.12 536,178.24
5.01 Property       Henderson - Stephanie Place          
5.02 Property       Brookfield - Federal Road          
5.03 Property       Kingston - Sawkill Road          
5.04 Property       Lake Elsinore - Central Avenue          
5.05 Property       Doylestown - North Broad Street          
5.06 Property       Pennsauken - South Crescent Boulevard          
5.07 Property       New Paltz - South Putt Corners Road          
5.08 Property       Tyngsborough - Industrial Way          
5.09 Property       Hemet - South Sanderson          
5.10 Property       Bensalem - 1525 Bristol Pike          
5.11 Property       Eastpoint - Lakewood Avenue          
5.12 Property       Howell - Route 9 South          
5.13 Property       Lawrenceville - Hurricane Shoals Road          
5.14 Property       Lawnside - White Horse Pike          
5.15 Property       Phoenix - West Peoria          
5.16 Property       Mount Laurel - Ark Road          
5.17 Property       Burlington - Cadillac Road          
5.18 Property       Cherry Hill - Marlton Pike          
5.19 Property       Bensalem - Knights Road          
5.20 Property       Albuquerque - Ellison Road Northwest          
5.21 Property       Modesto - Crows Landing          
5.22 Property       Auburndale - US Highway 92 West          
5.23 Property       San Bernardino - West Club Center Drive          
5.24 Property       Memphis - Mount Moriah Terrace          
5.25 Property       Hesperia - Mariposa Road          
5.26 Property       Memphis - Covington Way          
5.27 Property       St. Louis - Halls Ferry Road          
5.28 Property       Killeen - Jasper Drive          
5.29 Property       Albuquerque - Airport Drive Northwest          
5.30 Property       Memphis - Gateway Drive          
5.31 Property       Victorville - Yates Road          
5.32 Property       Las Vegas - North Lamont Street          
5.33 Property       Columbus - East Main Street          
5.34 Property       Memphis - Raleigh-LaGrange          
5.35 Property       Memphis - 5675 Summer Avenue          
5.36 Property       Memphis - Madison Avenue          
6 Loan   CREFI Citi Real Estate Funding Inc. Red Building   4.38583% 148,224.64 1,778,695.68 148,224.64
7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons   4.79000% 149,742.94 1,796,915.28  
8 Loan   SMF V Starwood Mortgage Capital LLC Oxford Exchange   4.66200% 190,535.46 2,286,425.52  
9 Loan   CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking   4.54000% 135,022.96 1,620,275.52  
10 Loan   MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center   4.92000% 197,179.10 2,366,149.20 98,589.55
11 Loan   MSMCH Morgan Stanley Bank, N.A. One Newark Center   4.25000% 157,420.77 1,889,049.24 170,112.81
12 Loan   CREFI Citi Real Estate Funding Inc. Braddock Metro Center   4.57000% 153,255.91 1,839,070.92 225,797.04
13 Loan   SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard   4.66000% 114,180.79 1,370,169.44  
14 Loan   SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center   4.54400% 140,058.34 1,680,700.08  
15 Loan   SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point   4.73400% 99,994.79 1,199,937.50 499,973.96
16 Loan   MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza   4.16500% 121,744.14 1,460,929.68  
17 Loan   CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio   5.15500% 132,486.07 1,589,832.84  
17.01 Property       Willows Hotel          
17.02 Property       Majestic Hotel          
17.03 Property       City Suites Hotel          
18 Loan   BANA Bank of America, N.A. Stor-All New Orleans Portfolio   5.02300% 99,733.29 1,196,799.48  
18.01 Property       Stor-All Tchoupitoulas          
18.02 Property       Stor-All Gentilly Woods          
19 Loan   MSMCH Morgan Stanley Bank, N.A. Galleria Commons   4.70000% 113,996.59 1,367,959.08  
20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage   4.60500% 79,955.91 959,470.92  
21 Loan   SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park   5.10300% 112,215.29 1,346,583.48 94,497.08
22 Loan   CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South   4.56000% 94,397.47 1,132,769.64  
23 Loan   BANA Bank of America, N.A. La Habra Towne Center   4.45000% 67,677.08 812,124.96  
24 Loan   CREFI Citi Real Estate Funding Inc. Aventura Business Park   4.63000% 70,414.58 844,974.96  
25 Loan   CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio   4.88000% 72,361.25 868,335.00  
25.01 Property       185 North Morgan Retail          
25.02 Property       820 West Lake Retail          
25.03 Property       219 North Green Retail          
26 Loan   BANA Bank of America, N.A. Warwick Mall   4.44500% 88,098.95 1,057,187.40 289,467.99
27 Loan   CREFI Citi Real Estate Funding Inc. Courtyard Reno   5.89000% 102,205.69 1,226,468.28  
28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen   4.28500% 79,186.77 950,241.24  
29 Loan   CREFI Citi Real Estate Funding Inc. 50 Racetrack Road   4.49000% 60,698.15 728,377.80  
30 Loan   BANA Bank of America, N.A. Residence Inn - West Orange, NJ   5.12000% 80,674.59 968,095.08  
31 Loan   SMF V Starwood Mortgage Capital LLC Arapaho & Gessner   4.63000% 70,992.55 851,910.60  
31.01 Property       Arapaho          
31.02 Property       Gessner          
32 Loan   MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington   4.87000% 67,435.36 809,224.32  
33 Loan   CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking   5.16000% 57,397.46 688,769.52  
34 Loan   CREFI Citi Real Estate Funding Inc. Two Harbor Point Square   4.21690% 49,000.41 588,004.92 193,551.60
35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio   4.66000% 77,319.58 927,834.96  
36 Loan   SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio   4.99500% 46,676.90 560,122.80  
36.01 Property       Cross Lakes Apartments          
36.02 Property       Giant Oaks Apartments          
37 Loan   BANA Bank of America, N.A. American Mini Storage Lake Forest   4.07300% 27,874.59 334,495.08  
38 Loan   MSMCH Morgan Stanley Bank, N.A. Gale Industrial   4.74000% 29,635.97 355,631.64  
39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison   4.75200% 35,793.28 429,519.36  
40 Loan   MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center   4.82400% 35,512.90 426,154.80  
41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments   4.89500% 34,212.27 410,547.24  
42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza   4.60900% 32,756.43 393,077.16  
43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village   4.86300% 24,858.15 298,297.77  
44 Loan   SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building   4.31400% 28,502.40 342,028.80  
45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue   4.80500% 22,328.79 267,945.49  
46 Loan   CREFI Citi Real Estate Funding Inc. 452 West Broadway   5.00000% 21,122.69 253,472.28  
47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds   5.43000% 22,536.20 270,434.40  
48 Loan   SMF V Starwood Mortgage Capital LLC Gateway Business Center   5.04030% 18,875.05 226,500.60  
49 Loan   BANA Bank of America, N.A. 108-110 West Broughton Street   4.40500% 12,375.04 148,500.48  
50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio   4.21000% 11,382.59 136,591.08  
50.01 Property       2106 Bennett Apartments          
50.02 Property       The Tribeca Apartments          
51 Loan   SMF V Starwood Mortgage Capital LLC Sherman Plaza   5.73800% 14,570.27 174,843.24  
52 Loan   SMF V Starwood Mortgage Capital LLC Colonial Estates MHP   5.35000% 12,904.18 154,850.16  

 

 Page 5 of 30

 

CGCMT 2018-B2 Premarketing Annex A                
                     
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Pari Companion Loan Annual Debt Service ($) Amortization Type Interest Accrual Method Seasoning (Mos.) Original Interest-Only Period (Mos.)
1 Loan   BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio 5,698,359.68 Interest Only Actual/360 0 120
1.01 Property       Extra Space Washington          
1.02 Property       Extra Space San Jose          
1.03 Property       Extra Space San Diego          
1.04 Property       Extra Space Panorama City          
1.05 Property       Extra Space Norwalk          
1.06 Property       Extra Space Miami East          
1.07 Property       Extra Space Miami West          
1.08 Property       Extra Space Palo Alto          
1.09 Property       Extra Space Covina          
1.10 Property       Extra Space Gaithersburg          
1.11 Property       Extra Space Philadelphia          
1.12 Property       Extra Space Westminster          
1.13 Property       Extra Space Newark          
1.14 Property       Extra Space Essex          
1.15 Property       Extra Space New Bedford          
1.16 Property       Extra Space Birmingham          
1.17 Property       Extra Space Haverhill          
1.18 Property       Extra Space Shrewsbury          
1.19 Property       Extra Space Dallas          
1.20 Property       Extra Space Enfield          
1.21 Property       Extra Space San Diego Miramar          
1.22 Property       Extra Space Shawnee          
1.23 Property       Extra Space Overland Park          
1.24 Property       Extra Space Tucson          
2 Loan   MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West   Interest Only, Then Amortizing Actual/360 1 36
2.01 Property       Park Place East          
2.02 Property       Park Place West          
3 Loan   CREFI Citi Real Estate Funding Inc. The SoCal Portfolio 11,406,041.88 Interest Only, Then Amortizing Actual/360 1 60
3.01 Property       Aliso Viejo Commerce Center          
3.02 Property       Transpark Commerce          
3.03 Property       Wimbledon          
3.04 Property       Palmdale Place          
3.05 Property       Sierra Gateway          
3.06 Property       Fresno Industrial Center          
3.07 Property       Upland Freeway          
3.08 Property       Commerce Corporate Center          
3.09 Property       Moreno Valley          
3.10 Property       Airport One Office Park          
3.11 Property       Colton Courtyard          
3.12 Property       The Abbey Center          
3.13 Property       Upland Commerce Center          
3.14 Property       Diamond Bar          
3.15 Property       Atlantic Plaza          
3.16 Property       Ming Office Park          
3.17 Property       10th Street Commerce Center          
3.18 Property       Cityview Plaza          
3.19 Property       Garden Grove Town Center          
3.20 Property       30th Street Commerce Center          
3.21 Property       Mt. Vernon Commerce Center          
3.22 Property       Anaheim Stadium Industrial          
3.23 Property       25th Street Commerce Center          
3.24 Property       Fresno Airport          
4 Loan   SMF V Starwood Mortgage Capital LLC Westin Tysons Corner   Amortizing Actual/360 0 0
5 Loan   MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio 6,434,138.88 Interest Only Actual/360 3 120
5.01 Property       Henderson - Stephanie Place          
5.02 Property       Brookfield - Federal Road          
5.03 Property       Kingston - Sawkill Road          
5.04 Property       Lake Elsinore - Central Avenue          
5.05 Property       Doylestown - North Broad Street          
5.06 Property       Pennsauken - South Crescent Boulevard          
5.07 Property       New Paltz - South Putt Corners Road          
5.08 Property       Tyngsborough - Industrial Way          
5.09 Property       Hemet - South Sanderson          
5.10 Property       Bensalem - 1525 Bristol Pike          
5.11 Property       Eastpoint - Lakewood Avenue          
5.12 Property       Howell - Route 9 South          
5.13 Property       Lawrenceville - Hurricane Shoals Road          
5.14 Property       Lawnside - White Horse Pike          
5.15 Property       Phoenix - West Peoria          
5.16 Property       Mount Laurel - Ark Road          
5.17 Property       Burlington - Cadillac Road          
5.18 Property       Cherry Hill - Marlton Pike          
5.19 Property       Bensalem - Knights Road          
5.20 Property       Albuquerque - Ellison Road Northwest          
5.21 Property       Modesto - Crows Landing          
5.22 Property       Auburndale - US Highway 92 West          
5.23 Property       San Bernardino - West Club Center Drive          
5.24 Property       Memphis - Mount Moriah Terrace          
5.25 Property       Hesperia - Mariposa Road          
5.26 Property       Memphis - Covington Way          
5.27 Property       St. Louis - Halls Ferry Road          
5.28 Property       Killeen - Jasper Drive          
5.29 Property       Albuquerque - Airport Drive Northwest          
5.30 Property       Memphis - Gateway Drive          
5.31 Property       Victorville - Yates Road          
5.32 Property       Las Vegas - North Lamont Street          
5.33 Property       Columbus - East Main Street          
5.34 Property       Memphis - Raleigh-LaGrange          
5.35 Property       Memphis - 5675 Summer Avenue          
5.36 Property       Memphis - Madison Avenue          
6 Loan   CREFI Citi Real Estate Funding Inc. Red Building 1,778,695.71 Interest Only Actual/360 2 120
7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons   Interest Only Actual/360 0 60
8 Loan   SMF V Starwood Mortgage Capital LLC Oxford Exchange   Interest Only, Then Amortizing Actual/360 2 12
9 Loan   CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking   Interest Only Actual/360 0 120
10 Loan   MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center 1,183,074.60 Amortizing Actual/360 1 0
11 Loan   MSMCH Morgan Stanley Bank, N.A. One Newark Center 2,041,353.72 Interest Only, Then Amortizing Actual/360 3 36
12 Loan   CREFI Citi Real Estate Funding Inc. Braddock Metro Center 2,709,564.48 Interest Only, Then Amortizing Actual/360 1 60
13 Loan   SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard   Interest Only Actual/360 2 120
14 Loan   SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center   Amortizing Actual/360 2 0
15 Loan   SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point 5,999,687.50 Interest Only Actual/360 1 120
16 Loan   MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza   Interest Only, Then Amortizing Actual/360 2 60
17 Loan   CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio   Amortizing Actual/360 2 0
17.01 Property       Willows Hotel          
17.02 Property       Majestic Hotel          
17.03 Property       City Suites Hotel          
18 Loan   BANA Bank of America, N.A. Stor-All New Orleans Portfolio   Interest Only Actual/360 0 120
18.01 Property       Stor-All Tchoupitoulas          
18.02 Property       Stor-All Gentilly Woods          
19 Loan   MSMCH Morgan Stanley Bank, N.A. Galleria Commons   Amortizing Actual/360 1 0
20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage   Interest Only Actual/360 1 120
21 Loan   SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park 1,133,964.96 Amortizing Actual/360 0 0
22 Loan   CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South   Interest Only, Then Amortizing Actual/360 1 36
23 Loan   BANA Bank of America, N.A. La Habra Towne Center   Interest Only Actual/360 1 120
24 Loan   CREFI Citi Real Estate Funding Inc. Aventura Business Park   Interest Only Actual/360 0 120
25 Loan   CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio   Interest Only Actual/360 1 120
25.01 Property       185 North Morgan Retail          
25.02 Property       820 West Lake Retail          
25.03 Property       219 North Green Retail          
26 Loan   BANA Bank of America, N.A. Warwick Mall 3,473,615.88 Interest Only, Then Amortizing Actual/360 5 60
27 Loan   CREFI Citi Real Estate Funding Inc. Courtyard Reno   Amortizing Actual/360 1 0
28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen   Interest Only, Then Amortizing Actual/360 2 24
29 Loan   CREFI Citi Real Estate Funding Inc. 50 Racetrack Road   Interest Only Actual/360 1 120
30 Loan   BANA Bank of America, N.A. Residence Inn - West Orange, NJ   Amortizing Actual/360 0 0
31 Loan   SMF V Starwood Mortgage Capital LLC Arapaho & Gessner   Interest Only, Then Amortizing Actual/360 2 24
31.01 Property       Arapaho          
31.02 Property       Gessner          
32 Loan   MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington   Amortizing Actual/360 0 0
33 Loan   CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking   Interest Only, Then Amortizing Actual/360 0 36
34 Loan   CREFI Citi Real Estate Funding Inc. Two Harbor Point Square 2,322,619.20 Interest Only, Then Amortizing Actual/360 3 60
35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio   Amortizing Actual/360 1 0
36 Loan   SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio   Interest Only, Then Amortizing Actual/360 1 24
36.01 Property       Cross Lakes Apartments          
36.02 Property       Giant Oaks Apartments          
37 Loan   BANA Bank of America, N.A. American Mini Storage Lake Forest   Interest Only Actual/360 1 120
38 Loan   MSMCH Morgan Stanley Bank, N.A. Gale Industrial   Interest Only Actual/360 0 120
39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison   Interest Only, Then Amortizing Actual/360 2 36
40 Loan   MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center   Amortizing Actual/360 2 0
41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments   Interest Only, Then Amortizing Actual/360 1 36
42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza   Interest Only, Then Amortizing Actual/360 3 60
43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village   Interest Only Actual/360 1 120
44 Loan   SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building   Interest Only, Then Amortizing Actual/360 2 60
45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue   Interest Only Actual/360 1 120
46 Loan   CREFI Citi Real Estate Funding Inc. 452 West Broadway   Interest Only Actual/360 0 120
47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds   Interest Only, Then Amortizing Actual/360 1 60
48 Loan   SMF V Starwood Mortgage Capital LLC Gateway Business Center   Interest Only, Then Amortizing Actual/360 1 12
49 Loan   BANA Bank of America, N.A. 108-110 West Broughton Street   Interest Only Actual/360 1 120
50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio   Interest Only Actual/360 2 120
50.01 Property       2106 Bennett Apartments          
50.02 Property       The Tribeca Apartments          
51 Loan   SMF V Starwood Mortgage Capital LLC Sherman Plaza   Interest Only, Then Amortizing Actual/360 1 24
52 Loan   SMF V Starwood Mortgage Capital LLC Colonial Estates MHP   Amortizing Actual/360 0 0

 

 Page 6 of 30

 

CGCMT 2018-B2 Premarketing Annex A              
                   
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Remaining Interest-Only Period (Mos.) Original Term To Maturity / ARD (Mos.) Remaining Term To Maturity / ARD (Mos.) Original Amortization Term (Mos.)
1 Loan   BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio 120 120 120 0
1.01 Property       Extra Space Washington        
1.02 Property       Extra Space San Jose        
1.03 Property       Extra Space San Diego        
1.04 Property       Extra Space Panorama City        
1.05 Property       Extra Space Norwalk        
1.06 Property       Extra Space Miami East        
1.07 Property       Extra Space Miami West        
1.08 Property       Extra Space Palo Alto        
1.09 Property       Extra Space Covina        
1.10 Property       Extra Space Gaithersburg        
1.11 Property       Extra Space Philadelphia        
1.12 Property       Extra Space Westminster        
1.13 Property       Extra Space Newark        
1.14 Property       Extra Space Essex        
1.15 Property       Extra Space New Bedford        
1.16 Property       Extra Space Birmingham        
1.17 Property       Extra Space Haverhill        
1.18 Property       Extra Space Shrewsbury        
1.19 Property       Extra Space Dallas        
1.20 Property       Extra Space Enfield        
1.21 Property       Extra Space San Diego Miramar        
1.22 Property       Extra Space Shawnee        
1.23 Property       Extra Space Overland Park        
1.24 Property       Extra Space Tucson        
2 Loan   MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West 35 120 119 360
2.01 Property       Park Place East        
2.02 Property       Park Place West        
3 Loan   CREFI Citi Real Estate Funding Inc. The SoCal Portfolio 59 120 119 360
3.01 Property       Aliso Viejo Commerce Center        
3.02 Property       Transpark Commerce        
3.03 Property       Wimbledon        
3.04 Property       Palmdale Place        
3.05 Property       Sierra Gateway        
3.06 Property       Fresno Industrial Center        
3.07 Property       Upland Freeway        
3.08 Property       Commerce Corporate Center        
3.09 Property       Moreno Valley        
3.10 Property       Airport One Office Park        
3.11 Property       Colton Courtyard        
3.12 Property       The Abbey Center        
3.13 Property       Upland Commerce Center        
3.14 Property       Diamond Bar        
3.15 Property       Atlantic Plaza        
3.16 Property       Ming Office Park        
3.17 Property       10th Street Commerce Center        
3.18 Property       Cityview Plaza        
3.19 Property       Garden Grove Town Center        
3.20 Property       30th Street Commerce Center        
3.21 Property       Mt. Vernon Commerce Center        
3.22 Property       Anaheim Stadium Industrial        
3.23 Property       25th Street Commerce Center        
3.24 Property       Fresno Airport        
4 Loan   SMF V Starwood Mortgage Capital LLC Westin Tysons Corner 0 120 120 360
5 Loan   MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio 117 120 117 0
5.01 Property       Henderson - Stephanie Place        
5.02 Property       Brookfield - Federal Road        
5.03 Property       Kingston - Sawkill Road        
5.04 Property       Lake Elsinore - Central Avenue        
5.05 Property       Doylestown - North Broad Street        
5.06 Property       Pennsauken - South Crescent Boulevard        
5.07 Property       New Paltz - South Putt Corners Road        
5.08 Property       Tyngsborough - Industrial Way        
5.09 Property       Hemet - South Sanderson        
5.10 Property       Bensalem - 1525 Bristol Pike        
5.11 Property       Eastpoint - Lakewood Avenue        
5.12 Property       Howell - Route 9 South        
5.13 Property       Lawrenceville - Hurricane Shoals Road        
5.14 Property       Lawnside - White Horse Pike        
5.15 Property       Phoenix - West Peoria        
5.16 Property       Mount Laurel - Ark Road        
5.17 Property       Burlington - Cadillac Road        
5.18 Property       Cherry Hill - Marlton Pike        
5.19 Property       Bensalem - Knights Road        
5.20 Property       Albuquerque - Ellison Road Northwest        
5.21 Property       Modesto - Crows Landing        
5.22 Property       Auburndale - US Highway 92 West        
5.23 Property       San Bernardino - West Club Center Drive        
5.24 Property       Memphis - Mount Moriah Terrace        
5.25 Property       Hesperia - Mariposa Road        
5.26 Property       Memphis - Covington Way        
5.27 Property       St. Louis - Halls Ferry Road        
5.28 Property       Killeen - Jasper Drive        
5.29 Property       Albuquerque - Airport Drive Northwest        
5.30 Property       Memphis - Gateway Drive        
5.31 Property       Victorville - Yates Road        
5.32 Property       Las Vegas - North Lamont Street        
5.33 Property       Columbus - East Main Street        
5.34 Property       Memphis - Raleigh-LaGrange        
5.35 Property       Memphis - 5675 Summer Avenue        
5.36 Property       Memphis - Madison Avenue        
6 Loan   CREFI Citi Real Estate Funding Inc. Red Building 118 120 118 0
7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons 60 60 60 0
8 Loan   SMF V Starwood Mortgage Capital LLC Oxford Exchange 10 120 118 360
9 Loan   CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking 120 120 120 0
10 Loan   MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center 0 120 119 300
11 Loan   MSMCH Morgan Stanley Bank, N.A. One Newark Center 33 120 117 360
12 Loan   CREFI Citi Real Estate Funding Inc. Braddock Metro Center 59 120 119 360
13 Loan   SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard 118 120 118 0
14 Loan   SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center 0 120 118 360
15 Loan   SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point 119 120 119 0
16 Loan   MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza 58 120 118 360
17 Loan   CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio 0 120 118 360
17.01 Property       Willows Hotel        
17.02 Property       Majestic Hotel        
17.03 Property       City Suites Hotel        
18 Loan   BANA Bank of America, N.A. Stor-All New Orleans Portfolio 120 120 120 0
18.01 Property       Stor-All Tchoupitoulas        
18.02 Property       Stor-All Gentilly Woods        
19 Loan   MSMCH Morgan Stanley Bank, N.A. Galleria Commons 0 120 119 360
20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage 119 120 119 0
21 Loan   SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park 0 120 120 300
22 Loan   CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South 35 120 119 360
23 Loan   BANA Bank of America, N.A. La Habra Towne Center 119 120 119 0
24 Loan   CREFI Citi Real Estate Funding Inc. Aventura Business Park 120 120 120 0
25 Loan   CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio 119 120 119 0
25.01 Property       185 North Morgan Retail        
25.02 Property       820 West Lake Retail        
25.03 Property       219 North Green Retail        
26 Loan   BANA Bank of America, N.A. Warwick Mall 55 120 115 360
27 Loan   CREFI Citi Real Estate Funding Inc. Courtyard Reno 0 60 59 360
28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen 22 60 58 360
29 Loan   CREFI Citi Real Estate Funding Inc. 50 Racetrack Road 119 120 119 0
30 Loan   BANA Bank of America, N.A. Residence Inn - West Orange, NJ 0 120 120 360
31 Loan   SMF V Starwood Mortgage Capital LLC Arapaho & Gessner 22 120 118 360
31.01 Property       Arapaho        
31.02 Property       Gessner        
32 Loan   MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington 0 120 120 360
33 Loan   CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking 36 120 120 360
34 Loan   CREFI Citi Real Estate Funding Inc. Two Harbor Point Square 57 120 117 360
35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio 0 120 119 180
36 Loan   SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio 23 120 119 360
36.01 Property       Cross Lakes Apartments        
36.02 Property       Giant Oaks Apartments        
37 Loan   BANA Bank of America, N.A. American Mini Storage Lake Forest 119 120 119 0
38 Loan   MSMCH Morgan Stanley Bank, N.A. Gale Industrial 120 120 120 0
39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison 34 120 118 360
40 Loan   MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center 0 120 118 360
41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments 35 120 119 360
42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza 57 120 117 360
43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village 119 120 119 0
44 Loan   SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building 58 120 118 360
45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue 119 120 119 0
46 Loan   CREFI Citi Real Estate Funding Inc. 452 West Broadway 120 120 120 0
47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds 59 120 119 360
48 Loan   SMF V Starwood Mortgage Capital LLC Gateway Business Center 11 120 119 360
49 Loan   BANA Bank of America, N.A. 108-110 West Broughton Street 119 120 119 0
50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio 118 120 118 0
50.01 Property       2106 Bennett Apartments        
50.02 Property       The Tribeca Apartments        
51 Loan   SMF V Starwood Mortgage Capital LLC Sherman Plaza 23 60 59 360
52 Loan   SMF V Starwood Mortgage Capital LLC Colonial Estates MHP 0 120 120 264

 

 Page 7 of 30

 

CGCMT 2018-B2 Premarketing Annex A                
                     
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Remaining Amortization Term (Mos.) Origination Date Due Date First Due Date Last IO Due Date
1 Loan   BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio 0 2/2/2018 1 4/1/2018 3/1/2028
1.01 Property       Extra Space Washington          
1.02 Property       Extra Space San Jose          
1.03 Property       Extra Space San Diego          
1.04 Property       Extra Space Panorama City          
1.05 Property       Extra Space Norwalk          
1.06 Property       Extra Space Miami East          
1.07 Property       Extra Space Miami West          
1.08 Property       Extra Space Palo Alto          
1.09 Property       Extra Space Covina          
1.10 Property       Extra Space Gaithersburg          
1.11 Property       Extra Space Philadelphia          
1.12 Property       Extra Space Westminster          
1.13 Property       Extra Space Newark          
1.14 Property       Extra Space Essex          
1.15 Property       Extra Space New Bedford          
1.16 Property       Extra Space Birmingham          
1.17 Property       Extra Space Haverhill          
1.18 Property       Extra Space Shrewsbury          
1.19 Property       Extra Space Dallas          
1.20 Property       Extra Space Enfield          
1.21 Property       Extra Space San Diego Miramar          
1.22 Property       Extra Space Shawnee          
1.23 Property       Extra Space Overland Park          
1.24 Property       Extra Space Tucson          
2 Loan   MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West 360 1/12/2018 1 3/1/2018 2/1/2021
2.01 Property       Park Place East          
2.02 Property       Park Place West          
3 Loan   CREFI Citi Real Estate Funding Inc. The SoCal Portfolio 360 2/6/2018 6 3/6/2018 2/6/2023
3.01 Property       Aliso Viejo Commerce Center          
3.02 Property       Transpark Commerce          
3.03 Property       Wimbledon          
3.04 Property       Palmdale Place          
3.05 Property       Sierra Gateway          
3.06 Property       Fresno Industrial Center          
3.07 Property       Upland Freeway          
3.08 Property       Commerce Corporate Center          
3.09 Property       Moreno Valley          
3.10 Property       Airport One Office Park          
3.11 Property       Colton Courtyard          
3.12 Property       The Abbey Center          
3.13 Property       Upland Commerce Center          
3.14 Property       Diamond Bar          
3.15 Property       Atlantic Plaza          
3.16 Property       Ming Office Park          
3.17 Property       10th Street Commerce Center          
3.18 Property       Cityview Plaza          
3.19 Property       Garden Grove Town Center          
3.20 Property       30th Street Commerce Center          
3.21 Property       Mt. Vernon Commerce Center          
3.22 Property       Anaheim Stadium Industrial          
3.23 Property       25th Street Commerce Center          
3.24 Property       Fresno Airport          
4 Loan   SMF V Starwood Mortgage Capital LLC Westin Tysons Corner 360 2/7/2018 6 4/6/2018  
5 Loan   MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio 0 11/30/2017 1 1/1/2018 12/1/2027
5.01 Property       Henderson - Stephanie Place          
5.02 Property       Brookfield - Federal Road          
5.03 Property       Kingston - Sawkill Road          
5.04 Property       Lake Elsinore - Central Avenue          
5.05 Property       Doylestown - North Broad Street          
5.06 Property       Pennsauken - South Crescent Boulevard          
5.07 Property       New Paltz - South Putt Corners Road          
5.08 Property       Tyngsborough - Industrial Way          
5.09 Property       Hemet - South Sanderson          
5.10 Property       Bensalem - 1525 Bristol Pike          
5.11 Property       Eastpoint - Lakewood Avenue          
5.12 Property       Howell - Route 9 South          
5.13 Property       Lawrenceville - Hurricane Shoals Road          
5.14 Property       Lawnside - White Horse Pike          
5.15 Property       Phoenix - West Peoria          
5.16 Property       Mount Laurel - Ark Road          
5.17 Property       Burlington - Cadillac Road          
5.18 Property       Cherry Hill - Marlton Pike          
5.19 Property       Bensalem - Knights Road          
5.20 Property       Albuquerque - Ellison Road Northwest          
5.21 Property       Modesto - Crows Landing          
5.22 Property       Auburndale - US Highway 92 West          
5.23 Property       San Bernardino - West Club Center Drive          
5.24 Property       Memphis - Mount Moriah Terrace          
5.25 Property       Hesperia - Mariposa Road          
5.26 Property       Memphis - Covington Way          
5.27 Property       St. Louis - Halls Ferry Road          
5.28 Property       Killeen - Jasper Drive          
5.29 Property       Albuquerque - Airport Drive Northwest          
5.30 Property       Memphis - Gateway Drive          
5.31 Property       Victorville - Yates Road          
5.32 Property       Las Vegas - North Lamont Street          
5.33 Property       Columbus - East Main Street          
5.34 Property       Memphis - Raleigh-LaGrange          
5.35 Property       Memphis - 5675 Summer Avenue          
5.36 Property       Memphis - Madison Avenue          
6 Loan   CREFI Citi Real Estate Funding Inc. Red Building 0 12/18/2017 6 2/6/2018 1/6/2028
7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons 0 2/15/2018 1 4/1/2018 3/1/2023
8 Loan   SMF V Starwood Mortgage Capital LLC Oxford Exchange 360 12/28/2017 6 2/6/2018 1/6/2019
9 Loan   CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking 0 2/5/2018 1 4/1/2018 3/1/2028
10 Loan   MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center 299 1/12/2018 1 3/1/2018  
11 Loan   MSMCH Morgan Stanley Bank, N.A. One Newark Center 360 11/30/2017 1 1/1/2018 12/1/2020
12 Loan   CREFI Citi Real Estate Funding Inc. Braddock Metro Center 360 1/19/2018 6 3/6/2018 2/6/2023
13 Loan   SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard 0 12/15/2017 6 2/6/2018 1/6/2028
14 Loan   SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center 358 12/8/2017 6 2/6/2018  
15 Loan   SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point 0 1/16/2018 4 3/4/2018 2/4/2028
16 Loan   MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza 360 12/11/2017 1 2/1/2018 1/1/2023
17 Loan   CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio 358 12/12/2017 6 2/6/2018  
17.01 Property       Willows Hotel          
17.02 Property       Majestic Hotel          
17.03 Property       City Suites Hotel          
18 Loan   BANA Bank of America, N.A. Stor-All New Orleans Portfolio 0 2/15/2018 1 4/1/2018 3/1/2028
18.01 Property       Stor-All Tchoupitoulas          
18.02 Property       Stor-All Gentilly Woods          
19 Loan   MSMCH Morgan Stanley Bank, N.A. Galleria Commons 359 1/30/2018 1 3/1/2018  
20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage 0 1/12/2018 1 3/1/2018 2/1/2028
21 Loan   SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park 300 2/12/2018 6 4/6/2018  
22 Loan   CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South 360 1/24/2018 6 3/6/2018 2/6/2021
23 Loan   BANA Bank of America, N.A. La Habra Towne Center 0 1/19/2018 1 3/1/2018 2/1/2028
24 Loan   CREFI Citi Real Estate Funding Inc. Aventura Business Park 0 2/9/2018 6 4/6/2018 3/6/2028
25 Loan   CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio 0 2/1/2018 6 3/6/2018 2/6/2028
25.01 Property       185 North Morgan Retail          
25.02 Property       820 West Lake Retail          
25.03 Property       219 North Green Retail          
26 Loan   BANA Bank of America, N.A. Warwick Mall 360 9/14/2017 1 11/1/2017 10/1/2022
27 Loan   CREFI Citi Real Estate Funding Inc. Courtyard Reno 359 2/5/2018 6 3/6/2018  
28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen 360 12/28/2017 1 2/1/2018 1/1/2020
29 Loan   CREFI Citi Real Estate Funding Inc. 50 Racetrack Road 0 1/19/2018 6 3/6/2018 2/6/2028
30 Loan   BANA Bank of America, N.A. Residence Inn - West Orange, NJ 360 2/6/2018 1 4/1/2018  
31 Loan   SMF V Starwood Mortgage Capital LLC Arapaho & Gessner 360 12/15/2017 6 2/6/2018 1/6/2020
31.01 Property       Arapaho          
31.02 Property       Gessner          
32 Loan   MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington 360 2/2/2018 1 4/1/2018  
33 Loan   CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking 360 2/8/2018 6 4/6/2018 3/6/2021
34 Loan   CREFI Citi Real Estate Funding Inc. Two Harbor Point Square 360 11/17/2017 6 1/6/2018 12/6/2022
35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio 179 1/22/2018 1 3/1/2018  
36 Loan   SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio 360 1/22/2018 6 3/6/2018 2/6/2020
36.01 Property       Cross Lakes Apartments          
36.02 Property       Giant Oaks Apartments          
37 Loan   BANA Bank of America, N.A. American Mini Storage Lake Forest 0 1/31/2018 1 3/1/2018 2/1/2028
38 Loan   MSMCH Morgan Stanley Bank, N.A. Gale Industrial 0 2/12/2018 1 4/1/2018 3/1/2028
39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison 360 12/21/2017 6 2/6/2018 1/6/2021
40 Loan   MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center 358 12/22/2017 1 2/1/2018  
41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments 360 1/25/2018 6 3/6/2018 2/6/2021
42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza 360 12/5/2017 6 1/6/2018 12/6/2022
43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village 0 1/19/2018 6 3/6/2018 2/6/2028
44 Loan   SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building 360 12/8/2017 6 2/6/2018 1/6/2023
45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue 0 1/12/2018 6 3/6/2018 2/6/2028
46 Loan   CREFI Citi Real Estate Funding Inc. 452 West Broadway 0 2/9/2018 6 4/6/2018 3/6/2028
47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds 360 2/2/2018 6 3/6/2018 2/6/2023
48 Loan   SMF V Starwood Mortgage Capital LLC Gateway Business Center 360 1/16/2018 6 3/6/2018 2/6/2019
49 Loan   BANA Bank of America, N.A. 108-110 West Broughton Street 0 1/22/2018 1 3/1/2018 2/1/2028
50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio 0 12/29/2017 1 2/1/2018 1/1/2028
50.01 Property       2106 Bennett Apartments          
50.02 Property       The Tribeca Apartments          
51 Loan   SMF V Starwood Mortgage Capital LLC Sherman Plaza 360 2/6/2018 6 3/6/2018 2/6/2020
52 Loan   SMF V Starwood Mortgage Capital LLC Colonial Estates MHP 264 2/12/2018 6 4/6/2018  

 

 Page 8 of 30

 

CGCMT 2018-B2 Premarketing Annex A                
                     
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name First P&I Due Date Maturity Date / ARD ARD
(Yes / No)		 Final Maturity Date Grace Period- Late Fee
1 Loan   BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio   3/1/2028 No   0
1.01 Property       Extra Space Washington          
1.02 Property       Extra Space San Jose          
1.03 Property       Extra Space San Diego          
1.04 Property       Extra Space Panorama City          
1.05 Property       Extra Space Norwalk          
1.06 Property       Extra Space Miami East          
1.07 Property       Extra Space Miami West          
1.08 Property       Extra Space Palo Alto          
1.09 Property       Extra Space Covina          
1.10 Property       Extra Space Gaithersburg          
1.11 Property       Extra Space Philadelphia          
1.12 Property       Extra Space Westminster          
1.13 Property       Extra Space Newark          
1.14 Property       Extra Space Essex          
1.15 Property       Extra Space New Bedford          
1.16 Property       Extra Space Birmingham          
1.17 Property       Extra Space Haverhill          
1.18 Property       Extra Space Shrewsbury          
1.19 Property       Extra Space Dallas          
1.20 Property       Extra Space Enfield          
1.21 Property       Extra Space San Diego Miramar          
1.22 Property       Extra Space Shawnee          
1.23 Property       Extra Space Overland Park          
1.24 Property       Extra Space Tucson          
2 Loan   MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West 3/1/2021 2/1/2028 No   0
2.01 Property       Park Place East          
2.02 Property       Park Place West          
3 Loan   CREFI Citi Real Estate Funding Inc. The SoCal Portfolio 3/6/2023 2/6/2028 No   0
3.01 Property       Aliso Viejo Commerce Center          
3.02 Property       Transpark Commerce          
3.03 Property       Wimbledon          
3.04 Property       Palmdale Place          
3.05 Property       Sierra Gateway          
3.06 Property       Fresno Industrial Center          
3.07 Property       Upland Freeway          
3.08 Property       Commerce Corporate Center          
3.09 Property       Moreno Valley          
3.10 Property       Airport One Office Park          
3.11 Property       Colton Courtyard          
3.12 Property       The Abbey Center          
3.13 Property       Upland Commerce Center          
3.14 Property       Diamond Bar          
3.15 Property       Atlantic Plaza          
3.16 Property       Ming Office Park          
3.17 Property       10th Street Commerce Center          
3.18 Property       Cityview Plaza          
3.19 Property       Garden Grove Town Center          
3.20 Property       30th Street Commerce Center          
3.21 Property       Mt. Vernon Commerce Center          
3.22 Property       Anaheim Stadium Industrial          
3.23 Property       25th Street Commerce Center          
3.24 Property       Fresno Airport          
4 Loan   SMF V Starwood Mortgage Capital LLC Westin Tysons Corner 4/6/2018 3/6/2028 No   0
5 Loan   MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio   12/1/2027 No   0
5.01 Property       Henderson - Stephanie Place          
5.02 Property       Brookfield - Federal Road          
5.03 Property       Kingston - Sawkill Road          
5.04 Property       Lake Elsinore - Central Avenue          
5.05 Property       Doylestown - North Broad Street          
5.06 Property       Pennsauken - South Crescent Boulevard          
5.07 Property       New Paltz - South Putt Corners Road          
5.08 Property       Tyngsborough - Industrial Way          
5.09 Property       Hemet - South Sanderson          
5.10 Property       Bensalem - 1525 Bristol Pike          
5.11 Property       Eastpoint - Lakewood Avenue          
5.12 Property       Howell - Route 9 South          
5.13 Property       Lawrenceville - Hurricane Shoals Road          
5.14 Property       Lawnside - White Horse Pike          
5.15 Property       Phoenix - West Peoria          
5.16 Property       Mount Laurel - Ark Road          
5.17 Property       Burlington - Cadillac Road          
5.18 Property       Cherry Hill - Marlton Pike          
5.19 Property       Bensalem - Knights Road          
5.20 Property       Albuquerque - Ellison Road Northwest          
5.21 Property       Modesto - Crows Landing          
5.22 Property       Auburndale - US Highway 92 West          
5.23 Property       San Bernardino - West Club Center Drive          
5.24 Property       Memphis - Mount Moriah Terrace          
5.25 Property       Hesperia - Mariposa Road          
5.26 Property       Memphis - Covington Way          
5.27 Property       St. Louis - Halls Ferry Road          
5.28 Property       Killeen - Jasper Drive          
5.29 Property       Albuquerque - Airport Drive Northwest          
5.30 Property       Memphis - Gateway Drive          
5.31 Property       Victorville - Yates Road          
5.32 Property       Las Vegas - North Lamont Street          
5.33 Property       Columbus - East Main Street          
5.34 Property       Memphis - Raleigh-LaGrange          
5.35 Property       Memphis - 5675 Summer Avenue          
5.36 Property       Memphis - Madison Avenue          
6 Loan   CREFI Citi Real Estate Funding Inc. Red Building   1/6/2028 No   0
7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons   3/1/2023 No   0
8 Loan   SMF V Starwood Mortgage Capital LLC Oxford Exchange 2/6/2019 1/6/2028 No   0
9 Loan   CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking   3/1/2028 No   0
10 Loan   MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center 3/1/2018 2/1/2028 No   0
11 Loan   MSMCH Morgan Stanley Bank, N.A. One Newark Center 1/1/2021 12/1/2027 No   0
12 Loan   CREFI Citi Real Estate Funding Inc. Braddock Metro Center 3/6/2023 2/6/2028 No   0
13 Loan   SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard   1/6/2028 No   0
14 Loan   SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center 2/6/2018 1/6/2028 No   0
15 Loan   SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point   2/6/2028 No   2
16 Loan   MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza 2/1/2023 1/1/2028 No   5
17 Loan   CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio 2/6/2018 1/6/2028 No   0
17.01 Property       Willows Hotel          
17.02 Property       Majestic Hotel          
17.03 Property       City Suites Hotel          
18 Loan   BANA Bank of America, N.A. Stor-All New Orleans Portfolio   3/1/2028 No   0
18.01 Property       Stor-All Tchoupitoulas          
18.02 Property       Stor-All Gentilly Woods          
19 Loan   MSMCH Morgan Stanley Bank, N.A. Galleria Commons 3/1/2018 2/1/2028 No   5
20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage   2/1/2028 No   4
21 Loan   SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park 4/6/2018 3/6/2028 No   0
22 Loan   CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South 3/6/2021 2/6/2028 No   0
23 Loan   BANA Bank of America, N.A. La Habra Towne Center   2/1/2028 No   5
24 Loan   CREFI Citi Real Estate Funding Inc. Aventura Business Park   3/6/2028 No   0
25 Loan   CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio   2/6/2028 No   0
25.01 Property       185 North Morgan Retail          
25.02 Property       820 West Lake Retail          
25.03 Property       219 North Green Retail          
26 Loan   BANA Bank of America, N.A. Warwick Mall 11/1/2022 10/1/2027 No   0
27 Loan   CREFI Citi Real Estate Funding Inc. Courtyard Reno 3/6/2018 2/6/2023 No   0
28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen 2/1/2020 1/1/2023 No   0
29 Loan   CREFI Citi Real Estate Funding Inc. 50 Racetrack Road   2/6/2028 No   0
30 Loan   BANA Bank of America, N.A. Residence Inn - West Orange, NJ 4/1/2018 3/1/2028 No   5
31 Loan   SMF V Starwood Mortgage Capital LLC Arapaho & Gessner 2/6/2020 1/6/2028 No   0
31.01 Property       Arapaho          
31.02 Property       Gessner          
32 Loan   MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington 4/1/2018 3/1/2028 No   0
33 Loan   CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking 4/6/2021 3/6/2028 No   0
34 Loan   CREFI Citi Real Estate Funding Inc. Two Harbor Point Square 1/6/2023 12/6/2027 No   0
35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio 3/1/2018 2/1/2028 No   5
36 Loan   SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio 3/6/2020 2/6/2028 No   0
36.01 Property       Cross Lakes Apartments          
36.02 Property       Giant Oaks Apartments          
37 Loan   BANA Bank of America, N.A. American Mini Storage Lake Forest   2/1/2028 No   5
38 Loan   MSMCH Morgan Stanley Bank, N.A. Gale Industrial   3/1/2028 No   5
39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison 2/6/2021 1/6/2028 No   0
40 Loan   MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center 2/1/2018 1/1/2028 No   5
41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments 3/6/2021 2/6/2028 No   0
42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza 1/6/2023 12/6/2027 No   0
43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village   2/6/2028 No   0
44 Loan   SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building 2/6/2023 1/6/2028 No   0
45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue   2/6/2028 No   0
46 Loan   CREFI Citi Real Estate Funding Inc. 452 West Broadway   3/6/2028 No   0
47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds 3/6/2023 2/6/2028 No   0
48 Loan   SMF V Starwood Mortgage Capital LLC Gateway Business Center 3/6/2019 2/6/2028 No   0
49 Loan   BANA Bank of America, N.A. 108-110 West Broughton Street   2/1/2028 No   5
50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio   1/1/2028 No   5
50.01 Property       2106 Bennett Apartments          
50.02 Property       The Tribeca Apartments          
51 Loan   SMF V Starwood Mortgage Capital LLC Sherman Plaza 3/6/2020 2/6/2023 No   0
52 Loan   SMF V Starwood Mortgage Capital LLC Colonial Estates MHP 4/6/2018 3/6/2028 No   0

 

 Page 9 of 30

 

CGCMT 2018-B2 Premarketing Annex A                
                     
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Grace Period- Default Prepayment Provision (3) 2014 EGI ($) 2014 Expenses ($) 2014 NOI ($)
1 Loan   BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio 4 Lockout/24_Defeasance/89_0%/7 24,624,317 8,380,232 16,244,085
1.01 Property       Extra Space Washington     3,554,171 1,047,315 2,506,856
1.02 Property       Extra Space San Jose     1,535,947 421,174 1,114,773
1.03 Property       Extra Space San Diego     1,445,671 459,929 985,742
1.04 Property       Extra Space Panorama City     1,338,503 467,558 870,945
1.05 Property       Extra Space Norwalk     1,178,313 391,492 786,821
1.06 Property       Extra Space Miami East     1,239,272 381,587 857,685
1.07 Property       Extra Space Miami West     1,257,872 395,183 862,689
1.08 Property       Extra Space Palo Alto     1,074,777 366,118 708,659
1.09 Property       Extra Space Covina     1,069,200 351,888 717,312
1.10 Property       Extra Space Gaithersburg     1,048,667 334,079 714,588
1.11 Property       Extra Space Philadelphia     974,293 367,202 607,091
1.12 Property       Extra Space Westminster     945,467 348,776 596,691
1.13 Property       Extra Space Newark     966,088 305,288 660,800
1.14 Property       Extra Space Essex     897,023 277,276 619,747
1.15 Property       Extra Space New Bedford     711,141 294,247 416,894
1.16 Property       Extra Space Birmingham     704,366 235,077 469,289
1.17 Property       Extra Space Haverhill     828,658 344,049 484,609
1.18 Property       Extra Space Shrewsbury     756,278 260,301 495,977
1.19 Property       Extra Space Dallas     533,605 227,967 305,638
1.20 Property       Extra Space Enfield     627,471 273,350 354,121
1.21 Property       Extra Space San Diego Miramar     549,167 226,158 323,009
1.22 Property       Extra Space Shawnee     478,882 226,403 252,479
1.23 Property       Extra Space Overland Park     515,240 205,722 309,518
1.24 Property       Extra Space Tucson     394,245 172,093 222,152
2 Loan   MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West 5 Lockout/25_Defeasance/91_0%/4 8,425,695 4,229,037 4,196,658
2.01 Property       Park Place East     4,773,108 2,319,852 2,453,256
2.02 Property       Park Place West     3,652,587 1,909,185 1,743,401
3 Loan   CREFI Citi Real Estate Funding Inc. The SoCal Portfolio 0 Lockout/25_Defeasance/89_0%/6 26,227,815 10,967,492 15,260,323
3.01 Property       Aliso Viejo Commerce Center     1,775,902 448,243 1,327,659
3.02 Property       Transpark Commerce     1,259,948 1,049,324 210,624
3.03 Property       Wimbledon     2,115,104 456,151 1,658,953
3.04 Property       Palmdale Place     1,095,623 490,747 604,876
3.05 Property       Sierra Gateway     1,977,132 795,899 1,181,233
3.06 Property       Fresno Industrial Center     783,280 239,003 544,277
3.07 Property       Upland Freeway     1,408,759 413,832 994,927
3.08 Property       Commerce Corporate Center     792,637 451,566 341,071
3.09 Property       Moreno Valley     1,224,792 428,403 796,389
3.10 Property       Airport One Office Park     1,459,457 293,747 1,165,710
3.11 Property       Colton Courtyard     1,119,048 400,365 718,683
3.12 Property       The Abbey Center     1,117,633 589,620 528,013
3.13 Property       Upland Commerce Center     619,257 234,269 384,988
3.14 Property       Diamond Bar     408,790 110,863 297,927
3.15 Property       Atlantic Plaza     596,862 117,607 479,255
3.16 Property       Ming Office Park     2,408,491 1,030,485 1,378,006
3.17 Property       10th Street Commerce Center     1,336,702 539,522 797,180
3.18 Property       Cityview Plaza     2,120,978 1,539,233 581,745
3.19 Property       Garden Grove Town Center     311,935 53,283 258,652
3.20 Property       30th Street Commerce Center     405,535 143,104 262,431
3.21 Property       Mt. Vernon Commerce Center     174,098 134,114 39,984
3.22 Property       Anaheim Stadium Industrial     879,766 661,463 218,303
3.23 Property       25th Street Commerce Center     362,736 87,040 275,696
3.24 Property       Fresno Airport     473,350 259,610 213,741
4 Loan   SMF V Starwood Mortgage Capital LLC Westin Tysons Corner 0 Lockout/24_Defeasance or YM1%/91_0%/5 17,396,770 12,632,506 4,764,263
5 Loan   MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio 5 Lockout/27_Defeasance/86_0%/7 22,639,275 9,853,788 12,785,487
5.01 Property       Henderson - Stephanie Place     1,260,178 358,742 901,437
5.02 Property       Brookfield - Federal Road     1,052,394 349,107 703,287
5.03 Property       Kingston - Sawkill Road     1,094,333 474,764 619,569
5.04 Property       Lake Elsinore - Central Avenue     756,637 289,518 467,119
5.05 Property       Doylestown - North Broad Street     844,978 298,456 546,521
5.06 Property       Pennsauken - South Crescent Boulevard     933,743 350,924 582,819
5.07 Property       New Paltz - South Putt Corners Road     985,111 434,077 551,034
5.08 Property       Tyngsborough - Industrial Way     821,573 272,190 549,383
5.09 Property       Hemet - South Sanderson     753,421 325,764 427,657
5.10 Property       Bensalem - 1525 Bristol Pike     840,068 368,006 472,062
5.11 Property       Eastpoint - Lakewood Avenue     906,616 328,510 578,106
5.12 Property       Howell - Route 9 South     794,008 332,784 461,224
5.13 Property       Lawrenceville - Hurricane Shoals Road     606,283 279,457 326,826
5.14 Property       Lawnside - White Horse Pike     825,080 379,209 445,870
5.15 Property       Phoenix - West Peoria     614,056 248,600 365,455
5.16 Property       Mount Laurel - Ark Road     630,033 258,349 371,684
5.17 Property       Burlington - Cadillac Road     664,024 365,530 298,494
5.18 Property       Cherry Hill - Marlton Pike     642,600 334,203 308,397
5.19 Property       Bensalem - Knights Road     626,384 281,614 344,770
5.20 Property       Albuquerque - Ellison Road Northwest     556,718 207,306 349,412
5.21 Property       Modesto - Crows Landing     452,374 210,426 241,948
5.22 Property       Auburndale - US Highway 92 West     399,722 187,581 212,142
5.23 Property       San Bernardino - West Club Center Drive     431,914 189,034 242,881
5.24 Property       Memphis - Mount Moriah Terrace     601,133 266,275 334,858
5.25 Property       Hesperia - Mariposa Road     390,092 215,339 174,753
5.26 Property       Memphis - Covington Way     551,060 265,868 285,192
5.27 Property       St. Louis - Halls Ferry Road     552,468 265,665 286,803
5.28 Property       Killeen - Jasper Drive     469,155 250,567 218,589
5.29 Property       Albuquerque - Airport Drive Northwest     347,255 165,006 182,249
5.30 Property       Memphis - Gateway Drive     401,944 193,583 208,360
5.31 Property       Victorville - Yates Road     291,715 178,150 113,565
5.32 Property       Las Vegas - North Lamont Street     300,045 183,534 116,510
5.33 Property       Columbus - East Main Street     303,051 183,548 119,502
5.34 Property       Memphis - Raleigh-LaGrange     295,422 184,868 110,554
5.35 Property       Memphis - 5675 Summer Avenue     341,556 202,958 138,598
5.36 Property       Memphis - Madison Avenue     302,131 174,273 127,857
6 Loan   CREFI Citi Real Estate Funding Inc. Red Building 0 Lockout/26_Defeasance/88_0%/6 N/A N/A N/A
7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons 5 Lockout/24_Defeasance/32_0%/4 7,323,720 3,208,899 4,114,821
8 Loan   SMF V Starwood Mortgage Capital LLC Oxford Exchange 0 Lockout/26_Defeasance/90_0%/4 N/A N/A N/A
9 Loan   CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking 0 Lockout/24_Defeasance/89_0%/7 4,469,657 2,457,996 2,011,661
10 Loan   MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center 5 Lockout/25_Defeasance/91_0%/4 N/A N/A N/A
11 Loan   MSMCH Morgan Stanley Bank, N.A. One Newark Center 5 Lockout/27_Defeasance/89_0%/4 13,776,482 6,835,308 6,941,174
12 Loan   CREFI Citi Real Estate Funding Inc. Braddock Metro Center 0 Lockout/25_Defeasance or YM1%/91_0%/4 9,207,736 3,280,521 5,927,215
13 Loan   SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard 0 Lockout/26_YM1%/91_0%/3 N/A N/A N/A
14 Loan   SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center 0 Lockout/6_YM1%/109_0%/5 2,847,830 1,203,974 1,643,856
15 Loan   SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point 2 Lockout/25_Defeasance/89_0%/6 N/A N/A N/A
16 Loan   MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza 5 Lockout/26_Defeasance/87_0%/7 4,630,088 2,169,458 2,460,630
17 Loan   CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio 0 Lockout/26_Defeasance/90_0%/4 6,700,265 4,277,803 2,422,462
17.01 Property       Willows Hotel     2,227,683 1,406,355 821,328
17.02 Property       Majestic Hotel     2,305,093 1,482,937 822,156
17.03 Property       City Suites Hotel     2,167,489 1,388,511 778,978
18 Loan   BANA Bank of America, N.A. Stor-All New Orleans Portfolio 5 Lockout/24_Defeasance/92_0%/4 2,644,043 883,244 1,760,799
18.01 Property       Stor-All Tchoupitoulas     1,444,987 449,668 995,319
18.02 Property       Stor-All Gentilly Woods     1,199,056 433,576 765,480
19 Loan   MSMCH Morgan Stanley Bank, N.A. Galleria Commons 5 Lockout/25_Defeasance/91_0%/4 2,957,595 559,654 2,397,941
20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage 0 Lockout/25_Defeasance/91_0%/4 1,692,361 576,782 1,115,579
21 Loan   SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park 0 Lockout/24_Defeasance/92_0%/4 4,999,797 1,823,857 3,175,940
22 Loan   CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South 0 Lockout/25_Defeasance/91_0%/4 3,484,540 2,000,334 1,484,206
23 Loan   BANA Bank of America, N.A. La Habra Towne Center 4 Lockout/25_Defeasance/90_0%/5 N/A N/A N/A
24 Loan   CREFI Citi Real Estate Funding Inc. Aventura Business Park 0 Lockout/24_Defeasance/92_0%/4 1,941,292 778,829 1,162,463
25 Loan   CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio 0 Lockout/25_Defeasance/89_0%/6 N/A N/A N/A
25.01 Property       185 North Morgan Retail     N/A N/A N/A
25.02 Property       820 West Lake Retail     N/A N/A N/A
25.03 Property       219 North Green Retail     N/A N/A N/A
26 Loan   BANA Bank of America, N.A. Warwick Mall 4 Lockout/29_Defeasance/86_0%/5 15,959,180 6,841,554 9,117,626
27 Loan   CREFI Citi Real Estate Funding Inc. Courtyard Reno 0 Lockout/25_Defeasance/28_0%/7 4,188,857 2,303,604 1,885,253
28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen 5 Lockout/26_Defeasance/30_0%/4 2,616,431 837,137 1,779,294
29 Loan   CREFI Citi Real Estate Funding Inc. 50 Racetrack Road 0 Lockout/25_Defeasance/91_0%/4 N/A N/A N/A
30 Loan   BANA Bank of America, N.A. Residence Inn - West Orange, NJ 4 Lockout/24_Defeasance/92_0%/4 7,173,559 4,862,618 2,310,941
31 Loan   SMF V Starwood Mortgage Capital LLC Arapaho & Gessner 0 Lockout/26_Defeasance/90_0%/4 N/A N/A N/A
31.01 Property       Arapaho     N/A N/A N/A
31.02 Property       Gessner     N/A N/A N/A
32 Loan   MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington 5 Lockout/24_Defeasance/91_0%/5 6,434,782 4,789,310 1,645,472
33 Loan   CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking 0 Lockout/24_Defeasance/92_0%/4 N/A N/A N/A
34 Loan   CREFI Citi Real Estate Funding Inc. Two Harbor Point Square 0 YM1%/27_Defeasance or YM1%/87_0%/6 N/A N/A N/A
35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio 5 Lockout/25_Defeasance/91_0%/4 N/A N/A N/A
36 Loan   SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio 0 Lockout/25_Defeasance/91_0%/4 N/A N/A N/A
36.01 Property       Cross Lakes Apartments     N/A N/A N/A
36.02 Property       Giant Oaks Apartments     N/A N/A N/A
37 Loan   BANA Bank of America, N.A. American Mini Storage Lake Forest 4 Lockout/25_Defeasance/90_0%/5 973,617 306,752 666,865
38 Loan   MSMCH Morgan Stanley Bank, N.A. Gale Industrial 5 Lockout/23_YM1%/93_0%/4 1,108,321 407,142 701,179
39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison 0 Lockout/26_Defeasance/90_0%/4 1,389,942 781,825 608,117
40 Loan   MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center 5 Lockout/26_Defeasance/90_0%/4 N/A N/A N/A
41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments 0 Lockout/25_Defeasance/90_0%/5 1,597,936 857,514 740,422
42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza 0 Lockout/27_Defeasance/88_0%/5 719,346 93,657 625,689
43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village 0 Lockout/25_Defeasance or YM1%/90_0%/5 683,399 228,403 454,996
44 Loan   SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building 0 Lockout/6_YM1%/109_0%/5 N/A N/A N/A
45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue 0 Lockout/25_Defeasance/89_0%/6 639,097 19,173 619,924
46 Loan   CREFI Citi Real Estate Funding Inc. 452 West Broadway 0 Lockout/24_Defeasance/91_0%/5 N/A N/A N/A
47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds 0 Lockout/25_Defeasance/91_0%/4 296,321 11,061 285,260
48 Loan   SMF V Starwood Mortgage Capital LLC Gateway Business Center 0 Lockout/25_Defeasance/91_0%/4 N/A N/A N/A
49 Loan   BANA Bank of America, N.A. 108-110 West Broughton Street 4 Lockout/25_Defeasance/91_0%/4 N/A N/A N/A
50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio 4 Lockout/26_Defeasance/89_0%/5 N/A N/A N/A
50.01 Property       2106 Bennett Apartments     N/A N/A N/A
50.02 Property       The Tribeca Apartments     N/A N/A N/A
51 Loan   SMF V Starwood Mortgage Capital LLC Sherman Plaza 0 Lockout/25_Defeasance/31_0%/4 428,719 183,308 245,411
52 Loan   SMF V Starwood Mortgage Capital LLC Colonial Estates MHP 0 Lockout/12_YM1%/104_0%/4 N/A N/A N/A

 

 Page 10 of 30

 

CGCMT 2018-B2 Premarketing Annex A                
                     
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name 2015 EGI ($) 2015 Expenses ($) 2015 NOI ($) 2016 EGI ($) 2016 Expenses ($)
1 Loan   BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio 26,165,955 8,583,643 17,582,312 27,769,303 8,591,017
1.01 Property       Extra Space Washington 3,637,437 1,089,510 2,547,927 3,765,928 1,123,512
1.02 Property       Extra Space San Jose 1,655,129 430,349 1,224,780 1,737,437 454,576
1.03 Property       Extra Space San Diego 1,574,844 472,544 1,102,300 1,727,185 454,318
1.04 Property       Extra Space Panorama City 1,457,730 484,844 972,886 1,552,755 463,806
1.05 Property       Extra Space Norwalk 1,295,798 403,111 892,687 1,481,976 410,551
1.06 Property       Extra Space Miami East 1,342,555 383,836 958,719 1,422,485 378,282
1.07 Property       Extra Space Miami West 1,345,434 371,620 973,814 1,425,910 399,904
1.08 Property       Extra Space Palo Alto 1,163,476 382,189 781,287 1,261,162 390,026
1.09 Property       Extra Space Covina 1,131,318 358,738 772,580 1,224,409 349,555
1.10 Property       Extra Space Gaithersburg 1,095,937 344,662 751,275 1,156,363 339,781
1.11 Property       Extra Space Philadelphia 1,012,440 328,931 683,509 1,035,620 305,365
1.12 Property       Extra Space Westminster 1,033,623 358,187 675,436 1,148,721 354,200
1.13 Property       Extra Space Newark 931,496 294,698 636,798 923,823 282,470
1.14 Property       Extra Space Essex 930,999 283,253 647,746 963,825 306,309
1.15 Property       Extra Space New Bedford 783,013 322,148 460,865 869,182 321,660
1.16 Property       Extra Space Birmingham 770,482 246,086 524,396 827,485 246,126
1.17 Property       Extra Space Haverhill 860,126 330,778 529,348 898,065 329,069
1.18 Property       Extra Space Shrewsbury 824,396 285,013 539,383 830,735 271,742
1.19 Property       Extra Space Dallas 611,753 218,182 393,571 659,556 224,881
1.20 Property       Extra Space Enfield 644,450 287,099 357,351 684,025 278,658
1.21 Property       Extra Space San Diego Miramar 593,592 241,525 352,067 656,386 234,644
1.22 Property       Extra Space Shawnee 526,952 225,396 301,556 559,390 245,719
1.23 Property       Extra Space Overland Park 539,589 231,419 308,170 536,422 228,822
1.24 Property       Extra Space Tucson 403,386 209,525 193,861 420,458 197,041
2 Loan   MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West 9,016,522 4,335,363 4,681,159 9,898,117 4,658,273
2.01 Property       Park Place East 4,772,343 2,304,031 2,468,312 5,305,961 2,505,425
2.02 Property       Park Place West 4,244,179 2,031,332 2,212,847 4,592,156 2,152,848
3 Loan   CREFI Citi Real Estate Funding Inc. The SoCal Portfolio 28,601,263 11,097,950 17,503,313 30,439,450 11,369,925
3.01 Property       Aliso Viejo Commerce Center 2,127,327 492,572 1,634,755 2,490,455 510,585
3.02 Property       Transpark Commerce 1,990,150 1,160,112 830,039 2,128,832 1,143,929
3.03 Property       Wimbledon 2,053,299 456,756 1,596,543 2,222,338 458,772
3.04 Property       Palmdale Place 1,300,312 395,935 904,377 1,375,260 473,786
3.05 Property       Sierra Gateway 1,924,473 736,684 1,187,789 2,037,192 822,187
3.06 Property       Fresno Industrial Center 830,259 247,333 582,926 1,242,948 283,395
3.07 Property       Upland Freeway 1,546,844 435,164 1,111,680 1,726,150 468,446
3.08 Property       Commerce Corporate Center 846,095 389,793 456,302 807,770 436,712
3.09 Property       Moreno Valley 1,381,818 442,957 938,861 1,440,971 450,920
3.10 Property       Airport One Office Park 1,492,640 354,919 1,137,721 1,357,746 347,144
3.11 Property       Colton Courtyard 933,371 413,811 519,560 1,043,636 423,883
3.12 Property       The Abbey Center 1,186,133 581,918 604,215 1,238,617 585,276
3.13 Property       Upland Commerce Center 729,243 223,764 505,479 756,277 233,290
3.14 Property       Diamond Bar 617,608 117,787 499,821 684,401 113,730
3.15 Property       Atlantic Plaza 599,363 120,846 478,517 631,999 131,315
3.16 Property       Ming Office Park 2,351,764 996,639 1,355,125 2,386,820 960,318
3.17 Property       10th Street Commerce Center 1,323,754 478,444 845,310 1,173,763 427,853
3.18 Property       Cityview Plaza 2,503,879 1,663,111 840,768 2,768,146 1,673,222
3.19 Property       Garden Grove Town Center 334,699 48,759 285,940 330,385 62,505
3.20 Property       30th Street Commerce Center 407,527 123,206 284,321 326,969 142,971
3.21 Property       Mt. Vernon Commerce Center 270,045 140,619 129,426 297,736 126,448
3.22 Property       Anaheim Stadium Industrial 1,029,048 697,145 331,903 1,143,895 708,558
3.23 Property       25th Street Commerce Center 348,762 75,579 273,183 338,358 83,857
3.24 Property       Fresno Airport 472,850 304,097 168,754 488,786 300,824
4 Loan   SMF V Starwood Mortgage Capital LLC Westin Tysons Corner 17,598,552 12,595,176 5,003,376 18,522,647 13,199,503
5 Loan   MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio 24,800,992 10,151,952 14,649,039 26,391,121 10,291,797
5.01 Property       Henderson - Stephanie Place 1,385,092 360,506 1,024,586 1,433,079 358,688
5.02 Property       Brookfield - Federal Road 1,152,117 357,181 794,936 1,184,613 349,360
5.03 Property       Kingston - Sawkill Road 1,177,081 505,775 671,305 1,219,370 483,183
5.04 Property       Lake Elsinore - Central Avenue 872,052 277,739 594,313 944,254 272,278
5.05 Property       Doylestown - North Broad Street 916,733 307,580 609,153 975,709 299,209
5.06 Property       Pennsauken - South Crescent Boulevard 999,620 415,616 584,004 1,073,110 412,583
5.07 Property       New Paltz - South Putt Corners Road 1,025,126 414,519 610,607 1,095,879 432,354
5.08 Property       Tyngsborough - Industrial Way 896,326 283,511 612,815 950,508 275,222
5.09 Property       Hemet - South Sanderson 834,964 308,987 525,977 932,948 319,062
5.10 Property       Bensalem - 1525 Bristol Pike 918,336 393,172 525,164 985,697 387,403
5.11 Property       Eastpoint - Lakewood Avenue 973,154 380,078 593,076 1,065,971 383,437
5.12 Property       Howell - Route 9 South 872,027 342,843 529,184 920,521 366,100
5.13 Property       Lawrenceville - Hurricane Shoals Road 790,710 318,176 472,534 862,223 328,094
5.14 Property       Lawnside - White Horse Pike 877,335 389,465 487,870 934,697 382,629
5.15 Property       Phoenix - West Peoria 653,460 249,146 404,314 729,884 264,966
5.16 Property       Mount Laurel - Ark Road 675,793 271,821 403,971 696,676 266,746
5.17 Property       Burlington - Cadillac Road 719,128 360,984 358,144 767,345 344,476
5.18 Property       Cherry Hill - Marlton Pike 686,882 327,399 359,483 732,610 317,677
5.19 Property       Bensalem - Knights Road 679,391 287,624 391,768 709,097 289,639
5.20 Property       Albuquerque - Ellison Road Northwest 591,228 205,853 385,374 591,633 206,488
5.21 Property       Modesto - Crows Landing 513,870 210,154 303,716 572,720 228,972
5.22 Property       Auburndale - US Highway 92 West 499,756 201,553 298,202 560,716 215,158
5.23 Property       San Bernardino - West Club Center Drive 481,813 203,841 277,972 538,025 207,025
5.24 Property       Memphis - Mount Moriah Terrace 621,378 302,250 319,128 619,823 284,688
5.25 Property       Hesperia - Mariposa Road 466,674 213,071 253,604 525,988 227,639
5.26 Property       Memphis - Covington Way 600,080 254,668 345,413 616,268 288,988
5.27 Property       St. Louis - Halls Ferry Road 590,404 312,148 278,256 602,737 313,272
5.28 Property       Killeen - Jasper Drive 534,062 243,159 290,903 588,902 267,757
5.29 Property       Albuquerque - Airport Drive Northwest 387,375 175,756 211,619 419,682 182,029
5.30 Property       Memphis - Gateway Drive 417,350 194,862 222,488 415,466 199,432
5.31 Property       Victorville - Yates Road 355,424 182,307 173,116 403,537 207,479
5.32 Property       Las Vegas - North Lamont Street 319,404 173,198 146,206 347,430 175,315
5.33 Property       Columbus - East Main Street 334,482 184,487 149,995 350,379 183,796
5.34 Property       Memphis - Raleigh-LaGrange 313,721 169,564 144,158 335,472 196,407
5.35 Property       Memphis - 5675 Summer Avenue 364,533 204,286 160,247 376,513 198,481
5.36 Property       Memphis - Madison Avenue 304,110 168,671 135,439 311,639 175,766
6 Loan   CREFI Citi Real Estate Funding Inc. Red Building 564,980 4,023,138 (3,458,158) 4,409,802 4,266,665
7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons 7,244,204 2,975,700 4,268,505 7,129,542 3,120,192
8 Loan   SMF V Starwood Mortgage Capital LLC Oxford Exchange 4,647,955 809,093 3,838,862 4,758,067 793,212
9 Loan   CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking 4,936,547 2,624,141 2,312,407 5,295,839 2,718,477
10 Loan   MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center N/A N/A N/A N/A N/A
11 Loan   MSMCH Morgan Stanley Bank, N.A. One Newark Center 13,933,658 7,541,972 6,391,686 14,183,978 7,522,493
12 Loan   CREFI Citi Real Estate Funding Inc. Braddock Metro Center 10,073,030 3,295,063 6,777,967 10,583,492 3,281,792
13 Loan   SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard 5,826,252 1,505,686 4,320,566 6,086,114 1,451,217
14 Loan   SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center 3,346,560 1,216,051 2,130,509 3,454,513 1,499,848
15 Loan   SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point N/A N/A N/A 18,065,142 11,704,654
16 Loan   MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza 4,757,166 1,643,817 3,113,349 4,457,557 1,969,115
17 Loan   CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio 7,259,521 4,653,702 2,605,819 7,299,295 4,504,931
17.01 Property       Willows Hotel 2,434,366 1,538,616 895,750 2,509,023 1,489,058
17.02 Property       Majestic Hotel 2,530,113 1,628,072 902,041 2,574,956 1,590,426
17.03 Property       City Suites Hotel 2,295,042 1,487,014 808,028 2,215,316 1,425,447
18 Loan   BANA Bank of America, N.A. Stor-All New Orleans Portfolio 2,878,251 935,162 1,943,089 3,037,362 949,812
18.01 Property       Stor-All Tchoupitoulas 1,562,726 482,042 1,080,684 1,748,327 491,482
18.02 Property       Stor-All Gentilly Woods 1,315,525 453,120 862,405 1,289,035 458,330
19 Loan   MSMCH Morgan Stanley Bank, N.A. Galleria Commons 3,144,624 565,290 2,579,334 3,432,829 589,740
20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage 2,089,699 600,929 1,488,770 2,328,270 634,315
21 Loan   SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park N/A N/A N/A N/A N/A
22 Loan   CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South 4,703,682 2,045,395 2,658,286 4,194,596 1,921,305
23 Loan   BANA Bank of America, N.A. La Habra Towne Center 18,009 7,043 10,966 288,997 327,237
24 Loan   CREFI Citi Real Estate Funding Inc. Aventura Business Park 2,200,485 915,739 1,284,746 2,316,313 786,717
25 Loan   CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio N/A N/A N/A N/A N/A
25.01 Property       185 North Morgan Retail N/A N/A N/A N/A N/A
25.02 Property       820 West Lake Retail N/A N/A N/A N/A N/A
25.03 Property       219 North Green Retail N/A N/A N/A N/A N/A
26 Loan   BANA Bank of America, N.A. Warwick Mall 16,273,009 6,932,726 9,340,283 17,332,261 7,023,306
27 Loan   CREFI Citi Real Estate Funding Inc. Courtyard Reno 4,609,509 2,440,683 2,168,826 4,837,162 2,605,458
28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen 2,517,806 651,316 1,866,490 2,296,998 761,432
29 Loan   CREFI Citi Real Estate Funding Inc. 50 Racetrack Road N/A N/A N/A N/A N/A
30 Loan   BANA Bank of America, N.A. Residence Inn - West Orange, NJ 7,366,478 4,999,657 2,366,821 7,488,836 5,089,292
31 Loan   SMF V Starwood Mortgage Capital LLC Arapaho & Gessner N/A N/A N/A 943,610 39,251
31.01 Property       Arapaho N/A N/A N/A N/A N/A
31.02 Property       Gessner N/A N/A N/A 943,610 39,251
32 Loan   MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington 5,998,198 4,684,578 1,313,620 6,592,915 4,822,614
33 Loan   CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking 1,140,077 358,311 781,765 1,204,888 370,429
34 Loan   CREFI Citi Real Estate Funding Inc. Two Harbor Point Square 6,614,751 2,707,642 3,907,109 7,239,818 2,768,193
35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio 2,464,709 819,183 1,645,526 2,423,667 746,362
36 Loan   SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio 1,865,563 956,886 908,677 1,931,371 943,774
36.01 Property       Cross Lakes Apartments 1,433,401 711,510 721,891 1,501,573 658,822
36.02 Property       Giant Oaks Apartments 432,162 245,377 186,786 429,798 284,953
37 Loan   BANA Bank of America, N.A. American Mini Storage Lake Forest 1,057,581 346,712 710,869 1,131,251 340,157
38 Loan   MSMCH Morgan Stanley Bank, N.A. Gale Industrial 1,114,690 217,570 897,120 1,286,324 400,633
39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison 1,484,662 813,786 670,876 1,521,268 830,013
40 Loan   MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center N/A N/A N/A N/A N/A
41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments 1,653,916 896,782 757,134 1,607,626 855,159
42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza 734,157 103,804 630,352 747,114 103,532
43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village 719,394 247,735 471,659 709,937 239,354
44 Loan   SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building N/A N/A N/A N/A N/A
45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue 658,270 19,748 638,522 678,018 20,341
46 Loan   CREFI Citi Real Estate Funding Inc. 452 West Broadway N/A N/A N/A 389,392 78,697
47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds 292,215 18,435 273,780 301,360 14,748
48 Loan   SMF V Starwood Mortgage Capital LLC Gateway Business Center N/A N/A N/A N/A N/A
49 Loan   BANA Bank of America, N.A. 108-110 West Broughton Street N/A N/A N/A N/A N/A
50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio N/A N/A N/A N/A N/A
50.01 Property       2106 Bennett Apartments N/A N/A N/A N/A N/A
50.02 Property       The Tribeca Apartments N/A N/A N/A N/A N/A
51 Loan   SMF V Starwood Mortgage Capital LLC Sherman Plaza 460,153 199,036 261,117 510,467 178,928
52 Loan   SMF V Starwood Mortgage Capital LLC Colonial Estates MHP 287,583 95,042 192,541 296,084 92,304

 

 Page 11 of 30

 

CGCMT 2018-B2 Premarketing Annex A                
                     
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name 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)
1 Loan   BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio 19,178,286 28,991,712 8,620,095 20,371,617 12/31/2017
1.01 Property       Extra Space Washington 2,642,416 3,809,383 1,108,314 2,701,069 12/31/2017
1.02 Property       Extra Space San Jose 1,282,861 1,810,952 439,006 1,371,946 12/31/2017
1.03 Property       Extra Space San Diego 1,272,867 1,785,023 452,637 1,332,386 12/31/2017
1.04 Property       Extra Space Panorama City 1,088,949 1,653,108 485,673 1,167,435 12/31/2017
1.05 Property       Extra Space Norwalk 1,071,425 1,621,020 419,241 1,201,779 12/31/2017
1.06 Property       Extra Space Miami East 1,044,203 1,455,258 386,127 1,069,131 12/31/2017
1.07 Property       Extra Space Miami West 1,026,006 1,530,773 394,000 1,136,773 12/31/2017
1.08 Property       Extra Space Palo Alto 871,136 1,329,767 382,701 947,066 12/31/2017
1.09 Property       Extra Space Covina 874,854 1,317,669 369,275 948,394 12/31/2017
1.10 Property       Extra Space Gaithersburg 816,582 1,186,086 342,483 843,603 12/31/2017
1.11 Property       Extra Space Philadelphia 730,255 1,131,001 289,175 841,826 12/31/2017
1.12 Property       Extra Space Westminster 794,521 1,181,117 351,539 829,578 12/31/2017
1.13 Property       Extra Space Newark 641,353 1,000,070 292,448 707,622 12/31/2017
1.14 Property       Extra Space Essex 657,516 934,496 300,372 634,124 12/31/2017
1.15 Property       Extra Space New Bedford 547,522 949,890 327,232 622,658 12/31/2017
1.16 Property       Extra Space Birmingham 581,359 872,764 242,180 630,584 12/31/2017
1.17 Property       Extra Space Haverhill 568,996 917,131 311,154 605,977 12/31/2017
1.18 Property       Extra Space Shrewsbury 558,993 841,342 290,622 550,720 12/31/2017
1.19 Property       Extra Space Dallas 434,675 696,695 230,206 466,489 12/31/2017
1.20 Property       Extra Space Enfield 405,367 711,696 287,268 424,428 12/31/2017
1.21 Property       Extra Space San Diego Miramar 421,742 651,396 233,788 417,608 12/31/2017
1.22 Property       Extra Space Shawnee 313,671 583,800 254,527 329,273 12/31/2017
1.23 Property       Extra Space Overland Park 307,600 558,594 238,331 320,263 12/31/2017
1.24 Property       Extra Space Tucson 223,417 462,681 191,796 270,885 12/31/2017
2 Loan   MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West 5,239,844 9,897,707 4,993,619 4,904,088 10/31/2017
2.01 Property       Park Place East 2,800,536 5,340,976 2,542,654 2,798,321 10/31/2017
2.02 Property       Park Place West 2,439,308 4,556,731 2,450,965 2,105,766 10/31/2017
3 Loan   CREFI Citi Real Estate Funding Inc. The SoCal Portfolio 19,069,526 31,784,832 11,711,633 20,073,199 10/31/2017
3.01 Property       Aliso Viejo Commerce Center 1,979,870 2,536,649 464,007 2,072,642 10/31/2017
3.02 Property       Transpark Commerce 984,903 2,281,463 1,199,788 1,081,675 10/31/2017
3.03 Property       Wimbledon 1,763,566 2,381,434 498,563 1,882,871 10/31/2017
3.04 Property       Palmdale Place 901,474 2,360,179 599,408 1,760,771 10/31/2017
3.05 Property       Sierra Gateway 1,215,005 2,171,049 807,092 1,363,957 10/31/2017
3.06 Property       Fresno Industrial Center 959,553 1,428,501 364,912 1,063,589 10/31/2017
3.07 Property       Upland Freeway 1,257,705 1,880,742 473,469 1,407,273 10/31/2017
3.08 Property       Commerce Corporate Center 371,058 838,710 480,834 357,876 10/31/2017
3.09 Property       Moreno Valley 990,051 1,548,144 481,443 1,066,701 10/31/2017
3.10 Property       Airport One Office Park 1,010,602 1,036,907 338,745 698,162 10/31/2017
3.11 Property       Colton Courtyard 619,753 1,056,116 447,969 608,147 10/31/2017
3.12 Property       The Abbey Center 653,341 1,198,508 588,532 609,976 10/31/2017
3.13 Property       Upland Commerce Center 522,987 852,842 235,462 617,380 10/31/2017
3.14 Property       Diamond Bar 570,671 741,338 119,307 622,031 10/31/2017
3.15 Property       Atlantic Plaza 500,684 623,595 160,608 462,987 10/31/2017
3.16 Property       Ming Office Park 1,426,502 2,031,985 916,024 1,115,961 10/31/2017
3.17 Property       10th Street Commerce Center 745,910 1,281,965 365,811 916,154 10/31/2017
3.18 Property       Cityview Plaza 1,094,924 2,778,422 1,719,815 1,058,607 10/31/2017
3.19 Property       Garden Grove Town Center 267,880 217,235 84,564 132,671 10/31/2017
3.20 Property       30th Street Commerce Center 183,998 343,177 145,083 198,094 10/31/2017
3.21 Property       Mt. Vernon Commerce Center 171,288 290,763 119,542 171,221 10/31/2017
3.22 Property       Anaheim Stadium Industrial 435,337 1,140,994 702,043 438,951 10/31/2017
3.23 Property       25th Street Commerce Center 254,501 245,034 89,725 155,309 10/31/2017
3.24 Property       Fresno Airport 187,962 519,080 308,884 210,196 10/31/2017
4 Loan   SMF V Starwood Mortgage Capital LLC Westin Tysons Corner 5,323,144 19,517,390 13,913,963 5,603,428 12/31/2017
5 Loan   MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio 16,099,324 27,645,157 10,591,850 17,053,307 9/30/2017
5.01 Property       Henderson - Stephanie Place 1,074,391 1,498,071 356,642 1,141,429 9/30/2017
5.02 Property       Brookfield - Federal Road 835,253 1,219,616 367,675 851,941 9/30/2017
5.03 Property       Kingston - Sawkill Road 736,187 1,309,401 491,091 818,310 9/30/2017
5.04 Property       Lake Elsinore - Central Avenue 671,976 1,006,271 277,326 728,946 9/30/2017
5.05 Property       Doylestown - North Broad Street 676,500 1,015,503 302,452 713,051 9/30/2017
5.06 Property       Pennsauken - South Crescent Boulevard 660,527 1,113,954 420,267 693,688 9/30/2017
5.07 Property       New Paltz - South Putt Corners Road 663,525 1,144,027 466,983 677,043 9/30/2017
5.08 Property       Tyngsborough - Industrial Way 675,286 957,413 287,294 670,119 9/30/2017
5.09 Property       Hemet - South Sanderson 613,886 981,540 343,151 638,388 9/30/2017
5.10 Property       Bensalem - 1525 Bristol Pike 598,294 1,030,579 402,275 628,304 9/30/2017
5.11 Property       Eastpoint - Lakewood Avenue 682,534 1,023,566 424,626 598,939 9/30/2017
5.12 Property       Howell - Route 9 South 554,421 949,796 366,675 583,122 9/30/2017
5.13 Property       Lawrenceville - Hurricane Shoals Road 534,129 901,563 322,537 579,026 9/30/2017
5.14 Property       Lawnside - White Horse Pike 552,068 955,582 393,843 561,739 9/30/2017
5.15 Property       Phoenix - West Peoria 464,918 771,527 266,834 504,693 9/30/2017
5.16 Property       Mount Laurel - Ark Road 429,930 744,750 288,817 455,932 9/30/2017
5.17 Property       Burlington - Cadillac Road 422,869 810,985 358,250 452,735 9/30/2017
5.18 Property       Cherry Hill - Marlton Pike 414,933 776,532 325,056 451,476 9/30/2017
5.19 Property       Bensalem - Knights Road 419,458 724,233 287,058 437,175 9/30/2017
5.20 Property       Albuquerque - Ellison Road Northwest 385,145 637,368 208,031 429,337 9/30/2017
5.21 Property       Modesto - Crows Landing 343,748 655,532 247,968 407,564 9/30/2017
5.22 Property       Auburndale - US Highway 92 West 345,558 615,272 211,424 403,848 9/30/2017
5.23 Property       San Bernardino - West Club Center Drive 331,000 587,048 204,739 382,308 9/30/2017
5.24 Property       Memphis - Mount Moriah Terrace 335,135 650,339 281,917 368,422 9/30/2017
5.25 Property       Hesperia - Mariposa Road 298,349 573,765 234,043 339,722 9/30/2017
5.26 Property       Memphis - Covington Way 327,280 649,104 314,083 335,021 9/30/2017
5.27 Property       St. Louis - Halls Ferry Road 289,465 609,321 301,023 308,298 9/30/2017
5.28 Property       Killeen - Jasper Drive 321,145 601,251 297,146 304,105 9/30/2017
5.29 Property       Albuquerque - Airport Drive Northwest 237,652 438,275 177,327 260,948 9/30/2017
5.30 Property       Memphis - Gateway Drive 216,034 443,217 196,271 246,946 9/30/2017
5.31 Property       Victorville - Yates Road 196,058 461,599 217,207 244,392 9/30/2017
5.32 Property       Las Vegas - North Lamont Street 172,115 378,563 186,188 192,375 9/30/2017
5.33 Property       Columbus - East Main Street 166,583 358,001 171,306 186,696 9/30/2017
5.34 Property       Memphis - Raleigh-LaGrange 139,065 350,287 180,747 169,541 9/30/2017
5.35 Property       Memphis - 5675 Summer Avenue 178,032 384,888 230,471 154,416 9/30/2017
5.36 Property       Memphis - Madison Avenue 135,872 316,418 183,106 133,313 9/30/2017
6 Loan   CREFI Citi Real Estate Funding Inc. Red Building 143,137 9,325,747 5,832,097 3,493,650 9/30/2017
7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons 4,009,350 7,096,893 2,909,598 4,187,296 12/31/2017
8 Loan   SMF V Starwood Mortgage Capital LLC Oxford Exchange 3,964,855 5,096,956 878,914 4,218,042 10/31/2017
9 Loan   CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking 2,577,363 6,235,773 2,797,839 3,437,934 9/30/2017
10 Loan   MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center N/A N/A N/A N/A NAV
11 Loan   MSMCH Morgan Stanley Bank, N.A. One Newark Center 6,661,485 13,475,198 7,238,396 6,236,802 9/30/2017
12 Loan   CREFI Citi Real Estate Funding Inc. Braddock Metro Center 7,301,701 10,594,580 3,199,105 7,395,475 10/31/2017
13 Loan   SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard 4,634,897 N/A N/A N/A NAV
14 Loan   SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center 1,954,665 3,927,392 1,457,305 2,470,087 10/31/2017
15 Loan   SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point 6,360,488 24,369,051 13,056,124 11,312,927 11/30/2017
16 Loan   MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza 2,488,441 3,840,708 2,215,493 1,625,215 9/30/2017
17 Loan   CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio 2,794,364 7,476,429 4,683,474 2,792,955 8/31/2017
17.01 Property       Willows Hotel 1,019,965 2,572,764 1,560,034 1,012,730 8/31/2017
17.02 Property       Majestic Hotel 984,530 2,648,809 1,655,178 993,631 8/31/2017
17.03 Property       City Suites Hotel 789,869 2,254,856 1,468,262 786,594 8/31/2017
18 Loan   BANA Bank of America, N.A. Stor-All New Orleans Portfolio 2,087,550 3,077,152 938,107 2,139,045 12/31/2017
18.01 Property       Stor-All Tchoupitoulas 1,256,845 1,694,938 481,135 1,213,803 12/31/2017
18.02 Property       Stor-All Gentilly Woods 830,705 1,382,214 456,972 925,242 12/31/2017
19 Loan   MSMCH Morgan Stanley Bank, N.A. Galleria Commons 2,843,089 3,516,597 600,139 2,916,458 11/30/2017
20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage 1,693,955 2,504,325 664,163 1,840,162 11/30/2017
21 Loan   SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park N/A 6,051,070 1,693,712 4,357,358 11/30/2017
22 Loan   CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South 2,273,291 4,291,559 2,005,009 2,286,550 11/30/2017
23 Loan   BANA Bank of America, N.A. La Habra Towne Center (38,240) 1,262,759 476,652 786,107 11/30/2017
24 Loan   CREFI Citi Real Estate Funding Inc. Aventura Business Park 1,529,596 2,373,369 786,356 1,587,013 11/30/2017
25 Loan   CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio N/A N/A N/A N/A NAV
25.01 Property       185 North Morgan Retail N/A N/A N/A N/A NAV
25.02 Property       820 West Lake Retail N/A N/A N/A N/A NAV
25.03 Property       219 North Green Retail N/A N/A N/A N/A NAV
26 Loan   BANA Bank of America, N.A. Warwick Mall 10,308,956 17,233,125 7,003,398 10,229,726 10/31/2017
27 Loan   CREFI Citi Real Estate Funding Inc. Courtyard Reno 2,231,704 5,126,939 2,688,191 2,438,748 12/31/2017
28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen 1,535,566 2,406,617 741,152 1,665,465 8/31/2017
29 Loan   CREFI Citi Real Estate Funding Inc. 50 Racetrack Road N/A N/A N/A N/A NAV
30 Loan   BANA Bank of America, N.A. Residence Inn - West Orange, NJ 2,399,544 7,386,027 5,241,661 2,144,366 12/31/2017
31 Loan   SMF V Starwood Mortgage Capital LLC Arapaho & Gessner 904,359 624,156 212,364 411,793 10/31/2017
31.01 Property       Arapaho N/A 624,156 212,364 411,793 10/31/2017
31.02 Property       Gessner 904,359 N/A N/A N/A NAV
32 Loan   MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington 1,770,301 6,658,296 4,895,195 1,763,101 10/31/2017
33 Loan   CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking 834,458 1,256,726 387,482 869,243 9/30/2017
34 Loan   CREFI Citi Real Estate Funding Inc. Two Harbor Point Square 4,471,625 8,461,434 2,860,897 5,600,537 8/31/2017
35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio 1,677,305 2,837,710 1,050,970 1,786,740 12/31/2017
36 Loan   SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio 987,597 1,981,641 1,018,643 962,999 10/31/2017
36.01 Property       Cross Lakes Apartments 842,751 1,548,886 791,029 757,857 10/31/2017
36.02 Property       Giant Oaks Apartments 144,846 432,755 227,613 205,142 10/31/2017
37 Loan   BANA Bank of America, N.A. American Mini Storage Lake Forest 791,094 1,149,256 355,949 793,307 12/31/2017
38 Loan   MSMCH Morgan Stanley Bank, N.A. Gale Industrial 885,691 1,406,714 404,497 1,002,217 11/30/2017
39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison 691,255 1,569,729 839,789 729,939 11/30/2017
40 Loan   MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center N/A 483,723 73,455 410,268 7/31/2017
41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments 752,468 1,560,200 878,220 681,980 12/31/2017
42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza 643,581 719,085 97,934 621,152 9/30/2017
43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village 470,583 738,039 244,378 493,661 12/31/2017
44 Loan   SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building N/A 750,378 214,323 536,055 10/31/2017
45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue 657,677 694,965 20,849 674,116 10/31/2017
46 Loan   CREFI Citi Real Estate Funding Inc. 452 West Broadway 310,695 219,580 106,215 113,365 12/31/2017
47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds 286,612 297,202 14,911 282,291 12/31/2017
48 Loan   SMF V Starwood Mortgage Capital LLC Gateway Business Center N/A 429,636 141,574 288,062 11/30/2017
49 Loan   BANA Bank of America, N.A. 108-110 West Broughton Street N/A N/A N/A N/A NAV
50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio N/A 471,828 226,112 245,716 10/31/2017
50.01 Property       2106 Bennett Apartments N/A 157,478 83,603 73,875 10/31/2017
50.02 Property       The Tribeca Apartments N/A 314,350 142,509 171,841 10/31/2017
51 Loan   SMF V Starwood Mortgage Capital LLC Sherman Plaza 331,539 583,214 182,523 400,691 10/31/2017
52 Loan   SMF V Starwood Mortgage Capital LLC Colonial Estates MHP 203,780 296,930 81,459 215,471 12/31/2017

 

 Page 12 of 30

 

CGCMT 2018-B2 Premarketing Annex A                  
                       
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Most Recent # of months Most Recent Description Underwritten EGI ($) Underwritten Expenses ($) Underwritten Net Operating Income ($)  
1 Loan   BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio 12 Trailing 12 29,418,170 8,461,563 20,956,607  
1.01 Property       Extra Space Washington 12 Trailing 12 3,819,785 1,051,654 2,768,131  
1.02 Property       Extra Space San Jose 12 Trailing 12 1,819,282 454,150 1,365,132  
1.03 Property       Extra Space San Diego 12 Trailing 12 1,789,807 446,056 1,343,751  
1.04 Property       Extra Space Panorama City 12 Trailing 12 1,685,150 490,844 1,194,306  
1.05 Property       Extra Space Norwalk 12 Trailing 12 1,627,801 441,411 1,186,390  
1.06 Property       Extra Space Miami East 12 Trailing 12 1,495,000 371,759 1,123,241  
1.07 Property       Extra Space Miami West 12 Trailing 12 1,499,016 380,374 1,118,642  
1.08 Property       Extra Space Palo Alto 12 Trailing 12 1,365,114 380,067 985,047  
1.09 Property       Extra Space Covina 12 Trailing 12 1,347,885 370,523 977,362  
1.10 Property       Extra Space Gaithersburg 12 Trailing 12 1,217,315 330,665 886,650  
1.11 Property       Extra Space Philadelphia 12 Trailing 12 1,163,778 310,801 852,977  
1.12 Property       Extra Space Westminster 12 Trailing 12 1,200,845 350,224 850,621  
1.13 Property       Extra Space Newark 12 Trailing 12 1,021,666 273,202 748,464  
1.14 Property       Extra Space Essex 12 Trailing 12 974,745 286,530 688,215  
1.15 Property       Extra Space New Bedford 12 Trailing 12 976,485 312,439 664,046  
1.16 Property       Extra Space Birmingham 12 Trailing 12 892,834 226,080 666,754  
1.17 Property       Extra Space Haverhill 12 Trailing 12 925,538 300,665 624,873  
1.18 Property       Extra Space Shrewsbury 12 Trailing 12 870,987 276,024 594,963  
1.19 Property       Extra Space Dallas 12 Trailing 12 709,317 221,428 487,889  
1.20 Property       Extra Space Enfield 12 Trailing 12 710,804 273,073 437,731  
1.21 Property       Extra Space San Diego Miramar 12 Trailing 12 665,112 226,926 438,186  
1.22 Property       Extra Space Shawnee 12 Trailing 12 597,398 257,975 339,423  
1.23 Property       Extra Space Overland Park 12 Trailing 12 571,518 240,089 331,429  
1.24 Property       Extra Space Tucson 12 Trailing 12 470,988 188,604 282,384  
2 Loan   MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West 12 Trailing 12 10,715,768 5,434,255 5,281,513  
2.01 Property       Park Place East 12 Trailing 12 5,606,247 2,807,923 2,798,324  
2.02 Property       Park Place West 12 Trailing 12 5,109,521 2,626,331 2,483,190  
3 Loan   CREFI Citi Real Estate Funding Inc. The SoCal Portfolio 12 Trailing 12 35,466,096 12,079,824 23,386,272  
3.01 Property       Aliso Viejo Commerce Center 12 Trailing 12 2,464,353 481,250 1,983,103  
3.02 Property       Transpark Commerce 12 Trailing 12 3,372,820 1,268,714 2,104,106  
3.03 Property       Wimbledon 12 Trailing 12 2,804,638 504,979 2,299,660  
3.04 Property       Palmdale Place 12 Trailing 12 2,622,564 665,612 1,956,952  
3.05 Property       Sierra Gateway 12 Trailing 12 2,294,646 804,865 1,489,781  
3.06 Property       Fresno Industrial Center 12 Trailing 12 1,466,559 303,115 1,163,444  
3.07 Property       Upland Freeway 12 Trailing 12 1,969,593 470,879 1,498,714  
3.08 Property       Commerce Corporate Center 12 Trailing 12 1,733,773 521,217 1,212,555  
3.09 Property       Moreno Valley 12 Trailing 12 1,580,201 424,315 1,155,886  
3.10 Property       Airport One Office Park 12 Trailing 12 1,673,535 400,010 1,273,525  
3.11 Property       Colton Courtyard 12 Trailing 12 1,337,589 449,824 887,766  
3.12 Property       The Abbey Center 12 Trailing 12 1,262,203 602,307 659,896  
3.13 Property       Upland Commerce Center 12 Trailing 12 899,488 237,383 662,105  
3.14 Property       Diamond Bar 12 Trailing 12 711,219 123,560 587,659  
3.15 Property       Atlantic Plaza 12 Trailing 12 666,343 127,691 538,652  
3.16 Property       Ming Office Park 12 Trailing 12 1,525,372 958,436 566,936  
3.17 Property       10th Street Commerce Center 12 Trailing 12 986,164 383,805 602,359  
3.18 Property       Cityview Plaza 12 Trailing 12 3,270,894 1,847,718 1,423,175  
3.19 Property       Garden Grove Town Center 12 Trailing 12 353,105 69,857 283,248  
3.20 Property       30th Street Commerce Center 12 Trailing 12 364,886 148,945 215,941  
3.21 Property       Mt. Vernon Commerce Center 12 Trailing 12 325,981 115,869 210,112  
3.22 Property       Anaheim Stadium Industrial 12 Trailing 12 1,139,019 784,210 354,809  
3.23 Property       25th Street Commerce Center 12 Trailing 12 249,591 97,398 152,193  
3.24 Property       Fresno Airport 12 Trailing 12 391,561 287,864 103,697  
4 Loan   SMF V Starwood Mortgage Capital LLC Westin Tysons Corner 12 Trailing 12 19,592,615 13,613,105 5,979,510  
5 Loan   MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio 12 Trailing 12 27,645,157 10,672,978 16,972,179  
5.01 Property       Henderson - Stephanie Place 12 Trailing 12 1,498,071 358,124 1,139,947  
5.02 Property       Brookfield - Federal Road 12 Trailing 12 1,219,616 370,189 849,427  
5.03 Property       Kingston - Sawkill Road 12 Trailing 12 1,309,401 496,860 812,541  
5.04 Property       Lake Elsinore - Central Avenue 12 Trailing 12 1,006,271 278,991 727,280  
5.05 Property       Doylestown - North Broad Street 12 Trailing 12 1,015,503 304,591 710,911  
5.06 Property       Pennsauken - South Crescent Boulevard 12 Trailing 12 1,113,954 425,175 688,780  
5.07 Property       New Paltz - South Putt Corners Road 12 Trailing 12 1,144,027 472,301 671,725  
5.08 Property       Tyngsborough - Industrial Way 12 Trailing 12 957,413 288,896 668,517  
5.09 Property       Hemet - South Sanderson 12 Trailing 12 981,540 345,600 635,940  
5.10 Property       Bensalem - 1525 Bristol Pike 12 Trailing 12 1,030,579 405,338 625,240  
5.11 Property       Eastpoint - Lakewood Avenue 12 Trailing 12 1,023,566 427,630 595,936  
5.12 Property       Howell - Route 9 South 12 Trailing 12 949,796 369,661 580,135  
5.13 Property       Lawrenceville - Hurricane Shoals Road 12 Trailing 12 901,563 324,523 577,039  
5.14 Property       Lawnside - White Horse Pike 12 Trailing 12 955,582 397,457 558,125  
5.15 Property       Phoenix - West Peoria 12 Trailing 12 771,527 268,465 503,062  
5.16 Property       Mount Laurel - Ark Road 12 Trailing 12 744,750 291,272 453,478  
5.17 Property       Burlington - Cadillac Road 12 Trailing 12 810,985 361,499 449,487  
5.18 Property       Cherry Hill - Marlton Pike 12 Trailing 12 776,532 328,349 448,183  
5.19 Property       Bensalem - Knights Road 12 Trailing 12 724,233 289,263 434,971  
5.20 Property       Albuquerque - Ellison Road Northwest 12 Trailing 12 637,368 208,888 428,479  
5.21 Property       Modesto - Crows Landing 12 Trailing 12 655,532 249,067 406,465  
5.22 Property       Auburndale - US Highway 92 West 12 Trailing 12 615,272 212,177 403,095  
5.23 Property       San Bernardino - West Club Center Drive 12 Trailing 12 587,048 205,959 381,089  
5.24 Property       Memphis - Mount Moriah Terrace 12 Trailing 12 650,339 284,415 365,924  
5.25 Property       Hesperia - Mariposa Road 12 Trailing 12 573,765 235,225 338,540  
5.26 Property       Memphis - Covington Way 12 Trailing 12 649,104 316,604 332,501  
5.27 Property       St. Louis - Halls Ferry Road 12 Trailing 12 609,321 304,925 304,396  
5.28 Property       Killeen - Jasper Drive 12 Trailing 12 601,251 299,007 302,244  
5.29 Property       Albuquerque - Airport Drive Northwest 12 Trailing 12 438,275 178,119 260,157  
5.30 Property       Memphis - Gateway Drive 12 Trailing 12 443,217 197,658 245,559  
5.31 Property       Victorville - Yates Road 12 Trailing 12 461,599 218,102 243,497  
5.32 Property       Las Vegas - North Lamont Street 12 Trailing 12 378,563 186,747 191,816  
5.33 Property       Columbus - East Main Street 12 Trailing 12 358,001 172,483 185,518  
5.34 Property       Memphis - Raleigh-LaGrange 12 Trailing 12 350,287 182,019 168,269  
5.35 Property       Memphis - 5675 Summer Avenue 12 Trailing 12 384,888 232,614 152,274  
5.36 Property       Memphis - Madison Avenue 12 Trailing 12 316,418 184,786 131,632  
6 Loan   CREFI Citi Real Estate Funding Inc. Red Building 12 Trailing 12 18,925,660 6,074,849 12,850,810  
7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons 12 Trailing 12 6,855,459 2,926,296 3,929,163  
8 Loan   SMF V Starwood Mortgage Capital LLC Oxford Exchange 12 Trailing 12 4,748,957 895,859 3,853,098  
9 Loan   CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking 12 Trailing 12 6,032,685 3,074,495 2,958,191  
10 Loan   MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center NAV Not Available 5,359,317 160,780 5,198,538  
11 Loan   MSMCH Morgan Stanley Bank, N.A. One Newark Center 12 Trailing 12 14,737,974 7,203,226 7,534,747  
12 Loan   CREFI Citi Real Estate Funding Inc. Braddock Metro Center 12 Trailing 12 10,490,116 3,420,015 7,070,100  
13 Loan   SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard NAV Not Available 5,182,739 2,183,114 2,999,625  
14 Loan   SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center 12 Trailing 12 4,440,849 1,530,834 2,910,015  
15 Loan   SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point 12 Trailing 12 31,402,845 13,741,126 17,661,719  
16 Loan   MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza 12 Trailing 12 4,821,724 2,138,805 2,682,919  
17 Loan   CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio 12 Trailing 12 7,476,429 4,747,388 2,729,041  
17.01 Property       Willows Hotel 12 Trailing 12 2,572,764 1,582,099 990,665  
17.02 Property       Majestic Hotel 12 Trailing 12 2,648,809 1,670,806 978,003  
17.03 Property       City Suites Hotel 12 Trailing 12 2,254,856 1,494,483 760,373  
18 Loan   BANA Bank of America, N.A. Stor-All New Orleans Portfolio 12 Trailing 12 3,077,152 909,202 2,167,950  
18.01 Property       Stor-All Tchoupitoulas 12 Trailing 12 1,694,938 468,113 1,226,825  
18.02 Property       Stor-All Gentilly Woods 12 Trailing 12 1,382,214 441,089 941,125  
19 Loan   MSMCH Morgan Stanley Bank, N.A. Galleria Commons 12 Trailing 12 3,085,135 612,914 2,472,221  
20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage 12 Trailing 12 2,583,325 854,097 1,729,228  
21 Loan   SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park 6 Trailing 6 5,908,027 1,795,684 4,112,344  
22 Loan   CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South 12 Trailing 12 4,483,897 2,153,170 2,330,727  
23 Loan   BANA Bank of America, N.A. La Habra Towne Center 12 Trailing 12 2,417,550 704,820 1,712,730  
24 Loan   CREFI Citi Real Estate Funding Inc. Aventura Business Park 12 Trailing 12 2,697,380 878,839 1,818,541  
25 Loan   CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio NAV Not Available 1,660,192 270,438 1,389,753  
25.01 Property       185 North Morgan Retail NAV Not Available 727,508 121,671 605,836  
25.02 Property       820 West Lake Retail NAV Not Available 553,463 82,043 471,420  
25.03 Property       219 North Green Retail NAV Not Available 379,221 66,724 312,497  
26 Loan   BANA Bank of America, N.A. Warwick Mall 12 Trailing 12 16,956,599 6,957,538 9,999,062  
27 Loan   CREFI Citi Real Estate Funding Inc. Courtyard Reno 12 Trailing 12 5,126,939 2,781,344 2,345,595  
28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen 12 Trailing 12 2,654,500 804,441 1,850,059  
29 Loan   CREFI Citi Real Estate Funding Inc. 50 Racetrack Road NAV Not Available 2,455,591 795,159 1,660,432  
30 Loan   BANA Bank of America, N.A. Residence Inn - West Orange, NJ 12 Trailing 12 7,386,027 5,232,082 2,153,945  
31 Loan   SMF V Starwood Mortgage Capital LLC Arapaho & Gessner 12 Trailing 12 1,938,828 328,986 1,609,842  
31.01 Property       Arapaho 12 Trailing 12 934,662 291,423 643,240  
31.02 Property       Gessner NAV Not Available 1,004,166 37,563 966,602  
32 Loan   MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington 12 Trailing 12 6,658,296 4,895,715 1,762,581  
33 Loan   CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking 12 Trailing 12 1,329,406 412,071 917,336  
34 Loan   CREFI Citi Real Estate Funding Inc. Two Harbor Point Square 12 Trailing 12 8,505,541 2,900,766 5,604,774  
35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio 12 Trailing 12 3,546,504 1,302,573 2,243,932  
36 Loan   SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio 12 Trailing 12 1,949,679 963,894 985,784  
36.01 Property       Cross Lakes Apartments 12 Trailing 12 1,516,924 737,392 779,532  
36.02 Property       Giant Oaks Apartments 12 Trailing 12 432,755 226,503 206,252  
37 Loan   BANA Bank of America, N.A. American Mini Storage Lake Forest 12 Trailing 12 1,180,206 339,350 840,856  
38 Loan   MSMCH Morgan Stanley Bank, N.A. Gale Industrial 12 Trailing 12 1,325,444 458,790 866,654  
39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison 12 Trailing 12 1,569,729 837,598 732,131  
40 Loan   MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center 7 Annualized 867,400 215,411 651,989  
41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments 12 Trailing 12 1,560,200 873,393 686,807  
42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza 12 Trailing 12 736,062 92,238 643,823  
43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village 12 Trailing 12 780,584 227,472 553,111  
44 Loan   SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building 12 Trailing 12 793,601 232,937 560,664  
45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue 12 Trailing 12 825,466 44,197 781,269  
46 Loan   CREFI Citi Real Estate Funding Inc. 452 West Broadway 12 Trailing 12 443,125 72,741 370,384  
47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds 12 Trailing 12 321,608 6,432 315,176  
48 Loan   SMF V Starwood Mortgage Capital LLC Gateway Business Center 12 Trailing 12 466,895 138,985 327,910  
49 Loan   BANA Bank of America, N.A. 108-110 West Broughton Street NAV Not Available 582,649 118,746 463,903  
50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio 3 Annualized 585,747 261,049 324,698  
50.01 Property       2106 Bennett Apartments 3 Annualized 286,909 120,525 166,384  
50.02 Property       The Tribeca Apartments 3 Annualized 298,838 140,524 158,314  
51 Loan   SMF V Starwood Mortgage Capital LLC Sherman Plaza 12 Trailing 12 577,644 182,745 394,900  
52 Loan   SMF V Starwood Mortgage Capital LLC Colonial Estates MHP 12 Trailing 12 297,549 90,211 207,338  

 

 

 Page 13 of 30

 

 

  CGCMT 2018-B2 Premarketing Annex A                
                       
  Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Debt Yield on Underwritten Net Operating Income (%) Underwritten Replacement / FF&E Reserve ($) Underwritten TI / LC ($) Underwritten Net Cash Flow ($) Underwritten NCF DSCR (x) (4)
  1 Loan   BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio 9.2% 242,209 N/A 20,714,398 1.97
  1.01 Property       Extra Space Washington   15,657 N/A 2,752,474  
  1.02 Property       Extra Space San Jose   10,028 N/A 1,355,104  
  1.03 Property       Extra Space San Diego   17,900 N/A 1,325,851  
  1.04 Property       Extra Space Panorama City   11,609 N/A 1,182,697  
  1.05 Property       Extra Space Norwalk   11,929 N/A 1,174,461  
  1.06 Property       Extra Space Miami East   12,059 N/A 1,111,182  
  1.07 Property       Extra Space Miami West   11,335 N/A 1,107,307  
  1.08 Property       Extra Space Palo Alto   6,875 N/A 978,172  
  1.09 Property       Extra Space Covina   11,181 N/A 966,181  
  1.10 Property       Extra Space Gaithersburg   11,151 N/A 875,499  
  1.11 Property       Extra Space Philadelphia   10,264 N/A 842,713  
  1.12 Property       Extra Space Westminster   9,900 N/A 840,721  
  1.13 Property       Extra Space Newark   9,645 N/A 738,819  
  1.14 Property       Extra Space Essex   9,064 N/A 679,151  
  1.15 Property       Extra Space New Bedford   9,803 N/A 654,243  
  1.16 Property       Extra Space Birmingham   11,005 N/A 655,749  
  1.17 Property       Extra Space Haverhill   8,024 N/A 616,849  
  1.18 Property       Extra Space Shrewsbury   9,795 N/A 585,168  
  1.19 Property       Extra Space Dallas   7,121 N/A 480,768  
  1.20 Property       Extra Space Enfield   9,848 N/A 427,883  
  1.21 Property       Extra Space San Diego Miramar   5,458 N/A 432,728  
  1.22 Property       Extra Space Shawnee   8,436 N/A 330,987  
  1.23 Property       Extra Space Overland Park   7,034 N/A 324,395  
  1.24 Property       Extra Space Tucson   7,088 N/A 275,296  
  2 Loan   MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West 9.7% 79,594 772,672 4,429,248 1.32
  2.01 Property       Park Place East   39,593 384,168 2,374,563  
  2.02 Property       Park Place West   40,000 388,504 2,054,685  
  3 Loan   CREFI Citi Real Estate Funding Inc. The SoCal Portfolio 10.2% 424,815 1,376,463 21,584,994 1.48
  3.01 Property       Aliso Viejo Commerce Center   15,626 70,878 1,896,599  
  3.02 Property       Transpark Commerce   35,300 93,416 1,975,390  
  3.03 Property       Wimbledon   20,967 140,534 2,138,158  
  3.04 Property       Palmdale Place   31,031 55,215 1,870,706  
  3.05 Property       Sierra Gateway   25,432 84,832 1,379,517  
  3.06 Property       Fresno Industrial Center   16,718 57,972 1,088,754  
  3.07 Property       Upland Freeway   18,671 76,371 1,403,672  
  3.08 Property       Commerce Corporate Center   16,443 133,633 1,062,479  
  3.09 Property       Moreno Valley   8,951 39,765 1,107,170  
  3.10 Property       Airport One Office Park   19,422 103,766 1,150,337  
  3.11 Property       Colton Courtyard   16,473 52,667 818,625  
  3.12 Property       The Abbey Center   24,241 31,625 604,031  
  3.13 Property       Upland Commerce Center   13,350 32,900 615,856  
  3.14 Property       Diamond Bar   3,260 14,922 569,477  
  3.15 Property       Atlantic Plaza   10,473 25,161 503,018  
  3.16 Property       Ming Office Park   28,302 64,874 473,760  
  3.17 Property       10th Street Commerce Center   27,045 33,257 542,057  
  3.18 Property       Cityview Plaza   22,921 132,896 1,267,358  
  3.19 Property       Garden Grove Town Center   5,801 10,977 266,471  
  3.20 Property       30th Street Commerce Center   13,538 11,835 190,568  
  3.21 Property       Mt. Vernon Commerce Center   4,438 12,559 193,115  
  3.22 Property       Anaheim Stadium Industrial   20,684 71,613 262,511  
  3.23 Property       25th Street Commerce Center   6,820 7,926 137,447  
  3.24 Property       Fresno Airport   18,910 16,868 67,919  
  4 Loan   SMF V Starwood Mortgage Capital LLC Westin Tysons Corner 12.5% 783,705 N/A 5,195,805 1.61
  5 Loan   MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio 8.7% 412,651 N/A 16,559,528 2.01
  5.01 Property       Henderson - Stephanie Place   45,208 N/A 1,094,740  
  5.02 Property       Brookfield - Federal Road   12,411 N/A 837,016  
  5.03 Property       Kingston - Sawkill Road   13,250 N/A 799,291  
  5.04 Property       Lake Elsinore - Central Avenue   16,360 N/A 710,920  
  5.05 Property       Doylestown - North Broad Street   11,035 N/A 699,876  
  5.06 Property       Pennsauken - South Crescent Boulevard   12,807 N/A 675,973  
  5.07 Property       New Paltz - South Putt Corners Road   11,789 N/A 659,937  
  5.08 Property       Tyngsborough - Industrial Way   12,249 N/A 656,268  
  5.09 Property       Hemet - South Sanderson   13,949 N/A 621,991  
  5.10 Property       Bensalem - 1525 Bristol Pike   10,991 N/A 614,249  
  5.11 Property       Eastpoint - Lakewood Avenue   13,950 N/A 581,986  
  5.12 Property       Howell - Route 9 South   10,789 N/A 569,346  
  5.13 Property       Lawrenceville - Hurricane Shoals Road   16,058 N/A 560,982  
  5.14 Property       Lawnside - White Horse Pike   9,985 N/A 548,139  
  5.15 Property       Phoenix - West Peoria   9,776 N/A 493,286  
  5.16 Property       Mount Laurel - Ark Road   7,137 N/A 446,341  
  5.17 Property       Burlington - Cadillac Road   9,613 N/A 439,874  
  5.18 Property       Cherry Hill - Marlton Pike   9,456 N/A 438,728  
  5.19 Property       Bensalem - Knights Road   7,508 N/A 427,463  
  5.20 Property       Albuquerque - Ellison Road Northwest   8,484 N/A 419,995  
  5.21 Property       Modesto - Crows Landing   11,808 N/A 394,657  
  5.22 Property       Auburndale - US Highway 92 West   9,848 N/A 393,248  
  5.23 Property       San Bernardino - West Club Center Drive   9,833 N/A 371,256  
  5.24 Property       Memphis - Mount Moriah Terrace   13,085 N/A 352,838  
  5.25 Property       Hesperia - Mariposa Road   12,001 N/A 326,539  
  5.26 Property       Memphis - Covington Way   12,069 N/A 320,431  
  5.27 Property       St. Louis - Halls Ferry Road   9,001 N/A 295,395  
  5.28 Property       Killeen - Jasper Drive   14,688 N/A 287,557  
  5.29 Property       Albuquerque - Airport Drive Northwest   8,234 N/A 251,923  
  5.30 Property       Memphis - Gateway Drive   7,779 N/A 237,780  
  5.31 Property       Victorville - Yates Road   9,608 N/A 233,889  
  5.32 Property       Las Vegas - North Lamont Street   8,813 N/A 183,003  
  5.33 Property       Columbus - East Main Street   5,181 N/A 180,337  
  5.34 Property       Memphis - Raleigh-LaGrange   6,247 N/A 162,021  
  5.35 Property       Memphis - 5675 Summer Avenue   7,415 N/A 144,859  
  5.36 Property       Memphis - Madison Avenue   4,238 N/A 127,394  
  6 Loan   CREFI Citi Real Estate Funding Inc. Red Building 16.1% 82,309 977,688 11,790,813 3.31
  7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons 10.6% 46,430 333,345 3,549,389 1.98
  8 Loan   SMF V Starwood Mortgage Capital LLC Oxford Exchange 10.4% 50,080 85,075 3,717,943 1.63
  9 Loan   CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking 8.4% 35,477 42,585 2,880,129 1.78
  10 Loan   MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center 10.2% 83,463 412,305 4,702,770 1.33
  11 Loan   MSMCH Morgan Stanley Bank, N.A. One Newark Center 11.3% 170,963 1,378,397 5,985,388 1.52
  12 Loan   CREFI Citi Real Estate Funding Inc. Braddock Metro Center 9.5% 72,585 237,262 6,760,253 1.49
  13 Loan   SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard 10.3% 37,347 192,078 2,770,199 2.02
  14 Loan   SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center 10.6% 71,089 151,065 2,687,861 1.60
  15 Loan   SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point 11.8% 224,443 1,320,254 16,117,022 2.24
  16 Loan   MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza 10.7% 26,370 109,436 2,547,113 1.74
  17 Loan   CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio 11.6% 299,057 N/A 2,429,984 1.53
  17.01 Property       Willows Hotel   102,911 N/A 887,755  
  17.02 Property       Majestic Hotel   105,952 N/A 872,051  
  17.03 Property       City Suites Hotel   90,194 N/A 670,178  
  18 Loan   BANA Bank of America, N.A. Stor-All New Orleans Portfolio 9.2% 34,294 N/A 2,133,656 1.78
  18.01 Property       Stor-All Tchoupitoulas   16,929 N/A 1,209,896  
  18.02 Property       Stor-All Gentilly Woods   17,365 N/A 923,760  
  19 Loan   MSMCH Morgan Stanley Bank, N.A. Galleria Commons 11.3% 44,002 142,218 2,286,002 1.67
  20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage 8.4% 21,090 N/A 1,708,138 1.78
  21 Loan   SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park 11.7% 64,728 132,258 3,915,358 1.58
  22 Loan   CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South 12.6% 51,234 279,915 1,999,578 1.77
  23 Loan   BANA Bank of America, N.A. La Habra Towne Center 9.5% 15,162 94,114 1,603,454 1.97
  24 Loan   CREFI Citi Real Estate Funding Inc. Aventura Business Park 10.1% 45,060 72,578 1,700,903 2.01
  25 Loan   CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio 7.9% 4,305 49,340 1,336,110 1.54
  25.01 Property       185 North Morgan Retail   1,380 21,234 583,223  
  25.02 Property       820 West Lake Retail   2,160 18,295 450,966  
  25.03 Property       219 North Green Retail   765 9,811 301,921  
  26 Loan   BANA Bank of America, N.A. Warwick Mall 13.3% 147,179 733,745 9,118,138 2.01
  27 Loan   CREFI Citi Real Estate Funding Inc. Courtyard Reno 13.6% 205,078 N/A 2,140,517 1.75
  28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen 11.5% 12,656 139,215 1,698,188 1.79
  29 Loan   CREFI Citi Real Estate Funding Inc. 50 Racetrack Road 10.4% 21,058 76,814 1,562,560 2.15
  30 Loan   BANA Bank of America, N.A. Residence Inn - West Orange, NJ 14.5% 295,441 N/A 1,858,504 1.92
  31 Loan   SMF V Starwood Mortgage Capital LLC Arapaho & Gessner 11.7% 28,047 146,841 1,434,954 1.68
  31.01 Property       Arapaho   10,973 110,317 521,950  
  31.02 Property       Gessner   17,074 36,524 913,004  
  32 Loan   MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington 13.8% 266,332 N/A 1,496,249 1.85
  33 Loan   CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking 8.7% 21,710 12,539 883,087 1.28
  34 Loan   CREFI Citi Real Estate Funding Inc. Two Harbor Point Square 11.3% 28,016 382,312 5,194,446 1.78
  35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio 22.5% 55,377 340,570 1,847,985 1.99
  36 Loan   SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio 11.3% 80,048 N/A 905,736 1.62
  36.01 Property       Cross Lakes Apartments   58,088 N/A 721,444  
  36.02 Property       Giant Oaks Apartments   21,960 N/A 184,292  
  37 Loan   BANA Bank of America, N.A. American Mini Storage Lake Forest 10.4% 12,525 N/A 828,331 2.48
  38 Loan   MSMCH Morgan Stanley Bank, N.A. Gale Industrial 11.7% 19,885 52,170 794,599 2.23
  39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison 10.7% 65,484 N/A 666,647 1.55
  40 Loan   MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center 9.7% 3,297 30,416 618,276 1.45
  41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments 10.6% 67,200 N/A 619,607 1.51
  42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza 10.1% 14,727 36,817 592,280 1.51
  43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village 9.1% 4,318 26,298 522,495 1.75
  44 Loan   SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building 9.8% 6,166 30,829 523,669 1.53
  45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue 14.2% 33,200 66,400 681,669 2.54
  46 Loan   CREFI Citi Real Estate Funding Inc. 452 West Broadway 7.4% 323 14,291 355,770 1.40
  47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds 7.9% N/A N/A 315,176 1.17
  48 Loan   SMF V Starwood Mortgage Capital LLC Gateway Business Center 9.4% 7,033 21,614 299,263 1.32
  49 Loan   BANA Bank of America, N.A. 108-110 West Broughton Street 14.0% 4,004 10,843 449,056 3.02
  50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio 10.1% 15,396 N/A 309,302 2.26
  50.01 Property       2106 Bennett Apartments   8,113 N/A 158,271  
  50.02 Property       The Tribeca Apartments   7,283 N/A 151,031  
  51 Loan   SMF V Starwood Mortgage Capital LLC Sherman Plaza 15.8% 22,948 38,246 333,705 1.91
  52 Loan   SMF V Starwood Mortgage Capital LLC Colonial Estates MHP 10.4% 6,700 N/A 200,638 1.30
                                             

 

 Page 14 of 30

 

CGCMT 2018-B2 Premarketing Annex A                
                     
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Debt Yield on Underwritten Net Cash Flow (%) Appraised Value ($) Appraisal Date Cut-off Date LTV Ratio (%) LTV Ratio at Maturity / ARD (%)
1 Loan   BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio 9.0% 394,160,000 Various 58.1% 58.1%
1.01 Property       Extra Space Washington   47,490,000 11/30/2017    
1.02 Property       Extra Space San Jose   24,750,000 11/27/2017    
1.03 Property       Extra Space San Diego   21,760,000 12/1/2017    
1.04 Property       Extra Space Panorama City   21,550,000 11/30/2017    
1.05 Property       Extra Space Norwalk   22,150,000 11/30/2017    
1.06 Property       Extra Space Miami East   19,600,000 11/28/2017    
1.07 Property       Extra Space Miami West   19,000,000 11/28/2017    
1.08 Property       Extra Space Palo Alto   18,230,000 11/27/2017    
1.09 Property       Extra Space Covina   17,450,000 11/30/2017    
1.10 Property       Extra Space Gaithersburg   14,350,000 12/1/2017    
1.11 Property       Extra Space Philadelphia   13,860,000 11/27/2017    
1.12 Property       Extra Space Westminster   15,680,000 11/29/2017    
1.13 Property       Extra Space Newark   12,590,000 11/27/2017    
1.14 Property       Extra Space Essex   11,340,000 11/30/2017    
1.15 Property       Extra Space New Bedford   10,300,000 11/28/2017    
1.16 Property       Extra Space Birmingham   9,250,000 11/27/2017    
1.17 Property       Extra Space Haverhill   11,680,000 11/29/2017    
1.18 Property       Extra Space Shrewsbury   9,020,000 11/28/2017    
1.19 Property       Extra Space Dallas   7,650,000 11/28/2017    
1.20 Property       Extra Space Enfield   7,680,000 11/25/2017    
1.21 Property       Extra Space San Diego Miramar   7,050,000 12/1/2017    
1.22 Property       Extra Space Shawnee   5,670,000 12/1/2017    
1.23 Property       Extra Space Overland Park   5,620,000 12/4/2017    
1.24 Property       Extra Space Tucson   4,270,000 11/28/2017    
2 Loan   MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West 8.2% 78,700,000 11/16/2017 68.9% 60.5%
2.01 Property       Park Place East   40,400,000 11/16/2017    
2.02 Property       Park Place West   38,300,000 11/16/2017    
3 Loan   CREFI Citi Real Estate Funding Inc. The SoCal Portfolio 9.4% 386,140,000 Various 59.4% 54.7%
3.01 Property       Aliso Viejo Commerce Center   39,500,000 12/8/2017    
3.02 Property       Transpark Commerce   35,300,000 11/30/2017    
3.03 Property       Wimbledon   30,700,000 11/29/2017    
3.04 Property       Palmdale Place   31,700,000 11/29/2017    
3.05 Property       Sierra Gateway   23,000,000 11/29/2017    
3.06 Property       Fresno Industrial Center   19,400,000 12/5/2017    
3.07 Property       Upland Freeway   21,100,000 12/8/2017    
3.08 Property       Commerce Corporate Center   18,700,000 12/6/2017    
3.09 Property       Moreno Valley   16,100,000 11/30/2017    
3.10 Property       Airport One Office Park   16,100,000 12/7/2017    
3.11 Property       Colton Courtyard   20,300,000 11/30/2017    
3.12 Property       The Abbey Center   10,800,000 12/1/2017    
3.13 Property       Upland Commerce Center   12,000,000 12/8/2017    
3.14 Property       Diamond Bar   9,170,000 11/25/2017    
3.15 Property       Atlantic Plaza   8,650,000 11/23/2017    
3.16 Property       Ming Office Park   18,100,000 12/5/2017    
3.17 Property       10th Street Commerce Center   18,900,000 11/29/2017    
3.18 Property       Cityview Plaza   8,850,000 12/6/2017    
3.19 Property       Garden Grove Town Center   4,770,000 12/8/2017    
3.20 Property       30th Street Commerce Center   7,130,000 11/30/2017    
3.21 Property       Mt. Vernon Commerce Center   3,420,000 12/9/2017    
3.22 Property       Anaheim Stadium Industrial   3,360,000 12/4/2017    
3.23 Property       25th Street Commerce Center   4,320,000 11/30/2017    
3.24 Property       Fresno Airport   4,770,000 12/5/2017    
4 Loan   SMF V Starwood Mortgage Capital LLC Westin Tysons Corner 10.8% 79,000,000 1/1/2018 60.8% 50.5%
5 Loan   MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio 8.5% 299,250,000 11/1/2017 65.0% 65.0%
5.01 Property       Henderson - Stephanie Place   18,700,000 11/1/2017    
5.02 Property       Brookfield - Federal Road   13,800,000 11/1/2017    
5.03 Property       Kingston - Sawkill Road   12,400,000 11/1/2017    
5.04 Property       Lake Elsinore - Central Avenue   12,300,000 11/1/2017    
5.05 Property       Doylestown - North Broad Street   11,400,000 11/1/2017    
5.06 Property       Pennsauken - South Crescent Boulevard   12,300,000 11/1/2017    
5.07 Property       New Paltz - South Putt Corners Road   10,900,000 11/1/2017    
5.08 Property       Tyngsborough - Industrial Way   10,300,000 11/1/2017    
5.09 Property       Hemet - South Sanderson   11,000,000 11/1/2017    
5.10 Property       Bensalem - 1525 Bristol Pike   10,800,000 11/1/2017    
5.11 Property       Eastpoint - Lakewood Avenue   11,150,000 11/1/2017    
5.12 Property       Howell - Route 9 South   10,000,000 11/1/2017    
5.13 Property       Lawrenceville - Hurricane Shoals Road   9,150,000 11/1/2017    
5.14 Property       Lawnside - White Horse Pike   10,300,000 11/1/2017    
5.15 Property       Phoenix - West Peoria   9,300,000 11/1/2017    
5.16 Property       Mount Laurel - Ark Road   7,700,000 11/1/2017    
5.17 Property       Burlington - Cadillac Road   7,700,000 11/1/2017    
5.18 Property       Cherry Hill - Marlton Pike   7,500,000 11/1/2017    
5.19 Property       Bensalem - Knights Road   7,600,000 11/1/2017    
5.20 Property       Albuquerque - Ellison Road Northwest   6,900,000 11/1/2017    
5.21 Property       Modesto - Crows Landing   6,000,000 11/1/2017    
5.22 Property       Auburndale - US Highway 92 West   5,700,000 11/1/2017    
5.23 Property       San Bernardino - West Club Center Drive   6,300,000 11/1/2017    
5.24 Property       Memphis - Mount Moriah Terrace   5,650,000 11/1/2017    
5.25 Property       Hesperia - Mariposa Road   5,600,000 11/1/2017    
5.26 Property       Memphis - Covington Way   5,300,000 11/1/2017    
5.27 Property       St. Louis - Halls Ferry Road   5,100,000 11/1/2017    
5.28 Property       Killeen - Jasper Drive   6,000,000 10/7/2017    
5.29 Property       Albuquerque - Airport Drive Northwest   4,500,000 11/1/2017    
5.30 Property       Memphis - Gateway Drive   3,650,000 11/1/2017    
5.31 Property       Victorville - Yates Road   3,800,000 11/1/2017    
5.32 Property       Las Vegas - North Lamont Street   3,800,000 11/1/2017    
5.33 Property       Columbus - East Main Street   2,750,000 11/1/2017    
5.34 Property       Memphis - Raleigh-LaGrange   2,700,000 11/1/2017    
5.35 Property       Memphis - 5675 Summer Avenue   2,350,000 11/1/2017    
5.36 Property       Memphis - Madison Avenue   2,250,000 11/1/2017    
6 Loan   CREFI Citi Real Estate Funding Inc. Red Building 14.7% 286,700,000 10/27/2017 27.9% 27.9%
7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons 9.6% 59,500,000 12/20/2017 62.2% 62.2%
8 Loan   SMF V Starwood Mortgage Capital LLC Oxford Exchange 10.1% 54,000,000 12/8/2017 68.3% 57.1%
9 Loan   CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking 8.2% 59,000,000 1/2/2018 59.7% 59.7%
10 Loan   MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center 9.2% 82,100,000 11/16/2017 62.0% 46.3%
11 Loan   MSMCH Morgan Stanley Bank, N.A. One Newark Center 9.0% 94,000,000 10/10/2017 70.8% 61.6%
12 Loan   CREFI Citi Real Estate Funding Inc. Braddock Metro Center 9.1% 111,140,000 11/3/2017 66.8% 61.2%
13 Loan   SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard 9.6% 50,930,000 11/16/2017 56.9% 56.9%
14 Loan   SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center 9.8% 42,300,000 11/6/2017 64.8% 52.6%
15 Loan   SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point 10.7% 250,000,000 1/8/2018 60.0% 60.0%
16 Loan   MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza 10.2% 48,400,000 11/6/2017 51.7% 47.0%
17 Loan   CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio 10.4% 44,300,000 10/25/2017 52.9% 45.2%
17.01 Property       Willows Hotel   16,000,000 10/25/2017    
17.02 Property       Majestic Hotel   15,400,000 10/25/2017    
17.03 Property       City Suites Hotel   12,900,000 10/25/2017    
18 Loan   BANA Bank of America, N.A. Stor-All New Orleans Portfolio 9.1% 39,570,000 12/18/2017 59.4% 59.4%
18.01 Property       Stor-All Tchoupitoulas   21,500,000 12/18/2017    
18.02 Property       Stor-All Gentilly Woods   16,350,000 12/18/2017    
19 Loan   MSMCH Morgan Stanley Bank, N.A. Galleria Commons 10.4% 31,500,000 12/15/2017 69.7% 56.8%
20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage 8.3% 35,500,000 11/16/2017 57.9% 57.9%
21 Loan   SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park 11.2% 56,800,000 1/16/2018 61.6% 46.3%
22 Loan   CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South 10.8% 26,600,000 12/12/2017 69.5% 61.0%
23 Loan   BANA Bank of America, N.A. La Habra Towne Center 8.9% 34,700,000 12/1/2017 51.9% 51.9%
24 Loan   CREFI Citi Real Estate Funding Inc. Aventura Business Park 9.4% 29,600,000 12/29/2017 60.8% 60.8%
25 Loan   CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio 7.6% 29,000,000 11/30/2017 60.5% 60.5%
25.01 Property       185 North Morgan Retail   13,300,000 11/30/2017    
25.02 Property       820 West Lake Retail   9,500,000 11/30/2017    
25.03 Property       219 North Green Retail   6,200,000 11/30/2017    
26 Loan   BANA Bank of America, N.A. Warwick Mall 12.2% 158,000,000 7/28/2017 47.5% 43.4%
27 Loan   CREFI Citi Real Estate Funding Inc. Courtyard Reno 12.4% 27,200,000 1/1/2020 63.3% 59.2%
28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen 10.6% 22,800,000 12/4/2017 70.3% 66.8%
29 Loan   CREFI Citi Real Estate Funding Inc. 50 Racetrack Road 9.8% 26,000,000 12/18/2017 61.5% 61.5%
30 Loan   BANA Bank of America, N.A. Residence Inn - West Orange, NJ 12.5% 27,700,000 10/4/2017 53.5% 44.2%
31 Loan   SMF V Starwood Mortgage Capital LLC Arapaho & Gessner 10.4% 21,800,000 11/2/2017 63.3% 54.3%
31.01 Property       Arapaho   8,500,000 11/2/2017    
31.02 Property       Gessner   13,300,000 11/2/2017    
32 Loan   MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington 11.7% 18,600,000 12/1/2017 68.5% 56.1%
33 Loan   CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking 8.4% 16,700,000 12/6/2017 62.9% 55.9%
34 Loan   CREFI Citi Real Estate Funding Inc. Two Harbor Point Square 10.5% 80,000,000 10/6/2017 61.9% 56.4%
35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio 18.6% 16,800,000 10/19/2017 59.3% 25.0%
36 Loan   SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio 10.4% 12,550,000 12/7/2017 69.3% 60.0%
36.01 Property       Cross Lakes Apartments   9,950,000 12/7/2017    
36.02 Property       Giant Oaks Apartments   2,600,000 12/7/2017    
37 Loan   BANA Bank of America, N.A. American Mini Storage Lake Forest 10.2% 14,120,000 12/4/2017 57.4% 57.4%
38 Loan   MSMCH Morgan Stanley Bank, N.A. Gale Industrial 10.7% 19,000,000 12/8/2017 38.9% 38.9%
39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison 9.7% 10,530,000 11/15/2017 65.1% 57.3%
40 Loan   MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center 9.2% 9,080,000 11/27/2017 74.1% 60.8%
41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments 9.6% 11,100,000 12/20/2017 58.1% 51.3%
42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza 9.3% 10,860,000 11/17/2017 58.8% 53.9%
43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village 8.6% 15,500,000 12/15/2017 39.0% 39.0%
44 Loan   SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building 9.1% 8,860,000 10/13/2017 64.9% 59.2%
45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue 12.4% 10,000,000 12/1/2017 55.0% 55.0%
46 Loan   CREFI Citi Real Estate Funding Inc. 452 West Broadway 7.1% 7,800,000 1/1/2018 64.1% 64.1%
47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds 7.9% 6,380,000 12/8/2017 62.7% 58.2%
48 Loan   SMF V Starwood Mortgage Capital LLC Gateway Business Center 8.6% 5,280,000 12/7/2017 66.3% 56.0%
49 Loan   BANA Bank of America, N.A. 108-110 West Broughton Street 13.5% 7,950,000 12/13/2017 41.8% 41.8%
50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio 9.7% 5,890,000 11/27/2017 54.3% 54.3%
50.01 Property       2106 Bennett Apartments   2,830,000 11/27/2017    
50.02 Property       The Tribeca Apartments   3,060,000 11/27/2017    
51 Loan   SMF V Starwood Mortgage Capital LLC Sherman Plaza 13.3% 5,500,000 1/8/2018 45.5% 43.7%
52 Loan   SMF V Starwood Mortgage Capital LLC Colonial Estates MHP 10.0% 2,870,000 1/17/2018 69.7% 48.3%

 

 Page 15 of 30

 

CGCMT 2018-B2 Premarketing Annex A                
                     
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Occupancy (%) (5) Occupancy Date ADR ($) RevPAR ($) Largest Tenant
1 Loan   BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio 92.2% 12/31/2017 NAP NAP  
1.01 Property       Extra Space Washington 92.1% 12/31/2017 NAP NAP NAP
1.02 Property       Extra Space San Jose 89.9% 12/31/2017 NAP NAP NAP
1.03 Property       Extra Space San Diego 88.1% 12/31/2017 NAP NAP NAP
1.04 Property       Extra Space Panorama City 92.7% 12/31/2017 NAP NAP NAP
1.05 Property       Extra Space Norwalk 92.8% 12/31/2017 NAP NAP NAP
1.06 Property       Extra Space Miami East 91.8% 12/31/2017 NAP NAP NAP
1.07 Property       Extra Space Miami West 95.7% 12/31/2017 NAP NAP NAP
1.08 Property       Extra Space Palo Alto 92.1% 12/31/2017 NAP NAP NAP
1.09 Property       Extra Space Covina 91.9% 12/31/2017 NAP NAP NAP
1.10 Property       Extra Space Gaithersburg 91.5% 12/31/2017 NAP NAP NAP
1.11 Property       Extra Space Philadelphia 93.9% 12/31/2017 NAP NAP NAP
1.12 Property       Extra Space Westminster 94.7% 12/31/2017 NAP NAP NAP
1.13 Property       Extra Space Newark 91.1% 12/31/2017 NAP NAP NAP
1.14 Property       Extra Space Essex 93.5% 12/31/2017 NAP NAP NAP
1.15 Property       Extra Space New Bedford 93.6% 12/31/2017 NAP NAP NAP
1.16 Property       Extra Space Birmingham 94.8% 12/31/2017 NAP NAP NAP
1.17 Property       Extra Space Haverhill 86.6% 12/31/2017 NAP NAP NAP
1.18 Property       Extra Space Shrewsbury 92.1% 12/31/2017 NAP NAP NAP
1.19 Property       Extra Space Dallas 90.0% 12/31/2017 NAP NAP NAP
1.20 Property       Extra Space Enfield 93.0% 12/31/2017 NAP NAP NAP
1.21 Property       Extra Space San Diego Miramar 92.3% 12/31/2017 NAP NAP NAP
1.22 Property       Extra Space Shawnee 95.1% 12/31/2017 NAP NAP NAP
1.23 Property       Extra Space Overland Park 94.3% 12/31/2017 NAP NAP NAP
1.24 Property       Extra Space Tucson 91.3% 12/31/2017 NAP NAP NAP
2 Loan   MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West 90.5% 12/7/2017 NAP NAP  
2.01 Property       Park Place East 93.7% 12/7/2017 NAP NAP CDI Management Corp.
2.02 Property       Park Place West 87.3% 12/7/2017 NAP NAP Metropolitan Council
3 Loan   CREFI Citi Real Estate Funding Inc. The SoCal Portfolio 83.8% 1/31/2018 NAP NAP  
3.01 Property       Aliso Viejo Commerce Center 89.7% 1/31/2018 NAP NAP Tony Pepperoni Pizzeria
3.02 Property       Transpark Commerce 74.4% 1/31/2018 NAP NAP County of San Bernardino
3.03 Property       Wimbledon 94.7% 1/31/2018 NAP NAP Heritage Victor Valley Medical Group
3.04 Property       Palmdale Place 89.1% 1/31/2018 NAP NAP Antelope Valley Community College District
3.05 Property       Sierra Gateway 76.6% 1/31/2018 NAP NAP Dept of Children & Family Svc
3.06 Property       Fresno Industrial Center 97.2% 1/31/2018 NAP NAP Candor-AGS, Inc.
3.07 Property       Upland Freeway 94.4% 1/31/2018 NAP NAP Sit ’n Sleep
3.08 Property       Commerce Corporate Center 93.1% 1/31/2018 NAP NAP Bank of America
3.09 Property       Moreno Valley 94.0% 1/31/2018 NAP NAP Goodyear Tire
3.10 Property       Airport One Office Park 100.0% 1/31/2018 NAP NAP The Capital Group Companies
3.11 Property       Colton Courtyard 65.2% 1/31/2018 NAP NAP Mor Furniture for Less, Inc.
3.12 Property       The Abbey Center 86.5% 1/31/2018 NAP NAP Jewish FAM SVC Of The Desert
3.13 Property       Upland Commerce Center 86.0% 1/31/2018 NAP NAP Salon Success Academy
3.14 Property       Diamond Bar 100.0% 1/31/2018 NAP NAP Montessori Academy
3.15 Property       Atlantic Plaza 100.0% 1/31/2018 NAP NAP Tarzana Treatment Center, Inc.
3.16 Property       Ming Office Park 56.5% 1/31/2018 NAP NAP Stantec Consulting Svcs, Inc.
3.17 Property       10th Street Commerce Center 52.3% 1/31/2018 NAP NAP The Whole Wheatery
3.18 Property       Cityview Plaza 96.4% 1/31/2018 NAP NAP The Abbey Management Co., LLC
3.19 Property       Garden Grove Town Center 100.0% 1/31/2018 NAP NAP Kitchen Depot
3.20 Property       30th Street Commerce Center 49.5% 1/31/2018 NAP NAP B-1 Liquor
3.21 Property       Mt. Vernon Commerce Center 77.8% 1/31/2018 NAP NAP Mojave River Academy
3.22 Property       Anaheim Stadium Industrial 100.0% 1/31/2018 NAP NAP Labeltronix, LLC
3.23 Property       25th Street Commerce Center 58.8% 1/31/2018 NAP NAP Siam Market
3.24 Property       Fresno Airport 47.0% 1/31/2018 NAP NAP Tamiyasu, Smith, Horn, & Braun
4 Loan   SMF V Starwood Mortgage Capital LLC Westin Tysons Corner 67.3% 12/31/2017 153.18 103.05 NAP
5 Loan   MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio 95.1% 9/30/2017 NAP NAP  
5.01 Property       Henderson - Stephanie Place 97.0% 9/30/2017 NAP NAP NAP
5.02 Property       Brookfield - Federal Road 97.7% 9/30/2017 NAP NAP NAP
5.03 Property       Kingston - Sawkill Road 93.2% 9/30/2017 NAP NAP NAP
5.04 Property       Lake Elsinore - Central Avenue 92.6% 9/30/2017 NAP NAP NAP
5.05 Property       Doylestown - North Broad Street 96.0% 9/30/2017 NAP NAP NAP
5.06 Property       Pennsauken - South Crescent Boulevard 94.4% 9/30/2017 NAP NAP NAP
5.07 Property       New Paltz - South Putt Corners Road 94.7% 9/30/2017 NAP NAP NAP
5.08 Property       Tyngsborough - Industrial Way 94.1% 9/30/2017 NAP NAP NAP
5.09 Property       Hemet - South Sanderson 93.0% 9/30/2017 NAP NAP NAP
5.10 Property       Bensalem - 1525 Bristol Pike 93.6% 9/30/2017 NAP NAP NAP
5.11 Property       Eastpoint - Lakewood Avenue 96.2% 9/30/2017 NAP NAP NAP
5.12 Property       Howell - Route 9 South 94.0% 9/30/2017 NAP NAP NAP
5.13 Property       Lawrenceville - Hurricane Shoals Road 94.9% 9/30/2017 NAP NAP NAP
5.14 Property       Lawnside - White Horse Pike 96.3% 9/30/2017 NAP NAP NAP
5.15 Property       Phoenix - West Peoria 94.6% 9/30/2017 NAP NAP NAP
5.16 Property       Mount Laurel - Ark Road 96.6% 9/30/2017 NAP NAP NAP
5.17 Property       Burlington - Cadillac Road 97.5% 9/30/2017 NAP NAP NAP
5.18 Property       Cherry Hill - Marlton Pike 96.8% 9/30/2017 NAP NAP NAP
5.19 Property       Bensalem - Knights Road 95.8% 9/30/2017 NAP NAP NAP
5.20 Property       Albuquerque - Ellison Road Northwest 95.6% 9/30/2017 NAP NAP NAP
5.21 Property       Modesto - Crows Landing 96.9% 9/30/2017 NAP NAP NAP
5.22 Property       Auburndale - US Highway 92 West 95.8% 9/30/2017 NAP NAP NAP
5.23 Property       San Bernardino - West Club Center Drive 99.2% 9/30/2017 NAP NAP NAP
5.24 Property       Memphis - Mount Moriah Terrace 93.1% 9/30/2017 NAP NAP NAP
5.25 Property       Hesperia - Mariposa Road 96.8% 9/30/2017 NAP NAP NAP
5.26 Property       Memphis - Covington Way 95.1% 9/30/2017 NAP NAP NAP
5.27 Property       St. Louis - Halls Ferry Road 91.3% 9/30/2017 NAP NAP NAP
5.28 Property       Killeen - Jasper Drive 90.8% 9/30/2017 NAP NAP NAP
5.29 Property       Albuquerque - Airport Drive Northwest 97.1% 9/30/2017 NAP NAP NAP
5.30 Property       Memphis - Gateway Drive 93.9% 9/30/2017 NAP NAP NAP
5.31 Property       Victorville - Yates Road 96.7% 9/30/2017 NAP NAP NAP
5.32 Property       Las Vegas - North Lamont Street 94.9% 9/30/2017 NAP NAP NAP
5.33 Property       Columbus - East Main Street 94.9% 9/30/2017 NAP NAP NAP
5.34 Property       Memphis - Raleigh-LaGrange 94.9% 9/30/2017 NAP NAP NAP
5.35 Property       Memphis - 5675 Summer Avenue 92.0% 9/30/2017 NAP NAP NAP
5.36 Property       Memphis - Madison Avenue 86.5% 9/30/2017 NAP NAP NAP
6 Loan   CREFI Citi Real Estate Funding Inc. Red Building 74.3% 12/18/2017 NAP NAP WeWork
7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons 89.3% 1/1/2018 NAP NAP Cinemark USA
8 Loan   SMF V Starwood Mortgage Capital LLC Oxford Exchange 99.2% 12/22/2017 NAP NAP Hobby Lobby
9 Loan   CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking 100.0% 3/1/2018 NAP NAP Columbia Sportswear
10 Loan   MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center 100.0% 3/1/2018 NAP NAP Axcelis Technologies, Inc
11 Loan   MSMCH Morgan Stanley Bank, N.A. One Newark Center 90.0% 11/1/2017 NAP NAP K&L Gates, LLP
12 Loan   CREFI Citi Real Estate Funding Inc. Braddock Metro Center 92.4% 11/1/2017 NAP NAP GSA (United States Department of Agriculture)
13 Loan   SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard 89.1% 10/1/2017 NAP NAP Vertex, Inc.
14 Loan   SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center 100.0% 12/1/2017 NAP NAP Marshalls
15 Loan   SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point 95.4% 12/29/2017 NAP NAP Kronos Incorporated
16 Loan   MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza 95.5% 9/30/2017 NAP NAP Big Lots
17 Loan   CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio 74.8% 8/31/2017 168.38 125.98  
17.01 Property       Willows Hotel 74.1% 8/31/2017 165.77 122.80 NAP
17.02 Property       Majestic Hotel 76.1% 8/31/2017 170.20 129.58 NAP
17.03 Property       City Suites Hotel 74.2% 8/31/2017 169.41 125.72 NAP
18 Loan   BANA Bank of America, N.A. Stor-All New Orleans Portfolio 80.8% 2/5/2018 NAP NAP  
18.01 Property       Stor-All Tchoupitoulas 79.8% 2/5/2018 NAP NAP NAP
18.02 Property       Stor-All Gentilly Woods 81.8% 2/5/2018 NAP NAP NAP
19 Loan   MSMCH Morgan Stanley Bank, N.A. Galleria Commons 100.0% 1/5/2018 NAP NAP Burlington Coat Factory
20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage 87.6% 1/8/2018 NAP NAP NAP
21 Loan   SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park 83.5% 2/1/2018 NAP NAP Florida Agency for Healthcare Administration
22 Loan   CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South 95.2% 11/7/2017 NAP NAP General Dynamics
23 Loan   BANA Bank of America, N.A. La Habra Towne Center 97.9% 12/13/2017 NAP NAP Northgate Market
24 Loan   CREFI Citi Real Estate Funding Inc. Aventura Business Park 93.7% 12/18/2017 NAP NAP Venner Trade Company
25 Loan   CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio 100.0% 2/1/2018 NAP NAP  
25.01 Property       185 North Morgan Retail 100.0% 2/1/2018 NAP NAP Shake Shack
25.02 Property       820 West Lake Retail 100.0% 2/1/2018 NAP NAP Momotaro
25.03 Property       219 North Green Retail 100.0% 2/1/2018 NAP NAP Limitless Coffee
26 Loan   BANA Bank of America, N.A. Warwick Mall 95.7% 11/17/2017 NAP NAP JC Penney
27 Loan   CREFI Citi Real Estate Funding Inc. Courtyard Reno 81.6% 12/31/2017 139.28 113.68 NAP
28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen 94.9% 9/28/2017 NAP NAP Barnes & Noble
29 Loan   CREFI Citi Real Estate Funding Inc. 50 Racetrack Road 100.0% 12/6/2017 NAP NAP Burlington Coat Factory
30 Loan   BANA Bank of America, N.A. Residence Inn - West Orange, NJ 81.7% 12/31/2017 180.56 147.59 NAP
31 Loan   SMF V Starwood Mortgage Capital LLC Arapaho & Gessner 93.6% Various NAP NAP  
31.01 Property       Arapaho 85.4% 10/1/2017 NAP NAP Aprima Medical Software, Inc.
31.02 Property       Gessner 100.0% 3/6/2018 NAP NAP Laboratory Corporation of America
32 Loan   MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington 74.5% 10/31/2017 116.92 87.11 NAP
33 Loan   CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking 52.3% 11/30/2017 NAP NAP Leanarch, Inc.
34 Loan   CREFI Citi Real Estate Funding Inc. Two Harbor Point Square 94.3% 9/1/2017 NAP NAP X.L. Global Services, Inc.
35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio 83.5% 11/30/2017 NAP NAP PNC Bank
36 Loan   SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio 95.7% 1/17/2018 NAP NAP  
36.01 Property       Cross Lakes Apartments 96.2% 1/17/2018 NAP NAP NAP
36.02 Property       Giant Oaks Apartments 94.4% 1/17/2018 NAP NAP NAP
37 Loan   BANA Bank of America, N.A. American Mini Storage Lake Forest 96.2% 1/20/2018 NAP NAP NAP
38 Loan   MSMCH Morgan Stanley Bank, N.A. Gale Industrial 100.0% 11/1/2017 NAP NAP Sierra Electronics
39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison 89.7% 12/13/2017 NAP NAP NAP
40 Loan   MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center 100.0% 12/22/2017 NAP NAP Mattress One
41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments 94.6% 1/16/2018 NAP NAP NAP
42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza 100.0% 12/4/2017 NAP NAP United Supermarkets (Amigos)
43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village 96.3% 1/1/2018 NAP NAP Stater Bros.
44 Loan   SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building 100.0% 3/6/2018 NAP NAP Clorox Sales Company
45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue 100.0% 1/5/2018 NAP NAP Times Microwave (division of Amphenol)
46 Loan   CREFI Citi Real Estate Funding Inc. 452 West Broadway 100.0% 3/6/2018 NAP NAP Lamy
47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds 100.0% 3/6/2018 NAP NAP PNC Bank
48 Loan   SMF V Starwood Mortgage Capital LLC Gateway Business Center 92.2% 1/11/2018 NAP NAP Garage KRU Health & Fitness
49 Loan   BANA Bank of America, N.A. 108-110 West Broughton Street 100.0% 1/4/2018 NAP NAP Tommy Bahama
50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio 92.3% 12/18/2017 NAP NAP  
50.01 Property       2106 Bennett Apartments 95.5% 12/18/2017 NAP NAP NAP
50.02 Property       The Tribeca Apartments 90.0% 12/18/2017 NAP NAP NAP
51 Loan   SMF V Starwood Mortgage Capital LLC Sherman Plaza 82.7% 12/19/2017 NAP NAP Richardson Auto Glass
52 Loan   SMF V Starwood Mortgage Capital LLC Colonial Estates MHP 86.6% 2/6/2018 NAP NAP NAP

 

 Page 16 of 30

 

CGCMT 2018-B2 Premarketing Annex A                
                     
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Largest Tenant Sq Ft Largest Tenant Lease Expiration (6) Second Largest Tenant Second Largest Tenant Sq Ft Second Largest Tenant Lease Expiration (6)
1 Loan   BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio          
1.01 Property       Extra Space Washington     NAP    
1.02 Property       Extra Space San Jose     NAP    
1.03 Property       Extra Space San Diego     NAP    
1.04 Property       Extra Space Panorama City     NAP    
1.05 Property       Extra Space Norwalk     NAP    
1.06 Property       Extra Space Miami East     NAP    
1.07 Property       Extra Space Miami West     NAP    
1.08 Property       Extra Space Palo Alto     NAP    
1.09 Property       Extra Space Covina     NAP    
1.10 Property       Extra Space Gaithersburg     NAP    
1.11 Property       Extra Space Philadelphia     NAP    
1.12 Property       Extra Space Westminster     NAP    
1.13 Property       Extra Space Newark     NAP    
1.14 Property       Extra Space Essex     NAP    
1.15 Property       Extra Space New Bedford     NAP    
1.16 Property       Extra Space Birmingham     NAP    
1.17 Property       Extra Space Haverhill     NAP    
1.18 Property       Extra Space Shrewsbury     NAP    
1.19 Property       Extra Space Dallas     NAP    
1.20 Property       Extra Space Enfield     NAP    
1.21 Property       Extra Space San Diego Miramar     NAP    
1.22 Property       Extra Space Shawnee     NAP    
1.23 Property       Extra Space Overland Park     NAP    
1.24 Property       Extra Space Tucson     NAP    
2 Loan   MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West          
2.01 Property       Park Place East 70,559 12/31/2022 US Administrative Services 21,752 12/31/2019
2.02 Property       Park Place West 34,385 7/31/2019 Strayer University 16,000 8/31/2019
3 Loan   CREFI Citi Real Estate Funding Inc. The SoCal Portfolio          
3.01 Property       Aliso Viejo Commerce Center 5,518 10/31/2025 Trusted Tire & Service 5,280 3/31/2025
3.02 Property       Transpark Commerce 34,469 9/30/2024 FCA US, LLC 27,965 7/31/2028
3.03 Property       Wimbledon 41,875 9/30/2024 Desert Valley Medical Group 14,636 6/30/2021
3.04 Property       Palmdale Place 50,720 10/31/2046 CDC 9,809 8/31/2022
3.05 Property       Sierra Gateway 49,500 2/29/2020 GSA (United States of America) 8,892 1/14/2019
3.06 Property       Fresno Industrial Center 125,183 5/31/2020 Baker Distributing Co., LLC 50,107 8/31/2023
3.07 Property       Upland Freeway 13,222 1/31/2019 SWAAD of India 12,814 2/28/2025
3.08 Property       Commerce Corporate Center 13,312 9/30/2018 RGN-Commerce I, LLC 12,924 2/29/2028
3.09 Property       Moreno Valley 6,467 5/31/2018 Iglesia Rios De Agua Viva - MV 6,100 9/30/2018
3.10 Property       Airport One Office Park 88,284 4/30/2025 NAP    
3.11 Property       Colton Courtyard 26,802 12/31/2027 Goodwill Industries of So. CA 13,000 5/31/2021
3.12 Property       The Abbey Center 4,301 1/31/2023 Karl T. Anderson 3,241 3/31/2019
3.13 Property       Upland Commerce Center 15,780 12/31/2025 Dollar Tree 12,883 1/31/2022
3.14 Property       Diamond Bar 7,590 9/30/2026 Blooming Bay, Inc. 5,200 8/31/2024
3.15 Property       Atlantic Plaza 10,857 4/30/2026 Kim’s Beauty Supply 5,756 1/31/2020
3.16 Property       Ming Office Park 25,203 3/31/2023 Ordiz Melby Architects, Inc. 5,255 7/31/2018
3.17 Property       10th Street Commerce Center 12,068 11/30/2025 Edwards Federal Credit Union 8,520 12/31/2020
3.18 Property       Cityview Plaza 11,822 5/31/2020 Co-Sales Company 5,386 12/31/2022
3.19 Property       Garden Grove Town Center 5,400 11/30/2024 Orange County Medical Management 4,850 3/31/2022
3.20 Property       30th Street Commerce Center 2,500 12/31/2022 Palmdale Premier Dental Care 2,160 7/31/2018
3.21 Property       Mt. Vernon Commerce Center 9,590 5/31/2019 Heritage Bible Church 4,081 2/28/2023
3.22 Property       Anaheim Stadium Industrial 46,611 1/31/2019 Block Tops, Inc. 17,280 3/31/2020
3.23 Property       25th Street Commerce Center 3,300 6/30/2023 Palm Plaza Pet Hospital, LLC 2,588 4/30/2021
3.24 Property       Fresno Airport 5,350 4/30/2021 GSA (United States of America) 3,000 8/5/2021
4 Loan   SMF V Starwood Mortgage Capital LLC Westin Tysons Corner     NAP    
5 Loan   MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio          
5.01 Property       Henderson - Stephanie Place     NAP    
5.02 Property       Brookfield - Federal Road     NAP    
5.03 Property       Kingston - Sawkill Road     NAP    
5.04 Property       Lake Elsinore - Central Avenue     NAP    
5.05 Property       Doylestown - North Broad Street     NAP    
5.06 Property       Pennsauken - South Crescent Boulevard     NAP    
5.07 Property       New Paltz - South Putt Corners Road     NAP    
5.08 Property       Tyngsborough - Industrial Way     NAP    
5.09 Property       Hemet - South Sanderson     NAP    
5.10 Property       Bensalem - 1525 Bristol Pike     NAP    
5.11 Property       Eastpoint - Lakewood Avenue     NAP    
5.12 Property       Howell - Route 9 South     NAP    
5.13 Property       Lawrenceville - Hurricane Shoals Road     NAP    
5.14 Property       Lawnside - White Horse Pike     NAP    
5.15 Property       Phoenix - West Peoria     NAP    
5.16 Property       Mount Laurel - Ark Road     NAP    
5.17 Property       Burlington - Cadillac Road     NAP    
5.18 Property       Cherry Hill - Marlton Pike     NAP    
5.19 Property       Bensalem - Knights Road     NAP    
5.20 Property       Albuquerque - Ellison Road Northwest     NAP    
5.21 Property       Modesto - Crows Landing     NAP    
5.22 Property       Auburndale - US Highway 92 West     NAP    
5.23 Property       San Bernardino - West Club Center Drive     NAP    
5.24 Property       Memphis - Mount Moriah Terrace     NAP    
5.25 Property       Hesperia - Mariposa Road     NAP    
5.26 Property       Memphis - Covington Way     NAP    
5.27 Property       St. Louis - Halls Ferry Road     NAP    
5.28 Property       Killeen - Jasper Drive     NAP    
5.29 Property       Albuquerque - Airport Drive Northwest     NAP    
5.30 Property       Memphis - Gateway Drive     NAP    
5.31 Property       Victorville - Yates Road     NAP    
5.32 Property       Las Vegas - North Lamont Street     NAP    
5.33 Property       Columbus - East Main Street     NAP    
5.34 Property       Memphis - Raleigh-LaGrange     NAP    
5.35 Property       Memphis - 5675 Summer Avenue     NAP    
5.36 Property       Memphis - Madison Avenue     NAP    
6 Loan   CREFI Citi Real Estate Funding Inc. Red Building 69,534 1/31/2030 Whalerock Industries 36,163 10/31/2026
7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons 54,604 1/1/2025 Books a Million 16,275 2/28/2020
8 Loan   SMF V Starwood Mortgage Capital LLC Oxford Exchange 54,990 8/31/2021 Dick’s Sporting Goods 45,000 1/31/2023
9 Loan   CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking 18,851 1/31/2019 NAP    
10 Loan   MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center 417,313 1/30/2037 NAP    
11 Loan   MSMCH Morgan Stanley Bank, N.A. One Newark Center 52,148 1/31/2022 GSA IRS 45,075 12/29/2019
12 Loan   CREFI Citi Real Estate Funding Inc. Braddock Metro Center 131,000 5/31/2033 Alexandria City School Board 84,693 5/31/2029
13 Loan   SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard 168,820 9/30/2028 NAP    
14 Loan   SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center 30,589 1/31/2026 Barnes & Noble 23,682 3/31/2019
15 Loan   SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point 505,664 2/6/2029 Verizon New England 314,981 12/31/2023; 5/31/2024
16 Loan   MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza 31,698 1/31/2020 New York Mart Group 22,859 10/31/2022
17 Loan   CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio          
17.01 Property       Willows Hotel     NAP    
17.02 Property       Majestic Hotel     NAP    
17.03 Property       City Suites Hotel     NAP    
18 Loan   BANA Bank of America, N.A. Stor-All New Orleans Portfolio          
18.01 Property       Stor-All Tchoupitoulas     NAP    
18.02 Property       Stor-All Gentilly Woods     NAP    
19 Loan   MSMCH Morgan Stanley Bank, N.A. Galleria Commons 85,000 3/31/2019 Babies “R” Us 37,882 1/31/2023
20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage     NAP    
21 Loan   SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park 226,931 2/28/2035 Florida Department of Law Enforcement 23,993 4/30/2022
22 Loan   CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South 189,852 12/31/2024 Bloomington School 59,143 12/31/2024
23 Loan   BANA Bank of America, N.A. La Habra Towne Center 48,593 3/31/2037 On the Hook Seafood & Grill 2,903 12/15/2022
24 Loan   CREFI Citi Real Estate Funding Inc. Aventura Business Park 13,202 12/31/2018 Cold Air Distribution Ware 10,584 4/30/2020
25 Loan   CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio          
25.01 Property       185 North Morgan Retail 3,220 5/31/2027 Taylor Gourmet 1,994 4/30/2028
25.02 Property       820 West Lake Retail 12,870 8/31/2027 Boka Restaurant Group 1,530 8/31/2022
25.03 Property       219 North Green Retail 2,550 5/31/2028 Ramen-san 2,550 4/30/2028
26 Loan   BANA Bank of America, N.A. Warwick Mall 137,952 3/31/2020 Jordan’s Furniture 113,743 12/31/2021
27 Loan   CREFI Citi Real Estate Funding Inc. Courtyard Reno     NAP    
28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen 25,002 6/30/2020 Old Navy, LLC 16,786 4/30/2020
29 Loan   CREFI Citi Real Estate Funding Inc. 50 Racetrack Road 40,061 2/29/2028 AutoZone 36,481 6/15/2025
30 Loan   BANA Bank of America, N.A. Residence Inn - West Orange, NJ     NAP    
31 Loan   SMF V Starwood Mortgage Capital LLC Arapaho & Gessner          
31.01 Property       Arapaho 55,000 3/31/2024 D&E Structures Consulting Engineers 4,073 9/30/2021
31.02 Property       Gessner 92,729 12/31/2024 NAP    
32 Loan   MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington     NAP    
33 Loan   CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking 4,650 7/21/2022 Alessandra Raschkovsky, DDS 1,308 9/30/2032
34 Loan   CREFI Citi Real Estate Funding Inc. Two Harbor Point Square 47,838 9/30/2022 Structured Portfolio Management, L.L.C. 23,919 11/30/2022
35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio 151,280 7/31/2019 Huffy Corporation 49,814 12/31/2024
36 Loan   SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio          
36.01 Property       Cross Lakes Apartments     NAP    
36.02 Property       Giant Oaks Apartments     NAP    
37 Loan   BANA Bank of America, N.A. American Mini Storage Lake Forest     NAP    
38 Loan   MSMCH Morgan Stanley Bank, N.A. Gale Industrial 22,813 1/31/2033 MBA Trading 22,527 1/31/2033
39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison     NAP    
40 Loan   MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center 3,205 5/31/2022 National Vision 3,202 9/30/2021
41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments     NAP    
42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza 51,133 1/31/2021 Dollar Tree 8,000 2/28/2023
43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village 44,152 4/3/2020 Turner’s Outdoors 6,769 12/31/2022
44 Loan   SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building 30,829 10/31/2026 NAP    
45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue 136,000 12/31/2027 Amphenol 30,000 12/31/2027
46 Loan   CREFI Citi Real Estate Funding Inc. 452 West Broadway 2,150 7/31/2028 NAP    
47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds 3,000 12/31/2037 NAP    
48 Loan   SMF V Starwood Mortgage Capital LLC Gateway Business Center 6,000 6/30/2022 New Community Church 6,000 5/31/2021
49 Loan   BANA Bank of America, N.A. 108-110 West Broughton Street 2,585 3/31/2026 Bluemercury 2,432 1/31/2027
50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio          
50.01 Property       2106 Bennett Apartments     NAP    
50.02 Property       The Tribeca Apartments     NAP    
51 Loan   SMF V Starwood Mortgage Capital LLC Sherman Plaza 4,423 10/31/2018 Cascade Water Service 4,325 12/31/2018
52 Loan   SMF V Starwood Mortgage Capital LLC Colonial Estates MHP     NAP    

 

 Page 17 of 30

 

CGCMT 2018-B2 Premarketing Annex A                
                     
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Third Largest Tenant Third Largest Tenant Sq Ft Third Largest Tenant Lease Expiration (6) Fourth Largest Tenant Fourth Largest Tenant Sq Ft
1 Loan   BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio          
1.01 Property       Extra Space Washington NAP     NAP  
1.02 Property       Extra Space San Jose NAP     NAP  
1.03 Property       Extra Space San Diego NAP     NAP  
1.04 Property       Extra Space Panorama City NAP     NAP  
1.05 Property       Extra Space Norwalk NAP     NAP  
1.06 Property       Extra Space Miami East NAP     NAP  
1.07 Property       Extra Space Miami West NAP     NAP  
1.08 Property       Extra Space Palo Alto NAP     NAP  
1.09 Property       Extra Space Covina NAP     NAP  
1.10 Property       Extra Space Gaithersburg NAP     NAP  
1.11 Property       Extra Space Philadelphia NAP     NAP  
1.12 Property       Extra Space Westminster NAP     NAP  
1.13 Property       Extra Space Newark NAP     NAP  
1.14 Property       Extra Space Essex NAP     NAP  
1.15 Property       Extra Space New Bedford NAP     NAP  
1.16 Property       Extra Space Birmingham NAP     NAP  
1.17 Property       Extra Space Haverhill NAP     NAP  
1.18 Property       Extra Space Shrewsbury NAP     NAP  
1.19 Property       Extra Space Dallas NAP     NAP  
1.20 Property       Extra Space Enfield NAP     NAP  
1.21 Property       Extra Space San Diego Miramar NAP     NAP  
1.22 Property       Extra Space Shawnee NAP     NAP  
1.23 Property       Extra Space Overland Park NAP     NAP  
1.24 Property       Extra Space Tucson NAP     NAP  
2 Loan   MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West          
2.01 Property       Park Place East University of MN Physicians 11,129 7/31/2021 Stanley Consultants, Inc. 10,807
2.02 Property       Park Place West Dispute Mgmt. Services 14,892 5/31/2024 McKinley Group, Inc. 10,040
3 Loan   CREFI Citi Real Estate Funding Inc. The SoCal Portfolio          
3.01 Property       Aliso Viejo Commerce Center Big O Tires, LLC 3,925 7/31/2023 Aliso Foreign Car 3,740
3.02 Property       Transpark Commerce Xerox Corporation 8,090 1/31/2022 L. Humphreys, M. Humphreys and Behavioral Autism Therapies, LLC 5,576
3.03 Property       Wimbledon St. Joseph Heritage Healthcare 13,610 1/31/2020 RadNet Management, Inc. 8,176
3.04 Property       Palmdale Place Dept. of Mental Health (MTM) 9,255 2/28/2018 Women, Infants & Children 7,000
3.05 Property       Sierra Gateway BAE Systems Tech. Solutions 8,525 4/30/2019 GSA (United States of America) 4,996
3.06 Property       Fresno Industrial Center San Joaquin Stairs, Inc. 12,500 10/31/2022 Amarr Company Inc. 12,500
3.07 Property       Upland Freeway Lamps Plus 11,120 12/31/2018 GSA (United States of America) 9,666
3.08 Property       Commerce Corporate Center PIA-SC Insurance Services, Inc 12,924 11/30/2021 MJIC, Inc. 8,850
3.09 Property       Moreno Valley Pulido’s Wheels and Tires 5,967 11/30/2022 Payless Auto Care 4,550
3.10 Property       Airport One Office Park NAP     NAP  
3.11 Property       Colton Courtyard Tire Guys 6,208 10/31/2020 Hand Car Wash USA 4,000
3.12 Property       The Abbey Center Lawyers Title Company 3,013 12/31/2021 West Dermatology and Surgery Medical Group 2,875
3.13 Property       Upland Commerce Center Quest Diagnostics 3,316 4/30/2020 Gia Monae 2,996
3.14 Property       Diamond Bar Red Dragon Karate 2,325 8/31/2022 Intiraymi Restaurant 1,190
3.15 Property       Atlantic Plaza The City of Long Beach 4,079 1/15/2021 Laundromat 2,870
3.16 Property       Ming Office Park Insight Enviro. Consultants, Inc. 4,418 11/30/2019 Swanson Engineering 3,690
3.17 Property       10th Street Commerce Center Medrano’s Restaurant 7,010 6/30/2022 Texas Cattle Company 6,480
3.18 Property       Cityview Plaza Behavioral Support Partnership 4,528 11/30/2022 Horrigan Cole Enterprises, Inc. 3,956
3.19 Property       Garden Grove Town Center Los Cotijas Mexican Grill 2,360 8/31/2020 NAP  
3.20 Property       30th Street Commerce Center Emely’s Store Water & More 1,660 3/31/2020 Amer. Medical Response 1,420
3.21 Property       Mt. Vernon Commerce Center In Roads Creative Programs 3,508 7/31/2022 Child ADVS of San Bernardino 2,910
3.22 Property       Anaheim Stadium Industrial Dept. of Food & Agriculture 14,040 12/31/2018 Optical Science Company 12,000
3.23 Property       25th Street Commerce Center Shandra’s Thai Cuisine 2,200 7/31/2023 Shears By Friends Beauty Salon 2,200
3.24 Property       Fresno Airport Briggs Field Services, Inc. 2,668 2/28/2018 Fresno Yosemite Health Care 2,600
4 Loan   SMF V Starwood Mortgage Capital LLC Westin Tysons Corner NAP     NAP  
5 Loan   MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio          
5.01 Property       Henderson - Stephanie Place NAP     NAP  
5.02 Property       Brookfield - Federal Road NAP     NAP  
5.03 Property       Kingston - Sawkill Road NAP     NAP  
5.04 Property       Lake Elsinore - Central Avenue NAP     NAP  
5.05 Property       Doylestown - North Broad Street NAP     NAP  
5.06 Property       Pennsauken - South Crescent Boulevard NAP     NAP  
5.07 Property       New Paltz - South Putt Corners Road NAP     NAP  
5.08 Property       Tyngsborough - Industrial Way NAP     NAP  
5.09 Property       Hemet - South Sanderson NAP     NAP  
5.10 Property       Bensalem - 1525 Bristol Pike NAP     NAP  
5.11 Property       Eastpoint - Lakewood Avenue NAP     NAP  
5.12 Property       Howell - Route 9 South NAP     NAP  
5.13 Property       Lawrenceville - Hurricane Shoals Road NAP     NAP  
5.14 Property       Lawnside - White Horse Pike NAP     NAP  
5.15 Property       Phoenix - West Peoria NAP     NAP  
5.16 Property       Mount Laurel - Ark Road NAP     NAP  
5.17 Property       Burlington - Cadillac Road NAP     NAP  
5.18 Property       Cherry Hill - Marlton Pike NAP     NAP  
5.19 Property       Bensalem - Knights Road NAP     NAP  
5.20 Property       Albuquerque - Ellison Road Northwest NAP     NAP  
5.21 Property       Modesto - Crows Landing NAP     NAP  
5.22 Property       Auburndale - US Highway 92 West NAP     NAP  
5.23 Property       San Bernardino - West Club Center Drive NAP     NAP  
5.24 Property       Memphis - Mount Moriah Terrace NAP     NAP  
5.25 Property       Hesperia - Mariposa Road NAP     NAP  
5.26 Property       Memphis - Covington Way NAP     NAP  
5.27 Property       St. Louis - Halls Ferry Road NAP     NAP  
5.28 Property       Killeen - Jasper Drive NAP     NAP  
5.29 Property       Albuquerque - Airport Drive Northwest NAP     NAP  
5.30 Property       Memphis - Gateway Drive NAP     NAP  
5.31 Property       Victorville - Yates Road NAP     NAP  
5.32 Property       Las Vegas - North Lamont Street NAP     NAP  
5.33 Property       Columbus - East Main Street NAP     NAP  
5.34 Property       Memphis - Raleigh-LaGrange NAP     NAP  
5.35 Property       Memphis - 5675 Summer Avenue NAP     NAP  
5.36 Property       Memphis - Madison Avenue NAP     NAP  
6 Loan   CREFI Citi Real Estate Funding Inc. Red Building Gaumont Television USA 30,388 7/31/2027 Clique Media 28,346
7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons Arhaus Furniture 14,583 3/31/2020 Material Handling Services 11,590
8 Loan   SMF V Starwood Mortgage Capital LLC Oxford Exchange Ross Dress for Less 30,187 1/31/2022 TJ Maxx 28,000
9 Loan   CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking NAP     NAP  
10 Loan   MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center NAP     NAP  
11 Loan   MSMCH Morgan Stanley Bank, N.A. One Newark Center GSA HUD 41,555 4/21/2018 Level 3 Communications 33,485
12 Loan   CREFI Citi Real Estate Funding Inc. Braddock Metro Center Close Up Foundation 13,594 12/31/2021 Gifts in Kind International / Good360 12,968
13 Loan   SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard NAP     NAP  
14 Loan   SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center Michaels 23,100 2/28/2026 F21 Red 22,000
15 Loan   SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point Arris Technology, Inc. 143,594 4/30/2027 Vantiv eCommerce, LLC 63,924
16 Loan   MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza Nassau Downs 11,945 7/31/2018 Bass 11,523
17 Loan   CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio          
17.01 Property       Willows Hotel NAP     NAP  
17.02 Property       Majestic Hotel NAP     NAP  
17.03 Property       City Suites Hotel NAP     NAP  
18 Loan   BANA Bank of America, N.A. Stor-All New Orleans Portfolio          
18.01 Property       Stor-All Tchoupitoulas NAP     NAP  
18.02 Property       Stor-All Gentilly Woods NAP     NAP  
19 Loan   MSMCH Morgan Stanley Bank, N.A. Galleria Commons Stein Mart 34,782 8/31/2022 TJ Maxx 30,824
20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage NAP     NAP  
21 Loan   SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park NAP     NAP  
22 Loan   CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South Ramalynn Montessori Academy 18,390 6/30/2025 NAP  
23 Loan   BANA Bank of America, N.A. La Habra Towne Center Pizza Press 2,357 9/30/2027 Jack-in-the-Box 2,152
24 Loan   CREFI Citi Real Estate Funding Inc. Aventura Business Park D’OR 24K Cosmetics 9,163 8/31/2018 Heat Swimwear Inc 7,854
25 Loan   CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio          
25.01 Property       185 North Morgan Retail Honeygrow 1,993 8/31/2027 Do-Rite Donuts & Chicken 1,993
25.02 Property       820 West Lake Retail NAP     NAP  
25.03 Property       219 North Green Retail NAP     NAP  
26 Loan   BANA Bank of America, N.A. Warwick Mall Showcase Cinemas 57,160 4/30/2021 Nordstrom, Inc. 37,472
27 Loan   CREFI Citi Real Estate Funding Inc. Courtyard Reno NAP     NAP  
28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen Lane Bryant, Inc 4,859 5/31/2021 Kincaid’s Hamburgers 4,835
29 Loan   CREFI Citi Real Estate Funding Inc. 50 Racetrack Road Aldi 21,463 4/30/2032 Wine Outlet East Brunswick LLC 13,584
30 Loan   BANA Bank of America, N.A. Residence Inn - West Orange, NJ NAP     NAP  
31 Loan   SMF V Starwood Mortgage Capital LLC Arapaho & Gessner          
31.01 Property       Arapaho XchangeLabs LLC 3,370 8/31/2020 NAP  
31.02 Property       Gessner NAP     NAP  
32 Loan   MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington NAP     NAP  
33 Loan   CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking NAP     NAP  
34 Loan   CREFI Citi Real Estate Funding Inc. Two Harbor Point Square McKinsey & Company, Inc. 23,919 7/31/2021 Castleton Commodities 16,574
35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio MED3000 Health Solutions 20,075 3/31/2019 John Poe Architects LLC 5,617
36 Loan   SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio          
36.01 Property       Cross Lakes Apartments NAP     NAP  
36.02 Property       Giant Oaks Apartments NAP     NAP  
37 Loan   BANA Bank of America, N.A. American Mini Storage Lake Forest NAP     NAP  
38 Loan   MSMCH Morgan Stanley Bank, N.A. Gale Industrial Jarlin Cabinetry / US Honya 19,738 5/30/2019 Ollieroo 13,526
39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison NAP     NAP  
40 Loan   MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center Sleep Number 3,051 1/31/2028 Nails of America 2,886
41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments NAP     NAP  
42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza Family Dollar 8,000 4/30/2022 Rent-A-Center 4,300
43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village Animal Hospital 3,198 8/31/2020 Tri City Educators 3,188
44 Loan   SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building NAP     NAP  
45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue NAP     NAP  
46 Loan   CREFI Citi Real Estate Funding Inc. 452 West Broadway NAP     NAP  
47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds NAP     NAP  
48 Loan   SMF V Starwood Mortgage Capital LLC Gateway Business Center Factory of Dreams 5,738 1/31/2019 International Pet Group 4,702
49 Loan   BANA Bank of America, N.A. 108-110 West Broughton Street NAP     NAP  
50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio          
50.01 Property       2106 Bennett Apartments NAP     NAP  
50.02 Property       The Tribeca Apartments NAP     NAP  
51 Loan   SMF V Starwood Mortgage Capital LLC Sherman Plaza Coxco General Contractors 4,200 8/31/2019 Vector Disease Control 4,179
52 Loan   SMF V Starwood Mortgage Capital LLC Colonial Estates MHP NAP     NAP  

 

 Page 18 of 30

 

CGCMT 2018-B2 Premarketing Annex A                
                     
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Fourth Largest Tenant Lease Expiration (6) Fifth Largest Tenant Fifth Largest Tenant Sq Ft Fifth Largest Tenant Lease Expiration (6) Environmental Phase I Report Date
1 Loan   BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio          
1.01 Property       Extra Space Washington   NAP     11/10/2017
1.02 Property       Extra Space San Jose   NAP     11/10/2017
1.03 Property       Extra Space San Diego   NAP     11/10/2017
1.04 Property       Extra Space Panorama City   NAP     11/10/2017
1.05 Property       Extra Space Norwalk   NAP     11/10/2017
1.06 Property       Extra Space Miami East   NAP     11/10/2017
1.07 Property       Extra Space Miami West   NAP     11/10/2017
1.08 Property       Extra Space Palo Alto   NAP     11/10/2017
1.09 Property       Extra Space Covina   NAP     11/10/2017
1.10 Property       Extra Space Gaithersburg   NAP     11/10/2017
1.11 Property       Extra Space Philadelphia   NAP     12/21/2017
1.12 Property       Extra Space Westminster   NAP     11/10/2017
1.13 Property       Extra Space Newark   NAP     11/10/2017
1.14 Property       Extra Space Essex   NAP     11/21/2017
1.15 Property       Extra Space New Bedford   NAP     11/10/2017
1.16 Property       Extra Space Birmingham   NAP     11/10/2017
1.17 Property       Extra Space Haverhill   NAP     11/10/2017
1.18 Property       Extra Space Shrewsbury   NAP     1/2/2018
1.19 Property       Extra Space Dallas   NAP     11/10/2017
1.20 Property       Extra Space Enfield   NAP     11/7/2017
1.21 Property       Extra Space San Diego Miramar   NAP     11/7/2017
1.22 Property       Extra Space Shawnee   NAP     11/10/2017
1.23 Property       Extra Space Overland Park   NAP     11/10/2017
1.24 Property       Extra Space Tucson   NAP     11/7/2017
2 Loan   MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West          
2.01 Property       Park Place East 3/31/2019 Sentage Corporation 7,770 5/31/2018 11/27/2017
2.02 Property       Park Place West 5/31/2025 Examworks, Inc. 8,483 3/31/2023 11/27/2017
3 Loan   CREFI Citi Real Estate Funding Inc. The SoCal Portfolio          
3.01 Property       Aliso Viejo Commerce Center 12/31/2022 Mission Auto Service 3,520 8/31/2023 12/15/2017
3.02 Property       Transpark Commerce 5/31/2019 National Holistic Institute, Inc. 5,218 8/31/2024 12/7/2017
3.03 Property       Wimbledon 11/30/2022 El Dorado Broadcasters LLC 4,568 4/30/2021 12/8/2017
3.04 Property       Palmdale Place 3/31/2018 Kai’s Justice Learning Academy 6,245 3/31/2023 12/11/2017
3.05 Property       Sierra Gateway 5/16/2025 Montrose Travel 4,880 2/28/2019 12/8/2017
3.06 Property       Fresno Industrial Center 7/31/2020 Circuit Solutions, Inc. 7,500 10/31/2019 12/8/2017
3.07 Property       Upland Freeway 1/31/2022 Kelly Paper Company 8,264 11/30/2018 12/8/2017
3.08 Property       Commerce Corporate Center 12/31/2023 Pride Intermodal Inc. 3,977 7/31/2023 12/8/2017
3.09 Property       Moreno Valley 3/31/2025 El Surtidor Candy & Supplies 4,080 10/31/2021 12/15/2017
3.10 Property       Airport One Office Park   NAP     12/11/2017
3.11 Property       Colton Courtyard 1/31/2020 The Abbey Management Co 3,715 5/31/2018 12/15/2017
3.12 Property       The Abbey Center 3/31/2019 Southern Cal Desert Retina 2,726 8/31/2020 12/8/2017
3.13 Property       Upland Commerce Center 4/30/2024 3D Nail 2,617 4/30/2024 12/8/2017
3.14 Property       Diamond Bar 2/28/2021 State Farm Insurance 1,130 5/31/2021 12/14/2017
3.15 Property       Atlantic Plaza 6/30/2027 Mother’s Nutritional Center, Inc. 2,158 2/28/2023 12/8/2017
3.16 Property       Ming Office Park 7/31/2019 Dr. Raul Mendoza 3,370 11/30/2020 12/8/2017
3.17 Property       10th Street Commerce Center 3/31/2024 Round Table Pizza 3,000 12/31/2021 12/15/2017
3.18 Property       Cityview Plaza 4/30/2022 GSA (United States of America) 3,929 3/31/2018 12/6/2017
3.19 Property       Garden Grove Town Center   NAP     12/6/2017
3.20 Property       30th Street Commerce Center 7/31/2021 Louie’s Cleaners 1,400 10/31/2018 12/15/2017
3.21 Property       Mt. Vernon Commerce Center 6/30/2020 New Life Center Christian Church 1,911 7/31/2022 12/8/2017
3.22 Property       Anaheim Stadium Industrial 2/28/2023 NAP     12/6/2017
3.23 Property       25th Street Commerce Center 11/30/2025 NAP     12/6/2017
3.24 Property       Fresno Airport 5/31/2021 Silver Air, LLC 1,641 2/28/2020 12/8/2017
4 Loan   SMF V Starwood Mortgage Capital LLC Westin Tysons Corner   NAP     11/15/2017
5 Loan   MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio          
5.01 Property       Henderson - Stephanie Place   NAP     11/3/2017
5.02 Property       Brookfield - Federal Road   NAP     11/3/2017
5.03 Property       Kingston - Sawkill Road   NAP     11/3/2017
5.04 Property       Lake Elsinore - Central Avenue   NAP     11/3/2017
5.05 Property       Doylestown - North Broad Street   NAP     11/3/2017
5.06 Property       Pennsauken - South Crescent Boulevard   NAP     11/3/2017
5.07 Property       New Paltz - South Putt Corners Road   NAP     11/3/2017
5.08 Property       Tyngsborough - Industrial Way   NAP     11/3/2017
5.09 Property       Hemet - South Sanderson   NAP     11/3/2017
5.10 Property       Bensalem - 1525 Bristol Pike   NAP     11/3/2017
5.11 Property       Eastpoint - Lakewood Avenue   NAP     11/3/2017
5.12 Property       Howell - Route 9 South   NAP     11/3/2017
5.13 Property       Lawrenceville - Hurricane Shoals Road   NAP     11/3/2017
5.14 Property       Lawnside - White Horse Pike   NAP     11/3/2017
5.15 Property       Phoenix - West Peoria   NAP     11/3/2017
5.16 Property       Mount Laurel - Ark Road   NAP     11/3/2017
5.17 Property       Burlington - Cadillac Road   NAP     11/3/2017
5.18 Property       Cherry Hill - Marlton Pike   NAP     11/3/2017
5.19 Property       Bensalem - Knights Road   NAP     11/3/2017
5.20 Property       Albuquerque - Ellison Road Northwest   NAP     11/3/2017
5.21 Property       Modesto - Crows Landing   NAP     11/3/2017
5.22 Property       Auburndale - US Highway 92 West   NAP     11/3/2017
5.23 Property       San Bernardino - West Club Center Drive   NAP     11/3/2017
5.24 Property       Memphis - Mount Moriah Terrace   NAP     11/3/2017
5.25 Property       Hesperia - Mariposa Road   NAP     11/3/2017
5.26 Property       Memphis - Covington Way   NAP     11/3/2017
5.27 Property       St. Louis - Halls Ferry Road   NAP     11/3/2017
5.28 Property       Killeen - Jasper Drive   NAP     11/3/2017
5.29 Property       Albuquerque - Airport Drive Northwest   NAP     11/3/2017
5.30 Property       Memphis - Gateway Drive   NAP     11/3/2017
5.31 Property       Victorville - Yates Road   NAP     11/3/2017
5.32 Property       Las Vegas - North Lamont Street   NAP     11/3/2017
5.33 Property       Columbus - East Main Street   NAP     11/3/2017
5.34 Property       Memphis - Raleigh-LaGrange   NAP     11/3/2017
5.35 Property       Memphis - 5675 Summer Avenue   NAP     11/3/2017
5.36 Property       Memphis - Madison Avenue   NAP     11/3/2017
6 Loan   CREFI Citi Real Estate Funding Inc. Red Building 1/31/2026 Abrams Artist Agency 26,668 1/31/2028 10/31/2017
7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons 3/31/2023 Biaggi’s Ristorante Italiano 9,210 2/22/2020 12/28/2017
8 Loan   SMF V Starwood Mortgage Capital LLC Oxford Exchange 7/31/2021 Bed Bath & Beyond 20,950 1/31/2022 8/17/2017
9 Loan   CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking   NAP     8/24/2017
10 Loan   MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center   NAP     11/28/2017
11 Loan   MSMCH Morgan Stanley Bank, N.A. One Newark Center 4/30/2020 Proskauer Rose, LLP 26,074 1/31/2020 11/30/2017
12 Loan   CREFI Citi Real Estate Funding Inc. Braddock Metro Center 12/31/2021 Phase2 Technology, LLC 11,348 12/31/2021 11/27/2017
13 Loan   SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard   NAP     11/28/2017
14 Loan   SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center 1/31/2028 DSW Shoe Warehouse 18,620 1/31/2025 11/10/2017
15 Loan   SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point 12/31/2021 (GSA) - IRS 36,752 8/14/2026 1/10/2018
16 Loan   MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza 12/31/2025 Party City 11,049 9/30/2021 11/14/2017
17 Loan   CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio          
17.01 Property       Willows Hotel   NAP     11/3/2017
17.02 Property       Majestic Hotel   NAP     11/3/2017
17.03 Property       City Suites Hotel   NAP     11/3/2017
18 Loan   BANA Bank of America, N.A. Stor-All New Orleans Portfolio          
18.01 Property       Stor-All Tchoupitoulas   NAP     1/17/2018
18.02 Property       Stor-All Gentilly Woods   NAP     1/16/2018
19 Loan   MSMCH Morgan Stanley Bank, N.A. Galleria Commons 1/31/2019 Dollar Tree 18,833 9/30/2020 12/18/2017
20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage   NAP     10/12/2017
21 Loan   SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park   NAP     1/26/2018
22 Loan   CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South   NAP     12/19/2017
23 Loan   BANA Bank of America, N.A. La Habra Towne Center 10/31/2026 Tierra Mia 2,068 12/31/2022 12/6/2017
24 Loan   CREFI Citi Real Estate Funding Inc. Aventura Business Park 9/30/2019 Property Investment Advisors Group 5,236 1/31/2019 1/12/2018
25 Loan   CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio          
25.01 Property       185 North Morgan Retail 7/31/2027 NAP     1/15/2018
25.02 Property       820 West Lake Retail   NAP     1/15/2018
25.03 Property       219 North Green Retail   NAP     1/15/2018
26 Loan   BANA Bank of America, N.A. Warwick Mall 11/30/2022 Old Navy 22,579 1/31/2021 4/7/2017
27 Loan   CREFI Citi Real Estate Funding Inc. Courtyard Reno   NAP     12/20/2017
28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen 5/31/2022 Venus Nail Spa 3,649 9/30/2021 12/12/2017
29 Loan   CREFI Citi Real Estate Funding Inc. 50 Racetrack Road 1/1/2033 East Brunswick Burgers Inc 2,240 8/21/2027 12/18/2017
30 Loan   BANA Bank of America, N.A. Residence Inn - West Orange, NJ   NAP     11/27/2017
31 Loan   SMF V Starwood Mortgage Capital LLC Arapaho & Gessner          
31.01 Property       Arapaho   NAP     11/10/2017
31.02 Property       Gessner   NAP     11/10/2017
32 Loan   MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington   NAP     12/13/2017
33 Loan   CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking   NAP     1/8/2018
34 Loan   CREFI Citi Real Estate Funding Inc. Two Harbor Point Square 5/31/2027 Insight Global 7,345 4/30/2022 10/11/2017
35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio 10/31/2022 Haley & Aldrich, Inc 3,530 5/31/2019 10/20/2017
36 Loan   SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio          
36.01 Property       Cross Lakes Apartments   NAP     12/20/2017
36.02 Property       Giant Oaks Apartments   NAP     12/20/2017
37 Loan   BANA Bank of America, N.A. American Mini Storage Lake Forest   NAP     12/14/2017
38 Loan   MSMCH Morgan Stanley Bank, N.A. Gale Industrial 10/31/2019 The Brainstorm Group 10,464 4/30/2019 12/21/2017
39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison   NAP     11/29/2017
40 Loan   MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center 12/31/2026 Realty Discovery Consultants 2,752 6/22/2019 9/21/2017
41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments   NAP     1/5/2018
42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza 12/31/2022 A-MAX Insurance 2,200 8/31/2020 11/30/2017
43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village 11/30/2018 Dr. Asmath Noor 2,304 11/30/2019 1/12/2018
44 Loan   SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building   NAP     10/19/2017
45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue   NAP     11/30/2017
46 Loan   CREFI Citi Real Estate Funding Inc. 452 West Broadway   NAP     12/22/2017
47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds   NAP     12/18/2017
48 Loan   SMF V Starwood Mortgage Capital LLC Gateway Business Center 8/31/2020 Singleshot Entertainment 3,822 12/14/2020 12/18/2017
49 Loan   BANA Bank of America, N.A. 108-110 West Broughton Street   NAP     12/13/2017
50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio          
50.01 Property       2106 Bennett Apartments   NAP     12/13/2017
50.02 Property       The Tribeca Apartments   NAP     12/13/2017
51 Loan   SMF V Starwood Mortgage Capital LLC Sherman Plaza 3/31/2018 Screenmobile of Dallas 3,731 3/31/2020 1/23/2018
52 Loan   SMF V Starwood Mortgage Capital LLC Colonial Estates MHP   NAP     1/25/2018

 

 Page 19 of 30

 

CGCMT 2018-B2 Premarketing Annex A                
                     
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Environmental Phase II Y/N Environmental Phase II Report Date Engineering Report Date Seismic Report Date PML or SEL (%)
1 Loan   BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio          
1.01 Property       Extra Space Washington No NAP 12/1/2017 NAP NAP
1.02 Property       Extra Space San Jose No NAP 12/1/2017 12/1/2017 12%
1.03 Property       Extra Space San Diego No NAP 12/1/2017 12/1/2017 10%
1.04 Property       Extra Space Panorama City No NAP 12/1/2017 12/1/2017 23%
1.05 Property       Extra Space Norwalk No NAP 12/1/2017 12/1/2017 16%
1.06 Property       Extra Space Miami East No NAP 12/1/2017 NAP NAP
1.07 Property       Extra Space Miami West No NAP 12/1/2017 NAP NAP
1.08 Property       Extra Space Palo Alto No NAP 12/1/2017 12/1/2017 16%
1.09 Property       Extra Space Covina No NAP 12/1/2017 12/1/2017 16%
1.10 Property       Extra Space Gaithersburg No NAP 12/1/2017 NAP NAP
1.11 Property       Extra Space Philadelphia No NAP 12/1/2017 NAP NAP
1.12 Property       Extra Space Westminster No NAP 12/1/2017 12/1/2017 12%
1.13 Property       Extra Space Newark No NAP 12/1/2017 NAP NAP
1.14 Property       Extra Space Essex No NAP 12/1/2017 NAP NAP
1.15 Property       Extra Space New Bedford No NAP 12/1/2017 NAP NAP
1.16 Property       Extra Space Birmingham No NAP 12/1/2017 NAP NAP
1.17 Property       Extra Space Haverhill No NAP 12/1/2017 NAP NAP
1.18 Property       Extra Space Shrewsbury No NAP 12/1/2017 NAP NAP
1.19 Property       Extra Space Dallas No NAP 12/1/2017 NAP NAP
1.20 Property       Extra Space Enfield No NAP 12/1/2017 NAP NAP
1.21 Property       Extra Space San Diego Miramar No NAP 12/1/2017 12/1/2017 10%
1.22 Property       Extra Space Shawnee No NAP 12/1/2017 NAP NAP
1.23 Property       Extra Space Overland Park No NAP 12/1/2017 NAP NAP
1.24 Property       Extra Space Tucson No NAP 12/1/2017 NAP NAP
2 Loan   MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West          
2.01 Property       Park Place East No NAP 11/27/2017 NAP NAP
2.02 Property       Park Place West No NAP 11/27/2017 NAP NAP
3 Loan   CREFI Citi Real Estate Funding Inc. The SoCal Portfolio          
3.01 Property       Aliso Viejo Commerce Center No NAP 12/8/2017 12/8/2017 10%
3.02 Property       Transpark Commerce No NAP 12/8/2017 12/8/2017 15%
3.03 Property       Wimbledon No NAP 12/8/2017 12/8/2017 11%
3.04 Property       Palmdale Place No NAP 12/8/2017 12/8/2017 11%
3.05 Property       Sierra Gateway No NAP 12/8/2017 12/8/2017 19%
3.06 Property       Fresno Industrial Center No NAP 12/8/2017 12/8/2017 9%
3.07 Property       Upland Freeway No NAP 12/8/2017 12/8/2017 13%
3.08 Property       Commerce Corporate Center No NAP 12/8/2017 12/8/2017 16%
3.09 Property       Moreno Valley No NAP 12/8/2017 12/8/2017 16%
3.10 Property       Airport One Office Park No NAP 12/8/2017 12/8/2017 11%
3.11 Property       Colton Courtyard No NAP 12/8/2017 12/8/2017 18%
3.12 Property       The Abbey Center No NAP 12/8/2017 12/8/2017 13%
3.13 Property       Upland Commerce Center No NAP 12/8/2017 12/8/2017 15%
3.14 Property       Diamond Bar No NAP 12/8/2017 12/8/2017 12%
3.15 Property       Atlantic Plaza No NAP 12/8/2017 12/8/2017 19%
3.16 Property       Ming Office Park No NAP 12/8/2017 12/8/2017 11%
3.17 Property       10th Street Commerce Center No NAP 12/8/2017 12/8/2017 10%
3.18 Property       Cityview Plaza No NAP 12/8/2017 12/8/2017 11%
3.19 Property       Garden Grove Town Center No NAP 12/8/2017 12/8/2017 14%
3.20 Property       30th Street Commerce Center No NAP 12/8/2017 12/8/2017 15%
3.21 Property       Mt. Vernon Commerce Center No NAP 12/8/2017 12/8/2017 16%
3.22 Property       Anaheim Stadium Industrial No NAP 12/8/2017 12/8/2017 15%
3.23 Property       25th Street Commerce Center No NAP 12/8/2017 12/8/2017 15%
3.24 Property       Fresno Airport No NAP 12/8/2017 12/8/2017 3%
4 Loan   SMF V Starwood Mortgage Capital LLC Westin Tysons Corner No NAP 1/10/2018 NAP NAP
5 Loan   MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio          
5.01 Property       Henderson - Stephanie Place No NAP 9/20/2017 NAP NAP
5.02 Property       Brookfield - Federal Road No NAP 9/20/2017 NAP NAP
5.03 Property       Kingston - Sawkill Road No NAP 9/20/2017 NAP NAP
5.04 Property       Lake Elsinore - Central Avenue No NAP 9/20/2017 9/18/2017 10%
5.05 Property       Doylestown - North Broad Street No NAP 9/14/2017 NAP NAP
5.06 Property       Pennsauken - South Crescent Boulevard No NAP 9/20/2017 NAP NAP
5.07 Property       New Paltz - South Putt Corners Road No NAP 9/20/2017 NAP NAP
5.08 Property       Tyngsborough - Industrial Way No NAP 9/20/2017 NAP NAP
5.09 Property       Hemet - South Sanderson No NAP 9/20/2017 9/18/2017 12%
5.10 Property       Bensalem - 1525 Bristol Pike No NAP 9/20/2017 NAP NAP
5.11 Property       Eastpoint - Lakewood Avenue No NAP 9/20/2017 NAP NAP
5.12 Property       Howell - Route 9 South No NAP 9/20/2017 NAP NAP
5.13 Property       Lawrenceville - Hurricane Shoals Road No NAP 9/20/2017 NAP NAP
5.14 Property       Lawnside - White Horse Pike No NAP 9/20/2017 NAP NAP
5.15 Property       Phoenix - West Peoria No NAP 9/20/2017 NAP NAP
5.16 Property       Mount Laurel - Ark Road No NAP 9/20/2017 NAP NAP
5.17 Property       Burlington - Cadillac Road No NAP 9/20/2017 NAP NAP
5.18 Property       Cherry Hill - Marlton Pike No NAP 9/20/2017 NAP NAP
5.19 Property       Bensalem - Knights Road No NAP 9/20/2017 NAP NAP
5.20 Property       Albuquerque - Ellison Road Northwest No NAP 9/20/2017 NAP NAP
5.21 Property       Modesto - Crows Landing No NAP 9/20/2017 9/20/2017 5%
5.22 Property       Auburndale - US Highway 92 West No NAP 9/20/2017 NAP NAP
5.23 Property       San Bernardino - West Club Center Drive No NAP 9/20/2017 9/18/2017 18%
5.24 Property       Memphis - Mount Moriah Terrace No NAP 9/20/2017 10/20/2017 14%
5.25 Property       Hesperia - Mariposa Road No NAP 9/20/2017 9/20/2017 9%
5.26 Property       Memphis - Covington Way No NAP 9/20/2017 10/20/2017 11%
5.27 Property       St. Louis - Halls Ferry Road No NAP 9/20/2017 NAP NAP
5.28 Property       Killeen - Jasper Drive No NAP 9/20/2017 NAP NAP
5.29 Property       Albuquerque - Airport Drive Northwest No NAP 9/20/2017 NAP NAP
5.30 Property       Memphis - Gateway Drive No NAP 9/20/2017 10/20/2017 9%
5.31 Property       Victorville - Yates Road No NAP 9/20/2017 9/19/2017 12%
5.32 Property       Las Vegas - North Lamont Street No NAP 9/20/2017 NAP NAP
5.33 Property       Columbus - East Main Street No NAP 9/20/2017 NAP NAP
5.34 Property       Memphis - Raleigh-LaGrange No NAP 9/20/2017 10/20/2017 11%
5.35 Property       Memphis - 5675 Summer Avenue No NAP 9/20/2017 10/20/2017 11%
5.36 Property       Memphis - Madison Avenue No NAP 9/20/2017 10/20/2017 16%
6 Loan   CREFI Citi Real Estate Funding Inc. Red Building No NAP 10/30/2017 10/31/2017 9%
7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons No NAP 12/28/2017 NAP NAP
8 Loan   SMF V Starwood Mortgage Capital LLC Oxford Exchange No NAP 8/17/2017 NAP NAP
9 Loan   CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking No NAP 1/16/2018 1/16/2018 15%
10 Loan   MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center No NAP 11/27/2017 NAP NAP
11 Loan   MSMCH Morgan Stanley Bank, N.A. One Newark Center No NAP 10/4/2017 NAP NAP
12 Loan   CREFI Citi Real Estate Funding Inc. Braddock Metro Center No NAP 11/20/2017 NAP NAP
13 Loan   SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard No NAP 11/28/2017 NAP NAP
14 Loan   SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center No NAP 12/5/2017 NAP NAP
15 Loan   SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point No NAP 10/6/2017 NAP NAP
16 Loan   MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza No NAP 12/7/2017 NAP NAP
17 Loan   CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio          
17.01 Property       Willows Hotel No NAP 11/7/2017 NAP NAP
17.02 Property       Majestic Hotel No NAP 11/7/2017 NAP NAP
17.03 Property       City Suites Hotel No NAP 11/7/2017 NAP NAP
18 Loan   BANA Bank of America, N.A. Stor-All New Orleans Portfolio          
18.01 Property       Stor-All Tchoupitoulas No NAP 1/16/2018 NAP NAP
18.02 Property       Stor-All Gentilly Woods No NAP 1/16/2018 NAP NAP
19 Loan   MSMCH Morgan Stanley Bank, N.A. Galleria Commons No NAP 12/18/2017 NAP NAP
20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage No NAP 10/12/2017 11/6/2017 15%
21 Loan   SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park No NAP 1/24/2018 NAP NAP
22 Loan   CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South No NAP 12/19/2017 NAP NAP
23 Loan   BANA Bank of America, N.A. La Habra Towne Center No NAP 12/6/2017 12/6/2017 9%, 18%
24 Loan   CREFI Citi Real Estate Funding Inc. Aventura Business Park No NAP 1/12/2018 NAP NAP
25 Loan   CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio          
25.01 Property       185 North Morgan Retail No NAP 1/15/2018 NAP NAP
25.02 Property       820 West Lake Retail No NAP 1/15/2018 NAP NAP
25.03 Property       219 North Green Retail No NAP 1/15/2018 NAP NAP
26 Loan   BANA Bank of America, N.A. Warwick Mall No NAP 4/6/2017 NAP NAP
27 Loan   CREFI Citi Real Estate Funding Inc. Courtyard Reno No NAP 1/10/2018 1/12/2018 10%
28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen No NAP 12/11/2017 NAP NAP
29 Loan   CREFI Citi Real Estate Funding Inc. 50 Racetrack Road No NAP 12/18/2017 NAP NAP
30 Loan   BANA Bank of America, N.A. Residence Inn - West Orange, NJ No NAP 11/27/2017 NAP NAP
31 Loan   SMF V Starwood Mortgage Capital LLC Arapaho & Gessner          
31.01 Property       Arapaho No NAP 11/10/2017 NAP NAP
31.02 Property       Gessner Yes 10/19/2017 11/8/2017 NAP NAP
32 Loan   MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington No NAP 12/13/2017 NAP NAP
33 Loan   CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking No NAP 1/8/2018 1/9/2018 14%
34 Loan   CREFI Citi Real Estate Funding Inc. Two Harbor Point Square No NAP 11/16/2017 NAP NAP
35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio No NAP 10/20/2017 NAP NAP
36 Loan   SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio          
36.01 Property       Cross Lakes Apartments No NAP 1/11/2018 NAP NAP
36.02 Property       Giant Oaks Apartments No NAP 1/11/2018 NAP NAP
37 Loan   BANA Bank of America, N.A. American Mini Storage Lake Forest No NAP 12/14/2017 12/14/2017 12%
38 Loan   MSMCH Morgan Stanley Bank, N.A. Gale Industrial No NAP 12/21/2017 12/21/2017 14%
39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison No NAP 12/13/2017 NAP NAP
40 Loan   MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center No NAP 9/21/2017 NAP NAP
41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments No NAP 1/24/2018 NAP NAP
42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza No NAP 11/22/2017 NAP NAP
43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village Yes 1/3/2018 12/11/2017 12/11/2017 15%
44 Loan   SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building No NAP 10/20/2017 NAP NAP
45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue No NAP 12/1/2017 NAP NAP
46 Loan   CREFI Citi Real Estate Funding Inc. 452 West Broadway No NAP 12/22/2017 NAP NAP
47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds No NAP 12/15/2017 NAP NAP
48 Loan   SMF V Starwood Mortgage Capital LLC Gateway Business Center No NAP 12/18/2017 NAP NAP
49 Loan   BANA Bank of America, N.A. 108-110 West Broughton Street No NAP 12/13/2017 NAP NAP
50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio          
50.01 Property       2106 Bennett Apartments No NAP 12/14/2017 NAP NAP
50.02 Property       The Tribeca Apartments No NAP 12/14/2017 NAP NAP
51 Loan   SMF V Starwood Mortgage Capital LLC Sherman Plaza No NAP 1/23/2018 NAP NAP
52 Loan   SMF V Starwood Mortgage Capital LLC Colonial Estates MHP No NAP 1/24/2018 NAP NAP

 

 Page 20 of 30

 

CGCMT 2018-B2 Premarketing Annex A                
                     
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Earthquake Insurance Required Y/N Upfront RE Tax Reserve ($) Ongoing RE Tax Reserve ($) Upfront Insurance Reserve ($) Ongoing Insurance Reserve ($)
1 Loan   BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio Various 0 0 915 457
1.01 Property       Extra Space Washington No        
1.02 Property       Extra Space San Jose No        
1.03 Property       Extra Space San Diego No        
1.04 Property       Extra Space Panorama City Yes        
1.05 Property       Extra Space Norwalk No        
1.06 Property       Extra Space Miami East No        
1.07 Property       Extra Space Miami West No        
1.08 Property       Extra Space Palo Alto No        
1.09 Property       Extra Space Covina No        
1.10 Property       Extra Space Gaithersburg No        
1.11 Property       Extra Space Philadelphia No        
1.12 Property       Extra Space Westminster No        
1.13 Property       Extra Space Newark No        
1.14 Property       Extra Space Essex No        
1.15 Property       Extra Space New Bedford No        
1.16 Property       Extra Space Birmingham No        
1.17 Property       Extra Space Haverhill No        
1.18 Property       Extra Space Shrewsbury No        
1.19 Property       Extra Space Dallas No        
1.20 Property       Extra Space Enfield No        
1.21 Property       Extra Space San Diego Miramar No        
1.22 Property       Extra Space Shawnee No        
1.23 Property       Extra Space Overland Park No        
1.24 Property       Extra Space Tucson No        
2 Loan   MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West No 184,172 184,172 0 0
2.01 Property       Park Place East No        
2.02 Property       Park Place West No        
3 Loan   CREFI Citi Real Estate Funding Inc. The SoCal Portfolio No 0 219,172 0 0
3.01 Property       Aliso Viejo Commerce Center No        
3.02 Property       Transpark Commerce No        
3.03 Property       Wimbledon No        
3.04 Property       Palmdale Place No        
3.05 Property       Sierra Gateway No        
3.06 Property       Fresno Industrial Center No        
3.07 Property       Upland Freeway No        
3.08 Property       Commerce Corporate Center No        
3.09 Property       Moreno Valley No        
3.10 Property       Airport One Office Park No        
3.11 Property       Colton Courtyard No        
3.12 Property       The Abbey Center No        
3.13 Property       Upland Commerce Center No        
3.14 Property       Diamond Bar No        
3.15 Property       Atlantic Plaza No        
3.16 Property       Ming Office Park No        
3.17 Property       10th Street Commerce Center No        
3.18 Property       Cityview Plaza No        
3.19 Property       Garden Grove Town Center No        
3.20 Property       30th Street Commerce Center No        
3.21 Property       Mt. Vernon Commerce Center No        
3.22 Property       Anaheim Stadium Industrial No        
3.23 Property       25th Street Commerce Center No        
3.24 Property       Fresno Airport No        
4 Loan   SMF V Starwood Mortgage Capital LLC Westin Tysons Corner No 313,078 77,350 113,014 9,418
5 Loan   MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio No 0 0 0 0
5.01 Property       Henderson - Stephanie Place No        
5.02 Property       Brookfield - Federal Road No        
5.03 Property       Kingston - Sawkill Road No        
5.04 Property       Lake Elsinore - Central Avenue No        
5.05 Property       Doylestown - North Broad Street No        
5.06 Property       Pennsauken - South Crescent Boulevard No        
5.07 Property       New Paltz - South Putt Corners Road No        
5.08 Property       Tyngsborough - Industrial Way No        
5.09 Property       Hemet - South Sanderson No        
5.10 Property       Bensalem - 1525 Bristol Pike No        
5.11 Property       Eastpoint - Lakewood Avenue No        
5.12 Property       Howell - Route 9 South No        
5.13 Property       Lawrenceville - Hurricane Shoals Road No        
5.14 Property       Lawnside - White Horse Pike No        
5.15 Property       Phoenix - West Peoria No        
5.16 Property       Mount Laurel - Ark Road No        
5.17 Property       Burlington - Cadillac Road No        
5.18 Property       Cherry Hill - Marlton Pike No        
5.19 Property       Bensalem - Knights Road No        
5.20 Property       Albuquerque - Ellison Road Northwest No        
5.21 Property       Modesto - Crows Landing No        
5.22 Property       Auburndale - US Highway 92 West No        
5.23 Property       San Bernardino - West Club Center Drive No        
5.24 Property       Memphis - Mount Moriah Terrace No        
5.25 Property       Hesperia - Mariposa Road No        
5.26 Property       Memphis - Covington Way No        
5.27 Property       St. Louis - Halls Ferry Road No        
5.28 Property       Killeen - Jasper Drive No        
5.29 Property       Albuquerque - Airport Drive Northwest No        
5.30 Property       Memphis - Gateway Drive No        
5.31 Property       Victorville - Yates Road No        
5.32 Property       Las Vegas - North Lamont Street No        
5.33 Property       Columbus - East Main Street No        
5.34 Property       Memphis - Raleigh-LaGrange No        
5.35 Property       Memphis - 5675 Summer Avenue No        
5.36 Property       Memphis - Madison Avenue No        
6 Loan   CREFI Citi Real Estate Funding Inc. Red Building No 192,071 192,071 88,901 8,082
7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons No 49,820 49,820 0 0
8 Loan   SMF V Starwood Mortgage Capital LLC Oxford Exchange No 52,416 26,208 10,127 4,934
9 Loan   CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking No 0 0 0 0
10 Loan   MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center No 0 0 0 0
11 Loan   MSMCH Morgan Stanley Bank, N.A. One Newark Center No 388,733 194,366 44,763 22,319
12 Loan   CREFI Citi Real Estate Funding Inc. Braddock Metro Center No 381,274 95,318 0 0
13 Loan   SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard No 375,827 54,117 51,527 0
14 Loan   SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center No 240,086 80,029 15,479 1,720
15 Loan   SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point No 240,000 240,000 0 0
16 Loan   MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza No 168,080 168,080 10,621 10,621
17 Loan   CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio No 319,256 45,608 135,549 10,427
17.01 Property       Willows Hotel No        
17.02 Property       Majestic Hotel No        
17.03 Property       City Suites Hotel No        
18 Loan   BANA Bank of America, N.A. Stor-All New Orleans Portfolio   63,263 21,088 97,568 12,196
18.01 Property       Stor-All Tchoupitoulas No        
18.02 Property       Stor-All Gentilly Woods No        
19 Loan   MSMCH Morgan Stanley Bank, N.A. Galleria Commons No 17,171 17,171 0 0
20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage No 0 37,609 0 0
21 Loan   SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park No 128,130 32,033 121,337 12,421
22 Loan   CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South No 229,020 45,804 16,022 5,341
23 Loan   BANA Bank of America, N.A. La Habra Towne Center No 0 10,558 0 0
24 Loan   CREFI Citi Real Estate Funding Inc. Aventura Business Park No 105,031 21,006 0 0
25 Loan   CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio No 4,016 4,016 0 0
25.01 Property       185 North Morgan Retail No        
25.02 Property       820 West Lake Retail No        
25.03 Property       219 North Green Retail No        
26 Loan   BANA Bank of America, N.A. Warwick Mall No 120,833 120,833 241,667 48,333
27 Loan   CREFI Citi Real Estate Funding Inc. Courtyard Reno No 29,664 7,416 8,465 4,233
28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen No 177,776 59,259 0 0
29 Loan   CREFI Citi Real Estate Funding Inc. 50 Racetrack Road No 80,319 40,160 34,746 3,159
30 Loan   BANA Bank of America, N.A. Residence Inn - West Orange, NJ No 55,064 55,064 0 0
31 Loan   SMF V Starwood Mortgage Capital LLC Arapaho & Gessner No 2,787 2,787 10,626 3,542
31.01 Property       Arapaho No        
31.02 Property       Gessner No        
32 Loan   MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington No 21,909 21,909 0 0
33 Loan   CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking No 0 6,180 0 0
34 Loan   CREFI Citi Real Estate Funding Inc. Two Harbor Point Square No 80,167 80,167 4,333 0
35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio No 0 0 0 0
36 Loan   SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio No 49,765 12,441 55,622 5,057
36.01 Property       Cross Lakes Apartments No        
36.02 Property       Giant Oaks Apartments No        
37 Loan   BANA Bank of America, N.A. American Mini Storage Lake Forest No 0 4,588 0 0
38 Loan   MSMCH Morgan Stanley Bank, N.A. Gale Industrial No 52,163 26,081 22,136 2,012
39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison No 18,768 6,256 50,895 5,090
40 Loan   MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center No 27,766 9,256 1,579 1,579
41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments No 19,766 6,589 0 0
42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza No 0 3,056 8,266 751
43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village No 9,850 9,850 27,907 2,015
44 Loan   SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building No 0 0 8,330 926
45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue No 0 0 6,478 1,619
46 Loan   CREFI Citi Real Estate Funding Inc. 452 West Broadway No 13,587 4,529 0 0
47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds No 9,757 3,252 6,770 564
48 Loan   SMF V Starwood Mortgage Capital LLC Gateway Business Center No 8,476 3,561 12,565 1,142
49 Loan   BANA Bank of America, N.A. 108-110 West Broughton Street No 58,000 4,833 1,350 675
50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio   6,375 6,375 6,667 3,333
50.01 Property       2106 Bennett Apartments No        
50.02 Property       The Tribeca Apartments No        
51 Loan   SMF V Starwood Mortgage Capital LLC Sherman Plaza No 12,040 6,020 20,841 2,084
52 Loan   SMF V Starwood Mortgage Capital LLC Colonial Estates MHP No 3,425 1,142 1,356 452

 

 Page 21 of 30

 

CGCMT 2018-B2 Premarketing Annex A                
                     
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Upfront Replacement Reserve ($) Ongoing Replacement Reserve ($) Replacement Reserve Caps ($) Upfront TI/LC Reserve ($) Ongoing TI/LC Reserve ($)
1 Loan   BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio 0 0 0 0 0
1.01 Property       Extra Space Washington          
1.02 Property       Extra Space San Jose          
1.03 Property       Extra Space San Diego          
1.04 Property       Extra Space Panorama City          
1.05 Property       Extra Space Norwalk          
1.06 Property       Extra Space Miami East          
1.07 Property       Extra Space Miami West          
1.08 Property       Extra Space Palo Alto          
1.09 Property       Extra Space Covina          
1.10 Property       Extra Space Gaithersburg          
1.11 Property       Extra Space Philadelphia          
1.12 Property       Extra Space Westminster          
1.13 Property       Extra Space Newark          
1.14 Property       Extra Space Essex          
1.15 Property       Extra Space New Bedford          
1.16 Property       Extra Space Birmingham          
1.17 Property       Extra Space Haverhill          
1.18 Property       Extra Space Shrewsbury          
1.19 Property       Extra Space Dallas          
1.20 Property       Extra Space Enfield          
1.21 Property       Extra Space San Diego Miramar          
1.22 Property       Extra Space Shawnee          
1.23 Property       Extra Space Overland Park          
1.24 Property       Extra Space Tucson          
2 Loan   MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West 0 6,633 0 750,000 58,037
2.01 Property       Park Place East          
2.02 Property       Park Place West          
3 Loan   CREFI Citi Real Estate Funding Inc. The SoCal Portfolio 0 35,400 1,000,000 8,000,000 0
3.01 Property       Aliso Viejo Commerce Center          
3.02 Property       Transpark Commerce          
3.03 Property       Wimbledon          
3.04 Property       Palmdale Place          
3.05 Property       Sierra Gateway          
3.06 Property       Fresno Industrial Center          
3.07 Property       Upland Freeway          
3.08 Property       Commerce Corporate Center          
3.09 Property       Moreno Valley          
3.10 Property       Airport One Office Park          
3.11 Property       Colton Courtyard          
3.12 Property       The Abbey Center          
3.13 Property       Upland Commerce Center          
3.14 Property       Diamond Bar          
3.15 Property       Atlantic Plaza          
3.16 Property       Ming Office Park          
3.17 Property       10th Street Commerce Center          
3.18 Property       Cityview Plaza          
3.19 Property       Garden Grove Town Center          
3.20 Property       30th Street Commerce Center          
3.21 Property       Mt. Vernon Commerce Center          
3.22 Property       Anaheim Stadium Industrial          
3.23 Property       25th Street Commerce Center          
3.24 Property       Fresno Airport          
4 Loan   SMF V Starwood Mortgage Capital LLC Westin Tysons Corner 0 65,309 0 0 0
5 Loan   MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio 0 0 0 0 0
5.01 Property       Henderson - Stephanie Place          
5.02 Property       Brookfield - Federal Road          
5.03 Property       Kingston - Sawkill Road          
5.04 Property       Lake Elsinore - Central Avenue          
5.05 Property       Doylestown - North Broad Street          
5.06 Property       Pennsauken - South Crescent Boulevard          
5.07 Property       New Paltz - South Putt Corners Road          
5.08 Property       Tyngsborough - Industrial Way          
5.09 Property       Hemet - South Sanderson          
5.10 Property       Bensalem - 1525 Bristol Pike          
5.11 Property       Eastpoint - Lakewood Avenue          
5.12 Property       Howell - Route 9 South          
5.13 Property       Lawrenceville - Hurricane Shoals Road          
5.14 Property       Lawnside - White Horse Pike          
5.15 Property       Phoenix - West Peoria          
5.16 Property       Mount Laurel - Ark Road          
5.17 Property       Burlington - Cadillac Road          
5.18 Property       Cherry Hill - Marlton Pike          
5.19 Property       Bensalem - Knights Road          
5.20 Property       Albuquerque - Ellison Road Northwest          
5.21 Property       Modesto - Crows Landing          
5.22 Property       Auburndale - US Highway 92 West          
5.23 Property       San Bernardino - West Club Center Drive          
5.24 Property       Memphis - Mount Moriah Terrace          
5.25 Property       Hesperia - Mariposa Road          
5.26 Property       Memphis - Covington Way          
5.27 Property       St. Louis - Halls Ferry Road          
5.28 Property       Killeen - Jasper Drive          
5.29 Property       Albuquerque - Airport Drive Northwest          
5.30 Property       Memphis - Gateway Drive          
5.31 Property       Victorville - Yates Road          
5.32 Property       Las Vegas - North Lamont Street          
5.33 Property       Columbus - East Main Street          
5.34 Property       Memphis - Raleigh-LaGrange          
5.35 Property       Memphis - 5675 Summer Avenue          
5.36 Property       Memphis - Madison Avenue          
6 Loan   CREFI Citi Real Estate Funding Inc. Red Building 0 6,859 0 0 0
7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons 0 3,869 0 1,000,000 38,934
8 Loan   SMF V Starwood Mortgage Capital LLC Oxford Exchange 0 4,175 350,000 1,500,000 13,916
9 Loan   CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking 40,000 3,783 0 0 1,671
10 Loan   MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center 0 0 0 0 0
11 Loan   MSMCH Morgan Stanley Bank, N.A. One Newark Center 0 14,247 0 2,850,000 104,485
12 Loan   CREFI Citi Real Estate Funding Inc. Braddock Metro Center 0 6,049 0 0 19,724
13 Loan   SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard 150,000 3,112 0 0 20,530
14 Loan   SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center 250,000 5,924 0 500,000 0
15 Loan   SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point 0 18,704 0 0 110,021
16 Loan   MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza 0 1,853 88,945 0 10,988
17 Loan   CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio 0 24,921 0 0 0
17.01 Property       Willows Hotel          
17.02 Property       Majestic Hotel          
17.03 Property       City Suites Hotel          
18 Loan   BANA Bank of America, N.A. Stor-All New Orleans Portfolio 175,000 0 175,000 0 0
18.01 Property       Stor-All Tchoupitoulas          
18.02 Property       Stor-All Gentilly Woods          
19 Loan   MSMCH Morgan Stanley Bank, N.A. Galleria Commons 0 3,712 0 1,000,000 15,081
20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage 0 1,758 0 0 0
21 Loan   SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park 170,000 5,394 0 1,000,000 0
22 Loan   CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South 366,986 4,270 520,688 1,200,000 0
23 Loan   BANA Bank of America, N.A. La Habra Towne Center 0 632 0 317,803 3,500
24 Loan   CREFI Citi Real Estate Funding Inc. Aventura Business Park 0 0 0 0 0
25 Loan   CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio 0 359 0 0 0
25.01 Property       185 North Morgan Retail          
25.02 Property       820 West Lake Retail          
25.03 Property       219 North Green Retail          
26 Loan   BANA Bank of America, N.A. Warwick Mall 0 12,265 0 830,000 61,196
27 Loan   CREFI Citi Real Estate Funding Inc. Courtyard Reno 0 16,727 0 0 0
28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen 0 1,055 0 260,984 5,559
29 Loan   CREFI Citi Real Estate Funding Inc. 50 Racetrack Road 0 1,755 0 0 0
30 Loan   BANA Bank of America, N.A. Residence Inn - West Orange, NJ 0 24,794 0 0 0
31 Loan   SMF V Starwood Mortgage Capital LLC Arapaho & Gessner 0 2,338 0 0 35,027
31.01 Property       Arapaho          
31.02 Property       Gessner          
32 Loan   MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington 0 11,097 0 0 0
33 Loan   CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking 0 1,809 200,000 0 1,045
34 Loan   CREFI Citi Real Estate Funding Inc. Two Harbor Point Square 0 2,335 0 0 20,833
35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio 0 0 0 0 23,074
36 Loan   SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio 0 6,671 0 0 0
36.01 Property       Cross Lakes Apartments          
36.02 Property       Giant Oaks Apartments          
37 Loan   BANA Bank of America, N.A. American Mini Storage Lake Forest 30,000 0 30,000 0 0
38 Loan   MSMCH Morgan Stanley Bank, N.A. Gale Industrial 0 0 0 50,000 7,250
39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison 0 5,457 450,000 0 0
40 Loan   MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center 0 275 0 119,712 2,500
41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments 0 5,600 0 0 0
42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza 0 1,227 0 120,000 6,136
43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village 0 360 12,955 0 5,478
44 Loan   SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building 0 514 0 0 2,500
45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue 0 0 0 0 5,533
46 Loan   CREFI Citi Real Estate Funding Inc. 452 West Broadway 0 68 0 0 0
47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds 0 0 0 0 0
48 Loan   SMF V Starwood Mortgage Capital LLC Gateway Business Center 0 586 50,000 0 7,815
49 Loan   BANA Bank of America, N.A. 108-110 West Broughton Street 40,043 0 0 0 0
50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio 0 1,290 46,447 0 0
50.01 Property       2106 Bennett Apartments          
50.02 Property       The Tribeca Apartments          
51 Loan   SMF V Starwood Mortgage Capital LLC Sherman Plaza 0 1,912 0 200,000 0
52 Loan   SMF V Starwood Mortgage Capital LLC Colonial Estates MHP 0 558 0 0 0

 

 Page 22 of 30

 

CGCMT 2018-B2 Premarketing Annex A                
                     
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name TI/LC Caps ($) Upfront Debt Service Reserve ($) Ongoing Debt Service Reserve ($) Upfront Deferred Maintenance Reserve ($) Ongoing Deferred Maintenance Reserve ($)
1 Loan   BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio 0 0 0 0 0
1.01 Property       Extra Space Washington          
1.02 Property       Extra Space San Jose          
1.03 Property       Extra Space San Diego          
1.04 Property       Extra Space Panorama City          
1.05 Property       Extra Space Norwalk          
1.06 Property       Extra Space Miami East          
1.07 Property       Extra Space Miami West          
1.08 Property       Extra Space Palo Alto          
1.09 Property       Extra Space Covina          
1.10 Property       Extra Space Gaithersburg          
1.11 Property       Extra Space Philadelphia          
1.12 Property       Extra Space Westminster          
1.13 Property       Extra Space Newark          
1.14 Property       Extra Space Essex          
1.15 Property       Extra Space New Bedford          
1.16 Property       Extra Space Birmingham          
1.17 Property       Extra Space Haverhill          
1.18 Property       Extra Space Shrewsbury          
1.19 Property       Extra Space Dallas          
1.20 Property       Extra Space Enfield          
1.21 Property       Extra Space San Diego Miramar          
1.22 Property       Extra Space Shawnee          
1.23 Property       Extra Space Overland Park          
1.24 Property       Extra Space Tucson          
2 Loan   MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West 2,839,332 0 0 0 0
2.01 Property       Park Place East          
2.02 Property       Park Place West          
3 Loan   CREFI Citi Real Estate Funding Inc. The SoCal Portfolio 5,000,000 0 0 977,151 0
3.01 Property       Aliso Viejo Commerce Center          
3.02 Property       Transpark Commerce          
3.03 Property       Wimbledon          
3.04 Property       Palmdale Place          
3.05 Property       Sierra Gateway          
3.06 Property       Fresno Industrial Center          
3.07 Property       Upland Freeway          
3.08 Property       Commerce Corporate Center          
3.09 Property       Moreno Valley          
3.10 Property       Airport One Office Park          
3.11 Property       Colton Courtyard          
3.12 Property       The Abbey Center          
3.13 Property       Upland Commerce Center          
3.14 Property       Diamond Bar          
3.15 Property       Atlantic Plaza          
3.16 Property       Ming Office Park          
3.17 Property       10th Street Commerce Center          
3.18 Property       Cityview Plaza          
3.19 Property       Garden Grove Town Center          
3.20 Property       30th Street Commerce Center          
3.21 Property       Mt. Vernon Commerce Center          
3.22 Property       Anaheim Stadium Industrial          
3.23 Property       25th Street Commerce Center          
3.24 Property       Fresno Airport          
4 Loan   SMF V Starwood Mortgage Capital LLC Westin Tysons Corner 0 0 0 0 0
5 Loan   MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio 0 0 0 0 0
5.01 Property       Henderson - Stephanie Place          
5.02 Property       Brookfield - Federal Road          
5.03 Property       Kingston - Sawkill Road          
5.04 Property       Lake Elsinore - Central Avenue          
5.05 Property       Doylestown - North Broad Street          
5.06 Property       Pennsauken - South Crescent Boulevard          
5.07 Property       New Paltz - South Putt Corners Road          
5.08 Property       Tyngsborough - Industrial Way          
5.09 Property       Hemet - South Sanderson          
5.10 Property       Bensalem - 1525 Bristol Pike          
5.11 Property       Eastpoint - Lakewood Avenue          
5.12 Property       Howell - Route 9 South          
5.13 Property       Lawrenceville - Hurricane Shoals Road          
5.14 Property       Lawnside - White Horse Pike          
5.15 Property       Phoenix - West Peoria          
5.16 Property       Mount Laurel - Ark Road          
5.17 Property       Burlington - Cadillac Road          
5.18 Property       Cherry Hill - Marlton Pike          
5.19 Property       Bensalem - Knights Road          
5.20 Property       Albuquerque - Ellison Road Northwest          
5.21 Property       Modesto - Crows Landing          
5.22 Property       Auburndale - US Highway 92 West          
5.23 Property       San Bernardino - West Club Center Drive          
5.24 Property       Memphis - Mount Moriah Terrace          
5.25 Property       Hesperia - Mariposa Road          
5.26 Property       Memphis - Covington Way          
5.27 Property       St. Louis - Halls Ferry Road          
5.28 Property       Killeen - Jasper Drive          
5.29 Property       Albuquerque - Airport Drive Northwest          
5.30 Property       Memphis - Gateway Drive          
5.31 Property       Victorville - Yates Road          
5.32 Property       Las Vegas - North Lamont Street          
5.33 Property       Columbus - East Main Street          
5.34 Property       Memphis - Raleigh-LaGrange          
5.35 Property       Memphis - 5675 Summer Avenue          
5.36 Property       Memphis - Madison Avenue          
6 Loan   CREFI Citi Real Estate Funding Inc. Red Building 3,966,820 0 0 0 0
7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons 1,400,000 0 0 0 0
8 Loan   SMF V Starwood Mortgage Capital LLC Oxford Exchange 2,500,000 0 0 0 0
9 Loan   CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking 0 0 0 1,875 0
10 Loan   MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center 0 0 0 0 0
11 Loan   MSMCH Morgan Stanley Bank, N.A. One Newark Center 3,800,000 0 0 27,750 0
12 Loan   CREFI Citi Real Estate Funding Inc. Braddock Metro Center 0 0 0 0 0
13 Loan   SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard 0 0 0 0 0
14 Loan   SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center 500,000 0 0 15,000 0
15 Loan   SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point 3,960,762 0 0 0 0
16 Loan   MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza 659,250 0 0 38,400 0
17 Loan   CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio 0 0 0 0 0
17.01 Property       Willows Hotel          
17.02 Property       Majestic Hotel          
17.03 Property       City Suites Hotel          
18 Loan   BANA Bank of America, N.A. Stor-All New Orleans Portfolio 0 0 0 0 0
18.01 Property       Stor-All Tchoupitoulas          
18.02 Property       Stor-All Gentilly Woods          
19 Loan   MSMCH Morgan Stanley Bank, N.A. Galleria Commons 1,500,000 0 0 1,500 0
20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage 0 0 0 0 0
21 Loan   SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park 1,000,000 0 0 0 0
22 Loan   CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South 500,000 0 0 358,014 0
23 Loan   BANA Bank of America, N.A. La Habra Towne Center 126,000 0 0 0 0
24 Loan   CREFI Citi Real Estate Funding Inc. Aventura Business Park 0 0 0 0 0
25 Loan   CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio 0 0 0 0 0
25.01 Property       185 North Morgan Retail          
25.02 Property       820 West Lake Retail          
25.03 Property       219 North Green Retail          
26 Loan   BANA Bank of America, N.A. Warwick Mall 0 0 0 0 0
27 Loan   CREFI Citi Real Estate Funding Inc. Courtyard Reno 0 0 0 0 0
28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen 200,124 0 0 2,188 0
29 Loan   CREFI Citi Real Estate Funding Inc. 50 Racetrack Road 0 0 0 38,844 0
30 Loan   BANA Bank of America, N.A. Residence Inn - West Orange, NJ 0 0 0 11,563 0
31 Loan   SMF V Starwood Mortgage Capital LLC Arapaho & Gessner 0 0 0 0 0
31.01 Property       Arapaho          
31.02 Property       Gessner          
32 Loan   MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington 0 0 0 13,428 0
33 Loan   CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking 100,000 0 0 606,188 0
34 Loan   CREFI Citi Real Estate Funding Inc. Two Harbor Point Square 0 0 0 0 0
35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio 552,000 0 0 0 0
36 Loan   SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio 0 0 0 179,369 0
36.01 Property       Cross Lakes Apartments          
36.02 Property       Giant Oaks Apartments          
37 Loan   BANA Bank of America, N.A. American Mini Storage Lake Forest 0 0 0 0 0
38 Loan   MSMCH Morgan Stanley Bank, N.A. Gale Industrial 87,000 0 0 0 0
39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison 0 0 0 0 0
40 Loan   MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center 90,000 0 0 0 0
41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments 0 0 0 33,672 0
42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza 0 0 0 0 0
43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village 197,232 0 0 43,981 0
44 Loan   SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building 0 0 0 0 0
45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue 0 0 0 0 0
46 Loan   CREFI Citi Real Estate Funding Inc. 452 West Broadway 0 0 0 12,375 0
47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds 0 0 0 0 0
48 Loan   SMF V Starwood Mortgage Capital LLC Gateway Business Center 185,000 0 0 0 0
49 Loan   BANA Bank of America, N.A. 108-110 West Broughton Street 0 0 0 0 0
50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio 0 0 0 0 0
50.01 Property       2106 Bennett Apartments          
50.02 Property       The Tribeca Apartments          
51 Loan   SMF V Starwood Mortgage Capital LLC Sherman Plaza 200,000 0 0 33,096 0
52 Loan   SMF V Starwood Mortgage Capital LLC Colonial Estates MHP 0 0 0 0 0

 

 Page 23 of 30

 

CGCMT 2018-B2 Premarketing Annex A                
                     
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Upfront Environmental Reserve ($) Ongoing Environmental Reserve ($) Upfront Other Reserve ($) Ongoing Other Reserve ($) Other Reserve Description
1 Loan   BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio 0 0 0 0  
1.01 Property       Extra Space Washington          
1.02 Property       Extra Space San Jose          
1.03 Property       Extra Space San Diego          
1.04 Property       Extra Space Panorama City          
1.05 Property       Extra Space Norwalk          
1.06 Property       Extra Space Miami East          
1.07 Property       Extra Space Miami West          
1.08 Property       Extra Space Palo Alto          
1.09 Property       Extra Space Covina          
1.10 Property       Extra Space Gaithersburg          
1.11 Property       Extra Space Philadelphia          
1.12 Property       Extra Space Westminster          
1.13 Property       Extra Space Newark          
1.14 Property       Extra Space Essex          
1.15 Property       Extra Space New Bedford          
1.16 Property       Extra Space Birmingham          
1.17 Property       Extra Space Haverhill          
1.18 Property       Extra Space Shrewsbury          
1.19 Property       Extra Space Dallas          
1.20 Property       Extra Space Enfield          
1.21 Property       Extra Space San Diego Miramar          
1.22 Property       Extra Space Shawnee          
1.23 Property       Extra Space Overland Park          
1.24 Property       Extra Space Tucson          
2 Loan   MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West 0 0 411,533 0 Outstanding TI/LC Reserve ($292,722); Free Rent Reserve ($118,811)
2.01 Property       Park Place East          
2.02 Property       Park Place West          
3 Loan   CREFI Citi Real Estate Funding Inc. The SoCal Portfolio 0 0 3,904,290 109,872 Outstanding TI/LC Obligations Reserve (Upfront: $1,559,061); Free Rent Reserve (Upfront: $1,107,960); Ground Lease Extension Reserve (Upfront: $1,000,000); Ground Lease Reserve (Upfront: $219,743; Monthly: $109,872)
3.01 Property       Aliso Viejo Commerce Center          
3.02 Property       Transpark Commerce          
3.03 Property       Wimbledon          
3.04 Property       Palmdale Place          
3.05 Property       Sierra Gateway          
3.06 Property       Fresno Industrial Center          
3.07 Property       Upland Freeway          
3.08 Property       Commerce Corporate Center          
3.09 Property       Moreno Valley          
3.10 Property       Airport One Office Park          
3.11 Property       Colton Courtyard          
3.12 Property       The Abbey Center          
3.13 Property       Upland Commerce Center          
3.14 Property       Diamond Bar          
3.15 Property       Atlantic Plaza          
3.16 Property       Ming Office Park          
3.17 Property       10th Street Commerce Center          
3.18 Property       Cityview Plaza          
3.19 Property       Garden Grove Town Center          
3.20 Property       30th Street Commerce Center          
3.21 Property       Mt. Vernon Commerce Center          
3.22 Property       Anaheim Stadium Industrial          
3.23 Property       25th Street Commerce Center          
3.24 Property       Fresno Airport          
4 Loan   SMF V Starwood Mortgage Capital LLC Westin Tysons Corner 0 0 7,000,000 0 PIP Reserve
5 Loan   MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio 0 0 0 0  
5.01 Property       Henderson - Stephanie Place          
5.02 Property       Brookfield - Federal Road          
5.03 Property       Kingston - Sawkill Road          
5.04 Property       Lake Elsinore - Central Avenue          
5.05 Property       Doylestown - North Broad Street          
5.06 Property       Pennsauken - South Crescent Boulevard          
5.07 Property       New Paltz - South Putt Corners Road          
5.08 Property       Tyngsborough - Industrial Way          
5.09 Property       Hemet - South Sanderson          
5.10 Property       Bensalem - 1525 Bristol Pike          
5.11 Property       Eastpoint - Lakewood Avenue          
5.12 Property       Howell - Route 9 South          
5.13 Property       Lawrenceville - Hurricane Shoals Road          
5.14 Property       Lawnside - White Horse Pike          
5.15 Property       Phoenix - West Peoria          
5.16 Property       Mount Laurel - Ark Road          
5.17 Property       Burlington - Cadillac Road          
5.18 Property       Cherry Hill - Marlton Pike          
5.19 Property       Bensalem - Knights Road          
5.20 Property       Albuquerque - Ellison Road Northwest          
5.21 Property       Modesto - Crows Landing          
5.22 Property       Auburndale - US Highway 92 West          
5.23 Property       San Bernardino - West Club Center Drive          
5.24 Property       Memphis - Mount Moriah Terrace          
5.25 Property       Hesperia - Mariposa Road          
5.26 Property       Memphis - Covington Way          
5.27 Property       St. Louis - Halls Ferry Road          
5.28 Property       Killeen - Jasper Drive          
5.29 Property       Albuquerque - Airport Drive Northwest          
5.30 Property       Memphis - Gateway Drive          
5.31 Property       Victorville - Yates Road          
5.32 Property       Las Vegas - North Lamont Street          
5.33 Property       Columbus - East Main Street          
5.34 Property       Memphis - Raleigh-LaGrange          
5.35 Property       Memphis - 5675 Summer Avenue          
5.36 Property       Memphis - Madison Avenue          
6 Loan   CREFI Citi Real Estate Funding Inc. Red Building 0 0 4,627,845 0 Free Rent Reserve ($3,974,436); Unfunded Obligations Reserve ($753,409)
7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons 0 0 400,030 0 Outstanding TI/LC
8 Loan   SMF V Starwood Mortgage Capital LLC Oxford Exchange 0 0 0 0  
9 Loan   CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking 0 0 0 0  
10 Loan   MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center 0 0 0 0  
11 Loan   MSMCH Morgan Stanley Bank, N.A. One Newark Center 0 0 1,129,508 0 Outstanding TI/LC Reserve ($579,656); Free Rent Reserve ($549,852)
12 Loan   CREFI Citi Real Estate Funding Inc. Braddock Metro Center 0 0 27,805,730 0 USDA Lease Reserve
13 Loan   SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard 0 0 1,969,567 0 Free Rent Holdback
14 Loan   SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center 0 0 547,349 0 Spec’s Wine & Spirits Reserve
15 Loan   SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point 0 0 6,500,000 0 Free Rent Reserve
16 Loan   MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza 0 0 630,869 0 NY Mart Funds ($400,000); Outstanding TI/LC and Rent Concession Reserve ($230,869)
17 Loan   CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio 0 0 1,042,406 0 Holdback Reserve ($750,000); Seasonality Reserve ($292,406)
17.01 Property       Willows Hotel          
17.02 Property       Majestic Hotel          
17.03 Property       City Suites Hotel          
18 Loan   BANA Bank of America, N.A. Stor-All New Orleans Portfolio 0 0 0 0  
18.01 Property       Stor-All Tchoupitoulas          
18.02 Property       Stor-All Gentilly Woods          
19 Loan   MSMCH Morgan Stanley Bank, N.A. Galleria Commons 0 0 230,000 9,500 Babies “R” Us TI/LC Reserve
20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage 0 0 0 0  
21 Loan   SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park 0 0 4,115,078 0 Outstanding TI/LC Reserve ($2,812,378); AHCA Gap Rent Reserve ($1,302,300); Association Reserve ($400)
22 Loan   CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South 0 0 1,723,382 0 General Dynamics Lease Reserve
23 Loan   BANA Bank of America, N.A. La Habra Towne Center 0 0 1,550,000 0 New Tenant Reserve
24 Loan   CREFI Citi Real Estate Funding Inc. Aventura Business Park 0 0 0 0  
25 Loan   CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio 0 0 416,740 0 Unfunded Obligations Reserve
25.01 Property       185 North Morgan Retail          
25.02 Property       820 West Lake Retail          
25.03 Property       219 North Green Retail          
26 Loan   BANA Bank of America, N.A. Warwick Mall 0 0 5,000,000 6,377 Guarantor Reserve (Upfront: $5,000,000); Condo Reserve (Monthly: $6,377)
27 Loan   CREFI Citi Real Estate Funding Inc. Courtyard Reno 0 0 4,201,538 0 PIP Reserve
28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen 0 0 227,078 0 Old Navy Reserve ($125,000); Additional Upfront Repairs Reserve ($76,801); Ideal Image Rent Reserve ($25,277)
29 Loan   CREFI Citi Real Estate Funding Inc. 50 Racetrack Road 0 0 40,000 0 Unfunded Obligations Reserve
30 Loan   BANA Bank of America, N.A. Residence Inn - West Orange, NJ 0 0 3,726,655 0 PIP Reserve ($2,826,655); Seasonality Reserve ($900,000)
31 Loan   SMF V Starwood Mortgage Capital LLC Arapaho & Gessner 0 0 800,000 0 Labcorp Loan Reserve
31.01 Property       Arapaho          
31.02 Property       Gessner          
32 Loan   MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington 0 0 288,000 110,000 PIP Reserve (Upfront: $288,000); Seasonality Reserve (Monthly: $110,000)
33 Loan   CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking 0 0 0 0  
34 Loan   CREFI Citi Real Estate Funding Inc. Two Harbor Point Square 0 0 163,858 1,482 Unfunded Obligations Reserve (Upfront: 154,346); Declarations Assessment Reserve (Upfront: $6,548); WPCA Assessment Reserve (Upfront: $2,964; Monthly: $1,482)
35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio 0 0 63,965 0 Huffy TI/LC Obligations Reserve
36 Loan   SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio 12,625 0 0 0  
36.01 Property       Cross Lakes Apartments          
36.02 Property       Giant Oaks Apartments          
37 Loan   BANA Bank of America, N.A. American Mini Storage Lake Forest 0 0 0 0  
38 Loan   MSMCH Morgan Stanley Bank, N.A. Gale Industrial 0 0 0 0  
39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison 0 0 0 0  
40 Loan   MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center 0 0 18,000 0 Select Comfort Free Rent Reserve
41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments 0 0 0 0  
42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza 0 0 0 0  
43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village 0 0 0 0  
44 Loan   SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building 0 0 0 0  
45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue 0 0 0 0  
46 Loan   CREFI Citi Real Estate Funding Inc. 452 West Broadway 0 0 270,000 0 Free Rent Reserve (Upfront: $170,000); Unfunded Obligations Reserve (Upfront: $100,000)
47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds 0 0 0 0  
48 Loan   SMF V Starwood Mortgage Capital LLC Gateway Business Center 0 0 0 0  
49 Loan   BANA Bank of America, N.A. 108-110 West Broughton Street 0 0 0 0  
50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio 0 0 0 0  
50.01 Property       2106 Bennett Apartments          
50.02 Property       The Tribeca Apartments          
51 Loan   SMF V Starwood Mortgage Capital LLC Sherman Plaza 0 0 0 0  
52 Loan   SMF V Starwood Mortgage Capital LLC Colonial Estates MHP 0 0 0 0  

 

 Page 24 of 30

 

CGCMT 2018-B2 Premarketing Annex A                
                     
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Borrower Name Delaware Statutory Trust? Y/N Carve-out Guarantor Loan Purpose Loan Amount (sources) ($)
1 Loan   BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio Storage Portfolio I LLC No Extra Space Storage Inc. Refinance 229,000,000
1.01 Property       Extra Space Washington          
1.02 Property       Extra Space San Jose          
1.03 Property       Extra Space San Diego          
1.04 Property       Extra Space Panorama City          
1.05 Property       Extra Space Norwalk          
1.06 Property       Extra Space Miami East          
1.07 Property       Extra Space Miami West          
1.08 Property       Extra Space Palo Alto          
1.09 Property       Extra Space Covina          
1.10 Property       Extra Space Gaithersburg          
1.11 Property       Extra Space Philadelphia          
1.12 Property       Extra Space Westminster          
1.13 Property       Extra Space Newark          
1.14 Property       Extra Space Essex          
1.15 Property       Extra Space New Bedford          
1.16 Property       Extra Space Birmingham          
1.17 Property       Extra Space Haverhill          
1.18 Property       Extra Space Shrewsbury          
1.19 Property       Extra Space Dallas          
1.20 Property       Extra Space Enfield          
1.21 Property       Extra Space San Diego Miramar          
1.22 Property       Extra Space Shawnee          
1.23 Property       Extra Space Overland Park          
1.24 Property       Extra Space Tucson          
2 Loan   MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West Middleton Park Place Investors LLC No Mitchel Greenberg, Peter Holstein and Keith Jaffee Refinance 54,250,000
2.01 Property       Park Place East          
2.02 Property       Park Place West          
3 Loan   CREFI Citi Real Estate Funding Inc. The SoCal Portfolio AP-Lancaster LLC, AP-25th Street LLC, AP-Palmdale II LLC, AP-Donald Douglas LLC, AP-Aliso Viejo LLC, AP-Anaheim LLC, AP-Atlantic LLC, AP-Cityview LLC, AP-Colton LLC, AP-Commerce LLC, AP-Diamond Bar LLC, AP-Fresno Airport LLC, AP-Fresno Industrial LLC, AP-Garden Grove LLC, AP-Ming LLC, AP-Moreno Valley LLC, AP-Mt. Vernon LLC, AP-Palmdale Place LLC, AP-Palmdale Place II LLC, AP-Sierra LLC, AP-Farrell Ramon LLC, AP-Transpark Office LLC, AP-Upland LLC, AP-Upland Freeway Center LLC, AP-Victorville - Jasmine LLC, AP-Victorville - Village LLC and AP-Victorville - Office LLC No Donald G. Abbey Refinance 229,300,000
3.01 Property       Aliso Viejo Commerce Center          
3.02 Property       Transpark Commerce          
3.03 Property       Wimbledon          
3.04 Property       Palmdale Place          
3.05 Property       Sierra Gateway          
3.06 Property       Fresno Industrial Center          
3.07 Property       Upland Freeway          
3.08 Property       Commerce Corporate Center          
3.09 Property       Moreno Valley          
3.10 Property       Airport One Office Park          
3.11 Property       Colton Courtyard          
3.12 Property       The Abbey Center          
3.13 Property       Upland Commerce Center          
3.14 Property       Diamond Bar          
3.15 Property       Atlantic Plaza          
3.16 Property       Ming Office Park          
3.17 Property       10th Street Commerce Center          
3.18 Property       Cityview Plaza          
3.19 Property       Garden Grove Town Center          
3.20 Property       30th Street Commerce Center          
3.21 Property       Mt. Vernon Commerce Center          
3.22 Property       Anaheim Stadium Industrial          
3.23 Property       25th Street Commerce Center          
3.24 Property       Fresno Airport          
4 Loan   SMF V Starwood Mortgage Capital LLC Westin Tysons Corner 7801 Leesburg Pike Tysons Corner Owner, LLC No Driftwood Acquisition & Development L.P., Carlos J. Rodriguez, Sr. and David Buddemeyer Acquisition 48,000,000
5 Loan   MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio Storage Portfolio II Subsidiary LLC No Extra Space Storage Inc. Recapitalization 194,400,000
5.01 Property       Henderson - Stephanie Place          
5.02 Property       Brookfield - Federal Road          
5.03 Property       Kingston - Sawkill Road          
5.04 Property       Lake Elsinore - Central Avenue          
5.05 Property       Doylestown - North Broad Street          
5.06 Property       Pennsauken - South Crescent Boulevard          
5.07 Property       New Paltz - South Putt Corners Road          
5.08 Property       Tyngsborough - Industrial Way          
5.09 Property       Hemet - South Sanderson          
5.10 Property       Bensalem - 1525 Bristol Pike          
5.11 Property       Eastpoint - Lakewood Avenue          
5.12 Property       Howell - Route 9 South          
5.13 Property       Lawrenceville - Hurricane Shoals Road          
5.14 Property       Lawnside - White Horse Pike          
5.15 Property       Phoenix - West Peoria          
5.16 Property       Mount Laurel - Ark Road          
5.17 Property       Burlington - Cadillac Road          
5.18 Property       Cherry Hill - Marlton Pike          
5.19 Property       Bensalem - Knights Road          
5.20 Property       Albuquerque - Ellison Road Northwest          
5.21 Property       Modesto - Crows Landing          
5.22 Property       Auburndale - US Highway 92 West          
5.23 Property       San Bernardino - West Club Center Drive          
5.24 Property       Memphis - Mount Moriah Terrace          
5.25 Property       Hesperia - Mariposa Road          
5.26 Property       Memphis - Covington Way          
5.27 Property       St. Louis - Halls Ferry Road          
5.28 Property       Killeen - Jasper Drive          
5.29 Property       Albuquerque - Airport Drive Northwest          
5.30 Property       Memphis - Gateway Drive          
5.31 Property       Victorville - Yates Road          
5.32 Property       Las Vegas - North Lamont Street          
5.33 Property       Columbus - East Main Street          
5.34 Property       Memphis - Raleigh-LaGrange          
5.35 Property       Memphis - 5675 Summer Avenue          
5.36 Property       Memphis - Madison Avenue          
6 Loan   CREFI Citi Real Estate Funding Inc. Red Building Pacific Red, LLC No Charles Steven Cohen Refinance 80,000,000
7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons Levis Commons, LLC No DOF V REIT Holdings, LLC and Hill Partners, Inc. Refinance 37,000,000
8 Loan   SMF V Starwood Mortgage Capital LLC Oxford Exchange Oxford Exchange, LP and Ishaan LLC No Hardam Singh Azad and Dilip Seth Acquisition 36,900,000
9 Loan   CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking 1601 Third Avenue (WA), LLC and 1601 Third Avenue LeaseCo, LLC No CIM Infrastructure Fund II, L.P. Acquisition 35,200,000
10 Loan   MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center Beverly Property Owner LLC No Mitchel Greenberg, Peter Holstein and Keith Jaffee Refinance 51,000,000
11 Loan   MSMCH Morgan Stanley Bank, N.A. One Newark Center Ideal Holdings ONC LLC No Ideal Holdings ONC LLC Acquisition 66,580,000
12 Loan   CREFI Citi Real Estate Funding Inc. Braddock Metro Center WRIT Braddock Office LLC No Kawa Capital Partners LLC and Kawa Investments LLC Acquisition 74,200,000
13 Loan   SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard 2301 Renaissance Partners, L.P. No Mark I. Solomon Acquisition 29,000,000
14 Loan   SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center Ingram North Loop, LLC No The Survivor’s Trust Under the Warren L. Breslow Trust, The Goldrich Trust No. 1, Hirsch Family Trust A, The KT1 Benjamin Trust, The KT1 Ezra Trust, The KT1 Michael Trust, The KT1 Francesca Trust, The Non-Exempt QTIP Marital Trust under the Goldrich Trust No. 1 and The Survivor’s Trust under the Goldrich Trust No. 1 Refinance 27,500,000
15 Loan   SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point CH LH CrossPoint Owner LLC No Samuel T. Byrne and Brian Chaisson Acquisition 150,000,000
16 Loan   MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza Voice Road Plaza LLC No Uzi Einy Refinance 25,000,000
17 Loan   CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio Surf Hotel Investments, LLC, Brompton Hotel Investments, LLC and Belmont Hotel Investments, LLC No Andre Koren, Brian Massie and Marc Aron Refinance 24,250,000
17.01 Property       Willows Hotel          
17.02 Property       Majestic Hotel          
17.03 Property       City Suites Hotel          
18 Loan   BANA Bank of America, N.A. Stor-All New Orleans Portfolio Stor-All Gentilly Woods, L.L.C. and Stor-All Tchoupitoulas, L.L.C. No Michael D. McGuire, Michael A. McGuire and Nicholas T. McGuire Refinance 23,500,000
18.01 Property       Stor-All Tchoupitoulas          
18.02 Property       Stor-All Gentilly Woods          
19 Loan   MSMCH Morgan Stanley Bank, N.A. Galleria Commons Feliz Commons, LLC No Joseph Daneshgar Acquisition 21,980,000
20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage Westport Commerce Self Storage, LLC No Drew Hoeven, The Drew and Jaime Hoeven Family Trust and Drew C. Hoeven 2006 Trust Acquisition 20,550,000
21 Loan   SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park Fort Knox Center Owner, LLC No Eightfold Opportunity Fund II, L.P. and John Thomas Burnette Refinance 35,000,000
22 Loan   CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South 8800 Queen LLC No Matthew Gilbert Acquisition 18,500,000
23 Loan   BANA Bank of America, N.A. La Habra Towne Center Los Altos XIX, LP No Gon-Rey II, L.P. Refinance 18,000,000
24 Loan   CREFI Citi Real Estate Funding Inc. Aventura Business Park ABP Investors, LLC No Kenneth Israel Acquisition 18,000,000
25 Loan   CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio 820 Lake Owner LLC, 185 Morgan Owner LLC and 219 Green Owner LLC No Jeffrey J. Feil Acquisition 17,550,000
25.01 Property       185 North Morgan Retail          
25.02 Property       820 West Lake Retail          
25.03 Property       219 North Green Retail          
26 Loan   BANA Bank of America, N.A. Warwick Mall Warwick Mall Owner LLC No Warwick Mall OP L.L.C. Refinance 75,000,000
27 Loan   CREFI Citi Real Estate Funding Inc. Courtyard Reno Sandpiper Reno, LLC No P. Carter Rise Acquisition 17,250,000
28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen TM/ALTO 5000 S. Hulen, LLC No Trademark Property Company Acquisition 16,030,000
29 Loan   CREFI Citi Real Estate Funding Inc. 50 Racetrack Road 50 Race Track I, LLC No Sam Shalem and Irving Pergament Acquisition 16,000,000
30 Loan   BANA Bank of America, N.A. Residence Inn - West Orange, NJ The Inn at the Manor, Inc. No Harry Knowles, Kurt Knowles, Sr. and Wade Knowles Refinance 14,825,000
31 Loan   SMF V Starwood Mortgage Capital LLC Arapaho & Gessner GBP Arapaho, LP and ETJ Gessner, LP No Mauricio Alberto Benavides, Jr. and Juan Antonio Fidalgo Mouret Acquisition 13,800,000
31.01 Property       Arapaho          
31.02 Property       Gessner          
32 Loan   MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington Crystal Clear Hospitality LLC No Naveen Shah Acquisition 12,750,000
33 Loan   CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking LR 530 Spring LLC No L and R Auto Parks, Inc. Refinance 10,500,000
34 Loan   CREFI Citi Real Estate Funding Inc. Two Harbor Point Square Two Harbor Point Square LLC No Harbor Point Holding Company LLC Refinance 49,500,000
35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio AZZAPNC, LLC No Thomas D. Sullivan Refinance 10,000,000
36 Loan   SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio Giant/Cross GV-IX, LLC No W. Michael James and Deborah L. Shaw Acquisition 8,700,000
36.01 Property       Cross Lakes Apartments          
36.02 Property       Giant Oaks Apartments          
37 Loan   BANA Bank of America, N.A. American Mini Storage Lake Forest El Toro Mini-Partners, LP No Richard M. Fell, Blaine A. Briggs and Epstein Combined Holdings, LLC Refinance 8,100,000
38 Loan   MSMCH Morgan Stanley Bank, N.A. Gale Industrial ABI Properties, Inc. No George Isho and Maria Isho Refinance 7,400,000
39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison Villages on Madison I, LLC and VOM Funding I, LLC No W. Michael James, Deborah L. Shaw and Carlos A. Oliveira Recapitalization 6,860,000
40 Loan   MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center PRC Invstments, Ltd. No Joseph F. Sedrak Acquisition 6,750,000
41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments Boulder Ridge, L.L.C. No Robert J. Rishwain and Maxwell M. Freeman Refinance 6,450,000
42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza Northtown Dunhill, LLC No William L. Hutchinson Refinance 6,383,000
43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village Preferred Enterprises, LLC and GWP Norwalk, LLC No Michael Pashaie and David Taban Acquisition 6,050,000
44 Loan   SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building 2200 Bentonville TIC 0, LLC, 2200 Bentonville TIC 1, LLC, 2200 Bentonville TIC 2, LLC, 2200 Bentonville TIC 3, LLC, 2200 Bentonville TIC 4, LLC and 2200 Bentonville TIC 9, LLC No Karen E. Kennedy, Harry P. Smith, Wendy J. Wilcox, Susan Hum, Collin L. Lai Living Trust, Douglas Lee, The David C. Spellman Revocable Trust U/D dated November 1, 1996 and Jacy Bolden Acquisition 5,750,000
45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue Hanover Wallingford Owner LLC No Jonathan H. Simon Recapitalization 5,500,000
46 Loan   CREFI Citi Real Estate Funding Inc. 452 West Broadway Thor 452 West Broadway LLC No Joseph J. Sitt Refinance 5,000,000
47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds T-1, LLC No Four O Group, L.L.C. Refinance 4,000,000
48 Loan   SMF V Starwood Mortgage Capital LLC Gateway Business Center Gateway Business Center LLC No Terrall C. York Recapitalization 3,500,000
49 Loan   BANA Bank of America, N.A. 108-110 West Broughton Street Oakland Management Legacy, LLC No Marco Petroni and Peter William Corrado Petroni Acquisition 3,325,000
50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio PKBMAB TX 1 LLC and PKBMAB TX 2 LLC No Patricia K. Burns and Patricia K. Burns, in her capacity as trustee of the Michael and Patricia Burns Living Trust dated September 11, 2003 as restated in its entirety on March 13, 2012 Acquisition 3,200,000
50.01 Property       2106 Bennett Apartments          
50.02 Property       The Tribeca Apartments          
51 Loan   SMF V Starwood Mortgage Capital LLC Sherman Plaza Sherman Plaza LLC No John Walsh Refinance 2,500,000
52 Loan   SMF V Starwood Mortgage Capital LLC Colonial Estates MHP Colonial MHP LLC No Yi Tang Acquisition 2,000,000

 

 Page 25 of 30

 

 

CGCMT 2018-B2 Premarketing Annex A                
                     
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Principal’s New Cash Contribution ($) (7) Subordinate Debt ($) Other Sources ($) Total Sources ($) Loan Payoff ($)
1 Loan   BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio 0 0 0 229,000,000 83,536,796
1.01 Property       Extra Space Washington          
1.02 Property       Extra Space San Jose          
1.03 Property       Extra Space San Diego          
1.04 Property       Extra Space Panorama City          
1.05 Property       Extra Space Norwalk          
1.06 Property       Extra Space Miami East          
1.07 Property       Extra Space Miami West          
1.08 Property       Extra Space Palo Alto          
1.09 Property       Extra Space Covina          
1.10 Property       Extra Space Gaithersburg          
1.11 Property       Extra Space Philadelphia          
1.12 Property       Extra Space Westminster          
1.13 Property       Extra Space Newark          
1.14 Property       Extra Space Essex          
1.15 Property       Extra Space New Bedford          
1.16 Property       Extra Space Birmingham          
1.17 Property       Extra Space Haverhill          
1.18 Property       Extra Space Shrewsbury          
1.19 Property       Extra Space Dallas          
1.20 Property       Extra Space Enfield          
1.21 Property       Extra Space San Diego Miramar          
1.22 Property       Extra Space Shawnee          
1.23 Property       Extra Space Overland Park          
1.24 Property       Extra Space Tucson          
2 Loan   MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West 0 0 0 54,250,000 45,614,363
2.01 Property       Park Place East          
2.02 Property       Park Place West          
3 Loan   CREFI Citi Real Estate Funding Inc. The SoCal Portfolio 1,560,056 0 1,635,345 232,495,401 215,200,917
3.01 Property       Aliso Viejo Commerce Center          
3.02 Property       Transpark Commerce          
3.03 Property       Wimbledon          
3.04 Property       Palmdale Place          
3.05 Property       Sierra Gateway          
3.06 Property       Fresno Industrial Center          
3.07 Property       Upland Freeway          
3.08 Property       Commerce Corporate Center          
3.09 Property       Moreno Valley          
3.10 Property       Airport One Office Park          
3.11 Property       Colton Courtyard          
3.12 Property       The Abbey Center          
3.13 Property       Upland Commerce Center          
3.14 Property       Diamond Bar          
3.15 Property       Atlantic Plaza          
3.16 Property       Ming Office Park          
3.17 Property       10th Street Commerce Center          
3.18 Property       Cityview Plaza          
3.19 Property       Garden Grove Town Center          
3.20 Property       30th Street Commerce Center          
3.21 Property       Mt. Vernon Commerce Center          
3.22 Property       Anaheim Stadium Industrial          
3.23 Property       25th Street Commerce Center          
3.24 Property       Fresno Airport          
4 Loan   SMF V Starwood Mortgage Capital LLC Westin Tysons Corner 22,658,332 0 0 70,658,332 0
5 Loan   MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio 101,415,237 0 0 295,815,237 0
5.01 Property       Henderson - Stephanie Place          
5.02 Property       Brookfield - Federal Road          
5.03 Property       Kingston - Sawkill Road          
5.04 Property       Lake Elsinore - Central Avenue          
5.05 Property       Doylestown - North Broad Street          
5.06 Property       Pennsauken - South Crescent Boulevard          
5.07 Property       New Paltz - South Putt Corners Road          
5.08 Property       Tyngsborough - Industrial Way          
5.09 Property       Hemet - South Sanderson          
5.10 Property       Bensalem - 1525 Bristol Pike          
5.11 Property       Eastpoint - Lakewood Avenue          
5.12 Property       Howell - Route 9 South          
5.13 Property       Lawrenceville - Hurricane Shoals Road          
5.14 Property       Lawnside - White Horse Pike          
5.15 Property       Phoenix - West Peoria          
5.16 Property       Mount Laurel - Ark Road          
5.17 Property       Burlington - Cadillac Road          
5.18 Property       Cherry Hill - Marlton Pike          
5.19 Property       Bensalem - Knights Road          
5.20 Property       Albuquerque - Ellison Road Northwest          
5.21 Property       Modesto - Crows Landing          
5.22 Property       Auburndale - US Highway 92 West          
5.23 Property       San Bernardino - West Club Center Drive          
5.24 Property       Memphis - Mount Moriah Terrace          
5.25 Property       Hesperia - Mariposa Road          
5.26 Property       Memphis - Covington Way          
5.27 Property       St. Louis - Halls Ferry Road          
5.28 Property       Killeen - Jasper Drive          
5.29 Property       Albuquerque - Airport Drive Northwest          
5.30 Property       Memphis - Gateway Drive          
5.31 Property       Victorville - Yates Road          
5.32 Property       Las Vegas - North Lamont Street          
5.33 Property       Columbus - East Main Street          
5.34 Property       Memphis - Raleigh-LaGrange          
5.35 Property       Memphis - 5675 Summer Avenue          
5.36 Property       Memphis - Madison Avenue          
6 Loan   CREFI Citi Real Estate Funding Inc. Red Building 0 116,000,000 0 196,000,000 169,954,770
7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons 17,396,976 0 0 54,396,976 51,904,352
8 Loan   SMF V Starwood Mortgage Capital LLC Oxford Exchange 12,533,763 0 0 49,433,763 0
9 Loan   CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking 22,971,746 0 59,630 58,231,376 0
10 Loan   MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center 0 0 0 51,000,000 34,904,054
11 Loan   MSMCH Morgan Stanley Bank, N.A. One Newark Center 34,532,834 0 0 101,112,834 0
12 Loan   CREFI Citi Real Estate Funding Inc. Braddock Metro Center 27,363,225 0 14,483,219 116,046,444 0
13 Loan   SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard 21,506,091 0 0 50,506,091 0
14 Loan   SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center 0 0 0 27,500,000 24,544,466
15 Loan   SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point 85,730,563 0 0 235,730,563 0
16 Loan   MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza 0 0 0 25,000,000 17,722,128
17 Loan   CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio 1,966,034 0 0 26,216,034 23,201,817
17.01 Property       Willows Hotel          
17.02 Property       Majestic Hotel          
17.03 Property       City Suites Hotel          
18 Loan   BANA Bank of America, N.A. Stor-All New Orleans Portfolio 0 0 0 23,500,000 14,517,849
18.01 Property       Stor-All Tchoupitoulas          
18.02 Property       Stor-All Gentilly Woods          
19 Loan   MSMCH Morgan Stanley Bank, N.A. Galleria Commons 11,447,820 0 0 33,427,820 0
20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage 15,367,026 0 0 35,917,026 0
21 Loan   SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park 0 0 0 35,000,000 11,417,066
22 Loan   CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South 9,007,326 0 2,973,239 30,480,565 0
23 Loan   BANA Bank of America, N.A. La Habra Towne Center 0 0 0 18,000,000 13,765,878
24 Loan   CREFI Citi Real Estate Funding Inc. Aventura Business Park 11,750,624 0 406,886 30,157,511 0
25 Loan   CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio 11,816,739 0 475,311 29,842,050 0
25.01 Property       185 North Morgan Retail          
25.02 Property       820 West Lake Retail          
25.03 Property       219 North Green Retail          
26 Loan   BANA Bank of America, N.A. Warwick Mall 0 0 0 75,000,000 60,799,410
27 Loan   CREFI Citi Real Estate Funding Inc. Courtyard Reno 8,512,596 0 0 25,762,596 0
28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen 8,453,369 0 0 24,483,369 0
29 Loan   CREFI Citi Real Estate Funding Inc. 50 Racetrack Road 9,843,653 0 0 25,843,653 0
30 Loan   BANA Bank of America, N.A. Residence Inn - West Orange, NJ 1,153,042 0 0 15,978,042 11,592,630
31 Loan   SMF V Starwood Mortgage Capital LLC Arapaho & Gessner 7,755,326 0 0 21,555,326 0
31.01 Property       Arapaho          
31.02 Property       Gessner          
32 Loan   MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington 6,335,344 0 0 19,085,344 0
33 Loan   CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking 0 0 0 10,500,000 8,927,112
34 Loan   CREFI Citi Real Estate Funding Inc. Two Harbor Point Square 0 11,500,000 0 61,000,000 34,183,256
35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio 0 0 0 10,000,000 8,023,084
36 Loan   SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio 3,393,956 0 0 12,093,956 0
36.01 Property       Cross Lakes Apartments          
36.02 Property       Giant Oaks Apartments          
37 Loan   BANA Bank of America, N.A. American Mini Storage Lake Forest 0 0 0 8,100,000 5,235,348
38 Loan   MSMCH Morgan Stanley Bank, N.A. Gale Industrial 0 0 0 7,400,000 6,258,455
39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison 0 0 0 6,860,000 3,727,232
40 Loan   MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center 2,643,286 0 0 9,393,286 0
41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments 0 0 0 6,450,000 6,220,543
42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza 0 0 0 6,383,000 5,822,737
43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village 2,289,510 0 0 8,339,510 0
44 Loan   SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building 3,524,854 0 0 9,274,854 0
45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue 0 0 0 5,500,000 0
46 Loan   CREFI Citi Real Estate Funding Inc. 452 West Broadway 0 0 0 5,000,000 4,017,417
47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds 0 0 0 4,000,000 2,878,549
48 Loan   SMF V Starwood Mortgage Capital LLC Gateway Business Center 0 0 0 3,500,000 0
49 Loan   BANA Bank of America, N.A. 108-110 West Broughton Street 4,786,300 0 0 8,111,300 0
50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio 2,820,826 0 0 6,020,826 0
50.01 Property       2106 Bennett Apartments          
50.02 Property       The Tribeca Apartments          
51 Loan   SMF V Starwood Mortgage Capital LLC Sherman Plaza 0 0 0 2,500,000 2,075,452
52 Loan   SMF V Starwood Mortgage Capital LLC Colonial Estates MHP 714,643 0 0 2,714,643 0

 

 Page 26 of 30

 

CGCMT 2018-B2 Premarketing Annex A                
                     
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Purchase Price ($) Closing Costs ($) Reserves ($) Principal Equity Distribution ($) Other Uses ($)
1 Loan   BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio 0 4,616,496 915 140,845,793 0
1.01 Property       Extra Space Washington          
1.02 Property       Extra Space San Jose          
1.03 Property       Extra Space San Diego          
1.04 Property       Extra Space Panorama City          
1.05 Property       Extra Space Norwalk          
1.06 Property       Extra Space Miami East          
1.07 Property       Extra Space Miami West          
1.08 Property       Extra Space Palo Alto          
1.09 Property       Extra Space Covina          
1.10 Property       Extra Space Gaithersburg          
1.11 Property       Extra Space Philadelphia          
1.12 Property       Extra Space Westminster          
1.13 Property       Extra Space Newark          
1.14 Property       Extra Space Essex          
1.15 Property       Extra Space New Bedford          
1.16 Property       Extra Space Birmingham          
1.17 Property       Extra Space Haverhill          
1.18 Property       Extra Space Shrewsbury          
1.19 Property       Extra Space Dallas          
1.20 Property       Extra Space Enfield          
1.21 Property       Extra Space San Diego Miramar          
1.22 Property       Extra Space Shawnee          
1.23 Property       Extra Space Overland Park          
1.24 Property       Extra Space Tucson          
2 Loan   MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West 0 704,282 1,345,705 6,585,651 0
2.01 Property       Park Place East          
2.02 Property       Park Place West          
3 Loan   CREFI Citi Real Estate Funding Inc. The SoCal Portfolio 0 4,413,043 12,881,441 0 0
3.01 Property       Aliso Viejo Commerce Center          
3.02 Property       Transpark Commerce          
3.03 Property       Wimbledon          
3.04 Property       Palmdale Place          
3.05 Property       Sierra Gateway          
3.06 Property       Fresno Industrial Center          
3.07 Property       Upland Freeway          
3.08 Property       Commerce Corporate Center          
3.09 Property       Moreno Valley          
3.10 Property       Airport One Office Park          
3.11 Property       Colton Courtyard          
3.12 Property       The Abbey Center          
3.13 Property       Upland Commerce Center          
3.14 Property       Diamond Bar          
3.15 Property       Atlantic Plaza          
3.16 Property       Ming Office Park          
3.17 Property       10th Street Commerce Center          
3.18 Property       Cityview Plaza          
3.19 Property       Garden Grove Town Center          
3.20 Property       30th Street Commerce Center          
3.21 Property       Mt. Vernon Commerce Center          
3.22 Property       Anaheim Stadium Industrial          
3.23 Property       25th Street Commerce Center          
3.24 Property       Fresno Airport          
4 Loan   SMF V Starwood Mortgage Capital LLC Westin Tysons Corner 62,000,000 1,232,240 7,426,092 0 0
5 Loan   MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio 295,000,000 815,237 0 0 0
5.01 Property       Henderson - Stephanie Place          
5.02 Property       Brookfield - Federal Road          
5.03 Property       Kingston - Sawkill Road          
5.04 Property       Lake Elsinore - Central Avenue          
5.05 Property       Doylestown - North Broad Street          
5.06 Property       Pennsauken - South Crescent Boulevard          
5.07 Property       New Paltz - South Putt Corners Road          
5.08 Property       Tyngsborough - Industrial Way          
5.09 Property       Hemet - South Sanderson          
5.10 Property       Bensalem - 1525 Bristol Pike          
5.11 Property       Eastpoint - Lakewood Avenue          
5.12 Property       Howell - Route 9 South          
5.13 Property       Lawrenceville - Hurricane Shoals Road          
5.14 Property       Lawnside - White Horse Pike          
5.15 Property       Phoenix - West Peoria          
5.16 Property       Mount Laurel - Ark Road          
5.17 Property       Burlington - Cadillac Road          
5.18 Property       Cherry Hill - Marlton Pike          
5.19 Property       Bensalem - Knights Road          
5.20 Property       Albuquerque - Ellison Road Northwest          
5.21 Property       Modesto - Crows Landing          
5.22 Property       Auburndale - US Highway 92 West          
5.23 Property       San Bernardino - West Club Center Drive          
5.24 Property       Memphis - Mount Moriah Terrace          
5.25 Property       Hesperia - Mariposa Road          
5.26 Property       Memphis - Covington Way          
5.27 Property       St. Louis - Halls Ferry Road          
5.28 Property       Killeen - Jasper Drive          
5.29 Property       Albuquerque - Airport Drive Northwest          
5.30 Property       Memphis - Gateway Drive          
5.31 Property       Victorville - Yates Road          
5.32 Property       Las Vegas - North Lamont Street          
5.33 Property       Columbus - East Main Street          
5.34 Property       Memphis - Raleigh-LaGrange          
5.35 Property       Memphis - 5675 Summer Avenue          
5.36 Property       Memphis - Madison Avenue          
6 Loan   CREFI Citi Real Estate Funding Inc. Red Building 0 2,217,495 4,908,817 18,918,918 0
7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons 0 1,042,774 1,449,850 0 0
8 Loan   SMF V Starwood Mortgage Capital LLC Oxford Exchange 47,290,000 581,220 1,562,543 0 0
9 Loan   CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking 57,725,000 464,501 41,875 0 0
10 Loan   MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center 0 556,808 0 15,539,138 0
11 Loan   MSMCH Morgan Stanley Bank, N.A. One Newark Center 93,900,000 2,772,079 4,440,755 0 0
12 Loan   CREFI Citi Real Estate Funding Inc. Braddock Metro Center 87,000,000 859,440 28,187,004 0 0
13 Loan   SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard 47,000,000 959,170 2,546,921 0 0
14 Loan   SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center 0 686,014 1,567,914 701,605 0
15 Loan   SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point 227,200,000 1,790,563 6,740,000 0 0
16 Loan   MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza 0 1,833,379 847,970 4,596,523 0
17 Loan   CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio 0 1,517,006 1,497,211 0 0
17.01 Property       Willows Hotel          
17.02 Property       Majestic Hotel          
17.03 Property       City Suites Hotel          
18 Loan   BANA Bank of America, N.A. Stor-All New Orleans Portfolio 0 463,304 335,831 8,183,016 0
18.01 Property       Stor-All Tchoupitoulas          
18.02 Property       Stor-All Gentilly Woods          
19 Loan   MSMCH Morgan Stanley Bank, N.A. Galleria Commons 31,400,000 779,149 1,248,671 0 0
20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage 35,500,000 417,026 0 0 0
21 Loan   SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park 0 643,242 5,534,545 17,405,148 0
22 Loan   CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South 26,250,000 337,140 3,893,424 0 0
23 Loan   BANA Bank of America, N.A. La Habra Towne Center 0 392,877 1,867,803 1,973,442 0
24 Loan   CREFI Citi Real Estate Funding Inc. Aventura Business Park 29,000,000 1,052,479 105,031 0 0
25 Loan   CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio 29,250,000 171,293 420,756 0 0
25.01 Property       185 North Morgan Retail          
25.02 Property       820 West Lake Retail          
25.03 Property       219 North Green Retail          
26 Loan   BANA Bank of America, N.A. Warwick Mall 0 2,313,555 6,192,500 5,694,535 0
27 Loan   CREFI Citi Real Estate Funding Inc. Courtyard Reno 21,125,000 359,437 4,239,666 0 38,493
28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen 22,100,000 1,715,343 668,026 0 0
29 Loan   CREFI Citi Real Estate Funding Inc. 50 Racetrack Road 25,375,000 274,744 193,909 0 0
30 Loan   BANA Bank of America, N.A. Residence Inn - West Orange, NJ 0 592,130 3,793,282 0 0
31 Loan   SMF V Starwood Mortgage Capital LLC Arapaho & Gessner 20,300,000 441,913 813,413 0 0
31.01 Property       Arapaho          
31.02 Property       Gessner          
32 Loan   MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington 18,300,000 462,007 323,337 0 0
33 Loan   CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking 0 244,435 606,188 722,266 0
34 Loan   CREFI Citi Real Estate Funding Inc. Two Harbor Point Square 0 1,548,413 248,358 25,019,972 0
35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio 0 1,044,482 63,965 868,469 0
36 Loan   SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio 11,600,000 196,576 297,380 0 0
36.01 Property       Cross Lakes Apartments          
36.02 Property       Giant Oaks Apartments          
37 Loan   BANA Bank of America, N.A. American Mini Storage Lake Forest 0 196,912 30,000 2,637,740 0
38 Loan   MSMCH Morgan Stanley Bank, N.A. Gale Industrial 0 301,166 124,299 716,080 0
39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison 0 120,337 69,663 2,942,769 0
40 Loan   MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center 9,000,000 226,229 167,057 0 0
41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments 0 144,235 53,438 31,783 0
42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza 0 291,635 128,266 140,362 0
43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village 8,150,000 107,771 81,739 0 0
44 Loan   SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building 8,850,000 416,523 8,330 0 0
45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue 0 225,351 6,478 5,268,171 0
46 Loan   CREFI Citi Real Estate Funding Inc. 452 West Broadway 0 237,069 295,962 449,552 0
47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds 0 90,403 16,527 1,014,520 0
48 Loan   SMF V Starwood Mortgage Capital LLC Gateway Business Center 0 94,517 21,041 3,384,443 0
49 Loan   BANA Bank of America, N.A. 108-110 West Broughton Street 7,950,000 61,907 99,393 0 0
50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio 5,835,000 172,784 13,042 0 0
50.01 Property       2106 Bennett Apartments          
50.02 Property       The Tribeca Apartments          
51 Loan   SMF V Starwood Mortgage Capital LLC Sherman Plaza 0 123,851 265,978 34,720 0
52 Loan   SMF V Starwood Mortgage Capital LLC Colonial Estates MHP 2,650,000 59,862 4,781 0 0

 

 Page 27 of 30

 

CGCMT 2018-B2 Premarketing Annex A                
                     
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Total Uses ($) Lockbox Cash Management Cash Management Triggers Ground Lease Y/N
1 Loan   BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio 229,000,000 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x  
1.01 Property       Extra Space Washington         No
1.02 Property       Extra Space San Jose         No
1.03 Property       Extra Space San Diego         No
1.04 Property       Extra Space Panorama City         No
1.05 Property       Extra Space Norwalk         No
1.06 Property       Extra Space Miami East         No
1.07 Property       Extra Space Miami West         No
1.08 Property       Extra Space Palo Alto         No
1.09 Property       Extra Space Covina         No
1.10 Property       Extra Space Gaithersburg         No
1.11 Property       Extra Space Philadelphia         No
1.12 Property       Extra Space Westminster         No
1.13 Property       Extra Space Newark         No
1.14 Property       Extra Space Essex         No
1.15 Property       Extra Space New Bedford         No
1.16 Property       Extra Space Birmingham         No
1.17 Property       Extra Space Haverhill         No
1.18 Property       Extra Space Shrewsbury         No
1.19 Property       Extra Space Dallas         No
1.20 Property       Extra Space Enfield         No
1.21 Property       Extra Space San Diego Miramar         No
1.22 Property       Extra Space Shawnee         No
1.23 Property       Extra Space Overland Park         No
1.24 Property       Extra Space Tucson         No
2 Loan   MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West 54,250,000 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Tenant Cash Sweep Event  
2.01 Property       Park Place East         No
2.02 Property       Park Place West         No
3 Loan   CREFI Citi Real Estate Funding Inc. The SoCal Portfolio 232,495,401 Hard Springing (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.75%  
3.01 Property       Aliso Viejo Commerce Center         No
3.02 Property       Transpark Commerce         No
3.03 Property       Wimbledon         No
3.04 Property       Palmdale Place         No
3.05 Property       Sierra Gateway         No
3.06 Property       Fresno Industrial Center         No
3.07 Property       Upland Freeway         No
3.08 Property       Commerce Corporate Center         No
3.09 Property       Moreno Valley         No
3.10 Property       Airport One Office Park         Yes
3.11 Property       Colton Courtyard         No
3.12 Property       The Abbey Center         No
3.13 Property       Upland Commerce Center         No
3.14 Property       Diamond Bar         No
3.15 Property       Atlantic Plaza         No
3.16 Property       Ming Office Park         No
3.17 Property       10th Street Commerce Center         No
3.18 Property       Cityview Plaza         Yes
3.19 Property       Garden Grove Town Center         No
3.20 Property       30th Street Commerce Center         No
3.21 Property       Mt. Vernon Commerce Center         No
3.22 Property       Anaheim Stadium Industrial         Yes
3.23 Property       25th Street Commerce Center         No
3.24 Property       Fresno Airport         No
4 Loan   SMF V Starwood Mortgage Capital LLC Westin Tysons Corner 70,658,332 Soft Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) a default under the franchise agreement, (iv) the termination of the franchise agreement No
5 Loan   MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio 295,815,237 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x  
5.01 Property       Henderson - Stephanie Place         No
5.02 Property       Brookfield - Federal Road         No
5.03 Property       Kingston - Sawkill Road         No
5.04 Property       Lake Elsinore - Central Avenue         No
5.05 Property       Doylestown - North Broad Street         No
5.06 Property       Pennsauken - South Crescent Boulevard         No
5.07 Property       New Paltz - South Putt Corners Road         No
5.08 Property       Tyngsborough - Industrial Way         No
5.09 Property       Hemet - South Sanderson         No
5.10 Property       Bensalem - 1525 Bristol Pike         No
5.11 Property       Eastpoint - Lakewood Avenue         No
5.12 Property       Howell - Route 9 South         No
5.13 Property       Lawrenceville - Hurricane Shoals Road         No
5.14 Property       Lawnside - White Horse Pike         No
5.15 Property       Phoenix - West Peoria         No
5.16 Property       Mount Laurel - Ark Road         No
5.17 Property       Burlington - Cadillac Road         No
5.18 Property       Cherry Hill - Marlton Pike         No
5.19 Property       Bensalem - Knights Road         No
5.20 Property       Albuquerque - Ellison Road Northwest         No
5.21 Property       Modesto - Crows Landing         No
5.22 Property       Auburndale - US Highway 92 West         No
5.23 Property       San Bernardino - West Club Center Drive         No
5.24 Property       Memphis - Mount Moriah Terrace         No
5.25 Property       Hesperia - Mariposa Road         No
5.26 Property       Memphis - Covington Way         No
5.27 Property       St. Louis - Halls Ferry Road         No
5.28 Property       Killeen - Jasper Drive         No
5.29 Property       Albuquerque - Airport Drive Northwest         No
5.30 Property       Memphis - Gateway Drive         No
5.31 Property       Victorville - Yates Road         No
5.32 Property       Las Vegas - North Lamont Street         No
5.33 Property       Columbus - East Main Street         No
5.34 Property       Memphis - Raleigh-LaGrange         No
5.35 Property       Memphis - 5675 Summer Avenue         No
5.36 Property       Memphis - Madison Avenue         No
6 Loan   CREFI Citi Real Estate Funding Inc. Red Building 196,000,000 Hard Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x No
7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons 54,396,976 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.40x, (iii) the occurrence of a Major Tenant Lease Expiration Event, (iv) the occurrence of a Major Tenant Credit Event, (v) the occurrence of a Major Tenant Vacancy Event No
8 Loan   SMF V Starwood Mortgage Capital LLC Oxford Exchange 49,433,763 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Major Tenant Event Period No
9 Loan   CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking 58,231,376 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.40x, (iii) the occurrence of a Specified Tenant Trigger Event Yes
10 Loan   MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center 51,000,000 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Tenant Cash Sweep Event No
11 Loan   MSMCH Morgan Stanley Bank, N.A. One Newark Center 101,112,834 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Tenant Lease Expiration Event No
12 Loan   CREFI Citi Real Estate Funding Inc. Braddock Metro Center 116,046,444 Hard Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period No
13 Loan   SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard 50,506,091 Hard In Place (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Major Tenant Sweep Event No
14 Loan   SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center 27,500,000 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x No
15 Loan   SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point 235,730,563 Hard Springing (i) the occurrence of an Event of Default, (ii) the occurrence of any Bankruptcy Action of Borrower, Principal or Guarantor, (iii) DSCR is less than 1.50x, (iv) the occurrence of a Lease Trigger Period No
16 Loan   MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza 25,000,000 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Major Tenant Lease Expiration Event, (iv) the occurence of a Major Tenant Credit Event, (v) the occurrence of a Major Tenant Vacancy Event No
17 Loan   CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio 26,216,034 Hard Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Franchise Agreement Trigger Period, (iv) the occurrence of a Franchise Renewal Trigger Event  
17.01 Property       Willows Hotel         No
17.02 Property       Majestic Hotel         No
17.03 Property       City Suites Hotel         No
18 Loan   BANA Bank of America, N.A. Stor-All New Orleans Portfolio 23,500,000 Springing Springing DSCR is less than 1.15x  
18.01 Property       Stor-All Tchoupitoulas         No
18.02 Property       Stor-All Gentilly Woods         No
19 Loan   MSMCH Morgan Stanley Bank, N.A. Galleria Commons 33,427,820 Springing Springing (i) the occurrence of an Event of Default; (ii) DSCR less than 1.25x; (iii) the occurrence of a Lease Expiration Event; (iv) the occurrence of a Tenant Credit Event No
20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage 35,917,026 Springing Springing DSCR is less than 1.15x No
21 Loan   SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park 35,000,000 Hard In Place (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Major Tenant Event Period No
22 Loan   CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South 30,480,565 Hard Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period No
23 Loan   BANA Bank of America, N.A. La Habra Towne Center 18,000,000 Springing Springing (i) DSCR is less than 1.15x; (ii) the date that Northgate Market vacates, “goes dark”, gives notice of intention to vacate or terminate its lease, defaults in payment or files for bankrupcty, (iii) Northgate Market’s failure to extend its lease No
24 Loan   CREFI Citi Real Estate Funding Inc. Aventura Business Park 30,157,511 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a Specified Tenant Trigger Period No
25 Loan   CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio 29,842,050 Hard Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.35x, (iii) the occurrence of a Specified Tenant Trigger Period  
25.01 Property       185 North Morgan Retail         No
25.02 Property       820 West Lake Retail         No
25.03 Property       219 North Green Retail         No
26 Loan   BANA Bank of America, N.A. Warwick Mall 75,000,000 Hard Springing DSCR is less than 1.25x No
27 Loan   CREFI Citi Real Estate Funding Inc. Courtyard Reno 25,762,596 Hard Springing (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Manager or Franchisor, (iii) DSCR is less than 1.30x, (iv) the occurrence of a Franchise Agreement Trigger Period No
28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen 24,483,369 Springing Springing (i) the occurrence of an Event of Default; (ii) Bankruptcy Action of Borrower; (iii) Bankruptcy Action of Manager; (iv) DSCR is less than 1.20x; (v) the occurrence of a Major Tenant Credit Event; (vi) the occurrence of a Major Tenant Lease Expiration Event; (vii) the occurrence of a Major Tenant Vacancy Event No
29 Loan   CREFI Citi Real Estate Funding Inc. 50 Racetrack Road 25,843,653 Hard Springing (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 8.0%, (iii) the occurrence of a Specified Tenant Trigger Period No
30 Loan   BANA Bank of America, N.A. Residence Inn - West Orange, NJ 15,978,042 Hard Springing (i) DSCR is less than 1.50x, (ii) the occurrence of a Seasonality Trigger Event, (iii) the occurrence of a Franchise Trigger Event No
31 Loan   SMF V Starwood Mortgage Capital LLC Arapaho & Gessner 21,555,326 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Major Tenant Event Period  
31.01 Property       Arapaho         No
31.02 Property       Gessner         No
32 Loan   MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington 19,085,344 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.40x, (iii) the occurrence of a Franchise Expiration Event, (iv) the occurrence of a Franchise Default Event, (v) the occurrence of Franchise Termination Event, (vi) the occurrence of an FF&E Reserve Failure No
33 Loan   CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking 10,500,000 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x No
34 Loan   CREFI Citi Real Estate Funding Inc. Two Harbor Point Square 61,000,000 Hard In Place (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period No
35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio 10,000,000 Springing Springing The occurrence of a Cash Sweep Trigger Event No
36 Loan   SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio 12,093,956 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x  
36.01 Property       Cross Lakes Apartments         No
36.02 Property       Giant Oaks Apartments         No
37 Loan   BANA Bank of America, N.A. American Mini Storage Lake Forest 8,100,000 Springing Springing DSCR is less than 1.20x No
38 Loan   MSMCH Morgan Stanley Bank, N.A. Gale Industrial 7,400,000 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x No
39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison 6,860,000 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x No
40 Loan   MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center 9,393,286 Springing Springing (i) the occurrence of an Event of Default; (ii) DSCR is less than 1.15x No
41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments 6,450,000 None None NAP No
42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza 6,383,000 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Major Tenant Event Period No
43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village 8,339,510 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Major Tenant Event Period No
44 Loan   SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building 9,274,854 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Major Tenant Event Period No
45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue 5,500,000 Hard In Place (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Major Tenant Event Period No
46 Loan   CREFI Citi Real Estate Funding Inc. 452 West Broadway 5,000,000 Hard In Place (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a Specified Tenant Trigger Period No
47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds 4,000,000 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.05x, (iii) the occurrence of a Major Tenant Event Period No
48 Loan   SMF V Starwood Mortgage Capital LLC Gateway Business Center 3,500,000 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x No
49 Loan   BANA Bank of America, N.A. 108-110 West Broughton Street 8,111,300 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.75x, (iii) the date that any Cash Sweep Tenant vacates, gives notice of intention to vacate or terminate its lease, defaults in payment or files for bankrupcty No
50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio 6,020,826 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x  
50.01 Property       2106 Bennett Apartments         No
50.02 Property       The Tribeca Apartments         No
51 Loan   SMF V Starwood Mortgage Capital LLC Sherman Plaza 2,500,000 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x No
52 Loan   SMF V Starwood Mortgage Capital LLC Colonial Estates MHP 2,714,643 None None NAP No

 

 Page 28 of 30

 

CGCMT 2018-B2 Premarketing Annex A                
                     
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name 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 (%)
1 Loan   BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio     124,000,000.00    
1.01 Property       Extra Space Washington          
1.02 Property       Extra Space San Jose          
1.03 Property       Extra Space San Diego          
1.04 Property       Extra Space Panorama City          
1.05 Property       Extra Space Norwalk          
1.06 Property       Extra Space Miami East          
1.07 Property       Extra Space Miami West          
1.08 Property       Extra Space Palo Alto          
1.09 Property       Extra Space Covina          
1.10 Property       Extra Space Gaithersburg          
1.11 Property       Extra Space Philadelphia          
1.12 Property       Extra Space Westminster          
1.13 Property       Extra Space Newark          
1.14 Property       Extra Space Essex          
1.15 Property       Extra Space New Bedford          
1.16 Property       Extra Space Birmingham          
1.17 Property       Extra Space Haverhill          
1.18 Property       Extra Space Shrewsbury          
1.19 Property       Extra Space Dallas          
1.20 Property       Extra Space Enfield          
1.21 Property       Extra Space San Diego Miramar          
1.22 Property       Extra Space Shawnee          
1.23 Property       Extra Space Overland Park          
1.24 Property       Extra Space Tucson          
2 Loan   MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West          
2.01 Property       Park Place East          
2.02 Property       Park Place West          
3 Loan   CREFI Citi Real Estate Funding Inc. The SoCal Portfolio     179,300,000.00    
3.01 Property       Aliso Viejo Commerce Center          
3.02 Property       Transpark Commerce          
3.03 Property       Wimbledon          
3.04 Property       Palmdale Place 3/31/2052 90,000      
3.05 Property       Sierra Gateway          
3.06 Property       Fresno Industrial Center          
3.07 Property       Upland Freeway          
3.08 Property       Commerce Corporate Center          
3.09 Property       Moreno Valley          
3.10 Property       Airport One Office Park 1/13/2040 186,200      
3.11 Property       Colton Courtyard          
3.12 Property       The Abbey Center          
3.13 Property       Upland Commerce Center          
3.14 Property       Diamond Bar          
3.15 Property       Atlantic Plaza          
3.16 Property       Ming Office Park          
3.17 Property       10th Street Commerce Center          
3.18 Property       Cityview Plaza 9/30/2035 564,250      
3.19 Property       Garden Grove Town Center          
3.20 Property       30th Street Commerce Center          
3.21 Property       Mt. Vernon Commerce Center          
3.22 Property       Anaheim Stadium Industrial 4/30/2034 476,206      
3.23 Property       25th Street Commerce Center          
3.24 Property       Fresno Airport          
4 Loan   SMF V Starwood Mortgage Capital LLC Westin Tysons Corner          
5 Loan   MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio     152,000,000.00    
5.01 Property       Henderson - Stephanie Place          
5.02 Property       Brookfield - Federal Road          
5.03 Property       Kingston - Sawkill Road          
5.04 Property       Lake Elsinore - Central Avenue          
5.05 Property       Doylestown - North Broad Street          
5.06 Property       Pennsauken - South Crescent Boulevard          
5.07 Property       New Paltz - South Putt Corners Road          
5.08 Property       Tyngsborough - Industrial Way          
5.09 Property       Hemet - South Sanderson          
5.10 Property       Bensalem - 1525 Bristol Pike          
5.11 Property       Eastpoint - Lakewood Avenue          
5.12 Property       Howell - Route 9 South          
5.13 Property       Lawrenceville - Hurricane Shoals Road          
5.14 Property       Lawnside - White Horse Pike          
5.15 Property       Phoenix - West Peoria          
5.16 Property       Mount Laurel - Ark Road          
5.17 Property       Burlington - Cadillac Road          
5.18 Property       Cherry Hill - Marlton Pike          
5.19 Property       Bensalem - Knights Road          
5.20 Property       Albuquerque - Ellison Road Northwest          
5.21 Property       Modesto - Crows Landing          
5.22 Property       Auburndale - US Highway 92 West          
5.23 Property       San Bernardino - West Club Center Drive          
5.24 Property       Memphis - Mount Moriah Terrace          
5.25 Property       Hesperia - Mariposa Road          
5.26 Property       Memphis - Covington Way          
5.27 Property       St. Louis - Halls Ferry Road          
5.28 Property       Killeen - Jasper Drive          
5.29 Property       Albuquerque - Airport Drive Northwest          
5.30 Property       Memphis - Gateway Drive          
5.31 Property       Victorville - Yates Road          
5.32 Property       Las Vegas - North Lamont Street          
5.33 Property       Columbus - East Main Street          
5.34 Property       Memphis - Raleigh-LaGrange          
5.35 Property       Memphis - 5675 Summer Avenue          
5.36 Property       Memphis - Madison Avenue          
6 Loan   CREFI Citi Real Estate Funding Inc. Red Building     40,000,000.00 116,000,000.00 5.67025862068966%
7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons          
8 Loan   SMF V Starwood Mortgage Capital LLC Oxford Exchange          
9 Loan   CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking 5/11/2104 809,755      
10 Loan   MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center     16,966,463.78    
11 Loan   MSMCH Morgan Stanley Bank, N.A. One Newark Center     34,580,000.00    
12 Loan   CREFI Citi Real Estate Funding Inc. Braddock Metro Center     44,200,000.00    
13 Loan   SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard          
14 Loan   SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center          
15 Loan   SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point     125,000,000.00    
16 Loan   MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza          
17 Loan   CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio          
17.01 Property       Willows Hotel          
17.02 Property       Majestic Hotel          
17.03 Property       City Suites Hotel          
18 Loan   BANA Bank of America, N.A. Stor-All New Orleans Portfolio          
18.01 Property       Stor-All Tchoupitoulas          
18.02 Property       Stor-All Gentilly Woods          
19 Loan   MSMCH Morgan Stanley Bank, N.A. Galleria Commons          
20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage          
21 Loan   SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park     16,000,000.00    
22 Loan   CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South          
23 Loan   BANA Bank of America, N.A. La Habra Towne Center          
24 Loan   CREFI Citi Real Estate Funding Inc. Aventura Business Park          
25 Loan   CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio          
25.01 Property       185 North Morgan Retail          
25.02 Property       820 West Lake Retail          
25.03 Property       219 North Green Retail          
26 Loan   BANA Bank of America, N.A. Warwick Mall     57,500,000.00    
27 Loan   CREFI Citi Real Estate Funding Inc. Courtyard Reno          
28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen          
29 Loan   CREFI Citi Real Estate Funding Inc. 50 Racetrack Road          
30 Loan   BANA Bank of America, N.A. Residence Inn - West Orange, NJ          
31 Loan   SMF V Starwood Mortgage Capital LLC Arapaho & Gessner          
31.01 Property       Arapaho          
31.02 Property       Gessner          
32 Loan   MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington          
33 Loan   CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking          
34 Loan   CREFI Citi Real Estate Funding Inc. Two Harbor Point Square     39,500,000.00    
35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio          
36 Loan   SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio          
36.01 Property       Cross Lakes Apartments          
36.02 Property       Giant Oaks Apartments          
37 Loan   BANA Bank of America, N.A. American Mini Storage Lake Forest          
38 Loan   MSMCH Morgan Stanley Bank, N.A. Gale Industrial          
39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison          
40 Loan   MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center          
41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments          
42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza          
43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village          
44 Loan   SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building          
45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue          
46 Loan   CREFI Citi Real Estate Funding Inc. 452 West Broadway          
47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds          
48 Loan   SMF V Starwood Mortgage Capital LLC Gateway Business Center          
49 Loan   BANA Bank of America, N.A. 108-110 West Broughton Street          
50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio          
50.01 Property       2106 Bennett Apartments          
50.02 Property       The Tribeca Apartments          
51 Loan   SMF V Starwood Mortgage Capital LLC Sherman Plaza          
52 Loan   SMF V Starwood Mortgage Capital LLC Colonial Estates MHP          

 

 Page 29 of 30

 

CGCMT 2018-B2 Premarketing Annex A              
                   
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Cut-off Date Mezzanine Debt Balance ($) Mezzanine Debt Interest Rate (%) Terrorism Insurance Required Y/N Control Number
1 Loan   BANA Bank of America, N.A. Extra Space - TIAA Self Storage Portfolio     Yes 1
1.01 Property       Extra Space Washington     Yes 1.01
1.02 Property       Extra Space San Jose     Yes 1.02
1.03 Property       Extra Space San Diego     Yes 1.03
1.04 Property       Extra Space Panorama City     Yes 1.04
1.05 Property       Extra Space Norwalk     Yes 1.05
1.06 Property       Extra Space Miami East     Yes 1.06
1.07 Property       Extra Space Miami West     Yes 1.07
1.08 Property       Extra Space Palo Alto     Yes 1.08
1.09 Property       Extra Space Covina     Yes 1.09
1.10 Property       Extra Space Gaithersburg     Yes 1.10
1.11 Property       Extra Space Philadelphia     Yes 1.11
1.12 Property       Extra Space Westminster     Yes 1.12
1.13 Property       Extra Space Newark     Yes 1.13
1.14 Property       Extra Space Essex     Yes 1.14
1.15 Property       Extra Space New Bedford     Yes 1.15
1.16 Property       Extra Space Birmingham     Yes 1.16
1.17 Property       Extra Space Haverhill     Yes 1.17
1.18 Property       Extra Space Shrewsbury     Yes 1.18
1.19 Property       Extra Space Dallas     Yes 1.19
1.20 Property       Extra Space Enfield     Yes 1.20
1.21 Property       Extra Space San Diego Miramar     Yes 1.21
1.22 Property       Extra Space Shawnee     Yes 1.22
1.23 Property       Extra Space Overland Park     Yes 1.23
1.24 Property       Extra Space Tucson     Yes 1.24
2 Loan   MSMCH Morgan Stanley Bank, N.A. Park Place East and Park Place West     Yes 2
2.01 Property       Park Place East     Yes 2.01
2.02 Property       Park Place West     Yes 2.02
3 Loan   CREFI Citi Real Estate Funding Inc. The SoCal Portfolio     Yes 3
3.01 Property       Aliso Viejo Commerce Center     Yes 3.01
3.02 Property       Transpark Commerce     Yes 3.02
3.03 Property       Wimbledon     Yes 3.03
3.04 Property       Palmdale Place     Yes 3.04
3.05 Property       Sierra Gateway     Yes 3.05
3.06 Property       Fresno Industrial Center     Yes 3.06
3.07 Property       Upland Freeway     Yes 3.07
3.08 Property       Commerce Corporate Center     Yes 3.08
3.09 Property       Moreno Valley     Yes 3.09
3.10 Property       Airport One Office Park     Yes 3.10
3.11 Property       Colton Courtyard     Yes 3.11
3.12 Property       The Abbey Center     Yes 3.12
3.13 Property       Upland Commerce Center     Yes 3.13
3.14 Property       Diamond Bar     Yes 3.14
3.15 Property       Atlantic Plaza     Yes 3.15
3.16 Property       Ming Office Park     Yes 3.16
3.17 Property       10th Street Commerce Center     Yes 3.17
3.18 Property       Cityview Plaza     Yes 3.18
3.19 Property       Garden Grove Town Center     Yes 3.19
3.20 Property       30th Street Commerce Center     Yes 3.20
3.21 Property       Mt. Vernon Commerce Center     Yes 3.21
3.22 Property       Anaheim Stadium Industrial     Yes 3.22
3.23 Property       25th Street Commerce Center     Yes 3.23
3.24 Property       Fresno Airport     Yes 3.24
4 Loan   SMF V Starwood Mortgage Capital LLC Westin Tysons Corner     Yes 4
5 Loan   MSMCH Morgan Stanley Bank, N.A. Extra Space Self Storage Portfolio     Yes 5
5.01 Property       Henderson - Stephanie Place     Yes 5.01
5.02 Property       Brookfield - Federal Road     Yes 5.02
5.03 Property       Kingston - Sawkill Road     Yes 5.03
5.04 Property       Lake Elsinore - Central Avenue     Yes 5.04
5.05 Property       Doylestown - North Broad Street     Yes 5.05
5.06 Property       Pennsauken - South Crescent Boulevard     Yes 5.06
5.07 Property       New Paltz - South Putt Corners Road     Yes 5.07
5.08 Property       Tyngsborough - Industrial Way     Yes 5.08
5.09 Property       Hemet - South Sanderson     Yes 5.09
5.10 Property       Bensalem - 1525 Bristol Pike     Yes 5.10
5.11 Property       Eastpoint - Lakewood Avenue     Yes 5.11
5.12 Property       Howell - Route 9 South     Yes 5.12
5.13 Property       Lawrenceville - Hurricane Shoals Road     Yes 5.13
5.14 Property       Lawnside - White Horse Pike     Yes 5.14
5.15 Property       Phoenix - West Peoria     Yes 5.15
5.16 Property       Mount Laurel - Ark Road     Yes 5.16
5.17 Property       Burlington - Cadillac Road     Yes 5.17
5.18 Property       Cherry Hill - Marlton Pike     Yes 5.18
5.19 Property       Bensalem - Knights Road     Yes 5.19
5.20 Property       Albuquerque - Ellison Road Northwest     Yes 5.20
5.21 Property       Modesto - Crows Landing     Yes 5.21
5.22 Property       Auburndale - US Highway 92 West     Yes 5.22
5.23 Property       San Bernardino - West Club Center Drive     Yes 5.23
5.24 Property       Memphis - Mount Moriah Terrace     Yes 5.24
5.25 Property       Hesperia - Mariposa Road     Yes 5.25
5.26 Property       Memphis - Covington Way     Yes 5.26
5.27 Property       St. Louis - Halls Ferry Road     Yes 5.27
5.28 Property       Killeen - Jasper Drive     Yes 5.28
5.29 Property       Albuquerque - Airport Drive Northwest     Yes 5.29
5.30 Property       Memphis - Gateway Drive     Yes 5.30
5.31 Property       Victorville - Yates Road     Yes 5.31
5.32 Property       Las Vegas - North Lamont Street     Yes 5.32
5.33 Property       Columbus - East Main Street     Yes 5.33
5.34 Property       Memphis - Raleigh-LaGrange     Yes 5.34
5.35 Property       Memphis - 5675 Summer Avenue     Yes 5.35
5.36 Property       Memphis - Madison Avenue     Yes 5.36
6 Loan   CREFI Citi Real Estate Funding Inc. Red Building     Yes 6
7 Loan   MSMCH Morgan Stanley Bank, N.A. Town Center at Levis Commons     Yes 7
8 Loan   SMF V Starwood Mortgage Capital LLC Oxford Exchange     Yes 8
9 Loan   CREFI Citi Real Estate Funding Inc. 3rd & Pine Seattle Retail & Parking     Yes 9
10 Loan   MSMCH Morgan Stanley Bank, N.A. Axcelis Corporate Center     Yes 10
11 Loan   MSMCH Morgan Stanley Bank, N.A. One Newark Center     Yes 11
12 Loan   CREFI Citi Real Estate Funding Inc. Braddock Metro Center     Yes 12
13 Loan   SMF V Starwood Mortgage Capital LLC 2301 Renaissance Boulevard     Yes 13
14 Loan   SMF V Starwood Mortgage Capital LLC Ingram Festival Shopping Center     Yes 14
15 Loan   SMF V Cantor Commercial Real Estate Lending, L.P. Cross Point     Yes 15
16 Loan   MSMCH Morgan Stanley Bank, N.A. Voice Road Plaza     Yes 16
17 Loan   CREFI Citi Real Estate Funding Inc. Wrigleyville Hotel Portfolio     Yes 17
17.01 Property       Willows Hotel     Yes 17.01
17.02 Property       Majestic Hotel     Yes 17.02
17.03 Property       City Suites Hotel     Yes 17.03
18 Loan   BANA Bank of America, N.A. Stor-All New Orleans Portfolio     Yes 18
18.01 Property       Stor-All Tchoupitoulas     Yes 18.01
18.02 Property       Stor-All Gentilly Woods     Yes 18.02
19 Loan   MSMCH Morgan Stanley Bank, N.A. Galleria Commons     Yes 19
20 Loan   BANA Bank of America, N.A. Magellan Commerce Self Storage     Yes 20
21 Loan   SMF V Starwood Mortgage Capital LLC Fort Knox Executive Park     Yes 21
22 Loan   CREFI Citi Real Estate Funding Inc. 8800 Queen Avenue South     Yes 22
23 Loan   BANA Bank of America, N.A. La Habra Towne Center     Yes 23
24 Loan   CREFI Citi Real Estate Funding Inc. Aventura Business Park     Yes 24
25 Loan   CREFI Citi Real Estate Funding Inc. Fulton Market Portfolio     Yes 25
25.01 Property       185 North Morgan Retail     Yes 25.01
25.02 Property       820 West Lake Retail     Yes 25.02
25.03 Property       219 North Green Retail     Yes 25.03
26 Loan   BANA Bank of America, N.A. Warwick Mall     Yes 26
27 Loan   CREFI Citi Real Estate Funding Inc. Courtyard Reno     Yes 27
28 Loan   MSMCH Morgan Stanley Bank, N.A. 5000 South Hulen     Yes 28
29 Loan   CREFI Citi Real Estate Funding Inc. 50 Racetrack Road     Yes 29
30 Loan   BANA Bank of America, N.A. Residence Inn - West Orange, NJ     Yes 30
31 Loan   SMF V Starwood Mortgage Capital LLC Arapaho & Gessner     Yes 31
31.01 Property       Arapaho     Yes 31.01
31.02 Property       Gessner     Yes 31.02
32 Loan   MSMCH Morgan Stanley Bank, N.A. Hampton Inn Burlington     Yes 32
33 Loan   CREFI Citi Real Estate Funding Inc. 530 Spring Retail & Parking     Yes 33
34 Loan   CREFI Citi Real Estate Funding Inc. Two Harbor Point Square 11,500,000 9.75000% Yes 34
35 Loan   MSMCH Morgan Stanley Bank, N.A. Miamisburg Office Portfolio     Yes 35
36 Loan   SMF V Starwood Mortgage Capital LLC Anderson Multifamily Portfolio     Yes 36
36.01 Property       Cross Lakes Apartments     Yes 36.01
36.02 Property       Giant Oaks Apartments     Yes 36.02
37 Loan   BANA Bank of America, N.A. American Mini Storage Lake Forest     Yes 37
38 Loan   MSMCH Morgan Stanley Bank, N.A. Gale Industrial     Yes 38
39 Loan   SMF V Starwood Mortgage Capital LLC Villages on Madison     Yes 39
40 Loan   MSMCH Morgan Stanley Bank, N.A. Pearland Retail Center     Yes 40
41 Loan   SMF V Starwood Mortgage Capital LLC Boulder Ridge Apartments     Yes 41
42 Loan   SMF V Starwood Mortgage Capital LLC Northtown Plaza     Yes 42
43 Loan   SMF V Starwood Mortgage Capital LLC Norwalk Village     Yes 43
44 Loan   SMF V Starwood Mortgage Capital LLC The Clorox Sales Company Building     Yes 44
45 Loan   SMF V Starwood Mortgage Capital LLC 358 Hall Avenue     Yes 45
46 Loan   CREFI Citi Real Estate Funding Inc. 452 West Broadway     Yes 46
47 Loan   SMF V Starwood Mortgage Capital LLC Southfield PNC & McDonalds     Yes 47
48 Loan   SMF V Starwood Mortgage Capital LLC Gateway Business Center     Yes 48
49 Loan   BANA Bank of America, N.A. 108-110 West Broughton Street     Yes 49
50 Loan   BANA Bank of America, N.A. Central Dallas Multifamily Portfolio     Yes 50
50.01 Property       2106 Bennett Apartments     Yes 50.01
50.02 Property       The Tribeca Apartments     Yes 50.02
51 Loan   SMF V Starwood Mortgage Capital LLC Sherman Plaza     Yes 51
52 Loan   SMF V Starwood Mortgage Capital LLC Colonial Estates MHP     Yes 52

 

 Page 30 of 30

 

Footnotes to Annex A

   
(1) The Administrative Fee Rate includes the Servicing Fee Rate, the Operating Advisor Fee Rate, the Trustee/Certificate Administrator Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate applicable to each Mortgage Loan.
   
(2) The monthly debt service shown for Mortgage Loans with a partial interest-only period reflects the amount payable after the expiration of the interest-only period.
   
(3) The open period is inclusive of the Maturity Date / ARD.
   
(4) Underwritten NCF DSCR (x) is calculated based on amortizing debt service payments (except for interest-only loans).
   
(5) Occupancy (%) reflects tenants that have signed leases, but are not yet in occupancy or may not be paying rent.
   
(6) The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the lease.
   
(7) If the purpose of the Mortgage Loan was to finance an acquisition of the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash investment by one or more of the equity owners in the borrower in connection with such acquisition.  If the purpose of the Mortgage Loan was to refinance the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash contributed to the borrower by one or more of the equity owners at the time the Mortgage Loan was originated.
   
(8) The Cut-off Date Balance ($) reflects only the Mortgage Loan included in the Issuing Entity (which may be evidenced by one or more promissory notes); however, such Mortgage Loan is part of a Loan Combination comprised of such Mortgage Loan and one or more Pari Passu Companion Loan(s) and/or Subordinate Companion Loan(s) that are held outside the Issuing Entity, each of which is evidenced by one or more separate promissory notes.  With respect to each such Mortgage Loan that is part of a Loan Combination, the Cut-off Date LTV Ratio (%), LTV Ratio at Maturity / ARD (%), Underwritten NCF DSCR (x), Debt Yield on Underwritten Net Operating Income (%), Debt Yield on Underwritten Net Cash Flow (%) and Loan Per Unit ($) calculations include any related Pari Passu Companion Loan(s) but exclude any related Subordinate Companion Loan.  See “Description of the Mortgage Pool—The Loan Combinations” in the Preliminary Prospectus for more information regarding the Loan Combination(s).

 

 

 

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

 

 

 

COLLATERAL OVERVIEW
         
Mortgage Loans by Loan Seller        
Mortgage Loan Seller Mortgage Loans Mortgaged Properties Aggregate
Cut-off Date
Balance		 % of Initial Pool Balance
Morgan Stanley Mortgage Capital Holdings LLC 12 48 299,400,517 28.2%
Citi Real Estate Funding Inc. 13 40 292,166,622 27.5%
Starwood Mortgage Funding V LLC 18 20 256,817,564 24.2%
Bank of America, National Association 9 34 214,000,000 20.1%
Total 52 142 1,062,384,703 100.0%

 

Top 10 Mortgage Loans              
Top 10 Mortgage Loans Loan Seller Cut-off Date Balance % of Initial Pool Balance Cut-off Date LTV Ratio UW NOI Debt Yield UW NCF DSCR Property Type
Extra Space - TIAA Storage Portfolio BANA 105,000,000 9.9% 58.1% 9.2% 1.97 Self Storage
Park Place East and Park Place West MSMCH 54,250,000 5.1% 68.9% 9.7% 1.32 Office
The SoCal Portfolio CREFI 50,000,000 4.7% 59.4% 10.2% 1.48 Various
Westin Tysons Corner SMF V 48,000,000 4.5% 60.8% 12.5% 1.61 Hospitality
Extra Space Self Storage Portfolio MSMCH 42,400,000 4.0% 65.0% 8.7% 2.01 Self Storage
Red Building CREFI 40,000,000 3.8% 27.9% 16.1% 3.31 Office
Town Center at Levis Commons MSMCH 37,000,000 3.5% 62.2% 10.6% 1.98 Retail
Oxford Exchange SMF V 36,900,000 3.5% 68.3% 10.4% 1.63 Retail
3rd & Pine Seattle Retail & Parking CREFI 35,200,000 3.3% 59.7% 8.4% 1.78 Mixed Use
Axcelis Corporate Center MSMCH 33,932,928 3.2% 62.0% 10.2% 1.33 Industrial

 

Property Types      
Property Type / Detail Number of Mortgaged Properties  Aggregate
Cut-off Date
Balance 		% of Initial
Pool
Balance
Office 20 279,665,327 26.3%
Suburban 17 197,665,327 18.6%
CBD 3 82,000,000 7.7%
Retail 27 278,804,818 26.2%
Anchored 12 177,913,679 16.7%
Lifestyle Center 1 37,000,000 3.5%
Unanchored 10 36,627,351 3.4%
Regional Mall 1 17,500,000 1.6%
Single Tenant Retail 2 9,000,000 0.8%
Shadow Anchored 1 763,788 0.1%
Self Storage 64 199,550,000 18.8%
Hospitality 7 116,991,622 11.0%
Limited Service 5 54,166,622 5.1%
Full Service 1 48,000,000 4.5%
Extended Stay 1 14,825,000 1.4%
Industrial 10 81,762,367 7.7%
Flex 8 60,709,598 5.7%
Warehouse/Distribution 2 21,052,769 2.0%
Mixed Use 7 78,400,569 7.4%
Parking/Retail 2 45,700,000 4.3%
Office/Education 1 18,500,000 1.7%
Office/Retail 2 7,332,176 0.7%
Retail/Education 1 3,543,393 0.3%
Multifamily/Retail 1 3,325,000 0.3%
Multifamily - Garden 6 25,210,000 2.4%
Manufactured Housing 1 2,000,000 0.2%
Total 142 1,062,384,703 100.0%

 

Geographic Distribution      
Property Location Number of Mortgaged Properties Aggregate
Cut-off Date
Balance		 % of Initial
Pool
Balance
California 45 209,152,086 19.7%
Texas 11 79,275,179 7.5%
Virginia 2 78,000,000 7.3%
Minnesota 3 72,750,000 6.8%
New Jersey 9 70,779,362 6.7%
Massachusetts 6 70,041,470 6.6%
Ohio 4 49,423,493 4.7%
Florida 5 49,113,576 4.6%
Nevada 5 45,988,397 4.3%
Illinois 6 41,739,804 3.9%
Alabama 2 40,199,017 3.8%
Pennsylvania 5 37,689,806 3.5%
Washington 1 35,200,000 3.3%
New York 4 33,718,724 3.2%
Louisiana 2 23,500,000 2.2%
Connecticut 4 19,869,587 1.9%
Rhode Island 1 17,500,000 1.6%
Indiana 3 15,560,000 1.5%
District Of Columbia 1 14,141,070 1.3%
Vermont 1 12,750,000 1.2%
Maryland 2 7,854,825 0.7%
Oklahoma 1 6,450,000 0.6%
Georgia 3 6,254,177 0.6%
Arkansas 1 5,750,000 0.5%
Michigan 1 4,000,000 0.4%
Delaware 1 3,756,616 0.4%
Tennessee 6 3,500,617 0.3%
Kansas 2 3,273,799 0.3%
Arizona 2 2,673,220 0.3%
New Mexico 2 1,714,321 0.2%
Missouri 1 765,556 0.1%
Total 142 1,062,384,703 100.0%

 

Distribution of Amortization Types      
Amortization Type Number of Mortgage
Loans		 Cut-off Date
Balance		 % of Initial
Pool
Balance
Interest Only 20 465,775,000 43.8%
Interest Only, Then Amortizing 20 358,623,000 33.8%
Amortizing (30 Years) 8 173,094,851 16.3%
Amortizing (25 Years) 2 52,932,928 5.0%
Amortizing (15 Years) 1 9,958,925 0.9%
Amortizing (22 Years) 1 2,000,000 0.2%
Total 52 1,062,384,703 100.0%