FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-207132-16 | ||
| ||
THIS FREE WRITING PROSPECTUS, DATED FEBRUARY 28, 2018 MAY BE AMENDED OR SUPPLEMENTED PRIOR TO TIME OF SALE
IMPORTANT NOTICE REGARDING THIS OFFERING OF ASSET-BACKED SECURITIES
THE SECURITIES OFFERED BY THESE MATERIALS ARE BEING OFFERED WHEN, AS AND IF ISSUED. THIS FREE WRITING PROSPECTUS IS NOT AN OFFER TO SELL OR A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY STATE OR OTHER JURISDICTION WHERE SUCH OFFER, SOLICITATION OR SALE IS NOT PERMITTED. THESE SECURITIES DO NOT REPRESENT AN INTEREST IN OR OBLIGATION OF THE DEPOSITOR, THE SPONSORS, THE ORIGINATORS, THE MASTER SERVICER, THE SPECIAL SERVICER, THE TRUSTEE, THE CERTIFICATE ADMINISTRATOR, THE OPERATING ADVISOR, THE ASSET REPRESENTATIONS REVIEWER, THE CONTROLLING CLASS REPRESENTATIVE, THE RISK RETENTION CONSULTATION PARTY, THE COMPANION LOAN HOLDERS (OR THEIR REPRESENTATIVES), THE UNDERWRITERS OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER THESE SECURITIES NOR THE MORTGAGE LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY OR PRIVATE INSURER.
STATEMENT REGARDING THIS FREE WRITING PROSPECTUS
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-207132) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website atwww.sec.gov. Alternatively, the depositor, Citigroup Global Markets Inc., Morgan Stanley & Co. LLC, Merrill Lynch, Pierce, Fenner & Smith Incorporated or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146.
IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS
Any legends, disclaimers or other notices that may appear at the bottom of the email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) no representation being made that these materials are accurate or complete and that these materials may not be updated or (3) these materials possibly being confidential, are, in each case, not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system. | ||
|
CGCMT 2018-B2 Annex A | |||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Related Group | Crossed Group | Address | City | State | Zip Code |
1 | Loan | 8, 9, 10 | BANA | Bank of America, N.A. | Extra Space - TIAA Self Storage Portfolio | Group 1 | NAP | ||||
1.01 | Property | Extra Space Washington | 1420 U Street Northwest | Washington | District Of Columbia | 20009 | |||||
1.02 | Property | Extra Space San Jose | 895 Thornton Way | San Jose | California | 95128 | |||||
1.03 | Property | Extra Space San Diego | 8038 Arjons Drive | San Diego | California | 92126 | |||||
1.04 | Property | Extra Space Panorama City | 8540 Cedros Avenue | Panorama City | California | 91402 | |||||
1.05 | Property | Extra Space Norwalk | 10950 Firestone Boulevard | Norwalk | California | 90650 | |||||
1.06 | Property | Extra Space Miami East | 13800 Southwest 84th Street | Miami | Florida | 33183 | |||||
1.07 | Property | Extra Space Miami West | 20625 Northeast 16th Avenue | Miami | Florida | 33179 | |||||
1.08 | Property | Extra Space Palo Alto | 999 East Bayshore Road | East Palo Alto | California | 94303 | |||||
1.09 | Property | Extra Space Covina | 318 North Vincent Avenue | Covina | California | 91722 | |||||
1.10 | Property | Extra Space Gaithersburg | 18920 Earhart Court | Gaithersburg | Maryland | 20879 | |||||
1.11 | Property | Extra Space Philadelphia | 1553 Grant Avenue | Philadelphia | Pennsylvania | 19115 | |||||
1.12 | Property | Extra Space Westminster | 6942 Garden Grove Boulevard | Westminster | California | 92683 | |||||
1.13 | Property | Extra Space Newark | 121 Ruthar Drive | Newark | Delaware | 19711 | |||||
1.14 | Property | Extra Space Essex | 6100 Rossville Boulevard | Essex | Maryland | 21221 | |||||
1.15 | Property | Extra Space New Bedford | 3131 Acushnet Avenue | New Bedford | Massachusetts | 02745 | |||||
1.16 | Property | Extra Space Birmingham | 2135 Columbiana Road | Birmingham | Alabama | 35216 | |||||
1.17 | Property | Extra Space Haverhill | 50 Ferry Road | Haverhill | Massachusetts | 01835 | |||||
1.18 | Property | Extra Space Shrewsbury | 53 Clinton Street | Shrewsbury | Massachusetts | 01545 | |||||
1.19 | Property | Extra Space Dallas | 1931 Fort Worth Avenue | Dallas | Texas | 75208 | |||||
1.20 | Property | Extra Space Enfield | 163 South Road | Enfield | Connecticut | 06082 | |||||
1.21 | Property | Extra Space San Diego Miramar | 8192 Miramar Road | San Diego | California | 92126 | |||||
1.22 | Property | Extra Space Shawnee | 12977 West 63rd Street | Shawnee | Kansas | 66216 | |||||
1.23 | Property | Extra Space Overland Park | 7880 Mastin Drive | Overland Park | Kansas | 66204 | |||||
1.24 | Property | Extra Space Tucson | 8100 East 22nd Street | Tucson | Arizona | 85710 | |||||
2 | Loan | 11 | MSMCH | Morgan Stanley Bank, N.A. | Park Place East and Park Place West | Group 2 | NAP | ||||
2.01 | Property | Park Place East | 5775 Wayzata Boulevard | St. Louis Park | Minnesota | 55416 | |||||
2.02 | Property | Park Place West | 6465 Wayzata Boulevard | St. Louis Park | Minnesota | 55426 | |||||
3 | Loan | 8, 12, 13, 14, 15, 16 | CREFI | Citi Real Estate Funding Inc. and Barclays Bank PLC | The SoCal Portfolio | NAP | NAP | ||||
3.01 | Property | Aliso Viejo Commerce Center | 27782-27832 Aliso Creek Road | Aliso Viejo | California | 92656 | |||||
3.02 | Property | Transpark Commerce | 2910-2990 Inland Empire Boulevard | Ontario | California | 91764 | |||||
3.03 | Property | Wimbledon | 12276-12550 Hesperia Road | Victorville | California | 92395 | |||||
3.04 | Property | Palmdale Place | 2211-2361 & 2301 East Palmdale Boulevard | Palmdale | California | 93550 | |||||
3.05 | Property | Sierra Gateway | 39959 & 40015 Sierra Highway | Palmdale | California | 93550 | |||||
3.06 | Property | Fresno Industrial Center | 720 East North Avenue & 2904-2998 South Angus Avenue | Fresno | California | 93725 | |||||
3.07 | Property | Upland Freeway | 1348-1438 West 7th Street | Upland | California | 91786 | |||||
3.08 | Property | Commerce Corporate Center | 5800 South Eastern Avenue | Commerce | California | 90040 | |||||
3.09 | Property | Moreno Valley | 23880-23962 Alessandro Boulevard | Moreno Valley | California | 92553 | |||||
3.10 | Property | Airport One Office Park | 4403 East Donald Douglas Drive | Long Beach | California | 90808 | |||||
3.11 | Property | Colton Courtyard | 1200-1230, 1260-1300 and 1320-1350 East Washington Street | Colton | California | 92324 | |||||
3.12 | Property | The Abbey Center | 340, 400 & 490 Farrell Drive | Palm Springs | California | 92262 | |||||
3.13 | Property | Upland Commerce Center | 1379 and 1383-1399 East Foothill Boulevard | Upland | California | 91786 | |||||
3.14 | Property | Diamond Bar | 23525-23555 Palomino Drive | Diamond Bar | California | 91765 | |||||
3.15 | Property | Atlantic Plaza | 5166-5190 Atlantic Avenue | Long Beach | California | 90805 | |||||
3.16 | Property | Ming Office Park | 5500 Ming Avenue | Bakersfield | California | 93309 | |||||
3.17 | Property | 10th Street Commerce Center | 44204-44276 10th Street West | Lancaster | California | 93534 | |||||
3.18 | Property | Cityview Plaza | 12361-12465 Lewis Street | Garden Grove | California | 92840 | |||||
3.19 | Property | Garden Grove Town Center | 9918 West Katella Avenue and 11021 Brookhurst Street | Garden Grove | California | 92840 | |||||
3.20 | Property | 30th Street Commerce Center | 3005 East Palmdale Boulevard | Palmdale | California | 93550 | |||||
3.21 | Property | Mt. Vernon Commerce Center | 851 South Mount Vernon Avenue | Colton | California | 92324 | |||||
3.22 | Property | Anaheim Stadium Industrial | 2419 & 2423 East Winston Road and 1321 & 1341 Sunkist Street | Anaheim | California | 92806 | |||||
3.23 | Property | 25th Street Commerce Center | 2501-2505 East Palmdale Boulevard | Palmdale | California | 93550 | |||||
3.24 | Property | Fresno Airport | 1901-1991 North Gateway Boulevard | Fresno | California | 93727 | |||||
4 | Loan | 17, 18 | SMF V | Starwood Mortgage Capital LLC | Westin Tysons Corner | NAP | NAP | 7801 Leesburg Pike | Falls Church | Virginia | 22043 |
5 | Loan | 8, 19 | MSMCH | Morgan Stanley Bank, N.A. | Extra Space Self Storage Portfolio | Group 1 | NAP | ||||
5.01 | Property | Henderson - Stephanie Place | 1051 Stephanie Place | Henderson | Nevada | 89014 | |||||
5.02 | Property | Brookfield - Federal Road | 578 Federal Road | Brookfield | Connecticut | 06804 | |||||
5.03 | Property | Kingston - Sawkill Road | 119 Sawkill Road | Kingston | New York | 12401 | |||||
5.04 | Property | Lake Elsinore - Central Avenue | 550 Central Avenue | Lake Elsinore | California | 92530 | |||||
5.05 | Property | Doylestown - North Broad Street | 390 North Broad Street | Doylestown | Pennsylvania | 18901 | |||||
5.06 | Property | Pennsauken - South Crescent Boulevard | 7480 South Crescent Boulevard | Pennsauken | New Jersey | 08109 | |||||
5.07 | Property | New Paltz - South Putt Corners Road | 24 South Putt Corners Road | New Paltz | New York | 12561 | |||||
5.08 | Property | Tyngsborough - Industrial Way | 2 Industrial Way | Tyngsborough | Massachusetts | 01879 | |||||
5.09 | Property | Hemet - South Sanderson | 750 South Sanderson Avenue | Hemet | California | 92545 | |||||
5.10 | Property | Bensalem - 1525 Bristol Pike | 1525 Bristol Pike | Bensalem | Pennsylvania | 19020 | |||||
5.11 | Property | Eastpoint - Lakewood Avenue | 2960 Lakewood Avenue | Atlanta | Georgia | 30344 | |||||
5.12 | Property | Howell - Route 9 South | 5440 U.S. 9 | Howell | New Jersey | 07731 | |||||
5.13 | Property | Lawrenceville - Hurricane Shoals Road | 98 Hurricane Shoals Road Northeast | Lawrenceville | Georgia | 30046 | |||||
5.14 | Property | Lawnside - White Horse Pike | 339 White Horse Pike North | Lawnside | New Jersey | 08045 | |||||
5.15 | Property | Phoenix - West Peoria | 2043 West Peoria Avenue | Phoenix | Arizona | 85029 | |||||
5.16 | Property | Mount Laurel - Ark Road | 103 Ark Road | Mount Laurel | New Jersey | 08054 | |||||
5.17 | Property | Burlington - Cadillac Road | 10 Cadillac Road | Burlington | New Jersey | 08016 | |||||
5.18 | Property | Cherry Hill - Marlton Pike | 1986 Marlton Pike East | Cherry Hill | New Jersey | 08003 | |||||
5.19 | Property | Bensalem - Knights Road | 2520 Knights Road | Bensalem | Pennsylvania | 19020 | |||||
5.20 | Property | Albuquerque - Ellison Road Northwest | 10340 Ellison Road Northwest | Albuquerque | New Mexico | 87114 | |||||
5.21 | Property | Modesto - Crows Landing | 2201 Crows Landing Road | Modesto | California | 95358 | |||||
5.22 | Property | Auburndale - US Highway 92 West | 1012 US Highway 92 West | Auburndale | Florida | 33823 | |||||
5.23 | Property | San Bernardino - West Club Center Drive | 155 West Club Center Drive | San Bernardino | California | 92408 | |||||
5.24 | Property | Memphis - Mount Moriah Terrace | 2673 Mount Moriah Terrace | Memphis | Tennessee | 38115 | |||||
5.25 | Property | Hesperia - Mariposa Road | 9353 Mariposa Road | Hesperia | California | 92344 | |||||
5.26 | Property | Memphis - Covington Way | 4961 Covington Way | Memphis | Tennessee | 38128 | |||||
5.27 | Property | St. Louis - Halls Ferry Road | 9702 Halls Ferry Road | St. Louis | Missouri | 63136 | |||||
5.28 | Property | Killeen - Jasper Drive | 1035 West Jasper Drive | Killeen | Texas | 76542 | |||||
5.29 | Property | Albuquerque - Airport Drive Northwest | 141 Airport Drive Northwest | Albuquerque | New Mexico | 87121 | |||||
5.30 | Property | Memphis - Gateway Drive | 1235 Gateway Drive | Memphis | Tennessee | 38116 | |||||
5.31 | Property | Victorville - Yates Road | 15555 Yates Road | Victorville | California | 92395 | |||||
5.32 | Property | Las Vegas - North Lamont Street | 3450 North Lamont Street | Las Vegas | Nevada | 89115 | |||||
5.33 | Property | Columbus - East Main Street | 3569 East Main Street | Columbus | Ohio | 43213 | |||||
5.34 | Property | Memphis - Raleigh-LaGrange | 4994 Raleigh Lagrange Road | Memphis | Tennessee | 38128 | |||||
5.35 | Property | Memphis - 5675 Summer Avenue | 5675 Summer Avenue | Memphis | Tennessee | 38134 | |||||
5.36 | Property | Memphis - Madison Avenue | 1075 Madison Avenue | Memphis | Tennessee | 38104 |
A-1
CGCMT 2018-B2 Annex A | |||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Related Group | Crossed Group | Address | City | State | Zip Code |
6 | Loan | 8, 20, 21, 22, 23, 24, 25 | CREFI | Citi Real Estate Funding Inc. | Red Building | NAP | NAP | 750 North San Vicente Boulevard | West Hollywood | California | 90069 |
7 | Loan | MSMCH | Morgan Stanley Bank, N.A. | Town Center at Levis Commons | NAP | NAP | 3201 Levis Commons Boulevard | Perrysburg | Ohio | 43551 | |
8 | Loan | 26 | SMF V | Starwood Mortgage Capital LLC | Oxford Exchange | NAP | NAP | 1100 Oxford Exchange Boulevard | Oxford | Alabama | 36203 |
9 | Loan | 27, 28, 29, 30 | CREFI | Citi Real Estate Funding Inc. | 3rd & Pine Seattle Retail & Parking | NAP | NAP | 1601 3rd Avenue | Seattle | Washington | 98101 |
10 | Loan | 8, 31, 32 | MSMCH | Morgan Stanley Bank, N.A. | Axcelis Corporate Center | Group 2 | NAP | 108 Cherry Hill Drive | Beverly | Massachusetts | 01915 |
11 | Loan | 8 | MSMCH | Morgan Stanley Bank, N.A. | One Newark Center | NAP | NAP | 1085-1109 Raymond Boulevard and 50-58 RH Brown Street | Newark | New Jersey | 07102 |
12 | Loan | 8, 33, 34, 35, 36 | CREFI | Citi Real Estate Funding Inc. | Braddock Metro Center | NAP | NAP | 1320-1340 Braddock Place | Alexandria | Virginia | 22314 |
13 | Loan | 37, 38 | SMF V | Starwood Mortgage Capital LLC | 2301 Renaissance Boulevard | NAP | NAP | 2301 Renaissance Boulevard | King of Prussia | Pennsylvania | 19406 |
14 | Loan | 39 | SMF V | Starwood Mortgage Capital LLC | Ingram Festival Shopping Center | NAP | NAP | 6065 Northwest Loop 410 | San Antonio | Texas | 78238 |
15 | Loan | 8, 40, 41, 42 | SMF V | Cantor Commercial Real Estate Lending, L.P. | Cross Point | NAP | NAP | 900 Chelmsford Street | Lowell | Massachusetts | 01851 |
16 | Loan | 43 | MSMCH | Morgan Stanley Bank, N.A. | Voice Road Plaza | NAP | NAP | 240-300 Voice Road and 172-198 Glen Cove Road | Carle Place | New York | 11514 |
17 | Loan | 44, 45, 46, 47 | CREFI | Citi Real Estate Funding Inc. | Wrigleyville Hotel Portfolio | NAP | NAP | ||||
17.01 | Property | Willows Hotel | 555 West Surf Street | Chicago | Illinois | 60657 | |||||
17.02 | Property | Majestic Hotel | 528 West Brompton Avenue | Chicago | Illinois | 60657 | |||||
17.03 | Property | City Suites Hotel | 933 West Belmont Avenue | Chicago | Illinois | 60657 | |||||
18 | Loan | 48 | BANA | Bank of America, N.A. | Stor-All New Orleans Portfolio | NAP | NAP | ||||
18.01 | Property | Stor-All Tchoupitoulas | 4700 Tchoupitoulas Street | New Orleans | Louisiana | 70115 | |||||
18.02 | Property | Stor-All Gentilly Woods | 4601 Chef Menteur Highway | New Orleans | Louisiana | 70126 | |||||
19 | Loan | 49, 50 | MSMCH | Morgan Stanley Bank, N.A. | Galleria Commons | NAP | NAP | 480 North Stephanie Street | Henderson | Nevada | 89014 |
20 | Loan | BANA | Bank of America, N.A. | Magellan Commerce Self Storage | NAP | NAP | 5415 East Olympic Boulevard | Commerce | California | 90022 | |
21 | Loan | 8, 51, 52, 53, 54 | SMF V | Starwood Mortgage Capital LLC | Fort Knox Executive Park | NAP | NAP | 2727 Mahan Drive and 2728, 2737 and 2747 Fort Knox Boulevard | Tallahassee | Florida | 32308 |
22 | Loan | 55, 56 | CREFI | Citi Real Estate Funding Inc. | 8800 Queen Avenue South | NAP | NAP | 8800 Queen Avenue South | Bloomington | Minnesota | 55431 |
23 | Loan | 57 | BANA | Bank of America, N.A. | La Habra Towne Center | NAP | NAP | 1231, 1305, 1315, 1327-1367, 1439-1451 and 1453-1465 West Whittier Boulevard | La Habra | California | 90631 |
24 | Loan | 58 | CREFI | Citi Real Estate Funding Inc. | Aventura Business Park | NAP | NAP | 20725 Northeast 16th Avenue | Aventura | Florida | 33179 |
25 | Loan | 59 | CREFI | Citi Real Estate Funding Inc. | Fulton Market Portfolio | NAP | NAP | ||||
25.01 | Property | 185 North Morgan Retail | 185 North Morgan Street | Chicago | Illinois | 60607 | |||||
25.02 | Property | 820 West Lake Retail | 820 West Lake Street | Chicago | Illinois | 60607 | |||||
25.03 | Property | 219 North Green Retail | 219 North Green Street | Chicago | Illinois | 60607 | |||||
26 | Loan | 8 | BANA | Bank of America, N.A. | Warwick Mall | NAP | NAP | 400 Bald Hill Road | Warwick | Rhode Island | 02886 |
27 | Loan | 60, 61 | CREFI | Citi Real Estate Funding Inc. | Courtyard Reno | NAP | NAP | 6855 South Virginia Street | Reno | Nevada | 89511 |
28 | Loan | MSMCH | Morgan Stanley Bank, N.A. | 5000 South Hulen | NAP | NAP | 4801, 4811 and 4825 Overton Ridge Boulevard | Fort Worth | Texas | 76132 | |
29 | Loan | 62, 63 | CREFI | Citi Real Estate Funding Inc. | 50 Racetrack Road | NAP | NAP | 50 Racetrack Road | East Brunswick | New Jersey | 08816 |
30 | Loan | 64, 65 | BANA | Bank of America, N.A. | Residence Inn - West Orange, NJ | NAP | NAP | 107 Prospect Avenue | West Orange | New Jersey | 07052 |
31 | Loan | 66, 67 | SMF V | Starwood Mortgage Capital LLC | Arapaho & Gessner | NAP | NAP | ||||
31.01 | Property | Arapaho | 1010 East Arapaho Road | Richardson | Texas | 75801 | |||||
31.02 | Property | Gessner | 7207 Gessner Road | Houston | Texas | 77040 | |||||
32 | Loan | 68, 69 | MSMCH | Morgan Stanley Bank, N.A. | Hampton Inn Burlington | NAP | NAP | 38-42 Lower Mountain View Drive | Colchester | Vermont | 05446 |
33 | Loan | 70, 71 | CREFI | Citi Real Estate Funding Inc. | 530 Spring Retail & Parking | NAP | NAP | 530 South Spring Street | Los Angeles | California | 90013 |
34 | Loan | 8, 72 | CREFI | Citi Real Estate Funding Inc. | Two Harbor Point Square | NAP | NAP | 100 Washington Boulevard | Stamford | Connecticut | 06902 |
35 | Loan | MSMCH | Morgan Stanley Bank, N.A. | Miamisburg Office Portfolio | NAP | NAP | 3131, 3050, 3232 Newmark Drive and 8877-8899, 8741-8755 Gander Creek Drive | Miamisburg | Ohio | 45342 | |
36 | Loan | 73 | SMF V | Starwood Mortgage Capital LLC | Anderson Multifamily Portfolio | Group 3 | NAP | ||||
36.01 | Property | Cross Lakes Apartments | 1800 Cross Lakes Boulevard | Anderson | Indiana | 46012 | |||||
36.02 | Property | Giant Oaks Apartments | 1312 West 8th Street | Anderson | Indiana | 46016 | |||||
37 | Loan | 74 | BANA | Bank of America, N.A. | American Mini Storage Lake Forest | NAP | NAP | 20941 Canada Road | Lake Forest | California | 92630 |
38 | Loan | 75 | MSMCH | Morgan Stanley Bank, N.A. | Gale Industrial | NAP | NAP | 16253-16293 Gale Avenue | City of Industry | California | 91745 |
39 | Loan | SMF V | Starwood Mortgage Capital LLC | Villages on Madison | Group 3 | NAP | 4325 South Madison Avenue | Anderson | Indiana | 46013 | |
40 | Loan | 76 | MSMCH | Morgan Stanley Bank, N.A. | Pearland Retail Center | NAP | NAP | 3609 Business Center Drive | Pearland | Texas | 77584 |
41 | Loan | SMF V | Starwood Mortgage Capital LLC | Boulder Ridge Apartments | NAP | NAP | 3121 South 145th East Avenue | Tulsa | Oklahoma | 74134 | |
42 | Loan | SMF V | Starwood Mortgage Capital LLC | Northtown Plaza | NAP | NAP | 112 North University Avenue | Lubbock | Texas | 79415 | |
43 | Loan | SMF V | Starwood Mortgage Capital LLC | Norwalk Village | NAP | NAP | 11264-11336 Firestone Boulevard | Norwalk | California | 90650 | |
44 | Loan | 77, 78 | SMF V | Starwood Mortgage Capital LLC | The Clorox Sales Company Building | NAP | NAP | 2200 Southeast 28th Street | Bentonville | Arkansas | 72712 |
45 | Loan | SMF V | Starwood Mortgage Capital LLC | 358 Hall Avenue | NAP | NAP | 358 Hall Avenue | Wallingford | Connecticut | 06492 | |
46 | Loan | 79 | CREFI | Citi Real Estate Funding Inc. | 452 West Broadway | NAP | NAP | 452 West Broadway | New York | New York | 10012 |
47 | Loan | SMF V | Starwood Mortgage Capital LLC | Southfield PNC & McDonalds | NAP | NAP | 28720 Northwestern Highway | Southfield | Michigan | 48034 | |
48 | Loan | 80, 81 | SMF V | Starwood Mortgage Capital LLC | Gateway Business Center | NAP | NAP | 6360 South Pecos Road | Las Vegas | Nevada | 89120 |
49 | Loan | 82, 83 | BANA | Bank of America, N.A. | 108-110 West Broughton Street | NAP | NAP | 108-110 West Broughton Street | Savannah | Georgia | 31401 |
50 | Loan | BANA | Bank of America, N.A. | Central Dallas Multifamily Portfolio | NAP | NAP | |||||
50.01 | Property | 2106 Bennett Apartments | 2106 Bennett Avenue | Dallas | Texas | 75206 | |||||
50.02 | Property | The Tribeca Apartments | 2805 Reagan Street | Dallas | Texas | 75219 | |||||
51 | Loan | 84 | SMF V | Starwood Mortgage Capital LLC | Sherman Plaza | NAP | NAP | 505, 605 and 705 South Sherman Street | Richardson | Texas | 75081 |
52 | Loan | 85 | SMF V | Starwood Mortgage Capital LLC | Colonial Estates MHP | NAP | NAP | 504 Ruby Street and 517 South Pine Street | Wapakoneta | Ohio | 45895 |
A-2
CGCMT 2018-B2 Annex A | |||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | General Property Type | Detailed Property Type | Year Built | Year Renovated | Units, Pads, Rooms, SF | Unit Description | Loan Per Unit ($) | Ownership Interest |
1 | Loan | 8, 9, 10 | BANA | Bank of America, N.A. | Extra Space - TIAA Self Storage Portfolio | Self Storage | Self Storage | 1,614,702 | SF | 141.82 | Fee Simple | ||
1.01 | Property | Extra Space Washington | Self Storage | Self Storage | 1910 | NAP | 104,382 | SF | Fee Simple | ||||
1.02 | Property | Extra Space San Jose | Self Storage | Self Storage | 1985, 2016 | NAP | 66,854 | SF | Fee Simple | ||||
1.03 | Property | Extra Space San Diego | Self Storage | Self Storage | 1986 | NAP | 119,335 | SF | Fee Simple | ||||
1.04 | Property | Extra Space Panorama City | Self Storage | Self Storage | 1987 | NAP | 77,395 | SF | Fee Simple | ||||
1.05 | Property | Extra Space Norwalk | Self Storage | Self Storage | 1977 | NAP | 79,529 | SF | Fee Simple | ||||
1.06 | Property | Extra Space Miami East | Self Storage | Self Storage | 1987 | 2009 | 80,390 | SF | Fee Simple | ||||
1.07 | Property | Extra Space Miami West | Self Storage | Self Storage | 1987 | 2009 | 75,564 | SF | Fee Simple | ||||
1.08 | Property | Extra Space Palo Alto | Self Storage | Self Storage | 1989 | NAP | 45,836 | SF | Fee Simple | ||||
1.09 | Property | Extra Space Covina | Self Storage | Self Storage | 1973 | NAP | 74,537 | SF | Fee Simple | ||||
1.10 | Property | Extra Space Gaithersburg | Self Storage | Self Storage | 1988 | NAP | 74,341 | SF | Fee Simple | ||||
1.11 | Property | Extra Space Philadelphia | Self Storage | Self Storage | 1970, 1988 | NAP | 68,425 | SF | Fee Simple | ||||
1.12 | Property | Extra Space Westminster | Self Storage | Self Storage | 1988 | NAP | 65,997 | SF | Fee Simple | ||||
1.13 | Property | Extra Space Newark | Self Storage | Self Storage | 1988 | NAP | 64,300 | SF | Fee Simple | ||||
1.14 | Property | Extra Space Essex | Self Storage | Self Storage | 1991 | NAP | 60,425 | SF | Fee Simple | ||||
1.15 | Property | Extra Space New Bedford | Self Storage | Self Storage | 1989, 2003 | NAP | 65,350 | SF | Fee Simple | ||||
1.16 | Property | Extra Space Birmingham | Self Storage | Self Storage | 1988 | NAP | 73,366 | SF | Fee Simple | ||||
1.17 | Property | Extra Space Haverhill | Self Storage | Self Storage | 1989 | NAP | 53,490 | SF | Fee Simple | ||||
1.18 | Property | Extra Space Shrewsbury | Self Storage | Self Storage | 1982 | NAP | 65,300 | SF | Fee Simple | ||||
1.19 | Property | Extra Space Dallas | Self Storage | Self Storage | 1973 | NAP | 47,472 | SF | Fee Simple | ||||
1.20 | Property | Extra Space Enfield | Self Storage | Self Storage | 1982 | NAP | 65,650 | SF | Fee Simple | ||||
1.21 | Property | Extra Space San Diego Miramar | Self Storage | Self Storage | 1986 | NAP | 36,384 | SF | Fee Simple | ||||
1.22 | Property | Extra Space Shawnee | Self Storage | Self Storage | 1987 | NAP | 56,240 | SF | Fee Simple | ||||
1.23 | Property | Extra Space Overland Park | Self Storage | Self Storage | 1990 | NAP | 46,890 | SF | Fee Simple | ||||
1.24 | Property | Extra Space Tucson | Self Storage | Self Storage | 1984 | NAP | 47,250 | SF | Fee Simple | ||||
2 | Loan | 11 | MSMCH | Morgan Stanley Bank, N.A. | Park Place East and Park Place West | Office | Suburban | 397,968 | SF | 136.32 | Fee Simple | ||
2.01 | Property | Park Place East | Office | Suburban | 1980 | 2016 | 197,966 | SF | Fee Simple | ||||
2.02 | Property | Park Place West | Office | Suburban | 1983 | 2016 | 200,002 | SF | Fee Simple | ||||
3 | Loan | 8, 12, 13, 14, 15, 16 | CREFI | Citi Real Estate Funding Inc. and Barclays Bank PLC | The SoCal Portfolio | Various | Various | 2,194,425 | SF | 104.49 | Various | ||
3.01 | Property | Aliso Viejo Commerce Center | Retail | Unanchored | 1989 | NAP | 65,107 | SF | Fee Simple | ||||
3.02 | Property | Transpark Commerce | Office | Suburban | 1984-1985 | NAP | 204,099 | SF | Fee Simple | ||||
3.03 | Property | Wimbledon | Mixed Use | Office/Retail | 1987-1990 | NAP | 123,948 | SF | Fee Simple | ||||
3.04 | Property | Palmdale Place | Mixed Use | Retail/Education | 1985 | NAP | 129,294 | SF | Fee Simple/Leasehold | ||||
3.05 | Property | Sierra Gateway | Office | Suburban | 1991-1992 | NAP | 133,851 | SF | Fee Simple | ||||
3.06 | Property | Fresno Industrial Center | Industrial | Warehouse/Distribution | 1989-1990 | NAP | 265,898 | SF | Fee Simple | ||||
3.07 | Property | Upland Freeway | Retail | Unanchored | 1987 | NAP | 116,061 | SF | Fee Simple | ||||
3.08 | Property | Commerce Corporate Center | Office | Suburban | 1974 | 1997, 2017 | 68,513 | SF | Fee Simple | ||||
3.09 | Property | Moreno Valley | Mixed Use | Office/Retail | 1986 | NAP | 111,060 | SF | Fee Simple | ||||
3.10 | Property | Airport One Office Park | Office | Suburban | 1988 | 2006 | 88,284 | SF | Leasehold | ||||
3.11 | Property | Colton Courtyard | Retail | Anchored | 1989 | NAP | 122,082 | SF | Fee Simple | ||||
3.12 | Property | The Abbey Center | Office | Suburban | 1982 | NAP | 67,335 | SF | Fee Simple | ||||
3.13 | Property | Upland Commerce Center | Retail | Anchored | 1986, 1988 | 2006 | 47,677 | SF | Fee Simple | ||||
3.14 | Property | Diamond Bar | Retail | Unanchored | 1980 | NAP | 20,528 | SF | Fee Simple | ||||
3.15 | Property | Atlantic Plaza | Retail | Unanchored | 1968 | 2006, 2017 | 32,728 | SF | Fee Simple | ||||
3.16 | Property | Ming Office Park | Office | Suburban | 1981, 1982 | NAP | 117,924 | SF | Fee Simple | ||||
3.17 | Property | 10th Street Commerce Center | Retail | Anchored | 1980 | NAP | 96,589 | SF | Fee Simple | ||||
3.18 | Property | Cityview Plaza | Office | Suburban | 1984 | NAP | 148,271 | SF | Leasehold | ||||
3.19 | Property | Garden Grove Town Center | Retail | Shadow Anchored | 1987 | NAP | 12,610 | SF | Fee Simple | ||||
3.20 | Property | 30th Street Commerce Center | Retail | Unanchored | 1987 | NAP | 33,020 | SF | Fee Simple | ||||
3.21 | Property | Mt. Vernon Commerce Center | Industrial | Flex | 1989 | NAP | 29,600 | SF | Fee Simple | ||||
3.22 | Property | Anaheim Stadium Industrial | Industrial | Flex | 1981 | NAP | 89,931 | SF | Leasehold | ||||
3.23 | Property | 25th Street Commerce Center | Retail | Unanchored | 1989 | NAP | 17,488 | SF | Fee Simple | ||||
3.24 | Property | Fresno Airport | Office | Suburban | 1980 | 2015 | 52,527 | SF | Fee Simple | ||||
4 | Loan | 17, 18 | SMF V | Starwood Mortgage Capital LLC | Westin Tysons Corner | Hospitality | Full Service | 1975 | 2015-2016 | 407 | Rooms | 117,936.12 | Fee Simple |
5 | Loan | 8, 19 | MSMCH | Morgan Stanley Bank, N.A. | Extra Space Self Storage Portfolio | Self Storage | Self Storage | 2,668,218 | SF | 72.86 | Fee Simple | ||
5.01 | Property | Henderson - Stephanie Place | Self Storage | Self Storage | 1996 | NAP | 292,316 | SF | Fee Simple | ||||
5.02 | Property | Brookfield - Federal Road | Self Storage | Self Storage | 1988, 2001 | NAP | 80,250 | SF | Fee Simple | ||||
5.03 | Property | Kingston - Sawkill Road | Self Storage | Self Storage | 1986, 2001 | NAP | 85,675 | SF | Fee Simple | ||||
5.04 | Property | Lake Elsinore - Central Avenue | Self Storage | Self Storage | 2000, 2013 | NAP | 105,785 | SF | Fee Simple | ||||
5.05 | Property | Doylestown - North Broad Street | Self Storage | Self Storage | 1988 | NAP | 71,355 | SF | Fee Simple | ||||
5.06 | Property | Pennsauken - South Crescent Boulevard | Self Storage | Self Storage | 1990 | NAP | 82,810 | SF | Fee Simple | ||||
5.07 | Property | New Paltz - South Putt Corners Road | Self Storage | Self Storage | 1989, 2001 | NAP | 76,226 | SF | Fee Simple | ||||
5.08 | Property | Tyngsborough - Industrial Way | Self Storage | Self Storage | 1990 | NAP | 79,200 | SF | Fee Simple | ||||
5.09 | Property | Hemet - South Sanderson | Self Storage | Self Storage | 1985, 2002 | NAP | 90,193 | SF | Fee Simple | ||||
5.10 | Property | Bensalem - 1525 Bristol Pike | Self Storage | Self Storage | 2000 | NAP | 71,070 | SF | Fee Simple | ||||
5.11 | Property | Eastpoint - Lakewood Avenue | Self Storage | Self Storage | 1962, 1989, 2005 | NAP | 90,200 | SF | Fee Simple | ||||
5.12 | Property | Howell - Route 9 South | Self Storage | Self Storage | 1987 | NAP | 69,765 | SF | Fee Simple | ||||
5.13 | Property | Lawrenceville - Hurricane Shoals Road | Self Storage | Self Storage | 1995 | NAP | 103,830 | SF | Fee Simple | ||||
5.14 | Property | Lawnside - White Horse Pike | Self Storage | Self Storage | 1977 | NAP | 64,565 | SF | Fee Simple | ||||
5.15 | Property | Phoenix - West Peoria | Self Storage | Self Storage | 1980, 1998 | NAP | 63,214 | SF | Fee Simple | ||||
5.16 | Property | Mount Laurel - Ark Road | Self Storage | Self Storage | 1987 | NAP | 46,145 | SF | Fee Simple | ||||
5.17 | Property | Burlington - Cadillac Road | Self Storage | Self Storage | 1940 | NAP | 62,160 | SF | Fee Simple | ||||
5.18 | Property | Cherry Hill - Marlton Pike | Self Storage | Self Storage | 1990 | NAP | 61,140 | SF | Fee Simple | ||||
5.19 | Property | Bensalem - Knights Road | Self Storage | Self Storage | 2004 | NAP | 48,546 | SF | Fee Simple | ||||
5.20 | Property | Albuquerque - Ellison Road Northwest | Self Storage | Self Storage | 1993 | NAP | 54,860 | SF | Fee Simple | ||||
5.21 | Property | Modesto - Crows Landing | Self Storage | Self Storage | 2002 | NAP | 76,350 | SF | Fee Simple | ||||
5.22 | Property | Auburndale - US Highway 92 West | Self Storage | Self Storage | 2000 | NAP | 63,675 | SF | Fee Simple | ||||
5.23 | Property | San Bernardino - West Club Center Drive | Self Storage | Self Storage | 1989 | NAP | 63,578 | SF | Fee Simple | ||||
5.24 | Property | Memphis - Mount Moriah Terrace | Self Storage | Self Storage | 1982, 1997 | NAP | 84,610 | SF | Fee Simple | ||||
5.25 | Property | Hesperia - Mariposa Road | Self Storage | Self Storage | 1999 | NAP | 77,600 | SF | Fee Simple | ||||
5.26 | Property | Memphis - Covington Way | Self Storage | Self Storage | 1984, 1997 | NAP | 78,040 | SF | Fee Simple | ||||
5.27 | Property | St. Louis - Halls Ferry Road | Self Storage | Self Storage | 1998 | NAP | 58,200 | SF | Fee Simple | ||||
5.28 | Property | Killeen - Jasper Drive | Self Storage | Self Storage | 1974, 1979, 2004 | NAP | 94,970 | SF | Fee Simple | ||||
5.29 | Property | Albuquerque - Airport Drive Northwest | Self Storage | Self Storage | 1987 | NAP | 53,240 | SF | Fee Simple | ||||
5.30 | Property | Memphis - Gateway Drive | Self Storage | Self Storage | 1987 | NAP | 50,300 | SF | Fee Simple | ||||
5.31 | Property | Victorville - Yates Road | Self Storage | Self Storage | 1977 | NAP | 62,125 | SF | Fee Simple | ||||
5.32 | Property | Las Vegas - North Lamont Street | Self Storage | Self Storage | 1988 | NAP | 56,985 | SF | Fee Simple | ||||
5.33 | Property | Columbus - East Main Street | Self Storage | Self Storage | 1988 | NAP | 33,500 | SF | Fee Simple | ||||
5.34 | Property | Memphis - Raleigh-LaGrange | Self Storage | Self Storage | 1984 | NAP | 40,395 | SF | Fee Simple | ||||
5.35 | Property | Memphis - 5675 Summer Avenue | Self Storage | Self Storage | 1985 | NAP | 47,945 | SF | Fee Simple | ||||
5.36 | Property | Memphis - Madison Avenue | Self Storage | Self Storage | 1982 | NAP | 27,400 | SF | Fee Simple |
A-3
CGCMT 2018-B2 Annex A | |||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | General Property Type | Detailed Property Type | Year Built | Year Renovated | Units, Pads, Rooms, SF | Unit Description | Loan Per Unit ($) | Ownership Interest |
6 | Loan | 8, 20, 21, 22, 23, 24, 25 | CREFI | Citi Real Estate Funding Inc. | Red Building | Office | CBD | 2013 | NAP | 411,547 | SF | 194.39 | Fee Simple |
7 | Loan | MSMCH | Morgan Stanley Bank, N.A. | Town Center at Levis Commons | Retail | Lifestyle Center | 2004 | NAP | 309,532 | SF | 119.54 | Fee Simple | |
8 | Loan | 26 | SMF V | Starwood Mortgage Capital LLC | Oxford Exchange | Retail | Anchored | 2006 | NAP | 333,866 | SF | 110.52 | Fee Simple |
9 | Loan | 27, 28, 29, 30 | CREFI | Citi Real Estate Funding Inc. | 3rd & Pine Seattle Retail & Parking | Mixed Use | Parking/Retail | 1959 | 2008, 2015-2016 | 349,184 | SF | 100.81 | Leasehold |
10 | Loan | 8, 31, 32 | MSMCH | Morgan Stanley Bank, N.A. | Axcelis Corporate Center | Industrial | Flex | 1984 | 2006 | 417,313 | SF | 121.97 | Fee Simple |
11 | Loan | 8 | MSMCH | Morgan Stanley Bank, N.A. | One Newark Center | Office | CBD | 1992 | NAP | 417,939 | SF | 159.31 | Fee Simple |
12 | Loan | 8, 33, 34, 35, 36 | CREFI | Citi Real Estate Funding Inc. | Braddock Metro Center | Office | Suburban | 1986 | NAP | 315,589 | SF | 235.12 | Fee Simple |
13 | Loan | 37, 38 | SMF V | Starwood Mortgage Capital LLC | 2301 Renaissance Boulevard | Office | Suburban | 2002 | 2017 | 189,502 | SF | 153.03 | Fee Simple |
14 | Loan | 39 | SMF V | Starwood Mortgage Capital LLC | Ingram Festival Shopping Center | Retail | Anchored | 1995 | NAP | 222,154 | SF | 123.45 | Fee Simple |
15 | Loan | 8, 40, 41, 42 | SMF V | Cantor Commercial Real Estate Lending, L.P. | Cross Point | Office | Suburban | 1979 | 2015-2017 | 1,320,254 | SF | 113.61 | Fee Simple |
16 | Loan | 43 | MSMCH | Morgan Stanley Bank, N.A. | Voice Road Plaza | Retail | Anchored | 1951 | 1996 | 131,850 | SF | 189.61 | Fee Simple |
17 | Loan | 44, 45, 46, 47 | CREFI | Citi Real Estate Funding Inc. | Wrigleyville Hotel Portfolio | Hospitality | Limited Service | 152 | Rooms | 159,143.45 | Fee Simple | ||
17.01 | Property | Willows Hotel | Hospitality | Limited Service | 1925 | 2012 | 55 | Rooms | Fee Simple | ||||
17.02 | Property | Majestic Hotel | Hospitality | Limited Service | 1927 | 2012 | 52 | Rooms | Fee Simple | ||||
17.03 | Property | City Suites Hotel | Hospitality | Limited Service | 1930 | 2017 | 45 | Rooms | Fee Simple | ||||
18 | Loan | 48 | BANA | Bank of America, N.A. | Stor-All New Orleans Portfolio | Self Storage | Self Storage | 228,627 | SF | 102.79 | Fee Simple | ||
18.01 | Property | Stor-All Tchoupitoulas | Self Storage | Self Storage | 1856, 1947 | 1997 | 112,858 | SF | Fee Simple | ||||
18.02 | Property | Stor-All Gentilly Woods | Self Storage | Self Storage | 1949 | 1999 | 115,769 | SF | Fee Simple | ||||
19 | Loan | 49, 50 | MSMCH | Morgan Stanley Bank, N.A. | Galleria Commons | Retail | Anchored | 1997 | NAP | 278,411 | SF | 78.83 | Fee Simple |
20 | Loan | BANA | Bank of America, N.A. | Magellan Commerce Self Storage | Self Storage | Self Storage | 1958 | 2007 | 140,600 | SF | 146.16 | Fee Simple | |
21 | Loan | 8, 51, 52, 53, 54 | SMF V | Starwood Mortgage Capital LLC | Fort Knox Executive Park | Office | Suburban | 1979, 1986, 1988, 1995 | 2017 | 300,419 | SF | 116.50 | Fee Simple |
22 | Loan | 55, 56 | CREFI | Citi Real Estate Funding Inc. | 8800 Queen Avenue South | Mixed Use | Office/Education | 1957 | 1985 | 280,822 | SF | 65.88 | Fee Simple |
23 | Loan | 57 | BANA | Bank of America, N.A. | La Habra Towne Center | Retail | Anchored | 1977 | 2017 | 75,808 | SF | 237.44 | Fee Simple |
24 | Loan | 58 | CREFI | Citi Real Estate Funding Inc. | Aventura Business Park | Industrial | Warehouse/Distribution | 1989 | 2016 | 204,819 | SF | 87.88 | Fee Simple |
25 | Loan | 59 | CREFI | Citi Real Estate Funding Inc. | Fulton Market Portfolio | Retail | Unanchored | 28,700 | SF | 611.50 | Fee Simple | ||
25.01 | Property | 185 North Morgan Retail | Retail | Unanchored | 2017 | NAP | 9,200 | SF | Fee Simple | ||||
25.02 | Property | 820 West Lake Retail | Retail | Unanchored | 1887 | 2014 | 14,400 | SF | Fee Simple | ||||
25.03 | Property | 219 North Green Retail | Retail | Unanchored | 2017 | NAP | 5,100 | SF | Fee Simple | ||||
26 | Loan | 8 | BANA | Bank of America, N.A. | Warwick Mall | Retail | Regional Mall | 1970 | 1991, 2010 | 588,716 | SF | 127.40 | Fee Simple |
27 | Loan | 60, 61 | CREFI | Citi Real Estate Funding Inc. | Courtyard Reno | Hospitality | Limited Service | 2001 | 2012 | 117 | Rooms | 147,237.76 | Fee Simple |
28 | Loan | MSMCH | Morgan Stanley Bank, N.A. | 5000 South Hulen | Retail | Anchored | 2005 | NAP | 84,373 | SF | 189.99 | Fee Simple | |
29 | Loan | 62, 63 | CREFI | Citi Real Estate Funding Inc. | 50 Racetrack Road | Retail | Anchored | 1969 | 2016-2017 | 116,988 | SF | 136.77 | Fee Simple |
30 | Loan | 64, 65 | BANA | Bank of America, N.A. | Residence Inn - West Orange, NJ | Hospitality | Extended Stay | 2002 | 2010 | 128 | Rooms | 115,820.31 | Fee Simple |
31 | Loan | 66, 67 | SMF V | Starwood Mortgage Capital LLC | Arapaho & Gessner | Various | Various | 165,881 | SF | 83.19 | Fee Simple | ||
31.01 | Property | Arapaho | Office | Suburban | 1985 | 2016-2017 | 73,152 | SF | Fee Simple | ||||
31.02 | Property | Gessner | Industrial | Flex | 1997 | 2014 | 92,729 | SF | Fee Simple | ||||
32 | Loan | 68, 69 | MSMCH | Morgan Stanley Bank, N.A. | Hampton Inn Burlington | Hospitality | Limited Service | 1990 | 2015 | 187 | Rooms | 68,181.82 | Fee Simple |
33 | Loan | 70, 71 | CREFI | Citi Real Estate Funding Inc. | 530 Spring Retail & Parking | Mixed Use | Parking/Retail | 1967 | NAP | 106,140 | SF | 98.93 | Fee Simple |
34 | Loan | 8, 72 | CREFI | Citi Real Estate Funding Inc. | Two Harbor Point Square | Office | CBD | 2010 | NAP | 140,082 | SF | 353.36 | Fee Simple |
35 | Loan | MSMCH | Morgan Stanley Bank, N.A. | Miamisburg Office Portfolio | Office | Suburban | 1986-1989 | NAP | 276,886 | SF | 35.97 | Fee Simple | |
36 | Loan | 73 | SMF V | Starwood Mortgage Capital LLC | Anderson Multifamily Portfolio | Multifamily | Garden | 284 | Units | 30,633.80 | Fee Simple | ||
36.01 | Property | Cross Lakes Apartments | Multifamily | Garden | 1988 | NAP | 212 | Units | Fee Simple | ||||
36.02 | Property | Giant Oaks Apartments | Multifamily | Garden | 1968 | NAP | 72 | Units | Fee Simple | ||||
37 | Loan | 74 | BANA | Bank of America, N.A. | American Mini Storage Lake Forest | Self Storage | Self Storage | 1988 | NAP | 85,222 | SF | 95.05 | Fee Simple |
38 | Loan | 75 | MSMCH | Morgan Stanley Bank, N.A. | Gale Industrial | Industrial | Flex | 2000 | NAP | 124,282 | SF | 59.54 | Fee Simple |
39 | Loan | SMF V | Starwood Mortgage Capital LLC | Villages on Madison | Multifamily | Garden | 1973 | NAP | 214 | Units | 32,056.07 | Fee Simple | |
40 | Loan | 76 | MSMCH | Morgan Stanley Bank, N.A. | Pearland Retail Center | Retail | Unanchored | 2016 | NAP | 21,977 | SF | 306.33 | Fee Simple |
41 | Loan | SMF V | Starwood Mortgage Capital LLC | Boulder Ridge Apartments | Multifamily | Garden | 1980 | NAP | 224 | Units | 28,794.64 | Fee Simple | |
42 | Loan | SMF V | Starwood Mortgage Capital LLC | Northtown Plaza | Retail | Anchored | 1995 | NAP | 73,633 | SF | 86.69 | Fee Simple | |
43 | Loan | SMF V | Starwood Mortgage Capital LLC | Norwalk Village | Retail | Anchored | 1985 | NAP | 65,744 | SF | 92.02 | Fee Simple | |
44 | Loan | 77, 78 | SMF V | Starwood Mortgage Capital LLC | The Clorox Sales Company Building | Office | Suburban | 2016 | NAP | 30,829 | SF | 186.51 | Fee Simple |
45 | Loan | SMF V | Starwood Mortgage Capital LLC | 358 Hall Avenue | Industrial | Flex | 1920 | NAP | 166,000 | SF | 33.13 | Fee Simple | |
46 | Loan | 79 | CREFI | Citi Real Estate Funding Inc. | 452 West Broadway | Retail | Single Tenant Retail | 1910 | 1996 | 2,150 | SF | 2,325.58 | Fee Simple |
47 | Loan | SMF V | Starwood Mortgage Capital LLC | Southfield PNC & McDonalds | Retail | Single Tenant Retail | 2007 | NAP | 3,000 | SF | 1,333.33 | Fee Simple | |
48 | Loan | 80, 81 | SMF V | Starwood Mortgage Capital LLC | Gateway Business Center | Industrial | Flex | 1997 | NAP | 46,887 | SF | 74.65 | Fee Simple |
49 | Loan | 82, 83 | BANA | Bank of America, N.A. | 108-110 West Broughton Street | Mixed Use | Multifamily/Retail | 1847 | 2016 | 11 | Units | 302,272.73 | Fee Simple |
50 | Loan | BANA | Bank of America, N.A. | Central Dallas Multifamily Portfolio | Multifamily | Garden | 52 | Units | 61,538.46 | Fee Simple | |||
50.01 | Property | 2106 Bennett Apartments | Multifamily | Garden | 1977 | 2014 | 22 | Units | Fee Simple | ||||
50.02 | Property | The Tribeca Apartments | Multifamily | Garden | 1971 | 2014 | 30 | Units | Fee Simple | ||||
51 | Loan | 84 | SMF V | Starwood Mortgage Capital LLC | Sherman Plaza | Industrial | Flex | 1975-1979 | NAP | 95,616 | SF | 26.15 | Fee Simple |
52 | Loan | 85 | SMF V | Starwood Mortgage Capital LLC | Colonial Estates MHP | Manufactured Housing | Manufactured Housing | 1950 | NAP | 134 | Pads | 14,925.37 | Fee Simple |
A-4
CGCMT 2018-B2 Annex A | |||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Original Balance ($) | Cut-off Date Balance ($) | Allocated Cut-off Date Loan Amount ($) | % of Initial Pool Balance | Balloon Balance ($) | Mortgage Loan Rate (%) | Administrative Fee Rate (%) (1) | Net Mortgage Loan Rate (%) |
1 | Loan | 8, 9, 10 | BANA | Bank of America, N.A. | Extra Space - TIAA Self Storage Portfolio | 105,000,000 | 105,000,000 | 105,000,000 | 9.9% | 105,000,000 | 4.53250% | 0.01330% | 4.51920% |
1.01 | Property | Extra Space Washington | 14,141,070 | 1.3% | |||||||||
1.02 | Property | Extra Space San Jose | 6,857,096 | 0.6% | |||||||||
1.03 | Property | Extra Space San Diego | 6,753,930 | 0.6% | |||||||||
1.04 | Property | Extra Space Panorama City | 5,951,528 | 0.6% | |||||||||
1.05 | Property | Extra Space Norwalk | 5,907,969 | 0.6% | |||||||||
1.06 | Property | Extra Space Miami East | 5,559,956 | 0.5% | |||||||||
1.07 | Property | Extra Space Miami West | 5,550,328 | 0.5% | |||||||||
1.08 | Property | Extra Space Palo Alto | 4,980,393 | 0.5% | |||||||||
1.09 | Property | Extra Space Covina | 4,878,144 | 0.5% | |||||||||
1.10 | Property | Extra Space Gaithersburg | 4,441,638 | 0.4% | |||||||||
1.11 | Property | Extra Space Philadelphia | 4,268,777 | 0.4% | |||||||||
1.12 | Property | Extra Space Westminster | 4,195,415 | 0.4% | |||||||||
1.13 | Property | Extra Space Newark | 3,756,616 | 0.4% | |||||||||
1.14 | Property | Extra Space Essex | 3,413,188 | 0.3% | |||||||||
1.15 | Property | Extra Space New Bedford | 3,308,188 | 0.3% | |||||||||
1.16 | Property | Extra Space Birmingham | 3,299,017 | 0.3% | |||||||||
1.17 | Property | Extra Space Haverhill | 3,161,463 | 0.3% | |||||||||
1.18 | Property | Extra Space Shrewsbury | 2,972,555 | 0.3% | |||||||||
1.19 | Property | Extra Space Dallas | 2,448,472 | 0.2% | |||||||||
1.20 | Property | Extra Space Enfield | 2,251,769 | 0.2% | |||||||||
1.21 | Property | Extra Space San Diego Miramar | 2,209,585 | 0.2% | |||||||||
1.22 | Property | Extra Space Shawnee | 1,636,900 | 0.2% | |||||||||
1.23 | Property | Extra Space Overland Park | 1,636,900 | 0.2% | |||||||||
1.24 | Property | Extra Space Tucson | 1,419,105 | 0.1% | |||||||||
2 | Loan | 11 | MSMCH | Morgan Stanley Bank, N.A. | Park Place East and Park Place West | 54,250,000 | 54,250,000 | 54,250,000 | 5.1% | 47,608,367 | 4.62000% | 0.01282% | 4.60718% |
2.01 | Property | Park Place East | 27,848,793 | 2.6% | |||||||||
2.02 | Property | Park Place West | 26,401,207 | 2.5% | |||||||||
3 | Loan | 8, 12, 13, 14, 15, 16 | CREFI | Citi Real Estate Funding Inc. and Barclays Bank PLC | The SoCal Portfolio | 50,000,000 | 50,000,000 | 50,000,000 | 4.7% | 46,032,027 | 4.89000% | 0.01382% | 4.87618% |
3.01 | Property | Aliso Viejo Commerce Center | 6,053,596 | 0.6% | |||||||||
3.02 | Property | Transpark Commerce | 5,482,607 | 0.5% | |||||||||
3.03 | Property | Wimbledon | 4,847,414 | 0.5% | |||||||||
3.04 | Property | Palmdale Place | 3,543,393 | 0.3% | |||||||||
3.05 | Property | Sierra Gateway | 3,227,213 | 0.3% | |||||||||
3.06 | Property | Fresno Industrial Center | 3,052,769 | 0.3% | |||||||||
3.07 | Property | Upland Freeway | 2,841,894 | 0.3% | |||||||||
3.08 | Property | Commerce Corporate Center | 2,834,714 | 0.3% | |||||||||
3.09 | Property | Moreno Valley | 2,484,762 | 0.2% | |||||||||
3.10 | Property | Airport One Office Park | 2,484,680 | 0.2% | |||||||||
3.11 | Property | Colton Courtyard | 1,608,370 | 0.2% | |||||||||
3.12 | Property | The Abbey Center | 1,579,615 | 0.1% | |||||||||
3.13 | Property | Upland Commerce Center | 1,500,060 | 0.1% | |||||||||
3.14 | Property | Diamond Bar | 1,450,065 | 0.1% | |||||||||
3.15 | Property | Atlantic Plaza | 1,308,330 | 0.1% | |||||||||
3.16 | Property | Ming Office Park | 1,210,769 | 0.1% | |||||||||
3.17 | Property | 10th Street Commerce Center | 1,071,332 | 0.1% | |||||||||
3.18 | Property | Cityview Plaza | 981,247 | 0.1% | |||||||||
3.19 | Property | Garden Grove Town Center | 763,788 | 0.1% | |||||||||
3.20 | Property | 30th Street Commerce Center | 409,049 | 0.0% | |||||||||
3.21 | Property | Mt. Vernon Commerce Center | 382,574 | 0.0% | |||||||||
3.22 | Property | Anaheim Stadium Industrial | 381,596 | 0.0% | |||||||||
3.23 | Property | 25th Street Commerce Center | 282,106 | 0.0% | |||||||||
3.24 | Property | Fresno Airport | 218,055 | 0.0% | |||||||||
4 | Loan | 17, 18 | SMF V | Starwood Mortgage Capital LLC | Westin Tysons Corner | 48,000,000 | 48,000,000 | 48,000,000 | 4.5% | 39,931,484 | 5.36000% | 0.01282% | 5.34718% |
5 | Loan | 8, 19 | MSMCH | Morgan Stanley Bank, N.A. | Extra Space Self Storage Portfolio | 42,400,000 | 42,400,000 | 42,400,000 | 4.0% | 42,400,000 | 4.17500% | 0.02782% | 4.14718% |
5.01 | Property | Henderson - Stephanie Place | 2,837,572 | 0.3% | |||||||||
5.02 | Property | Brookfield - Federal Road | 2,117,819 | 0.2% | |||||||||
5.03 | Property | Kingston - Sawkill Road | 2,034,938 | 0.2% | |||||||||
5.04 | Property | Lake Elsinore - Central Avenue | 1,812,469 | 0.2% | |||||||||
5.05 | Property | Doylestown - North Broad Street | 1,773,210 | 0.2% | |||||||||
5.06 | Property | Pennsauken - South Crescent Boulevard | 1,725,226 | 0.2% | |||||||||
5.07 | Property | New Paltz - South Putt Corners Road | 1,683,786 | 0.2% | |||||||||
5.08 | Property | Tyngsborough - Industrial Way | 1,666,337 | 0.2% | |||||||||
5.09 | Property | Hemet - South Sanderson | 1,587,819 | 0.1% | |||||||||
5.10 | Property | Bensalem - 1525 Bristol Pike | 1,561,646 | 0.1% | |||||||||
5.11 | Property | Eastpoint - Lakewood Avenue | 1,489,671 | 0.1% | |||||||||
5.12 | Property | Howell - Route 9 South | 1,450,412 | 0.1% | |||||||||
5.13 | Property | Lawrenceville - Hurricane Shoals Road | 1,439,506 | 0.1% | |||||||||
5.14 | Property | Lawnside - White Horse Pike | 1,395,885 | 0.1% | |||||||||
5.15 | Property | Phoenix - West Peoria | 1,254,115 | 0.1% | |||||||||
5.16 | Property | Mount Laurel - Ark Road | 1,134,156 | 0.1% | |||||||||
5.17 | Property | Burlington - Cadillac Road | 1,125,432 | 0.1% | |||||||||
5.18 | Property | Cherry Hill - Marlton Pike | 1,123,251 | 0.1% | |||||||||
5.19 | Property | Bensalem - Knights Road | 1,086,173 | 0.1% | |||||||||
5.20 | Property | Albuquerque - Ellison Road Northwest | 1,066,543 | 0.1% | |||||||||
5.21 | Property | Modesto - Crows Landing | 1,014,198 | 0.1% | |||||||||
5.22 | Property | Auburndale - US Highway 92 West | 1,003,292 | 0.1% | |||||||||
5.23 | Property | San Bernardino - West Club Center Drive | 950,947 | 0.1% | |||||||||
5.24 | Property | Memphis - Mount Moriah Terrace | 916,049 | 0.1% | |||||||||
5.25 | Property | Hesperia - Mariposa Road | 844,074 | 0.1% | |||||||||
5.26 | Property | Memphis - Covington Way | 833,169 | 0.1% | |||||||||
5.27 | Property | St. Louis - Halls Ferry Road | 765,556 | 0.1% | |||||||||
5.28 | Property | Killeen - Jasper Drive | 756,831 | 0.1% | |||||||||
5.29 | Property | Albuquerque - Airport Drive Northwest | 647,778 | 0.1% | |||||||||
5.30 | Property | Memphis - Gateway Drive | 615,062 | 0.1% | |||||||||
5.31 | Property | Victorville - Yates Road | 608,519 | 0.1% | |||||||||
5.32 | Property | Las Vegas - North Lamont Street | 477,654 | 0.0% | |||||||||
5.33 | Property | Columbus - East Main Street | 464,568 | 0.0% | |||||||||
5.34 | Property | Memphis - Raleigh-LaGrange | 420,947 | 0.0% | |||||||||
5.35 | Property | Memphis - 5675 Summer Avenue | 383,868 | 0.0% | |||||||||
5.36 | Property | Memphis - Madison Avenue | 331,523 | 0.0% |
A-5
CGCMT 2018-B2 Annex A | |||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Original Balance ($) | Cut-off Date Balance ($) | Allocated Cut-off Date Loan Amount ($) | % of Initial Pool Balance | Balloon Balance ($) | Mortgage Loan Rate (%) | Administrative Fee Rate (%) (1) | Net Mortgage Loan Rate (%) |
6 | Loan | 8, 20, 21, 22, 23, 24, 25 | CREFI | Citi Real Estate Funding Inc. | Red Building | 40,000,000 | 40,000,000 | 40,000,000 | 3.8% | 40,000,000 | 4.38583% | 0.01282% | 4.37301% |
7 | Loan | MSMCH | Morgan Stanley Bank, N.A. | Town Center at Levis Commons | 37,000,000 | 37,000,000 | 37,000,000 | 3.5% | 37,000,000 | 4.79000% | 0.01282% | 4.77718% | |
8 | Loan | 26 | SMF V | Starwood Mortgage Capital LLC | Oxford Exchange | 36,900,000 | 36,900,000 | 36,900,000 | 3.5% | 30,841,424 | 4.66200% | 0.01282% | 4.64918% |
9 | Loan | 27, 28, 29, 30 | CREFI | Citi Real Estate Funding Inc. | 3rd & Pine Seattle Retail & Parking | 35,200,000 | 35,200,000 | 35,200,000 | 3.3% | 35,200,000 | 4.54000% | 0.01282% | 4.52718% |
10 | Loan | 8, 31, 32 | MSMCH | Morgan Stanley Bank, N.A. | Axcelis Corporate Center | 34,000,000 | 33,932,928 | 33,932,928 | 3.2% | 25,339,666 | 4.92000% | 0.01429% | 4.90571% |
11 | Loan | 8 | MSMCH | Morgan Stanley Bank, N.A. | One Newark Center | 32,000,000 | 32,000,000 | 32,000,000 | 3.0% | 27,844,255 | 4.25000% | 0.01282% | 4.23718% |
12 | Loan | 8, 33, 34, 35, 36 | CREFI | Citi Real Estate Funding Inc. | Braddock Metro Center | 30,000,000 | 30,000,000 | 30,000,000 | 2.8% | 27,481,607 | 4.57000% | 0.01282% | 4.55718% |
13 | Loan | 37, 38 | SMF V | Starwood Mortgage Capital LLC | 2301 Renaissance Boulevard | 29,000,000 | 29,000,000 | 29,000,000 | 2.7% | 29,000,000 | 4.66000% | 0.01282% | 4.64718% |
14 | Loan | 39 | SMF V | Starwood Mortgage Capital LLC | Ingram Festival Shopping Center | 27,500,000 | 27,424,564 | 27,424,564 | 2.6% | 22,263,487 | 4.54400% | 0.01282% | 4.53118% |
15 | Loan | 8, 40, 41, 42 | SMF V | Cantor Commercial Real Estate Lending, L.P. | Cross Point | 25,000,000 | 25,000,000 | 25,000,000 | 2.4% | 25,000,000 | 4.73400% | 0.01282% | 4.72118% |
16 | Loan | 43 | MSMCH | Morgan Stanley Bank, N.A. | Voice Road Plaza | 25,000,000 | 25,000,000 | 25,000,000 | 2.4% | 22,751,110 | 4.16500% | 0.01282% | 4.15218% |
17 | Loan | 44, 45, 46, 47 | CREFI | Citi Real Estate Funding Inc. | Wrigleyville Hotel Portfolio | 24,250,000 | 24,189,804 | 24,189,804 | 2.3% | 20,033,862 | 5.15500% | 0.01282% | 5.14218% |
17.01 | Property | Willows Hotel | 8,828,031 | 0.8% | |||||||||
17.02 | Property | Majestic Hotel | 8,678,404 | 0.8% | |||||||||
17.03 | Property | City Suites Hotel | 6,683,368 | 0.6% | |||||||||
18 | Loan | 48 | BANA | Bank of America, N.A. | Stor-All New Orleans Portfolio | 23,500,000 | 23,500,000 | 23,500,000 | 2.2% | 23,500,000 | 5.02300% | 0.01282% | 5.01018% |
18.01 | Property | Stor-All Tchoupitoulas | 13,350,000 | 1.3% | |||||||||
18.02 | Property | Stor-All Gentilly Woods | 10,150,000 | 1.0% | |||||||||
19 | Loan | 49, 50 | MSMCH | Morgan Stanley Bank, N.A. | Galleria Commons | 21,980,000 | 21,946,353 | 21,946,353 | 2.1% | 17,887,684 | 4.70000% | 0.01282% | 4.68718% |
20 | Loan | BANA | Bank of America, N.A. | Magellan Commerce Self Storage | 20,550,000 | 20,550,000 | 20,550,000 | 1.9% | 20,550,000 | 4.60500% | 0.01282% | 4.59218% | |
21 | Loan | 8, 51, 52, 53, 54 | SMF V | Starwood Mortgage Capital LLC | Fort Knox Executive Park | 19,000,000 | 19,000,000 | 19,000,000 | 1.8% | 14,262,982 | 5.10300% | 0.01545% | 5.08755% |
22 | Loan | 55, 56 | CREFI | Citi Real Estate Funding Inc. | 8800 Queen Avenue South | 18,500,000 | 18,500,000 | 18,500,000 | 1.7% | 16,212,907 | 4.56000% | 0.01282% | 4.54718% |
23 | Loan | 57 | BANA | Bank of America, N.A. | La Habra Towne Center | 18,000,000 | 18,000,000 | 18,000,000 | 1.7% | 18,000,000 | 4.45000% | 0.01282% | 4.43718% |
24 | Loan | 58 | CREFI | Citi Real Estate Funding Inc. | Aventura Business Park | 18,000,000 | 18,000,000 | 18,000,000 | 1.7% | 18,000,000 | 4.63000% | 0.01282% | 4.61718% |
25 | Loan | 59 | CREFI | Citi Real Estate Funding Inc. | Fulton Market Portfolio | 17,550,000 | 17,550,000 | 17,550,000 | 1.7% | 17,550,000 | 4.88000% | 0.01282% | 4.86718% |
25.01 | Property | 185 North Morgan Retail | 7,750,000 | 0.7% | |||||||||
25.02 | Property | 820 West Lake Retail | 5,850,000 | 0.6% | |||||||||
25.03 | Property | 219 North Green Retail | 3,950,000 | 0.4% | |||||||||
26 | Loan | 8 | BANA | Bank of America, N.A. | Warwick Mall | 17,500,000 | 17,500,000 | 17,500,000 | 1.6% | 15,999,764 | 4.44500% | 0.01282% | 4.43218% |
27 | Loan | 60, 61 | CREFI | Citi Real Estate Funding Inc. | Courtyard Reno | 17,250,000 | 17,226,818 | 17,226,818 | 1.6% | 16,110,979 | 5.89000% | 0.03032% | 5.85968% |
28 | Loan | MSMCH | Morgan Stanley Bank, N.A. | 5000 South Hulen | 16,030,000 | 16,030,000 | 16,030,000 | 1.5% | 15,220,135 | 4.28500% | 0.04282% | 4.24218% | |
29 | Loan | 62, 63 | CREFI | Citi Real Estate Funding Inc. | 50 Racetrack Road | 16,000,000 | 16,000,000 | 16,000,000 | 1.5% | 16,000,000 | 4.49000% | 0.01282% | 4.47718% |
30 | Loan | 64, 65 | BANA | Bank of America, N.A. | Residence Inn - West Orange, NJ | 14,825,000 | 14,825,000 | 14,825,000 | 1.4% | 12,238,818 | 5.12000% | 0.01282% | 5.10718% |
31 | Loan | 66, 67 | SMF V | Starwood Mortgage Capital LLC | Arapaho & Gessner | 13,800,000 | 13,800,000 | 13,800,000 | 1.3% | 11,826,697 | 4.63000% | 0.05282% | 4.57718% |
31.01 | Property | Arapaho | 6,687,500 | 0.6% | |||||||||
31.02 | Property | Gessner | 7,112,500 | 0.7% | |||||||||
32 | Loan | 68, 69 | MSMCH | Morgan Stanley Bank, N.A. | Hampton Inn Burlington | 12,750,000 | 12,750,000 | 12,750,000 | 1.2% | 10,439,954 | 4.87000% | 0.01282% | 4.85718% |
33 | Loan | 70, 71 | CREFI | Citi Real Estate Funding Inc. | 530 Spring Retail & Parking | 10,500,000 | 10,500,000 | 10,500,000 | 1.0% | 9,328,210 | 5.16000% | 0.01282% | 5.14718% |
34 | Loan | 8, 72 | CREFI | Citi Real Estate Funding Inc. | Two Harbor Point Square | 10,000,000 | 10,000,000 | 10,000,000 | 0.9% | 9,108,535 | 4.21690% | 0.01782% | 4.19908% |
35 | Loan | MSMCH | Morgan Stanley Bank, N.A. | Miamisburg Office Portfolio | 10,000,000 | 9,958,925 | 9,958,925 | 0.9% | 4,194,146 | 4.66000% | 0.01282% | 4.64718% | |
36 | Loan | 73 | SMF V | Starwood Mortgage Capital LLC | Anderson Multifamily Portfolio | 8,700,000 | 8,700,000 | 8,700,000 | 0.8% | 7,526,225 | 4.99500% | 0.06282% | 4.93218% |
36.01 | Property | Cross Lakes Apartments | 6,486,113 | 0.6% | |||||||||
36.02 | Property | Giant Oaks Apartments | 2,213,888 | 0.2% | |||||||||
37 | Loan | 74 | BANA | Bank of America, N.A. | American Mini Storage Lake Forest | 8,100,000 | 8,100,000 | 8,100,000 | 0.8% | 8,100,000 | 4.07300% | 0.01282% | 4.06018% |
38 | Loan | 75 | MSMCH | Morgan Stanley Bank, N.A. | Gale Industrial | 7,400,000 | 7,400,000 | 7,400,000 | 0.7% | 7,400,000 | 4.74000% | 0.01282% | 4.72718% |
39 | Loan | SMF V | Starwood Mortgage Capital LLC | Villages on Madison | 6,860,000 | 6,860,000 | 6,860,000 | 0.6% | 6,038,380 | 4.75200% | 0.06282% | 4.68918% | |
40 | Loan | 76 | MSMCH | Morgan Stanley Bank, N.A. | Pearland Retail Center | 6,750,000 | 6,732,312 | 6,732,312 | 0.6% | 5,516,479 | 4.82400% | 0.01282% | 4.81118% |
41 | Loan | SMF V | Starwood Mortgage Capital LLC | Boulder Ridge Apartments | 6,450,000 | 6,450,000 | 6,450,000 | 0.6% | 5,695,291 | 4.89500% | 0.01282% | 4.88218% | |
42 | Loan | SMF V | Starwood Mortgage Capital LLC | Northtown Plaza | 6,383,000 | 6,383,000 | 6,383,000 | 0.6% | 5,851,113 | 4.60900% | 0.01282% | 4.59618% | |
43 | Loan | SMF V | Starwood Mortgage Capital LLC | Norwalk Village | 6,050,000 | 6,050,000 | 6,050,000 | 0.6% | 6,050,000 | 4.86300% | 0.01282% | 4.85018% | |
44 | Loan | 77, 78 | SMF V | Starwood Mortgage Capital LLC | The Clorox Sales Company Building | 5,750,000 | 5,750,000 | 5,750,000 | 0.5% | 5,245,689 | 4.31400% | 0.01282% | 4.30118% |
45 | Loan | SMF V | Starwood Mortgage Capital LLC | 358 Hall Avenue | 5,500,000 | 5,500,000 | 5,500,000 | 0.5% | 5,500,000 | 4.80500% | 0.01282% | 4.79218% | |
46 | Loan | 79 | CREFI | Citi Real Estate Funding Inc. | 452 West Broadway | 5,000,000 | 5,000,000 | 5,000,000 | 0.5% | 5,000,000 | 5.00000% | 0.01282% | 4.98718% |
47 | Loan | SMF V | Starwood Mortgage Capital LLC | Southfield PNC & McDonalds | 4,000,000 | 4,000,000 | 4,000,000 | 0.4% | 3,712,120 | 5.43000% | 0.01282% | 5.41718% | |
48 | Loan | 80, 81 | SMF V | Starwood Mortgage Capital LLC | Gateway Business Center | 3,500,000 | 3,500,000 | 3,500,000 | 0.3% | 2,957,830 | 5.04030% | 0.01282% | 5.02748% |
49 | Loan | 82, 83 | BANA | Bank of America, N.A. | 108-110 West Broughton Street | 3,325,000 | 3,325,000 | 3,325,000 | 0.3% | 3,325,000 | 4.40500% | 0.01282% | 4.39218% |
50 | Loan | BANA | Bank of America, N.A. | Central Dallas Multifamily Portfolio | 3,200,000 | 3,200,000 | 3,200,000 | 0.3% | 3,200,000 | 4.21000% | 0.01282% | 4.19718% | |
50.01 | Property | 2106 Bennett Apartments | 1,663,000 | 0.2% | |||||||||
50.02 | Property | The Tribeca Apartments | 1,537,000 | 0.1% | |||||||||
51 | Loan | 84 | SMF V | Starwood Mortgage Capital LLC | Sherman Plaza | 2,500,000 | 2,500,000 | 2,500,000 | 0.2% | 2,404,232 | 5.73800% | 0.01282% | 5.72518% |
52 | Loan | 85 | SMF V | Starwood Mortgage Capital LLC | Colonial Estates MHP | 2,000,000 | 2,000,000 | 2,000,000 | 0.2% | 1,387,489 | 5.35000% | 0.01282% | 5.33718% |
A-6
CGCMT 2018-B2 Annex A | |||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Monthly Debt Service ($) (2) | Annual Debt Service ($) | Pari Companion Loan Monthly Debt Service ($) | Pari Companion Loan Annual Debt Service ($) | Amortization Type | Interest Accrual Method |
1 | Loan | 8, 9, 10 | BANA | Bank of America, N.A. | Extra Space - TIAA Self Storage Portfolio | 402,102.00 | 4,825,224.00 | 474,863.31 | 5,698,359.68 | Interest Only | Actual/360 |
1.01 | Property | Extra Space Washington | |||||||||
1.02 | Property | Extra Space San Jose | |||||||||
1.03 | Property | Extra Space San Diego | |||||||||
1.04 | Property | Extra Space Panorama City | |||||||||
1.05 | Property | Extra Space Norwalk | |||||||||
1.06 | Property | Extra Space Miami East | |||||||||
1.07 | Property | Extra Space Miami West | |||||||||
1.08 | Property | Extra Space Palo Alto | |||||||||
1.09 | Property | Extra Space Covina | |||||||||
1.10 | Property | Extra Space Gaithersburg | |||||||||
1.11 | Property | Extra Space Philadelphia | |||||||||
1.12 | Property | Extra Space Westminster | |||||||||
1.13 | Property | Extra Space Newark | |||||||||
1.14 | Property | Extra Space Essex | |||||||||
1.15 | Property | Extra Space New Bedford | |||||||||
1.16 | Property | Extra Space Birmingham | |||||||||
1.17 | Property | Extra Space Haverhill | |||||||||
1.18 | Property | Extra Space Shrewsbury | |||||||||
1.19 | Property | Extra Space Dallas | |||||||||
1.20 | Property | Extra Space Enfield | |||||||||
1.21 | Property | Extra Space San Diego Miramar | |||||||||
1.22 | Property | Extra Space Shawnee | |||||||||
1.23 | Property | Extra Space Overland Park | |||||||||
1.24 | Property | Extra Space Tucson | |||||||||
2 | Loan | 11 | MSMCH | Morgan Stanley Bank, N.A. | Park Place East and Park Place West | 278,758.37 | 3,345,100.44 | Interest Only, Then Amortizing | Actual/360 | ||
2.01 | Property | Park Place East | |||||||||
2.02 | Property | Park Place West | |||||||||
3 | Loan | 8, 12, 13, 14, 15, 16 | CREFI | Citi Real Estate Funding Inc. and Barclays Bank PLC | The SoCal Portfolio | 265,059.54 | 3,180,714.48 | 950,503.49 | 11,406,041.88 | Interest Only, Then Amortizing | Actual/360 |
3.01 | Property | Aliso Viejo Commerce Center | |||||||||
3.02 | Property | Transpark Commerce | |||||||||
3.03 | Property | Wimbledon | |||||||||
3.04 | Property | Palmdale Place | |||||||||
3.05 | Property | Sierra Gateway | |||||||||
3.06 | Property | Fresno Industrial Center | |||||||||
3.07 | Property | Upland Freeway | |||||||||
3.08 | Property | Commerce Corporate Center | |||||||||
3.09 | Property | Moreno Valley | |||||||||
3.10 | Property | Airport One Office Park | |||||||||
3.11 | Property | Colton Courtyard | |||||||||
3.12 | Property | The Abbey Center | |||||||||
3.13 | Property | Upland Commerce Center | |||||||||
3.14 | Property | Diamond Bar | |||||||||
3.15 | Property | Atlantic Plaza | |||||||||
3.16 | Property | Ming Office Park | |||||||||
3.17 | Property | 10th Street Commerce Center | |||||||||
3.18 | Property | Cityview Plaza | |||||||||
3.19 | Property | Garden Grove Town Center | |||||||||
3.20 | Property | 30th Street Commerce Center | |||||||||
3.21 | Property | Mt. Vernon Commerce Center | |||||||||
3.22 | Property | Anaheim Stadium Industrial | |||||||||
3.23 | Property | 25th Street Commerce Center | |||||||||
3.24 | Property | Fresno Airport | |||||||||
4 | Loan | 17, 18 | SMF V | Starwood Mortgage Capital LLC | Westin Tysons Corner | 268,337.51 | 3,220,050.12 | Amortizing | Actual/360 | ||
5 | Loan | 8, 19 | MSMCH | Morgan Stanley Bank, N.A. | Extra Space Self Storage Portfolio | 149,565.51 | 1,794,786.12 | 536,178.24 | 6,434,138.88 | Interest Only | Actual/360 |
5.01 | Property | Henderson - Stephanie Place | |||||||||
5.02 | Property | Brookfield - Federal Road | |||||||||
5.03 | Property | Kingston - Sawkill Road | |||||||||
5.04 | Property | Lake Elsinore - Central Avenue | |||||||||
5.05 | Property | Doylestown - North Broad Street | |||||||||
5.06 | Property | Pennsauken - South Crescent Boulevard | |||||||||
5.07 | Property | New Paltz - South Putt Corners Road | |||||||||
5.08 | Property | Tyngsborough - Industrial Way | |||||||||
5.09 | Property | Hemet - South Sanderson | |||||||||
5.10 | Property | Bensalem - 1525 Bristol Pike | |||||||||
5.11 | Property | Eastpoint - Lakewood Avenue | |||||||||
5.12 | Property | Howell - Route 9 South | |||||||||
5.13 | Property | Lawrenceville - Hurricane Shoals Road | |||||||||
5.14 | Property | Lawnside - White Horse Pike | |||||||||
5.15 | Property | Phoenix - West Peoria | |||||||||
5.16 | Property | Mount Laurel - Ark Road | |||||||||
5.17 | Property | Burlington - Cadillac Road | |||||||||
5.18 | Property | Cherry Hill - Marlton Pike | |||||||||
5.19 | Property | Bensalem - Knights Road | |||||||||
5.20 | Property | Albuquerque - Ellison Road Northwest | |||||||||
5.21 | Property | Modesto - Crows Landing | |||||||||
5.22 | Property | Auburndale - US Highway 92 West | |||||||||
5.23 | Property | San Bernardino - West Club Center Drive | |||||||||
5.24 | Property | Memphis - Mount Moriah Terrace | |||||||||
5.25 | Property | Hesperia - Mariposa Road | |||||||||
5.26 | Property | Memphis - Covington Way | |||||||||
5.27 | Property | St. Louis - Halls Ferry Road | |||||||||
5.28 | Property | Killeen - Jasper Drive | |||||||||
5.29 | Property | Albuquerque - Airport Drive Northwest | |||||||||
5.30 | Property | Memphis - Gateway Drive | |||||||||
5.31 | Property | Victorville - Yates Road | |||||||||
5.32 | Property | Las Vegas - North Lamont Street | |||||||||
5.33 | Property | Columbus - East Main Street | |||||||||
5.34 | Property | Memphis - Raleigh-LaGrange | |||||||||
5.35 | Property | Memphis - 5675 Summer Avenue | |||||||||
5.36 | Property | Memphis - Madison Avenue |
A-7
CGCMT 2018-B2 Annex A | |||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Monthly Debt Service ($) (2) | Annual Debt Service ($) | Pari Companion Loan Monthly Debt Service ($) | Pari Companion Loan Annual Debt Service ($) | Amortization Type | Interest Accrual Method |
6 | Loan | 8, 20, 21, 22, 23, 24, 25 | CREFI | Citi Real Estate Funding Inc. | Red Building | 148,224.64 | 1,778,695.68 | 148,224.64 | 1,778,695.71 | Interest Only | Actual/360 |
7 | Loan | MSMCH | Morgan Stanley Bank, N.A. | Town Center at Levis Commons | 149,742.94 | 1,796,915.28 | Interest Only | Actual/360 | |||
8 | Loan | 26 | SMF V | Starwood Mortgage Capital LLC | Oxford Exchange | 190,535.46 | 2,286,425.52 | Interest Only, Then Amortizing | Actual/360 | ||
9 | Loan | 27, 28, 29, 30 | CREFI | Citi Real Estate Funding Inc. | 3rd & Pine Seattle Retail & Parking | 135,022.96 | 1,620,275.52 | Interest Only | Actual/360 | ||
10 | Loan | 8, 31, 32 | MSMCH | Morgan Stanley Bank, N.A. | Axcelis Corporate Center | 197,179.10 | 2,366,149.20 | 98,589.55 | 1,183,074.60 | Amortizing | Actual/360 |
11 | Loan | 8 | MSMCH | Morgan Stanley Bank, N.A. | One Newark Center | 157,420.77 | 1,889,049.24 | 170,112.81 | 2,041,353.72 | Interest Only, Then Amortizing | Actual/360 |
12 | Loan | 8, 33, 34, 35, 36 | CREFI | Citi Real Estate Funding Inc. | Braddock Metro Center | 153,255.91 | 1,839,070.92 | 225,797.04 | 2,709,564.48 | Interest Only, Then Amortizing | Actual/360 |
13 | Loan | 37, 38 | SMF V | Starwood Mortgage Capital LLC | 2301 Renaissance Boulevard | 114,180.79 | 1,370,169.44 | Interest Only | Actual/360 | ||
14 | Loan | 39 | SMF V | Starwood Mortgage Capital LLC | Ingram Festival Shopping Center | 140,058.34 | 1,680,700.08 | Amortizing | Actual/360 | ||
15 | Loan | 8, 40, 41, 42 | SMF V | Cantor Commercial Real Estate Lending, L.P. | Cross Point | 99,994.79 | 1,199,937.50 | 499,973.96 | 5,999,687.50 | Interest Only | Actual/360 |
16 | Loan | 43 | MSMCH | Morgan Stanley Bank, N.A. | Voice Road Plaza | 121,744.14 | 1,460,929.68 | Interest Only, Then Amortizing | Actual/360 | ||
17 | Loan | 44, 45, 46, 47 | CREFI | Citi Real Estate Funding Inc. | Wrigleyville Hotel Portfolio | 132,486.07 | 1,589,832.84 | Amortizing | Actual/360 | ||
17.01 | Property | Willows Hotel | |||||||||
17.02 | Property | Majestic Hotel | |||||||||
17.03 | Property | City Suites Hotel | |||||||||
18 | Loan | 48 | BANA | Bank of America, N.A. | Stor-All New Orleans Portfolio | 99,733.29 | 1,196,799.48 | Interest Only | Actual/360 | ||
18.01 | Property | Stor-All Tchoupitoulas | |||||||||
18.02 | Property | Stor-All Gentilly Woods | |||||||||
19 | Loan | 49, 50 | MSMCH | Morgan Stanley Bank, N.A. | Galleria Commons | 113,996.59 | 1,367,959.08 | Amortizing | Actual/360 | ||
20 | Loan | BANA | Bank of America, N.A. | Magellan Commerce Self Storage | 79,955.91 | 959,470.92 | Interest Only | Actual/360 | |||
21 | Loan | 8, 51, 52, 53, 54 | SMF V | Starwood Mortgage Capital LLC | Fort Knox Executive Park | 112,215.29 | 1,346,583.48 | 94,497.08 | 1,133,964.96 | Amortizing | Actual/360 |
22 | Loan | 55, 56 | CREFI | Citi Real Estate Funding Inc. | 8800 Queen Avenue South | 94,397.47 | 1,132,769.64 | Interest Only, Then Amortizing | Actual/360 | ||
23 | Loan | 57 | BANA | Bank of America, N.A. | La Habra Towne Center | 67,677.08 | 812,124.96 | Interest Only | Actual/360 | ||
24 | Loan | 58 | CREFI | Citi Real Estate Funding Inc. | Aventura Business Park | 70,414.58 | 844,974.96 | Interest Only | Actual/360 | ||
25 | Loan | 59 | CREFI | Citi Real Estate Funding Inc. | Fulton Market Portfolio | 72,361.25 | 868,335.00 | Interest Only | Actual/360 | ||
25.01 | Property | 185 North Morgan Retail | |||||||||
25.02 | Property | 820 West Lake Retail | |||||||||
25.03 | Property | 219 North Green Retail | |||||||||
26 | Loan | 8 | BANA | Bank of America, N.A. | Warwick Mall | 88,098.95 | 1,057,187.40 | 289,467.99 | 3,473,615.88 | Interest Only, Then Amortizing | Actual/360 |
27 | Loan | 60, 61 | CREFI | Citi Real Estate Funding Inc. | Courtyard Reno | 102,205.69 | 1,226,468.28 | Amortizing | Actual/360 | ||
28 | Loan | MSMCH | Morgan Stanley Bank, N.A. | 5000 South Hulen | 79,186.77 | 950,241.24 | Interest Only, Then Amortizing | Actual/360 | |||
29 | Loan | 62, 63 | CREFI | Citi Real Estate Funding Inc. | 50 Racetrack Road | 60,698.15 | 728,377.80 | Interest Only | Actual/360 | ||
30 | Loan | 64, 65 | BANA | Bank of America, N.A. | Residence Inn - West Orange, NJ | 80,674.59 | 968,095.08 | Amortizing | Actual/360 | ||
31 | Loan | 66, 67 | SMF V | Starwood Mortgage Capital LLC | Arapaho & Gessner | 70,992.55 | 851,910.60 | Interest Only, Then Amortizing | Actual/360 | ||
31.01 | Property | Arapaho | |||||||||
31.02 | Property | Gessner | |||||||||
32 | Loan | 68, 69 | MSMCH | Morgan Stanley Bank, N.A. | Hampton Inn Burlington | 67,435.36 | 809,224.32 | Amortizing | Actual/360 | ||
33 | Loan | 70, 71 | CREFI | Citi Real Estate Funding Inc. | 530 Spring Retail & Parking | 57,397.46 | 688,769.52 | Interest Only, Then Amortizing | Actual/360 | ||
34 | Loan | 8, 72 | CREFI | Citi Real Estate Funding Inc. | Two Harbor Point Square | 49,000.41 | 588,004.92 | 193,551.60 | 2,322,619.20 | Interest Only, Then Amortizing | Actual/360 |
35 | Loan | MSMCH | Morgan Stanley Bank, N.A. | Miamisburg Office Portfolio | 77,319.58 | 927,834.96 | Amortizing | Actual/360 | |||
36 | Loan | 73 | SMF V | Starwood Mortgage Capital LLC | Anderson Multifamily Portfolio | 46,676.90 | 560,122.80 | Interest Only, Then Amortizing | Actual/360 | ||
36.01 | Property | Cross Lakes Apartments | |||||||||
36.02 | Property | Giant Oaks Apartments | |||||||||
37 | Loan | 74 | BANA | Bank of America, N.A. | American Mini Storage Lake Forest | 27,874.59 | 334,495.08 | Interest Only | Actual/360 | ||
38 | Loan | 75 | MSMCH | Morgan Stanley Bank, N.A. | Gale Industrial | 29,635.97 | 355,631.64 | Interest Only | Actual/360 | ||
39 | Loan | SMF V | Starwood Mortgage Capital LLC | Villages on Madison | 35,793.28 | 429,519.36 | Interest Only, Then Amortizing | Actual/360 | |||
40 | Loan | 76 | MSMCH | Morgan Stanley Bank, N.A. | Pearland Retail Center | 35,512.90 | 426,154.80 | Amortizing | Actual/360 | ||
41 | Loan | SMF V | Starwood Mortgage Capital LLC | Boulder Ridge Apartments | 34,212.27 | 410,547.24 | Interest Only, Then Amortizing | Actual/360 | |||
42 | Loan | SMF V | Starwood Mortgage Capital LLC | Northtown Plaza | 32,756.43 | 393,077.16 | Interest Only, Then Amortizing | Actual/360 | |||
43 | Loan | SMF V | Starwood Mortgage Capital LLC | Norwalk Village | 24,858.15 | 298,297.77 | Interest Only | Actual/360 | |||
44 | Loan | 77, 78 | SMF V | Starwood Mortgage Capital LLC | The Clorox Sales Company Building | 28,502.40 | 342,028.80 | Interest Only, Then Amortizing | Actual/360 | ||
45 | Loan | SMF V | Starwood Mortgage Capital LLC | 358 Hall Avenue | 22,328.79 | 267,945.49 | Interest Only | Actual/360 | |||
46 | Loan | 79 | CREFI | Citi Real Estate Funding Inc. | 452 West Broadway | 21,122.69 | 253,472.28 | Interest Only | Actual/360 | ||
47 | Loan | SMF V | Starwood Mortgage Capital LLC | Southfield PNC & McDonalds | 22,536.20 | 270,434.40 | Interest Only, Then Amortizing | Actual/360 | |||
48 | Loan | 80, 81 | SMF V | Starwood Mortgage Capital LLC | Gateway Business Center | 18,875.05 | 226,500.60 | Interest Only, Then Amortizing | Actual/360 | ||
49 | Loan | 82, 83 | BANA | Bank of America, N.A. | 108-110 West Broughton Street | 12,375.04 | 148,500.48 | Interest Only | Actual/360 | ||
50 | Loan | BANA | Bank of America, N.A. | Central Dallas Multifamily Portfolio | 11,382.59 | 136,591.08 | Interest Only | Actual/360 | |||
50.01 | Property | 2106 Bennett Apartments | |||||||||
50.02 | Property | The Tribeca Apartments | |||||||||
51 | Loan | 84 | SMF V | Starwood Mortgage Capital LLC | Sherman Plaza | 14,570.27 | 174,843.24 | Interest Only, Then Amortizing | Actual/360 | ||
52 | Loan | 85 | SMF V | Starwood Mortgage Capital LLC | Colonial Estates MHP | 12,904.18 | 154,850.16 | Amortizing | Actual/360 |
A-8
CGCMT 2018-B2 Annex A | |||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Seasoning (Mos.) | Original Interest-Only Period (Mos.) | Remaining Interest-Only Period (Mos.) | Original Term To Maturity / ARD (Mos.) | Remaining Term To Maturity / ARD (Mos.) | Original Amortization Term (Mos.) | Remaining Amortization Term (Mos.) | Origination Date |
1 | Loan | 8, 9, 10 | BANA | Bank of America, N.A. | Extra Space - TIAA Self Storage Portfolio | 0 | 120 | 120 | 120 | 120 | 0 | 0 | 2/2/2018 |
1.01 | Property | Extra Space Washington | |||||||||||
1.02 | Property | Extra Space San Jose | |||||||||||
1.03 | Property | Extra Space San Diego | |||||||||||
1.04 | Property | Extra Space Panorama City | |||||||||||
1.05 | Property | Extra Space Norwalk | |||||||||||
1.06 | Property | Extra Space Miami East | |||||||||||
1.07 | Property | Extra Space Miami West | |||||||||||
1.08 | Property | Extra Space Palo Alto | |||||||||||
1.09 | Property | Extra Space Covina | |||||||||||
1.10 | Property | Extra Space Gaithersburg | |||||||||||
1.11 | Property | Extra Space Philadelphia | |||||||||||
1.12 | Property | Extra Space Westminster | |||||||||||
1.13 | Property | Extra Space Newark | |||||||||||
1.14 | Property | Extra Space Essex | |||||||||||
1.15 | Property | Extra Space New Bedford | |||||||||||
1.16 | Property | Extra Space Birmingham | |||||||||||
1.17 | Property | Extra Space Haverhill | |||||||||||
1.18 | Property | Extra Space Shrewsbury | |||||||||||
1.19 | Property | Extra Space Dallas | |||||||||||
1.20 | Property | Extra Space Enfield | |||||||||||
1.21 | Property | Extra Space San Diego Miramar | |||||||||||
1.22 | Property | Extra Space Shawnee | |||||||||||
1.23 | Property | Extra Space Overland Park | |||||||||||
1.24 | Property | Extra Space Tucson | |||||||||||
2 | Loan | 11 | MSMCH | Morgan Stanley Bank, N.A. | Park Place East and Park Place West | 1 | 36 | 35 | 120 | 119 | 360 | 360 | 1/12/2018 |
2.01 | Property | Park Place East | |||||||||||
2.02 | Property | Park Place West | |||||||||||
3 | Loan | 8, 12, 13, 14, 15, 16 | CREFI | Citi Real Estate Funding Inc. and Barclays Bank PLC | The SoCal Portfolio | 1 | 60 | 59 | 120 | 119 | 360 | 360 | 2/6/2018 |
3.01 | Property | Aliso Viejo Commerce Center | |||||||||||
3.02 | Property | Transpark Commerce | |||||||||||
3.03 | Property | Wimbledon | |||||||||||
3.04 | Property | Palmdale Place | |||||||||||
3.05 | Property | Sierra Gateway | |||||||||||
3.06 | Property | Fresno Industrial Center | |||||||||||
3.07 | Property | Upland Freeway | |||||||||||
3.08 | Property | Commerce Corporate Center | |||||||||||
3.09 | Property | Moreno Valley | |||||||||||
3.10 | Property | Airport One Office Park | |||||||||||
3.11 | Property | Colton Courtyard | |||||||||||
3.12 | Property | The Abbey Center | |||||||||||
3.13 | Property | Upland Commerce Center | |||||||||||
3.14 | Property | Diamond Bar | |||||||||||
3.15 | Property | Atlantic Plaza | |||||||||||
3.16 | Property | Ming Office Park | |||||||||||
3.17 | Property | 10th Street Commerce Center | |||||||||||
3.18 | Property | Cityview Plaza | |||||||||||
3.19 | Property | Garden Grove Town Center | |||||||||||
3.20 | Property | 30th Street Commerce Center | |||||||||||
3.21 | Property | Mt. Vernon Commerce Center | |||||||||||
3.22 | Property | Anaheim Stadium Industrial | |||||||||||
3.23 | Property | 25th Street Commerce Center | |||||||||||
3.24 | Property | Fresno Airport | |||||||||||
4 | Loan | 17, 18 | SMF V | Starwood Mortgage Capital LLC | Westin Tysons Corner | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 2/7/2018 |
5 | Loan | 8, 19 | MSMCH | Morgan Stanley Bank, N.A. | Extra Space Self Storage Portfolio | 3 | 120 | 117 | 120 | 117 | 0 | 0 | 11/30/2017 |
5.01 | Property | Henderson - Stephanie Place | |||||||||||
5.02 | Property | Brookfield - Federal Road | |||||||||||
5.03 | Property | Kingston - Sawkill Road | |||||||||||
5.04 | Property | Lake Elsinore - Central Avenue | |||||||||||
5.05 | Property | Doylestown - North Broad Street | |||||||||||
5.06 | Property | Pennsauken - South Crescent Boulevard | |||||||||||
5.07 | Property | New Paltz - South Putt Corners Road | |||||||||||
5.08 | Property | Tyngsborough - Industrial Way | |||||||||||
5.09 | Property | Hemet - South Sanderson | |||||||||||
5.10 | Property | Bensalem - 1525 Bristol Pike | |||||||||||
5.11 | Property | Eastpoint - Lakewood Avenue | |||||||||||
5.12 | Property | Howell - Route 9 South | |||||||||||
5.13 | Property | Lawrenceville - Hurricane Shoals Road | |||||||||||
5.14 | Property | Lawnside - White Horse Pike | |||||||||||
5.15 | Property | Phoenix - West Peoria | |||||||||||
5.16 | Property | Mount Laurel - Ark Road | |||||||||||
5.17 | Property | Burlington - Cadillac Road | |||||||||||
5.18 | Property | Cherry Hill - Marlton Pike | |||||||||||
5.19 | Property | Bensalem - Knights Road | |||||||||||
5.20 | Property | Albuquerque - Ellison Road Northwest | |||||||||||
5.21 | Property | Modesto - Crows Landing | |||||||||||
5.22 | Property | Auburndale - US Highway 92 West | |||||||||||
5.23 | Property | San Bernardino - West Club Center Drive | |||||||||||
5.24 | Property | Memphis - Mount Moriah Terrace | |||||||||||
5.25 | Property | Hesperia - Mariposa Road | |||||||||||
5.26 | Property | Memphis - Covington Way | |||||||||||
5.27 | Property | St. Louis - Halls Ferry Road | |||||||||||
5.28 | Property | Killeen - Jasper Drive | |||||||||||
5.29 | Property | Albuquerque - Airport Drive Northwest | |||||||||||
5.30 | Property | Memphis - Gateway Drive | |||||||||||
5.31 | Property | Victorville - Yates Road | |||||||||||
5.32 | Property | Las Vegas - North Lamont Street | |||||||||||
5.33 | Property | Columbus - East Main Street | |||||||||||
5.34 | Property | Memphis - Raleigh-LaGrange | |||||||||||
5.35 | Property | Memphis - 5675 Summer Avenue | |||||||||||
5.36 | Property | Memphis - Madison Avenue |
A-9
CGCMT 2018-B2 Annex A | |||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Seasoning (Mos.) | Original Interest-Only Period (Mos.) | Remaining Interest-Only Period (Mos.) | Original Term To Maturity / ARD (Mos.) | Remaining Term To Maturity / ARD (Mos.) | Original Amortization Term (Mos.) | Remaining Amortization Term (Mos.) | Origination Date |
6 | Loan | 8, 20, 21, 22, 23, 24, 25 | CREFI | Citi Real Estate Funding Inc. | Red Building | 2 | 120 | 118 | 120 | 118 | 0 | 0 | 12/18/2017 |
7 | Loan | MSMCH | Morgan Stanley Bank, N.A. | Town Center at Levis Commons | 0 | 60 | 60 | 60 | 60 | 0 | 0 | 2/15/2018 | |
8 | Loan | 26 | SMF V | Starwood Mortgage Capital LLC | Oxford Exchange | 2 | 12 | 10 | 120 | 118 | 360 | 360 | 12/28/2017 |
9 | Loan | 27, 28, 29, 30 | CREFI | Citi Real Estate Funding Inc. | 3rd & Pine Seattle Retail & Parking | 0 | 120 | 120 | 120 | 120 | 0 | 0 | 2/5/2018 |
10 | Loan | 8, 31, 32 | MSMCH | Morgan Stanley Bank, N.A. | Axcelis Corporate Center | 1 | 0 | 0 | 120 | 119 | 300 | 299 | 1/12/2018 |
11 | Loan | 8 | MSMCH | Morgan Stanley Bank, N.A. | One Newark Center | 3 | 36 | 33 | 120 | 117 | 360 | 360 | 11/30/2017 |
12 | Loan | 8, 33, 34, 35, 36 | CREFI | Citi Real Estate Funding Inc. | Braddock Metro Center | 1 | 60 | 59 | 120 | 119 | 360 | 360 | 1/19/2018 |
13 | Loan | 37, 38 | SMF V | Starwood Mortgage Capital LLC | 2301 Renaissance Boulevard | 2 | 120 | 118 | 120 | 118 | 0 | 0 | 12/15/2017 |
14 | Loan | 39 | SMF V | Starwood Mortgage Capital LLC | Ingram Festival Shopping Center | 2 | 0 | 0 | 120 | 118 | 360 | 358 | 12/8/2017 |
15 | Loan | 8, 40, 41, 42 | SMF V | Cantor Commercial Real Estate Lending, L.P. | Cross Point | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 1/16/2018 |
16 | Loan | 43 | MSMCH | Morgan Stanley Bank, N.A. | Voice Road Plaza | 2 | 60 | 58 | 120 | 118 | 360 | 360 | 12/11/2017 |
17 | Loan | 44, 45, 46, 47 | CREFI | Citi Real Estate Funding Inc. | Wrigleyville Hotel Portfolio | 2 | 0 | 0 | 120 | 118 | 360 | 358 | 12/12/2017 |
17.01 | Property | Willows Hotel | |||||||||||
17.02 | Property | Majestic Hotel | |||||||||||
17.03 | Property | City Suites Hotel | |||||||||||
18 | Loan | 48 | BANA | Bank of America, N.A. | Stor-All New Orleans Portfolio | 0 | 120 | 120 | 120 | 120 | 0 | 0 | 2/15/2018 |
18.01 | Property | Stor-All Tchoupitoulas | |||||||||||
18.02 | Property | Stor-All Gentilly Woods | |||||||||||
19 | Loan | 49, 50 | MSMCH | Morgan Stanley Bank, N.A. | Galleria Commons | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 1/30/2018 |
20 | Loan | BANA | Bank of America, N.A. | Magellan Commerce Self Storage | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 1/12/2018 | |
21 | Loan | 8, 51, 52, 53, 54 | SMF V | Starwood Mortgage Capital LLC | Fort Knox Executive Park | 0 | 0 | 0 | 120 | 120 | 300 | 300 | 2/12/2018 |
22 | Loan | 55, 56 | CREFI | Citi Real Estate Funding Inc. | 8800 Queen Avenue South | 1 | 36 | 35 | 120 | 119 | 360 | 360 | 1/24/2018 |
23 | Loan | 57 | BANA | Bank of America, N.A. | La Habra Towne Center | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 1/19/2018 |
24 | Loan | 58 | CREFI | Citi Real Estate Funding Inc. | Aventura Business Park | 0 | 120 | 120 | 120 | 120 | 0 | 0 | 2/9/2018 |
25 | Loan | 59 | CREFI | Citi Real Estate Funding Inc. | Fulton Market Portfolio | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 2/1/2018 |
25.01 | Property | 185 North Morgan Retail | |||||||||||
25.02 | Property | 820 West Lake Retail | |||||||||||
25.03 | Property | 219 North Green Retail | |||||||||||
26 | Loan | 8 | BANA | Bank of America, N.A. | Warwick Mall | 5 | 60 | 55 | 120 | 115 | 360 | 360 | 9/14/2017 |
27 | Loan | 60, 61 | CREFI | Citi Real Estate Funding Inc. | Courtyard Reno | 1 | 0 | 0 | 60 | 59 | 360 | 359 | 2/5/2018 |
28 | Loan | MSMCH | Morgan Stanley Bank, N.A. | 5000 South Hulen | 2 | 24 | 22 | 60 | 58 | 360 | 360 | 12/28/2017 | |
29 | Loan | 62, 63 | CREFI | Citi Real Estate Funding Inc. | 50 Racetrack Road | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 1/19/2018 |
30 | Loan | 64, 65 | BANA | Bank of America, N.A. | Residence Inn - West Orange, NJ | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 2/6/2018 |
31 | Loan | 66, 67 | SMF V | Starwood Mortgage Capital LLC | Arapaho & Gessner | 2 | 24 | 22 | 120 | 118 | 360 | 360 | 12/15/2017 |
31.01 | Property | Arapaho | |||||||||||
31.02 | Property | Gessner | |||||||||||
32 | Loan | 68, 69 | MSMCH | Morgan Stanley Bank, N.A. | Hampton Inn Burlington | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 2/2/2018 |
33 | Loan | 70, 71 | CREFI | Citi Real Estate Funding Inc. | 530 Spring Retail & Parking | 0 | 36 | 36 | 120 | 120 | 360 | 360 | 2/8/2018 |
34 | Loan | 8, 72 | CREFI | Citi Real Estate Funding Inc. | Two Harbor Point Square | 3 | 60 | 57 | 120 | 117 | 360 | 360 | 11/17/2017 |
35 | Loan | MSMCH | Morgan Stanley Bank, N.A. | Miamisburg Office Portfolio | 1 | 0 | 0 | 120 | 119 | 180 | 179 | 1/22/2018 | |
36 | Loan | 73 | SMF V | Starwood Mortgage Capital LLC | Anderson Multifamily Portfolio | 1 | 24 | 23 | 120 | 119 | 360 | 360 | 1/22/2018 |
36.01 | Property | Cross Lakes Apartments | |||||||||||
36.02 | Property | Giant Oaks Apartments | |||||||||||
37 | Loan | 74 | BANA | Bank of America, N.A. | American Mini Storage Lake Forest | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 1/31/2018 |
38 | Loan | 75 | MSMCH | Morgan Stanley Bank, N.A. | Gale Industrial | 0 | 120 | 120 | 120 | 120 | 0 | 0 | 2/12/2018 |
39 | Loan | SMF V | Starwood Mortgage Capital LLC | Villages on Madison | 2 | 36 | 34 | 120 | 118 | 360 | 360 | 12/21/2017 | |
40 | Loan | 76 | MSMCH | Morgan Stanley Bank, N.A. | Pearland Retail Center | 2 | 0 | 0 | 120 | 118 | 360 | 358 | 12/22/2017 |
41 | Loan | SMF V | Starwood Mortgage Capital LLC | Boulder Ridge Apartments | 1 | 36 | 35 | 120 | 119 | 360 | 360 | 1/25/2018 | |
42 | Loan | SMF V | Starwood Mortgage Capital LLC | Northtown Plaza | 3 | 60 | 57 | 120 | 117 | 360 | 360 | 12/5/2017 | |
43 | Loan | SMF V | Starwood Mortgage Capital LLC | Norwalk Village | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 1/19/2018 | |
44 | Loan | 77, 78 | SMF V | Starwood Mortgage Capital LLC | The Clorox Sales Company Building | 2 | 60 | 58 | 120 | 118 | 360 | 360 | 12/8/2017 |
45 | Loan | SMF V | Starwood Mortgage Capital LLC | 358 Hall Avenue | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 1/12/2018 | |
46 | Loan | 79 | CREFI | Citi Real Estate Funding Inc. | 452 West Broadway | 0 | 120 | 120 | 120 | 120 | 0 | 0 | 2/9/2018 |
47 | Loan | SMF V | Starwood Mortgage Capital LLC | Southfield PNC & McDonalds | 1 | 60 | 59 | 120 | 119 | 360 | 360 | 2/2/2018 | |
48 | Loan | 80, 81 | SMF V | Starwood Mortgage Capital LLC | Gateway Business Center | 1 | 12 | 11 | 120 | 119 | 360 | 360 | 1/16/2018 |
49 | Loan | 82, 83 | BANA | Bank of America, N.A. | 108-110 West Broughton Street | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 1/22/2018 |
50 | Loan | BANA | Bank of America, N.A. | Central Dallas Multifamily Portfolio | 2 | 120 | 118 | 120 | 118 | 0 | 0 | 12/29/2017 | |
50.01 | Property | 2106 Bennett Apartments | |||||||||||
50.02 | Property | The Tribeca Apartments | |||||||||||
51 | Loan | 84 | SMF V | Starwood Mortgage Capital LLC | Sherman Plaza | 1 | 24 | 23 | 60 | 59 | 360 | 360 | 2/6/2018 |
52 | Loan | 85 | SMF V | Starwood Mortgage Capital LLC | Colonial Estates MHP | 0 | 0 | 0 | 120 | 120 | 264 | 264 | 2/12/2018 |
A-10
CGCMT 2018-B2 Annex A | ||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Due Date | First Due Date | Last IO Due Date | First P&I Due Date | Maturity Date / ARD | ARD (Yes / No) | Final Maturity Date | Grace Period- Late Fee | Grace Period- Default |
1 | Loan | 8, 9, 10 | BANA | Bank of America, N.A. | Extra Space - TIAA Self Storage Portfolio | 1 | 4/1/2018 | 3/1/2028 | 3/1/2028 | No | 0 | 4 | ||
1.01 | Property | Extra Space Washington | ||||||||||||
1.02 | Property | Extra Space San Jose | ||||||||||||
1.03 | Property | Extra Space San Diego | ||||||||||||
1.04 | Property | Extra Space Panorama City | ||||||||||||
1.05 | Property | Extra Space Norwalk | ||||||||||||
1.06 | Property | Extra Space Miami East | ||||||||||||
1.07 | Property | Extra Space Miami West | ||||||||||||
1.08 | Property | Extra Space Palo Alto | ||||||||||||
1.09 | Property | Extra Space Covina | ||||||||||||
1.10 | Property | Extra Space Gaithersburg | ||||||||||||
1.11 | Property | Extra Space Philadelphia | ||||||||||||
1.12 | Property | Extra Space Westminster | ||||||||||||
1.13 | Property | Extra Space Newark | ||||||||||||
1.14 | Property | Extra Space Essex | ||||||||||||
1.15 | Property | Extra Space New Bedford | ||||||||||||
1.16 | Property | Extra Space Birmingham | ||||||||||||
1.17 | Property | Extra Space Haverhill | ||||||||||||
1.18 | Property | Extra Space Shrewsbury | ||||||||||||
1.19 | Property | Extra Space Dallas | ||||||||||||
1.20 | Property | Extra Space Enfield | ||||||||||||
1.21 | Property | Extra Space San Diego Miramar | ||||||||||||
1.22 | Property | Extra Space Shawnee | ||||||||||||
1.23 | Property | Extra Space Overland Park | ||||||||||||
1.24 | Property | Extra Space Tucson | ||||||||||||
2 | Loan | 11 | MSMCH | Morgan Stanley Bank, N.A. | Park Place East and Park Place West | 1 | 3/1/2018 | 2/1/2021 | 3/1/2021 | 2/1/2028 | No | 0 | 5 | |
2.01 | Property | Park Place East | ||||||||||||
2.02 | Property | Park Place West | ||||||||||||
3 | Loan | 8, 12, 13, 14, 15, 16 | CREFI | Citi Real Estate Funding Inc. and Barclays Bank PLC | The SoCal Portfolio | 6 | 3/6/2018 | 2/6/2023 | 3/6/2023 | 2/6/2028 | No | 0 | 0 | |
3.01 | Property | Aliso Viejo Commerce Center | ||||||||||||
3.02 | Property | Transpark Commerce | ||||||||||||
3.03 | Property | Wimbledon | ||||||||||||
3.04 | Property | Palmdale Place | ||||||||||||
3.05 | Property | Sierra Gateway | ||||||||||||
3.06 | Property | Fresno Industrial Center | ||||||||||||
3.07 | Property | Upland Freeway | ||||||||||||
3.08 | Property | Commerce Corporate Center | ||||||||||||
3.09 | Property | Moreno Valley | ||||||||||||
3.10 | Property | Airport One Office Park | ||||||||||||
3.11 | Property | Colton Courtyard | ||||||||||||
3.12 | Property | The Abbey Center | ||||||||||||
3.13 | Property | Upland Commerce Center | ||||||||||||
3.14 | Property | Diamond Bar | ||||||||||||
3.15 | Property | Atlantic Plaza | ||||||||||||
3.16 | Property | Ming Office Park | ||||||||||||
3.17 | Property | 10th Street Commerce Center | ||||||||||||
3.18 | Property | Cityview Plaza | ||||||||||||
3.19 | Property | Garden Grove Town Center | ||||||||||||
3.20 | Property | 30th Street Commerce Center | ||||||||||||
3.21 | Property | Mt. Vernon Commerce Center | ||||||||||||
3.22 | Property | Anaheim Stadium Industrial | ||||||||||||
3.23 | Property | 25th Street Commerce Center | ||||||||||||
3.24 | Property | Fresno Airport | ||||||||||||
4 | Loan | 17, 18 | SMF V | Starwood Mortgage Capital LLC | Westin Tysons Corner | 6 | 4/6/2018 | 4/6/2018 | 3/6/2028 | No | 0 | 0 | ||
5 | Loan | 8, 19 | MSMCH | Morgan Stanley Bank, N.A. | Extra Space Self Storage Portfolio | 1 | 1/1/2018 | 12/1/2027 | 12/1/2027 | No | 0 | 5 | ||
5.01 | Property | Henderson - Stephanie Place | ||||||||||||
5.02 | Property | Brookfield - Federal Road | ||||||||||||
5.03 | Property | Kingston - Sawkill Road | ||||||||||||
5.04 | Property | Lake Elsinore - Central Avenue | ||||||||||||
5.05 | Property | Doylestown - North Broad Street | ||||||||||||
5.06 | Property | Pennsauken - South Crescent Boulevard | ||||||||||||
5.07 | Property | New Paltz - South Putt Corners Road | ||||||||||||
5.08 | Property | Tyngsborough - Industrial Way | ||||||||||||
5.09 | Property | Hemet - South Sanderson | ||||||||||||
5.10 | Property | Bensalem - 1525 Bristol Pike | ||||||||||||
5.11 | Property | Eastpoint - Lakewood Avenue | ||||||||||||
5.12 | Property | Howell - Route 9 South | ||||||||||||
5.13 | Property | Lawrenceville - Hurricane Shoals Road | ||||||||||||
5.14 | Property | Lawnside - White Horse Pike | ||||||||||||
5.15 | Property | Phoenix - West Peoria | ||||||||||||
5.16 | Property | Mount Laurel - Ark Road | ||||||||||||
5.17 | Property | Burlington - Cadillac Road | ||||||||||||
5.18 | Property | Cherry Hill - Marlton Pike | ||||||||||||
5.19 | Property | Bensalem - Knights Road | ||||||||||||
5.20 | Property | Albuquerque - Ellison Road Northwest | ||||||||||||
5.21 | Property | Modesto - Crows Landing | ||||||||||||
5.22 | Property | Auburndale - US Highway 92 West | ||||||||||||
5.23 | Property | San Bernardino - West Club Center Drive | ||||||||||||
5.24 | Property | Memphis - Mount Moriah Terrace | ||||||||||||
5.25 | Property | Hesperia - Mariposa Road | ||||||||||||
5.26 | Property | Memphis - Covington Way | ||||||||||||
5.27 | Property | St. Louis - Halls Ferry Road | ||||||||||||
5.28 | Property | Killeen - Jasper Drive | ||||||||||||
5.29 | Property | Albuquerque - Airport Drive Northwest | ||||||||||||
5.30 | Property | Memphis - Gateway Drive | ||||||||||||
5.31 | Property | Victorville - Yates Road | ||||||||||||
5.32 | Property | Las Vegas - North Lamont Street | ||||||||||||
5.33 | Property | Columbus - East Main Street | ||||||||||||
5.34 | Property | Memphis - Raleigh-LaGrange | ||||||||||||
5.35 | Property | Memphis - 5675 Summer Avenue | ||||||||||||
5.36 | Property | Memphis - Madison Avenue |
A-11
CGCMT 2018-B2 Annex A | ||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Due Date | First Due Date | Last IO Due Date | First P&I Due Date | Maturity Date / ARD | ARD (Yes / No) | Final Maturity Date | Grace Period- Late Fee | Grace Period- Default |
6 | Loan | 8, 20, 21, 22, 23, 24, 25 | CREFI | Citi Real Estate Funding Inc. | Red Building | 6 | 2/6/2018 | 1/6/2028 | 1/6/2028 | No | 0 | 0 | ||
7 | Loan | MSMCH | Morgan Stanley Bank, N.A. | Town Center at Levis Commons | 1 | 4/1/2018 | 3/1/2023 | 3/1/2023 | No | 0 | 5 | |||
8 | Loan | 26 | SMF V | Starwood Mortgage Capital LLC | Oxford Exchange | 6 | 2/6/2018 | 1/6/2019 | 2/6/2019 | 1/6/2028 | No | 0 | 0 | |
9 | Loan | 27, 28, 29, 30 | CREFI | Citi Real Estate Funding Inc. | 3rd & Pine Seattle Retail & Parking | 1 | 4/1/2018 | 3/1/2028 | 3/1/2028 | No | 0 | 0 | ||
10 | Loan | 8, 31, 32 | MSMCH | Morgan Stanley Bank, N.A. | Axcelis Corporate Center | 1 | 3/1/2018 | 3/1/2018 | 2/1/2028 | No | 0 | 5 | ||
11 | Loan | 8 | MSMCH | Morgan Stanley Bank, N.A. | One Newark Center | 1 | 1/1/2018 | 12/1/2020 | 1/1/2021 | 12/1/2027 | No | 0 | 5 | |
12 | Loan | 8, 33, 34, 35, 36 | CREFI | Citi Real Estate Funding Inc. | Braddock Metro Center | 6 | 3/6/2018 | 2/6/2023 | 3/6/2023 | 2/6/2028 | No | 0 | 0 | |
13 | Loan | 37, 38 | SMF V | Starwood Mortgage Capital LLC | 2301 Renaissance Boulevard | 6 | 2/6/2018 | 1/6/2028 | 1/6/2028 | No | 0 | 0 | ||
14 | Loan | 39 | SMF V | Starwood Mortgage Capital LLC | Ingram Festival Shopping Center | 6 | 2/6/2018 | 2/6/2018 | 1/6/2028 | No | 0 | 0 | ||
15 | Loan | 8, 40, 41, 42 | SMF V | Cantor Commercial Real Estate Lending, L.P. | Cross Point | 4 | 3/4/2018 | 2/4/2028 | 2/6/2028 | No | 2 | 2 | ||
16 | Loan | 43 | MSMCH | Morgan Stanley Bank, N.A. | Voice Road Plaza | 1 | 2/1/2018 | 1/1/2023 | 2/1/2023 | 1/1/2028 | No | 5 | 5 | |
17 | Loan | 44, 45, 46, 47 | CREFI | Citi Real Estate Funding Inc. | Wrigleyville Hotel Portfolio | 6 | 2/6/2018 | 2/6/2018 | 1/6/2028 | No | 0 | 0 | ||
17.01 | Property | Willows Hotel | ||||||||||||
17.02 | Property | Majestic Hotel | ||||||||||||
17.03 | Property | City Suites Hotel | ||||||||||||
18 | Loan | 48 | BANA | Bank of America, N.A. | Stor-All New Orleans Portfolio | 1 | 4/1/2018 | 3/1/2028 | 3/1/2028 | No | 0 | 5 | ||
18.01 | Property | Stor-All Tchoupitoulas | ||||||||||||
18.02 | Property | Stor-All Gentilly Woods | ||||||||||||
19 | Loan | 49, 50 | MSMCH | Morgan Stanley Bank, N.A. | Galleria Commons | 1 | 3/1/2018 | 3/1/2018 | 2/1/2028 | No | 5 | 5 | ||
20 | Loan | BANA | Bank of America, N.A. | Magellan Commerce Self Storage | 1 | 3/1/2018 | 2/1/2028 | 2/1/2028 | No | 4 | 0 | |||
21 | Loan | 8, 51, 52, 53, 54 | SMF V | Starwood Mortgage Capital LLC | Fort Knox Executive Park | 6 | 4/6/2018 | 4/6/2018 | 3/6/2028 | No | 0 | 0 | ||
22 | Loan | 55, 56 | CREFI | Citi Real Estate Funding Inc. | 8800 Queen Avenue South | 6 | 3/6/2018 | 2/6/2021 | 3/6/2021 | 2/6/2028 | No | 0 | 0 | |
23 | Loan | 57 | BANA | Bank of America, N.A. | La Habra Towne Center | 1 | 3/1/2018 | 2/1/2028 | 2/1/2028 | No | 5 | 4 | ||
24 | Loan | 58 | CREFI | Citi Real Estate Funding Inc. | Aventura Business Park | 6 | 4/6/2018 | 3/6/2028 | 3/6/2028 | No | 0 | 0 | ||
25 | Loan | 59 | CREFI | Citi Real Estate Funding Inc. | Fulton Market Portfolio | 6 | 3/6/2018 | 2/6/2028 | 2/6/2028 | No | 0 | 0 | ||
25.01 | Property | 185 North Morgan Retail | ||||||||||||
25.02 | Property | 820 West Lake Retail | ||||||||||||
25.03 | Property | 219 North Green Retail | ||||||||||||
26 | Loan | 8 | BANA | Bank of America, N.A. | Warwick Mall | 1 | 11/1/2017 | 10/1/2022 | 11/1/2022 | 10/1/2027 | No | 0 | 4 | |
27 | Loan | 60, 61 | CREFI | Citi Real Estate Funding Inc. | Courtyard Reno | 6 | 3/6/2018 | 3/6/2018 | 2/6/2023 | No | 0 | 0 | ||
28 | Loan | MSMCH | Morgan Stanley Bank, N.A. | 5000 South Hulen | 1 | 2/1/2018 | 1/1/2020 | 2/1/2020 | 1/1/2023 | No | 0 | 5 | ||
29 | Loan | 62, 63 | CREFI | Citi Real Estate Funding Inc. | 50 Racetrack Road | 6 | 3/6/2018 | 2/6/2028 | 2/6/2028 | No | 0 | 0 | ||
30 | Loan | 64, 65 | BANA | Bank of America, N.A. | Residence Inn - West Orange, NJ | 1 | 4/1/2018 | 4/1/2018 | 3/1/2028 | No | 5 | 4 | ||
31 | Loan | 66, 67 | SMF V | Starwood Mortgage Capital LLC | Arapaho & Gessner | 6 | 2/6/2018 | 1/6/2020 | 2/6/2020 | 1/6/2028 | No | 0 | 0 | |
31.01 | Property | Arapaho | ||||||||||||
31.02 | Property | Gessner | ||||||||||||
32 | Loan | 68, 69 | MSMCH | Morgan Stanley Bank, N.A. | Hampton Inn Burlington | 1 | 4/1/2018 | 4/1/2018 | 3/1/2028 | No | 0 | 5 | ||
33 | Loan | 70, 71 | CREFI | Citi Real Estate Funding Inc. | 530 Spring Retail & Parking | 6 | 4/6/2018 | 3/6/2021 | 4/6/2021 | 3/6/2028 | No | 0 | 0 | |
34 | Loan | 8, 72 | CREFI | Citi Real Estate Funding Inc. | Two Harbor Point Square | 6 | 1/6/2018 | 12/6/2022 | 1/6/2023 | 12/6/2027 | No | 0 | 0 | |
35 | Loan | MSMCH | Morgan Stanley Bank, N.A. | Miamisburg Office Portfolio | 1 | 3/1/2018 | 3/1/2018 | 2/1/2028 | No | 5 | 5 | |||
36 | Loan | 73 | SMF V | Starwood Mortgage Capital LLC | Anderson Multifamily Portfolio | 6 | 3/6/2018 | 2/6/2020 | 3/6/2020 | 2/6/2028 | No | 0 | 0 | |
36.01 | Property | Cross Lakes Apartments | ||||||||||||
36.02 | Property | Giant Oaks Apartments | ||||||||||||
37 | Loan | 74 | BANA | Bank of America, N.A. | American Mini Storage Lake Forest | 1 | 3/1/2018 | 2/1/2028 | 2/1/2028 | No | 5 | 4 | ||
38 | Loan | 75 | MSMCH | Morgan Stanley Bank, N.A. | Gale Industrial | 1 | 4/1/2018 | 3/1/2028 | 3/1/2028 | No | 5 | 5 | ||
39 | Loan | SMF V | Starwood Mortgage Capital LLC | Villages on Madison | 6 | 2/6/2018 | 1/6/2021 | 2/6/2021 | 1/6/2028 | No | 0 | 0 | ||
40 | Loan | 76 | MSMCH | Morgan Stanley Bank, N.A. | Pearland Retail Center | 1 | 2/1/2018 | 2/1/2018 | 1/1/2028 | No | 5 | 5 | ||
41 | Loan | SMF V | Starwood Mortgage Capital LLC | Boulder Ridge Apartments | 6 | 3/6/2018 | 2/6/2021 | 3/6/2021 | 2/6/2028 | No | 0 | 0 | ||
42 | Loan | SMF V | Starwood Mortgage Capital LLC | Northtown Plaza | 6 | 1/6/2018 | 12/6/2022 | 1/6/2023 | 12/6/2027 | No | 0 | 0 | ||
43 | Loan | SMF V | Starwood Mortgage Capital LLC | Norwalk Village | 6 | 3/6/2018 | 2/6/2028 | 2/6/2028 | No | 0 | 0 | |||
44 | Loan | 77, 78 | SMF V | Starwood Mortgage Capital LLC | The Clorox Sales Company Building | 6 | 2/6/2018 | 1/6/2023 | 2/6/2023 | 1/6/2028 | No | 0 | 0 | |
45 | Loan | SMF V | Starwood Mortgage Capital LLC | 358 Hall Avenue | 6 | 3/6/2018 | 2/6/2028 | 2/6/2028 | No | 0 | 0 | |||
46 | Loan | 79 | CREFI | Citi Real Estate Funding Inc. | 452 West Broadway | 6 | 4/6/2018 | 3/6/2028 | 3/6/2028 | No | 0 | 0 | ||
47 | Loan | SMF V | Starwood Mortgage Capital LLC | Southfield PNC & McDonalds | 6 | 3/6/2018 | 2/6/2023 | 3/6/2023 | 2/6/2028 | No | 0 | 0 | ||
48 | Loan | 80, 81 | SMF V | Starwood Mortgage Capital LLC | Gateway Business Center | 6 | 3/6/2018 | 2/6/2019 | 3/6/2019 | 2/6/2028 | No | 0 | 0 | |
49 | Loan | 82, 83 | BANA | Bank of America, N.A. | 108-110 West Broughton Street | 1 | 3/1/2018 | 2/1/2028 | 2/1/2028 | No | 5 | 4 | ||
50 | Loan | BANA | Bank of America, N.A. | Central Dallas Multifamily Portfolio | 1 | 2/1/2018 | 1/1/2028 | 1/1/2028 | No | 5 | 4 | |||
50.01 | Property | 2106 Bennett Apartments | ||||||||||||
50.02 | Property | The Tribeca Apartments | ||||||||||||
51 | Loan | 84 | SMF V | Starwood Mortgage Capital LLC | Sherman Plaza | 6 | 3/6/2018 | 2/6/2020 | 3/6/2020 | 2/6/2023 | No | 0 | 0 | |
52 | Loan | 85 | SMF V | Starwood Mortgage Capital LLC | Colonial Estates MHP | 6 | 4/6/2018 | 4/6/2018 | 3/6/2028 | No | 0 | 0 |
A-12
CGCMT 2018-B2 Annex A | |||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Prepayment Provision (3) | 2014 EGI ($) | 2014 Expenses ($) | 2014 NOI ($) | 2015 EGI ($) | 2015 Expenses ($) | 2015 NOI ($) | 2016 EGI ($) |
1 | Loan | 8, 9, 10 | BANA | Bank of America, N.A. | Extra Space - TIAA Self Storage Portfolio | Lockout/24_Defeasance/89_0%/7 | 24,624,317 | 8,380,232 | 16,244,085 | 26,165,955 | 8,583,643 | 17,582,312 | 27,769,303 |
1.01 | Property | Extra Space Washington | 3,554,171 | 1,047,315 | 2,506,856 | 3,637,437 | 1,089,510 | 2,547,927 | 3,765,928 | ||||
1.02 | Property | Extra Space San Jose | 1,535,947 | 421,174 | 1,114,773 | 1,655,129 | 430,349 | 1,224,780 | 1,737,437 | ||||
1.03 | Property | Extra Space San Diego | 1,445,671 | 459,929 | 985,742 | 1,574,844 | 472,544 | 1,102,300 | 1,727,185 | ||||
1.04 | Property | Extra Space Panorama City | 1,338,503 | 467,558 | 870,945 | 1,457,730 | 484,844 | 972,886 | 1,552,755 | ||||
1.05 | Property | Extra Space Norwalk | 1,178,313 | 391,492 | 786,821 | 1,295,798 | 403,111 | 892,687 | 1,481,976 | ||||
1.06 | Property | Extra Space Miami East | 1,239,272 | 381,587 | 857,685 | 1,342,555 | 383,836 | 958,719 | 1,422,485 | ||||
1.07 | Property | Extra Space Miami West | 1,257,872 | 395,183 | 862,689 | 1,345,434 | 371,620 | 973,814 | 1,425,910 | ||||
1.08 | Property | Extra Space Palo Alto | 1,074,777 | 366,118 | 708,659 | 1,163,476 | 382,189 | 781,287 | 1,261,162 | ||||
1.09 | Property | Extra Space Covina | 1,069,200 | 351,888 | 717,312 | 1,131,318 | 358,738 | 772,580 | 1,224,409 | ||||
1.10 | Property | Extra Space Gaithersburg | 1,048,667 | 334,079 | 714,588 | 1,095,937 | 344,662 | 751,275 | 1,156,363 | ||||
1.11 | Property | Extra Space Philadelphia | 974,293 | 367,202 | 607,091 | 1,012,440 | 328,931 | 683,509 | 1,035,620 | ||||
1.12 | Property | Extra Space Westminster | 945,467 | 348,776 | 596,691 | 1,033,623 | 358,187 | 675,436 | 1,148,721 | ||||
1.13 | Property | Extra Space Newark | 966,088 | 305,288 | 660,800 | 931,496 | 294,698 | 636,798 | 923,823 | ||||
1.14 | Property | Extra Space Essex | 897,023 | 277,276 | 619,747 | 930,999 | 283,253 | 647,746 | 963,825 | ||||
1.15 | Property | Extra Space New Bedford | 711,141 | 294,247 | 416,894 | 783,013 | 322,148 | 460,865 | 869,182 | ||||
1.16 | Property | Extra Space Birmingham | 704,366 | 235,077 | 469,289 | 770,482 | 246,086 | 524,396 | 827,485 | ||||
1.17 | Property | Extra Space Haverhill | 828,658 | 344,049 | 484,609 | 860,126 | 330,778 | 529,348 | 898,065 | ||||
1.18 | Property | Extra Space Shrewsbury | 756,278 | 260,301 | 495,977 | 824,396 | 285,013 | 539,383 | 830,735 | ||||
1.19 | Property | Extra Space Dallas | 533,605 | 227,967 | 305,638 | 611,753 | 218,182 | 393,571 | 659,556 | ||||
1.20 | Property | Extra Space Enfield | 627,471 | 273,350 | 354,121 | 644,450 | 287,099 | 357,351 | 684,025 | ||||
1.21 | Property | Extra Space San Diego Miramar | 549,167 | 226,158 | 323,009 | 593,592 | 241,525 | 352,067 | 656,386 | ||||
1.22 | Property | Extra Space Shawnee | 478,882 | 226,403 | 252,479 | 526,952 | 225,396 | 301,556 | 559,390 | ||||
1.23 | Property | Extra Space Overland Park | 515,240 | 205,722 | 309,518 | 539,589 | 231,419 | 308,170 | 536,422 | ||||
1.24 | Property | Extra Space Tucson | 394,245 | 172,093 | 222,152 | 403,386 | 209,525 | 193,861 | 420,458 | ||||
2 | Loan | 11 | MSMCH | Morgan Stanley Bank, N.A. | Park Place East and Park Place West | Lockout/25_Defeasance/91_0%/4 | 8,425,695 | 4,229,037 | 4,196,658 | 9,016,522 | 4,335,363 | 4,681,159 | 9,898,117 |
2.01 | Property | Park Place East | 4,773,108 | 2,319,852 | 2,453,256 | 4,772,343 | 2,304,031 | 2,468,312 | 5,305,961 | ||||
2.02 | Property | Park Place West | 3,652,587 | 1,909,185 | 1,743,401 | 4,244,179 | 2,031,332 | 2,212,847 | 4,592,156 | ||||
3 | Loan | 8, 12, 13, 14, 15, 16 | CREFI | Citi Real Estate Funding Inc. and Barclays Bank PLC | The SoCal Portfolio | Lockout/25_Defeasance/89_0%/6 | 26,227,815 | 10,967,492 | 15,260,323 | 28,601,263 | 11,097,950 | 17,503,313 | 30,439,450 |
3.01 | Property | Aliso Viejo Commerce Center | 1,775,902 | 448,243 | 1,327,659 | 2,127,327 | 492,572 | 1,634,755 | 2,490,455 | ||||
3.02 | Property | Transpark Commerce | 1,259,948 | 1,049,324 | 210,624 | 1,990,150 | 1,160,112 | 830,039 | 2,128,832 | ||||
3.03 | Property | Wimbledon | 2,115,104 | 456,151 | 1,658,953 | 2,053,299 | 456,756 | 1,596,543 | 2,222,338 | ||||
3.04 | Property | Palmdale Place | 1,095,623 | 490,747 | 604,876 | 1,300,312 | 395,935 | 904,377 | 1,375,260 | ||||
3.05 | Property | Sierra Gateway | 1,977,132 | 795,899 | 1,181,233 | 1,924,473 | 736,684 | 1,187,789 | 2,037,192 | ||||
3.06 | Property | Fresno Industrial Center | 783,280 | 239,003 | 544,277 | 830,259 | 247,333 | 582,926 | 1,242,948 | ||||
3.07 | Property | Upland Freeway | 1,408,759 | 413,832 | 994,927 | 1,546,844 | 435,164 | 1,111,680 | 1,726,150 | ||||
3.08 | Property | Commerce Corporate Center | 792,637 | 451,566 | 341,071 | 846,095 | 389,793 | 456,302 | 807,770 | ||||
3.09 | Property | Moreno Valley | 1,224,792 | 428,403 | 796,389 | 1,381,818 | 442,957 | 938,861 | 1,440,971 | ||||
3.10 | Property | Airport One Office Park | 1,459,457 | 293,747 | 1,165,710 | 1,492,640 | 354,919 | 1,137,721 | 1,357,746 | ||||
3.11 | Property | Colton Courtyard | 1,119,048 | 400,365 | 718,683 | 933,371 | 413,811 | 519,560 | 1,043,636 | ||||
3.12 | Property | The Abbey Center | 1,117,633 | 589,620 | 528,013 | 1,186,133 | 581,918 | 604,215 | 1,238,617 | ||||
3.13 | Property | Upland Commerce Center | 619,257 | 234,269 | 384,988 | 729,243 | 223,764 | 505,479 | 756,277 | ||||
3.14 | Property | Diamond Bar | 408,790 | 110,863 | 297,927 | 617,608 | 117,787 | 499,821 | 684,401 | ||||
3.15 | Property | Atlantic Plaza | 596,862 | 117,607 | 479,255 | 599,363 | 120,846 | 478,517 | 631,999 | ||||
3.16 | Property | Ming Office Park | 2,408,491 | 1,030,485 | 1,378,006 | 2,351,764 | 996,639 | 1,355,125 | 2,386,820 | ||||
3.17 | Property | 10th Street Commerce Center | 1,336,702 | 539,522 | 797,180 | 1,323,754 | 478,444 | 845,310 | 1,173,763 | ||||
3.18 | Property | Cityview Plaza | 2,120,978 | 1,539,233 | 581,745 | 2,503,879 | 1,663,111 | 840,768 | 2,768,146 | ||||
3.19 | Property | Garden Grove Town Center | 311,935 | 53,283 | 258,652 | 334,699 | 48,759 | 285,940 | 330,385 | ||||
3.20 | Property | 30th Street Commerce Center | 405,535 | 143,104 | 262,431 | 407,527 | 123,206 | 284,321 | 326,969 | ||||
3.21 | Property | Mt. Vernon Commerce Center | 174,098 | 134,114 | 39,984 | 270,045 | 140,619 | 129,426 | 297,736 | ||||
3.22 | Property | Anaheim Stadium Industrial | 879,766 | 661,463 | 218,303 | 1,029,048 | 697,145 | 331,903 | 1,143,895 | ||||
3.23 | Property | 25th Street Commerce Center | 362,736 | 87,040 | 275,696 | 348,762 | 75,579 | 273,183 | 338,358 | ||||
3.24 | Property | Fresno Airport | 473,350 | 259,610 | 213,741 | 472,850 | 304,097 | 168,754 | 488,786 | ||||
4 | Loan | 17, 18 | SMF V | Starwood Mortgage Capital LLC | Westin Tysons Corner | Lockout/24_Defeasance or YM1%/91_0%/5 | 17,396,770 | 12,632,506 | 4,764,263 | 17,598,552 | 12,595,176 | 5,003,376 | 18,522,647 |
5 | Loan | 8, 19 | MSMCH | Morgan Stanley Bank, N.A. | Extra Space Self Storage Portfolio | Lockout/27_Defeasance/86_0%/7 | 22,639,275 | 9,853,788 | 12,785,487 | 24,800,992 | 10,151,952 | 14,649,039 | 26,391,121 |
5.01 | Property | Henderson - Stephanie Place | 1,260,178 | 358,742 | 901,437 | 1,385,092 | 360,506 | 1,024,586 | 1,433,079 | ||||
5.02 | Property | Brookfield - Federal Road | 1,052,394 | 349,107 | 703,287 | 1,152,117 | 357,181 | 794,936 | 1,184,613 | ||||
5.03 | Property | Kingston - Sawkill Road | 1,094,333 | 474,764 | 619,569 | 1,177,081 | 505,775 | 671,305 | 1,219,370 | ||||
5.04 | Property | Lake Elsinore - Central Avenue | 756,637 | 289,518 | 467,119 | 872,052 | 277,739 | 594,313 | 944,254 | ||||
5.05 | Property | Doylestown - North Broad Street | 844,978 | 298,456 | 546,521 | 916,733 | 307,580 | 609,153 | 975,709 | ||||
5.06 | Property | Pennsauken - South Crescent Boulevard | 933,743 | 350,924 | 582,819 | 999,620 | 415,616 | 584,004 | 1,073,110 | ||||
5.07 | Property | New Paltz - South Putt Corners Road | 985,111 | 434,077 | 551,034 | 1,025,126 | 414,519 | 610,607 | 1,095,879 | ||||
5.08 | Property | Tyngsborough - Industrial Way | 821,573 | 272,190 | 549,383 | 896,326 | 283,511 | 612,815 | 950,508 | ||||
5.09 | Property | Hemet - South Sanderson | 753,421 | 325,764 | 427,657 | 834,964 | 308,987 | 525,977 | 932,948 | ||||
5.10 | Property | Bensalem - 1525 Bristol Pike | 840,068 | 368,006 | 472,062 | 918,336 | 393,172 | 525,164 | 985,697 | ||||
5.11 | Property | Eastpoint - Lakewood Avenue | 906,616 | 328,510 | 578,106 | 973,154 | 380,078 | 593,076 | 1,065,971 | ||||
5.12 | Property | Howell - Route 9 South | 794,008 | 332,784 | 461,224 | 872,027 | 342,843 | 529,184 | 920,521 | ||||
5.13 | Property | Lawrenceville - Hurricane Shoals Road | 606,283 | 279,457 | 326,826 | 790,710 | 318,176 | 472,534 | 862,223 | ||||
5.14 | Property | Lawnside - White Horse Pike | 825,080 | 379,209 | 445,870 | 877,335 | 389,465 | 487,870 | 934,697 | ||||
5.15 | Property | Phoenix - West Peoria | 614,056 | 248,600 | 365,455 | 653,460 | 249,146 | 404,314 | 729,884 | ||||
5.16 | Property | Mount Laurel - Ark Road | 630,033 | 258,349 | 371,684 | 675,793 | 271,821 | 403,971 | 696,676 | ||||
5.17 | Property | Burlington - Cadillac Road | 664,024 | 365,530 | 298,494 | 719,128 | 360,984 | 358,144 | 767,345 | ||||
5.18 | Property | Cherry Hill - Marlton Pike | 642,600 | 334,203 | 308,397 | 686,882 | 327,399 | 359,483 | 732,610 | ||||
5.19 | Property | Bensalem - Knights Road | 626,384 | 281,614 | 344,770 | 679,391 | 287,624 | 391,768 | 709,097 | ||||
5.20 | Property | Albuquerque - Ellison Road Northwest | 556,718 | 207,306 | 349,412 | 591,228 | 205,853 | 385,374 | 591,633 | ||||
5.21 | Property | Modesto - Crows Landing | 452,374 | 210,426 | 241,948 | 513,870 | 210,154 | 303,716 | 572,720 | ||||
5.22 | Property | Auburndale - US Highway 92 West | 399,722 | 187,581 | 212,142 | 499,756 | 201,553 | 298,202 | 560,716 | ||||
5.23 | Property | San Bernardino - West Club Center Drive | 431,914 | 189,034 | 242,881 | 481,813 | 203,841 | 277,972 | 538,025 | ||||
5.24 | Property | Memphis - Mount Moriah Terrace | 601,133 | 266,275 | 334,858 | 621,378 | 302,250 | 319,128 | 619,823 | ||||
5.25 | Property | Hesperia - Mariposa Road | 390,092 | 215,339 | 174,753 | 466,674 | 213,071 | 253,604 | 525,988 | ||||
5.26 | Property | Memphis - Covington Way | 551,060 | 265,868 | 285,192 | 600,080 | 254,668 | 345,413 | 616,268 | ||||
5.27 | Property | St. Louis - Halls Ferry Road | 552,468 | 265,665 | 286,803 | 590,404 | 312,148 | 278,256 | 602,737 | ||||
5.28 | Property | Killeen - Jasper Drive | 469,155 | 250,567 | 218,589 | 534,062 | 243,159 | 290,903 | 588,902 | ||||
5.29 | Property | Albuquerque - Airport Drive Northwest | 347,255 | 165,006 | 182,249 | 387,375 | 175,756 | 211,619 | 419,682 | ||||
5.30 | Property | Memphis - Gateway Drive | 401,944 | 193,583 | 208,360 | 417,350 | 194,862 | 222,488 | 415,466 | ||||
5.31 | Property | Victorville - Yates Road | 291,715 | 178,150 | 113,565 | 355,424 | 182,307 | 173,116 | 403,537 | ||||
5.32 | Property | Las Vegas - North Lamont Street | 300,045 | 183,534 | 116,510 | 319,404 | 173,198 | 146,206 | 347,430 | ||||
5.33 | Property | Columbus - East Main Street | 303,051 | 183,548 | 119,502 | 334,482 | 184,487 | 149,995 | 350,379 | ||||
5.34 | Property | Memphis - Raleigh-LaGrange | 295,422 | 184,868 | 110,554 | 313,721 | 169,564 | 144,158 | 335,472 | ||||
5.35 | Property | Memphis - 5675 Summer Avenue | 341,556 | 202,958 | 138,598 | 364,533 | 204,286 | 160,247 | 376,513 | ||||
5.36 | Property | Memphis - Madison Avenue | 302,131 | 174,273 | 127,857 | 304,110 | 168,671 | 135,439 | 311,639 |
A-13
CGCMT 2018-B2 Annex A | |||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Prepayment Provision (3) | 2014 EGI ($) | 2014 Expenses ($) | 2014 NOI ($) | 2015 EGI ($) | 2015 Expenses ($) | 2015 NOI ($) | 2016 EGI ($) |
6 | Loan | 8, 20, 21, 22, 23, 24, 25 | CREFI | Citi Real Estate Funding Inc. | Red Building | Lockout/26_Defeasance/88_0%/6 | N/A | N/A | N/A | 564,980 | 4,023,138 | (3,458,158) | 4,409,802 |
7 | Loan | MSMCH | Morgan Stanley Bank, N.A. | Town Center at Levis Commons | Lockout/24_Defeasance/32_0%/4 | 7,323,720 | 3,208,899 | 4,114,821 | 7,244,204 | 2,975,700 | 4,268,505 | 7,129,542 | |
8 | Loan | 26 | SMF V | Starwood Mortgage Capital LLC | Oxford Exchange | Lockout/26_Defeasance/90_0%/4 | N/A | N/A | N/A | 4,647,955 | 809,093 | 3,838,862 | 4,758,067 |
9 | Loan | 27, 28, 29, 30 | CREFI | Citi Real Estate Funding Inc. | 3rd & Pine Seattle Retail & Parking | Lockout/24_Defeasance/89_0%/7 | 4,469,657 | 2,457,996 | 2,011,661 | 4,936,547 | 2,624,141 | 2,312,407 | 5,295,839 |
10 | Loan | 8, 31, 32 | MSMCH | Morgan Stanley Bank, N.A. | Axcelis Corporate Center | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
11 | Loan | 8 | MSMCH | Morgan Stanley Bank, N.A. | One Newark Center | Lockout/27_Defeasance/89_0%/4 | 13,776,482 | 6,835,308 | 6,941,174 | 13,933,658 | 7,541,972 | 6,391,686 | 14,183,978 |
12 | Loan | 8, 33, 34, 35, 36 | CREFI | Citi Real Estate Funding Inc. | Braddock Metro Center | Lockout/25_Defeasance or YM1%/91_0%/4 | 9,207,736 | 3,280,521 | 5,927,215 | 10,073,030 | 3,295,063 | 6,777,967 | 10,583,492 |
13 | Loan | 37, 38 | SMF V | Starwood Mortgage Capital LLC | 2301 Renaissance Boulevard | Lockout/26_YM1%/90_0%/4 | N/A | N/A | N/A | 5,826,252 | 1,505,686 | 4,320,566 | 6,086,114 |
14 | Loan | 39 | SMF V | Starwood Mortgage Capital LLC | Ingram Festival Shopping Center | Lockout/6_YM1%/109_0%/5 | 2,847,830 | 1,203,974 | 1,643,856 | 3,346,560 | 1,216,051 | 2,130,509 | 3,454,513 |
15 | Loan | 8, 40, 41, 42 | SMF V | Cantor Commercial Real Estate Lending, L.P. | Cross Point | Lockout/25_Defeasance/89_0%/6 | N/A | N/A | N/A | N/A | N/A | N/A | 18,065,142 |
16 | Loan | 43 | MSMCH | Morgan Stanley Bank, N.A. | Voice Road Plaza | Lockout/26_Defeasance/87_0%/7 | 4,630,088 | 2,169,458 | 2,460,630 | 4,757,166 | 1,643,817 | 3,113,349 | 4,457,557 |
17 | Loan | 44, 45, 46, 47 | CREFI | Citi Real Estate Funding Inc. | Wrigleyville Hotel Portfolio | Lockout/26_Defeasance/90_0%/4 | 6,700,265 | 4,277,803 | 2,422,462 | 7,259,521 | 4,653,702 | 2,605,819 | 7,299,295 |
17.01 | Property | Willows Hotel | 2,227,683 | 1,406,355 | 821,328 | 2,434,366 | 1,538,616 | 895,750 | 2,509,023 | ||||
17.02 | Property | Majestic Hotel | 2,305,093 | 1,482,937 | 822,156 | 2,530,113 | 1,628,072 | 902,041 | 2,574,956 | ||||
17.03 | Property | City Suites Hotel | 2,167,489 | 1,388,511 | 778,978 | 2,295,042 | 1,487,014 | 808,028 | 2,215,316 | ||||
18 | Loan | 48 | BANA | Bank of America, N.A. | Stor-All New Orleans Portfolio | Lockout/24_Defeasance/92_0%/4 | 2,644,043 | 883,244 | 1,760,799 | 2,878,251 | 935,162 | 1,943,089 | 3,037,362 |
18.01 | Property | Stor-All Tchoupitoulas | 1,444,987 | 449,668 | 995,319 | 1,562,726 | 482,042 | 1,080,684 | 1,748,327 | ||||
18.02 | Property | Stor-All Gentilly Woods | 1,199,056 | 433,576 | 765,480 | 1,315,525 | 453,120 | 862,405 | 1,289,035 | ||||
19 | Loan | 49, 50 | MSMCH | Morgan Stanley Bank, N.A. | Galleria Commons | Lockout/25_Defeasance/91_0%/4 | 2,957,595 | 559,654 | 2,397,941 | 3,144,624 | 565,290 | 2,579,334 | 3,432,829 |
20 | Loan | BANA | Bank of America, N.A. | Magellan Commerce Self Storage | Lockout/25_Defeasance/91_0%/4 | 1,692,361 | 576,782 | 1,115,579 | 2,089,699 | 600,929 | 1,488,770 | 2,328,270 | |
21 | Loan | 8, 51, 52, 53, 54 | SMF V | Starwood Mortgage Capital LLC | Fort Knox Executive Park | Lockout/24_Defeasance/92_0%/4 | 4,999,797 | 1,823,857 | 3,175,940 | N/A | N/A | N/A | N/A |
22 | Loan | 55, 56 | CREFI | Citi Real Estate Funding Inc. | 8800 Queen Avenue South | Lockout/25_Defeasance/91_0%/4 | 3,484,540 | 2,000,334 | 1,484,206 | 4,703,682 | 2,045,395 | 2,658,286 | 4,194,596 |
23 | Loan | 57 | BANA | Bank of America, N.A. | La Habra Towne Center | Lockout/25_Defeasance/90_0%/5 | N/A | N/A | N/A | 18,009 | 7,043 | 10,966 | 288,997 |
24 | Loan | 58 | CREFI | Citi Real Estate Funding Inc. | Aventura Business Park | Lockout/24_Defeasance/92_0%/4 | 1,941,292 | 778,829 | 1,162,463 | 2,200,485 | 915,739 | 1,284,746 | 2,316,313 |
25 | Loan | 59 | CREFI | Citi Real Estate Funding Inc. | Fulton Market Portfolio | Lockout/25_Defeasance/89_0%/6 | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
25.01 | Property | 185 North Morgan Retail | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
25.02 | Property | 820 West Lake Retail | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
25.03 | Property | 219 North Green Retail | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
26 | Loan | 8 | BANA | Bank of America, N.A. | Warwick Mall | Lockout/29_Defeasance/86_0%/5 | 15,959,180 | 6,841,554 | 9,117,626 | 16,273,009 | 6,932,726 | 9,340,283 | 17,332,261 |
27 | Loan | 60, 61 | CREFI | Citi Real Estate Funding Inc. | Courtyard Reno | Lockout/25_Defeasance/28_0%/7 | 4,188,857 | 2,303,604 | 1,885,253 | 4,609,509 | 2,440,683 | 2,168,826 | 4,837,162 |
28 | Loan | MSMCH | Morgan Stanley Bank, N.A. | 5000 South Hulen | Lockout/26_Defeasance/30_0%/4 | 2,616,431 | 837,137 | 1,779,294 | 2,517,806 | 651,316 | 1,866,490 | 2,296,998 | |
29 | Loan | 62, 63 | CREFI | Citi Real Estate Funding Inc. | 50 Racetrack Road | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
30 | Loan | 64, 65 | BANA | Bank of America, N.A. | Residence Inn - West Orange, NJ | Lockout/24_Defeasance/92_0%/4 | 7,173,559 | 4,862,618 | 2,310,941 | 7,366,478 | 4,999,657 | 2,366,821 | 7,488,836 |
31 | Loan | 66, 67 | SMF V | Starwood Mortgage Capital LLC | Arapaho & Gessner | Lockout/26_Defeasance/90_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | 943,610 |
31.01 | Property | Arapaho | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
31.02 | Property | Gessner | N/A | N/A | N/A | N/A | N/A | N/A | 943,610 | ||||
32 | Loan | 68, 69 | MSMCH | Morgan Stanley Bank, N.A. | Hampton Inn Burlington | Lockout/24_Defeasance/91_0%/5 | 6,434,782 | 4,789,310 | 1,645,472 | 5,998,198 | 4,684,578 | 1,313,620 | 6,592,915 |
33 | Loan | 70, 71 | CREFI | Citi Real Estate Funding Inc. | 530 Spring Retail & Parking | Lockout/24_Defeasance/92_0%/4 | N/A | N/A | N/A | 1,140,077 | 358,311 | 781,765 | 1,204,888 |
34 | Loan | 8, 72 | CREFI | Citi Real Estate Funding Inc. | Two Harbor Point Square | YM1%/27_Defeasance or YM1%/87_0%/6 | N/A | N/A | N/A | 6,614,751 | 2,707,642 | 3,907,109 | 7,239,818 |
35 | Loan | MSMCH | Morgan Stanley Bank, N.A. | Miamisburg Office Portfolio | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | 2,464,709 | 819,183 | 1,645,526 | 2,423,667 | |
36 | Loan | 73 | SMF V | Starwood Mortgage Capital LLC | Anderson Multifamily Portfolio | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | 1,865,563 | 956,886 | 908,677 | 1,931,371 |
36.01 | Property | Cross Lakes Apartments | N/A | N/A | N/A | 1,433,401 | 711,510 | 721,891 | 1,501,573 | ||||
36.02 | Property | Giant Oaks Apartments | N/A | N/A | N/A | 432,162 | 245,377 | 186,786 | 429,798 | ||||
37 | Loan | 74 | BANA | Bank of America, N.A. | American Mini Storage Lake Forest | Lockout/25_Defeasance/90_0%/5 | 973,617 | 306,752 | 666,865 | 1,057,581 | 346,712 | 710,869 | 1,131,251 |
38 | Loan | 75 | MSMCH | Morgan Stanley Bank, N.A. | Gale Industrial | Lockout/23_YM1%/93_0%/4 | 1,108,321 | 407,142 | 701,179 | 1,114,690 | 217,570 | 897,120 | 1,286,324 |
39 | Loan | SMF V | Starwood Mortgage Capital LLC | Villages on Madison | Lockout/26_Defeasance/90_0%/4 | 1,389,942 | 781,825 | 608,117 | 1,484,662 | 813,786 | 670,876 | 1,521,268 | |
40 | Loan | 76 | MSMCH | Morgan Stanley Bank, N.A. | Pearland Retail Center | Lockout/26_Defeasance/90_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
41 | Loan | SMF V | Starwood Mortgage Capital LLC | Boulder Ridge Apartments | Lockout/25_Defeasance/90_0%/5 | 1,597,936 | 857,514 | 740,422 | 1,653,916 | 896,782 | 757,134 | 1,607,626 | |
42 | Loan | SMF V | Starwood Mortgage Capital LLC | Northtown Plaza | Lockout/27_Defeasance/88_0%/5 | 719,346 | 93,657 | 625,689 | 734,157 | 103,804 | 630,352 | 747,114 | |
43 | Loan | SMF V | Starwood Mortgage Capital LLC | Norwalk Village | Lockout/25_Defeasance or YM1%/90_0%/5 | 683,399 | 228,403 | 454,996 | 719,394 | 247,735 | 471,659 | 709,937 | |
44 | Loan | 77, 78 | SMF V | Starwood Mortgage Capital LLC | The Clorox Sales Company Building | Lockout/6_YM1%/109_0%/5 | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
45 | Loan | SMF V | Starwood Mortgage Capital LLC | 358 Hall Avenue | Lockout/25_Defeasance/89_0%/6 | 639,097 | 19,173 | 619,924 | 658,270 | 19,748 | 638,522 | 678,018 | |
46 | Loan | 79 | CREFI | Citi Real Estate Funding Inc. | 452 West Broadway | Lockout/24_Defeasance/91_0%/5 | N/A | N/A | N/A | N/A | N/A | N/A | 389,392 |
47 | Loan | SMF V | Starwood Mortgage Capital LLC | Southfield PNC & McDonalds | Lockout/25_Defeasance/91_0%/4 | 296,321 | 11,061 | 285,260 | 292,215 | 18,435 | 273,780 | 301,360 | |
48 | Loan | 80, 81 | SMF V | Starwood Mortgage Capital LLC | Gateway Business Center | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
49 | Loan | 82, 83 | BANA | Bank of America, N.A. | 108-110 West Broughton Street | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
50 | Loan | BANA | Bank of America, N.A. | Central Dallas Multifamily Portfolio | Lockout/26_Defeasance/89_0%/5 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
50.01 | Property | 2106 Bennett Apartments | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
50.02 | Property | The Tribeca Apartments | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
51 | Loan | 84 | SMF V | Starwood Mortgage Capital LLC | Sherman Plaza | Lockout/25_Defeasance/31_0%/4 | 428,719 | 183,308 | 245,411 | 460,153 | 199,036 | 261,117 | 510,467 |
52 | Loan | 85 | SMF V | Starwood Mortgage Capital LLC | Colonial Estates MHP | Lockout/12_YM1%/104_0%/4 | N/A | N/A | N/A | 287,583 | 95,042 | 192,541 | 296,084 |
A-14
CGCMT 2018-B2 Annex A | |||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | 2016 Expenses ($) | 2016 NOI ($) | Most Recent EGI (if past 2016) ($) | Most Recent Expenses (if past 2016) ($) | Most Recent NOI (if past 2016) ($) | Most Recent NOI Date (if past 2016) | Most Recent # of months | Most Recent Description |
1 | Loan | 8, 9, 10 | BANA | Bank of America, N.A. | Extra Space - TIAA Self Storage Portfolio | 8,591,017 | 19,178,286 | 28,991,712 | 8,620,095 | 20,371,617 | 12/31/2017 | 12 | Trailing 12 |
1.01 | Property | Extra Space Washington | 1,123,512 | 2,642,416 | 3,809,383 | 1,108,314 | 2,701,069 | 12/31/2017 | 12 | Trailing 12 | |||
1.02 | Property | Extra Space San Jose | 454,576 | 1,282,861 | 1,810,952 | 439,006 | 1,371,946 | 12/31/2017 | 12 | Trailing 12 | |||
1.03 | Property | Extra Space San Diego | 454,318 | 1,272,867 | 1,785,023 | 452,637 | 1,332,386 | 12/31/2017 | 12 | Trailing 12 | |||
1.04 | Property | Extra Space Panorama City | 463,806 | 1,088,949 | 1,653,108 | 485,673 | 1,167,435 | 12/31/2017 | 12 | Trailing 12 | |||
1.05 | Property | Extra Space Norwalk | 410,551 | 1,071,425 | 1,621,020 | 419,241 | 1,201,779 | 12/31/2017 | 12 | Trailing 12 | |||
1.06 | Property | Extra Space Miami East | 378,282 | 1,044,203 | 1,455,258 | 386,127 | 1,069,131 | 12/31/2017 | 12 | Trailing 12 | |||
1.07 | Property | Extra Space Miami West | 399,904 | 1,026,006 | 1,530,773 | 394,000 | 1,136,773 | 12/31/2017 | 12 | Trailing 12 | |||
1.08 | Property | Extra Space Palo Alto | 390,026 | 871,136 | 1,329,767 | 382,701 | 947,066 | 12/31/2017 | 12 | Trailing 12 | |||
1.09 | Property | Extra Space Covina | 349,555 | 874,854 | 1,317,669 | 369,275 | 948,394 | 12/31/2017 | 12 | Trailing 12 | |||
1.10 | Property | Extra Space Gaithersburg | 339,781 | 816,582 | 1,186,086 | 342,483 | 843,603 | 12/31/2017 | 12 | Trailing 12 | |||
1.11 | Property | Extra Space Philadelphia | 305,365 | 730,255 | 1,131,001 | 289,175 | 841,826 | 12/31/2017 | 12 | Trailing 12 | |||
1.12 | Property | Extra Space Westminster | 354,200 | 794,521 | 1,181,117 | 351,539 | 829,578 | 12/31/2017 | 12 | Trailing 12 | |||
1.13 | Property | Extra Space Newark | 282,470 | 641,353 | 1,000,070 | 292,448 | 707,622 | 12/31/2017 | 12 | Trailing 12 | |||
1.14 | Property | Extra Space Essex | 306,309 | 657,516 | 934,496 | 300,372 | 634,124 | 12/31/2017 | 12 | Trailing 12 | |||
1.15 | Property | Extra Space New Bedford | 321,660 | 547,522 | 949,890 | 327,232 | 622,658 | 12/31/2017 | 12 | Trailing 12 | |||
1.16 | Property | Extra Space Birmingham | 246,126 | 581,359 | 872,764 | 242,180 | 630,584 | 12/31/2017 | 12 | Trailing 12 | |||
1.17 | Property | Extra Space Haverhill | 329,069 | 568,996 | 917,131 | 311,154 | 605,977 | 12/31/2017 | 12 | Trailing 12 | |||
1.18 | Property | Extra Space Shrewsbury | 271,742 | 558,993 | 841,342 | 290,622 | 550,720 | 12/31/2017 | 12 | Trailing 12 | |||
1.19 | Property | Extra Space Dallas | 224,881 | 434,675 | 696,695 | 230,206 | 466,489 | 12/31/2017 | 12 | Trailing 12 | |||
1.20 | Property | Extra Space Enfield | 278,658 | 405,367 | 711,696 | 287,268 | 424,428 | 12/31/2017 | 12 | Trailing 12 | |||
1.21 | Property | Extra Space San Diego Miramar | 234,644 | 421,742 | 651,396 | 233,788 | 417,608 | 12/31/2017 | 12 | Trailing 12 | |||
1.22 | Property | Extra Space Shawnee | 245,719 | 313,671 | 583,800 | 254,527 | 329,273 | 12/31/2017 | 12 | Trailing 12 | |||
1.23 | Property | Extra Space Overland Park | 228,822 | 307,600 | 558,594 | 238,331 | 320,263 | 12/31/2017 | 12 | Trailing 12 | |||
1.24 | Property | Extra Space Tucson | 197,041 | 223,417 | 462,681 | 191,796 | 270,885 | 12/31/2017 | 12 | Trailing 12 | |||
2 | Loan | 11 | MSMCH | Morgan Stanley Bank, N.A. | Park Place East and Park Place West | 4,658,273 | 5,239,844 | 9,897,707 | 4,993,619 | 4,904,088 | 10/31/2017 | 12 | Trailing 12 |
2.01 | Property | Park Place East | 2,505,425 | 2,800,536 | 5,340,976 | 2,542,654 | 2,798,321 | 10/31/2017 | 12 | Trailing 12 | |||
2.02 | Property | Park Place West | 2,152,848 | 2,439,308 | 4,556,731 | 2,450,965 | 2,105,766 | 10/31/2017 | 12 | Trailing 12 | |||
3 | Loan | 8, 12, 13, 14, 15, 16 | CREFI | Citi Real Estate Funding Inc. and Barclays Bank PLC | The SoCal Portfolio | 11,369,925 | 19,069,526 | 31,784,832 | 11,711,633 | 20,073,199 | 10/31/2017 | 12 | Trailing 12 |
3.01 | Property | Aliso Viejo Commerce Center | 510,585 | 1,979,870 | 2,536,649 | 464,007 | 2,072,642 | 10/31/2017 | 12 | Trailing 12 | |||
3.02 | Property | Transpark Commerce | 1,143,929 | 984,903 | 2,281,463 | 1,199,788 | 1,081,675 | 10/31/2017 | 12 | Trailing 12 | |||
3.03 | Property | Wimbledon | 458,772 | 1,763,566 | 2,381,434 | 498,563 | 1,882,871 | 10/31/2017 | 12 | Trailing 12 | |||
3.04 | Property | Palmdale Place | 473,786 | 901,474 | 2,360,179 | 599,408 | 1,760,771 | 10/31/2017 | 12 | Trailing 12 | |||
3.05 | Property | Sierra Gateway | 822,187 | 1,215,005 | 2,171,049 | 807,092 | 1,363,957 | 10/31/2017 | 12 | Trailing 12 | |||
3.06 | Property | Fresno Industrial Center | 283,395 | 959,553 | 1,428,501 | 364,912 | 1,063,589 | 10/31/2017 | 12 | Trailing 12 | |||
3.07 | Property | Upland Freeway | 468,446 | 1,257,705 | 1,880,742 | 473,469 | 1,407,273 | 10/31/2017 | 12 | Trailing 12 | |||
3.08 | Property | Commerce Corporate Center | 436,712 | 371,058 | 838,710 | 480,834 | 357,876 | 10/31/2017 | 12 | Trailing 12 | |||
3.09 | Property | Moreno Valley | 450,920 | 990,051 | 1,548,144 | 481,443 | 1,066,701 | 10/31/2017 | 12 | Trailing 12 | |||
3.10 | Property | Airport One Office Park | 347,144 | 1,010,602 | 1,036,907 | 338,745 | 698,162 | 10/31/2017 | 12 | Trailing 12 | |||
3.11 | Property | Colton Courtyard | 423,883 | 619,753 | 1,056,116 | 447,969 | 608,147 | 10/31/2017 | 12 | Trailing 12 | |||
3.12 | Property | The Abbey Center | 585,276 | 653,341 | 1,198,508 | 588,532 | 609,976 | 10/31/2017 | 12 | Trailing 12 | |||
3.13 | Property | Upland Commerce Center | 233,290 | 522,987 | 852,842 | 235,462 | 617,380 | 10/31/2017 | 12 | Trailing 12 | |||
3.14 | Property | Diamond Bar | 113,730 | 570,671 | 741,338 | 119,307 | 622,031 | 10/31/2017 | 12 | Trailing 12 | |||
3.15 | Property | Atlantic Plaza | 131,315 | 500,684 | 623,595 | 160,608 | 462,987 | 10/31/2017 | 12 | Trailing 12 | |||
3.16 | Property | Ming Office Park | 960,318 | 1,426,502 | 2,031,985 | 916,024 | 1,115,961 | 10/31/2017 | 12 | Trailing 12 | |||
3.17 | Property | 10th Street Commerce Center | 427,853 | 745,910 | 1,281,965 | 365,811 | 916,154 | 10/31/2017 | 12 | Trailing 12 | |||
3.18 | Property | Cityview Plaza | 1,673,222 | 1,094,924 | 2,778,422 | 1,719,815 | 1,058,607 | 10/31/2017 | 12 | Trailing 12 | |||
3.19 | Property | Garden Grove Town Center | 62,505 | 267,880 | 217,235 | 84,564 | 132,671 | 10/31/2017 | 12 | Trailing 12 | |||
3.20 | Property | 30th Street Commerce Center | 142,971 | 183,998 | 343,177 | 145,083 | 198,094 | 10/31/2017 | 12 | Trailing 12 | |||
3.21 | Property | Mt. Vernon Commerce Center | 126,448 | 171,288 | 290,763 | 119,542 | 171,221 | 10/31/2017 | 12 | Trailing 12 | |||
3.22 | Property | Anaheim Stadium Industrial | 708,558 | 435,337 | 1,140,994 | 702,043 | 438,951 | 10/31/2017 | 12 | Trailing 12 | |||
3.23 | Property | 25th Street Commerce Center | 83,857 | 254,501 | 245,034 | 89,725 | 155,309 | 10/31/2017 | 12 | Trailing 12 | |||
3.24 | Property | Fresno Airport | 300,824 | 187,962 | 519,080 | 308,884 | 210,196 | 10/31/2017 | 12 | Trailing 12 | |||
4 | Loan | 17, 18 | SMF V | Starwood Mortgage Capital LLC | Westin Tysons Corner | 13,199,503 | 5,323,144 | 19,517,390 | 13,913,963 | 5,603,428 | 12/31/2017 | 12 | Trailing 12 |
5 | Loan | 8, 19 | MSMCH | Morgan Stanley Bank, N.A. | Extra Space Self Storage Portfolio | 10,291,797 | 16,099,324 | 27,645,157 | 10,591,850 | 17,053,307 | 9/30/2017 | 12 | Trailing 12 |
5.01 | Property | Henderson - Stephanie Place | 358,688 | 1,074,391 | 1,498,071 | 356,642 | 1,141,429 | 9/30/2017 | 12 | Trailing 12 | |||
5.02 | Property | Brookfield - Federal Road | 349,360 | 835,253 | 1,219,616 | 367,675 | 851,941 | 9/30/2017 | 12 | Trailing 12 | |||
5.03 | Property | Kingston - Sawkill Road | 483,183 | 736,187 | 1,309,401 | 491,091 | 818,310 | 9/30/2017 | 12 | Trailing 12 | |||
5.04 | Property | Lake Elsinore - Central Avenue | 272,278 | 671,976 | 1,006,271 | 277,326 | 728,946 | 9/30/2017 | 12 | Trailing 12 | |||
5.05 | Property | Doylestown - North Broad Street | 299,209 | 676,500 | 1,015,503 | 302,452 | 713,051 | 9/30/2017 | 12 | Trailing 12 | |||
5.06 | Property | Pennsauken - South Crescent Boulevard | 412,583 | 660,527 | 1,113,954 | 420,267 | 693,688 | 9/30/2017 | 12 | Trailing 12 | |||
5.07 | Property | New Paltz - South Putt Corners Road | 432,354 | 663,525 | 1,144,027 | 466,983 | 677,043 | 9/30/2017 | 12 | Trailing 12 | |||
5.08 | Property | Tyngsborough - Industrial Way | 275,222 | 675,286 | 957,413 | 287,294 | 670,119 | 9/30/2017 | 12 | Trailing 12 | |||
5.09 | Property | Hemet - South Sanderson | 319,062 | 613,886 | 981,540 | 343,151 | 638,388 | 9/30/2017 | 12 | Trailing 12 | |||
5.10 | Property | Bensalem - 1525 Bristol Pike | 387,403 | 598,294 | 1,030,579 | 402,275 | 628,304 | 9/30/2017 | 12 | Trailing 12 | |||
5.11 | Property | Eastpoint - Lakewood Avenue | 383,437 | 682,534 | 1,023,566 | 424,626 | 598,939 | 9/30/2017 | 12 | Trailing 12 | |||
5.12 | Property | Howell - Route 9 South | 366,100 | 554,421 | 949,796 | 366,675 | 583,122 | 9/30/2017 | 12 | Trailing 12 | |||
5.13 | Property | Lawrenceville - Hurricane Shoals Road | 328,094 | 534,129 | 901,563 | 322,537 | 579,026 | 9/30/2017 | 12 | Trailing 12 | |||
5.14 | Property | Lawnside - White Horse Pike | 382,629 | 552,068 | 955,582 | 393,843 | 561,739 | 9/30/2017 | 12 | Trailing 12 | |||
5.15 | Property | Phoenix - West Peoria | 264,966 | 464,918 | 771,527 | 266,834 | 504,693 | 9/30/2017 | 12 | Trailing 12 | |||
5.16 | Property | Mount Laurel - Ark Road | 266,746 | 429,930 | 744,750 | 288,817 | 455,932 | 9/30/2017 | 12 | Trailing 12 | |||
5.17 | Property | Burlington - Cadillac Road | 344,476 | 422,869 | 810,985 | 358,250 | 452,735 | 9/30/2017 | 12 | Trailing 12 | |||
5.18 | Property | Cherry Hill - Marlton Pike | 317,677 | 414,933 | 776,532 | 325,056 | 451,476 | 9/30/2017 | 12 | Trailing 12 | |||
5.19 | Property | Bensalem - Knights Road | 289,639 | 419,458 | 724,233 | 287,058 | 437,175 | 9/30/2017 | 12 | Trailing 12 | |||
5.20 | Property | Albuquerque - Ellison Road Northwest | 206,488 | 385,145 | 637,368 | 208,031 | 429,337 | 9/30/2017 | 12 | Trailing 12 | |||
5.21 | Property | Modesto - Crows Landing | 228,972 | 343,748 | 655,532 | 247,968 | 407,564 | 9/30/2017 | 12 | Trailing 12 | |||
5.22 | Property | Auburndale - US Highway 92 West | 215,158 | 345,558 | 615,272 | 211,424 | 403,848 | 9/30/2017 | 12 | Trailing 12 | |||
5.23 | Property | San Bernardino - West Club Center Drive | 207,025 | 331,000 | 587,048 | 204,739 | 382,308 | 9/30/2017 | 12 | Trailing 12 | |||
5.24 | Property | Memphis - Mount Moriah Terrace | 284,688 | 335,135 | 650,339 | 281,917 | 368,422 | 9/30/2017 | 12 | Trailing 12 | |||
5.25 | Property | Hesperia - Mariposa Road | 227,639 | 298,349 | 573,765 | 234,043 | 339,722 | 9/30/2017 | 12 | Trailing 12 | |||
5.26 | Property | Memphis - Covington Way | 288,988 | 327,280 | 649,104 | 314,083 | 335,021 | 9/30/2017 | 12 | Trailing 12 | |||
5.27 | Property | St. Louis - Halls Ferry Road | 313,272 | 289,465 | 609,321 | 301,023 | 308,298 | 9/30/2017 | 12 | Trailing 12 | |||
5.28 | Property | Killeen - Jasper Drive | 267,757 | 321,145 | 601,251 | 297,146 | 304,105 | 9/30/2017 | 12 | Trailing 12 | |||
5.29 | Property | Albuquerque - Airport Drive Northwest | 182,029 | 237,652 | 438,275 | 177,327 | 260,948 | 9/30/2017 | 12 | Trailing 12 | |||
5.30 | Property | Memphis - Gateway Drive | 199,432 | 216,034 | 443,217 | 196,271 | 246,946 | 9/30/2017 | 12 | Trailing 12 | |||
5.31 | Property | Victorville - Yates Road | 207,479 | 196,058 | 461,599 | 217,207 | 244,392 | 9/30/2017 | 12 | Trailing 12 | |||
5.32 | Property | Las Vegas - North Lamont Street | 175,315 | 172,115 | 378,563 | 186,188 | 192,375 | 9/30/2017 | 12 | Trailing 12 | |||
5.33 | Property | Columbus - East Main Street | 183,796 | 166,583 | 358,001 | 171,306 | 186,696 | 9/30/2017 | 12 | Trailing 12 | |||
5.34 | Property | Memphis - Raleigh-LaGrange | 196,407 | 139,065 | 350,287 | 180,747 | 169,541 | 9/30/2017 | 12 | Trailing 12 | |||
5.35 | Property | Memphis - 5675 Summer Avenue | 198,481 | 178,032 | 384,888 | 230,471 | 154,416 | 9/30/2017 | 12 | Trailing 12 | |||
5.36 | Property | Memphis - Madison Avenue | 175,766 | 135,872 | 316,418 | 183,106 | 133,313 | 9/30/2017 | 12 | Trailing 12 |
A-15
CGCMT 2018-B2 Annex A | |||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | 2016 Expenses ($) | 2016 NOI ($) | Most Recent EGI (if past 2016) ($) | Most Recent Expenses (if past 2016) ($) | Most Recent NOI (if past 2016) ($) | Most Recent NOI Date (if past 2016) | Most Recent # of months | Most Recent Description |
6 | Loan | 8, 20, 21, 22, 23, 24, 25 | CREFI | Citi Real Estate Funding Inc. | Red Building | 4,266,665 | 143,137 | 9,325,747 | 5,832,097 | 3,493,650 | 9/30/2017 | 12 | Trailing 12 |
7 | Loan | MSMCH | Morgan Stanley Bank, N.A. | Town Center at Levis Commons | 3,120,192 | 4,009,350 | 7,096,893 | 2,909,598 | 4,187,296 | 12/31/2017 | 12 | Trailing 12 | |
8 | Loan | 26 | SMF V | Starwood Mortgage Capital LLC | Oxford Exchange | 793,212 | 3,964,855 | 5,096,956 | 878,914 | 4,218,042 | 10/31/2017 | 12 | Trailing 12 |
9 | Loan | 27, 28, 29, 30 | CREFI | Citi Real Estate Funding Inc. | 3rd & Pine Seattle Retail & Parking | 2,718,477 | 2,577,363 | 6,235,773 | 2,797,839 | 3,437,934 | 9/30/2017 | 12 | Trailing 12 |
10 | Loan | 8, 31, 32 | MSMCH | Morgan Stanley Bank, N.A. | Axcelis Corporate Center | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available |
11 | Loan | 8 | MSMCH | Morgan Stanley Bank, N.A. | One Newark Center | 7,522,493 | 6,661,485 | 13,475,198 | 7,238,396 | 6,236,802 | 9/30/2017 | 12 | Trailing 12 |
12 | Loan | 8, 33, 34, 35, 36 | CREFI | Citi Real Estate Funding Inc. | Braddock Metro Center | 3,281,792 | 7,301,701 | 10,594,580 | 3,199,105 | 7,395,475 | 10/31/2017 | 12 | Trailing 12 |
13 | Loan | 37, 38 | SMF V | Starwood Mortgage Capital LLC | 2301 Renaissance Boulevard | 1,451,217 | 4,634,897 | N/A | N/A | N/A | NAV | NAV | Not Available |
14 | Loan | 39 | SMF V | Starwood Mortgage Capital LLC | Ingram Festival Shopping Center | 1,499,848 | 1,954,665 | 3,927,392 | 1,457,305 | 2,470,087 | 10/31/2017 | 12 | Trailing 12 |
15 | Loan | 8, 40, 41, 42 | SMF V | Cantor Commercial Real Estate Lending, L.P. | Cross Point | 11,704,654 | 6,360,488 | 24,369,051 | 13,056,124 | 11,312,927 | 11/30/2017 | 12 | Trailing 12 |
16 | Loan | 43 | MSMCH | Morgan Stanley Bank, N.A. | Voice Road Plaza | 1,969,115 | 2,488,441 | 3,840,708 | 2,215,493 | 1,625,215 | 9/30/2017 | 12 | Trailing 12 |
17 | Loan | 44, 45, 46, 47 | CREFI | Citi Real Estate Funding Inc. | Wrigleyville Hotel Portfolio | 4,504,931 | 2,794,364 | 7,476,429 | 4,683,474 | 2,792,955 | 8/31/2017 | 12 | Trailing 12 |
17.01 | Property | Willows Hotel | 1,489,058 | 1,019,965 | 2,572,764 | 1,560,034 | 1,012,730 | 8/31/2017 | 12 | Trailing 12 | |||
17.02 | Property | Majestic Hotel | 1,590,426 | 984,530 | 2,648,809 | 1,655,178 | 993,631 | 8/31/2017 | 12 | Trailing 12 | |||
17.03 | Property | City Suites Hotel | 1,425,447 | 789,869 | 2,254,856 | 1,468,262 | 786,594 | 8/31/2017 | 12 | Trailing 12 | |||
18 | Loan | 48 | BANA | Bank of America, N.A. | Stor-All New Orleans Portfolio | 949,812 | 2,087,550 | 3,077,152 | 938,107 | 2,139,045 | 12/31/2017 | 12 | Trailing 12 |
18.01 | Property | Stor-All Tchoupitoulas | 491,482 | 1,256,845 | 1,694,938 | 481,135 | 1,213,803 | 12/31/2017 | 12 | Trailing 12 | |||
18.02 | Property | Stor-All Gentilly Woods | 458,330 | 830,705 | 1,382,214 | 456,972 | 925,242 | 12/31/2017 | 12 | Trailing 12 | |||
19 | Loan | 49, 50 | MSMCH | Morgan Stanley Bank, N.A. | Galleria Commons | 589,740 | 2,843,089 | 3,516,597 | 600,139 | 2,916,458 | 11/30/2017 | 12 | Trailing 12 |
20 | Loan | BANA | Bank of America, N.A. | Magellan Commerce Self Storage | 634,315 | 1,693,955 | 2,504,325 | 664,163 | 1,840,162 | 11/30/2017 | 12 | Trailing 12 | |
21 | Loan | 8, 51, 52, 53, 54 | SMF V | Starwood Mortgage Capital LLC | Fort Knox Executive Park | N/A | N/A | 6,051,070 | 1,693,712 | 4,357,358 | 11/30/2017 | 6 | Trailing 6 |
22 | Loan | 55, 56 | CREFI | Citi Real Estate Funding Inc. | 8800 Queen Avenue South | 1,921,305 | 2,273,291 | 4,291,559 | 2,005,009 | 2,286,550 | 11/30/2017 | 12 | Trailing 12 |
23 | Loan | 57 | BANA | Bank of America, N.A. | La Habra Towne Center | 327,237 | (38,240) | 1,262,759 | 476,652 | 786,107 | 11/30/2017 | 12 | Trailing 12 |
24 | Loan | 58 | CREFI | Citi Real Estate Funding Inc. | Aventura Business Park | 786,717 | 1,529,596 | 2,373,369 | 786,356 | 1,587,013 | 11/30/2017 | 12 | Trailing 12 |
25 | Loan | 59 | CREFI | Citi Real Estate Funding Inc. | Fulton Market Portfolio | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available |
25.01 | Property | 185 North Morgan Retail | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | |||
25.02 | Property | 820 West Lake Retail | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | |||
25.03 | Property | 219 North Green Retail | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | |||
26 | Loan | 8 | BANA | Bank of America, N.A. | Warwick Mall | 7,023,306 | 10,308,956 | 17,233,125 | 7,003,398 | 10,229,726 | 10/31/2017 | 12 | Trailing 12 |
27 | Loan | 60, 61 | CREFI | Citi Real Estate Funding Inc. | Courtyard Reno | 2,605,458 | 2,231,704 | 5,126,939 | 2,688,191 | 2,438,748 | 12/31/2017 | 12 | Trailing 12 |
28 | Loan | MSMCH | Morgan Stanley Bank, N.A. | 5000 South Hulen | 761,432 | 1,535,566 | 2,406,617 | 741,152 | 1,665,465 | 8/31/2017 | 12 | Trailing 12 | |
29 | Loan | 62, 63 | CREFI | Citi Real Estate Funding Inc. | 50 Racetrack Road | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available |
30 | Loan | 64, 65 | BANA | Bank of America, N.A. | Residence Inn - West Orange, NJ | 5,089,292 | 2,399,544 | 7,386,027 | 5,241,661 | 2,144,366 | 12/31/2017 | 12 | Trailing 12 |
31 | Loan | 66, 67 | SMF V | Starwood Mortgage Capital LLC | Arapaho & Gessner | 39,251 | 904,359 | 624,156 | 212,364 | 411,793 | 10/31/2017 | 12 | Trailing 12 |
31.01 | Property | Arapaho | N/A | N/A | 624,156 | 212,364 | 411,793 | 10/31/2017 | 12 | Trailing 12 | |||
31.02 | Property | Gessner | 39,251 | 904,359 | N/A | N/A | N/A | NAV | NAV | Not Available | |||
32 | Loan | 68, 69 | MSMCH | Morgan Stanley Bank, N.A. | Hampton Inn Burlington | 4,822,614 | 1,770,301 | 6,658,296 | 4,895,195 | 1,763,101 | 10/31/2017 | 12 | Trailing 12 |
33 | Loan | 70, 71 | CREFI | Citi Real Estate Funding Inc. | 530 Spring Retail & Parking | 370,429 | 834,458 | 1,256,726 | 387,482 | 869,243 | 9/30/2017 | 12 | Trailing 12 |
34 | Loan | 8, 72 | CREFI | Citi Real Estate Funding Inc. | Two Harbor Point Square | 2,768,193 | 4,471,625 | 8,461,434 | 2,860,897 | 5,600,537 | 8/31/2017 | 12 | Trailing 12 |
35 | Loan | MSMCH | Morgan Stanley Bank, N.A. | Miamisburg Office Portfolio | 746,362 | 1,677,305 | 2,837,710 | 1,050,970 | 1,786,740 | 12/31/2017 | 12 | Trailing 12 | |
36 | Loan | 73 | SMF V | Starwood Mortgage Capital LLC | Anderson Multifamily Portfolio | 943,774 | 987,597 | 1,981,641 | 1,018,643 | 962,999 | 10/31/2017 | 12 | Trailing 12 |
36.01 | Property | Cross Lakes Apartments | 658,822 | 842,751 | 1,548,886 | 791,029 | 757,857 | 10/31/2017 | 12 | Trailing 12 | |||
36.02 | Property | Giant Oaks Apartments | 284,953 | 144,846 | 432,755 | 227,613 | 205,142 | 10/31/2017 | 12 | Trailing 12 | |||
37 | Loan | 74 | BANA | Bank of America, N.A. | American Mini Storage Lake Forest | 340,157 | 791,094 | 1,149,256 | 355,949 | 793,307 | 12/31/2017 | 12 | Trailing 12 |
38 | Loan | 75 | MSMCH | Morgan Stanley Bank, N.A. | Gale Industrial | 400,633 | 885,691 | 1,406,714 | 404,497 | 1,002,217 | 11/30/2017 | 12 | Trailing 12 |
39 | Loan | SMF V | Starwood Mortgage Capital LLC | Villages on Madison | 830,013 | 691,255 | 1,569,729 | 839,789 | 729,939 | 11/30/2017 | 12 | Trailing 12 | |
40 | Loan | 76 | MSMCH | Morgan Stanley Bank, N.A. | Pearland Retail Center | N/A | N/A | 483,723 | 73,455 | 410,268 | 7/31/2017 | 7 | Annualized |
41 | Loan | SMF V | Starwood Mortgage Capital LLC | Boulder Ridge Apartments | 855,159 | 752,468 | 1,560,200 | 878,220 | 681,980 | 12/31/2017 | 12 | Trailing 12 | |
42 | Loan | SMF V | Starwood Mortgage Capital LLC | Northtown Plaza | 103,532 | 643,581 | 719,085 | 97,934 | 621,152 | 9/30/2017 | 12 | Trailing 12 | |
43 | Loan | SMF V | Starwood Mortgage Capital LLC | Norwalk Village | 239,354 | 470,583 | 738,039 | 244,378 | 493,661 | 12/31/2017 | 12 | Trailing 12 | |
44 | Loan | 77, 78 | SMF V | Starwood Mortgage Capital LLC | The Clorox Sales Company Building | N/A | N/A | 750,378 | 214,323 | 536,055 | 10/31/2017 | 12 | Trailing 12 |
45 | Loan | SMF V | Starwood Mortgage Capital LLC | 358 Hall Avenue | 20,341 | 657,677 | 694,965 | 20,849 | 674,116 | 10/31/2017 | 12 | Trailing 12 | |
46 | Loan | 79 | CREFI | Citi Real Estate Funding Inc. | 452 West Broadway | 78,697 | 310,695 | 219,580 | 106,215 | 113,365 | 12/31/2017 | 12 | Trailing 12 |
47 | Loan | SMF V | Starwood Mortgage Capital LLC | Southfield PNC & McDonalds | 14,748 | 286,612 | 297,202 | 14,911 | 282,291 | 12/31/2017 | 12 | Trailing 12 | |
48 | Loan | 80, 81 | SMF V | Starwood Mortgage Capital LLC | Gateway Business Center | N/A | N/A | 429,636 | 141,574 | 288,062 | 11/30/2017 | 12 | Trailing 12 |
49 | Loan | 82, 83 | BANA | Bank of America, N.A. | 108-110 West Broughton Street | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available |
50 | Loan | BANA | Bank of America, N.A. | Central Dallas Multifamily Portfolio | N/A | N/A | 471,828 | 226,112 | 245,716 | 10/31/2017 | 3 | Annualized | |
50.01 | Property | 2106 Bennett Apartments | N/A | N/A | 157,478 | 83,603 | 73,875 | 10/31/2017 | 3 | Annualized | |||
50.02 | Property | The Tribeca Apartments | N/A | N/A | 314,350 | 142,509 | 171,841 | 10/31/2017 | 3 | Annualized | |||
51 | Loan | 84 | SMF V | Starwood Mortgage Capital LLC | Sherman Plaza | 178,928 | 331,539 | 583,214 | 182,523 | 400,691 | 10/31/2017 | 12 | Trailing 12 |
52 | Loan | 85 | SMF V | Starwood Mortgage Capital LLC | Colonial Estates MHP | 92,304 | 203,780 | 296,930 | 81,459 | 215,471 | 12/31/2017 | 12 | Trailing 12 |
A-16
CGCMT 2018-B2 Annex A | |||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Underwritten EGI ($) | Underwritten Expenses ($) | Underwritten Net Operating Income ($) | Debt Yield on Underwritten Net Operating Income (%) | Underwritten Replacement / FF&E Reserve ($) | Underwritten TI / LC ($) | Underwritten Net Cash Flow ($) | Underwritten NCF DSCR (x) (4) |
1 | Loan | 8, 9, 10 | BANA | Bank of America, N.A. | Extra Space - TIAA Self Storage Portfolio | 29,418,170 | 8,461,563 | 20,956,607 | 9.2% | 242,209 | N/A | 20,714,398 | 1.97 |
1.01 | Property | Extra Space Washington | 3,819,785 | 1,051,654 | 2,768,131 | 15,657 | N/A | 2,752,474 | |||||
1.02 | Property | Extra Space San Jose | 1,819,282 | 454,150 | 1,365,132 | 10,028 | N/A | 1,355,104 | |||||
1.03 | Property | Extra Space San Diego | 1,789,807 | 446,056 | 1,343,751 | 17,900 | N/A | 1,325,851 | |||||
1.04 | Property | Extra Space Panorama City | 1,685,150 | 490,844 | 1,194,306 | 11,609 | N/A | 1,182,697 | |||||
1.05 | Property | Extra Space Norwalk | 1,627,801 | 441,411 | 1,186,390 | 11,929 | N/A | 1,174,461 | |||||
1.06 | Property | Extra Space Miami East | 1,495,000 | 371,759 | 1,123,241 | 12,059 | N/A | 1,111,182 | |||||
1.07 | Property | Extra Space Miami West | 1,499,016 | 380,374 | 1,118,642 | 11,335 | N/A | 1,107,307 | |||||
1.08 | Property | Extra Space Palo Alto | 1,365,114 | 380,067 | 985,047 | 6,875 | N/A | 978,172 | |||||
1.09 | Property | Extra Space Covina | 1,347,885 | 370,523 | 977,362 | 11,181 | N/A | 966,181 | |||||
1.10 | Property | Extra Space Gaithersburg | 1,217,315 | 330,665 | 886,650 | 11,151 | N/A | 875,499 | |||||
1.11 | Property | Extra Space Philadelphia | 1,163,778 | 310,801 | 852,977 | 10,264 | N/A | 842,713 | |||||
1.12 | Property | Extra Space Westminster | 1,200,845 | 350,224 | 850,621 | 9,900 | N/A | 840,721 | |||||
1.13 | Property | Extra Space Newark | 1,021,666 | 273,202 | 748,464 | 9,645 | N/A | 738,819 | |||||
1.14 | Property | Extra Space Essex | 974,745 | 286,530 | 688,215 | 9,064 | N/A | 679,151 | |||||
1.15 | Property | Extra Space New Bedford | 976,485 | 312,439 | 664,046 | 9,803 | N/A | 654,243 | |||||
1.16 | Property | Extra Space Birmingham | 892,834 | 226,080 | 666,754 | 11,005 | N/A | 655,749 | |||||
1.17 | Property | Extra Space Haverhill | 925,538 | 300,665 | 624,873 | 8,024 | N/A | 616,849 | |||||
1.18 | Property | Extra Space Shrewsbury | 870,987 | 276,024 | 594,963 | 9,795 | N/A | 585,168 | |||||
1.19 | Property | Extra Space Dallas | 709,317 | 221,428 | 487,889 | 7,121 | N/A | 480,768 | |||||
1.20 | Property | Extra Space Enfield | 710,804 | 273,073 | 437,731 | 9,848 | N/A | 427,883 | |||||
1.21 | Property | Extra Space San Diego Miramar | 665,112 | 226,926 | 438,186 | 5,458 | N/A | 432,728 | |||||
1.22 | Property | Extra Space Shawnee | 597,398 | 257,975 | 339,423 | 8,436 | N/A | 330,987 | |||||
1.23 | Property | Extra Space Overland Park | 571,518 | 240,089 | 331,429 | 7,034 | N/A | 324,395 | |||||
1.24 | Property | Extra Space Tucson | 470,988 | 188,604 | 282,384 | 7,088 | N/A | 275,296 | |||||
2 | Loan | 11 | MSMCH | Morgan Stanley Bank, N.A. | Park Place East and Park Place West | 10,715,768 | 5,434,255 | 5,281,513 | 9.7% | 79,594 | 772,672 | 4,429,248 | 1.32 |
2.01 | Property | Park Place East | 5,606,247 | 2,807,923 | 2,798,324 | 39,593 | 384,168 | 2,374,563 | |||||
2.02 | Property | Park Place West | 5,109,521 | 2,626,331 | 2,483,190 | 40,000 | 388,504 | 2,054,685 | |||||
3 | Loan | 8, 12, 13, 14, 15, 16 | CREFI | Citi Real Estate Funding Inc. and Barclays Bank PLC | The SoCal Portfolio | 35,466,096 | 12,079,824 | 23,386,272 | 10.2% | 424,815 | 1,376,463 | 21,584,994 | 1.48 |
3.01 | Property | Aliso Viejo Commerce Center | 2,464,353 | 481,250 | 1,983,103 | 15,626 | 70,878 | 1,896,599 | |||||
3.02 | Property | Transpark Commerce | 3,372,820 | 1,268,714 | 2,104,106 | 35,300 | 93,416 | 1,975,390 | |||||
3.03 | Property | Wimbledon | 2,804,638 | 504,979 | 2,299,660 | 20,967 | 140,534 | 2,138,158 | |||||
3.04 | Property | Palmdale Place | 2,622,564 | 665,612 | 1,956,952 | 31,031 | 55,215 | 1,870,706 | |||||
3.05 | Property | Sierra Gateway | 2,294,646 | 804,865 | 1,489,781 | 25,432 | 84,832 | 1,379,517 | |||||
3.06 | Property | Fresno Industrial Center | 1,466,559 | 303,115 | 1,163,444 | 16,718 | 57,972 | 1,088,754 | |||||
3.07 | Property | Upland Freeway | 1,969,593 | 470,879 | 1,498,714 | 18,671 | 76,371 | 1,403,672 | |||||
3.08 | Property | Commerce Corporate Center | 1,733,773 | 521,217 | 1,212,555 | 16,443 | 133,633 | 1,062,479 | |||||
3.09 | Property | Moreno Valley | 1,580,201 | 424,315 | 1,155,886 | 8,951 | 39,765 | 1,107,170 | |||||
3.10 | Property | Airport One Office Park | 1,673,535 | 400,010 | 1,273,525 | 19,422 | 103,766 | 1,150,337 | |||||
3.11 | Property | Colton Courtyard | 1,337,589 | 449,824 | 887,766 | 16,473 | 52,667 | 818,625 | |||||
3.12 | Property | The Abbey Center | 1,262,203 | 602,307 | 659,896 | 24,241 | 31,625 | 604,031 | |||||
3.13 | Property | Upland Commerce Center | 899,488 | 237,383 | 662,105 | 13,350 | 32,900 | 615,856 | |||||
3.14 | Property | Diamond Bar | 711,219 | 123,560 | 587,659 | 3,260 | 14,922 | 569,477 | |||||
3.15 | Property | Atlantic Plaza | 666,343 | 127,691 | 538,652 | 10,473 | 25,161 | 503,018 | |||||
3.16 | Property | Ming Office Park | 1,525,372 | 958,436 | 566,936 | 28,302 | 64,874 | 473,760 | |||||
3.17 | Property | 10th Street Commerce Center | 986,164 | 383,805 | 602,359 | 27,045 | 33,257 | 542,057 | |||||
3.18 | Property | Cityview Plaza | 3,270,894 | 1,847,718 | 1,423,175 | 22,921 | 132,896 | 1,267,358 | |||||
3.19 | Property | Garden Grove Town Center | 353,105 | 69,857 | 283,248 | 5,801 | 10,977 | 266,471 | |||||
3.20 | Property | 30th Street Commerce Center | 364,886 | 148,945 | 215,941 | 13,538 | 11,835 | 190,568 | |||||
3.21 | Property | Mt. Vernon Commerce Center | 325,981 | 115,869 | 210,112 | 4,438 | 12,559 | 193,115 | |||||
3.22 | Property | Anaheim Stadium Industrial | 1,139,019 | 784,210 | 354,809 | 20,684 | 71,613 | 262,511 | |||||
3.23 | Property | 25th Street Commerce Center | 249,591 | 97,398 | 152,193 | 6,820 | 7,926 | 137,447 | |||||
3.24 | Property | Fresno Airport | 391,561 | 287,864 | 103,697 | 18,910 | 16,868 | 67,919 | |||||
4 | Loan | 17, 18 | SMF V | Starwood Mortgage Capital LLC | Westin Tysons Corner | 19,592,615 | 13,613,105 | 5,979,510 | 12.5% | 783,705 | N/A | 5,195,805 | 1.61 |
5 | Loan | 8, 19 | MSMCH | Morgan Stanley Bank, N.A. | Extra Space Self Storage Portfolio | 27,645,157 | 10,672,978 | 16,972,179 | 8.7% | 412,651 | N/A | 16,559,528 | 2.01 |
5.01 | Property | Henderson - Stephanie Place | 1,498,071 | 358,124 | 1,139,947 | 45,208 | N/A | 1,094,740 | |||||
5.02 | Property | Brookfield - Federal Road | 1,219,616 | 370,189 | 849,427 | 12,411 | N/A | 837,016 | |||||
5.03 | Property | Kingston - Sawkill Road | 1,309,401 | 496,860 | 812,541 | 13,250 | N/A | 799,291 | |||||
5.04 | Property | Lake Elsinore - Central Avenue | 1,006,271 | 278,991 | 727,280 | 16,360 | N/A | 710,920 | |||||
5.05 | Property | Doylestown - North Broad Street | 1,015,503 | 304,591 | 710,911 | 11,035 | N/A | 699,876 | |||||
5.06 | Property | Pennsauken - South Crescent Boulevard | 1,113,954 | 425,175 | 688,780 | 12,807 | N/A | 675,973 | |||||
5.07 | Property | New Paltz - South Putt Corners Road | 1,144,027 | 472,301 | 671,725 | 11,789 | N/A | 659,937 | |||||
5.08 | Property | Tyngsborough - Industrial Way | 957,413 | 288,896 | 668,517 | 12,249 | N/A | 656,268 | |||||
5.09 | Property | Hemet - South Sanderson | 981,540 | 345,600 | 635,940 | 13,949 | N/A | 621,991 | |||||
5.10 | Property | Bensalem - 1525 Bristol Pike | 1,030,579 | 405,338 | 625,240 | 10,991 | N/A | 614,249 | |||||
5.11 | Property | Eastpoint - Lakewood Avenue | 1,023,566 | 427,630 | 595,936 | 13,950 | N/A | 581,986 | |||||
5.12 | Property | Howell - Route 9 South | 949,796 | 369,661 | 580,135 | 10,789 | N/A | 569,346 | |||||
5.13 | Property | Lawrenceville - Hurricane Shoals Road | 901,563 | 324,523 | 577,039 | 16,058 | N/A | 560,982 | |||||
5.14 | Property | Lawnside - White Horse Pike | 955,582 | 397,457 | 558,125 | 9,985 | N/A | 548,139 | |||||
5.15 | Property | Phoenix - West Peoria | 771,527 | 268,465 | 503,062 | 9,776 | N/A | 493,286 | |||||
5.16 | Property | Mount Laurel - Ark Road | 744,750 | 291,272 | 453,478 | 7,137 | N/A | 446,341 | |||||
5.17 | Property | Burlington - Cadillac Road | 810,985 | 361,499 | 449,487 | 9,613 | N/A | 439,874 | |||||
5.18 | Property | Cherry Hill - Marlton Pike | 776,532 | 328,349 | 448,183 | 9,456 | N/A | 438,728 | |||||
5.19 | Property | Bensalem - Knights Road | 724,233 | 289,263 | 434,971 | 7,508 | N/A | 427,463 | |||||
5.20 | Property | Albuquerque - Ellison Road Northwest | 637,368 | 208,888 | 428,479 | 8,484 | N/A | 419,995 | |||||
5.21 | Property | Modesto - Crows Landing | 655,532 | 249,067 | 406,465 | 11,808 | N/A | 394,657 | |||||
5.22 | Property | Auburndale - US Highway 92 West | 615,272 | 212,177 | 403,095 | 9,848 | N/A | 393,248 | |||||
5.23 | Property | San Bernardino - West Club Center Drive | 587,048 | 205,959 | 381,089 | 9,833 | N/A | 371,256 | |||||
5.24 | Property | Memphis - Mount Moriah Terrace | 650,339 | 284,415 | 365,924 | 13,085 | N/A | 352,838 | |||||
5.25 | Property | Hesperia - Mariposa Road | 573,765 | 235,225 | 338,540 | 12,001 | N/A | 326,539 | |||||
5.26 | Property | Memphis - Covington Way | 649,104 | 316,604 | 332,501 | 12,069 | N/A | 320,431 | |||||
5.27 | Property | St. Louis - Halls Ferry Road | 609,321 | 304,925 | 304,396 | 9,001 | N/A | 295,395 | |||||
5.28 | Property | Killeen - Jasper Drive | 601,251 | 299,007 | 302,244 | 14,688 | N/A | 287,557 | |||||
5.29 | Property | Albuquerque - Airport Drive Northwest | 438,275 | 178,119 | 260,157 | 8,234 | N/A | 251,923 | |||||
5.30 | Property | Memphis - Gateway Drive | 443,217 | 197,658 | 245,559 | 7,779 | N/A | 237,780 | |||||
5.31 | Property | Victorville - Yates Road | 461,599 | 218,102 | 243,497 | 9,608 | N/A | 233,889 | |||||
5.32 | Property | Las Vegas - North Lamont Street | 378,563 | 186,747 | 191,816 | 8,813 | N/A | 183,003 | |||||
5.33 | Property | Columbus - East Main Street | 358,001 | 172,483 | 185,518 | 5,181 | N/A | 180,337 | |||||
5.34 | Property | Memphis - Raleigh-LaGrange | 350,287 | 182,019 | 168,269 | 6,247 | N/A | 162,021 | |||||
5.35 | Property | Memphis - 5675 Summer Avenue | 384,888 | 232,614 | 152,274 | 7,415 | N/A | 144,859 | |||||
5.36 | Property | Memphis - Madison Avenue | 316,418 | 184,786 | 131,632 | 4,238 | N/A | 127,394 |
A-17
CGCMT 2018-B2 Annex A | |||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Underwritten EGI ($) | Underwritten Expenses ($) | Underwritten Net Operating Income ($) | Debt Yield on Underwritten Net Operating Income (%) | Underwritten Replacement / FF&E Reserve ($) | Underwritten TI / LC ($) | Underwritten Net Cash Flow ($) | Underwritten NCF DSCR (x) (4) |
6 | Loan | 8, 20, 21, 22, 23, 24, 25 | CREFI | Citi Real Estate Funding Inc. | Red Building | 18,925,660 | 6,074,849 | 12,850,810 | 16.1% | 82,309 | 977,688 | 11,790,813 | 3.31 |
7 | Loan | MSMCH | Morgan Stanley Bank, N.A. | Town Center at Levis Commons | 6,855,459 | 2,926,296 | 3,929,163 | 10.6% | 46,430 | 333,345 | 3,549,389 | 1.98 | |
8 | Loan | 26 | SMF V | Starwood Mortgage Capital LLC | Oxford Exchange | 4,748,957 | 895,859 | 3,853,098 | 10.4% | 50,080 | 85,075 | 3,717,943 | 1.63 |
9 | Loan | 27, 28, 29, 30 | CREFI | Citi Real Estate Funding Inc. | 3rd & Pine Seattle Retail & Parking | 6,032,685 | 3,074,495 | 2,958,191 | 8.4% | 35,477 | 42,585 | 2,880,129 | 1.78 |
10 | Loan | 8, 31, 32 | MSMCH | Morgan Stanley Bank, N.A. | Axcelis Corporate Center | 5,359,310 | 160,780 | 5,198,531 | 10.2% | 83,463 | 412,305 | 4,702,763 | 1.33 |
11 | Loan | 8 | MSMCH | Morgan Stanley Bank, N.A. | One Newark Center | 14,737,974 | 7,203,226 | 7,534,747 | 11.3% | 170,963 | 1,378,397 | 5,985,388 | 1.52 |
12 | Loan | 8, 33, 34, 35, 36 | CREFI | Citi Real Estate Funding Inc. | Braddock Metro Center | 10,490,116 | 3,420,015 | 7,070,100 | 9.5% | 72,585 | 237,262 | 6,760,253 | 1.49 |
13 | Loan | 37, 38 | SMF V | Starwood Mortgage Capital LLC | 2301 Renaissance Boulevard | 5,182,739 | 2,183,114 | 2,999,625 | 10.3% | 37,347 | 192,078 | 2,770,199 | 2.02 |
14 | Loan | 39 | SMF V | Starwood Mortgage Capital LLC | Ingram Festival Shopping Center | 4,440,849 | 1,530,834 | 2,910,015 | 10.6% | 71,089 | 151,065 | 2,687,861 | 1.60 |
15 | Loan | 8, 40, 41, 42 | SMF V | Cantor Commercial Real Estate Lending, L.P. | Cross Point | 31,402,846 | 13,741,126 | 17,661,721 | 11.8% | 224,443 | 1,320,254 | 16,117,023 | 2.24 |
16 | Loan | 43 | MSMCH | Morgan Stanley Bank, N.A. | Voice Road Plaza | 4,821,724 | 2,138,805 | 2,682,919 | 10.7% | 26,370 | 109,436 | 2,547,113 | 1.74 |
17 | Loan | 44, 45, 46, 47 | CREFI | Citi Real Estate Funding Inc. | Wrigleyville Hotel Portfolio | 7,476,429 | 4,747,388 | 2,729,041 | 11.6% | 299,057 | N/A | 2,429,984 | 1.53 |
17.01 | Property | Willows Hotel | 2,572,764 | 1,582,099 | 990,665 | 102,911 | N/A | 887,755 | |||||
17.02 | Property | Majestic Hotel | 2,648,809 | 1,670,806 | 978,003 | 105,952 | N/A | 872,051 | |||||
17.03 | Property | City Suites Hotel | 2,254,856 | 1,494,483 | 760,373 | 90,194 | N/A | 670,178 | |||||
18 | Loan | 48 | BANA | Bank of America, N.A. | Stor-All New Orleans Portfolio | 3,077,152 | 909,202 | 2,167,950 | 9.2% | 34,294 | N/A | 2,133,656 | 1.78 |
18.01 | Property | Stor-All Tchoupitoulas | 1,694,938 | 468,113 | 1,226,825 | 16,929 | N/A | 1,209,896 | |||||
18.02 | Property | Stor-All Gentilly Woods | 1,382,214 | 441,089 | 941,125 | 17,365 | N/A | 923,760 | |||||
19 | Loan | 49, 50 | MSMCH | Morgan Stanley Bank, N.A. | Galleria Commons | 3,085,135 | 612,914 | 2,472,221 | 11.3% | 44,002 | 142,218 | 2,286,002 | 1.67 |
20 | Loan | BANA | Bank of America, N.A. | Magellan Commerce Self Storage | 2,583,325 | 854,097 | 1,729,228 | 8.4% | 21,090 | N/A | 1,708,138 | 1.78 | |
21 | Loan | 8, 51, 52, 53, 54 | SMF V | Starwood Mortgage Capital LLC | Fort Knox Executive Park | 5,908,027 | 1,795,684 | 4,112,344 | 11.7% | 64,728 | 132,258 | 3,915,358 | 1.58 |
22 | Loan | 55, 56 | CREFI | Citi Real Estate Funding Inc. | 8800 Queen Avenue South | 4,483,897 | 2,153,170 | 2,330,727 | 12.6% | 51,234 | 279,915 | 1,999,578 | 1.77 |
23 | Loan | 57 | BANA | Bank of America, N.A. | La Habra Towne Center | 2,417,550 | 704,820 | 1,712,730 | 9.5% | 15,162 | 94,114 | 1,603,454 | 1.97 |
24 | Loan | 58 | CREFI | Citi Real Estate Funding Inc. | Aventura Business Park | 2,697,380 | 878,839 | 1,818,541 | 10.1% | 45,060 | 72,578 | 1,700,903 | 2.01 |
25 | Loan | 59 | CREFI | Citi Real Estate Funding Inc. | Fulton Market Portfolio | 1,660,192 | 270,438 | 1,389,753 | 7.9% | 4,305 | 49,340 | 1,336,110 | 1.54 |
25.01 | Property | 185 North Morgan Retail | 727,508 | 121,671 | 605,836 | 1,380 | 21,234 | 583,223 | |||||
25.02 | Property | 820 West Lake Retail | 553,463 | 82,043 | 471,420 | 2,160 | 18,295 | 450,966 | |||||
25.03 | Property | 219 North Green Retail | 379,221 | 66,724 | 312,497 | 765 | 9,811 | 301,921 | |||||
26 | Loan | 8 | BANA | Bank of America, N.A. | Warwick Mall | 16,956,599 | 6,957,538 | 9,999,062 | 13.3% | 147,179 | 733,745 | 9,118,138 | 2.01 |
27 | Loan | 60, 61 | CREFI | Citi Real Estate Funding Inc. | Courtyard Reno | 5,126,939 | 2,781,344 | 2,345,595 | 13.6% | 205,078 | N/A | 2,140,517 | 1.75 |
28 | Loan | MSMCH | Morgan Stanley Bank, N.A. | 5000 South Hulen | 2,654,500 | 804,441 | 1,850,059 | 11.5% | 12,656 | 139,215 | 1,698,188 | 1.79 | |
29 | Loan | 62, 63 | CREFI | Citi Real Estate Funding Inc. | 50 Racetrack Road | 2,455,591 | 795,159 | 1,660,432 | 10.4% | 21,058 | 76,814 | 1,562,560 | 2.15 |
30 | Loan | 64, 65 | BANA | Bank of America, N.A. | Residence Inn - West Orange, NJ | 7,386,027 | 5,232,082 | 2,153,945 | 14.5% | 295,441 | N/A | 1,858,504 | 1.92 |
31 | Loan | 66, 67 | SMF V | Starwood Mortgage Capital LLC | Arapaho & Gessner | 1,938,828 | 328,986 | 1,609,842 | 11.7% | 28,047 | 146,841 | 1,434,954 | 1.68 |
31.01 | Property | Arapaho | 934,662 | 291,423 | 643,240 | 10,973 | 110,317 | 521,950 | |||||
31.02 | Property | Gessner | 1,004,166 | 37,563 | 966,602 | 17,074 | 36,524 | 913,004 | |||||
32 | Loan | 68, 69 | MSMCH | Morgan Stanley Bank, N.A. | Hampton Inn Burlington | 6,658,296 | 4,895,715 | 1,762,581 | 13.8% | 266,332 | N/A | 1,496,249 | 1.85 |
33 | Loan | 70, 71 | CREFI | Citi Real Estate Funding Inc. | 530 Spring Retail & Parking | 1,329,406 | 412,071 | 917,336 | 8.7% | 21,710 | 12,539 | 883,087 | 1.28 |
34 | Loan | 8, 72 | CREFI | Citi Real Estate Funding Inc. | Two Harbor Point Square | 8,505,541 | 2,900,766 | 5,604,774 | 11.3% | 28,016 | 382,312 | 5,194,446 | 1.78 |
35 | Loan | MSMCH | Morgan Stanley Bank, N.A. | Miamisburg Office Portfolio | 3,546,504 | 1,302,573 | 2,243,932 | 22.5% | 55,377 | 340,570 | 1,847,985 | 1.99 | |
36 | Loan | 73 | SMF V | Starwood Mortgage Capital LLC | Anderson Multifamily Portfolio | 1,949,679 | 963,894 | 985,784 | 11.3% | 80,048 | N/A | 905,736 | 1.62 |
36.01 | Property | Cross Lakes Apartments | 1,516,924 | 737,392 | 779,532 | 58,088 | N/A | 721,444 | |||||
36.02 | Property | Giant Oaks Apartments | 432,755 | 226,503 | 206,252 | 21,960 | N/A | 184,292 | |||||
37 | Loan | 74 | BANA | Bank of America, N.A. | American Mini Storage Lake Forest | 1,180,206 | 339,350 | 840,856 | 10.4% | 12,525 | N/A | 828,331 | 2.48 |
38 | Loan | 75 | MSMCH | Morgan Stanley Bank, N.A. | Gale Industrial | 1,325,444 | 458,790 | 866,654 | 11.7% | 19,885 | 52,170 | 794,599 | 2.23 |
39 | Loan | SMF V | Starwood Mortgage Capital LLC | Villages on Madison | 1,569,729 | 837,598 | 732,131 | 10.7% | 65,484 | N/A | 666,647 | 1.55 | |
40 | Loan | 76 | MSMCH | Morgan Stanley Bank, N.A. | Pearland Retail Center | 867,400 | 215,411 | 651,989 | 9.7% | 3,297 | 30,416 | 618,276 | 1.45 |
41 | Loan | SMF V | Starwood Mortgage Capital LLC | Boulder Ridge Apartments | 1,560,200 | 873,393 | 686,807 | 10.6% | 67,200 | N/A | 619,607 | 1.51 | |
42 | Loan | SMF V | Starwood Mortgage Capital LLC | Northtown Plaza | 736,062 | 92,238 | 643,823 | 10.1% | 14,727 | 36,817 | 592,280 | 1.51 | |
43 | Loan | SMF V | Starwood Mortgage Capital LLC | Norwalk Village | 780,584 | 227,472 | 553,111 | 9.1% | 4,318 | 26,298 | 522,495 | 1.75 | |
44 | Loan | 77, 78 | SMF V | Starwood Mortgage Capital LLC | The Clorox Sales Company Building | 793,601 | 232,937 | 560,664 | 9.8% | 6,166 | 30,829 | 523,669 | 1.53 |
45 | Loan | SMF V | Starwood Mortgage Capital LLC | 358 Hall Avenue | 825,466 | 44,197 | 781,269 | 14.2% | 33,200 | 66,400 | 681,669 | 2.54 | |
46 | Loan | 79 | CREFI | Citi Real Estate Funding Inc. | 452 West Broadway | 443,125 | 72,741 | 370,384 | 7.4% | 323 | 14,291 | 355,770 | 1.40 |
47 | Loan | SMF V | Starwood Mortgage Capital LLC | Southfield PNC & McDonalds | 321,608 | 6,432 | 315,176 | 7.9% | N/A | N/A | 315,176 | 1.17 | |
48 | Loan | 80, 81 | SMF V | Starwood Mortgage Capital LLC | Gateway Business Center | 466,895 | 138,985 | 327,910 | 9.4% | 7,033 | 21,614 | 299,263 | 1.32 |
49 | Loan | 82, 83 | BANA | Bank of America, N.A. | 108-110 West Broughton Street | 582,649 | 118,746 | 463,903 | 14.0% | 4,004 | 10,843 | 449,056 | 3.02 |
50 | Loan | BANA | Bank of America, N.A. | Central Dallas Multifamily Portfolio | 585,747 | 261,049 | 324,698 | 10.1% | 15,396 | N/A | 309,302 | 2.26 | |
50.01 | Property | 2106 Bennett Apartments | 286,909 | 120,525 | 166,384 | 8,113 | N/A | 158,271 | |||||
50.02 | Property | The Tribeca Apartments | 298,838 | 140,524 | 158,314 | 7,283 | N/A | 151,031 | |||||
51 | Loan | 84 | SMF V | Starwood Mortgage Capital LLC | Sherman Plaza | 577,644 | 182,745 | 394,900 | 15.8% | 22,948 | 38,246 | 333,705 | 1.91 |
52 | Loan | 85 | SMF V | Starwood Mortgage Capital LLC | Colonial Estates MHP | 297,549 | 90,211 | 207,338 | 10.4% | 6,700 | N/A | 200,638 | 1.30 |
A-18
CGCMT 2018-B2 Annex A | ||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Debt Yield on Underwritten Net Cash Flow (%) | Appraised Value ($) | Appraisal Date | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity / ARD (%) | Occupancy (%) (5) | Occupancy Date | ADR ($) | RevPAR ($) |
1 | Loan | 8, 9, 10 | BANA | Bank of America, N.A. | Extra Space - TIAA Self Storage Portfolio | 9.0% | 394,160,000 | Various | 58.1% | 58.1% | 92.2% | 12/31/2017 | NAP | NAP |
1.01 | Property | Extra Space Washington | 47,490,000 | 11/30/2017 | 92.1% | 12/31/2017 | NAP | NAP | ||||||
1.02 | Property | Extra Space San Jose | 24,750,000 | 11/27/2017 | 89.9% | 12/31/2017 | NAP | NAP | ||||||
1.03 | Property | Extra Space San Diego | 21,760,000 | 12/1/2017 | 88.1% | 12/31/2017 | NAP | NAP | ||||||
1.04 | Property | Extra Space Panorama City | 21,550,000 | 11/30/2017 | 92.7% | 12/31/2017 | NAP | NAP | ||||||
1.05 | Property | Extra Space Norwalk | 22,150,000 | 11/30/2017 | 92.8% | 12/31/2017 | NAP | NAP | ||||||
1.06 | Property | Extra Space Miami East | 19,600,000 | 11/28/2017 | 91.8% | 12/31/2017 | NAP | NAP | ||||||
1.07 | Property | Extra Space Miami West | 19,000,000 | 11/28/2017 | 95.7% | 12/31/2017 | NAP | NAP | ||||||
1.08 | Property | Extra Space Palo Alto | 18,230,000 | 11/27/2017 | 92.1% | 12/31/2017 | NAP | NAP | ||||||
1.09 | Property | Extra Space Covina | 17,450,000 | 11/30/2017 | 91.9% | 12/31/2017 | NAP | NAP | ||||||
1.10 | Property | Extra Space Gaithersburg | 14,350,000 | 12/1/2017 | 91.5% | 12/31/2017 | NAP | NAP | ||||||
1.11 | Property | Extra Space Philadelphia | 13,860,000 | 11/27/2017 | 93.9% | 12/31/2017 | NAP | NAP | ||||||
1.12 | Property | Extra Space Westminster | 15,680,000 | 11/29/2017 | 94.7% | 12/31/2017 | NAP | NAP | ||||||
1.13 | Property | Extra Space Newark | 12,590,000 | 11/27/2017 | 91.1% | 12/31/2017 | NAP | NAP | ||||||
1.14 | Property | Extra Space Essex | 11,340,000 | 11/30/2017 | 93.5% | 12/31/2017 | NAP | NAP | ||||||
1.15 | Property | Extra Space New Bedford | 10,300,000 | 11/28/2017 | 93.6% | 12/31/2017 | NAP | NAP | ||||||
1.16 | Property | Extra Space Birmingham | 9,250,000 | 11/27/2017 | 94.8% | 12/31/2017 | NAP | NAP | ||||||
1.17 | Property | Extra Space Haverhill | 11,680,000 | 11/29/2017 | 86.6% | 12/31/2017 | NAP | NAP | ||||||
1.18 | Property | Extra Space Shrewsbury | 9,020,000 | 11/28/2017 | 92.1% | 12/31/2017 | NAP | NAP | ||||||
1.19 | Property | Extra Space Dallas | 7,650,000 | 11/28/2017 | 90.0% | 12/31/2017 | NAP | NAP | ||||||
1.20 | Property | Extra Space Enfield | 7,680,000 | 11/25/2017 | 93.0% | 12/31/2017 | NAP | NAP | ||||||
1.21 | Property | Extra Space San Diego Miramar | 7,050,000 | 12/1/2017 | 92.3% | 12/31/2017 | NAP | NAP | ||||||
1.22 | Property | Extra Space Shawnee | 5,670,000 | 12/1/2017 | 95.1% | 12/31/2017 | NAP | NAP | ||||||
1.23 | Property | Extra Space Overland Park | 5,620,000 | 12/4/2017 | 94.3% | 12/31/2017 | NAP | NAP | ||||||
1.24 | Property | Extra Space Tucson | 4,270,000 | 11/28/2017 | 91.3% | 12/31/2017 | NAP | NAP | ||||||
2 | Loan | 11 | MSMCH | Morgan Stanley Bank, N.A. | Park Place East and Park Place West | 8.2% | 78,700,000 | 11/16/2017 | 68.9% | 60.5% | 90.5% | 12/7/2017 | NAP | NAP |
2.01 | Property | Park Place East | 40,400,000 | 11/16/2017 | 93.7% | 12/7/2017 | NAP | NAP | ||||||
2.02 | Property | Park Place West | 38,300,000 | 11/16/2017 | 87.3% | 12/7/2017 | NAP | NAP | ||||||
3 | Loan | 8, 12, 13, 14, 15, 16 | CREFI | Citi Real Estate Funding Inc. and Barclays Bank PLC | The SoCal Portfolio | 9.4% | 386,140,000 | Various | 59.4% | 54.7% | 83.8% | 1/31/2018 | NAP | NAP |
3.01 | Property | Aliso Viejo Commerce Center | 39,500,000 | 12/8/2017 | 89.7% | 1/31/2018 | NAP | NAP | ||||||
3.02 | Property | Transpark Commerce | 35,300,000 | 11/30/2017 | 74.4% | 1/31/2018 | NAP | NAP | ||||||
3.03 | Property | Wimbledon | 30,700,000 | 11/29/2017 | 94.7% | 1/31/2018 | NAP | NAP | ||||||
3.04 | Property | Palmdale Place | 31,700,000 | 11/29/2017 | 89.1% | 1/31/2018 | NAP | NAP | ||||||
3.05 | Property | Sierra Gateway | 23,000,000 | 11/29/2017 | 76.6% | 1/31/2018 | NAP | NAP | ||||||
3.06 | Property | Fresno Industrial Center | 19,400,000 | 12/5/2017 | 97.2% | 1/31/2018 | NAP | NAP | ||||||
3.07 | Property | Upland Freeway | 21,100,000 | 12/8/2017 | 94.4% | 1/31/2018 | NAP | NAP | ||||||
3.08 | Property | Commerce Corporate Center | 18,700,000 | 12/6/2017 | 93.1% | 1/31/2018 | NAP | NAP | ||||||
3.09 | Property | Moreno Valley | 16,100,000 | 11/30/2017 | 94.0% | 1/31/2018 | NAP | NAP | ||||||
3.10 | Property | Airport One Office Park | 16,100,000 | 12/7/2017 | 100.0% | 1/31/2018 | NAP | NAP | ||||||
3.11 | Property | Colton Courtyard | 20,300,000 | 11/30/2017 | 65.2% | 1/31/2018 | NAP | NAP | ||||||
3.12 | Property | The Abbey Center | 10,800,000 | 12/1/2017 | 86.5% | 1/31/2018 | NAP | NAP | ||||||
3.13 | Property | Upland Commerce Center | 12,000,000 | 12/8/2017 | 86.0% | 1/31/2018 | NAP | NAP | ||||||
3.14 | Property | Diamond Bar | 9,170,000 | 11/25/2017 | 100.0% | 1/31/2018 | NAP | NAP | ||||||
3.15 | Property | Atlantic Plaza | 8,650,000 | 11/23/2017 | 100.0% | 1/31/2018 | NAP | NAP | ||||||
3.16 | Property | Ming Office Park | 18,100,000 | 12/5/2017 | 56.5% | 1/31/2018 | NAP | NAP | ||||||
3.17 | Property | 10th Street Commerce Center | 18,900,000 | 11/29/2017 | 52.3% | 1/31/2018 | NAP | NAP | ||||||
3.18 | Property | Cityview Plaza | 8,850,000 | 12/6/2017 | 96.4% | 1/31/2018 | NAP | NAP | ||||||
3.19 | Property | Garden Grove Town Center | 4,770,000 | 12/8/2017 | 100.0% | 1/31/2018 | NAP | NAP | ||||||
3.20 | Property | 30th Street Commerce Center | 7,130,000 | 11/30/2017 | 49.5% | 1/31/2018 | NAP | NAP | ||||||
3.21 | Property | Mt. Vernon Commerce Center | 3,420,000 | 12/9/2017 | 77.8% | 1/31/2018 | NAP | NAP | ||||||
3.22 | Property | Anaheim Stadium Industrial | 3,360,000 | 12/4/2017 | 100.0% | 1/31/2018 | NAP | NAP | ||||||
3.23 | Property | 25th Street Commerce Center | 4,320,000 | 11/30/2017 | 58.8% | 1/31/2018 | NAP | NAP | ||||||
3.24 | Property | Fresno Airport | 4,770,000 | 12/5/2017 | 47.0% | 1/31/2018 | NAP | NAP | ||||||
4 | Loan | 17, 18 | SMF V | Starwood Mortgage Capital LLC | Westin Tysons Corner | 10.8% | 79,000,000 | 1/1/2018 | 60.8% | 50.5% | 67.3% | 12/31/2017 | 153.18 | 103.05 |
5 | Loan | 8, 19 | MSMCH | Morgan Stanley Bank, N.A. | Extra Space Self Storage Portfolio | 8.5% | 299,250,000 | 11/1/2017 | 65.0% | 65.0% | 95.1% | 9/30/2017 | NAP | NAP |
5.01 | Property | Henderson - Stephanie Place | 18,700,000 | 11/1/2017 | 97.0% | 9/30/2017 | NAP | NAP | ||||||
5.02 | Property | Brookfield - Federal Road | 13,800,000 | 11/1/2017 | 97.7% | 9/30/2017 | NAP | NAP | ||||||
5.03 | Property | Kingston - Sawkill Road | 12,400,000 | 11/1/2017 | 93.2% | 9/30/2017 | NAP | NAP | ||||||
5.04 | Property | Lake Elsinore - Central Avenue | 12,300,000 | 11/1/2017 | 92.6% | 9/30/2017 | NAP | NAP | ||||||
5.05 | Property | Doylestown - North Broad Street | 11,400,000 | 11/1/2017 | 96.0% | 9/30/2017 | NAP | NAP | ||||||
5.06 | Property | Pennsauken - South Crescent Boulevard | 12,300,000 | 11/1/2017 | 94.4% | 9/30/2017 | NAP | NAP | ||||||
5.07 | Property | New Paltz - South Putt Corners Road | 10,900,000 | 11/1/2017 | 94.7% | 9/30/2017 | NAP | NAP | ||||||
5.08 | Property | Tyngsborough - Industrial Way | 10,300,000 | 11/1/2017 | 94.1% | 9/30/2017 | NAP | NAP | ||||||
5.09 | Property | Hemet - South Sanderson | 11,000,000 | 11/1/2017 | 93.0% | 9/30/2017 | NAP | NAP | ||||||
5.10 | Property | Bensalem - 1525 Bristol Pike | 10,800,000 | 11/1/2017 | 93.6% | 9/30/2017 | NAP | NAP | ||||||
5.11 | Property | Eastpoint - Lakewood Avenue | 11,150,000 | 11/1/2017 | 96.2% | 9/30/2017 | NAP | NAP | ||||||
5.12 | Property | Howell - Route 9 South | 10,000,000 | 11/1/2017 | 94.0% | 9/30/2017 | NAP | NAP | ||||||
5.13 | Property | Lawrenceville - Hurricane Shoals Road | 9,150,000 | 11/1/2017 | 94.9% | 9/30/2017 | NAP | NAP | ||||||
5.14 | Property | Lawnside - White Horse Pike | 10,300,000 | 11/1/2017 | 96.3% | 9/30/2017 | NAP | NAP | ||||||
5.15 | Property | Phoenix - West Peoria | 9,300,000 | 11/1/2017 | 94.6% | 9/30/2017 | NAP | NAP | ||||||
5.16 | Property | Mount Laurel - Ark Road | 7,700,000 | 11/1/2017 | 96.6% | 9/30/2017 | NAP | NAP | ||||||
5.17 | Property | Burlington - Cadillac Road | 7,700,000 | 11/1/2017 | 97.5% | 9/30/2017 | NAP | NAP | ||||||
5.18 | Property | Cherry Hill - Marlton Pike | 7,500,000 | 11/1/2017 | 96.8% | 9/30/2017 | NAP | NAP | ||||||
5.19 | Property | Bensalem - Knights Road | 7,600,000 | 11/1/2017 | 95.8% | 9/30/2017 | NAP | NAP | ||||||
5.20 | Property | Albuquerque - Ellison Road Northwest | 6,900,000 | 11/1/2017 | 95.6% | 9/30/2017 | NAP | NAP | ||||||
5.21 | Property | Modesto - Crows Landing | 6,000,000 | 11/1/2017 | 96.9% | 9/30/2017 | NAP | NAP | ||||||
5.22 | Property | Auburndale - US Highway 92 West | 5,700,000 | 11/1/2017 | 95.8% | 9/30/2017 | NAP | NAP | ||||||
5.23 | Property | San Bernardino - West Club Center Drive | 6,300,000 | 11/1/2017 | 99.2% | 9/30/2017 | NAP | NAP | ||||||
5.24 | Property | Memphis - Mount Moriah Terrace | 5,650,000 | 11/1/2017 | 93.1% | 9/30/2017 | NAP | NAP | ||||||
5.25 | Property | Hesperia - Mariposa Road | 5,600,000 | 11/1/2017 | 96.8% | 9/30/2017 | NAP | NAP | ||||||
5.26 | Property | Memphis - Covington Way | 5,300,000 | 11/1/2017 | 95.1% | 9/30/2017 | NAP | NAP | ||||||
5.27 | Property | St. Louis - Halls Ferry Road | 5,100,000 | 11/1/2017 | 91.3% | 9/30/2017 | NAP | NAP | ||||||
5.28 | Property | Killeen - Jasper Drive | 6,000,000 | 10/7/2017 | 90.8% | 9/30/2017 | NAP | NAP | ||||||
5.29 | Property | Albuquerque - Airport Drive Northwest | 4,500,000 | 11/1/2017 | 97.1% | 9/30/2017 | NAP | NAP | ||||||
5.30 | Property | Memphis - Gateway Drive | 3,650,000 | 11/1/2017 | 93.9% | 9/30/2017 | NAP | NAP | ||||||
5.31 | Property | Victorville - Yates Road | 3,800,000 | 11/1/2017 | 96.7% | 9/30/2017 | NAP | NAP | ||||||
5.32 | Property | Las Vegas - North Lamont Street | 3,800,000 | 11/1/2017 | 94.9% | 9/30/2017 | NAP | NAP | ||||||
5.33 | Property | Columbus - East Main Street | 2,750,000 | 11/1/2017 | 94.9% | 9/30/2017 | NAP | NAP | ||||||
5.34 | Property | Memphis - Raleigh-LaGrange | 2,700,000 | 11/1/2017 | 94.9% | 9/30/2017 | NAP | NAP | ||||||
5.35 | Property | Memphis - 5675 Summer Avenue | 2,350,000 | 11/1/2017 | 92.0% | 9/30/2017 | NAP | NAP | ||||||
5.36 | Property | Memphis - Madison Avenue | 2,250,000 | 11/1/2017 | 86.5% | 9/30/2017 | NAP | NAP |
A-19
CGCMT 2018-B2 Annex A | ||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Debt Yield on Underwritten Net Cash Flow (%) | Appraised Value ($) | Appraisal Date | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity / ARD (%) | Occupancy (%) (5) | Occupancy Date | ADR ($) | RevPAR ($) |
6 | Loan | 8, 20, 21, 22, 23, 24, 25 | CREFI | Citi Real Estate Funding Inc. | Red Building | 14.7% | 286,700,000 | 10/27/2017 | 27.9% | 27.9% | 74.3% | 12/18/2017 | NAP | NAP |
7 | Loan | MSMCH | Morgan Stanley Bank, N.A. | Town Center at Levis Commons | 9.6% | 59,500,000 | 12/20/2017 | 62.2% | 62.2% | 89.3% | 1/1/2018 | NAP | NAP | |
8 | Loan | 26 | SMF V | Starwood Mortgage Capital LLC | Oxford Exchange | 10.1% | 54,000,000 | 12/8/2017 | 68.3% | 57.1% | 99.2% | 12/22/2017 | NAP | NAP |
9 | Loan | 27, 28, 29, 30 | CREFI | Citi Real Estate Funding Inc. | 3rd & Pine Seattle Retail & Parking | 8.2% | 59,000,000 | 1/2/2018 | 59.7% | 59.7% | 100.0% | 3/1/2018 | NAP | NAP |
10 | Loan | 8, 31, 32 | MSMCH | Morgan Stanley Bank, N.A. | Axcelis Corporate Center | 9.2% | 82,100,000 | 11/16/2017 | 62.0% | 46.3% | 100.0% | 3/1/2018 | NAP | NAP |
11 | Loan | 8 | MSMCH | Morgan Stanley Bank, N.A. | One Newark Center | 9.0% | 94,000,000 | 10/10/2017 | 70.8% | 61.6% | 90.0% | 11/1/2017 | NAP | NAP |
12 | Loan | 8, 33, 34, 35, 36 | CREFI | Citi Real Estate Funding Inc. | Braddock Metro Center | 9.1% | 111,140,000 | 11/3/2017 | 66.8% | 61.2% | 92.4% | 11/1/2017 | NAP | NAP |
13 | Loan | 37, 38 | SMF V | Starwood Mortgage Capital LLC | 2301 Renaissance Boulevard | 9.6% | 50,930,000 | 11/16/2017 | 56.9% | 56.9% | 89.1% | 10/1/2017 | NAP | NAP |
14 | Loan | 39 | SMF V | Starwood Mortgage Capital LLC | Ingram Festival Shopping Center | 9.8% | 42,300,000 | 11/6/2017 | 64.8% | 52.6% | 100.0% | 12/1/2017 | NAP | NAP |
15 | Loan | 8, 40, 41, 42 | SMF V | Cantor Commercial Real Estate Lending, L.P. | Cross Point | 10.7% | 250,000,000 | 1/8/2018 | 60.0% | 60.0% | 95.4% | 1/11/2018 | NAP | NAP |
16 | Loan | 43 | MSMCH | Morgan Stanley Bank, N.A. | Voice Road Plaza | 10.2% | 48,400,000 | 11/6/2017 | 51.7% | 47.0% | 95.5% | 9/30/2017 | NAP | NAP |
17 | Loan | 44, 45, 46, 47 | CREFI | Citi Real Estate Funding Inc. | Wrigleyville Hotel Portfolio | 10.4% | 44,300,000 | 10/25/2017 | 52.9% | 45.2% | 74.8% | 8/31/2017 | 168.38 | 125.98 |
17.01 | Property | Willows Hotel | 16,000,000 | 10/25/2017 | 74.1% | 8/31/2017 | 165.77 | 122.80 | ||||||
17.02 | Property | Majestic Hotel | 15,400,000 | 10/25/2017 | 76.1% | 8/31/2017 | 170.20 | 129.58 | ||||||
17.03 | Property | City Suites Hotel | 12,900,000 | 10/25/2017 | 74.2% | 8/31/2017 | 169.41 | 125.72 | ||||||
18 | Loan | 48 | BANA | Bank of America, N.A. | Stor-All New Orleans Portfolio | 9.1% | 39,570,000 | 12/18/2017 | 59.4% | 59.4% | 80.8% | 2/5/2018 | NAP | NAP |
18.01 | Property | Stor-All Tchoupitoulas | 21,500,000 | 12/18/2017 | 79.8% | 2/5/2018 | NAP | NAP | ||||||
18.02 | Property | Stor-All Gentilly Woods | 16,350,000 | 12/18/2017 | 81.8% | 2/5/2018 | NAP | NAP | ||||||
19 | Loan | 49, 50 | MSMCH | Morgan Stanley Bank, N.A. | Galleria Commons | 10.4% | 31,500,000 | 12/15/2017 | 69.7% | 56.8% | 100.0% | 1/5/2018 | NAP | NAP |
20 | Loan | BANA | Bank of America, N.A. | Magellan Commerce Self Storage | 8.3% | 35,500,000 | 11/16/2017 | 57.9% | 57.9% | 87.6% | 1/8/2018 | NAP | NAP | |
21 | Loan | 8, 51, 52, 53, 54 | SMF V | Starwood Mortgage Capital LLC | Fort Knox Executive Park | 11.2% | 56,800,000 | 1/16/2018 | 61.6% | 46.3% | 83.5% | 2/1/2018 | NAP | NAP |
22 | Loan | 55, 56 | CREFI | Citi Real Estate Funding Inc. | 8800 Queen Avenue South | 10.8% | 26,600,000 | 12/12/2017 | 69.5% | 61.0% | 95.2% | 11/7/2017 | NAP | NAP |
23 | Loan | 57 | BANA | Bank of America, N.A. | La Habra Towne Center | 8.9% | 34,700,000 | 12/1/2017 | 51.9% | 51.9% | 97.9% | 12/13/2017 | NAP | NAP |
24 | Loan | 58 | CREFI | Citi Real Estate Funding Inc. | Aventura Business Park | 9.4% | 29,600,000 | 12/29/2017 | 60.8% | 60.8% | 93.7% | 12/18/2017 | NAP | NAP |
25 | Loan | 59 | CREFI | Citi Real Estate Funding Inc. | Fulton Market Portfolio | 7.6% | 29,000,000 | 11/30/2017 | 60.5% | 60.5% | 100.0% | 2/1/2018 | NAP | NAP |
25.01 | Property | 185 North Morgan Retail | 13,300,000 | 11/30/2017 | 100.0% | 2/1/2018 | NAP | NAP | ||||||
25.02 | Property | 820 West Lake Retail | 9,500,000 | 11/30/2017 | 100.0% | 2/1/2018 | NAP | NAP | ||||||
25.03 | Property | 219 North Green Retail | 6,200,000 | 11/30/2017 | 100.0% | 2/1/2018 | NAP | NAP | ||||||
26 | Loan | 8 | BANA | Bank of America, N.A. | Warwick Mall | 12.2% | 158,000,000 | 7/28/2017 | 47.5% | 43.4% | 95.7% | 11/17/2017 | NAP | NAP |
27 | Loan | 60, 61 | CREFI | Citi Real Estate Funding Inc. | Courtyard Reno | 12.4% | 27,200,000 | 1/1/2020 | 63.3% | 59.2% | 81.6% | 12/31/2017 | 139.28 | 113.68 |
28 | Loan | MSMCH | Morgan Stanley Bank, N.A. | 5000 South Hulen | 10.6% | 22,800,000 | 12/4/2017 | 70.3% | 66.8% | 94.9% | 9/28/2017 | NAP | NAP | |
29 | Loan | 62, 63 | CREFI | Citi Real Estate Funding Inc. | 50 Racetrack Road | 9.8% | 26,000,000 | 12/18/2017 | 61.5% | 61.5% | 100.0% | 12/6/2017 | NAP | NAP |
30 | Loan | 64, 65 | BANA | Bank of America, N.A. | Residence Inn - West Orange, NJ | 12.5% | 27,700,000 | 10/4/2017 | 53.5% | 44.2% | 81.7% | 12/31/2017 | 180.56 | 147.59 |
31 | Loan | 66, 67 | SMF V | Starwood Mortgage Capital LLC | Arapaho & Gessner | 10.4% | 21,800,000 | 11/2/2017 | 63.3% | 54.3% | 93.6% | Various | NAP | NAP |
31.01 | Property | Arapaho | 8,500,000 | 11/2/2017 | 85.4% | 10/1/2017 | NAP | NAP | ||||||
31.02 | Property | Gessner | 13,300,000 | 11/2/2017 | 100.0% | 3/6/2018 | NAP | NAP | ||||||
32 | Loan | 68, 69 | MSMCH | Morgan Stanley Bank, N.A. | Hampton Inn Burlington | 11.7% | 18,600,000 | 12/1/2017 | 68.5% | 56.1% | 74.5% | 10/31/2017 | 116.92 | 87.11 |
33 | Loan | 70, 71 | CREFI | Citi Real Estate Funding Inc. | 530 Spring Retail & Parking | 8.4% | 16,700,000 | 12/6/2017 | 62.9% | 55.9% | 52.3% | 11/30/2017 | NAP | NAP |
34 | Loan | 8, 72 | CREFI | Citi Real Estate Funding Inc. | Two Harbor Point Square | 10.5% | 80,000,000 | 10/6/2017 | 61.9% | 56.4% | 94.3% | 9/1/2017 | NAP | NAP |
35 | Loan | MSMCH | Morgan Stanley Bank, N.A. | Miamisburg Office Portfolio | 18.6% | 16,800,000 | 10/19/2017 | 59.3% | 25.0% | 83.5% | 11/30/2017 | NAP | NAP | |
36 | Loan | 73 | SMF V | Starwood Mortgage Capital LLC | Anderson Multifamily Portfolio | 10.4% | 12,550,000 | 12/7/2017 | 69.3% | 60.0% | 95.7% | 1/17/2018 | NAP | NAP |
36.01 | Property | Cross Lakes Apartments | 9,950,000 | 12/7/2017 | 96.2% | 1/17/2018 | NAP | NAP | ||||||
36.02 | Property | Giant Oaks Apartments | 2,600,000 | 12/7/2017 | 94.4% | 1/17/2018 | NAP | NAP | ||||||
37 | Loan | 74 | BANA | Bank of America, N.A. | American Mini Storage Lake Forest | 10.2% | 14,120,000 | 12/4/2017 | 57.4% | 57.4% | 96.2% | 1/20/2018 | NAP | NAP |
38 | Loan | 75 | MSMCH | Morgan Stanley Bank, N.A. | Gale Industrial | 10.7% | 19,000,000 | 12/8/2017 | 38.9% | 38.9% | 100.0% | 11/1/2017 | NAP | NAP |
39 | Loan | SMF V | Starwood Mortgage Capital LLC | Villages on Madison | 9.7% | 10,530,000 | 11/15/2017 | 65.1% | 57.3% | 89.7% | 12/13/2017 | NAP | NAP | |
40 | Loan | 76 | MSMCH | Morgan Stanley Bank, N.A. | Pearland Retail Center | 9.2% | 9,080,000 | 11/27/2017 | 74.1% | 60.8% | 100.0% | 12/22/2017 | NAP | NAP |
41 | Loan | SMF V | Starwood Mortgage Capital LLC | Boulder Ridge Apartments | 9.6% | 11,100,000 | 12/20/2017 | 58.1% | 51.3% | 94.6% | 1/16/2018 | NAP | NAP | |
42 | Loan | SMF V | Starwood Mortgage Capital LLC | Northtown Plaza | 9.3% | 10,860,000 | 11/17/2017 | 58.8% | 53.9% | 100.0% | 12/4/2017 | NAP | NAP | |
43 | Loan | SMF V | Starwood Mortgage Capital LLC | Norwalk Village | 8.6% | 15,500,000 | 12/15/2017 | 39.0% | 39.0% | 96.3% | 1/1/2018 | NAP | NAP | |
44 | Loan | 77, 78 | SMF V | Starwood Mortgage Capital LLC | The Clorox Sales Company Building | 9.1% | 8,860,000 | 10/13/2017 | 64.9% | 59.2% | 100.0% | 3/6/2018 | NAP | NAP |
45 | Loan | SMF V | Starwood Mortgage Capital LLC | 358 Hall Avenue | 12.4% | 10,000,000 | 12/1/2017 | 55.0% | 55.0% | 100.0% | 1/5/2018 | NAP | NAP | |
46 | Loan | 79 | CREFI | Citi Real Estate Funding Inc. | 452 West Broadway | 7.1% | 7,800,000 | 1/1/2018 | 64.1% | 64.1% | 100.0% | 3/6/2018 | NAP | NAP |
47 | Loan | SMF V | Starwood Mortgage Capital LLC | Southfield PNC & McDonalds | 7.9% | 6,380,000 | 12/8/2017 | 62.7% | 58.2% | 100.0% | 3/6/2018 | NAP | NAP | |
48 | Loan | 80, 81 | SMF V | Starwood Mortgage Capital LLC | Gateway Business Center | 8.6% | 5,280,000 | 12/7/2017 | 66.3% | 56.0% | 92.2% | 1/11/2018 | NAP | NAP |
49 | Loan | 82, 83 | BANA | Bank of America, N.A. | 108-110 West Broughton Street | 13.5% | 7,950,000 | 12/13/2017 | 41.8% | 41.8% | 100.0% | 1/4/2018 | NAP | NAP |
50 | Loan | BANA | Bank of America, N.A. | Central Dallas Multifamily Portfolio | 9.7% | 5,890,000 | 11/27/2017 | 54.3% | 54.3% | 92.3% | 12/18/2017 | NAP | NAP | |
50.01 | Property | 2106 Bennett Apartments | 2,830,000 | 11/27/2017 | 95.5% | 12/18/2017 | NAP | NAP | ||||||
50.02 | Property | The Tribeca Apartments | 3,060,000 | 11/27/2017 | 90.0% | 12/18/2017 | NAP | NAP | ||||||
51 | Loan | 84 | SMF V | Starwood Mortgage Capital LLC | Sherman Plaza | 13.3% | 5,500,000 | 1/8/2018 | 45.5% | 43.7% | 82.7% | 12/19/2017 | NAP | NAP |
52 | Loan | 85 | SMF V | Starwood Mortgage Capital LLC | Colonial Estates MHP | 10.0% | 2,870,000 | 1/17/2018 | 69.7% | 48.3% | 86.6% | 2/6/2018 | NAP | NAP |
A-20
CGCMT 2018-B2 Annex A | ||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Largest Tenant | Largest Tenant Sq Ft | Largest Tenant Lease Expiration (6) | Second Largest Tenant | Second Largest Tenant Sq Ft |
1 | Loan | 8, 9, 10 | BANA | Bank of America, N.A. | Extra Space - TIAA Self Storage Portfolio | |||||
1.01 | Property | Extra Space Washington | NAP | NAP | ||||||
1.02 | Property | Extra Space San Jose | NAP | NAP | ||||||
1.03 | Property | Extra Space San Diego | NAP | NAP | ||||||
1.04 | Property | Extra Space Panorama City | NAP | NAP | ||||||
1.05 | Property | Extra Space Norwalk | NAP | NAP | ||||||
1.06 | Property | Extra Space Miami East | NAP | NAP | ||||||
1.07 | Property | Extra Space Miami West | NAP | NAP | ||||||
1.08 | Property | Extra Space Palo Alto | NAP | NAP | ||||||
1.09 | Property | Extra Space Covina | NAP | NAP | ||||||
1.10 | Property | Extra Space Gaithersburg | NAP | NAP | ||||||
1.11 | Property | Extra Space Philadelphia | NAP | NAP | ||||||
1.12 | Property | Extra Space Westminster | NAP | NAP | ||||||
1.13 | Property | Extra Space Newark | NAP | NAP | ||||||
1.14 | Property | Extra Space Essex | NAP | NAP | ||||||
1.15 | Property | Extra Space New Bedford | NAP | NAP | ||||||
1.16 | Property | Extra Space Birmingham | NAP | NAP | ||||||
1.17 | Property | Extra Space Haverhill | NAP | NAP | ||||||
1.18 | Property | Extra Space Shrewsbury | NAP | NAP | ||||||
1.19 | Property | Extra Space Dallas | NAP | NAP | ||||||
1.20 | Property | Extra Space Enfield | NAP | NAP | ||||||
1.21 | Property | Extra Space San Diego Miramar | NAP | NAP | ||||||
1.22 | Property | Extra Space Shawnee | NAP | NAP | ||||||
1.23 | Property | Extra Space Overland Park | NAP | NAP | ||||||
1.24 | Property | Extra Space Tucson | NAP | NAP | ||||||
2 | Loan | 11 | MSMCH | Morgan Stanley Bank, N.A. | Park Place East and Park Place West | |||||
2.01 | Property | Park Place East | CDI Management Corp. | 70,559 | 12/31/2022 | US Administrative Services | 21,752 | |||
2.02 | Property | Park Place West | Metropolitan Council | 34,385 | 7/31/2019 | Strayer University | 16,000 | |||
3 | Loan | 8, 12, 13, 14, 15, 16 | CREFI | Citi Real Estate Funding Inc. and Barclays Bank PLC | The SoCal Portfolio | |||||
3.01 | Property | Aliso Viejo Commerce Center | Tony Pepperoni Pizzeria | 5,518 | 10/31/2025 | Trusted Tire & Service | 5,280 | |||
3.02 | Property | Transpark Commerce | County of San Bernardino | 34,469 | 9/30/2024 | FCA US, LLC | 27,965 | |||
3.03 | Property | Wimbledon | Heritage Victor Valley Medical Group | 41,875 | 9/30/2024 | Desert Valley Medical Group | 14,636 | |||
3.04 | Property | Palmdale Place | Antelope Valley Community College District | 50,720 | 10/31/2046 | CDC | 9,809 | |||
3.05 | Property | Sierra Gateway | Dept of Children & Family Svc | 49,500 | 2/29/2020 | GSA (United States of America) | 8,892 | |||
3.06 | Property | Fresno Industrial Center | Candor-AGS, Inc. | 125,183 | 5/31/2020 | Baker Distributing Co., LLC | 50,107 | |||
3.07 | Property | Upland Freeway | Sit ‘n Sleep | 13,222 | 1/31/2019 | SWAAD of India | 12,814 | |||
3.08 | Property | Commerce Corporate Center | Bank of America | 13,312 | 9/30/2018 | RGN-Commerce I, LLC | 12,924 | |||
3.09 | Property | Moreno Valley | Goodyear Tire | 6,467 | 5/31/2018 | Iglesia Rios De Agua Viva - MV | 6,100 | |||
3.10 | Property | Airport One Office Park | The Capital Group Companies | 88,284 | 4/30/2025 | NAP | ||||
3.11 | Property | �� | Colton Courtyard | Mor Furniture for Less, Inc. | 26,802 | 12/31/2027 | Goodwill Industries of So. CA | 13,000 | ||
3.12 | Property | The Abbey Center | Jewish FAM SVC Of The Desert | 4,301 | 1/31/2023 | Karl T. Anderson | 3,241 | |||
3.13 | Property | Upland Commerce Center | Salon Success Academy | 15,780 | 12/31/2025 | Dollar Tree | 12,883 | |||
3.14 | Property | Diamond Bar | Montessori Academy | 7,590 | 9/30/2026 | Blooming Bay, Inc. | 5,200 | |||
3.15 | Property | Atlantic Plaza | Tarzana Treatment Center, Inc. | 10,857 | 4/30/2026 | Kim’s Beauty Supply | 5,756 | |||
3.16 | Property | Ming Office Park | Stantec Consulting Svcs, Inc. | 25,203 | 3/31/2023 | Ordiz Melby Architects, Inc. | 5,255 | |||
3.17 | Property | 10th Street Commerce Center | The Whole Wheatery | 12,068 | 11/30/2025 | Edwards Federal Credit Union | 8,520 | |||
3.18 | Property | Cityview Plaza | The Abbey Management Co., LLC | 11,822 | 5/31/2020 | Co-Sales Company | 5,386 | |||
3.19 | Property | Garden Grove Town Center | Kitchen Depot | 5,400 | 11/30/2024 | Orange County Medical Management | 4,850 | |||
3.20 | Property | 30th Street Commerce Center | B-1 Liquor | 2,500 | 12/31/2022 | Palmdale Premier Dental Care | 2,160 | |||
3.21 | Property | Mt. Vernon Commerce Center | Mojave River Academy | 9,590 | 5/31/2019 | Heritage Bible Church | 4,081 | |||
3.22 | Property | Anaheim Stadium Industrial | Labeltronix, LLC | 46,611 | 1/31/2019 | Block Tops, Inc. | 17,280 | |||
3.23 | Property | 25th Street Commerce Center | Siam Market | 3,300 | 6/30/2023 | Palm Plaza Pet Hospital, LLC | 2,588 | |||
3.24 | Property | Fresno Airport | Tamiyasu, Smith, Horn, & Braun | 5,350 | 4/30/2021 | GSA (United States of America) | 3,000 | |||
4 | Loan | 17, 18 | SMF V | Starwood Mortgage Capital LLC | Westin Tysons Corner | NAP | NAP | |||
5 | Loan | 8, 19 | MSMCH | Morgan Stanley Bank, N.A. | Extra Space Self Storage Portfolio | |||||
5.01 | Property | Henderson - Stephanie Place | NAP | NAP | ||||||
5.02 | Property | Brookfield - Federal Road | NAP | NAP | ||||||
5.03 | Property | Kingston - Sawkill Road | NAP | NAP | ||||||
5.04 | Property | Lake Elsinore - Central Avenue | NAP | NAP | ||||||
5.05 | Property | Doylestown - North Broad Street | NAP | NAP | ||||||
5.06 | Property | Pennsauken - South Crescent Boulevard | NAP | NAP | ||||||
5.07 | Property | New Paltz - South Putt Corners Road | NAP | NAP | ||||||
5.08 | Property | Tyngsborough - Industrial Way | NAP | NAP | ||||||
5.09 | Property | Hemet - South Sanderson | NAP | NAP | ||||||
5.10 | Property | Bensalem - 1525 Bristol Pike | NAP | NAP | ||||||
5.11 | Property | Eastpoint - Lakewood Avenue | NAP | NAP | ||||||
5.12 | Property | Howell - Route 9 South | NAP | NAP | ||||||
5.13 | Property | Lawrenceville - Hurricane Shoals Road | NAP | NAP | ||||||
5.14 | Property | Lawnside - White Horse Pike | NAP | NAP | ||||||
5.15 | Property | Phoenix - West Peoria | NAP | NAP | ||||||
5.16 | Property | Mount Laurel - Ark Road | NAP | NAP | ||||||
5.17 | Property | Burlington - Cadillac Road | NAP | NAP | ||||||
5.18 | Property | Cherry Hill - Marlton Pike | NAP | NAP | ||||||
5.19 | Property | Bensalem - Knights Road | NAP | NAP | ||||||
5.20 | Property | Albuquerque - Ellison Road Northwest | NAP | NAP | ||||||
5.21 | Property | Modesto - Crows Landing | NAP | NAP | ||||||
5.22 | Property | Auburndale - US Highway 92 West | NAP | NAP | ||||||
5.23 | Property | San Bernardino - West Club Center Drive | NAP | NAP | ||||||
5.24 | Property | Memphis - Mount Moriah Terrace | NAP | NAP | ||||||
5.25 | Property | Hesperia - Mariposa Road | NAP | NAP | ||||||
5.26 | Property | Memphis - Covington Way | NAP | NAP | ||||||
5.27 | Property | St. Louis - Halls Ferry Road | NAP | NAP | ||||||
5.28 | Property | Killeen - Jasper Drive | NAP | NAP | ||||||
5.29 | Property | Albuquerque - Airport Drive Northwest | NAP | NAP | ||||||
5.30 | Property | Memphis - Gateway Drive | NAP | NAP | ||||||
5.31 | Property | Victorville - Yates Road | NAP | NAP | ||||||
5.32 | Property | Las Vegas - North Lamont Street | NAP | NAP | ||||||
5.33 | Property | Columbus - East Main Street | NAP | NAP | ||||||
5.34 | Property | Memphis - Raleigh-LaGrange | NAP | NAP | ||||||
5.35 | Property | Memphis - 5675 Summer Avenue | NAP | NAP | ||||||
5.36 | Property | Memphis - Madison Avenue | NAP | NAP |
A-21
CGCMT 2018-B2 Annex A | ||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Largest Tenant | Largest Tenant Sq Ft | Largest Tenant Lease Expiration (6) | Second Largest Tenant | Second Largest Tenant Sq Ft |
6 | Loan | 8, 20, 21, 22, 23, 24, 25 | CREFI | Citi Real Estate Funding Inc. | Red Building | WeWork | 69,534 | 1/31/2030 | Whalerock Industries | 36,163 |
7 | Loan | MSMCH | Morgan Stanley Bank, N.A. | Town Center at Levis Commons | Cinemark USA | 54,604 | 1/1/2025 | Books a Million | 16,275 | |
8 | Loan | 26 | SMF V | Starwood Mortgage Capital LLC | Oxford Exchange | Hobby Lobby | 54,990 | 8/31/2021 | Dick’s Sporting Goods | 45,000 |
9 | Loan | 27, 28, 29, 30 | CREFI | Citi Real Estate Funding Inc. | 3rd & Pine Seattle Retail & Parking | Columbia Sportswear | 18,851 | 1/31/2019 | NAP | |
10 | Loan | 8, 31, 32 | MSMCH | Morgan Stanley Bank, N.A. | Axcelis Corporate Center | Axcelis Technologies, Inc | 417,313 | 1/30/2037 | NAP | |
11 | Loan | 8 | MSMCH | Morgan Stanley Bank, N.A. | One Newark Center | K&L Gates, LLP | 52,148 | 1/31/2022 | GSA IRS | 45,075 |
12 | Loan | 8, 33, 34, 35, 36 | CREFI | Citi Real Estate Funding Inc. | Braddock Metro Center | GSA (United States Department of Agriculture) | 131,000 | 5/31/2033 | Alexandria City School Board | 84,693 |
13 | Loan | 37, 38 | SMF V | Starwood Mortgage Capital LLC | 2301 Renaissance Boulevard | Vertex, Inc. | 168,820 | 9/30/2028 | NAP | |
14 | Loan | 39 | SMF V | Starwood Mortgage Capital LLC | Ingram Festival Shopping Center | Marshalls | 30,589 | 1/31/2026 | Barnes & Noble | 23,682 |
15 | Loan | 8, 40, 41, 42 | SMF V | Cantor Commercial Real Estate Lending, L.P. | Cross Point | Kronos Incorporated | 505,664 | 2/6/2029 | Verizon New England | 314,981 |
16 | Loan | 43 | MSMCH | Morgan Stanley Bank, N.A. | Voice Road Plaza | Big Lots | 31,698 | 1/31/2020 | New York Mart Group | 22,859 |
17 | Loan | 44, 45, 46, 47 | CREFI | Citi Real Estate Funding Inc. | Wrigleyville Hotel Portfolio | |||||
17.01 | Property | Willows Hotel | NAP | NAP | ||||||
17.02 | Property | Majestic Hotel | NAP | NAP | ||||||
17.03 | Property | City Suites Hotel | NAP | NAP | ||||||
18 | Loan | 48 | BANA | Bank of America, N.A. | Stor-All New Orleans Portfolio | |||||
18.01 | Property | Stor-All Tchoupitoulas | NAP | NAP | ||||||
18.02 | Property | Stor-All Gentilly Woods | NAP | NAP | ||||||
19 | Loan | 49, 50 | MSMCH | Morgan Stanley Bank, N.A. | Galleria Commons | Burlington Coat Factory | 85,000 | 3/31/2019 | Babies “R” Us | 37,882 |
20 | Loan | BANA | Bank of America, N.A. | Magellan Commerce Self Storage | NAP | NAP | ||||
21 | Loan | 8, 51, 52, 53, 54 | SMF V | Starwood Mortgage Capital LLC | Fort Knox Executive Park | Florida Agency for Healthcare Administration | 226,931 | 2/28/2035 | Florida Department of Law Enforcement | 23,993 |
22 | Loan | 55, 56 | CREFI | Citi Real Estate Funding Inc. | 8800 Queen Avenue South | General Dynamics | 189,852 | 12/31/2024 | Bloomington School | 59,143 |
23 | Loan | 57 | BANA | Bank of America, N.A. | La Habra Towne Center | Northgate Market | 48,593 | 3/31/2037 | On the Hook Seafood & Grill | 2,903 |
24 | Loan | 58 | CREFI | Citi Real Estate Funding Inc. | Aventura Business Park | Venner Trade Company | 13,202 | 12/31/2018 | Cold Air Distribution Ware | 10,584 |
25 | Loan | 59 | CREFI | Citi Real Estate Funding Inc. | Fulton Market Portfolio | |||||
25.01 | Property | 185 North Morgan Retail | Shake Shack | 3,220 | 5/31/2027 | Taylor Gourmet | 1,994 | |||
25.02 | Property | 820 West Lake Retail | Momotaro | 12,870 | 8/31/2027 | Boka Restaurant Group | 1,530 | |||
25.03 | Property | 219 North Green Retail | Limitless Coffee | 2,550 | 5/31/2028 | Ramen-san | 2,550 | |||
26 | Loan | 8 | BANA | Bank of America, N.A. | Warwick Mall | JC Penney | 137,952 | 3/31/2020 | Jordan’s Furniture | 113,743 |
27 | Loan | 60, 61 | CREFI | Citi Real Estate Funding Inc. | Courtyard Reno | NAP | NAP | |||
28 | Loan | MSMCH | Morgan Stanley Bank, N.A. | 5000 South Hulen | Barnes & Noble | 25,002 | 6/30/2020 | Old Navy, LLC | 16,786 | |
29 | Loan | 62, 63 | CREFI | Citi Real Estate Funding Inc. | 50 Racetrack Road | Burlington Coat Factory | 40,061 | 2/29/2028 | AutoZone | 36,481 |
30 | Loan | 64, 65 | BANA | Bank of America, N.A. | Residence Inn - West Orange, NJ | NAP | NAP | |||
31 | Loan | 66, 67 | SMF V | Starwood Mortgage Capital LLC | Arapaho & Gessner | |||||
31.01 | Property | Arapaho | Aprima Medical Software, Inc. | 55,000 | 3/31/2024 | D&E Structures Consulting Engineers | 4,073 | |||
31.02 | Property | Gessner | Laboratory Corporation of America | 92,729 | 12/31/2024 | NAP | ||||
32 | Loan | 68, 69 | MSMCH | Morgan Stanley Bank, N.A. | Hampton Inn Burlington | NAP | NAP | |||
33 | Loan | 70, 71 | CREFI | Citi Real Estate Funding Inc. | 530 Spring Retail & Parking | Leanarch, Inc. | 4,650 | 7/21/2022 | Alessandra Raschkovsky, DDS | 1,308 |
34 | Loan | 8, 72 | CREFI | Citi Real Estate Funding Inc. | Two Harbor Point Square | X.L. Global Services, Inc. | 47,838 | 9/30/2022 | Structured Portfolio Management, L.L.C. | 23,919 |
35 | Loan | MSMCH | Morgan Stanley Bank, N.A. | Miamisburg Office Portfolio | PNC Bank | 151,280 | 7/31/2019 | Huffy Corporation | 49,814 | |
36 | Loan | 73 | SMF V | Starwood Mortgage Capital LLC | Anderson Multifamily Portfolio | |||||
36.01 | Property | Cross Lakes Apartments | NAP | NAP | ||||||
36.02 | Property | Giant Oaks Apartments | NAP | NAP | ||||||
37 | Loan | 74 | BANA | Bank of America, N.A. | American Mini Storage Lake Forest | NAP | NAP | |||
38 | Loan | 75 | MSMCH | Morgan Stanley Bank, N.A. | Gale Industrial | Sierra Electronics | 22,813 | 1/31/2033 | MBA Trading | 22,527 |
39 | Loan | SMF V | Starwood Mortgage Capital LLC | Villages on Madison | NAP | NAP | ||||
40 | Loan | 76 | MSMCH | Morgan Stanley Bank, N.A. | Pearland Retail Center | Mattress One | 3,205 | 5/31/2022 | National Vision | 3,202 |
41 | Loan | SMF V | Starwood Mortgage Capital LLC | Boulder Ridge Apartments | NAP | NAP | ||||
42 | Loan | SMF V | Starwood Mortgage Capital LLC | Northtown Plaza | United Supermarkets (Amigos) | 51,133 | 1/31/2021 | Dollar Tree | 8,000 | |
43 | Loan | SMF V | Starwood Mortgage Capital LLC | Norwalk Village | Stater Bros. | 44,152 | 4/3/2020 | Turner’s Outdoors | 6,769 | |
44 | Loan | 77, 78 | SMF V | Starwood Mortgage Capital LLC | The Clorox Sales Company Building | Clorox Sales Company | 30,829 | 10/31/2026 | NAP | |
45 | Loan | SMF V | Starwood Mortgage Capital LLC | 358 Hall Avenue | Times Microwave (division of Amphenol) | 136,000 | 12/31/2027 | Amphenol | 30,000 | |
46 | Loan | 79 | CREFI | Citi Real Estate Funding Inc. | 452 West Broadway | Lamy | 2,150 | 7/31/2028 | NAP | |
47 | Loan | SMF V | Starwood Mortgage Capital LLC | Southfield PNC & McDonalds | PNC Bank | 3,000 | 12/31/2037 | NAP | ||
48 | Loan | 80, 81 | SMF V | Starwood Mortgage Capital LLC | Gateway Business Center | Garage KRU Health & Fitness | 6,000 | 6/30/2022 | New Community Church | 6,000 |
49 | Loan | 82, 83 | BANA | Bank of America, N.A. | 108-110 West Broughton Street | Tommy Bahama | 2,585 | 3/31/2026 | Bluemercury | 2,432 |
50 | Loan | BANA | Bank of America, N.A. | Central Dallas Multifamily Portfolio | ||||||
50.01 | Property | 2106 Bennett Apartments | NAP | NAP | ||||||
50.02 | Property | The Tribeca Apartments | NAP | NAP | ||||||
51 | Loan | 84 | SMF V | Starwood Mortgage Capital LLC | Sherman Plaza | Richardson Auto Glass | 4,423 | 10/31/2018 | Cascade Water Service | 4,325 |
52 | Loan | 85 | SMF V | Starwood Mortgage Capital LLC | Colonial Estates MHP | NAP | NAP |
A-22
CGCMT 2018-B2 Annex A | ||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Second Largest Tenant Lease Expiration (6) | Third Largest Tenant | Third Largest Tenant Sq Ft | Third Largest Tenant Lease Expiration (6) | Fourth Largest Tenant |
1 | Loan | 8, 9, 10 | BANA | Bank of America, N.A. | Extra Space - TIAA Self Storage Portfolio | |||||
1.01 | Property | Extra Space Washington | NAP | NAP | ||||||
1.02 | Property | Extra Space San Jose | NAP | NAP | ||||||
1.03 | Property | Extra Space San Diego | NAP | NAP | ||||||
1.04 | Property | Extra Space Panorama City | NAP | NAP | ||||||
1.05 | Property | Extra Space Norwalk | NAP | NAP | ||||||
1.06 | Property | Extra Space Miami East | NAP | NAP | ||||||
1.07 | Property | Extra Space Miami West | NAP | NAP | ||||||
1.08 | Property | Extra Space Palo Alto | NAP | NAP | ||||||
1.09 | Property | Extra Space Covina | NAP | NAP | ||||||
1.10 | Property | Extra Space Gaithersburg | NAP | NAP | ||||||
1.11 | Property | Extra Space Philadelphia | NAP | NAP | ||||||
1.12 | Property | Extra Space Westminster | NAP | NAP | ||||||
1.13 | Property | Extra Space Newark | NAP | NAP | ||||||
1.14 | Property | Extra Space Essex | NAP | NAP | ||||||
1.15 | Property | Extra Space New Bedford | NAP | NAP | ||||||
1.16 | Property | Extra Space Birmingham | NAP | NAP | ||||||
1.17 | Property | Extra Space Haverhill | NAP | NAP | ||||||
1.18 | Property | Extra Space Shrewsbury | NAP | NAP | ||||||
1.19 | Property | Extra Space Dallas | NAP | NAP | ||||||
1.20 | Property | Extra Space Enfield | NAP | NAP | ||||||
1.21 | Property | Extra Space San Diego Miramar | NAP | NAP | ||||||
1.22 | Property | Extra Space Shawnee | NAP | NAP | ||||||
1.23 | Property | Extra Space Overland Park | NAP | NAP | ||||||
1.24 | Property | Extra Space Tucson | NAP | NAP | ||||||
2 | Loan | 11 | MSMCH | Morgan Stanley Bank, N.A. | Park Place East and Park Place West | |||||
2.01 | Property | Park Place East | 12/31/2019 | University of MN Physicians | 11,129 | 7/31/2021 | Stanley Consultants, Inc. | |||
2.02 | Property | Park Place West | 8/31/2019 | Dispute Mgmt. Services | 14,892 | 5/31/2024 | McKinley Group, Inc. | |||
3 | Loan | 8, 12, 13, 14, 15, 16 | CREFI | Citi Real Estate Funding Inc. and Barclays Bank PLC | The SoCal Portfolio | |||||
3.01 | Property | Aliso Viejo Commerce Center | 3/31/2025 | Big O Tires, LLC | 3,925 | 7/31/2023 | Aliso Foreign Car | |||
3.02 | Property | Transpark Commerce | 7/31/2028 | Xerox Corporation | 8,090 | 1/31/2022 | L. Humphreys, M. Humphreys and Behavioral Autism Therapies, LLC | |||
3.03 | Property | Wimbledon | 6/30/2021 | St. Joseph Heritage Healthcare | 13,610 | 1/31/2020 | RadNet Management, Inc. | |||
3.04 | Property | Palmdale Place | 8/31/2022 | Department of Mental Health | 9,255 | MTM | Women, Infants & Children | |||
3.05 | Property | Sierra Gateway | 1/14/2019 | BAE Systems Tech. Solutions | 8,525 | 4/30/2019 | GSA (United States of America) | |||
3.06 | Property | Fresno Industrial Center | 8/31/2023 | San Joaquin Stairs, Inc. | 12,500 | 10/31/2022 | Amarr Company Inc. | |||
3.07 | Property | Upland Freeway | 2/28/2025 | Lamps Plus | 11,120 | 12/31/2018 | GSA (United States of America) | |||
3.08 | Property | Commerce Corporate Center | 2/29/2028 | PIA-SC Insurance Services, Inc | 12,924 | 11/30/2021 | MJIC, Inc. | |||
3.09 | Property | Moreno Valley | 9/30/2018 | Pulido’s Wheels and Tires | 5,967 | 11/30/2022 | Payless Auto Care | |||
3.10 | Property | Airport One Office Park | NAP | NAP | ||||||
3.11 | Property | Colton Courtyard | 5/31/2021 | Tire Guys | 6,208 | 10/31/2020 | Hand Car Wash USA | |||
3.12 | Property | The Abbey Center | 3/31/2019 | Lawyers Title Company | 3,013 | 12/31/2021 | West Dermatology and Surgery Medical Group | |||
3.13 | Property | Upland Commerce Center | 1/31/2022 | Quest Diagnostics | 3,316 | 4/30/2020 | Gia Monae | |||
3.14 | Property | Diamond Bar | 8/31/2024 | Red Dragon Karate | 2,325 | 8/31/2022 | Intiraymi Restaurant | |||
3.15 | Property | Atlantic Plaza | 1/31/2020 | The City of Long Beach | 4,079 | 1/15/2021 | Laundromat | |||
3.16 | Property | Ming Office Park | 7/31/2018 | Insight Enviro. Consultants, Inc. | 4,418 | 11/30/2019 | Swanson Engineering | |||
3.17 | Property | 10th Street Commerce Center | 12/31/2020 | Medrano’s Restaurant | 7,010 | 6/30/2022 | Texas Cattle Company | |||
3.18 | Property | Cityview Plaza | 12/31/2022 | CARD | 4,739 | 5/31/2020 | Behavioral Support Partnership | |||
3.19 | Property | Garden Grove Town Center | 3/31/2022 | Los Cotijas Mexican Grill | 2,360 | 8/31/2020 | NAP | |||
3.20 | Property | 30th Street Commerce Center | 7/31/2018 | Emely’s Store Water & More | 1,660 | 3/31/2020 | Amer. Medical Response | |||
3.21 | Property | Mt. Vernon Commerce Center | 2/28/2023 | In Roads Creative Programs | 3,508 | 7/31/2022 | Child ADVS of San Bernardino | |||
3.22 | Property | Anaheim Stadium Industrial | 3/31/2020 | Dept. of Food & Agriculture | 14,040 | 12/31/2018 | Optical Science Company | |||
3.23 | Property | 25th Street Commerce Center | 4/30/2021 | Shandra’s Thai Cuisine | 2,200 | 7/31/2023 | Shears By Friends Beauty Salon | |||
3.24 | Property | Fresno Airport | 8/5/2021 | Briggs Field Services, Inc. | 2,668 | MTM | Fresno Yosemite Health Care | |||
4 | Loan | 17, 18 | SMF V | Starwood Mortgage Capital LLC | Westin Tysons Corner | NAP | NAP | |||
5 | Loan | 8, 19 | MSMCH | Morgan Stanley Bank, N.A. | Extra Space Self Storage Portfolio | |||||
5.01 | Property | Henderson - Stephanie Place | NAP | NAP | ||||||
5.02 | Property | Brookfield - Federal Road | NAP | NAP | ||||||
5.03 | Property | Kingston - Sawkill Road | NAP | NAP | ||||||
5.04 | Property | Lake Elsinore - Central Avenue | NAP | NAP | ||||||
5.05 | Property | Doylestown - North Broad Street | NAP | NAP | ||||||
5.06 | Property | Pennsauken - South Crescent Boulevard | NAP | NAP | ||||||
5.07 | Property | New Paltz - South Putt Corners Road | NAP | NAP | ||||||
5.08 | Property | Tyngsborough - Industrial Way | NAP | NAP | ||||||
5.09 | Property | Hemet - South Sanderson | NAP | NAP | ||||||
5.10 | Property | Bensalem - 1525 Bristol Pike | NAP | NAP | ||||||
5.11 | Property | Eastpoint - Lakewood Avenue | NAP | NAP | ||||||
5.12 | Property | Howell - Route 9 South | NAP | NAP | ||||||
5.13 | Property | Lawrenceville - Hurricane Shoals Road | NAP | NAP | ||||||
5.14 | Property | Lawnside - White Horse Pike | NAP | NAP | ||||||
5.15 | Property | Phoenix - West Peoria | NAP | NAP | ||||||
5.16 | Property | Mount Laurel - Ark Road | NAP | NAP | ||||||
5.17 | Property | Burlington - Cadillac Road | NAP | NAP | ||||||
5.18 | Property | Cherry Hill - Marlton Pike | NAP | NAP | ||||||
5.19 | Property | Bensalem - Knights Road | NAP | NAP | ||||||
5.20 | Property | Albuquerque - Ellison Road Northwest | NAP | NAP | ||||||
5.21 | Property | Modesto - Crows Landing | NAP | NAP | ||||||
5.22 | Property | Auburndale - US Highway 92 West | NAP | NAP | ||||||
5.23 | Property | San Bernardino - West Club Center Drive | NAP | NAP | ||||||
5.24 | Property | Memphis - Mount Moriah Terrace | NAP | NAP | ||||||
5.25 | Property | Hesperia - Mariposa Road | NAP | NAP | ||||||
5.26 | Property | Memphis - Covington Way | NAP | NAP | ||||||
5.27 | Property | St. Louis - Halls Ferry Road | NAP | NAP | ||||||
5.28 | Property | Killeen - Jasper Drive | NAP | NAP | ||||||
5.29 | Property | Albuquerque - Airport Drive Northwest | NAP | NAP | ||||||
5.30 | Property | Memphis - Gateway Drive | NAP | NAP | ||||||
5.31 | Property | Victorville - Yates Road | NAP | NAP | ||||||
5.32 | Property | Las Vegas - North Lamont Street | NAP | NAP | ||||||
5.33 | Property | Columbus - East Main Street | NAP | NAP | ||||||
5.34 | Property | Memphis - Raleigh-LaGrange | NAP | NAP | ||||||
5.35 | Property | Memphis - 5675 Summer Avenue | NAP | NAP | ||||||
5.36 | Property | Memphis - Madison Avenue | NAP | NAP |
A-23
CGCMT 2018-B2 Annex A | ||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Second Largest Tenant Lease Expiration (6) | Third Largest Tenant | Third Largest Tenant Sq Ft | Third Largest Tenant Lease Expiration (6) | Fourth Largest Tenant |
6 | Loan | 8, 20, 21, 22, 23, 24, 25 | CREFI | Citi Real Estate Funding Inc. | Red Building | 10/31/2026 | Gaumont Television USA | 30,388 | 7/31/2027 | Clique Media |
7 | Loan | MSMCH | Morgan Stanley Bank, N.A. | Town Center at Levis Commons | 2/28/2020 | Arhaus Furniture | 14,583 | 3/31/2020 | Material Handling Services | |
8 | Loan | 26 | SMF V | Starwood Mortgage Capital LLC | Oxford Exchange | 1/31/2023 | Ross Dress for Less | 30,187 | 1/31/2022 | TJ Maxx |
9 | Loan | 27, 28, 29, 30 | CREFI | Citi Real Estate Funding Inc. | 3rd & Pine Seattle Retail & Parking | NAP | NAP | |||
10 | Loan | 8, 31, 32 | MSMCH | Morgan Stanley Bank, N.A. | Axcelis Corporate Center | NAP | NAP | |||
11 | Loan | 8 | MSMCH | Morgan Stanley Bank, N.A. | One Newark Center | 12/29/2019 | GSA HUD | 41,555 | 4/21/2018 | Level 3 Communications |
12 | Loan | 8, 33, 34, 35, 36 | CREFI | Citi Real Estate Funding Inc. | Braddock Metro Center | 5/31/2029 | Close Up Foundation | 13,594 | 12/31/2021 | Gifts in Kind International / Good360 |
13 | Loan | 37, 38 | SMF V | Starwood Mortgage Capital LLC | 2301 Renaissance Boulevard | NAP | NAP | |||
14 | Loan | 39 | SMF V | Starwood Mortgage Capital LLC | Ingram Festival Shopping Center | 3/31/2019 | Michaels | 23,100 | 2/28/2026 | F21 Red |
15 | Loan | 8, 40, 41, 42 | SMF V | Cantor Commercial Real Estate Lending, L.P. | Cross Point | 12/31/2023; 5/31/2024 | Arris Technology, Inc. | 143,594 | 4/30/2027 | Vantiv eCommerce, LLC |
16 | Loan | 43 | MSMCH | Morgan Stanley Bank, N.A. | Voice Road Plaza | 10/31/2022 | Nassau Downs | 11,945 | 7/31/2018 | Bass |
17 | Loan | 44, 45, 46, 47 | CREFI | Citi Real Estate Funding Inc. | Wrigleyville Hotel Portfolio | |||||
17.01 | Property | Willows Hotel | NAP | NAP | ||||||
17.02 | Property | Majestic Hotel | NAP | NAP | ||||||
17.03 | Property | City Suites Hotel | NAP | NAP | ||||||
18 | Loan | 48 | BANA | Bank of America, N.A. | Stor-All New Orleans Portfolio | |||||
18.01 | Property | Stor-All Tchoupitoulas | NAP | NAP | ||||||
18.02 | Property | Stor-All Gentilly Woods | NAP | NAP | ||||||
19 | Loan | 49, 50 | MSMCH | Morgan Stanley Bank, N.A. | Galleria Commons | 1/31/2023 | Stein Mart | 34,782 | 8/31/2022 | TJ Maxx |
20 | Loan | BANA | Bank of America, N.A. | Magellan Commerce Self Storage | NAP | NAP | ||||
21 | Loan | 8, 51, 52, 53, 54 | SMF V | Starwood Mortgage Capital LLC | Fort Knox Executive Park | 4/30/2022 | NAP | NAP | ||
22 | Loan | 55, 56 | CREFI | Citi Real Estate Funding Inc. | 8800 Queen Avenue South | 12/31/2024 | Ramalynn Montessori Academy | 18,390 | 6/30/2025 | NAP |
23 | Loan | 57 | BANA | Bank of America, N.A. | La Habra Towne Center | 12/15/2022 | Pizza Press | 2,357 | 9/30/2027 | Jack-in-the-Box |
24 | Loan | 58 | CREFI | Citi Real Estate Funding Inc. | Aventura Business Park | 4/30/2020 | D’OR 24K Cosmetics | 9,163 | 8/31/2018 | Heat Swimwear Inc |
25 | Loan | 59 | CREFI | Citi Real Estate Funding Inc. | Fulton Market Portfolio | |||||
25.01 | Property | 185 North Morgan Retail | 4/30/2028 | Honeygrow | 1,993 | 8/31/2027 | Do-Rite Donuts & Chicken | |||
25.02 | Property | 820 West Lake Retail | 8/31/2022 | NAP | NAP | |||||
25.03 | Property | 219 North Green Retail | 4/30/2028 | NAP | NAP | |||||
26 | Loan | 8 | BANA | Bank of America, N.A. | Warwick Mall | 12/31/2021 | Showcase Cinemas | 57,160 | 4/30/2021 | Nordstrom, Inc. |
27 | Loan | 60, 61 | CREFI | Citi Real Estate Funding Inc. | Courtyard Reno | NAP | NAP | |||
28 | Loan | MSMCH | Morgan Stanley Bank, N.A. | 5000 South Hulen | 4/30/2020 | Lane Bryant, Inc | 4,859 | 5/31/2021 | Kincaid’s Hamburgers | |
29 | Loan | 62, 63 | CREFI | Citi Real Estate Funding Inc. | 50 Racetrack Road | 6/15/2025 | Aldi | 21,463 | 4/30/2032 | Wine Outlet East Brunswick LLC |
30 | Loan | 64, 65 | BANA | Bank of America, N.A. | Residence Inn - West Orange, NJ | NAP | NAP | |||
31 | Loan | 66, 67 | SMF V | Starwood Mortgage Capital LLC | Arapaho & Gessner | |||||
31.01 | Property | Arapaho | 9/30/2021 | XchangeLabs LLC | 3,370 | 8/31/2020 | NAP | |||
31.02 | Property | Gessner | NAP | NAP | ||||||
32 | Loan | 68, 69 | MSMCH | Morgan Stanley Bank, N.A. | Hampton Inn Burlington | NAP | NAP | |||
33 | Loan | 70, 71 | CREFI | Citi Real Estate Funding Inc. | 530 Spring Retail & Parking | 9/30/2032 | NAP | NAP | ||
34 | Loan | 8, 72 | CREFI | Citi Real Estate Funding Inc. | Two Harbor Point Square | 11/30/2022 | McKinsey & Company, Inc. | 23,919 | 7/31/2021 | Castleton Commodities |
35 | Loan | MSMCH | Morgan Stanley Bank, N.A. | Miamisburg Office Portfolio | 12/31/2024 | MED3000 Health Solutions | 20,075 | 3/31/2019 | John Poe Architects LLC | |
36 | Loan | 73 | SMF V | Starwood Mortgage Capital LLC | Anderson Multifamily Portfolio | |||||
36.01 | Property | Cross Lakes Apartments | NAP | NAP | ||||||
36.02 | Property | Giant Oaks Apartments | NAP | NAP | ||||||
37 | Loan | 74 | BANA | Bank of America, N.A. | American Mini Storage Lake Forest | NAP | NAP | |||
38 | Loan | 75 | MSMCH | Morgan Stanley Bank, N.A. | Gale Industrial | 1/31/2033 | Jarlin Cabinetry / US Honya | 19,738 | 5/30/2019 | Ollieroo |
39 | Loan | SMF V | Starwood Mortgage Capital LLC | Villages on Madison | NAP | NAP | ||||
40 | Loan | 76 | MSMCH | Morgan Stanley Bank, N.A. | Pearland Retail Center | 9/30/2021 | Sleep Number | 3,051 | 1/31/2028 | Nails of America |
41 | Loan | SMF V | Starwood Mortgage Capital LLC | Boulder Ridge Apartments | NAP | NAP | ||||
42 | Loan | SMF V | Starwood Mortgage Capital LLC | Northtown Plaza | 2/28/2023 | Family Dollar | 8,000 | 4/30/2022 | Rent-A-Center | |
43 | Loan | SMF V | Starwood Mortgage Capital LLC | Norwalk Village | 12/31/2022 | Animal Hospital | 3,198 | 8/31/2020 | Tri City Educators | |
44 | Loan | 77, 78 | SMF V | Starwood Mortgage Capital LLC | The Clorox Sales Company Building | NAP | NAP | |||
45 | Loan | SMF V | Starwood Mortgage Capital LLC | 358 Hall Avenue | 12/31/2027 | NAP | NAP | |||
46 | Loan | 79 | CREFI | Citi Real Estate Funding Inc. | 452 West Broadway | NAP | NAP | |||
47 | Loan | SMF V | Starwood Mortgage Capital LLC | Southfield PNC & McDonalds | NAP | NAP | ||||
48 | Loan | 80, 81 | SMF V | Starwood Mortgage Capital LLC | Gateway Business Center | 5/31/2021 | Factory of Dreams | 5,738 | 1/31/2019 | International Pet Group |
49 | Loan | 82, 83 | BANA | Bank of America, N.A. | 108-110 West Broughton Street | 1/31/2027 | NAP | NAP | ||
50 | Loan | BANA | Bank of America, N.A. | Central Dallas Multifamily Portfolio | ||||||
50.01 | Property | 2106 Bennett Apartments | NAP | NAP | ||||||
50.02 | Property | The Tribeca Apartments | NAP | NAP | ||||||
51 | Loan | 84 | SMF V | Starwood Mortgage Capital LLC | Sherman Plaza | 12/31/2018 | Coxco General Contractors | 4,200 | 8/31/2019 | Vector Disease Control |
52 | Loan | 85 | SMF V | Starwood Mortgage Capital LLC | Colonial Estates MHP | NAP | NAP |
A-24
CGCMT 2018-B2 Annex A | |||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Fourth Largest Tenant Sq Ft | Fourth Largest Tenant Lease Expiration (6) | Fifth Largest Tenant | Fifth Largest Tenant Sq Ft | Fifth Largest Tenant Lease Expiration (6) | Environmental Phase I Report Date |
1 | Loan | 8, 9, 10 | BANA | Bank of America, N.A. | Extra Space - TIAA Self Storage Portfolio | ||||||
1.01 | Property | Extra Space Washington | NAP | 11/10/2017 | |||||||
1.02 | Property | Extra Space San Jose | NAP | 11/10/2017 | |||||||
1.03 | Property | Extra Space San Diego | NAP | 11/10/2017 | |||||||
1.04 | Property | Extra Space Panorama City | NAP | 11/10/2017 | |||||||
1.05 | Property | Extra Space Norwalk | NAP | 11/10/2017 | |||||||
1.06 | Property | Extra Space Miami East | NAP | 11/10/2017 | |||||||
1.07 | Property | Extra Space Miami West | NAP | 11/10/2017 | |||||||
1.08 | Property | Extra Space Palo Alto | NAP | 11/10/2017 | |||||||
1.09 | Property | Extra Space Covina | NAP | 11/10/2017 | |||||||
1.10 | Property | Extra Space Gaithersburg | NAP | 11/10/2017 | |||||||
1.11 | Property | Extra Space Philadelphia | NAP | 12/21/2017 | |||||||
1.12 | Property | Extra Space Westminster | NAP | 11/10/2017 | |||||||
1.13 | Property | Extra Space Newark | NAP | 11/10/2017 | |||||||
1.14 | Property | Extra Space Essex | NAP | 11/21/2017 | |||||||
1.15 | Property | Extra Space New Bedford | NAP | 11/10/2017 | |||||||
1.16 | Property | Extra Space Birmingham | NAP | 11/10/2017 | |||||||
1.17 | Property | Extra Space Haverhill | NAP | 11/10/2017 | |||||||
1.18 | Property | Extra Space Shrewsbury | NAP | 1/2/2018 | |||||||
1.19 | Property | Extra Space Dallas | NAP | 11/10/2017 | |||||||
1.20 | Property | Extra Space Enfield | NAP | 11/7/2017 | |||||||
1.21 | Property | Extra Space San Diego Miramar | NAP | 11/7/2017 | |||||||
1.22 | Property | Extra Space Shawnee | NAP | 11/10/2017 | |||||||
1.23 | Property | Extra Space Overland Park | NAP | 11/10/2017 | |||||||
1.24 | Property | Extra Space Tucson | NAP | 11/7/2017 | |||||||
2 | Loan | 11 | MSMCH | Morgan Stanley Bank, N.A. | Park Place East and Park Place West | ||||||
2.01 | Property | Park Place East | 10,807 | 3/31/2019 | Sentage Corporation | 7,770 | 5/31/2018 | 11/27/2017 | |||
2.02 | Property | Park Place West | 10,040 | 5/31/2025 | Examworks, Inc. | 8,483 | 3/31/2023 | 11/27/2017 | |||
3 | Loan | 8, 12, 13, 14, 15, 16 | CREFI | Citi Real Estate Funding Inc. and Barclays Bank PLC | The SoCal Portfolio | ||||||
3.01 | Property | Aliso Viejo Commerce Center | 3,740 | 12/31/2022 | Mission Auto Service | 3,520 | 8/31/2023 | 12/15/2017 | |||
3.02 | Property | Transpark Commerce | 5,576 | 5/31/2019 | National Holistic Institute, Inc. | 5,218 | 8/31/2024 | 12/7/2017 | |||
3.03 | Property | Wimbledon | 8,176 | 11/30/2022 | El Dorado Broadcasters LLC | 4,568 | 4/30/2021 | 12/8/2017 | |||
3.04 | Property | Palmdale Place | 7,000 | 3/31/2018 | Kai’s Justice Learning Academy | 6,245 | 3/31/2023 | 12/11/2017 | |||
3.05 | Property | Sierra Gateway | 4,996 | 5/16/2025 | Montrose Travel | 4,880 | 2/28/2019 | 12/8/2017 | |||
3.06 | Property | Fresno Industrial Center | 12,500 | 7/31/2020 | Circuit Solutions, Inc. | 7,500 | 10/31/2019 | 12/8/2017 | |||
3.07 | Property | Upland Freeway | 9,666 | 1/31/2022 | Kelly Paper Company | 8,264 | 11/30/2018 | 12/8/2017 | |||
3.08 | Property | Commerce Corporate Center | 8,850 | 12/31/2023 | Pride Intermodal Inc. | 3,977 | 7/31/2023 | 12/8/2017 | |||
3.09 | Property | Moreno Valley | 4,550 | 3/31/2025 | El Surtidor Candy & Supplies | 4,080 | 10/31/2021 | 12/15/2017 | |||
3.10 | Property | Airport One Office Park | NAP | 12/11/2017 | |||||||
3.11 | Property | Colton Courtyard | 4,000 | 1/31/2020 | The Abbey Management Co | 3,715 | 5/31/2018 | 12/15/2017 | |||
3.12 | Property | The Abbey Center | 2,875 | 3/31/2019 | Southern Cal Desert Retina | 2,726 | 8/31/2020 | 12/8/2017 | |||
3.13 | Property | Upland Commerce Center | 2,996 | 4/30/2024 | 3D Nail | 2,617 | 4/30/2024 | 12/8/2017 | |||
3.14 | Property | Diamond Bar | 1,190 | 2/28/2021 | State Farm Insurance | 1,130 | 5/31/2021 | 12/14/2017 | |||
3.15 | Property | Atlantic Plaza | 2,870 | 6/30/2027 | Mother’s Nutritional Center, Inc. | 2,158 | 2/28/2023 | 12/8/2017 | |||
3.16 | Property | Ming Office Park | 3,690 | 7/31/2019 | Dr. Raul Mendoza | 3,370 | 11/30/2020 | 12/8/2017 | |||
3.17 | Property | 10th Street Commerce Center | 6,480 | 3/31/2024 | Round Table Pizza | 3,000 | 12/31/2021 | 12/15/2017 | |||
3.18 | Property | Cityview Plaza | 4,528 | 11/30/2022 | Favorday | 4,281 | 4/30/2022 | 12/6/2017 | |||
3.19 | Property | Garden Grove Town Center | NAP | 12/6/2017 | |||||||
3.20 | Property | 30th Street Commerce Center | 1,420 | 7/31/2021 | Louie’s Cleaners | 1,400 | 10/31/2018 | 12/15/2017 | |||
3.21 | Property | Mt. Vernon Commerce Center | 2,910 | 6/30/2020 | New Life Center Christian Church | 1,911 | 7/31/2022 | 12/8/2017 | |||
3.22 | Property | Anaheim Stadium Industrial | 12,000 | 2/28/2023 | NAP | 12/6/2017 | |||||
3.23 | Property | 25th Street Commerce Center | 2,200 | 11/30/2025 | NAP | 12/6/2017 | |||||
3.24 | Property | Fresno Airport | 2,600 | 5/31/2021 | Silver Air, LLC | 1,641 | 2/28/2020 | 12/8/2017 | |||
4 | Loan | 17, 18 | SMF V | Starwood Mortgage Capital LLC | Westin Tysons Corner | NAP | 11/15/2017 | ||||
5 | Loan | 8, 19 | MSMCH | Morgan Stanley Bank, N.A. | Extra Space Self Storage Portfolio | ||||||
5.01 | Property | Henderson - Stephanie Place | NAP | 11/3/2017 | |||||||
5.02 | Property | Brookfield - Federal Road | NAP | 11/3/2017 | |||||||
5.03 | Property | Kingston - Sawkill Road | NAP | 11/3/2017 | |||||||
5.04 | Property | Lake Elsinore - Central Avenue | NAP | 11/3/2017 | |||||||
5.05 | Property | Doylestown - North Broad Street | NAP | 11/3/2017 | |||||||
5.06 | Property | Pennsauken - South Crescent Boulevard | NAP | 11/3/2017 | |||||||
5.07 | Property | New Paltz - South Putt Corners Road | NAP | 11/3/2017 | |||||||
5.08 | Property | Tyngsborough - Industrial Way | NAP | 11/3/2017 | |||||||
5.09 | Property | Hemet - South Sanderson | NAP | 11/3/2017 | |||||||
5.10 | Property | Bensalem - 1525 Bristol Pike | NAP | 11/3/2017 | |||||||
5.11 | Property | Eastpoint - Lakewood Avenue | NAP | 11/3/2017 | |||||||
5.12 | Property | Howell - Route 9 South | NAP | 11/3/2017 | |||||||
5.13 | Property | Lawrenceville - Hurricane Shoals Road | NAP | 11/3/2017 | |||||||
5.14 | Property | Lawnside - White Horse Pike | NAP | 11/3/2017 | |||||||
5.15 | Property | Phoenix - West Peoria | NAP | 11/3/2017 | |||||||
5.16 | Property | Mount Laurel - Ark Road | NAP | 11/3/2017 | |||||||
5.17 | Property | Burlington - Cadillac Road | NAP | 11/3/2017 | |||||||
5.18 | Property | Cherry Hill - Marlton Pike | NAP | 11/3/2017 | |||||||
5.19 | Property | Bensalem - Knights Road | NAP | 11/3/2017 | |||||||
5.20 | Property | Albuquerque - Ellison Road Northwest | NAP | 11/3/2017 | |||||||
5.21 | Property | Modesto - Crows Landing | NAP | 11/3/2017 | |||||||
5.22 | Property | Auburndale - US Highway 92 West | NAP | 11/3/2017 | |||||||
5.23 | Property | San Bernardino - West Club Center Drive | NAP | 11/3/2017 | |||||||
5.24 | Property | Memphis - Mount Moriah Terrace | NAP | 11/3/2017 | |||||||
5.25 | Property | Hesperia - Mariposa Road | NAP | 11/3/2017 | |||||||
5.26 | Property | Memphis - Covington Way | NAP | 11/3/2017 | |||||||
5.27 | Property | St. Louis - Halls Ferry Road | NAP | 11/3/2017 | |||||||
5.28 | Property | Killeen - Jasper Drive | NAP | 11/3/2017 | |||||||
5.29 | Property | Albuquerque - Airport Drive Northwest | NAP | 11/3/2017 | |||||||
5.30 | Property | Memphis - Gateway Drive | NAP | 11/3/2017 | |||||||
5.31 | Property | Victorville - Yates Road | NAP | 11/3/2017 | |||||||
5.32 | Property | Las Vegas - North Lamont Street | NAP | 11/3/2017 | |||||||
5.33 | Property | Columbus - East Main Street | NAP | 11/3/2017 | |||||||
5.34 | Property | Memphis - Raleigh-LaGrange | NAP | 11/3/2017 | |||||||
5.35 | Property | Memphis - 5675 Summer Avenue | NAP | 11/3/2017 | |||||||
5.36 | Property | Memphis - Madison Avenue | NAP | 11/3/2017 |
A-25
CGCMT 2018-B2 Annex A | |||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Fourth Largest Tenant Sq Ft | Fourth Largest Tenant Lease Expiration (6) | Fifth Largest Tenant | Fifth Largest Tenant Sq Ft | Fifth Largest Tenant Lease Expiration (6) | Environmental Phase I Report Date |
6 | Loan | 8, 20, 21, 22, 23, 24, 25 | CREFI | Citi Real Estate Funding Inc. | Red Building | 28,346 | 1/31/2026 | Abrams Artist Agency | 26,668 | 1/31/2028 | 10/31/2017 |
7 | Loan | MSMCH | Morgan Stanley Bank, N.A. | Town Center at Levis Commons | 11,590 | 3/31/2023 | Biaggi’s Ristorante Italiano | 9,210 | 2/22/2020 | 12/28/2017 | |
8 | Loan | 26 | SMF V | Starwood Mortgage Capital LLC | Oxford Exchange | 28,000 | 7/31/2021 | Bed Bath & Beyond | 20,950 | 1/31/2022 | 8/17/2017 |
9 | Loan | 27, 28, 29, 30 | CREFI | Citi Real Estate Funding Inc. | 3rd & Pine Seattle Retail & Parking | NAP | 8/24/2017 | ||||
10 | Loan | 8, 31, 32 | MSMCH | Morgan Stanley Bank, N.A. | Axcelis Corporate Center | NAP | 11/28/2017 | ||||
11 | Loan | 8 | MSMCH | Morgan Stanley Bank, N.A. | One Newark Center | 33,485 | 4/30/2020 | Proskauer Rose, LLP | 26,074 | 1/31/2020 | 11/30/2017 |
12 | Loan | 8, 33, 34, 35, 36 | CREFI | Citi Real Estate Funding Inc. | Braddock Metro Center | 12,968 | 12/31/2021 | Phase2 Technology, LLC | 11,348 | 12/31/2021 | 11/27/2017 |
13 | Loan | 37, 38 | SMF V | Starwood Mortgage Capital LLC | 2301 Renaissance Boulevard | NAP | 11/28/2017 | ||||
14 | Loan | 39 | SMF V | Starwood Mortgage Capital LLC | Ingram Festival Shopping Center | 22,000 | 1/31/2028 | DSW Shoe Warehouse | 18,620 | 1/31/2025 | 11/10/2017 |
15 | Loan | 8, 40, 41, 42 | SMF V | Cantor Commercial Real Estate Lending, L.P. | Cross Point | 63,924 | 12/31/2021 | (GSA) - IRS | 36,752 | 8/14/2026 | 1/10/2018 |
16 | Loan | 43 | MSMCH | Morgan Stanley Bank, N.A. | Voice Road Plaza | 11,523 | 12/31/2025 | Party City | 11,049 | 9/30/2021 | 11/14/2017 |
17 | Loan | 44, 45, 46, 47 | CREFI | Citi Real Estate Funding Inc. | Wrigleyville Hotel Portfolio | ||||||
17.01 | Property | Willows Hotel | NAP | 11/3/2017 | |||||||
17.02 | Property | Majestic Hotel | NAP | 11/3/2017 | |||||||
17.03 | Property | City Suites Hotel | NAP | 11/3/2017 | |||||||
18 | Loan | 48 | BANA | Bank of America, N.A. | Stor-All New Orleans Portfolio | ||||||
18.01 | Property | Stor-All Tchoupitoulas | NAP | 1/17/2018 | |||||||
18.02 | Property | Stor-All Gentilly Woods | NAP | 1/16/2018 | |||||||
19 | Loan | 49, 50 | MSMCH | Morgan Stanley Bank, N.A. | Galleria Commons | 30,824 | 1/31/2019 | Dollar Tree | 18,833 | 9/30/2020 | 12/18/2017 |
20 | Loan | BANA | Bank of America, N.A. | Magellan Commerce Self Storage | NAP | 10/12/2017 | |||||
21 | Loan | 8, 51, 52, 53, 54 | SMF V | Starwood Mortgage Capital LLC | Fort Knox Executive Park | NAP | 1/26/2018 | ||||
22 | Loan | 55, 56 | CREFI | Citi Real Estate Funding Inc. | 8800 Queen Avenue South | NAP | 12/19/2017 | ||||
23 | Loan | 57 | BANA | Bank of America, N.A. | La Habra Towne Center | 2,152 | 10/31/2026 | Tierra Mia | 2,068 | 12/31/2022 | 12/6/2017 |
24 | Loan | 58 | CREFI | Citi Real Estate Funding Inc. | Aventura Business Park | 7,854 | 9/30/2019 | Property Investment Advisors Group | 5,236 | 1/31/2019 | 1/12/2018 |
25 | Loan | 59 | CREFI | Citi Real Estate Funding Inc. | Fulton Market Portfolio | ||||||
25.01 | Property | 185 North Morgan Retail | 1,993 | 7/31/2027 | NAP | 1/15/2018 | |||||
25.02 | Property | 820 West Lake Retail | NAP | 1/15/2018 | |||||||
25.03 | Property | 219 North Green Retail | NAP | 1/15/2018 | |||||||
26 | Loan | 8 | BANA | Bank of America, N.A. | Warwick Mall | 37,472 | 11/30/2022 | Old Navy | 22,579 | 1/31/2021 | 4/7/2017 |
27 | Loan | 60, 61 | CREFI | Citi Real Estate Funding Inc. | Courtyard Reno | NAP | 12/20/2017 | ||||
28 | Loan | MSMCH | Morgan Stanley Bank, N.A. | 5000 South Hulen | 4,835 | 5/31/2022 | Venus Nail Spa | 3,649 | 9/30/2021 | 12/12/2017 | |
29 | Loan | 62, 63 | CREFI | Citi Real Estate Funding Inc. | 50 Racetrack Road | 13,584 | 1/1/2033 | East Brunswick Burgers Inc | 2,240 | 8/21/2027 | 12/18/2017 |
30 | Loan | 64, 65 | BANA | Bank of America, N.A. | Residence Inn - West Orange, NJ | NAP | 11/27/2017 | ||||
31 | Loan | 66, 67 | SMF V | Starwood Mortgage Capital LLC | Arapaho & Gessner | ||||||
31.01 | Property | Arapaho | NAP | 11/10/2017 | |||||||
31.02 | Property | Gessner | NAP | 11/10/2017 | |||||||
32 | Loan | 68, 69 | MSMCH | Morgan Stanley Bank, N.A. | Hampton Inn Burlington | NAP | 12/13/2017 | ||||
33 | Loan | 70, 71 | CREFI | Citi Real Estate Funding Inc. | 530 Spring Retail & Parking | NAP | 1/8/2018 | ||||
34 | Loan | 8, 72 | CREFI | Citi Real Estate Funding Inc. | Two Harbor Point Square | 16,574 | 5/31/2027 | Insight Global | 7,345 | 4/30/2022 | 10/11/2017 |
35 | Loan | MSMCH | Morgan Stanley Bank, N.A. | Miamisburg Office Portfolio | 5,617 | 10/31/2022 | Haley & Aldrich, Inc | 3,530 | 5/31/2019 | 10/20/2017 | |
36 | Loan | 73 | SMF V | Starwood Mortgage Capital LLC | Anderson Multifamily Portfolio | ||||||
36.01 | Property | Cross Lakes Apartments | NAP | 12/20/2017 | |||||||
36.02 | Property | Giant Oaks Apartments | NAP | 12/20/2017 | |||||||
37 | Loan | 74 | BANA | Bank of America, N.A. | American Mini Storage Lake Forest | NAP | 12/14/2017 | ||||
38 | Loan | 75 | MSMCH | Morgan Stanley Bank, N.A. | Gale Industrial | 13,526 | 10/31/2019 | The Brainstorm Group | 10,464 | 4/30/2019 | 12/21/2017 |
39 | Loan | SMF V | Starwood Mortgage Capital LLC | Villages on Madison | NAP | 11/29/2017 | |||||
40 | Loan | 76 | MSMCH | Morgan Stanley Bank, N.A. | Pearland Retail Center | 2,886 | 12/31/2026 | Realty Discovery Consultants | 2,752 | 6/22/2019 | 9/21/2017 |
41 | Loan | SMF V | Starwood Mortgage Capital LLC | Boulder Ridge Apartments | NAP | 1/5/2018 | |||||
42 | Loan | SMF V | Starwood Mortgage Capital LLC | Northtown Plaza | 4,300 | 12/31/2022 | A-MAX Insurance | 2,200 | 8/31/2020 | 11/30/2017 | |
43 | Loan | SMF V | Starwood Mortgage Capital LLC | Norwalk Village | 3,188 | 11/30/2018 | Dr. Asmath Noor | 2,304 | 11/30/2019 | 1/12/2018 | |
44 | Loan | 77, 78 | SMF V | Starwood Mortgage Capital LLC | The Clorox Sales Company Building | NAP | 10/19/2017 | ||||
45 | Loan | SMF V | Starwood Mortgage Capital LLC | 358 Hall Avenue | NAP | 11/30/2017 | |||||
46 | Loan | 79 | CREFI | Citi Real Estate Funding Inc. | 452 West Broadway | NAP | 12/22/2017 | ||||
47 | Loan | SMF V | Starwood Mortgage Capital LLC | Southfield PNC & McDonalds | NAP | 12/18/2017 | |||||
48 | Loan | 80, 81 | SMF V | Starwood Mortgage Capital LLC | Gateway Business Center | 4,702 | 8/31/2020 | Singleshot Entertainment | 3,822 | 12/14/2020 | 12/18/2017 |
49 | Loan | 82, 83 | BANA | Bank of America, N.A. | 108-110 West Broughton Street | NAP | 12/13/2017 | ||||
50 | Loan | BANA | Bank of America, N.A. | Central Dallas Multifamily Portfolio | |||||||
50.01 | Property | 2106 Bennett Apartments | NAP | 12/13/2017 | |||||||
50.02 | Property | The Tribeca Apartments | NAP | 12/13/2017 | |||||||
51 | Loan | 84 | SMF V | Starwood Mortgage Capital LLC | Sherman Plaza | 4,179 | 3/31/2018 | Screenmobile of Dallas | 3,731 | 3/31/2020 | 1/23/2018 |
52 | Loan | 85 | SMF V | Starwood Mortgage Capital LLC | Colonial Estates MHP | NAP | 1/25/2018 |
A-26
CGCMT 2018-B2 Annex A | ||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Environmental Phase II Y/N | Environmental Phase II Report Date | Engineering Report Date | Seismic Report Date | PML or SEL (%) | Earthquake Insurance Required Y/N | Upfront RE Tax Reserve ($) | Ongoing RE Tax Reserve ($) | Upfront Insurance Reserve ($) |
1 | Loan | 8, 9, 10 | BANA | Bank of America, N.A. | Extra Space - TIAA Self Storage Portfolio | Various | 0 | 0 | 915 | |||||
1.01 | Property | Extra Space Washington | No | NAP | 12/1/2017 | NAP | NAP | No | ||||||
1.02 | Property | Extra Space San Jose | No | NAP | 12/1/2017 | 12/1/2017 | 12% | No | ||||||
1.03 | Property | Extra Space San Diego | No | NAP | 12/1/2017 | 12/1/2017 | 10% | No | ||||||
1.04 | Property | Extra Space Panorama City | No | NAP | 12/1/2017 | 12/1/2017 | 23% | Yes | ||||||
1.05 | Property | Extra Space Norwalk | No | NAP | 12/1/2017 | 12/1/2017 | 16% | No | ||||||
1.06 | Property | Extra Space Miami East | No | NAP | 12/1/2017 | NAP | NAP | No | ||||||
1.07 | Property | Extra Space Miami West | No | NAP | 12/1/2017 | NAP | NAP | No | ||||||
1.08 | Property | Extra Space Palo Alto | No | NAP | 12/1/2017 | 12/1/2017 | 16% | No | ||||||
1.09 | Property | Extra Space Covina | No | NAP | 12/1/2017 | 12/1/2017 | 16% | No | ||||||
1.10 | Property | Extra Space Gaithersburg | No | NAP | 12/1/2017 | NAP | NAP | No | ||||||
1.11 | Property | Extra Space Philadelphia | No | NAP | 12/1/2017 | NAP | NAP | No | ||||||
1.12 | Property | Extra Space Westminster | No | NAP | 12/1/2017 | 12/1/2017 | 12% | No | ||||||
1.13 | Property | Extra Space Newark | No | NAP | 12/1/2017 | NAP | NAP | No | ||||||
1.14 | Property | Extra Space Essex | No | NAP | 12/1/2017 | NAP | NAP | No | ||||||
1.15 | Property | Extra Space New Bedford | No | NAP | 12/1/2017 | NAP | NAP | No | ||||||
1.16 | Property | Extra Space Birmingham | No | NAP | 12/1/2017 | NAP | NAP | No | ||||||
1.17 | Property | Extra Space Haverhill | No | NAP | 12/1/2017 | NAP | NAP | No | ||||||
1.18 | Property | Extra Space Shrewsbury | No | NAP | 12/1/2017 | NAP | NAP | No | ||||||
1.19 | Property | Extra Space Dallas | No | NAP | 12/1/2017 | NAP | NAP | No | ||||||
1.20 | Property | Extra Space Enfield | No | NAP | 12/1/2017 | NAP | NAP | No | ||||||
1.21 | Property | Extra Space San Diego Miramar | No | NAP | 12/1/2017 | 12/1/2017 | 10% | No | ||||||
1.22 | Property | Extra Space Shawnee | No | NAP | 12/1/2017 | NAP | NAP | No | ||||||
1.23 | Property | Extra Space Overland Park | No | NAP | 12/1/2017 | NAP | NAP | No | ||||||
1.24 | Property | Extra Space Tucson | No | NAP | 12/1/2017 | NAP | NAP | No | ||||||
2 | Loan | 11 | MSMCH | Morgan Stanley Bank, N.A. | Park Place East and Park Place West | No | 184,172 | 184,172 | 0 | |||||
2.01 | Property | Park Place East | No | NAP | 11/27/2017 | NAP | NAP | No | ||||||
2.02 | Property | Park Place West | No | NAP | 11/27/2017 | NAP | NAP | No | ||||||
3 | Loan | 8, 12, 13, 14, 15, 16 | CREFI | Citi Real Estate Funding Inc. and Barclays Bank PLC | The SoCal Portfolio | No | 0 | 219,172 | 0 | |||||
3.01 | Property | Aliso Viejo Commerce Center | No | NAP | 12/8/2017 | 12/8/2017 | 10% | No | ||||||
3.02 | Property | Transpark Commerce | No | NAP | 12/8/2017 | 12/8/2017 | 15% | No | ||||||
3.03 | Property | Wimbledon | No | NAP | 12/8/2017 | 12/8/2017 | 11% | No | ||||||
3.04 | Property | Palmdale Place | No | NAP | 12/8/2017 | 12/8/2017 | 11% | No | ||||||
3.05 | Property | Sierra Gateway | No | NAP | 12/8/2017 | 12/8/2017 | 19% | No | ||||||
3.06 | Property | Fresno Industrial Center | No | NAP | 12/8/2017 | 12/8/2017 | 9% | No | ||||||
3.07 | Property | Upland Freeway | No | NAP | 12/8/2017 | 12/8/2017 | 13% | No | ||||||
3.08 | Property | Commerce Corporate Center | No | NAP | 12/8/2017 | 12/8/2017 | 16% | No | ||||||
3.09 | Property | Moreno Valley | No | NAP | 12/8/2017 | 12/8/2017 | 16% | No | ||||||
3.10 | Property | Airport One Office Park | No | NAP | 12/8/2017 | 12/8/2017 | 11% | No | ||||||
3.11 | Property | Colton Courtyard | No | NAP | 12/8/2017 | 12/8/2017 | 18% | No | ||||||
3.12 | Property | The Abbey Center | No | NAP | 12/8/2017 | 12/8/2017 | 13% | No | ||||||
3.13 | Property | Upland Commerce Center | No | NAP | 12/8/2017 | 12/8/2017 | 15% | No | ||||||
3.14 | Property | Diamond Bar | No | NAP | 12/8/2017 | 12/8/2017 | 12% | No | ||||||
3.15 | Property | Atlantic Plaza | No | NAP | 12/8/2017 | 12/8/2017 | 19% | No | ||||||
3.16 | Property | Ming Office Park | No | NAP | 12/8/2017 | 12/8/2017 | 11% | No | ||||||
3.17 | Property | 10th Street Commerce Center | No | NAP | 12/8/2017 | 12/8/2017 | 10% | No | ||||||
3.18 | Property | Cityview Plaza | No | NAP | 12/8/2017 | 12/8/2017 | 11% | No | ||||||
3.19 | Property | Garden Grove Town Center | No | NAP | 12/8/2017 | 12/8/2017 | 14% | No | ||||||
3.20 | Property | 30th Street Commerce Center | No | NAP | 12/8/2017 | 12/8/2017 | 15% | No | ||||||
3.21 | Property | Mt. Vernon Commerce Center | No | NAP | 12/8/2017 | 12/8/2017 | 16% | No | ||||||
3.22 | Property | Anaheim Stadium Industrial | No | NAP | 12/8/2017 | 12/8/2017 | 15% | No | ||||||
3.23 | Property | 25th Street Commerce Center | No | NAP | 12/8/2017 | 12/8/2017 | 15% | No | ||||||
3.24 | Property | Fresno Airport | No | NAP | 12/8/2017 | 12/8/2017 | 3% | No | ||||||
4 | Loan | 17, 18 | SMF V | Starwood Mortgage Capital LLC | Westin Tysons Corner | No | NAP | 1/10/2018 | NAP | NAP | No | 313,078 | 77,350 | 113,014 |
5 | Loan | 8, 19 | MSMCH | Morgan Stanley Bank, N.A. | Extra Space Self Storage Portfolio | No | 0 | 0 | 0 | |||||
5.01 | Property | Henderson - Stephanie Place | No | NAP | 9/20/2017 | NAP | NAP | No | ||||||
5.02 | Property | Brookfield - Federal Road | No | NAP | 9/20/2017 | NAP | NAP | No | ||||||
5.03 | Property | Kingston - Sawkill Road | No | NAP | 9/20/2017 | NAP | NAP | No | ||||||
5.04 | Property | Lake Elsinore - Central Avenue | No | NAP | 9/20/2017 | 9/18/2017 | 10% | No | ||||||
5.05 | Property | Doylestown - North Broad Street | No | NAP | 9/14/2017 | NAP | NAP | No | ||||||
5.06 | Property | Pennsauken - South Crescent Boulevard | No | NAP | 9/20/2017 | NAP | NAP | No | ||||||
5.07 | Property | New Paltz - South Putt Corners Road | No | NAP | 9/20/2017 | NAP | NAP | No | ||||||
5.08 | Property | Tyngsborough - Industrial Way | No | NAP | 9/20/2017 | NAP | NAP | No | ||||||
5.09 | Property | Hemet - South Sanderson | No | NAP | 9/20/2017 | 9/18/2017 | 12% | No | ||||||
5.10 | Property | Bensalem - 1525 Bristol Pike | No | NAP | 9/20/2017 | NAP | NAP | No | ||||||
5.11 | Property | Eastpoint - Lakewood Avenue | No | NAP | 9/20/2017 | NAP | NAP | No | ||||||
5.12 | Property | Howell - Route 9 South | No | NAP | 9/20/2017 | NAP | NAP | No | ||||||
5.13 | Property | Lawrenceville - Hurricane Shoals Road | No | NAP | 9/20/2017 | NAP | NAP | No | ||||||
5.14 | Property | Lawnside - White Horse Pike | No | NAP | 9/20/2017 | NAP | NAP | No | ||||||
5.15 | Property | Phoenix - West Peoria | No | NAP | 9/20/2017 | NAP | NAP | No | ||||||
5.16 | Property | Mount Laurel - Ark Road | No | NAP | 9/20/2017 | NAP | NAP | No | ||||||
5.17 | Property | Burlington - Cadillac Road | No | NAP | 9/20/2017 | NAP | NAP | No | ||||||
5.18 | Property | Cherry Hill - Marlton Pike | No | NAP | 9/20/2017 | NAP | NAP | No | ||||||
5.19 | Property | Bensalem - Knights Road | No | NAP | 9/20/2017 | NAP | NAP | No | ||||||
5.20 | Property | Albuquerque - Ellison Road Northwest | No | NAP | 9/20/2017 | NAP | NAP | No | ||||||
5.21 | Property | Modesto - Crows Landing | No | NAP | 9/20/2017 | 9/20/2017 | 5% | No | ||||||
5.22 | Property | Auburndale - US Highway 92 West | No | NAP | 9/20/2017 | NAP | NAP | No | ||||||
5.23 | Property | San Bernardino - West Club Center Drive | No | NAP | 9/20/2017 | 9/18/2017 | 18% | No | ||||||
5.24 | Property | Memphis - Mount Moriah Terrace | No | NAP | 9/20/2017 | 10/20/2017 | 14% | No | ||||||
5.25 | Property | Hesperia - Mariposa Road | No | NAP | 9/20/2017 | 9/20/2017 | 9% | No | ||||||
5.26 | Property | Memphis - Covington Way | No | NAP | 9/20/2017 | 10/20/2017 | 11% | No | ||||||
5.27 | Property | St. Louis - Halls Ferry Road | No | NAP | 9/20/2017 | NAP | NAP | No | ||||||
5.28 | Property | Killeen - Jasper Drive | No | NAP | 9/20/2017 | NAP | NAP | No | ||||||
5.29 | Property | Albuquerque - Airport Drive Northwest | No | NAP | 9/20/2017 | NAP | NAP | No | ||||||
5.30 | Property | Memphis - Gateway Drive | No | NAP | 9/20/2017 | 10/20/2017 | 9% | No | ||||||
5.31 | Property | Victorville - Yates Road | No | NAP | 9/20/2017 | 9/19/2017 | 12% | No | ||||||
5.32 | Property | Las Vegas - North Lamont Street | No | NAP | 9/20/2017 | NAP | NAP | No | ||||||
5.33 | Property | Columbus - East Main Street | No | NAP | 9/20/2017 | NAP | NAP | No | ||||||
5.34 | Property | Memphis - Raleigh-LaGrange | No | NAP | 9/20/2017 | 10/20/2017 | 11% | No | ||||||
5.35 | Property | Memphis - 5675 Summer Avenue | No | NAP | 9/20/2017 | 10/20/2017 | 11% | No | ||||||
5.36 | Property | Memphis - Madison Avenue | No | NAP | 9/20/2017 | 10/20/2017 | 16% | No |
A-27
CGCMT 2018-B2 Annex A | ||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Environmental Phase II Y/N | Environmental Phase II Report Date | Engineering Report Date | Seismic Report Date | PML or SEL (%) | Earthquake Insurance Required Y/N | Upfront RE Tax Reserve ($) | Ongoing RE Tax Reserve ($) | Upfront Insurance Reserve ($) |
6 | Loan | 8, 20, 21, 22, 23, 24, 25 | CREFI | Citi Real Estate Funding Inc. | Red Building | No | NAP | 10/30/2017 | 10/31/2017 | 9% | No | 192,071 | 192,071 | 88,901 |
7 | Loan | MSMCH | Morgan Stanley Bank, N.A. | Town Center at Levis Commons | No | NAP | 12/28/2017 | NAP | NAP | No | 49,820 | 49,820 | 0 | |
8 | Loan | 26 | SMF V | Starwood Mortgage Capital LLC | Oxford Exchange | No | NAP | 8/17/2017 | NAP | NAP | No | 52,416 | 26,208 | 10,127 |
9 | Loan | 27, 28, 29, 30 | CREFI | Citi Real Estate Funding Inc. | 3rd & Pine Seattle Retail & Parking | No | NAP | 1/16/2018 | 1/16/2018 | 15% | No | 0 | 0 | 0 |
10 | Loan | 8, 31, 32 | MSMCH | Morgan Stanley Bank, N.A. | Axcelis Corporate Center | No | NAP | 11/27/2017 | NAP | NAP | No | 0 | 0 | 0 |
11 | Loan | 8 | MSMCH | Morgan Stanley Bank, N.A. | One Newark Center | No | NAP | 10/4/2017 | NAP | NAP | No | 388,733 | 194,366 | 44,763 |
12 | Loan | 8, 33, 34, 35, 36 | CREFI | Citi Real Estate Funding Inc. | Braddock Metro Center | No | NAP | 11/20/2017 | NAP | NAP | No | 381,274 | 95,318 | 0 |
13 | Loan | 37, 38 | SMF V | Starwood Mortgage Capital LLC | 2301 Renaissance Boulevard | No | NAP | 11/28/2017 | NAP | NAP | No | 375,827 | 54,117 | 51,527 |
14 | Loan | 39 | SMF V | Starwood Mortgage Capital LLC | Ingram Festival Shopping Center | No | NAP | 12/5/2017 | NAP | NAP | No | 240,086 | 80,029 | 15,479 |
15 | Loan | 8, 40, 41, 42 | SMF V | Cantor Commercial Real Estate Lending, L.P. | Cross Point | No | NAP | 10/6/2017 | NAP | NAP | No | 240,000 | 240,000 | 0 |
16 | Loan | 43 | MSMCH | Morgan Stanley Bank, N.A. | Voice Road Plaza | No | NAP | 12/7/2017 | NAP | NAP | No | 168,080 | 168,080 | 10,621 |
17 | Loan | 44, 45, 46, 47 | CREFI | Citi Real Estate Funding Inc. | Wrigleyville Hotel Portfolio | No | 319,256 | 45,608 | 135,549 | |||||
17.01 | Property | Willows Hotel | No | NAP | 11/7/2017 | NAP | NAP | No | ||||||
17.02 | Property | Majestic Hotel | No | NAP | 11/7/2017 | NAP | NAP | No | ||||||
17.03 | Property | City Suites Hotel | No | NAP | 11/7/2017 | NAP | NAP | No | ||||||
18 | Loan | 48 | BANA | Bank of America, N.A. | Stor-All New Orleans Portfolio | 63,263 | 21,088 | 97,568 | ||||||
18.01 | Property | Stor-All Tchoupitoulas | No | NAP | 1/16/2018 | NAP | NAP | No | ||||||
18.02 | Property | Stor-All Gentilly Woods | No | NAP | 1/16/2018 | NAP | NAP | No | ||||||
19 | Loan | 49, 50 | MSMCH | Morgan Stanley Bank, N.A. | Galleria Commons | No | NAP | 12/18/2017 | NAP | NAP | No | 17,171 | 17,171 | 0 |
20 | Loan | BANA | Bank of America, N.A. | Magellan Commerce Self Storage | No | NAP | 10/12/2017 | 11/6/2017 | 15% | No | 0 | 37,609 | 0 | |
21 | Loan | 8, 51, 52, 53, 54 | SMF V | Starwood Mortgage Capital LLC | Fort Knox Executive Park | No | NAP | 1/24/2018 | NAP | NAP | No | 128,130 | 32,033 | 121,337 |
22 | Loan | 55, 56 | CREFI | Citi Real Estate Funding Inc. | 8800 Queen Avenue South | No | NAP | 12/19/2017 | NAP | NAP | No | 229,020 | 45,804 | 16,022 |
23 | Loan | 57 | BANA | Bank of America, N.A. | La Habra Towne Center | No | NAP | 12/6/2017 | 12/6/2017 | 9%, 18% | No | 0 | 10,558 | 0 |
24 | Loan | 58 | CREFI | Citi Real Estate Funding Inc. | Aventura Business Park | No | NAP | 1/12/2018 | NAP | NAP | No | 105,031 | 21,006 | 0 |
25 | Loan | 59 | CREFI | Citi Real Estate Funding Inc. | Fulton Market Portfolio | No | 4,016 | 4,016 | 0 | |||||
25.01 | Property | 185 North Morgan Retail | No | NAP | 1/15/2018 | NAP | NAP | No | ||||||
25.02 | Property | 820 West Lake Retail | No | NAP | 1/15/2018 | NAP | NAP | No | ||||||
25.03 | Property | 219 North Green Retail | No | NAP | 1/15/2018 | NAP | NAP | No | ||||||
26 | Loan | 8 | BANA | Bank of America, N.A. | Warwick Mall | No | NAP | 4/6/2017 | NAP | NAP | No | 120,833 | 120,833 | 241,667 |
27 | Loan | 60, 61 | CREFI | Citi Real Estate Funding Inc. | Courtyard Reno | No | NAP | 1/10/2018 | 1/12/2018 | 10% | No | 29,664 | 7,416 | 8,465 |
28 | Loan | MSMCH | Morgan Stanley Bank, N.A. | 5000 South Hulen | No | NAP | 12/11/2017 | NAP | NAP | No | 177,776 | 59,259 | 0 | |
29 | Loan | 62, 63 | CREFI | Citi Real Estate Funding Inc. | 50 Racetrack Road | No | NAP | 12/18/2017 | NAP | NAP | No | 80,319 | 40,160 | 34,746 |
30 | Loan | 64, 65 | BANA | Bank of America, N.A. | Residence Inn - West Orange, NJ | No | NAP | 11/27/2017 | NAP | NAP | No | 55,064 | 55,064 | 0 |
31 | Loan | 66, 67 | SMF V | Starwood Mortgage Capital LLC | Arapaho & Gessner | No | 2,787 | 2,787 | 10,626 | |||||
31.01 | Property | Arapaho | No | NAP | 11/10/2017 | NAP | NAP | No | ||||||
31.02 | Property | Gessner | Yes | 10/19/2017 | 11/8/2017 | NAP | NAP | No | ||||||
32 | Loan | 68, 69 | MSMCH | Morgan Stanley Bank, N.A. | Hampton Inn Burlington | No | NAP | 12/13/2017 | NAP | NAP | No | 21,909 | 21,909 | 0 |
33 | Loan | 70, 71 | CREFI | Citi Real Estate Funding Inc. | 530 Spring Retail & Parking | No | NAP | 1/8/2018 | 1/9/2018 | 14% | No | 0 | 6,180 | 0 |
34 | Loan | 8, 72 | CREFI | Citi Real Estate Funding Inc. | Two Harbor Point Square | No | NAP | 11/16/2017 | NAP | NAP | No | 80,167 | 80,167 | 4,333 |
35 | Loan | MSMCH | Morgan Stanley Bank, N.A. | Miamisburg Office Portfolio | No | NAP | 10/20/2017 | NAP | NAP | No | 0 | 0 | 0 | |
36 | Loan | 73 | SMF V | Starwood Mortgage Capital LLC | Anderson Multifamily Portfolio | No | 49,765 | 12,441 | 55,622 | |||||
36.01 | Property | Cross Lakes Apartments | No | NAP | 1/11/2018 | NAP | NAP | No | ||||||
36.02 | Property | Giant Oaks Apartments | No | NAP | 1/11/2018 | NAP | NAP | No | ||||||
37 | Loan | 74 | BANA | Bank of America, N.A. | American Mini Storage Lake Forest | No | NAP | 12/14/2017 | 12/14/2017 | 12% | No | 0 | 4,588 | 0 |
38 | Loan | 75 | MSMCH | Morgan Stanley Bank, N.A. | Gale Industrial | No | NAP | 12/21/2017 | 12/21/2017 | 14% | No | 52,163 | 26,081 | 22,136 |
39 | Loan | SMF V | Starwood Mortgage Capital LLC | Villages on Madison | No | NAP | 12/13/2017 | NAP | NAP | No | 18,768 | 6,256 | 50,895 | |
40 | Loan | 76 | MSMCH | Morgan Stanley Bank, N.A. | Pearland Retail Center | No | NAP | 9/21/2017 | NAP | NAP | No | 27,766 | 9,256 | 1,579 |
41 | Loan | SMF V | Starwood Mortgage Capital LLC | Boulder Ridge Apartments | No | NAP | 1/24/2018 | NAP | NAP | No | 19,766 | 6,589 | 0 | |
42 | Loan | SMF V | Starwood Mortgage Capital LLC | Northtown Plaza | No | NAP | 11/22/2017 | NAP | NAP | No | 0 | 3,056 | 8,266 | |
43 | Loan | SMF V | Starwood Mortgage Capital LLC | Norwalk Village | Yes | 1/3/2018 | 12/11/2017 | 12/11/2017 | 15% | No | 9,850 | 9,850 | 27,907 | |
44 | Loan | 77, 78 | SMF V | Starwood Mortgage Capital LLC | The Clorox Sales Company Building | No | NAP | 10/20/2017 | NAP | NAP | No | 0 | 0 | 8,330 |
45 | Loan | SMF V | Starwood Mortgage Capital LLC | 358 Hall Avenue | No | NAP | 12/1/2017 | NAP | NAP | No | 0 | 0 | 6,478 | |
46 | Loan | 79 | CREFI | Citi Real Estate Funding Inc. | 452 West Broadway | No | NAP | 12/22/2017 | NAP | NAP | No | 13,587 | 4,529 | 0 |
47 | Loan | SMF V | Starwood Mortgage Capital LLC | Southfield PNC & McDonalds | No | NAP | 12/15/2017 | NAP | NAP | No | 9,757 | 3,252 | 6,770 | |
48 | Loan | 80, 81 | SMF V | Starwood Mortgage Capital LLC | Gateway Business Center | No | NAP | 12/18/2017 | NAP | NAP | No | 8,476 | 3,561 | 12,565 |
49 | Loan | 82, 83 | BANA | Bank of America, N.A. | 108-110 West Broughton Street | No | NAP | 12/13/2017 | NAP | NAP | No | 58,000 | 4,833 | 1,350 |
50 | Loan | BANA | Bank of America, N.A. | Central Dallas Multifamily Portfolio | 6,375 | 6,375 | 6,667 | |||||||
50.01 | Property | 2106 Bennett Apartments | No | NAP | 12/14/2017 | NAP | NAP | No | ||||||
50.02 | Property | The Tribeca Apartments | No | NAP | 12/14/2017 | NAP | NAP | No | ||||||
51 | Loan | 84 | SMF V | Starwood Mortgage Capital LLC | Sherman Plaza | No | NAP | 1/23/2018 | NAP | NAP | No | 12,040 | 6,020 | 20,841 |
52 | Loan | 85 | SMF V | Starwood Mortgage Capital LLC | Colonial Estates MHP | No | NAP | 1/24/2018 | NAP | NAP | No | 3,425 | 1,142 | 1,356 |
A-28
CGCMT 2018-B2 Annex A | ||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Ongoing Insurance Reserve ($) | Upfront Replacement Reserve ($) | Ongoing Replacement Reserve ($) | Replacement Reserve Caps ($) | Upfront TI/LC Reserve ($) | Ongoing TI/LC Reserve ($) | TI/LC Caps ($) |
1 | Loan | 8, 9, 10 | BANA | Bank of America, N.A. | Extra Space - TIAA Self Storage Portfolio | 457 | 0 | 0 | 0 | 0 | 0 | 0 |
1.01 | Property | Extra Space Washington | ||||||||||
1.02 | Property | Extra Space San Jose | ||||||||||
1.03 | Property | Extra Space San Diego | ||||||||||
1.04 | Property | Extra Space Panorama City | ||||||||||
1.05 | Property | Extra Space Norwalk | ||||||||||
1.06 | Property | Extra Space Miami East | ||||||||||
1.07 | Property | Extra Space Miami West | ||||||||||
1.08 | Property | Extra Space Palo Alto | ||||||||||
1.09 | Property | Extra Space Covina | ||||||||||
1.10 | Property | Extra Space Gaithersburg | ||||||||||
1.11 | Property | Extra Space Philadelphia | ||||||||||
1.12 | Property | Extra Space Westminster | ||||||||||
1.13 | Property | Extra Space Newark | ||||||||||
1.14 | Property | Extra Space Essex | ||||||||||
1.15 | Property | Extra Space New Bedford | ||||||||||
1.16 | Property | Extra Space Birmingham | ||||||||||
1.17 | Property | Extra Space Haverhill | ||||||||||
1.18 | Property | Extra Space Shrewsbury | ||||||||||
1.19 | Property | Extra Space Dallas | ||||||||||
1.20 | Property | Extra Space Enfield | ||||||||||
1.21 | Property | Extra Space San Diego Miramar | ||||||||||
1.22 | Property | Extra Space Shawnee | ||||||||||
1.23 | Property | Extra Space Overland Park | ||||||||||
1.24 | Property | Extra Space Tucson | ||||||||||
2 | Loan | 11 | MSMCH | Morgan Stanley Bank, N.A. | Park Place East and Park Place West | 0 | 0 | 6,633 | 0 | 512,195 | 58,037 | 2,839,332 |
2.01 | Property | Park Place East | ||||||||||
2.02 | Property | Park Place West | ||||||||||
3 | Loan | 8, 12, 13, 14, 15, 16 | CREFI | Citi Real Estate Funding Inc. and Barclays Bank PLC | The SoCal Portfolio | 0 | 0 | 35,400 | 1,000,000 | 8,000,000 | 0 | 5,000,000 |
3.01 | Property | Aliso Viejo Commerce Center | ||||||||||
3.02 | Property | Transpark Commerce | ||||||||||
3.03 | Property | Wimbledon | ||||||||||
3.04 | Property | Palmdale Place | ||||||||||
3.05 | Property | Sierra Gateway | ||||||||||
3.06 | Property | Fresno Industrial Center | ||||||||||
3.07 | Property | Upland Freeway | ||||||||||
3.08 | Property | Commerce Corporate Center | ||||||||||
3.09 | Property | Moreno Valley | ||||||||||
3.10 | Property | Airport One Office Park | ||||||||||
3.11 | Property | Colton Courtyard | ||||||||||
3.12 | Property | The Abbey Center | ||||||||||
3.13 | Property | Upland Commerce Center | ||||||||||
3.14 | Property | Diamond Bar | ||||||||||
3.15 | Property | Atlantic Plaza | ||||||||||
3.16 | Property | Ming Office Park | ||||||||||
3.17 | Property | 10th Street Commerce Center | ||||||||||
3.18 | Property | Cityview Plaza | ||||||||||
3.19 | Property | Garden Grove Town Center | ||||||||||
3.20 | Property | 30th Street Commerce Center | ||||||||||
3.21 | Property | Mt. Vernon Commerce Center | ||||||||||
3.22 | Property | Anaheim Stadium Industrial | ||||||||||
3.23 | Property | 25th Street Commerce Center | ||||||||||
3.24 | Property | Fresno Airport | ||||||||||
4 | Loan | 17, 18 | SMF V | Starwood Mortgage Capital LLC | Westin Tysons Corner | 9,418 | 0 | 65,309 | 0 | 0 | 0 | 0 |
5 | Loan | 8, 19 | MSMCH | Morgan Stanley Bank, N.A. | Extra Space Self Storage Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.01 | Property | Henderson - Stephanie Place | ||||||||||
5.02 | Property | Brookfield - Federal Road | ||||||||||
5.03 | Property | Kingston - Sawkill Road | ||||||||||
5.04 | Property | Lake Elsinore - Central Avenue | ||||||||||
5.05 | Property | Doylestown - North Broad Street | ||||||||||
5.06 | Property | Pennsauken - South Crescent Boulevard | ||||||||||
5.07 | Property | New Paltz - South Putt Corners Road | ||||||||||
5.08 | Property | Tyngsborough - Industrial Way | ||||||||||
5.09 | Property | Hemet - South Sanderson | ||||||||||
5.10 | Property | Bensalem - 1525 Bristol Pike | ||||||||||
5.11 | Property | Eastpoint - Lakewood Avenue | ||||||||||
5.12 | Property | Howell - Route 9 South | ||||||||||
5.13 | Property | Lawrenceville - Hurricane Shoals Road | ||||||||||
5.14 | Property | Lawnside - White Horse Pike | ||||||||||
5.15 | Property | Phoenix - West Peoria | ||||||||||
5.16 | Property | Mount Laurel - Ark Road | ||||||||||
5.17 | Property | Burlington - Cadillac Road | ||||||||||
5.18 | Property | Cherry Hill - Marlton Pike | ||||||||||
5.19 | Property | Bensalem - Knights Road | ||||||||||
5.20 | Property | Albuquerque - Ellison Road Northwest | ||||||||||
5.21 | Property | Modesto - Crows Landing | ||||||||||
5.22 | Property | Auburndale - US Highway 92 West | ||||||||||
5.23 | Property | San Bernardino - West Club Center Drive | ||||||||||
5.24 | Property | Memphis - Mount Moriah Terrace | ||||||||||
5.25 | Property | Hesperia - Mariposa Road | ||||||||||
5.26 | Property | Memphis - Covington Way | ||||||||||
5.27 | Property | St. Louis - Halls Ferry Road | ||||||||||
5.28 | Property | Killeen - Jasper Drive | ||||||||||
5.29 | Property | Albuquerque - Airport Drive Northwest | ||||||||||
5.30 | Property | Memphis - Gateway Drive | ||||||||||
5.31 | Property | Victorville - Yates Road | ||||||||||
5.32 | Property | Las Vegas - North Lamont Street | ||||||||||
5.33 | Property | Columbus - East Main Street | ||||||||||
5.34 | Property | Memphis - Raleigh-LaGrange | ||||||||||
5.35 | Property | Memphis - 5675 Summer Avenue | ||||||||||
5.36 | Property | Memphis - Madison Avenue |
A-29
CGCMT 2018-B2 Annex A | ||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Ongoing Insurance Reserve ($) | Upfront Replacement Reserve ($) | Ongoing Replacement Reserve ($) | Replacement Reserve Caps ($) | Upfront TI/LC Reserve ($) | Ongoing TI/LC Reserve ($) | TI/LC Caps ($) |
6 | Loan | 8, 20, 21, 22, 23, 24, 25 | CREFI | Citi Real Estate Funding Inc. | Red Building | 8,082 | 0 | 6,859 | 0 | 0 | 0 | 3,966,820 |
7 | Loan | MSMCH | Morgan Stanley Bank, N.A. | Town Center at Levis Commons | 0 | 0 | 3,869 | 0 | 1,000,000 | 38,934 | 1,400,000 | |
8 | Loan | 26 | SMF V | Starwood Mortgage Capital LLC | Oxford Exchange | 4,934 | 0 | 4,175 | 350,000 | 1,500,000 | 13,916 | 2,500,000 |
9 | Loan | 27, 28, 29, 30 | CREFI | Citi Real Estate Funding Inc. | 3rd & Pine Seattle Retail & Parking | 0 | 40,000 | 3,783 | 0 | 0 | 1,671 | 0 |
10 | Loan | 8, 31, 32 | MSMCH | Morgan Stanley Bank, N.A. | Axcelis Corporate Center | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
11 | Loan | 8 | MSMCH | Morgan Stanley Bank, N.A. | One Newark Center | 22,319 | 0 | 14,247 | 0 | 2,850,000 | 104,485 | 3,800,000 |
12 | Loan | 8, 33, 34, 35, 36 | CREFI | Citi Real Estate Funding Inc. | Braddock Metro Center | 0 | 0 | 6,049 | 0 | 0 | 19,724 | 0 |
13 | Loan | 37, 38 | SMF V | Starwood Mortgage Capital LLC | 2301 Renaissance Boulevard | 0 | 150,000 | 3,112 | 0 | 0 | 20,530 | 0 |
14 | Loan | 39 | SMF V | Starwood Mortgage Capital LLC | Ingram Festival Shopping Center | 1,720 | 250,000 | 5,924 | 0 | 500,000 | 0 | 500,000 |
15 | Loan | 8, 40, 41, 42 | SMF V | Cantor Commercial Real Estate Lending, L.P. | Cross Point | 0 | 0 | 18,704 | 0 | 0 | 110,021 | 3,960,762 |
16 | Loan | 43 | MSMCH | Morgan Stanley Bank, N.A. | Voice Road Plaza | 10,621 | 0 | 1,853 | 88,945 | 0 | 10,988 | 659,250 |
17 | Loan | 44, 45, 46, 47 | CREFI | Citi Real Estate Funding Inc. | Wrigleyville Hotel Portfolio | 10,427 | 0 | 24,921 | 0 | 0 | 0 | 0 |
17.01 | Property | Willows Hotel | ||||||||||
17.02 | Property | Majestic Hotel | ||||||||||
17.03 | Property | City Suites Hotel | ||||||||||
18 | Loan | 48 | BANA | Bank of America, N.A. | Stor-All New Orleans Portfolio | 12,196 | 175,000 | 0 | 175,000 | 0 | 0 | 0 |
18.01 | Property | Stor-All Tchoupitoulas | ||||||||||
18.02 | Property | Stor-All Gentilly Woods | ||||||||||
19 | Loan | 49, 50 | MSMCH | Morgan Stanley Bank, N.A. | Galleria Commons | 0 | 0 | 3,712 | 0 | 1,000,000 | 15,081 | 1,500,000 |
20 | Loan | BANA | Bank of America, N.A. | Magellan Commerce Self Storage | 0 | 0 | 1,758 | 0 | 0 | 0 | 0 | |
21 | Loan | 8, 51, 52, 53, 54 | SMF V | Starwood Mortgage Capital LLC | Fort Knox Executive Park | 12,421 | 170,000 | 5,394 | 0 | 1,000,000 | 0 | 1,000,000 |
22 | Loan | 55, 56 | CREFI | Citi Real Estate Funding Inc. | 8800 Queen Avenue South | 5,341 | 366,986 | 4,270 | 520,688 | 1,200,000 | 0 | 500,000 |
23 | Loan | 57 | BANA | Bank of America, N.A. | La Habra Towne Center | 0 | 0 | 632 | 0 | 317,803 | 3,500 | 126,000 |
24 | Loan | 58 | CREFI | Citi Real Estate Funding Inc. | Aventura Business Park | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
25 | Loan | 59 | CREFI | Citi Real Estate Funding Inc. | Fulton Market Portfolio | 0 | 0 | 359 | 0 | 0 | 0 | 0 |
25.01 | Property | 185 North Morgan Retail | ||||||||||
25.02 | Property | 820 West Lake Retail | ||||||||||
25.03 | Property | 219 North Green Retail | ||||||||||
26 | Loan | 8 | BANA | Bank of America, N.A. | Warwick Mall | 48,333 | 0 | 12,265 | 0 | 830,000 | 61,196 | 0 |
27 | Loan | 60, 61 | CREFI | Citi Real Estate Funding Inc. | Courtyard Reno | 4,233 | 0 | 16,727 | 0 | 0 | 0 | 0 |
28 | Loan | MSMCH | Morgan Stanley Bank, N.A. | 5000 South Hulen | 0 | 0 | 1,055 | 0 | 260,984 | 5,559 | 200,124 | |
29 | Loan | 62, 63 | CREFI | Citi Real Estate Funding Inc. | 50 Racetrack Road | 3,159 | 0 | 1,755 | 0 | 0 | 0 | 0 |
30 | Loan | 64, 65 | BANA | Bank of America, N.A. | Residence Inn - West Orange, NJ | 0 | 0 | 24,794 | 0 | 0 | 0 | 0 |
31 | Loan | 66, 67 | SMF V | Starwood Mortgage Capital LLC | Arapaho & Gessner | 3,542 | 0 | 2,338 | 0 | 0 | 35,027 | 0 |
31.01 | Property | Arapaho | ||||||||||
31.02 | Property | Gessner | ||||||||||
32 | Loan | 68, 69 | MSMCH | Morgan Stanley Bank, N.A. | Hampton Inn Burlington | 0 | 0 | 11,097 | 0 | 0 | 0 | 0 |
33 | Loan | 70, 71 | CREFI | Citi Real Estate Funding Inc. | 530 Spring Retail & Parking | 0 | 0 | 1,809 | 200,000 | 0 | 1,045 | 100,000 |
34 | Loan | 8, 72 | CREFI | Citi Real Estate Funding Inc. | Two Harbor Point Square | 0 | 0 | 2,335 | 0 | 0 | 20,833 | 0 |
35 | Loan | MSMCH | Morgan Stanley Bank, N.A. | Miamisburg Office Portfolio | 0 | 0 | 0 | 0 | 0 | 23,074 | 552,000 | |
36 | Loan | 73 | SMF V | Starwood Mortgage Capital LLC | Anderson Multifamily Portfolio | 5,057 | 0 | 6,671 | 0 | 0 | 0 | 0 |
36.01 | Property | Cross Lakes Apartments | ||||||||||
36.02 | Property | Giant Oaks Apartments | ||||||||||
37 | Loan | 74 | BANA | Bank of America, N.A. | American Mini Storage Lake Forest | 0 | 30,000 | 0 | 30,000 | 0 | 0 | 0 |
38 | Loan | 75 | MSMCH | Morgan Stanley Bank, N.A. | Gale Industrial | 2,012 | 0 | 0 | 0 | 50,000 | 7,250 | 87,000 |
39 | Loan | SMF V | Starwood Mortgage Capital LLC | Villages on Madison | 5,090 | 0 | 5,457 | 450,000 | 0 | 0 | 0 | |
40 | Loan | 76 | MSMCH | Morgan Stanley Bank, N.A. | Pearland Retail Center | 1,579 | 0 | 275 | 0 | 119,712 | 2,500 | 90,000 |
41 | Loan | SMF V | Starwood Mortgage Capital LLC | Boulder Ridge Apartments | 0 | 0 | 5,600 | 0 | 0 | 0 | 0 | |
42 | Loan | SMF V | Starwood Mortgage Capital LLC | Northtown Plaza | 751 | 0 | 1,227 | 0 | 120,000 | 6,136 | 0 | |
43 | Loan | SMF V | Starwood Mortgage Capital LLC | Norwalk Village | 2,015 | 0 | 360 | 12,955 | 0 | 5,478 | 197,232 | |
44 | Loan | 77, 78 | SMF V | Starwood Mortgage Capital LLC | The Clorox Sales Company Building | 926 | 0 | 514 | 0 | 0 | 2,500 | 0 |
45 | Loan | SMF V | Starwood Mortgage Capital LLC | 358 Hall Avenue | 1,619 | 0 | 0 | 0 | 0 | 5,533 | 0 | |
46 | Loan | 79 | CREFI | Citi Real Estate Funding Inc. | 452 West Broadway | 0 | 0 | 68 | 0 | 0 | 0 | 0 |
47 | Loan | SMF V | Starwood Mortgage Capital LLC | Southfield PNC & McDonalds | 564 | 0 | 0 | 0 | 0 | 0 | 0 | |
48 | Loan | 80, 81 | SMF V | Starwood Mortgage Capital LLC | Gateway Business Center | 1,142 | 0 | 586 | 50,000 | 0 | 7,815 | 185,000 |
49 | Loan | 82, 83 | BANA | Bank of America, N.A. | 108-110 West Broughton Street | 675 | 40,043 | 0 | 0 | 0 | 0 | 0 |
50 | Loan | BANA | Bank of America, N.A. | Central Dallas Multifamily Portfolio | 3,333 | 0 | 1,290 | 46,447 | 0 | 0 | 0 | |
50.01 | Property | 2106 Bennett Apartments | ||||||||||
50.02 | Property | The Tribeca Apartments | ||||||||||
51 | Loan | 84 | SMF V | Starwood Mortgage Capital LLC | Sherman Plaza | 2,084 | 0 | 1,912 | 0 | 200,000 | 0 | 200,000 |
52 | Loan | 85 | SMF V | Starwood Mortgage Capital LLC | Colonial Estates MHP | 452 | 0 | 558 | 0 | 0 | 0 | 0 |
A-30
CGCMT 2018-B2 Annex A | |||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Upfront Debt Service Reserve ($) | Ongoing Debt Service Reserve ($) | Upfront Deferred Maintenance Reserve ($) | Ongoing Deferred Maintenance Reserve ($) | Upfront Environmental Reserve ($) | Ongoing Environmental Reserve ($) | Upfront Other Reserve ($) | Ongoing Other Reserve ($) |
1 | Loan | 8, 9, 10 | BANA | Bank of America, N.A. | Extra Space - TIAA Self Storage Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
1.01 | Property | Extra Space Washington | |||||||||||
1.02 | Property | Extra Space San Jose | |||||||||||
1.03 | Property | Extra Space San Diego | |||||||||||
1.04 | Property | Extra Space Panorama City | |||||||||||
1.05 | Property | Extra Space Norwalk | |||||||||||
1.06 | Property | Extra Space Miami East | |||||||||||
1.07 | Property | Extra Space Miami West | |||||||||||
1.08 | Property | Extra Space Palo Alto | |||||||||||
1.09 | Property | Extra Space Covina | |||||||||||
1.10 | Property | Extra Space Gaithersburg | |||||||||||
1.11 | Property | Extra Space Philadelphia | |||||||||||
1.12 | Property | Extra Space Westminster | |||||||||||
1.13 | Property | Extra Space Newark | |||||||||||
1.14 | Property | Extra Space Essex | |||||||||||
1.15 | Property | Extra Space New Bedford | |||||||||||
1.16 | Property | Extra Space Birmingham | |||||||||||
1.17 | Property | Extra Space Haverhill | |||||||||||
1.18 | Property | Extra Space Shrewsbury | |||||||||||
1.19 | Property | Extra Space Dallas | |||||||||||
1.20 | Property | Extra Space Enfield | |||||||||||
1.21 | Property | Extra Space San Diego Miramar | |||||||||||
1.22 | Property | Extra Space Shawnee | |||||||||||
1.23 | Property | Extra Space Overland Park | |||||||||||
1.24 | Property | Extra Space Tucson | |||||||||||
2 | Loan | 11 | MSMCH | Morgan Stanley Bank, N.A. | Park Place East and Park Place West | 0 | 0 | 0 | 0 | 0 | 0 | 411,533 | 0 |
2.01 | Property | Park Place East | |||||||||||
2.02 | Property | Park Place West | |||||||||||
3 | Loan | 8, 12, 13, 14, 15, 16 | CREFI | Citi Real Estate Funding Inc. and Barclays Bank PLC | The SoCal Portfolio | 0 | 0 | 977,151 | 0 | 0 | 0 | 3,886,764 | 109,872 |
3.01 | Property | Aliso Viejo Commerce Center | |||||||||||
3.02 | Property | Transpark Commerce | |||||||||||
3.03 | Property | Wimbledon | |||||||||||
3.04 | Property | Palmdale Place | |||||||||||
3.05 | Property | Sierra Gateway | |||||||||||
3.06 | Property | Fresno Industrial Center | |||||||||||
3.07 | Property | Upland Freeway | |||||||||||
3.08 | Property | Commerce Corporate Center | |||||||||||
3.09 | Property | Moreno Valley | |||||||||||
3.10 | Property | Airport One Office Park | |||||||||||
3.11 | Property | Colton Courtyard | |||||||||||
3.12 | Property | The Abbey Center | |||||||||||
3.13 | Property | Upland Commerce Center | |||||||||||
3.14 | Property | Diamond Bar | |||||||||||
3.15 | Property | Atlantic Plaza | |||||||||||
3.16 | Property | Ming Office Park | |||||||||||
3.17 | Property | 10th Street Commerce Center | |||||||||||
3.18 | Property | Cityview Plaza | |||||||||||
3.19 | Property | Garden Grove Town Center | |||||||||||
3.20 | Property | 30th Street Commerce Center | |||||||||||
3.21 | Property | Mt. Vernon Commerce Center | |||||||||||
3.22 | Property | Anaheim Stadium Industrial | |||||||||||
3.23 | Property | 25th Street Commerce Center | |||||||||||
3.24 | Property | Fresno Airport | |||||||||||
4 | Loan | 17, 18 | SMF V | Starwood Mortgage Capital LLC | Westin Tysons Corner | 0 | 0 | 0 | 0 | 0 | 0 | 7,000,000 | 0 |
5 | Loan | 8, 19 | MSMCH | Morgan Stanley Bank, N.A. | Extra Space Self Storage Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.01 | Property | Henderson - Stephanie Place | |||||||||||
5.02 | Property | Brookfield - Federal Road | |||||||||||
5.03 | Property | Kingston - Sawkill Road | |||||||||||
5.04 | Property | Lake Elsinore - Central Avenue | |||||||||||
5.05 | Property | Doylestown - North Broad Street | |||||||||||
5.06 | Property | Pennsauken - South Crescent Boulevard | |||||||||||
5.07 | Property | New Paltz - South Putt Corners Road | |||||||||||
5.08 | Property | Tyngsborough - Industrial Way | |||||||||||
5.09 | Property | Hemet - South Sanderson | |||||||||||
5.10 | Property | Bensalem - 1525 Bristol Pike | |||||||||||
5.11 | Property | Eastpoint - Lakewood Avenue | |||||||||||
5.12 | Property | Howell - Route 9 South | |||||||||||
5.13 | Property | Lawrenceville - Hurricane Shoals Road | |||||||||||
5.14 | Property | Lawnside - White Horse Pike | |||||||||||
5.15 | Property | Phoenix - West Peoria | |||||||||||
5.16 | Property | Mount Laurel - Ark Road | |||||||||||
5.17 | Property | Burlington - Cadillac Road | |||||||||||
5.18 | Property | Cherry Hill - Marlton Pike | |||||||||||
5.19 | Property | Bensalem - Knights Road | |||||||||||
5.20 | Property | Albuquerque - Ellison Road Northwest | |||||||||||
5.21 | Property | Modesto - Crows Landing | |||||||||||
5.22 | Property | Auburndale - US Highway 92 West | |||||||||||
5.23 | Property | San Bernardino - West Club Center Drive | |||||||||||
5.24 | Property | Memphis - Mount Moriah Terrace | |||||||||||
5.25 | Property | Hesperia - Mariposa Road | |||||||||||
5.26 | Property | Memphis - Covington Way | |||||||||||
5.27 | Property | St. Louis - Halls Ferry Road | |||||||||||
5.28 | Property | Killeen - Jasper Drive | |||||||||||
5.29 | Property | Albuquerque - Airport Drive Northwest | |||||||||||
5.30 | Property | Memphis - Gateway Drive | |||||||||||
5.31 | Property | Victorville - Yates Road | |||||||||||
5.32 | Property | Las Vegas - North Lamont Street | |||||||||||
5.33 | Property | Columbus - East Main Street | |||||||||||
5.34 | Property | Memphis - Raleigh-LaGrange | |||||||||||
5.35 | Property | Memphis - 5675 Summer Avenue | |||||||||||
5.36 | Property | Memphis - Madison Avenue |
A-31
CGCMT 2018-B2 Annex A | |||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Upfront Debt Service Reserve ($) | Ongoing Debt Service Reserve ($) | Upfront Deferred Maintenance Reserve ($) | Ongoing Deferred Maintenance Reserve ($) | Upfront Environmental Reserve ($) | Ongoing Environmental Reserve ($) | Upfront Other Reserve ($) | Ongoing Other Reserve ($) |
6 | Loan | 8, 20, 21, 22, 23, 24, 25 | CREFI | Citi Real Estate Funding Inc. | Red Building | 0 | 0 | 0 | 0 | 0 | 0 | 4,627,845 | 0 |
7 | Loan | MSMCH | Morgan Stanley Bank, N.A. | Town Center at Levis Commons | 0 | 0 | 0 | 0 | 0 | 0 | 400,030 | 0 | |
8 | Loan | 26 | SMF V | Starwood Mortgage Capital LLC | Oxford Exchange | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
9 | Loan | 27, 28, 29, 30 | CREFI | Citi Real Estate Funding Inc. | 3rd & Pine Seattle Retail & Parking | 0 | 0 | 1,875 | 0 | 0 | 0 | 0 | 0 |
10 | Loan | 8, 31, 32 | MSMCH | Morgan Stanley Bank, N.A. | Axcelis Corporate Center | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
11 | Loan | 8 | MSMCH | Morgan Stanley Bank, N.A. | One Newark Center | 0 | 0 | 27,750 | 0 | 0 | 0 | 1,129,508 | 0 |
12 | Loan | 8, 33, 34, 35, 36 | CREFI | Citi Real Estate Funding Inc. | Braddock Metro Center | 0 | 0 | 0 | 0 | 0 | 0 | 27,805,730 | 0 |
13 | Loan | 37, 38 | SMF V | Starwood Mortgage Capital LLC | 2301 Renaissance Boulevard | 0 | 0 | 0 | 0 | 0 | 0 | 1,969,567 | 0 |
14 | Loan | 39 | SMF V | Starwood Mortgage Capital LLC | Ingram Festival Shopping Center | 0 | 0 | 15,000 | 0 | 0 | 0 | 547,349 | 0 |
15 | Loan | 8, 40, 41, 42 | SMF V | Cantor Commercial Real Estate Lending, L.P. | Cross Point | 0 | 0 | 0 | 0 | 0 | 0 | 6,500,000 | 0 |
16 | Loan | 43 | MSMCH | Morgan Stanley Bank, N.A. | Voice Road Plaza | 0 | 0 | 38,400 | 0 | 0 | 0 | 630,869 | 0 |
17 | Loan | 44, 45, 46, 47 | CREFI | Citi Real Estate Funding Inc. | Wrigleyville Hotel Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 1,042,406 | 0 |
17.01 | Property | Willows Hotel | |||||||||||
17.02 | Property | Majestic Hotel | |||||||||||
17.03 | Property | City Suites Hotel | |||||||||||
18 | Loan | 48 | BANA | Bank of America, N.A. | Stor-All New Orleans Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
18.01 | Property | Stor-All Tchoupitoulas | |||||||||||
18.02 | Property | Stor-All Gentilly Woods | |||||||||||
19 | Loan | 49, 50 | MSMCH | Morgan Stanley Bank, N.A. | Galleria Commons | 0 | 0 | 1,500 | 0 | 0 | 0 | 230,000 | 9,500 |
20 | Loan | BANA | Bank of America, N.A. | Magellan Commerce Self Storage | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
21 | Loan | 8, 51, 52, 53, 54 | SMF V | Starwood Mortgage Capital LLC | Fort Knox Executive Park | 0 | 0 | 0 | 0 | 0 | 0 | 4,115,078 | 0 |
22 | Loan | 55, 56 | CREFI | Citi Real Estate Funding Inc. | 8800 Queen Avenue South | 0 | 0 | 358,014 | 0 | 0 | 0 | 1,723,382 | 0 |
23 | Loan | 57 | BANA | Bank of America, N.A. | La Habra Towne Center | 0 | 0 | 0 | 0 | 0 | 0 | 1,550,000 | 0 |
24 | Loan | 58 | CREFI | Citi Real Estate Funding Inc. | Aventura Business Park | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
25 | Loan | 59 | CREFI | Citi Real Estate Funding Inc. | Fulton Market Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 416,740 | 0 |
25.01 | Property | 185 North Morgan Retail | |||||||||||
25.02 | Property | 820 West Lake Retail | |||||||||||
25.03 | Property | 219 North Green Retail | |||||||||||
26 | Loan | 8 | BANA | Bank of America, N.A. | Warwick Mall | 0 | 0 | 0 | 0 | 0 | 0 | 5,000,000 | 6,377 |
27 | Loan | 60, 61 | CREFI | Citi Real Estate Funding Inc. | Courtyard Reno | 0 | 0 | 0 | 0 | 0 | 0 | 4,201,538 | 0 |
28 | Loan | MSMCH | Morgan Stanley Bank, N.A. | 5000 South Hulen | 0 | 0 | 2,188 | 0 | 0 | 0 | 227,078 | 0 | |
29 | Loan | 62, 63 | CREFI | Citi Real Estate Funding Inc. | 50 Racetrack Road | 0 | 0 | 38,844 | 0 | 0 | 0 | 40,000 | 0 |
30 | Loan | 64, 65 | BANA | Bank of America, N.A. | Residence Inn - West Orange, NJ | 0 | 0 | 11,563 | 0 | 0 | 0 | 3,726,655 | 0 |
31 | Loan | 66, 67 | SMF V | Starwood Mortgage Capital LLC | Arapaho & Gessner | 0 | 0 | 0 | 0 | 0 | 0 | 800,000 | 0 |
31.01 | Property | Arapaho | |||||||||||
31.02 | Property | Gessner | |||||||||||
32 | Loan | 68, 69 | MSMCH | Morgan Stanley Bank, N.A. | Hampton Inn Burlington | 0 | 0 | 13,428 | 0 | 0 | 0 | 288,000 | 110,000 |
33 | Loan | 70, 71 | CREFI | Citi Real Estate Funding Inc. | 530 Spring Retail & Parking | 0 | 0 | 606,188 | 0 | 0 | 0 | 0 | 0 |
34 | Loan | 8, 72 | CREFI | Citi Real Estate Funding Inc. | Two Harbor Point Square | 0 | 0 | 0 | 0 | 0 | 0 | 163,858 | 1,482 |
35 | Loan | MSMCH | Morgan Stanley Bank, N.A. | Miamisburg Office Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 63,965 | 0 | |
36 | Loan | 73 | SMF V | Starwood Mortgage Capital LLC | Anderson Multifamily Portfolio | 0 | 0 | 179,369 | 0 | 12,625 | 0 | 0 | 0 |
36.01 | Property | Cross Lakes Apartments | |||||||||||
36.02 | Property | Giant Oaks Apartments | |||||||||||
37 | Loan | 74 | BANA | Bank of America, N.A. | American Mini Storage Lake Forest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
38 | Loan | 75 | MSMCH | Morgan Stanley Bank, N.A. | Gale Industrial | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
39 | Loan | SMF V | Starwood Mortgage Capital LLC | Villages on Madison | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
40 | Loan | 76 | MSMCH | Morgan Stanley Bank, N.A. | Pearland Retail Center | 0 | 0 | 0 | 0 | 0 | 0 | 18,000 | 0 |
41 | Loan | SMF V | Starwood Mortgage Capital LLC | Boulder Ridge Apartments | 0 | 0 | 33,672 | 0 | 0 | 0 | 0 | 0 | |
42 | Loan | SMF V | Starwood Mortgage Capital LLC | Northtown Plaza | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
43 | Loan | SMF V | Starwood Mortgage Capital LLC | Norwalk Village | 0 | 0 | 43,981 | 0 | 0 | 0 | 0 | 0 | |
44 | Loan | 77, 78 | SMF V | Starwood Mortgage Capital LLC | The Clorox Sales Company Building | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
45 | Loan | SMF V | Starwood Mortgage Capital LLC | 358 Hall Avenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
46 | Loan | 79 | CREFI | Citi Real Estate Funding Inc. | 452 West Broadway | 0 | 0 | 12,375 | 0 | 0 | 0 | 270,000 | 0 |
47 | Loan | SMF V | Starwood Mortgage Capital LLC | Southfield PNC & McDonalds | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
48 | Loan | 80, 81 | SMF V | Starwood Mortgage Capital LLC | Gateway Business Center | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
49 | Loan | 82, 83 | BANA | Bank of America, N.A. | 108-110 West Broughton Street | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
50 | Loan | BANA | Bank of America, N.A. | Central Dallas Multifamily Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
50.01 | Property | 2106 Bennett Apartments | |||||||||||
50.02 | Property | The Tribeca Apartments | |||||||||||
51 | Loan | 84 | SMF V | Starwood Mortgage Capital LLC | Sherman Plaza | 0 | 0 | 33,096 | 0 | 0 | 0 | 0 | 0 |
52 | Loan | 85 | SMF V | Starwood Mortgage Capital LLC | Colonial Estates MHP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
A-32
CGCMT 2018-B2 Annex A | ||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Other Reserve Description |
1 | Loan | 8, 9, 10 | BANA | Bank of America, N.A. | Extra Space - TIAA Self Storage Portfolio | |
1.01 | Property | Extra Space Washington | ||||
1.02 | Property | Extra Space San Jose | ||||
1.03 | Property | Extra Space San Diego | ||||
1.04 | Property | Extra Space Panorama City | ||||
1.05 | Property | Extra Space Norwalk | ||||
1.06 | Property | Extra Space Miami East | ||||
1.07 | Property | Extra Space Miami West | ||||
1.08 | Property | Extra Space Palo Alto | ||||
1.09 | Property | Extra Space Covina | ||||
1.10 | Property | Extra Space Gaithersburg | ||||
1.11 | Property | Extra Space Philadelphia | ||||
1.12 | Property | Extra Space Westminster | ||||
1.13 | Property | Extra Space Newark | ||||
1.14 | Property | Extra Space Essex | ||||
1.15 | Property | Extra Space New Bedford | ||||
1.16 | Property | Extra Space Birmingham | ||||
1.17 | Property | Extra Space Haverhill | ||||
1.18 | Property | Extra Space Shrewsbury | ||||
1.19 | Property | Extra Space Dallas | ||||
1.20 | Property | Extra Space Enfield | ||||
1.21 | Property | Extra Space San Diego Miramar | ||||
1.22 | Property | Extra Space Shawnee | ||||
1.23 | Property | Extra Space Overland Park | ||||
1.24 | Property | Extra Space Tucson | ||||
2 | Loan | 11 | MSMCH | Morgan Stanley Bank, N.A. | Park Place East and Park Place West | Outstanding TI/LC Reserve ($292,722); Free Rent Reserve ($118,811) |
2.01 | Property | Park Place East | ||||
2.02 | Property | Park Place West | ||||
3 | Loan | 8, 12, 13, 14, 15, 16 | CREFI | Citi Real Estate Funding Inc. and Barclays Bank PLC | The SoCal Portfolio | Outstanding TI/LC Obligations Reserve (Upfront: $1,559,061); Free Rent Reserve (Upfront: $1,107,960); Ground Lease Extension Reserve (Upfront: $1,000,000); Ground Lease Reserve (Upfront: $219,743; Monthly: $109,872) |
3.01 | Property | Aliso Viejo Commerce Center | ||||
3.02 | Property | Transpark Commerce | ||||
3.03 | Property | Wimbledon | ||||
3.04 | Property | Palmdale Place | ||||
3.05 | Property | Sierra Gateway | ||||
3.06 | Property | Fresno Industrial Center | ||||
3.07 | Property | Upland Freeway | ||||
3.08 | Property | Commerce Corporate Center | ||||
3.09 | Property | Moreno Valley | ||||
3.10 | Property | Airport One Office Park | ||||
3.11 | Property | Colton Courtyard | ||||
3.12 | Property | The Abbey Center | ||||
3.13 | Property | Upland Commerce Center | ||||
3.14 | Property | Diamond Bar | ||||
3.15 | Property | Atlantic Plaza | ||||
3.16 | Property | Ming Office Park | ||||
3.17 | Property | 10th Street Commerce Center | ||||
3.18 | Property | Cityview Plaza | ||||
3.19 | Property | Garden Grove Town Center | ||||
3.20 | Property | 30th Street Commerce Center | ||||
3.21 | Property | Mt. Vernon Commerce Center | ||||
3.22 | Property | Anaheim Stadium Industrial | ||||
3.23 | Property | 25th Street Commerce Center | ||||
3.24 | Property | Fresno Airport | ||||
4 | Loan | 17, 18 | SMF V | Starwood Mortgage Capital LLC | Westin Tysons Corner | PIP Reserve |
5 | Loan | 8, 19 | MSMCH | Morgan Stanley Bank, N.A. | Extra Space Self Storage Portfolio | |
5.01 | Property | Henderson - Stephanie Place | ||||
5.02 | Property | Brookfield - Federal Road | ||||
5.03 | Property | Kingston - Sawkill Road | ||||
5.04 | Property | Lake Elsinore - Central Avenue | ||||
5.05 | Property | Doylestown - North Broad Street | ||||
5.06 | Property | Pennsauken - South Crescent Boulevard | ||||
5.07 | Property | New Paltz - South Putt Corners Road | ||||
5.08 | Property | Tyngsborough - Industrial Way | ||||
5.09 | Property | Hemet - South Sanderson | ||||
5.10 | Property | Bensalem - 1525 Bristol Pike | ||||
5.11 | Property | Eastpoint - Lakewood Avenue | ||||
5.12 | Property | Howell - Route 9 South | ||||
5.13 | Property | Lawrenceville - Hurricane Shoals Road | ||||
5.14 | Property | Lawnside - White Horse Pike | ||||
5.15 | Property | Phoenix - West Peoria | ||||
5.16 | Property | Mount Laurel - Ark Road | ||||
5.17 | Property | Burlington - Cadillac Road | ||||
5.18 | Property | Cherry Hill - Marlton Pike | ||||
5.19 | Property | Bensalem - Knights Road | ||||
5.20 | Property | Albuquerque - Ellison Road Northwest | ||||
5.21 | Property | Modesto - Crows Landing | ||||
5.22 | Property | Auburndale - US Highway 92 West | ||||
5.23 | Property | San Bernardino - West Club Center Drive | ||||
5.24 | Property | Memphis - Mount Moriah Terrace | ||||
5.25 | Property | Hesperia - Mariposa Road | ||||
5.26 | Property | Memphis - Covington Way | ||||
5.27 | Property | St. Louis - Halls Ferry Road | ||||
5.28 | Property | Killeen - Jasper Drive | ||||
5.29 | Property | Albuquerque - Airport Drive Northwest | ||||
5.30 | Property | Memphis - Gateway Drive | ||||
5.31 | Property | Victorville - Yates Road | ||||
5.32 | Property | Las Vegas - North Lamont Street | ||||
5.33 | Property | Columbus - East Main Street | ||||
5.34 | Property | Memphis - Raleigh-LaGrange | ||||
5.35 | Property | Memphis - 5675 Summer Avenue | ||||
5.36 | Property | Memphis - Madison Avenue |
A-33
CGCMT 2018-B2 Annex A | ||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Other Reserve Description |
6 | Loan | 8, 20, 21, 22, 23, 24, 25 | CREFI | Citi Real Estate Funding Inc. | Red Building | Free Rent Reserve ($3,874,436); Unfunded Obligations Reserve ($753,409) |
7 | Loan | MSMCH | Morgan Stanley Bank, N.A. | Town Center at Levis Commons | Outstanding TI/LC | |
8 | Loan | 26 | SMF V | Starwood Mortgage Capital LLC | Oxford Exchange | |
9 | Loan | 27, 28, 29, 30 | CREFI | Citi Real Estate Funding Inc. | 3rd & Pine Seattle Retail & Parking | |
10 | Loan | 8, 31, 32 | MSMCH | Morgan Stanley Bank, N.A. | Axcelis Corporate Center | |
11 | Loan | 8 | MSMCH | Morgan Stanley Bank, N.A. | One Newark Center | Outstanding TI/LC Reserve ($579,656); Free Rent Reserve ($549,852) |
12 | Loan | 8, 33, 34, 35, 36 | CREFI | Citi Real Estate Funding Inc. | Braddock Metro Center | USDA Lease Reserve |
13 | Loan | 37, 38 | SMF V | Starwood Mortgage Capital LLC | 2301 Renaissance Boulevard | Free Rent Holdback |
14 | Loan | 39 | SMF V | Starwood Mortgage Capital LLC | Ingram Festival Shopping Center | Spec’s Wine & Spirits Reserve |
15 | Loan | 8, 40, 41, 42 | SMF V | Cantor Commercial Real Estate Lending, L.P. | Cross Point | Free Rent Reserve |
16 | Loan | 43 | MSMCH | Morgan Stanley Bank, N.A. | Voice Road Plaza | NY Mart Funds ($400,000); Outstanding TI/LC and Rent Concession Reserve ($230,869) |
17 | Loan | 44, 45, 46, 47 | CREFI | Citi Real Estate Funding Inc. | Wrigleyville Hotel Portfolio | Holdback Reserve ($750,000); Seasonality Reserve ($292,406) |
17.01 | Property | Willows Hotel | ||||
17.02 | Property | Majestic Hotel | ||||
17.03 | Property | City Suites Hotel | ||||
18 | Loan | 48 | BANA | Bank of America, N.A. | Stor-All New Orleans Portfolio | |
18.01 | Property | Stor-All Tchoupitoulas | ||||
18.02 | Property | Stor-All Gentilly Woods | ||||
19 | Loan | 49, 50 | MSMCH | Morgan Stanley Bank, N.A. | Galleria Commons | Babies “R” Us TI/LC Reserve |
20 | Loan | BANA | Bank of America, N.A. | Magellan Commerce Self Storage | ||
21 | Loan | 8, 51, 52, 53, 54 | SMF V | Starwood Mortgage Capital LLC | Fort Knox Executive Park | Outstanding TI/LC Reserve ($2,812,378); AHCA Gap Rent Reserve ($1,302,300); Association Reserve ($400) |
22 | Loan | 55, 56 | CREFI | Citi Real Estate Funding Inc. | 8800 Queen Avenue South | General Dynamics Lease Reserve |
23 | Loan | 57 | BANA | Bank of America, N.A. | La Habra Towne Center | New Tenant Reserve |
24 | Loan | 58 | CREFI | Citi Real Estate Funding Inc. | Aventura Business Park | |
25 | Loan | 59 | CREFI | Citi Real Estate Funding Inc. | Fulton Market Portfolio | Unfunded Obligations Reserve |
25.01 | Property | 185 North Morgan Retail | ||||
25.02 | Property | 820 West Lake Retail | ||||
25.03 | Property | 219 North Green Retail | ||||
26 | Loan | 8 | BANA | Bank of America, N.A. | Warwick Mall | Guarantor Reserve (Upfront: $5,000,000); Condo Reserve (Monthly: $6,377) |
27 | Loan | 60, 61 | CREFI | Citi Real Estate Funding Inc. | Courtyard Reno | PIP Reserve |
28 | Loan | MSMCH | Morgan Stanley Bank, N.A. | 5000 South Hulen | Old Navy Reserve ($125,000); Additional Upfront Repairs Reserve ($76,801); Ideal Image Rent Reserve ($25,277) | |
29 | Loan | 62, 63 | CREFI | Citi Real Estate Funding Inc. | 50 Racetrack Road | Unfunded Obligations Reserve |
30 | Loan | 64, 65 | BANA | Bank of America, N.A. | Residence Inn - West Orange, NJ | PIP Reserve ($2,826,655); Seasonality Reserve ($900,000) |
31 | Loan | 66, 67 | SMF V | Starwood Mortgage Capital LLC | Arapaho & Gessner | Labcorp Loan Reserve |
31.01 | Property | Arapaho | ||||
31.02 | Property | Gessner | ||||
32 | Loan | 68, 69 | MSMCH | Morgan Stanley Bank, N.A. | Hampton Inn Burlington | PIP Reserve (Upfront: $288,000); Seasonality Reserve (Monthly: $110,000) |
33 | Loan | 70, 71 | CREFI | Citi Real Estate Funding Inc. | 530 Spring Retail & Parking | |
34 | Loan | 8, 72 | CREFI | Citi Real Estate Funding Inc. | Two Harbor Point Square | Unfunded Obligations Reserve (Upfront: 154,346); Declarations Assessment Reserve (Upfront: $6,548); WPCA Assessment Reserve (Upfront: $2,964; Monthly: $1,482) |
35 | Loan | MSMCH | Morgan Stanley Bank, N.A. | Miamisburg Office Portfolio | Huffy TI/LC Obligations Reserve | |
36 | Loan | 73 | SMF V | Starwood Mortgage Capital LLC | Anderson Multifamily Portfolio | |
36.01 | Property | Cross Lakes Apartments | ||||
36.02 | Property | Giant Oaks Apartments | ||||
37 | Loan | 74 | BANA | Bank of America, N.A. | American Mini Storage Lake Forest | |
38 | Loan | 75 | MSMCH | Morgan Stanley Bank, N.A. | Gale Industrial | |
39 | Loan | SMF V | Starwood Mortgage Capital LLC | Villages on Madison | ||
40 | Loan | 76 | MSMCH | Morgan Stanley Bank, N.A. | Pearland Retail Center | Select Comfort Free Rent Reserve |
41 | Loan | SMF V | Starwood Mortgage Capital LLC | Boulder Ridge Apartments | ||
42 | Loan | SMF V | Starwood Mortgage Capital LLC | Northtown Plaza | ||
43 | Loan | SMF V | Starwood Mortgage Capital LLC | Norwalk Village | ||
44 | Loan | 77, 78 | SMF V | Starwood Mortgage Capital LLC | The Clorox Sales Company Building | |
45 | Loan | SMF V | Starwood Mortgage Capital LLC | 358 Hall Avenue | ||
46 | Loan | 79 | CREFI | Citi Real Estate Funding Inc. | 452 West Broadway | Free Rent Reserve (Upfront: $170,000); Unfunded Obligations Reserve (Upfront: $100,000) |
47 | Loan | SMF V | Starwood Mortgage Capital LLC | Southfield PNC & McDonalds | ||
48 | Loan | 80, 81 | SMF V | Starwood Mortgage Capital LLC | Gateway Business Center | |
49 | Loan | 82, 83 | BANA | Bank of America, N.A. | 108-110 West Broughton Street | |
50 | Loan | BANA | Bank of America, N.A. | Central Dallas Multifamily Portfolio | ||
50.01 | Property | 2106 Bennett Apartments | ||||
50.02 | Property | The Tribeca Apartments | ||||
51 | Loan | 84 | SMF V | Starwood Mortgage Capital LLC | Sherman Plaza | |
52 | Loan | 85 | SMF V | Starwood Mortgage Capital LLC | Colonial Estates MHP |
A-34
CGCMT 2018-B2 Annex A | |||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Borrower Name | Delaware Statutory Trust? Y/N |
1 | Loan | 8, 9, 10 | BANA | Bank of America, N.A. | Extra Space - TIAA Self Storage Portfolio | Storage Portfolio I LLC | No |
1.01 | Property | Extra Space Washington | |||||
1.02 | Property | Extra Space San Jose | |||||
1.03 | Property | Extra Space San Diego | |||||
1.04 | Property | Extra Space Panorama City | |||||
1.05 | Property | Extra Space Norwalk | |||||
1.06 | Property | Extra Space Miami East | |||||
1.07 | Property | Extra Space Miami West | |||||
1.08 | Property | Extra Space Palo Alto | |||||
1.09 | Property | Extra Space Covina | |||||
1.10 | Property | Extra Space Gaithersburg | |||||
1.11 | Property | Extra Space Philadelphia | |||||
1.12 | Property | Extra Space Westminster | |||||
1.13 | Property | Extra Space Newark | |||||
1.14 | Property | Extra Space Essex | |||||
1.15 | Property | Extra Space New Bedford | |||||
1.16 | Property | Extra Space Birmingham | |||||
1.17 | Property | Extra Space Haverhill | |||||
1.18 | Property | Extra Space Shrewsbury | |||||
1.19 | Property | Extra Space Dallas | |||||
1.20 | Property | Extra Space Enfield | |||||
1.21 | Property | Extra Space San Diego Miramar | |||||
1.22 | Property | Extra Space Shawnee | |||||
1.23 | Property | Extra Space Overland Park | |||||
1.24 | Property | Extra Space Tucson | |||||
2 | Loan | 11 | MSMCH | Morgan Stanley Bank, N.A. | Park Place East and Park Place West | Middleton Park Place Investors LLC | No |
2.01 | Property | Park Place East | |||||
2.02 | Property | Park Place West | |||||
3 | Loan | 8, 12, 13, 14, 15, 16 | CREFI | Citi Real Estate Funding Inc. and Barclays Bank PLC | The SoCal Portfolio | AP-Lancaster LLC, AP-25th Street LLC, AP-Palmdale II LLC, AP-Donald Douglas LLC, AP-Aliso Viejo LLC, AP-Anaheim LLC, AP-Atlantic LLC, AP-Cityview LLC, AP-Colton LLC, AP-Commerce LLC, AP-Diamond Bar LLC, AP-Fresno Airport LLC, AP-Fresno Industrial LLC, AP-Garden Grove LLC, AP-Ming LLC, AP-Moreno Valley LLC, AP-Mt. Vernon LLC, AP-Palmdale Place LLC, AP-Palmdale Place II LLC, AP-Sierra LLC, AP-Farrell Ramon LLC, AP-Transpark Office LLC, AP-Upland LLC, AP-Upland Freeway Center LLC, AP-Victorville - Jasmine LLC, AP-Victorville - Village LLC and AP-Victorville - Office LLC | No |
3.01 | Property | Aliso Viejo Commerce Center | |||||
3.02 | Property | Transpark Commerce | |||||
3.03 | Property | Wimbledon | |||||
3.04 | Property | Palmdale Place | |||||
3.05 | Property | Sierra Gateway | |||||
3.06 | Property | Fresno Industrial Center | |||||
3.07 | Property | Upland Freeway | |||||
3.08 | Property | Commerce Corporate Center | |||||
3.09 | Property | Moreno Valley | |||||
3.10 | Property | Airport One Office Park | |||||
3.11 | Property | Colton Courtyard | |||||
3.12 | Property | The Abbey Center | |||||
3.13 | Property | Upland Commerce Center | |||||
3.14 | Property | Diamond Bar | |||||
3.15 | Property | Atlantic Plaza | |||||
3.16 | Property | Ming Office Park | |||||
3.17 | Property | 10th Street Commerce Center | |||||
3.18 | Property | Cityview Plaza | |||||
3.19 | Property | Garden Grove Town Center | |||||
3.20 | Property | 30th Street Commerce Center | |||||
3.21 | Property | Mt. Vernon Commerce Center | |||||
3.22 | Property | Anaheim Stadium Industrial | |||||
3.23 | Property | 25th Street Commerce Center | |||||
3.24 | Property | Fresno Airport | |||||
4 | Loan | 17, 18 | SMF V | Starwood Mortgage Capital LLC | Westin Tysons Corner | 7801 Leesburg Pike Tysons Corner Owner, LLC | No |
5 | Loan | 8, 19 | MSMCH | Morgan Stanley Bank, N.A. | Extra Space Self Storage Portfolio | Storage Portfolio II Subsidiary LLC | No |
5.01 | Property | Henderson - Stephanie Place | |||||
5.02 | Property | Brookfield - Federal Road | |||||
5.03 | Property | Kingston - Sawkill Road | |||||
5.04 | Property | Lake Elsinore - Central Avenue | |||||
5.05 | Property | Doylestown - North Broad Street | |||||
5.06 | Property | Pennsauken - South Crescent Boulevard | |||||
5.07 | Property | New Paltz - South Putt Corners Road | |||||
5.08 | Property | Tyngsborough - Industrial Way | |||||
5.09 | Property | Hemet - South Sanderson | |||||
5.10 | Property | Bensalem - 1525 Bristol Pike | |||||
5.11 | Property | Eastpoint - Lakewood Avenue | |||||
5.12 | Property | Howell - Route 9 South | |||||
5.13 | Property | Lawrenceville - Hurricane Shoals Road | |||||
5.14 | Property | Lawnside - White Horse Pike | |||||
5.15 | Property | Phoenix - West Peoria | |||||
5.16 | Property | Mount Laurel - Ark Road | |||||
5.17 | Property | Burlington - Cadillac Road | |||||
5.18 | Property | Cherry Hill - Marlton Pike | |||||
5.19 | Property | Bensalem - Knights Road | |||||
5.20 | Property | Albuquerque - Ellison Road Northwest | |||||
5.21 | Property | Modesto - Crows Landing | |||||
5.22 | Property | Auburndale - US Highway 92 West | |||||
5.23 | Property | San Bernardino - West Club Center Drive | |||||
5.24 | Property | Memphis - Mount Moriah Terrace | |||||
5.25 | Property | Hesperia - Mariposa Road | |||||
5.26 | Property | Memphis - Covington Way | |||||
5.27 | Property | St. Louis - Halls Ferry Road | |||||
5.28 | Property | Killeen - Jasper Drive | |||||
5.29 | Property | Albuquerque - Airport Drive Northwest | |||||
5.30 | Property | Memphis - Gateway Drive | |||||
5.31 | Property | Victorville - Yates Road | |||||
5.32 | Property | Las Vegas - North Lamont Street | |||||
5.33 | Property | Columbus - East Main Street | |||||
5.34 | Property | Memphis - Raleigh-LaGrange | |||||
5.35 | Property | Memphis - 5675 Summer Avenue | |||||
5.36 | Property | Memphis - Madison Avenue |
A-35
CGCMT 2018-B2 Annex A | |||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Borrower Name | Delaware Statutory Trust? Y/N |
6 | Loan | 8, 20, 21, 22, 23, 24, 25 | CREFI | Citi Real Estate Funding Inc. | Red Building | Pacific Red, LLC | No |
7 | Loan | MSMCH | Morgan Stanley Bank, N.A. | Town Center at Levis Commons | Levis Commons, LLC | No | |
8 | Loan | 26 | SMF V | Starwood Mortgage Capital LLC | Oxford Exchange | Oxford Exchange, LP and Ishaan LLC | No |
9 | Loan | 27, 28, 29, 30 | CREFI | Citi Real Estate Funding Inc. | 3rd & Pine Seattle Retail & Parking | 1601 Third Avenue (WA), LLC and 1601 Third Avenue LeaseCo, LLC | No |
10 | Loan | 8, 31, 32 | MSMCH | Morgan Stanley Bank, N.A. | Axcelis Corporate Center | Beverly Property Owner LLC | No |
11 | Loan | 8 | MSMCH | Morgan Stanley Bank, N.A. | One Newark Center | Ideal Holdings ONC LLC | No |
12 | Loan | 8, 33, 34, 35, 36 | CREFI | Citi Real Estate Funding Inc. | Braddock Metro Center | WRIT Braddock Office LLC | No |
13 | Loan | 37, 38 | SMF V | Starwood Mortgage Capital LLC | 2301 Renaissance Boulevard | 2301 Renaissance Partners, L.P. | No |
14 | Loan | 39 | SMF V | Starwood Mortgage Capital LLC | Ingram Festival Shopping Center | Ingram North Loop, LLC | No |
15 | Loan | 8, 40, 41, 42 | SMF V | Cantor Commercial Real Estate Lending, L.P. | Cross Point | CH LH CrossPoint Owner LLC | No |
16 | Loan | 43 | MSMCH | Morgan Stanley Bank, N.A. | Voice Road Plaza | Voice Road Plaza LLC | No |
17 | Loan | 44, 45, 46, 47 | CREFI | Citi Real Estate Funding Inc. | Wrigleyville Hotel Portfolio | Surf Hotel Investments, LLC, Brompton Hotel Investments, LLC and Belmont Hotel Investments, LLC | No |
17.01 | Property | Willows Hotel | |||||
17.02 | Property | Majestic Hotel | |||||
17.03 | Property | City Suites Hotel | |||||
18 | Loan | 48 | BANA | Bank of America, N.A. | Stor-All New Orleans Portfolio | Stor-All Gentilly Woods, L.L.C. and Stor-All Tchoupitoulas, L.L.C. | No |
18.01 | Property | Stor-All Tchoupitoulas | |||||
18.02 | Property | Stor-All Gentilly Woods | |||||
19 | Loan | 49, 50 | MSMCH | Morgan Stanley Bank, N.A. | Galleria Commons | Feliz Commons, LLC | No |
20 | Loan | BANA | Bank of America, N.A. | Magellan Commerce Self Storage | Westport Commerce Self Storage, LLC | No | |
21 | Loan | 8, 51, 52, 53, 54 | SMF V | Starwood Mortgage Capital LLC | Fort Knox Executive Park | Fort Knox Center Owner, LLC | No |
22 | Loan | 55, 56 | CREFI | Citi Real Estate Funding Inc. | 8800 Queen Avenue South | 8800 Queen LLC | No |
23 | Loan | 57 | BANA | Bank of America, N.A. | La Habra Towne Center | Los Altos XIX, LP | No |
24 | Loan | 58 | CREFI | Citi Real Estate Funding Inc. | Aventura Business Park | ABP Investors, LLC | No |
25 | Loan | 59 | CREFI | Citi Real Estate Funding Inc. | Fulton Market Portfolio | 820 Lake Owner LLC, 185 Morgan Owner LLC and 219 Green Owner LLC | No |
25.01 | Property | 185 North Morgan Retail | |||||
25.02 | Property | 820 West Lake Retail | |||||
25.03 | Property | 219 North Green Retail | |||||
26 | Loan | 8 | BANA | Bank of America, N.A. | Warwick Mall | Warwick Mall Owner LLC | No |
27 | Loan | 60, 61 | CREFI | Citi Real Estate Funding Inc. | Courtyard Reno | Sandpiper Reno, LLC | No |
28 | Loan | MSMCH | Morgan Stanley Bank, N.A. | 5000 South Hulen | TM/ALTO 5000 S. Hulen, LLC | No | |
29 | Loan | 62, 63 | CREFI | Citi Real Estate Funding Inc. | 50 Racetrack Road | 50 Race Track I, LLC | No |
30 | Loan | 64, 65 | BANA | Bank of America, N.A. | Residence Inn - West Orange, NJ | The Inn at the Manor, Inc. | No |
31 | Loan | 66, 67 | SMF V | Starwood Mortgage Capital LLC | Arapaho & Gessner | GBP Arapaho, LP and ETJ Gessner, LP | No |
31.01 | Property | Arapaho | |||||
31.02 | Property | Gessner | |||||
32 | Loan | 68, 69 | MSMCH | Morgan Stanley Bank, N.A. | Hampton Inn Burlington | Crystal Clear Hospitality LLC | No |
33 | Loan | 70, 71 | CREFI | Citi Real Estate Funding Inc. | 530 Spring Retail & Parking | LR 530 Spring LLC | No |
34 | Loan | 8, 72 | CREFI | Citi Real Estate Funding Inc. | Two Harbor Point Square | Two Harbor Point Square LLC | No |
35 | Loan | MSMCH | Morgan Stanley Bank, N.A. | Miamisburg Office Portfolio | AZZAPNC, LLC | No | |
36 | Loan | 73 | SMF V | Starwood Mortgage Capital LLC | Anderson Multifamily Portfolio | Giant/Cross GV-IX, LLC | No |
36.01 | Property | Cross Lakes Apartments | |||||
36.02 | Property | Giant Oaks Apartments | |||||
37 | Loan | 74 | BANA | Bank of America, N.A. | American Mini Storage Lake Forest | El Toro Mini-Partners, LP | No |
38 | Loan | 75 | MSMCH | Morgan Stanley Bank, N.A. | Gale Industrial | ABI Properties, Inc. | No |
39 | Loan | SMF V | Starwood Mortgage Capital LLC | Villages on Madison | Villages on Madison I, LLC and VOM Funding I, LLC | No | |
40 | Loan | 76 | MSMCH | Morgan Stanley Bank, N.A. | Pearland Retail Center | PRC Invstments, Ltd. | No |
41 | Loan | SMF V | Starwood Mortgage Capital LLC | Boulder Ridge Apartments | Boulder Ridge, L.L.C. | No | |
42 | Loan | SMF V | Starwood Mortgage Capital LLC | Northtown Plaza | Northtown Dunhill, LLC | No | |
43 | Loan | SMF V | Starwood Mortgage Capital LLC | Norwalk Village | Preferred Enterprises, LLC and GWP Norwalk, LLC | No | |
44 | Loan | 77, 78 | SMF V | Starwood Mortgage Capital LLC | The Clorox Sales Company Building | 2200 Bentonville TIC 0, LLC, 2200 Bentonville TIC 1, LLC, 2200 Bentonville TIC 2, LLC, 2200 Bentonville TIC 3, LLC, 2200 Bentonville TIC 4, LLC and 2200 Bentonville TIC 9, LLC | No |
45 | Loan | SMF V | Starwood Mortgage Capital LLC | 358 Hall Avenue | Hanover Wallingford Owner LLC | No | |
46 | Loan | 79 | CREFI | Citi Real Estate Funding Inc. | 452 West Broadway | Thor 452 West Broadway LLC | No |
47 | Loan | SMF V | Starwood Mortgage Capital LLC | Southfield PNC & McDonalds | T-1, LLC | No | |
48 | Loan | 80, 81 | SMF V | Starwood Mortgage Capital LLC | Gateway Business Center | Gateway Business Center LLC | No |
49 | Loan | 82, 83 | BANA | Bank of America, N.A. | 108-110 West Broughton Street | Oakland Management Legacy, LLC | No |
50 | Loan | BANA | Bank of America, N.A. | Central Dallas Multifamily Portfolio | PKBMAB TX 1 LLC and PKBMAB TX 2 LLC | No | |
50.01 | Property | 2106 Bennett Apartments | |||||
50.02 | Property | The Tribeca Apartments | |||||
51 | Loan | 84 | SMF V | Starwood Mortgage Capital LLC | Sherman Plaza | Sherman Plaza LLC | No |
52 | Loan | 85 | SMF V | Starwood Mortgage Capital LLC | Colonial Estates MHP | Colonial MHP LLC | No |
A-36
CGCMT 2018-B2 Annex A | ||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Carve-out Guarantor | Loan Purpose | Loan Amount (sources) ($) |
1 | Loan | 8, 9, 10 | BANA | Bank of America, N.A. | Extra Space - TIAA Self Storage Portfolio | Extra Space Storage Inc. | Refinance | 229,000,000 |
1.01 | Property | Extra Space Washington | ||||||
1.02 | Property | Extra Space San Jose | ||||||
1.03 | Property | Extra Space San Diego | ||||||
1.04 | Property | Extra Space Panorama City | ||||||
1.05 | Property | Extra Space Norwalk | ||||||
1.06 | Property | Extra Space Miami East | ||||||
1.07 | Property | Extra Space Miami West | ||||||
1.08 | Property | Extra Space Palo Alto | ||||||
1.09 | Property | Extra Space Covina | ||||||
1.10 | Property | Extra Space Gaithersburg | ||||||
1.11 | Property | Extra Space Philadelphia | ||||||
1.12 | Property | Extra Space Westminster | ||||||
1.13 | Property | Extra Space Newark | ||||||
1.14 | Property | Extra Space Essex | ||||||
1.15 | Property | Extra Space New Bedford | ||||||
1.16 | Property | Extra Space Birmingham | ||||||
1.17 | Property | Extra Space Haverhill | ||||||
1.18 | Property | Extra Space Shrewsbury | ||||||
1.19 | Property | Extra Space Dallas | ||||||
1.20 | Property | Extra Space Enfield | ||||||
1.21 | Property | Extra Space San Diego Miramar | ||||||
1.22 | Property | Extra Space Shawnee | ||||||
1.23 | Property | Extra Space Overland Park | ||||||
1.24 | Property | Extra Space Tucson | ||||||
2 | Loan | 11 | MSMCH | Morgan Stanley Bank, N.A. | Park Place East and Park Place West | Mitchel Greenberg, Peter Holstein and Keith Jaffee | Refinance | 54,250,000 |
2.01 | Property | Park Place East | ||||||
2.02 | Property | Park Place West | ||||||
3 | Loan | 8, 12, 13, 14, 15, 16 | CREFI | Citi Real Estate Funding Inc. and Barclays Bank PLC | The SoCal Portfolio | Donald G. Abbey | Refinance | 229,300,000 |
3.01 | Property | Aliso Viejo Commerce Center | ||||||
3.02 | Property | Transpark Commerce | ||||||
3.03 | Property | Wimbledon | ||||||
3.04 | Property | Palmdale Place | ||||||
3.05 | Property | Sierra Gateway | ||||||
3.06 | Property | Fresno Industrial Center | ||||||
3.07 | Property | Upland Freeway | ||||||
3.08 | Property | Commerce Corporate Center | ||||||
3.09 | Property | Moreno Valley | ||||||
3.10 | Property | Airport One Office Park | ||||||
3.11 | Property | Colton Courtyard | ||||||
3.12 | Property | The Abbey Center | ||||||
3.13 | Property | Upland Commerce Center | ||||||
3.14 | Property | Diamond Bar | ||||||
3.15 | Property | Atlantic Plaza | ||||||
3.16 | Property | Ming Office Park | ||||||
3.17 | Property | 10th Street Commerce Center | ||||||
3.18 | Property | Cityview Plaza | ||||||
3.19 | Property | Garden Grove Town Center | ||||||
3.20 | Property | 30th Street Commerce Center | ||||||
3.21 | Property | Mt. Vernon Commerce Center | ||||||
3.22 | Property | Anaheim Stadium Industrial | ||||||
3.23 | Property | 25th Street Commerce Center | ||||||
3.24 | Property | Fresno Airport | ||||||
4 | Loan | 17, 18 | SMF V | Starwood Mortgage Capital LLC | Westin Tysons Corner | Driftwood Acquisition & Development L.P., Carlos J. Rodriguez, Sr. and David Buddemeyer | Acquisition | 48,000,000 |
5 | Loan | 8, 19 | MSMCH | Morgan Stanley Bank, N.A. | Extra Space Self Storage Portfolio | Extra Space Storage Inc. | Recapitalization | 194,400,000 |
5.01 | Property | Henderson - Stephanie Place | ||||||
5.02 | Property | Brookfield - Federal Road | ||||||
5.03 | Property | Kingston - Sawkill Road | ||||||
5.04 | Property | Lake Elsinore - Central Avenue | ||||||
5.05 | Property | Doylestown - North Broad Street | ||||||
5.06 | Property | Pennsauken - South Crescent Boulevard | ||||||
5.07 | Property | New Paltz - South Putt Corners Road | ||||||
5.08 | Property | Tyngsborough - Industrial Way | ||||||
5.09 | Property | Hemet - South Sanderson | ||||||
5.10 | Property | Bensalem - 1525 Bristol Pike | ||||||
5.11 | Property | Eastpoint - Lakewood Avenue | ||||||
5.12 | Property | Howell - Route 9 South | ||||||
5.13 | Property | Lawrenceville - Hurricane Shoals Road | ||||||
5.14 | Property | Lawnside - White Horse Pike | ||||||
5.15 | Property | Phoenix - West Peoria | ||||||
5.16 | Property | Mount Laurel - Ark Road | ||||||
5.17 | Property | Burlington - Cadillac Road | ||||||
5.18 | Property | Cherry Hill - Marlton Pike | ||||||
5.19 | Property | Bensalem - Knights Road | ||||||
5.20 | Property | Albuquerque - Ellison Road Northwest | ||||||
5.21 | Property | Modesto - Crows Landing | ||||||
5.22 | Property | Auburndale - US Highway 92 West | ||||||
5.23 | Property | San Bernardino - West Club Center Drive | ||||||
5.24 | Property | Memphis - Mount Moriah Terrace | ||||||
5.25 | Property | Hesperia - Mariposa Road | ||||||
5.26 | Property | Memphis - Covington Way | ||||||
5.27 | Property | St. Louis - Halls Ferry Road | ||||||
5.28 | Property | Killeen - Jasper Drive | ||||||
5.29 | Property | Albuquerque - Airport Drive Northwest | ||||||
5.30 | Property | Memphis - Gateway Drive | ||||||
5.31 | Property | Victorville - Yates Road | ||||||
5.32 | Property | Las Vegas - North Lamont Street | ||||||
5.33 | Property | Columbus - East Main Street | ||||||
5.34 | Property | Memphis - Raleigh-LaGrange | ||||||
5.35 | Property | Memphis - 5675 Summer Avenue | ||||||
5.36 | Property | Memphis - Madison Avenue |
A-37
CGCMT 2018-B2 Annex A | ||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Carve-out Guarantor | Loan Purpose | Loan Amount (sources) ($) |
6 | Loan | 8, 20, 21, 22, 23, 24, 25 | CREFI | Citi Real Estate Funding Inc. | Red Building | Charles Steven Cohen | Refinance | 80,000,000 |
7 | Loan | MSMCH | Morgan Stanley Bank, N.A. | Town Center at Levis Commons | DOF V REIT Holdings, LLC and Hill Partners, Inc. | Refinance | 37,000,000 | |
8 | Loan | 26 | SMF V | Starwood Mortgage Capital LLC | Oxford Exchange | Hardam Singh Azad and Dilip Seth | Acquisition | 36,900,000 |
9 | Loan | 27, 28, 29, 30 | CREFI | Citi Real Estate Funding Inc. | 3rd & Pine Seattle Retail & Parking | CIM Infrastructure Fund II, L.P. | Acquisition | 35,200,000 |
10 | Loan | 8, 31, 32 | MSMCH | Morgan Stanley Bank, N.A. | Axcelis Corporate Center | Mitchel Greenberg, Peter Holstein and Keith Jaffee | Refinance | 51,000,000 |
11 | Loan | 8 | MSMCH | Morgan Stanley Bank, N.A. | One Newark Center | Ideal Holdings ONC LLC | Acquisition | 66,580,000 |
12 | Loan | 8, 33, 34, 35, 36 | CREFI | Citi Real Estate Funding Inc. | Braddock Metro Center | Kawa Capital Partners LLC and Kawa Investments LLC | Acquisition | 74,200,000 |
13 | Loan | 37, 38 | SMF V | Starwood Mortgage Capital LLC | 2301 Renaissance Boulevard | Mark I. Solomon | Acquisition | 29,000,000 |
14 | Loan | 39 | SMF V | Starwood Mortgage Capital LLC | Ingram Festival Shopping Center | The Survivor’s Trust Under the Warren L. Breslow Trust, The Goldrich Trust No. 1, Hirsch Family Trust A, The KT1 Benjamin Trust, The KT1 Ezra Trust, The KT1 Michael Trust, The KT1 Francesca Trust, The Non-Exempt QTIP Marital Trust under the Goldrich Trust No. 1 and The Survivor’s Trust under the Goldrich Trust No. 1 | Refinance | 27,500,000 |
15 | Loan | 8, 40, 41, 42 | SMF V | Cantor Commercial Real Estate Lending, L.P. | Cross Point | Samuel T. Byrne and Brian Chaisson | Acquisition | 150,000,000 |
16 | Loan | 43 | MSMCH | Morgan Stanley Bank, N.A. | Voice Road Plaza | Uzi Einy | Refinance | 25,000,000 |
17 | Loan | 44, 45, 46, 47 | CREFI | Citi Real Estate Funding Inc. | Wrigleyville Hotel Portfolio | Andre Koren, Brian Massie and Marc Aron | Refinance | 24,250,000 |
17.01 | Property | Willows Hotel | ||||||
17.02 | Property | Majestic Hotel | ||||||
17.03 | Property | City Suites Hotel | ||||||
18 | Loan | 48 | BANA | Bank of America, N.A. | Stor-All New Orleans Portfolio | Michael D. McGuire, Michael A. McGuire and Nicholas T. McGuire | Refinance | 23,500,000 |
18.01 | Property | Stor-All Tchoupitoulas | ||||||
18.02 | Property | Stor-All Gentilly Woods | ||||||
19 | Loan | 49, 50 | MSMCH | Morgan Stanley Bank, N.A. | Galleria Commons | Joseph Daneshgar | Acquisition | 21,980,000 |
20 | Loan | BANA | Bank of America, N.A. | Magellan Commerce Self Storage | Drew Hoeven, The Drew and Jaime Hoeven Family Trust and Drew C. Hoeven 2006 Trust | Acquisition | 20,550,000 | |
21 | Loan | 8, 51, 52, 53, 54 | SMF V | Starwood Mortgage Capital LLC | Fort Knox Executive Park | Eightfold Opportunity Fund II, L.P. and John Thomas Burnette | Refinance | 35,000,000 |
22 | Loan | 55, 56 | CREFI | Citi Real Estate Funding Inc. | 8800 Queen Avenue South | Matthew Gilbert | Acquisition | 18,500,000 |
23 | Loan | 57 | BANA | Bank of America, N.A. | La Habra Towne Center | Gon-Rey II, L.P. | Refinance | 18,000,000 |
24 | Loan | 58 | CREFI | Citi Real Estate Funding Inc. | Aventura Business Park | Kenneth Israel | Acquisition | 18,000,000 |
25 | Loan | 59 | CREFI | Citi Real Estate Funding Inc. | Fulton Market Portfolio | Jeffrey J. Feil | Acquisition | 17,550,000 |
25.01 | Property | 185 North Morgan Retail | ||||||
25.02 | Property | 820 West Lake Retail | ||||||
25.03 | Property | 219 North Green Retail | ||||||
26 | Loan | 8 | BANA | Bank of America, N.A. | Warwick Mall | Warwick Mall OP L.L.C. | Refinance | 75,000,000 |
27 | Loan | 60, 61 | CREFI | Citi Real Estate Funding Inc. | Courtyard Reno | P. Carter Rise | Acquisition | 17,250,000 |
28 | Loan | MSMCH | Morgan Stanley Bank, N.A. | 5000 South Hulen | Trademark Property Company | Acquisition | 16,030,000 | |
29 | Loan | 62, 63 | CREFI | Citi Real Estate Funding Inc. | 50 Racetrack Road | Sam Shalem and Irving Pergament | Acquisition | 16,000,000 |
30 | Loan | 64, 65 | BANA | Bank of America, N.A. | Residence Inn - West Orange, NJ | Harry Knowles, Kurt Knowles, Sr. and Wade Knowles | Refinance | 14,825,000 |
31 | Loan | 66, 67 | SMF V | Starwood Mortgage Capital LLC | Arapaho & Gessner | Mauricio Alberto Benavides, Jr. and Juan Antonio Fidalgo Mouret | Acquisition | 13,800,000 |
31.01 | Property | Arapaho | ||||||
31.02 | Property | Gessner | ||||||
32 | Loan | 68, 69 | MSMCH | Morgan Stanley Bank, N.A. | Hampton Inn Burlington | Naveen Shah | Acquisition | 12,750,000 |
33 | Loan | 70, 71 | CREFI | Citi Real Estate Funding Inc. | 530 Spring Retail & Parking | L and R Auto Parks, Inc. | Refinance | 10,500,000 |
34 | Loan | 8, 72 | CREFI | Citi Real Estate Funding Inc. | Two Harbor Point Square | Harbor Point Holding Company LLC | Refinance | 49,500,000 |
35 | Loan | MSMCH | Morgan Stanley Bank, N.A. | Miamisburg Office Portfolio | Thomas D. Sullivan | Refinance | 10,000,000 | |
36 | Loan | 73 | SMF V | Starwood Mortgage Capital LLC | Anderson Multifamily Portfolio | W. Michael James and Deborah L. Shaw | Acquisition | 8,700,000 |
36.01 | Property | Cross Lakes Apartments | ||||||
36.02 | Property | Giant Oaks Apartments | ||||||
37 | Loan | 74 | BANA | Bank of America, N.A. | American Mini Storage Lake Forest | Richard M. Fell, Blaine A. Briggs and Epstein Combined Holdings, LLC | Refinance | 8,100,000 |
38 | Loan | 75 | MSMCH | Morgan Stanley Bank, N.A. | Gale Industrial | George Isho and Maria Isho | Refinance | 7,400,000 |
39 | Loan | SMF V | Starwood Mortgage Capital LLC | Villages on Madison | W. Michael James, Deborah L. Shaw and Carlos A. Oliveira | Recapitalization | 6,860,000 | |
40 | Loan | 76 | MSMCH | Morgan Stanley Bank, N.A. | Pearland Retail Center | Joseph F. Sedrak | Acquisition | 6,750,000 |
41 | Loan | SMF V | Starwood Mortgage Capital LLC | Boulder Ridge Apartments | Robert J. Rishwain and Maxwell M. Freeman | Refinance | 6,450,000 | |
42 | Loan | SMF V | Starwood Mortgage Capital LLC | Northtown Plaza | William L. Hutchinson | Refinance | 6,383,000 | |
43 | Loan | SMF V | Starwood Mortgage Capital LLC | Norwalk Village | Michael Pashaie and David Taban | Acquisition | 6,050,000 | |
44 | Loan | 77, 78 | SMF V | Starwood Mortgage Capital LLC | The Clorox Sales Company Building | Karen E. Kennedy, Harry P. Smith, Wendy J. Wilcox, Susan Hum, Collin L. Lai Living Trust, Douglas Lee, The David C. Spellman Revocable Trust U/D dated November 1, 1996 and Jacy Bolden | Acquisition | 5,750,000 |
45 | Loan | SMF V | Starwood Mortgage Capital LLC | 358 Hall Avenue | Jonathan H. Simon | Recapitalization | 5,500,000 | |
46 | Loan | 79 | CREFI | Citi Real Estate Funding Inc. | 452 West Broadway | Joseph J. Sitt | Refinance | 5,000,000 |
47 | Loan | SMF V | Starwood Mortgage Capital LLC | Southfield PNC & McDonalds | Four O Group, L.L.C. | Refinance | 4,000,000 | |
48 | Loan | 80, 81 | SMF V | Starwood Mortgage Capital LLC | Gateway Business Center | Terrall C. York | Recapitalization | 3,500,000 |
49 | Loan | 82, 83 | BANA | Bank of America, N.A. | 108-110 West Broughton Street | Marco Petroni and Peter William Corrado Petroni | Acquisition | 3,325,000 |
50 | Loan | BANA | Bank of America, N.A. | Central Dallas Multifamily Portfolio | Patricia K. Burns and Patricia K. Burns, in her capacity as trustee of the Michael and Patricia Burns Living Trust dated September 11, 2003 as restated in its entirety on March 13, 2012 | Acquisition | 3,200,000 | |
50.01 | Property | 2106 Bennett Apartments | ||||||
50.02 | Property | The Tribeca Apartments | ||||||
51 | Loan | 84 | SMF V | Starwood Mortgage Capital LLC | Sherman Plaza | John Walsh | Refinance | 2,500,000 |
52 | Loan | 85 | SMF V | Starwood Mortgage Capital LLC | Colonial Estates MHP | Yi Tang | Acquisition | 2,000,000 |
A-38
CGCMT 2018-B2 Annex A | ||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Principal’s New Cash Contribution ($) (7) | Subordinate Debt ($) | Other Sources ($) | Total Sources ($) | Loan Payoff ($) | Purchase Price ($) | Closing Costs ($) |
1 | Loan | 8, 9, 10 | BANA | Bank of America, N.A. | Extra Space - TIAA Self Storage Portfolio | 0 | 0 | 0 | 229,000,000 | 83,536,796 | 0 | 4,616,496 |
1.01 | Property | Extra Space Washington | ||||||||||
1.02 | Property | Extra Space San Jose | ||||||||||
1.03 | Property | Extra Space San Diego | ||||||||||
1.04 | Property | Extra Space Panorama City | ||||||||||
1.05 | Property | Extra Space Norwalk | ||||||||||
1.06 | Property | Extra Space Miami East | ||||||||||
1.07 | Property | Extra Space Miami West | ||||||||||
1.08 | Property | Extra Space Palo Alto | ||||||||||
1.09 | Property | Extra Space Covina | ||||||||||
1.10 | Property | Extra Space Gaithersburg | ||||||||||
1.11 | Property | Extra Space Philadelphia | ||||||||||
1.12 | Property | Extra Space Westminster | ||||||||||
1.13 | Property | Extra Space Newark | ||||||||||
1.14 | Property | Extra Space Essex | ||||||||||
1.15 | Property | Extra Space New Bedford | ||||||||||
1.16 | Property | Extra Space Birmingham | ||||||||||
1.17 | Property | Extra Space Haverhill | ||||||||||
1.18 | Property | Extra Space Shrewsbury | ||||||||||
1.19 | Property | Extra Space Dallas | ||||||||||
1.20 | Property | Extra Space Enfield | ||||||||||
1.21 | Property | Extra Space San Diego Miramar | ||||||||||
1.22 | Property | Extra Space Shawnee | ||||||||||
1.23 | Property | Extra Space Overland Park | ||||||||||
1.24 | Property | Extra Space Tucson | ||||||||||
2 | Loan | 11 | MSMCH | Morgan Stanley Bank, N.A. | Park Place East and Park Place West | 0 | 0 | 0 | 54,250,000 | 45,614,363 | 0 | 704,282 |
2.01 | Property | Park Place East | ||||||||||
2.02 | Property | Park Place West | ||||||||||
3 | Loan | 8, 12, 13, 14, 15, 16 | CREFI | Citi Real Estate Funding Inc. and Barclays Bank PLC | The SoCal Portfolio | 1,560,056 | 0 | 1,635,345 | 232,495,401 | 215,200,917 | 0 | 4,430,569 |
3.01 | Property | Aliso Viejo Commerce Center | ||||||||||
3.02 | Property | Transpark Commerce | ||||||||||
3.03 | Property | Wimbledon | ||||||||||
3.04 | Property | Palmdale Place | ||||||||||
3.05 | Property | Sierra Gateway | ||||||||||
3.06 | Property | Fresno Industrial Center | ||||||||||
3.07 | Property | Upland Freeway | ||||||||||
3.08 | Property | Commerce Corporate Center | ||||||||||
3.09 | Property | Moreno Valley | ||||||||||
3.10 | Property | Airport One Office Park | ||||||||||
3.11 | Property | Colton Courtyard | ||||||||||
3.12 | Property | The Abbey Center | ||||||||||
3.13 | Property | Upland Commerce Center | ||||||||||
3.14 | Property | Diamond Bar | ||||||||||
3.15 | Property | Atlantic Plaza | ||||||||||
3.16 | Property | Ming Office Park | ||||||||||
3.17 | Property | 10th Street Commerce Center | ||||||||||
3.18 | Property | Cityview Plaza | ||||||||||
3.19 | Property | Garden Grove Town Center | ||||||||||
3.20 | Property | 30th Street Commerce Center | ||||||||||
3.21 | Property | Mt. Vernon Commerce Center | ||||||||||
3.22 | Property | Anaheim Stadium Industrial | ||||||||||
3.23 | Property | 25th Street Commerce Center | ||||||||||
3.24 | Property | Fresno Airport | ||||||||||
4 | Loan | 17, 18 | SMF V | Starwood Mortgage Capital LLC | Westin Tysons Corner | 22,658,332 | 0 | 0 | 70,658,332 | 0 | 62,000,000 | 1,232,240 |
5 | Loan | 8, 19 | MSMCH | Morgan Stanley Bank, N.A. | Extra Space Self Storage Portfolio | 101,415,237 | 0 | 0 | 295,815,237 | 0 | 295,000,000 | 815,237 |
5.01 | Property | Henderson - Stephanie Place | ||||||||||
5.02 | Property | Brookfield - Federal Road | ||||||||||
5.03 | Property | Kingston - Sawkill Road | ||||||||||
5.04 | Property | Lake Elsinore - Central Avenue | ||||||||||
5.05 | Property | Doylestown - North Broad Street | ||||||||||
5.06 | Property | Pennsauken - South Crescent Boulevard | ||||||||||
5.07 | Property | New Paltz - South Putt Corners Road | ||||||||||
5.08 | Property | Tyngsborough - Industrial Way | ||||||||||
5.09 | Property | Hemet - South Sanderson | ||||||||||
5.10 | Property | Bensalem - 1525 Bristol Pike | ||||||||||
5.11 | Property | Eastpoint - Lakewood Avenue | ||||||||||
5.12 | Property | Howell - Route 9 South | ||||||||||
5.13 | Property | Lawrenceville - Hurricane Shoals Road | ||||||||||
5.14 | Property | Lawnside - White Horse Pike | ||||||||||
5.15 | Property | Phoenix - West Peoria | ||||||||||
5.16 | Property | Mount Laurel - Ark Road | ||||||||||
5.17 | Property | Burlington - Cadillac Road | ||||||||||
5.18 | Property | Cherry Hill - Marlton Pike | ||||||||||
5.19 | Property | Bensalem - Knights Road | ||||||||||
5.20 | Property | Albuquerque - Ellison Road Northwest | ||||||||||
5.21 | Property | Modesto - Crows Landing | ||||||||||
5.22 | Property | Auburndale - US Highway 92 West | ||||||||||
5.23 | Property | San Bernardino - West Club Center Drive | ||||||||||
5.24 | Property | Memphis - Mount Moriah Terrace | ||||||||||
5.25 | Property | Hesperia - Mariposa Road | ||||||||||
5.26 | Property | Memphis - Covington Way | ||||||||||
5.27 | Property | St. Louis - Halls Ferry Road | ||||||||||
5.28 | Property | Killeen - Jasper Drive | ||||||||||
5.29 | Property | Albuquerque - Airport Drive Northwest | ||||||||||
5.30 | Property | Memphis - Gateway Drive | ||||||||||
5.31 | Property | Victorville - Yates Road | ||||||||||
5.32 | Property | Las Vegas - North Lamont Street | ||||||||||
5.33 | Property | Columbus - East Main Street | ||||||||||
5.34 | Property | Memphis - Raleigh-LaGrange | ||||||||||
5.35 | Property | Memphis - 5675 Summer Avenue | ||||||||||
5.36 | Property | Memphis - Madison Avenue |
A-39
CGCMT 2018-B2 Annex A | ||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Principal’s New Cash Contribution ($) (7) | Subordinate Debt ($) | Other Sources ($) | Total Sources ($) | Loan Payoff ($) | Purchase Price ($) | Closing Costs ($) |
6 | Loan | 8, 20, 21, 22, 23, 24, 25 | CREFI | Citi Real Estate Funding Inc. | Red Building | 0 | 116,000,000 | 0 | 196,000,000 | 169,954,770 | 0 | 2,217,495 |
7 | Loan | MSMCH | Morgan Stanley Bank, N.A. | Town Center at Levis Commons | 17,396,976 | 0 | 0 | 54,396,976 | 51,904,352 | 0 | 1,042,774 | |
8 | Loan | 26 | SMF V | Starwood Mortgage Capital LLC | Oxford Exchange | 12,533,763 | 0 | 0 | 49,433,763 | 0 | 47,290,000 | 581,220 |
9 | Loan | 27, 28, 29, 30 | CREFI | Citi Real Estate Funding Inc. | 3rd & Pine Seattle Retail & Parking | 22,971,746 | 0 | 59,630 | 58,231,376 | 0 | 57,725,000 | 464,501 |
10 | Loan | 8, 31, 32 | MSMCH | Morgan Stanley Bank, N.A. | Axcelis Corporate Center | 0 | 0 | 0 | 51,000,000 | 34,904,054 | 0 | 556,808 |
11 | Loan | 8 | MSMCH | Morgan Stanley Bank, N.A. | One Newark Center | 34,532,834 | 0 | 0 | 101,112,834 | 0 | 93,900,000 | 2,772,079 |
12 | Loan | 8, 33, 34, 35, 36 | CREFI | Citi Real Estate Funding Inc. | Braddock Metro Center | 27,363,225 | 0 | 14,483,219 | 116,046,444 | 0 | 87,000,000 | 859,440 |
13 | Loan | 37, 38 | SMF V | Starwood Mortgage Capital LLC | 2301 Renaissance Boulevard | 21,506,091 | 0 | 0 | 50,506,091 | 0 | 47,000,000 | 959,170 |
14 | Loan | 39 | SMF V | Starwood Mortgage Capital LLC | Ingram Festival Shopping Center | 0 | 0 | 0 | 27,500,000 | 24,544,466 | 0 | 686,014 |
15 | Loan | 8, 40, 41, 42 | SMF V | Cantor Commercial Real Estate Lending, L.P. | Cross Point | 85,555,563 | 0 | 0 | 235,555,563 | 0 | 227,200,000 | 1,615,563 |
16 | Loan | 43 | MSMCH | Morgan Stanley Bank, N.A. | Voice Road Plaza | 0 | 0 | 0 | 25,000,000 | 17,722,128 | 0 | 1,833,379 |
17 | Loan | 44, 45, 46, 47 | CREFI | Citi Real Estate Funding Inc. | Wrigleyville Hotel Portfolio | 1,966,034 | 0 | 0 | 26,216,034 | 23,201,817 | 0 | 1,517,006 |
17.01 | Property | Willows Hotel | ||||||||||
17.02 | Property | Majestic Hotel | ||||||||||
17.03 | Property | City Suites Hotel | ||||||||||
18 | Loan | 48 | BANA | Bank of America, N.A. | Stor-All New Orleans Portfolio | 0 | 0 | 0 | 23,500,000 | 14,517,849 | 0 | 463,304 |
18.01 | Property | Stor-All Tchoupitoulas | ||||||||||
18.02 | Property | Stor-All Gentilly Woods | ||||||||||
19 | Loan | 49, 50 | MSMCH | Morgan Stanley Bank, N.A. | Galleria Commons | 11,447,820 | 0 | 0 | 33,427,820 | 0 | 31,400,000 | 779,149 |
20 | Loan | BANA | Bank of America, N.A. | Magellan Commerce Self Storage | 15,367,026 | 0 | 0 | 35,917,026 | 0 | 35,500,000 | 417,026 | |
21 | Loan | 8, 51, 52, 53, 54 | SMF V | Starwood Mortgage Capital LLC | Fort Knox Executive Park | 0 | 0 | 0 | 35,000,000 | 11,417,066 | 0 | 643,242 |
22 | Loan | 55, 56 | CREFI | Citi Real Estate Funding Inc. | 8800 Queen Avenue South | 9,007,326 | 0 | 2,973,239 | 30,480,565 | 0 | 26,250,000 | 337,140 |
23 | Loan | 57 | BANA | Bank of America, N.A. | La Habra Towne Center | 0 | 0 | 0 | 18,000,000 | 13,765,878 | 0 | 392,877 |
24 | Loan | 58 | CREFI | Citi Real Estate Funding Inc. | Aventura Business Park | 11,750,624 | 0 | 406,886 | 30,157,511 | 0 | 29,000,000 | 1,052,479 |
25 | Loan | 59 | CREFI | Citi Real Estate Funding Inc. | Fulton Market Portfolio | 11,816,739 | 0 | 475,311 | 29,842,050 | 0 | 29,250,000 | 171,293 |
25.01 | Property | 185 North Morgan Retail | ||||||||||
25.02 | Property | 820 West Lake Retail | ||||||||||
25.03 | Property | 219 North Green Retail | ||||||||||
26 | Loan | 8 | BANA | Bank of America, N.A. | Warwick Mall | 0 | 0 | 0 | 75,000,000 | 60,799,410 | 0 | 2,313,555 |
27 | Loan | 60, 61 | CREFI | Citi Real Estate Funding Inc. | Courtyard Reno | 8,512,596 | 0 | 0 | 25,762,596 | 0 | 21,125,000 | 359,437 |
28 | Loan | MSMCH | Morgan Stanley Bank, N.A. | 5000 South Hulen | 8,453,369 | 0 | 0 | 24,483,369 | 0 | 22,100,000 | 1,715,343 | |
29 | Loan | 62, 63 | CREFI | Citi Real Estate Funding Inc. | 50 Racetrack Road | 9,843,653 | 0 | 0 | 25,843,653 | 0 | 25,375,000 | 274,744 |
30 | Loan | 64, 65 | BANA | Bank of America, N.A. | Residence Inn - West Orange, NJ | 1,153,042 | 0 | 0 | 15,978,042 | 11,592,630 | 0 | 592,130 |
31 | Loan | 66, 67 | SMF V | Starwood Mortgage Capital LLC | Arapaho & Gessner | 7,755,326 | 0 | 0 | 21,555,326 | 0 | 20,300,000 | 441,913 |
31.01 | Property | Arapaho | ||||||||||
31.02 | Property | Gessner | ||||||||||
32 | Loan | 68, 69 | MSMCH | Morgan Stanley Bank, N.A. | Hampton Inn Burlington | 6,335,344 | 0 | 0 | 19,085,344 | 0 | 18,300,000 | 462,007 |
33 | Loan | 70, 71 | CREFI | Citi Real Estate Funding Inc. | 530 Spring Retail & Parking | 0 | 0 | 0 | 10,500,000 | 8,927,112 | 0 | 244,435 |
34 | Loan | 8, 72 | CREFI | Citi Real Estate Funding Inc. | Two Harbor Point Square | 0 | 11,500,000 | 0 | 61,000,000 | 34,183,256 | 0 | 1,548,413 |
35 | Loan | MSMCH | Morgan Stanley Bank, N.A. | Miamisburg Office Portfolio | 0 | 0 | 0 | 10,000,000 | 8,023,084 | 0 | 1,044,482 | |
36 | Loan | 73 | SMF V | Starwood Mortgage Capital LLC | Anderson Multifamily Portfolio | 3,393,956 | 0 | 0 | 12,093,956 | 0 | 11,600,000 | 196,576 |
36.01 | Property | Cross Lakes Apartments | ||||||||||
36.02 | Property | Giant Oaks Apartments | ||||||||||
37 | Loan | 74 | BANA | Bank of America, N.A. | American Mini Storage Lake Forest | 0 | 0 | 0 | 8,100,000 | 5,235,348 | 0 | 196,912 |
38 | Loan | 75 | MSMCH | Morgan Stanley Bank, N.A. | Gale Industrial | 0 | 0 | 0 | 7,400,000 | 6,258,455 | 0 | 301,166 |
39 | Loan | SMF V | Starwood Mortgage Capital LLC | Villages on Madison | 0 | 0 | 0 | 6,860,000 | 3,727,232 | 0 | 120,337 | |
40 | Loan | 76 | MSMCH | Morgan Stanley Bank, N.A. | Pearland Retail Center | 2,643,286 | 0 | 0 | 9,393,286 | 0 | 9,000,000 | 226,229 |
41 | Loan | SMF V | Starwood Mortgage Capital LLC | Boulder Ridge Apartments | 0 | 0 | 0 | 6,450,000 | 6,220,543 | 0 | 144,235 | |
42 | Loan | SMF V | Starwood Mortgage Capital LLC | Northtown Plaza | 0 | 0 | 0 | 6,383,000 | 5,822,737 | 0 | 291,635 | |
43 | Loan | SMF V | Starwood Mortgage Capital LLC | Norwalk Village | 2,289,510 | 0 | 0 | 8,339,510 | 0 | 8,150,000 | 107,771 | |
44 | Loan | 77, 78 | SMF V | Starwood Mortgage Capital LLC | The Clorox Sales Company Building | 3,524,854 | 0 | 0 | 9,274,854 | 0 | 8,850,000 | 416,523 |
45 | Loan | SMF V | Starwood Mortgage Capital LLC | 358 Hall Avenue | 0 | 0 | 0 | 5,500,000 | 0 | 0 | 225,351 | |
46 | Loan | 79 | CREFI | Citi Real Estate Funding Inc. | 452 West Broadway | 0 | 0 | 0 | 5,000,000 | 4,017,417 | 0 | 237,069 |
47 | Loan | SMF V | Starwood Mortgage Capital LLC | Southfield PNC & McDonalds | 0 | 0 | 0 | 4,000,000 | 2,878,549 | 0 | 90,403 | |
48 | Loan | 80, 81 | SMF V | Starwood Mortgage Capital LLC | Gateway Business Center | 0 | 0 | 0 | 3,500,000 | 0 | 0 | 94,517 |
49 | Loan | 82, 83 | BANA | Bank of America, N.A. | 108-110 West Broughton Street | 4,786,300 | 0 | 0 | 8,111,300 | 0 | 7,950,000 | 61,907 |
50 | Loan | BANA | Bank of America, N.A. | Central Dallas Multifamily Portfolio | 2,820,826 | 0 | 0 | 6,020,826 | 0 | 5,835,000 | 172,784 | |
50.01 | Property | 2106 Bennett Apartments | ||||||||||
50.02 | Property | The Tribeca Apartments | ||||||||||
51 | Loan | 84 | SMF V | Starwood Mortgage Capital LLC | Sherman Plaza | 0 | 0 | 0 | 2,500,000 | 2,075,452 | 0 | 123,851 |
52 | Loan | 85 | SMF V | Starwood Mortgage Capital LLC | Colonial Estates MHP | 714,643 | 0 | 0 | 2,714,643 | 0 | 2,650,000 | 59,862 |
A-40
CGCMT 2018-B2 Annex A | |||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Reserves ($) | Principal Equity Distribution ($) | Other Uses ($) | Total Uses ($) | Lockbox | Cash Management |
1 | Loan | 8, 9, 10 | BANA | Bank of America, N.A. | Extra Space - TIAA Self Storage Portfolio | 915 | 140,845,793 | 0 | 229,000,000 | Springing | Springing |
1.01 | Property | Extra Space Washington | |||||||||
1.02 | Property | Extra Space San Jose | |||||||||
1.03 | Property | Extra Space San Diego | |||||||||
1.04 | Property | Extra Space Panorama City | |||||||||
1.05 | Property | Extra Space Norwalk | |||||||||
1.06 | Property | Extra Space Miami East | |||||||||
1.07 | Property | Extra Space Miami West | |||||||||
1.08 | Property | Extra Space Palo Alto | |||||||||
1.09 | Property | Extra Space Covina | |||||||||
1.10 | Property | Extra Space Gaithersburg | |||||||||
1.11 | Property | Extra Space Philadelphia | |||||||||
1.12 | Property | Extra Space Westminster | |||||||||
1.13 | Property | Extra Space Newark | |||||||||
1.14 | Property | Extra Space Essex | |||||||||
1.15 | Property | Extra Space New Bedford | |||||||||
1.16 | Property | Extra Space Birmingham | |||||||||
1.17 | Property | Extra Space Haverhill | |||||||||
1.18 | Property | Extra Space Shrewsbury | |||||||||
1.19 | Property | Extra Space Dallas | |||||||||
1.20 | Property | Extra Space Enfield | |||||||||
1.21 | Property | Extra Space San Diego Miramar | |||||||||
1.22 | Property | Extra Space Shawnee | |||||||||
1.23 | Property | Extra Space Overland Park | |||||||||
1.24 | Property | Extra Space Tucson | |||||||||
2 | Loan | 11 | MSMCH | Morgan Stanley Bank, N.A. | Park Place East and Park Place West | 1,107,900 | 6,823,456 | 0 | 54,250,000 | Springing | Springing |
2.01 | Property | Park Place East | |||||||||
2.02 | Property | Park Place West | |||||||||
3 | Loan | 8, 12, 13, 14, 15, 16 | CREFI | Citi Real Estate Funding Inc. and Barclays Bank PLC | The SoCal Portfolio | 12,863,915 | 0 | 0 | 232,495,401 | Hard | Springing |
3.01 | Property | Aliso Viejo Commerce Center | |||||||||
3.02 | Property | Transpark Commerce | |||||||||
3.03 | Property | Wimbledon | |||||||||
3.04 | Property | Palmdale Place | |||||||||
3.05 | Property | Sierra Gateway | |||||||||
3.06 | Property | Fresno Industrial Center | |||||||||
3.07 | Property | Upland Freeway | |||||||||
3.08 | Property | Commerce Corporate Center | |||||||||
3.09 | Property | Moreno Valley | |||||||||
3.10 | Property | Airport One Office Park | |||||||||
3.11 | Property | Colton Courtyard | |||||||||
3.12 | Property | The Abbey Center | |||||||||
3.13 | Property | Upland Commerce Center | |||||||||
3.14 | Property | Diamond Bar | |||||||||
3.15 | Property | Atlantic Plaza | |||||||||
3.16 | Property | Ming Office Park | |||||||||
3.17 | Property | 10th Street Commerce Center | |||||||||
3.18 | Property | Cityview Plaza | |||||||||
3.19 | Property | Garden Grove Town Center | |||||||||
3.20 | Property | 30th Street Commerce Center | |||||||||
3.21 | Property | Mt. Vernon Commerce Center | |||||||||
3.22 | Property | Anaheim Stadium Industrial | |||||||||
3.23 | Property | 25th Street Commerce Center | |||||||||
3.24 | Property | Fresno Airport | |||||||||
4 | Loan | 17, 18 | SMF V | Starwood Mortgage Capital LLC | Westin Tysons Corner | 7,426,092 | 0 | 0 | 70,658,332 | Soft | Springing |
5 | Loan | 8, 19 | MSMCH | Morgan Stanley Bank, N.A. | Extra Space Self Storage Portfolio | 0 | 0 | 0 | 295,815,237 | Springing | Springing |
5.01 | Property | Henderson - Stephanie Place | |||||||||
5.02 | Property | Brookfield - Federal Road | |||||||||
5.03 | Property | Kingston - Sawkill Road | |||||||||
5.04 | Property | Lake Elsinore - Central Avenue | |||||||||
5.05 | Property | Doylestown - North Broad Street | |||||||||
5.06 | Property | Pennsauken - South Crescent Boulevard | |||||||||
5.07 | Property | New Paltz - South Putt Corners Road | |||||||||
5.08 | Property | Tyngsborough - Industrial Way | |||||||||
5.09 | Property | Hemet - South Sanderson | |||||||||
5.10 | Property | Bensalem - 1525 Bristol Pike | |||||||||
5.11 | Property | Eastpoint - Lakewood Avenue | |||||||||
5.12 | Property | Howell - Route 9 South | |||||||||
5.13 | Property | Lawrenceville - Hurricane Shoals Road | |||||||||
5.14 | Property | Lawnside - White Horse Pike | |||||||||
5.15 | Property | Phoenix - West Peoria | |||||||||
5.16 | Property | Mount Laurel - Ark Road | |||||||||
5.17 | Property | Burlington - Cadillac Road | |||||||||
5.18 | Property | Cherry Hill - Marlton Pike | |||||||||
5.19 | Property | Bensalem - Knights Road | |||||||||
5.20 | Property | Albuquerque - Ellison Road Northwest | |||||||||
5.21 | Property | Modesto - Crows Landing | |||||||||
5.22 | Property | Auburndale - US Highway 92 West | |||||||||
5.23 | Property | San Bernardino - West Club Center Drive | |||||||||
5.24 | Property | Memphis - Mount Moriah Terrace | |||||||||
5.25 | Property | Hesperia - Mariposa Road | |||||||||
5.26 | Property | Memphis - Covington Way | |||||||||
5.27 | Property | St. Louis - Halls Ferry Road | |||||||||
5.28 | Property | Killeen - Jasper Drive | |||||||||
5.29 | Property | Albuquerque - Airport Drive Northwest | |||||||||
5.30 | Property | Memphis - Gateway Drive | |||||||||
5.31 | Property | Victorville - Yates Road | |||||||||
5.32 | Property | Las Vegas - North Lamont Street | |||||||||
5.33 | Property | Columbus - East Main Street | |||||||||
5.34 | Property | Memphis - Raleigh-LaGrange | |||||||||
5.35 | Property | Memphis - 5675 Summer Avenue | |||||||||
5.36 | Property | Memphis - Madison Avenue |
A-41
CGCMT 2018-B2 Annex A | |||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Reserves ($) | Principal Equity Distribution ($) | Other Uses ($) | Total Uses ($) | Lockbox | Cash Management |
6 | Loan | 8, 20, 21, 22, 23, 24, 25 | CREFI | Citi Real Estate Funding Inc. | Red Building | 4,908,817 | 18,918,918 | 0 | 196,000,000 | Hard | Springing |
7 | Loan | MSMCH | Morgan Stanley Bank, N.A. | Town Center at Levis Commons | 1,449,850 | 0 | 0 | 54,396,976 | Springing | Springing | |
8 | Loan | 26 | SMF V | Starwood Mortgage Capital LLC | Oxford Exchange | 1,562,543 | 0 | 0 | 49,433,763 | Springing | Springing |
9 | Loan | 27, 28, 29, 30 | CREFI | Citi Real Estate Funding Inc. | 3rd & Pine Seattle Retail & Parking | 41,875 | 0 | 0 | 58,231,376 | Springing | Springing |
10 | Loan | 8, 31, 32 | MSMCH | Morgan Stanley Bank, N.A. | Axcelis Corporate Center | 0 | 15,539,138 | 0 | 51,000,000 | Hard | Springing |
11 | Loan | 8 | MSMCH | Morgan Stanley Bank, N.A. | One Newark Center | 4,440,755 | 0 | 0 | 101,112,834 | Springing | Springing |
12 | Loan | 8, 33, 34, 35, 36 | CREFI | Citi Real Estate Funding Inc. | Braddock Metro Center | 28,187,004 | 0 | 0 | 116,046,444 | Hard | Springing |
13 | Loan | 37, 38 | SMF V | Starwood Mortgage Capital LLC | 2301 Renaissance Boulevard | 2,546,921 | 0 | 0 | 50,506,091 | Hard | In Place |
14 | Loan | 39 | SMF V | Starwood Mortgage Capital LLC | Ingram Festival Shopping Center | 1,567,914 | 701,605 | 0 | 27,500,000 | Springing | Springing |
15 | Loan | 8, 40, 41, 42 | SMF V | Cantor Commercial Real Estate Lending, L.P. | Cross Point | 6,740,000 | 0 | 0 | 235,555,563 | Hard | Springing |
16 | Loan | 43 | MSMCH | Morgan Stanley Bank, N.A. | Voice Road Plaza | 847,970 | 4,596,523 | 0 | 25,000,000 | Springing | Springing |
17 | Loan | 44, 45, 46, 47 | CREFI | Citi Real Estate Funding Inc. | Wrigleyville Hotel Portfolio | 1,497,211 | 0 | 0 | 26,216,034 | Hard | Springing |
17.01 | Property | Willows Hotel | |||||||||
17.02 | Property | Majestic Hotel | |||||||||
17.03 | Property | City Suites Hotel | |||||||||
18 | Loan | 48 | BANA | Bank of America, N.A. | Stor-All New Orleans Portfolio | 335,831 | 8,183,016 | 0 | 23,500,000 | Springing | Springing |
18.01 | Property | Stor-All Tchoupitoulas | |||||||||
18.02 | Property | Stor-All Gentilly Woods | |||||||||
19 | Loan | 49, 50 | MSMCH | Morgan Stanley Bank, N.A. | Galleria Commons | 1,248,671 | 0 | 0 | 33,427,820 | Springing | Springing |
20 | Loan | BANA | Bank of America, N.A. | Magellan Commerce Self Storage | 0 | 0 | 0 | 35,917,026 | Springing | Springing | |
21 | Loan | 8, 51, 52, 53, 54 | SMF V | Starwood Mortgage Capital LLC | Fort Knox Executive Park | 5,534,545 | 17,405,148 | 0 | 35,000,000 | Hard | In Place |
22 | Loan | 55, 56 | CREFI | Citi Real Estate Funding Inc. | 8800 Queen Avenue South | 3,893,424 | 0 | 0 | 30,480,565 | Hard | Springing |
23 | Loan | 57 | BANA | Bank of America, N.A. | La Habra Towne Center | 1,867,803 | 1,973,442 | 0 | 18,000,000 | Springing | Springing |
24 | Loan | 58 | CREFI | Citi Real Estate Funding Inc. | Aventura Business Park | 105,031 | 0 | 0 | 30,157,511 | Springing | Springing |
25 | Loan | 59 | CREFI | Citi Real Estate Funding Inc. | Fulton Market Portfolio | 420,756 | 0 | 0 | 29,842,050 | Hard | Springing |
25.01 | Property | 185 North Morgan Retail | |||||||||
25.02 | Property | 820 West Lake Retail | |||||||||
25.03 | Property | 219 North Green Retail | |||||||||
26 | Loan | 8 | BANA | Bank of America, N.A. | Warwick Mall | 6,192,500 | 5,694,535 | 0 | 75,000,000 | Hard | Springing |
27 | Loan | 60, 61 | CREFI | Citi Real Estate Funding Inc. | Courtyard Reno | 4,239,666 | 0 | 38,493 | 25,762,596 | Hard | Springing |
28 | Loan | MSMCH | Morgan Stanley Bank, N.A. | 5000 South Hulen | 668,026 | 0 | 0 | 24,483,369 | Springing | Springing | |
29 | Loan | 62, 63 | CREFI | Citi Real Estate Funding Inc. | 50 Racetrack Road | 193,909 | 0 | 0 | 25,843,653 | Hard | Springing |
30 | Loan | 64, 65 | BANA | Bank of America, N.A. | Residence Inn - West Orange, NJ | 3,793,282 | 0 | 0 | 15,978,042 | Hard | Springing |
31 | Loan | 66, 67 | SMF V | Starwood Mortgage Capital LLC | Arapaho & Gessner | 813,413 | 0 | 0 | 21,555,326 | Springing | Springing |
31.01 | Property | Arapaho | |||||||||
31.02 | Property | Gessner | |||||||||
32 | Loan | 68, 69 | MSMCH | Morgan Stanley Bank, N.A. | Hampton Inn Burlington | 323,337 | 0 | 0 | 19,085,344 | Springing | Springing |
33 | Loan | 70, 71 | CREFI | Citi Real Estate Funding Inc. | 530 Spring Retail & Parking | 606,188 | 722,266 | 0 | 10,500,000 | Springing | Springing |
34 | Loan | 8, 72 | CREFI | Citi Real Estate Funding Inc. | Two Harbor Point Square | 248,358 | 25,019,972 | 0 | 61,000,000 | Hard | In Place |
35 | Loan | MSMCH | Morgan Stanley Bank, N.A. | Miamisburg Office Portfolio | 63,965 | 868,469 | 0 | 10,000,000 | Springing | Springing | |
36 | Loan | 73 | SMF V | Starwood Mortgage Capital LLC | Anderson Multifamily Portfolio | 297,380 | 0 | 0 | 12,093,956 | Springing | Springing |
36.01 | Property | Cross Lakes Apartments | |||||||||
36.02 | Property | Giant Oaks Apartments | |||||||||
37 | Loan | 74 | BANA | Bank of America, N.A. | American Mini Storage Lake Forest | 30,000 | 2,637,740 | 0 | 8,100,000 | Springing | Springing |
38 | Loan | 75 | MSMCH | Morgan Stanley Bank, N.A. | Gale Industrial | 124,299 | 716,080 | 0 | 7,400,000 | Springing | Springing |
39 | Loan | SMF V | Starwood Mortgage Capital LLC | Villages on Madison | 69,663 | 2,942,769 | 0 | 6,860,000 | Springing | Springing | |
40 | Loan | 76 | MSMCH | Morgan Stanley Bank, N.A. | Pearland Retail Center | 167,057 | 0 | 0 | 9,393,286 | Springing | Springing |
41 | Loan | SMF V | Starwood Mortgage Capital LLC | Boulder Ridge Apartments | 53,438 | 31,783 | 0 | 6,450,000 | None | None | |
42 | Loan | SMF V | Starwood Mortgage Capital LLC | Northtown Plaza | 128,266 | 140,362 | 0 | 6,383,000 | Springing | Springing | |
43 | Loan | SMF V | Starwood Mortgage Capital LLC | Norwalk Village | 81,739 | 0 | 0 | 8,339,510 | Springing | Springing | |
44 | Loan | 77, 78 | SMF V | Starwood Mortgage Capital LLC | The Clorox Sales Company Building | 8,330 | 0 | 0 | 9,274,854 | Springing | Springing |
45 | Loan | SMF V | Starwood Mortgage Capital LLC | 358 Hall Avenue | 6,478 | 5,268,171 | 0 | 5,500,000 | Hard | In Place | |
46 | Loan | 79 | CREFI | Citi Real Estate Funding Inc. | 452 West Broadway | 295,962 | 449,552 | 0 | 5,000,000 | Hard | In Place |
47 | Loan | SMF V | Starwood Mortgage Capital LLC | Southfield PNC & McDonalds | 16,527 | 1,014,520 | 0 | 4,000,000 | Springing | Springing | |
48 | Loan | 80, 81 | SMF V | Starwood Mortgage Capital LLC | Gateway Business Center | 21,041 | 3,384,443 | 0 | 3,500,000 | Springing | Springing |
49 | Loan | 82, 83 | BANA | Bank of America, N.A. | 108-110 West Broughton Street | 99,393 | 0 | 0 | 8,111,300 | Springing | Springing |
50 | Loan | BANA | Bank of America, N.A. | Central Dallas Multifamily Portfolio | 13,042 | 0 | 0 | 6,020,826 | Springing | Springing | |
50.01 | Property | 2106 Bennett Apartments | |||||||||
50.02 | Property | The Tribeca Apartments | |||||||||
51 | Loan | 84 | SMF V | Starwood Mortgage Capital LLC | Sherman Plaza | 265,978 | 34,720 | 0 | 2,500,000 | Springing | Springing |
52 | Loan | 85 | SMF V | Starwood Mortgage Capital LLC | Colonial Estates MHP | 4,781 | 0 | 0 | 2,714,643 | None | None |
A-42
CGCMT 2018-B2 Annex A | ||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Cash Management Triggers | Ground Lease Y/N | Ground Lease Expiration Date |
1 | Loan | 8, 9, 10 | BANA | Bank of America, N.A. | Extra Space - TIAA Self Storage Portfolio | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x | ||
1.01 | Property | Extra Space Washington | No | |||||
1.02 | Property | Extra Space San Jose | No | |||||
1.03 | Property | Extra Space San Diego | No | |||||
1.04 | Property | Extra Space Panorama City | No | |||||
1.05 | Property | Extra Space Norwalk | No | |||||
1.06 | Property | Extra Space Miami East | No | |||||
1.07 | Property | Extra Space Miami West | No | |||||
1.08 | Property | Extra Space Palo Alto | No | |||||
1.09 | Property | Extra Space Covina | No | |||||
1.10 | Property | Extra Space Gaithersburg | No | |||||
1.11 | Property | Extra Space Philadelphia | No | |||||
1.12 | Property | Extra Space Westminster | No | |||||
1.13 | Property | Extra Space Newark | No | |||||
1.14 | Property | Extra Space Essex | No | |||||
1.15 | Property | Extra Space New Bedford | No | |||||
1.16 | Property | Extra Space Birmingham | No | |||||
1.17 | Property | Extra Space Haverhill | No | |||||
1.18 | Property | Extra Space Shrewsbury | No | |||||
1.19 | Property | Extra Space Dallas | No | |||||
1.20 | Property | Extra Space Enfield | No | |||||
1.21 | Property | Extra Space San Diego Miramar | No | |||||
1.22 | Property | Extra Space Shawnee | No | |||||
1.23 | Property | Extra Space Overland Park | No | |||||
1.24 | Property | Extra Space Tucson | No | |||||
2 | Loan | 11 | MSMCH | Morgan Stanley Bank, N.A. | Park Place East and Park Place West | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Tenant Cash Sweep Event | ||
2.01 | Property | Park Place East | No | |||||
2.02 | Property | Park Place West | No | |||||
3 | Loan | 8, 12, 13, 14, 15, 16 | CREFI | Citi Real Estate Funding Inc. and Barclays Bank PLC | The SoCal Portfolio | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.75% | ||
3.01 | Property | Aliso Viejo Commerce Center | No | |||||
3.02 | Property | Transpark Commerce | No | |||||
3.03 | Property | Wimbledon | No | |||||
3.04 | Property | Palmdale Place | No | 3/31/2052 | ||||
3.05 | Property | Sierra Gateway | No | |||||
3.06 | Property | Fresno Industrial Center | No | |||||
3.07 | Property | Upland Freeway | No | |||||
3.08 | Property | Commerce Corporate Center | No | |||||
3.09 | Property | Moreno Valley | No | |||||
3.10 | Property | Airport One Office Park | Yes | 1/12/2040 | ||||
3.11 | Property | Colton Courtyard | No | |||||
3.12 | Property | The Abbey Center | No | |||||
3.13 | Property | Upland Commerce Center | No | |||||
3.14 | Property | Diamond Bar | No | |||||
3.15 | Property | Atlantic Plaza | No | |||||
3.16 | Property | Ming Office Park | No | |||||
3.17 | Property | 10th Street Commerce Center | No | |||||
3.18 | Property | Cityview Plaza | Yes | 9/30/2035 | ||||
3.19 | Property | Garden Grove Town Center | No | |||||
3.20 | Property | 30th Street Commerce Center | No | |||||
3.21 | Property | Mt. Vernon Commerce Center | No | |||||
3.22 | Property | Anaheim Stadium Industrial | Yes | 4/30/2034 | ||||
3.23 | Property | 25th Street Commerce Center | No | |||||
3.24 | Property | Fresno Airport | No | |||||
4 | Loan | 17, 18 | SMF V | Starwood Mortgage Capital LLC | Westin Tysons Corner | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) a default under the franchise agreement, (iv) the termination of the franchise agreement | No | |
5 | Loan | 8, 19 | MSMCH | Morgan Stanley Bank, N.A. | Extra Space Self Storage Portfolio | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x | ||
5.01 | Property | Henderson - Stephanie Place | No | |||||
5.02 | Property | Brookfield - Federal Road | No | |||||
5.03 | Property | Kingston - Sawkill Road | No | |||||
5.04 | Property | Lake Elsinore - Central Avenue | No | |||||
5.05 | Property | Doylestown - North Broad Street | No | |||||
5.06 | Property | Pennsauken - South Crescent Boulevard | No | |||||
5.07 | Property | New Paltz - South Putt Corners Road | No | |||||
5.08 | Property | Tyngsborough - Industrial Way | No | |||||
5.09 | Property | Hemet - South Sanderson | No | |||||
5.10 | Property | Bensalem - 1525 Bristol Pike | No | |||||
5.11 | Property | Eastpoint - Lakewood Avenue | No | |||||
5.12 | Property | Howell - Route 9 South | No | |||||
5.13 | Property | Lawrenceville - Hurricane Shoals Road | No | |||||
5.14 | Property | Lawnside - White Horse Pike | No | |||||
5.15 | Property | Phoenix - West Peoria | No | |||||
5.16 | Property | Mount Laurel - Ark Road | No | |||||
5.17 | Property | Burlington - Cadillac Road | No | |||||
5.18 | Property | Cherry Hill - Marlton Pike | No | |||||
5.19 | Property | Bensalem - Knights Road | No | |||||
5.20 | Property | Albuquerque - Ellison Road Northwest | No | |||||
5.21 | Property | Modesto - Crows Landing | No | |||||
5.22 | Property | Auburndale - US Highway 92 West | No | |||||
5.23 | Property | San Bernardino - West Club Center Drive | No | |||||
5.24 | Property | Memphis - Mount Moriah Terrace | No | |||||
5.25 | Property | Hesperia - Mariposa Road | No | |||||
5.26 | Property | Memphis - Covington Way | No | |||||
5.27 | Property | St. Louis - Halls Ferry Road | No | |||||
5.28 | Property | Killeen - Jasper Drive | No | |||||
5.29 | Property | Albuquerque - Airport Drive Northwest | No | |||||
5.30 | Property | Memphis - Gateway Drive | No | |||||
5.31 | Property | Victorville - Yates Road | No | |||||
5.32 | Property | Las Vegas - North Lamont Street | No | |||||
5.33 | Property | Columbus - East Main Street | No | |||||
5.34 | Property | Memphis - Raleigh-LaGrange | No | |||||
5.35 | Property | Memphis - 5675 Summer Avenue | No | |||||
5.36 | Property | Memphis - Madison Avenue | No |
A-43
CGCMT 2018-B2 Annex A | ||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Cash Management Triggers | Ground Lease Y/N | Ground Lease Expiration Date |
6 | Loan | 8, 20, 21, 22, 23, 24, 25 | CREFI | Citi Real Estate Funding Inc. | Red Building | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | No | |
7 | Loan | MSMCH | Morgan Stanley Bank, N.A. | Town Center at Levis Commons | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.40x, (iii) the occurrence of a Major Tenant Lease Expiration Event, (iv) the occurrence of a Major Tenant Credit Event, (v) the occurrence of a Major Tenant Vacancy Event | No | ||
8 | Loan | 26 | SMF V | Starwood Mortgage Capital LLC | Oxford Exchange | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Major Tenant Event Period | No | |
9 | Loan | 27, 28, 29, 30 | CREFI | Citi Real Estate Funding Inc. | 3rd & Pine Seattle Retail & Parking | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.40x, (iii) the occurrence of a Specified Tenant Trigger Event | Yes | 5/11/2104 |
10 | Loan | 8, 31, 32 | MSMCH | Morgan Stanley Bank, N.A. | Axcelis Corporate Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Tenant Cash Sweep Event | No | |
11 | Loan | 8 | MSMCH | Morgan Stanley Bank, N.A. | One Newark Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Tenant Lease Expiration Event | No | |
12 | Loan | 8, 33, 34, 35, 36 | CREFI | Citi Real Estate Funding Inc. | Braddock Metro Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period | No | |
13 | Loan | 37, 38 | SMF V | Starwood Mortgage Capital LLC | 2301 Renaissance Boulevard | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Major Tenant Sweep Event | No | |
14 | Loan | 39 | SMF V | Starwood Mortgage Capital LLC | Ingram Festival Shopping Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x | No | |
15 | Loan | 8, 40, 41, 42 | SMF V | Cantor Commercial Real Estate Lending, L.P. | Cross Point | (i) the occurrence of an Event of Default, (ii) the occurrence of any Bankruptcy Action of Borrower, Principal or Guarantor, (iii) DSCR is less than 1.50x, (iv) the occurrence of a Lease Trigger Period | No | |
16 | Loan | 43 | MSMCH | Morgan Stanley Bank, N.A. | Voice Road Plaza | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Major Tenant Lease Expiration Event, (iv) the occurence of a Major Tenant Credit Event, (v) the occurrence of a Major Tenant Vacancy Event | No | |
17 | Loan | 44, 45, 46, 47 | CREFI | Citi Real Estate Funding Inc. | Wrigleyville Hotel Portfolio | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Franchise Agreement Trigger Period, (iv) the occurrence of a Franchise Renewal Trigger Event | ||
17.01 | Property | Willows Hotel | No | |||||
17.02 | Property | Majestic Hotel | No | |||||
17.03 | Property | City Suites Hotel | No | |||||
18 | Loan | 48 | BANA | Bank of America, N.A. | Stor-All New Orleans Portfolio | DSCR is less than 1.15x | ||
18.01 | Property | Stor-All Tchoupitoulas | No | |||||
18.02 | Property | Stor-All Gentilly Woods | No | |||||
19 | Loan | 49, 50 | MSMCH | Morgan Stanley Bank, N.A. | Galleria Commons | (i) the occurrence of an Event of Default; (ii) DSCR less than 1.25x; (iii) the occurrence of a Lease Expiration Event; (iv) the occurrence of a Tenant Credit Event | No | |
20 | Loan | BANA | Bank of America, N.A. | Magellan Commerce Self Storage | DSCR is less than 1.15x | No | ||
21 | Loan | 8, 51, 52, 53, 54 | SMF V | Starwood Mortgage Capital LLC | Fort Knox Executive Park | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Major Tenant Event Period | No | |
22 | Loan | 55, 56 | CREFI | Citi Real Estate Funding Inc. | 8800 Queen Avenue South | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period | No | |
23 | Loan | 57 | BANA | Bank of America, N.A. | La Habra Towne Center | (i) DSCR is less than 1.15x; (ii) the date that Northgate Market vacates, “goes dark”, gives notice of intention to vacate or terminate its lease, defaults in payment or files for bankrupcty, (iii) Northgate Market’s failure to extend its lease | No | |
24 | Loan | 58 | CREFI | Citi Real Estate Funding Inc. | Aventura Business Park | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a Specified Tenant Trigger Period | No | |
25 | Loan | 59 | CREFI | Citi Real Estate Funding Inc. | Fulton Market Portfolio | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.35x, (iii) the occurrence of a Specified Tenant Trigger Period | ||
25.01 | Property | 185 North Morgan Retail | No | |||||
25.02 | Property | 820 West Lake Retail | No | |||||
25.03 | Property | 219 North Green Retail | No | |||||
26 | Loan | 8 | BANA | Bank of America, N.A. | Warwick Mall | DSCR is less than 1.25x | No | |
27 | Loan | 60, 61 | CREFI | Citi Real Estate Funding Inc. | Courtyard Reno | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Manager or Franchisor, (iii) DSCR is less than 1.30x, (iv) the occurrence of a Franchise Agreement Trigger Period | No | |
28 | Loan | MSMCH | Morgan Stanley Bank, N.A. | 5000 South Hulen | (i) the occurrence of an Event of Default; (ii) Bankruptcy Action of Borrower; (iii) Bankruptcy Action of Manager; (iv) DSCR is less than 1.20x; (v) the occurrence of a Major Tenant Credit Event; (vi) the occurrence of a Major Tenant Lease Expiration Event; (vii) the occurrence of a Major Tenant Vacancy Event | No | ||
29 | Loan | 62, 63 | CREFI | Citi Real Estate Funding Inc. | 50 Racetrack Road | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 8.0%, (iii) the occurrence of a Specified Tenant Trigger Period | No | |
30 | Loan | 64, 65 | BANA | Bank of America, N.A. | Residence Inn - West Orange, NJ | (i) DSCR is less than 1.50x, (ii) the occurrence of a Seasonality Trigger Event, (iii) the occurrence of a Franchise Trigger Event | No | |
31 | Loan | 66, 67 | SMF V | Starwood Mortgage Capital LLC | Arapaho & Gessner | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Major Tenant Event Period | ||
31.01 | Property | Arapaho | No | |||||
31.02 | Property | Gessner | No | |||||
32 | Loan | 68, 69 | MSMCH | Morgan Stanley Bank, N.A. | Hampton Inn Burlington | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.40x, (iii) the occurrence of a Franchise Expiration Event, (iv) the occurrence of a Franchise Default Event, (v) the occurrence of Franchise Termination Event, (vi) the occurrence of an FF&E Reserve Failure | No | |
33 | Loan | 70, 71 | CREFI | Citi Real Estate Funding Inc. | 530 Spring Retail & Parking | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | No | |
34 | Loan | 8, 72 | CREFI | Citi Real Estate Funding Inc. | Two Harbor Point Square | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period | No | |
35 | Loan | MSMCH | Morgan Stanley Bank, N.A. | Miamisburg Office Portfolio | The occurrence of a Cash Sweep Trigger Event | No | ||
36 | Loan | 73 | SMF V | Starwood Mortgage Capital LLC | Anderson Multifamily Portfolio | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | ||
36.01 | Property | Cross Lakes Apartments | No | |||||
36.02 | Property | Giant Oaks Apartments | No | |||||
37 | Loan | 74 | BANA | Bank of America, N.A. | American Mini Storage Lake Forest | DSCR is less than 1.20x | No | |
38 | Loan | 75 | MSMCH | Morgan Stanley Bank, N.A. | Gale Industrial | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x | No | |
39 | Loan | SMF V | Starwood Mortgage Capital LLC | Villages on Madison | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | No | ||
40 | Loan | 76 | MSMCH | Morgan Stanley Bank, N.A. | Pearland Retail Center | (i) the occurrence of an Event of Default; (ii) DSCR is less than 1.15x | No | |
41 | Loan | SMF V | Starwood Mortgage Capital LLC | Boulder Ridge Apartments | NAP | No | ||
42 | Loan | SMF V | Starwood Mortgage Capital LLC | Northtown Plaza | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Major Tenant Event Period | No | ||
43 | Loan | SMF V | Starwood Mortgage Capital LLC | Norwalk Village | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Major Tenant Event Period | No | ||
44 | Loan | 77, 78 | SMF V | Starwood Mortgage Capital LLC | The Clorox Sales Company Building | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Major Tenant Event Period | No | |
45 | Loan | SMF V | Starwood Mortgage Capital LLC | 358 Hall Avenue | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Major Tenant Event Period | No | ||
46 | Loan | 79 | CREFI | Citi Real Estate Funding Inc. | 452 West Broadway | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a Specified Tenant Trigger Period | No | |
47 | Loan | SMF V | Starwood Mortgage Capital LLC | Southfield PNC & McDonalds | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.05x, (iii) the occurrence of a Major Tenant Event Period | No | ||
48 | Loan | 80, 81 | SMF V | Starwood Mortgage Capital LLC | Gateway Business Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | No | |
49 | Loan | 82, 83 | BANA | Bank of America, N.A. | 108-110 West Broughton Street | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.75x, (iii) the date that any Cash Sweep Tenant vacates, gives notice of intention to vacate or terminate its lease, defaults in payment or files for bankrupcty | No | |
50 | Loan | BANA | Bank of America, N.A. | Central Dallas Multifamily Portfolio | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x | |||
50.01 | Property | 2106 Bennett Apartments | No | |||||
50.02 | Property | The Tribeca Apartments | No | |||||
51 | Loan | 84 | SMF V | Starwood Mortgage Capital LLC | Sherman Plaza | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | No | |
52 | Loan | 85 | SMF V | Starwood Mortgage Capital LLC | Colonial Estates MHP | NAP | No |
A-44
CGCMT 2018-B2 Annex A | ||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Annual Ground Lease Payment ($) | Franchise Agreement Expiration | Cut-off Date Pari Passu Companion Loan Balance ($) | Cut-off Date Subordinate Companion Loan Balance ($) | Subordinate Companion Loan Interest Rate (%) | Cut-off Date Mezzanine Debt Balance ($) | Mezzanine Debt Interest Rate (%) | Terrorism Insurance Required Y/N | Control Number |
1 | Loan | 8, 9, 10 | BANA | Bank of America, N.A. | Extra Space - TIAA Self Storage Portfolio | 124,000,000.00 | Yes | 1 | ||||||
1.01 | Property | Extra Space Washington | Yes | 1.01 | ||||||||||
1.02 | Property | Extra Space San Jose | Yes | 1.02 | ||||||||||
1.03 | Property | Extra Space San Diego | Yes | 1.03 | ||||||||||
1.04 | Property | Extra Space Panorama City | Yes | 1.04 | ||||||||||
1.05 | Property | Extra Space Norwalk | Yes | 1.05 | ||||||||||
1.06 | Property | Extra Space Miami East | Yes | 1.06 | ||||||||||
1.07 | Property | Extra Space Miami West | Yes | 1.07 | ||||||||||
1.08 | Property | Extra Space Palo Alto | Yes | 1.08 | ||||||||||
1.09 | Property | Extra Space Covina | Yes | 1.09 | ||||||||||
1.10 | Property | Extra Space Gaithersburg | Yes | 1.10 | ||||||||||
1.11 | Property | Extra Space Philadelphia | Yes | 1.11 | ||||||||||
1.12 | Property | Extra Space Westminster | Yes | 1.12 | ||||||||||
1.13 | Property | Extra Space Newark | Yes | 1.13 | ||||||||||
1.14 | Property | Extra Space Essex | Yes | 1.14 | ||||||||||
1.15 | Property | Extra Space New Bedford | Yes | 1.15 | ||||||||||
1.16 | Property | Extra Space Birmingham | Yes | 1.16 | ||||||||||
1.17 | Property | Extra Space Haverhill | Yes | 1.17 | ||||||||||
1.18 | Property | Extra Space Shrewsbury | Yes | 1.18 | ||||||||||
1.19 | Property | Extra Space Dallas | Yes | 1.19 | ||||||||||
1.20 | Property | Extra Space Enfield | Yes | 1.20 | ||||||||||
1.21 | Property | Extra Space San Diego Miramar | Yes | 1.21 | ||||||||||
1.22 | Property | Extra Space Shawnee | Yes | 1.22 | ||||||||||
1.23 | Property | Extra Space Overland Park | Yes | 1.23 | ||||||||||
1.24 | Property | Extra Space Tucson | Yes | 1.24 | ||||||||||
2 | Loan | 11 | MSMCH | Morgan Stanley Bank, N.A. | Park Place East and Park Place West | Yes | 2 | |||||||
2.01 | Property | Park Place East | Yes | 2.01 | ||||||||||
2.02 | Property | Park Place West | Yes | 2.02 | ||||||||||
3 | Loan | 8, 12, 13, 14, 15, 16 | CREFI | Citi Real Estate Funding Inc. and Barclays Bank PLC | The SoCal Portfolio | 179,300,000.00 | Yes | 3 | ||||||
3.01 | Property | Aliso Viejo Commerce Center | Yes | 3.01 | ||||||||||
3.02 | Property | Transpark Commerce | Yes | 3.02 | ||||||||||
3.03 | Property | Wimbledon | Yes | 3.03 | ||||||||||
3.04 | Property | Palmdale Place | 90,000 | Yes | 3.04 | |||||||||
3.05 | Property | Sierra Gateway | Yes | 3.05 | ||||||||||
3.06 | Property | Fresno Industrial Center | Yes | 3.06 | ||||||||||
3.07 | Property | Upland Freeway | Yes | 3.07 | ||||||||||
3.08 | Property | Commerce Corporate Center | Yes | 3.08 | ||||||||||
3.09 | Property | Moreno Valley | Yes | 3.09 | ||||||||||
3.10 | Property | Airport One Office Park | 186,200 | Yes | 3.10 | |||||||||
3.11 | Property | Colton Courtyard | Yes | 3.11 | ||||||||||
3.12 | Property | The Abbey Center | Yes | 3.12 | ||||||||||
3.13 | Property | Upland Commerce Center | Yes | 3.13 | ||||||||||
3.14 | Property | Diamond Bar | Yes | 3.14 | ||||||||||
3.15 | Property | Atlantic Plaza | Yes | 3.15 | ||||||||||
3.16 | Property | Ming Office Park | Yes | 3.16 | ||||||||||
3.17 | Property | 10th Street Commerce Center | Yes | 3.17 | ||||||||||
3.18 | Property | Cityview Plaza | 564,250 | Yes | 3.18 | |||||||||
3.19 | Property | Garden Grove Town Center | Yes | 3.19 | ||||||||||
3.20 | Property | 30th Street Commerce Center | Yes | 3.20 | ||||||||||
3.21 | Property | Mt. Vernon Commerce Center | Yes | 3.21 | ||||||||||
3.22 | Property | Anaheim Stadium Industrial | 476,206 | Yes | 3.22 | |||||||||
3.23 | Property | 25th Street Commerce Center | Yes | 3.23 | ||||||||||
3.24 | Property | Fresno Airport | Yes | 3.24 | ||||||||||
4 | Loan | 17, 18 | SMF V | Starwood Mortgage Capital LLC | Westin Tysons Corner | 2/7/2038 | Yes | 4 | ||||||
5 | Loan | 8, 19 | MSMCH | Morgan Stanley Bank, N.A. | Extra Space Self Storage Portfolio | 152,000,000.00 | Yes | 5 | ||||||
5.01 | Property | Henderson - Stephanie Place | Yes | 5.01 | ||||||||||
5.02 | Property | Brookfield - Federal Road | Yes | 5.02 | ||||||||||
5.03 | Property | Kingston - Sawkill Road | Yes | 5.03 | ||||||||||
5.04 | Property | Lake Elsinore - Central Avenue | Yes | 5.04 | ||||||||||
5.05 | Property | Doylestown - North Broad Street | Yes | 5.05 | ||||||||||
5.06 | Property | Pennsauken - South Crescent Boulevard | Yes | 5.06 | ||||||||||
5.07 | Property | New Paltz - South Putt Corners Road | Yes | 5.07 | ||||||||||
5.08 | Property | Tyngsborough - Industrial Way | Yes | 5.08 | ||||||||||
5.09 | Property | Hemet - South Sanderson | Yes | 5.09 | ||||||||||
5.10 | Property | Bensalem - 1525 Bristol Pike | Yes | 5.10 | ||||||||||
5.11 | Property | Eastpoint - Lakewood Avenue | Yes | 5.11 | ||||||||||
5.12 | Property | Howell - Route 9 South | Yes | 5.12 | ||||||||||
5.13 | Property | Lawrenceville - Hurricane Shoals Road | Yes | 5.13 | ||||||||||
5.14 | Property | Lawnside - White Horse Pike | Yes | 5.14 | ||||||||||
5.15 | Property | Phoenix - West Peoria | Yes | 5.15 | ||||||||||
5.16 | Property | Mount Laurel - Ark Road | Yes | 5.16 | ||||||||||
5.17 | Property | Burlington - Cadillac Road | Yes | 5.17 | ||||||||||
5.18 | Property | Cherry Hill - Marlton Pike | Yes | 5.18 | ||||||||||
5.19 | Property | Bensalem - Knights Road | Yes | 5.19 | ||||||||||
5.20 | Property | Albuquerque - Ellison Road Northwest | Yes | 5.20 | ||||||||||
5.21 | Property | Modesto - Crows Landing | Yes | 5.21 | ||||||||||
5.22 | Property | Auburndale - US Highway 92 West | Yes | 5.22 | ||||||||||
5.23 | Property | San Bernardino - West Club Center Drive | Yes | 5.23 | ||||||||||
5.24 | Property | Memphis - Mount Moriah Terrace | Yes | 5.24 | ||||||||||
5.25 | Property | Hesperia - Mariposa Road | Yes | 5.25 | ||||||||||
5.26 | Property | Memphis - Covington Way | Yes | 5.26 | ||||||||||
5.27 | Property | St. Louis - Halls Ferry Road | Yes | 5.27 | ||||||||||
5.28 | Property | Killeen - Jasper Drive | Yes | 5.28 | ||||||||||
5.29 | Property | Albuquerque - Airport Drive Northwest | Yes | 5.29 | ||||||||||
5.30 | Property | Memphis - Gateway Drive | Yes | 5.30 | ||||||||||
5.31 | Property | Victorville - Yates Road | Yes | 5.31 | ||||||||||
5.32 | Property | Las Vegas - North Lamont Street | Yes | 5.32 | ||||||||||
5.33 | Property | Columbus - East Main Street | Yes | 5.33 | ||||||||||
5.34 | Property | Memphis - Raleigh-LaGrange | Yes | 5.34 | ||||||||||
5.35 | Property | Memphis - 5675 Summer Avenue | Yes | 5.35 | ||||||||||
5.36 | Property | Memphis - Madison Avenue | Yes | 5.36 |
A-45
CGCMT 2018-B2 Annex A | ||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Annual Ground Lease Payment ($) | Franchise Agreement Expiration | Cut-off Date Pari Passu Companion Loan Balance ($) | Cut-off Date Subordinate Companion Loan Balance ($) | Subordinate Companion Loan Interest Rate (%) | Cut-off Date Mezzanine Debt Balance ($) | Mezzanine Debt Interest Rate (%) | Terrorism Insurance Required Y/N | Control Number |
6 | Loan | 8, 20, 21, 22, 23, 24, 25 | CREFI | Citi Real Estate Funding Inc. | Red Building | 40,000,000.00 | 116,000,000.00 | 5.67025862068966% | Yes | 6 | ||||
7 | Loan | MSMCH | Morgan Stanley Bank, N.A. | Town Center at Levis Commons | Yes | 7 | ||||||||
8 | Loan | 26 | SMF V | Starwood Mortgage Capital LLC | Oxford Exchange | Yes | 8 | |||||||
9 | Loan | 27, 28, 29, 30 | CREFI | Citi Real Estate Funding Inc. | 3rd & Pine Seattle Retail & Parking | 987,539 | Yes | 9 | ||||||
10 | Loan | 8, 31, 32 | MSMCH | Morgan Stanley Bank, N.A. | Axcelis Corporate Center | 16,966,463.78 | Yes | 10 | ||||||
11 | Loan | 8 | MSMCH | Morgan Stanley Bank, N.A. | One Newark Center | 34,580,000.00 | Yes | 11 | ||||||
12 | Loan | 8, 33, 34, 35, 36 | CREFI | Citi Real Estate Funding Inc. | Braddock Metro Center | 44,200,000.00 | Yes | 12 | ||||||
13 | Loan | 37, 38 | SMF V | Starwood Mortgage Capital LLC | 2301 Renaissance Boulevard | Yes | 13 | |||||||
14 | Loan | 39 | SMF V | Starwood Mortgage Capital LLC | Ingram Festival Shopping Center | Yes | 14 | |||||||
15 | Loan | 8, 40, 41, 42 | SMF V | Cantor Commercial Real Estate Lending, L.P. | Cross Point | 125,000,000.00 | Yes | 15 | ||||||
16 | Loan | 43 | MSMCH | Morgan Stanley Bank, N.A. | Voice Road Plaza | Yes | 16 | |||||||
17 | Loan | 44, 45, 46, 47 | CREFI | Citi Real Estate Funding Inc. | Wrigleyville Hotel Portfolio | Yes | 17 | |||||||
17.01 | Property | Willows Hotel | Yes | 17.01 | ||||||||||
17.02 | Property | Majestic Hotel | Yes | 17.02 | ||||||||||
17.03 | Property | City Suites Hotel | Yes | 17.03 | ||||||||||
18 | Loan | 48 | BANA | Bank of America, N.A. | Stor-All New Orleans Portfolio | Yes | 18 | |||||||
18.01 | Property | Stor-All Tchoupitoulas | Yes | 18.01 | ||||||||||
18.02 | Property | Stor-All Gentilly Woods | Yes | 18.02 | ||||||||||
19 | Loan | 49, 50 | MSMCH | Morgan Stanley Bank, N.A. | Galleria Commons | Yes | 19 | |||||||
20 | Loan | BANA | Bank of America, N.A. | Magellan Commerce Self Storage | Yes | 20 | ||||||||
21 | Loan | 8, 51, 52, 53, 54 | SMF V | Starwood Mortgage Capital LLC | Fort Knox Executive Park | 16,000,000.00 | Yes | 21 | ||||||
22 | Loan | 55, 56 | CREFI | Citi Real Estate Funding Inc. | 8800 Queen Avenue South | Yes | 22 | |||||||
23 | Loan | 57 | BANA | Bank of America, N.A. | La Habra Towne Center | Yes | 23 | |||||||
24 | Loan | 58 | CREFI | Citi Real Estate Funding Inc. | Aventura Business Park | Yes | 24 | |||||||
25 | Loan | 59 | CREFI | Citi Real Estate Funding Inc. | Fulton Market Portfolio | Yes | 25 | |||||||
25.01 | Property | 185 North Morgan Retail | Yes | 25.01 | ||||||||||
25.02 | Property | 820 West Lake Retail | Yes | 25.02 | ||||||||||
25.03 | Property | 219 North Green Retail | Yes | 25.03 | ||||||||||
26 | Loan | 8 | BANA | Bank of America, N.A. | Warwick Mall | 57,500,000.00 | Yes | 26 | ||||||
27 | Loan | 60, 61 | CREFI | Citi Real Estate Funding Inc. | Courtyard Reno | 2/5/2033 | Yes | 27 | ||||||
28 | Loan | MSMCH | Morgan Stanley Bank, N.A. | 5000 South Hulen | Yes | 28 | ||||||||
29 | Loan | 62, 63 | CREFI | Citi Real Estate Funding Inc. | 50 Racetrack Road | Yes | 29 | |||||||
30 | Loan | 64, 65 | BANA | Bank of America, N.A. | Residence Inn - West Orange, NJ | 3/24/2022 | Yes | 30 | ||||||
31 | Loan | 66, 67 | SMF V | Starwood Mortgage Capital LLC | Arapaho & Gessner | Yes | 31 | |||||||
31.01 | Property | Arapaho | Yes | 31.01 | ||||||||||
31.02 | Property | Gessner | Yes | 31.02 | ||||||||||
32 | Loan | 68, 69 | MSMCH | Morgan Stanley Bank, N.A. | Hampton Inn Burlington | 2/28/2033 | Yes | 32 | ||||||
33 | Loan | 70, 71 | CREFI | Citi Real Estate Funding Inc. | 530 Spring Retail & Parking | Yes | 33 | |||||||
34 | Loan | 8, 72 | CREFI | Citi Real Estate Funding Inc. | Two Harbor Point Square | 39,500,000.00 | 11,500,000 | 9.75000% | Yes | 34 | ||||
35 | Loan | MSMCH | Morgan Stanley Bank, N.A. | Miamisburg Office Portfolio | Yes | 35 | ||||||||
36 | Loan | 73 | SMF V | Starwood Mortgage Capital LLC | Anderson Multifamily Portfolio | Yes | 36 | |||||||
36.01 | Property | Cross Lakes Apartments | Yes | 36.01 | ||||||||||
36.02 | Property | Giant Oaks Apartments | Yes | 36.02 | ||||||||||
37 | Loan | 74 | BANA | Bank of America, N.A. | American Mini Storage Lake Forest | Yes | 37 | |||||||
38 | Loan | 75 | MSMCH | Morgan Stanley Bank, N.A. | Gale Industrial | Yes | 38 | |||||||
39 | Loan | SMF V | Starwood Mortgage Capital LLC | Villages on Madison | Yes | 39 | ||||||||
40 | Loan | 76 | MSMCH | Morgan Stanley Bank, N.A. | Pearland Retail Center | Yes | 40 | |||||||
41 | Loan | SMF V | Starwood Mortgage Capital LLC | Boulder Ridge Apartments | Yes | 41 | ||||||||
42 | Loan | SMF V | Starwood Mortgage Capital LLC | Northtown Plaza | Yes | 42 | ||||||||
43 | Loan | SMF V | Starwood Mortgage Capital LLC | Norwalk Village | Yes | 43 | ||||||||
44 | Loan | 77, 78 | SMF V | Starwood Mortgage Capital LLC | The Clorox Sales Company Building | Yes | 44 | |||||||
45 | Loan | SMF V | Starwood Mortgage Capital LLC | 358 Hall Avenue | Yes | 45 | ||||||||
46 | Loan | 79 | CREFI | Citi Real Estate Funding Inc. | 452 West Broadway | Yes | 46 | |||||||
47 | Loan | SMF V | Starwood Mortgage Capital LLC | Southfield PNC & McDonalds | Yes | 47 | ||||||||
48 | Loan | 80, 81 | SMF V | Starwood Mortgage Capital LLC | Gateway Business Center | Yes | 48 | |||||||
49 | Loan | 82, 83 | BANA | Bank of America, N.A. | 108-110 West Broughton Street | Yes | 49 | |||||||
50 | Loan | BANA | Bank of America, N.A. | Central Dallas Multifamily Portfolio | Yes | 50 | ||||||||
50.01 | Property | 2106 Bennett Apartments | Yes | 50.01 | ||||||||||
50.02 | Property | The Tribeca Apartments | Yes | 50.02 | ||||||||||
51 | Loan | 84 | SMF V | Starwood Mortgage Capital LLC | Sherman Plaza | Yes | 51 | |||||||
52 | Loan | 85 | SMF V | Starwood Mortgage Capital LLC | Colonial Estates MHP | Yes | 52 |
A-46
Footnotes to Annex A | |
(1) | The Administrative Fee Rate includes the Servicing Fee Rate, the Operating Advisor Fee Rate, the Trustee/Certificate Administrator Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate applicable to each Mortgage Loan. |
(2) | The monthly debt service shown for Mortgage Loans with a partial interest-only period reflects the amount payable after the expiration of the interest-only period. |
(3) | The open period is inclusive of the Maturity Date / ARD. |
(4) | Underwritten NCF DSCR (x) is calculated based on amortizing debt service payments (except for interest-only loans). |
(5) | Occupancy (%) reflects tenants that have signed leases, but are not yet in occupancy or may not be paying rent. |
(6) | The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the lease. |
(7) | If the purpose of the Mortgage Loan was to finance an acquisition of the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash investment by one or more of the equity owners in the borrower in connection with such acquisition. If the purpose of the Mortgage Loan was to refinance the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash contributed to the borrower by one or more of the equity owners at the time the Mortgage Loan was originated. |
(8) | The Cut-off Date Balance ($) reflects only the Mortgage Loan included in the Issuing Entity (which may be evidenced by one or more promissory notes); however, such Mortgage Loan is part of a Loan Combination comprised of such Mortgage Loan and one or more Pari Passu Companion Loan(s) and/or Subordinate Companion Loan(s) that are held outside the Issuing Entity, each of which is evidenced by one or more separate promissory notes. With respect to each such Mortgage Loan that is part of a Loan Combination, the Cut-off Date LTV Ratio (%), LTV Ratio at Maturity / ARD (%), Underwritten NCF DSCR (x), Debt Yield on Underwritten Net Operating Income (%), Debt Yield on Underwritten Net Cash Flow (%) and Loan Per Unit ($) calculations include any related Pari Passu Companion Loan(s) but exclude any related Subordinate Companion Loan. See “Description of the Mortgage Pool—The Loan Combinations” in the Preliminary Prospectus for more information regarding the Loan Combination(s). |
(9) | The lockout period will be at least 24 payment dates beginning with and including the first payment date of April 1, 2018. For the purposes of the Preliminary Prospectus, the assumed lockout period of 24 months is based on the expected CGCMT 2018-B2 securitization closing date in March 2018. The actual lockout period may be longer. |
(10) | The portfolio of Mortgaged Properties’ Appraised Value ($) represents the “As-Is Portfolio” bulk appraised value, which is inclusive of a $36,170,000 portfolio premium. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) are calculated based upon the portfolio of Mortgaged Properties’ Appraised Value ($) of $394,160,000. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) based on the sum of the individual “as-is” appraised values of $357,990,000, which excludes the portfolio premium, are 64.0%. |
A-47
(11) | The Second Largest Tenant at the Park Place West Mortgaged Property, Strayer University, is subleasing 7,246 SF to Bureau of Engraving, Incorporated (dba Art Instruction Schools) at $13.75 per SF and 8,574 SF to Premia at $15.75 per SF. Both subleases are co-terminous to the main lease. Bureau of Engraving, Incorporated (dba Art Instruction Schools) is sub-subleasing 4,500 SF to Equals 3, at an unspecified rent amount. Full rent of $15.75 per SF was underwritten for Strayer University. |
(12) | The lockout period will be at least 25 payments beginning with and including the first payment date of March 6, 2018. For the purposes of the Preliminary Prospectus, the assumed lockout period of 25 months is based on the expected CGCMT 2018-B2 securitization closing date in March 2018. The actual lockout period may be longer. |
(13) | All tenants not under certain major leases specified in the Mortgage Loan documents are subject to a soft lockbox. |
(14) | The related borrowers are required to make monthly TI/LC reserve deposits (i) through and including the monthly payment date occurring in February 2023 of approximately $1.25 per SF per annum (initially $228,586 per month) and (ii) from and after the monthly payment date occurring in March 2023 of approximately $0.75 per SF per annum. If the amount in the TI/LC reserve equals or exceeds (i) $5,000,000 through and including the monthly payment date occurring in February 2023 or (ii) $2,000,000 from and after the monthly payment date in March 2023 through the Maturity Date, then monthly TI/LC reserve payments will be waived, provided monthly TI/LC reserve payments will be reinstated up to the respective TI/LC reserve cap amount once the amount in the TI/LC reserve falls below $5,000,000 through and including the monthly payment date occurring in February 2023 or $2,000,000 from and after the monthly payment date occurring in March 2023 through the Maturity Date. |
(15) | GSA (United States of America) leases 30,483 SF across four of the SoCal Portfolio Properties. |
(16) | The related borrower is required to deposit $55,000 into the Ground Lease Extension reserve account on each monthly payment date if the Anaheim Stadium Industrial Mortgaged Property and Cityview Plaza Mortgaged Property ground leases are not extended on or prior to the 24th monthly payment date, which is subject to a cap of an amount equal to the allocated loan amount of the applicable property or properties. |
(17) | The Appraised Value ($) represents the “Hypothetical Market Value As-Is” appraised value of $79,000,000 as of January 1, 2018 which assumes the completion of a property improvement plan (“PIP”) that was required in connection with the acquisition of the Westin Tysons Corner Mortgaged Property. At origination of the Westin Tysons Corner Mortgage Loan, the borrower deposited $7,000,000 for the required PIP. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) for the Westin Tysons Corner Mortgage Loan are calculated using the “as-is” appraised value based on such hypothetical condition. The “as-is” appraised value for the Westin Tysons Corner Mortgaged Property was $69,500,000 as of January 1, 2018. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) calculated using the “as-is” appraised value are 69.1% and 57.5%, respectively. |
(18) | On each monthly payment date, the related borrower is required to deposit into an FF&E reserve account an amount equal to one-twelfth of 4.0% of the annual gross revenues for the hotel-related operations at the Mortgaged Property. |
A-48
(19) | The Appraised Value ($) of $299,250,000 represents the “As Portfolio” appraised value, which includes a 5.9% portfolio premium based on an assumption that all the Mortgaged Properties would be sold together as a portfolio.The Cut-Off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) are calculated using the “As Portfolio” appraised value. The aggregate of the individual mortgaged property appraised values is $282,650,000. The “as-is” appraised value of $282,650,000 would result in a Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity/ARD of 68.8%. |
(20) | The Third Largest Tenant, Gaumont Television USA, is expected to occupy their expansion space of 19,893 SF by the end of February 2018 upon completion of the build-out of its space. |
(21) | The related borrower is currently in the process of leasing up the Mortgaged Property and historical financials represent a non-stabilized occupancy. Since January 2017, five tenants have executed new leases for a total of 134,035 square feet of space and $7,440,129 of annual UW Base Rent. |
(22) | The related borrower is required to deposit into the Ongoing TI/LC Reserve ($) account an amount equal to $66,114 commencing on the monthly payment date in February 2021 and each monthly payment date thereafter. |
(23) | The Third Largest Tenant, Gaumont Television USA, occupies 10,495 SF of space that expires on July 31, 2023 and 19,893 SF of space that expires on July 31, 2027. |
(24) | The related Loan Combination is structured with $116,000,000 of subordinate debt which consists of two B-Notes with an aggregate original principal amount equal to $51,000,000 and a C-Note with an original principal amount equal to $65,000,000. Each subordinate B-Note is full term interest only with a 5.25000% interest rate and co-terminous with the senior mortgage loan. The C-Note is full term interest only with a 6.00000% interest rate and is co-terminous with the senior mortgage loan. |
(25) | The lockout period will be at least 26 payment dates beginning with and including the first payment date of February 6, 2018. For the purposes of the Preliminary Prospectus, the assumed lockout period of 26 months is based on the expected CGCMT 2018-B2 securitization closing date in March 2018. The actual lockout period may be longer. |
(26) | The 2014 historical cash flow information is not available because the previous owner acquired the Mortgaged Property in October 2014. |
(27) | The total property size of 349,184 SF includes 20,293 SF of ground floor retail space and the remainder is attributable to parking. The ground floor retail space is 100% occupied by Columbia Sportswear (18,851 SF) and Enterprise Rental Cars (1,442 SF). The space that Enterprise Rental Cars occupies is part of the long-term parking lease that Enterprise Rental Cars entered into at the mortgaged property and therefore it does not have a specific portion of base rent allocated to this space. |
(28) | The related Mortgage Loan documents allow for a five day grace period for any monthly payment due, provided the five day grace period may only be used twice during any 12 month period during the term of the Mortgage Loan. |
(29) | The related borrower is required to deposit into the Ongoing Replacement Reserve ($) account: (i) $3,783 on each monthly payment date up to and including the 84th payment date and (ii) $1,833 on each monthly payment date thereafter. |
A-49
(30) | For 30 days following the borrower’s receipt of written notice from the lender that the lender is exercising its mezzanine/preferred equity option under the related Mortgage Loan documents, the related borrower has the right, to prepay the Mortgage Loan in an amount equal to the proposed mezzanine/preferred equity loan amount together with all costs and expenses in connection therewith but without payment of any prepayment premium, penalty or fee. |
(31) | The lockout period will be at least 25 payment dates beginning with and including the first payment date of March 1, 2018. For the purposes of the Preliminary Prospectus, the assumed lockout period of 25 months is based on the expected CGCMT 2018-B2 securitization closing date in March 2018. The actual lockout period may be longer. |
(32) | Historical cash flow information is unavailable because the single tenant has an absolute triple net lease. |
(33) | The related Mortgaged Property has an Ongoing RE Tax Reserve ($) calculated based on the annual tax assessment, which includes the non-collateral 1310 Braddock Place building. The Ongoing RE Tax Reserve ($) amount will be reassessed when the 1310 Braddock Place building becomes a separate tax parcel. |
(34) | The Largest Tenant, GSA (United States Department of Agriculture), executed a lease commencing June 2018, but has not yet taken occupancy for 131,000 SF of its leased premises or commenced paying rent. At origination of the related mortgage loan, $27,805,730 was deposited into a USDA lease reserve which represents GSA (United States Department of Agriculture) gap rent, tenant allowances, improvement costs and leasing commissions. |
(35) | The related Mortgaged Property is subject to a “Virginia land condominium”. There are two units: (i) the Braddock Metro Center Mortgaged Property (consisting of 1320, 1330 and 1340 Braddock Place, as well as the underground parking garage), and (ii) the 1310 Braddock Place building, which is not collateral for the Mortgage Loan. There is no board of directors for the unit owner’s association. Each unit owner is entitled to a vote equal to its percentage interest. The borrower’s percentage interest is 88.5%. The condominium documents do not govern casualty or condemnation, insurance proceeds, or provide for any assessments against the unit owners. |
(36) | Other Sources ($) consists of security deposits ($315,106), rents ($239,014), property taxes ($53,722), tenant inducements ($6,992,531) and a shell format cost ($6,930,119) and interest from deposits ($2,137) that were credited to the purchaser on the date of the acquisition, net expenses ($45,136). |
(37) | The Appraised Value ($) represents the “Hypothetical Market Value As-Is” appraised value of $50,930,000 with an appraisal valuation date of November 16, 2017. The “as-is” appraised value based on a hypothetical condition assumes that all free rent obligations have already been incurred. At origination of the 2301 Renaissance Boulevard Mortgage Loan, the borrower deposited $1,969,567 for free rent. The “as-is” appraised value is $48,400,000 with a valuation date of November 16, 2017. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) based on the “as-is” appraised value are both 59.9%. |
(38) | The 2014 historical cash flow information is not available because a prior owner of the Mortgaged Property did not provide the related information. The most recent cash flow is not available because the Mortgaged Property underwent a renovation. |
(39) | If the Upfront TI/LC Reserve ($) is drawn upon such that the balance is below the TI/LC Cap ($) of $500,000, on each monthly payment date, the related borrower is required to deposit $12,589 for Ongoing TI/LC Reserve ($) until such time as the TI/LC reserve account balance reaches $500,000. |
A-50
(40) | The lockout period will be at least 25 payment dates beginning with and including the first payment date of March 4, 2018. For the purposes of the Preliminary Prospectus, the assumed lockout period of 25 months is based on the expected CGCMT 2018-B2 securitization closing date in March 2018. The actual lockout period may be longer. |
(41) | Historical cash flow information for 2014 and 2015 is not available due to a prior owner acquiring, renovating and re-positioning the Mortgaged Property. |
(42) | The Largest Tenant, Kronos Incorporated, leased an additional 37,554 SF suite in December 2016. The tenant is currently in its free rent period for this suite. It is anticipated that the tenant will take occupancy of this space in October 2018. |
(43) | The Second Largest Tenant, New York Mart Group (dba iFresh), is not yet open. The tenant is projected to open in June 2018. |
(44) | On each monthly payment date the related borrower is required to deposit into the Ongoing Replacement Reserve ($) account the greater of (A) the amount required pursuant to any franchise agreement then in effect and (B) 1/12 of 4% of the annual gross revenues for hotel-related operations at the Mortgaged Property for the immediately preceding calendar year. The monthly reserve for the 2018 calendar year is $24,921. |
(45) | The Cut-off Date LTV Ratio (%), Debt Yield on Underwritten Net Operating Income (%) and Debt Yield on Underwritten Net Cash Flow (%) were adjusted for the economic holdback of $750,000 that was taken at closing. The Cut-off Date LTV Ratio (%), Debt Yield on Underwritten Net Operating Income (%) and Debt Yield on Underwritten Net Cash Flow (%) unadjusted for the economic holdback were 54.6%, 11.3% and 10.0%, respectively. |
(46) | The portfolio of Mortgaged Properties contains 2,866 SF of retail space at the City Suites Hotel Mortgaged Property. |
(47) | On the Origination Date, the borrower deposited a $292,406 upfront seasonality reserve. Starting on April 6, 2018, the borrower is required to deposit on each payment date occurring in April through November an amount equal to the sum of all of the excess cash from the property until the sum of all such monthly payments for such calendar year equals or exceeds the seasonality reserve cap for that year. The seasonality reserve cap is equal to 110% of the greater of (A) the sum of the amount that the operating expenses, debt service, deposits to the tax account, insurance account and FF&E reserve account required on such monthly payment date exceeds the operating income and gross rents for the calendar months relating to such monthly payment date, which are shown in the approved annual budget, or in lender’s reasonable discretion if the annual budget has not yet been approved (the “Negative Monthly Amount”) for the most recent period spanning December 1 through March 31 (the “Shortfall Period”), based on the monthly operating statements of the property for the preceding twelve month period and (B) the sum of the Negative Monthly Amounts for the next succeeding Shortfall Period, as determined by the approved annual budget for such year, or in lender’s reasonable discretion if the annual budget has not yet been approved. |
(48) | The portfolio of Mortgaged Properties’ Appraised Value ($) represents the “As Portfolio” bulk appraised value, which is inclusive of a $1,720,000 portfolio premium. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) are calculated based upon the portfolio of Mortgaged Properties’ Appraised Value ($) of $39,570,000. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) based on the sum of the individual “as-is” appraised values of $37,850,000, which excludes the portfolio premium, are 62.1%. |
A-51
(49) | The Babies “R” Us TI/LC Reserve is subject to a cap of $460,000. The cap on the general TI/LC Reserve ($) is reduced from $1,500,000 to $500,000 if Burlington Coat Factory Warehouse Corporation renews its lease for a term ending at least two years beyond the maturity date of the Mortgage Loan with no termination options or such tenant’s space is leased to a new tenant for a term ending at least two years beyond the maturity date of the Mortgage Loan and on terms reasonably approved by the lender. |
(50) | The Second Largest Tenant, Babies “R” Us, is subject to the bankruptcy of its parent company, Toys “R” Us. Such tenant has been included in occupancy. Rent from such tenant has not been underwritten. |
(51) | The lockout period will be at least 24 payment dates beginning with and including the first payment date of April 6, 2018. For the purposes of the Preliminary Prospectus, the assumed lockout period of 24 months is based on the expected CGCMT 2018-B2 securitization closing date in March 2018. The actual lockout period may be longer. |
(52) | If the Upfront TI/LC Reserve ($) is drawn upon such that the balance is below the TI/LC Cap ($) of $1,000,000, on each monthly payment date, the related borrower is required to deposit $25,035 for Ongoing TI/LC Reserve ($) until such time as the TI/LC reserve account balance reaches $1,000,000. Additionally, on each monthly payment date beginning in March 2020, the related borrower is required to deposit $16,074 related to an AHCA tenant improvements reserve. |
(53) | The 2015 and 2016 historical cash flow information is not available due to a previous loan on the Mortgaged Property defaulting. The sponsors acquired the Mortgaged Property following its foreclosure in April 2017. Historical financials were not provided by the prior owner to the prior loan’s special servicer. |
(54) | The Mortgaged Property is currently 89.9% occupied. The Largest Tenant, Florida Agency for Healthcare Administration, currently leases 246,163 SF at a rent of $19.14 per SF. In connection with a 15-year lease renewal which commences in March 2020, the tenant will downsize to 226,931 SF and the rent will reset to $23.90 per SF. Following the downsize, the Mortgaged Property will be 83.5% occupied. |
(55) | The related borrower is required to deposit into the Ongoing TI/LC Reserve ($) account an amount equal to $22,282 on each monthly payment date if the amount in the Ongoing TI/LC Reserve ($) account is less than the leasing reserve minimum balance of $500,000. |
(56) | Other Sources ($) are comprised of a sellers TI/LC/leasing costs adjustment ($1,723,382), a capital improvements credit ($725,000), earnest money deposits ($400,000) and various other credits ($124,857). |
(57) | The historical cash flow information for the Mortgaged Property is not available due to the recent acquisition in 2015 and subsequent redevelopment in 2017. |
(58) | The Third Largest Tenant, D’OR 24K Cosmetics, occupies 5,236 SF of space with a lease expiration date of August 31, 2018, 2,618 SF of space with a lease expiration date of December 14, 2019 and 1,309 SF of space with a lease expiration date of April 30, 2018. |
(59) | The related borrower acquired the portfolio of Mortgaged Properties in 2017 and two of the three Mortgaged Properties were built in 2017, therefore complete financials were not provided to the lender. |
A-52
(60) | The Mortgaged Property’s Appraised Value ($) represents the “as complete” appraised value as of January 1, 2020, which assumes completion of the required property improvement plan (“PIP”). The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) are calculated based upon the Mortgaged Property’s Appraised Value ($) of $27,200,000. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) based on the sum of the individual “as-is” appraised values of $21,600,000, which excludes the PIP reserve, are 79.8% and 74.6%, respectively. |
(61) | On each monthly payment date the related borrower is required to deposit into the Ongoing Replacement Reserve ($) account the greater of (A) the amount required by any franchise agreement in effect with respect to the Mortgaged Property and (B) (i) 1/12th of 2% of gross income on each payment date up to and including the payment date in February 2019, (ii) 1/12th of 3% of gross income on each payment date commencing in March 2019 up to and including the payment date in February 2020, and (iii) 1/12th of 4% of gross income on each payment date commencing in March 2020 and for each payment date thereafter. |
(62) | The related borrower is required to deposit into the Ongoing TI/LC Reserve ($) account an amount equal to $9,749 on each monthly payment date commencing in March 2022 and for each monthly payment date thereafter. |
(63) | The related borrower acquired the Mortgaged Property in 2017 and the Mortgaged Property was renovated from 2016 to 2017, therefore historical financials were not provided to the lender. |
(64) | DSCR trigger is only applicable beginning January 1, 2020. |
(65) | On the origination date, the borrower deposited a $900,000 upfront seasonality reserve (of which approximately $750,000 is allocated to the estimated lost revenue from offline rooms resulting from the planned PIP in 2017 and 2018). The seasonality reserve will be re-measured annually and if required, the borrower can elect to either deposit the seasonality reserve deposit on or before May 1 or in equal deposits from May through October. |
(66) | On each monthly payment date beginning in February 2018 and up to and including January 2020, the related borrower is required to deposit $35,027 for Ongoing TI/LC Reserve ($). On each monthly payment date thereafter, the related borrower is required to deposit $17,280 for Ongoing TI/LC Reserve ($). |
(67) | For the Arapaho Mortgaged Property, the 2014, 2015 and 2016 historical cash flow information is not available due to the previous owner of the Mortgaged Property acquiring the Mortgaged Property in May 2016, while the Mortgaged Property was approximately 5.6% occupied. The prior owner spent 2016 and 2017 renovating and leasing up the Mortgaged Property. For the Gessner Mortgaged Property, the 2014 and 2015 cash flow information is not available due to renovation work completed in 2015. Additionally, the most recent cash flow information is not available as the Mortgaged Property is leased to a single tenant on a triple-net basis and the prior owner did not provide any such information. |
(68) | On each monthly payment date, the borrower is required to deposit for FF&E (i) commencing on the monthly payment date in April 2018 through the monthly payment date in March 2019, 1/12 of 2.00% of the operating income for the preceding calendar year, (ii) commencing on the monthly payment date in April 2019 and ending on and including the monthly payment date in March 2020, 1/12 of 3.00% of the operating income for the preceding calendar year, and (iii) commencing on the monthly payment date in April 2020 and on each monthly payment date thereafter, 1/12 of 4.00% of the operating income for the preceding calendar year. |
(69) | The related borrower is required to make monthly deposits of $110,000 into the seasonality reserve during the months of August, September and October of each calendar year. |
A-53
(70) | In addition to the Ongoing Replacement Reserve ($), the related borrower is required to deposit into the Replacement Reserve account an amount equal to $50,000 or provide the lender with a letter of credit in the amount of $50,000. |
(71) | The Mortgaged Property consists of 11,400 square feet of retail space and 94,740 square feet of parking space. |
(72) | Principal Equity Distribution includes a loan payoff of a revolving line of credit equal to $13,514,226. |
(73) | The 2014 historical cash flow information is not available because the prior owner of the Mortgaged Property did not provide any such information. |
(74) | If the borrower elects to draw from the Upfront Replacement Reserve ($), the account will be replenished at a rate of $1,250 per month until it reaches the balance of $30,000. |
(75) | The Third Largest Tenant, Jarlin Cabinetry is subleasing its entire premises to US Honya International, Inc. The sublease rent and term are the same as the rent and term under the prime lease. |
(76) | The 2014, 2015 and 2016 historical cash flows are unavailable for the Mortgaged Property due to the property being built in 2016. Most Recent cash flows represent the partial period from January 1, 2017 to July 31, 2017. |
(77) | On each monthly payment date beginning in February 2018 and up to and including January 2023, the related borrower is required to deposit $2,500 for Ongoing TI/LC Reserve ($). On each monthly payment date thereafter, the related borrower is required to deposit $14,600 for Ongoing TI/LC Reserve ($). |
(78) | The 2014, 2015 and 2016 historical cash flow information is not available as the Mortgaged Property was constructed in 2016. |
(79) | The related borrower purchased the Mortgaged Property in late 2013. Due to the nature of short term tenancy, historical information was incomplete. Therefore, only 2016 and Most Recent historical financials were provided to the lender. |
(80) | On each monthly payment date beginning in March 2018 and up to and including February 2019, the related borrower is required to deposit $7,815 for Ongoing TI/LC Reserve ($). On each monthly payment date thereafter, the related borrower is required to deposit $3,907 for Ongoing TI/LC Reserve ($). The Ongoing TI/LC Reserve ($) is capped at $185,000 during the term of the Mortgage Loan. |
(81) | The 2014, 2015 and 2016 historical cash flow information is not available because the sponsor acquired the Mortgaged Property in April 2016 and the prior owner did not provide any such information. |
(82) | The Mortgaged Property contains 5,017 SF of retail space that is currently 100% occupied by two tenants, Tommy Bahama (2,585 SF through March 31, 2026) and Bluemercury (2,432 SF through January 1, 2027). |
(83) | The historical cash flow information for the Mortgaged Property is not available due to the recent acquisition in 2014 and gut renovation in 2016. |
A-54
(84) | If the Upfront TI/LC Reserve ($) is drawn upon such that the balance is below the TI/LC Caps ($) of $200,000, on each monthly payment date, the related borrower is required to deposit $7,968 for Ongoing TI/LC Reserve ($) until such time as the TI/LC reserve account balance reaches $200,000. |
(85) | The 2014 historical cash flow information is not available because the prior owner of the Mortgaged Property did not provide any such information. |
A-55
MORTGAGE POOL CHARACTERISTICS | |
Mortgage Pool Characteristics | |
Initial Pool Balance | $1,062,384,703 |
Number of Mortgage Loans | 52 |
Number of Mortgaged Properties | 142 |
Average Cut-off Date Mortgage Loan Balance | $20,430,475 |
Weighted Average Mortgage Interest Rate | 4.69063% |
Weighted Average Remaining Term to Maturity (months) | 115 |
Weighted Average Remaining Amortization Term (months) | 351 |
Weighted Average Cut-off Date LTV Ratio | 60.1% |
Weighted Average Maturity Date LTV Ratio | 54.9% |
Weighted Average Underwritten NCF Debt Service Coverage Ratio | 1.80x |
Weighted Average Debt Yield on Underwritten NOI | 10.8% |
COLLATERAL OVERVIEW | ||||||||||
Mortgage Loans by Loan Seller | ||||||||||
Mortgage Loan Seller | Mortgage Loans | Mortgaged Properties | Aggregate Cut-off Date Balance | % of Initial Pool Balance | ||||||
Morgan Stanley Mortgage Capital Holdings LLC | 12 | 48 | 299,400,517 | 28.2% | ||||||
Citi Real Estate Funding Inc. | 13 | 40 | 292,166,622 | 27.5% | ||||||
Starwood Mortgage Funding V LLC | 18 | 20 | 256,817,564 | 24.2% | ||||||
Bank of America, National Association | 9 | 34 | 214,000,000 | 20.1% | ||||||
Total | 52 | 142 | 1,062,384,703 | 100.0% | ||||||
Top 10 Mortgage Loans | ||||||||||
Top 10 Mortgage Loans | Loan Seller | Cut-off Date Balance | % of Initial Pool Balance | Cut-off Date LTV Ratio | UW NOI Debt Yield | UW NCF DSCR | Property Type | |||
Extra Space - TIAA Storage Portfolio | BANA | 105,000,000 | 9.9% | 58.1% | 9.2% | 1.97 | Self Storage | |||
Park Place East and Park Place West | MSMCH | 54,250,000 | 5.1% | 68.9% | 9.7% | 1.32 | Office | |||
The SoCal Portfolio | CREFI | 50,000,000 | 4.7% | 59.4% | 10.2% | 1.48 | Various | |||
Westin Tysons Corner | SMF V | 48,000,000 | 4.5% | 60.8% | 12.5% | 1.61 | Hospitality | |||
Extra Space Self Storage Portfolio | MSMCH | 42,400,000 | 4.0% | 65.0% | 8.7% | 2.01 | Self Storage | |||
Red Building | CREFI | 40,000,000 | 3.8% | 27.9% | 16.1% | 3.31 | Office | |||
Town Center at Levis Commons | MSMCH | 37,000,000 | 3.5% | 62.2% | 10.6% | 1.98 | Retail | |||
Oxford Exchange | SMF V | 36,900,000 | 3.5% | 68.3% | 10.4% | 1.63 | Retail | |||
3rd & Pine Seattle Retail & Parking | CREFI | 35,200,000 | 3.3% | 59.7% | 8.4% | 1.78 | Mixed Use | |||
Axcelis Corporate Center | MSMCH | 33,932,928 | 3.2% | 62.0% | 10.2% | 1.33 | Industrial | |||
Property Types | ||||||||||
Property Type / Detail | Number of Mortgaged Properties | Aggregate Cut-off Date Balance | % of Initial Pool Balance | |||||||
Office | 20 | 279,665,327 | 26.3% | |||||||
Suburban | 17 | 197,665,327 | 18.6% | |||||||
CBD | 3 | 82,000,000 | 7.7% | |||||||
Retail | 27 | 278,804,818 | 26.2% | |||||||
Anchored | 12 | 177,913,679 | 16.7% | |||||||
Lifestyle Center | 1 | 37,000,000 | 3.5% | |||||||
Unanchored | 10 | 36,627,351 | 3.4% | |||||||
Regional Mall | 1 | 17,500,000 | 1.6% | |||||||
Single Tenant Retail | 2 | 9,000,000 | 0.8% | |||||||
Shadow Anchored | 1 | 763,788 | 0.1% | |||||||
Self Storage | 64 | 199,550,000 | 18.8% | |||||||
Hospitality | 7 | 116,991,622 | 11.0% | |||||||
Limited Service | 5 | 54,166,622 | 5.1% | |||||||
Full Service | 1 | 48,000,000 | 4.5% | |||||||
Extended Stay | 1 | 14,825,000 | 1.4% | |||||||
Industrial | 10 | 81,762,367 | 7.7% | |||||||
Flex | 8 | 60,709,598 | 5.7% | |||||||
Warehouse/Distribution | 2 | 21,052,769 | 2.0% | |||||||
Mixed Use | 7 | 78,400,569 | 7.4% | |||||||
Parking/Retail | 2 | 45,700,000 | 4.3% | |||||||
Office/Education | 1 | 18,500,000 | 1.7% | |||||||
Office/Retail | 2 | 7,332,176 | 0.7% | |||||||
Retail/Education | 1 | 3,543,393 | 0.3% | |||||||
Multifamily/Retail | 1 | 3,325,000 | 0.3% | |||||||
Multifamily - Garden | 6 | 25,210,000 | 2.4% | |||||||
Manufactured Housing | 1 | 2,000,000 | 0.2% | |||||||
Total | 142 | 1,062,384,703 | 100.0% | |||||||
Geographic Distribution | ||||||||||
Property Location | Number of Mortgaged Properties | Aggregate Cut-off Date Balance | % of Initial Pool Balance | |||||||
California | 45 | 209,152,086 | 19.7% | |||||||
Texas | 11 | 79,275,179 | 7.5% | |||||||
Virginia | 2 | 78,000,000 | 7.3% | |||||||
Minnesota | 3 | 72,750,000 | 6.8% | |||||||
New Jersey | 9 | 70,779,362 | 6.7% | |||||||
Massachusetts | 6 | 70,041,470 | 6.6% | |||||||
Ohio | 4 | 49,423,493 | 4.7% | |||||||
Florida | 5 | 49,113,576 | 4.6% | |||||||
Nevada | 5 | 45,988,397 | 4.3% | |||||||
Illinois | 6 | 41,739,804 | 3.9% | |||||||
Alabama | 2 | 40,199,017 | 3.8% | |||||||
Pennsylvania | 5 | 37,689,806 | 3.5% | |||||||
Washington | 1 | 35,200,000 | 3.3% | |||||||
New York | 4 | 33,718,724 | 3.2% | |||||||
Louisiana | 2 | 23,500,000 | 2.2% | |||||||
Connecticut | 4 | 19,869,587 | 1.9% | |||||||
Rhode Island | 1 | 17,500,000 | 1.6% | |||||||
Indiana | 3 | 15,560,000 | 1.5% | |||||||
District Of Columbia | 1 | 14,141,070 | 1.3% | |||||||
Vermont | 1 | 12,750,000 | 1.2% | |||||||
Maryland | 2 | 7,854,825 | 0.7% | |||||||
Oklahoma | 1 | 6,450,000 | 0.6% | |||||||
Georgia | 3 | 6,254,177 | 0.6% | |||||||
Arkansas | 1 | 5,750,000 | 0.5% | |||||||
Michigan | 1 | 4,000,000 | 0.4% | |||||||
Delaware | 1 | 3,756,616 | 0.4% | |||||||
Tennessee | 6 | 3,500,617 | 0.3% | |||||||
Kansas | 2 | 3,273,799 | 0.3% | |||||||
Arizona | 2 | 2,673,220 | 0.3% | |||||||
New Mexico | 2 | 1,714,321 | 0.2% | |||||||
Missouri | 1 | 765,556 | 0.1% | |||||||
Total | 142 | 1,062,384,703 | 100.0% | |||||||
Distribution of Amortization Types | ||||||||||
Amortization Type | Number of Mortgage Loans | Cut-off Date Balance | % of Initial Pool Balance | |||||||
Interest Only | 20 | 465,775,000 | 43.8% | |||||||
Interest Only, Then Amortizing | 20 | 358,623,000 | 33.8% | |||||||
Amortizing (30 Years) | 8 | 173,094,851 | 16.3% | |||||||
Amortizing (25 Years) | 2 | 52,932,928 | 5.0% | |||||||
Amortizing (15 Years) | 1 | 9,958,925 | 0.9% | |||||||
Amortizing (22 Years) | 1 | 2,000,000 | 0.2% | |||||||
Total | 52 | 1,062,384,703 | 100.0% |