0001539497-16-004030.txt : 20161121 0001539497-16-004030.hdr.sgml : 20161121 20161121164026 ACCESSION NUMBER: 0001539497-16-004030 CONFORMED SUBMISSION TYPE: FWP PUBLIC DOCUMENT COUNT: 1 0001258361 FILED AS OF DATE: 20161121 DATE AS OF CHANGE: 20161121 SUBJECT COMPANY: COMPANY DATA: COMPANY CONFORMED NAME: CITIGROUP COMMERCIAL MORTGAGE TRUST 2016-P6 CENTRAL INDEX KEY: 0001690255 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] STATE OF INCORPORATION: DE FILING VALUES: FORM TYPE: FWP SEC ACT: 1934 Act SEC FILE NUMBER: 333-207132-09 FILM NUMBER: 162010707 BUSINESS ADDRESS: STREET 1: 390 GREENWICH STREET STREET 2: 7TH FLOOR CITY: NEW YORK STATE: NY ZIP: 10013 BUSINESS PHONE: 2128165343 MAIL ADDRESS: STREET 1: 390 GREENWICH STREET STREET 2: 7TH FLOOR CITY: NEW YORK STATE: NY ZIP: 10013 FILED BY: COMPANY DATA: COMPANY CONFORMED NAME: CITIGROUP COMMERCIAL MORTGAGE SECURITIES INC CENTRAL INDEX KEY: 0001258361 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] IRS NUMBER: 861073506 STATE OF INCORPORATION: DE FILING VALUES: FORM TYPE: FWP BUSINESS ADDRESS: STREET 1: 390 GREENWICH STREET STREET 2: 7TH FLOOR CITY: NEW YORK STATE: NY ZIP: 10013 BUSINESS PHONE: 2128165343 MAIL ADDRESS: STREET 1: 390 GREENWICH STREET STREET 2: 7TH FLOOR CITY: NEW YORK STATE: NY ZIP: 10013 FWP 1 n793_anxa-x4.htm FREE WRITING PROSPECTUS

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-207132-09
     

     
 

THIS FREE WRITING PROSPECTUS, DATED NOVEMBER 21, 2016 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 COMPANION LOAN HOLDERS (OR THEIR REPRESENTATIVES), THE UNDERWRITERS OR ANY OF THEIR RESPECTIVE AFFILIATES.  NEITHER THESE SECURITIES NOR THE MORTGAGE LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY OR PRIVATE INSURER.

 

STATEMENT REGARDING THIS FREE WRITING PROSPECTUS

 

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

 

IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS

 

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

 

  
     

 

 

 

 

 

CGCMT 2016-P6 Annex A

 

Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Related Group Crossed Group Address City State Zip Code General Property Type Detailed Property Type Year Built Year Renovated Units, Pads, Rooms, SF Unit Description Loan Per Unit ($) Ownership Interest Original Balance ($)
1 Loan   CGMRC CGMRC 8 Times Square & 1460 Broadway NAP NAP 1460 Broadway New York New York 10036 Mixed Use Office/Retail 1952 2015 214,341 SF 933.09 Fee Simple 75,000,000
2 Loan   CGMRC CGMRC 681 Fifth Avenue NAP NAP 681 Fifth Avenue New York New York 10022 Mixed Use Office/Retail 1913 2009 82,573 SF 2,603.76 Fee Simple 57,500,000
3 Loan   Barclays Barclays Bank PLC Quantum Park NAP NAP 22001 Loudoun County Parkway Ashburn Virginia 20147 Office Suburban 1998, 2001 NAP 942,843 SF 140.00 Fee Simple 50,000,000
4 Loan   Barclays Barclays Bank PLC, Societe Generale, Bank of America, N.A., Cantor Commercial Real Estate Lending, L.P. Potomac Mills NAP NAP 2700 Potomac Mills Circle Woodbridge Virginia 22192 Retail Super Regional Mall 1985 2005, 2012 1,459,997 SF 199.32 Fee Simple 36,375,000
5 Loan   CGMRC CGMRC Walgreens Net Lease Portfolio 6 Group 2 NAP         Retail Single Tenant     158,399 SF 221.27 Fee Simple 35,048,994
5.01 Property       Walgreens - Wauwatosa, WI     2656 North Wauwatosa Avenue Wauwatosa Wisconsin 53210 Retail Single Tenant 1998 NAP 24,570 SF   Fee Simple  
5.02 Property       Walgreens - Valparaiso, IN     1903 Calumet Avenue Valparaiso Indiana 46383 Retail Single Tenant 1996 NAP 16,825 SF   Fee Simple  
5.03 Property       Walgreens - Salina, KS     700 South Broadway Boulevard Salina Kansas 67401 Retail Single Tenant 2000 NAP 15,120 SF   Fee Simple  
5.04 Property       Walgreens - Ottawa, KS     1445 South Main Street Ottawa Kansas 66067 Retail Single Tenant 2006 NAP 14,820 SF   Fee Simple  
5.05 Property       Walgreens - Overland Park, KS     12601 Pflumm Road Overland Park Kansas 66213 Retail Single Tenant 2005 NAP 14,385 SF   Fee Simple  
5.06 Property       Walgreens - Rayne, LA     1204 The Boulevard Rayne Louisiana 70578 Retail Single Tenant 2005 NAP 14,490 SF   Fee Simple  
5.07 Property       Walgreens - Plymouth, IN     2014 North Michigan Street Plymouth Indiana 46563 Retail Single Tenant 2005 NAP 14,820 SF   Fee Simple  
5.08 Property       Walgreens - Griffith, IN     407 West Glen Park Avenue Griffith Indiana 46319 Retail Single Tenant 2010 NAP 14,550 SF   Fee Simple  
5.09 Property       Walgreens - Waterloo, IA     111 West Ridgeway Avenue Waterloo Iowa 50701 Retail Single Tenant 2003 NAP 14,560 SF   Fee Simple  
5.10 Property       Walgreens - Spencer, IA     800 Grand Avenue Spencer Iowa 51301 Retail Single Tenant 2007 NAP 14,259 SF   Fee Simple  
6 Loan   SG SG/JPMCB Fresno Fashion Fair NAP NAP 645 East Shaw Avenue Fresno California 93710 Retail Super Regional Mall 1970 2003, 2006 536,093 SF 606.24 Fee Simple 35,000,000
7 Loan   Barclays Prudential Mortgage Capital Company, LLC Hyatt Regency Jersey City NAP NAP 2 Exchange Place Jersey City New Jersey 7302 Hospitality Full Service 2002 2013 351 Rooms 284,900.28 Fee Simple 35,000,000
8 Loan   CGMRC CGMRC 925 La Brea Avenue NAP NAP 925 North La Brea Avenue Los Angeles California 90038 Mixed Use Office/Retail 2016 NAP 63,331 SF 464.23 Fee Simple 29,400,000
9 Loan   SMF V BNYM Veva 16 & 18 NAP NAP 1787 Sentry Parkway West Blue Bell Pennsylvania 19422 Office Suburban 1989 2015 192,979 SF 149.43 Fee Simple 29,000,000
10 Loan   PCC PCC Golden Cove Shopping Center NAP NAP 31098-31100 Hawthorne Boulevard Rancho Palos Verdes California 90275 Mixed Use Office/Retail 1966, 2003, 2010 2009-2011 91,102 SF 307.90 Fee Simple 28,050,000
11 Loan   PCC PCC Boynton Trail Centre NAP NAP 9760, 9780, 9858 , 9990 and 9840 South Military Trail   Boynton Beach Florida 33436 Retail Anchored 1984-1992 2012-2014 232,402 SF 116.18 Fee Simple 27,000,000
12 Loan   Barclays Barclays Bank PLC Georgetown Plaza NAP NAP 2233 Wisconsin Avenue Northwest Washington District of Columbia 20007 Mixed Use Office/Retail 1964 2015 150,589 SF 179.30 Leasehold 27,000,000
13 Loan   Barclays Barclays Bank PLC Easton Town Center NAP NAP 160 Easton Town Center Columbus Ohio 43219 Retail Urban Streetscape Retail Center 1999 2015 1,303,073 SF 259.00 Fee Simple 22,500,000
14 Loan   CGMRC CGMRC Walgreens Net Lease Portfolio 4 Group 2 NAP         Retail Single Tenant     103,710 SF 216.90 Fee Simple 22,495,184
14.01 Property       Walgreens - Allendale, MI     6840 Lake Michigan Drive Allendale Michigan 49401 Retail Single Tenant 2007 NAP 14,820 SF   Fee Simple  
14.02 Property       Walgreens - Marquette, MI     1115 Washington Street Marquette Michigan 49855 Retail Single Tenant 2008 NAP 14,820 SF   Fee Simple  
14.03 Property       Walgreens - Russellville, AR     1100 East Main Street Russellville Arkansas 72801 Retail Single Tenant 2006 NAP 14,820 SF   Fee Simple  
14.04 Property       Walgreens - Cincinnati, OH     6918 Hamilton Avenue Cincinnati Ohio 45231 Retail Single Tenant 2009 NAP 14,820 SF   Fee Simple  
14.05 Property       Walgreens - Lawton, OK     6701 Northwest Cache Road Lawton Oklahoma 73505 Retail Single Tenant 2000 NAP 15,120 SF   Fee Simple  
14.06 Property       Walgreens - Edmond, OK     1400 East 2nd Street Edmond Oklahoma 73034 Retail Single Tenant 2001 NAP 14,490 SF   Fee Simple  
14.07 Property       Walgreens - Mcalester, OK     1000 East Carl Albert Parkway McAlester Oklahoma 74501 Retail Single Tenant 2005 NAP 14,820 SF   Fee Simple  
15 Loan   SMF V SMC Walgreens Pool 1 Group 1 NAP         Retail Single Tenant     87,085 SF 240.84   21,000,000
15.01 Property       Walgreens Peoria IL     4814 North Sheridan Road Peoria Illinois 61614 Retail Single Tenant 2002 NAP 15,120 SF   Fee Simple  
15.02 Property       Walgreens Albuqurerque     9500 Golf Course Road Northwest Albuquerque New Mexico 87114 Retail Single Tenant 2000 NAP 15,120 SF   Fee Simple  
15.03 Property       Walgreens Peoria AZ - N Lake Pleasant Rd     20266 North Lake Pleasant Road Peoria Arizona 85382 Retail Single Tenant 1999 NAP 13,915 SF   Fee Simple  
15.04 Property       Walgreens Allen     1226 West McDermott Drive Allen Texas 75013 Retail Single Tenant 1998 NAP 13,905 SF   Fee Simple  
15.05 Property       Walgreens Tulsa     1438 North Lewis Street Tulsa Oklahoma 74110 Retail Single Tenant 1999 NAP 15,120 SF   Fee Simple  
15.06 Property       Walgreens Alvin     1620 South Gordon Street Alvin Texas 77511 Retail Single Tenant 1999 NAP 13,905 SF   Fee Simple  
16 Loan   SMF V SMC Walgreens Pool 2 Group 1 NAP         Retail Single Tenant     89,455 SF 218.16   19,540,000
16.01 Property       Walgreens Moline     3601 16th Street Moline Illinois 61265 Retail Single Tenant 2002 NAP 15,120 SF   Fee Simple  
16.02 Property       Walgreens Hammond     4445 Calumet Avenue Hammond Indiana 46327 Retail Single Tenant 2000 NAP 15,120 SF   Fee Simple  
16.03 Property       Walgreens Friendswood     3201 FM 528 Friendswood Texas 77546 Retail Single Tenant 1999 NAP 15,120 SF   Fee Simple  
16.04 Property       Walgreens Edinburg     1520 West Freddy Gonzalez Drive Edinburg Texas 78539 Retail Single Tenant 2000 2016 15,120 SF   Fee Simple  
16.05 Property       Walgreens Decatur     4995 East U.S. Route 36 Decatur Illinois 62521 Retail Single Tenant 2002 NAP 15,070 SF   Fee Simple  
16.06 Property       Walgreens Jackson     3445 Terry Road Jackson Mississippi 39212 Retail Single Tenant 1998 NAP 13,905 SF   Fee Simple  
17 Loan   SMF V SMC Walgreens Pool 4 Group 1 NAP         Retail Single Tenant     85,860 SF 224.35   19,287,000
17.01 Property       Walgreens Cottonwood     550 South Main Street Cottonwood Arizona 86326 Retail Single Tenant 1999 NAP 13,905 SF   Fee Simple  
17.02 Property       Walgreens Rio Rancho     7850 Enchanted Hills Boulevard Rio Rancho New Mexico 87144 Retail Single Tenant 1999 2015 15,120 SF   Fee Simple  
17.03 Property       Walgreens Mentor     9400 Mentor Avenue Mentor Ohio 44060 Retail Single Tenant 1998 2007 13,905 SF   Fee Simple  
17.04 Property       Walgreens Peoria AZ - Deer Valley Rd     8310 West Deer Valley Road Peoria Arizona 85382 Retail Single Tenant 1999 NAP 15,120 SF   Fee Simple  
17.05 Property       Walgreens Louisville     7914 Fegenbush Lane Louisville Kentucky 40228 Retail Single Tenant 1998 NAP 13,905 SF   Fee Simple  
17.06 Property       Walgreens Overland Park     8450 West 151st Street Overland Park Kansas 66223 Retail Single Tenant 1998 NAP 13,905 SF   Fee Simple  
18 Loan   Barclays Barclays Bank PLC Arbor Ridge Office NAP NAP 70, 72 & 74 East Swedesford Road Malvern Pennsylvania 19355 Office Suburban 1956 2016 128,570 SF 141.56 Fee Simple 18,200,000
19 Loan   Barclays Barclays Bank PLC Sheraton Portland Airport NAP NAP 8235 Northeast Airport Way Portland Oregon 97220 Hospitality Full Service 1974 2006 212 Rooms 84,698.88 Leasehold 18,000,000
20 Loan   CGMRC CGMRC Seven Mile Crossing NAP NAP 38695-38705 West Seven Mile Road Livonia Michigan 48152 Office Suburban 1987-1989, 1998 2014, 2016 339,346 SF 51.72 Leasehold 17,550,000
21 Loan   SG SG Ontario City Centre NAP NAP 50 East Ontario Street Chicago Illinois 60601 Mixed Use Retail/Hospitlaity 1947 1994, 2005, 2015 320,791 SF 48.94 Leasehold 15,700,000
22 Loan   CGMRC CGMRC Bentonville Self Storage Portfolio Group 3 NAP         Self Storage Self Storage     231,588 SF 65.63 Fee Simple 15,200,000
22.01 Property       Horn Lake Storage - Goodman Road     1634 Goodman Road West Horn Lake Mississippi 38637 Self Storage Self Storage 2005 NAP 97,288 SF   Fee Simple  
22.02 Property       Rogers Storage - N. 24th Street     104 North 24th Street Rogers Arkansas 72756 Self Storage Self Storage 1993 2014 76,400 SF   Fee Simple  
22.03 Property       Bentonville Storage - E Central Avenue     2113 East Central Avenue Bentonville Arkansas 72712 Self Storage Self Storage 2002 NAP 57,900 SF   Fee Simple  
23 Loan   CGMRC CGMRC Springbrook Shopping Center NAP NAP 132-166 East Lake Street Bloomingdale Illinois 60108 Retail Anchored 1980 1986, 1999-2000 177,576 SF 84.47 Fee Simple 15,000,000
24 Loan   PCC PCC Gene Autry Plaza NAP NAP 5001 East Ramon Road Palm Springs California 92264 Retail Anchored 2009 NAP 60,822 SF 246.62 Fee Simple 15,000,000
25 Loan   CGMRC CGMRC Texas Self Storage Portfolio Group 3 NAP         Self Storage Self Storage     173,988 SF 83.63 Fee Simple 14,550,000
25.01 Property       McKinney-McDonald St.     1820 South McDonald McKinney Texas 75069 Self Storage Self Storage 1993 NAP 83,970 SF   Fee Simple  
25.02 Property       Midtown Vault Self Storage     1485 Madison Avenue Memphis Tennessee 38104 Self Storage Self Storage 1960 1988, 2010 34,593 SF   Fee Simple  
25.03 Property       McKinney Storage-Safeway     1442 North Church Street McKinney Texas 75069 Self Storage Self Storage 1981 NAP 55,425 SF   Fee Simple  
26 Loan   SMF V SMC 23 Mile Macomb Medical Campus NAP NAP 17900 23 Mile Road Macomb Township Michigan 48044 Office Medical Office 2006 NAP 69,798 SF 200.32 Leasehold 14,000,000
27 Loan   SMF V SMC Villanueva Portfolio NAP NAP         Various Various     88,778 SF 146.81   13,050,000
27.01 Property       Waynesboro Shopping Center     12771-12785 Washington Township Boulevard Waynesboro Pennsylvania 17268 Retail Shadow Anchored 2006-2007 NAP 28,532 SF   Fee Simple  
27.02 Property       Kuykendahl Medical Office     21301 Kuykendahl Road Spring Texas 77379 Office Medical Office 2005 NAP 22,000 SF   Fee Simple  
27.03 Property       University Medical Plaza     20403 University Boulevard Sugar Land Texas 77479 Office Medical Office 2004 NAP 22,240 SF   Fee Simple  
27.04 Property       Wortham Village Shopping Center     12914 FM 1960 Road West Houston Texas 77065 Retail Shadow Anchored 2003 NAP 16,006 SF   Fee Simple  
28 Loan   SG SG Boulevard Apartments NAP NAP 2651 Greenstone Boulevard Auburn Hills Michigan 48326 Multifamily Garden 1987 NAP 244,288 Units 53.22 Fee Simple 13,000,000
29 Loan   Barclays Barclays Bank PLC Hilton Garden Inn - Columbus/Polaris NAP NAP 8535 Lyra Drive Columbus Ohio 43240 Hospitality Select Service 2005 2012 118 Rooms 105,798.27 Fee Simple 12,500,000
30 Loan   PCC PCC Summit Center Marketplace NAP NAP 1284-1300 North Summit Avenue Oconomowoc Wisconsin 53066 Mixed Use Office/Retail 2004-2006 NAP 72,858 SF 162.43 Fee Simple 11,850,000
31 Loan   CGMRC CGMRC Sun Belt Self Storage Portfolio Group 3 NAP         Self Storage Self Storage     264,360 SF 41.99 Fee Simple 11,100,000
31.01 Property       Rogers Storage - StorMart     2610 Storage Parkway Rogers Arkansas 72756 Self Storage Self Storage 2002-2006 NAP 138,960 SF   Fee Simple  
31.02 Property       Horn Lake Storage - Audubon Point Drive     1411 Audubon Point Drive Horn Lake Mississippi 38637 Self Storage Self Storage 2007 NAP 125,400 SF   Fee Simple  
32 Loan   CGMRC CGMRC Fairfield Inn & Suites Milwaukee Downtown NAP NAP 710 North Old World 3rd Street Milwaukee Wisconsin 53203 Hospitality Limited Service 1924 2013 103 Rooms 102,524.27 Fee Simple 10,560,000
33 Loan   PCC PCC Okatie Village Commons NAP NAP 198-214 Okatie Village Drive Bluffton South Carolina 29909 Retail Anchored 2008 NAP 58,727 SF 175.39 Fee Simple 10,300,000
34 Loan   Barclays Barclays Bank PLC Terrace Point Group 4 NAP 8101 Langdon Avenue Van Nuys California 91406 Multifamily Garden 1975 NAP 123 Units 81,189.19 Fee Simple 10,000,000
35 Loan   SG SG Sand Creek Business Center NAP NAP 191-201 Sand Creek Road Brentwood California 94513 Office Suburban 2004-2005 2014, 2015 50,880 SF 162.15 Fee Simple 8,250,000
36 Loan   CGMRC CGMRC Wilmette Commons NAP NAP 50-126 Skokie Boulevard Wilmette Illinois 60091 Retail Unanchored 1988 NAP 35,252 SF 226.94 Fee Simple 8,000,000
37 Loan   SG SG All Storage Granbury NAP NAP 6900 Granbury Road Fort Worth Texas 76133 Self Storage Self Storage 2004 NAP 139,060 SF 57.28 Fee Simple 8,000,000
38 Loan   SMF V SMC Creekside Plaza NAP NAP 28720 Roadside Drive Agoura Hills California 91301 Office Suburban 1986 NAP 65,272 SF 116.00 Fee Simple 7,600,000
39 Loan   SMF V BNYM 1120 Executive Plaza NAP NAP 1120 Route 73 Mount Laurel New Jersey 08054 Office Suburban 1987 2011 95,498 SF 78.54 Fee Simple 7,500,000
40 Loan   SMF V SMC Hampton Inn & Suites Reno NAP NAP 10599 Professional Circle Reno Nevada 89511 Hospitality Limited Service 2006 2014 85 Rooms 86,836.76 Fee Simple 7,400,000
41 Loan   CGMRC CGMRC Razorback Self Storage Portfolio Group 3 NAP         Self Storage Self Storage     157,119 SF 44.52 Fee Simple 6,995,000
41.01 Property       Bentonville Storage SE J Street     804 Southeast J Street Bentonville Arkansas 72712 Self Storage Self Storage 1995 NAP 58,200 SF   Fee Simple  
41.02 Property       Little Rock Storage - Geyer Springs     8015 Geyer Springs Road Little Rock Arkansas 72209 Self Storage Self Storage 1986 2005, 2009 42,550 SF   Fee Simple  
41.03 Property       Little Rock Storage - Leon Circle     6100 Leon Circle Little Rock Arkansas 72209 Self Storage Self Storage 1988 NAP 56,369 SF   Fee Simple  
42 Loan   CGMRC CGMRC Warehouse Lofts NAP NAP 4513 North Florida Avenue Tampa Florida 33603 Multifamily Garden 1970 2015-2016 54 Units 118,055.56 Fee Simple 6,375,000
43 Loan   SMF V SMC Venture Plaza NAP NAP 3150 Livernois Road Troy Michigan 48083 Office Suburban 1986 2007 63,084 SF 93.53 Fee Simple 5,900,000
44 Loan   PCC PCC Judiciary Place NAP NAP 9300 West Courthouse Road   Manassas Virginia 20110 Office Suburban 2004 NAP 43,902 SF 131.94 Fee Simple 5,800,000
45 Loan   Barclays Barclays Bank PLC Woodland Pointe Group 4 NAP 6912 Milwood Avenue Canoga Park California 91303 Multifamily Garden 1989 NAP 41 Units 113,989.62 Fee Simple 4,680,000
46 Loan   SMF V SMC Palm West NAP NAP 300 West Lower Buckeye Road Avondale Arizona 85323 Manufactured Housing Community Manufactured Housing Community 1983 NAP 141 Pads 30,062.95 Fee Simple 4,250,000
47 Loan   CGMRC CGMRC Walgreens - St. Louis, MO NAP NAP 7199 Natural Bridge Road Northwoods Missouri 63121 Retail Single Tenant 2000 NAP 16,335 SF 256.66 Fee Simple 4,192,500
48 Loan   Barclays Barclays Bank PLC Cove Apartments Group 4 NAP 11121 Arminta Street Sun Valley California 91352 Multifamily Garden 1969 NAP 49 Units 84,577.59 Fee Simple 4,150,000
49 Loan   Barclays Barclays Bank PLC Columbus Gardens Group 5 NAP 8510 Columbus Avenue North Hills California 91343 Multifamily Garden 1963 NAP 48 Units 86,131.58 Fee Simple 4,140,000
50 Loan   Barclays Barclays Bank PLC Riverbridge Shopping Center NAP NAP 1124 North Park Street Carrollton Georgia 30117 Retail Anchored 1999 NAP 91,188 SF 43.87 Fee Simple 4,000,000
51 Loan   CGMRC CGMRC Walgreens - Sumter, SC NAP NAP 1990 McCrays Mills Road Sumter South Carolina 29150 Retail Single Tenant 2005 NAP 14,820 SF 256.41 Fee Simple 3,800,000
52 Loan   Barclays Barclays Bank PLC Central Park East Group 5 NAP 1129 East Central Avenue Redlands California 92374 Multifamily Garden 1986 NAP 40 Units 79,890.16 Fee Simple 3,200,000
53 Loan   Barclays Barclays Bank PLC Silver Lake Office Group 5 NAP 2016 Riverside Drive Los Angeles California 90039 Office CBD 1979 NAP 30,000 SF 86.55 Fee Simple 2,600,000
54 Loan   CGMRC CGMRC 515 Main Street NAP NAP 515 Main Street Park City Utah 84060 Retail Unanchored 1898 2007, 2009, 2015-2016 2,780 SF 830.94 Fee Simple 2,310,000
                                         

 Page 1 of 10

 

 

CGCMT 2016-P6 Annex A

 

Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Cut-off Date Balance ($) Allocated Cut-off Date Loan Amount ($) % of Initial Pool Balance Balloon Balance ($) Mortgage Loan Rate (%) Administrative Fee Rate (%) (1) Net Mortgage Loan Rate (%) Monthly Debt Service ($) (2) Annual Debt Service ($) Pari Companion Loan Monthly Debt Service ($) Pari Companion Loan Annual Debt Service ($) Amortization Type Interest Accrual Method Seasoning (Mos.)
1 Loan   CGMRC CGMRC 8 Times Square & 1460 Broadway 75,000,000 75,000,000 8.2% 75,000,000 4.05000%   4.05000% 256,640.63 3,079,687.50 427,734.38 5,132,812.50 Interest Only Actual/360 1
2 Loan   CGMRC CGMRC 681 Fifth Avenue 57,500,000 57,500,000 6.3% 57,500,000 4.12650%   4.12650% 200,474.35 2,405,692.19 549,125.39 6,589,504.68 Interest Only Actual/360 1
3 Loan   Barclays Barclays Bank PLC Quantum Park 50,000,000 50,000,000 5.5% 50,000,000 3.68850%   3.68850% 155,822.05 1,869,864.60 255,548.16 3,066,577.92 Interest Only ARD Actual/360 2
4 Loan   Barclays Barclays Bank PLC, Societe Generale, Bank of America, N.A., Cantor Commercial Real Estate Lending, L.P. Potomac Mills 36,375,000 36,375,000 4.0% 36,375,000 2.98821%   2.98821% 91,838.26 1,102,059.12 642,867.85 7,714,414.20 Interest Only Actual/360 1
5 Loan   CGMRC CGMRC Walgreens Net Lease Portfolio 6 35,048,994   3.8% 35,048,994 4.59300%   4.59300% 136,013.22 1,632,158.63     Interest Only ARD Actual/360 0
5.01 Property       Walgreens - Wauwatosa, WI   5,461,731 0.6%                      
5.02 Property       Walgreens - Valparaiso, IN   3,585,227 0.4%                      
5.03 Property       Walgreens - Salina, KS   3,567,221 0.4%                      
5.04 Property       Walgreens - Ottawa, KS   3,496,443 0.4%                      
5.05 Property       Walgreens - Overland Park, KS   3,393,814 0.4%                      
5.06 Property       Walgreens - Rayne, LA   3,221,021 0.4%                      
5.07 Property       Walgreens - Plymouth, IN   3,157,983 0.3%                      
5.08 Property       Walgreens - Griffith, IN   3,100,449 0.3%                      
5.09 Property       Walgreens - Waterloo, IA   3,063,999 0.3%                      
5.10 Property       Walgreens - Spencer, IA   3,001,106 0.3%                      
6 Loan   SG SG/JPMCB Fresno Fashion Fair 35,000,000 35,000,000 3.8% 35,000,000 3.58700%   3.58700% 106,073.90 1,272,886.80 878,898.03 10,546,776.39 Interest Only Actual/360 1
7 Loan   Barclays Prudential Mortgage Capital Company, LLC Hyatt Regency Jersey City 35,000,000 35,000,000 3.8% 35,000,000 3.66800%   3.66800% 108,469.21 1,301,630.52 201,442.82 2,417,313.84 Interest Only Actual/360 2
8 Loan   CGMRC CGMRC 925 La Brea Avenue 29,400,000 29,400,000 3.2% 26,767,024 4.19000%   4.19000% 143,599.51 1,723,194.12     Interest Only, Then Amortizing Actual/360 2
9 Loan   SMF V BNYM Veva 16 & 18 28,837,003 28,837,003 3.2% 26,751,233 5.01400%   5.01400% 155,926.50 1,871,118.00     Amortizing Actual/360 5
10 Loan   PCC PCC Golden Cove Shopping Center 28,050,000 28,050,000 3.1% 22,891,577 4.78000%   4.78000% 146,829.73 1,761,956.76     Amortizing Actual/360 0
11 Loan   PCC PCC Boynton Trail Centre 27,000,000 27,000,000 3.0% 22,380,789 4.39000%   4.39000% 135,046.00 1,620,552.00     Interest Only, Then Amortizing Actual/360 1
12 Loan   Barclays Barclays Bank PLC Georgetown Plaza 27,000,000 27,000,000 3.0% 22,934,756 4.30000%   4.30000% 133,615.29 1,603,383.48     Interest Only, Then Amortizing Actual/360 1
13 Loan   Barclays Barclays Bank PLC Easton Town Center 22,500,000 22,500,000 2.5% 22,500,000 3.61590%   3.61590% 68,739.77 824,877.24 962,356.72 11,548,280.64 Interest Only Actual/360 4
14 Loan   CGMRC CGMRC Walgreens Net Lease Portfolio 4 22,495,184   2.5% 22,495,184 4.59300%   4.59300% 87,296.15 1,047,553.85     Interest Only ARD Actual/360 0
14.01 Property       Walgreens - Allendale, MI   3,515,451 0.4%                      
14.02 Property       Walgreens - Marquette, MI   3,412,412 0.4%                      
14.03 Property       Walgreens - Russellville, AR   3,262,496 0.4%                      
14.04 Property       Walgreens - Cincinnati, OH   3,248,733 0.4%                      
14.05 Property       Walgreens - Lawton, OK   3,115,120 0.3%                      
14.06 Property       Walgreens - Edmond, OK   2,985,323 0.3%                      
14.07 Property       Walgreens - Mcalester, OK   2,955,649 0.3%                      
15 Loan   SMF V SMC Walgreens Pool 1 20,973,238   2.3% 16,997,687 4.68000%   4.68000% 108,661.64 1,303,939.68     Amortizing Actual/360 1
15.01 Property       Walgreens Peoria IL   5,565,898 0.6%                      
15.02 Property       Walgreens Albuqurerque   3,463,581 0.4%                      
15.03 Property       Walgreens Peoria AZ - N Lake Pleasant Rd   3,222,888 0.4%                      
15.04 Property       Walgreens Allen   3,126,011 0.3%                      
15.05 Property       Walgreens Tulsa   3,092,055 0.3%                      
15.06 Property       Walgreens Alvin   2,502,806 0.3%                      
16 Loan   SMF V SMC Walgreens Pool 2 19,515,099   2.1% 15,815,943 4.68000%   4.68000% 101,107.07 1,213,284.84     Amortizing Actual/360 1
16.01 Property       Walgreens Moline   3,892,034 0.4%                      
16.02 Property       Walgreens Hammond   3,645,349 0.4%                      
16.03 Property       Walgreens Friendswood   3,306,781 0.4%                      
16.04 Property       Walgreens Edinburg   2,988,187 0.3%                      
16.05 Property       Walgreens Decatur   2,892,309 0.3%                      
16.06 Property       Walgreens Jackson   2,790,439 0.3%                      
17 Loan   SMF V SMC Walgreens Pool 4 19,262,421   2.1% 15,611,160 4.68000%   4.68000% 99,797.96 1,197,575.52     Amortizing Actual/360 1
17.01 Property       Walgreens Cottonwood   4,127,733 0.5%                      
17.02 Property       Walgreens Rio Rancho   3,888,039 0.4%                      
17.03 Property       Walgreens Mentor   3,272,824 0.4%                      
17.04 Property       Walgreens Peoria AZ - Deer Valley Rd   2,835,382 0.3%                      
17.05 Property       Walgreens Louisville   2,795,433 0.3%                      
17.06 Property       Walgreens Overland Park   2,343,010 0.3%                      
18 Loan   Barclays Barclays Bank PLC Arbor Ridge Office 18,200,000 18,200,000 2.0% 16,603,297 4.31200%   4.31200% 90,194.89 1,082,338.68     Interest Only, Then Amortizing Actual/360 1
19 Loan   Barclays Barclays Bank PLC Sheraton Portland Airport 17,956,162 17,956,162 2.0% 11,336,452 4.99100%   4.99100% 118,702.56 1,424,430.72     Amortizing Actual/360 1
20 Loan   CGMRC CGMRC Seven Mile Crossing 17,550,000 17,550,000 1.9% 15,888,553 3.86000%   3.86000% 82,376.10 988,513.20     Interest Only, Then Amortizing Actual/360 1
21 Loan   SG SG Ontario City Centre 15,700,000 15,700,000 1.7% 14,416,776 4.72000%   4.72000% 81,614.97 979,379.64     Interest Only, Then Amortizing Actual/360 0
22 Loan   CGMRC CGMRC Bentonville Self Storage Portfolio 15,200,000   1.7% 14,454,713 5.33000%   5.33000% 84,689.70 1,016,276.40     Interest Only, Then Amortizing Actual/360 0
22.01 Property       Horn Lake Storage - Goodman Road   7,200,000 0.8%                      
22.02 Property       Rogers Storage - N. 24th Street   4,050,000 0.4%                      
22.03 Property       Bentonville Storage - E Central Avenue   3,950,000 0.4%                      
23 Loan   CGMRC CGMRC Springbrook Shopping Center 15,000,000 15,000,000 1.6% 12,755,442 4.34000%   4.34000% 74,583.45 895,001.40     Interest Only, Then Amortizing Actual/360 1
24 Loan   PCC PCC Gene Autry Plaza 15,000,000 15,000,000 1.6% 12,972,707 3.99000%   3.99000% 71,525.84 858,310.08     Interest Only, Then Amortizing Actual/360 2
25 Loan   CGMRC CGMRC Texas Self Storage Portfolio 14,550,000   1.6% 13,836,584 5.33000%   5.33000% 81,068.11 972,817.32     Interest Only, Then Amortizing Actual/360 0
25.01 Property       McKinney-McDonald St.   6,620,000 0.7%                      
25.02 Property       Midtown Vault Self Storage   4,100,000 0.4%                      
25.03 Property       McKinney Storage-Safeway   3,830,000 0.4%                      
26 Loan   SMF V SMC 23 Mile Macomb Medical Campus 13,981,857 13,981,857 1.5% 11,351,070 4.58800%   4.58800% 71,669.84 860,038.08     Amortizing Actual/360 1
27 Loan   SMF V SMC Villanueva Portfolio 13,033,623   1.4% 10,643,804 4.76400%   4.76400% 68,185.14 818,221.68     Amortizing Actual/360 1
27.01 Property       Waynesboro Shopping Center   4,364,516 0.5%                      
27.02 Property       Kuykendahl Medical Office   3,405,721 0.4%                      
27.03 Property       University Medical Plaza   3,076,135 0.3%                      
27.04 Property       Wortham Village Shopping Center   2,187,252 0.2%                      
28 Loan   SG SG Boulevard Apartments 13,000,000 13,000,000 1.4% 13,000,000 4.66000%   4.66000% 51,184.49 614,213.89     Interest Only Actual/360 0
29 Loan   Barclays Barclays Bank PLC Hilton Garden Inn - Columbus/Polaris 12,484,195 12,484,195 1.4% 10,181,224 4.72300%   4.72300% 65,002.64 780,031.68     Amortizing Actual/360 1
30 Loan   PCC PCC Summit Center Marketplace 11,834,081 11,834,081 1.3% 9,542,707 4.39000%   4.39000% 59,270.19 711,242.28     Amortizing Actual/360 1
31 Loan   CGMRC CGMRC Sun Belt Self Storage Portfolio 11,100,000   1.2% 10,555,744 5.33000%   5.33000% 61,845.77 742,149.24     Interest Only, Then Amortizing Actual/360 0
31.01 Property       Rogers Storage - StorMart   6,070,000 0.7%                      
31.02 Property       Horn Lake Storage - Audubon Point Drive   5,030,000 0.6%                      
32 Loan   CGMRC CGMRC Fairfield Inn & Suites Milwaukee Downtown 10,560,000 10,560,000 1.2% 9,004,174 4.44000%   4.44000% 53,130.16 637,561.92     Interest Only, Then Amortizing Actual/360 1
33 Loan   PCC PCC Okatie Village Commons 10,300,000 10,300,000 1.1% 8,340,768 4.55000%   4.55000% 52,495.03 629,940.36     Amortizing Actual/360 0
34 Loan   Barclays Barclays Bank PLC Terrace Point 9,986,270 9,986,270 1.1% 8,018,983 4.26910%   4.26910% 49,305.87 591,670.44     Amortizing Actual/360 1
35 Loan   SG SG Sand Creek Business Center 8,250,000 8,250,000 0.9% 6,784,104 5.01000%   5.01000% 44,338.22 532,058.64     Amortizing Actual/360 0
36 Loan   CGMRC CGMRC Wilmette Commons 8,000,000 8,000,000 0.9% 7,302,633 4.35000%   4.35000% 39,824.94 477,899.28     Interest Only, Then Amortizing Actual/360 1
37 Loan   SG SG All Storage Granbury 7,964,784 7,964,784 0.9% 6,303,710 3.78200%   3.78200% 37,194.66 446,335.92     Amortizing Actual/360 3
38 Loan   SMF V SMC Creekside Plaza 7,571,728 7,571,728 0.8% 6,177,801 4.66300%   4.66300% 39,247.63 470,971.56     Amortizing Actual/360 3
39 Loan   SMF V BNYM 1120 Executive Plaza 7,500,000 7,500,000 0.8% 6,540,274 4.33600%   4.33600% 37,274.07 447,288.84     Interest Only, Then Amortizing Actual/360 3
40 Loan   SMF V SMC Hampton Inn & Suites Reno 7,381,124 7,381,124 0.8% 4,584,186 4.58800%   4.58800% 47,168.30 566,019.60     Amortizing Actual/360 1
41 Loan   CGMRC CGMRC Razorback Self Storage Portfolio 6,995,000   0.8% 6,652,021 5.33000%   5.33000% 38,973.98 467,687.76     Interest Only, Then Amortizing Actual/360 0
41.01 Property       Bentonville Storage SE J Street   3,050,000 0.3%                      
41.02 Property       Little Rock Storage - Geyer Springs   2,375,000 0.3%                      
41.03 Property       Little Rock Storage - Leon Circle   1,570,000 0.2%                      
42 Loan   CGMRC CGMRC Warehouse Lofts 6,375,000 6,375,000 0.7% 5,334,550 4.70000%   4.70000% 33,063.16 396,757.92     Interest Only, Then Amortizing Actual/360 0
43 Loan   SMF V SMC Venture Plaza 5,900,000 5,900,000 0.6% 5,320,592 4.86200%   4.86200% 31,176.75 374,121.00     Interest Only, Then Amortizing Actual/360 1
44 Loan   PCC PCC Judiciary Place 5,792,334 5,792,334 0.6% 4,685,242 4.48000%   4.48000% 29,318.86 351,826.32     Amortizing Actual/360 1
45 Loan   Barclays Barclays Bank PLC Woodland Pointe 4,673,574 4,673,574 0.5% 3,752,883 4.26910%   4.26910% 23,075.15 276,901.80     Amortizing Actual/360 1
46 Loan   SMF V SMC Palm West 4,238,876 4,238,876 0.5% 3,411,620 4.29700%   4.29700% 21,024.55 252,294.60     Amortizing Actual/360 2
47 Loan   CGMRC CGMRC Walgreens - St. Louis, MO 4,192,500 4,192,500 0.5% 3,679,399 4.61000%   4.61000% 21,517.68 258,212.16     Interest Only, Then Amortizing Actual/360 0
48 Loan   Barclays Barclays Bank PLC Cove Apartments 4,144,302 4,144,302 0.5% 3,327,877 4.26910%   4.26910% 20,461.94 245,543.28     Amortizing Actual/360 1
49 Loan   Barclays Barclays Bank PLC Columbus Gardens 4,134,316 4,134,316 0.5% 3,319,859 4.26910%   4.26910% 20,412.63 244,951.56     Amortizing Actual/360 1
50 Loan   Barclays Barclays Bank PLC Riverbridge Shopping Center 4,000,000 4,000,000 0.4% 4,000,000 4.48400%   4.48400% 15,154.26 181,851.12     Interest Only Actual/360 0
51 Loan   CGMRC CGMRC Walgreens - Sumter, SC 3,800,000 3,800,000 0.4% 3,357,353 4.91000%   4.91000% 20,190.72 242,288.64     Interest Only, Then Amortizing Actual/360 1
52 Loan   Barclays Barclays Bank PLC Central Park East 3,195,606 3,195,606 0.3% 2,566,074 4.26910%   4.26910% 15,777.88 189,334.56     Amortizing Actual/360 1
53 Loan   Barclays Barclays Bank PLC Silver Lake Office 2,596,430 2,596,430 0.3% 2,084,935 4.26910%   4.26910% 12,819.53 153,834.36     Amortizing Actual/360 1
54 Loan   CGMRC CGMRC 515 Main Street 2,310,000 2,310,000 0.3% 1,921,563 5.37000%   5.37000% 12,928.14 155,137.68     Amortizing Actual/360 0
                                       

 Page 2 of 10

 

CGCMT 2016-P6 Annex A

 

Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Original Interest-Only Period (Mos.) Remaining Interest-Only Period (Mos.) Original Term To Maturity / ARD (Mos.) Remaining Term To Maturity / ARD (Mos.) Original Amortization Term (Mos.) Remaining Amortization Term (Mos.) Origination Date Due Date First Due Date Last IO Due Date First P&I Due Date Maturity Date / ARD ARD
(Yes / No)		 Final Maturity Date
1 Loan   CGMRC CGMRC 8 Times Square & 1460 Broadway 120 119 120 119 0 0 10/20/2016 6 12/6/2016 11/6/2026   11/6/2026 No  
2 Loan   CGMRC CGMRC 681 Fifth Avenue 120 119 120 119 0 0 11/4/2016 6 12/6/2016 11/6/2026   11/6/2026 No  
3 Loan   Barclays Barclays Bank PLC Quantum Park 60 58 60 58 0 0 9/28/2016 6 11/6/2016 10/6/2021   10/6/2021 Yes 10/6/2026
4 Loan   Barclays Barclays Bank PLC, Societe Generale, Bank of America, N.A., Cantor Commercial Real Estate Lending, L.P. Potomac Mills 120 119 120 119 0 0 10/5/2016 1 12/1/2016 11/1/2026   11/1/2026 No  
5 Loan   CGMRC CGMRC Walgreens Net Lease Portfolio 6 120 120 120 120 0 0 11/15/2016 1 1/1/2017 12/1/2026   12/1/2026 Yes 12/1/2031
5.01 Property       Walgreens - Wauwatosa, WI                            
5.02 Property       Walgreens - Valparaiso, IN                            
5.03 Property       Walgreens - Salina, KS                            
5.04 Property       Walgreens - Ottawa, KS                            
5.05 Property       Walgreens - Overland Park, KS                            
5.06 Property       Walgreens - Rayne, LA                            
5.07 Property       Walgreens - Plymouth, IN                            
5.08 Property       Walgreens - Griffith, IN                            
5.09 Property       Walgreens - Waterloo, IA                            
5.10 Property       Walgreens - Spencer, IA                            
6 Loan   SG SG/JPMCB Fresno Fashion Fair 120 119 120 119 0 0 10/06/2016 1 12/01/2016 11/1/2026   11/01/2026 No  
7 Loan   Barclays Prudential Mortgage Capital Company, LLC Hyatt Regency Jersey City 120 118 120 118 0 0 9/14/2016 1 11/1/2016 10/1/2026   10/1/2026 No  
8 Loan   CGMRC CGMRC 925 La Brea Avenue 60 58 120 118 360 360 10/3/2016 6 11/6/2016 10/6/2021 11/6/2021 10/6/2026 No  
9 Loan   SMF V BNYM Veva 16 & 18 0 0 60 55 360 355 6/9/2016 6 8/6/2016   8/6/2016 7/6/2021 No  
10 Loan   PCC PCC Golden Cove Shopping Center 0 0 120 120 360 360 11/10/2016 1 1/1/2017   1/1/2017 12/1/2026 No  
11 Loan   PCC PCC Boynton Trail Centre 12 11 120 119 360 360 10/26/2016 1 12/1/2016 11/1/2017 12/1/2017 11/1/2026 No  
12 Loan   Barclays Barclays Bank PLC Georgetown Plaza 24 23 120 119 360 360 10/17/2016 6 12/6/2016 11/6/2018 12/6/2018 11/6/2026 No  
13 Loan   Barclays Barclays Bank PLC Easton Town Center 120 116 120 116 0 0 7/28/2016 5 9/5/2016 8/5/2026   8/5/2026 No  
14 Loan   CGMRC CGMRC Walgreens Net Lease Portfolio 4 120 120 120 120 0 0 11/15/2016 1 1/1/2017 12/1/2026   12/1/2026 Yes 12/1/2031
14.01 Property       Walgreens - Allendale, MI                            
14.02 Property       Walgreens - Marquette, MI                            
14.03 Property       Walgreens - Russellville, AR                            
14.04 Property       Walgreens - Cincinnati, OH                            
14.05 Property       Walgreens - Lawton, OK                            
14.06 Property       Walgreens - Edmond, OK                            
14.07 Property       Walgreens - Mcalester, OK                            
15 Loan   SMF V SMC Walgreens Pool 1 0 0 122 121 360 359 11/1/2016 6 12/6/2016   12/6/2016 1/6/2027 No  
15.01 Property       Walgreens Peoria IL                            
15.02 Property       Walgreens Albuqurerque                            
15.03 Property       Walgreens Peoria AZ - N Lake Pleasant Rd                            
15.04 Property       Walgreens Allen                            
15.05 Property       Walgreens Tulsa                            
15.06 Property       Walgreens Alvin                            
16 Loan   SMF V SMC Walgreens Pool 2 0 0 122 121 360 359 11/1/2016 6 12/6/2016   12/6/2016 1/6/2027 No  
16.01 Property       Walgreens Moline                            
16.02 Property       Walgreens Hammond                            
16.03 Property       Walgreens Friendswood                            
16.04 Property       Walgreens Edinburg                            
16.05 Property       Walgreens Decatur                            
16.06 Property       Walgreens Jackson                            
17 Loan   SMF V SMC Walgreens Pool 4 0 0 122 121 360 359 11/1/2016 6 12/6/2016   12/6/2016 1/6/2027 No  
17.01 Property       Walgreens Cottonwood                            
17.02 Property       Walgreens Rio Rancho                            
17.03 Property       Walgreens Mentor                            
17.04 Property       Walgreens Peoria AZ - Deer Valley Rd                            
17.05 Property       Walgreens Louisville                            
17.06 Property       Walgreens Overland Park                            
18 Loan   Barclays Barclays Bank PLC Arbor Ridge Office 24 23 84 83 360 360 10/24/2016 6 12/6/2016 11/6/2018 12/6/2018 11/6/2023 No  
19 Loan   Barclays Barclays Bank PLC Sheraton Portland Airport 0 0 120 119 240 239 11/7/2016 6 12/6/2016   12/6/2016 11/6/2026 No  
20 Loan   CGMRC CGMRC Seven Mile Crossing 60 59 120 119 360 360 11/4/2016 6 12/6/2016 11/6/2021 12/6/2021 11/6/2026 No  
21 Loan   SG SG Ontario City Centre 60 60 120 120 360 360 11/09/2016 1 01/01/2017 12/1/2021 1/1/2022 12/01/2026 No  
22 Loan   CGMRC CGMRC Bentonville Self Storage Portfolio 18 18 60 60 360 360 11/8/2016 6 1/6/2017 6/6/2018 7/6/2018 12/6/2021 No  
22.01 Property       Horn Lake Storage - Goodman Road                            
22.02 Property       Rogers Storage - N. 24th Street                            
22.03 Property       Bentonville Storage - E Central Avenue                            
23 Loan   CGMRC CGMRC Springbrook Shopping Center 24 23 120 119 360 360 11/4/2016 6 12/6/2016 11/6/2018 12/6/2018 11/6/2026 No  
24 Loan   PCC PCC Gene Autry Plaza 36 34 120 118 360 360 9/2/2016 1 11/1/2016 10/1/2019 11/1/2019 10/1/2026 No  
25 Loan   CGMRC CGMRC Texas Self Storage Portfolio 18 18 60 60 360 360 11/8/2016 6 1/6/2017 6/6/2018 7/6/2018 12/6/2021 No  
25.01 Property       McKinney-McDonald St.                            
25.02 Property       Midtown Vault Self Storage                            
25.03 Property       McKinney Storage-Safeway                            
26 Loan   SMF V SMC 23 Mile Macomb Medical Campus 0 0 120 119 360 359 11/2/2016 6 12/6/2016   12/6/2016 11/6/2026 No  
27 Loan   SMF V SMC Villanueva Portfolio 0 0 120 119 360 359 10/21/2016 6 12/6/2016   12/6/2016 11/6/2026 No  
27.01 Property       Waynesboro Shopping Center                            
27.02 Property       Kuykendahl Medical Office                            
27.03 Property       University Medical Plaza                            
27.04 Property       Wortham Village Shopping Center                            
28 Loan   SG SG Boulevard Apartments 120 120 120 120 0 0 11/10/2016 1 01/01/2017 12/1/2026   12/01/2026 No  
29 Loan   Barclays Barclays Bank PLC Hilton Garden Inn - Columbus/Polaris 0 0 120 119 360 359 10/27/2016 6 12/6/2016   12/6/2016 11/6/2026 No  
30 Loan   PCC PCC Summit Center Marketplace 0 0 120 119 360 359 10/7/2016 1 12/1/2016   12/1/2016 11/1/2026 No  
31 Loan   CGMRC CGMRC Sun Belt Self Storage Portfolio 18 18 60 60 360 360 11/8/2016 6 1/6/2017 6/6/2018 7/6/2018 12/6/2021 No  
31.01 Property       Rogers Storage - StorMart                            
31.02 Property       Horn Lake Storage - Audubon Point Drive                            
32 Loan   CGMRC CGMRC Fairfield Inn & Suites Milwaukee Downtown 24 23 120 119 360 360 10/26/2016 6 12/6/2016 11/6/2018 12/6/2018 11/6/2026 No  
33 Loan   PCC PCC Okatie Village Commons 0 0 120 120 360 360 11/4/2016 1 1/1/2017   1/1/2017 12/1/2026 No  
34 Loan   Barclays Barclays Bank PLC Terrace Point 0 0 120 119 360 359 10/11/2016 6 12/6/2016   12/6/2016 11/6/2026 No  
35 Loan   SG SG Sand Creek Business Center 0 0 120 120 360 360 11/10/2016 1 01/01/2017   01/01/2017 12/01/2026 No  
36 Loan   CGMRC CGMRC Wilmette Commons 60 59 120 119 360 360 11/2/2016 6 12/6/2016 11/6/2021 12/6/2021 11/6/2026 No  
37 Loan   SG SG All Storage Granbury 0 0 120 117 360 357 08/08/2016 1 10/01/2016   10/01/2016 09/01/2026 No  
38 Loan   SMF V SMC Creekside Plaza 0 0 120 117 360 357 8/26/2016 6 10/6/2016   10/6/2016 9/6/2026 No  
39 Loan   SMF V BNYM 1120 Executive Plaza 36 33 120 117 360 360 9/1/2016 6 10/6/2016 9/6/2019 10/6/2019 9/6/2026 No  
40 Loan   SMF V SMC Hampton Inn & Suites Reno 0 0 120 119 240 239 10/20/2016 6 12/6/2016   12/6/2016 11/6/2026 No  
41 Loan   CGMRC CGMRC Razorback Self Storage Portfolio 18 18 60 60 360 360 11/8/2016 6 1/6/2017 6/6/2018 7/6/2018 12/6/2021 No  
41.01 Property       Bentonville Storage SE J Street                            
41.02 Property       Little Rock Storage - Geyer Springs                            
41.03 Property       Little Rock Storage - Leon Circle                            
42 Loan   CGMRC CGMRC Warehouse Lofts 12 12 120 120 360 360 11/10/2016 6 1/6/2017 12/6/2017 1/6/2018 12/6/2026 No  
43 Loan   SMF V SMC Venture Plaza 48 47 120 119 360 360 11/1/2016 6 12/6/2016 11/6/2020 12/6/2020 11/6/2026 No  
44 Loan   PCC PCC Judiciary Place 0 0 120 119 360 359 10/3/2016 1 12/1/2016   12/1/2016 11/1/2026 No  
45 Loan   Barclays Barclays Bank PLC Woodland Pointe 0 0 120 119 360 359 10/11/2016 6 12/6/2016   12/6/2016 11/6/2026 No  
46 Loan   SMF V SMC Palm West 0 0 120 118 360 358 9/29/2016 6 11/6/2016   11/6/2016 10/6/2026 No  
47 Loan   CGMRC CGMRC Walgreens - St. Louis, MO 36 36 120 120 360 360 11/9/2016 6 1/6/2017 12/6/2019 1/6/2020 12/6/2026 No  
48 Loan   Barclays Barclays Bank PLC Cove Apartments 0 0 120 119 360 359 10/11/2016 6 12/6/2016   12/6/2016 11/6/2026 No  
49 Loan   Barclays Barclays Bank PLC Columbus Gardens 0 0 120 119 360 359 10/11/2016 6 12/6/2016   12/6/2016 11/6/2026 No  
50 Loan   Barclays Barclays Bank PLC Riverbridge Shopping Center 120 120 120 120 0 0 11/15/2016 6 1/6/2017 12/6/2026   12/6/2026 No  
51 Loan   CGMRC CGMRC Walgreens - Sumter, SC 36 35 120 119 360 360 10/11/2016 6 12/6/2016 11/6/2019 12/6/2019 11/6/2026 No  
52 Loan   Barclays Barclays Bank PLC Central Park East 0 0 120 119 360 359 10/11/2016 6 12/6/2016   12/6/2016 11/6/2026 No  
53 Loan   Barclays Barclays Bank PLC Silver Lake Office 0 0 120 119 360 359 10/11/2016 6 12/6/2016   12/6/2016 11/6/2026 No  
54 Loan   CGMRC CGMRC 515 Main Street 0 0 120 120 360 360 11/9/2016 6 1/6/2017   1/6/2017 12/6/2026 No  

 Page 3 of 10

 

CGCMT 2016-P6 Annex A

 

Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Grace Period- Late Fee Grace Period- Default Prepayment Provision (3) 2013 EGI ($) 2013 Expenses ($) 2013 NOI ($) 2014 EGI ($) 2014 Expenses ($) 2014 NOI ($) 2015 EGI ($) 2015 Expenses ($) 2015 NOI ($) Most Recent EGI (if past 2015) ($) Most Recent Expenses (if past 2015) ($) Most Recent NOI (if past 2015) ($) Most Recent NOI Date (if past 2015) Most Recent # of months
1 Loan   CGMRC CGMRC 8 Times Square & 1460 Broadway 0 0 Lockout/25_Defeasance/91_0%/4 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
2 Loan   CGMRC CGMRC 681 Fifth Avenue 3 0 Lockout/25_Defeasance/91_0%/4 16,405,777 2,677,722 13,728,055 16,950,567 2,815,068 14,135,499 17,291,494 2,987,448 14,304,046 17,616,251 3,166,722 14,449,529 6/30/2016 12
3 Loan   Barclays Barclays Bank PLC Quantum Park 0 0 Lockout/24_YM1%/31_0%/5 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
4 Loan   Barclays Barclays Bank PLC, Societe Generale, Bank of America, N.A., Cantor Commercial Real Estate Lending, L.P. Potomac Mills 0 0 Lockout/25_Defeasance/88_0%/7 48,438,321 13,439,008 34,999,313 52,996,465 15,601,250 37,395,215 53,336,259 14,386,618 38,949,641 54,639,014 14,340,962 40,298,052 8/31/2016 12
5 Loan   CGMRC CGMRC Walgreens Net Lease Portfolio 6 5 5 Lockout/25_YM1%/92_0%/3 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
5.01 Property       Walgreens - Wauwatosa, WI       N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
5.02 Property       Walgreens - Valparaiso, IN       N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
5.03 Property       Walgreens - Salina, KS       N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
5.04 Property       Walgreens - Ottawa, KS       N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
5.05 Property       Walgreens - Overland Park, KS       N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
5.06 Property       Walgreens - Rayne, LA       N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
5.07 Property       Walgreens - Plymouth, IN       N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
5.08 Property       Walgreens - Griffith, IN       N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
5.09 Property       Walgreens - Waterloo, IA       N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
5.10 Property       Walgreens - Spencer, IA       N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
6 Loan   SG SG/JPMCB Fresno Fashion Fair 5 0 Lockout/25_Defeasance or YM1%/91_0%/4 31,587,519 6,451,070 25,136,449 32,794,192 6,442,884 26,351,308 33,828,407 5,653,404 28,175,003 33,789,629 5,728,731 28,060,898 6/30/2016 12
7 Loan   Barclays Prudential Mortgage Capital Company, LLC Hyatt Regency Jersey City 0 5 Lockout/26_Defeasance/90_0%/4 39,455,861 24,592,217 14,863,644 42,293,577 26,422,121 15,871,456 43,783,173 27,410,317 16,372,856 43,280,000 27,486,000 15,794,000 7/31/2016 12
8 Loan   CGMRC CGMRC 925 La Brea Avenue 0 0 Lockout/26_Defeasance/87_0%/7 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
9 Loan   SMF V BNYM Veva 16 & 18 0 0 Lockout/29_Defeasance/26_0%/5 N/A N/A N/A 3,865,761 1,478,228 2,387,533 2,817,095 1,435,444 1,381,651 2,890,387 1,476,249 1,414,138 3/31/2016 12
10 Loan   PCC PCC Golden Cove Shopping Center 0 5 Lockout/24_Defeasance/91_0%/5 2,712,270 600,249 2,112,021 2,868,351 553,248 2,315,103 2,779,282 577,869 2,201,413 2,901,609 568,147 2,333,462 9/30/2016 12
11 Loan   PCC PCC Boynton Trail Centre 0 5 Lockout/25_Defeasance/91_0%/4 2,945,121 1,390,539 1,554,582 3,124,384 1,326,254 1,798,130 3,263,935 1,374,032 1,889,903 3,306,860 1,379,164 1,927,696 8/31/2016 12
12 Loan   Barclays Barclays Bank PLC Georgetown Plaza 0 0 Lockout/25_Defeasance/91_0%/4 N/A N/A N/A 2,042,797 1,302,129 740,668 4,869,963 2,724,032 2,145,931 5,016,910 2,659,637 2,357,273 6/30/2016 12
13 Loan   Barclays Barclays Bank PLC Easton Town Center 5 3 YM1%/28_Defeasance or YM1%/85_0%/7 70,604,915 27,436,210 43,168,705 74,937,618 27,593,401 47,344,217 76,321,753 28,187,578 48,134,175 77,042,098 27,974,389 49,067,709 4/30/2016 12
14 Loan   CGMRC CGMRC Walgreens Net Lease Portfolio 4 5 5 Lockout/25_YM1%/92_0%/3 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
14.01 Property       Walgreens - Allendale, MI       N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
14.02 Property       Walgreens - Marquette, MI       N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
14.03 Property       Walgreens - Russellville, AR       N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
14.04 Property       Walgreens - Cincinnati, OH       N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
14.05 Property       Walgreens - Lawton, OK       N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
14.06 Property       Walgreens - Edmond, OK       N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
14.07 Property       Walgreens - Mcalester, OK       N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
15 Loan   SMF V SMC Walgreens Pool 1 0 0 Lockout/3_YM1%/22_Defeasance or YM1%/91_0%/6 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
15.01 Property       Walgreens Peoria IL       N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
15.02 Property       Walgreens Albuqurerque       N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
15.03 Property       Walgreens Peoria AZ - N Lake Pleasant Rd       N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
15.04 Property       Walgreens Allen       N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
15.05 Property       Walgreens Tulsa       N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
15.06 Property       Walgreens Alvin       N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
16 Loan   SMF V SMC Walgreens Pool 2 0 0 Lockout/3_YM1%/22_Defeasance or YM1%/91_0%/6 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
16.01 Property       Walgreens Moline       N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
16.02 Property       Walgreens Hammond       N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
16.03 Property       Walgreens Friendswood       N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
16.04 Property       Walgreens Edinburg       N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
16.05 Property       Walgreens Decatur       N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
16.06 Property       Walgreens Jackson       N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
17 Loan   SMF V SMC Walgreens Pool 4 0 0 Lockout/3_YM1%/22_Defeasance or YM1%/91_0%/6 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
17.01 Property       Walgreens Cottonwood       N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
17.02 Property       Walgreens Rio Rancho       N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
17.03 Property       Walgreens Mentor       N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
17.04 Property       Walgreens Peoria AZ - Deer Valley Rd       N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
17.05 Property       Walgreens Louisville       N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
17.06 Property       Walgreens Overland Park       N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
18 Loan   Barclays Barclays Bank PLC Arbor Ridge Office 0 0 Lockout/25_Defeasance/54_0%/5 N/A N/A N/A N/A N/A N/A N/A N/A N/A 910,645 714,454 196,191 8/31/2016 12
19 Loan   Barclays Barclays Bank PLC Sheraton Portland Airport 0 0 Lockout/25_Defeasance/91_0%/4 11,366,001 9,018,844 2,347,157 12,158,349 9,839,669 2,318,680 13,742,762 10,742,093 3,000,669 14,445,744 11,343,349 3,102,395 9/30/2016 12
20 Loan   CGMRC CGMRC Seven Mile Crossing 0 0 Lockout/25_Defeasance/91_0%/4 N/A N/A N/A N/A N/A N/A 4,570,342 2,358,626 2,211,716 5,064,212 2,569,789 2,494,423 9/30/2016 12
21 Loan   SG SG Ontario City Centre 5 5 Lockout/24_Defeasance/93_0%/3 4,642,880 2,661,317 1,981,563 4,784,166 2,779,353 2,004,813 4,701,448 2,876,199 1,825,249 4,816,703 2,958,055 1,858,648  9/30/2016 12
22 Loan   CGMRC CGMRC Bentonville Self Storage Portfolio 0 0 Lockout/24_Defeasance/32_0%/4 N/A N/A N/A 1,515,198 569,744 945,454 1,706,881 595,608 1,111,273 1,876,525 586,074 1,290,451 9/30/2016 12
22.01 Property       Horn Lake Storage - Goodman Road       N/A N/A N/A 729,381 272,845 456,536 809,582 281,032 528,550 880,327 273,300 607,027 9/30/2016 12
22.02 Property       Rogers Storage - N. 24th Street       N/A N/A N/A 408,228 169,877 238,351 457,771 172,656 285,115 527,003 173,806 353,197 9/30/2016 12
22.03 Property       Bentonville Storage - E Central Avenue       N/A N/A N/A 377,589 127,023 250,566 439,528 141,920 297,608 469,195 138,968 330,227 9/30/2016 12
23 Loan   CGMRC CGMRC Springbrook Shopping Center 0 0 Lockout/25_Defeasance/91_0%/4 N/A N/A N/A 2,023,165 687,261 1,335,904 2,093,629 627,375 1,466,254 2,076,020 606,646 1,469,374 6/30/2016 12
24 Loan   PCC PCC Gene Autry Plaza 0 5 Lockout/26_Defeasance/90_0%/4 1,417,709 319,623 1,098,085 1,553,186 339,522 1,213,663 1,645,374 338,056 1,307,317 1,657,364 373,894 1,283,470 7/31/2016 12
25 Loan   CGMRC CGMRC Texas Self Storage Portfolio 0 0 Lockout/24_Defeasance/32_0%/4 N/A N/A N/A 1,649,068 716,212 932,856 1,869,851 742,174 1,127,677 1,965,813 756,843 1,208,969 9/30/2016 12
25.01 Property       McKinney-McDonald St.       N/A N/A N/A 711,662 323,543 388,119 836,328 338,852 497,476 876,290 338,322 537,967 9/30/2016 12
25.02 Property       Midtown Vault Self Storage       N/A N/A N/A 503,146 192,752 310,394 525,304 209,041 316,263 556,240 209,283 346,957 9/30/2016 12
25.03 Property       McKinney Storage-Safeway       N/A N/A N/A 434,260 199,916 234,344 508,219 194,281 313,938 533,283 209,238 324,045 9/30/2016 12
26 Loan   SMF V SMC 23 Mile Macomb Medical Campus 0 0 Lockout/6_YM1%/109_0%/5 2,565,668 830,189 1,735,479 2,442,200 801,537 1,640,663 2,344,783 698,243 1,646,540 2,289,515 762,485 1,527,030 6/30/2016 12
27 Loan   SMF V SMC Villanueva Portfolio 0 0 Lockout/25_Defeasance/90_0%/5 1,517,083 646,887 870,196 1,654,964 615,873 1,039,091 1,658,103 653,059 1,005,044 1,711,093 608,090 1,103,003 6/30/2016 12
27.01 Property       Waynesboro Shopping Center       520,575 130,517 390,058 544,446 137,231 407,215 541,133 145,106 396,027 539,715 116,591 423,124 6/30/2016 12
27.02 Property       Kuykendahl Medical Office       346,527 182,331 164,196 384,988 165,057 219,931 456,244 192,390 263,854 522,216 185,175 337,041 6/30/2016 12
27.03 Property       University Medical Plaza       258,559 154,760 103,799 362,434 158,169 204,265 351,116 161,508 189,608 309,789 157,281 152,508 6/30/2016 12
27.04 Property       Wortham Village Shopping Center       391,422 179,279 212,143 363,096 155,416 207,680 309,610 154,054 155,556 339,373 149,043 190,330 6/30/2016 12
28 Loan   SG SG Boulevard Apartments 5 5 Lockout/24_Defeasance/93_0%/3 2,394,373 1,072,112 1,322,261 2,477,357 1,014,296 1,463,061 2,543,088 1,013,319 1,529,769 2,650,618 963,001 1,687,617 9/30/2016 12
29 Loan   Barclays Barclays Bank PLC Hilton Garden Inn - Columbus/Polaris 0 0 Lockout/25_Defeasance/91_0%/4 4,455,570 2,882,751 1,572,819 4,654,509 3,067,100 1,587,408 4,826,114 3,022,797 1,803,316 4,494,082 3,083,012 1,411,070 9/30/2016 12
30 Loan   PCC PCC Summit Center Marketplace 0 5 Lockout/25_Defeasance/91_0%/4 1,404,470 408,566 995,904 1,513,301 390,139 1,123,162 1,517,162 393,890 1,123,272 1,649,276 434,861 1,214,415 6/30/2016 12
31 Loan   CGMRC CGMRC Sun Belt Self Storage Portfolio 0 0 Lockout/24_Defeasance/32_0%/4 N/A N/A N/A N/A N/A N/A 1,318,783 493,989 824,794 1,446,850 477,486 969,364 9/30/2016 12
31.01 Property       Rogers Storage - StorMart       N/A N/A N/A N/A N/A N/A 671,028 191,404 479,624 727,626 200,296 527,330 9/30/2016 12
31.02 Property       Horn Lake Storage - Audubon Point Drive       N/A N/A N/A N/A N/A N/A 647,755 302,585 345,170 719,224 277,190 442,034 9/30/2016 12
32 Loan   CGMRC CGMRC Fairfield Inn & Suites Milwaukee Downtown 0 0 Lockout/25_Defeasance/91_0%/4 2,010,437 1,619,144 391,293 3,553,854 2,365,921 1,187,933 3,580,954 2,241,501 1,339,453 3,586,326 2,218,677 1,367,649 8/31/2016 12
33 Loan   PCC PCC Okatie Village Commons 0 5 Lockout/24_Defeasance/92_0%/4 1,196,259 322,520 873,739 1,178,956 296,757 882,199 1,111,601 305,918 805,683 1,102,041 308,313 793,728 8/31/2016 12
34 Loan   Barclays Barclays Bank PLC Terrace Point 0 0 Lockout/25_Defeasance/90_0%/5 1,352,996 545,742 807,254 1,378,351 609,155 769,195 1,428,324 509,282 919,042 1,473,332 546,346 926,987 8/31/2016 12
35 Loan   SG SG Sand Creek Business Center 3 3 Lockout/24_Defeasance/92_0%/4 893,317 413,416 479,901 970,478 401,193 569,285 1,043,942 325,818 718,124 1,063,502 366,303 697,199 8/31/2016 12
36 Loan   CGMRC CGMRC Wilmette Commons 0 0 Lockout/25_Defeasance/91_0%/4 1,375,541 468,253 907,288 1,234,077 444,070 790,007 975,250 359,441 615,809 1,070,672 351,589 719,083 9/30/2016 12
37 Loan   SG SG All Storage Granbury 0 0 Lockout/27_Defeasance/88_0%/5 1,303,301 437,085 866,216 1,388,067 414,009 974,058 1,451,896 461,650 990,246 1,419,409 472,693 946,716 6/30/2016 12
38 Loan   SMF V SMC Creekside Plaza 0 0 Lockout/27_Defeasance/89_0%/4 1,076,529 537,282 539,247 1,066,837 583,107 483,730 1,056,973 567,533 489,440 995,068 577,686 417,382 6/30/2016 12
39 Loan   SMF V BNYM 1120 Executive Plaza 0 0 Lockout/27_Defeasance/89_0%/4 812,786 972,955 -160,169 1,067,004 949,762 117,242 1,609,360 929,040 680,320 1,751,651 890,905 860,746 3/31/2016 12
40 Loan   SMF V SMC Hampton Inn & Suites Reno 0 0 Lockout/25_Defeasance/91_0%/4 2,398,068 1,388,414 1,009,654 2,393,406 1,379,255 1,014,151 2,661,329 1,477,657 1,183,672 2,705,632 1,551,399 1,154,233 8/31/2016 12
41 Loan   CGMRC CGMRC Razorback Self Storage Portfolio 0 0 Lockout/24_Defeasance/32_0%/4 N/A N/A N/A N/A N/A N/A 997,852 431,754 566,098 1,061,395 462,254 599,141 9/30/2016 12
41.01 Property       Bentonville Storage SE J Street       N/A N/A N/A 297,894 127,358 170,536 357,529 130,834 226,695 394,997 131,223 263,774 9/30/2016 12
41.02 Property       Little Rock Storage - Geyer Springs       N/A N/A N/A N/A N/A N/A 367,661 171,451 196,210 378,355 195,492 182,863 9/30/2016 12
41.03 Property       Little Rock Storage - Leon Circle       N/A N/A N/A N/A N/A N/A 272,662 129,468 143,194 288,043 135,540 152,503 9/30/2016 12
42 Loan   CGMRC CGMRC Warehouse Lofts 0 0 Lockout/24_Defeasance/92_0%/4 N/A N/A N/A N/A N/A N/A N/A N/A N/A 669,509 157,983 511,526 8/31/2016 7
43 Loan   SMF V SMC Venture Plaza 0 0 Lockout/25_Defeasance/90_0%/5 1,146,923 464,903 682,020 1,076,171 442,857 633,314 1,118,856 456,931 661,925 1,076,136 438,272 637,864 9/30/2016 12
44 Loan   PCC PCC Judiciary Place 7 5 Lockout/25_Defeasance/91_0%/4 782,903 306,905 475,998 874,114 336,171 537,943 862,324 351,558 510,766 869,949 280,828 589,122 8/31/2016 12
45 Loan   Barclays Barclays Bank PLC Woodland Pointe 0 0 Lockout/25_Defeasance/90_0%/5 443,328 172,576 270,752 467,952 217,671 250,281 557,270 166,218 391,052 579,625 179,929 399,695 8/31/2016 12
46 Loan   SMF V SMC Palm West 0 0 Lockout/26_Defeasance/90_0%/4 419,157 77,126 342,031 423,490 55,258 368,232 451,540 92,858 358,682 579,714 155,466 424,247 7/23/2016 5
47 Loan   CGMRC CGMRC Walgreens - St. Louis, MO 0 0 Lockout/24_Defeasance/92_0%/4 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
48 Loan   Barclays Barclays Bank PLC Cove Apartments 0 0 Lockout/25_Defeasance/90_0%/5 522,311 155,052 367,259 521,725 179,459 342,266 520,588 161,280 359,308 531,863 159,682 372,181 8/31/2016 12
49 Loan   Barclays Barclays Bank PLC Columbus Gardens 0 0 Lockout/25_Defeasance/90_0%/5 545,214 245,700 299,514 565,299 253,075 312,224 595,897 260,307 335,590 629,976 244,982 384,994 8/31/2016 12
50 Loan   Barclays Barclays Bank PLC Riverbridge Shopping Center 0 0 Lockout/24_Defeasance/91_0%/5 689,609 249,866 439,743 702,404 221,381 481,023 704,096 230,219 473,877 772,521 247,585 524,936 8/31/2016 12
51 Loan   CGMRC CGMRC Walgreens - Sumter, SC 0 0 Lockout/25_Defeasance/92_0%/3 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
52 Loan   Barclays Barclays Bank PLC Central Park East 0 0 Lockout/25_Defeasance/90_0%/5 386,476 173,268 213,208 402,906 177,135 225,770 419,533 179,854 239,679 461,659 180,129 281,530 8/31/2016 12
53 Loan   Barclays Barclays Bank PLC Silver Lake Office 0 0 Lockout/25_Defeasance/90_0%/5 342,346 90,171 252,175 429,260 88,025 341,235 367,937 85,573 282,364 398,598 85,951 312,647 8/31/2016 12
54 Loan   CGMRC CGMRC 515 Main Street 0 0 Lockout/24_YM1%/93_0%/3 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV

 Page 4 of 10

 

CGCMT 2016-P6 Annex A

 

Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Most Recent Description 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) (6) 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   CGMRC CGMRC 8 Times Square & 1460 Broadway Not Available 19,908,904 5,095,054 14,813,850 7.4% 42,868 694,723 14,076,259 1.71 7.0% 360,000,000 10/1/2016 55.6% 55.6% 100.0% 9/1/2016 NAP NAP
2 Loan   CGMRC CGMRC 681 Fifth Avenue Trailing 12 20,376,202 4,785,552 15,590,650 7.3% 15,389 553,128 15,022,133 1.67 7.0% 440,000,000 10/1/2016 48.9% 48.9% 90.8% 9/30/2016 NAP NAP
3 Loan   Barclays Barclays Bank PLC Quantum Park Not Available 27,065,253 12,043,225 15,022,028 11.4% 235,711 0 14,786,318 3.00 11.2% 200,000,000 9/12/2016 66.0% 66.0% 100.0% 12/6/2016 NAP NAP
4 Loan   Barclays Barclays Bank PLC, Societe Generale, Bank of America, N.A., Cantor Commercial Real Estate Lending, L.P. Potomac Mills Trailing 12 53,920,493 13,594,604 40,325,888 13.9% 322,385 1,289,527 38,713,978 4.39 13.3% 765,000,000 9/12/2016 38.0% 38.0% 97.7% 9/20/2016 NAP NAP
5 Loan   CGMRC CGMRC Walgreens Net Lease Portfolio 6 Not Available 3,401,775 86,384 3,315,391 9.5% 31,680 0 3,283,711 2.01 9.4% 62,260,000 Various 56.3% 56.3% 100.0% 12/1/2016 NAP NAP
5.01 Property       Walgreens - Wauwatosa, WI Not Available 530,103 10,602 519,501   4,914 0 514,587     9,690,000 9/25/2016     100.0% 12/1/2016 NAP NAP
5.02 Property       Walgreens - Valparaiso, IN Not Available 347,973 6,959 341,014   3,365 0 337,649     6,670,000 9/25/2016     100.0% 12/1/2016 NAP NAP
5.03 Property       Walgreens - Salina, KS Not Available 346,226 6,925 339,302   3,024 0 336,278     6,350,000 9/23/2016     100.0% 12/1/2016 NAP NAP
5.04 Property       Walgreens - Ottawa, KS Not Available 339,356 6,787 332,569   2,964 0 329,605     6,200,000 9/16/2016     100.0% 12/1/2016 NAP NAP
5.05 Property       Walgreens - Overland Park, KS Not Available 329,396 6,588 322,808   2,877 0 319,931     6,000,000 9/27/2016     100.0% 12/1/2016 NAP NAP
5.06 Property       Walgreens - Rayne, LA Not Available 312,625 24,601 288,024   2,898 0 285,126     5,720,000 9/28/2016     100.0% 12/1/2016 NAP NAP
5.07 Property       Walgreens - Plymouth, IN Not Available 306,506 6,130 300,376   2,964 0 297,412     5,360,000 9/25/2016     100.0% 12/1/2016 NAP NAP
5.08 Property       Walgreens - Griffith, IN Not Available 300,923 6,018 294,904   2,910 0 291,994     5,500,000 9/25/2016     100.0% 12/1/2016 NAP NAP
5.09 Property       Walgreens - Waterloo, IA Not Available 297,385 5,948 291,437   2,912 0 288,525     5,440,000 9/29/2016     100.0% 12/1/2016 NAP NAP
5.10 Property       Walgreens - Spencer, IA Not Available 291,280 5,826 285,455   2,852 0 282,603     5,330,000 9/30/2016     100.0% 12/1/2016 NAP NAP
6 Loan   SG SG/JPMCB Fresno Fashion Fair Trailing 12 32,392,464 6,099,950 26,292,514 8.1% 70,335 922,954 25,299,225 2.14 7.8% 565,000,000 08/24/2016 57.5% 57.5% 88.2% 8/31/2016 NAP NAP
7 Loan   Barclays Prudential Mortgage Capital Company, LLC Hyatt Regency Jersey City Trailing 12 43,206,594 27,840,202 15,366,392 15.4% 2,160,330 0 13,206,062 3.55 13.2% 191,000,000 6/28/2016 52.4% 52.4% 85.5% 7/31/2016 244.80 209.34
8 Loan   CGMRC CGMRC 925 La Brea Avenue Not Available 3,155,256 627,207 2,528,049 8.6% 9,500 113,903 2,404,645 1.40 8.2% 46,600,000 7/27/2016 63.1% 57.4% 100.0% 11/1/2016 NAP NAP
9 Loan   SMF V BNYM Veva 16 & 18 Trailing 12 4,147,848 1,399,421 2,748,426 9.5% 32,806 0 2,715,620 1.45 9.4% 41,200,000 5/10/2016 70.0% 64.9% 89.4% 5/31/2016 NAP NAP
10 Loan   PCC PCC Golden Cove Shopping Center Trailing 12 2,976,841 615,440 2,361,401 8.4% 24,598 45,552 2,291,251 1.30 8.2% 47,500,000 10/20/2016 59.1% 48.2% 91.4% 11/10/2016 NAP NAP
11 Loan   PCC PCC Boynton Trail Centre Trailing 12 4,001,365 1,427,758 2,573,608 9.5% 42,948 174,302 2,356,358 1.45 8.7% 44,000,000 8/18/2016 61.4% 50.9% 91.8% 10/26/2016 NAP NAP
12 Loan   Barclays Barclays Bank PLC Georgetown Plaza Trailing 12 5,329,670 2,871,677 2,457,993 9.1% 30,118 311,901 2,215,974 1.38 8.2% 41,000,000 8/26/2016 65.9% 55.9% 86.1% 9/27/2016 NAP NAP
13 Loan   Barclays Barclays Bank PLC Easton Town Center Trailing 12 78,773,625 26,733,883 52,039,741 15.4% 325,768 1,954,610 49,759,364 4.02 14.7% 1,186,000,000 7/12/2016 28.5% 28.5% 96.6% 6/24/2016 NAP NAP
14 Loan   CGMRC CGMRC Walgreens Net Lease Portfolio 4 Not Available 2,183,331 43,667 2,139,665 9.5% 20,742 0 2,118,923 2.02 9.4% 38,850,000 Various 57.9% 57.9% 100.0% 12/1/2016 NAP NAP
14.01 Property       Walgreens - Allendale, MI Not Available 341,202 6,824 334,378   2,964 0 331,414     6,120,000 9/23/2016     100.0% 12/1/2016 NAP NAP
14.02 Property       Walgreens - Marquette, MI Not Available 331,201 6,624 324,577   2,964 0 321,613     6,060,000 9/26/2016     100.0% 12/1/2016 NAP NAP
14.03 Property       Walgreens - Russellville, AR Not Available 316,651 6,333 310,318   2,964 0 307,354     5,800,000 9/23/2016     100.0% 12/1/2016 NAP NAP
14.04 Property       Walgreens - Cincinnati, OH Not Available 315,315 6,306 309,008   2,964 0 306,044     5,770,000 9/27/2016     100.0% 12/1/2016 NAP NAP
14.05 Property       Walgreens - Lawton, OK Not Available 302,347 6,047 296,300   3,024 0 293,276     5,200,000 9/27/2016     100.0% 12/1/2016 NAP NAP
14.06 Property       Walgreens - Edmond, OK Not Available 289,748 5,795 283,953   2,898 0 281,055     5,000,000 9/25/2016     100.0% 12/1/2016 NAP NAP
14.07 Property       Walgreens - Mcalester, OK Not Available 286,869 5,737 281,131   2,964 0 278,167     4,900,000 9/29/2016     100.0% 12/1/2016 NAP NAP
15 Loan   SMF V SMC Walgreens Pool 1 Not Available 1,671,504 16,715 1,654,789 7.9% 0 0 1,654,789 1.27 7.9% 32,275,000 Various 65.0% 52.7% 100.0% 12/6/2016 NAP NAP
15.01 Property       Walgreens Peoria IL Not Available 443,577 4,436 439,142   0 0 439,142     8,625,000 10/1/2016     100.0% 12/6/2016 NAP NAP
15.02 Property       Walgreens Albuqurerque Not Available 276,061 2,761 273,300   0 0 273,300     5,350,000 10/7/2016     100.0% 12/6/2016 NAP NAP
15.03 Property       Walgreens Peoria AZ - N Lake Pleasant Rd Not Available 256,855 2,569 254,287   0 0 254,287     5,000,000 10/5/2016     100.0% 12/6/2016 NAP NAP
15.04 Property       Walgreens Allen Not Available 249,163 2,492 246,671   0 0 246,671     4,800,000 9/27/2016     100.0% 12/6/2016 NAP NAP
15.05 Property       Walgreens Tulsa Not Available 246,407 2,464 243,943   0 0 243,943     4,600,000 10/3/2016     100.0% 12/6/2016 NAP NAP
15.06 Property       Walgreens Alvin Not Available 199,440 1,994 197,445   0 0 197,445     3,900,000 9/30/2016     100.0% 12/6/2016 NAP NAP
16 Loan   SMF V SMC Walgreens Pool 2 Not Available 1,555,164 15,552 1,539,612 7.9% 0 0 1,539,612 1.27 7.9% 30,225,000 Various 64.6% 52.3% 100.0% 12/6/2016 NAP NAP
16.01 Property       Walgreens Moline Not Available 310,162 3,102 307,061   0 0 307,061     6,050,000 10/1/2016     100.0% 12/6/2016 NAP NAP
16.02 Property       Walgreens Hammond Not Available 290,544 2,905 287,638   0 0 287,638     5,650,000 9/26/2016     100.0% 12/6/2016 NAP NAP
16.03 Property       Walgreens Friendswood Not Available 263,584 2,636 260,948   0 0 260,948     5,100,000 9/30/2016     100.0% 12/6/2016 NAP NAP
16.04 Property       Walgreens Edinburg Not Available 238,089 2,381 235,708   0 0 235,708     4,650,000 9/23/2016     100.0% 12/6/2016 NAP NAP
16.05 Property       Walgreens Decatur Not Available 230,462 2,305 228,157   0 0 228,157     4,475,000 10/1/2016     100.0% 12/6/2016 NAP NAP
16.06 Property       Walgreens Jackson Not Available 222,324 2,223 220,101   0 0 220,101     4,300,000 10/2/2016     100.0% 12/6/2016 NAP NAP
17 Loan   SMF V SMC Walgreens Pool 4 Not Available 1,535,232 15,353 1,519,879 7.9% 0 0 1,519,879 1.27 7.9% 29,825,000 Various 64.6% 52.3% 100.0% 12/6/2016 NAP NAP
17.01 Property       Walgreens Cottonwood Not Available 329,030 3,290 325,740   0 0 325,740     6,400,000 10/5/2016     100.0% 12/6/2016 NAP NAP
17.02 Property       Walgreens Rio Rancho Not Available 309,800 3,098 306,702   0 0 306,702     6,000,000 10/1/2016     100.0% 12/6/2016 NAP NAP
17.03 Property       Walgreens Mentor Not Available 260,869 2,609 258,260   0 0 258,260     5,050,000 9/24/2016     100.0% 12/6/2016 NAP NAP
17.04 Property       Walgreens Peoria AZ - Deer Valley Rd Not Available 225,974 2,260 223,715   0 0 223,715     4,400,000 10/5/2016     100.0% 12/6/2016 NAP NAP
17.05 Property       Walgreens Louisville Not Available 222,809 2,228 220,581   0 0 220,581     4,325,000 10/4/2016     100.0% 12/6/2016 NAP NAP
17.06 Property       Walgreens Overland Park Not Available 186,750 1,868 184,882   0 0 184,882     3,650,000 9/26/2016     100.0% 12/6/2016 NAP NAP
18 Loan   Barclays Barclays Bank PLC Arbor Ridge Office Trailing 12 3,211,049 1,048,469 2,162,580 11.9% 25,714 178,890 1,979,404 1.83 10.9% 24,600,000 8/26/2016 74.0% 67.5% 91.2% 11/1/2016 NAP NAP
19 Loan   Barclays Barclays Bank PLC Sheraton Portland Airport Trailing 12 13,809,295 10,851,027 2,958,268 16.5% 552,372 0 2,405,897 1.69 13.4% 34,500,000 8/16/2016 52.0% 32.9% 84.5% 9/30/2016 130.38 110.2
20 Loan   CGMRC CGMRC Seven Mile Crossing Trailing 12 5,295,072 2,725,699 2,569,374 14.6% 67,869 322,570 2,178,935 2.20 12.4% 35,500,000 10/6/2016 49.4% 44.8% 78.10% 10/20/2016 NAP NAP
21 Loan   SG SG Ontario City Centre Trailing 12 4,742,654 2,975,160 1,767,494 11.3% 22,455 65,595 1,679,443 1.71 10.7% 30,200,000 10/07/2016 52.0% 47.7% 100.0% 01/01/2017 NAP NAP
22 Loan   CGMRC CGMRC Bentonville Self Storage Portfolio Trailing 12 1,876,525 602,837 1,273,688 8.4% 23,159 0 1,250,529 1.23 8.2% 22,200,000 10/11/2016 68.5% 65.1% 94.9% 9/30/2016 NAP NAP
22.01 Property       Horn Lake Storage - Goodman Road Trailing 12 880,327 274,719 605,607   9,729 0 595,878     10,500,000 10/11/2016     91.4% 9/30/2016 NAP NAP
22.02 Property       Rogers Storage - N. 24th Street Trailing 12 527,003 176,867 350,136   7,640 0 342,496     6,100,000 10/11/2016     96.0% 9/30/2016 NAP NAP
22.03 Property       Bentonville Storage - E Central Avenue Trailing 12 469,195 151,251 317,944   5,790 0 312,154     5,600,000 10/11/2016     99.2% 9/30/2016 NAP NAP
23 Loan   CGMRC CGMRC Springbrook Shopping Center Trailing 12 1,987,173 601,320 1,385,853 9.2% 35,515 104,474 1,245,864 1.39 8.3% 22,200,000 10/1/2016 67.6% 57.5% 85.79% 10/28/16 NAP NAP
24 Loan   PCC PCC Gene Autry Plaza Trailing 12 1,713,538 414,443 1,299,095 8.7% 9,123 45,616 1,244,356 1.45 8.3% 22,000,000 8/5/2016 68.2% 59.0% 97.4% 9/2/2016 NAP NAP
25 Loan   CGMRC CGMRC Texas Self Storage Portfolio Trailing 12 1,965,813 780,711 1,185,101 8.1% 17,399 0 1,167,703 1.20 8.0% 20,100,000 Various 72.4% 68.8% 91.9% 9/30/2016 NAP NAP
25.01 Property       McKinney-McDonald St. Trailing 12 876,290 341,288 535,001   8,397 0 526,604     9,000,000 10/12/2016     93.6% 9/30/2016 NAP NAP
25.02 Property       Midtown Vault Self Storage Trailing 12 556,240 212,419 343,821   3,459 0 340,362     5,500,000 10/11/2016     91.7% 9/30/2016 NAP NAP
25.03 Property       McKinney Storage-Safeway Trailing 12 533,283 227,004 306,279   5,543 0 300,737     5,600,000 10/12/2016     89.6% 9/30/2016 NAP NAP
26 Loan   SMF V SMC 23 Mile Macomb Medical Campus Trailing 12 2,461,638 805,817 1,655,820 11.8% 13,960 80,000 1,561,861 1.82 11.2% 23,000,000 9/13/2016 60.8% 49.4% 90.1% 10/31/2016 NAP NAP
27 Loan   SMF V SMC Villanueva Portfolio Trailing 12 1,979,909 666,052 1,313,858 10.1% 14,105 88,778 1,210,975 1.48 9.3% 20,310,000 Various 64.2% 52.4% 86.2% 10/14/2016 NAP NAP
27.01 Property       Waynesboro Shopping Center Trailing 12 584,649 143,075 441,574   4,223 28,532 408,819     6,800,000 9/9/2016     84.9% 10/14/2016 NAP NAP
27.02 Property       Kuykendahl Medical Office Trailing 12 541,674 203,575 338,099   3,628 22,000 312,471     5,300,000 9/2/2016     87.0% 10/14/2016 NAP NAP
27.03 Property       University Medical Plaza Trailing 12 436,030 162,503 273,527   3,603 22,240 247,684     4,800,000 9/2/2016     77.1% 10/14/2016 NAP NAP
27.04 Property       Wortham Village Shopping Center Trailing 12 417,556 156,899 260,658   2,651 16,006 242,000     3,410,000 9/8/2016     100.0% 10/14/2016 NAP NAP
28 Loan   SG SG Boulevard Apartments Trailing 12 2,640,816 1,072,160 1,568,656 12.1% 82,290 0 1,486,366 2.42 11.4% 22,400,000 08/17/2016 58.0% 58.0% 95.7% 10/31/2016 NAP NAP
29 Loan   Barclays Barclays Bank PLC Hilton Garden Inn - Columbus/Polaris Trailing 12 4,494,082 3,021,225 1,472,857 14.3% 179,763 0 1,293,094 1.66 12.5% 17,900,000 8/25/2016 57.7% 44.9% 70.2% 9/30/2016 135.03 94.74
30 Loan   PCC PCC Summit Center Marketplace Trailing 12 1,519,815 428,488 1,091,327 9.2% 32,058 54,644 1,004,625 1.41 8.5% 17,200,000 9/8/2016 68.8% 55.5% 100.0% 10/7/2016 NAP NAP
31 Loan   CGMRC CGMRC Sun Belt Self Storage Portfolio Trailing 12 1,446,850 515,135 931,715 8.4% 26,436 0 905,279 1.22 8.2% 16,500,000 10/11/2016 67.3% 64.0% 83.1% 9/30/2016 NAP NAP
31.01 Property       Rogers Storage - StorMart Trailing 12 727,626 217,825 509,801   13,896 0 495,905     9,300,000 10/11/2016     95.4% 9/30/2016 NAP NAP
31.02 Property       Horn Lake Storage - Audubon Point Drive Trailing 12 719,224 297,309 421,915   12,540 0 409,375     7,200,000 10/11/2016     69.4% 9/30/2016 NAP NAP
32 Loan   CGMRC CGMRC Fairfield Inn & Suites Milwaukee Downtown Trailing 12 3,576,527 2,180,905 1,395,622 13.2% 143,061 0 1,252,561 1.96 11.9% 17,500,000 11/1/2017 60.3% 51.5% 71.2% 8/31/2016 132.39 94.23
33 Loan   PCC PCC Okatie Village Commons Trailing 12 1,228,793 312,604 916,189 8.9% 11,745 29,364 875,080 1.39 8.5% 13,860,000 9/4/2016 74.3% 60.2% 100.0% 11/4/2016 NAP NAP
34 Loan   Barclays Barclays Bank PLC Terrace Point Trailing 12 1,441,633 577,363 864,270 8.7% 30,750 0 833,519 1.41 8.3% 16,200,000 4/30/2016 61.6% 49.5% 98.4% 8/20/2016 NAP NAP
35 Loan   SG SG Sand Creek Business Center Trailing 12 1,122,977 343,597 779,380 9.4% 12,720 76,320 690,340 1.30 8.4% 12,350,000 09/14/2016 66.8% 54.9% 95.6% 09/22/2016 NAP NAP
36 Loan   CGMRC CGMRC Wilmette Commons Trailing 12 1,146,782 389,129 757,653 9.5% 5,288 35,286 717,079 1.50 9.0% 11,900,000 9/28/2016 67.2% 61.4% 87.3% 10/2/2016 NAP NAP
37 Loan   SG SG All Storage Granbury Trailing 12 1,395,807 445,581 950,226 11.9% 20,859 0 929,367 2.08 11.7% 13,750,000 07/05/2016 57.9% 45.8% 92.5% 06/28/2016 NAP NAP
38 Loan   SMF V SMC Creekside Plaza Trailing 12 1,299,052 580,753 718,298 9.5% 12,166 36,235 669,898 1.42 8.8% 12,200,000 7/16/2016 62.1% 50.6% 89.3% 8/1/2016 NAP NAP
39 Loan   SMF V BNYM 1120 Executive Plaza Trailing 12 1,959,750 990,721 969,029 12.9% 19,100 87,685 862,244 1.93 11.5% 10,050,000 6/20/2016 74.6% 65.1% 94.4% 8/31/2016 NAP NAP
40 Loan   SMF V SMC Hampton Inn & Suites Reno Trailing 12 2,705,632 1,612,856 1,092,776 14.8% 108,225 0 984,551 1.74 13.3% 11,900,000 5/16/2016 62.0% 38.5% 74.4% 8/31/2016 115.70 86.08
41 Loan   CGMRC CGMRC Razorback Self Storage Portfolio Trailing 12 1,061,395 463,270 598,125 8.6% 20,818 0 577,307 1.23 8.3% 11,100,000 Various 63.0% 59.9% 89.2% 9/30/2016 NAP NAP
41.01 Property       Bentonville Storage SE J Street Trailing 12 394,997 139,853 255,144   5,820 0 249,324     4,500,000 10/11/2016     96.6% 9/30/2016 NAP NAP
41.02 Property       Little Rock Storage - Geyer Springs Trailing 12 378,355 190,997 187,358   9,361 0 177,997     3,500,000 10/12/2016     89.9% 9/30/2016 NAP NAP
41.03 Property       Little Rock Storage - Leon Circle Trailing 12 288,043 132,420 155,623   5,637 0 149,986     3,100,000 10/12/2016     81.0% 9/30/2016 NAP NAP
42 Loan   CGMRC CGMRC Warehouse Lofts Annualized 7 Months 936,684 338,274 598,410 9.4% 13,500 0 584,910 1.47 9.2% 9,500,000 9/23/2016 67.1% 56.2% 98.1% 8/31/2016 NAP NAP
43 Loan   SMF V SMC Venture Plaza Trailing 12 1,116,113 441,091 675,021 11.4% 24,053 82,808 568,161 1.52 9.6% 8,000,000 8/26/2016 73.8% 66.5% 98.0% 9/1/2016 NAP NAP
44 Loan   PCC PCC Judiciary Place Trailing 12 973,464 380,941 592,523 10.2% 14,927 43,902 533,694 1.52 9.2% 8,400,000 9/13/2016 69.0% 55.8% 88.5% 10/3/2016 NAP NAP
45 Loan   Barclays Barclays Bank PLC Woodland Pointe Trailing 12 598,926 205,044 393,882 8.4% 10,250 0 383,632 1.39 8.2% 7,400,000 4/30/2016 63.2% 50.7% 95.1% 8/31/2016 NAP NAP
46 Loan   SMF V SMC Palm West Annualized 579,714 163,375 416,339 9.8% 7,050 0 409,289 1.62 9.7% 5,700,000 9/6/2016 74.4% 59.9% 86.5% 9/27/2016 NAP NAP
47 Loan   CGMRC CGMRC Walgreens - St. Louis, MO Not Available 428,991 17,035 411,956 9.8% 2,777 0 409,179 1.58 9.8% 6,450,000 9/28/2016 65.0% 57.0% 100.0% 12/6/2016 NAP NAP
48 Loan   Barclays Barclays Bank PLC Cove Apartments Trailing 12 556,219 185,503 370,716 8.9% 12,985 0 357,731 1.46 8.6% 6,250,000 4/29/2016 66.3% 53.2% 98.0% 8/31/2016 NAP NAP
49 Loan   Barclays Barclays Bank PLC Columbus Gardens Trailing 12 623,565 268,780 354,784 8.6% 12,000 0 342,784 1.40 8.3% 6,900,000 4/29/2016 59.9% 48.1% 100.0% 8/31/2016 NAP NAP
50 Loan   Barclays Barclays Bank PLC Riverbridge Shopping Center Trailing 12 828,009 227,540 600,469 15.0% 18,238 39,658 542,573 2.98 13.6% 7,700,000 9/17/2016 51.9% 51.9% 96.7% 9/14/2016 NAP NAP
51 Loan   CGMRC CGMRC Walgreens - Sumter, SC Not Available 324,867 6,497 318,370 8.4% 2,223 0 316,147 1.30 8.3% 5,100,000 6/28/2016 74.5% 65.8% 100.0% 12/6/2016 NAP NAP
52 Loan   Barclays Barclays Bank PLC Central Park East Trailing 12 468,200 187,888 280,313 8.8% 10,000 0 270,313 1.43 8.5% 4,970,000 4/28/2016 64.3% 51.6% 100.0% 8/20/2016 NAP NAP
53 Loan   Barclays Barclays Bank PLC Silver Lake Office Trailing 12 349,540 95,921 253,619 9.8% 6,000 30,000 217,619 1.41 8.4% 5,100,000 4/28/2016 50.9% 40.9% 100.0% 12/6/2016 NAP NAP
54 Loan   CGMRC CGMRC 515 Main Street Not Available 209,460 7,505 201,955 8.7% 723 6,207 195,025 1.26 8.4% 3,300,000 8/15/2016 70.0% 58.2% 100.0% 12/6/2016 NAP NAP

 Page 5 of 10

 

CGCMT 2016-P6 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 Second Largest Tenant Lease Expiration (6) Third Largest Tenant Third Largest Tenant Sq Ft Third Largest Tenant Lease Expiration (6) Fourth Largest Tenant Fourth Largest Tenant Sq Ft Fourth Largest Tenant Lease Expiration (6) Fifth Largest Tenant Fifth Largest Tenant Sq Ft Fifth Largest Tenant Lease Expiration (6)
1 Loan   CGMRC CGMRC 8 Times Square & 1460 Broadway WeWork 178,221 8/31/2034 Foot Locker 36,120 8/31/2032 NAP     NAP     NAP    
2 Loan   CGMRC CGMRC 681 Fifth Avenue Tommy Hilfiger 22,510 5/31/2023 Belstaff USA Sublease/Various (11,670) 17,505 4/4/2022 Vera Bradley 5,877 3/31/2026 Vision Capital 5,835 6/30/2018 Global Thematic Partners 5,835 9/30/2017
3 Loan   Barclays Barclays Bank PLC Quantum Park Verizon Business Network Services Inc. 942,843 11/30/2027 NAP     NAP     NAP     NAP    
4 Loan   Barclays Barclays Bank PLC, Societe Generale, Bank of America, N.A., Cantor Commercial Real Estate Lending, L.P. Potomac Mills Costco Warehouse 148,146 5/31/2032 J.C. Penney 100,140 2/28/2022 AMC Theatres 75,273 2/28/2019 Buy Buy Baby/and That! 73,432 1/31/2025 Marshalls 61,763 1/31/2019
5 Loan   CGMRC CGMRC Walgreens Net Lease Portfolio 6                              
5.01 Property       Walgreens - Wauwatosa, WI Walgreens 24,570 11/30/2031 NAP     NAP     NAP     NAP    
5.02 Property       Walgreens - Valparaiso, IN Walgreens 16,825 11/30/2031 NAP     NAP     NAP     NAP    
5.03 Property       Walgreens - Salina, KS Walgreens 15,120 11/30/2031 NAP     NAP     NAP     NAP    
5.04 Property       Walgreens - Ottawa, KS Walgreens 14,820 11/30/2031 NAP     NAP     NAP     NAP    
5.05 Property       Walgreens - Overland Park, KS Walgreens 14,385 11/30/2031 NAP     NAP     NAP     NAP    
5.06 Property       Walgreens - Rayne, LA Walgreens 14,490 11/30/2031 NAP     NAP     NAP     NAP    
5.07 Property       Walgreens - Plymouth, IN Walgreens 14,820 11/30/2031 NAP     NAP     NAP     NAP    
5.08 Property       Walgreens - Griffith, IN Walgreens 14,550 11/30/2031 NAP     NAP     NAP     NAP    
5.09 Property       Walgreens - Waterloo, IA Walgreens 14,560 11/30/2031 NAP     NAP     NAP     NAP    
5.10 Property       Walgreens - Spencer, IA Walgreens 14,259 11/30/2031 NAP     NAP     NAP     NAP    
6 Loan   SG SG/JPMCB Fresno Fashion Fair JCPenney 153,769 11/30/2017 VICTORIA’S SECRET 14,530 01/31/2027 LOVE CULTURE 14,135 10/31/2020 Bank of the West 14,114 12/31/2018 ANTHROPOLOGIE 10,928 01/31/2017
7 Loan   Barclays Prudential Mortgage Capital Company, LLC Hyatt Regency Jersey City NAP     NAP     NAP     NAP     NAP    
8 Loan   CGMRC CGMRC 925 La Brea Avenue WeWork 47,581 6/30/2029 Burke Williams Day Spa 15,750 8/31/2026 NAP     NAP     NAP    
9 Loan   SMF V BNYM Veva 16 & 18 Fiberlink Communications 43,707 5/31/2020 USI Insurance Services, LLC 22,794 9/30/2023 Inventiv Health Clinical, Inc. 14,399 7/31/2019 VITAS Healthcare Corporation 13,836 6/30/2018 Morgan Stanley Smith Barney 13,458 4/30/2025
10 Loan   PCC PCC Golden Cove Shopping Center P.V. Peninsula Montessori School                                       28,558 12/10/2018 Trader Joe’s Co.                                                       11,000 4/30/2020 The Admiral Risty, Inc.                                                5,923 8/31/2019 Galaxy Foods, Inc.                                                     4,599 6/30/2021 Avenue Italy, LLC                                                      3,064 12/31/2017
11 Loan   PCC PCC Boynton Trail Centre Walmart Stores East, LP                                                45,500 1/15/2023 Alco Theater/RLR Theater                                               29,207 4/30/2020 Beall’s Outlet                                                         22,000 11/14/2024 Goodwill                                                               17,057 8/24/2026 Planet Fitness                                                         14,934 1/21/2027
12 Loan   Barclays Barclays Bank PLC Georgetown Plaza Children’s National Medical Center 17,165 4/30/2018 Medstar Georgetown University Hospital 12,596 10/31/2024 Theodore’s Furniture, Incorporated 11,408 7/31/2024 Maslow Media Group Sublease/Hillman & Carr, Inc 8,412 4/30/2018 Glover Park Hardware 7,420 2/28/2026
13 Loan   Barclays Barclays Bank PLC Easton Town Center AMC 30 134,000 12/31/2029 HH Gregg 37,413 1/31/2021 Barnes & Noble 34,991 8/31/2019 Fahlgren 34,644 6/30/2018 KDB 34,457 7/31/2024
14 Loan   CGMRC CGMRC Walgreens Net Lease Portfolio 4                              
14.01 Property       Walgreens - Allendale, MI Walgreens 14,820 11/30/2031 NAP     NAP     NAP     NAP    
14.02 Property       Walgreens - Marquette, MI Walgreens 14,820 11/30/2031 NAP     NAP     NAP     NAP    
14.03 Property       Walgreens - Russellville, AR Walgreens 14,820 11/30/2031 NAP     NAP     NAP     NAP    
14.04 Property       Walgreens - Cincinnati, OH Walgreens 14,820 11/30/2031 NAP     NAP     NAP     NAP    
14.05 Property       Walgreens - Lawton, OK Walgreens 15,120 11/30/2031 NAP     NAP     NAP     NAP    
14.06 Property       Walgreens - Edmond, OK Walgreens 14,490 11/30/2031 NAP     NAP     NAP     NAP    
14.07 Property       Walgreens - Mcalester, OK Walgreens 14,820 11/30/2031 NAP     NAP     NAP     NAP    
15 Loan   SMF V SMC Walgreens Pool 1                              
15.01 Property       Walgreens Peoria IL Walgreens 15,120 1/31/2077 NAP     NAP     NAP     NAP    
15.02 Property       Walgreens Albuqurerque Walgreens 15,120 1/31/2077 NAP     NAP     NAP     NAP    
15.03 Property       Walgreens Peoria AZ - N Lake Pleasant Rd Walgreens 13,915 1/31/2077 NAP     NAP     NAP     NAP    
15.04 Property       Walgreens Allen Walgreens 13,905 1/31/2077 NAP     NAP     NAP     NAP    
15.05 Property       Walgreens Tulsa Walgreens 15,120 1/31/2077 NAP     NAP     NAP     NAP    
15.06 Property       Walgreens Alvin Walgreens 13,905 1/31/2077 NAP     NAP     NAP     NAP    
16 Loan   SMF V SMC Walgreens Pool 2                              
16.01 Property       Walgreens Moline Walgreens 15,120 1/31/2077 NAP     NAP     NAP     NAP    
16.02 Property       Walgreens Hammond Walgreens 15,120 1/31/2077 NAP     NAP     NAP     NAP    
16.03 Property       Walgreens Friendswood Walgreens 15,120 1/31/2077 NAP     NAP     NAP     NAP    
16.04 Property       Walgreens Edinburg Walgreens 15,120 1/31/2077 NAP     NAP     NAP     NAP    
16.05 Property       Walgreens Decatur Walgreens 15,070 1/31/2077 NAP     NAP     NAP     NAP    
16.06 Property       Walgreens Jackson Walgreens 13,905 1/31/2077 NAP     NAP     NAP     NAP    
17 Loan   SMF V SMC Walgreens Pool 4                              
17.01 Property       Walgreens Cottonwood Walgreens 13,905 1/31/2077 NAP     NAP     NAP     NAP    
17.02 Property       Walgreens Rio Rancho Walgreens 15,120 1/31/2077 NAP     NAP     NAP     NAP    
17.03 Property       Walgreens Mentor Walgreens 13,905 1/31/2077 NAP     NAP     NAP     NAP    
17.04 Property       Walgreens Peoria AZ - Deer Valley Rd Walgreens 15,120 1/31/2077 NAP     NAP     NAP     NAP    
17.05 Property       Walgreens Louisville Walgreens 13,905 1/31/2077 NAP     NAP     NAP     NAP    
17.06 Property       Walgreens Overland Park Walgreens 13,905 1/31/2077 NAP     NAP     NAP     NAP    
18 Loan   Barclays Barclays Bank PLC Arbor Ridge Office Dollar Financial Group, Inc. 33,892 7/31/2026 Howmedica Osteonics 23,735 7/31/2026 Cadient Group, Inc. 23,582 11/30/2022 HMP Communications 15,519 12/31/2023 Egglands Best, LLC 6,757 8/31/2022
19 Loan   Barclays Barclays Bank PLC Sheraton Portland Airport NAP     NAP     NAP     NAP     NAP    
20 Loan   CGMRC CGMRC Seven Mile Crossing Workforce Software, Inc. 71,298 2/29/2020 Siemens PLM Software, Inc. 46,564 2/28/2019 Exel, Inc. 35,020 6/30/2019 CU Solutions Group, Inc. 23,194 11/30/2021 Trinity Health - Michigan 7,680 1/31/2024
21 Loan   SG SG Ontario City Centre AC Chicago Marriott 277,061 02/28/2025 Trader Joe’s 34,327 01/31/2022 Escape Game 4,158 12/31/2026 T-Mobile 3,245 01/31/2020 Starbucks 2,000 02/28/2027
22 Loan   CGMRC CGMRC Bentonville Self Storage Portfolio NAP     NAP     NAP     NAP     NAP    
22.01 Property       Horn Lake Storage - Goodman Road NAP     NAP     NAP     NAP     NAP    
22.02 Property       Rogers Storage - N. 24th Street NAP     NAP     NAP     NAP     NAP    
22.03 Property       Bentonville Storage - E Central Avenue NAP     NAP     NAP     NAP     NAP    
23 Loan   CGMRC CGMRC Springbrook Shopping Center Four Seasons of Fun 39,983 12/31/2017 Caputo’s Fresh Market 36,131 12/31/2023 Dollar Tree Stores 10,297 1/31/2022 Pivot Point International 8,400 4/30/2021 Portillo’s Restaurant Group 7,637 12/31/2019
24 Loan   PCC PCC Gene Autry Plaza Smart & Final Extra!                                                   30,612 9/30/2024 Staples                                                                18,550 6/30/2019 Goody’s Café                                                           3,104 11/15/2029 Pacific Dental Service                                                 2,800 8/31/2026 Waba Grill                                                             1,508 9/10/2019
25 Loan   CGMRC CGMRC Texas Self Storage Portfolio NAP     NAP     NAP     NAP     NAP    
25.01 Property       McKinney-McDonald St. NAP     NAP     NAP     NAP     NAP    
25.02 Property       Midtown Vault Self Storage NAP     NAP     NAP     NAP     NAP    
25.03 Property       McKinney Storage-Safeway NAP     NAP     NAP     NAP     NAP    
26 Loan   SMF V SMC 23 Mile Macomb Medical Campus Lakeshore Ear, Nose & Throat 12,889 3/14/2022 St. John Hospital 11,456 3/31/2026 Radiation Oncology Sublease/North Macomb MRT Center LLC 6,436 9/30/2023 St. John - Physical Therapy 4,607 6/30/2019 Hemotology Oncology - Office 4,520 4/30/2020
27 Loan   SMF V SMC Villanueva Portfolio                              
27.01 Property       Waynesboro Shopping Center Old City Buffet 7,650 9/30/2017 Verizon Wireless 5,000 12/31/2020 Rent-A-Center 4,200 8/31/2021 Olympia Sports 4,000 1/31/2019 GameStop 1,800 1/31/2020
27.02 Property       Kuykendahl Medical Office Emily E. Graham D.D.S., P.C. 6,200 12/31/2020 First Choice Emergency 4,000 8/31/2018 Michael A. Sitters, D.D.S. 2,730 3/31/2024 Memorial Hermann 2,300 12/31/2019 Canden Management Group 2,120 1/31/2021
27.03 Property       University Medical Plaza First Colony Aquatic 5,090 12/31/2019 US Pain & Spine Institute 3,648 8/31/2021 Imran T. Mohiuddin, MD 2,965 12/31/2018 Neuro Analysis Diagnostics, LLC 2,688 4/30/2020 Ageless Men’s Health 1,671 6/30/2018
27.04 Property       Wortham Village Shopping Center Blue Water Seafood 5,191 3/31/2020 Bed Bar Venture d.b.a Brewski’s 3,860 6/30/2021 Burleigh Chiropractic Center, P.C. 1,755 3/31/2019 Nightingale Tattoo Supply 1,500 1/31/2020 Central Park Hair 1,300 2/28/2019
28 Loan   SG SG Boulevard Apartments NAP     NAP     NAP     NAP     NAP    
29 Loan   Barclays Barclays Bank PLC Hilton Garden Inn - Columbus/Polaris NAP     NAP     NAP     NAP     NAP    
30 Loan   PCC PCC Summit Center Marketplace Aurora Health Care, Inc.                                               14,222 11/30/2021 Shorewest Realtors                                                     12,250 11/30/2020 Rosati’s Pizza (Oconomowoc Pizza)                                      7,048 11/30/2023 First Bank Financial Centre                                            6,202 12/31/2020 Anytime Fitness                                                        5,880 9/30/2025
31 Loan   CGMRC CGMRC Sun Belt Self Storage Portfolio NAP     NAP     NAP     NAP     NAP    
31.01 Property       Rogers Storage - StorMart NAP     NAP     NAP     NAP     NAP    
31.02 Property       Horn Lake Storage - Audubon Point Drive NAP     NAP     NAP     NAP     NAP    
32 Loan   CGMRC CGMRC Fairfield Inn & Suites Milwaukee Downtown NAP     NAP     NAP     NAP     NAP    
33 Loan   PCC PCC Okatie Village Commons Food Lion #2691                                                        34,928 6/24/2028 G&T Restaurants - Nonna Rosa                                           3,600 11/30/2021 Mi Tierrita Okatie                                                     3,600 3/31/2019 Quality Golf Cart, Inc.                                                2,400 5/31/2021 ATI Physical Therapy (Clemson)                                         2,400 8/31/2019
34 Loan   Barclays Barclays Bank PLC Terrace Point NAP     NAP     NAP     NAP     NAP    
35 Loan   SG SG Sand Creek Business Center Keller Williams 7,162 08/31/2020 New York Life Insurance Company 5,282 11/30/2017 Fidelity National Title Insurance Co. 4,032 02/28/2021 Liberty Mutual Insurance Company 3,622 11/30/2019 First American Title Company 3,034 09/30/2019
36 Loan   CGMRC CGMRC Wilmette Commons Salon Fusion 5,021 9/30/2025 Chase Bank 4,615 6/30/2026 Gold Coast Tan 3,470 2/28/2019 Auto Club Insurance Ass. (AAA) 3,060 5/31/2017 Indiana Institute of Tech. 2,763 11/30/2022
37 Loan   SG SG All Storage Granbury NAP     NAP     NAP     NAP     NAP    
38 Loan   SMF V SMC Creekside Plaza BankCard USA Merchant Services, Inc. 11,089 3/31/2017 Maverick Bankcard, Inc. 4,117 5/31/2018 Dr. Shari Beth Stillman-Corbitt 3,594 4/30/2022 Yale Management Services, Inc. 3,252 7/31/2019 Agoura Neurofeedback Inc. 3,164 4/30/2019
39 Loan   SMF V BNYM 1120 Executive Plaza Association Headquarters, Inc 39,659 1/31/2027 Penn Financial 11,738 8/31/2018 Allianz Life Insurance Co. 10,516 8/31/2021 Computer Science Corp. 7,780 5/31/2017 Nucleus Group Holdings, Inc. 5,705 1/31/2020
40 Loan   SMF V SMC Hampton Inn & Suites Reno NAP     NAP     NAP     NAP     NAP    
41 Loan   CGMRC CGMRC Razorback Self Storage Portfolio NAP     NAP     NAP     NAP     NAP    
41.01 Property       Bentonville Storage SE J Street NAP     NAP     NAP     NAP     NAP    
41.02 Property       Little Rock Storage - Geyer Springs NAP     NAP     NAP     NAP     NAP    
41.03 Property       Little Rock Storage - Leon Circle NAP     NAP     NAP     NAP     NAP    
42 Loan   CGMRC CGMRC Warehouse Lofts NAP     NAP     NAP     NAP     NAP    
43 Loan   SMF V SMC Venture Plaza Lease Corporation 16,609 8/31/2019 Wolfson Bolton 5,399 2/28/2020 Autoform Engineering Sublease/LG Chem America 4,434 12/31/2019 Akiva E. Goldman PC 2,668 3/31/2022 Real Estate Appraisal Service 2,453 1/31/2021
44 Loan   PCC PCC Judiciary Place Fresenius Medical Care                                                 7,702 3/31/2020 Carluzzo Rochkind & Smith                                              5,293 12/31/2020 DARS                                                                   4,052 2/28/2021 Donna Dougherty Law PC                                                 3,893 6/30/2021 PWC Victim Witness                                                     3,560 5/31/2023
45 Loan   Barclays Barclays Bank PLC Woodland Pointe NAP     NAP     NAP     NAP     NAP    
46 Loan   SMF V SMC Palm West NAP     NAP     NAP     NAP     NAP    
47 Loan   CGMRC CGMRC Walgreens - St. Louis, MO Walgreens 16,335 6/30/2028 NAP     NAP     NAP     NAP    
48 Loan   Barclays Barclays Bank PLC Cove Apartments NAP     NAP     NAP     NAP     NAP    
49 Loan   Barclays Barclays Bank PLC Columbus Gardens NAP     NAP     NAP     NAP     NAP    
50 Loan   Barclays Barclays Bank PLC Riverbridge Shopping Center Ingles Markets, Inc. 62,000 9/30/2026 Child Support Services 6,475 12/31/2025 Amedisys, Inc 4,213 12/31/2021 My Kidz Dentist 3,900 9/30/2025 Connie’s Creative Hair Salon 3,200 2/28/2021
51 Loan   CGMRC CGMRC Walgreens - Sumter, SC Walgreens 14,820 6/30/2030 NAP     NAP     NAP     NAP    
52 Loan   Barclays Barclays Bank PLC Central Park East NAP     NAP     NAP     NAP     NAP    
53 Loan   Barclays Barclays Bank PLC Silver Lake Office JK Residential 30,000 10/31/2031 NAP     NAP     NAP     NAP    
54 Loan   CGMRC CGMRC 515 Main Street SSI Venture 2,780 10/31/2026 NAP     NAP     NAP     NAP    

 Page 6 of 10

 

CGCMT 2016-P6 Annex A

 

Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Environmental Phase I Report Date 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 ($) Ongoing Insurance Reserve ($) Upfront Replacement Reserve ($) Ongoing Replacement Reserve ($) Replacement Reserve Caps ($) Upfront TI/LC Reserve ($) Ongoing TI/LC Reserve ($) TI/LC Caps ($)
1 Loan   CGMRC CGMRC 8 Times Square & 1460 Broadway 9/19/2016 No NAP 9/16/2016 NAP NAP No 1,325,353 232,126 0 0 0 3,572 171,473 0 0 0
2 Loan   CGMRC CGMRC 681 Fifth Avenue 10/3/2016 No NAP 10/3/2016 NAP NAP No 848,821 282,527 106,910 8,376 0 1,376 0 0 0 6,000,000
3 Loan   Barclays Barclays Bank PLC Quantum Park 8/18/2016 No NAP 10/3/2016 NAP NAP No 0 191,400 25,086 0 0 11,786 0 0 0 0
4 Loan   Barclays Barclays Bank PLC, Societe Generale, Bank of America, N.A., Cantor Commercial Real Estate Lending, L.P. Potomac Mills 9/16/2016 No NAP 9/16/2016 NAP NAP No 0 0 0 0 0 0 645,000 0 0 2,580,000
5 Loan   CGMRC CGMRC Walgreens Net Lease Portfolio 6             No 0 0 0 0 0 0 0 0 0 0
5.01 Property       Walgreens - Wauwatosa, WI 11/15/2016 No NAP 9/30/2016 NAP NAP No                    
5.02 Property       Walgreens - Valparaiso, IN 11/11/2016 No NAP 9/30/2016 NAP NAP No                    
5.03 Property       Walgreens - Salina, KS 11/15/2016 No NAP 9/30/2016 NAP NAP No                    
5.04 Property       Walgreens - Ottawa, KS 11/14/2016 No NAP 9/30/2016 NAP NAP No                    
5.05 Property       Walgreens - Overland Park, KS 11/14/2016 No NAP 9/30/2016 NAP NAP No                    
5.06 Property       Walgreens - Rayne, LA 11/11/2016 No NAP 9/30/2016 NAP NAP No                    
5.07 Property       Walgreens - Plymouth, IN 11/11/2016 No NAP 9/30/2016 NAP NAP No                    
5.08 Property       Walgreens - Griffith, IN 11/10/2016 No NAP 9/30/2016 NAP NAP No                    
5.09 Property       Walgreens - Waterloo, IA 11/11/2016 No NAP 9/30/2016 NAP NAP No                    
5.10 Property       Walgreens - Spencer, IA 11/9/2016 No NAP 9/30/2016 NAP NAP No                    
6 Loan   SG SG/JPMCB Fresno Fashion Fair 09/06/2016 No NAP 9/14/2016 09/14/2016 7% No 0 0 0 0 0 0 184,080 0 0 1,112,820
7 Loan   Barclays Prudential Mortgage Capital Company, LLC Hyatt Regency Jersey City 7/14/2016 No NAP 7/14/2016 NAP NAP No 0 0 0 0 4,000,000 0 0 0 0 0
8 Loan   CGMRC CGMRC 925 La Brea Avenue 5/2/2016 Yes 6/27/2016 5/2/2016 5/2/2016 12% No 189,044 31,507 0 0 0 792 0 0 0 0
9 Loan   SMF V BNYM Veva 16 & 18 5/17/2016 No NAP 5/16/2016 NAP NAP No 258,092 32,050 0 0 0 2,734 0 1,000,000 16,082 0
10 Loan   PCC PCC Golden Cove Shopping Center 8/11/2016 Yes 11/2/2016 10/20/2016 10/20/2016 10% No 84,452 29,594 4,103 4,103 0 2,050 73,793 0 12,500 350,000
11 Loan   PCC PCC Boynton Trail Centre 8/30/2016 No NAP 8/24/2016 NAP NAP No 0 37,119 274,755 22,896 0 3,877 232,620 402,766 8,956 322,416
12 Loan   Barclays Barclays Bank PLC Georgetown Plaza 9/7/2016 No NAP 9/7/2016 NAP NAP No 126,729 0 0 0 0 2,510 150,590 1,000,000 0 1,400,000
13 Loan   Barclays Barclays Bank PLC Easton Town Center 7/14/2016 No NAP 7/12/2016 NAP NAP No 0 0 0 0 0 0 512,472 0 0 3,843,537
14 Loan   CGMRC CGMRC Walgreens Net Lease Portfolio 4             No 0 0 0 0 0 0 0 0 0 0
14.01 Property       Walgreens - Allendale, MI 11/14/2016 No NAP 9/30/2016 NAP NAP No                    
14.02 Property       Walgreens - Marquette, MI 11/14/2016 No NAP 9/30/2016 NAP NAP No                    
14.03 Property       Walgreens - Russellville, AR 10/3/2016 No NAP 9/30/2016 NAP NAP No                    
14.04 Property       Walgreens - Cincinnati, OH 11/14/2016 No NAP 9/30/2016 NAP NAP No                    
14.05 Property       Walgreens - Lawton, OK 11/15/2016 No NAP 10/6/2016 NAP NAP No                    
14.06 Property       Walgreens - Edmond, OK 11/14/2016 No NAP 9/30/2016 NAP NAP No                    
14.07 Property       Walgreens - Mcalester, OK 11/15/2016 No NAP 9/30/2016 NAP NAP No                    
15 Loan   SMF V SMC Walgreens Pool 1             No 0 0 0 0 0 0 0 0 0 0
15.01 Property       Walgreens Peoria IL 10/6/2016 No NAP 10/11/2016 NAP NAP No                    
15.02 Property       Walgreens Albuqurerque 10/11/2016 No NAP 10/11/2016 NAP NAP No                    
15.03 Property       Walgreens Peoria AZ - N Lake Pleasant Rd 10/11/2016 No NAP 10/11/2016 NAP NAP No                    
15.04 Property       Walgreens Allen 10/11/2016 No NAP 10/11/2016 NAP NAP No                    
15.05 Property       Walgreens Tulsa 10/11/2016 Yes 10/24/2016 10/11/2016 NAP NAP No                    
15.06 Property       Walgreens Alvin 10/6/2016 No NAP 10/11/2016 NAP NAP No                    
16 Loan   SMF V SMC Walgreens Pool 2             No 0 0 0 0 0 0 0 0 0 0
16.01 Property       Walgreens Moline 10/6/2016 No NAP 10/11/2016 NAP NAP No                    
16.02 Property       Walgreens Hammond 10/11/2016 No NAP 10/8/2016 NAP NAP No                    
16.03 Property       Walgreens Friendswood 10/7/2016 No NAP 10/11/2016 NAP NAP No                    
16.04 Property       Walgreens Edinburg 10/11/2016 No NAP 10/11/2016 NAP NAP No                    
16.05 Property       Walgreens Decatur 10/11/2016 No NAP 10/11/2016 NAP NAP No                    
16.06 Property       Walgreens Jackson 10/12/2016 No NAP 10/11/2016 NAP NAP No                    
17 Loan   SMF V SMC Walgreens Pool 4             No 0 0 0 0 0 0 0 0 0 0
17.01 Property       Walgreens Cottonwood 10/11/2016 No NAP 10/11/2016 NAP NAP No                    
17.02 Property       Walgreens Rio Rancho 10/11/2016 No NAP 10/11/2016 NAP NAP No                    
17.03 Property       Walgreens Mentor 10/11/2016 No NAP 10/11/2016 NAP NAP No                    
17.04 Property       Walgreens Peoria AZ - Deer Valley Rd 10/11/2016 No NAP 10/11/2016 NAP NAP No                    
17.05 Property       Walgreens Louisville 10/11/2016 No NAP 10/11/2016 NAP NAP No                    
17.06 Property       Walgreens Overland Park 10/11/2016 No NAP 10/11/2016 NAP NAP No                    
18 Loan   Barclays Barclays Bank PLC Arbor Ridge Office 9/6/2016 No NAP 9/8/2016 NAP NAP No 25,515 22,999 0 0 0 2,143 128,570 150,000 0 800,000
19 Loan   Barclays Barclays Bank PLC Sheraton Portland Airport 9/9/2016 No NAP 9/9/2016 9/12/2016 8% No 34,231 34,231 0 0 0 46,031 0 0 0 0
20 Loan   CGMRC CGMRC Seven Mile Crossing 10/14/2016 No NAP 10/14/2016 NAP NAP No 0 0 0 0 0 5,656 120,000 0 0 0
21 Loan   SG SG Ontario City Centre 10/26/2016 No NAP 10/14/2016 NAP NAP No 1,000,553 166,759 32,996 6,599 1,871 1,871 0 5,466 5,466 500,000
22 Loan   CGMRC CGMRC Bentonville Self Storage Portfolio             No 84,605 8,461 3,566 0 60,788 1,930 0 0 0 0
22.01 Property       Horn Lake Storage - Goodman Road 10/17/2016 No NAP 10/17/16 NAP NAP No                    
22.02 Property       Rogers Storage - N. 24th Street 10/17/2016 No NAP 10/17/16 NAP NAP No                    
22.03 Property       Bentonville Storage - E Central Avenue 10/17/2016 No NAP 10/17/16 NAP NAP No                    
23 Loan   CGMRC CGMRC Springbrook Shopping Center 10/14/2016 No NAP 10/14/16 NAP NAP No 123,073 24,615 10,780 5,390 375,000 2,960 0 200,000 10,359 350,000
24 Loan   PCC PCC Gene Autry Plaza 8/8/2016 No NAP 8/9/2016 8/8/2016 11% No 106,114 15,159 0 0 0 1,014 0 0 2,500 90,000
25 Loan   CGMRC CGMRC Texas Self Storage Portfolio             No 39,733 13,244 3,837 3,837 0 1,450 0 0 0 0
25.01 Property       McKinney-McDonald St. 10/17/2016 No NAP 10/17/16 NAP NAP No                    
25.02 Property       Midtown Vault Self Storage 10/17/2016 No NAP 10/17/16 10/17/2016 15.00% No                    
25.03 Property       McKinney Storage-Safeway 10/17/2016 No NAP 10/17/16 NAP NAP No                    
26 Loan   SMF V SMC 23 Mile Macomb Medical Campus 9/19/2016 No NAP 9/19/2016 NAP NAP No 109,584 21,917 6,003 2,001 0 1,164 45,820 200,000 8,333 325,000
27 Loan   SMF V SMC Villanueva Portfolio             No 222,373 28,327 43,833 3,653 0 1,176 100,000 0 7,447 450,000
27.01 Property       Waynesboro Shopping Center 9/14/2016 No NAP 9/14/2016 NAP NAP No                    
27.02 Property       Kuykendahl Medical Office 9/14/2016 No NAP 9/12/2016 NAP NAP No                    
27.03 Property       University Medical Plaza 9/14/2016 No NAP 9/12/2016 NAP NAP No                    
27.04 Property       Wortham Village Shopping Center 9/14/2016 No NAP 9/12/2016 NAP NAP No                    
28 Loan   SG SG Boulevard Apartments 09/09/2016 No NAP 09/09/2016 NAP NAP No 120,803 24,161 54,095 5,410 0 0 0 0 0 0
29 Loan   Barclays Barclays Bank PLC Hilton Garden Inn - Columbus/Polaris 9/9/2016 No NAP 9/9/2016 NAP NAP No 50,982 10,196 58,901 0 0 15,018 0 0 0 0
30 Loan   PCC PCC Summit Center Marketplace 9/22/2016 No NAP 9/22/2016 NAP NAP No 186,766 18,677 12,382 1,238 0 2,671 0 0 6,072 218,574
31 Loan   CGMRC CGMRC Sun Belt Self Storage Portfolio             No 100,028 10,003 3,722 3,722 0 2,203 0 0 0 0
31.01 Property       Rogers Storage - StorMart 10/17/2016 No NAP 10/17/16 NAP NAP No                    
31.02 Property       Horn Lake Storage - Audubon Point Drive 10/17/2016 No NAP 10/17/16 NAP NAP No                    
32 Loan   CGMRC CGMRC Fairfield Inn & Suites Milwaukee Downtown 10/4/2016 No NAP 10/05/16 NAP NAP No 168,379 15,307 56,363 4,697 0 11,922 0 0 0 0
33 Loan   PCC PCC Okatie Village Commons 9/16/2016 No NAP 9/20/2016 NAP NAP No 0 9,789 7,559 1,890 0 979 0 0 3,670 250,000
34 Loan   Barclays Barclays Bank PLC Terrace Point 5/20/2016 No NAP 5/23/2016 5/20/2016 14% No 23,386 4,677 0 0 0 2,563 0 0 0 0
35 Loan   SG SG Sand Creek Business Center 09/22/2016 No NAP 09/22/2016 09/22/2016 13% No 33,380 11,127 4,000 1,333 0 1,060 60,000 300,000 0 300,000
36 Loan   CGMRC CGMRC Wilmette Commons 10/17/2016 No NAP 10/17/16 NAP NAP No 106,874 21,375 0 0 0 441 15,864 0 2,941 105,858
37 Loan   SG SG All Storage Granbury 07/08/2016 No NAP 07/08/2016 NAP NAP No 119,818 14,977 9,129 1,304 0 1,738 41,718 0 0 0
38 Loan   SMF V SMC Creekside Plaza 7/21/2016 No NAP 7/21/2016 7/20/2016 Office - 11%; Parking structure - 15% No 59,995 9,999 3,402 1,134 0 1,014 0 300,000 0 300,000
39 Loan   SMF V BNYM 1120 Executive Plaza 6/15/2016 No NAP 6/15/2016 NAP NAP No 36,122 18,061 0 0 250,000 1,592 0 750,000 0 600,000
40 Loan   SMF V SMC Hampton Inn & Suites Reno 9/23/2016 No NAP 9/23/2016 9/23/2016 9% No 0 5,967 16,375 2,339 0 9,019 0 0 0 0
41 Loan   CGMRC CGMRC Razorback Self Storage Portfolio             No 49,221 4,922 4,888 0 167,256 2,373 0 0 0 0
41.01 Property       Bentonville Storage SE J Street 10/17/2016 No NAP 10/17/16 NAP NAP No                    
41.02 Property       Little Rock Storage - Geyer Springs 10/17/2016 No NAP 10/17/16 NAP NAP No                    
41.03 Property       Little Rock Storage - Leon Circle 10/17/2016 No NAP 10/17/16 NAP NAP No                    
42 Loan   CGMRC CGMRC Warehouse Lofts 9/20/2016 No NAP 09/20/16 NAP NAP No 0 9,507 24,008 0 0 1,125 0 0 0 0
43 Loan   SMF V SMC Venture Plaza 9/6/2016 No NAP 9/6/2016 NAP NAP No 29,364 7,341 0 0 0 2,004 150,000 150,000 7,886 450,000
44 Loan   PCC PCC Judiciary Place 9/26/2016 No NAP 9/29/2016 NAP NAP No 56,327 9,388 4,426 885 0 1,257 0 0 6,000 216,000
45 Loan   Barclays Barclays Bank PLC Woodland Pointe 5/11/2016 No NAP 5/23/2016 5/9/2016 10% No 11,310 2,262 0 0 0 854 0 0 0 0
46 Loan   SMF V SMC Palm West 9/14/2016 No NAP 9/15/2016 NAP NAP No 2,083 2,083 4,509 474 0 588 0 0 0 0
47 Loan   CGMRC CGMRC Walgreens - St. Louis, MO 9/19/2016 No NAP 9/16/2016 NAP NAP No 0 0 0 364 55,000 0 0 0 0 0
48 Loan   Barclays Barclays Bank PLC Cove Apartments 5/16/2016 No NAP 5/23/2016 5/18/2016 16% No 9,306 1,861 0 0 0 1,082 0 0 0 0
49 Loan   Barclays Barclays Bank PLC Columbus Gardens 5/3/2016 No NAP 5/23/2016 5/3/2016 14% No 8,870 1,774 0 0 0 1,000 0 0 0 0
50 Loan   Barclays Barclays Bank PLC Riverbridge Shopping Center 9/21/2016 No NAP 9/19/2016 NAP NAP No 4,928 4,928 0 0 0 1,520 0 0 4,559 218,851
51 Loan   CGMRC CGMRC Walgreens - Sumter, SC 7/26/2016 No NAP 07/25/16 NAP NAP No 0 0 839 210 0 185 0 0 0 0
52 Loan   Barclays Barclays Bank PLC Central Park East 5/13/2016 No NAP 5/23/2016 5/18/2016 6% No 9,289 1,858 0 0 0 833 0 0 0 0
53 Loan   Barclays Barclays Bank PLC Silver Lake Office 5/23/2016 No NAP 5/23/2016 5/20/2016 16% No 14,663 2,933 0 0 0 500 0 0 0 0
54 Loan   CGMRC CGMRC 515 Main Street 8/17/2016 No NAP 08/17/16 11/3/2016 8.00% No 0 0 214 0 0 60 0 0 0 0
                                             

 Page 7 of 10

 

CGCMT 2016-P6 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 ($) Ongoing Other Reserve ($) Other Reserve Description Borrower Name Delaware Statutory Trust? Y/N Carve-out Guarantor Loan Purpose Loan Amount (sources) ($) Principal’s New Cash Contribution (7) ($)
1 Loan   CGMRC CGMRC 8 Times Square & 1460 Broadway 0 0 0 0 0 0 22,005,332 0 TI Unfunded Obligations ($8,500,641); Unfunded Obligations - Free Rent ($8,480,556); CapEx Unfunded Obligations ($5,024,135) 1460 Fee Swighm LLC and 1460 Leasehold Swighm LLC No Swig Investment Company, LLC Refinance 200,000,000 0
2 Loan   CGMRC CGMRC 681 Fifth Avenue 0 0 0 0 0 0 2,472,743 0 Rent Concession Reserve ($250,262); Unfunded Obligations ($2,222,481) 681 Fifth Avenue LLC No Robert Siegel Refinance 215,000,000 0
3 Loan   Barclays Barclays Bank PLC Quantum Park 0 0 0 0 0 0 0 439,668 Monthly Condominium Common Charges Reserve (1/12 of the annual Condominium Common Charges) Solace Ashburn DFG LLC No Solace Ashburn Investments LLC Acquisition 132,000,000 61,070,342
4 Loan   Barclays Barclays Bank PLC, Societe Generale, Bank of America, N.A., Cantor Commercial Real Estate Lending, L.P. Potomac Mills 0 0 0 0 0 0 0 0 NAP Mall at Potomac Mills, LLC No Simon Property Group, L.P. Refinance 291,000,000 0
5 Loan   CGMRC CGMRC Walgreens Net Lease Portfolio 6 0 0 0 0 0 0 0 0   CF Net Lease Portfolio VI DST Yes CF Real Estate Holdings, LLC Acquisition 35,048,994 19,673,833
5.01 Property       Walgreens - Wauwatosa, WI                              
5.02 Property       Walgreens - Valparaiso, IN                              
5.03 Property       Walgreens - Salina, KS                              
5.04 Property       Walgreens - Ottawa, KS                              
5.05 Property       Walgreens - Overland Park, KS                              
5.06 Property       Walgreens - Rayne, LA                              
5.07 Property       Walgreens - Plymouth, IN                              
5.08 Property       Walgreens - Griffith, IN                              
5.09 Property       Walgreens - Waterloo, IA                              
5.10 Property       Walgreens - Spencer, IA                              
6 Loan   SG SG/JPMCB Fresno Fashion Fair 0 0 0 0 0 0 0 0 0.00 Macerich Fresno Limited Partnership No The Macerich Partnership, L.P. Recapitalization 325,000,000 0
7 Loan   Barclays Prudential Mortgage Capital Company, LLC Hyatt Regency Jersey City 0 0 0 0 0 0 0 0 NAP Harborside Hotel LLC; Harborside Land LLC; Cal-Harbor So. Pier Urban Renewal Associates L.P. No Hyatt Hotels Corporation; Mack-Cali Realty, L.P. Refinance 100,000,000 0
8 Loan   CGMRC CGMRC 925 La Brea Avenue 0 0 0 0 0 0 2,766,390 0 Free Rent Reserve ($1,421,071); Unfunded Landlord Obligation Reserve ($960,870); Immediate Repairs ($384,450) 925 North La Brea (LA) Owner, LLC No CIM Group (CA), LLC Refinance 29,400,000 0
9 Loan   SMF V BNYM Veva 16 & 18 0 0 0 0 0 0 745,175 0 Outstanding TI/LC Reserve ($484,032); Free Rent Reserve ($261,143) 16-18 KPG III Sentry, LLC No Keystone Property Fund III, L.P. and Keystone Property Fund IIIA, L.P. Refinance 29,000,000 0
10 Loan   PCC PCC Golden Cove Shopping Center 0 0 0 0 695,313 0 0 7,000 Trader Joe’s Escrow Golden Cove Center, LLC No Vala Zarrabian and Tucson Zarrabian Refinance 28,050,000 0
11 Loan   PCC PCC Boynton Trail Centre 0 0 6,600 0 0 0 1,169,814 0 Retention Area Work Escrow ($1,100,000); Planet Fitness Deferred Rent ($69,814) Boynton Trail Shopping Centre, LLC No F. Davis Camalier Refinance 27,000,000 0
12 Loan   Barclays Barclays Bank PLC Georgetown Plaza 0 0 0 0 0 0 1,178,194 70,493 Outstanding TI/LC ($1,055,006), Free Rent Reserve Fund ($123,188), Ground Lease Escrow Fund ($70,493) 2233 Wisconsin NY Owner LLC No Lawrence R. Botel Refinance 27,000,000 0
13 Loan   Barclays Barclays Bank PLC Easton Town Center 0 0 0 0 0 0 7,161,275 0 Existing Leasing Obligation Fund Easton Town Center II, LLC; ETC Fenlon, LLC; ETCBW, LLC; ETC Dime, LLC No None Refinance 337,500,000 0
14 Loan   CGMRC CGMRC Walgreens Net Lease Portfolio 4 0 0 0 0 0 0 0 0   CF Net Lease Portfolio IV DST Yes CF Real Estate Holdings, LLC Acquisition 22,495,184 12,679,321
14.01 Property       Walgreens - Allendale, MI                              
14.02 Property       Walgreens - Marquette, MI                              
14.03 Property       Walgreens - Russellville, AR                              
14.04 Property       Walgreens - Cincinnati, OH                              
14.05 Property       Walgreens - Lawton, OK                              
14.06 Property       Walgreens - Edmond, OK                              
14.07 Property       Walgreens - Mcalester, OK                              
15 Loan   SMF V SMC Walgreens Pool 1 0 0 0 0 0 0 0 0   CS Loan Pool I LLC No John E. Gross Refinance 21,000,000 1,411,767
15.01 Property       Walgreens Peoria IL                              
15.02 Property       Walgreens Albuqurerque                              
15.03 Property       Walgreens Peoria AZ - N Lake Pleasant Rd                              
15.04 Property       Walgreens Allen                              
15.05 Property       Walgreens Tulsa                              
15.06 Property       Walgreens Alvin                              
16 Loan   SMF V SMC Walgreens Pool 2 0 0 0 0 0 0 0 0   CS Loan Pool II LLC No John E. Gross Refinance 19,540,000 1,134,282
16.01 Property       Walgreens Moline                              
16.02 Property       Walgreens Hammond                              
16.03 Property       Walgreens Friendswood                              
16.04 Property       Walgreens Edinburg                              
16.05 Property       Walgreens Decatur                              
16.06 Property       Walgreens Jackson                              
17 Loan   SMF V SMC Walgreens Pool 4 0 0 0 0 0 0 0 0   CS Loan Pool IV LLC No John E. Gross Refinance 19,287,000 1,127,548
17.01 Property       Walgreens Cottonwood                              
17.02 Property       Walgreens Rio Rancho                              
17.03 Property       Walgreens Mentor                              
17.04 Property       Walgreens Peoria AZ - Deer Valley Rd                              
17.05 Property       Walgreens Louisville                              
17.06 Property       Walgreens Overland Park                              
18 Loan   Barclays Barclays Bank PLC Arbor Ridge Office 0 0 23,736 0 0 0 267,899 0 Rent Abatement Reserve ($244,164), Stryker Patio Reserve ($23,735) PH Arbor Ridge LP No TCM Arbor Ridge Holdings LLC, TCM AR GP LLC, John B. Vander Zwaag, Richard C. Hamlin, Jeffrey J. Irmer, Benjamin Adams, Pembroke Hobson LLC Acquisition 18,200,000 7,200,832
19 Loan   Barclays Barclays Bank PLC Sheraton Portland Airport 0 0 6,500 0 0 0 3,250,000 45,911 PIP Reserve ($3,250,000), Monthly Ground Lease Reserve ($45,911) Pollin Hotels II, LLC No Harold Pollin Refinance 18,000,000 467,168
20 Loan   CGMRC CGMRC Seven Mile Crossing 0 0 0 0 0 0 375,000 54,046 Leasing Reserve ($375,000 Upfront; $28,279 Monthly); Monthly Ground Rent Funds ($25,767) Universal Properties SMC Livonia, LLC No Gordon R. A. Fishman and The Fishman Community Property Trust Refinance 17,550,000 0
21 Loan   SG SG Ontario City Centre 63,812 0 0 0 0 0 324,319 0 Ground Rent Reserve ($61,986); Escape Game Reserve ($262,333) Newport - Ontario, LLC No Derrick E. McGavic and Daniel G. Pappano Refinance 15,700,000 4,349,524
22 Loan   CGMRC CGMRC Bentonville Self Storage Portfolio 0 0 19,375 0 0 0 0 0   SSCP Goodman Rd, LLC, SSCP Central Ave, LLC and SSCP 24 St, LLC No Jacob Ramage Acquisition 15,200,000 6,095,348
22.01 Property       Horn Lake Storage - Goodman Road                              
22.02 Property       Rogers Storage - N. 24th Street                              
22.03 Property       Bentonville Storage - E Central Avenue                              
23 Loan   CGMRC CGMRC Springbrook Shopping Center 0 0 79,538 0 0 0 0 0   Springbrook Center LLC No Stelios Aktipis Refinance 15,000,000 0
24 Loan   PCC PCC Gene Autry Plaza 0 0 0 0 0 0 70,000 0 Pacific Dental Services, LLC Construction Allowance Reserve Ramon Gap SPE, LLC and Rancho Gap SPE, LLC No Kenneth P. Slaught Refinance 15,000,000 0
25 Loan   CGMRC CGMRC Texas Self Storage Portfolio 0 0 24,625 0 50,000 0 0 0   SSCP Madison Ave, LLC; SSCP Church St, LLC and SSCP McDonald St, LLC No Jacob Ramage Acquisition 14,550,000 6,070,387
25.01 Property       McKinney-McDonald St.                              
25.02 Property       Midtown Vault Self Storage                              
25.03 Property       McKinney Storage-Safeway                              
26 Loan   SMF V SMC 23 Mile Macomb Medical Campus 0 0 0 0 0 0 338,973 0 Outstanding TI/LC Reserve ($298,800); Ground Lease Reserve ($26,683); Outstanding Free Rent Reserve ($13,490) 23 Mile Medical Associates I LLC No Richard L. Levin and Daniel Megler Refinance 14,000,000 0
27 Loan   SMF V SMC Villanueva Portfolio 0 0 0 0 0 0 0 0   Erazo Realty Limited Partnership; Braton Realty, LP; Crandon Realty, LP; Freston Realty, LLC No Ashley Villanueva-Miedlar, Bryan A. Villanueva and Juan M. Villanueva Refinance 13,050,000 170,880
27.01 Property       Waynesboro Shopping Center                              
27.02 Property       Kuykendahl Medical Office                              
27.03 Property       University Medical Plaza                              
27.04 Property       Wortham Village Shopping Center                              
28 Loan   SG SG Boulevard Apartments 0 52,166 14,450 0 0 0 0 0 0.00 Boulevard Apartments of Auburn Hills LLC; Boulevard Condominium of Auburn Hills LLC No David Jacobson; Howard Jacobson Refinance 13,000,000 0
29 Loan   Barclays Barclays Bank PLC Hilton Garden Inn - Columbus/Polaris 0 0 0 0 0 0 2,150,000 0 Debt Yield Holdback Reserve Belhar, LLC No Har Bhatnagar Refinance 12,500,000 0
30 Loan   PCC PCC Summit Center Marketplace 0 0 0 0 0 0 0 0   Summit Center Market Place II, LLC No Jerome H. Erdmann and Patrick T. McNamee Refinance 11,850,000 770,990
31 Loan   CGMRC CGMRC Sun Belt Self Storage Portfolio 0 0 34,063 0 0 0 0 0   SSCP Audubon Point Dr, LLC and SSCP Storage Parkway, LLC No Jacob Ramage Acquisition 11,100,000 4,507,104
31.01 Property       Rogers Storage - StorMart                              
31.02 Property       Horn Lake Storage - Audubon Point Drive                              
32 Loan   CGMRC CGMRC Fairfield Inn & Suites Milwaukee Downtown 0 0 200,000 0 0 0 1,320,000 0 PIP Reserve SEAL Milwaukee LLC No Vamsikrishna Bonthala and Sheenal Patel Acquisition 10,560,000 7,000,000
33 Loan   PCC PCC Okatie Village Commons 0 0 0 0 0 0 0 0   Okatie Retail Investors, LLC No Gary J. Davies and David P. Hill Refinance 10,300,000 84,788
34 Loan   Barclays Barclays Bank PLC Terrace Point 0 0 16,941 0 0 0 0 0 NAP 8101 Langdon Avenue, Inc. No H.K. Realty, Inc. Refinance 10,000,000 0
35 Loan   SG SG Sand Creek Business Center 0 0 0 0 0 0 0 0 0.00 Sand Creek Business Center III, L.P. No Arthur L. Lorenzini, Jr. as Trustee of the Lorenzini Living Trust; Michael W. Conley Refinance 8,250,000 0
36 Loan   CGMRC CGMRC Wilmette Commons 0 0 0 0 0 0 87,460 0 Free Rent Reserve ($34,460); Unfunded Obligations ($53,000) Next Wilmette, LLC No Andrew S. Hochberg and Marc J. Blum Refinance 8,000,000 0
37 Loan   SG SG All Storage Granbury 0 0 0 0 0 0 0 0 0.00 All Storage Dirks GB, LLC No Jay Schuminsky Refinance 8,000,000 0
38 Loan   SMF V SMC Creekside Plaza 0 0 0 0 0 0 21,271 0 New Tenant Reserve Agoura Hills Investments, LLC No Frank Sarabia Acquisition 7,600,000 4,955,158
39 Loan   SMF V BNYM 1120 Executive Plaza 0 0 0 0 0 0 95,619 0 Free Rent Reserve ($25,910); Initial TI/LC Reserve ($69,709) 1120 Executive Plaza, LLC No Asher Roshanzamir Acquisition 7,500,000 3,259,642
40 Loan   SMF V SMC Hampton Inn & Suites Reno 0 0 0 0 0 0 340,000 0 PIP Reserve Laxmi Reno LLC No Sushil Patel Refinance 7,400,000 0
41 Loan   CGMRC CGMRC Razorback Self Storage Portfolio 0 0 19,688 0 0 0 0 0   SSCP Geyer Springs Rd, LLC; SSCP J St, LLC and SSCP Leon Circle, LLC No Jacob Ramage Acquisition 6,995,000 3,318,804
41.01 Property       Bentonville Storage SE J Street                              
41.02 Property       Little Rock Storage - Geyer Springs                              
41.03 Property       Little Rock Storage - Leon Circle                              
42 Loan   CGMRC CGMRC Warehouse Lofts 0 0 0 0 0 0 0 0   Warehouselofts, LLC No Wesley Burdette Refinance 6,375,000 0
43 Loan   SMF V SMC Venture Plaza 0 0 100,445 0 0 0 27,800 0 Rent Abatement Reserve Venture Plaza Associates, L.L.C. No Richard A. Shapack Refinance 5,900,000 827,616
44 Loan   PCC PCC Judiciary Place 0 0 0 0 0 0 10,747 0 Joan Proper Escrow Judiciary Place, LLC No Coleman G. Rector and Charles W. Rector, Jr. Refinance 5,800,000 17,870
45 Loan   Barclays Barclays Bank PLC Woodland Pointe 0 0 11,825 0 0 0 0 0 NAP 6912 Milwood Avenue, Inc. No H.K. Realty, Inc. Refinance 4,680,000 0
46 Loan   SMF V SMC Palm West 0 0 0 0 0 0 0 0   Palm West Home Community, LLC No Wildwood Hills Homes Community Trust, dated September 30, 1998 and Madeleine Gross Refinance 4,250,000 0
47 Loan   CGMRC CGMRC Walgreens - St. Louis, MO 0 0 0 0 0 0 0 0   7199 Natural Bridge Developers Corp. No Dmitrii Volkov Acquisition 4,192,500 2,425,863
48 Loan   Barclays Barclays Bank PLC Cove Apartments 0 0 1,100 0 0 0 0 0 NAP 11121 Arminta Street, Inc. No H.K. Realty, Inc. Refinance 4,150,000 0
49 Loan   Barclays Barclays Bank PLC Columbus Gardens 0 0 3,039 0 0 0 0 0 NAP 8510 Columbus Avenue, Inc. No J.K. Properties, Inc. Refinance 4,140,000 0
50 Loan   Barclays Barclays Bank PLC Riverbridge Shopping Center 0 0 0 0 0 0 3,251 0 Rent Concession Reserve WHLR-Riverbridge Shopping Center, LLC No Wheeler REIT, L.P. Acquisition 4,000,000 3,135,173
51 Loan   CGMRC CGMRC Walgreens - Sumter, SC 0 0 0 0 0 0 0 0   Hollywood WAG Sumter, LLC No Kenneth Shimm Acquisition 3,800,000 1,384,781
52 Loan   Barclays Barclays Bank PLC Central Park East 0 0 49,376 0 0 0 0 0 NAP 1129 E Central Avenue, Inc. No J.K. Properties, Inc. Refinance 3,200,000 0
53 Loan   Barclays Barclays Bank PLC Silver Lake Office 0 0 6,655 0 0 0 0 0 NAP 2016 Riverside Drive, Inc. No J.K. Properties, Inc. Refinance 2,600,000 693,875
54 Loan   CGMRC CGMRC 515 Main Street 0 0 1,250 0 0 0 0 0   515 Main Street Park City LLC No The 1924 Corporation Refinance 2,310,000 0
                                         

 Page 8 of 10

 

CGCMT 2016-P6 Annex A

 

Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Subordinate Debt ($) Other Sources ($) Total Sources ($) Loan Payoff ($) Purchase Price ($) Closing Costs ($) Reserves ($) Principal Equity Distribution ($) Other Uses ($) Total Uses ($)
1 Loan   CGMRC CGMRC 8 Times Square & 1460 Broadway 0 0 200,000,000 138,599,880 0 3,789,416 23,330,685 34,280,019 0 200,000,000
2 Loan   CGMRC CGMRC 681 Fifth Avenue 0 200,000 215,200,000 154,577,785 0 5,087,412 3,428,474 52,106,328 0 215,200,000
3 Loan   Barclays Barclays Bank PLC Quantum Park 0 3,675,273 196,745,614 0 193,000,000 3,720,528 25,086 0 0 196,745,614
4 Loan   Barclays Barclays Bank PLC, Societe Generale, Bank of America, N.A., Cantor Commercial Real Estate Lending, L.P. Potomac Mills 125,000,000 0 416,000,000 411,992,396 0 2,011,635 0 1,995,969 0 416,000,000
5 Loan   CGMRC CGMRC Walgreens Net Lease Portfolio 6 0 1,020,898 55,743,726 0 55,633,324 110,402 0 0 0 55,743,726
5.01 Property       Walgreens - Wauwatosa, WI                    
5.02 Property       Walgreens - Valparaiso, IN                    
5.03 Property       Walgreens - Salina, KS                    
5.04 Property       Walgreens - Ottawa, KS                    
5.05 Property       Walgreens - Overland Park, KS                    
5.06 Property       Walgreens - Rayne, LA                    
5.07 Property       Walgreens - Plymouth, IN                    
5.08 Property       Walgreens - Griffith, IN                    
5.09 Property       Walgreens - Waterloo, IA                    
5.10 Property       Walgreens - Spencer, IA                    
6 Loan   SG SG/JPMCB Fresno Fashion Fair 0 0 325,000,000 0 0 2,774,198 0 322,225,802 0 325,000,000
7 Loan   Barclays Prudential Mortgage Capital Company, LLC Hyatt Regency Jersey City 0 270,000 100,270,000 62,290,990 0 1,419,633 4,000,000 32,559,377 0 100,270,000
8 Loan   CGMRC CGMRC 925 La Brea Avenue 0 35,000 29,435,000 14,388,376 0 150,098 2,955,434 11,941,092 0 29,435,000
9 Loan   SMF V BNYM Veva 16 & 18 0 0 29,000,000 20,748,449 0 666,696 2,003,267 5,581,588 0 29,000,000
10 Loan   PCC PCC Golden Cove Shopping Center 0 0 28,050,000 15,555,484 0 436,568 783,868 11,274,080 0 28,050,000
11 Loan   PCC PCC Boynton Trail Centre 0 0 27,000,000 21,843,696 0 636,131 1,853,935 2,666,238 0 27,000,000
12 Loan   Barclays Barclays Bank PLC Georgetown Plaza 0 50,000 27,050,000 23,841,952 0 703,507 2,304,923 199,618 0 27,050,000
13 Loan   Barclays Barclays Bank PLC Easton Town Center 362,500,000 0 700,000,000 425,364,813 0 4,564,309 7,161,275 262,909,603 0 700,000,000
14 Loan   CGMRC CGMRC Walgreens Net Lease Portfolio 4 0 655,099 35,829,605 0 35,706,642 122,963 0 0 0 35,829,605
14.01 Property       Walgreens - Allendale, MI                    
14.02 Property       Walgreens - Marquette, MI                    
14.03 Property       Walgreens - Russellville, AR                    
14.04 Property       Walgreens - Cincinnati, OH                    
14.05 Property       Walgreens - Lawton, OK                    
14.06 Property       Walgreens - Edmond, OK                    
14.07 Property       Walgreens - Mcalester, OK                    
15 Loan   SMF V SMC Walgreens Pool 1 0 0 22,411,767 21,960,599 0 451,168 0 0 0 22,411,767
15.01 Property       Walgreens Peoria IL                    
15.02 Property       Walgreens Albuqurerque                    
15.03 Property       Walgreens Peoria AZ - N Lake Pleasant Rd                    
15.04 Property       Walgreens Allen                    
15.05 Property       Walgreens Tulsa                    
15.06 Property       Walgreens Alvin                    
16 Loan   SMF V SMC Walgreens Pool 2 0 0 20,674,282 20,433,815 0 240,467 0 0 0 20,674,282
16.01 Property       Walgreens Moline                    
16.02 Property       Walgreens Hammond                    
16.03 Property       Walgreens Friendswood                    
16.04 Property       Walgreens Edinburg                    
16.05 Property       Walgreens Decatur                    
16.06 Property       Walgreens Jackson                    
17 Loan   SMF V SMC Walgreens Pool 4 0 0 20,414,548 20,169,242 0 245,306 0 0 0 20,414,548
17.01 Property       Walgreens Cottonwood                    
17.02 Property       Walgreens Rio Rancho                    
17.03 Property       Walgreens Mentor                    
17.04 Property       Walgreens Peoria AZ - Deer Valley Rd                    
17.05 Property       Walgreens Louisville                    
17.06 Property       Walgreens Overland Park                    
18 Loan   Barclays Barclays Bank PLC Arbor Ridge Office 0 692,050 26,092,882 0 24,250,000 1,375,731 467,150 0 0 26,092,882
19 Loan   Barclays Barclays Bank PLC Sheraton Portland Airport 0 50,000 18,517,168 14,835,808   390,629 3,290,731 0 0 18,517,168
20 Loan   CGMRC CGMRC Seven Mile Crossing 0 60,000 17,610,000 15,473,515 0 204,737 375,000 1,556,748 0 17,610,000
21 Loan   SG SG Ontario City Centre 0 0 20,049,524 18,059,824 0 560,682 1,429,018 0 0 20,049,524
22 Loan   CGMRC CGMRC Bentonville Self Storage Portfolio 0 18,750 21,314,098 0 20,249,568 896,195 168,335 0 0 21,314,098
22.01 Property       Horn Lake Storage - Goodman Road                    
22.02 Property       Rogers Storage - N. 24th Street                    
22.03 Property       Bentonville Storage - E Central Avenue                    
23 Loan   CGMRC CGMRC Springbrook Shopping Center 0 50,000 15,050,000 13,030,143 0 281,849 788,391 949,616 0 15,050,000
24 Loan   PCC PCC Gene Autry Plaza 0 0 15,000,000 11,427,938 0 316,183 176,114 3,079,765 0 15,000,000
25 Loan   CGMRC CGMRC Texas Self Storage Portfolio 0 18,750 20,639,137 0 19,584,000 936,942 118,195 0 0 20,639,137
25.01 Property       McKinney-McDonald St.                    
25.02 Property       Midtown Vault Self Storage                    
25.03 Property       McKinney Storage-Safeway                    
26 Loan   SMF V SMC 23 Mile Macomb Medical Campus 0 0 14,000,000 12,519,980 0 191,091 654,560 634,368 0 14,000,000
27 Loan   SMF V SMC Villanueva Portfolio 0 0 13,220,880 12,533,434 0 421,241 266,206 0 0 13,220,880
27.01 Property       Waynesboro Shopping Center                    
27.02 Property       Kuykendahl Medical Office                    
27.03 Property       University Medical Plaza                    
27.04 Property       Wortham Village Shopping Center                    
28 Loan   SG SG Boulevard Apartments 0 0 13,000,000 7,147,902 0 225,880 218,919 5,407,299 0 13,000,000
29 Loan   Barclays Barclays Bank PLC Hilton Garden Inn - Columbus/Polaris 0 40,000 12,540,000 8,111,134 0 224,563 2,259,884 1,944,420 0 12,540,000
30 Loan   PCC PCC Summit Center Marketplace 0 0 12,620,990 12,172,446 0 249,395 199,149 0 0 12,620,990
31 Loan   CGMRC CGMRC Sun Belt Self Storage Portfolio 0 18,750 15,625,854 0 14,869,432 618,608 137,814 0 0 15,625,854
31.01 Property       Rogers Storage - StorMart                    
31.02 Property       Horn Lake Storage - Audubon Point Drive                    
32 Loan   CGMRC CGMRC Fairfield Inn & Suites Milwaukee Downtown 0 364,269 17,924,269 0 15,300,000 879,527 1,744,742 0 0 17,924,269
33 Loan   PCC PCC Okatie Village Commons 0 0 10,384,788 9,978,462 0 398,767 7,559 0 0 10,384,788
34 Loan   Barclays Barclays Bank PLC Terrace Point 0 183,204 10,183,204 6,210,833 0 70,338 40,327 3,861,706 0 10,183,204
35 Loan   SG SG Sand Creek Business Center 0 0 8,250,000 7,172,778 0 156,247 438,543 482,432 0 8,250,000
36 Loan   CGMRC CGMRC Wilmette Commons 0 24,183 8,024,183 7,609,925 0 159,666 194,334 60,258 0 8,024,183
37 Loan   SG SG All Storage Granbury 0 0 8,000,000 6,075,346 0 160,658 128,947 1,635,049 0 8,000,000
38 Loan   SMF V SMC Creekside Plaza 0 0 12,555,158 0 12,000,000 170,491 384,667 0 0 12,555,158
39 Loan   SMF V BNYM 1120 Executive Plaza 0 0 10,759,642 0 9,518,300 109,601 1,131,741 0 0 10,759,642
40 Loan   SMF V SMC Hampton Inn & Suites Reno 0 0 7,400,000 3,557,082 0 132,410 356,375 3,354,133 0 7,400,000
41 Loan   CGMRC CGMRC Razorback Self Storage Portfolio 0 18,750 10,332,554 0 9,313,000 778,502 241,052 0 0 10,332,554
41.01 Property       Bentonville Storage SE J Street                    
41.02 Property       Little Rock Storage - Geyer Springs                    
41.03 Property       Little Rock Storage - Leon Circle                    
42 Loan   CGMRC CGMRC Warehouse Lofts 0 40,000 6,415,000 5,705,141 0 200,340 24,008 485,511 0 6,415,000
43 Loan   SMF V SMC Venture Plaza 0 0 6,727,616 6,292,281 0 127,725 307,609 0 0 6,727,616
44 Loan   PCC PCC Judiciary Place 0 0 5,817,870 5,587,570 0 158,800 71,500 0 0 5,817,870
45 Loan   Barclays Barclays Bank PLC Woodland Pointe 0 87,199 4,767,199 3,174,490 0 37,472 23,135 1,532,102 0 4,767,199
46 Loan   SMF V SMC Palm West 0 0 4,250,000 3,766,296 0 128,386 6,592 348,726 0 4,250,000
47 Loan   CGMRC CGMRC Walgreens - St. Louis, MO 0 40,000 6,658,363 0 6,450,000 153,363 55,000 0 0 6,658,363
48 Loan   Barclays Barclays Bank PLC Cove Apartments 0 77,754 4,227,754 2,928,527 0 33,450 10,406 1,255,371 0 4,227,754
49 Loan   Barclays Barclays Bank PLC Columbus Gardens 0 77,576 4,217,576 2,096,110 0 32,023 11,910 2,077,534 0 4,217,576
50 Loan   Barclays Barclays Bank PLC Riverbridge Shopping Center 0 50,000 7,185,173 0 7,000,000 176,994 8,179 0 0 7,185,173
51 Loan   CGMRC CGMRC Walgreens - Sumter, SC 0 20,000 5,204,781 0 5,078,063 125,880 839 0 0 5,204,781
52 Loan   Barclays Barclays Bank PLC Central Park East 0 62,025 3,262,025 2,398,671 0 29,269 58,665 775,420 0 3,262,025
53 Loan   Barclays Barclays Bank PLC Silver Lake Office 0 50,133 3,344,008 3,290,219 0 32,471 21,318 0 0 3,344,008
54 Loan   CGMRC CGMRC 515 Main Street 0 42,500 2,352,500 1,389,961 0 152,574 1,464 808,501 0 2,352,500

 Page 9 of 10

 

CGCMT 2016-P6 Annex A

 

Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Lockbox Cash Management Cash Management Triggers Ground Lease Y/N Ground Lease Expiration Date Annual Ground Lease Payment ($) Cut-off Date Pari Passu Companion Loan Balance ($) Cut-off Date Subordinate Companion Loan Balance ($) Subordinate Companion Loan Interest Rate (%) Cut-off Date Mezzanine Debt Balance ($) Mezzanine Debt Interest Rate (%) Terrorism Insurance Required Y/N Control Number
1 Loan   CGMRC CGMRC 8 Times Square & 1460 Broadway Hard Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) any bankruptcy or insolvency of any Specified Tenant, (iv) any termination or cancellation of any Specified Tenant Lease, (v) any Specified Tenant being in monetary default with respect to the payment of base rent or material monetary or material non-monetary default under any applicable Specified Tenant Lease beyond applicable notice and cure periods, (vi) any Specified Tenant failing to be in actual, physical possession of such Specified Tenant’s space, which (x) with respect to the Specified Lease with Foot Locker Retail, Inc., WeWork Lease or with respect to any other Specified Tenant which is a retail Tenant shall mean such Tenant fails to be open to the public during customary business hours in excess of 30 consecutive days, (vii) any Specified Tenant giving notice that it is terminating its Specified Tenant Lease for any material portion of such Specified Tenant’s demised space. No     125,000,000.00         Yes 1
2 Loan   CGMRC CGMRC 681 Fifth Avenue Hard In Place (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Bankruptcy Action of Borrower, Guarantor or Manager No     157,500,000.00         Yes 2
3 Loan   Barclays Barclays Bank PLC Quantum Park Hard In Place (i) Event of Default, (ii) the occurrence of a Specified Tenant Trigger Period or (iii) the occurrence of the Anticipated Repayment Date No     82,000,000.00         Yes 3
4 Loan   Barclays Barclays Bank PLC, Societe Generale, Bank of America, N.A., Cantor Commercial Real Estate Lending, L.P. Potomac Mills Hard Springing (i) Event of Default, (ii) DSCR<1.35x or (iii) Bankruptcy of Manager No     254,625,000.00 125,000,000 4.5500%     Yes 4
5 Loan   CGMRC CGMRC Walgreens Net Lease Portfolio 6 Hard In-Place (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.55x, (iii) Bankruptcy Action of Borrower, Guarantor or Manager, (iv) the occurrence of an ARD Trigger Event, (v) the occurrence of a Tenant Go Dark Trigger, (vi) the occurrence of a Tenant BK Trigger, (vii) the occurrence of a Tenant Downgrade Trigger No               Yes 5
5.01 Property       Walgreens - Wauwatosa, WI                       Yes 5.01
5.02 Property       Walgreens - Valparaiso, IN                       Yes 5.02
5.03 Property       Walgreens - Salina, KS                       Yes 5.03
5.04 Property       Walgreens - Ottawa, KS                       Yes 5.04
5.05 Property       Walgreens - Overland Park, KS                       Yes 5.05
5.06 Property       Walgreens - Rayne, LA                       Yes 5.06
5.07 Property       Walgreens - Plymouth, IN                       Yes 5.07
5.08 Property       Walgreens - Griffith, IN                       Yes 5.08
5.09 Property       Walgreens - Waterloo, IA                       Yes 5.09
5.10 Property       Walgreens - Spencer, IA                       Yes 5.10
6 Loan   SG SG/JPMCB Fresno Fashion Fair Hard Springing (i) an Event of Default, (ii) DSCR < 1.45x No     290,000,000.00         Yes 6
7 Loan   Barclays Prudential Mortgage Capital Company, LLC Hyatt Regency Jersey City Soft Springing Springing (i) Event of Default or (ii) Hyatt Corporation Management Agreement Trigger No     65,000,000.00         Yes 7
8 Loan   CGMRC CGMRC 925 La Brea Avenue Hard Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Specified Tenant Trigger Period No               Yes 8
9 Loan   SMF V BNYM Veva 16 & 18 Hard In Place (i) the occurrence of an Event of Default, (ii) Bankruptcy action of Borrower, Guarantor or Manager, (iii) DSCR < 1.10x, (iv) commencement of Fiberlink Communications Lease Sweep Period, (v) commencement of USI Insurance Lease Sweep Period, (vi) commencement of a Morgan Stanley Lease Sweep Period No               Yes 9
10 Loan   PCC PCC Golden Cove Shopping Center Springing Springing Occurrence of any one or more of the following as determined by Lender: (a) an Event of Default, (b) a DSC Ratio less than 1.10x, (c) a Trader Joe’s Trigger Event. No               Yes 10
11 Loan   PCC PCC Boynton Trail Centre Springing Springing Occurrence of any one or more of the following as determined by Lender: (a) an Event of Default, (b) a DSC Ratio less than 1.15x, (c) a Wal-Mart Event #1 and borrower fails to deposit the Wal-Mart Escrow Amount , or a Wal-Mart Lease Renewal Escrow Event and borrower fails to deposit the Wal-Mart Lease Renewal Escrow Amount; (d) an Alco Escrow Event and borrower fails to deposit the Alco Escrow Amount; or (e) a CVS Escrow Event and CVS fails to deposit the DVS Escrow Amount. No               Yes 11
12 Loan   Barclays Barclays Bank PLC Georgetown Plaza Hard Springing (i) Event of Default, (ii) DSCR<1.20x or (iii) the Specified Tenant failing to extend or renew the Specified Tenant Lease on or prior to the Specified Tenant Extension Deadline Yes 10/1/2105 773,311           Yes 12
13 Loan   Barclays Barclays Bank PLC Easton Town Center Hard Springing (i) Event of Default or (ii) DSCR<1.20x No     315,000,000.00 362,500,000 3.61590%     Yes 13
14 Loan   CGMRC CGMRC Walgreens Net Lease Portfolio 4 Hard In-Place (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.55x, (iii) Bankruptcy Action of Borrower, Guarantor or Manager, (iv) the occurrence of an ARD Trigger Event, (v) the occurrence of a Tenant Go Dark Trigger, (vi) the occurrence of a Tenant BK Trigger, (vii) the occurrence of a Tenant Downgrade Trigger No               Yes 14
14.01 Property       Walgreens - Allendale, MI                       Yes 14.01
14.02 Property       Walgreens - Marquette, MI                       Yes 14.02
14.03 Property       Walgreens - Russellville, AR                       Yes 14.03
14.04 Property       Walgreens - Cincinnati, OH                       Yes 14.04
14.05 Property       Walgreens - Lawton, OK                       Yes 14.05
14.06 Property       Walgreens - Edmond, OK                       Yes 14.06
14.07 Property       Walgreens - Mcalester, OK                       Yes 14.07
15 Loan   SMF V SMC Walgreens Pool 1 Springing Springing (i) the occurrence of an Event of Default, (ii) Walgreens being in default under its lease beyond applicable notice and cure periods, (iii) Walgreens failing to be in actual, physical possession of all or any portion of the Walgreens Space and/or “going dark” in the Walgreens Space, (iv) Walgreens giving notice of its intent to vacate and/or Walgreens vacating all or any portion of a store space, (v) Walgreens giving notice of its intent to terminate or cancel the applicable Walgreens Lease and/or any termination or cancellation of the applicable Walgreens Lease (including, without limitation, rejection in any bankruptcy or similar insolvency proceeding) and/or the applicable Walgreens Lease failing to otherwise be in full force, (vi) Walgreens (or Walgreens’ parent company) becomes insolvent, files for bankruptcy or has its senior unsecured debt rating fall below BBB- by S&P (or the equivalent of such rating by Moody’s), (vii) Walgreens fails to provide satisfactory evidence it has renewed or extended its lease at least 6 months prior to the end of the Lease for a term of not less than five years at rent that is equal to or greater than the rent paid prior to the lease expiration. No               Yes 15
15.01 Property       Walgreens Peoria IL       No               Yes 15.01
15.02 Property       Walgreens Albuqurerque       No               Yes 15.02
15.03 Property       Walgreens Peoria AZ - N Lake Pleasant Rd       No               Yes 15.03
15.04 Property       Walgreens Allen       No               Yes 15.04
15.05 Property       Walgreens Tulsa       No               Yes 15.05
15.06 Property       Walgreens Alvin       No               Yes 15.06
16 Loan   SMF V SMC Walgreens Pool 2 Springing Springing (i) the occurrence of an Event of Default, (ii) Walgreens being in default under its lease beyond applicable notice and cure periods, (iii) Walgreens failing to be in actual, physical possession of all or any portion of the Walgreens Space and/or “going dark” in the Walgreens Space, (iv) Walgreens giving notice of its intent to vacate and/or Walgreens vacating all or any portion of a store space, (v) Walgreens giving notice of its intent to terminate or cancel the applicable Walgreens Lease and/or any termination or cancellation of the applicable Walgreens Lease (including, without limitation, rejection in any bankruptcy or similar insolvency proceeding) and/or the applicable Walgreens Lease failing to otherwise be in full force, (vi) Walgreens (or Walgreens’ parent company) becomes insolvent, files for bankruptcy or has its senior unsecured debt rating fall below BBB- by S&P (or the equivalent of such rating by Moody’s), (vii) Walgreens fails to provide satisfactory evidence it has renewed or extended its lease at least 6 months prior to the end of the Lease for a term of not less than five years at rent that is equal to or greater than the rent paid prior to the lease expiration. No               Yes 16
16.01 Property       Walgreens Moline       No               Yes 16.01
16.02 Property       Walgreens Hammond       No               Yes 16.02
16.03 Property       Walgreens Friendswood       No               Yes 16.03
16.04 Property       Walgreens Edinburg       No               Yes 16.04
16.05 Property       Walgreens Decatur       No               Yes 16.05
16.06 Property       Walgreens Jackson       No               Yes 16.06
17 Loan   SMF V SMC Walgreens Pool 4 Springing Springing (i) the occurrence of an Event of Default, (ii) Walgreens being in default under its lease beyond applicable notice and cure periods, (iii) Walgreens failing to be in actual, physical possession of all or any portion of the Walgreens Space and/or “going dark” in the Walgreens Space, (iv) Walgreens giving notice of its intent to vacate and/or Walgreens vacating all or any portion of a store space, (v) Walgreens giving notice of its intent to terminate or cancel the applicable Walgreens Lease and/or any termination or cancellation of the applicable Walgreens Lease (including, without limitation, rejection in any bankruptcy or similar insolvency proceeding) and/or the applicable Walgreens Lease failing to otherwise be in full force, (vi) Walgreens (or Walgreens’ parent company) becomes insolvent, files for bankruptcy or has its senior unsecured debt rating fall below BBB- by S&P (or the equivalent of such rating by Moody’s), (vii) Walgreens fails to provide satisfactory evidence it has renewed or extended its lease at least 6 months prior to the end of the Lease for a term of not less than five years at rent that is equal to or greater than the rent paid prior to the lease expiration. No               Yes 17
17.01 Property       Walgreens Cottonwood       No               Yes 17.01
17.02 Property       Walgreens Rio Rancho       No               Yes 17.02
17.03 Property       Walgreens Mentor       No               Yes 17.03
17.04 Property       Walgreens Peoria AZ - Deer Valley Rd       No               Yes 17.04
17.05 Property       Walgreens Louisville       No               Yes 17.05
17.06 Property       Walgreens Overland Park       No               Yes 17.06
18 Loan   Barclays Barclays Bank PLC Arbor Ridge Office Hard Springing (i) Event of Default, (ii) DSCR<1.20x, (iii) Stryker Tigger Event or (iv) Dollar Trigger Event No               Yes 18
19 Loan   Barclays Barclays Bank PLC Sheraton Portland Airport Hard Springing (i) Event of Default, (ii) DSCR<1.20x, or (iii) PIP Reserve falls below PIP Threshold Yes 9/30/2047 581,785           Yes 19
20 Loan   CGMRC CGMRC Seven Mile Crossing Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a Specified Tenant Trigger Period Yes 9/30/2114 309,204           Yes 20
21 Loan   SG SG Ontario City Centre Hard Springing (i) an Event of Default, (ii) DSCR < 1.10x Yes 02/28/2045 722,031           Yes 21
22 Loan   CGMRC CGMRC Bentonville Self Storage Portfolio Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x No               Yes 22
22.01 Property       Horn Lake Storage - Goodman Road       No               Yes 22.01
22.02 Property       Rogers Storage - N. 24th Street       No               Yes 22.02
22.03 Property       Bentonville Storage - E Central Avenue       No               Yes 22.03
23 Loan   CGMRC CGMRC Springbrook Shopping Center Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Specified Tenant Trigger Period No               Yes 23
24 Loan   PCC PCC Gene Autry Plaza Springing Springing (i) the occurrence of an Event of Default, (ii) Smart & Final and/or Staples ceases to operate their business for a period of more than thirty days, becomes the subject of bankruptcy or insolvency proceedings, provides notice of intent to terminate respective lease, or defaults under any monetary or material non-monetary term of their respective lease, (iii) Smart & Final and/or Staples fails to renew respective lease twelve months prior to its expiration, (iv) DSCR is less than 1.10x No               Yes 24
25 Loan   CGMRC CGMRC Texas Self Storage Portfolio Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x No               Yes 25
25.01 Property       McKinney-McDonald St.       No               Yes 25.01
25.02 Property       Midtown Vault Self Storage       No               Yes 25.02
25.03 Property       McKinney Storage-Safeway       No               Yes 25.03
26 Loan   SMF V SMC 23 Mile Macomb Medical Campus Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a St. John Hospital Sweep Event Period Yes 10/14/2105 106,731           Yes 26
27 Loan   SMF V SMC Villanueva Portfolio Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x No               Yes 27
27.01 Property       Waynesboro Shopping Center       No               Yes 27.01
27.02 Property       Kuykendahl Medical Office       No               Yes 27.02
27.03 Property       University Medical Plaza       No               Yes 27.03
27.04 Property       Wortham Village Shopping Center       No               Yes 27.04
28 Loan   SG SG Boulevard Apartments None None NAP No               Yes 28
29 Loan   Barclays Barclays Bank PLC Hilton Garden Inn - Columbus/Polaris Hard Springing (i) Event of Default, (ii) DSCR<1.40x, (iii) Franchise Trigger Event No               Yes 29
30 Loan   PCC PCC Summit Center Marketplace Springing Springing Occurrence of any one or more of the following as determined by Lender: (a) an Event of Default, (b) Aurora Health Care (i)  goes dark, (ii) files for bankruptcy or other insolvency proceedings, (iii) provides notice of termination and Borrower fails to deposit the required $400,000 in cash or LOC, or (iv) defaults on their lease or (v) fails to renew their lease. No               Yes 30
31 Loan   CGMRC CGMRC Sun Belt Self Storage Portfolio Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x No               Yes 31
31.01 Property       Rogers Storage - StorMart       No               Yes 31.01
31.02 Property       Horn Lake Storage - Audubon Point Drive       No               Yes 31.02
32 Loan   CGMRC CGMRC Fairfield Inn & Suites Milwaukee Downtown Hard Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.35x, (iii) a material action in which the Manager is a debtor, (iv) the occurrence of a Franchise Agreement Trigger Period No               Yes 32
33 Loan   PCC PCC Okatie Village Commons Soft Springing Springing Occurrence of any one or more of the following as determined by Lender: (a) an Event of Default, (b) a DSC Ratio less than 1.10 to 1.00 determined by Lender as of the last day of each calendar quarter for such quarter, or (c) a Food Lion Trigger Event. No               Yes 33
34 Loan   Barclays Barclays Bank PLC Terrace Point Springing Springing (i) Event of Default or (ii) DSCR<1.10x No               Yes 34
35 Loan   SG SG Sand Creek Business Center Springing Springing (i) an Event of Default, (ii) DSCR < 1.10x, or (iii) Lease Sweep Period No               Yes 35
36 Loan   CGMRC CGMRC Wilmette Commons Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x No               Yes 36
37 Loan   SG SG All Storage Granbury Springing Springing (i) an Event of Default, (ii) DSCR < 1.10x No               Yes 37
38 Loan   SMF V SMC Creekside Plaza Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x No               Yes 38
39 Loan   SMF V BNYM 1120 Executive Plaza Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Lease Sweep Period No               Yes 39
40 Loan   SMF V SMC Hampton Inn & Suites Reno Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) any cancellation, termination or expiration of the Franchise Agreement, (iv) the occurrence of a PIP Trigger Event No               Yes 40
41 Loan   CGMRC CGMRC Razorback Self Storage Portfolio Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x No               Yes 41
41.01 Property       Bentonville Storage SE J Street       No               Yes 41.01
41.02 Property       Little Rock Storage - Geyer Springs       No               Yes 41.02
41.03 Property       Little Rock Storage - Leon Circle       No               Yes 41.03
42 Loan   CGMRC CGMRC Warehouse Lofts Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x No               Yes 42
43 Loan   SMF V SMC Venture Plaza Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Major Tenant Event Period No               Yes 43
44 Loan   PCC PCC Judiciary Place Springing Springing Occurrence of any one or more of the following as determined by Lender: (a) an Event of Default, (b) DSCR less than 1.15x, or (c) Fresenius Trigger Event. No               Yes 44
45 Loan   Barclays Barclays Bank PLC Woodland Pointe Springing Springing (i) Event of Default or (ii) DSCR<1.10x No               Yes 45
46 Loan   SMF V SMC Palm West Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x No               Yes 46
47 Loan   CGMRC CGMRC Walgreens - St. Louis, MO Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a Specified Tenant Trigger Period No               Yes 47
48 Loan   Barclays Barclays Bank PLC Cove Apartments Springing Springing (i) Event of Default or (ii) DSCR<1.10x No               Yes 48
49 Loan   Barclays Barclays Bank PLC Columbus Gardens Springing Springing (i) Event of Default or (ii) DSCR<1.10x No               Yes 49
50 Loan   Barclays Barclays Bank PLC Riverbridge Shopping Center Hard Springing (i) Event of Default, (ii) Bankruptcy Action of Borrower, Guarantor or Manager, (iii) Anchor Tenant Trigger Event or (iv) DSCR<1.35x   No               Yes 50
51 Loan   CGMRC CGMRC Walgreens - Sumter, SC Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) occurrence of a Specified Tenant Trigger Period No               Yes 51
52 Loan   Barclays Barclays Bank PLC Central Park East Springing Springing (i) Event of Default or (ii) DSCR<1.10x No               Yes 52
53 Loan   Barclays Barclays Bank PLC Silver Lake Office Springing Springing (i) Event of Default or (ii) DSCR<1.10x No               Yes 53
54 Loan   CGMRC CGMRC 515 Main Street Hard Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Specified Tenant Trigger Period, (iv) One year prior to the Maturity Date No               Yes 54
                                     

 Page 10 of 10

 

 

Footnotes to Annex A
   
(1) The Administrative Fee Rate includes the Servicing Fee Rate, the Operating Advisor Fee Rate, the Trustee/Certificate Administrator Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate applicable to each Mortgage Loan.
   
(2) The monthly debt service shown for Mortgage Loans with a partial interest-only period reflects the amount payable after the expiration of the interest-only period.
   
(3) The open period is inclusive of the Maturity Date / ARD
   
(4) Underwritten NCF DSCR is calculated based on amortizing debt service payments (except for interest-only loans).
   
(5) Occupancy reflects tenants that have signed leases, but are not yet in occupancy or may not be paying rent.
   
(6) The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the lease.
   
(7) If the purpose of the Mortgage Loan was to finance an acquisition of the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash investment by one or more of the equity owners in the borrower in connection with such acquisition.  If the purpose of the Mortgage Loan was to refinance the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash contributed to the borrower by one or more of the equity owners at the time the Mortgage Loan was originated.

 

 

 

MORTGAGE POOL CHARACTERISTICS
      
Mortgage Pool Characteristics     
Initial Pool Balance  $913,408,704 
Number of Mortgage Loans   54 
Number of Mortgaged Properties   94 
Average Cut-off Date Mortgage Loan Balance  $16,914,976 
Weighted Average Mortgage Interest Rate   4.3058% 
Weighted Average Remaining Term to Maturity (months)   110 
Weighted Average Remaining Amortization Term (months)   354 
Weighted Average Cut-off Date LTV Ratio   59.4% 
Weighted Average Maturity Date LTV Ratio   53.8% 
Weighted Average Underwritten Debt Service Coverage Ratio   1.94 
Weighted Average Debt Yield on Underwritten NOI   10.1% 

 

 

 

 
         
Mortgage Loans by Loan Seller        
Mortgage Loan Seller Mortgage Loans Mortgaged Properties Aggregate Cut-off Date Balance % of Initial Pool Balance
Citigroup Global Markets Realty Corp 17 39 335,076,678 36.7%
Barclays Bank PLC 15 15 252,245,856 27.6%
Starwood Mortgage Capital 11 29 148,194,970 16.2%
Principal Commercial Capital 6 6 97,976,416 10.7%
Société Générale 5 5 79,914,784 8.7%
Total 54 94 913,408,704 100.0%
         
Property Types        
Property Type / Detail Number of Mortgaged Properties  Aggregate Cut-off Date Balance % of Initial Pool Balance  
Retail 49 307,324,204 33.6%  
   Single Tenant 37 125,287,437 13.7%  
   Super Regional Mall 2 71,375,000 7.8%  
   Anchored 5 71,300,000 7.8%  
   Urban Streetscape Retail Center 1 22,500,000 2.5%  
   Unanchored 2 10,310,000 1.1%  
   Shadow Anchored 2 6,551,768 0.7%  
Mixed Use 7 244,484,081 26.8%  
   Office/Retail 6 228,784,081 25.0%  
   Retail/Hospitlaity 1 15,700,000 1.7%  
Office 13 172,661,207 18.9%  
   Suburban 9 149,601,065 16.4%  
   Medical Office 3 20,463,712 2.2%  
   CBD 1 2,596,430 0.3%  
Hospitality 5 83,381,482 9.1%  
   Full Service 2 52,956,162 5.8%  
   Limited Service 2 17,941,124 2.0%  
   Select Service 1 12,484,195 1.4%  
Self Storage 12 55,809,784 6.1%  
Multifamily 7 45,509,068 5.0%  
Manufactured Housing Community 1 4,238,876 0.5%  
Total 94 913,408,704 100.0%  
         
Georgraphic Distribution        
Property Location Number of Mortgaged Properties Aggregate Cut-off Date Balance % of Initial Pool Balance  
California 12 152,002,226 16.6%  
New York 2 132,500,000 14.5%  
Virginia 3 92,167,334 10.1%  
Michigan 6 57,359,720 6.3%  
Pennsylvania 3 51,401,519 5.6%  
Illinois 6 51,050,241 5.6%  
New Jersey 2 42,500,000 4.7%  
Ohio 4 41,505,752 4.5%  
Texas 10 39,007,677 4.3%  
Florida 2 33,375,000 3.7%  
Wisconsin 3 27,855,812 3.0%  
District of Columbia 1 27,000,000 3.0%  
Arkansas 7 24,327,496 2.7%  
Oregon 1 17,956,162 2.0%  
Mississippi 3 15,020,439 1.6%  
Arizona 4 14,424,879 1.6%  
South Carolina 2 14,100,000 1.5%  
Indiana 4 13,489,008 1.5%  
Kansas 4 12,800,488 1.4%  
Oklahoma 4 12,148,147 1.3%  
Nevada 1 7,381,124 0.8%  
New Mexico 2 7,351,619 0.8%  
Iowa 2 6,065,105 0.7%  
Missouri 1 4,192,500 0.5%  
Tennessee 1 4,100,000 0.4%  
Georgia 1 4,000,000 0.4%  
Louisiana 1 3,221,021 0.4%  
Kentucky 1 2,795,433 0.3%  
Utah 1 2,310,000 0.3%  
Total 94 913,408,704 100.0%  
         
Distribution of Amortization Types        
Range of Cut-off Balances ($) Number of Mortgage Loans Cut-off Date Balance % of Initial Pool Balance  
Interest Only 8 278,375,000 30.5%  
Interest Only, Then Amortizing 19 259,022,500 28.4%  
Amortizing (30 Years) 22 243,129,739 26.6%  
Interest Only ARD 3 107,544,178 11.8%  
Amortizing (20 Years) 2 25,337,287 2.8%  
Total 54 913,408,704 100.0%