FWP 1 n804_anxa-x3.htm FREE WRITING PROSPECTUS

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

 

     
 

THIS FREE WRITING PROSPECTUS, DATED NOVEMBER 28, 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
1 Loan 8, 9, 10 CGMRC CGMRC 8 Times Square & 1460 Broadway NAP NAP 1460 Broadway New York New York 10036 Mixed Use Office/Retail 1952 2015
2 Loan 11, 12, 13 CGMRC CGMRC, UBS 681 Fifth Avenue NAP NAP 681 Fifth Avenue New York New York 10022 Mixed Use Office/Retail 1913 2009
3 Loan 14, 15, 16, 17, 18 Barclays Barclays Bank PLC Quantum Park NAP NAP 22001 Loudoun County Parkway Ashburn Virginia 20147 Office Suburban 1998, 2001 NAP
4 Loan 9, 19, 20, 21 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
5 Loan 22 CGMRC CGMRC Walgreens Net Lease Portfolio 6 Group 2 NAP         Retail Single Tenant    
5.01 Property       Walgreens - Wauwatosa, WI     2656 North Wauwatosa Avenue Wauwatosa Wisconsin 53210 Retail Single Tenant 1998 NAP
5.02 Property       Walgreens - Valparaiso, IN     1903 Calumet Avenue Valparaiso Indiana 46383 Retail Single Tenant 1996 NAP
5.03 Property       Walgreens - Salina, KS     700 South Broadway Boulevard Salina Kansas 67401 Retail Single Tenant 2000 NAP
5.04 Property       Walgreens - Ottawa, KS     1445 South Main Street Ottawa Kansas 66067 Retail Single Tenant 2006 NAP
5.05 Property       Walgreens - Overland Park, KS     12601 Pflumm Road Overland Park Kansas 66213 Retail Single Tenant 2005 NAP
5.06 Property       Walgreens - Rayne, LA     1204 The Boulevard Rayne Louisiana 70578 Retail Single Tenant 2005 NAP
5.07 Property       Walgreens - Plymouth, IN     2014 North Michigan Street Plymouth Indiana 46563 Retail Single Tenant 2005 NAP
5.08 Property       Walgreens - Griffith, IN     407 West Glen Park Avenue Griffith Indiana 46319 Retail Single Tenant 2010 NAP
5.09 Property       Walgreens - Waterloo, IA     111 West Ridgeway Avenue Waterloo Iowa 50701 Retail Single Tenant 2003 NAP
5.10 Property       Walgreens - Spencer, IA     800 Grand Avenue Spencer Iowa 51301 Retail Single Tenant 2007 NAP
6 Loan 9, 23, 24 SG SG/JPMCB Fresno Fashion Fair NAP NAP 645 East Shaw Avenue Fresno California 93710 Retail Super Regional Mall 1970 2003, 2006
7 Loan 25, 26 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
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
9 Loan 27, 28 SMF V BNYM Veva 16 & 18 NAP NAP 1787 Sentry Parkway West Blue Bell Pennsylvania 19422 Office Suburban 1989 2015
10 Loan 29, 30 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
11 Loan 31 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
12 Loan 32, 33, 34 Barclays Barclays Bank PLC Georgetown Plaza NAP NAP 2233 Wisconsin Avenue Northwest Washington District of Columbia 20007 Mixed Use Office/Retail 1964 2015
13 Loan 35, 36, 37 Barclays Barclays Bank PLC Easton Town Center NAP NAP 160 Easton Town Center Columbus Ohio 43219 Retail Urban Streetscape Retail Center 1999 2015
14 Loan 22 CGMRC CGMRC Walgreens Net Lease Portfolio 4 Group 2 NAP         Retail Single Tenant    
14.01 Property       Walgreens - Allendale, MI     6840 Lake Michigan Drive Allendale Michigan 49401 Retail Single Tenant 2007 NAP
14.02 Property       Walgreens - Marquette, MI     1115 Washington Street Marquette Michigan 49855 Retail Single Tenant 2008 NAP
14.03 Property       Walgreens - Russellville, AR     1100 East Main Street Russellville Arkansas 72801 Retail Single Tenant 2006 NAP
14.04 Property       Walgreens - Cincinnati, OH     6918 Hamilton Avenue Cincinnati Ohio 45231 Retail Single Tenant 2009 NAP
14.05 Property       Walgreens - Lawton, OK     6701 Northwest Cache Road Lawton Oklahoma 73505 Retail Single Tenant 2000 NAP
14.06 Property       Walgreens - Edmond, OK     1400 East 2nd Street Edmond Oklahoma 73034 Retail Single Tenant 2001 NAP
14.07 Property       Walgreens - Mcalester, OK     1000 East Carl Albert Parkway McAlester Oklahoma 74501 Retail Single Tenant 2005 NAP
15 Loan 38 SMF V SMC Walgreens Pool 1 Group 1 NAP         Retail Single Tenant    
15.01 Property       Walgreens Peoria IL     4814 North Sheridan Road Peoria Illinois 61614 Retail Single Tenant 2002 NAP
15.02 Property       Walgreens Albuqurerque     9500 Golf Course Road Northwest Albuquerque New Mexico 87114 Retail Single Tenant 2000 NAP
15.03 Property       Walgreens Peoria AZ - North Lake Pleasant Road   20266 North Lake Pleasant Road Peoria Arizona 85382 Retail Single Tenant 1999 NAP
15.04 Property       Walgreens Allen     1226 West McDermott Drive Allen Texas 75013 Retail Single Tenant 1998 NAP
15.05 Property       Walgreens Tulsa     1438 North Lewis Street Tulsa Oklahoma 74110 Retail Single Tenant 1999 NAP
15.06 Property       Walgreens Alvin     1620 South Gordon Street Alvin Texas 77511 Retail Single Tenant 1999 NAP
16 Loan 38 SMF V SMC Walgreens Pool 2 Group 1 NAP         Retail Single Tenant    
16.01 Property       Walgreens Moline     3601 16th Street Moline Illinois 61265 Retail Single Tenant 2002 NAP
16.02 Property       Walgreens Hammond     4445 Calumet Avenue Hammond Indiana 46327 Retail Single Tenant 2000 NAP
16.03 Property       Walgreens Friendswood     3201 FM 528 Friendswood Texas 77546 Retail Single Tenant 1999 NAP
16.04 Property       Walgreens Edinburg     1520 West Freddy Gonzalez Drive Edinburg Texas 78539 Retail Single Tenant 2000 2016
16.05 Property       Walgreens Decatur     4995 East U.S. Route 36 Decatur Illinois 62521 Retail Single Tenant 2002 NAP
16.06 Property       Walgreens Jackson     3445 Terry Road Jackson Mississippi 39212 Retail Single Tenant 1998 NAP
17 Loan 38 SMF V SMC Walgreens Pool 4 Group 1 NAP         Retail Single Tenant    
17.01 Property       Walgreens Cottonwood     550 South Main Street Cottonwood Arizona 86326 Retail Single Tenant 1999 NAP
17.02 Property       Walgreens Rio Rancho     7850 Enchanted Hills Boulevard Rio Rancho New Mexico 87144 Retail Single Tenant 1999 2015
17.03 Property       Walgreens Mentor     9400 Mentor Avenue Mentor Ohio 44060 Retail Single Tenant 1998 2007
17.04 Property       Walgreens Peoria AZ - Deer Valley Road     8310 West Deer Valley Road Peoria Arizona 85382 Retail Single Tenant 1999 NAP
17.05 Property       Walgreens Louisville     7914 Fegenbush Lane Louisville Kentucky 40228 Retail Single Tenant 1998 NAP
17.06 Property       Walgreens Overland Park     8450 West 151st Street Overland Park Kansas 66223 Retail Single Tenant 1998 NAP
18 Loan 39 Barclays Barclays Bank PLC Arbor Ridge Office NAP NAP 70, 72 & 74 East Swedesford Road Malvern Pennsylvania 19355 Office Suburban 1956 2016
19 Loan 40, 41, 42 Barclays Barclays Bank PLC Sheraton Portland Airport NAP NAP 8235 Northeast Airport Way Portland Oregon 97220 Hospitality Full Service 1974 2006
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
21 Loan   SG SG Ontario City Centre NAP NAP 50 East Ontario Street Chicago Illinois 60601 Mixed Use Retail/Hospitality 1947 1994, 2005, 2015
22 Loan   CGMRC CGMRC Bentonville Self Storage Portfolio Group 3 NAP         Self Storage Self Storage    
22.01 Property       Horn Lake Storage - Goodman Road     1634 Goodman Road West Horn Lake Mississippi 38637 Self Storage Self Storage 2005 NAP
22.02 Property       Rogers Storage - N. 24th Street     104 North 24th Street Rogers Arkansas 72756 Self Storage Self Storage 1993 2014
22.03 Property       Bentonville Storage - E Central Avenue     2113 East Central Avenue Bentonville Arkansas 72712 Self Storage Self Storage 2002 NAP
23 Loan   CGMRC CGMRC Springbrook Shopping Center NAP NAP 132-166 East Lake Street Bloomingdale Illinois 60108 Retail Anchored 1980 1986, 1999-2000
24 Loan 43 PCC PCC Gene Autry Plaza NAP NAP 5001 East Ramon Road Palm Springs California 92264 Retail Anchored 2009 NAP
25 Loan   CGMRC CGMRC Texas Self Storage Portfolio Group 3 NAP         Self Storage Self Storage    
25.01 Property       McKinney-McDonald St.     1820 South McDonald McKinney Texas 75069 Self Storage Self Storage 1993 NAP
25.02 Property       Midtown Vault Self Storage     1485 Madison Avenue Memphis Tennessee 38104 Self Storage Self Storage 1960 1988, 2010
25.03 Property       McKinney Storage-Safeway     1442 North Church Street McKinney Texas 75069 Self Storage Self Storage 1981 NAP
26 Loan 44, 45 SMF V SMC 23 Mile Macomb Medical Campus NAP NAP 17900 23 Mile Road Macomb Township Michigan 48044 Office Medical Office 2006 NAP
27 Loan   SMF V SMC Villanueva Portfolio NAP NAP         Various Various    
27.01 Property       Waynesboro Shopping Center     12771-12785 Washington Township Boulevard Waynesboro Pennsylvania 17268 Retail Shadow Anchored 2006-2007 NAP
27.02 Property       Kuykendahl Medical Office     21301 Kuykendahl Road Spring Texas 77379 Office Medical Office 2005 NAP
27.03 Property       University Medical Plaza     20403 University Boulevard Sugar Land Texas 77479 Office Medical Office 2004 NAP
27.04 Property       Wortham Village Shopping Center     12914 FM 1960 Road West Houston Texas 77065 Retail Shadow Anchored 2003 NAP
28 Loan   SG SG Boulevard Apartments NAP NAP 2651 Greenstone Boulevard Auburn Hills Michigan 48326 Multifamily Garden 1987 NAP
29 Loan 46, 47 Barclays Barclays Bank PLC Hilton Garden Inn - Columbus/Polaris NAP NAP 8535 Lyra Drive Columbus Ohio 43240 Hospitality Select Service 2005 2012
30 Loan   PCC PCC Summit Center Marketplace NAP NAP 1284-1300 North Summit Avenue Oconomowoc Wisconsin 53066 Mixed Use Office/Retail 2004-2006 NAP
31 Loan   CGMRC CGMRC Sun Belt Self Storage Portfolio Group 3 NAP         Self Storage Self Storage    
31.01 Property       Rogers Storage - StorMart     2610 Storage Parkway Rogers Arkansas 72756 Self Storage Self Storage 2002-2006 NAP
31.02 Property       Horn Lake Storage - Audubon Point Drive     1411 Audubon Point Drive Horn Lake Mississippi 38637 Self Storage Self Storage 2007 NAP
32 Loan 48, 49 CGMRC CGMRC Fairfield Inn & Suites Milwaukee Downtown NAP NAP 710 North Old World 3rd Street Milwaukee Wisconsin 53203 Hospitality Limited Service 1924 2013
33 Loan   PCC PCC Okatie Village Commons NAP NAP 198-214 Okatie Village Drive Bluffton South Carolina 29909 Retail Anchored 2008 NAP
34 Loan   Barclays Barclays Bank PLC Terrace Point Group 4 NAP 8101 Langdon Avenue Van Nuys California 91406 Multifamily Garden 1975 NAP
35 Loan   SG SG Sand Creek Business Center NAP NAP 191-201 Sand Creek Road Brentwood California 94513 Office Suburban 2004-2005 2014, 2015
36 Loan   CGMRC CGMRC Wilmette Commons NAP NAP 50-126 Skokie Boulevard Wilmette Illinois 60091 Retail Unanchored 1988 NAP
37 Loan   SG SG All Storage Granbury NAP NAP 6900 Granbury Road Fort Worth Texas 76133 Self Storage Self Storage 2004 NAP
38 Loan 50 SMF V SMC Creekside Plaza NAP NAP 28720 Roadside Drive Agoura Hills California 91301 Office Suburban 1986 NAP
39 Loan 51 SMF V BNYM 1120 Executive Plaza NAP NAP 1120 Route 73 Mount Laurel New Jersey 08054 Office Suburban 1987 2011
40 Loan 52 SMF V SMC Hampton Inn & Suites Reno NAP NAP 10599 Professional Circle Reno Nevada 89511 Hospitality Limited Service 2006 2014
41 Loan   CGMRC CGMRC Razorback Self Storage Portfolio Group 3 NAP         Self Storage Self Storage    
41.01 Property       Bentonville Storage SE J Street     804 Southeast J Street Bentonville Arkansas 72712 Self Storage Self Storage 1995 NAP
41.02 Property       Little Rock Storage - Geyer Springs     8015 Geyer Springs Road Little Rock Arkansas 72209 Self Storage Self Storage 1986 2005, 2009
41.03 Property       Little Rock Storage - Leon Circle     6100 Leon Circle Little Rock Arkansas 72209 Self Storage Self Storage 1988 NAP
42 Loan   CGMRC CGMRC Warehouse Lofts NAP NAP 4513 North Florida Avenue Tampa Florida 33603 Multifamily Garden 1970 2015-2016
43 Loan   SMF V SMC Venture Plaza NAP NAP 3150 Livernois Road Troy Michigan 48083 Office Suburban 1986 2007
44 Loan   PCC PCC Judiciary Place NAP NAP 9300 West Courthouse Road   Manassas Virginia 20110 Office Suburban 2004 NAP
45 Loan   Barclays Barclays Bank PLC Woodland Pointe Group 4 NAP 6912 Milwood Avenue Canoga Park California 91303 Multifamily Garden 1989 NAP
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
47 Loan   CGMRC CGMRC Walgreens - St. Louis, MO NAP NAP 7199 Natural Bridge Road Northwoods Missouri 63121 Retail Single Tenant 2000 NAP
48 Loan   Barclays Barclays Bank PLC Cove Apartments Group 4 NAP 11121 Arminta Street Sun Valley California 91352 Multifamily Garden 1969 NAP
49 Loan   Barclays Barclays Bank PLC Columbus Gardens Group 4 NAP 8510 Columbus Avenue North Hills California 91343 Multifamily Garden 1963 NAP
50 Loan   Barclays Barclays Bank PLC Riverbridge Shopping Center NAP NAP 1124 North Park Street Carrollton Georgia 30117 Retail Anchored 1999 NAP
51 Loan   CGMRC CGMRC Walgreens - Sumter, SC NAP NAP 1990 McCrays Mills Road Sumter South Carolina 29150 Retail Single Tenant 2005 NAP
52 Loan   Barclays Barclays Bank PLC Central Park East Group 4 NAP 1129 East Central Avenue Redlands California 92374 Multifamily Garden 1986 NAP
53 Loan   Barclays Barclays Bank PLC Silver Lake Office Group 4 NAP 2016 Riverside Drive Los Angeles California 90039 Office CBD 1979 NAP
54 Loan   CGMRC CGMRC 515 Main Street NAP NAP 515 Main Street Park City Utah 84060 Retail Unanchored 1898 2007, 2009, 2015-2016

 

Page 1 of 15 

 

 

CGCMT 2016-P6 Annex A                            
                                 
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Units, Pads, Rooms, SF Unit Description Loan Per Unit ($) Ownership Interest Original Balance ($) Cut-off Date Balance ($) Allocated Cut-off Date Loan Amount ($) % of Initial Pool Balance Balloon Balance ($) Mortgage Loan Rate (%)  
1 Loan 8, 9, 10 CGMRC CGMRC 8 Times Square & 1460 Broadway 214,341 SF 933.09 Fee Simple 75,000,000 75,000,000 75,000,000 8.2% 75,000,000 4.05000%  
2 Loan 11, 12, 13 CGMRC CGMRC, UBS 681 Fifth Avenue 82,573 SF 2,603.76 Fee Simple 57,500,000 57,500,000 57,500,000 6.3% 57,500,000 4.12650%  
3 Loan 14, 15, 16, 17, 18 Barclays Barclays Bank PLC Quantum Park 942,843 SF 140.00 Fee Simple 50,000,000 50,000,000 50,000,000 5.5% 50,000,000 3.68850%  
4 Loan 9, 19, 20, 21 Barclays Barclays Bank PLC, Societe Generale, Bank of America, N.A., Cantor Commercial Real Estate Lending, L.P. Potomac Mills 1,459,997 SF 199.32 Fee Simple 36,375,000 36,375,000 36,375,000 4.0% 36,375,000 2.98821%  
5 Loan 22 CGMRC CGMRC Walgreens Net Lease Portfolio 6 158,399 SF 221.27 Fee Simple 35,048,994 35,048,994   3.8% 35,048,994 4.59300%  
5.01 Property       Walgreens - Wauwatosa, WI 24,570 SF   Fee Simple     5,461,731 0.6%      
5.02 Property       Walgreens - Valparaiso, IN 16,825 SF   Fee Simple     3,585,227 0.4%      
5.03 Property       Walgreens - Salina, KS 15,120 SF   Fee Simple     3,567,221 0.4%      
5.04 Property       Walgreens - Ottawa, KS 14,820 SF   Fee Simple     3,496,443 0.4%      
5.05 Property       Walgreens - Overland Park, KS 14,385 SF   Fee Simple     3,393,814 0.4%      
5.06 Property       Walgreens - Rayne, LA 14,490 SF   Fee Simple     3,221,021 0.4%      
5.07 Property       Walgreens - Plymouth, IN 14,820 SF   Fee Simple     3,157,983 0.3%      
5.08 Property       Walgreens - Griffith, IN 14,550 SF   Fee Simple     3,100,449 0.3%      
5.09 Property       Walgreens - Waterloo, IA 14,560 SF   Fee Simple     3,063,999 0.3%      
5.10 Property       Walgreens - Spencer, IA 14,259 SF   Fee Simple     3,001,106 0.3%      
6 Loan 9, 23, 24 SG SG/JPMCB Fresno Fashion Fair 536,093 SF 606.24 Fee Simple 35,000,000 35,000,000 35,000,000 3.8% 35,000,000 3.58700%  
7 Loan 25, 26 Barclays Prudential Mortgage Capital Company, LLC Hyatt Regency Jersey City 351 Rooms 284,900.28 Fee Simple 35,000,000 35,000,000 35,000,000 3.8% 35,000,000 3.66800%  
8 Loan   CGMRC CGMRC 925 La Brea Avenue 63,331 SF 464.23 Fee Simple 29,400,000 29,400,000 29,400,000 3.2% 26,767,024 4.19000%  
9 Loan 27, 28 SMF V BNYM Veva 16 & 18 192,979 SF 149.43 Fee Simple 29,000,000 28,837,003 28,837,003 3.2% 26,751,233 5.01400%  
10 Loan 29, 30 PCC PCC Golden Cove Shopping Center 91,102 SF 307.90 Fee Simple 28,050,000 28,050,000 28,050,000 3.1% 22,891,577 4.78000%  
11 Loan 31 PCC PCC Boynton Trail Centre 232,402 SF 116.18 Fee Simple 27,000,000 27,000,000 27,000,000 3.0% 22,380,789 4.39000%  
12 Loan 32, 33, 34 Barclays Barclays Bank PLC Georgetown Plaza 150,589 SF 179.30 Leasehold 27,000,000 27,000,000 27,000,000 3.0% 22,934,756 4.30000%  
13 Loan 35, 36, 37 Barclays Barclays Bank PLC Easton Town Center 1,303,073 SF 259.00 Fee Simple 22,500,000 22,500,000 22,500,000 2.5% 22,500,000 3.61590%  
14 Loan 22 CGMRC CGMRC Walgreens Net Lease Portfolio 4 103,710 SF 216.90 Fee Simple 22,495,184 22,495,184   2.5% 22,495,184 4.59300%  
14.01 Property       Walgreens - Allendale, MI 14,820 SF   Fee Simple     3,515,451 0.4%      
14.02 Property       Walgreens - Marquette, MI 14,820 SF   Fee Simple     3,412,412 0.4%      
14.03 Property       Walgreens - Russellville, AR 14,820 SF   Fee Simple     3,262,496 0.4%      
14.04 Property       Walgreens - Cincinnati, OH 14,820 SF   Fee Simple     3,248,733 0.4%      
14.05 Property       Walgreens - Lawton, OK 15,120 SF   Fee Simple     3,115,120 0.3%      
14.06 Property       Walgreens - Edmond, OK 14,490 SF   Fee Simple     2,985,323 0.3%      
14.07 Property       Walgreens - Mcalester, OK 14,820 SF   Fee Simple     2,955,649 0.3%      
15 Loan 38 SMF V SMC Walgreens Pool 1 87,085 SF 240.84   21,000,000 20,973,238   2.3% 16,997,687 4.68000%  
15.01 Property       Walgreens Peoria IL 15,120 SF   Fee Simple     5,565,898 0.6%      
15.02 Property       Walgreens Albuqurerque 15,120 SF   Fee Simple     3,463,581 0.4%      
15.03 Property       Walgreens Peoria AZ - North Lake Pleasant Road 13,915 SF   Fee Simple     3,222,888 0.4%    
15.04 Property       Walgreens Allen 13,905 SF   Fee Simple     3,126,011 0.3%      
15.05 Property       Walgreens Tulsa 15,120 SF   Fee Simple     3,092,055 0.3%      
15.06 Property       Walgreens Alvin 13,905 SF   Fee Simple     2,502,806 0.3%      
16 Loan 38 SMF V SMC Walgreens Pool 2 89,455 SF 218.16   19,540,000 19,515,099   2.1% 15,815,943 4.68000%  
16.01 Property       Walgreens Moline 15,120 SF   Fee Simple     3,892,034 0.4%      
16.02 Property       Walgreens Hammond 15,120 SF   Fee Simple     3,645,349 0.4%      
16.03 Property       Walgreens Friendswood 15,120 SF   Fee Simple     3,306,781 0.4%      
16.04 Property       Walgreens Edinburg 15,120 SF   Fee Simple     2,988,187 0.3%      
16.05 Property       Walgreens Decatur 15,070 SF   Fee Simple     2,892,309 0.3%      
16.06 Property       Walgreens Jackson 13,905 SF   Fee Simple     2,790,439 0.3%      
17 Loan 38 SMF V SMC Walgreens Pool 4 85,860 SF 224.35   19,287,000 19,262,421   2.1% 15,611,160 4.68000%  
17.01 Property       Walgreens Cottonwood 13,905 SF   Fee Simple     4,127,733 0.5%      
17.02 Property       Walgreens Rio Rancho 15,120 SF   Fee Simple     3,888,039 0.4%      
17.03 Property       Walgreens Mentor 13,905 SF   Fee Simple     3,272,824 0.4%      
17.04 Property       Walgreens Peoria AZ - Deer Valley Road 15,120 SF   Fee Simple     2,835,382 0.3%      
17.05 Property       Walgreens Louisville 13,905 SF   Fee Simple     2,795,433 0.3%      
17.06 Property       Walgreens Overland Park 13,905 SF   Fee Simple     2,343,010 0.3%      
18 Loan 39 Barclays Barclays Bank PLC Arbor Ridge Office 128,570 SF 141.56 Fee Simple 18,200,000 18,200,000 18,200,000 2.0% 16,603,297 4.31200%  
19 Loan 40, 41, 42 Barclays Barclays Bank PLC Sheraton Portland Airport 212 Rooms 84,698.88 Leasehold 18,000,000 17,956,162 17,956,162 2.0% 11,336,452 4.99100%  
20 Loan   CGMRC CGMRC Seven Mile Crossing 339,346 SF 51.72 Leasehold 17,550,000 17,550,000 17,550,000 1.9% 15,888,553 3.86000%  
21 Loan   SG SG Ontario City Centre 320,791 SF 48.94 Leasehold 15,700,000 15,700,000 15,700,000 1.7% 14,416,776 4.72000%  
22 Loan   CGMRC CGMRC Bentonville Self Storage Portfolio 231,588 SF 65.63 Fee Simple 15,200,000 15,200,000   1.7% 14,454,713 5.33000%  
22.01 Property       Horn Lake Storage - Goodman Road 97,288 SF   Fee Simple     7,200,000 0.8%      
22.02 Property       Rogers Storage - N. 24th Street 76,400 SF   Fee Simple     4,050,000 0.4%      
22.03 Property       Bentonville Storage - E Central Avenue 57,900 SF   Fee Simple     3,950,000 0.4%      
23 Loan   CGMRC CGMRC Springbrook Shopping Center 177,576 SF 84.47 Fee Simple 15,000,000 15,000,000 15,000,000 1.6% 12,755,442 4.34000%  
24 Loan 43 PCC PCC Gene Autry Plaza 60,822 SF 246.62 Fee Simple 15,000,000 15,000,000 15,000,000 1.6% 12,972,707 3.99000%  
25 Loan   CGMRC CGMRC Texas Self Storage Portfolio 173,988 SF 83.63 Fee Simple 14,550,000 14,550,000   1.6% 13,836,584 5.33000%  
25.01 Property       McKinney-McDonald St. 83,970 SF   Fee Simple     6,620,000 0.7%      
25.02 Property       Midtown Vault Self Storage 34,593 SF   Fee Simple     4,100,000 0.4%      
25.03 Property       McKinney Storage-Safeway 55,425 SF   Fee Simple     3,830,000 0.4%      
26 Loan 44, 45 SMF V SMC 23 Mile Macomb Medical Campus 69,798 SF 200.32 Leasehold 14,000,000 13,981,857 13,981,857 1.5% 11,351,070 4.58800%  
27 Loan   SMF V SMC Villanueva Portfolio 88,778 SF 146.81   13,050,000 13,033,623   1.4% 10,643,804 4.76400%  
27.01 Property       Waynesboro Shopping Center 28,532 SF   Fee Simple     4,364,516 0.5%      
27.02 Property       Kuykendahl Medical Office 22,000 SF   Fee Simple     3,405,721 0.4%      
27.03 Property       University Medical Plaza 22,240 SF   Fee Simple     3,076,135 0.3%      
27.04 Property       Wortham Village Shopping Center 16,006 SF   Fee Simple     2,187,252 0.2%      
28 Loan   SG SG Boulevard Apartments 244,288 Units 53.22 Fee Simple 13,000,000 13,000,000 13,000,000 1.4% 13,000,000 4.66000%  
29 Loan 46, 47 Barclays Barclays Bank PLC Hilton Garden Inn - Columbus/Polaris 118 Rooms 105,798.27 Fee Simple 12,500,000 12,484,195 12,484,195 1.4% 10,181,224 4.72300%  
30 Loan   PCC PCC Summit Center Marketplace 72,858 SF 162.43 Fee Simple 11,850,000 11,834,081 11,834,081 1.3% 9,542,707 4.39000%  
31 Loan   CGMRC CGMRC Sun Belt Self Storage Portfolio 264,360 SF 41.99 Fee Simple 11,100,000 11,100,000   1.2% 10,555,744 5.33000%  
31.01 Property       Rogers Storage - StorMart 138,960 SF   Fee Simple     6,070,000 0.7%      
31.02 Property       Horn Lake Storage - Audubon Point Drive 125,400 SF   Fee Simple     5,030,000 0.6%      
32 Loan 48, 49 CGMRC CGMRC Fairfield Inn & Suites Milwaukee Downtown 103 Rooms 102,524.27 Fee Simple 10,560,000 10,560,000 10,560,000 1.2% 9,004,174 4.44000%  
33 Loan   PCC PCC Okatie Village Commons 58,727 SF 175.39 Fee Simple 10,300,000 10,300,000 10,300,000 1.1% 8,340,768 4.55000%  
34 Loan   Barclays Barclays Bank PLC Terrace Point 123 Units 81,189.19 Fee Simple 10,000,000 9,986,270 9,986,270 1.1% 8,018,983 4.26910%  
35 Loan   SG SG Sand Creek Business Center 50,880 SF 162.15 Fee Simple 8,250,000 8,250,000 8,250,000 0.9% 6,784,104 5.01000%  
36 Loan   CGMRC CGMRC Wilmette Commons 35,252 SF 226.94 Fee Simple 8,000,000 8,000,000 8,000,000 0.9% 7,302,633 4.35000%  
37 Loan   SG SG All Storage Granbury 139,060 SF 57.28 Fee Simple 8,000,000 7,964,784 7,964,784 0.9% 6,303,710 3.78200%  
38 Loan 50 SMF V SMC Creekside Plaza 65,272 SF 116.00 Fee Simple 7,600,000 7,571,728 7,571,728 0.8% 6,177,801 4.66300%  
39 Loan 51 SMF V BNYM 1120 Executive Plaza 95,498 SF 78.54 Fee Simple 7,500,000 7,500,000 7,500,000 0.8% 6,540,274 4.33600%  
40 Loan 52 SMF V SMC Hampton Inn & Suites Reno 85 Rooms 86,836.76 Fee Simple 7,400,000 7,381,124 7,381,124 0.8% 4,584,186 4.58800%  
41 Loan   CGMRC CGMRC Razorback Self Storage Portfolio 157,119 SF 44.52 Fee Simple 6,995,000 6,995,000   0.8% 6,652,021 5.33000%  
41.01 Property       Bentonville Storage SE J Street 58,200 SF   Fee Simple     3,050,000 0.3%      
41.02 Property       Little Rock Storage - Geyer Springs 42,550 SF   Fee Simple     2,375,000 0.3%      
41.03 Property       Little Rock Storage - Leon Circle 56,369 SF   Fee Simple     1,570,000 0.2%      
42 Loan   CGMRC CGMRC Warehouse Lofts 54 Units 118,055.56 Fee Simple 6,375,000 6,375,000 6,375,000 0.7% 5,334,550 4.70000%  
43 Loan   SMF V SMC Venture Plaza 63,084 SF 93.53 Fee Simple 5,900,000 5,900,000 5,900,000 0.6% 5,320,592 4.86200%  
44 Loan   PCC PCC Judiciary Place 43,902 SF 131.94 Fee Simple 5,800,000 5,792,334 5,792,334 0.6% 4,685,242 4.48000%  
45 Loan   Barclays Barclays Bank PLC Woodland Pointe 41 Units 113,989.62 Fee Simple 4,680,000 4,673,574 4,673,574 0.5% 3,752,883 4.26910%  
46 Loan   SMF V SMC Palm West 141 Pads 30,062.95 Fee Simple 4,250,000 4,238,876 4,238,876 0.5% 3,411,620 4.29700%  
47 Loan   CGMRC CGMRC Walgreens - St. Louis, MO 16,335 SF 256.66 Fee Simple 4,192,500 4,192,500 4,192,500 0.5% 3,679,399 4.61000%  
48 Loan   Barclays Barclays Bank PLC Cove Apartments 49 Units 84,577.59 Fee Simple 4,150,000 4,144,302 4,144,302 0.5% 3,327,877 4.26910%  
49 Loan   Barclays Barclays Bank PLC Columbus Gardens 48 Units 86,131.58 Fee Simple 4,140,000 4,134,316 4,134,316 0.5% 3,319,859 4.26910%  
50 Loan   Barclays Barclays Bank PLC Riverbridge Shopping Center 91,188 SF 43.87 Fee Simple 4,000,000 4,000,000 4,000,000 0.4% 4,000,000 4.48400%  
51 Loan   CGMRC CGMRC Walgreens - Sumter, SC 14,820 SF 256.41 Fee Simple 3,800,000 3,800,000 3,800,000 0.4% 3,357,353 4.91000%  
52 Loan   Barclays Barclays Bank PLC Central Park East 40 Units 79,890.16 Fee Simple 3,200,000 3,195,606 3,195,606 0.3% 2,566,074 4.26910%  
53 Loan   Barclays Barclays Bank PLC Silver Lake Office 30,000 SF 86.55 Fee Simple 2,600,000 2,596,430 2,596,430 0.3% 2,084,935 4.26910%  
54 Loan   CGMRC CGMRC 515 Main Street 2,780 SF 830.94 Fee Simple 2,310,000 2,310,000 2,310,000 0.3% 1,921,563 5.37000%  

 

Page 2 of 15 

 

 

CGCMT 2016-P6 Annex A                            
                                 
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Administrative Fee Rate (%) (1) Net Mortgage Loan Rate (%) Monthly Debt Service ($) (2) Annual Debt Service ($) Pari Companion Loan Monthly Debt Service ($) Pari Companion Loan Annual Debt Service ($) Amortization Type Interest Accrual Method Seasoning (Mos.) Original Interest-Only Period (Mos.)  
1 Loan 8, 9, 10 CGMRC CGMRC 8 Times Square & 1460 Broadway 0.0131% 4.03690% 256,640.63 3,079,687.50 427,734.38 5,132,812.50 Interest Only Actual/360 1 120  
2 Loan 11, 12, 13 CGMRC CGMRC, UBS 681 Fifth Avenue 0.0131% 4.11340% 200,474.35 2,405,692.19 549,125.39 6,589,504.68 Interest Only Actual/360 1 120  
3 Loan 14, 15, 16, 17, 18 Barclays Barclays Bank PLC Quantum Park 0.0131% 3.67540% 155,822.05 1,869,864.60 255,548.16 3,066,577.92 Interest Only ARD Actual/360 2 60  
4 Loan 9, 19, 20, 21 Barclays Barclays Bank PLC, Societe Generale, Bank of America, N.A., Cantor Commercial Real Estate Lending, L.P. Potomac Mills 0.0131% 2.97511% 91,838.26 1,102,059.12 642,867.85 7,714,414.20 Interest Only Actual/360 1 120  
5 Loan 22 CGMRC CGMRC Walgreens Net Lease Portfolio 6 0.0131% 4.57990% 136,013.22 1,632,158.63     Interest Only ARD Actual/360 0 120  
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 9, 23, 24 SG SG/JPMCB Fresno Fashion Fair 0.0131% 3.57390% 106,073.90 1,272,886.80 878,898.03 10,546,776.39 Interest Only Actual/360 1 120  
7 Loan 25, 26 Barclays Prudential Mortgage Capital Company, LLC Hyatt Regency Jersey City 0.0131% 3.65490% 108,469.21 1,301,630.52 201,442.82 2,417,313.84 Interest Only Actual/360 2 120  
8 Loan   CGMRC CGMRC 925 La Brea Avenue 0.0131% 4.17690% 143,599.51 1,723,194.12     Interest Only, Then Amortizing Actual/360 2 60  
9 Loan 27, 28 SMF V BNYM Veva 16 & 18 0.0131% 5.00090% 155,926.50 1,871,118.00     Amortizing Actual/360 5 0  
10 Loan 29, 30 PCC PCC Golden Cove Shopping Center 0.0206% 4.75940% 146,829.73 1,761,956.76     Amortizing Actual/360 0 0  
11 Loan 31 PCC PCC Boynton Trail Centre 0.0206% 4.36940% 135,046.00 1,620,552.00     Interest Only, Then Amortizing Actual/360 1 12  
12 Loan 32, 33, 34 Barclays Barclays Bank PLC Georgetown Plaza 0.0131% 4.28690% 133,615.29 1,603,383.48     Interest Only, Then Amortizing Actual/360 1 24  
13 Loan 35, 36, 37 Barclays Barclays Bank PLC Easton Town Center 0.0119% 3.60405% 68,739.77 824,877.24 962,356.72 11,548,280.64 Interest Only Actual/360 4 120  
14 Loan 22 CGMRC CGMRC Walgreens Net Lease Portfolio 4 0.0131% 4.57990% 87,296.15 1,047,553.85     Interest Only ARD Actual/360 0 120  
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 38 SMF V SMC Walgreens Pool 1 0.0131% 4.66690% 108,661.64 1,303,939.68     Amortizing Actual/360 1 0  
15.01 Property       Walgreens Peoria IL                      
15.02 Property       Walgreens Albuqurerque                      
15.03 Property       Walgreens Peoria AZ - North Lake Pleasant Road                    
15.04 Property       Walgreens Allen                      
15.05 Property       Walgreens Tulsa                      
15.06 Property       Walgreens Alvin                      
16 Loan 38 SMF V SMC Walgreens Pool 2 0.0131% 4.66690% 101,107.07 1,213,284.84     Amortizing Actual/360 1 0  
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 38 SMF V SMC Walgreens Pool 4 0.0131% 4.66690% 99,797.96 1,197,575.52     Amortizing Actual/360 1 0  
17.01 Property       Walgreens Cottonwood                      
17.02 Property       Walgreens Rio Rancho                      
17.03 Property       Walgreens Mentor                      
17.04 Property       Walgreens Peoria AZ - Deer Valley Road                      
17.05 Property       Walgreens Louisville                      
17.06 Property       Walgreens Overland Park                      
18 Loan 39 Barclays Barclays Bank PLC Arbor Ridge Office 0.0131% 4.29890% 90,194.89 1,082,338.68     Interest Only, Then Amortizing Actual/360 1 24  
19 Loan 40, 41, 42 Barclays Barclays Bank PLC Sheraton Portland Airport 0.0131% 4.97790% 118,702.56 1,424,430.72     Amortizing Actual/360 1 0  
20 Loan   CGMRC CGMRC Seven Mile Crossing 0.0406% 3.81940% 82,376.10 988,513.20     Interest Only, Then Amortizing Actual/360 1 60  
21 Loan   SG SG Ontario City Centre 0.0131% 4.70690% 81,614.97 979,379.64     Interest Only, Then Amortizing Actual/360 0 60  
22 Loan   CGMRC CGMRC Bentonville Self Storage Portfolio 0.0331% 5.29690% 84,689.70 1,016,276.40     Interest Only, Then Amortizing Actual/360 0 18  
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 0.0131% 4.32690% 74,583.45 895,001.40     Interest Only, Then Amortizing Actual/360 1 24  
24 Loan 43 PCC PCC Gene Autry Plaza 0.0206% 3.96940% 71,525.84 858,310.08     Interest Only, Then Amortizing Actual/360 2 36  
25 Loan   CGMRC CGMRC Texas Self Storage Portfolio 0.0431% 5.28690% 81,068.11 972,817.32     Interest Only, Then Amortizing Actual/360 0 18  
25.01 Property       McKinney-McDonald St.                      
25.02 Property       Midtown Vault Self Storage                      
25.03 Property       McKinney Storage-Safeway                      
26 Loan 44, 45 SMF V SMC 23 Mile Macomb Medical Campus 0.0131% 4.57490% 71,669.84 860,038.08     Amortizing Actual/360 1 0  
27 Loan   SMF V SMC Villanueva Portfolio 0.0531% 4.71090% 68,185.14 818,221.68     Amortizing Actual/360 1 0  
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 0.0131% 4.64690% 51,184.49 614,213.89     Interest Only Actual/360 0 120  
29 Loan 46, 47 Barclays Barclays Bank PLC Hilton Garden Inn - Columbus/Polaris 0.0131% 4.70990% 65,002.64 780,031.68     Amortizing Actual/360 1 0  
30 Loan   PCC PCC Summit Center Marketplace 0.0206% 4.36940% 59,270.19 711,242.28     Amortizing Actual/360 1 0  
31 Loan   CGMRC CGMRC Sun Belt Self Storage Portfolio 0.0431% 5.28690% 61,845.77 742,149.24     Interest Only, Then Amortizing Actual/360 0 18  
31.01 Property       Rogers Storage - StorMart                      
31.02 Property       Horn Lake Storage - Audubon Point Drive                      
32 Loan 48, 49 CGMRC CGMRC Fairfield Inn & Suites Milwaukee Downtown 0.0131% 4.42690% 53,130.16 637,561.92     Interest Only, Then Amortizing Actual/360 1 24  
33 Loan   PCC PCC Okatie Village Commons 0.0506% 4.49940% 52,495.03 629,940.36     Amortizing Actual/360 0 0  
34 Loan   Barclays Barclays Bank PLC Terrace Point 0.0131% 4.25600% 49,305.87 591,670.44     Amortizing Actual/360 1 0  
35 Loan   SG SG Sand Creek Business Center 0.0131% 4.99690% 44,338.22 532,058.64     Amortizing Actual/360 0 0  
36 Loan   CGMRC CGMRC Wilmette Commons 0.0131% 4.33690% 39,824.94 477,899.28     Interest Only, Then Amortizing Actual/360 1 60  
37 Loan   SG SG All Storage Granbury 0.0131% 3.76890% 37,194.66 446,335.92     Amortizing Actual/360 3 0  
38 Loan 50 SMF V SMC Creekside Plaza 0.0131% 4.64990% 39,247.63 470,971.56     Amortizing Actual/360 3 0  
39 Loan 51 SMF V BNYM 1120 Executive Plaza 0.0131% 4.32290% 37,274.07 447,288.84     Interest Only, Then Amortizing Actual/360 3 36  
40 Loan 52 SMF V SMC Hampton Inn & Suites Reno 0.0131% 4.57490% 47,168.30 566,019.60     Amortizing Actual/360 1 0  
41 Loan   CGMRC CGMRC Razorback Self Storage Portfolio 0.0431% 5.28690% 38,973.98 467,687.76     Interest Only, Then Amortizing Actual/360 0 18  
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 0.0131% 4.68690% 33,063.16 396,757.92     Interest Only, Then Amortizing Actual/360 0 12  
43 Loan   SMF V SMC Venture Plaza 0.0531% 4.80890% 31,176.75 374,121.00     Interest Only, Then Amortizing Actual/360 1 48  
44 Loan   PCC PCC Judiciary Place 0.0206% 4.45940% 29,318.86 351,826.32     Amortizing Actual/360 1 0  
45 Loan   Barclays Barclays Bank PLC Woodland Pointe 0.0131% 4.25600% 23,075.15 276,901.80     Amortizing Actual/360 1 0  
46 Loan   SMF V SMC Palm West 0.0606% 4.23640% 21,024.55 252,294.60     Amortizing Actual/360 2 0  
47 Loan   CGMRC CGMRC Walgreens - St. Louis, MO 0.0131% 4.59690% 21,517.68 258,212.16     Interest Only, Then Amortizing Actual/360 0 36  
48 Loan   Barclays Barclays Bank PLC Cove Apartments 0.0131% 4.25600% 20,461.94 245,543.28     Amortizing Actual/360 1 0  
49 Loan   Barclays Barclays Bank PLC Columbus Gardens 0.0131% 4.25600% 20,412.63 244,951.56     Amortizing Actual/360 1 0  
50 Loan   Barclays Barclays Bank PLC Riverbridge Shopping Center 0.0131% 4.47090% 15,154.26 181,851.12     Interest Only Actual/360 0 120  
51 Loan   CGMRC CGMRC Walgreens - Sumter, SC 0.0131% 4.89690% 20,190.72 242,288.64     Interest Only, Then Amortizing Actual/360 1 36  
52 Loan   Barclays Barclays Bank PLC Central Park East 0.0131% 4.25600% 15,777.88 189,334.56     Amortizing Actual/360 1 0  
53 Loan   Barclays Barclays Bank PLC Silver Lake Office 0.0131% 4.25600% 12,819.53 153,834.36     Amortizing Actual/360 1 0  
54 Loan   CGMRC CGMRC 515 Main Street 0.0131% 5.35690% 12,928.14 155,137.68     Amortizing Actual/360 0 0  

 

Page 3 of 15 

 

 

CGCMT 2016-P6 Annex A                            
                                 
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Remaining Interest-Only Period (Mos.) Original Term To Maturity / ARD (Mos.) Remaining Term To Maturity / ARD (Mos.) Original Amortization Term (Mos.) Remaining Amortization Term (Mos.) Origination Date Due Date First Due Date Last IO Due Date First P&I Due Date  
1 Loan 8, 9, 10 CGMRC CGMRC 8 Times Square & 1460 Broadway 119 120 119 0 0 10/20/2016 6 12/6/2016 11/6/2026    
2 Loan 11, 12, 13 CGMRC CGMRC, UBS 681 Fifth Avenue 119 120 119 0 0 11/4/2016 6 12/6/2016 11/6/2026    
3 Loan 14, 15, 16, 17, 18 Barclays Barclays Bank PLC Quantum Park 58 60 58 0 0 9/28/2016 6 11/6/2016 10/6/2021    
4 Loan 9, 19, 20, 21 Barclays Barclays Bank PLC, Societe Generale, Bank of America, N.A., Cantor Commercial Real Estate Lending, L.P. Potomac Mills 119 120 119 0 0 10/5/2016 1 12/1/2016 11/1/2026    
5 Loan 22 CGMRC CGMRC Walgreens Net Lease Portfolio 6 120 120 120 0 0 11/15/2016 1 1/1/2017 12/1/2026    
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 9, 23, 24 SG SG/JPMCB Fresno Fashion Fair 119 120 119 0 0 10/06/2016 1 12/01/2016 11/1/2026    
7 Loan 25, 26 Barclays Prudential Mortgage Capital Company, LLC Hyatt Regency Jersey City 118 120 118 0 0 9/14/2016 1 11/1/2016 10/1/2026    
8 Loan   CGMRC CGMRC 925 La Brea Avenue 58 120 118 360 360 10/3/2016 6 11/6/2016 10/6/2021 11/6/2021  
9 Loan 27, 28 SMF V BNYM Veva 16 & 18 0 60 55 360 355 6/9/2016 6 8/6/2016   8/6/2016  
10 Loan 29, 30 PCC PCC Golden Cove Shopping Center 0 120 120 360 360 11/10/2016 1 1/1/2017   1/1/2017  
11 Loan 31 PCC PCC Boynton Trail Centre 11 120 119 360 360 10/26/2016 1 12/1/2016 11/1/2017 12/1/2017  
12 Loan 32, 33, 34 Barclays Barclays Bank PLC Georgetown Plaza 23 120 119 360 360 10/17/2016 6 12/6/2016 11/6/2018 12/6/2018  
13 Loan 35, 36, 37 Barclays Barclays Bank PLC Easton Town Center 116 120 116 0 0 7/28/2016 5 9/5/2016 8/5/2026    
14 Loan 22 CGMRC CGMRC Walgreens Net Lease Portfolio 4 120 120 120 0 0 11/15/2016 1 1/1/2017 12/1/2026    
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 38 SMF V SMC Walgreens Pool 1 0 122 121 360 359 11/1/2016 6 12/6/2016   12/6/2016  
15.01 Property       Walgreens Peoria IL                      
15.02 Property       Walgreens Albuqurerque                      
15.03 Property       Walgreens Peoria AZ - North Lake Pleasant Road                    
15.04 Property       Walgreens Allen                      
15.05 Property       Walgreens Tulsa                      
15.06 Property       Walgreens Alvin                      
16 Loan 38 SMF V SMC Walgreens Pool 2 0 122 121 360 359 11/1/2016 6 12/6/2016   12/6/2016  
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 38 SMF V SMC Walgreens Pool 4 0 122 121 360 359 11/1/2016 6 12/6/2016   12/6/2016  
17.01 Property       Walgreens Cottonwood                      
17.02 Property       Walgreens Rio Rancho                      
17.03 Property       Walgreens Mentor                      
17.04 Property       Walgreens Peoria AZ - Deer Valley Road                      
17.05 Property       Walgreens Louisville                      
17.06 Property       Walgreens Overland Park                      
18 Loan 39 Barclays Barclays Bank PLC Arbor Ridge Office 23 84 83 360 360 10/24/2016 6 12/6/2016 11/6/2018 12/6/2018  
19 Loan 40, 41, 42 Barclays Barclays Bank PLC Sheraton Portland Airport 0 120 119 240 239 11/7/2016 6 12/6/2016   12/6/2016  
20 Loan   CGMRC CGMRC Seven Mile Crossing 59 120 119 360 360 11/4/2016 6 12/6/2016 11/6/2021 12/6/2021  
21 Loan   SG SG Ontario City Centre 60 120 120 360 360 11/09/2016 1 01/01/2017 12/1/2021 1/1/2022  
22 Loan   CGMRC CGMRC Bentonville Self Storage Portfolio 18 60 60 360 360 11/8/2016 6 1/6/2017 6/6/2018 7/6/2018  
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 23 120 119 360 360 11/4/2016 6 12/6/2016 11/6/2018 12/6/2018  
24 Loan 43 PCC PCC Gene Autry Plaza 34 120 118 360 360 9/2/2016 1 11/1/2016 10/1/2019 11/1/2019  
25 Loan   CGMRC CGMRC Texas Self Storage Portfolio 18 60 60 360 360 11/8/2016 6 1/6/2017 6/6/2018 7/6/2018  
25.01 Property       McKinney-McDonald St.                      
25.02 Property       Midtown Vault Self Storage                      
25.03 Property       McKinney Storage-Safeway                      
26 Loan 44, 45 SMF V SMC 23 Mile Macomb Medical Campus 0 120 119 360 359 11/2/2016 6 12/6/2016   12/6/2016  
27 Loan   SMF V SMC Villanueva Portfolio 0 120 119 360 359 10/21/2016 6 12/6/2016   12/6/2016  
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 0 0 11/10/2016 1 01/01/2017 12/1/2026    
29 Loan 46, 47 Barclays Barclays Bank PLC Hilton Garden Inn - Columbus/Polaris 0 120 119 360 359 10/27/2016 6 12/6/2016   12/6/2016  
30 Loan   PCC PCC Summit Center Marketplace 0 120 119 360 359 10/7/2016 1 12/1/2016   12/1/2016  
31 Loan   CGMRC CGMRC Sun Belt Self Storage Portfolio 18 60 60 360 360 11/8/2016 6 1/6/2017 6/6/2018 7/6/2018  
31.01 Property       Rogers Storage - StorMart                      
31.02 Property       Horn Lake Storage - Audubon Point Drive                      
32 Loan 48, 49 CGMRC CGMRC Fairfield Inn & Suites Milwaukee Downtown 23 120 119 360 360 10/26/2016 6 12/6/2016 11/6/2018 12/6/2018  
33 Loan   PCC PCC Okatie Village Commons 0 120 120 360 360 11/4/2016 1 1/1/2017   1/1/2017  
34 Loan   Barclays Barclays Bank PLC Terrace Point 0 120 119 360 359 10/11/2016 6 12/6/2016   12/6/2016  
35 Loan   SG SG Sand Creek Business Center 0 120 120 360 360 11/10/2016 1 01/01/2017   01/01/2017  
36 Loan   CGMRC CGMRC Wilmette Commons 59 120 119 360 360 11/2/2016 6 12/6/2016 11/6/2021 12/6/2021  
37 Loan   SG SG All Storage Granbury 0 120 117 360 357 08/08/2016 1 10/01/2016   10/01/2016  
38 Loan 50 SMF V SMC Creekside Plaza 0 120 117 360 357 8/26/2016 6 10/6/2016   10/6/2016  
39 Loan 51 SMF V BNYM 1120 Executive Plaza 33 120 117 360 360 9/1/2016 6 10/6/2016 9/6/2019 10/6/2019  
40 Loan 52 SMF V SMC Hampton Inn & Suites Reno 0 120 119 240 239 10/20/2016 6 12/6/2016   12/6/2016  
41 Loan   CGMRC CGMRC Razorback Self Storage Portfolio 18 60 60 360 360 11/8/2016 6 1/6/2017 6/6/2018 7/6/2018  
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 12 120 120 360 360 11/10/2016 6 1/6/2017 12/6/2017 1/6/2018  
43 Loan   SMF V SMC Venture Plaza 47 120 119 360 360 11/1/2016 6 12/6/2016 11/6/2020 12/6/2020  
44 Loan   PCC PCC Judiciary Place 0 120 119 360 359 10/3/2016 1 12/1/2016   12/1/2016  
45 Loan   Barclays Barclays Bank PLC Woodland Pointe 0 120 119 360 359 10/11/2016 6 12/6/2016   12/6/2016  
46 Loan   SMF V SMC Palm West 0 120 118 360 358 9/29/2016 6 11/6/2016   11/6/2016  
47 Loan   CGMRC CGMRC Walgreens - St. Louis, MO 36 120 120 360 360 11/9/2016 6 1/6/2017 12/6/2019 1/6/2020  
48 Loan   Barclays Barclays Bank PLC Cove Apartments 0 120 119 360 359 10/11/2016 6 12/6/2016   12/6/2016  
49 Loan   Barclays Barclays Bank PLC Columbus Gardens 0 120 119 360 359 10/11/2016 6 12/6/2016   12/6/2016  
50 Loan   Barclays Barclays Bank PLC Riverbridge Shopping Center 120 120 120 0 0 11/15/2016 6 1/6/2017 12/6/2026    
51 Loan   CGMRC CGMRC Walgreens - Sumter, SC 35 120 119 360 360 10/11/2016 6 12/6/2016 11/6/2019 12/6/2019  
52 Loan   Barclays Barclays Bank PLC Central Park East 0 120 119 360 359 10/11/2016 6 12/6/2016   12/6/2016  
53 Loan   Barclays Barclays Bank PLC Silver Lake Office 0 120 119 360 359 10/11/2016 6 12/6/2016   12/6/2016  
54 Loan   CGMRC CGMRC 515 Main Street 0 120 120 360 360 11/9/2016 6 1/6/2017   1/6/2017  
1 Loan 8, 9, 10 CGMRC CGMRC 8 Times Square & 1460 Broadway 119 120 119 0 0 10/20/2016 6 12/6/2016 11/6/2026    
2 Loan 11, 12, 13 CGMRC CGMRC, UBS 681 Fifth Avenue 119 120 119 0 0 11/4/2016 6 12/6/2016 11/6/2026    
3 Loan 14, 15, 16, 17, 18 Barclays Barclays Bank PLC Quantum Park 58 60 58 0 0 9/28/2016 6 11/6/2016 10/6/2021    
4 Loan 9, 19, 20, 21 Barclays Barclays Bank PLC, Societe Generale, Bank of America, N.A., Cantor Commercial Real Estate Lending, L.P. Potomac Mills 119 120 119 0 0 10/5/2016 1 12/1/2016 11/1/2026    
5 Loan 22 CGMRC CGMRC Walgreens Net Lease Portfolio 6 120 120 120 0 0 11/15/2016 1 1/1/2017 12/1/2026    
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 9, 23, 24 SG SG/JPMCB Fresno Fashion Fair 119 120 119 0 0 10/06/2016 1 12/01/2016 11/1/2026    
7 Loan 25, 26 Barclays Prudential Mortgage Capital Company, LLC Hyatt Regency Jersey City 118 120 118 0 0 9/14/2016 1 11/1/2016 10/1/2026    
8 Loan   CGMRC CGMRC 925 La Brea Avenue 58 120 118 360 360 10/3/2016 6 11/6/2016 10/6/2021 11/6/2021  
9 Loan 27, 28 SMF V BNYM Veva 16 & 18 0 60 55 360 355 6/9/2016 6 8/6/2016   8/6/2016  
10 Loan 29, 30 PCC PCC Golden Cove Shopping Center 0 120 120 360 360 11/10/2016 1 1/1/2017   1/1/2017  
11 Loan 31 PCC PCC Boynton Trail Centre 11 120 119 360 360 10/26/2016 1 12/1/2016 11/1/2017 12/1/2017  
12 Loan 32, 33, 34 Barclays Barclays Bank PLC Georgetown Plaza 23 120 119 360 360 10/17/2016 6 12/6/2016 11/6/2018 12/6/2018  
13 Loan 35, 36, 37 Barclays Barclays Bank PLC Easton Town Center 116 120 116 0 0 7/28/2016 5 9/5/2016 8/5/2026    
14 Loan 22 CGMRC CGMRC Walgreens Net Lease Portfolio 4 120 120 120 0 0 11/15/2016 1 1/1/2017 12/1/2026    
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 38 SMF V SMC Walgreens Pool 1 0 122 121 360 359 11/1/2016 6 12/6/2016   12/6/2016  
15.01 Property       Walgreens Peoria IL                      
15.02 Property       Walgreens Albuqurerque                      
15.03 Property       Walgreens Peoria AZ - North Lake Pleasant Road                    
15.04 Property       Walgreens Allen                      
15.05 Property       Walgreens Tulsa                      
15.06 Property       Walgreens Alvin                      
16 Loan 38 SMF V SMC Walgreens Pool 2 0 122 121 360 359 11/1/2016 6 12/6/2016   12/6/2016  
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 38 SMF V SMC Walgreens Pool 4 0 122 121 360 359 11/1/2016 6 12/6/2016   12/6/2016  
17.01 Property       Walgreens Cottonwood                      
17.02 Property       Walgreens Rio Rancho                      
17.03 Property       Walgreens Mentor                      
17.04 Property       Walgreens Peoria AZ - Deer Valley Road                      
17.05 Property       Walgreens Louisville                      
17.06 Property       Walgreens Overland Park                      
18 Loan 39 Barclays Barclays Bank PLC Arbor Ridge Office 23 84 83 360 360 10/24/2016 6 12/6/2016 11/6/2018 12/6/2018  
19 Loan 40, 41, 42 Barclays Barclays Bank PLC Sheraton Portland Airport 0 120 119 240 239 11/7/2016 6 12/6/2016   12/6/2016  
20 Loan   CGMRC CGMRC Seven Mile Crossing 59 120 119 360 360 11/4/2016 6 12/6/2016 11/6/2021 12/6/2021  
21 Loan   SG SG Ontario City Centre 60 120 120 360 360 11/09/2016 1 01/01/2017 12/1/2021 1/1/2022  
22 Loan   CGMRC CGMRC Bentonville Self Storage Portfolio 18 60 60 360 360 11/8/2016 6 1/6/2017 6/6/2018 7/6/2018  
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 23 120 119 360 360 11/4/2016 6 12/6/2016 11/6/2018 12/6/2018  
24 Loan 43 PCC PCC Gene Autry Plaza 34 120 118 360 360 9/2/2016 1 11/1/2016 10/1/2019 11/1/2019  
25 Loan   CGMRC CGMRC Texas Self Storage Portfolio 18 60 60 360 360 11/8/2016 6 1/6/2017 6/6/2018 7/6/2018  
25.01 Property       McKinney-McDonald St.                      
25.02 Property       Midtown Vault Self Storage                      
25.03 Property       McKinney Storage-Safeway                      
26 Loan 44, 45 SMF V SMC 23 Mile Macomb Medical Campus 0 120 119 360 359 11/2/2016 6 12/6/2016   12/6/2016  
27 Loan   SMF V SMC Villanueva Portfolio 0 120 119 360 359 10/21/2016 6 12/6/2016   12/6/2016  
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 0 0 11/10/2016 1 01/01/2017 12/1/2026    
29 Loan 46, 47 Barclays Barclays Bank PLC Hilton Garden Inn - Columbus/Polaris 0 120 119 360 359 10/27/2016 6 12/6/2016   12/6/2016  
30 Loan   PCC PCC Summit Center Marketplace 0 120 119 360 359 10/7/2016 1 12/1/2016   12/1/2016  
31 Loan   CGMRC CGMRC Sun Belt Self Storage Portfolio 18 60 60 360 360 11/8/2016 6 1/6/2017 6/6/2018 7/6/2018  
31.01 Property       Rogers Storage - StorMart                      
31.02 Property       Horn Lake Storage - Audubon Point Drive                      
32 Loan 48, 49 CGMRC CGMRC Fairfield Inn & Suites Milwaukee Downtown 23 120 119 360 360 10/26/2016 6 12/6/2016 11/6/2018 12/6/2018  
33 Loan   PCC PCC Okatie Village Commons 0 120 120 360 360 11/4/2016 1 1/1/2017   1/1/2017  
34 Loan   Barclays Barclays Bank PLC Terrace Point 0 120 119 360 359 10/11/2016 6 12/6/2016   12/6/2016  
35 Loan   SG SG Sand Creek Business Center 0 120 120 360 360 11/10/2016 1 01/01/2017   01/01/2017  
36 Loan   CGMRC CGMRC Wilmette Commons 59 120 119 360 360 11/2/2016 6 12/6/2016 11/6/2021 12/6/2021  
37 Loan   SG SG All Storage Granbury 0 120 117 360 357 08/08/2016 1 10/01/2016   10/01/2016  
38 Loan 50 SMF V SMC Creekside Plaza 0 120 117 360 357 8/26/2016 6 10/6/2016   10/6/2016  
39 Loan 51 SMF V BNYM 1120 Executive Plaza 33 120 117 360 360 9/1/2016 6 10/6/2016 9/6/2019 10/6/2019  
40 Loan 52 SMF V SMC Hampton Inn & Suites Reno 0 120 119 240 239 10/20/2016 6 12/6/2016   12/6/2016  
41 Loan   CGMRC CGMRC Razorback Self Storage Portfolio 18 60 60 360 360 11/8/2016 6 1/6/2017 6/6/2018 7/6/2018  
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 12 120 120 360 360 11/10/2016 6 1/6/2017 12/6/2017 1/6/2018  
43 Loan   SMF V SMC Venture Plaza 47 120 119 360 360 11/1/2016 6 12/6/2016 11/6/2020 12/6/2020  
44 Loan   PCC PCC Judiciary Place 0 120 119 360 359 10/3/2016 1 12/1/2016   12/1/2016  
45 Loan   Barclays Barclays Bank PLC Woodland Pointe 0 120 119 360 359 10/11/2016 6 12/6/2016   12/6/2016  
46 Loan   SMF V SMC Palm West 0 120 118 360 358 9/29/2016 6 11/6/2016   11/6/2016  
47 Loan   CGMRC CGMRC Walgreens - St. Louis, MO 36 120 120 360 360 11/9/2016 6 1/6/2017 12/6/2019 1/6/2020  
48 Loan   Barclays Barclays Bank PLC Cove Apartments 0 120 119 360 359 10/11/2016 6 12/6/2016   12/6/2016  
49 Loan   Barclays Barclays Bank PLC Columbus Gardens 0 120 119 360 359 10/11/2016 6 12/6/2016   12/6/2016  
50 Loan   Barclays Barclays Bank PLC Riverbridge Shopping Center 120 120 120 0 0 11/15/2016 6 1/6/2017 12/6/2026    
51 Loan   CGMRC CGMRC Walgreens - Sumter, SC 35 120 119 360 360 10/11/2016 6 12/6/2016 11/6/2019 12/6/2019  
52 Loan   Barclays Barclays Bank PLC Central Park East 0 120 119 360 359 10/11/2016 6 12/6/2016   12/6/2016  
53 Loan   Barclays Barclays Bank PLC Silver Lake Office 0 120 119 360 359 10/11/2016 6 12/6/2016   12/6/2016  
54 Loan   CGMRC CGMRC 515 Main Street 0 120 120 360 360 11/9/2016 6 1/6/2017   1/6/2017  

 

Page 4 of 15 

 

 

CGCMT 2016-P6 Annex A                            
                                 
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Maturity Date / ARD ARD (Yes / No) Final Maturity Date Grace Period- Late Fee Grace Period- Default Prepayment Provision (3) 2013 EGI ($) 2013 Expenses ($) 2013 NOI ($) 2014 EGI ($)  
1 Loan 8, 9, 10 CGMRC CGMRC 8 Times Square & 1460 Broadway 11/6/2026 No   0 0 Lockout/25_Defeasance/91_0%/4 N/A N/A N/A N/A  
2 Loan 11, 12, 13 CGMRC CGMRC, UBS 681 Fifth Avenue 11/6/2026 No   3 0 Lockout/25_Defeasance/91_0%/4 16,405,777 2,677,722 13,728,055 16,950,567  
3 Loan 14, 15, 16, 17, 18 Barclays Barclays Bank PLC Quantum Park 10/6/2021 Yes 10/6/2026 0 0 Lockout/24_YM1%/31_0%/5 N/A N/A N/A N/A  
4 Loan 9, 19, 20, 21 Barclays Barclays Bank PLC, Societe Generale, Bank of America, N.A., Cantor Commercial Real Estate Lending, L.P. Potomac Mills 11/1/2026 No   0 0 Lockout/25_Defeasance/88_0%/7 48,438,321 13,439,008 34,999,313 52,996,465  
5 Loan 22 CGMRC CGMRC Walgreens Net Lease Portfolio 6 12/1/2026 Yes 12/1/2031 5 5 Lockout/25_YM1%/92_0%/3 N/A N/A N/A N/A  
5.01 Property       Walgreens - Wauwatosa, WI             N/A N/A N/A N/A  
5.02 Property       Walgreens - Valparaiso, IN             N/A N/A N/A N/A  
5.03 Property       Walgreens - Salina, KS             N/A N/A N/A N/A  
5.04 Property       Walgreens - Ottawa, KS             N/A N/A N/A N/A  
5.05 Property       Walgreens - Overland Park, KS             N/A N/A N/A N/A  
5.06 Property       Walgreens - Rayne, LA             N/A N/A N/A N/A  
5.07 Property       Walgreens - Plymouth, IN             N/A N/A N/A N/A  
5.08 Property       Walgreens - Griffith, IN             N/A N/A N/A N/A  
5.09 Property       Walgreens - Waterloo, IA             N/A N/A N/A N/A  
5.10 Property       Walgreens - Spencer, IA             N/A N/A N/A N/A  
6 Loan 9, 23, 24 SG SG/JPMCB Fresno Fashion Fair 11/01/2026 No   5 0 Lockout/25_Defeasance or YM1%/91_0%/4 31,587,519 6,451,070 25,136,449 32,794,192  
7 Loan 25, 26 Barclays Prudential Mortgage Capital Company, LLC Hyatt Regency Jersey City 10/1/2026 No   0 5 Lockout/26_Defeasance/90_0%/4 39,455,861 24,592,217 14,863,644 42,293,577  
8 Loan   CGMRC CGMRC 925 La Brea Avenue 10/6/2026 No   0 0 Lockout/26_Defeasance/87_0%/7 N/A N/A N/A N/A  
9 Loan 27, 28 SMF V BNYM Veva 16 & 18 7/6/2021 No   0 0 Lockout/29_Defeasance/26_0%/5 N/A N/A N/A 3,865,761  
10 Loan 29, 30 PCC PCC Golden Cove Shopping Center 12/1/2026 No   0 5 Lockout/24_Defeasance/91_0%/5 2,712,270 600,249 2,112,021 2,868,351  
11 Loan 31 PCC PCC Boynton Trail Centre 11/1/2026 No   0 5 Lockout/25_Defeasance/91_0%/4 2,945,121 1,390,539 1,554,582 3,124,384  
12 Loan 32, 33, 34 Barclays Barclays Bank PLC Georgetown Plaza 11/6/2026 No   0 0 Lockout/25_Defeasance/91_0%/4 N/A N/A N/A 2,042,797  
13 Loan 35, 36, 37 Barclays Barclays Bank PLC Easton Town Center 8/5/2026 No   5 3 YM1%/28_Defeasance or YM1%/85_0%/7 70,604,915 27,436,210 43,168,705 74,937,618  
14 Loan 22 CGMRC CGMRC Walgreens Net Lease Portfolio 4 12/1/2026 Yes 12/1/2031 5 5 Lockout/25_YM1%/92_0%/3 N/A N/A N/A N/A  
14.01 Property       Walgreens - Allendale, MI             N/A N/A N/A N/A  
14.02 Property       Walgreens - Marquette, MI             N/A N/A N/A N/A  
14.03 Property       Walgreens - Russellville, AR             N/A N/A N/A N/A  
14.04 Property       Walgreens - Cincinnati, OH             N/A N/A N/A N/A  
14.05 Property       Walgreens - Lawton, OK             N/A N/A N/A N/A  
14.06 Property       Walgreens - Edmond, OK             N/A N/A N/A N/A  
14.07 Property       Walgreens - Mcalester, OK             N/A N/A N/A N/A  
15 Loan 38 SMF V SMC Walgreens Pool 1 1/6/2027 No   0 0 Lockout/3_YM1%/22_Defeasance or YM1%/91_0%/6 N/A N/A N/A N/A  
15.01 Property       Walgreens Peoria IL             N/A N/A N/A N/A  
15.02 Property       Walgreens Albuqurerque             N/A N/A N/A N/A  
15.03 Property       Walgreens Peoria AZ - North Lake Pleasant Road             N/A N/A N/A N/A
15.04 Property       Walgreens Allen             N/A N/A N/A N/A  
15.05 Property       Walgreens Tulsa             N/A N/A N/A N/A  
15.06 Property       Walgreens Alvin             N/A N/A N/A N/A  
16 Loan 38 SMF V SMC Walgreens Pool 2 1/6/2027 No   0 0 Lockout/3_YM1%/22_Defeasance or YM1%/91_0%/6 N/A N/A N/A N/A  
16.01 Property       Walgreens Moline             N/A N/A N/A N/A  
16.02 Property       Walgreens Hammond             N/A N/A N/A N/A  
16.03 Property       Walgreens Friendswood             N/A N/A N/A N/A  
16.04 Property       Walgreens Edinburg             N/A N/A N/A N/A  
16.05 Property       Walgreens Decatur             N/A N/A N/A N/A  
16.06 Property       Walgreens Jackson             N/A N/A N/A N/A  
17 Loan 38 SMF V SMC Walgreens Pool 4 1/6/2027 No   0 0 Lockout/3_YM1%/22_Defeasance or YM1%/91_0%/6 N/A N/A N/A N/A  
17.01 Property       Walgreens Cottonwood             N/A N/A N/A N/A  
17.02 Property       Walgreens Rio Rancho             N/A N/A N/A N/A  
17.03 Property       Walgreens Mentor             N/A N/A N/A N/A  
17.04 Property       Walgreens Peoria AZ - Deer Valley Road             N/A N/A N/A N/A  
17.05 Property       Walgreens Louisville             N/A N/A N/A N/A  
17.06 Property       Walgreens Overland Park             N/A N/A N/A N/A  
18 Loan 39 Barclays Barclays Bank PLC Arbor Ridge Office 11/6/2023 No   0 0 Lockout/25_Defeasance/54_0%/5 N/A N/A N/A N/A  
19 Loan 40, 41, 42 Barclays Barclays Bank PLC Sheraton Portland Airport 11/6/2026 No   0 0 Lockout/25_Defeasance/91_0%/4 11,366,001 9,018,844 2,347,157 12,158,349  
20 Loan   CGMRC CGMRC Seven Mile Crossing 11/6/2026 No   0 0 Lockout/25_Defeasance/91_0%/4 N/A N/A N/A N/A  
21 Loan   SG SG Ontario City Centre 12/01/2026 No   5 5 Lockout/24_Defeasance/93_0%/3 4,642,880 2,661,317 1,981,563 4,784,166  
22 Loan   CGMRC CGMRC Bentonville Self Storage Portfolio 12/6/2021 No   0 0 Lockout/24_Defeasance/32_0%/4 N/A N/A N/A 1,515,198  
22.01 Property       Horn Lake Storage - Goodman Road             N/A N/A N/A 729,381  
22.02 Property       Rogers Storage - N. 24th Street             N/A N/A N/A 408,228  
22.03 Property       Bentonville Storage - E Central Avenue             N/A N/A N/A 377,589  
23 Loan   CGMRC CGMRC Springbrook Shopping Center 11/6/2026 No   0 0 Lockout/25_Defeasance/91_0%/4 N/A N/A N/A 2,023,165  
24 Loan 43 PCC PCC Gene Autry Plaza 10/1/2026 No   0 5 Lockout/26_Defeasance/90_0%/4 1,417,709 319,623 1,098,085 1,553,186  
25 Loan   CGMRC CGMRC Texas Self Storage Portfolio 12/6/2021 No   0 0 Lockout/24_Defeasance/32_0%/4 N/A N/A N/A 1,649,068  
25.01 Property       McKinney-McDonald St.             N/A N/A N/A 711,662  
25.02 Property       Midtown Vault Self Storage             N/A N/A N/A 503,146  
25.03 Property       McKinney Storage-Safeway             N/A N/A N/A 434,260  
26 Loan 44, 45 SMF V SMC 23 Mile Macomb Medical Campus 11/6/2026 No   0 0 Lockout/6_YM1%/109_0%/5 2,565,668 830,189 1,735,479 2,442,200  
27 Loan   SMF V SMC Villanueva Portfolio 11/6/2026 No   0 0 Lockout/25_Defeasance/90_0%/5 1,517,083 646,887 870,196 1,654,964  
27.01 Property       Waynesboro Shopping Center             520,575 130,517 390,058 544,446  
27.02 Property       Kuykendahl Medical Office             346,527 182,331 164,196 384,988  
27.03 Property       University Medical Plaza             258,559 154,760 103,799 362,434  
27.04 Property       Wortham Village Shopping Center             391,422 179,279 212,143 363,096  
28 Loan   SG SG Boulevard Apartments 12/01/2026 No   5 5 Lockout/24_Defeasance/93_0%/3 2,394,373 1,072,112 1,322,261 2,477,357  
29 Loan 46, 47 Barclays Barclays Bank PLC Hilton Garden Inn - Columbus/Polaris 11/6/2026 No   0 0 Lockout/25_Defeasance/91_0%/4 4,455,570 2,882,751 1,572,819 4,654,509  
30 Loan   PCC PCC Summit Center Marketplace 11/1/2026 No   0 5 Lockout/25_Defeasance/91_0%/4 1,404,470 408,566 995,904 1,513,301  
31 Loan   CGMRC CGMRC Sun Belt Self Storage Portfolio 12/6/2021 No   0 0 Lockout/24_Defeasance/32_0%/4 N/A N/A N/A N/A  
31.01 Property       Rogers Storage - StorMart             N/A N/A N/A N/A  
31.02 Property       Horn Lake Storage - Audubon Point Drive             N/A N/A N/A N/A  
32 Loan 48, 49 CGMRC CGMRC Fairfield Inn & Suites Milwaukee Downtown 11/6/2026 No   0 0 Lockout/25_Defeasance/91_0%/4 2,010,437 1,619,144 391,293 3,553,854  
33 Loan   PCC PCC Okatie Village Commons 12/1/2026 No   0 5 Lockout/24_Defeasance/92_0%/4 1,196,259 322,520 873,739 1,178,956  
34 Loan   Barclays Barclays Bank PLC Terrace Point 11/6/2026 No   0 0 Lockout/25_Defeasance/90_0%/5 1,352,996 545,742 807,254 1,378,351  
35 Loan   SG SG Sand Creek Business Center 12/01/2026 No   3 3 Lockout/24_Defeasance/92_0%/4 893,317 413,416 479,901 970,478  
36 Loan   CGMRC CGMRC Wilmette Commons 11/6/2026 No   0 0 Lockout/25_Defeasance/91_0%/4 1,375,541 468,253 907,288 1,234,077  
37 Loan   SG SG All Storage Granbury 09/01/2026 No   0 0 Lockout/27_Defeasance/88_0%/5 1,303,301 437,085 866,216 1,388,067  
38 Loan 50 SMF V SMC Creekside Plaza 9/6/2026 No   0 0 Lockout/27_Defeasance/89_0%/4 1,076,529 537,282 539,247 1,066,837  
39 Loan 51 SMF V BNYM 1120 Executive Plaza 9/6/2026 No   0 0 Lockout/27_Defeasance/89_0%/4 812,786 972,955 -160,169 1,067,004  
40 Loan 52 SMF V SMC Hampton Inn & Suites Reno 11/6/2026 No   0 0 Lockout/25_Defeasance/91_0%/4 2,398,068 1,388,414 1,009,654 2,393,406  
41 Loan   CGMRC CGMRC Razorback Self Storage Portfolio 12/6/2021 No   0 0 Lockout/24_Defeasance/32_0%/4 N/A N/A N/A N/A  
41.01 Property       Bentonville Storage SE J Street             N/A N/A N/A 297,894  
41.02 Property       Little Rock Storage - Geyer Springs             N/A N/A N/A N/A  
41.03 Property       Little Rock Storage - Leon Circle             N/A N/A N/A N/A  
42 Loan   CGMRC CGMRC Warehouse Lofts 12/6/2026 No   0 0 Lockout/24_Defeasance/92_0%/4 N/A N/A N/A N/A  
43 Loan   SMF V SMC Venture Plaza 11/6/2026 No   0 0 Lockout/25_Defeasance/90_0%/5 1,146,923 464,903 682,020 1,076,171  
44 Loan   PCC PCC Judiciary Place 11/1/2026 No   7 5 Lockout/25_Defeasance/91_0%/4 782,903 306,905 475,998 874,114  
45 Loan   Barclays Barclays Bank PLC Woodland Pointe 11/6/2026 No   0 0 Lockout/25_Defeasance/90_0%/5 443,328 172,576 270,752 467,952  
46 Loan   SMF V SMC Palm West 10/6/2026 No   0 0 Lockout/26_Defeasance/90_0%/4 419,157 77,126 342,031 423,490  
47 Loan   CGMRC CGMRC Walgreens - St. Louis, MO 12/6/2026 No   0 0 Lockout/24_Defeasance/92_0%/4 N/A N/A N/A N/A  
48 Loan   Barclays Barclays Bank PLC Cove Apartments 11/6/2026 No   0 0 Lockout/25_Defeasance/90_0%/5 522,311 155,052 367,259 521,725  
49 Loan   Barclays Barclays Bank PLC Columbus Gardens 11/6/2026 No   0 0 Lockout/25_Defeasance/90_0%/5 545,214 245,700 299,514 565,299  
50 Loan   Barclays Barclays Bank PLC Riverbridge Shopping Center 12/6/2026 No   0 0 Lockout/24_Defeasance/91_0%/5 689,609 249,866 439,743 702,404  
51 Loan   CGMRC CGMRC Walgreens - Sumter, SC 11/6/2026 No   0 0 Lockout/25_Defeasance/92_0%/3 N/A N/A N/A N/A  
52 Loan   Barclays Barclays Bank PLC Central Park East 11/6/2026 No   0 0 Lockout/25_Defeasance/90_0%/5 386,476 173,268 213,208 402,906  
53 Loan   Barclays Barclays Bank PLC Silver Lake Office 11/6/2026 No   0 0 Lockout/25_Defeasance/90_0%/5 342,346 90,171 252,175 429,260  
54 Loan   CGMRC CGMRC 515 Main Street 12/6/2026 No   0 0 Lockout/24_YM1%/93_0%/3 N/A N/A N/A N/A  

 

Page 5 of 15 

 

 

CGCMT 2016-P6 Annex A                            
                                 
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name 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 8, 9, 10 CGMRC CGMRC 8 Times Square & 1460 Broadway N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV  
2 Loan 11, 12, 13 CGMRC CGMRC, UBS 681 Fifth Avenue 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 14, 15, 16, 17, 18 Barclays Barclays Bank PLC Quantum Park N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV  
4 Loan 9, 19, 20, 21 Barclays Barclays Bank PLC, Societe Generale, Bank of America, N.A., Cantor Commercial Real Estate Lending, L.P. Potomac Mills 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 22 CGMRC CGMRC Walgreens Net Lease Portfolio 6 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 NAV NAV  
5.02 Property       Walgreens - Valparaiso, IN 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 NAV NAV  
5.04 Property       Walgreens - Ottawa, KS 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 NAV NAV  
5.06 Property       Walgreens - Rayne, LA 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 NAV NAV  
5.08 Property       Walgreens - Griffith, IN 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 NAV NAV  
5.10 Property       Walgreens - Spencer, IA N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV  
6 Loan 9, 23, 24 SG SG/JPMCB Fresno Fashion Fair 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 25, 26 Barclays Prudential Mortgage Capital Company, LLC Hyatt Regency Jersey City 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 N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV  
9 Loan 27, 28 SMF V BNYM Veva 16 & 18 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 29, 30 PCC PCC Golden Cove Shopping Center 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 31 PCC PCC Boynton Trail Centre 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 32, 33, 34 Barclays Barclays Bank PLC Georgetown Plaza 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 35, 36, 37 Barclays Barclays Bank PLC Easton Town Center 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 22 CGMRC CGMRC Walgreens Net Lease Portfolio 4 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 NAV NAV  
14.02 Property       Walgreens - Marquette, MI 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 NAV NAV  
14.04 Property       Walgreens - Cincinnati, OH 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 NAV NAV  
14.06 Property       Walgreens - Edmond, OK 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 NAV NAV  
15 Loan 38 SMF V SMC Walgreens Pool 1 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 NAV NAV  
15.02 Property       Walgreens Albuqurerque N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV  
15.03 Property       Walgreens Peoria AZ - North Lake Pleasant Road 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 NAV NAV  
15.05 Property       Walgreens Tulsa 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 NAV NAV  
16 Loan 38 SMF V SMC Walgreens Pool 2 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 NAV NAV  
16.02 Property       Walgreens Hammond 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 NAV NAV  
16.04 Property       Walgreens Edinburg 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 NAV NAV  
16.06 Property       Walgreens Jackson N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV  
17 Loan 38 SMF V SMC Walgreens Pool 4 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 NAV NAV  
17.02 Property       Walgreens Rio Rancho 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 NAV NAV  
17.04 Property       Walgreens Peoria AZ - Deer Valley Road 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 NAV NAV  
17.06 Property       Walgreens Overland Park N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV  
18 Loan 39 Barclays Barclays Bank PLC Arbor Ridge Office N/A N/A N/A N/A N/A 910,645 714,454 196,191 8/31/2016 12  
19 Loan 40, 41, 42 Barclays Barclays Bank PLC Sheraton Portland Airport 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 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 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 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 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 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 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 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 43 PCC PCC Gene Autry Plaza 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 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. 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 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 199,916 234,344 508,219 194,281 313,938 533,283 209,238 324,045 9/30/2016 12  
26 Loan 44, 45 SMF V SMC 23 Mile Macomb Medical Campus 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 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 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 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 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 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 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 46, 47 Barclays Barclays Bank PLC Hilton Garden Inn - Columbus/Polaris 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 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 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 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 647,755 302,585 345,170 719,224 277,190 442,034 9/30/2016 12  
32 Loan 48, 49 CGMRC CGMRC Fairfield Inn & Suites Milwaukee Downtown 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 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 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 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 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 414,009 974,058 1,451,896 461,650 990,246 1,419,409 472,693 946,716 6/30/2016 12  
38 Loan 50 SMF V SMC Creekside Plaza 583,107 483,730 1,056,973 567,533 489,440 995,068 577,686 417,382 6/30/2016 12  
39 Loan 51 SMF V BNYM 1120 Executive Plaza 949,762 117,242 1,609,360 929,040 680,320 1,751,651 890,905 860,746 3/31/2016 12  
40 Loan 52 SMF V SMC Hampton Inn & Suites Reno 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 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 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 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 272,662 129,468 143,194 288,043 135,540 152,503 9/30/2016 12  
42 Loan   CGMRC CGMRC Warehouse Lofts 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 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 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 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 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 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 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 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 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 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 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 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 N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV  

 

Page 6 of 15 

 

 

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) (4) Debt Yield on Underwritten Net Cash Flow (%)  
1 Loan 8, 9, 10 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%  
2 Loan 11, 12, 13 CGMRC CGMRC, UBS 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%  
3 Loan 14, 15, 16, 17, 18 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%  
4 Loan 9, 19, 20, 21 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%  
5 Loan 22 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%  
5.01 Property       Walgreens - Wauwatosa, WI Not Available 530,103 10,602 519,501   4,914 0 514,587      
5.02 Property       Walgreens - Valparaiso, IN Not Available 347,973 6,959 341,014   3,365 0 337,649      
5.03 Property       Walgreens - Salina, KS Not Available 346,226 6,925 339,302   3,024 0 336,278      
5.04 Property       Walgreens - Ottawa, KS Not Available 339,356 6,787 332,569   2,964 0 329,605      
5.05 Property       Walgreens - Overland Park, KS Not Available 329,396 6,588 322,808   2,877 0 319,931      
5.06 Property       Walgreens - Rayne, LA Not Available 312,625 24,601 288,024   2,898 0 285,126      
5.07 Property       Walgreens - Plymouth, IN Not Available 306,506 6,130 300,376   2,964 0 297,412      
5.08 Property       Walgreens - Griffith, IN Not Available 300,923 6,018 294,904   2,910 0 291,994      
5.09 Property       Walgreens - Waterloo, IA Not Available 297,385 5,948 291,437   2,912 0 288,525      
5.10 Property       Walgreens - Spencer, IA Not Available 291,280 5,826 285,455   2,852 0 282,603      
6 Loan 9, 23, 24 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%  
7 Loan 25, 26 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%  
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%  
9 Loan 27, 28 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%  
10 Loan 29, 30 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%  
11 Loan 31 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%  
12 Loan 32, 33, 34 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%  
13 Loan 35, 36, 37 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%  
14 Loan 22 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%  
14.01 Property       Walgreens - Allendale, MI Not Available 341,202 6,824 334,378   2,964 0 331,414      
14.02 Property       Walgreens - Marquette, MI Not Available 331,201 6,624 324,577   2,964 0 321,613      
14.03 Property       Walgreens - Russellville, AR Not Available 316,651 6,333 310,318   2,964 0 307,354      
14.04 Property       Walgreens - Cincinnati, OH Not Available 315,315 6,306 309,008   2,964 0 306,044      
14.05 Property       Walgreens - Lawton, OK Not Available 302,347 6,047 296,300   3,024 0 293,276      
14.06 Property       Walgreens - Edmond, OK Not Available 289,748 5,795 283,953   2,898 0 281,055      
14.07 Property       Walgreens - Mcalester, OK Not Available 286,869 5,737 281,131   2,964 0 278,167      
15 Loan 38 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%  
15.01 Property       Walgreens Peoria IL Not Available 443,577 4,436 439,142   0 0 439,142      
15.02 Property       Walgreens Albuqurerque Not Available 276,061 2,761 273,300   0 0 273,300      
15.03 Property       Walgreens Peoria AZ - North Lake Pleasant Road Not Available 256,855 2,569 254,287   0 0 254,287    
15.04 Property       Walgreens Allen Not Available 249,163 2,492 246,671   0 0 246,671      
15.05 Property       Walgreens Tulsa Not Available 246,407 2,464 243,943   0 0 243,943      
15.06 Property       Walgreens Alvin Not Available 199,440 1,994 197,445   0 0 197,445      
16 Loan 38 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%  
16.01 Property       Walgreens Moline Not Available 310,162 3,102 307,061   0 0 307,061      
16.02 Property       Walgreens Hammond Not Available 290,544 2,905 287,638   0 0 287,638      
16.03 Property       Walgreens Friendswood Not Available 263,584 2,636 260,948   0 0 260,948      
16.04 Property       Walgreens Edinburg Not Available 238,089 2,381 235,708   0 0 235,708      
16.05 Property       Walgreens Decatur Not Available 230,462 2,305 228,157   0 0 228,157      
16.06 Property       Walgreens Jackson Not Available 222,324 2,223 220,101   0 0 220,101      
17 Loan 38 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%  
17.01 Property       Walgreens Cottonwood Not Available 329,030 3,290 325,740   0 0 325,740      
17.02 Property       Walgreens Rio Rancho Not Available 309,800 3,098 306,702   0 0 306,702      
17.03 Property       Walgreens Mentor Not Available 260,869 2,609 258,260   0 0 258,260      
17.04 Property       Walgreens Peoria AZ - Deer Valley Road Not Available 225,974 2,260 223,715   0 0 223,715      
17.05 Property       Walgreens Louisville Not Available 222,809 2,228 220,581   0 0 220,581      
17.06 Property       Walgreens Overland Park Not Available 186,750 1,868 184,882   0 0 184,882      
18 Loan 39 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%  
19 Loan 40, 41, 42 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%  
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%  
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%  
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%  
22.01 Property       Horn Lake Storage - Goodman Road Trailing 12 880,327 274,719 605,607   9,729 0 595,878      
22.02 Property       Rogers Storage - N. 24th Street Trailing 12 527,003 176,867 350,136   7,640 0 342,496      
22.03 Property       Bentonville Storage - E Central Avenue Trailing 12 469,195 151,251 317,944   5,790 0 312,154      
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%  
24 Loan 43 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%  
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%  
25.01 Property       McKinney-McDonald St. Trailing 12 876,290 341,288 535,001   8,397 0 526,604      
25.02 Property       Midtown Vault Self Storage Trailing 12 556,240 212,419 343,821   3,459 0 340,362      
25.03 Property       McKinney Storage-Safeway Trailing 12 533,283 227,004 306,279   5,543 0 300,737      
26 Loan 44, 45 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%  
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%  
27.01 Property       Waynesboro Shopping Center Trailing 12 584,649 143,075 441,574   4,223 28,532 408,819      
27.02 Property       Kuykendahl Medical Office Trailing 12 541,674 203,575 338,099   3,628 22,000 312,471      
27.03 Property       University Medical Plaza Trailing 12 436,030 162,503 273,527   3,603 22,240 247,684      
27.04 Property       Wortham Village Shopping Center Trailing 12 417,556 156,899 260,658   2,651 16,006 242,000      
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%  
29 Loan 46, 47 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%  
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%  
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%  
31.01 Property       Rogers Storage - StorMart Trailing 12 727,626 217,825 509,801   13,896 0 495,905      
31.02 Property       Horn Lake Storage - Audubon Point Drive Trailing 12 719,224 297,309 421,915   12,540 0 409,375      
32 Loan 48, 49 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%  
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%  
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%  
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%  
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%  
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%  
38 Loan 50 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%  
39 Loan 51 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%  
40 Loan 52 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%  
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%  
41.01 Property       Bentonville Storage SE J Street Trailing 12 394,997 139,853 255,144   5,820 0 249,324      
41.02 Property       Little Rock Storage - Geyer Springs Trailing 12 378,355 190,997 187,358   9,361 0 177,997      
41.03 Property       Little Rock Storage - Leon Circle Trailing 12 288,043 132,420 155,623   5,637 0 149,986      
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%  
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%  
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%  
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%  
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%  
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%  
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%  
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%  
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%  
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%  
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%  
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%  
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%  

 

Page 7 of 15 

 

 

CGCMT 2016-P6 Annex A                            
                                 
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Appraised Value ($) Appraisal Date Cut-off Date LTV Ratio (%) LTV Ratio at Maturity / ARD (%) Occupancy (%) (5) Occupancy Date ADR ($) RevPAR ($) Largest Tenant Largest Tenant Sq Ft  
1 Loan 8, 9, 10 CGMRC CGMRC 8 Times Square & 1460 Broadway 360,000,000 10/1/2016 55.6% 55.6% 100.0% 9/1/2016 NAP NAP WeWork 178,221  
2 Loan 11, 12, 13 CGMRC CGMRC, UBS 681 Fifth Avenue 440,000,000 10/1/2016 48.9% 48.9% 90.8% 9/30/2016 NAP NAP Tommy Hilfiger 22,510  
3 Loan 14, 15, 16, 17, 18 Barclays Barclays Bank PLC Quantum Park 200,000,000 9/12/2016 66.0% 66.0% 100.0% 12/6/2016 NAP NAP Verizon Business Network Services Inc. 942,843  
4 Loan 9, 19, 20, 21 Barclays Barclays Bank PLC, Societe Generale, Bank of America, N.A., Cantor Commercial Real Estate Lending, L.P. Potomac Mills 765,000,000 9/12/2016 38.0% 38.0% 97.7% 9/20/2016 NAP NAP Costco Warehouse 148,146  
5 Loan 22 CGMRC CGMRC Walgreens Net Lease Portfolio 6 62,260,000 Various 56.3% 56.3% 100.0% 12/1/2016 NAP NAP      
5.01 Property       Walgreens - Wauwatosa, WI 9,690,000 9/25/2016     100.0% 12/1/2016 NAP NAP Walgreens 24,570  
5.02 Property       Walgreens - Valparaiso, IN 6,670,000 9/25/2016     100.0% 12/1/2016 NAP NAP Walgreens 16,825  
5.03 Property       Walgreens - Salina, KS 6,350,000 9/23/2016     100.0% 12/1/2016 NAP NAP Walgreens 15,120  
5.04 Property       Walgreens - Ottawa, KS 6,200,000 9/16/2016     100.0% 12/1/2016 NAP NAP Walgreens 14,820  
5.05 Property       Walgreens - Overland Park, KS 6,000,000 9/27/2016     100.0% 12/1/2016 NAP NAP Walgreens 14,385  
5.06 Property       Walgreens - Rayne, LA 5,720,000 9/28/2016     100.0% 12/1/2016 NAP NAP Walgreens 14,490  
5.07 Property       Walgreens - Plymouth, IN 5,360,000 9/25/2016     100.0% 12/1/2016 NAP NAP Walgreens 14,820  
5.08 Property       Walgreens - Griffith, IN 5,500,000 9/25/2016     100.0% 12/1/2016 NAP NAP Walgreens 14,550  
5.09 Property       Walgreens - Waterloo, IA 5,440,000 9/29/2016     100.0% 12/1/2016 NAP NAP Walgreens 14,560  
5.10 Property       Walgreens - Spencer, IA 5,330,000 9/30/2016     100.0% 12/1/2016 NAP NAP Walgreens 14,259  
6 Loan 9, 23, 24 SG SG/JPMCB Fresno Fashion Fair 565,000,000 08/24/2016 57.5% 57.5% 88.2% 8/31/2016 NAP NAP JCPenney 153,769  
7 Loan 25, 26 Barclays Prudential Mortgage Capital Company, LLC Hyatt Regency Jersey City 191,000,000 6/28/2016 52.4% 52.4% 85.5% 7/31/2016 244.80 209.34 NAP    
8 Loan   CGMRC CGMRC 925 La Brea Avenue 46,600,000 7/27/2016 63.1% 57.4% 100.0% 11/1/2016 NAP NAP WeWork 47,581  
9 Loan 27, 28 SMF V BNYM Veva 16 & 18 41,200,000 5/10/2016 70.0% 64.9% 89.4% 5/31/2016 NAP NAP Fiberlink Communications 43,707  
10 Loan 29, 30 PCC PCC Golden Cove Shopping Center 47,500,000 10/20/2016 59.1% 48.2% 91.4% 11/10/2016 NAP NAP P.V. Peninsula Montessori School                                       28,558  
11 Loan 31 PCC PCC Boynton Trail Centre 44,000,000 8/18/2016 61.4% 50.9% 91.8% 10/26/2016 NAP NAP Walmart Stores East, LP                                                45,500  
12 Loan 32, 33, 34 Barclays Barclays Bank PLC Georgetown Plaza 41,000,000 8/26/2016 65.9% 55.9% 86.1% 9/27/2016 NAP NAP Children’s National Medical Center 17,165  
13 Loan 35, 36, 37 Barclays Barclays Bank PLC Easton Town Center 1,186,000,000 7/12/2016 28.5% 28.5% 96.6% 6/24/2016 NAP NAP AMC 30 134,000  
14 Loan 22 CGMRC CGMRC Walgreens Net Lease Portfolio 4 38,850,000 Various 57.9% 57.9% 100.0% 12/1/2016 NAP NAP      
14.01 Property       Walgreens - Allendale, MI 6,120,000 9/23/2016     100.0% 12/1/2016 NAP NAP Walgreens 14,820  
14.02 Property       Walgreens - Marquette, MI 6,060,000 9/26/2016     100.0% 12/1/2016 NAP NAP Walgreens 14,820  
14.03 Property       Walgreens - Russellville, AR 5,800,000 9/23/2016     100.0% 12/1/2016 NAP NAP Walgreens 14,820  
14.04 Property       Walgreens - Cincinnati, OH 5,770,000 9/27/2016     100.0% 12/1/2016 NAP NAP Walgreens 14,820  
14.05 Property       Walgreens - Lawton, OK 5,200,000 9/27/2016     100.0% 12/1/2016 NAP NAP Walgreens 15,120  
14.06 Property       Walgreens - Edmond, OK 5,000,000 9/25/2016     100.0% 12/1/2016 NAP NAP Walgreens 14,490  
14.07 Property       Walgreens - Mcalester, OK 4,900,000 9/29/2016     100.0% 12/1/2016 NAP NAP Walgreens 14,820  
15 Loan 38 SMF V SMC Walgreens Pool 1 32,275,000 Various 65.0% 52.7% 100.0% 12/6/2016 NAP NAP      
15.01 Property       Walgreens Peoria IL 8,625,000 10/1/2016     100.0% 12/6/2016 NAP NAP Walgreens 15,120  
15.02 Property       Walgreens Albuqurerque 5,350,000 10/7/2016     100.0% 12/6/2016 NAP NAP Walgreens 15,120  
15.03 Property       Walgreens Peoria AZ - North Lake Pleasant Road 5,000,000 10/5/2016     100.0% 12/6/2016 NAP NAP Walgreens 13,915
15.04 Property       Walgreens Allen 4,800,000 9/27/2016     100.0% 12/6/2016 NAP NAP Walgreens 13,905  
15.05 Property       Walgreens Tulsa 4,600,000 10/3/2016     100.0% 12/6/2016 NAP NAP Walgreens 15,120  
15.06 Property       Walgreens Alvin 3,900,000 9/30/2016     100.0% 12/6/2016 NAP NAP Walgreens 13,905  
16 Loan 38 SMF V SMC Walgreens Pool 2 30,225,000 Various 64.6% 52.3% 100.0% 12/6/2016 NAP NAP      
16.01 Property       Walgreens Moline 6,050,000 10/1/2016     100.0% 12/6/2016 NAP NAP Walgreens 15,120  
16.02 Property       Walgreens Hammond 5,650,000 9/26/2016     100.0% 12/6/2016 NAP NAP Walgreens 15,120  
16.03 Property       Walgreens Friendswood 5,100,000 9/30/2016     100.0% 12/6/2016 NAP NAP Walgreens 15,120  
16.04 Property       Walgreens Edinburg 4,650,000 9/23/2016     100.0% 12/6/2016 NAP NAP Walgreens 15,120  
16.05 Property       Walgreens Decatur 4,475,000 10/1/2016     100.0% 12/6/2016 NAP NAP Walgreens 15,070  
16.06 Property       Walgreens Jackson 4,300,000 10/2/2016     100.0% 12/6/2016 NAP NAP Walgreens 13,905  
17 Loan 38 SMF V SMC Walgreens Pool 4 29,825,000 Various 64.6% 52.3% 100.0% 12/6/2016 NAP NAP      
17.01 Property       Walgreens Cottonwood 6,400,000 10/5/2016     100.0% 12/6/2016 NAP NAP Walgreens 13,905  
17.02 Property       Walgreens Rio Rancho 6,000,000 10/1/2016     100.0% 12/6/2016 NAP NAP Walgreens 15,120  
17.03 Property       Walgreens Mentor 5,050,000 9/24/2016     100.0% 12/6/2016 NAP NAP Walgreens 13,905  
17.04 Property       Walgreens Peoria AZ - Deer Valley Road 4,400,000 10/5/2016     100.0% 12/6/2016 NAP NAP Walgreens 15,120  
17.05 Property       Walgreens Louisville 4,325,000 10/4/2016     100.0% 12/6/2016 NAP NAP Walgreens 13,905  
17.06 Property       Walgreens Overland Park 3,650,000 9/26/2016     100.0% 12/6/2016 NAP NAP Walgreens 13,905  
18 Loan 39 Barclays Barclays Bank PLC Arbor Ridge Office 24,600,000 8/26/2016 74.0% 67.5% 91.2% 11/1/2016 NAP NAP Dollar Financial Group, Inc. 33,892  
19 Loan 40, 41, 42 Barclays Barclays Bank PLC Sheraton Portland Airport 34,500,000 8/16/2016 52.0% 32.9% 84.5% 9/30/2016 130.38 110.2 NAP    
20 Loan   CGMRC CGMRC Seven Mile Crossing 35,500,000 10/6/2016 49.4% 44.8% 78.10% 10/20/2016 NAP NAP Workforce Software, Inc. 71,298  
21 Loan   SG SG Ontario City Centre 30,200,000 10/07/2016 52.0% 47.7% 100.0% 01/01/2017 NAP NAP AC Chicago Marriott 277,061  
22 Loan   CGMRC CGMRC Bentonville Self Storage Portfolio 22,200,000 10/11/2016 68.5% 65.1% 94.9% 9/30/2016 NAP NAP NAP    
22.01 Property       Horn Lake Storage - Goodman Road 10,500,000 10/11/2016     91.4% 9/30/2016 NAP NAP NAP    
22.02 Property       Rogers Storage - N. 24th Street 6,100,000 10/11/2016     96.0% 9/30/2016 NAP NAP NAP    
22.03 Property       Bentonville Storage - E Central Avenue 5,600,000 10/11/2016     99.2% 9/30/2016 NAP NAP NAP    
23 Loan   CGMRC CGMRC Springbrook Shopping Center 22,200,000 10/1/2016 67.6% 57.5% 85.79% 10/28/16 NAP NAP Four Seasons of Fun 39,983  
24 Loan 43 PCC PCC Gene Autry Plaza 22,000,000 8/5/2016 68.2% 59.0% 97.4% 9/2/2016 NAP NAP Smart & Final Extra!                                                   30,612  
25 Loan   CGMRC CGMRC Texas Self Storage Portfolio 20,100,000 Various 72.4% 68.8% 91.9% 9/30/2016 NAP NAP NAP    
25.01 Property       McKinney-McDonald St. 9,000,000 10/12/2016     93.6% 9/30/2016 NAP NAP NAP    
25.02 Property       Midtown Vault Self Storage 5,500,000 10/11/2016     91.7% 9/30/2016 NAP NAP NAP    
25.03 Property       McKinney Storage-Safeway 5,600,000 10/12/2016     89.6% 9/30/2016 NAP NAP NAP    
26 Loan 44, 45 SMF V SMC 23 Mile Macomb Medical Campus 23,000,000 9/13/2016 60.8% 49.4% 90.1% 10/31/2016 NAP NAP Lakeshore Ear, Nose & Throat 12,889  
27 Loan   SMF V SMC Villanueva Portfolio 20,310,000 Various 64.2% 52.4% 86.2% 10/14/2016 NAP NAP      
27.01 Property       Waynesboro Shopping Center 6,800,000 9/9/2016     84.9% 10/14/2016 NAP NAP Old City Buffet 7,650  
27.02 Property       Kuykendahl Medical Office 5,300,000 9/2/2016     87.0% 10/14/2016 NAP NAP Emily E. Graham D.D.S., P.C. 6,200  
27.03 Property       University Medical Plaza 4,800,000 9/2/2016     77.1% 10/14/2016 NAP NAP First Colony Aquatic 5,090  
27.04 Property       Wortham Village Shopping Center 3,410,000 9/8/2016     100.0% 10/14/2016 NAP NAP Blue Water Seafood 5,191  
28 Loan   SG SG Boulevard Apartments 22,400,000 08/17/2016 58.0% 58.0% 95.7% 10/31/2016 NAP NAP NAP    
29 Loan 46, 47 Barclays Barclays Bank PLC Hilton Garden Inn - Columbus/Polaris 17,900,000 8/25/2016 57.7% 44.9% 70.2% 9/30/2016 135.03 94.74 NAP    
30 Loan   PCC PCC Summit Center Marketplace 17,200,000 9/8/2016 68.8% 55.5% 100.0% 10/7/2016 NAP NAP Aurora Health Care, Inc.                                               14,222  
31 Loan   CGMRC CGMRC Sun Belt Self Storage Portfolio 16,500,000 10/11/2016 67.3% 64.0% 83.1% 9/30/2016 NAP NAP NAP    
31.01 Property       Rogers Storage - StorMart 9,300,000 10/11/2016     95.4% 9/30/2016 NAP NAP NAP    
31.02 Property       Horn Lake Storage - Audubon Point Drive 7,200,000 10/11/2016     69.4% 9/30/2016 NAP NAP NAP    
32 Loan 48, 49 CGMRC CGMRC Fairfield Inn & Suites Milwaukee Downtown 17,500,000 11/1/2017 60.3% 51.5% 71.2% 8/31/2016 132.39 94.23 NAP    
33 Loan   PCC PCC Okatie Village Commons 13,860,000 9/4/2016 74.3% 60.2% 100.0% 11/4/2016 NAP NAP Food Lion #2691                                                        34,928  
34 Loan   Barclays Barclays Bank PLC Terrace Point 16,200,000 4/30/2016 61.6% 49.5% 98.4% 8/20/2016 NAP NAP NAP    
35 Loan   SG SG Sand Creek Business Center 12,350,000 09/14/2016 66.8% 54.9% 95.6% 09/22/2016 NAP NAP Keller Williams 7,162  
36 Loan   CGMRC CGMRC Wilmette Commons 11,900,000 9/28/2016 67.2% 61.4% 87.3% 10/2/2016 NAP NAP Salon Fusion 5,021  
37 Loan   SG SG All Storage Granbury 13,750,000 07/05/2016 57.9% 45.8% 92.5% 06/28/2016 NAP NAP NAP    
38 Loan 50 SMF V SMC Creekside Plaza 12,200,000 7/16/2016 62.1% 50.6% 89.3% 8/1/2016 NAP NAP BankCard USA Merchant Services, Inc. 11,089  
39 Loan 51 SMF V BNYM 1120 Executive Plaza 10,050,000 6/20/2016 74.6% 65.1% 94.4% 8/31/2016 NAP NAP Association Headquarters, Inc 39,659  
40 Loan 52 SMF V SMC Hampton Inn & Suites Reno 11,900,000 5/16/2016 62.0% 38.5% 74.4% 8/31/2016 115.70 86.08 NAP    
41 Loan   CGMRC CGMRC Razorback Self Storage Portfolio 11,100,000 Various 63.0% 59.9% 89.2% 9/30/2016 NAP NAP NAP    
41.01 Property       Bentonville Storage SE J Street 4,500,000 10/11/2016     96.6% 9/30/2016 NAP NAP NAP    
41.02 Property       Little Rock Storage - Geyer Springs 3,500,000 10/12/2016     89.9% 9/30/2016 NAP NAP NAP    
41.03 Property       Little Rock Storage - Leon Circle 3,100,000 10/12/2016     81.0% 9/30/2016 NAP NAP NAP    
42 Loan   CGMRC CGMRC Warehouse Lofts 9,500,000 9/23/2016 67.1% 56.2% 98.1% 8/31/2016 NAP NAP NAP    
43 Loan   SMF V SMC Venture Plaza 8,000,000 8/26/2016 73.8% 66.5% 98.0% 9/1/2016 NAP NAP Lease Corporation 16,609  
44 Loan   PCC PCC Judiciary Place 8,400,000 9/13/2016 69.0% 55.8% 88.5% 10/3/2016 NAP NAP Fresenius Medical Care                                                 7,702  
45 Loan   Barclays Barclays Bank PLC Woodland Pointe 7,400,000 4/30/2016 63.2% 50.7% 95.1% 8/31/2016 NAP NAP NAP    
46 Loan   SMF V SMC Palm West 5,700,000 9/6/2016 74.4% 59.9% 86.5% 9/27/2016 NAP NAP NAP    
47 Loan   CGMRC CGMRC Walgreens - St. Louis, MO 6,450,000 9/28/2016 65.0% 57.0% 100.0% 12/6/2016 NAP NAP Walgreens 16,335  
48 Loan   Barclays Barclays Bank PLC Cove Apartments 6,250,000 4/29/2016 66.3% 53.2% 98.0% 8/31/2016 NAP NAP NAP    
49 Loan   Barclays Barclays Bank PLC Columbus Gardens 6,900,000 4/29/2016 59.9% 48.1% 100.0% 8/31/2016 NAP NAP NAP    
50 Loan   Barclays Barclays Bank PLC Riverbridge Shopping Center 7,700,000 9/17/2016 51.9% 51.9% 96.7% 9/14/2016 NAP NAP Ingles Markets, Inc. 62,000  
51 Loan   CGMRC CGMRC Walgreens - Sumter, SC 5,100,000 6/28/2016 74.5% 65.8% 100.0% 12/6/2016 NAP NAP Walgreens 14,820  
52 Loan   Barclays Barclays Bank PLC Central Park East 4,970,000 4/28/2016 64.3% 51.6% 100.0% 8/20/2016 NAP NAP NAP    
53 Loan   Barclays Barclays Bank PLC Silver Lake Office 5,100,000 4/28/2016 50.9% 40.9% 100.0% 12/6/2016 NAP NAP JK Residential 30,000  
54 Loan   CGMRC CGMRC 515 Main Street 3,300,000 8/15/2016 70.0% 58.2% 100.0% 12/6/2016 NAP NAP SSI Venture 2,780  

 

Page 8 of 15 

 

 

CGCMT 2016-P6 Annex A                            
                                 
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name 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)  
1 Loan 8, 9, 10 CGMRC CGMRC 8 Times Square & 1460 Broadway 8/31/2034 Foot Locker 36,120 8/31/2032 NAP     NAP      
2 Loan 11, 12, 13 CGMRC CGMRC, UBS 681 Fifth Avenue 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  
3 Loan 14, 15, 16, 17, 18 Barclays Barclays Bank PLC Quantum Park 11/30/2027 NAP     NAP     NAP      
4 Loan 9, 19, 20, 21 Barclays Barclays Bank PLC, Societe Generale, Bank of America, N.A., Cantor Commercial Real Estate Lending, L.P. Potomac Mills 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  
5 Loan 22 CGMRC CGMRC Walgreens Net Lease Portfolio 6                      
5.01 Property       Walgreens - Wauwatosa, WI 11/30/2031 NAP     NAP     NAP      
5.02 Property       Walgreens - Valparaiso, IN 11/30/2031 NAP     NAP     NAP      
5.03 Property       Walgreens - Salina, KS 11/30/2031 NAP     NAP     NAP      
5.04 Property       Walgreens - Ottawa, KS 11/30/2031 NAP     NAP     NAP      
5.05 Property       Walgreens - Overland Park, KS 11/30/2031 NAP     NAP     NAP      
5.06 Property       Walgreens - Rayne, LA 11/30/2031 NAP     NAP     NAP      
5.07 Property       Walgreens - Plymouth, IN 11/30/2031 NAP     NAP     NAP      
5.08 Property       Walgreens - Griffith, IN 11/30/2031 NAP     NAP     NAP      
5.09 Property       Walgreens - Waterloo, IA 11/30/2031 NAP     NAP     NAP      
5.10 Property       Walgreens - Spencer, IA 11/30/2031 NAP     NAP     NAP      
6 Loan 9, 23, 24 SG SG/JPMCB Fresno Fashion Fair 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  
7 Loan 25, 26 Barclays Prudential Mortgage Capital Company, LLC Hyatt Regency Jersey City   NAP     NAP     NAP      
8 Loan   CGMRC CGMRC 925 La Brea Avenue 6/30/2029 Burke Williams Day Spa 15,750 8/31/2026 NAP     NAP      
9 Loan 27, 28 SMF V BNYM Veva 16 & 18 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  
10 Loan 29, 30 PCC PCC Golden Cove Shopping Center 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  
11 Loan 31 PCC PCC Boynton Trail Centre 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  
12 Loan 32, 33, 34 Barclays Barclays Bank PLC Georgetown Plaza 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  
13 Loan 35, 36, 37 Barclays Barclays Bank PLC Easton Town Center 12/31/2029 HH Gregg 37,413 1/31/2021 Barnes & Noble 34,991 8/31/2019 Fahlgren 34,644 6/30/2018  
14 Loan 22 CGMRC CGMRC Walgreens Net Lease Portfolio 4                      
14.01 Property       Walgreens - Allendale, MI 11/30/2031 NAP     NAP     NAP      
14.02 Property       Walgreens - Marquette, MI 11/30/2031 NAP     NAP     NAP      
14.03 Property       Walgreens - Russellville, AR 11/30/2031 NAP     NAP     NAP      
14.04 Property       Walgreens - Cincinnati, OH 11/30/2031 NAP     NAP     NAP      
14.05 Property       Walgreens - Lawton, OK 11/30/2031 NAP     NAP     NAP      
14.06 Property       Walgreens - Edmond, OK 11/30/2031 NAP     NAP     NAP      
14.07 Property       Walgreens - Mcalester, OK 11/30/2031 NAP     NAP     NAP      
15 Loan 38 SMF V SMC Walgreens Pool 1                      
15.01 Property       Walgreens Peoria IL 1/31/2077 NAP     NAP     NAP      
15.02 Property       Walgreens Albuqurerque 1/31/2077 NAP     NAP     NAP      
15.03 Property       Walgreens Peoria AZ - North Lake Pleasant Road 1/31/2077 NAP     NAP     NAP    
15.04 Property       Walgreens Allen 1/31/2077 NAP     NAP     NAP      
15.05 Property       Walgreens Tulsa 1/31/2077 NAP     NAP     NAP      
15.06 Property       Walgreens Alvin 1/31/2077 NAP     NAP     NAP      
16 Loan 38 SMF V SMC Walgreens Pool 2                      
16.01 Property       Walgreens Moline 1/31/2077 NAP     NAP     NAP      
16.02 Property       Walgreens Hammond 1/31/2077 NAP     NAP     NAP      
16.03 Property       Walgreens Friendswood 1/31/2077 NAP     NAP     NAP      
16.04 Property       Walgreens Edinburg 1/31/2077 NAP     NAP     NAP      
16.05 Property       Walgreens Decatur 1/31/2077 NAP     NAP     NAP      
16.06 Property       Walgreens Jackson 1/31/2077 NAP     NAP     NAP      
17 Loan 38 SMF V SMC Walgreens Pool 4                      
17.01 Property       Walgreens Cottonwood 1/31/2077 NAP     NAP     NAP      
17.02 Property       Walgreens Rio Rancho 1/31/2077 NAP     NAP     NAP      
17.03 Property       Walgreens Mentor 1/31/2077 NAP     NAP     NAP      
17.04 Property       Walgreens Peoria AZ - Deer Valley Road 1/31/2077 NAP     NAP     NAP      
17.05 Property       Walgreens Louisville 1/31/2077 NAP     NAP     NAP      
17.06 Property       Walgreens Overland Park 1/31/2077 NAP     NAP     NAP      
18 Loan 39 Barclays Barclays Bank PLC Arbor Ridge Office 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  
19 Loan 40, 41, 42 Barclays Barclays Bank PLC Sheraton Portland Airport   NAP     NAP     NAP      
20 Loan   CGMRC CGMRC Seven Mile Crossing 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  
21 Loan   SG SG Ontario City Centre 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  
22 Loan   CGMRC CGMRC Bentonville Self Storage Portfolio   NAP     NAP     NAP      
22.01 Property       Horn Lake Storage - Goodman Road   NAP     NAP     NAP      
22.02 Property       Rogers Storage - N. 24th Street   NAP     NAP     NAP      
22.03 Property       Bentonville Storage - E Central Avenue   NAP     NAP     NAP      
23 Loan   CGMRC CGMRC Springbrook Shopping Center 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  
24 Loan 43 PCC PCC Gene Autry Plaza 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  
25 Loan   CGMRC CGMRC Texas Self Storage Portfolio   NAP     NAP     NAP      
25.01 Property       McKinney-McDonald St.   NAP     NAP     NAP      
25.02 Property       Midtown Vault Self Storage   NAP     NAP     NAP      
25.03 Property       McKinney Storage-Safeway   NAP     NAP     NAP      
26 Loan 44, 45 SMF V SMC 23 Mile Macomb Medical Campus 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  
27 Loan   SMF V SMC Villanueva Portfolio                      
27.01 Property       Waynesboro Shopping Center 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  
27.02 Property       Kuykendahl Medical Office 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  
27.03 Property       University Medical Plaza 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  
27.04 Property       Wortham Village Shopping Center 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  
28 Loan   SG SG Boulevard Apartments   NAP     NAP     NAP      
29 Loan 46, 47 Barclays Barclays Bank PLC Hilton Garden Inn - Columbus/Polaris   NAP     NAP     NAP      
30 Loan   PCC PCC Summit Center Marketplace 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  
31 Loan   CGMRC CGMRC Sun Belt Self Storage Portfolio   NAP     NAP     NAP      
31.01 Property       Rogers Storage - StorMart   NAP     NAP     NAP      
31.02 Property       Horn Lake Storage - Audubon Point Drive   NAP     NAP     NAP      
32 Loan 48, 49 CGMRC CGMRC Fairfield Inn & Suites Milwaukee Downtown   NAP     NAP     NAP      
33 Loan   PCC PCC Okatie Village Commons 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  
34 Loan   Barclays Barclays Bank PLC Terrace Point   NAP     NAP     NAP      
35 Loan   SG SG Sand Creek Business Center 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  
36 Loan   CGMRC CGMRC Wilmette Commons 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  
37 Loan   SG SG All Storage Granbury   NAP     NAP     NAP      
38 Loan 50 SMF V SMC Creekside Plaza 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  
39 Loan 51 SMF V BNYM 1120 Executive Plaza 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  
40 Loan 52 SMF V SMC Hampton Inn & Suites Reno   NAP     NAP     NAP      
41 Loan   CGMRC CGMRC Razorback Self Storage Portfolio   NAP     NAP     NAP      
41.01 Property       Bentonville Storage SE J Street   NAP     NAP     NAP      
41.02 Property       Little Rock Storage - Geyer Springs   NAP     NAP     NAP      
41.03 Property       Little Rock Storage - Leon Circle   NAP     NAP     NAP      
42 Loan   CGMRC CGMRC Warehouse Lofts   NAP     NAP     NAP      
43 Loan   SMF V SMC Venture Plaza 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  
44 Loan   PCC PCC Judiciary Place 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  
45 Loan   Barclays Barclays Bank PLC Woodland Pointe   NAP     NAP     NAP      
46 Loan   SMF V SMC Palm West   NAP     NAP     NAP      
47 Loan   CGMRC CGMRC Walgreens - St. Louis, MO 6/30/2028 NAP     NAP     NAP      
48 Loan   Barclays Barclays Bank PLC Cove Apartments   NAP     NAP     NAP      
49 Loan   Barclays Barclays Bank PLC Columbus Gardens   NAP     NAP     NAP      
50 Loan   Barclays Barclays Bank PLC Riverbridge Shopping Center 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  
51 Loan   CGMRC CGMRC Walgreens - Sumter, SC 6/30/2030 NAP     NAP     NAP      
52 Loan   Barclays Barclays Bank PLC Central Park East   NAP     NAP     NAP      
53 Loan   Barclays Barclays Bank PLC Silver Lake Office 10/31/2031 NAP     NAP     NAP      
54 Loan   CGMRC CGMRC 515 Main Street 10/31/2026 NAP     NAP     NAP      

 

Page 9 of 15 

 

 

CGCMT 2016-P6 Annex A                            
                                 
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Fifth Largest Tenant Fifth Largest Tenant Sq Ft Fifth Largest Tenant Lease Expiration (6) 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  
1 Loan 8, 9, 10 CGMRC CGMRC 8 Times Square & 1460 Broadway NAP     9/19/2016 No NAP 9/16/2016 NAP NAP No  
2 Loan 11, 12, 13 CGMRC CGMRC, UBS 681 Fifth Avenue Global Thematic Partners 5,835 9/30/2017 10/3/2016 No NAP 10/3/2016 NAP NAP No  
3 Loan 14, 15, 16, 17, 18 Barclays Barclays Bank PLC Quantum Park NAP     8/18/2016 No NAP 10/3/2016 NAP NAP No  
4 Loan 9, 19, 20, 21 Barclays Barclays Bank PLC, Societe Generale, Bank of America, N.A., Cantor Commercial Real Estate Lending, L.P. Potomac Mills Marshalls 61,763 1/31/2019 9/16/2016 No NAP 9/16/2016 NAP NAP No  
5 Loan 22 CGMRC CGMRC Walgreens Net Lease Portfolio 6                   No  
5.01 Property       Walgreens - Wauwatosa, WI NAP     11/15/2016 No NAP 9/30/2016 NAP NAP No  
5.02 Property       Walgreens - Valparaiso, IN NAP     11/11/2016 No NAP 9/30/2016 NAP NAP No  
5.03 Property       Walgreens - Salina, KS NAP     11/15/2016 No NAP 9/30/2016 NAP NAP No  
5.04 Property       Walgreens - Ottawa, KS NAP     11/14/2016 No NAP 9/30/2016 NAP NAP No  
5.05 Property       Walgreens - Overland Park, KS NAP     11/14/2016 No NAP 9/30/2016 NAP NAP No  
5.06 Property       Walgreens - Rayne, LA NAP     11/11/2016 No NAP 9/30/2016 NAP NAP No  
5.07 Property       Walgreens - Plymouth, IN NAP     11/11/2016 No NAP 9/30/2016 NAP NAP No  
5.08 Property       Walgreens - Griffith, IN NAP     11/10/2016 No NAP 9/30/2016 NAP NAP No  
5.09 Property       Walgreens - Waterloo, IA NAP     11/11/2016 No NAP 9/30/2016 NAP NAP No  
5.10 Property       Walgreens - Spencer, IA NAP     11/9/2016 No NAP 9/30/2016 NAP NAP No  
6 Loan 9, 23, 24 SG SG/JPMCB Fresno Fashion Fair ANTHROPOLOGIE 10,928 01/31/2017 09/06/2016 No NAP 9/14/2016 09/14/2016 7% No  
7 Loan 25, 26 Barclays Prudential Mortgage Capital Company, LLC Hyatt Regency Jersey City NAP     7/14/2016 No NAP 7/14/2016 NAP NAP No  
8 Loan   CGMRC CGMRC 925 La Brea Avenue NAP     5/2/2016 Yes 6/27/2016 5/2/2016 5/2/2016 12% No  
9 Loan 27, 28 SMF V BNYM Veva 16 & 18 Morgan Stanley Smith Barney 13,458 4/30/2025 5/17/2016 No NAP 5/16/2016 NAP NAP No  
10 Loan 29, 30 PCC PCC Golden Cove Shopping Center Avenue Italy, LLC                                                      3,064 12/31/2017 8/11/2016 Yes 11/2/2016 10/20/2016 10/20/2016 10% No  
11 Loan 31 PCC PCC Boynton Trail Centre Planet Fitness                                                         14,934 1/21/2027 8/30/2016 No NAP 8/24/2016 NAP NAP No  
12 Loan 32, 33, 34 Barclays Barclays Bank PLC Georgetown Plaza Glover Park Hardware 7,420 2/28/2026 9/7/2016 No NAP 9/7/2016 NAP NAP No  
13 Loan 35, 36, 37 Barclays Barclays Bank PLC Easton Town Center KDB 34,457 7/31/2024 7/14/2016 No NAP 7/12/2016 NAP NAP No  
14 Loan 22 CGMRC CGMRC Walgreens Net Lease Portfolio 4                   No  
14.01 Property       Walgreens - Allendale, MI NAP     11/14/2016 No NAP 9/30/2016 NAP NAP No  
14.02 Property       Walgreens - Marquette, MI NAP     11/14/2016 No NAP 9/30/2016 NAP NAP No  
14.03 Property       Walgreens - Russellville, AR NAP     10/3/2016 No NAP 9/30/2016 NAP NAP No  
14.04 Property       Walgreens - Cincinnati, OH NAP     11/14/2016 No NAP 9/30/2016 NAP NAP No  
14.05 Property       Walgreens - Lawton, OK NAP     11/15/2016 No NAP 10/6/2016 NAP NAP No  
14.06 Property       Walgreens - Edmond, OK NAP     11/14/2016 No NAP 9/30/2016 NAP NAP No  
14.07 Property       Walgreens - Mcalester, OK NAP     11/15/2016 No NAP 9/30/2016 NAP NAP No  
15 Loan 38 SMF V SMC Walgreens Pool 1                   No  
15.01 Property       Walgreens Peoria IL NAP     10/6/2016 No NAP 10/11/2016 NAP NAP No  
15.02 Property       Walgreens Albuqurerque NAP     10/11/2016 No NAP 10/11/2016 NAP NAP No  
15.03 Property       Walgreens Peoria AZ - North Lake Pleasant Road NAP     10/11/2016 No NAP 10/11/2016 NAP NAP No
15.04 Property       Walgreens Allen NAP     10/11/2016 No NAP 10/11/2016 NAP NAP No  
15.05 Property       Walgreens Tulsa NAP     10/11/2016 Yes 10/24/2016 10/11/2016 NAP NAP No  
15.06 Property       Walgreens Alvin NAP     10/6/2016 No NAP 10/11/2016 NAP NAP No  
16 Loan 38 SMF V SMC Walgreens Pool 2                   No  
16.01 Property       Walgreens Moline NAP     10/6/2016 No NAP 10/11/2016 NAP NAP No  
16.02 Property       Walgreens Hammond NAP     10/11/2016 No NAP 10/8/2016 NAP NAP No  
16.03 Property       Walgreens Friendswood NAP     10/7/2016 No NAP 10/11/2016 NAP NAP No  
16.04 Property       Walgreens Edinburg NAP     10/11/2016 No NAP 10/11/2016 NAP NAP No  
16.05 Property       Walgreens Decatur NAP     10/11/2016 No NAP 10/11/2016 NAP NAP No  
16.06 Property       Walgreens Jackson NAP     10/12/2016 No NAP 10/11/2016 NAP NAP No  
17 Loan 38 SMF V SMC Walgreens Pool 4                   No  
17.01 Property       Walgreens Cottonwood NAP     10/11/2016 No NAP 10/11/2016 NAP NAP No  
17.02 Property       Walgreens Rio Rancho NAP     10/11/2016 No NAP 10/11/2016 NAP NAP No  
17.03 Property       Walgreens Mentor NAP     10/11/2016 No NAP 10/11/2016 NAP NAP No  
17.04 Property       Walgreens Peoria AZ - Deer Valley Road NAP     10/11/2016 No NAP 10/11/2016 NAP NAP No  
17.05 Property       Walgreens Louisville NAP     10/11/2016 No NAP 10/11/2016 NAP NAP No  
17.06 Property       Walgreens Overland Park NAP     10/11/2016 No NAP 10/11/2016 NAP NAP No  
18 Loan 39 Barclays Barclays Bank PLC Arbor Ridge Office Egglands Best, LLC 6,757 8/31/2022 9/6/2016 No NAP 9/8/2016 NAP NAP No  
19 Loan 40, 41, 42 Barclays Barclays Bank PLC Sheraton Portland Airport NAP     9/9/2016 No NAP 9/9/2016 9/12/2016 8% No  
20 Loan   CGMRC CGMRC Seven Mile Crossing Trinity Health - Michigan 7,680 1/31/2024 10/14/2016 No NAP 10/14/2016 NAP NAP No  
21 Loan   SG SG Ontario City Centre Starbucks 2,000 02/28/2027 10/26/2016 No NAP 10/14/2016 NAP NAP No  
22 Loan   CGMRC CGMRC Bentonville Self Storage Portfolio NAP                 No  
22.01 Property       Horn Lake Storage - Goodman Road NAP     10/17/2016 No NAP 10/17/16 NAP NAP No  
22.02 Property       Rogers Storage - N. 24th Street NAP     10/17/2016 No NAP 10/17/16 NAP NAP No  
22.03 Property       Bentonville Storage - E Central Avenue NAP     10/17/2016 No NAP 10/17/16 NAP NAP No  
23 Loan   CGMRC CGMRC Springbrook Shopping Center Portillo’s Restaurant Group 7,637 12/31/2019 10/14/2016 No NAP 10/14/16 NAP NAP No  
24 Loan 43 PCC PCC Gene Autry Plaza Waba Grill                                                             1,508 9/10/2019 8/8/2016 No NAP 8/9/2016 8/8/2016 11% No  
25 Loan   CGMRC CGMRC Texas Self Storage Portfolio NAP                 No  
25.01 Property       McKinney-McDonald St. NAP     10/17/2016 No NAP 10/17/16 NAP NAP No  
25.02 Property       Midtown Vault Self Storage NAP     10/17/2016 No NAP 10/17/16 10/17/2016 15.00% No  
25.03 Property       McKinney Storage-Safeway NAP     10/17/2016 No NAP 10/17/16 NAP NAP No  
26 Loan 44, 45 SMF V SMC 23 Mile Macomb Medical Campus Hemotology Oncology - Office 4,520 4/30/2020 9/19/2016 No NAP 9/19/2016 NAP NAP No  
27 Loan   SMF V SMC Villanueva Portfolio                   No  
27.01 Property       Waynesboro Shopping Center GameStop 1,800 1/31/2020 9/14/2016 No NAP 9/14/2016 NAP NAP No  
27.02 Property       Kuykendahl Medical Office Canden Management Group 2,120 1/31/2021 9/14/2016 No NAP 9/12/2016 NAP NAP No  
27.03 Property       University Medical Plaza Ageless Men’s Health 1,671 6/30/2018 9/14/2016 No NAP 9/12/2016 NAP NAP No  
27.04 Property       Wortham Village Shopping Center Central Park Hair 1,300 2/28/2019 9/14/2016 No NAP 9/12/2016 NAP NAP No  
28 Loan   SG SG Boulevard Apartments NAP     09/09/2016 No NAP 09/09/2016 NAP NAP No  
29 Loan 46, 47 Barclays Barclays Bank PLC Hilton Garden Inn - Columbus/Polaris NAP     9/9/2016 No NAP 9/9/2016 NAP NAP No  
30 Loan   PCC PCC Summit Center Marketplace Anytime Fitness                                                        5,880 9/30/2025 9/22/2016 No NAP 9/22/2016 NAP NAP No  
31 Loan   CGMRC CGMRC Sun Belt Self Storage Portfolio NAP                 No  
31.01 Property       Rogers Storage - StorMart NAP     10/17/2016 No NAP 10/17/16 NAP NAP No  
31.02 Property       Horn Lake Storage - Audubon Point Drive NAP     10/17/2016 No NAP 10/17/16 NAP NAP No  
32 Loan 48, 49 CGMRC CGMRC Fairfield Inn & Suites Milwaukee Downtown NAP     10/4/2016 No NAP 10/05/16 NAP NAP No  
33 Loan   PCC PCC Okatie Village Commons ATI Physical Therapy (Clemson)                                         2,400 8/31/2019 9/16/2016 No NAP 9/20/2016 NAP NAP No  
34 Loan   Barclays Barclays Bank PLC Terrace Point NAP     5/20/2016 No NAP 5/23/2016 5/20/2016 14% No  
35 Loan   SG SG Sand Creek Business Center First American Title Company 3,034 09/30/2019 09/22/2016 No NAP 09/22/2016 09/22/2016 13% No  
36 Loan   CGMRC CGMRC Wilmette Commons Indiana Institute of Tech. 2,763 11/30/2022 10/17/2016 No NAP 10/17/16 NAP NAP No  
37 Loan   SG SG All Storage Granbury NAP     07/08/2016 No NAP 07/08/2016 NAP NAP No  
38 Loan 50 SMF V SMC Creekside Plaza Agoura Neurofeedback Inc. 3,164 4/30/2019 7/21/2016 No NAP 7/21/2016 7/20/2016 Office - 11%; Parking structure - 15% No  
39 Loan 51 SMF V BNYM 1120 Executive Plaza Nucleus Group Holdings, Inc. 5,705 1/31/2020 6/15/2016 No NAP 6/15/2016 NAP NAP No  
40 Loan 52 SMF V SMC Hampton Inn & Suites Reno NAP     9/23/2016 No NAP 9/23/2016 9/23/2016 9% No  
41 Loan   CGMRC CGMRC Razorback Self Storage Portfolio NAP                 No  
41.01 Property       Bentonville Storage SE J Street NAP     10/17/2016 No NAP 10/17/16 NAP NAP No  
41.02 Property       Little Rock Storage - Geyer Springs NAP     10/17/2016 No NAP 10/17/16 NAP NAP No  
41.03 Property       Little Rock Storage - Leon Circle NAP     10/17/2016 No NAP 10/17/16 NAP NAP No  
42 Loan   CGMRC CGMRC Warehouse Lofts NAP     9/20/2016 No NAP 09/20/16 NAP NAP No  
43 Loan   SMF V SMC Venture Plaza Real Estate Appraisal Service 2,453 1/31/2021 9/6/2016 No NAP 9/6/2016 NAP NAP No  
44 Loan   PCC PCC Judiciary Place PWC Victim Witness                                                     3,560 5/31/2023 9/26/2016 No NAP 9/29/2016 NAP NAP No  
45 Loan   Barclays Barclays Bank PLC Woodland Pointe NAP     5/11/2016 No NAP 5/23/2016 5/9/2016 10% No  
46 Loan   SMF V SMC Palm West NAP     9/14/2016 No NAP 9/15/2016 NAP NAP No  
47 Loan   CGMRC CGMRC Walgreens - St. Louis, MO NAP     9/19/2016 No NAP 9/16/2016 NAP NAP No  
48 Loan   Barclays Barclays Bank PLC Cove Apartments NAP     5/16/2016 No NAP 5/23/2016 5/18/2016 16% No  
49 Loan   Barclays Barclays Bank PLC Columbus Gardens NAP     5/3/2016 No NAP 5/23/2016 5/3/2016 14% No  
50 Loan   Barclays Barclays Bank PLC Riverbridge Shopping Center Connie’s Creative Hair Salon 3,200 2/28/2021 9/21/2016 No NAP 9/19/2016 NAP NAP No  
51 Loan   CGMRC CGMRC Walgreens - Sumter, SC NAP     7/26/2016 No NAP 07/25/16 NAP NAP No  
52 Loan   Barclays Barclays Bank PLC Central Park East NAP     5/13/2016 No NAP 5/23/2016 5/18/2016 6% No  
53 Loan   Barclays Barclays Bank PLC Silver Lake Office NAP     5/23/2016 No NAP 5/23/2016 5/20/2016 16% No  
54 Loan   CGMRC CGMRC 515 Main Street NAP     8/17/2016 No NAP 08/17/16 11/3/2016 8.00% No  

 

Page 10 of 15 

 

 

CGCMT 2016-P6 Annex A                            
                                 
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name 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 8, 9, 10 CGMRC CGMRC 8 Times Square & 1460 Broadway 1,325,353 232,126 0 0 0 3,572 171,473 0 0 0  
2 Loan 11, 12, 13 CGMRC CGMRC, UBS 681 Fifth Avenue 848,821 282,527 106,910 8,376 0 1,376 0 0 0 10,000,000  
3 Loan 14, 15, 16, 17, 18 Barclays Barclays Bank PLC Quantum Park 0 191,400 25,086 0 0 11,786 0 0 0 0  
4 Loan 9, 19, 20, 21 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 0 645,000 0 0 2,580,000  
5 Loan 22 CGMRC CGMRC Walgreens Net Lease Portfolio 6 0 0 0 0 0 0 0 0 0 0  
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 9, 23, 24 SG SG/JPMCB Fresno Fashion Fair 0 0 0 0 0 0 184,080 0 0 1,112,820  
7 Loan 25, 26 Barclays Prudential Mortgage Capital Company, LLC Hyatt Regency Jersey City 0 0 0 0 4,000,000 0 0 0 0 0  
8 Loan   CGMRC CGMRC 925 La Brea Avenue 189,044 31,507 0 0 0 792 0 0 0 0  
9 Loan 27, 28 SMF V BNYM Veva 16 & 18 258,092 32,050 0 0 0 2,734 0 1,000,000 16,082 0  
10 Loan 29, 30 PCC PCC Golden Cove Shopping Center 84,452 29,594 4,103 4,103 0 2,050 73,793 0 12,500 350,000  
11 Loan 31 PCC PCC Boynton Trail Centre 0 37,119 274,755 22,896 0 3,877 232,620 402,766 8,956 322,416  
12 Loan 32, 33, 34 Barclays Barclays Bank PLC Georgetown Plaza 126,729 0 0 0 0 2,510 150,590 1,000,000 0 1,400,000  
13 Loan 35, 36, 37 Barclays Barclays Bank PLC Easton Town Center 0 0 0 0 0 0 512,472 0 0 3,843,537  
14 Loan 22 CGMRC CGMRC Walgreens Net Lease Portfolio 4 0 0 0 0 0 0 0 0 0 0  
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 38 SMF V SMC Walgreens Pool 1 0 0 0 0 0 0 0 0 0 0  
15.01 Property       Walgreens Peoria IL                      
15.02 Property       Walgreens Albuqurerque                      
15.03 Property       Walgreens Peoria AZ - North Lake Pleasant Road                    
15.04 Property       Walgreens Allen                      
15.05 Property       Walgreens Tulsa                      
15.06 Property       Walgreens Alvin                      
16 Loan 38 SMF V SMC Walgreens Pool 2 0 0 0 0 0 0 0 0 0 0  
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 38 SMF V SMC Walgreens Pool 4 0 0 0 0 0 0 0 0 0 0  
17.01 Property       Walgreens Cottonwood                      
17.02 Property       Walgreens Rio Rancho                      
17.03 Property       Walgreens Mentor                      
17.04 Property       Walgreens Peoria AZ - Deer Valley Road                      
17.05 Property       Walgreens Louisville                      
17.06 Property       Walgreens Overland Park                      
18 Loan 39 Barclays Barclays Bank PLC Arbor Ridge Office 25,515 22,999 0 0 0 2,143 128,570 150,000 0 800,000  
19 Loan 40, 41, 42 Barclays Barclays Bank PLC Sheraton Portland Airport 34,231 34,231 0 0 0 46,031 0 0 0 0  
20 Loan   CGMRC CGMRC Seven Mile Crossing 0 0 0 0 0 5,656 120,000 0 0 0  
21 Loan   SG SG Ontario City Centre 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 84,605 8,461 3,566 0 60,788 1,930 0 0 0 0  
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 123,073 24,615 10,780 5,390 375,000 2,960 0 200,000 10,359 350,000  
24 Loan 43 PCC PCC Gene Autry Plaza 106,114 15,159 0 0 0 1,014 0 0 2,500 90,000  
25 Loan   CGMRC CGMRC Texas Self Storage Portfolio 39,733 13,244 3,837 3,837 0 1,450 0 0 0 0  
25.01 Property       McKinney-McDonald St.                      
25.02 Property       Midtown Vault Self Storage                      
25.03 Property       McKinney Storage-Safeway                      
26 Loan 44, 45 SMF V SMC 23 Mile Macomb Medical Campus 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 222,373 28,327 43,833 3,653 0 1,176 100,000 0 7,447 450,000  
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 120,803 24,161 54,095 5,410 0 0 0 0 0 0  
29 Loan 46, 47 Barclays Barclays Bank PLC Hilton Garden Inn - Columbus/Polaris 50,982 10,196 58,901 0 0 15,018 0 0 0 0  
30 Loan   PCC PCC Summit Center Marketplace 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 100,028 10,003 3,722 3,722 0 2,203 0 0 0 0  
31.01 Property       Rogers Storage - StorMart                      
31.02 Property       Horn Lake Storage - Audubon Point Drive                      
32 Loan 48, 49 CGMRC CGMRC Fairfield Inn & Suites Milwaukee Downtown 168,379 15,307 56,363 4,697 0 11,922 0 0 0 0  
33 Loan   PCC PCC Okatie Village Commons 0 9,789 7,559 1,890 0 979 0 0 3,670 250,000  
34 Loan   Barclays Barclays Bank PLC Terrace Point 23,386 4,677 0 0 0 2,563 0 0 0 0  
35 Loan   SG SG Sand Creek Business Center 33,380 11,127 4,000 1,333 0 1,060 63,600 300,000 0 300,000  
36 Loan   CGMRC CGMRC Wilmette Commons 106,874 21,375 0 0 0 441 15,864 0 2,941 105,858  
37 Loan   SG SG All Storage Granbury 119,818 14,977 9,129 1,304 0 1,738 41,718 0 0 0  
38 Loan 50 SMF V SMC Creekside Plaza 59,995 9,999 3,402 1,134 0 1,014 0 300,000 0 300,000  
39 Loan 51 SMF V BNYM 1120 Executive Plaza 36,122 18,061 0 0 250,000 1,592 0 750,000 0 600,000  
40 Loan 52 SMF V SMC Hampton Inn & Suites Reno 0 5,967 16,375 2,339 0 9,019 0 0 0 0  
41 Loan   CGMRC CGMRC Razorback Self Storage Portfolio 49,221 4,922 4,888 0 167,256 2,373 0 0 0 0  
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 9,507 24,008 0 0 1,125 0 0 0 0  
43 Loan   SMF V SMC Venture Plaza 29,364 7,341 0 0 0 2,004 150,000 150,000 7,886 450,000  
44 Loan   PCC PCC Judiciary Place 56,327 9,388 4,426 885 0 1,257 0 0 6,000 216,000  
45 Loan   Barclays Barclays Bank PLC Woodland Pointe 11,310 2,262 0 0 0 854 0 0 0 0  
46 Loan   SMF V SMC Palm West 2,083 2,083 4,509 474 0 588 0 0 0 0  
47 Loan   CGMRC CGMRC Walgreens - St. Louis, MO 0 0 0 364 55,000 0 0 0 0 0  
48 Loan   Barclays Barclays Bank PLC Cove Apartments 9,306 1,861 0 0 0 1,082 0 0 0 0  
49 Loan   Barclays Barclays Bank PLC Columbus Gardens 8,870 1,774 0 0 0 1,000 0 0 0 0  
50 Loan   Barclays Barclays Bank PLC Riverbridge Shopping Center 4,928 4,928 0 0 0 1,520 0 0 4,559 218,851  
51 Loan   CGMRC CGMRC Walgreens - Sumter, SC 0 0 839 210 0 185 0 0 0 0  
52 Loan   Barclays Barclays Bank PLC Central Park East 9,289 1,858 0 0 0 833 0 0 0 0  
53 Loan   Barclays Barclays Bank PLC Silver Lake Office 14,663 2,933 0 0 0 500 0 0 0 0  
54 Loan   CGMRC CGMRC 515 Main Street 0 0 214 0 0 60 0 0 0 0  

 

Page 11 of 15 

 

 

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  
1 Loan 8, 9, 10 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  
2 Loan 11, 12, 13 CGMRC CGMRC, UBS 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  
3 Loan 14, 15, 16, 17, 18 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  
4 Loan 9, 19, 20, 21 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  
5 Loan 22 CGMRC CGMRC Walgreens Net Lease Portfolio 6 0 0 0 0 0 0 0 0   CF Net Lease Portfolio VI DST  
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 9, 23, 24 SG SG/JPMCB Fresno Fashion Fair 0 0 0 0 0 0 0 0 0.00 Macerich Fresno Limited Partnership  
7 Loan 25, 26 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.  
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  
9 Loan 27, 28 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  
10 Loan 29, 30 PCC PCC Golden Cove Shopping Center 0 0 0 0 695,313 0 0 7,000 Trader Joe’s Escrow Golden Cove Center, LLC  
11 Loan 31 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  
12 Loan 32, 33, 34 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  
13 Loan 35, 36, 37 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  
14 Loan 22 CGMRC CGMRC Walgreens Net Lease Portfolio 4 0 0 0 0 0 0 0 0   CF Net Lease Portfolio IV DST  
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 38 SMF V SMC Walgreens Pool 1 0 0 0 0 0 0 0 0   CS Loan Pool I LLC  
15.01 Property       Walgreens Peoria IL                      
15.02 Property       Walgreens Albuqurerque                      
15.03 Property       Walgreens Peoria AZ - North Lake Pleasant Road                    
15.04 Property       Walgreens Allen                      
15.05 Property       Walgreens Tulsa                      
15.06 Property       Walgreens Alvin                      
16 Loan 38 SMF V SMC Walgreens Pool 2 0 0 0 0 0 0 0 0   CS Loan Pool II LLC  
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 38 SMF V SMC Walgreens Pool 4 0 0 0 0 0 0 0 0   CS Loan Pool IV LLC  
17.01 Property       Walgreens Cottonwood                      
17.02 Property       Walgreens Rio Rancho                      
17.03 Property       Walgreens Mentor                      
17.04 Property       Walgreens Peoria AZ - Deer Valley Road                      
17.05 Property       Walgreens Louisville                      
17.06 Property       Walgreens Overland Park                      
18 Loan 39 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  
19 Loan 40, 41, 42 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  
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  
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  
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  
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  
24 Loan 43 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  
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  
25.01 Property       McKinney-McDonald St.                      
25.02 Property       Midtown Vault Self Storage                      
25.03 Property       McKinney Storage-Safeway                      
26 Loan 44, 45 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  
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  
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  
29 Loan 46, 47 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  
30 Loan   PCC PCC Summit Center Marketplace 0 0 0 0 0 0 0 0   Summit Center Market Place II, LLC  
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  
31.01 Property       Rogers Storage - StorMart                      
31.02 Property       Horn Lake Storage - Audubon Point Drive                      
32 Loan 48, 49 CGMRC CGMRC Fairfield Inn & Suites Milwaukee Downtown 0 0 200,000 0 0 0 1,320,000 0 PIP Reserve SEAL Milwaukee LLC  
33 Loan   PCC PCC Okatie Village Commons 0 0 0 0 0 0 0 0   Okatie Retail Investors, LLC  
34 Loan   Barclays Barclays Bank PLC Terrace Point 0 0 16,941 0 0 0 0 0 NAP 8101 Langdon Avenue, Inc.  
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.  
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  
37 Loan   SG SG All Storage Granbury 0 0 0 0 0 0 0 0 0.00 All Storage Dirks GB, LLC  
38 Loan 50 SMF V SMC Creekside Plaza 0 0 0 0 0 0 21,271 0 New Tenant Reserve Agoura Hills Investments, LLC  
39 Loan 51 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  
40 Loan 52 SMF V SMC Hampton Inn & Suites Reno 0 0 0 0 0 0 340,000 0 PIP Reserve Laxmi Reno LLC  
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  
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  
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.  
44 Loan   PCC PCC Judiciary Place 0 0 0 0 0 0 10,747 0 Joan Proper Escrow Judiciary Place, LLC  
45 Loan   Barclays Barclays Bank PLC Woodland Pointe 0 0 11,825 0 0 0 0 0 NAP 6912 Milwood Avenue, Inc.  
46 Loan   SMF V SMC Palm West 0 0 0 0 0 0 0 0   Palm West Home Community, LLC  
47 Loan   CGMRC CGMRC Walgreens - St. Louis, MO 0 0 0 0 0 0 0 0   7199 Natural Bridge Developers Corp.  
48 Loan   Barclays Barclays Bank PLC Cove Apartments 0 0 1,100 0 0 0 0 0 NAP 11121 Arminta Street, Inc.  
49 Loan   Barclays Barclays Bank PLC Columbus Gardens 0 0 3,039 0 0 0 0 0 NAP 8510 Columbus Avenue, Inc.  
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  
51 Loan   CGMRC CGMRC Walgreens - Sumter, SC 0 0 0 0 0 0 0 0   Hollywood WAG Sumter, LLC  
52 Loan   Barclays Barclays Bank PLC Central Park East 0 0 49,376 0 0 0 0 0 NAP 1129 E Central Avenue, Inc.  
53 Loan   Barclays Barclays Bank PLC Silver Lake Office 0 0 6,655 0 0 0 0 0 NAP 2016 Riverside Drive, Inc.  
54 Loan   CGMRC CGMRC 515 Main Street 0 0 1,250 0 0 0 0 0   515 Main Street Park City LLC  

 

Page 12 of 15 

 

 

CGCMT 2016-P6 Annex A                            
                                 
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Delaware Statutory Trust? Y/N Carve-out Guarantor Loan Purpose Loan Amount (sources) ($) Principal’s New Cash Contribution ($) (7) Subordinate Debt ($) Other Sources ($) Total Sources ($) Loan Payoff ($) Purchase Price ($)  
1 Loan 8, 9, 10 CGMRC CGMRC 8 Times Square & 1460 Broadway No Swig Investment Company, LLC Refinance 200,000,000 0 0 0 200,000,000 138,599,880 0  
2 Loan 11, 12, 13 CGMRC CGMRC, UBS 681 Fifth Avenue No Robert Siegel Refinance 215,000,000 0 0 200,000 215,200,000 154,577,785 0  
3 Loan 14, 15, 16, 17, 18 Barclays Barclays Bank PLC Quantum Park No Solace Ashburn Investments LLC Acquisition 132,000,000 61,070,342 0 3,675,273 196,745,614 0 193,000,000  
4 Loan 9, 19, 20, 21 Barclays Barclays Bank PLC, Societe Generale, Bank of America, N.A., Cantor Commercial Real Estate Lending, L.P. Potomac Mills No Simon Property Group, L.P. Refinance 291,000,000 0 125,000,000 0 416,000,000 411,992,396 0  
5 Loan 22 CGMRC CGMRC Walgreens Net Lease Portfolio 6 Yes CF Real Estate Holdings, LLC Acquisition 35,048,994 19,673,833 0 1,020,898 55,743,726 0 55,633,324  
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 9, 23, 24 SG SG/JPMCB Fresno Fashion Fair No The Macerich Partnership, L.P. Recapitalization 325,000,000 0 0 0 325,000,000 0 0  
7 Loan 25, 26 Barclays Prudential Mortgage Capital Company, LLC Hyatt Regency Jersey City No Hyatt Hotels Corporation; Mack-Cali Realty, L.P. Refinance 100,000,000 0 0 270,000 100,270,000 62,290,990 0  
8 Loan   CGMRC CGMRC 925 La Brea Avenue No CIM Group (CA), LLC Refinance 29,400,000 0 0 35,000 29,435,000 14,388,376 0  
9 Loan 27, 28 SMF V BNYM Veva 16 & 18 No Keystone Property Fund III, L.P. and Keystone Property Fund IIIA, L.P. Refinance 29,000,000 0 0 0 29,000,000 20,748,449 0  
10 Loan 29, 30 PCC PCC Golden Cove Shopping Center No Vala Zarrabian and Tucson Zarrabian Refinance 28,050,000 0 0 0 28,050,000 15,555,484 0  
11 Loan 31 PCC PCC Boynton Trail Centre No F. Davis Camalier Refinance 27,000,000 0 0 0 27,000,000 21,843,696 0  
12 Loan 32, 33, 34 Barclays Barclays Bank PLC Georgetown Plaza No Lawrence R. Botel Refinance 27,000,000 0 0 50,000 27,050,000 23,841,952 0  
13 Loan 35, 36, 37 Barclays Barclays Bank PLC Easton Town Center No None Refinance 337,500,000 0 362,500,000 0 700,000,000 425,364,813 0  
14 Loan 22 CGMRC CGMRC Walgreens Net Lease Portfolio 4 Yes CF Real Estate Holdings, LLC Acquisition 22,495,184 12,679,321 0 655,099 35,829,605 0 35,706,642  
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 38 SMF V SMC Walgreens Pool 1 No John E. Gross Refinance 21,000,000 1,411,767 0 0 22,411,767 21,960,599 0  
15.01 Property       Walgreens Peoria IL                      
15.02 Property       Walgreens Albuqurerque                      
15.03 Property       Walgreens Peoria AZ - North Lake Pleasant Road                    
15.04 Property       Walgreens Allen                      
15.05 Property       Walgreens Tulsa                      
15.06 Property       Walgreens Alvin                      
16 Loan 38 SMF V SMC Walgreens Pool 2 No John E. Gross Refinance 19,540,000 1,134,282 0 0 20,674,282 20,433,815 0  
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 38 SMF V SMC Walgreens Pool 4 No John E. Gross Refinance 19,287,000 1,127,548 0 0 20,414,548 20,169,242 0  
17.01 Property       Walgreens Cottonwood                      
17.02 Property       Walgreens Rio Rancho                      
17.03 Property       Walgreens Mentor                      
17.04 Property       Walgreens Peoria AZ - Deer Valley Road                      
17.05 Property       Walgreens Louisville                      
17.06 Property       Walgreens Overland Park                      
18 Loan 39 Barclays Barclays Bank PLC Arbor Ridge Office 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 0 692,050 26,092,882 0 24,250,000  
19 Loan 40, 41, 42 Barclays Barclays Bank PLC Sheraton Portland Airport No Harold Pollin Refinance 18,000,000 467,168 0 50,000 18,517,168 14,835,808    
20 Loan   CGMRC CGMRC Seven Mile Crossing No Gordon R. A. Fishman and The Fishman Community Property Trust Refinance 17,550,000 0 0 60,000 17,610,000 15,473,515 0  
21 Loan   SG SG Ontario City Centre No Derrick E. McGavic and Daniel G. Pappano Refinance 15,700,000 4,349,524 0 0 20,049,524 18,059,824 0  
22 Loan   CGMRC CGMRC Bentonville Self Storage Portfolio No Jacob Ramage Acquisition 15,200,000 6,095,348 0 18,750 21,314,098 0 20,249,568  
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 No Stelios Aktipis Refinance 15,000,000 0 0 50,000 15,050,000 13,030,143 0  
24 Loan 43 PCC PCC Gene Autry Plaza No Kenneth P. Slaught Refinance 15,000,000 0 0 0 15,000,000 11,427,938 0  
25 Loan   CGMRC CGMRC Texas Self Storage Portfolio No Jacob Ramage Acquisition 14,550,000 6,070,387 0 18,750 20,639,137 0 19,584,000  
25.01 Property       McKinney-McDonald St.                      
25.02 Property       Midtown Vault Self Storage                      
25.03 Property       McKinney Storage-Safeway                      
26 Loan 44, 45 SMF V SMC 23 Mile Macomb Medical Campus No Richard L. Levin and Daniel Megler Refinance 14,000,000 0 0 0 14,000,000 12,519,980 0  
27 Loan   SMF V SMC Villanueva Portfolio No Ashley Villanueva-Miedlar, Bryan A. Villanueva and Juan M. Villanueva Refinance 13,050,000 170,880 0 0 13,220,880 12,533,434 0  
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 No David Jacobson; Howard Jacobson Refinance 13,000,000 0 0 0 13,000,000 7,147,902 0  
29 Loan 46, 47 Barclays Barclays Bank PLC Hilton Garden Inn - Columbus/Polaris No Har Bhatnagar Refinance 12,500,000 0 0 40,000 12,540,000 8,111,134 0  
30 Loan   PCC PCC Summit Center Marketplace No Jerome H. Erdmann and Patrick T. McNamee Refinance 11,850,000 770,990 0 0 12,620,990 12,172,446 0  
31 Loan   CGMRC CGMRC Sun Belt Self Storage Portfolio No Jacob Ramage Acquisition 11,100,000 4,507,104 0 18,750 15,625,854 0 14,869,432  
31.01 Property       Rogers Storage - StorMart                      
31.02 Property       Horn Lake Storage - Audubon Point Drive                      
32 Loan 48, 49 CGMRC CGMRC Fairfield Inn & Suites Milwaukee Downtown No Vamsikrishna Bonthala and Sheenal Patel Acquisition 10,560,000 7,000,000 0 364,269 17,924,269 0 15,300,000  
33 Loan   PCC PCC Okatie Village Commons No Gary J. Davies and David P. Hill Refinance 10,300,000 84,788 0 0 10,384,788 9,978,462 0  
34 Loan   Barclays Barclays Bank PLC Terrace Point No H.K. Realty, Inc. Refinance 10,000,000 0 0 183,204 10,183,204 6,210,833 0  
35 Loan   SG SG Sand Creek Business Center No Arthur L. Lorenzini, Jr. as Trustee of the Lorenzini Living Trust; Michael W. Conley Refinance 8,250,000 0 0 0 8,250,000 7,172,778 0  
36 Loan   CGMRC CGMRC Wilmette Commons No Andrew S. Hochberg and Marc J. Blum Refinance 8,000,000 0 0 24,183 8,024,183 7,609,925 0  
37 Loan   SG SG All Storage Granbury No Jay Schuminsky Refinance 8,000,000 0 0 0 8,000,000 6,075,346 0  
38 Loan 50 SMF V SMC Creekside Plaza No Frank Sarabia Acquisition 7,600,000 4,955,158 0 0 12,555,158 0 12,000,000  
39 Loan 51 SMF V BNYM 1120 Executive Plaza No Asher Roshanzamir Acquisition 7,500,000 3,259,642 0 0 10,759,642 0 9,518,300  
40 Loan 52 SMF V SMC Hampton Inn & Suites Reno No Sushil Patel Refinance 7,400,000 0 0 0 7,400,000 3,557,082 0  
41 Loan   CGMRC CGMRC Razorback Self Storage Portfolio No Jacob Ramage Acquisition 6,995,000 3,318,804 0 18,750 10,332,554 0 9,313,000  
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 No Wesley Burdette Refinance 6,375,000 0 0 40,000 6,415,000 5,705,141 0  
43 Loan   SMF V SMC Venture Plaza No Richard A. Shapack Refinance 5,900,000 827,616 0 0 6,727,616 6,292,281 0  
44 Loan   PCC PCC Judiciary Place No Coleman G. Rector and Charles W. Rector, Jr. Refinance 5,800,000 17,870 0 0 5,817,870 5,587,570 0  
45 Loan   Barclays Barclays Bank PLC Woodland Pointe No H.K. Realty, Inc. Refinance 4,680,000 0 0 87,199 4,767,199 3,174,490 0  
46 Loan   SMF V SMC Palm West No Wildwood Hills Homes Community Trust, dated September 30, 1998 and Madeleine Gross Refinance 4,250,000 0 0 0 4,250,000 3,766,296 0  
47 Loan   CGMRC CGMRC Walgreens - St. Louis, MO No Dmitrii Volkov Acquisition 4,192,500 2,425,863 0 40,000 6,658,363 0 6,450,000  
48 Loan   Barclays Barclays Bank PLC Cove Apartments No H.K. Realty, Inc. Refinance 4,150,000 0 0 77,754 4,227,754 2,928,527 0  
49 Loan   Barclays Barclays Bank PLC Columbus Gardens No J.K. Properties, Inc. Refinance 4,140,000 0 0 77,576 4,217,576 2,096,110 0  
50 Loan   Barclays Barclays Bank PLC Riverbridge Shopping Center No Wheeler REIT, L.P. Acquisition 4,000,000 3,135,173 0 50,000 7,185,173 0 7,000,000  
51 Loan   CGMRC CGMRC Walgreens - Sumter, SC No Kenneth Shimm Acquisition 3,800,000 1,384,781 0 20,000 5,204,781 0 5,078,063  
52 Loan   Barclays Barclays Bank PLC Central Park East No J.K. Properties, Inc. Refinance 3,200,000 0 0 62,025 3,262,025 2,398,671 0  
53 Loan   Barclays Barclays Bank PLC Silver Lake Office No J.K. Properties, Inc. Refinance 2,600,000 693,875 0 50,133 3,344,008 3,290,219 0  
54 Loan   CGMRC CGMRC 515 Main Street No The 1924 Corporation Refinance 2,310,000 0 0 42,500 2,352,500 1,389,961 0  

 

Page 13 of 15 

 

 

CGCMT 2016-P6 Annex A                            
                                 
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Closing Costs ($) Reserves ($) Principal Equity Distribution ($) Other Uses ($) Total Uses ($) Lockbox Cash Management Cash Management Triggers Ground Lease Y/N Ground Lease Expiration Date  
1 Loan 8, 9, 10 CGMRC CGMRC 8 Times Square & 1460 Broadway 3,789,416 23,330,685 34,280,019 0 200,000,000 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    
2 Loan 11, 12, 13 CGMRC CGMRC, UBS 681 Fifth Avenue 5,087,412 3,428,474 52,106,328 0 215,200,000 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    
3 Loan 14, 15, 16, 17, 18 Barclays Barclays Bank PLC Quantum Park 3,720,528 25,086 0 0 196,745,614 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    
4 Loan 9, 19, 20, 21 Barclays Barclays Bank PLC, Societe Generale, Bank of America, N.A., Cantor Commercial Real Estate Lending, L.P. Potomac Mills 2,011,635 0 1,995,969 0 416,000,000 Hard Springing (i) Event of Default, (ii) DSCR<1.35x or (iii) Bankruptcy of Manager No    
5 Loan 22 CGMRC CGMRC Walgreens Net Lease Portfolio 6 110,402 0 0 0 55,743,726 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    
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 9, 23, 24 SG SG/JPMCB Fresno Fashion Fair 2,774,198 0 322,225,802 0 325,000,000 Hard Springing (i) an Event of Default, (ii) DSCR < 1.45x No    
7 Loan 25, 26 Barclays Prudential Mortgage Capital Company, LLC Hyatt Regency Jersey City 1,419,633 4,000,000 32,559,377 0 100,270,000 Soft Springing Springing (i) Event of Default or (ii) Hyatt Corporation Management Agreement Trigger No    
8 Loan   CGMRC CGMRC 925 La Brea Avenue 150,098 2,955,434 11,941,092 0 29,435,000 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    
9 Loan 27, 28 SMF V BNYM Veva 16 & 18 666,696 2,003,267 5,581,588 0 29,000,000 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    
10 Loan 29, 30 PCC PCC Golden Cove Shopping Center 436,568 783,868 11,274,080 0 28,050,000 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    
11 Loan 31 PCC PCC Boynton Trail Centre 636,131 1,853,935 2,666,238 0 27,000,000 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    
12 Loan 32, 33, 34 Barclays Barclays Bank PLC Georgetown Plaza 703,507 2,304,923 199,618 0 27,050,000 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  
13 Loan 35, 36, 37 Barclays Barclays Bank PLC Easton Town Center 4,564,309 7,161,275 262,909,603 0 700,000,000 Hard Springing (i) Event of Default or (ii) DSCR<1.20x No    
14 Loan 22 CGMRC CGMRC Walgreens Net Lease Portfolio 4 122,963 0 0 0 35,829,605 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    
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 38 SMF V SMC Walgreens Pool 1 451,168 0 0 0 22,411,767 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    
15.01 Property       Walgreens Peoria IL                 No    
15.02 Property       Walgreens Albuqurerque                 No    
15.03 Property       Walgreens Peoria AZ - North Lake Pleasant Road                 No  
15.04 Property       Walgreens Allen                 No    
15.05 Property       Walgreens Tulsa                 No    
15.06 Property       Walgreens Alvin                 No    
16 Loan 38 SMF V SMC Walgreens Pool 2 240,467 0 0 0 20,674,282 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    
16.01 Property       Walgreens Moline                 No    
16.02 Property       Walgreens Hammond                 No    
16.03 Property       Walgreens Friendswood                 No    
16.04 Property       Walgreens Edinburg                 No    
16.05 Property       Walgreens Decatur                 No    
16.06 Property       Walgreens Jackson                 No    
17 Loan 38 SMF V SMC Walgreens Pool 4 245,306 0 0 0 20,414,548 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    
17.01 Property       Walgreens Cottonwood                 No    
17.02 Property       Walgreens Rio Rancho                 No    
17.03 Property       Walgreens Mentor                 No    
17.04 Property       Walgreens Peoria AZ - Deer Valley Road                 No    
17.05 Property       Walgreens Louisville                 No    
17.06 Property       Walgreens Overland Park                 No    
18 Loan 39 Barclays Barclays Bank PLC Arbor Ridge Office 1,375,731 467,150 0 0 26,092,882 Hard Springing (i) Event of Default, (ii) DSCR<1.20x, (iii) Stryker Tigger Event or (iv) Dollar Trigger Event No    
19 Loan 40, 41, 42 Barclays Barclays Bank PLC Sheraton Portland Airport 390,629 3,290,731 0 0 18,517,168 Hard Springing (i) Event of Default, (ii) DSCR<1.20x, or (iii) PIP Reserve falls below PIP Threshold Yes 9/30/2047  
20 Loan   CGMRC CGMRC Seven Mile Crossing 204,737 375,000 1,556,748 0 17,610,000 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  
21 Loan   SG SG Ontario City Centre 560,682 1,429,018 0 0 20,049,524 Hard Springing (i) an Event of Default, (ii) DSCR < 1.10x Yes 02/28/2045  
22 Loan   CGMRC CGMRC Bentonville Self Storage Portfolio 896,195 168,335 0 0 21,314,098 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x No    
22.01 Property       Horn Lake Storage - Goodman Road                 No    
22.02 Property       Rogers Storage - N. 24th Street                 No    
22.03 Property       Bentonville Storage - E Central Avenue                 No    
23 Loan   CGMRC CGMRC Springbrook Shopping Center 281,849 788,391 949,616 0 15,050,000 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    
24 Loan 43 PCC PCC Gene Autry Plaza 316,183 176,114 3,079,765 0 15,000,000 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    
25 Loan   CGMRC CGMRC Texas Self Storage Portfolio 936,942 118,195 0 0 20,639,137 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x No    
25.01 Property       McKinney-McDonald St.                 No    
25.02 Property       Midtown Vault Self Storage                 No    
25.03 Property       McKinney Storage-Safeway                 No    
26 Loan 44, 45 SMF V SMC 23 Mile Macomb Medical Campus 191,091 654,560 634,368 0 14,000,000 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  
27 Loan   SMF V SMC Villanueva Portfolio 421,241 266,206 0 0 13,220,880 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x No    
27.01 Property       Waynesboro Shopping Center                 No    
27.02 Property       Kuykendahl Medical Office                 No    
27.03 Property       University Medical Plaza                 No    
27.04 Property       Wortham Village Shopping Center                 No    
28 Loan   SG SG Boulevard Apartments 225,880 218,919 5,407,299 0 13,000,000 None None NAP No    
29 Loan 46, 47 Barclays Barclays Bank PLC Hilton Garden Inn - Columbus/Polaris 224,563 2,259,884 1,944,420 0 12,540,000 Hard Springing (i) Event of Default, (ii) DSCR<1.40x, (iii) Franchise Trigger Event No    
30 Loan   PCC PCC Summit Center Marketplace 249,395 199,149 0 0 12,620,990 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    
31 Loan   CGMRC CGMRC Sun Belt Self Storage Portfolio 618,608 137,814 0 0 15,625,854 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x No    
31.01 Property       Rogers Storage - StorMart                 No    
31.02 Property       Horn Lake Storage - Audubon Point Drive                 No    
32 Loan 48, 49 CGMRC CGMRC Fairfield Inn & Suites Milwaukee Downtown 879,527 1,744,742 0 0 17,924,269 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    
33 Loan   PCC PCC Okatie Village Commons 398,767 7,559 0 0 10,384,788 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    
34 Loan   Barclays Barclays Bank PLC Terrace Point 70,338 40,327 3,861,706 0 10,183,204 Springing Springing (i) Event of Default or (ii) DSCR<1.10x No    
35 Loan   SG SG Sand Creek Business Center 156,247 438,543 482,432 0 8,250,000 Springing Springing (i) an Event of Default, (ii) DSCR < 1.10x, or (iii) Lease Sweep Period No    
36 Loan   CGMRC CGMRC Wilmette Commons 159,666 194,334 60,258 0 8,024,183 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x No    
37 Loan   SG SG All Storage Granbury 160,658 128,947 1,635,049 0 8,000,000 Springing Springing (i) an Event of Default, (ii) DSCR < 1.10x No    
38 Loan 50 SMF V SMC Creekside Plaza 170,491 384,667 0 0 12,555,158 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x No    
39 Loan 51 SMF V BNYM 1120 Executive Plaza 109,601 1,131,741 0 0 10,759,642 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    
40 Loan 52 SMF V SMC Hampton Inn & Suites Reno 132,410 356,375 3,354,133 0 7,400,000 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    
41 Loan   CGMRC CGMRC Razorback Self Storage Portfolio 778,502 241,052 0 0 10,332,554 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x No    
41.01 Property       Bentonville Storage SE J Street                 No    
41.02 Property       Little Rock Storage - Geyer Springs                 No    
41.03 Property       Little Rock Storage - Leon Circle                 No    
42 Loan   CGMRC CGMRC Warehouse Lofts 200,340 24,008 485,511 0 6,415,000 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x No    
43 Loan   SMF V SMC Venture Plaza 127,725 307,609 0 0 6,727,616 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Major Tenant Event Period No    
44 Loan   PCC PCC Judiciary Place 158,800 71,500 0 0 5,817,870 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    
45 Loan   Barclays Barclays Bank PLC Woodland Pointe 37,472 23,135 1,532,102 0 4,767,199 Springing Springing (i) Event of Default or (ii) DSCR<1.10x No    
46 Loan   SMF V SMC Palm West 128,386 6,592 348,726 0 4,250,000 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x No    
47 Loan   CGMRC CGMRC Walgreens - St. Louis, MO 153,363 55,000 0 0 6,658,363 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    
48 Loan   Barclays Barclays Bank PLC Cove Apartments 33,450 10,406 1,255,371 0 4,227,754 Springing Springing (i) Event of Default or (ii) DSCR<1.10x No    
49 Loan   Barclays Barclays Bank PLC Columbus Gardens 32,023 11,910 2,077,534 0 4,217,576 Springing Springing (i) Event of Default or (ii) DSCR<1.10x No    
50 Loan   Barclays Barclays Bank PLC Riverbridge Shopping Center 176,994 8,179 0 0 7,185,173 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    
51 Loan   CGMRC CGMRC Walgreens - Sumter, SC 125,880 839 0 0 5,204,781 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    
52 Loan   Barclays Barclays Bank PLC Central Park East 29,269 58,665 775,420 0 3,262,025 Springing Springing (i) Event of Default or (ii) DSCR<1.10x No    
53 Loan   Barclays Barclays Bank PLC Silver Lake Office 32,471 21,318 0 0 3,344,008 Springing Springing (i) Event of Default or (ii) DSCR<1.10x No    
54 Loan   CGMRC CGMRC 515 Main Street 152,574 1,464 808,501 0 2,352,500 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    

 

Page 14 of 15 

 

 

CGCMT 2016-P6 Annex A                      
                           
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Annual Ground Lease Payment ($) Cut-off Date Pari Passu Companion Loan Balance ($) Cut-off Date Subordinate Companion Loan Balance ($) Subordinate Companion Loan Interest Rate (%) Cut-off Date Mezzanine Debt Balance ($) Mezzanine Debt Interest Rate (%) Terrorism Insurance Required Y/N Control Number
1 Loan 8, 9, 10 CGMRC CGMRC 8 Times Square & 1460 Broadway   125,000,000.00         Yes 1
2 Loan 11, 12, 13 CGMRC CGMRC, UBS 681 Fifth Avenue   157,500,000.00         Yes 2
3 Loan 14, 15, 16, 17, 18 Barclays Barclays Bank PLC Quantum Park   82,000,000.00         Yes 3
4 Loan 9, 19, 20, 21 Barclays Barclays Bank PLC, Societe Generale, Bank of America, N.A., Cantor Commercial Real Estate Lending, L.P. Potomac Mills   254,625,000.00 125,000,000 4.5500%     Yes 4
5 Loan 22 CGMRC CGMRC Walgreens Net Lease Portfolio 6             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 9, 23, 24 SG SG/JPMCB Fresno Fashion Fair   290,000,000.00         Yes 6
7 Loan 25, 26 Barclays Prudential Mortgage Capital Company, LLC Hyatt Regency Jersey City   65,000,000.00         Yes 7
8 Loan   CGMRC CGMRC 925 La Brea Avenue             Yes 8
9 Loan 27, 28 SMF V BNYM Veva 16 & 18             Yes 9
10 Loan 29, 30 PCC PCC Golden Cove Shopping Center             Yes 10
11 Loan 31 PCC PCC Boynton Trail Centre             Yes 11
12 Loan 32, 33, 34 Barclays Barclays Bank PLC Georgetown Plaza 773,311           Yes 12
13 Loan 35, 36, 37 Barclays Barclays Bank PLC Easton Town Center   315,000,000.00 362,500,000 3.61590%     Yes 13
14 Loan 22 CGMRC CGMRC Walgreens Net Lease Portfolio 4             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 38 SMF V SMC Walgreens Pool 1             Yes 15
15.01 Property       Walgreens Peoria IL             Yes 15.01
15.02 Property       Walgreens Albuqurerque             Yes 15.02
15.03 Property       Walgreens Peoria AZ - North Lake Pleasant Road             Yes 15.03
15.04 Property       Walgreens Allen             Yes 15.04  
15.05 Property       Walgreens Tulsa             Yes 15.05  
15.06 Property       Walgreens Alvin             Yes 15.06  
16 Loan 38 SMF V SMC Walgreens Pool 2             Yes 16  
16.01 Property       Walgreens Moline             Yes 16.01  
16.02 Property       Walgreens Hammond             Yes 16.02  
16.03 Property       Walgreens Friendswood             Yes 16.03  
16.04 Property       Walgreens Edinburg             Yes 16.04  
16.05 Property       Walgreens Decatur             Yes 16.05  
16.06 Property       Walgreens Jackson             Yes 16.06  
17 Loan 38 SMF V SMC Walgreens Pool 4             Yes 17  
17.01 Property       Walgreens Cottonwood             Yes 17.01  
17.02 Property       Walgreens Rio Rancho             Yes 17.02  
17.03 Property       Walgreens Mentor             Yes 17.03  
17.04 Property       Walgreens Peoria AZ - Deer Valley Road             Yes 17.04  
17.05 Property       Walgreens Louisville             Yes 17.05  
17.06 Property       Walgreens Overland Park             Yes 17.06  
18 Loan 39 Barclays Barclays Bank PLC Arbor Ridge Office             Yes 18  
19 Loan 40, 41, 42 Barclays Barclays Bank PLC Sheraton Portland Airport 581,785           Yes 19  
20 Loan   CGMRC CGMRC Seven Mile Crossing 309,204           Yes 20  
21 Loan   SG SG Ontario City Centre 722,031           Yes 21  
22 Loan   CGMRC CGMRC Bentonville Self Storage Portfolio             Yes 22  
22.01 Property       Horn Lake Storage - Goodman Road             Yes 22.01  
22.02 Property       Rogers Storage - N. 24th Street             Yes 22.02  
22.03 Property       Bentonville Storage - E Central Avenue             Yes 22.03  
23 Loan   CGMRC CGMRC Springbrook Shopping Center             Yes 23  
24 Loan 43 PCC PCC Gene Autry Plaza             Yes 24  
25 Loan   CGMRC CGMRC Texas Self Storage Portfolio             Yes 25  
25.01 Property       McKinney-McDonald St.             Yes 25.01  
25.02 Property       Midtown Vault Self Storage             Yes 25.02  
25.03 Property       McKinney Storage-Safeway             Yes 25.03  
26 Loan 44, 45 SMF V SMC 23 Mile Macomb Medical Campus 106,731           Yes 26  
27 Loan   SMF V SMC Villanueva Portfolio             Yes 27  
27.01 Property       Waynesboro Shopping Center             Yes 27.01  
27.02 Property       Kuykendahl Medical Office             Yes 27.02  
27.03 Property       University Medical Plaza             Yes 27.03  
27.04 Property       Wortham Village Shopping Center             Yes 27.04  
28 Loan   SG SG Boulevard Apartments             Yes 28  
29 Loan 46, 47 Barclays Barclays Bank PLC Hilton Garden Inn - Columbus/Polaris             Yes 29  
30 Loan   PCC PCC Summit Center Marketplace             Yes 30  
31 Loan   CGMRC CGMRC Sun Belt Self Storage Portfolio             Yes 31  
31.01 Property       Rogers Storage - StorMart             Yes 31.01  
31.02 Property       Horn Lake Storage - Audubon Point Drive             Yes 31.02  
32 Loan 48, 49 CGMRC CGMRC Fairfield Inn & Suites Milwaukee Downtown             Yes 32  
33 Loan   PCC PCC Okatie Village Commons             Yes 33  
34 Loan   Barclays Barclays Bank PLC Terrace Point             Yes 34  
35 Loan   SG SG Sand Creek Business Center             Yes 35  
36 Loan   CGMRC CGMRC Wilmette Commons             Yes 36  
37 Loan   SG SG All Storage Granbury             Yes 37  
38 Loan 50 SMF V SMC Creekside Plaza             Yes 38  
39 Loan 51 SMF V BNYM 1120 Executive Plaza             Yes 39  
40 Loan 52 SMF V SMC Hampton Inn & Suites Reno             Yes 40  
41 Loan   CGMRC CGMRC Razorback Self Storage Portfolio             Yes 41  
41.01 Property       Bentonville Storage SE J Street             Yes 41.01  
41.02 Property       Little Rock Storage - Geyer Springs             Yes 41.02  
41.03 Property       Little Rock Storage - Leon Circle             Yes 41.03  
42 Loan   CGMRC CGMRC Warehouse Lofts             Yes 42  
43 Loan   SMF V SMC Venture Plaza             Yes 43  
44 Loan   PCC PCC Judiciary Place             Yes 44  
45 Loan   Barclays Barclays Bank PLC Woodland Pointe             Yes 45  
46 Loan   SMF V SMC Palm West             Yes 46  
47 Loan   CGMRC CGMRC Walgreens - St. Louis, MO             Yes 47  
48 Loan   Barclays Barclays Bank PLC Cove Apartments             Yes 48  
49 Loan   Barclays Barclays Bank PLC Columbus Gardens             Yes 49  
50 Loan   Barclays Barclays Bank PLC Riverbridge Shopping Center             Yes 50  
51 Loan   CGMRC CGMRC Walgreens - Sumter, SC             Yes 51  
52 Loan   Barclays Barclays Bank PLC Central Park East             Yes 52  
53 Loan   Barclays Barclays Bank PLC Silver Lake Office             Yes 53  
54 Loan   CGMRC CGMRC 515 Main Street             Yes 54  

 

Page 15 of 15 

 

 

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, either unilaterally or based on a trigger event. 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.  For more information on material lease expirations, termination options and other issues affecting certain single tenants, the five largest tenants or other major tenants at the Mortgaged Properties securing the fifteen largest Mortgage Loans, see “Description of the Mortgage Pool—Tenant Issues” in the Preliminary Prospectus.
   
(7) If the purpose of the Mortgage Loan was to finance an acquisition of the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash investment by one or more of the equity owners in the borrower in connection with such acquisition.  If the purpose of the Mortgage Loan was to refinance the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash contributed to the borrower by one or more of the equity owners at the time the Mortgage Loan was originated.

 

 

 

 

   
(8) The Cut-off Date Balance of $75,000,000 represents the non-controlling note A-2-1 of a $200,000,000 Loan Combination evidenced by three pari passu notes. The controlling note A-1 has an outstanding principal balance as of the Cut-off Date of $100,000,000, is currently held by Citigroup Global Markets Realty Corp. and is expected to be contributed to the CD 2016-CD2 securitization transaction. The non-controlling note A-2-2 has an outstanding principal balance as of the Cut-off Date of $25,000,000, is currently held by Citigroup Global Markets Realty Corp. and is expected to be contributed to one or more future commercial mortgage securitization transactions.  Cut-off Date LTV Ratio (%), LTV Ratio at Maturity / ARD (%), Underwritten NCF DSCR (x), Debt Yield on Underwritten Net Operating Income (%), Debt Yield on Underwritten Net Cash Flow (%) and Loan Per Unit ($) calculations are based on the Loan Combination Cut-off Date Balance of $200,000,000.
   
(9) The lockout period will be at least 25 payment dates commencing with and including the first payment date in December 2016.  For the purposes of the Preliminary Prospectus, the assumed lockout period of 25 payment dates is based on the expected CGCMT 2016-P6 securitization closing date in December 2016.  The actual lockout period may be longer.
   
(10) At any time after the expiration of the lockout period, the borrowers may obtain the release of the office or signage condominium units upon a third-party sale provided, among other things, (i) no event of default has occurred and is continuing, (ii) the debt service coverage ratio for the remaining Mortgaged Property is not less than the greater of the debt service coverage ratio immediately preceding the partial release and 1.82x, (iii) the debt yield for the remaining Mortgaged Property is not less than the greater of the debt yield immediately preceding the partial release and 7.39% and (iv) the borrowers partially defease the Mortgage Loan in an amount equal to 115% of the original allocated loan amount of such release parcel.
   
(11) The Cut-off Date Balance of $57,500,000 represents the non-controlling note A-5 of a $215,000,000 Loan Combination evidenced by six pari passu notes. The controlling note A-1 has an outstanding principal balance as of the Cut-off Date of $80,000,000, is currently held by UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York (“UBS AG, New York Branch”) and is expected to be contributed to the MSC 2016-UBS12 securitization transaction. The non-controlling notes A-2, A-3 and A-4 have an aggregate outstanding principal balance as of the Cut-off Date of $49,000,000, are currently held by UBS AG, New York Branch and are expected to be contributed to one or more future commercial mortgage securitization transactions.  The non-controlling note A-6 has an outstanding principal balance as of the Cut-off Date of $28,500,000, is currently held by Citigroup Global Markets Realty Corp. and is expected to be contributed to one or more future commercial mortgage securitization transactions.  Cut-off Date LTV Ratio (%), LTV Ratio at Maturity / ARD (%), Underwritten NCF DSCR (x), Debt Yield on Underwritten Net Operating Income (%), Debt Yield on Underwritten Net Cash Flow (%) and Loan Per Unit ($) calculations are based on the Loan Combination Cut-off Date Balance of $215,000,000.
   
(12) The lockout period will be at least 25 payment dates commencing with and including the first payment date in December 2016.  For the purposes of the Preliminary Prospectus, the assumed lockout period of 25 payment dates is based on the expected CGCMT 2016-P6 securitization closing date in December 2016.  The actual lockout period may be longer. In addition, if the Mortgage Loan has not been fully securitized by the payment date in December 2020, the Mortgage Loan may be prepaid with yield maintenance.
   
(13) The Second Largest Tenant, Belstaff USA, currently leases three spaces at the Mortgaged Property totaling 17,505 SF comprised of: (i) 5,835 SF expiring in February 2017, (ii) 5,835 SF subleased to Forall USA, Inc. expiring in April 2022 and (iii) 5,835 SF subleased to MCM expiring in February 2027.
   
(14) The Cut-off Date Balance of $50,000,000 represents the non-controlling note A-2 of a $132,000,000 Loan Combination evidenced by three pari passu notes. The non-controlling note A-1 has an outstanding principal balance as of the Cut-off Date of $30,000,000 and was contributed to the CGCMT 2016-C3 securitization transaction. The controlling note A-3 has an outstanding principal balance as of the Cut-off Date of $52,000,000, is currently held by Barclays Bank PLC and is expected to be contributed to one or more future commercial mortgage securitization transactions.  Cut-off Date LTV Ratio (%), LTV Ratio at Maturity / ARD (%), Underwritten NCF DSCR (x), Debt Yield on Underwritten Net Operating Income (%), Debt Yield on Underwritten Net Cash Flow (%) and Loan Per Unit ($) calculations are based on the Loan Combination Cut-off Date Balance of $132,000,000.

 

 

 

 

   
(15) The yield maintenance premium is calculated based on an amount equal to the greater of: (i) 1% of the outstanding principal balance of the Loan Combination and (ii) the present value of the interest only payments from the prepayment date to the open period start date assuming a rate equal to the difference between the Mortgage Loan Rate and the treasury rate and determined by discounting such payments at the discount rate.
   
(16) From and after the Anticipated Repayment Date, October 6, 2021, the Mortgage Loan will accrue interest at a per annum rate equal to the sum of (a) the Mortgage Loan Rate and (b) 3.00%; however, interest accrued in excess of the Mortgage Loan Rate will be deferred and all excess cash flow from the Mortgaged Property after the payment of reserves, interest calculated at the Mortgage Loan Rate and operating expenses will be applied (i) first to repay the outstanding principal balance of the Mortgage Loan and (ii) second to the payment of accrued interest.
   
(17) On October 6, 2016, the borrower deposited $333,186 into an Upfront RE Tax Reserve ($) account. On the due date in November 2016, the borrower is required to deposit $333,186 into the Upfront RE Tax Reserve ($) account. Commencing on the due date in December 2016, and on each due date thereafter during the term of the Mortgage Loan, the borrower is required to make deposits into the Ongoing RE Tax Reserve ($) account equal to one-twelfth of the amount the lender estimates will be necessary to pay taxes over the then succeeding 12-month period (initially $191,400).
   
(18) The seller of the Mortgaged Property completed a sale-leaseback transaction with the sole tenant, Verizon Business Network Services Inc., in December 2015. As such, historical financial information for the Mortgaged Property is not available.
   
(19) The Cut-off Date Balance of $36,375,000 represents the non-controlling note A-9 of a $416,000,000 Loan Combination evidenced by (i) ten senior pari passu notes (notes A-1, A-2, A-3, A-4, A-5, A-6, A-7, A-8, A-9 and A-10) with an aggregate outstanding principal balance as of the Cut-off Date of $291,000,000 and (ii) ten junior notes (notes B-1, B-2, B-3, B-4, B-5, B-6, B-7, B-8, B-9 and B-10) with an aggregate outstanding principal balance as of the Cut-off Date of $125,000,000, which are subordinate to the ten senior pari passu notes.  The controlling note A-1 and non-controlling note A-6 have an aggregate outstanding principal balance as of the Cut-off Date of $70,000,000 and were contributed to the CFCRE 2016-C6 securitization transaction.  The non-controlling notes A-2 and A-3 have an aggregate outstanding principal balance as of the Cut-off Date of $32,750,000, are currently held by Société Générale and expected to be contributed to one or more future commercial mortgage securitization transactions.  The non-controlling notes A-4 and A-5 have an aggregate outstanding principal balance as of the Cut-off Date of $72,750,000, are currently held by Bank of America, N.A. and are expected to be contributed to one or more future commercial mortgage securitization transactions. The non-controlling note A-7 has an outstanding principal balance as of the Cut-off Date of $35,000,000 and was contributed to the CGCMT 2016-C3 securitization transaction.  The non-controlling note A-8 has an outstanding principal balance as of the Cut-off Date of $7,750,000, is currently held by Cantor Commercial Real Estate Lending, L.P. and is expected to be contributed to one or more future commercial mortgage securitization transactions.  The non-controlling note A-10 has an outstanding principal balance as of the Cut-off Date of $36,375,000, is currently held by Barclays Bank PLC and is expected to be contributed to one or more future commercial mortgage securitization transactions. The non-controlling notes B-1, B-2, B-3, B-4, B-5, B-6, B-7, B-8, B-9 and B-10 are currently held by Teachers Insurance and Annuity Association of America. Cut-off Date LTV Ratio (%), LTV Ratio at Maturity / ARD (%), Underwritten NCF DSCR (x), Debt Yield on Underwritten Net Operating Income (%), Debt Yield on Underwritten Net Cash Flow (%) and Loan Per Unit ($) calculations are based on the aggregate outstanding principal balance as of the Cut-off Date for the ten senior pari passu notes of $291,000,000.
   
(20) Any time during the term of the Mortgage Loan, the borrower may obtain the release of immaterial or non-income producing portions of the Mortgaged Property, provided that (i) the borrower delivers a REMIC opinion and (ii)(x) the loan-to-value ratio following such release is equal to or less than 125% or (y) the borrower has prepaid the Loan Combination by an amount not less than the least of (I) if the released parcel was sold, the net proceeds in an arm’s-length transaction, or if it was condemned, the net condemnation proceeds, (II) the fair market value of the parcel at the time of release and (III) an amount such that the loan-to-value ratio of the  Loan Combination does not increase as a result of the release.
   
(21) If the tenant under the IKEA lease exercises its purchase option, the borrower may also obtain the release of the IKEA parcel without the consent of any person provided, among other things, that (i) the loan-to-value ratio of the remaining Mortgaged Property is equal to or less than 125% or (ii) the borrower pays down the principal balance of the Mortgage Loan by an amount not less than (x) the fair market value of the released parcel at the time of the transfer and release, or (y) an amount such that the loan-to-value ratio of the remaining Mortgaged Property does not increase after the transfer, unless the borrower delivers an opinion of counsel stating that if the amount in (ii) is not paid, the securitization will not fail to maintain its REMIC status.

 

 

 

 

   
(22) From and after the anticipated repayment date (December 1, 2026), the Mortgage Loan will accrue interest at a per annum rate of 3.00% plus the greater of (i) 4.593% and (ii) the ten-year swap yield as of the first business day after the anticipated repayment date. The additional interest will accrue, but the payment of excess interest will be deferred until the maturity date.
   
(23) The Cut-off Date Balance of $35,000,000 represents the non-controlling note A-2-C of a $325,000,000 Loan Combination evidenced by seven pari passu notes.  The controlling note A-1-A has an outstanding principal balance as of the Cut-off Date of $60,000,000 and was contributed to the JPMDB 2016-C4 securitization transaction.  The non-controlling notes A-1-B and A-1-C have an aggregate outstanding principal balance as of the Cut-off Date of $149,000,000, are currently held by JPMorgan Chase Bank, National Association and are expected to be contributed to one or more future commercial mortgage securitization transactions.  The non-controlling note A-2-A has an outstanding principal balance as of the Cut-off Date of $40,000,000 and was contributed to the CFCRE 2016-C6 securitization transaction.  The non-controlling notes A-2-B and A-2-D have an aggregate outstanding principal balance as of the Cut-off Date of $41,000,000, are currently held by Société Générale and are expected to be contributed to one or more future commercial mortgage securitization transactions.  Cut-off Date LTV Ratio (%), LTV Ratio at Maturity/ARD (%), Underwritten NCF DSCR (x), Debt Yield on Underwritten Net Operating Income (%), Debt Yield on Underwritten Net Cash Flow (%) and Loan Per Unit ($) calculations are based on the Loan Combination Cut-off Date Balance of $325,000,000.
   
(24) At any time during the Mortgage Loan term, the borrower may obtain the release of any immaterial or non-income producing portions of the Mortgaged Property if among other conditions, (i) no event of default is continuing and no event of default would occur as a result of the release, (ii) the release would not materially affect the use, operations, economic value of or, the revenue produced by the remaining improvements, and (iii) delivery of a REMIC opinion. Pursuant to the Mortgage Loan agreement, the borrower has the ability to release the surface parking area surrounding the Forever 21 parcel as well the existing Macy’s Men’s & Children’s and the surrounding parking field without payment of any release price. In the event that following such release, common area maintenance reimbursement income is lower than immediately prior to such release, the borrower sponsor is required to enter into a master lease to supplement such deficiency.
   
(25) The Cut-off Date Balance of $35,000,000 represents the non-controlling note A-2 of a $100,000,000 Loan Combination evidenced by two pari passu notes. The controlling note A-1 has an outstanding principal balance as of the Cut-off Date of $65,000,000 and was contributed to the CGCMT 2016-P5 securitization transaction.  Cut-off Date LTV Ratio (%), LTV Ratio at Maturity / ARD (%), Underwritten NCF DSCR (x), Debt Yield on Underwritten Net Operating Income (%), Debt Yield on Underwritten Net Cash Flow (%) and Loan Per Unit ($) calculations are based on the Loan Combination Cut-off Date Balance of $100,000,000.
   
(26) The Mortgage Loan is structured with a soft springing lockbox and springing cash management. Until the occurrence of certain triggers under the related Mortgage Loan documents, credit card companies are directed to remit funds directly to the operating account of the hotel manager, Hyatt Corporation, who then pays operating expenses and deposits any remaining revenue into a borrower-controlled lockbox monthly. Upon the occurrence of a trigger period, remaining revenues are swept into a lender-controlled lockbox.
   
(27) The Mortgaged Property was acquired in May 2013 and full-year 2013 financials were not available.
   
(28) The Fourth Largest Tenant, VITAS Healthcare Corporation, leases 10,958 SF of space which expires on June 30, 2018 and 2,878 SF of space which expires on April 30, 2021.

 

 

 

 

   
(29) Six months prior to the expiration of the Trader Joe’s Co. lease, the borrower is required to deposit with the lender an additional lump sum (either cash or a letter of credit) equal to the difference between $475,000 and the balance of the Trader Joe’s Co. existing monthly deposits in the Trader Joe’s Escrow. Failure to deposit results in a cash sweep trigger event.
   
(30) Underwritten Net Cash Flow ($) includes rent for the tenant P.V. Peninsula Montessori School at the renewal rate of $414,981 as of December 10, 2018 rather than the in-place annual rent of $319,119.  Using the in-place annual rent, Underwritten NCF DSCR (x), Debt Yield on Underwritten Net Operating Income (%) and Debt Yield on Underwritten Net Cash Flow (%) would be 1.26x, 8.15% and 7.90%, respectively.
   
(31) In the event Walmart Stores East, LP (“Walmart”) fails to renew its lease twelve months prior to expiration, the borrower is required to deposit with the lender an initial amount of $500,000 into a TI/LC reserve for the Walmart space.  If Walmart still has not renewed six months prior to its lease expiration (which is the required renewal notice provision), the borrower is required to post an additional $600,000 (either in a lump sum or in six equal monthly deposits) into a TI/LC reserve to bring the total required reserve for Walmart to $1,100,000.  The deposits referenced may be in the form of either cash or a letter of credit.  Failure to deposit results in a cash sweep trigger event.
   
(32) The 2014 cash flows represent actual operations for July 2014 through December 2014 and have been annualized.  The borrower sponsor acquired the Mortgaged Property in July 2014.
   
(33) The Fourth Largest Tenant, Maslow Media Group, occupying approximately 5.6% of the net rentable SF at the Mortgaged Property, has subleased 1,893 SF, representing approximately 1.3% of the total net rentable SF at the Mortgaged Property, to Hillman & Carr, Inc.
   
(34) The Mortgaged Property is subject to a 100-year ground lease expiring on October 1, 2105. Currently, the annual ground lease payment is $773,311 subject to annual increases of 2.5%. Upon the earlier to occur of (i) an extraordinary change or (ii) a 10-year anniversary, the annual ground lease payment resets to the greater of (a) the fair market land value divided by the ground rent constant of 7.0% or (b) 102.5% of the ground rent in effect for the immediately preceding lease year. An additional participation rental fee of 1.0% of the aggregate operating revenue is due under such ground lease.  
   
(35) The Cut-off Date Balance of $22,500,000 represents the non-controlling note A-1-B-3 of a $700,000,000 Loan Combination evidenced by (ii) six senior pari passu notes (notes A-1-A, A-2-A, A-1-B-1, A-1-B-2, A-1-B-3 and A-2-B) with an aggregate outstanding principal balance as of the Cut-off Date of $337,500,000 and (ii) two junior notes (notes B-1 and B-2) with an aggregate outstanding principal balance as of the Cut-off Date of $362,500,000, which are subordinate to the six senior pari passu notes. The controlling note A-1-A and the non-controlling notes A-2-A, B-1 and B-2 have an aggregate outstanding principal balance as of the Cut-off Date of $512,500,000 and were contributed to the BBCMS 2016-ETC securitization transaction. The non-controlling note A-1-B-1 has an outstanding principal balance as of the Cut-off Date of $45,000,000 and was contributed to the CGCMT 2016-P5 securitization transaction. The non-controlling note A-1-B-2 has an outstanding principal balance as of the Cut-off Date of $45,000,000 and was contributed to the WFCM 2016-C36 securitization transaction. The non-controlling note A-2-B has an outstanding principal balance as of the Cut-off Date of $75,000,000 and was contributed to the MSBAM 2016-C30 securitization transaction. Cut-off Date LTV Ratio (%), LTV Ratio at Maturity/ARD (%), Underwritten NCF DSCR (x), Debt Yield on Underwritten Net Operating Income (%), Debt Yield on Underwritten Net Cash Flow (%) and Loan Per Unit ($) calculations are based on the aggregate Cut-off Date Balance of $337,500,000 for the six senior pari passu notes.

 

 

 

 

   
(36) The Mortgaged Property is a 1,303,073 SF urban streetscape retail center consisting of a 1,076,507 SF retail component, a 204,672 SF office component and 21,894 SF of storage space.
   
(37) The yield maintenance premium is calculated based on an amount equal to the greater of: (i) 1% of the outstanding principal balance of the Loan Combination and (ii) the present value of the interest only payments from the prepayment date to the open period start date assuming a rate equal to the difference between the Mortgage Loan Rate and the treasury rate and determined by discounting such payments at the discount rate.
   
(38) Historical financial information is not presented as the leases are triple-net with no annual rent increases.
   
(39) The Mortgaged Property was gut renovated from 2014 to 2016 and was acquired by the borrower in 2016. As such, historical financial information for the Mortgaged Property is not available.
   
(40) On each payment date commencing on December 6, 2017, the borrower will be required to make monthly deposits of one-twelfth of 4.0% of the projected gross income from operations of the Mortgaged Property as set forth in the annual approved budget.
   
(41) On the origination date, the borrower deposited $3,250,000 into a PIP reserve subaccount. On each payment date, the borrower is required to deposit into the PIP reserve subaccount all excess cash flow until deposits into the PIP reserve subaccount total $4,335,000.
   
(42) The Mortgaged Property is subject to a ground lease expiring on September 30, 2047. The annual ground lease payment is the greater of (i) the minimum annual ground rent, which was last adjusted on January 1, 2015 and subsequently adjusted every 5 years to a sum equal to 75.0% of the average percentage rent for the three calendar years immediately preceding the adjustment date (the next adjustment will take place on January 1, 2020) or (ii) the sum of the annual percentage rent and cell site privilege fees. The annual percentage rent is comprised of: 5.0% of room rental gross income, 5.0% of room phones rental gross income, 2.5% of food & beverage sales, 3.5% of liquor sales, 7.5% of non-owned vending machines gross income, 7.5% of lottery gross income, 3.5% public room rental gross income and 7.5% of other gross income. The ground lessee is required to pay the ground lessor a privilege fee of $500 monthly for each cell site located on the premises subject to annual adjustments beginning March 1, 2007 and thereafter on January 1st of each subsequent year during the term of the ground lease.

 

 

 

 

   
(43) Thirteen months prior to the expiration of the Smart & Final Extra! lease, the borrower is required to deposit with the lender an amount equal to twelve months of rent and reimbursements due under the lease into a TI/LC Reserve (either in cash or a letter of credit).  Thirteen months prior to the expiration of the Staples lease, the borrower is required to deposit with the lender an amount equal to twelve months of rent and reimbursements due under the lease into a TI/LC Reserve. Failure to deposit results in a cash sweep trigger event.
   
(44) The Largest Tenant, Lakeshore Ear, Nose & Throat, leases 10,927 SF of space which expires on March 14, 2022 and 1,962 SF of space which expires on September 30, 2026.
   
(45) The borrower deposited $200,000 into an upfront TI/LC reserve and is required to make ongoing TI/LC reserve deposits of $8,333 per month. So long as no event of default then exists under the Mortgage Loan, monthly TI/LC reserve payments will be suspended for any period during which the balance in the TI/LC Reserve is equal to or greater than $325,000. In the event that Lakeshore Ear, Nose & Throat fails to extend the term of its existing lease for the related expansion space (10,927 SF) through September 30, 2026 on or before March 15, 2022, the TI/LC cap will increase to $625,000.
   
(46) Original Balance ($), Cut-off Date Balance ($), Allocated Cut-off Date Loan Amount ($) and Balloon Balance ($) include $2,150,000 of Mortgage Loan proceeds deposited into a lender-controlled holdback reserve on the origination date. All calculations are presented inclusive of the holdback reserve with the exception of the Cut-off Date LTV Ratio (%), LTV Ratio at Maturity / ARD (%), Debt Yield on Underwritten Net Operating Income (%) and Debt Yield on Underwritten Net Cash Flow (%) calculations. The borrower may request disbursements from the holdback reserve no more than three times on or prior to December 6, 2018 provided that (i) no event of default has occurred and is continuing, (ii) any request for release must occur no later than the 24th payment date, (iii) any request for disbursement will be for at least $500,000 and (iv) the borrower achieves a debt yield (inclusive of the holdback reserve) of at least 12.50% for one quarter based on the trailing 12-months. If any portion of the holdback reserve is not released to the borrower by December 6, 2018, then the balance of the holdback reserve will be applied to the repayment of the Mortgage Loan simultaneously with a yield maintenance premium.
   
(47) On each payment date, the borrower will be required to make monthly deposits of one-twelfth of 4.0% of the projected gross income from operations of the Mortgaged Property as set forth in the annual approved budget. The amount deposited on the origination date is $15,018 and at no time is the monthly deposit into the FF&E reserve permitted to be less than $15,018.
   
(48) On each monthly payment date, the borrower must deposit into a FF&E reserve account the greater of (a) the amount required under the borrower’s franchise agreement and (b) on each monthly payment date (1) from December 2016 through November 2017, 1/12th of 2.0% of the gross income from operations for the preceding year, (2) from December 2017 through November 2018, 1/12th of 3.0% of the gross income from operations from the preceding year and (3) thereafter, 1/12th of 4.0% of the gross income from operations from the preceding year.

 

 

 

 

   
(49) The Appraised Value ($) reflects the “as-complete” prospective market value of the Mortgaged Property, which assumes that capital improvements of $1,250,000 are completed at the Mortgaged Property, the costs of which were reserved for at origination of the Mortgage Loan.  The “as-is” appraised value of the Mortgaged Property, without assuming completion of the related capital improvements, is $15,700,000.  The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) are calculated based upon the Mortgaged Property’s Appraised Value ($) of $17,500,000.  The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) based on the “as-is” appraised value of $15,700,000 are 67.3% and 57.4%, respectively.
   
(50) The Second Largest Tenant, Maverick Bankcard, Inc., leases 3,412 SF of space which expires on May 31, 2018 and 705 SF of space which expires on July 24, 2019. The Third Largest Tenant, Dr. Shari Beth Stillman-Corbitt leases 2,781 SF of space which expires on April 30, 2022 and 813 SF of space which expires on September 30, 2018.
   
(51) Nucleus Group Holdings, Inc. (5,705 SF) has signed a lease and taken delivery of its leased space, but has not yet begun paying rent. At origination, the borrower deposited $68,669 for free rent, tenant improvement allowances and leasing commissions related to Nucleus Group Holdings, Inc. Without taking into account Nucleus Holdings, Inc., occupancy at the Mortgaged Property would be 88.5%.
   
(52) The Ongoing Replacement Reserve as of the Cut-off Date is $9,019, which is an amount equal to one-twelfth of 4.0% of the total annual gross revenues.

 

 

 

 

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%