FWP 1 n763_anx-x2.htm FREE WRITING PROSPECTUS

 

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-207567-03
     

 

 

     
     
  CFCRE 2016-C6  
     
  The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (File No. 333-207567) 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 Securities and Exchange Commission 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 Securities and Exchange Commission website at www.sec.gov.  Alternatively, the depositor or Cantor Fitzgerald & Co., any other underwriter, or any dealer participating in this offering will arrange to send you the prospectus if you request it by calling  1-212-915-1700 or by emailing  legal@ccre.com.  The offered certificates referred to in these materials, and the asset pool backing them, are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis.  You understand that, when you are considering the purchase of these certificates, a contract of sale will come into being no sooner than the date on which the relevant class has been priced and we have verified the allocation of certificates to be made to you; any “indications of interest” expressed by you, and any “soft circles” generated by us, will not create binding contractual obligations for you or us.  
     
  This free writing prospectus does not contain all information that is required to be included in the prospectus and the prospectus supplement.  
     
 

STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION

 

This material is for your information, and none of Cantor Fitzgerald & Co., Societe Generale and CastleOak Securities, L.P. or any other underwriter (the “Underwriters”) are soliciting any action based upon it. This material is not to be construed as an offer to sell or the solicitation of any offer to buy any secuderity in any jurisdiction where such an offer or solicitation would be illegal.

 

Neither this document nor anything contained herein shall form the basis for any contract or commitment whatsoever. The information contained herein is preliminary as of the date hereof. These materials are subject to change, completion or amendment from time to time. The information contained herein will be superseded by similar information delivered to you as part of the offering document relating to the CFCRE 2016-C6 Mortgage Trust Commercial Mortgage Pass-Through Certificates (the “Offering Document”). The information contained herein supersedes any such information previously delivered and should be reviewed only in conjunction with the entire Offering Document. All of the information contained herein is subject to the same limitations and qualifications contained in the Offering Document. The information contained herein does not contain all relevant information relating to the underlying mortgage loans or mortgaged properties. Such information is described elsewhere in the Offering Document. The information contained herein will be more fully described elsewhere in the Offering Document. The information contained herein should not be viewed as projections, forecasts, predictions or opinions with respect to value. Prior to making any investment decision, prospective investors are strongly urged to read the Offering Document its entirety. Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved of these securities or determined if this free writing prospectus is truthful or complete. Any representation to the contrary is a criminal offense.

 

The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers. Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities. Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials. The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials. The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance. None of Underwriters or any of their respective affiliates makes any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities.

 

This document contains forward-looking statements. Those statements are subject to certain risks and uncertainties that could cause the success of collections and the actual cash flow generated to differ materially from the information set forth herein. While such information reflects projections prepared in good faith based upon methods and data that are believed to be reasonable and accurate as of the dates thereof, the depositor undertakes no obligation to revise these forward-looking statements to reflect subsequent events or circumstances. Individuals should not place undue reliance on forward-looking statements and are advised to make their own independent analysis and determination with respect to the forecasted periods, which reflect the issuer’s view only as of the date hereof.

 

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 may not be updated or (3) these materials possibly being confidential, are 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.

 

  
     
     

 

 

 

CFCRE 2016-C6

 

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                                 
      % of   Mortgage   Cut-off       General Detailed     Net Mortgage Interest
Property     Initial Pool # of Loan Original Date   Maturity   Property Property Interest Administrative Interest Accrual
Flag ID Property Name Balance Properties Seller(1) Balance($)(2)(3)(4) Balance($)(2)(3)(4)   or ARD Balance($)(4)   Type(5)(6) Type Rate(4)(11) Fee Rate(7) Rate Basis
Loan 1 Hill7 Office(35)(38) 9.0% 1 CCRE 71,000,000 71,000,000   71,000,000   Office CBD 3.3830% 0.0383% 3.3447% Actual/360
Loan 2 Vertex Pharmaceuticals HQ(35)(37) 8.9% 1 CCRE 70,000,000 70,000,000   70,000,000   Office CBD 2.7982% 0.0134% 2.7847% Actual/360
Loan 3 Potomac Mills(35)(36) 8.9% 1 SG/CCRE 70,000,000 70,000,000   70,000,000   Retail Regional Mall 2.9882% 0.0183% 2.9699% Actual/360
Loan 4 7th & Pine Seattle Retail & Parking 7.6% 1 CCRE 60,000,000 60,000,000   60,000,000   Mixed Use Retail / Parking Garage 4.6310% 0.0337% 4.5973% Actual/360
Loan 5 Fresno Fashion Fair(35) 5.1% 1 SG 40,000,000 40,000,000   40,000,000   Retail Regional Mall 3.5870% 0.0134% 3.5736% Actual/360
Loan 6 Shoppes at Dadeland 5.1% 1 CCRE 40,000,000 40,000,000   40,000,000   Retail Anchored 4.8180% 0.0362% 4.7818% Actual/360
Loan 7 Residence Inn by Marriott LAX (35)(38) 3.2% 1 CCRE 25,000,000 24,846,590   20,831,360   Hospitality Extended Stay 5.4190% 0.0422% 5.3768% Actual/360
Loan 8 Waterstone 7 Portfolio(28) 3.0% 7 CCRE 24,000,000 24,000,000   20,168,442   Retail Various 4.8400% 0.0362% 4.8038% Actual/360
Property 8.01 Sugar River Plaza 0.7% 1 CCRE 5,836,512 5,836,512       Retail Anchored        
Property 8.02 Shaw’s Plaza - Lancaster 0.5% 1 CCRE 4,116,839 4,116,839       Retail Anchored        
Property 8.03 Kilburn Ledge 0.5% 1 CCRE 3,728,151 3,728,151       Retail Anchored        
Property 8.04 West Marine - Fairhaven 0.4% 1 CCRE 3,058,519 3,058,519       Retail Single Tenant        
Property 8.05 Shaw’s Plaza - Woodsville 0.3% 1 CCRE 2,739,486 2,739,486       Retail Anchored        
Property 8.06 West Marine - Seabrook 0.3% 1 CCRE 2,612,062 2,612,062       Retail Single Tenant        
Property 8.07 Rite Aid 0.2% 1 CCRE 1,908,432 1,908,432       Retail Single Tenant        
Loan 9 Stop & Shop Stamford 3.0% 1 CCRE 23,500,000 23,500,000   19,797,391   Retail Single Tenant 4.0010% 0.0362% 3.9648% Actual/360
Loan 10 Inn at the Colonnade(38) 2.9% 1 CCRE 22,700,000 22,700,000   19,227,515   Hospitality Full Service 5.1180% 0.0637% 5.0543% Actual/360
Loan 11 Holiday Inn Express Nashville - Downtown (35) 2.9% 1 SG 22,750,000 22,652,052   18,774,406   Hospitality Limited Service 5.1160% 0.0228% 5.0932% Actual/360
Loan 12 Carter Oak Plaza 2.8% 1 CCRE 22,050,000 21,941,506   17,826,929   Retail Anchored 4.5000% 0.0362% 4.4638% Actual/360
Loan 13 Comprehensive Logistics Distribution Center 2.7% 1 CCRE 21,500,000 21,500,000   17,612,771   Industrial Warehouse/Distribution 4.8960% 0.0362% 4.8598% Actual/360
Loan 14 OZRE Leased Fee Portfolio(35) 2.5% 58 CCRE 20,000,000 20,000,000   20,000,000   Other Leased Fee 4.3000% 0.0437% 4.2563% Actual/360
Property 14.01 300 Arboretum Place 0.2% 1 CCRE 1,450,925 1,450,925       Other Leased Fee        
Property 14.02 700 East Gate Drive 0.1% 1 CCRE 1,137,980 1,137,980       Other Leased Fee        
Property 14.03 6802 Paragon Place 0.1% 1 CCRE 1,052,632 1,052,632       Other Leased Fee        
Property 14.04 6800 Paragon Place 0.1% 1 CCRE 1,044,097 1,044,097       Other Leased Fee        
Property 14.05 2100 West Laburnum Avenue 0.1% 1 CCRE 756,757 756,757       Other Leased Fee        
Property 14.06 7501 Boulder View Drive 0.1% 1 CCRE 756,757 756,757       Other Leased Fee        
Property 14.07 7300 Beaufont Springs Drive 0.1% 1 CCRE 756,757 756,757       Other Leased Fee        
Property 14.08 4870 Sadler Road 0.1% 1 CCRE 608,819 608,819       Other Leased Fee        
Property 14.09 12015 Lee Jackson Memorial Highway 0.1% 1 CCRE 597,440 597,440       Other Leased Fee        
Property 14.10 6806 Paragon Place 0.1% 1 CCRE 591,750 591,750       Other Leased Fee        
Property 14.11 925 Harvest Drive 0.1% 1 CCRE 512,091 512,091       Other Leased Fee        
Property 14.12 555 Croton Road 0.1% 1 CCRE 483,642 483,642       Other Leased Fee        
Property 14.13 980 Harvest Drive 0.1% 1 CCRE 455,192 455,192       Other Leased Fee        
Property 14.14 309 Fellowship Road 0.0% 1 CCRE 386,913 386,913       Other Leased Fee        
Property 14.15 11781 Lee Jackson Memorial Highway 0.0% 1 CCRE 369,844 369,844       Other Leased Fee        
Property 14.16 305 Fellowship Road 0.0% 1 CCRE 344,239 344,239       Other Leased Fee        
Property 14.17 701 East Gate Drive 0.0% 1 CCRE 341,394 341,394       Other Leased Fee        
Property 14.18 920 Harvest Drive 0.0% 1 CCRE 341,394 341,394       Other Leased Fee        
Property 14.19 4880 Sadler Road 0.0% 1 CCRE 341,394 341,394       Other Leased Fee        
Property 14.20 1025 Boulders Parkway 0.0% 1 CCRE 341,394 341,394       Other Leased Fee        
Property 14.21 2201 Tomlynn Street 0.0% 1 CCRE 312,945 312,945       Other Leased Fee        
Property 14.22 2240-2250 Butler Pike 0.0% 1 CCRE 312,945 312,945       Other Leased Fee        
Property 14.23 7401 Beaufont Springs Drive 0.0% 1 CCRE 312,945 312,945       Other Leased Fee        
Property 14.24 2511 Brittons Hill Road 0.0% 1 CCRE 312,945 312,945       Other Leased Fee        
Property 14.25 4805 Lake Brook Drive 0.0% 1 CCRE 293,030 293,030       Other Leased Fee        
Property 14.26 4401 Fair Lakes Court 0.0% 1 CCRE 290,185 290,185       Other Leased Fee        
Property 14.27 2812 Emerywood Parkway 0.0% 1 CCRE 284,495 284,495       Other Leased Fee        
Property 14.28 9100 Arboretum Parkway 0.0% 1 CCRE 284,495 284,495       Other Leased Fee        
Property 14.29 500 Enterprise Road 0.0% 1 CCRE 267,425 267,425       Other Leased Fee        
Property 14.30 303 Fellowship Road 0.0% 1 CCRE 258,890 258,890       Other Leased Fee        
Property 14.31 9011 Arboretum Parkway 0.0% 1 CCRE 256,046 256,046       Other Leased Fee        
Property 14.32 910 Harvest Drive 0.0% 1 CCRE 256,046 256,046       Other Leased Fee        
Property 14.33 7325 Beaufont Springs Drive 0.0% 1 CCRE 256,046 256,046       Other Leased Fee        
Property 14.34 1 Progress Drive 0.0% 1 CCRE 227,596 227,596       Other Leased Fee        
Property 14.35 2260 Butler Pike 0.0% 1 CCRE 227,596 227,596       Other Leased Fee        
Property 14.36 140 West Germantown Pike 0.0% 1 CCRE 210,526 210,526       Other Leased Fee        
Property 14.37 307 Fellowship Road 0.0% 1 CCRE 210,526 210,526       Other Leased Fee        
Property 14.38 9210 Arboretum Parkway 0.0% 1 CCRE 187,767 187,767       Other Leased Fee        
Property 14.39 2221 Dabney Road 0.0% 1 CCRE 187,767 187,767       Other Leased Fee        
Property 14.40 9200 Arboretum Parkway 0.0% 1 CCRE 187,767 187,767       Other Leased Fee        
Property 14.41 815 East Gate Drive 0.0% 1 CCRE 182,077 182,077       Other Leased Fee        
Property 14.42 120 West Germantown Pike 0.0% 1 CCRE 179,232 179,232       Other Leased Fee        
Property 14.43 4364 South Alston Avenue 0.0% 1 CCRE 165,007 165,007       Other Leased Fee        
Property 14.44 308 Harper Drive 0.0% 1 CCRE 162,162 162,162       Other Leased Fee        
Property 14.45 2251 Dabney Road 0.0% 1 CCRE 159,317 159,317       Other Leased Fee        
Property 14.46 2212 Tomlynn Street 0.0% 1 CCRE 159,317 159,317       Other Leased Fee        
Property 14.47 2256 Dabney Road 0.0% 1 CCRE 128,023 128,023       Other Leased Fee        
Property 14.48 2246 Dabney Road 0.0% 1 CCRE 128,023 128,023       Other Leased Fee        
Property 14.49 2244 Dabney Road 0.0% 1 CCRE 125,178 125,178       Other Leased Fee        
Property 14.50 2130 Tomlynn Street 0.0% 1 CCRE 119,488 119,488       Other Leased Fee        
Property 14.51 2161 Tomlynn Street 0.0% 1 CCRE 113,798 113,798       Other Leased Fee        
Property 14.52 2248 Dabney Road 0.0% 1 CCRE 113,798 113,798       Other Leased Fee        
Property 14.53 2112 Tomlynn Street 0.0% 1 CCRE 105,263 105,263       Other Leased Fee        
Property 14.54 2277 Dabney Road 0.0% 1 CCRE 105,263 105,263       Other Leased Fee        
Property 14.55 9211 Arboretum Parkway 0.0% 1 CCRE 102,418 102,418       Other Leased Fee        
Property 14.56 2240 Dabney Road 0.0% 1 CCRE 56,899 56,899       Other Leased Fee        
Property 14.57 817 East Gate Drive 0.0% 1 CCRE 42,674 42,674       Other Leased Fee        
Property 14.58 161 Gaither Drive 0.0% 1 CCRE 42,674 42,674       Other Leased Fee        

 

 

 

CFCRE 2016-C6

 

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

      % of   Mortgage   Cut-off       General Detailed     Net Mortgage Interest
Property     Initial Pool # of Loan Original Date   Maturity   Property Property Interest Administrative Interest Accrual
Flag ID Property Name Balance Properties Seller(1) Balance($)(2)(3)(4) Balance($)(2)(3)(4)   or ARD Balance($)(4)   Type(5)(6) Type Rate(4)(11) Fee Rate(7) Rate Basis
Loan 15 TEK Park(35)(38) 2.2% 1 CCRE 17,500,000 17,422,696   14,387,533   Office Data Center 5.0000% 0.0334% 4.9666% Actual/360
Loan 16 Mills Fleet Farm(35) 2.1% 5 CCRE 17,000,000 16,920,700   13,861,280   Retail Single Tenant 4.7500% 0.0334% 4.7166% Actual/360
Property 16.01 Mills Fleet Farm - Fargo, ND 0.5% 1 CCRE 4,085,336 4,066,279       Retail Single Tenant        
Property 16.02 Mills Fleet Farm - Green Bay (East), WI 0.5% 1 CCRE 4,068,661 4,049,682       Retail Single Tenant        
Property 16.03 Mills Fleet Farm - Mankato, MN 0.4% 1 CCRE 3,443,355 3,427,292       Retail Single Tenant        
Property 16.04 Mills Fleet Farm - Hudson, WI 0.4% 1 CCRE 2,801,373 2,788,306       Retail Single Tenant        
Property 16.05 Mills Fleet Farm - Marshfield, WI 0.3% 1 CCRE 2,601,275 2,589,141       Retail Single Tenant        
Loan 17 Marriott Savannah Riverfront(35) 2.1% 1 CCRE 16,750,000 16,604,117   12,787,661   Hospitality Full Service 5.5840% 0.0134% 5.5706% Actual/360
Loan 18 Holiday Inn Indianapolis - Carmel 1.9% 1 SG 14,670,000 14,604,911   12,052,974   Hospitality Full Service 4.9800% 0.0162% 4.9638% Actual/360
Loan 19 ACG Manufactured Housing Portfolio I 1.7% 5 CCRE 13,395,000 13,348,780   10,957,533   Manufactured Housing Community Manufactured Housing Community 4.8500% 0.0362% 4.8138% Actual/360
Property 19.01 Riverlawn 0.5% 1 CCRE 3,943,117 3,929,511       Manufactured Housing Community Manufactured Housing Community        
Property 19.02 Beaver Run 0.4% 1 CCRE 2,870,357 2,860,453       Manufactured Housing Community Manufactured Housing Community        
Property 19.03 Wilson’s Landing 0.4% 1 CCRE 2,848,612 2,838,783       Manufactured Housing Community Manufactured Housing Community        
Property 19.04 Green Cove 0.3% 1 CCRE 2,464,448 2,455,944       Manufactured Housing Community Manufactured Housing Community        
Property 19.05 Cedar Creek 0.2% 1 CCRE 1,268,466 1,264,089       Manufactured Housing Community Manufactured Housing Community        
Loan 20 Ceres Marketplace 1.7% 1 SG 13,200,000 13,200,000   11,297,529   Retail Anchored 4.5800% 0.0637% 4.5163% Actual/360
Loan 21 Sherman Medical Office Building 1.6% 1 CCRE 12,750,000 12,618,132   10,658,708   Office Medical 5.4890% 0.0362% 5.4528% Actual/360
Loan 22 4601 Park Road(38) 1.5% 1 CCRE 12,000,000 12,000,000   9,853,017   Office Suburban 4.9660% 0.0362% 4.9298% Actual/360
Loan 23 Oak Park Square 1.4% 1 SG 11,175,000 11,175,000   8,965,274   Retail Anchored 4.2820% 0.0162% 4.2658% Actual/360
Loan 24 Northside Tower 1.3% 1 SG 9,900,000 9,900,000   8,006,155   Office Suburban 4.5125% 0.0162% 4.4963% Actual/360
Loan 25 Creekside Place(28)(38) 1.1% 1 CCRE 9,000,000 9,000,000   7,294,383   Retail Anchored 4.5770% 0.0362% 4.5408% Actual/360
Loan 26 AP Plasman Portfolio 1.1% 2 CCRE 8,500,000 8,500,000   7,268,437   Industrial Warehouse/Distribution 4.5450% 0.0362% 4.5088% Actual/360
Property 26.01 AP Plasman Fort Payne 0.7% 1 CCRE 5,491,240 5,491,240       Industrial Warehouse/Distribution        
Property 26.02 AP Plasman Cleveland 0.4% 1 CCRE 3,008,760 3,008,760       Industrial Warehouse/Distribution        
Loan 27 Biston Portfolio 1.1% 3 CCRE 8,358,000 8,358,000   7,008,804   Retail Various 4.7710% 0.0362% 4.7348% Actual/360
Property 27.01 Lockport 0.4% 1 CCRE 3,143,000 3,143,000       Retail Single Tenant        
Property 27.02 Lake Jackson 0.4% 1 CCRE 2,800,000 2,800,000       Retail Shadow Anchored        
Property 27.03 Buffalo 0.3% 1 CCRE 2,415,000 2,415,000       Retail Single Tenant        
Loan 28 Plaza 303 Shopping Center and 303 All Storage 1.0% 2 SG 7,900,000 7,877,339   6,235,921   Various Various 3.8300% 0.0162% 3.8138% Actual/360
Property 28.01 Plaza 303 0.7% 1 SG 5,436,335 5,420,741       Retail Anchored        
Property 28.02 303 All Storage 0.3% 1 SG 2,463,665 2,456,598       Self Storage Self Storage        
Loan 29 Mandeville Marketplace 0.9% 1 CCRE 7,360,000 7,360,000   6,036,251   Retail Anchored 4.9310% 0.0362% 4.8948% Actual/360
Loan 30 Chase Suite Hotel Brea 0.9% 1 SG 7,350,000 7,326,593   5,510,429   Hospitality Extended Stay 5.0800% 0.0162% 5.0638% Actual/360
Loan 31 Savannah Pines MHP 0.9% 1 CCRE 6,925,000 6,925,000   5,696,043   Manufactured Housing Community Manufactured Housing Community 5.0200% 0.0362% 4.9838% Actual/360
Loan 32 312-314 Bleecker Street 0.9% 1 CCRE 6,900,000 6,900,000   6,900,000   Retail Unanchored 3.6500% 0.0837% 3.5663% Actual/360
Loan 33 1000 K Street 0.9% 1 CCRE 6,750,000 6,750,000   5,642,596   Mixed Use Retail/Office 4.6630% 0.0837% 4.5793% Actual/360
Loan 34 Fiesta Plaza Shopping Center 0.8% 1 CCRE 6,100,000 6,100,000   5,008,944   Retail Anchored 4.9680% 0.0362% 4.9318% Actual/360
Loan 35 Ship Canal Office Center 0.8% 1 CCRE 6,000,000 6,000,000   5,155,810   Office CBD 4.7280% 0.0837% 4.6443% Actual/360
Loan 36 Marriott Saddle Brook(35) 0.7% 1 CCRE 6,000,001 5,429,119   4,539,178   Hospitality Full Service 5.1460% 0.0334% 5.1126% Actual/360
Loan 37 Holiday Inn Express Mesquite(38) 0.6% 1 CCRE 4,675,000 4,670,009   3,840,635   Hospitality Limited Service 4.9800% 0.0362% 4.9438% Actual/360
Loan 38 132 West 27th Street(35) 0.6% 1 CCRE 4,500,000 4,482,159   3,597,924   Other Leased Fee 4.1835% 0.0134% 4.1701% Actual/360
Loan 39 Office Court at Saint Michael’s 0.5% 1 CCRE 4,221,000 4,221,000   3,494,133   Office Suburban 5.2180% 0.0362% 5.1818% Actual/360
Loan 40 Fresenius Morganton(37) 0.5% 1 CCRE 4,000,000 4,000,000   3,680,281   Office Medical 4.8460% 0.0837% 4.7623% Actual/360
Loan 41 190 All Storage 0.5% 1 SG 4,000,000 3,988,702   3,166,682   Self Storage Self Storage 3.9100% 0.0162% 3.8938% Actual/360
Loan 42 Morgan Crossing Apartments 0.5% 1 CCRE 3,750,000 3,750,000   3,178,899   Multifamily Mid-Rise 5.1400% 0.0362% 5.1038% Actual/360
Loan 43 Brandon Square 0.3% 1 CCRE 2,150,000 2,142,894   1,770,351   Retail Unanchored 5.0500% 0.0362% 5.0138% Actual/360
Loan 44 Madisonville Plaza 0.3% 1 CCRE 2,050,000 2,045,396   1,687,872   Retail Shadow Anchored 5.0500% 0.0362% 5.0138% Actual/360
Loan 45 Oak Meadows Apartments 0.2% 1 CCRE 1,800,000 1,784,185   1,486,654   Multifamily Garden 5.1400% 0.0362% 5.1038% Actual/360

 

 

 

CFCRE 2016-C6

 

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                            Pari Passu Pari Passu
      Original Remaining Original Remaining   First       Monthly Annual Companion Loan Companion Loan
Property     Term to Term to Amortization Amortization Origination Payment Maturity ARD Loan Final Debt Debt Monthly Debt Annual Debt
Flag ID Property Name Maturity or ARD(11) Maturity or ARD(11) Term(11) Term Date Date(11) or ARD Date(4)(11) (Yes/No) Maturity Date Service($)(4)(8) Service($)(4)(8) Service($) Service($)
Loan 1 Hill7 Office(35)(38) 120 120 0 0 10/07/2016 12/06/2016 11/06/2026 Yes 11/06/2028 202,941 2,435,290 85,750 1,028,996
Loan 2 Vertex Pharmaceuticals HQ(35)(37) 120 117 0 0 07/15/2016 09/06/2016 08/06/2026 Yes 11/06/2028 165,494 1,985,928 839,291 10,071,492
Loan 3 Potomac Mills(35)(36) 120 120 0 0 10/05/2016 12/01/2016 11/01/2026 No 11/01/2026 176,733 2,120,801 557,973 6,695,672
Loan 4 7th & Pine Seattle Retail & Parking 120 120 0 0 10/17/2016 12/06/2016 11/06/2026 No 11/06/2026 234,766 2,817,192    
Loan 5 Fresno Fashion Fair(35) 120 120 0 0 10/06/2016 12/01/2016 11/01/2026 No 11/01/2026 121,227 1,454,728 863,745 10,364,935
Loan 6 Shoppes at Dadeland 120 119 0 0 09/26/2016 11/06/2016 10/06/2026 No 10/06/2026 162,831 1,953,967    
Loan 7 Residence Inn by Marriott LAX (35)(38) 120 114 360 354 04/18/2016 06/06/2016 05/06/2026 No 05/06/2026 140,679 1,688,152 160,374 1,924,494
Loan 8 Waterstone 7 Portfolio(28) 120 116 360 360 07/06/2016 08/06/2016 07/06/2026 No 07/06/2026 126,501 1,518,007    
Property 8.01 Sugar River Plaza                          
Property 8.02 Shaw’s Plaza - Lancaster                          
Property 8.03 Kilburn Ledge                          
Property 8.04 West Marine - Fairhaven                          
Property 8.05 Shaw’s Plaza - Woodsville                          
Property 8.06 West Marine - Seabrook                          
Property 8.07 Rite Aid                          
Loan 9 Stop & Shop Stamford 120 119 360 360 10/05/2016 11/06/2016 10/06/2026 No 10/06/2026 112,206 1,346,474    
Loan 10 Inn at the Colonnade(38) 120 120 360 360 10/18/2016 12/06/2016 11/06/2026 No 11/06/2026 123,501 1,482,009    
Loan 11 Holiday Inn Express Nashville - Downtown (35) 120 116 360 356 06/10/2016 08/01/2016 07/01/2026 No 07/01/2026 123,745 1,484,938 270,607 3,247,282
Loan 12 Carter Oak Plaza 120 116 360 356 06/29/2016 08/06/2016 07/06/2026 No 07/06/2026 111,724 1,340,689    
Loan 13 Comprehensive Logistics Distribution Center 120 120 360 360 10/07/2016 12/06/2016 11/06/2026 No 11/06/2026 114,054 1,368,648    
Loan 14 OZRE Leased Fee Portfolio(35) 120 111 0 0 02/04/2016 03/06/2016 02/06/2026 No 02/06/2026 72,662 871,944 565,856 6,790,267
Property 14.01 300 Arboretum Place                          
Property 14.02 700 East Gate Drive                          
Property 14.03 6802 Paragon Place                          
Property 14.04 6800 Paragon Place                          
Property 14.05 2100 West Laburnum Avenue                          
Property 14.06 7501 Boulder View Drive                          
Property 14.07 7300 Beaufont Springs Drive                          
Property 14.08 4870 Sadler Road                          
Property 14.09 12015 Lee Jackson Memorial Highway                          
Property 14.10 6806 Paragon Place                          
Property 14.11 925 Harvest Drive                          
Property 14.12 555 Croton Road                          
Property 14.13 980 Harvest Drive                          
Property 14.14 309 Fellowship Road                          
Property 14.15 11781 Lee Jackson Memorial Highway                          
Property 14.16 305 Fellowship Road                          
Property 14.17 701 East Gate Drive                          
Property 14.18 920 Harvest Drive                          
Property 14.19 4880 Sadler Road                          
Property 14.20 1025 Boulders Parkway                          
Property 14.21 2201 Tomlynn Street                          
Property 14.22 2240-2250 Butler Pike                          
Property 14.23 7401 Beaufont Springs Drive                          
Property 14.24 2511 Brittons Hill Road                          
Property 14.25 4805 Lake Brook Drive                          
Property 14.26 4401 Fair Lakes Court                          
Property 14.27 2812 Emerywood Parkway                          
Property 14.28 9100 Arboretum Parkway                          
Property 14.29 500 Enterprise Road                          
Property 14.30 303 Fellowship Road                          
Property 14.31 9011 Arboretum Parkway                          
Property 14.32 910 Harvest Drive                          
Property 14.33 7325 Beaufont Springs Drive                          
Property 14.34 1 Progress Drive                          
Property 14.35 2260 Butler Pike                          
Property 14.36 140 West Germantown Pike                          
Property 14.37 307 Fellowship Road                          
Property 14.38 9210 Arboretum Parkway                          
Property 14.39 2221 Dabney Road                          
Property 14.40 9200 Arboretum Parkway                          
Property 14.41 815 East Gate Drive                          
Property 14.42 120 West Germantown Pike                          
Property 14.43 4364 South Alston Avenue                          
Property 14.44 308 Harper Drive                          
Property 14.45 2251 Dabney Road                          
Property 14.46 2212 Tomlynn Street                          
Property 14.47 2256 Dabney Road                          
Property 14.48 2246 Dabney Road                          
Property 14.49 2244 Dabney Road                          
Property 14.50 2130 Tomlynn Street                          
Property 14.51 2161 Tomlynn Street                          
Property 14.52 2248 Dabney Road                          
Property 14.53 2112 Tomlynn Street                          
Property 14.54 2277 Dabney Road                          
Property 14.55 9211 Arboretum Parkway                          
Property 14.56 2240 Dabney Road                          
Property 14.57 817 East Gate Drive                          
Property 14.58 161 Gaither Drive                          

 

 

 

CFCRE 2016-C6

 

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                            Pari Passu Pari Passu
      Original Remaining Original Remaining   First       Monthly Annual Companion Loan Companion Loan
Property     Term to Term to Amortization Amortization Origination Payment Maturity ARD Loan Final Debt Debt Monthly Debt Annual Debt
Flag ID Property Name Maturity or ARD(11) Maturity or ARD(11) Term(11) Term Date Date(11) or ARD Date(4)(11) (Yes/No) Maturity Date Service($)(4)(8) Service($)(4)(8) Service($) Service($)
Loan 15 TEK Park(35)(38) 120 116 360 356 06/16/2016 08/06/2016 07/06/2026 No 07/06/2026 93,944 1,127,325 254,990 3,059,883
Loan 16 Mills Fleet Farm(35) 120 116 360 356 06/16/2016 08/06/2016 07/06/2026 No 07/06/2026 88,680 1,064,161 250,391 3,004,689
Property 16.01 Mills Fleet Farm - Fargo, ND                          
Property 16.02 Mills Fleet Farm - Green Bay (East), WI                          
Property 16.03 Mills Fleet Farm - Mankato, MN                          
Property 16.04 Mills Fleet Farm - Hudson, WI                          
Property 16.05 Mills Fleet Farm - Marshfield, WI                          
Loan 17 Marriott Savannah Riverfront(35) 120 114 300 294 04/22/2016 06/06/2016 05/06/2026 No 05/06/2026 103,702 1,244,419 351,347 4,216,166
Loan 18 Holiday Inn Indianapolis - Carmel 120 116 360 356 06/30/2016 08/01/2016 07/01/2026 No 07/01/2026 78,573 942,870    
Loan 19 ACG Manufactured Housing Portfolio I 120 117 360 357 07/11/2016 09/06/2016 08/06/2026 No 08/06/2026 70,684 848,212    
Property 19.01 Riverlawn                          
Property 19.02 Beaver Run                          
Property 19.03 Wilson’s Landing                          
Property 19.04 Green Cove                          
Property 19.05 Cedar Creek                          
Loan 20 Ceres Marketplace 120 118 360 360 08/05/2016 10/01/2016 09/01/2026 No 09/01/2026 67,511 810,136    
Loan 21 Sherman Medical Office Building 120 110 360 350 12/28/2015 02/06/2016 01/06/2026 No 01/06/2026 72,239 866,872    
Loan 22 4601 Park Road(38) 120 120 360 360 10/17/2016 12/06/2016 11/06/2026 No 11/06/2026 64,169 770,034    
Loan 23 Oak Park Square 120 120 360 360 10/06/2016 12/01/2016 11/01/2026 No 11/01/2026 55,184 662,206    
Loan 24 Northside Tower 120 120 360 360 10/18/2016 12/01/2016 11/01/2026 No 11/01/2026 50,235 602,825    
Loan 25 Creekside Place(28)(38) 120 120 360 360 10/17/2016 12/06/2016 11/06/2026 No 11/06/2026 46,014 552,172    
Loan 26 AP Plasman Portfolio 120 119 360 360 09/20/2016 11/06/2016 10/06/2026 No 10/06/2026 43,296 519,550    
Property 26.01 AP Plasman Fort Payne                          
Property 26.02 AP Plasman Cleveland                          
Loan 27 Biston Portfolio 120 119 360 360 09/09/2016 11/06/2016 10/06/2026 No 10/06/2026 43,705 524,462    
Property 27.01 Lockport                          
Property 27.02 Lake Jackson                          
Property 27.03 Buffalo                          
Loan 28 Plaza 303 Shopping Center and 303 All Storage 120 118 360 358 09/01/2016 10/01/2016 09/01/2026 No 09/01/2026 36,946 443,348    
Property 28.01 Plaza 303                          
Property 28.02 303 All Storage                          
Loan 29 Mandeville Marketplace 120 120 360 360 10/14/2016 12/06/2016 11/06/2026 No 11/06/2026 39,200 470,403    
Loan 30 Chase Suite Hotel Brea 120 118 300 298 08/31/2016 10/01/2016 09/01/2026 No 09/01/2026 43,311 519,728    
Loan 31 Savannah Pines MHP 120 120 360 360 10/14/2016 12/06/2016 11/06/2026 No 11/06/2026 37,260 447,115    
Loan 32 312-314 Bleecker Street 120 118 0 0 08/18/2016 10/06/2016 09/06/2026 No 09/06/2026 21,279 255,348    
Loan 33 1000 K Street 120 116 360 360 06/21/2016 08/06/2016 07/06/2026 No 07/06/2026 34,858 418,297    
Loan 34 Fiesta Plaza Shopping Center 120 120 360 360 10/17/2016 12/06/2016 11/06/2026 No 11/06/2026 32,627 391,523    
Loan 35 Ship Canal Office Center 120 116 360 360 06/14/2016 08/06/2016 07/06/2026 No 07/06/2026 31,219 374,632    
Loan 36 Marriott Saddle Brook(35) 120 109 360 349 11/10/2015 01/06/2016 12/06/2025 No 12/06/2025 30,013 360,152 120,051 1,440,608
Loan 37 Holiday Inn Express Mesquite(38) 120 119 360 359 09/28/2016 11/06/2016 10/06/2026 No 10/06/2026 25,039 300,472    
Loan 38 132 West 27th Street(35) 120 117 360 357 08/03/2016 09/06/2016 08/06/2026 Yes 08/06/2028 21,962 263,549 490,495 5,885,939
Loan 39 Office Court at Saint Michael’s 120 120 360 360 10/18/2016 12/06/2016 11/06/2026 No 11/06/2026 23,225 278,699    
Loan 40 Fresenius Morganton(37) 120 119 360 360 09/29/2016 11/06/2016 10/06/2026 No 10/06/2026 21,098 253,176    
Loan 41 190 All Storage 120 118 360 358 09/01/2016 10/01/2016 09/01/2026 No 09/01/2026 18,890 226,676    
Loan 42 Morgan Crossing Apartments 120 114 360 360 05/02/2016 06/06/2016 05/06/2026 No 05/06/2026 20,453 245,435    
Loan 43 Brandon Square 120 117 360 357 07/21/2016 09/06/2016 08/06/2026 No 08/06/2026 11,607 139,289    
Loan 44 Madisonville Plaza 120 118 360 358 08/11/2016 10/06/2016 09/06/2026 No 09/06/2026 11,068 132,811    
Loan 45 Oak Meadows Apartments 120 112 360 352 03/01/2016 04/06/2016 03/06/2026 No 03/06/2026 9,817 117,809    

 

 

 

CFCRE 2016-C6

 

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                             
      Remaining     Crossed               FIRREA
Property     Interest Only   Cash With Related Underwritten Underwritten Grace Payment Appraised Appraisal Compliant
Flag ID Property Name Period  Lockbox(9)  Management(10) Other Loans Borrower NOI DSCR(8)(12)(13) NCF DSCR(8)(12)(13) Period(14) Date Value ($)(15) As-of Date (Yes/No)
Loan 1 Hill7 Office(35)(38) 120 Hard Springing No   2.69x 2.68x 0 6 202,000,000 09/20/2016 Yes
Loan 2 Vertex Pharmaceuticals HQ(35)(37) 117 Hard Springing No   6.31x 6.28x 0 6 1,198,000,000 06/03/2016 Yes
Loan 3 Potomac Mills(35)(36) 120 Hard Springing No   4.57x 4.39x 0 1 765,000,000 09/12/2016 Yes
Loan 4 7th & Pine Seattle Retail & Parking 120 Hard In Place No   1.71x 1.69x 0 6 107,000,000 09/09/2016 Yes
Loan 5 Fresno Fashion Fair(35) 120 Hard Springing No   2.22x 2.14x 5 1 565,000,000 08/24/2016 Yes
Loan 6 Shoppes at Dadeland 119 Hard Springing No   1.66x 1.63x 0 6 67,000,000 09/15/2016 Yes
Loan 7 Residence Inn by Marriott LAX (35)(38) 0 Hard Springing No   1.74x 1.56x 0 6 82,500,000 03/01/2017 Yes
Loan 8 Waterstone 7 Portfolio(28) 8 Soft Springing Hard Springing No   1.40x 1.28x 0 6 34,900,000 Various Yes
Property 8.01 Sugar River Plaza                   10,750,000 06/02/2016 Yes
Property 8.02 Shaw’s Plaza - Lancaster                   7,100,000 06/02/2016 Yes
Property 8.03 Kilburn Ledge                   4,950,000 06/02/2016 Yes
Property 8.04 West Marine - Fairhaven                   3,200,000 06/04/2016 Yes
Property 8.05 Shaw’s Plaza - Woodsville                   3,700,000 06/02/2016 Yes
Property 8.06 West Marine - Seabrook                   2,650,000 06/02/2016 Yes
Property 8.07 Rite Aid                   2,550,000 06/02/2016 Yes
Loan 9 Stop & Shop Stamford 23 Hard In Place No   1.75x 1.71x 0 6 45,400,000 08/25/2016 Yes
Loan 10 Inn at the Colonnade(38) 12 Hard In Place No   1.74x 1.58x 0 6 33,800,000 08/22/2016 Yes
Loan 11 Holiday Inn Express Nashville - Downtown (35) 0 Hard Springing No   2.20x 2.02x 5 1 115,000,000 04/21/2017 Yes
Loan 12 Carter Oak Plaza 0 Springing Hard Springing No   2.04x 1.85x 0 6 36,800,000 05/20/2016 Yes
Loan 13 Comprehensive Logistics Distribution Center 0 Hard Springing No   1.65x 1.51x 0 6 32,700,000 09/19/2016 Yes
Loan 14 OZRE Leased Fee Portfolio(35) 111 Hard In Place No   1.74x 1.74x 0 6 250,400,000 Various Yes
Property 14.01 300 Arboretum Place                   16,300,000 01/16/2016 Yes
Property 14.02 700 East Gate Drive                   13,840,000 01/16/2016 Yes
Property 14.03 6802 Paragon Place                   11,775,000 01/16/2016 Yes
Property 14.04 6800 Paragon Place                   10,475,000 01/16/2016 Yes
Property 14.05 2100 West Laburnum Avenue                   8,100,000 01/16/2016 Yes
Property 14.06 7501 Boulder View Drive                   8,425,000 01/08/2016 Yes
Property 14.07 7300 Beaufont Springs Drive                   7,450,000 01/16/2016 Yes
Property 14.08 4870 Sadler Road                   6,218,099 01/16/2016 Yes
Property 14.09 12015 Lee Jackson Memorial Highway                   6,150,000 01/16/2016 Yes
Property 14.10 6806 Paragon Place                   5,950,000 01/16/2016 Yes
Property 14.11 925 Harvest Drive                   6,650,000 01/16/2016 Yes
Property 14.12 555 Croton Road                   7,400,000 01/16/2016 Yes
Property 14.13 980 Harvest Drive                   6,150,000 01/16/2016 Yes
Property 14.14 309 Fellowship Road                   4,660,000 01/16/2016 Yes
Property 14.15 11781 Lee Jackson Memorial Highway                   3,950,000 01/16/2016 Yes
Property 14.16 305 Fellowship Road                   4,840,000 01/16/2016 Yes
Property 14.17 701 East Gate Drive                   4,380,000 01/16/2016 Yes
Property 14.18 920 Harvest Drive                   4,210,000 01/16/2016 Yes
Property 14.19 4880 Sadler Road                   3,506,901 01/16/2016 Yes
Property 14.20 1025 Boulders Parkway                   4,050,000 01/16/2016 Yes
Property 14.21 2201 Tomlynn Street                   3,675,000 01/16/2016 Yes
Property 14.22 2240-2250 Butler Pike                   4,200,000 01/16/2016 Yes
Property 14.23 7401 Beaufont Springs Drive                   4,175,000 01/16/2016 Yes
Property 14.24 2511 Brittons Hill Road                   3,675,000 01/16/2016 Yes
Property 14.25 4805 Lake Brook Drive                   3,875,000 01/16/2016 Yes
Property 14.26 4401 Fair Lakes Court                   3,050,000 01/16/2016 Yes
Property 14.27 2812 Emerywood Parkway                   3,525,000 01/16/2016 Yes
Property 14.28 9100 Arboretum Parkway                   3,325,000 01/16/2016 Yes
Property 14.29 500 Enterprise Road                   2,950,000 01/16/2016 Yes
Property 14.30 303 Fellowship Road                   3,810,000 01/16/2016 Yes
Property 14.31 9011 Arboretum Parkway                   3,950,000 01/16/2016 Yes
Property 14.32 910 Harvest Drive                   3,360,000 01/16/2016 Yes
Property 14.33 7325 Beaufont Springs Drive                   2,975,000 01/16/2016 Yes
Property 14.34 1 Progress Drive                   3,400,000 01/16/2016 Yes
Property 14.35 2260 Butler Pike                   3,210,000 01/16/2016 Yes
Property 14.36 140 West Germantown Pike                   2,850,000 01/16/2016 Yes
Property 14.37 307 Fellowship Road                   2,500,000 01/16/2016 Yes
Property 14.38 9210 Arboretum Parkway                   2,600,000 01/16/2016 Yes
Property 14.39 2221 Dabney Road                   2,190,221 01/16/2016 Yes
Property 14.40 9200 Arboretum Parkway                   2,025,000 01/16/2016 Yes
Property 14.41 815 East Gate Drive                   2,364,963 01/16/2016 Yes
Property 14.42 120 West Germantown Pike                   2,420,000 01/16/2016 Yes
Property 14.43 4364 South Alston Avenue                   1,930,000 01/16/2016 Yes
Property 14.44 308 Harper Drive                   2,020,000 01/16/2016 Yes
Property 14.45 2251 Dabney Road                   1,884,779 01/16/2016 Yes
Property 14.46 2212 Tomlynn Street                   1,763,612 01/16/2016 Yes
Property 14.47 2256 Dabney Road                   1,500,000 01/16/2016 Yes
Property 14.48 2246 Dabney Road                   1,425,000 01/16/2016 Yes
Property 14.49 2244 Dabney Road                   1,425,000 01/16/2016 Yes
Property 14.50 2130 Tomlynn Street                   1,336,388 01/16/2016 Yes
Property 14.51 2161 Tomlynn Street                   1,800,000 01/16/2016 Yes
Property 14.52 2248 Dabney Road                   1,375,000 01/16/2016 Yes
Property 14.53 2112 Tomlynn Street                   1,200,000 01/16/2016 Yes
Property 14.54 2277 Dabney Road                   1,175,000 01/16/2016 Yes
Property 14.55 9211 Arboretum Parkway                   1,400,000 01/16/2016 Yes
Property 14.56 2240 Dabney Road                   600,000 01/16/2016 Yes
Property 14.57 817 East Gate Drive                   515,037 01/16/2016 Yes
Property 14.58 161 Gaither Drive                   490,000 01/16/2016 Yes

 

 

 

CFCRE 2016-C6

 

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                             
      Remaining     Crossed               FIRREA
Property     Interest Only   Cash With Related Underwritten Underwritten Grace Payment Appraised Appraisal Compliant
Flag ID Property Name Period  Lockbox(9)  Management(10) Other Loans Borrower NOI DSCR(8)(12)(13) NCF DSCR(8)(12)(13) Period(14) Date Value ($)(15) As-of Date (Yes/No)
Loan 15 TEK Park(35)(38) 0 Hard Springing No   1.60x 1.52x 0 6 102,000,000 05/03/2016 Yes
Loan 16 Mills Fleet Farm(35) 0 Springing Hard Springing No   1.81x 1.64x 0 6 101,950,000 Various Yes
Property 16.01 Mills Fleet Farm - Fargo, ND                   24,500,000 05/12/2016 Yes
Property 16.02 Mills Fleet Farm - Green Bay (East), WI                   24,400,000 05/20/2016 Yes
Property 16.03 Mills Fleet Farm - Mankato, MN                   20,650,000 05/18/2016 Yes
Property 16.04 Mills Fleet Farm - Hudson, WI                   16,800,000 05/17/2016 Yes
Property 16.05 Mills Fleet Farm - Marshfield, WI                   15,600,000 05/20/2016 Yes
Loan 17 Marriott Savannah Riverfront(35) 0 Hard Springing No Yes - A 1.58x 1.37x 0 6 110,600,000 03/28/2016 Yes
Loan 18 Holiday Inn Indianapolis - Carmel 0 Springing Hard Springing No   2.12x 1.83x 5 1 21,900,000 05/17/2016 Yes
Loan 19 ACG Manufactured Housing Portfolio I 0 Springing Soft Springing No   1.48x 1.42x 0 6 18,480,000 Various Yes
Property 19.01 Riverlawn                   5,440,000 06/10/2016 Yes
Property 19.02 Beaver Run                   3,960,000 06/08/2016 Yes
Property 19.03 Wilson’s Landing                   3,930,000 06/08/2016 Yes
Property 19.04 Green Cove                   3,400,000 06/10/2016 Yes
Property 19.05 Cedar Creek                   1,750,000 06/10/2016 Yes
Loan 20 Ceres Marketplace 22 Hard Springing No   1.67x 1.55x 0 1 20,200,000 05/13/2016 Yes
Loan 21 Sherman Medical Office Building 0 Hard In Place No   1.68x 1.52x 0 6 20,270,000 07/24/2015 Yes
Loan 22 4601 Park Road(38) 0 Springing Hard Springing No   1.57x 1.38x 0 6 17,900,000 10/11/2016 Yes
Loan 23 Oak Park Square 0 Springing Hard Springing No   1.80x 1.53x 0 1 15,000,000 08/26/2016 Yes
Loan 24 Northside Tower 0 Springing Hard Springing No   1.76x 1.52x 5 1 13,600,000 09/02/2016 Yes
Loan 25 Creekside Place(28)(38) 0 Springing Hard Springing No   1.62x 1.52x 0 6 13,200,000 07/21/2016 Yes
Loan 26 AP Plasman Portfolio 23 Hard Springing No   1.87x 1.65x 0 6 12,950,000 06/29/2016 Yes
Property 26.01 AP Plasman Fort Payne                   8,300,000 06/29/2016 Yes
Property 26.02 AP Plasman Cleveland                   4,650,000 06/29/2016 Yes
Loan 27 Biston Portfolio 11 Springing Hard Springing No   1.56x 1.51x 0 6 12,700,000 Various Yes
Property 27.01 Lockport                   4,840,000 07/22/2016 Yes
Property 27.02 Lake Jackson                   4,210,000 07/27/2016 Yes
Property 27.03 Buffalo                   3,650,000 08/01/2016 Yes
Loan 28 Plaza 303 Shopping Center and 303 All Storage 0 Springing Hard (non-self-storage tenants); Springing Soft (self-storage tenants) Springing No Yes - B 2.12x 1.88x 0 1 13,900,000 07/09/2016 Yes
Property 28.01 Plaza 303                   10,000,000 07/09/2016 Yes
Property 28.02 303 All Storage                   3,900,000 07/09/2016 Yes
Loan 29 Mandeville Marketplace 0 Springing Hard Springing No   1.53x 1.42x 0 6 10,500,000 08/08/2016 Yes
Loan 30 Chase Suite Hotel Brea 0 Hard Springing No   2.02x 1.78x 0 1 12,100,000 07/06/2016 Yes
Loan 31 Savannah Pines MHP 0 Springing Soft Springing No   1.41x 1.36x 0 6 9,540,000 08/03/2016 Yes
Loan 32 312-314 Bleecker Street 118 Soft Springing Hard Springing No   2.24x 2.24x 0 6 17,000,000 05/31/2016 Yes
Loan 33 1000 K Street 8 Springing Hard Springing No   1.64x 1.56x 0 6 10,300,000 04/11/2016 Yes
Loan 34 Fiesta Plaza Shopping Center 0 Springing Hard Springing No   1.37x 1.26x 0 6 8,650,000 08/06/2016 Yes
Loan 35 Ship Canal Office Center 20 Springing Hard Springing No   1.80x 1.65x 0 6 13,000,000 05/23/2016 Yes
Loan 36 Marriott Saddle Brook(35) 0 Hard Springing No Yes - A 1.88x 1.58x 0 6 43,000,000 09/04/2015 Yes
Loan 37 Holiday Inn Express Mesquite(38) 0 Springing Hard Springing No   2.92x 2.54x 0 6 8,300,000 08/01/2016 Yes
Loan 38 132 West 27th Street(35) 0 Springing Hard Springing No   1.70x 1.70x 0 6 222,000,000 06/08/2016 Yes
Loan 39 Office Court at Saint Michael’s 0 Hard Springing No   1.58x 1.44x 0 6 6,030,000 06/06/2016 Yes
Loan 40 Fresenius Morganton(37) 59 Hard Springing No   1.52x 1.46x 0 6 6,160,000 08/22/2016 Yes
Loan 41 190 All Storage 0 Springing Soft Springing No Yes - B 2.07x 1.99x 0 1 6,350,000 07/05/2016 Yes
Loan 42 Morgan Crossing Apartments 6 Springing Soft Springing No   1.41x 1.35x 0 6 5,120,000 12/04/2015 Yes
Loan 43 Brandon Square 0 Springing Hard Springing No Yes - C 1.85x 1.66x 0 6 3,250,000 05/31/2016 Yes
Loan 44 Madisonville Plaza 0 Springing Hard Springing No Yes - C 1.46x 1.27x 0 6 2,750,000 05/13/2016 Yes
Loan 45 Oak Meadows Apartments 0 Springing Soft Springing No   2.19x 1.90x 0 6 3,400,000 01/25/2016 Yes

 

 

 

CFCRE 2016-C6

 

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                        Net  
      Cut-Off                 Rentable Area Units
Property     Date LTV LTV Ratio at           Year Year (SF/Units/ of
Flag ID Property Name Ratio (12)(13)(15) Maturity or ARD(12)(13)(15) Address City County State Zip Code Built Renovated Rooms/Pads/Spaces)(16) Measure
Loan 1 Hill7 Office(35)(38) 48.5% 48.5% 1099 Stewart Street Seattle King WA 98101 2016 NAP 285,680 Sq. Ft.
Loan 2 Vertex Pharmaceuticals HQ(35)(37) 35.5% 35.5% 11 Fan Pier Boulevard and 50 Northern Avenue Boston Suffolk MA 02210 2013 NAP 1,133,723 Sq. Ft.
Loan 3 Potomac Mills(35)(36) 38.0% 38.0% 2700 Potomac Mills Circle Woodbridge Prince William VA 22192 1985 2005, 2012 1,460,009 Sq. Ft.
Loan 4 7th & Pine Seattle Retail & Parking 56.1% 56.1% 1508 7th Avenue Seattle King WA 98101 1999-2001 NAP 361,650 Sq. Ft.
Loan 5 Fresno Fashion Fair(35) 57.5% 57.5% 645 East Shaw Avenue Fresno Fresno CA 93710 1970 2003, 2006 536,098 Sq. Ft.
Loan 6 Shoppes at Dadeland 59.7% 59.7% 7200-7260 North Kendall Drive Miami Miami-Dade FL 33156 1999 NAP 104,956 Sq. Ft.
Loan 7 Residence Inn by Marriott LAX (35)(38) 64.5% 54.0% 5933 West Century Boulevard Los Angeles Los Angeles CA 90045 1982 2015 231 Rooms
Loan 8 Waterstone 7 Portfolio(28) 68.8% 57.8% Various Various Various Various Various Various Various 279,937 Sq. Ft.
Property 8.01 Sugar River Plaza     12, 24-70 John Stark Highway Newport Sullivan NH 03773 1980, 1989 NAP 116,828 Sq. Ft.
Property 8.02 Shaw’s Plaza - Lancaster     199 Main Street Lancaster Coos NH 03584 1980 1998 50,080 Sq. Ft.
Property 8.03 Kilburn Ledge     780, 788, 796 & 804 Meadow Street Littleton Grafton NH 03561 2000 NAP 34,582 Sq. Ft.
Property 8.04 West Marine - Fairhaven     114 Huttleston Avenue Fairhaven Bristol MA 02719 2012 NAP 15,015 Sq. Ft.
Property 8.05 Shaw’s Plaza - Woodsville     1, 3, 5 & 15 Forest Street Haverhill (Woodsville) Grafton NH 03765 1986, 1989 NAP 39,000 Sq. Ft.
Property 8.06 West Marine - Seabrook     337 Lafayette Road Seabrook Rockingham NH 03874 2012 NAP 13,252 Sq. Ft.
Property 8.07 Rite Aid     4976 Dartmouth College Highway Haverhill (Woodsville) Grafton NH 03765 1997 NAP 11,180 Sq. Ft.
Loan 9 Stop & Shop Stamford 51.8% 43.6% 41 Alvord Lane Stamford Fairfield CT 06902 2006 NAP 69,733 Sq. Ft.
Loan 10 Inn at the Colonnade(38) 67.2% 56.9% 4 West University Parkway Baltimore Baltimore MD 21218 1989 2008-2016 125 Rooms
Loan 11 Holiday Inn Express Nashville - Downtown (35) 62.8% 52.0% 920 Broadway Nashville Davidson TN 37203 1968 2015 287 Rooms
Loan 12 Carter Oak Plaza 59.6% 48.4% 5475, 5495 and 5525 Jimmy Carter Boulevard Norcross Gwinnett GA 30093 1985 2008 171,381 Sq. Ft.
Loan 13 Comprehensive Logistics Distribution Center 65.7% 53.9% 9400 McGraw Avenue Detroit Wayne MI 48210 1991, 2014 NAP 487,603 Sq. Ft.
Loan 14 OZRE Leased Fee Portfolio(35) 70.2% 70.2% Various Various Various Various Various Various NAP 3,926,180 Sq. Ft.
Property 14.01 300 Arboretum Place     300 Arboretum Place Richmond Chesterfield VA 23236 1988 NAP 214,209 Sq. Ft.
Property 14.02 700 East Gate Drive     700 East Gate Drive Mount Laurel Burlington NJ 08054 1984 NAP 119,272 Sq. Ft.
Property 14.03 6802 Paragon Place     6802 Paragon Place Richmond Henrico VA 23230 1998, 2000 NAP 143,783 Sq. Ft.
Property 14.04 6800 Paragon Place     6800 Paragon Place Richmond Henrico VA 23230 1986 NAP 146,365 Sq. Ft.
Property 14.05 2100 West Laburnum Avenue     2100 West Laburnum Avenue Richmond Richmond City VA 23227 1984 NAP 128,301 Sq. Ft.
Property 14.06 7501 Boulder View Drive     7501 Boulders View Drive Richmond Chesterfield VA 23225 1989 NAP 136,654 Sq. Ft.
Property 14.07 7300 Beaufont Springs Drive     7300 Beaufont Springs Drive Richmond Chesterfield VA 23225 1998 NAP 120,665 Sq. Ft.
Property 14.08 4870 Sadler Road     4870 Sadler Road Glen Allen Henrico VA 23060 2000 NAP 62,100 Sq. Ft.
Property 14.09 12015 Lee Jackson Memorial Highway     12015 Lee Jackson Memorial Highway Fairfax Fairfax VA 22033 1985 NAP 150,758 Sq. Ft.
Property 14.10 6806 Paragon Place     6806 Paragon Place Richmond Henrico VA 23230 1998, 2000 NAP 74,480 Sq. Ft.
Property 14.11 925 Harvest Drive     925 Harvest Drive Blue Bell Montgomery PA 19422 1990 NAP 62,957 Sq. Ft.
Property 14.12 555 Croton Road     555 Croton Road King of Prussia Montgomery PA 19406 1999 NAP 96,909 Sq. Ft.
Property 14.13 980 Harvest Drive     980 Harvest Drive Blue Bell Montgomery PA 19422 1988 NAP 62,379 Sq. Ft.
Property 14.14 309 Fellowship Road     309 Fellowship Road Mount Laurel Burlington NJ 08054 1982 NAP 55,698 Sq. Ft.
Property 14.15 11781 Lee Jackson Memorial Highway     11781 Lee Jackson Memorial Highway Fairfax Fairfax VA 22033 1982 NAP 130,381 Sq. Ft.
Property 14.16 305 Fellowship Road     305 Fellowship Road Mount Laurel Burlington NJ 08054 1980 NAP 56,583 Sq. Ft.
Property 14.17 701 East Gate Drive     701 East Gate Drive Mount Laurel Burlington NJ 08054 1986 NAP 61,794 Sq. Ft.
Property 14.18 920 Harvest Drive     920 Harvest Drive Blue Bell Montgomery PA 19422 1989 NAP 51,875 Sq. Ft.
Property 14.19 4880 Sadler Road     4880 Sadler Road Glen Allen Henrico VA 23060 1998, 2000 NAP 63,427 Sq. Ft.
Property 14.20 1025 Boulders Parkway     1025 Boulders Parkway Richmond Chesterfield VA 23225 1994 NAP 93,143 Sq. Ft.
Property 14.21 2201 Tomlynn Street     2201 Tomlynn Street Richmond Henrico VA 23230 1990 NAP 85,861 Sq. Ft.
Property 14.22 2240-2250 Butler Pike     2240-2250 Butler Pike Plymouth Meeting Montgomery PA 19462 1970-1984 NAP 52,229 Sq. Ft.
Property 14.23 7401 Beaufont Springs Drive     7401 Beaufont Springs Drive Richmond Chesterfield VA 23225 1996 NAP 82,781 Sq. Ft.
Property 14.24 2511 Brittons Hill Road     2511 Brittons Hill Road Richmond Henrico VA 23230 1987 NAP 132,548 Sq. Ft.
Property 14.25 4805 Lake Brook Drive     4805 Lake Brook Drive Glen Allen Henrico VA 23060 1995 NAP 60,208 Sq. Ft.
Property 14.26 4401 Fair Lakes Court     4401 Fair Lakes Court Fairfax Fairfax VA 22033 1987 NAP 55,828 Sq. Ft.
Property 14.27 2812 Emerywood Parkway     2812 Emerywood Parkway Richmond Henrico VA 23294 1979, 1998, 2000 NAP 56,984 Sq. Ft.
Property 14.28 9100 Arboretum Parkway     9100 Arboretum Parkway Richmond Chesterfield VA 23236 1988 NAP 58,446 Sq. Ft.
Property 14.29 500 Enterprise Road     500 Enterprise Road Horsham Montgomery PA 19044 1991 NAP 66,751 Sq. Ft.
Property 14.30 303 Fellowship Road     303 Fellowship Road Mount Laurel Burlington NJ 08054 1979 NAP 53,768 Sq. Ft.
Property 14.31 9011 Arboretum Parkway     9011 Arboretum Parkway Richmond Chesterfield VA 23236 1990 NAP 73,183 Sq. Ft.
Property 14.32 910 Harvest Drive     910 Harvest Drive Blue Bell Montgomery PA 19422 1989 NAP 52,611 Sq. Ft.
Property 14.33 7325 Beaufont Springs Drive     7325 Beaufont Springs Drive Richmond Chesterfield VA 23225 1998 NAP 77,648 Sq. Ft.
Property 14.34 1 Progress Drive     1 Progress Drive Horsham Montgomery PA 19044 1988 NAP 79,204 Sq. Ft.
Property 14.35 2260 Butler Pike     2260 Butler Pike Plymouth Meeting Montgomery PA 19462 1984 NAP 31,892 Sq. Ft.
Property 14.36 140 West Germantown Pike     140 West Germantown Pike Plymouth Meeting Montgomery PA 19462 1985 NAP 25,357 Sq. Ft.
Property 14.37 307 Fellowship Road     307 Fellowship Road Mount Laurel Burlington NJ 08054 1981 NAP 54,073 Sq. Ft.
Property 14.38 9210 Arboretum Parkway     9210 Arboretum Parkway Richmond Chesterfield VA 23236 1988 NAP 48,423 Sq. Ft.
Property 14.39 2221 Dabney Road     2221 Dabney Road Richmond Henrico VA 23230 1983 NAP 45,250 Sq. Ft.
Property 14.40 9200 Arboretum Parkway     9200 Arboretum Parkway Richmond Chesterfield VA 23236 1988 NAP 49,542 Sq. Ft.
Property 14.41 815 East Gate Drive     815 East Gate Drive Mount Laurel Burlington NJ 08054 1986 NAP 25,500 Sq. Ft.
Property 14.42 120 West Germantown Pike     120 West Germantown Pike Plymouth Meeting Montgomery PA 19462 1985 NAP 30,574 Sq. Ft.
Property 14.43 4364 South Alston Avenue     4364 South Alston Avenue Durham Durham NC 27713 1985 NAP 57,245 Sq. Ft.
Property 14.44 308 Harper Drive     308 Harper Drive Moorestown Burlington NJ 08057 1976 NAP 59,500 Sq. Ft.
Property 14.45 2251 Dabney Road     2251 Dabney Road Richmond Henrico VA 23230 1983 NAP 42,000 Sq. Ft.
Property 14.46 2212 Tomlynn Street     2212 Tomlynn Street Richmond Henrico VA 23230 1985 NAP 45,353 Sq. Ft.
Property 14.47 2256 Dabney Road     2256 Dabney Road Richmond Henrico VA 23230 1983 NAP 33,413 Sq. Ft.
Property 14.48 2246 Dabney Road     2246 Dabney Road Richmond Henrico VA 23230 1991 NAP 33,271 Sq. Ft.
Property 14.49 2244 Dabney Road     2244 Dabney Road Richmond Henrico VA 23230 1995 NAP 33,050 Sq. Ft.
Property 14.50 2130 Tomlynn Street     2130 Tomlynn Street Richmond Henrico VA 23230 1988 NAP 29,700 Sq. Ft.
Property 14.51 2161 Tomlynn Street     2161 Tomlynn Street Richmond Henrico VA 23230 1985 NAP 41,550 Sq. Ft.
Property 14.52 2248 Dabney Road     2248 Dabney Road Richmond Henrico VA 23230 1991 NAP 30,184 Sq. Ft.
Property 14.53 2112 Tomlynn Street     2112 Tomlynn Street Richmond Henrico VA 23230 1984 NAP 23,850 Sq. Ft.
Property 14.54 2277 Dabney Road     2277 Dabney Road Richmond Henrico VA 23230 1986 NAP 50,400 Sq. Ft.
Property 14.55 9211 Arboretum Parkway     9211 Arboretum Parkway Richmond Chesterfield VA 23236 1991 NAP 30,791 Sq. Ft.
Property 14.56 2240 Dabney Road     2240 Dabney Road Richmond Henrico VA 23230 1984 NAP 15,389 Sq. Ft.
Property 14.57 817 East Gate Drive     817 East Gate Drive Mount Laurel Burlington NJ 08054 1986 NAP 25,351 Sq. Ft.
Property 14.58 161 Gaither Drive     161 Gaither Drive Mount Laurel Burlington NJ 08054 1987 NAP 44,739 Sq. Ft.

 

 

 

CFCRE 2016-C6

 

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

                        Net  
      Cut-Off                 Rentable Area Units
Property     Date LTV LTV Ratio at           Year Year (SF/Units/ of
Flag ID Property Name Ratio (12)(13)(15) Maturity or ARD(12)(13)(15) Address City County State Zip Code Built Renovated Rooms/Pads/Spaces)(16) Measure
Loan 15 TEK Park(35)(38) 63.4% 52.4% 9999 Hamilton Boulevard Breinigsville Lehigh PA 18031 1987 2010 514,033 Sq. Ft.
Loan 16 Mills Fleet Farm(35) 63.5% 52.0% Various Various Various Various Various Various Various 1,039,368 Sq. Ft.
Property 16.01 Mills Fleet Farm - Fargo, ND     3730 36th Street South Fargo Cass ND 58104 1996 NAP 244,268 Sq. Ft.
Property 16.02 Mills Fleet Farm - Green Bay (East), WI     2460 Main Street Green Bay Brown WI 54311 1966 1995 228,197 Sq. Ft.
Property 16.03 Mills Fleet Farm - Mankato, MN     1821 & 1850 Premier Drive Mankato Blue Earth MN 56001 2015 NAP 207,610 Sq. Ft.
Property 16.04 Mills Fleet Farm - Hudson, WI     1001 Industrial Street Hudson St. Croix WI 54016 1992 NAP 185,630 Sq. Ft.
Property 16.05 Mills Fleet Farm - Marshfield, WI     1101 West Upham Street Marshfield Wood WI 54449 1979-1987 2011, 2013 173,663 Sq. Ft.
Loan 17 Marriott Savannah Riverfront(35) 65.9% 50.7% 100 General McIntosh Boulevard Savannah Chatham GA 31401 1992 2006 387 Rooms
Loan 18 Holiday Inn Indianapolis - Carmel 66.7% 55.0% 251 Pennsylvania Parkway Indianapolis Hamilton IN 46280 1990 2007, 2013 171 Rooms
Loan 19 ACG Manufactured Housing Portfolio I 72.2% 59.3% Various Various Various Various Various Various NAP 683 Pads
Property 19.01 Riverlawn     8215 Stoner Road Riverview Hillsborough FL 33569 1947 NAP 123 Pads
Property 19.02 Beaver Run     3658 Karen Circle Linkwood Dorchester MD 21835 1980 NAP 119 Pads
Property 19.03 Wilson’s Landing     10440 Heron Drive Princess Anne Somerset MD 21853 1995 NAP 176 Pads
Property 19.04 Green Cove     325 Green Cove Road Huntsville Madison AL 35803 1987 NAP 165 Pads
Property 19.05 Cedar Creek     4020 Pulaski Pike Northwest Huntsville Madison AL 35803 1985 NAP 100 Pads
Loan 20 Ceres Marketplace 65.3% 55.9% 1611, 1633, 1657 and 1667 East Hatch Road Ceres Stanislaus CA 95351 1998 2015 105,711 Sq. Ft.
Loan 21 Sherman Medical Office Building 62.3% 52.6% 300 North Highland Drive Sherman Grayson TX 75092 2003 NAP 112,129 Sq. Ft.
Loan 22 4601 Park Road(38) 67.0% 55.0% 4601 Park Road Charlotte Mecklenburg NC 28209 1972 2015 118,339 Sq. Ft.
Loan 23 Oak Park Square 74.5% 59.8% 3202 Gerstner Memorial Drive Lake Charles Calcasieu LA 70601 1984 2005 186,058 Sq. Ft.
Loan 24 Northside Tower 72.8% 58.9% 6065 Roswell Road Atlanta Fulton GA 30328 1971 2015 120,513 Sq. Ft.
Loan 25 Creekside Place(28)(38) 68.2% 55.3% 23600-23636 Valencia Boulevard & 23626 Valencia Boulevard Santa Clarita Los Angeles CA 91355 1995 NAP 47,748 Sq. Ft.
Loan 26 AP Plasman Portfolio 65.6% 56.1% Various Various Various Various Various Various Various 260,719 Sq. Ft.
Property 26.01 AP Plasman Fort Payne     403 Airport Road West Fort Payne DeKalb AL 35968 2011 NAP 167,238 Sq. Ft.
Property 26.02 AP Plasman Cleveland     3000 West 121st Street Cleveland Cuyahoga OH 44111 1966 2013 93,481 Sq. Ft.
Loan 27 Biston Portfolio 65.8% 55.2% Various Various Various Various Various Various NAP 34,732 Sq. Ft.
Property 27.01 Lockport     459 South Transit Street Lockport Niagara NY 14094 2002 NAP 13,824 Sq. Ft.
Property 27.02 Lake Jackson     200 TX-332 Lake Jackson Brazoria TX 77566 2014 NAP 10,000 Sq. Ft.
Property 27.03 Buffalo     291 West Ferry Street Buffalo Erie NY 14213 2000 NAP 10,908 Sq. Ft.
Loan 28 Plaza 303 Shopping Center and 303 All Storage 56.7% 44.9% Various Grand Prairie Dallas TX Various Various NAP 163,757 Sq. Ft.
Property 28.01 Plaza 303     305, 419 and 433 East Pioneer Parkway Grand Prairie Dallas TX 75052 1974, 1988 NAP 124,476 Sq. Ft.
Property 28.02 303 All Storage     425 East Pioneer Parkway Grand Prairie Dallas TX 75051 1997 NAP 39,281 Sq. Ft.
Loan 29 Mandeville Marketplace 70.1% 57.5% 600 North Causeway Boulevard Mandeville Saint Tammany LA 70448 1988 NAP 67,286 Sq. Ft.
Loan 30 Chase Suite Hotel Brea 60.6% 45.5% 3100 East Imperial Highway Brea Orange CA 92821 1987 2008, 2015 98 Rooms
Loan 31 Savannah Pines MHP 72.6% 59.7% 1518 Old Dean Forest Road Savannah Chatham GA 34108 1975 NAP 285 Pads
Loan 32 312-314 Bleecker Street 40.6% 40.6% 312-314 Bleecker Street New York New York NY 10014 1920 NAP 4,062 Sq. Ft.
Loan 33 1000 K Street 65.5% 54.8% 1000 K Street Sacramento Sacramento CA 95814 1956 2008 31,688 Sq. Ft.
Loan 34 Fiesta Plaza Shopping Center 70.5% 57.9% 18615 Sonoma Highway Sonoma Sonoma CA 95476 1963, 1964 2004, 2008 45,920 Sq. Ft.
Loan 35 Ship Canal Office Center 46.2% 39.7% 146 North Canal Street Seattle King WA 98103 1989 2007, 2011 31,355 Sq. Ft.
Loan 36 Marriott Saddle Brook(35) 63.1% 52.8% 138 New Pehle Avenue Saddle Brook Bergen NJ 07663 1966 2009 241 Rooms
Loan 37 Holiday Inn Express Mesquite(38) 56.3% 46.3% 1030 West Pioneer Boulevard Mesquite Clark NV 89027 2003 2013 130 Rooms
Loan 38 132 West 27th Street(35) 47.1% 37.8% 132 West 27th Street New York New York NY 10001 2016 NAP 313 Rooms
Loan 39 Office Court at Saint Michael’s 70.0% 57.9% 460 St. Michael’s Drive Santa Fe Santa Fe NM 87505 1996 NAP 33,044 Sq. Ft.
Loan 40 Fresenius Morganton(37) 64.9% 59.7% 814 West Union Street Morganton Burke NC 28655 2016 NAP 13,132 Sq. Ft.
Loan 41 190 All Storage 62.8% 49.9% 459 Cove Terrace Copperas Cove Coryell TX 76522 1996 2006 143,140 Sq. Ft.
Loan 42 Morgan Crossing Apartments 73.2% 62.1% 495 Pearl Avenue Oshkosh Winnebago WI 54901 2007 NAP 51 Units
Loan 43 Brandon Square 65.9% 54.5% 104-122 East Brandon Boulevard Brandon Hillsborough FL 33511 1963, 1993 2000 19,394 Sq. Ft.
Loan 44 Madisonville Plaza 74.4% 61.4% 111 Kefauver Lane Madisonville Monroe TN 37354 2001 NAP 19,125 Sq. Ft.
Loan 45 Oak Meadows Apartments 52.5% 43.7% 1901 Centenary Boulevard Shreveport Caddo Parish LA 71101 1939 2003 119 Units

 

 

 

CFCRE 2016-C6

 

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

      Loan per Net                            
      Rentable Area             Second Most Second Second Second Third Most Third Third Third
Property     (SF/Units/Rooms/   Prepayment Provisions Most Recent Operating Most Recent Most Recent Most Recent Recent Operating Most Recent Most Recent Most Recent Recent Operating Most Recent Most Recent Most Recent
Flag ID Property Name Pads/Spaces) ($)(12)(13)(16)   (# of payments)(17)(18)(19)(20) Statements Date EGI ($) Expenses($) NOI($) Statements Date EGI($) Expenses($) NOI($) Statements Date EGI($) Expenses($) NOI($)
Loan 1 Hill7 Office(35)(38) 354   L(4), YM1(109), O(7) NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Loan 2 Vertex Pharmaceuticals HQ(35)(37) 375   L(24), YM0.5% (3), D or YM0.5% (86), O(7) 12/31/2015 88,180,124 17,255,195 70,924,928 12/31/2014 54,061,350 10,133,318 43,928,034 NAV NAV NAV NAV
Loan 3 Potomac Mills(35)(36) 199   L(24), D(89), O(7) T-12 8/31/2016 54,639,014 14,340,962 40,298,052 12/31/2015 53,336,259 14,386,618 38,949,641 12/31/2014 52,996,465 15,601,250 37,395,215
Loan 4 7th & Pine Seattle Retail & Parking 166   L(24), D(93), O(3) T-12 7/31/2016 6,399,963 1,735,911 4,664,051 12/31/2015 6,222,368 1,629,068 4,593,299 12/31/2014 6,003,972 1,501,168 4,502,803
Loan 5 Fresno Fashion Fair(35) 606   L(24), D or YM1(92), O(4) T-12 6/30/2016 33,789,629 5,728,731 28,060,898 12/31/2015 33,828,407 5,653,404 28,175,003 12/31/2014 32,794,192 6,442,884 26,351,308
Loan 6 Shoppes at Dadeland 381   L(25), D(91), O(4) T-12 6/30/2016 4,645,402 1,058,472 3,586,929 12/31/2015 4,390,605 1,126,937 3,263,668 12/31/2014 4,104,055 1,126,140 2,977,915
Loan 7 Residence Inn by Marriott LAX (35)(38) 230,181   L(30), D(86), O(4) T-12 9/30/2016 16,862,677 10,346,379 6,516,298 NAV NAV NAV NAV NAV NAV NAV NAV
Loan 8 Waterstone 7 Portfolio(28) 86   L(28), D(89), O(3) T-12 8/31/2016 3,430,708 1,120,339 2,310,370 12/31/2015 3,233,817 1,139,787 2,094,030 12/31/2014 3,325,653 1,078,859 2,246,794
Property 8.01 Sugar River Plaza 50     T-12 8/31/2016 926,188 365,665 560,523 12/31/2015 820,189 370,899 449,290 12/31/2014 902,732 379,739 522,994
Property 8.02 Shaw’s Plaza - Lancaster 82     T-12 8/31/2016 674,685 207,448 467,237 12/31/2015 652,662 209,692 442,970 12/31/2014 653,222 175,655 477,567
Property 8.03 Kilburn Ledge 108     T-12 8/31/2016 465,404 128,447 336,958 12/31/2015 444,033 135,514 308,519 12/31/2014 458,161 119,060 339,102
Property 8.04 West Marine - Fairhaven 204     T-12 8/31/2016 338,865 117,485 221,380 12/31/2015 372,046 131,675 240,371 12/31/2014 360,465 119,949 240,516
Property 8.05 Shaw’s Plaza - Woodsville 70     T-12 8/31/2016 506,187 131,503 374,684 12/31/2015 438,534 133,991 304,543 12/31/2014 429,428 127,637 301,791
Property 8.06 West Marine - Seabrook 197     T-12 8/31/2016 349,840 164,707 185,133 12/31/2015 335,773 147,350 188,423 12/31/2014 352,105 146,135 205,970
Property 8.07 Rite Aid 171     T-12 8/31/2016 169,539 5,085 164,454 12/31/2015 170,579 10,665 159,914 12/31/2014 169,539 10,685 158,854
Loan 9 Stop & Shop Stamford 337   L(25), D(89), O(6) NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Loan 10 Inn at the Colonnade(38) 181,600   L(24), D(91), O(5) T-12 9/30/2016 6,470,587 3,817,575 2,653,012 12/31/2015 5,999,125 3,628,012 2,371,114 12/31/2014 6,287,200 3,691,517 2,595,683
Loan 11 Holiday Inn Express Nashville - Downtown (35) 251,526   L(28), D(88), O(4) T-12 3/31/2016 18,883,149 8,590,001 10,293,148 12/31/2015 18,714,705 8,448,778 10,265,927 12/31/2014 17,454,968 8,373,140 9,081,828
Loan 12 Carter Oak Plaza 128   L(28), D(89), O(3) T-12 4/30/2016 3,534,341 962,826 2,571,514 12/31/2015 3,371,146 1,004,264 2,366,881 12/31/2014 3,131,581 1,021,531 2,110,050
Loan 13 Comprehensive Logistics Distribution Center 44   L(24), D(91), O(5) NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Loan 14 OZRE Leased Fee Portfolio(35) 45   L(33), YM1(81), O(6) NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.01 300 Arboretum Place 60     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.02 700 East Gate Drive 84     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.03 6802 Paragon Place 64     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.04 6800 Paragon Place 63     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.05 2100 West Laburnum Avenue 52     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.06 7501 Boulder View Drive 49     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.07 7300 Beaufont Springs Drive 55     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.08 4870 Sadler Road 86     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.09 12015 Lee Jackson Memorial Highway 35     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.10 6806 Paragon Place 70     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.11 925 Harvest Drive 71     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.12 555 Croton Road 44     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.13 980 Harvest Drive 64     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.14 309 Fellowship Road 61     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.15 11781 Lee Jackson Memorial Highway 25     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.16 305 Fellowship Road 53     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.17 701 East Gate Drive 49     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.18 920 Harvest Drive 58     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.19 4880 Sadler Road 47     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.20 1025 Boulders Parkway 32     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.21 2201 Tomlynn Street 32     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.22 2240-2250 Butler Pike 53     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.23 7401 Beaufont Springs Drive 33     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.24 2511 Brittons Hill Road 21     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.25 4805 Lake Brook Drive 43     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.26 4401 Fair Lakes Court 46     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.27 2812 Emerywood Parkway 44     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.28 9100 Arboretum Parkway 43     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.29 500 Enterprise Road 35     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.30 303 Fellowship Road 42     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.31 9011 Arboretum Parkway 31     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.32 910 Harvest Drive 43     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.33 7325 Beaufont Springs Drive 29     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.34 1 Progress Drive 25     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.35 2260 Butler Pike 63     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.36 140 West Germantown Pike 73     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.37 307 Fellowship Road 34     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.38 9210 Arboretum Parkway 34     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.39 2221 Dabney Road 36     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.40 9200 Arboretum Parkway 33     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.41 815 East Gate Drive 63     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.42 120 West Germantown Pike 52     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.43 4364 South Alston Avenue 25     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.44 308 Harper Drive 24     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.45 2251 Dabney Road 33     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.46 2212 Tomlynn Street 31     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.47 2256 Dabney Road 34     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.48 2246 Dabney Road 34     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.49 2244 Dabney Road 33     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.50 2130 Tomlynn Street 35     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.51 2161 Tomlynn Street 24     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.52 2248 Dabney Road 33     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.53 2112 Tomlynn Street 39     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.54 2277 Dabney Road 18     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.55 9211 Arboretum Parkway 29     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.56 2240 Dabney Road 32     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.57 817 East Gate Drive 15     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 14.58 161 Gaither Drive 8     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV

 

 

 

CFCRE 2016-C6

 

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

      Loan per Net                            
      Rentable Area             Second Most Second Second Second Third Most Third Third Third
Property     (SF/Units/Rooms/   Prepayment Provisions Most Recent Operating Most Recent Most Recent Most Recent Recent Operating Most Recent Most Recent Most Recent Recent Operating Most Recent Most Recent Most Recent
Flag ID Property Name Pads/Spaces) ($)(12)(13)(16)   (# of payments)(17)(18)(19)(20) Statements Date EGI ($) Expenses($) NOI($) Statements Date EGI($) Expenses($) NOI($) Statements Date EGI($) Expenses($) NOI($)
Loan 15 TEK Park(35)(38) 126   L(28), D(89), O(3) T-12 3/31/2016 14,311,536 8,030,134 6,281,402 12/31/2015 14,556,249 8,010,382 6,545,866 12/31/2014 14,222,579 7,728,096 6,494,483
Loan 16 Mills Fleet Farm(35) 62   L(28), D(88), O(4) NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 16.01 Mills Fleet Farm - Fargo, ND 64     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 16.02 Mills Fleet Farm - Green Bay (East), WI 68     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 16.03 Mills Fleet Farm - Mankato, MN 63     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 16.04 Mills Fleet Farm - Hudson, WI 57     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 16.05 Mills Fleet Farm - Marshfield, WI 57     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Loan 17 Marriott Savannah Riverfront(35) 188,268   L(30), D(86), O(4) T-12 7/31/2016 23,482,921 14,786,055 8,696,866 12/31/2015 24,005,561 14,885,375 9,120,186 12/31/2014 22,905,442 13,980,100 8,925,342
Loan 18 Holiday Inn Indianapolis - Carmel 85,409   L(28), D(88), O(4) T-12 5/31/2016 5,347,105 3,282,270 2,064,835 12/31/2015 5,144,700 3,264,846 1,879,854 12/31/2014 4,447,103 3,020,521 1,426,582
Loan 19 ACG Manufactured Housing Portfolio I 19,544   L(27), D(89), O(4) Various NAV NAV NAV 12/31/2015 2,189,513 779,216 1,410,297 NAV NAV NAV NAV
Property 19.01 Riverlawn 31,947     NAV NAV NAV NAV 12/31/2015 656,268 204,028 452,240 NAV NAV NAV NAV
Property 19.02 Beaver Run 24,037     T-12 4/30/2016 483,064 174,565 308,499 12/31/2015 482,152 177,541 304,611 12/31/2014 471,730 179,015 292,715
Property 19.03 Wilson’s Landing 16,129     T-12 4/30/2016 474,644 191,738 282,906 12/31/2015 475,371 190,311 285,060 12/31/2014 466,212 160,173 306,039
Property 19.04 Green Cove 14,885     T-12 4/30/2016 367,474 115,848 251,626 12/31/2015 373,462 116,670 256,792 12/31/2014 349,131 123,815 225,316
Property 19.05 Cedar Creek 12,641     T-12 4/30/2016 202,023 89,760 112,263 12/31/2015 202,260 90,666 111,594 12/31/2014 194,573 77,344 117,229
Loan 20 Ceres Marketplace 125   L(11), YM1(104), O(5) T-12 5/31/2016 1,629,855 409,877 1,219,978 12/31/2015 1,649,156 409,518 1,239,638 12/31/2014 1,804,004 404,103 1,399,901
Loan 21 Sherman Medical Office Building 113   L(25), YM1(91), O(4) T-12 8/31/2016 2,454,716 977,793 1,476,924 12/31/2015 2,471,827 995,773 1,476,054 12/31/2014 2,274,180 967,943 1,306,237
Loan 22 4601 Park Road(38) 101   L(24), D(93), O(3) T-12 8/31/2016 1,722,766 858,626 864,140 12/31/2015 1,337,054 847,963 489,091 12/31/2013 1,209,917 793,022 416,895
Loan 23 Oak Park Square 60   L(24), D(92), O(4) T-12 07/31/2016 1,604,565 378,849 1,225,716 12/31/2015 1,568,321 381,770 1,186,551 12/31/2014 1,621,322 382,269 1,239,053
Loan 24 Northside Tower 82   L(30), YM1(86), O(4) T-12 7/31/2016 1,701,384 928,796 772,588 12/31/2015 1,537,345 911,694 625,651 12/31/2014 1,343,106 912,852 430,254
Loan 25 Creekside Place(28)(38) 188   L(24), D(92), O(4) NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Loan 26 AP Plasman Portfolio 33   L(25), D(91), O(4) NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 26.01 AP Plasman Fort Payne 33     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 26.02 AP Plasman Cleveland 32     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Loan 27 Biston Portfolio 241   L(25), D(91), O(4) NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 27.01 Lockport 227     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 27.02 Lake Jackson 280     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Property 27.03 Buffalo 221     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Loan 28 Plaza 303 Shopping Center and 303 All Storage 48   L(26), D(89), O(5) Various 1,409,163 360,255 1,048,908 12/31/2015 1,391,025 488,721 902,304 12/31/2014 1,359,614 468,983 890,630
Property 28.01 Plaza 303 44     T-12 6/30/2016 1,005,087 360,255 644,832 12/31/2015 1,003,772 333,568 670,204 12/31/2014 1,003,525 340,719 662,805
Property 28.02 303 All Storage 63     T-6 6/30/2016 Ann. 404,076   404,076 12/31/2015 387,253 155,153 232,100 12/31/2014 356,089 128,264 227,825
Loan 29 Mandeville Marketplace 109   L(24), YM1(92), O(4) T-12 6/30/2016 846,933 222,706 624,228 12/31/2015 835,600 214,018 621,582 12/31/2014 834,920 214,650 620,271
Loan 30 Chase Suite Hotel Brea 74,761   L(60), YM1(56), O(4) T-12 5/31/2016 3,196,806 2,153,252 1,043,554 12/31/2015 3,066,939 2,070,784 996,155 12/31/2014 2,900,441 1,978,187 922,254
Loan 31 Savannah Pines MHP 24,298   L(24), D(92), O(4) T-12 7/31/2016 1,148,852 332,120 816,733 12/31/2015 1,117,312 334,848 782,464 12/31/2014 1,095,274 346,215 749,059
Loan 32 312-314 Bleecker Street 1,699   L(26), D(91), O(3) 12/31/2015 481,224 93,651 387,573 12/31/2014 458,920 80,335 378,585 12/31/2013 445,259 76,973 368,286
Loan 33 1000 K Street 213   L(28), YM1(88), O(4) T-12 3/31/2016 755,982 250,690 505,292 NAV NAV NAV NAV NAV NAV NAV NAV
Loan 34 Fiesta Plaza Shopping Center 133   L(24), D(92), O(4) 12/31/2015 826,732 192,999 633,732 12/31/2014 785,710 200,976 584,734 12/31/2013 800,217 201,233 598,984
Loan 35 Ship Canal Office Center 191   L(28), D(86), O(6)  T-12 5/31/2016 699,557 253,240 446,317 NAV NAV NAV NAV NAV NAV NAV NAV
Loan 36 Marriott Saddle Brook(35) 112,637   L(35), D(81), O(4) T-12 8/31/2016 10,925,227 7,649,017 3,276,210 12/31/2015 11,464,133 7,934,752 3,529,381 12/31/2014 11,294,486 7,701,354 3,593,132
Loan 37 Holiday Inn Express Mesquite(38) 35,923   L(25), D(91), O(4) T-12 6/30/2016 2,869,258 2,001,729 867,529 12/31/2015 2,601,481 1,841,102 760,379 12/31/2014 2,255,573 1,722,801 532,772
Loan 38 132 West 27th Street(35) 334,133   L(24), YM(89), O(7) NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
Loan 39 Office Court at Saint Michael’s 128   L(24), D(93), O(3) T-12 7/31/2016 702,152 173,911 528,241 12/31/2015 724,281 186,236 538,045 12/31/2014 700,334 195,147 505,187
Loan 40 Fresenius Morganton(37) 305   L(25), D(92), O(3) 12/31/2015 384,747   384,747 NAV NAV NAV NAV NAV NAV NAV NAV
Loan 41 190 All Storage 28   L(26), D(89), O(5) T-12 6/30/2016 724,230 290,229 434,001 T-12 10/31/2015 741,697 301,959 439,738 T-12 10/31/2014 777,816 320,730 457,086
Loan 42 Morgan Crossing Apartments 73,529   L(30), D(85), O(5) T-12 6/30/2016 542,806 230,007 312,799 12/31/2015 534,340 233,621 300,719 12/31/2014 537,609 206,368 331,241
Loan 43 Brandon Square 110   L(27), D(88), O(5) T-12 4/30/2016 370,048 95,937 274,112 12/31/2015 372,283 104,195 268,088 12/31/2014 358,123 96,191 261,932
Loan 44 Madisonville Plaza 107   L(26), D(89), O(5) T-12 4/30/2016 321,564 73,973 247,591 12/31/2015 316,203 79,514 236,689 12/31/2014 304,292 74,832 229,460
Loan 45 Oak Meadows Apartments 14,993   L(32), YM1(85), O(3) 12/31/2015 583,125 364,524 218,601 12/31/2014 591,462 329,387 262,075 12/31/2013 585,699 316,831 268,867

 

 

 

CFCRE 2016-C6

 

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                             
Property     Underwritten NOI Underwritten NCF  Underwritten  Underwritten  Underwritten  Underwritten  Underwritten Underwritten Underwritten Ownership Ground Lease Ground Lease
Flag ID Property Name Debt Yield (12) Debt Yield (12)  Revenue($)  EGI($)  Expenses($)  NOI ($)  Reserves($) TI/LC($) NCF($) Interest(21)  Expiration (22)  Extension Terms (22)
Loan 1 Hill7 Office(35)(38) 9.2% 9.2% 10,808,844 13,087,128 3,763,565 9,323,563 42,852   9,280,711 Fee Simple    
Loan 2 Vertex Pharmaceuticals HQ(35)(37) 17.9% 17.8% 75,155,622 93,423,532 17,361,124 76,062,408 283,431   75,778,977 Fee Simple    
Loan 3 Potomac Mills(35)(36) 13.9% 13.3% 34,330,601 53,920,492 13,594,604 40,325,888 322,385 1,289,527 38,713,977 Fee Simple    
Loan 4 7th & Pine Seattle Retail & Parking 8.0% 7.9% 4,619,262 6,569,938 1,743,465 4,826,473 52,328 24,140 4,750,005 Fee Simple    
Loan 5 Fresno Fashion Fair(35) 8.1% 7.8% 22,735,674 32,392,464 6,099,950 26,292,514 70,335 922,954 25,299,225 Fee Simple    
Loan 6 Shoppes at Dadeland 8.1% 8.0% 3,595,578 4,281,055 1,029,148 3,251,907 17,823 52,478 3,181,606 Fee Simple    
Loan 7 Residence Inn by Marriott LAX (35)(38) 11.8% 10.6% 14,864,402 16,817,010 10,521,958 6,295,052 672,680   5,622,371 Leasehold 12/31/2114 None
Loan 8 Waterstone 7 Portfolio(28) 8.9% 8.1% 2,788,740 3,250,256 1,124,083 2,126,173 50,389 139,969 1,935,816 Various    
Property 8.01 Sugar River Plaza     675,927 939,843 389,429 550,414 21,029 58,414 470,971 Fee Simple    
Property 8.02 Shaw’s Plaza - Lancaster     573,955 563,911 200,472 363,439 9,014 25,040 329,384 Fee Simple    
Property 8.03 Kilburn Ledge     397,692 456,337 129,120 327,218 6,225 17,291 303,702 Fee Simple    
Property 8.04 West Marine - Fairhaven     350,976 376,969 119,348 257,621 2,703 7,508 247,411 Leasehold 07/28/2061 9, 5-year options and 1 4-year option
Property 8.05 Shaw’s Plaza - Woodsville     280,208 374,863 127,202 247,661 7,020 19,500 221,141 Fee Simple    
Property 8.06 West Marine - Seabrook     340,444 373,881 156,868 217,013 2,385 6,626 208,002 Leasehold 06/29/2032 7, 10-year options
Property 8.07 Rite Aid     169,539 164,453 1,645 162,808 2,012 5,590 155,206 Fee Simple    
Loan 9 Stop & Shop Stamford 10.0% 9.8% 2,515,577 2,414,954 63,299 2,351,655 11,855 34,867 2,304,934 Fee Simple    
Loan 10 Inn at the Colonnade(38) 11.3% 10.3% 5,260,394 6,443,448 3,868,243 2,575,205 236,334   2,338,871 Fee Simple    
Loan 11 Holiday Inn Express Nashville - Downtown (35) 14.4% 13.2% 17,570,110 18,830,852 8,437,796 10,393,056 847,388   9,545,667 Fee Simple/Leasehold 12/31/2016 12, one-year options
Loan 12 Carter Oak Plaza 12.4% 11.3% 3,160,840 3,684,735 953,082 2,731,653 34,628 214,226 2,482,799 Fee Simple    
Loan 13 Comprehensive Logistics Distribution Center 10.5% 9.6% 2,456,934 2,334,087 70,023 2,264,065 48,760 146,281 2,069,023 Fee Simple    
Loan 14 OZRE Leased Fee Portfolio(35) 7.6% 7.6% 13,325,934 13,325,934   13,325,934     13,325,934 Fee Simple 2/3/2114 for properties in New Jersey and 2/3/2115 for all others None
Property 14.01 300 Arboretum Place     1,004,050 1,004,050   1,004,050     1,004,050 Fee Simple 02/03/2115 None
Property 14.02 700 East Gate Drive     775,025 775,025   775,025     775,025 Fee Simple 02/03/2114 None
Property 14.03 6802 Paragon Place     693,077 693,077   693,077     693,077 Fee Simple 02/03/2115 None
Property 14.04 6800 Paragon Place     587,386 587,386   587,386     587,386 Fee Simple 02/03/2115 None
Property 14.05 2100 West Laburnum Avenue     499,549 499,549   499,549     499,549 Fee Simple 02/03/2115 None
Property 14.06 7501 Boulder View Drive     471,718 471,718   471,718     471,718 Fee Simple 02/03/2115 None
Property 14.07 7300 Beaufont Springs Drive     438,025 438,025   438,025     438,025 Fee Simple 02/03/2115 None
Property 14.08 4870 Sadler Road     365,896 365,896   365,896     365,896 Fee Simple 02/03/2115 None
Property 14.09 12015 Lee Jackson Memorial Highway     309,904 309,904   309,904     309,904 Fee Simple 02/03/2115 None
Property 14.10 6806 Paragon Place     350,350 350,350   350,350     350,350 Fee Simple 02/03/2115 None
Property 14.11 925 Harvest Drive     372,359 372,359   372,359     372,359 Fee Simple 02/03/2115 None
Property 14.12 555 Croton Road     413,179 413,179   413,179     413,179 Fee Simple 02/03/2115 None
Property 14.13 980 Harvest Drive     345,449 345,449   345,449     345,449 Fee Simple 02/03/2115 None
Property 14.14 309 Fellowship Road     261,263 261,263   261,263     261,263 Fee Simple 02/03/2114 None
Property 14.15 11781 Lee Jackson Memorial Highway     200,205 200,205   200,205     200,205 Fee Simple 02/03/2115 None
Property 14.16 305 Fellowship Road     271,265 271,265   271,265     271,265 Fee Simple 02/03/2114 None
Property 14.17 701 East Gate Drive     232,907 232,907   232,907     232,907 Fee Simple 02/03/2114 None
Property 14.18 920 Harvest Drive     223,857 223,857   223,857     223,857 Fee Simple 02/03/2115 None
Property 14.19 4880 Sadler Road     206,359 206,359   206,359     206,359 Fee Simple 02/03/2115 None
Property 14.20 1025 Boulders Parkway     204,350 204,350   204,350     204,350 Fee Simple 02/03/2115 None
Property 14.21 2201 Tomlynn Street     227,062 227,062   227,062     227,062 Fee Simple 02/03/2115 None
Property 14.22 2240-2250 Butler Pike     225,627 225,627   225,627     225,627 Fee Simple 02/03/2115 None
Property 14.23 7401 Beaufont Springs Drive     221,622 221,622   221,622     221,622 Fee Simple 02/03/2115 None
Property 14.24 2511 Brittons Hill Road     206,222 206,222   206,222     206,222 Fee Simple 02/03/2115 None
Property 14.25 4805 Lake Brook Drive     195,310 195,310   195,310     195,310 Fee Simple 02/03/2115 None
Property 14.26 4401 Fair Lakes Court     153,923 153,923   153,923     153,923 Fee Simple 02/03/2115 None
Property 14.27 2812 Emerywood Parkway     197,056 197,056   197,056     197,056 Fee Simple 02/03/2115 None
Property 14.28 9100 Arboretum Parkway     186,267 186,267   186,267     186,267 Fee Simple 02/03/2115 None
Property 14.29 500 Enterprise Road     149,659 149,659   149,659     149,659 Fee Simple 02/03/2115 None
Property 14.30 303 Fellowship Road     213,539 213,539   213,539     213,539 Fee Simple 02/03/2114 None
Property 14.31 9011 Arboretum Parkway     232,435 232,435   232,435     232,435 Fee Simple 02/03/2115 None
Property 14.32 910 Harvest Drive     178,756 178,756   178,756     178,756 Fee Simple 02/03/2115 None
Property 14.33 7325 Beaufont Springs Drive     150,211 150,211   150,211     150,211 Fee Simple 02/03/2115 None
Property 14.34 1 Progress Drive     172,612 172,612   172,612     172,612 Fee Simple 02/03/2115 None
Property 14.35 2260 Butler Pike     170,887 170,887   170,887     170,887 Fee Simple 02/03/2115 None
Property 14.36 140 West Germantown Pike     160,005 160,005   160,005     160,005 Fee Simple 02/03/2115 None
Property 14.37 307 Fellowship Road     140,070 140,070   140,070     140,070 Fee Simple 02/03/2114 None
Property 14.38 9210 Arboretum Parkway     152,677 152,677   152,677     152,677 Fee Simple 02/03/2115 None
Property 14.39 2221 Dabney Road     135,171 135,171   135,171     135,171 Fee Simple 02/03/2115 None
Property 14.40 9200 Arboretum Parkway     102,635 102,635   102,635     102,635 Fee Simple 02/03/2115 None
Property 14.41 815 East Gate Drive     126,025 126,025   126,025     126,025 Fee Simple 02/03/2114 None
Property 14.42 120 West Germantown Pike     128,867 128,867   128,867     128,867 Fee Simple 02/03/2115 None
Property 14.43 4364 South Alston Avenue     118,810 118,810   118,810     118,810 Fee Simple 02/03/2115 None
Property 14.44 308 Harper Drive     107,496 107,496   107,496     107,496 Fee Simple 02/03/2114 None
Property 14.45 2251 Dabney Road     116,320 116,320   116,320     116,320 Fee Simple 02/03/2115 None
Property 14.46 2212 Tomlynn Street     103,931 103,931   103,931     103,931 Fee Simple 02/03/2115 None
Property 14.47 2256 Dabney Road     92,833 92,833   92,833     92,833 Fee Simple 02/03/2115 None
Property 14.48 2246 Dabney Road     84,243 84,243   84,243     84,243 Fee Simple 02/03/2115 None
Property 14.49 2244 Dabney Road     83,683 83,683   83,683     83,683 Fee Simple 02/03/2115 None
Property 14.50 2130 Tomlynn Street     78,754 78,754   78,754     78,754 Fee Simple 02/03/2115 None
Property 14.51 2161 Tomlynn Street     105,766 105,766   105,766     105,766 Fee Simple 02/03/2115 None
Property 14.52 2248 Dabney Road     81,024 81,024   81,024     81,024 Fee Simple 02/03/2115 None
Property 14.53 2112 Tomlynn Street     71,282 71,282   71,282     71,282 Fee Simple 02/03/2115 None
Property 14.54 2277 Dabney Road     66,016 66,016   66,016     66,016 Fee Simple 02/03/2115 None
Property 14.55 9211 Arboretum Parkway     75,014 75,014   75,014     75,014 Fee Simple 02/03/2115 None
Property 14.56 2240 Dabney Road     36,940 36,940   36,940     36,940 Fee Simple 02/03/2115 None
Property 14.57 817 East Gate Drive     27,445 27,445   27,445     27,445 Fee Simple 02/03/2114 None
Property 14.58 161 Gaither Drive     23,566 23,566   23,566     23,566 Fee Simple 02/03/2114 None

 

 

 

CFCRE 2016-C6

 

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                             
Property     Underwritten NOI Underwritten NCF  Underwritten  Underwritten  Underwritten  Underwritten  Underwritten Underwritten Underwritten Ownership Ground Lease Ground Lease
Flag ID Property Name Debt Yield (12) Debt Yield (12)  Revenue($)  EGI($)  Expenses($)  NOI ($)  Reserves($) TI/LC($) NCF($) Interest(21)  Expiration (22)  Extension Terms (22)
Loan 15 TEK Park(35)(38) 10.3% 9.8% 8,579,752 14,657,450 7,969,012 6,688,438 77,105 257,017 6,354,316 Fee Simple    
Loan 16 Mills Fleet Farm(35) 11.4% 10.3% 7,900,000 7,505,000 150,100 7,354,900 155,905 519,684 6,679,311 Fee Simple    
Property 16.01 Mills Fleet Farm - Fargo, ND     NAV NAV NAV NAV NAV NAV NAV Fee Simple    
Property 16.02 Mills Fleet Farm - Green Bay (East), WI     NAV NAV NAV NAV NAV NAV NAV Fee Simple    
Property 16.03 Mills Fleet Farm - Mankato, MN     NAV NAV NAV NAV NAV NAV NAV Fee Simple    
Property 16.04 Mills Fleet Farm - Hudson, WI     NAV NAV NAV NAV NAV NAV NAV Fee Simple    
Property 16.05 Mills Fleet Farm - Marshfield, WI     NAV NAV NAV NAV NAV NAV NAV Fee Simple    
Loan 17 Marriott Savannah Riverfront(35) 11.9% 10.3% 16,277,424 23,418,760 14,775,909 8,642,851 1,170,938   7,471,913 Fee Simple    
Loan 18 Holiday Inn Indianapolis - Carmel 13.7% 11.8% 4,780,551 5,332,788 3,338,511 1,994,277 266,639   1,727,637 Fee Simple    
Loan 19 ACG Manufactured Housing Portfolio I 9.4% 9.0% 2,268,470 2,144,263 891,342 1,252,921 51,150   1,201,771 Fee Simple    
Property 19.01 Riverlawn     605,196 628,336 272,293 356,043 9,075   346,968 Fee Simple    
Property 19.02 Beaver Run     295,596 471,786 199,522 272,264 8,925   263,339 Fee Simple    
Property 19.03 Wilson’s Landing     602,175 474,644 197,126 277,518 13,200   264,318 Fee Simple    
Property 19.04 Green Cove     478,758 367,474 133,426 234,048 12,450   221,598 Fee Simple    
Property 19.05 Cedar Creek     286,745 202,023 88,976 113,047 7,500   105,547 Fee Simple    
Loan 20 Ceres Marketplace 10.2% 9.5% 1,475,178 1,765,576 415,138 1,350,438 26,428 69,672 1,254,338 Fee Simple    
Loan 21 Sherman Medical Office Building 11.5% 10.4% 1,822,150 2,431,883 976,879 1,455,004 28,032 112,129 1,314,842 Leasehold 08/21/2087 Two options, 10 years
Loan 22 4601 Park Road(38) 10.0% 8.9% 2,265,173 2,046,614 841,024 1,205,590 23,668 118,339 1,063,583 Fee Simple    
Loan 23 Oak Park Square 10.7% 9.1% 1,459,028 1,553,036 360,901 1,192,135 48,375 130,000 1,013,760 Fee Simple    
Loan 24 Northside Tower 10.7% 9.3% 2,193,602 2,045,070 984,263 1,060,807 24,103 120,548 916,156 Fee Simple    
Loan 25 Creekside Place(28)(38) 10.0% 9.3% 1,029,183 1,220,154 324,047 896,107 9,052 47,643 839,412 Fee Simple    
Loan 26 AP Plasman Portfolio 11.4% 10.1% 1,060,886 1,666,201 693,010 973,191 39,108 78,216 855,867 Fee Simple    
Property 26.01 AP Plasman Fort Payne     685,362 1,160,806 536,538 624,267 25,086 50,171 549,010 Fee Simple    
Property 26.02 AP Plasman Cleveland     375,523 505,395 156,472 348,923 14,022 28,044 306,857 Fee Simple    
Loan 27 Biston Portfolio 9.8% 9.5% 891,824 947,422 131,258 816,165 7,028 17,366 791,771 Fee Simple    
Property 27.01 Lockport     338,650 313,251 9,398 303,854 2,074 6,912 294,868 Fee Simple    
Property 27.02 Lake Jackson     279,200 373,896 114,052 259,844 1,900 5,000 252,944 Fee Simple    
Property 27.03 Buffalo     273,974 260,275 7,808 252,467 3,054 5,454 243,959 Fee Simple    
Loan 28 Plaza 303 Shopping Center and 303 All Storage 11.9% 10.6% 1,394,693 1,459,560 521,207 938,352 32,693 70,000 835,659 Fee Simple    
Property 28.01 Plaza 303     860,237 1,010,911 365,189 645,721 24,895 70,000 550,826 Fee Simple    
Property 28.02 303 All Storage     534,456 448,649 156,018 292,631 7,798   284,833 Fee Simple    
Loan 29 Mandeville Marketplace 9.8% 9.1% 843,627 935,383 217,027 718,355 14,406 33,643 670,307 Fee Simple    
Loan 30 Chase Suite Hotel Brea 14.4% 12.6% 3,171,209 3,188,153 2,135,772 1,052,381 127,526   924,854 Fee Simple    
Loan 31 Savannah Pines MHP 9.1% 8.8% 884,160 961,020 330,784 630,236 21,166   609,070 Fee Simple    
Loan 32 312-314 Bleecker Street 8.3% 8.3% 615,000 688,572 115,525 573,047 812   572,234 Fee Simple    
Loan 33 1000 K Street 10.1% 9.7% 701,671 895,267 211,244 684,022 6,021 23,705 654,297 Fee Simple    
Loan 34 Fiesta Plaza Shopping Center 8.8% 8.1% 726,699 772,782 236,062 536,720 8,725 34,440 493,555 Fee Simple    
Loan 35 Ship Canal Office Center 11.2% 10.3% 975,701 967,834 294,499 673,334 7,839 47,033 618,463 Fee Simple    
Loan 36 Marriott Saddle Brook(35) 12.5% 10.5% 8,372,610 10,895,377 7,503,985 3,391,392 544,769   2,846,623 Fee Simple    
Loan 37 Holiday Inn Express Mesquite(38) 18.8% 16.4% 2,785,835 2,861,419 1,982,812 878,606 114,457   764,150 Fee Simple    
Loan 38 132 West 27th Street(35) 10.0% 10.0% 10,455,998 10,455,998   10,455,998     10,455,998 Fee Simple    
Loan 39 Office Court at Saint Michael’s 10.5% 9.5% 697,853 618,907 177,669 441,237 5,672 33,044 402,522 Fee Simple    
Loan 40 Fresenius Morganton(37) 9.6% 9.2% 403,985 394,491 10,516 383,975 1,313 13,132 369,530 Fee Simple    
Loan 41 190 All Storage 11.7% 11.3% 1,175,244 752,418 283,940 468,478 16,468   452,010 Fee Simple    
Loan 42 Morgan Crossing Apartments 9.2% 8.8% 597,516 576,829 230,810 346,019 15,300   330,719 Fee Simple    
Loan 43 Brandon Square 12.0% 10.8% 281,855 351,608 93,668 257,940 7,176 19,394 231,370 Fee Simple    
Loan 44 Madisonville Plaza 9.5% 8.3% 280,416 262,252 68,295 193,957 5,929 19,125 168,903 Fee Simple    
Loan 45 Oak Meadows Apartments 14.5% 12.5% 609,120 583,125 325,189 257,935 34,200   223,735 Fee Simple    

 

 

 

CFCRE 2016-C6

 

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                       
Property         Lease     Lease     Lease
Flag ID Property Name Largest Tenant (23)(24)(25)(26)(27) SF   Expiration (24) 2nd Largest Tenant (24)(26)(27) SF Expiration (24) 3rd Largest Tenant (24)(26)(27) SF Expiration(24)
Loan 1 Hill7 Office(35)(38) Redfin 112,989 7/31/2027 HBO 112,222 5/31/2025 Metropolitan Café & Deli 1,861 07/31/2026
Loan 2 Vertex Pharmaceuticals HQ(35)(37) Vertex Pharmaceuticals 1,082,417 12/31/2028 Bright Horizons Children’s Center 12,665 05/01/2035 Babbo Enoteca Fp, Llc 9,117 09/01/2025
Loan 3 Potomac Mills(35)(36) Costco Warehouse 148,146 05/31/2032 J.C. Penney 100,140 02/28/2022 AMC Theatres 75,273 02/28/2019
Loan 4 7th & Pine Seattle Retail & Parking Standard Parking 337,510 10/31/2026 Cheesecake Factory 11,330 1/31/2022 Blue C Sushi 4,250 11/1/2019
Loan 5 Fresno Fashion Fair(35) JCPenney 153,769 11/30/2017 Victoria’s Secret 14,530 01/31/2027 Love Culture 14,135 10/31/2020
Loan 6 Shoppes at Dadeland BrandsMart USA 44,648 10/31/2020 The Container Store 25,522 2/29/2020 Old Navy 18,502 11/30/2019
Loan 7 Residence Inn by Marriott LAX (35)(38) NAP NAP NAP NAP NAP NAP NAP NAP NAP
Loan 8 Waterstone 7 Portfolio(28)                  
Property 8.01 Sugar River Plaza  Ocean State Job Lot 48,600 1/30/2021  Shaw’s - Sugar River 33,000 12/31/2020  Family Dollar 8,054 12/31/2019
Property 8.02 Shaw’s Plaza - Lancaster  Shaw’s - Lancaster 34,280 6/5/2018  NH State Liqour Store 4,000 MTM NAP NAP NAP
Property 8.03 Kilburn Ledge  Staples 23,942 3/31/2020  Olympia Sports 3,547 6/30/2018 Waterstone Regional Office 3,546 06/01/2028
Property 8.04 West Marine - Fairhaven  West Marine 15,015 5/31/2027 NAP NAP NAP NAP NAP NAP
Property 8.05 Shaw’s Plaza - Woodsville  Shaw’s - Woodsville 34,000 12/31/2020  NH State Liqour Store 3,250 MTM  Graham Insurance 1,750 2/28/2018
Property 8.06 West Marine - Seabrook  West Marine 13,252 6/28/2022 NAP NAP NAP NAP NAP NAP
Property 8.07 Rite Aid  Rite Aid 11,180 5/31/2018 NAP NAP NAP NAP NAP NAP
Loan 9 Stop & Shop Stamford Stop & Shop 69,733 7/31/2031 NAP NAP NAP NAP NAP NAP
Loan 10 Inn at the Colonnade(38) NAP NAP NAP NAP NAP NAP NAP NAP NAP
Loan 11 Holiday Inn Express Nashville - Downtown (35) NAP NAP NAP NAP NAP NAP NAP NAP NAP
Loan 12 Carter Oak Plaza Hong Kong Market 62,178 07/30/2036 Nail Supplies 22,590 6/30/2021 Happy Valley Restaurant 12,000 8/31/2017
Loan 13 Comprehensive Logistics Distribution Center Comprehensive Logistics 487,603 6/30/2031 NAP NAP NAP NAP NAP NAP
Loan 14 OZRE Leased Fee Portfolio(35) NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.01 300 Arboretum Place NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.02 700 East Gate Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.03 6802 Paragon Place NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.04 6800 Paragon Place NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.05 2100 West Laburnum Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.06 7501 Boulder View Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.07 7300 Beaufont Springs Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.08 4870 Sadler Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.09 12015 Lee Jackson Memorial Highway NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.10 6806 Paragon Place NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.11 925 Harvest Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.12 555 Croton Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.13 980 Harvest Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.14 309 Fellowship Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.15 11781 Lee Jackson Memorial Highway NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.16 305 Fellowship Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.17 701 East Gate Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.18 920 Harvest Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.19 4880 Sadler Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.20 1025 Boulders Parkway NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.21 2201 Tomlynn Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.22 2240-2250 Butler Pike NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.23 7401 Beaufont Springs Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.24 2511 Brittons Hill Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.25 4805 Lake Brook Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.26 4401 Fair Lakes Court NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.27 2812 Emerywood Parkway NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.28 9100 Arboretum Parkway NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.29 500 Enterprise Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.30 303 Fellowship Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.31 9011 Arboretum Parkway NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.32 910 Harvest Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.33 7325 Beaufont Springs Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.34 1 Progress Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.35 2260 Butler Pike NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.36 140 West Germantown Pike NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.37 307 Fellowship Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.38 9210 Arboretum Parkway NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.39 2221 Dabney Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.40 9200 Arboretum Parkway NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.41 815 East Gate Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.42 120 West Germantown Pike NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.43 4364 South Alston Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.44 308 Harper Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.45 2251 Dabney Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.46 2212 Tomlynn Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.47 2256 Dabney Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.48 2246 Dabney Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.49 2244 Dabney Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.50 2130 Tomlynn Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.51 2161 Tomlynn Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.52 2248 Dabney Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.53 2112 Tomlynn Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.54 2277 Dabney Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.55 9211 Arboretum Parkway NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.56 2240 Dabney Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.57 817 East Gate Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 14.58 161 Gaither Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP

 

 

 

CFCRE 2016-C6

 

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                       
Property         Lease     Lease     Lease
Flag ID Property Name Largest Tenant (23)(24)(25)(26)(27) SF   Expiration (24) 2nd Largest Tenant (24)(26)(27) SF Expiration (24) 3rd Largest Tenant (24)(26)(27) SF Expiration(24)
Loan 15 TEK Park(35)(38) CyOptics (Avago/Broadcom) 139,401 10/13/2023 TierPoint 122,337 3/31/2028 Buckeye Partners, L.P. 79,795 10/31/2021
Loan 16 Mills Fleet Farm(35)                  
Property 16.01 Mills Fleet Farm - Fargo, ND Mills Fleet Farm Group LLC 244,268 06/30/2036 NAP NAP NAP NAP NAP NAP
Property 16.02 Mills Fleet Farm - Green Bay (East), WI Mills Fleet Farm Group LLC 228,197 06/30/2036 NAP NAP NAP NAP NAP NAP
Property 16.03 Mills Fleet Farm - Mankato, MN Mills Fleet Farm Group LLC 207,610 06/30/2036 NAP NAP NAP NAP NAP NAP
Property 16.04 Mills Fleet Farm - Hudson, WI Mills Fleet Farm Group LLC 185,630 06/30/2036 NAP NAP NAP NAP NAP NAP
Property 16.05 Mills Fleet Farm - Marshfield, WI Mills Fleet Farm Group LLC 173,663 06/30/2036 NAP NAP NAP NAP NAP NAP
Loan 17 Marriott Savannah Riverfront(35) NAP NAP NAP NAP NAP NAP NAP NAP NAP
Loan 18 Holiday Inn Indianapolis - Carmel NAP NAP NAP NAP NAP NAP NAP NAP NAP
Loan 19 ACG Manufactured Housing Portfolio I                  
Property 19.01 Riverlawn NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 19.02 Beaver Run NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 19.03 Wilson’s Landing NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 19.04 Green Cove NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 19.05 Cedar Creek NAP NAP NAP NAP NAP NAP NAP NAP NAP
Loan 20 Ceres Marketplace Raley’s #312 63,284 06/30/2024 Ross Dress For Less 24,230 01/31/2027 La Morenita Restaurant 4,397 04/30/2020
Loan 21 Sherman Medical Office Building Sherman/Grayson-Phys Suites 24,345 8/31/2027 Sherman/Grayson- Shell 19,788 8/31/2024 Sherman/Grayson-ASC 18,174 8/31/2027
Loan 22 4601 Park Road(38) Orthocarolina 55,542 4/30/2019 General Electric 16,165 7/31/2020 Grubb Management, Inc. 15,429 08/31/2026
Loan 23 Oak Park Square Hobby Lobby 60,143 09/30/2020 Sears Outlet 40,000 10/31/2020 Big Lots 26,440 01/31/2021
Loan 24 Northside Tower Signature Bank of Georgia 9,518 05/31/2021 HRS - Hair & Service, LLC and HRS - Transplants, LLC 6,562 04/30/2022 CNS Research Science, Inc. 5,190 01/31/2022
Loan 25 Creekside Place(28)(38) Barnes & Noble 26,350 1/31/2021 SoCal Diners, Inc. d/b/a Black Bear Diner 6,698 02/14/2032 I M 4 Kids dba Brain Balance 3,500 9/27/2025
Loan 26 AP Plasman Portfolio                  
Property 26.01 AP Plasman Fort Payne A.P. Plasman 167,238 8/31/2033 NAP NAP NAP NAP NAP NAP
Property 26.02 AP Plasman Cleveland A.P. Plasman 93,481 8/31/2033 NAP NAP NAP NAP NAP NAP
Loan 27 Biston Portfolio                  
Property 27.01 Lockport Rite Aid 13,824 11/11/2026 NAP NAP NAP NAP NAP NAP
Property 27.02 Lake Jackson Buffalo Wild Wings 5,200 8/31/2024 Mattress 1 One 3,400 03/31/2020 Sprint 1,400 07/31/2019
Property 27.03 Buffalo Rite Aid 10,908 11/30/2025 NAP NAP NAP NAP NAP NAP
Loan 28 Plaza 303 Shopping Center and 303 All Storage                  
Property 28.01 Plaza 303 Kroger 51,000 02/28/2018 Citi Trends #422 11,220 10/31/2019 Family Dollar #2768 8,800 12/31/2020
Property 28.02 303 All Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP
Loan 29 Mandeville Marketplace Winn-Dixie 53,986 9/30/2021 ReMax Real Estate 4,800 4/30/2021 AT&T 2,500 7/31/2017
Loan 30 Chase Suite Hotel Brea NAP NAP NAP NAP NAP NAP NAP NAP NAP
Loan 31 Savannah Pines MHP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Loan 32 312-314 Bleecker Street AOC 3,160 12/31/2025 SEE 902 7/31/2021 NAP NAP NAP
Loan 33 1000 K Street Oishi 8,114 08/31/2019 Boiling Crab 7,935 11/30/2026 Kbar/Café 7,739 12/31/2026
Loan 34 Fiesta Plaza Shopping Center Sonoma Cinemas 17,582 5/1/2026 Dollar Tree # 3887 11,251 2/28/2018 Chapala Market 3,840 2/28/2019
Loan 35 Ship Canal Office Center Confluence Environmental Company 6,093 05/31/2020 Millennium Advisors, Inc. d/b/a Living Care Management 4,485 06/30/2017 Formidable Labs, Inc. 4,421 05/31/2024
Loan 36 Marriott Saddle Brook(35) NAP NAP NAP NAP NAP NAP NAP NAP NAP
Loan 37 Holiday Inn Express Mesquite(38) NAP NAP NAP NAP NAP NAP NAP NAP NAP
Loan 38 132 West 27th Street(35) NAP NAP NAP NAP NAP NAP NAP NAP NAP
Loan 39 Office Court at Saint Michael’s Vigil Enterprises, Inc. (501-504) 3,702 6/30/2017 Thompson, Hickey, Cunningham, Clow & April, PA (1005-1008) 3,696 03/31/2020 Communications, Workers of America (1001-1004) 3,171 2/28/2017
Loan 40 Fresenius Morganton(37) Fresenius Morganton 13,132 7/1/2031 NAP NAP NAP NAP NAP NAP
Loan 41 190 All Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP
Loan 42 Morgan Crossing Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP
Loan 43 Brandon Square DaVita 6,200 12/31/2020 Sweeper World 4,000 1/31/2020 Subway 2,960 05/31/2017
Loan 44 Madisonville Plaza Dollar Tree 5,525 01/31/2017 Shoe Show 3,400 10/31/2021 CATO 3,400 01/31/2021
Loan 45 Oak Meadows Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP

 

 

 

CFCRE 2016-C6

 

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                         
                      Upfront Monthly
Property         Lease     Lease   Occupancy Replacement Replacement
Flag ID Property Name 4th Largest Tenant(27) SF Expiration 5th Largest Tenant (24)(26) SF Expiration (24) Occupancy As-of Date Reserves($)(29) Reserves ($)(30)(31)
Loan 1 Hill7 Office(35)(38) Freshy’s Coffee 1,489 8/31/2025 Jars Juicing Company, LLC 1,218 9/30/2022 80.4% 10/04/2016   Springing
Loan 2 Vertex Pharmaceuticals HQ(35)(37) Master Lease 7,300 05/01/2029 Pier 50 LLC 6,704 10/01/2024 99.9% 04/30/2016    
Loan 3 Potomac Mills(35)(36) Buy Buy Baby/and That! 73,432 01/31/2025 Marshalls 61,763 01/31/2019 97.7% 09/20/2016   Springing
Loan 4 7th & Pine Seattle Retail & Parking Starbucks 2,080 8/28/2021 Café Yumm 2,000 5/16/2023 100.0% 10/01/2016   4,361
Loan 5 Fresno Fashion Fair(35) Bank of the West 14,114 12/31/2018 Anthropologie 10,928 01/31/2017 88.2% 08/31/2016   Springing
Loan 6 Shoppes at Dadeland Office Depot 16,284 6/30/2020 NAP NAP NAP 100.0% 08/05/2016   1,485
Loan 7 Residence Inn by Marriott LAX (35)(38) NAP NAP NAP NAP NAP NAP 92.9% 09/30/2016   25,314
Loan 8 Waterstone 7 Portfolio(28)             93.6% Various   4,199
Property 8.01 Sugar River Plaza  Aubuchon Hardware 6,500 8/4/2020 Sugar River Pharmacy, LLC 6,480 MTM 97.9% 09/15/2016    
Property 8.02 Shaw’s Plaza - Lancaster NAP NAP NAP NAP NAP NAP 76.4% 09/15/2016    
Property 8.03 Kilburn Ledge NAP NAP NAP NAP NAP NAP 89.7% 09/15/2016    
Property 8.04 West Marine - Fairhaven NAP NAP NAP NAP NAP NAP 100.0% 10/06/2016    
Property 8.05 Shaw’s Plaza - Woodsville NAP NAP NAP NAP NAP NAP 100.0% 09/15/2016    
Property 8.06 West Marine - Seabrook NAP NAP NAP NAP NAP NAP 100.0% 10/06/2016    
Property 8.07 Rite Aid NAP NAP NAP NAP NAP NAP 100.0% 10/06/2016    
Loan 9 Stop & Shop Stamford NAP NAP NAP NAP NAP NAP 100.0% 10/06/2016   Springing
Loan 10 Inn at the Colonnade(38) NAP NAP NAP NAP NAP NAP 73.4% 09/30/2016   800
Loan 11 Holiday Inn Express Nashville - Downtown (35) NAP NAP NAP NAP NAP NAP 83.4% 03/31/2016 62,944 62,944
Loan 12 Carter Oak Plaza Hong Kong Mall 9,960 12/31/2022 Nam Phuong Restaurant 6,800 1/31/2019 98.3% 09/30/2016   2,886
Loan 13 Comprehensive Logistics Distribution Center NAP NAP NAP NAP NAP NAP 100.0% 10/06/2016   Springing
Loan 14 OZRE Leased Fee Portfolio(35) NAP NAP NAP NAP NAP NAP 90.4% 01/05/2016   Springing
Property 14.01 300 Arboretum Place NAP NAP NAP NAP NAP NAP 100.0% 01/05/2016    
Property 14.02 700 East Gate Drive NAP NAP NAP NAP NAP NAP 84.4% 01/05/2016    
Property 14.03 6802 Paragon Place NAP NAP NAP NAP NAP NAP 100.0% 01/05/2016    
Property 14.04 6800 Paragon Place NAP NAP NAP NAP NAP NAP 88.4% 01/05/2016    
Property 14.05 2100 West Laburnum Avenue NAP NAP NAP NAP NAP NAP 95.8% 01/05/2016    
Property 14.06 7501 Boulder View Drive NAP NAP NAP NAP NAP NAP 88.8% 01/05/2016    
Property 14.07 7300 Beaufont Springs Drive NAP NAP NAP NAP NAP NAP 100.0% 01/05/2016    
Property 14.08 4870 Sadler Road NAP NAP NAP NAP NAP NAP 100.0% 01/05/2016    
Property 14.09 12015 Lee Jackson Memorial Highway NAP NAP NAP NAP NAP NAP 72.2% 01/05/2016    
Property 14.10 6806 Paragon Place NAP NAP NAP NAP NAP NAP 91.2% 01/05/2016    
Property 14.11 925 Harvest Drive NAP NAP NAP NAP NAP NAP 93.4% 01/05/2016    
Property 14.12 555 Croton Road NAP NAP NAP NAP NAP NAP 71.1% 01/05/2016    
Property 14.13 980 Harvest Drive NAP NAP NAP NAP NAP NAP 77.8% 01/05/2016    
Property 14.14 309 Fellowship Road NAP NAP NAP NAP NAP NAP 93.0% 01/05/2016    
Property 14.15 11781 Lee Jackson Memorial Highway NAP NAP NAP NAP NAP NAP 78.4% 01/05/2016    
Property 14.16 305 Fellowship Road NAP NAP NAP NAP NAP NAP 95.3% 01/05/2016    
Property 14.17 701 East Gate Drive NAP NAP NAP NAP NAP NAP 91.2% 01/05/2016    
Property 14.18 920 Harvest Drive NAP NAP NAP NAP NAP NAP 100.0% 01/05/2016    
Property 14.19 4880 Sadler Road NAP NAP NAP NAP NAP NAP 100.0% 01/05/2016    
Property 14.20 1025 Boulders Parkway NAP NAP NAP NAP NAP NAP 84.4% 01/05/2016    
Property 14.21 2201 Tomlynn Street NAP NAP NAP NAP NAP NAP 95.0% 01/05/2016    
Property 14.22 2240-2250 Butler Pike NAP NAP NAP NAP NAP NAP 100.0% 01/05/2016    
Property 14.23 7401 Beaufont Springs Drive NAP NAP NAP NAP NAP NAP 92.8% 01/05/2016    
Property 14.24 2511 Brittons Hill Road NAP NAP NAP NAP NAP NAP 100.0% 01/05/2016    
Property 14.25 4805 Lake Brook Drive NAP NAP NAP NAP NAP NAP 73.9% 01/05/2016    
Property 14.26 4401 Fair Lakes Court NAP NAP NAP NAP NAP NAP 87.6% 01/05/2016    
Property 14.27 2812 Emerywood Parkway NAP NAP NAP NAP NAP NAP 84.6% 01/05/2016    
Property 14.28 9100 Arboretum Parkway NAP NAP NAP NAP NAP NAP 100.0% 01/05/2016    
Property 14.29 500 Enterprise Road NAP NAP NAP NAP NAP NAP 100.0% 01/05/2016    
Property 14.30 303 Fellowship Road NAP NAP NAP NAP NAP NAP 85.4% 01/05/2016    
Property 14.31 9011 Arboretum Parkway NAP NAP NAP NAP NAP NAP 85.0% 01/05/2016    
Property 14.32 910 Harvest Drive NAP NAP NAP NAP NAP NAP 100.0% 01/05/2016    
Property 14.33 7325 Beaufont Springs Drive NAP NAP NAP NAP NAP NAP 66.0% 01/05/2016    
Property 14.34 1 Progress Drive NAP NAP NAP NAP NAP NAP 70.4% 01/05/2016    
Property 14.35 2260 Butler Pike NAP NAP NAP NAP NAP NAP 100.0% 01/05/2016    
Property 14.36 140 West Germantown Pike NAP NAP NAP NAP NAP NAP 100.0% 01/05/2016    
Property 14.37 307 Fellowship Road NAP NAP NAP NAP NAP NAP 80.8% 01/05/2016    
Property 14.38 9210 Arboretum Parkway NAP NAP NAP NAP NAP NAP 100.0% 01/05/2016    
Property 14.39 2221 Dabney Road NAP NAP NAP NAP NAP NAP 100.0% 01/05/2016    
Property 14.40 9200 Arboretum Parkway NAP NAP NAP NAP NAP NAP 100.0% 01/05/2016    
Property 14.41 815 East Gate Drive NAP NAP NAP NAP NAP NAP 100.0% 01/05/2016    
Property 14.42 120 West Germantown Pike NAP NAP NAP NAP NAP NAP 79.9% 01/05/2016    
Property 14.43 4364 South Alston Avenue NAP NAP NAP NAP NAP NAP 95.6% 01/05/2016    
Property 14.44 308 Harper Drive NAP NAP NAP NAP NAP NAP 72.2% 01/05/2016    
Property 14.45 2251 Dabney Road NAP NAP NAP NAP NAP NAP 100.0% 01/05/2016    
Property 14.46 2212 Tomlynn Street NAP NAP NAP NAP NAP NAP 100.0% 01/05/2016    
Property 14.47 2256 Dabney Road NAP NAP NAP NAP NAP NAP 100.0% 01/05/2016    
Property 14.48 2246 Dabney Road NAP NAP NAP NAP NAP NAP 100.0% 01/05/2016    
Property 14.49 2244 Dabney Road NAP NAP NAP NAP NAP NAP 100.0% 01/05/2016    
Property 14.50 2130 Tomlynn Street NAP NAP NAP NAP NAP NAP 100.0% 01/05/2016    
Property 14.51 2161 Tomlynn Street NAP NAP NAP NAP NAP NAP 100.0% 01/05/2016    
Property 14.52 2248 Dabney Road NAP NAP NAP NAP NAP NAP 100.0% 01/05/2016    
Property 14.53 2112 Tomlynn Street NAP NAP NAP NAP NAP NAP 100.0% 01/05/2016    
Property 14.54 2277 Dabney Road NAP NAP NAP NAP NAP NAP 100.0% 01/05/2016    
Property 14.55 9211 Arboretum Parkway NAP NAP NAP NAP NAP NAP 100.0% 01/05/2016    
Property 14.56 2240 Dabney Road NAP NAP NAP NAP NAP NAP 100.0% 01/05/2016    
Property 14.57 817 East Gate Drive NAP NAP NAP NAP NAP NAP 80.7% 01/05/2016    
Property 14.58 161 Gaither Drive NAP NAP NAP NAP NAP NAP 58.2% 01/05/2016    

 

 

 

CFCRE 2016-C6

 

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                         
                      Upfront Monthly
Property         Lease     Lease   Occupancy Replacement Replacement
Flag ID Property Name 4th Largest Tenant(27) SF Expiration 5th Largest Tenant (24)(26) SF Expiration (24) Occupancy As-of Date Reserves($)(29) Reserves ($)(30)(31)
Loan 15 TEK Park(35)(38) Aesculap Implant Systems 31,318 7/31/2021 Foxconn Optical Interconnect 12,212 12/31/2025 84.7% 10/01/2016   6,425
Loan 16 Mills Fleet Farm(35)             100.0% 10/06/2016   Springing
Property 16.01 Mills Fleet Farm - Fargo, ND NAP NAP NAP NAP NAP NAP 100.0% 10/06/2016    
Property 16.02 Mills Fleet Farm - Green Bay (East), WI NAP NAP NAP NAP NAP NAP 100.0% 10/06/2016    
Property 16.03 Mills Fleet Farm - Mankato, MN NAP NAP NAP NAP NAP NAP 100.0% 10/06/2016    
Property 16.04 Mills Fleet Farm - Hudson, WI NAP NAP NAP NAP NAP NAP 100.0% 10/06/2016    
Property 16.05 Mills Fleet Farm - Marshfield, WI NAP NAP NAP NAP NAP NAP 100.0% 10/06/2016    
Loan 17 Marriott Savannah Riverfront(35) NAP NAP NAP NAP NAP NAP 70.4% 07/31/2016   98,402
Loan 18 Holiday Inn Indianapolis - Carmel NAP NAP NAP NAP NAP NAP 69.0% 05/31/2016   18,050
Loan 19 ACG Manufactured Housing Portfolio I             80.1% 09/07/2016   4,263
Property 19.01 Riverlawn NAP NAP NAP NAP NAP NAP 99.2% 09/07/2016    
Property 19.02 Beaver Run NAP NAP NAP NAP NAP NAP 95.8% 09/07/2016    
Property 19.03 Wilson’s Landing NAP NAP NAP NAP NAP NAP 69.3% 09/07/2016    
Property 19.04 Green Cove NAP NAP NAP NAP NAP NAP 76.4% 09/07/2016    
Property 19.05 Cedar Creek NAP NAP NAP NAP NAP NAP 63.0% 09/07/2016    
Loan 20 Ceres Marketplace Mountain Mikes Pizza 2,800 11/30/2020 Queen’s Nails 1,800 04/30/2018 77.1% 05/31/2016 2,202 2,202
Loan 21 Sherman Medical Office Building Sherman/Grayson-Existing 4&5 14,660 8/31/2024 Sherman/Grayson-Hosp OccCommon 13,354 8/31/2027 95.5% 08/31/2015   2,336
Loan 22 4601 Park Road(38) Alexander Ricks, PLLC 7,734 8/30/2020 Turner Construction 7,071 7/31/2023 100.0% 10/01/2016   1,972
Loan 23 Oak Park Square Harbor Freight 15,275 07/31/2018 Affordable Rent to Own 13,920 07/31/2018 97.9% 10/05/2016   4,031
Loan 24 Northside Tower Oscar Ferrer 4,549 03/31/2021 Providyn, Inc. 4,546 12/31/2021 95.3% 10/12/2016   2,009
Loan 25 Creekside Place(28)(38) BFMG, Inc. d/b/a Baja Fresh Mexican Grill 2,950 6/30/2020 4J’s Restaurant, Inc. DBA Firehouse Subs 2,000 8/31/2019 75.5% 07/01/2016   754
Loan 26 AP Plasman Portfolio             100.0% 10/06/2016   Springing
Property 26.01 AP Plasman Fort Payne NAP NAP NAP NAP NAP NAP 100.0% 10/06/2016    
Property 26.02 AP Plasman Cleveland NAP NAP NAP NAP NAP NAP 100.0% 10/06/2016    
Loan 27 Biston Portfolio             100.0% Various   586
Property 27.01 Lockport NAP NAP NAP NAP NAP NAP 100.0% 10/06/2016    
Property 27.02 Lake Jackson NAP NAP NAP NAP NAP NAP 100.0% 09/08/2016    
Property 27.03 Buffalo NAP NAP NAP NAP NAP NAP 100.0% 10/06/2016    
Loan 28 Plaza 303 Shopping Center and 303 All Storage             96.0% Various   2,724
Property 28.01 Plaza 303 Pioneer Auto Care 7,967 05/31/2019 Tint School of Makeup 4,000 09/30/2018 96.4% 08/31/2016    
Property 28.02 303 All Storage NAP NAP NAP NAP NAP NAP 94.6% 08/24/2016    
Loan 29 Mandeville Marketplace Nail Spa 1,200 7/31/2021 In & Out Smart Repair (phones) 1,026 11/30/2020 94.4% 08/10/2016   1,200
Loan 30 Chase Suite Hotel Brea NAP NAP NAP NAP NAP NAP 80.5% 05/31/2016 10,627 10,627
Loan 31 Savannah Pines MHP NAP NAP NAP NAP NAP NAP 95.1% 10/14/2016   1,764
Loan 32 312-314 Bleecker Street NAP NAP NAP NAP NAP NAP 100.0% 08/18/2016   68
Loan 33 1000 K Street Social 5,231 8/31/2023 Domus/Social 2,400 12/31/2023 100.0% 06/17/2016   502
Loan 34 Fiesta Plaza Shopping Center Olde Sonoma Pub 2,400 6/30/2018 Taqueria Sonoma 1,280 2/28/2019 90.6% 10/17/2016   727
Loan 35 Ship Canal Office Center inVigor Property Management LLC 2,725 12/31/2019 Mindad Inc. dba Cheezburger 2,313 07/31/2021 75.3% 08/15/2016    
Loan 36 Marriott Saddle Brook(35) NAP NAP NAP NAP NAP NAP 60.3% 08/31/2016   47,779
Loan 37 Holiday Inn Express Mesquite(38) NAP NAP NAP NAP NAP NAP 61.4% 06/30/2016   9,564
Loan 38 132 West 27th Street(35) NAP NAP NAP NAP NAP NAP NAP NAP   2,454
Loan 39 Office Court at Saint Michael’s Abeyta, Weiner & Cherne, P.C. (1201-1203) 2,409 10/31/2018 Vein Care of New Mexico (805-806) 1,663 12/31/2018 91.4% 10/10/2016   473
Loan 40 Fresenius Morganton(37) NAP NAP NAP NAP NAP NAP 100.0% 10/06/2016 13,132 Springing
Loan 41 190 All Storage NAP NAP NAP NAP NAP NAP 74.5% 06/28/2016   1,372
Loan 42 Morgan Crossing Apartments NAP NAP NAP NAP NAP NAP 100.0% 09/19/2016   1,275
Loan 43 Brandon Square AFA Beauty Supply 2,400 11/30/2018 H&R Block 2,114 4/30/2020 100.0% 07/21/2016   598
Loan 44 Madisonville Plaza La Fortune Cuisine 2,110 07/31/2017 US Cellular 2,040 11/30/2019 100.0% 08/01/2016   494
Loan 45 Oak Meadows Apartments NAP NAP NAP NAP NAP NAP 92.4% 01/14/2016   2,850

 

 

 

CFCRE 2016-C6

 

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                           
      Upfront Monthly Upfront Monthly Upfront Monthly Upfront Upfront Monthly Other  
Property     TI/LC TI/LC Tax Tax Insurance Insurance Engineering Other Other Reserves  
Flag ID Property Name Reserves ($)(29) Reserves ($)(30)(31) Reserves ($)(29) Reserves ($)(30) Reserves($)(29) Reserves ($)(30)(31) Reserve($)(29) Reserves ($)(20)(29)(32) Reserves ($)(30)(31) Description(31)  
Loan 1 Hill7 Office(35)(38)   Springing 602,000 75,250   Springing     Springing Guarantor Downgrade Reserve (Monthly: Springing)     
Loan 2 Vertex Pharmaceuticals HQ(35)(37)       Springing   Springing     Springing Lease Termination Funds (Monthly: Springing)  
Loan 3 Potomac Mills(35)(36)   Springing   Springing   Springing          
Loan 4 7th & Pine Seattle Retail & Parking   2,012 71,667 35,834 6,000 1,500     Springing Common Charge Reserve (Monthly: Springing)  
Loan 5 Fresno Fashion Fair(35)   Springing   Springing   Springing          
Loan 6 Shoppes at Dadeland   4,373 817,315 62,870 44,362 4,367          
Loan 7 Residence Inn by Marriott LAX (35)(38)     212,667 53,167 64,714 6,471   5,500,000 33,333 Ground Lease Reserve (Monthly: 33,333); Earn Out Reserve (Upfront: 5,500,000)  
Loan 8 Waterstone 7 Portfolio(28)   11,664 85,022 42,511   Springing 41,902   Springing Occupancy Reserve (Springing Monthly: Excess Cash Flow)  
Property 8.01 Sugar River Plaza                      
Property 8.02 Shaw’s Plaza - Lancaster                      
Property 8.03 Kilburn Ledge                      
Property 8.04 West Marine - Fairhaven                      
Property 8.05 Shaw’s Plaza - Woodsville                      
Property 8.06 West Marine - Seabrook                      
Property 8.07 Rite Aid                      
Loan 9 Stop & Shop Stamford   Springing   Springing              
Loan 10 Inn at the Colonnade(38)     105,371 35,124 52,995 4,416 17,188 4,270,000 Seasonality Reserve: Springing; FF&E Reserve: Greater of 4.0% of Gross Income from Operations and 1/12th of the annual amount required under the Franchise Agreement, upon the implementation of the
PIP Plan the FF&E Reserve deposit shall be an amount equal to the greater of 2.0% of Gross Income from Operations and 1/12th of the annual amount required under the Franchise Agreement.
Common Charge Reserve Funds: an amount equal to the Common Charges Payable for the given month. Master REA Reserve: an amount equal to the Master REA Assessment that will be payable for the given month.		 Seasonality Reserve (Upfront: 270,000; Monthly: Springing); PIP Reserve (Upfront: 2,000,000);
Franchise Renewal Reserve (Upfront: 2,000,000); FF&E Reserve
(Monthly: Greater of 4.0% of Gross Income from Operations and 1/12th of the annual amount required under the Franchise Agreement);
Common Charge Reserve Funds (Monthly: An amount equal to the Common Charges Payable for the given month) Master REA Reserve  
(Monthly: An amount equal to the Master REA Assessment that will be payable for the given month)		  
Loan 11 Holiday Inn Express Nashville - Downtown (35)     148,674 24,779 13,639 6,820 25,656 74,789 9,349 Parking Rent Reserve (Upfront: 74,789; Monthly: 9,349)  
Loan 12 Carter Oak Plaza 400,000 Springing 214,809 21,481 14,250 4,750 24,150   Springing Tenant Cash Trap Reserve (Springing Monthly: Excess Cash Flow)  
Loan 13 Comprehensive Logistics Distribution Center   Springing   Springing   Springing   40,000 Springing Occupancy Reserve (Springing Monthly: Excess Cash Flow); Zoning Clearance Reserve (Upfront: 40,000)  
Loan 14 OZRE Leased Fee Portfolio(35)   Springing   Springing   Springing     Springing Major Tenant Reserve (Springing Monthly: Excess Cash Flow); PLL Policy Reserve (Springing Monthly: 26,018.67 for 12 payment dates)  
Property 14.01 300 Arboretum Place                      
Property 14.02 700 East Gate Drive                      
Property 14.03 6802 Paragon Place                      
Property 14.04 6800 Paragon Place                      
Property 14.05 2100 West Laburnum Avenue                      
Property 14.06 7501 Boulder View Drive                      
Property 14.07 7300 Beaufont Springs Drive                      
Property 14.08 4870 Sadler Road                      
Property 14.09 12015 Lee Jackson Memorial Highway                      
Property 14.10 6806 Paragon Place                      
Property 14.11 925 Harvest Drive                      
Property 14.12 555 Croton Road                      
Property 14.13 980 Harvest Drive                      
Property 14.14 309 Fellowship Road                      
Property 14.15 11781 Lee Jackson Memorial Highway                      
Property 14.16 305 Fellowship Road                      
Property 14.17 701 East Gate Drive                      
Property 14.18 920 Harvest Drive                      
Property 14.19 4880 Sadler Road                      
Property 14.20 1025 Boulders Parkway                      
Property 14.21 2201 Tomlynn Street                      
Property 14.22 2240-2250 Butler Pike                      
Property 14.23 7401 Beaufont Springs Drive                      
Property 14.24 2511 Brittons Hill Road                      
Property 14.25 4805 Lake Brook Drive                      
Property 14.26 4401 Fair Lakes Court                      
Property 14.27 2812 Emerywood Parkway                      
Property 14.28 9100 Arboretum Parkway                      
Property 14.29 500 Enterprise Road                      
Property 14.30 303 Fellowship Road                      
Property 14.31 9011 Arboretum Parkway                      
Property 14.32 910 Harvest Drive                      
Property 14.33 7325 Beaufont Springs Drive                      
Property 14.34 1 Progress Drive                      
Property 14.35 2260 Butler Pike                      
Property 14.36 140 West Germantown Pike                      
Property 14.37 307 Fellowship Road                      
Property 14.38 9210 Arboretum Parkway                      
Property 14.39 2221 Dabney Road                      
Property 14.40 9200 Arboretum Parkway                      
Property 14.41 815 East Gate Drive                      
Property 14.42 120 West Germantown Pike                      
Property 14.43 4364 South Alston Avenue                      
Property 14.44 308 Harper Drive                      
Property 14.45 2251 Dabney Road                      
Property 14.46 2212 Tomlynn Street                      
Property 14.47 2256 Dabney Road                      
Property 14.48 2246 Dabney Road                      
Property 14.49 2244 Dabney Road                      
Property 14.50 2130 Tomlynn Street                      
Property 14.51 2161 Tomlynn Street                      
Property 14.52 2248 Dabney Road                      
Property 14.53 2112 Tomlynn Street                      
Property 14.54 2277 Dabney Road                      
Property 14.55 9211 Arboretum Parkway                      
Property 14.56 2240 Dabney Road                      
Property 14.57 817 East Gate Drive                      
Property 14.58 161 Gaither Drive                      

 

 

 

CFCRE 2016-C6

 

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                         
      Upfront Monthly Upfront Monthly Upfront Monthly Upfront Upfront Monthly Other
Property     TI/LC TI/LC Tax Tax Insurance Insurance Engineering Other Other Reserves
Flag ID Property Name Reserves ($)(29) Reserves ($)(30)(31) Reserves ($)(29) Reserves ($)(30) Reserves($)(29) Reserves ($)(30)(31) Reserve($)(29) Reserves ($)(20)(29)(32) Reserves ($)(30)(31) Description(31)
Loan 15 TEK Park(35)(38) 1,540,000 Springing   79,880 86,250 17,250 279,167 70,834 Springing Concessions Reserve (Uprfont: 70,834); Occupancy Reserve (Springing Monthly: Excess Cash Flow)
Loan 16 Mills Fleet Farm(35)   Springing   Springing   Springing        
Property 16.01 Mills Fleet Farm - Fargo, ND                    
Property 16.02 Mills Fleet Farm - Green Bay (East), WI                    
Property 16.03 Mills Fleet Farm - Mankato, MN                    
Property 16.04 Mills Fleet Farm - Hudson, WI                    
Property 16.05 Mills Fleet Farm - Marshfield, WI                    
Loan 17 Marriott Savannah Riverfront(35)     105,000 105,000 69,302 33,923 159,040 9,648,700 Springing PIP Reserve (Upfront: 9,148,700; Monthly: Springing); Seasonality Reserve (Upfront: 500,000; Monthly: Springing); Franchise Agreement Reserve (Monthly: Springing)
Loan 18 Holiday Inn Indianapolis - Carmel     27,995 6,999 26,213 2,621     Springing PIP Reserve (One-Time Payment: Springing)
Loan 19 ACG Manufactured Housing Portfolio I     151,934 16,882 12,531 3,527 290,554      
Property 19.01 Riverlawn                    
Property 19.02 Beaver Run                    
Property 19.03 Wilson’s Landing                    
Property 19.04 Green Cove                    
Property 19.05 Cedar Creek                    
Loan 20 Ceres Marketplace 5,814 5,814 40,935 5,848 16,455 1,371   500,000 Springing Special Rollover Reserve (Springing Monthly: Excess Cash Flow); Ross Reserve (Upfront: 500,000)
Loan 21 Sherman Medical Office Building 1,142,036 9,344 24,811 24,811 3,355 1,678 5,625 102,078 3,137 Certificate of Occupancy Reserve (Upfront: 89,530); Ground Rent Reserve (Upfront: 12,548, Monthly: 3,137); Rent Concession Reserve (One-Time Payment: Springing)
Loan 22 4601 Park Road(38)   Borrower shall deposit (i) on any payment date on which the Grubb Lease Guarantor Conditions are satisfied,
the amount of $9,862 and (ii) on any payment date on which the Grubb Lease Guarantor Conditions are not satisfied,
the sum of (x) $19,723 and (y) any applicable Rollover Reserve Catch Up Payments.		 35,262 11,754 1,242 1,242   72,840 Springing Landlord Obligations Reserve (Upfront: 72,840); Orthocarolina Tenant Reserve (Monthly: Springing)
Loan 23 Oak Park Square   10,833 100,455 9,132 26,805 8,935 141,813   Springing Special Rollover Reserve (Springing Monthly: Excess Cash Flow)
Loan 24 Northside Tower 400,000 Springing 16,651 8,325 2,503 1,252 219,780 87,138   Free Rent Reserve (Upfront: 87,138)
Loan 25 Creekside Place(28)(38) 100,000 3,970 80,000 20,000 11,043 1,380   2,000,000 Springing Black Bear Diner Collateral Reserve (Upfront: 200,000); Key Tenant Rollover Reserve (Springing Monthly: Excess Cash Flow)
Loan 26 AP Plasman Portfolio   Springing   Springing 3,663 1,831        
Property 26.01 AP Plasman Fort Payne                    
Property 26.02 AP Plasman Cleveland                    
Loan 27 Biston Portfolio   1,447 172,250 3,125 4,994 2,497 12,500   Springing Major Tenant Cash Trap Reserve (Springing Monthly: Excess Cash Flow)
Property 27.01 Lockport                    
Property 27.02 Lake Jackson                    
Property 27.03 Buffalo                    
Loan 28 Plaza 303 Shopping Center and 303 All Storage   5,833 165,300 18,367 26,711 2,642     Springing Special Rollover Reserve (Springing Monthly: Excess Cash Flow)
Property 28.01 Plaza 303                    
Property 28.02 303 All Storage                    
Loan 29 Mandeville Marketplace   2,804 82,650 6,358 50,245 3,865 2,375      
Loan 30 Chase Suite Hotel Brea     61,655 7,707   Springing 26,741      
Loan 31 Savannah Pines MHP     3,000 3,000 6,345 2,115 23,125      
Loan 32 312-314 Bleecker Street     25,817 5,737 1,667 1,667   206,150 2,169 Rent Abatement Reserve (Upfront: 40,650); DOB Violations Reserve (Upfront: 165,500); Condo Reserve (Monthly: 2,169)
Loan 33 1000 K Street 200,000 Springing 26,000 6,500 26,613 2,218   1,587,320 Springing Boiling Crab Rollover Reserve (Upfront: 300,000); Boiling Crab Collateral Reserve
(Upfront: 1,000,000); Boiling Crab Free Rent Reserve (Upfront: 67,320); Boiling Crab Punchlist Reserve (Upfront: 220,000);
Key Tenant Rollover Reserve (Springing Monthly: Excess Cash Flow)
Loan 34 Fiesta Plaza Shopping Center 100,000 2,870 38,667 9,667 1,457 1,457        
Loan 35 Ship Canal Office Center 200,000 3,919 22,000 5,500 3,984 996   1,419,675   TI/LC Reserve (Upfront: 419,675); Concessions Reserve (Upfront: 1,000,000)
Loan 36 Marriott Saddle Brook(35)     122,000 61,000 34,156 7,177 52,095 1,000,000 Springing PIP Reserve (Upfront: 1,000,000; Monthly: Springing); Franchise Agreement Reserve (Monthly: Springing)
Loan 37 Holiday Inn Express Mesquite(38)     6,167 3,083 18,031 1,639   25,250 Springing Seasonality Reserve (Upfront: 25,250; Monthly: Springing); Franchise Agreement Collateral Reserve (Springing Monthly: Excess Cash Flow)
Loan 38 132 West 27th Street(35)       Springing   Springing   2,000,000 Springing Pro Forma Underwritten Rent Reserve (Upfront: 2,000,000); Major Tenant Reserve (Springing Monthly: Excess Cash Flow)
Loan 39 Office Court at Saint Michael’s 75,000 2,754 23,833 3,667 2,506 251 12,750 5,175   Free Rent Reserve (Upfront: 5,175)
Loan 40 Fresenius Morganton(37)   Springing   Springing 1,031 344        
Loan 41 190 All Storage     69,282 5,994 7,698 999        
Loan 42 Morgan Crossing Apartments     13,333 6,667 3,219 1,073 2,750 90,000 Springing Engineering Repair Reserve (Upfront: 90,000); Prepaid Rent Reserve (One-Time Payment: Springing)
Loan 43 Brandon Square   1,616 25,840 2,584 1,204 1,204 6,875   Springing Key Tenant Rollover Reserve (Springing Monthly: Excess Cash Flow)
Loan 44 Madisonville Plaza   1,594 12,000 1,500 14,469 1,608 12,875 235,000   Dollar Tree Space Collateral Reserve (Upfront: 235,000)
Loan 45 Oak Meadows Apartments     6,822 1,705 4,150 2,075 27,313      

 

 

 

CFCRE 2016-C6

 

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

                         
      Upfront Monthly Upfront Monthly Upfront Monthly Upfront Upfront Monthly Other
Property     TI/LC TI/LC Tax Tax Insurance Insurance Engineering Other Other Reserves
Flag ID Property Name Reserves ($)(29) Reserves ($)(30)(31) Reserves ($)(29) Reserves ($)(30) Reserves($)(29) Reserves ($)(30)(31) Reserve($)(29) Reserves ($)(20)(29)(32) Reserves ($)(30)(31) Description(31)
Loan 1 Hill7 Office(35)(38)   Springing 602,000 75,250   Springing     Springing Guarantor Downgrade Reserve (Monthly: Springing)   
Loan 2 Vertex Pharmaceuticals HQ(35)(37)       Springing   Springing     Springing Lease Termination Funds (Monthly: Springing)
Loan 3 Potomac Mills(35)(36)   Springing   Springing   Springing        
Loan 4 7th & Pine Seattle Retail & Parking   2,012 71,667 35,834 6,000 1,500     Springing Common Charge Reserve (Monthly: Springing)
Loan 5 Fresno Fashion Fair(35)   Springing   Springing   Springing        
Loan 6 Shoppes at Dadeland   4,373 817,315 62,870 44,362 4,367        
Loan 7 Residence Inn by Marriott LAX (35)(38)     212,667 53,167 64,714 6,471   5,500,000 33,333 Ground Lease Reserve (Monthly: 33,333); Earn Out Reserve (Upfront: 5,500,000)
Loan 8 Waterstone 7 Portfolio(28)   11,664 85,022 42,511   Springing 41,902   Springing Occupancy Reserve (Springing Monthly: Excess Cash Flow)
Property 8.01 Sugar River Plaza                    
Property 8.02 Shaw’s Plaza - Lancaster                    
Property 8.03 Kilburn Ledge                    
Property 8.04 West Marine - Fairhaven                    
Property 8.05 Shaw’s Plaza - Woodsville                    
Property 8.06 West Marine - Seabrook                    
Property 8.07 Rite Aid                    
Loan 9 Stop & Shop Stamford   Springing   Springing            
Loan 10 Inn at the Colonnade(38)     105,371 35,124 52,995 4,416 17,188 4,270,000 Seasonality Reserve: Springing; FF&E Reserve: Greater of 4.0% of Gross Income from Operations and 1/12th of the annual amount required under the Franchise Agreement,
upon the implementation of the PIP Plan the FF&E Reserve deposit shall be an amount equal to the greater of 2.0% of Gross Income from Operations and 1/12th of the annual amount required under the Franchise Agreement.
Common Charge Reserve Funds: an amount equal to the Common Charges Payable for the given month. Master REA Reserve: an amount equal to the Master REA Assessment that will be payable for the given month.		 Seasonality Reserve (Upfront: 270,000; Monthly: Springing); PIP Reserve (Upfront: 2,000,000); Franchise Renewal Reserve (Upfront: 2,000,000);
FF&E Reserve (Monthly: Greater of 4.0% of Gross Income from Operations and 1/12th of the annual amount required under the Franchise Agreement);
Common Charge Reserve Funds (Monthly: An amount equal to the Common Charges Payable for the given month) Master REA Reserve  
(Monthly: An amount equal to the Master REA Assessment that will be payable for the given month)
Loan 11 Holiday Inn Express Nashville - Downtown (35)     148,674 24,779 13,639 6,820 25,656 74,789 9,349 Parking Rent Reserve (Upfront: 74,789; Monthly: 9,349)
Loan 12 Carter Oak Plaza 400,000 Springing 214,809 21,481 14,250 4,750 24,150   Springing Tenant Cash Trap Reserve (Springing Monthly: Excess Cash Flow)
Loan 13 Comprehensive Logistics Distribution Center   Springing   Springing   Springing   40,000 Springing Occupancy Reserve (Springing Monthly: Excess Cash Flow); Zoning Clearance Reserve (Upfront: 40,000)
Loan 14 OZRE Leased Fee Portfolio(35)   Springing   Springing   Springing     Springing Major Tenant Reserve (Springing Monthly: Excess Cash Flow); PLL Policy Reserve (Springing Monthly: 26,018.67 for 12 payment dates)
Property 14.01 300 Arboretum Place                    
Property 14.02 700 East Gate Drive                    
Property 14.03 6802 Paragon Place                    
Property 14.04 6800 Paragon Place                    
Property 14.05 2100 West Laburnum Avenue                    
Property 14.06 7501 Boulder View Drive                    
Property 14.07 7300 Beaufont Springs Drive                    
Property 14.08 4870 Sadler Road                    
Property 14.09 12015 Lee Jackson Memorial Highway                    
Property 14.10 6806 Paragon Place                    
Property 14.11 925 Harvest Drive                    
Property 14.12 555 Croton Road                    
Property 14.13 980 Harvest Drive                    
Property 14.14 309 Fellowship Road                    
Property 14.15 11781 Lee Jackson Memorial Highway                    
Property 14.16 305 Fellowship Road                    
Property 14.17 701 East Gate Drive                    
Property 14.18 920 Harvest Drive                    
Property 14.19 4880 Sadler Road                    
Property 14.20 1025 Boulders Parkway                    
Property 14.21 2201 Tomlynn Street                    
Property 14.22 2240-2250 Butler Pike                    
Property 14.23 7401 Beaufont Springs Drive                    
Property 14.24 2511 Brittons Hill Road                    
Property 14.25 4805 Lake Brook Drive                    
Property 14.26 4401 Fair Lakes Court                    
Property 14.27 2812 Emerywood Parkway                    
Property 14.28 9100 Arboretum Parkway                    
Property 14.29 500 Enterprise Road                    
Property 14.30 303 Fellowship Road                    
Property 14.31 9011 Arboretum Parkway                    
Property 14.32 910 Harvest Drive                    
Property 14.33 7325 Beaufont Springs Drive                    
Property 14.34 1 Progress Drive                    
Property 14.35 2260 Butler Pike                    
Property 14.36 140 West Germantown Pike                    
Property 14.37 307 Fellowship Road                    
Property 14.38 9210 Arboretum Parkway                    
Property 14.39 2221 Dabney Road                    
Property 14.40 9200 Arboretum Parkway                    
Property 14.41 815 East Gate Drive                    
Property 14.42 120 West Germantown Pike                    
Property 14.43 4364 South Alston Avenue                    
Property 14.44 308 Harper Drive                    
Property 14.45 2251 Dabney Road                    
Property 14.46 2212 Tomlynn Street                    
Property 14.47 2256 Dabney Road                    
Property 14.48 2246 Dabney Road                    
Property 14.49 2244 Dabney Road                    
Property 14.50 2130 Tomlynn Street                    
Property 14.51 2161 Tomlynn Street                    
Property 14.52 2248 Dabney Road                    
Property 14.53 2112 Tomlynn Street                    
Property 14.54 2277 Dabney Road                    
Property 14.55 9211 Arboretum Parkway                    
Property 14.56 2240 Dabney Road                    
Property 14.57 817 East Gate Drive                    
Property 14.58 161 Gaither Drive                    

 

 

 

CFCRE 2016-C6

                         
      Upfront Monthly Upfront Monthly Upfront Monthly Upfront Upfront Monthly Other
Property     TI/LC TI/LC Tax Tax Insurance Insurance Engineering Other Other Reserves
Flag ID Property Name Reserves ($)(29) Reserves ($)(30)(31) Reserves ($)(29) Reserves ($)(30) Reserves($)(29) Reserves ($)(30)(31) Reserve($)(29) Reserves ($)(20)(29)(32) Reserves ($)(30)(31) Description(31)
Loan 15 TEK Park(35)(38) 1,540,000 Springing   79,880 86,250 17,250 279,167 70,834 Springing Concessions Reserve (Uprfont: 70,834); Occupancy Reserve (Springing Monthly: Excess Cash Flow)
Loan 16 Mills Fleet Farm(35)   Springing   Springing   Springing        
Property 16.01 Mills Fleet Farm - Fargo, ND                    
Property 16.02 Mills Fleet Farm - Green Bay (East), WI                    
Property 16.03 Mills Fleet Farm - Mankato, MN                    
Property 16.04 Mills Fleet Farm - Hudson, WI                    
Property 16.05 Mills Fleet Farm - Marshfield, WI                    
Loan 17 Marriott Savannah Riverfront(35)     105,000 105,000 69,302 33,923 159,040 9,648,700 Springing PIP Reserve (Upfront: 9,148,700; Monthly: Springing); Seasonality Reserve
(Upfront: 500,000; Monthly: Springing); Franchise Agreement Reserve (Monthly: Springing)
Loan 18 Holiday Inn Indianapolis - Carmel     27,995 6,999 26,213 2,621     Springing PIP Reserve (One-Time Payment: Springing)
Loan 19 ACG Manufactured Housing Portfolio I     151,934 16,882 12,531 3,527 290,554      
Property 19.01 Riverlawn                    
Property 19.02 Beaver Run                    
Property 19.03 Wilson’s Landing                    
Property 19.04 Green Cove                    
Property 19.05 Cedar Creek                    
Loan 20 Ceres Marketplace 5,814 5,814 40,935 5,848 16,455 1,371   500,000 Springing Special Rollover Reserve (Springing Monthly: Excess Cash Flow); Ross Reserve (Upfront: 500,000)
Loan 21 Sherman Medical Office Building 1,142,036 9,344 24,811 24,811 3,355 1,678 5,625 102,078 3,137 Certificate of Occupancy Reserve (Upfront: 89,530); Ground Rent Reserve (Upfront: 12,548, Monthly: 3,137);
Rent Concession Reserve (One-Time Payment: Springing)
Loan 22 4601 Park Road(38)   Borrower shall deposit (i) on any payment date on which the Grubb Lease Guarantor Conditions are satisfied, the amount of $9,862 and
(ii) on any payment date on which the Grubb Lease Guarantor Conditions are not satisfied,
the sum of (x) $19,723 and (y) any applicable Rollover Reserve Catch Up Payments.		 35,262 11,754 1,242 1,242   72,840 Springing Landlord Obligations Reserve (Upfront: 72,840); Orthocarolina Tenant Reserve (Monthly: Springing)
Loan 23 Oak Park Square   10,833 100,455 9,132 26,805 8,935 141,813   Springing Special Rollover Reserve (Springing Monthly: Excess Cash Flow)
Loan 24 Northside Tower 400,000 Springing 16,651 8,325 2,503 1,252 219,780 87,138   Free Rent Reserve (Upfront: 87,138)
Loan 25 Creekside Place(28)(38) 100,000 3,970 80,000 20,000 11,043 1,380   2,000,000 Springing Black Bear Diner Collateral Reserve (Upfront: 200,000); Key Tenant Rollover Reserve
(Springing Monthly: Excess Cash Flow)
Loan 26 AP Plasman Portfolio   Springing   Springing 3,663 1,831        
Property 26.01 AP Plasman Fort Payne                    
Property 26.02 AP Plasman Cleveland                    
Loan 27 Biston Portfolio   1,447 172,250 3,125 4,994 2,497 12,500   Springing Major Tenant Cash Trap Reserve (Springing Monthly: Excess Cash Flow)
Property 27.01 Lockport                    
Property 27.02 Lake Jackson                    
Property 27.03 Buffalo                    
Loan 28 Plaza 303 Shopping Center and 303 All Storage   5,833 165,300 18,367 26,711 2,642     Springing Special Rollover Reserve (Springing Monthly: Excess Cash Flow)
Property 28.01 Plaza 303                    
Property 28.02 303 All Storage                    
Loan 29 Mandeville Marketplace   2,804 82,650 6,358 50,245 3,865 2,375      
Loan 30 Chase Suite Hotel Brea     61,655 7,707   Springing 26,741      
Loan 31 Savannah Pines MHP     3,000 3,000 6,345 2,115 23,125      
Loan 32 312-314 Bleecker Street     25,817 5,737 1,667 1,667   206,150 2,169 Rent Abatement Reserve (Upfront: 40,650); DOB Violations Reserve (Upfront: 165,500); Condo Reserve (Monthly: 2,169)
Loan 33 1000 K Street 200,000 Springing 26,000 6,500 26,613 2,218   1,587,320 Springing Boiling Crab Rollover Reserve (Upfront: 300,000); Boiling Crab Collateral Reserve (Upfront: 1,000,000);
Boiling Crab Free Rent Reserve (Upfront: 67,320);
Boiling Crab Punchlist Reserve (Upfront: 220,000); Key Tenant Rollover Reserve
(Springing Monthly: Excess Cash Flow)
Loan 34 Fiesta Plaza Shopping Center 100,000 2,870 38,667 9,667 1,457 1,457        
Loan 35 Ship Canal Office Center 200,000 3,919 22,000 5,500 3,984 996   1,419,675   TI/LC Reserve (Upfront: 419,675); Concessions Reserve (Upfront: 1,000,000)
Loan 36 Marriott Saddle Brook(35)     122,000 61,000 34,156 7,177 52,095 1,000,000 Springing PIP Reserve (Upfront: 1,000,000; Monthly: Springing); Franchise Agreement Reserve (Monthly: Springing)
Loan 37 Holiday Inn Express Mesquite(38)     6,167 3,083 18,031 1,639   25,250 Springing Seasonality Reserve (Upfront: 25,250; Monthly: Springing);
Franchise Agreement Collateral Reserve (Springing Monthly: Excess Cash Flow)
Loan 38 132 West 27th Street(35)       Springing   Springing   2,000,000 Springing Pro Forma Underwritten Rent Reserve (Upfront: 2,000,000); Major Tenant Reserve (Springing Monthly: Excess Cash Flow)
Loan 39 Office Court at Saint Michael’s 75,000 2,754 23,833 3,667 2,506 251 12,750 5,175   Free Rent Reserve (Upfront: 5,175)
Loan 40 Fresenius Morganton(37)   Springing   Springing 1,031 344        
Loan 41 190 All Storage     69,282 5,994 7,698 999        
Loan 42 Morgan Crossing Apartments     13,333 6,667 3,219 1,073 2,750 90,000 Springing Engineering Repair Reserve (Upfront: 90,000); Prepaid Rent Reserve (One-Time Payment: Springing)
Loan 43 Brandon Square   1,616 25,840 2,584 1,204 1,204 6,875   Springing Key Tenant Rollover Reserve (Springing Monthly: Excess Cash Flow)
Loan 44 Madisonville Plaza   1,594 12,000 1,500 14,469 1,608 12,875 235,000   Dollar Tree Space Collateral Reserve (Upfront: 235,000)
Loan 45 Oak Meadows Apartments     6,822 1,705 4,150 2,075 27,313      

 

 

 

CFCRE 2016-C6

 

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                       
      Environmental           Existing   Future Debt
Property     Report Engineering Loan       Additional Debt   Permitted
Flag ID Property Name Date (33)(34) Report Date Purpose Sponsor Guarantor Previous Securitization Amount Existing Additional Debt Description Type
Loan 1 Hill7 Office(35)(38) 10/11/2016 09/29/2016 Acquisition Hudson Pacific Properties, L.P.; Canada Pension Plan Investment Board Hudson Pacific Properties, L.P.   30,000,000 Pari Passu Debt Mezzanine; Preferred Equity Investment
Loan 2 Vertex Pharmaceuticals HQ(35)(37) 06/10/2016 06/14/2016 Refinance Senior Housing Properties Trust Senior Housing Properties Trust   550,000,000 $355,000,000 Pari Passu Debt; $195,000,000 Mezzanine Debt NAP
Loan 3 Potomac Mills(35)(36) 09/16/2016 09/16/2016 Refinance Simon Property Group, L.P. Simon Property Group, L.P. LBUBS 2007-C6 ; WBCMT 2007-C33 346,000,000 $221,000,000 Pari Passu Debt; $125,000,000 Subordinate Secured Debt NAP
Loan 4 7th & Pine Seattle Retail & Parking 09/16/2016 09/14/2016 Refinance Hedreen Holdings LLC Hedreen Holdings LLC     None NAP
Loan 5 Fresno Fashion Fair(35) 09/06/2016 09/14/2016 Recapitalization The Macerich Partnership, L.P. The Macerich Partnership, L.P.   285,000,000 Pari Passu Debt NAP
Loan 6 Shoppes at Dadeland 06/03/2016 03/22/2016 Refinance Alan J. Hayman Alan J. Hayman COMM 2006-C8   None NAP
Loan 7 Residence Inn by Marriott LAX (35)(38) 04/06/2016 04/27/2016 Refinance Robert A. Alter Robert A. Alter; Robert A. Alter Trust Dated April 10, 2002   28,325,113 Pari Passu Debt Mezzanine
Loan 8 Waterstone 7 Portfolio(28)     Refinance Neal S. Shalom; Joshua R. Levy; Anton Melchionda Neal S. Shalom; Joshua R. Levy; Anton Melchionda BACM 2006-3   None NAP
Property 8.01 Sugar River Plaza 06/01/2016 05/27/2016              
Property 8.02 Shaw’s Plaza - Lancaster 06/01/2016 06/01/2016              
Property 8.03 Kilburn Ledge 06/01/2016 06/01/2016              
Property 8.04 West Marine - Fairhaven 06/01/2016 05/27/2016              
Property 8.05 Shaw’s Plaza - Woodsville 06/01/2016 05/31/2016              
Property 8.06 West Marine - Seabrook 06/01/2016 05/27/2016              
Property 8.07 Rite Aid 06/01/2016 05/31/2016              
Loan 9 Stop & Shop Stamford 09/12/2016 08/31/2016 Acquisition Uma Mysorekar Uma Mysorekar     None NAP
Loan 10 Inn at the Colonnade(38) 09/16/2016 08/31/2016 Refinance Richard W. Naing Richard W. Naing CWCI 2007-C2   None Mezzanine
Loan 11 Holiday Inn Express Nashville - Downtown (35) 04/25/2016 04/21/2016 Refinance James M. Lippman; Birchmont Capital Partners I, L.P.; JRK Property Holdings, Inc. Birchmont Capital Partners I, L.P.; James M. Lippman CSMC 2007-C3 49,535,806 Pari Passu Debt NAP
Loan 12 Carter Oak Plaza 06/01/2016 05/25/2016 Acquisition / Refinance Binh Vo Binh Vo     None NAP
Loan 13 Comprehensive Logistics Distribution Center 08/31/2016 07/28/2016 Acquisition USRA Net Lease II Capital Corp. USRA Net Lease II Capital Corp.     None NAP
Loan 14 OZRE Leased Fee Portfolio(35)     Acquisition Och-Ziff Real Estate Fund III, L.P.; Och-Ziff Real Estate Parallel Fund III A, L.P.;
Och-Ziff Real Estate Parallel Fund III B, L.P.; Och-Ziff Real Estate Parallel Fund III D, L.P.;
Och-Ziff Real Estate Parallel Fund III E, L.P.		 Och-Ziff Real Estate Fund III, L.P.; Och-Ziff Real Estate Parallel Fund III A, L.P.;
Och-Ziff Real Estate Parallel Fund III B, L.P.; Och-Ziff Real Estate Parallel Fund III D,
L.P.; Och-Ziff Real Estate Parallel Fund III E, L.P.		   155,750,000 Pari Passu Debt NAP
Property 14.01 300 Arboretum Place 10/07/2015 10/20/2015              
Property 14.02 700 East Gate Drive 10/20/2015 10/20/2015              
Property 14.03 6802 Paragon Place 10/09/2015 10/20/2015              
Property 14.04 6800 Paragon Place 10/09/2015 10/20/2015              
Property 14.05 2100 West Laburnum Avenue 10/15/2015 10/20/2015              
Property 14.06 7501 Boulder View Drive 10/08/2015 10/20/2015              
Property 14.07 7300 Beaufont Springs Drive 10/08/2015 10/20/2015              
Property 14.08 4870 Sadler Road 09/20/2015 10/20/2015              
Property 14.09 12015 Lee Jackson Memorial Highway 10/19/2015 10/20/2015              
Property 14.10 6806 Paragon Place 10/09/2015 10/20/2015              
Property 14.11 925 Harvest Drive 10/20/2015 10/20/2015              
Property 14.12 555 Croton Road 10/08/2015 10/20/2015              
Property 14.13 980 Harvest Drive 10/20/2015 10/20/2015              
Property 14.14 309 Fellowship Road 10/20/2015 10/20/2015              
Property 14.15 11781 Lee Jackson Memorial Highway 10/19/2015 10/20/2015              
Property 14.16 305 Fellowship Road 10/20/2015 10/20/2015              
Property 14.17 701 East Gate Drive 10/20/2015 10/20/2015              
Property 14.18 920 Harvest Drive 10/20/2015 10/20/2015              
Property 14.19 4880 Sadler Road 09/20/2015 10/20/2015              
Property 14.20 1025 Boulders Parkway 10/08/2015 10/20/2015              
Property 14.21 2201 Tomlynn Street 01/05/2016 10/20/2015              
Property 14.22 2240-2250 Butler Pike 10/09/2015 10/20/2015              
Property 14.23 7401 Beaufont Springs Drive 10/08/2015 10/20/2015              
Property 14.24 2511 Brittons Hill Road 10/12/2015 10/20/2015              
Property 14.25 4805 Lake Brook Drive 09/20/2015 10/20/2015              
Property 14.26 4401 Fair Lakes Court 10/19/2015 10/20/2015              
Property 14.27 2812 Emerywood Parkway 10/12/2015 10/20/2015              
Property 14.28 9100 Arboretum Parkway 10/07/2015 10/20/2015              
Property 14.29 500 Enterprise Road 10/05/2015 10/20/2015              
Property 14.30 303 Fellowship Road 10/20/2015 10/20/2015              
Property 14.31 9011 Arboretum Parkway 10/07/2015 10/20/2015              
Property 14.32 910 Harvest Drive 10/20/2015 10/20/2015              
Property 14.33 7325 Beaufont Springs Drive 10/08/2015 10/20/2015              
Property 14.34 1 Progress Drive 10/06/2015 10/20/2015              
Property 14.35 2260 Butler Pike 10/09/2015 10/20/2015              
Property 14.36 140 West Germantown Pike 10/08/2015 10/20/2015              
Property 14.37 307 Fellowship Road 10/20/2015 10/20/2015              
Property 14.38 9210 Arboretum Parkway 10/07/2015 10/20/2015              
Property 14.39 2221 Dabney Road 01/05/2016 10/20/2015              
Property 14.40 9200 Arboretum Parkway 10/07/2015 10/20/2015              
Property 14.41 815 East Gate Drive 10/20/2015 10/20/2015              
Property 14.42 120 West Germantown Pike 10/08/2015 10/20/2015              
Property 14.43 4364 South Alston Avenue 09/20/2015 10/20/2015              
Property 14.44 308 Harper Drive 10/20/2015 10/20/2015              
Property 14.45 2251 Dabney Road 01/05/2016 10/20/2015              
Property 14.46 2212 Tomlynn Street 01/05/2016 10/20/2015              
Property 14.47 2256 Dabney Road 01/05/2016 10/20/2015              
Property 14.48 2246 Dabney Road 01/05/2016 10/20/2015              
Property 14.49 2244 Dabney Road 01/05/2016 10/20/2015              
Property 14.50 2130 Tomlynn Street 01/05/2016 10/20/2015              
Property 14.51 2161 Tomlynn Street 01/05/2016 10/20/2015              
Property 14.52 2248 Dabney Road 01/05/2016 10/20/2015              
Property 14.53 2112 Tomlynn Street 01/05/2016 10/20/2015              
Property 14.54 2277 Dabney Road 01/05/2016 10/20/2015              
Property 14.55 9211 Arboretum Parkway 10/07/2015 10/20/2015              
Property 14.56 2240 Dabney Road 01/05/2016 10/20/2015              
Property 14.57 817 East Gate Drive 10/20/2015 10/20/2015              
Property 14.58 161 Gaither Drive 10/20/2015 10/20/2015              

 

 

 

CFCRE 2016-C6

 

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                       
      Environmental           Existing   Future Debt
Property     Report Engineering Loan       Additional Debt   Permitted
Flag ID Property Name Date (33)(34) Report Date Purpose Sponsor Guarantor Previous Securitization Amount Existing Additional Debt Description Type
Loan 15 TEK Park(35)(38) 05/06/2016 05/06/2016 Refinance Eli Sternbuch Eli Sternbuch COMM 2012-CR1 47,290,175 Pari Passu Debt Mezzanine
Loan 16 Mills Fleet Farm(35)     Acquisition / Recapitalization Store Capital Corporation Store Capital Corporation   47,776,095 Pari Passu Debt NAP
Property 16.01 Mills Fleet Farm - Fargo, ND 05/25/2016 05/25/2016              
Property 16.02 Mills Fleet Farm - Green Bay (East), WI 05/26/2016 05/25/2016              
Property 16.03 Mills Fleet Farm - Mankato, MN 06/14/2016 05/25/2016              
Property 16.04 Mills Fleet Farm - Hudson, WI 05/25/2016 05/25/2016              
Property 16.05 Mills Fleet Farm - Marshfield, WI 05/25/2016 05/25/2016              
Loan 17 Marriott Savannah Riverfront(35) 04/19/2016 04/20/2016 Refinance Columbia Sussex Corporation; CSC Holdings, LLC Columbia Sussex Corporation; CSC Holdings, LLC BACM 2006-2 56,255,741 Pari Passu Debt NAP
Loan 18 Holiday Inn Indianapolis - Carmel 05/24/2016 05/24/2016 Refinance Rolf Tweeten Rolf Tweeten     None NAP
Loan 19 ACG Manufactured Housing Portfolio I     Acquisition / Refinance Michael B. Conlon Michael B. Conlon     None NAP
Property 19.01 Riverlawn 06/13/2016 06/10/2016              
Property 19.02 Beaver Run 06/13/2016 06/10/2016              
Property 19.03 Wilson’s Landing 06/13/2016 06/10/2016       CGCMT 2014-GC19      
Property 19.04 Green Cove 06/10/2016 06/09/2016       CGCMT 2014-GC19      
Property 19.05 Cedar Creek 06/13/2016 06/09/2016       CGCMT 2014-GC19      
Loan 20 Ceres Marketplace 05/19/2016 05/19/2016 Refinance Matteson Real Estate Equities, Inc.; Duncan L. Matteson, Jr. Duncan L. Matteson, Jr.     None NAP
Loan 21 Sherman Medical Office Building 08/17/2015 08/04/2015 Refinance Terry D. Quinn Terry D. Quinn     None NAP
Loan 22 4601 Park Road(38) 10/11/2016 10/11/2016 Refinance Grubb Real Estate Investment Company, LLC Grubb Real Estate Investment Company, LLC     None Mezzanine
Loan 23 Oak Park Square 09/09/2016 09/08/2016 Acquisition Donald M. Jarreau, Jr.; Donnie Jarreau Developments, L.L.C.; Donnie Jarreau Properties, L.L.C. Donald M. Jarreau, Jr.; Donnie Jarreau Developments, L.L.C.; Donnie Jarreau Properties, L.L.C. CWCI 2007-C2   None NAP
Loan 24 Northside Tower 09/09/2016 07/25/2016 Acquisition Jeffrey L. Stein; Jason E. Linscott Jeffrey L. Stein; Jason E. Linscott     None NAP
Loan 25 Creekside Place(28)(38) 07/22/2016 07/22/2016 Refinance Arshia Harrison Refoua; Soraya Soleymanzadeh Arshia Harrison Refoua; Soraya Soleymanzadeh CGCMT 2007-C6   None Mezzanine
Loan 26 AP Plasman Portfolio     Acquisition New Mountain Net Lease Corporation New Mountain Net Lease Corporation     None NAP
Property 26.01 AP Plasman Fort Payne 07/01/2016 07/16/2016              
Property 26.02 AP Plasman Cleveland 07/01/2016 07/16/2016              
Loan 27 Biston Portfolio     Acquisition Aaron Biston; The Candice/Alexandra Family Trust dated January 22, 2008 Aaron Biston; The Candice/Alexandra Family Trust dated January 22, 2008     None NAP
Property 27.01 Lockport 07/29/2016 07/29/2016              
Property 27.02 Lake Jackson 07/29/2016 07/29/2016              
Property 27.03 Buffalo 08/08/2016 08/08/2016              
Loan 28 Plaza 303 Shopping Center and 303 All Storage     Refinance Jay Schuminsky Jay Schuminsky     None NAP
Property 28.01 Plaza 303 07/14/2016 07/15/2016       JPMCC 2007-CB18      
Property 28.02 303 All Storage 07/14/2016 07/15/2016              
Loan 29 Mandeville Marketplace 08/10/2016 10/13/2016 Refinance Victory Real Estate Investments, LLC Victory Real Estate Investments, LLC     None NAP
Loan 30 Chase Suite Hotel Brea 07/18/2016 07/18/2016 Refinance Samuel Hardage; Samuel Hardage, as Trustee of the Lena Trust dated April 4, 2012 Samuel Hardage; Samuel Hardage, as Trustee of the Lena Trust dated April 4, 2012     None NAP
Loan 31 Savannah Pines MHP 08/09/2016 08/03/2016 Acquisition John A. Franklin John A. Franklin JPMCC 2004-C3   None NAP
Loan 32 312-314 Bleecker Street 07/11/2016 06/02/2016 Refinance Lorenzo Barracco Lorenzo Barracco MSC 2007-T27   None NAP
Loan 33 1000 K Street 06/22/2016 04/15/2016 Refinance Jerry Wise Jerry Wise     None NAP
Loan 34 Fiesta Plaza Shopping Center 10/04/2016 08/01/2016 Acquisition Peter Dwares Peter Dwares     None NAP
Loan 35 Ship Canal Office Center 06/15/2016 05/25/2016 Recapitalization George Smith III George Smith III     None NAP
Loan 36 Marriott Saddle Brook(35) 09/14/2015 09/14/2015 Refinance Sussex Holdings, LLC; Columbia Sussex Corporation Sussex Holdings, LLC; Columbia Sussex Corporation WBCMT 2006-C23 21,716,471 Pari Passu Debt NAP
Loan 37 Holiday Inn Express Mesquite(38) 08/17/2016 08/17/2016 Refinance PEG Development, LLC PEG Development, LLC     None Mezzanine
Loan 38 132 West 27th Street(35) 06/16/2016 06/15/2016 Refinance Joel Sussman; Ira Sussman; Yoav Haron; Eytan Benyamin; Ken Haron; Robert Ezrapour KERY Managed Equities LLC; Joel Sussman; Ira Sussman   100,101,561 Pari Passu Debt NAP
Loan 39 Office Court at Saint Michael’s 06/16/2016 06/16/2016 Refinance Kenneth D. Joseph; Andrew S. Joseph; Thomas A. Simons, IV Kenneth D. Joseph; Andrew S. Joseph; Thomas A. Simons, IV MLCFC 2006-3   None NAP
Loan 40 Fresenius Morganton(37) 09/08/2016 08/25/2016 Acquisition Louis J. Rogers Louis J. Rogers   400,000 Mezzanine Debt NAP
Loan 41 190 All Storage 07/08/2016 07/08/2016 Refinance Jay Schuminsky Jay Schuminsky JPMCC 2006-LDP9   None NAP
Loan 42 Morgan Crossing Apartments 12/14/2015 03/18/2016 Refinance J. Peter Jungbacker J. Peter Jungbacker     None NAP
Loan 43 Brandon Square 06/07/2016 06/07/2016 Refinance The John G. Moore, Jr. 2011 Marital Trust; Buford S. Bray The John G. Moore, Jr. 2011 Marital Trust; Buford S. Bray CSMC 2006-C5   None NAP
Loan 44 Madisonville Plaza 06/07/2016 06/07/2016 Refinance John G. Moore, Jr. Marital Trust 2011 and Buford S. Bray The John G. Moore, Jr. Family Trust 2011; Buford S. Bray CSMC 2006-C5   None NAP
Loan 45 Oak Meadows Apartments 02/23/2016 02/08/2016 Refinance Len Kola Len Kola BACM 2006-2   None NAP

 

 

 

CFCRE 2016-C6
 
FOOTNOTES TO ANNEX A-1
   
(1) CCRE—Cantor Commercial Real Estate Lending, L.P. or one of its affiliates; SG - Société Générale 
   
(2) Loan No. 1 – Hill7 Office – The Original Balance ($) and Cut-Off Date Balance ($) of $71.0 million represents the controlling Note A-1 and non-controlling Note A-3 of a $101.0 million whole loan evidenced by three pari passu notes. The related pari passu companion loan is the non-controlling Note A-2 in the original principal amount of $30.0 million, which is held by CCRE.
   
  Loan No 2 – Vertex Pharmaceuticals HQ – The Original Balance ($) and Cut-Off Date Balance ($) of $70.0 million represents the non-controlling Note A-3-1 of a $425.0 million whole loan evidenced by eleven pari passu notes. The related pari passu companion loans have an aggregate original principal balance of $355.0 million and are evidenced by one controlling note (Note A-1) and nine non-controlling notes (Note A-2-1, Note A-2-2, Note A-2-3, Note A-3-2, Note A-4, Note A-5, Note A-6-1, Note A-6-2, and Note A-7). The controlling Note A-1 was contributed to the WFCM 2016-BNK1 securitized trust. Note A-2-1 and Note A-2-2 were contributed to the MSCI 2016-UBS11 securitized trust. Note A-2-3, Note A-3-2, and Note A-4 were contributed to the MSBAM 2016-C30 securitized trust. Note A-5 was contributed to the CD 2016-CD1 securitized trust. Note A-6-1 was contributed to the CGCMT 2016-C2 securitized trust. Note A-6-2 and Note A-7 were contributed to the CGCMT 2016-P5 securitized trust.
   
  Loan No. 3 – Potomac Mills – The Original Balance ($) and Cut-off Date Balance ($) of $70.0 million represents the $40.0 million controlling Note A-1 and $30.0 million non-controlling Note A-6  of a $291.0 million whole loan evidenced by ten pari passu notes. The related pari passu companion notes have an aggregate original principal balance of $221.0 million and are evidenced by eight non-controlling notes (Note A-2, Note A-3, Note A-4, Note A-5, Note A-7, Note A-8, Note A-9 and Note A-10). Note A-2 and Note A-3 are held by Société Générale.  Note A-4 and Note A-5 are held by Bank of America, N.A.  Note A-7 and Note A-8 are held by CCRE.  Note A-9 and Note A-10 are held by Barclays Bank PLC.   
   
  Loan No. 5 – Fresno Fashion Fair – The Original Balance ($) and Cut-off Date Balance ($) of $40.0 million represents the non-controlling Note A-2-A of a $325.0 million whole loan evidenced by seven pari passu notes. The related pari passu companion notes have an aggregate original principal balance of $285.0 million and are evidenced by controlling Note A-1-A of $60.0 million and five non-controlling notes (Note A-1-B, Note A-1-C, Note A-2-B, Note A-2-C, and Note A-2-D). Note A-2-A, Note A-2-B, Note A-2-C, and Note A-2-D are held by Société Générale.  Note A-1-A, Note A-1-B  and  Note A-1-C Note are held by JPMorgan Chase Bank, National Association.
   
  Loan No. 7– Residence Inn by Marriott LAX – The Original Balance ($) of $25.0 million and Cut-off Date Balance ($) of approximately $24.8 million represents the controlling Note A-2 of an originally $53.5 million whole loan evidenced by three pari passu notes. The related pari passu companion loans have an aggregate original principal balance of $28.5 million and are evidenced by two non-controlling notes (Note A-1 and Note A-3). Note A-1 was contributed to the SGCMS 2016-C5 securitized trust and Note A-3 is held by CCRE.
   
  Loan No. 11 - Holiday Inn Express Nashville – Downtown - The Original Balance ($) of $22.75 million and the Cut-off Balance of approximately $22.7 million represents the controlling Note A-1 of an originally $72.5 million whole loan evidenced by three pari passu notes. The related pari passu companion notes have an aggregate original principal balance of $49.75 million and are evidenced by two non-controlling notes (Note A-2 and Note A-3). Note A-2 was contributed to the SGCMS 2016-C5 mortgage trust and Note A-3 is expected to be contributed to a future securitization. 
   
  Loan No. 14 – OZRE Leased Fee Portfolio – The Original Balance ($) and Cut-Off Date Balance ($) of $20.0 million represents the controlling Note A-2-1 of a $175.75 million whole loan evidenced by nine pari passu notes. The related pari passu companion loans have an aggregate original principal balance of $155.75 million and are evidenced by eight non-controlling notes. Note A-1, Note A-4 and Note A-5 were contributed to the CFCRE 2016-C4 securitized trust. Note A-3, Note A-6, Note A-7 and Note A-8 were contributed to the CGCMT 2016-C1 securitized trust. Note A-2-2 was contributed to the SGCMS 2016-C5 securitized trust. 
   
  Loan No. 15 – TEK Park – The Original Balance ($) of $17.5 million and Cut-Off Date Balance ($) of approximately $17.4 million represents the non-controlling Note A-3 of a $65.0 million whole loan evidenced by three pari passu notes. The two related pari passu companion loans have an aggregate original principal balance of $47.5 million and is evidenced by one controlling note (Note A-1) and one non-controlling note (Note A-2). Note A-1was contributed to the SGCMS 2016-C5 securitized trust and Note A-2 was contributed to the MSBAM 2016-C31 securitized trust.
   
  Loan No. 16 – Mills Fleet Farm – The Original Balance ($) of $17.0 million and Cut-Off Date Balance ($) of approximately $16.9 million represents the non-controlling Note A-1 of a $65.0 million whole loan evidenced by three pari passu notes. The related pari passu companion loans have an original principal balance of $48.0 million and are evidenced by one non-controlling note (Note A-3) and one controlling note (Note A-2). Note A-2 is expected to be  contributed to the CGCMT 2016-C3 securitized trust and Note A-3 is held by CCRE.

 

 

 

  Loan No. 17 – Marriott Savannah Riverfront– The Original Balance ($) of $16.75 million and Cut-Off Date Balance ($) of approximately $16.6 million represents the non-controlling Note A-1-2 and Note A-3 of a $73.5 million whole loan evidenced by six pari passu notes. The related pari passu companion loans have an aggregate original principal balance of $56.75 million and are evidenced by one controlling note (Note A-1-1) and three non-controlling notes (Note A-2-1, Note A-2-2, Note A-4). Note A-1-1 and Note A-2-1 were contributed to the CGCMT 2016-C1 securitized trust. Note A-2-2 and Note A-4 were contributed to the CGCMT 2016-P4 securitized trust.
   
  Loan No. 36 – Marriot Saddle Brook – The Original Balance ($) of approximately $6.0 million and Cut-off Date Balance ($) of approximately $5.4 million represents the non-controlling Note A-2-2 of an originally $30.0 million whole loan evidenced by four pari passu notes.  The related pari passu companion loans have an aggregate original principal balance of approximately $24.0 million and are evidenced by the controlling note (Note A-1) and two non-controlling notes (Note A-2-1 and Note A-2-2). Note A-1 was contributed to the SGCMS 2016-C5 securitized trust. Note A-2-1 is held by CCRE and is intended to be contributed to the CGCMT 2016-C3 securitized trust. 
   
  Loan No. 38 – 132 West 27th Street– The Original Balance ($) of $4.5 million and Cut-Off Date Balance ($) of approximately $4.5 million represents the non-controlling Note A-3-2 of a $105.0 million whole loan evidenced by four pari passu notes. The related pari passu companion loans have an original principal balance of $100.5 million and are evidenced by one controlling note (Note A-1) and two non-controlling notes (Note A-2 and Note A-3-1). Note A-1 and Note A-2 were contributed to the MSCI 2016-UBS11 securitized trust. Note A-3-1 was contributed to the CGCMT 2016-P5 securitized trust.
   
(3) With respect to any Mortgaged Property securing a multi-property Mortgage Loan, the amounts listed under the headings “Original Balance ($)” and “Cut-off Date Balance ($)” reflect the Allocated Loan Amount related to such Mortgaged Property.
   
(4) Loan No. 21- Sherman Medical Office Building - The original interest rate was 5.639% (“Original Interest Rate”). The monthly debt service payment that occurred on February 6, 2016 was calculated based on the Original Interest Rate. The loan documents provide that upon the satisfaction of certain conditions, the interest rate would be reduced to 5.489% (“Adjusted Interest Rate”). The conditions were satisfied prior to the monthly payment date in March 2016. As such, the monthly debt service occurring on and after March 6, 2016 is based on the Adjusted Interest Rate. 
   
  Loan No. 36 - Marriott Saddle Brook - The Original Balance of the Marriott Saddle Brook Whole Loan is $30,000,000. On or about June 17, 2016, the loan agreement was amended to permit a prepayment of $2,500,000 principal balance of the Marriott Saddle Brook Whole Loan.  The Cut-off Date Balance of the Marriott Saddle Brook Whole Loan (which incorporates amortization and the principal paydown) is $27,145,590. The mortgage loan is represented by Note A-2-1, one of three pari passu notes. The Marriott Saddle Brook Note A-2-1 has a monthly debt service of $30,013. Note A-1 and Note A-2-2 are not included in the trust. All loan-to-value ratios, debt service coverage ratios, debt yields and Cut-off Date Balance per Unit/SF are based on Note A-1, A-2-1 and A-2-2 (the “Marriott Saddle Brook Whole Loan”). At loan origination, the Marriott Saddle Brook Whole Loan had an original term of 120 months and an original amortization of 360 months. The remaining amortization is the approximate amortization resulting from a constant monthly debt service as calculated on the Cut-off Balance following the $2.5 million principal paydown on the Marriott Saddle Brook Whole Loan after the June 2016 debt service payment
   
(5) Loan No. 4 – 7th & Pine Seattle Retail & Parking – The borrower owns a fee simple interest in (i) 24,140 sq. ft. of retail space and (ii) a fee simple interest in a 950-stall parking garage. 
   
  Loan No.  33 – 1000 K Street – The borrower owns a fee simple interest in (i) 29,019 sq. ft. of retail space, (ii) 2,400 sq. ft. of office space and (iii) 269 sq. ft. of storage.
   
(6) Loan No. 15 – OZRE Leased Fee Portfolio – The 2277 Dabney Road Mortgaged Property is subject to a Land Use Restriction (“LUR”) which, among other conditions, (i) prohibits use of the Mortgaged Property for residential purposes or for daycare, school or playground purposes for children under the age of 16, (ii) prohibits the use of groundwater for any purpose other than environmental monitoring and testing and (iii) requires development of a worker health and safety plan prior to any excavation, utility installation or construction activities.
   
  Loan No. 16 – Mills Fleet Farm - Pursuant to the sole tenant’s lease, the borrower is prohibited from transferring, selling or otherwise conveying any individual Mortgaged Property to a transferee who operates, or has an affiliate that operates, a store selling any or all of the following: hunting and fishing equipment & licenses, small appliances, housewares, lawn and garden supplies, paint, pet supplies, tools, farm supplies, sporting goods, automotive goods, hardware, and apparel.
   
  Loan No. 17 – Marriott Savannah Riverfront - The Mortgaged Property is subject to a recorded land use restriction which, among other conditions, prohibits (i) the use of groundwater at the Mortgaged Property and (ii) any residential uses at the Mortgaged Property.

 

 

 

  Loan No. 32 – 312-314 Bleecker Street - The improvements at the Mortgaged Property are a New York City “designated landmark” and may not be altered in any way that would cause a violation of the New York City Landmarks Law.
   
  Loan No. 33 – 1000 K Street – The Mortgaged Property is subject to recorded restrictions that run with the land and (i) limit the use of the Mortgaged Property to an entertainment venue including restaurant, patio, lounge and live theater, office and parking and (ii) provide that the City of Sacramento has the right to approve of the identity (including reputation, creditworthiness and similar considerations) of any ground floor tenants until January 9, 2027.
   
  Loan No. 44 – Madisonville Plaza - The Mortgaged Property is subject to recorded restrictions that run with the land that (i) prohibit the use of the Mortgaged Property for, among other things, a grocery store, a discount store, a discount department store or any dollar store exceeding 5,000 square feet and (ii) require the borrower to maintain the improvements at the Mortgaged Property pursuant to certain design criteria approved by Wal-Mart Stores, Inc. (a prior owner of the Mortgaged Property). The largest tenant, Dollar Tree, which operates a dollar store, occupies approximately 5,525 square feet at the Mortgaged Property (in excess of the 5,000 square foot dollar store use restriction); however, the borrower has not received notice of any enforcement action related to the easement since the tenant took occupancy in 2000.
   
(7) The Administrative Fee Rate includes the respective per annum rates applicable to the calculation of the servicing fee, any sub-servicing fee, trustee/certificate administrator fee, asset representations reviewer fee, operating advisor fee and CREFC® license fee with respect to each Mortgage Loan. For purposes of this Annex A-1, the definition of Administrative Fee Rate as it relates to any Non-Serviced Mortgage Loan includes the related Pari Passu Loan Primary Servicing Fee Rate which includes the “primary servicing fee rate” (as defined or set forth in the applicable pooling and servicing agreement) and any other related servicing fee rate (other than those payable to the applicable special servicer) applicable to such Non-Serviced Mortgage Loan that constitutes a portion of the “servicing fee rate” applicable to the other master servicer under the applicable other pooling and servicing agreement.  
   
(8) Annual Debt Service, Monthly Debt Service, Underwritten NOI DSCR and Underwritten NCF DSCR for Mortgage Loans (i) with partial interest only periods are shown based on the monthly debt service payment immediately following the expiration of the interest only period and (ii) that are interest only until the related maturity date are shown based on the interest only payments during the 12-month period following the Cut-off Date (or, in the case of Monthly Debt Service, the average of such interest only payments).  
   
(9) “Hard” generally means each tenant is required to transfer its rent directly to the lender-controlled lockbox account. However, with respect to hospitality properties, “Hard” means all credit card receipts are deposited directly into the lockbox by the card processing company and all over-the-counter cash and equivalents are deposited by the property manager or borrower into the lockbox. “Soft” means the borrower has established a lockbox account that will be under lender control and the borrower or property manager must collect rents from the tenants and then deposit those rents into such lockbox account. “Springing Soft” means that upon the occurrence of a trigger event (as specified in the related Mortgage Loan documents), the borrower is required to establish a lockbox account that will be under lender control and the borrower or property manager is required to collect rents from the tenants and then deposit those rents into such lockbox account. “Springing Hard” means that upon a trigger event (as specified in the related Mortgage Loan documents), each tenant will be required to transfer its rent directly to a lender-controlled lockbox. “Soft Springing Hard” means that the borrower has established a lockbox account that will be under lender control and the borrower or property manager must collect rents from the tenants and then deposit those rents into such lockbox account. Upon a trigger event (as specified in the related Mortgage Loan documents), each tenant will be required to transfer its rent directly into a lender-controlled lockbox.  

 

 

 

(10) “In Place” means that related property cash flows go through a waterfall of required reserve or other payment amounts due before the lender either (i) disburses excess cash to the related borrower or (ii) retains excess cash as additional collateral for the Mortgage Loan. “Springing” means that upon the occurrence of a trigger event, as defined in the related Mortgage Loan documents, In Place cash management (as described above) will take effect, and will generally continue until all trigger events are cured (to the extent a cure is permitted under the related Mortgage Loan documents). 
   
(11) Loan No. 1 – Hill7 Office - The Hill7 Office Whole Loan has an ARD of November 6, 2026 and a stated maturity date of November 6, 2028. Prior to the ARD, the Hill7 Office Whole Loan is interest only and accrues interest at a fixed rate of 3.3830%. From and after the ARD, the Hill7 Office Loan accrues interest at a fixed rate equal to the greater of (i) 5.3830% and (ii) the then 10-year swap yield on the ARD plus 2.0000%.
   
  Loan No. 2 – Vertex Pharmaceuticals HQ - The Vertex Pharmaceuticals HQ Whole Loan has an anticipated repayment date of August 6, 2026 and final maturity date of November 6, 2028. Prior to the ARD, the Vertex Pharmaceuticals HQ Whole Loan accrues interest at a fixed rate of 2.79817647% and requires interest only payments. In the event the Vertex Pharmaceuticals HQ Whole Loan is not repaid in full on or before the ARD, the interest rate will increase to a rate Adjusted Interest Rate equal to the sum of (1) the Initial Interest Rate, plus (2) the product of (A) the quotient of (x) the Initial Interest Rate divided by (y) 3.530%, multiplied by (B) the difference between (x) the Aggregate Extended Interest Rate, minus (y) 3.530%. The Aggregate Extended Interest Rate is equal to the greater of (i) 6.530% or (ii) the sum of (1) the then effective U.S. swap rate for a swap terminating on the then effective maturity date plus (2) five percent (5.000%). All interest, including interest accrued at the excess of the Adjusted Interest Rate over the Initial Interest Rate is required to be paid currently on each monthly payment date through the final maturity date. If the Vertex Pharmaceuticals HQ Whole Loan is not repaid in full on or prior to the ARD, from and after the occurrence of the ARD and provided no event of default under the Vertex Pharmaceuticals HQ Whole Loan has occurred and is continuing, all excess cash flow after payment of the monthly debt service (including interest at the Adjusted Interest Rate), monthly debt service on the related mezzanine loan (including interest at the adjusted interest rate on the mezzanine loan) required reserves and operating expenses is required to be applied to repay the principal balance of the Vertex Pharmaceuticals HQ Whole Loan and the related mezzanine loan.
   
  Loan No. 38 - 132 West 27th Street – The 132 West 27th Street Whole Loan has an anticipated repayment date of August 6, 2026 with a maturity date of August 6, 2028. Beginning on the anticipated repayment date through the maturity date, the 132 West 27th Street Mortgage Loan will accrue interest at a per annum note rate equal to the greater of (i) the sum of 4.0% and treasury swaps with maturity dates most nearly approximating the maturity date of August 6, 2028 and (ii) the sum of 4.0% and the initial note rate of 4.1835%.
   
(12) Loan No. 1 – Hill7 Office – The Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area (SF/Units/Rooms/Pads) ($) are calculated based on the mortgage loan included in the issuing entity and the related pari passu companion loans in the aggregate.
   
  Loan No. 2 – Vertex Pharmaceuticals HQ – The Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area (SF/Units/Rooms/Pads) ($) are calculated based on the mortgage loan included in the issuing entity and the related pari passu companion loans in the aggregate.

 

 

 

  Loan No. 3 - Potomac Mills – The Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area (SF/Units/Rooms/Pads/Beds) ($) are calculated based on the mortgage loan included in the issuing entity and the related pari passu companion loans in the aggregate.
   
  Loan No. 5 - Fresno Fashion Fair – The Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area (SF/Units/Rooms/Pads/Beds) ($) are calculated based on the mortgage loan included in the issuing entity and the related pari passu companion loan in the aggregate.
   
  Loan No. 7 – Residence Inn by Marriott LAX – The Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area (SF/Units/Rooms/Pads) ($) are calculated based on the mortgage loan included in the issuing entity and the related pari passu companion loans in the aggregate.
   
  Loan No. 14 – OZRE Leased Fee Portfolio – The Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area (SF/Units/Rooms/Pads) ($) are calculated based on the mortgage loan included in the issuing entity and the related pari passu companion loans in the aggregate.
   
  Loan No. 15 – TEK Park – The Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area (SF/Units/Rooms/Pads) ($) are calculated based on the mortgage loan included in the issuing entity and the related pari passu companion loans in the aggregate.
   
  Loan No. 16 – Mills Fleet Farm – The Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area (SF/Units/Rooms/Pads) ($) are calculated based on the mortgage loan included in the issuing entity and the related pari passu companion loans in the aggregate.
   
  Loan No. 17 – Marriott Savannah Riverfront – The Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area (SF/Units/Rooms/Pads) ($) are calculated based on the mortgage loan included in the issuing entity and the related pari passu companion loans in the aggregate.
   
  Loan No. 36 – Marriott Saddle Brook – The Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area (SF/Units/Rooms/Pads) ($) are calculated based on the mortgage loan included in the issuing entity and the related pari passu companion loans in the aggregate.
   
  Loan No. 38 – 132 West 27th Street – The Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area (SF/Units/Rooms/Pads) ($) are calculated based on the mortgage loan included in the issuing entity and the related pari passu companion loans in the aggregate.
   
(13) Loan No. 3 - Potomac Mills – The Original Balance and Cut-off Date Balance of $70.0 million represents the senior controlling Note A-1 and non-controlling Note A-6, which, together with the 10 pari passu Senior Loans, with an aggregate original principal balance of $291.0 million, and 10 subordinate Junior Companion Loans, with an aggregate original principal balance of $125.0 million, comprise the Potomac Mills Whole Loan with an aggregate original principal balance of $416.0 million. 
   
(14) The grace periods noted under “Grace Period” reflect the number of days of grace before a payment default is an event of default.  Certain jurisdictions impose a statutorily longer grace period. Certain of the Mortgage Loans may additionally be subject to grace periods with respect to the occurrence of an event of default (other than a payment default) and/or commencement of late charges which are not addressed in Annex A-1 to this preliminary prospectus.
   
(15) Loan No. 1 – Hill7 Office – The Cut-off Date LTV and Balloon LTV are based on the “As-Is” Appraised Value which includes a $20.2 million credit given to the borrower in connection with the purchase of the Hill7 Office Property (which credit relates to certain borrower owed expenses) and which is net of $3.0 million provided by the borrower sponsors in the form of a combination of letter of credit and guaranty that is the (“TI/LC & Future Leasing LOC/Guaranty”) earmarked for future leasing costs. The Cut-off Date LTV and Balloon LTV based on the “As-Is” Appraised Value and gross Hill7 Office Loan are 50.0%.
   
  Loan No. 7 – Residence Inn by Marriott LAX – Cut-Off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value with respect to the loan is based on the value of $82.5 million, which assumes the “As Stabilized” value as of March 1, 2017. The Cut-Off Date LTV Ratio based on the $80.5 million “As Is” value is 66.1%. 

 

 

 

  Loan No. 11 – Holiday Inn Express Nashville - Downtown – Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value with respect to the loan is based on the value of $115.0 million, which assumes the “As Complete” value as of April 21, 2017. The Cut-off Date LTV Ratio based on the $108.0 million “As Is” value is 66.8%.
   
  Loan No. 14 – OZRE Leased Fee Portfolio – The Cut-Off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based on the value of $250.4 million, which assumes the “As Portfolio” value as of January 16, 2016. The Cut-Off Date LTV Ratio based on the sum of each individual property “As Is” value of $236.425 million “As Is” value is 74.3%.
   
   
(16) Loan No. 14 – OZRE Leased Fee Portfolio – The collateral for the OZRE Leased Fee Portfolio Mortgage Loan consists of the borrower’s fee interest in the OZRE Leased Fee Portfolio Mortgaged Properties. Neither the tenants’ leasehold interest nor the improvements are part of the collateral.
   
  Loan No. 38 – 132 West 27th Street – The collateral for the 132 West 27th Street Mortgage Loan is secured by the borrower’s leased fee interest (fee simple subject to a 20-year triple net lease in a 313-key net lease hotel to an affiliate of Melia Hotels International, S.A.). The property is leased to New Continent Ventures, Inc., an affiliate of Melia Hotels International, S.A.
   
(17) Prepayment Provisions are shown from the respective Mortgage Loan First Payment Date.
   
  “L(x)” means lock-out for x payments.
   
  “D(x)” means may be defeased for x payments.
   
  “YM1(x)” means may be prepaid for x payments with payment of the greater of a yield maintenance charge and 1% of the amount prepaid.
   
  “O(x)” means freely prepayable for x payments, including the maturity date or anticipated repayment date.
   
  Certain of the Mortgage Loans permit the release of a portion of a Mortgaged Property (or an individual Mortgaged Property, in connection with a portfolio mortgage loan) under various circumstances, as described in this preliminary prospectus. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases” in this preliminary prospectus. 
   
(18) Loan No. 3 – Potomac Mills – The lockout period for defeasance will be at least 24 payment dates beginning with and including the first payment date of December 1, 2016. Prepayment of the full $416.0 million Potomac Mills Whole Loan is permitted on or after the date that is the earlier to occur of (i) two years after the closing date of the securitization that includes the last pari passu note to be securitized, and (ii) October 5, 2019. The assumed lockout period of 24 payments is based on the expected CFCRE 2016-C6 securitization closing date in November 2016. The actual lockout period may be longer.
   
  Loan No. 5 – Fresno Fashion Fair - The lockout period for defeasance and yield maintenance will be at least 24 payment dates beginning with and including the first payment date of December 1, 2016. Yield maintenance of the full $325.0 million Fresno Fashion Fair Whole Loan is permitted after the date that is the earlier to occur of (i) two years after the closing date of the securitization that includes the last pari passu note to be securitized and (ii) October 6, 2019. The assumed lockout period of 24 payments is based on the expected CFCRE 2016-C6 securitization closing date in November 2016. The actual lockout period may be longer.
   
  Loan No. 7 – Residence Inn by Marriott LAX - The lockout period for defeasance will be at least 35 payment dates beginning with and including the first payment date of June 6, 2016. Prepayment of the full $53.5 million Residence Inn by Marriot LAX Whole Loan is permitted on or after the date that is the earlier to occur of (i) two years after the closing date of the securitization that includes the last pari passu note to be securitized, and (ii) June 6, 2020. The assumed lockout period of 30 payments is based on the expected CFCRE 2016-C6 securitization closing date in November 2016. The actual lockout period may be longer.
   
  Loan No. 11 – Holiday Inn Express Nashville - Downtown – The lockout period for defeasance will be at least 28 payment dates beginning with and including the first payment date of August 1, 2016. Prepayment of the full $72.5 million Holiday Inn Express Nashville – Downtown Whole Loan is permitted on or after the date that is the earlier to occur of (i) two years after the closing date of the securitization that includes the last pari passu note to be securitized, and (ii) July 1, 2019. The assumed lockout period of 28 payments is based on the expected CFCRE 2016-C6 securitization closing date in November 2016. The actual lockout period may be longer.

 

 

 

  Loan No. 16 – Mills Fleet Farm – The lockout period for defeasance will be at least 28 payment dates beginning with and including the first payment date of August 6, 2016. Prepayment of the full $65.0 million Mills Fleet Farm Whole Loan is permitted on or after the date that is the earlier to occur of (i) two years after the closing date of the securitization that includes the last pari passu note to be securitized, and (ii) August 6, 2019. The assumed lockout period of 28 payments is based on the expected CFCRE 2016-C6 securitization closing date in November 2016. The actual lockout period may be longer.
   
  Loan No. 36 – Marriott Saddle Brook – The lockout period for defeasance will be at least 35 payment dates beginning with and including the first payment date of January 6, 2016. Prepayment of the full $30.0 million Marriott Saddle Brook Whole Loan is permitted on or after the date that is the earlier to occur of (i) two years after the closing date of the securitization that includes the last pari passu note to be securitized, and (ii) January 6, 2020. The assumed lockout period of 30 payments is based on the expected CFCRE 2016-C6 securitization closing date in November 2016. The actual lockout period may be longer.
   
(19) Loan No. 3 – Potomac Mills - Any time during the term of the Potomac Mills Whole 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 is equal to or less than 125%, or (y) the borrower has prepaid the Mortgage Loan 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 Mortgage Loan does not increase as a result of the release. 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 if provided, among other things, that (i) the loan-to-value ratio of the remaining 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 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.
   
  Loan No. 5 – Fresno Fashion Fair – At any time during the term of Fresno Fashion Fair Whole Loan, 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 revenues produced by the remaining improvements, and (iii) the LTV is not greater than 125%. Pursuant to the loan agreement, the borrower will have 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, CAM 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.
   
  Loan No. 14 – OZRE Leased Fee Portfolio - Any time during the term of the OZRE Leased Fee Portfolio Loan, the borrower may obtain the release of an individual property provided, among other things, (i) no event of default has occurred and is continuing, (ii) the debt service coverage ratio for the remaining properties is not less than the greater of (a) 1.55x or (b) the debt service coverage ratio immediately prior to the release, (iii) the debt yield for the remaining properties is not less than the greater of (a) 6.77% or (b) the DY immediately preceding the release, (iv) the borrower partially prepays the Mortgage Loan in an amount equal to (x) for any release property that is a core asset, 125% of the allocated loan amount, and (y) for any release property that is not a core asset, if the aggregate sum of the release then or previously paid in connection with releases is less than $17,575,000,  then 105% of the allocated loan amount, or if the aggregate sum of the release price then or previously paid in connection with releases is equal to or greater than $17,575,000, then 120% of the allocated loan amount.

 

 

 

  Loan No. 19 – ACG Manufactured Housing Portfolio I – After the permitted release date and prior to the open prepayment date, borrower may obtain the release of one or more of the three individual Mortgaged Proeprties known as Green Cove, Cedar Creek and Wilson’s Landing, subject to, among other things, (i) the defeasance in an amount at least equal to the greater of (a) 120% of the allocated loan amount for the release property and (b) 92% of the net sales proceeds from the release property, and (ii) after giving effect to the release (A) the DSCR of the remaining properties shall be equal to or greater than the greater of (a) the DSCR as of the loan origination date, 1.42x and (b) the DSCR immediately preceding the release, and (B) the LTV of the remaining properties is less than or equal to the lesser of (a) 5% less than the LTV as of the loan origination, 72.2% and (b) the LTV immediately preceding release. The allocated loan amount means, with respect to the individual Mortgaged Properties known as Green Cove, Cedar Creek and Wilson’s Landing, $2,464,448.06, $1,268,465.91 and $2,848,612.01, respectively. The ACG Manufactured Housing Portfolio I Loan does not permit the release of the individual Mortgaged Properties known as Riverlawn or Beaver Run.
   
  Loan No. 26 – AP Plasman Portfolio – At any time during the term of the loan, the borrower may obtain the release of any individual Mortgaged Property in the event that AP Plasman, the sole tenant at each Mortgaged Property, exercises its right to terminate its lease due to a casualty or condemnation at such Mortgaged Property, provided, among other conditions (i) the borrower prepays an amount equal to 110% of the Allocated Loan Amount for such Mortgaged Property and (ii) the borrower delivers a rating agency confirmation from each applicable rating agency, if required by the lender.  
   
(20) Loan No. 7 – Residence Inn by Marriott LAX - At origination, the borrower reserved $5,500,000 in an earnout reserve. The loan documents provide that the borrower may request an initial disbursement from the earn-out reserve in an amount equal to $3,000,000 on any date after October 18, 2016 if, among other things, (i) the Earn-Out Debt Yield (as defined in the loan documents) is greater than or equal to 10.0% for the immediately preceding calendar quarter, and (ii) no event of default has occurred or is continuing. The borrower has requested the initial disbursement from the earn-out reserve in an amount equal to $3,000,000. At any time after April 18, 2017, the borrower may request the disbursement of the remaining available balance of the earn-out reserve funds if, among other things, (i) the Earn-Out Debt Yield is greater than or equal to 10.0% for the immediately preceding two calendar quarters and (ii) no event of default has occurred or is continuing.
   
  Loan No. 25 – Creekside Place – The loan documents provide that the lender is required to disburse $2,000,000 to the borrower if, prior to October 17, 2019, (i) the tenant Black Bear Diner (or an acceptable replacement tenant) has taken occupancy and commenced paying full, unabated rent, or (ii) the property maintains a debt yield of no less than 8.50%; provided that, (iii) no event of default or cash trap period is continuing.
   
  Loan No. 44 – Madisonville Plaza – The loan documents provide that the lender is required to release to borrower any amounts in the Dollar Tree Space Collateral Reserve  should (if ever) the following has occurred and is simultaneously in effect, (a) the borrower (1) has completed all landlord obligations pursuant to one or more replacement leases with respect to the Dollar Tree space, (2) provides the lender with an executed estoppel for such replacement leases, (b) at least 90% of the rentable sq. ft. are occupied by tenants that are open for business and paying full contractual rent, (c) the property maintains a debt yield of no less that 10.5%, and (d) the base rent payable under each replacement lease is equal to or greater than $10.00 per sq. ft., and (e)  provided that no event of default or cash trap period has occurred or is continuing.
   
(21) Loan No. 14 – OZRE Leased Fee Portfolio – With respect to the Properties located in Virginia, Pennsylvania and North Carolina, the ground lease has a term of 99 years with a lease expiration date of February 3, 2115 and with respect to the Properties located in New Jersey, the ground lease has a term of 98 years with a lease expiration of February 3, 2114. Annual ground rent is currently $11,894,564 with annual increases of 2.5% for the first 10 years. For every 10-year period thereafter, the borrower (as ground lessor) is entitled to elect whether the annual increase to the then-current rent will be (i) 2.5% or (ii) an amount determined by CPI escalation. 
   
(22) The following Mortgaged Properties consist, in whole or in part, of the respective borrower’s interest in one or more ground leases, space leases, air rights leases or other similar leasehold interests:
   
  Loan No. 5 - Holiday Inn Express Nashville – Downtown - The related mortgage creates a first lien on the fee interest in the primary portion of the mortgaged property containing the related hotel and on a leasehold interest of the borrower in an adjoining parking lot parcel, which is ground leased from Sudekum, L.P. and contains 66 parking spaces. The original ground lease commenced on January 1, 2007 and includes 21, one-year options, extending the ground lease expiration date through December 31, 2028. Annual ground rent is $112,183 with 5% increases. The parking spaces located on the parcel subject to the ground lease are not required compliance with zoning requirements.

 

 

 

  Loan No. 7 – Residence Inn by Marriott LAX – The Property is subject to a ground lease that expires on December 31, 2114 and has no renewal options. The ground rent for calendar year 2016 is $400,000 per annum and increases $25,000 every year through 2025. Beginning January 1, 2026 and continuing every year thereafter, the ground rent increases by 3.0% annually. Additionally, so long as the property is being operated as a hotel, the borrower is required to pay to the ground lessor, as additional rent, the amount (if any) by which the annual base rent payable by tenant is exceeded by one and one-half percent (1.5%) of gross annual room sales from the hotel per year.
   
  Loan No. 8 – Waterstone 7 Portfolio – West Marine - Fairhaven – The Property has a ground lease with an expiration date of May 18, 2062 and has nine, five-year extension options and one, four-year extension option. Annual rent is $74,250 and commencing in 2021, rent will increase by 10% every five years thereafter.  
   
  Loan No. 8 Waterstone 7 Portfolio – West Marine – Seabrook – The Property has a ground lease with an expiration date of June 29, 2032 and has seven, ten-year extension options. Annual rent is $100,000 and commencing in 2021, rent will increase by 10% every five years thereafter
   
  Loan No. 14 – OZRE Leased Fee Portfolio – With respect to the Properties located in Virginia, Pennsylvania and North Carolina, the ground lease has a term of 99 years with a lease expiration date of February 3, 2115 and with respect to the Properties located in New Jersey, the ground lease has a term of 98 years with a lease expiration of February 3, 2114. Annual ground rent is currently $11,894,564 with annual increases of 2.5% for the first 10 years. For every 10-year period thereafter, the borrower (as ground lessor) is entitled to elect whether the annual increase to the then-current rent will be (i) 2.5% or (ii) an amount determined by CPI escalation.
   
  Loan No. 21 – Sherman Medical Office Building – The property is ground leased with an expiration date of August 21, 2087 and two, ten-year extension options.
   
(23) Loan No. 6 – Shoppes at Dadeland - The Largest Tenant, BrandsMart USA (42.5% of NRA), has a 10.81% limited partnership interest in the borrower.
   
  Loan No. 12 – Carter Oak Plaza – The Largest Tenant, Hong Kong Market (36.3% of NRA), and the Fourth Largest Tenant, Hong Kong Mall (5.8% of NRA), are owned and operated (99% interest) by the loan guarantor.
   
  Loan No. 14 – OZRE Leased Fee Portfolio – the entire portfolio is subject to a unitary ground lease with Map Ground Lease Owner LLC, which ground lessee is indirectly owned (a 50% non-controlling interest) by Map Ground Lease Owner LLC, an affiliate of the non-recourse carveout guarantors
   
(24) The lease expiration dates shown are based on full lease terms. However, in certain cases, a tenant may have the option to terminate its lease or abate rent prior to the stated lease expiration date for no reason after a specified period of time and/or upon notice to the landlord or upon the occurrence of certain contingencies including, without limitation, if landlord violates the lease or fails to provide utilities or certain essential services for a specified period or allows certain restricted uses, upon interference with tenant’s use of access or parking, upon casualty or condemnation, for zoning violations, if certain anchor or key tenants (including at an adjacent property) or a certain number of tenants go dark or cease operations, if a certain percentage of the net rentable area at the property is not occupied, if the tenant fails to meet sales targets or business objectives, or, in the case of a government tenant, for lack of appropriations or other reasons. In addition, in some instances, a tenant may have the right to assign its lease and be released from its obligations under the subject lease. Furthermore, some tenants may have the option to downsize their rented space without terminating the lease completely.  In addition to the foregoing, the following are early non-contingent termination options for those tenants listed in Annex A-1:
   
  Loan No. 1 – Hill7 Office – HBO, the second largest tenant has the option to terminate all or a portion of its lease effective May 31, 2021, with 9 months’ written notice and payment of a termination fee equal to the sum of 12 months’ base rent and any unamortized free rent, rent credit, tenant improvements and broker commissions.
   
  Loan No. 4 – 7th & Pine Seattle Retail & Parking – Cheesecake Factory, the second largest tenant, executed a fifteen-year lease in October 2000, and exercised an extension option in 2002 to extend the term through 2022. If the gross sales from the premises are less than $5,000,000, Cheesecake Factory may terminate the lease as of the end of the next lease year with written notice no more than ninety days after the end of the fiscal year in which the minimum sales were not achieved. As of July 31, 2016 Cheesecake Factory reported TTM sales of $10.7MM or $941 PSF. 
   
  Loan No. 22 – 4601 Park Road – General Electric (“GE”), the second largest tenant, has a termination option in 2018, with 270 days’ notice and payment of a termination fee of $874,364.70. GE has been at the property since 2009 and expanded by 3,629 sq. ft. in 2015. The termination fee represents approximately 3 years of rent for the tenant.

 

 

 

  Loan No. 24 – Northside Tower - The third largest tenant, CNS Research Science, Inc., has the right to terminate the lease effective December 31, 2019, with written notice to the landlord by July 1, 2019. Termination fees associated with terminating will be based on total remaining rent on the lease plus amortizing tenant improvements. 
   
  Loan No. 32 – 312-314 Bleecker Street – The Mortgaged Property has various outstanding violations with various NYC agencies, some of which relate to renovations to the restaurant space that were done prior to AOC, the largest tenant, becoming a tenant at the Mortgaged Property. AOC is required, pursuant to its lease, to obtain the work permits necessary to cure the violations related to its space by January 2017, which time may be extended by the Borrower to January 2018. If AOC is unable to obtain the work permits during this time period, the tenant has the right to terminate its lease.
   
  Loan No. 35 – Ship Canal Office Center – Mindad Inc. dba Cheezburger, the fifth largest tenant, has the right to terminate its lease at any time from  June 1, 2019 with 9 months’ notice to the borrower and payment of a termination fee equal to the unamortized cost of borrower’s work at tenant’s space.
   
  Loan No. 39 - Office Court at Saint Michael’s – Thompson, Hickey, Cunningham, Clow & April, PA (1005-1008), the second largest tenant, has the right to terminate its lease on either December 31, 2017 or December 31, 2018 with 180 days’ notice.
   
(25) The following major tenants (listed on Annex A-1) are currently subleasing all or a significant portion of its leased space:
   
  Loan No. 20 – Ceres Marketplace – The Largest Tenant, Raley’s #312, subleases the entirety of its space to PAQ, Inc. Raley’s #312 guarantees the lease through the term which expires on June 29, 2024. The sublease between Raley’s #312 and PAQ, Inc. commenced on November 1, 2011 and expires on June 29, 2024. The PAQ, Inc. sublease has three, five-year extension options. Annual rent under the PAQ, Inc. sublease is currently $12.50 PSF.
   
(26) The following major tenants shown on Annex A-1 have abated, free or prepaid rent:
   
  Loan No. 1 – Hill7 Office – The Largest Tenant, Redfin, has a rent commencement date (i) in February 2017, with respect to an initial space representing approximately 29.6% of the net rentable area at the Mortgaged Property  and (ii) on the earlier of January 2019 or the date of occupancy, with respect to an additional 9.9% of the net rentable area at the Mortgaged Property. 
   
  Loan No. 15 – TEK Park – The fifth largest tenant, FoxConn Optical Interconnect has taken occupancy of its premises but is not required to commence paying rent until January 6, 2017.  At origination, the borrower deposited $70,834 into a concessions reserve, which funds may be applied towards the payment of monthly debt service during the free rent period.
   
  Loan No. 24 – Northside Tower – At origination, the borrower deposited $87,138 into a free rent subaccount for waived rent obligations relating to 11 tenants occupying 35,465 sq. ft. due to be released between 2017 and 2018. 
   
  Loan No. 25 - Creekside Place – SoCal Diners, Inc. d/b/a Black Bear Diner, the second largest tenant, has an executed 15-year lease for an outparcel building and the tenant is not yet in occupancy while it is in the process of receiving its permits and commencing its own buildout. The tenant is required to commence paying base rent on the earlier of (i) 150 days following the date the tenant obtains permits, (ii) the date the tenant opens for business, or (iii) February 15, 2017. At loan origination, the borrower reserved $2,000,000 in an earnout reserve tied to the tenant taking occupancy.
   
  Loan No. 32 – 312 – 314 Bleecker Street – AOC, the largest tenant is in a rent abatement period through December 31, 2016.The borrower reserved $40,650 at loan origination in connection with the rent abatement.The loan documents require the lender to release these funds to the borrower upon AOC paying full unabated rent, in accordance with the terms of the loan documents.
   
  Loan No. 35 – Ship Canal Office Center - Formidable Labs, Inc., (“Formidable”) the third largest tenant has executed a lease to occupy two adjacent suites but is not yet paying rent. The rent commencement date for each suite is contingent upon the completion of the borrower’s TI work of $40.00 per sq. ft. Formidable paid a $78,005 security deposit which equals 3.6 months of rent.
   
(27) The tenants shown in the Annex A-1 have signed leases but may or may not be open for business as of the cutoff date of the securitization.
   
  Loan No. 1 – Hill7 Office – The largest tenant, Redfin has taken delivery of floors 5-7 at the Mortgaged Property. The tenant is building out the space with a rent commencement date on February 1, 2017. Suite 400 is a must-take space, but currently has not been delivered to the tenant. The hard rent commencement date for floors 2-4 is the earlier of January 1, 2019 or the date tenant takes occupancy of such premises.

 

 

 

  Loan No. 1 – Hill7 Office –The second largest tenant, HBO is completing the build-out of its Suite 800 premises. HBO has already commenced paying rent on its space.
   
  Loan No. 24 – Northside Tower – At origination, the borrower deposited $87,138 into a free rent subaccount for waived rent obligations relating to 11 tenants occupying 35,465 sq. ft. due to be released between 2017 and 2018. 
   
  Loan No. 25 - Creekside Place – SoCal Diners, Inc. d/b/a Black Bear Diner, the second largest tenant has an executed 15 year lease for an outparcel building and the tenant is not yet in occupancy while it is in the process of receiving its permits and commencing its own buildout. The tenant is required to commence paying base rent the earlier of (i) 150 days following the date the tenant obtains permits, (ii) the date the tenant opens for business, or (iii) February 15, 2017. At origination, the borrower reserved $2,000,000 in an earnout reserve tied to the tenant taking occupancy.
   
  Loan No. 29 – Mandeville Marketplace – Nail Spa, the fourth largest tenant has taken possession of the space but is currently in the process of identifying a strong operator to run the location before it will be officially open for business. Although the tenant is currently under lease and has taken possession of the space, the tenant has not yet opened for business.
   
  Loan No. 33 – 1000 K Street – Boiling Crab, the second largest tenant has executed a lease for approximately 25.0% of the net rentable area at the Mortgaged Property, but is not yet in occupancy while the space is being built out.  Boiling Crab is anticipated to take occupancy of and is required to commence paying rent on the space by November 21, 2016.  At origination, the borrower deposited $67,320 into a reserve in connection with such rent abatement period.
   
  Loan No. 33 – 1000 K Street – The third largest tenant, Kbar/Café was approached by a franchisee of Bennigans who was interested in converting the existing space into a Bennigans. In accordance with the existing Regulatory Agreement for 1000 K, the Redevelopment Agency Successor Agency has approval rights for the ground floor tenants. Since the Redevelopment Agency previously approved the restaurant use and it will remain as a restaurant, the Successor Agency cannot deny the transition of the KBar/Café Bernardo space to a Bennigans.
   
  Loan No. 35 – Ship Canal Office Center – Formidable Labs, Inc., the third largest tenant, is not yet in occupancy or paying rent. The tenant will take occupancy and commence paying rent upon the borrower’s completion of the TI work of $40.00 per sq. ft.
   
  Loan No. 35 – Ship Canal Office Center – The second largest tenant, Park Remick has executed a lease for approximately 15.1% of the net rentable area at the Mortgaged Property, and is anticipated to take occupancy of the space by December 2016 after completion of the build out of its space and commence paying rent by April 2017.
   
(28) Loan No. 8 – Waterstone 7 Portfolio – Sugar River Plaza Property- Waterstone Sugar River Plaza, LLC and Harkness Sugar River Plaza, LLC own the Sugar River Plaza Property as tenants-in-common (pursuant to a two-member closed tenant-in-common structure with each tenant-in-common borrower controlled by affiliates of the borrower sponsors).
   
  Loan No. 25 – Creekside Place - The borrower is comprised of three closed TICs, each of which is controlled by one of the joint and several non-recourse carveout guarantors, Arshia Harrison Refoua and Soraya Soleymanzadeh. 
   
(29) All upfront reserve balances reflect the upfront reserve amount at loan origination. The current balance may be less than the amount shown. 
   
(30) All ongoing reserve balances reflect the ongoing reserve amount at loan origination. The current balance may be greater than or less than the amount shown. Monthly reserves required to be deposited in such accounts may be capped pursuant to the related Mortgage Loan documents. 
   
(31) Loan No. 9 – Stop & Shop Stamford – The commercial general liability insurance currently in place at the mortgaged property does not cover acts that result from borrower’s negligence. The borrower is required to obtain such coverage with 45 dates from the date of origination and deposit 1/12th of the related estimated annual insurance premium into the insurance reserve.
   
  Loan No. 10 – Inn at the Colonnade - The borrower is required to deposit $45,000 into the seasonality reserve on the due dates occurring in March, April, May, June, July and August of each year during the term of the Inn at the Colonnade Loan subject to a cap of $270,000. 

 

 

 

  Loan No. 12 – Carter Oak Plaza - The borrower will be required to pay monthly into the TI/LC reserve account the following, (i) $17,852 from the 13th payment date and thereafter or, (ii) $28,563 if at any time the amount of Hong Kong’s total sales attributable to operations in the Hong Kong Space for the 12 month period ending with the most recently completed calendar month are less than $385.00 per sq. ft. Notwithstanding the foregoing, provided no cash trap period has occurred or is continuing. Borrower shall not be required to make the above deposits into the TI/LC reserve account for so long as the following conditions are satisfied, (i) the amount then on deposit in the TI/LC reserve account equals or exceeds (x) $1,250,000 if Hong Kong’s total sales for a 12-month period are greater than $385.00 per sq. ft., or (y) $2,250,000 if Hong Kong’s total sales for a 12-month period are less than $385.00 per sq. ft., and (ii) the property is at least 85.0% occupied by tenants that are (1) in full occupancy of the space under such tenants’ leases, (2) open for business, and (3) paying full rent.
   
  Loan No. – 17 – Marriott Savannah Riverfront - The borrower is required to make deposits of $250,000 to the extent the balance of the seasonality reserve is less than $1,250,000 into the seasonality reserve on each due date occurring in April, May, June, October and November of each year during the term of the Marriott Savannah Riverfront Loan. 
   
  Loan No. 40 – Fresenius Morganton - Monthly Replacement Reserve deposit of $219 will commence on the 61st payment date.
   
(32) Loan No. 1 – Hill7 Office - At origination, Canada Pension Plan Investment Board (“CPPIB”) delivered an approximately $10.4 million evergreen letter of credit from the Bank of Nova Scotia (rated AA-/Aa3/A+ by Fitch/Moody’s/S&P) and Hudson Pacific (rated BBB-/Baa3/BBB- by Fitch/Moody’s/S&P) provided a $12.7 million guaranty (collectively, the “TI/LC & Future Leasing LOC/Guaranty”), which amount represents the aggregate of (i) approximately $14.1 million of owed TI/LC’s in connection with the build out of the HBO (approximately $2.0 million) and Redfin (approximately $12.1 million) leased spaces, (ii) approximately $6.0 million for operating expenses, bridge rent and reimbursements associated with Redfin and (iii) $3.0 million for future leasing costs.
   
  Loan No. 11 - Holiday Inn Express Nashville – Downtown) - At loan origination, the borrower delivered a $5,309,000 letter of credit assigned to the lender until completion of the franchisor-required property improvement plan (“PIP”). In addition, the guarantors delivered a guaranty of completion for the PIP work ensuring the completion and payment of the work are completed in accordance with the terms and provisions of the loan agreement. Upon completion of all PIP work, the lender is required to return the letter of credit to the borrower.
   
  Loan No. 13 – Comprehensive Logistics Distribution Center - So long as the Comprehensive Logistics lease (or an acceptable replacement) is in full force and effect, the borrower’s obligation to make monthly on-going reserve deposits will be waived; provided that in the event Comprehensive Logistics fails to satisfy certain EBITDA requirements set forth in the loan agreement, the borrower is required to make monthly deposits into the TI/LC reserve until the tenant delivers a Letter of Credit in an amount equal to one year’s rent
   
  Loan No. 26 – AP Plasman Portfolio – At loan closing, the non-recourse carveout guarantor delivered a letter of credit to the lender in the amount of $10.2 million, in lieu of maintaining a minimum net worth of $25.0 million. The guarantor is required to maintain this letter of credit for the benefit of the lender until such time as the guarantor delivers to the lender evidence acceptable to the lender that the guarantor has a net worth equal to at least $25.0 million for so long as the Mortgage Loan is outstanding.
   
  Loan No. 38 – 132 West 27th Street - The Melia Tenant provided the 132 West 27th Street Sponsor with a $10.0 million irrevocable standby letter of credit issued by Banco Bilbao Vizcaya Argentaria (Fitch/Moody’s/S&P: A-/Baa1/BBB+), which has been assigned by the 132 West 27th Street Sponsor to the 132 West 27th Street Borrower, to be drawn upon in the event of default under the net lease and will be available for draw to cure any tenant defaults related to the non-payment of rent or failure to reimburse the 132 West 27th Street Borrower for certain expenses such as taxes, insurance, or re-tenanting costs.

 

 

 

(33) Loan No. 34 – Fiesta Plaza Shopping Center - The Phase I environmental report for the Fiesta Plaza Shopping Center Property recommended that a Phase II report be completed to assess the potential impacts associated with the past cleaner listings at the subject property. The Phase II investigation was completed on October 3, 2016 and recommended no further investigation be taken at this time.
   
(34) Environmental Insurance In Lieu of Phase II
                       
  Loan
No.		   Mortgage Loan   Mortgage Loan
Cut-off Date
Balance		   % of Initial
Outstanding
Pool Balance		   Maximum Policy
Amount		   Premium Paid in
Full
  13   Comprehensive Logistics Distribution Center   $21,500,000   2.7%   $71,750   Yes
  14   OZRE Leased Fee Portfolio   $20,000,000   2.5%   $219,505   Yes
  16   Mills Fleet Farm   $16,920,700   2.1%   $45,000   Yes
  27   Biston Portfolio (Lockport and Buffalo Properties)   $8,358,000   1.1%   $86,309   Yes

 

(35) Summary of Existing Pari Passu Debt
                               
  Loan
No.		   Mortgage Loan   Mortgage Loan
Cut-off Date
Balance		   Companion Loan
Cut-off Date
Balance		   Whole Loan
Combination
Cut-off Date
Balance		   Whole Loan
Combination
U/W NCF DSCR		   Whole Loan
Combination
Cut-off Date LTV
Ratio		   Whole Loan
Combination
Cut-off Date U/W
NOI Debt Yield
  1     Hill7 Office   $71,000,000   $30,000,000   $101,000,000   2.68x   48.5%   9.2%
  2     Vertex Pharmaceuticals HQ   $70,000,000   $355,000,000   $425,000,000   6.28x   35.5%   17.9%
  3     Potomac Mills   $70,000,000   $221,000,000   $291,00,000   4.39x   38.0%   13.9%
  5     Fresno Fashion Fair   $40,000,000   $285,000,000   $325,000,000   2.14x   57.5%   8.1%
  7     Residence Inn by Marriott LAX   $24,846,590   $28,325,113   $53,171,703   1.56x   64.5%   11.8%
  11   Holiday Inn Express Nashville - Downtown   $22,652,052   $49,535,806   $72,187,858   2.02x   62.8%   14.4%
  14   OZRE Leased Fee Portfolio   $20,000,000   $155,750,000   $175,750,000   1.74x   70.2%   7.6%
  15   TEK Park   $17,422,696   $47,290,175   $64,712,871   1.52x   63.4%   10.3%
  16   Mills Fleet Farm   $16,920,700   $47,776,095   $64,696,796   1.64x   63.5%   11.4%
  17   Marriott Savannah Riverfront   $16,604,117   $56,255,741   $72,859,859   1.37x   65.9%   11.9%
  36   Marriott Saddle Brook   $5,429,119   $21,716,471   $27,145,590   1.58x   63.1%   12.5%
  38   132 West 27th Street   $4,482,159   $100,101,561   $104,583,720   1.70x   47.1%   10.0%

 

(36) Split Loan Summary

 

  Loan
No.		   Mortgage Loan   A-Note Cut-off
Date Balance		   B-Note Cut-off
Date Balance		   Total Mortgage
Debt Cut-off
Date Balance(1)		   Pooled
Trust
U/W NCF
DSCR		   Total
Mortgage
Debt U/W
NCF DSCR		   Pooled
Trust
Cut-
off Date
LTV		   Total
Mortgage
Debt Cut-
off Date
LTV
Ratio		   Pooled
Trust
U/W
NOI
Debt
Yield		   Total
Mortgage
Debt U/W
NOI Debt
Yield
  3   Potomac Mills   $291,000,000   $125,000,000   $416,000,000   4.39x   2.65x   38.0%   54.4%   13.9%   9.7%

 

(37) Summary of Existing Mezzanine Debt

 

 

 

  Loan
No.		   Mortgage Loan   Mortgage
Loan
Cut-off
Date
Balance		   % of Initial
Outstanding
Pool
Balance		   Mezzanine
Debt Cut-off
Date Balance		   Annual
Interest Rate
on Mezzanine
Loan		   Mezzanine
Loan
Maturity
Date		   Intercreditor
Agreement		   Total
Debt Cut-
off Date
LTV
Ratio		   Total
Debt
U/W
NCF
DSCR		   Total
Debt U/W
NOI Debt
Yield
  2   Vertex Pharmaceuticals HQ   $70,000,000   8.9%   $195,000,000   3.5300%   11/6/2028   Yes   51.8%   3.42x   12.3%
  40   Fresenius Morganton   $4,000,000   0.5%   $400,000   13.0000%   10/6/2026   Yes   71.4%   1.21x   8.7%

 

(38) Summary of Future Mezzanine Debt

 

  Loan
No.		   Mortgage Loan   Mortgage Loan
Cut-off Date
Balance		   % of Initial
Outstanding
Pool Balance		   Intercreditor
Agreement
Required		   Combined
Minimum
DSCR		   Combined
Maximum LTV		   Combined Debt
Yield
  1   Hill7 Office   $71,000,000   5.1%   Yes   3.30x   44.5%   11.5%
  7   Residence Inn by Marriott LAX   $24,846,590   3.2%   Yes   1.35x   65.0%   10.0%
  10   Inn at the Colonnade   $22,700,000   2.9%   Yes   1.55x   67.0%   10.0%
  15   TEK Park   $17,422,695   2.2%   Yes   1.40x   70.0%   9.5%
  22   4601 Park Road   $12,000,000   1.5%   Yes   1.25x   74.5%   8.8%
  25   Creekside Place   $9,000,000   1.1%   Yes   1.45x   70.0%   9.25%
  37   Holiday Inn Express Mesquite   $4,670,009   0.6%   Yes   NAP   62.0%   NAP