FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-207132-01 | ||
IMPORTANT NOTICE REGARDING THE CONDITIONS FOR THIS OFFERING OF ASSET-BACKED SECURITIES | ||
The securities offered by these materials are being offered when, as and if issued. In particular, you are advised that the offered securities, and the asset pool backing them, are subject to modification or revision (including, among other things, the possibility that one or more classes of securities may be split, combined or eliminated), at any time prior to issuance or availability of a final prospectus. As a result, you may commit to purchase securities that have characteristics that may change, and you are advised that all or a portion of the offered securities may not be issued that have the characteristics described in these materials. Our obligation to sell securities to you is conditioned on the offered securities and the underlying transaction having the characteristics described in these materials. If we determine that such condition is not satisfied in any material respect, we will notify you, and neither the issuer nor any of the underwriters will have any obligation to you to deliver all or any portion of the securities which you have committed to purchase, and there will be no liability between us as a consequence of the non-delivery. | ||
STATEMENT REGARDING THIS FREE WRITING PROSPECTUS | ||
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-207132) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website atwww.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Goldman, Sachs & Co., any other underwriter or any dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS | ||
Any legends, disclaimers or other notices that may appear at the bottom of the email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) no representation being made that these materials are accurate or complete and 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. | ||
CGCMT 2016-GC36 Annex A | ||||||||||||||||||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Related Group | Crossed Group | Address | City | State | Zip Code | General Property Type | Detailed Property Type | Year Built | Year Renovated | |||||||||||||||
1 | Loan | 8, 12 | CGMRC | CGMRC, Barclays Bank PLC | 5 Penn Plaza | NAP | NAP | 5 Penn Plaza | New York | New York | 10001 | Office | CBD | 1917 | 2015 | |||||||||||||||
2 | Loan | 9, 10, 12 | CGMRC | CGMRC | Sheraton Denver Downtown Fee | NAP | NAP | 1550 Court Place | Denver | Colorado | 80202 | Land | Hospitality | 1959 | 2008-2010 | |||||||||||||||
3 | Loan | 11, 12, 13, 14 | GSMC | GSMC | Austin Block 21 | NAP | NAP | 200 and 212 Lavaca Street | Austin | Texas | 78701 | Mixed Use | Hospitality/Office/Retail | 2010-2011 | NAP | |||||||||||||||
4 | Loan | 15, 16 | GSMC | GSMC | Glenbrook Square | NAP | NAP | 4201 Coldwater Road | Fort Wayne | Indiana | 46805 | Retail | Super Regional Mall | 1966 | 1998 | |||||||||||||||
5 | Loan | 15, 17, 18 | GSMC | GSMC | Westin Boston Waterfront | NAP | NAP | 425 Summer Street | Boston | Massachusetts | 02210 | Hospitality | Full Service | 2006 | NAP | |||||||||||||||
6 | Loan | 12, 15, 19, 20, 21 | CGMRC | CGMRC | Park Place | NAP | NAP | 1255, 1260, 1333, 1340, 1445 and 1450 South Spectrum Boulevard | Chandler | Arizona | 85286 | Office | General Suburban | 2009-2014 | NAP | |||||||||||||||
7 | Loan | 22, 23, 24, 25 | CCRE | CCRE | 215 West 34th Street & 218 West 35th Street | NAP | NAP | 215 West 34th Street and 218 West 35th Street | New York | New York | 10001 | Mixed Use | Hospitality/Retail | 2010, 2015 | NAP | |||||||||||||||
8 | Loan | 15, 26, 27 | CGMRC | CGMRC | King of Prussia Hotel Portfolio | NAP | NAP | |||||||||||||||||||||||
8.01 | Property | Crowne Plaza - King of Prussia | 260 Mall Boulevard | King of Prussia | Pennsylvania | 19406 | Hospitality | Full Service | 1969 | 2012 | ||||||||||||||||||||
8.02 | Property | Fairfield Inn & Suites - King of Prussia | 258 Mall Boulevard | King of Prussia | Pennsylvania | 19406 | Hospitality | Limited Service | 1995 | 2004-2012 | ||||||||||||||||||||
9 | Loan | 28, 29, 30, 31 | CCRE | CCRE | Stafford Park | NAP | NAP | 215 Stafford Park Boulevard | Manahawkin | New Jersey | 08050 | Retail | Shadow Anchored | 2007-2016 | NAP | |||||||||||||||
10 | Loan | 15, 32 | GSMC | GSMC | South Plains Mall | NAP | NAP | 5702 and 6002 Slide Road | Lubbock | Texas | 79414 | Retail | Super Regional Mall | 1972 | 2015 | |||||||||||||||
11 | Loan | 33 | GSMC | GSMC | GSA Portfolio | NAP | NAP | |||||||||||||||||||||||
11.01 | Property | Mobile | 550 Government Street | Mobile | Alabama | 36602 | Office | General Suburban | 2002 | NAP | ||||||||||||||||||||
11.02 | Property | Savannah | 8 Southern Oaks Court | Savannah | Georgia | 31405 | Office | General Suburban | 2007 | NAP | ||||||||||||||||||||
11.03 | Property | 34 | Covington | 10155 Eagle Drive | Covington | Georgia | 30014 | Office | General Suburban | 2010 | NAP | |||||||||||||||||||
11.04 | Property | Nashville | 120 Athens Way | Nashville | Tennessee | 37228 | Office | General Suburban | 2009 | NAP | ||||||||||||||||||||
11.05 | Property | Memphis - Midtown | 1330 Monroe Avenue | Memphis | Tennessee | 38104 | Office | General Suburban | 2003 | NAP | ||||||||||||||||||||
11.06 | Property | Atlanta | 1699 Phoenix Parkway | College Park | Georgia | 30349 | Office | General Suburban | 2006 | NAP | ||||||||||||||||||||
11.07 | Property | Tallahassee | 1961 Quail Grove Lane | Tallahassee | Florida | 32311 | Office | General Suburban | 2010 | NAP | ||||||||||||||||||||
11.08 | Property | Elizabethtown | 591 Westport Road | Elizabethtown | Kentucky | 42701 | Office | General Suburban | 2003 | NAP | ||||||||||||||||||||
11.09 | Property | Greenville | 2805 South Charles Boulevard | Greenville | North Carolina | 27858 | Office | General Suburban | 2003, 2013 | NAP | ||||||||||||||||||||
11.10 | Property | Birmingham | 1972 Gadsden Highway | Birmingham | Alabama | 35235 | Office | General Suburban | 2004 | NAP | ||||||||||||||||||||
11.11 | Property | Paducah | 4730 Village Square Drive | Paducah | Kentucky | 42001 | Office | General Suburban | 2008 | NAP | ||||||||||||||||||||
11.12 | Property | Little Rock | 1520 Riverfront Drive | Little Rock | Arkansas | 72202 | Office | General Suburban | 2002 | NAP | ||||||||||||||||||||
11.13 | Property | Huntsville | 4970 Research Drive Northwest | Huntsville | Alabama | 35805 | Office | General Suburban | 2008 | NAP | ||||||||||||||||||||
11.14 | Property | Columbus | 3577 Bluecutt Road | Columbus | Mississippi | 39705 | Office | General Suburban | 2002 | NAP | ||||||||||||||||||||
11.15 | Property | Memphis - North | 3602 Austin Peay Highway | Memphis | Tennessee | 38128 | Office | General Suburban | 2005 | NAP | ||||||||||||||||||||
11.16 | Property | Frankfort | 140 Flynn Avenue | Frankfort | Kentucky | 40601 | Office | General Suburban | 2004 | NAP | ||||||||||||||||||||
11.17 | Property | Henderson | 858 South Beckford Drive | Henderson | North Carolina | 27536 | Office | General Suburban | 2004, 2013 | NAP | ||||||||||||||||||||
11.18 | Property | Gadsden | 204 Enterprise Drive | Gadsden | Alabama | 35904 | Office | General Suburban | 2007 | NAP | ||||||||||||||||||||
11.19 | Property | Bessemer | 5475 Academy Way | Bessemer | Alabama | 35022 | Office | General Suburban | 2007 | NAP | ||||||||||||||||||||
11.20 | Property | Richmond | 1060 Gibson Bay Drive | Richmond | Kentucky | 40475 | Office | General Suburban | 2002 | NAP | ||||||||||||||||||||
11.21 | Property | Tullahoma | 717 Kings Lane | Tullahoma | Tennessee | 37388 | Office | General Suburban | 2002 | NAP | ||||||||||||||||||||
11.22 | Property | Fairhope | 101 Courthouse Drive | Fairhope | Alabama | 36532 | Office | General Suburban | 2002 | NAP | ||||||||||||||||||||
11.23 | Property | Lawrenceburg | 109 East Taylor Street | Lawrenceburg | Tennessee | 38464 | Office | General Suburban | 2001 | NAP | ||||||||||||||||||||
11.24 | Property | Moss Point | 6000 Highway 63 | Moss Point | Mississippi | 39563 | Office | General Suburban | 2001 | NAP | ||||||||||||||||||||
12 | Loan | 35 | SMF I | SMC | Heinz 57 Center | NAP | NAP | 339 6th Avenue | Pittsburgh | Pennsylvania | 15222 | Office | CBD | 1913 | 1999 | |||||||||||||||
13 | Loan | 15, 36, 37 | SMF I | SMC | Northeast Corporate Center | NAP | NAP | 2350, 2500 & 2600 Green Road | Ann Arbor | Michigan | 48105 | Office | General Suburban | 1988 | 1999 | |||||||||||||||
14 | Loan | 15 | CGMRC | CGMRC | Embassy Corporate Park | NAP | NAP | |||||||||||||||||||||||
14.01 | Property | 3875 Embassy Parkway | 3875 Embassy Parkway | Fairlawn | Ohio | 44333 | Office | General Suburban | 1989 | NAP | ||||||||||||||||||||
14.02 | Property | 3700 Embassy Parkway | 3700 Embassy Parkway | Fairlawn | Ohio | 44333 | Office | General Suburban | 2000 | NAP | ||||||||||||||||||||
14.03 | Property | 4000 Embassy Parkway | 4000 Embassy Parkway | Fairlawn | Ohio | 44333 | Office | General Suburban | 1988 | NAP | ||||||||||||||||||||
14.04 | Property | 4040 Embassy Parkway | 4040 Embassy Parkway | Fairlawn | Ohio | 44333 | Office | General Suburban | 1991 | NAP | ||||||||||||||||||||
14.05 | Property | 3737 Embassy Parkway | 3737 Embassy Parkway | Fairlawn | Ohio | 44333 | Office | General Suburban | 1998 | NAP | ||||||||||||||||||||
14.06 | Property | 3560 West Market Street | 3560 West Market Street | Fairlawn | Ohio | 44333 | Office | General Suburban | 1985 | NAP | ||||||||||||||||||||
14.07 | Property | 5399 Lauby Road | 5399 Lauby Road | Canton | Ohio | 44720 | Office | General Suburban | 1989 | NAP | ||||||||||||||||||||
15 | Loan | CCRE | CCRE | 6725 Sunset Office | NAP | NAP | 6725 West Sunset Boulevard | Los Angeles | California | 90028 | Office | CBD | 1963 | 2004 | ||||||||||||||||
16 | Loan | GSMC | GSMC | Rivercrest Portfolio B | Group 1 | NAP | ||||||||||||||||||||||||
16.01 | Property | Shoppes at Woodruff | 1451 Woodruff Road | Greenville | South Carolina | 29607 | Retail | Shadow Anchored | 1999 | NAP | ||||||||||||||||||||
16.02 | Property | Riverbend Shopping Center | 315 West Thacker Avenue | Covington | Virginia | 24426 | Retail | Shadow Anchored | 1997 | NAP | ||||||||||||||||||||
16.03 | Property | Sussex Plaza | 22877-22895 Sussex Highway | Seaford | Delaware | 19973 | Retail | Shadow Anchored | 1997 | NAP | ||||||||||||||||||||
16.04 | Property | East Town Plaza | 2146 Old Snow Hill Road | Pocomoke City | Maryland | 21851 | Retail | Shadow Anchored | 1997 | NAP | ||||||||||||||||||||
17 | Loan | GSMC | GSMC | Rivercrest Portfolio A | Group 1 | NAP | ||||||||||||||||||||||||
17.01 | Property | Surfside Commons | 2695 Beaver Run Boulevard | Surfside Beach | South Carolina | 29575 | Retail | Shadow Anchored | 1996 | NAP | ||||||||||||||||||||
17.02 | Property | East Towne Centre | 5570 Sunset Boulevard | Lexington | South Carolina | 29072 | Retail | Shadow Anchored | 1997 | NAP | ||||||||||||||||||||
17.03 | Property | Plantation Plaza | 1310 North Fraser Street | Georgetown | South Carolina | 29440 | Retail | Shadow Anchored | 1996 | NAP | ||||||||||||||||||||
17.04 | Property | Smithfield Plaza | 1285 North Brightleaf Boulevard | Smithfield | North Carolina | 27577 | Retail | Shadow Anchored | 1997 | NAP |
A-1
CGCMT 2016-GC36 Annex A | ||||||||||||||||||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Related Group | Crossed Group | Address | City | State | Zip Code | General Property Type | Detailed Property Type | Year Built | Year Renovated | |||||||||||||||
18 | Loan | 38 | CCRE | CCRE | Lancaster Plaza | NAP | NAP | 44405-44417, 44443-44551 & 44599 Valley Central Way and 2343 West Avenue J | Lancaster | California | 93536 | Retail | Anchored | 1989 | NAP | |||||||||||||||
19 | Loan | 39 | GSMC | CCRE, GSMC | Element LA | NAP | NAP | 1861-1933 South Bundy Drive and 12333 West Olympic Boulevard | Los Angeles | California | 90025; 90064 | Office | General Suburban | 1947, 1949, 1950, 1953 | 2013-2015 | |||||||||||||||
20 | Loan | 40 | GSMC | GSMC | Residence Inn Andover | NAP | NAP | 500 Minuteman Road | Andover | Massachusetts | 01810 | Hospitality | Limited Service | 2001 | 2012, 2014 | |||||||||||||||
21 | Loan | CGMRC | CGMRC | 900 Seward Street | NAP | NAP | 900 Seward Street | Los Angeles | California | 90038 | Office | General Suburban | 1982 | 2010-2012 | ||||||||||||||||
22 | Loan | 15, 41, 42, 43 | GSMC | GSMC | DoubleTree Hotel Universal | NAP | NAP | 5780 Major Boulevard | Orlando | Florida | 32819 | Hospitality | Full Service | 1972 | 2007-2008 | |||||||||||||||
23 | Loan | GSMC | GSMC | Seaford Village | NAP | NAP | 22916-23010 Sussex Highway | Seaford | Delaware | 19973 | Retail | Anchored | 1985 | NAP | ||||||||||||||||
24 | Loan | SMF I | SMC | 6221 Wilshire Boulevard | Group 3 | NAP | 6221 Wilshire Boulevard | Los Angeles | California | 90048 | Office | Medical | 1957 | 2015 | ||||||||||||||||
25 | Loan | CGMRC | CGMRC | Net Lease Retail Portfolio | NAP | NAP | ||||||||||||||||||||||||
25.01 | Property | Walgreens - Sterling Heights | 13901 Metropolitan Parkway | Sterling Heights | Michigan | 48312 | Retail | Single Tenant Retail | 2002 | NAP | ||||||||||||||||||||
25.02 | Property | CVS - Hillsboro | 1452 North High Street | Hillsboro | Ohio | 45133 | Retail | Single Tenant Retail | 2000 | NAP | ||||||||||||||||||||
25.03 | Property | Jo-Ann Fabrics - Portage | 6151 South Westnedge Avenue | Portage | Michigan | 49002 | Retail | Single Tenant Retail | 1964 | 2015 | ||||||||||||||||||||
25.04 | Property | Fred’s - Dunn | 988 Erwin Road | Dunn | North Carolina | 28334 | Retail | Single Tenant Retail | 2015 | NAP | ||||||||||||||||||||
25.05 | Property | Rite Aid - Hogansville | 101 South US 29 Highway | Hogansville | Georgia | 30230 | Retail | Single Tenant Retail | 1997 | NAP | ||||||||||||||||||||
25.06 | Property | Dollar General - Sandersville | 588 South Front Street | Sandersville | Mississippi | 39477 | Retail | Single Tenant Retail | 2013 | NAP | ||||||||||||||||||||
26 | Loan | GSMC | GSMC | Guardian Self Storage Centre Avenue and South Millvale | Group 2 | NAP | ||||||||||||||||||||||||
26.01 | Property | Guardian Self Storage Centre Avenue | 5873 Centre Avenue | Pittsburgh | Pennsylvania | 15206 | Self Storage | Self Storage | 1908 | 1987-1994 | ||||||||||||||||||||
26.02 | Property | Guardian Self Storage South Millvale | 750 South Millvale Avenue | Pittsburgh | Pennsylvania | 15213 | Self Storage | Self Storage | 1917 | 1992 | ||||||||||||||||||||
27 | Loan | 15, 44 | GSMC | GSMC | Arapaho Village | NAP | NAP | 801-819 West Arapaho Road | Richardson | Texas | 75080 | Retail | Anchored | 1965 | 2005 | |||||||||||||||
28 | Loan | 15, 45, 46 | SMF I | SMC | Abilene Hotel Portfolio | NAP | NAP | |||||||||||||||||||||||
28.01 | Property | Holiday Inn Express & Suites - Abilene | 1802 East Overland Trail | Abilene | Texas | 79601 | Hospitality | Limited Service | 2001 | 2015 | ||||||||||||||||||||
28.02 | Property | La Quinta Inn & Suites - Abilene | 3018 Catclaw Drive | Abilene | Texas | 79606 | Hospitality | Limited Service | 2010 | NAP | ||||||||||||||||||||
29 | Loan | GSMC | GSMC | Southwood Tower | NAP | NAP | 19221 Interstate 45 South | Shenandoah | Texas | 77385 | Office | General Suburban | 1984 | 2004 | ||||||||||||||||
30 | Loan | 15, 47 | GSMC | GSMC | Two Metro Place | NAP | NAP | 565 Metro Place South | Dublin | Ohio | 43017 | Office | General Suburban | 1999 | NAP | |||||||||||||||
31 | Loan | GSMC | GSMC | Golden Mile Marketplace | NAP | NAP | 1300-1312 West Patrick Street | Frederick | Maryland | 21703 | Retail | Anchored | 1989 | NAP | ||||||||||||||||
32 | Loan | CGMRC | CGMRC | Bank of America Oceanside Fee | NAP | NAP | 2756 Long Beach Road | Oceanside | New York | 11572 | Land | Retail | 2015 | NAP | ||||||||||||||||
33 | Loan | 15 | GSMC | GSMC | Five Points Medical | NAP | NAP | 2251 North Squirrel Road | Auburn Hills | Michigan | 48326 | Office | Medical | 2000 | NAP | |||||||||||||||
34 | Loan | GSMC | GSMC | Guardian Self Storage Old Haymaker Road | Group 2 | NAP | 350 Old Haymaker Road | Monroeville | Pennsylvania | 15146 | Self Storage | Self Storage | 2001 | NAP | ||||||||||||||||
35 | Loan | 48 | SMF I | SMC | 17525 Ventura Boulevard | Group 3 | NAP | 17525 Ventura Boulevard | Encino | California | 91316 | Office | Medical | 1981 | NAP | |||||||||||||||
36 | Loan | GSMC | GSMC | Guardian Self Storage Waterfront Drive | Group 2 | NAP | 1002 East Waterfront Drive | Munhall | Pennsylvania | 15120 | Self Storage | Self Storage | 2002 | NAP | ||||||||||||||||
37 | Loan | GSMC | GSMC | AAAA Self Storage | NAP | NAP | ||||||||||||||||||||||||
37.01 | Property | AAAA Self Storage Buford | 4365 Commerce Drive | Buford | Georgia | 30518 | Self Storage | Self Storage | 1997 | NAP | ||||||||||||||||||||
37.02 | Property | AAAA Self Storage Lawrenceville | 282 East Crogan Street | Lawrenceville | Georgia | 30046 | Self Storage | Self Storage | 1996 | NAP | ||||||||||||||||||||
38 | Loan | GSMC | GSMC | Paseo Real | NAP | NAP | 2100 Ruben Torres Senior Boulevard | Brownsville | Texas | 78526 | Retail | Unanchored | 2002 | NAP | ||||||||||||||||
39 | Loan | 49 | CGMRC | CGMRC | Indian Creek Commons | NAP | NAP | 1055 Pendleton Pike | Indianapolis | Indiana | 46236 | Retail | Shadow Anchored | 2003 | NAP | |||||||||||||||
40 | Loan | 15 | CGMRC | CGMRC | Kensington Square Apartments | NAP | NAP | 700 Keswick Circle | Trotwood | Ohio | 45426 | Multifamily | Garden | 1972 | 2014-2015 | |||||||||||||||
41 | Loan | 15, 50 | CGMRC | CGMRC | Olympia Plaza | NAP | NAP | 91-175 Joe Orr Road | Chicago Heights | Illinois | 60411 | Retail | Anchored | 1957 | 2003 | |||||||||||||||
42 | Loan | CGMRC | CGMRC | Flagstone Creek Apartments | NAP | NAP | 5101 Southwest Villa Street | Bentonville | Arkansas | 72712 | Multifamily | Garden | 2007, 2010 | NAP | ||||||||||||||||
43 | Loan | SMF I | SMC | Wickiup & Ambassador MHP’s | NAP | NAP | ||||||||||||||||||||||||
43.01 | Property | Ambassador Down Manufactured Housing Community | 2345 East Main Street | Mesa | Arizona | 85213 | Manufactured Housing | Manufactured Housing | 1954 | NAP | ||||||||||||||||||||
43.02 | Property | Wickiup Manufactured Housing Community | 2015 East Old West Highway | Apache Junction | Arizona | 85119 | Manufactured Housing | Manufactured Housing | 1956 | NAP | ||||||||||||||||||||
44 | Loan | CGMRC | CGMRC | Empire Mini Storage Forestville | NAP | NAP | 6320 Forestville Street | Forestville | California | 95436 | Self Storage | Self Storage | 1997 | NAP | ||||||||||||||||
45 | Loan | 51, 52 | CCRE | CCRE | Draper Industrial | NAP | NAP | 12577 South 265 West | Draper | Utah | 84020 | Industrial | Flex | 1996 | NAP | |||||||||||||||
46 | Loan | 15, 53 | SMF I | SMC | Springhill Suites Altamonte | NAP | NAP | 205 West State Route 436 | Altamonte Springs | Florida | 32714 | Hospitality | Limited Service | 2000 | 2011 | |||||||||||||||
47 | Loan | SMF I | SMC | Sleep Inn - Manchester | NAP | NAP | 84 Relco Drive | Manchester | Tennessee | 37355 | Hospitality | Limited Service | 2009 | NAP | ||||||||||||||||
48 | Loan | 15, 54 | SMF I | SMC | Freehome Village | NAP | NAP | 12424 Cumming Highway | Canton | Georgia | 30115 | Retail | Anchored | 2003 | NAP | |||||||||||||||
49 | Loan | GSMC | GSMC | 81 Page Drive | NAP | NAP | 81 Page Drive | Franklin | Kentucky | 42134 | Industrial | Warehouse/Distribution | 2005 | NAP | ||||||||||||||||
50 | Loan | CCRE | CCRE | Gulf Place | NAP | NAP | 45 Town Center Loop | Santa Rosa Beach | Florida | 32459 | Retail | Unanchored | 1999, 2001, 2002, 2011 | NAP | ||||||||||||||||
51 | Loan | GSMC | GSMC | Union Landing | NAP | NAP | 30970-31000 Courthouse Drive | Union City | California | 94587 | Retail | Shadow Anchored | 2000 | NAP | ||||||||||||||||
52 | Loan | CGMRC | CGMRC | National Self Storage Southfield | Group 4 | NAP | 21940 West 8 Mile Road | Southfield | Michigan | 48075 | Self Storage | Self Storage | 2001 | NAP | ||||||||||||||||
53 | Loan | CCRE | CCRE | Shops at South Mountain | NAP | NAP | 2020 & 2030 W Baseline Road | Phoenix | Arizona | 85041 | Retail | Shadow Anchored | 2008 | NAP | ||||||||||||||||
54 | Loan | CGMRC | CGMRC | Food Lion Southampton | NAP | NAP | 1328 Armory Drive | Franklin | Virginia | 23851 | Retail | Anchored | 1988 | NAP | ||||||||||||||||
55 | Loan | 15 | CGMRC | CGMRC | Budget Self Storage | NAP | NAP | 5061 Beech Place | Temple Hills | Maryland | 20748 | Self Storage | Self Storage | 1978 | NAP | |||||||||||||||
56 | Loan | CGMRC | CGMRC | National Self Storage Redford | Group 4 | NAP | 9125 Telegraph Road | Redford | Michigan | 48239 | Self Storage | Self Storage | 1955 | 2006 | ||||||||||||||||
57 | Loan | CGMRC | CGMRC | Horn Lake and Princeton Self Storage | NAP | NAP | ||||||||||||||||||||||||
57.01 | Property | Princeton Self Storage | 515 Princeton Road | Johnson City | Tennessee | 37601 | Self Storage | Self Storage | 1981 | 1993 | ||||||||||||||||||||
57.02 | Property | Horn Lake Self Storage | 5880 Tulane Road | Horn Lake | Mississippi | 38637 | Self Storage | Self Storage | 1995 | NAP | ||||||||||||||||||||
58 | Loan | CCRE | CCRE | El Dorado Apartments | NAP | NAP | 2440 East Glenn Street | Tucson | Arizona | 85719 | Multifamily | Garden | 1973 | NAP |
A-2
CGCMT 2016-GC36 Annex A | ||||||||||||||||||||||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Units, Pads, Rooms, SF | Unit Description | Loan Per Unit ($) | Ownership Interest | Original Balance ($) | Cut-off Date Balance ($) | Allocated Cut-off Date Loan Amount ($) | % of Initial Pool Balance | Balloon Balance ($) | Mortgage Loan Rate (%) | Administrative Fee Rate (%) (1) | Net Mortgage Loan Rate (%) | |||||||||||||||||
1 | Loan | 8, 9 | CGMRC | CGMRC, Barclays Bank PLC | 5 Penn Plaza | 650,329 | SF | 399.80 | Fee Simple | 115,000,000 | 115,000,000 | 115,000,000 | 9.9% | 115,000,000 | 4.86153% | 0.01284% | 4.84869% | |||||||||||||||||
2 | Loan | 9, 10, 11 | CGMRC | CGMRC | Sheraton Denver Downtown Fee | 1,231 | Rooms | 146,222.58 | Fee Simple | 110,000,000 | 110,000,000 | 110,000,000 | 9.5% | 110,000,000 | 4.50000% | 0.01284% | 4.48716% | |||||||||||||||||
3 | Loan | 9, 12, 13, 14 | GSMC | GSMC | Austin Block 21 | 251 (Hotel) / 143,400 (Office and Retail) | Rooms / SF | 405.20 | Fee Simple | 110,000,000 | 109,898,450 | 109,898,450 | 9.5% | 92,119,820 | 5.58000% | 0.01784% | 5.56216% | |||||||||||||||||
4 | Loan | 15, 16 | GSMC | GSMC | Glenbrook Square | 1,005,604 | SF | 161.10 | Fee Simple | 102,000,000 | 102,000,000 | 102,000,000 | 8.8% | 86,573,109 | 4.27150% | 0.01284% | 4.25866% | |||||||||||||||||
5 | Loan | 15, 17, 18 | GSMC | GSMC | Westin Boston Waterfront | 793 | Rooms | 257,522.87 | Leasehold | 55,000,000 | 54,789,561 | 54,789,561 | 4.7% | 44,250,994 | 4.35800% | 0.01284% | 4.34516% | |||||||||||||||||
6 | Loan | 12, 15, 19, 20, 21 | CGMRC | CGMRC | Park Place | 523,673 | SF | 177.59 | Fee Simple | 50,000,000 | 50,000,000 | 50,000,000 | 4.3% | 44,183,911 | 4.92000% | 0.03034% | 4.88966% | |||||||||||||||||
7 | Loan | 22, 23, 24, 25 | CCRE | CCRE | 215 West 34th Street & 218 West 35th Street | 300,287 | SF | 432.92 | Fee Simple | 45,000,000 | 45,000,000 | 45,000,000 | 3.9% | 45,000,000 | 4.22100% | 0.01284% | 4.20816% | |||||||||||||||||
8 | Loan | 15, 26, 27 | CGMRC | CGMRC | King of Prussia Hotel Portfolio | 306 | Rooms | 124,836.60 | Fee Simple | 38,200,000 | 38,200,000 | 38,200,000 | 3.3% | 33,518,165 | 5.02000% | 0.01284% | 5.00716% | |||||||||||||||||
8.01 | Property | Crowne Plaza - King of Prussia | 226 | Rooms | ||||||||||||||||||||||||||||||
8.02 | Property | Fairfield Inn & Suites - King of Prussia | 80 | Rooms | ||||||||||||||||||||||||||||||
9 | Loan | 28, 29, 30, 31 | CCRE | CCRE | Stafford Park | 133,908 | SF | 232.74 | Fee Simple | 31,200,000 | 31,166,265 | 31,166,265 | 2.7% | 25,590,054 | 4.92600% | 0.03284% | 4.89316% | |||||||||||||||||
10 | Loan | 15, 32 | GSMC | GSMC | South Plains Mall | 983,517 | SF | 203.35 | Fee Simple | 30,000,000 | 30,000,000 | 30,000,000 | 2.6% | 30,000,000 | 4.22050% | 0.01284% | 4.20766% | |||||||||||||||||
11 | Loan | 33 | GSMC | GSMC | GSA Portfolio | 409,258 | SF | 133.82 | 27,384,375 | 27,384,375 | 27,384,375 | 2.4% | 23,053,163 | 4.90600% | 0.03034% | 4.87566% | ||||||||||||||||||
11.01 | Property | Mobile | 50,816 | SF | Fee Simple | 3,787,500 | ||||||||||||||||||||||||||||
11.02 | Property | Savannah | 35,938 | SF | Fee Simple | 3,075,000 | ||||||||||||||||||||||||||||
11.03 | Property | 34 | Covington | 32,543 | SF | Fee Simple | 2,100,000 | |||||||||||||||||||||||||||
11.04 | Property | Nashville | 18,575 | SF | Fee Simple | 1,687,500 | ||||||||||||||||||||||||||||
11.05 | Property | Memphis - Midtown | 21,250 | SF | Fee Simple | 1,425,000 | ||||||||||||||||||||||||||||
11.06 | Property | Atlanta | 22,100 | SF | Fee Simple | 1,312,500 | ||||||||||||||||||||||||||||
11.07 | Property | Tallahassee | 25,306 | SF | Fee Simple | 1,181,250 | ||||||||||||||||||||||||||||
11.08 | Property | Elizabethtown | 12,215 | SF | Fee Simple | 1,162,500 | ||||||||||||||||||||||||||||
11.09 | Property | Greenville | 13,775 | SF | Fee Simple | 1,087,500 | ||||||||||||||||||||||||||||
11.10 | Property | Birmingham | 16,544 | SF | Fee Simple | 1,012,500 | ||||||||||||||||||||||||||||
11.11 | Property | Paducah | 23,000 | SF | Fee Simple | 975,000 | ||||||||||||||||||||||||||||
11.12 | Property | Little Rock | 23,495 | SF | Fee Simple | 956,250 | ||||||||||||||||||||||||||||
11.13 | Property | Huntsville | 13,000 | SF | Fee Simple | 918,750 | ||||||||||||||||||||||||||||
11.14 | Property | Columbus | 10,377 | SF | Fee Simple | 900,000 | ||||||||||||||||||||||||||||
11.15 | Property | Memphis - North | 12,545 | SF | Fee Simple | 787,500 | ||||||||||||||||||||||||||||
11.16 | Property | Frankfort | 14,124 | SF | Fee Simple | 787,500 | ||||||||||||||||||||||||||||
11.17 | Property | Henderson | 8,668 | SF | Fee Simple | 675,000 | ||||||||||||||||||||||||||||
11.18 | Property | Gadsden | 10,000 | SF | Fee Simple | 637,500 | ||||||||||||||||||||||||||||
11.19 | Property | Bessemer | 8,600 | SF | Fee Simple | 543,750 | ||||||||||||||||||||||||||||
11.20 | Property | Richmond | 7,189 | SF | Fee Simple | 543,750 | ||||||||||||||||||||||||||||
11.21 | Property | Tullahoma | 8,280 | SF | Fee Simple | 525,000 | ||||||||||||||||||||||||||||
11.22 | Property | Fairhope | 7,587 | SF | Fee Simple | 525,000 | ||||||||||||||||||||||||||||
11.23 | Property | Lawrenceburg | 6,260 | SF | Fee Simple | 468,750 | ||||||||||||||||||||||||||||
11.24 | Property | Moss Point | 7,071 | SF | Fee Simple | 309,375 | ||||||||||||||||||||||||||||
12 | Loan | 35 | SMF I | SMC | Heinz 57 Center | 699,610 | SF | 108.40 | Fee Simple | 26,000,000 | 25,944,493 | 25,944,493 | 2.2% | 21,371,565 | 4.99000% | 0.05284% | 4.93716% | |||||||||||||||||
13 | Loan | 15, 36, 37 | SMF I | SMC | Northeast Corporate Center | 221,747 | SF | 112.74 | Fee Simple | 25,000,000 | 25,000,000 | 25,000,000 | 2.2% | 22,076,398 | 4.88600% | 0.06034% | 4.82566% | |||||||||||||||||
14 | Loan | 15 | CGMRC | CGMRC | Embassy Corporate Park | 399,214 | SF | 57.61 | 23,000,000 | 23,000,000 | 23,000,000 | 2.0% | 19,889,443 | 4.98000% | 0.01284% | 4.96716% | ||||||||||||||||||
14.01 | Property | 3875 Embassy Parkway | 94,213 | SF | Fee Simple | 5,611,145 | ||||||||||||||||||||||||||||
14.02 | Property | 3700 Embassy Parkway | 78,600 | SF | Fee Simple | 5,052,167 | ||||||||||||||||||||||||||||
14.03 | Property | 4000 Embassy Parkway | 56,081 | SF | Fee Simple | 3,574,613 | ||||||||||||||||||||||||||||
14.04 | Property | 4040 Embassy Parkway | 50,556 | SF | Fee Simple | 3,029,876 | ||||||||||||||||||||||||||||
14.05 | Property | 3737 Embassy Parkway | 41,266 | SF | Fee Simple | 2,670,279 | ||||||||||||||||||||||||||||
14.06 | Property | 3560 West Market Street | 49,560 | SF | Fee Simple | 1,780,186 | ||||||||||||||||||||||||||||
14.07 | Property | 5399 Lauby Road | 28,938 | SF | Leasehold | 1,281,734 | ||||||||||||||||||||||||||||
15 | Loan | CCRE | CCRE | 6725 Sunset Office | 73,835 | SF | 284.42 | Fee Simple | 21,000,000 | 21,000,000 | 21,000,000 | 1.8% | 21,000,000 | 4.99400% | 0.03284% | 4.96116% | ||||||||||||||||||
16 | Loan | GSMC | GSMC | Rivercrest Portfolio B | 172,283 | SF | 117.25 | 20,200,000 | 20,200,000 | 20,200,000 | 1.7% | 18,138,615 | 4.62600% | 0.01284% | 4.61316% | |||||||||||||||||||
16.01 | Property | Shoppes at Woodruff | 82,445 | SF | Fee Simple | 9,350,000 | ||||||||||||||||||||||||||||
16.02 | Property | Riverbend Shopping Center | 31,960 | SF | Fee Simple | 3,900,000 | ||||||||||||||||||||||||||||
16.03 | Property | Sussex Plaza | 30,892 | SF | Fee Simple | 3,850,000 | ||||||||||||||||||||||||||||
16.04 | Property | East Town Plaza | 26,986 | SF | Fee Simple | 3,100,000 | ||||||||||||||||||||||||||||
17 | Loan | GSMC | GSMC | Rivercrest Portfolio A | 129,202 | SF | 153.25 | 19,800,000 | 19,800,000 | 19,800,000 | 1.7% | 17,779,434 | 4.62600% | 0.01284% | 4.61316% | |||||||||||||||||||
17.01 | Property | Surfside Commons | 36,988 | SF | Fee Simple | 5,900,000 | ||||||||||||||||||||||||||||
17.02 | Property | East Towne Centre | 32,590 | SF | Fee Simple | 5,100,000 | ||||||||||||||||||||||||||||
17.03 | Property | Plantation Plaza | 31,413 | SF | Fee Simple | 4,600,000 | ||||||||||||||||||||||||||||
17.04 | Property | Smithfield Plaza | 28,211 | SF | Fee Simple | 4,200,000 |
A-3
CGCMT 2016-GC36 Annex A | ||||||||||||||||||||||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Units, Pads, Rooms, SF | Unit Description | Loan Per Unit ($) | Ownership Interest | Original Balance ($) | Cut-off Date Balance ($) | Allocated Cut-off Date Loan Amount ($) | % of Initial Pool Balance | Balloon Balance ($) | Mortgage Loan Rate (%) | Administrative Fee Rate (%) (1) | Net Mortgage Loan Rate (%) | |||||||||||||||||
18 | Loan | 38 | CCRE | CCRE | Lancaster Plaza | 111,395 | SF | 153.17 | Fee Simple | 17,100,000 | 17,062,370 | 17,062,370 | 1.5% | 13,995,822 | 4.86000% | 0.03284% | 4.82716% | |||||||||||||||||
19 | Loan | 39 | GSMC | CCRE, GSMC | Element LA | 284,037 | SF | 591.47 | Fee Simple | 14,000,000 | 14,000,000 | 14,000,000 | 1.2% | 14,000,000 | 4.59300% | 0.01284% | 4.58016% | |||||||||||||||||
20 | Loan | 40 | GSMC | GSMC | Residence Inn Andover | 120 | Rooms | 112,147.01 | Fee Simple | 13,487,500 | 13,457,641 | 13,457,641 | 1.2% | 11,029,572 | 4.83400% | 0.01284% | 4.82116% | |||||||||||||||||
21 | Loan | CGMRC | CGMRC | 900 Seward Street | 40,315 | SF | 324.94 | Fee Simple | 13,100,000 | 13,100,000 | 13,100,000 | 1.1% | 11,815,627 | 4.86000% | 0.01284% | 4.84716% | ||||||||||||||||||
22 | Loan | 15, 41, 42, 43 | GSMC | GSMC | DoubleTree Hotel Universal | 742 | Rooms | 68,422.75 | Fee Simple | 13,000,000 | 12,941,292 | 12,941,292 | 1.1% | 10,654,369 | 4.90000% | 0.01284% | 4.88716% | |||||||||||||||||
23 | Loan | GSMC | GSMC | Seaford Village | 198,312 | SF | 65.18 | Fee Simple | 12,925,000 | 12,925,000 | 12,925,000 | 1.1% | 11,857,111 | 4.65900% | 0.06034% | 4.59866% | ||||||||||||||||||
24 | Loan | SMF I | SMC | 6221 Wilshire Boulevard | 52,408 | SF | 241.38 | Fee Simple | 12,650,000 | 12,650,000 | 12,650,000 | 1.1% | 11,429,338 | 4.95400% | 0.01284% | 4.94116% | ||||||||||||||||||
25 | Loan | CGMRC | CGMRC | Net Lease Retail Portfolio | 85,161 | SF | 146.19 | 12,450,000 | 12,450,000 | 12,450,000 | 1.1% | 10,725,021 | 4.83000% | 0.01284% | 4.81716% | |||||||||||||||||||
25.01 | Property | Walgreens - Sterling Heights | 14,490 | SF | Fee Simple | 4,350,000 | ||||||||||||||||||||||||||||
25.02 | Property | CVS - Hillsboro | 10,125 | SF | Fee Simple | 2,174,000 | ||||||||||||||||||||||||||||
25.03 | Property | Jo-Ann Fabrics - Portage | 20,016 | SF | Fee Simple | 1,842,000 | ||||||||||||||||||||||||||||
25.04 | Property | Fred’s - Dunn | 16,799 | SF | Fee Simple | 1,601,500 | ||||||||||||||||||||||||||||
25.05 | Property | Rite Aid - Hogansville | 11,325 | SF | Fee Simple | 1,425,000 | ||||||||||||||||||||||||||||
25.06 | Property | Dollar General - Sandersville | 12,406 | SF | Fee Simple | 1,057,500 | ||||||||||||||||||||||||||||
26 | Loan | GSMC | GSMC | Guardian Self Storage Centre Avenue and South Millvale | 112,106 | SF | 99.91 | 11,200,000 | 11,200,000 | 11,200,000 | 1.0% | 9,796,159 | 4.46600% | 0.05284% | 4.41316% | |||||||||||||||||||
26.01 | Property | Guardian Self Storage Centre Avenue | 78,933 | SF | Fee Simple | 9,700,000 | ||||||||||||||||||||||||||||
26.02 | Property | Guardian Self Storage South Millvale | 33,173 | SF | Fee Simple | 1,500,000 | ||||||||||||||||||||||||||||
27 | Loan | 15, 44 | GSMC | GSMC | Arapaho Village | 101,307 | SF | 99.16 | Fee Simple | 10,046,000 | 10,046,000 | 10,046,000 | 0.9% | 8,734,403 | 5.19550% | 0.01284% | 5.18266% | |||||||||||||||||
28 | Loan | 15, 45, 46 | SMF I | SMC | Abilene Hotel Portfolio | 138 | Rooms | 68,840.58 | 9,500,000 | 9,500,000 | 9,500,000 | 0.8% | 7,810,926 | 5.00300% | 0.01284% | 4.99016% | ||||||||||||||||||
28.01 | Property | Holiday Inn Express & Suites - Abilene | 66 | Rooms | Fee Simple | 4,800,000 | ||||||||||||||||||||||||||||
28.02 | Property | La Quinta Inn & Suites - Abilene | 72 | Rooms | Fee Simple | 4,700,000 | ||||||||||||||||||||||||||||
29 | Loan | GSMC | GSMC | Southwood Tower | 78,197 | SF | 117.53 | Fee Simple | 9,200,000 | 9,190,145 | 9,190,145 | 0.8% | 7,555,709 | 4.96600% | 0.01284% | 4.95316% | ||||||||||||||||||
30 | Loan | 15, 47 | GSMC | GSMC | Two Metro Place | 118,883 | SF | 75.70 | Fee Simple | 9,000,000 | 9,000,000 | 9,000,000 | 0.8% | 7,942,381 | 4.86100% | 0.05284% | 4.80816% | |||||||||||||||||
31 | Loan | GSMC | GSMC | Golden Mile Marketplace | 94,804 | SF | 92.30 | Fee Simple | 8,750,000 | 8,750,000 | 8,750,000 | 0.8% | 7,420,193 | 4.24000% | 0.06284% | 4.17716% | ||||||||||||||||||
32 | Loan | CGMRC | CGMRC | Bank of America Oceanside Fee | 3,500 | SF | 2,414.29 | Fee Simple | 8,450,000 | 8,450,000 | 8,450,000 | 0.7% | 7,778,289 | 4.88000% | 0.01284% | 4.86716% | ||||||||||||||||||
33 | Loan | 15 | GSMC | GSMC | Five Points Medical | 52,849 | SF | 138.63 | Fee Simple | 7,350,000 | 7,326,454 | 7,326,454 | 0.6% | 6,081,235 | 5.19400% | 0.06034% | 5.13366% | |||||||||||||||||
34 | Loan | GSMC | GSMC | Guardian Self Storage Old Haymaker Road | 87,165 | SF | 82.60 | Fee Simple | 7,200,000 | 7,200,000 | 7,200,000 | 0.6% | 6,297,531 | 4.46600% | 0.05284% | 4.41316% | ||||||||||||||||||
35 | Loan | 48 | SMF I | SMC | 17525 Ventura Boulevard | 40,151 | SF | 179.32 | Fee Simple | 7,200,000 | 7,200,000 | 7,200,000 | 0.6% | 6,505,235 | 4.95400% | 0.01284% | 4.94116% | |||||||||||||||||
36 | Loan | GSMC | GSMC | Guardian Self Storage Waterfront Drive | 76,775 | SF | 85.97 | Fee Simple | 6,600,000 | 6,600,000 | 6,600,000 | 0.6% | 5,772,737 | 4.46600% | 0.05284% | 4.41316% | ||||||||||||||||||
37 | Loan | GSMC | GSMC | AAAA Self Storage | 179,460 | SF | 35.62 | 6,400,000 | 6,392,802 | 6,392,802 | 0.6% | 5,219,685 | 4.75600% | 0.01284% | 4.74316% | |||||||||||||||||||
37.01 | Property | AAAA Self Storage Buford | 103,860 | SF | Fee Simple | 3,565,217 | ||||||||||||||||||||||||||||
37.02 | Property | AAAA Self Storage Lawrenceville | 75,600 | SF | Fee Simple | 2,827,585 | ||||||||||||||||||||||||||||
38 | Loan | GSMC | GSMC | Paseo Real | 56,203 | SF | 112.09 | Fee Simple | 6,300,000 | 6,300,000 | 6,300,000 | 0.5% | 5,774,392 | 4.60500% | 0.08034% | 4.52466% | ||||||||||||||||||
39 | Loan | 49 | CGMRC | CGMRC | Indian Creek Commons | 59,782 | SF | 99.53 | Fee Simple | 5,950,000 | 5,950,000 | 5,950,000 | 0.5% | 5,141,393 | 4.95000% | 0.01284% | 4.93716% | |||||||||||||||||
40 | Loan | 15 | CGMRC | CGMRC | Kensington Square Apartments | 224 | Units | 26,071.43 | Fee Simple | 5,840,000 | 5,840,000 | 5,840,000 | 0.5% | 5,151,607 | 4.84000% | 0.01284% | 4.82716% | |||||||||||||||||
41 | Loan | 15, 50 | CGMRC | CGMRC | Olympia Plaza | 129,464 | SF | 44.80 | Fee Simple | 5,800,000 | 5,800,000 | 5,800,000 | 0.5% | 5,033,300 | 5.12000% | 0.01284% | 5.10716% | |||||||||||||||||
42 | Loan | CGMRC | CGMRC | Flagstone Creek Apartments | 120 | Units | 47,733.33 | Fee Simple | 5,728,000 | 5,728,000 | 5,728,000 | 0.5% | 5,176,850 | 4.97000% | 0.08034% | 4.88966% | ||||||||||||||||||
43 | Loan | SMF I | SMC | Wickiup & Ambassador MHP’s | 271 | Pads | 20,904.06 | 5,665,000 | 5,665,000 | 5,665,000 | 0.5% | 4,642,062 | 4.90000% | 0.06284% | 4.83716% | |||||||||||||||||||
43.01 | Property | Ambassador Down Manufactured Housing Community | 160 | Pads | Fee Simple | 3,736,000 | ||||||||||||||||||||||||||||
43.02 | Property | Wickiup Manufactured Housing Community | 111 | Pads | Fee Simple | 1,929,000 | ||||||||||||||||||||||||||||
44 | Loan | CGMRC | CGMRC | Empire Mini Storage Forestville | 65,722 | SF | 83.69 | Fee Simple | 5,500,000 | 5,500,000 | 5,500,000 | 0.5% | 4,857,015 | 4.89000% | 0.01284% | 4.87716% | ||||||||||||||||||
45 | Loan | 51, 52 | CCRE | CCRE | Draper Industrial | 102,919 | SF | 53.44 | Fee Simple | 5,500,000 | 5,500,000 | 5,500,000 | 0.5% | 4,649,970 | 5.05200% | 0.03284% | 5.01916% | |||||||||||||||||
46 | Loan | 15, 53 | SMF I | SMC | Springhill Suites Altamonte | 90 | Rooms | 57,716.96 | Fee Simple | 5,200,000 | 5,194,526 | 5,194,526 | 0.4% | 4,280,955 | 5.04000% | 0.01284% | 5.02716% | |||||||||||||||||
47 | Loan | SMF I | SMC | Sleep Inn - Manchester | 76 | Rooms | 68,319.43 | Fee Simple | 5,200,000 | 5,192,277 | 5,192,277 | 0.4% | 3,916,351 | 5.20000% | 0.01284% | 5.18716% | ||||||||||||||||||
48 | Loan | 15, 54 | SMF I | SMC | Freehome Village | 74,340 | SF | 67.26 | Fee Simple | 5,000,000 | 5,000,000 | 5,000,000 | 0.4% | 4,282,838 | 4.61000% | 0.01284% | 4.59716% | |||||||||||||||||
49 | Loan | GSMC | GSMC | 81 Page Drive | 250,000 | SF | 19.70 | Fee Simple | 4,925,000 | 4,925,000 | 4,925,000 | 0.4% | 4,508,696 | 4.52800% | 0.05284% | 4.47516% | ||||||||||||||||||
50 | Loan | CCRE | CCRE | Gulf Place | 22,966 | SF | 213.36 | Fee Simple | 4,910,000 | 4,899,951 | 4,899,951 | 0.4% | 4,059,375 | 5.16850% | 0.03284% | 5.13566% | ||||||||||||||||||
51 | Loan | GSMC | GSMC | Union Landing | 10,727 | SF | 377.55 | Fee Simple | 4,050,000 | 4,050,000 | 4,050,000 | 0.4% | 4,050,000 | 4.69350% | 0.01284% | 4.68066% | ||||||||||||||||||
52 | Loan | CGMRC | CGMRC | National Self Storage Southfield | 74,518 | SF | 53.68 | Fee Simple | 4,000,000 | 4,000,000 | 4,000,000 | 0.3% | 3,742,622 | 4.67000% | 0.01284% | 4.65716% | ||||||||||||||||||
53 | Loan | CCRE | CCRE | Shops at South Mountain | 13,718 | SF | 258.52 | Fee Simple | 3,550,000 | 3,546,423 | 3,546,423 | 0.3% | 2,939,962 | 5.22400% | 0.03284% | 5.19116% | ||||||||||||||||||
54 | Loan | CGMRC | CGMRC | Food Lion Southampton | 145,331 | SF | 21.98 | Fee Simple | 3,200,000 | 3,193,804 | 3,193,804 | 0.3% | 2,208,777 | 4.78000% | 0.01284% | 4.76716% | ||||||||||||||||||
55 | Loan | 15 | CGMRC | CGMRC | Budget Self Storage | 63,740 | SF | 49.42 | Fee Simple | 3,150,000 | 3,150,000 | 3,150,000 | 0.3% | 2,724,836 | 4.99000% | 0.01284% | 4.97716% | |||||||||||||||||
56 | Loan | CGMRC | CGMRC | National Self Storage Redford | 66,334 | SF | 46.73 | Fee Simple | 3,100,000 | 3,100,000 | 3,100,000 | 0.3% | 2,900,532 | 4.67000% | 0.01284% | 4.65716% | ||||||||||||||||||
57 | Loan | CGMRC | CGMRC | Horn Lake and Princeton Self Storage | 97,229 | SF | 31.63 | 3,075,000 | 3,075,000 | 3,075,000 | 0.3% | 2,601,664 | 5.08000% | 0.01284% | 5.06716% | |||||||||||||||||||
57.01 | Property | Princeton Self Storage | 58,200 | SF | Fee Simple | 1,725,000 | ||||||||||||||||||||||||||||
57.02 | Property | Horn Lake Self Storage | 39,029 | SF | Fee Simple | 1,350,000 | ||||||||||||||||||||||||||||
58 | Loan | CCRE | CCRE | El Dorado Apartments | 96 | Units | 26,041.67 | Fee Simple | 2,500,000 | 2,500,000 | 2,500,000 | 0.2% | 2,500,000 | 4.86000% | 0.03284% | 4.82716% |
A-4
CGCMT 2016-GC36 Annex A | ||||||||||||||||||||||||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Monthly Debt Service ($) (2) | Annual Debt Service ($) | Pari Companion Loan Monthly Debt Service ($) | Pari Companion Loan Annual Debt Service ($) | Amortization Type | Interest Accrual Method | Seasoning (Mos.) | Original Interest-Only Period (Mos.) | Remaining Interest-Only Period (Mos.) | Original Term To Maturity (Mos.) | Remaining Term To Maturity (Mos.) | Original Amortization Term (Mos.) | Remaining Amortization Term (Mos.) | ||||||||||||||||||
1 | Loan | 8, 9 | CGMRC | CGMRC, Barclays Bank PLC | 5 Penn Plaza | 472,367.41 | 5,668,408.92 | 595,593.69 | 7,147,124.33 | Interest Only | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 | 0 | ||||||||||||||||||
2 | Loan | 9, 10, 11 | CGMRC | CGMRC | Sheraton Denver Downtown Fee | 418,229.17 | 5,018,750.04 | 266,145.83 | 3,193,749.96 | Interest Only | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 | 0 | ||||||||||||||||||
3 | Loan | 9, 12, 13, 14 | GSMC | GSMC | Austin Block 21 | 630,100.31 | 7,561,203.72 | 229,127.38 | 2,749,528.56 | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | ||||||||||||||||||
4 | Loan | 15, 16 | GSMC | GSMC | Glenbrook Square | 503,063.37 | 6,036,760.44 | 295,919.63 | 3,551,035.56 | Interest Only, Then Amortizing | Actual/360 | 3 | 24 | 21 | 120 | 117 | 360 | 360 | ||||||||||||||||||
5 | Loan | 15, 17, 18 | GSMC | GSMC | Westin Boston Waterfront | 274,055.69 | 3,288,668.28 | 747,424.59 | 8,969,095.08 | Amortizing | Actual/360 | 3 | 0 | 0 | 120 | 117 | 360 | 357 | ||||||||||||||||||
6 | Loan | 12, 15, 19, 20, 21 | CGMRC | CGMRC | Park Place | 265,971.52 | 3,191,658.24 | 228,735.50 | 2,744,826.00 | Interest Only, Then Amortizing | Actual/360 | 1 | 36 | 35 | 120 | 119 | 360 | 360 | ||||||||||||||||||
7 | Loan | 22, 23, 24, 25 | CCRE | CCRE | 215 West 34th Street & 218 West 35th Street | 160,485.94 | 1,925,831.25 | 303,140.10 | 3,637,681.25 | Interest Only | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 | 0 | ||||||||||||||||||
8 | Loan | 15, 26, 27 | CGMRC | CGMRC | King of Prussia Hotel Portfolio | 223,758.75 | 2,685,105.00 | Interest Only, Then Amortizing | Actual/360 | 2 | 18 | 16 | 84 | 82 | 300 | 300 | ||||||||||||||||||||
8.01 | Property | Crowne Plaza - King of Prussia | ||||||||||||||||||||||||||||||||||
8.02 | Property | Fairfield Inn & Suites - King of Prussia | ||||||||||||||||||||||||||||||||||
9 | Loan | 28, 29, 30, 31 | CCRE | CCRE | Stafford Park | 166,080.15 | 1,992,961.80 | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | ||||||||||||||||||||
10 | Loan | 15, 32 | GSMC | GSMC | South Plains Mall | 106,977.95 | 1,283,735.40 | 606,208.39 | 7,274,500.68 | Interest Only | Actual/360 | 3 | 120 | 117 | 120 | 117 | 0 | 0 | ||||||||||||||||||
11 | Loan | 33 | GSMC | GSMC | GSA Portfolio | 145,436.08 | 1,745,232.96 | 145,436.08 | 1,745,232.96 | Interest Only, Then Amortizing | Actual/360 | 3 | 12 | 9 | 120 | 117 | 360 | 360 | ||||||||||||||||||
11.01 | Property | Mobile | ||||||||||||||||||||||||||||||||||
11.02 | Property | Savannah | ||||||||||||||||||||||||||||||||||
11.03 | Property | 34 | Covington | |||||||||||||||||||||||||||||||||
11.04 | Property | Nashville | ||||||||||||||||||||||||||||||||||
11.05 | Property | Memphis - Midtown | ||||||||||||||||||||||||||||||||||
11.06 | Property | Atlanta | ||||||||||||||||||||||||||||||||||
11.07 | Property | Tallahassee | ||||||||||||||||||||||||||||||||||
11.08 | Property | Elizabethtown | ||||||||||||||||||||||||||||||||||
11.09 | Property | Greenville | ||||||||||||||||||||||||||||||||||
11.10 | Property | Birmingham | ||||||||||||||||||||||||||||||||||
11.11 | Property | Paducah | ||||||||||||||||||||||||||||||||||
11.12 | Property | Little Rock | ||||||||||||||||||||||||||||||||||
11.13 | Property | Huntsville | ||||||||||||||||||||||||||||||||||
11.14 | Property | Columbus | ||||||||||||||||||||||||||||||||||
11.15 | Property | Memphis - North | ||||||||||||||||||||||||||||||||||
11.16 | Property | Frankfort | ||||||||||||||||||||||||||||||||||
11.17 | Property | Henderson | ||||||||||||||||||||||||||||||||||
11.18 | Property | Gadsden | ||||||||||||||||||||||||||||||||||
11.19 | Property | Bessemer | ||||||||||||||||||||||||||||||||||
11.20 | Property | Richmond | ||||||||||||||||||||||||||||||||||
11.21 | Property | Tullahoma | ||||||||||||||||||||||||||||||||||
11.22 | Property | Fairhope | ||||||||||||||||||||||||||||||||||
11.23 | Property | Lawrenceburg | ||||||||||||||||||||||||||||||||||
11.24 | Property | Moss Point | ||||||||||||||||||||||||||||||||||
12 | Loan | 35 | SMF I | SMC | Heinz 57 Center | 139,414.76 | 1,672,977.12 | 268,105.32 | 3,217,263.84 | Amortizing | Actual/360 | 2 | 0 | 0 | 120 | 118 | 360 | 358 | ||||||||||||||||||
13 | Loan | 15, 36, 37 | SMF I | SMC | Northeast Corporate Center | 132,469.03 | 1,589,628.36 | Interest Only, Then Amortizing | Actual/360 | 2 | 36 | 34 | 120 | 118 | 360 | 360 | ||||||||||||||||||||
14 | Loan | 15 | CGMRC | CGMRC | Embassy Corporate Park | 123,187.99 | 1,478,255.88 | Interest Only, Then Amortizing | Actual/360 | 1 | 24 | 23 | 120 | 119 | 360 | 360 | ||||||||||||||||||||
14.01 | Property | 3875 Embassy Parkway | ||||||||||||||||||||||||||||||||||
14.02 | Property | 3700 Embassy Parkway | ||||||||||||||||||||||||||||||||||
14.03 | Property | 4000 Embassy Parkway | ||||||||||||||||||||||||||||||||||
14.04 | Property | 4040 Embassy Parkway | ||||||||||||||||||||||||||||||||||
14.05 | Property | 3737 Embassy Parkway | ||||||||||||||||||||||||||||||||||
14.06 | Property | 3560 West Market Street | ||||||||||||||||||||||||||||||||||
14.07 | Property | 5399 Lauby Road | ||||||||||||||||||||||||||||||||||
15 | Loan | CCRE | CCRE | 6725 Sunset Office | 88,608.82 | 1,063,305.84 | Interest Only | Actual/360 | 1 | 60 | 59 | 60 | 59 | 0 | 0 | |||||||||||||||||||||
16 | Loan | GSMC | GSMC | Rivercrest Portfolio B | 103,868.27 | 1,246,419.24 | Interest Only, Then Amortizing | Actual/360 | 2 | 48 | 46 | 120 | 118 | 360 | 360 | |||||||||||||||||||||
16.01 | Property | Shoppes at Woodruff | ||||||||||||||||||||||||||||||||||
16.02 | Property | Riverbend Shopping Center | ||||||||||||||||||||||||||||||||||
16.03 | Property | Sussex Plaza | ||||||||||||||||||||||||||||||||||
16.04 | Property | East Town Plaza | ||||||||||||||||||||||||||||||||||
17 | Loan | GSMC | GSMC | Rivercrest Portfolio A | 101,811.47 | 1,221,737.64 | Interest Only, Then Amortizing | Actual/360 | 2 | 48 | 46 | 120 | 118 | 360 | 360 | |||||||||||||||||||||
17.01 | Property | Surfside Commons | ||||||||||||||||||||||||||||||||||
17.02 | Property | East Towne Centre | ||||||||||||||||||||||||||||||||||
17.03 | Property | Plantation Plaza | ||||||||||||||||||||||||||||||||||
17.04 | Property | Smithfield Plaza |
A-5
CGCMT 2016-GC36 Annex A | ||||||||||||||||||||||||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Monthly Debt Service ($) (2) | Annual Debt Service ($) | Pari Companion Loan Monthly Debt Service ($) | Pari Companion Loan Annual Debt Service ($) | Amortization Type | Interest Accrual Method | Seasoning (Mos.) | Original Interest-Only Period (Mos.) | Remaining Interest-Only Period (Mos.) | Original Term To Maturity (Mos.) | Remaining Term To Maturity (Mos.) | Original Amortization Term (Mos.) | Remaining Amortization Term (Mos.) | ||||||||||||||||||
18 | Loan | 38 | CCRE | CCRE | Lancaster Plaza | 90,338.98 | 1,084,067.76 | Amortizing | Actual/360 | 2 | 0 | 0 | 120 | 118 | 360 | 358 | ||||||||||||||||||||
19 | Loan | 39 | GSMC | CCRE, GSMC | Element LA | 54,329.24 | 651,950.88 | 597,621.59 | 7,171,459.13 | Interest Only | Actual/360 | 3 | 120 | 117 | 120 | 117 | 0 | 0 | ||||||||||||||||||
20 | Loan | 40 | GSMC | GSMC | Residence Inn Andover | 71,041.69 | 852,500.28 | Amortizing | Actual/360 | 2 | 0 | 0 | 120 | 118 | 360 | 358 | ||||||||||||||||||||
21 | Loan | CGMRC | CGMRC | 900 Seward Street | 69,207.06 | 830,484.72 | Interest Only, Then Amortizing | Actual/360 | 2 | 48 | 46 | 120 | 118 | 360 | 360 | |||||||||||||||||||||
22 | Loan | 15, 41, 42, 43 | GSMC | GSMC | DoubleTree Hotel Universal | 68,994.48 | 827,933.76 | 201,676.15 | 2,420,113.80 | Amortizing | Actual/360 | 4 | 0 | 0 | 120 | 116 | 360 | 356 | ||||||||||||||||||
23 | Loan | GSMC | GSMC | Seaford Village | 66,715.79 | 800,589.48 | Interest Only, Then Amortizing | Actual/360 | 2 | 60 | 58 | 120 | 118 | 360 | 360 | |||||||||||||||||||||
24 | Loan | SMF I | SMC | 6221 Wilshire Boulevard | 67,552.75 | 810,633.00 | Interest Only, Then Amortizing | Actual/360 | 1 | 48 | 47 | 120 | 119 | 360 | 360 | |||||||||||||||||||||
25 | Loan | CGMRC | CGMRC | Net Lease Retail Portfolio | 65,546.79 | 786,561.48 | Interest Only, Then Amortizing | Actual/360 | 1 | 24 | 23 | 120 | 119 | 360 | 360 | |||||||||||||||||||||
25.01 | Property | Walgreens - Sterling Heights | ||||||||||||||||||||||||||||||||||
25.02 | Property | CVS - Hillsboro | ||||||||||||||||||||||||||||||||||
25.03 | Property | Jo-Ann Fabrics - Portage | ||||||||||||||||||||||||||||||||||
25.04 | Property | Fred’s - Dunn | ||||||||||||||||||||||||||||||||||
25.05 | Property | Rite Aid - Hogansville | ||||||||||||||||||||||||||||||||||
25.06 | Property | Dollar General - Sandersville | ||||||||||||||||||||||||||||||||||
26 | Loan | GSMC | GSMC | Guardian Self Storage Centre Avenue and South Millvale | 56,522.72 | 678,272.64 | Interest Only, Then Amortizing | Actual/360 | 1 | 36 | 35 | 120 | 119 | 360 | 360 | |||||||||||||||||||||
26.01 | Property | Guardian Self Storage Centre Avenue | ||||||||||||||||||||||||||||||||||
26.02 | Property | Guardian Self Storage South Millvale | ||||||||||||||||||||||||||||||||||
27 | Loan | 15, 44 | GSMC | GSMC | Arapaho Village | 55,135.76 | 661,629.12 | Interest Only, Then Amortizing | Actual/360 | 1 | 24 | 23 | 120 | 119 | 360 | 360 | ||||||||||||||||||||
28 | Loan | 15, 45, 46 | SMF I | SMC | Abilene Hotel Portfolio | 51,015.47 | 612,185.64 | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | ||||||||||||||||||||
28.01 | Property | Holiday Inn Express & Suites - Abilene | ||||||||||||||||||||||||||||||||||
28.02 | Property | La Quinta Inn & Suites - Abilene | ||||||||||||||||||||||||||||||||||
29 | Loan | GSMC | GSMC | Southwood Tower | 49,196.60 | 590,359.20 | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | |||||||||||||||||||||
30 | Loan | 15, 47 | GSMC | GSMC | Two Metro Place | 47,552.29 | 570,627.48 | Interest Only, Then Amortizing | Actual/360 | 0 | 36 | 36 | 120 | 120 | 360 | 360 | ||||||||||||||||||||
31 | Loan | GSMC | GSMC | Golden Mile Marketplace | 42,993.53 | 515,922.36 | Interest Only, Then Amortizing | Actual/360 | 3 | 24 | 21 | 120 | 117 | 360 | 360 | |||||||||||||||||||||
32 | Loan | CGMRC | CGMRC | Bank of America Oceanside Fee | 44,743.74 | 536,924.88 | Interest Only, Then Amortizing | Actual/360 | 1 | 60 | 59 | 120 | 119 | 360 | 360 | |||||||||||||||||||||
33 | Loan | 15 | GSMC | GSMC | Five Points Medical | 40,332.41 | 483,988.92 | Amortizing | Actual/360 | 3 | 0 | 0 | 120 | 117 | 360 | 357 | ||||||||||||||||||||
34 | Loan | GSMC | GSMC | Guardian Self Storage Old Haymaker Road | 36,336.03 | 436,032.36 | Interest Only, Then Amortizing | Actual/360 | 1 | 36 | 35 | 120 | 119 | 360 | 360 | |||||||||||||||||||||
35 | Loan | 48 | SMF I | SMC | 17525 Ventura Boulevard | 38,449.00 | 461,388.00 | Interest Only, Then Amortizing | Actual/360 | 1 | 48 | 47 | 120 | 119 | 360 | 360 | ||||||||||||||||||||
36 | Loan | GSMC | GSMC | Guardian Self Storage Waterfront Drive | 33,308.03 | 399,696.36 | Interest Only, Then Amortizing | Actual/360 | 1 | 36 | 35 | 120 | 119 | 360 | 360 | |||||||||||||||||||||
37 | Loan | GSMC | GSMC | AAAA Self Storage | 33,408.58 | 400,902.96 | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | |||||||||||||||||||||
37.01 | Property | AAAA Self Storage Buford | ||||||||||||||||||||||||||||||||||
37.02 | Property | AAAA Self Storage Lawrenceville | ||||||||||||||||||||||||||||||||||
38 | Loan | GSMC | GSMC | Paseo Real | 32,315.42 | 387,785.04 | Interest Only, Then Amortizing | Actual/360 | 1 | 60 | 59 | 120 | 119 | 360 | 360 | |||||||||||||||||||||
39 | Loan | 49 | CGMRC | CGMRC | Indian Creek Commons | 31,759.31 | 381,111.72 | Interest Only, Then Amortizing | Actual/360 | 1 | 24 | 23 | 120 | 119 | 360 | 360 | ||||||||||||||||||||
40 | Loan | 15 | CGMRC | CGMRC | Kensington Square Apartments | 30,781.81 | 369,381.72 | Interest Only, Then Amortizing | Actual/360 | 3 | 36 | 33 | 120 | 117 | 360 | 360 | ||||||||||||||||||||
41 | Loan | 15, 50 | CGMRC | CGMRC | Olympia Plaza | 31,562.40 | 378,748.80 | Interest Only, Then Amortizing | Actual/360 | 1 | 24 | 23 | 120 | 119 | 360 | 360 | ||||||||||||||||||||
42 | Loan | CGMRC | CGMRC | Flagstone Creek Apartments | 30,644.21 | 367,730.52 | Interest Only, Then Amortizing | Actual/360 | 3 | 48 | 45 | 120 | 117 | 360 | 360 | |||||||||||||||||||||
43 | Loan | SMF I | SMC | Wickiup & Ambassador MHP’s | 30,065.67 | 360,788.04 | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | |||||||||||||||||||||
43.01 | Property | Ambassador Down Manufactured Housing Community | ||||||||||||||||||||||||||||||||||
43.02 | Property | Wickiup Manufactured Housing Community | ||||||||||||||||||||||||||||||||||
44 | Loan | CGMRC | CGMRC | Empire Mini Storage Forestville | 29,156.55 | 349,878.60 | Interest Only, Then Amortizing | Actual/360 | 1 | 36 | 35 | 120 | 119 | 360 | 360 | |||||||||||||||||||||
45 | Loan | 51, 52 | CCRE | CCRE | Draper Industrial | 29,700.23 | 356,402.76 | Interest Only, Then Amortizing | Actual/360 | 2 | 12 | 10 | 120 | 118 | 360 | 360 | ||||||||||||||||||||
46 | Loan | 15, 53 | SMF I | SMC | Springhill Suites Altamonte | 28,041.98 | 336,503.76 | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | ||||||||||||||||||||
47 | Loan | SMF I | SMC | Sleep Inn - Manchester | 31,007.68 | 372,092.16 | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 300 | 299 | |||||||||||||||||||||
48 | Loan | 15, 54 | SMF I | SMC | Freehome Village | 25,662.11 | 307,945.32 | Interest Only, Then Amortizing | Actual/360 | 4 | 24 | 20 | 120 | 116 | 360 | 360 | ||||||||||||||||||||
49 | Loan | GSMC | GSMC | 81 Page Drive | 25,036.26 | 300,435.12 | Interest Only, Then Amortizing | Actual/360 | 2 | 60 | 58 | 120 | 118 | 360 | 360 | |||||||||||||||||||||
50 | Loan | CCRE | CCRE | Gulf Place | 26,865.88 | 322,390.56 | Amortizing | Actual/360 | 2 | 0 | 0 | 120 | 118 | 360 | 358 | |||||||||||||||||||||
51 | Loan | GSMC | GSMC | Union Landing | 16,060.57 | 192,726.84 | Interest Only | Actual/360 | 2 | 120 | 118 | 120 | 118 | 0 | 0 | |||||||||||||||||||||
52 | Loan | CGMRC | CGMRC | National Self Storage Southfield | 20,673.45 | 248,081.40 | Interest Only, Then Amortizing | Actual/360 | 2 | 72 | 70 | 120 | 118 | 360 | 360 | |||||||||||||||||||||
53 | Loan | CCRE | CCRE | Shops at South Mountain | 19,546.10 | 234,553.20 | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | |||||||||||||||||||||
54 | Loan | CGMRC | CGMRC | Food Lion Southampton | 19,367.62 | 232,411.44 | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 270 | 269 | |||||||||||||||||||||
55 | Loan | 15 | CGMRC | CGMRC | Budget Self Storage | 16,890.63 | 202,687.56 | Interest Only, Then Amortizing | Actual/360 | 2 | 24 | 22 | 120 | 118 | 360 | 360 | ||||||||||||||||||||
56 | Loan | CGMRC | CGMRC | National Self Storage Redford | 16,021.92 | 192,263.04 | Interest Only, Then Amortizing | Actual/360 | 2 | 72 | 70 | 120 | 118 | 360 | 360 | |||||||||||||||||||||
57 | Loan | CGMRC | CGMRC | Horn Lake and Princeton Self Storage | 16,657.94 | 199,895.28 | Interest Only, Then Amortizing | Actual/360 | 1 | 12 | 11 | 120 | 119 | 360 | 360 | |||||||||||||||||||||
57.01 | Property | Princeton Self Storage | ||||||||||||||||||||||||||||||||||
57.02 | Property | Horn Lake Self Storage | ||||||||||||||||||||||||||||||||||
58 | Loan | CCRE | CCRE | El Dorado Apartments | 10,265.63 | 123,187.56 | Interest Only | Actual/360 | 3 | 120 | 117 | 120 | 117 | 0 | 0 |
A-6
CGCMT 2016-GC36 Annex A | ||||||||||||||||||||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Origination Date | Due Date | First Due Date | Last IO Due Date | First P&I Due Date | Maturity Date | ARD (Yes / No) | Final Maturity Date | Grace Period- Late Fee | Grace Period- Default | Prepayment Provision (3) | ||||||||||||||||
1 | Loan | 8, 9 | CGMRC | CGMRC, Barclays Bank PLC | 5 Penn Plaza | 1/6/2016 | 6 | 2/6/2016 | 1/6/2026 | 1/6/2026 | No | 0 | 0 | Lockout/25_Defeasance/92_0%/3 | ||||||||||||||||||
2 | Loan | 9, 10, 11 | CGMRC | CGMRC | Sheraton Denver Downtown Fee | 12/9/2015 | 6 | 2/6/2016 | 1/6/2026 | 1/6/2026 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | ||||||||||||||||||
3 | Loan | 9, 12, 13, 14 | GSMC | GSMC | Austin Block 21 | 1/5/2016 | 6 | 2/6/2016 | 2/6/2016 | 1/6/2026 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | ||||||||||||||||||
4 | Loan | 15, 16 | GSMC | GSMC | Glenbrook Square | 10/20/2015 | 6 | 12/6/2015 | 11/6/2017 | 12/6/2017 | 11/6/2025 | No | 0 | 3 days grace, one time during the term of the loan, other than the payment due on the Maturity Date | Lockout/27_Defeasance/89_0%/4 | |||||||||||||||||
5 | Loan | 15, 17, 18 | GSMC | GSMC | Westin Boston Waterfront | 10/27/2015 | 6 | 12/6/2015 | 12/6/2015 | 11/6/2025 | No | 3 days grace, once per trailing 12-month period | 3 days grace, once per trailing 12-month period | Lockout/27_Defeasance/89_0%/4 | ||||||||||||||||||
6 | Loan | 12, 15, 19, 20, 21 | CGMRC | CGMRC | Park Place | 12/15/2015 | 6 | 2/6/2016 | 1/6/2019 | 2/6/2019 | 1/6/2026 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | |||||||||||||||||
7 | Loan | 22, 23, 24, 25 | CCRE | CCRE | 215 West 34th Street & 218 West 35th Street | 12/11/2015 | 6 | 2/6/2016 | 1/6/2026 | 1/6/2026 | No | 0 | 0 | Lockout/25_Defeasance/90_0%/5 | ||||||||||||||||||
8 | Loan | 15, 26, 27 | CGMRC | CGMRC | King of Prussia Hotel Portfolio | 11/24/2015 | 6 | 1/6/2016 | 6/6/2017 | 7/6/2017 | 12/6/2022 | No | 0 | 0 | Lockout/26_Defeasance/54_0%/4 | |||||||||||||||||
8.01 | Property | Crowne Plaza - King of Prussia | ||||||||||||||||||||||||||||||
8.02 | Property | Fairfield Inn & Suites - King of Prussia | ||||||||||||||||||||||||||||||
9 | Loan | 28, 29, 30, 31 | CCRE | CCRE | Stafford Park | 12/15/2015 | 6 | 2/6/2016 | 2/6/2016 | 1/6/2026 | No | 0 | 0 | Lockout/49_Defeasance/68_0%/3 | ||||||||||||||||||
10 | Loan | 15, 32 | GSMC | GSMC | South Plains Mall | 10/23/2015 | 6 | 12/6/2015 | 11/6/2025 | 11/6/2025 | No | 5 | 0 | Lockout/27_>YM or 1%/89_0%/4 | ||||||||||||||||||
11 | Loan | 33 | GSMC | GSMC | GSA Portfolio | 10/13/2015 | 6 | 12/6/2015 | 11/6/2016 | 12/6/2016 | 11/6/2025 | No | 0 | 0 | Lockout/27_Defeasance/89_0%/4 | |||||||||||||||||
11.01 | Property | Mobile | ||||||||||||||||||||||||||||||
11.02 | Property | Savannah | ||||||||||||||||||||||||||||||
11.03 | Property | 34 | Covington | |||||||||||||||||||||||||||||
11.04 | Property | Nashville | ||||||||||||||||||||||||||||||
11.05 | Property | Memphis - Midtown | ||||||||||||||||||||||||||||||
11.06 | Property | Atlanta | ||||||||||||||||||||||||||||||
11.07 | Property | Tallahassee | ||||||||||||||||||||||||||||||
11.08 | Property | Elizabethtown | ||||||||||||||||||||||||||||||
11.09 | Property | Greenville | ||||||||||||||||||||||||||||||
11.10 | Property | Birmingham | ||||||||||||||||||||||||||||||
11.11 | Property | Paducah | ||||||||||||||||||||||||||||||
11.12 | Property | Little Rock | ||||||||||||||||||||||||||||||
11.13 | Property | Huntsville | ||||||||||||||||||||||||||||||
11.14 | Property | Columbus | ||||||||||||||||||||||||||||||
11.15 | Property | Memphis - North | ||||||||||||||||||||||||||||||
11.16 | Property | Frankfort | ||||||||||||||||||||||||||||||
11.17 | Property | Henderson | ||||||||||||||||||||||||||||||
11.18 | Property | Gadsden | ||||||||||||||||||||||||||||||
11.19 | Property | Bessemer | ||||||||||||||||||||||||||||||
11.20 | Property | Richmond | ||||||||||||||||||||||||||||||
11.21 | Property | Tullahoma | ||||||||||||||||||||||||||||||
11.22 | Property | Fairhope | ||||||||||||||||||||||||||||||
11.23 | Property | Lawrenceburg | ||||||||||||||||||||||||||||||
11.24 | Property | Moss Point | ||||||||||||||||||||||||||||||
12 | Loan | 35 | SMF I | SMC | Heinz 57 Center | 11/17/2015 | 6 | 1/6/2016 | 1/6/2016 | 12/6/2025 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | ||||||||||||||||||
13 | Loan | 15, 36, 37 | SMF I | SMC | Northeast Corporate Center | 12/3/2015 | 6 | 1/6/2016 | 12/6/2018 | 1/6/2019 | 12/6/2025 | No | 0 | 0 | Lockout/26_Defeasance/89_0%/5 | |||||||||||||||||
14 | Loan | 15 | CGMRC | CGMRC | Embassy Corporate Park | 1/6/2016 | 6 | 2/6/2016 | 1/6/2018 | 2/6/2018 | 1/6/2026 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | |||||||||||||||||
14.01 | Property | 3875 Embassy Parkway | ||||||||||||||||||||||||||||||
14.02 | Property | 3700 Embassy Parkway | ||||||||||||||||||||||||||||||
14.03 | Property | 4000 Embassy Parkway | ||||||||||||||||||||||||||||||
14.04 | Property | 4040 Embassy Parkway | ||||||||||||||||||||||||||||||
14.05 | Property | 3737 Embassy Parkway | ||||||||||||||||||||||||||||||
14.06 | Property | 3560 West Market Street | ||||||||||||||||||||||||||||||
14.07 | Property | 5399 Lauby Road | ||||||||||||||||||||||||||||||
15 | Loan | CCRE | CCRE | 6725 Sunset Office | 12/11/2015 | 6 | 2/6/2016 | 1/6/2021 | 1/6/2021 | No | 0 | 0 | Lockout/25_Defeasance/29_0%/6 | |||||||||||||||||||
16 | Loan | GSMC | GSMC | Rivercrest Portfolio B | 12/4/2015 | 6 | 1/6/2016 | 12/6/2019 | 1/6/2020 | 12/6/2025 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | ||||||||||||||||||
16.01 | Property | Shoppes at Woodruff | ||||||||||||||||||||||||||||||
16.02 | Property | Riverbend Shopping Center | ||||||||||||||||||||||||||||||
16.03 | Property | Sussex Plaza | ||||||||||||||||||||||||||||||
16.04 | Property | East Town Plaza | ||||||||||||||||||||||||||||||
17 | Loan | GSMC | GSMC | Rivercrest Portfolio A | 12/4/2015 | 6 | 1/6/2016 | 12/6/2019 | 1/6/2020 | 12/6/2025 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | ||||||||||||||||||
17.01 | Property | Surfside Commons | ||||||||||||||||||||||||||||||
17.02 | Property | East Towne Centre | ||||||||||||||||||||||||||||||
17.03 | Property | Plantation Plaza | ||||||||||||||||||||||||||||||
17.04 | Property | Smithfield Plaza |
A-7
CGCMT 2016-GC36 Annex A | ||||||||||||||||||||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Origination Date | Due Date | First Due Date | Last IO Due Date | First P&I Due Date | Maturity Date | ARD (Yes / No) | Final Maturity Date | Grace Period- Late Fee | Grace Period- Default | Prepayment Provision (3) | ||||||||||||||||
18 | Loan | 38 | CCRE | CCRE | Lancaster Plaza | 12/1/2015 | 6 | 1/6/2016 | 1/6/2016 | 12/6/2025 | No | 0 | 0 | Lockout/26_Defeasance/89_0%/5 | ||||||||||||||||||
19 | Loan | 39 | GSMC | CCRE, GSMC | Element LA | 10/9/2015 | 6 | 12/6/2015 | 11/6/2025 | 11/6/2025 | No | 2 | 0 | Lockout/3_>YM or 1%/113_0%/4 | ||||||||||||||||||
20 | Loan | 40 | GSMC | GSMC | Residence Inn Andover | 11/12/2015 | 6 | 1/6/2016 | 1/6/2016 | 12/6/2025 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | ||||||||||||||||||
21 | Loan | CGMRC | CGMRC | 900 Seward Street | 11/30/2015 | 6 | 1/6/2016 | 12/6/2019 | 1/6/2020 | 12/6/2025 | No | 0 | 0 | Lockout/26_Defeasance/91_0%/3 | ||||||||||||||||||
22 | Loan | 15, 41, 42, 43 | GSMC | GSMC | DoubleTree Hotel Universal | 9/10/2015 | 6 | 11/6/2015 | 11/6/2015 | 10/6/2025 | No | 0 | 0 | Lockout/28_Defeasance/88_0%/4 | ||||||||||||||||||
23 | Loan | GSMC | GSMC | Seaford Village | 12/4/2015 | 6 | 1/6/2016 | 12/6/2020 | 1/6/2021 | 12/6/2025 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | ||||||||||||||||||
24 | Loan | SMF I | SMC | 6221 Wilshire Boulevard | 12/22/2015 | 6 | 2/6/2016 | 1/6/2020 | 2/6/2020 | 1/6/2026 | No | 0 | 0 | Lockout/25_Defeasance or >YM or 1%/90_0%/5 | ||||||||||||||||||
25 | Loan | CGMRC | CGMRC | Net Lease Retail Portfolio | 12/11/2015 | 6 | 2/6/2016 | 1/6/2018 | 2/6/2018 | 1/6/2026 | No | 0 | 0 | Lockout/25_Defeasance/92_0%/3 | ||||||||||||||||||
25.01 | Property | Walgreens - Sterling Heights | ||||||||||||||||||||||||||||||
25.02 | Property | CVS - Hillsboro | ||||||||||||||||||||||||||||||
25.03 | Property | Jo-Ann Fabrics - Portage | ||||||||||||||||||||||||||||||
25.04 | Property | Fred’s - Dunn | ||||||||||||||||||||||||||||||
25.05 | Property | Rite Aid - Hogansville | ||||||||||||||||||||||||||||||
25.06 | Property | Dollar General - Sandersville | ||||||||||||||||||||||||||||||
26 | Loan | GSMC | GSMC | Guardian Self Storage Centre Avenue and South Millvale | 12/9/2015 | 6 | 2/6/2016 | 1/6/2019 | 2/6/2019 | 1/6/2026 | No | 0 | 0 | Lockout/23_>YM or 1%/90_0%/7 | ||||||||||||||||||
26.01 | Property | Guardian Self Storage Centre Avenue | ||||||||||||||||||||||||||||||
26.02 | Property | Guardian Self Storage South Millvale | ||||||||||||||||||||||||||||||
27 | Loan | 15, 44 | GSMC | GSMC | Arapaho Village | 12/21/2015 | 6 | 2/6/2016 | 1/6/2018 | 2/6/2018 | 1/6/2026 | No | 0 | 0 | Lockout/25_Defeasance/90_0%/5 | |||||||||||||||||
28 | Loan | 15, 45, 46 | SMF I | SMC | Abilene Hotel Portfolio | 1/8/2016 | 6 | 3/6/2016 | 3/6/2016 | 2/6/2026 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | ||||||||||||||||||
28.01 | Property | Holiday Inn Express & Suites - Abilene | ||||||||||||||||||||||||||||||
28.02 | Property | La Quinta Inn & Suites - Abilene | ||||||||||||||||||||||||||||||
29 | Loan | GSMC | GSMC | Southwood Tower | 12/7/2015 | 6 | 2/6/2016 | 2/6/2016 | 1/6/2026 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | |||||||||||||||||||
30 | Loan | 15, 47 | GSMC | GSMC | Two Metro Place | 1/11/2016 | 6 | 3/6/2016 | 2/6/2019 | 3/6/2019 | 2/6/2026 | No | 0 | 0 | Lockout/23_>YM or 1%/92_0%/5 | |||||||||||||||||
31 | Loan | GSMC | GSMC | Golden Mile Marketplace | 11/5/2015 | 6 | 12/6/2015 | 11/6/2017 | 12/6/2017 | 11/6/2025 | No | 0 | 0 | Lockout/27_Defeasance/89_0%/4 | ||||||||||||||||||
32 | Loan | CGMRC | CGMRC | Bank of America Oceanside Fee | 12/10/2015 | 6 | 2/6/2016 | 1/6/2021 | 2/6/2021 | 1/6/2026 | No | 0 | 0 | Lockout/25_Defeasance/89_0%/6 | ||||||||||||||||||
33 | Loan | 15 | GSMC | GSMC | Five Points Medical | 11/6/2015 | 6 | 12/6/2015 | 12/6/2015 | 11/6/2025 | No | 0 | 0 | Lockout/27_Defeasance/89_0%/4 | ||||||||||||||||||
34 | Loan | GSMC | GSMC | Guardian Self Storage Old Haymaker Road | 12/9/2015 | 6 | 2/6/2016 | 1/6/2019 | 2/6/2019 | 1/6/2026 | No | 0 | 0 | Lockout/23_>YM or 1%/90_0%/7 | ||||||||||||||||||
35 | Loan | 48 | SMF I | SMC | 17525 Ventura Boulevard | 12/22/2015 | 6 | 2/6/2016 | 1/6/2020 | 2/6/2020 | 1/6/2026 | No | 0 | 0 | Lockout/25_Defeasance or >YM or 1%/90_0%/5 | |||||||||||||||||
36 | Loan | GSMC | GSMC | Guardian Self Storage Waterfront Drive | 12/9/2015 | 6 | 2/6/2016 | 1/6/2019 | 2/6/2019 | 1/6/2026 | No | 0 | 0 | Lockout/23_>YM or 1%/90_0%/7 | ||||||||||||||||||
37 | Loan | GSMC | GSMC | AAAA Self Storage | 12/17/2015 | 6 | 2/6/2016 | 2/6/2016 | 1/6/2026 | No | 0 | 0 | Lockout/11_>YM or 1%/105_0%/4 | |||||||||||||||||||
37.01 | Property | AAAA Self Storage Buford | ||||||||||||||||||||||||||||||
37.02 | Property | AAAA Self Storage Lawrenceville | ||||||||||||||||||||||||||||||
38 | Loan | GSMC | GSMC | Paseo Real | 12/9/2015 | 6 | 2/6/2016 | 1/6/2021 | 2/6/2021 | 1/6/2026 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | ||||||||||||||||||
39 | Loan | 49 | CGMRC | CGMRC | Indian Creek Commons | 1/5/2016 | 6 | 2/6/2016 | 1/6/2018 | 2/6/2018 | 1/6/2026 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | |||||||||||||||||
40 | Loan | 15 | CGMRC | CGMRC | Kensington Square Apartments | 11/2/2015 | 6 | 12/6/2015 | 11/6/2018 | 12/6/2018 | 11/6/2025 | No | 0 | 0 | Lockout/27_Defeasance/90_0%/3 | |||||||||||||||||
41 | Loan | 15, 50 | CGMRC | CGMRC | Olympia Plaza | 12/16/2015 | 6 | 2/6/2016 | 1/6/2018 | 2/6/2018 | 1/6/2026 | No | 5 | 0 | Lockout/25_Defeasance/90_0%/5 | |||||||||||||||||
42 | Loan | CGMRC | CGMRC | Flagstone Creek Apartments | 10/30/2015 | 6 | 12/6/2015 | 11/6/2019 | 12/6/2019 | 11/6/2025 | No | 0 | 0 | Lockout/27_Defeasance/90_0%/3 | ||||||||||||||||||
43 | Loan | SMF I | SMC | Wickiup & Ambassador MHP’s | 1/11/2016 | 6 | 3/6/2016 | 3/6/2016 | 2/6/2026 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | |||||||||||||||||||
43.01 | Property | Ambassador Down Manufactured Housing Community | ||||||||||||||||||||||||||||||
43.02 | Property | Wickiup Manufactured Housing Community | ||||||||||||||||||||||||||||||
44 | Loan | CGMRC | CGMRC | Empire Mini Storage Forestville | 12/23/2015 | 6 | 2/6/2016 | 1/6/2019 | 2/6/2019 | 1/6/2026 | No | 0 | 0 | Lockout/25_Defeasance/92_0%/3 | ||||||||||||||||||
45 | Loan | 51, 52 | CCRE | CCRE | Draper Industrial | 12/4/2015 | 6 | 1/6/2016 | 12/6/2016 | 1/6/2017 | 12/6/2025 | No | 0 | 0 | Lockout/26_Defeasance/89_0%/5 | |||||||||||||||||
46 | Loan | 15, 53 | SMF I | SMC | Springhill Suites Altamonte | 12/11/2015 | 6 | 2/6/2016 | 2/6/2016 | 1/6/2026 | No | 0 | 0 | Lockout/25_Defeasance/90_0%/5 | ||||||||||||||||||
47 | Loan | SMF I | SMC | Sleep Inn - Manchester | 12/17/2015 | 6 | 2/6/2016 | 2/6/2016 | 1/6/2026 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | |||||||||||||||||||
48 | Loan | 15, 54 | SMF I | SMC | Freehome Village | 9/28/2015 | 6 | 11/6/2015 | 10/6/2017 | 11/6/2017 | 10/6/2025 | No | 0 | 0 | Lockout/28_Defeasance/88_0%/4 | |||||||||||||||||
49 | Loan | GSMC | GSMC | 81 Page Drive | 11/20/2015 | 6 | 1/6/2016 | 12/6/2020 | 1/6/2021 | 12/6/2025 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | ||||||||||||||||||
50 | Loan | CCRE | CCRE | Gulf Place | 12/3/2015 | 6 | 1/6/2016 | 1/6/2016 | 12/6/2025 | No | 0 | 0 | Lockout/26_›YM or 1%/90_0%/4 | |||||||||||||||||||
51 | Loan | GSMC | GSMC | Union Landing | 12/4/2015 | 6 | 1/6/2016 | 12/6/2025 | 12/6/2025 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | |||||||||||||||||||
52 | Loan | CGMRC | CGMRC | National Self Storage Southfield | 11/18/2015 | 6 | 1/6/2016 | 12/6/2021 | 1/6/2022 | 12/6/2025 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | ||||||||||||||||||
53 | Loan | CCRE | CCRE | Shops at South Mountain | 12/29/2015 | 6 | 2/6/2016 | 2/6/2016 | 1/6/2026 | No | 0 | 0 | Lockout/25_Defeasance/90_0%/5 | |||||||||||||||||||
54 | Loan | CGMRC | CGMRC | Food Lion Southampton | 12/11/2015 | 6 | 2/6/2016 | 2/6/2016 | 1/6/2026 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | |||||||||||||||||||
55 | Loan | 15 | CGMRC | CGMRC | Budget Self Storage | 11/20/2015 | 6 | 1/6/2016 | 12/6/2017 | 1/6/2018 | 12/6/2025 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | |||||||||||||||||
56 | Loan | CGMRC | CGMRC | National Self Storage Redford | 11/18/2015 | 6 | 1/6/2016 | 12/6/2021 | 1/6/2022 | 12/6/2025 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | ||||||||||||||||||
57 | Loan | CGMRC | CGMRC | Horn Lake and Princeton Self Storage | 12/21/2015 | 6 | 2/6/2016 | 1/6/2017 | 2/6/2017 | 1/6/2026 | No | 0 | 0 | Lockout/25_Defeasance/92_0%/3 | ||||||||||||||||||
57.01 | Property | Princeton Self Storage | ||||||||||||||||||||||||||||||
57.02 | Property | Horn Lake Self Storage | ||||||||||||||||||||||||||||||
58 | Loan | CCRE | CCRE | El Dorado Apartments | 10/30/2015 | 6 | 12/6/2015 | 11/6/2025 | 11/6/2025 | No | 0 | 0 | Lockout/27_Defeasance/89_0%/4 |
A-8
CGCMT 2016-GC36 Annex A | ||||||||||||||||||||||||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | 2012 EGI ($) | 2012 Expenses ($) | 2012 NOI ($) | 2013 EGI ($) | 2013 Expenses ($) | 2013 NOI ($) | 2014 EGI ($) | 2014 Expenses ($) | 2014 NOI ($) | Most Recent EGI (if past 2014) ($) | Most Recent Expenses (if past 2014) ($) | Most Recent NOI (if past 2014) ($) | Most Recent NOI Date (if past 2014) | ||||||||||||||||||
1 | Loan | 8, 9 | CGMRC | CGMRC, Barclays Bank PLC | 5 Penn Plaza | 30,023,243 | 12,600,866 | 17,422,377 | 32,476,844 | 13,470,556 | 19,006,288 | 32,180,504 | 13,698,201 | 18,482,303 | 34,226,259 | 14,673,392 | 19,552,867 | 9/30/2015 | ||||||||||||||||||
2 | Loan | 9, 10, 11 | CGMRC | CGMRC | Sheraton Denver Downtown Fee | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
3 | Loan | 9, 12, 13, 14 | GSMC | GSMC | Austin Block 21 | 50,091,621 | 38,564,543 | 11,527,078 | 56,140,611 | 42,548,657 | 13,591,954 | 63,784,086 | 46,164,757 | 17,619,329 | 64,166,433 | 47,084,214 | 17,082,219 | 11/30/2015 | ||||||||||||||||||
4 | Loan | 15, 16 | GSMC | GSMC | Glenbrook Square | 23,460,992 | 9,133,988 | 14,327,004 | 22,896,113 | 6,815,682 | 16,080,431 | 25,070,164 | 8,373,167 | 16,696,997 | 25,110,462 | 7,989,907 | 17,120,555 | 8/31/2015 | ||||||||||||||||||
5 | Loan | 15, 17, 18 | GSMC | GSMC | Westin Boston Waterfront | 72,798,497 | 55,676,392 | 17,122,105 | 76,074,555 | 57,340,080 | 18,734,475 | 84,594,882 | 60,923,030 | 23,671,852 | 91,507,426 | 63,653,982 | 27,853,444 | 9/30/2015 | ||||||||||||||||||
6 | Loan | 12, 15, 19, 20, 21 | CGMRC | CGMRC | Park Place | 3,633,359 | 1,505,046 | 2,128,313 | 6,184,083 | 2,011,268 | 4,172,815 | 7,646,738 | 2,193,060 | 5,453,678 | 9,795,726 | 2,486,782 | 7,308,944 | 9/30/2015 | ||||||||||||||||||
7 | Loan | 22, 23, 24, 25 | CCRE | CCRE | 215 West 34th Street & 218 West 35th Street | 5,007,637 | 712,250 | 4,295,387 | 6,425,074 | 880,647 | 5,544,427 | 7,595,367 | 1,438,944 | 6,156,423 | 8,218,511 | 2,648,416 | 5,570,095 | 9/30/2015 | ||||||||||||||||||
8 | Loan | 15, 26, 27 | CGMRC | CGMRC | King of Prussia Hotel Portfolio | 14,101,750 | 10,026,801 | 4,074,950 | 14,234,175 | 10,196,898 | 4,037,277 | 14,161,338 | 9,966,018 | 4,195,320 | 14,446,735 | 10,000,579 | 4,446,156 | 10/31/2015 | ||||||||||||||||||
8.01 | Property | Crowne Plaza - King of Prussia | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||||||||||||||||||
8.02 | Property | Fairfield Inn & Suites - King of Prussia | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||||||||||||||||||
9 | Loan | 28, 29, 30, 31 | CCRE | CCRE | Stafford Park | 3,073,776 | 408,233 | 2,665,543 | 3,166,687 | 498,839 | 2,667,848 | 3,340,845 | 589,558 | 2,751,287 | 3,318,934 | 507,969 | 2,810,965 | 9/30/2015 | ||||||||||||||||||
10 | Loan | 15, 32 | GSMC | GSMC | South Plains Mall | 22,750,319 | 7,183,616 | 15,566,703 | 24,226,187 | 7,442,358 | 16,783,830 | 25,296,906 | 7,662,895 | 17,634,011 | 25,677,070 | 7,387,822 | 18,289,248 | 8/31/2015 | ||||||||||||||||||
11 | Loan | 33 | GSMC | GSMC | GSA Portfolio | 8,951,605 | 2,865,752 | 6,085,854 | 8,940,972 | 2,955,154 | 5,985,818 | 8,919,861 | 3,032,972 | 5,886,890 | 8,905,235 | 3,110,184 | 5,795,051 | 8/31/2015 | ||||||||||||||||||
11.01 | Property | Mobile | 1,338,665 | 345,431 | 993,234 | 1,274,434 | 371,329 | 903,105 | 1,117,514 | 337,652 | 779,861 | N/A | N/A | N/A | N/A | |||||||||||||||||||||
11.02 | Property | Savannah | 954,615 | 232,973 | 721,642 | 917,968 | 271,623 | 646,345 | 808,477 | 240,683 | 567,793 | N/A | N/A | N/A | N/A | |||||||||||||||||||||
11.03 | Property | 34 | Covington | 676,556 | 151,380 | 525,177 | 686,868 | 127,558 | 559,311 | 686,414 | 202,717 | 483,698 | N/A | N/A | N/A | N/A | ||||||||||||||||||||
11.04 | Property | Nashville | 551,825 | 131,221 | 420,604 | 557,210 | 146,992 | 410,218 | 541,756 | 148,450 | 393,306 | N/A | N/A | N/A | N/A | |||||||||||||||||||||
11.05 | Property | Memphis - Midtown | 417,667 | 164,556 | 253,111 | 425,642 | 183,418 | 242,224 | 439,241 | 170,639 | 268,602 | N/A | N/A | N/A | N/A | |||||||||||||||||||||
11.06 | Property | Atlanta | 498,533 | 163,521 | 335,012 | 470,260 | 161,888 | 308,372 | 481,010 | 165,757 | 315,253 | N/A | N/A | N/A | N/A | |||||||||||||||||||||
11.07 | Property | Tallahassee | 477,651 | 179,111 | 298,540 | 485,745 | 159,394 | 326,352 | 483,048 | 172,469 | 310,580 | N/A | N/A | N/A | N/A | |||||||||||||||||||||
11.08 | Property | Elizabethtown | 229,219 | 66,668 | 162,551 | 272,178 | 105,309 | 166,868 | 298,498 | 72,996 | 225,502 | N/A | N/A | N/A | N/A | |||||||||||||||||||||
11.09 | Property | Greenville | 202,193 | 56,502 | 145,690 | 246,303 | 72,409 | 173,894 | 365,932 | 76,446 | 289,486 | N/A | N/A | N/A | N/A | |||||||||||||||||||||
11.10 | Property | Birmingham | 307,204 | 116,392 | 190,812 | 308,032 | 107,087 | 200,945 | 323,406 | 136,567 | 186,839 | N/A | N/A | N/A | N/A | |||||||||||||||||||||
11.11 | Property | Paducah | 368,999 | 99,282 | 269,717 | 369,943 | 109,128 | 260,815 | 334,305 | 111,827 | 222,478 | N/A | N/A | N/A | N/A | |||||||||||||||||||||
11.12 | Property | Little Rock | 466,865 | 221,577 | 245,288 | 400,467 | 204,643 | 195,824 | 405,808 | 224,438 | 181,370 | N/A | N/A | N/A | N/A | |||||||||||||||||||||
11.13 | Property | Huntsville | 318,781 | 89,519 | 229,262 | 311,951 | 97,593 | 214,358 | 310,892 | 107,928 | 202,964 | N/A | N/A | N/A | N/A | |||||||||||||||||||||
11.14 | Property | Columbus | 249,396 | 94,418 | 154,979 | 270,493 | 83,540 | 186,952 | 318,492 | 77,228 | 241,265 | N/A | N/A | N/A | N/A | |||||||||||||||||||||
11.15 | Property | Memphis - North | 265,868 | 112,297 | 153,571 | 266,682 | 112,088 | 154,595 | 272,816 | 122,973 | 149,843 | N/A | N/A | N/A | N/A | |||||||||||||||||||||
11.16 | Property | Frankfort | 270,793 | 79,881 | 190,911 | 254,005 | 86,197 | 167,809 | 257,118 | 90,796 | 166,322 | N/A | N/A | N/A | N/A | |||||||||||||||||||||
11.17 | Property | Henderson | 162,327 | 70,672 | 91,655 | 163,273 | 72,505 | 90,768 | 166,100 | 74,864 | 91,236 | N/A | N/A | N/A | N/A | |||||||||||||||||||||
11.18 | Property | Gadsden | 250,335 | 76,340 | 173,996 | 219,670 | 80,064 | 139,607 | 221,891 | 73,630 | 148,262 | N/A | N/A | N/A | N/A | |||||||||||||||||||||
11.19 | Property | Bessemer | 208,471 | 71,636 | 136,835 | 198,584 | 64,390 | 134,193 | 199,496 | 79,019 | 120,478 | N/A | N/A | N/A | N/A | |||||||||||||||||||||
11.20 | Property | Richmond | 115,939 | 54,027 | 61,912 | 191,272 | 68,545 | 122,727 | 191,922 | 67,224 | 124,698 | N/A | N/A | N/A | N/A | |||||||||||||||||||||
11.21 | Property | Tullahoma | 177,007 | 73,157 | 103,850 | 177,908 | 85,017 | 92,891 | 218,695 | 76,756 | 141,939 | N/A | N/A | N/A | N/A | |||||||||||||||||||||
11.22 | Property | Fairhope | 154,940 | 67,768 | 87,172 | 155,143 | 59,984 | 95,160 | 159,718 | 70,696 | 89,023 | N/A | N/A | N/A | N/A | |||||||||||||||||||||
11.23 | Property | Lawrenceburg | 135,927 | 56,587 | 79,340 | 162,715 | 42,430 | 120,286 | 163,425 | 46,209 | 117,217 | N/A | N/A | N/A | N/A | |||||||||||||||||||||
11.24 | Property | Moss Point | 151,830 | 90,837 | 60,993 | 154,225 | 82,025 | 72,199 | 153,887 | 85,009 | 68,878 | N/A | N/A | N/A | N/A | |||||||||||||||||||||
12 | Loan | 35 | SMF I | SMC | Heinz 57 Center | 11,544,790 | 4,448,690 | 7,096,100 | 11,658,046 | 4,577,365 | 7,080,681 | 11,547,166 | 4,372,085 | 7,175,081 | 11,701,993 | 4,447,147 | 7,254,846 | 9/30/2015 | ||||||||||||||||||
13 | Loan | 15, 36, 37 | SMF I | SMC | Northeast Corporate Center | N/A | N/A | N/A | N/A | N/A | N/A | 3,664,830 | 1,807,060 | 1,857,770 | 4,035,175 | 1,859,138 | 2,176,037 | 10/31/2015 | ||||||||||||||||||
14 | Loan | 15 | CGMRC | CGMRC | Embassy Corporate Park | 6,001,324 | 2,962,203 | 3,039,121 | 5,937,726 | 3,061,475 | 2,876,251 | 5,917,837 | 3,099,145 | 2,818,692 | 6,012,341 | 3,137,203 | 2,875,138 | 9/30/2015 | ||||||||||||||||||
14.01 | Property | 3875 Embassy Parkway | 1,667,316 | 697,810 | 969,506 | 1,666,525 | 689,587 | 976,938 | 1,553,002 | 720,164 | 832,838 | 1,590,518 | 752,374 | 838,144 | 9/30/2015 | |||||||||||||||||||||
14.02 | Property | 3700 Embassy Parkway | 999,273 | 511,182 | 488,092 | 1,069,084 | 544,295 | 524,789 | 1,384,435 | 570,463 | 813,972 | 1,486,338 | 572,954 | 913,384 | 9/30/2015 | |||||||||||||||||||||
14.03 | Property | 4000 Embassy Parkway | 977,685 | 473,958 | 503,727 | 925,392 | 474,562 | 450,830 | 752,476 | 458,562 | 293,914 | 690,228 | 427,635 | 262,593 | 9/30/2015 | |||||||||||||||||||||
14.04 | Property | 4040 Embassy Parkway | 777,391 | 379,706 | 397,685 | 731,440 | 397,645 | 333,795 | 648,344 | 397,287 | 251,057 | 791,557 | 450,595 | 340,962 | 9/30/2015 | |||||||||||||||||||||
14.05 | Property | 3737 Embassy Parkway | 436,151 | 297,035 | 139,116 | 382,772 | 303,169 | 79,603 | 388,541 | 277,839 | 110,702 | 428,861 | 286,359 | 142,502 | 9/30/2015 | |||||||||||||||||||||
14.06 | Property | 3560 West Market Street | 715,336 | 368,513 | 346,823 | 695,426 | 404,815 | 290,611 | 703,433 | 405,692 | 297,741 | 677,636 | 424,466 | 253,170 | 9/30/2015 | |||||||||||||||||||||
14.07 | Property | 5399 Lauby Road | 428,172 | 233,999 | 194,173 | 467,087 | 247,402 | 219,685 | 487,606 | 269,138 | 218,468 | 347,203 | 222,820 | 124,383 | 9/30/2015 | |||||||||||||||||||||
15 | Loan | CCRE | CCRE | 6725 Sunset Office | 2,571,091 | 990,161 | 1,580,930 | 2,504,673 | 890,939 | 1,613,734 | 2,488,262 | 922,999 | 1,565,263 | 2,957,226 | 990,436 | 1,966,790 | 9/1/2015 | |||||||||||||||||||
16 | Loan | GSMC | GSMC | Rivercrest Portfolio B | N/A | N/A | N/A | 2,557,864 | 481,004 | 2,076,860 | 2,554,876 | 505,766 | 2,049,110 | 2,553,628 | 561,246 | 1,992,382 | 9/30/2015 | |||||||||||||||||||
16.01 | Property | Shoppes at Woodruff | N/A | N/A | N/A | 1,175,649 | 211,609 | 964,040 | 1,165,935 | 221,012 | 944,923 | 1,151,887 | 241,104 | 910,783 | 9/30/2015 | |||||||||||||||||||||
16.02 | Property | Riverbend Shopping Center | N/A | N/A | N/A | 474,875 | 78,154 | 396,721 | 466,246 | 72,239 | 394,007 | 452,066 | 91,641 | 360,425 | 9/30/2015 | |||||||||||||||||||||
16.03 | Property | Sussex Plaza | N/A | N/A | N/A | 490,570 | 89,423 | 401,147 | 494,424 | 99,122 | 395,302 | 501,350 | 99,520 | 401,830 | 9/30/2015 | |||||||||||||||||||||
16.04 | Property | East Town Plaza | N/A | N/A | N/A | 416,770 | 101,818 | 314,952 | 428,271 | 113,393 | 314,878 | 448,325 | 128,981 | 319,344 | 9/30/2015 | |||||||||||||||||||||
17 | Loan | GSMC | GSMC | Rivercrest Portfolio A | 2,196,323 | 530,406 | 1,665,917 | 2,368,474 | 537,446 | 1,831,028 | 2,445,116 | 526,553 | 1,918,563 | 2,531,330 | 522,170 | 2,009,160 | 9/30/2015 | |||||||||||||||||||
17.01 | Property | Surfside Commons | 609,680 | 116,286 | 493,394 | 705,121 | 122,085 | 583,036 | 680,150 | 127,979 | 552,171 | 739,777 | 131,855 | 607,922 | 9/30/2015 | |||||||||||||||||||||
17.02 | Property | East Towne Centre | 709,105 | 166,052 | 543,053 | 584,366 | 184,175 | 400,191 | 677,551 | 176,365 | 501,186 | 672,433 | 173,200 | 499,233 | 9/30/2015 | |||||||||||||||||||||
17.03 | Property | Plantation Plaza | 469,022 | 140,218 | 328,804 | 536,279 | 122,224 | 414,055 | 548,542 | 117,700 | 430,842 | 577,281 | 115,655 | 461,626 | 9/30/2015 | |||||||||||||||||||||
17.04 | Property | Smithfield Plaza | 408,516 | 107,850 | 300,666 | 542,708 | 108,962 | 433,746 | 538,873 | 104,509 | 434,364 | 541,839 | 101,460 | 440,379 | 9/30/2015 |
A-9
CGCMT 2016-GC36 Annex A | ||||||||||||||||||||||||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | 2012 EGI ($) | 2012 Expenses ($) | 2012 NOI ($) | 2013 EGI ($) | 2013 Expenses ($) | 2013 NOI ($) | 2014 EGI ($) | 2014 Expenses ($) | 2014 NOI ($) | Most Recent EGI (if past 2014) ($) | Most Recent Expenses (if past 2014) ($) | Most Recent NOI (if past 2014) ($) | Most Recent NOI Date (if past 2014) | ||||||||||||||||||
18 | Loan | 38 | CCRE | CCRE | Lancaster Plaza | 1,811,402 | 345,986 | 1,465,416 | 1,806,491 | 370,595 | 1,435,896 | 1,771,784 | 351,323 | 1,420,461 | 1,812,148 | 356,082 | 1,456,066 | 6/30/2015 | ||||||||||||||||||
19 | Loan | 39 | GSMC | CCRE, GSMC | Element LA | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
20 | Loan | 40 | GSMC | GSMC | Residence Inn Andover | N/A | N/A | N/A | 3,151,761 | 2,131,314 | 1,020,447 | 3,860,851 | 2,372,320 | 1,488,531 | 4,270,411 | 2,497,483 | 1,772,928 | 9/30/2015 | ||||||||||||||||||
21 | Loan | CGMRC | CGMRC | 900 Seward Street | N/A | N/A | N/A | 1,263,728 | 151,933 | 1,111,795 | 739,394 | 189,532 | 549,862 | 1,189,712 | 163,717 | 1,025,995 | 9/30/2015 | |||||||||||||||||||
22 | Loan | 15, 41, 42, 43 | GSMC | GSMC | DoubleTree Hotel Universal | N/A | N/A | N/A | 24,950,471 | 20,031,005 | 4,919,466 | 27,133,354 | 20,908,610 | 6,224,744 | 29,931,491 | 22,067,584 | 7,863,907 | 7/31/2015 | ||||||||||||||||||
23 | Loan | GSMC | GSMC | Seaford Village | 1,216,237 | 248,854 | 967,383 | 1,276,698 | 307,013 | 969,685 | 1,318,232 | 349,778 | 968,454 | 1,239,162 | 381,744 | 857,419 | 11/30/2015 | |||||||||||||||||||
24 | Loan | SMF I | SMC | 6221 Wilshire Boulevard | 1,498,282 | 587,376 | 910,906 | 1,552,111 | 556,164 | 995,947 | 1,513,688 | 610,400 | 903,288 | 1,551,401 | 640,351 | 911,050 | 11/30/2015 | |||||||||||||||||||
25 | Loan | CGMRC | CGMRC | Net Lease Retail Portfolio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||||||||||||||||
25.01 | Property | Walgreens - Sterling Heights | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||||||||||||||||||
25.02 | Property | CVS - Hillsboro | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||||||||||||||||||
25.03 | Property | Jo-Ann Fabrics - Portage | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||||||||||||||||||
25.04 | Property | Fred’s - Dunn | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||||||||||||||||||
25.05 | Property | Rite Aid - Hogansville | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||||||||||||||||||
25.06 | Property | Dollar General - Sandersville | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||||||||||||||||||
26 | Loan | GSMC | GSMC | Guardian Self Storage Centre Avenue and South Millvale | 1,798,993 | 774,048 | 1,024,945 | 1,821,993 | 769,675 | 1,052,318 | 1,892,581 | 801,756 | 1,090,825 | 1,924,300 | 774,081 | 1,150,219 | 10/31/2015 | |||||||||||||||||||
26.01 | Property | Guardian Self Storage Centre Avenue | 1,394,833 | 523,817 | 871,016 | 1,416,472 | 520,820 | 895,652 | 1,460,027 | 535,495 | 924,532 | 1,478,721 | 510,638 | 968,083 | 10/31/2015 | |||||||||||||||||||||
26.02 | Property | Guardian Self Storage South Millvale | 404,160 | 250,231 | 153,929 | 405,521 | 248,855 | 156,666 | 432,554 | 266,261 | 166,293 | 445,579 | 263,443 | 182,136 | 10/31/2015 | |||||||||||||||||||||
27 | Loan | 15, 44 | GSMC | GSMC | Arapaho Village | N/A | N/A | N/A | 1,070,773 | 379,121 | 691,652 | N/A | N/A | N/A | 1,019,707 | 364,926 | 654,781 | 7/31/2015 | ||||||||||||||||||
28 | Loan | 15, 45, 46 | SMF I | SMC | Abilene Hotel Portfolio | N/A | N/A | N/A | 3,409,221 | 2,254,874 | 1,154,347 | 3,662,564 | 2,427,815 | 1,234,749 | 3,727,287 | 2,431,890 | 1,295,397 | 11/30/2015 | ||||||||||||||||||
28.01 | Property | Holiday Inn Express & Suites - Abilene | N/A | N/A | N/A | 1,827,499 | 1,307,058 | 520,441 | 1,971,899 | 1,339,411 | 632,488 | 2,022,594 | 1,392,020 | 630,574 | 11/30/2015 | |||||||||||||||||||||
28.02 | Property | La Quinta Inn & Suites - Abilene | N/A | N/A | N/A | 1,581,722 | 947,816 | 633,906 | 1,690,665 | 1,088,404 | 602,261 | 1,704,693 | 1,039,870 | 664,823 | 11/30/2015 | |||||||||||||||||||||
29 | Loan | GSMC | GSMC | Southwood Tower | 1,309,731 | 623,248 | 686,483 | 1,536,919 | 672,620 | 864,299 | 1,603,122 | 709,061 | 894,062 | 1,662,200 | 731,014 | 931,187 | 10/31/2015 | |||||||||||||||||||
30 | Loan | 15, 47 | GSMC | GSMC | Two Metro Place | N/A | N/A | N/A | 1,479,198 | 930,404 | 548,795 | 1,628,424 | 1,131,476 | 496,948 | 1,726,418 | 1,216,614 | 509,804 | 9/30/2015 | ||||||||||||||||||
31 | Loan | GSMC | GSMC | Golden Mile Marketplace | N/A | N/A | N/A | 1,729,605 | 560,882 | 1,168,723 | 1,783,744 | 560,176 | 1,223,568 | 1,783,742 | 560,416 | 1,223,326 | 6/30/2015 | |||||||||||||||||||
32 | Loan | CGMRC | CGMRC | Bank of America Oceanside Fee | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||||||||||||||||
33 | Loan | 15 | GSMC | GSMC | Five Points Medical | 1,290,114 | 466,484 | 823,630 | 1,284,456 | 512,343 | 772,113 | 1,212,291 | 508,858 | 703,432 | 1,219,996 | 499,425 | 720,571 | 9/30/2015 | ||||||||||||||||||
34 | Loan | GSMC | GSMC | Guardian Self Storage Old Haymaker Road | 1,005,205 | 430,375 | 574,830 | 1,055,678 | 411,405 | 644,273 | 1,102,083 | 437,453 | 664,630 | 1,163,977 | 451,892 | 712,085 | 10/31/2015 | |||||||||||||||||||
35 | Loan | 48 | SMF I | SMC | 17525 Ventura Boulevard | 750,350 | 259,468 | 490,882 | 772,244 | 278,913 | 493,331 | 793,969 | 313,362 | 480,607 | 830,544 | 296,788 | 533,756 | 10/31/2015 | ||||||||||||||||||
36 | Loan | GSMC | GSMC | Guardian Self Storage Waterfront Drive | 878,383 | 401,418 | 476,965 | 953,956 | 392,543 | 561,413 | 1,032,291 | 419,934 | 612,357 | 1,056,590 | 419,726 | 636,864 | 10/31/2015 | |||||||||||||||||||
37 | Loan | GSMC | GSMC | AAAA Self Storage | 896,804 | 246,928 | 649,876 | 920,243 | 301,296 | 618,947 | 986,632 | 311,334 | 675,298 | 1,106,069 | 404,434 | 701,636 | 10/1/2015 | |||||||||||||||||||
37.01 | Property | AAAA Self Storage Buford | 555,230 | 150,334 | 404,896 | 571,924 | 187,356 | 384,568 | 607,066 | 187,324 | 419,742 | 658,795 | 240,967 | 417,829 | 10/1/2015 | |||||||||||||||||||||
37.02 | Property | AAAA Self Storage Lawrenceville | 341,574 | 96,594 | 244,980 | 348,319 | 113,939 | 234,379 | 379,567 | 124,011 | 255,556 | 447,274 | 163,467 | 283,807 | 10/1/2015 | |||||||||||||||||||||
38 | Loan | GSMC | GSMC | Paseo Real | N/A | N/A | N/A | 890,942 | 263,810 | 627,132 | 982,049 | 271,251 | 710,798 | 1,038,637 | 263,028 | 775,609 | 9/30/2015 | |||||||||||||||||||
39 | Loan | 49 | CGMRC | CGMRC | Indian Creek Commons | N/A | N/A | N/A | 828,313 | 329,731 | 498,582 | 798,529 | 335,200 | 463,329 | 782,815 | 347,037 | 435,778 | 9/30/2015 | ||||||||||||||||||
40 | Loan | 15 | CGMRC | CGMRC | Kensington Square Apartments | N/A | N/A | N/A | N/A | N/A | N/A | 676,098 | 669,515 | 6,583 | 1,217,982 | 564,848 | 653,134 | 10/31/2015 | ||||||||||||||||||
41 | Loan | 15, 50 | CGMRC | CGMRC | Olympia Plaza | 1,450,842 | 735,408 | 715,435 | 1,306,169 | 771,229 | 534,940 | 1,442,780 | 721,088 | 721,692 | 1,423,640 | 806,707 | 616,933 | 9/30/2015 | ||||||||||||||||||
42 | Loan | CGMRC | CGMRC | Flagstone Creek Apartments | 866,866 | 448,809 | 418,058 | 916,033 | 463,899 | 452,134 | 938,588 | 475,232 | 463,356 | 1,049,226 | 474,196 | 575,029 | 8/31/2015 | |||||||||||||||||||
43 | Loan | SMF I | SMC | Wickiup & Ambassador MHP’s | 966,145 | 383,485 | 582,660 | 887,065 | 408,317 | 478,748 | 900,027 | 397,548 | 502,479 | 908,713 | 392,427 | 516,287 | 9/30/2015 | |||||||||||||||||||
43.01 | Property | Ambassador Down Manufactured Housing Community | 662,144 | 286,102 | 376,042 | 606,925 | 299,365 | 307,560 | 606,028 | 292,896 | 313,132 | 601,306 | 286,974 | 314,332 | 9/30/2015 | |||||||||||||||||||||
43.02 | Property | Wickiup Manufactured Housing Community | 304,001 | 97,383 | 206,618 | 280,140 | 108,952 | 171,188 | 293,999 | 104,652 | 189,347 | 307,407 | 105,452 | 201,955 | 9/30/2015 | |||||||||||||||||||||
44 | Loan | CGMRC | CGMRC | Empire Mini Storage Forestville | 793,527 | 228,994 | 564,533 | 819,933 | 242,746 | 577,186 | 844,504 | 247,663 | 596,841 | 865,853 | 249,698 | 616,155 | 9/30/2015 | |||||||||||||||||||
45 | Loan | 51, 52 | CCRE | CCRE | Draper Industrial | 685,031 | 135,607 | 549,423 | 749,688 | 143,399 | 606,290 | 743,816 | 150,531 | 593,284 | 777,547 | 151,710 | 625,837 | 9/30/2015 | ||||||||||||||||||
46 | Loan | 15, 53 | SMF I | SMC | Springhill Suites Altamonte | 1,886,214 | 1,469,958 | 416,257 | 2,285,058 | 1,663,586 | 621,472 | 2,303,861 | 1,692,135 | 611,727 | 2,628,678 | 1,850,022 | 778,655 | 10/31/2015 | ||||||||||||||||||
47 | Loan | SMF I | SMC | Sleep Inn - Manchester | 1,329,682 | 776,466 | 553,216 | 1,369,425 | 794,997 | 574,428 | 1,553,511 | 886,578 | 666,933 | 1,633,918 | 912,908 | 721,010 | 11/30/2015 | |||||||||||||||||||
48 | Loan | 15, 54 | SMF I | SMC | Freehome Village | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
49 | Loan | GSMC | GSMC | 81 Page Drive | N/A | N/A | N/A | 687,500 | 9,867 | 677,633 | 689,031 | 4,381 | 684,650 | N/A | N/A | N/A | N/A | |||||||||||||||||||
50 | Loan | CCRE | CCRE | Gulf Place | 584,501 | 200,313 | 384,188 | 604,374 | 212,776 | 391,598 | 620,709 | 243,728 | 376,981 | 649,946 | 228,322 | 421,625 | 8/31/2015 | |||||||||||||||||||
51 | Loan | GSMC | GSMC | Union Landing | N/A | N/A | N/A | 531,897 | 90,502 | 441,394 | 516,190 | 90,983 | 425,207 | N/A | N/A | N/A | N/A | |||||||||||||||||||
52 | Loan | CGMRC | CGMRC | National Self Storage Southfield | 718,284 | 302,311 | 415,973 | 736,837 | 311,701 | 425,136 | 761,918 | 306,801 | 455,117 | 844,675 | 319,490 | 525,185 | 9/30/2015 | |||||||||||||||||||
53 | Loan | CCRE | CCRE | Shops at South Mountain | 400,685 | 93,034 | 307,651 | 446,227 | 94,826 | 351,402 | 458,796 | 130,700 | 328,097 | 548,187 | 141,837 | 406,350 | 8/1/2015 | |||||||||||||||||||
54 | Loan | CGMRC | CGMRC | Food Lion Southampton | 621,587 | 159,963 | 461,624 | 618,756 | 164,155 | 454,601 | 641,363 | 171,464 | 469,900 | 653,576 | 173,732 | 479,843 | 8/31/2015 | |||||||||||||||||||
55 | Loan | 15 | CGMRC | CGMRC | Budget Self Storage | 414,178 | 200,098 | 214,080 | 444,802 | 197,010 | 247,792 | 479,503 | 215,148 | 264,355 | 478,355 | 221,960 | 256,395 | 10/31/2015 | ||||||||||||||||||
56 | Loan | CGMRC | CGMRC | National Self Storage Redford | 537,270 | 265,532 | 271,738 | 563,626 | 263,230 | 300,396 | 638,514 | 267,510 | 371,004 | 662,487 | 269,798 | 392,689 | 9/30/2015 | |||||||||||||||||||
57 | Loan | CGMRC | CGMRC | Horn Lake and Princeton Self Storage | 308,437 | 152,374 | 156,063 | 320,207 | 150,297 | 169,910 | 580,568 | 290,533 | 290,035 | 632,141 | 308,348 | 323,793 | 9/30/2015 | |||||||||||||||||||
57.01 | Property | Princeton Self Storage | 308,437 | 152,374 | 156,063 | 320,207 | 150,297 | 169,910 | 327,643 | 152,655 | 174,988 | 348,433 | 165,795 | 182,638 | 9/30/2015 | |||||||||||||||||||||
57.02 | Property | Horn Lake Self Storage | N/A | N/A | N/A | N/A | N/A | N/A | 252,925 | 137,877 | 115,047 | 283,708 | 142,553 | 141,154 | 9/30/2015 | |||||||||||||||||||||
58 | Loan | CCRE | CCRE | El Dorado Apartments | 718,783 | 463,249 | 255,534 | 718,435 | 490,655 | 227,780 | 697,312 | 484,849 | 212,463 | 688,859 | 466,561 | 222,298 | 9/30/2015 |
A-10
CGCMT 2016-GC36 Annex A | ||||||||||||||||||||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Most Recent # of months | Most Recent Description | Underwritten EGI ($) | Underwritten Expenses ($) | Underwritten Net Operating Income ($) | Debt Yield on Underwritten Net Operating Income (%) | Underwritten Replacement / FF&E Reserve ($) | Underwritten TI / LC ($) | Underwritten Net Cash Flow ($) | Underwritten NCF DSCR (x) (4) | Debt Yield on Underwritten Net Cash Flow (%) | ||||||||||||||||
1 | Loan | 8, 9 | CGMRC | CGMRC, Barclays Bank PLC | 5 Penn Plaza | 12 | Trailing 12 | 38,272,463 | 15,542,394 | 22,730,069 | 8.7% | 130,066 | 1,526,020 | 21,073,984 | 1.64 | 8.1% | ||||||||||||||||
2 | Loan | 9, 10, 11 | CGMRC | CGMRC | Sheraton Denver Downtown Fee | N/A | Not Available | 10,500,000 | 0 | 10,500,000 | 5.8% | 0 | 0 | 10,500,000 | 1.28 | 5.8% | ||||||||||||||||
3 | Loan | 9, 12, 13, 14 | GSMC | GSMC | Austin Block 21 | 12 | Trailing 12 | 64,578,445 | 47,259,417 | 17,319,028 | 11.6% | 1,767,859 | 0 | 15,551,170 | 1.51 | 10.4% | ||||||||||||||||
4 | Loan | 15, 16 | GSMC | GSMC | Glenbrook Square | 12 | Trailing 12 | 24,501,208 | 8,630,225 | 15,870,983 | 9.8% | 271,513 | 748,418 | 14,851,052 | 1.55 | 9.2% | ||||||||||||||||
5 | Loan | 15, 17, 18 | GSMC | GSMC | Westin Boston Waterfront | 12 | Trailing 12 | 91,507,426 | 65,021,727 | 26,485,700 | 13.0% | 3,534,282 | 0 | 22,951,418 | 1.87 | 11.2% | ||||||||||||||||
6 | Loan | 12, 15, 19, 20, 21 | CGMRC | CGMRC | Park Place | 12 | Trailing 12 | 12,323,925 | 2,954,962 | 9,368,963 | 10.1% | 104,735 | 719,855 | 8,544,373 | 1.44 | 9.2% | ||||||||||||||||
7 | Loan | 22, 23, 24, 25 | CCRE | CCRE | 215 West 34th Street & 218 West 35th Street | 12 | Trailing 12 | 14,536,119 | 3,987,562 | 10,548,557 | 8.1% | 11,743 | 78,287 | 10,458,527 | 1.88 | 8.0% | ||||||||||||||||
8 | Loan | 15, 26, 27 | CGMRC | CGMRC | King of Prussia Hotel Portfolio | 12 | Trailing 12 | 14,446,735 | 10,047,150 | 4,399,585 | 11.5% | 577,869 | 0 | 3,821,716 | 1.42 | 10.0% | ||||||||||||||||
8.01 | Property | Crowne Plaza - King of Prussia | N/A | Not Available | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||||||
8.02 | Property | Fairfield Inn & Suites - King of Prussia | N/A | Not Available | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||||||
9 | Loan | 28, 29, 30, 31 | CCRE | CCRE | Stafford Park | 12 | Trailing 12 | 3,287,819 | 621,068 | 2,666,751 | 8.6% | 26,782 | 133,908 | 2,506,062 | 1.26 | 8.0% | ||||||||||||||||
10 | Loan | 15, 32 | GSMC | GSMC | South Plains Mall | 12 | Trailing 12 | 26,228,590 | 7,820,045 | 18,408,546 | 9.2% | 374,056 | 597,152 | 17,437,338 | 2.04 | 8.7% | ||||||||||||||||
11 | Loan | 33 | GSMC | GSMC | GSA Portfolio | 12 | Trailing 12 | 8,236,348 | 3,058,707 | 5,177,641 | 9.5% | 160,112 | 299,294 | 4,718,236 | 1.35 | 8.6% | ||||||||||||||||
11.01 | Property | Mobile | N/A | Not Available | 1,113,699 | 321,699 | 792,000 | 17,277 | 41,138 | 733,585 | ||||||||||||||||||||||
11.02 | Property | Savannah | N/A | Not Available | 747,219 | 244,806 | 502,413 | 21,203 | 30,726 | 450,484 | ||||||||||||||||||||||
11.03 | Property | 34 | Covington | N/A | Not Available | 625,646 | 162,142 | 463,504 | 3,254 | 22,055 | 438,195 | |||||||||||||||||||||
11.04 | Property | Nashville | N/A | Not Available | 473,093 | 148,649 | 324,444 | 1,672 | 14,194 | 308,578 | ||||||||||||||||||||||
11.05 | Property | Memphis - Midtown | N/A | Not Available | 454,206 | 174,987 | 279,219 | 18,063 | 15,251 | 245,906 | ||||||||||||||||||||||
11.06 | Property | Atlanta | N/A | Not Available | 394,384 | 170,662 | 223,722 | 1,989 | 19,875 | 201,858 | ||||||||||||||||||||||
11.07 | Property | Tallahassee | N/A | Not Available | 317,912 | 173,505 | 144,407 | 2,024 | 12,608 | 129,774 | ||||||||||||||||||||||
11.08 | Property | Elizabethtown | N/A | Not Available | 285,788 | 73,530 | 212,258 | 5,985 | 7,664 | 198,608 | ||||||||||||||||||||||
11.09 | Property | Greenville | N/A | Not Available | 316,340 | 80,406 | 235,935 | 15,153 | 8,651 | 212,131 | ||||||||||||||||||||||
11.10 | Property | Birmingham | N/A | Not Available | 331,044 | 141,479 | 189,565 | 5,625 | 12,642 | 171,298 | ||||||||||||||||||||||
11.11 | Property | Paducah | N/A | Not Available | 297,985 | 113,401 | 184,584 | 2,530 | 10,828 | 171,226 | ||||||||||||||||||||||
11.12 | Property | Little Rock | N/A | Not Available | 389,669 | 228,607 | 161,062 | 13,392 | 20,080 | 127,590 | ||||||||||||||||||||||
11.13 | Property | Huntsville | N/A | Not Available | 291,333 | 110,408 | 180,925 | 2,340 | 11,110 | 167,475 | ||||||||||||||||||||||
11.14 | Property | Columbus | N/A | Not Available | 258,133 | 91,989 | 166,144 | 2,906 | 6,049 | 157,189 | ||||||||||||||||||||||
11.15 | Property | Memphis - North | N/A | Not Available | 274,134 | 127,378 | 146,756 | 5,394 | 9,009 | 132,353 | ||||||||||||||||||||||
11.16 | Property | Frankfort | N/A | Not Available | 265,982 | 96,114 | 169,867 | 11,299 | 12,070 | 146,498 | ||||||||||||||||||||||
11.17 | Property | Henderson | N/A | Not Available | 190,269 | 80,504 | 109,765 | 6,501 | 4,615 | 98,649 | ||||||||||||||||||||||
11.18 | Property | Gadsden | N/A | Not Available | 213,655 | 76,901 | 136,753 | 3,800 | 8,546 | 124,407 | ||||||||||||||||||||||
11.19 | Property | Bessemer | N/A | Not Available | 181,259 | 82,031 | 99,228 | 1,806 | 7,350 | 90,072 | ||||||||||||||||||||||
11.20 | Property | Richmond | N/A | Not Available | 165,005 | 71,826 | 93,179 | 4,313 | 4,843 | 84,022 | ||||||||||||||||||||||
11.21 | Property | Tullahoma | N/A | Not Available | 191,811 | 82,869 | 108,942 | 2,981 | 4,815 | 101,146 | ||||||||||||||||||||||
11.22 | Property | Fairhope | N/A | Not Available | 166,287 | 75,301 | 90,987 | 4,249 | 6,484 | 80,254 | ||||||||||||||||||||||
11.23 | Property | Lawrenceburg | N/A | Not Available | 142,836 | 54,602 | 88,234 | 2,254 | 3,933 | 82,047 | ||||||||||||||||||||||
11.24 | Property | Moss Point | N/A | Not Available | 148,661 | 74,913 | 73,749 | 4,101 | 4,756 | 64,892 | ||||||||||||||||||||||
12 | Loan | 35 | SMF I | SMC | Heinz 57 Center | 12 | Trailing 12 | 11,974,125 | 4,669,980 | 7,304,146 | 9.6% | 139,922 | 800,000 | 6,364,224 | 1.30 | 8.4% | ||||||||||||||||
13 | Loan | 15, 36, 37 | SMF I | SMC | Northeast Corporate Center | 12 | Trailing 12 | 4,526,787 | 1,909,693 | 2,617,093 | 10.5% | 39,914 | 315,747 | 2,261,432 | 1.42 | 9.0% | ||||||||||||||||
14 | Loan | 15 | CGMRC | CGMRC | Embassy Corporate Park | 12 | Trailing 12 | 6,205,255 | 3,301,572 | 2,903,683 | 12.6% | 99,804 | 343,569 | 2,460,309 | 1.66 | 10.7% | ||||||||||||||||
14.01 | Property | 3875 Embassy Parkway | 12 | Trailing 12 | 1,593,444 | 721,143 | 872,301 | 23,553 | 95,130 | 753,618 | ||||||||||||||||||||||
14.02 | Property | 3700 Embassy Parkway | 12 | Trailing 12 | 1,588,900 | 625,087 | 963,813 | 19,650 | 92,782 | 851,380 | ||||||||||||||||||||||
14.03 | Property | 4000 Embassy Parkway | 12 | Trailing 12 | 715,715 | 471,340 | 244,375 | 14,020 | 33,240 | 197,115 | ||||||||||||||||||||||
14.04 | Property | 4040 Embassy Parkway | 12 | Trailing 12 | 879,684 | 473,094 | 406,591 | 12,639 | 51,069 | 342,883 | ||||||||||||||||||||||
14.05 | Property | 3737 Embassy Parkway | 12 | Trailing 12 | 641,108 | 320,329 | 320,779 | 10,317 | 34,710 | 275,753 | ||||||||||||||||||||||
14.06 | Property | 3560 West Market Street | 12 | Trailing 12 | 430,666 | 419,142 | 11,524 | 12,390 | 17,960 | (18,827) | ||||||||||||||||||||||
14.07 | Property | 5399 Lauby Road | 12 | Trailing 12 | 355,738 | 271,437 | 84,300 | 7,235 | 18,678 | 58,388 | ||||||||||||||||||||||
15 | Loan | CCRE | CCRE | 6725 Sunset Office | 12 | Trailing 12 | 3,101,564 | 1,000,235 | 2,101,329 | 10.0% | 11,075 | 73,835 | 2,016,418 | 1.90 | 9.6% | |||||||||||||||||
16 | Loan | GSMC | GSMC | Rivercrest Portfolio B | 12 | Trailing 12 | 2,484,578 | 536,132 | 1,948,446 | 9.6% | 67,945 | 72,526 | 1,807,975 | 1.45 | 9.0% | |||||||||||||||||
16.01 | Property | Shoppes at Woodruff | 12 | Trailing 12 | 1,197,762 | 246,027 | 951,734 | 29,680 | 31,727 | 890,328 | ||||||||||||||||||||||
16.02 | Property | Riverbend Shopping Center | 12 | Trailing 12 | 459,676 | 73,748 | 385,928 | 12,145 | 14,769 | 359,014 | ||||||||||||||||||||||
16.03 | Property | Sussex Plaza | 12 | Trailing 12 | 386,275 | 100,099 | 286,176 | 12,357 | 12,245 | 261,574 | ||||||||||||||||||||||
16.04 | Property | East Town Plaza | 12 | Trailing 12 | 440,865 | 116,258 | 324,607 | 13,763 | 13,785 | 297,059 | ||||||||||||||||||||||
17 | Loan | GSMC | GSMC | Rivercrest Portfolio A | 12 | Trailing 12 | 2,503,892 | 537,010 | 1,966,882 | 9.9% | 39,534 | 55,944 | 1,871,404 | 1.53 | 9.5% | |||||||||||||||||
17.01 | Property | Surfside Commons | 12 | Trailing 12 | 732,802 | 126,018 | 606,784 | 15,165 | 15,668 | 575,951 | ||||||||||||||||||||||
17.02 | Property | East Towne Centre | 12 | Trailing 12 | 692,211 | 193,906 | 498,305 | 11,732 | 11,042 | 475,531 | ||||||||||||||||||||||
17.03 | Property | Plantation Plaza | 12 | Trailing 12 | 567,125 | 116,218 | 450,907 | 2,199 | 14,390 | 434,318 | ||||||||||||||||||||||
17.04 | Property | Smithfield Plaza | 12 | Trailing 12 | 511,754 | 100,867 | 410,887 | 10,438 | 14,844 | 385,605 |
A-11
CGCMT 2016-GC36 Annex A | ||||||||||||||||||||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Most Recent # of months | Most Recent Description | Underwritten EGI ($) | Underwritten Expenses ($) | Underwritten Net Operating Income ($) | Debt Yield on Underwritten Net Operating Income (%) | Underwritten Replacement / FF&E Reserve ($) | Underwritten TI / LC ($) | Underwritten Net Cash Flow ($) | Underwritten NCF DSCR (x) (4) | Debt Yield on Underwritten Net Cash Flow (%) | ||||||||||||||||
18 | Loan | 38 | CCRE | CCRE | Lancaster Plaza | 12 | Trailing 12 | 1,939,641 | 466,290 | 1,473,350 | 8.6% | 16,709 | 55,698 | 1,400,944 | 1.29 | 8.2% | ||||||||||||||||
19 | Loan | 39 | GSMC | CCRE, GSMC | Element LA | N/A | Not Available | 18,020,236 | 3,787,349 | 14,232,887 | 8.5% | 42,606 | 284,037 | 13,906,245 | 1.78 | 8.3% | ||||||||||||||||
20 | Loan | 40 | GSMC | GSMC | Residence Inn Andover | 12 | Trailing 12 | 4,270,411 | 2,530,551 | 1,739,860 | 12.9% | 170,816 | 0 | 1,569,044 | 1.84 | 11.7% | ||||||||||||||||
21 | Loan | CGMRC | CGMRC | 900 Seward Street | 9 | Annualized | 1,495,429 | 378,232 | 1,117,197 | 8.5% | 8,063 | 56,527 | 1,052,608 | 1.27 | 8.0% | |||||||||||||||||
22 | Loan | 15, 41, 42, 43 | GSMC | GSMC | DoubleTree Hotel Universal | 12 | Trailing 12 | 29,931,491 | 21,890,963 | 8,040,528 | 15.8% | 1,197,260 | 0 | 6,843,268 | 2.11 | 13.5% | ||||||||||||||||
23 | Loan | GSMC | GSMC | Seaford Village | 12 | Trailing 12 | 1,558,426 | 363,517 | 1,194,909 | 9.2% | 37,679 | 68,464 | 1,088,766 | 1.36 | 8.4% | |||||||||||||||||
24 | Loan | SMF I | SMC | 6221 Wilshire Boulevard | 11 | Annualized | 1,813,843 | 711,464 | 1,102,378 | 8.7% | 10,482 | 52,408 | 1,039,489 | 1.28 | 8.2% | |||||||||||||||||
25 | Loan | CGMRC | CGMRC | Net Lease Retail Portfolio | N/A | Not Available | 1,416,078 | 326,468 | 1,089,609 | 8.8% | 11,255 | 31,530 | 1,046,824 | 1.33 | 8.4% | |||||||||||||||||
25.01 | Property | Walgreens - Sterling Heights | N/A | Not Available | 459,199 | 91,196 | 368,003 | 2,174 | 6,882 | 358,947 | ||||||||||||||||||||||
25.02 | Property | CVS - Hillsboro | N/A | Not Available | 251,155 | 54,561 | 196,595 | 0 | 3,965 | 192,629 | ||||||||||||||||||||||
25.03 | Property | Jo-Ann Fabrics - Portage | N/A | Not Available | 219,641 | 66,201 | 153,440 | 3,002 | 7,560 | 142,878 | ||||||||||||||||||||||
25.04 | Property | Fred’s - Dunn | N/A | Not Available | 193,209 | 43,583 | 149,626 | 2,520 | 6,426 | 140,680 | ||||||||||||||||||||||
25.05 | Property | Rite Aid - Hogansville | N/A | Not Available | 168,137 | 43,636 | 124,501 | 1,699 | 4,712 | 118,090 | ||||||||||||||||||||||
25.06 | Property | Dollar General - Sandersville | N/A | Not Available | 124,737 | 27,291 | 97,446 | 1,861 | 1,985 | 93,600 | ||||||||||||||||||||||
26 | Loan | GSMC | GSMC | Guardian Self Storage Centre Avenue and South Millvale | 12 | Trailing 12 | 1,978,535 | 797,066 | 1,181,469 | 10.5% | 18,357 | 0 | 1,163,112 | 1.71 | 10.4% | |||||||||||||||||
26.01 | Property | Guardian Self Storage Centre Avenue | 12 | Trailing 12 | 1,501,344 | 534,519 | 966,825 | 11,840 | 0 | 954,985 | ||||||||||||||||||||||
26.02 | Property | Guardian Self Storage South Millvale | 12 | Trailing 12 | 477,191 | 262,547 | 214,644 | 6,517 | 0 | 208,127 | ||||||||||||||||||||||
27 | Loan | 15, 44 | GSMC | GSMC | Arapaho Village | 12 | Trailing 12 | 1,179,081 | 367,307 | 811,773 | 9.1% | 23,301 | 47,498 | 740,975 | 1.26 | 8.3% | ||||||||||||||||
28 | Loan | 15, 45, 46 | SMF I | SMC | Abilene Hotel Portfolio | 12 | Trailing 12 | 3,626,459 | 2,394,750 | 1,231,709 | 13.0% | 145,058 | 0 | 1,086,651 | 1.78 | 11.4% | ||||||||||||||||
28.01 | Property | Holiday Inn Express & Suites - Abilene | 12 | Trailing 12 | 1,921,766 | 1,344,427 | 577,339 | 76,871 | 0 | 500,468 | ||||||||||||||||||||||
28.02 | Property | La Quinta Inn & Suites - Abilene | 12 | Trailing 12 | 1,704,693 | 1,050,323 | 654,370 | 68,188 | 0 | 586,182 | ||||||||||||||||||||||
29 | Loan | GSMC | GSMC | Southwood Tower | 12 | Trailing 12 | 1,611,382 | 713,381 | 898,000 | 9.8% | 17,946 | 29,075 | 850,979 | 1.44 | 9.3% | |||||||||||||||||
30 | Loan | 15, 47 | GSMC | GSMC | Two Metro Place | 12 | Trailing 12 | 2,226,237 | 1,264,016 | 962,221 | 10.7% | 26,154 | 92,860 | 843,207 | 1.48 | 9.4% | ||||||||||||||||
31 | Loan | GSMC | GSMC | Golden Mile Marketplace | 12 | Trailing 12 | 1,767,136 | 573,319 | 1,193,817 | 13.6% | 15,281 | 64,330 | 1,114,206 | 2.16 | 12.7% | |||||||||||||||||
32 | Loan | CGMRC | CGMRC | Bank of America Oceanside Fee | N/A | Not Available | 621,102 | 14,039 | 607,063 | 7.2% | 0 | 0 | 607,063 | 1.13 | 7.2% | |||||||||||||||||
33 | Loan | 15 | GSMC | GSMC | Five Points Medical | 12 | Trailing 12 | 1,251,745 | 499,256 | 752,489 | 10.3% | 23,782 | 50,631 | 678,076 | 1.40 | 9.3% | ||||||||||||||||
34 | Loan | GSMC | GSMC | Guardian Self Storage Old Haymaker Road | 12 | Trailing 12 | 1,197,204 | 455,268 | 741,935 | 10.3% | 8,717 | 0 | 733,219 | 1.68 | 10.2% | |||||||||||||||||
35 | Loan | 48 | SMF I | SMC | 17525 Ventura Boulevard | 12 | Trailing 12 | 989,060 | 332,149 | 656,911 | 9.1% | 8,030 | 39,900 | 608,981 | 1.32 | 8.5% | ||||||||||||||||
36 | Loan | GSMC | GSMC | Guardian Self Storage Waterfront Drive | 12 | Trailing 12 | 1,100,788 | 426,550 | 674,238 | 10.2% | 9,981 | 0 | 664,258 | 1.66 | 10.1% | |||||||||||||||||
37 | Loan | GSMC | GSMC | AAAA Self Storage | 12 | Trailing 12 | 1,021,702 | 340,556 | 681,147 | 10.7% | 26,919 | 0 | 654,228 | 1.63 | 10.2% | |||||||||||||||||
37.01 | Property | AAAA Self Storage Buford | 12 | Trailing 12 | 586,687 | 208,582 | 378,105 | 15,579 | 0 | 362,526 | ||||||||||||||||||||||
37.02 | Property | AAAA Self Storage Lawrenceville | 12 | Trailing 12 | 435,015 | 131,974 | 303,042 | 11,340 | 0 | 291,702 | ||||||||||||||||||||||
38 | Loan | GSMC | GSMC | Paseo Real | 12 | Trailing 12 | 999,378 | 270,630 | 728,748 | 11.6% | 12,365 | 34,993 | 681,390 | 1.76 | 10.8% | |||||||||||||||||
39 | Loan | 49 | CGMRC | CGMRC | Indian Creek Commons | 12 | Trailing 12 | 1,042,740 | 371,989 | 670,750 | 11.3% | 12,554 | 39,018 | 619,178 | 1.62 | 10.4% | ||||||||||||||||
40 | Loan | 15 | CGMRC | CGMRC | Kensington Square Apartments | 12 | Trailing 12 | 1,432,205 | 873,930 | 558,275 | 9.6% | 56,000 | 0 | 502,275 | 1.36 | 8.6% | ||||||||||||||||
41 | Loan | 15, 50 | CGMRC | CGMRC | Olympia Plaza | 12 | Trailing 12 | 1,589,572 | 833,789 | 755,783 | 13.0% | 31,071 | 89,536 | 635,176 | 1.68 | 11.0% | ||||||||||||||||
42 | Loan | CGMRC | CGMRC | Flagstone Creek Apartments | 12 | Trailing 12 | 1,049,226 | 474,209 | 575,017 | 10.0% | 36,000 | 0 | 539,017 | 1.47 | 9.4% | |||||||||||||||||
43 | Loan | SMF I | SMC | Wickiup & Ambassador MHP’s | 12 | Trailing 12 | 908,713 | 428,096 | 480,617 | 8.5% | 13,550 | 0 | 467,067 | 1.29 | 8.2% | |||||||||||||||||
43.01 | Property | Ambassador Down Manufactured Housing Community | 12 | Trailing 12 | 601,306 | 305,673 | 295,633 | 8,000 | 0 | 287,633 | ||||||||||||||||||||||
43.02 | Property | Wickiup Manufactured Housing Community | 12 | Trailing 12 | 307,407 | 122,423 | 184,984 | 5,550 | 0 | 179,434 | ||||||||||||||||||||||
44 | Loan | CGMRC | CGMRC | Empire Mini Storage Forestville | 12 | Trailing 12 | 834,413 | 258,439 | 575,974 | 10.5% | 6,572 | 0 | 569,401 | 1.63 | 10.4% | |||||||||||||||||
45 | Loan | 51, 52 | CCRE | CCRE | Draper Industrial | 12 | Trailing 12 | 734,778 | 170,447 | 564,331 | 10.3% | 15,438 | 36,022 | 512,871 | 1.44 | 9.3% | ||||||||||||||||
46 | Loan | 15, 53 | SMF I | SMC | Springhill Suites Altamonte | 12 | Trailing 12 | 2,628,678 | 1,803,034 | 825,643 | 15.9% | 105,147 | 0 | 720,496 | 2.14 | 13.9% | ||||||||||||||||
47 | Loan | SMF I | SMC | Sleep Inn - Manchester | 12 | Trailing 12 | 1,633,918 | 913,224 | 720,694 | 13.9% | 65,357 | 0 | 655,337 | 1.76 | 12.6% | |||||||||||||||||
48 | Loan | 15, 54 | SMF I | SMC | Freehome Village | N/A | Not Available | 738,344 | 284,167 | 454,177 | 9.1% | 14,868 | 30,115 | 409,194 | 1.33 | 8.2% | ||||||||||||||||
49 | Loan | GSMC | GSMC | 81 Page Drive | N/A | Not Available | 725,493 | 21,765 | 703,728 | 14.3% | 37,500 | 35,000 | 631,228 | 2.10 | 12.8% | |||||||||||||||||
50 | Loan | CCRE | CCRE | Gulf Place | 12 | Trailing 12 | 738,624 | 252,642 | 485,982 | 9.9% | 1,557 | 34,449 | 449,976 | 1.40 | 9.2% | |||||||||||||||||
51 | Loan | GSMC | GSMC | Union Landing | N/A | Not Available | 506,751 | 94,377 | 412,374 | 10.2% | 3,433 | 10,191 | 398,750 | 2.07 | 9.8% | |||||||||||||||||
52 | Loan | CGMRC | CGMRC | National Self Storage Southfield | 12 | Trailing 12 | 844,675 | 332,105 | 512,570 | 12.8% | 19,930 | 0 | 492,640 | 1.99 | 12.3% | |||||||||||||||||
53 | Loan | CCRE | CCRE | Shops at South Mountain | 12 | Trailing 12 | 460,212 | 139,411 | 320,801 | 9.0% | 2,058 | 13,718 | 305,025 | 1.30 | 8.6% | |||||||||||||||||
54 | Loan | CGMRC | CGMRC | Food Lion Southampton | 12 | Trailing 12 | 641,063 | 179,283 | 461,780 | 14.5% | 29,066 | 95,695 | 337,019 | 1.45 | 10.6% | |||||||||||||||||
55 | Loan | 15 | CGMRC | CGMRC | Budget Self Storage | 12 | Trailing 12 | 478,355 | 227,727 | 250,628 | 8.0% | 12,111 | 0 | 238,517 | 1.18 | 7.6% | ||||||||||||||||
56 | Loan | CGMRC | CGMRC | National Self Storage Redford | 12 | Trailing 12 | 662,487 | 272,533 | 389,954 | 12.6% | 18,134 | 0 | 371,820 | 1.93 | 12.0% | |||||||||||||||||
57 | Loan | CGMRC | CGMRC | Horn Lake and Princeton Self Storage | 12 | Trailing 12 | 627,445 | 326,503 | 300,942 | 9.8% | 18,135 | 0 | 282,807 | 1.41 | 9.2% | |||||||||||||||||
57.01 | Property | Princeton Self Storage | 12 | Trailing 12 | 343,738 | 171,861 | 171,877 | 12,280 | 0 | 159,597 | ||||||||||||||||||||||
57.02 | Property | Horn Lake Self Storage | 12 | Trailing 12 | 283,708 | 154,642 | 129,065 | 5,854 | 0 | 123,211 | ||||||||||||||||||||||
58 | Loan | CCRE | CCRE | El Dorado Apartments | 12 | Trailing 12 | 708,812 | 446,997 | 261,816 | 10.5% | 28,800 | 0 | 233,016 | 1.89 | 9.3% |
A-12
CGCMT 2016-GC36 Annex A | ||||||||||||||||||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Appraised Value ($) | Appraisal Date | As Stabilized Appraised Value ($) | As Stabilized Appraisal Date | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity (%) | Occupancy (%) (5) | Occupancy Date | ADR ($) | RevPAR ($) | |||||||||||||||
1 | Loan | 8, 9 | CGMRC | CGMRC, Barclays Bank PLC | 5 Penn Plaza | 540,000,000 | 11/1/2015 | NAP | NAP | 48.1% | 48.1% | 97.2% | 11/1/2015 | NAP | NAP | |||||||||||||||
2 | Loan | 9, 10, 11 | CGMRC | CGMRC | Sheraton Denver Downtown Fee | 240,000,000 | 12/15/2015 | NAP | NAP | 75.0% | 75.0% | 77.0% | 9/30/2015 | NAP | NAP | |||||||||||||||
3 | Loan | 9, 12, 13, 14 | GSMC | GSMC | Austin Block 21 | 239,000,000 | 11/18/2015 | NAP | NAP | 62.7% | 52.6% | 81.6% (Hotel) / 99.6% (Office and Retail) | 11/30/2015 (Hotel) / 1/5/2016 (Office and Retail) | 346.81 | 282.95 | |||||||||||||||
4 | Loan | 15, 16 | GSMC | GSMC | Glenbrook Square | 279,000,000 | 9/25/2015 | 286,000,000 | 10/1/2016 | 58.1% | 48.1% | 95.6% | 8/31/2015 | NAP | NAP | |||||||||||||||
5 | Loan | 15, 17, 18 | GSMC | GSMC | Westin Boston Waterfront | 345,000,000 | 10/16/2015 | 368,000,000 | 11/1/2018 | 59.2% | 44.8% | 76.1% | 9/30/2015 | 242.74 | 184.65 | |||||||||||||||
6 | Loan | 12, 15, 19, 20, 21 | CGMRC | CGMRC | Park Place | 140,000,000 | 11/10/2015 | 146,500,000 | 1/1/2017 | 66.4% | 56.1% | 100.0% | 12/1/2015 | NAP | NAP | |||||||||||||||
7 | Loan | 22, 23, 24, 25 | CCRE | CCRE | 215 West 34th Street & 218 West 35th Street | 240,000,000 | 10/30/2015 | NAP | NAP | 54.2% | 54.2% | 100.0% | 10/1/2015 | 318.00 | 251.22 | |||||||||||||||
8 | Loan | 15, 26, 27 | CGMRC | CGMRC | King of Prussia Hotel Portfolio | 49,600,000 | 10/16/2015 | 59,400,000 | 10/16/2017 | 71.1% | 56.4% | 68.9% | 10/31/2015 | 131.90 | 90.82 | |||||||||||||||
8.01 | Property | Crowne Plaza - King of Prussia | ||||||||||||||||||||||||||||
8.02 | Property | Fairfield Inn & Suites - King of Prussia | ||||||||||||||||||||||||||||
9 | Loan | 28, 29, 30, 31 | CCRE | CCRE | Stafford Park | 44,800,000 | 10/17/2015 | 45,700,000 | 5/1/2016 | 69.6% | 57.1% | 100.0% | 12/1/2015 | NAP | NAP | |||||||||||||||
10 | Loan | 15, 32 | GSMC | GSMC | South Plains Mall | 368,000,000 | 9/7/2015 | 399,000,000 | 9/1/2016 | 54.3% | 50.1% | 96.6% | 9/30/2015 | NAP | NAP | |||||||||||||||
11 | Loan | 33 | GSMC | GSMC | GSA Portfolio | 73,025,000 | Various | NAP | NAP | 75.0% | 63.1% | 91.7% | NAP | NAP | ||||||||||||||||
11.01 | Property | Mobile | 10,100,000 | 7/17/2015 | NAP | NAP | 100.0% | 10/1/2015 | NAP | NAP | ||||||||||||||||||||
11.02 | Property | Savannah | 8,200,000 | 7/20/2015 | NAP | NAP | 100.0% | 10/1/2015 | NAP | NAP | ||||||||||||||||||||
11.03 | Property | 34 | Covington | 5,600,000 | 7/20/2015 | NAP | NAP | 69.2% | 10/1/2015 | NAP | NAP | |||||||||||||||||||
11.04 | Property | Nashville | 4,500,000 | 7/25/2015 | NAP | NAP | 100.0% | 10/1/2015 | NAP | NAP | ||||||||||||||||||||
11.05 | Property | Memphis - Midtown | 3,800,000 | 7/25/2015 | NAP | NAP | 100.0% | 10/1/2015 | NAP | NAP | ||||||||||||||||||||
11.06 | Property | Atlanta | 3,500,000 | 7/20/2015 | NAP | NAP | 100.0% | 10/1/2015 | NAP | NAP | ||||||||||||||||||||
11.07 | Property | Tallahassee | 3,150,000 | 8/1/2015 | NAP | NAP | 50.0% | 10/1/2015 | NAP | NAP | ||||||||||||||||||||
11.08 | Property | Elizabethtown | 3,100,000 | 7/30/2015 | NAP | NAP | 100.0% | 10/1/2015 | NAP | NAP | ||||||||||||||||||||
11.09 | Property | Greenville | 2,900,000 | 7/22/2015 | NAP | NAP | 100.0% | 10/1/2015 | NAP | NAP | ||||||||||||||||||||
11.10 | Property | Birmingham | 2,700,000 | 7/29/2015 | NAP | NAP | 100.0% | 10/1/2015 | NAP | NAP | ||||||||||||||||||||
11.11 | Property | Paducah | 2,600,000 | 7/16/2015 | NAP | NAP | 50.0% | 10/1/2015 | NAP | NAP | ||||||||||||||||||||
11.12 | Property | Little Rock | 2,550,000 | 7/31/2015 | NAP | NAP | 100.0% | 10/1/2015 | NAP | NAP | ||||||||||||||||||||
11.13 | Property | Huntsville | 2,450,000 | 7/14/2015 | NAP | NAP | 100.0% | 10/1/2015 | NAP | NAP | ||||||||||||||||||||
11.14 | Property | Columbus | 2,400,000 | 7/28/2015 | NAP | NAP | 100.0% | 10/1/2015 | NAP | NAP | ||||||||||||||||||||
11.15 | Property | Memphis - North | 2,100,000 | 7/25/2015 | NAP | NAP | 100.0% | 10/1/2015 | NAP | NAP | ||||||||||||||||||||
11.16 | Property | Frankfort | 2,100,000 | 7/28/2015 | NAP | NAP | 100.0% | 10/1/2015 | NAP | NAP | ||||||||||||||||||||
11.17 | Property | Henderson | 1,800,000 | 7/22/2015 | NAP | NAP | 100.0% | 10/1/2015 | NAP | NAP | ||||||||||||||||||||
11.18 | Property | Gadsden | 1,700,000 | 7/14/2015 | NAP | NAP | 100.0% | 10/1/2015 | NAP | NAP | ||||||||||||||||||||
11.19 | Property | Bessemer | 1,450,000 | 7/28/2015 | NAP | NAP | 100.0% | 10/1/2015 | NAP | NAP | ||||||||||||||||||||
11.20 | Property | Richmond | 1,450,000 | 7/29/2015 | NAP | NAP | 100.0% | 10/1/2015 | NAP | NAP | ||||||||||||||||||||
11.21 | Property | Tullahoma | 1,400,000 | 7/25/2015 | NAP | NAP | 100.0% | 10/1/2015 | NAP | NAP | ||||||||||||||||||||
11.22 | Property | Fairhope | 1,400,000 | 7/17/2015 | NAP | NAP | 100.0% | 10/1/2015 | NAP | NAP | ||||||||||||||||||||
11.23 | Property | Lawrenceburg | 1,250,000 | 7/25/2015 | NAP | NAP | 100.0% | 10/1/2015 | NAP | NAP | ||||||||||||||||||||
11.24 | Property | Moss Point | 825,000 | 7/27/2015 | NAP | NAP | 100.0% | 10/1/2015 | NAP | NAP | ||||||||||||||||||||
12 | Loan | 35 | SMF I | SMC | Heinz 57 Center | 110,600,000 | 10/20/2015 | NAP | NAP | 68.6% | 56.5% | 95.6% | 11/16/2015 | NAP | NAP | |||||||||||||||
13 | Loan | 15, 36, 37 | SMF I | SMC | Northeast Corporate Center | 34,500,000 | 10/20/2015 | 36,500,000 | 11/1/2016 | 72.5% | 60.5% | 93.2% | 12/2/2015 | NAP | NAP | |||||||||||||||
14 | Loan | 15 | CGMRC | CGMRC | Embassy Corporate Park | 32,300,000 | Various | 34,540,000 | Various | 71.2% | 57.6% | 78.5% | NAP | NAP | ||||||||||||||||
14.01 | Property | 3875 Embassy Parkway | 7,880,000 | 11/17/2015 | NAP | NAP | 89.8% | 11/4/2015 | NAP | NAP | ||||||||||||||||||||
14.02 | Property | 3700 Embassy Parkway | 7,095,000 | 11/17/2015 | NAP | NAP | 98.5% | 11/4/2015 | NAP | NAP | ||||||||||||||||||||
14.03 | Property | 4000 Embassy Parkway | 5,020,000 | 11/17/2015 | NAP | NAP | 59.2% | 11/4/2015 | NAP | NAP | ||||||||||||||||||||
14.04 | Property | 4040 Embassy Parkway | 4,255,000 | 11/17/2015 | NAP | NAP | 89.2% | 11/4/2015 | NAP | NAP | ||||||||||||||||||||
14.05 | Property | 3737 Embassy Parkway | 3,750,000 | 11/17/2015 | NAP | NAP | 76.2% | 11/4/2015 | NAP | NAP | ||||||||||||||||||||
14.06 | Property | 3560 West Market Street | 2,500,000 | 11/17/2015 | 4,040,000 | 11/17/2019 | 45.8% | 11/4/2015 | NAP | NAP | ||||||||||||||||||||
14.07 | Property | 5399 Lauby Road | 1,800,000 | 11/13/2015 | 2,500,000 | 12/1/2018 | 65.0% | 11/4/2015 | NAP | NAP | ||||||||||||||||||||
15 | Loan | CCRE | CCRE | 6725 Sunset Office | 35,750,000 | 10/22/2015 | NAP | NAP | 58.7% | 58.7% | 95.1% | 12/1/2015 | NAP | NAP | ||||||||||||||||
16 | Loan | GSMC | GSMC | Rivercrest Portfolio B | 27,400,000 | Various | NAP | NAP | 73.7% | 66.2% | 89.5% | NAP | NAP | |||||||||||||||||
16.01 | Property | Shoppes at Woodruff | 12,725,000 | 11/6/2015 | NAP | NAP | 91.7% | 12/1/2015 | NAP | NAP | ||||||||||||||||||||
16.02 | Property | Riverbend Shopping Center | 5,200,000 | 11/1/2015 | NAP | NAP | 91.2% | 12/1/2015 | NAP | NAP | ||||||||||||||||||||
16.03 | Property | Sussex Plaza | 5,200,000 | 11/1/2015 | NAP | NAP | 77.4% | 12/1/2015 | NAP | NAP | ||||||||||||||||||||
16.04 | Property | East Town Plaza | 4,275,000 | 11/1/2015 | NAP | NAP | 94.5% | 12/1/2015 | NAP | NAP | ||||||||||||||||||||
17 | Loan | GSMC | GSMC | Rivercrest Portfolio A | 27,500,000 | Various | NAP | NAP | 72.0% | 64.7% | 95.3% | NAP | NAP | |||||||||||||||||
17.01 | Property | Surfside Commons | 8,250,000 | 11/6/2015 | NAP | NAP | 100.0% | 12/1/2015 | NAP | NAP | ||||||||||||||||||||
17.02 | Property | East Towne Centre | 7,150,000 | 11/6/2015 | NAP | NAP | 93.8% | 12/1/2015 | NAP | NAP | ||||||||||||||||||||
17.03 | Property | Plantation Plaza | 6,350,000 | 11/6/2015 | NAP | NAP | 87.3% | 12/1/2015 | NAP | NAP | ||||||||||||||||||||
17.04 | Property | Smithfield Plaza | 5,750,000 | 11/3/2015 | NAP | NAP | 100.0% | 12/1/2015 | NAP | NAP |
A-13
CGCMT 2016-GC36 Annex A | ||||||||||||||||||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Appraised Value ($) | Appraisal Date | As Stabilized Appraised Value ($) | As Stabilized Appraisal Date | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity (%) | Occupancy (%) (5) | Occupancy Date | ADR ($) | RevPAR ($) | |||||||||||||||
18 | Loan | 38 | CCRE | CCRE | Lancaster Plaza | 22,800,000 | 10/9/2015 | NAP | NAP | 74.8% | 61.4% | 96.3% | 10/1/2015 | NAP | NAP | |||||||||||||||
19 | Loan | 39 | GSMC | CCRE, GSMC | Element LA | 294,000,000 | 8/31/2015 | NAP | NAP | 57.1% | 57.1% | 100.0% | 10/7/2015 | NAP | NAP | |||||||||||||||
20 | Loan | 40 | GSMC | GSMC | Residence Inn Andover | 21,000,000 | 10/2/2015 | NAP | NAP | 64.1% | 52.5% | 73.8% | 9/30/2015 | 129.01 | 95.15 | |||||||||||||||
21 | Loan | CGMRC | CGMRC | 900 Seward Street | 19,000,000 | 10/15/2015 | NAP | NAP | 68.9% | 62.2% | 100.0% | 10/1/2015 | NAP | NAP | ||||||||||||||||
22 | Loan | 15, 41, 42, 43 | GSMC | GSMC | DoubleTree Hotel Universal | 76,000,000 | 7/31/2015 | 101,000,000 | 8/1/2018 | 56.8% | 41.4% | 85.2% | 7/31/2015 | 91.75 | 78.19 | |||||||||||||||
23 | Loan | GSMC | GSMC | Seaford Village | 18,300,000 | 10/20/2015 | NAP | NAP | 70.6% | 64.8% | 96.5% | 12/1/2015 | NAP | NAP | ||||||||||||||||
24 | Loan | SMF I | SMC | 6221 Wilshire Boulevard | 18,000,000 | 11/24/2015 | NAP | NAP | 70.3% | 63.5% | 79.3% | 12/1/2015 | NAP | NAP | ||||||||||||||||
25 | Loan | CGMRC | CGMRC | Net Lease Retail Portfolio | 16,835,000 | Various | NAP | NAP | 74.0% | 63.7% | 100.0% | NAP | NAP | |||||||||||||||||
25.01 | Property | Walgreens - Sterling Heights | 5,900,000 | 11/4/2015 | NAP | NAP | 100.0% | 12/1/2015 | NAP | NAP | ||||||||||||||||||||
25.02 | Property | CVS - Hillsboro | 2,950,000 | 11/9/2015 | NAP | NAP | 100.0% | 12/1/2015 | NAP | NAP | ||||||||||||||||||||
25.03 | Property | Jo-Ann Fabrics - Portage | 2,470,000 | 11/18/2015 | NAP | NAP | 100.0% | 12/1/2015 | NAP | NAP | ||||||||||||||||||||
25.04 | Property | Fred’s - Dunn | 2,140,000 | 11/12/2015 | NAP | NAP | 100.0% | 12/1/2015 | NAP | NAP | ||||||||||||||||||||
25.05 | Property | Rite Aid - Hogansville | 1,900,000 | 11/13/2015 | NAP | NAP | 100.0% | 12/1/2015 | NAP | NAP | ||||||||||||||||||||
25.06 | Property | Dollar General - Sandersville | 1,475,000 | 11/17/2015 | NAP | NAP | 100.0% | 12/1/2015 | NAP | NAP | ||||||||||||||||||||
26 | Loan | GSMC | GSMC | Guardian Self Storage Centre Avenue and South Millvale | 17,600,000 | 11/12/2015 | NAP | NAP | 63.6% | 55.7% | 79.0% | NAP | NAP | |||||||||||||||||
26.01 | Property | Guardian Self Storage Centre Avenue | 14,490,000 | 11/12/2015 | NAP | NAP | 84.0% | 9/21/2015 | NAP | NAP | ||||||||||||||||||||
26.02 | Property | Guardian Self Storage South Millvale | 3,110,000 | 11/12/2015 | NAP | NAP | 67.1% | 9/21/2015 | NAP | NAP | ||||||||||||||||||||
27 | Loan | 15, 44 | GSMC | GSMC | Arapaho Village | 12,200,000 | 8/22/2015 | 13,900,000 | 8/31/2017 | 73.0% | 62.8% | 85.7% | 12/1/2015 | NAP | NAP | |||||||||||||||
28 | Loan | 15, 45, 46 | SMF I | SMC | Abilene Hotel Portfolio | 16,000,000 | 12/14/2015 | 17,400,000 | 1/1/2017 | 59.4% | 44.9% | 75.3% | 98.22 | 73.93 | ||||||||||||||||
28.01 | Property | Holiday Inn Express & Suites - Abilene | 8,100,000 | 12/14/2015 | 9,000,000 | 1/1/2017 | 82.1% | 11/30/2015 | 102.08 | 79.63 | ||||||||||||||||||||
28.02 | Property | La Quinta Inn & Suites - Abilene | 7,900,000 | 12/14/2015 | 8,400,000 | 1/1/2017 | 69.0% | 11/30/2015 | 94.01 | 64.87 | ||||||||||||||||||||
29 | Loan | GSMC | GSMC | Southwood Tower | 13,000,000 | 10/29/2015 | NAP | NAP | 70.7% | 58.1% | 88.7% | 12/1/2015 | NAP | NAP | ||||||||||||||||
30 | Loan | 15, 47 | GSMC | GSMC | Two Metro Place | 13,500,000 | 10/30/2015 | 14,600,000 | 5/1/2016 | 66.7% | 54.4% | 92.6% | 1/8/2016 | NAP | NAP | |||||||||||||||
31 | Loan | GSMC | GSMC | Golden Mile Marketplace | 15,500,000 | 9/23/2015 | NAP | NAP | 56.5% | 47.9% | 98.0% | 11/1/2015 | NAP | NAP | ||||||||||||||||
32 | Loan | CGMRC | CGMRC | Bank of America Oceanside Fee | 12,800,000 | 10/23/2015 | NAP | NAP | 66.0% | 60.8% | 100.0% | 11/1/2015 | NAP | NAP | ||||||||||||||||
33 | Loan | 15 | GSMC | GSMC | Five Points Medical | 11,000,000 | 8/26/2015 | 11,500,000 | 9/1/2016 | 66.6% | 52.9% | 77.2% | 8/31/2015 | NAP | NAP | |||||||||||||||
34 | Loan | GSMC | GSMC | Guardian Self Storage Old Haymaker Road | 10,240,000 | 11/12/2015 | NAP | NAP | 70.3% | 61.5% | 95.0% | 9/21/2015 | NAP | NAP | ||||||||||||||||
35 | Loan | 48 | SMF I | SMC | 17525 Ventura Boulevard | 9,600,000 | 11/23/2015 | NAP | NAP | 75.0% | 67.8% | 90.5% | 12/1/2015 | NAP | NAP | |||||||||||||||
36 | Loan | GSMC | GSMC | Guardian Self Storage Waterfront Drive | 9,480,000 | 11/12/2015 | NAP | NAP | 69.6% | 60.9% | 90.5% | 9/21/2015 | NAP | NAP | ||||||||||||||||
37 | Loan | GSMC | GSMC | AAAA Self Storage | 10,400,000 | 6/10/2015 | NAP | NAP | 61.5% | 50.2% | 87.1% | NAP | NAP | |||||||||||||||||
37.01 | Property | AAAA Self Storage Buford | 5,800,000 | 6/10/2015 | NAP | NAP | 87.2% | 10/7/2015 | NAP | NAP | ||||||||||||||||||||
37.02 | Property | AAAA Self Storage Lawrenceville | 4,600,000 | 6/10/2015 | NAP | NAP | 86.9% | 10/7/2015 | NAP | NAP | ||||||||||||||||||||
38 | Loan | GSMC | GSMC | Paseo Real | 9,200,000 | 11/3/2015 | NAP | NAP | 68.5% | 62.8% | 97.6% | 10/6/2015 | NAP | NAP | ||||||||||||||||
39 | Loan | 49 | CGMRC | CGMRC | Indian Creek Commons | 8,600,000 | 11/1/2015 | NAP | NAP | 69.2% | 59.8% | 96.0% | 9/28/2015 | NAP | NAP | |||||||||||||||
40 | Loan | 15 | CGMRC | CGMRC | Kensington Square Apartments | 7,600,000 | 10/6/2015 | 9,100,000 | 10/1/2017 | 72.0% | 56.6% | 97.3% | 10/28/2015 | NAP | NAP | |||||||||||||||
41 | Loan | 15, 50 | CGMRC | CGMRC | Olympia Plaza | 9,200,000 | 10/14/2015 | 10,100,000 | 11/1/2017 | 63.0% | 49.8% | 84.0% | 11/1/2015 | NAP | NAP | |||||||||||||||
42 | Loan | CGMRC | CGMRC | Flagstone Creek Apartments | 7,750,000 | 9/24/2015 | NAP | NAP | 73.9% | 66.8% | 95.0% | 9/29/2015 | NAP | NAP | ||||||||||||||||
43 | Loan | SMF I | SMC | Wickiup & Ambassador MHP’s | 7,810,000 | 9/9/2015 | NAP | NAP | 72.5% | 59.4% | 77.9% | NAP | NAP | |||||||||||||||||
43.01 | Property | Ambassador Down Manufactured Housing Community | 5,150,000 | 9/9/2015 | NAP | NAP | 72.5% | 12/31/2015 | NAP | NAP | ||||||||||||||||||||
43.02 | Property | Wickiup Manufactured Housing Community | 2,660,000 | 9/9/2015 | NAP | NAP | 85.6% | 12/31/2015 | NAP | NAP | ||||||||||||||||||||
44 | Loan | CGMRC | CGMRC | Empire Mini Storage Forestville | 8,350,000 | 8/29/2015 | NAP | NAP | 65.9% | 58.2% | 97.9% | 10/31/2015 | NAP | NAP | ||||||||||||||||
45 | Loan | 51, 52 | CCRE | CCRE | Draper Industrial | 8,050,000 | 10/28/2015 | NAP | NAP | 68.3% | 57.8% | 100.0% | 11/30/2015 | NAP | NAP | |||||||||||||||
46 | Loan | 15, 53 | SMF I | SMC | Springhill Suites Altamonte | 7,500,000 | 11/1/2015 | 8,000,000 | 11/1/2017 | 69.3% | 53.5% | 85.6% | 10/31/2015 | 90.43 | 77.39 | |||||||||||||||
47 | Loan | SMF I | SMC | Sleep Inn - Manchester | 8,000,000 | 10/1/2015 | NAP | NAP | 64.9% | 49.0% | 74.5% | 11/30/2015 | 77.65 | 57.88 | ||||||||||||||||
48 | Loan | 15, 54 | SMF I | SMC | Freehome Village | 9,050,000 | 8/26/2015 | 9,800,000 | 8/26/2017 | 55.2% | 43.7% | 72.8% | 9/22/2015 | NAP | NAP | |||||||||||||||
49 | Loan | GSMC | GSMC | 81 Page Drive | 9,900,000 | 10/21/2015 | NAP | NAP | 49.7% | 45.5% | 100.0% | 10/1/2015 | NAP | NAP | ||||||||||||||||
50 | Loan | CCRE | CCRE | Gulf Place | 6,900,000 | 10/15/2015 | NAP | NAP | 71.0% | 58.8% | 96.1% | 8/24/2015 | NAP | NAP | ||||||||||||||||
51 | Loan | GSMC | GSMC | Union Landing | 7,250,000 | 10/9/2015 | NAP | NAP | 55.9% | 55.9% | 100.0% | 12/31/2015 | NAP | NAP | ||||||||||||||||
52 | Loan | CGMRC | CGMRC | National Self Storage Southfield | 9,550,000 | 10/16/2015 | NAP | NAP | 41.9% | 39.2% | 80.6% | 9/30/2015 | NAP | NAP | ||||||||||||||||
53 | Loan | CCRE | CCRE | Shops at South Mountain | 4,900,000 | 11/2/2015 | NAP | NAP | 72.4% | 60.0% | 84.7% | 10/31/2015 | NAP | NAP | ||||||||||||||||
54 | Loan | CGMRC | CGMRC | Food Lion Southampton | 5,750,000 | 10/21/2015 | NAP | NAP | 55.5% | 38.4% | 91.7% | 11/5/2015 | NAP | NAP | ||||||||||||||||
55 | Loan | 15 | CGMRC | CGMRC | Budget Self Storage | 4,450,000 | 9/30/2015 | 5,750,000 | 10/1/2017 | 64.0% | 47.4% | 67.6% | 10/31/2015 | NAP | NAP | |||||||||||||||
56 | Loan | CGMRC | CGMRC | National Self Storage Redford | 7,050,000 | 10/16/2015 | NAP | NAP | 44.0% | 41.1% | 81.6% | 9/30/2015 | NAP | NAP | ||||||||||||||||
57 | Loan | CGMRC | CGMRC | Horn Lake and Princeton Self Storage | 4,500,000 | Various | NAP | NAP | 68.3% | 57.8% | 82.8% | NAP | NAP | |||||||||||||||||
57.01 | Property | Princeton Self Storage | 2,650,000 | 11/17/2015 | NAP | NAP | 79.8% | 8/31/2015 | NAP | NAP | ||||||||||||||||||||
57.02 | Property | Horn Lake Self Storage | 1,850,000 | 11/19/2015 | NAP | NAP | 87.2% | 10/31/2015 | NAP | NAP | ||||||||||||||||||||
58 | Loan | CCRE | CCRE | El Dorado Apartments | 4,200,000 | 9/8/2015 | NAP | NAP | 59.5% | 59.5% | 93.8% | 8/31/2015 | NAP | NAP |
A-14
CGCMT 2016-GC36 Annex A | ||||||||||||||||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Largest Tenant | Largest Tenant Sq Ft | Largest Tenant Lease Expiration (6) | Second Largest Tenant | Second Largest Tenant Sq Ft | Second Largest Tenant Lease Expiration (6) | Third Largest Tenant | Third Largest Tenant Sq Ft | Third Largest Tenant Lease Expiration (6) | ||||||||||||||
1 | Loan | 8, 9 | CGMRC | CGMRC, Barclays Bank PLC | 5 Penn Plaza | Sirius XM Radio | 99,754 | 11/30/2029 | Thomas Publishing Company | 93,072 | 12/31/2025 | Visiting Nurse Services NY | 55,754 | 9/30/2020 | ||||||||||||||
2 | Loan | 9, 10, 11 | CGMRC | CGMRC | Sheraton Denver Downtown Fee | NAP | NAP | NAP | ||||||||||||||||||||
3 | Loan | 9, 12, 13, 14 | GSMC | GSMC | Austin Block 21 | M. Arthur Gensler & Associates | 14,667 | 1/31/2019 | Weisbart Springer, LLP | 10,853 | 6/30/2024 | Urban Outfitters | 9,931 | 1/31/2022 | ||||||||||||||
4 | Loan | 15, 16 | GSMC | GSMC | Glenbrook Square | Macy’s | 242,199 | 1/31/2027 | JCPenney | 191,671 | 5/31/2018 | Carson’s | 122,000 | 1/31/2029 | ||||||||||||||
5 | Loan | 15, 17, 18 | GSMC | GSMC | Westin Boston Waterfront | NAP | NAP | NAP | ||||||||||||||||||||
6 | Loan | 12, 15, 19, 20, 21 | CGMRC | CGMRC | Park Place | Infusion Software | 261,591 | 9/30/2021 | Education Management | 100,885 | 1/31/2022 | Healthways, Inc | 92,109 | 4/30/2020 | ||||||||||||||
7 | Loan | 22, 23, 24, 25 | CCRE | CCRE | 215 West 34th Street & 218 West 35th Street | 34th Hotel Ventures LLC | 222,000 | 10/28/2083 | DSW Shoes | 37,108 | 1/31/2028 | Planet Fitness | 15,350 | 6/30/2030 | ||||||||||||||
8 | Loan | 15, 26, 27 | CGMRC | CGMRC | King of Prussia Hotel Portfolio | |||||||||||||||||||||||
8.01 | Property | Crowne Plaza - King of Prussia | NAP | NAP | NAP | |||||||||||||||||||||||
8.02 | Property | Fairfield Inn & Suites - King of Prussia | NAP | NAP | NAP | |||||||||||||||||||||||
9 | Loan | 28, 29, 30, 31 | CCRE | CCRE | Stafford Park | Dick’s Sporting Goods | 50,000 | 1/31/2019 | Best Buy | 30,162 | 1/31/2019 | PetSmart | 20,443 | 8/31/2018 | ||||||||||||||
10 | Loan | 15, 32 | GSMC | GSMC | South Plains Mall | JCPenney | 218,518 | 7/31/2017 | Dillard’s Women | 162,755 | 1/31/2017 | Dillard’s Men’s & Children | 93,949 | 1/31/2017 | ||||||||||||||
11 | Loan | 33 | GSMC | GSMC | GSA Portfolio | |||||||||||||||||||||||
11.01 | Property | Mobile | Social Security Administration - Mobile | 50,816 | 7/14/2018 | NAP | NAP | |||||||||||||||||||||
11.02 | Property | Savannah | Office of Disability Adjudication and Review - Savannah | 17,969 | 6/30/2018 | Pardons/Parole - Savannah | 17,969 | 6/30/2016 | NAP | |||||||||||||||||||
11.03 | Property | 34 | Covington | Office of Disability Adjudication and Review - Covington | 16,543 | 8/31/2020 | Newton Medical | 5,988 | 8/1/2021 | NAP | ||||||||||||||||||
11.04 | Property | Nashville | Social Security Administration - Nashville | 18,575 | 7/31/2019 | NAP | NAP | |||||||||||||||||||||
11.05 | Property | Memphis - Midtown | Social Security Administration - Midtown | 21,250 | 5/31/2020 | NAP | NAP | |||||||||||||||||||||
11.06 | Property | Atlanta | Customs Enforcement - Atlanta | 22,100 | 9/30/2016 | NAP | NAP | |||||||||||||||||||||
11.07 | Property | Tallahassee | Office of Disability Adjudication and Review - Tallahassee | 12,653 | 10/31/2020 | NAP | NAP | |||||||||||||||||||||
11.08 | Property | Elizabethtown | Social Security Administration - Elizabethtown | 12,215 | 1/6/2023 | NAP | NAP | |||||||||||||||||||||
11.09 | Property | Greenville | Social Security Administration - Greenville | 13,775 | 2/28/2023 | NAP | NAP | |||||||||||||||||||||
11.10 | Property | Birmingham | Social Security Administration - Birmingham | 16,544 | 4/30/2019 | NAP | NAP | |||||||||||||||||||||
11.11 | Property | Paducah | Office of Disability Adjudication and Review - Paducah | 11,500 | 11/30/2018 | NAP | NAP | |||||||||||||||||||||
11.12 | Property | Little Rock | Military Entrance Processing Station - Little Rock | 23,495 | 5/31/2017 | NAP | NAP | |||||||||||||||||||||
11.13 | Property | Huntsville | Social Security Administration - Huntsville | 13,000 | 12/10/2017 | NAP | NAP | |||||||||||||||||||||
11.14 | Property | Columbus | Social Security Administration - Columbus | 10,377 | 8/14/2023 | NAP | NAP | |||||||||||||||||||||
11.15 | Property | Memphis - North | Social Security Administration - North | 12,545 | 4/14/2020 | NAP | NAP | |||||||||||||||||||||
11.16 | Property | Frankfort | Social Security Administration - Frankfort | 14,124 | 8/14/2017 | NAP | NAP | |||||||||||||||||||||
11.17 | Property | Henderson | Social Security Administration - Henderson | 8,668 | 11/18/2024 | NAP | NAP | |||||||||||||||||||||
11.18 | Property | Gadsden | Social Security Administration - Gadsden | 10,000 | 11/7/2017 | NAP | NAP | |||||||||||||||||||||
11.19 | Property | Bessemer | Social Security Administration - Bessemer | 8,600 | 7/14/2017 | NAP | NAP | |||||||||||||||||||||
11.20 | Property | Richmond | Social Security Administration - Richmond | 7,189 | 1/22/2022 | NAP | NAP | |||||||||||||||||||||
11.21 | Property | Tullahoma | Social Security Administration - Tullahoma | 8,280 | 9/30/2023 | NAP | NAP | |||||||||||||||||||||
11.22 | Property | Fairhope | Social Security Administration - Fairhope | 7,587 | 6/30/2017 | NAP | NAP | |||||||||||||||||||||
11.23 | Property | Lawrenceburg | Social Security Administration - Lawrenceburg | 6,260 | 6/30/2022 | NAP | NAP | |||||||||||||||||||||
11.24 | Property | Moss Point | Social Security Administration - Moss Point | 7,071 | 2/7/2022 | NAP | NAP | |||||||||||||||||||||
12 | Loan | 35 | SMF I | SMC | Heinz 57 Center | Heinz | 309,623 | 7/31/2026 | Burlington Coat Factory | 140,509 | 3/31/2024 | Port Authority of Allegheny County | 70,575 | 6/30/2020 | ||||||||||||||
13 | Loan | 15, 36, 37 | SMF I | SMC | Northeast Corporate Center | MB Financial Bank, N.A. | 68,947 | 5/31/2020 | ForeSee Results | 60,000 | 5/31/2019 | University of Michigan | 48,907 | 5/31/2019 | ||||||||||||||
14 | Loan | 15 | CGMRC | CGMRC | Embassy Corporate Park | |||||||||||||||||||||||
14.01 | Property | 3875 Embassy Parkway | RJF / Koroseal Interior Prod | 30,066 | 12/31/2019 | Virtual Hold Technology | 25,926 | 11/30/2021 | Oak Associates, LTD. | 9,543 | 8/31/2016 | |||||||||||||||||
14.02 | Property | 3700 Embassy Parkway | Centene Management Corp, LLC | 25,971 | 8/31/2020 | Grange Mutual Casualty Company | 12,258 | 5/31/2018 | Morgan, Stanley, Dean Witter | 11,477 | 5/31/2020 | |||||||||||||||||
14.03 | Property | 4000 Embassy Parkway | Merrill Lynch | 15,195 | 6/30/2018 | Inspiron Logistics, LLC | 3,314 | 10/31/2020 | EverStream | 2,604 | 2/28/2021 | |||||||||||||||||
14.04 | Property | 4040 Embassy Parkway | CBIZ Business Solutions NE OH | 14,048 | 8/31/2017 | Inpatient Medical Services | 8,362 | 3/31/2022 | Matson Integrated Logistics | 3,500 | 8/31/2018 | |||||||||||||||||
14.05 | Property | 3737 Embassy Parkway | Hanna, Campbell & Powell | 21,826 | 6/30/2022 | Maxim Healthcare | 8,732 | 3/31/2021 | Veritext Corp (Rennillo) | 885 | 11/30/2018 | |||||||||||||||||
14.06 | Property | 3560 West Market Street | Sanctuary Software Studio Corp | 6,179 | 1/31/2021 | Reserve Group Manage. Corp. | 5,389 | 7/31/2016 | Sid Richardson Carbon & Gas Co | 4,117 | 6/30/2020 | |||||||||||||||||
14.07 | Property | 5399 Lauby Road | Surgere, Inc. | 5,965 | 10/31/2025 | US General Services Admin | 3,994 | 2/28/2018 | The Village Network | 3,128 | 7/31/2019 | |||||||||||||||||
15 | Loan | CCRE | CCRE | 6725 Sunset Office | Native Instruments North Ameri | 14,732 | 12/31/2018 | Catalina’s Seafood, Inc. | 8,992 | 10/31/2028 | AM Only, LLC | 6,675 | 1/31/2019 | |||||||||||||||
16 | Loan | GSMC | GSMC | Rivercrest Portfolio B | ||||||||||||||||||||||||
16.01 | Property | Shoppes at Woodruff | Staples | 24,049 | 5/31/2021 | Dollar Tree | 11,853 | 4/30/2021 | Family Christian Stores | 5,700 | 1/31/2017 | |||||||||||||||||
16.02 | Property | Riverbend Shopping Center | Dollar Tree | 8,800 | 6/30/2020 | CATO | 4,720 | 1/31/2017 | Shoe Show | 4,000 | 6/30/2018 | |||||||||||||||||
16.03 | Property | Sussex Plaza | Advance Auto Parts | 8,000 | 4/30/2022 | CATO | 6,500 | 1/31/2018 | Shoe Show | 3,200 | 3/31/2017 | |||||||||||||||||
16.04 | Property | East Town Plaza | Dollar Tree | 9,000 | 5/31/2017 | CATO | 4,800 | 1/31/2017 | Cellular Connection | 3,000 | 1/31/2018 | |||||||||||||||||
17 | Loan | GSMC | GSMC | Rivercrest Portfolio A | ||||||||||||||||||||||||
17.01 | Property | Surfside Commons | Once Upon a Child | 7,038 | 11/30/2017 | CATO | 6,000 | 1/31/2017 | Shoe Show | 4,500 | 10/31/2021 | |||||||||||||||||
17.02 | Property | East Towne Centre | Dollar Tree | 7,000 | 7/31/2016 | Buffalo Wild Wings | 4,745 | 2/29/2020 | The Shoe Dept. | 4,500 | 5/31/2017 | |||||||||||||||||
17.03 | Property | Plantation Plaza | CATO | 6,500 | 1/31/2018 | Shoe Show | 4,500 | 7/31/2016 | Time Warner Cable | 3,011 | 4/30/2018 | |||||||||||||||||
17.04 | Property | Smithfield Plaza | PetSmart | 6,047 | 4/30/2023 | CATO | 5,400 | 1/31/2017 | La Cocina | 4,000 | 2/28/2022 |
A-15
CGCMT 2016-GC36 Annex A | ||||||||||||||||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Largest Tenant | Largest Tenant Sq Ft | Largest Tenant Lease Expiration (6) | Second Largest Tenant | Second Largest Tenant Sq Ft | Second Largest Tenant Lease Expiration (6) | Third Largest Tenant | Third Largest Tenant Sq Ft | Third Largest Tenant Lease Expiration (6) | ||||||||||||||
18 | Loan | 38 | CCRE | CCRE | Lancaster Plaza | Food-4-Less | 52,924 | 5/31/2020 | PetSmart | 24,850 | 2/28/2019 | Primo Café | 6,000 | 4/30/2019 | ||||||||||||||
19 | Loan | 39 | GSMC | CCRE, GSMC | Element LA | Riot Games | 284,037 | 3/31/2030 | NAP | NAP | ||||||||||||||||||
20 | Loan | 40 | GSMC | GSMC | Residence Inn Andover | NAP | NAP | NAP | ||||||||||||||||||||
21 | Loan | CGMRC | CGMRC | 900 Seward Street | Deluxe Media Inc. | 40,315 | 2/2/2025 | NAP | NAP | |||||||||||||||||||
22 | Loan | 15, 41, 42, 43 | GSMC | GSMC | DoubleTree Hotel Universal | NAP | NAP | NAP | ||||||||||||||||||||
23 | Loan | GSMC | GSMC | Seaford Village | Roses | 45,495 | 2/26/2021 | Peebles | 39,795 | 2/2/2019 | Food Lion | 36,781 | 10/6/2035 | |||||||||||||||
24 | Loan | SMF I | SMC | 6221 Wilshire Boulevard | Kollins Ezekh | 4,084 | 4/30/2023 | Eric Gofnung, D.C. | 3,397 | 12/31/2020 | Leonid M. Kleynberg | 2,334 | 12/31/2018 | |||||||||||||||
25 | Loan | CGMRC | CGMRC | Net Lease Retail Portfolio | ||||||||||||||||||||||||
25.01 | Property | Walgreens - Sterling Heights | Walgreens | 14,490 | 5/31/2027 | NAP | NAP | |||||||||||||||||||||
25.02 | Property | CVS - Hillsboro | CVS | 10,125 | 1/31/2023 | NAP | NAP | |||||||||||||||||||||
25.03 | Property | Jo-Ann Fabrics - Portage | Jo-Ann Fabrics | 20,016 | 1/31/2030 | NAP | NAP | |||||||||||||||||||||
25.04 | Property | Fred’s - Dunn | Fred’s | 16,799 | 10/31/2027 | NAP | NAP | |||||||||||||||||||||
25.05 | Property | Rite Aid - Hogansville | Rite Aid | 11,325 | 3/19/2027 | NAP | NAP | |||||||||||||||||||||
25.06 | Property | Dollar General - Sandersville | Dollar General | 12,406 | 9/30/2028 | NAP | NAP | |||||||||||||||||||||
26 | Loan | GSMC | GSMC | Guardian Self Storage Centre Avenue and South Millvale | ||||||||||||||||||||||||
26.01 | Property | Guardian Self Storage Centre Avenue | NAP | NAP | NAP | |||||||||||||||||||||||
26.02 | Property | Guardian Self Storage South Millvale | NAP | NAP | NAP | |||||||||||||||||||||||
27 | Loan | 15, 44 | GSMC | GSMC | Arapaho Village | Tom Thumb | 43,256 | 2/6/2025 | Tuesday Morning | 9,422 | 7/31/2020 | H&R Block | 3,183 | 4/30/2018 | ||||||||||||||
28 | Loan | 15, 45, 46 | SMF I | SMC | Abilene Hotel Portfolio | |||||||||||||||||||||||
28.01 | Property | Holiday Inn Express & Suites - Abilene | NAP | NAP | NAP | |||||||||||||||||||||||
28.02 | Property | La Quinta Inn & Suites - Abilene | NAP | NAP | NAP | |||||||||||||||||||||||
29 | Loan | GSMC | GSMC | Southwood Tower | Veriforce | 18,717 | 10/31/2016 | Invocon | 14,213 | 10/31/2019 | Woodforest National Bank | 5,309 | 9/30/2018 | |||||||||||||||
30 | Loan | 15, 47 | GSMC | GSMC | Two Metro Place | Metro Data Center | 37,915 | 11/30/2027 | Hylant Group Inc | 16,830 | 4/30/2018 | Ohio Health | 14,106 | 8/31/2023 | ||||||||||||||
31 | Loan | GSMC | GSMC | Golden Mile Marketplace | Toys R Us | 45,000 | 1/31/2019 | Wonder Book & Video | 11,000 | 7/31/2020 | Furniture Master Inc | 9,600 | 10/31/2018 | |||||||||||||||
32 | Loan | CGMRC | CGMRC | Bank of America Oceanside Fee | Bank of America | 3,500 | 8/31/2035 | NAP | NAP | |||||||||||||||||||
33 | Loan | 15 | GSMC | GSMC | Five Points Medical | Crittenton | 26,816 | 7/31/2022 | Fugle & Associates | 4,812 | 6/30/2023 | Oakland Hills Dermatology | 4,456 | 3/31/2022 | ||||||||||||||
34 | Loan | GSMC | GSMC | Guardian Self Storage Old Haymaker Road | NAP | NAP | NAP | |||||||||||||||||||||
35 | Loan | 48 | SMF I | SMC | 17525 Ventura Boulevard | California Orthopedic | 5,556 | 11/30/2016 | Gregory Haroutunian | 4,433 | 10/31/2016 | Andre De Montesquiou | 3,977 | 8/31/2018 | ||||||||||||||
36 | Loan | GSMC | GSMC | Guardian Self Storage Waterfront Drive | NAP | NAP | NAP | |||||||||||||||||||||
37 | Loan | GSMC | GSMC | AAAA Self Storage | ||||||||||||||||||||||||
37.01 | Property | AAAA Self Storage Buford | NAP | NAP | NAP | |||||||||||||||||||||||
37.02 | Property | AAAA Self Storage Lawrenceville | NAP | NAP | NAP | |||||||||||||||||||||||
38 | Loan | GSMC | GSMC | Paseo Real | Mr. Gatti’s Pizza | 19,180 | 6/30/2021 | Hermes Music | 6,126 | 8/31/2017 | Buffalo Wild Wings | 5,819 | 6/30/2017 | |||||||||||||||
39 | Loan | 49 | CGMRC | CGMRC | Indian Creek Commons | Dollar Tree | 9,990 | 1/31/2024 | Nabor Beauty | 9,030 | 8/31/2022 | Pet Supplies Plus | 7,000 | 9/30/2025 | ||||||||||||||
40 | Loan | 15 | CGMRC | CGMRC | Kensington Square Apartments | NAP | NAP | NAP | ||||||||||||||||||||
41 | Loan | 15, 50 | CGMRC | CGMRC | Olympia Plaza | Deena LLC d/b/a Country Squire | 15,000 | 2/28/2019 | Rainbow Apparel | 9,610 | 1/31/2021 | Family Dollar | 8,440 | 1/31/2021 | ||||||||||||||
42 | Loan | CGMRC | CGMRC | Flagstone Creek Apartments | NAP | NAP | NAP | |||||||||||||||||||||
43 | Loan | SMF I | SMC | Wickiup & Ambassador MHP’s | ||||||||||||||||||||||||
43.01 | Property | Ambassador Down Manufactured Housing Community | NAP | NAP | NAP | |||||||||||||||||||||||
43.02 | Property | Wickiup Manufactured Housing Community | NAP | NAP | NAP | |||||||||||||||||||||||
44 | Loan | CGMRC | CGMRC | Empire Mini Storage Forestville | NAP | NAP | NAP | |||||||||||||||||||||
45 | Loan | 51, 52 | CCRE | CCRE | Draper Industrial | KNS International | 57,272 | 7/31/2019 | Audio Enchancement | 17,535 | 4/30/2018 | SP Ventures, Inc. | 12,800 | 8/1/2018 | ||||||||||||||
46 | Loan | 15, 53 | SMF I | SMC | Springhill Suites Altamonte | NAP | NAP | NAP | ||||||||||||||||||||
47 | Loan | SMF I | SMC | Sleep Inn - Manchester | NAP | NAP | NAP | |||||||||||||||||||||
48 | Loan | 15, 54 | SMF I | SMC | Freehome Village | Publix | 44,840 | 12/31/2023 | Trotter & Patel Pediatric Dentistry | 2,400 | 8/31/2018 | Esquire Cleaners | 1,750 | 5/31/2019 | ||||||||||||||
49 | Loan | GSMC | GSMC | 81 Page Drive | Camping World, Inc. | 250,000 | 2/28/2025 | NAP | NAP | |||||||||||||||||||
50 | Loan | CCRE | CCRE | Gulf Place | The Perfect Pig | 2,925 | 9/30/2019 | La Playa Restaurant | 2,493 | 12/31/2017 | Santa Rosa Pharmacy | 1,960 | 4/30/2016 | |||||||||||||||
51 | Loan | GSMC | GSMC | Union Landing | Mancini’s Sleepworld | 6,926 | 7/31/2018 | Sprint Spectrum | 3,801 | 12/31/2020 | NAP | |||||||||||||||||
52 | Loan | CGMRC | CGMRC | National Self Storage Southfield | NAP | NAP | NAP | |||||||||||||||||||||
53 | Loan | CCRE | CCRE | Shops at South Mountain | Starbucks | 1,798 | 6/30/2018 | Cash Time | 1,505 | 8/31/2018 | Palm Dental | 1,440 | 10/31/2019 | |||||||||||||||
54 | Loan | CGMRC | CGMRC | Food Lion Southampton | Roses | 45,495 | 4/16/2022 | Food Lion | 32,040 | 2/7/2017 | Belk, Inc. | 30,096 | 1/31/2018 | |||||||||||||||
55 | Loan | 15 | CGMRC | CGMRC | Budget Self Storage | NAP | NAP | NAP | ||||||||||||||||||||
56 | Loan | CGMRC | CGMRC | National Self Storage Redford | NAP | NAP | NAP | |||||||||||||||||||||
57 | Loan | CGMRC | CGMRC | Horn Lake and Princeton Self Storage | ||||||||||||||||||||||||
57.01 | Property | Princeton Self Storage | NAP | NAP | NAP | |||||||||||||||||||||||
57.02 | Property | Horn Lake Self Storage | NAP | NAP | NAP | |||||||||||||||||||||||
58 | Loan | CCRE | CCRE | El Dorado Apartments | NAP | NAP | NAP |
A-16
CGCMT 2016-GC36 Annex A | ||||||||||||||||||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Fourth Largest Tenant | Fourth Largest Tenant Sq Ft | Fourth Largest Tenant Lease Expiration (6) | Fifth Largest Tenant | Fifth Largest Tenant Sq Ft | Fifth Largest Tenant Lease Expiration (6) | Environmental Phase I Report Date | Environmental Phase II Y/N | Environmental Phase II Report Date | Engineering Report Date | |||||||||||||||
1 | Loan | 8, 9 | CGMRC | CGMRC, Barclays Bank PLC | 5 Penn Plaza | HQ Global Workplace | 55,754 | 8/31/2020 | Covenant House | 39,254 | 3/31/2022 | 11/12/2015 | No | NAP | 11/12/2015 | |||||||||||||||
2 | Loan | 9, 10, 11 | CGMRC | CGMRC | Sheraton Denver Downtown Fee | NAP | NAP | 11/13/2015 | No | NAP | 11/16/2015 | |||||||||||||||||||
3 | Loan | 9, 12, 13, 14 | GSMC | GSMC | Austin Block 21 | Stratus Properties Inc. | 8,993 | 4/30/2021 | ACL Showcase Venue | 4,531 | 3/1/2026 | 11/10/2015 | No | NAP | 11/11/2015 | |||||||||||||||
4 | Loan | 15, 16 | GSMC | GSMC | Glenbrook Square | Barnes & Noble | 26,889 | 1/31/2018 | H&M | 18,000 | 1/31/2016 | 10/6/2015 | No | NAP | 10/6/2015 | |||||||||||||||
5 | Loan | 15, 17, 18 | GSMC | GSMC | Westin Boston Waterfront | NAP | NAP | 10/21/2015 | No | NAP | 10/21/2015 | |||||||||||||||||||
6 | Loan | 12, 15, 19, 20, 21 | CGMRC | CGMRC | Park Place | Insys Therapeutics, Inc. | 34,945 | 6/30/2021 | Infineon Technologies | 25,941 | 5/31/2019 | 11/18/2015 | No | NAP | 11/17/2015 | |||||||||||||||
7 | Loan | 22, 23, 24, 25 | CCRE | CCRE | 215 West 34th Street & 218 West 35th Street | Party City | 11,865 | 10/31/2021 | Joe Fresh | 8,572 | 1/31/2021 | 11/12/2015 | No | NAP | 12/7/2015 | |||||||||||||||
8 | Loan | 15, 26, 27 | CGMRC | CGMRC | King of Prussia Hotel Portfolio | |||||||||||||||||||||||||
8.01 | Property | Crowne Plaza - King of Prussia | NAP | NAP | 11/10/2015 | No | NAP | 8/18/2015 | ||||||||||||||||||||||
8.02 | Property | Fairfield Inn & Suites - King of Prussia | NAP | NAP | 11/10/2015 | No | NAP | 8/18/2015 | ||||||||||||||||||||||
9 | Loan | 28, 29, 30, 31 | CCRE | CCRE | Stafford Park | Ulta | 10,789 | 2/28/2021 | Five Below | 8,175 | 6/30/2026 | 10/27/2015 | No | NAP | 10/26/2015 | |||||||||||||||
10 | Loan | 15, 32 | GSMC | GSMC | South Plains Mall | Premiere Cinemas | 61,796 | 4/30/2032 | Bealls (GL) | 40,000 | 1/31/2022 | 9/1/2015 | No | NAP | 10/19/2015 | |||||||||||||||
11 | Loan | 33 | GSMC | GSMC | GSA Portfolio | |||||||||||||||||||||||||
11.01 | Property | Mobile | NAP | NAP | 9/30/2015 | No | NAP | 9/24/2015 | ||||||||||||||||||||||
11.02 | Property | Savannah | NAP | NAP | 9/28/2015 | No | NAP | 9/25/2015 | ||||||||||||||||||||||
11.03 | Property | 34 | Covington | NAP | NAP | 9/28/2015 | No | NAP | 9/25/2015 | |||||||||||||||||||||
11.04 | Property | Nashville | NAP | NAP | 9/24/2015 | No | NAP | 9/30/2015 | ||||||||||||||||||||||
11.05 | Property | Memphis - Midtown | NAP | NAP | 9/28/2015 | No | NAP | 9/30/2015 | ||||||||||||||||||||||
11.06 | Property | Atlanta | NAP | NAP | 9/28/2015 | No | NAP | 9/21/2015 | ||||||||||||||||||||||
11.07 | Property | Tallahassee | NAP | NAP | 9/24/2015 | No | NAP | 9/24/2015 | ||||||||||||||||||||||
11.08 | Property | Elizabethtown | NAP | NAP | 9/25/2015 | No | NAP | 9/30/2015 | ||||||||||||||||||||||
11.09 | Property | Greenville | NAP | NAP | 9/30/2015 | No | NAP | 9/25/2015 | ||||||||||||||||||||||
11.10 | Property | Birmingham | NAP | NAP | 9/23/2015 | No | NAP | 9/30/2015 | ||||||||||||||||||||||
11.11 | Property | Paducah | NAP | NAP | 9/24/2015 | No | NAP | 9/30/2015 | ||||||||||||||||||||||
11.12 | Property | Little Rock | NAP | NAP | 9/28/2015 | No | NAP | 9/24/2015 | ||||||||||||||||||||||
11.13 | Property | Huntsville | NAP | NAP | 9/23/2015 | No | NAP | 9/30/2015 | ||||||||||||||||||||||
11.14 | Property | Columbus | NAP | NAP | 9/29/2015 | No | NAP | 9/30/2015 | ||||||||||||||||||||||
11.15 | Property | Memphis - North | NAP | NAP | 9/23/2015 | No | NAP | 9/30/2015 | ||||||||||||||||||||||
11.16 | Property | Frankfort | NAP | NAP | 9/25/2015 | No | NAP | 9/30/2015 | ||||||||||||||||||||||
11.17 | Property | Henderson | NAP | NAP | 9/28/2015 | No | NAP | 9/30/2015 | ||||||||||||||||||||||
11.18 | Property | Gadsden | NAP | NAP | 9/24/2015 | No | NAP | 9/30/2015 | ||||||||||||||||||||||
11.19 | Property | Bessemer | NAP | NAP | 9/29/2015 | No | NAP | 9/30/2015 | ||||||||||||||||||||||
11.20 | Property | Richmond | NAP | NAP | 9/24/2015 | No | NAP | 9/30/2015 | ||||||||||||||||||||||
11.21 | Property | Tullahoma | NAP | NAP | 9/23/2015 | No | NAP | 9/30/2015 | ||||||||||||||||||||||
11.22 | Property | Fairhope | NAP | NAP | 9/24/2015 | No | NAP | 9/24/2015 | ||||||||||||||||||||||
11.23 | Property | Lawrenceburg | NAP | NAP | 9/25/2015 | No | NAP | 9/30/2015 | ||||||||||||||||||||||
11.24 | Property | Moss Point | NAP | NAP | 9/24/2015 | No | NAP | 9/24/2015 | ||||||||||||||||||||||
12 | Loan | 35 | SMF I | SMC | Heinz 57 Center | BDO USA, LLP | 63,179 | 8/31/2025 | Duquesne Club Fitness Center | 36,417 | 5/30/2020 | 10/27/2015 | No | NAP | 10/27/2015 | |||||||||||||||
13 | Loan | 15, 36, 37 | SMF I | SMC | Northeast Corporate Center | Siemens Corporation | 17,120 | 1/31/2017 | Piolax Corporation | 5,120 | 8/31/2018 | 10/28/2015 | No | NAP | 10/28/2015 | |||||||||||||||
14 | Loan | 15 | CGMRC | CGMRC | Embassy Corporate Park | |||||||||||||||||||||||||
14.01 | Property | 3875 Embassy Parkway | Robert W. Baird & Company, Inc. | 7,644 | 7/31/2018 | CT Consultants, Inc. | 5,952 | 2/29/2020 | 11/24/2015 | No | NAP | 11/24/2015 | ||||||||||||||||||
14.02 | Property | 3700 Embassy Parkway | Business Underwriters Assoc | 9,253 | 5/31/2019 | AJ Amer Agency, Inc. | 6,216 | 5/31/2016 | 11/24/2015 | No | NAP | 11/24/2015 | ||||||||||||||||||
14.03 | Property | 4000 Embassy Parkway | Cullen Smith & Assoc | 1,278 | 8/31/2017 | Moskal Gross & Orchosky, Inc. | 817 | 7/31/2017 | 11/24/2015 | No | NAP | 11/24/2015 | ||||||||||||||||||
14.04 | Property | 4040 Embassy Parkway | Edgetech Analytics, LLC | 3,473 | 12/31/2016 | Opterra Energy Services, Inc. | 3,449 | 8/31/2020 | 11/24/2015 | No | NAP | 11/24/2015 | ||||||||||||||||||
14.05 | Property | 3737 Embassy Parkway | NAP | NAP | 11/24/2015 | No | NAP | 11/24/2015 | ||||||||||||||||||||||
14.06 | Property | 3560 West Market Street | First Federal of Lakewood | 3,220 | 4/30/2018 | Tom Jewett (Ramond James) | 1,619 | 1/31/2017 | 11/24/2015 | No | NAP | 11/24/2015 | ||||||||||||||||||
14.07 | Property | 5399 Lauby Road | Longbridge Wealth Advisors | 2,538 | 7/31/2020 | Dr. Gary Guido | 1,702 | 11/30/2018 | 11/24/2015 | No | NAP | 11/24/2015 | ||||||||||||||||||
15 | Loan | CCRE | CCRE | 6725 Sunset Office | Viceroy Media (Complete Cntrl) | 5,416 | 9/30/2019 | Nationwide HLWD, LLC | 5,230 | 5/31/2019 | 11/9/2015 | No | NAP | 11/9/2015 | ||||||||||||||||
16 | Loan | GSMC | GSMC | Rivercrest Portfolio B | ||||||||||||||||||||||||||
16.01 | Property | Shoppes at Woodruff | Stevi B’s Pizza | 4,500 | 9/30/2018 | The Little Gym | 4,500 | 3/31/2016 | 11/16/2015 | No | NAP | 11/16/2015 | ||||||||||||||||||
16.02 | Property | Riverbend Shopping Center | Virginia ABC Store | 2,934 | 8/31/2024 | Gamestop | 2,000 | 1/31/2017 | 11/13/2015 | No | NAP | 11/16/2015 | ||||||||||||||||||
16.03 | Property | Sussex Plaza | EZ Cash of Delaware | 2,000 | 7/31/2017 | Sally Beauty | 1,500 | 2/28/2021 | 11/13/2015 | No | NAP | 11/16/2015 | ||||||||||||||||||
16.04 | Property | East Town Plaza | Shoe Show | 2,800 | 3/31/2017 | No. 1 China Buffet | 2,000 | 12/31/2016 | 11/13/2015 | No | NAP | 11/16/2015 | ||||||||||||||||||
17 | Loan | GSMC | GSMC | Rivercrest Portfolio A | ||||||||||||||||||||||||||
17.01 | Property | Surfside Commons | Miyabi Jr. Express | 4,015 | 2/28/2022 | Sweet Frog Frozen Yogurt | 2,012 | 7/31/2017 | 11/10/2015 | No | NAP | 11/16/2015 | ||||||||||||||||||
17.02 | Property | East Towne Centre | CATO | 4,400 | 1/31/2017 | Miyabi Jr. Express | 4,024 | 11/30/2019 | 11/16/2015 | No | NAP | 11/16/2015 | ||||||||||||||||||
17.03 | Property | Plantation Plaza | Gamestop | 3,000 | 7/31/2017 | Armed Forces Career Center | 2,000 | 7/20/2019 | 11/11/2015 | No | NAP | 11/16/2015 | ||||||||||||||||||
17.04 | Property | Smithfield Plaza | Shoe Show | 3,150 | 4/30/2017 | Gamestop | 3,000 | 10/31/2016 | 11/12/2015 | No | NAP | 11/16/2015 |
A-17
CGCMT 2016-GC36 Annex A | ||||||||||||||||||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Fourth Largest Tenant | Fourth Largest Tenant Sq Ft | Fourth Largest Tenant Lease Expiration (6) | Fifth Largest Tenant | Fifth Largest Tenant Sq Ft | Fifth Largest Tenant Lease Expiration (6) | Environmental Phase I Report Date | Environmental Phase II Y/N | Environmental Phase II Report Date | Engineering Report Date | |||||||||||||||
18 | Loan | 38 | CCRE | CCRE | Lancaster Plaza | United States Recruitment Office | 4,176 | 8/31/2017 | Lancaster Nails & Spa | 2,382 | 6/30/2017 | 11/24/2015 | No | NAP | 10/21/2015 | |||||||||||||||
19 | Loan | 39 | GSMC | CCRE, GSMC | Element LA | NAP | NAP | 10/1/2015 | No | NAP | 9/14/2015 | |||||||||||||||||||
20 | Loan | 40 | GSMC | GSMC | Residence Inn Andover | NAP | NAP | 10/9/2015 | No | NAP | 10/7/2015 | |||||||||||||||||||
21 | Loan | CGMRC | CGMRC | 900 Seward Street | NAP | NAP | 11/5/2015 | No | NAP | 10/27/2015 | ||||||||||||||||||||
22 | Loan | 15, 41, 42, 43 | GSMC | GSMC | DoubleTree Hotel Universal | NAP | NAP | 7/28/2015 | No | NAP | 8/14/2015 | |||||||||||||||||||
23 | Loan | GSMC | GSMC | Seaford Village | Petco | 10,550 | 8/31/2022 | Mr. Tire | 10,089 | 10/7/2025 | 10/27/2015 | No | NAP | 10/27/2015 | ||||||||||||||||
24 | Loan | SMF I | SMC | 6221 Wilshire Boulevard | Beverly Hills Surgical Aftercare | 2,235 | 1/31/2025 | Monica Asnani, M.D. | 2,052 | 12/31/2018 | 11/30/2015 | No | NAP | 11/30/2015 | ||||||||||||||||
25 | Loan | CGMRC | CGMRC | Net Lease Retail Portfolio | ||||||||||||||||||||||||||
25.01 | Property | Walgreens - Sterling Heights | NAP | NAP | 11/12/2015 | No | NAP | 11/12/2015 | ||||||||||||||||||||||
25.02 | Property | CVS - Hillsboro | NAP | NAP | 11/12/2015 | No | NAP | 11/12/2015 | ||||||||||||||||||||||
25.03 | Property | Jo-Ann Fabrics - Portage | NAP | NAP | 11/12/2015 | No | NAP | 11/12/2015 | ||||||||||||||||||||||
25.04 | Property | Fred’s - Dunn | NAP | NAP | 11/12/2015 | No | NAP | 11/12/2015 | ||||||||||||||||||||||
25.05 | Property | Rite Aid - Hogansville | NAP | NAP | 11/12/2015 | No | NAP | 11/12/2015 | ||||||||||||||||||||||
25.06 | Property | Dollar General - Sandersville | NAP | NAP | 11/12/2015 | No | NAP | 11/12/2015 | ||||||||||||||||||||||
26 | Loan | GSMC | GSMC | Guardian Self Storage Centre Avenue and South Millvale | ||||||||||||||||||||||||||
26.01 | Property | Guardian Self Storage Centre Avenue | NAP | NAP | 11/20/2015 | No | NAP | 11/19/2015 | ||||||||||||||||||||||
26.02 | Property | Guardian Self Storage South Millvale | NAP | NAP | 11/19/2015 | No | NAP | 11/19/2015 | ||||||||||||||||||||||
27 | Loan | 15, 44 | GSMC | GSMC | Arapaho Village | Arapaho Village Pharmacy | 2,800 | 11/30/2016 | Painting With a Twist | 2,694 | 7/30/2022 | 9/3/2015 | No | NAP | 9/3/2015 | |||||||||||||||
28 | Loan | 15, 45, 46 | SMF I | SMC | Abilene Hotel Portfolio | |||||||||||||||||||||||||
28.01 | Property | Holiday Inn Express & Suites - Abilene | NAP | NAP | 12/24/2015 | No | NAP | 12/24/2015 | ||||||||||||||||||||||
28.02 | Property | La Quinta Inn & Suites - Abilene | NAP | NAP | 12/24/2015 | No | NAP | 12/24/2015 | ||||||||||||||||||||||
29 | Loan | GSMC | GSMC | Southwood Tower | Cathy Hart Family Medicine | 3,584 | 8/31/2019 | GSA | 3,250 | 8/31/2022 | 11/4/2015 | No | NAP | 11/5/2015 | ||||||||||||||||
30 | Loan | 15, 47 | GSMC | GSMC | Two Metro Place | Subaru of America | 8,366 | 6/30/2021 | Lightwell (Oxford Consult) | 7,554 | 2/10/2020 | 11/11/2015 | No | NAP | 11/13/2015 | |||||||||||||||
31 | Loan | GSMC | GSMC | Golden Mile Marketplace | Mountain View Diner (GL) | 5,634 | 6/30/2020 | Ruby Tuesday (GL) | 4,410 | 7/20/2016 | 10/2/2015 | No | NAP | 9/30/2015 | ||||||||||||||||
32 | Loan | CGMRC | CGMRC | Bank of America Oceanside Fee | NAP | NAP | 11/2/2015 | No | NAP | NAP | ||||||||||||||||||||
33 | Loan | 15 | GSMC | GSMC | Five Points Medical | Complete Medical Mgmt | 3,090 | 10/31/2019 | Proctor ENT, P.L.C. | 1,635 | 8/31/2021 | 9/4/2015 | No | NAP | 9/4/2015 | |||||||||||||||
34 | Loan | GSMC | GSMC | Guardian Self Storage Old Haymaker Road | NAP | NAP | 11/20/2015 | No | NAP | 11/19/2015 | ||||||||||||||||||||
35 | Loan | 48 | SMF I | SMC | 17525 Ventura Boulevard | Camp Ramah in California | 3,021 | 6/30/2016 | Alpha Consulting & Tax, Inc. | 2,851 | 12/31/2020 | 11/30/2015 | No | NAP | 11/30/2015 | |||||||||||||||
36 | Loan | GSMC | GSMC | Guardian Self Storage Waterfront Drive | NAP | NAP | 11/19/2015 | No | NAP | 11/19/2015 | ||||||||||||||||||||
37 | Loan | GSMC | GSMC | AAAA Self Storage | ||||||||||||||||||||||||||
37.01 | Property | AAAA Self Storage Buford | NAP | NAP | 6/11/2015 | No | NAP | 6/12/2015 | ||||||||||||||||||||||
37.02 | Property | AAAA Self Storage Lawrenceville | NAP | NAP | 6/15/2015 | No | NAP | 6/12/2015 | ||||||||||||||||||||||
38 | Loan | GSMC | GSMC | Paseo Real | Navy Army Community Credit Union | 3,977 | 8/31/2017 | Massage Envy Spa | 3,319 | 8/31/2018 | 11/4/2015 | No | NAP | 11/2/2015 | ||||||||||||||||
39 | Loan | 49 | CGMRC | CGMRC | Indian Creek Commons | Buffalo Wild Wings | 6,800 | 7/31/2020 | Rainbow | 4,000 | 1/31/2019 | 10/30/2015 | No | NAP | 10/30/2015 | |||||||||||||||
40 | Loan | 15 | CGMRC | CGMRC | Kensington Square Apartments | NAP | NAP | 10/8/2015 | No | NAP | 10/9/2015 | |||||||||||||||||||
41 | Loan | 15, 50 | CGMRC | CGMRC | Olympia Plaza | Davita Inc./Chicago Heights | 7,500 | 4/30/2021 | Beauty 4 U | 7,500 | 2/28/2017 | 10/21/2015 | No | NAP | 10/28/2015 | |||||||||||||||
42 | Loan | CGMRC | CGMRC | Flagstone Creek Apartments | NAP | NAP | 10/2/2015 | No | NAP | 10/2/2015 | ||||||||||||||||||||
43 | Loan | SMF I | SMC | Wickiup & Ambassador MHP’s | ||||||||||||||||||||||||||
43.01 | Property | Ambassador Down Manufactured Housing Community | NAP | NAP | 7/17/2015 | No | NAP | 9/11/2015 | ||||||||||||||||||||||
43.02 | Property | Wickiup Manufactured Housing Community | NAP | NAP | 7/20/2015 | No | NAP | 9/11/2015 | ||||||||||||||||||||||
44 | Loan | CGMRC | CGMRC | Empire Mini Storage Forestville | NAP | NAP | 9/14/2015 | No | NAP | 9/14/2015 | ||||||||||||||||||||
45 | Loan | 51, 52 | CCRE | CCRE | Draper Industrial | ACS Commercial Solutions, Inc | 10,312 | 6/30/2020 | GrenX | 5,000 | 7/31/2017 | 11/5/2015 | No | NAP | 11/4/2015 | |||||||||||||||
46 | Loan | 15, 53 | SMF I | SMC | Springhill Suites Altamonte | NAP | NAP | 11/17/2015 | No | NAP | 11/13/2015 | |||||||||||||||||||
47 | Loan | SMF I | SMC | Sleep Inn - Manchester | NAP | NAP | 10/21/2015 | No | NAP | 10/21/2015 | ||||||||||||||||||||
48 | Loan | 15, 54 | SMF I | SMC | Freehome Village | Subway | 1,500 | 6/30/2020 | Nail Salon | 1,200 | 2/28/2019 | 9/1/2015 | No | NAP | 8/31/2015 | |||||||||||||||
49 | Loan | GSMC | GSMC | 81 Page Drive | NAP | NAP | 11/5/2015 | No | NAP | 8/19/2015 | ||||||||||||||||||||
50 | Loan | CCRE | CCRE | Gulf Place | West SoHo Woman | 1,725 | 1/31/2019 | The Association Office | 1,656 | 2/29/2016 | 11/18/2015 | No | NAP | 10/23/2015 | ||||||||||||||||
51 | Loan | GSMC | GSMC | Union Landing | NAP | NAP | 11/5/2015 | No | NAP | 12/2/2015 | ||||||||||||||||||||
52 | Loan | CGMRC | CGMRC | National Self Storage Southfield | NAP | NAP | 10/27/2015 | No | NAP | 10/27/2015 | ||||||||||||||||||||
53 | Loan | CCRE | CCRE | Shops at South Mountain | Subway | 1,320 | 5/31/2018 | UPS | 1,200 | 10/31/2018 | 11/10/2015 | No | NAP | 11/9/2015 | ||||||||||||||||
54 | Loan | CGMRC | CGMRC | Food Lion Southampton | Mounds Dialysis | 6,200 | 6/30/2025 | RAC (Rent A Center) | 4,600 | 9/30/2018 | 11/2/2015 | No | NAP | 11/2/2015 | ||||||||||||||||
55 | Loan | 15 | CGMRC | CGMRC | Budget Self Storage | NAP | NAP | 11/4/2015 | No | NAP | 10/12/2015 | |||||||||||||||||||
56 | Loan | CGMRC | CGMRC | National Self Storage Redford | NAP | NAP | 10/27/2015 | No | NAP | 10/27/2015 | ||||||||||||||||||||
57 | Loan | CGMRC | CGMRC | Horn Lake and Princeton Self Storage | ||||||||||||||||||||||||||
57.01 | Property | Princeton Self Storage | NAP | NAP | 11/20/2015 | No | NAP | 11/20/2015 | ||||||||||||||||||||||
57.02 | Property | Horn Lake Self Storage | NAP | NAP | 11/20/2015 | No | NAP | 11/20/2015 | ||||||||||||||||||||||
58 | Loan | CCRE | CCRE | El Dorado Apartments | NAP | NAP | 9/21/2015 | No | NAP | 9/11/2015 |
A-18
CGCMT 2016-GC36 Annex A | ||||||||||||||||||||||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Seismic Report Date | PML or SEL (%) | Earthquake Insurance Required Y/N | Upfront RE Tax Reserve ($) | Ongoing RE Tax Reserve ($) | Upfront Insurance Reserve ($) | Ongoing Insurance Reserve ($) | Upfront Replacement Reserve ($) | Ongoing Replacement Reserve ($) | Replacement Reserve Caps ($) | Upfront TI/LC Reserve ($) | Ongoing TI/LC Reserve ($) | |||||||||||||||||
1 | Loan | 8, 9 | CGMRC | CGMRC, Barclays Bank PLC | 5 Penn Plaza | NAP | NAP | No | 1,168,977 | 584,489 | 0 | 0 | 0 | 10,839 | 0 | 0 | 0 | |||||||||||||||||
2 | Loan | 9, 10, 11 | CGMRC | CGMRC | Sheraton Denver Downtown Fee | NAP | NAP | No | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
3 | Loan | 9, 12, 13, 14 | GSMC | GSMC | Austin Block 21 | NAP | NAP | No | 353,261 | 353,261 | 144,502 | 24,084 | 0 | 2,240 | 0 | 0 | 4,720 | |||||||||||||||||
4 | Loan | 15, 16 | GSMC | GSMC | Glenbrook Square | NAP | NAP | No | 0 | 0 | 0 | 0 | 0 | 0 | 108,128 | 0 | 0 | |||||||||||||||||
5 | Loan | 15, 17, 18 | GSMC | GSMC | Westin Boston Waterfront | NAP | NAP | No | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
6 | Loan | 12, 15, 19, 20, 21 | CGMRC | CGMRC | Park Place | NAP | NAP | No | 587,243 | 117,449 | 102,602 | 11,400 | 0 | 8,728 | 0 | 500,000 | 43,640 | |||||||||||||||||
7 | Loan | 22, 23, 24, 25 | CCRE | CCRE | 215 West 34th Street & 218 West 35th Street | NAP | NAP | No | 290,167 | 290,167 | 24,490 | 12,245 | 0 | 979 | 0 | 0 | 0 | |||||||||||||||||
8 | Loan | 15, 26, 27 | CGMRC | CGMRC | King of Prussia Hotel Portfolio | No | 125,582 | 41,861 | 134,903 | 13,490 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
8.01 | Property | Crowne Plaza - King of Prussia | NAP | NAP | No | |||||||||||||||||||||||||||||
8.02 | Property | Fairfield Inn & Suites - King of Prussia | NAP | NAP | No | |||||||||||||||||||||||||||||
9 | Loan | 28, 29, 30, 31 | CCRE | CCRE | Stafford Park | NAP | NAP | No | 74,425 | 18,606 | 43,344 | 6,225 | 0 | 2,790 | 0 | 0 | 11,159 | |||||||||||||||||
10 | Loan | 15, 32 | GSMC | GSMC | South Plains Mall | NAP | NAP | No | 0 | 0 | 0 | 0 | 517,000 | 0 | 127,068 | 0 | 0 | |||||||||||||||||
11 | Loan | 33 | GSMC | GSMC | GSA Portfolio | No | 151,195 | 60,697 | 66,863 | 13,546 | 0 | 13,382 | 481,735 | 0 | 34,105 | |||||||||||||||||||
11.01 | Property | Mobile | NAP | NAP | No | |||||||||||||||||||||||||||||
11.02 | Property | Savannah | NAP | NAP | No | |||||||||||||||||||||||||||||
11.03 | Property | 34 | Covington | NAP | NAP | No | ||||||||||||||||||||||||||||
11.04 | Property | Nashville | NAP | NAP | No | |||||||||||||||||||||||||||||
11.05 | Property | Memphis - Midtown | 9/30/2015 | 7% | No | |||||||||||||||||||||||||||||
11.06 | Property | Atlanta | NAP | NAP | No | |||||||||||||||||||||||||||||
11.07 | Property | Tallahassee | NAP | NAP | No | |||||||||||||||||||||||||||||
11.08 | Property | Elizabethtown | NAP | NAP | No | |||||||||||||||||||||||||||||
11.09 | Property | Greenville | NAP | NAP | No | |||||||||||||||||||||||||||||
11.10 | Property | Birmingham | NAP | NAP | No | |||||||||||||||||||||||||||||
11.11 | Property | Paducah | NAP | NAP | No | |||||||||||||||||||||||||||||
11.12 | Property | Little Rock | NAP | NAP | No | |||||||||||||||||||||||||||||
11.13 | Property | Huntsville | NAP | NAP | No | |||||||||||||||||||||||||||||
11.14 | Property | Columbus | NAP | NAP | No | |||||||||||||||||||||||||||||
11.15 | Property | Memphis - North | 9/30/2015 | 6% | No | |||||||||||||||||||||||||||||
11.16 | Property | Frankfort | NAP | NAP | No | |||||||||||||||||||||||||||||
11.17 | Property | Henderson | NAP | NAP | No | |||||||||||||||||||||||||||||
11.18 | Property | Gadsden | NAP | NAP | No | |||||||||||||||||||||||||||||
11.19 | Property | Bessemer | NAP | NAP | No | |||||||||||||||||||||||||||||
11.20 | Property | Richmond | NAP | NAP | No | |||||||||||||||||||||||||||||
11.21 | Property | Tullahoma | NAP | NAP | No | |||||||||||||||||||||||||||||
11.22 | Property | Fairhope | NAP | NAP | No | |||||||||||||||||||||||||||||
11.23 | Property | Lawrenceburg | NAP | NAP | No | |||||||||||||||||||||||||||||
11.24 | Property | Moss Point | NAP | NAP | No | |||||||||||||||||||||||||||||
12 | Loan | 35 | SMF I | SMC | Heinz 57 Center | NAP | NAP | No | 651,683 | 91,251 | 84,274 | 7,662 | 0 | 11,660 | 0 | 0 | 66,667 | |||||||||||||||||
13 | Loan | 15, 36, 37 | SMF I | SMC | Northeast Corporate Center | NAP | NAP | No | 205,632 | 58,752 | 13,914 | 2,783 | 0 | 3,332 | 0 | 0 | 37,022 | |||||||||||||||||
14 | Loan | 15 | CGMRC | CGMRC | Embassy Corporate Park | No | 60,191 | 60,191 | 37,711 | 4,714 | 0 | 9,946 | 0 | 1,500,000 | 0 | |||||||||||||||||||
14.01 | Property | 3875 Embassy Parkway | NAP | NAP | No | |||||||||||||||||||||||||||||
14.02 | Property | 3700 Embassy Parkway | NAP | NAP | No | |||||||||||||||||||||||||||||
14.03 | Property | 4000 Embassy Parkway | NAP | NAP | No | |||||||||||||||||||||||||||||
14.04 | Property | 4040 Embassy Parkway | NAP | NAP | No | |||||||||||||||||||||||||||||
14.05 | Property | 3737 Embassy Parkway | NAP | NAP | No | |||||||||||||||||||||||||||||
14.06 | Property | 3560 West Market Street | NAP | NAP | No | |||||||||||||||||||||||||||||
14.07 | Property | 5399 Lauby Road | NAP | NAP | No | |||||||||||||||||||||||||||||
15 | Loan | CCRE | CCRE | 6725 Sunset Office | 11/9/2015 | 16% | No | 22,500 | 22,500 | 0 | 0 | 0 | 1,414 | 84,862 | 0 | 0 | ||||||||||||||||||
16 | Loan | GSMC | GSMC | Rivercrest Portfolio B | No | 32,878 | 21,462 | 0 | 0 | 106,155 | 5,662 | 0 | 300,000 | 0 | ||||||||||||||||||||
16.01 | Property | Shoppes at Woodruff | NAP | NAP | No | |||||||||||||||||||||||||||||
16.02 | Property | Riverbend Shopping Center | NAP | NAP | No | |||||||||||||||||||||||||||||
16.03 | Property | Sussex Plaza | NAP | NAP | No | |||||||||||||||||||||||||||||
16.04 | Property | East Town Plaza | NAP | NAP | No | |||||||||||||||||||||||||||||
17 | Loan | GSMC | GSMC | Rivercrest Portfolio A | No | 0 | 22,217 | 0 | 0 | 0 | 3,635 | 0 | 300,000 | 0 | ||||||||||||||||||||
17.01 | Property | Surfside Commons | NAP | NAP | No | |||||||||||||||||||||||||||||
17.02 | Property | East Towne Centre | NAP | NAP | No | |||||||||||||||||||||||||||||
17.03 | Property | Plantation Plaza | NAP | NAP | No | |||||||||||||||||||||||||||||
17.04 | Property | Smithfield Plaza | NAP | NAP | No |
A-19
CGCMT 2016-GC36 Annex A | ||||||||||||||||||||||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Seismic Report Date | PML or SEL (%) | Earthquake Insurance Required Y/N | Upfront RE Tax Reserve ($) | Ongoing RE Tax Reserve ($) | Upfront Insurance Reserve ($) | Ongoing Insurance Reserve ($) | Upfront Replacement Reserve ($) | Ongoing Replacement Reserve ($) | Replacement Reserve Caps ($) | Upfront TI/LC Reserve ($) | Ongoing TI/LC Reserve ($) | |||||||||||||||||
18 | Loan | 38 | CCRE | CCRE | Lancaster Plaza | 10/21/2015 | 10% | No | 90,000 | 0 | 30,951 | 0 | 50,000 | 0 | 50,000 | 110,000 | 0 | |||||||||||||||||
19 | Loan | 39 | GSMC | CCRE, GSMC | Element LA | 9/14/2015 | 12% | No | 760,000 | 190,000 | 0 | 0 | 0 | 3,550 | 127,817 | 0 | 0 | |||||||||||||||||
20 | Loan | 40 | GSMC | GSMC | Residence Inn Andover | NAP | NAP | No | 19,802 | 19,802 | 0 | 0 | 0 | 14,235 | 0 | 0 | 0 | |||||||||||||||||
21 | Loan | CGMRC | CGMRC | 900 Seward Street | 11/2/2015 | 14% | No | 33,902 | 16,951 | 12,507 | 1,137 | 0 | 0 | 0 | 0 | 3,360 | ||||||||||||||||||
22 | Loan | 15, 41, 42, 43 | GSMC | GSMC | DoubleTree Hotel Universal | NAP | NAP | No | 548,750 | 68,594 | 0 | 0 | 0 | 98,485 | 0 | 0 | 0 | |||||||||||||||||
23 | Loan | GSMC | GSMC | Seaford Village | NAP | NAP | No | 37,415 | 9,354 | 24,496 | 4,083 | 0 | 3,305 | 0 | 0 | 6,250 | ||||||||||||||||||
24 | Loan | SMF I | SMC | 6221 Wilshire Boulevard | 11/30/2015 | 19% | No | 0 | 6,014 | 0 | 0 | 0 | 869 | 31,284 | 0 | 4,344 | ||||||||||||||||||
25 | Loan | CGMRC | CGMRC | Net Lease Retail Portfolio | No | 4,727 | 2,364 | 17,817 | 1,371 | 153,490 | 0 | 0 | 0 | 0 | ||||||||||||||||||||
25.01 | Property | Walgreens - Sterling Heights | NAP | NAP | No | |||||||||||||||||||||||||||||
25.02 | Property | CVS - Hillsboro | NAP | NAP | No | |||||||||||||||||||||||||||||
25.03 | Property | Jo-Ann Fabrics - Portage | NAP | NAP | No | |||||||||||||||||||||||||||||
25.04 | Property | Fred’s - Dunn | NAP | NAP | No | |||||||||||||||||||||||||||||
25.05 | Property | Rite Aid - Hogansville | NAP | NAP | No | |||||||||||||||||||||||||||||
25.06 | Property | Dollar General - Sandersville | NAP | NAP | No | |||||||||||||||||||||||||||||
26 | Loan | GSMC | GSMC | Guardian Self Storage Centre Avenue and South Millvale | No | 66,476 | 7,050 | 0 | 0 | 0 | 1,530 | 55,071 | 0 | 0 | ||||||||||||||||||||
26.01 | Property | Guardian Self Storage Centre Avenue | NAP | NAP | No | |||||||||||||||||||||||||||||
26.02 | Property | Guardian Self Storage South Millvale | NAP | NAP | No | |||||||||||||||||||||||||||||
27 | Loan | 15, 44 | GSMC | GSMC | Arapaho Village | NAP | NAP | No | 17,208 | 17,208 | 25,296 | 2,530 | 0 | 1,942 | 0 | 0 | 5,000 | |||||||||||||||||
28 | Loan | 15, 45, 46 | SMF I | SMC | Abilene Hotel Portfolio | No | 35,595 | 19,298 | 37,025 | 4,792 | 0 | 6,044 | 0 | 0 | 0 | |||||||||||||||||||
28.01 | Property | Holiday Inn Express & Suites - Abilene | NAP | NAP | No | |||||||||||||||||||||||||||||
28.02 | Property | La Quinta Inn & Suites - Abilene | NAP | NAP | No | |||||||||||||||||||||||||||||
29 | Loan | GSMC | GSMC | Southwood Tower | NAP | NAP | No | 14,880 | 14,880 | 0 | 0 | 0 | 1,496 | 0 | 600,000 | 10,000 | ||||||||||||||||||
30 | Loan | 15, 47 | GSMC | GSMC | Two Metro Place | NAP | NAP | No | 112,731 | 37,577 | 8,573 | 1,429 | 0 | 2,477 | 0 | 75,000 | 8,333 | |||||||||||||||||
31 | Loan | GSMC | GSMC | Golden Mile Marketplace | NAP | NAP | No | 53,792 | 17,931 | 0 | 0 | 0 | 1,501 | 0 | 0 | 6,250 | ||||||||||||||||||
32 | Loan | CGMRC | CGMRC | Bank of America Oceanside Fee | NAP | NAP | No | 0 | 0 | 1,415 | 141 | 0 | 0 | 0 | 361,301 | 0 | ||||||||||||||||||
33 | Loan | 15 | GSMC | GSMC | Five Points Medical | NAP | NAP | No | 13,815 | 13,815 | 0 | 0 | 0 | 1,982 | 0 | 0 | 6,250 | |||||||||||||||||
34 | Loan | GSMC | GSMC | Guardian Self Storage Old Haymaker Road | NAP | NAP | No | 31,788 | 7,947 | 0 | 0 | 0 | 1,090 | 39,225 | 0 | 0 | ||||||||||||||||||
35 | Loan | 48 | SMF I | SMC | 17525 Ventura Boulevard | 11/30/2015 | 11% | No | 0 | 4,040 | 0 | 0 | 0 | 669 | 24,084 | 75,000 | 6,650 | |||||||||||||||||
36 | Loan | GSMC | GSMC | Guardian Self Storage Waterfront Drive | NAP | NAP | No | 35,415 | 8,854 | 0 | 0 | 0 | 960 | 34,548 | 0 | 0 | ||||||||||||||||||
37 | Loan | GSMC | GSMC | AAAA Self Storage | No | 6,469 | 2,156 | 8,547 | 2,137 | 0 | 2,268 | 81,630 | 0 | 0 | ||||||||||||||||||||
37.01 | Property | AAAA Self Storage Buford | NAP | NAP | No | |||||||||||||||||||||||||||||
37.02 | Property | AAAA Self Storage Lawrenceville | NAP | NAP | No | |||||||||||||||||||||||||||||
38 | Loan | GSMC | GSMC | Paseo Real | NAP | NAP | No | 10,379 | 10,379 | 0 | 0 | 0 | 1,030 | 0 | 175,000 | 0 | ||||||||||||||||||
39 | Loan | 49 | CGMRC | CGMRC | Indian Creek Commons | NAP | NAP | No | 41,290 | 13,763 | 2,780 | 1,390 | 0 | 1,046 | 0 | 75,000 | 0 | |||||||||||||||||
40 | Loan | 15 | CGMRC | CGMRC | Kensington Square Apartments | NAP | NAP | No | 62,408 | 5,627 | 36,995 | 4,111 | 0 | 4,667 | 0 | 0 | 0 | |||||||||||||||||
41 | Loan | 15, 50 | CGMRC | CGMRC | Olympia Plaza | NAP | NAP | No | 326,545 | 46,649 | 22,707 | 2,838 | 21,000 | 2,266 | 100,000 | 100,000 | 7,463 | |||||||||||||||||
42 | Loan | CGMRC | CGMRC | Flagstone Creek Apartments | NAP | NAP | No | 18,255 | 6,085 | 1,777 | 1,777 | 0 | 3,000 | 144,000 | 0 | 0 | ||||||||||||||||||
43 | Loan | SMF I | SMC | Wickiup & Ambassador MHP’s | No | 0 | 2,638 | 13,203 | 1,886 | 0 | 1,129 | 0 | 0 | 0 | ||||||||||||||||||||
43.01 | Property | Ambassador Down Manufactured Housing Community | NAP | NAP | No | |||||||||||||||||||||||||||||
43.02 | Property | Wickiup Manufactured Housing Community | NAP | NAP | No | |||||||||||||||||||||||||||||
44 | Loan | CGMRC | CGMRC | Empire Mini Storage Forestville | 9/14/2015 | 8% | No | 23,362 | 5,841 | 4,928 | 986 | 0 | 548 | 19,716 | 0 | 0 | ||||||||||||||||||
45 | Loan | 51, 52 | CCRE | CCRE | Draper Industrial | 11/4/2015 | 8% | No | 14,583 | 7,292 | 0 | 2,160 | 0 | 1,286 | 0 | 0 | 3,002 | |||||||||||||||||
46 | Loan | 15, 53 | SMF I | SMC | Springhill Suites Altamonte | NAP | NAP | No | 16,208 | 8,104 | 35,132 | 2,928 | 0 | 8,762 | 0 | 0 | 0 | |||||||||||||||||
47 | Loan | SMF I | SMC | Sleep Inn - Manchester | NAP | NAP | No | 11,417 | 5,709 | 15,385 | 1,539 | 0 | 5,446 | 0 | 0 | 0 | ||||||||||||||||||
48 | Loan | 15, 54 | SMF I | SMC | Freehome Village | NAP | NAP | No | 81,745 | 7,395 | 7,674 | 1,096 | 0 | 1,239 | 0 | 0 | 3,098 | |||||||||||||||||
49 | Loan | GSMC | GSMC | 81 Page Drive | NAP | NAP | No | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
50 | Loan | CCRE | CCRE | Gulf Place | NAP | NAP | No | 18,333 | 1,833 | 1,500 | 750 | 0 | 130 | 0 | 100,000 | 2,874 | ||||||||||||||||||
51 | Loan | GSMC | GSMC | Union Landing | 12/2/2015 | 6% | No | 12,711 | 4,237 | 2,034 | 170 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
52 | Loan | CGMRC | CGMRC | National Self Storage Southfield | NAP | NAP | No | 46,384 | 7,731 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
53 | Loan | CCRE | CCRE | Shops at South Mountain | NAP | NAP | No | 36,250 | 7,250 | 1,147 | 574 | 0 | 171 | 0 | 50,000 | 1,143 | ||||||||||||||||||
54 | Loan | CGMRC | CGMRC | Food Lion Southampton | NAP | NAP | No | 14,238 | 4,746 | 5,783 | 2,892 | 0 | 2,422 | 0 | 150,000 | 6,055 | ||||||||||||||||||
55 | Loan | 15 | CGMRC | CGMRC | Budget Self Storage | NAP | NAP | No | 18,737 | 4,684 | 1,913 | 638 | 0 | 1,009 | 36,333 | 0 | 0 | |||||||||||||||||
56 | Loan | CGMRC | CGMRC | National Self Storage Redford | NAP | NAP | No | 33,333 | 6,667 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
57 | Loan | CGMRC | CGMRC | Horn Lake and Princeton Self Storage | No | 14,132 | 3,533 | 917 | 459 | 0 | 1,506 | 0 | 0 | 0 | ||||||||||||||||||||
57.01 | Property | Princeton Self Storage | NAP | NAP | No | |||||||||||||||||||||||||||||
57.02 | Property | Horn Lake Self Storage | NAP | NAP | No | |||||||||||||||||||||||||||||
58 | Loan | CCRE | CCRE | El Dorado Apartments | NAP | NAP | No | 12,500 | 4,167 | 9,703 | 2,191 | 0 | 2,400 | 0 | 0 | 0 |
A-20
CGCMT 2016-GC36 Annex A | ||||||||||||||||||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | TI/LC Caps ($) | Upfront Debt Service Reserve ($) | Ongoing Debt Service Reserve ($) | Upfront Deferred Maintenance Reserve ($) | Ongoing Deferred Maintenance Reserve ($) | Upfront Environmental Reserve ($) | Ongoing Environmental Reserve ($) | Upfront Other Reserve ($) | Ongoing Other Reserve ($) | Other Reserve Description | |||||||||||||||
1 | Loan | 8, 9 | CGMRC | CGMRC, Barclays Bank PLC | 5 Penn Plaza | 0 | 0 | 0 | 1,306,250 | 0 | 0 | 0 | 22,217,785 | 0 | Guaranty Collateral Reserve ($17,333,334); Unfunded Obligations ($3,069,378); Contingency Reserve ($1,088,442.55); Gap Rent Reserve ($726,630) | |||||||||||||||
2 | Loan | 9, 10, 11 | CGMRC | CGMRC | Sheraton Denver Downtown Fee | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
3 | Loan | 9, 12, 13, 14 | GSMC | GSMC | Austin Block 21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 67,787 | 0 | Gap Rent Reserve for ACL Showcase Venue | |||||||||||||||
4 | Loan | 15, 16 | GSMC | GSMC | Glenbrook Square | 432,511 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
5 | Loan | 15, 17, 18 | GSMC | GSMC | Westin Boston Waterfront | 0 | 0 | 0 | 300,000 | 0 | 0 | 0 | 3,500,000 | 62,500 | Plaza Reserves Holdback ($3,000,000), Ground Rent Holdback ($500,000), Monthly Ground Rent Reserve ($62,500) | |||||||||||||||
6 | Loan | 12, 15, 19, 20, 21 | CGMRC | CGMRC | Park Place | 2,094,692 | 0 | 0 | 0 | 0 | 0 | 0 | 7,618,460 | 0 | Gap Rent Reserve ($2,217,788); Infusion Building 4 Unfunded Landlord Obligation Reserve ($5,246,634); Insys Therapeutics Unfunded Landlord Obligation Reserve ($38,168); Infineon Free Rent Reserve ($115,870) | |||||||||||||||
7 | Loan | 22, 23, 24, 25 | CCRE | CCRE | 215 West 34th Street & 218 West 35th Street | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 225,000 | 0 | Free Rent Reserve | |||||||||||||||
8 | Loan | 15, 26, 27 | CGMRC | CGMRC | King of Prussia Hotel Portfolio | 0 | 0 | 0 | 17,114 | 0 | 0 | 0 | 5,154,733 | 0 | PIP Reserve ($4,977,819), Seasonality Reserve ($176,914) | |||||||||||||||
8.01 | Property | Crowne Plaza - King of Prussia | ||||||||||||||||||||||||||||
8.02 | Property | Fairfield Inn & Suites - King of Prussia | ||||||||||||||||||||||||||||
9 | Loan | 28, 29, 30, 31 | CCRE | CCRE | Stafford Park | 669,540 | 0 | 0 | 19,855 | 0 | 0 | 0 | 5,427,760 | 0 | Five Below Construction Reserve: ($1,046,000), Five Below TI Allowance Reserve: ($81,760), Pilot Program Reserve: ($4,300,000) | |||||||||||||||
10 | Loan | 15, 32 | GSMC | GSMC | South Plains Mall | 508,298 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
11 | Loan | 33 | GSMC | GSMC | GSA Portfolio | 1,227,774 | 0 | 0 | 72,966 | 0 | 0 | 0 | 500,000 | 0 | Cap-X/TILC Reserve | |||||||||||||||
11.01 | Property | Mobile | ||||||||||||||||||||||||||||
11.02 | Property | Savannah | ||||||||||||||||||||||||||||
11.03 | Property | 34 | Covington | |||||||||||||||||||||||||||
11.04 | Property | Nashville | ||||||||||||||||||||||||||||
11.05 | Property | Memphis - Midtown | ||||||||||||||||||||||||||||
11.06 | Property | Atlanta | ||||||||||||||||||||||||||||
11.07 | Property | Tallahassee | ||||||||||||||||||||||||||||
11.08 | Property | Elizabethtown | ||||||||||||||||||||||||||||
11.09 | Property | Greenville | ||||||||||||||||||||||||||||
11.10 | Property | Birmingham | ||||||||||||||||||||||||||||
11.11 | Property | Paducah | ||||||||||||||||||||||||||||
11.12 | Property | Little Rock | ||||||||||||||||||||||||||||
11.13 | Property | Huntsville | ||||||||||||||||||||||||||||
11.14 | Property | Columbus | ||||||||||||||||||||||||||||
11.15 | Property | Memphis - North | ||||||||||||||||||||||||||||
11.16 | Property | Frankfort | ||||||||||||||||||||||||||||
11.17 | Property | Henderson | ||||||||||||||||||||||||||||
11.18 | Property | Gadsden | ||||||||||||||||||||||||||||
11.19 | Property | Bessemer | ||||||||||||||||||||||||||||
11.20 | Property | Richmond | ||||||||||||||||||||||||||||
11.21 | Property | Tullahoma | ||||||||||||||||||||||||||||
11.22 | Property | Fairhope | ||||||||||||||||||||||||||||
11.23 | Property | Lawrenceburg | ||||||||||||||||||||||||||||
11.24 | Property | Moss Point | ||||||||||||||||||||||||||||
12 | Loan | 35 | SMF I | SMC | Heinz 57 Center | 1,600,000 | 0 | 0 | 0 | 0 | 0 | 0 | 6,200,000 | 0 | Upfront Heinz TI/LC Reserve | |||||||||||||||
13 | Loan | 15, 36, 37 | SMF I | SMC | Northeast Corporate Center | 1,150,000 | 0 | 0 | 455,332 | 0 | 0 | 0 | 520,000 | 0 | Outstanding Tenant Reserve | |||||||||||||||
14 | Loan | 15 | CGMRC | CGMRC | Embassy Corporate Park | 1,500,000 | 0 | 0 | 36,188 | 0 | 0 | 0 | 1,403,838 | 0 | Odyssey Reserve ($495,833.22); Dellagnese Reserve ($464,800); Unfunded Tenant Obligations Reserve ($408,979.45); Free Rent Reserve ($31,999); Ground Rent Reserve ($2,226.48) | |||||||||||||||
14.01 | Property | 3875 Embassy Parkway | ||||||||||||||||||||||||||||
14.02 | Property | 3700 Embassy Parkway | ||||||||||||||||||||||||||||
14.03 | Property | 4000 Embassy Parkway | ||||||||||||||||||||||||||||
14.04 | Property | 4040 Embassy Parkway | �� | |||||||||||||||||||||||||||
14.05 | Property | 3737 Embassy Parkway | ||||||||||||||||||||||||||||
14.06 | Property | 3560 West Market Street | ||||||||||||||||||||||||||||
14.07 | Property | 5399 Lauby Road | ||||||||||||||||||||||||||||
15 | Loan | CCRE | CCRE | 6725 Sunset Office | 300,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
16 | Loan | GSMC | GSMC | Rivercrest Portfolio B | 300,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
16.01 | Property | Shoppes at Woodruff | ||||||||||||||||||||||||||||
16.02 | Property | Riverbend Shopping Center | ||||||||||||||||||||||||||||
16.03 | Property | Sussex Plaza | ||||||||||||||||||||||||||||
16.04 | Property | East Town Plaza | ||||||||||||||||||||||||||||
17 | Loan | GSMC | GSMC | Rivercrest Portfolio A | 300,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
17.01 | Property | Surfside Commons | ||||||||||||||||||||||||||||
17.02 | Property | East Towne Centre | ||||||||||||||||||||||||||||
17.03 | Property | Plantation Plaza | ||||||||||||||||||||||||||||
17.04 | Property | Smithfield Plaza |
A-21
CGCMT 2016-GC36 Annex A | ||||||||||||||||||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | TI/LC Caps ($) | Upfront Debt Service Reserve ($) | Ongoing Debt Service Reserve ($) | Upfront Deferred Maintenance Reserve ($) | Ongoing Deferred Maintenance Reserve ($) | Upfront Environmental Reserve ($) | Ongoing Environmental Reserve ($) | Upfront Other Reserve ($) | Ongoing Other Reserve ($) | Other Reserve Description | |||||||||||||||
18 | Loan | 38 | CCRE | CCRE | Lancaster Plaza | 110,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
19 | Loan | 39 | GSMC | CCRE, GSMC | Element LA | 0 | 0 | 0 | 0 | 0 | 193,750 | 0 | 0 | 0 | ||||||||||||||||
20 | Loan | 40 | GSMC | GSMC | Residence Inn Andover | 0 | 0 | 0 | 6,600 | 0 | 0 | 0 | 154,000 | 0 | PIP Reserve | |||||||||||||||
21 | Loan | CGMRC | CGMRC | 900 Seward Street | 120,945 | 0 | 0 | 0 | 0 | 0 | 0 | 142,854 | 0 | Unfunded Obligations Reserve | ||||||||||||||||
22 | Loan | 15, 41, 42, 43 | GSMC | GSMC | DoubleTree Hotel Universal | 0 | 0 | 0 | 77,550 | 0 | 0 | 0 | 13,457,731 | 0 | PIP Reserve | |||||||||||||||
23 | Loan | GSMC | GSMC | Seaford Village | 300,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
24 | Loan | SMF I | SMC | 6221 Wilshire Boulevard | 150,000 | 0 | 0 | 68,000 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
25 | Loan | CGMRC | CGMRC | Net Lease Retail Portfolio | 0 | 0 | 0 | 6,875 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
25.01 | Property | Walgreens - Sterling Heights | ||||||||||||||||||||||||||||
25.02 | Property | CVS - Hillsboro | ||||||||||||||||||||||||||||
25.03 | Property | Jo-Ann Fabrics - Portage | ||||||||||||||||||||||||||||
25.04 | Property | Fred’s - Dunn | ||||||||||||||||||||||||||||
25.05 | Property | Rite Aid - Hogansville | ||||||||||||||||||||||||||||
25.06 | Property | Dollar General - Sandersville | ||||||||||||||||||||||||||||
26 | Loan | GSMC | GSMC | Guardian Self Storage Centre Avenue and South Millvale | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
26.01 | Property | Guardian Self Storage Centre Avenue | ||||||||||||||||||||||||||||
26.02 | Property | Guardian Self Storage South Millvale | ||||||||||||||||||||||||||||
27 | Loan | 15, 44 | GSMC | GSMC | Arapaho Village | 240,000 | 0 | 0 | 95,205 | 0 | 7,700 | 0 | 1,276,355 | 0 | Earnout Reserve ($1,260,600), Unfunded Obligations Reserve ($15,754.50) | |||||||||||||||
28 | Loan | 15, 45, 46 | SMF I | SMC | Abilene Hotel Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,052,781 | 0 | PIP Reserve ($750,029 HIX Property, $302,752 LQI Property) | |||||||||||||||
28.01 | Property | Holiday Inn Express & Suites - Abilene | ||||||||||||||||||||||||||||
28.02 | Property | La Quinta Inn & Suites - Abilene | ||||||||||||||||||||||||||||
29 | Loan | GSMC | GSMC | Southwood Tower | 0 | 0 | 0 | 12,760 | 0 | 0 | 0 | 44,321 | 0 | Unfunded Obligations Reserve | ||||||||||||||||
30 | Loan | 15, 47 | GSMC | GSMC | Two Metro Place | 300,000 | 0 | 0 | 0 | 0 | 0 | 0 | 583,486 | 0 | Unfunded Obligations Reserve ($543,813.19), Ohio Health Rent Reserve ($39,673.25) | |||||||||||||||
31 | Loan | GSMC | GSMC | Golden Mile Marketplace | 225,000 | 0 | 0 | 45,155 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
32 | Loan | CGMRC | CGMRC | Bank of America Oceanside Fee | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 450,000 | 0 | Environmental Contingency Reserve | ||||||||||||||||
33 | Loan | 15 | GSMC | GSMC | Five Points Medical | 450,000 | 0 | 0 | 105,600 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
34 | Loan | GSMC | GSMC | Guardian Self Storage Old Haymaker Road | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
35 | Loan | 48 | SMF I | SMC | 17525 Ventura Boulevard | 150,000 | 0 | 0 | 20,313 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
36 | Loan | GSMC | GSMC | Guardian Self Storage Waterfront Drive | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
37 | Loan | GSMC | GSMC | AAAA Self Storage | 0 | 0 | 0 | 9,625 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
37.01 | Property | AAAA Self Storage Buford | ||||||||||||||||||||||||||||
37.02 | Property | AAAA Self Storage Lawrenceville | ||||||||||||||||||||||||||||
38 | Loan | GSMC | GSMC | Paseo Real | 175,000 | 0 | 0 | 24,353 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
39 | Loan | 49 | CGMRC | CGMRC | Indian Creek Commons | 75,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
40 | Loan | 15 | CGMRC | CGMRC | Kensington Square Apartments | 0 | 0 | 0 | 11,250 | 0 | 0 | 0 | 365,000 | 0 | Holdback Reserve | |||||||||||||||
41 | Loan | 15, 50 | CGMRC | CGMRC | Olympia Plaza | 250,000 | 0 | 0 | 79,000 | 0 | 0 | 0 | 37,500 | 0 | Designated Tenant Reserve | |||||||||||||||
42 | Loan | CGMRC | CGMRC | Flagstone Creek Apartments | 0 | 0 | 0 | 6,313 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
43 | Loan | SMF I | SMC | Wickiup & Ambassador MHP’s | 0 | 0 | 0 | 48,500 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
43.01 | Property | Ambassador Down Manufactured Housing Community | ||||||||||||||||||||||||||||
43.02 | Property | Wickiup Manufactured Housing Community | ||||||||||||||||||||||||||||
44 | Loan | CGMRC | CGMRC | Empire Mini Storage Forestville | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
45 | Loan | 51, 52 | CCRE | CCRE | Draper Industrial | 180,108 | 0 | 0 | 25,156 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
46 | Loan | 15, 53 | SMF I | SMC | Springhill Suites Altamonte | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 306,245 | 0 | PIP Reserve | |||||||||||||||
47 | Loan | SMF I | SMC | Sleep Inn - Manchester | 0 | 0 | 0 | 1,750 | 0 | 0 | 0 | 125,375 | 0 | PIP Reserve | ||||||||||||||||
48 | Loan | 15, 54 | SMF I | SMC | Freehome Village | 111,510 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
49 | Loan | GSMC | GSMC | 81 Page Drive | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
50 | Loan | CCRE | CCRE | Gulf Place | 150,000 | 0 | 0 | 3,250 | 0 | 0 | 0 | 20,518 | 0 | Assessment Reserve | ||||||||||||||||
51 | Loan | GSMC | GSMC | Union Landing | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
52 | Loan | CGMRC | CGMRC | National Self Storage Southfield | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
53 | Loan | CCRE | CCRE | Shops at South Mountain | 0 | 0 | 0 | 29,125 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
54 | Loan | CGMRC | CGMRC | Food Lion Southampton | 0 | 0 | 0 | 20,000 | 0 | 0 | 0 | 5,000 | 0 | Designated Tenant Reserve | ||||||||||||||||
55 | Loan | 15 | CGMRC | CGMRC | Budget Self Storage | 0 | 0 | 0 | 17,600 | 0 | 0 | 0 | 332,400 | 0 | Economic Holdback($300,000); Property Cost Fund ($32,400) | |||||||||||||||
56 | Loan | CGMRC | CGMRC | National Self Storage Redford | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
57 | Loan | CGMRC | CGMRC | Horn Lake and Princeton Self Storage | 0 | 0 | 0 | 217,431 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
57.01 | Property | Princeton Self Storage | ||||||||||||||||||||||||||||
57.02 | Property | Horn Lake Self Storage | ||||||||||||||||||||||||||||
58 | Loan | CCRE | CCRE | El Dorado Apartments | 0 | 0 | 0 | 30,500 | 0 | 0 | 0 | 0 | 0 |
A-22
CGCMT 2016-GC36 Annex A | |||||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Borrower Name | Delaware Statutory Trust? Y/N | Carve-out Guarantor | |||||||||
1 | Loan | 8, 9 | CGMRC | CGMRC, Barclays Bank PLC | 5 Penn Plaza | 5 Penn Plaza LLC | No | Stephen D. Haymes and The Stephen D. Haymes Revocable Trust Dated October 8, 2014 | |||||||||
2 | Loan | 9, 10, 11 | CGMRC | CGMRC | Sheraton Denver Downtown Fee | Court Place Land LLC | No | David Werner and Allan V. Rose | |||||||||
3 | Loan | 9, 12, 13, 14 | GSMC | GSMC | Austin Block 21 | Stratus Block 21, L.L.C. | No | Stratus Properties Inc. | |||||||||
4 | Loan | 15, 16 | GSMC | GSMC | Glenbrook Square | GGP-Glenbrook L.L.C. | No | GGP Limited Partnership | |||||||||
5 | Loan | 15, 17, 18 | GSMC | GSMC | Westin Boston Waterfront | DiamondRock Boston Owner, LLC and DiamondRock Boston Retail Owner, LLC | No | DiamondRock Hospitality Limited Partnership | |||||||||
6 | Loan | 12, 15, 19, 20, 21 | CGMRC | CGMRC | Park Place | CAZ 1 DE LLC | No | David Allred, Allred Family Revocable Trust Dated April 1, 1998 and the Douglas Allred Family Investments, LLC | |||||||||
7 | Loan | 22, 23, 24, 25 | CCRE | CCRE | 215 West 34th Street & 218 West 35th Street | 34th Street Penn Association LLC | No | Jack Dushey | |||||||||
8 | Loan | 15, 26, 27 | CGMRC | CGMRC | King of Prussia Hotel Portfolio | KOP Hotel XXXI Owner LP | No | Robert E. Buccini, Christopher F. Buccini and David B. Pollin | |||||||||
8.01 | Property | Crowne Plaza - King of Prussia | |||||||||||||||
8.02 | Property | Fairfield Inn & Suites - King of Prussia | |||||||||||||||
9 | Loan | 28, 29, 30, 31 | CCRE | CCRE | Stafford Park | Stafford Park Commercial LLC and Stafford Properties Urban Renewal, LLC | No | Edward M. Walters, Jr., Timothy Regan, Joseph Del Duca and Gregory Walters | |||||||||
10 | Loan | 15, 32 | GSMC | GSMC | South Plains Mall | Macerich South Plains LP | No | Pacific Premier Retail Trust LLC | |||||||||
11 | Loan | 33 | GSMC | GSMC | GSA Portfolio | MSDG Atlanta South, LLC, MSDG Bessemer, LLC, MSDG Birmingham, LLC, MSDG Columbus, LLC, MSDG Covington, LLC, MSDG Elizabethtown, LLC, MSDG Fairhope, LLC, MSDG Frankfort, LLC, MSDG Gadsden, LLC, MSDG Greenville, LLC, MSDG Henderson, LLC, MSDG Huntsville, LLC, MSDG Lawrenceburg, LLC, MSDG Little Rock, LLC, MSDG Memphis Midtown, LLC, MSDG Memphis North, LLC, MSDG Mobile, LLC, MSDG Moss Point, LLC, MSDG Nashville, LLC, MSDG Paducah, LLC, MSDG Richmond, LLC, MSDG Savannah, LLC, MSDG Tallahassee, LLC and MSDG Tullahoma, LLC | No | David G. Chandler and Darell Ray Pierce | |||||||||
11.01 | Property | Mobile | |||||||||||||||
11.02 | Property | Savannah | |||||||||||||||
11.03 | Property | 34 | Covington | ||||||||||||||
11.04 | Property | Nashville | |||||||||||||||
11.05 | Property | Memphis - Midtown | |||||||||||||||
11.06 | Property | Atlanta | |||||||||||||||
11.07 | Property | Tallahassee | |||||||||||||||
11.08 | Property | Elizabethtown | |||||||||||||||
11.09 | Property | Greenville | |||||||||||||||
11.10 | Property | Birmingham | |||||||||||||||
11.11 | Property | Paducah | |||||||||||||||
11.12 | Property | Little Rock | |||||||||||||||
11.13 | Property | Huntsville | |||||||||||||||
11.14 | Property | Columbus | |||||||||||||||
11.15 | Property | Memphis - North | |||||||||||||||
11.16 | Property | Frankfort | |||||||||||||||
11.17 | Property | Henderson | |||||||||||||||
11.18 | Property | Gadsden | |||||||||||||||
11.19 | Property | Bessemer | |||||||||||||||
11.20 | Property | Richmond | |||||||||||||||
11.21 | Property | Tullahoma | |||||||||||||||
11.22 | Property | Fairhope | |||||||||||||||
11.23 | Property | Lawrenceburg | |||||||||||||||
11.24 | Property | Moss Point | |||||||||||||||
12 | Loan | 35 | SMF I | SMC | Heinz 57 Center | 623 Smithfield Associates, Ltd. | No | William Rudolph, Charles Perlow | |||||||||
13 | Loan | 15, 36, 37 | SMF I | SMC | Northeast Corporate Center | NECC Property LLC | No | Jeff Hauptman | |||||||||
14 | Loan | 15 | CGMRC | CGMRC | Embassy Corporate Park | Embassy Park Akron LP | No | Raymond Massa | |||||||||
14.01 | Property | 3875 Embassy Parkway | |||||||||||||||
14.02 | Property | 3700 Embassy Parkway | |||||||||||||||
14.03 | Property | 4000 Embassy Parkway | |||||||||||||||
14.04 | Property | 4040 Embassy Parkway | |||||||||||||||
14.05 | Property | 3737 Embassy Parkway | |||||||||||||||
14.06 | Property | 3560 West Market Street | |||||||||||||||
14.07 | Property | 5399 Lauby Road | |||||||||||||||
15 | Loan | CCRE | CCRE | 6725 Sunset Office | Crown Sunset Associates, LLC | No | Jamie Sohacheski and Robert A. Flaxman | ||||||||||
16 | Loan | GSMC | GSMC | Rivercrest Portfolio B | Pocomoke (East Town) WMB, LLC, Covington (Riverbend) WMB, LLC, Greenville (Woodruff) WMB, LLC, Seaford (Sussex) WMB, LLC | No | Stanley Werb and Jonathan Gaines | ||||||||||
16.01 | Property | Shoppes at Woodruff | |||||||||||||||
16.02 | Property | Riverbend Shopping Center | |||||||||||||||
16.03 | Property | Sussex Plaza | |||||||||||||||
16.04 | Property | East Town Plaza | |||||||||||||||
17 | Loan | GSMC | GSMC | Rivercrest Portfolio A | Georgetown (Plantation) WMB, LLC, Smithfield (Smithfield) WMB, LLC, Surfside Beach (Surfside) WMB, LLC, Lexington (East Towne) WMB, LLC | No | Stanley Werb and Jonathan Gaines | ||||||||||
17.01 | Property | Surfside Commons | |||||||||||||||
17.02 | Property | East Towne Centre | |||||||||||||||
17.03 | Property | Plantation Plaza | |||||||||||||||
17.04 | Property | Smithfield Plaza |
A-23
CGCMT 2016-GC36 Annex A | |||||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Borrower Name | Delaware Statutory Trust? Y/N | Carve-out Guarantor | |||||||||
18 | Loan | 38 | CCRE | CCRE | Lancaster Plaza | Valley Central, L.P. | No | Henry Au | |||||||||
19 | Loan | 39 | GSMC | CCRE, GSMC | Element LA | Hudson Element LA, LLC | No | Hudson Pacific Properties, L.P. | |||||||||
20 | Loan | 40 | GSMC | GSMC | Residence Inn Andover | LIXI Hospitality Andover LLC | No | Shen Xiao | |||||||||
21 | Loan | CGMRC | CGMRC | 900 Seward Street | Curo Hollywood, LLC | No | Curo Properties, LLC and Louis Caiola, Sr. | ||||||||||
22 | Loan | 15, 41, 42, 43 | GSMC | GSMC | DoubleTree Hotel Universal | X Fund Properties LLC | No | Sagicor Real Estate X Fund Limited and X Fund Properties Limited | |||||||||
23 | Loan | GSMC | GSMC | Seaford Village | Seaford Village, LLC | No | Frederic A. Tomarchio | ||||||||||
24 | Loan | SMF I | SMC | 6221 Wilshire Boulevard | Wilshire Medical Group, LLC | No | Joseph Daneshgar and David Taban | ||||||||||
25 | Loan | CGMRC | CGMRC | Net Lease Retail Portfolio | BJ Retail Partners LLC | No | Marc Jacobowitz and Yerachmeal Jacobson | ||||||||||
25.01 | Property | Walgreens - Sterling Heights | |||||||||||||||
25.02 | Property | CVS - Hillsboro | |||||||||||||||
25.03 | Property | Jo-Ann Fabrics - Portage | |||||||||||||||
25.04 | Property | Fred’s - Dunn | |||||||||||||||
25.05 | Property | Rite Aid - Hogansville | |||||||||||||||
25.06 | Property | Dollar General - Sandersville | |||||||||||||||
26 | Loan | GSMC | GSMC | Guardian Self Storage Centre Avenue and South Millvale | Guardian Storage Shadyside, LP and Guardian Storage Bloomfield, LP | No | Steven H. Cohen | ||||||||||
26.01 | Property | Guardian Self Storage Centre Avenue | |||||||||||||||
26.02 | Property | Guardian Self Storage South Millvale | |||||||||||||||
27 | Loan | 15, 44 | GSMC | GSMC | Arapaho Village | WASA Properties Arapaho Village, LLC | No | Shlomo Bistritzky | |||||||||
28 | Loan | 15, 45, 46 | SMF I | SMC | Abilene Hotel Portfolio | HIA Abilene, LLC, L Abilene, LLC, HIA Operating Company Abilene, LLC and L Abilene Operating Company, LLC | No | Bharat Bhakta | |||||||||
28.01 | Property | Holiday Inn Express & Suites - Abilene | |||||||||||||||
28.02 | Property | La Quinta Inn & Suites - Abilene | |||||||||||||||
29 | Loan | GSMC | GSMC | Southwood Tower | RP Southwood, L.P. | No | William D. Angel and Michael E. Montgomery | ||||||||||
30 | Loan | 15, 47 | GSMC | GSMC | Two Metro Place | Windsor Metro 565 LLC | No | Alexius J. Dorsey | |||||||||
31 | Loan | GSMC | GSMC | Golden Mile Marketplace | Golden Mile Marketplace LLC | No | Michael J. Keelty | ||||||||||
32 | Loan | CGMRC | CGMRC | Bank of America Oceanside Fee | CH Oceanside LLC | No | CAR II Holdings I, LLC | ||||||||||
33 | Loan | 15 | GSMC | GSMC | Five Points Medical | Five Points Professional Office Building, LLC | No | Peter K. Burton and Robert M. Katzman | |||||||||
34 | Loan | GSMC | GSMC | Guardian Self Storage Old Haymaker Road | Guardian Storage Monroeville, LP | No | Steven H. Cohen | ||||||||||
35 | Loan | 48 | SMF I | SMC | 17525 Ventura Boulevard | Encino Capital Group, LLC | No | Joseph Daneshgar and David Taban | |||||||||
36 | Loan | GSMC | GSMC | Guardian Self Storage Waterfront Drive | Guardian Storage Waterfront, LP | No | Steven H. Cohen | ||||||||||
37 | Loan | GSMC | GSMC | AAAA Self Storage | TGJR Holdings, LLC | No | Thomas P. Hughes | ||||||||||
37.01 | Property | AAAA Self Storage Buford | |||||||||||||||
37.02 | Property | AAAA Self Storage Lawrenceville | |||||||||||||||
38 | Loan | GSMC | GSMC | Paseo Real | TPI Paseo Real, LLC | No | Anthony J. Tarantino | ||||||||||
39 | Loan | 49 | CGMRC | CGMRC | Indian Creek Commons | Indian Creek Commons LLC | No | Harry Braunstein and Ben Braunstein | |||||||||
40 | Loan | 15 | CGMRC | CGMRC | Kensington Square Apartments | Trotwood Holdings LLC | No | Tyler Ross, Michael Colman and David Colman | |||||||||
41 | Loan | 15, 50 | CGMRC | CGMRC | Olympia Plaza | Olympia Plaza, L.L.C. | No | James E. Matanky, Robert W. Matanky and James A. Raff | |||||||||
42 | Loan | CGMRC | CGMRC | Flagstone Creek Apartments | Andmark Flagstone Creek Apartments LLC | No | Mark Mosch | ||||||||||
43 | Loan | SMF I | SMC | Wickiup & Ambassador MHP’s | Tricon/COB Ambassador LP and Tricon/COB Wickiup LP | No | Tricon Holdings USA LLC | ||||||||||
43.01 | Property | Ambassador Down Manufactured Housing Community | |||||||||||||||
43.02 | Property | Wickiup Manufactured Housing Community | |||||||||||||||
44 | Loan | CGMRC | CGMRC | Empire Mini Storage Forestville | Forestville LLC | No | James W. Menconi, Gina O. Menconi, Walter White, Jeanette White, Russell F. Mayer, Georgette A. Mayer and the Page Intervivos Trust Dated 11/10/82 | ||||||||||
45 | Loan | 51, 52 | CCRE | CCRE | Draper Industrial | Draper Investors, LLC | No | Kevin P. Kaseff and Derek Graham | |||||||||
46 | Loan | 15, 53 | SMF I | SMC | Springhill Suites Altamonte | SHS Altamonte Springs, Ltd. | No | Driftwood Acquisition & Development L.P. | |||||||||
47 | Loan | SMF I | SMC | Sleep Inn - Manchester | American Hotels - Manchester, G.P. | No | Jay S.K. Kalvala and Jose A. Orozco | ||||||||||
48 | Loan | 15, 54 | SMF I | SMC | Freehome Village | BDB Freehome Village, LLC | No | Michael G. Bisciotti | |||||||||
49 | Loan | GSMC | GSMC | 81 Page Drive | 81 Camp Page, LLC | No | George Hicker and Robert Wenrich | ||||||||||
50 | Loan | CCRE | CCRE | Gulf Place | Gulf Place Investors, LLC | No | Victory Real Estate Investments, LLC | ||||||||||
51 | Loan | GSMC | GSMC | Union Landing | Austin-Cravings Union Landing, LLC | No | William F. Schrader, Jr. and Paul N. Winkler | ||||||||||
52 | Loan | CGMRC | CGMRC | National Self Storage Southfield | NSS of Southfield, Limited Partnership | No | Maurice Pogoda | ||||||||||
53 | Loan | CCRE | CCRE | Shops at South Mountain | GJ Mountain LLC | No | Hyun Min Shin | ||||||||||
54 | Loan | CGMRC | CGMRC | Food Lion Southampton | Southampton Shopping Center, LP | No | Warren G. Bailey and Brenda G. Bailey | ||||||||||
55 | Loan | 15 | CGMRC | CGMRC | Budget Self Storage | SSCP Temple Hills LLC | No | Jacob Ramage | |||||||||
56 | Loan | CGMRC | CGMRC | National Self Storage Redford | NMS of Redford Limited Partnership | No | Maurice Pogoda | ||||||||||
57 | Loan | CGMRC | CGMRC | Horn Lake and Princeton Self Storage | Horn Lake Self Storage LLC and Princeton Self Storage LLC | No | Andrew S. Mattox | ||||||||||
57.01 | Property | Princeton Self Storage | |||||||||||||||
57.02 | Property | Horn Lake Self Storage | |||||||||||||||
58 | Loan | CCRE | CCRE | El Dorado Apartments | El Dorado of TUC, L.L.C. | No | BWL Investments, L.L.C. |
A-24
CGCMT 2016-GC36 Annex A | ||||||||||||||||||||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Loan Purpose | Loan Amount (sources) ($) | Principal’s New Cash Contribution (7) ($) | Subordinate Debt ($) | Other Sources ($) | Total Sources ($) | Loan Payoff ($) | Purchase Price ($) | Closing Costs ($) | Reserves ($) | Principal Equity Distribution ($) | ||||||||||||||||
1 | Loan | 8, 9 | CGMRC | CGMRC, Barclays Bank PLC | 5 Penn Plaza | Refinance | 260,000,000 | 0 | 40,000,000 | 300,000 | 300,300,000 | 213,091,475 | 0 | 3,919,961 | 27,557,733 | 55,730,831 | ||||||||||||||||
2 | Loan | 9, 10, 11 | CGMRC | CGMRC | Sheraton Denver Downtown Fee | Acquisition | 180,000,000 | 60,729,575 | 0 | 0 | 240,729,575 | 0 | 235,000,000 | 5,729,575 | 0 | 0 | ||||||||||||||||
3 | Loan | 9, 12, 13, 14 | GSMC | GSMC | Austin Block 21 | Refinance | 150,000,000 | 0 | 0 | 0 | 150,000,000 | 129,850,554 | 0 | 5,404,967 | 565,550 | 14,178,929 | ||||||||||||||||
4 | Loan | 15, 16 | GSMC | GSMC | Glenbrook Square | Recapitalization | 162,000,000 | 0 | 0 | 0 | 162,000,000 | 0 | 0 | 627,695 | 0 | 161,372,305 | ||||||||||||||||
5 | Loan | 15, 17, 18 | GSMC | GSMC | Westin Boston Waterfront | Recapitalization | 205,000,000 | 0 | 0 | 0 | 205,000,000 | 0 | 0 | 1,083,811 | 3,800,000 | 200,116,189 | ||||||||||||||||
6 | Loan | 12, 15, 19, 20, 21 | CGMRC | CGMRC | Park Place | Refinance | 93,000,000 | 0 | 0 | 85,000 | 93,085,000 | 64,124,118 | 0 | 1,006,627 | 8,808,305 | 19,145,950 | ||||||||||||||||
7 | Loan | 22, 23, 24, 25 | CCRE | CCRE | 215 West 34th Street & 218 West 35th Street | Refinance | 130,000,000 | 0 | 0 | 0 | 130,000,000 | 42,803,420 | 0 | 6,495,327 | 539,657 | 80,161,596 | ||||||||||||||||
8 | Loan | 15, 26, 27 | CGMRC | CGMRC | King of Prussia Hotel Portfolio | Acquisition | 38,200,000 | 10,804,945 | 5,800,000 | 2,960,600 | 57,765,544 | 0 | 49,500,000 | 2,628,212 | 5,637,332 | 0 | ||||||||||||||||
8.01 | Property | Crowne Plaza - King of Prussia | ||||||||||||||||||||||||||||||
8.02 | Property | Fairfield Inn & Suites - King of Prussia | ||||||||||||||||||||||||||||||
9 | Loan | 28, 29, 30, 31 | CCRE | CCRE | Stafford Park | Refinance | 31,200,000 | 0 | 0 | 0 | 31,200,000 | 24,738,532 | 0 | 705,450 | 5,565,384 | 190,634 | ||||||||||||||||
10 | Loan | 15, 32 | GSMC | GSMC | South Plains Mall | Recapitalization | 200,000,000 | 0 | 0 | 0 | 200,000,000 | 0 | 0 | 1,495,593 | 517,000 | 197,987,407 | ||||||||||||||||
11 | Loan | 33 | GSMC | GSMC | GSA Portfolio | Refinance | 54,768,750 | 811,256 | 0 | 0 | 55,580,006 | 53,032,333 | 0 | 1,756,648 | 791,025 | 0 | ||||||||||||||||
11.01 | Property | Mobile | ||||||||||||||||||||||||||||||
11.02 | Property | Savannah | ||||||||||||||||||||||||||||||
11.03 | Property | 34 | Covington | |||||||||||||||||||||||||||||
11.04 | Property | Nashville | ||||||||||||||||||||||||||||||
11.05 | Property | Memphis - Midtown | ||||||||||||||||||||||||||||||
11.06 | Property | Atlanta | ||||||||||||||||||||||||||||||
11.07 | Property | Tallahassee | ||||||||||||||||||||||||||||||
11.08 | Property | Elizabethtown | ||||||||||||||||||||||||||||||
11.09 | Property | Greenville | ||||||||||||||||||||||||||||||
11.10 | Property | Birmingham | ||||||||||||||||||||||||||||||
11.11 | Property | Paducah | ||||||||||||||||||||||||||||||
11.12 | Property | Little Rock | ||||||||||||||||||||||||||||||
11.13 | Property | Huntsville | ||||||||||||||||||||||||||||||
11.14 | Property | Columbus | ||||||||||||||||||||||||||||||
11.15 | Property | Memphis - North | ||||||||||||||||||||||||||||||
11.16 | Property | Frankfort | ||||||||||||||||||||||||||||||
11.17 | Property | Henderson | ||||||||||||||||||||||||||||||
11.18 | Property | Gadsden | ||||||||||||||||||||||||||||||
11.19 | Property | Bessemer | ||||||||||||||||||||||||||||||
11.20 | Property | Richmond | ||||||||||||||||||||||||||||||
11.21 | Property | Tullahoma | ||||||||||||||||||||||||||||||
11.22 | Property | Fairhope | ||||||||||||||||||||||||||||||
11.23 | Property | Lawrenceburg | ||||||||||||||||||||||||||||||
11.24 | Property | Moss Point | ||||||||||||||||||||||||||||||
12 | Loan | 35 | SMF I | SMC | Heinz 57 Center | Refinance | 76,000,000 | 0 | 0 | 0 | 76,000,000 | 66,850,701 | 0 | 941,504 | 6,935,957 | 1,271,838 | ||||||||||||||||
13 | Loan | 15, 36, 37 | SMF I | SMC | Northeast Corporate Center | Refinance | 25,000,000 | 0 | 0 | 0 | 25,000,000 | 15,166,494 | 0 | 402,353 | 1,194,878 | 8,236,274 | ||||||||||||||||
14 | Loan | 15 | CGMRC | CGMRC | Embassy Corporate Park | Acquisition | 23,000,000 | 8,997,332 | 0 | 1,981,070 | 33,978,402 | 0 | 30,000,000 | 940,474 | 3,037,928 | 0 | ||||||||||||||||
14.01 | Property | 3875 Embassy Parkway | ||||||||||||||||||||||||||||||
14.02 | Property | 3700 Embassy Parkway | ||||||||||||||||||||||||||||||
14.03 | Property | 4000 Embassy Parkway | ||||||||||||||||||||||||||||||
14.04 | Property | 4040 Embassy Parkway | ||||||||||||||||||||||||||||||
14.05 | Property | 3737 Embassy Parkway | ||||||||||||||||||||||||||||||
14.06 | Property | 3560 West Market Street | ||||||||||||||||||||||||||||||
14.07 | Property | 5399 Lauby Road | ||||||||||||||||||||||||||||||
15 | Loan | CCRE | CCRE | 6725 Sunset Office | Refinance | 21,000,000 | 0 | 0 | 0 | 21,000,000 | 13,812,687 | 0 | 451,254 | 22,500 | 6,713,559 | |||||||||||||||||
16 | Loan | GSMC | GSMC | Rivercrest Portfolio B | Refinance | 20,200,000 | 0 | 0 | 0 | 20,200,000 | 18,943,883 | 0 | 470,790 | 439,033 | 346,294 | |||||||||||||||||
16.01 | Property | Shoppes at Woodruff | ||||||||||||||||||||||||||||||
16.02 | Property | Riverbend Shopping Center | ||||||||||||||||||||||||||||||
16.03 | Property | Sussex Plaza | ||||||||||||||||||||||||||||||
16.04 | Property | East Town Plaza | ||||||||||||||||||||||||||||||
17 | Loan | GSMC | GSMC | Rivercrest Portfolio A | Refinance | 19,800,000 | 0 | 0 | 0 | 19,800,000 | 18,240,632 | 0 | 552,607 | 300,000 | 706,761 | |||||||||||||||||
17.01 | Property | Surfside Commons | ||||||||||||||||||||||||||||||
17.02 | Property | East Towne Centre | ||||||||||||||||||||||||||||||
17.03 | Property | Plantation Plaza | ||||||||||||||||||||||||||||||
17.04 | Property | Smithfield Plaza |
A-25
CGCMT 2016-GC36 Annex A | ||||||||||||||||||||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Loan Purpose | Loan Amount (sources) ($) | Principal’s New Cash Contribution (7) ($) | Subordinate Debt ($) | Other Sources ($) | Total Sources ($) | Loan Payoff ($) | Purchase Price ($) | Closing Costs ($) | Reserves ($) | Principal Equity Distribution ($) | ||||||||||||||||
18 | Loan | 38 | CCRE | CCRE | Lancaster Plaza | Refinance | 17,100,000 | 0 | 0 | 0 | 17,100,000 | 12,967,225 | 0 | 330,298 | 280,951 | 3,521,526 | ||||||||||||||||
19 | Loan | 39 | GSMC | CCRE, GSMC | Element LA | Refinance | 168,000,000 | 0 | 0 | 0 | 168,000,000 | 83,176,227 | 0 | 5,553,415 | 953,750 | 78,316,608 | ||||||||||||||||
20 | Loan | 40 | GSMC | GSMC | Residence Inn Andover | Acquisition | 13,487,500 | 7,800,356 | 0 | 0 | 21,287,856 | 0 | 20,750,000 | 357,454 | 180,402 | 0 | ||||||||||||||||
21 | Loan | CGMRC | CGMRC | 900 Seward Street | Acquisition | 13,100,000 | 5,998,743 | 0 | 284,981 | 19,383,724 | 0 | 19,000,000 | 194,462 | 189,262 | 0 | |||||||||||||||||
22 | Loan | 15, 41, 42, 43 | GSMC | GSMC | DoubleTree Hotel Universal | Acquisition | 51,000,000 | 38,519,818 | 0 | 0 | 89,519,818 | 0 | 75,000,000 | 435,786 | 14,084,031 | 0 | ||||||||||||||||
23 | Loan | GSMC | GSMC | Seaford Village | Refinance | 12,925,000 | 0 | 0 | 0 | 12,925,000 | 9,706,934 | 0 | 250,884 | 61,911 | 2,905,270 | |||||||||||||||||
24 | Loan | SMF I | SMC | 6221 Wilshire Boulevard | Refinance | 12,650,000 | 0 | 0 | 0 | 12,650,000 | 8,276,363 | 0 | 176,800 | 68,000 | 4,128,838 | |||||||||||||||||
25 | Loan | CGMRC | CGMRC | Net Lease Retail Portfolio | Acquisition | 12,450,000 | 4,679,427 | 0 | 95,000 | 17,224,427 | 0 | 16,649,616 | 391,902 | 182,909 | 0 | |||||||||||||||||
25.01 | Property | Walgreens - Sterling Heights | ||||||||||||||||||||||||||||||
25.02 | Property | CVS - Hillsboro | ||||||||||||||||||||||||||||||
25.03 | Property | Jo-Ann Fabrics - Portage | ||||||||||||||||||||||||||||||
25.04 | Property | Fred’s - Dunn | ||||||||||||||||||||||||||||||
25.05 | Property | Rite Aid - Hogansville | ||||||||||||||||||||||||||||||
25.06 | Property | Dollar General - Sandersville | ||||||||||||||||||||||||||||||
26 | Loan | GSMC | GSMC | Guardian Self Storage Centre Avenue and South Millvale | Refinance | 11,200,000 | 0 | 0 | 0 | 11,200,000 | 7,480,701 | 0 | 246,399 | 66,476 | 3,406,424 | |||||||||||||||||
26.01 | Property | Guardian Self Storage Centre Avenue | ||||||||||||||||||||||||||||||
26.02 | Property | Guardian Self Storage South Millvale | ||||||||||||||||||||||||||||||
27 | Loan | 15, 44 | GSMC | GSMC | Arapaho Village | Recapitalization | 10,046,000 | 0 | 0 | 0 | 10,046,000 | 0 | 0 | 489,309 | 1,421,764 | 8,134,927 | ||||||||||||||||
28 | Loan | 15, 45, 46 | SMF I | SMC | Abilene Hotel Portfolio | Refinance | 9,500,000 | 0 | 0 | 0 | 9,500,000 | 3,887,551 | 0 | 400,312 | 1,125,401 | 4,086,736 | ||||||||||||||||
28.01 | Property | Holiday Inn Express & Suites - Abilene | ||||||||||||||||||||||||||||||
28.02 | Property | La Quinta Inn & Suites - Abilene | ||||||||||||||||||||||||||||||
29 | Loan | GSMC | GSMC | Southwood Tower | Refinance | 9,200,000 | 0 | 0 | 0 | 9,200,000 | 6,954,760 | 0 | 481,415 | 671,961 | 1,091,865 | |||||||||||||||||
30 | Loan | 15, 47 | GSMC | GSMC | Two Metro Place | Acquisition | 9,000,000 | 2,760,586 | 0 | 0 | 11,760,586 | 0 | 10,650,000 | 330,796 | 779,790 | 0 | ||||||||||||||||
31 | Loan | GSMC | GSMC | Golden Mile Marketplace | Refinance | 8,750,000 | 0 | 0 | 0 | 8,750,000 | 8,109,111 | 0 | 162,868 | 98,947 | 379,074 | |||||||||||||||||
32 | Loan | CGMRC | CGMRC | Bank of America Oceanside Fee | Recapitalization | 8,450,000 | 0 | 0 | 50,000 | 8,500,000 | 0 | 0 | 325,355 | 812,716 | 7,361,928 | |||||||||||||||||
33 | Loan | 15 | GSMC | GSMC | Five Points Medical | Refinance | 7,350,000 | 0 | 0 | 0 | 7,350,000 | 6,906,395 | 0 | 137,026 | 119,415 | 187,165 | ||||||||||||||||
34 | Loan | GSMC | GSMC | Guardian Self Storage Old Haymaker Road | Refinance | 7,200,000 | 0 | 0 | 0 | 7,200,000 | 4,352,408 | 0 | 152,484 | 31,788 | 2,663,321 | |||||||||||||||||
35 | Loan | 48 | SMF I | SMC | 17525 Ventura Boulevard | Refinance | 7,200,000 | 0 | 0 | 0 | 7,200,000 | 5,218,309 | 0 | 131,577 | 95,313 | 1,754,801 | ||||||||||||||||
36 | Loan | GSMC | GSMC | Guardian Self Storage Waterfront Drive | Refinance | 6,600,000 | 0 | 0 | 0 | 6,600,000 | 4,029,377 | 0 | 142,942 | 35,415 | 2,392,265 | |||||||||||||||||
37 | Loan | GSMC | GSMC | AAAA Self Storage | Refinance | 6,400,000 | 0 | 0 | 0 | 6,400,000 | 4,615,783 | 0 | 197,321 | 24,641 | 1,562,255 | |||||||||||||||||
37.01 | Property | AAAA Self Storage Buford | ||||||||||||||||||||||||||||||
37.02 | Property | AAAA Self Storage Lawrenceville | ||||||||||||||||||||||||||||||
38 | Loan | GSMC | GSMC | Paseo Real | Acquisition | 6,300,000 | 3,071,456 | 0 | 0 | 9,371,456 | 0 | 9,000,000 | 161,725 | 209,731 | 0 | |||||||||||||||||
39 | Loan | 49 | CGMRC | CGMRC | Indian Creek Commons | Acquisition | 5,950,000 | 2,618,889 | 0 | 118,744 | 8,687,634 | 0 | 8,500,000 | 68,564 | 119,070 | 0 | ||||||||||||||||
40 | Loan | 15 | CGMRC | CGMRC | Kensington Square Apartments | Acquisition | 5,840,000 | 1,510,474 | 0 | 539,635 | 7,890,109 | 0 | 7,300,000 | 114,456 | 475,653 | 0 | ||||||||||||||||
41 | Loan | 15, 50 | CGMRC | CGMRC | Olympia Plaza | Refinance | 5,800,000 | 0 | 0 | 45,000 | 5,845,000 | 5,090,993 | 0 | 143,748 | 586,751 | 23,508 | ||||||||||||||||
42 | Loan | CGMRC | CGMRC | Flagstone Creek Apartments | Acquisition | 5,728,000 | 1,945,704 | 0 | 35,000 | 7,708,704 | 0 | 7,538,000 | 144,359 | 26,345 | 0 | |||||||||||||||||
43 | Loan | SMF I | SMC | Wickiup & Ambassador MHP’s | Acquisition | 5,665,000 | 2,102,402 | 0 | 0 | 7,767,402 | 0 | 7,530,000 | 175,699 | 61,703 | 0 | |||||||||||||||||
43.01 | Property | Ambassador Down Manufactured Housing Community | ||||||||||||||||||||||||||||||
43.02 | Property | Wickiup Manufactured Housing Community | ||||||||||||||||||||||||||||||
44 | Loan | CGMRC | CGMRC | Empire Mini Storage Forestville | Refinance | 5,500,000 | 0 | 0 | 37,500 | 5,537,500 | 4,693,079 | 0 | 193,591 | 28,291 | 622,539 | |||||||||||||||||
45 | Loan | 51, 52 | CCRE | CCRE | Draper Industrial | Refinance | 5,500,000 | 0 | 0 | 0 | 5,500,000 | 4,384,783 | 0 | 165,990 | 39,739 | 909,488 | ||||||||||||||||
46 | Loan | 15, 53 | SMF I | SMC | Springhill Suites Altamonte | Acquisition | 5,200,000 | 2,048,786 | 0 | 0 | 7,248,786 | 0 | 6,750,000 | 141,202 | 357,584 | 0 | ||||||||||||||||
47 | Loan | SMF I | SMC | Sleep Inn - Manchester | Refinance | 5,200,000 | 0 | 0 | 0 | 5,200,000 | 3,333,357 | 0 | 237,898 | 153,927 | 1,474,818 | |||||||||||||||||
48 | Loan | 15, 54 | SMF I | SMC | Freehome Village | Recapitalization | 5,000,000 | 0 | 0 | 0 | 5,000,000 | 0 | 0 | 159,273 | 89,419 | 4,751,308 | ||||||||||||||||
49 | Loan | GSMC | GSMC | 81 Page Drive | Acquisition | 4,925,000 | 5,050,087 | 0 | 0 | 9,975,087 | 0 | 9,850,000 | 125,087 | 0 | 0 | |||||||||||||||||
50 | Loan | CCRE | CCRE | Gulf Place | Acquisition | 4,910,000 | 1,746,177 | 0 | 0 | 6,656,177 | 0 | 6,410,000 | 102,576 | 143,601 | 0 | |||||||||||||||||
51 | Loan | GSMC | GSMC | Union Landing | Refinance | 4,050,000 | 0 | 0 | 0 | 4,050,000 | 3,701,036 | 0 | 57,384 | 14,745 | 276,835 | |||||||||||||||||
52 | Loan | CGMRC | CGMRC | National Self Storage Southfield | Refinance | 4,000,000 | 0 | 0 | 47,500 | 4,047,500 | 3,156,795 | 0 | 101,068 | 46,384 | 743,254 | |||||||||||||||||
53 | Loan | CCRE | CCRE | Shops at South Mountain | Acquisition | 3,550,000 | 733,939 | 0 | 0 | 4,283,939 | 0 | 4,096,000 | 71,417 | 116,522 | 0 | |||||||||||||||||
54 | Loan | CGMRC | CGMRC | Food Lion Southampton | Refinance | 3,200,000 | 0 | 0 | 35,000 | 3,235,000 | 2,712,800 | 0 | 104,339 | 195,022 | 222,840 | |||||||||||||||||
55 | Loan | 15 | CGMRC | CGMRC | Budget Self Storage | Acquisition | 3,150,000 | 1,740,256 | 0 | 79,564 | 4,969,820 | 0 | 4,250,000 | 349,170 | 370,650 | 0 | ||||||||||||||||
56 | Loan | CGMRC | CGMRC | National Self Storage Redford | Refinance | 3,100,000 | 0 | 0 | 47,500 | 3,147,500 | 2,893,433 | 0 | 93,744 | 33,333 | 126,990 | |||||||||||||||||
57 | Loan | CGMRC | CGMRC | Horn Lake and Princeton Self Storage | Refinance/Acquisition | 3,075,000 | 0 | 0 | 546,991 | 3,621,991 | 879,643 | 2,300,000 | 197,061 | 232,480 | 12,807 | |||||||||||||||||
57.01 | Property | Princeton Self Storage | ||||||||||||||||||||||||||||||
57.02 | Property | Horn Lake Self Storage | ||||||||||||||||||||||||||||||
58 | Loan | CCRE | CCRE | El Dorado Apartments | Refinance | 2,500,000 | 268,880 | 0 | 0 | 2,768,880 | 2,637,625 | 0 | 78,552 | 52,703 | 0 |
A-26
CGCMT 2016-GC36 Annex A | ||||||||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Other Uses ($) | Total Uses ($) | Lockbox | Cash Management | Cash Management Triggers | ||||||||||
1 | Loan | 8, 9 | CGMRC | CGMRC, Barclays Bank PLC | 5 Penn Plaza | 0 | 300,300,000 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the occurrence of a Mezzanine Loan Event of Default | ||||||||||
2 | Loan | 9, 10, 11 | CGMRC | CGMRC | Sheraton Denver Downtown Fee | 0 | 240,729,575 | Hard | In Place | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Hotel Lease Cash Sweep Period | ||||||||||
3 | Loan | 9, 12, 13, 14 | GSMC | GSMC | Austin Block 21 | 0 | 150,000,000 | Hard (Hotel, Office, Retail) / Soft (Music Venue) | In Place | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the property no longer being subject to an Approved Hotel Operating Agreement, (v) failure of Sponsor to maintain net worth and liquidity above the respective thresholds, (vi) ACL Music Venue Trigger | ||||||||||
4 | Loan | 15, 16 | GSMC | GSMC | Glenbrook Square | 0 | 162,000,000 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) failure to deliver financial statements as required in the Loan Agreement | ||||||||||
5 | Loan | 15, 17, 18 | GSMC | GSMC | Westin Boston Waterfront | 0 | 205,000,000 | Hard | In Place | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.00%, (iii) failure to deliver financial statements as required in the Loan Agreement | ||||||||||
6 | Loan | 12, 15, 19, 20, 21 | CGMRC | CGMRC | Park Place | 0 | 93,085,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Debt Yield falling is less than 7.0%, (iv) Occupancy is less than 80%, (V)the occurrence of a Specified Tenant Trigger Period | ||||||||||
7 | Loan | 22, 23, 24, 25 | CCRE | CCRE | 215 West 34th Street & 218 West 35th Street | 0 | 130,000,000 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Guarantor, or Manager, (iii) Debt Yield is less than 6.00% | ||||||||||
8 | Loan | 15, 26, 27 | CGMRC | CGMRC | King of Prussia Hotel Portfolio | 0 | 57,765,544 | Hard | In Place | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the occurrence of a Franchise Agreement Trigger Period, (iv) the occurrence of a Franchise Renewal Trigger Event, (v) Bankruptcy action of the Manager | ||||||||||
8.01 | Property | Crowne Plaza - King of Prussia | ||||||||||||||||||
8.02 | Property | Fairfield Inn & Suites - King of Prussia | ||||||||||||||||||
9 | Loan | 28, 29, 30, 31 | CCRE | CCRE | Stafford Park | 0 | 31,200,000 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) Bankruptcy action of Borrower, Principal, Guarantor or Manager, (iii) DSCR is less than 1.20x, (iv) the occurrence of a Specified Lease Event | ||||||||||
10 | Loan | 15, 32 | GSMC | GSMC | South Plains Mall | 0 | 200,000,000 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.40x | ||||||||||
11 | Loan | 33 | GSMC | GSMC | GSA Portfolio | 0 | 55,580,006 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) failure to deliver financial statements as required in the Loan Agreement | ||||||||||
11.01 | Property | Mobile | ||||||||||||||||||
11.02 | Property | Savannah | ||||||||||||||||||
11.03 | Property | 34 | Covington | |||||||||||||||||
11.04 | Property | Nashville | ||||||||||||||||||
11.05 | Property | Memphis - Midtown | ||||||||||||||||||
11.06 | Property | Atlanta | ||||||||||||||||||
11.07 | Property | Tallahassee | ||||||||||||||||||
11.08 | Property | Elizabethtown | ||||||||||||||||||
11.09 | Property | Greenville | ||||||||||||||||||
11.10 | Property | Birmingham | ||||||||||||||||||
11.11 | Property | Paducah | ||||||||||||||||||
11.12 | Property | Little Rock | ||||||||||||||||||
11.13 | Property | Huntsville | ||||||||||||||||||
11.14 | Property | Columbus | ||||||||||||||||||
11.15 | Property | Memphis - North | ||||||||||||||||||
11.16 | Property | Frankfort | ||||||||||||||||||
11.17 | Property | Henderson | ||||||||||||||||||
11.18 | Property | Gadsden | ||||||||||||||||||
11.19 | Property | Bessemer | ||||||||||||||||||
11.20 | Property | Richmond | ||||||||||||||||||
11.21 | Property | Tullahoma | ||||||||||||||||||
11.22 | Property | Fairhope | ||||||||||||||||||
11.23 | Property | Lawrenceburg | ||||||||||||||||||
11.24 | Property | Moss Point | ||||||||||||||||||
12 | Loan | 35 | SMF I | SMC | Heinz 57 Center | 0 | 76,000,000 | Hard | In Place | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.05x, (iii) the occurrence of a Heinz Trigger Event | ||||||||||
13 | Loan | 15, 36, 37 | SMF I | SMC | Northeast Corporate Center | 0 | 25,000,000 | Soft Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Major Tenant Event Period | ||||||||||
14 | Loan | 15 | CGMRC | CGMRC | Embassy Corporate Park | 0 | 33,978,402 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x | ||||||||||
14.01 | Property | 3875 Embassy Parkway | ||||||||||||||||||
14.02 | Property | 3700 Embassy Parkway | ||||||||||||||||||
14.03 | Property | 4000 Embassy Parkway | ||||||||||||||||||
14.04 | Property | 4040 Embassy Parkway | ||||||||||||||||||
14.05 | Property | 3737 Embassy Parkway | ||||||||||||||||||
14.06 | Property | 3560 West Market Street | ||||||||||||||||||
14.07 | Property | 5399 Lauby Road | ||||||||||||||||||
15 | Loan | CCRE | CCRE | 6725 Sunset Office | 0 | 21,000,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Guarantor, or Manager, (iii) DSCR is less than 1.10x | |||||||||||
16 | Loan | GSMC | GSMC | Rivercrest Portfolio B | 0 | 20,200,000 | None | None | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 65% of Closing Date NOI for two consecutive quarters, (iii) failure to deliver financial statements as required in the Loan Agreement | |||||||||||
16.01 | Property | Shoppes at Woodruff | ||||||||||||||||||
16.02 | Property | Riverbend Shopping Center | ||||||||||||||||||
16.03 | Property | Sussex Plaza | ||||||||||||||||||
16.04 | Property | East Town Plaza | ||||||||||||||||||
17 | Loan | GSMC | GSMC | Rivercrest Portfolio A | 0 | 19,800,000 | None | None | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 61% of Closing Date NOI for two consecutive quarters, (iii) failure to deliver financial statements as required in the Loan Agreement | |||||||||||
17.01 | Property | Surfside Commons | ||||||||||||||||||
17.02 | Property | East Towne Centre | ||||||||||||||||||
17.03 | Property | Plantation Plaza | ||||||||||||||||||
17.04 | Property | Smithfield Plaza |
A-27
CGCMT 2016-GC36 Annex A | ||||||||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Other Uses ($) | Total Uses ($) | Lockbox | Cash Management | Cash Management Triggers | ||||||||||
18 | Loan | 38 | CCRE | CCRE | Lancaster Plaza | 0 | 17,100,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15, (iii) Bankruptcy action of Borrower, Principal, Guarantor or Manager | ||||||||||
19 | Loan | 39 | GSMC | CCRE, GSMC | Element LA | 0 | 168,000,000 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) Bankruptcy action of Borrower, Guarantor or Manager, (iii) Debt Yield is less than 6.75%, (iv) the occurrence of a Tenant Major Event, (v) the occurrence of a Guarantor Downgrade Sweep Event | ||||||||||
20 | Loan | 40 | GSMC | GSMC | Residence Inn Andover | 0 | 21,287,856 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.40x, (iii) failure to deliver financial statements as required in the Loan Agreement | ||||||||||
21 | Loan | CGMRC | CGMRC | 900 Seward Street | 0 | 19,383,724 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Specified Tenant Trigger Period | |||||||||||
22 | Loan | 15, 41, 42, 43 | GSMC | GSMC | DoubleTree Hotel Universal | 0 | 89,519,818 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) so long as any PIP Requirements remain outstanding, failure of Sponsor to maintain net worth and liquidity above the respective thresholds | ||||||||||
23 | Loan | GSMC | GSMC | Seaford Village | 0 | 12,925,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 80% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event | |||||||||||
24 | Loan | SMF I | SMC | 6221 Wilshire Boulevard | 0 | 12,650,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | |||||||||||
25 | Loan | CGMRC | CGMRC | Net Lease Retail Portfolio | 0 | 17,224,427 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period | |||||||||||
25.01 | Property | Walgreens - Sterling Heights | ||||||||||||||||||
25.02 | Property | CVS - Hillsboro | ||||||||||||||||||
25.03 | Property | Jo-Ann Fabrics - Portage | ||||||||||||||||||
25.04 | Property | Fred’s - Dunn | ||||||||||||||||||
25.05 | Property | Rite Aid - Hogansville | ||||||||||||||||||
25.06 | Property | Dollar General - Sandersville | ||||||||||||||||||
26 | Loan | GSMC | GSMC | Guardian Self Storage Centre Avenue and South Millvale | 0 | 11,200,000 | None | None | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 75% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement | |||||||||||
26.01 | Property | Guardian Self Storage Centre Avenue | ||||||||||||||||||
26.02 | Property | Guardian Self Storage South Millvale | ||||||||||||||||||
27 | Loan | 15, 44 | GSMC | GSMC | Arapaho Village | 0 | 10,046,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 80% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event | ||||||||||
28 | Loan | 15, 45, 46 | SMF I | SMC | Abilene Hotel Portfolio | 0 | 9,500,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.35x, (iii) the occurrence of a Franchise Trigger Event, (iv) the occurrence of a LQI Sweep Event | ||||||||||
28.01 | Property | Holiday Inn Express & Suites - Abilene | ||||||||||||||||||
28.02 | Property | La Quinta Inn & Suites - Abilene | ||||||||||||||||||
29 | Loan | GSMC | GSMC | Southwood Tower | 0 | 9,200,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.05x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) occurrence of a Critical Tenant Period | |||||||||||
30 | Loan | 15, 47 | GSMC | GSMC | Two Metro Place | 0 | 11,760,586 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) beginning with the test period ending on December 31, 2016, DSCR is less than 1.25x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Major Tenant Trigger Period | ||||||||||
31 | Loan | GSMC | GSMC | Golden Mile Marketplace | 0 | 8,750,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 60% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event | |||||||||||
32 | Loan | CGMRC | CGMRC | Bank of America Oceanside Fee | 0 | 8,500,000 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Specified Tenant Trigger Period | |||||||||||
33 | Loan | 15 | GSMC | GSMC | Five Points Medical | 0 | 7,350,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 85% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event | ||||||||||
34 | Loan | GSMC | GSMC | Guardian Self Storage Old Haymaker Road | 0 | 7,200,000 | None | None | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 75% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement | |||||||||||
35 | Loan | 48 | SMF I | SMC | 17525 Ventura Boulevard | 0 | 7,200,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | ||||||||||
36 | Loan | GSMC | GSMC | Guardian Self Storage Waterfront Drive | 0 | 6,600,000 | None | None | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 75% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement | |||||||||||
37 | Loan | GSMC | GSMC | AAAA Self Storage | 0 | 6,400,000 | None | None | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 85% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement | |||||||||||
37.01 | Property | AAAA Self Storage Buford | ||||||||||||||||||
37.02 | Property | AAAA Self Storage Lawrenceville | ||||||||||||||||||
38 | Loan | GSMC | GSMC | Paseo Real | 0 | 9,371,456 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the occurrence of a Gatti’s Trigger Period, (iv) failure to deliver financial statements as required in the Loan Agreement | |||||||||||
39 | Loan | 49 | CGMRC | CGMRC | Indian Creek Commons | 0 | 8,687,634 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period | ||||||||||
40 | Loan | 15 | CGMRC | CGMRC | Kensington Square Apartments | 0 | 7,890,109 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | ||||||||||
41 | Loan | 15, 50 | CGMRC | CGMRC | Olympia Plaza | 0 | 5,845,000 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | ||||||||||
42 | Loan | CGMRC | CGMRC | Flagstone Creek Apartments | 0 | 7,708,704 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | |||||||||||
43 | Loan | SMF I | SMC | Wickiup & Ambassador MHP’s | 0 | 7,767,402 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | |||||||||||
43.01 | Property | Ambassador Down Manufactured Housing Community | ||||||||||||||||||
43.02 | Property | Wickiup Manufactured Housing Community | ||||||||||||||||||
44 | Loan | CGMRC | CGMRC | Empire Mini Storage Forestville | 0 | 5,537,500 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | |||||||||||
45 | Loan | 51, 52 | CCRE | CCRE | Draper Industrial | 0 | 5,500,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) Bankruptcy action of Borrower, Principal, Guarantor or Manager, (iii) DSCR is less than 1.15x, (iv) the occurrence of a Major Lease Sweep Period | ||||||||||
46 | Loan | 15, 53 | SMF I | SMC | Springhill Suites Altamonte | 0 | 7,248,786 | Soft | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | ||||||||||
47 | Loan | SMF I | SMC | Sleep Inn - Manchester | 0 | 5,200,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Franchise Termination Trigger Event | |||||||||||
48 | Loan | 15, 54 | SMF I | SMC | Freehome Village | 0 | 5,000,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the occurrence of a Major Tenant Event Period | ||||||||||
49 | Loan | GSMC | GSMC | 81 Page Drive | 0 | 9,975,087 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) occurrence of a CWI Trigger Event | |||||||||||
50 | Loan | CCRE | CCRE | Gulf Place | 0 | 6,656,177 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) Bankruptcy action of Borrower, Guarantor or Manager, (iii) DSCR is less than 1.15x | |||||||||||
51 | Loan | GSMC | GSMC | Union Landing | 0 | 4,050,000 | None | None | NAP | |||||||||||
52 | Loan | CGMRC | CGMRC | National Self Storage Southfield | 0 | 4,047,500 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x | |||||||||||
53 | Loan | CCRE | CCRE | Shops at South Mountain | 0 | 4,283,939 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) Bankruptcy action of Borrower, Principal, Guarantor or Manager, (iii) DSCR is less than 1.15x, (iv) the occurrence of a Lease Sweep Period | |||||||||||
54 | Loan | CGMRC | CGMRC | Food Lion Southampton | 0 | 3,235,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Specified Tenant Trigger Period | |||||||||||
55 | Loan | 15 | CGMRC | CGMRC | Budget Self Storage | 0 | 4,969,820 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | ||||||||||
56 | Loan | CGMRC | CGMRC | National Self Storage Redford | 0 | 3,147,500 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x | |||||||||||
57 | Loan | CGMRC | CGMRC | Horn Lake and Princeton Self Storage | 0 | 3,621,991 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | |||||||||||
57.01 | Property | Princeton Self Storage | ||||||||||||||||||
57.02 | Property | Horn Lake Self Storage | ||||||||||||||||||
58 | Loan | CCRE | CCRE | El Dorado Apartments | 0 | 2,768,880 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) Bankruptcy action of Borrower, Principal, Guarantor or Manager (iii) DSCR is less than 1.25x |
A-28
CGCMT 2016-GC36 Annex A | ||||||||||||||||||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Ground Lease Y/N | Ground Lease Expiration Date | Annual Ground Lease Payment ($) | Cut-off Date Pari Passu Companion Loan Balance ($) | Cut-off Date Subordinate Companion Loan Balance ($) | Subordinate Companion Loan Interest Rate (%) | Cut-off Date Mezzanine Debt Balance ($) | Mezzanine Debt Interest Rate (%) | Terrorism Insurance Required Y/N | Control Number | |||||||||||||||
1 | Loan | 8, 9 | CGMRC | CGMRC, Barclays Bank PLC | 5 Penn Plaza | No | 145,000,000.00 | 40,000,000 | 5.75000% | Yes | 1 | |||||||||||||||||||
2 | Loan | 9, 10, 11 | CGMRC | CGMRC | Sheraton Denver Downtown Fee | No | 70,000,000.00 | Yes | 2 | |||||||||||||||||||||
3 | Loan | 9, 12, 13, 14 | GSMC | GSMC | Austin Block 21 | No | 39,963,072.62 | Yes | 3 | |||||||||||||||||||||
4 | Loan | 15, 16 | GSMC | GSMC | Glenbrook Square | No | 60,000,000.00 | Yes | 4 | |||||||||||||||||||||
5 | Loan | 15, 17, 18 | GSMC | GSMC | Westin Boston Waterfront | Yes | 5/26/2099 | 750,000 | 149,426,076.44 | Yes | 5 | |||||||||||||||||||
6 | Loan | 12, 15, 19, 20, 21 | CGMRC | CGMRC | Park Place | No | 43,000,000.00 | Yes | 6 | |||||||||||||||||||||
7 | Loan | 22, 23, 24, 25 | CCRE | CCRE | 215 West 34th Street & 218 West 35th Street | No | 85,000,000.00 | Yes | 7 | |||||||||||||||||||||
8 | Loan | 15, 26, 27 | CGMRC | CGMRC | King of Prussia Hotel Portfolio | 5,800,000 | 13.00000% | Yes | 8 | |||||||||||||||||||||
8.01 | Property | Crowne Plaza - King of Prussia | No | Yes | 8.01 | |||||||||||||||||||||||||
8.02 | Property | Fairfield Inn & Suites - King of Prussia | No | Yes | 8.02 | |||||||||||||||||||||||||
9 | Loan | 28, 29, 30, 31 | CCRE | CCRE | Stafford Park | No | Yes | 9 | ||||||||||||||||||||||
10 | Loan | 15, 32 | GSMC | GSMC | South Plains Mall | No | 170,000,000.00 | Yes | 10 | |||||||||||||||||||||
11 | Loan | 33 | GSMC | GSMC | GSA Portfolio | 27,384,375.00 | Yes | 11 | ||||||||||||||||||||||
11.01 | Property | Mobile | No | Yes | 11.01 | |||||||||||||||||||||||||
11.02 | Property | Savannah | No | Yes | 11.02 | |||||||||||||||||||||||||
11.03 | Property | 34 | Covington | No | Yes | 11.03 | ||||||||||||||||||||||||
11.04 | Property | Nashville | No | Yes | 11.04 | |||||||||||||||||||||||||
11.05 | Property | Memphis - Midtown | No | Yes | 11.05 | |||||||||||||||||||||||||
11.06 | Property | Atlanta | No | Yes | 11.06 | |||||||||||||||||||||||||
11.07 | Property | Tallahassee | No | Yes | 11.07 | |||||||||||||||||||||||||
11.08 | Property | Elizabethtown | No | Yes | 11.08 | |||||||||||||||||||||||||
11.09 | Property | Greenville | No | Yes | 11.09 | |||||||||||||||||||||||||
11.10 | Property | Birmingham | No | Yes | 11.1 | |||||||||||||||||||||||||
11.11 | Property | Paducah | No | Yes | 11.11 | |||||||||||||||||||||||||
11.12 | Property | Little Rock | No | Yes | 11.12 | |||||||||||||||||||||||||
11.13 | Property | Huntsville | No | Yes | 11.13 | |||||||||||||||||||||||||
11.14 | Property | Columbus | No | Yes | 11.14 | |||||||||||||||||||||||||
11.15 | Property | Memphis - North | No | Yes | 11.15 | |||||||||||||||||||||||||
11.16 | Property | Frankfort | No | Yes | 11.16 | |||||||||||||||||||||||||
11.17 | Property | Henderson | No | Yes | 11.17 | |||||||||||||||||||||||||
11.18 | Property | Gadsden | No | Yes | 11.18 | |||||||||||||||||||||||||
11.19 | Property | Bessemer | No | Yes | 11.19 | |||||||||||||||||||||||||
11.20 | Property | Richmond | No | Yes | 11.2 | |||||||||||||||||||||||||
11.21 | Property | Tullahoma | No | Yes | 11.21 | |||||||||||||||||||||||||
11.22 | Property | Fairhope | No | Yes | 11.22 | |||||||||||||||||||||||||
11.23 | Property | Lawrenceburg | No | Yes | 11.23 | |||||||||||||||||||||||||
11.24 | Property | Moss Point | No | Yes | 11.24 | |||||||||||||||||||||||||
12 | Loan | 35 | SMF I | SMC | Heinz 57 Center | No | 49,893,254.98 | Yes | 12 | |||||||||||||||||||||
13 | Loan | 15, 36, 37 | SMF I | SMC | Northeast Corporate Center | No | Yes | 13 | ||||||||||||||||||||||
14 | Loan | 15 | CGMRC | CGMRC | Embassy Corporate Park | Yes | 14 | |||||||||||||||||||||||
14.01 | Property | 3875 Embassy Parkway | No | Yes | 14.01 | |||||||||||||||||||||||||
14.02 | Property | 3700 Embassy Parkway | No | Yes | 14.02 | |||||||||||||||||||||||||
14.03 | Property | 4000 Embassy Parkway | No | Yes | 14.03 | |||||||||||||||||||||||||
14.04 | Property | 4040 Embassy Parkway | No | Yes | 14.04 | |||||||||||||||||||||||||
14.05 | Property | 3737 Embassy Parkway | No | Yes | 14.05 | |||||||||||||||||||||||||
14.06 | Property | 3560 West Market Street | No | Yes | 14.06 | |||||||||||||||||||||||||
14.07 | Property | 5399 Lauby Road | Yes | 3/31/2028 | 13,359 | Yes | 14.07 | |||||||||||||||||||||||
15 | Loan | CCRE | CCRE | 6725 Sunset Office | No | Yes | 15 | |||||||||||||||||||||||
16 | Loan | �� | GSMC | GSMC | Rivercrest Portfolio B | Yes | 16 | |||||||||||||||||||||||
16.01 | Property | Shoppes at Woodruff | No | Yes | 16.01 | |||||||||||||||||||||||||
16.02 | Property | Riverbend Shopping Center | No | Yes | 16.02 | |||||||||||||||||||||||||
16.03 | Property | Sussex Plaza | No | Yes | 16.03 | |||||||||||||||||||||||||
16.04 | Property | East Town Plaza | No | Yes | 16.04 | |||||||||||||||||||||||||
17 | Loan | GSMC | GSMC | Rivercrest Portfolio A | Yes | 17 | ||||||||||||||||||||||||
17.01 | Property | Surfside Commons | No | Yes | 17.01 | |||||||||||||||||||||||||
17.02 | Property | East Towne Centre | No | Yes | 17.02 | |||||||||||||||||||||||||
17.03 | Property | Plantation Plaza | No | Yes | 17.03 | |||||||||||||||||||||||||
17.04 | Property | Smithfield Plaza | No | Yes | 17.04 |
A-29
CGCMT 2016-GC36 Annex A | ||||||||||||||||||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Ground Lease Y/N | Ground Lease Expiration Date | Annual Ground Lease Payment ($) | Cut-off Date Pari Passu Companion Loan Balance ($) | Cut-off Date Subordinate Companion Loan Balance ($) | Subordinate Companion Loan Interest Rate (%) | Cut-off Date Mezzanine Debt Balance ($) | Mezzanine Debt Interest Rate (%) | Terrorism Insurance Required Y/N | Control Number | |||||||||||||||
18 | Loan | 38 | CCRE | CCRE | Lancaster Plaza | No | Yes | 18 | ||||||||||||||||||||||
19 | Loan | 39 | GSMC | CCRE, GSMC | Element LA | No | 154,000,000.00 | Yes | 19 | |||||||||||||||||||||
20 | Loan | 40 | GSMC | GSMC | Residence Inn Andover | No | Yes | 20 | ||||||||||||||||||||||
21 | Loan | CGMRC | CGMRC | 900 Seward Street | No | Yes | 21 | |||||||||||||||||||||||
22 | Loan | 15, 41, 42, 43 | GSMC | GSMC | DoubleTree Hotel Universal | No | 37,828,391.19 | Yes | 22 | |||||||||||||||||||||
23 | Loan | GSMC | GSMC | Seaford Village | No | Yes | 23 | |||||||||||||||||||||||
24 | Loan | SMF I | SMC | 6221 Wilshire Boulevard | No | Yes | 24 | |||||||||||||||||||||||
25 | Loan | CGMRC | CGMRC | Net Lease Retail Portfolio | Yes | 25 | ||||||||||||||||||||||||
25.01 | Property | Walgreens - Sterling Heights | No | Yes | 25.01 | |||||||||||||||||||||||||
25.02 | Property | CVS - Hillsboro | No | Yes | 25.02 | |||||||||||||||||||||||||
25.03 | Property | Jo-Ann Fabrics - Portage | No | Yes | 25.03 | |||||||||||||||||||||||||
25.04 | Property | Fred’s - Dunn | No | Yes | 25.04 | |||||||||||||||||||||||||
25.05 | Property | Rite Aid - Hogansville | No | Yes | 25.05 | |||||||||||||||||||||||||
25.06 | Property | Dollar General - Sandersville | No | Yes | 25.06 | |||||||||||||||||||||||||
26 | Loan | GSMC | GSMC | Guardian Self Storage Centre Avenue and South Millvale | Yes | 26 | ||||||||||||||||||||||||
26.01 | Property | Guardian Self Storage Centre Avenue | No | Yes | 26.01 | |||||||||||||||||||||||||
26.02 | Property | Guardian Self Storage South Millvale | No | Yes | 26.02 | |||||||||||||||||||||||||
27 | Loan | 15, 44 | GSMC | GSMC | Arapaho Village | No | Yes | 27 | ||||||||||||||||||||||
28 | Loan | 15, 45, 46 | SMF I | SMC | Abilene Hotel Portfolio | Yes | 28 | |||||||||||||||||||||||
28.01 | Property | Holiday Inn Express & Suites - Abilene | No | Yes | 28.01 | |||||||||||||||||||||||||
28.02 | Property | La Quinta Inn & Suites - Abilene | No | Yes | 28.02 | |||||||||||||||||||||||||
29 | Loan | GSMC | GSMC | Southwood Tower | No | Yes | 29 | |||||||||||||||||||||||
30 | Loan | 15, 47 | GSMC | GSMC | Two Metro Place | No | Yes | 30 | ||||||||||||||||||||||
31 | Loan | GSMC | GSMC | Golden Mile Marketplace | No | Yes | 31 | |||||||||||||||||||||||
32 | Loan | CGMRC | CGMRC | Bank of America Oceanside Fee | No | Yes | 32 | |||||||||||||||||||||||
33 | Loan | 15 | GSMC | GSMC | Five Points Medical | No | Yes | 33 | ||||||||||||||||||||||
34 | Loan | GSMC | GSMC | Guardian Self Storage Old Haymaker Road | No | Yes | 34 | |||||||||||||||||||||||
35 | Loan | 48 | SMF I | SMC | 17525 Ventura Boulevard | No | Yes | 35 | ||||||||||||||||||||||
36 | Loan | GSMC | GSMC | Guardian Self Storage Waterfront Drive | No | Yes | 36 | |||||||||||||||||||||||
37 | Loan | GSMC | GSMC | AAAA Self Storage | Yes | 37 | ||||||||||||||||||||||||
37.01 | Property | AAAA Self Storage Buford | No | Yes | 37.01 | |||||||||||||||||||||||||
37.02 | Property | AAAA Self Storage Lawrenceville | No | Yes | 37.02 | |||||||||||||||||||||||||
38 | Loan | GSMC | GSMC | Paseo Real | No | Yes | 38 | |||||||||||||||||||||||
39 | Loan | 49 | CGMRC | CGMRC | Indian Creek Commons | No | Yes | 39 | ||||||||||||||||||||||
40 | Loan | 15 | CGMRC | CGMRC | Kensington Square Apartments | No | Yes | 40 | ||||||||||||||||||||||
41 | Loan | 15, 50 | CGMRC | CGMRC | Olympia Plaza | No | Yes | 41 | ||||||||||||||||||||||
42 | Loan | CGMRC | CGMRC | Flagstone Creek Apartments | No | Yes | 42 | |||||||||||||||||||||||
43 | Loan | SMF I | SMC | Wickiup & Ambassador MHP’s | Yes | 43 | ||||||||||||||||||||||||
43.01 | Property | Ambassador Down Manufactured Housing Community | No | Yes | 43.01 | |||||||||||||||||||||||||
43.02 | Property | Wickiup Manufactured Housing Community | No | Yes | 43.02 | |||||||||||||||||||||||||
44 | Loan | CGMRC | CGMRC | Empire Mini Storage Forestville | No | Yes | 44 | |||||||||||||||||||||||
45 | Loan | 51, 52 | CCRE | CCRE | Draper Industrial | No | Yes | 45 | ||||||||||||||||||||||
46 | Loan | 15, 53 | SMF I | SMC | Springhill Suites Altamonte | No | Yes | 46 | ||||||||||||||||||||||
47 | Loan | SMF I | SMC | Sleep Inn - Manchester | No | Yes | 47 | |||||||||||||||||||||||
48 | Loan | 15, 54 | SMF I | SMC | Freehome Village | No | Yes | 48 | ||||||||||||||||||||||
49 | Loan | GSMC | GSMC | 81 Page Drive | No | Yes | 49 | |||||||||||||||||||||||
50 | Loan | CCRE | CCRE | Gulf Place | No | Yes | 50 | |||||||||||||||||||||||
51 | Loan | GSMC | GSMC | Union Landing | No | Yes | 51 | |||||||||||||||||||||||
52 | Loan | CGMRC | CGMRC | National Self Storage Southfield | No | Yes | 52 | |||||||||||||||||||||||
53 | Loan | CCRE | CCRE | Shops at South Mountain | No | Yes | 53 | |||||||||||||||||||||||
54 | Loan | CGMRC | CGMRC | Food Lion Southampton | No | Yes | 54 | |||||||||||||||||||||||
55 | Loan | 15 | CGMRC | CGMRC | Budget Self Storage | No | Yes | 55 | ||||||||||||||||||||||
56 | Loan | CGMRC | CGMRC | National Self Storage Redford | No | Yes | 56 | |||||||||||||||||||||||
57 | Loan | CGMRC | CGMRC | Horn Lake and Princeton Self Storage | Yes | 57 | ||||||||||||||||||||||||
57.01 | Property | Princeton Self Storage | No | Yes | 57.01 | |||||||||||||||||||||||||
57.02 | Property | Horn Lake Self Storage | No | Yes | 57.02 | |||||||||||||||||||||||||
58 | Loan | CCRE | CCRE | El Dorado Apartments | No | Yes | 58 |
A-30
Footnotes to Annex A | |
(1) | The Administrative Fee Rate includes the Servicing Fee Rate, the Operating Advisor Fee Rate, the Trustee/Certificate Administrator Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate applicable to each Mortgage Loan. |
(2) | The monthly debt service shown for Mortgage Loans with a partial interest-only period reflects the amount payable after the expiration of the interest-only period. |
(3) | The open period is inclusive of the Maturity Date |
(4) | Underwritten NCF DSCR is calculated based on amortizing debt service payments (except for interest-only loans). |
(5) | Occupancy reflects tenants that have signed leases, but are not yet in occupancy or may not be paying rent. |
(6) | The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the lease. |
(7) | If the purpose of the Mortgage Loan was to finance an acquisition of the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash investment by one or more of the equity owners in the borrower in connection with such acquisition. If the purpose of the Mortgage Loan was to refinance the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash contributed to the borrower by one or more of the equity owners at the time the Mortgage Loan was originated. |
(8) | The Cut-off Date Balance of $115,000,000 represents the controlling note A-1 of a $260,000,000 loan combination evidenced by three pari passu notes. The companion loans, evidenced by notes A-2 and A-3, have an aggregate principal balance of $145,000,000. The non-controlling A-2 note ($67,000,000) and non-controlling A-3 note ($78,000,000) are expected to be contributed to one or more future securitization transactions. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $260,000,000. |
(9) | The Cut-off Date Balance of $110,000,000 represents the controlling note A-1 of a $180,000,000 loan combination evidenced by two pari passu notes. The companion loan, evidenced by the non-controlling note A-2 has an outstanding principal balance of $70,000,000 as of the Cut-off Date and is expected to be contributed to one or more future securitization transactions. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $180,000,000. |
(10) | Sheraton Denver Downtown Hotel is subject to a 99-year ground lease that includes CPI increases through lease expiration. The 99-year ground lease includes an initial $10,500,000 annual ground lease payment with rent increases equal to the lesser of (i) 104% of the previous ground lease payment or (ii) a fraction equal to the consumer price index (“CPI”) for the month that is two months prior to the first day of the applicable lease year divided by the CPI for the month that is 14 months prior to the first day of the applicable lease year. The ground lease cannot decrease due to negative CPI growth. |
(11) | The Cut-off Date Principal Balance of $109,898,450 represents the controlling note A-1 of a $150,000,000 loan combination evidenced by two pari passu notes. The non-controlling note A-2, with an outstanding principal balance as of the Cut-off Date of $39,963,073 is expected to be contributed to one or more future securitization transactions. |
A-31
(12) | The lockout period will be at least 25 payment dates beginning with and including the first payment date of February 6, 2016. For the purposes of this Preliminary Prospectus, the assumed lockout period of 25 payment dates is based on the expected CGCMT 2016-GC36 securitization closing date of February 2016. The actual lockout period may be longer. |
(13) | The Austin Block 21 Property is a 37-story, 369,842 SF mixed use development consisting of a 251-room (226,442 SF) hotel component that was 81.6% occupied as of November 30, 2015, an 86,757 SF music venue component with a 2,750-person capacity and a 56,643 SF retail/office component that was 99.6% leased as of January 5, 2016. One tenant, ACL Showcase Venue (4,531 SF of the retail/office component), is an affiliate of the borrower and has an executed lease for ground floor retail space (which is expected to be used as a smaller, approximately 350 person capacity venue) and is expected to take occupancy and begin paying rent in March 2016. We cannot assure you that the ACL Showcase Venue ground floor retail space tenant will take occupancy as expected or at all. |
(14) | The Second Largest Tenant, Weisbart Springer, LLP, subleases 3,621 SF to VertsKebap, Inc. |
(15) | The Appraised Value represents the “as is” or “as is based on a hypothetical condition” Appraised Value conof the Mortgaged Property. The Cut-off Date LTV Ratio is calculated on the basis of such “as is” or “as is based on a hypotheitcal condition” Appraised Value. The LTV Ratio at Maturity is calculated in whole or in part on the basis of the “as stabilized” Appraised Value. |
(16) | The Cut-off Date Principal Balance of $102,000,000 represents the non-controlling note A-2 of a $162,000,000 loan combination evidenced by two pari passu notes. The companion loan, evidenced by controlling note A-1, with an outstanding principal balance as of the Cut-off Date of $60,000,000 was contributed to the GSMS 2015-GS1 transaction. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $162,000,000. |
(17) | Ongoing ground lease reserve funds do not show percentage rent, which will begin escrowing in July 2016, estimated to be $77,881.85 monthly. |
(18) | The Cut-off Date Principal Balance of $54,789,561 represents the non-controlling note A-3 of a $205,000,000 loan combination evidenced by three pari passu notes. The controlling note A-1, with an aggregate principal balance as of the Cut-off Date of $69,732,169 was contributed to the GSMS 2015-GS1 securitization transaction, and the non-controlling note A-2, with an aggregate principal balance as of the Cut-off Date of $79,693,907 was contributed to Citigroup Commercial Mortgage Trust 2015-GC35, Commercial Mortgage Pass-Through Certificates, Series 2015-GC35 securitization transaction. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $204,215,638. |
(19) | The Cut-off Date Balance of $50,000,000 represents the controlling note A-1 of a $93,000,000 loan combination evidenced by two pari passu notes. The companion loan, evidenced by the non-controlling note A-2 has an outstanding principal balance of $43,000,000 as of the Cut-off Date and is expected to be contributed to one or more future securitization transaction. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating |
A-32
Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $93,000,000. | |
(20) | The largest tenant, Infusion Software, has two expiration dates. 160,969 SF of the total 261,591 expires on 9/30/2021. The remaining 100,622 SF, expires on 12/31/2024. |
(21) | After the first occurrence of Leasing Reserve Funds meeting or exceeding the Leasing Reserve cap, if the Leasing Reserve Funds shall at any time be less than $1,000,000.00, the Leasing Reserve Monthly Deposit shall be $65,460.00. |
(22) | Planet Fitness (15,350 SF) is in occupancy but not yet paying rent. Rent commences in May 2016. At origination, the borrower deposited $225,000 into a Planet Fitness reserve account for such free rent. |
(23) | The Fourth Largest Tenant, Party City, subleases the entirety of its space (11,865 SF) from Duane Reade through its lease expiration on October 31, 2021. Walgreen’s guarantees the lease. |
(24) | If the hotel lease is terminated, the borrower will be required to deposit an amount equal to the greater of (i) four percent (4.0%) of the gross revenues for the hotel component for the prior month and (ii) the then-current amount required by the franchise agreement for capital expenditures and the repair and replacement of the FF&E that may be incurred following the origination date (December 11, 2015). |
(25) | The lockout period will be at least 25 payment dates beginning with and including the first payment date of February 6, 2016. Defeasance of the $130,000,000 215 West 34th Street & 218 West 35th Street loan combination in full, or in part, is permitted after the earlier of (i) the date that is the third anniversary of the first payment date or (ii) the second anniversary of the last securitization of any portion of the 215 West 34th Street & 218 West 35th Street whole loan. For the purposes of this Prospectus Supplement, the assumed lockout period of 25 payment dates is based on the expected CGCMT 2016-GC36 Closing Date in February 2016. The actual lockout period may be longer. |
(26) | The Cut-off Date LTV Ratio is calculated using the appraisal’s “as-is” Appraised Value of $49,600,000 plus the amount of PIP required the franchise agreement ($4,148,183). The Cut-off Date LTV Ratio calculated using solely the “as-is” Appraised Value is 77.0%. |
(27) | The King of Prussia collateral also includes the borrower’s fee interest in an adjacent retail parcel currently ground leased to LA Fitness (Retail Parcel). LA Fitness occupies the 2.5 story retail building under a ground lease expiring December 2017. The ground lease has a current ground rent of approximately $118,000 per year, but the income was not included in the underwritten cash flow due to the short remaining lease term and tenant relocation. |
(28) | The Largest Tenant, Dick’s Sporting Goods, is subject to a co-tenancy clause that states if at anytime during their lease Target or 50% of the leasable area of the shopping center are not open for business, then Dick’s obligation to pay rent shall be in the amount of 50% of their fixed rent. If this co-tenancy exists for longer than 12 months, then Dick’s shall have the option to terminate their lease or resume paying full unabated rent. |
(29) | The Third Largest Tenant, Petsmart, is subject to a co-tenancy clause that states if at anytime during their lease Target or 50% of the leasable area of the shopping center are not open for business, then Petsmart’s obligation to pay rent shall be in the amount of 50% of their fixed rent. If this co-tenancy exists for longer than 12 months, then Petsmart shall have the option to terminate their lease with 30 days’ notice. |
A-33
(30) | The Fourth Largest Tenant, Ulta, is subject to a co-tenancy clause that states if at anytime during their lease Target or 50% of the leasable area of the shopping center are not open for business, then Ulta’s obligation to pay rent shall be in the amount of 50% of their fixed rent. If this co-tenancy exists for longer than 12 months, then Ulta shall have the option to terminate their lease with 90 days’ notice. |
(31) | The Fifth Largest Tenant, Five Below, is subject to a co-tenancy clause that states that Five Below shall not be required to open for business if Target or Costco are closed for business. If at any time during their lease term, Target, Costco or 50% of the leasable area of the shopping center are not open for business, then Five Below’s obligation to pay rent shall be in the amount of 50% of their fixed rent. If this co-tenancy exists for 12 months, then Five Below shall have the option to terminate their lease with 60 days’ notice. |
(32) | The Cut-off Date Principal Balance of $30,000,000 represents the non-controlling note A-3 of a $200,000,000 loan combination evidenced by three pari passu notes. The controlling note A-1 with an outstanding principal balance as of the Cut-off Date of $70,000,000 was contributed to the GSMS 2015-GS1 securitization transaction. The non-controlling note A-2 with an outstanding principal balance as of the Cut-off Date of $100,000,000 was contributed to the CGCMT 2015-GC35 securitization transaction. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $200,000,000. |
(33) | The Cut-off Date Principal Balance of $27,384,375 represents the non-controlling note A-2 of a $54,768,750 loan combination evidenced by two pari passu notes. The companion loan, evidenced by the controlling note A-1, with an outstanding principal balance as of the Cut-off Date of $27,384,375 was contributed to the GSMS 2015-GS1 securitization transaction. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $54,768,750. |
(34) | The Second Largest Tenant, Newton Medical, occupying 5,988 SF, has multiple lease expirations: (1) 4,088 SF expires August 1, 2021, and (2) 1,900 SF expires May 1, 2022. |
(35) | The Cut-off Date Balance of $25,944,493 represents the note A-2 of a $76,000,000 loan combination evidenced by two pari passu notes. The companion loan, note A-1, has a principal balance of $49,893,255 as of the Cut-off Date and was contributed to the JPMCC 2015-JP1 securitization. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the whole loan Cut-off Date Balance of $76,000,000. |
(36) | Monthly deposits in the amount of $37,022 into the TI/LC reserve are required up to and including the due day in June 2017, and monthly deposits in the amount of $27,766 into the TI/LC reserve are required thereafter. The TI/LC reserve is capped at $1,150,000. So long as no sweep event (as defined in the loan documents) then exists and the borrower provides satisfactory evidence that MB Financial Bank, N.A., University of Michigan and ForeSee Results have each renewed or entered into new leases that expire no earlier than May 31, 2025, May 31, 2024 and May 31, 2024, respectively, on terms no less beneficial to the landlord than their current leases and all outstanding landlord obligations have been satisfied, and/or the borrower has entered into a satisfactory replacement lease that has a term expiring no earlier than the date indicated above for such tenant, any funds held in the TI/LC Reserve in excess of $250,000 will be released to borrower and monthly deposits into the TI/LC reserve will be reduced to $13,883. |
A-34
(37) | 2012 and 2013 cash flows are not available because the sponsor acquired the property in early 2014 and had previously been operated out of receivership. |
(38) | The Fourth Largest Tenant, United States Recruitment Office, has an ongoing termination right at any time with a 60-day notice. |
(39) | The Cut-off Date Principal Balance of $14,000,000 represents the non-controlling note A-2B of a $168,000,000 loan combination evidenced by four pari passu notes. The controlling note A-1A, with a principal balance as of the Cut-off Date of $55,500,000, is currently held by Cantor Commercial Real Estate Lending, L.P. and is expected to be contributed to the CFCRE 2016-C3 commercial mortgage securitization transaction. The non-controlling note A-1B, with a principal balance as of the Cut-off Date of $28,500,000, is currently held by Cantor Commercial Real Estate Lending, L.P. and is expected to be contributed to the COMM 2016-CCRE28 securitization transaction. The non-controlling note A-2A, with a principal balance as of the Cut-off Date of $70,000,000, was contributed to the GSMS 2015-GS1 securitization transaction. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $168,000,000. |
(40) | The Ongoing Replacement Reserve is an FF&E reserve in an amount equal to (i) for the Due Dates occurring in January 2016 through December 2016, $14,234.67 and (ii) for each Due Date thereafter, an amount equal to the greater of (a) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E or (b) one-twelfth (1/12th) of 4% of the operating income of the Mortgaged Property for the previous twelve (12) month period as determined on the anniversary of the last day of the month of November. |
(41) | The Cut-off Date Principal Balance of $12,941,292 represents the non-controlling note A-3 of a $51,000,000 loan combination evidenced by three pari passu notes. The companion loans are evidenced by note A-1 with a principal balance as of the Cut-off Date of $18,416,454, which was contributed to the GSMS 2015-GC34 securitization transaction and note A-2 with a principal balance as of the Cut-off Date of $19,411,938, which was contributed to the GSMS 2015-GS1 securitization transaction . Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $50,769,683. |
(42) | The borrower is required to fund the Replacement Reserve (i) for the Due Dates occurring in November 2015 through October 2016, the amount of $98,485.33; (ii) for the Due Dates occurring in November 2016 through October 2018, the greater of (a) the monthly amount required to be reserved pursuant to the Franchise Agreement for the replacement of FF&E and (b) $0; (iii) for the Due Dates occurring in November 2018 through October 2019, the greater of (a) the monthly amount required to be reserved pursuant to the Franchise Agreement for the replacement of FF&E and (b) one-twelfth of 4% of the Operating Income of the Property for the previous twelve month period as determined on the anniversary of the last day of September; (iv) for the Due Dates occurring in November 2019 through October 2022, the greater of (a) the monthly amount required to be reserved pursuant to the Franchise Agreement for the replacement of FF&E and (b) one-twelfth of 5% of the Operating Income of the Property for the previous twelve month period as determined on the anniversary of the last day of September; and (v) for the Due Dates occurring in November 2022 through the payment in full of the Indebtedness, the greater of (a) the monthly amount required to be reserved pursuant to the Franchise Agreement for the replacement of FF&E and (b) one-twelfth of 6% of the Operating Income of the Property for the previous twelve month period as determined on the anniversary of the last day of September. |
(43) | The Cut-off Date LTV Ratio is calculated based on the $76,000,000 “as is” appraised value plus a $13,457,731 property improvement plan (“PIP”) reserve for capital improvements valued in the |
A-35
appraisal at $15,800,000 upon completion. The Cut-off Date LTV Ratio calculated based on the “as is” appraised value without the PIP reserve is 66.8%. The LTV Ratio at Maturity is calculated on the basis of the “As Stabilized” Appraised Value. | |
(44) | The Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Cut-off Date LTV Ratio are calculated based on the Cut-off Date Balance net of the earnout amount ($1,146,000). The Underwritten NCF DSCR without netting the related earnout amount is 1.12x. The Debt Yield on Underwritten Net Operating Income and the Debt Yield on Underwritten Net Cash Flow without netting the related earnout amount are 8.1% and 7.4%, respectively. The Cut-off Date LTV Ratio without netting the related earnout amount is 82.3%. |
(45) | On each monthly due date up to and including the due date in February 2017, the borrower is required to fund the FF&E reserve in an amount equal to one-twelfth of 2% of annual gross revenue, initially equal to $6,044. On each monthly due date beginning in March 2017 and up to and including the due date in February 2018, the borrower is required to fund the FF&E reserve in an amount equal to one-twelfth of 3% of annual gross revenue. On each monthly due date beginning in March 2018 and continuing through the term of the loan, the borrower is required to fund the FF&E reserve in an amount equal to one-twelfth of 4% of annual gross revenue. |
(46) | 2012 cash flows are not available because the sponsor acquired the properties in October 2014 and the prior owner was unable to provide 2012 operating statements. Additionally, 2014 expenses for the Holiday Inn Express & Suites - Abilene Mortgaged Property are estimates. |
(47) | The Third Largest Tenant, Ohio Health, occupying 14,106 SF, has executed a lease and is anticipated to take occupancy in April 2016 and begin paying rent in June 2016. We cannot assure you that the tenant will take occupancy or begin paying rent as expected or at all. |
(48) | At closing, the borrower deposited $75,000 into the TI/LC reserve for future tenant improvements and leasing commissions. On each monthly due date, the borrower is required to fund the TI/LC reserve in an amount equal to $6,650 until the TI/LC cap of $150,000 is reached. If the amount in the TI/LC reserve falls below the cap of $150,000, the borrower is required to replenish the TI/LC reserve monthly in an amount equal to $3,325. |
(49) | There is an initial TI/LC reserve amount of $75,000. If the reserve falls below the cap of $50,000, then a monthly reserve of $2,490.92 will be made. |
(50) | Ongoing Replacement Reserve monthly payments are equal to: (a) on each due date from February 2016 through and including January 2019, $2,266, (b) on each due date from February 2019 through and including January 2022, $3,560, (c) on each due date from February 2022 up to and including January 2024, $2,589 and (d) on each due date from February 2024 up to and including the Maturity Date, $1,618. |
(51) | The borrower will not be required to pay monthly TI/LC deposits on each Payment Date so long as (i) the balance of the Rollover Reserve Account equals or exceeds $180,108 and (ii) no Major Lease Sweep Period is continuing. |
(52) | The Fourth Largest Tenant, ACS Commercial Solutions, Inc, may terminate their lease during the renewal term in months 13-29 (February 2017 to June 2018) with 4 months' notice with proof that they lost their vendor contract. The tenant may also terminate for any reason during months 30 to 53 of the renewal term (July 2018 to June 2020) with 3 months' notice. Their termination fee is unamortized LC's |
A-36
(53) | The Appraised Value represents the “as-complete market value based on a hypothetical condition” value of $7,500,000 (corresponding to a Cut-off Date LTV Ratio % of 69.3%) that assumes a property improvement plan costing $306,245 was completed at the Springhill Suites Altamonte Mortgaged Property as of November 1, 2015. The related appraisal also reported an “as-is” value of $7,000,000 (corresponding to a Cut-off Date LTV Ratio % of 74.2%, a LTV Ratio at Maturity % of 61.2% and an Appraised Value / Per Room of $77,778) that assumes the property improvement plan has not yet been completed but makes the extraordinary assumption that it will be completed during the first year of the projection period at a cost of $306,245. The franchisor has required the property improvement plan at the Springhill Suites Altamonte Mortgaged Property in connection with extending the franchise agreement through January 2030. At origination of the Mortgage Loan, the borrower deposited $306,245 for property improvements. The “as-stabilized” value as of November 1, 2017 for the Springhill Suites Mortgaged Property is $8,000,000. |
(54) | Historical cash flows are not available because the previous loan on the Mortgaged Property was transferred to special servicing in 2012, bought out of REO in 2014 by the prior owner and subsequently acquired by the sponsor in June 2015. |
A-37