Form 10-D Citigroup Commercial For: Nov 18
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-D
ASSET-BACKED ISSUER DISTRIBUTION REPORT
PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the monthly distribution period from:
October 18, 2016 to November 18, 2016
Commission File Number of issuing entity: 333-207132-02
Central Index Key Number of issuing entity: 0001669393
Citigroup Commercial Mortgage Trust 2016-P3
(Exact name of issuing entity as specified in its charter)
Commission File Number of depositor: 333-207132
Central Index Key Number of depositor: 0001258361
Citigroup Commercial Mortgage Securities Inc.
(Exact name of depositor as specified in its charter)
Citigroup Global Markets Realty Corp.
(Central Index Key Number: 0001541001)
Natixis Real Estate Capital LLC
(Central Index Key Number: 0001542256)
Société Générale
(Central Index Key Number: 0001238163)
Principal Commercial Capital
(Central Index Key Number: 0001634437)
The Bank of New York Mellon
(Central Index Key Number: 0001497973)
Walker & Dunlop Commercial Property Funding I WF, LLC
(Central Index Key Number: 0001617874)
(Exact names of sponsors as specified in their respective charters)
Richard Simpson (212) 816-5343
(Name and telephone number, including area code, of the person to contact in connection with this filing)
New York
(State or other jurisdiction of incorporation or organization of the issuing entity)
81-2203430
81-2224334
81-6448261
(I.R.S. Employer Identification No.)
c/o Citibank, N.A. | ||
388 Greenwich Street, 14th Floor | ||
New York, New York | 10013 | |
(Address of principal executive offices of the issuing entity) | (Zip Code) |
(212) 816-5693
(Telephone number, including area code)
Registered/reporting pursuant to (check one) |
Name of exchange (If Section 12(b)) | |||||||
Title of class |
Section 12(b) | Section 12(g) | Section 15(d) | |||||
A-1 |
¨ | ¨ | x | Not Applicable | ||||
A-2 |
¨ | ¨ | x | Not Applicable | ||||
A-3 |
¨ | ¨ | x | Not Applicable | ||||
A-4 |
¨ | ¨ | x | Not Applicable | ||||
A-AB |
¨ | ¨ | x | Not Applicable | ||||
X-A |
¨ | ¨ | x | Not Applicable | ||||
X-B |
¨ | ¨ | x | Not Applicable | ||||
A-S |
¨ | ¨ | x | Not Applicable | ||||
B |
¨ | ¨ | x | Not Applicable | ||||
EC |
¨ | ¨ | x | Not Applicable | ||||
C |
¨ | ¨ | x | Not Applicable |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨.
PART I DISTRIBUTION INFORMATION
Item 1. | Distribution and Pool Performance Information. |
On November 18, 2016, a distribution was made to holders of the certificates issued by Citigroup Commercial Mortgage Trust 2016-P3.
The distribution report is attached as Exhibit 99.1 to this Form 10-D.
No assets securitized by Citigroup Commercial Mortgage Securities Inc. (the Depositor) and held by Citigroup Commercial Mortgage Trust 2016-P3 were the subject of a demand to repurchase or replace for breach of the representations and warranties contained in the underlying transaction documents during the monthly distribution period covered by this distribution report on Form 10-D.
The Depositor most recently filed a Form ABS-15G under Rule 15Ga-1 under the Securities Exchange Act of 1934 (Rule 15Ga-1) on February 16, 2016. The CIK number of the Depositor is 0001258361.
Citigroup Global Markets Realty Corp. (CGMRC), one of the sponsors, most recently filed a Form ABS-15G under Rule 15Ga-1 on February 16, 2016. The CIK number of CGMRC is 0001541001.
Natixis Real Estate Capital LLC (Natixis), one of the sponsors, most recently filed a Form ABS-15G under Rule 15Ga-1 on April 28, 2016. The CIK number of Natixis is 0001542256.
Société Générale (SG), one of the sponsors, most recently filed a Form ABS-15G under Rule 15Ga-1 on February 5, 2016. The CIK number of SG is 0001238163.
Macquarie US Trading LLC d/b/a Principal Commercial Capital (PCC), one of the sponsors, most recently filed a Form ABS-15G under Rule 15Ga-1 on February 16, 2016. The CIK number of PCC is 0001634437.
The Bank of New York Mellon (BNYM), one of the sponsors, most recently filed a Form ABS-15G under Rule 15Ga-1 on February 9, 2016. The CIK number of BNYM is 0001497973.
Walker & Dunlop Commercial Property Funding I WF, LLC (Walker & Dunlop), one of the sponsors, most recently filed a Form ABS-15G under Rule 15Ga-1 on February 12, 2016. The CIK number of Walker & Dunlop is 0001617874.
Item 1A. | Asset-Level Information. |
Not applicable
Item 1B. | Asset Representations Reviewer and Investor Communication. |
Not applicable
PART II OTHER INFORMATION
Item 2. | Legal Proceedings. |
Disclosure from Citibank, N.A., as Certificate Administrator:
Citibank, N.A. (Citibank) is acting as the Certificate Administrator of this commercial mortgage-backed securities (CMBS) transaction. In the ordinary course of business, Citibank is involved in a number of legal proceedings, including in connection with its role as trustee of certain residential mortgage-backed securities (RMBS) transactions. Certain of these Citibank as trustee-related matters are disclosed herein.
On June 18, 2014, a civil action was filed against Citibank in the Supreme Court of the State of New York by a group of investors in 48 private-label RMBS trusts for which Citibank allegedly serves or did serve as trustee, asserting claims for purported violations of the Trust Indenture Act of 1939 (the Trust Indenture Act), breach of contract, breach of fiduciary duty and negligence based on Citibanks alleged failure to perform its duties as trustee for the 48 RMBS trusts. On November 24, 2014, plaintiffs sought leave to withdraw this action. On the same day, a smaller subset of similar plaintiff investors in 27 private-label RMBS trusts for which Citibank allegedly serves or did serve as trustee, filed a new civil action against Citibank in the United States District Court for the Southern District of New York asserting similar claims as the prior action filed in state court. In January 2015, the court closed plaintiffs original state court action. Citibanks motion to dismiss the federal complaint was fully briefed as of May 13, 2015. On September 8, 2015, the federal court dismissed all claims as to 24 of the 27 trusts and allowed certain of the claims to proceed as to the other three trusts. This case is still pending.
On November 24, 2015, the same investors that brought the federal case brought a new civil action in the Supreme Court of the State of New York related to 25 private-label RMBS trusts for which Citibank allegedly serves or did serve as trustee. This case includes the 24 trusts previously dismissed in the federal action, and one additional trust. The investors assert claims for breach of contract, breach of fiduciary duty, breach of duty to avoid conflicts of interest, and violation of New Yorks Streit Act (the Streit Act). Citibanks motion to dismiss was fully briefed as of April 15, 2016. Following argument on Citibanks motion to dismiss, plaintiffs filed an amended complaint on August 5, 2016. Citibanks motion to dismiss the amended complaint was fully briefed as of October 21, 2016. Citibank awaits a decision.
On August 19, 2015, the Federal Deposit Insurance Corporation (FDIC) as Receiver for a financial institution filed a civil action against Citibank in the Southern District of New York. This action relates to one private-label RMBS trust for which Citibank formerly served as trustee. FDIC asserts claims for breach of contract, violation of the Streit Act, and violation of the Trust Indenture Act. Citibank jointly briefed a motion to dismiss with The Bank of New York Mellon and U.S. Bank, entities that have also been sued by FDIC in their capacity as trustee, and whose cases are also in front of Judge Carter. Defendants joint motion to dismiss was fully briefed as of March 22, 2016. On September 30, 2016, the court granted Citibanks motion to dismiss the complaint without prejudice for lack of subject matter jurisdiction. On October 14, 2016, FDIC filed a motion for reargument or relief from judgment from the courts dismissal order. On October 25, 2016, the court granted leave for defendants to file an opposition, which is due November 15, 2016.
There can be no assurances as to the outcome of litigation or the possible impact of litigation on the trustee or the RMBS trusts. However, Citibank denies liability and continues to vigorously defend against these litigations. Furthermore, neither the above-disclosed litigations nor any other pending legal proceeding involving Citibank will materially affect Citibanks ability to perform its duties as Certificate Administrator under the Pooling and Servicing Agreement for this CMBS transaction.
Item 3. | Sales of Securities and Use of Proceeds. |
None
Item 4. | Defaults Upon Senior Securities. |
None
Item 5. | Submission of Matters to a Vote of Security Holders. |
None
Item 6. | Significant Obligors of Pool Assets. |
With respect to the pool assets for Citigroup Commercial Mortgage Trust 2016-P3, there are no significant obligors within the meaning of Item 1101(k) of Regulation AB.
Item 7. | Change in Sponsor Interest in Securities. |
None
Item 8. | Significant Enhancement Provider Information. |
None
Item 9. | Other Information. |
Wells Fargo Bank, National Association, in its capacity as Master Servicer for Citigroup Commercial Mortgage Trust 2016-P3, affirms the following amounts in the respective accounts:
Collection Account Balance |
||||
Prior Distribution Date: |
10/17/2016 | $32,845.26 | ||
Current Distribution Date: |
11/18/2016 | $32,846.00 | ||
Loan Combination Custodial Account Balance |
||||
Prior Distribution Date: |
10/17/2016 | $0.00 | ||
Current Distribution Date: |
11/18/2016 | $0.00 | ||
*REO Account Balance |
||||
Prior Distribution Date |
10/17/2016 | $0.00 | ||
Current Distribution Date |
11/18/2016 | $0.00 | ||
*As provided by the Special Servicer |
Citibank, N.A., in its capacity as Certificate Administrator for Citigroup Commercial Mortgage Trust 2016-P3, affirms the following amounts in the respective accounts:
Distribution Account Balance |
||||
Prior Distribution Date: |
10/17/2016 | $0.00 | ||
Current Distribution Date: |
11/18/2016 | $0.00 | ||
Interest Reserve Account Balance |
||||
Prior Distribution Date: |
10/17/2016 | $0.00 | ||
Current Distribution Date: |
11/18/2016 | $0.00 | ||
Distribution Account Balance |
||||
Excess Interest Distribution Account Balance |
||||
Prior Distribution Date: |
10/17/2016 | $0.00 | ||
Current Distribution Date: |
11/18/2016 | $0.00 | ||
Excess Liquidation Proceeds Reserve Account Balance |
||||
Prior Distribution Date: |
10/17/2016 | $0.00 | ||
Current Distribution Date: |
11/18/2016 | $0.00 | ||
Exchangeable Distribution Account Balance |
||||
Prior Distribution Date: |
10/17/2016 | $0.00 | ||
Current Distribution Date: |
11/18/2016 | $0.00 |
Item 10. | Exhibits. |
(a) The following is a list of documents filed as part of this Form 10-D:
(99.1): Monthly report distributed to holders of the certificates issued by Citigroup Commercial Mortgage Trust 2016-P3, relating to the November 18, 2016 distribution.
(b) The exhibits required to be filed by the Registrant pursuant to this Form 10-D are listed above and in the Exhibit Index that immediately follows the signature page hereof.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Citigroup Commercial Mortgage Securities Inc. |
(Depositor) |
/s/ Paul Vanderslice |
Paul Vanderslice, President |
Date: December 1, 2016
EXHIBIT INDEX
Exhibit Number | Description | |
Exhibit 99.1 | Monthly report distributed to holders of the certificates issued by Citigroup Commercial Mortgage Trust 2016-P3, relating to the November 18, 2016 distribution. |
Exhibit 99.1
Distribution Date: Determination Date: | 11/18/2016 11/14/2016 | Citigroup Commercial Mortgage Trust 2016-P3 Commercial Mortgage Pass-Through Certificates Series 2016-P3 |
Deal Contact: | John Hannon | Citibank, N.A. | ||
[email protected] | Agency and Trust | |||
Tel: (212) 816-5693 | 388 Greenwich Street, 14th Floor | |||
Fax: (212) 816-5527 | New York, NY 10013 |
Reports Available at sf.citidirect.com | Page 1 of 25 | © Copyright 2016 Citigroup |
Distribution Date: Determination Date: |
11/18/2016 11/14/2016 |
Citigroup Commercial Mortgage Trust 2016-P3 Commercial Mortgage Pass-Through Certificates Series 2016-P3 |
Distribution Summary - Active Certificates
DISTRIBUTION IN DOLLARS
Class (1) |
Original Balance (2) |
Prior Principal Balance (3) |
Pass- Through Rate (4) |
Accrual Day Count Fraction (5) |
Accrual Dates (6) |
Interest Distributed (7) |
Principal Distributed (8) |
PPP and YM Distributed (9) |
Total Distributed (10)=(7+8+9) |
Deferred Interest (11) |
Realized Loss (12) |
Current Principal Balance (13)=(3-8+11-12) |
||||||||||||||||||||||||||||||||||||
Class A-1 |
13,614,000.00 | 12,825,733.23 | 1.700000 | % | 30/360 | 10/01 - 10/31 | 18,169.79 | 124,575.71 | 0.00 | 142,745.50 | 0.00 | 0.00 | 12,701,157.52 | |||||||||||||||||||||||||||||||||||
Class A-2 |
98,127,000.00 | 98,127,000.00 | 2.743000 | % | 30/360 | 10/01 - 10/31 | 224,301.97 | 0.00 | 0.00 | 224,301.97 | 0.00 | 0.00 | 98,127,000.00 | |||||||||||||||||||||||||||||||||||
Class A-3 |
175,000,000.00 | 175,000,000.00 | 3.063000 | % | 30/360 | 10/01 - 10/31 | 446,687.50 | 0.00 | 0.00 | 446,687.50 | 0.00 | 0.00 | 175,000,000.00 | |||||||||||||||||||||||||||||||||||
Class A-4 |
221,743,000.00 | 221,743,000.00 | 3.329000 | % | 30/360 | 10/01 - 10/31 | 615,152.04 | 0.00 | 0.00 | 615,152.04 | 0.00 | 0.00 | 221,743,000.00 | |||||||||||||||||||||||||||||||||||
Class A-AB |
31,196,000.00 | 31,196,000.00 | 3.127000 | % | 30/360 | 10/01 - 10/31 | 81,291.58 | 0.00 | 0.00 | 81,291.58 | 0.00 | 0.00 | 31,196,000.00 | |||||||||||||||||||||||||||||||||||
Class A-S |
40,476,000.00 | 40,476,000.00 | 3.585000 | % | 30/360 | 10/01 - 10/31 | 120,922.05 | 0.00 | 0.00 | 120,922.05 | 0.00 | 0.00 | 40,476,000.00 | |||||||||||||||||||||||||||||||||||
Class B |
42,404,000.00 | 42,404,000.00 | 4.271000 | % | 30/360 | 10/01 - 10/31 | 150,922.90 | 0.00 | 0.00 | 150,922.90 | 0.00 | 0.00 | 42,404,000.00 | |||||||||||||||||||||||||||||||||||
Class C |
38,548,000.00 | 38,548,000.00 | 4.997554 | % | 30/360 | 10/01 - 10/31 | 160,538.09 | 0.00 | 0.00 | 160,538.09 | 0.00 | 0.00 | 38,548,000.00 | |||||||||||||||||||||||||||||||||||
Class D |
44,331,000.00 | 44,331,000.00 | 2.804000 | % | 30/360 | 10/01 - 10/31 | 103,586.77 | 0.00 | 0.00 | 103,586.77 | 0.00 | 0.00 | 44,331,000.00 | |||||||||||||||||||||||||||||||||||
Class E |
19,274,000.00 | 19,274,000.00 | 4.997554 | % | 30/360 | 10/01 - 10/31 | 80,269.05 | 0.00 | 0.00 | 80,269.05 | 0.00 | 0.00 | 19,274,000.00 | |||||||||||||||||||||||||||||||||||
Class F |
9,637,000.00 | 9,637,000.00 | 4.997554 | % | 30/360 | 10/01 - 10/31 | 40,134.52 | 0.00 | 0.00 | 40,134.52 | 0.00 | 0.00 | 9,637,000.00 | |||||||||||||||||||||||||||||||||||
Class G |
36,622,163.00 | 36,622,163.00 | 4.997554 | % | 30/360 | 10/01 - 10/31 | 152,517.70 | 0.00 | 0.00 | 152,517.70 | 0.00 | 0.00 | 36,622,163.00 | |||||||||||||||||||||||||||||||||||
Class R |
0.00 | 0.00 | 0.000000 | % | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
Totals |
770,972,163.00 | 770,183,896.23 | 2,194,493.96 | 124,575.71 | 0.00 | 2,319,069.67 | 0.00 | 0.00 | 770,059,320.52 | |||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
Notional Classes |
|
|||||||||||||||||||||||||||||||||||||||||||||||
Class X-A |
580,156,000.00 | 579,367,733.23 | 1.877204 | % | 30/360 | 10/01 - 10/31 | 906,326.32 | 0.00 | 0.00 | 906,326.32 | 0.00 | 0.00 | 579,243,157.52 | |||||||||||||||||||||||||||||||||||
Class X-B |
42,404,000.00 | 42,404,000.00 | 0.726554 | % | 30/360 | 10/01 - 10/31 | 25,673.99 | 0.00 | 0.00 | 25,673.99 | 0.00 | 0.00 | 42,404,000.00 | |||||||||||||||||||||||||||||||||||
Class X-D |
44,331,000.00 | 44,331,000.00 | 2.193554 | % | 30/360 | 10/01 - 10/31 | 81,035.37 | 0.00 | 0.00 | 81,035.37 | 0.00 | 0.00 | 44,331,000.00 | |||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
Totals |
666,891,000.00 | 666,102,733.23 | 1,013,035.68 | 0.00 | 0.00 | 1,013,035.68 | 0.00 | 0.00 | 665,978,157.52 | |||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
Non-Active Exchangeable Certificates |
| |||||||||||||||||||||||||||||||||||||||||||||||
Class EC |
121,428,000.00 | 121,428,000.00 | 0.000000 | % | 30/360 | 10/01 - 10/31 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 121,428,000.00 |
Reports Available at sf.citidirect.com | Page 2 of 25 | © Copyright 2016 Citigroup |
Distribution Date: Determination Date: |
11/18/2016 11/14/2016 |
Citigroup Commercial Mortgage Trust 2016-P3 Commercial Mortgage Pass-Through Certificates Series 2016-P3 |
Distribution Summary (Factors)
PER $1,000 OF ORIGINAL BALANCE
Class |
CUSIP | Record Date |
Prior Principal Balance (3)/(2) x 1000 |
Interest Distributed (7)/(2) x 1000 |
Principal Distributed (8)/(2) x 1000 |
PPP and YM Distributed (9)/(2) x 1000 |
Total Distributed (10)/(2) x 1000 |
Deferred Interest (11)/(2) x 1000 |
Realized Loss (12)/(2) x 1000 |
Current Principal Balance (14)/(2) x 1000 |
||||||||||||||||||||||||||||
Class A-1 |
29429CAA3 | 10/31/2016 | 942.098812 | 1.334640 | 9.150559 | 0.000000 | 10.485199 | 0.000000 | 0.000000 | 932.948253 | ||||||||||||||||||||||||||||
Class A-2 |
29429CAB1 | 10/31/2016 | 1,000.000000 | 2.285833 | 0.000000 | 0.000000 | 2.285833 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||||||||||||||||||||||
Class A-3 |
29429CAC9 | 10/31/2016 | 1,000.000000 | 2.552500 | 0.000000 | 0.000000 | 2.552500 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||||||||||||||||||||||
Class A-4 |
29429CAD7 | 10/31/2016 | 1,000.000000 | 2.774167 | 0.000000 | 0.000000 | 2.774167 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||||||||||||||||||||||
Class A-AB |
29429CAE5 | 10/31/2016 | 1,000.000000 | 2.605833 | 0.000000 | 0.000000 | 2.605833 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||||||||||||||||||||||
Class A-S |
29429CAF2 | 10/31/2016 | 1,000.000000 | 2.987500 | 0.000000 | 0.000000 | 2.987500 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||||||||||||||||||||||
Class B |
29429CAG0 | 10/31/2016 | 1,000.000000 | 3.559167 | 0.000000 | 0.000000 | 3.559167 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||||||||||||||||||||||
Class C |
29429CAH8 | 10/31/2016 | 1,000.000000 | 4.164628 | 0.000000 | 0.000000 | 4.164628 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||||||||||||||||||||||
Class D |
29429CAM7 U1740HAA0 / 29429CAN5 |
10/31/2016 | 1,000.000000 | 2.336667 | 0.000000 | 0.000000 | 2.336667 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||||||||||||||||||||||
Class E |
29429CAP0 U1740HAB8 / 29429CAQ8 |
10/31/2016 | 1,000.000000 | 4.164629 | 0.000000 | 0.000000 | 4.164629 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||||||||||||||||||||||
Class F |
29429CAR6 U1740HAC6 / 29429CAS4 |
10/31/2016 | 1,000.000000 | 4.164628 | 0.000000 | 0.000000 | 4.164628 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||||||||||||||||||||||
Class G |
29429CAT2 U1740HAD4 / 29429CAU9 |
10/31/2016 | 1,000.000000 | 4.164628 | 0.000000 | 0.000000 | 4.164628 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||||||||||||||||||||||
Class R |
29429CAX3 | 10/31/2016 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | ||||||||||||||||||||||||||||
Class X-A |
29429CAJ4 | 10/31/2016 | 998.641285 | 1.562211 | 0.000000 | 0.000000 | 1.562211 | 0.000000 | 0.000000 | 998.426557 | ||||||||||||||||||||||||||||
Class X-B |
29429CAK1 | 10/31/2016 | 1,000.000000 | 0.605462 | 0.000000 | 0.000000 | 0.605462 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||||||||||||||||||||||
Class X-D |
29429CAV7 U1740HAE2 / 29429CAW5 |
10/31/2016 | 1,000.000000 | 1.827962 | 0.000000 | 0.000000 | 1.827962 | 0.000000 | 0.000000 | 1,000.000000 |
Reports Available at sf.citidirect.com | Page 3 of 25 | © Copyright 2016 Citigroup |
Distribution Date: Determination Date: |
11/18/2016 11/14/2016 |
Citigroup Commercial Mortgage Trust 2016-P3 Commercial Mortgage Pass-Through Certificates Series 2016-P3 |
Interest Distribution Detail
DISTRIBUTION IN DOLLARS
Class (1) |
Prior Principal Balance (2) |
Pass- Through Rate (3) |
Accrual Day Count Fraction |
Optimal Accrued Interest (6) |
Prior Unpaid Interest (7) |
Interest on Prior Unpaid Interest (8) |
Non-Recov. Interest Shortfall (9) |
Interest Due (10)=(6)+(7)+(8)-(9) |
Deferred Interest (11) |
Interest Distributed (12) |
Current Unpaid Interest (13)=(10)-(11)-(12) |
|||||||||||||||||||||||||||||||||
Class A-1 |
12,825,733.23 | 1.70000 | % | 30/360 | 18,169.79 | 0.00 | 0.00 | 0.00 | 18,169.79 | 0.00 | 18,169.79 | 0.00 | ||||||||||||||||||||||||||||||||
Class A-2 |
98,127,000.00 | 2.74300 | % | 30/360 | 224,301.97 | 0.00 | 0.00 | 0.00 | 224,301.97 | 0.00 | 224,301.97 | 0.00 | ||||||||||||||||||||||||||||||||
Class A-3 |
175,000,000.00 | 3.06300 | % | 30/360 | 446,687.50 | 0.00 | 0.00 | 0.00 | 446,687.50 | 0.00 | 446,687.50 | 0.00 | ||||||||||||||||||||||||||||||||
Class A-4 |
221,743,000.00 | 3.32900 | % | 30/360 | 615,152.04 | 0.00 | 0.00 | 0.00 | 615,152.04 | 0.00 | 615,152.04 | 0.00 | ||||||||||||||||||||||||||||||||
Class A-AB |
31,196,000.00 | 3.12700 | % | 30/360 | 81,291.58 | 0.00 | 0.00 | 0.00 | 81,291.58 | 0.00 | 81,291.58 | 0.00 | ||||||||||||||||||||||||||||||||
Class A-S |
40,476,000.00 | 3.58500 | % | 30/360 | 120,922.05 | 0.00 | 0.00 | 0.00 | 120,922.05 | 0.00 | 120,922.05 | 0.00 | ||||||||||||||||||||||||||||||||
Class B |
42,404,000.00 | 4.27100 | % | 30/360 | 150,922.90 | 0.00 | 0.00 | 0.00 | 150,922.90 | 0.00 | 150,922.90 | 0.00 | ||||||||||||||||||||||||||||||||
Class C |
38,548,000.00 | 4.99755 | % | 30/360 | 160,538.09 | 0.00 | 0.00 | 0.00 | 160,538.09 | 0.00 | 160,538.09 | 0.00 | ||||||||||||||||||||||||||||||||
Class D |
44,331,000.00 | 2.80400 | % | 30/360 | 103,586.77 | 0.00 | 0.00 | 0.00 | 103,586.77 | 0.00 | 103,586.77 | 0.00 | ||||||||||||||||||||||||||||||||
Class E |
19,274,000.00 | 4.99755 | % | 30/360 | 80,269.05 | 0.00 | 0.00 | 0.00 | 80,269.05 | 0.00 | 80,269.05 | 0.00 | ||||||||||||||||||||||||||||||||
Class F |
9,637,000.00 | 4.99755 | % | 30/360 | 40,134.52 | 0.00 | 0.00 | 0.00 | 40,134.52 | 0.00 | 40,134.52 | 0.00 | ||||||||||||||||||||||||||||||||
Class G |
36,622,163.00 | 4.99755 | % | 30/360 | 152,517.70 | 0.02 | 0.00 | 0.00 | 152,517.72 | 0.00 | 152,517.70 | 0.02 | ||||||||||||||||||||||||||||||||
Class R |
0.00 | 0.00000 | % | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Totals |
770,183,896.23 | 2,194,493.96 | 0.02 | 0.00 | 0.00 | 2,194,493.98 | 0.00 | 2,194,493.96 | 0.02 | |||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Notional Classes |
||||||||||||||||||||||||||||||||||||||||||||
Class X-A |
579,367,733.23 | 1.87720 | % | 30/360 | 906,326.32 | 0.00 | 0.00 | 0.00 | 906,326.32 | 0.00 | 906,326.32 | 0.00 | ||||||||||||||||||||||||||||||||
Class X-B |
42,404,000.00 | 0.72655 | % | 30/360 | 25,673.99 | 0.00 | 0.00 | 0.00 | 25,673.99 | 0.00 | 25,673.99 | 0.00 | ||||||||||||||||||||||||||||||||
Class X-D |
44,331,000.00 | 2.19355 | % | 30/360 | 81,035.37 | 0.00 | 0.00 | 0.00 | 81,035.37 | 0.00 | 81,035.37 | 0.00 | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Totals |
666,102,733.23 | 1,013,035.68 | 0.00 | 0.00 | 0.00 | 1,013,035.68 | 0.00 | 1,013,035.68 | 0.00 | |||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reports Available at sf.citidirect.com | Page 4 of 25 | © Copyright 2016 Citigroup |
Distribution Date: Determination Date: |
11/18/2016 11/14/2016 |
Citigroup Commercial Mortgage Trust 2016-P3 Commercial Mortgage Pass-Through Certificates Series 2016-P3 |
Principal Distribution Detail
DISTRIBUTION IN DOLLARS
Class (1) |
Original Balance (2) |
Prior Principal Balance (3) |
Scheduled Principal Distribution (4) |
Unscheduled Principal Distribution (5) |
Accreted Principal (6) |
Current Realized Loss (7) |
Current Principal Recoveries (8) |
Current Principal Balance (9)=(3)-(4)-(5)+(6)-(7)+(8) |
Cumulative Realized Loss (10) |
Original Class (%) (11) |
Current Class (%) (12) |
Original Credit Support (13) |
Current Credit Support (14) |
|||||||||||||||||||||||||||||||||||||||
Class A-1 |
13,614,000.00 | 12,825,733.23 | 124,575.71 | 0.00 | 0.00 | 0.00 | 0.00 | 12,701,157.52 | 0.00 | 1.77 | % | 1.65 | % | 30.00 | % | 30.04 | % | |||||||||||||||||||||||||||||||||||
Class A-2 |
98,127,000.00 | 98,127,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 98,127,000.00 | 0.00 | 12.73 | % | 12.74 | % | 30.00 | % | 30.04 | % | |||||||||||||||||||||||||||||||||||
Class A-3 |
175,000,000.00 | 175,000,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 175,000,000.00 | 0.00 | 22.70 | % | 22.73 | % | 30.00 | % | 30.04 | % | |||||||||||||||||||||||||||||||||||
Class A-4 |
221,743,000.00 | 221,743,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 221,743,000.00 | 0.00 | 28.76 | % | 28.80 | % | 30.00 | % | 30.04 | % | |||||||||||||||||||||||||||||||||||
Class A-AB |
31,196,000.00 | 31,196,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 31,196,000.00 | 0.00 | 4.05 | % | 4.05 | % | 30.00 | % | 30.04 | % | |||||||||||||||||||||||||||||||||||
Class A-S |
40,476,000.00 | 40,476,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 40,476,000.00 | 0.00 | 5.25 | % | 5.26 | % | 24.75 | % | 24.78 | % | |||||||||||||||||||||||||||||||||||
Class B |
42,404,000.00 | 42,404,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 42,404,000.00 | 0.00 | 5.50 | % | 5.51 | % | 19.25 | % | 19.27 | % | |||||||||||||||||||||||||||||||||||
Class C |
38,548,000.00 | 38,548,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 38,548,000.00 | 0.00 | 5.00 | % | 5.01 | % | 14.25 | % | 14.27 | % | |||||||||||||||||||||||||||||||||||
Class D |
44,331,000.00 | 44,331,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 44,331,000.00 | 0.00 | 5.75 | % | 5.76 | % | 8.50 | % | 8.51 | % | |||||||||||||||||||||||||||||||||||
Class E |
19,274,000.00 | 19,274,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 19,274,000.00 | 0.00 | 2.50 | % | 2.50 | % | 6.00 | % | 6.01 | % | |||||||||||||||||||||||||||||||||||
Class F |
9,637,000.00 | 9,637,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 9,637,000.00 | 0.00 | 1.25 | % | 1.25 | % | 4.75 | % | 4.76 | % | |||||||||||||||||||||||||||||||||||
Class G |
36,622,163.00 | 36,622,163.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 36,622,163.00 | 0.00 | 4.75 | % | 4.76 | % | 0.00 | % | 0.00 | % | |||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
Totals |
770,972,163.00 | 770,183,896.23 | 124,575.71 | 0.00 | 0.00 | 0.00 | 0.00 | 770,059,320.52 | 0.00 | 100.00 | % | 100.00 | % | |||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reports Available at sf.citidirect.com | Page 5 of 25 | © Copyright 2016 Citigroup |
Distribution Date: Determination Date: |
11/18/2016 11/14/2016 |
Citigroup Commercial Mortgage Trust 2016-P3 Commercial Mortgage Pass-Through Certificates Series 2016-P3 |
Reconciliation Detail
Reports Available at sf.citidirect.com | Page 6 of 25 | © Copyright 2016 Citigroup |
Distribution Date: Determination Date: |
11/18/2016 11/14/2016 |
Citigroup Commercial Mortgage Trust 2016-P3 Commercial Mortgage Pass-Through Certificates Series 2016-P3 |
Other Information
Interest Reserve Account Information |
||||
Beginning Interest Reserve Account Balance |
0.00 | |||
Deposit of Withheld Amounts to the Interest Reserve Account |
0.00 | |||
Withdrawal of Withheld Amounts from the Interest Reserve Account |
0.00 | |||
Ending Interest Reserve Account Balance |
0.00 | |||
Excess Liquidation Proceeds Reserve Account Information |
||||
Beginning Excess Liquidation Proceeds Reserve Account Balance |
0.00 | |||
Deposit to the Excess Liquidation Proceeds Reserve Account |
0.00 | |||
Withdrawal from the Excess Liquidation Proceeds Reserve Account |
0.00 | |||
Ending Excess Liquidation Proceeds Reserve Account Balance |
0.00 | |||
Controlling Class Information |
||||
The Controlling Class is Class G. |
||||
The Controlling Class Representative is Raith Capital Partners, LLC. |
||||
There Are No Disclosable Special Servicer Fees. |
Reports Available at sf.citidirect.com | Page 7 of 25 | © Copyright 2016 Citigroup |
Distribution Date: Determination Date: |
11/18/2016 11/14/2016 |
Citigroup Commercial Mortgage Trust 2016-P3 Commercial Mortgage Pass-Through Certificates Series 2016-P3 |
Stratification Detail
Reports Available at sf.citidirect.com | Page 8 of 25 | © Copyright 2016 Citigroup |
Distribution Date: Determination Date: |
11/18/2016 11/14/2016 |
Citigroup Commercial Mortgage Trust 2016-P3 Commercial Mortgage Pass-Through Certificates Series 2016-P3 |
Stratification Detail
Reports Available at sf.citidirect.com | Page 9 of 25 | © Copyright 2016 Citigroup |
Distribution Date: Determination Date: |
11/18/2016 11/14/2016 |
Citigroup Commercial Mortgage Trust 2016-P3 Commercial Mortgage Pass-Through Certificates Series 2016-P3 |
Stratification Detail
Reports Available at sf.citidirect.com | Page 10 of 25 | © Copyright 2016 Citigroup |
Distribution Date: Determination Date: |
11/18/2016 11/14/2016 |
Citigroup Commercial Mortgage Trust 2016-P3 Commercial Mortgage Pass-Through Certificates Series 2016-P3 |
Mortgage Loan Detail
Loan |
OMCR | Prop Type (1) |
City |
State | Interest Payment |
Principal Payment |
Gross Coupon |
Maturity Date |
Neg Am Flag |
Beginning Scheduled Balance |
Ending Scheduled Balance |
Paid Through Date |
Appraisal Reduction Date |
Appraisal Reduction Amount |
Payment Status (2) |
Workout Strategy (3) |
Mod Type (4) |
|||||||||||||||||||||||||||||||||||||
303161045 |
001 | RT | Sioux Falls | SD | 148,593.33 | 0.00 | 4.31400 | % | 12/1/25 | N | 40,000,000.00 | 40,000,000.00 | 11/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||
305710002 |
002 | LO | Various | XX | 223,544.44 | 0.00 | 4.72000 | % | 3/1/21 | N | 55,000,000.00 | 55,000,000.00 | 11/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||
305710003 |
003 | OF | New York | NY | 243,909.72 | 0.00 | 5.15000 | % | 4/5/26 | N | 55,000,000.00 | 55,000,000.00 | 11/5/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||
302691156 |
004 | RT | New York | NY | 80,772.22 | 0.00 | 4.69000 | % | 1/6/26 | N | 20,000,000.00 | 20,000,000.00 | 11/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||
304101503 |
005 | OF | New York | NY | 184,062.50 | 0.00 | 4.75000 | % | 1/6/26 | N | 45,000,000.00 | 45,000,000.00 | 11/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||
305710006 |
006 | OF | New York | NY | 175,825.34 | 0.00 | 4.86153 | % | 1/6/26 | N | 42,000,000.00 | 42,000,000.00 | 11/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||
304101537 |
007 | OF | New York | NY | 162,412.88 | 0.00 | 4.65700 | % | 2/6/26 | N | 40,500,000.00 | 40,500,000.00 | 11/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||
305710008 |
008 | IN | Various | XX | 161,320.56 | 0.00 | 4.64000 | % | 8/1/25 | N | 40,375,000.00 | 40,375,000.00 | 11/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||
304691103 |
009 | OF | Long Island City | NY | 134,092.22 | 0.00 | 3.89300 | % | 9/5/20 | N | 40,000,000.00 | 40,000,000.00 | 11/5/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||
303161058 |
010 | N/A | Various | XX | 173,944.44 | 0.00 | 5.05000 | % | 3/1/26 | N | 40,000,000.00 | 40,000,000.00 | 11/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||
305710011 |
011 | LO | Monterey | CA | 166,247.93 | 33,577.59 | 5.55000 | % | 4/5/26 | N | 34,785,965.85 | 34,752,388.26 | 11/5/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||
305710012 |
012 | LO | SeaTac | WA | 106,206.00 | 0.00 | 4.56800 | % | 2/1/26 | N | 27,000,000.00 | 27,000,000.00 | 11/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||
305710013 |
013 | IN | Gainesville | VA | 95,501.53 | 0.00 | 5.41000 | % | 1/1/26 | N | 20,500,000.00 | 20,500,000.00 | 11/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||
303161060 |
014 | MU | Beaverton | OR | 88,263.89 | 0.00 | 5.00000 | % | 3/1/26 | N | 20,500,000.00 | 20,500,000.00 | 11/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||
304101539 |
015 | N/A | Germantown | MD | 87,316.67 | 0.00 | 5.20000 | % | 3/6/26 | N | 19,500,000.00 | 19,500,000.00 | 11/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||
305710016 |
016 | IN | Des Moines | IA | 80,107.05 | 17,615.35 | 5.35000 | % | 4/5/26 | N | 17,388,326.24 | 17,370,710.89 | 11/5/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||
303161057 |
017 | LO | Franklin | TN | 59,071.38 | 15,451.42 | 4.97300 | % | 2/1/26 | N | 13,794,294.02 | 13,778,842.60 | 11/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||
305710018 |
018 | MF | Las Cruces | NM | 52,712.92 | 0.00 | 5.25000 | % | 3/1/26 | N | 11,660,000.00 | 11,660,000.00 | 11/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||
305710019 |
019 | LO | Aberdeen | MD | 54,921.76 | 10,952.36 | 5.58000 | % | 4/5/26 | N | 11,430,126.11 | 11,419,173.75 | 11/5/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||
303161049 |
01A | N/A | 92,870.83 | 0.00 | 4.31400 | % | 12/1/25 | N | 25,000,000.00 | 25,000,000.00 | 11/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||
305710020 |
020 | RT | Santa Maria | CA | 46,887.50 | 0.00 | 4.95000 | % | 2/1/26 | N | 11,000,000.00 | 11,000,000.00 | 11/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||
304101540 |
021 | RT | New York | NY | 49,729.17 | 0.00 | 5.25000 | % | 3/6/26 | N | 11,000,000.00 | 11,000,000.00 | 11/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||
305710022 |
022 | IN | Irwindale | CA | 43,490.42 | 0.00 | 4.81000 | % | 12/5/25 | N | 10,500,000.00 | 10,500,000.00 | 11/5/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||
305710023 |
023 | RT | Richmond | VA | 45,051.61 | 0.00 | 5.18000 | % | 3/5/26 | N | 10,100,000.00 | 10,100,000.00 | 11/5/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||
305710024 |
024 | OF | Staten Island | NY | 37,493.17 | 10,217.55 | 4.89000 | % | 1/1/26 | N | 8,903,977.78 | 8,893,760.23 | 11/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||
303161063 |
025 | RT | Elk Grove | IL | 36,019.25 | 0.00 | 4.67100 | % | 11/1/25 | N | 8,955,000.00 | 8,955,000.00 | 11/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||
305710026 |
026 | N/A | Miami Beach | FL | 36,874.93 | 0.00 | 4.89400 | % | 1/5/26 | N | 8,750,000.00 | 8,750,000.00 | 11/5/16 | N/A | 0.00 | 0 | 0 | 0 |
Reports Available at sf.citidirect.com | Page 11 of 25 | © Copyright 2016 Citigroup |
Distribution Date: Determination Date: |
11/18/2016 11/14/2016 |
Citigroup Commercial Mortgage Trust 2016-P3 Commercial Mortgage Pass-Through Certificates Series 2016-P3 |
Mortgage Loan Detail
Loan |
OMCR | Prop Type (1) |
City |
State | Interest Payment |
Principal Payment |
Gross Coupon |
Maturity Date |
Neg Am Flag |
Beginning Scheduled Balance |
Ending Scheduled Balance |
Paid Through Date |
Appraisal Reduction Date |
Appraisal Reduction Amount |
Payment Status (2) |
Workout Strategy (3) |
Mod Type (4) |
|||||||||||||||||||||||||||||||||||||
304101528 |
027 | SS | Waipahu | HI | 28,904.92 | 0.00 | 5.01000 | % | 2/6/26 | N | 6,700,000.00 | 6,700,000.00 | 11/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||
304101534 |
028 | RT | Alabaster | AL | 26,002.40 | 6,706.45 | 4.99000 | % | 3/6/26 | N | 6,051,370.68 | 6,044,664.23 | 11/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||
303161056 |
029 | LO | Branson | MO | 26,438.93 | 6,606.08 | 5.08000 | % | 2/1/26 | N | 6,043,952.19 | 6,037,346.11 | 11/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||
305710030 |
030 | LO | Lambertville | NJ | 23,171.61 | 5,740.47 | 5.10000 | % | 2/5/26 | N | 5,276,268.55 | 5,270,528.08 | 11/5/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||
303161055 |
031 | RT | Largo | FL | 22,938.11 | 0.00 | 5.02600 | % | 1/1/26 | N | 5,300,000.00 | 5,300,000.00 | 11/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||
303161061 |
032 | MH | Bluffton | SC | 28,961.46 | 3,906.08 | 6.50000 | % | 4/1/26 | N | 5,174,256.12 | 5,170,350.04 | 11/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||
305710033 |
033 | LO | Tampa | FL | 19,667.27 | 7,202.67 | 5.10200 | % | 12/1/25 | N | 4,476,560.14 | 4,469,357.47 | 11/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||
304101535 |
034 | SS | Ocean Township | NJ | 19,550.67 | 0.00 | 5.28000 | % | 3/6/26 | N | 4,300,000.00 | 4,300,000.00 | 11/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||
304101517 |
035 | RT | Various | OH | 14,779.43 | 3,553.75 | 5.17000 | % | 2/6/26 | N | 3,319,770.65 | 3,316,216.90 | 11/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||
304101514 |
036 | SS | Denham Springs | LA | 13,106.02 | 3,045.94 | 5.25000 | % | 2/6/26 | N | 2,899,028.23 | 2,895,982.29 | 11/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||
304101527 |
037 | SS | Apache Junction | AZ | 8,628.33 | 0.00 | 5.01000 | % | 2/6/26 | N | 2,000,000.00 | 2,000,000.00 | 11/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||
302691157 |
04A | N/A | 40,386.11 | 0.00 | 4.69000 | % | 1/6/26 | N | 10,000,000.00 | 10,000,000.00 | 11/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||
302691158 |
04B | N/A | 80,772.22 | 0.00 | 4.69000 | % | 1/6/26 | N | 20,000,000.00 | 20,000,000.00 | 11/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||
Totals |
40 | 3,220,551.14 | 124,575.71 | 770,183,896.56 | 770,059,320.85 | 0.00 | ||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
Reports Available at sf.citidirect.com | Page 12 of 25 | © Copyright 2016 Citigroup |
Distribution Date: Determination Date: |
11/18/2016 11/14/2016 |
Citigroup Commercial Mortgage Trust 2016-P3 Commercial Mortgage Pass-Through Certificates Series 2016-P3 |
Delinquency Loan Detail
Loan Number |
OMCR | # of Months Delinq |
Actual Principal Balance |
Paid Through Date |
Current P&I Advances (Net of ASER) |
Total P&I Advances Outstanding |
Cumulative Accrued Unpaid Interest Advances |
Other Expense Advances Outstanding |
Payment Status (2) |
Workout Strategy (3) |
Most Recent Special Serv Transfer Date |
Foreclosure Date |
Bankruptcy Date |
REO Date | ||||||||||||||
There is no delinquency loan activity for the current distribution period. |
Reports Available at sf.citidirect.com | Page 13 of 25 | © Copyright 2016 Citigroup |
Distribution Date: Determination Date: |
11/18/2016 11/14/2016 |
Citigroup Commercial Mortgage Trust 2016-P3 Commercial Mortgage Pass-Through Certificates Series 2016-P3 |
Historical Delinquency Information
Distribution | Less Than 1 Month | 1 Month | 2 Months | 3 Months | 4+ Months | Bankruptcy | Foreclosure | REO | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Date |
End Sched Bal |
# | End Sched Bal |
# | End Sched Bal |
# | End Sched Bal |
# | End Sched Bal |
# | End Sched Bal |
# | End Sched Bal |
# | End Sched Bal |
# | ||||||||||||||||||||||||||||||||||||||||||||||||
11/18/2016 |
0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |||||||||||||||||||||||||||||||||
10/17/2016 |
42,000,000.00 | 1 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
5.453 | % | 2.5 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |||||||||||||||||||||||||||||||||
09/16/2016 |
42,000,000.00 | 1 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
5.452 | % | 2.5 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |||||||||||||||||||||||||||||||||
08/17/2016 |
50,750,000.00 | 2 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
6.587 | % | 5.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |||||||||||||||||||||||||||||||||
07/15/2016 |
0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |||||||||||||||||||||||||||||||||
06/17/2016 |
0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |||||||||||||||||||||||||||||||||
05/17/2016 |
0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % |
Reports Available at sf.citidirect.com | Page 14 of 25 | © Copyright 2016 Citigroup |
Distribution Date: Determination Date: |
11/18/2016 11/14/2016 |
Citigroup Commercial Mortgage Trust 2016-P3 Commercial Mortgage Pass-Through Certificates Series 2016-P3 |
Appraisal Reduction Detail
Loan Number |
OMCR |
Property Name | Appraisal Reduction Amount |
Appraisal Reduction Date |
Most Recent ASER Amount |
Cumulative ASER Amount | ||||||||||||||
There is no appraisal reduction activity for the current distribution period. | ||||||||||||||||||||
Totals |
Reports Available at sf.citidirect.com | Page 15 of 25 | © Copyright 2016 Citigroup |
Distribution Date: Determination Date: |
11/18/2016 11/14/2016 |
Citigroup Commercial Mortgage Trust 2016-P3 Commercial Mortgage Pass-Through Certificates Series 2016-P3 |
Historical Appraisal Reduction Detail
Distribution Date |
Loan Number |
OMCR | Property Name | Appraisal Reduction Amount |
Appraisal Reduction Date |
Most Recent ASER Amount |
Cumulative ASER Amount | |||||||
There is no historical appraisal reduction activity. |
Reports Available at sf.citidirect.com | Page 16 of 25 | © Copyright 2016 Citigroup |
Distribution Date: Determination Date: |
11/18/2016 11/14/2016 |
Citigroup Commercial Mortgage Trust 2016-P3 Commercial Mortgage Pass-Through Certificates Series 2016-P3 |
Loan Modification Detail
Loan Number |
OMCR | Property Name | Modification Date |
Modification Type (4) |
Modification | |||||||||||||
There is no loan modification activity for the current distribution period. | ||||||||||||||||||
Totals |
Reports Available at sf.citidirect.com | Page 17 of 25 | © Copyright 2016 Citigroup |
Distribution Date: Determination Date: |
11/18/2016 11/14/2016 |
Citigroup Commercial Mortgage Trust 2016-P3 Commercial Mortgage Pass-Through Certificates Series 2016-P3 |
Historical Loan Modification Detail
Distribution Date |
Loan Number |
OMCR | Property Name | Modification Date |
Modification Type (4) |
Modification Description | ||||||
There is no historical loan modification activity. |
Reports Available at sf.citidirect.com | Page 18 of 25 | © Copyright 2016 Citigroup |
Distribution Date: Determination Date: |
11/18/2016 11/14/2016 |
Citigroup Commercial Mortgage Trust 2016-P3 Commercial Mortgage Pass-Through Certificates Series 2016-P3 |
Specially Serviced Loan Detail
Loan Number |
OMCR | Workout Strategy (3) |
Most Recent Inspection Date |
Most Recent Specially Serviced Transfer Date |
Most Recent Valuation Date |
Most Recent Value |
Other REO Property Value |
Comment from Special Servicer | ||||||||||||||||||||||
There is no specially serviced loan activity for the current distribution period. | ||||||||||||||||||||||||||||||
Totals |
Reports Available at sf.citidirect.com | Page 19 of 25 | © Copyright 2016 Citigroup |
Distribution Date: Determination Date: |
11/18/2016 11/14/2016 |
Citigroup Commercial Mortgage Trust 2016-P3 Commercial Mortgage Pass-Through Certificates Series 2016-P3 |
Historical Specially Serviced Loan Detail
Distribution Date |
Loan Number |
OMCR | Special Serviced Trans Date |
Workout Strategy (3) |
Special Serviced Loan to MS |
Scheduled Balance |
Actual Balance |
Property Type (1) |
State | Interest Rate |
Note Date |
Net Operating Income (NOI) |
DSCR | Maturity Date |
WART | |||||||||||||||
There is no historic specially serviced loan activity. |
Reports Available at sf.citidirect.com | Page 20 of 25 | © Copyright 2016 Citigroup |
Distribution Date: Determination Date: |
11/18/2016 11/14/2016 |
Citigroup Commercial Mortgage Trust 2016-P3 Commercial Mortgage Pass-Through Certificates Series 2016-P3 |
Unscheduled Principal Detail
Loan |
OMCR | Liquidation / Prepayment Date |
Liquid / Prepay Type (5) |
Unscheduled Principal Collections |
Unscheduled Principal Adjustments |
Other Interest Adjustments |
Prepayment Interest Excess / (Shortfall) |
Prepayment Penalties |
Yield Maintenance | |||||||||||||||||||||||||
There is no unscheduled principal activity for the current distribution period. | ||||||||||||||||||||||||||||||||||
Totals |
Reports Available at sf.citidirect.com | Page 21 of 25 | © Copyright 2016 Citigroup |
Distribution Date: Determination Date: |
11/18/2016 11/14/2016 |
Citigroup Commercial Mortgage Trust 2016-P3 Commercial Mortgage Pass-Through Certificates Series 2016-P3 |
Historical Unscheduled Principal Detail
Distribution |
Loan Number |
OMCR | Liquidation / Prepayment Date |
Liquid / Prepay Type (5) |
Unscheduled Principal Collections |
Unscheduled Principal Adjustments |
Other Interest Adjustments |
Prepayment Interest Excess / (Shortfall) |
Prepayment Penalties |
Yield Maintenance Penalties | ||||||||||
There is no historical unscheduled principal activity. |
Reports Available at sf.citidirect.com | Page 22 of 25 | © Copyright 2016 Citigroup |
Distribution Date: Determination Date: |
11/18/2016 11/14/2016 |
Citigroup Commercial Mortgage Trust 2016-P3 Commercial Mortgage Pass-Through Certificates Series 2016-P3 |
Liquidated Loan Detail
Loan Number |
OMCR | Final Recovery Determ Date |
Most Recent Appraisal Date |
Most Recent Appraisal Value |
Actual Balance |
Gross Proceeds |
Proceeds as % of Act Bal |
Liquidation Expenses |
Net Liquidation Proceeds |
Net Proceeds as a % of Act Bal |
Realized Losses |
Repurchased by | ||||||||||||||||||||||||||||||||||
There is no liquidated loan activity for the current distribution period. | ||||||||||||||||||||||||||||||||||||||||||||||
Totals |
Reports Available at sf.citidirect.com | Page 23 of 25 | © Copyright 2016 Citigroup |
Distribution Date: Determination Date: |
11/18/2016 11/14/2016 |
Citigroup Commercial Mortgage Trust 2016-P3 Commercial Mortgage Pass-Through Certificates Series 2016-P3 |
Historical Liquidated Loan Detail
Distribution |
Loan Number |
OMCR | Final Recovery Determ Date |
Most Recent Appraisal Date |
Most Recent Appraisal Value |
Actual Balance |
Gross Proceeds |
Gross Proceeds as % of Act Bal |
Liquidation Expenses |
Net Liquidation Proceeds |
Net Proceeds as a % of Act Bal |
Realized Loss |
Repurchased by Seller (Y/N) | |||||||||||||
There is no historical liquidated loan activity. |
Reports Available at sf.citidirect.com | Page 24 of 25 | © Copyright 2016 Citigroup |
Distribution Date: Determination Date: |
11/18/2016 11/14/2016 |
Citigroup Commercial Mortgage Trust 2016-P3 Commercial Mortgage Pass-Through Certificates Series 2016-P3 |
CREFC® Legends
Reports Available at sf.citidirect.com | Page 25 of 25 | © Copyright 2016 Citigroup |
Serious News for Serious Traders! Try StreetInsider.com Premium Free!
You May Also Be Interested In
- Teladoc (TDOC) PT Lowered to $15.50 at Citi
- Citi Resumes Lucid Group Inc. (LCID) at Neutral, 'We see a balanced risk/reward'
- Citi updates its outlook for Lucid stock. Here's where it expects LCID shares to trade
Create E-mail Alert Related Categories
SEC FilingsRelated Entities
CitiSign up for StreetInsider Free!
Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!