Close

Form 10-D Citigroup Commercial For: Nov 18

December 1, 2016 10:09 AM EST

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 Citibank’s 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. Citibank’s 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 York’s Streit Act (the “Streit Act”). Citibank’s motion to dismiss was fully briefed as of April 15, 2016. Following argument on Citibank’s motion to dismiss, plaintiffs filed an amended complaint on August 5, 2016. Citibank’s 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 Citibank’s 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 court’s 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 Citibank’s 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

    LOGO

 

CONTACT INFORMATION

 

Depositor    Citigroup Commercial Mortgage Securities Inc.
Master Servicer    Wells Fargo Bank, National Association
Special Servicer    C-III Asset Management LLC
Certificate Administrator    Citibank, N.A.
Asset Representations Reviewer / Operating Advisor    Park Bridge Lender Services LLC
Trustee    Wilmington Trust, National Association

CONTENTS

 

Distribution Summary - Active Certificates

     2   

Distribution Summary (Factors)

     3   

Interest Distribution Detail

     4   

Principal Distribution Detail

     5   

Reconciliation Detail

     6   

Other Information

     7   

Stratification Detail

     8   

Mortgage Loan Detail

     11   

Delinquency Loan Detail

     13   

Appraisal Reduction Detail

     15   

Loan Modification Detail

     17   

Specially Serviced Loan Detail

     19   

Unscheduled Principal Detail

     21   

Liquidated Loan Detail

     23   

CREFC Legends

     25   
 

 

 

 

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

    LOGO

 

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

    LOGO

 

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

    LOGO

 

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

    LOGO

 

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

    LOGO

 

Reconciliation Detail

 

SOURCE OF FUNDS

 

Interest Funds Available

     

Scheduled Interest

     3,220,551.14      

Prepayment Interest Shortfall

     0.00      

Interest Adjustments

     0.00      

Realized Loss in Excess of Principal Balance

     0.00      
  

 

 

    

Total Interest Funds Available:

        3,220,551.14   

Principal Funds Available

     

Scheduled Principal

     124,575.71      

Curtailments

     0.00      

Principal Prepayments

     0.00      

Net Liquidation Proceeds

     0.00      

Repurchased Principal

     0.00      

Substitution Principal

     0.00      

Other Principal

     0.00      
  

 

 

    

Total Principal Funds Available:

        124,575.71   

Other Funds Available

     

Yield Maintenance Charges

     0.00      

Withdrawal of Withheld Amounts from the Interest Reserve Account

     0.00      

Deposit of Withheld Amounts to the Interest Reserve Account

     0.00      
  

 

 

    

Total Other Funds Available:

        0.00   
     

 

 

 

Total Funds Available

        3,345,126.85   
     

 

 

 

ALLOCATION OF FUNDS

 

Scheduled Fees

     

Servicing Fee

     7,208.77      

Trustee/Certificate Administrator Fee

     3,647.65      

Operating Advisor Fee

     1,621.24      

Asset Representations Reviewer Ongoing Fee

     212.22      

CREFC® Intellectual Property Royalty License Fee

     331.62      
  

 

 

    

Total Scheduled Fees:

        13,021.50   

Additional Fees, Expenses, etc.

     

Additional Servicing Fee

     0.00      

Special Servicing Fee

     0.00      

Work-out Fee

     0.00      

Liquidation Fee

     0.00      

Trust Fund Expenses

     0.00      

Trust Advisor Expenses

     0.00      

Reimbursement of Interest on Advances to the Servicer

     0.00      

Borrower Reimbursable Trust Fund Expenses

     0.00      

Other Expenses

     0.00      
  

 

 

    

Total Additional Fees, Expenses, etc.:

        0.00   

Distributions

     

Interest Distribution

     3,207,529.64      

Principal Distribution

     124,575.71      

Yield Maintenance Charge Distribution

     0.00      
  

 

 

    

Total Distributions:

        3,332,105.35   
     

 

 

 

Total Funds Allocated

        3,345,126.85   
     

 

 

 
 

 

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

    LOGO

 

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

    LOGO

 

Stratification Detail

Ending Scheduled Balance

 

Ending Sched Balance

  # of
Loans
    Ending Sched
Balance
    % of Agg
Balance
    WAC     WAM     Wtd Avg
DSCR
 

1 to 5,000,000

    5        16,981,556.66        2.21        5.1748        111        1.545963   

5,000,001 to 10,000,000

    10        71,121,648.69        9.24        5.0135        110        1.333966   

10,000,001 to 15,000,000

    7        79,458,016.35        10.32        5.1408        111        1.654112   

15,000,001 to 20,000,000

    4        76,870,710.89        9.98        4.9685        111        1.055473   

20,000,001 to 25,000,000

    3        66,000,000.00        8.57        4.8675        110        1.170985   

25,000,001 to 30,000,000

    1        27,000,000.00        3.51        4.5680        111        2.980500   

30,000,001 to 35,000,000

    1        34,752,388.26        4.51        5.5500        113        1.600000   

35,000,001 to 40,000,000

    3        120,000,000.00        15.58        4.4190        89        1.968000   

40,000,001 to 45,000,000

    4        167,875,000.00        21.80        4.7290        109        2.996596   

45,000,001 to 50,000,000

    0        0.00        0.00        0.0000        0        0.000000   

50,000,001 to 55,000,000

    2        110,000,000.00        14.28        4.9350        83        2.160000   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Totals

    40        770,059,320.85        100.00        4.8559        103        1.978900   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(When current DSCR is not available, the most currently provided DSCR will be used.)

State

 

State

  # of
Loans
    Ending Sched
Balance
    % of Agg
Balance
    WAC     WAM     Wtd Avg
DSCR
 
    3        55,000,000.00        7.14        4.5191        110        0.000000   

Alabama

    1        6,044,664.23        0.78        4.9900        112        1.318300   

Arizona

    1        2,000,000.00        0.26        5.0100        111        1.560000   

California

    3        56,252,388.26        7.30        5.2945        112        1.524270   

Florida

    3        18,519,357.47        2.40        4.9820        110        1.656594   

Hawaii

    1        6,700,000.00        0.87        5.0100        111        1.310000   

Iowa

    1        17,370,710.89        2.26        5.3500        113        1.470000   

Illinois

    1        8,955,000.00        1.16        4.6710        108        1.617200   

Louisiana

    1        2,895,982.29        0.38        5.2500        111        1.350000   

Maryland

    2        30,919,173.75        4.02        5.3403        112        1.332956   

Missouri

    1        6,037,346.11        0.78        5.0800        111        1.694100   

New Jersey

    2        9,570,528.08        1.24        5.1809        111        1.433884   

New Mexico

    1        11,660,000.00        1.51        5.2500        112        2.338600   

New York

    8        262,393,760.23        34.07        4.7278        101        2.638757   

Ohio

    1        3,316,216.90        0.43        5.1700        111        1.710000   

Oregon

    1        20,500,000.00        2.66        5.0000        112        2.160000   

South Carolina

    1        5,170,350.04        0.67        6.5000        113        1.630000   

South Dakota

    1        40,000,000.00        5.19        4.3140        109        1.800000   

Tennessee

    1        13,778,842.60        1.79        4.9730        111        2.139400   

Virginia

    2        30,600,000.00        3.97        5.3341        111        1.481275   

Washington

    1        27,000,000.00        3.51        4.5680        111        2.980500   

Various

    3        135,375,000.00        17.58        4.7936        86        2.017886   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Totals

    40        770,059,320.85        100.00        4.8559        103        1.978900   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

 

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

    LOGO

 

Stratification Detail

 

Seasoning

 

Seasoning

  # of
Loans
    Ending Sched
Balance
    % of Agg
Balance
    WAC     WAM     Wtd Avg
DSCR
 

12 Months or Less

    38        689,684,320.85        89.56        4.9244        106        1.969580   

13 to 24 Months

    2        80,375,000.00        10.44        4.2682        76        2.058865   

25 to 36 Months

    0        0.00        0.00        0.0000        0        0.000000   

37 to 48 Months

    0        0.00        0.00        0.0000        0        0.000000   

49 Months or Greater

    0        0.00        0.00        0.0000        0        0.000000   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Totals

    40        770,059,320.85        100.00        4.8559        103        1.978900   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

 

Debt Service Coverage Ratio

 

Debt Service Coverage Ratio

  # of
Loans
    Ending Sched
Balance
    % of Agg
Balance
    WAC     WAM     Wtd Avg
DSCR
 

1.250 or Less

    7        129,400,000.00        16.80        4.7417        111        0.623754   

1.251 to 1.500

    10        200,886,357.41        26.09        5.0136        111        1.378946   

1.501 to 1.750

    14        185,364,763.37        24.07        5.1151        111        1.585747   

1.751 to 2.000

    2        44,469,357.47        5.77        4.3932        109        1.807819   

2.001 to 2.250

    2        34,278,842.60        4.45        4.9891        112        2.151720   

2.251 to 2.500

    1        11,660,000.00        1.51        5.2500        112        2.338600   

2.501 to 2.750

    1        40,000,000.00        5.19        3.8930        46        2.734000   

2.751 to 3.000

    2        82,000,000.00        10.65        4.6700        71        2.960043   

3.001 to 3.250

    0        0.00        0.00        0.0000        0        0.000000   

3.251 to 3.500

    0        0.00        0.00        0.0000        0        0.000000   

3.501 to 3.750

    0        0.00        0.00        0.0000        0        0.000000   

3.751 to 4.000

    0        0.00        0.00        0.0000        0        0.000000   

4.001 or Greater

    1        42,000,000.00        5.45        4.8615        110        8.064300   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Totals

    40        770,059,320.85        100.00        4.8559        103        1.978900   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(When current DSCR is not available, the most currently provided DSCR will be used.)

Property Type

 

Property Type

  # of
Loans
    Ending Sched
Balance
    % of Agg
Balance
    WAC     WAM     Wtd Avg
DSCR
 

Other

    6        123,250,000.00        16.01        4.8257        111        0.747363   

Multifamily

    1        11,660,000.00        1.51        5.2500        112        2.338600   

Retail

    9        115,715,881.13        15.03        4.7241        110        1.587573   

Industrial

    4        88,745,710.89        11.52        4.9770        108        1.448196   

Mobile Home Park

    1        5,170,350.04        0.67        6.5000        113        1.630000   

Office

    6        231,393,760.23        30.05        4.7063        100        2.790842   

Mixed Use

    1        20,500,000.00        2.66        5.0000        112        2.160000   

Lodging

    8        157,727,636.27        20.48        4.9985        91        2.363588   

Self Storage

    4        15,895,982.29        2.06        5.1268        111        1.318986   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Totals

    40        770,059,320.85        100.00        4.8559        103        1.978900   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loan Rate

 

Loan Rate (%)

  # of
Loans
    Ending Sched
Balance
    % of Agg
Balance
    WAC     WAM     Wtd Avg
DSCR
 

4.00 or Less

    1        40,000,000.00        5.19        3.8930        46        2.734000   

4.01 to 4.25

    0        0.00        0.00        0.0000        0        0.000000   

4.26 to 4.50

    2        65,000,000.00        8.44        4.3140        109        1.107692   

4.51 to 4.75

    9        266,830,000.00        34.65        4.6807        97        1.700553   

4.76 to 5.00

    8        121,467,267.06        15.77        4.9119        111        3.940332   

5.01 to 5.25

    14        183,249,430.85        23.80        5.1343        112        1.443851   

5.26 to 5.50

    3        42,170,710.89        5.48        5.3720        111        1.510526   

5.51 to 5.75

    2        46,171,562.01        6.00        5.5574        113        1.590107   

5.76 to 6.00

    0        0.00        0.00        0.0000        0        0.000000   

6.01 to 6.25

    0        0.00        0.00        0.0000        0        0.000000   

6.26 to 6.50

    1        5,170,350.04        0.67        6.5000        113        1.630000   

6.51 to 6.75

    0        0.00        0.00        0.0000        0        0.000000   

6.76 to 7.00

    0        0.00        0.00        0.0000        0        0.000000   

7.01 or Greater

    0        0.00        0.00        0.0000        0        0.000000   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Totals

    40        770,059,320.85        100.00        4.8559        103        1.978900   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

 

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

    LOGO

 

Stratification Detail

 

Anticipated Remaining Term

 

 

Anticipated Remaining Term

   # of
Loans
    Ending Sched
Balance
    % of Agg
Balance
    WAC     WAM     Wtd Avg
DSCR
 

60 Months or Less

     2        95,000,000.00        12.34        4.3718        49        2.859053   

61 to 90 Months

     0        0.00        0.00        0.0000        0        0.000000   

91 Months or Greater

     38        675,059,320.85        87.66        4.9240        111        1.855037   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Totals

     40        770,059,320.85        100.00        4.8559        103        1.978900   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(When current DSCR is not available, the most currently provided DSCR will be used.)

Remaining Amortization Term

 

 

Remaining Amortization Term

  # of
Loans
    Ending Sched
Balance
    % of Agg
Balance
    WAC     WAM     Wtd Avg
DSCR
 

240 Months or Less

    14        365,755,000.00        47.50        4.7007        95        2.585793   

241 to 270 Months

    0        0.00        0.00        0.0000        0        0.000000   

271 to 300 Months

    1        4,469,357.47        0.58        5.1020        109        1.877800   

301 Months or Greater

    25        399,834,963.38        51.92        4.9951        111        1.424864   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Totals

    40        770,059,320.85        100.00        4.8559        103        1.978900   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

 

 

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

    LOGO

 

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

    LOGO

 

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

    LOGO

 

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

    LOGO

 

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

    LOGO

 

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

    LOGO

 

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

    LOGO

 

Loan Modification Detail

 

Loan Number

   OMCR      Property Name      Modification
Date
     Modification
Type (4)
    

Modification
Description

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

    LOGO

 

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

    LOGO

 

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

    LOGO

 

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

    LOGO

 

Unscheduled Principal Detail

 

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 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

    LOGO

 

Historical Unscheduled Principal Detail

 

Distribution
Date

  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

    LOGO

 

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
Seller (Y/N)

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

    LOGO

 

Historical Liquidated Loan Detail

 

Distribution
Date

  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

    LOGO

 

CREFC® Legends

 

(1) Property Type

MF = Multifamily

RT = Retail

HC = HealthCare

IN = Industrial

WH = Warehouse

MH = Mobile Home Park

OF = Office

MU = Mixed Use

LO = Lodging

SS = Self Storage

OT = Other

SE = Securities

CH = Cooperative Housing

N/A = Not Available

(2) Payment Status

A. In Grace Period

B. Late, but less than 30 Days

0. Current

1. 30-59 Days Delinquent

2. 60-89 Days Delinquent

3. 90+ Days Delinquent

4. Performing Matured Balloon

5. Non Performing Matured Balloon

98. Not Provided By Servicer

(3) Workout Strategy

1. Modification

2. Foreclosure

3. Bankruptcy

4. Extension

5. Note Sale

6. DPO

7. REO

8. Resolved

9. Pending Return to Master Servicer

10. Deed In Lieu of Foreclosure

11. Full Payoff

12. Reps and Warranties

13. Other or TBD

98. Not Provided By Servicer

(4) Modification Type

1. Maturity Date Extension

2. Amortization Change

3. Principal Write-Off

4. Blank (formerly Combination)

5. Temporary Rate Reduction

6. Capitalization of Interest

7. Capitalization of Taxes

8. Other

9. Combination

(5) Liquidation / Prepayment Type

1. Partial Liquidation (Curtailment)

2. Payoff Prior To Maturity

3. Disposition / Liquidation

4. Repurchase / Substitution

5. Full Payoff At Maturity

6. DPO

7. Not Used

8. Payoff With Penalty

9. Payoff With Yield Maintenance

10. Curtailment With Penalty

11. Curtailment With Yield Maintenance

 

 

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





Related Categories

SEC Filings

Related Entities

Citi