FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-193376-05 | ||
COMM 2014-CCRE17 |
The depositor has filed a registration statement (including the prospectus) with the SEC (SEC File No. 333-193376) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing trust and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Deutsche Bank Securities Inc., any other underwriter, or any dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-503-4611 or by email to the following address: prospectus.cpdg@db.com. The offered certificates referred to in these materials, and the asset pool backing them, are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis. You understand that, when you are considering the purchase of these certificates, a contract of sale will come into being no sooner than the date on which the relevant class has been priced and we have verified the allocation of certificates to be made to you; any “indications of interest” expressed by you, and any “soft circles” generated by us, will not create binding contractual obligations for you or us. |
This free writing prospectus does not contain all information that is required to be included in the prospectus and the prospectus supplement. |
STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION |
This material is for your information, and none of Deutsche Bank Securities Inc., Cantor Fitzgerald & Co., Jefferies LLC, CastleOak Securities, L.P., KeyBanc Capital Markets Inc. or any other underwriter (the “Underwriters”) are soliciting any action based upon it. This material is not to be construed as an offer to sell or the solicitation of any offer to buy any security in any jurisdiction where such an offer or solicitation would be illegal. |
Neither this document nor anything contained herein shall form the basis for any contract or commitment whatsoever. The information contained herein is preliminary as of the date hereof. These materials are subject to change, completion or amendment from time to time. The information contained herein will be superseded by similar information delivered to you as part of the offering document relating to the Commercial Mortgage Pass-Through Certificates, Series COMM 2014-CCRE17 (the “Offering Document”). The information contained herein supersedes any such information previously delivered and should be reviewed only in conjunction with the entire Offering Document. All of the information contained herein is subject to the same limitations and qualifications contained in the Offering Document. The information contained herein does not contain all relevant information relating to the underlying mortgage loans or mortgaged properties. Such information is described elsewhere in the Offering Document. The information contained herein will be more fully described elsewhere in the Offering Document. The information contained herein should not be viewed as projections, forecasts, predictions or opinions with respect to value. Prior to making any investment decision, prospective investors are strongly urged to read the Offering Document its entirety. Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved of these securities or determined if this free writing prospectus is truthful or complete. Any representation to the contrary is a criminal offense. |
The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers. Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities. Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials. The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials. The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance. None of Underwriters or any of their respective affiliates makes any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. |
This document contains forward-looking statements. Those statements are subject to certain risks and uncertainties that could cause the success of collections and the actual cash flow generated to differ materially from the information set forth herein. While such information reflects projections prepared in good faith based upon methods and data that are believed to be reasonable and accurate as of the dates thereof, the issuer undertakes no obligation to revise these forward-looking statements to reflect subsequent events or circumstances. Individuals should not place undue reliance on forward-looking statements and are advised to make their own independent analysis and determination with respect to the forecasted periods, which reflect the issuer’s view only as of the date hereof. |
IRS CIRCULAR 230 NOTICE: THIS FREE WRITING PROSPECTUS IS NOT INTENDED OR WRITTEN TO BE USED, AND CANNOT BE USED, FOR THE PURPOSE OF AVOIDING U.S. FEDERAL, STATE OR LOCAL TAX PENALTIES. THIS FREE WRITING PROSPECTUS IS WRITTEN AND PROVIDED IN CONNECTION WITH THE PROMOTION OR MARKETING BY THE DEPOSITOR AND THE UNDERWRITERS OF THE TRANSACTION OR MATTERS ADDRESSED HEREIN. INVESTORS SHOULD SEEK ADVICE BASED ON THEIR PARTICULAR CIRCUMSTANCES FROM AN INDEPENDENT TAX ADVISOR. |
IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS |
Any legends, disclaimers or other notices that may appear at the bottom of the email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) no representation being made that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system. |
COMM 2014-CCRE17 | ||||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||
% of | Mortgage | Mortgage | Cut-off | General | Detailed | |||||||||||||||||||||||||
Property | Initial Pool | # of | Loan | Loan | Original | Date | Maturity | Property | Property | Interest | Total | Additional | Administrative | |||||||||||||||||
Flag | ID | Property Name | Balance | Properties | Originator (1)(2) | Seller (1)(2) | Balance($)(3)(4)(5) | Balance($)(3)(4)(8) | or ARD Balance($)(8) | Type | Type | Rate | Strip | Strip | Fee Rate (7) | |||||||||||||||
Loan | 1 | Bronx Terminal Market (28)(30)(31) | 11.7% | 1 | GACC/CCRE | GACC/CCRE | 140,000,000 | 140,000,000 | 140,000,000 | Retail | Anchored | 4.5280% | 0.0415% | 0.0000% | 0.0415% | |||||||||||||||
Loan | 2 | 25 Broadway (28) | 10.9% | 1 | GACC | GACC | 130,000,000 | 130,000,000 | 130,000,000 | Office | CBD | 4.7000% | 0.0166% | 0.0000% | 0.0166% | |||||||||||||||
Loan | 3 | Cottonwood Mall | 8.8% | 1 | CCRE | CCRE | 105,000,000 | 104,869,473 | 85,814,035 | Retail | Super Regional Mall | 4.8155% | 0.0347% | 0.0200% | 0.0147% | |||||||||||||||
Loan | 4 | Hyatt Place Austin Downtown | 4.7% | 1 | CCRE | CCRE | 56,500,000 | 56,500,000 | 49,883,527 | Hospitality | Limited Service | 4.8770% | 0.0347% | 0.0200% | 0.0147% | |||||||||||||||
Loan | 5 | ARC Marriott Hotel Portfolio(31) | 3.8% | 2 | GACC | GACC | 45,500,000 | 45,500,000 | 45,500,000 | Hospitality | Limited Service | 4.3000% | 0.0147% | 0.0000% | 0.0147% | |||||||||||||||
Property | 5.01 | Courtyard by Marriott Baltimore | 2.1% | 1 | GACC | GACC | 24,980,392 | 24,980,392 | Hospitality | Limited Service | ||||||||||||||||||||
Property | 5.02 | Courtyard by Marriott Providence | 1.7% | 1 | GACC | GACC | 20,519,608 | 20,519,608 | Hospitality | Limited Service | ||||||||||||||||||||
Loan | 6 | Silicon Valley Hotel Portfolio | 3.1% | 2 | CCRE | CCRE | 37,000,000 | 37,000,000 | 31,926,717 | Hospitality | Limited Service | 4.8900% | 0.0347% | 0.0200% | 0.0147% | |||||||||||||||
Property | 6.01 | Wild Palms Hotel | 1.8% | 1 | CCRE | CCRE | 21,225,000 | 21,225,000 | Hospitality | Limited Service | ||||||||||||||||||||
Property | 6.02 | Hotel Avante | 1.3% | 1 | CCRE | CCRE | 15,775,000 | 15,775,000 | Hospitality | Limited Service | ||||||||||||||||||||
Loan | 7 | Yonkers Gateway Center | 3.1% | 1 | CCRE | CCRE | 37,000,000 | 36,900,961 | 22,524,840 | Retail | Anchored | 4.1635% | 0.0347% | 0.0200% | 0.0147% | |||||||||||||||
Loan | 8 | DC Mixed Use Portfolio V (30) | 2.9% | 5 | CCRE | CCRE | 35,000,000 | 35,000,000 | 31,783,050 | Various | Various | 4.5160% | 0.0347% | 0.0200% | 0.0147% | |||||||||||||||
Property | 8.01 | 6896 Laurel Street NW (26) | 1.3% | 1 | CCRE | CCRE | 15,500,000 | 15,500,000 | Other | School | ||||||||||||||||||||
Property | 8.02 | 711 D Street NW | 0.5% | 1 | CCRE | CCRE | 5,950,000 | 5,950,000 | Mixed Use | Office/Retail | ||||||||||||||||||||
Property | 8.03 | 4821 Annapolis Road | 0.4% | 1 | CCRE | CCRE | 5,050,000 | 5,050,000 | Retail | Unanchored | ||||||||||||||||||||
Property | 8.04 | 910 F Street NW | 0.4% | 1 | CCRE | CCRE | 4,500,000 | 4,500,000 | Retail | Unanchored | ||||||||||||||||||||
Property | 8.05 | 425 Brightseat Road | 0.3% | 1 | CCRE | CCRE | 4,000,000 | 4,000,000 | Office | Suburban | ||||||||||||||||||||
Loan | 9 | Indigo on Forest | 2.8% | 1 | CCRE | CCRE | 33,500,000 | 33,500,000 | 29,480,339 | Multifamily | Garden | 4.7290% | 0.0347% | 0.0200% | 0.0147% | |||||||||||||||
Loan | 10 | Casa del Monte MHC | 2.6% | 1 | GECC | GECC | 31,000,000 | 30,923,959 | 25,171,095 | Manufactured Housing Community | Manufactured Housing Community | 4.6200% | 0.0147% | 0.0000% | 0.0147% | |||||||||||||||
Loan | 11 | Northeast Ohio Multifamily Portfolio | 2.5% | 3 | CCRE | CCRE | 30,200,000 | 30,200,000 | 26,006,106 | Multifamily | Mid Rise | 4.8110% | 0.0347% | 0.0200% | 0.0147% | |||||||||||||||
Property | 11.01 | Village at Wyoga Lake | 1.1% | 1 | CCRE | CCRE | 12,700,000 | 12,700,000 | Multifamily | Mid Rise | ||||||||||||||||||||
Property | 11.02 | Towers at Wyoga Lake | 1.0% | 1 | CCRE | CCRE | 11,800,000 | 11,800,000 | Multifamily | Mid Rise | ||||||||||||||||||||
Property | 11.03 | Richmond Hills | 0.5% | 1 | CCRE | CCRE | 5,700,000 | 5,700,000 | Multifamily | Mid Rise | ||||||||||||||||||||
Loan | 12 | Crowne Plaza Houston River Oaks | 2.3% | 1 | JLC | JLC | 27,750,000 | 27,750,000 | 20,737,962 | Hospitality | Full Service | 4.9800% | 0.0147% | 0.0000% | 0.0147% | |||||||||||||||
Loan | 13 | LA Multifamily Portfolio (30) | 2.3% | 7 | CCRE | CCRE | 27,350,000 | 27,350,000 | 25,257,874 | Multifamily | Mid Rise | 5.0790% | 0.0347% | 0.0200% | 0.0147% | |||||||||||||||
Property | 13.01 | 1746 North Cherokee Avenue | 0.7% | 1 | CCRE | CCRE | 8,455,000 | 8,455,000 | Multifamily | Mid Rise | ||||||||||||||||||||
Property | 13.02 | 2017 Argyle Avenue | 0.5% | 1 | CCRE | CCRE | 6,500,000 | 6,500,000 | Multifamily | Mid Rise | ||||||||||||||||||||
Property | 13.03 | 1516 North Hobart Boulevard | 0.3% | 1 | CCRE | CCRE | 3,350,000 | 3,350,000 | Multifamily | Mid Rise | ||||||||||||||||||||
Property | 13.04 | 1516 North Normandie Avenue | 0.2% | 1 | CCRE | CCRE | 2,700,000 | 2,700,000 | Multifamily | Mid Rise | ||||||||||||||||||||
Property | 13.05 | 3205 Descanso Drive | 0.2% | 1 | CCRE | CCRE | 2,575,000 | 2,575,000 | Multifamily | Mid Rise | ||||||||||||||||||||
Property | 13.06 | 746 South Normandie Avenue | 0.2% | 1 | CCRE | CCRE | 2,050,000 | 2,050,000 | Multifamily | Mid Rise | ||||||||||||||||||||
Property | 13.07 | 129 North Oxford Avenue | 0.1% | 1 | CCRE | CCRE | 1,720,000 | 1,720,000 | Multifamily | Mid Rise | ||||||||||||||||||||
Loan | 14 | Marble Cliff Commons (26) | 2.2% | 1 | CCRE | CCRE | 26,625,000 | 26,625,000 | 24,540,602 | Multifamily | Garden | 4.9490% | 0.0347% | 0.0200% | 0.0147% | |||||||||||||||
Loan | 15 | The Seekonk Crossing | 1.9% | 1 | GECC | GECC | 23,000,000 | 23,000,000 | 21,750,741 | Retail | Anchored | 3.8900% | 0.0147% | 0.0000% | 0.0147% | |||||||||||||||
Loan | 16 | Westin Virginia Beach (26) | 1.7% | 1 | GACC | GACC | 20,700,000 | 20,700,000 | 17,094,181 | Hospitality | Full Service | 5.1300% | 0.0147% | 0.0000% | 0.0147% | |||||||||||||||
Loan | 17 | ART Florida Multifamily Portfolio 2 | 1.7% | 4 | CCRE | CCRE | 20,000,000 | 20,000,000 | 17,265,346 | Multifamily | Garden | 4.9090% | 0.0347% | 0.0200% | 0.0147% | |||||||||||||||
Property | 17.01 | Mosswood | 0.5% | 1 | CCRE | CCRE | 6,525,000 | 6,525,000 | Multifamily | Garden | ||||||||||||||||||||
Property | 17.02 | Bridgeport | 0.5% | 1 | CCRE | CCRE | 5,420,000 | 5,420,000 | Multifamily | Garden | ||||||||||||||||||||
Property | 17.03 | Winter Woods | 0.4% | 1 | CCRE | CCRE | 4,875,000 | 4,875,000 | Multifamily | Garden | ||||||||||||||||||||
Property | 17.04 | Hobe Sound | 0.3% | 1 | CCRE | CCRE | 3,180,000 | 3,180,000 | Multifamily | Garden | ||||||||||||||||||||
Loan | 18 | Park Slope Storage Deluxe | 1.4% | 1 | GACC | GACC | 17,000,000 | 17,000,000 | 14,596,945 | Self Storage | Self Storage | 4.7000% | 0.0147% | 0.0000% | 0.0147% | |||||||||||||||
Loan | 19 | Brookwood on the Green (29) | 1.3% | 1 | GACC | GACC | 16,000,000 | 16,000,000 | 13,677,104 | Multifamily | Garden | 5.0000% | 0.0147% | 0.0000% | 0.0147% | |||||||||||||||
Loan | 20 | Scottsdale Commons (26)(30) | 1.3% | 1 | GACC | GACC | 15,125,000 | 15,125,000 | 15,125,000 | Retail | Anchored | 4.5500% | 0.0447% | 0.0000% | 0.0447% | |||||||||||||||
Loan | 21 | HomeGoods & Jo-Ann Stores | 1.2% | 2 | CCRE | CCRE | 14,550,000 | 14,532,357 | 11,944,637 | Retail | Single Tenant | 4.9505% | 0.0347% | 0.0200% | 0.0147% | |||||||||||||||
Property | 21.01 | Jo-Ann Fabrics | 0.9% | 1 | CCRE | CCRE | 10,753,027 | 10,739,988 | Retail | Single Tenant | ||||||||||||||||||||
Property | 21.02 | HomeGoods | 0.3% | 1 | CCRE | CCRE | 3,796,973 | 3,792,369 | Retail | Single Tenant | ||||||||||||||||||||
Loan | 22 | Woodside Avenue Storage Deluxe | 1.2% | 1 | GACC | GACC | 14,500,000 | 14,500,000 | 11,805,371 | Self Storage | Self Storage | 4.7000% | 0.0147% | 0.0000% | 0.0147% | |||||||||||||||
Loan | 23 | Armonk Square | 1.2% | 1 | JLC | JLC | 14,500,000 | 14,500,000 | 13,128,634 | Retail | Anchored | 5.5950% | 0.0147% | 0.0000% | 0.0147% | |||||||||||||||
Loan | 24 | North Medical Center | 1.2% | 1 | GECC | GECC | 14,050,000 | 14,032,388 | 12,375,384 | Office | Medical | 4.7700% | 0.0447% | 0.0000% | 0.0447% | |||||||||||||||
Loan | 25 | Buschwood I & II | 1.1% | 1 | JLC | JLC | 13,500,000 | 13,500,000 | 12,688,049 | Office | Suburban | 5.0420% | 0.0597% | 0.0000% | 0.0597% | |||||||||||||||
Loan | 26 | 330 South Tryon Office | 1.0% | 1 | CCRE | CCRE | 12,000,000 | 12,000,000 | 10,419,713 | Office | CBD | 5.1395% | 0.0347% | 0.0200% | 0.0147% | |||||||||||||||
Loan | 27 | Deerpath Plaza (29) | 1.0% | 1 | JLC | JLC | 12,000,000 | 12,000,000 | 10,711,256 | Mixed Use | Office/Retail | 5.9800% | 0.0597% | 0.0000% | 0.0597% | |||||||||||||||
Loan | 28 | Marketplace at Lake Boone | 1.0% | 3 | GACC | GACC | 11,640,000 | 11,640,000 | 11,072,266 | Various | Various | 4.4900% | 0.0147% | 0.0000% | 0.0147% | |||||||||||||||
Property | 28.01 | 2245 Gateway Access Point | 0.4% | 1 | GACC | GACC | 4,253,077 | 4,253,077 | Mixed Use | Office/Retail | ||||||||||||||||||||
Property | 28.02 | 4025 Lake Boone Trail | 0.3% | 1 | GACC | GACC | 4,029,231 | 4,029,231 | Mixed Use | Office/Retail | ||||||||||||||||||||
Property | 28.03 | 4035 Lake Boone Trail | 0.3% | 1 | GACC | GACC | 3,357,692 | 3,357,692 | Retail | Unanchored | ||||||||||||||||||||
Loan | 29 | Darlington Court Apartments | 1.0% | 1 | JLC | JLC | 11,600,000 | 11,553,548 | 9,838,209 | Multifamily | Garden | 6.0100% | 0.0147% | 0.0000% | 0.0147% | |||||||||||||||
Loan | 30 | University Centre West III | 0.9% | 1 | JLC | JLC | 10,750,000 | 10,733,211 | 8,178,958 | Mixed Use | Office/Retail | 5.4820% | 0.0147% | 0.0000% | 0.0147% | |||||||||||||||
Loan | 31 | Siegel Suites Tropicana/Boulder II (29) | 0.9% | 2 | JLC | JLC | 10,802,500 | 10,681,551 | 8,396,207 | Multifamily | Flexible Apartments | 6.1160% | 0.0147% | 0.0000% | 0.0147% | |||||||||||||||
Property | 31.01 | Siegel Suites Tropicana | 0.6% | 1 | JLC | JLC | 6,705,000 | 6,629,928 | Multifamily | Flexible Apartments | ||||||||||||||||||||
Property | 31.02 | Siegel Suites Boulder II | 0.3% | 1 | JLC | JLC | 4,097,500 | 4,051,623 | Multifamily | Flexible Apartments | ||||||||||||||||||||
Loan | 32 | Kunkel Portfolio (30) | 0.9% | 4 | JLC | JLC | 10,350,000 | 10,350,000 | 8,862,813 | Various | Various | 6.32375% | 0.0147% | 0.0000% | 0.0147% | |||||||||||||||
Property | 32.01 | Kunkel Square | 0.4% | 1 | JLC | JLC | 4,800,000 | 4,800,000 | Multifamily | Mid Rise | ||||||||||||||||||||
Property | 32.02 | Hulman Building | 0.2% | 1 | JLC | JLC | 2,550,000 | 2,550,000 | Office | CBD | ||||||||||||||||||||
Property | 32.03 | Court Building | 0.1% | 1 | JLC | JLC | 1,650,000 | 1,650,000 | Office | CBD | ||||||||||||||||||||
Property | 32.04 | Fendrich Plaza | 0.1% | 1 | JLC | JLC | 1,350,000 | 1,350,000 | Office | CBD | ||||||||||||||||||||
Loan | 33 | Mesquite Town Center | 0.9% | 1 | GACC | GACC | 10,280,000 | 10,266,971 | 8,371,950 | Retail | Anchored | 4.7100% | 0.0147% | 0.0000% | 0.0147% | |||||||||||||||
Loan | 34 | St. John Crossings | 0.8% | 1 | JLC | JLC | 9,675,000 | 9,675,000 | 8,356,958 | Retail | Anchored | 4.9300% | 0.0147% | 0.0000% | 0.0147% | |||||||||||||||
Loan | 35 | Dundalk Village | 0.8% | 1 | GACC | GACC | 9,375,000 | 9,363,547 | 7,686,025 | Mixed Use | Retail/Multifamily/Office | 4.9100% | 0.0647% | 0.0000% | 0.0647% | |||||||||||||||
Loan | 36 | Hilton Garden Inn Sarasota (29)(30) | 0.8% | 1 | JLC | JLC | 9,200,000 | 9,143,665 | 8,461,323 | Hospitality | Limited Service | 4.8210% | 0.0147% | 0.0000% | 0.0147% | |||||||||||||||
Loan | 37 | Canterbury Palms Apartments | 0.7% | 1 | GACC | GACC | 8,775,000 | 8,775,000 | 7,274,415 | Multifamily | Garden | 5.2500% | 0.0147% | 0.0000% | 0.0147% | |||||||||||||||
Loan | 38 | USA Self Storage Ft. Lauderdale | 0.7% | 1 | JLC | JLC | 8,300,000 | 8,300,000 | 7,002,289 | Self Storage | Self Storage | 5.6030% | 0.0147% | 0.0000% | 0.0147% | |||||||||||||||
Loan | 39 | Hampton Inn Sarasota (29)(30) | 0.7% | 1 | JLC | JLC | 8,300,000 | 8,249,176 | 7,633,585 | Hospitality | Limited Service | 4.8210% | 0.0147% | 0.0000% | 0.0147% | |||||||||||||||
Loan | 40 | The Arbor at Tallwood | 0.7% | 1 | JLC | JLC | 8,200,000 | 8,200,000 | 7,549,046 | Multifamily | Garden | 4.8710% | 0.0147% | 0.0000% | 0.0147% | |||||||||||||||
Loan | 41 | 25 Crossroads Drive | 0.7% | 1 | GECC | GECC | 8,000,000 | 8,000,000 | 7,360,605 | Office | Medical | 4.8500% | 0.0147% | 0.0000% | 0.0147% | |||||||||||||||
Loan | 42 | Canterbury Crossing | 0.6% | 1 | GACC | GACC | 7,000,000 | 7,000,000 | 5,869,434 | Multifamily | Garden | 4.7600% | 0.0147% | 0.0000% | 0.0147% | |||||||||||||||
Loan | 43 | Lockaway Storage Encino | 0.6% | 1 | GECC | GECC | 7,000,000 | 6,967,250 | 5,787,608 | Self Storage | Self Storage | 5.1800% | 0.0147% | 0.0000% | 0.0147% | |||||||||||||||
Loan | 44 | Cortez Village Townhomes | 0.6% | 1 | GECC | GECC | 6,750,000 | 6,750,000 | 5,889,939 | Multifamily | Garden | 5.3400% | 0.0147% | 0.0000% | 0.0147% | |||||||||||||||
Loan | 45 | Siegel Suites Swenson (29) | 0.6% | 1 | JLC | JLC | 6,793,600 | 6,719,168 | 5,303,848 | Multifamily | Flexible Apartments | 6.2500% | 0.0147% | 0.0000% | 0.0147% | |||||||||||||||
Loan | 46 | Arrowhead MHC Portfolio | 0.5% | 4 | JLC | JLC | 6,592,000 | 6,557,419 | 5,525,717 | Manufactured Housing Community | Manufactured Housing Community | 5.6160% | 0.0147% | 0.0000% | 0.0147% | |||||||||||||||
Property | 46.01 | Arrowhead Lake | 0.3% | 1 | JLC | JLC | 3,610,000 | 3,591,062 | Manufactured Housing Community | Manufactured Housing Community | ||||||||||||||||||||
Property | 46.02 | Swanton Meadows | 0.1% | 1 | JLC | JLC | 1,565,000 | 1,556,790 | Manufactured Housing Community | Manufactured Housing Community | ||||||||||||||||||||
Property | 46.03 | Sylvania Estates | 0.1% | 1 | JLC | JLC | 847,000 | 842,557 | Manufactured Housing Community | Manufactured Housing Community | ||||||||||||||||||||
Property | 46.04 | Grand Rapids | 0.0% | 1 | JLC | JLC | 570,000 | 567,010 | Manufactured Housing Community | Manufactured Housing Community | ||||||||||||||||||||
Loan | 47 | 700 East Dayton | 0.5% | 1 | JLC | JLC | 6,250,000 | 6,214,767 | 5,179,512 | Industrial | Warehouse/Distribution | 5.2500% | 0.0147% | 0.0000% | 0.0147% | |||||||||||||||
Loan | 48 | Home MHC | 0.5% | 1 | GECC | GECC | 6,025,000 | 6,025,000 | 5,195,986 | Manufactured Housing Community | Manufactured Housing Community | 4.8700% | 0.0147% | 0.0000% | 0.0147% | |||||||||||||||
Loan | 49 | Harbourtown MHC | 0.5% | 1 | GECC | GECC | 5,500,000 | 5,500,000 | 4,641,623 | Manufactured Housing Community | Manufactured Housing Community | 4.9800% | 0.0147% | 0.0000% | 0.0147% | |||||||||||||||
Loan | 50 | Big Beaver Center | 0.5% | 1 | GACC | GACC | 5,500,000 | 5,493,093 | 4,486,690 | Retail | Unanchored | 4.7600% | 0.0147% | 0.0000% | 0.0147% | |||||||||||||||
Loan | 51 | Gander Mountain Dothan | 0.4% | 1 | JLC | JLC | 5,250,000 | 5,226,785 | 4,382,465 | Retail | Single Tenant | 5.48375% | 0.0147% | 0.0000% | 0.0147% | |||||||||||||||
Loan | 52 | Water’s Edge Apartments | 0.4% | 1 | JLC | JLC | 5,150,000 | 5,139,709 | 4,316,079 | Multifamily | Garden | 5.5970% | 0.0147% | 0.0000% | 0.0147% | |||||||||||||||
Loan | 53 | Lamplighter MHC | 0.4% | 1 | GECC | GECC | 4,425,000 | 4,407,345 | 4,058,635 | Manufactured Housing Community | Manufactured Housing Community | 4.6500% | 0.0147% | 0.0000% | 0.0147% | |||||||||||||||
Loan | 54 | Lockaway Storage Babcock | 0.3% | 1 | GECC | GECC | 3,562,000 | 3,557,783 | 2,936,573 | Self Storage | Self Storage | 5.0800% | 0.0147% | 0.0000% | 0.0147% | |||||||||||||||
Loan | 55 | Belle Oak Apartments | 0.3% | 1 | GACC | GACC | 3,540,000 | 3,540,000 | 2,684,844 | Multifamily | Garden | 5.3900% | 0.0147% | 0.0000% | 0.0147% | |||||||||||||||
Loan | 56 | CVS - Centerville | 0.3% | 1 | GECC | GECC | 3,190,000 | 3,190,000 | 2,716,567 | Retail | Single Tenant | 4.3900% | 0.0147% | 0.0000% | 0.0147% | |||||||||||||||
Loan | 57 | Eaton Square Apartments | 0.2% | 1 | GACC | GACC | 2,430,000 | 2,430,000 | 2,103,765 | Multifamily | Garden | 5.0200% | 0.0147% | 0.0000% | 0.0147% | |||||||||||||||
Loan | 58 | 2675 Patrick & 6145 Harrison | 0.2% | 1 | JLC | JLC | 2,100,000 | 2,090,397 | 1,621,078 | Industrial | Flex | 5.9180% | 0.0147% | 0.0000% | 0.0147% | |||||||||||||||
Loan | 59 | Oakridge MHC | 0.1% | 1 | GECC | GECC | 1,700,000 | 1,696,583 | 1,423,540 | Manufactured Housing Community | Manufactured Housing Community | 5.5700% | 0.0147% | 0.0000% | 0.0147% | |||||||||||||||
A-1-1
COMM 2014-CCRE17 | ||||||||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||||
Pari Passu | Pari Passu | |||||||||||||||||||||||||||||||||
% of | Interest | Original | Remaining | Original | Remaining | First | Monthly | Annual | Companion Loan | Companion Loan | ||||||||||||||||||||||||
Property | Initial Pool | Accrual | Term to | Term to | Amortization | Amortization | Origination | Payment | Maturity | ARD Loan | Final | Debt | Debt | Monthly Debt | Annual Debt | |||||||||||||||||||
Flag | ID | Property Name | Balance | Basis | Maturity or ARD | Maturity or ARD | Term | Term | Date (5) | Date | or ARD Date | (Yes/No) | Maturity Date | Service($)(5)(8)(9) | Service($)(5)(8)(9) | Service($)(9) | Service($)(9) | |||||||||||||||||
Loan | 1 | Bronx Terminal Market (28)(30)(31) | 11.7% | Actual/360 | 120 | 120 | 0 | 0 | 04/15/2014 | 06/06/2014 | 05/06/2024 | No | 05/06/2024 | 535,604 | 6,427,244 | 918,178 | 11,018,133 | |||||||||||||||||
Loan | 2 | 25 Broadway (28) | 10.9% | Actual/360 | 120 | 119 | 0 | 0 | 03/17/2014 | 05/06/2014 | 04/06/2024 | No | 04/06/2024 | 516,238 | 6,194,861 | 476,528 | 5,718,333 | |||||||||||||||||
Loan | 3 | Cottonwood Mall | 8.8% | Actual/360 | 120 | 119 | 360 | 359 | 03/25/2014 | 05/06/2014 | 04/06/2024 | No | 04/06/2024 | 551,883 | 6,622,593 | |||||||||||||||||||
Loan | 4 | Hyatt Place Austin Downtown | 4.7% | Actual/360 | 120 | 119 | 360 | 360 | 04/01/2014 | 05/06/2014 | 04/06/2024 | No | 04/06/2024 | 299,071 | 3,588,855 | |||||||||||||||||||
Loan | 5 | ARC Marriott Hotel Portfolio(31) | 3.8% | Actual/360 | 60 | 59 | 0 | 0 | 03/21/2014 | 05/06/2014 | 04/06/2019 | No | 04/06/2019 | 165,306 | 1,983,674 | |||||||||||||||||||
Property | 5.01 | Courtyard by Marriott Baltimore | 2.1% | |||||||||||||||||||||||||||||||
Property | 5.02 | Courtyard by Marriott Providence | 1.7% | |||||||||||||||||||||||||||||||
Loan | 6 | Silicon Valley Hotel Portfolio | 3.1% | Actual/360 | 120 | 120 | 360 | 360 | 04/17/2014 | 06/06/2014 | 05/06/2024 | No | 05/06/2024 | 196,144 | 2,353,729 | |||||||||||||||||||
Property | 6.01 | Wild Palms Hotel | 1.8% | |||||||||||||||||||||||||||||||
Property | 6.02 | Hotel Avante | 1.3% | |||||||||||||||||||||||||||||||
Loan | 7 | Yonkers Gateway Center | 3.1% | Actual/360 | 120 | 119 | 240 | 239 | 03/31/2014 | 05/06/2014 | 04/06/2024 | No | 04/06/2024 | 227,413 | 2,728,958 | |||||||||||||||||||
Loan | 8 | DC Mixed Use Portfolio V (30) | 2.9% | Actual/360 | 60 | 60 | 300 | 300 | 04/11/2014 | 06/06/2014 | 05/06/2019 | No | 05/06/2019 | 194,859 | 2,338,312 | |||||||||||||||||||
Property | 8.01 | 6896 Laurel Street NW (26) | 1.3% | |||||||||||||||||||||||||||||||
Property | 8.02 | 711 D Street NW | 0.5% | |||||||||||||||||||||||||||||||
Property | 8.03 | 4821 Annapolis Road | 0.4% | |||||||||||||||||||||||||||||||
Property | 8.04 | 910 F Street NW | 0.4% | |||||||||||||||||||||||||||||||
Property | 8.05 | 425 Brightseat Road | 0.3% | |||||||||||||||||||||||||||||||
Loan | 9 | Indigo on Forest | 2.8% | Actual/360 | 120 | 120 | 360 | 360 | 04/16/2014 | 06/06/2014 | 05/06/2024 | No | 05/06/2024 | 174,328 | 2,091,937 | |||||||||||||||||||
Loan | 10 | Casa del Monte MHC | 2.6% | Actual/360 | 120 | 118 | 360 | 358 | 02/28/2014 | 04/01/2014 | 03/01/2024 | No | 03/01/2024 | 159,291 | 1,911,486 | |||||||||||||||||||
Loan | 11 | Northeast Ohio Multifamily Portfolio | 2.5% | Actual/360 | 120 | 120 | 360 | 360 | 04/10/2014 | 06/06/2014 | 05/06/2024 | No | 05/06/2024 | 158,650 | 1,903,798 | |||||||||||||||||||
Property | 11.01 | Village at Wyoga Lake | 1.1% | |||||||||||||||||||||||||||||||
Property | 11.02 | Towers at Wyoga Lake | 1.0% | |||||||||||||||||||||||||||||||
Property | 11.03 | Richmond Hills | 0.5% | |||||||||||||||||||||||||||||||
Loan | 12 | Crowne Plaza Houston River Oaks | 2.3% | Actual/360 | 120 | 120 | 300 | 300 | 04/15/2014 | 06/06/2014 | 05/06/2024 | No | 05/06/2024 | 161,901 | 1,942,806 | |||||||||||||||||||
Loan | 13 | LA Multifamily Portfolio (30) | 2.3% | Actual/360 | 120 | 119 | 360 | 360 | 04/01/2014 | 05/06/2014 | 04/06/2024 | No | 04/06/2024 | 148,144 | 1,777,728 | |||||||||||||||||||
Property | 13.01 | 1746 North Cherokee Avenue | 0.7% | |||||||||||||||||||||||||||||||
Property | 13.02 | 2017 Argyle Avenue | 0.5% | |||||||||||||||||||||||||||||||
Property | 13.03 | 1516 North Hobart Boulevard | 0.3% | |||||||||||||||||||||||||||||||
Property | 13.04 | 1516 North Normandie Avenue | 0.2% | |||||||||||||||||||||||||||||||
Property | 13.05 | 3205 Descanso Drive | 0.2% | |||||||||||||||||||||||||||||||
Property | 13.06 | 746 South Normandie Avenue | 0.2% | |||||||||||||||||||||||||||||||
Property | 13.07 | 129 North Oxford Avenue | 0.1% | |||||||||||||||||||||||||||||||
Loan | 14 | Marble Cliff Commons (26) | 2.2% | Actual/360 | 120 | 120 | 360 | 360 | 04/17/2014 | 06/06/2014 | 05/06/2024 | No | 05/06/2024 | 142,100 | 1,705,200 | |||||||||||||||||||
Loan | 15 | The Seekonk Crossing | 1.9% | Actual/360 | 60 | 58 | 360 | 360 | 02/28/2014 | 04/01/2014 | 03/01/2019 | No | 03/01/2019 | 108,352 | 1,300,224 | |||||||||||||||||||
Loan | 16 | Westin Virginia Beach (26) | 1.7% | Actual/360 | 120 | 120 | 360 | 360 | 04/08/2014 | 06/06/2014 | 05/06/2024 | No | 05/06/2024 | 112,772 | 1,353,270 | |||||||||||||||||||
Loan | 17 | ART Florida Multifamily Portfolio 2 | 1.7% | Actual/360 | 120 | 119 | 360 | 360 | 03/31/2014 | 05/06/2014 | 04/06/2024 | No | 04/06/2024 | 106,255 | 1,275,057 | |||||||||||||||||||
Property | 17.01 | Mosswood | 0.5% | |||||||||||||||||||||||||||||||
Property | 17.02 | Bridgeport | 0.5% | |||||||||||||||||||||||||||||||
Property | 17.03 | Winter Woods | 0.4% | |||||||||||||||||||||||||||||||
Property | 17.04 | Hobe Sound | 0.3% | |||||||||||||||||||||||||||||||
Loan | 18 | Park Slope Storage Deluxe | 1.4% | Actual/360 | 120 | 120 | 360 | 360 | 04/11/2014 | 06/06/2014 | 05/06/2024 | No | 05/06/2024 | 88,168 | 1,058,021 | |||||||||||||||||||
Loan | 19 | Brookwood on the Green (29) | 1.3% | Actual/360 | 120 | 118 | 360 | 360 | 02/28/2014 | 04/06/2014 | 03/06/2024 | No | 03/06/2024 | 85,891 | 1,030,698 | |||||||||||||||||||
Loan | 20 | Scottsdale Commons (26)(30) | 1.3% | Actual/360 | 120 | 119 | 0 | 0 | 03/27/2014 | 05/06/2014 | 04/06/2024 | No | 04/06/2024 | 58,145 | 697,746 | |||||||||||||||||||
Loan | 21 | HomeGoods & Jo-Ann Stores | 1.2% | Actual/360 | 120 | 119 | 360 | 359 | 03/21/2014 | 05/06/2014 | 04/06/2024 | No | 04/06/2024 | 77,668 | 932,016 | |||||||||||||||||||
Property | 21.01 | Jo-Ann Fabrics | 0.9% | |||||||||||||||||||||||||||||||
Property | 21.02 | HomeGoods | 0.3% | |||||||||||||||||||||||||||||||
Loan | 22 | Woodside Avenue Storage Deluxe | 1.2% | Actual/360 | 120 | 120 | 360 | 360 | 04/11/2014 | 06/06/2014 | 05/06/2024 | No | 05/06/2024 | 75,202 | 902,430 | |||||||||||||||||||
Loan | 23 | Armonk Square | 1.2% | Actual/360 | 126 | 116 | 360 | 360 | 07/02/2013 | 08/06/2013 | 01/06/2024 | No | 01/06/2024 | 83,196 | 998,349 | �� | ||||||||||||||||||
Loan | 24 | North Medical Center | 1.2% | Actual/360 | 84 | 83 | 360 | 359 | 03/31/2014 | 05/01/2014 | 04/01/2021 | No | 04/01/2021 | 73,461 | 881,531 | |||||||||||||||||||
Loan | 25 | Buschwood I & II | 1.1% | Actual/360 | 60 | 57 | 360 | 360 | 01/16/2014 | 03/06/2014 | 02/06/2019 | No | 02/06/2019 | 72,818 | 873,814 | |||||||||||||||||||
Loan | 26 | 330 South Tryon Office | 1.0% | Actual/360 | 120 | 119 | 360 | 360 | 04/01/2014 | 05/06/2014 | 04/06/2024 | No | 04/06/2024 | 65,446 | 785,346 | |||||||||||||||||||
Loan | 27 | Deerpath Plaza (29) | 1.0% | Actual/360 | 120 | 116 | 360 | 360 | 12/31/2013 | 02/06/2014 | 01/06/2024 | No | 01/06/2024 | 70,079 | 840,952 | |||||||||||||||||||
Loan | 28 | Marketplace at Lake Boone | 1.0% | Actual/360 | 60 | 59 | 360 | 360 | 03/24/2014 | 05/06/2014 | 04/06/2019 | No | 04/06/2019 | 58,909 | 706,908 | |||||||||||||||||||
Property | 28.01 | 2245 Gateway Access Point | 0.4% | |||||||||||||||||||||||||||||||
Property | 28.02 | 4025 Lake Boone Trail | 0.3% | |||||||||||||||||||||||||||||||
Property | 28.03 | 4035 Lake Boone Trail | 0.3% | |||||||||||||||||||||||||||||||
Loan | 29 | Darlington Court Apartments | 1.0% | Actual/360 | 120 | 116 | 360 | 356 | 12/20/2013 | 02/06/2014 | 01/06/2024 | No | 01/06/2024 | 69,622 | 835,470 | |||||||||||||||||||
Loan | 30 | University Centre West III | 0.9% | Actual/360 | 120 | 119 | 300 | 299 | 04/01/2014 | 05/06/2014 | 04/06/2024 | No | 04/06/2024 | 65,899 | 790,787 | |||||||||||||||||||
Loan | 31 | Siegel Suites Tropicana/Boulder II (29) | 0.9% | Actual/360 | 120 | 112 | 300 | 292 | 09/05/2013 | 10/06/2013 | 09/06/2023 | No | 09/06/2023 | 70,369 | 844,424 | |||||||||||||||||||
Property | 31.01 | Siegel Suites Tropicana | 0.6% | |||||||||||||||||||||||||||||||
Property | 31.02 | Siegel Suites Boulder II | 0.3% | |||||||||||||||||||||||||||||||
Loan | 32 | Kunkel Portfolio (30) | 0.9% | Actual/360 | 120 | 120 | 360 | 360 | 04/15/2014 | 06/06/2014 | 05/06/2024 | No | 05/06/2024 | 64,224 | 770,688 | |||||||||||||||||||
Property | 32.01 | Kunkel Square | 0.4% | |||||||||||||||||||||||||||||||
Property | 32.02 | Hulman Building | 0.2% | |||||||||||||||||||||||||||||||
Property | 32.03 | Court Building | 0.1% | |||||||||||||||||||||||||||||||
Property | 32.04 | Fendrich Plaza | 0.1% | |||||||||||||||||||||||||||||||
Loan | 33 | Mesquite Town Center | 0.9% | Actual/360 | 120 | 119 | 360 | 359 | 03/28/2014 | 05/06/2014 | 04/06/2024 | No | 04/06/2024 | 53,378 | 640,533 | |||||||||||||||||||
Loan | 34 | St. John Crossings | 0.8% | Actual/360 | 120 | 120 | 360 | 360 | 04/08/2014 | 06/06/2014 | 05/06/2024 | No | 05/06/2024 | 51,524 | 618,293 | |||||||||||||||||||
Loan | 35 | Dundalk Village | 0.8% | Actual/360 | 120 | 119 | 360 | 359 | 03/31/2014 | 05/06/2014 | 04/06/2024 | No | 04/06/2024 | 49,813 | 597,752 | |||||||||||||||||||
Loan | 36 | Hilton Garden Inn Sarasota (29)(30) | 0.8% | Actual/360 | 60 | 55 | 360 | 355 | 11/25/2013 | 01/06/2014 | 12/06/2018 | No | 12/06/2018 | 48,386 | 580,633 | |||||||||||||||||||
Loan | 37 | Canterbury Palms Apartments | 0.7% | Actual/360 | 120 | 120 | 360 | 360 | 04/17/2014 | 06/06/2014 | 05/06/2024 | No | 05/06/2024 | 48,456 | 581,470 | |||||||||||||||||||
Loan | 38 | USA Self Storage Ft. Lauderdale | 0.7% | Actual/360 | 123 | 117 | 360 | 360 | 11/06/2013 | 12/06/2013 | 02/06/2024 | No | 02/06/2024 | 47,664 | 571,971 | |||||||||||||||||||
Loan | 39 | Hampton Inn Sarasota (29)(30) | 0.7% | Actual/360 | 60 | 55 | 360 | 355 | 11/25/2013 | 01/06/2014 | 12/06/2018 | No | 12/06/2018 | 43,653 | 523,832 | |||||||||||||||||||
Loan | 40 | The Arbor at Tallwood | 0.7% | Actual/360 | 120 | 118 | 360 | 360 | 02/07/2014 | 04/06/2014 | 03/06/2024 | No | 03/06/2024 | 43,375 | 520,502 | |||||||||||||||||||
Loan | 41 | 25 Crossroads Drive | 0.7% | Actual/360 | 120 | 117 | 360 | 360 | 01/31/2014 | 03/01/2014 | 02/01/2024 | No | 02/01/2024 | 42,215 | 506,584 | |||||||||||||||||||
Loan | 42 | Canterbury Crossing | 0.6% | Actual/360 | 120 | 119 | 360 | 360 | 03/27/2014 | 05/06/2014 | 04/06/2024 | No | 04/06/2024 | 36,558 | 438,690 | |||||||||||||||||||
Loan | 43 | Lockaway Storage Encino | 0.6% | Actual/360 | 120 | 116 | 360 | 356 | 12/04/2013 | 02/01/2014 | 01/01/2024 | No | 01/01/2024 | 38,351 | 460,216 | |||||||||||||||||||
Loan | 44 | Cortez Village Townhomes | 0.6% | Actual/360 | 120 | 116 | 360 | 360 | 12/12/2013 | 02/01/2014 | 01/01/2024 | No | 01/01/2024 | 37,651 | 451,811 | |||||||||||||||||||
Loan | 45 | Siegel Suites Swenson (29) | 0.6% | Actual/360 | 120 | 112 | 300 | 292 | 08/26/2013 | 10/06/2013 | 09/06/2023 | No | 09/06/2023 | 44,815 | 537,784 | |||||||||||||||||||
Loan | 46 | Arrowhead MHC Portfolio | 0.5% | Actual/360 | 120 | 115 | 360 | 355 | 11/26/2013 | 01/06/2014 | 12/06/2023 | No | 12/06/2023 | 37,910 | 454,918 | |||||||||||||||||||
Property | 46.01 | Arrowhead Lake | 0.3% | |||||||||||||||||||||||||||||||
Property | 46.02 | Swanton Meadows | 0.1% | |||||||||||||||||||||||||||||||
Property | 46.03 | Sylvania Estates | 0.1% | |||||||||||||||||||||||||||||||
Property | 46.04 | Grand Rapids | 0.0% | |||||||||||||||||||||||||||||||
Loan | 47 | 700 East Dayton | 0.5% | Actual/360 | 120 | 115 | 360 | 355 | 11/26/2013 | 01/06/2014 | 12/06/2023 | No | 12/06/2023 | 34,513 | 414,153 | |||||||||||||||||||
Loan | 48 | Home MHC | 0.5% | Actual/360 | 120 | 119 | 360 | 360 | 03/26/2014 | 05/01/2014 | 04/01/2024 | No | 04/01/2024 | 31,867 | 382,398 | |||||||||||||||||||
Loan | 49 | Harbourtown MHC | 0.5% | Actual/360 | 120 | 119 | 360 | 360 | 03/07/2014 | 05/01/2014 | 04/01/2024 | No | 04/01/2024 | 29,458 | 353,496 | |||||||||||||||||||
Loan | 50 | Big Beaver Center | 0.5% | Actual/360 | 120 | 119 | 360 | 359 | 03/28/2014 | 05/06/2014 | 04/06/2024 | No | 04/06/2024 | 28,724 | 344,685 | |||||||||||||||||||
Loan | 51 | Gander Mountain Dothan | 0.4% | Actual/360 | 120 | 116 | 360 | 356 | 12/17/2013 | 02/06/2014 | 01/06/2024 | No | 01/06/2024 | 29,755 | 357,065 | |||||||||||||||||||
Loan | 52 | Water’s Edge Apartments | 0.4% | Actual/360 | 120 | 118 | 360 | 358 | 02/24/2014 | 04/06/2014 | 03/06/2024 | No | 03/06/2024 | 29,555 | 354,664 | |||||||||||||||||||
Loan | 53 | Lamplighter MHC | 0.4% | Actual/360 | 60 | 57 | 360 | 357 | 01/13/2014 | 03/01/2014 | 02/01/2019 | No | 02/01/2019 | 22,817 | 273,803 | |||||||||||||||||||
Loan | 54 | Lockaway Storage Babcock | 0.3% | Actual/360 | 120 | 119 | 360 | 359 | 04/01/2014 | 05/01/2014 | 04/01/2024 | No | 04/01/2024 | 19,296 | 231,553 | |||||||||||||||||||
Loan | 55 | Belle Oak Apartments | 0.3% | Actual/360 | 120 | 120 | 300 | 300 | 04/16/2014 | 06/06/2014 | 05/06/2024 | No | 05/06/2024 | 21,507 | 258,081 | |||||||||||||||||||
Loan | 56 | CVS - Centerville | 0.3% | Actual/360 | 120 | 118 | 360 | 360 | 02/26/2014 | 04/01/2014 | 03/01/2024 | No | 03/01/2024 | 15,955 | 191,465 | |||||||||||||||||||
Loan | 57 | Eaton Square Apartments | 0.2% | Actual/360 | 120 | 120 | 360 | 360 | 04/14/2014 | 06/06/2014 | 05/06/2024 | No | 05/06/2024 | 13,074 | 156,894 | |||||||||||||||||||
Loan | 58 | 2675 Patrick & 6145 Harrison | 0.2% | Actual/360 | 120 | 117 | 300 | 297 | 01/22/2014 | 03/06/2014 | 02/06/2024 | No | 02/06/2024 | 13,425 | 161,103 | |||||||||||||||||||
Loan | 59 | Oakridge MHC | 0.1% | Actual/360 | 120 | 118 | 360 | 358 | 02/03/2014 | 04/01/2014 | 03/01/2024 | No | 03/01/2024 | 9,727 | 116,727 | |||||||||||||||||||
A-1-2
COMM 2014-CCRE17 | ||||||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||
% of | Remaining | Crossed | FIRREA | Cut-Off | ||||||||||||||||||||||||||||
Property | Initial Pool | Interest Only | Cash | With | Related | Underwritten | Underwritten | Grace | Payment | Appraised | Appraisal | Compliant | Date LTV | |||||||||||||||||||
Flag | ID | Property Name | Balance | Period | Lockbox (10) | Management (11) | Other Loans | Borrower | NOI DSCR (8)(9)(12) | NCF DSCR (8)(9)(12) | Period(13) | Date | Value ($)(14) | As-of Date | (Yes/No) | Ratio (12)(14) | ||||||||||||||||
Loan | 1 | Bronx Terminal Market (28)(30)(31) | 11.7% | 120 | Hard | In Place | No | 1.75x | 1.70x | 0 | 6 | 600,000,000 | 01/07/2014 | Yes | 63.3% | |||||||||||||||||
Loan | 2 | 25 Broadway (28) | 10.9% | 119 | Hard | In Place | No | 2.02x | 1.90x | 0 | 6 | 369,000,000 | 01/16/2014 | Yes | 67.8% | |||||||||||||||||
Loan | 3 | Cottonwood Mall | 8.8% | Hard | Springing | No | 1.96x | 1.89x | 0 | 6 | 175,000,000 | 02/25/2014 | Yes | 59.9% | ||||||||||||||||||
Loan | 4 | Hyatt Place Austin Downtown | 4.7% | 35 | Hard | Springing | No | 2.00x | 1.78x | 0 | 6 | 90,200,000 | 03/01/2014 | Yes | 62.6% | |||||||||||||||||
Loan | 5 | ARC Marriott Hotel Portfolio(31) | 3.8% | 59 | Hard | In Place | No | Yes - A | 3.07x | 2.69x | 0 | 6 | 76,500,000 | 03/01/2014 | Yes | 59.5% | ||||||||||||||||
Property | 5.01 | Courtyard by Marriott Baltimore | 2.1% | 42,000,000 | 03/01/2014 | Yes | ||||||||||||||||||||||||||
Property | 5.02 | Courtyard by Marriott Providence | 1.7% | 34,500,000 | 03/01/2014 | Yes | ||||||||||||||||||||||||||
Loan | 6 | Silicon Valley Hotel Portfolio | 3.1% | 24 | Hard | Springing | No | 1.89x | 1.69x | 0 | 6 | 57,700,000 | 03/11/2014 | Yes | 64.1% | |||||||||||||||||
Property | 6.01 | Wild Palms Hotel | 1.8% | 33,100,000 | 03/11/2014 | Yes | ||||||||||||||||||||||||||
Property | 6.02 | Hotel Avante | 1.3% | 24,600,000 | 03/11/2014 | Yes | ||||||||||||||||||||||||||
Loan | 7 | Yonkers Gateway Center | 3.1% | Hard | Springing | No | 1.72x | 1.60x | 0 | 6 | 75,000,000 | 02/27/2014 | Yes | 49.2% | ||||||||||||||||||
Loan | 8 | DC Mixed Use Portfolio V (30) | 2.9% | 12 | Hard | In Place | No | 1.37x | 1.31x | 0 | 6 | 53,410,000 | Various | Yes | 65.5% | |||||||||||||||||
Property | 8.01 | 6896 Laurel Street NW (26) | 1.3% | 22,090,000 | 01/08/2014 | Yes | ||||||||||||||||||||||||||
Property | 8.02 | 711 D Street NW | 0.5% | 9,190,000 | 01/08/2014 | Yes | ||||||||||||||||||||||||||
Property | 8.03 | 4821 Annapolis Road | 0.4% | 8,860,000 | 01/08/2014 | Yes | ||||||||||||||||||||||||||
Property | 8.04 | 910 F Street NW | 0.4% | 6,250,000 | 01/08/2014 | Yes | ||||||||||||||||||||||||||
Property | 8.05 | 425 Brightseat Road | 0.3% | 7,020,000 | 01/16/2014 | Yes | ||||||||||||||||||||||||||
Loan | 9 | Indigo on Forest | 2.8% | 36 | Soft | Springing | No | 1.73x | 1.54x | 0 | 6 | 47,700,000 | 03/03/2014 | Yes | 70.2% | |||||||||||||||||
Loan | 10 | Casa del Monte MHC | 2.6% | Springing Soft | Springing | No | 1.74x | 1.73x | 5 | 1 | 52,000,000 | 01/15/2014 | Yes | 59.5% | ||||||||||||||||||
Loan | 11 | Northeast Ohio Multifamily Portfolio | 2.5% | 24 | Springing Soft | Springing | No | 1.42x | 1.31x | 0 | 6 | 40,300,000 | 02/18/2014 | Yes | 74.9% | |||||||||||||||||
Property | 11.01 | Village at Wyoga Lake | 1.1% | 16,700,000 | 02/18/2014 | Yes | ||||||||||||||||||||||||||
Property | 11.02 | Towers at Wyoga Lake | 1.0% | 16,500,000 | 02/18/2014 | Yes | ||||||||||||||||||||||||||
Property | 11.03 | Richmond Hills | 0.5% | 7,100,000 | 02/18/2014 | Yes | ||||||||||||||||||||||||||
Loan | 12 | Crowne Plaza Houston River Oaks | 2.3% | Hard | Springing | No | 1.78x | 1.52x | 0 | 6 | 37,000,000 | 03/14/2014 | Yes | 75.0% | ||||||||||||||||||
Loan | 13 | LA Multifamily Portfolio (30) | 2.3% | 59 | Soft | Springing | No | 1.28x | 1.24x | 0 | 6 | 36,600,000 | Various | Yes | 74.7% | |||||||||||||||||
Property | 13.01 | 1746 North Cherokee Avenue | 0.7% | 11,850,000 | 03/03/2014 | Yes | ||||||||||||||||||||||||||
Property | 13.02 | 2017 Argyle Avenue | 0.5% | 8,850,000 | 03/03/2014 | Yes | ||||||||||||||||||||||||||
Property | 13.03 | 1516 North Hobart Boulevard | 0.3% | 4,200,000 | 03/05/2014 | Yes | ||||||||||||||||||||||||||
Property | 13.04 | 1516 North Normandie Avenue | 0.2% | 3,400,000 | 03/05/2014 | Yes | ||||||||||||||||||||||||||
Property | 13.05 | 3205 Descanso Drive | 0.2% | 3,400,000 | 03/05/2014 | Yes | ||||||||||||||||||||||||||
Property | 13.06 | 746 South Normandie Avenue | 0.2% | 2,650,000 | 03/05/2014 | Yes | ||||||||||||||||||||||||||
Property | 13.07 | 129 North Oxford Avenue | 0.1% | 2,250,000 | 03/05/2014 | Yes | ||||||||||||||||||||||||||
Loan | 14 | Marble Cliff Commons (26) | 2.2% | 60 | Springing Soft | Springing | No | 1.36x | 1.32x | 0 | 6 | 36,120,000 | 03/06/2014 | Yes | 73.7% | |||||||||||||||||
Loan | 15 | The Seekonk Crossing | 1.9% | 22 | Hard | Springing | No | 1.53x | 1.47x | 5 | 1 | 33,500,000 | 01/14/2014 | Yes | 68.7% | |||||||||||||||||
Loan | 16 | Westin Virginia Beach (26) | 1.7% | Hard | Springing | No | Yes - A | 2.03x | 1.68x | 0 | 6 | 30,500,000 | 04/01/2014 | Yes | 67.9% | |||||||||||||||||
Loan | 17 | ART Florida Multifamily Portfolio 2 | 1.7% | 23 | Soft Springing Hard | Springing | No | 1.47x | 1.37x | 0 | 6 | 27,900,000 | Various | Yes | 71.7% | |||||||||||||||||
Property | 17.01 | Mosswood | 0.5% | 8,700,000 | 03/04/2014 | Yes | ||||||||||||||||||||||||||
Property | 17.02 | Bridgeport | 0.5% | 7,400,000 | 03/05/2014 | Yes | ||||||||||||||||||||||||||
Property | 17.03 | Winter Woods | 0.4% | 6,500,000 | 03/04/2014 | Yes | ||||||||||||||||||||||||||
Property | 17.04 | Hobe Sound | 0.3% | 5,300,000 | 03/04/2014 | Yes | ||||||||||||||||||||||||||
Loan | 18 | Park Slope Storage Deluxe | 1.4% | 24 | Springing Hard | Springing | No | Yes - B | 1.39x | 1.38x | 0 | 6 | 27,300,000 | 03/04/2014 | Yes | 62.3% | ||||||||||||||||
Loan | 19 | Brookwood on the Green (29) | 1.3% | 16 | Soft | In Place | No | 1.58x | 1.49x | 0 | 6 | 25,200,000 | 01/23/2014 | Yes | 63.5% | |||||||||||||||||
Loan | 20 | Scottsdale Commons (26)(30) | 1.3% | 119 | Soft | Springing | No | 2.49x | 2.38x | 0 | 6 | 25,300,000 | 02/27/2014 | Yes | 59.8% | |||||||||||||||||
Loan | 21 | HomeGoods & Jo-Ann Stores | 1.2% | Hard | Springing | No | 1.32x | 1.28x | 0 | 6 | 23,950,000 | 03/04/2014 | Yes | 60.7% | ||||||||||||||||||
Property | 21.01 | Jo-Ann Fabrics | 0.9% | 17,700,000 | 03/04/2014 | Yes | ||||||||||||||||||||||||||
Property | 21.02 | HomeGoods | 0.3% | 6,250,000 | 03/04/2014 | Yes | ||||||||||||||||||||||||||
Loan | 22 | Woodside Avenue Storage Deluxe | 1.2% | Springing Hard | Springing | No | Yes - B | 1.35x | 1.34x | 0 | 6 | 22,700,000 | 03/04/2014 | Yes | 63.9% | |||||||||||||||||
Loan | 23 | Armonk Square | 1.2% | 38 | Hard | Springing | No | 1.25x | 1.21x | 0 | 6 | 22,500,000 | 03/20/2014 | Yes | 64.4% | |||||||||||||||||
Loan | 24 | North Medical Center | 1.2% | Soft Springing Hard | Springing | No | 1.53x | 1.37x | 5 | 1 | 19,400,000 | 03/07/2014 | Yes | 72.3% | ||||||||||||||||||
Loan | 25 | Buschwood I & II | 1.1% | 9 | None | None | No | 1.72x | 1.56x | 0 | 6 | 18,900,000 | 12/05/2013 | Yes | 71.4% | |||||||||||||||||
Loan | 26 | 330 South Tryon Office | 1.0% | 23 | Hard | Springing | No | 1.38x | 1.29x | 0 | 6 | 16,150,000 | 03/11/2014 | Yes | 74.3% | |||||||||||||||||
Loan | 27 | Deerpath Plaza (29) | 1.0% | 14 | Hard | In Place | No | 1.49x | 1.40x | 0 | 6 | 18,050,000 | 10/28/2013 | Yes | 66.5% | |||||||||||||||||
Loan | 28 | Marketplace at Lake Boone | 1.0% | 23 | Hard | Springing | No | 1.93x | 1.73x | 0 | 6 | 15,600,000 | 02/25/2014 | Yes | 74.6% | |||||||||||||||||
Property | 28.01 | 2245 Gateway Access Point | 0.4% | 5,700,000 | 02/25/2014 | Yes | ||||||||||||||||||||||||||
Property | 28.02 | 4025 Lake Boone Trail | 0.3% | 5,400,000 | 02/25/2014 | Yes | ||||||||||||||||||||||||||
Property | 28.03 | 4035 Lake Boone Trail | 0.3% | 4,500,000 | 02/25/2014 | Yes | ||||||||||||||||||||||||||
Loan | 29 | Darlington Court Apartments | 1.0% | Soft | In Place | No | 1.31x | 1.23x | 0 | 6 | 15,700,000 | 11/22/2013 | Yes | 73.6% | ||||||||||||||||||
Loan | 30 | University Centre West III | 0.9% | Hard | Springing | No | 1.48x | 1.29x | 0 | 6 | 15,500,000 | 01/17/2014 | Yes | 69.2% | ||||||||||||||||||
Loan | 31 | Siegel Suites Tropicana/Boulder II (29) | 0.9% | Soft | Springing | No | Yes - C | 2.05x | 1.88x | 0 | 6 | 21,570,000 | Various | Yes | 49.5% | |||||||||||||||||
Property | 31.01 | Siegel Suites Tropicana | 0.6% | 12,500,000 | 08/06/2013 | Yes | ||||||||||||||||||||||||||
Property | 31.02 | Siegel Suites Boulder II | 0.3% | 9,070,000 | 08/07/2013 | Yes | ||||||||||||||||||||||||||
Loan | 32 | Kunkel Portfolio (30) | 0.9% | Hard | Springing | No | 1.49x | 1.34x | 0 | 6 | 17,550,000 | Various | Yes | 59.0% | ||||||||||||||||||
Property | 32.01 | Kunkel Square | 0.4% | 7,200,000 | 02/01/2015 | Yes | ||||||||||||||||||||||||||
Property | 32.02 | Hulman Building | 0.2% | 4,400,000 | 01/13/2014 | Yes | ||||||||||||||||||||||||||
Property | 32.03 | Court Building | 0.1% | 3,250,000 | 01/13/2014 | Yes | ||||||||||||||||||||||||||
Property | 32.04 | Fendrich Plaza | 0.1% | 2,700,000 | 01/14/2014 | Yes | ||||||||||||||||||||||||||
Loan | 33 | Mesquite Town Center | 0.9% | Hard | Springing | No | 1.80x | 1.57x | 0 | 6 | 13,840,000 | 02/17/2014 | Yes | 74.2% | ||||||||||||||||||
Loan | 34 | St. John Crossings | 0.8% | 24 | Hard | Springing | No | 1.59x | 1.38x | 0 | 6 | 12,940,000 | 01/04/2014 | Yes | 74.8% | |||||||||||||||||
Loan | 35 | Dundalk Village | 0.8% | Hard | Springing | No | 1.49x | 1.38x | 0 | 6 | 12,500,000 | 02/06/2014 | Yes | 74.9% | ||||||||||||||||||
Loan | 36 | Hilton Garden Inn Sarasota (29)(30) | 0.8% | Hard | Springing | No | Yes - D | 2.13x | 1.86x | 0 | 6 | 13,200,000 | 10/30/2013 | Yes | 69.3% | |||||||||||||||||
Loan | 37 | Canterbury Palms Apartments | 0.7% | Soft | In Place | No | 1.33x | 1.25x | 0 | 6 | 12,400,000 | 12/17/2013 | Yes | 70.8% | ||||||||||||||||||
Loan | 38 | USA Self Storage Ft. Lauderdale | 0.7% | Soft | Springing | No | 1.37x | 1.35x | 0 | 6 | 11,700,000 | 10/11/2013 | Yes | 70.9% | ||||||||||||||||||
Loan | 39 | Hampton Inn Sarasota (29)(30) | 0.7% | Hard | Springing | No | Yes - D | 2.04x | 1.79x | 0 | 6 | 11,800,000 | 10/29/2013 | Yes | 69.9% | |||||||||||||||||
Loan | 40 | The Arbor at Tallwood | 0.7% | 58 | Springing Soft | Springing | No | 1.39x | 1.33x | 0 | 6 | 11,650,000 | 12/17/2013 | Yes | 70.4% | |||||||||||||||||
Loan | 41 | 25 Crossroads Drive | 0.7% | 57 | Springing Hard | Springing | No | 2.08x | 1.77x | 5 | 1 | 14,200,000 | 01/08/2014 | Yes | 56.3% | |||||||||||||||||
Loan | 42 | Canterbury Crossing | 0.6% | 11 | Soft | Springing | No | 1.94x | 1.74x | 0 | 6 | 11,560,000 | 01/21/2014 | Yes | 60.6% | |||||||||||||||||
Loan | 43 | Lockaway Storage Encino | 0.6% | None | None | No | Yes - E | 1.41x | 1.38x | 5 | 1 | 9,900,000 | 10/30/2013 | Yes | 70.4% | |||||||||||||||||
Loan | 44 | Cortez Village Townhomes | 0.6% | 20 | None | None | No | 1.39x | 1.34x | 5 | 1 | 9,000,000 | 10/10/2013 | Yes | 75.0% | |||||||||||||||||
Loan | 45 | Siegel Suites Swenson (29) | 0.6% | Soft | Springing | No | Yes - C | 2.04x | 1.82x | 0 | 6 | 15,600,000 | 08/05/2013 | Yes | 43.1% | |||||||||||||||||
Loan | 46 | Arrowhead MHC Portfolio | 0.5% | Soft | Springing | No | 1.63x | 1.57x | 0 | 6 | 8,560,000 | 11/01/2013 | Yes | 76.6% | ||||||||||||||||||
Property | 46.01 | Arrowhead Lake | 0.3% | 4,690,000 | 11/01/2013 | Yes | ||||||||||||||||||||||||||
Property | 46.02 | Swanton Meadows | 0.1% | 2,030,000 | 11/01/2013 | Yes | ||||||||||||||||||||||||||
Property | 46.03 | Sylvania Estates | 0.1% | 1,100,000 | 11/01/2013 | Yes | ||||||||||||||||||||||||||
Property | 46.04 | Grand Rapids | 0.0% | 740,000 | 11/01/2013 | Yes | ||||||||||||||||||||||||||
Loan | 47 | 700 East Dayton | 0.5% | Hard | Springing | No | 1.78x | 1.61x | 0 | 6 | 10,000,000 | 09/12/2013 | Yes | 62.1% | ||||||||||||||||||
Loan | 48 | Home MHC | 0.5% | 23 | None | None | No | 1.36x | 1.34x | 5 | 1 | 8,500,000 | 01/29/2014 | Yes | 70.9% | |||||||||||||||||
Loan | 49 | Harbourtown MHC | 0.5% | 11 | None | None | No | 1.64x | 1.61x | 5 | 1 | 7,700,000 | 01/23/2014 | Yes | 71.4% | |||||||||||||||||
Loan | 50 | Big Beaver Center | 0.5% | Springing Hard | Springing | No | 1.93x | 1.80x | 0 | 6 | 8,000,000 | 02/25/2014 | Yes | 68.7% | ||||||||||||||||||
Loan | 51 | Gander Mountain Dothan | 0.4% | Hard | Springing | No | 1.55x | 1.55x | 0 | 6 | 7,650,000 | 12/12/2013 | Yes | 68.3% | ||||||||||||||||||
Loan | 52 | Water’s Edge Apartments | 0.4% | Springing Soft | Springing | No | 1.76x | 1.60x | 0 | 6 | 7,100,000 | 12/11/2013 | Yes | 72.4% | ||||||||||||||||||
Loan | 53 | Lamplighter MHC | 0.4% | None | None | No | 1.59x | 1.55x | 5 | 1 | 5,900,000 | 11/15/2013 | Yes | 74.7% | ||||||||||||||||||
Loan | 54 | Lockaway Storage Babcock | 0.3% | None | None | No | Yes - E | 1.44x | 1.41x | 5 | 1 | 4,750,000 | 02/21/2014 | Yes | 74.9% | |||||||||||||||||
Loan | 55 | Belle Oak Apartments | 0.3% | Soft | Springing | No | 1.55x | 1.39x | 0 | 6 | 4,950,000 | 02/20/2014 | Yes | 71.5% | ||||||||||||||||||
Loan | 56 | CVS - Centerville | 0.3% | 22 | None | None | No | 1.76x | 1.74x | 5 | 1 | 5,860,000 | 02/04/2014 | Yes | 54.4% | |||||||||||||||||
Loan | 57 | Eaton Square Apartments | 0.2% | 24 | Soft Springing Hard | Springing | No | 1.52x | 1.42x | 0 | 6 | 3,500,000 | 03/06/2014 | Yes | 69.4% | |||||||||||||||||
Loan | 58 | 2675 Patrick & 6145 Harrison | 0.2% | Springing Hard | Springing | No | 1.39x | 1.27x | 0 | 6 | 3,200,000 | 11/18/2013 | Yes | 65.3% | ||||||||||||||||||
Loan | 59 | Oakridge MHC | 0.1% | None | None | No | 1.38x | 1.32x | 5 | 1 | 2,440,000 | 12/23/2013 | Yes | 69.5% | ||||||||||||||||||
A-1-3
COMM 2014-CCRE17 | ||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||
% of | ||||||||||||||||||||||
Property | Initial Pool | LTV Ratio at | Year | Year | ||||||||||||||||||
Flag | ID | Property Name | Balance | Maturity or ARD (12)(14) | Address | City | County | State | Zip Code | Built | Renovated | |||||||||||
Loan | 1 | Bronx Terminal Market (28)(30)(31) | 11.7% | 63.3% | 658 River Avenue | Bronx | Bronx | NY | 10451 | 2009 | NAP | |||||||||||
Loan | 2 | 25 Broadway (28) | 10.9% | 67.8% | 25 Broadway | New York | New York | NY | 10004 | 1917-1921 | 2010 | |||||||||||
Loan | 3 | Cottonwood Mall | 8.8% | 49.0% | 10000 Coors Bypass Northwest | Albuquerque | Bernalillo | NM | 87114 | 1996 | 2013 | |||||||||||
Loan | 4 | Hyatt Place Austin Downtown | 4.7% | 55.3% | 211 East 3rd Street | Austin | Travis | TX | 78701 | 2013 | NAP | |||||||||||
Loan | 5 | ARC Marriott Hotel Portfolio(31) | 3.8% | 59.5% | Various | Various | Various | Various | Various | 2000 | 2012-2013 | |||||||||||
Property | 5.01 | Courtyard by Marriott Baltimore | 2.1% | 1000 Aliceanna Street | Baltimore | Baltimore | MD | 21202 | 2000 | 2012-2013 | ||||||||||||
Property | 5.02 | Courtyard by Marriott Providence | 1.7% | 32 Exchange Terrace | Providence | Providence | RI | 02903 | 2000 | 2012-2013 | ||||||||||||
Loan | 6 | Silicon Valley Hotel Portfolio | 3.1% | 55.3% | Various | Various | Santa Clara | CA | Various | Various | 2014 | |||||||||||
Property | 6.01 | Wild Palms Hotel | 1.8% | 910 East Fremont Avenue | Sunnyvale | Santa Clara | CA | 94087 | 1977 | 2014 | ||||||||||||
Property | 6.02 | Hotel Avante | 1.3% | 860 East El Camino Real | Mountain View | Santa Clara | CA | 94040 | 1984 | 2014 | ||||||||||||
Loan | 7 | Yonkers Gateway Center | 3.1% | 30.0% | 2500 Central Park Avenue | Yonkers | Westchester | NY | 10710 | 1953, 1968 | 2005 | |||||||||||
Loan | 8 | DC Mixed Use Portfolio V (30) | 2.9% | 59.5% | Various | Various | Various | Various | Various | Various | Various | |||||||||||
Property | 8.01 | 6896 Laurel Street NW (26) | 1.3% | 6896 Laurel Street NW | Washington | District of Columbia | DC | 20012 | 1939 | 2013-2014 | ||||||||||||
Property | 8.02 | 711 D Street NW | 0.5% | 711 D Street NW | Washington | District of Columbia | DC | 20004 | 2012 | NAP | ||||||||||||
Property | 8.03 | 4821 Annapolis Road | 0.4% | 4821 Annapolis Road | Bladensburg | Prince George’s | MD | 20710 | 1944 | 2013 | ||||||||||||
Property | 8.04 | 910 F Street NW | 0.4% | 910 F Street NW | Washington | District of Columbia | DC | 20004 | 2006 | NAP | ||||||||||||
Property | 8.05 | 425 Brightseat Road | 0.3% | 425 Brightseat Road | Landover | Prince George’s | MD | 20785 | 1987 | NAP | ||||||||||||
Loan | 9 | Indigo on Forest | 2.8% | 61.8% | 9669 Forest Lane | Dallas | Dallas | TX | 75243 | 1983 | 2011-2012 | |||||||||||
Loan | 10 | Casa del Monte MHC | 2.6% | 48.4% | 6151 Forest Hill Boulevard | West Palm Beach | Palm Beach | FL | 33415 | 1974 | NAP | |||||||||||
Loan | 11 | Northeast Ohio Multifamily Portfolio | 2.5% | 64.5% | Various | Various | Various | OH | Various | Various | Various | |||||||||||
Property | 11.01 | Village at Wyoga Lake | 1.1% | 4188 Americana Drive | Cuyahoga Falls | Summit | OH | 44224 | 1971 | 2006, 2010, 2014 | ||||||||||||
Property | 11.02 | Towers at Wyoga Lake | 1.0% | 4260 Americana Drive | Cuyahoga Falls | Summit | OH | 44224 | 1975 | 2006, 2010, 2014 | ||||||||||||
Property | 11.03 | Richmond Hills | 0.5% | 25450 Euclid Avenue | Euclid | Cuyahoga | OH | 44117 | 1966 | 2010, 2014 | ||||||||||||
Loan | 12 | Crowne Plaza Houston River Oaks | 2.3% | 56.0% | 2712 Southwest Freeway | Houston | Harris | TX | 77098 | 1983-1984 | 2009 | |||||||||||
Loan | 13 | LA Multifamily Portfolio (30) | 2.3% | 69.0% | Various | Los Angeles | Los Angeles | CA | Various | Various | 2011 | |||||||||||
Property | 13.01 | 1746 North Cherokee Avenue | 0.7% | 1746 North Cherokee Avenue | Los Angeles | Los Angeles | CA | 90028 | 1929 | 2011 | ||||||||||||
Property | 13.02 | 2017 Argyle Avenue | 0.5% | 2017 Argyle Avenue | Los Angeles | Los Angeles | CA | 90068 | 1926 | 2011 | ||||||||||||
Property | 13.03 | 1516 North Hobart Boulevard | 0.3% | 1516 North Hobart Boulevard | Los Angeles | Los Angeles | CA | 90027 | 1927 | 2011 | ||||||||||||
Property | 13.04 | 1516 North Normandie Avenue | 0.2% | 1516 North Normandie Avenue | Los Angeles | Los Angeles | CA | 90027 | 1931 | 2011 | ||||||||||||
Property | 13.05 | 3205 Descanso Drive | 0.2% | 3205 Descanso Drive | Los Angeles | Los Angeles | CA | 90026 | 1928 | 2011 | ||||||||||||
Property | 13.06 | 746 South Normandie Avenue | 0.2% | 746 South Normandie Avenue | Los Angeles | Los Angeles | CA | 90005 | 1935 | 2011 | ||||||||||||
Property | 13.07 | 129 North Oxford Avenue | 0.1% | 129 North Oxford Avenue | Los Angeles | Los Angeles | CA | 90004 | 1927 | 2011 | ||||||||||||
Loan | 14 | Marble Cliff Commons (26) | 2.2% | 67.9% | 2828 Marblevista Boulevard | Columbus | Franklin | OH | 43204 | 2002 | NAP | |||||||||||
Loan | 15 | The Seekonk Crossing | 1.9% | 64.9% | 175 Highland Avenue | Seekonk | Bristol | MA | 02771 | 1991-1993 | 2012 | |||||||||||
Loan | 16 | Westin Virginia Beach (26) | 1.7% | 56.0% | 4535 Commerce Street | Virginia Beach | Virginia Beach City | VA | 23462 | 2007 | NAP | |||||||||||
Loan | 17 | ART Florida Multifamily Portfolio 2 | 1.7% | 61.9% | Various | Various | Various | FL | Various | Various | 2011 | |||||||||||
Property | 17.01 | Mosswood | 0.5% | 101 Mosswood Circle | Winter Springs | Seminole | FL | 32708 | 1981 | 2011 | ||||||||||||
Property | 17.02 | Bridgeport | 0.5% | 3385 Creekridge Road | Brandon | Hillsborough | FL | 33511 | 1977, 1982 | 2011 | ||||||||||||
Property | 17.03 | Winter Woods | 0.4% | 15300 West Colonial Drive | Winter Garden | Orange | FL | 34787 | 1985 | 2011 | ||||||||||||
Property | 17.04 | Hobe Sound | 0.3% | 7967 Southeast Courtney Terrace | Hobe Sound | Martin | FL | 33455 | 1987 | 2011 | ||||||||||||
Loan | 18 | Park Slope Storage Deluxe | 1.4% | 53.5% | 338 Third Avenue | Brooklyn | Kings | NY | 11215 | 1966 | 2012 | |||||||||||
Loan | 19 | Brookwood on the Green (29) | 1.3% | 54.3% | 6 Avon Parkway | Liverpool | Onondaga | NY | 13090 | 1965 | NAP | |||||||||||
Loan | 20 | Scottsdale Commons (26)(30) | 1.3% | 59.8% | 7119-7125 East Shea Boulevard and 10392 North Scottsdale Road | Scottsdale | Maricopa | AZ | 85254 | 1985, 1989, 1999 | 2008 | |||||||||||
Loan | 21 | HomeGoods & Jo-Ann Stores | 1.2% | 49.9% | Various | Various | Los Angeles | CA | Various | Various | Various | |||||||||||
Property | 21.01 | Jo-Ann Fabrics | 0.9% | 1000 South Central Avenue | Glendale | Los Angeles | CA | 91204 | 1966 | 2013 | ||||||||||||
Property | 21.02 | HomeGoods | 0.3% | 1239 South Lone Hill Avenue | Glendora | Los Angeles | CA | 91740 | 2003 | NAP | ||||||||||||
Loan | 22 | Woodside Avenue Storage Deluxe | 1.2% | 52.0% | 33-24 Woodside Avenue | Long Island City | Queens | NY | 11101 | 2011 | NAP | |||||||||||
Loan | 23 | Armonk Square | 1.2% | 58.3% | 402 Main Street and 44 Bedford Road | Armonk | Westchester | NY | 10504 | 2013 | NAP | |||||||||||
Loan | 24 | North Medical Center | 1.2% | 63.8% | 7209 Buckley Road and 5102 West Taft Road | Liverpool | Onondaga | NY | 13088 | 1970, 1990 | NAP | |||||||||||
Loan | 25 | Buschwood I & II | 1.1% | 67.1% | 3550 and 3450 Buschwood Park Drive | Tampa | Hillsborough | FL | 33618 | 1985, 1987 | 2009-2013 | |||||||||||
Loan | 26 | 330 South Tryon Office | 1.0% | 64.5% | 330 South Tryon Street | Charlotte | Mecklenburg | NC | 28202 | 1962 | 2003 | |||||||||||
Loan | 27 | Deerpath Plaza (29) | 1.0% | 59.3% | 225 East Deerpath | Lake Forest | Lake | IL | 60045 | 1988 | NAP | |||||||||||
Loan | 28 | Marketplace at Lake Boone | 1.0% | 71.0% | Various | Raleigh | Wake | NC | 27607 | 2007 | NAP | |||||||||||
Property | 28.01 | 2245 Gateway Access Point | 0.4% | 2245 Gateway Access Point | Raleigh | Wake | NC | 27607 | 2007 | NAP | ||||||||||||
Property | 28.02 | 4025 Lake Boone Trail | 0.3% | 4025 Lake Boone Trail | Raleigh | Wake | NC | 27607 | 2007 | NAP | ||||||||||||
Property | 28.03 | 4035 Lake Boone Trail | 0.3% | 4035 Lake Boone Trail | Raleigh | Wake | NC | 27607 | 2007 | NAP | ||||||||||||
Loan | 29 | Darlington Court Apartments | 1.0% | 62.7% | 560 Darlington Lane | Crystal Lake | McHenry | IL | 60014 | 1970 | 2011 | |||||||||||
Loan | 30 | University Centre West III | 0.9% | 52.8% | 2700-2788 North University Drive | Coral Springs | Broward | FL | 33065 | 2000-2001 | NAP | |||||||||||
Loan | 31 | Siegel Suites Tropicana/Boulder II (29) | 0.9% | 38.9% | Various | Las Vegas | Clark | NV | Various | Various | 2007 | |||||||||||
Property | 31.01 | Siegel Suites Tropicana | 0.6% | 3890 Graphic Center Drive | Las Vegas | Clark | NV | 89118 | 2002, 2003 | 2007 | ||||||||||||
Property | 31.02 | Siegel Suites Boulder II | 0.3% | 3625 Boulder Highway | Las Vegas | Clark | NV | 89121 | 1996 | 2007 | ||||||||||||
Loan | 32 | Kunkel Portfolio (30) | 0.9% | 50.5% | Various | Evansville | Vanderburgh | IN | Various | Various | Various | |||||||||||
Property | 32.01 | Kunkel Square | 0.4% | 329 Main Street and 15 Southeast 4th Street | Evansville | Vanderburgh | IN | 47708 | 1916 | 2012 | ||||||||||||
Property | 32.02 | Hulman Building | 0.2% | 20 Northwest 4th Street and 109 Northwest 3rd Street | Evansville | Vanderburgh | IN | 47708 | 1929 | 1999 | ||||||||||||
Property | 32.03 | Court Building | 0.1% | 123 Northwest 4th Street | Evansville | Vanderburgh | IN | 47708 | 1908 | 2013 | ||||||||||||
Property | 32.04 | Fendrich Plaza | 0.1% | 100 East Sycamore Street | Evansville | Vanderburgh | IN | 47713 | 1987 | 2013 | ||||||||||||
Loan | 33 | Mesquite Town Center | 0.9% | 60.5% | 1303 North Town East Boulevard | Mesquite | Dallas | TX | 75150 | 1983-1986 | NAP | |||||||||||
Loan | 34 | St. John Crossings | 0.8% | 64.6% | 8970-9090 Saint Charles Rock Road | Saint Louis | Saint Louis | MO | 63114 | 2001 | NAP | |||||||||||
Loan | 35 | Dundalk Village | 0.8% | 61.5% | 19-63 Shipping Place | Dundalk | Baltimore | MD | 21222 | 1918, 1951 | 2008 | |||||||||||
Loan | 36 | Hilton Garden Inn Sarasota (29)(30) | 0.8% | 64.1% | 8270 North Tamiami Trail | Sarasota | Manatee | FL | 34243 | 2001 | NAP | |||||||||||
Loan | 37 | Canterbury Palms Apartments | 0.7% | 58.7% | 3400 Northwest 29th Street | Lauderdale Lakes | Broward | FL | 33311 | 1972 | NAP | |||||||||||
Loan | 38 | USA Self Storage Ft. Lauderdale | 0.7% | 59.8% | 1217 Southwest 1st Avenue | Fort Lauderdale | Broward | FL | 33315 | 2008 | NAP | |||||||||||
Loan | 39 | Hampton Inn Sarasota (29)(30) | 0.7% | 64.7% | 5995 Cattleridge Boulevard | Sarasota | Sarasota | FL | 34232 | 1997 | 2011 | |||||||||||
Loan | 40 | The Arbor at Tallwood | 0.7% | 64.8% | 8810 Tallwood Drive | Austin | Travis | TX | 78759 | 1972 | 2012 | |||||||||||
Loan | 41 | 25 Crossroads Drive | 0.7% | 51.8% | 25 Crossroads Drive | Owings Mills | Baltimore | MD | 21117 | 1987 | NAP | |||||||||||
Loan | 42 | Canterbury Crossing | 0.6% | 50.8% | 1250 Yeomans Road | Abilene | Taylor | TX | 79602 | 1996 | NAP | |||||||||||
Loan | 43 | Lockaway Storage Encino | 0.6% | 58.5% | 21703 Encino Commons | San Antonio | Bexar | TX | 78259 | 2006 | NAP | |||||||||||
Loan | 44 | Cortez Village Townhomes | 0.6% | 65.4% | 2101 Linda Sue Circle | Fort Pierce | Saint Lucie | FL | 34982 | 2009, 2012 | NAP | |||||||||||
Loan | 45 | Siegel Suites Swenson (29) | 0.6% | 34.0% | 4055 Swenson Street | Las Vegas | Clark | NV | 89119 | 1979 | 2008-2009 | |||||||||||
Loan | 46 | Arrowhead MHC Portfolio | 0.5% | 64.6% | Various | Various | Various | OH | Various | Various | NAP | |||||||||||
Property | 46.01 | Arrowhead Lake | 0.3% | 2170 South Berkey Southern Road | Swanton | Lucas | OH | 43558 | 1988 | NAP | ||||||||||||
Property | 46.02 | Swanton Meadows | 0.1% | 10487 County Road 4 | Swanton | Fulton | OH | 43558 | 1985 | NAP | ||||||||||||
Property | 46.03 | Sylvania Estates | 0.1% | 7924 West Central Avenue | Toledo | Lucas | OH | 43617 | 1967 | NAP | ||||||||||||
Property | 46.04 | Grand Rapids | 0.0% | 17468 Wapakoneta Road | Grand Rapids | Wood | OH | 43522 | 1976 | NAP | ||||||||||||
Loan | 47 | 700 East Dayton | 0.5% | 51.8% | 700 East Dayton Road | Ottawa | LaSalle | IL | 61350 | 2008 | NAP | |||||||||||
Loan | 48 | Home MHC | 0.5% | 61.1% | 480 Southwest 8th Avenue | Hallandale Beach | Broward | FL | 33009 | 1977 | NAP | |||||||||||
Loan | 49 | Harbourtown MHC | 0.5% | 60.3% | 6320 Poorman Road North | Vermilion | Erie | OH | 44089 | 1973 | NAP | |||||||||||
Loan | 50 | Big Beaver Center | 0.5% | 56.1% | 2016 West Big Beaver Road | Troy | Oakland | MI | 48084 | 2013 | NAP | |||||||||||
Loan | 51 | Gander Mountain Dothan | 0.4% | 57.3% | 5105 Montgomery Highway | Dothan | Houston | AL | 36303 | 2013 | NAP | |||||||||||
Loan | 52 | Water’s Edge Apartments | 0.4% | 60.8% | 549 Lakewood Drive | South Lyon | Oakland | MI | 48178 | 1975 | 2011-2013 | |||||||||||
Loan | 53 | Lamplighter MHC | 0.4% | 68.8% | 4801 Goldfield | San Antonio | Bexar | TX | 78218 | 1980 | NAP | |||||||||||
Loan | 54 | Lockaway Storage Babcock | 0.3% | 61.8% | 5842 Babcock Road | San Antonio | Bexar | TX | 78240 | 1996 | NAP | |||||||||||
Loan | 55 | Belle Oak Apartments | 0.3% | 54.2% | 2221 Houma Boulevard | Metairie | Jefferson | LA | 70001 | 1974 | 2006 | |||||||||||
Loan | 56 | CVS - Centerville | 0.3% | 46.4% | 1080 Falmouth Road | Barnstable | Barnstable | MA | 02601 | 2004 | NAP | |||||||||||
Loan | 57 | Eaton Square Apartments | 0.2% | 60.1% | 7800 Sheriff Road | Landover | Prince George’s | MD | 20785 | 1960 | NAP | |||||||||||
Loan | 58 | 2675 Patrick & 6145 Harrison | 0.2% | 50.7% | 2675 East Patrick Lane and 6145 Harrison Drive | Las Vegas | Clark | NV | 89120 | 1996 | NAP | |||||||||||
Loan | 59 | Oakridge MHC | 0.1% | 58.3% | 400 Hiram Page Road | Yreka | Siskiyou | CA | 96097 | 1968, 1974 | NAP | |||||||||||
A-1-4
COMM 2014-CCRE17 | ||||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||
Net | Loan per Net | |||||||||||||||||||||||||||||
% of | Rentable Area | Units | Rentable Area | Second Most | Second | Second | Second | |||||||||||||||||||||||
Property | Initial Pool | (SF/Units/Beds | of | (SF/Units/Beds | Prepayment Provisions | Most Recent Operating | Most Recent | Most Recent | Most Recent | Recent Operating | Most Recent | Most Recent | Most Recent | |||||||||||||||||
Flag | ID | Property Name | Balance | Rooms/Pads)(6) | Measure | Rooms/Pads) ($)(12) | (# of payments)(15) | Statements Date | EGI ($) | Expenses($) | NOI($) | Statements Date | EGI($) | Expenses($) | NOI($) | |||||||||||||||
Loan | 1 | Bronx Terminal Market (28)(30)(31) | 11.7% | 912,333 | Sq. Ft. | 417 | L(24), D(91), O(5) | 12/31/2013 | 40,917,796 | 12,689,002 | 28,228,794 | 12/31/2012 | 40,127,406 | 12,525,866 | 27,601,540 | |||||||||||||||
Loan | 2 | 25 Broadway (28) | 10.9% | 956,554 | Sq. Ft. | 261 | L(25), D(91), O(4) | 12/31/2013 | 34,951,296 | 15,447,068 | 19,504,228 | 12/31/2012 | 34,781,774 | 14,122,060 | 20,659,714 | |||||||||||||||
Loan | 3 | Cottonwood Mall | 8.8% | 410,452 | Sq. Ft. | 255 | L(25), D(88), O(7) | T-12 1/31/2014 | 18,832,034 | 5,248,090 | 13,583,944 | 12/31/2013 | 18,614,790 | 5,191,875 | 13,422,915 | |||||||||||||||
Loan | 4 | Hyatt Place Austin Downtown | 4.7% | 296 | Rooms | 190,878 | L(25), D(91), O(4) | T-12 3/31/2014 | 16,204,063 | 8,617,119 | 7,586,944 | |||||||||||||||||||
Loan | 5 | ARC Marriott Hotel Portfolio(31) | 3.8% | 421 | Rooms | 108,076 | L(25), D(31), O(4) | T-12 1/31/2014 | 18,807,029 | 12,828,332 | 5,978,697 | 12/31/2013 | 18,616,861 | 12,768,136 | 5,848,725 | |||||||||||||||
Property | 5.01 | Courtyard by Marriott Baltimore | 2.1% | 205 | Rooms | 121,856 | T-12 1/31/2014 | 9,470,400 | 6,366,544 | 3,103,856 | 12/31/2013 | 9,341,105 | 6,356,856 | 2,984,249 | ||||||||||||||||
Property | 5.02 | Courtyard by Marriott Providence | 1.7% | 216 | Rooms | 94,998 | T-12 1/31/2014 | 9,336,629 | 6,461,788 | 2,874,841 | 12/31/2013 | 9,275,756 | 6,411,280 | 2,864,476 | ||||||||||||||||
Loan | 6 | Silicon Valley Hotel Portfolio | 3.1% | 299 | Rooms | 123,746 | L(24), D(92), O(4) | T-12 3/31/2014 | 11,833,018 | 7,293,273 | 4,539,746 | 12/31/2013 | 11,287,381 | 7,130,216 | 4,157,165 | |||||||||||||||
Property | 6.01 | Wild Palms Hotel | 1.8% | 208 | Rooms | 102,043 | T-12 3/31/2014 | 6,849,413 | 4,313,458 | 2,535,955 | 12/31/2013 | 6,480,451 | 4,186,931 | 2,293,520 | ||||||||||||||||
Property | 6.02 | Hotel Avante | 1.3% | 91 | Rooms | 173,352 | T-12 3/31/2014 | 4,983,605 | 2,979,815 | 2,003,790 | 12/31/2013 | 4,806,930 | 2,943,285 | 1,863,645 | ||||||||||||||||
Loan | 7 | Yonkers Gateway Center | 3.1% | 436,906 | Sq. Ft. | 84 | L(25), D(91), O(4) | T-12 1/31/2014 | 10,211,718 | 4,610,849 | 5,600,869 | 12/31/2013 | 10,053,315 | 4,043,501 | 6,009,814 | |||||||||||||||
Loan | 8 | DC Mixed Use Portfolio V (30) | 2.9% | 183,557 | Sq. Ft. | 191 | L(24), D(31), O(5) | |||||||||||||||||||||||
Property | 8.01 | 6896 Laurel Street NW (26) | 1.3% | 69,735 | Sq. Ft. | 222 | ||||||||||||||||||||||||
Property | 8.02 | 711 D Street NW | 0.5% | 14,007 | Sq. Ft. | 425 | 12/31/2013 | 310,496 | 200,823 | 109,673 | ||||||||||||||||||||
Property | 8.03 | 4821 Annapolis Road | 0.4% | 34,179 | Sq. Ft. | 148 | 12/31/2013 | 510,377 | 152,136 | 358,241 | 12/31/2012 | 564,661 | 155,713 | 408,948 | ||||||||||||||||
Property | 8.04 | 910 F Street NW | 0.4% | 7,410 | Sq. Ft. | 607 | 12/31/2013 | 498,143 | 138,807 | 359,336 | 12/31/2012 | 428,343 | 136,071 | 292,272 | ||||||||||||||||
Property | 8.05 | 425 Brightseat Road | 0.3% | 58,226 | Sq. Ft. | 69 | 12/31/2013 | 922,084 | 503,450 | 418,634 | 12/31/2012 | 917,153 | 526,861 | 390,292 | ||||||||||||||||
Loan | 9 | Indigo on Forest | 2.8% | 1,217 | Units | 27,527 | L(24), D(93), O(3) | T-3 2/28/2014 Ann. | 8,584,152 | 4,960,660 | 3,623,492 | 12/31/2013 | 8,184,694 | 4,960,660 | 3,224,034 | |||||||||||||||
Loan | 10 | Casa del Monte MHC | 2.6% | 657 | Pads | 47,068 | L(26), D(91), O(3) | 12/31/2013 | 5,155,948 | 1,841,298 | 3,314,650 | 12/31/2012 | 5,109,739 | 1,719,964 | 3,389,775 | |||||||||||||||
Loan | 11 | Northeast Ohio Multifamily Portfolio | 2.5% | 702 | Units | 43,020 | L(24), D(92), O(4) | T-12 1/31/2014 | 5,232,462 | 2,546,629 | 2,685,833 | 12/31/2013 | 5,239,272 | 2,516,400 | 2,722,872 | |||||||||||||||
Property | 11.01 | Village at Wyoga Lake | 1.1% | 240 | Units | 52,917 | T-12 1/31/2014 | 1,920,347 | 812,647 | 1,107,700 | 12/31/2013 | 1,919,628 | 802,282 | 1,117,346 | ||||||||||||||||
Property | 11.02 | Towers at Wyoga Lake | 1.0% | 264 | Units | 44,697 | T-12 1/31/2014 | 1,982,452 | 917,272 | 1,065,180 | 12/31/2013 | 1,986,118 | 898,741 | 1,087,377 | ||||||||||||||||
Property | 11.03 | Richmond Hills | 0.5% | 198 | Units | 28,788 | T-12 1/31/2014 | 1,329,663 | 816,710 | 512,953 | 12/31/2013 | 1,333,526 | 815,377 | 518,149 | ||||||||||||||||
Loan | 12 | Crowne Plaza Houston River Oaks | 2.3% | 354 | Rooms | 78,390 | L(24), D(92), O(4) | 12/31/2013 | 12,587,221 | 9,091,507 | 3,495,714 | 12/31/2012 | 11,421,467 | 8,657,130 | 2,764,337 | |||||||||||||||
Loan | 13 | LA Multifamily Portfolio (30) | 2.3% | 325 | Units | 84,154 | L(25), D(91), O(4) | T-12 2/28/2014 | 3,584,676 | 892,157 | 2,692,519 | 12/31/2013 | 3,566,539 | 926,696 | 2,639,843 | |||||||||||||||
Property | 13.01 | 1746 North Cherokee Avenue | 0.7% | 89 | Units | 95,000 | T-12 2/28/2014 | 1,071,274 | 275,065 | 796,209 | 12/31/2013 | 1,075,414 | 296,002 | 779,412 | ||||||||||||||||
Property | 13.02 | 2017 Argyle Avenue | 0.5% | 71 | Units | 91,549 | T-12 2/28/2014 | 843,919 | 201,910 | 642,009 | 12/31/2013 | 840,537 | 204,959 | 635,578 | ||||||||||||||||
Property | 13.03 | 1516 North Hobart Boulevard | 0.3% | 40 | Units | 83,750 | T-12 2/28/2014 | 426,900 | 86,658 | 340,242 | 12/31/2013 | 422,860 | 94,542 | 328,318 | ||||||||||||||||
Property | 13.04 | 1516 North Normandie Avenue | 0.2% | 40 | Units | 67,500 | T-12 2/28/2014 | 395,296 | 102,363 | 292,933 | 12/31/2013 | 391,345 | 108,928 | 282,417 | ||||||||||||||||
Property | 13.05 | 3205 Descanso Drive | 0.2% | 26 | Units | 99,038 | T-12 2/28/2014 | 310,739 | 63,500 | 247,239 | 12/31/2013 | 302,096 | 61,609 | 240,487 | ||||||||||||||||
Property | 13.06 | 746 South Normandie Avenue | 0.2% | 35 | Units | 58,571 | T-12 2/28/2014 | 303,532 | 97,418 | 206,114 | 12/31/2013 | 302,862 | 93,459 | 209,403 | ||||||||||||||||
Property | 13.07 | 129 North Oxford Avenue | 0.1% | 24 | Units | 71,667 | T-12 2/28/2014 | 233,016 | 65,242 | 167,774 | 12/31/2013 | 231,425 | 67,198 | 164,227 | ||||||||||||||||
Loan | 14 | Marble Cliff Commons (26) | 2.2% | 276 | Units | 96,467 | L(24), D(92), O(4) | T-12 1/31/2014 | 4,488,330 | 1,863,745 | 2,624,585 | 12/31/2013 | 4,499,277 | 1,878,045 | 2,621,232 | |||||||||||||||
Loan | 15 | The Seekonk Crossing | 1.9% | 224,078 | Sq. Ft. | 103 | L(26), D(31), O(3) | T-12 1/31/2014 | 2,601,267 | 840,952 | 1,760,315 | 12/31/2013 | 2,663,812 | 856,565 | 1,807,247 | |||||||||||||||
Loan | 16 | Westin Virginia Beach (26) | 1.7% | 236 | Rooms | 87,712 | L(24), D(91), O(5) | T-12 2/28/2014 | 11,151,387 | 8,641,600 | 2,509,787 | 12/31/2013 | 11,231,616 | 8,700,551 | 2,531,065 | |||||||||||||||
Loan | 17 | ART Florida Multifamily Portfolio 2 | 1.7% | 419 | Units | 47,733 | L(25), D(91), O(4) | 12/31/2013 | 3,002,034 | 1,234,145 | 1,767,889 | 12/31/2012 | 2,791,684 | 1,117,424 | 1,674,260 | |||||||||||||||
Property | 17.01 | Mosswood | 0.5% | 147 | Units | 44,388 | 12/31/2013 | 962,397 | 453,674 | 508,723 | 12/31/2012 | 868,993 | 390,315 | 478,678 | ||||||||||||||||
Property | 17.02 | Bridgeport | 0.5% | 99 | Units | 54,747 | 12/31/2013 | 740,771 | 280,889 | 459,882 | 12/31/2012 | 715,192 | 236,666 | 478,527 | ||||||||||||||||
Property | 17.03 | Winter Woods | 0.4% | 101 | Units | 48,267 | 12/31/2013 | 761,408 | 290,414 | 470,994 | 12/31/2012 | 726,543 | 270,577 | 455,966 | ||||||||||||||||
Property | 17.04 | Hobe Sound | 0.3% | 72 | Units | 44,167 | 12/31/2013 | 537,458 | 209,168 | 328,290 | 12/31/2012 | 480,956 | 219,866 | 261,090 | ||||||||||||||||
Loan | 18 | Park Slope Storage Deluxe | 1.4% | 70,225 | Sq. Ft. | 242 | L(24), D(92), O(4) | T-12 2/28/2014 | 2,115,448 | 776,405 | 1,339,043 | 12/31/2013 | 1,971,152 | 725,931 | 1,245,221 | |||||||||||||||
Loan | 19 | Brookwood on the Green (29) | 1.3% | 340 | Units | 47,059 | L(26), D(90), O(4) | T-7 12/31/2013 Ann. | 3,115,977 | 1,401,200 | 1,714,777 | 12/31/2012 | 2,926,095 | 1,571,387 | 1,354,708 | |||||||||||||||
Loan | 20 | Scottsdale Commons (26)(30) | 1.3% | 69,482 | Sq. Ft. | 218 | L(25), D(91), O(4) | 12/31/2013 | 2,012,875 | 380,967 | 1,631,908 | 12/31/2012 | 2,074,866 | 372,046 | 1,702,820 | |||||||||||||||
Loan | 21 | HomeGoods & Jo-Ann Stores | 1.2% | 58,699 | Sq. Ft. | 248 | L(25), D(91), O(4) | 12/31/2013 | 1,816,193 | 464,723 | 1,351,470 | |||||||||||||||||||
Property | 21.01 | Jo-Ann Fabrics | 0.9% | 33,699 | Sq. Ft. | 319 | 12/31/2013 | 1,367,106 | 356,136 | 1,010,970 | ||||||||||||||||||||
Property | 21.02 | HomeGoods | 0.3% | 25,000 | Sq. Ft. | 152 | 12/31/2013 | 449,087 | 108,587 | 340,500 | ||||||||||||||||||||
Loan | 22 | Woodside Avenue Storage Deluxe | 1.2% | 68,055 | Sq. Ft. | 213 | L(24), D(92), O(4) | T-12 3/31/2014 | 1,656,376 | 633,283 | 1,023,093 | 12/31/2013 | 1,492,948 | 627,397 | 865,551 | |||||||||||||||
Loan | 23 | Armonk Square | 1.2% | 44,821 | Sq. Ft. | 324 | L(34), D(88), O(4) | |||||||||||||||||||||||
Loan | 24 | North Medical Center | 1.2% | 85,597 | Sq. Ft. | 164 | L(25), D(56), O(3) | T-12 2/28/2014 | 2,047,938 | 864,724 | 1,183,214 | 12/31/2013 | 2,043,587 | 841,873 | 1,201,714 | |||||||||||||||
Loan | 25 | Buschwood I & II | 1.1% | 171,166 | Sq. Ft. | 79 | L(27), D(29), O(4) | T-12 11/30/2013 | 2,379,967 | 1,216,184 | 1,163,782 | 12/31/2012 | 2,288,024 | 1,460,400 | 827,624 | |||||||||||||||
Loan | 26 | 330 South Tryon Office | 1.0% | 65,570 | Sq. Ft. | 183 | L(25), D(92), O(3) | T-12 2/28/2014 | 1,856,597 | 809,435 | 1,047,162 | 12/31/2013 | 1,897,938 | 816,480 | 1,081,458 | |||||||||||||||
Loan | 27 | Deerpath Plaza (29) | 1.0% | 47,192 | Sq. Ft. | 254 | L(28), D(88), O(4) | 12/31/2013 | 1,680,281 | 438,323 | 1,241,958 | 12/31/2012 | 1,431,413 | 440,022 | 991,391 | |||||||||||||||
Loan | 28 | Marketplace at Lake Boone | 1.0% | 78,216 | Sq. Ft. | 149 | L(25), D(22), O(13) | 12/31/2013 | 1,623,824 | 561,117 | 1,062,707 | 12/31/2012 | 885,247 | 423,088 | 462,159 | |||||||||||||||
Property | 28.01 | 2245 Gateway Access Point | 0.4% | 33,626 | Sq. Ft. | 126 | ||||||||||||||||||||||||
Property | 28.02 | 4025 Lake Boone Trail | 0.3% | 27,059 | Sq. Ft. | 149 | ||||||||||||||||||||||||
Property | 28.03 | 4035 Lake Boone Trail | 0.3% | 17,531 | Sq. Ft. | 192 | ||||||||||||||||||||||||
Loan | 29 | Darlington Court Apartments | 1.0% | 209 | Units | 55,280 | L(28), D(88), O(4) | T-12 1/31/2014 | 1,996,920 | 910,701 | 1,086,219 | 12/31/2013 | 1,979,939 | 923,505 | 1,056,434 | |||||||||||||||
Loan | 30 | University Centre West III | 0.9% | 83,936 | Sq. Ft. | 128 | L(25), D(91), O(4) | 12/31/2013 | 1,791,628 | 814,525 | 977,103 | 12/31/2012 | 1,987,465 | 852,806 | 1,134,659 | |||||||||||||||
Loan | 31 | Siegel Suites Tropicana/Boulder II (29) | 0.9% | 410 | Units | 26,053 | L(32), D(84), O(4) | 12/31/2013 | 3,775,131 | 2,245,335 | 1,529,796 | 12/31/2012 | 3,740,589 | 2,067,074 | 1,673,515 | |||||||||||||||
Property | 31.01 | Siegel Suites Tropicana | 0.6% | 224 | Units | 29,598 | 12/31/2013 | 2,273,818 | 1,279,570 | 994,248 | 12/31/2012 | 2,290,511 | 1,193,786 | 1,096,725 | ||||||||||||||||
Property | 31.02 | Siegel Suites Boulder II | 0.3% | 186 | Units | 21,783 | 12/31/2013 | 1,501,313 | 965,765 | 535,548 | 12/31/2012 | 1,450,078 | 873,288 | 576,790 | ||||||||||||||||
Loan | 32 | Kunkel Portfolio (30) | 0.9% | 184,285 | Sq. Ft. | 56 | L(24), D(92), O(4) | 12/31/2013 | 2,098,921 | 1,070,150 | 1,028,771 | 12/31/2012 | 1,769,342 | 1,451,265 | 318,077 | |||||||||||||||
Property | 32.01 | Kunkel Square | 0.4% | 37,381 | Sq. Ft. | 128 | 12/31/2013 | 531,419 | 224,300 | 307,119 | 12/31/2012 | 207,805 | 196,767 | 11,038 | ||||||||||||||||
Property | 32.02 | Hulman Building | 0.2% | 70,757 | Sq. Ft. | 36 | 12/31/2013 | 749,090 | 386,566 | 362,524 | 12/31/2012 | 752,509 | 395,682 | 356,827 | ||||||||||||||||
Property | 32.03 | Court Building | 0.1% | 43,065 | Sq. Ft. | 38 | 12/31/2013 | 489,382 | 284,600 | 204,782 | 12/31/2012 | 480,000 | 677,136 | -197,136 | ||||||||||||||||
Property | 32.04 | Fendrich Plaza | 0.1% | 33,082 | Sq. Ft. | 41 | 12/31/2013 | 329,029 | 174,684 | 154,345 | 12/31/2012 | 329,028 | 181,680 | 147,348 | ||||||||||||||||
Loan | 33 | Mesquite Town Center | 0.9% | 209,766 | Sq. Ft. | 49 | L(25), D(91), O(4) | 12/31/2013 | 1,611,059 | 545,829 | 1,065,230 | 12/31/2012 | 1,644,184 | 500,517 | 1,143,667 | |||||||||||||||
Loan | 34 | St. John Crossings | 0.8% | 94,167 | Sq. Ft. | 103 | L(24), D(92), O(4) | 12/31/2013 | 1,640,108 | 571,903 | 1,068,205 | 12/31/2012 | 1,648,599 | 581,203 | 1,067,396 | |||||||||||||||
Loan | 35 | Dundalk Village | 0.8% | 116,773 | Sq. Ft. | 80 | L(25), D(91), O(4) | 12/31/2013 | 1,358,964 | 593,869 | 765,095 | |||||||||||||||||||
Loan | 36 | Hilton Garden Inn Sarasota (29)(30) | 0.8% | 115 | Rooms | 79,510 | L(29), D(27), O(4) | T-12 9/30/2013 | 3,963,320 | 2,666,705 | 1,296,615 | 12/31/2012 | 3,697,714 | 2,581,348 | 1,116,366 | |||||||||||||||
Loan | 37 | Canterbury Palms Apartments | 0.7% | 120 | Units | 73,125 | L(24), D(92), O(4) | 12/31/2013 | 1,383,342 | 582,956 | 800,386 | 12/31/2012 | 1,344,928 | 574,142 | 770,786 | |||||||||||||||
Loan | 38 | USA Self Storage Ft. Lauderdale | 0.7% | 79,571 | Sq. Ft. | 104 | L(30), D(89), O(4) | T-12 1/31/2014 | 1,086,166 | 406,222 | 679,944 | 12/31/2012 | 877,371 | 445,399 | 431,972 | |||||||||||||||
Loan | 39 | Hampton Inn Sarasota (29)(30) | 0.7% | 121 | Rooms | 68,175 | L(29), D(27), O(4) | T-12 9/30/2013 | 3,337,855 | 2,231,863 | 1,105,992 | 12/31/2012 | 3,218,891 | 2,209,080 | 1,009,811 | |||||||||||||||
Loan | 40 | The Arbor at Tallwood | 0.7% | 120 | Units | 68,333 | L(26), D(91), O(3) | 12/31/2013 | 1,400,743 | 725,756 | 674,987 | 12/31/2012 | 1,288,677 | 622,205 | 666,471 | |||||||||||||||
Loan | 41 | 25 Crossroads Drive | 0.7% | 81,791 | Sq. Ft. | 98 | L(27), D(90), O(3) | T-12 11/30/2013 | 2,213,305 | 1,007,941 | 1,205,364 | 12/31/2012 | 2,260,489 | 956,573 | 1,303,917 | |||||||||||||||
Loan | 42 | Canterbury Crossing | 0.6% | 304 | Units | 23,026 | L(25), D(90), O(5) | 12/31/2013 | 1,615,657 | 805,724 | 809,933 | 12/31/2012 | 1,555,996 | 780,481 | 775,516 | |||||||||||||||
Loan | 43 | Lockaway Storage Encino | 0.6% | 108,845 | Sq. Ft. | 64 | L(24), YM1(93), O(3) | 12/31/2013 | 1,079,773 | 442,807 | 636,966 | 12/31/2012 | 1,020,423 | 434,732 | 585,691 | |||||||||||||||
Loan | 44 | Cortez Village Townhomes | 0.6% | 93 | Units | 72,581 | L(28), D(89), O(3) | 12/31/2013 | 1,068,061 | 99,673 | 968,388 | 12/31/2012 | 892,786 | 165,843 | 726,943 | |||||||||||||||
Loan | 45 | Siegel Suites Swenson (29) | 0.6% | 330 | Units | 20,361 | L(32), D(84), O(4) | 12/31/2013 | 2,629,751 | 1,486,362 | 1,143,389 | 12/31/2012 | 2,406,017 | 1,333,399 | 1,072,618 | |||||||||||||||
Loan | 46 | Arrowhead MHC Portfolio | 0.5% | 541 | Pads | 12,121 | L(29), D(87), O(4) | 12/31/2013 | 1,540,901 | 794,069 | 746,832 | 12/31/2012 | 1,484,092 | 783,752 | 700,340 | |||||||||||||||
Property | 46.01 | Arrowhead Lake | 0.3% | 247 | Pads | 14,539 | 12/31/2013 | 770,532 | 336,890 | 433,642 | 12/31/2012 | 724,834 | 339,509 | 385,325 | ||||||||||||||||
Property | 46.02 | Swanton Meadows | 0.1% | 136 | Pads | 11,447 | 12/31/2013 | 399,641 | 238,109 | 161,532 | 12/31/2012 | 387,026 | 233,391 | 153,635 | ||||||||||||||||
Property | 46.03 | Sylvania Estates | 0.1% | 92 | Pads | 9,158 | 12/31/2013 | 210,747 | 130,826 | 79,921 | 12/31/2012 | 213,025 | 116,350 | 96,675 | ||||||||||||||||
Property | 46.04 | Grand Rapids | 0.0% | 66 | Pads | 8,591 | 12/31/2013 | 159,981 | 88,244 | 71,737 | 12/31/2012 | 159,206 | 94,502 | 64,704 | ||||||||||||||||
Loan | 47 | 700 East Dayton | 0.5% | 206,745 | Sq. Ft. | 30 | L(29), D(87), O(4) | T-12 9/30/2013 | 954,062 | 143,532 | 810,530 | 12/31/2012 | 1,001,207 | 126,482 | 874,725 | |||||||||||||||
Loan | 48 | Home MHC | 0.5% | 136 | Pads | 44,301 | L(25), D(92), O(3) | 12/31/2013 | 822,985 | 297,261 | 525,724 | 12/31/2012 | 793,758 | 306,967 | 486,791 | |||||||||||||||
Loan | 49 | Harbourtown MHC | 0.5% | 228 | Pads | 24,123 | L(25), D(92), O(3) | T-12 1/31/2014 | 863,293 | 323,243 | 540,049 | 12/31/2013 | 862,487 | 326,740 | 535,747 | |||||||||||||||
Loan | 50 | Big Beaver Center | 0.5% | 23,850 | Sq. Ft. | 230 | L(25), D(90), O(5) | |||||||||||||||||||||||
Loan | 51 | Gander Mountain Dothan | 0.4% | 45,600 | Sq. Ft. | 115 | L(28), D(88), O(4) | |||||||||||||||||||||||
Loan | 52 | Water’s Edge Apartments | 0.4% | 192 | Units | 26,769 | L(26), D(90), O(4) | 12/31/2013 | 1,408,126 | 818,515 | 589,611 | 12/31/2012 | 959,791 | 831,414 | 128,377 | |||||||||||||||
Loan | 53 | Lamplighter MHC | 0.4% | 229 | Pads | 19,246 | L(27), D(30), O(3) | T-12 11/30/2013 | 1,083,686 | 594,810 | 488,876 | 12/31/2012 | 970,232 | 620,709 | 349,523 | |||||||||||||||
Loan | 54 | Lockaway Storage Babcock | 0.3% | 49,800 | Sq. Ft. | 71 | L(25), D(92), O(3) | T-12 1/31/2014 | 560,933 | 227,181 | 333,752 | 12/31/2013 | 557,645 | 230,215 | 327,430 | |||||||||||||||
Loan | 55 | Belle Oak Apartments | 0.3% | 120 | Units | 29,500 | L(24), D(92), O(4) | 12/31/2013 | 972,523 | 611,884 | 360,639 | 12/31/2012 | 937,076 | 590,472 | 346,604 | |||||||||||||||
Loan | 56 | CVS - Centerville | 0.3% | 9,750 | Sq. Ft. | 327 | L(26), D(91), O(3) | 12/31/2013 | 399,795 | 71,324 | 328,471 | 12/31/2012 | 400,775 | 59,703 | 341,072 | |||||||||||||||
Loan | 57 | Eaton Square Apartments | 0.2% | 48 | Units | 50,625 | L(24), D(92), O(4) | T-9 2/28/2014 Ann. | 472,744 | 274,418 | 198,326 | 12/31/2012 | 507,753 | 223,926 | 283,827 | |||||||||||||||
Loan | 58 | 2675 Patrick & 6145 Harrison | 0.2% | 47,421 | Sq. Ft. | 44 | L(27), D(89), O(4) | 12/31/2013 | 350,411 | 100,937 | 249,474 | 12/31/2012 | 382,412 | 112,652 | 269,761 | |||||||||||||||
Loan | 59 | Oakridge MHC | 0.1% | 108 | Pads | 15,709 | L(26), D(91), O(3) | 12/31/2013 | 392,500 | 251,820 | 140,680 | 12/31/2012 | 391,700 | 224,600 | 167,100 | |||||||||||||||
A-1-5
COMM 2014-CCRE17 | ||||||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||
% of | Third Most | Third | Third | Third | ||||||||||||||||||||||||||||
Property | Initial Pool | Recent Operating | Most Recent | Most Recent | Most Recent | Underwritten NOI | Underwritten NCF | Underwritten | Underwritten | Underwritten | Underwritten | Underwritten | Underwritten | Underwritten | ||||||||||||||||||
Flag | ID | Property Name | Balance | Statements Date | EGI($) | Expenses($) | NOI($) | Debt Yield (12) | Debt Yield (12) | Revenue($) | EGI($) | Expenses($) | NOI ($) | Reserves($) | TI/LC($) | NCF ($) | ||||||||||||||||
Loan | 1 | Bronx Terminal Market (28)(30)(31) | 11.7% | 12/31/2011 | 37,875,112 | 11,786,374 | 26,088,738 | 8.0% | 7.8% | 31,870,450 | 43,622,355 | 13,068,486 | 30,553,869 | 273,700 | 707,901 | 29,572,268 | ||||||||||||||||
Loan | 2 | 25 Broadway (28) | 10.9% | 12/31/2011 | 38,419,047 | 15,396,026 | 23,023,021 | 9.6% | 9.0% | 34,738,525 | 40,179,347 | 16,170,960 | 24,008,387 | 191,311 | 1,238,086 | 22,578,990 | ||||||||||||||||
Loan | 3 | Cottonwood Mall | 8.8% | 12/31/2012 | 18,308,917 | 5,353,245 | 12,955,672 | 12.4% | 11.9% | 11,462,718 | 18,678,090 | 5,675,801 | 13,002,290 | 102,613 | 410,452 | 12,489,225 | ||||||||||||||||
Loan | 4 | Hyatt Place Austin Downtown | 4.7% | 12.7% | 11.3% | 14,701,407 | 16,204,063 | 9,009,635 | 7,194,428 | 810,203 | 6,384,225 | |||||||||||||||||||||
Loan | 5 | ARC Marriott Hotel Portfolio(31) | 3.8% | 12/31/2012 | 17,736,170 | 11,768,607 | 5,967,563 | 13.4% | 11.7% | 17,405,956 | 18,915,236 | 12,822,551 | 6,092,685 | 756,609 | 5,336,075 | |||||||||||||||||
Property | 5.01 | Courtyard by Marriott Baltimore | 2.1% | 12/31/2012 | 9,190,925 | 6,014,568 | 3,176,357 | 8,937,807 | 9,578,607 | 6,360,330 | 3,218,277 | 383,144 | 2,835,132 | |||||||||||||||||||
Property | 5.02 | Courtyard by Marriott Providence | 1.7% | 12/31/2012 | 8,545,245 | 5,754,039 | 2,791,206 | 8,468,149 | 9,336,629 | 6,462,221 | 2,874,408 | 373,465 | 2,500,943 | |||||||||||||||||||
Loan | 6 | Silicon Valley Hotel Portfolio | 3.1% | 12/31/2012 | 10,208,172 | 6,524,421 | 3,683,750 | 12.0% | 10.8% | 11,573,623 | 11,790,969 | 7,334,096 | 4,456,873 | 471,639 | 3,985,234 | |||||||||||||||||
Property | 6.01 | Wild Palms Hotel | 1.8% | 12/31/2012 | 5,675,035 | 3,811,685 | 1,863,350 | 6,682,038 | 6,810,865 | 4,322,358 | 2,488,507 | 272,435 | 2,216,072 | |||||||||||||||||||
Property | 6.02 | Hotel Avante | 1.3% | 12/31/2012 | 4,533,137 | 2,712,736 | 1,820,400 | 4,891,585 | 4,980,104 | 3,011,738 | 1,968,366 | 199,204 | 1,769,162 | |||||||||||||||||||
Loan | 7 | Yonkers Gateway Center | 3.1% | 12/31/2012 | 9,234,612 | 3,962,044 | 5,272,568 | 12.7% | 11.8% | 7,062,129 | 9,829,540 | 5,145,177 | 4,684,364 | 88,458 | 230,891 | 4,365,015 | ||||||||||||||||
Loan | 8 | DC Mixed Use Portfolio V (30) | 2.9% | 9.2% | 8.8% | 4,479,172 | 4,838,667 | 1,629,530 | 3,209,136 | 45,056 | 91,779 | 3,072,302 | ||||||||||||||||||||
Property | 8.01 | 6896 Laurel Street NW (26) | 1.3% | 1,711,297 | 2,000,667 | 499,978 | 1,500,689 | 13,947 | 34,868 | 1,451,875 | ||||||||||||||||||||||
Property | 8.02 | 711 D Street NW | 0.5% | 725,827 | 739,828 | 247,086 | 492,741 | 2,941 | 7,004 | 482,796 | ||||||||||||||||||||||
Property | 8.03 | 4821 Annapolis Road | 0.4% | 12/31/2011 | 555,809 | 162,721 | 393,088 | 606,176 | 633,468 | 174,959 | 458,509 | 11,621 | 17,090 | 429,798 | ||||||||||||||||||
Property | 8.04 | 910 F Street NW | 0.4% | 12/31/2011 | 113,916 | 90,827 | 23,089 | 417,640 | 585,908 | 212,368 | 373,540 | 1,408 | 3,705 | 368,427 | ||||||||||||||||||
Property | 8.05 | 425 Brightseat Road | 0.3% | 12/31/2011 | 943,137 | 543,358 | 399,779 | 1,018,232 | 878,797 | 495,139 | 383,658 | 15,139 | 29,113 | 339,406 | ||||||||||||||||||
Loan | 9 | Indigo on Forest | 2.8% | 12/31/2012 | 7,253,260 | 4,525,958 | 2,727,302 | 10.8% | 9.6% | 9,386,328 | 8,599,881 | 4,971,648 | 3,628,233 | 415,946 | 3,212,287 | |||||||||||||||||
Loan | 10 | Casa del Monte MHC | 2.6% | 12/31/2011 | 4,972,692 | 1,811,557 | 3,161,135 | 10.8% | 10.7% | 4,848,660 | 5,099,081 | 1,768,346 | 3,330,735 | 32,850 | 3,297,885 | |||||||||||||||||
Loan | 11 | Northeast Ohio Multifamily Portfolio | 2.5% | 12/31/2012 | 5,294,664 | 2,404,839 | 2,889,825 | 8.9% | 8.2% | 5,637,204 | 5,221,577 | 2,523,881 | 2,697,696 | 210,600 | 2,487,096 | |||||||||||||||||
Property | 11.01 | Village at Wyoga Lake | 1.1% | 12/31/2012 | 2,005,761 | 729,381 | 1,276,380 | 2,058,300 | 1,916,977 | 794,636 | 1,122,341 | 72,000 | 1,050,341 | |||||||||||||||||||
Property | 11.02 | Towers at Wyoga Lake | 1.0% | 12/31/2012 | 2,003,688 | 880,572 | 1,123,116 | 2,121,780 | 1,974,671 | 926,676 | 1,047,995 | 79,200 | 968,795 | |||||||||||||||||||
Property | 11.03 | Richmond Hills | 0.5% | 12/31/2012 | 1,285,215 | 794,886 | 490,329 | 1,457,124 | 1,329,929 | 802,569 | 527,360 | 59,400 | 467,960 | |||||||||||||||||||
Loan | 12 | Crowne Plaza Houston River Oaks | 2.3% | 12/31/2011 | 9,893,385 | 7,787,521 | 2,105,864 | 12.4% | 10.6% | 10,078,380 | 12,466,261 | 9,014,660 | 3,451,601 | 498,650 | 2,952,950 | |||||||||||||||||
Loan | 13 | LA Multifamily Portfolio (30) | 2.3% | 12/31/2012 | 3,516,521 | 1,005,803 | 2,510,718 | 8.3% | 8.0% | 3,634,516 | 3,483,109 | 1,200,607 | 2,282,502 | 81,250 | 2,201,252 | |||||||||||||||||
Property | 13.01 | 1746 North Cherokee Avenue | 0.7% | 12/31/2012 | 1,082,350 | 339,911 | 742,439 | 1,091,110 | 1,047,882 | 366,887 | 680,995 | 22,250 | 658,745 | |||||||||||||||||||
Property | 13.02 | 2017 Argyle Avenue | 0.5% | 12/31/2012 | 835,516 | 193,453 | 642,063 | 841,041 | 805,662 | 269,435 | 536,227 | 17,750 | 518,477 | |||||||||||||||||||
Property | 13.03 | 1516 North Hobart Boulevard | 0.3% | 12/31/2012 | 411,122 | 99,227 | 311,895 | 436,710 | 418,298 | 126,060 | 292,238 | 10,000 | 282,238 | |||||||||||||||||||
Property | 13.04 | 1516 North Normandie Avenue | 0.2% | 12/31/2012 | 374,550 | 106,460 | 268,091 | 402,796 | 384,980 | 141,527 | 243,453 | 10,000 | 233,453 | |||||||||||||||||||
Property | 13.05 | 3205 Descanso Drive | 0.2% | 12/31/2012 | 296,328 | 63,072 | 233,256 | 319,362 | 305,647 | 98,165 | 207,482 | 6,500 | 200,982 | |||||||||||||||||||
Property | 13.06 | 746 South Normandie Avenue | 0.2% | 12/31/2012 | 289,229 | 142,670 | 146,559 | 306,600 | 294,634 | 124,134 | 170,500 | 8,750 | 161,750 | |||||||||||||||||||
Property | 13.07 | 129 North Oxford Avenue | 0.1% | 12/31/2012 | 227,426 | 61,011 | 166,415 | 236,897 | 226,006 | 74,399 | 151,607 | 6,000 | 145,607 | |||||||||||||||||||
Loan | 14 | Marble Cliff Commons (26) | 2.2% | 12/31/2012 | 4,378,388 | 1,770,905 | 2,607,484 | 8.7% | 8.5% | 4,605,408 | 4,482,230 | 2,162,481 | 2,319,749 | 69,000 | 2,250,749 | |||||||||||||||||
Loan | 15 | The Seekonk Crossing | 1.9% | 12/31/2012 | 2,291,857 | 826,555 | 1,465,302 | 8.7% | 8.3% | 2,472,583 | 3,035,418 | 1,042,989 | 1,992,429 | 34,876 | 48,374 | 1,909,179 | ||||||||||||||||
Loan | 16 | Westin Virginia Beach (26) | 1.7% | 12/31/2012 | 11,249,699 | 8,862,776 | 2,386,923 | 13.3% | 11.0% | 8,191,473 | 11,677,475 | 8,934,216 | 2,743,259 | 467,099 | 2,276,160 | |||||||||||||||||
Loan | 17 | ART Florida Multifamily Portfolio 2 | 1.7% | 9.4% | 8.7% | 3,130,878 | 3,110,578 | 1,237,802 | 1,872,776 | 125,700 | 1,747,076 | |||||||||||||||||||||
Property | 17.01 | Mosswood | 0.5% | 1,037,064 | 1,016,601 | 455,355 | 561,246 | 44,100 | 517,146 | |||||||||||||||||||||||
Property | 17.02 | Bridgeport | 0.5% | 785,454 | 773,929 | 282,083 | 491,846 | 29,700 | 462,146 | |||||||||||||||||||||||
Property | 17.03 | Winter Woods | 0.4% | 767,208 | 776,384 | 290,895 | 485,489 | 30,300 | 455,189 | |||||||||||||||||||||||
Property | 17.04 | Hobe Sound | 0.3% | 541,152 | 543,664 | 209,470 | 334,194 | 21,600 | 312,594 | |||||||||||||||||||||||
Loan | 18 | Park Slope Storage Deluxe | 1.4% | 8.6% | 8.6% | 2,508,385 | 2,230,222 | 761,107 | 1,469,115 | 10,538 | 1,458,577 | |||||||||||||||||||||
Loan | 19 | Brookwood on the Green (29) | 1.3% | 12/31/2011 | 2,858,206 | 1,566,230 | 1,291,976 | 10.2% | 9.6% | 2,991,032 | 3,115,977 | 1,491,404 | 1,624,573 | 85,000 | 1,539,573 | |||||||||||||||||
Loan | 20 | Scottsdale Commons (26)(30) | 1.3% | 12/31/2011 | 1,976,894 | 412,337 | 1,564,557 | 11.5% | 11.0% | 1,942,777 | 2,210,303 | 471,958 | 1,738,345 | 13,896 | 62,534 | 1,661,915 | ||||||||||||||||
Loan | 21 | HomeGoods & Jo-Ann Stores | 1.2% | 8.4% | 8.2% | 1,360,970 | 1,725,384 | 499,231 | 1,226,153 | 10,055 | 23,313 | 1,192,785 | ||||||||||||||||||||
Property | 21.01 | Jo-Ann Fabrics | 0.9% | 1,010,970 | 1,298,751 | 382,111 | 916,640 | 5,055 | 911,585 | |||||||||||||||||||||||
Property | 21.02 | HomeGoods | 0.3% | 350,000 | 426,633 | 117,120 | 309,513 | 5,000 | 23,313 | 281,201 | ||||||||||||||||||||||
Loan | 22 | Woodside Avenue Storage Deluxe | 1.2% | 8.4% | 8.3% | 1,948,100 | 1,860,326 | 640,619 | 1,219,707 | 10,208 | 1,209,499 | |||||||||||||||||||||
Loan | 23 | Armonk Square | 1.2% | 8.6% | 8.3% | 1,170,037 | 1,863,699 | 617,460 | 1,246,239 | 7,689 | 34,591 | 1,203,959 | ||||||||||||||||||||
Loan | 24 | North Medical Center | 1.2% | 12/31/2012 | 2,103,013 | 792,466 | 1,310,547 | 9.6% | 8.6% | 1,585,244 | 2,197,797 | 853,280 | 1,344,517 | 42,280 | 94,484 | 1,207,753 | ||||||||||||||||
Loan | 25 | Buschwood I & II | 1.1% | 12/31/2011 | 2,109,598 | 1,367,075 | 742,523 | 11.2% | 10.1% | 3,239,450 | 2,940,608 | 1,433,592 | 1,507,016 | 42,792 | 105,401 | 1,358,823 | ||||||||||||||||
Loan | 26 | 330 South Tryon Office | 1.0% | 12/31/2012 | 1,688,190 | 812,929 | 875,261 | 9.0% | 8.5% | 1,279,894 | 1,826,806 | 743,031 | 1,083,774 | 15,081 | 52,456 | 1,016,237 | ||||||||||||||||
Loan | 27 | Deerpath Plaza (29) | 1.0% | 12/31/2011 | 1,386,622 | 428,123 | 958,499 | 10.4% | 9.8% | 1,448,218 | 1,693,700 | 440,187 | 1,253,513 | 9,438 | 70,800 | 1,173,274 | ||||||||||||||||
Loan | 28 | Marketplace at Lake Boone | 1.0% | 11.7% | 10.5% | 1,774,113 | 1,881,355 | 519,338 | 1,362,018 | 15,643 | 123,190 | 1,223,185 | ||||||||||||||||||||
Property | 28.01 | 2245 Gateway Access Point | 0.4% | |||||||||||||||||||||||||||||
Property | 28.02 | 4025 Lake Boone Trail | 0.3% | |||||||||||||||||||||||||||||
Property | 28.03 | 4035 Lake Boone Trail | 0.3% | |||||||||||||||||||||||||||||
Loan | 29 | Darlington Court Apartments | 1.0% | 12/31/2012 | 1,932,611 | 894,567 | 1,038,044 | 9.5% | 8.9% | 2,117,022 | 2,036,327 | 943,912 | 1,092,415 | 63,118 | 1,029,297 | |||||||||||||||||
Loan | 30 | University Centre West III | 0.9% | 12/31/2011 | 1,935,879 | 885,106 | 1,050,773 | 10.9% | 9.5% | 1,670,068 | 2,039,280 | 869,010 | 1,170,270 | 21,823 | 125,904 | 1,022,543 | ||||||||||||||||
Loan | 31 | Siegel Suites Tropicana/Boulder II (29) | 0.9% | 12/31/2011 | 3,481,852 | 1,908,141 | 1,573,711 | 16.2% | 14.9% | 4,138,713 | 4,011,241 | 2,280,710 | 1,730,531 | 141,712 | 1,588,819 | |||||||||||||||||
Property | 31.01 | Siegel Suites Tropicana | 0.6% | 12/31/2011 | 2,144,864 | 1,084,134 | 1,060,729 | 2,486,620 | 2,413,649 | 1,298,114 | 1,115,536 | 77,728 | 1,037,808 | |||||||||||||||||||
Property | 31.02 | Siegel Suites Boulder II | 0.3% | 12/31/2011 | 1,336,988 | 824,007 | 512,982 | 1,652,093 | 1,597,592 | 982,596 | 614,996 | 63,984 | 551,012 | |||||||||||||||||||
Loan | 32 | Kunkel Portfolio (30) | 0.9% | 12/31/2011 | 1,647,028 | 1,353,657 | 293,371 | 11.1% | 9.9% | 2,244,873 | 2,185,219 | 1,040,557 | 1,144,662 | 47,557 | 67,965 | 1,029,140 | ||||||||||||||||
Property | 32.01 | Kunkel Square | 0.4% | 12/31/2011 | 33,984 | 86,159 | -52,175 | 607,494 | 597,425 | 244,485 | 352,939 | 10,500 | 342,439 | |||||||||||||||||||
Property | 32.02 | Hulman Building | 0.2% | 12/31/2011 | 684,258 | 368,955 | 315,303 | 754,962 | 700,306 | 371,912 | 328,393 | 17,689 | 33,895 | 276,809 | ||||||||||||||||||
Property | 32.03 | Court Building | 0.1% | 12/31/2011 | 516,827 | 720,932 | -204,105 | 444,448 | 500,822 | 289,256 | 211,566 | 10,766 | 17,968 | 182,832 | ||||||||||||||||||
Property | 32.04 | Fendrich Plaza | 0.1% | 12/31/2011 | 411,959 | 177,611 | 234,348 | 437,970 | 386,667 | 134,904 | 251,763 | 8,601 | 16,103 | 227,060 | ||||||||||||||||||
Loan | 33 | Mesquite Town Center | 0.9% | 12/31/2011 | 1,680,934 | 563,812 | 1,117,122 | 11.3% | 9.8% | 1,425,216 | 1,718,841 | 563,254 | 1,155,587 | 41,953 | 104,883 | 1,008,751 | ||||||||||||||||
Loan | 34 | St. John Crossings | 0.8% | 12/31/2011 | 1,664,384 | 553,883 | 1,110,501 | 10.2% | 8.8% | 1,142,153 | 1,576,675 | 594,471 | 982,204 | 42,375 | 83,996 | 855,833 | ||||||||||||||||
Loan | 35 | Dundalk Village | 0.8% | 9.5% | 8.8% | 1,456,173 | 1,487,893 | 599,942 | 887,951 | 32,017 | 33,809 | 822,125 | ||||||||||||||||||||
Loan | 36 | Hilton Garden Inn Sarasota (29)(30) | 0.8% | 12/31/2011 | 3,367,348 | 2,479,340 | 888,008 | 13.5% | 11.8% | 3,459,209 | 3,843,006 | 2,607,351 | 1,235,655 | 153,720 | 1,081,935 | |||||||||||||||||
Loan | 37 | Canterbury Palms Apartments | 0.7% | 12/31/2011 | 1,302,282 | 590,341 | 711,941 | 8.8% | 8.3% | 1,419,564 | 1,362,660 | 589,689 | 772,971 | 43,680 | 729,291 | |||||||||||||||||
Loan | 38 | USA Self Storage Ft. Lauderdale | 0.7% | 12/31/2011 | 706,246 | 408,296 | 297,950 | 9.4% | 9.3% | 1,334,880 | 1,183,868 | 401,887 | 781,982 | 10,836 | 771,146 | |||||||||||||||||
Loan | 39 | Hampton Inn Sarasota (29)(30) | 0.7% | 12/31/2011 | 2,799,676 | 2,011,589 | 788,087 | 13.0% | 11.4% | 3,257,597 | 3,337,855 | 2,266,783 | 1,071,072 | 133,514 | 937,557 | |||||||||||||||||
Loan | 40 | The Arbor at Tallwood | 0.7% | 12/31/2011 | 1,273,816 | 704,265 | 569,551 | 8.8% | 8.4% | 1,428,708 | 1,477,070 | 752,433 | 724,637 | 33,000 | 691,637 | |||||||||||||||||
Loan | 41 | 25 Crossroads Drive | 0.7% | 12/31/2011 | 2,303,357 | 1,022,799 | 1,280,558 | 13.1% | 11.2% | 2,145,677 | 2,056,360 | 1,004,722 | 1,051,638 | 16,358 | 140,709 | 894,571 | ||||||||||||||||
Loan | 42 | Canterbury Crossing | 0.6% | 12/31/2011 | 1,390,044 | 767,190 | 622,854 | 12.2% | 10.9% | 1,856,268 | 1,677,227 | 826,629 | 850,598 | 86,944 | 763,654 | |||||||||||||||||
Loan | 43 | Lockaway Storage Encino | 0.6% | 12/31/2011 | 846,716 | 361,156 | 485,560 | 9.3% | 9.1% | 1,313,220 | 1,092,862 | 442,117 | 650,745 | 16,327 | 634,419 | |||||||||||||||||
Loan | 44 | Cortez Village Townhomes | 0.6% | 9.3% | 9.0% | 1,030,834 | 990,917 | 360,894 | 630,023 | 23,250 | 606,773 | |||||||||||||||||||||
Loan | 45 | Siegel Suites Swenson (29) | 0.6% | 12/31/2011 | 2,255,823 | 1,246,439 | 1,009,384 | 16.3% | 14.5% | 2,823,974 | 2,626,544 | 1,529,859 | 1,096,685 | 119,460 | 977,225 | |||||||||||||||||
Loan | 46 | Arrowhead MHC Portfolio | 0.5% | 12/31/2011 | 1,482,648 | 812,917 | 669,731 | 11.3% | 10.9% | 1,771,354 | 1,552,052 | 808,500 | 743,552 | 30,721 | 712,831 | |||||||||||||||||
Property | 46.01 | Arrowhead Lake | 0.3% | 12/31/2011 | 733,110 | 357,170 | 375,940 | 890,324 | 777,559 | 347,034 | 430,525 | 12,427 | 418,098 | |||||||||||||||||||
Property | 46.02 | Swanton Meadows | 0.1% | 12/31/2011 | 382,109 | 260,978 | 121,131 | 386,784 | 398,825 | 233,212 | 165,613 | 10,915 | 154,698 | |||||||||||||||||||
Property | 46.03 | Sylvania Estates | 0.1% | 12/31/2011 | 214,855 | 110,321 | 104,534 | 320,160 | 215,799 | 135,663 | 80,136 | 4,404 | 75,732 | |||||||||||||||||||
Property | 46.04 | Grand Rapids | 0.0% | 12/31/2011 | 152,574 | 84,448 | 68,126 | 174,086 | 159,870 | 92,591 | 67,278 | 2,975 | 64,303 | |||||||||||||||||||
Loan | 47 | 700 East Dayton | 0.5% | 11.8% | 10.7% | 816,323 | 884,666 | 148,385 | 736,281 | 31,012 | 38,369 | 666,901 | ||||||||||||||||||||
Loan | 48 | Home MHC | 0.5% | 12/31/2011 | 765,585 | 304,022 | 461,563 | 8.6% | 8.5% | 837,480 | 816,419 | 298,166 | 518,253 | 6,800 | 511,453 | |||||||||||||||||
Loan | 49 | Harbourtown MHC | 0.5% | 12/31/2012 | 829,416 | 321,853 | 507,563 | 10.5% | 10.3% | 979,368 | 885,539 | 305,668 | 579,871 | 11,400 | 568,471 | |||||||||||||||||
Loan | 50 | Big Beaver Center | 0.5% | 12.1% | 11.3% | 729,875 | 818,069 | 153,469 | 664,600 | 3,578 | 40,490 | 620,532 | ||||||||||||||||||||
Loan | 51 | Gander Mountain Dothan | 0.4% | 10.6% | 10.6% | 605,662 | 569,322 | 17,080 | 552,243 | 552,243 | ||||||||||||||||||||||
Loan | 52 | Water’s Edge Apartments | 0.4% | 12.1% | 11.0% | 1,502,724 | 1,499,178 | 875,771 | 623,408 | 57,600 | 565,808 | |||||||||||||||||||||
Loan | 53 | Lamplighter MHC | 0.4% | 9.9% | 9.6% | 879,500 | 1,089,251 | 653,427 | 435,824 | 11,450 | 424,374 | |||||||||||||||||||||
Loan | 54 | Lockaway Storage Babcock | 0.3% | 12/31/2012 | 559,478 | 230,309 | 329,169 | 9.4% | 9.2% | 633,480 | 560,933 | 227,194 | 333,739 | 7,470 | 326,269 | |||||||||||||||||
Loan | 55 | Belle Oak Apartments | 0.3% | 12/31/2011 | 875,290 | 572,033 | 303,257 | 11.3% | 10.1% | 1,047,840 | 991,745 | 591,029 | 400,716 | 42,120 | 358,596 | |||||||||||||||||
Loan | 56 | CVS - Centerville | 0.3% | 12/31/2011 | 396,102 | 60,793 | 335,309 | 10.6% | 10.4% | 345,059 | 418,186 | 80,485 | 337,701 | 5,377 | 332,324 | |||||||||||||||||
Loan | 57 | Eaton Square Apartments | 0.2% | 9.8% | 9.2% | 539,907 | 491,658 | 253,497 | 238,161 | 14,996 | 223,165 | |||||||||||||||||||||
Loan | 58 | 2675 Patrick & 6145 Harrison | 0.2% | 12/31/2011 | 334,651 | 112,561 | 222,090 | 10.7% | 9.8% | 374,268 | 330,946 | 106,915 | 224,031 | 7,587 | 11,855 | 204,588 | ||||||||||||||||
Loan | 59 | Oakridge MHC | 0.1% | 12/31/2011 | 407,300 | 230,534 | 176,766 | 9.5% | 9.1% | 429,888 | 392,730 | 231,691 | 161,039 | 7,221 | 153,818 | |||||||||||||||||
A-1-6
COMM 2014-CCRE17 | ||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||
% of | ||||||||||||||||||||||||
Property | Initial Pool | Ownership | Ground Lease | Ground Lease | Lease | Lease | ||||||||||||||||||
Flag | ID | Property Name | Balance | Interest(16) | Expiration(16) | Extension Terms(16) | Largest Tenant (19)(20)(21)(22) | SF | Expiration (18) | 2nd Largest Tenant (20)(21) | SF | Expiration (18) | ||||||||||||
Loan | 1 | Bronx Terminal Market (28)(30)(31) | 11.7% | Leasehold | 09/13/2055 | 5 options, 10 years each | Target | 188,446 | 10/01/2033 | BJ’s Wholesale Club | 130,099 | 08/01/2029 | ||||||||||||
Loan | 2 | 25 Broadway (28) | 10.9% | Fee Simple | Léman Manhattan Preparatory School | 179,885 | 09/30/2030 | Teach for America | 129,827 | 01/31/2032 | ||||||||||||||
Loan | 3 | Cottonwood Mall | 8.8% | Fee Simple | Regal Cinema | 80,360 | 12/31/2016 | Old Navy | 14,915 | 04/30/2023 | ||||||||||||||
Loan | 4 | Hyatt Place Austin Downtown | 4.7% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 5 | ARC Marriott Hotel Portfolio(31) | 3.8% | Fee Simple | ||||||||||||||||||||
Property | 5.01 | Courtyard by Marriott Baltimore | 2.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 5.02 | Courtyard by Marriott Providence | 1.7% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 6 | Silicon Valley Hotel Portfolio | 3.1% | Fee Simple | ||||||||||||||||||||
Property | 6.01 | Wild Palms Hotel | 1.8% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 6.02 | Hotel Avante | 1.3% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 7 | Yonkers Gateway Center | 3.1% | Leasehold | 05/31/2060 | None | Burlington Coat Factory | 196,000 | 06/29/2034 | Pathmark | 50,085 | 03/31/2015 | ||||||||||||
Loan | 8 | DC Mixed Use Portfolio V (30) | 2.9% | Fee Simple | ||||||||||||||||||||
Property | 8.01 | 6896 Laurel Street NW (26) | 1.3% | Fee Simple | EF International Language Schools, Inc. | 69,735 | 04/30/2024 | NAP | NAP | NAP | ||||||||||||||
Property | 8.02 | 711 D Street NW | 0.5% | Fee Simple | The Public Policy Fund, Inc. | 5,860 | 02/28/2023 | Fastcase, Inc. | 4,517 | 04/30/2019 | ||||||||||||||
Property | 8.03 | 4821 Annapolis Road | 0.4% | Fee Simple | Gussini Fashion & Shoes | 10,500 | 08/31/2017 | Value Furniture | 6,994 | 06/30/2021 | ||||||||||||||
Property | 8.04 | 910 F Street NW | 0.4% | Fee Simple | District of Pi Restaurant | 5,960 | 12/31/2021 | Amorini Panini | 1,450 | 09/30/2020 | ||||||||||||||
Property | 8.05 | 425 Brightseat Road | 0.3% | Fee Simple | State of Maryland | 45,000 | 02/28/2020 | Prince George’s County Maryland | 13,226 | 06/30/2014 | ||||||||||||||
Loan | 9 | Indigo on Forest | 2.8% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 10 | Casa del Monte MHC | 2.6% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 11 | Northeast Ohio Multifamily Portfolio | 2.5% | Fee Simple | ||||||||||||||||||||
Property | 11.01 | Village at Wyoga Lake | 1.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 11.02 | Towers at Wyoga Lake | 1.0% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 11.03 | Richmond Hills | 0.5% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 12 | Crowne Plaza Houston River Oaks | 2.3% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 13 | LA Multifamily Portfolio (30) | 2.3% | Fee Simple | ||||||||||||||||||||
Property | 13.01 | 1746 North Cherokee Avenue | 0.7% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 13.02 | 2017 Argyle Avenue | 0.5% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 13.03 | 1516 North Hobart Boulevard | 0.3% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 13.04 | 1516 North Normandie Avenue | 0.2% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 13.05 | 3205 Descanso Drive | 0.2% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 13.06 | 746 South Normandie Avenue | 0.2% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 13.07 | 129 North Oxford Avenue | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 14 | Marble Cliff Commons (26) | 2.2% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 15 | The Seekonk Crossing | 1.9% | Fee Simple | BJ’s Wholesale Club | 109,339 | 08/31/2032 | Hobby Lobby | 42,549 | 03/31/2024 | ||||||||||||||
Loan | 16 | Westin Virginia Beach (26) | 1.7% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 17 | ART Florida Multifamily Portfolio 2 | 1.7% | Fee Simple | ||||||||||||||||||||
Property | 17.01 | Mosswood | 0.5% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 17.02 | Bridgeport | 0.5% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 17.03 | Winter Woods | 0.4% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 17.04 | Hobe Sound | 0.3% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 18 | Park Slope Storage Deluxe | 1.4% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 19 | Brookwood on the Green (29) | 1.3% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 20 | Scottsdale Commons (26)(30) | 1.3% | Fee Simple | Fresh & Easy | 14,412 | 06/30/2023 | BevMo! | 14,202 | 11/30/2022 | ||||||||||||||
Loan | 21 | HomeGoods & Jo-Ann Stores | 1.2% | Fee Simple | ||||||||||||||||||||
Property | 21.01 | Jo-Ann Fabrics | 0.9% | Fee Simple | Jo-Ann Stores, Inc. | 33,699 | 01/31/2029 | NAP | NAP | NAP | ||||||||||||||
Property | 21.02 | HomeGoods | 0.3% | Fee Simple | Home Goods, Inc | 25,000 | 08/31/2018 | NAP | NAP | NAP | ||||||||||||||
Loan | 22 | Woodside Avenue Storage Deluxe | 1.2% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 23 | Armonk Square | 1.2% | Fee Simple | DeCicco’s | 18,000 | 05/31/2023 | Fortina | 3,300 | 05/31/2018 | ||||||||||||||
Loan | 24 | North Medical Center | 1.2% | Fee Simple | St. Joseph’s Medical, PC | 24,882 | 12/31/2025 | Digestive Disease Center | 9,843 | 02/28/2018 | ||||||||||||||
Loan | 25 | Buschwood I & II | 1.1% | Fee Simple | Liberty Mutual Insurance Co. | 25,600 | 06/30/2017 | GN Enterprises, LLC | 18,540 | 11/30/2014 | ||||||||||||||
Loan | 26 | 330 South Tryon Office | 1.0% | Fee Simple | Charlotte Chamber of Commerce | 29,975 | 03/31/2015 | BBVA | 11,865 | 07/31/2021 | ||||||||||||||
Loan | 27 | Deerpath Plaza (29) | 1.0% | Fee Simple | Patient Wolf Trading Company | 7,879 | 09/30/2019 | LaSalle Bank NA | 6,675 | 11/30/2016 | ||||||||||||||
Loan | 28 | Marketplace at Lake Boone | 1.0% | Fee Simple | ||||||||||||||||||||
Property | 28.01 | 2245 Gateway Access Point | 0.4% | Fee Simple | AT Allen & Company | 8,619 | 09/30/2018 | Varrow | 7,889 | 08/31/2019 | ||||||||||||||
Property | 28.02 | 4025 Lake Boone Trail | 0.3% | Fee Simple | Ashton Woods | 8,982 | 07/31/2020 | Buffalo Brothers | 5,645 | 11/30/2020 | ||||||||||||||
Property | 28.03 | 4035 Lake Boone Trail | 0.3% | Fee Simple | Doctor’s Vision Center | 4,187 | 05/31/2019 | Salonspace | 3,300 | 02/28/2018 | ||||||||||||||
Loan | 29 | Darlington Court Apartments | 1.0% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 30 | University Centre West III | 0.9% | Fee Simple | Wells Fargo Advisors, LLC | 13,000 | 10/31/2016 | City of Coral Springs | 12,094 | 02/14/2017 | ||||||||||||||
Loan | 31 | Siegel Suites Tropicana/Boulder II (29) | 0.9% | Fee Simple | ||||||||||||||||||||
Property | 31.01 | Siegel Suites Tropicana | 0.6% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 31.02 | Siegel Suites Boulder II | 0.3% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 32 | Kunkel Portfolio (30) | 0.9% | Fee Simple | ||||||||||||||||||||
Property | 32.01 | Kunkel Square | 0.4% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 32.02 | Hulman Building | 0.2% | Fee Simple | BFOH | 28,500 | 07/31/2017 | Evansville Commerce Bank | 12,595 | 01/31/2018 | ||||||||||||||
Property | 32.03 | Court Building | 0.1% | Fee Simple | Catholic Charities | 3,564 | 03/31/2015 | Kinkade & Associates | 2,761 | 01/31/2015 | ||||||||||||||
Property | 32.04 | Fendrich Plaza | 0.1% | Fee Simple | Division of Family & Child | 25,613 | 04/01/2018 | NAP | NAP | NAP | ||||||||||||||
Loan | 33 | Mesquite Town Center | 0.9% | Fee Simple | Burlington Coat Factory | 75,953 | 01/31/2019 | Ashley Furniture HomeStore | 52,984 | 12/31/2017 | ||||||||||||||
Loan | 34 | St. John Crossings | 0.8% | Fee Simple | Shop ’N Save | 66,244 | 08/31/2022 | Applebee’s | 5,063 | 11/30/2018 | ||||||||||||||
Loan | 35 | Dundalk Village | 0.8% | Fee Simple | Caring Hands | 14,121 | 11/30/2023 | Rite Aid | 9,061 | 04/30/2021 | ||||||||||||||
Loan | 36 | Hilton Garden Inn Sarasota (29)(30) | 0.8% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 37 | Canterbury Palms Apartments | 0.7% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 38 | USA Self Storage Ft. Lauderdale | 0.7% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 39 | Hampton Inn Sarasota (29)(30) | 0.7% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 40 | The Arbor at Tallwood | 0.7% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 41 | 25 Crossroads Drive | 0.7% | Fee Simple | Chesapeake Urology Associates, P.A. | 19,222 | 11/30/2018 | FISERV Solutions, Inc. | 11,231 | 08/31/2019 | ||||||||||||||
Loan | 42 | Canterbury Crossing | 0.6% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 43 | Lockaway Storage Encino | 0.6% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 44 | Cortez Village Townhomes | 0.6% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 45 | Siegel Suites Swenson (29) | 0.6% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 46 | Arrowhead MHC Portfolio | 0.5% | Fee Simple | ||||||||||||||||||||
Property | 46.01 | Arrowhead Lake | 0.3% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 46.02 | Swanton Meadows | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 46.03 | Sylvania Estates | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 46.04 | Grand Rapids | 0.0% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 47 | 700 East Dayton | 0.5% | Fee Simple | Clover Holdings | 206,745 | 12/31/2019 | NAP | NAP | NAP | ||||||||||||||
Loan | 48 | Home MHC | 0.5% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 49 | Harbourtown MHC | 0.5% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 50 | Big Beaver Center | 0.5% | Fee Simple | Casual Male Retail Group | 9,000 | 07/18/2018 | AT&T Wireless | 5,000 | 07/31/2023 | ||||||||||||||
Loan | 51 | Gander Mountain Dothan | 0.4% | Fee Simple | Gander Mountain Company | 45,600 | 11/29/2028 | NAP | NAP | NAP | ||||||||||||||
Loan | 52 | Water’s Edge Apartments | 0.4% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 53 | Lamplighter MHC | 0.4% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 54 | Lockaway Storage Babcock | 0.3% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 55 | Belle Oak Apartments | 0.3% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 56 | CVS - Centerville | 0.3% | Fee Simple | CVS | 9,750 | 01/31/2030 | NAP | NAP | NAP | ||||||||||||||
Loan | 57 | Eaton Square Apartments | 0.2% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 58 | 2675 Patrick & 6145 Harrison | 0.2% | Fee Simple | Mallorca Magnetics, Inc | 11,811 | 04/30/2016 | Valley Press Of Las Vegas | 4,177 | 03/31/2016 | ||||||||||||||
Loan | 59 | Oakridge MHC | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
A-1-7
COMM 2014-CCRE17 | ||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||
% of | ||||||||||||||||||||||||||||
Property | Initial Pool | Lease | Lease | Lease | Occupancy | |||||||||||||||||||||||
Flag | ID | Property Name | Balance | 3rd Largest Tenant (20)(21)(22) | SF | Expiration (18) | 4th Largest Tenant (19)(20)(21) | SF | Expiration (18) | 5th Largest Tenant (20) | SF | Expiration (18) | Occupancy (17)(21) | As-of Date | ||||||||||||||
Loan | 1 | Bronx Terminal Market (28)(30)(31) | 11.7% | Home Depot | 124,955 | 02/01/2034 | Toys ’R’ Us / Babies ‘R’ Us | 76,921 | 01/31/2020 | Burlington Coat Factory | 74,329 | 01/01/2028 | 99.3% | 04/01/2014 | ||||||||||||||
Loan | 2 | 25 Broadway (28) | 10.9% | Deloitte LLP | 121,368 | 12/31/2016 | WeWork | 86,322 | 12/31/2034 | City University of New York | 43,785 | 01/31/2022 | 95.8% | 03/13/2014 | ||||||||||||||
Loan | 3 | Cottonwood Mall | 8.8% | Ulta Beauty | 10,163 | 10/31/2020 | Shoe Dept. Encore | 9,549 | 01/31/2022 | Express Women | 9,286 | 01/31/2017 | 96.0% | 03/31/2014 | ||||||||||||||
Loan | 4 | Hyatt Place Austin Downtown | 4.7% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 66.4% | 03/31/2014 | ||||||||||||||
Loan | 5 | ARC Marriott Hotel Portfolio(31) | 3.8% | 74.8% | 01/31/2014 | |||||||||||||||||||||||
Property | 5.01 | Courtyard by Marriott Baltimore | 2.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 69.5% | 01/31/2014 | ||||||||||||||
Property | 5.02 | Courtyard by Marriott Providence | 1.7% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 79.9% | 01/31/2014 | ||||||||||||||
Loan | 6 | Silicon Valley Hotel Portfolio | 3.1% | 76.7% | 03/31/2014 | |||||||||||||||||||||||
Property | 6.01 | Wild Palms Hotel | 1.8% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 73.9% | 03/31/2014 | ||||||||||||||
Property | 6.02 | Hotel Avante | 1.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 83.2% | 03/31/2014 | ||||||||||||||
Loan | 7 | Yonkers Gateway Center | 3.1% | Best Buy | 42,226 | 01/31/2017 | Alamo Drafthouse Cinema | 25,596 | 06/30/2023 | DSW | 22,000 | 11/30/2018 | 99.5% | 03/05/2014 | ||||||||||||||
Loan | 8 | DC Mixed Use Portfolio V (30) | 2.9% | 98.2% | 03/31/2014 | |||||||||||||||||||||||
Property | 8.01 | 6896 Laurel Street NW (26) | 1.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/31/2014 | ||||||||||||||
Property | 8.02 | 711 D Street NW | 0.5% | Neighborhood Restaurant Group XV, LLC | 3,630 | 01/31/2024 | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/31/2014 | ||||||||||||||
Property | 8.03 | 4821 Annapolis Road | 0.4% | 7-Eleven, Inc. | 3,863 | 07/31/2023 | Tri-Star Medical Supply LLC | 2,021 | 01/31/2019 | Tina’s Deli & Liquors | 1,843 | 03/31/2015 | 90.2% | 03/31/2014 | ||||||||||||||
Property | 8.04 | 910 F Street NW | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/31/2014 | ||||||||||||||
Property | 8.05 | 425 Brightseat Road | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/31/2014 | ||||||||||||||
Loan | 9 | Indigo on Forest | 2.8% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 86.9% | 03/01/2014 | ||||||||||||||
Loan | 10 | Casa del Monte MHC | 2.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 99.5% | 02/10/2014 | ||||||||||||||
Loan | 11 | Northeast Ohio Multifamily Portfolio | 2.5% | 91.0% | 03/03/2014 | |||||||||||||||||||||||
Property | 11.01 | Village at Wyoga Lake | 1.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 87.9% | 03/03/2014 | ||||||||||||||
Property | 11.02 | Towers at Wyoga Lake | 1.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 91.7% | 03/03/2014 | ||||||||||||||
Property | 11.03 | Richmond Hills | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 93.9% | 03/03/2014 | ||||||||||||||
Loan | 12 | Crowne Plaza Houston River Oaks | 2.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 80.2% | 12/31/2013 | ||||||||||||||
Loan | 13 | LA Multifamily Portfolio (30) | 2.3% | 97.8% | 03/10/2014 | |||||||||||||||||||||||
Property | 13.01 | 1746 North Cherokee Avenue | 0.7% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/10/2014 | ||||||||||||||
Property | 13.02 | 2017 Argyle Avenue | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 98.6% | 03/10/2014 | ||||||||||||||
Property | 13.03 | 1516 North Hobart Boulevard | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 97.5% | 03/10/2014 | ||||||||||||||
Property | 13.04 | 1516 North Normandie Avenue | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 95.0% | 03/10/2014 | ||||||||||||||
Property | 13.05 | 3205 Descanso Drive | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/10/2014 | ||||||||||||||
Property | 13.06 | 746 South Normandie Avenue | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 91.4% | 03/10/2014 | ||||||||||||||
Property | 13.07 | 129 North Oxford Avenue | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/10/2014 | ||||||||||||||
Loan | 14 | Marble Cliff Commons (26) | 2.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 91.3% | 04/03/2014 | ||||||||||||||
Loan | 15 | The Seekonk Crossing | 1.9% | Big Lots | 27,620 | 01/31/2017 | Staples | 18,000 | 02/28/2022 | Pier One Imports | 8,658 | 02/28/2019 | 96.7% | 03/01/2014 | ||||||||||||||
Loan | 16 | Westin Virginia Beach (26) | 1.7% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 70.0% | 02/28/2014 | ||||||||||||||
Loan | 17 | ART Florida Multifamily Portfolio 2 | 1.7% | 94.5% | Various | |||||||||||||||||||||||
Property | 17.01 | Mosswood | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 90.5% | 02/01/2014 | ||||||||||||||
Property | 17.02 | Bridgeport | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 98.0% | 02/01/2014 | ||||||||||||||
Property | 17.03 | Winter Woods | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 96.0% | 02/06/2014 | ||||||||||||||
Property | 17.04 | Hobe Sound | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 95.8% | 02/01/2014 | ||||||||||||||
Loan | 18 | Park Slope Storage Deluxe | 1.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 75.1% | 03/31/2014 | ||||||||||||||
Loan | 19 | Brookwood on the Green (29) | 1.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 95.0% | 01/22/2014 | ||||||||||||||
Loan | 20 | Scottsdale Commons (26)(30) | 1.3% | Choice Pet Supply | 5,190 | 12/31/2019 | Sleep America, LLC | 5,000 | 11/30/2023 | Mutual of Omaha | 4,200 | 12/31/2015 | 94.5% | 02/12/2014 | ||||||||||||||
Loan | 21 | HomeGoods & Jo-Ann Stores | 1.2% | 100.0% | 05/06/2014 | |||||||||||||||||||||||
Property | 21.01 | Jo-Ann Fabrics | 0.9% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 05/06/2014 | ||||||||||||||
Property | 21.02 | HomeGoods | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 05/06/2014 | ||||||||||||||
Loan | 22 | Woodside Avenue Storage Deluxe | 1.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 78.5% | 03/31/2014 | ||||||||||||||
Loan | 23 | Armonk Square | 1.2% | JPMorgan Chase | 3,191 | 01/01/2024 | Holmes | 3,000 | 10/31/2023 | Peachwave Yogurt | 1,950 | 10/31/2023 | 100.0% | 12/31/2013 | ||||||||||||||
Loan | 24 | North Medical Center | 1.2% | ChildTime Corp | 5,888 | 06/30/2016 | Premiere Catering | 4,878 | MTM | Syracuse Hematology Onco | 4,392 | 05/31/2017 | 94.5% | 03/31/2014 | ||||||||||||||
Loan | 25 | Buschwood I & II | 1.1% | Molina Healthcare Phase I | 17,170 | 07/31/2019 | GSA - FDA | 12,447 | 05/31/2020 | Molina Healthcare Phase III | 9,374 | 07/31/2019 | 89.3% | 02/28/2014 | ||||||||||||||
Loan | 26 | 330 South Tryon Office | 1.0% | AI Design | 9,300 | 02/28/2025 | Perkins & Will | 9,093 | 05/31/2020 | NAP | NAP | NAP | 91.9% | 03/07/2014 | ||||||||||||||
Loan | 27 | Deerpath Plaza (29) | 1.0% | Schiller, DuCanto & Fleck | 5,570 | 08/31/2016 | Deerpath Executive Suites | 3,229 | 09/30/2017 | Sussex Enterprises Inc. | 2,841 | 10/31/2019 | 96.1% | 01/01/2014 | ||||||||||||||
Loan | 28 | Marketplace at Lake Boone | 1.0% | 95.7% | 03/07/2014 | |||||||||||||||||||||||
Property | 28.01 | 2245 Gateway Access Point | 0.4% | JKR Eldercare | 5,393 | 02/28/2019 | Park Sterling Bank | 4,806 | 09/30/2019 | Vein Clinics of America | 3,931 | 10/31/2022 | 94.1% | 03/07/2014 | ||||||||||||||
Property | 28.02 | 4025 Lake Boone Trail | 0.3% | Greystone | 4,016 | 03/31/2020 | Real Food Cary | 2,400 | 01/31/2023 | HealthSource | 1,785 | 05/31/2022 | 94.9% | 03/07/2014 | ||||||||||||||
Property | 28.03 | 4035 Lake Boone Trail | 0.3% | JLRA Investments | 2,703 | 12/31/2017 | 618 Bistro | 2,500 | 05/31/2020 | Tumble Gym | 2,237 | 06/30/2019 | 100.0% | 03/07/2014 | ||||||||||||||
Loan | 29 | Darlington Court Apartments | 1.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 96.2% | 12/25/2013 | ||||||||||||||
Loan | 30 | University Centre West III | 0.9% | Berkshire Hathaway Home Services Florida Realty | 10,122 | 05/31/2016 | Beech Street Café | 5,956 | 02/16/2019 | Program Underwriters, LLC | 4,153 | 03/31/2015 | 83.4% | 02/16/2014 | ||||||||||||||
Loan | 31 | Siegel Suites Tropicana/Boulder II (29) | 0.9% | 94.1% | 03/06/2014 | |||||||||||||||||||||||
Property | 31.01 | Siegel Suites Tropicana | 0.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 94.2% | 03/06/2014 | ||||||||||||||
Property | 31.02 | Siegel Suites Boulder II | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 94.1% | 03/06/2014 | ||||||||||||||
Loan | 32 | Kunkel Portfolio (30) | 0.9% | 84.8% | Various | |||||||||||||||||||||||
Property | 32.01 | Kunkel Square | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 02/17/2014 | ||||||||||||||
Property | 32.02 | Hulman Building | 0.2% | The AME Group | 5,026 | 11/10/2015 | Best Listing LLC | 2,540 | 04/30/2015 | The Accounting Group LLC | 1,450 | 06/30/2014 | 82.5% | 02/13/2014 | ||||||||||||||
Property | 32.03 | Court Building | 0.1% | Barber & Bauer, LLP | 2,432 | 07/31/2015 | Diehl Evaluation & Consulting | 1,277 | 05/31/2018 | CHA Consulting, Inc. 2 | 1,191 | 04/01/2016 | 81.3% | 02/21/2014 | ||||||||||||||
Property | 32.04 | Fendrich Plaza | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 77.4% | 02/28/2014 | ||||||||||||||
Loan | 33 | Mesquite Town Center | 0.9% | Home Zone Furniture | 27,760 | 12/31/2018 | Hancock Fabrics | 15,000 | 11/30/2019 | Salons Elite | 12,281 | 10/31/2017 | 95.5% | 02/06/2014 | ||||||||||||||
Loan | 34 | St. John Crossings | 0.8% | Rainbow Apparel | 4,200 | 01/31/2016 | Mimi Beauty Supply | 3,168 | 05/31/2018 | Total Rental Care, Inc | 2,800 | 03/31/2020 | 98.5% | 01/14/2014 | ||||||||||||||
Loan | 35 | Dundalk Village | 0.8% | DaVita Dialysis | 6,102 | 02/28/2021 | M&T Bank | 3,039 | 12/31/2017 | PRP Learning | 2,772 | 11/30/2023 | 90.9% | 02/04/2014 | ||||||||||||||
Loan | 36 | Hilton Garden Inn Sarasota (29)(30) | 0.8% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 78.9% | 09/30/2013 | ||||||||||||||
Loan | 37 | Canterbury Palms Apartments | 0.7% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/20/2014 | ||||||||||||||
Loan | 38 | USA Self Storage Ft. Lauderdale | 0.7% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 91.0% | 01/31/2014 | ||||||||||||||
Loan | 39 | Hampton Inn Sarasota (29)(30) | 0.7% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 69.6% | 09/30/2013 | ||||||||||||||
Loan | 40 | The Arbor at Tallwood | 0.7% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 94.2% | 01/07/2014 | ||||||||||||||
Loan | 41 | 25 Crossroads Drive | 0.7% | The Dame Company Linwood’s | 9,921 | 07/31/2018 | Mid-Atlantic Nephrology Associates, P.A. | 7,959 | 01/31/2022 | VSMR Enterprises, Inc. | 3,875 | 06/30/2019 | 89.2% | 01/01/2014 | ||||||||||||||
Loan | 42 | Canterbury Crossing | 0.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 93.1% | 03/24/2014 | ||||||||||||||
Loan | 43 | Lockaway Storage Encino | 0.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 80.3% | 12/31/2013 | ||||||||||||||
Loan | 44 | Cortez Village Townhomes | 0.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 98.9% | 11/10/2013 | ||||||||||||||
Loan | 45 | Siegel Suites Swenson (29) | 0.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 96.4% | 03/06/2014 | ||||||||||||||
Loan | 46 | Arrowhead MHC Portfolio | 0.5% | 69.7% | 02/12/2014 | |||||||||||||||||||||||
Property | 46.01 | Arrowhead Lake | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 74.9% | 02/12/2014 | ||||||||||||||
Property | 46.02 | Swanton Meadows | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 66.2% | 02/12/2014 | ||||||||||||||
Property | 46.03 | Sylvania Estates | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 59.8% | 02/12/2014 | ||||||||||||||
Property | 46.04 | Grand Rapids | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 71.2% | 02/12/2014 | ||||||||||||||
Loan | 47 | 700 East Dayton | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 05/06/2014 | ||||||||||||||
Loan | 48 | Home MHC | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/26/2014 | ||||||||||||||
Loan | 49 | Harbourtown MHC | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 89.0% | 03/01/2014 | ||||||||||||||
Loan | 50 | Big Beaver Center | 0.5% | Piada Streetside | 3,000 | 09/30/2018 | Halo Burger | 2,500 | 07/15/2018 | Nail Salon | 2,350 | 09/30/2018 | 100.0% | 02/24/2014 | ||||||||||||||
Loan | 51 | Gander Mountain Dothan | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 05/06/2014 | ||||||||||||||
Loan | 52 | Water’s Edge Apartments | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 89.6% | 03/07/2014 | ||||||||||||||
Loan | 53 | Lamplighter MHC | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 82.1% | 01/08/2014 | ||||||||||||||
Loan | 54 | Lockaway Storage Babcock | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 87.3% | 02/12/2014 | ||||||||||||||
Loan | 55 | Belle Oak Apartments | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 91.7% | 03/07/2014 | ||||||||||||||
Loan | 56 | CVS - Centerville | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 05/01/2014 | ||||||||||||||
Loan | 57 | Eaton Square Apartments | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 87.5% | 02/28/2014 | ||||||||||||||
Loan | 58 | 2675 Patrick & 6145 Harrison | 0.2% | J. Hamilton Productions | 3,519 | 01/31/2015 | Mr. Haney Sports, INC | 3,200 | 02/29/2016 | J. D. & Associates | 2,932 | 09/30/2015 | 100.0% | 03/06/2014 | ||||||||||||||
Loan | 59 | Oakridge MHC | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 96.3% | 02/01/2014 | ||||||||||||||
A-1-8
COMM 2014-CCRE17 | ||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||
% of | Upfront | Monthly | Upfront | Monthly | Upfront | Monthly | Upfront | Monthly | Upfront | |||||||||||||||
Property | Initial Pool | Replacement | Replacement | TI/LC | TI/LC | Tax | Tax | Insurance | Insurance | Engineering | ||||||||||||||
Flag | ID | Property Name | Balance | Reserves($)(23) | Reserves ($)(24) | Reserves($)(23) | Reserves ($)(24) | Reserves($)(23) | Reserves ($)(24) | Reserves($)(23) | Reserves ($)(24) | Reserves($)(23) | ||||||||||||
Loan | 1 | Bronx Terminal Market (28)(30)(31) | 11.7% | Springing | Springing | Springing | Springing | |||||||||||||||||
Loan | 2 | 25 Broadway (28) | 10.9% | 15,943 | 20,420,098 | 79,713 | 1,693,530 | 423,383 | 422,627 | 46,959 | 165,000 | |||||||||||||
Loan | 3 | Cottonwood Mall | 8.8% | 8,551 | 34,204 | 66,667 | 66,667 | Springing | ||||||||||||||||
Loan | 4 | Hyatt Place Austin Downtown | 4.7% | 30,460 | 2.0% of prior month’s gross revenues | 397,850 | 99,462 | Springing | ||||||||||||||||
Loan | 5 | ARC Marriott Hotel Portfolio(31) | 3.8% | 4.0% of prior month’s gross revenues | 619,028 | 167,606 | Springing | |||||||||||||||||
Property | 5.01 | Courtyard by Marriott Baltimore | 2.1% | |||||||||||||||||||||
Property | 5.02 | Courtyard by Marriott Providence | 1.7% | |||||||||||||||||||||
Loan | 6 | Silicon Valley Hotel Portfolio | 3.1% | 1/12 of 4.0% of annual gross income | 97,333 | 24,333 | Springing | 50,396 | ||||||||||||||||
Property | 6.01 | Wild Palms Hotel | 1.8% | |||||||||||||||||||||
Property | 6.02 | Hotel Avante | 1.3% | |||||||||||||||||||||
Loan | 7 | Yonkers Gateway Center | 3.1% | 7,282 | Springing | Springing | 104,664 | |||||||||||||||||
Loan | 8 | DC Mixed Use Portfolio V (30) | 2.9% | 3,977 | 7,648 | 249,728 | 62,432 | 17,963 | 1,283 | 18,938 | ||||||||||||||
Property | 8.01 | 6896 Laurel Street NW (26) | 1.3% | |||||||||||||||||||||
Property | 8.02 | 711 D Street NW | 0.5% | |||||||||||||||||||||
Property | 8.03 | 4821 Annapolis Road | 0.4% | |||||||||||||||||||||
Property | 8.04 | 910 F Street NW | 0.4% | |||||||||||||||||||||
Property | 8.05 | 425 Brightseat Road | 0.3% | |||||||||||||||||||||
Loan | 9 | Indigo on Forest | 2.8% | 34,662 | 370,833 | 74,167 | 176,341 | 14,695 | 2,000,000 | |||||||||||||||
Loan | 10 | Casa del Monte MHC | 2.6% | 2,738 | 263,800 | 52,760 | 16,564 | 4,141 | 122,813 | |||||||||||||||
Loan | 11 | Northeast Ohio Multifamily Portfolio | 2.5% | Springing | 225,500 | 37,583 | 26,667 | 13,333 | ||||||||||||||||
Property | 11.01 | Village at Wyoga Lake | 1.1% | |||||||||||||||||||||
Property | 11.02 | Towers at Wyoga Lake | 1.0% | |||||||||||||||||||||
Property | 11.03 | Richmond Hills | 0.5% | |||||||||||||||||||||
Loan | 12 | Crowne Plaza Houston River Oaks | 2.3% | 1/12 of 4.0% of prior year’s gross revenues | 199,000 | 49,717 | 93,722 | 8,600 | ||||||||||||||||
Loan | 13 | LA Multifamily Portfolio (30) | 2.3% | 6,771 | 29,167 | 29,167 | 8,013 | 62,500 | ||||||||||||||||
Property | 13.01 | 1746 North Cherokee Avenue | 0.7% | |||||||||||||||||||||
Property | 13.02 | 2017 Argyle Avenue | 0.5% | |||||||||||||||||||||
Property | 13.03 | 1516 North Hobart Boulevard | 0.3% | |||||||||||||||||||||
Property | 13.04 | 1516 North Normandie Avenue | 0.2% | |||||||||||||||||||||
Property | 13.05 | 3205 Descanso Drive | 0.2% | |||||||||||||||||||||
Property | 13.06 | 746 South Normandie Avenue | 0.2% | |||||||||||||||||||||
Property | 13.07 | 129 North Oxford Avenue | 0.1% | |||||||||||||||||||||
Loan | 14 | Marble Cliff Commons (26) | 2.2% | 6,417 | 344,000 | 57,333 | 49,970 | 3,844 | 38,832 | |||||||||||||||
Loan | 15 | The Seekonk Crossing | 1.9% | 2,906 | 4,031 | 49,210 | 6,038 | 3,034 | ||||||||||||||||
Loan | 16 | Westin Virginia Beach (26) | 1.7% | 4.0% of prior month’s gross revenues | 253,530 | 31,422 | Springing | |||||||||||||||||
Loan | 17 | ART Florida Multifamily Portfolio 2 | 1.7% | 10,475 | 35,000 | 17,500 | 21,325 | 10,663 | 18,344 | |||||||||||||||
Property | 17.01 | Mosswood | 0.5% | |||||||||||||||||||||
Property | 17.02 | Bridgeport | 0.5% | |||||||||||||||||||||
Property | 17.03 | Winter Woods | 0.4% | |||||||||||||||||||||
Property | 17.04 | Hobe Sound | 0.3% | |||||||||||||||||||||
Loan | 18 | Park Slope Storage Deluxe | 1.4% | 878 | 36,619 | 7,324 | 34,203 | Springing | ||||||||||||||||
Loan | 19 | Brookwood on the Green (29) | 1.3% | 7,083 | 104,657 | 34,886 | Springing | 140,063 | ||||||||||||||||
Loan | 20 | Scottsdale Commons (26)(30) | 1.3% | 1,992 | 5,211 | 13,480 | 14,956 | 1,917 | 36,876 | |||||||||||||||
Loan | 21 | HomeGoods & Jo-Ann Stores | 1.2% | 734 | 2,935 | 76,000 | 7,000 | 10,602 | 5,301 | |||||||||||||||
Property | 21.01 | Jo-Ann Fabrics | 0.9% | |||||||||||||||||||||
Property | 21.02 | HomeGoods | 0.3% | |||||||||||||||||||||
Loan | 22 | Woodside Avenue Storage Deluxe | 1.2% | 851 | 17,693 | 4,423 | 21,932 | Springing | ||||||||||||||||
Loan | 23 | Armonk Square | 1.2% | 634 | 2,835 | 43,333 | 21,667 | 5,675 | Springing | |||||||||||||||
Loan | 24 | North Medical Center | 1.2% | 63,000 | 1,426 | 67,000 | 8,671 | 111,630 | 27,907 | 26,196 | 3,274 | |||||||||||||
Loan | 25 | Buschwood I & II | 1.1% | 250,000 | Springing | 478,707 | 14,264 | 51,749 | 17,250 | 128,589 | 11,690 | 29,612 | ||||||||||||
Loan | 26 | 330 South Tryon Office | 1.0% | 1,257 | 4,371 | 56,667 | 11,333 | 6,427 | 1,285 | |||||||||||||||
Loan | 27 | Deerpath Plaza (29) | 1.0% | 985 | 5,900 | 65,000 | 12,600 | 11,500 | 2,300 | 99,625 | ||||||||||||||
Loan | 28 | Marketplace at Lake Boone | 1.0% | 1,304 | 75,694 | 10,781 | 44,991 | 11,248 | 10,634 | 9,822 | ||||||||||||||
Property | 28.01 | 2245 Gateway Access Point | 0.4% | |||||||||||||||||||||
Property | 28.02 | 4025 Lake Boone Trail | 0.3% | |||||||||||||||||||||
Property | 28.03 | 4035 Lake Boone Trail | 0.3% | |||||||||||||||||||||
Loan | 29 | Darlington Court Apartments | 1.0% | 5,260 | 45,000 | 30,000 | 8,000 | 7,100 | 30,813 | |||||||||||||||
Loan | 30 | University Centre West III | 0.9% | 1,850 | 10,500 | 136,500 | 22,800 | 48,500 | 9,700 | |||||||||||||||
Loan | 31 | Siegel Suites Tropicana/Boulder II (29) | 0.9% | 13,700 | 57,000 | 13,379 | 6,750 | 5,100 | 2,250 | |||||||||||||||
Property | 31.01 | Siegel Suites Tropicana | 0.6% | |||||||||||||||||||||
Property | 31.02 | Siegel Suites Boulder II | 0.3% | |||||||||||||||||||||
Loan | 32 | Kunkel Portfolio (30) | 0.9% | 4,102 | 200,000 | 8,304 | 25,000 | 15,600 | 13,000 | 4,900 | 48,788 | |||||||||||||
Property | 32.01 | Kunkel Square | 0.4% | |||||||||||||||||||||
Property | 32.02 | Hulman Building | 0.2% | |||||||||||||||||||||
Property | 32.03 | Court Building | 0.1% | |||||||||||||||||||||
Property | 32.04 | Fendrich Plaza | 0.1% | |||||||||||||||||||||
Loan | 33 | Mesquite Town Center | 0.9% | 4,720 | 8,740 | 69,623 | 23,208 | Springing | 157,109 | |||||||||||||||
Loan | 34 | St. John Crossings | 0.8% | 3,531 | 3,924 | 183,894 | 30,800 | 6,555 | 1,200 | 54,690 | ||||||||||||||
Loan | 35 | Dundalk Village | 0.8% | 2,631 | 30,500 | 2,548 | 103,931 | 10,393 | 17,827 | 2,640 | 52,500 | |||||||||||||
Loan | 36 | Hilton Garden Inn Sarasota (29)(30) | 0.8% | 1/12 of 1.0% of prior year’s gross revenues | 12,500 | 500 | 7,534 | |||||||||||||||||
Loan | 37 | Canterbury Palms Apartments | 0.7% | 65,700 | 3,640 | 101,198 | 16,866 | 4,129 | 222,625 | |||||||||||||||
Loan | 38 | USA Self Storage Ft. Lauderdale | 0.7% | 1,667 | 11,366 | 11,366 | 28,879 | 4,729 | ||||||||||||||||
Loan | 39 | Hampton Inn Sarasota (29)(30) | 0.7% | 1/12 of 1.0% of prior year’s gross revenues | 8,800 | 500 | 5,792 | |||||||||||||||||
Loan | 40 | The Arbor at Tallwood | 0.7% | 300,000 | 3,000 | 54,000 | 18,000 | 29,000 | 2,500 | 69,980 | ||||||||||||||
Loan | 41 | 25 Crossroads Drive | 0.7% | 1,363 | 300,000 | Springing | 71,840 | 14,368 | 11,024 | 1,225 | 29,375 | |||||||||||||
Loan | 42 | Canterbury Crossing | 0.6% | 7,245 | 47,799 | 9,560 | Springing | 250,000 | ||||||||||||||||
Loan | 43 | Lockaway Storage Encino | 0.6% | 1,361 | 16,126 | Springing | ||||||||||||||||||
Loan | 44 | Cortez Village Townhomes | 0.6% | 1,938 | 15,040 | 7,520 | 4,648 | 4,648 | ||||||||||||||||
Loan | 45 | Siegel Suites Swenson (29) | 0.6% | 12,375 | 28,000 | 6,239 | 4,134 | 3,300 | 27,300 | |||||||||||||||
Loan | 46 | Arrowhead MHC Portfolio | 0.5% | 2,558 | 9,300 | 9,300 | 17,000 | 2,100 | 107,375 | |||||||||||||||
Property | 46.01 | Arrowhead Lake | 0.3% | |||||||||||||||||||||
Property | 46.02 | Swanton Meadows | 0.1% | |||||||||||||||||||||
Property | 46.03 | Sylvania Estates | 0.1% | |||||||||||||||||||||
Property | 46.04 | Grand Rapids | 0.0% | |||||||||||||||||||||
Loan | 47 | 700 East Dayton | 0.5% | 2,584 | 75,365 | 18,841 | 12,500 | 2,000 | ||||||||||||||||
Loan | 48 | Home MHC | 0.5% | 567 | 33,676 | 5,613 | 1,708 | 1,708 | 52,969 | |||||||||||||||
Loan | 49 | Harbourtown MHC | 0.5% | 22,800 | Springing | 12,626 | 3,156 | 11,036 | Springing | 19,575 | ||||||||||||||
Loan | 50 | Big Beaver Center | 0.5% | 400 | 4,124 | 13,487 | 2,350 | Springing | ||||||||||||||||
Loan | 51 | Gander Mountain Dothan | 0.4% | 68,400 | 286,800 | Springing | 1,450 | Springing | ||||||||||||||||
Loan | 52 | Water’s Edge Apartments | 0.4% | 270,600 | 4,800 | 60,000 | 8,600 | 28,000 | 3,500 | 80,625 | ||||||||||||||
Loan | 53 | Lamplighter MHC | 0.4% | 22,900 | Springing | 9,470 | 4,737 | 1,341 | 671 | 218,750 | ||||||||||||||
Loan | 54 | Lockaway Storage Babcock | 0.3% | 623 | 20,982 | 5,245 | 3,486 | Springing | ||||||||||||||||
Loan | 55 | Belle Oak Apartments | 0.3% | 3,510 | 19,126 | 3,825 | 15,609 | 7,805 | 33,500 | |||||||||||||||
Loan | 56 | CVS - Centerville | 0.3% | 2,435 | 1,218 | 3,444 | 1,722 | |||||||||||||||||
Loan | 57 | Eaton Square Apartments | 0.2% | 1,250 | 24,175 | 2,686 | Springing | 26,313 | ||||||||||||||||
Loan | 58 | 2675 Patrick & 6145 Harrison | 0.2% | 625 | 1,000 | 2,000 | 5,600 | Springing | ||||||||||||||||
Loan | 59 | Oakridge MHC | 0.1% | 602 | 1,898 | 1,898 | 4,750 | 475 | ||||||||||||||||
A-1-9
COMM 2014-CCRE17 | ||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||
% of | Other | |||||||||
Property | Initial Pool | Other | Reserves | |||||||
Flag | ID | Property Name | Balance | Reserves ($)(20)(23)(24)(25) | Description (20)(25) | |||||
Loan | 1 | Bronx Terminal Market (28)(30)(31) | 11.7% | Springing | Ground Rent Reserve (Monthly: Springing) | |||||
Loan | 2 | 25 Broadway (28) | 10.9% | 10,622,058 | Rent Concession Reserve (Upfront: 10,622,058); Additional Rollover Reserve (Springing Monthly: Excess Cash Flow) | |||||
Loan | 3 | Cottonwood Mall | 8.8% | |||||||
Loan | 4 | Hyatt Place Austin Downtown | 4.7% | |||||||
Loan | 5 | ARC Marriott Hotel Portfolio(31) | 3.8% | 1,775,000 | PIP Reserve (Upfront: 1,775,000) | |||||
Property | 5.01 | Courtyard by Marriott Baltimore | 2.1% | |||||||
Property | 5.02 | Courtyard by Marriott Providence | 1.7% | |||||||
Loan | 6 | Silicon Valley Hotel Portfolio | 3.1% | 80,000 | Zoning Protection Insurance Reserve (Upfront: 80,000) | |||||
Property | 6.01 | Wild Palms Hotel | 1.8% | |||||||
Property | 6.02 | Hotel Avante | 1.3% | |||||||
Loan | 7 | Yonkers Gateway Center | 3.1% | 442,500 | Alamo TI (Upfront: 300,000); Condemnation Insurance (Upfront: 82,500); Free Rent Holdback (Upfront: 60,000); Environmental Monitoring (Monthly: 834); Ground Rent (Monthly: Springing) | |||||
Loan | 8 | DC Mixed Use Portfolio V (30) | 2.9% | 1,652,378 | EF International & PG County Reserves (Upfront: 1,465,562, Monthly: Springing); Tenant Obligations (Upfront: 160,494); Common Charge (Upfront: 26,322, Monthly: 1/12 of budget); Tenant Cash Trap (Monthly: Springing) | |||||
Property | 8.01 | 6896 Laurel Street NW (26) | 1.3% | |||||||
Property | 8.02 | 711 D Street NW | 0.5% | |||||||
Property | 8.03 | 4821 Annapolis Road | 0.4% | |||||||
Property | 8.04 | 910 F Street NW | 0.4% | |||||||
Property | 8.05 | 425 Brightseat Road | 0.3% | |||||||
Loan | 9 | Indigo on Forest | 2.8% | |||||||
Loan | 10 | Casa del Monte MHC | 2.6% | |||||||
Loan | 11 | Northeast Ohio Multifamily Portfolio | 2.5% | 1,350,000 | Renovation Reserve (Upfront: 1,350,000) | |||||
Property | 11.01 | Village at Wyoga Lake | 1.1% | |||||||
Property | 11.02 | Towers at Wyoga Lake | 1.0% | |||||||
Property | 11.03 | Richmond Hills | 0.5% | |||||||
Loan | 12 | Crowne Plaza Houston River Oaks | 2.3% | Springing | Franchise Agreement Termination Reserve (One-time Springing: 1,000,000); PIP Reserve (One-time Springing) | |||||
Loan | 13 | LA Multifamily Portfolio (30) | 2.3% | |||||||
Property | 13.01 | 1746 North Cherokee Avenue | 0.7% | |||||||
Property | 13.02 | 2017 Argyle Avenue | 0.5% | |||||||
Property | 13.03 | 1516 North Hobart Boulevard | 0.3% | |||||||
Property | 13.04 | 1516 North Normandie Avenue | 0.2% | |||||||
Property | 13.05 | 3205 Descanso Drive | 0.2% | |||||||
Property | 13.06 | 746 South Normandie Avenue | 0.2% | |||||||
Property | 13.07 | 129 North Oxford Avenue | 0.1% | |||||||
Loan | 14 | Marble Cliff Commons (26) | 2.2% | 40,000 | O&M Reserve (Upfront: 40,000) | |||||
Loan | 15 | The Seekonk Crossing | 1.9% | 60,278 | Hobby Lobby Rent Reserve (Upfront: 60,278); Big Lots Reserve (Monthly: Springing) | |||||
Loan | 16 | Westin Virginia Beach (26) | 1.7% | Ongoing | Common Charges Reserve (Monthly: Ongoing) | |||||
Loan | 17 | ART Florida Multifamily Portfolio 2 | 1.7% | |||||||
Property | 17.01 | Mosswood | 0.5% | |||||||
Property | 17.02 | Bridgeport | 0.5% | |||||||
Property | 17.03 | Winter Woods | 0.4% | |||||||
Property | 17.04 | Hobe Sound | 0.3% | |||||||
Loan | 18 | Park Slope Storage Deluxe | 1.4% | |||||||
Loan | 19 | Brookwood on the Green (29) | 1.3% | |||||||
Loan | 20 | Scottsdale Commons (26)(30) | 1.3% | Springing | Lease Sweep Reserve (Springing Monthly: Excess Cash Flow) | |||||
Loan | 21 | HomeGoods & Jo-Ann Stores | 1.2% | Springing | HomeGoods Reserve (Springing Monthly: Excess Cash Flow); Jo-Ann Reserve (Springing Monthly: Excess Cash Flow) | |||||
Property | 21.01 | Jo-Ann Fabrics | 0.9% | |||||||
Property | 21.02 | HomeGoods | 0.3% | |||||||
Loan | 22 | Woodside Avenue Storage Deluxe | 1.2% | |||||||
Loan | 23 | Armonk Square | 1.2% | 500,000 | Debt Service Reserve (Upfront: 500,000); Special Rollover Reserve (Springing Monthly: Excess Cash Flow) | |||||
Loan | 24 | North Medical Center | 1.2% | |||||||
Loan | 25 | Buschwood I & II | 1.1% | 343,059 | Free Rent Reserve (Upfront: 343,059); Special Rollover Reserve (Springing Monthly: Excess Cash Flow) | |||||
Loan | 26 | 330 South Tryon Office | 1.0% | 2,900,000 | Upfront Major Tenant TILC Reserve (Upfront: 1,849,532); BBVA Holdback Reserve (Upfront: 571,218); AI Design Holdback Reserve (Upfront: 479,250) | |||||
Loan | 27 | Deerpath Plaza (29) | 1.0% | 205,574 | Rent Abatement Reserve (Upfront: 205,574); Special Rollover Reserve (Springing Monthly: Excess Cash Flow) | |||||
Loan | 28 | Marketplace at Lake Boone | 1.0% | 12,376 | Free Rent Reserve (Upfront: 7,878); Condominium Assessment Reserve (Upfront: 4,498, Monthly: 4,498) | |||||
Property | 28.01 | 2245 Gateway Access Point | 0.4% | |||||||
Property | 28.02 | 4025 Lake Boone Trail | 0.3% | |||||||
Property | 28.03 | 4035 Lake Boone Trail | 0.3% | |||||||
Loan | 29 | Darlington Court Apartments | 1.0% | |||||||
Loan | 30 | University Centre West III | 0.9% | 38,962 | Rent Abatement Reserve (Upfront: 38,962) | |||||
Loan | 31 | Siegel Suites Tropicana/Boulder II (29) | 0.9% | |||||||
Property | 31.01 | Siegel Suites Tropicana | 0.6% | |||||||
Property | 31.02 | Siegel Suites Boulder II | 0.3% | |||||||
Loan | 32 | Kunkel Portfolio (30) | 0.9% | 400,000 | Kunkel Square Reserve (Upfront: 400,000); Special Rollover Reserve (Springing Monthly: Excess Cash Flow) | |||||
Property | 32.01 | Kunkel Square | 0.4% | |||||||
Property | 32.02 | Hulman Building | 0.2% | |||||||
Property | 32.03 | Court Building | 0.1% | |||||||
Property | 32.04 | Fendrich Plaza | 0.1% | |||||||
Loan | 33 | Mesquite Town Center | 0.9% | Springing | Lease Sweep Reserve (Springing Monthly: Excess Cash Flow) | |||||
Loan | 34 | St. John Crossings | 0.8% | Springing | Special Rollover Reserve (Springing Monthly: Excess Cash Flow) | |||||
Loan | 35 | Dundalk Village | 0.8% | 1,800 | Ground Rent Reserve (Upfront: 1,800; Monthly: Springing); Lease Sweep Reserve (Springing Monthly: Excess Cash Flow) | |||||
Loan | 36 | Hilton Garden Inn Sarasota (29)(30) | 0.8% | 1,500,000 | PIP Reserve (Upfront: 1,500,000) | |||||
Loan | 37 | Canterbury Palms Apartments | 0.7% | |||||||
Loan | 38 | USA Self Storage Ft. Lauderdale | 0.7% | |||||||
Loan | 39 | Hampton Inn Sarasota (29)(30) | 0.7% | 1,800,000 | PIP Reserve (Upfront: 1,800,000); Common Charges Reserve (Monthly: Springing) | |||||
Loan | 40 | The Arbor at Tallwood | 0.7% | |||||||
Loan | 41 | 25 Crossroads Drive | 0.7% | 300,000 | Major Tenant Reserve Fund (Upfront: 300,000) | |||||
Loan | 42 | Canterbury Crossing | 0.6% | |||||||
Loan | 43 | Lockaway Storage Encino | 0.6% | |||||||
Loan | 44 | Cortez Village Townhomes | 0.6% | |||||||
Loan | 45 | Siegel Suites Swenson (29) | 0.6% | |||||||
Loan | 46 | Arrowhead MHC Portfolio | 0.5% | 100,000 | Mobile Home Reserve (Upfront: 100,000; Monthly: Springing) | |||||
Property | 46.01 | Arrowhead Lake | 0.3% | |||||||
Property | 46.02 | Swanton Meadows | 0.1% | |||||||
Property | 46.03 | Sylvania Estates | 0.1% | |||||||
Property | 46.04 | Grand Rapids | 0.0% | |||||||
Loan | 47 | 700 East Dayton | 0.5% | Springing | Special Rollover Reserve (Springing Monthly: Excess Cash Flow) | |||||
Loan | 48 | Home MHC | 0.5% | |||||||
Loan | 49 | Harbourtown MHC | 0.5% | 100,000 | Sewer Line Replacement Escrow Fund (Upfront: 100,000) | |||||
Loan | 50 | Big Beaver Center | 0.5% | |||||||
Loan | 51 | Gander Mountain Dothan | 0.4% | |||||||
Loan | 52 | Water’s Edge Apartments | 0.4% | 500,000 | Stabilization Reserve (Upfront: 500,000) | |||||
Loan | 53 | Lamplighter MHC | 0.4% | |||||||
Loan | 54 | Lockaway Storage Babcock | 0.3% | |||||||
Loan | 55 | Belle Oak Apartments | 0.3% | |||||||
Loan | 56 | CVS - Centerville | 0.3% | |||||||
Loan | 57 | Eaton Square Apartments | 0.2% | |||||||
Loan | 58 | 2675 Patrick & 6145 Harrison | 0.2% | |||||||
Loan | 59 | Oakridge MHC | 0.1% | |||||||
A-1-10
COMM 2014-CCRE17 | ||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||
% of | Environmental | |||||||||||||
Property | Initial Pool | Report | Engineering | Loan | ||||||||||
Flag | ID | Property Name | Balance | Date | Report Date | Purpose | Sponsor | |||||||
Loan | 1 | Bronx Terminal Market (28)(30)(31) | 11.7% | 01/08/2014 | 01/07/2014 | Refinance | The Related Companies, L.P. | |||||||
Loan | 2 | 25 Broadway (28) | 10.9% | 01/24/2014 | 01/27/2014 | Refinance | BF&W Realty Company | |||||||
Loan | 3 | Cottonwood Mall | 8.8% | 03/20/2014 | 03/10/2014 | Recapitalization | Simon Property Group, L.P. | |||||||
Loan | 4 | Hyatt Place Austin Downtown | 4.7% | 03/01/2014 | 03/26/2014 | Acquisition | Carey Watermark Investors, Incorporated | |||||||
Loan | 5 | ARC Marriott Hotel Portfolio(31) | 3.8% | Acquisition | American Realty Capital Hospitality Operating Partnership, L.P. | |||||||||
Property | 5.01 | Courtyard by Marriott Baltimore | 2.1% | 02/17/2014 | 02/17/2014 | |||||||||
Property | 5.02 | Courtyard by Marriott Providence | 1.7% | 02/18/2014 | 02/18/2014 | |||||||||
Loan | 6 | Silicon Valley Hotel Portfolio | 3.1% | Refinance | Jeffrey Eisenberg; Stephen T. Conley, Jr. | |||||||||
Property | 6.01 | Wild Palms Hotel | 1.8% | 03/21/2014 | 03/21/2014 | |||||||||
Property | 6.02 | Hotel Avante | 1.3% | 03/21/2014 | 03/21/2014 | |||||||||
Loan | 7 | Yonkers Gateway Center | 3.1% | 03/10/2014 | 03/10/2014 | Refinance | Irwin Ackerman | |||||||
Loan | 8 | DC Mixed Use Portfolio V (30) | 2.9% | Refinance | Norman Jemal; Douglas Jemal | |||||||||
Property | 8.01 | 6896 Laurel Street NW (26) | 1.3% | 01/16/2014 | 01/13/2014 | |||||||||
Property | 8.02 | 711 D Street NW | 0.5% | 01/10/2014 | 01/20/2014 | |||||||||
Property | 8.03 | 4821 Annapolis Road | 0.4% | 01/08/2014 | 01/15/2014 | |||||||||
Property | 8.04 | 910 F Street NW | 0.4% | 01/10/2014 | 01/16/2014 | |||||||||
Property | 8.05 | 425 Brightseat Road | 0.3% | 01/23/2014 | 01/22/2014 | |||||||||
Loan | 9 | Indigo on Forest | 2.8% | 03/12/2014 | 03/07/2014 | Refinance | Donald Hartman; Danuel R. Stanger; Jonathan Slager | |||||||
Loan | 10 | Casa del Monte MHC | 2.6% | 01/14/2014 | 01/13/2014 | Refinance | James L. Bellinson | |||||||
Loan | 11 | Northeast Ohio Multifamily Portfolio | 2.5% | Acquisition | The Suffolk Family Trust; RedRock Real Estate, LLC | |||||||||
Property | 11.01 | Village at Wyoga Lake | 1.1% | 04/10/2014 | 04/10/2014 | |||||||||
Property | 11.02 | Towers at Wyoga Lake | 1.0% | 04/10/2014 | 04/10/2014 | |||||||||
Property | 11.03 | Richmond Hills | 0.5% | 04/10/2014 | 04/10/2014 | |||||||||
Loan | 12 | Crowne Plaza Houston River Oaks | 2.3% | 03/06/2014 | 03/07/2014 | Refinance | Pacifica Hosts, Inc. | |||||||
Loan | 13 | LA Multifamily Portfolio (30) | 2.3% | Refinance | Zachary D. Robbins | |||||||||
Property | 13.01 | 1746 North Cherokee Avenue | 0.7% | 03/18/2014 | 03/18/2014 | |||||||||
Property | 13.02 | 2017 Argyle Avenue | 0.5% | 03/18/2014 | 03/18/2014 | |||||||||
Property | 13.03 | 1516 North Hobart Boulevard | 0.3% | 03/18/2014 | 03/18/2014 | |||||||||
Property | 13.04 | 1516 North Normandie Avenue | 0.2% | 03/18/2014 | 03/18/2014 | |||||||||
Property | 13.05 | 3205 Descanso Drive | 0.2% | 03/14/2014 | 03/18/2014 | |||||||||
Property | 13.06 | 746 South Normandie Avenue | 0.2% | 03/18/2014 | 03/18/2014 | |||||||||
Property | 13.07 | 129 North Oxford Avenue | 0.1% | 03/14/2014 | 03/18/2014 | |||||||||
Loan | 14 | Marble Cliff Commons (26) | 2.2% | 03/14/2014 | 03/14/2014 | Acquisition | Matthew Skvarla; David Spies; Keith Rubenstein; Philip M. Welch | |||||||
Loan | 15 | The Seekonk Crossing | 1.9% | 01/16/2014 | 02/21/2014 | Refinance | Francis Greenburger | |||||||
Loan | 16 | Westin Virginia Beach (26) | 1.7% | 06/21/2013 | 06/21/2013 | Refinance | Daniel A. Hoffler; Louis S. Haddad; American Realty Capital Hospitality Trust, Inc. | |||||||
Loan | 17 | ART Florida Multifamily Portfolio 2 | 1.7% | Refinance | Arbor Realty SR, Inc. | |||||||||
Property | 17.01 | Mosswood | 0.5% | 03/12/2014 | 03/10/2014 | |||||||||
Property | 17.02 | Bridgeport | 0.5% | 03/12/2014 | 03/12/2014 | |||||||||
Property | 17.03 | Winter Woods | 0.4% | 03/08/2014 | 03/12/2014 | |||||||||
Property | 17.04 | Hobe Sound | 0.3% | 03/12/2014 | 03/12/2014 | |||||||||
Loan | 18 | Park Slope Storage Deluxe | 1.4% | 03/05/2014 | 03/04/2014 | Refinance | Steven J. Guttman | |||||||
Loan | 19 | Brookwood on the Green (29) | 1.3% | 01/22/2014 | 01/21/2014 | Refinance | Robert C. Morgan | |||||||
Loan | 20 | Scottsdale Commons (26)(30) | 1.3% | 03/11/2014 | 03/05/2014 | Refinance | Basil Christopoulos | |||||||
Loan | 21 | HomeGoods & Jo-Ann Stores | 1.2% | Acquisition | Mojtaba Sajjadieh | |||||||||
Property | 21.01 | Jo-Ann Fabrics | 0.9% | 03/13/2014 | 03/12/2014 | |||||||||
Property | 21.02 | HomeGoods | 0.3% | 03/12/2014 | 03/12/2014 | |||||||||
Loan | 22 | Woodside Avenue Storage Deluxe | 1.2% | 03/05/2014 | 03/04/2014 | Refinance | Steven J. Guttman | |||||||
Loan | 23 | Armonk Square | 1.2% | 06/24/2013 | 03/24/2014 | Refinance | Alan Zaretsky | |||||||
Loan | 24 | North Medical Center | 1.2% | 03/20/2014 | 04/03/2014 | Refinance | A. John Merola | |||||||
Loan | 25 | Buschwood I & II | 1.1% | 12/10/2013 | 12/10/2013 | Refinance | James R. Heistand | |||||||
Loan | 26 | 330 South Tryon Office | 1.0% | 03/21/2014 | 03/21/2014 | Acquisition | Grubb Real Estate Investment Company, LLC; W. Clay Grubb | |||||||
Loan | 27 | Deerpath Plaza (29) | 1.0% | 11/01/2013 | 11/04/2013 | Refinance | Michelle M. Klarchek; Phoenix Trust Dated August 2, 2011 | |||||||
Loan | 28 | Marketplace at Lake Boone | 1.0% | Acquisition | Singerman Real Estate Opportunity Fund I, L.P.; Singerman Real Estate Opportunity Fund I-A, L.P. | |||||||||
Property | 28.01 | 2245 Gateway Access Point | 0.4% | 01/20/2014 | 03/05/2014 | |||||||||
Property | 28.02 | 4025 Lake Boone Trail | 0.3% | 01/20/2014 | 03/05/2014 | |||||||||
Property | 28.03 | 4035 Lake Boone Trail | 0.3% | 01/20/2014 | 03/05/2014 | |||||||||
Loan | 29 | Darlington Court Apartments | 1.0% | 12/03/2013 | 12/02/2013 | Refinance | Brian E. Basic | |||||||
Loan | 30 | University Centre West III | 0.9% | 01/23/2014 | 01/22/2014 | Refinance | Gisele Rahael | |||||||
Loan | 31 | Siegel Suites Tropicana/Boulder II (29) | 0.9% | Refinance | Stephen Siegel | |||||||||
Property | 31.01 | Siegel Suites Tropicana | 0.6% | 07/26/2013 | 08/09/2013 | |||||||||
Property | 31.02 | Siegel Suites Boulder II | 0.3% | 07/26/2013 | 08/09/2013 | |||||||||
Loan | 32 | Kunkel Portfolio (30) | 0.9% | Refinance | Benjamin J. Kunkel | |||||||||
Property | 32.01 | Kunkel Square | 0.4% | 01/22/2014 | 01/22/2014 | |||||||||
Property | 32.02 | Hulman Building | 0.2% | 01/23/2014 | 01/23/2014 | |||||||||
Property | 32.03 | Court Building | 0.1% | 01/22/2014 | 01/22/2014 | |||||||||
Property | 32.04 | Fendrich Plaza | 0.1% | 01/22/2014 | 01/22/2014 | |||||||||
Loan | 33 | Mesquite Town Center | 0.9% | 02/26/2014 | 02/26/2014 | Acquisition | Jimmy Yee | |||||||
Loan | 34 | St. John Crossings | 0.8% | 12/27/2013 | 12/26/2013 | Acquisition | Levy Family Trust; Kenneth Levy | |||||||
Loan | 35 | Dundalk Village | 0.8% | 02/21/2014 | 02/21/2014 | Refinance | Jonathan Ehrenfeld | |||||||
Loan | 36 | Hilton Garden Inn Sarasota (29)(30) | 0.8% | 11/06/2013 | 11/05/2013 | Acquisition | Kiran Patel | |||||||
Loan | 37 | Canterbury Palms Apartments | 0.7% | 02/06/2014 | 03/06/2014 | Refinance | Sumentra Persaud | |||||||
Loan | 38 | USA Self Storage Ft. Lauderdale | 0.7% | 10/22/2013 | 10/15/2013 | Refinance | Thomas Wallace Moody; John Thomas Speros | |||||||
Loan | 39 | Hampton Inn Sarasota (29)(30) | 0.7% | 11/06/2013 | 11/04/2013 | Acquisition | Kiran Patel | |||||||
Loan | 40 | The Arbor at Tallwood | 0.7% | 12/26/2013 | 12/20/2013 | Acquisition | Susan D. Ralston; Harry Bookey | |||||||
Loan | 41 | 25 Crossroads Drive | 0.7% | 01/13/2014 | 01/13/2014 | Refinance | MacKenzie Properties, Inc. | |||||||
Loan | 42 | Canterbury Crossing | 0.6% | 11/04/2013 | 02/04/2014 | Refinance | Robert H. Turner | |||||||
Loan | 43 | Lockaway Storage Encino | 0.6% | 11/04/2013 | 11/04/2013 | Refinance | Donald R. Clauson; Stanley Jorgensen | |||||||
Loan | 44 | Cortez Village Townhomes | 0.6% | 10/11/2013 | 10/11/2013 | Refinance | Gregg R. Wexler; Linda S. Wexler | |||||||
Loan | 45 | Siegel Suites Swenson (29) | 0.6% | 06/05/2013 | 08/08/2013 | Refinance | Stephen Siegel | |||||||
Loan | 46 | Arrowhead MHC Portfolio | 0.5% | Refinance | Mark Coleman | |||||||||
Property | 46.01 | Arrowhead Lake | 0.3% | 10/31/2013 | 11/04/2013 | |||||||||
Property | 46.02 | Swanton Meadows | 0.1% | 10/31/2013 | 11/04/2013 | |||||||||
Property | 46.03 | Sylvania Estates | 0.1% | 11/04/2013 | 11/04/2013 | |||||||||
Property | 46.04 | Grand Rapids | 0.0% | 10/31/2013 | 11/04/2013 | |||||||||
Loan | 47 | 700 East Dayton | 0.5% | 09/19/2013 | 09/19/2013 | Acquisition | David Binswanger; Frank G. Binswanger III | |||||||
Loan | 48 | Home MHC | 0.5% | 02/05/2014 | 02/05/2014 | Refinance | Joseph I. Wolf | |||||||
Loan | 49 | Harbourtown MHC | 0.5% | 01/24/2014 | 03/06/2014 | Refinance | Sheldon Fromson | |||||||
Loan | 50 | Big Beaver Center | 0.5% | 03/04/2014 | 03/04/2014 | Refinance | Scott Jonna; Jordan Jonna | |||||||
Loan | 51 | Gander Mountain Dothan | 0.4% | 10/25/2013 | 10/25/2013 | Acquisition | Louis J. Rogers | |||||||
Loan | 52 | Water’s Edge Apartments | 0.4% | 12/18/2013 | 12/18/2013 | Refinance | Darren C. Schamuhn; Terence W. Scott; Valerie M. Scott | |||||||
Loan | 53 | Lamplighter MHC | 0.4% | 12/11/2013 | 01/06/2014 | Acquisition | Daniel A. Myers | |||||||
Loan | 54 | Lockaway Storage Babcock | 0.3% | 02/26/2014 | 03/28/2014 | Refinance | Donald R. Clauson | |||||||
Loan | 55 | Belle Oak Apartments | 0.3% | 03/14/2014 | 03/12/2014 | Acquisition | Manuel Rodriguez; Louis Rodriguez | |||||||
Loan | 56 | CVS - Centerville | 0.3% | 02/12/2014 | 02/12/2014 | Acquisition | Richard Kassis | |||||||
Loan | 57 | Eaton Square Apartments | 0.2% | 03/12/2014 | 03/12/2014 | Refinance | Aaron Kurlansky | |||||||
Loan | 58 | 2675 Patrick & 6145 Harrison | 0.2% | 11/27/2013 | 11/29/2013 | Refinance | Johnny A. Ribeiro, Jr.; LoraLee Ribeiro | |||||||
Loan | 59 | Oakridge MHC | 0.1% | 01/14/2014 | 01/31/2014 | Acquisition | Kenneth G. Waterhouse; Duane H. Berndt; Wendy M. Berndt; Duane H. Berndt and Wendy M. Berndt Community Property Trust | |||||||
A-1-11
COMM 2014-CCRE17 | ||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||
% of | ||||||||
Property | Initial Pool | |||||||
Flag | ID | Property Name | Balance | Guarantor (27) | ||||
Loan | 1 | Bronx Terminal Market (28)(30)(31) | 11.7% | The Related Companies, L.P. | ||||
Loan | 2 | 25 Broadway (28) | 10.9% | BF&W Realty Company | ||||
Loan | 3 | Cottonwood Mall | 8.8% | Simon Property Group, L.P. | ||||
Loan | 4 | Hyatt Place Austin Downtown | 4.7% | Carey Watermark Investors, Incorporated | ||||
Loan | 5 | ARC Marriott Hotel Portfolio(31) | 3.8% | American Realty Capital Hospitality Operating Partnership, L.P.; AR Capital, LLC; Nicholas S. Schorsch; William M. Kahane; Edward M. Weil, Jr.; Brian S. Block; Peter M. Budko | ||||
Property | 5.01 | Courtyard by Marriott Baltimore | 2.1% | |||||
Property | 5.02 | Courtyard by Marriott Providence | 1.7% | |||||
Loan | 6 | Silicon Valley Hotel Portfolio | 3.1% | Jeffrey Eisenberg; Stephen T. Conley, Jr. | ||||
Property | 6.01 | Wild Palms Hotel | 1.8% | |||||
Property | 6.02 | Hotel Avante | 1.3% | |||||
Loan | 7 | Yonkers Gateway Center | 3.1% | Irwin Ackerman | ||||
Loan | 8 | DC Mixed Use Portfolio V (30) | 2.9% | Norman Jemal; Douglas Jemal | ||||
Property | 8.01 | 6896 Laurel Street NW (26) | 1.3% | |||||
Property | 8.02 | 711 D Street NW | 0.5% | |||||
Property | 8.03 | 4821 Annapolis Road | 0.4% | |||||
Property | 8.04 | 910 F Street NW | 0.4% | |||||
Property | 8.05 | 425 Brightseat Road | 0.3% | |||||
Loan | 9 | Indigo on Forest | 2.8% | Donald Hartman; Danuel R. Stanger; Jonathan Slager | ||||
Loan | 10 | Casa del Monte MHC | 2.6% | James L. Bellinson | ||||
Loan | 11 | Northeast Ohio Multifamily Portfolio | 2.5% | The Suffolk Family Trust; RedRock Real Estate, LLC | ||||
Property | 11.01 | Village at Wyoga Lake | 1.1% | |||||
Property | 11.02 | Towers at Wyoga Lake | 1.0% | |||||
Property | 11.03 | Richmond Hills | 0.5% | |||||
Loan | 12 | Crowne Plaza Houston River Oaks | 2.3% | Pacifica Hosts, Inc. | ||||
Loan | 13 | LA Multifamily Portfolio (30) | 2.3% | Zachary D. Robbins | ||||
Property | 13.01 | 1746 North Cherokee Avenue | 0.7% | |||||
Property | 13.02 | 2017 Argyle Avenue | 0.5% | |||||
Property | 13.03 | 1516 North Hobart Boulevard | 0.3% | |||||
Property | 13.04 | 1516 North Normandie Avenue | 0.2% | |||||
Property | 13.05 | 3205 Descanso Drive | 0.2% | |||||
Property | 13.06 | 746 South Normandie Avenue | 0.2% | |||||
Property | 13.07 | 129 North Oxford Avenue | 0.1% | |||||
Loan | 14 | Marble Cliff Commons (26) | 2.2% | Matthew Skvarla; David Spies; Keith Rubenstein; Philip M. Welch | ||||
Loan | 15 | The Seekonk Crossing | 1.9% | Francis Greenburger | ||||
Loan | 16 | Westin Virginia Beach (26) | 1.7% | Daniel A. Hoffler; Louis S. Haddad; American Realty Capital Hospitality Trust, Inc. | ||||
Loan | 17 | ART Florida Multifamily Portfolio 2 | 1.7% | Arbor Realty SR, Inc. | ||||
Property | 17.01 | Mosswood | 0.5% | |||||
Property | 17.02 | Bridgeport | 0.5% | |||||
Property | 17.03 | Winter Woods | 0.4% | |||||
Property | 17.04 | Hobe Sound | 0.3% | |||||
Loan | 18 | Park Slope Storage Deluxe | 1.4% | Steven J. Guttman | ||||
Loan | 19 | Brookwood on the Green (29) | 1.3% | Robert C. Morgan | ||||
Loan | 20 | Scottsdale Commons (26)(30) | 1.3% | Basil Christopoulos | ||||
Loan | 21 | HomeGoods & Jo-Ann Stores | 1.2% | Mojtaba Sajjadieh | ||||
Property | 21.01 | Jo-Ann Fabrics | 0.9% | |||||
Property | 21.02 | HomeGoods | 0.3% | |||||
Loan | 22 | Woodside Avenue Storage Deluxe | 1.2% | Steven J. Guttman | ||||
Loan | 23 | Armonk Square | 1.2% | Alan Zaretsky | ||||
Loan | 24 | North Medical Center | 1.2% | A. John Merola | ||||
Loan | 25 | Buschwood I & II | 1.1% | James R. Heistand | ||||
Loan | 26 | 330 South Tryon Office | 1.0% | Grubb Real Estate Investment Company, LLC; W. Clay Grubb | ||||
Loan | 27 | Deerpath Plaza (29) | 1.0% | Michelle M. Klarchek; Phoenix Trust Dated August 2, 2011 | ||||
Loan | 28 | Marketplace at Lake Boone | 1.0% | Singerman Real Estate Opportunity Fund I, L.P.; Singerman Real Estate Opportunity Fund I-A, L.P. | ||||
Property | 28.01 | 2245 Gateway Access Point | 0.4% | |||||
Property | 28.02 | 4025 Lake Boone Trail | 0.3% | |||||
Property | 28.03 | 4035 Lake Boone Trail | 0.3% | |||||
Loan | 29 | Darlington Court Apartments | 1.0% | Brian E. Basic | ||||
Loan | 30 | University Centre West III | 0.9% | Gisele Rahael | ||||
Loan | 31 | Siegel Suites Tropicana/Boulder II (29) | 0.9% | Stephen Siegel | ||||
Property | 31.01 | Siegel Suites Tropicana | 0.6% | |||||
Property | 31.02 | Siegel Suites Boulder II | 0.3% | |||||
Loan | 32 | Kunkel Portfolio (30) | 0.9% | Benjamin J. Kunkel | ||||
Property | 32.01 | Kunkel Square | 0.4% | |||||
Property | 32.02 | Hulman Building | 0.2% | |||||
Property | 32.03 | Court Building | 0.1% | |||||
Property | 32.04 | Fendrich Plaza | 0.1% | |||||
Loan | 33 | Mesquite Town Center | 0.9% | Jimmy Yee | ||||
Loan | 34 | St. John Crossings | 0.8% | Levy Family Trust; Kenneth Levy | ||||
Loan | 35 | Dundalk Village | 0.8% | Jonathan Ehrenfeld | ||||
Loan | 36 | Hilton Garden Inn Sarasota (29)(30) | 0.8% | Kiran Patel | ||||
Loan | 37 | Canterbury Palms Apartments | 0.7% | Sumentra Persaud | ||||
Loan | 38 | USA Self Storage Ft. Lauderdale | 0.7% | Thomas Wallace Moody; John Thomas Speros | ||||
Loan | 39 | Hampton Inn Sarasota (29)(30) | 0.7% | Kiran Patel | ||||
Loan | 40 | The Arbor at Tallwood | 0.7% | Susan D. Ralston; Harry Bookey | ||||
Loan | 41 | 25 Crossroads Drive | 0.7% | MacKenzie Properties, Inc. | ||||
Loan | 42 | Canterbury Crossing | 0.6% | Robert H. Turner | ||||
Loan | 43 | Lockaway Storage Encino | 0.6% | Donald R. Clauson; Stanley Jorgensen | ||||
Loan | 44 | Cortez Village Townhomes | 0.6% | Gregg R. Wexler; Linda S. Wexler | ||||
Loan | 45 | Siegel Suites Swenson (29) | 0.6% | Stephen Siegel | ||||
Loan | 46 | Arrowhead MHC Portfolio | 0.5% | Mark Coleman | ||||
Property | 46.01 | Arrowhead Lake | 0.3% | |||||
Property | 46.02 | Swanton Meadows | 0.1% | |||||
Property | 46.03 | Sylvania Estates | 0.1% | |||||
Property | 46.04 | Grand Rapids | 0.0% | |||||
Loan | 47 | 700 East Dayton | 0.5% | David Binswanger; Frank G. Binswanger III | ||||
Loan | 48 | Home MHC | 0.5% | Joseph I. Wolf | ||||
Loan | 49 | Harbourtown MHC | 0.5% | Sheldon Fromson | ||||
Loan | 50 | Big Beaver Center | 0.5% | Scott Jonna; Jordan Jonna | ||||
Loan | 51 | Gander Mountain Dothan | 0.4% | Louis J. Rogers | ||||
Loan | 52 | Water’s Edge Apartments | 0.4% | Darren C. Schamuhn; Terence W. Scott; Valerie M. Scott | ||||
Loan | 53 | Lamplighter MHC | 0.4% | Daniel A. Myers | ||||
Loan | 54 | Lockaway Storage Babcock | 0.3% | Donald R. Clauson | ||||
Loan | 55 | Belle Oak Apartments | 0.3% | Manuel Rodriguez; Louis Rodriguez | ||||
Loan | 56 | CVS - Centerville | 0.3% | Richard Kassis | ||||
Loan | 57 | Eaton Square Apartments | 0.2% | Aaron Kurlansky | ||||
Loan | 58 | 2675 Patrick & 6145 Harrison | 0.2% | Johnny A. Ribeiro, Jr.; LoraLee Ribeiro | ||||
Loan | 59 | Oakridge MHC | 0.1% | Kenneth G. Waterhouse; Duane H. Berndt; Wendy M. Berndt; Duane H. Berndt and Wendy M. Berndt Community Property Trust | ||||
A-1-12
COMM 2014-CCRE17 | ||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||
% of | Existing | Future Debt | ||||||||||
Property | Initial Pool | Additional Debt | Permitted | |||||||||
Flag | ID | Property Name | Balance | Amount (28)(29) | Existing Additional Debt Description (28)(29) | Type (30) | ||||||
Loan | 1 | Bronx Terminal Market (28)(30)(31) | 11.7% | 240,000,000 | Pari Passu Debt | Mezzanine | ||||||
Loan | 2 | 25 Broadway (28) | 10.9% | 120,000,000 | Pari Passu Debt | NAP | ||||||
Loan | 3 | Cottonwood Mall | 8.8% | None | NAP | |||||||
Loan | 4 | Hyatt Place Austin Downtown | 4.7% | None | NAP | |||||||
Loan | 5 | ARC Marriott Hotel Portfolio(31) | 3.8% | None | NAP | |||||||
Property | 5.01 | Courtyard by Marriott Baltimore | 2.1% | |||||||||
Property | 5.02 | Courtyard by Marriott Providence | 1.7% | |||||||||
Loan | 6 | Silicon Valley Hotel Portfolio | 3.1% | None | NAP | |||||||
Property | 6.01 | Wild Palms Hotel | 1.8% | |||||||||
Property | 6.02 | Hotel Avante | 1.3% | |||||||||
Loan | 7 | Yonkers Gateway Center | 3.1% | None | NAP | |||||||
Loan | 8 | DC Mixed Use Portfolio V (30) | 2.9% | None | Mezzanine | |||||||
Property | 8.01 | 6896 Laurel Street NW (26) | 1.3% | |||||||||
Property | 8.02 | 711 D Street NW | 0.5% | |||||||||
Property | 8.03 | 4821 Annapolis Road | 0.4% | |||||||||
Property | 8.04 | 910 F Street NW | 0.4% | |||||||||
Property | 8.05 | 425 Brightseat Road | 0.3% | |||||||||
Loan | 9 | Indigo on Forest | 2.8% | None | NAP | |||||||
Loan | 10 | Casa del Monte MHC | 2.6% | None | NAP | |||||||
Loan | 11 | Northeast Ohio Multifamily Portfolio | 2.5% | None | NAP | |||||||
Property | 11.01 | Village at Wyoga Lake | 1.1% | |||||||||
Property | 11.02 | Towers at Wyoga Lake | 1.0% | |||||||||
Property | 11.03 | Richmond Hills | 0.5% | |||||||||
Loan | 12 | Crowne Plaza Houston River Oaks | 2.3% | None | NAP | |||||||
Loan | 13 | LA Multifamily Portfolio (30) | 2.3% | None | Mezzanine | |||||||
Property | 13.01 | 1746 North Cherokee Avenue | 0.7% | |||||||||
Property | 13.02 | 2017 Argyle Avenue | 0.5% | |||||||||
Property | 13.03 | 1516 North Hobart Boulevard | 0.3% | |||||||||
Property | 13.04 | 1516 North Normandie Avenue | 0.2% | |||||||||
Property | 13.05 | 3205 Descanso Drive | 0.2% | |||||||||
Property | 13.06 | 746 South Normandie Avenue | 0.2% | |||||||||
Property | 13.07 | 129 North Oxford Avenue | 0.1% | |||||||||
Loan | 14 | Marble Cliff Commons (26) | 2.2% | None | NAP | |||||||
Loan | 15 | The Seekonk Crossing | 1.9% | None | NAP | |||||||
Loan | 16 | Westin Virginia Beach (26) | 1.7% | None | NAP | |||||||
Loan | 17 | ART Florida Multifamily Portfolio 2 | 1.7% | None | NAP | |||||||
Property | 17.01 | Mosswood | 0.5% | |||||||||
Property | 17.02 | Bridgeport | 0.5% | |||||||||
Property | 17.03 | Winter Woods | 0.4% | |||||||||
Property | 17.04 | Hobe Sound | 0.3% | |||||||||
Loan | 18 | Park Slope Storage Deluxe | 1.4% | None | NAP | |||||||
Loan | 19 | Brookwood on the Green (29) | 1.3% | 2,000,000 | Mezzanine Debt | NAP | ||||||
Loan | 20 | Scottsdale Commons (26)(30) | 1.3% | None | Mezzanine | |||||||
Loan | 21 | HomeGoods & Jo-Ann Stores | 1.2% | None | NAP | |||||||
Property | 21.01 | Jo-Ann Fabrics | 0.9% | |||||||||
Property | 21.02 | HomeGoods | 0.3% | |||||||||
Loan | 22 | Woodside Avenue Storage Deluxe | 1.2% | None | NAP | |||||||
Loan | 23 | Armonk Square | 1.2% | None | NAP | |||||||
Loan | 24 | North Medical Center | 1.2% | None | NAP | |||||||
Loan | 25 | Buschwood I & II | 1.1% | None | NAP | |||||||
Loan | 26 | 330 South Tryon Office | 1.0% | None | NAP | |||||||
Loan | 27 | Deerpath Plaza (29) | 1.0% | 2,250,000 | Mezzanine Debt | NAP | ||||||
Loan | 28 | Marketplace at Lake Boone | 1.0% | None | NAP | |||||||
Property | 28.01 | 2245 Gateway Access Point | 0.4% | |||||||||
Property | 28.02 | 4025 Lake Boone Trail | 0.3% | |||||||||
Property | 28.03 | 4035 Lake Boone Trail | 0.3% | |||||||||
Loan | 29 | Darlington Court Apartments | 1.0% | None | NAP | |||||||
Loan | 30 | University Centre West III | 0.9% | None | NAP | |||||||
Loan | 31 | Siegel Suites Tropicana/Boulder II (29) | 0.9% | 3,656,101 | Mezzanine Debt | NAP | ||||||
Property | 31.01 | Siegel Suites Tropicana | 0.6% | |||||||||
Property | 31.02 | Siegel Suites Boulder II | 0.3% | |||||||||
Loan | 32 | Kunkel Portfolio (30) | 0.9% | None | Mezzanine | |||||||
Property | 32.01 | Kunkel Square | 0.4% | |||||||||
Property | 32.02 | Hulman Building | 0.2% | |||||||||
Property | 32.03 | Court Building | 0.1% | |||||||||
Property | 32.04 | Fendrich Plaza | 0.1% | |||||||||
Loan | 33 | Mesquite Town Center | 0.9% | None | NAP | |||||||
Loan | 34 | St. John Crossings | 0.8% | None | NAP | |||||||
Loan | 35 | Dundalk Village | 0.8% | None | NAP | |||||||
Loan | 36 | Hilton Garden Inn Sarasota (29)(30) | 0.8% | 1,096,000 | Mezzanine Debt | Mezzanine | ||||||
Loan | 37 | Canterbury Palms Apartments | 0.7% | None | NAP | |||||||
Loan | 38 | USA Self Storage Ft. Lauderdale | 0.7% | None | NAP | |||||||
Loan | 39 | Hampton Inn Sarasota (29)(30) | 0.7% | 904,000 | Mezzanine Debt | Mezzanine | ||||||
Loan | 40 | The Arbor at Tallwood | 0.7% | None | NAP | |||||||
Loan | 41 | 25 Crossroads Drive | 0.7% | None | NAP | |||||||
Loan | 42 | Canterbury Crossing | 0.6% | None | NAP | |||||||
Loan | 43 | Lockaway Storage Encino | 0.6% | None | NAP | |||||||
Loan | 44 | Cortez Village Townhomes | 0.6% | None | NAP | |||||||
Loan | 45 | Siegel Suites Swenson (29) | 0.6% | 1,984,418 | Mezzanine Debt | NAP | ||||||
Loan | 46 | Arrowhead MHC Portfolio | 0.5% | None | NAP | |||||||
Property | 46.01 | Arrowhead Lake | 0.3% | |||||||||
Property | 46.02 | Swanton Meadows | 0.1% | |||||||||
Property | 46.03 | Sylvania Estates | 0.1% | |||||||||
Property | 46.04 | Grand Rapids | 0.0% | |||||||||
Loan | 47 | 700 East Dayton | 0.5% | None | NAP | |||||||
Loan | 48 | Home MHC | 0.5% | None | NAP | |||||||
Loan | 49 | Harbourtown MHC | 0.5% | None | NAP | |||||||
Loan | 50 | Big Beaver Center | 0.5% | None | NAP | |||||||
Loan | 51 | Gander Mountain Dothan | 0.4% | None | NAP | |||||||
Loan | 52 | Water’s Edge Apartments | 0.4% | None | NAP | |||||||
Loan | 53 | Lamplighter MHC | 0.4% | None | NAP | |||||||
Loan | 54 | Lockaway Storage Babcock | 0.3% | None | NAP | |||||||
Loan | 55 | Belle Oak Apartments | 0.3% | None | NAP | |||||||
Loan | 56 | CVS - Centerville | 0.3% | None | NAP | |||||||
Loan | 57 | Eaton Square Apartments | 0.2% | None | NAP | |||||||
Loan | 58 | 2675 Patrick & 6145 Harrison | 0.2% | None | NAP | |||||||
Loan | 59 | Oakridge MHC | 0.1% | None | NAP | |||||||
A-1-13
FOOTNOTES TO ANNEX A-1
(1) | CCRE — Cantor Commercial Real Estate Lending, L.P. or one of its affiliates; GACC — German American Capital Corporation or one of its affiliates; JLC — Jefferies LoanCore LLC or one of its affiliates, GECC — General Electric Capital Corporation. |
(2) | CCRE — Cantor Commercial Real Estate Lending, L.P. or one of its affiliates; GACC — German American Capital Corporation or one of its affiliates; JLC — Jefferies LoanCore LLC or one of its affiliates, GECC — General Electric Capital Corporation. |
(3) | Loan No. 1 - Bronx Terminal Market - The Original and Cut-off Date Balance of $140.0 million represents the controlling Note A-1 ($93,333,333) and Note A-2 ($46,666,667) of a $380.0 million whole loan evidenced by six pari passu notes. The pari passu companion loans are the non-controlling Note A-3 in the original principal balance of $80.0 million, the non-controlling Note A-4 in the original principal balance of $40.0 million, the non-controlling Note A-5 in the original principal balance of $80.0 million and the non-controlling Note A-6 in the original principal balance of $40.0 million. Each of the Notes A-3 and A-5 may be further divided and are expected to be held by GACC or an affiliate on the closing date. Each of the Notes A-4 and A-6 may be further divided and are expected to be held by CCRE or an affiliate on the closing date. |
Loan No. 2 - 25 Broadway - The Original Balance and Cut-off Date Balance of $130.0 million represents the controlling Note A-1 of a $250.0 million whole loan evidenced by two pari passu notes. The pari passu companion loan is the non-controlling Note A-2 in the original principal balance of $120.0 million, which was included in the COMM 2014-CCRE16 mortgage trust. | |
(4) | With respect to any Mortgaged Property securing a multi-property Mortgage Loan, the amounts listed under the headings “Original Balance” and “Cut-off Date Balance” reflect the Allocated Loan Amount related to such Mortgaged Property. |
(5) | Loan No. 31 - Siegel Suites Tropicana/Boulder II - The Siegel Suites Tropicana/Boulder II Mortgage Loan was originated on September 5, 2013 and is expected to be modified on April 25, 2014. Loan terms such as Original Balance, Monthly Debt Service and Annual Debt Service reflect the terms as modified. |
Loan No. 45 - Siegel Suites Swenson - The Siegel Suites Swenson Mortgage Loan was originated on August 26, 2013 and is expected to be modified on April 25, 2014. Loan terms such as Original Balance, Monthly Debt Service and Annual Debt Service reflect the terms as modified. | |
(6) | Loan No. 23 - Armonk Square - The Net Rentable Area for the Armonk Square Mortgaged Property includes 10 one-bedroom multifamily units each with a den and one and a half bathrooms. |
Loan No. 31.01 and 31.02 - The Siegel Suites Tropicana Mortgaged Property and the Siegel Suites Boulder II Mortgaged Property are used primarily as extended stay multifamily residences. Tenants have the option to lease units on a weekly, bi-weekly or monthly basis and utilities are included in the rent. The average length of stay per tenant at the Siegel Suites Tropicana Mortgaged Property and the Siegel Suites Boulder II Mortgaged Property is 8.4 months and 8.8 months, respectively. | |
Loan No. 32 - Kunkel Portfolio - The Net Rentable Area for the Kunkel Square Mortgaged Property includes 6,401 sq. ft. of retail space on the ground floor. | |
Loan No. 35 - Dundalk Village - The Dundalk Village Mortgaged Property’s Net Rentable Area of 116,773 sq. ft. includes 67 multifamily units. | |
Loan No. 45 - Siegel Suites Swenson - The Siegel Suites Swenson Mortgaged Property is used primarily as an extended stay multifamily residence. Tenants have the option to lease units on a weekly, bi-weekly or monthly basis and utilities are included in the rent. The average length of stay per tenant at the Mortgaged Property is 12.0 months. |
A-1-14
(7) | The Administrative Fee Rate includes the respective per annum rates applicable to the calculation of the servicing fee, sub-servicing fee, trustee/certificate administrator fee, operating advisor fee and CREFC® license fee with respect to each Mortgage Loan. For purposes of this Annex A-1, the definition of Administrative Fee Rate as it related to any Non-Serviced Mortgage Loan includes the related Pari Passu Loan Primary Servicing Fee Rate which includes the “primary servicing fee rate” (as defined or set forth in the applicable pooling and servicing agreement) and any other related servicing fee rate (other than those payable to the applicable special servicer) applicable to such Non-Serviced Mortgage Loan that constitutes a portion of the “servicing fee rate” applicable to the other master servicer under the applicable other pooling and servicing agreement. The Pari Passu Loan Primary Servicing Fee Rate for (A) the Bronx Terminal Market Mortgage Loan will be 0.0300% and (B) the 25 Broadway Mortgage Loan will be such amount as will be set forth in the related pooling and servicing agreement on and after the 25 Broadway Note A-1 Securitization Date. |
(8) | Loan No. 27 - Deerpath Plaza - The Deerpath Plaza Mortgage Loan, following the initial 18-month interest only period, amortizes on a planned amortization schedule provided in Annex H of this Free Writing Prospectus. As such, the Cut-off Date Balance, Maturity or ARD Balance, Monthly Debt Service, Annual Debt Service, Underwritten NOI DSCR and Underwritten NCF DSCR are based upon the planned amortization schedule. The Monthly Debt Service shown in Annex A-1 was calculated using the average of principal and interest payments over the first 12 months after the expiration of the interest only period. Underwritten NOI DSCR and Underwritten NCF DSCR were calculated using the average monthly debt service previously stated. |
(9) | Monthly Debt Service, Annual Debt Service, Pari Passu Companion Loan Monthly Debt Service, Pari Passu Companion Loan Annual Debt Service, Underwritten NOI DSCR and Underwritten NCF DSCR for Mortgage Loans or Companion Loans with partial interest only periods are shown based on the monthly debt service payment immediately following the expiration of the interest only period. |
(10) | “Hard” generally means, with respect to the Lockbox, that each tenant is required to transfer its rent directly to the lender-controlled lockbox account. However, with respect to hospitality properties, “Hard” means all credit card receipts are deposited directly into the lockbox by the card processing company and all over-the-counter cash and equivalents are deposited by the property manager or borrower into the lockbox. “Soft” means the borrower has established a lockbox account that will be under lender control and the borrower or property manager must collect rents from the tenants and then deposit those rents into such lockbox account. “Springing Soft” means that upon the occurrence of a trigger event (as specified in the related Mortgage Loan documents), the borrower is required to establish a lockbox account that will be under lender control and the borrower or property manager is required to collect rents from the tenants and then deposit those rents into such lockbox account. “Springing Hard” means that upon a trigger event (as specified in the related Mortgage Loan documents), each tenant will be required to transfer its rent directly to a lender-controlled lockbox. “Soft Springing Hard” means that the borrower has established a lockbox account that will be under lender control and the borrower or property manager must collect rents from the tenants and then deposit those rents into such lockbox account. Upon a trigger event (as specified in the related Mortgage Loan documents), each tenant will be required to transfer its rent directly into a lender-controlled lockbox. |
(11) | In Place” means, with respect to Cash Management, that related property cash flows go through a waterfall of required reserves or other payment amounts due before the lender either (i) disburses excess cash to the related borrower or (ii) retains excess cash as additional collateral for the Mortgage Loan. “Springing” means that upon the occurrence of a trigger event, as defined in the related Mortgage Loan documents, In Place cash management (as described above) will take effect, and will generally continue until all trigger events are cured (to the extent a cure is permitted under the related Mortgage Loan documents). |
(12) | Loan No. 1 - Bronx Terminal Market - The Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area are calculated based on the mortgage loan included in the Issuing Entity and the related pari passu companion loans in aggregate. |
Loan No. 2 - 25 Broadway - The Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area are calculated based on the mortgage loan included in the Issuing Entity and the related pari passu companion loan in aggregate. |
A-1-15
(13) | The grace periods noted under “Grace Period” reflect the number of days of grace before a payment default is an event of default. Certain jurisdictions impose a statutorily longer grace period. Certain of the Mortgage Loans may additionally be subject to grace periods with respect to the occurrence of an event of default (other than a payment default) and/or commencement of late charges which are not addressed in Annex A-1 to this Free Writing Prospectus. |
(14) | Loan No. 26 - 330 South Tryon Office - Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based on the “Hypothetical As Is Value As Complete” appraised value as of March 11, 2014, which assumes tenant improvements and leasing commissions totaling $870,369 for BBVA and AI Design have been fully funded and no additional planned costs remain. At closing, the borrower deposited $1,050,468 in connection to such planned costs. The appraiser determined the “As-Is” Appraised Value to be $15,100,000 as of March 11, 2014. |
Loan No. 32 - Kunkel Portfolio - Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based in part on the Kunkel Square Mortgaged Property’s “As-Stabilized” appraised value as of February 1, 2015 of $7,200,000 which reflects completion of eight additional multifamily units. At closing, the borrower reserved $400,000 for the build-out of such units. | |
Loan No. 36 - Hilton Garden Inn Sarasota - Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based on the “As-Renovated” appraised value as of October 30, 2013 of $13,200,000, which includes $1,500,000 related to capital improvements at the related Mortgaged Property for which $1,500,000 was reserved in connection with the origination of the Hilton Garden Inn Sarasota Mortgage Loan. The “As-Is” Appraised Value is $11,700,000. | |
Loan No. 39 - Hampton Inn Sarasota - Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based on the “As-Renovated” appraised value as of October 29, 2013 of $11,800,000, which includes $1,800,000 related to capital improvements at the related Mortgaged Property for which $1,800,000 was reserved in connection with the origination of the Hampton Inn Sarasota Mortgage Loan. The “As-Is” Appraised Value is $10,000,000. | |
(15) | Prepayment Provisions (# of payments) are shown from the respective Mortgage Loan First Payment Date. |
“L(x)” means lock-out for x payments. | |
“D(x)” means may be defeased for x payments. | |
“YM1(x)” means may be prepaid for x payments with payment of the greater of a yield maintenance charge and 1% of the amount prepaid. | |
“O(x)” means freely prepayable for x payments, including the maturity date or anticipated repayment date. | |
Certain of the Mortgage Loans permit the release of a portion of a Mortgaged Property (or an individual Mortgaged Property, in connection with the Mortgage Loan secured by a portfolio of Mortgaged Properties) and certain of the Mortgage Loans permit the substitution of another property or addition of new collateral, in each case under various circumstances. In some cases, this will result in a partial prepayment during what would otherwise be a lockout period. For additional information, see “Description of the Mortgage Pool—Certain Terms and Conditions of the Mortgage Loans—Property Releases” in this Free Writing Prospectus. | |
Loan No. 1 - Bronx Terminal Market - The lockout period will be at least 24 payment dates beginning with and including the first payment date of June 6, 2014. Defeasance of the full $380.0 million Bronx Terminal Market Loan Combination is permitted after the date that is earlier to occur of (i) two years after the closing date of the securitization that includes the last pari passu companion loan to be securitized and (ii) April 15, 2017. For the purposes of this free writing prospectus, the assumed lockout period of 24 months is based on the expected COMM 2014-CCRE17 securitization closing date in May 2014. The actual lockout period may be longer. | |
Loan No. 1 - Bronx Terminal Market - On any date after April 15, 2016, so long as no trigger period is then continuing, the borrower may obtain the release of the release parcel, provided certain conditions in the loan documents are met. | |
Loan No. 3 - Cottonwood Mall - The borrower may, without lender consent, transfer any non-income producing portion of the Cottonwood Mall Mortgaged Property (including portions of the Cottonwood Mall |
A-1-16
Mortgaged Property “ring road”) to a third party or affiliate of the borrower subject to the satisfaction of conditions in the Cottonwood Mall Mortgage Loan documents. | |
Loan No. 5 - ARC Marriott Hotel Portfolio - After the expiration of the lockout period, the borrowers may obtain the release of either of the properties from the lien of the related mortgage upon a sale of such property, provided, among other things per the loan documents, (i) there is no event of default, (ii) the DSCR after such sale is no less than the greater of the DSCR immediately preceding the sale and 2.69x, (iii) the LTV ratio after such sale is no more than the lesser of the LTV ratio immediately preceding the sale and 59.5% and (iv) the borrower provides defeasance collateral in an amount equal to the greater of 100% of the net sales proceeds with respect to such released property and 115% of the allocated loan amount for such property. | |
Loan No. 6 - Silicon Valley Hotel Portfolio - After the expiration of the lockout period, the borrower may obtain the release of either the Hotel Avante Mortgaged Property or the Wild Palms Hotel Mortgaged Property in connection with an arm’s length sale to an independent third party provided that, among other things, Silicon Valley Hotel Portfolio Mortgage Loan is partially defeased in an aggregate amount equal to the greatest of (i) 90.0% of the net sales proceeds of the released property, (ii) $21,050,000 for the Hotel Avante Mortgaged Property, (iii) $23,350,000 for the Wild Palms Hotel Mortgaged Property and (iv) the amount necessary to satisfy (a) a debt yield, after giving effect to such release, equal to or exceeding the greater of 11.0% and the debt yield immediately prior to such release, (b) an LTV ratio, after giving effect to such release, less than or equal to the lesser of 64.1% and the LTV ratio immediately prior to such release and (c) a DSCR, after giving effect to such release, equal to or exceeding the greater of 1.74x and the DSCR immediately prior to such release. However, the Wild Palms Hotel Mortgaged Property may not be released if a casualty of the Hotel Avante Mortgaged Property has occurred (i) before the deadline to obtain a conditional use permit for the Hotel Avante Mortgaged Property or (ii) prior to the borrower obtaining a conditional use permit or the lender obtaining zoning protection insurance for the Hotel Avante Mortgaged Property. | |
Loan No. 8 - DC Mixed Use Portfolio V - On any date after November 13, 2014 and prior to January 6, 2019, the borrowers may obtain the release of no more than two properties in conjunction with a bona fide third-party sale of such property, provided that the borrower satisfies certain conditions for release described in this Free Writing Prospectus under “Description of the Mortgage Pool—Certain Terms and Conditions of the Mortgage Loans—Property Releases”. | |
Loan No. 11 - Northeast Ohio Multifamily Portfolio - At any time during the term of the loan, the borrower may obtain the release of any property provided, among other things, the payment of the applicable yield maintenance premium in addition to satisfying certain conditions for release described in this Free Writing Prospectus under “Description of the Mortgage Pool—Certain Terms and Conditions of the Mortgage Loans—Property Releases”. | |
Loan No. 13 - LA Multifamily Portfolio - After the expiration of the lockout period, the borrower may obtain the release of up to two individual properties (other than the 2017 Argyle Avenue Mortgaged Property or the 1746 North Cherokee Avenue Mortgaged Property) provided, among other things, the borrower (A) partially defeases in an amount equal to the greater of (i) 100% of the net sales proceeds or 115% of the amortized Allocated Loan Amount (as defined below) and (ii) an amount that, after giving effect to such release results in (a) the DSCR of the remaining properties is not less than the greater of 1.50x and the DSCR immediately preceding the release and (b) the LTV ratio of the remaining properties shall not exceed the lesser of 65.0% and the LTV ratio immediately preceding the release and (B) the debt yield for the first release is no less than 8.5% and for the second release is no less than 9.0%. The “Allocated Loan Amounts” are as follows: 1516 North Hobart Boulevard Mortgaged Property - $3,350,000; 1516 North Normandie Avenue Mortgaged Property - $2,700,000; 3205 Descanso Drive Mortgaged Property - $2,575,000; 746 South Normandie Avenue Mortgaged Property - $2,050,000; 129 North Oxford Avenue Mortgaged Property - $1,720,000. | |
Loan No. 17 - ART Florida Multifamily Portfolio 2 - On any date after the lockout period ends, the borrowers may obtain the release of an individual property with partial defeasance in an amount equal to the greater of (i) 120.0% of the Allocated Loan Amount (as defined below) and (ii) an amount that after giving effect to such release results in (1) the LTV ratio of the remaining properties is no greater than 70.0% and (2) the DSCR of the remaining properties is at least 1.30x. The “Allocated Loan Amounts” are as follows: Mosswood Mortgaged Property - $6,525,000; Bridgeport Mortgaged Property - $5,420,000; Winter Woods Mortgaged Property - $4,875,000; Hobe Sound Mortgaged Property - $3,180,000. |
A-1-17
Loan No. 28 - Marketplace at Lake Boone - After the expiration of the lockout period, the borrower may obtain the release of any of the properties from the lien of the related mortgage upon a sale of such property, provided each of the following conditions are satisfied, among other things; (i) the DSCR after such sale is no less than the greater of the DSCR immediately preceding the sale and 1.49x, (ii) the LTV ratio after such sale is no more than the lesser of the LTV ratio immediately preceding the sale and 74.6%, and (iii) the borrower provides defeasance collateral in an amount equal to the greater of 100% of the net sales proceeds with respect to such property and 125% of the allocated loan amount for such property. | |
Loan No. 31 - Siegel Suites Tropicana/Boulder II - On any payment date after the lockout period ends, the borrowers may obtain the release of any individual mortgaged property upon a bona fide third-party sale of such property, provided, among other things, (i) the borrowers partially defease an amount of principal equal to the greater of 95% of the net sales proceeds with respect to such property and 125% of the allocated loan amount for such property and (ii) based on the combined balances of the Mortgage Loan and any mezzanine loans, after giving effect to such release, (A) the debt yield is no less than the greater of (a) the debt yield immediately preceding such release and (b) 11.0% and (B) the LTV ratio is no more than 125%. In addition, on any payment date after the lockout period ends, the borrowers may obtain the release of an undeveloped parcel at the Siegel Suites Boulder II Mortgaged Property, provided, among other things, (i) the borrowers partially defease an amount equal to the greater of 90% of the net sales proceeds with respect to the release parcel and $1,250,000 and (ii) based on the combined balance of the Mortgage Loan and any mezzanine loans, after giving effect to such release and defeasance, (A) the LTV ratio is no more than 125% and (B) the debt yield is no less than (1) if the release parcel is transferred to a third party not affiliated with borrowers or guarantor, the greater of (x) the debt yield immediately before such release and (y) 11.0% and (2) if the release parcel is transferred to a party affiliated with borrowers or guarantor, 11.0%. | |
Loan No. 36 - Hilton Garden Inn Sarasota - At any time during the term of the loan, the borrower may obtain the release of the outparcels in connection with the conveyance to a third party provided that the borrower satisfies certain conditions for release described in this Free Writing Prospectus under “Description of the Mortgage Pool—Certain Terms and Conditions of the Mortgage Loans—Property Releases”. | |
(16) | The following Mortgaged Properties consist, in whole or in part, of the respective borrower’s interest in one or more ground leases, space leases, air rights leases or other similar leasehold interests: |
Loan No. 1 - Bronx Terminal Market - The Bronx Terminal Market Mortgaged Property is subject to a ground lease with an expiration date of September 13, 2055 with five consecutive 10-year extension options. Ground rent due under the lease is calculated as the greater of (a) $341,183 per year, with 5.0% increases every five years beginning in August 2014, and (b) 2.0% of gross revenue from the Bronx Terminal Market Mortgaged Property, which increases to 3.0% in August 2014, 4.0% in August 2019 and 5.0% in August 2024. In addition, pursuant to the terms of the ground lease, in the event of certain sales or financings of the Bronx Terminal Market Mortgaged Property, the ground lessor is entitled to share in a portion of the net proceeds of such sale or financing in an amount equal to 7.5% of such net proceeds (if on or prior to the expiration of the initial term of the ground lease) or 15.0% of such net proceeds (if after the expiration of the initial term of the ground lease). | |
Loan No. 7 - Yonkers Gateway Center - The Yonkers Gateway Center Mortgaged Property is subject to a long term ground lease expiring May 31, 2060. There are two parcels of land that comprise the Yonkers Gateway Center Mortgaged Property - Parcel A and Parcel B. Parcel A is only subject to the ground lease. Parcel B is subject to the ground lease, but is also subject to an over lease between G & C Yonkers Realty, LLC, as lessee, and an affiliate of the borrower, as lessor. Lender has a fee and leasehold mortgage on the property, which mortgage is executed by both borrower and borrower-affiliate. The ground lease commenced August 1, 1959 and was amended March 1, 2014 for an additional 26 year term with no extension options. The annual ground rent is currently $1.8 million through December 31, 2023. Annual ground rent will increase to approximately $2.4 million through December 31, 2033 and reset every ten years thereafter to the greater of fair market value or the minimum guaranteed rent from the previous period. | |
(17) | The following tenants that occupy 5% or greater of the net rentable area at the related Mortgaged Property are borrower affiliates: |
Loan No. 24 - North Medical Center - AJM Management and Summit Realty Management, LLC are affiliated with the borrower and comprise 8.1% of the net rentable area at the Mortgaged Property. | |
(18) | The lease expiration dates shown are based on full lease terms. However, in certain cases, a tenant may have the option to terminate its lease or abate rent prior to the stated lease expiration date for no reason after |
A-1-18
a specified period of time and/or upon notice to the borrower or upon the occurrence of certain contingencies including, without limitation, if the borrower violates the lease or fails to provide utilities or certain essential services for a specified period or allows certain restricted uses, upon interference with tenant’s use of access or parking, upon casualty or condemnation, for zoning violations, if certain anchor or key tenants (including at an adjacent property) or a certain number of tenants or tenants representing a certain percentage of net rentable area go dark or cease operations, if a certain percentage of the net rentable area at the property is not occupied, if the tenant fails to meet sales targets or business objectives, or, in the case of a government tenant, for lack of appropriations or other reasons. In addition, in some instances, a tenant may have the right to assign its lease and be released from its obligations under the subject lease. Furthermore, some tenants may have the option to downsize their rented space without terminating the lease completely. In addition to the foregoing, the following are early non-contingent termination options for certain of those tenants listed in Annex A-1: | |
Loan No. 1 - Bronx Terminal Market - The 4th Largest Tenant, Toys ‘R’ Us / Babies ‘R’ Us, has the option to terminate its lease effective May 1, 2016 and on each year thereafter through May 1, 2019 if its gross sales do not exceed $14.0 million for the preceding 12 month period, provided such termination notice may not be given later than 120 days after the expiration of the 12 month period. | |
Loan No. 8 - DC Mixed Use Portfolio V - The Largest Tenant at the 425 Brightseat Road Mortgaged Property, State of Maryland, has the option to terminate its lease at any time. A full excess cash flow sweep will occur if State of Maryland exercises its termination option. | |
Loan No. 23 - Armonk Square - The Largest Tenant, DeCicco’s, has the option to terminate its lease at any time after May 2021 with 180 days prior written notice and a termination fee equal to all rent due under the lease for the following 12 months. | |
Loan No. 25 - Buschwood I & II - The 3rd Largest Tenant and the 5th Largest Tenant, Molina Healthcare Phase I and Phase III, each have the option to terminate its lease with 270 days prior written notice and a termination fee equal to three months of base rent plus unamortized TI/LC and rent abatement costs. The 4th Largest Tenant, GSA - FDA, has the option to terminate its lease at any time on or after May 31, 2015 with 60 days prior written notice. | |
Loan No. 26 - 330 South Tryon Office - The 3rd Largest Tenant, AI Design, has the option to terminate its lease in November 2021 with at least 365 days’ written notice and subject to a termination fee of three months of base rent and unamortized TI/LC costs. | |
Loan No. 28 - Marketplace at Lake Boone - The 5th Largest Tenant at the 2245 Gateway Access Point Mortgaged Property, Vein Clinics of America, has a one-time right to terminate its lease as of February 28, 2019, provided such termination notice must be given no later than 270 days prior to February 28, 2019 and payment of a termination fee equal to unamortized costs amortized monthly over the term of the lease at an interest rate of 6.0% per annum. | |
Loan No. 30 - University Centre West III - The 2nd Largest Tenant, City of Coral Springs, has the option to terminate its lease at any time during the renewal term of such lease with 90 days prior written notice. | |
Loan No. 32 - Kunkel Portfolio - The 3rd Largest Tenant at the Court Building Mortgaged Property, Barber & Bauer, LLP, has the option to terminate its lease with 30 days prior written notice provided a new lease is executed for comparable space in the Court Building Mortgaged Property or another comparable property. The Largest Tenant at the Fendrich Plaza Mortgaged Property, Division of Family & Child, has the option to terminate its lease at any time with 60 days prior notice and a termination fee equal to unamortized TI/LC costs. | |
Loan No. 41 - 25 Crossroads Drive - The 2nd Largest Tenant, FISERV Solutions, Inc., has a one-time right to terminate its lease effective September 1, 2017 subject to 270 days prior notice and payment of all unamortized tenant improvement and leasing costs and three months base rent. | |
(19) | The following major tenants (listed on Annex A-1) are currently subleasing all or a significant portion of its leased space: |
Loan No. 7 - Yonkers Gateway Center - The Largest Tenant, Burlington Coat Factory, is currently subleasing 62,930 sq. ft. located on the second level of the Burlington Coat Factory space to Bob’s Discount |
A-1-19
Furniture of NY, LLC. In addition, Burlington Coat Factory subleases 1,500 sq. ft. to Starbucks Corporation located on the northwest corner of the ground floor level of the Burlington Coat Factory space. | |
Loan No. 23 - Armonk Square - The 4th Largest Tenant, Holmes, occupies 3,000 sq. ft. of space at the Armonk Square Mortgaged Property but pays only CAM reimbursement on a portion of the improvements, not base rent, to the borrower. The Holmes tenant has subleased its space to three sub-tenants. | |
Loan No. 26 - 330 South Tryon Office - The Largest Tenant, Charlotte Chamber of Commerce, is currently subleasing approximately 2,233 sq. ft. to multiple subtenants, including IST Inc., Nomadic Communications, British Consulate / Whitehall Advisors, Blue Moon Delivery, Black Chamber, Marketing Alliance, Amelie’s and Visit Charlotte. | |
(20) | The following major tenants shown on Annex A-1 are currently in a rent abatement or free rent period (or have a scheduled rent abatement or free rent period in the future): |
Loan No. 2 - 25 Broadway - The 2nd Largest Tenant, Teach for America, is in a free rent period under its lease through June 2015. At closing, the borrower reserved $4,704,635 related to this free rent. The 4th Largest Tenant, WeWork, is in a free rent period under its lease through September 23, 2015 for its space on the 5th floor at the 25 Broadway Mortgaged Property and through December 2014 for its space on the 9th and 10th floors at the 25 Broadway Mortgaged Property. At closing, the borrower reserved $3,364,291 related to this free rent. | |
Loan No. 7 - Yonkers Gateway Center - The 4th Largest Tenant, Alamo Drafthouse Cinema, has partial rent abatement with respect to 25,596 sq. ft. The tenant has a construction allowance credit of $600,000, of which $300,000 was paid directly to the tenant and the additional credit was applied as a monthly rent credit for 60 equal installments of $5,000. At closing, the borrower deposited $60,000, which represents one year of rent abatement, into a free rent reserve for the tenant. | |
Loan No. 8 - DC Mixed Use Portfolio V - The Largest Tenant at the 6896 Laurel Street NW Mortgaged Property, EF International Language Schools, Inc., is currently paying partial rent through August 2014 per the terms of its lease. At closing, the borrower deposited $278,940 into an EF International free rent reserve account, which represents the remaining four months of EF International’s partial rent abatement. | |
Loan No. 25 - Buschwood I & II - The 3rd Largest Tenant and the 5th Largest Tenant, Molina Healthcare Phase I and Phase III, each have a five month rent abatement with respect to their leased spaces. At closing, the borrower deposited $343,059 related to this rent abatement. | |
Loan No. 26 - 330 South Tryon Office - The 3rd Largest Tenant, AI Design, has a lease commencement date of May 1, 2014. With respect to 9,300 sq. ft., the tenant has free rent through September 2014 followed by 50.0% rent abatement through July 2015. The 2nd Largest Tenant, BBVA, has a lease commencement date of the earlier of July 19, 2014 or 14 days after the completion of the tenant improvements. The tenant has free rent for the first six months of the lease term. At closing, the borrower deposited $479,250 and $571,218 into an Al Design Holdback Reserve account and BBVA Holdback Reserve account, respectively. | |
Loan No. 27 - Deerpath Plaza - The Largest Tenant, Patient Wolf Trading Company, has a rent abatement period through September 2014. At closing, the borrower deposited $205,574 related to this rent abatement periods. | |
(21) | Loan No. 1 - Bronx Terminal Market - Occupancy includes Michaels, which leases 23,204 sq. ft. (2.5% of the net rentable area) and is currently dark but paying full contractual rent, and CUNY Hostos, which recently executed leases for 18,276 sq. ft. (2.0% of the net rentable area) of expansion space but is not yet paying rent or in occupancy of the expansion space. |
Loan No. 2 - 25 Broadway - The 2nd Largest Tenant, Teach for America, is not yet in occupancy but its lease term has commenced. The 4th Largest Tenant, WeWork, is not yet in occupancy but its lease term has commenced. | |
Loan No. 8 - DC Mixed Use Portfolio V - The Largest Tenant at the 6896 Laurel Street NW Mortgaged Property, EF International Language Schools, Inc., signed a lease for 69,735 sq. ft. in December 2013 and is expected to open for business in May 2014. |
A-1-20
Loan No. 26 - 330 South Tryon Office - The 3rd Largest Tenant, AI Design, has signed a lease for 9,300 sq. ft. commencing in May 2014. The 2nd Largest Tenant, BBVA, has a lease commencement date of the earlier of July 19, 2014 or 14 days after the completion of the tenant improvements. | |
Loan No. 32 - Kunkel Portfolio - The 4th Largest Tenant at the Hulman Building Mortgaged Property, Best Listing LLC, signed a lease for 2,540 square feet in April 2014 and is expected to take occupancy on May 1, 2014. The Largest Tenant at the Fendrich Plaza Mortgaged Property, Division of Family & Child, is expected to take occupancy of its 4,113 square foot expansion space on May 1, 2014. | |
(22) | Loan No. 27 - Deerpath Plaza - The Largest Tenant, Patient Wolf Trading Company, occupies multiple spaces with various expiration dates. The expiration dates are as follows: 6,499 sq. ft. expires September 30, 2019 and 1,380 sq. ft. expires September 30, 2016. |
Loan No. 41 - 25 Crossroads Drive - The Largest Tenant, Chesapeake Urology Associates, P.A., occupies a total of 19,222 sq. ft. (23.5% of net rentable area), of which 16,761 sq. ft. is occupied under a lease with an expiration date of November 30, 2018 and 2,461 sq. ft. is occupied under a lease with an expiration date of June 1, 2015. | |
Loan No. 58 - 2675 Patrick & 6145 Harrison - The 3rd Largest Tenant, J. Hamilton Productions, occupies multiple spaces with various expiration dates. The expiration dates are as follows: 1,791 sq. ft. expires January 31, 2015 and 1,728 sq. ft expires September 30, 2014. | |
(23) | All upfront reserve balances reflect the upfront reserve amount at loan origination. The current balance may be less than the amount shown. |
(24) | All ongoing reserve balances reflect the ongoing reserve amount at loan origination. The current balance may be greater than or less than the amount shown. Monthly reserves required to be deposited in such accounts may be capped pursuant to the related Mortgage Loan documents. |
Loan No. 2 - 25 Broadway - Monthly deposits into the TI/LC reserve account are currently $79,713 and is initially subject to a cap of $3.0 million. Once this initial $3.0 million cap is reached, monthly TI/LC deposits will be suspended until such time the amount on deposit in the TI/LC reserve account drops below $1.0 million, at which point monthly TI/LC reserve deposits of $39,856 will be required, subject to a cap of $2.0 million. | |
Loan No. 4 - Hyatt Place Austin Downtown - The replacement reserve monthly deposit at closing is 2.0% of the prior month’s gross revenues and follows the following schedule over the loan term: Monthly through and including December 6, 2015 - 2.0% of the prior month’s gross revenues, January 6, 2016 through and including December 6, 2016 - 3.0% of the prior month’s gross revenues, January 6, 2017 through and including December 6, 2017 - 4.0% of the prior month’s gross revenues, January 6, 2018 and thereafter - 5.0% of the prior month’s gross revenues. | |
Loan No. 8 - DC Mixed Use Portfolio V - In the event that a partial release of the 6896 Laurel Street NW Mortgaged Property occurs, the monthly deposit into the TI/LC reserve account will be adjusted to an amount equal to the aggregate sq. ft. of the remaining properties, multiplied by $1.00, divided by 12. In the event that a release occurs, the monthly deposit into the replacement reserve account will be reduced by an amount equal to 1/12 of the product of (i) the sq. ft. of the properties being released and (ii) with respect to (1) 6896 Laurel Street NW Mortgaged Property - $0.20, (2) 711 D Street NW Mortgaged Property - $0.27, (3) 4821 Annapolis Road Mortgaged Property - $0.39, (4) 910 F Street NW Mortgaged Property - $0.26 and (5) 425 Brightseat Road Mortgaged Property - $0.27. | |
Loan No. 16 - Westin Virginia Beach - On each monthly payment date, the borrower is required to deposit into a common charges reserve account an amount equal to the monthly amount set forth in the approved annual budget for common charges. | |
Loan No. 24 - North Medical Center - Commencing on July 1, 2014, the borrower is required to deposit monthly $8,671 into the Monthly TI/LC Reserve and $1,426 into the Monthly Replacement Reserve. | |
Loan No. 31 - Siegel Suites Tropicana/Boulder II - The required monthly replacement deposit will be equal to the sum of (a) with respect to the Siegel Suites Tropicana Mortgaged Property, the greater of (i) $7,500 and (ii) 4.0% of monthly gross revenue (based upon 1/12 of the estimated annual gross revenue set forth in the |
A-1-21
approved operating budget for the year in which the payment date falls) and (b) with respect to the Siegel Suites Boulder II Mortgaged Property, the greater of (i) $6,200 and (ii) 4.0% of monthly gross revenue (based upon 1/12 of the estimated annual gross revenue set forth in the approved operating budget for the year in which the payment date falls). | |
Loan No. 36 - Hilton Garden Inn Sarasota - The required monthly replacement deposit follows the following schedule over the loan term: Monthly through and including December 6, 2015 - 1/12 of 1.0% of prior year’s gross revenues, January 6, 2016 through and including December 6, 2016 - 1/12 of 2.0% of prior year’s gross revenues, January 6, 2017 through remainder of the loan term - 1/12 of 4.0% of prior year’s gross revenues. | |
Loan No. 39 - Hampton Inn Sarasota - The required monthly replacement deposit follows the following schedule over the loan term: Monthly through and including December 6, 2015 - 1/12 of 1.0% of prior year’s gross revenues, January 6, 2016 through and including December 6, 2016 - 1/12 of 2.0% of prior year’s gross revenues, January 6, 2017 through remainder of the loan term - 1/12 of 4.0% of prior year’s gross revenues. | |
Loan No. 45 - Siegel Suites Swenson - The required monthly replacement deposit will be equal to the greater of (i) $12,375 and (ii) 5.0% of monthly gross revenue (based upon 1/12 of the estimated annual gross revenue set forth in the approved operating budget for the year in which the payment date falls). | |
(25) | Certain of the mortgage loans provide the borrower an option to provide a guaranty or post a letter of credit in lieu of reserve requirements. |
Loan No. 8 - DC Mixed Use Portfolio V - At closing, the borrower assigned a $956,000 EF International letter of credit to lender as additional collateral for the DC Mixed Use Portfolio V Mortgage Loan. The letter of credit will be reduced as follows: $756,000 as of May 1, 2014, $556,000 as of June 1, 2014, $500,000 as of July 1, 2014, $300,000 as of July 1, 2017 and $0 as of December 1, 2023. | |
(26) | With respect to the Mortgaged Properties identified below, the lender is insured under an environmental insurance policy obtained (i) in lieu of obtaining a Phase II Environmental Site Assessment, (ii) in lieu of providing an indemnity or guaranty from a sponsor or (iii) to address environmental conditions or concerns. For additional information, see “Risk Factors—Risks Related to the Mortgage Loans—Potential Issuing Entity Liability Related to a Materially Adverse Environmental Condition” in this Free Writing Prospectus. |
% of Initial | Policy | |||||||||||||
Mortgaged Property Cut-off | Outstanding | Maximum Policy | Premium Paid | Expiration | ||||||||||
Loan No. | Mortgaged Property | Date Balance | Pool Balance | Amount | in Full | Date | ||||||||
8.01 | 6896 Laurel Street NW | $15,500,000 | 1.3% | $3,000,000 | Yes | 4/1/2022 | ||||||||
14 | Marble Cliff Commons | $26,625,000 | 2.2% | $27,000,000 | Yes | 4/17/2024 | ||||||||
16 | Westin Virginia Beach | $20,700,000 | 1.7% | $5,000,000 | Yes | 4/8/2024 | ||||||||
20 | Scottsdale Commons | $15,125,000 | 1.3% | $3,000,000 | Yes | 3/27/2024 |
A-1-22
(27) | Loan No. 5 - ARC Marriott Hotel Portfolio - The aggregate liability of the individual guarantors is capped at $8,780,000. Once (i) American Realty Capital Hospitality Operating Partnership, L.P. has a net worth at least equal to $44,000,000 and liquidity at least equal to $2,000,000 and (ii) the subordinate debt has been repaid in full, then AR Capital, LLC will be released as a guarantor. Additionally, once American Realty Capital Hospitality Operating Partnership, L.P. and/or AR Capital, LLC (so long as AR Capital, LLC has not yet been released as a guarantor) have an aggregate combined net worth at least equal to $44,000,000 and combined liquidity equal to at least $2,000,000, then each individual guarantor will be released as a guarantor. The guarantors will be required to maintain a combined net worth at least equal to $44,000,000 and combined liquidity at least equal to $2,000,000 for the loan term. |
(28) | Summary of Existing Pari Passu Debt |
Loan | |||||||||||||||
Mortgage Loan | Companion | Loan | Loan | Combination | Loan | ||||||||||
Loan | Cut-off Date | Loan Cut-off | Combination Cut- | Combination | Cut-off Date LTV | Combination U/W | |||||||||
No. | Mortgage Loan | Balance | Date Balance | off Date Balance | U/W NCF DSCR | Ratio | NOI Debt Yield | ||||||||
1 | Bronx Terminal Market | $140,000,000 | $240,000,000 | $380,000,000 | 1.70x | 63.3% | 8.0% | ||||||||
2 | 25 Broadway | $130,000,000 | $120,000,000 | $250,000,000 | 1.90x | 67.8% | 9.6% |
(29) | Mezzanine Loan Summary |
Total | ||||||||||||||||||||||||
Debt | Total | |||||||||||||||||||||||
Annual | Mezzanine | Cut-off | Debt | Total | ||||||||||||||||||||
Mortgage Loan | % of Initial | Mezzanine | Interest Rate | Loan | Date | U/W | Debt U/W | |||||||||||||||||
Loan | Cut-off Date | Outstanding | Debt Cut-off | on Mezzanine | Maturity | Intercreditor | LTV | NCF | NOI Debt | |||||||||||||||
No. | Mortgage Loan | Balance | Pool Balance | Date Balance | Loan | Date | Agreement | Ratio | DSCR | Yield | ||||||||||||||
19 | Brookwood on the Green | $16,000,000 | 1.3% | $2,000,000 | 13.0000% | 3/6/2024 | Yes | 71.4% | 1.19x | 9.0% | ||||||||||||||
27 | Deerpath Plaza | $12,000,000 | 1.0% | $2,250,000 | 10.7300% | 1/6/2024 | Yes | 78.9% | 1.06x | 8.8% | ||||||||||||||
31 | Siegel Suites Tropicana | $10,681,551 | 0.9% | $3,656,101 | 6.1160% | 9/6/2023 | Yes | 66.5% | 1.40x | 12.1% | ||||||||||||||
/Boulder II(1) | ||||||||||||||||||||||||
36 | Hilton Garden Inn | $9,143,665 | 0.8% | (2) | L+11.75% | 12/6/2015 | Yes | 77.6% | 1.50x | 11.9% | ||||||||||||||
Sarasota(2) | ||||||||||||||||||||||||
39 | Hampton Inn Sarasota(2) | $8,249,176 | 0.7% | (2) | L+11.75% | 12/6/2015 | Yes | 77.6% | 1.50x | 11.9% | ||||||||||||||
45 | Siegel Suites Swenson(1) | $6,719,168 | 0.6% | $1,984,418 | 6.2500% | 9/6/2023 | Yes | 55.8% | 1.40x | 12.6% |
(1) | The Siegel Suites Swenson mezzanine loan is secured by the ownership interests in the borrower under the Siegel Suites Swenson Mortgage Loan and the Siegel Suites Tropicana/Boulder II mezzanine loan is secured by the ownership interests in the borrowers under the Siegel Suites Tropicana/Boulder II Mortgage Loan. As additional collateral for such mezzanine loans, Amazing Sub Holdings, LLC, which is wholly owned and controlled by the sponsor of the Siegel Suites Swenson Mortgage Loan and the Tropicana/Boulder II Mortgage Loan, and which owns an indirect interest in the borrowers under the Siegel Suites Swenson Mortgage Loan and the Tropicana/Boulder II Mortgage Loan, guaranteed the repayment in full of the mezzanine loans. Such guaranty is secured by Amazing Sub Holdings, LLC’s indirect interest. |
(2) | There is a $2,000,000 mezzanine loan secured by a pledge of 100% of the equity interests in the Hilton Garden Inn Sarasota Mortgage Loan borrower and a pledge of 100% of the equity interests in the Hampton Inn Sarasota Mortgage Loan borrower. The interest rate is equal to LIBOR plus the Spread. The “Spread” is equal to 11.75%, provided that (i) (a) with respect to each interest period between December 6, 2015 and including December 6, 2017 (the “Extension Term”), if the combined debt yield is less than 11% on December 6, 2015, December 6, 2016 or December 6, 2017, and the Spread will increase to be 12.75% and (ii) with respect to each interest period between December 6, 2017 and including December 6, 2018, if the combined debt yield is less than 11% on December 6, 2017, the Spread will equal the spread in effect during the Extension Term plus 100 basis points. The total debt calculations are based on the Hilton Garden Inn Sarasota Mortgage Loan, the Hampton Inn Sarasota Mortgage Loan and the mezzanine loan in the aggregate. The Total Debt U/W NCF DSCR of 1.50x is calculated based on an assumed LIBOR rate of 0.1875%. The mezzanine loan will be automatically extended to December 6, 2018, subject to the satisfaction of certain conditions as provided in the mezzanine loan documents. |
A-1-23
(30) | Future Mezzanine Indebtedness Summary |
Mortgage Loan | % of Initial | Intercreditor | ||||||||||||||||||
Loan | Cut-off Date | Outstanding | Agreement | Combined | Combined | |||||||||||||||
No. | Mortgage Loan | Balance | Pool Balance | Required | Minimum DSCR | Maximum LTV | Combined Debt Yield | |||||||||||||
1 | Bronx Terminal Market(1) | $140,000,000 | 11.7% | Yes | 1.30x | 65.0% | NAP | |||||||||||||
8 | DC Mixed Use Portfolio V(2) | $35,000,000 | 2.9% | Yes | 1.316x | 65.3% | 8.8% | |||||||||||||
13 | LA Multifamily Portfolio | $27,350,000 | 2.3% | Yes | 1.25x | 75.0% | 8.5% | |||||||||||||
20 | Scottsdale Commons | $15,125,000 | 1.3% | Yes | 2.30x | 59.8% | 10.8% | |||||||||||||
32 | Kunkel Portfolio(3) | $10,350,000 | 0.9% | Yes | 1.15x | 85.0% | NAP | |||||||||||||
36 | Hilton Garden Inn Sarasota(4) | $9,143,665 | 0.8% | Yes | 1.40x | 80.0% | NAP | |||||||||||||
39 | Hampton Inn Sarasota(5) | $8,249,176 | 0.7% | Yes | 1.40x | 80.0% | NAP |
(1) | Mezzanine debt is permitted after April 15, 2017 provided (i) no more than one tranche of approved mezzanine loan is permitted at any time and (ii) the principal amount of the mezzanine loan cannot exceed $50,000,000. |
(2) | Mezzanine debt is permitted, subject to a maximum principal amount of $5,000,000. |
(3) | The mezzanine loan may not be in a principal amount that is greater than the lesser of (y) $3,150,000 and (z) such principal amount that will result in a “as is” combined maximum LTV of 85%. |
(4) | Mezzanine debt is permitted, provided that such mezzanine debt repays, in full, the existing mezzanine loan. The Combined Minimum DSCR and Combined Maximum LTV are inclusive of the Hampton Inn Sarasota Mortgage Loan. |
(5) | Mezzanine debt is permitted, provided that such mezzanine debt repays, in full, the existing mezzanine loan. The Combined Minimum DSCR and Combined Maximum LTV are inclusive of the Hilton Garden Inn Sarasota Mortgage Loan. |
(31) | Loan No. 1 - Bronx Terminal Market - Bronx Terminal Market Fund, LLC (the “Fund”), the owner of a 99.99% non-managing membership interest in RCDG Sub-CDE I, LLC (“RCDG Sub”), itself the owner of a .01% non-managing membership interest in the borrower, has pledged its interest in RCDG Sub as security for a $99.5 million loan (the “Fund Loan”) made by U.S. Bancorp Community Development Corporation for the purpose of preserving certain historic tax credits allocated in connection with the development of the Bronx Terminal Market Mortgaged Property. The documents evidencing the Fund Loan required RCDG Sub to deposit $99.5 million into a blocked account with an affiliate of the Fund Loan lender and provided that, on December 18, 2014, such amount will be released to RCDG Sub, used by RCDG Sub to make $99.5 million distribution to the Fund, and used by the Fund to repay the Fund Loan. |
Loan No. 5 - ARC Marriott Hotel Portfolio - In connection with its acquisition of the ARC Marriott Hotel Portfolio Mortgaged Properties, and certain other interests in other properties, the sponsor has outstanding unsecured promissory notes in the aggregate original principal amount of $63,074,057 payable to the seller of the ARC Marriott Hotel Portfolio Mortgaged Properties (the “Subordinate Debt”), which are subject to a subordination and standstill agreement providing no enforcement rights for the benefit of the seller prior to the Trigger Date (hereinafter defined). The unsecured promissory notes are required to be repaid by the sponsor within 10 business days after the sponsor raises common equity in an aggregate amount equal to at least $150,000,000 (such date, the “Trigger Date”) |
A-1-24