FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-193376-11 | ||
COMM 2014-LC17 | ||
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (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 Securities and Exchange Commission for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the Securities and Exchange Commission website at www.sec.gov. Alternatively, the depositor or 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 emailing 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., Natixis Securities Americas LLC, Citigroup Global Markets Inc., Nomura Securities International, 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 COMM 2014-LC17 Mortgage Trust Commercial Mortgage Pass-Through Certificates (the “Offering Document”). The information contained herein supersedes any such information previously delivered and should be reviewed only in conjunction with the entire Offering Document. All of the information contained herein is subject to the same limitations and qualifications contained in the Offering Document. The information contained herein does not contain all relevant information relating to the underlying mortgage loans or mortgaged properties. Such information is described elsewhere in the Offering Document. The information contained herein will be more fully described elsewhere in the Offering Document. The information contained herein should not be viewed as projections, forecasts, predictions or opinions with respect to value. Prior to making any investment decision, prospective investors are strongly urged to read the Offering Document its entirety. Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved of these securities or determined if this free writing prospectus is truthful or complete. Any representation to the contrary is a criminal offense. The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers. Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities. Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials. The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials. The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance. None of Underwriters or any of their respective affiliates makes any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. This document contains forward-looking statements. Those statements are subject to certain risks and uncertainties that could cause the success of collections and the actual cash flow generated to differ materially from the information set forth herein. While such information reflects projections prepared in good faith based upon methods and data that are believed to be reasonable and accurate as of the dates thereof, the 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. 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-LC17 | |||||||||||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||||||||||||||||
% of | Mortgage | Mortgage | General | Detailed | Interest | Original | Remaining | ||||||||||||||||||||||||||||||
Property | Initial Pool | # of | Loan | Loan | Original | Cut-off Date | Maturity | Property | Property | Interest | Total | Additional | Administrative | Accrual | Term to | Term to | |||||||||||||||||||||
Flag | ID | Property Name | Balance | Properties | Originator (1) | Seller (2) | Balance($)(3)(4) | Balance($)(3)(4) | or ARD Balance($) | Type(5) | Type | Rate (6) | Strip | Strip | Fee Rate (7) | Basis | Maturity or ARD(8) | Maturity or ARD(8) | |||||||||||||||||||
Loan | 1 | Loews Miami Beach Hotel | 9.7% | 1 | GACC | GACC | 120,000,000 | 120,000,000 | 120,000,000 | Hospitality | Full Service | 4.1250% | 0.0117% | 0.0000% | 0.0117% | Actual/360 | 120 | 120 | |||||||||||||||||||
Loan | 2 | Wilton Commercial Portfolio | 9.7% | 51 | LCF | LCF | 120,000,000 | 120,000,000 | 97,969,798 | Various | Various | 4.7870% | 0.0132% | 0.0000% | 0.0132% | Actual/360 | 120 | 120 | |||||||||||||||||||
Property | 2.01 | John Rolfe Commons | 1.0% | 1 | LCF | LCF | 12,148,471 | 12,148,471 | Retail | Anchored | |||||||||||||||||||||||||||
Property | 2.02 | Tuckahoe Village Shopping Center | 0.9% | 1 | LCF | LCF | 11,546,588 | 11,546,588 | Retail | Anchored | |||||||||||||||||||||||||||
Property | 2.03 | Hermitage Industrial Center | 0.9% | 1 | LCF | LCF | 10,999,451 | 10,999,451 | Industrial | Warehouse | |||||||||||||||||||||||||||
Property | 2.04 | Westland Shopping Center | 0.6% | 1 | LCF | LCF | 7,168,784 | 7,168,784 | Retail | Unanchored | |||||||||||||||||||||||||||
Property | 2.05 | The Shoppes at Crossridge | 0.5% | 1 | LCF | LCF | 6,621,490 | 6,621,490 | Retail | Anchored | |||||||||||||||||||||||||||
Property | 2.06 | Lauderdale Square | 0.4% | 1 | LCF | LCF | 5,362,902 | 5,362,902 | Retail | Shadow Anchored | |||||||||||||||||||||||||||
Property | 2.07 | Wilton Park / Wilton Park West | 0.4% | 1 | LCF | LCF | 4,979,765 | 4,979,765 | Office | Suburban | |||||||||||||||||||||||||||
Property | 2.08 | Atlee Commerce Center II and III | 0.4% | 1 | LCF | LCF | 4,487,294 | 4,487,294 | Industrial | Warehouse | |||||||||||||||||||||||||||
Property | 2.09 | Montpelier Shopping Center | 0.3% | 1 | LCF | LCF | 4,323,137 | 4,323,137 | Retail | Anchored | |||||||||||||||||||||||||||
Property | 2.10 | Walgreens at Ridgefield Commons | 0.3% | 1 | LCF | LCF | 3,666,431 | 3,666,431 | Retail | Single Tenant | |||||||||||||||||||||||||||
Property | 2.11 | Hanover Commons Shopping Center | �� | 0.3% | 1 | LCF | LCF | 3,611,686 | 3,611,686 | Retail | Anchored | ||||||||||||||||||||||||||
Property | 2.12 | Beverly Hills Shopping Center | 0.3% | 1 | LCF | LCF | 3,283,451 | 3,283,451 | Retail | Unanchored | |||||||||||||||||||||||||||
Property | 2.13 | Maybeury North Shopping Center | 0.3% | 1 | LCF | LCF | 3,283,451 | 3,283,451 | Retail | Anchored | |||||||||||||||||||||||||||
Property | 2.14 | Stratford Hills Shopping Center | 0.3% | 1 | LCF | LCF | 3,173,961 | 3,173,961 | Retail | Unanchored | |||||||||||||||||||||||||||
Property | 2.15 | Wilton Square at Innsbrook | 0.2% | 1 | LCF | LCF | 3,009,804 | 3,009,804 | Retail | Unanchored | |||||||||||||||||||||||||||
Property | 2.16 | Gayton Business Center I - VIII | 0.2% | 1 | LCF | LCF | 2,626,745 | 2,626,745 | Industrial | Warehouse | |||||||||||||||||||||||||||
Property | 2.17 | Humana Office Building | 0.2% | 1 | LCF | LCF | 2,626,745 | 2,626,745 | Office | Suburban | |||||||||||||||||||||||||||
Property | 2.18 | Canterbury Shopping Center | 0.2% | 1 | LCF | LCF | 2,407,843 | 2,407,843 | Retail | Unanchored | |||||||||||||||||||||||||||
Property | 2.19 | Maybeury South Shopping Center | 0.2% | 1 | LCF | LCF | 2,188,941 | 2,188,941 | Retail | Unanchored | |||||||||||||||||||||||||||
Property | 2.20 | Tuckahoe Village Merchant Square | 0.1% | 1 | LCF | LCF | 1,641,725 | 1,641,725 | Retail | Unanchored | |||||||||||||||||||||||||||
Property | 2.21 | The Park at Dickens Place | 0.1% | 1 | LCF | LCF | 1,614,275 | 1,614,275 | Industrial | Flex | |||||||||||||||||||||||||||
Property | 2.22 | Canterbury Green Shopping Center | 0.1% | 1 | LCF | LCF | 1,477,490 | 1,477,490 | Retail | Unanchored | |||||||||||||||||||||||||||
Property | 2.23 | Verizon Center | 0.1% | 1 | LCF | LCF | 1,450,196 | 1,450,196 | Retail | Unanchored | |||||||||||||||||||||||||||
Property | 2.24 | Southgate Manor | 0.1% | 1 | LCF | LCF | 1,340,706 | 1,340,706 | Multifamily | Garden | |||||||||||||||||||||||||||
Property | 2.25 | Crossridge Wells Fargo Bank | 0.1% | 1 | LCF | LCF | 1,094,510 | 1,094,510 | Retail | Single Tenant | |||||||||||||||||||||||||||
Property | 2.26 | Crofton Green Merchants Square | 0.1% | 1 | LCF | LCF | 1,067,059 | 1,067,059 | Retail | Unanchored | |||||||||||||||||||||||||||
Property | 2.27 | Westland East Shopping Center | 0.1% | 1 | LCF | LCF | 1,039,765 | 1,039,765 | Retail | Anchored | |||||||||||||||||||||||||||
Property | 2.28 | Quioccasin Shoppes | 0.1% | 1 | LCF | LCF | 985,020 | 985,020 | Retail | Unanchored | |||||||||||||||||||||||||||
Property | 2.29 | Wilton Square at Brandermill | 0.1% | 1 | LCF | LCF | 930,353 | 930,353 | Retail | Unanchored | |||||||||||||||||||||||||||
Property | 2.30 | Nova of Virginia Aquatics | 0.1% | 1 | LCF | LCF | 738,824 | 738,824 | Retail | Single Tenant | |||||||||||||||||||||||||||
Property | 2.31 | Quioccasin Square Shopping Center | 0.1% | 1 | LCF | LCF | 711,373 | 711,373 | Retail | Unanchored | |||||||||||||||||||||||||||
Property | 2.32 | 2208-2218 Perl Road | 0.1% | 1 | LCF | LCF | 711,373 | 711,373 | Industrial | Warehouse | |||||||||||||||||||||||||||
Property | 2.33 | Atlee Business Center V and VI | 0.1% | 1 | LCF | LCF | 684,078 | 684,078 | Industrial | Warehouse | |||||||||||||||||||||||||||
Property | 2.34 | 2400 Westwood Avenue | 0.1% | 1 | LCF | LCF | 673,098 | 673,098 | Industrial | Flex | |||||||||||||||||||||||||||
Property | 2.35 | 2121 Dabney Road | 0.1% | 1 | LCF | LCF | 656,706 | 656,706 | Industrial | Warehouse | |||||||||||||||||||||||||||
Property | 2.36 | BHSC-Verizon Store | 0.1% | 1 | LCF | LCF | 629,333 | 629,333 | Retail | Single Tenant | |||||||||||||||||||||||||||
Property | 2.37 | Brookside Convenience Center | 0.0% | 1 | LCF | LCF | 547,216 | 547,216 | Retail | Unanchored | |||||||||||||||||||||||||||
Property | 2.38 | Offices At Parham & Patterson | 0.0% | 1 | LCF | LCF | 514,353 | 514,353 | Office | Suburban | |||||||||||||||||||||||||||
Property | 2.39 | 4411 Jacque Street | 0.0% | 1 | LCF | LCF | 478,824 | 478,824 | Industrial | Warehouse | |||||||||||||||||||||||||||
Property | 2.40 | 2040 Westmoreland Street | 0.0% | 1 | LCF | LCF | 410,431 | 410,431 | Industrial | Warehouse | |||||||||||||||||||||||||||
Property | 2.41 | Canterbury Building | 0.0% | 1 | LCF | LCF | 377,569 | 377,569 | Office | Suburban | |||||||||||||||||||||||||||
Property | 2.42 | 338 Oyster Point Road | 0.0% | 1 | LCF | LCF | 361,176 | 361,176 | Retail | Single Tenant | |||||||||||||||||||||||||||
Property | 2.43 | 5712-5716 Greendale Road | 0.0% | 1 | LCF | LCF | 355,686 | 355,686 | Industrial | Warehouse | |||||||||||||||||||||||||||
Property | 2.44 | 5004-5010 West Clay Street | 0.0% | 1 | LCF | LCF | 355,686 | 355,686 | Industrial | Warehouse | |||||||||||||||||||||||||||
Property | 2.45 | Canterbury Green Office Building | 0.0% | 1 | LCF | LCF | 344,784 | 344,784 | Office | Suburban | |||||||||||||||||||||||||||
Property | 2.46 | 4909-4911 West Clay Street | 0.0% | 1 | LCF | LCF | 328,392 | 328,392 | Industrial | Warehouse | |||||||||||||||||||||||||||
Property | 2.47 | 4100 West Clay Street | 0.0% | 1 | LCF | LCF | 240,706 | 240,706 | Industrial | Warehouse | |||||||||||||||||||||||||||
Property | 2.48 | 5612-5614 Greendale Road | 0.0% | 1 | LCF | LCF | 235,294 | 235,294 | Industrial | Warehouse | |||||||||||||||||||||||||||
Property | 2.49 | The Wilton Professional Building | 0.0% | 1 | LCF | LCF | 218,902 | 218,902 | Office | Suburban | |||||||||||||||||||||||||||
Property | 2.50 | 5001-5003 West Leigh Street | 0.0% | 1 | LCF | LCF | 207,922 | 207,922 | Industrial | Warehouse | |||||||||||||||||||||||||||
Property | 2.51 | 4905 West Clay Street | 0.0% | 1 | LCF | LCF | 60,235 | 60,235 | Industrial | Flex | |||||||||||||||||||||||||||
Loan | 3 | 80 and 90 Maiden Lane | 7.3% | 1 | CCRE | CCRE | 90,000,000 | 90,000,000 | 90,000,000 | Office | CBD | 4.2645% | 0.0339% | 0.0200% | 0.0139% | Actual/360 | 60 | 60 | |||||||||||||||||||
Loan | 4 | Myrtle Beach Marriott Resort & Spa | 4.4% | 1 | CCRE | CCRE | 55,000,000 | 54,936,521 | 44,688,186 | Hospitality | Full Service | 4.6425% | 0.0292% | 0.0200% | 0.0092% | Actual/360 | 120 | 119 | |||||||||||||||||||
Loan | 5 | Parkway 120 | 3.6% | 1 | CCRE | CCRE | 45,000,000 | 45,000,000 | 39,659,740 | Office | Suburban | 4.8000% | 0.0311% | 0.0200% | 0.0111% | Actual/360 | 120 | 120 | |||||||||||||||||||
Loan | 6 | Aloft Cupertino | 2.8% | 1 | CCRE | CCRE | 34,000,000 | 34,000,000 | 29,741,854 | Hospitality | Limited Service | 4.4695% | 0.0311% | 0.0200% | 0.0111% | Actual/360 | 120 | 119 | |||||||||||||||||||
Loan | 7 | 50 Crosby Drive | 2.6% | 1 | GACC | GACC | 32,500,000 | 32,500,000 | 29,685,947 | Office | Suburban | 4.3800% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 120 | 120 | |||||||||||||||||||
Loan | 8 | Emerald Hills Village & Beaver Lake Estates | 2.5% | 2 | LCF | LCF | 31,150,000 | 31,150,000 | 31,150,000 | Manufactured Housing Community | Manufactured Housing Community | 4.4810% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 120 | 120 | |||||||||||||||||||
Property | 8.01 | Emerald Hills Village | 1.6% | 1 | LCF | LCF | 20,300,000 | 20,300,000 | Manufactured Housing Community | Manufactured Housing Community | |||||||||||||||||||||||||||
Property | 8.02 | Beaver Lake Estates | 0.9% | 1 | LCF | LCF | 10,850,000 | 10,850,000 | Manufactured Housing Community | Manufactured Housing Community | |||||||||||||||||||||||||||
Loan | 9 | U-Haul Pool 4 | 2.5% | 17 | LCF | LCF | 31,000,000 | 31,000,000 | 265,899 | Self Storage | Self Storage | 4.5000% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 180 | 180 | |||||||||||||||||||
Property | 9.01 | U-Haul of Houston | 0.4% | 1 | LCF | LCF | 5,425,000 | 5,425,000 | Self Storage | Self Storage | |||||||||||||||||||||||||||
Property | 9.02 | U-Haul of Glendale | 0.4% | 1 | LCF | LCF | 5,000,000 | 5,000,000 | Self Storage | Self Storage | |||||||||||||||||||||||||||
Property | 9.03 | U-Haul of Savannah | 0.2% | 1 | LCF | LCF | 2,663,000 | 2,663,000 | Self Storage | Self Storage | |||||||||||||||||||||||||||
Property | 9.04 | U-Haul of Gretna | 0.2% | 1 | LCF | LCF | 2,069,000 | 2,069,000 | Self Storage | Self Storage | |||||||||||||||||||||||||||
Property | 9.05 | U-Haul of Tuscaloosa | 0.2% | 1 | LCF | LCF | 1,939,000 | 1,939,000 | Self Storage | Self Storage | |||||||||||||||||||||||||||
Property | 9.06 | U-Haul of Independence | 0.1% | 1 | LCF | LCF | 1,784,000 | 1,784,000 | Self Storage | Self Storage | |||||||||||||||||||||||||||
Property | 9.07 | U-Haul of Columbus | 0.1% | 1 | LCF | LCF | 1,764,000 | 1,764,000 | Self Storage | Self Storage | |||||||||||||||||||||||||||
Property | 9.08 | U-Haul of San Angelo | 0.1% | 1 | LCF | LCF | 1,655,000 | 1,655,000 | Self Storage | Self Storage | |||||||||||||||||||||||||||
Property | 9.09 | U-Haul of Memphis | 0.1% | 1 | LCF | LCF | 1,603,000 | 1,603,000 | Self Storage | Self Storage | |||||||||||||||||||||||||||
Property | 9.10 | U-Haul of Orange | 0.1% | 1 | LCF | LCF | 1,376,000 | 1,376,000 | Self Storage | Self Storage | |||||||||||||||||||||||||||
Property | 9.11 | U-Haul of Tampa | 0.1% | 1 | LCF | LCF | 1,151,000 | 1,151,000 | Self Storage | Self Storage | |||||||||||||||||||||||||||
Property | 9.12 | U-Haul of Topeka | 0.1% | 1 | LCF | LCF | 1,086,000 | 1,086,000 | Self Storage | Self Storage | |||||||||||||||||||||||||||
Property | 9.13 | U-Haul of Saddle Brook | 0.1% | 1 | LCF | LCF | 1,050,000 | 1,050,000 | Self Storage | Self Storage | |||||||||||||||||||||||||||
Property | 9.14 | U-Haul of Hartford | 0.1% | 1 | LCF | LCF | 957,000 | 957,000 | Self Storage | Self Storage | |||||||||||||||||||||||||||
Property | 9.15 | U-Haul of Anaheim | 0.0% | 1 | LCF | LCF | 569,000 | 569,000 | Self Storage | Self Storage | |||||||||||||||||||||||||||
Property | 9.16 | U-Haul of Pocatello | 0.0% | 1 | LCF | LCF | 485,000 | 485,000 | Self Storage | Self Storage | |||||||||||||||||||||||||||
Property | 9.17 | U-Haul of Middletown | 0.0% | 1 | LCF | LCF | 424,000 | 424,000 | Self Storage | Self Storage | |||||||||||||||||||||||||||
Loan | 10 | SRC Multifamily Portfolio 2 | 2.4% | 3 | GACC | GACC | 29,850,000 | 29,850,000 | 28,253,461 | Multifamily | Garden | 4.9018% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 60 | 59 | |||||||||||||||||||
Property | 10.01 | La Mansion Del Paseo | 0.9% | 1 | GACC | GACC | 11,150,000 | 11,150,000 | Multifamily | Garden | |||||||||||||||||||||||||||
Property | 10.02 | Southfield | 0.8% | 1 | GACC | GACC | 9,900,000 | 9,900,000 | Multifamily | Garden | |||||||||||||||||||||||||||
Property | 10.03 | Stone Creek Apartments | 0.7% | 1 | GACC | GACC | 8,800,000 | 8,800,000 | Multifamily | Garden | |||||||||||||||||||||||||||
Loan | 11 | SRC Multifamily Portfolio 3 | 2.3% | 3 | GACC | GACC | 28,500,000 | 28,500,000 | 26,967,003 | Multifamily | Garden | 4.8711% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 60 | 59 | |||||||||||||||||||
Property | 11.01 | Parkway Gardens | 0.9% | 1 | GACC | GACC | 11,300,000 | 11,300,000 | Multifamily | Garden | |||||||||||||||||||||||||||
Property | 11.02 | Windsor Place | 0.8% | 1 | GACC | GACC | 9,325,000 | 9,325,000 | Multifamily | Garden | |||||||||||||||||||||||||||
Property | 11.03 | Dove Tree | 0.6% | 1 | GACC | GACC | 7,875,000 | 7,875,000 | Multifamily | Garden | |||||||||||||||||||||||||||
Loan | 12 | Bartlett Flex Portfolio | 2.0% | 14 | LCF | LCF | 24,500,000 | 24,500,000 | 20,585,824 | Industrial | Flex | 5.1500% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 84 | 84 | |||||||||||||||||||
Property | 12.01 | 3110 Stage Post Drive | 0.2% | 1 | LCF | LCF | 3,053,410 | 3,053,410 | Industrial | Flex | |||||||||||||||||||||||||||
Property | 12.02 | 8500 Wolf Lake Drive | 0.2% | 1 | LCF | LCF | 2,482,937 | 2,482,937 | Industrial | Flex | |||||||||||||||||||||||||||
Property | 12.03 | 8390 Wolf Lake Drive | 0.2% | 1 | LCF | LCF | 2,290,057 | 2,290,057 | Industrial | Flex | |||||||||||||||||||||||||||
Property | 12.04 | 3144 Stage Post Drive | 0.2% | 1 | LCF | LCF | 2,190,057 | 2,190,057 | Industrial | Flex | |||||||||||||||||||||||||||
Property | 12.05 | 8400 Wolf Lake Drive | 0.2% | 1 | LCF | LCF | 2,162,832 | 2,162,832 | Industrial | Flex | |||||||||||||||||||||||||||
Property | 12.06 | 8370 Wolf Lake Drive | 0.2% | 1 | LCF | LCF | 1,979,062 | 1,979,062 | Industrial | Flex | |||||||||||||||||||||||||||
Property | 12.07 | 8380 Wolf Lake Drive | 0.1% | 1 | LCF | LCF | 1,639,794 | 1,639,794 | Industrial | Flex | |||||||||||||||||||||||||||
Property | 12.08 | 3150 Stage Post Drive | 0.1% | 1 | LCF | LCF | 1,583,249 | 1,583,249 | Industrial | Flex | |||||||||||||||||||||||||||
Property | 12.09 | 8410 Wolf Lake Drive | 0.1% | 1 | LCF | LCF | 1,470,160 | 1,470,160 | Industrial | Flex | |||||||||||||||||||||||||||
Property | 12.10 | 8024 Stage Hills Boulevard | 0.1% | 1 | LCF | LCF | 1,326,181 | 1,326,181 | Industrial | Flex | |||||||||||||||||||||||||||
Property | 12.11 | 3111 Stage Post Drive | 0.1% | 1 | LCF | LCF | 1,187,437 | 1,187,437 | Industrial | Flex | |||||||||||||||||||||||||||
Property | 12.12 | 7850 Stage Hills Boulevard | 0.1% | 1 | LCF | LCF | 1,083,772 | 1,083,772 | Industrial | Flex |
A-1-1
COMM 2014-LC17 | |||||||||||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||||||||||||||||
% of | Mortgage | Mortgage | General | Detailed | Interest | Original | Remaining | ||||||||||||||||||||||||||||||
Property | Initial Pool | # of | Loan | Loan | Original | Cut-off Date | Maturity | Property | Property | Interest | Total | Additional | Administrative | Accrual | Term to | Term to | |||||||||||||||||||||
Flag | ID | Property Name | Balance | Properties | Originator (1) | Seller (2) | Balance($)(3)(4) | Balance($)(3)(4) | or ARD Balance($) | Type(5) | Type | Rate (6) | Strip | Strip | Fee Rate (7) | Basis | Maturity or ARD(8) | Maturity or ARD(8) | |||||||||||||||||||
Property | 12.13 | 7876 Stage Hills Boulevard | 0.1% | 1 | LCF | LCF | 1,083,772 | 1,083,772 | Industrial | Flex | |||||||||||||||||||||||||||
Property | 12.14 | 3080 Stage Post Drive | 0.1% | 1 | LCF | LCF | 967,280 | 967,280 | Industrial | Flex | |||||||||||||||||||||||||||
Loan | 13 | Hillphoenix Global Corporate Headquarters | 1.8% | 1 | LCF | LCF | 22,771,000 | 22,771,000 | 22,771,000 | Industrial | Warehouse | 4.9240% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 120 | 120 | |||||||||||||||||||
Loan | 14 | Pasadena Multifamily Portfolio | 1.6% | 2 | Natixis | Natixis | 20,000,000 | 20,000,000 | 20,000,000 | Multifamily | Garden | 3.8400% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 60 | 59 | |||||||||||||||||||
Property | 14.01 | Alta Vista | 0.8% | 1 | Natixis | Natixis | 10,500,000 | 10,500,000 | Multifamily | Garden | |||||||||||||||||||||||||||
Property | 14.02 | Las Villas | 0.8% | 1 | Natixis | Natixis | 9,500,000 | 9,500,000 | Multifamily | Garden | |||||||||||||||||||||||||||
Loan | 15 | Quito Village Center | 1.6% | 1 | Natixis | Natixis | 20,000,000 | 19,929,938 | 18,564,416 | Retail | Anchored | 4.7800% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 60 | 51 | |||||||||||||||||||
Loan | 16 | Town Center | 1.6% | 1 | GACC | GACC | 19,500,000 | 19,500,000 | 17,835,269 | Office | Suburban | 4.4600% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 120 | 117 | |||||||||||||||||||
Loan | 17 | Eagle Ford | 1.6% | 3 | Natixis | Natixis | 19,200,000 | 19,200,000 | 8,134,989 | Hospitality | Limited Service | 4.8700% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 120 | 120 | |||||||||||||||||||
Property | 17.01 | Hampton Inn & Suites - Cotulla | 0.6% | 1 | Natixis | Natixis | 7,763,177 | 7,763,177 | Hospitality | Limited Service | |||||||||||||||||||||||||||
Property | 17.02 | Hampton Inn & Suites - Pleasanton | 0.5% | 1 | Natixis | Natixis | 6,792,780 | 6,792,780 | Hospitality | Limited Service | |||||||||||||||||||||||||||
Property | 17.03 | La Quinta - Pearsall | 0.4% | 1 | Natixis | Natixis | 4,644,043 | 4,644,043 | Hospitality | Limited Service | |||||||||||||||||||||||||||
Loan | 18 | Lake Rudolph | 1.5% | 1 | LCF | LCF | 18,422,250 | 18,422,250 | 14,929,888 | Manufactured Housing Community | Recreational Vehicle Community | 4.5690% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 120 | 120 | |||||||||||||||||||
Loan | 19 | Temple Villas (28) | 1.5% | 29 | LCF | LCF | 18,250,000 | 18,250,000 | 14,780,689 | Multifamily | Student Housing | 4.5500% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 120 | 120 | |||||||||||||||||||
Loan | 20 | World Houston Plaza | 1.5% | 1 | GACC | GACC | 18,000,000 | 18,000,000 | 17,018,194 | Office | Suburban | 3.6940% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 60 | 60 | |||||||||||||||||||
Loan | 21 | Renaissance West Retail Center | 1.3% | 1 | Natixis | Natixis | 16,500,000 | 16,500,000 | 16,500,000 | Retail | Anchored | 4.2600% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 120 | 120 | |||||||||||||||||||
Loan | 22 | California Professional Center | 1.3% | 1 | LCF | LCF | 16,100,000 | 16,100,000 | 14,109,843 | Office | Medical | 4.5500% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 120 | 119 | |||||||||||||||||||
Loan | 23 | Miramar Metroplex | 1.3% | 1 | GACC | GACC | 16,000,000 | 16,000,000 | 13,956,639 | Mixed Use | Office/Retail | 4.3500% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 120 | 120 | |||||||||||||||||||
Loan | 24 | Highwoods Portfolio | 1.3% | 7 | LCF | LCF | 15,750,000 | 15,750,000 | 14,205,453 | Office | Suburban | 4.8610% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 120 | 120 | |||||||||||||||||||
Property | 24.01 | Vantage Pointe | 0.5% | 1 | LCF | LCF | 5,825,000 | 5,825,000 | Office | Suburban | |||||||||||||||||||||||||||
Property | 24.02 | Technology Park I | 0.3% | 1 | LCF | LCF | 3,850,000 | 3,850,000 | Office | Suburban | |||||||||||||||||||||||||||
Property | 24.03 | Technology Park II | 0.1% | 1 | LCF | LCF | 1,295,000 | 1,295,000 | Office | Suburban | |||||||||||||||||||||||||||
Property | 24.04 | Vantage Place A | 0.1% | 1 | LCF | LCF | 1,230,000 | 1,230,000 | Office | Suburban | |||||||||||||||||||||||||||
Property | 24.05 | Vantage Place D | 0.1% | 1 | LCF | LCF | 1,218,000 | 1,218,000 | Office | Suburban | |||||||||||||||||||||||||||
Property | 24.06 | Vantage Place C | 0.1% | 1 | LCF | LCF | 1,190,000 | 1,190,000 | Office | Suburban | |||||||||||||||||||||||||||
Property | 24.07 | Vantage Place B | 0.1% | 1 | LCF | LCF | 1,142,000 | 1,142,000 | Office | Suburban | |||||||||||||||||||||||||||
Loan | 25 | Broadmoor Towne Center | 1.3% | 1 | SPREF | SPREF | 15,500,000 | 15,500,000 | 10,359,780 | Retail | Anchored | 4.5070% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 85 | 85 | |||||||||||||||||||
Loan | 26 | Paradise Valley | 1.3% | 1 | GACC | GACC | 15,500,000 | 15,481,526 | 12,532,786 | Retail | Anchored | 4.5000% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 120 | 119 | |||||||||||||||||||
Loan | 27 | 1717 Route 208 North | 1.2% | 1 | GACC | GACC | 15,050,000 | 15,050,000 | 13,237,789 | Office | Suburban | 4.7100% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 120 | 119 | |||||||||||||||||||
Loan | 28 | Triangle Plaza | 1.2% | 1 | LCF | LCF | 15,000,000 | 15,000,000 | 13,698,568 | Retail | Anchored | 4.3670% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 121 | 121 | |||||||||||||||||||
Loan | 29 | 1401/1405/1621 Holdings | 1.1% | 1 | Natixis | Natixis | 13,700,000 | 13,686,872 | 11,420,768 | Office | Medical | 5.4300% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 120 | 119 | |||||||||||||||||||
Loan | 30 | Satellite Office Portfolio | 1.0% | 1 | Natixis | Natixis | 13,000,000 | 12,969,915 | 10,562,501 | Office | Suburban | 4.6400% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 120 | 118 | |||||||||||||||||||
Loan | 31 | Lowes Improvement Center | 1.0% | 1 | CCRE | CCRE | 12,350,000 | 12,350,000 | 12,350,000 | Retail | Single Tenant | 4.0140% | 0.0311% | 0.0200% | 0.0111% | Actual/360 | 60 | 60 | |||||||||||||||||||
Loan | 32 | DaVita El Segundo | 1.0% | 1 | CCRE | CCRE | 12,250,000 | 12,250,000 | 10,274,750 | Office | Suburban | 4.7735% | 0.0311% | 0.0200% | 0.0111% | Actual/360 | 120 | 120 | |||||||||||||||||||
Loan | 33 | CSRA MOB Portfolio I | 0.9% | 2 | CCRE | CCRE | 11,532,000 | 11,532,000 | 9,944,588 | Office | Medical | 4.8705% | 0.0311% | 0.0200% | 0.0111% | Actual/360 | 120 | 120 | |||||||||||||||||||
Property | 33.01 | 9551 Fannin | 0.7% | 1 | CCRE | CCRE | 8,421,250 | 8,421,250 | Office | Medical | |||||||||||||||||||||||||||
Property | 33.02 | 722 Hyatt Street | 0.3% | 1 | CCRE | CCRE | 3,110,750 | 3,110,750 | Office | Medical | |||||||||||||||||||||||||||
Loan | 34 | Lake in Wood | 0.9% | 1 | LCF | LCF | 11,055,000 | 11,055,000 | 8,943,641 | Manufactured Housing Community | Recreational Vehicle Community | 4.5180% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 120 | 120 | |||||||||||||||||||
Loan | 35 | Georgia Multifamily Portfolio | 0.9% | 5 | GACC | GACC | 11,000,000 | 10,975,682 | 8,997,774 | Multifamily | Garden | 4.8400% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 120 | 118 | |||||||||||||||||||
Property | 35.01 | Shannon Woods | 0.3% | 1 | GACC | GACC | 3,601,637 | 3,593,675 | Multifamily | Garden | |||||||||||||||||||||||||||
Property | 35.02 | Oakley Shoals | 0.2% | 1 | GACC | GACC | 2,236,016 | 2,231,073 | Multifamily | Garden | |||||||||||||||||||||||||||
Property | 35.03 | Garden Gate | 0.2% | 1 | GACC | GACC | 2,198,499 | 2,193,639 | Multifamily | Garden | |||||||||||||||||||||||||||
Property | 35.04 | Autumn Cove | 0.1% | 1 | GACC | GACC | 1,508,186 | 1,504,852 | Multifamily | Garden | |||||||||||||||||||||||||||
Property | 35.05 | Pine Knoll | 0.1% | 1 | GACC | GACC | 1,455,662 | 1,452,444 | Multifamily | Garden | |||||||||||||||||||||||||||
Loan | 36 | Seaside Factory Outlet | 0.8% | 1 | LCF | LCF | 10,250,000 | 10,250,000 | 8,385,822 | Retail | Unanchored | 4.8500% | 0.0411% | 0.0000% | 0.0411% | Actual/360 | 120 | 120 | |||||||||||||||||||
Loan | 37 | Quail Run | 0.8% | 1 | LCF | LCF | 10,200,000 | 10,200,000 | 7,826,784 | Multifamily | Garden | 4.5350% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 120 | 119 | |||||||||||||||||||
Loan | 38 | Sky Park | 0.8% | 1 | GACC | GACC | 10,000,000 | 10,000,000 | 8,932,806 | Office | Suburban | 4.3600% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 120 | 119 | |||||||||||||||||||
Loan | 39 | Governors Crossing | 0.8% | 1 | GACC | GACC | 10,000,000 | 10,000,000 | 8,272,737 | Retail | Anchored | 4.3200% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 120 | 120 | |||||||||||||||||||
Loan | 40 | Vista Green Portfolio | 0.8% | 2 | LCF | LCF | 9,275,000 | 9,275,000 | 8,498,618 | Multifamily | Garden | 4.5750% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 120 | 120 | |||||||||||||||||||
Property | 40.01 | Vista Green Apartments | 0.4% | 1 | LCF | LCF | 5,186,000 | 5,186,000 | Multifamily | Garden | |||||||||||||||||||||||||||
Property | 40.02 | Vista Green Village | 0.3% | 1 | LCF | LCF | 4,089,000 | 4,089,000 | Multifamily | Garden | |||||||||||||||||||||||||||
Loan | 41 | River Ridge MHC | 0.7% | 1 | GACC | GACC | 8,900,000 | 8,900,000 | 7,200,712 | Manufactured Housing Community | Manufactured Housing Community | 4.5200% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 120 | 120 | |||||||||||||||||||
Loan | 42 | Smithfield Holdings | 0.7% | 1 | Natixis | Natixis | 8,870,000 | 8,870,000 | 7,393,651 | Office | Medical | 5.4300% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 120 | 120 | |||||||||||||||||||
Loan | 43 | Magnolia Terrace | 0.7% | 1 | Natixis | Natixis | 8,500,000 | 8,500,000 | 7,442,308 | Multifamily | Garden | 4.5110% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 120 | 120 | |||||||||||||||||||
Loan | 44 | Putnam Green Portfolio | 0.7% | 2 | LCF | LCF | 8,325,000 | 8,325,000 | 7,628,140 | Multifamily | Garden | 4.5750% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 120 | 120 | |||||||||||||||||||
Property | 44.01 | Putnam Green Apartments | 0.4% | 1 | LCF | LCF | 5,552,000 | 5,552,000 | Multifamily | Garden | |||||||||||||||||||||||||||
Property | 44.02 | Villas at Putnam Green | 0.2% | 1 | LCF | LCF | 2,773,000 | 2,773,000 | Multifamily | Garden | |||||||||||||||||||||||||||
Loan | 45 | 444 Seabreeze | 0.7% | 1 | SPREF | SPREF | 8,100,000 | 8,100,000 | 6,578,463 | Office | Suburban | 4.6300% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 121 | 121 | |||||||||||||||||||
Loan | 46 | Regency Square | 0.7% | 1 | SPREF | SPREF | 8,050,000 | 8,050,000 | 7,151,791 | Retail | Anchored | 4.6340% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 120 | 120 | |||||||||||||||||||
Loan | 47 | St. George Medical Center | 0.6% | 1 | SPREF | SPREF | 8,000,000 | 8,000,000 | 6,481,422 | Office | Medical | 4.5600% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 120 | 120 | |||||||||||||||||||
Loan | 48 | Florida Multifamily Portfolio | 0.6% | 3 | LCF | LCF | 7,994,000 | 7,994,000 | 6,625,723 | Multifamily | Garden | 5.2500% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 120 | 120 | |||||||||||||||||||
Property | 48.01 | Lakewood | 0.3% | 1 | LCF | LCF | 3,738,000 | 3,738,000 | Multifamily | Garden | |||||||||||||||||||||||||||
Property | 48.02 | Live Oak | 0.2% | 1 | LCF | LCF | 2,723,000 | 2,723,000 | Multifamily | Garden | |||||||||||||||||||||||||||
Property | 48.03 | Summerwind | 0.1% | 1 | LCF | LCF | 1,533,000 | 1,533,000 | Multifamily | Garden | |||||||||||||||||||||||||||
Loan | 49 | Jellystone of Western NY | 0.6% | 1 | LCF | LCF | 7,172,750 | 7,172,750 | 5,812,990 | Manufactured Housing Community | Recreational Vehicle Community | 4.5690% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 120 | 120 | |||||||||||||||||||
Loan | 50 | Walgreens Cupey | 0.6% | 1 | LCF | LCF | 7,125,000 | 7,125,000 | 5,838,822 | Retail | Single Tenant | 4.9000% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 120 | 120 | |||||||||||||||||||
Loan | 51 | Windrush Apartments | 0.6% | 1 | GACC | GACC | 7,000,000 | 7,000,000 | 6,396,140 | Multifamily | Garden | 4.4000% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 120 | 119 | |||||||||||||||||||
Loan | 52 | Villas De Nolana | 0.6% | 1 | LCF | LCF | 6,900,000 | 6,900,000 | 5,947,061 | Multifamily | Garden | 4.8500% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 120 | 120 | |||||||||||||||||||
Loan | 53 | Encinitas Village Square II | 0.5% | 1 | CCRE | CCRE | 6,200,000 | 6,200,000 | 6,200,000 | Retail | Shadow Anchored | 4.4420% | 0.0311% | 0.0200% | 0.0111% | Actual/360 | 120 | 120 | |||||||||||||||||||
Loan | 54 | MacArthur Medical Center | 0.5% | 1 | CCRE | CCRE | 5,900,000 | 5,900,000 | �� | 4,830,162 | Office | Medical | 4.8700% | 0.0311% | 0.0200% | 0.0111% | Actual/360 | 120 | 120 | ||||||||||||||||||
Loan | 55 | Sam’s Club | 0.5% | 1 | LCF | LCF | 5,670,000 | 5,670,000 | 5,670,000 | Retail | Single Tenant | 4.7170% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 120 | 120 | |||||||||||||||||||
Loan | 56 | Weatherly Apartments | 0.5% | 1 | Natixis | Natixis | 5,625,000 | 5,625,000 | 5,315,192 | Multifamily | Garden | 5.5050% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 60 | 60 | |||||||||||||||||||
Loan | 57 | Peru Retail Center | 0.5% | 1 | CCRE | CCRE | 5,600,000 | 5,600,000 | 4,761,565 | Retail | Anchored | 5.2430% | 0.0311% | 0.0200% | 0.0111% | Actual/360 | 121 | 121 | |||||||||||||||||||
Loan | 58 | Bridge Square | 0.4% | 1 | GACC | GACC | 5,400,000 | 5,400,000 | 4,009,528 | Mixed Use | Multifamily/Office | 4.8100% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 120 | 120 | |||||||||||||||||||
Loan | 59 | Cincinnati Portfolio Pool B | 0.4% | 4 | GACC | GACC | 5,300,000 | 5,300,000 | 3,353,634 | Multifamily | Garden | 5.1000% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 120 | 120 | |||||||||||||||||||
Property | 59.01 | Entowne Manor | 0.2% | 1 | GACC | GACC | 2,359,862 | 2,359,862 | Multifamily | Garden | |||||||||||||||||||||||||||
Property | 59.02 | Burton | 0.1% | 1 | GACC | GACC | 1,641,706 | 1,641,706 | Multifamily | Garden | |||||||||||||||||||||||||||
Property | 59.03 | Founders | 0.1% | 1 | GACC | GACC | 910,825 | 910,825 | Multifamily | Garden | |||||||||||||||||||||||||||
Property | 59.04 | Georgia Morris | 0.0% | 1 | GACC | GACC | 387,607 | 387,607 | Multifamily | Garden | |||||||||||||||||||||||||||
Loan | 60 | Sapp Portfolio | 0.4% | 3 | Natixis | Natixis | 4,675,000 | 4,675,000 | 3,856,206 | Multifamily | Garden | 5.1000% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 120 | 120 | |||||||||||||||||||
Property | 60.01 | Georgian Oaks Apartments | 0.2% | 1 | Natixis | Natixis | 2,000,000 | 2,000,000 | Multifamily | Garden | |||||||||||||||||||||||||||
Property | 60.02 | Georgian Village Apartments | 0.1% | 1 | Natixis | Natixis | 1,375,000 | 1,375,000 | Multifamily | Garden | |||||||||||||||||||||||||||
Property | 60.03 | Knox Landing Apartments | 0.1% | 1 | Natixis | Natixis | 1,300,000 | 1,300,000 | Multifamily | Garden | |||||||||||||||||||||||||||
Loan | 61 | Heritage Towne Centre | 0.4% | 1 | CCRE | CCRE | 4,500,000 | 4,500,000 | 3,657,181 | Retail | Anchored | 4.6500% | 0.0311% | 0.0200% | 0.0111% | Actual/360 | 121 | 121 | |||||||||||||||||||
Loan | 62 | RSRT Properties (28) | 0.3% | 2 | SPREF | SPREF | 4,275,000 | 4,223,935 | 2,469,576 | Multifamily | Garden | 5.9390% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 60 | 58 | |||||||||||||||||||
Loan | 63 | Brainard Crossing | 0.3% | 1 | LCF | LCF | 4,000,000 | 4,000,000 | 3,288,720 | Retail | Anchored | 5.0000% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 120 | 120 | |||||||||||||||||||
Loan | 64 | Great Value Self Storage | 0.3% | 1 | GACC | GACC | 3,862,500 | 3,862,500 | 3,632,306 | Self Storage | Self Storage | 4.2800% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 60 | 60 | |||||||||||||||||||
Loan | 65 | 4102 South Miami Boulevard | 0.3% | 1 | GACC | GACC | 3,835,000 | 3,835,000 | 3,098,515 | Industrial | Flex | 4.4800% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 120 | 120 | |||||||||||||||||||
Loan | 66 | 135 West 3rd Street | 0.3% | 1 | Natixis | Natixis | 3,750,000 | 3,750,000 | 3,451,488 | Retail | Single Tenant | 4.8600% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 120 | 120 | |||||||||||||||||||
Loan | 67 | Great American Plaza | 0.3% | 1 | SPREF | SPREF | 3,675,000 | 3,675,000 | 3,237,469 | Office | Suburban | 4.7780% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 85 | 85 | |||||||||||||||||||
Loan | 68 | Grayson Bodyplex | 0.3% | 1 | SPREF | SPREF | 3,225,000 | 3,219,921 | 2,863,312 | Retail | Anchored | 4.8770% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 60 | 59 | |||||||||||||||||||
Loan | 69 | Rachel Woods Apartments | 0.2% | 1 | CCRE | CCRE | 2,980,000 | 2,976,885 | 2,455,892 | Multifamily | Garden | 5.0701% | 0.0611% | 0.0000% | 0.0611% | Actual/360 | 120 | 119 | |||||||||||||||||||
Loan | 70 | Tractor Supply - El Centro | 0.2% | 1 | LCF | LCF | 2,975,000 | 2,975,000 | 2,975,000 | Retail | Single Tenant | 4.9500% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 120 | 120 | |||||||||||||||||||
Loan | 71 | Sandy Plaza | 0.2% | 1 | GACC | GACC | 2,200,000 | 2,200,000 | 1,805,835 | Retail | Unanchored | 4.9500% | 0.0111% | 0.0000% | 0.0111% | Actual/360 | 120 | 120 | |||||||||||||||||||
A-1-2
COMM 2014-LC17 | |||||||||||||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||||||||||||||||||
Pari Passu | Pari Passu | ||||||||||||||||||||||||||||||||||||||
% of | Original | Remaining | First | Monthly | Annual | Companion Loan | Companion Loan | Remaining | Crossed | ||||||||||||||||||||||||||||||
Property | Initial Pool | Amortization | Amortization | Origination | Payment | Maturity | ARD Loan | Final | Debt | Debt | Monthly Debt | Annual Debt | Interest Only | Cash | With | Related | |||||||||||||||||||||||
Flag | ID | Property Name | Balance | Term | Term | Date | Date(8) | or ARD Date(6) | (Yes/No)(6) | Maturity Date(6) | Service($)(9) | Service($)(9) | Service($) | Service($) | Period(8) | Lockbox (10) | Management (11) | Other Loans | Borrower | ||||||||||||||||||||
Loan | 1 | Loews Miami Beach Hotel | 9.7% | 0 | 0 | 08/12/2014 | 10/06/2014 | 09/06/2024 | No | 09/06/2024 | 418,229 | 5,018,750 | 627,344 | 7,528,125 | 120 | Hard | Springing | No | |||||||||||||||||||||
Loan | 2 | Wilton Commercial Portfolio | 9.7% | 360 | 360 | 08/29/2014 | 10/06/2014 | 09/06/2024 | No | 09/06/2024 | 628,656 | 7,543,870 | 172,880 | 2,074,564 | Soft Springing Hard | Springing | No | ||||||||||||||||||||||
Property | 2.01 | John Rolfe Commons | 1.0% | ||||||||||||||||||||||||||||||||||||
Property | 2.02 | Tuckahoe Village Shopping Center | 0.9% | ||||||||||||||||||||||||||||||||||||
Property | 2.03 | Hermitage Industrial Center | 0.9% | ||||||||||||||||||||||||||||||||||||
Property | 2.04 | Westland Shopping Center | 0.6% | ||||||||||||||||||||||||||||||||||||
Property | 2.05 | The Shoppes at Crossridge | 0.5% | ||||||||||||||||||||||||||||||||||||
Property | 2.06 | Lauderdale Square | 0.4% | ||||||||||||||||||||||||||||||||||||
Property | 2.07 | Wilton Park / Wilton Park West | 0.4% | ||||||||||||||||||||||||||||||||||||
Property | 2.08 | Atlee Commerce Center II and III | 0.4% | ||||||||||||||||||||||||||||||||||||
Property | 2.09 | Montpelier Shopping Center | 0.3% | ||||||||||||||||||||||||||||||||||||
Property | 2.10 | Walgreens at Ridgefield Commons | 0.3% | ||||||||||||||||||||||||||||||||||||
Property | 2.11 | Hanover Commons Shopping Center | 0.3% | ||||||||||||||||||||||||||||||||||||
Property | 2.12 | Beverly Hills Shopping Center | 0.3% | ||||||||||||||||||||||||||||||||||||
Property | 2.13 | Maybeury North Shopping Center | 0.3% | ||||||||||||||||||||||||||||||||||||
Property | 2.14 | Stratford Hills Shopping Center | 0.3% | ||||||||||||||||||||||||||||||||||||
Property | 2.15 | Wilton Square at Innsbrook | 0.2% | ||||||||||||||||||||||||||||||||||||
Property | 2.16 | Gayton Business Center I - VIII | 0.2% | ||||||||||||||||||||||||||||||||||||
Property | 2.17 | Humana Office Building | 0.2% | ||||||||||||||||||||||||||||||||||||
Property | 2.18 | Canterbury Shopping Center | 0.2% | ||||||||||||||||||||||||||||||||||||
Property | 2.19 | Maybeury South Shopping Center | 0.2% | ||||||||||||||||||||||||||||||||||||
Property | 2.20 | Tuckahoe Village Merchant Square | 0.1% | ||||||||||||||||||||||||||||||||||||
Property | 2.21 | The Park at Dickens Place | 0.1% | ||||||||||||||||||||||||||||||||||||
Property | 2.22 | Canterbury Green Shopping Center | 0.1% | ||||||||||||||||||||||||||||||||||||
Property | 2.23 | Verizon Center | 0.1% | �� | |||||||||||||||||||||||||||||||||||
Property | 2.24 | Southgate Manor | 0.1% | ||||||||||||||||||||||||||||||||||||
Property | 2.25 | Crossridge Wells Fargo Bank | 0.1% | ||||||||||||||||||||||||||||||||||||
Property | 2.26 | Crofton Green Merchants Square | 0.1% | ||||||||||||||||||||||||||||||||||||
Property | 2.27 | Westland East Shopping Center | 0.1% | ||||||||||||||||||||||||||||||||||||
Property | 2.28 | Quioccasin Shoppes | 0.1% | ||||||||||||||||||||||||||||||||||||
Property | 2.29 | Wilton Square at Brandermill | 0.1% | ||||||||||||||||||||||||||||||||||||
Property | 2.30 | Nova of Virginia Aquatics | 0.1% | ||||||||||||||||||||||||||||||||||||
Property | 2.31 | Quioccasin Square Shopping Center | 0.1% | ||||||||||||||||||||||||||||||||||||
Property | 2.32 | 2208-2218 Perl Road | 0.1% | ||||||||||||||||||||||||||||||||||||
Property | 2.33 | Atlee Business Center V and VI | 0.1% | ||||||||||||||||||||||||||||||||||||
Property | 2.34 | 2400 Westwood Avenue | 0.1% | ||||||||||||||||||||||||||||||||||||
Property | 2.35 | 2121 Dabney Road | 0.1% | ||||||||||||||||||||||||||||||||||||
Property | 2.36 | BHSC-Verizon Store | 0.1% | ||||||||||||||||||||||||||||||||||||
Property | 2.37 | Brookside Convenience Center | 0.0% | ||||||||||||||||||||||||||||||||||||
Property | 2.38 | Offices At Parham & Patterson | 0.0% | ||||||||||||||||||||||||||||||||||||
Property | 2.39 | 4411 Jacque Street | 0.0% | ||||||||||||||||||||||||||||||||||||
Property | 2.40 | 2040 Westmoreland Street | 0.0% | ||||||||||||||||||||||||||||||||||||
Property | 2.41 | Canterbury Building | 0.0% | ||||||||||||||||||||||||||||||||||||
Property | 2.42 | 338 Oyster Point Road | 0.0% | ||||||||||||||||||||||||||||||||||||
Property | 2.43 | 5712-5716 Greendale Road | 0.0% | ||||||||||||||||||||||||||||||||||||
Property | 2.44 | 5004-5010 West Clay Street | 0.0% | ||||||||||||||||||||||||||||||||||||
Property | 2.45 | Canterbury Green Office Building | 0.0% | ||||||||||||||||||||||||||||||||||||
Property | 2.46 | 4909-4911 West Clay Street | 0.0% | ||||||||||||||||||||||||||||||||||||
Property | 2.47 | 4100 West Clay Street | 0.0% | ||||||||||||||||||||||||||||||||||||
Property | 2.48 | 5612-5614 Greendale Road | 0.0% | ||||||||||||||||||||||||||||||||||||
Property | 2.49 | The Wilton Professional Building | 0.0% | ||||||||||||||||||||||||||||||||||||
Property | 2.50 | 5001-5003 West Leigh Street | 0.0% | ||||||||||||||||||||||||||||||||||||
Property | 2.51 | 4905 West Clay Street | 0.0% | ||||||||||||||||||||||||||||||||||||
Loan | 3 | 80 and 90 Maiden Lane | 7.3% | 0 | 0 | 08/14/2014 | 10/06/2014 | 09/06/2019 | No | 09/06/2019 | 324,280 | 3,891,356 | 198,171 | 2,378,051 | 60 | Springing Hard | Springing | No | |||||||||||||||||||||
Loan | 4 | Myrtle Beach Marriott Resort & Spa | 4.4% | 360 | 359 | 07/29/2014 | 09/06/2014 | 08/06/2024 | No | 08/06/2024 | 283,353 | 3,400,237 | 314,264 | 3,771,172 | Hard | Springing | No | ||||||||||||||||||||||
Loan | 5 | Parkway 120 | 3.6% | 360 | 360 | 08/07/2014 | 10/06/2014 | 09/06/2024 | No | 09/06/2024 | 236,099 | 2,833,193 | 36 | Hard | Springing | No | |||||||||||||||||||||||
Loan | 6 | Aloft Cupertino | 2.8% | 360 | 360 | 07/31/2014 | 09/06/2014 | 08/06/2024 | No | 08/06/2024 | 171,657 | 2,059,889 | 35 | Hard | Springing | No | |||||||||||||||||||||||
Loan | 7 | 50 Crosby Drive | 2.6% | 360 | 360 | 08/08/2014 | 10/06/2014 | 09/06/2024 | No | 09/06/2024 | 162,364 | 1,948,363 | 60 | Hard | In Place | No | |||||||||||||||||||||||
Loan | 8 | Emerald Hills Village & Beaver Lake Estates | 2.5% | 0 | 0 | 08/28/2014 | 10/06/2014 | 09/06/2024 | No | 09/06/2024 | 117,935 | 1,415,218 | 120 | Soft | In Place | No | |||||||||||||||||||||||
Property | 8.01 | Emerald Hills Village | 1.6% | ||||||||||||||||||||||||||||||||||||
Property | 8.02 | Beaver Lake Estates | 0.9% | ||||||||||||||||||||||||||||||||||||
Loan | 9 | U-Haul Pool 4 | 2.5% | 180 | 180 | 08/20/2014 | 10/01/2014 | 09/01/2029 | No | 09/01/2029 | 237,148 | 2,845,775 | Soft | Springing | No | ||||||||||||||||||||||||
Property | 9.01 | U-Haul of Houston | 0.4% | ||||||||||||||||||||||||||||||||||||
Property | 9.02 | U-Haul of Glendale | 0.4% | ||||||||||||||||||||||||||||||||||||
Property | 9.03 | U-Haul of Savannah | 0.2% | ||||||||||||||||||||||||||||||||||||
Property | 9.04 | U-Haul of Gretna | 0.2% | ||||||||||||||||||||||||||||||||||||
Property | 9.05 | U-Haul of Tuscaloosa | 0.2% | ||||||||||||||||||||||||||||||||||||
Property | 9.06 | U-Haul of Independence | 0.1% | ||||||||||||||||||||||||||||||||||||
Property | 9.07 | U-Haul of Columbus | 0.1% | ||||||||||||||||||||||||||||||||||||
Property | 9.08 | U-Haul of San Angelo | 0.1% | ||||||||||||||||||||||||||||||||||||
Property | 9.09 | U-Haul of Memphis | 0.1% | ||||||||||||||||||||||||||||||||||||
Property | 9.10 | U-Haul of Orange | 0.1% | ||||||||||||||||||||||||||||||||||||
Property | 9.11 | U-Haul of Tampa | 0.1% | ||||||||||||||||||||||||||||||||||||
Property | 9.12 | U-Haul of Topeka | 0.1% | ||||||||||||||||||||||||||||||||||||
Property | 9.13 | U-Haul of Saddle Brook | 0.1% | ||||||||||||||||||||||||||||||||||||
Property | 9.14 | U-Haul of Hartford | 0.1% | ||||||||||||||||||||||||||||||||||||
Property | 9.15 | U-Haul of Anaheim | 0.0% | ||||||||||||||||||||||||||||||||||||
Property | 9.16 | U-Haul of Pocatello | 0.0% | ||||||||||||||||||||||||||||||||||||
Property | 9.17 | U-Haul of Middletown | 0.0% | ||||||||||||||||||||||||||||||||||||
Loan | 10 | SRC Multifamily Portfolio 2 | 2.4% | 360 | 360 | 07/31/2014 | 09/06/2014 | 08/06/2019 | No | 08/06/2019 | 158,454 | 1,901,446 | 17 | Soft | In Place | No | Yes - A | ||||||||||||||||||||||
Property | 10.01 | La Mansion Del Paseo | 0.9% | ||||||||||||||||||||||||||||||||||||
Property | 10.02 | Southfield | 0.8% | ||||||||||||||||||||||||||||||||||||
Property | 10.03 | Stone Creek Apartments | 0.7% | ||||||||||||||||||||||||||||||||||||
Loan | 11 | SRC Multifamily Portfolio 3 | 2.3% | 360 | 360 | 07/31/2014 | 09/06/2014 | 08/06/2019 | No | 08/06/2019 | 150,756 | 1,809,073 | 17 | Soft | In Place | No | Yes - A | ||||||||||||||||||||||
Property | 11.01 | Parkway Gardens | 0.9% | ||||||||||||||||||||||||||||||||||||
Property | 11.02 | Windsor Place | 0.8% | ||||||||||||||||||||||||||||||||||||
Property | 11.03 | Dove Tree | 0.6% | ||||||||||||||||||||||||||||||||||||
Loan | 12 | Bartlett Flex Portfolio | 2.0% | 300 | 300 | 08/28/2014 | 10/06/2014 | 09/06/2021 | No | 09/06/2021 | 145,374 | 1,744,486 | Hard | Springing | No | ||||||||||||||||||||||||
Property | 12.01 | 3110 Stage Post Drive | 0.2% | ||||||||||||||||||||||||||||||||||||
Property | 12.02 | 8500 Wolf Lake Drive | 0.2% | ||||||||||||||||||||||||||||||||||||
Property | 12.03 | 8390 Wolf Lake Drive | 0.2% | ||||||||||||||||||||||||||||||||||||
Property | 12.04 | 3144 Stage Post Drive | 0.2% | ||||||||||||||||||||||||||||||||||||
Property | 12.05 | 8400 Wolf Lake Drive | 0.2% | ||||||||||||||||||||||||||||||||||||
Property | 12.06 | 8370 Wolf Lake Drive | 0.2% | ||||||||||||||||||||||||||||||||||||
Property | 12.07 | 8380 Wolf Lake Drive | 0.1% | ||||||||||||||||||||||||||||||||||||
Property | 12.08 | 3150 Stage Post Drive | 0.1% | ||||||||||||||||||||||||||||||||||||
Property | 12.09 | 8410 Wolf Lake Drive | 0.1% | ||||||||||||||||||||||||||||||||||||
Property | 12.10 | 8024 Stage Hills Boulevard | 0.1% | ||||||||||||||||||||||||||||||||||||
Property | 12.11 | 3111 Stage Post Drive | 0.1% | ||||||||||||||||||||||||||||||||||||
Property | 12.12 | 7850 Stage Hills Boulevard | 0.1% |
A-1-3
COMM 2014-LC17 | |||||||||||||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||||||||||||||||||
Pari Passu | Pari Passu | ||||||||||||||||||||||||||||||||||||||
% of | Original | Remaining | First | Monthly | Annual | Companion Loan | Companion Loan | Remaining | Crossed | ||||||||||||||||||||||||||||||
Property | Initial Pool | Amortization | Amortization | Origination | Payment | Maturity | ARD Loan | Final | Debt | Debt | Monthly Debt | Annual Debt | Interest Only | Cash | With | Related | |||||||||||||||||||||||
Flag | ID | Property Name | Balance | Term | Term | Date | Date(8) | or ARD Date(6) | (Yes/No)(6) | Maturity Date(6) | Service($)(9) | Service($)(9) | Service($) | Service($) | Period(8) | Lockbox (10) | Management (11) | Other Loans | Borrower | ||||||||||||||||||||
Property | 12.13 | 7876 Stage Hills Boulevard | 0.1% | ||||||||||||||||||||||||||||||||||||
Property | 12.14 | 3080 Stage Post Drive | 0.1% | ||||||||||||||||||||||||||||||||||||
Loan | 13 | Hillphoenix Global Corporate Headquarters | 1.8% | 0 | 0 | 08/29/2014 | 10/06/2014 | 09/06/2024 | Yes | 09/06/2029 | 94,735 | 1,136,817 | 120 | Hard | In Place | No | Yes - B | ||||||||||||||||||||||
Loan | 14 | Pasadena Multifamily Portfolio | 1.6% | 0 | 0 | 07/30/2014 | 09/05/2014 | 08/05/2019 | No | 08/05/2019 | 64,889 | 778,667 | 59 | Hard | Springing | No | |||||||||||||||||||||||
Property | 14.01 | Alta Vista | 0.8% | ||||||||||||||||||||||||||||||||||||
Property | 14.02 | Las Villas | 0.8% | ||||||||||||||||||||||||||||||||||||
Loan | 15 | Quito Village Center | 1.6% | 360 | 357 | 12/02/2013 | 01/05/2014 | 12/05/2018 | No | 12/05/2018 | 104,691 | 1,256,297 | Hard | Springing | No | ||||||||||||||||||||||||
Loan | 16 | Town Center | 1.6% | 360 | 360 | 06/06/2014 | 07/06/2014 | 06/06/2024 | No | 06/06/2024 | 98,341 | 1,180,089 | 57 | Hard | Springing | No | Yes - C | ||||||||||||||||||||||
Loan | 17 | Eagle Ford | 1.6% | 180 | 180 | 08/28/2014 | 10/05/2014 | 09/05/2024 | No | 09/05/2024 | 150,535 | 1,806,424 | Hard | Springing | No | ||||||||||||||||||||||||
Property | 17.01 | Hampton Inn & Suites - Cotulla | 0.6% | ||||||||||||||||||||||||||||||||||||
Property | 17.02 | Hampton Inn & Suites - Pleasanton | 0.5% | ||||||||||||||||||||||||||||||||||||
Property | 17.03 | La Quinta - Pearsall | 0.4% | ||||||||||||||||||||||||||||||||||||
Loan | 18 | Lake Rudolph | 1.5% | 360 | 360 | 08/19/2014 | 10/06/2014 | 09/06/2024 | No | 09/06/2024 | 94,100 | 1,129,196 | Hard | Springing | No | Yes - D | |||||||||||||||||||||||
Loan | 19 | Temple Villas (28) | 1.5% | 360 | 360 | 08/27/2014 | 10/06/2014 | 09/06/2024 | No | 09/06/2024 | 93,013 | 1,116,157 | Springing Soft | Springing | No | ||||||||||||||||||||||||
Loan | 20 | World Houston Plaza | 1.5% | 360 | 360 | 08/08/2014 | 10/06/2014 | 09/06/2019 | No | 09/06/2019 | 82,790 | 993,478 | 25 | Hard | Springing | No | |||||||||||||||||||||||
Loan | 21 | Renaissance West Retail Center | 1.3% | 0 | 0 | 08/14/2014 | 10/05/2014 | 09/05/2024 | No | 09/05/2024 | 59,389 | 712,662 | 120 | Springing Hard | Springing | No | |||||||||||||||||||||||
Loan | 22 | California Professional Center | 1.3% | 360 | 360 | 07/24/2014 | 09/06/2014 | 08/06/2024 | No | 08/06/2024 | 82,055 | 984,664 | 35 | Soft | Springing | No | |||||||||||||||||||||||
Loan | 23 | Miramar Metroplex | 1.3% | 360 | 360 | 08/29/2014 | 10/06/2014 | 09/06/2024 | No | 09/06/2024 | 79,650 | 955,799 | 36 | Hard | Springing | No | Yes - C | ||||||||||||||||||||||
Loan | 24 | Highwoods Portfolio | 1.3% | 360 | 360 | 08/14/2014 | 10/06/2014 | 09/06/2024 | Yes | 09/06/2029 | 83,217 | 998,598 | 48 | Springing Hard | Springing | No | Yes - B | ||||||||||||||||||||||
Property | 24.01 | Vantage Pointe | 0.5% | ||||||||||||||||||||||||||||||||||||
Property | 24.02 | Technology Park I | 0.3% | ||||||||||||||||||||||||||||||||||||
Property | 24.03 | Technology Park II | 0.1% | ||||||||||||||||||||||||||||||||||||
Property | 24.04 | Vantage Place A | 0.1% | ||||||||||||||||||||||||||||||||||||
Property | 24.05 | Vantage Place D | 0.1% | ||||||||||||||||||||||||||||||||||||
Property | 24.06 | Vantage Place C | 0.1% | ||||||||||||||||||||||||||||||||||||
Property | 24.07 | Vantage Place B | 0.1% | ||||||||||||||||||||||||||||||||||||
Loan | 25 | Broadmoor Towne Center | 1.3% | 198 | 198 | 09/09/2014 | 10/06/2014 | 10/06/2021 | No | 10/06/2021 | 111,106 | 1,333,269 | 1 | Hard | Springing | No | |||||||||||||||||||||||
Loan | 26 | Paradise Valley | 1.3% | 360 | 359 | 08/01/2014 | 09/06/2014 | 08/06/2024 | No | 08/06/2024 | 78,536 | 942,435 | Hard | Springing | No | ||||||||||||||||||||||||
Loan | 27 | 1717 Route 208 North | 1.2% | 360 | 360 | 07/29/2014 | 09/06/2014 | 08/06/2024 | No | 08/06/2024 | 78,145 | 937,746 | 35 | Hard | In Place | No | |||||||||||||||||||||||
Loan | 28 | Triangle Plaza | 1.2% | 360 | 360 | 09/05/2014 | 10/01/2014 | 10/01/2024 | No | 10/01/2024 | 74,822 | 897,864 | 61 | Springing Hard | Springing | No | |||||||||||||||||||||||
Loan | 29 | 1401/1405/1621 Holdings | 1.1% | 360 | 359 | 07/31/2014 | 09/05/2014 | 08/05/2024 | No | 08/05/2024 | 77,186 | 926,238 | Hard | Springing | No | Yes - E | |||||||||||||||||||||||
Loan | 30 | Satellite Office Portfolio | 1.0% | 360 | 358 | 06/19/2014 | 08/05/2014 | 07/05/2024 | No | 07/05/2024 | 66,955 | 803,459 | Hard | Springing | No | ||||||||||||||||||||||||
Loan | 31 | Lowes Improvement Center | 1.0% | 0 | 0 | 09/05/2014 | 10/06/2014 | 09/06/2019 | No | 09/06/2019 | 41,885 | 502,614 | 60 | Hard | Springing | No | |||||||||||||||||||||||
Loan | 32 | DaVita El Segundo | 1.0% | 360 | 360 | 08/13/2014 | 10/06/2014 | 09/06/2024 | No | 09/06/2024 | 64,075 | 768,905 | 12 | Hard | Springing | No | |||||||||||||||||||||||
Loan | 33 | CSRA MOB Portfolio I | 0.9% | 360 | 360 | 08/07/2014 | 10/06/2014 | 09/06/2024 | No | 09/06/2024 | 60,997 | 731,962 | 24 | Hard | Springing | No | |||||||||||||||||||||||
Property | 33.01 | 9551 Fannin | 0.7% | ||||||||||||||||||||||||||||||||||||
Property | 33.02 | 722 Hyatt Street | 0.3% | ||||||||||||||||||||||||||||||||||||
Loan | 34 | Lake in Wood | 0.9% | 360 | 360 | 08/19/2014 | 10/06/2014 | 09/06/2024 | No | 09/06/2024 | 56,132 | 673,588 | Hard | Springing | No | Yes - D | |||||||||||||||||||||||
Loan | 35 | Georgia Multifamily Portfolio | 0.9% | 360 | 358 | 06/10/2014 | 08/06/2014 | 07/06/2024 | No | 07/06/2024 | 57,979 | 695,753 | Springing Soft | In Place | No | ||||||||||||||||||||||||
Property | 35.01 | Shannon Woods | 0.3% | ||||||||||||||||||||||||||||||||||||
Property | 35.02 | Oakley Shoals | 0.2% | ||||||||||||||||||||||||||||||||||||
Property | 35.03 | Garden Gate | 0.2% | ||||||||||||||||||||||||||||||||||||
Property | 35.04 | Autumn Cove | 0.1% | ||||||||||||||||||||||||||||||||||||
Property | 35.05 | Pine Knoll | 0.1% | ||||||||||||||||||||||||||||||||||||
Loan | 36 | Seaside Factory Outlet | 0.8% | 360 | 360 | 08/20/2014 | 10/06/2014 | 09/06/2024 | No | 09/06/2024 | 54,088 | 649,061 | Hard | In Place | No | ||||||||||||||||||||||||
Loan | 37 | Quail Run | 0.8% | 300 | 300 | 07/23/2014 | 09/06/2014 | 08/06/2024 | No | 08/06/2024 | 56,898 | 682,773 | 11 | Springing Soft | Springing | No | |||||||||||||||||||||||
Loan | 38 | Sky Park | 0.8% | 360 | 360 | 07/18/2014 | 09/06/2014 | 08/06/2024 | No | 08/06/2024 | 49,840 | 598,081 | 47 | Hard | Springing | No | Yes - C | ||||||||||||||||||||||
Loan | 39 | Governors Crossing | 0.8% | 360 | 360 | 08/08/2014 | 10/06/2014 | 09/06/2024 | No | 09/06/2024 | 49,605 | 595,256 | 12 | Springing Hard | Springing | No | |||||||||||||||||||||||
Loan | 40 | Vista Green Portfolio | 0.8% | 360 | 360 | 08/19/2014 | 10/06/2014 | 09/06/2024 | No | 09/06/2024 | 47,409 | 568,911 | 60 | Springing Soft | Springing | No | Yes - F | ||||||||||||||||||||||
Property | 40.01 | Vista Green Apartments | 0.4% | ||||||||||||||||||||||||||||||||||||
Property | 40.02 | Vista Green Village | 0.3% | ||||||||||||||||||||||||||||||||||||
Loan | 41 | River Ridge MHC | 0.7% | 360 | 360 | 09/03/2014 | 10/06/2014 | 09/06/2024 | No | 09/06/2024 | 45,201 | 542,410 | Springing Hard | Springing | No | ||||||||||||||||||||||||
Loan | 42 | Smithfield Holdings | 0.7% | 360 | 360 | 09/02/2014 | 10/05/2014 | 09/05/2024 | No | 09/05/2024 | 49,974 | 599,688 | Hard | Springing | No | Yes - E | |||||||||||||||||||||||
Loan | 43 | Magnolia Terrace | 0.7% | 360 | 360 | 08/21/2014 | 10/05/2014 | 09/05/2024 | No | 09/05/2024 | 43,124 | 517,486 | 36 | Soft | Springing | No | |||||||||||||||||||||||
Loan | 44 | Putnam Green Portfolio | 0.7% | 360 | 360 | 08/19/2014 | 10/06/2014 | 09/06/2024 | No | 09/06/2024 | 42,553 | 510,640 | 60 | Springing Soft | Springing | No | Yes - F | ||||||||||||||||||||||
Property | 44.01 | Putnam Green Apartments | 0.4% | ||||||||||||||||||||||||||||||||||||
Property | 44.02 | Villas at Putnam Green | 0.2% | ||||||||||||||||||||||||||||||||||||
Loan | 45 | 444 Seabreeze | 0.7% | 360 | 360 | 09/09/2014 | 10/06/2014 | 10/06/2024 | No | 10/06/2024 | 41,670 | 500,034 | 1 | Hard | Springing | No | |||||||||||||||||||||||
Loan | 46 | Regency Square | 0.7% | 360 | 360 | 08/20/2014 | 10/06/2014 | 09/06/2024 | No | 09/06/2024 | 41,432 | 497,179 | 42 | Hard | In Place | No | |||||||||||||||||||||||
Loan | 47 | St. George Medical Center | 0.6% | 360 | 360 | 08/07/2014 | 10/06/2014 | 09/06/2024 | No | 09/06/2024 | 40,821 | 489,846 | Hard | Springing | No | ||||||||||||||||||||||||
Loan | 48 | Florida Multifamily Portfolio | 0.6% | 360 | 360 | 08/29/2014 | 10/06/2014 | 09/06/2024 | No | 09/06/2024 | 44,143 | 529,718 | Soft | Springing | No | ||||||||||||||||||||||||
Property | 48.01 | Lakewood | 0.3% | ||||||||||||||||||||||||||||||||||||
Property | 48.02 | Live Oak | 0.2% | ||||||||||||||||||||||||||||||||||||
Property | 48.03 | Summerwind | 0.1% | ||||||||||||||||||||||||||||||||||||
Loan | 49 | Jellystone of Western NY | 0.6% | 360 | 360 | 08/14/2014 | 10/06/2014 | 09/06/2024 | No | 09/06/2024 | 36,638 | 439,655 | Hard | Springing | No | Yes - D | |||||||||||||||||||||||
Loan | 50 | Walgreens Cupey | 0.6% | 360 | 360 | 08/29/2014 | 10/06/2014 | 09/06/2024 | No | 09/06/2024 | 37,814 | 453,771 | Hard | In Place | No | ||||||||||||||||||||||||
Loan | 51 | Windrush Apartments | 0.6% | 360 | 360 | 07/18/2014 | 09/06/2014 | 08/06/2024 | No | 08/06/2024 | 35,053 | 420,639 | 59 | Springing Soft | Springing | No | |||||||||||||||||||||||
Loan | 52 | Villas De Nolana | 0.6% | 360 | 360 | 08/15/2014 | 10/06/2014 | 09/06/2024 | No | 09/06/2024 | 36,411 | 436,929 | 24 | Soft | Springing | No | |||||||||||||||||||||||
Loan | 53 | Encinitas Village Square II | 0.5% | 0 | 0 | 08/08/2014 | 10/06/2014 | 09/06/2024 | No | 09/06/2024 | 23,269 | 279,229 | 120 | Springing Hard | Springing | No | |||||||||||||||||||||||
Loan | 54 | MacArthur Medical Center | 0.5% | 360 | 360 | 08/21/2014 | 10/06/2014 | 09/06/2024 | No | 09/06/2024 | 31,205 | 374,465 | Hard | Springing | No | ||||||||||||||||||||||||
Loan | 55 | Sam’s Club | 0.5% | 0 | 0 | 08/26/2014 | 10/06/2014 | 09/06/2024 | Yes | 09/06/2044 | 22,597 | 271,169 | 120 | Hard | In Place | No | Yes - B | ||||||||||||||||||||||
Loan | 56 | Weatherly Apartments | 0.5% | 360 | 360 | 08/22/2014 | 10/05/2014 | 09/05/2019 | No | 09/05/2019 | 31,956 | 383,469 | 12 | Springing Soft | Springing | No | |||||||||||||||||||||||
Loan | 57 | Peru Retail Center | 0.5% | 360 | 360 | 09/09/2014 | 10/06/2014 | 10/06/2024 | No | 10/06/2024 | 30,899 | 370,790 | 13 | Hard | Springing | No | |||||||||||||||||||||||
Loan | 58 | Bridge Square | 0.4% | 300 | 300 | 09/03/2014 | 10/06/2014 | 09/06/2024 | No | 09/06/2024 | 30,973 | 371,676 | Hard | In Place | No | ||||||||||||||||||||||||
Loan | 59 | Cincinnati Portfolio Pool B | 0.4% | 240 | 240 | 09/02/2014 | 10/06/2014 | 09/06/2024 | No | 09/06/2024 | 35,271 | 423,253 | Soft | In Place | No | ||||||||||||||||||||||||
Property | 59.01 | Entowne Manor | 0.2% | ||||||||||||||||||||||||||||||||||||
Property | 59.02 | Burton | 0.1% | ||||||||||||||||||||||||||||||||||||
Property | 59.03 | Founders | 0.1% | ||||||||||||||||||||||||||||||||||||
Property | 59.04 | Georgia Morris | 0.0% | ||||||||||||||||||||||||||||||||||||
Loan | 60 | Sapp Portfolio | 0.4% | 360 | 360 | 08/28/2014 | 10/05/2014 | 09/05/2024 | No | 09/05/2024 | 25,383 | 304,595 | Soft | Springing | No | ||||||||||||||||||||||||
Property | 60.01 | Georgian Oaks Apartments | 0.2% | ||||||||||||||||||||||||||||||||||||
Property | 60.02 | Georgian Village Apartments | 0.1% | ||||||||||||||||||||||||||||||||||||
Property | 60.03 | Knox Landing Apartments | 0.1% | ||||||||||||||||||||||||||||||||||||
Loan | 61 | Heritage Towne Centre | 0.4% | 360 | 360 | 09/09/2014 | 10/06/2014 | 10/06/2024 | No | 10/06/2024 | 23,204 | 278,444 | 1 | Springing Hard | Springing | No | |||||||||||||||||||||||
Loan | 62 | RSRT Properties (28) | 0.3% | 120 | 118 | 06/11/2014 | 08/06/2014 | 07/06/2019 | No | 07/06/2019 | 47,330 | 567,965 | Soft | Springing | No | ||||||||||||||||||||||||
Loan | 63 | Brainard Crossing | 0.3% | 360 | 360 | 08/15/2014 | 10/06/2014 | 09/06/2024 | No | 09/06/2024 | 21,473 | 257,674 | Springing Hard | Springing | No | ||||||||||||||||||||||||
Loan | 64 | Great Value Self Storage | 0.3% | 360 | 360 | 08/12/2014 | 10/06/2014 | 09/06/2019 | No | 09/06/2019 | 19,069 | 228,829 | 18 | Soft | Springing | No | |||||||||||||||||||||||
Loan | 65 | 4102 South Miami Boulevard | 0.3% | 360 | 360 | 08/22/2014 | 10/06/2014 | 09/06/2024 | No | 09/06/2024 | 19,386 | 232,630 | Hard | Springing | No | ||||||||||||||||||||||||
Loan | 66 | 135 West 3rd Street | 0.3% | 360 | 360 | 08/29/2014 | 10/05/2014 | 09/05/2024 | No | 09/05/2024 | 19,811 | 237,734 | 60 | Hard | Springing | No | |||||||||||||||||||||||
Loan | 67 | Great American Plaza | 0.3% | 360 | 360 | 09/10/2014 | 10/06/2014 | 10/06/2021 | No | 10/06/2021 | 19,233 | 230,791 | 1 | Springing Hard | Springing | No | |||||||||||||||||||||||
Loan | 68 | Grayson Bodyplex | 0.3% | 300 | 299 | 07/18/2014 | 09/06/2014 | 08/06/2019 | No | 08/06/2019 | 18,623 | 223,472 | Hard | In Place | No | ||||||||||||||||||||||||
Loan | 69 | Rachel Woods Apartments | 0.2% | 360 | 359 | 07/31/2014 | 09/06/2014 | 08/06/2024 | No | 08/06/2024 | 16,125 | 193,502 | Soft | Springing | No | ||||||||||||||||||||||||
Loan | 70 | Tractor Supply - El Centro | 0.2% | 0 | 0 | 08/08/2014 | 10/06/2014 | 09/06/2024 | Yes | 09/06/2044 | 12,442 | 149,308 | 120 | Hard | In Place | No | Yes - B | ||||||||||||||||||||||
Loan | 71 | Sandy Plaza | 0.2% | 360 | 360 | 08/08/2014 | 10/06/2014 | 09/06/2024 | No | 09/06/2024 | 11,743 | 140,915 | Hard | Springing | No | ||||||||||||||||||||||||
A-1-4
COMM 2014-LC17 | |||||||||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||||||||||||||
% of | FIRREA | Cut-Off | LTV Ratio | ||||||||||||||||||||||||||||||||
Property | Initial Pool | Underwritten | Underwritten | Grace | Payment | Appraised | Appraisal | Compliant | Date LTV | at Maturity | |||||||||||||||||||||||||
Flag | ID | Property Name | Balance | NOI DSCR (9)(12) | NCF DSCR (9)(12) | Period(13) | Date | Value ($)(14) | As-of Date | (Yes/No) | Ratio (12)(14) | or ARD (12)(14) | Address | City | County | State | Zip Code | ||||||||||||||||||
Loan | 1 | Loews Miami Beach Hotel | 9.7% | 3.28x | 2.89x | 0 | 6 | 565,000,000 | 07/09/2014 | Yes | 53.1% | 53.1% | 1601 Collins Avenue | Miami Beach | Miami-Dade | FL | 33139 | ||||||||||||||||||
Loan | 2 | Wilton Commercial Portfolio | 9.7% | 1.70x | 1.55x | 0 | 6 | 228,100,000 | 08/01/2014 | Yes | 67.1% | 54.8% | Various | Various | Various | Various | Various | ||||||||||||||||||
Property | 2.01 | John Rolfe Commons | 1.0% | 24,200,000 | 05/22/2014 | Yes | 2200-2316 John Rolfe Parkway | Richmond | Henrico | VA | 23233 | ||||||||||||||||||||||||
Property | 2.02 | Tuckahoe Village Shopping Center | 0.9% | 21,100,000 | 07/05/2014 | Yes | 11200-11280 Patterson Avenue | Richmond | Henrico | VA | 23238 | ||||||||||||||||||||||||
Property | 2.03 | Hermitage Industrial Center | 0.9% | 20,100,000 | 07/07/2014 | Yes | 8400-8621 Sanford Drive, 8401-8447 Glazebrook Drive | Richmond | Henrico | VA | 23228 | ||||||||||||||||||||||||
Property | 2.04 | Westland Shopping Center | 0.6% | 13,500,000 | 07/18/2014 | Yes | 8025-8099 Broad Street | Richmond | Henrico | VA | 23294 | ||||||||||||||||||||||||
Property | 2.05 | The Shoppes at Crossridge | 0.5% | 12,500,000 | 07/06/2014 | Yes | 10220 Staples Mill Road | Glen Allen | Henrico | VA | 23060 | ||||||||||||||||||||||||
Property | 2.06 | Lauderdale Square | 0.4% | 9,800,000 | 07/18/2014 | Yes | 3001, 3101, 3033-3171 Lauderdale Drive | Richmond | Henrico | VA | 23233 | ||||||||||||||||||||||||
Property | 2.07 | Wilton Park / Wilton Park West | 0.4% | 9,100,000 | 07/17/2014 | Yes | 4901 and 4905 Dickens Road | Richmond | Henrico | VA | 23230 | ||||||||||||||||||||||||
Property | 2.08 | Atlee Commerce Center II and III | 0.4% | 8,200,000 | 07/07/2014 | Yes | 9424 A-L and 9432 Atlee Commerce Boulevard | Ashland | Hanover | VA | 23005 | ||||||||||||||||||||||||
Property | 2.09 | Montpelier Shopping Center | 0.3% | 8,200,000 | 07/06/2014 | Yes | 16601-16655 Mountain Road | Montpelier | Hanover | VA | 23192 | ||||||||||||||||||||||||
Property | 2.10 | Walgreens at Ridgefield Commons | 0.3% | 6,700,000 | 07/22/2014 | Yes | 10720 Ridgefield Parkway | Richmond | Henrico | VA | 23233 | ||||||||||||||||||||||||
Property | 2.11 | Hanover Commons Shopping Center | 0.3% | 6,800,000 | 08/02/2014 | Yes | 9502 Chamberlayne Road | Mechanicsville | Hanover | VA | 23116 | ||||||||||||||||||||||||
Property | 2.12 | Beverly Hills Shopping Center | 0.3% | 6,000,000 | 07/05/2014 | Yes | 8502-8540 Patterson Avenue | Richmond | Henrico | VA | 23229 | ||||||||||||||||||||||||
Property | 2.13 | Maybeury North Shopping Center | 0.3% | 6,000,000 | 07/05/2014 | Yes | 8909 Patterson Avenue | Richmond | Henrico | VA | 23229 | ||||||||||||||||||||||||
Property | 2.14 | Stratford Hills Shopping Center | 0.3% | 4,700,000 | 07/23/2014 | Yes | 2801-2919 Hathaway Road and 6798 Forest Hill Avenue | Richmond | Richmond City | VA | 23225 | ||||||||||||||||||||||||
Property | 2.15 | Wilton Square at Innsbrook | 0.2% | 5,700,000 | 07/18/2014 | Yes | 10820-10890 West Broad Street | Glen Allen | Henrico | VA | 23060 | ||||||||||||||||||||||||
Property | 2.16 | Gayton Business Center I - VIII | 0.2% | 5,000,000 | 07/07/2014 | Yes | 12111-12115 Ridgefield Parkway | Richmond | Henrico | VA | 23233 | ||||||||||||||||||||||||
Property | 2.17 | Humana Office Building | 0.2% | 4,800,000 | 07/17/2014 | Yes | 4191 Innslake Drive | Glen Allen | Henrico | VA | 23060 | ||||||||||||||||||||||||
Property | 2.18 | Canterbury Shopping Center | 0.2% | 4,400,000 | 07/05/2014 | Yes | 10602-10622 Patterson Avenue | Richmond | Henrico | VA | 23238 | ||||||||||||||||||||||||
Property | 2.19 | Maybeury South Shopping Center | 0.2% | 4,000,000 | 07/05/2014 | Yes | 8901-8917 Patterson Avenue | Richmond | Henrico | VA | 23229 | ||||||||||||||||||||||||
Property | 2.20 | Tuckahoe Village Merchant Square | 0.1% | 3,000,000 | 07/05/2014 | Yes | 1104-1126 Westbriar Drive | Richmond | Henrico | VA | 23238 | ||||||||||||||||||||||||
Property | 2.21 | The Park at Dickens Place | 0.1% | 2,950,000 | 07/01/2014 | Yes | 6401-6405 Dickens Place | Richmond | Henrico | VA | 23230 | ||||||||||||||||||||||||
Property | 2.22 | Canterbury Green Shopping Center | 0.1% | 2,700,000 | 07/05/2014 | Yes | 10605 Patterson Avenue | Richmond | Henrico | VA | 23238 | ||||||||||||||||||||||||
Property | 2.23 | Verizon Center | 0.1% | 2,650,000 | 07/18/2014 | Yes | 7300-7336 Staples Mill Road | Richmond | Henrico | VA | 23228 | ||||||||||||||||||||||||
Property | 2.24 | Southgate Manor | 0.1% | 2,450,000 | 07/18/2014 | Yes | 828 Westway Street | Elizabeth City | Pasquotank | NC | 27909 | ||||||||||||||||||||||||
Property | 2.25 | Crossridge Wells Fargo Bank | 0.1% | 2,000,000 | 07/06/2014 | Yes | 10190 Staples Mill Road | Glen Allen | Henrico | VA | 23060 | ||||||||||||||||||||||||
Property | 2.26 | Crofton Green Merchants Square | 0.1% | 1,950,000 | 07/18/2014 | Yes | 12341-12395 Gayton Road | Richmond | Henrico | VA | 23238 | ||||||||||||||||||||||||
Property | 2.27 | Westland East Shopping Center | 0.1% | 1,900,000 | 07/18/2014 | Yes | 8021-8023 and 8045 West Broad Street | Richmond | Henrico | VA | 23294 | ||||||||||||||||||||||||
Property | 2.28 | Quioccasin Shoppes | 0.1% | 1,800,000 | 07/05/2014 | Yes | 9101-9115 Quioccasin Road | Richmond | Henrico | VA | 23229 | ||||||||||||||||||||||||
Property | 2.29 | Wilton Square at Brandermill | 0.1% | 1,700,000 | 08/02/2014 | Yes | 13601-13621 Genito Road | Midlothian | Chesterfield | VA | 23112 | ||||||||||||||||||||||||
Property | 2.30 | Nova of Virginia Aquatics | 0.1% | 1,350,000 | 07/18/2014 | Yes | 12215 Gayton Road | Richmond | Henrico | VA | 23238 | ||||||||||||||||||||||||
Property | 2.31 | Quioccasin Square Shopping Center | 0.1% | 1,300,000 | 07/05/2014 | Yes | 1419-1425 Blue Jay Lane & 9025-9035 Quioccasin Road | Richmond | Henrico | VA | 23229 | ||||||||||||||||||||||||
Property | 2.32 | 2208-2218 Perl Road | 0.1% | 1,300,000 | 07/17/2014 | Yes | 2208-2218 Perl Road | Richmond | Henrico | VA | 23230 | ||||||||||||||||||||||||
Property | 2.33 | Atlee Business Center V and VI | 0.1% | 1,250,000 | 07/07/2014 | Yes | 9471 and 9474 King Air Court | Ashland | Hanover | VA | 23005 | ||||||||||||||||||||||||
Property | 2.34 | 2400 Westwood Avenue | 0.1% | 1,230,000 | 07/17/2014 | Yes | 2400 Westwood Avenue | Richmond | Henrico | VA | 23230 | ||||||||||||||||||||||||
Property | 2.35 | 2121 Dabney Road | 0.1% | 1,200,000 | 07/17/2014 | Yes | 2121 Dabney Road | Richmond | Henrico | VA | 23230 | ||||||||||||||||||||||||
Property | 2.36 | BHSC-Verizon Store | 0.1% | 1,150,000 | 07/05/2014 | Yes | 8550 Patterson Avenue | Richmond | Henrico | VA | 23229 | ||||||||||||||||||||||||
Property | 2.37 | Brookside Convenience Center | 0.0% | 1,000,000 | 07/18/2014 | Yes | 7601 Brook Road | Richmond | Henrico | VA | 23227 | ||||||||||||||||||||||||
Property | 2.38 | Offices At Parham & Patterson | 0.0% | 940,000 | 07/17/2014 | Yes | 8545 Patterson Avenue | Richmond | Henrico | VA | 23229 | ||||||||||||||||||||||||
Property | 2.39 | 4411 Jacque Street | 0.0% | 875,000 | 07/17/2014 | Yes | 4411 Jacque Street | Richmond | Henrico | VA | 23230 | ||||||||||||||||||||||||
Property | 2.40 | 2040 Westmoreland Street | 0.0% | 750,000 | 07/17/2014 | Yes | 2040 Westmoreland Street | Richmond | Henrico | VA | 23230 | ||||||||||||||||||||||||
Property | 2.41 | Canterbury Building | 0.0% | 690,000 | 07/17/2014 | Yes | 10625 Patterson Avenue | Richmond | Henrico | VA | 23238 | ||||||||||||||||||||||||
Property | 2.42 | 338 Oyster Point Road | 0.0% | 660,000 | 07/17/2014 | Yes | 338 Oyster Point Road | Newport News | Henrico | VA | 23602 | ||||||||||||||||||||||||
Property | 2.43 | 5712-5716 Greendale Road | 0.0% | 650,000 | 07/17/2014 | Yes | 5712-5716 Greendale Road | Richmond | Henrico | VA | 23228 | ||||||||||||||||||||||||
Property | 2.44 | 5004-5010 West Clay Street | 0.0% | 650,000 | 07/17/2014 | Yes | 5004-5010 West Clay Street | Richmond | Henrico | VA | 23230 | ||||||||||||||||||||||||
Property | 2.45 | Canterbury Green Office Building | 0.0% | 630,000 | 04/17/2014 | Yes | 10611 Patterson Avenue | Richmond | Henrico | VA | 23238 | ||||||||||||||||||||||||
Property | 2.46 | 4909-4911 West Clay Street | 0.0% | 600,000 | 07/17/2014 | Yes | 4909-4911 West Clay Street | Richmond | Henrico | VA | 23230 | ||||||||||||||||||||||||
Property | 2.47 | 4100 West Clay Street | 0.0% | 440,000 | 07/17/2014 | Yes | 4100 West Clay Street | Richmond | Henrico | VA | 23230 | ||||||||||||||||||||||||
Property | 2.48 | 5612-5614 Greendale Road | 0.0% | 430,000 | 07/17/2014 | Yes | 5612-5614 Greendale Road | Richmond | Henrico | VA | 23228 | ||||||||||||||||||||||||
Property | 2.49 | The Wilton Professional Building | 0.0% | 400,000 | 07/17/2014 | Yes | 3200 Lauderdale Drive | Richmond | Henrico | VA | 23233 | ||||||||||||||||||||||||
Property | 2.50 | 5001-5003 West Leigh Street | 0.0% | 380,000 | 07/17/2014 | Yes | 5001-5003 West Leigh Street | Richmond | Henrico | VA | 23230 | ||||||||||||||||||||||||
Property | 2.51 | 4905 West Clay Street | 0.0% | 110,000 | 07/17/2014 | Yes | 4905 West Clay Street | Richmond | Henrico | VA | 23230 | ||||||||||||||||||||||||
Loan | 3 | 80 and 90 Maiden Lane | 7.3% | 1.83x | 1.73x | 0 | 6 | 235,000,000 | 07/01/2014 | Yes | 61.7% | 61.7% | 80 and 90 Maiden Lane | New York | New York | NY | 10038 | ||||||||||||||||||
Loan | 4 | Myrtle Beach Marriott Resort & Spa | 4.4% | 1.82x | 1.62x | 0 | 6 | 166,000,000 | 06/27/2014 | Yes | 69.8% | 56.8% | 8400 Costa Verda Drive | Myrtle Beach | Horry | SC | 29572 | ||||||||||||||||||
Loan | 5 | Parkway 120 | 3.6% | 1.42x | 1.36x | 0 | 6 | 60,000,000 | 06/17/2014 | Yes | 75.0% | 66.1% | 90 Matawan Road | Matawan | Monmouth | NJ | 07747 | ||||||||||||||||||
Loan | 6 | Aloft Cupertino | 2.8% | 1.71x | 1.55x | 0 | 6 | 48,600,000 | 06/23/2014 | Yes | 70.0% | 61.2% | 10165 North De Anza Boulevard | Cupertino | Santa Clara | CA | 95014 | ||||||||||||||||||
Loan | 7 | 50 Crosby Drive | 2.6% | 1.68x | 1.50x | 0 | 6 | 50,400,000 | 06/25/2014 | Yes | 64.5% | 58.9% | 50 Crosby Drive | Bedford | Middlesex | MA | 01730 | ||||||||||||||||||
Loan | 8 | Emerald Hills Village & Beaver Lake Estates | 2.5% | 1.75x | 1.72x | 0 | 6 | 44,660,000 | 06/15/2014 | Yes | 69.7% | 69.7% | Various | Various | Various | MN | Various | ||||||||||||||||||
Property | 8.01 | Emerald Hills Village | 1.6% | 29,000,000 | 06/15/2014 | Yes | 8555 Bacardi Avenue | Inver Grove Heights | Dakota | MN | 55077 | ||||||||||||||||||||||||
Property | 8.02 | Beaver Lake Estates | 0.9% | 15,660,000 | 06/15/2014 | Yes | 2425 East Maryland Avenue | Maplewood | Ramsey | MN | 55119 | ||||||||||||||||||||||||
Loan | 9 | U-Haul Pool 4 | 2.5% | 1.42x | 1.39x | 0 | 1 | 60,445,000 | Various | Yes | 51.3% | 0.4% | Various | Various | Various | Various | Various | ||||||||||||||||||
Property | 9.01 | U-Haul of Houston | 0.4% | 10,100,000 | 06/16/2014 | Yes | 14900 Westheimer Road | Houston | Harris | TX | 77082 | ||||||||||||||||||||||||
Property | 9.02 | U-Haul of Glendale | 0.4% | 9,250,000 | 06/17/2014 | Yes | 6544 West Bell Road | Glendale | Maricopa | AZ | 85308 | ||||||||||||||||||||||||
Property | 9.03 | U-Haul of Savannah | 0.2% | 5,150,000 | 06/16/2014 | Yes | 3802 Ogeechee Road | Savannah | Chatham | GA | 31405 | ||||||||||||||||||||||||
Property | 9.04 | U-Haul of Gretna | 0.2% | 4,000,000 | 06/16/2014 | Yes | 4 Westbank Expressway | Gretna | Jefferson | LA | 70053 | ||||||||||||||||||||||||
Property | 9.05 | U-Haul of Tuscaloosa | 0.2% | 3,750,000 | 06/16/2014 | Yes | 124 Skyland Boulevard East | Tuscaloosa | Tuscaloosa | AL | 35405 | ||||||||||||||||||||||||
Property | 9.06 | U-Haul of Independence | 0.1% | 3,450,000 | 06/18/2014 | Yes | 305 East US Highway 24 | Independence | Jackson | MO | 64050 | ||||||||||||||||||||||||
Property | 9.07 | U-Haul of Columbus | 0.1% | 3,410,000 | 06/17/2014 | Yes | 2980 Morse Road | Columbus | Franklin | OH | 43231 | ||||||||||||||||||||||||
Property | 9.08 | U-Haul of San Angelo | 0.1% | 3,200,000 | 06/19/2014 | Yes | 1330 South Koenigheim Street | San Angelo | Tom Green | TX | 76903 | ||||||||||||||||||||||||
Property | 9.09 | U-Haul of Memphis | 0.1% | 3,100,000 | 06/19/2014 | Yes | 3561 South Mendenhall Road | Memphis | Shelby | TN | 38115 | ||||||||||||||||||||||||
Property | 9.10 | U-Haul of Orange | 0.1% | 2,660,000 | 06/24/2014 | Yes | 174 Boston Post Road | Orange | New Haven | CT | 06477 | ||||||||||||||||||||||||
Property | 9.11 | U-Haul of Tampa | 0.1% | 2,725,000 | 06/19/2014 | Yes | 10415 North Florida Avenue | Tampa | Hillsborough | FL | 33612 | ||||||||||||||||||||||||
Property | 9.12 | U-Haul of Topeka | 0.1% | 2,100,000 | 06/18/2014 | Yes | 3825 Southwest Topeka Boulevard | Topeka | Shawnee | KS | 66609 | ||||||||||||||||||||||||
Property | 9.13 | U-Haul of Saddle Brook | 0.1% | 2,800,000 | 06/17/2014 | Yes | 210 US Highway 46 | Saddle Brook | Bergen | NJ | 07663 | ||||||||||||||||||||||||
Property | 9.14 | U-Haul of Hartford | 0.1% | 1,850,000 | 06/24/2014 | Yes | 3197 Main Street | Hartford | Hartford | CT | 06120 | ||||||||||||||||||||||||
Property | 9.15 | U-Haul of Anaheim | 0.0% | 1,100,000 | 06/19/2014 | Yes | 626 South Anaheim Boulevard | Anaheim | Orange | CA | 92805 | ||||||||||||||||||||||||
Property | 9.16 | U-Haul of Pocatello | 0.0% | 980,000 | 06/18/2014 | Yes | 709 North 5th Avenue | Pocatello | Bannock | ID | 83201 | ||||||||||||||||||||||||
Property | 9.17 | U-Haul of Middletown | 0.0% | 820,000 | 06/17/2014 | Yes | 230 South Verity Parkway | Middletown | Butler | OH | 45044 | ||||||||||||||||||||||||
Loan | 10 | SRC Multifamily Portfolio 2 | 2.4% | 1.41x | 1.33x | 0 | 6 | 40,700,000 | Various | Yes | 73.3% | 69.4% | Various | Various | Various | Various | Various | ||||||||||||||||||
Property | 10.01 | La Mansion Del Paseo | 0.9% | 14,900,000 | 06/01/2015 | Yes | 2700 FM 802 | Brownsville | Cameron | TX | 78526 | ||||||||||||||||||||||||
Property | 10.02 | Southfield | 0.8% | 13,500,000 | 05/31/2015 | Yes | 109 Southfield Road | Shreveport | Caddo | LA | 71105 | ||||||||||||||||||||||||
Property | 10.03 | Stone Creek Apartments | 0.7% | 12,300,000 | 05/12/2015 | Yes | 6100 Hollytree Drive | Tyler | Smith | TX | 75703 | ||||||||||||||||||||||||
Loan | 11 | SRC Multifamily Portfolio 3 | 2.3% | 1.53x | 1.41x | 0 | 6 | 38,050,000 | Various | Yes | 74.9% | 70.9% | Various | Various | Various | TX | Various | ||||||||||||||||||
Property | 11.01 | Parkway Gardens | 0.9% | 15,100,000 | 05/12/2015 | Yes | 2900 McCann Road | Longview | Gregg | TX | 75605 | ||||||||||||||||||||||||
Property | 11.02 | Windsor Place | 0.8% | 12,450,000 | 06/01/2015 | Yes | 3501 Curry Lane | Abilene | Taylor | TX | 79606 | ||||||||||||||||||||||||
Property | 11.03 | Dove Tree | 0.6% | 10,500,000 | 05/12/2015 | Yes | 1600 Rice Road | Tyler | Smith | TX | 75703 | ||||||||||||||||||||||||
Loan | 12 | Bartlett Flex Portfolio | 2.0% | 1.43x | 1.30x | 0 | 6 | 35,100,000 | 07/09/2014 | Yes | 69.8% | 58.6% | Various | Memphis | Shelby | TN | 38133 | ||||||||||||||||||
Property | 12.01 | 3110 Stage Post Drive | 0.2% | 4,375,000 | 07/09/2014 | Yes | 3110 Stage Post Drive | Memphis | Shelby | TN | 38133 | ||||||||||||||||||||||||
Property | 12.02 | 8500 Wolf Lake Drive | 0.2% | 3,550,000 | 07/09/2014 | Yes | 8500 Wolf Lake Drive | Memphis | Shelby | TN | 38133 | ||||||||||||||||||||||||
Property | 12.03 | 8390 Wolf Lake Drive | 0.2% | 3,275,000 | 07/09/2014 | Yes | 8390 Wolf Lake Drive | Memphis | Shelby | TN | 38133 | ||||||||||||||||||||||||
Property | 12.04 | 3144 Stage Post Drive | 0.2% | 3,150,000 | 07/09/2014 | Yes | 3144 Stage Post Drive | Memphis | Shelby | TN | 38133 | ||||||||||||||||||||||||
Property | 12.05 | 8400 Wolf Lake Drive | 0.2% | 3,100,000 | 07/09/2014 | Yes | 8400 Wolf Lake Drive | Memphis | Shelby | TN | 38133 | ||||||||||||||||||||||||
Property | 12.06 | 8370 Wolf Lake Drive | 0.2% | 2,850,000 | 07/09/2014 | Yes | 8370 Wolf Lake Drive | Memphis | Shelby | TN | 38133 | ||||||||||||||||||||||||
Property | 12.07 | 8380 Wolf Lake Drive | 0.1% | 2,350,000 | 07/09/2014 | Yes | 8380 Wolf Lake Drive | Memphis | Shelby | TN | 38133 | ||||||||||||||||||||||||
Property | 12.08 | 3150 Stage Post Drive | 0.1% | 2,275,000 | 07/09/2014 | Yes | 3150 Stage Post Drive | Memphis | Shelby | TN | 38133 | ||||||||||||||||||||||||
Property | 12.09 | 8410 Wolf Lake Drive | 0.1% | 2,100,000 | 07/09/2014 | Yes | 8410 Wolf Lake Drive | Memphis | Shelby | TN | 38133 | ||||||||||||||||||||||||
Property | 12.10 | 8024 Stage Hills Boulevard | 0.1% | 1,900,000 | 07/09/2014 | Yes | 8024 Stage Hills Boulevard | Memphis | Shelby | TN | 38133 | ||||||||||||||||||||||||
Property | 12.11 | 3111 Stage Post Drive | 0.1% | 1,700,000 | 07/09/2014 | Yes | 3111 Stage Post Drive | Memphis | Shelby | TN | 38133 | ||||||||||||||||||||||||
Property | 12.12 | 7850 Stage Hills Boulevard | 0.1% | 1,550,000 | 07/09/2014 | Yes | 7850 Stage Hills Boulevard | Memphis | Shelby | TN | 38133 |
A-1-5
COMM 2014-LC17 | |||||||||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||||||||||||||
% of | FIRREA | Cut-Off | LTV Ratio | ||||||||||||||||||||||||||||||||
Property | Initial Pool | Underwritten | Underwritten | Grace | Payment | Appraised | Appraisal | Compliant | Date LTV | at Maturity | |||||||||||||||||||||||||
Flag | ID | Property Name | Balance | NOI DSCR (9)(12) | NCF DSCR (9)(12) | Period(13) | Date | Value ($)(14) | As-of Date | (Yes/No) | Ratio (12)(14) | or ARD (12)(14) | Address | City | County | State | Zip Code | ||||||||||||||||||
Property | 12.13 | 7876 Stage Hills Boulevard | 0.1% | 1,550,000 | 07/09/2014 | Yes | 7876 Stage Hills Boulevard | Memphis | Shelby | TN | 38133 | ||||||||||||||||||||||||
Property | 12.14 | 3080 Stage Post Drive | 0.1% | 1,375,000 | 07/09/2014 | Yes | 3080 Stage Post Drive | Memphis | Shelby | TN | 38133 | ||||||||||||||||||||||||
Loan | 13 | Hillphoenix Global Corporate Headquarters | 1.8% | 1.62x | 1.58x | 0 | 6 | 32,800,000 | 06/25/2014 | Yes | 69.4% | 69.4% | 2016 Gees Mill Road Northeast | Conyers | Rockdale | GA | 30013 | ||||||||||||||||||
Loan | 14 | Pasadena Multifamily Portfolio | 1.6% | 3.47x | 3.01x | 0 | 5 | 32,500,000 | Various | Yes | 61.5% | 61.5% | Various | Pasadena | Harris | TX | 77506 | ||||||||||||||||||
Property | 14.01 | Alta Vista | 0.8% | 17,000,000 | 05/30/2014 | Yes | 621 Richey Street | Pasadena | Harris | TX | 77506 | ||||||||||||||||||||||||
Property | 14.02 | Las Villas | 0.8% | 15,500,000 | 05/29/2014 | Yes | 407 South Richey Street | Pasadena | Harris | TX | 77506 | ||||||||||||||||||||||||
Loan | 15 | Quito Village Center | 1.6% | 1.43x | 1.37x | 0 | 5 | 30,350,000 | 10/15/2013 | Yes | 65.7% | 61.2% | 18764-18850 Cox Avenue | Saratoga | Santa Clara | CA | 95070 | ||||||||||||||||||
Loan | 16 | Town Center | 1.6% | 1.84x | 1.65x | 0 | 6 | 33,300,000 | 03/13/2014 | Yes | 58.6% | 53.6% | 10100 and 10330 Pioneer Boulevard | Santa Fe Springs | Los Angeles | CA | 90670 | ||||||||||||||||||
Loan | 17 | Eagle Ford | 1.6% | 2.10x | 1.86x | 0 | 5 | 27,700,000 | Various | Yes | 69.3% | 29.4% | Various | Various | Various | TX | Various | ||||||||||||||||||
Property | 17.01 | Hampton Inn & Suites - Cotulla | 0.6% | 11,200,000 | 07/07/2014 | Yes | 659 North Baylor | Cotulla | La Salle | TX | 78014 | ||||||||||||||||||||||||
Property | 17.02 | Hampton Inn & Suites - Pleasanton | 0.5% | 9,800,000 | 07/07/2014 | Yes | 2057 West Oaklawn Road | Pleasanton | Atascosa | TX | 78064 | ||||||||||||||||||||||||
Property | 17.03 | La Quinta - Pearsall | 0.4% | 6,700,000 | 07/08/2014 | Yes | 170 Medical Drive | Pearsall | Frio | TX | 78061 | ||||||||||||||||||||||||
Loan | 18 | Lake Rudolph | 1.5% | 2.12x | 2.10x | 0 | 6 | 30,450,000 | 06/19/2014 | Yes | 60.5% | 49.0% | 78 North Holiday Boulevard | Santa Claus | Spencer | IN | 47579 | ||||||||||||||||||
Loan | 19 | Temple Villas (28) | 1.5% | 1.72x | 1.69x | 0 | 6 | 28,850,000 | 07/22/2014 | Yes | 63.3% | 51.2% | Various | Philadelphia | Philadelphia | PA | Various | ||||||||||||||||||
Loan | 20 | World Houston Plaza | 1.5% | 2.20x | 1.90x | 0 | 6 | 27,000,000 | 07/09/2014 | Yes | 66.7% | 63.0% | 15710 John F Kennedy Boulevard | Houston | Harris | TX | 77032 | ||||||||||||||||||
Loan | 21 | Renaissance West Retail Center | 1.3% | 2.54x | 2.27x | 0 | 5 | 26,000,000 | 06/30/2014 | Yes | 63.5% | 63.5% | 4001 South Decatur Boulevard | Las Vegas | Clark | NV | 89103 | ||||||||||||||||||
Loan | 22 | California Professional Center | 1.3% | 1.49x | 1.33x | 0 | 6 | 25,150,000 | 06/20/2014 | Yes | 64.0% | 56.1% | 1400 South Grand Avenue | Los Angeles | Los Angeles | CA | 90015 | ||||||||||||||||||
Loan | 23 | Miramar Metroplex | 1.3% | 1.90x | 1.70x | 0 | 6 | 26,470,000 | 03/17/2014 | Yes | 60.4% | 52.7% | 7340 and 7480 Miramar Road | San Diego | San Diego | CA | 92126 | ||||||||||||||||||
Loan | 24 | Highwoods Portfolio | 1.3% | 1.59x | 1.37x | 0 | 6 | 21,100,000 | 05/27/2014 | Yes | 74.6% | 67.3% | Various | Glen Allen | Henrico | VA | 23060 | ||||||||||||||||||
Property | 24.01 | Vantage Pointe | 0.5% | 7,800,000 | 05/27/2014 | Yes | 4405 Cox Road | Glen Allen | Henrico | VA | 23060 | ||||||||||||||||||||||||
Property | 24.02 | Technology Park I | 0.3% | 5,161,123 | 05/27/2014 | Yes | 4949 Cox Road | Glen Allen | Henrico | VA | 23060 | ||||||||||||||||||||||||
Property | 24.03 | Technology Park II | 0.1% | 1,738,877 | 05/27/2014 | Yes | 4953-4965 Cox Road | Glen Allen | Henrico | VA | 23060 | ||||||||||||||||||||||||
Property | 24.04 | Vantage Place A | 0.1% | 1,646,308 | 05/27/2014 | Yes | 4318-4351 Cox Road | Glen Allen | Henrico | VA | 23060 | ||||||||||||||||||||||||
Property | 24.05 | Vantage Place D | 0.1% | 1,631,733 | 05/27/2014 | Yes | 4318-4351 Cox Road | Glen Allen | Henrico | VA | 23060 | ||||||||||||||||||||||||
Property | 24.06 | Vantage Place C | 0.1% | 1,592,033 | 05/27/2014 | Yes | 4318-4351 Cox Road | Glen Allen | Henrico | VA | 23060 | ||||||||||||||||||||||||
Property | 24.07 | Vantage Place B | 0.1% | 1,529,926 | 05/27/2014 | Yes | 4318-4351 Cox Road | Glen Allen | Henrico | VA | 23060 | ||||||||||||||||||||||||
Loan | 25 | Broadmoor Towne Center | 1.3% | 1.33x | 1.19x | 0 | 6 | 25,200,000 | 08/06/2014 | Yes | 61.5% | 41.1% | 1802-1918 Southgate Road | Colorado Springs | El Paso | CO | 80906 | ||||||||||||||||||
Loan | 26 | Paradise Valley | 1.3% | 1.54x | 1.46x | 0 | 6 | 21,800,000 | 06/12/2014 | Yes | 71.0% | 57.5% | 13637 North Tatum Boulevard | Phoenix | Maricopa | AZ | 85032 | ||||||||||||||||||
Loan | 27 | 1717 Route 208 North | 1.2% | 1.28x | 1.25x | 0 | 6 | 20,100,000 | 05/23/2017 | Yes | 74.9% | 65.9% | 1717 Route 208 North | Fair Lawn | Bergen | NJ | 07410 | ||||||||||||||||||
Loan | 28 | Triangle Plaza | 1.2% | 1.61x | 1.54x | 5 | 1 | 21,650,000 | 06/23/2014 | Yes | 69.3% | 63.3% | 6105 Capital Boulevard | Raleigh | Wake | NC | 27616 | ||||||||||||||||||
Loan | 29 | 1401/1405/1621 Holdings | 1.1% | 1.43x | 1.36x | 0 | 5 | 25,800,000 | 05/15/2014 | Yes | 53.0% | 44.3% | 1401, 1405 and 1621 North Cedar Crest Boulevard | Allentown | Lehigh | PA | 18104 | ||||||||||||||||||
Loan | 30 | Satellite Office Portfolio | 1.0% | 2.09x | 1.90x | 0 | 5 | 19,300,000 | 04/21/2014 | Yes | 67.2% | 54.7% | 2400-2405 Commerce Avenue | Duluth | Gwinnett | GA | 30096 | ||||||||||||||||||
Loan | 31 | Lowes Improvement Center | 1.0% | 2.55x | 2.51x | 0 | 6 | 19,100,000 | 08/04/2014 | Yes | 64.7% | 64.7% | 3100 South Mall Road Northeast | Knoxville | Knox | TN | 37917 | ||||||||||||||||||
Loan | 32 | DaVita El Segundo | 1.0% | 1.43x | 1.34x | 0 | 6 | 17,200,000 | 07/22/2014 | Yes | 71.2% | 59.7% | 601 Hawaii Street | El Segundo | Los Angeles | CA | 90245 | ||||||||||||||||||
Loan | 33 | CSRA MOB Portfolio I | 0.9% | 1.53x | 1.43x | 0 | 6 | 16,700,000 | Various | Yes | 69.1% | 59.5% | Various | Various | Various | Various | Various | ||||||||||||||||||
Property | 33.01 | 9551 Fannin | 0.7% | 9,700,000 | 05/30/2014 | Yes | 9551 Fannin Street | Houston | Harris | TX | 77045 | ||||||||||||||||||||||||
Property | 33.02 | 722 Hyatt Street | 0.3% | 7,000,000 | 05/27/2014 | Yes | 722 Hyatt Street | Gaffney | Cherokee | SC | 29341 | ||||||||||||||||||||||||
Loan | 34 | Lake in Wood | 0.9% | 1.89x | 1.86x | 0 | 6 | 16,700,000 | 06/16/2014 | Yes | 66.2% | 53.6% | 576 Yellow Hill Road | Narvon | Lancaster | PA | 17555 | ||||||||||||||||||
Loan | 35 | Georgia Multifamily Portfolio | 0.9% | 1.36x | 1.19x | 0 | 6 | 14,660,000 | 07/22/2014 | Yes | 74.9% | 61.4% | Various | Various | Various | GA | Various | ||||||||||||||||||
Property | 35.01 | Shannon Woods | 0.3% | 4,800,000 | 07/22/2014 | Yes | 100 Sunrise Court | Union City | Fulton | GA | 30291 | ||||||||||||||||||||||||
Property | 35.02 | Oakley Shoals | 0.2% | 2,980,000 | 07/22/2014 | Yes | 6295 Oakley Road | Union City | Fulton | GA | 30291 | ||||||||||||||||||||||||
Property | 35.03 | Garden Gate | 0.2% | 2,930,000 | 07/22/2014 | Yes | 1608 Rhodes Lane | Griffin | Spalding | GA | 30224 | ||||||||||||||||||||||||
Property | 35.04 | Autumn Cove | 0.1% | 2,010,000 | 07/22/2014 | Yes | 6200 Hillandale Drive | Lithonia | DeKalb | GA | 30058 | ||||||||||||||||||||||||
Property | 35.05 | Pine Knoll | 0.1% | 1,940,000 | 07/22/2014 | Yes | 7393 Tara Road | Jonesboro | Clayton | GA | 30236 | ||||||||||||||||||||||||
Loan | 36 | Seaside Factory Outlet | 0.8% | 1.73x | 1.53x | 0 | 6 | 16,100,000 | 07/15/2014 | Yes | 63.7% | 52.1% | 1111 North Roosevelt Drive | Seaside | Clatsop | OR | 97138 | ||||||||||||||||||
Loan | 37 | Quail Run | 0.8% | 1.68x | 1.51x | 0 | 6 | 17,530,000 | 06/09/2014 | Yes | 58.2% | 44.6% | 3509 Lake Avenue | Columbia | Richland | SC | 29206 | ||||||||||||||||||
Loan | 38 | Sky Park | 0.8% | 1.77x | 1.61x | 0 | 6 | 15,060,000 | 06/19/2014 | Yes | 66.4% | 59.3% | 9210 and 9265 Sky Park Court | San Diego | San Diego | CA | 92123 | ||||||||||||||||||
Loan | 39 | Governors Crossing | 0.8% | 1.80x | 1.63x | 0 | 6 | 15,600,000 | 06/30/2014 | Yes | 64.1% | 53.0% | 212 Collier Drive | Sevierville | Sevier | TN | 37862 | ||||||||||||||||||
Loan | 40 | Vista Green Portfolio | 0.8% | 1.46x | 1.35x | 0 | 6 | 12,770,000 | 06/12/2014 | Yes | 72.6% | 66.6% | Various | Midwest City | Oklahoma | OK | 73110 | ||||||||||||||||||
Property | 40.01 | Vista Green Apartments | 0.4% | 7,140,000 | 06/12/2014 | Yes | 7020 East Reno Avenue | Midwest City | Oklahoma | OK | 73110 | ||||||||||||||||||||||||
Property | 40.02 | Vista Green Village | 0.3% | 5,630,000 | 06/12/2014 | Yes | 2512 North Glenhaven Drive | Midwest City | Oklahoma | OK | 73110 | ||||||||||||||||||||||||
Loan | 41 | River Ridge MHC | 0.7% | 1.62x | 1.59x | 0 | 6 | 13,000,000 | 06/24/2014 | Yes | 68.5% | 55.4% | 1 Riverview Drive | Saline | Washtenaw | MI | 48176 | ||||||||||||||||||
Loan | 42 | Smithfield Holdings | 0.7% | 1.59x | 1.55x | 0 | 5 | 13,950,000 | 05/15/2014 | Yes | 63.6% | 53.0% | 511 VNA Road | East Stroudsburg | Monroe | PA | 18301 | ||||||||||||||||||
Loan | 43 | Magnolia Terrace | 0.7% | 1.68x | 1.55x | 0 | 5 | 11,520,000 | 07/09/2014 | Yes | 73.8% | 64.6% | 2045 Jammes Road | Jacksonville | Duval | FL | 32210 | ||||||||||||||||||
Loan | 44 | Putnam Green Portfolio | 0.7% | 1.47x | 1.35x | 0 | 6 | 12,730,000 | 06/12/2014 | Yes | 65.4% | 59.9% | Various | Oklahoma City | Oklahoma | OK | 73132 | ||||||||||||||||||
Property | 44.01 | Putnam Green Apartments | 0.4% | 8,490,000 | 06/12/2014 | Yes | 7525 Knight Lake Drive | Oklahoma City | Oklahoma | OK | 73132 | ||||||||||||||||||||||||
Property | 44.02 | Villas at Putnam Green | 0.2% | 4,240,000 | 06/12/2014 | Yes | 7321 Lyrewood Lane | Oklahoma City | Oklahoma | OK | 73132 | ||||||||||||||||||||||||
Loan | 45 | 444 Seabreeze | 0.7% | 1.86x | 1.53x | 0 | 6 | 11,950,000 | 08/12/2014 | Yes | 67.8% | 55.0% | 444 Seabreeze Boulevard | Daytona Beach | Volusia | FL | 32118 | ||||||||||||||||||
Loan | 46 | Regency Square | 0.7% | 1.65x | 1.41x | 0 | 6 | 11,000,000 | 08/04/2014 | Yes | 73.2% | 65.0% | 9023 Little Road | New Port Richey | Pasco | FL | 34654 | ||||||||||||||||||
Loan | 47 | St. George Medical Center | 0.6% | 2.01x | 1.95x | 0 | 6 | 11,580,000 | 07/01/2014 | Yes | 69.1% | 56.0% | 6620 Coyle Avenue | Carmichael | Sacramento | CA | 95608 | ||||||||||||||||||
Loan | 48 | Florida Multifamily Portfolio | 0.6% | 1.44x | 1.31x | 0 | 6 | 11,420,000 | 04/15/2014 | Yes | 70.0% | 58.0% | Various | Various | Various | FL | Various | ||||||||||||||||||
Property | 48.01 | Lakewood | 0.3% | 5,340,000 | 04/15/2014 | Yes | 1651 Lake Meadow Circle South | Brandon | Hillsborough | FL | 33510 | ||||||||||||||||||||||||
Property | 48.02 | Live Oak | 0.2% | 3,890,000 | 04/15/2014 | Yes | 2232 North Spring Glade Circle | Tampa | Hillsborough | FL | 33613 | ||||||||||||||||||||||||
Property | 48.03 | Summerwind | 0.1% | 2,190,000 | 04/15/2014 | Yes | 5262 Timuquana Road | Jacksonville | Duval | FL | 32210 | ||||||||||||||||||||||||
Loan | 49 | Jellystone of Western NY | 0.6% | 2.78x | 2.75x | 0 | 6 | 11,900,000 | 06/19/2014 | Yes | 60.3% | 48.8% | 5204 Youngers Road | North Java | Wyoming | NY | 14113 | ||||||||||||||||||
Loan | 50 | Walgreens Cupey | 0.6% | 1.26x | 1.26x | 0 | 6 | 9,500,000 | 07/17/2014 | Yes | 75.0% | 61.5% | Northeast corner of the intersection of State Roads 845 and 844 | Cupey | San Juan | PR | 00926 | ||||||||||||||||||
Loan | 51 | Windrush Apartments | 0.6% | 1.75x | 1.64x | 0 | 6 | 9,450,000 | 06/04/2014 | Yes | 74.1% | 67.7% | 3841 Kensington Road | Decatur | DeKalb | GA | 30032 | ||||||||||||||||||
Loan | 52 | Villas De Nolana | 0.6% | 1.34x | 1.27x | 0 | 6 | 9,300,000 | 06/12/2014 | Yes | 74.2% | 63.9% | 121 East Quamasia Avenue | McAllen | Hidalgo | TX | 78504 | ||||||||||||||||||
Loan | 53 | Encinitas Village Square II | 0.5% | 2.41x | 2.29x | 0 | 6 | 10,900,000 | 06/11/2014 | Yes | 56.9% | 56.9% | 1500-1552 Encinitas Boulevard | Encinitas | San Diego | CA | 92024 | ||||||||||||||||||
Loan | 54 | MacArthur Medical Center | 0.5% | 1.58x | 1.39x | 0 | 6 | 8,400,000 | 01/01/2015 | Yes | 70.2% | 57.5% | 1400 Reynolds Avenue | Irvine | Orange | CA | 92614 | ||||||||||||||||||
Loan | 55 | Sam’s Club | 0.5% | 1.65x | 1.65x | 0 | 6 | 8,100,000 | 06/25/2014 | Yes | 70.0% | 70.0% | 1350 West Highway 50 | O’Fallon | Saint Clair | IL | 62269 | ||||||||||||||||||
Loan | 56 | Weatherly Apartments | 0.5% | 1.45x | 1.28x | 0 | 5 | 7,730,000 | 07/29/2014 | Yes | 72.8% | 68.8% | 1700 Weatherly Drive | Stone Mountain | DeKalb | GA | 30083 | ||||||||||||||||||
Loan | 57 | Peru Retail Center | 0.5% | 1.61x | 1.38x | 0 | 6 | 7,550,000 | 06/18/2014 | Yes | 74.2% | 63.1% | 1650 38th Street | Peru | La Salle | IL | 61354 | ||||||||||||||||||
Loan | 58 | Bridge Square | 0.4% | 1.33x | 1.23x | 0 | 6 | 7,300,000 | 04/16/2014 | Yes | 74.0% | 54.9% | 242 West Main Street | Rochester | Monroe | NY | 14614 | ||||||||||||||||||
Loan | 59 | Cincinnati Portfolio Pool B | 0.4% | 1.50x | 1.34x | 0 | 6 | 7,360,000 | 02/19/2014 | Yes | 72.0% | 45.6% | Various | Cincinnati | Hamilton | OH | 45229 | ||||||||||||||||||
Property | 59.01 | Entowne Manor | 0.2% | 3,190,000 | 02/19/2014 | Yes | 3652 Reading Road | Cincinnati | Hamilton | OH | 45229 | ||||||||||||||||||||||||
Property | 59.02 | Burton | 0.1% | 2,320,000 | 02/19/2014 | Yes | 1000, 1006 and 1020 Burton Avenue | Cincinnati | Hamilton | OH | 45229 | ||||||||||||||||||||||||
Property | 59.03 | Founders | 0.1% | 1,280,000 | 02/19/2014 | Yes | 3756 Reading Road | Cincinnati | Hamilton | OH | 45229 | ||||||||||||||||||||||||
Property | 59.04 | Georgia Morris | 0.0% | 570,000 | 02/19/2014 | Yes | 3744 Reading Road | Cincinnati | Hamilton | OH | 45229 | ||||||||||||||||||||||||
Loan | 60 | Sapp Portfolio | 0.4% | 1.59x | 1.44x | 0 | 5 | 7,000,000 | 07/11/2014 | Yes | 66.8% | 55.1% | Various | Various | Cobb | GA | Various | ||||||||||||||||||
Property | 60.01 | Georgian Oaks Apartments | 0.2% | 3,000,000 | 07/11/2014 | Yes | 2200 Atlanta Road Southeast | Smyrna | Cobb | GA | 30080 | ||||||||||||||||||||||||
Property | 60.02 | Georgian Village Apartments | 0.1% | 2,000,000 | 07/11/2014 | Yes | 1731 Sams Street Southeast | Marietta | Cobb | GA | 30060 | ||||||||||||||||||||||||
Property | 60.03 | Knox Landing Apartments | 0.1% | 2,000,000 | 07/11/2014 | Yes | 1549 Knox Drive Southeast | Marietta | Cobb | GA | 30060 | ||||||||||||||||||||||||
Loan | 61 | Heritage Towne Centre | 0.4% | 1.92x | 1.67x | 0 | 6 | 6,000,000 | 07/16/2014 | Yes | 75.0% | 61.0% | 873 Dennison Avenue Southwest | Birmingham | Jefferson | AL | 35211 | ||||||||||||||||||
Loan | 62 | RSRT Properties (28) | 0.3% | 1.90x | 1.84x | 0 | 6 | 5,890,000 | 04/22/2014 | Yes | 71.7% | 41.9% | Various | Various | Various | ND | Various | ||||||||||||||||||
Loan | 63 | Brainard Crossing | 0.3% | 1.76x | 1.67x | 0 | 6 | 5,700,000 | 11/01/2014 | Yes | 70.2% | 57.7% | 5612 Wilson Mills Road | Highland Heights | Cuyahoga | OH | 44143 | ||||||||||||||||||
Loan | 64 | Great Value Self Storage | 0.3% | 1.84x | 1.77x | 0 | 6 | 5,300,000 | 06/19/2014 | Yes | 72.9% | 68.5% | 15300 Kuykendahl Road | Houston | Harris | TX | 77090 | ||||||||||||||||||
Loan | 65 | 4102 South Miami Boulevard | 0.3% | 2.42x | 2.20x | 0 | 6 | 6,750,000 | 06/30/2014 | Yes | 56.8% | 45.9% | 4102 South Miami Boulevard | Durham | Durham | NC | 27703 | ||||||||||||||||||
Loan | 66 | 135 West 3rd Street | 0.3% | 1.15x | 1.15x | 0 | 5 | 5,900,000 | 03/06/2014 | Yes | 63.6% | 58.5% | 135 West 3rd Street | New York | New York | NY | 10012 | ||||||||||||||||||
Loan | 67 | Great American Plaza | 0.3% | 1.61x | 1.47x | 0 | 6 | 5,100,000 | 07/25/2014 | Yes | 72.1% | 63.5% | 8360 West Sahara Avenue | Las Vegas | Clark | NV | 89117 | ||||||||||||||||||
Loan | 68 | Grayson Bodyplex | 0.3% | 1.69x | 1.56x | 0 | 6 | 4,975,000 | 06/08/2014 | Yes | 64.7% | 57.6% | 2445 Moon Road | Grayson | Gwinnett | GA | 30017 | ||||||||||||||||||
Loan | 69 | Rachel Woods Apartments | 0.2% | 1.70x | 1.52x | 0 | 6 | 3,775,000 | 06/03/2014 | Yes | 78.9% | 65.1% | 1459 Rachel Street Northwest | Canton | Stark | OH | 44709 | ||||||||||||||||||
Loan | 70 | Tractor Supply - El Centro | 0.2% | 1.75x | 1.73x | 0 | 6 | 4,250,000 | 07/11/2014 | Yes | 70.0% | 70.0% | 1850 Bradshaw Drive | El Centro | Imperial | CA | 92243 | ||||||||||||||||||
Loan | 71 | Sandy Plaza | 0.2% | 1.65x | 1.56x | 0 | 6 | 3,750,000 | 05/24/2014 | Yes | 58.7% | 48.2% | 2835-2843 Northwest Federal Highway | Stuart | Martin | FL | 34994 | ||||||||||||||||||
A-1-6
COMM 2014-LC17 | |||||||||||||||||||||||||||||||||||
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 | Year | Year | (SF/Units/Beds/Acres | of | (SF/Units/Beds/Acres | Prepayment Provisions | Most Recent Operating | Most Recent | Most Recent | Most Recent | Recent Operating | Most Recent | Most Recent | Most Recent | ||||||||||||||||||||
Flag | ID | Property Name | Balance | Built | Renovated | Rooms/Pads)(15) | Measure | Rooms/Pads) ($)(12) | (# of payments)(8)(16) | Statements Date | EGI ($) | Expenses($) | NOI($) | Statements Date | EGI($) | Expenses($) | NOI($) | ||||||||||||||||||
Loan | 1 | Loews Miami Beach Hotel | 9.7% | 1998 | 2008-2010 | 790 | Rooms | 379,747 | L(24), D(92), O(4) | T-12 6/30/2014 | 123,867,999 | 82,392,044 | 41,475,955 | 12/31/2013 | 118,363,667 | 79,330,203 | 39,033,464 | ||||||||||||||||||
Loan | 2 | Wilton Commercial Portfolio | 9.7% | Various | Various | 2,031,439 | Sq. Ft. | 75 | L(24), D(92), O(4) | T-12 5/31/2014 | 20,358,706 | 5,242,258 | 15,116,448 | 12/31/2013 | 20,170,919 | 5,020,880 | 15,150,039 | ||||||||||||||||||
Property | 2.01 | John Rolfe Commons | 1.0% | 2003-2005 | NAP | 159,600 | Sq. Ft. | 97 | T-12 5/31/2014 | 2,064,876 | 505,176 | 1,559,700 | 12/31/2013 | 2,154,807 | 488,467 | 1,666,340 | |||||||||||||||||||
Property | 2.02 | Tuckahoe Village Shopping Center | 0.9% | 1975-1999 | NAP | 135,901 | Sq. Ft. | 108 | T-12 5/31/2014 | 1,774,667 | 328,322 | 1,446,345 | 12/31/2013 | 1,729,924 | 313,605 | 1,416,318 | |||||||||||||||||||
Property | 2.03 | Hermitage Industrial Center | 0.9% | 1976-1982 | NAP | 384,385 | Sq. Ft. | 36 | T-12 5/31/2014 | 1,695,933 | 334,600 | 1,361,332 | 12/31/2013 | 1,618,230 | 325,767 | 1,292,462 | |||||||||||||||||||
Property | 2.04 | Westland Shopping Center | 0.6% | 1962, 1984 | 2008 | 94,586 | Sq. Ft. | 97 | T-12 5/31/2014 | 1,248,367 | 243,644 | 1,004,723 | 12/31/2013 | 1,202,606 | 224,297 | 978,309 | |||||||||||||||||||
Property | 2.05 | The Shoppes at Crossridge | 0.5% | 2003 | NAP | 93,762 | Sq. Ft. | 90 | T-12 5/31/2014 | 1,213,106 | 363,665 | 849,442 | 12/31/2013 | 1,251,159 | 336,929 | 914,230 | |||||||||||||||||||
Property | 2.06 | Lauderdale Square | 0.4% | 1993-2007 | NAP | 56,095 | Sq. Ft. | 122 | T-12 5/31/2014 | 796,854 | 200,259 | 596,594 | 12/31/2013 | 793,430 | 184,083 | 609,347 | |||||||||||||||||||
Property | 2.07 | Wilton Park / Wilton Park West | 0.4% | 1972, 2008 | NAP | 67,230 | Sq. Ft. | 94 | T-12 5/31/2014 | 1,183,698 | 385,593 | 798,106 | 12/31/2013 | 1,162,102 | 383,408 | 778,694 | |||||||||||||||||||
Property | 2.08 | Atlee Commerce Center II and III | 0.4% | 1995 | 2005 | 90,544 | Sq. Ft. | 63 | T-12 5/31/2014 | 819,762 | 152,921 | 666,841 | 12/31/2013 | 786,091 | 145,288 | 640,803 | |||||||||||||||||||
Property | 2.09 | Montpelier Shopping Center | 0.3% | 2006 | NAP | 51,635 | Sq. Ft. | 107 | T-12 5/31/2014 | 772,311 | 205,306 | 567,005 | 12/31/2013 | 762,766 | 182,458 | 580,308 | |||||||||||||||||||
Property | 2.10 | Walgreens at Ridgefield Commons | 0.3% | 2008 | NAP | 14,820 | Sq. Ft. | 315 | T-12 5/31/2014 | 410,468 | 37,576 | 372,892 | 12/31/2013 | 435,700 | 38,678 | 397,022 | |||||||||||||||||||
Property | 2.11 | Hanover Commons Shopping Center | 0.3% | 1990 | NAP | 73,738 | Sq. Ft. | 62 | T-12 5/31/2014 | 769,061 | 223,683 | 545,379 | 12/31/2013 | 768,411 | 212,184 | 556,227 | |||||||||||||||||||
Property | 2.12 | Beverly Hills Shopping Center | 0.3% | 1959 | 2004 | 45,014 | Sq. Ft. | 93 | T-12 5/31/2014 | 467,785 | 114,741 | 353,044 | 12/31/2013 | 478,529 | 94,357 | 384,171 | |||||||||||||||||||
Property | 2.13 | Maybeury North Shopping Center | 0.3% | 1960 | NAP | 35,975 | Sq. Ft. | 116 | T-12 5/31/2014 | 434,476 | 85,199 | 349,277 | 12/31/2013 | 449,972 | 81,907 | 368,064 | |||||||||||||||||||
Property | 2.14 | Stratford Hills Shopping Center | 0.3% | 1954 | NAP | 42,950 | Sq. Ft. | 94 | T-12 5/31/2014 | 511,998 | 105,170 | 406,828 | 12/31/2013 | 507,356 | 115,204 | 392,151 | |||||||||||||||||||
Property | 2.15 | Wilton Square at Innsbrook | 0.2% | 2009 | NAP | 17,454 | Sq. Ft. | 220 | T-12 5/31/2014 | 615,764 | 103,206 | 512,558 | 12/31/2013 | 600,075 | 98,845 | 501,229 | |||||||||||||||||||
Property | 2.16 | Gayton Business Center I - VIII | 0.2% | 1999 | NAP | 55,578 | Sq. Ft. | 60 | T-12 5/31/2014 | 559,317 | 118,192 | 441,125 | 12/31/2013 | 558,917 | 102,676 | 456,241 | |||||||||||||||||||
Property | 2.17 | Humana Office Building | 0.2% | 1986 | NAP | 41,927 | Sq. Ft. | 80 | T-12 5/31/2014 | 457,200 | 268,571 | 188,629 | 12/31/2013 | 472,370 | 269,369 | 203,001 | |||||||||||||||||||
Property | 2.18 | Canterbury Shopping Center | 0.2% | 1969 | NAP | 47,110 | Sq. Ft. | 65 | T-12 5/31/2014 | 356,033 | 102,542 | 253,491 | 12/31/2013 | 336,023 | 92,963 | 243,060 | |||||||||||||||||||
Property | 2.19 | Maybeury South Shopping Center | 0.2% | 1963 | NAP | 24,030 | Sq. Ft. | 116 | T-12 5/31/2014 | 371,652 | 83,652 | 288,000 | 12/31/2013 | 352,391 | 77,062 | 275,329 | |||||||||||||||||||
Property | 2.20 | Tuckahoe Village Merchant Square | 0.1% | 1970 | NAP | 25,240 | Sq. Ft. | 83 | T-12 5/31/2014 | 291,864 | 95,941 | 195,923 | 12/31/2013 | 272,395 | 89,101 | 183,294 | |||||||||||||||||||
Property | 2.21 | The Park at Dickens Place | 0.1% | 1999 | NAP | 54,277 | Sq. Ft. | 38 | T-12 5/31/2014 | 294,154 | 78,965 | 215,189 | 12/31/2013 | 278,161 | 62,352 | 215,810 | |||||||||||||||||||
Property | 2.22 | Canterbury Green Shopping Center | 0.1% | 1987 | NAP | 18,990 | Sq. Ft. | 99 | T-12 5/31/2014 | 236,217 | 85,488 | 150,729 | 12/31/2013 | 215,152 | 73,258 | 141,894 | |||||||||||||||||||
Property | 2.23 | Verizon Center | 0.1% | 1989 | NAP | 15,336 | Sq. Ft. | 121 | T-12 5/31/2014 | 293,028 | 64,649 | 228,378 | 12/31/2013 | 268,979 | 63,231 | 205,748 | |||||||||||||||||||
Property | 2.24 | Southgate Manor | 0.1% | 1971 | NAP | 94 | Units | 18,185 | T-12 5/31/2014 | 622,311 | 360,534 | 261,777 | 12/31/2013 | 584,471 | 374,363 | 210,108 | |||||||||||||||||||
Property | 2.25 | Crossridge Wells Fargo Bank | 0.1% | 2006 | NAP | 4,500 | Sq. Ft. | 310 | T-12 5/31/2014 | 114,063 | 19,659 | 94,404 | 12/31/2013 | 127,462 | 24,583 | 102,879 | |||||||||||||||||||
Property | 2.26 | Crofton Green Merchants Square | 0.1% | 1976-1987 | NAP | 18,460 | Sq. Ft. | 74 | T-12 5/31/2014 | 169,829 | 43,559 | 126,270 | 12/31/2013 | 171,125 | 44,369 | 126,756 | |||||||||||||||||||
Property | 2.27 | Westland East Shopping Center | 0.1% | 1963, 2007 | NAP | 23,362 | Sq. Ft. | 57 | T-12 5/31/2014 | 168,372 | 36,528 | 131,844 | 12/31/2013 | 160,087 | 33,446 | 126,641 | |||||||||||||||||||
Property | 2.28 | Quioccasin Shoppes | 0.1% | 1965 | NAP | 15,140 | Sq. Ft. | 83 | T-12 5/31/2014 | 159,192 | 42,872 | 116,320 | 12/31/2013 | 159,235 | 39,295 | 119,940 | |||||||||||||||||||
Property | 2.29 | Wilton Square at Brandermill | 0.1% | 1985 | 1988 | 17,345 | Sq. Ft. | 68 | T-12 5/31/2014 | 172,010 | 79,781 | 92,229 | 12/31/2013 | 141,621 | 76,516 | 65,105 | |||||||||||||||||||
Property | 2.30 | Nova of Virginia Aquatics | 0.1% | 1997, 2006 | NAP | 28,436 | Sq. Ft. | 33 | T-12 5/31/2014 | 117,210 | 40,986 | 76,224 | 12/31/2013 | 151,747 | 41,205 | 110,542 | |||||||||||||||||||
Property | 2.31 | Quioccasin Square Shopping Center | 0.1% | 1959 | NAP | 5,310 | Sq. Ft. | 171 | T-12 5/31/2014 | 53,569 | 14,498 | 39,072 | 12/31/2013 | 43,503 | 13,811 | 29,692 | |||||||||||||||||||
Property | 2.32 | 2208-2218 Perl Road | 0.1% | 1969 | NAP | 29,040 | Sq. Ft. | 31 | T-12 5/31/2014 | 118,770 | 21,777 | 96,993 | 12/31/2013 | 117,092 | 21,061 | 96,031 | |||||||||||||||||||
Property | 2.33 | Atlee Business Center V and VI | 0.1% | 2014 | NAP | 16,427 | Sq. Ft. | 53 | |||||||||||||||||||||||||||
Property | 2.34 | 2400 Westwood Avenue | 0.1% | 1966 | NAP | 36,765 | Sq. Ft. | 23 | T-12 5/31/2014 | 141,535 | 22,567 | 118,967 | 12/31/2013 | 168,907 | 23,011 | 145,896 | |||||||||||||||||||
Property | 2.35 | 2121 Dabney Road | 0.1% | 1957 | NAP | 30,035 | Sq. Ft. | 28 | T-12 5/31/2014 | 117,937 | 20,838 | 97,099 | 12/31/2013 | 117,814 | 20,536 | 97,278 | |||||||||||||||||||
Property | 2.36 | BHSC-Verizon Store | 0.1% | 2009 | NAP | 1,625 | Sq. Ft. | 494 | T-12 5/31/2014 | 78,975 | 9,461 | 69,514 | 12/31/2013 | 78,973 | 9,194 | 69,779 | |||||||||||||||||||
Property | 2.37 | Brookside Convenience Center | 0.0% | 1987 | NAP | 6,286 | Sq. Ft. | 111 | T-12 5/31/2014 | 113,632 | 19,977 | 93,656 | 12/31/2013 | 108,206 | 19,034 | 89,172 | |||||||||||||||||||
Property | 2.38 | Offices At Parham & Patterson | 0.0% | 1980 | NAP | 10,680 | Sq. Ft. | 61 | T-12 5/31/2014 | 119,840 | 52,613 | 67,227 | 12/31/2013 | 127,634 | 56,214 | 71,419 | |||||||||||||||||||
Property | 2.39 | 4411 Jacque Street | 0.0% | 1959 | NAP | 25,005 | Sq. Ft. | 24 | T-12 5/31/2014 | 12,194 | -12,194 | 12/31/2013 | 0 | 15,525 | -15,525 | ||||||||||||||||||||
Property | 2.40 | 2040 Westmoreland Street | 0.0% | 1955 | NAP | 21,515 | Sq. Ft. | 24 | T-12 5/31/2014 | 68,963 | 14,836 | 54,127 | 12/31/2013 | 68,187 | 14,375 | 53,812 | |||||||||||||||||||
Property | 2.41 | Canterbury Building | 0.0% | 1970 | 2011 | 10,200 | Sq. Ft. | 47 | T-12 5/31/2014 | 9,528 | 15,874 | -6,346 | 12/31/2013 | 7,046 | 15,349 | -8,304 | |||||||||||||||||||
Property | 2.42 | 338 Oyster Point Road | 0.0% | 1984 | NAP | 4,950 | Sq. Ft. | 93 | T-12 5/31/2014 | 18,741 | 16,267 | 2,475 | 12/31/2013 | 56,689 | 15,143 | 41,546 | |||||||||||||||||||
Property | 2.43 | 5712-5716 Greendale Road | 0.0% | 1972 | NAP | 14,195 | Sq. Ft. | 32 | T-12 5/31/2014 | 69,256 | 14,508 | 54,748 | 12/31/2013 | 66,322 | 12,066 | 54,256 | |||||||||||||||||||
Property | 2.44 | 5004-5010 West Clay Street | 0.0% | 1958, 1962 | NAP | 17,190 | Sq. Ft. | 26 | T-12 5/31/2014 | 60,201 | 10,593 | 49,607 | 12/31/2013 | 63,220 | 10,511 | 52,709 | |||||||||||||||||||
Property | 2.45 | Canterbury Green Office Building | 0.0% | 2002 | NAP | 7,245 | Sq. Ft. | 61 | T-12 5/31/2014 | 68,838 | 20,711 | 48,127 | 12/31/2013 | 58,139 | 20,339 | 37,800 | |||||||||||||||||||
Property | 2.46 | 4909-4911 West Clay Street | 0.0% | 1961 | NAP | 9,500 | Sq. Ft. | 44 | T-12 5/31/2014 | 47,015 | 11,897 | 35,118 | 12/31/2013 | 32,934 | 10,135 | 22,800 | |||||||||||||||||||
Property | 2.47 | 4100 West Clay Street | 0.0% | 1965 | NAP | 7,300 | Sq. Ft. | 42 | T-12 5/31/2014 | 27,910 | 6,194 | 21,716 | 12/31/2013 | 27,550 | 9,155 | 18,395 | |||||||||||||||||||
Property | 2.48 | 5612-5614 Greendale Road | 0.0% | 1973 | NAP | 8,925 | Sq. Ft. | 34 | T-12 5/31/2014 | 27,841 | 6,834 | 21,007 | 12/31/2013 | 25,773 | 6,794 | 18,979 | |||||||||||||||||||
Property | 2.49 | The Wilton Professional Building | 0.0% | 2002 | NAP | 4,406 | Sq. Ft. | 63 | T-12 5/31/2014 | 16,951 | 25,668 | -8,717 | 12/31/2013 | 23,719 | 26,403 | -2,685 | |||||||||||||||||||
Property | 2.50 | 5001-5003 West Leigh Street | 0.0% | 1967 | NAP | 9,870 | Sq. Ft. | 27 | T-12 5/31/2014 | 33,030 | 9,173 | 23,856 | 12/31/2013 | 24,638 | 8,492 | 16,145 | |||||||||||||||||||
Property | 2.51 | 4905 West Clay Street | 0.0% | 1958 | NAP | 1,550 | Sq. Ft. | 50 | T-12 5/31/2014 | 4,595 | 4,798 | -203 | 12/31/2013 | 3,283 | 4,465 | -1,182 | |||||||||||||||||||
Loan | 3 | 80 and 90 Maiden Lane | 7.3% | 1810, 1912 | 1986, 1988, 2004, 2013 | 552,064 | Sq. Ft. | 263 | L(24), D(32), O(4) | 12/31/2013 | 15,794,929 | 8,021,524 | 7,773,405 | 12/31/2012 | 18,051,375 | 7,083,898 | 10,967,477 | ||||||||||||||||||
Loan | 4 | Myrtle Beach Marriott Resort & Spa | 4.4% | 2003 | 2011 | 405 | Rooms | 286,089 | L(25), D(91), O(4) | T-12 6/30/2014 | 28,458,386 | 15,356,579 | 13,101,807 | 12/31/2013 | 28,856,635 | 15,452,172 | 13,404,463 | ||||||||||||||||||
Loan | 5 | Parkway 120 | 3.6% | 2001 | NAP | 221,664 | Sq. Ft. | 203 | L(24), D(93), O(3) | T-12 5/31/2014 | 5,389,161 | 2,372,165 | 3,016,996 | 12/31/2013 | 4,862,968 | 2,130,967 | 2,732,001 | ||||||||||||||||||
Loan | 6 | Aloft Cupertino | 2.8% | 2013 | NAP | 123 | Rooms | 276,423 | L(25), D(89), O(6) | T-12 7/31/2014 | 7,825,923 | 4,531,984 | 3,607,006 | 12/31/2013 | 6,282,727 | 3,741,556 | 2,541,171 | ||||||||||||||||||
Loan | 7 | 50 Crosby Drive | 2.6% | 1981 | 2013 | 261,961 | Sq. Ft. | 124 | L(24), D(92), O(4) | T-12 6/30/2014 | 6,460,516 | 3,593,497 | 2,867,019 | 12/31/2013 | 6,491,302 | 3,616,194 | 2,875,108 | ||||||||||||||||||
Loan | 8 | Emerald Hills Village & Beaver Lake Estates | 2.5% | 1969 | NAP | 656 | Pads | 47,485 | L(24), D(93), O(3) | T-12 7/31/2014 | 3,788,615 | 1,621,729 | 2,166,886 | 12/31/2013 | 3,705,478 | 1,633,962 | 2,071,516 | ||||||||||||||||||
Property | 8.01 | Emerald Hills Village | 1.6% | 1969 | NAP | 402 | Pads | 50,498 | T-12 7/31/2014 | 2,397,677 | 1,019,608 | 1,378,069 | 12/31/2013 | 2,344,305 | 1,062,172 | 1,282,133 | |||||||||||||||||||
Property | 8.02 | Beaver Lake Estates | 0.9% | 1969 | NAP | 254 | Pads | 42,717 | T-12 7/31/2014 | 1,390,938 | 602,121 | 788,817 | 12/31/2013 | 1,361,173 | 571,790 | 789,383 | |||||||||||||||||||
Loan | 9 | U-Haul Pool 4 | 2.5% | Various | Various | 505,952 | Sq. Ft. | 61 | L(24), D(152), O(4) | T-12 6/30/2014 | 5,919,179 | 1,916,170 | 4,003,009 | T-12 3/31/2014 | 5,840,987 | 1,902,351 | 3,938,635 | ||||||||||||||||||
Property | 9.01 | U-Haul of Houston | 0.4% | 1985 | 2014 | 74,075 | Sq. Ft. | 73 | T-12 6/30/2014 | 1,070,189 | 207,406 | 862,783 | T-12 3/31/2014 | 1,068,368 | 205,715 | 862,652 | |||||||||||||||||||
Property | 9.02 | U-Haul of Glendale | 0.4% | 1979-2000 | 2014 | 83,335 | Sq. Ft. | 60 | T-12 6/30/2014 | 315,265 | 180,213 | 135,052 | T-12 3/31/2014 | 309,352 | 171,693 | 137,659 | |||||||||||||||||||
Property | 9.03 | U-Haul of Savannah | 0.2% | 1977 | NAP | 38,125 | Sq. Ft. | 70 | T-12 6/30/2014 | 476,104 | 116,999 | 359,105 | T-12 3/31/2014 | 466,307 | 116,476 | 349,831 | |||||||||||||||||||
Property | 9.04 | U-Haul of Gretna | 0.2% | 1994 | NAP | 25,780 | Sq. Ft. | 80 | T-12 6/30/2014 | 384,203 | 93,758 | 290,445 | T-12 3/31/2014 | 379,602 | 94,773 | 284,829 | |||||||||||||||||||
Property | 9.05 | U-Haul of Tuscaloosa | 0.2% | 1970-1984 | NAP | 32,338 | Sq. Ft. | 60 | T-12 6/30/2014 | 369,541 | 87,310 | 282,231 | T-12 3/31/2014 | 379,464 | 87,895 | 291,570 | |||||||||||||||||||
Property | 9.06 | U-Haul of Independence | 0.1% | 1970, 1993 | NAP | 36,100 | Sq. Ft. | 49 | T-12 6/30/2014 | 353,375 | 104,383 | 248,992 | T-12 3/31/2014 | 349,472 | 104,321 | 245,151 | |||||||||||||||||||
Property | 9.07 | U-Haul of Columbus | 0.1% | 1974-1983 | NAP | 28,091 | Sq. Ft. | 63 | T-12 6/30/2014 | 387,934 | 154,835 | 233,098 | T-12 3/31/2014 | 374,972 | 154,021 | 220,951 | |||||||||||||||||||
Property | 9.08 | U-Haul of San Angelo | 0.1% | 1980 | NAP | 31,965 | Sq. Ft. | 52 | T-12 6/30/2014 | 309,122 | 86,023 | 223,099 | T-12 3/31/2014 | 312,866 | 87,735 | 225,131 | |||||||||||||||||||
Property | 9.09 | U-Haul of Memphis | 0.1% | 1978 | 1982 | 33,927 | Sq. Ft. | 47 | T-12 6/30/2014 | 365,302 | 147,500 | 217,803 | T-12 3/31/2014 | 371,091 | 147,992 | 223,099 | |||||||||||||||||||
Property | 9.10 | U-Haul of Orange | 0.1% | 1980 | NAP | 14,816 | Sq. Ft. | 93 | T-12 6/30/2014 | 347,424 | 96,801 | 250,623 | T-12 3/31/2014 | 332,758 | 97,699 | 235,059 | |||||||||||||||||||
Property | 9.11 | U-Haul of Tampa | 0.1% | 1990 | NAP | 26,932 | Sq. Ft. | 43 | T-12 6/30/2014 | 312,978 | 101,374 | 211,604 | T-12 3/31/2014 | 300,614 | 103,768 | 196,846 | |||||||||||||||||||
Property | 9.12 | U-Haul of Topeka | 0.1% | 1979, 1993 | NAP | 18,570 | Sq. Ft. | 58 | T-12 6/30/2014 | 265,787 | 97,675 | 168,112 | T-12 3/31/2014 | 257,639 | 96,485 | 161,155 | |||||||||||||||||||
Property | 9.13 | U-Haul of Saddle Brook | 0.1% | 1965 | NAP | 10,300 | Sq. Ft. | 102 | T-12 6/30/2014 | 279,565 | 137,420 | 142,145 | T-12 3/31/2014 | 271,895 | 133,583 | 138,313 | |||||||||||||||||||
Property | 9.14 | U-Haul of Hartford | 0.1% | 1956-1980 | 2014 | 17,970 | Sq. Ft. | 53 | T-12 6/30/2014 | 254,503 | 102,230 | 152,273 | T-12 3/31/2014 | 246,925 | 99,386 | 147,539 | |||||||||||||||||||
Property | 9.15 | U-Haul of Anaheim | 0.0% | 1955 | NAP | 5,220 | Sq. Ft. | 109 | T-12 6/30/2014 | 124,243 | 55,599 | 68,644 | T-12 3/31/2014 | 121,893 | 53,651 | 68,242 | |||||||||||||||||||
Property | 9.16 | U-Haul of Pocatello | 0.0% | 1983 | NAP | 11,420 | Sq. Ft. | 42 | T-12 6/30/2014 | 152,117 | 81,870 | 70,247 | T-12 3/31/2014 | 145,959 | 80,649 | 65,310 | |||||||||||||||||||
Property | 9.17 | U-Haul of Middletown | 0.0% | 1950 | NAP | 16,988 | Sq. Ft. | 25 | T-12 6/30/2014 | 151,526 | 64,773 | 86,753 | T-12 3/31/2014 | 151,808 | 66,510 | 85,298 | |||||||||||||||||||
Loan | 10 | SRC Multifamily Portfolio 2 | 2.4% | Various | Various | 601 | Units | 49,667 | L(25), D(31), O(4) | T-12 3/31/2014 | 4,670,347 | 2,056,655 | 2,613,692 | 12/31/2013 | 4,683,789 | 2,017,563 | 2,666,226 | ||||||||||||||||||
Property | 10.01 | La Mansion Del Paseo | 0.9% | 2001 | NAP | 168 | Units | 66,369 | T-12 3/31/2014 | 1,696,477 | 618,587 | 1,077,890 | 12/31/2013 | 1,727,784 | 627,740 | 1,100,045 | |||||||||||||||||||
Property | 10.02 | Southfield | 0.8% | 1971 | 2014 | 185 | Units | 53,514 | T-12 3/31/2014 | 1,411,754 | 678,417 | 733,337 | 12/31/2013 | 1,414,448 | 659,937 | 754,511 | |||||||||||||||||||
Property | 10.03 | Stone Creek Apartments | 0.7% | 1984 | NAP | 248 | Units | 35,484 | T-12 3/31/2014 | 1,562,116 | 759,652 | 802,465 | 12/31/2013 | 1,541,557 | 729,887 | 811,670 | |||||||||||||||||||
Loan | 11 | SRC Multifamily Portfolio 3 | 2.3% | Various | NAP | 772 | Units | 36,917 | L(25), D(31), O(4) | T-12 3/31/2014 | 5,159,459 | 2,618,810 | 2,540,649 | 12/31/2013 | 5,106,022 | 2,623,251 | 2,482,771 | ||||||||||||||||||
Property | 11.01 | Parkway Gardens | 0.9% | 1974, 1976 | NAP | 344 | Units | 32,849 | T-12 3/31/2014 | 2,190,462 | 1,098,707 | 1,091,755 | 12/31/2013 | 2,141,067 | 1,123,403 | 1,017,664 | |||||||||||||||||||
Property | 11.02 | Windsor Place | 0.8% | 1982 | NAP | 228 | Units | 40,899 | T-12 3/31/2014 | 1,657,785 | 871,046 | 786,738 | 12/31/2013 | 1,657,324 | 877,051 | 780,273 | |||||||||||||||||||
Property | 11.03 | Dove Tree | 0.6% | 1978 | NAP | 200 | Units | 39,375 | T-12 3/31/2014 | 1,311,212 | 649,057 | 662,156 | 12/31/2013 | 1,307,632 | 622,797 | 684,834 | |||||||||||||||||||
Loan | 12 | Bartlett Flex Portfolio | 2.0% | Various | 2012 | 467,949 | Sq. Ft. | 52 | L(24), D(57), O(3) | T-12 6/30/2014 | 2,841,139 | 958,605 | 1,882,534 | 12/31/2013 | 2,674,894 | 861,854 | 1,813,041 | ||||||||||||||||||
Property | 12.01 | 3110 Stage Post Drive | 0.2% | 1998 | 2012 | 58,320 | Sq. Ft. | 52 | T-12 6/30/2014 | 278,838 | 94,138 | 184,700 | 12/31/2013 | 249,727 | 87,268 | 162,459 | |||||||||||||||||||
Property | 12.02 | 8500 Wolf Lake Drive | 0.2% | 2001 | 2012 | 47,424 | Sq. Ft. | 52 | T-12 6/30/2014 | 384,960 | 86,307 | 298,653 | 12/31/2013 | 387,129 | 74,117 | 313,012 | |||||||||||||||||||
Property | 12.03 | 8390 Wolf Lake Drive | 0.2% | 2002 | 2012 | 43,740 | Sq. Ft. | 52 | T-12 6/30/2014 | 291,157 | 83,140 | 208,017 | 12/31/2013 | 286,284 | 69,246 | 217,038 | |||||||||||||||||||
Property | 12.04 | 3144 Stage Post Drive | 0.2% | 1998 | 2012 | 41,830 | Sq. Ft. | 52 | T-12 6/30/2014 | 264,459 | 104,346 | 160,113 | 12/31/2013 | 264,573 | 111,114 | 153,459 | |||||||||||||||||||
Property | 12.05 | 8400 Wolf Lake Drive | 0.2% | 2002 | 2012 | 41,310 | Sq. Ft. | 52 | T-12 6/30/2014 | 160,956 | 75,715 | 85,240 | 12/31/2013 | 140,912 | 64,156 | 76,756 | |||||||||||||||||||
Property | 12.06 | 8370 Wolf Lake Drive | 0.2% | 2005 | 2012 | 37,800 | Sq. Ft. | 52 | T-12 6/30/2014 | 205,471 | 85,755 | 119,716 | 12/31/2013 | 194,244 | 87,409 | 106,835 | |||||||||||||||||||
Property | 12.07 | 8380 Wolf Lake Drive | 0.1% | 2007 | 2012 | 31,320 | Sq. Ft. | 52 | T-12 6/30/2014 | 87,925 | 69,802 | 18,124 | 12/31/2013 | 40,753 | 57,115 | -16,362 | |||||||||||||||||||
Property | 12.08 | 3150 Stage Post Drive | 0.1% | 1998 | 2012 | 30,240 | Sq. Ft. | 52 | T-12 6/30/2014 | 213,435 | 57,684 | 155,752 | 12/31/2013 | 234,885 | 49,372 | 185,513 | |||||||||||||||||||
Property | 12.09 | 8410 Wolf Lake Drive | 0.1% | 2005 | 2012 | 28,080 | Sq. Ft. | 52 | T-12 6/30/2014 | 199,767 | 59,348 | 140,419 | 12/31/2013 | 197,626 | 52,347 | 145,279 | |||||||||||||||||||
Property | 12.10 | 8024 Stage Hills Boulevard | 0.1% | 1998 | 2012 | 25,330 | Sq. Ft. | 52 | T-12 6/30/2014 | 152,685 | 51,248 | 101,437 | 12/31/2013 | 134,345 | 44,962 | 89,383 | |||||||||||||||||||
Property | 12.11 | 3111 Stage Post Drive | 0.1% | 1996 | 2012 | 22,680 | Sq. Ft. | 52 | T-12 6/30/2014 | 129,655 | 51,289 | 78,367 | 12/31/2013 | 122,126 | 42,533 | 79,593 | |||||||||||||||||||
Property | 12.12 | 7850 Stage Hills Boulevard | 0.1% | 1998 | 2012 | 20,700 | Sq. Ft. | 52 | T-12 6/30/2014 | 195,543 | 41,473 | 154,070 | 12/31/2013 | 190,299 | 38,785 | 151,514 |
A-1-7
COMM 2014-LC17 | |||||||||||||||||||||||||||||||||||
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 | Year | Year | (SF/Units/Beds/Acres | of | (SF/Units/Beds/Acres | Prepayment Provisions | Most Recent Operating | Most Recent | Most Recent | Most Recent | Recent Operating | Most Recent | Most Recent | Most Recent | ||||||||||||||||||||
Flag | ID | Property Name | Balance | Built | Renovated | Rooms/Pads)(15) | Measure | Rooms/Pads) ($)(12) | (# of payments)(8)(16) | Statements Date | EGI ($) | Expenses($) | NOI($) | Statements Date | EGI($) | Expenses($) | NOI($) | ||||||||||||||||||
Property | 12.13 | 7876 Stage Hills Boulevard | 0.1% | 1994 | 2012 | 20,700 | Sq. Ft. | 52 | T-12 6/30/2014 | 153,693 | 46,046 | 107,647 | 12/31/2013 | 110,701 | 40,710 | 69,991 | |||||||||||||||||||
Property | 12.14 | 3080 Stage Post Drive | 0.1% | 1992 | 2012 | 18,475 | Sq. Ft. | 52 | T-12 6/30/2014 | 122,593 | 52,314 | 70,279 | 12/31/2013 | 121,291 | 42,720 | 78,570 | |||||||||||||||||||
Loan | 13 | Hillphoenix Global Corporate Headquarters | 1.8% | 2014 | NAP | 454,281 | Sq. Ft. | 50 | YM(24), DorYM(92), O(4) | ||||||||||||||||||||||||||
Loan | 14 | Pasadena Multifamily Portfolio | 1.6% | 1970 | 2011-2014 | 982 | Units | 20,367 | L(25), D(32), O(3) | T-12 6/30/2014 | 6,335,505 | 3,387,480 | 2,948,025 | 12/31/2013 | 5,571,571 | 3,554,694 | 2,016,877 | ||||||||||||||||||
Property | 14.01 | Alta Vista | 0.8% | 1970 | 2011-2014 | 514 | Units | 20,428 | T-12 6/30/2014 | 3,391,258 | 1,941,369 | 1,449,889 | 12/31/2013 | 2,948,137 | 1,966,300 | 981,837 | |||||||||||||||||||
Property | 14.02 | Las Villas | 0.8% | 1970 | 2011-2014 | 468 | Units | 20,299 | T-12 6/30/2014 | 2,944,247 | 1,446,111 | 1,498,136 | 12/31/2013 | 2,623,434 | 1,588,394 | 1,035,040 | |||||||||||||||||||
Loan | 15 | Quito Village Center | 1.6% | 1951 | 1991 | 80,326 | Sq. Ft. | 248 | L(33), D(24), O(3) | T-12 6/30/2014 | 1,966,576 | 501,994 | 1,464,582 | 12/31/2013 | 1,584,862 | 461,681 | 1,123,181 | ||||||||||||||||||
Loan | 16 | Town Center | 1.6% | 1983 | 2012 | 176,740 | Sq. Ft. | 110 | L(27), D(89), O(4) | T-12 2/28/2014 | 3,606,205 | 1,241,012 | 2,365,193 | 12/31/2013 | 3,589,715 | 1,244,162 | 2,345,553 | ||||||||||||||||||
Loan | 17 | Eagle Ford | 1.6% | Various | NAP | 202 | Rooms | 95,050 | L(24), DorYM1(92), O(4) | T-12 6/30/2014 | 9,895,069 | 3,871,569 | 6,023,500 | ||||||||||||||||||||||
Property | 17.01 | Hampton Inn & Suites - Cotulla | 0.6% | 2013 | NAP | 73 | Rooms | 106,345 | T-12 6/30/2014 | 3,817,106 | 1,242,992 | 2,574,114 | |||||||||||||||||||||||
Property | 17.02 | Hampton Inn & Suites - Pleasanton | 0.5% | 2012 | NAP | 63 | Rooms | 107,822 | T-12 6/30/2014 | 4,041,214 | 1,522,710 | 2,518,504 | |||||||||||||||||||||||
Property | 17.03 | La Quinta - Pearsall | 0.4% | 2012 | NAP | 66 | Rooms | 70,364 | T-12 6/30/2014 | 2,036,749 | 1,105,867 | 930,882 | |||||||||||||||||||||||
Loan | 18 | Lake Rudolph | 1.5% | 1960 | 2013 | 499 | Pads | 36,918 | L(24), D(91), O(5) | 12/31/2013 | 5,760,307 | 2,888,288 | 2,872,018 | 12/31/2012 | 5,482,388 | 2,720,941 | 2,761,447 | ||||||||||||||||||
Loan | 19 | Temple Villas (28) | 1.5% | 1910, 1920, 2010-2014 | 2012, 2013 | 363 | Beds | 50,275 | L(24), D(93), O(3) | 12/31/2013 | 1,988,414 | 367,574 | 1,620,840 | 12/31/2012 | 1,627,355 | 464,977 | 1,162,378 | ||||||||||||||||||
Loan | 20 | World Houston Plaza | 1.5% | 1986 | NAP | 216,889 | Sq. Ft. | 83 | L(24), D(31), O(5) | 12/31/2013 | 4,637,682 | 2,148,254 | 2,489,428 | 12/31/2012 | 4,317,160 | 2,238,771 | 2,078,389 | ||||||||||||||||||
Loan | 21 | Renaissance West Retail Center | 1.3% | 1986 | NAP | 169,231 | Sq. Ft. | 97 | L(24), D(93), O(3) | T-12 5/31/2014 | 2,266,103 | 766,633 | 1,499,470 | 12/31/2013 | 2,135,348 | 744,246 | 1,391,102 | ||||||||||||||||||
Loan | 22 | California Professional Center | 1.3% | 1990 | NAP | 77,640 | Sq. Ft. | 207 | L(25), D(91), O(4) | T-12 5/31/2014 | 2,532,890 | 928,720 | 1,604,170 | 12/31/2013 | 2,516,657 | 907,880 | 1,608,777 | ||||||||||||||||||
Loan | 23 | Miramar Metroplex | 1.3% | 1992 | 2013 | 211,240 | Sq. Ft. | 76 | L(23), YM2(93), O(4) | T-12 7/31/2014 | 2,315,059 | 791,655 | 1,523,404 | ||||||||||||||||||||||
Loan | 24 | Highwoods Portfolio | 1.3% | Various | Various | 195,881 | Sq. Ft. | 80 | YM1(24), DorYM1(92), O(4) | T-12 5/31/2014 | 2,834,707 | 954,053 | 1,880,654 | 12/31/2013 | 2,739,142 | 910,745 | 1,828,397 | ||||||||||||||||||
Property | 24.01 | Vantage Pointe | 0.5% | 1990 | 2012 | 65,313 | Sq. Ft. | 89 | T-12 5/31/2014 | 1,102,442 | 384,065 | 718,377 | 12/31/2013 | 990,181 | 359,770 | 630,411 | |||||||||||||||||||
Property | 24.02 | Technology Park I | 0.3% | 1990-1991 | NAP | 53,651 | Sq. Ft. | 72 | T-12 5/31/2014 | 730,535 | 200,515 | 530,020 | 12/31/2013 | 727,983 | 190,980 | 537,003 | |||||||||||||||||||
Property | 24.03 | Technology Park II | 0.1% | 1990-1991 | NAP | 18,076 | Sq. Ft. | 72 | T-12 5/31/2014 | 172,667 | 41,258 | 131,409 | 12/31/2013 | 174,561 | 38,449 | 136,112 | |||||||||||||||||||
Property | 24.04 | Vantage Place A | 0.1% | 1986-1988 | NAP | 15,136 | Sq. Ft. | 81 | T-12 5/31/2014 | 174,913 | 81,620 | 93,293 | 12/31/2013 | 201,916 | 81,415 | 120,501 | |||||||||||||||||||
Property | 24.05 | Vantage Place D | 0.1% | 1986-1988 | NAP | 15,002 | Sq. Ft. | �� | 81 | T-12 5/31/2014 | 233,542 | 84,688 | 148,854 | 12/31/2013 | 232,310 | 81,329 | 150,981 | ||||||||||||||||||
Property | 24.06 | Vantage Place C | 0.1% | 1986-1988 | NAP | 14,637 | Sq. Ft. | 81 | T-12 5/31/2014 | 240,647 | 88,231 | 152,416 | 12/31/2013 | 239,570 | 83,614 | 155,956 | |||||||||||||||||||
Property | 24.07 | Vantage Place B | 0.1% | 1986-1988 | NAP | 14,066 | Sq. Ft. | 81 | T-12 5/31/2014 | 179,961 | 73,676 | 106,285 | 12/31/2013 | 172,621 | 75,188 | 97,433 | |||||||||||||||||||
Loan | 25 | Broadmoor Towne Center | 1.3% | 2003 | NAP | 143,797 | Sq. Ft. | 108 | L(24), D(57), O(4) | T-12 6/30/2014 | 2,662,899 | 749,462 | 1,913,437 | 12/31/2013 | 2,678,670 | 780,491 | 1,898,179 | ||||||||||||||||||
Loan | 26 | Paradise Valley | 1.3% | 1987 | 2002 | 87,304 | Sq. Ft. | 177 | L(25), D(91), O(4) | T-12 6/30/2014 | 2,060,470 | 382,669 | 1,677,801 | 12/31/2013 | 2,052,012 | 384,909 | 1,667,103 | ||||||||||||||||||
Loan | 27 | 1717 Route 208 North | 1.2% | 1987 | NAP | 126,500 | Sq. Ft. | 119 | L(25), D(90), O(5) | T-12 4/30/2014 | 3,158,955 | 1,897,068 | 1,261,887 | 12/31/2013 | 3,089,668 | 1,780,198 | 1,309,470 | ||||||||||||||||||
Loan | 28 | Triangle Plaza | 1.2% | 1985, 1999 | 2003 | 94,981 | Sq. Ft. | 158 | YM0.5(24), DorYM0.5(90), O(7) | T-12 6/30/2014 | 1,378,894 | 364,210 | 1,014,684 | 12/31/2013 | 1,677,789 | 322,037 | 1,355,752 | ||||||||||||||||||
Loan | 29 | 1401/1405/1621 Holdings | 1.1% | 1980 | 2014 | 103,225 | Sq. Ft. | 133 | L(25), D(92), O(3) | 12/31/2013 | 935,665 | 599,512 | 336,153 | 12/31/2012 | 770,346 | 391,523 | 378,823 | ||||||||||||||||||
Loan | 30 | Satellite Office Portfolio | 1.0% | 1998 | NAP | 174,781 | Sq. Ft. | 74 | L(26), D(91), O(3) | T-12 3/31/2014 | 2,377,095 | 424,323 | 1,952,771 | 12/31/2013 | 2,443,801 | 418,005 | 2,025,796 | ||||||||||||||||||
Loan | 31 | Lowes Improvement Center | 1.0% | 2002 | NAP | 135,197 | Sq. Ft. | 91 | L(24), YM1(31), O(5) | T-12 8/14/2014 | 1,349,266 | 1,349,266 | |||||||||||||||||||||||
Loan | 32 | DaVita El Segundo | 1.0% | 2002 | NAP | 50,751 | Sq. Ft. | 241 | L(24), D(92), O(4) | 12/31/2013 | 1,041,816 | 441,952 | 599,864 | 12/31/2012 | 1,508,724 | 527,247 | 981,477 | ||||||||||||||||||
Loan | 33 | CSRA MOB Portfolio I | 0.9% | Various | 2011 | 52,197 | Sq. Ft. | 221 | L(24), D(93), O(3) | 12/31/2013 | 1,168,788 | 19,670 | 1,149,118 | 12/31/2012 | 1,173,820 | 21,604 | 1,152,216 | ||||||||||||||||||
Property | 33.01 | 9551 Fannin | 0.7% | 2008 | 2011 | 20,600 | Sq. Ft. | 409 | 12/31/2013 | 715,593 | 19,670 | 695,923 | 12/31/2012 | 725,157 | 21,604 | 703,553 | |||||||||||||||||||
Property | 33.02 | 722 Hyatt Street | 0.3% | 1996 | 2011 | 31,597 | Sq. Ft. | 98 | 12/31/2013 | 453,195 | 453,195 | 12/31/2012 | 448,663 | 448,663 | |||||||||||||||||||||
Loan | 34 | Lake in Wood | 0.9% | 1965 | NAP | 421 | Pads | 26,259 | L(24), D(91), O(5) | T-12 6/30/2014 | 2,390,782 | 1,019,406 | 1,371,375 | 12/31/2013 | 2,373,116 | 980,031 | 1,393,085 | ||||||||||||||||||
Loan | 35 | Georgia Multifamily Portfolio | 0.9% | Various | 2014 | 386 | Units | 28,434 | L(26), D(90), O(4) | T-12 4/30/2014 | 1,996,303 | 1,193,318 | 802,984 | ||||||||||||||||||||||
Property | 35.01 | Shannon Woods | 0.3% | 1986 | 2014 | 134 | Units | 26,818 | T-12 4/30/2014 | 609,869 | 403,127 | 206,741 | |||||||||||||||||||||||
Property | 35.02 | Oakley Shoals | 0.2% | 1986 | 2014 | 86 | Units | 25,943 | T-12 4/30/2014 | 447,853 | 297,291 | 150,562 | |||||||||||||||||||||||
Property | 35.03 | Garden Gate | 0.2% | 1986 | 2014 | 72 | Units | 30,467 | T-12 4/30/2014 | 368,469 | 166,500 | 201,970 | |||||||||||||||||||||||
Property | 35.04 | Autumn Cove | 0.1% | 1985 | 2014 | 48 | Units | 31,351 | T-12 4/30/2014 | 294,119 | 168,906 | 125,213 | |||||||||||||||||||||||
Property | 35.05 | Pine Knoll | 0.1% | 1986 | 2014 | 46 | Units | 31,575 | T-12 4/30/2014 | 275,992 | 157,494 | 118,498 | |||||||||||||||||||||||
Loan | 36 | Seaside Factory Outlet | 0.8% | 1997 | 2006 | 115,667 | Sq. Ft. | 89 | L(24), D(92), O(4) | T-12 6/30/2014 | 1,827,427 | 953,024 | 874,403 | 12/31/2013 | 1,880,854 | 853,485 | 1,027,369 | ||||||||||||||||||
Loan | 37 | Quail Run | 0.8% | 1972 | 2013 | 332 | Units | 30,723 | L(25), D(93), O(2) | T-12 6/30/2014 | 2,311,456 | 1,462,471 | 848,985 | 12/31/2013 | 2,032,975 | 1,189,568 | 843,407 | ||||||||||||||||||
Loan | 38 | Sky Park | 0.8% | 1983 | NAP | 83,053 | Sq. Ft. | 120 | L(25), D(91), O(4) | T-12 5/31/2014 | 1,212,097 | 577,543 | 634,554 | 12/31/2013 | 1,340,728 | 553,647 | 787,081 | ||||||||||||||||||
Loan | 39 | Governors Crossing | 0.8% | 1998 | NAP | 139,010 | Sq. Ft. | 72 | L(24), D(92), O(4) | 12/31/2013 | 1,155,116 | 233,637 | 921,479 | 12/31/2012 | 1,205,732 | 247,142 | 958,590 | ||||||||||||||||||
Loan | 40 | Vista Green Portfolio | 0.8% | Various | Various | 256 | Units | 36,230 | L(24), YM1(92), O(4) | T-12 7/31/2014 | 1,495,379 | 633,434 | 861,946 | 12/31/2013 | 1,303,787 | 646,079 | 657,708 | ||||||||||||||||||
Property | 40.01 | Vista Green Apartments | 0.4% | 1965 | 2004 | 145 | Units | 35,766 | T-12 7/31/2014 | 833,475 | 367,415 | 466,060 | 12/31/2013 | 749,627 | 401,166 | 348,461 | |||||||||||||||||||
Property | 40.02 | Vista Green Village | 0.3% | 1970 | 2013 | 111 | Units | 36,838 | T-12 7/31/2014 | 661,904 | 266,018 | 395,886 | 12/31/2013 | 554,160 | 244,913 | 309,247 | |||||||||||||||||||
Loan | 41 | River Ridge MHC | 0.7% | 1997 | NAP | 288 | Pads | 30,903 | L(24), D(92), O(4) | T-12 4/30/2014 | 1,384,271 | 502,911 | 881,360 | 12/31/2013 | 1,348,147 | 506,392 | 841,755 | ||||||||||||||||||
Loan | 42 | Smithfield Holdings | 0.7% | 2011 | NAP | 30,000 | Sq. Ft. | 296 | L(24), D(93), O(3) | 12/31/2013 | 1,243,399 | 282,850 | 960,549 | 12/31/2012 | 1,134,750 | 152,662 | 982,088 | ||||||||||||||||||
Loan | 43 | Magnolia Terrace | 0.7% | 1964, 1965 | 2013, 2014 | 276 | Units | 30,797 | L(24), D(93), O(3) | T-12 6/30/2014 | 1,543,932 | 916,270 | 627,662 | 12/31/2013 | 1,305,558 | 751,457 | 554,101 | ||||||||||||||||||
Loan | 44 | Putnam Green Portfolio | 0.7% | Various | Various | 250 | Units | 33,300 | L(24), YM1(92), O(4) | T-12 7/31/2014 | 1,464,728 | 743,220 | 721,508 | 12/31/2013 | 1,415,074 | 708,678 | 706,396 | ||||||||||||||||||
Property | 44.01 | Putnam Green Apartments | 0.4% | 1972 | 2011 | 168 | Units | 33,048 | T-12 7/31/2014 | 1,005,131 | 538,136 | 466,994 | 12/31/2013 | 990,741 | 518,807 | 471,934 | |||||||||||||||||||
Property | 44.02 | Villas at Putnam Green | 0.2% | 1978 | 2012 | 82 | Units | 33,817 | T-12 7/31/2014 | 459,597 | 205,084 | 254,513 | 12/31/2013 | 424,333 | 189,871 | 234,462 | |||||||||||||||||||
Loan | 45 | 444 Seabreeze | 0.7% | 1974 | 2007 | 120,913 | Sq. Ft. | 67 | L(24), D(93), O(4) | T-12 6/30/2014 | 1,808,708 | 1,067,818 | 740,890 | 12/31/2013 | 1,779,107 | 1,093,279 | 685,828 | ||||||||||||||||||
Loan | 46 | Regency Square | 0.7% | 1985 | 2012 | 121,213 | Sq. Ft. | 66 | L(24), D(92), O(4) | T-12 1/31/2014 | 1,076,783 | 332,954 | 743,829 | 12/31/2013 | 1,060,916 | 309,635 | 751,281 | ||||||||||||||||||
Loan | 47 | St. George Medical Center | 0.6% | 1970 | 2007 | 52,088 | Sq. Ft. | 154 | L(24), YM1(92), O(4) | T-12 6/30/2014 | 1,218,801 | 491,671 | 727,130 | 12/31/2013 | 1,094,757 | 397,902 | 696,855 | ||||||||||||||||||
Loan | 48 | Florida Multifamily Portfolio | 0.6% | Various | NAP | 223 | Units | 35,848 | L(24), D(93), O(3) | T-12 6/30/2014 | 1,582,072 | 819,043 | 763,029 | 12/31/2013 | 1,526,241 | 803,842 | 722,399 | ||||||||||||||||||
Property | 48.01 | Lakewood | 0.3% | 1981 | NAP | 83 | Units | 45,036 | T-12 6/30/2014 | 644,866 | 261,008 | 383,859 | 12/31/2013 | 624,164 | 259,484 | 364,680 | |||||||||||||||||||
Property | 48.02 | Live Oak | 0.2% | 1981 | NAP | 78 | Units | 34,910 | T-12 6/30/2014 | 519,101 | 298,556 | 220,545 | 12/31/2013 | 511,650 | 287,628 | 224,022 | |||||||||||||||||||
Property | 48.03 | Summerwind | 0.1% | 1984 | NAP | 62 | Units | 24,726 | T-12 6/30/2014 | 418,105 | 259,479 | 158,625 | 12/31/2013 | 390,427 | 256,730 | 133,697 | |||||||||||||||||||
Loan | 49 | Jellystone of Western NY | 0.6% | 1970 | 2001-2014 | 302 | Pads | 23,751 | L(24), D(91), O(5) | T-12 6/30/2014 | 2,415,926 | 1,069,490 | 1,346,436 | 12/31/2013 | 2,353,648 | 994,743 | 1,358,905 | ||||||||||||||||||
Loan | 50 | Walgreens Cupey | 0.6% | 2005 | NAP | 16,800 | Sq. Ft. | 424 | L(24), D(93), O(3) | T-12 6/30/2014 | 633,819 | 24,185 | 609,634 | 12/31/2013 | 633,819 | 24,015 | 609,804 | ||||||||||||||||||
Loan | 51 | Windrush Apartments | 0.6% | 1982 | NAP | 202 | Units | 34,653 | L(25), D(88), O(7) | T-12 5/31/2014 | 1,523,730 | 830,714 | 693,016 | 12/31/2013 | 1,515,380 | 804,718 | 710,662 | ||||||||||||||||||
Loan | 52 | Villas De Nolana | 0.6% | 2003 | NAP | 120 | Units | 57,500 | L(24), D(93), O(3) | T-12 6/30/2014 | 1,188,389 | 488,380 | 700,009 | 12/31/2013 | 1,168,522 | 482,808 | 685,714 | ||||||||||||||||||
Loan | 53 | Encinitas Village Square II | 0.5% | 1984 | NAP | 28,085 | Sq. Ft. | 221 | L(24), D(93), O(3) | T-12 6/30/2014 | 764,943 | 197,271 | 567,672 | 12/31/2013 | 682,930 | 158,078 | 524,852 | ||||||||||||||||||
Loan | 54 | MacArthur Medical Center | 0.5% | 1975 | 2008 | 37,174 | Sq. Ft. | 159 | L(24), YM1(93), O(3) | ||||||||||||||||||||||||||
Loan | 55 | Sam’s Club | 0.5% | 1984 | NAP | 141,436 | Sq. Ft. | 40 | YM(24), DorYM(92), O(4) | ||||||||||||||||||||||||||
Loan | 56 | Weatherly Apartments | 0.5% | 1983 | NAP | 224 | Units | 25,112 | L(24), D(33), O(3) | T-12 6/30/2014 | 1,319,077 | 906,180 | 412,897 | 12/31/2013 | 1,335,243 | 896,430 | 438,813 | ||||||||||||||||||
Loan | 57 | Peru Retail Center | 0.5% | 1984 | 2008 | 101,771 | Sq. Ft. | 55 | L(24), D(94), O(3) | 12/31/2013 | 789,034 | 182,830 | 606,204 | 12/31/2012 | 815,558 | 140,791 | 674,767 | ||||||||||||||||||
Loan | 58 | Bridge Square | 0.4% | 1900 | 2012 | 24 | Units | 225,000 | L(24), D(92), O(4) | T-12 6/30/2014 | 692,227 | 191,976 | 500,251 | 12/31/2013 | 568,628 | 202,936 | 365,691 | ||||||||||||||||||
Loan | 59 | Cincinnati Portfolio Pool B | 0.4% | Various | NAP | 210 | Units | 25,238 | L(24), D(92), O(4) | T-12 5/31/2014 | 1,480,790 | 723,087 | 757,703 | 12/31/2013 | 1,466,877 | 731,494 | 735,383 | ||||||||||||||||||
Property | 59.01 | Entowne Manor | 0.2% | 1963 | NAP | 94 | Units | 25,105 | T-12 5/31/2014 | 616,453 | 290,318 | 326,135 | 12/31/2013 | 611,533 | 306,432 | 305,101 | |||||||||||||||||||
Property | 59.02 | Burton | 0.1% | 1940 | NAP | 52 | Units | 31,571 | T-12 5/31/2014 | 495,475 | 253,609 | 241,866 | 12/31/2013 | 491,250 | 251,255 | 239,995 | |||||||||||||||||||
Property | 59.03 | Founders | 0.1% | 1960 | NAP | 36 | Units | 25,301 | T-12 5/31/2014 | 226,771 | 92,241 | 134,530 | 12/31/2013 | 224,122 | 87,888 | 136,234 | |||||||||||||||||||
Property | 59.04 | Georgia Morris | 0.0% | 1975 | NAP | 28 | Units | 13,843 | T-12 5/31/2014 | 142,091 | 86,919 | 55,172 | 12/31/2013 | 139,972 | 85,919 | 54,053 | |||||||||||||||||||
Loan | 60 | Sapp Portfolio | 0.4% | Various | NAP | 146 | Units | 32,021 | L(24), D(93), O(3) | T-12 6/30/2014 | 961,966 | 492,148 | 469,818 | 12/31/2013 | 923,470 | 517,546 | 405,924 | ||||||||||||||||||
Property | 60.01 | Georgian Oaks Apartments | 0.2% | 1963 | NAP | 64 | Units | 31,250 | T-12 6/30/2014 | 439,120 | 232,191 | 206,929 | 12/31/2013 | 422,885 | 246,322 | 176,563 | |||||||||||||||||||
Property | 60.02 | Georgian Village Apartments | 0.1% | 1966 | NAP | 42 | Units | 32,738 | T-12 6/30/2014 | 272,986 | 131,539 | 141,447 | 12/31/2013 | 259,263 | 141,502 | 117,761 | |||||||||||||||||||
Property | 60.03 | Knox Landing Apartments | 0.1% | 1964 | NAP | 40 | Units | 32,500 | T-12 6/30/2014 | 249,860 | 128,418 | 121,442 | 12/31/2013 | 241,322 | 129,722 | 111,600 | |||||||||||||||||||
Loan | 61 | Heritage Towne Centre | 0.4% | 1991 | 2010 | 85,289 | Sq. Ft. | 53 | L(24), D(94), O(3) | T-12 7/31/2014 | 667,987 | 216,354 | 451,633 | 12/31/2013 | 689,241 | 220,338 | 468,903 | ||||||||||||||||||
Loan | 62 | RSRT Properties (28) | 0.3% | 2013 | NAP | 108 | Units | 39,111 | L(26), D(30), O(4) | ||||||||||||||||||||||||||
Loan | 63 | Brainard Crossing | 0.3% | 1971 | 2014 | 39,670 | Sq. Ft. | 101 | L(24), D(92), O(4) | T-6 6/30/2014 Ann. | 179,926 | 39,792 | 140,134 | ||||||||||||||||||||||
Loan | 64 | Great Value Self Storage | 0.3% | 1979, 1983 | NAP | 101,400 | Sq. Ft. | 38 | L(24), D(32), O(4) | T-12 5/31/2014 | 725,550 | 244,703 | 480,847 | 12/31/2013 | 696,743 | 242,523 | 454,220 | ||||||||||||||||||
Loan | 65 | 4102 South Miami Boulevard | 0.3% | 1970 | 2006 | 132,000 | Sq. Ft. | 29 | L(24), D(91), O(5) | ||||||||||||||||||||||||||
Loan | 66 | 135 West 3rd Street | 0.3% | 1907 | NAP | 2,250 | Sq. Ft. | 1,667 | L(24), D(89), O(7) | ||||||||||||||||||||||||||
Loan | 67 | Great American Plaza | 0.3% | 2004 | NAP | 27,224 | Sq. Ft. | 135 | L(24), D(57), O(4) | T-12 6/30/2014 | 615,857 | 145,307 | 470,550 | 12/31/2013 | 670,521 | 119,548 | 550,973 | ||||||||||||||||||
Loan | 68 | Grayson Bodyplex | 0.3% | 2006 | NAP | 33,125 | Sq. Ft. | 97 | L(25), D(32), O(3) | T-12 3/31/2014 | 496,127 | 112,383 | 383,744 | 12/31/2013 | 514,835 | 112,887 | 401,948 | ||||||||||||||||||
Loan | 69 | Rachel Woods Apartments | 0.2% | 1972 | 2007 | 108 | Units | 27,564 | L(25), D(92), O(3) | T-12 6/30/2014 | 666,986 | 257,598 | 409,388 | 12/31/2013 | 658,590 | 248,571 | 410,019 | ||||||||||||||||||
Loan | 70 | Tractor Supply - El Centro | 0.2% | 2014 | NAP | 19,168 | Sq. Ft. | 155 | YM(24), DorYM(92), O(4) | ||||||||||||||||||||||||||
Loan | 71 | Sandy Plaza | 0.2% | 2008 | NAP | 12,278 | Sq. Ft. | 179 | L(24), D(92), O(4) | T-12 6/30/2014 | 391,158 | 80,406 | 310,753 | 12/31/2013 | 383,457 | 79,246 | 304,210 | ||||||||||||||||||
A-1-8
COMM 2014-LC17 | |||||||||||||||||||||||||||||||||||||||
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 | Ownership | Ground Lease | Ground Lease | ||||||||||||||||||||||
Flag | ID | Property Name | Balance | Statements Date | EGI($) | Expenses($) | NOI($) | Debt Yield (12) | Debt Yield (12) | Revenue($) | EGI($) | Expenses($) | NOI ($) | Reserves($) | TI/LC($) | NCF ($) | Interest(17)(18) | Expiration | Extension Terms | ||||||||||||||||||||
Loan | 1 | Loews Miami Beach Hotel | 9.7% | 12/31/2012 | 113,836,896 | 78,003,918 | 35,832,978 | 13.7% | 12.1% | 80,302,395 | 123,867,999 | 82,705,538 | 41,162,461 | 4,954,720 | 36,207,741 | Fee Simple | |||||||||||||||||||||||
Loan | 2 | Wilton Commercial Portfolio | 9.7% | 12/31/2012 | 19,387,366 | 4,853,751 | 14,533,615 | 10.7% | 9.7% | 21,716,178 | 21,713,215 | 5,381,303 | 16,331,912 | 403,352 | 1,052,616 | 14,875,944 | Fee Simple | ||||||||||||||||||||||
Property | 2.01 | John Rolfe Commons | 1.0% | 12/31/2012 | 1,950,959 | 470,620 | 1,480,339 | 2,336,014 | 2,341,113 | 540,072 | 1,801,042 | 31,920 | 97,864 | 1,671,257 | Fee Simple | ||||||||||||||||||||||||
Property | 2.02 | Tuckahoe Village Shopping Center | 0.9% | 12/31/2012 | 1,627,869 | 289,397 | 1,338,471 | 1,740,321 | 1,850,222 | 349,060 | 1,501,162 | 27,180 | 105,414 | 1,368,568 | Fee Simple | ||||||||||||||||||||||||
Property | 2.03 | Hermitage Industrial Center | 0.9% | 12/31/2012 | 1,550,761 | 324,292 | 1,226,469 | 1,742,184 | 1,705,681 | 353,419 | 1,352,261 | 57,658 | 72,764 | 1,221,839 | Fee Simple | ||||||||||||||||||||||||
Property | 2.04 | Westland Shopping Center | 0.6% | 12/31/2012 | 1,057,265 | 218,073 | 839,192 | 1,207,732 | 1,324,067 | 258,789 | 1,065,278 | 18,917 | 68,511 | 977,849 | Fee Simple | ||||||||||||||||||||||||
Property | 2.05 | The Shoppes at Crossridge | 0.5% | 12/31/2012 | 1,137,667 | 334,955 | 802,712 | 995,416 | 1,263,501 | 379,155 | 884,346 | 18,752 | 62,959 | 802,635 | Fee Simple | ||||||||||||||||||||||||
Property | 2.06 | Lauderdale Square | 0.4% | 12/31/2012 | 758,729 | 171,445 | 587,285 | 829,526 | 778,853 | 183,188 | 595,665 | 11,219 | 47,590 | 536,856 | Fee Simple | ||||||||||||||||||||||||
Property | 2.07 | Wilton Park / Wilton Park West | 0.4% | 12/31/2012 | 944,642 | 365,331 | 579,311 | 1,228,786 | 1,239,283 | 400,500 | 838,783 | 20,169 | 65,213 | 753,401 | Fee Simple | ||||||||||||||||||||||||
Property | 2.08 | Atlee Commerce Center II and III | 0.4% | 12/31/2012 | 778,623 | 153,036 | 625,587 | 668,919 | 786,455 | 149,455 | 637,000 | 13,582 | 20,162 | 603,256 | Fee Simple | ||||||||||||||||||||||||
Property | 2.09 | Montpelier Shopping Center | 0.3% | 12/31/2012 | 846,414 | 192,001 | 654,413 | 701,452 | 839,941 | 215,356 | 624,585 | 10,327 | 17,098 | 597,160 | Fee Simple | ||||||||||||||||||||||||
Property | 2.10 | Walgreens at Ridgefield Commons | 0.3% | 12/31/2012 | 411,232 | 41,038 | 370,194 | 386,000 | 386,000 | 13,184 | 372,816 | 2,964 | 369,852 | Fee Simple | |||||||||||||||||||||||||
Property | 2.11 | Hanover Commons Shopping Center | 0.3% | 12/31/2012 | 784,940 | 207,023 | 577,917 | 937,689 | 834,497 | 233,531 | 600,966 | 14,748 | 42,293 | 543,925 | Fee Simple | ||||||||||||||||||||||||
Property | 2.12 | Beverly Hills Shopping Center | 0.3% | 12/31/2012 | 531,433 | 87,726 | 443,707 | 602,753 | 586,163 | 123,101 | 463,062 | 9,003 | 33,885 | 420,175 | Fee Simple | ||||||||||||||||||||||||
Property | 2.13 | Maybeury North Shopping Center | 0.3% | 12/31/2012 | 478,676 | 87,277 | 391,399 | 490,634 | 454,152 | 90,281 | 363,871 | 7,195 | 25,399 | 331,276 | Fee Simple | ||||||||||||||||||||||||
Property | 2.14 | Stratford Hills Shopping Center | 0.3% | 12/31/2012 | 463,207 | 121,676 | 341,531 | 538,936 | 509,181 | 134,702 | 374,479 | 8,590 | 42,639 | 323,250 | Fee Simple | ||||||||||||||||||||||||
Property | 2.15 | Wilton Square at Innsbrook | 0.2% | 12/31/2012 | 609,751 | 96,330 | 513,421 | 482,184 | 575,237 | 106,196 | 469,041 | 3,491 | 17,421 | 448,130 | Fee Simple | ||||||||||||||||||||||||
Property | 2.16 | Gayton Business Center I - VIII | 0.2% | 12/31/2012 | 531,567 | 97,347 | 434,221 | 465,811 | 542,901 | 120,099 | 422,802 | 8,337 | 11,844 | 402,621 | Fee Simple | ||||||||||||||||||||||||
Property | 2.17 | Humana Office Building | 0.2% | 12/31/2012 | 340,520 | 237,443 | 103,077 | 677,139 | 740,902 | 280,834 | 460,068 | 12,578 | 37,610 | 409,880 | Fee Simple | ||||||||||||||||||||||||
Property | 2.18 | Canterbury Shopping Center | 0.2% | 12/31/2012 | 404,773 | 84,779 | 319,994 | 710,097 | 319,469 | 101,342 | 218,127 | 9,422 | 22,867 | 185,838 | Fee Simple | ||||||||||||||||||||||||
Property | 2.19 | Maybeury South Shopping Center | 0.2% | 12/31/2012 | 334,239 | 74,439 | 259,799 | 361,411 | 414,088 | 88,907 | 325,181 | 4,806 | 26,836 | 293,538 | Fee Simple | ||||||||||||||||||||||||
Property | 2.20 | Tuckahoe Village Merchant Square | 0.1% | 12/31/2012 | 254,494 | 82,457 | 172,037 | 325,924 | 341,939 | 98,599 | 243,340 | 5,048 | 30,021 | 208,271 | Fee Simple | ||||||||||||||||||||||||
Property | 2.21 | The Park at Dickens Place | 0.1% | 12/31/2012 | 287,541 | 59,522 | 228,019 | 337,362 | 334,086 | 83,265 | 250,821 | 8,142 | 11,269 | 231,410 | Fee Simple | ||||||||||||||||||||||||
Property | 2.22 | Canterbury Green Shopping Center | 0.1% | 12/31/2012 | 265,094 | 66,693 | 198,401 | 297,395 | 279,658 | 90,082 | 189,576 | 3,798 | 17,380 | 168,398 | Fee Simple | ||||||||||||||||||||||||
Property | 2.23 | Verizon Center | 0.1% | 12/31/2012 | 252,207 | 61,056 | 191,151 | 254,534 | 312,341 | 68,823 | 243,518 | 3,067 | 17,426 | 223,024 | Fee Simple | ||||||||||||||||||||||||
Property | 2.24 | Southgate Manor | 0.1% | 12/31/2012 | 603,414 | 406,000 | 197,414 | 620,556 | 617,371 | 363,176 | 254,195 | 23,500 | 230,695 | Fee Simple | |||||||||||||||||||||||||
Property | 2.25 | Crossridge Wells Fargo Bank | 0.1% | 12/31/2012 | 128,054 | 18,432 | 109,621 | 115,770 | 115,770 | 7,602 | 108,168 | 900 | 2,278 | 104,990 | Fee Simple | ||||||||||||||||||||||||
Property | 2.26 | Crofton Green Merchants Square | 0.1% | 12/31/2012 | 194,606 | 43,071 | 151,535 | 256,356 | 195,086 | 44,584 | 150,502 | 3,692 | 15,813 | 130,997 | Fee Simple | ||||||||||||||||||||||||
Property | 2.27 | Westland East Shopping Center | 0.1% | 12/31/2012 | 181,250 | 33,208 | 148,041 | 164,226 | 197,204 | 37,118 | 160,085 | 4,672 | 12,088 | 143,325 | Fee Simple | ||||||||||||||||||||||||
Property | 2.28 | Quioccasin Shoppes | 0.1% | 12/31/2012 | 156,249 | 40,872 | 115,377 | 273,268 | 179,419 | 45,177 | 134,242 | 3,028 | 11,388 | 119,826 | Fee Simple | ||||||||||||||||||||||||
Property | 2.29 | Wilton Square at Brandermill | 0.1% | 12/31/2012 | 141,682 | 52,030 | 89,653 | 301,386 | 204,159 | 82,727 | 121,432 | 3,469 | 11,574 | 106,389 | Fee Simple | ||||||||||||||||||||||||
Property | 2.30 | Nova of Virginia Aquatics | 0.1% | 12/31/2012 | 115,626 | 38,514 | 77,112 | 81,276 | 82,004 | 4,966 | 77,037 | 5,687 | 28,791 | 42,559 | Fee Simple | ||||||||||||||||||||||||
Property | 2.31 | Quioccasin Square Shopping Center | 0.1% | 12/31/2012 | 43,953 | 18,184 | 25,769 | 63,012 | 76,170 | 16,145 | 60,025 | 1,062 | 6,164 | 52,799 | Fee Simple | ||||||||||||||||||||||||
Property | 2.32 | 2208-2218 Perl Road | 0.1% | 12/31/2012 | 113,096 | 20,579 | 92,517 | 114,837 | 129,385 | 23,436 | 105,949 | 4,356 | 6,622 | 94,971 | Fee Simple | ||||||||||||||||||||||||
Property | 2.33 | Atlee Business Center V and VI | 0.1% | 65,708 | 0 | 5,894 | -5,894 | 2,464 | -8,358 | Fee Simple | |||||||||||||||||||||||||||||
Property | 2.34 | 2400 Westwood Avenue | 0.1% | 12/31/2012 | 164,084 | 21,951 | 142,133 | 147,060 | 0 | 18,133 | -18,133 | 5,515 | -23,648 | Fee Simple | |||||||||||||||||||||||||
Property | 2.35 | 2121 Dabney Road | 0.1% | 12/31/2012 | 113,646 | 20,048 | 93,598 | 117,192 | 132,877 | 21,358 | 111,520 | 4,505 | 8,785 | 98,229 | Fee Simple | ||||||||||||||||||||||||
Property | 2.36 | BHSC-Verizon Store | 0.1% | 12/31/2012 | 78,619 | 8,563 | 70,056 | 84,096 | 85,714 | 6,155 | 79,560 | 325 | 1,645 | 77,589 | Fee Simple | ||||||||||||||||||||||||
Property | 2.37 | Brookside Convenience Center | 0.0% | 12/31/2012 | 90,690 | 16,427 | 74,263 | 97,962 | 114,387 | 21,484 | 92,902 | 1,257 | 5,693 | 85,952 | Fee Simple | ||||||||||||||||||||||||
Property | 2.38 | Offices At Parham & Patterson | 0.0% | 12/31/2012 | 107,660 | 39,553 | 68,107 | 173,764 | 120,959 | 53,778 | 67,182 | 3,204 | 12,193 | 51,785 | Fee Simple | ||||||||||||||||||||||||
Property | 2.39 | 4411 Jacque Street | 0.0% | 12/31/2012 | 64,725 | 14,467 | 50,258 | 81,264 | 92,140 | 15,009 | 77,131 | 3,751 | 3,657 | 69,723 | Fee Simple | ||||||||||||||||||||||||
Property | 2.40 | 2040 Westmoreland Street | 0.0% | 12/31/2012 | 66,705 | 13,898 | 52,807 | 63,204 | 73,318 | 15,006 | 58,312 | 3,227 | 6,293 | 48,792 | Fee Simple | ||||||||||||||||||||||||
Property | 2.41 | Canterbury Building | 0.0% | 12/31/2012 | 4,713 | 15,362 | -10,649 | 56,010 | 56,010 | 7,071 | 48,939 | 3,060 | 45,879 | Fee Simple | |||||||||||||||||||||||||
Property | 2.42 | 338 Oyster Point Road | 0.0% | 12/31/2012 | 103,391 | 13,180 | 90,211 | 56,925 | 70,923 | 17,794 | 53,129 | 990 | 2,506 | 49,633 | Fee Simple | ||||||||||||||||||||||||
Property | 2.43 | 5712-5716 Greendale Road | 0.0% | 12/31/2012 | 37,010 | 16,226 | 20,784 | 65,220 | 76,732 | 14,767 | 61,965 | 2,129 | 4,152 | 55,683 | Fee Simple | ||||||||||||||||||||||||
Property | 2.44 | 5004-5010 West Clay Street | 0.0% | 12/31/2012 | 57,669 | 9,092 | 48,578 | 56,522 | 64,943 | 10,782 | 54,161 | 2,579 | 2,514 | 49,068 | Fee Simple | ||||||||||||||||||||||||
Property | 2.45 | Canterbury Green Office Building | 0.0% | 12/31/2012 | 46,420 | 12,366 | 34,054 | 95,314 | 62,836 | 21,117 | 41,719 | 2,174 | 7,158 | 32,388 | Fee Simple | ||||||||||||||||||||||||
Property | 2.46 | 4909-4911 West Clay Street | 0.0% | 12/31/2012 | 25,484 | 7,101 | 18,383 | 53,568 | 62,086 | 12,407 | 49,679 | 1,425 | 1,389 | 46,865 | Fee Simple | ||||||||||||||||||||||||
Property | 2.47 | 4100 West Clay Street | 0.0% | 12/31/2012 | 27,154 | 5,764 | 21,390 | 24,654 | 28,911 | 6,234 | 22,677 | 1,095 | 1,068 | 20,515 | Fee Simple | ||||||||||||||||||||||||
Property | 2.48 | 5612-5614 Greendale Road | 0.0% | 12/31/2012 | 48,750 | 7,238 | 41,513 | 42,606 | 47,622 | 7,456 | 40,166 | 1,339 | 1,879 | 36,948 | Fee Simple | ||||||||||||||||||||||||
Property | 2.49 | The Wilton Professional Building | 0.0% | 12/31/2012 | 60,570 | 28,019 | 32,552 | 85,782 | 17,793 | 25,650 | -7,856 | 1,322 | 1,485 | -10,664 | Fee Simple | ||||||||||||||||||||||||
Property | 2.50 | 5001-5003 West Leigh Street | 0.0% | 12/31/2012 | 0 | 7,167 | -7,167 | 30,498 | 35,215 | 9,244 | 25,972 | 1,481 | 1,443 | 23,048 | Fee Simple | ||||||||||||||||||||||||
Property | 2.51 | 4905 West Clay Street | 0.0% | 12/31/2012 | 9,543 | 2,487 | 7,056 | 9,924 | 14,453 | 5,093 | 9,360 | 233 | 1,569 | 7,558 | Fee Simple | ||||||||||||||||||||||||
Loan | 3 | 80 and 90 Maiden Lane | 7.3% | 12/31/2011 | 17,188,266 | 7,211,150 | 9,977,116 | 7.9% | 7.5% | 18,392,204 | 19,225,483 | 7,767,513 | 11,457,970 | 82,810 | 552,064 | 10,823,096 | Fee Simple | ||||||||||||||||||||||
Loan | 4 | Myrtle Beach Marriott Resort & Spa | 4.4% | 12/31/2012 | 27,199,934 | 14,830,679 | 12,369,255 | 11.3% | 10.0% | 17,348,916 | 28,458,386 | 15,393,259 | 13,065,127 | 1,422,919 | 11,642,207 | Fee Simple | |||||||||||||||||||||||
Loan | 5 | Parkway 120 | 3.6% | 8.9% | 8.6% | 6,180,960 | 6,374,526 | 2,364,588 | 4,009,938 | 44,333 | 110,832 | 3,854,773 | Fee Simple | ||||||||||||||||||||||||||
Loan | 6 | Aloft Cupertino | 2.8% | 10.3% | 9.4% | 7,201,699 | 7,825,923 | 4,624,871 | 3,514,089 | 313,037 | 3,201,052 | Fee Simple | |||||||||||||||||||||||||||
Loan | 7 | 50 Crosby Drive | 2.6% | 12/31/2012 | 5,042,018 | 3,408,094 | 1,633,924 | 10.1% | 9.0% | 6,135,365 | 6,844,694 | 3,577,173 | 3,267,521 | 57,631 | 291,872 | 2,918,017 | Fee Simple | ||||||||||||||||||||||
Loan | 8 | Emerald Hills Village & Beaver Lake Estates | 2.5% | 12/31/2012 | 3,579,453 | 1,585,073 | 1,994,380 | 7.9% | 7.8% | 3,954,900 | 3,846,848 | 1,372,902 | 2,473,946 | 32,800 | 2,441,146 | Fee Simple | |||||||||||||||||||||||
Property | 8.01 | Emerald Hills Village | 1.6% | 12/31/2012 | 2,255,965 | 1,021,195 | 1,234,770 | 2,485,764 | 2,429,895 | 805,733 | 1,624,162 | 20,100 | 1,604,062 | Fee Simple | |||||||||||||||||||||||||
Property | 8.02 | Beaver Lake Estates | 0.9% | 12/31/2012 | 1,323,488 | 563,878 | 759,610 | 1,469,136 | 1,416,953 | 567,169 | 849,785 | 12,700 | 837,085 | Fee Simple | |||||||||||||||||||||||||
Loan | 9 | U-Haul Pool 4 | 2.5% | T-12 3/31/2013 | 5,505,075 | 1,843,441 | 3,661,634 | 13.1% | 12.8% | 6,146,297 | 6,507,282 | 2,458,174 | 4,049,107 | 94,635 | 3,954,473 | Fee Simple | |||||||||||||||||||||||
Property | 9.01 | U-Haul of Houston | 0.4% | T-12 3/31/2013 | 936,567 | 189,724 | 746,843 | 1,008,911 | 1,184,566 | 410,610 | 773,956 | 17,529 | 756,427 | Fee Simple | |||||||||||||||||||||||||
Property | 9.02 | U-Haul of Glendale | 0.4% | T-12 3/31/2013 | 306,665 | 141,156 | 165,509 | 1,212,935 | 801,716 | 246,244 | 555,472 | 5,171 | 550,301 | Fee Simple | |||||||||||||||||||||||||
Property | 9.03 | U-Haul of Savannah | 0.2% | T-12 3/31/2013 | 429,792 | 114,543 | 315,249 | 429,243 | 476,104 | 143,080 | 333,024 | 3,623 | 329,401 | Fee Simple | |||||||||||||||||||||||||
Property | 9.04 | U-Haul of Gretna | 0.2% | T-12 3/31/2013 | 381,730 | 107,718 | 274,012 | 351,563 | 384,203 | 114,543 | 269,659 | 2,319 | 267,340 | Fee Simple | |||||||||||||||||||||||||
Property | 9.05 | U-Haul of Tuscaloosa | 0.2% | T-12 3/31/2013 | 377,876 | 82,057 | 295,819 | 296,278 | 369,541 | 106,036 | 263,505 | 8,106 | 255,399 | Fee Simple | |||||||||||||||||||||||||
Property | 9.06 | U-Haul of Independence | 0.1% | T-12 3/31/2013 | 313,805 | 104,910 | 208,895 | 369,970 | 353,375 | 125,311 | 228,064 | 8,292 | 219,773 | Fee Simple | |||||||||||||||||||||||||
Property | 9.07 | U-Haul of Columbus | 0.1% | T-12 3/31/2013 | 367,344 | 142,431 | 224,913 | 307,272 | 393,371 | 178,228 | 215,143 | 3,316 | 211,827 | Fee Simple | |||||||||||||||||||||||||
Property | 9.08 | U-Haul of San Angelo | 0.1% | T-12 3/31/2013 | 312,690 | 91,696 | 220,994 | 271,114 | 309,223 | 101,591 | 207,632 | 3,666 | 203,966 | Fee Simple | |||||||||||||||||||||||||
Property | 9.09 | U-Haul of Memphis | 0.1% | T-12 3/31/2013 | 370,063 | 142,449 | 227,614 | 353,617 | 364,281 | 172,047 | 192,234 | 6,162 | 186,072 | Fee Simple | |||||||||||||||||||||||||
Property | 9.10 | U-Haul of Orange | 0.1% | T-12 3/31/2013 | 304,633 | 102,346 | 202,287 | 218,105 | 314,154 | 115,175 | 198,979 | 8,468 | 190,511 | Fee Simple | |||||||||||||||||||||||||
Property | 9.11 | U-Haul of Tampa | 0.1% | T-12 3/31/2013 | 270,702 | 103,219 | 167,483 | 297,374 | 318,108 | 119,698 | 198,410 | 5,652 | 192,758 | Fee Simple | |||||||||||||||||||||||||
Property | 9.12 | U-Haul of Topeka | 0.1% | T-12 3/31/2013 | 255,156 | 93,024 | 162,132 | 213,068 | 265,787 | 114,671 | 151,116 | 4,018 | 147,098 | Fee Simple | |||||||||||||||||||||||||
Property | 9.13 | U-Haul of Saddle Brook | 0.1% | T-12 3/31/2013 | 273,070 | 118,258 | 154,812 | 205,106 | 290,465 | 163,284 | 127,181 | 5,585 | 121,596 | Fee Simple | |||||||||||||||||||||||||
Property | 9.14 | U-Haul of Hartford | 0.1% | T-12 3/31/2013 | 216,913 | 104,663 | 112,251 | 274,979 | 254,503 | 119,492 | 135,011 | 3,922 | 131,089 | Fee Simple | |||||||||||||||||||||||||
Property | 9.15 | U-Haul of Anaheim | 0.0% | T-12 3/31/2013 | 104,144 | 54,862 | 49,283 | 84,972 | 124,243 | 62,342 | 61,901 | 1,651 | 60,250 | Fee Simple | |||||||||||||||||||||||||
Property | 9.16 | U-Haul of Pocatello | 0.0% | T-12 3/31/2013 | 136,818 | 83,239 | 53,579 | 110,081 | 152,117 | 92,540 | 59,577 | 1,733 | 57,844 | Fee Simple | |||||||||||||||||||||||||
Property | 9.17 | U-Haul of Middletown | 0.0% | T-12 3/31/2013 | 147,107 | 67,148 | 79,959 | 141,709 | 151,526 | 73,283 | 78,243 | 5,422 | 72,821 | Fee Simple | |||||||||||||||||||||||||
Loan | 10 | SRC Multifamily Portfolio 2 | 2.4% | 12/31/2012 | 4,740,670 | 2,041,179 | 2,699,491 | 9.0% | 8.5% | 4,937,568 | 4,742,576 | 2,060,934 | 2,681,642 | 150,250 | 2,531,392 | Fee Simple | |||||||||||||||||||||||
Property | 10.01 | La Mansion Del Paseo | 0.9% | 12/31/2012 | 1,675,596 | 623,520 | 1,052,076 | 1,728,732 | 1,693,692 | 613,772 | 1,079,920 | 42,000 | 1,037,920 | Fee Simple | |||||||||||||||||||||||||
Property | 10.02 | Southfield | 0.8% | 12/31/2012 | 1,509,618 | 690,415 | 819,203 | 1,495,452 | 1,435,685 | 685,822 | 749,863 | 46,250 | 703,613 | Fee Simple | |||||||||||||||||||||||||
Property | 10.03 | Stone Creek Apartments | 0.7% | 12/31/2012 | 1,555,456 | 727,244 | 828,212 | 1,713,384 | 1,613,199 | 761,340 | 851,859 | 62,000 | 789,859 | Fee Simple | |||||||||||||||||||||||||
Loan | 11 | SRC Multifamily Portfolio 3 | 2.3% | 12/31/2012 | 5,149,470 | 2,492,526 | 2,656,944 | 9.7% | 8.9% | 5,603,304 | 5,318,932 | 2,559,529 | 2,759,402 | 209,075 | 2,550,327 | Fee Simple | |||||||||||||||||||||||
Property | 11.01 | Parkway Gardens | 0.9% | 12/31/2012 | 2,217,752 | 1,082,738 | 1,135,014 | 2,413,344 | 2,278,617 | 1,108,681 | 1,169,935 | 102,075 | 1,067,860 | Fee Simple | |||||||||||||||||||||||||
Property | 11.02 | Windsor Place | 0.8% | 12/31/2012 | 1,584,878 | 814,297 | 770,580 | 1,731,900 | 1,691,259 | 820,113 | 871,147 | 57,000 | 814,147 | Fee Simple | |||||||||||||||||||||||||
Property | 11.03 | Dove Tree | 0.6% | 12/31/2012 | 1,346,841 | 595,491 | 751,350 | 1,458,060 | 1,349,056 | 630,735 | 718,320 | 50,000 | 668,320 | Fee Simple | |||||||||||||||||||||||||
Loan | 12 | Bartlett Flex Portfolio | 2.0% | 12/31/2012 | 2,727,151 | 1,294,999 | 1,432,152 | 10.2% | 9.3% | 4,026,244 | 3,449,514 | 951,580 | 2,497,934 | 70,192 | 153,777 | 2,273,965 | Fee Simple | ||||||||||||||||||||||
Property | 12.01 | 3110 Stage Post Drive | 0.2% | 12/31/2012 | 298,218 | 134,760 | 163,459 | 442,746 | 299,817 | 97,278 | 202,539 | 8,748 | 19,165 | 174,626 | Fee Simple | ||||||||||||||||||||||||
Property | 12.02 | 8500 Wolf Lake Drive | 0.2% | 12/31/2012 | 393,646 | 127,613 | 266,033 | 404,647 | 377,269 | 95,425 | 281,844 | 7,114 | 15,584 | 259,146 | Fee Simple | ||||||||||||||||||||||||
Property | 12.03 | 8390 Wolf Lake Drive | 0.2% | 12/31/2012 | 306,035 | 142,536 | 163,500 | 302,292 | 305,182 | 82,517 | 222,665 | 6,561 | 14,374 | 201,731 | Fee Simple | ||||||||||||||||||||||||
Property | 12.04 | 3144 Stage Post Drive | 0.2% | 12/31/2012 | 255,863 | 112,896 | 142,966 | 380,969 | 315,083 | 105,694 | 209,388 | 6,275 | 13,746 | 189,367 | Fee Simple | ||||||||||||||||||||||||
Property | 12.05 | 8400 Wolf Lake Drive | 0.2% | 12/31/2012 | 173,698 | 120,634 | 53,064 | 325,885 | 176,134 | 68,021 | 108,114 | 6,197 | 13,575 | 88,342 | Fee Simple | ||||||||||||||||||||||||
Property | 12.06 | 8370 Wolf Lake Drive | 0.2% | 12/31/2012 | 196,211 | 102,219 | 93,992 | 346,095 | 360,560 | 83,024 | 277,535 | 5,670 | 12,422 | 259,444 | Fee Simple | ||||||||||||||||||||||||
Property | 12.07 | 8380 Wolf Lake Drive | 0.1% | 12/31/2012 | 24,733 | 76,814 | -52,080 | 333,871 | 333,871 | 72,699 | 261,172 | 4,698 | 10,292 | 246,182 | Fee Simple | ||||||||||||||||||||||||
Property | 12.08 | 3150 Stage Post Drive | 0.1% | 12/31/2012 | 237,494 | 90,515 | 146,979 | 268,380 | 156,280 | 55,721 | 100,560 | 4,536 | 9,937 | 86,086 | Fee Simple | ||||||||||||||||||||||||
Property | 12.09 | 8410 Wolf Lake Drive | 0.1% | 12/31/2012 | 201,614 | 82,222 | 119,392 | 272,792 | 231,605 | 58,328 | 173,277 | 4,212 | 9,228 | 159,837 | Fee Simple | ||||||||||||||||||||||||
Property | 12.10 | 8024 Stage Hills Boulevard | 0.1% | 12/31/2012 | 131,432 | 67,392 | 64,040 | 195,717 | 168,525 | 49,163 | 119,363 | 3,800 | 8,324 | 107,239 | Fee Simple | ||||||||||||||||||||||||
Property | 12.11 | 3111 Stage Post Drive | 0.1% | 12/31/2012 | 115,133 | 61,888 | 53,245 | 191,265 | 192,917 | 49,917 | 143,000 | 3,402 | 7,453 | 132,145 | Fee Simple | ||||||||||||||||||||||||
Property | 12.12 | 7850 Stage Hills Boulevard | 0.1% | 12/31/2012 | 165,198 | 53,668 | 111,530 | 204,950 | 207,684 | 44,947 | 162,738 | 3,105 | 6,802 | 152,830 | Fee Simple |
A-1-9
COMM 2014-LC17 | |||||||||||||||||||||||||||||||||||||||
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 | Ownership | Ground Lease | Ground Lease | ||||||||||||||||||||||
Flag | ID | Property Name | Balance | Statements Date | EGI($) | Expenses($) | NOI($) | Debt Yield (12) | Debt Yield (12) | Revenue($) | EGI($) | Expenses($) | NOI ($) | Reserves($) | TI/LC($) | NCF ($) | Interest(17)(18) | Expiration | Extension Terms | ||||||||||||||||||||
Property | 12.13 | 7876 Stage Hills Boulevard | 0.1% | 12/31/2012 | 100,373 | 60,249 | 40,123 | 182,600 | 185,910 | 45,174 | 140,736 | 3,105 | 6,802 | 130,829 | Fee Simple | ||||||||||||||||||||||||
Property | 12.14 | 3080 Stage Post Drive | 0.1% | 12/31/2012 | 127,503 | 61,594 | 65,909 | 174,035 | 138,677 | 43,674 | 95,003 | 2,771 | 6,071 | 86,160 | Fee Simple | ||||||||||||||||||||||||
Loan | 13 | Hillphoenix Global Corporate Headquarters | 1.8% | 8.1% | 7.9% | 1,936,901 | 1,924,128 | 82,716 | 1,841,413 | 45,428 | 1,795,984 | Fee Simple | |||||||||||||||||||||||||||
Loan | 14 | Pasadena Multifamily Portfolio | 1.6% | 13.5% | 11.7% | 6,446,952 | 6,255,455 | 3,554,127 | 2,701,328 | 354,996 | 2,346,332 | Fee Simple | |||||||||||||||||||||||||||
Property | 14.01 | Alta Vista | 0.8% | 3,401,225 | 3,285,977 | 1,971,640 | 1,314,337 | 180,900 | 1,133,437 | Fee Simple | |||||||||||||||||||||||||||||
Property | 14.02 | Las Villas | 0.8% | 3,045,727 | 2,969,478 | 1,582,487 | 1,386,991 | 174,096 | 1,212,895 | Fee Simple | |||||||||||||||||||||||||||||
Loan | 15 | Quito Village Center | 1.6% | 12/31/2012 | 1,303,449 | 443,275 | 860,174 | 9.0% | 8.6% | 2,285,188 | 2,389,455 | 597,572 | 1,791,883 | 12,049 | 60,156 | 1,719,678 | Fee Simple | ||||||||||||||||||||||
Loan | 16 | Town Center | 1.6% | 12/31/2012 | 3,312,644 | 1,149,726 | 2,162,918 | 11.2% | 10.0% | 3,804,011 | 3,448,925 | 1,273,665 | 2,175,260 | 35,348 | 193,840 | 1,946,072 | Fee Simple | ||||||||||||||||||||||
Loan | 17 | Eagle Ford | 1.6% | 19.8% | 17.5% | 8,516,000 | 8,516,000 | 4,720,000 | 3,796,000 | 428,000 | 3,368,000 | Fee Simple | |||||||||||||||||||||||||||
Property | 17.01 | Hampton Inn & Suites - Cotulla | 0.6% | 3,539,000 | 3,539,000 | 1,912,000 | 1,627,000 | 178,000 | 1,449,000 | Fee Simple | |||||||||||||||||||||||||||||
Property | 17.02 | Hampton Inn & Suites - Pleasanton | 0.5% | 3,071,000 | 3,071,000 | 1,671,000 | 1,400,000 | 155,000 | 1,245,000 | Fee Simple | |||||||||||||||||||||||||||||
Property | 17.03 | La Quinta - Pearsall | 0.4% | 1,906,000 | 1,906,000 | 1,137,000 | 769,000 | 95,000 | 674,000 | Fee Simple | |||||||||||||||||||||||||||||
Loan | 18 | Lake Rudolph | 1.5% | 12/31/2011 | 4,901,339 | 3,042,384 | 1,858,955 | 13.0% | 12.9% | 4,420,469 | 5,760,307 | 3,366,770 | 2,393,536 | 24,950 | 2,368,586 | Fee Simple | |||||||||||||||||||||||
Loan | 19 | Temple Villas (28) | 1.5% | 12/31/2011 | 1,196,385 | 267,552 | 928,833 | 10.5% | 10.3% | 2,487,996 | 2,449,725 | 531,536 | 1,918,189 | 36,300 | 1,881,889 | Fee Simple | |||||||||||||||||||||||
Loan | 20 | World Houston Plaza | 1.5% | 12/31/2011 | 4,584,659 | 2,214,939 | 2,369,720 | 12.1% | 10.5% | 4,561,863 | 4,704,337 | 2,521,907 | 2,182,430 | 54,222 | 238,578 | 1,889,630 | Fee Simple | ||||||||||||||||||||||
Loan | 21 | Renaissance West Retail Center | 1.3% | 12/31/2012 | 2,150,896 | 1,048,833 | 1,102,063 | 11.0% | 9.8% | 2,482,254 | 2,586,333 | 775,250 | 1,811,083 | 27,077 | 169,231 | 1,614,775 | Fee Simple | ||||||||||||||||||||||
Loan | 22 | California Professional Center | 1.3% | 12/31/2012 | 2,374,680 | 889,182 | 1,485,499 | 9.1% | 8.1% | 2,460,894 | 2,410,141 | 940,633 | 1,469,508 | 15,528 | 143,693 | 1,310,287 | Fee Simple | ||||||||||||||||||||||
Loan | 23 | Miramar Metroplex | 1.3% | 11.3% | 10.2% | 2,947,743 | 2,567,526 | 756,017 | 1,811,510 | 42,248 | 140,580 | 1,628,681 | Fee Simple | ||||||||||||||||||||||||||
Loan | 24 | Highwoods Portfolio | 1.3% | 12/31/2012 | 2,576,320 | 882,577 | 1,693,743 | 10.1% | 8.7% | 3,106,227 | 2,529,379 | 945,482 | 1,583,896 | 48,970 | 163,441 | 1,371,485 | Fee Simple | ||||||||||||||||||||||
Property | 24.01 | Vantage Pointe | 0.5% | 12/31/2012 | 862,165 | 338,232 | 523,933 | 1,198,527 | 681,363 | 369,023 | 312,341 | 16,328 | 61,833 | 234,179 | Fee Simple | ||||||||||||||||||||||||
Property | 24.02 | Technology Park I | 0.3% | 12/31/2012 | 725,917 | 180,498 | 545,419 | 708,052 | 735,024 | 199,266 | 535,758 | 13,413 | 32,327 | 490,018 | Fee Simple | ||||||||||||||||||||||||
Property | 24.03 | Technology Park II | 0.1% | 12/31/2012 | 159,142 | 39,522 | 119,620 | 175,897 | 217,017 | 41,120 | 175,897 | 4,519 | 11,799 | 159,579 | Fee Simple | ||||||||||||||||||||||||
Property | 24.04 | Vantage Place A | 0.1% | 12/31/2012 | 230,760 | 84,638 | 146,122 | 264,776 | 174,909 | 82,306 | 92,603 | 3,784 | 11,893 | 76,926 | Fee Simple | ||||||||||||||||||||||||
Property | 24.05 | Vantage Place D | 0.1% | 12/31/2012 | 228,067 | 81,530 | 146,537 | 248,177 | 248,488 | 86,337 | 162,150 | 3,751 | 18,290 | 140,110 | Fee Simple | ||||||||||||||||||||||||
Property | 24.06 | Vantage Place C | 0.1% | 12/31/2012 | 203,700 | 83,834 | 119,866 | 263,091 | 263,792 | 90,463 | 173,329 | 3,659 | 15,082 | 154,587 | Fee Simple | ||||||||||||||||||||||||
Property | 24.07 | Vantage Place B | 0.1% | 12/31/2012 | 166,569 | 74,323 | 92,246 | 247,706 | 208,786 | 76,968 | 131,818 | 3,517 | 12,216 | 116,085 | Fee Simple | ||||||||||||||||||||||||
Loan | 25 | Broadmoor Towne Center | 1.3% | 12/31/2012 | 2,606,655 | 821,086 | 1,785,569 | 11.5% | 10.2% | 2,301,778 | 2,557,734 | 777,969 | 1,779,765 | 21,570 | 174,697 | 1,583,498 | Leasehold | 01/31/2023 | 2 options, 10 years each | ||||||||||||||||||||
Loan | 26 | Paradise Valley | 1.3% | 12/31/2012 | 1,976,806 | 386,433 | 1,590,373 | 9.4% | 8.9% | 1,582,059 | 1,864,842 | 410,180 | 1,454,624 | 14,842 | 64,814 | 1,374,968 | Fee Simple | ||||||||||||||||||||||
Loan | 27 | 1717 Route 208 North | 1.2% | 12/31/2012 | 3,407,090 | 1,774,881 | 1,632,209 | 8.0% | 7.8% | 3,213,391 | 2,971,691 | 1,773,747 | 1,197,944 | 30,096 | 1,167,848 | Fee Simple | |||||||||||||||||||||||
Loan | 28 | Triangle Plaza | 1.2% | 12/31/2012 | 1,725,602 | 319,028 | 1,406,574 | 9.6% | 9.2% | 1,662,479 | 1,833,753 | 392,044 | 1,441,709 | 14,247 | 47,087 | 1,380,375 | Fee Simple | ||||||||||||||||||||||
Loan | 29 | 1401/1405/1621 Holdings | 1.1% | 12/31/2011 | 602,495 | 312,914 | 289,581 | 9.7% | 9.2% | 2,399,524 | 2,167,736 | 842,527 | 1,325,209 | 15,484 | 51,613 | 1,258,113 | Fee Simple | ||||||||||||||||||||||
Loan | 30 | Satellite Office Portfolio | 1.0% | 12/31/2012 | 2,527,277 | 476,862 | 2,050,415 | 12.9% | 11.8% | 2,199,078 | 2,193,214 | 515,179 | 1,678,034 | 34,956 | 115,662 | 1,527,416 | Fee Simple | ||||||||||||||||||||||
Loan | 31 | Lowes Improvement Center | 1.0% | 10.4% | 10.2% | 1,349,266 | 1,322,281 | 39,668 | 1,282,612 | 20,280 | 1,262,333 | Fee Simple | |||||||||||||||||||||||||||
Loan | 32 | DaVita El Segundo | 1.0% | 12/31/2011 | 1,508,724 | 471,985 | 1,036,739 | 8.9% | 8.4% | 1,536,840 | 1,413,893 | 317,860 | 1,096,033 | 16,240 | 50,751 | 1,029,042 | Fee Simple | ||||||||||||||||||||||
Loan | 33 | CSRA MOB Portfolio I | 0.9% | 9.7% | 9.1% | 1,212,650 | 1,152,018 | 34,561 | 1,117,457 | 12,293 | 54,807 | 1,050,357 | Fee Simple | ||||||||||||||||||||||||||
Property | 33.01 | 9551 Fannin | 0.7% | 750,300 | 712,785 | 21,384 | 691,401 | 5,974 | 21,630 | 663,797 | Fee Simple | ||||||||||||||||||||||||||||
Property | 33.02 | 722 Hyatt Street | 0.3% | 462,350 | 439,233 | 13,177 | 426,056 | 6,319 | 33,177 | 386,559 | Fee Simple | ||||||||||||||||||||||||||||
Loan | 34 | Lake in Wood | 0.9% | T-12 9/30/2012 | 2,163,724 | 895,569 | 1,268,155 | 11.5% | 11.3% | 1,983,874 | 2,390,782 | 1,115,538 | 1,275,244 | 21,050 | 1,254,194 | Fee Simple | |||||||||||||||||||||||
Loan | 35 | Georgia Multifamily Portfolio | 0.9% | 8.6% | 7.6% | 2,401,716 | 2,150,959 | 1,206,986 | 943,973 | 113,710 | 830,263 | Fee Simple | |||||||||||||||||||||||||||
Property | 35.01 | Shannon Woods | 0.3% | 852,096 | 668,041 | 406,816 | 261,225 | 39,262 | 221,963 | Fee Simple | |||||||||||||||||||||||||||||
Property | 35.02 | Oakley Shoals | 0.2% | 509,520 | 474,192 | 300,733 | 173,459 | 25,800 | 147,660 | Fee Simple | |||||||||||||||||||||||||||||
Property | 35.03 | Garden Gate | 0.2% | 431,856 | 405,562 | 171,609 | 233,953 | 21,024 | 212,929 | Fee Simple | |||||||||||||||||||||||||||||
Property | 35.04 | Autumn Cove | 0.1% | 315,708 | 301,302 | 170,796 | 130,506 | 13,824 | 116,683 | Fee Simple | |||||||||||||||||||||||||||||
Property | 35.05 | Pine Knoll | 0.1% | 292,536 | 301,862 | 157,032 | 144,830 | 13,800 | 131,029 | Fee Simple | |||||||||||||||||||||||||||||
Loan | 36 | Seaside Factory Outlet | 0.8% | 12/31/2012 | 2,242,003 | 917,145 | 1,324,858 | 11.0% | 9.7% | 1,873,561 | 2,034,147 | 911,435 | 1,122,713 | 28,917 | 101,989 | 991,807 | Fee Simple | ||||||||||||||||||||||
Loan | 37 | Quail Run | 0.8% | 12/31/2012 | 2,195,775 | 1,693,854 | 501,920 | 11.2% | 10.1% | 2,849,497 | 2,618,812 | 1,474,762 | 1,144,050 | 116,200 | 1,027,850 | Fee Simple | |||||||||||||||||||||||
Loan | 38 | Sky Park | 0.8% | 12/31/2012 | 1,448,341 | 544,175 | 904,166 | 10.6% | 9.6% | 1,722,744 | 1,682,163 | 625,068 | 1,057,095 | 20,763 | 74,735 | 961,597 | Fee Simple | ||||||||||||||||||||||
Loan | 39 | Governors Crossing | 0.8% | 10.7% | 9.7% | 1,164,586 | 1,325,301 | 255,071 | 1,070,230 | 34,753 | 63,087 | 972,390 | Fee Simple | ||||||||||||||||||||||||||
Loan | 40 | Vista Green Portfolio | 0.8% | 12/31/2012 | 1,318,211 | 751,706 | 566,505 | 8.9% | 8.3% | 1,603,884 | 1,495,379 | 665,945 | 829,434 | 64,000 | 765,434 | Fee Simple | |||||||||||||||||||||||
Property | 40.01 | Vista Green Apartments | 0.4% | 12/31/2012 | 722,019 | 431,746 | 290,273 | 906,696 | 833,475 | 395,683 | 437,792 | 36,250 | 401,542 | Fee Simple | |||||||||||||||||||||||||
Property | 40.02 | Vista Green Village | 0.3% | 12/31/2012 | 596,192 | 319,960 | 276,232 | 697,188 | 661,904 | 270,263 | 391,641 | 27,750 | 363,891 | Fee Simple | |||||||||||||||||||||||||
Loan | 41 | River Ridge MHC | 0.7% | 12/31/2012 | 1,309,099 | 494,786 | 814,313 | 9.9% | 9.7% | 1,520,760 | 1,420,502 | 541,015 | 879,487 | 14,400 | 865,087 | Fee Simple | |||||||||||||||||||||||
Loan | 42 | Smithfield Holdings | 0.7% | 12/31/2011 | 256,875 | 296 | 256,579 | 10.7% | 10.5% | 1,074,413 | 1,401,234 | 449,614 | 951,620 | 4,500 | 15,000 | 932,120 | Fee Simple | ||||||||||||||||||||||
Loan | 43 | Magnolia Terrace | 0.7% | 10.2% | 9.4% | 1,911,660 | 1,917,540 | 1,047,838 | 869,702 | 69,000 | 800,702 | Fee Simple | |||||||||||||||||||||||||||
Loan | 44 | Putnam Green Portfolio | 0.7% | 9.0% | 8.3% | 1,753,013 | 1,464,728 | 714,696 | 750,032 | 62,500 | 687,532 | Fee Simple | |||||||||||||||||||||||||||
Property | 44.01 | Putnam Green Apartments | 0.4% | 1,174,378 | 1,005,131 | 512,737 | 492,394 | 42,000 | 450,394 | Fee Simple | |||||||||||||||||||||||||||||
Property | 44.02 | Villas at Putnam Green | 0.2% | 578,635 | 459,597 | 201,959 | 257,638 | 20,500 | 237,138 | Fee Simple | |||||||||||||||||||||||||||||
Loan | 45 | 444 Seabreeze | 0.7% | 12/31/2012 | 1,692,695 | 1,043,062 | 649,633 | 11.5% | 9.5% | 2,181,091 | 2,039,935 | 1,111,787 | 928,148 | 30,228 | 131,874 | 766,046 | Fee Simple | ||||||||||||||||||||||
Loan | 46 | Regency Square | 0.7% | 12/31/2012 | 891,217 | 373,485 | 517,732 | 10.2% | 8.7% | 1,079,408 | 1,214,806 | 394,030 | 820,776 | 30,303 | 90,910 | 699,563 | Fee Simple | ||||||||||||||||||||||
Loan | 47 | St. George Medical Center | 0.6% | 12/31/2012 | 1,196,712 | 382,032 | 814,680 | 12.3% | 11.9% | 1,554,360 | 1,490,433 | 504,933 | 985,500 | 16,147 | 14,158 | 955,195 | Fee Simple | ||||||||||||||||||||||
Loan | 48 | Florida Multifamily Portfolio | 0.6% | 12/31/2012 | 1,384,609 | 858,307 | 526,301 | 9.6% | 8.7% | 1,553,136 | 1,585,075 | 821,610 | 763,465 | 66,900 | 696,565 | Fee Simple | |||||||||||||||||||||||
Property | 48.01 | Lakewood | 0.3% | 12/31/2012 | 600,198 | 276,052 | 324,146 | 598,260 | 635,789 | 259,451 | 376,338 | 24,900 | 351,438 | Fee Simple | |||||||||||||||||||||||||
Property | 48.02 | Live Oak | 0.2% | 12/31/2012 | 469,930 | 304,980 | 164,949 | 547,740 | 551,992 | 297,980 | 254,012 | 23,400 | 230,612 | Fee Simple | |||||||||||||||||||||||||
Property | 48.03 | Summerwind | 0.1% | 12/31/2012 | 314,481 | 277,275 | 37,206 | 407,136 | 397,295 | 264,179 | 133,115 | 18,600 | 114,515 | Fee Simple | |||||||||||||||||||||||||
Loan | 49 | Jellystone of Western NY | 0.6% | 12/31/2012 | 2,200,448 | 935,509 | 1,264,939 | 17.0% | 16.8% | 1,802,499 | 2,415,926 | 1,193,191 | 1,222,735 | 15,100 | 1,207,635 | Fee Simple | |||||||||||||||||||||||
Loan | 50 | Walgreens Cupey | 0.6% | 12/31/2012 | 677,727 | 67,857 | 609,870 | 8.0% | 8.0% | 610,000 | 618,064 | 45,007 | 573,056 | 3,360 | 569,696 | Fee Simple | |||||||||||||||||||||||
Loan | 51 | Windrush Apartments | 0.6% | 12/31/2012 | 1,438,646 | 760,375 | 678,271 | 10.5% | 9.8% | 1,561,588 | 1,604,122 | 866,384 | 737,738 | 48,278 | 689,460 | Fee Simple | |||||||||||||||||||||||
Loan | 52 | Villas De Nolana | 0.6% | 12/31/2012 | 1,156,010 | 454,968 | 701,042 | 8.5% | 8.0% | 1,296,000 | 1,139,285 | 553,380 | 585,905 | 33,000 | 552,905 | Fee Simple | |||||||||||||||||||||||
Loan | 53 | Encinitas Village Square II | 0.5% | 12/31/2012 | 680,904 | 219,032 | 461,872 | 10.9% | 10.3% | 749,794 | 916,406 | 242,822 | 673,584 | 5,617 | 28,085 | 639,882 | Fee Simple | ||||||||||||||||||||||
Loan | 54 | MacArthur Medical Center | 0.5% | 10.0% | 8.8% | 869,113 | 790,893 | 200,946 | 589,947 | 13,917 | 55,761 | 520,269 | Fee Simple | ||||||||||||||||||||||||||
Loan | 55 | Sam’s Club | 0.5% | 7.9% | 7.9% | 459,915 | 450,716 | 4,507 | 446,209 | 446,209 | Fee Simple | ||||||||||||||||||||||||||||
Loan | 56 | Weatherly Apartments | 0.5% | 12/31/2012 | 1,257,793 | 935,335 | 322,458 | 9.9% | 8.7% | 1,520,460 | 1,405,007 | 848,201 | 556,806 | 67,200 | 489,606 | Fee Simple | |||||||||||||||||||||||
Loan | 57 | Peru Retail Center | 0.5% | 12/31/2011 | 797,103 | 147,235 | 649,868 | 10.7% | 9.1% | 667,551 | 828,927 | 232,248 | 596,679 | 26,460 | 60,000 | 510,218 | Fee Simple | ||||||||||||||||||||||
Loan | 58 | Bridge Square | 0.4% | 9.2% | 8.5% | 490,000 | 733,554 | 237,554 | 496,000 | 6,000 | 32,757 | 457,243 | Fee Simple | ||||||||||||||||||||||||||
Loan | 59 | Cincinnati Portfolio Pool B | 0.4% | 12/31/2012 | 1,402,843 | 765,187 | 637,656 | 12.0% | 10.7% | 1,531,740 | 1,455,153 | 819,212 | 635,941 | 68,436 | 567,505 | Fee Simple | |||||||||||||||||||||||
Property | 59.01 | Entowne Manor | 0.2% | 12/31/2012 | 591,539 | 325,486 | 266,053 | 635,520 | 603,744 | 322,482 | 281,262 | 28,576 | 252,686 | Fee Simple | |||||||||||||||||||||||||
Property | 59.02 | Burton | 0.1% | 12/31/2012 | 464,132 | 267,661 | 196,471 | 510,192 | 484,682 | 288,458 | 196,224 | 20,436 | 175,788 | Fee Simple | |||||||||||||||||||||||||
Property | 59.03 | Founders | 0.1% | 12/31/2012 | 212,309 | 82,575 | 129,734 | 234,216 | 222,505 | 114,177 | 108,328 | 10,800 | 97,528 | Fee Simple | |||||||||||||||||||||||||
Property | 59.04 | Georgia Morris | 0.0% | 12/31/2012 | 134,863 | 89,465 | 45,398 | 151,812 | 144,221 | 94,094 | 50,127 | 8,624 | 41,504 | Fee Simple | |||||||||||||||||||||||||
Loan | 60 | Sapp Portfolio | 0.4% | 12/31/2012 | 859,779 | 416,772 | 443,007 | 10.3% | 9.4% | 1,005,245 | 960,326 | 476,710 | 483,616 | 43,830 | 439,786 | Fee Simple | |||||||||||||||||||||||
Property | 60.01 | Georgian Oaks Apartments | 0.2% | 12/31/2012 | 404,003 | 195,457 | 208,546 | 449,568 | 440,111 | 233,762 | 206,349 | 19,096 | 187,253 | Fee Simple | |||||||||||||||||||||||||
Property | 60.02 | Georgian Village Apartments | 0.1% | 12/31/2012 | 233,767 | 118,435 | 115,332 | 280,104 | 273,009 | 128,556 | 144,453 | 12,089 | 132,364 | Fee Simple | |||||||||||||||||||||||||
Property | 60.03 | Knox Landing Apartments | 0.1% | 12/31/2012 | 222,009 | 102,880 | 119,129 | 275,573 | 247,206 | 114,392 | 132,814 | 12,645 | 120,169 | Fee Simple | |||||||||||||||||||||||||
Loan | 61 | Heritage Towne Centre | 0.4% | 12/31/2012 | 689,323 | 240,613 | 448,710 | 11.9% | 10.4% | 653,514 | 761,310 | 226,964 | 534,347 | 17,058 | 51,173 | 466,116 | Fee Simple | ||||||||||||||||||||||
Loan | 62 | RSRT Properties (28) | 0.3% | 25.6% | 24.8% | 1,614,600 | 1,356,557 | 276,357 | 1,080,200 | 32,400 | 1,047,800 | Fee Simple/Leasehold | 12/31/2022 | 2 options, 5 years each | |||||||||||||||||||||||||
Loan | 63 | Brainard Crossing | 0.3% | 11.3% | 10.7% | 576,445 | 636,176 | 182,846 | 453,330 | 5,951 | 17,731 | 429,649 | Fee Simple | ||||||||||||||||||||||||||
Loan | 64 | Great Value Self Storage | 0.3% | 12/31/2012 | 634,603 | 247,592 | 387,011 | 10.9% | 10.5% | 762,372 | 721,804 | 301,867 | 419,937 | 15,210 | 404,727 | Fee Simple | |||||||||||||||||||||||
Loan | 65 | 4102 South Miami Boulevard | 0.3% | 14.7% | 13.3% | 640,200 | 822,052 | 259,830 | 562,222 | 19,800 | 30,456 | 511,966 | Fee Simple | ||||||||||||||||||||||||||
Loan | 66 | 135 West 3rd Street | 0.3% | 7.3% | 7.3% | 323,460 | 313,756 | 40,410 | 273,346 | 248 | 273,099 | Fee Simple | |||||||||||||||||||||||||||
Loan | 67 | Great American Plaza | 0.3% | 12/31/2012 | 714,479 | 117,303 | 597,176 | 10.1% | 9.2% | 423,832 | 510,738 | 139,296 | 371,442 | 5,445 | 27,224 | 338,773 | Fee Simple | ||||||||||||||||||||||
Loan | 68 | Grayson Bodyplex | 0.3% | 12/31/2012 | 514,384 | 105,494 | 408,890 | 11.7% | 10.8% | 481,375 | 516,201 | 138,507 | 377,694 | 4,969 | 23,552 | 349,173 | Fee Simple | ||||||||||||||||||||||
Loan | 69 | Rachel Woods Apartments | 0.2% | 12/31/2012 | 649,925 | 253,072 | 396,853 | 11.1% | 9.9% | 685,440 | 642,552 | 313,557 | 328,996 | 35,100 | 293,896 | Fee Simple | |||||||||||||||||||||||
Loan | 70 | Tractor Supply - El Centro | 0.2% | 8.8% | 8.7% | 278,001 | 269,661 | 8,690 | 260,971 | 2,875 | 258,096 | Fee Simple | |||||||||||||||||||||||||||
Loan | 71 | Sandy Plaza | 0.2% | 12/31/2012 | 418,517 | 89,081 | 329,436 | 10.6% | 10.0% | 358,499 | 326,732 | 94,012 | 232,720 | 1,964 | 10,383 | 220,372 | Fee Simple | ||||||||||||||||||||||
A-1-10
COMM 2014-LC17 | |||||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||||||||||
% of | |||||||||||||||||||||||||||||||
Property | Initial Pool | Lease | Lease | Lease | Lease | ||||||||||||||||||||||||||
Flag | ID | Property Name | Balance | Largest Tenant (19)(20)(21)(22)(23) | SF | Expiration (20) | 2nd Largest Tenant (20)(21)(22)(23) | SF | Expiration (20) | 3rd Largest Tenant (19)(20)(23) | SF | Expiration (20) | 4th Largest Tenant (20)(23) | SF | Expiration (20) | ||||||||||||||||
Loan | 1 | Loews Miami Beach Hotel | 9.7% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Loan | 2 | Wilton Commercial Portfolio | 9.7% | ||||||||||||||||||||||||||||
Property | 2.01 | John Rolfe Commons | 1.0% | Martin’s | 71,835 | 01/16/2023 | Pediatric Center | 10,500 | 12/31/2019 | Twist Gymnastics | 6,300 | 06/30/2016 | Sheltering Arms Therapy Clinic | 6,000 | 04/30/2016 | ||||||||||||||||
Property | 2.02 | Tuckahoe Village Shopping Center | 0.9% | Food Lion | 36,856 | 12/31/2025 | Pleasants Hardware | 17,065 | 03/31/2018 | Hunt’N’Shack, Inc. | 12,600 | 05/31/2023 | Hope Church Thrift Store | 9,375 | 03/31/2020 | ||||||||||||||||
Property | 2.03 | Hermitage Industrial Center | 0.9% | Gentek Restructuring, Inc. | 50,535 | 09/30/2020 | Beam Distributing, Inc. | 14,740 | 11/30/2019 | Excel Courier | 13,834 | 03/31/2020 | Lansing Building Products | 13,800 | 03/31/2016 | ||||||||||||||||
Property | 2.04 | Westland Shopping Center | 0.6% | Harbor Freight Tools USA, Inc. | 17,937 | 04/15/2023 | Fabric Warehouse | 13,100 | 05/31/2018 | Hibachi Sushi & Supreme Buffet | 12,500 | 05/31/2021 | Total Beverage | 11,040 | 12/31/2015 | ||||||||||||||||
Property | 2.05 | The Shoppes at Crossridge | 0.5% | Martin’s | 51,396 | 11/10/2022 | JJ’s Grille | 4,000 | 01/31/2017 | Count’s Hallmark | 4,000 | 02/28/2019 | Glen Allen Animal Hospital | 3,132 | 04/30/2022 | ||||||||||||||||
Property | 2.06 | Lauderdale Square | 0.4% | Virginia CVS Pharmacy, L.L.C. | 10,880 | 01/31/2031 | Love of Jesus Thriftique | 8,290 | 02/28/2015 | Mountain TaeKwonDo, Inc. | 4,660 | MTM | Sherwin Williams | 4,600 | 12/31/2017 | ||||||||||||||||
Property | 2.07 | Wilton Park / Wilton Park West | 0.4% | Dawson Mid-Atlantic, LLC | 16,623 | 11/30/2018 | The Wilton Companies, LLC | 12,982 | 06/30/2024 | URS | 8,900 | 04/30/2017 | Apartment Trust of America, Inc. | 5,193 | 02/28/2018 | ||||||||||||||||
Property | 2.08 | Atlee Commerce Center II and III | 0.4% | Impact Photo Graphics | 12,518 | MTM | KOR Food Innovation | 11,982 | 07/31/2019 | VSC Fire & Security | 10,565 | 03/31/2017 | Oasis Management Systems | 8,570 | 09/30/2014 | ||||||||||||||||
Property | 2.09 | Montpelier Shopping Center | 0.3% | Food Lion | 33,764 | 12/12/2026 | Snap Fitness Montpelier | 3,387 | 05/31/2017 | Dr. Sam English | 2,500 | 10/31/2017 | Liu LLC | 2,000 | 06/30/2017 | ||||||||||||||||
Property | 2.10 | Walgreens at Ridgefield Commons | 0.3% | Walgreens | 14,820 | 06/30/2031 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 2.11 | Hanover Commons Shopping Center | 0.3% | Food Lion | 39,416 | 11/18/2019 | Don Pedro II, LL | 3,400 | 02/28/2017 | Giovanni’s | 2,625 | 08/31/2023 | ABC Store | 2,412 | 07/31/2015 | ||||||||||||||||
Property | 2.12 | Beverly Hills Shopping Center | 0.3% | A.C. Moore | 22,670 | 06/30/2017 | Buckhead’s | 5,514 | 06/30/2016 | West End Crossfit | 4,320 | 06/30/2021 | Face Works Day Spa | 2,440 | 03/31/2016 | ||||||||||||||||
Property | 2.13 | Maybeury North Shopping Center | 0.3% | Dollar Tree Stores, Inc | 11,560 | 01/31/2016 | Virginia CVS Pharmacy, L.L.C. | 10,125 | 01/31/2020 | Endorphin Fitness, LLC | 6,730 | 12/31/2017 | Tuckahoe Seafood | 1,530 | 10/31/2019 | ||||||||||||||||
Property | 2.14 | Stratford Hills Shopping Center | 0.3% | Forest Hill Antiques, LLC | 8,480 | 05/31/2017 | Positive Vibe Cafe | 5,630 | 08/31/2017 | Rockfalls Tavern | 4,910 | 03/31/2015 | Once Upon A Vine | 3,200 | MTM | ||||||||||||||||
Property | 2.15 | Wilton Square at Innsbrook | 0.2% | Silver Diner Development, Inc. | 6,245 | 11/13/2023 | Richmond Decorating Center | 5,460 | 04/30/2019 | Verizon Wireless Go Wireless | 3,540 | 09/30/2014 | First Community Bank | 2,209 | 07/31/2016 | ||||||||||||||||
Property | 2.16 | Gayton Business Center I - VIII | 0.2% | W. S. Connelly & Co. | 6,335 | 12/31/2014 | Conner Brothers | 4,975 | 08/31/2016 | Ridgefield Auto Service | 3,485 | 06/30/2017 | Steve’s Auto Service, Inc. | 3,440 | 12/31/2016 | ||||||||||||||||
Property | 2.17 | Humana Office Building | 0.2% | Humana | 18,240 | 07/31/2018 | Keiter, Slabaugh, Penny & Holme | 9,365 | 09/30/2014 | March of Dimes | 4,474 | 12/31/2019 | Humana | 3,536 | 07/30/2017 | ||||||||||||||||
Property | 2.18 | Canterbury Shopping Center | 0.2% | Chez Max | 3,750 | 12/31/2018 | Rare Olde Times | 3,400 | 06/30/2017 | West End Academy of Dance | 3,245 | 05/31/2015 | Domino’s Pizza | 2,400 | 01/31/2019 | ||||||||||||||||
Property | 2.19 | Maybeury South Shopping Center | 0.2% | Thrifty Sisters | 4,980 | 01/31/2019 | Tiki-Tiki | 2,800 | 03/31/2023 | Richmond Camera Shop, Inc. | 2,170 | MTM | Tokyo Joe | 1,815 | 10/31/2019 | ||||||||||||||||
Property | 2.20 | Tuckahoe Village Merchant Square | 0.1% | Duron Paint Company | 4,600 | 11/30/2017 | Thrift for Life | 2,000 | MTM | Alexander’s Catering, Ltd. | 1,900 | 04/30/2015 | Pizza Hut | 1,510 | 12/31/2014 | ||||||||||||||||
Property | 2.21 | The Park at Dickens Place | 0.1% | Markel Corporation | 10,450 | 09/30/2014 | Bimmer Rescue | 5,700 | 09/30/2018 | Closets of Virginia | 5,600 | 02/29/2016 | Verizon Wireless | 3,520 | 10/14/2014 | ||||||||||||||||
Property | 2.22 | Canterbury Green Shopping Center | 0.1% | Heaven Sent Child Care | 4,255 | 09/30/2021 | Feline Medical Center | 1,460 | 07/31/2016 | Taboo | 1,150 | 11/30/2014 | Precision Print & Copy | 1,105 | 03/31/2016 | ||||||||||||||||
Property | 2.23 | Verizon Center | 0.1% | The Cellular Connection | 3,573 | 08/31/2015 | Dunkin Donuts | 2,438 | 06/30/2024 | Quick Cash | 2,400 | MTM | Dry Clean VA | 1,990 | 12/31/2015 | ||||||||||||||||
Property | 2.24 | Southgate Manor | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 2.25 | Crossridge Wells Fargo Bank | 0.1% | Wells Fargo | 4,500 | 12/31/2025 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 2.26 | Crofton Green Merchants Square | 0.1% | Daddio’s Grill | 4,765 | 05/31/2020 | Deep Run Roadhouse | 3,730 | 04/30/2019 | City Lights of China, Inc. | 2,925 | 08/31/2016 | 7-Eleven | 2,735 | 01/31/2019 | ||||||||||||||||
Property | 2.27 | Westland East Shopping Center | 0.1% | Home Decor Liquidators | 20,562 | 10/31/2016 | The Hertz Corporation | 1,400 | 09/30/2017 | LED Orbit | 1,400 | 05/31/2017 | NAP | NAP | NAP | ||||||||||||||||
Property | 2.28 | Quioccasin Shoppes | 0.1% | Cantinho Do Brasil | 1,860 | 09/30/2019 | Able Insurance Agency | 1,200 | 10/31/2018 | K’Dari the Complete Salon | 1,200 | 06/30/2018 | Trak’s Green & Italian Restaurant | 1,055 | 03/31/2020 | ||||||||||||||||
Property | 2.29 | Wilton Square at Brandermill | 0.1% | Paths to Wellness | 2,070 | 11/30/2020 | Natural Nail Care Clinic | 2,000 | 11/30/2014 | Joy Cleaners & Alterations, LLC | 1,276 | 02/28/2018 | JSAND, Inc. | 1,250 | 10/31/2015 | ||||||||||||||||
Property | 2.30 | Nova of Virginia Aquatics | 0.1% | NOVA of Virginia Aquatics, Inc | 28,436 | 12/31/2020 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 2.31 | Quioccasin Square Shopping Center | 0.1% | Gurung Brother’s Store | 1,880 | 12/31/2018 | Regency Mart | 1,875 | 05/31/2019 | Goodrich Gourmet Catering Company | 1,555 | 12/31/2014 | NAP | NAP | NAP | ||||||||||||||||
Property | 2.32 | 2208-2218 Perl Road | 0.1% | CharacterWorks | 16,240 | 11/30/2015 | Atlantic Irrigation Specialties, Inc. | 6,400 | 11/30/2016 | VA Traders Market Place, Inc. | 6,400 | 09/30/2017 | NAP | NAP | NAP | ||||||||||||||||
Property | 2.33 | Atlee Business Center V and VI | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 2.34 | 2400 Westwood Avenue | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 2.35 | 2121 Dabney Road | 0.1% | L. Fishman & Son, Inc. | 30,035 | 05/31/2015 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 2.36 | BHSC-Verizon Store | 0.1% | Verizon Wireless Cellular | 1,625 | 07/31/2019 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 2.37 | Brookside Convenience Center | 0.0% | Jerry’s Coin Laundry | 2,144 | 06/30/2017 | Brook Road Vacuum Service, Inc | 1,400 | 05/31/2020 | Four Star Pawn and Loan, LLC | 1,326 | 02/29/2024 | Kady No. 1 Hair Braiding | 712 | 06/30/2017 | ||||||||||||||||
Property | 2.38 | Offices At Parham & Patterson | 0.0% | Occasionally Made | 2,030 | 12/31/2018 | Thurmond, Clower & Associates, LLC | 1,750 | MTM | International Dining Club LTD | 965 | 09/30/2014 | Dawn J. Jessee, CPA, PC | 645 | 09/30/2014 | ||||||||||||||||
Property | 2.39 | 4411 Jacque Street | 0.0% | Claymore Sieck Wholesale Florist | 25,005 | 10/31/2019 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 2.40 | 2040 Westmoreland Street | 0.0% | R & B Distributing, Inc. | 21,515 | 09/30/2015 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 2.41 | Canterbury Building | 0.0% | Congregation Or Atid | 10,200 | 06/30/2036 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 2.42 | 338 Oyster Point Road | 0.0% | First Discover Child Development Center, LLC | 4,950 | 09/30/2021 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 2.43 | 5712-5716 Greendale Road | 0.0% | OFC MOV, LLC | 10,055 | 04/30/2015 | KBS | 4,140 | 11/30/2014 | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 2.44 | 5004-5010 West Clay Street | 0.0% | Capitol Awning & Ramp | 17,190 | 02/28/2019 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 2.45 | Canterbury Green Office Building | 0.0% | Full Circle Grief Center | 2,960 | 10/31/2014 | Commonwealth Community Trust Endowment Fun | 2,630 | 08/31/2018 | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 2.46 | 4909-4911 West Clay Street | 0.0% | Double O | 4,750 | 09/30/2016 | 1-800 RADIATOR & AC | 4,750 | 06/30/2017 | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 2.47 | 4100 West Clay Street | 0.0% | Acorn Sign Graphics | 7,300 | 12/31/2019 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 2.48 | 5612-5614 Greendale Road | 0.0% | zz Egypt | 5,000 | 04/30/2019 | East Coast Oxygen & Hydro Test | 3,925 | MTM | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 2.49 | The Wilton Professional Building | 0.0% | Capital Payroll Partners | 540 | 09/30/2014 | Vernon Management Group, Inc. | 438 | 08/31/2015 | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 2.50 | 5001-5003 West Leigh Street | 0.0% | The Sterling Gallery | 9,870 | 03/31/2023 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 2.51 | 4905 West Clay Street | 0.0% | Richmond Art & Frame LLC | 1,550 | 12/31/2018 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Loan | 3 | 80 and 90 Maiden Lane | 7.3% | NY Dept of Investigation | 107,668 | 07/31/2025 | Office of Children & Family Services | 45,924 | 12/31/2015 | United Cerebral Palsy | 30,121 | 08/31/2023 | NYC Dept of Education | 26,474 | 07/31/2020 | ||||||||||||||||
Loan | 4 | Myrtle Beach Marriott Resort & Spa | 4.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Loan | 5 | Parkway 120 | 3.6% | iCIMS | 83,940 | 06/30/2023 | Fragomen, Del Rey, Loewy & Bernsen | 51,869 | 08/31/2019 | Tata Communications | 30,182 | 03/31/2019 | Broadcom | 21,152 | 08/31/2019 | ||||||||||||||||
Loan | 6 | Aloft Cupertino | 2.8% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Loan | 7 | 50 Crosby Drive | 2.6% | Oracle America, Inc. | 261,961 | 03/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Loan | 8 | Emerald Hills Village & Beaver Lake Estates | 2.5% | ||||||||||||||||||||||||||||
Property | 8.01 | Emerald Hills Village | 1.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 8.02 | Beaver Lake Estates | 0.9% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Loan | 9 | U-Haul Pool 4 | 2.5% | ||||||||||||||||||||||||||||
Property | 9.01 | U-Haul of Houston | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 9.02 | U-Haul of Glendale | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 9.03 | U-Haul of Savannah | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 9.04 | U-Haul of Gretna | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 9.05 | U-Haul of Tuscaloosa | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 9.06 | U-Haul of Independence | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 9.07 | U-Haul of Columbus | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 9.08 | U-Haul of San Angelo | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 9.09 | U-Haul of Memphis | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 9.10 | U-Haul of Orange | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 9.11 | U-Haul of Tampa | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 9.12 | U-Haul of Topeka | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 9.13 | U-Haul of Saddle Brook | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 9.14 | U-Haul of Hartford | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 9.15 | U-Haul of Anaheim | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 9.16 | U-Haul of Pocatello | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 9.17 | U-Haul of Middletown | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Loan | 10 | SRC Multifamily Portfolio 2 | 2.4% | ||||||||||||||||||||||||||||
Property | 10.01 | La Mansion Del Paseo | 0.9% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 10.02 | Southfield | 0.8% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 10.03 | Stone Creek Apartments | 0.7% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Loan | 11 | SRC Multifamily Portfolio 3 | 2.3% | ||||||||||||||||||||||||||||
Property | 11.01 | Parkway Gardens | 0.9% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 11.02 | Windsor Place | 0.8% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 11.03 | Dove Tree | 0.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Loan | 12 | Bartlett Flex Portfolio | 2.0% | ||||||||||||||||||||||||||||
Property | 12.01 | 3110 Stage Post Drive | 0.2% | Surface Dynamics, LLC | 14,580 | 08/31/2016 | C.C. Dickson | 12,150 | 09/30/2015 | Robert B. Shaw | 7,290 | 09/30/2018 | Guardian Pharmacy of Tn One, LLC | 4,860 | 07/31/2017 | ||||||||||||||||
Property | 12.02 | 8500 Wolf Lake Drive | 0.2% | Eagle Vision, Inc. (Enteroptyx, Inc.) | 27,334 | 06/30/2017 | The Woodwork Shop, Inc. | 5,208 | 03/31/2015 | American Access, Inc. | 5,166 | 09/30/2014 | Malcolm R. Clark | 3,500 | 04/30/2016 | ||||||||||||||||
Property | 12.03 | 8390 Wolf Lake Drive | 0.2% | Crown Manufacturing | 29,160 | 02/28/2017 | OfficeScapes, Inc. | 12,150 | 08/31/2015 | Hardware Sales Company | 2,430 | 01/31/2016 | NAP | NAP | NAP | ||||||||||||||||
Property | 12.04 | 3144 Stage Post Drive | 0.2% | CMD Associates, LLC | 7,830 | 03/31/2015 | Digital Now/Memphis Tech | 5,220 | 09/30/2015 | Industrial Redeployment, LLC | 5,220 | 09/30/2024 | MasTec North America | 2,995 | 03/31/2016 | ||||||||||||||||
Property | 12.05 | 8400 Wolf Lake Drive | 0.2% | Hutshops LLC | 7,691 | 05/31/2017 | Bradford Beale & Jeffrey Co. | 4,324 | 04/30/2015 | Systems Scale Corporation | 3,375 | 06/30/2015 | Kramer & Associates, Inc. | 2,700 | 05/31/2019 | ||||||||||||||||
Property | 12.06 | 8370 Wolf Lake Drive | 0.2% | Dunavant Logistics | 14,900 | 09/30/2024 | Chrysler Group, LLC | 10,800 | 04/30/2015 | Caremark, Inc. | 4,140 | 11/30/2016 | Behind the Scenes | 4,000 | MTM | ||||||||||||||||
Property | 12.07 | 8380 Wolf Lake Drive | 0.1% | Experitec, Inc. | 31,320 | 04/30/2024 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 12.08 | 3150 Stage Post Drive | 0.1% | IBA Dosimetry America | 12,600 | 06/30/2016 | Mechanical Automated Controls | 5,040 | 04/30/2016 | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 12.09 | 8410 Wolf Lake Drive | 0.1% | Stevens Geological | 7,020 | 08/31/2016 | BBB Industries | 4,680 | 06/30/2019 | Media Source FBN Productions | 4,680 | 08/31/2017 | Nysha Nelson | 2,340 | 06/30/2016 | ||||||||||||||||
Property | 12.10 | 8024 Stage Hills Boulevard | 0.1% | Southern Fastening Systems, Inc. | 12,960 | 10/31/2017 | Medex BioCare Pharmacy | 5,890 | 02/28/2019 | Byrdcorp, Inc. | 3,240 | 07/31/2016 | NAP | NAP | NAP | ||||||||||||||||
Property | 12.11 | 3111 Stage Post Drive | 0.1% | Centimark Corporation | 8,700 | 08/31/2017 | PUES, LLC | 6,000 | 12/31/2019 | D.J. Shubeck | 4,260 | 08/31/2016 | AWC, Inc. | 3,720 | 11/30/2018 | ||||||||||||||||
Property | 12.12 | 7850 Stage Hills Boulevard | 0.1% | Behind the Scenes | 12,500 | 02/29/2016 | EnviroUSA Inc. | 2,850 | 12/31/2015 | Rhodes Electrical Sales | 2,850 | 06/30/2016 | Couch & Associates Insurance | 2,500 | 09/30/2016 |
A-1-11
COMM 2014-LC17 | |||||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||||||||||
% of | |||||||||||||||||||||||||||||||
Property | Initial Pool | Lease | Lease | Lease | Lease | ||||||||||||||||||||||||||
Flag | ID | Property Name | Balance | Largest Tenant (19)(20)(21)(22)(23) | SF | Expiration (20) | 2nd Largest Tenant (20)(21)(22)(23) | SF | Expiration (20) | 3rd Largest Tenant (19)(20)(23) | SF | Expiration (20) | 4th Largest Tenant (20)(23) | SF | Expiration (20) | ||||||||||||||||
Property | 12.13 | 7876 Stage Hills Boulevard | 0.1% | All American Sweets, LLC | 5,000 | 04/30/2018 | Red Hawk Fire & Security, LLC | 5,000 | 11/30/2018 | Perspective, Inc. | 3,576 | 03/31/2019 | August, Inc. | 2,850 | 06/30/2017 | ||||||||||||||||
Property | 12.14 | 3080 Stage Post Drive | 0.1% | SOS Systems | 2,850 | MTM | Electrical Contracting Enterprises | 2,375 | 06/30/2015 | Data Supplies, Inc. | 2,375 | 01/31/2015 | Harding Pickren | 1,900 | 01/31/2018 | ||||||||||||||||
Loan | 13 | Hillphoenix Global Corporate Headquarters | 1.8% | Hillphoenix Inc. | 454,281 | 04/30/2029 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Loan | 14 | Pasadena Multifamily Portfolio | 1.6% | ||||||||||||||||||||||||||||
Property | 14.01 | Alta Vista | 0.8% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 14.02 | Las Villas | 0.8% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Loan | 15 | Quito Village Center | 1.6% | Gene’s Fine Foods | 33,937 | 11/30/2017 | ROKU, Inc. | 20,170 | 07/31/2020 | OPT | 5,486 | 05/30/2019 | Misara | 2,268 | 09/01/2019 | ||||||||||||||||
Loan | 16 | Town Center | 1.6% | LA County Office of Education | 60,940 | 01/31/2015 | LA County Dept. of Health | 41,720 | 05/15/2018 | Employment Development Department | 16,661 | 08/31/2016 | Impress Technology Solutions, Inc. | 4,780 | 02/28/2019 | ||||||||||||||||
Loan | 17 | Eagle Ford | 1.6% | ||||||||||||||||||||||||||||
Property | 17.01 | Hampton Inn & Suites - Cotulla | 0.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 17.02 | Hampton Inn & Suites - Pleasanton | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 17.03 | La Quinta - Pearsall | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Loan | 18 | Lake Rudolph | 1.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Loan | 19 | Temple Villas (28) | 1.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Loan | 20 | World Houston Plaza | 1.5% | Weatherford U.S., LP | 109,451 | 05/31/2017 | Kraton Polymers US, LLC | 48,425 | 01/31/2021 | Invista S.a r.l. | 29,876 | 10/31/2018 | FSV Payment Systems, Ltd. | 11,388 | 12/31/2014 | ||||||||||||||||
Loan | 21 | Renaissance West Retail Center | 1.3% | Ralphs Grocery Company d/b/a Food 4 Less | 60,560 | 12/31/2016 | Epic Stores LLC | 17,330 | 06/30/2025 | The Boiling Crab Vegas LLC | 9,000 | 12/31/2021 | Ricardo’s Mexican Restaurant | 8,706 | 03/31/2021 | ||||||||||||||||
Loan | 22 | California Professional Center | 1.3% | USC (Eisner Family Medicine) | 10,284 | 02/28/2016 | Barnny Jepp, LLC aka U.S. Renal Care (Dialysis) | 7,752 | 04/30/2022 | Northeast Community Clinic | 6,962 | 03/31/2017 | AIDS Healthcare Foundation | 6,603 | 10/31/2021 | ||||||||||||||||
Loan | 23 | Miramar Metroplex | 1.3% | Quality California LLC | 42,318 | 04/30/2023 | Casual Dining & Bar Stools | 19,262 | 02/28/2019 | Landmark Worldwide | 13,874 | 03/31/2020 | Koren Metro Flooring | 13,408 | 02/28/2023 | ||||||||||||||||
Loan | 24 | Highwoods Portfolio | 1.3% | ||||||||||||||||||||||||||||
Property | 24.01 | Vantage Pointe | 0.5% | SLAIT Consulting LLC | 16,923 | 10/31/2016 | Virginia Property Insurance | 5,481 | 12/31/2019 | Data Concepts, LLC | 4,652 | 02/28/2015 | Pinnacle First Financial Group | 2,916 | 08/31/2015 | ||||||||||||||||
Property | 24.02 | Technology Park I | 0.3% | Department of Environmental Quality | 46,389 | 06/30/2018 | The Reciprocal Group | 7,262 | 05/31/2015 | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 24.03 | Technology Park II | 0.1% | Highwoods Properties, Inc | 4,800 | 06/30/2019 | Infusion PRN, LLC | 4,313 | 09/30/2016 | Professional Restoration Svc | 4,292 | 09/30/2015 | Diamedix Healthcare, LLC | 2,538 | 01/31/2015 | ||||||||||||||||
Property | 24.04 | Vantage Place A | 0.1% | Advance Stores Company, Inc | 6,152 | 03/31/2015 | Ridgeline Acquisitions, LLC | 1,695 | 07/31/2019 | Business Partnering Int’l Ltd. | 1,415 | 02/28/2015 | IMC Systems, LLC | 700 | 04/30/2015 | ||||||||||||||||
Property | 24.05 | Vantage Place D | 0.1% | TwneBnk Mort (SL Franklin Fed) | 9,479 | 10/31/2015 | Sageview Consulting Group | 3,871 | 08/31/2016 | The Landmark Company of VA | 1,652 | 03/31/2019 | NAP | NAP | NAP | ||||||||||||||||
Property | 24.06 | Vantage Place C | 0.1% | Rountrey And Associates Inc. | 4,634 | 06/30/2015 | Virginia Weight Loss, Inc. | 4,093 | 09/30/2018 | Monarch Mortgage | 1,843 | 05/31/2015 | Dr. Clinton J. Norris DDS, PC | 1,557 | 06/30/2020 | ||||||||||||||||
Property | 24.07 | Vantage Place B | 0.1% | Susie Hall dba ReMax Today | 6,570 | 06/30/2017 | Apex Title and Settlement, LLC | 1,581 | 10/31/2015 | Tandem Mental Health Assoc Inc | 1,295 | 01/31/2016 | American Diabetes Association | 1,229 | 05/31/2016 | ||||||||||||||||
Loan | 25 | Broadmoor Towne Center | 1.3% | Gordmans | 49,955 | 08/31/2024 | 24 Hour Fitness | 46,087 | 03/31/2020 | Office Depot | 15,000 | 09/30/2019 | Tan Your Hide | 7,500 | 08/31/2017 | ||||||||||||||||
Loan | 26 | Paradise Valley | 1.3% | The Roomstore | 30,799 | 08/31/2024 | FedEx Kinko’s | 6,435 | 02/28/2018 | Pet Club Gilbert, LLC | 6,434 | 10/31/2015 | Manhattan Dance Project, Ltd. | 5,782 | 09/30/2015 | ||||||||||||||||
Loan | 27 | 1717 Route 208 North | 1.2% | Paychex North America Inc. | 42,040 | 05/31/2021 | Arcadis US Inc. | 26,114 | 11/30/2017 | Ultra Logistics Inc. | 12,388 | 07/31/2020 | Hunter Group CPA LLC | 12,225 | 10/31/2021 | ||||||||||||||||
Loan | 28 | Triangle Plaza | 1.2% | Gander Mountain Company | 50,738 | 08/31/2029 | Total Wine & More | 17,700 | 10/31/2018 | Ruby Tuesday Inc | 5,600 | 07/31/2018 | Panera, LLC | 4,434 | 10/31/2023 | ||||||||||||||||
Loan | 29 | 1401/1405/1621 Holdings | 1.1% | CH Hospital of Allentown, LLC | 42,878 | 05/31/2034 | RMA | 5,809 | 09/30/2015 | Weller Health | 4,144 | 03/31/2019 | Holcomb Associates | 4,016 | 04/30/2018 | ||||||||||||||||
Loan | 30 | Satellite Office Portfolio | 1.0% | American Security Insurance Co. | 119,517 | 09/30/2019 | Securitas Security Systems USA, Inc. | 20,264 | 05/31/2018 | Q-Matic Corporation | 15,072 | 05/31/2018 | NAP | NAP | NAP | ||||||||||||||||
Loan | 31 | Lowes Improvement Center | 1.0% | Lowes | 135,197 | 04/30/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Loan | 32 | DaVita El Segundo | 1.0% | DaVita Healthcare Partners Inc. | 50,751 | 08/31/2023 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Loan | 33 | CSRA MOB Portfolio I | 0.9% | ||||||||||||||||||||||||||||
Property | 33.01 | 9551 Fannin | 0.7% | Mentis Houston LLP | 20,600 | 04/30/2029 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 33.02 | 722 Hyatt Street | 0.3% | Novant Health | 31,597 | 02/29/2024 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Loan | 34 | Lake in Wood | 0.9% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Loan | 35 | Georgia Multifamily Portfolio | 0.9% | ||||||||||||||||||||||||||||
Property | 35.01 | Shannon Woods | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 35.02 | Oakley Shoals | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 35.03 | Garden Gate | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 35.04 | Autumn Cove | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 35.05 | Pine Knoll | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Loan | 36 | Seaside Factory Outlet | 0.8% | Nike | 12,288 | 12/31/2018 | Dress Barn | 8,500 | 06/30/2015 | Rack Room | 8,000 | 07/31/2024 | Eddie Bauer | 6,600 | 01/31/2018 | ||||||||||||||||
Loan | 37 | Quail Run | 0.8% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Loan | 38 | Sky Park | 0.8% | AMEC Earth & Environmental, Inc. | 22,121 | 02/29/2016 | Washington Inventory Services, Inc. | 19,128 | 07/31/2024 | Integrated Practice Solutions, Inc. | 16,829 | 03/31/2024 | San Diego State University Research Foundation | 8,091 | 09/30/2015 | ||||||||||||||||
Loan | 39 | Governors Crossing | 0.8% | Vanity Fair | 25,764 | 06/30/2020 | Books-A-Million | 17,523 | 06/30/2020 | Your Scrapbook Superstore | 12,083 | 04/30/2019 | Jo-Ann Stores, Inc. | 12,000 | 01/31/2021 | ||||||||||||||||
Loan | 40 | Vista Green Portfolio | 0.8% | ||||||||||||||||||||||||||||
Property | 40.01 | Vista Green Apartments | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 40.02 | Vista Green Village | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Loan | 41 | River Ridge MHC | 0.7% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Loan | 42 | Smithfield Holdings | 0.7% | CH Hospital of Allentown, LLC | 30,000 | 05/31/2034 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Loan | 43 | Magnolia Terrace | 0.7% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Loan | 44 | Putnam Green Portfolio | 0.7% | ||||||||||||||||||||||||||||
Property | 44.01 | Putnam Green Apartments | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 44.02 | Villas at Putnam Green | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Loan | 45 | 444 Seabreeze | 0.7% | Smith Hood Perkins Loucks | 12,221 | 03/31/2018 | Florida Department of Legal Affairs | 12,221 | 12/31/2016 | FBI | 8,624 | 09/30/2023 | Volusia County Public Defender | 8,319 | 01/31/2016 | ||||||||||||||||
Loan | 46 | Regency Square | 0.7% | Winn-Dixie | 44,316 | 11/30/2021 | Planet Fitness | 17,685 | 05/31/2023 | Pet supplies plus | 9,886 | 12/31/2017 | Family Dollar | 7,577 | 12/31/2015 | ||||||||||||||||
Loan | 47 | St. George Medical Center | 0.6% | Sutter Medical Foundation | 13,129 | 12/31/2015 | RX Ruston Investors LLC | 8,000 | 08/31/2019 | Dignity Health | 4,739 | 01/31/2016 | Brian McDowell Podiatry | 2,986 | 09/30/2015 | ||||||||||||||||
Loan | 48 | Florida Multifamily Portfolio | 0.6% | ||||||||||||||||||||||||||||
Property | 48.01 | Lakewood | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 48.02 | Live Oak | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 48.03 | Summerwind | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Loan | 49 | Jellystone of Western NY | 0.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Loan | 50 | Walgreens Cupey | 0.6% | Walgreens | 16,800 | 10/31/2029 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Loan | 51 | Windrush Apartments | 0.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Loan | 52 | Villas De Nolana | 0.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Loan | 53 | Encinitas Village Square II | 0.5% | Swami’s Café/Beach Grass Café | 4,500 | 06/30/2019 | Village Spirit | 2,992 | 07/31/2016 | Encinitas Karate | 2,400 | 11/30/2015 | Fabulous Finds | 2,314 | 12/31/2019 | ||||||||||||||||
Loan | 54 | MacArthur Medical Center | 0.5% | Morningside Recovery, LLC | 22,845 | 12/31/2027 | American Correctional Solutions | 5,394 | 09/30/2015 | SCA General Contracting, Inc. | 3,021 | 08/31/2019 | SRM Marketing | 2,350 | 04/30/2015 | ||||||||||||||||
Loan | 55 | Sam’s Club | 0.5% | Sam’s Club | 141,436 | 01/31/2028 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Loan | 56 | Weatherly Apartments | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Loan | 57 | Peru Retail Center | 0.5% | Hobby Lobby | 55,241 | 07/31/2017 | Goodwill | 19,262 | 02/28/2019 | MC Sport | 18,800 | 05/31/2018 | Dollar Tree | 8,468 | 06/30/2019 | ||||||||||||||||
Loan | 58 | Bridge Square | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Loan | 59 | Cincinnati Portfolio Pool B | 0.4% | ||||||||||||||||||||||||||||
Property | 59.01 | Entowne Manor | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 59.02 | Burton | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 59.03 | Founders | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 59.04 | Georgia Morris | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Loan | 60 | Sapp Portfolio | 0.4% | ||||||||||||||||||||||||||||
Property | 60.01 | Georgian Oaks Apartments | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 60.02 | Georgian Village Apartments | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 60.03 | Knox Landing Apartments | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Loan | 61 | Heritage Towne Centre | 0.4% | Variety Wholesalers, Inc. | 24,844 | 11/30/2018 | Moran Foods, Inc. | 20,292 | 11/30/2020 | Joseph E. Cunningham | 9,450 | 05/31/2017 | Rainbow USA Inc. | 6,720 | 01/31/2019 | ||||||||||||||||
Loan | 62 | RSRT Properties (28) | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Loan | 63 | Brainard Crossing | 0.3% | Fitworks Holding, LLC | 30,000 | 03/31/2024 | Grind Burger, LLC | 4,250 | 09/30/2024 | Highland Wellness Center | 3,270 | 09/30/2024 | T-N-T Tanning Salon, Inc. | 2,000 | 06/30/2024 | ||||||||||||||||
Loan | 64 | Great Value Self Storage | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Loan | 65 | 4102 South Miami Boulevard | 0.3% | The Godfrey Group | 132,000 | 01/31/2027 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Loan | 66 | 135 West 3rd Street | 0.3% | 7-Eleven | 2,250 | 06/30/2025 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Loan | 67 | Great American Plaza | 0.3% | Orgill Singer Associates, Inc. | 20,764 | 04/30/2024 | Independent Capital Management | 2,436 | 09/30/2015 | Nevada Real Estate Corp | 2,048 | MTM | Advanced Health Communications | 1,976 | 11/30/2015 | ||||||||||||||||
Loan | 68 | Grayson Bodyplex | 0.3% | Bodyplex | 21,750 | 12/31/2024 | Antoneta’s | 3,600 | 07/31/2018 | Optimum | 3,000 | 09/30/2017 | Hicks Assoc Ins | 1,500 | 01/12/2016 | ||||||||||||||||
Loan | 69 | Rachel Woods Apartments | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Loan | 70 | Tractor Supply - El Centro | 0.2% | Tractor Supply Company | 19,168 | 06/30/2029 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Loan | 71 | Sandy Plaza | 0.2% | Mattress Firm | 4,200 | 02/28/2019 | Gentle Dental | 3,000 | 05/30/2018 | Sprint | 1,513 | 08/31/2016 | Mandarin Spa | 1,345 | 06/30/2016 | ||||||||||||||||
A-1-12
COMM 2014-LC17 | |||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||||||
% of | Upfront | Monthly | Upfront | Monthly | Upfront | ||||||||||||||||||||||
Property | Initial Pool | Lease | Occupancy | Replacement | Replacement | TI/LC | TI/LC | Tax | |||||||||||||||||||
Flag | ID | Property Name | Balance | 5th Largest Tenant (19)(20)(22) | SF | Expiration (20) | Occupancy (20)(23) | As-of Date | Reserves($)(24) | Reserves ($)(25)(26) | Reserves($)(24)(26) | Reserves ($)(25)(26) | Reserves($)(24) | ||||||||||||||
Loan | 1 | Loews Miami Beach Hotel | 9.7% | NAP | NAP | NAP | 86.0% | 06/30/2014 | At least 4.0% of prior month’s gross revenues | 3,711,259 | |||||||||||||||||
Loan | 2 | Wilton Commercial Portfolio | 9.7% | 87.1% | Various | 31,790 | 1,000,000 | Springing | 651,126 | ||||||||||||||||||
Property | 2.01 | John Rolfe Commons | 1.0% | Lessons in Ballroom | 6,000 | 07/31/2015 | 88.3% | 08/13/2014 | |||||||||||||||||||
Property | 2.02 | Tuckahoe Village Shopping Center | 0.9% | Anytime Fitness | 4,800 | 12/31/2019 | 95.7% | 08/13/2014 | |||||||||||||||||||
Property | 2.03 | Hermitage Industrial Center | 0.9% | UTECO, Inc. | 12,000 | 09/30/2015 | 83.5% | 08/13/2014 | |||||||||||||||||||
Property | 2.04 | Westland Shopping Center | 0.6% | Dolgen, LLC | 8,415 | 11/30/2019 | 96.5% | 08/13/2014 | |||||||||||||||||||
Property | 2.05 | The Shoppes at Crossridge | 0.5% | W. Baxter Perkinson, Jr., D.D. | 3,030 | 06/30/2016 | 97.3% | 08/13/2014 | |||||||||||||||||||
Property | 2.06 | Lauderdale Square | 0.4% | The White Anchovie | 3,240 | 07/31/2024 | 86.8% | 08/13/2014 | |||||||||||||||||||
Property | 2.07 | Wilton Park / Wilton Park West | 0.4% | Landmark Properties | 4,690 | 02/28/2015 | 100.0% | 08/13/2014 | |||||||||||||||||||
Property | 2.08 | Atlee Commerce Center II and III | 0.4% | ODI Green | 8,570 | 10/31/2018 | 100.0% | 08/13/2014 | |||||||||||||||||||
Property | 2.09 | Montpelier Shopping Center | 0.3% | Subway | 1,500 | 11/30/2016 | 95.2% | 08/13/2014 | |||||||||||||||||||
Property | 2.10 | Walgreens at Ridgefield Commons | 0.3% | NAP | NAP | NAP | 100.0% | 09/06/2014 | |||||||||||||||||||
Property | 2.11 | Hanover Commons Shopping Center | 0.3% | Leah Husk Fitness | 1,950 | 10/31/2018 | 82.8% | 08/13/2014 | |||||||||||||||||||
Property | 2.12 | Beverly Hills Shopping Center | 0.3% | Salon DeBonaire, Inc. | 1,470 | 01/31/2020 | 89.3% | 08/13/2014 | |||||||||||||||||||
Property | 2.13 | Maybeury North Shopping Center | 0.3% | Dominican Legend Hair Salon | 1,255 | 05/31/2019 | 88.2% | 08/13/2014 | |||||||||||||||||||
Property | 2.14 | Stratford Hills Shopping Center | 0.3% | BK Music | 3,080 | 06/30/2017 | 88.2% | 08/13/2014 | |||||||||||||||||||
Property | 2.15 | Wilton Square at Innsbrook | 0.2% | NAP | NAP | NAP | 100.0% | 08/13/2014 | |||||||||||||||||||
Property | 2.16 | Gayton Business Center I - VIII | 0.2% | Cabin Creek Auto Service | 3,045 | 07/31/2018 | 90.9% | 08/13/2014 | |||||||||||||||||||
Property | 2.17 | Humana Office Building | 0.2% | The Everett Group, Ltd. | 2,495 | 01/31/2018 | 100.0% | 08/13/2014 | |||||||||||||||||||
Property | 2.18 | Canterbury Shopping Center | 0.2% | Greek-4-U | 2,145 | 05/31/2016 | 41.5% | 08/13/2014 | |||||||||||||||||||
Property | 2.19 | Maybeury South Shopping Center | 0.2% | It’s Letter Perfect | 1,800 | 02/29/2020 | 96.2% | 08/13/2014 | |||||||||||||||||||
Property | 2.20 | Tuckahoe Village Merchant Square | 0.1% | Westwood Cleaners | 1,500 | 09/30/2016 | 89.2% | 08/13/2014 | |||||||||||||||||||
Property | 2.21 | The Park at Dickens Place | 0.1% | Linen Company | 3,520 | MTM | 76.2% | 08/13/2014 | |||||||||||||||||||
Property | 2.22 | Canterbury Green Shopping Center | 0.1% | An Tu Asian Massage | 1,070 | 01/31/2019 | 78.5% | 08/13/2014 | |||||||||||||||||||
Property | 2.23 | Verizon Center | 0.1% | The UPS Store | 1,775 | 08/31/2023 | 100.0% | 08/13/2014 | |||||||||||||||||||
Property | 2.24 | Southgate Manor | 0.1% | NAP | NAP | NAP | 93.2% | 05/31/2014 | |||||||||||||||||||
Property | 2.25 | Crossridge Wells Fargo Bank | 0.1% | NAP | NAP | NAP | 100.0% | 09/06/2014 | |||||||||||||||||||
Property | 2.26 | Crofton Green Merchants Square | 0.1% | NAP | NAP | NAP | 76.7% | 08/13/2014 | |||||||||||||||||||
Property | 2.27 | Westland East Shopping Center | 0.1% | NAP | NAP | NAP | 100.0% | 08/13/2014 | |||||||||||||||||||
Property | 2.28 | Quioccasin Shoppes | 0.1% | Subway | 800 | 03/31/2015 | 61.2% | 08/13/2014 | |||||||||||||||||||
Property | 2.29 | Wilton Square at Brandermill | 0.1% | Pizza Hut-#4512 | 1,200 | 10/31/2017 | 60.0% | 08/13/2014 | |||||||||||||||||||
Property | 2.30 | Nova of Virginia Aquatics | 0.1% | NAP | NAP | NAP | 100.0% | 09/06/2014 | |||||||||||||||||||
Property | 2.31 | Quioccasin Square Shopping Center | 0.1% | NAP | NAP | NAP | 100.0% | 08/13/2014 | |||||||||||||||||||
Property | 2.32 | 2208-2218 Perl Road | 0.1% | NAP | NAP | NAP | 100.0% | 08/13/2014 | |||||||||||||||||||
Property | 2.33 | Atlee Business Center V and VI | 0.1% | NAP | NAP | NAP | 0.0% | 08/13/2014 | |||||||||||||||||||
Property | 2.34 | 2400 Westwood Avenue | 0.1% | NAP | NAP | NAP | 0.0% | 08/13/2014 | |||||||||||||||||||
Property | 2.35 | 2121 Dabney Road | 0.1% | NAP | NAP | NAP | 100.0% | 09/06/2014 | |||||||||||||||||||
Property | 2.36 | BHSC-Verizon Store | 0.1% | NAP | NAP | NAP | 100.0% | 09/06/2014 | |||||||||||||||||||
Property | 2.37 | Brookside Convenience Center | 0.0% | Rose Nails | 704 | 05/31/2020 | 100.0% | 08/13/2014 | |||||||||||||||||||
Property | 2.38 | Offices At Parham & Patterson | 0.0% | Moore & Associates | 465 | 11/30/2016 | 73.4% | 08/13/2014 | |||||||||||||||||||
Property | 2.39 | 4411 Jacque Street | 0.0% | NAP | NAP | NAP | 100.0% | 09/06/2014 | |||||||||||||||||||
Property | 2.40 | 2040 Westmoreland Street | 0.0% | NAP | NAP | NAP | 100.0% | 09/06/2014 | |||||||||||||||||||
Property | 2.41 | Canterbury Building | 0.0% | NAP | NAP | NAP | 100.0% | 09/06/2014 | |||||||||||||||||||
Property | 2.42 | 338 Oyster Point Road | 0.0% | NAP | NAP | NAP | 100.0% | 09/06/2014 | |||||||||||||||||||
Property | 2.43 | 5712-5716 Greendale Road | 0.0% | NAP | NAP | NAP | 100.0% | 08/13/2014 | |||||||||||||||||||
Property | 2.44 | 5004-5010 West Clay Street | 0.0% | NAP | NAP | NAP | 100.0% | 09/06/2014 | |||||||||||||||||||
Property | 2.45 | Canterbury Green Office Building | 0.0% | NAP | NAP | NAP | 77.2% | 08/13/2014 | |||||||||||||||||||
Property | 2.46 | 4909-4911 West Clay Street | 0.0% | NAP | NAP | NAP | 100.0% | 08/13/2014 | |||||||||||||||||||
Property | 2.47 | 4100 West Clay Street | 0.0% | NAP | NAP | NAP | 100.0% | 09/06/2014 | |||||||||||||||||||
Property | 2.48 | 5612-5614 Greendale Road | 0.0% | NAP | NAP | NAP | 100.0% | 08/13/2014 | |||||||||||||||||||
Property | 2.49 | The Wilton Professional Building | 0.0% | NAP | NAP | NAP | 22.2% | 08/13/2014 | |||||||||||||||||||
Property | 2.50 | 5001-5003 West Leigh Street | 0.0% | NAP | NAP | NAP | 100.0% | 09/06/2014 | |||||||||||||||||||
Property | 2.51 | 4905 West Clay Street | 0.0% | NAP | NAP | NAP | 100.0% | 09/06/2014 | |||||||||||||||||||
Loan | 3 | 80 and 90 Maiden Lane | 7.3% | Catholic Charities of NY | 26,438 | 04/30/2029 | 94.1% | 04/30/2014 | 6,901 | 46,005 | 872,250 | ||||||||||||||||
Loan | 4 | Myrtle Beach Marriott Resort & Spa | 4.4% | NAP | NAP | NAP | 68.1% | 06/30/2014 | 1/12 of 5.0% of such year’s gross income from operations | 358,000 | |||||||||||||||||
Loan | 5 | Parkway 120 | 3.6% | Judge Group | 11,842 | 03/31/2020 | 100.0% | 06/30/2014 | 2,771 | 2,000,000 | Springing | 89,269 | |||||||||||||||
Loan | 6 | Aloft Cupertino | 2.8% | NAP | NAP | NAP | 80.4% | 07/31/2014 | 1/12 of 4.0% of prior year’s gross income | 175,000 | |||||||||||||||||
Loan | 7 | 50 Crosby Drive | 2.6% | NAP | NAP | NAP | 100.0% | 09/06/2014 | 4,803 | 51,843 | 133,034 | ||||||||||||||||
Loan | 8 | Emerald Hills Village & Beaver Lake Estates | 2.5% | 96.5% | 08/01/2014 | 2,733 | 148,278 | ||||||||||||||||||||
Property | 8.01 | Emerald Hills Village | 1.6% | NAP | NAP | NAP | 96.5% | 08/01/2014 | |||||||||||||||||||
Property | 8.02 | Beaver Lake Estates | 0.9% | NAP | NAP | NAP | 96.5% | 08/01/2014 | |||||||||||||||||||
Loan | 9 | U-Haul Pool 4 | 2.5% | 81.4% | 08/10/2014 | 7,886 | 422,562 | ||||||||||||||||||||
Property | 9.01 | U-Haul of Houston | 0.4% | NAP | NAP | NAP | 91.1% | 08/10/2014 | |||||||||||||||||||
Property | 9.02 | U-Haul of Glendale | 0.4% | NAP | NAP | NAP | 26.1% | 08/10/2014 | |||||||||||||||||||
Property | 9.03 | U-Haul of Savannah | 0.2% | NAP | NAP | NAP | 92.7% | 08/10/2014 | |||||||||||||||||||
Property | 9.04 | U-Haul of Gretna | 0.2% | NAP | NAP | NAP | 95.4% | 08/10/2014 | |||||||||||||||||||
Property | 9.05 | U-Haul of Tuscaloosa | 0.2% | NAP | NAP | NAP | 95.3% | 08/10/2014 | |||||||||||||||||||
Property | 9.06 | U-Haul of Independence | 0.1% | NAP | NAP | NAP | 95.3% | 08/10/2014 | |||||||||||||||||||
Property | 9.07 | U-Haul of Columbus | 0.1% | NAP | NAP | NAP | 98.9% | 08/10/2014 | |||||||||||||||||||
Property | 9.08 | U-Haul of San Angelo | 0.1% | NAP | NAP | NAP | 98.8% | 08/10/2014 | |||||||||||||||||||
Property | 9.09 | U-Haul of Memphis | 0.1% | NAP | NAP | NAP | 84.9% | 08/10/2014 | |||||||||||||||||||
Property | 9.10 | U-Haul of Orange | 0.1% | NAP | NAP | NAP | 96.9% | 08/10/2014 | |||||||||||||||||||
Property | 9.11 | U-Haul of Tampa | 0.1% | NAP | NAP | NAP | 97.8% | 08/10/2014 | |||||||||||||||||||
Property | 9.12 | U-Haul of Topeka | 0.1% | NAP | NAP | NAP | 97.3% | 08/10/2014 | |||||||||||||||||||
Property | 9.13 | U-Haul of Saddle Brook | 0.1% | NAP | NAP | NAP | 94.2% | 08/10/2014 | |||||||||||||||||||
Property | 9.14 | U-Haul of Hartford | 0.1% | NAP | NAP | NAP | 97.0% | 08/10/2014 | |||||||||||||||||||
Property | 9.15 | U-Haul of Anaheim | 0.0% | NAP | NAP | NAP | 97.5% | 08/10/2014 | |||||||||||||||||||
Property | 9.16 | U-Haul of Pocatello | 0.0% | NAP | NAP | NAP | 82.6% | 08/10/2014 | |||||||||||||||||||
Property | 9.17 | U-Haul of Middletown | 0.0% | NAP | NAP | NAP | 89.5% | 08/10/2014 | |||||||||||||||||||
Loan | 10 | SRC Multifamily Portfolio 2 | 2.4% | 88.4% | 06/03/2014 | 12,521 | 275,832 | ||||||||||||||||||||
Property | 10.01 | La Mansion Del Paseo | 0.9% | NAP | NAP | NAP | 89.3% | 06/03/2014 | |||||||||||||||||||
Property | 10.02 | Southfield | 0.8% | NAP | NAP | NAP | 89.7% | 06/03/2014 | |||||||||||||||||||
Property | 10.03 | Stone Creek Apartments | 0.7% | NAP | NAP | NAP | 86.7% | 06/03/2014 | |||||||||||||||||||
Loan | 11 | SRC Multifamily Portfolio 3 | 2.3% | 88.3% | 06/03/2014 | 17,431 | 331,309 | ||||||||||||||||||||
Property | 11.01 | Parkway Gardens | 0.9% | NAP | NAP | NAP | 86.3% | 06/03/2014 | |||||||||||||||||||
Property | 11.02 | Windsor Place | 0.8% | NAP | NAP | NAP | 92.5% | 06/03/2014 | |||||||||||||||||||
Property | 11.03 | Dove Tree | 0.6% | NAP | NAP | NAP | 87.0% | 06/03/2014 | |||||||||||||||||||
Loan | 12 | Bartlett Flex Portfolio | 2.0% | 84.2% | 07/02/2014 | 5,849 | 400,000 | Springing | 291,206 | ||||||||||||||||||
Property | 12.01 | 3110 Stage Post Drive | 0.2% | NTR Metals USA, LLC | 2,430 | 05/31/2016 | 70.8% | 07/02/2014 | |||||||||||||||||||
Property | 12.02 | 8500 Wolf Lake Drive | 0.2% | Fortune Printing | 3,108 | 04/30/2016 | 93.4% | 07/02/2014 | |||||||||||||||||||
Property | 12.03 | 8390 Wolf Lake Drive | 0.2% | NAP | NAP | NAP | 100.0% | 07/02/2014 | |||||||||||||||||||
Property | 12.04 | 3144 Stage Post Drive | 0.2% | Rick R. Wascher | 2,925 | 11/30/2016 | 81.3% | 07/02/2014 | |||||||||||||||||||
Property | 12.05 | 8400 Wolf Lake Drive | 0.2% | Applied Technical Services, Inc. | 1,867 | 01/31/2015 | 48.3% | 07/02/2014 | |||||||||||||||||||
Property | 12.06 | 8370 Wolf Lake Drive | 0.2% | Henry Schein | 3,960 | 08/31/2021 | 100.0% | 07/02/2014 | |||||||||||||||||||
Property | 12.07 | 8380 Wolf Lake Drive | 0.1% | NAP | NAP | NAP | 100.0% | 09/06/2014 | |||||||||||||||||||
Property | 12.08 | 3150 Stage Post Drive | 0.1% | NAP | NAP | NAP | 58.3% | 07/02/2014 | |||||||||||||||||||
Property | 12.09 | 8410 Wolf Lake Drive | 0.1% | Overstreet Financial | 2,340 | MTM | 83.3% | 07/02/2014 | |||||||||||||||||||
Property | 12.10 | 8024 Stage Hills Boulevard | 0.1% | NAP | NAP | NAP | 87.2% | 07/02/2014 | |||||||||||||||||||
Property | 12.11 | 3111 Stage Post Drive | 0.1% | NAP | NAP | NAP | 100.0% | 07/02/2014 | |||||||||||||||||||
Property | 12.12 | 7850 Stage Hills Boulevard | 0.1% | NAP | NAP | NAP | 100.0% | 07/02/2014 |
A-1-13
COMM 2014-LC17 | |||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||||||
% of | Upfront | Monthly | Upfront | Monthly | Upfront | ||||||||||||||||||||||
Property | Initial Pool | Lease | Occupancy | Replacement | Replacement | TI/LC | TI/LC | Tax | |||||||||||||||||||
Flag | ID | Property Name | Balance | 5th Largest Tenant (19)(20)(22) | SF | Expiration (20) | Occupancy (20)(23) | As-of Date | Reserves($)(24) | Reserves ($)(25)(26) | Reserves($)(24)(26) | Reserves ($)(25)(26) | Reserves($)(24) | ||||||||||||||
Property | 12.13 | 7876 Stage Hills Boulevard | 0.1% | Terracon Consultants, Inc. | 2,500 | 02/28/2015 | 100.0% | 07/02/2014 | |||||||||||||||||||
Property | 12.14 | 3080 Stage Post Drive | 0.1% | Industrial Capital Holdings, LLC | 1,725 | 09/30/2024 | 78.2% | 07/02/2014 | |||||||||||||||||||
Loan | 13 | Hillphoenix Global Corporate Headquarters | 1.8% | NAP | NAP | NAP | 100.0% | 09/06/2014 | |||||||||||||||||||
Loan | 14 | Pasadena Multifamily Portfolio | 1.6% | 92.1% | 07/21/2014 | 29,993 | 342,348 | ||||||||||||||||||||
Property | 14.01 | Alta Vista | 0.8% | NAP | NAP | NAP | 92.2% | 07/21/2014 | |||||||||||||||||||
Property | 14.02 | Las Villas | 0.8% | NAP | NAP | NAP | 91.9% | 07/21/2014 | |||||||||||||||||||
Loan | 15 | Quito Village Center | 1.6% | Quito Park Dry Cleaners | 1,862 | 06/30/2015 | 93.4% | 08/06/2014 | 600,000 | 1,005 | 775,000 | 5,013 | 153,614 | ||||||||||||||
Loan | 16 | Town Center | 1.6% | Dixon & Daley, LLP | 4,122 | 04/30/2015 | 84.0% | 06/05/2014 | 2,915 | 250,000 | 18,221 | 49,620 | |||||||||||||||
Loan | 17 | Eagle Ford | 1.6% | 76.7% | 06/30/2014 | 1/12 of 5% of prior year’s gross revenues | 173,959 | ||||||||||||||||||||
Property | 17.01 | Hampton Inn & Suites - Cotulla | 0.6% | NAP | NAP | NAP | 74.7% | 06/30/2014 | |||||||||||||||||||
Property | 17.02 | Hampton Inn & Suites - Pleasanton | 0.5% | NAP | NAP | NAP | 91.7% | 06/30/2014 | |||||||||||||||||||
Property | 17.03 | La Quinta - Pearsall | 0.4% | NAP | NAP | NAP | 64.6% | 06/30/2014 | |||||||||||||||||||
Loan | 18 | Lake Rudolph | 1.5% | NAP | NAP | NAP | 41.3% | 12/31/2013 | Springing | 24,379 | |||||||||||||||||
Loan | 19 | Temple Villas (28) | 1.5% | NAP | NAP | NAP | 96.4% | 08/01/2014 | Springing | Springing | 16,337 | ||||||||||||||||
Loan | 20 | World Houston Plaza | 1.5% | Lincoln Property Company | 4,080 | 04/30/2019 | 100.0% | 06/01/2014 | 5,784 | 149,380 | 19,881 | 545,336 | |||||||||||||||
Loan | 21 | Renaissance West Retail Center | 1.3% | Makino Restaurant Group | 7,418 | 05/31/2019 | 85.3% | 08/13/2014 | 2,274 | 182,000 | 14,103 | 47,396 | |||||||||||||||
Loan | 22 | California Professional Center | 1.3% | USHW of California, Inc. | 4,777 | 03/31/2017 | 89.2% | 07/01/2014 | 300,000 | 1,294 | 9,705 | 119,813 | |||||||||||||||
Loan | 23 | Miramar Metroplex | 1.3% | New Horizons Computer Learning | 12,756 | 11/30/2016 | 73.0% | 08/27/2014 | 3,528 | 50,000 | 17,641 | 260,294 | |||||||||||||||
Loan | 24 | Highwoods Portfolio | 1.3% | 80.8% | 06/09/2014 | 250,000 | 4,081 | 500,000 | 13,462 | 52,770 | |||||||||||||||||
Property | 24.01 | Vantage Pointe | 0.5% | Prism RCM Systems, Inc | 2,600 | 04/30/2016 | 53.6% | 06/09/2014 | |||||||||||||||||||
Property | 24.02 | Technology Park I | 0.3% | NAP | NAP | NAP | 100.0% | 06/09/2014 | |||||||||||||||||||
Property | 24.03 | Technology Park II | 0.1% | BraRon Incorporated | 2,133 | 05/31/2017 | 100.0% | 06/09/2014 | |||||||||||||||||||
Property | 24.04 | Vantage Place A | 0.1% | NAP | NAP | NAP | 65.8% | 06/09/2014 | |||||||||||||||||||
Property | 24.05 | Vantage Place D | 0.1% | NAP | NAP | NAP | 100.0% | 06/09/2014 | |||||||||||||||||||
Property | 24.06 | Vantage Place C | 0.1% | Thornton and Associates | 1,090 | 11/30/2019 | 100.0% | 06/09/2014 | |||||||||||||||||||
Property | 24.07 | Vantage Place B | 0.1% | Ramey Kemp & Associates, Inc. | 1,167 | 06/30/2015 | 84.2% | 06/09/2014 | |||||||||||||||||||
Loan | 25 | Broadmoor Towne Center | 1.3% | Panera Bread | 5,231 | 01/31/2024 | 100.0% | 07/30/2014 | 1,797 | 600,000 | 7,789 | 45,820 | |||||||||||||||
Loan | 26 | Paradise Valley | 1.3% | Bikram Yoga | 3,957 | 03/31/2016 | 94.5% | 07/22/2014 | 1,455 | 375,000 | Springing | 63,151 | |||||||||||||||
Loan | 27 | 1717 Route 208 North | 1.2% | LV&H Management Co Inc. | 9,996 | MTM | 100.0% | 04/16/2014 | 1,950,000 | Springing | 1,800,824 | Springing | 52,778 | ||||||||||||||
Loan | 28 | Triangle Plaza | 1.2% | FedEx Kinko’s | 3,300 | 03/31/2019 | 96.8% | 07/02/2014 | Springing | Springing | |||||||||||||||||
Loan | 29 | 1401/1405/1621 Holdings | 1.1% | Trinity Specialty Pharmacy | 2,907 | 10/31/2014 | 73.1% | 07/15/2014 | 1,290 | 4,301 | 148,728 | ||||||||||||||||
Loan | 30 | Satellite Office Portfolio | 1.0% | NAP | NAP | NAP | 88.6% | 05/05/2014 | 2,913 | 14,565 | 99,671 | ||||||||||||||||
Loan | 31 | Lowes Improvement Center | 1.0% | NAP | NAP | NAP | 100.0% | 09/06/2014 | Springing | Springing | |||||||||||||||||
Loan | 32 | DaVita El Segundo | 1.0% | NAP | NAP | NAP | 100.0% | 09/06/2014 | 1,353 | 4,229 | 133,333 | ||||||||||||||||
Loan | 33 | CSRA MOB Portfolio I | 0.9% | 100.0% | 09/06/2014 | 1,044 | 235,000 | Springing | |||||||||||||||||||
Property | 33.01 | 9551 Fannin | 0.7% | NAP | NAP | NAP | 100.0% | 09/06/2014 | |||||||||||||||||||
Property | 33.02 | 722 Hyatt Street | 0.3% | NAP | NAP | NAP | 100.0% | 09/06/2014 | |||||||||||||||||||
Loan | 34 | Lake in Wood | 0.9% | NAP | NAP | NAP | 73.2% | 06/30/2014 | Springing | 37,189 | |||||||||||||||||
Loan | 35 | Georgia Multifamily Portfolio | 0.9% | 93.0% | 07/21/2014 | 9,476 | 57,870 | ||||||||||||||||||||
Property | 35.01 | Shannon Woods | 0.3% | NAP | NAP | NAP | 85.8% | 07/21/2014 | |||||||||||||||||||
Property | 35.02 | Oakley Shoals | 0.2% | NAP | NAP | NAP | 90.7% | 07/21/2014 | |||||||||||||||||||
Property | 35.03 | Garden Gate | 0.2% | NAP | NAP | NAP | 100.0% | 07/21/2014 | |||||||||||||||||||
Property | 35.04 | Autumn Cove | 0.1% | NAP | NAP | NAP | 100.0% | 07/21/2014 | |||||||||||||||||||
Property | 35.05 | Pine Knoll | 0.1% | NAP | NAP | NAP | 100.0% | 07/21/2014 | |||||||||||||||||||
Loan | 36 | Seaside Factory Outlet | 0.8% | Pendelton | 6,007 | 04/30/2015 | 83.6% | 08/14/2014 | 1,928 | 300,000 | 8,499 | 130,050 | |||||||||||||||
Loan | 37 | Quail Run | 0.8% | NAP | NAP | NAP | 88.9% | 07/16/2014 | 9,683 | 185,134 | |||||||||||||||||
Loan | 38 | Sky Park | 0.8% | Iron Mountain Information Management, Inc. | 4,738 | 06/30/2015 | 91.5% | 07/14/2014 | 2,022 | 228,439 | 17,960 | 38,921 | |||||||||||||||
Loan | 39 | Governors Crossing | 0.8% | Shoe Carnival | 7,562 | 07/31/2016 | 78.8% | 08/06/2014 | 2,317 | 26,064 | 6,333 | 28,856 | |||||||||||||||
Loan | 40 | Vista Green Portfolio | 0.8% | 93.8% | 07/31/2014 | 5,333 | 31,023 | ||||||||||||||||||||
Property | 40.01 | Vista Green Apartments | 0.4% | NAP | NAP | NAP | 91.7% | 07/31/2014 | |||||||||||||||||||
Property | 40.02 | Vista Green Village | 0.3% | NAP | NAP | NAP | 96.4% | 07/31/2014 | |||||||||||||||||||
Loan | 41 | River Ridge MHC | 0.7% | NAP | NAP | NAP | 93.1% | 07/07/2014 | 1,800 | 38,634 | |||||||||||||||||
Loan | 42 | Smithfield Holdings | 0.7% | NAP | NAP | NAP | 100.0% | 09/05/2014 | 375 | 1,250 | 47,586 | ||||||||||||||||
Loan | 43 | Magnolia Terrace | 0.7% | NAP | NAP | NAP | 95.3% | 08/07/2014 | 5,750 | 81,225 | |||||||||||||||||
Loan | 44 | Putnam Green Portfolio | 0.7% | 93.2% | 07/31/2014 | 5,208 | 35,288 | ||||||||||||||||||||
Property | 44.01 | Putnam Green Apartments | 0.4% | NAP | NAP | NAP | 94.0% | 07/31/2014 | |||||||||||||||||||
Property | 44.02 | Villas at Putnam Green | 0.2% | NAP | NAP | NAP | 91.5% | 07/31/2014 | |||||||||||||||||||
Loan | 45 | 444 Seabreeze | 0.7% | Charles Wayne Properties | 6,989 | 08/01/2017 | 91.4% | 08/01/2014 | 2,519 | 10,076 | 136,835 | ||||||||||||||||
Loan | 46 | Regency Square | 0.7% | Great Rooms | 7,400 | 12/31/2017 | 88.6% | 07/15/2014 | 2,525 | 100,000 | 7,576 | 111,313 | |||||||||||||||
Loan | 47 | St. George Medical Center | 0.6% | Capital Nephrology Medical | 2,480 | 09/30/2020 | 81.8% | 05/31/2014 | 1,346 | 566,821 | Springing | 42,000 | |||||||||||||||
Loan | 48 | Florida Multifamily Portfolio | 0.6% | 97.8% | 06/30/2014 | 67,000 | 5,575 | 78,188 | |||||||||||||||||||
Property | 48.01 | Lakewood | 0.3% | NAP | NAP | NAP | 100.0% | 06/30/2014 | |||||||||||||||||||
Property | 48.02 | Live Oak | 0.2% | NAP | NAP | NAP | 98.7% | 06/30/2014 | |||||||||||||||||||
Property | 48.03 | Summerwind | 0.1% | NAP | NAP | NAP | 93.5% | 06/30/2014 | |||||||||||||||||||
Loan | 49 | Jellystone of Western NY | 0.6% | NAP | NAP | NAP | 31.0% | 06/30/2014 | Springing | 7,526 | |||||||||||||||||
Loan | 50 | Walgreens Cupey | 0.6% | NAP | NAP | NAP | 100.0% | 09/06/2014 | 13,233 | ||||||||||||||||||
Loan | 51 | Windrush Apartments | 0.6% | NAP | NAP | NAP | 96.0% | 08/20/2014 | 5,050 | 35,733 | |||||||||||||||||
Loan | 52 | Villas De Nolana | 0.6% | NAP | NAP | NAP | 88.3% | 08/31/2014 | 2,750 | 113,430 | |||||||||||||||||
Loan | 53 | Encinitas Village Square II | 0.5% | Taco Bell | 1,927 | 08/31/2016 | 98.7% | 07/31/2014 | 468 | 2,340 | 34,000 | ||||||||||||||||
Loan | 54 | MacArthur Medical Center | 0.5% | Dr. Jacob Rispler | 2,055 | 11/30/2015 | 100.0% | 01/01/2015 | 1,160 | 4,647 | 63,333 | ||||||||||||||||
Loan | 55 | Sam’s Club | 0.5% | NAP | NAP | NAP | 100.0% | 09/06/2014 | |||||||||||||||||||
Loan | 56 | Weatherly Apartments | 0.5% | NAP | NAP | NAP | 86.2% | 07/29/2014 | 5,600 | 8,858 | |||||||||||||||||
Loan | 57 | Peru Retail Center | 0.5% | NAP | NAP | NAP | 100.0% | 07/01/2014 | 2,205 | Springing | 14,524 | ||||||||||||||||
Loan | 58 | Bridge Square | 0.4% | NAP | NAP | NAP | 87.5% | 08/07/2014 | 500 | 2,730 | 13,220 | ||||||||||||||||
Loan | 59 | Cincinnati Portfolio Pool B | 0.4% | 94.8% | 08/15/2014 | 5,703 | 18,969 | ||||||||||||||||||||
Property | 59.01 | Entowne Manor | 0.2% | NAP | NAP | NAP | 93.6% | 08/15/2014 | |||||||||||||||||||
Property | 59.02 | Burton | 0.1% | NAP | NAP | NAP | 96.2% | 08/15/2014 | |||||||||||||||||||
Property | 59.03 | Founders | 0.1% | NAP | NAP | NAP | 94.4% | 08/15/2014 | |||||||||||||||||||
Property | 59.04 | Georgia Morris | 0.0% | NAP | NAP | NAP | 96.4% | 08/15/2014 | |||||||||||||||||||
Loan | 60 | Sapp Portfolio | 0.4% | 96.6% | 07/01/2014 | 3,653 | 51,895 | ||||||||||||||||||||
Property | 60.01 | Georgian Oaks Apartments | 0.2% | NAP | NAP | NAP | 100.0% | 07/01/2014 | |||||||||||||||||||
Property | 60.02 | Georgian Village Apartments | 0.1% | NAP | NAP | NAP | 100.0% | 07/01/2014 | |||||||||||||||||||
Property | 60.03 | Knox Landing Apartments | 0.1% | NAP | NAP | NAP | 87.5% | 07/01/2014 | |||||||||||||||||||
Loan | 61 | Heritage Towne Centre | 0.4% | Gye Eun & Jane Hyo Choi | 3,500 | 08/31/2015 | 97.9% | 06/30/2014 | 1,421 | 200,000 | Springing | 57,747 | |||||||||||||||
Loan | 62 | RSRT Properties (28) | 0.3% | NAP | NAP | NAP | 100.0% | 3/20/2014; 3/27/2014 | 2,700 | Springing | 15,681 | ||||||||||||||||
Loan | 63 | Brainard Crossing | 0.3% | NAP | NAP | NAP | 99.6% | 06/23/2014 | 198 | 214,722 | 459 | 44,598 | |||||||||||||||
Loan | 64 | Great Value Self Storage | 0.3% | NAP | NAP | NAP | 95.4% | 08/12/2014 | 12,000 | 1,268 | 51,715 | ||||||||||||||||
Loan | 65 | 4102 South Miami Boulevard | 0.3% | NAP | NAP | NAP | 100.0% | 09/06/2014 | 1,100 | 333,250 | 26,675 | 33,228 | |||||||||||||||
Loan | 66 | 135 West 3rd Street | 0.3% | NAP | NAP | NAP | 100.0% | 09/05/2014 | 7,407 | ||||||||||||||||||
Loan | 67 | Great American Plaza | 0.3% | NAP | NAP | NAP | 100.0% | 06/02/2014 | 460 | 2,270 | 15,000 | ||||||||||||||||
Loan | 68 | Grayson Bodyplex | 0.3% | Body Heat Tanning | 1,100 | 06/30/2017 | 100.0% | 05/09/2014 | 414 | 2,070 | 2,070 | 48,333 | |||||||||||||||
Loan | 69 | Rachel Woods Apartments | 0.2% | NAP | NAP | NAP | 100.0% | 07/14/2014 | 2,925 | 15,583 | |||||||||||||||||
Loan | 70 | Tractor Supply - El Centro | 0.2% | NAP | NAP | NAP | 100.0% | 09/06/2014 | |||||||||||||||||||
Loan | 71 | Sandy Plaza | 0.2% | Elite Orthopedic | 1,000 | 06/30/2016 | 90.1% | 07/25/2014 | 164 | 80,000 | Springing | 26,881 | |||||||||||||||
A-1-14
COMM 2014-LC17 | |||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||||
% of | Monthly | Upfront | Monthly | Upfront | Other | Environmental | |||||||||||||||||||
Property | Initial Pool | Tax | Insurance | Insurance | Engineering | Other | Reserves | Report | Engineering | Loan | |||||||||||||||
Flag | ID | Property Name | Balance | Reserves ($)(25) | Reserves($)(24) | Reserves ($)(25) | Reserves($)(24) | Reserves ($)(24)(25)(26) | Description (24)(25)(26) | Date (27)(29) | Report Date | Purpose | |||||||||||||
Loan | 1 | Loews Miami Beach Hotel | 9.7% | 371,126 | Springing | 2,500 | 07/31/2014 | 07/31/2014 | Refinance | ||||||||||||||||
Loan | 2 | Wilton Commercial Portfolio | 9.7% | 130,225 | 147,556 | 16,395 | 770,572 | 719,051 | Atlee & Humana Reserves (Upfront: 634,676); Environmental (Upfront: 84,375); Grocery Reserve (Monthly: Springing) | Refinance | |||||||||||||||
Property | 2.01 | John Rolfe Commons | 1.0% | 07/24/2014 | 07/21/2014 | ||||||||||||||||||||
Property | 2.02 | Tuckahoe Village Shopping Center | 0.9% | 07/24/2014 | 07/23/2014 | ||||||||||||||||||||
Property | 2.03 | Hermitage Industrial Center | 0.9% | 07/24/2014 | 07/21/2014 | ||||||||||||||||||||
Property | 2.04 | Westland Shopping Center | 0.6% | 07/28/2014 | 07/21/2014 | ||||||||||||||||||||
Property | 2.05 | The Shoppes at Crossridge | 0.5% | 07/28/2014 | 07/21/2014 | ||||||||||||||||||||
Property | 2.06 | Lauderdale Square | 0.4% | 07/24/2014 | 07/21/2014 | ||||||||||||||||||||
Property | 2.07 | Wilton Park / Wilton Park West | 0.4% | 7/28/14; 7/24/14 | 07/21/2014 | ||||||||||||||||||||
Property | 2.08 | Atlee Commerce Center II and III | 0.4% | 07/28/2014 | 07/21/2014 | ||||||||||||||||||||
Property | 2.09 | Montpelier Shopping Center | 0.3% | 07/28/2014 | 07/21/2014 | ||||||||||||||||||||
Property | 2.10 | Walgreens at Ridgefield Commons | 0.3% | 07/28/2014 | 07/21/2014 | ||||||||||||||||||||
Property | 2.11 | Hanover Commons Shopping Center | 0.3% | 08/21/2014 | 08/22/2014 | ||||||||||||||||||||
Property | 2.12 | Beverly Hills Shopping Center | 0.3% | 07/23/2014 | 07/23/2014 | ||||||||||||||||||||
Property | 2.13 | Maybeury North Shopping Center | 0.3% | 07/23/2014 | 07/23/2014 | ||||||||||||||||||||
Property | 2.14 | Stratford Hills Shopping Center | 0.3% | 07/25/2014 | 07/23/2014 | ||||||||||||||||||||
Property | 2.15 | Wilton Square at Innsbrook | 0.2% | 07/27/2014 | 07/21/2014 | ||||||||||||||||||||
Property | 2.16 | Gayton Business Center I - VIII | 0.2% | 7/27/2014; 7/28/2014; 7/24/2014 | 07/21/2014 | ||||||||||||||||||||
Property | 2.17 | Humana Office Building | 0.2% | 07/24/2014 | 07/21/2014 | ||||||||||||||||||||
Property | 2.18 | Canterbury Shopping Center | 0.2% | 07/22/2014 | 07/21/2014 | ||||||||||||||||||||
Property | 2.19 | Maybeury South Shopping Center | 0.2% | 07/23/2014 | 07/23/2014 | ||||||||||||||||||||
Property | 2.20 | Tuckahoe Village Merchant Square | 0.1% | 07/22/2014 | 07/23/2014 | ||||||||||||||||||||
Property | 2.21 | The Park at Dickens Place | 0.1% | 07/23/2014 | 07/23/2014 | ||||||||||||||||||||
Property | 2.22 | Canterbury Green Shopping Center | 0.1% | 07/23/2014 | 07/23/2014 | ||||||||||||||||||||
Property | 2.23 | Verizon Center | 0.1% | 07/28/2014 | 07/21/2014 | ||||||||||||||||||||
Property | 2.24 | Southgate Manor | 0.1% | 07/22/2014 | 07/24/2014 | ||||||||||||||||||||
Property | 2.25 | Crossridge Wells Fargo Bank | 0.1% | 07/28/2014 | 07/21/2014 | ||||||||||||||||||||
Property | 2.26 | Crofton Green Merchants Square | 0.1% | 07/29/2014 | 07/21/2014 | ||||||||||||||||||||
Property | 2.27 | Westland East Shopping Center | 0.1% | 07/28/2014 | 07/21/2014 | ||||||||||||||||||||
Property | 2.28 | Quioccasin Shoppes | 0.1% | 07/21/2014 | 07/23/2014 | ||||||||||||||||||||
Property | 2.29 | Wilton Square at Brandermill | 0.1% | 07/18/2014 | 07/23/2014 | ||||||||||||||||||||
Property | 2.30 | Nova of Virginia Aquatics | 0.1% | 07/24/2014 | 07/21/2014 | ||||||||||||||||||||
Property | 2.31 | Quioccasin Square Shopping Center | 0.1% | 07/22/2014 | 07/21/2014 | ||||||||||||||||||||
Property | 2.32 | 2208-2218 Perl Road | 0.1% | 07/23/2014 | 07/23/2014 | ||||||||||||||||||||
Property | 2.33 | Atlee Business Center V and VI | 0.1% | 07/25/2014 | 07/21/2014 | ||||||||||||||||||||
Property | 2.34 | 2400 Westwood Avenue | 0.1% | 07/22/2014 | 07/23/2014 | ||||||||||||||||||||
Property | 2.35 | 2121 Dabney Road | 0.1% | 07/23/2014 | 07/23/2014 | ||||||||||||||||||||
Property | 2.36 | BHSC-Verizon Store | 0.1% | 07/23/2014 | 07/18/2014 | ||||||||||||||||||||
Property | 2.37 | Brookside Convenience Center | 0.0% | 07/24/2014 | 07/21/2014 | ||||||||||||||||||||
Property | 2.38 | Offices At Parham & Patterson | 0.0% | 07/22/2014 | 07/23/2014 | ||||||||||||||||||||
Property | 2.39 | 4411 Jacque Street | 0.0% | 07/17/2014 | 07/23/2014 | ||||||||||||||||||||
Property | 2.40 | 2040 Westmoreland Street | 0.0% | 07/23/2014 | 07/23/2014 | ||||||||||||||||||||
Property | 2.41 | Canterbury Building | 0.0% | 07/23/2014 | 07/23/2014 | ||||||||||||||||||||
Property | 2.42 | 338 Oyster Point Road | 0.0% | 07/24/2014 | 07/21/2014 | ||||||||||||||||||||
Property | 2.43 | 5712-5716 Greendale Road | 0.0% | 07/25/2014 | 07/21/2014 | ||||||||||||||||||||
Property | 2.44 | 5004-5010 West Clay Street | 0.0% | 07/23/2014 | 07/17/2014 | ||||||||||||||||||||
Property | 2.45 | Canterbury Green Office Building | 0.0% | 07/23/2014 | 07/23/2014 | ||||||||||||||||||||
Property | 2.46 | 4909-4911 West Clay Street | 0.0% | 07/18/2014 | 07/23/2014 | ||||||||||||||||||||
Property | 2.47 | 4100 West Clay Street | 0.0% | 07/21/2014 | 07/23/2014 | ||||||||||||||||||||
Property | 2.48 | 5612-5614 Greendale Road | 0.0% | 07/24/2014 | 07/21/2014 | ||||||||||||||||||||
Property | 2.49 | The Wilton Professional Building | 0.0% | 07/24/2014 | 07/21/2014 | ||||||||||||||||||||
Property | 2.50 | 5001-5003 West Leigh Street | 0.0% | 07/23/2014 | 07/23/2014 | ||||||||||||||||||||
Property | 2.51 | 4905 West Clay Street | 0.0% | 07/18/2014 | 07/23/2014 | ||||||||||||||||||||
Loan | 3 | 80 and 90 Maiden Lane | 7.3% | 290,750 | 185,141 | 15,428 | 312,500 | 1,805,502 | Tenant TI Reserves (Upfront: 1,160,049); Free Rent Reserve (Upfront: 645,453) | 07/21/2014 | 06/18/2014 | Recapitalization | |||||||||||||
Loan | 4 | Myrtle Beach Marriott Resort & Spa | 4.4% | 44,750 | 178,397 | 37,080 | 15,625 | 1,184,000 | Seasonality (Upfront: 1,184,000; Monthly: Springing); PIP (Monthly: Springing); Franchise (Springing Monthly: Excess Cash Flow) | 07/08/2014 | 07/07/2014 | Refinance | |||||||||||||
Loan | 5 | Parkway 120 | 3.6% | 44,635 | 12,552 | 6,276 | 32,188 | 2,346,073 | Initial TI/LC Reserve (Upfront: 1,932,096); Free Rent Reserve (Upfront: 413,977) | 07/29/2014 | 06/30/2014 | Acquisition | |||||||||||||
Loan | 6 | Aloft Cupertino | 2.8% | 25,000 | 39,185 | 4,898 | 2,000,000 | Earnout Reserve (Upfront: 2,000,000); PIP Reserve (Monthly: Springing) | 07/22/2014 | 07/03/2014 | Refinance | ||||||||||||||
Loan | 7 | 50 Crosby Drive | 2.6% | 66,517 | Springing | 68,750 | Springing | Oracle Lease Sweep Reserve (Springing Monthly: Excess Cash Flow) | 07/28/2014 | 07/28/2014 | Acquisition | ||||||||||||||
Loan | 8 | Emerald Hills Village & Beaver Lake Estates | 2.5% | 29,656 | 39,501 | 4,938 | Acquisition | ||||||||||||||||||
Property | 8.01 | Emerald Hills Village | 1.6% | 06/26/2014 | 06/26/2014 | ||||||||||||||||||||
Property | 8.02 | Beaver Lake Estates | 0.9% | 06/26/2014 | 06/26/2014 | ||||||||||||||||||||
Loan | 9 | U-Haul Pool 4 | 2.5% | Springing | 40,701 | Springing | 305,026 | 140,000 | Environmental Reserve | Recapitalization | |||||||||||||||
Property | 9.01 | U-Haul of Houston | 0.4% | 07/01/2014 | 07/01/2014 | ||||||||||||||||||||
Property | 9.02 | U-Haul of Glendale | 0.4% | 06/27/2014 | 06/30/2014 | ||||||||||||||||||||
Property | 9.03 | U-Haul of Savannah | 0.2% | 07/02/2014 | 07/02/2014 | ||||||||||||||||||||
Property | 9.04 | U-Haul of Gretna | 0.2% | 06/30/2014 | 06/30/2014 | ||||||||||||||||||||
Property | 9.05 | U-Haul of Tuscaloosa | 0.2% | 07/01/2014 | 07/01/2014 | ||||||||||||||||||||
Property | 9.06 | U-Haul of Independence | 0.1% | 06/30/2014 | 06/30/2014 | ||||||||||||||||||||
Property | 9.07 | U-Haul of Columbus | 0.1% | 07/07/2014 | 07/07/2014 | ||||||||||||||||||||
Property | 9.08 | U-Haul of San Angelo | 0.1% | 07/09/2014 | 07/02/2014 | ||||||||||||||||||||
Property | 9.09 | U-Haul of Memphis | 0.1% | 06/30/2014 | 06/30/2014 | ||||||||||||||||||||
Property | 9.10 | U-Haul of Orange | 0.1% | 07/10/2014 | 07/10/2014 | ||||||||||||||||||||
Property | 9.11 | U-Haul of Tampa | 0.1% | 06/30/2014 | 06/25/2014 | ||||||||||||||||||||
Property | 9.12 | U-Haul of Topeka | 0.1% | 06/30/2014 | 06/30/2014 | ||||||||||||||||||||
Property | 9.13 | U-Haul of Saddle Brook | 0.1% | 07/09/2014 | 07/09/2014 | ||||||||||||||||||||
Property | 9.14 | U-Haul of Hartford | 0.1% | 07/10/2014 | 07/10/2014 | ||||||||||||||||||||
Property | 9.15 | U-Haul of Anaheim | 0.0% | 07/02/2014 | 07/02/2014 | ||||||||||||||||||||
Property | 9.16 | U-Haul of Pocatello | 0.0% | 07/09/2014 | 07/09/2014 | ||||||||||||||||||||
Property | 9.17 | U-Haul of Middletown | 0.0% | 06/30/2014 | 06/30/2014 | ||||||||||||||||||||
Loan | 10 | SRC Multifamily Portfolio 2 | 2.4% | 39,405 | Springing | 281,808 | 3,594,407 | Capital Expenditure Reserve | Acquisition | ||||||||||||||||
Property | 10.01 | La Mansion Del Paseo | 0.9% | 05/20/2014 | 05/20/2014 | ||||||||||||||||||||
Property | 10.02 | Southfield | 0.8% | 05/20/2014 | 05/20/2014 | ||||||||||||||||||||
Property | 10.03 | Stone Creek Apartments | 0.7% | 05/20/2014 | 05/20/2014 | ||||||||||||||||||||
Loan | 11 | SRC Multifamily Portfolio 3 | 2.3% | 47,330 | Springing | 550,692 | 3,783,791 | Capital Expenditure Reserve | Acquisition | ||||||||||||||||
Property | 11.01 | Parkway Gardens | 0.9% | 05/16/2014 | 05/20/2014 | ||||||||||||||||||||
Property | 11.02 | Windsor Place | 0.8% | 05/20/2014 | 05/20/2014 | ||||||||||||||||||||
Property | 11.03 | Dove Tree | 0.6% | 05/20/2014 | 05/20/2014 | ||||||||||||||||||||
Loan | 12 | Bartlett Flex Portfolio | 2.0% | 36,401 | 92,969 | 10,330 | 74,713 | 635,249 | Unfunded Obligation Reserve (Upfront: 430,090); Working Capital Reserve (Upfront: 205,159) | Refinance | |||||||||||||||
Property | 12.01 | 3110 Stage Post Drive | 0.2% | 05/21/2014 | 05/28/2014 | ||||||||||||||||||||
Property | 12.02 | 8500 Wolf Lake Drive | 0.2% | 07/15/2014 | 07/17/2014 | ||||||||||||||||||||
Property | 12.03 | 8390 Wolf Lake Drive | 0.2% | 07/15/2014 | 07/17/2014 | ||||||||||||||||||||
Property | 12.04 | 3144 Stage Post Drive | 0.2% | 05/21/2014 | 05/28/2014 | ||||||||||||||||||||
Property | 12.05 | 8400 Wolf Lake Drive | 0.2% | 07/15/2014 | 07/17/2014 | ||||||||||||||||||||
Property | 12.06 | 8370 Wolf Lake Drive | 0.2% | 07/15/2014 | 07/17/2014 | ||||||||||||||||||||
Property | 12.07 | 8380 Wolf Lake Drive | 0.1% | 07/15/2014 | 07/17/2014 | ||||||||||||||||||||
Property | 12.08 | 3150 Stage Post Drive | 0.1% | 05/21/2014 | 05/28/2014 | ||||||||||||||||||||
Property | 12.09 | 8410 Wolf Lake Drive | 0.1% | 07/15/2014 | 07/17/2014 | ||||||||||||||||||||
Property | 12.10 | 8024 Stage Hills Boulevard | 0.1% | 05/21/2014 | 05/28/2014 | ||||||||||||||||||||
Property | 12.11 | 3111 Stage Post Drive | 0.1% | 05/21/2014 | 05/28/2014 | ||||||||||||||||||||
Property | 12.12 | 7850 Stage Hills Boulevard | 0.1% | 05/21/2014 | 05/28/2014 |
A-1-15
COMM 2014-LC17 | |||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||||
% of | Monthly | Upfront | Monthly | Upfront | Other | Environmental | |||||||||||||||||||
Property | Initial Pool | Tax | Insurance | Insurance | Engineering | Other | Reserves | Report | Engineering | Loan | |||||||||||||||
Flag | ID | Property Name | Balance | Reserves ($)(25) | Reserves($)(24) | Reserves ($)(25) | Reserves($)(24) | Reserves ($)(24)(25)(26) | Description (24)(25)(26) | Date (27)(29) | Report Date | Purpose | |||||||||||||
Property | 12.13 | 7876 Stage Hills Boulevard | 0.1% | 05/21/2014 | 05/28/2014 | ||||||||||||||||||||
Property | 12.14 | 3080 Stage Post Drive | 0.1% | 05/21/2014 | 05/28/2014 | ||||||||||||||||||||
Loan | 13 | Hillphoenix Global Corporate Headquarters | 1.8% | Springing | Springing | 07/08/2014 | 07/08/2014 | Acquisition | |||||||||||||||||
Loan | 14 | Pasadena Multifamily Portfolio | 1.6% | 48,907 | 65,883 | 39,943 | 764,500 | 7,500 | Environmental VCP Reserve (Upfront: 7,500, Monthly: 625) | Acquisition | |||||||||||||||
Property | 14.01 | Alta Vista | 0.8% | 06/03/2014 | 05/27/2014 | ||||||||||||||||||||
Property | 14.02 | Las Villas | 0.8% | 06/03/2014 | 06/03/2014 | ||||||||||||||||||||
Loan | 15 | Quito Village Center | 1.6% | 23,877 | 23,535 | 1,961 | 1,762,581 | Debt Yield Reserve (Upfront: 1,762,581); Gene’s Reserve (Springing Monthly: Excess Cash Flow) | 10/24/2013 | 10/24/2013 | Refinance | ||||||||||||||
Loan | 16 | Town Center | 1.6% | 16,540 | Springing | 35,938 | 1,000,000 | Earnout Reserve (Upfront: 1,000,000); Lease Sweep Reserve (Springing Monthly: Excess Cash Flow) | 03/19/2014 | 03/19/2014 | Refinance | ||||||||||||||
Loan | 17 | Eagle Ford | 1.6% | 21,745 | 5,897 | 5,897 | Springing | Franchise Termination Reserve (Springing Monthly: Excess Cash Flow) | Acquisition | ||||||||||||||||
Property | 17.01 | Hampton Inn & Suites - Cotulla | 0.6% | 07/17/2014 | 07/17/2014 | ||||||||||||||||||||
Property | 17.02 | Hampton Inn & Suites - Pleasanton | 0.5% | 07/17/2014 | 07/17/2014 | ||||||||||||||||||||
Property | 17.03 | La Quinta - Pearsall | 0.4% | 07/17/2014 | 07/17/2014 | ||||||||||||||||||||
Loan | 18 | Lake Rudolph | 1.5% | 4,063 | Springing | Springing | Seasonality Reserve (Monthly: Springing) | 07/15/2014 | 07/03/2014 | Acquisition | |||||||||||||||
Loan | 19 | Temple Villas (28) | 1.5% | Springing | 35,451 | 11,817 | 93,013 | Debt Service Reserve | July-August 2014 | July-August 2014 | Refinance | ||||||||||||||
Loan | 20 | World Houston Plaza | 1.5% | 68,167 | Springing | 129,229 | Springing | Lease Sweep Reserve (Springing Monthly: Excess Cash Flow) | 07/21/2014 | 07/31/2014 | Acquisition | ||||||||||||||
Loan | 21 | Renaissance West Retail Center | 1.3% | 11,849 | 5,785 | 2,893 | 13,500 | 113,507 | Free Rent Reserve | 06/05/2014 | 07/28/2014 | Acquisition | |||||||||||||
Loan | 22 | California Professional Center | 1.3% | 13,313 | 11,840 | 1,691 | 8,125 | 253,808 | LGLC, USC, Western Hand and Girksy Reserves (Upfront: 245,206); Free Rent (Upfront: 8,602) | 07/08/2014 | 07/14/2014 | Refinance | |||||||||||||
Loan | 23 | Miramar Metroplex | 1.3% | 26,029 | Springing | 2,000,000 | Landmark Reserve | 03/19/2014 | 03/19/2014 | Refinance | |||||||||||||||
Loan | 24 | Highwoods Portfolio | 1.3% | 13,193 | 7,091 | 2,364 | 158,579 | 42,849 | Outstanding Free Rent/TI Reserve | Acquisition | |||||||||||||||
Property | 24.01 | Vantage Pointe | 0.5% | 05/30/2014 | 05/30/2014 | ||||||||||||||||||||
Property | 24.02 | Technology Park I | 0.3% | 05/30/2014 | 05/30/2014 | ||||||||||||||||||||
Property | 24.03 | Technology Park II | 0.1% | 05/30/2014 | 05/30/2014 | ||||||||||||||||||||
Property | 24.04 | Vantage Place A | 0.1% | 05/30/2014 | 05/30/2014 | ||||||||||||||||||||
Property | 24.05 | Vantage Place D | 0.1% | 05/30/2014 | 05/30/2014 | ||||||||||||||||||||
Property | 24.06 | Vantage Place C | 0.1% | 05/30/2014 | 05/30/2014 | ||||||||||||||||||||
Property | 24.07 | Vantage Place B | 0.1% | 05/30/2014 | 05/30/2014 | ||||||||||||||||||||
Loan | 25 | Broadmoor Towne Center | 1.3% | 11,455 | Springing | 21,250 | 18,797 | Ground Rent Reserve (Monthly: 18,797); Special Rollover Reserve (Springing Monthly: Excess Cash Flow) | 08/07/2014 | 08/07/2014 | Refinance | ||||||||||||||
Loan | 26 | Paradise Valley | 1.3% | 15,788 | Springing | 72,284 | Free Rent Reserve (Upfront: 72,284); Lease Sweep Reserve (Monthly: Springing) | 06/16/2014 | 06/16/2014 | Refinance | |||||||||||||||
Loan | 27 | 1717 Route 208 North | 1.2% | 52,778 | Springing | 159,780 | 1,000,000 | Earnout Reserve (Upfront: 1,000,000); Rent Concession Reserve (Springing Monthly: Excess Cash Flow) | 03/20/2014 | 05/27/2014 | Acquisition | ||||||||||||||
Loan | 28 | Triangle Plaza | 1.2% | Springing | Springing | 128,020 | 325,578 | Outstanding TI/LC (Upfront: 295,046); Free Rent Reserve (Upfront: 30,532) | 07/08/2014 | 07/09/2014 | Refinance | ||||||||||||||
Loan | 29 | 1401/1405/1621 Holdings | 1.1% | 22,433 | 24,293 | Springing | 18,813 | 04/11/2014 | 04/11/2014 | Refinance | |||||||||||||||
Loan | 30 | Satellite Office Portfolio | 1.0% | 19,635 | 3,208 | 3,209 | 1,875 | Springing | American Security Reserve (Springing Monthly: Excess Cash Flow) | 05/01/2014 | 05/01/2014 | Refinance | |||||||||||||
Loan | 31 | Lowes Improvement Center | 1.0% | Springing | Springing | 08/18/2014 | 08/08/2014 | Recapitalization | |||||||||||||||||
Loan | 32 | DaVita El Segundo | 1.0% | 16,667 | 9,494 | 949 | 1,015,020 | DaVita TI Allowance (Upfront: 1,015,020); DaVita Sweep Reserve (Springing Monthly: Excess Cash Flow) | 08/13/2014 | 07/28/2014 | Refinance | ||||||||||||||
Loan | 33 | CSRA MOB Portfolio I | 0.9% | Springing | 1,601 | 800 | Acquisition | ||||||||||||||||||
Property | 33.01 | 9551 Fannin | 0.7% | 07/08/2014 | 06/09/2014 | ||||||||||||||||||||
Property | 33.02 | 722 Hyatt Street | 0.3% | 06/05/2014 | 06/02/2014 | ||||||||||||||||||||
Loan | 34 | Lake in Wood | 0.9% | 4,132 | Springing | Springing | Seasonality Reserve (Monthly: Springing) | 07/15/2014 | 07/03/2014 | Acquisition | |||||||||||||||
Loan | 35 | Georgia Multifamily Portfolio | 0.9% | 8,267 | Springing | 1,039,810 | 625,000 | Earnout Reserve | Refinance | ||||||||||||||||
Property | 35.01 | Shannon Woods | 0.3% | 04/22/2014 | 04/22/2014 | ||||||||||||||||||||
Property | 35.02 | Oakley Shoals | 0.2% | 04/22/2014 | 04/22/2014 | ||||||||||||||||||||
Property | 35.03 | Garden Gate | 0.2% | 04/22/2014 | 04/22/2014 | ||||||||||||||||||||
Property | 35.04 | Autumn Cove | 0.1% | 04/22/2014 | 04/22/2014 | ||||||||||||||||||||
Property | 35.05 | Pine Knoll | 0.1% | 04/22/2014 | 04/22/2014 | ||||||||||||||||||||
Loan | 36 | Seaside Factory Outlet | 0.8% | 13,005 | 7,980 | 1,140 | 08/18/2014 | 08/15/2014 | Refinance | ||||||||||||||||
Loan | 37 | Quail Run | 0.8% | 23,142 | 53,096 | 7,585 | 345,101 | 06/25/2014 | 06/25/2014 | Refinance | |||||||||||||||
Loan | 38 | Sky Park | 0.8% | 9,730 | Springing | 8,640 | 362,924 | Free Rent Reserve (Upfront: 362,924); Lease Sweep Reserve (Springing Monthly: Excess Cash Flow) | 06/30/2014 | 06/30/2014 | Refinance | ||||||||||||||
Loan | 39 | Governors Crossing | 0.8% | 3,206 | Springing | 19,140 | 34,907 | Free Rent Reserve | 07/16/2014 | 07/15/2014 | Refinance | ||||||||||||||
Loan | 40 | Vista Green Portfolio | 0.8% | 4,432 | 102,631 | 11,403 | 118,273 | Refinance | |||||||||||||||||
Property | 40.01 | Vista Green Apartments | 0.4% | 07/03/2014 | 07/01/2014 | ||||||||||||||||||||
Property | 40.02 | Vista Green Village | 0.3% | 07/03/2014 | 07/01/2014 | ||||||||||||||||||||
Loan | 41 | River Ridge MHC | 0.7% | 8,861 | Springing | 250,000 | Additional Certificate of Occupancy Reserve | 07/15/2014 | 07/15/2014 | Refinance | |||||||||||||||
Loan | 42 | Smithfield Holdings | 0.7% | 5,704 | 7,060 | Springing | 04/11/2014 | 04/11/2014 | Refinance | ||||||||||||||||
Loan | 43 | Magnolia Terrace | 0.7% | 9,025 | 9,434 | 9,434 | 07/23/2014 | 07/23/2014 | Refinance | ||||||||||||||||
Loan | 44 | Putnam Green Portfolio | 0.7% | 5,041 | 65,320 | 10,887 | 318,479 | Refinance | |||||||||||||||||
Property | 44.01 | Putnam Green Apartments | 0.4% | 07/02/2014 | 06/30/2014 | ||||||||||||||||||||
Property | 44.02 | Villas at Putnam Green | 0.2% | 07/02/2014 | 06/30/2014 | ||||||||||||||||||||
Loan | 45 | 444 Seabreeze | 0.7% | 12,440 | 6,500 | 6,500 | 75,938 | 08/13/2014 | 08/13/2014 | Refinance | |||||||||||||||
Loan | 46 | Regency Square | 0.7% | 11,131 | 5,000 | Springing | Special Rollover Reserve (Springing Monthly: Excess Cash Flow) | 06/16/2014 | 05/07/2014 | Acquisition | |||||||||||||||
Loan | 47 | St. George Medical Center | 0.6% | 9,000 | 4,000 | 700 | 6,250 | Springing | Special Rollover Reserve (Springing Monthly: Excess Cash Flow) | 07/11/2014 | 07/11/2014 | Refinance | |||||||||||||
Loan | 48 | Florida Multifamily Portfolio | 0.6% | 7,819 | 42,910 | 7,152 | Refinance | ||||||||||||||||||
Property | 48.01 | Lakewood | 0.3% | 07/22/2014 | 07/22/2014 | ||||||||||||||||||||
Property | 48.02 | Live Oak | 0.2% | 07/22/2014 | 07/22/2014 | ||||||||||||||||||||
Property | 48.03 | Summerwind | 0.1% | 07/22/2014 | 07/22/2014 | ||||||||||||||||||||
Loan | 49 | Jellystone of Western NY | 0.6% | 753 | Springing | Springing | Seasonality Reserve (Monthly: Springing) | 07/15/2014 | 07/15/2014 | Acquisition | |||||||||||||||
Loan | 50 | Walgreens Cupey | 0.6% | Springing | Springing | 07/18/2014 | 07/18/2014 | Refinance | |||||||||||||||||
Loan | 51 | Windrush Apartments | 0.6% | 7,147 | Springing | 39,744 | 06/20/2014 | 06/18/2014 | Refinance | ||||||||||||||||
Loan | 52 | Villas De Nolana | 0.6% | 11,343 | 31,011 | 4,430 | 6,438 | 08/13/2014 | 08/13/2014 | Acquisition | |||||||||||||||
Loan | 53 | Encinitas Village Square II | 0.5% | 4,250 | 12,472 | 1,134 | 106,220 | 07/01/2014 | 07/01/2014 | Refinance | |||||||||||||||
Loan | 54 | MacArthur Medical Center | 0.5% | 7,917 | 5,213 | 1,303 | 3,125 | 733,207 | Upfront TILC Reserve (Upfront: 548,280); Debt Service Reserve (Upfront: 184,927) | 08/13/2014 | 07/25/2014 | Acquisition | |||||||||||||
Loan | 55 | Sam’s Club | 0.5% | Springing | Springing | 07/07/2014 | 07/07/2014 | Acquisition | |||||||||||||||||
Loan | 56 | Weatherly Apartments | 0.5% | 8,858 | 5,086 | 5,086 | 08/12/2014 | 08/11/2014 | Acquisition | ||||||||||||||||
Loan | 57 | Peru Retail Center | 0.5% | 7,262 | 46,750 | 4,250 | 112,650 | 06/24/2014 | 06/26/2014 | Refinance | |||||||||||||||
Loan | 58 | Bridge Square | 0.4% | 1,890 | 10,335 | 2,061 | 197,000 | Holdback Reserve (Upfront: 100,000); Put Reserve (Upfront: 97,000) | 05/02/2014 | 07/17/2014 | Refinance | ||||||||||||||
Loan | 59 | Cincinnati Portfolio Pool B | 0.4% | 6,323 | Springing | 38,313 | Refinance | ||||||||||||||||||
Property | 59.01 | Entowne Manor | 0.2% | 02/25/2014 | 02/25/2014 | ||||||||||||||||||||
Property | 59.02 | Burton | 0.1% | 02/25/2014 | 02/25/2014 | ||||||||||||||||||||
Property | 59.03 | Founders | 0.1% | 02/25/2014 | 02/25/2014 | ||||||||||||||||||||
Property | 59.04 | Georgia Morris | 0.0% | 02/25/2014 | 02/25/2014 | ||||||||||||||||||||
Loan | 60 | Sapp Portfolio | 0.4% | 4,541 | 45,173 | 4,499 | 181,719 | Refinance | |||||||||||||||||
Property | 60.01 | Georgian Oaks Apartments | 0.2% | 07/16/2014 | 07/18/2014 | ||||||||||||||||||||
Property | 60.02 | Georgian Village Apartments | 0.1% | 07/22/2014 | 07/22/2014 | ||||||||||||||||||||
Property | 60.03 | Knox Landing Apartments | 0.1% | 07/17/2014 | 07/20/2014 | ||||||||||||||||||||
Loan | 61 | Heritage Towne Centre | 0.4% | 5,250 | 3,467 | 1,734 | 19,163 | 08/19/2014 | 07/23/2014 | Acquisition | |||||||||||||||
Loan | 62 | RSRT Properties (28) | 0.3% | 2,206 | 5,600 | 2,800 | 1,250 | 8,373 | Static Tax Reserve (Upfront: 4,359); Static Ground Rent Reserve (Upfront: 4,014, Monthly: Springing) | 04/29/2014 | 04/28/2014 | Acquisition | |||||||||||||
Loan | 63 | Brainard Crossing | 0.3% | 4,460 | 4,694 | 427 | 24,816 | Grind Burger Rent Reserve | 07/02/2014 | 07/02/2014 | Refinance | ||||||||||||||
Loan | 64 | Great Value Self Storage | 0.3% | 7,388 | 17,387 | 2,484 | 123,530 | 06/25/2014 | 06/25/2014 | Acquisition | |||||||||||||||
Loan | 65 | 4102 South Miami Boulevard | 0.3% | 3,692 | Springing | 266,750 | Free Rent Reserve (Upfront: 266,750); Lease Sweep Reserve (Springing Monthly: Excess Cash Flow) | 07/14/2014 | 07/14/2014 | Acquisition | |||||||||||||||
Loan | 66 | 135 West 3rd Street | 0.3% | 2,722 | 700 | 140 | 07/09/2014 | 07/09/2014 | Acquisition | ||||||||||||||||
Loan | 67 | Great American Plaza | 0.3% | 2,140 | 1,500 | 300 | Springing | Special Rollover Reserve (Springing Monthly: Excess Cash Flow) | 07/29/2014 | 07/28/2014 | Refinance | ||||||||||||||
Loan | 68 | Grayson Bodyplex | 0.3% | 4,394 | 870 | 870 | 16,875 | Springing | Special Rollover Reserve (Springing Monthly: Excess Cash Flow) | 06/09/2014 | 06/09/2014 | Acquisition | |||||||||||||
Loan | 69 | Rachel Woods Apartments | 0.2% | 4,250 | 3,269 | 1,635 | 72,000 | 07/22/2014 | 06/11/2014 | Acquisition | |||||||||||||||
Loan | 70 | Tractor Supply - El Centro | 0.2% | Springing | Springing | 07/22/2014 | 07/23/2014 | Acquisition | |||||||||||||||||
Loan | 71 | Sandy Plaza | 0.2% | 2,688 | 4,965 | 2,483 | 1,438 | 06/17/2014 | 06/18/2014 | Refinance | |||||||||||||||
A-1-16
COMM 2014-LC17 | |||||||||||||||||
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 | Sponsor | Guarantor | Amount (30)(31) | Existing Additional Debt Description (30)(31) | Type (32) | |||||||||
Loan | 1 | Loews Miami Beach Hotel | 9.7% | Loews Hotels Holding Corporation | Loews Hotels Holding Corporation | 180,000,000 | Pari Passu Debt | NAP | |||||||||
Loan | 2 | Wilton Commercial Portfolio | 9.7% | The Wilton Companies, Inc.; The Wilton Companies, LLC; Richard S. Johnson; Rodney M. Poole | The Wilton Companies, Inc.; The Wilton Companies, LLC; Richard S. Johnson; Rodney M. Poole | 33,000,000 | Pari Passu Debt | NAP | |||||||||
Property | 2.01 | John Rolfe Commons | 1.0% | ||||||||||||||
Property | 2.02 | Tuckahoe Village Shopping Center | 0.9% | ||||||||||||||
Property | 2.03 | Hermitage Industrial Center | 0.9% | ||||||||||||||
Property | 2.04 | Westland Shopping Center | 0.6% | ||||||||||||||
Property | 2.05 | The Shoppes at Crossridge | 0.5% | ||||||||||||||
Property | 2.06 | Lauderdale Square | 0.4% | ||||||||||||||
Property | 2.07 | Wilton Park / Wilton Park West | 0.4% | ||||||||||||||
Property | 2.08 | Atlee Commerce Center II and III | 0.4% | ||||||||||||||
Property | 2.09 | Montpelier Shopping Center | 0.3% | ||||||||||||||
Property | 2.10 | Walgreens at Ridgefield Commons | 0.3% | ||||||||||||||
Property | 2.11 | Hanover Commons Shopping Center | 0.3% | ||||||||||||||
Property | 2.12 | Beverly Hills Shopping Center | 0.3% | ||||||||||||||
Property | 2.13 | Maybeury North Shopping Center | 0.3% | ||||||||||||||
Property | 2.14 | Stratford Hills Shopping Center | 0.3% | ||||||||||||||
Property | 2.15 | Wilton Square at Innsbrook | 0.2% | ||||||||||||||
Property | 2.16 | Gayton Business Center I - VIII | 0.2% | ||||||||||||||
Property | 2.17 | Humana Office Building | 0.2% | ||||||||||||||
Property | 2.18 | Canterbury Shopping Center | 0.2% | ||||||||||||||
Property | 2.19 | Maybeury South Shopping Center | 0.2% | ||||||||||||||
Property | 2.20 | Tuckahoe Village Merchant Square | 0.1% | ||||||||||||||
Property | 2.21 | The Park at Dickens Place | 0.1% | ||||||||||||||
Property | 2.22 | Canterbury Green Shopping Center | 0.1% | ||||||||||||||
Property | 2.23 | Verizon Center | 0.1% | ||||||||||||||
Property | 2.24 | Southgate Manor | 0.1% | ||||||||||||||
Property | 2.25 | Crossridge Wells Fargo Bank | 0.1% | ||||||||||||||
Property | 2.26 | Crofton Green Merchants Square | 0.1% | ||||||||||||||
Property | 2.27 | Westland East Shopping Center | 0.1% | ||||||||||||||
Property | 2.28 | Quioccasin Shoppes | 0.1% | ||||||||||||||
Property | 2.29 | Wilton Square at Brandermill | 0.1% | ||||||||||||||
Property | 2.30 | Nova of Virginia Aquatics | 0.1% | ||||||||||||||
Property | 2.31 | Quioccasin Square Shopping Center | 0.1% | ||||||||||||||
Property | 2.32 | 2208-2218 Perl Road | 0.1% | ||||||||||||||
Property | 2.33 | Atlee Business Center V and VI | 0.1% | ||||||||||||||
Property | 2.34 | 2400 Westwood Avenue | 0.1% | ||||||||||||||
Property | 2.35 | 2121 Dabney Road | 0.1% | ||||||||||||||
Property | 2.36 | BHSC-Verizon Store | 0.1% | ||||||||||||||
Property | 2.37 | Brookside Convenience Center | 0.0% | ||||||||||||||
Property | 2.38 | Offices At Parham & Patterson | 0.0% | ||||||||||||||
Property | 2.39 | 4411 Jacque Street | 0.0% | ||||||||||||||
Property | 2.40 | 2040 Westmoreland Street | 0.0% | ||||||||||||||
Property | 2.41 | Canterbury Building | 0.0% | ||||||||||||||
Property | 2.42 | 338 Oyster Point Road | 0.0% | ||||||||||||||
Property | 2.43 | 5712-5716 Greendale Road | 0.0% | ||||||||||||||
Property | 2.44 | 5004-5010 West Clay Street | 0.0% | ||||||||||||||
Property | 2.45 | Canterbury Green Office Building | 0.0% | ||||||||||||||
Property | 2.46 | 4909-4911 West Clay Street | 0.0% | ||||||||||||||
Property | 2.47 | 4100 West Clay Street | 0.0% | ||||||||||||||
Property | 2.48 | 5612-5614 Greendale Road | 0.0% | ||||||||||||||
Property | 2.49 | The Wilton Professional Building | 0.0% | ||||||||||||||
Property | 2.50 | 5001-5003 West Leigh Street | 0.0% | ||||||||||||||
Property | 2.51 | 4905 West Clay Street | 0.0% | ||||||||||||||
Loan | 3 | 80 and 90 Maiden Lane | 7.3% | Robert Wolf; Paul Wasserman; Normandy Real Estate Fund III, LP | Robert Wolf; Paul Wasserman; Normandy Real Estate Fund III, LP | 55,000,000 | Pari Passu Debt | NAP | |||||||||
Loan | 4 | Myrtle Beach Marriott Resort & Spa | 4.4% | CSC Holdings, LLC; Columbia Sussex Corporation | CSC Holdings, LLC; Columbia Sussex Corporation | 60,929,596 | Pari Passu Debt | NAP | |||||||||
Loan | 5 | Parkway 120 | 3.6% | Ephraim Hasenfeld; Jack Shalhon; GFT Properties, Inc. | Ephraim Hasenfeld; Jack Shalhon; GFT Properties, Inc. | None | NAP | ||||||||||
Loan | 6 | Aloft Cupertino | 2.8% | Dipesh Gupta; Manish Gupta | Dipesh Gupta; Manish Gupta | None | NAP | ||||||||||
Loan | 7 | 50 Crosby Drive | 2.6% | Jay O. Hirsh; Bradford A. Spencer | Jay O. Hirsh; Bradford A. Spencer | None | NAP | ||||||||||
Loan | 8 | Emerald Hills Village & Beaver Lake Estates | 2.5% | Ross H. Partrich | Ross H. Partrich | 4,450,000 | Mezzanine Debt | NAP | |||||||||
Property | 8.01 | Emerald Hills Village | 1.6% | ||||||||||||||
Property | 8.02 | Beaver Lake Estates | 0.9% | ||||||||||||||
Loan | 9 | U-Haul Pool 4 | 2.5% | AMERCO | AMERCO | None | NAP | ||||||||||
Property | 9.01 | U-Haul of Houston | 0.4% | ||||||||||||||
Property | 9.02 | U-Haul of Glendale | 0.4% | ||||||||||||||
Property | 9.03 | U-Haul of Savannah | 0.2% | ||||||||||||||
Property | 9.04 | U-Haul of Gretna | 0.2% | ||||||||||||||
Property | 9.05 | U-Haul of Tuscaloosa | 0.2% | ||||||||||||||
Property | 9.06 | U-Haul of Independence | 0.1% | ||||||||||||||
Property | 9.07 | U-Haul of Columbus | 0.1% | ||||||||||||||
Property | 9.08 | U-Haul of San Angelo | 0.1% | ||||||||||||||
Property | 9.09 | U-Haul of Memphis | 0.1% | ||||||||||||||
Property | 9.10 | U-Haul of Orange | 0.1% | ||||||||||||||
Property | 9.11 | U-Haul of Tampa | 0.1% | ||||||||||||||
Property | 9.12 | U-Haul of Topeka | 0.1% | ||||||||||||||
Property | 9.13 | U-Haul of Saddle Brook | 0.1% | ||||||||||||||
Property | 9.14 | U-Haul of Hartford | 0.1% | ||||||||||||||
Property | 9.15 | U-Haul of Anaheim | 0.0% | ||||||||||||||
Property | 9.16 | U-Haul of Pocatello | 0.0% | ||||||||||||||
Property | 9.17 | U-Haul of Middletown | 0.0% | ||||||||||||||
Loan | 10 | SRC Multifamily Portfolio 2 | 2.4% | Edward P. Lorin; Charles F. Hill; The Lorin Family Trust; The Hill Family Living Trust | Edward P. Lorin; Charles F. Hill; The Lorin Family Trust; The Hill Family Living Trust | 3,000,000 | Mezzanine Debt | NAP | |||||||||
Property | 10.01 | La Mansion Del Paseo | 0.9% | ||||||||||||||
Property | 10.02 | Southfield | 0.8% | ||||||||||||||
Property | 10.03 | Stone Creek Apartments | 0.7% | ||||||||||||||
Loan | 11 | SRC Multifamily Portfolio 3 | 2.3% | Edward P. Lorin; Charles F. Hill; The Lorin Family Trust; The Hill Family Living Trust | Edward P. Lorin; Charles F. Hill; The Lorin Family Trust; The Hill Family Living Trust | 3,000,000 | Mezzanine Debt | NAP | |||||||||
Property | 11.01 | Parkway Gardens | 0.9% | ||||||||||||||
Property | 11.02 | Windsor Place | 0.8% | ||||||||||||||
Property | 11.03 | Dove Tree | 0.6% | ||||||||||||||
Loan | 12 | Bartlett Flex Portfolio | 2.0% | Dunavant Holding Inc.; Dunavant Enterprises, Inc. | Dunavant Holding Inc.; Dunavant Enterprises, Inc. | None | NAP | ||||||||||
Property | 12.01 | 3110 Stage Post Drive | 0.2% | ||||||||||||||
Property | 12.02 | 8500 Wolf Lake Drive | 0.2% | ||||||||||||||
Property | 12.03 | 8390 Wolf Lake Drive | 0.2% | ||||||||||||||
Property | 12.04 | 3144 Stage Post Drive | 0.2% | ||||||||||||||
Property | 12.05 | 8400 Wolf Lake Drive | 0.2% | ||||||||||||||
Property | 12.06 | 8370 Wolf Lake Drive | 0.2% | ||||||||||||||
Property | 12.07 | 8380 Wolf Lake Drive | 0.1% | ||||||||||||||
Property | 12.08 | 3150 Stage Post Drive | 0.1% | ||||||||||||||
Property | 12.09 | 8410 Wolf Lake Drive | 0.1% | ||||||||||||||
Property | 12.10 | 8024 Stage Hills Boulevard | 0.1% | ||||||||||||||
Property | 12.11 | 3111 Stage Post Drive | 0.1% | ||||||||||||||
Property | 12.12 | 7850 Stage Hills Boulevard | 0.1% |
A-1-17
COMM 2014-LC17 | |||||||||||||||||
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 | Sponsor | Guarantor | Amount (30)(31) | Existing Additional Debt Description (30)(31) | Type (32) | |||||||||
Property | 12.13 | 7876 Stage Hills Boulevard | 0.1% | ||||||||||||||
Property | 12.14 | 3080 Stage Post Drive | 0.1% | ||||||||||||||
Loan | 13 | Hillphoenix Global Corporate Headquarters | 1.8% | LHP Conyers LLC | LHP Conyers LLC | None | Mezzanine | ||||||||||
Loan | 14 | Pasadena Multifamily Portfolio | 1.6% | Empire Square Group LLC; Time Square Holdings LLC | Empire Square Group LLC; Time Square Holdings LLC | None | NAP | ||||||||||
Property | 14.01 | Alta Vista | 0.8% | ||||||||||||||
Property | 14.02 | Las Villas | 0.8% | ||||||||||||||
Loan | 15 | Quito Village Center | 1.6% | Peter Pau | Peter Pau | None | NAP | ||||||||||
Loan | 16 | Town Center | 1.6% | Benjamin Nazarian; Neil Kadisha | Benjamin Nazarian; Neil Kadisha | None | NAP | ||||||||||
Loan | 17 | Eagle Ford | 1.6% | Michael W. Reschke | Michael W. Reschke | None | NAP | ||||||||||
Property | 17.01 | Hampton Inn & Suites - Cotulla | 0.6% | ||||||||||||||
Property | 17.02 | Hampton Inn & Suites - Pleasanton | 0.5% | ||||||||||||||
Property | 17.03 | La Quinta - Pearsall | 0.4% | ||||||||||||||
Loan | 18 | Lake Rudolph | 1.5% | Sun Communities Operating Limited Partnership | Sun Communities Operating Limited Partnership | None | NAP | ||||||||||
Loan | 19 | Temple Villas (28) | 1.5% | Abbas Zeini; Halal Mahdi; Ahmed Michael Alhadad | Abbas Zeini; Halal Mahdi; Ahmed Michael Alhadad | None | NAP | ||||||||||
Loan | 20 | World Houston Plaza | 1.5% | LVS II Offshore, L.P. | LVS II Offshore, L.P. | None | Mezzanine | ||||||||||
Loan | 21 | Renaissance West Retail Center | 1.3% | Jahan Moslehi; Andy Chien | Jahan Moslehi; Andy Chien | None | NAP | ||||||||||
Loan | 22 | California Professional Center | 1.3% | Steven Loo | Steven Loo | None | NAP | ||||||||||
Loan | 23 | Miramar Metroplex | 1.3% | Benjamin Nazarian; Neil Kadisha | Benjamin Nazarian; Neil Kadisha | None | NAP | ||||||||||
Loan | 24 | Highwoods Portfolio | 1.3% | J. Ryan Lingerfelt; Alan T. Lingerfelt | J. Ryan Lingerfelt; Alan T. Lingerfelt | None | Mezzanine | ||||||||||
Property | 24.01 | Vantage Pointe | 0.5% | ||||||||||||||
Property | 24.02 | Technology Park I | 0.3% | ||||||||||||||
Property | 24.03 | Technology Park II | 0.1% | ||||||||||||||
Property | 24.04 | Vantage Place A | 0.1% | ||||||||||||||
Property | 24.05 | Vantage Place D | 0.1% | ||||||||||||||
Property | 24.06 | Vantage Place C | 0.1% | ||||||||||||||
Property | 24.07 | Vantage Place B | 0.1% | ||||||||||||||
Loan | 25 | Broadmoor Towne Center | 1.3% | Joseph Kirshenbaum; Kevin Kratt; Harlan J. Noddle QTIP Marital Trust | Joseph Kirshenbaum; Kevin Kratt; Harlan J. Noddle QTIP Marital Trust | None | NAP | ||||||||||
Loan | 26 | Paradise Valley | 1.3% | Alan C. Fox | Alan C. Fox | None | NAP | ||||||||||
Loan | 27 | 1717 Route 208 North | 1.2% | Keystone TriState Opportunity Fund, LP; Keystone TriState Opportunity Parallel Fund, LP | Keystone TriState Opportunity Fund, LP; Keystone TriState Opportunity Parallel Fund, LP | None | NAP | ||||||||||
Loan | 28 | Triangle Plaza | 1.2% | Win Mason LLC | Win Mason LLC | None | NAP | ||||||||||
Loan | 29 | 1401/1405/1621 Holdings | 1.1% | Emil J. DiIorio | Emil J. DiIorio | None | NAP | ||||||||||
Loan | 30 | Satellite Office Portfolio | 1.0% | Lloyd Kendall | Lloyd Kendall | None | NAP | ||||||||||
Loan | 31 | Lowes Improvement Center | 1.0% | Annaly Net Lease Holdings LLC | Annaly Net Lease Holdings LLC | None | NAP | ||||||||||
Loan | 32 | DaVita El Segundo | 1.0% | Michael C. Niven | Michael C. Niven | None | NAP | ||||||||||
Loan | 33 | CSRA MOB Portfolio I | 0.9% | Louis J. Rogers | Louis J. Rogers | None | NAP | ||||||||||
Property | 33.01 | 9551 Fannin | 0.7% | ||||||||||||||
Property | 33.02 | 722 Hyatt Street | 0.3% | ||||||||||||||
Loan | 34 | Lake in Wood | 0.9% | Sun Communities Operating Limited Partnership | Sun Communities Operating Limited Partnership | None | NAP | ||||||||||
Loan | 35 | Georgia Multifamily Portfolio | 0.9% | Bernardo Kohn | Bernardo Kohn | None | NAP | ||||||||||
Property | 35.01 | Shannon Woods | 0.3% | ||||||||||||||
Property | 35.02 | Oakley Shoals | 0.2% | ||||||||||||||
Property | 35.03 | Garden Gate | 0.2% | ||||||||||||||
Property | 35.04 | Autumn Cove | 0.1% | ||||||||||||||
Property | 35.05 | Pine Knoll | 0.1% | ||||||||||||||
Loan | 36 | Seaside Factory Outlet | 0.8% | Alan E. Robbins | Alan E. Robbins | None | NAP | ||||||||||
Loan | 37 | Quail Run | 0.8% | Scott Asner; Michael Gortenburg | Scott Asner; Michael Gortenburg | None | NAP | ||||||||||
Loan | 38 | Sky Park | 0.8% | Benjamin Nazarian; Neil Kadisha | Benjamin Nazarian; Neil Kadisha | None | NAP | ||||||||||
Loan | 39 | Governors Crossing | 0.8% | RCG Ventures Fund I, LP | RCG Ventures Fund I, LP | None | NAP | ||||||||||
Loan | 40 | Vista Green Portfolio | 0.8% | Rupa K. Gupta | Rupa K. Gupta | None | Mezzanine | ||||||||||
Property | 40.01 | Vista Green Apartments | 0.4% | ||||||||||||||
Property | 40.02 | Vista Green Village | 0.3% | ||||||||||||||
Loan | 41 | River Ridge MHC | 0.7% | Mark D. Lewis; Daniel M. Klein | Mark D. Lewis; Daniel M. Klein | None | NAP | ||||||||||
Loan | 42 | Smithfield Holdings | 0.7% | Emil J. DiIorio | Emil J. DiIorio | None | NAP | ||||||||||
Loan | 43 | Magnolia Terrace | 0.7% | Genaro Diaz Lozano | Genaro Diaz Lozano | None | NAP | ||||||||||
Loan | 44 | Putnam Green Portfolio | 0.7% | Rupa K. Gupta | Rupa K. Gupta | None | Mezzanine | ||||||||||
Property | 44.01 | Putnam Green Apartments | 0.4% | ||||||||||||||
Property | 44.02 | Villas at Putnam Green | 0.2% | ||||||||||||||
Loan | 45 | 444 Seabreeze | 0.7% | Sanford Miller; Charles Lichtigman | Sanford Miller; Charles Lichtigman | None | Mezzanine | ||||||||||
Loan | 46 | Regency Square | 0.7% | Zalmen Horowitz | Zalmen Horowitz | 1,000,000 | Mezzanine Debt | NAP | |||||||||
Loan | 47 | St. George Medical Center | 0.6% | Jeffrey Damavandi | Jeffrey Damavandi | None | Mezzanine or Preferred Equity | ||||||||||
Loan | 48 | Florida Multifamily Portfolio | 0.6% | Paul R. Steinfurth | Paul R. Steinfurth | None | NAP | ||||||||||
Property | 48.01 | Lakewood | 0.3% | ||||||||||||||
Property | 48.02 | Live Oak | 0.2% | ||||||||||||||
Property | 48.03 | Summerwind | 0.1% | ||||||||||||||
Loan | 49 | Jellystone of Western NY | 0.6% | Sun Communities Operating Limited Partnership | Sun Communities Operating Limited Partnership | None | NAP | ||||||||||
Loan | 50 | Walgreens Cupey | 0.6% | Jose A. Mercado Fernandez | Jose A. Mercado Fernandez | None | NAP | ||||||||||
Loan | 51 | Windrush Apartments | 0.6% | Brett Finkelstein; W. Byron Cocke | Brett Finkelstein; W. Byron Cocke | None | NAP | ||||||||||
Loan | 52 | Villas De Nolana | 0.6% | Scott Dew | Scott Dew | None | NAP | ||||||||||
Loan | 53 | Encinitas Village Square II | 0.5% | William D. Simmons | William D. Simmons | None | NAP | ||||||||||
Loan | 54 | MacArthur Medical Center | 0.5% | Marc S. Barmazel | Marc S. Barmazel | None | NAP | ||||||||||
Loan | 55 | Sam’s Club | 0.5% | LSC OFALLON LLC | LSC OFALLON LLC | None | Mezzanine | ||||||||||
Loan | 56 | Weatherly Apartments | 0.5% | Gursharan Pannu; Ranjodh Pannu | Gursharan Pannu; Ranjodh Pannu | None | NAP | ||||||||||
Loan | 57 | Peru Retail Center | 0.5% | Mitchell Simborg | Mitchell Simborg | None | NAP | ||||||||||
Loan | 58 | Bridge Square | 0.4% | Michael Spoleta | Michael Spoleta | None | NAP | ||||||||||
Loan | 59 | Cincinnati Portfolio Pool B | 0.4% | Chaim Puretz | Chaim Puretz | None | NAP | ||||||||||
Property | 59.01 | Entowne Manor | 0.2% | ||||||||||||||
Property | 59.02 | Burton | 0.1% | ||||||||||||||
Property | 59.03 | Founders | 0.1% | ||||||||||||||
Property | 59.04 | Georgia Morris | 0.0% | ||||||||||||||
Loan | 60 | Sapp Portfolio | 0.4% | Clifton J. Sapp; Marsha P. Sapp | Clifton J. Sapp; Marsha P. Sapp | None | NAP | ||||||||||
Property | 60.01 | Georgian Oaks Apartments | 0.2% | ||||||||||||||
Property | 60.02 | Georgian Village Apartments | 0.1% | ||||||||||||||
Property | 60.03 | Knox Landing Apartments | 0.1% | ||||||||||||||
Loan | 61 | Heritage Towne Centre | 0.4% | Amit Berger; Itay Berger; Yossef David; Leor Ceder | Amit Berger; Itay Berger; Yossef David; Leor Ceder | None | NAP | ||||||||||
Loan | 62 | RSRT Properties (28) | 0.3% | Michael Anderson | Michael Anderson | None | NAP | ||||||||||
Loan | 63 | Brainard Crossing | 0.3% | Lance F. Osborne; Steven S. Passov | Lance F. Osborne; Steven S. Passov | None | NAP | ||||||||||
Loan | 64 | Great Value Self Storage | 0.3% | World Class Capital Group, LLC | World Class Capital Group, LLC | None | NAP | ||||||||||
Loan | 65 | 4102 South Miami Boulevard | 0.3% | Frank G. Binswanger III; David Binswanger | Frank G. Binswanger III; David Binswanger | None | NAP | ||||||||||
Loan | 66 | 135 West 3rd Street | 0.3% | Bradley A. Gold | Bradley A. Gold | None | Mezzanine | ||||||||||
Loan | 67 | Great American Plaza | 0.3% | Haskel INY; Ronald Schwartz; Eric Springall; David Dahan | Haskel INY; Ronald Schwartz; Eric Springall; David Dahan | None | NAP | ||||||||||
Loan | 68 | Grayson Bodyplex | 0.3% | Bernard Putter | Bernard Putter | None | NAP | ||||||||||
Loan | 69 | Rachel Woods Apartments | 0.2% | Brian A. Zeid; Jerry B. Sloan | Brian A. Zeid; Jerry B. Sloan | None | NAP | ||||||||||
Loan | 70 | Tractor Supply - El Centro | 0.2% | TS El Centro LLC | TS El Centro LLC | None | Mezzanine | ||||||||||
Loan | 71 | Sandy Plaza | 0.2% | Sanford A. Goldfarb | Sanford A. Goldfarb | None | NAP | ||||||||||
A-1-18
FOOTNOTES TO ANNEX A-1
Loan numbers listed below refer to the ID number identified on Annex A-1 for the related Mortgage Loan.
(1) | LCF—Ladder Capital Finance LLC or one of its affiliates; GACC—German American Capital Corporation or one of its affiliates; CCRE— Cantor Commercial Real Estate Lending, L.P. or one of its affiliates; Natixis—Natixis Real Estate Capital LLC or one of its affiliates; SPREF—Silverpeak Real Estate Finance LLC or one of its affiliates. |
(2) | LCF—Ladder Capital Finance LLC or one of its affiliates; GACC—German American Capital Corporation or one of its affiliates; CCRE— Cantor Commercial Real Estate Lending, L.P. or one of its affiliates; Natixis—Natixis Real Estate Capital LLC or one of its affiliates; SPREF—Silverpeak Real Estate Finance LLC or one of its affiliates. |
(3) | Loan No.1 – Loews Miami Beach Hotel—The Original Balance and Cut-off Date Balance of $120.0 million represent the Note A-2 of a $300.0 million whole loan evidenced by three pari passu notes. The pari passu companion loans are the Note A-1 in the original principal amount of $120.0 million, which will be included in the COMM 2014-UBS5 transaction, and the Note A-3 in the original principal amount of $60.0 million will be held by GACC or an affiliate as of the closing date. |
Loan No. 2 – Wilton Commercial Portfolio—The Original Balance and Cut-off Date Balance of $120.0 million represent the Note A-1 of a $153.0 million whole loan evidenced by two pari passu notes. The pari passu companion loan is Note A-2 in the original principal amount of $33.0 million, which will be held by LCF or an affiliate as of the closing date.
Loan No. 3 – 80 and 90 Maiden Lane—The Original Balance and Cut-off Date Balance of $90.0 million represent the Note A-1 of a $145.0 million whole loan evidenced by two pari passu notes. The pari passu companion loan is the Note A-2 in the original principal amount of $55.0 million will be held by CCRE or an affiliate as of the closing date.
Loan No. 4 – Myrtle Beach Marriott Resort & Spa—The Original Balance of $55.0 million and Cut-off Date Balance of approximately $54.9 million represent the Note A-2 of a $116.0 million whole loan evidenced by two pari passu notes. The pari passu companion loan is the Note A-1 in the original principal amount of $61.0 million will be held by CCRE or an affiliate as of the closing date.
(4) | With respect to any Mortgaged Property securing a multi-property Mortgage Loan (other than with respect to the Temple Villas and RSRT Properties Mortgage Loans), the amounts listed under the headings “Original Balance” and “Cut-off Date Balance” reflect the Allocated Loan Amount related to such Mortgaged Property. |
Loan No. 19 – Temple Villas—The Temple Villas Mortgage Loan is one loan secured by 29 Mortgaged Properties under a blanket mortgage for the full loan amount without any allocated loan amount apportioned.
Loan No. 62 – RSRT Properties—The RSRT Properties Mortgage Loan is one loan secured by 2 Mortgaged Properties under a blanket mortgage for the full loan amount without any allocated loan amount apportioned.
(5) | Loan No. 1 – Loews Miami Beach Hotel—The Loews Miami Beach Hotel Mortgaged Property consists of two towers, one of which, the St. Moritz Tower, is designated as a historical landmark. Any new use would require approval from the City of Miami Beach. |
(6) | Loan No. 13 – Hillphoenix Global Corporate Headquarters—The Hillphoenix Global Corporate Headquarters Mortgage Loan has an ARD feature with an anticipated repayment date of September 6, 2024, with a revised interest rate for the period from the anticipated repayment date through the final maturity date of September 6, 2029 of the sum of 3.0000% plus 4.9240%. |
Loan No. 24 – Highwoods Portfolio—The Highwoods Portfolio Mortgage Loan has an ARD feature with an anticipated repayment date of September 6, 2024, with a revised interest rate for the period from the anticipated repayment date through the final maturity date of September 6, 2029 of the sum of 3.0000% plus 4.8610%.
Loan No. 55 – Sam’s Club—The Sam’s Club Mortgage Loan has an ARD feature with an anticipated repayment date of September 6, 2024, with a revised interest rate for the period from the anticipated repayment date through the final maturity date of September 6, 2044 of the sum of 3.0000% plus 4.7170%.
A-1-19
Loan No. 70 – Tractor Supply - El Centro – The Tractor Supply - El Centro Mortgage Loan has an ARD feature with an anticipated repayment date of September 6, 2024, with a revised interest rate for the period from the anticipated repayment date through the final maturity date of September 6, 2044 of the sum of 3.0000% plus 4.9500%.
(7) | The Administrative Fee Rate includes the respective per annum rates applicable to the calculation of the servicing fee, any sub-servicing fee, trustee/certificate administrator fee, operating advisor fee and CREFC® license fee with respect to each Mortgage Loan. For purposes of this Annex A-1, the definition of Administrative Fee Rate as it relates to any Non-Serviced Mortgage Loan includes the related Pari Passu Loan Primary Servicing Fee Rate which includes the “primary servicing fee rate” (as defined or set forth in the applicable pooling and servicing agreement) and any other related servicing fee rate (other than those payable to the applicable special servicer) applicable to such Non-Serviced Mortgage Loan that constitutes a portion of the “servicing fee rate” applicable to the other master servicer under the applicable other pooling and servicing agreement. The Pari Passu Loan Primary Servicing Fee Rate for the Loews Miami Beach Hotel Loan will be 0.0050%. |
(8) | Loan No. 25—Broadmoor Towne Center—The First Payment Date under the mortgage loan documents will be in November 2014. The related Mortgage Loan Seller will remit to the servicer on the closing date a payment in an amount equal to 30 days of interest for the interest accrual period relating to the first distribution date in October 2014 at the related interest rate on the principal balance of such mortgage loan as of the Cut-off Date. Such amount will be deposited into the distribution account and will be included in the funds available for the first distribution date in October 2014. The First Payment Date, Original Term to Maturity or ARD, Remaining Term to Maturity or ARD, Remaining Interest Only Period and Prepayment Provisions have been adjusted to reflect this additional payment being made by the Mortgage Loan Seller. |
Loan No. 28—Triangle Plaza—The First Payment Date under the mortgage loan documents will be in November 2014. The related Mortgage Loan Seller will remit to the servicer on the closing date a payment in an amount equal to 30 days of interest for the interest accrual period relating to the first distribution date in October 2014 at the related interest rate on the principal balance of such mortgage loan as of the Cut-off Date. Such amount will be deposited into the distribution account and will be included in the funds available for the first distribution date in October 2014. The First Payment Date, Original Term to Maturity or ARD, Remaining Term to Maturity or ARD, Remaining Interest Only Period and Prepayment Provisions have been adjusted to reflect this additional payment being made by the Mortgage Loan Seller.
Loan No. 45—444 Seabreeze—The First Payment Date under the mortgage loan documents will be in November 2014. The related Mortgage Loan Seller will remit to the servicer on the closing date a payment in an amount equal to 30 days of interest for the interest accrual period relating to the first distribution date in October 2014 at the related interest rate on the principal balance of such mortgage loan as of the Cut-off Date. Such amount will be deposited into the distribution account and will be included in the funds available for the first distribution date in October 2014. The First Payment Date, Original Term to Maturity or ARD, Remaining Term to Maturity or ARD, Remaining Interest Only Period and Prepayment Provisions have been adjusted to reflect this additional payment being made by the Mortgage Loan Seller.
Loan No. 57—Peru Retail Center—The First Payment Date under the mortgage loan documents will be in November 2014. The related Mortgage Loan Seller will remit to the servicer on the closing date a payment in an amount equal to 30 days of interest for the interest accrual period relating to the first distribution date in October 2014 at the related interest rate on the principal balance of such mortgage loan as of the Cut-off Date. Such amount will be deposited into the distribution account and will be included in the funds available for the first distribution date in October 2014. The First Payment Date, Original Term to Maturity or ARD, Remaining Term to Maturity or ARD, Remaining Interest Only Period and Prepayment Provisions have been adjusted to reflect this additional payment being made by the Mortgage Loan Seller.
Loan No. 61—Heritage Towne Centre—The First Payment Date under the mortgage loan documents will be in November 2014. The related Mortgage Loan Seller will remit to the servicer on the closing date a payment in an amount equal to 30 days of interest for the interest accrual period relating to the first distribution date in October 2014 at the related interest rate on the principal balance of such mortgage loan as of the Cut-off Date. Such amount will be deposited into the distribution account and will be included in the funds available for the first distribution date in October 2014. The First Payment Date, Original Term to Maturity or ARD, Remaining Term to Maturity or ARD, Remaining Interest Only Period and Prepayment Provisions have been adjusted to reflect this additional payment being made by the Mortgage Loan Seller.
Loan No. 67—Great American Plaza—The First Payment Date under the mortgage loan documents will be in November 2014. The related Mortgage Loan Seller will remit to the servicer on the closing date a payment in an amount equal to 30 days of interest for the interest accrual period relating to the first distribution date in October 2014 at the related interest rate on the principal balance of such mortgage loan
A-1-20
as of the Cut-off Date. Such amount will be deposited into the distribution account and will be included in the funds available for the first distribution date in October 2014. The First Payment Date, Original Term to Maturity or ARD, Remaining Term to Maturity or ARD, Remaining Interest Only Period and Prepayment Provisions have been adjusted to reflect this additional payment being made by the Mortgage Loan Seller.
(9) | Annual Debt Service, Monthly Debt Service, Underwritten NOI DSCR and Underwritten NCF DSCR for Mortgage Loans (i) with partial interest only periods are shown based on the monthly debt service payment immediately following the expiration of the interest only period and (ii) that are interest only until the related maturity date or anticipated repayment date are shown based on the interest only payments during the 12-month period following the Cut-off Date (or, in the case of Monthly Debt Service, the average of such interest only payments). |
(10) | “Hard” generally means each tenant is required to transfer its rent directly to the lender-controlled lockbox account. However, with respect to hospitality properties, “Hard” means all credit card receipts are deposited directly into the lockbox by the card processing company and all over-the-counter cash and equivalents are deposited by the property manager or borrower into the lockbox. “Soft” means the borrower has established a lockbox account that will be under lender control and the borrower or property manager must collect rents from the tenants and then deposit those rents into such lockbox account. “Springing Soft” means that upon the occurrence of a trigger event (as specified in the related Mortgage Loan Documents), the borrower is required to establish a lockbox account that will be under lender control and the borrower or property manager is required to collect rents from the tenants and then deposit those rents into such lockbox account. “Springing Hard” means that upon a trigger event (as specified in the related Mortgage Loan Documents), each tenant will be required to transfer its rent directly to a lender-controlled lockbox. “Soft Springing Hard” means that the borrower has established a lockbox account that will be under lender control and the borrower or property manager must collect rents from the tenants and then deposit those rents into such lockbox account. Upon a trigger event (as specified in the related Mortgage Loan documents), each tenant will be required to transfer its rent directly into a lender-controlled lockbox. |
(11) | “In Place” means that related property cash flows go through a waterfall of required reserve or other payment amounts due before the lender either (i) disburses excess cash to the related borrower or (ii) retains excess cash as additional collateral for the Mortgage Loan. “Springing” means that upon the occurrence of a trigger event, as defined in the related Mortgage Loan Documents, In Place cash management (as described above) will take effect, and will generally continue until all trigger events are cured (to the extent a cure is permitted under the related Mortgage Loan Documents). |
(12) | Loan No. 1 – Loews Miami Beach Hotel—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 the aggregate. |
Loan No. 2 – Wilton Commercial Portfolio—The Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area are calculated based on the mortgage loan included in the issuing entity and the related pari passu companion loan in the aggregate.
Loan No. 3 – 80 and 90 Maiden Lane—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 the aggregate.
Loan No. 4 – Myrtle Beach Marriott Resort & Spa—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 the aggregate.
(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. 2 – Wilton Commercial Portfolio—The Appraised Value presented for the mortgage loan reflects a pool level appraisal, which includes a diversity premium based on an assumption that all the mortgaged properties would be sold together as a portfolio. The aggregate of the individual mortgaged properties Appraised Values is $221,885,000. The calculations of Cut-Off Date LTV Ratio and LTV Ratio at Maturity or |
A-1-21
ARD are based on the $228,100,000 value. The Cut-Off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the appraised value of $221,885,000 is 69.0% and 56.3%, respectively.
Loan No. 10 – SRC Multifamily Portfolio 2—Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based on the “As Renovated” value as of various valuation dates, namely May 12, 2015, May 31, 2015 and June 1, 2015. Upon acquisition, the Borrowers are planning to invest $3.6 million in capital improvements in the portfolio. The “As is” value is $35,660,000.
Loan No. 11 – SRC Multifamily Portfolio 3—Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based on the “As Renovated” value as of various valuation dates, namely May 12, 2015, and June 1, 2015. Upon acquisition, the Borrowers are planning to invest $3.9 million in capital improvements in the portfolio. The “As is” value is $33,550,000.
Loan No. 18 – Lake Rudolph—The Lake Rudolph Mortgaged Property Cut-Off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based on a value that includes personal property such as miscellaneous maintenance tools, pool furniture, leasing office furniture, recreational room, and clubhouse furniture. Excluding the personal property, the Cut-Off Date LTV Ratio is 74.1%, the LTV Ratio at Maturity or ARD is 60.1% and the Appraised Value is $24,850,000.
Loan No. 27 – 1717 Route 208 North—Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based on the “As Stabilized” value as of May 23, 2017. The loan is structured with an upfront TI/LC reserve of approximately $1.8 million for any current and future tenant improvements and/or leasing commissions. The “As is” value is $16,800,000.
Loan No. 32 – DaVita El Segundo—Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based on the “Hypothetical As Is” value as of July 22, 2014. The value assumes the borrower has released approximately $1.0 million in outstanding tenant improvement allowances. At closing, the borrower deposited approximately $1.0 million into a DaVita TI allowance reserve account. The “As Is” value is $16,200,000.
Loan No. 34 – Lake in Wood—The Lake in Wood Mortgaged Property Cut-Off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based on a value that includes personal property such as miscellaneous maintenance tools, pool furniture, leasing office furniture, recreational room, and clubhouse furniture. Excluding the personal property, the Cut-Off Date LTV Ratio is 74.6%, the LTV Ratio at Maturity or ARD is 60.3% and the Appraised Value is $14,825,000.
Loan No. 35 – Georgia Multifamily Portfolio—Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based on the “As Renovated” value as of July 22, 2014. The loan is structured with an upfront required repair reserve of approximately $1.0 million. The “As is” value is $13,390,000.
Loan No. 49 – Jellystone of Western NY—The Jellystone of Western NY Mortgaged Property Cut-Off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based on a value that includes personal property such as miscellaneous maintenance tools, pool furniture, leasing office furniture, recreational room, and clubhouse furniture. Excluding the personal property, the Cut-Off Date LTV Ratio is 66.4%, the LTV Ratio at Maturity or ARD is 53.8% and the Appraised Value is $10,800,000.
Loan No. 54 – MacArthur Medical Center—Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based on the “As Stabilized” value as of January 1, 2015. The value assumes the Largest Tenant, Morningside Recovery, LLC, and the 3rd Largest Tenant, SCA General Contracting, Inc., have taken occupancy at the Mortgaged Property. The “As is” value is $7,400,000.
Loan No. 63 – Brainard Crossing—The Brainard Crossing Mortgaged Property Cut-Off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based on the “As Complete” value as of November 1, 2014. At the time of the appraisal, the borrower was waiting for the 2nd Largest Tenant, Grind Burger, LLC to begin paying rent. The “As is” value is $5,400,000.
(15) | Loan No. 2 – Wilton Commercial Portfolio—The Mortgaged Properties’ Net Rentable Area of 2,031,439 sq. ft. reflects commercial units only and excludes 94 multifamily units at the Southgate Manor Mortgaged property. |
A-1-22
Loan No. 9 – U-Haul Pool 4—The U-Haul Pool 4 Mortgaged Properties’ Net Rentable Area of 6,537 units reflects a total of 505,952 sq. ft which is comprised of 5,811 self storage units, 700 U-Box storage pods and 26 RV parking spaces.
(16) | Prepayment Provisions are shown from the respective Mortgage Loan First Payment Date. |
“L(x)” means lock-out for x payments.
“D(x)” means may be defeased for x payments.
“YM(x)” means may be prepaid for x payments with payment of a yield maintenance charge.
“YM0.5(x)” means may be prepaid for x payments with payment of the greater of a yield maintenance charge and 0.5% of the amount prepaid.
“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.
“YM2(x)” means may be prepaid for x payments with payment of the greater of a yield maintenance charge and 2% of the amount prepaid.
“O(x)” means freely prepayable for x payments, including the maturity date or anticipated repayment date.
Loan No. 1 – Loews Miami Beach Hotel—The lockout period will be at least 24 payment dates beginning with and including the first payment date of October 6, 2014. Prepayment of the full $300.0 million Loews Miami Beach Hotel Loan Combination is permitted after the earlier to occur of (i) two years after the closing date of the securitization that includes the last pari passu note to be securitized and (ii) August 12, 2017. For the purposes of this free writing prospectus, the assumed lockout period is at least 24 months based on the expected COMM 2014-LC17 securitization closing date in September 2014. The actual lockout period may be longer.
Loan No. 2 – Wilton Commercial Portfolio—The lockout period will be at least 24 payment dates beginning with and including the first payment date of October 6, 2014. Prepayment of the full $153.0 million Wilton Commercial Portfolio 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 note to be securitized, and (ii) August 29, 2018. For the purposes of this free writing prospectus, the assumed lockout period of 24 months is based on the expected COMM 2014-LC17 securitization closing date in September 2014. The actual lockout period may be longer.
Loan No. 3 – 80 and 90 Maiden Lane—The lockout period will be at least 24 payment dates beginning with and including the first payment date of October 6, 2014. Prepayment of the full $145.0 million 80 and 90 Maiden Lane 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 note to be securitized, and (ii) October 6, 2017. For the purposes of this free writing prospectus, the assumed lockout period of 24 months is based on the expected COMM 2014-LC17 securitization closing date in September 2014. The actual lockout period may be longer.
Loan No. 4 – Myrtle Beach Marriott Resort & Spa—The lockout period will be at least 25 payment dates beginning with and including the first payment date of September 6, 2014. Prepayment of the full $116.0 million Myrtle Beach Marriott Resort & Spa 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 note to be securitized, and (ii) September 6, 2018. For the purposes of this free writing prospectus, the assumed lockout period of 25 months is based on the expected COMM 2014-LC17 securitization closing date in September 2014. The actual lockout period may be longer.
Certain of the Mortgage Loans permit the release of a portion of a Mortgaged Property (or an individual Mortgaged Property, in connection with a portfolio mortgage loan) under various circumstances, as described in this free writing prospectus. See “Description of the Mortgage Pool—Certain Terms and Conditions of the Mortgage Loans—Property Releases” in this free writing prospectus. Below is a description of the partial defeasance provisions.
Loan No. 14 – Pasadena Multifamily Portfolio—On any date after the lockout period ends, the borrower may obtain the one-time release of any individual property as collateral for the loan, provided, among other conditions, (i) the LTV for the remaining property shall not exceed the lesser of the LTV immediately preceding such release and 65.0%, (ii) the DSCR for the remaining property is not less than the greater of
A-1-23
the DSCR immediately preceding the partial release and 2.50x, (iii) the Debt Yield for the remaining property is not less than the greater of the debt yield immediately preceding the partial release and 11.73%, (iv) borrower partially defeases to lender the greater of 125% of the allocated loan amount for the released property or 100% of the allocated net sales proceeds from the released property.
Loan No. 21 – Renaissance West Retail Center—Any time after the expiration of the lockout period the borrower may release any of the pad sites, as more specifically identified in the loan documents, as collateral for the loan, provided, among other conditions, (i) after giving effect to such release, (a) the LTV is not greater than the lesser of the LTV immediately preceding such release and the LTV at the time of securitization, (ii) the DSCR is not greater than the lesser of the DSCR immediately preceding such release and the DSCR at the time of securitization, (iii) the Debt Yield is not less than the greater of the Debt Yield immediately preceding such release and the Debt Yield at the time of securitization, (iv) borrower partially defeases to lender the greater of 110% of the allocated loan amount for the released parcel or 95% of the net sale proceeds from the released parcel.
Loan No. 29 – 1401/1405/1621 Holdings—Any time after the expiration of the lockout period the borrower may obtain the release of any individual property as collateral for the loan upon a bona fide third-party sale provided, among other things, (i) no event of default exists, and (ii) the borrower partially defeases the loan in an amount that is equal to the greater of (a) 100% of the net sale proceeds received for such individual property, (b) 125% of the allocated loan amount with respect to such released property, and (c) an amount such that after giving effect to such partial release, (x) the post-defeasance DSCR for the undefeased note, based on income from the remaining property is no less than the greater of 1.33x and the pre-defeasance DSCR for the note, based on income from both the released property and the remaining property, and (y) the post-defeasance LTV for the remaining property does not exceed the lesser of 53.0% and the pre-defeasance LTV for both the released property and the remaining property.
Loan No. 60 – Sapp Portfolio—Any time after the expiration of the lockout period any individual property may be released as collateral for the loan upon a bona fide third-party sale provided, among other conditions, (i) no event of default exists, (ii) the DSCR is not less than the greater of the DSCR immediately preceding such release and the DSCR as of the date of origination, (iii) the LTV does exceed the lesser of the LTV immediately preceding such release and the LTV as of the date of origination and (iv) the borrower partially defeases the loan in an amount that is equal to the greater of (a) 125% of the allocated loan amount for the released property or (b) 100% of the net sales proceeds from the released property.
Loan No. 6 – Aloft Cupertino—At any time after the lockout period, the borrower may elect to partially defease the loan in the principal amount of $2.0 million provided no event of default is continuing. Such partial defeasance does not include the release of any portion of real estate collateral.
Loan No. 10 – SRC Multifamily Portfolio 2—The SRC Multifamily Portfolio 2 Loan allows for the release of an individual property any time after the expiration of the lockout period via a bona fide third-party sale provided, among other things, (i) the LTV for the remaining properties shall not exceed the lesser of the LTV immediately preceding such release and 82.0%, (ii) the DSCR for the remaining properties is not less than the greater of the DSCR immediately preceding the partial release and 1.14x and (iii) borrower partially defeases to Lender the greater of 125% of the allocated loan amount for the released property or 100% of the allocated sales proceeds from the released property. The partial prepayment will be applied as described under “Description of the Mortgage Pool—Certain Terms and Conditions of the Mortgage Loans—Property Releases” in this free writing prospectus.
Loan No. 11 – SRC Multifamily Portfolio 3—The SRC Multifamily Portfolio 3 Loan allows for the release of an individual property any time after the expiration of the lockout period via a bona fide third-party sale provided, among other things, (i) the LTV for the remaining properties shall not exceed the lesser of the LTV immediately preceding such release and 83.0%, (ii) the DSCR for the remaining properties is not less than the greater of the DSCR immediately preceding the partial release and 1.18x and (iii) borrower partially defeases to Lender the greater of 125% of the allocated loan amount for the released property or 100% of the allocated sales proceeds from the released property. The partial prepayment will be applied as described under “Description of the Mortgage Pool—Certain Terms and Conditions of the Mortgage Loans—Property Releases” in this free writing prospectus.
Loan No. 18 – Lake Rudolph—The related borrower may obtain the free release of a particular unimproved parcel, provided that, among other things, the release of such parcel is as a result of the applicable municipality’s request to dedicate the parcel as a right-of-way to be used as a bicycle path and walking trail.
Loan No. 24 – Highwoods Portfolio—Upon the sale of any of the individual Highwoods Portfolio Mortgaged Property to a third party unaffiliated with the related borrower, the related borrower may obtain a release of such Mortgaged Property as collateral for the Highwoods Portfolio Mortgage Loan (such Mortgaged Property, for purposes of this footnote, the “Released Property”), provided, among other things, that: (i) the
A-1-24
related borrower partially prepays the Highwoods Portfolio Mortgage Loan in an amount equal to (x) with respect to the first $5,000,000 (the “Release Threshold”), in the aggregate, of the principal balance prepaid as described in this bullet or otherwise and/or severed from the Highwoods Portfolio Mortgage Loan as described below, 115% of the allocated loan amount of the Released Property, and (y) with respect to all other prepayments made as described in this footnote, 125% of the allocated loan amount of the Released Property; and (ii) immediately following the release of the Released Property, the debt service coverage ratio of the Highwoods Portfolio Mortgage Loan will not be less than 1.45x and the loan-to-value ratio of the Highwoods Portfolio Mortgage Loan will not exceed 70%, provided that the related borrower may further prepay the Highwoods Portfolio Mortgage Loan by the amount necessary to satisfy those ratios. In addition, the related borrower will have the one-time right to transfer in a bona fide arm’s length transaction (x) the Highwoods Portfolio Mortgaged Properties identified on Annex A-1 to this free writing prospectus as Technology Park I and Technology Park II (together, the “Technology Park Assemblage”), (y) the Highwoods Portfolio Mortgaged Properties identified on Annex A-1 to this free writing prospectus as Vantage Place A, Vantage Place B, Vantage Place C and Vantage Place D (collectively, the “Vantage Place Assemblage”), and/or (z) the Highwoods Portfolio Mortgaged Property identified on Annex A-1 to this free writing prospectus as Vantage Pointe (the “Vantage Pointe Mortgaged Property”) (each of the Technology Park Assemblage, the Vantage Place Assemblage and the Vantage Pointe Mortgaged Property, in such context, the “Severed Property”) to a permitted transferee under the related loan documents that is not an affiliate of the related borrower, and in connection with such transfer, such permitted transferee must assume the related borrower’s obligations with respect to the Technology Park Assemblage, the Vantage Place Assemblage and/or the Vantage Pointe Mortgaged Property, as applicable, in which case the aggregate allocated loan amount relating to the Technology Park Assemblage, the Vantage Place Assemblage and/or the Vantage Pointe Mortgaged Property, as applicable (the “Severed Loan”), will be severed from the balance of the Highwoods Portfolio Mortgage Loan and such Severed Loan will be assumed by the transferee, so long as the following conditions, among others, are satisfied: (i) the lease with the applicable Commonwealth of Virginia governmental agency (for purposes of this footnote, the “Government Tenant”), as tenant, will have been extended, or one or more replacement leases for the space covered by such lease will have been entered into, with a term running through at least the date that is five years after the date of such transfer of the Severed Property and such assumption of the Severed Loan, and with economic terms otherwise contemplated by the related loan documents; (ii) immediately following such transfer of the Severed Property and such assumption of the Severed Loan, the debt service coverage ratio of each of the remaining Highwoods Portfolio Mortgage Loan and the Severed Loan will be not less than 1.45x and the loan-to-value ratio of each of the Highwoods Portfolio Mortgage Loan and the Severed Loan will not exceed 70%, provided that the related borrower may further prepay the Highwoods Portfolio Mortgage Loan or the Severed Loan by the amount necessary to satisfy those ratios; and (iii) in the case of any transfer that results in the Technology Park Assemblage (and no other Highwoods Portfolio Mortgaged Properties) serving as the only real estate collateral for the Highwoods Portfolio Mortgage Loan or the Severed Loan, then (in addition to the conditions in the immediately preceding clauses (i) and (ii)) either (A) the lease with the Government Tenant, as tenant, will have been extended, or one or more replacement leases for the space covered by such lease will have been entered into, with a term running through at least the date that is two years after the related anticipated repayment date, and with economic terms otherwise contemplated by the related loan documents, or (B) immediately following such transfer of the Severed Property and such assumption of the Severed Loan, the debt service coverage ratio of the remaining Highwoods Portfolio Mortgage Loan or the Severed Loan (whichever is solely secured by the Technology Park Assemblage) will be not less than 1.60x and the loan-to-value ratio of the Highwoods Portfolio Mortgage Loan or the Severed Loan (whichever is solely secured by the Technology Park Assemblage) will not exceed 60%, provided that the related borrower may further prepay the Highwoods Portfolio Mortgage Loan or the Severed Loan, as applicable, by the amount necessary to satisfy those ratios.
Loan No. 33 – CSRA MOB Portfolio I—Any time after the expiration of the lockout period the borrower may obtain the release of the 9551 Fannin Mortgaged Property provided, among other things, (i) the LTV for the remaining property shall not exceed 45%, (ii) the DSCR for the remaining property is not less than the greater of the DSCR immediately preceding the partial release and 1.95x and (iii) borrower partially defeases to lender an amount equal to the greater of (a) $8,421,250 and (b) net sales proceeds.
Loan No. 35 – Georgia Multifamily Portfolio—The Georgia Multifamily Portfolio Loan allows for the release of an individual property any time after the expiration of the lockout period via a bona fide third-party sale provided, among other things, (i) the LTV for the remaining properties shall not exceed the lesser of the LTV immediately preceding such release and 75.0%, (ii) the DSCR for the remaining properties is not less than the greater of the DSCR immediately preceding the partial release and 1.19x and (iii) borrower partially defeases to Lender the greater of 125% of the allocated loan amount for the released property or 100% of the allocated sales proceeds from the released property. The partial prepayment will be applied as described under “Description of the Mortgage Pool—Certain Terms and Conditions of the Mortgage Loans—Property Releases” in this free writing prospectus.
A-1-25
Loan No. 50 – Walgreens Cupey—The related borrower may obtain a release of an adjacent land parcel (with an appraised value of $1,700,000) provided that, among other things: (i) the related borrower pays, contemporaneously with such release, to the lender via wire transfer of immediately available federal funds, an amount equal to the sum of (w) the outparcel release price ($375,000.00), which will be applied by the lender as a prepayment of the outstanding principal balance of the Mortgage Loan, plus (x) the applicable yield maintenance premium on the outparcel release price, plus (y) all interest that would have accrued on the principal amount prepaid through, but not including, the next occurring applicable monthly payment date (or, if such prepayment occurs on a monthly payment date, through, but not including, such monthly payment date), plus (z) all other sums due and payable under the subject Mortgage Loan documents; and (ii) after giving effect to the release, the debt service coverage ratio for the subject Mortgage Loan is not less than the greater of (y) 1.25x and (z) the debt service coverage ratio in effect immediately prior to the outparcel release.
Loan No. 55 – Sam’s Club—If the sole tenant elects to substitute the related Mortgaged Property as expressly permitted pursuant to its lease, the related borrower may elect to cause the lender to release the related Mortgaged Property as collateral for the subject Mortgage Loan, provided that the related borrower executes and delivers to the lender, as security for the subject Mortgage Loan, a mortgage encumbering the property (for purposes of this footnote, the “Substitute Property”) intended to be substituted for the property to be released (for purposes of this footnote, the “Released Property”). The related borrower’s right to obtain a release of the Released Property will also be subject to the following conditions and restrictions (as well as the terms as listed in the Loan Agreement): (i) the lender shall have received an appraisal prepared within 120 days prior to the substitution date showing an appraised value for the Substitute Property that supports a loan-to-value ratio not greater than the lesser of (A) the loan-to-value ratio at origination and (B) the loan-to-value ratio as of the substitution date, provided that if such appraisal does not satisfy this condition, then the borrower may partially prepay the subject Mortgage Loan to an amount that would satisfy this requirement without any yield maintenance or prepayment penalty; (ii) the borrower shall have delivered to the lender either (A) a new lease with the applicable sole tenant in form and substance substantially similar to the applicable lease with respect to the Released Property or (B) an original, fully-executed amendment to the applicable lease with respect to the Released Property removing the Released Property as the premises demised thereunder and adding the Substitute Property in lieu thereof; and (iii) the debt service coverage ratio after the substitution date will be equal to or greater than the greater of (A) the debt service coverage ratio at origination and (B) the debt service coverage ratio for the twelve full calendar months immediately preceding the substitution date, provided that if the borrower is unable to satisfy this condition based upon the rent paid under the lease for the Substitute Property, then the borrower may partially prepay the subject Mortgage Loan to an amount that would satisfy this requirement without any yield maintenance or prepayment penalty. In addition, the related borrower may obtain the free release of certain unimproved outparcels in connection with a sale thereof, subject to the satisfaction of various conditions as stated in the Loan Agreement.
(17) | 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. 9 – U-Haul Pool 4—The collateral for the U-Haul Pool 4 Mortgage Loan consists of both the fee and leasehold interests in the U-Haul Pool 4 Mortgaged Properties.
Loan No. 13 – Hillphoenix Global Corporate Headquarters—The collateral for the Hillphoenix Global Corporate Headquarters Mortgage Loan consists of both the fee and leasehold interest in the Hillphoenix Global Corporate Headquarters Mortgaged Property.
Loan No. 25 – Broadmoor Towne Center—The Broadmoor Towne Center Mortgaged Property is subject to a ground lease with an expiration date of January 31, 2023 with two consecutive, ten-year extension options. The ground rent calculation is based on an annual minimum rent of $120,000 and additional percentage rent equal to 10% of all gross proceeds received from any rental or other income derived from the property.
Loan No. 49 – Jellystone of Western NY—The collateral for the Jellystone of Western NY Mortgage Loan consists of both the fee and leasehold interest in the Jellystone of Western NY Mortgaged Property.
Loan No. 62 – RSRT Properties—The RSRT Properties Mortgaged Property is subject to a partial ground lease with an expiration of December 31, 2022. The ground lease has a lease term with two extension options of five years each. The lease term extends approximately 13.5 years after the stated maturity of the RSRT Mortgage Loan. The ground rent is $8,026.92 per year, which will increase by 10% at each extension.
(18) | Loan No. 58 – Bridge Square—The collateral for the Bridge Square Mortgage Loan includes the borrower’s fee interest and the borrower’s leased interest in a master lease for the mixed use property, which includes |
A-1-26
24 multifamily-units and 20,707 sq. ft. of office property. The leasehold interest and all improvements are part of the collateral.
(19) | The following tenants that occupy 5% or greater of the net rentable area at the property (or, if applicable, the portfolio of properties) are borrower affiliates: |
Loan No. 12 – Bartlett Flex Portfolio—Four tenants are affiliates of the sponsor and in total their leases comprise 5.0% of the total net rentable area at the portfolio of Mortgaged Properties. The tenants are located in 3080 Stage Post Drive (109 Madison Properties, LLC – 0.3% of portfolio NRA, Industrial Capital Holdings, LLC 0.4% of portfolio NRA); 3144 Stage Post Drive (Industrial Redeployment, LLC – 1.1% of portfolio NRA); 8370 Wolf Lake Drive (Dunavant Logistics – 3.2% of portfolio NRA).
Loan No. 29 – 1401/1405/1621 Holdings—The Largest Tenant, CH Hospital of Allentown, LLC which is an affiliate of the borrower, leases 41.5% of the net rentable area at the 1401/1405/1621 Holdings Mortgaged Property.
Loan No. 42 – Smithfield Holdings—The Largest Tenant, CH Hospital of Allentown, LLC, which is an affiliate of the borrower, leases 100.0% of the net rentable area at the Smithfield Holdings Mortgaged Property.
Loan No. 45 – 444 Seabreeze—The 5th Largest Tenant, Charles Wayne Properties, which is an affiliate of the borrower, leases 5.8% of the net rentable area at the Mortgaged Property.
Loan No. 58 – Bridge Square—The largest commercial tenant, Passero Associates, which is an affiliate of the borrower, leases 77.6% of the net commercial rentable area at the Bridge Square Mortgaged Property.
Loan No. 67 – Great American Plaza—The Largest Tenant, Orgill Singer Associates, Inc., which is an affiliate of the borrower, leases 76.3% of the net rentable area at the Mortgaged Property.
(20) | The lease expiration dates shown are based on full lease terms. However, in certain cases, a tenant may have the option to terminate its lease or abate rent prior to the stated lease expiration date for no reason after a specified period of time and/or upon notice to the landlord or upon the occurrence of certain contingencies including, without limitation, if landlord violates the lease or fails to provide utilities or certain essential services for a specified period or allows certain restricted uses, upon interference with tenant’s use of access or parking, upon casualty or condemnation, for zoning violations, if certain anchor or key tenants (including at an adjacent property) or a certain number of tenants go dark or cease operations, if a certain percentage of the net rentable area at the property is not occupied, if the tenant fails to meet sales targets or business objectives, or, in the case of a government tenant, for lack of appropriations or other reasons. In addition, in some instances, a tenant may have the right to assign its lease and be released from its obligations under the subject lease. Furthermore, some tenants may have the option to downsize their rented space without terminating the lease completely. In addition to the foregoing, the following are early non-contingent termination options for those tenants listed in Annex A-1: |
Loan No. 2 – Wilton Commercial Portfolio—The Largest Tenant at the 338 Oyster Point Road Mortgaged Property, First Discover Child Development Center, LLC, has a one-time right to terminate if it cannot obtain a state license to operate daycare. The 3rd Largest Tenant at The Shoppes at Crossridge Mortgaged Property, Count’s Hallmark, has a right to terminate with 90 days notice given between 1/1/2017 and 1/31/2017 if 2016 sales do not exceed $400,000.
Loan No. 3 – 80 and 90 Maiden Lane—The Largest Tenant, NY Dept of Investigation, has a one-time right to terminate its lease with respect to the 14th floor expansion space effective June 30, 2016 or June 30, 2022 upon six months prior notice. If the tenant elects to terminate its space on June 30, 2016, the tenant will pay a termination fee of $60,996. The 2nd Largest Tenant, Office of Children & Family Services, has an ongoing right to terminate its lease with respect to 3,942 sq. ft. upon six months prior notice. The 4th Largest Tenant, NYC Dept of Education, has an ongoing right to terminate its lease upon six months prior notice.
Loan No. 5 – Parkway 120—The Largest Tenant, iCIMS, has a one-time right to terminate its lease effective June 30, 2020 with written notice no later than June 30, 2019, subject to a termination fee, which includes unamortized tenant improvement and leasing commissions.
Loan No. 7 – 50 Crosby Drive—The Largest Tenant, Oracle America, Inc., has a one-time right to terminate its lease effective March 31, 2020, with at least 12 months prior notice and will be subject to a termination fee equal to the amount of all unamortized outstanding tenant improvement and leasing commissions.
Loan No. 12 – Bartlett Flex Portfolio—The Largest Tenant at the 8380 Wolf Lake Drive Mortgaged Property (31,320 square feet), representing 6.7% of the total portfolio rentable square feet, has the right to terminate its lease in December 2020 with 180 days notice and payment by the tenant to the landlord of $391,441 at
A-1-27
least 60 days prior to the termination date (as defined in the Loan Agreement). The 2nd Largest Tenant at the 8370 Wolf Lake Drive Mortgaged Property (10,800 square feet), representing 2.3% of the total portfolio rentable square feet, has a one-time termination option after April 30, 2020, with six months written notice and a $55,000 termination fee. The 3rd Largest Tenant at the 8370 Wolf Lake Drive Mortgaged Property (4,140 square feet), representing 0.9% of the total portfolio rentable square feet, has one termination option remaining effective November 30, 2015 which provides the tenant notify the landlord by July 31, 2015. The 3rd Largest Tenant at the 3110 Stage Post Drive Mortgaged Property (7,290 square feet), representing 1.6% of the total portfolio rentable square feet, has termination options effective August 31, 2015, August 31, 2016 and August 31, 2017 with a termination fee of $65,000, $45,000 and $25,000, respectively.
Loan No. 15 – Quito Village Center—The 2nd Largest Tenant, ROKU, Inc., may terminate its lease effective as of March 31, 2019 upon written notice no later than June 30, 2018, with a $249,368 termination fee.
Loan No. 16 – Town Center—The 2nd Largest Tenant, LA County Dept. of Health, has the ongoing right to terminate its lease beginning May 31, 2016 upon 12 months prior notice. The 3rd Largest Tenant, Employment Development Department, has a standing termination option with 60 days notice, which has been in place since August 2012.
Loan No. 20 – World Houston Plaza—The 2nd Largest Tenant, Kraton Polymers US, LLC, has a one-time right to terminate its lease effective November 30, 2016, with nine months prior notice.
Loan No. 24 – Highwoods Portfolio— The Largest Tenant at the Technology Park I Mortgaged Property (46,389 square feet), representing 23.7% of the total portfolio rentable square feet has a lease that originally commenced in May 2000 and expired in April 2007. In January 2004, by means of a written amendment, the term of the lease was extended through April 30, 2011, and in March 2011, by means of a written amendment, the lease was further extended through June 30, 2018. At the end of the initial term of the lease or any renewal or extension thereof, the lease automatically renews from year to year. The lease and any renewal term thereof may be terminated by either party upon at least six months written notice prior to the expiration of the initial term or any renewal term. Additionally, during any renewal term, the tenant may terminate the lease at any time upon at least six months written notice to landlord. The 2nd Largest Tenant at the Technology Park I Mortgaged Property (7,262 square feet), representing 3.7% of the total portfolio rentable square feet, is the debtor in a bankruptcy proceeding and no assurance can be made as to whether the tenant will emerge from bankruptcy or whether the lease at the mortgaged property will be accepted or rejected by the tenant.
Loan No. 27 – 1717 Route 208 North—The Largest Tenant, Paychex North America Inc., has a one-time right to terminate its lease effective May 31, 2018, with 12 months prior notice and will be subject to a termination fee equal to $911,537. The 3rd Largest Tenant, Ultra Logistics Inc., has a one-time right to terminate its lease effective July 31, 2017, with nine months prior notice and will be subject to a termination fee equal to approximately $79,673. The 4th Largest Tenant, Hunter Group CPA LLC, has a one-time right to terminate its lease effective October 31, 2018, with 12-14 months prior notice and will be subject to a termination fee equal to $106,033.
Loan No. 30 – Satellite Office Portfolio—The 3rd Largest Tenant, Q-Matic Corporation, may terminate its lease effective as of the end of the 18th month, 36th month, 48th month, 60th month or 72nd month upon nine months’ written notice , subject to a termination fee equal to the sum of: (i) the outstanding principal balance (at the end of month in which the lease terminates by virtue of the tenant’s exercise of its option) of the initial tenant improvements, architectural expenses, all real estate commissions in connection with the lease, the moving allowance and the abated rent (as specified in the lease), all calculated by fully amortizing over seven months payable the initial principal at an annual rate of 6%; plus (ii) the sum of two months monthly base rent at the then existing rates; and (iii) if termination is at the end of the 18th month, the tenant will also pay a sum equal to the rental payments that would have accrued under the lease from the 19th-36th months of the term.
Loan No. 32 – DaVita El Segundo—The Single Tenant, DaVita Healthcare Partners Inc., has the right to terminate its lease effective November 30, 2019 upon written notice no later than January 31, 2019, subject to a termination fee of approximately $872,350.
Loan No. 38 – Sky Park—The 3rd Largest Tenant, Integrated Practice Solutions, Inc., has a one-time right to terminate its lease effective July 31, 2012, with nine months prior notice and will be subject to a termination fee equal to approximately $248,155.
Loan No. 39 – Governors Crossing— The Largest Tenant, Vanity Fair, has the right to terminate its lease if the (i) the occupancy falls below 50% of the total gross leasable area for six consecutive months or (ii) the occupancy for retail use, not including service retail uses, is less than 50% of the total gross leasable area for more than six consecutive months.
A-1-28
Loan No. 54 – MacArthur Medical Center—The 4th Largest Tenant, SRM Marketing, has an ongoing right to terminate its lease upon 90 days written notice.
(21) | The following major tenants (listed on Annex A-1) are currently subleasing all or a significant portion of its leased space: |
Loan No. 22 – California Professional Center—The Largest Tenant, University of Southern California, directly leases 10,284 sq. ft. at the property of which 9,050 sq. ft. is subleased to Eisner Pediatric & Family Medical Center, in which the sublease currently expires February 28, 2016.
Loan No. 30 – Satellite Office Portfolio—The 2nd Largest Tenant, Securitas Security Systems USA, Inc., subleases its space to Trextel, LLC until April 30, 2018.
Loan No. 33 – CSRA MOB Portfolio I—The Single Tenant at the 722 Hyatt Street Mortgaged Property, Novant Health, is currently subleasing 8,571 sq. ft. to Spartanburg Regional Health Services District, Inc., 6,644 sq. ft. to Peachview Family, 1,156 sq. ft. to X-Ray Ancillary, 4,126 sq. ft. to Gaffney Bone & Joint Space, 4.950 sq. ft. to Peachview Family Ancillary and 1,849 sq. ft. to Gaffney Medical. The subleases expire February 29, 2024.
(22) | The following major tenants shown on Annex A-1 have abated or free rent: |
Loan No. 2 – Wilton Commercial Portfolio—The single tenant at the Canterbury Building Mortgaged Property, Congregation Or Atid (0.5% of portfolio NRA), has free rent through June 2016.
Loan No. 3 – 80 and 90 Maiden Lane—The Largest Tenant, NY Dept of Investigation, has abated rent for the months of August 2015, February 2016, August 2016 and July 2019. The borrower deposited $645,453 into a free rent reserve account.
Loan No. 5 – Parkway 120—The Largest Tenant, iCIMS, has abated rent for January 2015 and February 2015 associated with its expansion. The borrower deposited approximately $397,243 into a free rent reserve account associated with the expansion.
Loan No. 13 – Hillphoenix Global Corporate Headquarters—The single tenant at the Mortgaged Property, has 50% of minimum rent abated from May 1, 2014 through September 30, 2014 and 25% of minimum rent abated from October 1, 2014 through December 31, 2014.
Loan No. 21 – Renaissance West Retail Center—The 2nd Largest Tenant, Epic Stores LLC, has full abatement through December 2014 and partial abatement through October 2015. At closing, the borrower deposited $113,507 into a free rent reserve.
Loan No. 24 – Highwoods Portfolio—The 5th Largest Tenant at the Vantage Place C Property, Thornton and Associates, has full abatement through November 2014.
Loan No. 38 – Sky Park—The 2nd Largest Tenant, Washington Inventory Services, Inc., has 10 months of free rent. At closing, the borrower deposited $362,924 into a free rent reserve.
Loan No. 63 – Brainard Crossing—The 2nd Largest Tenant at the Mortgaged Property, Grind Burger, LLC, commences rent in October 2014 and will have two months of 50% abated rent.
(23) | The tenants shown in the Annex A-1 have signed leases but may or may not be open for business as of the cutoff date of the securitization. |
Loan No. 2 – Wilton Commercial Portfolio—The single tenant at the 4411 Jacque Street Mortgaged Property, Claymore Sieck Wholesale Florist, has signed a lease for 25,005 sq. ft. and has yet to take occupancy. The Largest Tenant at the 338 Oyster Point Road Mortgaged Property, First Discover Child Development Center, LLC, has signed a lease for 4,950 sq. ft. and has yet to take occupancy.
Loan No. 3 – 80 and 90 Maiden Lane—The Largest Tenant, NY Dept of Investigation, has signed a lease for approximately 5,079 sq. ft. of expansion space commencing upon the completion of construction.
Loan No. 5 – Parkway 120—The Largest Tenant, iCIMS, executed a lease amendment to expand its space in January 2015 by approximately 23,327 sq. ft. The borrower deposited approximately $397,243 into a free rent reserve associated with the expansion. The 2nd Largest Tenant, Fragomen, Del Rey, Loewy &
A-1-29
Bernsen, executed a lease amendment to expand its space in September 2014 by approximately 5,640 sq. ft. The borrower deposited approximately $16,734 into a free rent reserve associated with the expansion.
Loan No. 12 – Bartlett Flex Portfolio—The Largest Tenant at the 8370 Wolf Lake Drive Mortgaged Property, Dunavant Logistics, has signed a lease for 14,900 sq. ft. and has yet to take occupancy.
Loan No. 15 – Quito Village Center—The 3rd Largest Tenant, OPT has signed a lease for 5,486 sq. ft. The tenant is expected to open for business in December 2014. The 4th Largest Tenant, Misara has signed a lease for 2,268 sq. ft. The tenant is expected to open for business in October 2014.
Loan No. 23 – Miramar Metroplex—The 3rd Largest Tenant, Landmark Worldwide, has signed a lease for 13,874 sq. ft. The tenant is expected to open for business on September 1, 2014.
Loan No. 47 – St. George Medical Center—The 2nd Largest Tenant, RX Ruston Investors LLC, has an 8,000 sq. ft. master lease. The St. George Medical Center Loan’s guarantor has guaranteed the lease through August 2019. The St. George Medical Center Loan’s DSCR excluding this master lease income is 1.44x.
Loan No. 54 – MacArthur Medical Center—The Largest Tenant, Morningside Recovery, LLC, has signed a lease for 22,845 sq. ft. commencing in January 2015. The 3rd Largest Tenant, SCA General Contracting, Inc., has signed a lease for 3,021 sq. ft. commencing in September 2014.
(24) | All upfront reserve balances reflect the upfront reserve amount at loan origination. The current balance may be less than the amount shown. |
Loan No. 6 – Aloft Cupertino—The Aloft Cupertino Mortgage Loan was structured with a $2.0 million earnout reserve. At any time on or after November 6, 2015, the borrower may request the release of the earnout reserve provided (i) no event of default is continuing and (ii) the Aloft Cupertino Mortgaged Property has achieved a debt yield greater than or equal to 10.75% for six consecutive calendar months. In addition, after expiration of the lockout period (and notwithstanding the debt yield requirement above,, the borrower may obtain amounts in the earnout reserve upon (i) the deposit with lender of a letter of credit acceptable to lender in the amount of $2.0 or (ii) delivery of defeasance collateral in the principal amount of $2,000,000 in connection with a partial defeasance (without the release of any real property).
Loan No. 10 – SRC Multifamily Portfolio 2—The SRC Multifamily Portfolio 2 Mortgage Loan was structured with an approximate $3.6 million Capital Expenditure Holdback. Funds from the Capital Expenditure Holdback will be released as needed no more than once per month in increments of at least $10,000, for the completion of the Capital Expenditures listed on the budget attached as Schedule IX to the loan agreement.
Loan No. 11 – SRC Multifamily Portfolio 3—The SRC Multifamily Portfolio 3 Mortgage Loan was structured with an approximate $3.8 million Capital Expenditure Holdback. Funds from the Capital Expenditure Holdback will be released as needed no more than once per month in increments of at least $10,000, for the completion of the Capital Expenditures listed on the budget attached as Schedule IX to the Loan Agreement.
Loan No. 15 – Quito Village Center—The Quito Village Center Mortgage Loan was structured with a $1,762,581 debt yield holdback reserve. Funds from the holdback reserve were disbursed in connection with the borrower signing new leases as follows: $989,982 on April 23, 2014 and then $772,753 on June 25, 2014.
Loan No. 16 – Town Center—The Town Center Mortgage Loan was structured with a $1.0 million Earnout Reserve. Funds from the Earnout Reserve will be released upon the following conditions being satisfied for two consecutive calendar quarters: (i) the debt yield being equal to or greater than 10.0%, (ii) the DSCR being equal to or greater than 1.70x or (iii) the property being at least 86.0% physically occupied.
Loan No. 23 – Miramar Metroplex—The Miramar Metroplex Mortgage Loan was structured with a $2.0 million Landmark Holdback. Funds from the Landmark Holdback Reserve will be released when the property achieves a Debt Yield of 9.5%, provided no Event of Default is continuing.
Loan No. 27 – 1717 Route 208 North—The 1717 Route 208 North Mortgage Loan was structured with a $1.0 million Earnout Reserve. Funds from the Earnout Reserve will be released prior to the third anniversary of the note date and no more than once per calendar quarter, provided the following conditions are satisfied: (i) no Trigger Event is then continuing, (ii) the Earnout Reserve debt yield as of the end of the prior month shall be equal to or greater than 8.5%, (iii) the DSCR as of the end of the prior month is not less than 1.30x and (iv) the requested amount for release is at least $100,000.
A-1-30
Loan No. 35 – Georgia Multifamily Portfolio—The Georgia Multifamily Portfolio Mortgage Loan was structured with a $625,000 Earnout Reserve. Funds from the Earnout Reserve will be released prior to the third anniversary of the note date and no more than once per calendar quarter, provided the following conditions are satisfied: (i) no Event of Default is then continuing, (ii) the Earnout Reserve debt yield as of the end of the prior month shall be equal to or greater than 8.5%, (iii) the DSCR as of the end of the prior month is not less than 1.30x and (iv) the requested amount for release is at least $20,000.
(25) | 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. 18 – Lake Rudolph—If (i) Sun Communities Operating Limited Partnership is no longer the guarantor under a guaranty in lieu of the seasonality reserve, (ii) Sun Communities Operating Limited Partnership fails to satisfy the net worth requirement, (iii) an event of default shall have occurred and be continuing, or (iv) the guaranty shall cease to be in full force and effect, the borrower shall deposit on each monthly payment date, other than during the months of September through May, 1/3 of the amount applicable to the seasonality shortfall, which is initially $1,050,000.
Loan No. 31 – Lowes Improvement Center—A “cash trap” into the TI/LC reserve account will commence upon a Rollover Reserve Deposit Event, as defined in the loan documents.
Loan No. 34 – Lake in Wood—If (i) Sun Communities Operating Limited Partnership is no longer the guarantor under a guaranty in lieu of the seasonality reserve, (ii) Sun Communities Operating Limited Partnership fails to satisfy the net worth requirement, (iii) an event of default shall have occurred and be continuing, or (iv) the guaranty shall cease to be in full force and effect, the borrower shall deposit on each monthly payment date, other than the monthly payment date in November, 1/11 of the amount applicable to the seasonality shortfall, which is initially $50,000.
Loan No. 49 – Jellystone of Western NY—If (i) Sun Communities Operating Limited Partnership is no longer the guarantor under a guaranty in lieu of the seasonality reserve, (ii) Sun Communities Operating Limited Partnership fails to satisfy the net worth requirement, (iii) an event of default shall have occurred and be continuing, or (iv) the guaranty shall cease to be in full force and effect, the borrower shall deposit on each monthly payment date, other than during the months of October through April, 1/5 of the amount applicable to the seasonality shortfall, which is initially $525,000.
Loan No. 57 – Peru Retail Center—A “cash trap” into the TI/LC reserve account will commence upon a Rollover Reserve Cash Trap Period, as defined in the loan documents.
(26) | The following loans provide the borrower an option to provide a guaranty or post a letter of credit in lieu of reserve requirements. |
Loan No. 6 – Aloft Cupertino—In lieu of the earnout reserve deposit, borrower may deposit a letter of credit in an amount equal to $2.0 million. If a “cash trap” is ongoing solely due to the failure by the borrower to maintain a debt service coverage ratio of at least 1.15x, the borrower may deposit an amount, which, if added to the net operating income from the two calendar quarter periods that triggered the “cash trap” would cause the debt service coverage ratio to be not less than 1.15x.
Loan No. 16 – Town Center—In lieu of the upfront TI/LC reserves, the borrower is permitted to deposit a letter of credit in an amount equal to $250,000.
Loan No. 19 – Temple Villas—In lieu of monthly replacement and TI/LC reserves, the borrower deposited a letter of credit in an amount equal to $90,000.
Loan No. 39 – Governor’s Crossing—In lieu of monthly replacement reserves, the borrower is permitted to deposit a letter of credit in an amount equal to $417,030. In lieu of monthly TI/LC reserves, the borrower is permitted to deposit a letter of credit in an amount equal to $300,000.
(27) | Loan No. 8 – Emerald Hills Village & Beaver Lake Estates—A Phase II report was completed for the Emerald Hills Village Mortgaged Property on August 19, 2014 and concluded that there was no evidence of the presence of any residual petroleum impacts. |
Loan No. 14 – Pasadena Multifamily Portfolio— A Phase II report was completed for the Las Villas Mortgaged Property on July 2, 2014. Several metals were detected at concentrations that exceed the Texas Commission on Environmental Quality (TCEQ) Action Levels for soil and groundwater; however, after additional sampling and calculation of site-specific Action Levels or Upper Tolerance Limit (UTLs), the
A-1-31
detected concentrations metals are not considered to be an issue at site. No further investigation is warranted at this time.
Loan No. 46 – Regency Square—A Phase II report was completed on August 5, 2014 and recommended no further investigation be taken at this time. One of the two groundwater samples was found to contain the volatile organic compound tetrachloroethene, but at levels that did not exceed established comparisons. No other volatile organic compounds or polynuclear aromatic hydrocarbons were discovered and no further investigation at the Property is required.
(28) | Loan No. 19 – Temple Villas—The Temple Villas Mortgage Loan is comprised of 29 properties with the following addresses: |
1411 North 15th Street, Philadelphia, PA 19121
1415 Jefferson Street, Philadelphia, PA 19121
1520 Fontain Street, Philadelphia, PA 19121
1527 West Norris Street, Philadelphia, PA 19121
1532 Fontain Street, Philadelphia, PA 19121
1607 Willington Street, Philadelphia, PA 19121
1609 Willington Street, Philadelphia, PA 19121
1611 Willington Street, Philadelphia, PA 19121
1614 Cecil B Moore Avenue, Philadelphia, PA 19121
1621 West Oxford Street, Philadelphia, PA 19121
1729 West Berks Street, Philadelphia, PA 19121
1805 North Bouvier Street, Philadelphia, PA 19121
1818 North 17th Street, Philadelphia, PA 19121
1820 North 17th Street, Philadelphia, PA 19121
1822 North 17th Street, Philadelphia, PA 19121
1833 North Bouvier Street, Philadelphia, PA 19121
1848 North 17th Street, Philadelphia, PA 19121
1855 North 17th Street, Philadelphia, PA 19121
1857 North 17th Street, Philadelphia, PA 19121
2011 North 16th Street, Philadelphia, PA 19121
2015 North 17th Street, Philadelphia, PA 19121
2025 North 15th Street, Philadelphia, PA 19121
2026 North 17th Street, Philadelphia, PA 19121
2039 North Carlisle Street, Philadelphia, PA 19121
2041 North Carlisle Street, Philadelphia, PA 19121
2316 North Park Avenue, Philadelphia, PA 19121
2319 North Park Avenue, Philadelphia, PA 19121
2332 North Broad Street, Philadelphia, PA 19121
4447 Sansom Street, Philadelphia, PA 19104
Loan No. 62 – RSRT Properties— The RSRT Properties Mortgage Loan is comprised of 2 properties with the following addresses:
113, 115, 117, 119, 121, 123 and 125 Frontier Avenue Northeast, Watford City, McKenzie County, ND, 58854
13 Mile Center Road, Williston, Williams County, ND 58801
(29) | With respect to the Mortgage Loans 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. |
Loan No. | Mortgage Loan | Mortgage Loan Cut-off Date Balance | % of Initial Outstanding Pool Balance | Maximum Policy Amount | Premium Paid in Full | Policy Expiration | |||||||
9 | U-Haul Pool 4 | $31,000,000 | 2.5% | $12,000,000 | Yes | 8/20/2024 | |||||||
53 | Encinitas Village Square II | $6,200,000 | 0.5% | $2,000,000 | Yes | 8/8/2027 |
A-1-32
(30) | Summary of Existing Pari Passu Debt |
Loan No. | Mortgage Loan | Mortgage Loan Cut-off Date Balance | Companion Loan Cut-off Date Balance | Loan Combination Cut-off Date Balance | Loan Combination U/W NCF DSCR | Loan Combination Cut-off Date LTV Ratio | Loan Combination Cut-off Date U/W NOI Debt Yield | |||||||
1 | Loews Miami Beach Hotel | $120,000,000 | $180,000,000 | $300,000,000 | 2.89x | 53.1% | 13.7% | |||||||
2 | Wilton Commercial Portfolio | $120,000,000 | $33,000,000 | $153,000,000 | 1.55x | 67.1% | 10.7% | |||||||
3 | 80 and 90 Maiden Lane | $90,000,000 | $55,000,000 | $145,000,000 | 1.73x | 61.7% | 7.9% | |||||||
4 | Myrtle Beach Marriott Resort & Spa | $54,936,521 | $60,929,596 | $115,866,117 | 1.62x | 69.8% | 11.3% |
(31) | Summary of Existing Mezzanine Debt |
Loan No. | Mortgage Loan | Mortgage Loan Cut-off Date Balance | % of Initial Outstanding Pool Balance | Mezzanine Debt Cut-off Date Balance | Annual Interest Rate on Mezzanine Loan | Mezzanine Loan Maturity Date | Intercreditor Agreement | Total Debt Cut-off Date LTV Ratio | Total Debt U/W NCF DSCR | Total Debt U/W NOI Debt Yield | ||||||||||
8 | Emerald Hills Village & Beaver Lake Estates | $31,150,000 | 2.5% | $4,450,000 | 10.00% | 9/6/2024 | Yes | 79.7% | 1.31x | 6.9% | ||||||||||
10 | SRC Multifamily Portfolio 2 | $29,850,000 | 2.4% | $3,000,000 | 12.00% | 8/6/2019 | Yes | 80.7% | 1.12x | 8.2% | ||||||||||
11 | SRC Multifamily Portfolio 3 | $28,500,000 | 2.3% | $3,000,000 | 12.00% | 8/6/2019 | Yes | 82.8% | 1.17x | 8.8% | ||||||||||
46 | Regency Square | $8,050,000 | 0.7% | $1,000,000 | 13.25% | 9/6/2024 | Yes | 82.3% | 1.11x | 9.1% |
(32) | Future Mezzanine Indebtedness Summary |
Loan No. | Mortgage Loan | Mortgage Loan Cut-off Date Balance | % of Initial Outstanding Pool Balance | Intercreditor Agreement Required | Combined Minimum DSCR | Combined Maximum LTV | Combined Debt Yield | |||||||
13 | Hillphoenix Global Corporate Headquarters | $22,771,000 | 1.8% | Yes | 1.20x | 85% | NAP | |||||||
20 | World Houston Plaza | $18,000,000 | 1.5% | Yes | 1.50x | 67% | 10.0% | |||||||
24 | Highwoods Portfolio | $15,750,000 | 1.3% | Yes | 1.20x | 85% | NAP | |||||||
40 | Vista Green Portfolio | $9,275,000 | 0.8% | Yes | 1.35x | 75% | NAP | |||||||
44 | Putnam Green Portfolio | $8,325,000 | 0.7% | Yes | 1.35x | 75% | NAP | |||||||
45 | 444 Seabreeze | $8,100,000 | 0.7% | Yes | 1.20x | 75% | 8.6% | |||||||
47 | St. George Medical Center | $8,000,000 | 0.6% | Yes | 1.25x | NAP | NAP | |||||||
55 | Sam’s Club | $5,670,000 | 0.5% | Yes | 1.20x | 85% | NAP | |||||||
66 | 135 West 3rd Street | $3,750,000 | 0.3% | Yes | 1.05x | 90% | NAP | |||||||
70 | Tractor Supply – El Centro | $2,975,000 | 0.2% | Yes | 1.20x | 85% | NAP |
A-1-33