FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-193376-19 | ||
COMM 2015-LC21 | |||||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||||||||||
% of | Mortgage | Cut-off | General | Detailed | Interest | Original | Remaining | ||||||||||||||||||||||||
Property | Initial Pool | # of | Loan | Original | Date | Maturity | Property | Property | Interest | Administrative | Accrual | Term to | Term to | ||||||||||||||||||
Flag | ID | Property Name | Balance | Properties | Seller (1) | Balance($) (2) (3) | Balance($) (2) (3) | or ARD Balance($) (6) | Type (4) | Type | Rate | Fee Rate (7) | Basis | Maturity or ARD (6) | Maturity or ARD (6) | ||||||||||||||||
Loan | 1 | Courtyard by Marriott Portfolio (30) (31) | 7.3% | 65 | GACC | 97,050,000 | 97,050,000 | 97,050,000 | Hospitality | Select Service | 3.6900% | 0.0071% | Actual/360 | 60 | 58 | ||||||||||||||||
Property | 1.01 | Courtyard Larkspur Landing Marin County | 0.3% | 1 | GACC | 4,084,791 | 4,084,791 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.02 | Courtyard San Mateo Foster City | 0.3% | 1 | GACC | 4,084,791 | 4,084,791 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.03 | Courtyard San Jose Cupertino | 0.3% | 1 | GACC | 3,519,873 | 3,519,873 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.04 | Courtyard Boulder | 0.3% | 1 | GACC | 3,519,873 | 3,519,873 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.05 | Courtyard Los Angeles Hacienda Heights | 0.2% | 1 | GACC | 2,679,739 | 2,679,739 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.06 | Courtyard Seattle South Center | 0.2% | 1 | GACC | 2,602,968 | 2,602,968 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.07 | Courtyard Rye | 0.2% | 1 | GACC | 2,458,117 | 2,458,117 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.08 | Courtyard Nashville Airport | 0.2% | 1 | GACC | 2,317,612 | 2,317,612 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.09 | Courtyard Los Angeles Torrance Palos Verdes | 0.2% | 1 | GACC | 2,071,366 | 2,071,366 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.10 | Courtyard St. Louis Creve Coeur | 0.1% | 1 | GACC | 1,977,213 | 1,977,213 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.11 | Courtyard Portland Beaverton | 0.1% | 1 | GACC | 1,977,213 | 1,977,213 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.12 | Courtyard Palm Springs | 0.1% | 1 | GACC | 1,955,485 | 1,955,485 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.13 | Courtyard Charlotte South Park | 0.1% | 1 | GACC | 1,912,030 | 1,912,030 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.14 | Courtyard Norwalk | 0.1% | 1 | GACC | 1,810,634 | 1,810,634 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.15 | Courtyard Detroit Metro Airport | 0.1% | 1 | GACC | 1,783,113 | 1,783,113 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.16 | Courtyard Chicago Waukegan Gurnee | 0.1% | 1 | GACC | 1,738,209 | 1,738,209 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.17 | Courtyard Atlanta Perimeter Center | 0.1% | 1 | GACC | 1,694,754 | 1,694,754 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.18 | Courtyard Denver Tech Center | 0.1% | 1 | GACC | 1,687,511 | 1,687,511 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.19 | Courtyard Ft. Lauderdale Plantation | 0.1% | 1 | GACC | 1,639,710 | 1,639,710 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.20 | Courtyard Lincroft Red Bank | 0.1% | 1 | GACC | 1,639,710 | 1,639,710 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.21 | Courtyard Chicago Highland Park | 0.1% | 1 | GACC | 1,590,461 | 1,590,461 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.22 | Courtyard Charlottesville North | 0.1% | 1 | GACC | 1,590,461 | 1,590,461 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.23 | Courtyard Raleigh Cary | 0.1% | 1 | GACC | 1,590,461 | 1,590,461 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.24 | Courtyard Detroit Livonia | 0.1% | 1 | GACC | 1,564,388 | 1,564,388 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.25 | Courtyard Birmingham Homewood | 0.1% | 1 | GACC | 1,542,660 | 1,542,660 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.26 | Courtyard West Palm Beach | 0.1% | 1 | GACC | 1,542,660 | 1,542,660 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.27 | Courtyard New Haven Wallingford | 0.1% | 1 | GACC | 1,494,860 | 1,494,860 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.28 | Courtyard Dallas Plano Parkway | 0.1% | 1 | GACC | 1,447,059 | 1,447,059 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.29 | Courtyard Chicago Oakbrook Terrace | 0.1% | 1 | GACC | 1,447,059 | 1,447,059 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.30 | Courtyard Boston Andover | 0.1% | 1 | GACC | 1,447,059 | 1,447,059 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.31 | Courtyard Kansas City Overland Park Metcalf | 0.1% | 1 | GACC | 1,447,059 | 1,447,059 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.32 | Courtyard Minneapolis St Paul Airport | 0.1% | 1 | GACC | 1,447,059 | 1,447,059 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.33 | Courtyard Bakersfield | 0.1% | 1 | GACC | 1,397,810 | 1,397,810 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.34 | Courtyard Denver Stapleton | 0.1% | 1 | GACC | 1,397,810 | 1,397,810 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.35 | Courtyard Rockford | 0.1% | 1 | GACC | 1,397,810 | 1,397,810 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.36 | Courtyard Greenville Haywood Mall | 0.1% | 1 | GACC | 1,361,597 | 1,361,597 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.37 | Courtyard St. Louis Westport Plaza | 0.1% | 1 | GACC | 1,350,009 | 1,350,009 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.38 | Courtyard Chicago Lincolnshire | 0.1% | 1 | GACC | 1,350,009 | 1,350,009 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.39 | Courtyard San Antonio Downtown Market Square | 0.1% | 1 | GACC | 1,350,009 | 1,350,009 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.40 | Courtyard Indianapolis Castleton | 0.1% | 1 | GACC | 1,350,009 | 1,350,009 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.41 | Courtyard Silver Spring North | 0.1% | 1 | GACC | 1,318,142 | 1,318,142 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.42 | Courtyard Lexington North | 0.1% | 1 | GACC | 1,302,208 | 1,302,208 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.43 | Courtyard Tampa Westshore | 0.1% | 1 | GACC | 1,252,959 | 1,252,959 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.44 | Courtyard Chicago Deerfield | 0.1% | 1 | GACC | 1,205,158 | 1,205,158 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.45 | Courtyard St. Petersburg Clearwater | 0.1% | 1 | GACC | 1,157,357 | 1,157,357 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.46 | Courtyard Toledo Airport Holland | 0.1% | 1 | GACC | 1,157,357 | 1,157,357 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.47 | Courtyard Phoenix Mesa | 0.1% | 1 | GACC | 1,060,307 | 1,060,307 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.48 | Courtyard Atlanta Airport South | 0.1% | 1 | GACC | 1,060,307 | 1,060,307 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.49 | Courtyard Memphis Airport | 0.1% | 1 | GACC | 1,060,307 | 1,060,307 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.50 | Courtyard Oklahoma City Airport | 0.1% | 1 | GACC | 1,060,307 | 1,060,307 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.51 | Courtyard Annapolis | 0.1% | 1 | GACC | 1,045,822 | 1,045,822 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.52 | Courtyard Manassas | 0.1% | 1 | GACC | 987,882 | 987,882 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.53 | Courtyard Little Rock | 0.1% | 1 | GACC | 945,875 | 945,875 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.54 | Courtyard Ft. Myers | 0.1% | 1 | GACC | 822,752 | 822,752 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.55 | Courtyard Atlanta Gwinnett Mall | 0.1% | 1 | GACC | 802,473 | 802,473 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.56 | Courtyard Chicago Arlington Heights South | 0.1% | 1 | GACC | 772,054 | 772,054 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.57 | Courtyard Dallas Richardson at Spring Valley | 0.1% | 1 | GACC | 772,054 | 772,054 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.58 | Courtyard Huntsville | 0.1% | 1 | GACC | 744,533 | 744,533 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.59 | Courtyard Birmingham Hoover | 0.0% | 1 | GACC | 647,483 | 647,483 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.60 | Courtyard Phoenix North Metrocenter | 0.0% | 1 | GACC | 627,204 | 627,204 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.61 | Courtyard Tucson Airport | 0.0% | 1 | GACC | 577,954 | 577,954 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.62 | Courtyard Dayton South Mall | 0.0% | 1 | GACC | 408,479 | 408,479 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.63 | Courtyard Philadelphia Devon | 0.0% | 1 | GACC | 0 | 0 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.64 | Courtyard Fresno | 0.0% | 1 | GACC | 0 | 0 | Hospitality | Select Service | ||||||||||||||||||||||
Property | 1.65 | Courtyard Poughkeepsie | 0.0% | 1 | GACC | 0 | 0 | Hospitality | Select Service | ||||||||||||||||||||||
Loan | 2 | Courtyard by Marriott Pasadena | 5.6% | 1 | GACC | 73,750,000 | 73,750,000 | 59,696,247 | Hospitality | Limited Service | 4.5300% | 0.0091% | Actual/360 | 120 | 120 | ||||||||||||||||
Loan | 3 | Meridian at Brentwood | 3.2% | 1 | GACC | 42,300,000 | 42,300,000 | 35,647,385 | Mixed Use | Office/Retail | 4.2500% | 0.0091% | Actual/360 | 129 | 127 |
A-1 |
COMM 2015-LC21 | ||||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||
% of | Mortgage | Cut-off | General | Detailed | Interest | Original | Remaining | |||||||||||||||||||||||
Property | Initial Pool | # of | Loan | Original | Date | Maturity | Property | Property | Interest | Administrative | Accrual | Term to | Term to | |||||||||||||||||
Flag | ID | Property Name | Balance | Properties | Seller (1) | Balance($) (2) (3) | Balance($) (2) (3) | or ARD Balance($) (6) | Type (4) | Type | Rate | Fee Rate (7) | Basis | Maturity or ARD (6) | Maturity or ARD (6) | |||||||||||||||
Loan | 4 | 155 Mercer Street | 3.1% | 1 | CCRE | 41,000,000 | 41,000,000 | 41,000,000 | Retail | Single Tenant | 4.4920% | 0.0291% | Actual/360 | 120 | 119 | |||||||||||||||
Loan | 5 | Capistrano Business Center I & II (33) | 2.6% | 1 | GACC | 34,700,000 | 34,700,000 | 34,700,000 | Office | Suburban/Flex | 4.1500% | 0.0091% | Actual/360 | 120 | 119 | |||||||||||||||
Loan | 6 | Walgreens Net Lease Portfolio V (32) | 2.6% | 8 | KeyBank | 33,963,675 | 33,963,675 | 33,963,675 | Retail | Single Tenant | 4.2200% | 0.0166% | Actual/360 | 120 | 115 | |||||||||||||||
Property | 6.01 | Walgreens #10652 | 0.4% | 1 | KeyBank | 5,219,142 | 5,219,142 | Retail | Single Tenant | |||||||||||||||||||||
Property | 6.02 | Walgreens #4536 | 0.4% | 1 | KeyBank | 4,956,211 | 4,956,211 | Retail | Single Tenant | |||||||||||||||||||||
Property | 6.03 | Walgreens #4066 | 0.3% | 1 | KeyBank | 4,228,646 | 4,228,646 | Retail | Single Tenant | |||||||||||||||||||||
Property | 6.04 | Walgreens #9402 | 0.3% | 1 | KeyBank | 4,215,090 | 4,215,090 | Retail | Single Tenant | |||||||||||||||||||||
Property | 6.05 | Walgreens #3018 | 0.3% | 1 | KeyBank | 4,027,342 | 4,027,342 | Retail | Single Tenant | |||||||||||||||||||||
Property | 6.06 | Walgreens #10007 | 0.3% | 1 | KeyBank | 3,934,114 | 3,934,114 | Retail | Single Tenant | |||||||||||||||||||||
Property | 6.07 | Walgreens #10347 | 0.3% | 1 | KeyBank | 3,915,928 | 3,915,928 | Retail | Single Tenant | |||||||||||||||||||||
Property | 6.08 | Walgreens #11981 | 0.3% | 1 | KeyBank | 3,467,202 | 3,467,202 | Retail | Single Tenant | |||||||||||||||||||||
Loan | 7 | University Fountains at Lubbock (33) | 2.1% | 1 | KeyBank | 27,400,000 | 27,400,000 | 24,912,933 | Multifamily | Student Housing | 4.1100% | 0.0666% | Actual/360 | 120 | 118 | |||||||||||||||
Loan | 8 | Santa Monica Clock Tower | 2.0% | 1 | GACC | 26,700,000 | 26,700,000 | 26,700,000 | Office | CBD | 4.2200% | 0.0091% | Actual/360 | 120 | 119 | |||||||||||||||
Loan | 9 | Delaware Corporate Center I & II | 2.0% | 1 | LCF | 26,450,000 | 26,450,000 | 22,864,672 | Office | Suburban | 3.9700% | 0.0091% | Actual/360 | 120 | 119 | |||||||||||||||
Loan | 10 | Ortega Ranch (33) | 1.9% | 1 | GACC | 25,000,000 | 25,000,000 | 21,573,988 | Office | Suburban | 3.9000% | 0.0091% | Actual/360 | 120 | 119 | |||||||||||||||
Loan | 11 | Anchorage Business Park | 1.9% | 1 | CCRE | 25,000,000 | 24,970,804 | 20,279,331 | Office | CBD | 4.5905% | 0.0291% | Actual/360 | 120 | 119 | |||||||||||||||
Loan | 12 | 26-34 South State Street | 1.8% | 1 | GACC | 24,000,000 | 24,000,000 | 24,000,000 | Retail | Single Tenant | 4.4800% | 0.0091% | Actual/360 | 120 | 120 | |||||||||||||||
Loan | 13 | La Gran Plaza (30) (33) | 1.8% | 1 | LCF | 24,000,000 | 23,969,702 | 19,232,511 | Mixed Use | Retail/Office | 4.2400% | 0.0071% | Actual/360 | 120 | 119 | |||||||||||||||
Loan | 14 | Embassy Suites Destin | 1.7% | 1 | GACC | 22,500,000 | 22,500,000 | 18,140,256 | Hospitality | Full Service | 4.4150% | 0.0091% | Actual/360 | 120 | 120 | |||||||||||||||
Loan | 15 | Canterbury MHC (33) | 1.7% | 1 | LCF | 22,500,000 | 22,500,000 | 20,390,567 | Manufactured Housing Community | Manufactured Housing Community | 3.9160% | 0.0091% | Actual/360 | 120 | 119 | |||||||||||||||
Loan | 16 | Sierra Vista Shopping Center | 1.7% | 1 | CCRE | 22,125,000 | 22,125,000 | 17,682,754 | Retail | Anchored | 4.1665% | 0.0291% | Actual/360 | 120 | 120 | |||||||||||||||
Loan | 17 | Northgate Slauson Marketplace | 1.7% | 1 | CCRE | 22,000,000 | 22,000,000 | 18,631,185 | Retail | Anchored | 4.1870% | 0.0291% | Actual/360 | 120 | 119 | |||||||||||||||
Loan | 18 | 2250 Roswell Drive | 1.6% | 1 | GACC | 21,750,000 | 21,750,000 | 17,465,297 | Industrial | Warehouse | 4.3000% | 0.0091% | Actual/360 | 120 | 120 | |||||||||||||||
Loan | 19 | Giant Foods | 1.6% | 1 | GACC | 21,500,000 | 21,500,000 | 18,014,728 | Other | Leased Fee | 3.8100% | 0.0091% | Actual/360 | 120 | 119 | |||||||||||||||
Loan | 20 | Capitol Plaza (33) | 0.6% | 1 | CCRE | 7,300,000 | 7,300,000 | 5,980,750 | Retail | Anchored | 4.8885% | 0.0291% | Actual/360 | 120 | 120 | |||||||||||||||
Loan | 21 | College Park Plaza (33) | 0.5% | 1 | CCRE | 6,475,000 | 6,475,000 | 5,304,843 | Retail | Anchored | 4.8885% | 0.0291% | Actual/360 | 120 | 120 | |||||||||||||||
Loan | 22 | Grant Park Plaza (33) | 0.4% | 1 | CCRE | 5,875,000 | 5,875,000 | 4,813,275 | Retail | Anchored | 4.8885% | 0.0291% | Actual/360 | 120 | 120 | |||||||||||||||
Loan | 23 | Renaissance New Orleans Portfolio (30) | 1.5% | 2 | KeyBank | 19,575,000 | 19,458,449 | 18,044,070 | Hospitality | Full Service | 4.9700% | 0.0146% | Actual/360 | 60 | 55 | |||||||||||||||
Property | 23.01 | Renaissance Pere Marquette | 0.8% | 1 | KeyBank | 10,226,250 | 10,165,362 | Hospitality | Full Service | |||||||||||||||||||||
Property | 23.02 | Renaissance Arts | 0.7% | 1 | KeyBank | 9,348,750 | 9,293,087 | Hospitality | Full Service | |||||||||||||||||||||
Loan | 24 | The Plaza on Broadway | 1.4% | 1 | LCF | 18,900,000 | 18,900,000 | 16,887,628 | Multifamily | Student Housing | 4.3710% | 0.0091% | Actual/360 | 120 | 119 | |||||||||||||||
Loan | 25 | The Shops at 505 | 1.4% | 1 | KeyBank | 18,850,000 | 18,825,890 | 15,073,427 | Mixed Use | Retail/Office | 4.1800% | 0.0166% | Actual/360 | 120 | 119 | |||||||||||||||
Loan | 26 | Embassy Suites Corpus Christi | 1.4% | 1 | LCF | 18,500,000 | 18,478,877 | 15,057,506 | Hospitality | Full Service | 4.6900% | 0.0091% | Actual/360 | 120 | 119 | |||||||||||||||
Loan | 27 | Honeywell Building | 1.4% | 1 | GACC | 18,200,000 | 18,200,000 | 15,932,334 | Office | CBD | 4.5000% | 0.0091% | Actual/360 | 120 | 120 | |||||||||||||||
Loan | 28 | 350 East Fordham Road | 1.3% | 1 | LCF | 17,300,000 | 17,300,000 | 17,300,000 | Retail | Single Tenant | 4.4000% | 0.0091% | Actual/360 | 120 | 119 | |||||||||||||||
Loan | 29 | Komar Desert Center (32) | 1.3% | 1 | CCRE | 17,055,000 | 17,055,000 | 14,584,340 | Retail | Shadow Anchored | 4.5500% | 0.0291% | Actual/360 | 120 | 115 | |||||||||||||||
Loan | 30 | Trop Plaza | 1.3% | 1 | CCRE | 16,850,000 | 16,850,000 | 13,973,485 | Retail | Anchored | 4.4025% | 0.0291% | Actual/360 | 120 | 120 | |||||||||||||||
Loan | 31 | 36 South State Street | 1.3% | 1 | GACC | 16,800,000 | 16,800,000 | 16,800,000 | Retail | Unanchored | 4.4800% | 0.0091% | Actual/360 | 120 | 120 | |||||||||||||||
Loan | 32 | aLoft Hotel Minneapolis (32) | 1.2% | 1 | LCF | 16,000,000 | 16,000,000 | 13,232,831 | Hospitality | Limited Service | 5.1780% | 0.0391% | Actual/360 | 120 | 120 | |||||||||||||||
Loan | 33 | Hilton Garden Inn – Phoenix Airport North (32) | 1.2% | 1 | LCF | 15,900,000 | 15,900,000 | 13,855,741 | Hospitality | Limited Service | 5.2840% | 0.0491% | Actual/360 | 120 | 120 | |||||||||||||||
Loan | 34 | Ambridge Regional Center | 1.1% | 1 | LCF | 15,000,000 | 15,000,000 | 9,364,274 | Industrial | Manufacturing | 4.7640% | 0.0091% | Actual/360 | 120 | 120 | |||||||||||||||
Loan | 35 | Shoppes of Beavercreek | 1.1% | 1 | CCRE | 15,000,000 | 14,980,417 | 11,954,329 | Retail | Anchored | 4.0855% | 0.0291% | Actual/360 | 120 | 119 | |||||||||||||||
Loan | 36 | Keller Oaks | 1.1% | 1 | LCF | 14,300,000 | 14,300,000 | 12,460,314 | Multifamily | Garden | 4.3000% | 0.0091% | Actual/360 | 120 | 119 | |||||||||||||||
Loan | 37 | 75 Armory | 1.1% | 1 | LCF | 14,175,000 | 14,175,000 | 12,858,196 | Multifamily | Student Housing | 3.9710% | 0.0091% | Actual/360 | 120 | 119 | |||||||||||||||
Loan | 38 | Mobile Gardens MHC Portfolio | 1.0% | 3 | GACC | 13,650,000 | 13,650,000 | 11,902,368 | Manufactured Housing Community | Manufactured Housing Community | 4.3300% | 0.0091% | Actual/360 | 120 | 119 | |||||||||||||||
Property | 38.01 | Mobile Gardens and Hollyview Mobile Home Park | 0.7% | 1 | GACC | 8,625,000 | 8,625,000 | Manufactured Housing Community | Manufactured Housing Community | |||||||||||||||||||||
Property | 38.02 | Rock Creek and Stony Chase Mobile Home Park | 0.2% | 1 | GACC | 2,550,000 | 2,550,000 | Manufactured Housing Community | Manufactured Housing Community | |||||||||||||||||||||
Property | 38.03 | Briarwood Manor | 0.2% | 1 | GACC | 2,475,000 | 2,475,000 | Manufactured Housing Community | Manufactured Housing Community | |||||||||||||||||||||
Loan | 39 | The Malulani Portfolio | 1.0% | 4 | CCRE | 13,500,000 | 13,500,000 | 13,500,000 | Various | Various | 4.4760% | 0.0291% | Actual/360 | 120 | 119 | |||||||||||||||
Property | 39.01 | Liona Apartments | 0.5% | 1 | CCRE | 7,077,670 | 7,077,670 | Multifamily | Garden | |||||||||||||||||||||
Property | 39.02 | Kaiser Ground Lease | 0.2% | 1 | CCRE | 2,555,825 | 2,555,825 | Other | Leased Fee | |||||||||||||||||||||
Property | 39.03 | Sears Ground Lease | 0.2% | 1 | CCRE | 2,097,087 | 2,097,087 | Other | Leased Fee | |||||||||||||||||||||
Property | 39.04 | Kokua Market | 0.1% | 1 | CCRE | 1,769,417 | 1,769,417 | Retail | Single Tenant | |||||||||||||||||||||
Loan | 40 | Parkview Place Apartments | 1.0% | 1 | GACC | 13,500,000 | 13,500,000 | 11,771,573 | Multifamily | Garden | 4.3300% | 0.0091% | Actual/360 | 120 | 119 | |||||||||||||||
Loan | 41 | Heritage Plaza Shopping Center | 0.9% | 1 | CCRE | 12,500,000 | 12,500,000 | 10,611,731 | Retail | Anchored | 4.2770% | 0.0466% | Actual/360 | 120 | 120 | |||||||||||||||
Loan | 42 | Parkdale Shopping Center | 0.9% | 1 | KeyBank | 12,170,000 | 12,170,000 | 11,572,369 | Retail | Anchored | 4.4400% | 0.0166% | Actual/360 | 60 | 60 | |||||||||||||||
Loan | 43 | Samsondale Plaza | 0.8% | 1 | LCF | 11,230,000 | 11,210,261 | 8,165,301 | Mixed Use | Retail/Office | 4.2500% | 0.0091% | Actual/360 | 120 | 119 | |||||||||||||||
Loan | 44 | Fremont Ford | 0.8% | 1 | GACC | 11,000,000 | 11,000,000 | 9,564,024 | Retail | Other | 4.2100% | 0.0391% | Actual/360 | 120 | 120 | |||||||||||||||
Loan | 45 | 24 Hour Fitness West Covina (32) | 0.8% | 1 | CCRE | 10,750,000 | 10,738,548 | 9,914,524 | Retail | Single Tenant | 4.9895% | 0.0291% | Actual/360 | 60 | 59 | |||||||||||||||
Loan | 46 | Centre Creek Plaza & Wells Fargo Building (33) | 0.8% | 2 | CCRE | 10,650,000 | 10,650,000 | 10,333,611 | Office | Suburban | 4.8200% | 0.0291% | Actual/360 | 60 | 60 | |||||||||||||||
Property | 46.01 | Wells Fargo Building | 0.4% | 1 | CCRE | 5,916,667 | 5,916,667 | Office | Suburban | |||||||||||||||||||||
Property | 46.02 | Centre Creek Plaza | 0.4% | 1 | CCRE | 4,733,333 | 4,733,333 | Office | Suburban | |||||||||||||||||||||
Loan | 47 | North Stadium Business Center (33) | 0.8% | 1 | GACC | 10,360,000 | 10,360,000 | 10,360,000 | Industrial | Flex | 4.1800% | 0.0091% | Actual/360 | 60 | 59 | |||||||||||||||
Loan | 48 | Glencoe Crossing | 0.7% | 1 | KeyBank | 9,800,000 | 9,787,574 | 7,847,718 | Retail | Unanchored | 4.2200% | 0.0166% | Actual/360 | 120 | 119 | |||||||||||||||
Loan | 49 | Inn @ Northrup Station | 0.7% | 1 | CCRE | 9,250,000 | 9,250,000 | 7,372,213 | Hospitality | Limited Service | 4.0885% | 0.0291% | Actual/360 | 120 | 120 | |||||||||||||||
Loan | 50 | StaxUp Self Storage - San Ysidro | 0.7% | 1 | KeyBank | 9,200,000 | 9,174,960 | 7,335,470 | Self Storage | Self Storage | 4.1000% | 0.0166% | Actual/360 | 120 | 118 | |||||||||||||||
Loan | 51 | Solaris Vail Portfolio | 0.7% | 3 | CCRE | 8,720,000 | 8,709,429 | 7,033,004 | Various | Various | 4.4240% | 0.0291% | Actual/360 | 120 | 119 | |||||||||||||||
Property | 51.01 | Eagle Vail Industrial Center | 0.4% | 1 | CCRE | 5,017,086 | 5,011,004 | Industrial | Flex | |||||||||||||||||||||
Property | 51.02 | Wall Street Building | 0.2% | 1 | CCRE | 2,308,876 | 2,306,077 | Retail | Unanchored | |||||||||||||||||||||
Property | 51.03 | Lodge at Vail | 0.1% | 1 | CCRE | 1,394,038 | 1,392,348 | Retail | Unanchored |
A-2 |
COMM 2015-LC21 | ||||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||
% of | Mortgage | Cut-off | General | Detailed | Interest | Original | Remaining | |||||||||||||||||||||||
Property | Initial Pool | # of | Loan | Original | Date | Maturity | Property | Property | Interest | Administrative | Accrual | Term to | Term to | |||||||||||||||||
Flag | ID | Property Name | Balance | Properties | Seller (1) | Balance($) (2) (3) | Balance($) (2) (3) | or ARD Balance($) (6) | Type (4) | Type | Rate | Fee Rate (7) | Basis | Maturity or ARD (6) | Maturity or ARD (6) | |||||||||||||||
Loan | 52 | Avenue Mentry Industrial | 0.7% | 1 | GACC | 8,600,000 | 8,600,000 | 6,954,014 | Industrial | Manufacturing | 4.5000% | 0.0091% | Actual/360 | 120 | 120 | |||||||||||||||
Loan | 53 | 901 New Hampshire | 0.6% | 1 | GACC | 8,500,000 | 8,500,000 | 7,381,796 | Mixed Use | Multifamily/Retail | 4.1600% | 0.0766% | Actual/360 | 120 | 119 | |||||||||||||||
Loan | 54 | Plantation at Quail Valley | 0.6% | 1 | KeyBank | 8,400,000 | 8,379,432 | 6,822,654 | Multifamily | Garden | 4.6300% | 0.0166% | Actual/360 | 120 | 118 | |||||||||||||||
Loan | 55 | Park Guilderland Apartments | 0.6% | 1 | GACC | 8,325,000 | 8,325,000 | 6,860,749 | Multifamily | Garden | 4.2000% | 0.0091% | Actual/360 | 120 | 119 | |||||||||||||||
Loan | 56 | Hilton Garden Inn Dover | 0.6% | 1 | LCF | 8,050,000 | 8,041,395 | 6,614,548 | Hospitality | Limited Service | 4.9750% | 0.0091% | Actual/360 | 120 | 119 | |||||||||||||||
Loan | 57 | Whispering Creek (33) | 0.6% | 1 | GACC | 8,000,000 | 8,000,000 | 6,451,422 | Retail | Unanchored | 3.9500% | 0.0491% | Actual/360 | 120 | 119 | |||||||||||||||
Loan | 58 | Brunelli Portfolio | 0.6% | 4 | KeyBank | 7,900,000 | 7,900,000 | 7,900,000 | Retail | Various | 4.1200% | 0.0166% | Actual/360 | 120 | 118 | |||||||||||||||
Property | 58.01 | Best Buy and Barnes & Noble | 0.4% | 1 | KeyBank | 5,650,000 | 5,650,000 | Retail | Anchored | |||||||||||||||||||||
Property | 58.02 | Dollar General - Valdosta, GA | 0.1% | 1 | KeyBank | 950,000 | 950,000 | Retail | Single Tenant | |||||||||||||||||||||
Property | 58.03 | Dollar General - Weeki Wachee, FL | 0.1% | 1 | KeyBank | 700,000 | 700,000 | Retail | Single Tenant | |||||||||||||||||||||
Property | 58.04 | Family Dollar - Tampa, FL | 0.0% | 1 | KeyBank | 600,000 | 600,000 | Retail | Single Tenant | |||||||||||||||||||||
Loan | 59 | Airoom Plaza and Lincolnwood Commons | 0.6% | 2 | KeyBank | 7,700,000 | 7,689,979 | 6,139,749 | Retail | Unanchored | 4.1000% | 0.0166% | Actual/360 | 120 | 119 | |||||||||||||||
Property | 59.01 | Airoom Plaza | 0.4% | 1 | KeyBank | 5,610,000 | 5,602,699 | Retail | Unanchored | |||||||||||||||||||||
Property | 59.02 | Lincolnwood Commons | 0.2% | 1 | KeyBank | 2,090,000 | 2,087,280 | Retail | Unanchored | |||||||||||||||||||||
Loan | 60 | Cole Village (33) | 0.6% | 1 | LCF | 7,350,000 | 7,350,000 | 6,404,428 | Retail | Anchored | 4.3000% | 0.0091% | Actual/360 | 120 | 119 | |||||||||||||||
Loan | 61 | Corbin Office Center | 0.5% | 1 | CCRE | 7,250,000 | 7,250,000 | 6,304,540 | Office | Suburban | 4.2165% | 0.0291% | Actual/360 | 120 | 120 | |||||||||||||||
Loan | 62 | McDowell Business Park | 0.5% | 1 | CCRE | 7,100,000 | 7,100,000 | 6,771,005 | Industrial | Flex | 4.7530% | 0.0291% | Actual/360 | 60 | 60 | |||||||||||||||
Loan | 63 | Wingate - Richardson | 0.5% | 1 | LCF | 6,700,000 | 6,689,303 | 4,974,145 | Hospitality | Limited Service | 4.8000% | 0.0091% | Actual/360 | 120 | 119 | |||||||||||||||
Loan | 64 | 9301 Largo Drive | 0.5% | 1 | CCRE | 6,500,000 | 6,500,000 | 5,967,810 | Industrial | Flex | 4.7095% | 0.0291% | Actual/360 | 120 | 120 | |||||||||||||||
Loan | 65 | West Union Village | 0.5% | 1 | LCF | 6,500,000 | 6,500,000 | 5,303,999 | Retail | Shadow Anchored | 4.7680% | 0.0091% | Actual/360 | 120 | 120 | |||||||||||||||
Loan | 66 | Pines at West Penn MHP | 0.5% | 1 | CCRE | 6,400,000 | 6,400,000 | 5,149,574 | Manufactured Housing Community | Manufactured Housing Community | 4.3575% | 0.0766% | Actual/360 | 120 | 120 | |||||||||||||||
Loan | 67 | Parkcrest Apartments | 0.5% | 1 | KeyBank | 6,150,000 | 6,150,000 | 5,669,316 | Multifamily | Garden | 4.9600% | 0.0166% | Actual/360 | 60 | 60 | |||||||||||||||
Loan | 68 | Indian Run Village MHP | 0.5% | 1 | CCRE | 6,000,000 | 6,000,000 | 4,827,725 | Manufactured Housing Community | Manufactured Housing Community | 4.3575% | 0.0766% | Actual/360 | 120 | 120 | |||||||||||||||
Loan | 69 | Wineman Building | 0.5% | 1 | CCRE | 6,000,000 | 6,000,000 | 3,654,890 | Mixed Use | Multifamily/Retail | 4.1770% | 0.0491% | Actual/360 | 120 | 120 | |||||||||||||||
Loan | 70 | Emerald Tower Apartments | 0.5% | 1 | GACC | 6,000,000 | 6,000,000 | 5,329,709 | Mixed Use | Multifamily/Retail | 4.0800% | 0.0766% | Actual/360 | 120 | 119 | |||||||||||||||
Loan | 71 | Nyberg Retail Center (33) | 0.4% | 1 | CCRE | 5,900,000 | 5,900,000 | 5,016,228 | Retail | Unanchored | 4.3300% | 0.0291% | Actual/360 | 120 | 119 | |||||||||||||||
Loan | 72 | Orchards at University Square | 0.4% | 1 | LCF | 5,750,000 | 5,750,000 | 4,645,001 | Retail | Unanchored | 4.4720% | 0.0091% | Actual/360 | 120 | 120 | |||||||||||||||
Loan | 73 | Macedonia Marketplace | 0.4% | 1 | LCF | 5,600,000 | 5,593,175 | 4,512,843 | Retail | Unanchored | 4.4000% | 0.0091% | Actual/360 | 120 | 119 | |||||||||||||||
Loan | 74 | Sunrise Villas | 0.4% | 1 | CCRE | 5,360,000 | 5,360,000 | 4,919,643 | Multifamily | Garden | 4.6900% | 0.0291% | Actual/360 | 120 | 120 | |||||||||||||||
Loan | 75 | Parker Center | 0.4% | 1 | CCRE | 5,300,000 | 5,293,317 | 4,248,006 | Retail | Anchored | 4.2455% | 0.0291% | Actual/360 | 120 | 119 | |||||||||||||||
Loan | 76 | CenturyLink Las Vegas | 0.4% | 1 | CCRE | 5,100,000 | 5,100,000 | 4,257,298 | Office | Suburban | 4.6185% | 0.0291% | Actual/360 | 120 | 120 | |||||||||||||||
Loan | 77 | Patriot Place Apartments | 0.4% | 1 | LCF | 5,100,000 | 5,100,000 | 4,037,795 | Multifamily | Garden | 4.2660% | 0.0091% | Actual/360 | 120 | 120 | |||||||||||||||
Loan | 78 | Dollar General Texas Portfolio I | 0.4% | 9 | CCRE | 5,000,000 | 5,000,000 | 4,050,187 | Retail | Single Tenant | 4.5515% | 0.0291% | Actual/360 | 120 | 120 | |||||||||||||||
Property | 78.01 | Dollar General Mission | 0.0% | 1 | CCRE | 620,000 | 620,000 | Retail | Single Tenant | |||||||||||||||||||||
Property | 78.02 | Dollar General Brownsville | 0.0% | 1 | CCRE | 620,000 | 620,000 | Retail | Single Tenant | |||||||||||||||||||||
Property | 78.03 | Dollar General Los Fresnos | 0.0% | 1 | CCRE | 620,000 | 620,000 | Retail | Single Tenant | |||||||||||||||||||||
Property | 78.04 | Dollar General Beaumont | 0.0% | 1 | CCRE | 555,000 | 555,000 | Retail | Single Tenant | |||||||||||||||||||||
Property | 78.05 | Dollar General Coldspring | 0.0% | 1 | CCRE | 550,000 | 550,000 | Retail | Single Tenant | |||||||||||||||||||||
Property | 78.06 | Dollar General New Braunfels - Walnut Ave | 0.0% | 1 | CCRE | 510,000 | 510,000 | Retail | Single Tenant | |||||||||||||||||||||
Property | 78.07 | Dollar General New Braunfels - Hwy 46 | 0.0% | 1 | CCRE | 510,000 | 510,000 | Retail | Single Tenant | |||||||||||||||||||||
Property | 78.08 | Dollar General San Marcos | 0.0% | 1 | CCRE | 510,000 | 510,000 | Retail | Single Tenant | |||||||||||||||||||||
Property | 78.09 | Dollar General Magnolia | 0.0% | 1 | CCRE | 505,000 | 505,000 | Retail | Single Tenant | |||||||||||||||||||||
Loan | 79 | Value Place | 0.4% | 1 | LCF | 4,750,000 | 4,738,703 | 3,962,626 | Hospitality | Extended Stay | 4.7300% | 0.0091% | Actual/360 | 60 | 59 | |||||||||||||||
Loan | 80 | SummerPlace Inn Destin | 0.3% | 1 | KeyBank | 4,500,000 | 4,483,671 | 3,274,275 | Hospitality | Limited Service | 4.2700% | 0.0166% | Actual/360 | 120 | 118 | |||||||||||||||
Loan | 81 | Red Mountain Storage | 0.3% | 1 | CCRE | 4,350,000 | 4,350,000 | 3,794,225 | Self Storage | Self Storage | 4.3430% | 0.0291% | Actual/360 | 120 | 119 | |||||||||||||||
Loan | 82 | Unicorp Portfolio II | 0.3% | 4 | KeyBank | 4,300,000 | 4,300,000 | 3,446,835 | Retail | Single Tenant | 4.2500% | 0.0166% | Actual/360 | 120 | 120 | |||||||||||||||
Property | 82.01 | Advance Auto Parts - Eastpointe | 0.1% | 1 | KeyBank | 1,244,255 | 1,244,255 | Retail | Single Tenant | |||||||||||||||||||||
Property | 82.02 | Dollar General - Mount Dora | 0.1% | 1 | KeyBank | 1,244,255 | 1,244,255 | Retail | Single Tenant | |||||||||||||||||||||
Property | 82.03 | Family Dollar - Milwaukee | 0.1% | 1 | KeyBank | 1,189,362 | 1,189,362 | Retail | Single Tenant | |||||||||||||||||||||
Property | 82.04 | Dollar General - Milwaukee | 0.0% | 1 | KeyBank | 622,128 | 622,128 | Retail | Single Tenant | |||||||||||||||||||||
Loan | 83 | Brentwood Shopping Center | 0.3% | 1 | LCF | 4,300,000 | 4,300,000 | 3,524,248 | Retail | Anchored | 4.9000% | 0.0091% | Actual/360 | 120 | 120 | |||||||||||||||
Loan | 84 | Westgate Shopping Center (33) | 0.3% | 1 | KeyBank | 4,200,000 | 4,200,000 | 3,570,874 | Retail | Anchored | 4.3300% | 0.0166% | Actual/360 | 120 | 119 | |||||||||||||||
Loan | 85 | Storage Pros - Chattanooga | 0.3% | 1 | KeyBank | 4,125,000 | 4,125,000 | 3,489,761 | Self Storage | Self Storage | 4.1500% | 0.0666% | Actual/360 | 120 | 119 | |||||||||||||||
Loan | 86 | The Glens Apartments (33) | 0.3% | 1 | KeyBank | 4,100,000 | 4,094,779 | 3,280,902 | Multifamily | Garden | 4.2000% | 0.0166% | Actual/360 | 120 | 119 | |||||||||||||||
Loan | 87 | Summit Retail | 0.3% | 1 | LCF | 4,000,000 | 3,996,199 | 3,338,602 | Retail | Unanchored | 5.4640% | 0.0091% | Actual/360 | 120 | 119 | |||||||||||||||
Loan | 88 | Golfsmith Richmond (32) | 0.3% | 1 | CCRE | 3,900,000 | 3,900,000 | 3,361,556 | Retail | Single Tenant | 4.3750% | 0.0291% | Actual/360 | 120 | 119 | |||||||||||||||
Loan | 89 | Spencer Springs Shopping Center | 0.3% | 1 | CCRE | 3,750,000 | 3,750,000 | 3,046,665 | Retail | Unanchored | 4.6385% | 0.0291% | Actual/360 | 120 | 120 | |||||||||||||||
Loan | 90 | Boardwalk Shopping Center Orlando | 0.3% | 1 | GACC | 3,675,000 | 3,675,000 | 2,995,783 | Retail | Unanchored | 3.8600% | 0.0091% | Actual/360 | 120 | 119 | |||||||||||||||
Loan | 91 | Lockaway Self Storage San Antonio | 0.3% | 1 | KeyBank | 3,525,000 | 3,520,412 | 2,810,730 | Self Storage | Self Storage | 4.1000% | 0.0166% | Actual/360 | 120 | 119 | |||||||||||||||
Loan | 92 | Jo Ann Fabrics El Paso | 0.2% | 1 | LCF | 3,225,000 | 3,225,000 | 2,662,735 | Retail | Single Tenant | 5.1255% | 0.0091% | Actual/360 | 120 | 120 | |||||||||||||||
Loan | 93 | Bear Creek Office | 0.2% | 1 | CCRE | 3,200,000 | 3,200,000 | 2,574,112 | Office | Suburban | 4.3500% | 0.0491% | Actual/360 | 120 | 120 | |||||||||||||||
Loan | 94 | Walgreens 3222 Milwaukee | 0.2% | 1 | CCRE | 3,000,000 | 3,000,000 | 629,446 | Retail | Single Tenant | 4.3135% | 0.0291% | Actual/360 | 120 | 120 | |||||||||||||||
Loan | 95 | Kress Building | 0.2% | 1 | LCF | 2,850,000 | 2,850,000 | 2,339,692 | Mixed Use | Multifamily/Retail | 4.9500% | 0.0091% | Actual/360 | 120 | 120 | |||||||||||||||
Loan | 96 | Village Apartments | 0.2% | 1 | KeyBank | 2,750,000 | 2,750,000 | 2,238,119 | Multifamily | Garden | 4.6900% | 0.0166% | Actual/360 | 120 | 120 | |||||||||||||||
Loan | 97 | Storage Etc. San Bernadino | 0.2% | 1 | LCF | 2,500,000 | 2,500,000 | 2,148,510 | Self Storage | Self Storage | 4.7350% | 0.0091% | Actual/360 | 120 | 120 | |||||||||||||||
Loan | 98 | North State U-Stor & Lock | 0.2% | 1 | KeyBank | 2,400,000 | 2,396,944 | 1,920,528 | Self Storage | Self Storage | 4.2000% | 0.0666% | Actual/360 | 120 | 119 | |||||||||||||||
Loan | 99 | Minges Creek Storage Plaza | 0.1% | 1 | KeyBank | 1,740,000 | 1,740,000 | 1,492,820 | Self Storage | Self Storage | 4.6700% | 0.0566% | Actual/360 | 120 | 120 | |||||||||||||||
Loan | 100 | River Haven MHP (33) | 0.1% | 1 | CCRE | 1,695,000 | 1,695,000 | 1,455,623 | Manufactured Housing Community | Manufactured Housing Community | 4.7050% | 0.0291% | Actual/360 | 120 | 119 | |||||||||||||||
Loan | 101 | Umatilla Plaza | 0.1% | 1 | CCRE | 1,400,000 | 1,397,602 | 1,023,827 | Retail | Anchored | 4.4000% | 0.0291% | Actual/360 | 120 | 119 | |||||||||||||||
Loan | 102 | Dollar General - Red Oak (33) | 0.1% | 1 | LCF | 780,000 | 780,000 | 780,000 | Retail | Single Tenant | 5.2300% | 0.0091% | Actual/360 | 120 | 120 | |||||||||||||||
Loan | 103 | Dollar General - Zapata (33) | 0.1% | 1 | LCF | 747,500 | 747,500 | 747,500 | Retail | Single Tenant | 5.2300% | 0.0091% | Actual/360 | 120 | 120 | |||||||||||||||
A-3 |
COMM 2015-LC21 | ||||||||||||||||||||||||||||||||||||||
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 | or ARD Date (6) | (Yes/No) (6) | Maturity Date | Service($) (8) | Service($) (8) | Service($) | Service($) | Period | Lockbox (9) | Management (10) | Other Loans | Borrower | |||||||||||||||||||
Loan | 1 | Courtyard by Marriott Portfolio (30) (31) | 7.3% | 0 | 0 | 03/31/2015 | 05/06/2015 | 04/06/2020 | No | 04/06/2020 | 302,574 | 3,630,883 | 679,505 | 8,154,054 | 58 | Soft Springing Hard | In Place | No | ||||||||||||||||||||
Property | 1.01 | Courtyard Larkspur Landing Marin County | 0.3% | |||||||||||||||||||||||||||||||||||
Property | 1.02 | Courtyard San Mateo Foster City | 0.3% | |||||||||||||||||||||||||||||||||||
Property | 1.03 | Courtyard San Jose Cupertino | 0.3% | |||||||||||||||||||||||||||||||||||
Property | 1.04 | Courtyard Boulder | 0.3% | |||||||||||||||||||||||||||||||||||
Property | 1.05 | Courtyard Los Angeles Hacienda Heights | 0.2% | |||||||||||||||||||||||||||||||||||
Property | 1.06 | Courtyard Seattle South Center | 0.2% | |||||||||||||||||||||||||||||||||||
Property | 1.07 | Courtyard Rye | 0.2% | |||||||||||||||||||||||||||||||||||
Property | 1.08 | Courtyard Nashville Airport | 0.2% | |||||||||||||||||||||||||||||||||||
Property | 1.09 | Courtyard Los Angeles Torrance Palos Verdes | 0.2% | |||||||||||||||||||||||||||||||||||
Property | 1.10 | Courtyard St. Louis Creve Coeur | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 1.11 | Courtyard Portland Beaverton | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 1.12 | Courtyard Palm Springs | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 1.13 | Courtyard Charlotte South Park | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 1.14 | Courtyard Norwalk | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 1.15 | Courtyard Detroit Metro Airport | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 1.16 | Courtyard Chicago Waukegan Gurnee | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 1.17 | Courtyard Atlanta Perimeter Center | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 1.18 | Courtyard Denver Tech Center | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 1.19 | Courtyard Ft. Lauderdale Plantation | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 1.20 | Courtyard Lincroft Red Bank | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 1.21 | Courtyard Chicago Highland Park | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 1.22 | Courtyard Charlottesville North | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 1.23 | Courtyard Raleigh Cary | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 1.24 | Courtyard Detroit Livonia | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 1.25 | Courtyard Birmingham Homewood | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 1.26 | Courtyard West Palm Beach | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 1.27 | Courtyard New Haven Wallingford | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 1.28 | Courtyard Dallas Plano Parkway | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 1.29 | Courtyard Chicago Oakbrook Terrace | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 1.30 | Courtyard Boston Andover | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 1.31 | Courtyard Kansas City Overland Park Metcalf | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 1.32 | Courtyard Minneapolis St Paul Airport | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 1.33 | Courtyard Bakersfield | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 1.34 | Courtyard Denver Stapleton | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 1.35 | Courtyard Rockford | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 1.36 | Courtyard Greenville Haywood Mall | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 1.37 | Courtyard St. Louis Westport Plaza | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 1.38 | Courtyard Chicago Lincolnshire | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 1.39 | Courtyard San Antonio Downtown Market Square | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 1.40 | Courtyard Indianapolis Castleton | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 1.41 | Courtyard Silver Spring North | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 1.42 | Courtyard Lexington North | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 1.43 | Courtyard Tampa Westshore | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 1.44 | Courtyard Chicago Deerfield | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 1.45 | Courtyard St. Petersburg Clearwater | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 1.46 | Courtyard Toledo Airport Holland | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 1.47 | Courtyard Phoenix Mesa | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 1.48 | Courtyard Atlanta Airport South | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 1.49 | Courtyard Memphis Airport | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 1.50 | Courtyard Oklahoma City Airport | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 1.51 | Courtyard Annapolis | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 1.52 | Courtyard Manassas | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 1.53 | Courtyard Little Rock | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 1.54 | Courtyard Ft. Myers | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 1.55 | Courtyard Atlanta Gwinnett Mall | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 1.56 | Courtyard Chicago Arlington Heights South | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 1.57 | Courtyard Dallas Richardson at Spring Valley | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 1.58 | Courtyard Huntsville | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 1.59 | Courtyard Birmingham Hoover | 0.0% | |||||||||||||||||||||||||||||||||||
Property | 1.60 | Courtyard Phoenix North Metrocenter | 0.0% | |||||||||||||||||||||||||||||||||||
Property | 1.61 | Courtyard Tucson Airport | 0.0% | |||||||||||||||||||||||||||||||||||
Property | 1.62 | Courtyard Dayton South Mall | 0.0% | |||||||||||||||||||||||||||||||||||
Property | 1.63 | Courtyard Philadelphia Devon | 0.0% | |||||||||||||||||||||||||||||||||||
Property | 1.64 | Courtyard Fresno | 0.0% | |||||||||||||||||||||||||||||||||||
Property | 1.65 | Courtyard Poughkeepsie | 0.0% | |||||||||||||||||||||||||||||||||||
Loan | 2 | Courtyard by Marriott Pasadena | 5.6% | 360 | 360 | 05/28/2015 | 07/01/2015 | 06/01/2025 | No | 06/01/2025 | 374,996 | 4,499,954 | Hard | Springing | No | Yes-A | ||||||||||||||||||||||
Loan | 3 | Meridian at Brentwood | 3.2% | 360 | 360 | 03/26/2015 | 05/06/2015 | 01/06/2026 | No | 01/06/2026 | 208,091 | 2,497,087 | 28 | Hard | Springing | No |
A-4 |
COMM 2015-LC21 | ||||||||||||||||||||||||||||||||||||||
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 | or ARD Date (6) | (Yes/No) (6) | Maturity Date | Service($) (8) | Service($) (8) | Service($) | Service($) | Period | Lockbox (9) | Management (10) | Other Loans | Borrower | |||||||||||||||||||
Loan | 4 | 155 Mercer Street | 3.1% | 0 | 0 | 04/20/2015 | 06/06/2015 | 05/06/2025 | No | 05/06/2025 | 155,608 | 1,867,299 | 119 | Hard | In Place | No | Yes-B | |||||||||||||||||||||
Loan | 5 | Capistrano Business Center I & II (33) | 2.6% | 0 | 0 | 04/30/2015 | 06/06/2015 | 05/06/2025 | No | 05/06/2025 | 121,671 | 1,460,051 | 119 | Hard | Springing | No | Yes-C | |||||||||||||||||||||
Loan | 6 | Walgreens Net Lease Portfolio V (32) | 2.6% | 0 | 0 | 12/19/2014 | 02/01/2015 | 01/01/2025 | Yes | 01/01/2030 | 121,098 | 1,453,174 | 115 | Hard | In Place | No | ||||||||||||||||||||||
Property | 6.01 | Walgreens #10652 | 0.4% | |||||||||||||||||||||||||||||||||||
Property | 6.02 | Walgreens #4536 | 0.4% | |||||||||||||||||||||||||||||||||||
Property | 6.03 | Walgreens #4066 | 0.3% | |||||||||||||||||||||||||||||||||||
Property | 6.04 | Walgreens #9402 | 0.3% | |||||||||||||||||||||||||||||||||||
Property | 6.05 | Walgreens #3018 | 0.3% | |||||||||||||||||||||||||||||||||||
Property | 6.06 | Walgreens #10007 | 0.3% | |||||||||||||||||||||||||||||||||||
Property | 6.07 | Walgreens #10347 | 0.3% | |||||||||||||||||||||||||||||||||||
Property | 6.08 | Walgreens #11981 | 0.3% | |||||||||||||||||||||||||||||||||||
Loan | 7 | University Fountains at Lubbock (33) | 2.1% | 360 | 360 | 03/04/2015 | 05/01/2015 | 04/01/2025 | No | 04/01/2025 | 132,555 | 1,590,664 | 58 | Soft | Springing | No | ||||||||||||||||||||||
Loan | 8 | Santa Monica Clock Tower | 2.0% | 0 | 0 | 04/30/2015 | 06/06/2015 | 05/06/2025 | No | 05/06/2025 | 95,199 | 1,142,389 | 119 | Hard | In Place | No | ||||||||||||||||||||||
Loan | 9 | Delaware Corporate Center I & II | 2.0% | 360 | 360 | 04/24/2015 | 06/06/2015 | 05/06/2025 | No | 05/06/2025 | 125,819 | 1,509,832 | 35 | Springing Hard | Springing | No | ||||||||||||||||||||||
Loan | 10 | Ortega Ranch (33) | 1.9% | 360 | 360 | 04/21/2015 | 06/06/2015 | 05/06/2025 | No | 05/06/2025 | 117,917 | 1,415,005 | 35 | Hard | Springing | No | Yes-C | |||||||||||||||||||||
Loan | 11 | Anchorage Business Park | 1.9% | 360 | 359 | 04/29/2015 | 06/06/2015 | 05/06/2025 | No | 05/06/2025 | 128,019 | 1,536,230 | Soft Springing Hard | Springing | No | |||||||||||||||||||||||
Loan | 12 | 26-34 South State Street | 1.8% | 0 | 0 | 05/22/2015 | 07/06/2015 | 06/06/2025 | No | 06/06/2025 | 90,844 | 1,090,133 | 120 | Hard | In Place | No | Yes-B | |||||||||||||||||||||
Loan | 13 | La Gran Plaza (30) (33) | 1.8% | 360 | 359 | 04/13/2015 | 06/06/2015 | 05/06/2025 | No | 05/06/2025 | 117,925 | 1,415,101 | 255,504 | 3,066,053 | Hard | Springing | No | |||||||||||||||||||||
Loan | 14 | Embassy Suites Destin | 1.7% | 360 | 360 | 05/18/2015 | 07/01/2015 | 06/01/2025 | No | 06/01/2025 | 112,871 | 1,354,448 | Hard | Springing | No | Yes-A | ||||||||||||||||||||||
Loan | 15 | Canterbury MHC (33) | 1.7% | 360 | 360 | 05/01/2015 | 06/06/2015 | 05/06/2025 | No | 05/06/2025 | 106,332 | 1,275,980 | 59 | Springing Soft | Springing | No | ||||||||||||||||||||||
Loan | 16 | Sierra Vista Shopping Center | 1.7% | 360 | 360 | 05/08/2015 | 07/06/2015 | 06/06/2025 | No | 06/06/2025 | 107,763 | 1,293,155 | Springing Hard | Springing | No | |||||||||||||||||||||||
Loan | 17 | Northgate Slauson Marketplace | 1.7% | 360 | 360 | 04/28/2015 | 06/06/2015 | 05/06/2025 | No | 05/06/2025 | 107,417 | 1,289,003 | 23 | Springing Soft | Springing | No | ||||||||||||||||||||||
Loan | 18 | 2250 Roswell Drive | 1.6% | 360 | 360 | 05/14/2015 | 07/06/2015 | 06/06/2025 | No | 06/06/2025 | 107,635 | 1,291,614 | Hard | Springing | No | |||||||||||||||||||||||
Loan | 19 | Giant Foods | 1.6% | 360 | 360 | 04/29/2015 | 06/06/2015 | 05/06/2025 | Yes | 05/06/2032 | 100,303 | 1,203,639 | 23 | Springing Hard | Springing | No | ||||||||||||||||||||||
Loan | 20 | Capitol Plaza (33) | 0.6% | 360 | 360 | 05/22/2015 | 07/06/2015 | 06/06/2025 | No | 06/06/2025 | 38,692 | 464,304 | Hard | Springing | Yes-A | Yes-D | ||||||||||||||||||||||
Loan | 21 | College Park Plaza (33) | 0.5% | 360 | 360 | 05/22/2015 | 07/06/2015 | 06/06/2025 | No | 06/06/2025 | 34,319 | 411,832 | Hard | Springing | Yes-A | Yes-D | ||||||||||||||||||||||
Loan | 22 | Grant Park Plaza (33) | 0.4% | 360 | 360 | 05/22/2015 | 07/06/2015 | 06/06/2025 | No | 06/06/2025 | 31,139 | 373,670 | Hard | Springing | Yes-A | Yes-D | ||||||||||||||||||||||
Loan | 23 | Renaissance New Orleans Portfolio (30) | 1.5% | 360 | 355 | 12/16/2014 | 02/01/2015 | 01/01/2020 | No | 01/01/2020 | 104,724 | 1,256,691 | 127,996 | 1,535,955 | Soft Springing Hard | Springing | No | |||||||||||||||||||||
Property | 23.01 | Renaissance Pere Marquette | 0.8% | |||||||||||||||||||||||||||||||||||
Property | 23.02 | Renaissance Arts | 0.7% | |||||||||||||||||||||||||||||||||||
Loan | 24 | The Plaza on Broadway | 1.4% | 360 | 360 | 05/05/2015 | 06/06/2015 | 05/06/2025 | No | 05/06/2025 | 94,320 | 1,131,844 | 47 | Hard | In Place | No | ||||||||||||||||||||||
Loan | 25 | The Shops at 505 | 1.4% | 360 | 359 | 04/03/2015 | 06/01/2015 | 05/01/2025 | No | 05/01/2025 | 91,960 | 1,103,518 | Soft | Springing | No | |||||||||||||||||||||||
Loan | 26 | Embassy Suites Corpus Christi | 1.4% | 360 | 359 | 05/01/2015 | 06/06/2015 | 05/06/2025 | No | 05/06/2025 | 95,837 | 1,150,042 | Hard | Springing | No | |||||||||||||||||||||||
Loan | 27 | Honeywell Building | 1.4% | 360 | 360 | 05/21/2015 | 07/06/2015 | 06/06/2025 | No | 06/06/2025 | 92,217 | 1,106,601 | 36 | Hard | In Place | No | Yes-E | |||||||||||||||||||||
Loan | 28 | 350 East Fordham Road | 1.3% | 0 | 0 | 04/14/2015 | 06/03/2015 | 05/03/2025 | No | 05/03/2025 | 64,314 | 771,772 | 119 | Hard | Springing | No | ||||||||||||||||||||||
Loan | 29 | Komar Desert Center (32) | 1.3% | 360 | 360 | 01/06/2015 | 02/06/2015 | 01/06/2025 | No | 01/06/2025 | 86,923 | 1,043,071 | 19 | Hard | Springing | No | Yes-F | |||||||||||||||||||||
Loan | 30 | Trop Plaza | 1.3% | 360 | 360 | 05/13/2015 | 07/06/2015 | 06/06/2025 | No | 06/06/2025 | 84,403 | 1,012,837 | 12 | Springing Hard | Springing | No | ||||||||||||||||||||||
Loan | 31 | 36 South State Street | 1.3% | 0 | 0 | 05/22/2015 | 07/06/2015 | 06/06/2025 | No | 06/06/2025 | 63,591 | 763,093 | 120 | Hard | In Place | No | Yes-B | |||||||||||||||||||||
Loan | 32 | aLoft Hotel Minneapolis (32) | 1.2% | 360 | 360 | 05/14/2015 | 07/06/2015 | 06/06/2025 | No | 06/06/2025 | 87,640 | 1,051,685 | Hard | In Place | No | |||||||||||||||||||||||
Loan | 33 | Hilton Garden Inn – Phoenix Airport North (32) | 1.2% | 360 | 360 | 05/08/2015 | 07/06/2015 | 06/06/2025 | No | 06/06/2025 | 88,136 | 1,057,626 | 24 | Hard | In Place | No | ||||||||||||||||||||||
Loan | 34 | Ambridge Regional Center | 1.1% | 240 | 240 | 05/15/2015 | 07/06/2015 | 06/06/2025 | No | 06/06/2025 | 97,048 | 1,164,579 | Hard | Springing | No | |||||||||||||||||||||||
Loan | 35 | Shoppes of Beavercreek | 1.1% | 360 | 359 | 04/22/2015 | 06/06/2015 | 05/06/2025 | No | 05/06/2025 | 72,354 | 868,244 | Hard | Springing | No | |||||||||||||||||||||||
Loan | 36 | Keller Oaks | 1.1% | 360 | 360 | 04/20/2015 | 06/06/2015 | 05/06/2025 | No | 05/06/2025 | 70,767 | 849,199 | 35 | Soft | Springing | No | ||||||||||||||||||||||
Loan | 37 | 75 Armory | 1.1% | 360 | 360 | 05/05/2015 | 06/06/2015 | 05/06/2025 | No | 05/06/2025 | 67,437 | 809,242 | 59 | Springing Soft | Springing | No | ||||||||||||||||||||||
Loan | 38 | Mobile Gardens MHC Portfolio | 1.0% | 360 | 360 | 04/07/2015 | 06/06/2015 | 05/06/2025 | No | 05/06/2025 | 67,791 | 813,487 | 35 | Hard | Springing | No | ||||||||||||||||||||||
Property | 38.01 | Mobile Gardens and Hollyview Mobile Home Park | 0.7% | |||||||||||||||||||||||||||||||||||
Property | 38.02 | Rock Creek and Stony Chase Mobile Home Park | 0.2% | |||||||||||||||||||||||||||||||||||
Property | 38.03 | Briarwood Manor | 0.2% | |||||||||||||||||||||||||||||||||||
Loan | 39 | The Malulani Portfolio | 1.0% | 0 | 0 | 05/06/2015 | 06/06/2015 | 05/06/2025 | No | 05/06/2025 | 51,054 | 612,653 | 119 | Springing Hard | Springing | No | ||||||||||||||||||||||
Property | 39.01 | Liona Apartments | 0.5% | |||||||||||||||||||||||||||||||||||
Property | 39.02 | Kaiser Ground Lease | 0.2% | |||||||||||||||||||||||||||||||||||
Property | 39.03 | Sears Ground Lease | 0.2% | |||||||||||||||||||||||||||||||||||
Property | 39.04 | Kokua Market | 0.1% | |||||||||||||||||||||||||||||||||||
Loan | 40 | Parkview Place Apartments | 1.0% | 360 | 360 | 04/20/2015 | 06/06/2015 | 05/06/2025 | No | 05/06/2025 | 67,046 | 804,548 | 35 | Springing Soft | Springing | No | ||||||||||||||||||||||
Loan | 41 | Heritage Plaza Shopping Center | 0.9% | 360 | 360 | 05/22/2015 | 07/06/2015 | 06/06/2025 | No | 06/06/2025 | 61,690 | 740,283 | 24 | Hard | Springing | No | ||||||||||||||||||||||
Loan | 42 | Parkdale Shopping Center | 0.9% | 360 | 360 | 05/21/2015 | 07/01/2015 | 06/01/2020 | No | 06/01/2020 | 61,230 | 734,766 | 24 | Soft | Springing | No | ||||||||||||||||||||||
Loan | 43 | Samsondale Plaza | 0.8% | 300 | 299 | 04/20/2015 | 06/06/2015 | 05/06/2025 | No | 05/06/2025 | 60,837 | 730,046 | Springing Hard | Springing | No | |||||||||||||||||||||||
Loan | 44 | Fremont Ford | 0.8% | 360 | 360 | 05/12/2015 | 07/06/2015 | 06/06/2025 | No | 06/06/2025 | 53,856 | 646,273 | 36 | Hard | Springing | No | ||||||||||||||||||||||
Loan | 45 | 24 Hour Fitness West Covina (32) | 0.8% | 360 | 359 | 04/30/2015 | 06/06/2015 | 05/06/2020 | Yes | 04/30/2027 | 57,639 | 691,672 | Hard | Springing | No | Yes-F | ||||||||||||||||||||||
Loan | 46 | Centre Creek Plaza & Wells Fargo Building (33) | 0.8% | 360 | 360 | 05/15/2015 | 07/06/2015 | 06/06/2020 | No | 06/06/2020 | 56,006 | 672,068 | 36 | Hard | Springing | No | ||||||||||||||||||||||
Property | 46.01 | Wells Fargo Building | 0.4% | |||||||||||||||||||||||||||||||||||
Property | 46.02 | Centre Creek Plaza | 0.4% | |||||||||||||||||||||||||||||||||||
Loan | 47 | North Stadium Business Center (33) | 0.8% | 0 | 0 | 04/21/2015 | 06/06/2015 | 05/06/2020 | No | 05/06/2020 | 36,589 | 439,063 | 59 | Hard | Springing | No | Yes-C | |||||||||||||||||||||
Loan | 48 | Glencoe Crossing | 0.7% | 360 | 359 | 04/09/2015 | 06/01/2015 | 05/01/2025 | No | 05/01/2025 | 48,038 | 576,458 | Soft | Springing | No | |||||||||||||||||||||||
Loan | 49 | Inn @ Northrup Station | 0.7% | 360 | 360 | 05/08/2015 | 07/06/2015 | 06/06/2025 | No | 06/06/2025 | 44,634 | 535,610 | Springing Hard | Springing | No | |||||||||||||||||||||||
Loan | 50 | StaxUp Self Storage - San Ysidro | 0.7% | 360 | 358 | 03/31/2015 | 05/01/2015 | 04/01/2025 | No | 04/01/2025 | 44,454 | 533,451 | None | None | No | Yes-G | ||||||||||||||||||||||
Loan | 51 | Solaris Vail Portfolio | 0.7% | 360 | 359 | 05/05/2015 | 06/06/2015 | 05/06/2025 | No | 05/06/2025 | 43,790 | 525,481 | Hard | Springing | No | |||||||||||||||||||||||
Property | 51.01 | Eagle Vail Industrial Center | 0.4% | |||||||||||||||||||||||||||||||||||
Property | 51.02 | Wall Street Building | 0.2% | |||||||||||||||||||||||||||||||||||
Property | 51.03 | Lodge at Vail | 0.1% |
A-5 |
COMM 2015-LC21 | ||||||||||||||||||||||||||||||||||||||
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 | or ARD Date (6) | (Yes/No) (6) | Maturity Date | Service($) (8) | Service($) (8) | Service($) | Service($) | Period | Lockbox (9) | Management (10) | Other Loans | Borrower | |||||||||||||||||||
Loan | 52 | Avenue Mentry Industrial | 0.7% | 360 | 360 | 05/11/2015 | 07/06/2015 | 06/06/2025 | No | 06/06/2025 | 43,575 | 522,899 | Hard | In Place | No | |||||||||||||||||||||||
Loan | 53 | 901 New Hampshire | 0.6% | 360 | 360 | 04/09/2015 | 06/06/2015 | 05/06/2025 | No | 05/06/2025 | 41,368 | 496,419 | 35 | Hard | Springing | No | ||||||||||||||||||||||
Loan | 54 | Plantation at Quail Valley | 0.6% | 360 | 358 | 03/11/2015 | 05/01/2015 | 04/01/2025 | No | 04/01/2025 | 43,213 | 518,554 | Springing Soft | Springing | No | |||||||||||||||||||||||
Loan | 55 | Park Guilderland Apartments | 0.6% | 360 | 360 | 04/10/2015 | 06/06/2015 | 05/06/2025 | No | 05/06/2025 | 40,711 | 488,528 | 11 | Springing Hard | Springing | No | ||||||||||||||||||||||
Loan | 56 | Hilton Garden Inn Dover | 0.6% | 360 | 359 | 04/24/2015 | 06/06/2015 | 05/06/2025 | No | 05/06/2025 | 43,091 | 517,095 | Hard | Springing | No | |||||||||||||||||||||||
Loan | 57 | Whispering Creek (33) | 0.6% | 348 | 348 | 04/10/2015 | 06/06/2015 | 05/06/2025 | No | 05/06/2025 | 38,650 | 463,794 | 11 | Springing Hard | Springing | No | ||||||||||||||||||||||
Loan | 58 | Brunelli Portfolio | 0.6% | 0 | 0 | 03/12/2015 | 05/01/2015 | 04/01/2025 | No | 04/01/2025 | 27,500 | 330,001 | 118 | Hard | Springing | No | ||||||||||||||||||||||
Property | 58.01 | Best Buy and Barnes & Noble | 0.4% | |||||||||||||||||||||||||||||||||||
Property | 58.02 | Dollar General - Valdosta, GA | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 58.03 | Dollar General - Weeki Wachee, FL | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 58.04 | Family Dollar - Tampa, FL | 0.0% | |||||||||||||||||||||||||||||||||||
Loan | 59 | Airoom Plaza and Lincolnwood Commons | 0.6% | 360 | 359 | 04/21/2015 | 06/01/2015 | 05/01/2025 | No | 05/01/2025 | 37,206 | 446,475 | Hard | Springing | No | Yes-E | ||||||||||||||||||||||
Property | 59.01 | Airoom Plaza | 0.4% | |||||||||||||||||||||||||||||||||||
Property | 59.02 | Lincolnwood Commons | 0.2% | |||||||||||||||||||||||||||||||||||
Loan | 60 | Cole Village (33) | 0.6% | 360 | 360 | 04/30/2015 | 06/06/2015 | 05/06/2025 | No | 05/06/2025 | 36,373 | 436,477 | 35 | None | None | No | ||||||||||||||||||||||
Loan | 61 | Corbin Office Center | 0.5% | 360 | 360 | 05/20/2015 | 07/06/2015 | 06/06/2025 | No | 06/06/2025 | 35,524 | 426,283 | 36 | Springing Hard | Springing | No | ||||||||||||||||||||||
Loan | 62 | McDowell Business Park | 0.5% | 360 | 360 | 05/15/2015 | 07/06/2015 | 06/06/2020 | No | 06/06/2020 | 37,050 | 444,598 | 24 | Springing Hard | Springing | No | ||||||||||||||||||||||
Loan | 63 | Wingate - Richardson | 0.5% | 300 | 299 | 04/16/2015 | 06/06/2015 | 05/06/2025 | No | 05/06/2025 | 38,391 | 460,690 | Hard | Springing | No | |||||||||||||||||||||||
Loan | 64 | 9301 Largo Drive | 0.5% | 360 | 360 | 05/13/2015 | 07/06/2015 | 06/06/2025 | No | 06/06/2025 | 33,749 | 404,983 | 60 | Hard | Springing | No | ||||||||||||||||||||||
Loan | 65 | West Union Village | 0.5% | 360 | 360 | 05/20/2015 | 07/06/2015 | 06/06/2025 | No | 06/06/2025 | 33,978 | 407,732 | Springing Hard | Springing | No | |||||||||||||||||||||||
Loan | 66 | Pines at West Penn MHP | 0.5% | 360 | 360 | 05/18/2015 | 07/06/2015 | 06/06/2025 | No | 06/06/2025 | 31,888 | 382,659 | Soft | Springing | No | Yes-H | ||||||||||||||||||||||
Loan | 67 | Parkcrest Apartments | 0.5% | 360 | 360 | 05/22/2015 | 07/01/2015 | 06/01/2020 | No | 06/01/2020 | 32,864 | 394,372 | Springing Soft | Springing | No | Yes-I | ||||||||||||||||||||||
Loan | 68 | Indian Run Village MHP | 0.5% | 360 | 360 | 05/18/2015 | 07/06/2015 | 06/06/2025 | No | 06/06/2025 | 29,895 | 358,743 | Soft | Springing | No | Yes-H | ||||||||||||||||||||||
Loan | 69 | Wineman Building | 0.5% | 240 | 240 | 05/26/2015 | 07/06/2015 | 06/06/2025 | Yes | 06/06/2027 | 36,921 | 443,050 | Hard | Springing | No | |||||||||||||||||||||||
Loan | 70 | Emerald Tower Apartments | 0.5% | 360 | 360 | 04/21/2015 | 06/06/2015 | 05/06/2025 | No | 05/06/2025 | 28,922 | 347,068 | 47 | Springing Soft | Springing | No | ||||||||||||||||||||||
Loan | 71 | Nyberg Retail Center (33) | 0.4% | 360 | 360 | 04/23/2015 | 06/06/2015 | 05/06/2025 | No | 05/06/2025 | 29,301 | 351,617 | 23 | Hard | Springing | No | ||||||||||||||||||||||
Loan | 72 | Orchards at University Square | 0.4% | 360 | 360 | 05/20/2015 | 07/06/2015 | 06/06/2025 | No | 06/06/2025 | 29,039 | 348,466 | Springing Hard | Springing | No | |||||||||||||||||||||||
Loan | 73 | Macedonia Marketplace | 0.4% | 360 | 359 | 04/10/2015 | 06/06/2015 | 05/06/2025 | No | 05/06/2025 | 28,043 | 336,511 | Springing Hard | Springing | No | |||||||||||||||||||||||
Loan | 74 | Sunrise Villas | 0.4% | 360 | 360 | 05/13/2015 | 07/06/2015 | 06/06/2025 | No | 06/06/2025 | 27,767 | 333,201 | 60 | Springing Soft | Springing | No | ||||||||||||||||||||||
Loan | 75 | Parker Center | 0.4% | 360 | 359 | 04/24/2015 | 06/06/2015 | 05/06/2025 | No | 05/06/2025 | 26,059 | 312,706 | Springing Hard | Springing | No | |||||||||||||||||||||||
Loan | 76 | CenturyLink Las Vegas | 0.4% | 360 | 360 | 05/13/2015 | 07/06/2015 | 06/06/2025 | No | 06/06/2025 | 26,201 | 314,415 | 12 | Springing Hard | Springing | No | ||||||||||||||||||||||
Loan | 77 | Patriot Place Apartments | 0.4% | 300 | 300 | 05/21/2015 | 07/06/2015 | 06/06/2025 | No | 06/06/2025 | 27,674 | 332,092 | 24 | Springing Soft | Springing | No | ||||||||||||||||||||||
Loan | 78 | Dollar General Texas Portfolio I | 0.4% | 360 | 360 | 05/20/2015 | 07/06/2015 | 06/06/2025 | No | 06/06/2025 | 25,488 | 305,850 | Hard | Springing | No | Yes-J | ||||||||||||||||||||||
Property | 78.01 | Dollar General Mission | 0.0% | |||||||||||||||||||||||||||||||||||
Property | 78.02 | Dollar General Brownsville | 0.0% | |||||||||||||||||||||||||||||||||||
Property | 78.03 | Dollar General Los Fresnos | 0.0% | |||||||||||||||||||||||||||||||||||
Property | 78.04 | Dollar General Beaumont | 0.0% | |||||||||||||||||||||||||||||||||||
Property | 78.05 | Dollar General Coldspring | 0.0% | |||||||||||||||||||||||||||||||||||
Property | 78.06 | Dollar General New Braunfels - Walnut Ave | 0.0% | |||||||||||||||||||||||||||||||||||
Property | 78.07 | Dollar General New Braunfels - Hwy 46 | 0.0% | |||||||||||||||||||||||||||||||||||
Property | 78.08 | Dollar General San Marcos | 0.0% | |||||||||||||||||||||||||||||||||||
Property | 78.09 | Dollar General Magnolia | 0.0% | |||||||||||||||||||||||||||||||||||
Loan | 79 | Value Place | 0.4% | 240 | 239 | 04/21/2015 | 06/06/2015 | 05/06/2020 | No | 05/06/2020 | 30,644 | 367,725 | Hard | Springing | No | |||||||||||||||||||||||
Loan | 80 | SummerPlace Inn Destin | 0.3% | 300 | 298 | 03/17/2015 | 05/01/2015 | 04/01/2025 | No | 04/01/2025 | 24,429 | 293,144 | Hard | Springing | No | |||||||||||||||||||||||
Loan | 81 | Red Mountain Storage | 0.3% | 360 | 360 | 05/06/2015 | 06/06/2015 | 05/06/2025 | No | 05/06/2025 | 21,637 | 259,643 | 35 | Springing Soft | Springing | No | ||||||||||||||||||||||
Loan | 82 | Unicorp Portfolio II | 0.3% | 360 | 360 | 05/06/2015 | 07/01/2015 | 06/01/2025 | No | 06/01/2025 | 21,153 | 253,841 | Hard | Springing | No | |||||||||||||||||||||||
Property | 82.01 | Advance Auto Parts - Eastpointe | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 82.02 | Dollar General - Mount Dora | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 82.03 | Family Dollar - Milwaukee | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 82.04 | Dollar General - Milwaukee | 0.0% | |||||||||||||||||||||||||||||||||||
Loan | 83 | Brentwood Shopping Center | 0.3% | 360 | 360 | 05/21/2015 | 07/06/2015 | 06/06/2025 | No | 06/06/2025 | 22,821 | 273,855 | Springing Hard | Springing | No | |||||||||||||||||||||||
Loan | 84 | Westgate Shopping Center (33) | 0.3% | 360 | 360 | 04/23/2015 | 06/01/2015 | 05/01/2025 | No | 05/01/2025 | 20,859 | 250,304 | 23 | Hard | Springing | No | ||||||||||||||||||||||
Loan | 85 | Storage Pros - Chattanooga | 0.3% | 360 | 360 | 04/07/2015 | 06/01/2015 | 05/01/2025 | No | 05/01/2025 | 20,052 | 240,621 | 23 | None | None | No | ||||||||||||||||||||||
Loan | 86 | The Glens Apartments (33) | 0.3% | 360 | 359 | 04/17/2015 | 06/01/2015 | 05/01/2025 | No | 05/01/2025 | 20,050 | 240,596 | Springing Soft | Springing | No | |||||||||||||||||||||||
Loan | 87 | Summit Retail | 0.3% | 360 | 359 | 05/06/2015 | 06/06/2015 | 05/06/2025 | No | 05/06/2025 | 22,621 | 271,456 | Springing Hard | Springing | No | |||||||||||||||||||||||
Loan | 88 | Golfsmith Richmond (32) | 0.3% | 360 | 360 | 05/01/2015 | 06/06/2015 | 05/06/2025 | No | 05/06/2025 | 19,472 | 233,666 | 29 | Hard | Springing | No | Yes-F | |||||||||||||||||||||
Loan | 89 | Spencer Springs Shopping Center | 0.3% | 360 | 360 | 05/08/2015 | 07/06/2015 | 06/06/2025 | No | 06/06/2025 | 19,311 | 231,726 | Soft | Springing | No | |||||||||||||||||||||||
Loan | 90 | Boardwalk Shopping Center Orlando | 0.3% | 360 | 360 | 04/20/2015 | 06/06/2015 | 05/06/2025 | No | 05/06/2025 | 17,250 | 206,996 | 11 | Springing Hard | Springing | No | ||||||||||||||||||||||
Loan | 91 | Lockaway Self Storage San Antonio | 0.3% | 360 | 359 | 04/03/2015 | 06/01/2015 | 05/01/2025 | No | 05/01/2025 | 17,033 | 204,393 | None | None | No | Yes-G | ||||||||||||||||||||||
Loan | 92 | Jo Ann Fabrics El Paso | 0.2% | 360 | 360 | 05/15/2015 | 07/06/2015 | 06/06/2025 | No | 06/06/2025 | 17,561 | 210,728 | Springing Hard | Springing | No | |||||||||||||||||||||||
Loan | 93 | Bear Creek Office | 0.2% | 360 | 360 | 05/21/2015 | 07/06/2015 | 06/06/2025 | No | 06/06/2025 | 15,930 | 191,160 | Hard | Springing | No | |||||||||||||||||||||||
Loan | 94 | Walgreens 3222 Milwaukee | 0.2% | 144 | 144 | 05/15/2015 | 07/06/2015 | 06/06/2025 | No | 06/06/2025 | 26,725 | 320,699 | Hard | In Place | No | |||||||||||||||||||||||
Loan | 95 | Kress Building | 0.2% | 360 | 360 | 05/22/2015 | 07/06/2015 | 06/06/2025 | No | 06/06/2025 | 15,212 | 182,549 | Springing Hard | Springing | No | |||||||||||||||||||||||
Loan | 96 | Village Apartments | 0.2% | 360 | 360 | 05/22/2015 | 07/01/2015 | 06/01/2025 | No | 06/01/2025 | 14,246 | 170,952 | Springing Soft | Springing | No | Yes-I | ||||||||||||||||||||||
Loan | 97 | Storage Etc. San Bernadino | 0.2% | 360 | 360 | 05/07/2015 | 07/06/2015 | 06/06/2025 | No | 06/06/2025 | 13,019 | 156,223 | 24 | Springing Soft | Springing | No | ||||||||||||||||||||||
Loan | 98 | North State U-Stor & Lock | 0.2% | 360 | 359 | 04/09/2015 | 06/01/2015 | 05/01/2025 | No | 05/01/2025 | 11,736 | 140,837 | Springing Soft | Springing | No | |||||||||||||||||||||||
Loan | 99 | Minges Creek Storage Plaza | 0.1% | 360 | 360 | 05/20/2015 | 07/01/2015 | 06/01/2025 | No | 06/01/2025 | 8,993 | 107,915 | 24 | None | None | No | ||||||||||||||||||||||
Loan | 100 | River Haven MHP (33) | 0.1% | 360 | 360 | 04/27/2015 | 06/06/2015 | 05/06/2025 | No | 05/06/2025 | 8,796 | 105,552 | 23 | Springing Soft | Springing | No | ||||||||||||||||||||||
Loan | 101 | Umatilla Plaza | 0.1% | 300 | 299 | 04/30/2015 | 06/06/2015 | 05/06/2025 | No | 05/06/2025 | 7,702 | 92,429 | Hard | Springing | No | Yes-J | ||||||||||||||||||||||
Loan | 102 | Dollar General - Red Oak (33) | 0.1% | 0 | 0 | 05/07/2015 | 07/06/2015 | 06/06/2025 | Yes | 06/06/2035 | 3,447 | 41,361 | 120 | Hard | In Place | No | Yes-K | |||||||||||||||||||||
Loan | 103 | Dollar General - Zapata (33) | 0.1% | 0 | 0 | 05/07/2015 | 07/06/2015 | 06/06/2025 | Yes | 06/06/2035 | 3,303 | 39,637 | 120 | Hard | In Place | No | Yes-K | |||||||||||||||||||||
A-6 |
COMM 2015-LC21 | ||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||
% of | FIRREA | Cut-Off | ||||||||||||||||||||||||||
Property | Initial Pool | Underwritten | Underwritten | Grace | Payment | Appraised | Appraisal | Compliant | Date LTV | LTV Ratio at | ||||||||||||||||||
Flag | ID | Property Name | Balance | NOI DSCR (8) (11) | NCF DSCR (8) (11) | Period (12) | Date | Value ($) (13) | As-of Date | (Yes/No) | Ratio (11) (13) | Maturity or ARD (6) (11) (13) | Address | City | ||||||||||||||
Loan | 1 | Courtyard by Marriott Portfolio (30) (31) | 7.3% | 8.73x | 7.40x | 0 | 6 | 1,116,000,000 | 03/01/2015 | Yes | 28.2% | 28.2% | Various | Various | ||||||||||||||
Property | 1.01 | Courtyard Larkspur Landing Marin County | 0.3% | 41,000,000 | 03/01/2015 | Yes | 2500 Larkspur Landing Circle | Larkspur | ||||||||||||||||||||
Property | 1.02 | Courtyard San Mateo Foster City | 0.3% | 40,500,000 | 03/01/2015 | Yes | 550 Shell Boulevard | Foster City | ||||||||||||||||||||
Property | 1.03 | Courtyard San Jose Cupertino | 0.3% | 36,000,000 | 03/01/2015 | Yes | 10605 North Wolfe Road | Cupertino | ||||||||||||||||||||
Property | 1.04 | Courtyard Boulder | 0.3% | 35,000,000 | 03/01/2015 | Yes | 4710 Pearl East Circle | Boulder | ||||||||||||||||||||
Property | 1.05 | Courtyard Los Angeles Hacienda Heights | 0.2% | 27,500,000 | 03/01/2015 | Yes | 1905 South Azusa Avenue | Hacienda Heights | ||||||||||||||||||||
Property | 1.06 | Courtyard Seattle South Center | 0.2% | 27,000,000 | 03/01/2015 | Yes | 400 Andover Park West | Tukwila | ||||||||||||||||||||
Property | 1.07 | Courtyard Rye | 0.2% | 25,500,000 | 03/01/2015 | Yes | 631 Midland Avenue | Rye | ||||||||||||||||||||
Property | 1.08 | Courtyard Nashville Airport | 0.2% | 23,000,000 | 03/01/2015 | Yes | 2508 Elm Hill Pike | Nashville | ||||||||||||||||||||
Property | 1.09 | Courtyard Los Angeles Torrance Palos Verdes | 0.2% | 21,000,000 | 03/01/2015 | Yes | 2633 Sepulveda Boulevard | Torrance | ||||||||||||||||||||
Property | 1.10 | Courtyard St. Louis Creve Coeur | 0.1% | 20,500,000 | 03/01/2015 | Yes | 828 North New Ballas Road | Creve Coeur | ||||||||||||||||||||
Property | 1.11 | Courtyard Portland Beaverton | 0.1% | 20,500,000 | 03/01/2015 | Yes | 8500 Southwest Nimbus Drive | Beaverton | ||||||||||||||||||||
Property | 1.12 | Courtyard Palm Springs | 0.1% | 19,500,000 | 03/01/2015 | Yes | 1300 East Tahquitz Canyon Way | Palm Springs | ||||||||||||||||||||
Property | 1.13 | Courtyard Charlotte South Park | 0.1% | 19,000,000 | 03/01/2015 | Yes | 6023 Park South Drive | Charlotte | ||||||||||||||||||||
Property | 1.14 | Courtyard Norwalk | 0.1% | 18,000,000 | 03/01/2015 | Yes | 474 Main Avenue | Norwalk | ||||||||||||||||||||
Property | 1.15 | Courtyard Detroit Metro Airport | 0.1% | 18,500,000 | 03/01/2015 | Yes | 30653 Flynn Drive | Romulus | ||||||||||||||||||||
Property | 1.16 | Courtyard Chicago Waukegan Gurnee | 0.1% | 17,500,000 | 03/01/2015 | Yes | 3800 Northpoint Boulevard | Waukegan | ||||||||||||||||||||
Property | 1.17 | Courtyard Atlanta Perimeter Center | 0.1% | 17,000,000 | 03/01/2015 | Yes | 6250 Peachtree-Dunwoody Road | Atlanta | ||||||||||||||||||||
Property | 1.18 | Courtyard Denver Tech Center | 0.1% | 17,500,000 | 03/01/2015 | Yes | 6565 South Boston Street | Greenwood Village | ||||||||||||||||||||
Property | 1.19 | Courtyard Ft. Lauderdale Plantation | 0.1% | 17,000,000 | 03/01/2015 | Yes | 7780 Southwest 6th Street | Plantation | ||||||||||||||||||||
Property | 1.20 | Courtyard Lincroft Red Bank | 0.1% | 17,000,000 | 03/01/2015 | Yes | 245 Half Mile Road | Red Bank | ||||||||||||||||||||
Property | 1.21 | Courtyard Chicago Highland Park | 0.1% | 16,500,000 | 03/01/2015 | Yes | 1505 Lake Cook Road | Highland Park | ||||||||||||||||||||
Property | 1.22 | Courtyard Charlottesville North | 0.1% | 16,500,000 | 03/01/2015 | Yes | 638 Hillsdale Drive | Charlottesville | ||||||||||||||||||||
Property | 1.23 | Courtyard Raleigh Cary | 0.1% | 16,500,000 | 03/01/2015 | Yes | 102 Edinburgh Drive South | Cary | ||||||||||||||||||||
Property | 1.24 | Courtyard Detroit Livonia | 0.1% | 15,500,000 | 03/01/2015 | Yes | 17200 North Laurel Park Drive | Livonia | ||||||||||||||||||||
Property | 1.25 | Courtyard Birmingham Homewood | 0.1% | 16,000,000 | 03/01/2015 | Yes | 500 Shades Creek Parkway | Homewood | ||||||||||||||||||||
Property | 1.26 | Courtyard West Palm Beach | 0.1% | 16,000,000 | 03/01/2015 | Yes | 600 Northpoint Parkway | West Palm Beach | ||||||||||||||||||||
Property | 1.27 | Courtyard New Haven Wallingford | 0.1% | 15,500,000 | 03/01/2015 | Yes | 600 Northrop Road | Wallingford | ||||||||||||||||||||
Property | 1.28 | Courtyard Dallas Plano Parkway | 0.1% | 15,000,000 | 03/01/2015 | Yes | 4901 West Plano Parkway | Plano | ||||||||||||||||||||
Property | 1.29 | Courtyard Chicago Oakbrook Terrace | 0.1% | 15,000,000 | 03/01/2015 | Yes | 6 Transam Plaza Drive | Oakbrook Terrace | ||||||||||||||||||||
Property | 1.30 | Courtyard Boston Andover | 0.1% | 15,000,000 | 03/01/2015 | Yes | 10 Campanelli Drive | Andover | ||||||||||||||||||||
Property | 1.31 | Courtyard Kansas City Overland Park Metcalf | 0.1% | 15,000,000 | 03/01/2015 | Yes | 11301 Metcalf Avenue | Overland Park | ||||||||||||||||||||
Property | 1.32 | Courtyard Minneapolis St Paul Airport | 0.1% | 15,000,000 | 03/01/2015 | Yes | 1352 Northland Drive | Mendota Heights | ||||||||||||||||||||
Property | 1.33 | Courtyard Bakersfield | 0.1% | 14,500,000 | 03/01/2015 | Yes | 3601 Marriott Drive | Bakersfield | ||||||||||||||||||||
Property | 1.34 | Courtyard Denver Stapleton | 0.1% | 14,500,000 | 03/01/2015 | Yes | 7415 East 41st Avenue | Denver | ||||||||||||||||||||
Property | 1.35 | Courtyard Rockford | 0.1% | 14,500,000 | 03/01/2015 | Yes | 7676 East State Street | Rockford | ||||||||||||||||||||
Property | 1.36 | Courtyard Greenville Haywood Mall | 0.1% | 13,500,000 | 03/01/2015 | Yes | 70 Orchard Park Drive | Greenville | ||||||||||||||||||||
Property | 1.37 | Courtyard St. Louis Westport Plaza | 0.1% | 14,000,000 | 03/01/2015 | Yes | 11888 Westline Industrial Drive | St. Louis | ||||||||||||||||||||
Property | 1.38 | Courtyard Chicago Lincolnshire | 0.1% | 14,000,000 | 03/01/2015 | Yes | 505 Milwaukee Avenue | Lincolnshire | ||||||||||||||||||||
Property | 1.39 | Courtyard San Antonio Downtown Market Square | 0.1% | 14,000,000 | 03/01/2015 | Yes | 600 Santa Rosa South | San Antonio | ||||||||||||||||||||
Property | 1.40 | Courtyard Indianapolis Castleton | 0.1% | 14,000,000 | 03/01/2015 | Yes | 8670 Allisonville Road | Indianapolis | ||||||||||||||||||||
Property | 1.41 | Courtyard Silver Spring North | 0.1% | 14,500,000 | 03/01/2015 | Yes | 12521 Prosperity Drive | Silver Spring | ||||||||||||||||||||
Property | 1.42 | Courtyard Lexington North | 0.1% | 13,500,000 | 03/01/2015 | Yes | 775 Newtown Court | Lexington | ||||||||||||||||||||
Property | 1.43 | Courtyard Tampa Westshore | 0.1% | 13,000,000 | 03/01/2015 | Yes | 3805 West Cypress Street | Tampa | ||||||||||||||||||||
Property | 1.44 | Courtyard Chicago Deerfield | 0.1% | 12,500,000 | 03/01/2015 | Yes | 800 Lake Cook Road | Deerfield | ||||||||||||||||||||
Property | 1.45 | Courtyard St. Petersburg Clearwater | 0.1% | 12,000,000 | 03/01/2015 | Yes | 3131 Executive Drive | Clearwater | ||||||||||||||||||||
Property | 1.46 | Courtyard Toledo Airport Holland | 0.1% | 12,000,000 | 03/01/2015 | Yes | 1435 East Mall Drive | Holland | ||||||||||||||||||||
Property | 1.47 | Courtyard Phoenix Mesa | 0.1% | 11,000,000 | 03/01/2015 | Yes | 1221 South Westwood Avenue | Mesa | ||||||||||||||||||||
Property | 1.48 | Courtyard Atlanta Airport South | 0.1% | 11,000,000 | 03/01/2015 | Yes | 2050 Sullivan Road | College Park | ||||||||||||||||||||
Property | 1.49 | Courtyard Memphis Airport | 0.1% | 11,000,000 | 03/01/2015 | Yes | 1780 Nonconnah Boulevard | Memphis | ||||||||||||||||||||
Property | 1.50 | Courtyard Oklahoma City Airport | 0.1% | 11,000,000 | 03/01/2015 | Yes | 4301 Highline Boulevard | Oklahoma City | ||||||||||||||||||||
Property | 1.51 | Courtyard Annapolis | 0.1% | 13,000,000 | 03/01/2015 | Yes | 2559 Riva Road | Annapolis | ||||||||||||||||||||
Property | 1.52 | Courtyard Manassas | 0.1% | 11,000,000 | 03/01/2015 | Yes | 10701 Battleview Parkway | Manassas | ||||||||||||||||||||
Property | 1.53 | Courtyard Little Rock | 0.1% | 10,500,000 | 03/01/2015 | Yes | 10900 Financial Centre Parkway | Little Rock | ||||||||||||||||||||
Property | 1.54 | Courtyard Ft. Myers | 0.1% | 9,000,000 | 03/01/2015 | Yes | 4455 Metro Parkway | Ft. Myers | ||||||||||||||||||||
Property | 1.55 | Courtyard Atlanta Gwinnett Mall | 0.1% | 9,500,000 | 03/01/2015 | Yes | 3550 Venture Parkway | Duluth | ||||||||||||||||||||
Property | 1.56 | Courtyard Chicago Arlington Heights South | 0.1% | 8,000,000 | 03/01/2015 | Yes | 100 West Algonquin Road | Arlington Heights | ||||||||||||||||||||
Property | 1.57 | Courtyard Dallas Richardson at Spring Valley | 0.1% | 8,000,000 | 03/01/2015 | Yes | 1000 South Sherman | Richardson | ||||||||||||||||||||
Property | 1.58 | Courtyard Huntsville | 0.1% | 10,500,000 | 03/01/2015 | Yes | 4804 University Drive | Huntsville | ||||||||||||||||||||
Property | 1.59 | Courtyard Birmingham Hoover | 0.0% | 7,000,000 | 03/01/2015 | Yes | 1824 Montgomery Highway | Hoover | ||||||||||||||||||||
Property | 1.60 | Courtyard Phoenix North Metrocenter | 0.0% | 6,500,000 | 03/01/2015 | Yes | 9631 North Black Canyon Highway | Phoenix | ||||||||||||||||||||
Property | 1.61 | Courtyard Tucson Airport | 0.0% | 6,000,000 | 03/01/2015 | Yes | 2505 East Executive Drive | Tucson | ||||||||||||||||||||
Property | 1.62 | Courtyard Dayton South Mall | 0.0% | 7,000,000 | 03/01/2015 | Yes | 100 Prestige Place | Miamisburg | ||||||||||||||||||||
Property | 1.63 | Courtyard Philadelphia Devon | 0.0% | 18,500,000 | 03/01/2015 | Yes | 762 West Lancaster Avenue | Wayne | ||||||||||||||||||||
Property | 1.64 | Courtyard Fresno | 0.0% | 8,000,000 | 03/01/2015 | Yes | 140 East Shaw Avenue | Fresno | ||||||||||||||||||||
Property | 1.65 | Courtyard Poughkeepsie | 0.0% | 8,000,000 | 03/01/2015 | Yes | 2641 South Road/Route 9 | Poughkeepsie | ||||||||||||||||||||
Loan | 2 | Courtyard by Marriott Pasadena | 5.6% | 1.88x | 1.70x | 0 | 1 | 104,000,000 | 03/23/2015 | Yes | 70.9% | 57.4% | 180 North Fair Oaks Avenue | Pasadena | ||||||||||||||
Loan | 3 | Meridian at Brentwood | 3.2% | 1.57x | 1.42x | 0 | 6 | 57,800,000 | 10/14/2014 | Yes | 73.2% | 61.7% | 1401-1405 South Hanley Road & 8532 Musick Memorial Drive | Brentwood |
A-7 |
COMM 2015-LC21 | ||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||
% of | FIRREA | Cut-Off | ||||||||||||||||||||||||||
Property | Initial Pool | Underwritten | Underwritten | Grace | Payment | Appraised | Appraisal | Compliant | Date LTV | LTV Ratio at | ||||||||||||||||||
Flag | ID | Property Name | Balance | NOI DSCR (8) (11) | NCF DSCR (8) (11) | Period (12) | Date | Value ($) (13) | As-of Date | (Yes/No) | Ratio (11) (13) | Maturity or ARD (6) (11) (13) | Address | City | ||||||||||||||
Loan | 4 | 155 Mercer Street | 3.1% | 1.61x | 1.57x | 0 | 6 | 65,000,000 | 03/01/2015 | Yes | 63.1% | 63.1% | 155 Mercer Street | New York | ||||||||||||||
Loan | 5 | Capistrano Business Center I & II (33) | 2.6% | 2.10x | 1.91x | 0 | 6 | 56,400,000 | 03/05/2015 | Yes | 61.5% | 61.5% | 27122-27136 Paseo Espada & 27121-27131 Calle Arroyo | San Juan Capistrano | ||||||||||||||
Loan | 6 | Walgreens Net Lease Portfolio V (32) | 2.6% | 1.83x | 1.81x | 5 | 1 | 48,580,000 | Various | Yes | 69.9% | 69.9% | Various | Various | ||||||||||||||
Property | 6.01 | Walgreens #10652 | 0.4% | 7,510,000 | 11/19/2014 | Yes | 1602 Main Street | Billings | ||||||||||||||||||||
Property | 6.02 | Walgreens #4536 | 0.4% | 7,120,000 | 11/17/2014 | Yes | 1260 Hilltop Road | Saint Joseph | ||||||||||||||||||||
Property | 6.03 | Walgreens #4066 | 0.3% | 6,080,000 | 11/17/2014 | Yes | 1099 Garth Brooks Boulevard | Yukon | ||||||||||||||||||||
Property | 6.04 | Walgreens #9402 | 0.3% | 5,800,000 | 11/13/2014 | Yes | 3341 Halls Ferry Road | Vicksburg | ||||||||||||||||||||
Property | 6.05 | Walgreens #3018 | 0.3% | 5,790,000 | 11/17/2014 | Yes | 3112 South Harvard Avenue | Tulsa | ||||||||||||||||||||
Property | 6.06 | Walgreens #10007 | 0.3% | 5,660,000 | 11/17/2014 | Yes | 421 9th Avenue Southeast | Watertown | ||||||||||||||||||||
Property | 6.07 | Walgreens #10347 | 0.3% | 5,630,000 | 11/18/2014 | Yes | 901 South Burr Street | Mitchell | ||||||||||||||||||||
Property | 6.08 | Walgreens #11981 | 0.3% | 4,990,000 | 11/18/2014 | Yes | 5870 Webster Road | Summersville | ||||||||||||||||||||
Loan | 7 | University Fountains at Lubbock (33) | 2.1% | 1.43x | 1.38x | 0 | 1 | 36,500,000 | 01/01/2017 | Yes | 75.1% | 68.3% | 2202 Mac Davis Lane | Lubbock | ||||||||||||||
Loan | 8 | Santa Monica Clock Tower | 2.0% | 1.93x | 1.80x | 0 | 6 | 49,000,000 | 03/25/2015 | Yes | 54.5% | 54.5% | 225 Santa Monica Boulevard | Santa Monica | ||||||||||||||
Loan | 9 | Delaware Corporate Center I & II | 2.0% | 1.91x | 1.75x | 0 | 6 | 39,275,000 | 03/25/2015 | Yes | 67.3% | 58.2% | 1 & 2 Righter Parkway | Wilmington | ||||||||||||||
Loan | 10 | Ortega Ranch (33) | 1.9% | 1.53x | 1.42x | 0 | 6 | 35,500,000 | 03/05/2015 | Yes | 70.4% | 60.8% | 31571 Rancho Viejo Road | San Juan Capistrano | ||||||||||||||
Loan | 11 | Anchorage Business Park | 1.9% | 1.49x | 1.36x | 0 | 6 | 33,800,000 | 03/18/2015 | Yes | 73.9% | 60.0% | 400 West Tudor Road | Anchorage | ||||||||||||||
Loan | 12 | 26-34 South State Street | 1.8% | 1.68x | 1.60x | 0 | 6 | 35,850,000 | 03/25/2015 | Yes | 66.9% | 66.9% | 26-34 South State Street | Chicago | ||||||||||||||
Loan | 13 | La Gran Plaza (30) (33) | 1.8% | 1.90x | 1.73x | 0 | 6 | 116,600,000 | 02/27/2015 | Yes | 65.1% | 52.2% | 4200 South Freeway | Fort Worth | ||||||||||||||
Loan | 14 | Embassy Suites Destin | 1.7% | 2.13x | 1.89x | 0 | 1 | 31,400,000 | 03/23/2015 | Yes | 71.7% | 57.8% | 570 Scenic Gulf Drive | Destin | ||||||||||||||
Loan | 15 | Canterbury MHC (33) | 1.7% | 1.60x | 1.58x | 0 | 6 | 30,360,000 | 04/02/2015 | Yes | 74.1% | 67.2% | 3020 South Powers Boulevard | Colorado Springs | ||||||||||||||
Loan | 16 | Sierra Vista Shopping Center | 1.7% | 1.41x | 1.31x | 0 | 6 | 29,500,000 | 03/19/2015 | Yes | 75.0% | 59.9% | 9500 Montgomery Boulevard Northeast | Albuquerque | ||||||||||||||
Loan | 17 | Northgate Slauson Marketplace | 1.7% | 1.29x | 1.25x | 0 | 6 | 29,600,000 | 03/13/2015 | Yes | 74.3% | 62.9% | 944 East Slauson Avenue & 5837, 5857 and 5867 South Central Avenue | Los Angeles | ||||||||||||||
Loan | 18 | 2250 Roswell Drive | 1.6% | 1.98x | 1.81x | 0 | 6 | 29,000,000 | 03/16/2015 | Yes | 75.0% | 60.2% | 2250 Roswell Drive | Pittsburgh | ||||||||||||||
Loan | 19 | Giant Foods | 1.6% | 1.38x | 1.38x | 0 | 6 | 29,600,000 | 03/15/2015 | Yes | 72.6% | 60.9% | 315 York Road | Willow Grove | ||||||||||||||
Loan | 20 | Capitol Plaza (33) | 0.6% | 1.57x | 1.44x | 0 | 6 | 10,800,000 | 01/24/2015 | Yes | 75.1% | 61.6% | 15740 West Capitol Drive | Brookfield | ||||||||||||||
Loan | 21 | College Park Plaza (33) | 0.5% | 1.57x | 1.44x | 0 | 6 | 7,350,000 | 01/23/2015 | Yes | 75.1% | 61.6% | 3165 West Van Roy Road | Appleton | ||||||||||||||
Loan | 22 | Grant Park Plaza (33) | 0.4% | 1.57x | 1.44x | 0 | 6 | 8,000,000 | 01/24/2015 | Yes | 75.1% | 61.6% | 2815, 2925, 2929, 3009 South Chicago Avenue and 1100 Drexel Boulevard | South Milwaukee | ||||||||||||||
Loan | 23 | Renaissance New Orleans Portfolio (30) | 1.5% | 1.99x | 1.54x | 5 | 1 | 71,400,000 | 11/20/2014 | Yes | 60.6% | 56.2% | Various | New Orleans | ||||||||||||||
Property | 23.01 | Renaissance Pere Marquette | 0.8% | 37,300,000 | 11/20/2014 | Yes | 817 Common Street | New Orleans | ||||||||||||||||||||
Property | 23.02 | Renaissance Arts | 0.7% | 34,100,000 | 11/20/2014 | Yes | 700 Tchoupitoulas Street | New Orleans | ||||||||||||||||||||
Loan | 24 | The Plaza on Broadway | 1.4% | 1.31x | 1.30x | 0 | 6 | 28,000,000 | 04/01/2015 | Yes | 67.5% | 60.3% | 955 Broadway & 1715 Aurora Avenue | Boulder | ||||||||||||||
Loan | 25 | The Shops at 505 | 1.4% | 1.53x | 1.43x | 0 | 1 | 29,000,000 | 02/25/2015 | Yes | 64.9% | 52.0% | 505 Front Street | Lahaina | ||||||||||||||
Loan | 26 | Embassy Suites Corpus Christi | 1.4% | 1.94x | 1.73x | 0 | 6 | 27,000,000 | 03/30/2015 | Yes | 68.4% | 55.8% | 4337 South Padre Island Drive | Corpus Christi | ||||||||||||||
Loan | 27 | Honeywell Building | 1.4% | 1.96x | 1.77x | 0 | 6 | 30,000,000 | 01/06/2015 | Yes | 60.7% | 53.1% | 1250 West Sam Houston Parkway | Houston | ||||||||||||||
Loan | 28 | 350 East Fordham Road | 1.3% | 2.06x | 2.00x | 0 | 3 | 28,000,000 | 03/20/2015 | Yes | 61.8% | 61.8% | 350 East Fordham Road & 2511 Marion Avenue | Bronx | ||||||||||||||
Loan | 29 | Komar Desert Center (32) | 1.3% | 1.47x | 1.38x | 0 | 6 | 24,000,000 | 11/14/2014 | Yes | 71.1% | 60.8% | 79705-79845 Highway 111 | La Quinta | ||||||||||||||
Loan | 30 | Trop Plaza | 1.3% | 1.48x | 1.41x | 0 | 6 | 22,600,000 | 02/26/2015 | Yes | 74.6% | 61.8% | 4945-5045 West Tropicana Avenue | Las Vegas | ||||||||||||||
Loan | 31 | 36 South State Street | 1.3% | 1.71x | 1.65x | 0 | 6 | 25,850,000 | 03/25/2015 | Yes | 65.0% | 65.0% | 36 South State Street | Chicago | ||||||||||||||
Loan | 32 | aLoft Hotel Minneapolis (32) | 1.2% | 1.82x | 1.58x | 0 | 6 | 24,500,000 | 04/01/2016 | Yes | 65.3% | 54.0% | 900 Washington Avenue South | Minneapolis | ||||||||||||||
Loan | 33 | Hilton Garden Inn – Phoenix Airport North (32) | 1.2% | 1.97x | 1.70x | 0 | 6 | 23,600,000 | 04/01/2015 | Yes | 67.4% | 58.7% | 3838 East Van Buren Street | Phoenix | ||||||||||||||
Loan | 34 | Ambridge Regional Center | 1.1% | 2.12x | 1.75x | 0 | 6 | 27,500,000 | 03/09/2015 | Yes | 54.5% | 34.1% | 2301 Duss Avenue | Ambridge | ||||||||||||||
Loan | 35 | Shoppes of Beavercreek | 1.1% | 1.82x | 1.67x | 0 | 6 | 22,460,000 | 03/10/2015 | Yes | 66.7% | 53.2% | 2720 Towne Drive | Beavercreek | ||||||||||||||
Loan | 36 | Keller Oaks | 1.1% | 1.41x | 1.35x | 0 | 6 | 19,200,000 | 03/20/2015 | Yes | 74.5% | 64.9% | 2121 Marsh Lane | Carrollton | ||||||||||||||
Loan | 37 | 75 Armory | 1.1% | 1.42x | 1.38x | 0 | 6 | 18,900,000 | 04/01/2015 | Yes | 75.0% | 68.0% | 75 East Armory Avenue | Champaign | ||||||||||||||
Loan | 38 | Mobile Gardens MHC Portfolio | 1.0% | 1.77x | 1.74x | 0 | 6 | 18,200,000 | Various | Yes | 75.0% | 65.4% | Various | Various | ||||||||||||||
Property | 38.01 | Mobile Gardens and Hollyview Mobile Home Park | 0.7% | 11,500,000 | 12/23/2014 | Yes | 25713 South Parkway Road and 1020 Brickyard Road | Seaford | ||||||||||||||||||||
Property | 38.02 | Rock Creek and Stony Chase Mobile Home Park | 0.2% | 3,400,000 | 12/18/2014 | Yes | Rock Creek Drive and Stony Chase Drive | Elkton | ||||||||||||||||||||
Property | 38.03 | Briarwood Manor | 0.2% | 3,300,000 | 12/23/2014 | Yes | 108 Hickman Drive | Laurel | ||||||||||||||||||||
Loan | 39 | The Malulani Portfolio | 1.0% | 1.71x | 1.68x | 0 | 6 | 20,600,000 | Various | Yes | 65.5% | 65.5% | Various | Various | ||||||||||||||
Property | 39.01 | Liona Apartments | 0.5% | 10,800,000 | 03/31/2015 | Yes | 952 Ahana Street | Honolulu | ||||||||||||||||||||
Property | 39.02 | Kaiser Ground Lease | 0.2% | 3,900,000 | 04/07/2015 | Yes | 910 Wainee Street | Lahaina | ||||||||||||||||||||
Property | 39.03 | Sears Ground Lease | 0.2% | 3,200,000 | 03/30/2015 | Yes | 6169 US Highway 6 | Portage | ||||||||||||||||||||
Property | 39.04 | Kokua Market | 0.1% | 2,700,000 | 03/31/2015 | Yes | 2643 South King Street | Honolulu | ||||||||||||||||||||
Loan | 40 | Parkview Place Apartments | 1.0% | 1.31x | 1.25x | 0 | 6 | 18,750,000 | 11/01/2015 | Yes | 72.0% | 62.8% | 2111 North Austin Avenue | Georgetown | ||||||||||||||
Loan | 41 | Heritage Plaza Shopping Center | 0.9% | 2.07x | 1.94x | 0 | 6 | 19,760,000 | 02/26/2015 | Yes | 63.3% | 53.7% | 2934-2990 West Ina Road | Tucson | ||||||||||||||
Loan | 42 | Parkdale Shopping Center | 0.9% | 1.53x | 1.30x | 0 | 1 | 16,500,000 | 04/23/2015 | Yes | 73.8% | 70.1% | 1200 Richland Drive & 5900 Bosque Boulevard | Waco | ||||||||||||||
Loan | 43 | Samsondale Plaza | 0.8% | 1.77x | 1.61x | 0 | 6 | 20,700,000 | 01/06/2015 | Yes | 54.2% | 39.4% | 45 South Route 9W | West Haverstraw | ||||||||||||||
Loan | 44 | Fremont Ford | 0.8% | 2.02x | 1.86x | 0 | 6 | 19,080,000 | 04/01/2015 | Yes | 57.7% | 50.1% | 39700 and 39750 Balentine Drive, 5633 John Muir Drive and 39431 Mowry School Road | Newark | ||||||||||||||
Loan | 45 | 24 Hour Fitness West Covina (32) | 0.8% | 1.62x | 1.58x | 0 | 6 | 16,750,000 | 04/17/2015 | Yes | 64.1% | 59.2% | 1530 West Covina Parkway | West Covina | ||||||||||||||
Loan | 46 | Centre Creek Plaza & Wells Fargo Building (33) | 0.8% | 1.50x | 1.35x | 0 | 6 | 13,950,000 | 03/17/2015 | Yes | 76.3% | 74.1% | Various | Austin | ||||||||||||||
Property | 46.01 | Wells Fargo Building | 0.4% | 7,750,000 | 03/17/2015 | Yes | 2028 East Ben White Boulevard | Austin | ||||||||||||||||||||
Property | 46.02 | Centre Creek Plaza | 0.4% | 6,200,000 | 03/17/2015 | Yes | 1812 Centre Creek Drive | Austin | ||||||||||||||||||||
Loan | 47 | North Stadium Business Center (33) | 0.8% | 2.11x | 1.97x | 0 | 6 | 17,300,000 | 03/10/2015 | Yes | 59.9% | 59.9% | 2100, 2120 and 2020 East Howell Avenue | Anaheim | ||||||||||||||
Loan | 48 | Glencoe Crossing | 0.7% | 1.63x | 1.41x | 5 | 1 | 13,350,000 | 03/18/2015 | Yes | 73.3% | 58.8% | 4585-4747 Washtenaw Avenue | Ann Arbor | ||||||||||||||
Loan | 49 | Inn @ Northrup Station | 0.7% | 2.41x | 2.15x | 0 | 6 | 17,900,000 | 03/27/2015 | Yes | 51.7% | 41.2% | 2025 Northwest Northrup Street | Portland | ||||||||||||||
Loan | 50 | StaxUp Self Storage - San Ysidro | 0.7% | 1.49x | 1.44x | 5 | 1 | 12,530,000 | 03/06/2015 | Yes | 73.2% | 58.5% | 2260-2340 Via Tercero | San Ysidro | ||||||||||||||
Loan | 51 | Solaris Vail Portfolio | 0.7% | 1.37x | 1.27x | 0 | 6 | 12,010,000 | 02/24/2015 | Yes | 72.5% | 58.6% | Various | Various | ||||||||||||||
Property | 51.01 | Eagle Vail Industrial Center | 0.4% | 6,910,000 | 02/24/2015 | Yes | 41290 U.S. Highway 6 | Eagle-Vail | ||||||||||||||||||||
Property | 51.02 | Wall Street Building | 0.2% | 3,180,000 | 02/24/2015 | Yes | 225 Wall Street | Vail | ||||||||||||||||||||
Property | 51.03 | Lodge at Vail | 0.1% | 1,920,000 | 02/24/2015 | Yes | 182-184 Gore Creek Drive | Vail |
A-8 |
COMM 2015-LC21 | ||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||
% of | FIRREA | Cut-Off | ||||||||||||||||||||||||||
Property | Initial Pool | Underwritten | Underwritten | Grace | Payment | Appraised | Appraisal | Compliant | Date LTV | LTV Ratio at | ||||||||||||||||||
Flag | ID | Property Name | Balance | NOI DSCR (8) (11) | NCF DSCR (8) (11) | Period (12) | Date | Value ($) (13) | As-of Date | (Yes/No) | Ratio (11) (13) | Maturity or ARD (6) (11) (13) | Address | City | ||||||||||||||
Loan | 52 | Avenue Mentry Industrial | 0.7% | 1.42x | 1.32x | 0 | 6 | 13,000,000 | 03/23/2015 | Yes | 66.2% | 53.5% | 27712 Avenue Mentry | Valencia | ||||||||||||||
Loan | 53 | 901 New Hampshire | 0.6% | 1.46x | 1.40x | 0 | 6 | 11,450,000 | 02/13/2015 | Yes | 74.2% | 64.5% | 901 New Hampshire Street | Lawrence | ||||||||||||||
Loan | 54 | Plantation at Quail Valley | 0.6% | 1.41x | 1.35x | 0 | 1 | 11,800,000 | 02/19/2015 | Yes | 71.0% | 57.8% | 2815 Cypress Point Drive | Missouri City | ||||||||||||||
Loan | 55 | Park Guilderland Apartments | 0.6% | 1.82x | 1.72x | 0 | 6 | 11,100,000 | 10/10/2014 | Yes | 75.0% | 61.8% | 457 State Route 146 | Guilderland Center | ||||||||||||||
Loan | 56 | Hilton Garden Inn Dover | 0.6% | 1.84x | 1.60x | 0 | 6 | 12,500,000 | 02/01/2015 | Yes | 64.3% | 52.9% | 1706 North Dupont Highway | Dover | ||||||||||||||
Loan | 57 | Whispering Creek (33) | 0.6% | 1.82x | 1.69x | 0 | 6 | 10,700,000 | 03/16/2015 | Yes | 74.8% | 60.3% | 6202 North Navarro Street | Victoria | ||||||||||||||
Loan | 58 | Brunelli Portfolio | 0.6% | 2.69x | 2.44x | 5 | 1 | 14,400,000 | Various | Yes | 54.9% | 54.9% | Various | Various | ||||||||||||||
Property | 58.01 | Best Buy and Barnes & Noble | 0.4% | 8,700,000 | 02/02/2015 | Yes | 8350 and 8358 South Orange Blossom Trail | Orlando | ||||||||||||||||||||
Property | 58.02 | Dollar General - Valdosta, GA | 0.1% | 1,850,000 | 02/18/2015 | Yes | 1001 Baytree Road | Valdosta | ||||||||||||||||||||
Property | 58.03 | Dollar General - Weeki Wachee, FL | 0.1% | 1,850,000 | 02/13/2015 | Yes | 6120 Commercial Way | Weeki Wachee | ||||||||||||||||||||
Property | 58.04 | Family Dollar - Tampa, FL | 0.0% | 2,000,000 | 02/13/2015 | Yes | 13100 North Nebraska Avenue | Tampa | ||||||||||||||||||||
Loan | 59 | Airoom Plaza and Lincolnwood Commons | 0.6% | 1.57x | 1.42x | 0 | 1 | 10,300,000 | 01/19/2015 | Yes | 74.7% | 59.6% | Various | Lincolnwood | ||||||||||||||
Property | 59.01 | Airoom Plaza | 0.4% | 7,500,000 | 01/19/2015 | Yes | 6825 and 6829-6849 North Lincoln Avenue | Lincolnwood | ||||||||||||||||||||
Property | 59.02 | Lincolnwood Commons | 0.2% | 2,800,000 | 01/19/2015 | Yes | 6919-6933 North Lincoln Avenue | Lincolnwood | ||||||||||||||||||||
Loan | 60 | Cole Village (33) | 0.6% | 1.54x | 1.33x | 0 | 6 | 9,800,000 | 03/19/2015 | Yes | 75.0% | 65.4% | 3317-3485 North Cole Road | Boise | ||||||||||||||
Loan | 61 | Corbin Office Center | 0.5% | 1.77x | 1.61x | 0 | 6 | 10,900,000 | 04/09/2015 | Yes | 66.5% | 57.8% | 5530 Corbin Avenue | Tarzana | ||||||||||||||
Loan | 62 | McDowell Business Park | 0.5% | 1.53x | 1.40x | 0 | 6 | 10,500,000 | 03/06/2015 | Yes | 67.6% | 64.5% | 9171, 9181 East Bell Road and 16611 North 91st Street | Scottsdale | ||||||||||||||
Loan | 63 | Wingate - Richardson | 0.5% | 1.86x | 1.67x | 0 | 6 | 9,600,000 | 04/07/2015 | Yes | 69.7% | 51.8% | 1577 Gateway Boulevard | Richardson | ||||||||||||||
Loan | 64 | 9301 Largo Drive | 0.5% | 1.60x | 1.44x | 0 | 6 | 9,900,000 | 04/06/2015 | Yes | 65.7% | 60.3% | 9301 Largo Drive West | Upper Marlboro | ||||||||||||||
Loan | 65 | West Union Village | 0.5% | 1.38x | 1.30x | 0 | 6 | 8,900,000 | 03/06/2015 | Yes | 73.0% | 59.6% | 18305, 18335, 18365 and 18395 Northwest West Union Road | Portland | ||||||||||||||
Loan | 66 | Pines at West Penn MHP | 0.5% | 1.47x | 1.45x | 0 | 6 | 9,290,000 | 03/27/2015 | Yes | 68.9% | 55.4% | 14 All Kings Drive | New Ringgold | ||||||||||||||
Loan | 67 | Parkcrest Apartments | 0.5% | 1.55x | 1.39x | 5 | 1 | 8,500,000 | 04/29/2015 | Yes | 72.4% | 66.7% | 7000 Parkcrest Drive West | Westland | ||||||||||||||
Loan | 68 | Indian Run Village MHP | 0.5% | 1.48x | 1.45x | 0 | 6 | 8,000,000 | 03/26/2015 | Yes | 75.0% | 60.3% | 1 Lenape Way | Honey Brook | ||||||||||||||
Loan | 69 | Wineman Building | 0.5% | 1.62x | 1.54x | 0 | 6 | 10,650,000 | 02/05/2015 | Yes | 56.3% | 34.3% | 839-849 Higuera Street | San Luis Obispo | ||||||||||||||
Loan | 70 | Emerald Tower Apartments | 0.5% | 1.47x | 1.38x | 0 | 6 | 8,270,000 | 03/05/2015 | Yes | 72.6% | 64.4% | 4541 North Sheridan Road | Chicago | ||||||||||||||
Loan | 71 | Nyberg Retail Center (33) | 0.4% | 1.53x | 1.47x | 0 | 6 | 8,100,000 | 02/12/2015 | Yes | 72.8% | 61.9% | 6700-7080 Southwest Nyberg Street | Tualatin | ||||||||||||||
Loan | 72 | Orchards at University Square | 0.4% | 1.41x | 1.36x | 0 | 6 | 8,250,000 | 03/12/2015 | Yes | 69.7% | 56.3% | 9000-9020 Reseda Boulevard | Northridge | ||||||||||||||
Loan | 73 | Macedonia Marketplace | 0.4% | 1.48x | 1.42x | 0 | 6 | 7,500,000 | 05/01/2015 | Yes | 74.6% | 60.2% | 453 East Aurora Road | Macedonia | ||||||||||||||
Loan | 74 | Sunrise Villas | 0.4% | 1.63x | 1.49x | 0 | 6 | 7,150,000 | 12/18/2014 | Yes | 75.0% | 68.8% | 1800 East 38th Street | Savannah | ||||||||||||||
Loan | 75 | Parker Center | 0.4% | 1.63x | 1.45x | 0 | 6 | 7,250,000 | 03/05/2015 | Yes | 73.0% | 58.6% | 116 South Tyndall Parkway | Panama City | ||||||||||||||
Loan | 76 | CenturyLink Las Vegas | 0.4% | 1.51x | 1.42x | 0 | 6 | 7,300,000 | 03/25/2015 | Yes | 69.9% | 58.3% | 4270 East Sahara Avenue | Las Vegas | ||||||||||||||
Loan | 77 | Patriot Place Apartments | 0.4% | 1.72x | 1.59x | 0 | 6 | 6,800,000 | 04/16/2015 | Yes | 75.0% | 59.4% | 4711 Patriot Lane | Florence | ||||||||||||||
Loan | 78 | Dollar General Texas Portfolio I | 0.4% | 1.65x | 1.50x | 0 | 6 | 7,165,000 | Various | Yes | 69.8% | 56.5% | Various | Various | ||||||||||||||
Property | 78.01 | Dollar General Mission | 0.0% | 685,000 | 04/06/2015 | Yes | 1700 Griffin Parkway | Mission | ||||||||||||||||||||
Property | 78.02 | Dollar General Brownsville | 0.0% | 740,000 | 04/06/2015 | Yes | 1300 Ruben M. Torres Boulevard | Brownsville | ||||||||||||||||||||
Property | 78.03 | Dollar General Los Fresnos | 0.0% | 730,000 | 04/06/2015 | Yes | 729 West Ocean Boulevard | Los Fresnos | ||||||||||||||||||||
Property | 78.04 | Dollar General Beaumont | 0.0% | 740,000 | 04/06/2015 | Yes | 8455 Phelan Boulevard | Beaumont | ||||||||||||||||||||
Property | 78.05 | Dollar General Coldspring | 0.0% | 820,000 | 04/06/2015 | Yes | 705 Highway 150 | Coldspring | ||||||||||||||||||||
Property | 78.06 | Dollar General New Braunfels - Walnut Ave | 0.0% | 870,000 | 04/02/2015 | Yes | 1812 South Walnut Avenue | New Braunfels | ||||||||||||||||||||
Property | 78.07 | Dollar General New Braunfels - Hwy 46 | 0.0% | 920,000 | 04/02/2015 | Yes | 988 South State Highway 46 | New Braunfels | ||||||||||||||||||||
Property | 78.08 | Dollar General San Marcos | 0.0% | 900,000 | 04/02/2015 | Yes | 102 Willow Springs Drive | San Marcos | ||||||||||||||||||||
Property | 78.09 | Dollar General Magnolia | 0.0% | 760,000 | 04/06/2015 | Yes | 602 Honea Egypt Road | Magnolia | ||||||||||||||||||||
Loan | 79 | Value Place | 0.4% | 1.78x | 1.56x | 0 | 6 | 7,370,000 | 03/26/2015 | Yes | 64.3% | 53.8% | 4475 Leeds Place West | North Charleston | ||||||||||||||
Loan | 80 | SummerPlace Inn Destin | 0.3% | 2.13x | 1.88x | 5 | 1 | 8,800,000 | 02/04/2015 | Yes | 51.0% | 37.2% | 14047 Emerald Coast Parkway | Destin | ||||||||||||||
Loan | 81 | Red Mountain Storage | 0.3% | 1.43x | 1.37x | 0 | 6 | 5,950,000 | 03/17/2015 | Yes | 73.1% | 63.8% | 1006, 1653 and 1675 Nevada Highway | Boulder City | ||||||||||||||
Loan | 82 | Unicorp Portfolio II | 0.3% | 1.47x | 1.34x | 5 | 1 | 5,875,000 | Various | Yes | 73.2% | 58.7% | Various | Various | ||||||||||||||
Property | 82.01 | Advance Auto Parts - Eastpointe | 0.1% | 1,700,000 | 12/30/2014 | Yes | 22901 Gratiot Avenue | Eastpointe | ||||||||||||||||||||
Property | 82.02 | Dollar General - Mount Dora | 0.1% | 1,700,000 | 01/16/2015 | Yes | 3850 North Highway 19A | Mount Dora | ||||||||||||||||||||
Property | 82.03 | Family Dollar - Milwaukee | 0.1% | 1,625,000 | 01/08/2015 | Yes | 4331 West Oklahoma Avenue | Milwaukee | ||||||||||||||||||||
Property | 82.04 | Dollar General - Milwaukee | 0.0% | 850,000 | 01/08/2015 | Yes | 1300 East Locust Street | Milwaukee | ||||||||||||||||||||
Loan | 83 | Brentwood Shopping Center | 0.3% | 1.95x | 1.70x | 0 | 6 | 7,400,000 | 04/15/2015 | Yes | 58.1% | 47.6% | 15 Brent Lane | Pensacola | ||||||||||||||
Loan | 84 | Westgate Shopping Center (33) | 0.3% | 1.95x | 1.63x | 5 | 1 | 6,000,000 | 02/20/2015 | Yes | 70.0% | 59.5% | 6813 Cantrell Road | Little Rock | ||||||||||||||
Loan | 85 | Storage Pros - Chattanooga | 0.3% | 1.50x | 1.46x | 5 | 1 | 5,540,000 | 03/14/2015 | Yes | 74.5% | 63.0% | 600 Commercial Lane | Chattanooga | ||||||||||||||
Loan | 86 | The Glens Apartments (33) | 0.3% | 2.22x | 1.98x | 5 | 1 | 6,275,000 | 03/11/2015 | Yes | 65.3% | 52.3% | 24646 North Elda Court | Harrison Township | ||||||||||||||
Loan | 87 | Summit Retail | 0.3% | 2.03x | 1.85x | 0 | 6 | 7,050,000 | 01/20/2015 | Yes | 56.7% | 47.4% | 50288-50784 Schoenherr Road | Shelby Township | ||||||||||||||
Loan | 88 | Golfsmith Richmond (32) | 0.3% | 1.63x | 1.56x | 0 | 6 | 5,900,000 | 02/28/2015 | Yes | 66.1% | 57.0% | 2000 Old Brick Road | Glen Allen | ||||||||||||||
Loan | 89 | Spencer Springs Shopping Center | 0.3% | 1.43x | 1.31x | 0 | 6 | 5,000,000 | 03/27/2015 | Yes | 75.0% | 60.9% | 1725 East Warm Springs Road | Las Vegas | ||||||||||||||
Loan | 90 | Boardwalk Shopping Center Orlando | 0.3% | 2.40x | 2.21x | 0 | 6 | 5,000,000 | 03/11/2015 | Yes | 73.5% | 59.9% | 1002-1052 Semoran Boulevard | Altamonte Springs | ||||||||||||||
Loan | 91 | Lockaway Self Storage San Antonio | 0.3% | 1.49x | 1.45x | 5 | 1 | 5,000,000 | 01/29/2015 | Yes | 70.4% | 56.2% | 16002 Nacogdoches Road | San Antonio | ||||||||||||||
Loan | 92 | Jo Ann Fabrics El Paso | 0.2% | 1.56x | 1.48x | 0 | 6 | 5,000,000 | 03/31/2015 | Yes | 64.5% | 53.3% | 10501 Gateway Boulevard West | El Paso | ||||||||||||||
Loan | 93 | Bear Creek Office | 0.2% | 1.92x | 1.65x | 0 | 6 | 4,600,000 | 01/27/2015 | Yes | 69.6% | 56.0% | 4600 Highway 6 North | Houston | ||||||||||||||
Loan | 94 | Walgreens 3222 Milwaukee | 0.2% | 1.29x | 1.28x | 0 | 6 | 8,250,000 | 03/25/2015 | Yes | 36.4% | 7.6% | 3222 North Milwaukee Avenue | Chicago | ||||||||||||||
Loan | 95 | Kress Building | 0.2% | 1.44x | 1.32x | 0 | 6 | 4,200,000 | 05/07/2015 | Yes | 67.9% | 55.7% | 1530 Main Street | Columbia | ||||||||||||||
Loan | 96 | Village Apartments | 0.2% | 1.66x | 1.51x | 5 | 1 | 4,050,000 | 04/29/2015 | Yes | 67.9% | 55.3% | 32751 and 32783 Marcelo Drive, 6440, 6500, 6510 and 6520 Venoy Road & 32732 and 32752 Marco Drive | Garden City | ||||||||||||||
Loan | 97 | Storage Etc. San Bernadino | 0.2% | 1.43x | 1.39x | 0 | 6 | 3,650,000 | 04/03/2015 | Yes | 68.5% | 58.9% | 194 Commercial Road | San Bernardino | ||||||||||||||
Loan | 98 | North State U-Stor & Lock | 0.2% | 1.82x | 1.75x | 5 | 1 | 3,500,000 | 02/12/2015 | Yes | 68.5% | 54.9% | 5850 North State Street & 539 Beasley Road | Jackson | ||||||||||||||
Loan | 99 | Minges Creek Storage Plaza | 0.1% | 1.47x | 1.38x | 0 | 1 | 2,320,000 | 04/03/2015 | Yes | 75.0% | 64.3% | 8 Minges Creek Place | Battle Creek | ||||||||||||||
Loan | 100 | River Haven MHP (33) | 0.1% | 1.89x | 1.86x | 0 | 6 | 2,530,000 | 02/11/2015 | Yes | 67.0% | 57.5% | 156 19th Street Northwest | Ruskin | ||||||||||||||
Loan | 101 | Umatilla Plaza | 0.1% | 2.05x | 1.68x | 0 | 6 | 2,500,000 | 04/03/2015 | Yes | 55.9% | 41.0% | 933 North Central Avenue | Umatilla | ||||||||||||||
Loan | 102 | Dollar General - Red Oak (33) | 0.1% | 1.90x | 1.87x | 0 | 6 | 1,200,000 | 03/14/2015 | Yes | 65.0% | 65.0% | 2010 Commerce Drive | Red Oak | ||||||||||||||
Loan | 103 | Dollar General - Zapata (33) | 0.1% | 1.93x | 1.89x | 0 | 6 | 1,150,000 | 03/17/2015 | Yes | 65.0% | 65.0% | 2864 South US Highway 83 | Zapata | ||||||||||||||
A-9 |
COMM 2015-LC21 | ||||||||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||||
Net | Loan per Net | |||||||||||||||||||||||||||||||||
% of | Rentable Area | Units | Rentable Area | Second Most | ||||||||||||||||||||||||||||||
Property | Initial Pool | Year | Year | (SF/Units | of | (SF/Units/ | Prepayment Provisions | Most Recent Operating | Most Recent | Most Recent | Most Recent | Recent Operating | ||||||||||||||||||||||
Flag | ID | Property Name | Balance | County | State | Zip Code | Built | Renovated | Rooms/Pads) | Measure | Rooms/Pads) ($) (4) (11) (14) | (# of payments) (15) | Statements Date | EGI ($) | Expenses($) | NOI($) | Statements Date | |||||||||||||||||
Loan | 1 | Courtyard by Marriott Portfolio (30) (31) | 7.3% | Various | Various | Various | Various | Various | 9,590 | Rooms | 32,847 | L(26), D(29), O(5) | T-12 2/28/2015 | 313,078,352 | 209,274,949 | 103,803,403 | 12/31/2014 | |||||||||||||||||
Property | 1.01 | Courtyard Larkspur Landing Marin County | 0.3% | Marin | CA | 94939 | 1987 | 2013 | 146 | Rooms | 90,810 | T-12 2/28/2015 | 8,876,647 | 4,711,303 | 4,165,344 | 12/31/2014 | ||||||||||||||||||
Property | 1.02 | Courtyard San Mateo Foster City | 0.3% | San Mateo | CA | 94404 | 1987 | 2009 | 147 | Rooms | 90,192 | T-12 2/28/2015 | 8,749,970 | 4,141,075 | 4,608,894 | 12/31/2014 | ||||||||||||||||||
Property | 1.03 | Courtyard San Jose Cupertino | 0.3% | Santa Clara | CA | 95014 | 1988 | 2013 | 149 | Rooms | 76,675 | T-12 2/28/2015 | 8,378,244 | 4,716,800 | 3,661,444 | 12/31/2014 | ||||||||||||||||||
Property | 1.04 | Courtyard Boulder | 0.3% | Boulder | CO | 80301 | 1988 | 2015 | 149 | Rooms | 76,675 | T-12 2/28/2015 | 7,376,945 | 3,707,587 | 3,669,359 | 12/31/2014 | ||||||||||||||||||
Property | 1.05 | Courtyard Los Angeles Hacienda Heights | 0.2% | Los Angeles | CA | 91745 | 1990 | 2013 | 150 | Rooms | 57,985 | T-12 2/28/2015 | 6,187,243 | 3,522,546 | 2,664,697 | 12/31/2014 | ||||||||||||||||||
Property | 1.06 | Courtyard Seattle South Center | 0.2% | King | WA | 98188 | 1989 | 2013 | 149 | Rooms | 56,702 | T-12 2/28/2015 | 6,498,488 | 3,859,714 | 2,638,775 | 12/31/2014 | ||||||||||||||||||
Property | 1.07 | Courtyard Rye | 0.2% | Westchester | NY | 10580 | 1988 | 2009 | 145 | Rooms | 55,024 | T-12 2/28/2015 | 6,624,269 | 4,300,082 | 2,324,186 | 12/31/2014 | ||||||||||||||||||
Property | 1.08 | Courtyard Nashville Airport | 0.2% | Davidson | TN | 37214 | 1988 | 2013 | 145 | Rooms | 51,879 | T-12 2/28/2015 | 6,147,851 | 3,522,391 | 2,625,460 | 12/31/2014 | ||||||||||||||||||
Property | 1.09 | Courtyard Los Angeles Torrance Palos Verdes | 0.2% | Los Angeles | CA | 90505 | 1988 | 2013 | 149 | Rooms | 45,122 | T-12 2/28/2015 | 6,010,709 | 3,727,445 | 2,283,264 | 12/31/2014 | ||||||||||||||||||
Property | 1.10 | Courtyard St. Louis Creve Coeur | 0.1% | St. Louis | MO | 63141 | 1987 | 2013 | 154 | Rooms | 41,672 | T-12 2/28/2015 | 5,259,797 | 3,237,279 | 2,022,518 | 12/31/2014 | ||||||||||||||||||
Property | 1.11 | Courtyard Portland Beaverton | 0.1% | Washington | OR | 97008 | 1989 | 2014 | 149 | Rooms | 43,071 | T-12 2/28/2015 | 4,928,570 | 3,004,539 | 1,924,031 | 12/31/2014 | ||||||||||||||||||
Property | 1.12 | Courtyard Palm Springs | 0.1% | Riverside | CA | 92262 | 1988 | 2013 | 149 | Rooms | 42,597 | T-12 2/28/2015 | 5,202,039 | 3,157,154 | 2,044,886 | 12/31/2014 | ||||||||||||||||||
Property | 1.13 | Courtyard Charlotte South Park | 0.1% | Mecklenburg | NC | 28210 | 1989 | 2013 | 149 | Rooms | 41,651 | T-12 2/28/2015 | 5,775,546 | 3,416,002 | 2,359,545 | 12/31/2014 | ||||||||||||||||||
Property | 1.14 | Courtyard Norwalk | 0.1% | Fairfield | CT | 06851 | 1988 | 2013 | 145 | Rooms | 40,530 | T-12 2/28/2015 | 6,417,039 | 4,286,049 | 2,130,991 | 12/31/2014 | ||||||||||||||||||
Property | 1.15 | Courtyard Detroit Metro Airport | 0.1% | Wayne | MI | 48174 | 1987 | 2013 | 146 | Rooms | 39,641 | T-12 2/28/2015 | 4,722,133 | 3,134,309 | 1,587,824 | 12/31/2014 | ||||||||||||||||||
Property | 1.16 | Courtyard Chicago Waukegan Gurnee | 0.1% | Lake | IL | 60085 | 1988 | 2013 | 149 | Rooms | 37,864 | T-12 2/28/2015 | 5,027,101 | 3,188,905 | 1,838,197 | 12/31/2014 | ||||||||||||||||||
Property | 1.17 | Courtyard Atlanta Perimeter Center | 0.1% | Fulton | GA | 30328 | 1987 | 2013 | 145 | Rooms | 37,936 | T-12 2/28/2015 | 5,024,187 | 3,190,063 | 1,834,124 | 12/31/2014 | ||||||||||||||||||
Property | 1.18 | Courtyard Denver Tech Center | 0.1% | Arapahoe | CO | 80111 | 1987 | 2014 | 155 | Rooms | 35,337 | T-12 2/28/2015 | 4,815,271 | 3,084,523 | 1,730,748 | 12/31/2014 | ||||||||||||||||||
Property | 1.19 | Courtyard Ft. Lauderdale Plantation | 0.1% | Broward | FL | 33324 | 1988 | 2014 | 149 | Rooms | 35,719 | T-12 2/28/2015 | 5,102,995 | 3,370,833 | 1,732,162 | 12/31/2014 | ||||||||||||||||||
Property | 1.20 | Courtyard Lincroft Red Bank | 0.1% | Monmouth | NJ | 07701 | 1988 | 2013 | 146 | Rooms | 36,453 | T-12 2/28/2015 | 5,169,478 | 3,646,007 | 1,523,470 | 12/31/2014 | ||||||||||||||||||
Property | 1.21 | Courtyard Chicago Highland Park | 0.1% | Lake | IL | 60035 | 1988 | 2012 | 149 | Rooms | 34,646 | T-12 2/28/2015 | 4,288,596 | 2,656,261 | 1,632,335 | 12/31/2014 | ||||||||||||||||||
Property | 1.22 | Courtyard Charlottesville North | 0.1% | Albemarle | VA | 22901 | 1989 | 2014 | 150 | Rooms | 34,415 | T-12 2/28/2015 | 4,671,540 | 3,092,294 | 1,579,246 | 12/31/2014 | ||||||||||||||||||
Property | 1.23 | Courtyard Raleigh Cary | 0.1% | Wake | NC | 27511 | 1987 | 2013 | 149 | Rooms | 34,646 | T-12 2/28/2015 | 4,251,758 | 2,920,820 | 1,330,938 | 12/31/2014 | ||||||||||||||||||
Property | 1.24 | Courtyard Detroit Livonia | 0.1% | Wayne | MI | 48152 | 1988 | 2014 | 149 | Rooms | 34,078 | T-12 2/28/2015 | 4,865,987 | 3,095,348 | 1,770,639 | 12/31/2014 | ||||||||||||||||||
Property | 1.25 | Courtyard Birmingham Homewood | 0.1% | Jefferson | AL | 35209 | 1985 | 2013 | 140 | Rooms | 35,765 | T-12 2/28/2015 | 4,415,508 | 2,832,572 | 1,582,936 | 12/31/2014 | ||||||||||||||||||
Property | 1.26 | Courtyard West Palm Beach | 0.1% | Palm Beach | FL | 33407 | 1988 | 2012 | 149 | Rooms | 33,605 | T-12 2/28/2015 | 4,820,744 | 3,231,249 | 1,589,495 | 12/31/2014 | ||||||||||||||||||
Property | 1.27 | Courtyard New Haven Wallingford | 0.1% | New Haven | CT | 06492 | 1990 | 2013 | 149 | Rooms | 32,563 | T-12 2/28/2015 | 4,941,127 | 3,343,215 | 1,597,912 | 12/31/2014 | ||||||||||||||||||
Property | 1.28 | Courtyard Dallas Plano Parkway | 0.1% | Collin | TX | 75093 | 1988 | 2013 | 149 | Rooms | 31,522 | T-12 2/28/2015 | 4,680,717 | 3,114,878 | 1,565,839 | 12/31/2014 | ||||||||||||||||||
Property | 1.29 | Courtyard Chicago Oakbrook Terrace | 0.1% | Dupage | IL | 60181 | 1986 | 2013 | 147 | Rooms | 31,951 | T-12 2/28/2015 | 4,701,547 | 3,170,597 | 1,530,950 | 12/31/2014 | ||||||||||||||||||
Property | 1.30 | Courtyard Boston Andover | 0.1% | Essex | MA | 01810 | 1988 | 2014 | 146 | Rooms | 32,170 | T-12 2/28/2015 | 4,888,685 | 3,399,625 | 1,489,060 | 12/31/2014 | ||||||||||||||||||
Property | 1.31 | Courtyard Kansas City Overland Park Metcalf | 0.1% | Johnson | KS | 66210 | 1988 | 2014 | 149 | Rooms | 31,522 | T-12 2/28/2015 | 4,407,308 | 2,984,481 | 1,422,828 | 12/31/2014 | ||||||||||||||||||
Property | 1.32 | Courtyard Minneapolis St Paul Airport | 0.1% | Dakota | MN | 55120 | 1987 | 2014 | 146 | Rooms | 32,170 | T-12 2/28/2015 | 4,811,844 | 3,394,852 | 1,416,992 | 12/31/2014 | ||||||||||||||||||
Property | 1.33 | Courtyard Bakersfield | 0.1% | Kern | CA | 93308 | 1988 | 2013 | 146 | Rooms | 31,075 | T-12 2/28/2015 | 4,515,481 | 2,958,027 | 1,557,454 | 12/31/2014 | ||||||||||||||||||
Property | 1.34 | Courtyard Denver Stapleton | 0.1% | Denver | CO | 80216 | 1987 | 2015 | 146 | Rooms | 31,075 | T-12 2/28/2015 | 3,950,977 | 2,503,253 | 1,447,724 | 12/31/2014 | ||||||||||||||||||
Property | 1.35 | Courtyard Rockford | 0.1% | Winnebago | IL | 61108 | 1986 | 2014 | 147 | Rooms | 30,864 | T-12 2/28/2015 | 3,859,159 | 2,622,070 | 1,237,090 | 12/31/2014 | ||||||||||||||||||
Property | 1.36 | Courtyard Greenville Haywood Mall | 0.1% | Greenville | SC | 29615 | 1988 | 2012 | 146 | Rooms | 30,270 | T-12 2/28/2015 | 4,297,122 | 2,766,727 | 1,530,395 | 12/31/2014 | ||||||||||||||||||
Property | 1.37 | Courtyard St. Louis Westport Plaza | 0.1% | St. Louis | MO | 63146 | 1988 | 2014 | 149 | Rooms | 29,408 | T-12 2/28/2015 | 4,400,579 | 2,989,633 | 1,410,946 | 12/31/2014 | ||||||||||||||||||
Property | 1.38 | Courtyard Chicago Lincolnshire | 0.1% | Lake | IL | 60069 | 1987 | 2013 | 146 | Rooms | 30,012 | T-12 2/28/2015 | 4,226,233 | 2,854,413 | 1,371,820 | 12/31/2014 | ||||||||||||||||||
Property | 1.39 | Courtyard San Antonio Downtown Market Square | 0.1% | Bexar | TX | 78204 | 1990 | 2013 | 149 | Rooms | 29,408 | T-12 2/28/2015 | 4,629,412 | 3,337,074 | 1,292,338 | 12/31/2014 | ||||||||||||||||||
Property | 1.40 | Courtyard Indianapolis Castleton | 0.1% | Marion | IN | 46250 | 1987 | 2012 | 146 | Rooms | 30,012 | T-12 2/28/2015 | 3,793,064 | 2,643,205 | 1,149,859 | 12/31/2014 | ||||||||||||||||||
Property | 1.41 | Courtyard Silver Spring North | 0.1% | Montgomery | MD | 20904 | 1988 | 2013 | 146 | Rooms | 29,304 | T-12 2/28/2015 | 4,459,038 | 3,330,161 | 1,128,877 | 12/31/2014 | ||||||||||||||||||
Property | 1.42 | Courtyard Lexington North | 0.1% | Fayette | KY | 40511 | 1987 | 2014 | 146 | Rooms | 28,950 | T-12 2/28/2015 | 3,881,595 | 2,660,106 | 1,221,490 | 12/31/2014 | ||||||||||||||||||
Property | 1.43 | Courtyard Tampa Westshore | 0.1% | Hillsborough | FL | 33607 | 1986 | 2013 | 145 | Rooms | 28,047 | T-12 2/28/2015 | 5,386,425 | 3,977,441 | 1,408,984 | 12/31/2014 | ||||||||||||||||||
Property | 1.44 | Courtyard Chicago Deerfield | 0.1% | Lake | IL | 60015 | 1986 | 2014 | 131 | Rooms | 29,860 | T-12 2/28/2015 | 3,901,328 | 2,783,431 | 1,117,897 | 12/31/2014 | ||||||||||||||||||
Property | 1.45 | Courtyard St. Petersburg Clearwater | 0.1% | Pinellas | FL | 33762 | 1989 | 2013 | 149 | Rooms | 25,211 | T-12 2/28/2015 | 4,689,375 | 3,408,363 | 1,281,012 | 12/31/2014 | ||||||||||||||||||
Property | 1.46 | Courtyard Toledo Airport Holland | 0.1% | Lucas | OH | 43528 | 1988 | 2012 | 149 | Rooms | 25,211 | T-12 2/28/2015 | 3,890,024 | 2,664,557 | 1,225,467 | 12/31/2014 | ||||||||||||||||||
Property | 1.47 | Courtyard Phoenix Mesa | 0.1% | Maricopa | AZ | 85210 | 1988 | 2013 | 149 | Rooms | 23,097 | T-12 2/28/2015 | 3,715,230 | 2,554,442 | 1,160,788 | 12/31/2014 | ||||||||||||||||||
Property | 1.48 | Courtyard Atlanta Airport South | 0.1% | Clayton | GA | 30337 | 1986 | 2013 | 144 | Rooms | 23,899 | T-12 2/28/2015 | 4,181,703 | 3,091,695 | 1,090,008 | 12/31/2014 | ||||||||||||||||||
Property | 1.49 | Courtyard Memphis Airport | 0.1% | Shelby | TN | 38132 | 1987 | 2014 | 145 | Rooms | 23,734 | T-12 2/28/2015 | 4,617,967 | 3,525,644 | 1,092,323 | 12/31/2014 | ||||||||||||||||||
Property | 1.50 | Courtyard Oklahoma City Airport | 0.1% | Oklahoma | OK | 73108 | 1988 | 2014 | 149 | Rooms | 23,097 | T-12 2/28/2015 | 3,551,936 | 2,565,515 | 986,420 | 12/31/2014 | ||||||||||||||||||
Property | 1.51 | Courtyard Annapolis | 0.1% | Anne Arundel | MD | 21401 | 1989 | 2013 | 149 | Rooms | 22,782 | T-12 2/28/2015 | 4,009,310 | 3,086,038 | 923,271 | 12/31/2014 | ||||||||||||||||||
Property | 1.52 | Courtyard Manassas | 0.1% | Prince William | VA | 20109 | 1989 | 2012 | 149 | Rooms | 21,520 | T-12 2/28/2015 | 3,728,014 | 2,858,986 | 869,028 | 12/31/2014 | ||||||||||||||||||
Property | 1.53 | Courtyard Little Rock | 0.1% | Pulaski | AR | 72211 | 1988 | 2012 | 149 | Rooms | 20,605 | T-12 2/28/2015 | 3,360,579 | 2,539,600 | 820,979 | 12/31/2014 | ||||||||||||||||||
Property | 1.54 | Courtyard Ft. Myers | 0.1% | Lee | FL | 33916 | 1988 | 2013 | 149 | Rooms | 17,922 | T-12 2/28/2015 | 4,098,181 | 3,324,995 | 773,185 | 12/31/2014 | ||||||||||||||||||
Property | 1.55 | Courtyard Atlanta Gwinnett Mall | 0.1% | Gwinnett | GA | 30096 | 1987 | 2015 | 146 | Rooms | 17,840 | T-12 2/28/2015 | 3,295,591 | 2,576,690 | 718,901 | 12/31/2014 | ||||||||||||||||||
Property | 1.56 | Courtyard Chicago Arlington Heights South | 0.1% | Cook | IL | 60005 | 1985 | 2013 | 147 | Rooms | 17,047 | T-12 2/28/2015 | 3,990,618 | 3,241,239 | 749,379 | 12/31/2014 | ||||||||||||||||||
Property | 1.57 | Courtyard Dallas Richardson at Spring Valley | 0.1% | Dallas | TX | 75081 | 1988 | 2015 | 149 | Rooms | 16,818 | T-12 2/28/2015 | 3,282,941 | 2,584,178 | 698,763 | 12/31/2014 | ||||||||||||||||||
Property | 1.58 | Courtyard Huntsville | 0.1% | Madison | AL | 35816 | 1987 | 2014 | 149 | Rooms | 16,219 | T-12 2/28/2015 | 2,997,591 | 2,333,723 | 663,868 | 12/31/2014 | ||||||||||||||||||
Property | 1.59 | Courtyard Birmingham Hoover | 0.0% | Jefferson | AL | 35244 | 1987 | 2012 | 153 | Rooms | 13,736 | T-12 2/28/2015 | 3,214,394 | 2,606,997 | 607,398 | 12/31/2014 | ||||||||||||||||||
Property | 1.60 | Courtyard Phoenix North Metrocenter | 0.0% | Maricopa | AZ | 85021 | 1987 | 2015 | 146 | Rooms | 13,943 | T-12 2/28/2015 | 3,045,035 | 2,300,083 | 744,952 | 12/31/2014 | ||||||||||||||||||
Property | 1.61 | Courtyard Tucson Airport | 0.0% | Pima | AZ | 85756 | 1988 | 2013 | 149 | Rooms | 12,590 | T-12 2/28/2015 | 3,426,120 | 2,740,964 | 685,155 | 12/31/2014 | ||||||||||||||||||
Property | 1.62 | Courtyard Dayton South Mall | 0.0% | Montgomery | OH | 45342 | 1987 | 2012 | 146 | Rooms | 9,081 | T-12 2/28/2015 | 2,847,737 | 2,423,485 | 424,252 | 12/31/2014 | ||||||||||||||||||
Property | 1.63 | Courtyard Philadelphia Devon | 0.0% | Chester | PA | 19087 | 1988 | 2013 | 149 | Rooms | 0 | T-12 2/28/2015 | 6,489,381 | 4,002,629 | 2,486,752 | 12/31/2014 | ||||||||||||||||||
Property | 1.64 | Courtyard Fresno | 0.0% | Fresno | CA | 93710 | 1986 | 2013 | 146 | Rooms | 0 | T-12 2/28/2015 | 5,990,598 | 3,839,151 | 2,151,447 | 12/31/2014 | ||||||||||||||||||
Property | 1.65 | Courtyard Poughkeepsie | 0.0% | Dutchess | NY | 12601 | 1988 | 2013 | 149 | Rooms | 0 | T-12 2/28/2015 | 5,315,729 | 4,003,309 | 1,312,421 | 12/31/2014 | ||||||||||||||||||
Loan | 2 | Courtyard by Marriott Pasadena | 5.6% | Los Angeles | CA | 91103 | 2000 | 2013 | 314 | Rooms | 234,873 | L(24), D(92), O(4) | T-12 4/30/2015 | 19,492,650 | 11,057,661 | 8,434,989 | 12/31/2014 | |||||||||||||||||
Loan | 3 | Meridian at Brentwood | 3.2% | St. Louis | MO | 63144 | 2008 | NAP | 242,235 | Sq. Ft. | 175 | L(26), D(96), O(7) | 12/31/2014 | 6,355,632 | 2,239,462 | 4,116,170 | 12/31/2013 |
A-10 |
COMM 2015-LC21 | ||||||||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||||
Net | Loan per Net | |||||||||||||||||||||||||||||||||
% of | Rentable Area | Units | Rentable Area | Second Most | ||||||||||||||||||||||||||||||
Property | Initial Pool | Year | Year | (SF/Units | of | (SF/Units/ | Prepayment Provisions | Most Recent Operating | Most Recent | Most Recent | Most Recent | Recent Operating | ||||||||||||||||||||||
Flag | ID | Property Name | Balance | County | State | Zip Code | Built | Renovated | Rooms/Pads) | Measure | Rooms/Pads) ($) (4) (11) (14) | (# of payments) (15) | Statements Date | EGI ($) | Expenses($) | NOI($) | Statements Date | |||||||||||||||||
Loan | 4 | 155 Mercer Street | 3.1% | New York | NY | 10012 | 1854 | 2015 | 14,589 | Sq. Ft. | 2,810 | L(25), D(90), O(5) | ||||||||||||||||||||||
Loan | 5 | Capistrano Business Center I & II (33) | 2.6% | Orange | CA | 92675 | 1989 | 2014 | 286,387 | Sq. Ft. | 121 | L(25), D(90), O(5) | 12/31/2014 | 3,587,539 | 1,293,790 | 2,293,749 | 12/31/2013 | |||||||||||||||||
Loan | 6 | Walgreens Net Lease Portfolio V (32) | 2.6% | Various | Various | Various | Various | NAP | 118,155 | Sq. Ft. | 287 | L(29), D(88), O(3) | ||||||||||||||||||||||
Property | 6.01 | Walgreens #10652 | 0.4% | Yellowstone | MT | 59105 | 2007 | NAP | 14,820 | Sq. Ft. | 352 | |||||||||||||||||||||||
Property | 6.02 | Walgreens #4536 | 0.4% | Berrien | MI | 49085 | 1998 | NAP | 16,380 | Sq. Ft. | 303 | |||||||||||||||||||||||
Property | 6.03 | Walgreens #4066 | 0.3% | Canadian | OK | 73099 | 1997 | NAP | 13,905 | Sq. Ft. | 304 | |||||||||||||||||||||||
Property | 6.04 | Walgreens #9402 | 0.3% | Warren | MS | 39180 | 2005 | NAP | 14,820 | Sq. Ft. | 284 | |||||||||||||||||||||||
Property | 6.05 | Walgreens #3018 | 0.3% | Tulsa | OK | 74135 | 1994 | NAP | 14,740 | Sq. Ft. | 273 | |||||||||||||||||||||||
Property | 6.06 | Walgreens #10007 | 0.3% | Codington | SD | 57201 | 2006 | NAP | 15,020 | Sq. Ft. | 262 | |||||||||||||||||||||||
Property | 6.07 | Walgreens #10347 | 0.3% | Davison | SD | 57301 | 2007 | NAP | 14,820 | Sq. Ft. | 264 | |||||||||||||||||||||||
Property | 6.08 | Walgreens #11981 | 0.3% | Nicholas | WV | 26651 | 2008 | NAP | 13,650 | Sq. Ft. | 254 | |||||||||||||||||||||||
Loan | 7 | University Fountains at Lubbock (33) | 2.1% | Lubbock | TX | 79401 | 2005 | NAP | 683 | Beds | 40,117 | L(26), D(88), O(6) | T-12 1/31/2015 | 4,579,740 | 2,383,282 | 2,196,458 | 12/31/2014 | |||||||||||||||||
Loan | 8 | Santa Monica Clock Tower | 2.0% | Los Angeles | CA | 90401 | 1929 | 2004 | 54,471 | Sq. Ft. | 490 | L(25), D(91), O(4) | 12/31/2014 | 3,306,122 | 1,497,371 | 1,808,751 | ||||||||||||||||||
Loan | 9 | Delaware Corporate Center I & II | 2.0% | New Castle | DE | 19803 | 1987, 1989 | 2014 | 200,275 | Sq. Ft. | 132 | L(25), D(91), O(4) | T-12 2/28/2015 | 5,061,074 | 2,056,765 | 3,004,309 | 12/31/2014 | |||||||||||||||||
Loan | 10 | Ortega Ranch (33) | 1.9% | Orange | CA | 92675 | 2005 | 2014 | 143,478 | Sq. Ft. | 174 | L(25), D(90), O(5) | 12/31/2014 | 2,828,052 | 971,050 | 1,857,002 | 12/31/2013 | |||||||||||||||||
Loan | 11 | Anchorage Business Park | 1.9% | Anchorage | AK | 99503 | 1974-1978 | 2000 | 176,799 | Sq. Ft. | 141 | L(25), D(92), O(3) | T-12 2/28/2015 | 3,979,165 | 1,675,115 | 2,304,050 | 12/31/2014 | |||||||||||||||||
Loan | 12 | 26-34 South State Street | 1.8% | Cook | IL | 60603 | 1930 | 2015 | 96,600 | Sq. Ft. | 248 | L(24), D(91), O(5) | 12/31/2014 | 2,334,191 | 630,017 | 1,704,174 | 12/31/2013 | |||||||||||||||||
Loan | 13 | La Gran Plaza (30) (33) | 1.8% | Tarrant | TX | 76115 | 1961 | 2004 | 1,030,613 | Sq. Ft. | 74 | L(25), D(91), O(4) | T-12 1/31/2015 | 14,619,363 | 6,426,107 | 8,193,256 | 12/31/2014 | |||||||||||||||||
Loan | 14 | Embassy Suites Destin | 1.7% | Walton | FL | 32550 | 2001 | 2014 | 155 | Rooms | 145,161 | L(24), D(92), O(4) | T-12 4/30/2015 | 8,233,717 | 5,347,989 | 2,885,728 | 12/31/2014 | |||||||||||||||||
Loan | 15 | Canterbury MHC (33) | 1.7% | El Paso | CO | 80916 | 1985 | NAP | 496 | Pads | 45,363 | L(25), D(91), O(4) | T-12 2/28/2015 | 2,761,892 | 833,227 | 1,928,665 | 12/31/2014 | |||||||||||||||||
Loan | 16 | Sierra Vista Shopping Center | 1.7% | Bernalillo | NM | 87111 | 1979 | 2014 | 182,694 | Sq. Ft. | 121 | L(24), D(92), O(4) | 12/31/2014 | 1,288,648 | 412,423 | 876,225 | ||||||||||||||||||
Loan | 17 | Northgate Slauson Marketplace | 1.7% | Los Angeles | CA | 90011 | 2014 | NAP | 77,096 | Sq. Ft. | 285 | L(25), D(90), O(5) | T-12 2/28/2015 | 1,902,727 | 460,271 | 1,442,456 | ||||||||||||||||||
Loan | 18 | 2250 Roswell Drive | 1.6% | Allegheny | PA | 15205 | 1967 | 2011-2015 | 510,531 | Sq. Ft. | 43 | L(24), D(92), O(4) | 12/31/2014 | 2,315,354 | 743,560 | 1,571,794 | 12/31/2013 | |||||||||||||||||
Loan | 19 | Giant Foods | 1.6% | Montgomery | PA | 19090 | NAP | NAP | 131,157 | Sq. Ft. | NAP | L(25), D(91), O(4) | 12/31/2014 | 1,550,000 | 1,550,000 | 12/31/2013 | ||||||||||||||||||
Loan | 20 | Capitol Plaza (33) | 0.6% | Waukesha | WI | 53005 | 1966, 2003 | 2003 | 64,478 | Sq. Ft. | 113 | L(24), YM1(91), O(5) | 12/31/2014 | 920,767 | 312,627 | 608,140 | 12/31/2013 | |||||||||||||||||
Loan | 21 | College Park Plaza (33) | 0.5% | Outagamie | WI | 54915 | 1998 | NAP | 83,144 | Sq. Ft. | 78 | L(24), YM1(91), O(5) | 12/31/2014 | 550,629 | 199,161 | 351,468 | 12/31/2013 | |||||||||||||||||
Loan | 22 | Grant Park Plaza (33) | 0.4% | Milwaukee | WI | 53172 | 1967 | 2005 | 80,597 | Sq. Ft. | 73 | L(24), YM1(91), O(5) | 12/31/2014 | 592,912 | 281,319 | 311,593 | 12/31/2013 | |||||||||||||||||
Loan | 23 | Renaissance New Orleans Portfolio (30) | 1.5% | Orleans | LA | Various | Various | Various | 489 | Rooms | 88,427 | L(24), O(36) | T-12 2/28/2015 | 29,215,137 | 23,814,390 | 5,400,747 | 12/31/2014 | |||||||||||||||||
Property | 23.01 | Renaissance Pere Marquette | 0.8% | Orleans | LA | 70112 | 1915 | 2013-2014 | 272 | Rooms | 83,050 | T-12 2/28/2015 | 16,410,886 | 13,237,446 | 3,173,440 | 12/31/2014 | ||||||||||||||||||
Property | 23.02 | Renaissance Arts | 0.7% | Orleans | LA | 70130 | 1910 | 2013-2015 | 217 | Rooms | 95,167 | T-12 2/28/2015 | 12,804,251 | 10,576,944 | 2,227,307 | 12/31/2014 | ||||||||||||||||||
Loan | 24 | The Plaza on Broadway | 1.4% | Boulder | CO | 80302 | 2013 | NAP | 152 | Beds | 124,342 | L(25), D(91), O(4) | T-12 2/28/2015 | 1,974,000 | 722,534 | 1,251,466 | 12/31/2014 | |||||||||||||||||
Loan | 25 | The Shops at 505 | 1.4% | Maui | HI | 96761 | 1975 | 1989, 2012 | 65,433 | Sq. Ft. | 288 | L(25), D(92), O(3) | T-12 3/31/2015 | 2,735,150 | 1,000,493 | 1,734,657 | 12/31/2014 | |||||||||||||||||
Loan | 26 | Embassy Suites Corpus Christi | 1.4% | Nueces | TX | 78411 | 1984 | 2013-2014 | 150 | Rooms | 123,193 | L(25), D(91), O(4) | T-12 3/31/2015 | 6,169,747 | 3,914,479 | 2,255,268 | 12/31/2014 | |||||||||||||||||
Loan | 27 | Honeywell Building | 1.4% | Harris | TX | 77042 | 1983 | NAP | 156,784 | Sq. Ft. | 116 | L(24), D(92), O(4) | 12/31/2014 | 4,342,195 | 1,845,836 | 2,496,360 | 12/31/2013 | |||||||||||||||||
Loan | 28 | 350 East Fordham Road | 1.3% | Bronx | NY | 10458 | 1960, 1993 | NAP | 44,960 | Sq. Ft. | 385 | L(25), D(91), O(4) | ||||||||||||||||||||||
Loan | 29 | Komar Desert Center (32) | 1.3% | Riverside | CA | 92253 | 2008 | NAP | 77,466 | Sq. Ft. | 220 | L(29), D(88), O(3) | T-12 9/30/2014 | 1,889,379 | 443,030 | 1,446,349 | 12/31/2013 | |||||||||||||||||
Loan | 30 | Trop Plaza | 1.3% | Clark | NV | 89103 | 2000 | NAP | 74,824 | Sq. Ft. | 225 | L(24), D(92), O(4) | T-12 1/31/2015 | 1,784,825 | 403,137 | 1,381,687 | 12/31/2014 | |||||||||||||||||
Loan | 31 | 36 South State Street | 1.3% | Cook | IL | 60603 | 1912 | 2006 | 19,400 | Sq. Ft. | 866 | L(24), D(91), O(5) | 12/31/2014 | 1,624,328 | 265,458 | 1,358,870 | 12/31/2013 | |||||||||||||||||
Loan | 32 | aLoft Hotel Minneapolis (32) | 1.2% | Hennepin | MN | 55415 | 2008 | NAP | 155 | Rooms | 103,226 | L(24), D(92), O(4) | T-12 3/31/2015 | 6,400,207 | 4,461,263 | 1,938,944 | 12/31/2014 | |||||||||||||||||
Loan | 33 | Hilton Garden Inn – Phoenix Airport North (32) | 1.2% | Maricopa | AZ | 85008 | 2008 | 2014 | 192 | Rooms | 82,813 | L(24), YM1(93), O(3) | T-12 3/31/2015 | 7,162,037 | 4,966,045 | 2,195,992 | 12/31/2014 | |||||||||||||||||
Loan | 34 | Ambridge Regional Center | 1.1% | Beaver | PA | 15003 | 1913-1991 | NAP | 1,000,077 | Sq. Ft. | 15 | L(24), D(92), O(4) | T-12 2/28/2015 | 3,532,929 | 1,982,557 | 1,550,372 | 12/31/2014 | |||||||||||||||||
Loan | 35 | Shoppes of Beavercreek | 1.1% | Greene | OH | 45431 | 1997 | NAP | 172,798 | Sq. Ft. | 87 | L(25), YM1(89), O(6) | T-12 1/31/2015 | 2,444,858 | 672,999 | 1,771,859 | 12/31/2014 | |||||||||||||||||
Loan | 36 | Keller Oaks | 1.1% | Dallas | TX | 75006 | 1979 | 2012-2014 | 220 | Units | 65,000 | L(25), D(92), O(3) | T-12 2/28/2015 | 2,092,363 | 1,008,400 | 1,083,963 | 12/31/2014 | |||||||||||||||||
Loan | 37 | 75 Armory | 1.1% | Champaign | IL | 61820 | 2013 | NAP | 194 | Beds | 73,067 | L(25), D(92), O(3) | T-12 2/28/2015 | 1,844,215 | 598,566 | 1,245,649 | 12/31/2014 | |||||||||||||||||
Loan | 38 | Mobile Gardens MHC Portfolio | 1.0% | Various | Various | Various | Various | NAP | 485 | Pads | 28,144 | L(25), D(91), O(4) | 12/31/2014 | 1,984,672 | 503,735 | 1,480,937 | 12/31/2013 | |||||||||||||||||
Property | 38.01 | Mobile Gardens and Hollyview Mobile Home Park | 0.7% | Sussex | DE | 19973 | 1965 | NAP | 280 | Pads | 30,804 | 12/31/2014 | 1,192,507 | 283,024 | 909,483 | 12/31/2013 | ||||||||||||||||||
Property | 38.02 | Rock Creek and Stony Chase Mobile Home Park | 0.2% | Cecil | MD | 21921 | 1965 | NAP | 105 | Pads | 24,286 | 12/31/2014 | 459,501 | 146,792 | 312,709 | 12/31/2013 | ||||||||||||||||||
Property | 38.03 | Briarwood Manor | 0.2% | Sussex | DE | 19956 | 1972 | NAP | 100 | Pads | 24,750 | 12/31/2014 | 332,664 | 73,919 | 258,745 | 12/31/2013 | ||||||||||||||||||
Loan | 39 | The Malulani Portfolio | 1.0% | Various | Various | Various | Various | Various | 316,401 | Sq. Ft. | 43 | L(12), YM1(105), O(3) | T-12 3/31/2015 | 1,252,313 | 266,144 | 986,169 | 12/31/2014 | |||||||||||||||||
Property | 39.01 | Liona Apartments | 0.5% | Honolulu | HI | 96814 | 1962 | 2013-2014 | 20,009 | Sq. Ft. | 354 | T-12 3/31/2015 | 686,022 | 222,575 | 463,447 | 12/31/2014 | ||||||||||||||||||
Property | 39.02 | Kaiser Ground Lease | 0.2% | Maui | HI | 96761 | NAP | NAP | 68,707 | Sq. Ft. | NAP | T-12 3/31/2015 | 166,667 | 6,667 | 160,000 | 12/31/2014 | ||||||||||||||||||
Property | 39.03 | Sears Ground Lease | 0.2% | Porter | IN | 46368 | NAP | NAP | 223,564 | Sq. Ft. | NAP | T-12 3/31/2015 | 216,300 | 216,300 | 12/31/2014 | |||||||||||||||||||
Property | 39.04 | Kokua Market | 0.1% | Honolulu | HI | 96826 | 1908 | 1960 | 4,121 | Sq. Ft. | 429 | T-12 3/31/2015 | 183,324 | 36,902 | 146,422 | 12/31/2014 | ||||||||||||||||||
Loan | 40 | Parkview Place Apartments | 1.0% | Williamson | TX | 78626 | 1999 | 2015 | 176 | Units | 76,705 | L(25), D(91), O(4) | T-12 1/31/2015 | 1,896,539 | 856,627 | 1,039,912 | 12/31/2014 | |||||||||||||||||
Loan | 41 | Heritage Plaza Shopping Center | 0.9% | Pima | AZ | 85741 | 1987 | NAP | 112,394 | Sq. Ft. | 111 | L(24), D(92), O(4) | 12/31/2014 | 2,005,449 | 695,618 | 1,309,831 | 12/31/2013 | |||||||||||||||||
Loan | 42 | Parkdale Shopping Center | 0.9% | McLennan | TX | 76710 | 1961, 1972, 1974, 1994 | 2000 | 191,559 | Sq. Ft. | 64 | L(24), D(33), O(3) | T-12 3/31/2015 | 1,498,913 | 500,207 | 998,706 | 12/31/2014 | |||||||||||||||||
Loan | 43 | Samsondale Plaza | 0.8% | Rockland | NY | 10993 | 1964, 1977 | 2004 | 158,072 | Sq. Ft. | 71 | L(25), D(91), O(4) | T-12 3/31/2015 | 2,669,936 | 1,505,505 | 1,164,431 | 12/31/2014 | |||||||||||||||||
Loan | 44 | Fremont Ford | 0.8% | Alameda | CA | 94560 | 1988, 1994 | 2011, 2015 | 110,540 | Sq. Ft. | 100 | L(24), YM1(91), O(5) | T-12 2/28/2015 | 1,491,127 | 137,259 | 1,353,868 | 12/31/2014 | |||||||||||||||||
Loan | 45 | 24 Hour Fitness West Covina (32) | 0.8% | Los Angeles | CA | 91790 | 1962 | 1999 | 37,500 | Sq. Ft. | 286 | L(25), D(32), O(3) | 12/31/2014 | 1,213,618 | 1,213,618 | |||||||||||||||||||
Loan | 46 | Centre Creek Plaza & Wells Fargo Building (33) | 0.8% | Travis | TX | Various | Various | Various | 112,812 | Sq. Ft. | 94 | L(24), D(33), O(3) | T-12 3/31/2015 | 1,949,961 | 957,335 | 992,626 | 12/31/2014 | |||||||||||||||||
Property | 46.01 | Wells Fargo Building | 0.4% | Travis | TX | 78741 | 1985 | NAP | 55,345 | Sq. Ft. | 107 | T-12 3/31/2015 | 1,113,769 | 489,212 | 624,557 | 12/31/2014 | ||||||||||||||||||
Property | 46.02 | Centre Creek Plaza | 0.4% | Travis | TX | 78754 | 1986 | 1993, 1998 | 57,467 | Sq. Ft. | 82 | T-12 3/31/2015 | 836,192 | 468,122 | 368,070 | 12/31/2014 | ||||||||||||||||||
Loan | 47 | North Stadium Business Center (33) | 0.8% | Orange | CA | 92806 | 1965-1970 | 2013 | 150,871 | Sq. Ft. | 69 | L(25), D(30), O(5) | 12/31/2014 | 1,297,797 | 497,269 | 800,528 | 12/31/2013 | |||||||||||||||||
Loan | 48 | Glencoe Crossing | 0.7% | Washtenaw | MI | 48108 | 1980 | 1991, 2008 | 93,899 | Sq. Ft. | 104 | L(25), D(92), O(3) | T-12 4/30/2015 | 1,534,070 | 682,278 | 851,792 | 12/31/2014 | |||||||||||||||||
Loan | 49 | Inn @ Northrup Station | 0.7% | Multnomah | OR | 97209 | 1979 | 2001 | 70 | Rooms | 132,143 | L(49), YM1(68), O(3) | T-12 2/28/2015 | 3,529,991 | 1,983,335 | 1,546,656 | 12/31/2014 | |||||||||||||||||
Loan | 50 | StaxUp Self Storage - San Ysidro | 0.7% | San Diego | CA | 92173 | 1985 | NAP | 163,145 | Sq. Ft. | 56 | L(26), D(91), O(3) | T-12 2/28/2015 | 1,284,901 | 490,346 | 794,555 | 12/31/2014 | |||||||||||||||||
Loan | 51 | Solaris Vail Portfolio | 0.7% | Eagle | CO | Various | Various | Various | 36,144 | Sq. Ft. | 241 | L(25), D(92), O(3) | 12/31/2014 | 718,955 | 236,947 | 482,008 | ||||||||||||||||||
Property | 51.01 | Eagle Vail Industrial Center | 0.4% | Eagle | CO | 81620 | 1976 | NAP | 32,000 | Sq. Ft. | 157 | 12/31/2014 | 536,541 | 175,046 | 361,495 | |||||||||||||||||||
Property | 51.02 | Wall Street Building | 0.2% | Eagle | CO | 81657 | 1968 | 2015 | 3,222 | Sq. Ft. | 716 | 12/31/2014 | 135,051 | 42,003 | 93,048 | |||||||||||||||||||
Property | 51.03 | Lodge at Vail | 0.1% | Eagle | CO | 81657 | 1969 | NAP | 922 | Sq. Ft. | 1,510 | 12/31/2014 | 47,362 | 19,898 | 27,464 |
A-11 |
COMM 2015-LC21 | ||||||||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||||
Net | Loan per Net | |||||||||||||||||||||||||||||||||
% of | Rentable Area | Units | Rentable Area | Second Most | ||||||||||||||||||||||||||||||
Property | Initial Pool | Year | Year | (SF/Units | of | (SF/Units/ | Prepayment Provisions | Most Recent Operating | Most Recent | Most Recent | Most Recent | Recent Operating | ||||||||||||||||||||||
Flag | ID | Property Name | Balance | County | State | Zip Code | Built | Renovated | Rooms/Pads) | Measure | Rooms/Pads) ($) (4) (11) (14) | (# of payments) (15) | Statements Date | EGI ($) | Expenses($) | NOI($) | Statements Date | |||||||||||||||||
Loan | 52 | Avenue Mentry Industrial | 0.7% | Los Angeles | CA | 91355 | 1989 | NAP | 115,453 | Sq. Ft. | 74 | L(24), D(92), O(4) | ||||||||||||||||||||||
Loan | 53 | 901 New Hampshire | 0.6% | Douglas | KS | 66044 | 2011 | NAP | 55 | Units | 154,545 | L(25), D(91), O(4) | T-12 2/28/2015 | 1,204,892 | 432,171 | 772,721 | 12/31/2014 | |||||||||||||||||
Loan | 54 | Plantation at Quail Valley | 0.6% | Fort Bend | TX | 77459 | 2004 | 2013-2014 | 124 | Units | 67,576 | L(26), D(91), O(3) | T-12 2/28/2015 | 1,580,948 | 823,020 | 757,928 | 12/31/2014 | |||||||||||||||||
Loan | 55 | Park Guilderland Apartments | 0.6% | Albany | NY | 12085 | 1971-1974 | NAP | 146 | Units | 57,021 | L(25), D(91), O(4) | T-12 2/28/2015 | 1,359,739 | 413,698 | 946,041 | 12/31/2014 | |||||||||||||||||
Loan | 56 | Hilton Garden Inn Dover | 0.6% | Kent | DE | 19901 | 2008 | 2012 | 95 | Rooms | 84,646 | L(25), D(92), O(3) | T-12 2/28/2015 | 3,126,750 | 2,111,619 | 1,015,131 | 12/31/2014 | |||||||||||||||||
Loan | 57 | Whispering Creek (33) | 0.6% | Victoria | TX | 77904 | 1994 | NAP | 60,821 | Sq. Ft. | 132 | L(25), D(90), O(5) | T-12 2/28/2015 | 946,663 | 255,191 | 691,472 | 12/31/2014 | |||||||||||||||||
Loan | 58 | Brunelli Portfolio | 0.6% | Various | Various | Various | Various | NAP | 91,446 | Sq. Ft. | 86 | L(26), D(81), O(13) | ||||||||||||||||||||||
Property | 58.01 | Best Buy and Barnes & Noble | 0.4% | Orange | FL | 32809 | 1994 | NAP | 65,000 | Sq. Ft. | 87 | 12/31/2014 | 910,616 | 340,342 | 570,274 | |||||||||||||||||||
Property | 58.02 | Dollar General - Valdosta, GA | 0.1% | Lowndes | GA | 31602 | 2012 | NAP | 9,100 | Sq. Ft. | 104 | |||||||||||||||||||||||
Property | 58.03 | Dollar General - Weeki Wachee, FL | 0.1% | Hernando | FL | 34606 | 2011 | NAP | 9,026 | Sq. Ft. | 78 | |||||||||||||||||||||||
Property | 58.04 | Family Dollar - Tampa, FL | 0.0% | Hillsborough | FL | 33612 | 2014 | NAP | 8,320 | Sq. Ft. | 72 | |||||||||||||||||||||||
Loan | 59 | Airoom Plaza and Lincolnwood Commons | 0.6% | Cook | IL | 60712 | Various | Various | 59,179 | Sq. Ft. | 130 | L(25), D(92), O(3) | 12/31/2014 | 755,409 | 305,915 | 449,494 | 12/31/2013 | |||||||||||||||||
Property | 59.01 | Airoom Plaza | 0.4% | Cook | IL | 60712 | 1980 | 1996 | 46,257 | Sq. Ft. | 121 | |||||||||||||||||||||||
Property | 59.02 | Lincolnwood Commons | 0.2% | Cook | IL | 60712 | 1990 | NAP | 12,922 | Sq. Ft. | 162 | |||||||||||||||||||||||
Loan | 60 | Cole Village (33) | 0.6% | Ada | ID | 83704 | 1974 | 2013 | 118,087 | Sq. Ft. | 62 | L(23), YM1(93), O(4) | T-12 2/28/2015 | 976,596 | 332,288 | 644,308 | 12/31/2014 | |||||||||||||||||
Loan | 61 | Corbin Office Center | 0.5% | Los Angeles | CA | 91356 | 1981 | 2005 | 49,417 | Sq. Ft. | 147 | L(24), D(93), O(3) | 12/31/2014 | 1,008,642 | 371,496 | 637,146 | 12/31/2013 | |||||||||||||||||
Loan | 62 | McDowell Business Park | 0.5% | Maricopa | AZ | 85260 | 2001, 2003 | NAP | 63,763 | Sq. Ft. | 111 | L(24), D(30), O(6) | 12/31/2014 | 786,412 | 222,258 | 564,154 | 12/31/2013 | |||||||||||||||||
Loan | 63 | Wingate - Richardson | 0.5% | Dallas | TX | 75080 | 1987 | 2012-2014 | 127 | Rooms | 52,672 | L(25), D(92), O(3) | T-12 2/28/2015 | 2,136,454 | 1,308,216 | 828,238 | 12/31/2014 | |||||||||||||||||
Loan | 64 | 9301 Largo Drive | 0.5% | Prince George’s | MD | 20774 | 1988 | NAP | 109,536 | Sq. Ft. | 59 | L(24), D(92), O(4) | T-12 2/28/2015 | 780,185 | 205,395 | 574,789 | 12/31/2014 | |||||||||||||||||
Loan | 65 | West Union Village | 0.5% | Washington | OR | 97229 | 2001 | NAP | 38,493 | Sq. Ft. | 169 | L(24), D(92), O(4) | T-12 3/31/2015 | 711,075 | 292,403 | 418,671 | 12/31/2014 | |||||||||||||||||
Loan | 66 | Pines at West Penn MHP | 0.5% | Schuylkill | PA | 17960 | 1997 | NAP | 242 | Pads | 26,446 | L(24), D(93), O(3) | T-12 2/28/2015 | 845,395 | 308,656 | 536,739 | 12/31/2014 | |||||||||||||||||
Loan | 67 | Parkcrest Apartments | 0.5% | Wayne | MI | 48185 | 1987 | NAP | 156 | Units | 39,423 | L(25), YM1(32), O(3) | T-12 3/31/2015 | 1,268,294 | 623,345 | 644,949 | 12/31/2014 | |||||||||||||||||
Loan | 68 | Indian Run Village MHP | 0.5% | Chester | PA | 19344 | 1971 | NAP | 236 | Pads | 25,424 | L(24), D(93), O(3) | T-12 2/28/2015 | 1,017,581 | 469,539 | 548,042 | 12/31/2014 | |||||||||||||||||
Loan | 69 | Wineman Building | 0.5% | San Luis Obispo | CA | 93401 | 1930 | 2010 | 50 | Units | 120,000 | L(24), D(91), O(5) | 12/31/2014 | 1,141,013 | 540,950 | 600,063 | 12/31/2013 | |||||||||||||||||
Loan | 70 | Emerald Tower Apartments | 0.5% | Cook | IL | 60640 | 1931 | 2000 | 112 | Units | 53,571 | L(25), D(91), O(4) | 12/31/2014 | 713,796 | 177,659 | 536,137 | 12/31/2013 | |||||||||||||||||
Loan | 71 | Nyberg Retail Center (33) | 0.4% | Washington | OR | 97062 | 1989 | NAP | 30,778 | Sq. Ft. | 192 | L(25), D(90), O(5) | 12/31/2014 | 813,578 | 281,824 | 531,754 | 12/31/2013 | |||||||||||||||||
Loan | 72 | Orchards at University Square | 0.4% | Los Angeles | CA | 91324 | 2014 | NAP | 12,554 | Sq. Ft. | 458 | L(24), D(93), O(3) | ||||||||||||||||||||||
Loan | 73 | Macedonia Marketplace | 0.4% | Summit | OH | 44056 | 2015 | NAP | 20,876 | Sq. Ft. | 268 | L(25), D(91), O(4) | ||||||||||||||||||||||
Loan | 74 | Sunrise Villas | 0.4% | Chatham | GA | 31404 | 1947 | 2006-2012 | 148 | Units | 36,216 | L(24), D(93), O(3) | T-12 2/28/2015 | 1,074,356 | 513,176 | 561,180 | 12/31/2014 | |||||||||||||||||
Loan | 75 | Parker Center | 0.4% | Bay | FL | 32404 | 1989 | NAP | 68,680 | Sq. Ft. | 77 | L(25), YM1(91), O(4) | 12/31/2014 | 374,538 | 87,296 | 287,242 | 12/31/2013 | |||||||||||||||||
Loan | 76 | CenturyLink Las Vegas | 0.4% | Clark | NV | 89104 | 2001 | NAP | 24,000 | Sq. Ft. | 213 | L(17), YM1(99), O(4) | ||||||||||||||||||||||
Loan | 77 | Patriot Place Apartments | 0.4% | Florence | SC | 29506 | 1974 | 2009, 2012, 2013 | 168 | Units | 30,357 | L(24), D(94), O(2) | T-12 4/30/2015 | 1,210,097 | 576,067 | 634,030 | 12/31/2013 | |||||||||||||||||
Loan | 78 | Dollar General Texas Portfolio I | 0.4% | Various | TX | Various | Various | NAP | 80,581 | Sq. Ft. | 62 | L(24), D(93), O(3) | 12/31/2014 | 691,295 | 139,342 | 551,953 | 12/31/2013 | |||||||||||||||||
Property | 78.01 | Dollar General Mission | 0.0% | Hidalgo | TX | 78572 | 2004 | NAP | 9,100 | Sq. Ft. | 68 | 12/31/2014 | 66,805 | 16,934 | 49,871 | 12/31/2013 | ||||||||||||||||||
Property | 78.02 | Dollar General Brownsville | 0.0% | Cameron | TX | 78520 | 2004 | NAP | 9,100 | Sq. Ft. | 68 | 12/31/2014 | 76,646 | 16,480 | 60,166 | 12/31/2013 | ||||||||||||||||||
Property | 78.03 | Dollar General Los Fresnos | 0.0% | Cameron | TX | 78566 | 2003 | NAP | 9,100 | Sq. Ft. | 68 | 12/31/2014 | 69,887 | 15,150 | 54,737 | 12/31/2013 | ||||||||||||||||||
Property | 78.04 | Dollar General Beaumont | 0.0% | Jefferson | TX | 77706 | 2003 | NAP | 9,100 | Sq. Ft. | 61 | 12/31/2014 | 76,751 | 23,940 | 52,811 | 12/31/2013 | ||||||||||||||||||
Property | 78.05 | Dollar General Coldspring | 0.0% | San Jacinto | TX | 77331 | 2004 | NAP | 9,014 | Sq. Ft. | 61 | 12/31/2014 | 75,916 | 11,011 | 64,905 | 12/31/2013 | ||||||||||||||||||
Property | 78.06 | Dollar General New Braunfels - Walnut Ave | 0.0% | Comal | TX | 78130 | 2004 | NAP | 9,014 | Sq. Ft. | 57 | 12/31/2014 | 82,573 | 14,513 | 68,060 | 12/31/2013 | ||||||||||||||||||
Property | 78.07 | Dollar General New Braunfels - Hwy 46 | 0.0% | Comal | TX | 78130 | 2004 | NAP | 9,014 | Sq. Ft. | 57 | 12/31/2014 | 87,605 | 15,667 | 71,938 | 12/31/2013 | ||||||||||||||||||
Property | 78.08 | Dollar General San Marcos | 0.0% | Hays | TX | 78666 | 2005 | NAP | 9,014 | Sq. Ft. | 57 | 12/31/2014 | 85,194 | 14,150 | 71,044 | 12/31/2013 | ||||||||||||||||||
Property | 78.09 | Dollar General Magnolia | 0.0% | Montgomery | TX | 77354 | 2004 | NAP | 8,125 | Sq. Ft. | 62 | 12/31/2014 | 69,918 | 11,497 | 58,421 | 12/31/2013 | ||||||||||||||||||
Loan | 79 | Value Place | 0.4% | Charleston | SC | 29405 | 2006 | 2014 | 121 | Rooms | 39,163 | L(25), D(32), O(3) | T-12 2/28/2015 | 1,469,135 | 794,655 | 674,480 | 12/31/2014 | |||||||||||||||||
Loan | 80 | SummerPlace Inn Destin | 0.3% | Okaloosa | FL | 32541 | 1997 | 2008-2009 | 72 | Rooms | 62,273 | L(26), D(91), O(3) | T-12 3/31/2015 | 1,857,717 | 1,111,439 | 746,278 | 12/31/2014 | |||||||||||||||||
Loan | 81 | Red Mountain Storage | 0.3% | Clark | NV | 89005 | 1995, 2000 | NAP | 111,913 | Sq. Ft. | 39 | L(25), YM1(89), O(6) | 12/31/2014 | 549,946 | 190,741 | 359,204 | 12/31/2013 | |||||||||||||||||
Loan | 82 | Unicorp Portfolio II | 0.3% | Various | Various | Various | Various | Various | 33,311 | Sq. Ft. | 129 | L(24), D(90), O(6) | 12/31/2014 | 587,097 | 118,748 | 468,349 | ||||||||||||||||||
Property | 82.01 | Advance Auto Parts - Eastpointe | 0.1% | Macomb | MI | 48021 | 2008 | NAP | 7,000 | Sq. Ft. | 178 | |||||||||||||||||||||||
Property | 82.02 | Dollar General - Mount Dora | 0.1% | Lake | FL | 32757 | 2013 | NAP | 9,026 | Sq. Ft. | 138 | |||||||||||||||||||||||
Property | 82.03 | Family Dollar - Milwaukee | 0.1% | Milwaukee | WI | 53219 | 1950 | 2011 | 8,566 | Sq. Ft. | 139 | |||||||||||||||||||||||
Property | 82.04 | Dollar General - Milwaukee | 0.0% | Milwaukee | WI | 53212 | 1963 | 2012 | 8,719 | Sq. Ft. | 71 | |||||||||||||||||||||||
Loan | 83 | Brentwood Shopping Center | 0.3% | Escambia | FL | 32503 | 1961 | 1990 | 79,785 | Sq. Ft. | 54 | L(24), D(93), O(3) | T-12 3/31/2015 | 649,549 | 170,200 | 479,349 | 12/31/2014 | |||||||||||||||||
Loan | 84 | Westgate Shopping Center (33) | 0.3% | Pulaski | AR | 72207 | 1965 | 1992 | 52,626 | Sq. Ft. | 80 | L(25), D(83), O(12) | T-12 3/31/2015 | 707,769 | 182,263 | 525,506 | 12/31/2014 | |||||||||||||||||
Loan | 85 | Storage Pros - Chattanooga | 0.3% | Hamilton | TN | 37405 | 1986 | 1999 | 68,875 | Sq. Ft. | 60 | L(25), D(92), O(3) | T-12 3/31/2015 | 654,358 | 307,039 | 347,319 | 12/31/2014 | |||||||||||||||||
Loan | 86 | The Glens Apartments (33) | 0.3% | Macomb | MI | 48045 | 1972, 1979 | NAP | 181 | Units | 22,623 | L(25), D(92), O(3) | T-12 1/31/2015 | 1,228,452 | 631,172 | 597,280 | 12/31/2014 | |||||||||||||||||
Loan | 87 | Summit Retail | 0.3% | Macomb | MI | 48315 | 2002 | 2013 | 60,507 | Sq. Ft. | 66 | L(25), D(91), O(4) | T-12 3/31/2015 | 890,012 | 263,722 | 626,290 | 12/31/2014 | |||||||||||||||||
Loan | 88 | Golfsmith Richmond (32) | 0.3% | Henrico | VA | 23060 | 2014 | NAP | 23,635 | �� | Sq. Ft. | 165 | L(25), D(92), O(3) | 12/31/2014 | 413,613 | 413,613 | ||||||||||||||||||
Loan | 89 | Spencer Springs Shopping Center | 0.3% | Clark | NV | 89119 | 1992 | NAP | 24,336 | Sq. Ft. | 154 | L(24), D(92), O(4) | T-12 3/31/2015 | 492,235 | 129,048 | 363,187 | 12/31/2014 | |||||||||||||||||
Loan | 90 | Boardwalk Shopping Center Orlando | 0.3% | Seminole | FL | 32701 | 1988 | NAP | 50,779 | Sq. Ft. | 72 | L(25), D(91), O(4) | ||||||||||||||||||||||
Loan | 91 | Lockaway Self Storage San Antonio | 0.3% | Bexar | TX | 78247 | 2001 | NAP | 69,875 | Sq. Ft. | 50 | L(25), D(92), O(3) | T-12 2/28/2015 | 527,714 | 244,982 | 282,732 | 12/31/2014 | |||||||||||||||||
Loan | 92 | Jo Ann Fabrics El Paso | 0.2% | El Paso | TX | 79925 | 1982 | 2014 | 27,515 | Sq. Ft. | 117 | L(24), DorYM1(91), O(5) | ||||||||||||||||||||||
Loan | 93 | Bear Creek Office | 0.2% | Harris | TX | 77084 | 1982 | 2008 | 53,037 | Sq. Ft. | 60 | L(24), D(92), O(4) | 12/31/2014 | 805,414 | 396,537 | 408,877 | 12/31/2013 | |||||||||||||||||
Loan | 94 | Walgreens 3222 Milwaukee | 0.2% | Cook | IL | 60618 | 2004 | NAP | 13,650 | Sq. Ft. | 220 | L(24), D(92), O(4) | 3/30/2015 | 432,000 | 432,000 | |||||||||||||||||||
Loan | 95 | Kress Building | 0.2% | Richland | SC | 29201 | 1934-1951 | 2004 | 31 | Units | 91,935 | L(24), D(93), O(3) | T-12 3/31/2015 | 461,986 | 179,733 | 282,253 | 12/31/2014 | |||||||||||||||||
Loan | 96 | Village Apartments | 0.2% | Wayne | MI | 48135 | 1972 | NAP | 96 | Units | 28,646 | L(25), YM1(92), O(3) | T-12 3/31/2015 | 628,178 | 322,822 | 305,356 | 12/31/2014 | |||||||||||||||||
Loan | 97 | Storage Etc. San Bernadino | 0.2% | San Bernardino | CA | 92408 | 2003 | NAP | 54,515 | Sq. Ft. | 46 | L(24), D(92), O(4) | T-12 6/30/2014 | 406,004 | 188,392 | 217,612 | 12/31/2013 | |||||||||||||||||
Loan | 98 | North State U-Stor & Lock | 0.2% | Hinds | MS | 39206 | 1973, 2008, 2009 | 2008-2009 | 66,850 | Sq. Ft. | 36 | L(25), D(92), O(3) | T-12 1/31/2015 | 441,221 | 176,969 | 264,252 | 12/31/2014 | |||||||||||||||||
Loan | 99 | Minges Creek Storage Plaza | 0.1% | Calhoun | MI | 49015 | 1990 | 1997 | 58,750 | Sq. Ft. | 30 | L(24), D(93), O(3) | T-12 3/31/2015 | 355,682 | 195,376 | 160,306 | 12/31/2014 | |||||||||||||||||
Loan | 100 | River Haven MHP (33) | 0.1% | Hillsborough | FL | 33570 | 1965 | NAP | 59 | Pads | 28,729 | L(25), D(92), O(3) | T-12 2/28/2015 | 279,050 | 83,764 | 195,286 | 12/31/2014 | |||||||||||||||||
Loan | 101 | Umatilla Plaza | 0.1% | Lake | FL | 32784 | 1987 | 2014 | 47,761 | Sq. Ft. | 29 | L(25), D(92), O(3) | T-12 3/31/2015 | 351,581 | 128,711 | 222,870 | 12/31/2014 | |||||||||||||||||
Loan | 102 | Dollar General - Red Oak (33) | 0.1% | Montgomery | IA | 51566 | 2014 | NAP | 9,026 | Sq. Ft. | 86 | YM(24), DorYM(92), O(4) | ||||||||||||||||||||||
Loan | 103 | Dollar General - Zapata (33) | 0.1% | Zapata | TX | 78076 | 2015 | NAP | 9,100 | Sq. Ft. | 82 | YM(24), DorYM(92), O(4) | ||||||||||||||||||||||
A-12 |
COMM 2015-LC21 | ||||||||||||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||||||||
% of | Second | Second | Second | Third Most | Third | Third | Third | |||||||||||||||||||||||||||||||
Property | Initial Pool | Most Recent | Most Recent | Most Recent | Recent Operating | Most Recent | Most Recent | Most Recent | Underwritten NOI | Underwritten NCF | Underwritten | Underwritten | Underwritten | Underwritten | Underwritten | Underwritten | Underwritten | |||||||||||||||||||||
Flag | ID | Property Name | Balance | EGI($) | Expenses($) | NOI($) | Statements Date | EGI($) | Expenses($) | NOI($) | Debt Yield (11) | Debt Yield (11) | Revenue($) | EGI($) | Expenses($) | NOI ($) | Reserves($) | TI/LC($) | NCF ($) | |||||||||||||||||||
Loan | 1 | Courtyard by Marriott Portfolio (30) (31) | 7.3% | 307,888,286 | 206,741,900 | 101,146,386 | 12/31/2013 | 278,415,705 | 193,715,998 | 84,699,708 | 32.7% | 27.7% | 284,991,726 | 313,078,352 | 210,219,717 | 102,858,635 | 15,653,918 | 87,204,717 | ||||||||||||||||||||
Property | 1.01 | Courtyard Larkspur Landing Marin County | 0.3% | 8,749,589 | 4,668,019 | 4,081,570 | 12/31/2013 | 7,597,725 | 4,352,542 | 3,245,183 | 8,267,767 | 8,876,647 | 4,723,237 | 4,153,410 | 443,832 | 3,709,578 | ||||||||||||||||||||||
Property | 1.02 | Courtyard San Mateo Foster City | 0.3% | 8,656,953 | 4,120,290 | 4,536,663 | 12/31/2013 | 7,789,900 | 3,847,481 | 3,942,419 | 8,321,707 | 8,749,970 | 4,148,235 | 4,601,735 | 437,498 | 4,164,236 | ||||||||||||||||||||||
Property | 1.03 | Courtyard San Jose Cupertino | 0.3% | 8,162,602 | 4,620,347 | 3,542,255 | 12/31/2013 | 7,112,032 | 4,266,968 | 2,845,063 | 7,897,639 | 8,378,244 | 4,757,078 | 3,621,166 | 418,912 | 3,202,254 | ||||||||||||||||||||||
Property | 1.04 | Courtyard Boulder | 0.3% | 7,251,279 | 3,666,370 | 3,584,909 | 12/31/2013 | 6,281,239 | 3,345,420 | 2,935,818 | 6,807,170 | 7,376,945 | 3,753,965 | 3,622,980 | 368,847 | 3,254,133 | ||||||||||||||||||||||
Property | 1.05 | Courtyard Los Angeles Hacienda Heights | 0.2% | 6,079,923 | 3,485,108 | 2,594,814 | 12/31/2013 | 5,332,361 | 3,283,549 | 2,048,812 | 5,752,519 | 6,187,243 | 3,559,330 | 2,627,913 | 309,362 | 2,318,551 | ||||||||||||||||||||||
Property | 1.06 | Courtyard Seattle South Center | 0.2% | 6,473,546 | 3,779,423 | 2,694,123 | 12/31/2013 | 5,920,521 | 3,602,244 | 2,318,277 | 5,925,752 | 6,498,488 | 3,909,537 | 2,588,951 | 324,924 | 2,264,027 | ||||||||||||||||||||||
Property | 1.07 | Courtyard Rye | 0.2% | 6,694,148 | 4,293,868 | 2,400,280 | 12/31/2013 | 6,282,137 | 4,116,305 | 2,165,832 | 5,877,972 | 6,624,269 | 4,338,965 | 2,285,303 | 331,213 | 1,954,090 | ||||||||||||||||||||||
Property | 1.08 | Courtyard Nashville Airport | 0.2% | 6,178,137 | 3,517,689 | 2,660,448 | 12/31/2013 | 5,271,278 | 3,183,621 | 2,087,657 | 5,587,034 | 6,147,851 | 3,523,528 | 2,624,323 | 307,393 | 2,316,930 | ||||||||||||||||||||||
Property | 1.09 | Courtyard Los Angeles Torrance Palos Verdes | 0.2% | 5,854,521 | 3,680,708 | 2,173,813 | 12/31/2013 | 5,150,375 | 3,292,974 | 1,857,401 | 5,585,251 | 6,010,709 | 3,732,934 | 2,277,775 | 300,535 | 1,977,240 | ||||||||||||||||||||||
Property | 1.10 | Courtyard St. Louis Creve Coeur | 0.1% | 5,262,882 | 3,249,107 | 2,013,776 | 12/31/2013 | 4,657,476 | 3,080,063 | 1,577,413 | 4,863,084 | 5,259,797 | 3,237,798 | 2,021,999 | 262,990 | 1,759,009 | ||||||||||||||||||||||
Property | 1.11 | Courtyard Portland Beaverton | 0.1% | 4,785,829 | 2,980,220 | 1,805,608 | 12/31/2013 | 4,711,365 | 2,925,204 | 1,786,161 | 4,517,591 | 4,928,570 | 3,012,920 | 1,915,650 | 246,429 | 1,669,222 | ||||||||||||||||||||||
Property | 1.12 | Courtyard Palm Springs | 0.1% | 5,073,782 | 3,095,491 | 1,978,292 | 12/31/2013 | 4,334,675 | 2,887,123 | 1,447,551 | 4,801,718 | 5,202,039 | 3,157,154 | 2,044,886 | 260,102 | 1,784,784 | ||||||||||||||||||||||
Property | 1.13 | Courtyard Charlotte South Park | 0.1% | 5,744,371 | 3,397,851 | 2,346,520 | 12/31/2013 | 5,274,003 | 3,160,448 | 2,113,555 | 5,345,740 | 5,775,546 | 3,437,619 | 2,337,927 | 288,777 | 2,049,150 | ||||||||||||||||||||||
Property | 1.14 | Courtyard Norwalk | 0.1% | 6,340,114 | 4,225,268 | 2,114,846 | 12/31/2013 | 5,607,239 | 3,988,896 | 1,618,343 | 5,920,728 | 6,417,039 | 4,357,636 | 2,059,403 | 320,852 | 1,738,551 | ||||||||||||||||||||||
Property | 1.15 | Courtyard Detroit Metro Airport | 0.1% | 4,756,232 | 3,188,561 | 1,567,671 | 12/31/2013 | 4,113,067 | 2,991,304 | 1,121,763 | 4,210,999 | 4,722,133 | 3,134,331 | 1,587,802 | 236,107 | 1,351,695 | ||||||||||||||||||||||
Property | 1.16 | Courtyard Chicago Waukegan Gurnee | 0.1% | 5,059,432 | 3,185,647 | 1,873,785 | 12/31/2013 | 4,663,316 | 3,115,620 | 1,547,697 | 4,592,662 | 5,027,101 | 3,213,525 | 1,813,576 | 251,355 | 1,562,221 | ||||||||||||||||||||||
Property | 1.17 | Courtyard Atlanta Perimeter Center | 0.1% | 4,917,649 | 3,158,033 | 1,759,616 | 12/31/2013 | 4,255,068 | 2,854,564 | 1,400,504 | 4,610,126 | 5,024,187 | 3,205,186 | 1,819,001 | 251,209 | 1,567,791 | ||||||||||||||||||||||
Property | 1.18 | Courtyard Denver Tech Center | 0.1% | 4,552,906 | 2,967,087 | 1,585,819 | 12/31/2013 | 4,262,295 | 2,881,793 | 1,380,502 | 4,438,881 | 4,815,271 | 3,111,725 | 1,703,545 | 240,764 | 1,462,782 | ||||||||||||||||||||||
Property | 1.19 | Courtyard Ft. Lauderdale Plantation | 0.1% | 4,926,094 | 3,300,190 | 1,625,904 | 12/31/2013 | 4,150,193 | 2,960,497 | 1,189,696 | 4,615,079 | 5,102,995 | 3,378,918 | 1,724,077 | 255,150 | 1,468,927 | ||||||||||||||||||||||
Property | 1.20 | Courtyard Lincroft Red Bank | 0.1% | 5,217,122 | 3,621,291 | 1,595,831 | 12/31/2013 | 5,469,172 | 3,697,151 | 1,772,020 | 4,535,510 | 5,169,478 | 3,662,384 | 1,507,094 | 258,474 | 1,248,620 | ||||||||||||||||||||||
Property | 1.21 | Courtyard Chicago Highland Park | 0.1% | 4,204,150 | 2,612,637 | 1,591,513 | 12/31/2013 | 3,966,095 | 2,596,410 | 1,369,686 | 3,948,379 | 4,288,596 | 2,660,853 | 1,627,743 | 214,430 | 1,413,313 | ||||||||||||||||||||||
Property | 1.22 | Courtyard Charlottesville North | 0.1% | 4,587,603 | 3,032,641 | 1,554,962 | 12/31/2013 | 4,457,542 | 2,929,844 | 1,527,698 | 4,270,162 | 4,671,540 | 3,093,715 | 1,577,824 | 233,577 | 1,344,247 | ||||||||||||||||||||||
Property | 1.23 | Courtyard Raleigh Cary | 0.1% | 4,265,976 | 2,914,374 | 1,351,601 | 12/31/2013 | 4,043,941 | 2,736,286 | 1,307,655 | 3,856,608 | 4,251,758 | 2,924,333 | 1,327,425 | 212,588 | 1,114,837 | ||||||||||||||||||||||
Property | 1.24 | Courtyard Detroit Livonia | 0.1% | 4,644,991 | 3,032,714 | 1,612,277 | 12/31/2013 | 4,247,691 | 2,853,824 | 1,393,867 | 4,460,079 | 4,865,987 | 3,097,112 | 1,768,876 | 243,299 | 1,525,576 | ||||||||||||||||||||||
Property | 1.25 | Courtyard Birmingham Homewood | 0.1% | 4,403,515 | 2,846,011 | 1,557,504 | 12/31/2013 | 4,296,531 | 2,789,536 | 1,506,995 | 4,031,015 | 4,415,508 | 2,836,766 | 1,578,742 | 220,775 | 1,357,966 | ||||||||||||||||||||||
Property | 1.26 | Courtyard West Palm Beach | 0.1% | 4,623,340 | 3,166,555 | 1,456,785 | 12/31/2013 | 3,913,382 | 2,974,470 | 938,912 | 4,408,405 | 4,820,744 | 3,254,299 | 1,566,444 | 241,037 | 1,325,407 | ||||||||||||||||||||||
Property | 1.27 | Courtyard New Haven Wallingford | 0.1% | 4,956,781 | 3,333,967 | 1,622,814 | 12/31/2013 | 4,529,017 | 3,147,008 | 1,382,009 | 4,336,508 | 4,941,127 | 3,343,215 | 1,597,912 | 247,056 | 1,350,856 | ||||||||||||||||||||||
Property | 1.28 | Courtyard Dallas Plano Parkway | 0.1% | 4,607,304 | 3,057,331 | 1,549,973 | 12/31/2013 | 4,037,220 | 2,874,847 | 1,162,373 | 4,269,842 | 4,680,717 | 3,114,878 | 1,565,839 | 234,036 | 1,331,803 | ||||||||||||||||||||||
Property | 1.29 | Courtyard Chicago Oakbrook Terrace | 0.1% | 4,624,846 | 3,141,042 | 1,483,805 | 12/31/2013 | 4,029,790 | 2,897,096 | 1,132,693 | 4,205,707 | 4,701,547 | 3,186,488 | 1,515,059 | 235,077 | 1,279,982 | ||||||||||||||||||||||
Property | 1.30 | Courtyard Boston Andover | 0.1% | 4,793,276 | 3,371,642 | 1,421,635 | 12/31/2013 | 4,241,857 | 3,080,647 | 1,161,210 | 4,288,036 | 4,888,685 | 3,399,625 | 1,489,060 | 244,434 | 1,244,626 | ||||||||||||||||||||||
Property | 1.31 | Courtyard Kansas City Overland Park Metcalf | 0.1% | 4,247,360 | 2,940,572 | 1,306,788 | 12/31/2013 | 3,946,291 | 2,767,942 | 1,178,348 | 3,979,615 | 4,407,308 | 2,995,261 | 1,412,047 | 220,365 | 1,191,682 | ||||||||||||||||||||||
Property | 1.32 | Courtyard Minneapolis St Paul Airport | 0.1% | 4,680,455 | 3,363,660 | 1,316,795 | 12/31/2013 | 4,459,303 | 3,316,477 | 1,142,827 | 4,221,637 | 4,811,844 | 3,400,927 | 1,410,917 | 240,592 | 1,170,325 | ||||||||||||||||||||||
Property | 1.33 | Courtyard Bakersfield | 0.1% | 4,456,164 | 2,956,731 | 1,499,434 | 12/31/2013 | 3,969,740 | 2,678,311 | 1,291,429 | 4,128,433 | 4,515,481 | 2,965,982 | 1,549,500 | 225,774 | 1,323,726 | ||||||||||||||||||||||
Property | 1.34 | Courtyard Denver Stapleton | 0.1% | 3,899,639 | 2,502,759 | 1,396,880 | 12/31/2013 | 3,425,711 | 2,350,734 | 1,074,977 | 3,676,586 | 3,950,977 | 2,516,290 | 1,434,688 | 197,549 | 1,237,139 | ||||||||||||||||||||||
Property | 1.35 | Courtyard Rockford | 0.1% | 3,846,109 | 2,629,903 | 1,216,207 | 12/31/2013 | 3,600,254 | 2,548,236 | 1,052,017 | 3,509,416 | 3,859,159 | 2,633,078 | 1,226,081 | 192,958 | 1,033,123 | ||||||||||||||||||||||
Property | 1.36 | Courtyard Greenville Haywood Mall | 0.1% | 4,215,857 | 2,766,402 | 1,449,455 | 12/31/2013 | 3,831,289 | 2,635,035 | 1,196,253 | 3,943,058 | 4,297,122 | 2,770,825 | 1,526,297 | 214,856 | 1,311,441 | ||||||||||||||||||||||
Property | 1.37 | Courtyard St. Louis Westport Plaza | 0.1% | 4,199,797 | 2,920,506 | 1,279,291 | 12/31/2013 | 4,001,027 | 2,823,686 | 1,177,341 | 4,007,517 | 4,400,579 | 3,005,352 | 1,395,227 | 220,029 | 1,175,198 | ||||||||||||||||||||||
Property | 1.38 | Courtyard Chicago Lincolnshire | 0.1% | 4,118,325 | 2,823,609 | 1,294,715 | 12/31/2013 | 3,766,964 | 2,740,099 | 1,026,866 | 3,773,813 | 4,226,233 | 2,874,900 | 1,351,333 | 211,312 | 1,140,021 | ||||||||||||||||||||||
Property | 1.39 | Courtyard San Antonio Downtown Market Square | 0.1% | 4,489,958 | 3,279,335 | 1,210,623 | 12/31/2013 | 3,963,756 | 2,999,078 | 964,678 | 4,228,460 | 4,629,412 | 3,365,081 | 1,264,331 | 231,471 | 1,032,860 | ||||||||||||||||||||||
Property | 1.40 | Courtyard Indianapolis Castleton | 0.1% | 3,733,440 | 2,607,411 | 1,126,028 | 12/31/2013 | 3,328,911 | 2,412,959 | 915,953 | 3,424,329 | 3,793,064 | 2,646,426 | 1,146,638 | 189,653 | 956,985 | ||||||||||||||||||||||
Property | 1.41 | Courtyard Silver Spring North | 0.1% | 4,476,179 | 3,320,660 | 1,155,519 | 12/31/2013 | 3,846,730 | 3,054,498 | 792,232 | 3,959,321 | 4,459,038 | 3,330,369 | 1,128,669 | 222,952 | 905,718 | ||||||||||||||||||||||
Property | 1.42 | Courtyard Lexington North | 0.1% | 3,770,866 | 2,610,373 | 1,160,493 | 12/31/2013 | 3,434,068 | 2,432,609 | 1,001,460 | 3,519,020 | 3,881,595 | 2,669,506 | 1,212,090 | 194,080 | 1,018,010 | ||||||||||||||||||||||
Property | 1.43 | Courtyard Tampa Westshore | 0.1% | 5,304,740 | 3,950,378 | 1,354,362 | 12/31/2013 | 4,516,242 | 3,587,040 | 929,202 | 4,892,438 | 5,386,425 | 4,023,124 | 1,363,301 | 269,321 | 1,093,980 | ||||||||||||||||||||||
Property | 1.44 | Courtyard Chicago Deerfield | 0.1% | 3,786,467 | 2,788,026 | 998,440 | 12/31/2013 | 3,631,460 | 2,764,354 | 867,106 | 3,521,265 | 3,901,328 | 2,785,669 | 1,115,659 | 195,066 | 920,593 | ||||||||||||||||||||||
Property | 1.45 | Courtyard St. Petersburg Clearwater | 0.1% | 4,567,489 | 3,360,028 | 1,207,461 | 12/31/2013 | 3,845,945 | 2,946,346 | 899,599 | 4,161,123 | 4,689,375 | 3,415,262 | 1,274,113 | 234,469 | 1,039,644 | ||||||||||||||||||||||
Property | 1.46 | Courtyard Toledo Airport Holland | 0.1% | 3,874,291 | 2,644,359 | 1,229,932 | 12/31/2013 | 3,731,960 | 2,610,209 | 1,121,751 | 3,562,463 | 3,890,024 | 2,735,477 | 1,154,547 | 194,501 | 960,046 | ||||||||||||||||||||||
Property | 1.47 | Courtyard Phoenix Mesa | 0.1% | 3,458,464 | 2,493,074 | 965,390 | 12/31/2013 | 2,601,784 | 2,218,666 | 383,117 | 3,360,557 | 3,715,230 | 2,554,442 | 1,160,788 | 185,762 | 975,027 | ||||||||||||||||||||||
Property | 1.48 | Courtyard Atlanta Airport South | 0.1% | 4,122,072 | 3,073,678 | 1,048,394 | 12/31/2013 | 3,523,876 | 2,867,660 | 656,216 | 3,549,870 | 4,181,703 | 3,095,669 | 1,086,034 | 209,085 | 876,949 | ||||||||||||||||||||||
Property | 1.49 | Courtyard Memphis Airport | 0.1% | 4,552,326 | 3,515,777 | 1,036,550 | 12/31/2013 | 3,914,199 | 3,197,260 | 716,939 | 4,104,207 | 4,617,967 | 3,531,846 | 1,086,121 | 230,898 | 855,223 | ||||||||||||||||||||||
Property | 1.50 | Courtyard Oklahoma City Airport | 0.1% | 3,495,244 | 2,594,786 | 900,458 | 12/31/2013 | 3,406,370 | 2,515,138 | 891,232 | 3,266,675 | 3,551,936 | 2,567,839 | 984,096 | 177,597 | 806,499 | ||||||||||||||||||||||
Property | 1.51 | Courtyard Annapolis | 0.1% | 3,991,432 | 3,063,615 | 927,817 | 12/31/2013 | 3,530,172 | 2,820,440 | 709,732 | 3,595,368 | 4,009,310 | 3,091,484 | 917,826 | 200,465 | 717,360 | ||||||||||||||||||||||
Property | 1.52 | Courtyard Manassas | 0.1% | 3,760,377 | 2,838,468 | 921,909 | 12/31/2013 | 3,506,559 | 2,717,197 | 789,362 | 3,376,160 | 3,728,014 | 2,866,399 | 861,615 | 186,401 | 675,214 | ||||||||||||||||||||||
Property | 1.53 | Courtyard Little Rock | 0.1% | 3,419,896 | 2,544,091 | 875,805 | 12/31/2013 | 3,454,158 | 2,651,392 | 802,767 | 3,025,488 | 3,360,579 | 2,544,486 | 816,093 | 168,029 | 648,064 | ||||||||||||||||||||||
Property | 1.54 | Courtyard Ft. Myers | 0.1% | 3,889,606 | 3,243,730 | 645,877 | 12/31/2013 | 3,427,130 | 3,028,398 | 398,733 | 3,742,374 | 4,098,181 | 3,331,715 | 766,466 | 204,909 | 561,557 | ||||||||||||||||||||||
Property | 1.55 | Courtyard Atlanta Gwinnett Mall | 0.1% | 3,273,721 | 2,543,729 | 729,992 | 12/31/2013 | 3,144,455 | 2,474,017 | 670,438 | 3,006,915 | 3,295,591 | 2,588,075 | 707,515 | 164,780 | 542,736 | ||||||||||||||||||||||
Property | 1.56 | Courtyard Chicago Arlington Heights South | 0.1% | 3,960,106 | 3,192,584 | 767,522 | 12/31/2013 | 3,561,620 | 2,922,399 | 639,221 | 3,552,233 | 3,990,618 | 3,261,708 | 728,910 | 199,531 | 529,379 | ||||||||||||||||||||||
Property | 1.57 | Courtyard Dallas Richardson at Spring Valley | 0.1% | 3,229,218 | 2,555,930 | 673,288 | 12/31/2013 | 2,988,121 | 2,469,556 | 518,565 | 2,984,859 | 3,282,941 | 2,638,126 | 644,815 | 164,147 | 480,668 | ||||||||||||||||||||||
Property | 1.58 | Courtyard Huntsville | 0.1% | 2,886,022 | 2,284,104 | 601,919 | 12/31/2013 | 2,956,803 | 2,063,347 | 893,456 | 2,771,971 | 2,997,591 | 2,333,723 | 663,868 | 149,880 | 513,988 | ||||||||||||||||||||||
Property | 1.59 | Courtyard Birmingham Hoover | 0.0% | 3,221,753 | 2,592,355 | 629,398 | 12/31/2013 | 3,029,758 | 2,581,213 | 448,546 | 2,930,689 | 3,214,394 | 2,606,997 | 607,398 | 160,720 | 446,678 | ||||||||||||||||||||||
Property | 1.60 | Courtyard Phoenix North Metrocenter | 0.0% | 2,828,474 | 2,188,941 | 639,534 | 12/31/2013 | 2,550,855 | 1,989,871 | 560,984 | 2,825,747 | 3,045,035 | 2,310,211 | 734,824 | 152,252 | 582,572 | ||||||||||||||||||||||
Property | 1.61 | Courtyard Tucson Airport | 0.0% | 3,337,326 | 2,691,174 | 646,151 | 12/31/2013 | 3,056,736 | 2,529,649 | 527,087 | 3,078,163 | 3,426,120 | 2,757,017 | 669,102 | 171,306 | 497,796 | ||||||||||||||||||||||
Property | 1.62 | Courtyard Dayton South Mall | 0.0% | 2,822,348 | 2,422,388 | 399,960 | 12/31/2013 | 2,704,860 | 2,350,719 | 354,142 | 2,569,341 | 2,847,737 | 2,424,077 | 423,659 | 142,387 | 281,273 | ||||||||||||||||||||||
Property | 1.63 | Courtyard Philadelphia Devon | 0.0% | 6,459,854 | 4,011,324 | 2,448,530 | 12/31/2013 | 6,442,047 | 3,961,364 | 2,480,683 | 5,896,408 | 6,489,381 | 4,024,122 | 2,465,259 | 324,469 | 2,140,790 | ||||||||||||||||||||||
Property | 1.64 | Courtyard Fresno | 0.0% | 5,833,077 | 3,775,100 | 2,057,977 | 12/31/2013 | 5,059,836 | 3,437,417 | 1,622,419 | 5,452,342 | 5,990,598 | 3,854,484 | 2,136,114 | 299,530 | 1,836,584 | ||||||||||||||||||||||
Property | 1.65 | Courtyard Poughkeepsie | 0.0% | 5,230,940 | 3,981,590 | 1,249,350 | 12/31/2013 | 4,258,213 | 3,538,950 | 719,263 | 4,844,191 | 5,315,729 | 4,020,148 | 1,295,581 | 265,786 | 1,029,795 | ||||||||||||||||||||||
Loan | 2 | Courtyard by Marriott Pasadena | 5.6% | 18,806,065 | 10,774,872 | 8,031,193 | 12/31/2013 | 17,733,806 | 10,626,653 | 7,107,152 | 11.4% | 10.4% | 17,207,389 | 19,492,650 | 11,048,285 | 8,444,365 | 779,706 | 7,664,659 | ||||||||||||||||||||
Loan | 3 | Meridian at Brentwood | 3.2% | 6,243,138 | 2,180,456 | 4,062,682 | 12/31/2012 | 5,885,929 | 2,158,908 | 3,727,021 | 9.2% | 8.4% | 5,619,245 | 6,234,140 | 2,323,232 | 3,910,909 | 36,335 | 341,015 | 3,533,558 |
A-13 |
COMM 2015-LC21 | ||||||||||||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||||||||
% of | Second | Second | Second | Third Most | Third | Third | Third | |||||||||||||||||||||||||||||||
Property | Initial Pool | Most Recent | Most Recent | Most Recent | Recent Operating | Most Recent | Most Recent | Most Recent | Underwritten NOI | Underwritten NCF | Underwritten | Underwritten | Underwritten | Underwritten | Underwritten | Underwritten | Underwritten | |||||||||||||||||||||
Flag | ID | Property Name | Balance | EGI($) | Expenses($) | NOI($) | Statements Date | EGI($) | Expenses($) | NOI($) | Debt Yield (11) | Debt Yield (11) | Revenue($) | EGI($) | Expenses($) | NOI ($) | Reserves($) | TI/LC($) | NCF ($) | |||||||||||||||||||
Loan | 4 | 155 Mercer Street | 3.1% | 7.3% | 7.2% | 3,174,449 | 3,195,410 | 183,697 | 3,011,713 | 2,188 | 72,945 | 2,936,580 | ||||||||||||||||||||||||||
Loan | 5 | Capistrano Business Center I & II (33) | 2.6% | 3,602,696 | 1,263,938 | 2,338,758 | 12/31/2012 | 3,706,900 | 1,212,039 | 2,494,861 | 8.9% | 8.0% | 4,776,921 | 4,451,481 | 1,379,408 | 3,072,074 | 57,277 | 228,160 | 2,786,636 | |||||||||||||||||||
Loan | 6 | Walgreens Net Lease Portfolio V (32) | 2.6% | 7.8% | 7.8% | 2,752,876 | 3,136,623 | 480,756 | 2,655,867 | 23,631 | 2,632,236 | |||||||||||||||||||||||||||
Property | 6.01 | Walgreens #10652 | 0.4% | |||||||||||||||||||||||||||||||||||
Property | 6.02 | Walgreens #4536 | 0.4% | |||||||||||||||||||||||||||||||||||
Property | 6.03 | Walgreens #4066 | 0.3% | |||||||||||||||||||||||||||||||||||
Property | 6.04 | Walgreens #9402 | 0.3% | |||||||||||||||||||||||||||||||||||
Property | 6.05 | Walgreens #3018 | 0.3% | |||||||||||||||||||||||||||||||||||
Property | 6.06 | Walgreens #10007 | 0.3% | |||||||||||||||||||||||||||||||||||
Property | 6.07 | Walgreens #10347 | 0.3% | |||||||||||||||||||||||||||||||||||
Property | 6.08 | Walgreens #11981 | 0.3% | |||||||||||||||||||||||||||||||||||
Loan | 7 | University Fountains at Lubbock (33) | 2.1% | 4,590,563 | 2,489,204 | 2,101,359 | 12/31/2013 | 4,182,402 | 2,345,250 | 1,837,152 | 8.3% | 8.0% | 4,801,632 | 4,789,942 | 2,522,995 | 2,266,947 | 75,386 | 2,191,561 | ||||||||||||||||||||
Loan | 8 | Santa Monica Clock Tower | 2.0% | 8.2% | 7.7% | 3,367,239 | 3,976,835 | 1,777,594 | 2,199,241 | 13,618 | 124,123 | 2,061,501 | ||||||||||||||||||||||||||
Loan | 9 | Delaware Corporate Center I & II | 2.0% | 5,015,452 | 2,032,114 | 2,983,338 | 12/31/2013 | 4,728,830 | 1,909,264 | 2,819,566 | 10.9% | 10.0% | 4,628,522 | 4,974,804 | 2,090,818 | 2,883,986 | 40,055 | 203,247 | 2,640,684 | |||||||||||||||||||
Loan | 10 | Ortega Ranch (33) | 1.9% | 2,649,859 | 948,073 | 1,701,786 | 12/31/2012 | 2,660,545 | 910,049 | 1,750,496 | 8.6% | 8.0% | 3,555,680 | 3,182,952 | 1,025,023 | 2,157,928 | 28,696 | 125,553 | 2,003,679 | |||||||||||||||||||
Loan | 11 | Anchorage Business Park | 1.9% | 4,003,763 | 1,692,510 | 2,311,253 | 12/31/2013 | 4,313,080 | 1,790,453 | 2,522,626 | 9.2% | 8.3% | 4,326,424 | 3,985,505 | 1,691,228 | 2,294,276 | 35,360 | 176,799 | 2,082,118 | |||||||||||||||||||
Loan | 12 | 26-34 South State Street | 1.8% | 2,340,762 | 623,214 | 1,717,548 | 12/31/2012 | 2,457,905 | 491,125 | 1,966,780 | 7.6% | 7.3% | 2,568,750 | 2,491,688 | 661,164 | 1,830,524 | 14,490 | 68,431 | 1,747,603 | |||||||||||||||||||
Loan | 13 | La Gran Plaza (30) (33) | 1.8% | 14,538,893 | 6,414,853 | 8,124,040 | 12/31/2013 | 13,955,517 | 5,990,455 | 7,965,063 | 11.2% | 10.2% | 12,944,458 | 14,959,722 | 6,453,393 | 8,506,329 | 206,123 | 566,940 | 7,733,266 | |||||||||||||||||||
Loan | 14 | Embassy Suites Destin | 1.7% | 7,705,954 | 5,144,722 | 2,561,232 | 12/31/2013 | 7,472,869 | 5,048,862 | 2,424,007 | 12.8% | 11.4% | 7,529,741 | 8,233,717 | 5,342,960 | 2,890,757 | 329,349 | 2,561,408 | ||||||||||||||||||||
Loan | 15 | Canterbury MHC (33) | 1.7% | 2,733,139 | 843,355 | 1,889,784 | 12/31/2013 | 2,563,415 | 710,399 | 1,853,016 | 9.1% | 9.0% | 2,636,616 | 2,850,304 | 810,048 | 2,040,256 | 24,800 | 2,015,456 | ||||||||||||||||||||
Loan | 16 | Sierra Vista Shopping Center | 1.7% | 8.2% | 7.7% | 2,122,010 | 2,294,849 | 474,206 | 1,820,643 | 27,404 | 100,482 | 1,692,757 | ||||||||||||||||||||||||||
Loan | 17 | Northgate Slauson Marketplace | 1.7% | 7.6% | 7.3% | 1,813,660 | 2,260,555 | 597,669 | 1,662,886 | 11,564 | 38,548 | 1,612,774 | ||||||||||||||||||||||||||
Loan | 18 | 2250 Roswell Drive | 1.6% | 1,800,939 | 701,235 | 1,099,704 | 12/31/2012 | 1,347,542 | 626,852 | 720,690 | 11.7% | 10.7% | 2,736,792 | 3,325,212 | 773,855 | 2,551,357 | 51,053 | 166,178 | 2,334,126 | |||||||||||||||||||
Loan | 19 | Giant Foods | 1.6% | 1,550,000 | 1,550,000 | 7.7% | 7.7% | 1,663,761 | 1,663,761 | 1,663,761 | 1,663,761 | |||||||||||||||||||||||||||
Loan | 20 | Capitol Plaza (33) | 0.6% | 983,157 | 268,347 | 714,810 | 12/31/2012 | 1,142,034 | 284,550 | 857,483 | 10.0% | 9.2% | 993,270 | 1,112,462 | 367,976 | 744,486 | 12,896 | 32,239 | 699,351 | |||||||||||||||||||
Loan | 21 | College Park Plaza (33) | 0.5% | 560,711 | 184,620 | 376,091 | 12/31/2012 | 488,506 | 175,805 | 312,700 | 10.0% | 9.2% | 802,894 | 860,408 | 243,168 | 617,241 | 16,631 | 41,577 | 559,033 | |||||||||||||||||||
Loan | 22 | Grant Park Plaza (33) | 0.4% | 549,142 | 287,065 | 262,077 | 12/31/2012 | 592,003 | 283,898 | 308,105 | 10.0% | 9.2% | 837,454 | 1,005,659 | 404,035 | 601,624 | 16,123 | 40,308 | 545,193 | |||||||||||||||||||
Loan | 23 | Renaissance New Orleans Portfolio (30) | 1.5% | 29,017,800 | 23,915,184 | 5,102,616 | 12/31/2013 | 28,033,008 | 23,248,796 | 4,784,212 | 12.9% | 9.9% | 23,060,419 | 28,666,629 | 23,096,741 | 5,569,887 | 1,270,547 | 4,299,340 | ||||||||||||||||||||
Property | 23.01 | Renaissance Pere Marquette | 0.8% | 16,278,381 | 13,329,563 | 2,948,818 | 12/31/2013 | 15,647,378 | 13,053,063 | 2,594,315 | 12,791,817 | 16,278,381 | 13,319,520 | 2,958,861 | 651,135 | 2,307,726 | ||||||||||||||||||||||
Property | 23.02 | Renaissance Arts | 0.7% | 12,739,419 | 10,585,621 | 2,153,798 | 12/31/2013 | 12,385,630 | 10,195,733 | 2,189,897 | 10,268,602 | 12,388,248 | 9,777,221 | 2,611,026 | 619,412 | 1,991,614 | ||||||||||||||||||||||
Loan | 24 | The Plaza on Broadway | 1.4% | 1,846,693 | 686,604 | 1,160,089 | 7.9% | 7.8% | 1,994,172 | 2,134,098 | 649,385 | 1,484,713 | 15,200 | 1,469,513 | ||||||||||||||||||||||||
Loan | 25 | The Shops at 505 | 1.4% | 2,626,174 | 1,012,334 | 1,613,840 | 12/31/2013 | 2,369,660 | 993,183 | 1,376,477 | 9.0% | 8.4% | 1,556,627 | 2,733,218 | 1,042,498 | 1,690,721 | 13,087 | 104,738 | 1,572,896 | |||||||||||||||||||
Loan | 26 | Embassy Suites Corpus Christi | 1.4% | 6,046,269 | 4,041,491 | 2,004,779 | 12/31/2013 | 4,983,844 | 3,644,516 | 1,339,328 | 12.1% | 10.7% | 5,668,376 | 6,227,185 | 3,993,800 | 2,233,384 | 249,087 | 1,984,297 | ||||||||||||||||||||
Loan | 27 | Honeywell Building | 1.4% | 3,922,793 | 1,651,906 | 2,270,887 | 12/31/2012 | 3,746,109 | 1,530,679 | 2,215,430 | 11.9% | 10.8% | 3,963,031 | 4,045,142 | 1,876,902 | 2,168,240 | 31,357 | 174,030 | 1,962,853 | |||||||||||||||||||
Loan | 28 | 350 East Fordham Road | 1.3% | 9.2% | 8.9% | 1,800,000 | 1,962,275 | 371,058 | 1,591,217 | 9,442 | 38,441 | 1,543,335 | ||||||||||||||||||||||||||
Loan | 29 | Komar Desert Center (32) | 1.3% | 1,869,100 | 481,549 | 1,387,551 | 12/31/2012 | 1,682,115 | 426,094 | 1,256,021 | 9.0% | 8.5% | 1,759,493 | 2,032,425 | 496,872 | 1,535,554 | 15,493 | 77,466 | 1,442,595 | |||||||||||||||||||
Loan | 30 | Trop Plaza | 1.3% | 1,811,443 | 388,886 | 1,422,557 | 12/31/2013 | 2,012,484 | 368,499 | 1,643,985 | 8.9% | 8.5% | 1,589,854 | 1,872,739 | 370,764 | 1,501,976 | 14,965 | 56,118 | 1,430,893 | |||||||||||||||||||
Loan | 31 | 36 South State Street | 1.3% | 1,607,041 | 240,409 | 1,366,632 | 12/31/2012 | 1,586,338 | 225,766 | 1,360,572 | 7.8% | 7.5% | 1,470,719 | 1,597,788 | 293,604 | 1,304,184 | 2,910 | 39,478 | 1,261,796 | |||||||||||||||||||
Loan | 32 | aLoft Hotel Minneapolis (32) | 1.2% | 6,339,944 | 4,468,294 | 1,871,650 | 12/31/2013 | 6,030,946 | 4,364,924 | 1,666,023 | 12.0% | 10.4% | 5,424,105 | 6,400,207 | 4,481,379 | 1,918,828 | 256,008 | 1,662,820 | ||||||||||||||||||||
Loan | 33 | Hilton Garden Inn – Phoenix Airport North (32) | 1.2% | 6,707,870 | 4,820,750 | 1,887,120 | 12/31/2013 | 5,714,820 | 4,411,285 | 1,303,535 | 13.1% | 11.3% | 6,121,011 | 7,021,011 | 4,941,818 | 2,079,193 | 280,840 | 1,798,353 | ||||||||||||||||||||
Loan | 34 | Ambridge Regional Center | 1.1% | 3,438,287 | 1,980,015 | 1,458,272 | 12/31/2013 | 3,307,285 | 1,911,337 | 1,395,948 | 16.4% | 13.6% | 4,359,918 | 4,293,167 | 1,827,305 | 2,465,862 | 250,019 | 181,771 | 2,034,072 | |||||||||||||||||||
Loan | 35 | Shoppes of Beavercreek | 1.1% | 2,475,018 | 704,682 | 1,770,336 | 12/31/2013 | 2,300,608 | 699,100 | 1,601,508 | 10.6% | 9.7% | 1,820,164 | 2,323,758 | 742,788 | 1,580,970 | 34,556 | 98,884 | 1,447,530 | |||||||||||||||||||
Loan | 36 | Keller Oaks | 1.1% | 2,027,692 | 1,007,453 | 1,020,239 | 12/31/2013 | 1,802,214 | 883,857 | 918,357 | 8.4% | 8.0% | 2,199,420 | 2,221,344 | 1,020,301 | 1,201,043 | 55,000 | 1,146,043 | ||||||||||||||||||||
Loan | 37 | 75 Armory | 1.1% | 1,838,316 | 594,238 | 1,244,078 | T-6 12/31/2013 | 773,831 | 215,248 | 558,584 | 8.1% | 7.9% | 1,852,920 | 1,900,702 | 754,187 | 1,146,516 | 29,100 | 1,117,416 | ||||||||||||||||||||
Loan | 38 | Mobile Gardens MHC Portfolio | 1.0% | 1,904,391 | 551,062 | 1,353,329 | 12/31/2012 | 1,803,934 | 511,860 | 1,292,074 | 10.5% | 10.3% | 2,435,753 | 1,996,829 | 560,226 | 1,436,604 | 24,250 | 1,412,354 | ||||||||||||||||||||
Property | 38.01 | Mobile Gardens and Hollyview Mobile Home Park | 0.7% | 1,170,032 | 284,812 | 885,220 | 12/31/2012 | 1,104,357 | 249,696 | 854,661 | 1,361,971 | 1,173,570 | 279,869 | 893,701 | 14,000 | 879,701 | ||||||||||||||||||||||
Property | 38.02 | Rock Creek and Stony Chase Mobile Home Park | 0.2% | 429,755 | 191,058 | 238,697 | 12/31/2012 | 414,217 | 183,978 | 230,239 | 593,100 | 473,652 | 197,381 | 276,272 | 5,250 | 271,022 | ||||||||||||||||||||||
Property | 38.03 | Briarwood Manor | 0.2% | 304,604 | 75,192 | 229,412 | 12/31/2012 | 285,360 | 78,186 | 207,174 | 480,682 | 349,607 | 82,976 | 266,631 | 5,000 | 261,631 | ||||||||||||||||||||||
Loan | 39 | The Malulani Portfolio | 1.0% | 1,336,779 | 365,310 | 971,470 | 12/31/2013 | 1,304,514 | 380,659 | 923,854 | 7.8% | 7.6% | 1,231,020 | 1,416,423 | 369,869 | 1,046,553 | 14,368 | 4,121 | 1,028,064 | |||||||||||||||||||
Property | 39.01 | Liona Apartments | 0.5% | 666,219 | 214,857 | 451,362 | 12/31/2013 | 660,348 | 231,453 | 428,896 | 637,320 | 690,726 | 211,764 | 478,962 | 13,750 | 465,212 | ||||||||||||||||||||||
Property | 39.02 | Kaiser Ground Lease | 0.2% | 166,667 | 6,667 | 160,000 | 12/31/2013 | 166,667 | 6,807 | 159,860 | 205,200 | 211,867 | 7,167 | 204,700 | 204,700 | |||||||||||||||||||||||
Property | 39.03 | Sears Ground Lease | 0.2% | 325,408 | 109,108 | 216,300 | 12/31/2013 | 325,408 | 110,299 | 215,110 | 216,300 | 325,408 | 110,108 | 215,300 | 215,300 | |||||||||||||||||||||||
Property | 39.04 | Kokua Market | 0.1% | 178,485 | 34,677 | 143,808 | 12/31/2013 | 152,090 | 32,101 | 119,989 | 172,200 | 188,422 | 40,830 | 147,592 | 618 | 4,121 | 142,853 | |||||||||||||||||||||
Loan | 40 | Parkview Place Apartments | 1.0% | 1,892,115 | 855,952 | 1,036,163 | 12/31/2013 | 1,761,070 | 794,600 | 966,470 | 7.8% | 7.5% | 1,914,996 | 1,910,531 | 856,862 | 1,053,669 | 44,000 | 1,009,669 | ||||||||||||||||||||
Loan | 41 | Heritage Plaza Shopping Center | 0.9% | 1,965,017 | 572,692 | 1,392,325 | 12/31/2012 | 1,993,164 | 550,635 | 1,442,529 | 12.2% | 11.5% | 1,774,773 | 2,207,897 | 678,397 | 1,529,500 | 22,479 | 70,902 | 1,436,119 | |||||||||||||||||||
Loan | 42 | Parkdale Shopping Center | 0.9% | 1,283,216 | 481,529 | 801,687 | 12/31/2013 | 1,459,950 | 473,729 | 986,221 | 9.2% | 7.8% | 1,505,193 | 1,636,890 | 513,520 | 1,123,369 | 38,312 | 129,811 | 955,246 | |||||||||||||||||||
Loan | 43 | Samsondale Plaza | 0.8% | 2,851,733 | 1,509,582 | 1,342,151 | 12/31/2013 | 3,004,660 | 1,563,679 | 1,440,981 | 11.5% | 10.5% | 2,118,259 | 2,823,272 | 1,532,516 | 1,290,757 | 31,614 | 82,502 | 1,176,640 | |||||||||||||||||||
Loan | 44 | Fremont Ford | 0.8% | 1,487,387 | 139,271 | 1,348,116 | 12/31/2013 | 1,552,629 | 184,240 | 1,368,388 | 11.9% | 10.9% | 1,467,141 | 1,648,397 | 342,313 | 1,306,083 | 16,581 | 86,804 | 1,202,698 | |||||||||||||||||||
Loan | 45 | 24 Hour Fitness West Covina (32) | 0.8% | 10.4% | 10.2% | 1,213,618 | 1,152,938 | 34,588 | 1,118,349 | 7,500 | 18,750 | 1,092,099 | ||||||||||||||||||||||||||
Loan | 46 | Centre Creek Plaza & Wells Fargo Building (33) | 0.8% | 1,912,954 | 990,598 | 922,357 | 12/31/2013 | 1,814,531 | 1,084,164 | 730,366 | 9.5% | 8.5% | 2,041,379 | 2,067,580 | 1,057,676 | 1,009,904 | 26,342 | 77,812 | 905,750 | |||||||||||||||||||
Property | 46.01 | Wells Fargo Building | 0.4% | 1,086,367 | 510,311 | 576,057 | 12/31/2013 | 1,094,639 | 593,962 | 500,677 | 1,176,313 | 1,143,591 | 552,622 | 590,969 | 12,656 | 37,845 | 540,468 | |||||||||||||||||||||
Property | 46.02 | Centre Creek Plaza | 0.4% | 826,587 | 480,287 | 346,300 | 12/31/2013 | 719,891 | 490,202 | 229,689 | 865,067 | 923,989 | 505,054 | 418,935 | 13,686 | 39,967 | 365,283 | |||||||||||||||||||||
Loan | 47 | North Stadium Business Center (33) | 0.8% | 1,067,256 | 490,920 | 576,336 | 12/31/2012 | 1,084,314 | 478,362 | 605,952 | 9.0% | 8.3% | 1,391,558 | 1,403,016 | 474,455 | 928,561 | 30,174 | 34,814 | 863,573 | |||||||||||||||||||
Loan | 48 | Glencoe Crossing | 0.7% | 1,457,862 | 571,071 | 886,791 | 12/31/2013 | 1,247,800 | 500,557 | 747,243 | 9.6% | 8.3% | 1,267,897 | 1,553,206 | 613,860 | 939,346 | 18,780 | 106,610 | 813,957 | |||||||||||||||||||
Loan | 49 | Inn @ Northrup Station | 0.7% | 3,411,264 | 2,049,472 | 1,361,792 | 12/31/2013 | 3,216,651 | 1,945,676 | 1,270,975 | 14.0% | 12.5% | 3,408,647 | 3,411,436 | 2,120,894 | 1,290,542 | 136,451 | 1,154,091 | ||||||||||||||||||||
Loan | 50 | StaxUp Self Storage - San Ysidro | 0.7% | 1,252,499 | 490,103 | 762,396 | 12/31/2013 | 1,163,373 | 456,415 | 706,957 | 8.7% | 8.4% | 1,700,648 | 1,284,218 | 489,147 | 795,071 | 25,847 | 769,224 | ||||||||||||||||||||
Loan | 51 | Solaris Vail Portfolio | 0.7% | 8.2% | 7.6% | 965,478 | 951,916 | 233,939 | 717,977 | 7,006 | 45,180 | 665,792 | ||||||||||||||||||||||||||
Property | 51.01 | Eagle Vail Industrial Center | 0.4% | 500,138 | 678,251 | 156,202 | 522,049 | 6,720 | 40,000 | 475,329 | ||||||||||||||||||||||||||||
Property | 51.02 | Wall Street Building | 0.2% | 325,031 | 96,697 | 41,078 | 55,619 | 193 | 4,028 | 51,398 | ||||||||||||||||||||||||||||
Property | 51.03 | Lodge at Vail | 0.1% | 140,309 | 176,968 | 36,659 | 140,309 | 92 | 1,153 | 139,065 |
A-14 |
COMM 2015-LC21 | ||||||||||||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||||||||
% of | Second | Second | Second | Third Most | Third | Third | Third | |||||||||||||||||||||||||||||||
Property | Initial Pool | Most Recent | Most Recent | Most Recent | Recent Operating | Most Recent | Most Recent | Most Recent | Underwritten NOI | Underwritten NCF | Underwritten | Underwritten | Underwritten | Underwritten | Underwritten | Underwritten | Underwritten | |||||||||||||||||||||
Flag | ID | Property Name | Balance | EGI($) | Expenses($) | NOI($) | Statements Date | EGI($) | Expenses($) | NOI($) | Debt Yield (11) | Debt Yield (11) | Revenue($) | EGI($) | Expenses($) | NOI ($) | Reserves($) | TI/LC($) | NCF ($) | |||||||||||||||||||
Loan | 52 | Avenue Mentry Industrial | 0.7% | 8.6% | 8.0% | 953,400 | 993,759 | 250,396 | 743,363 | 20,782 | 34,374 | 688,207 | ||||||||||||||||||||||||||
Loan | 53 | 901 New Hampshire | 0.6% | 1,199,947 | 434,440 | 765,507 | 12/31/2013 | 1,154,167 | 419,388 | 734,779 | 8.5% | 8.2% | 1,016,580 | 1,152,106 | 426,345 | 725,761 | 16,876 | 12,506 | 696,379 | |||||||||||||||||||
Loan | 54 | Plantation at Quail Valley | 0.6% | 1,549,703 | 795,645 | 754,058 | T-8 8/31/2013 Ann. | 1,285,660 | 740,162 | 545,498 | 8.7% | 8.3% | 1,749,343 | 1,590,411 | 858,161 | 732,251 | 34,100 | 698,151 | ||||||||||||||||||||
Loan | 55 | Park Guilderland Apartments | 0.6% | 1,346,353 | 418,594 | 927,759 | 12/31/2013 | 1,277,602 | 451,375 | 826,227 | 10.7% | 10.1% | 1,299,480 | 1,359,739 | 472,309 | 887,430 | 47,888 | 839,542 | ||||||||||||||||||||
Loan | 56 | Hilton Garden Inn Dover | 0.6% | 3,122,697 | 2,121,088 | 1,001,609 | 12/31/2013 | 2,854,103 | 2,002,293 | 851,810 | 11.8% | 10.3% | 2,809,469 | 3,126,750 | 2,175,809 | 950,942 | 125,070 | 825,872 | ||||||||||||||||||||
Loan | 57 | Whispering Creek (33) | 0.6% | 919,950 | 265,051 | 654,900 | 12/31/2013 | 948,070 | 270,852 | 677,218 | 10.5% | 9.8% | 966,849 | 1,130,695 | 288,065 | 842,630 | 12,164 | 45,616 | 784,850 | |||||||||||||||||||
Loan | 58 | Brunelli Portfolio | 0.6% | 11.3% | 10.2% | 1,075,147 | 1,305,048 | 416,090 | 888,959 | 18,289 | 66,287 | 804,383 | ||||||||||||||||||||||||||
Property | 58.01 | Best Buy and Barnes & Noble | 0.4% | 715,000 | 847,657 | 298,706 | 548,951 | 13,000 | 44,373 | 491,578 | ||||||||||||||||||||||||||||
Property | 58.02 | Dollar General - Valdosta, GA | 0.1% | 120,711 | 141,561 | 28,301 | 113,261 | 1,820 | 4,730 | 106,711 | ||||||||||||||||||||||||||||
Property | 58.03 | Dollar General - Weeki Wachee, FL | 0.1% | 119,318 | 155,627 | 42,567 | 113,060 | 1,805 | 8,859 | 102,396 | ||||||||||||||||||||||||||||
Property | 58.04 | Family Dollar - Tampa, FL | 0.0% | 120,118 | 160,203 | 46,516 | 113,687 | 1,664 | 8,325 | 103,698 | ||||||||||||||||||||||||||||
Loan | 59 | Airoom Plaza and Lincolnwood Commons | 0.6% | 1,076,813 | 295,307 | 781,506 | 9.1% | 8.2% | 777,727 | 1,222,157 | 522,440 | 699,717 | 11,836 | 54,202 | 633,679 | |||||||||||||||||||||||
Property | 59.01 | Airoom Plaza | 0.4% | |||||||||||||||||||||||||||||||||||
Property | 59.02 | Lincolnwood Commons | 0.2% | |||||||||||||||||||||||||||||||||||
Loan | 60 | Cole Village (33) | 0.6% | 981,573 | 343,386 | 638,187 | 12/31/2013 | 1,018,239 | 365,511 | 652,729 | 9.1% | 7.9% | 833,804 | 1,021,382 | 350,755 | 670,627 | 21,256 | 68,848 | 580,523 | |||||||||||||||||||
Loan | 61 | Corbin Office Center | 0.5% | 972,303 | 363,094 | 609,210 | 12/31/2012 | 927,835 | 378,987 | 548,847 | 10.4% | 9.5% | 1,155,801 | 1,136,428 | 383,106 | 753,322 | 7,413 | 59,300 | 686,609 | |||||||||||||||||||
Loan | 62 | McDowell Business Park | 0.5% | 794,419 | 218,841 | 575,578 | 9.6% | 8.7% | 838,259 | 899,833 | 218,969 | 680,864 | 12,753 | 47,822 | 620,289 | |||||||||||||||||||||||
Loan | 63 | Wingate - Richardson | 0.5% | 2,024,957 | 1,222,824 | 802,134 | 12/31/2013 | 1,092,545 | 1,004,352 | 88,193 | 12.8% | 11.5% | 2,067,225 | 2,136,454 | 1,279,647 | 856,807 | 85,458 | 771,349 | ||||||||||||||||||||
Loan | 64 | 9301 Largo Drive | 0.5% | 765,936 | 198,967 | 566,969 | 12/31/2013 | 678,968 | 169,920 | 509,049 | 10.0% | 9.0% | 753,697 | 834,510 | 185,637 | 648,873 | 20,034 | 43,814 | 585,025 | |||||||||||||||||||
Loan | 65 | West Union Village | 0.5% | 692,542 | 294,979 | 397,563 | 12/31/2013 | 738,864 | 278,266 | 460,598 | 8.7% | 8.1% | 787,197 | 843,090 | 279,375 | 563,715 | 7,699 | 27,649 | 528,368 | |||||||||||||||||||
Loan | 66 | Pines at West Penn MHP | 0.5% | 846,664 | 312,197 | 534,467 | 12/31/2013 | 874,921 | 315,027 | 559,894 | 8.8% | 8.7% | 1,026,504 | 878,043 | 313,888 | 564,155 | 7,679 | 556,476 | ||||||||||||||||||||
Loan | 67 | Parkcrest Apartments | 0.5% | 1,253,463 | 598,608 | 654,855 | 12/31/2013 | 1,234,520 | 613,714 | 620,806 | 9.9% | 8.9% | 1,395,394 | 1,273,579 | 662,526 | 611,053 | 62,400 | 548,653 | ||||||||||||||||||||
Loan | 68 | Indian Run Village MHP | 0.5% | 1,001,797 | 459,730 | 542,067 | 12/31/2013 | 987,223 | 470,741 | 516,482 | 8.8% | 8.6% | 1,254,576 | 1,003,661 | 474,371 | 529,290 | 10,780 | 518,510 | ||||||||||||||||||||
Loan | 69 | Wineman Building | 0.5% | 881,543 | 496,187 | 385,356 | 12/31/2012 | 824,019 | 471,493 | 352,526 | 12.0% | 11.4% | 479,280 | 1,279,845 | 562,834 | 717,011 | 33,878 | 683,134 | ||||||||||||||||||||
Loan | 70 | Emerald Tower Apartments | 0.5% | 688,397 | 157,179 | 531,218 | 12/31/2012 | 668,786 | 142,581 | 526,205 | 8.5% | 8.0% | 830,339 | 844,822 | 335,333 | 509,489 | 29,120 | 480,369 | ||||||||||||||||||||
Loan | 71 | Nyberg Retail Center (33) | 0.4% | 823,981 | 251,977 | 572,004 | 12/31/2012 | 775,191 | 284,684 | 490,507 | 9.1% | 8.8% | 664,568 | 822,908 | 283,949 | 538,959 | 6,156 | 15,389 | 517,414 | |||||||||||||||||||
Loan | 72 | Orchards at University Square | 0.4% | 8.5% | 8.3% | 539,614 | 630,749 | 140,957 | 489,791 | 2,511 | 12,267 | 475,013 | ||||||||||||||||||||||||||
Loan | 73 | Macedonia Marketplace | 0.4% | 8.9% | 8.5% | 544,434 | 732,199 | 232,807 | 499,391 | 3,131 | 18,383 | 477,877 | ||||||||||||||||||||||||||
Loan | 74 | Sunrise Villas | 0.4% | 1,081,889 | 519,787 | 562,102 | 12/31/2013 | 1,033,426 | 583,069 | 450,357 | 10.1% | 9.3% | 1,150,020 | 1,086,333 | 544,025 | 542,308 | 44,400 | 497,908 | ||||||||||||||||||||
Loan | 75 | Parker Center | 0.4% | 373,272 | 83,729 | 289,543 | 12/31/2012 | 375,785 | 88,773 | 287,012 | 9.6% | 8.6% | 590,120 | 619,067 | 110,837 | 508,230 | 13,736 | 41,208 | 453,286 | |||||||||||||||||||
Loan | 76 | CenturyLink Las Vegas | 0.4% | 9.3% | 8.7% | 504,000 | 552,031 | 77,085 | 474,945 | 4,800 | 24,000 | 446,145 | ||||||||||||||||||||||||||
Loan | 77 | Patriot Place Apartments | 0.4% | 1,159,767 | 615,863 | 543,903 | 12/31/2012 | 1,159,646 | 581,696 | 577,950 | 11.2% | 10.4% | 1,299,480 | 1,210,652 | 639,724 | 570,928 | 42,000 | 528,928 | ||||||||||||||||||||
Loan | 78 | Dollar General Texas Portfolio I | 0.4% | 678,540 | 140,343 | 538,197 | 12/31/2012 | 668,860 | 138,801 | 530,059 | 10.1% | 9.1% | 562,272 | 665,124 | 159,296 | 505,829 | 16,116 | 32,232 | 457,480 | |||||||||||||||||||
Property | 78.01 | Dollar General Mission | 0.0% | 65,839 | 16,015 | 49,824 | 12/31/2012 | 65,399 | 14,062 | 51,337 | 51,804 | 63,469 | 18,838 | 44,630 | 1,820 | 3,640 | 39,170 | |||||||||||||||||||||
Property | 78.02 | Dollar General Brownsville | 0.0% | 71,067 | 20,927 | 50,140 | 12/31/2012 | 70,521 | 17,341 | 53,180 | 56,100 | 72,814 | 18,664 | 54,149 | 1,820 | 3,640 | 48,689 | |||||||||||||||||||||
Property | 78.03 | Dollar General Los Fresnos | 0.0% | 66,669 | 15,513 | 51,156 | 12/31/2012 | 64,172 | 18,561 | 45,611 | 56,100 | 66,393 | 17,142 | 49,251 | 1,820 | 3,640 | 43,791 | |||||||||||||||||||||
Property | 78.04 | Dollar General Beaumont | 0.0% | 70,672 | 18,055 | 52,617 | 12/31/2012 | 67,986 | 16,194 | 51,792 | 56,100 | 72,913 | 26,127 | 46,786 | 1,820 | 3,640 | 41,326 | |||||||||||||||||||||
Property | 78.05 | Dollar General Coldspring | 0.0% | 75,916 | 11,023 | 64,893 | 12/31/2012 | 75,872 | 10,546 | 65,326 | 65,112 | 72,120 | 13,175 | 58,946 | 1,803 | 3,606 | 53,537 | |||||||||||||||||||||
Property | 78.06 | Dollar General New Braunfels - Walnut Ave | 0.0% | 83,680 | 11,848 | 71,832 | 12/31/2012 | 82,351 | 14,572 | 67,779 | 70,224 | 81,032 | 16,944 | 64,088 | 1,803 | 3,606 | 58,680 | |||||||||||||||||||||
Property | 78.07 | Dollar General New Braunfels - Hwy 46 | 0.0% | 89,052 | 22,319 | 66,733 | 12/31/2012 | 87,622 | 16,744 | 70,878 | 74,484 | 86,269 | 18,255 | 68,013 | 1,803 | 3,606 | 62,605 | |||||||||||||||||||||
Property | 78.08 | Dollar General San Marcos | 0.0% | 85,598 | 13,020 | 72,578 | 12/31/2012 | 84,876 | 15,275 | 69,601 | 72,600 | 83,693 | 16,661 | 67,032 | 1,803 | 3,606 | 61,624 | |||||||||||||||||||||
Property | 78.09 | Dollar General Magnolia | 0.0% | 70,047 | 11,623 | 58,424 | 12/31/2012 | 70,061 | 15,506 | 54,555 | 59,748 | 66,422 | 13,490 | 52,932 | 1,625 | 3,250 | 48,057 | |||||||||||||||||||||
Loan | 79 | Value Place | 0.4% | 1,490,919 | 770,132 | 720,787 | 12/31/2013 | 1,247,841 | 662,471 | 585,370 | 13.8% | 12.1% | 1,417,773 | 1,469,135 | 813,613 | 655,522 | 80,802 | 574,720 | ||||||||||||||||||||
Loan | 80 | SummerPlace Inn Destin | 0.3% | 1,860,791 | 1,086,587 | 774,204 | 12/31/2013 | 1,774,712 | 1,110,270 | 664,442 | 13.9% | 12.3% | 1,846,862 | 1,857,651 | 1,232,927 | 624,724 | 74,306 | 550,418 | ||||||||||||||||||||
Loan | 81 | Red Mountain Storage | 0.3% | 498,765 | 183,823 | 314,942 | 12/31/2012 | 534,610 | 185,497 | 349,112 | 8.6% | 8.2% | 590,156 | 569,188 | 197,193 | 371,995 | 16,787 | 355,208 | ||||||||||||||||||||
Loan | 82 | Unicorp Portfolio II | 0.3% | 8.7% | 7.9% | 418,420 | 568,424 | 195,756 | 372,668 | 7,015 | 25,290 | 340,363 | ||||||||||||||||||||||||||
Property | 82.01 | Advance Auto Parts - Eastpointe | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 82.02 | Dollar General - Mount Dora | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 82.03 | Family Dollar - Milwaukee | 0.1% | |||||||||||||||||||||||||||||||||||
Property | 82.04 | Dollar General - Milwaukee | 0.0% | |||||||||||||||||||||||||||||||||||
Loan | 83 | Brentwood Shopping Center | 0.3% | 659,342 | 168,216 | 491,126 | 12/31/2013 | 672,841 | 177,994 | 494,847 | 12.4% | 10.8% | 648,807 | 705,132 | 171,303 | 533,829 | 21,542 | 47,544 | 464,743 | |||||||||||||||||||
Loan | 84 | Westgate Shopping Center (33) | 0.3% | 689,153 | 164,497 | 524,656 | 12/31/2013 | 688,685 | 169,815 | 518,870 | 11.6% | 9.7% | 554,238 | 701,420 | 212,654 | 488,766 | 19,158 | 62,805 | 406,803 | |||||||||||||||||||
Loan | 85 | Storage Pros - Chattanooga | 0.3% | 659,187 | 296,836 | 362,351 | 12/31/2013 | 645,651 | 285,933 | 359,718 | 8.7% | 8.5% | 726,629 | 659,187 | 298,277 | 360,910 | 10,331 | 350,579 | ||||||||||||||||||||
Loan | 86 | The Glens Apartments (33) | 0.3% | 1,225,493 | 630,533 | 594,960 | 12/31/2013 | 1,164,847 | 620,936 | 543,911 | 13.0% | 11.6% | 1,242,841 | 1,228,452 | 694,155 | 534,297 | 58,825 | 475,472 | ||||||||||||||||||||
Loan | 87 | Summit Retail | 0.3% | 873,075 | 276,793 | 596,282 | 12/31/2013 | 878,539 | 332,544 | 545,995 | 13.8% | 12.6% | 869,682 | 851,123 | 298,730 | 552,393 | 13,312 | 35,714 | 503,367 | |||||||||||||||||||
Loan | 88 | Golfsmith Richmond (32) | 0.3% | 9.8% | 9.3% | 413,613 | 392,932 | 11,788 | 381,144 | 4,727 | 11,818 | 364,600 | ||||||||||||||||||||||||||
Loan | 89 | Spencer Springs Shopping Center | 0.3% | 494,111 | 134,368 | 359,743 | 12/31/2013 | 447,017 | 141,020 | 305,996 | 8.9% | 8.1% | 374,782 | 468,230 | 136,140 | 332,090 | 4,867 | 24,336 | 302,886 | |||||||||||||||||||
Loan | 90 | Boardwalk Shopping Center Orlando | 0.3% | 13.5% | 12.4% | 577,129 | 707,268 | 209,804 | 497,464 | 10,156 | 30,000 | 457,308 | ||||||||||||||||||||||||||
Loan | 91 | Lockaway Self Storage San Antonio | 0.3% | 520,016 | 230,538 | 289,478 | 12/31/2013 | 546,650 | 218,559 | 328,092 | 8.6% | 8.4% | 577,635 | 548,223 | 243,943 | 304,279 | 7,000 | 297,279 | ||||||||||||||||||||
Loan | 92 | Jo Ann Fabrics El Paso | 0.2% | 10.2% | 9.6% | 357,695 | 339,810 | 10,194 | 329,616 | 4,127 | 14,289 | 311,199 | ||||||||||||||||||||||||||
Loan | 93 | Bear Creek Office | 0.2% | 723,038 | 375,636 | 347,402 | 12/31/2012 | 722,022 | 382,685 | 339,337 | 11.5% | 9.9% | 798,120 | 784,630 | 418,199 | 366,430 | 11,138 | 39,786 | 315,507 | |||||||||||||||||||
Loan | 94 | Walgreens 3222 Milwaukee | 0.2% | 13.8% | 13.7% | 432,000 | 423,360 | 8,467 | 414,893 | 3,413 | 411,480 | |||||||||||||||||||||||||||
Loan | 95 | Kress Building | 0.2% | 442,524 | 179,819 | 262,704 | 12/31/2013 | 444,125 | 189,550 | 254,575 | 9.2% | 8.5% | 495,093 | 453,946 | 191,279 | 262,666 | 10,689 | 10,386 | 241,591 | |||||||||||||||||||
Loan | 96 | Village Apartments | 0.2% | 634,436 | 336,321 | 298,115 | 12/31/2013 | 584,019 | 356,512 | 227,507 | 10.3% | 9.4% | 694,083 | 628,178 | 345,201 | 282,977 | 24,000 | 258,977 | ||||||||||||||||||||
Loan | 97 | Storage Etc. San Bernadino | 0.2% | 398,175 | 184,062 | 214,113 | 12/31/2012 | 359,992 | 180,808 | 179,184 | 8.9% | 8.7% | 486,694 | 431,813 | 209,175 | 222,638 | 5,452 | 217,186 | ||||||||||||||||||||
Loan | 98 | North State U-Stor & Lock | 0.2% | 435,696 | 171,097 | 264,599 | 12/31/2013 | 417,203 | 166,452 | 250,752 | 10.7% | 10.3% | 452,991 | 431,004 | 174,105 | 256,900 | 10,028 | 246,872 | ||||||||||||||||||||
Loan | 99 | Minges Creek Storage Plaza | 0.1% | 352,026 | 194,421 | 157,605 | 12/31/2013 | 319,591 | 198,211 | 121,380 | 9.1% | 8.5% | 393,451 | 355,682 | 197,329 | 158,353 | 9,942 | 148,411 | ||||||||||||||||||||
Loan | 100 | River Haven MHP (33) | 0.1% | 274,643 | 88,090 | 186,552 | 12/31/2013 | 274,275 | 86,366 | 187,909 | 11.8% | 11.6% | 265,500 | 297,402 | 98,230 | 199,172 | 2,950 | 196,222 | ||||||||||||||||||||
Loan | 101 | Umatilla Plaza | 0.1% | 362,973 | 130,760 | 232,213 | 12/31/2013 | 341,651 | 110,482 | 231,169 | 13.5% | 11.1% | 282,302 | 319,737 | 130,712 | 189,025 | 9,552 | 23,881 | 155,591 | |||||||||||||||||||
Loan | 102 | Dollar General - Red Oak (33) | 0.1% | 10.1% | 9.9% | 84,099 | 81,181 | 2,435 | 78,745 | 1,354 | 77,391 | |||||||||||||||||||||||||||
Loan | 103 | Dollar General - Zapata (33) | 0.1% | 10.2% | 10.0% | 81,618 | 78,834 | 2,365 | 76,469 | 1,365 | 75,104 | |||||||||||||||||||||||||||
A-15 |
COMM 2015-LC21
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
% of | ||||||||||||||||||||||||
Property | Initial Pool | Ownership | Ground Lease | Ground Lease | Lease | Lease | ||||||||||||||||||
Flag | ID | Property Name | Balance | Interest | Expiration (16) | Extension Terms (16) | Largest Tenant (17) (18) (19) (20) (21) | SF (18) | Expiration (18) | 2nd Largest Tenant (18) (20) (21) | SF (18) | Expiration (18) | ||||||||||||
Loan | 1 | Courtyard by Marriott Portfolio (30) (31) | 7.3% | Various | ||||||||||||||||||||
Property | 1.01 | Courtyard Larkspur Landing Marin County | 0.3% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.02 | Courtyard San Mateo Foster City | 0.3% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.03 | Courtyard San Jose Cupertino | 0.3% | Leasehold | 12/30/2033 | 3 options, 10 years each | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Property | 1.04 | Courtyard Boulder | 0.3% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.05 | Courtyard Los Angeles Hacienda Heights | 0.2% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.06 | Courtyard Seattle South Center | 0.2% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.07 | Courtyard Rye | 0.2% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.08 | Courtyard Nashville Airport | 0.2% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.09 | Courtyard Los Angeles Torrance Palos Verdes | 0.2% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.10 | Courtyard St. Louis Creve Coeur | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.11 | Courtyard Portland Beaverton | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.12 | Courtyard Palm Springs | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.13 | Courtyard Charlotte South Park | 0.1% | Leasehold | 12/31/2019 | 3 options, 10 years each | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Property | 1.14 | Courtyard Norwalk | 0.1% | Leasehold | 12/29/2023 | 8 options, 5 years each | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Property | 1.15 | Courtyard Detroit Metro Airport | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.16 | Courtyard Chicago Waukegan Gurnee | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.17 | Courtyard Atlanta Perimeter Center | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.18 | Courtyard Denver Tech Center | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.19 | Courtyard Ft. Lauderdale Plantation | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.20 | Courtyard Lincroft Red Bank | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.21 | Courtyard Chicago Highland Park | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.22 | Courtyard Charlottesville North | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.23 | Courtyard Raleigh Cary | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.24 | Courtyard Detroit Livonia | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.25 | Courtyard Birmingham Homewood | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.26 | Courtyard West Palm Beach | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.27 | Courtyard New Haven Wallingford | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.28 | Courtyard Dallas Plano Parkway | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.29 | Courtyard Chicago Oakbrook Terrace | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.30 | Courtyard Boston Andover | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.31 | Courtyard Kansas City Overland Park Metcalf | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.32 | Courtyard Minneapolis St Paul Airport | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.33 | Courtyard Bakersfield | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.34 | Courtyard Denver Stapleton | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.35 | Courtyard Rockford | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.36 | Courtyard Greenville Haywood Mall | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.37 | Courtyard St. Louis Westport Plaza | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.38 | Courtyard Chicago Lincolnshire | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.39 | Courtyard San Antonio Downtown Market Square | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.40 | Courtyard Indianapolis Castleton | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.41 | Courtyard Silver Spring North | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.42 | Courtyard Lexington North | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.43 | Courtyard Tampa Westshore | 0.1% | Leasehold | 06/30/2068 | None | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Property | 1.44 | Courtyard Chicago Deerfield | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.45 | Courtyard St. Petersburg Clearwater | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.46 | Courtyard Toledo Airport Holland | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.47 | Courtyard Phoenix Mesa | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.48 | Courtyard Atlanta Airport South | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.49 | Courtyard Memphis Airport | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.50 | Courtyard Oklahoma City Airport | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.51 | Courtyard Annapolis | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.52 | Courtyard Manassas | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.53 | Courtyard Little Rock | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.54 | Courtyard Ft. Myers | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.55 | Courtyard Atlanta Gwinnett Mall | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.56 | Courtyard Chicago Arlington Heights South | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.57 | Courtyard Dallas Richardson at Spring Valley | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.58 | Courtyard Huntsville | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.59 | Courtyard Birmingham Hoover | 0.0% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.60 | Courtyard Phoenix North Metrocenter | 0.0% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.61 | Courtyard Tucson Airport | 0.0% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.62 | Courtyard Dayton South Mall | 0.0% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 1.63 | Courtyard Philadelphia Devon | 0.0% | Leasehold | 01/01/2018 | 2 options, 10 years each | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Property | 1.64 | Courtyard Fresno | 0.0% | Leasehold | 06/30/2024 | None | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Property | 1.65 | Courtyard Poughkeepsie | 0.0% | Leasehold | 12/29/2018 | 3 options, 5 years each | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Loan | 2 | Courtyard by Marriott Pasadena | 5.6% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 3 | Meridian at Brentwood | 3.2% | Fee Simple | BJC Health System | 138,144 | 12/31/2025 | Missouri College | 39,161 | 12/31/2018 |
A-16 |
COMM 2015-LC21
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
% of | ||||||||||||||||||||||||
Property | Initial Pool | Ownership | Ground Lease | Ground Lease | Lease | Lease | ||||||||||||||||||
Flag | ID | Property Name | Balance | Interest | Expiration (16) | Extension Terms (16) | Largest Tenant (17) (18) (19) (20) (21) | SF (18) | Expiration (18) | 2nd Largest Tenant (18) (20) (21) | SF (18) | Expiration (18) | ||||||||||||
Loan | 4 | 155 Mercer Street | 3.1% | Fee Simple | Dolce & Gabbana | 14,589 | 11/30/2022 | NAP | NAP | NAP | ||||||||||||||
Loan | 5 | Capistrano Business Center I & II (33) | 2.6% | Fee Simple | 24 Hour Fitness | 24,998 | 12/31/2020 | Joe Verde Sales & Management Training | 14,537 | 02/29/2016 | ||||||||||||||
Loan | 6 | Walgreens Net Lease Portfolio V (32) | 2.6% | Fee Simple | ||||||||||||||||||||
Property | 6.01 | Walgreens #10652 | 0.4% | Fee Simple | Walgreens | 14,820 | 12/31/2029 | NAP | NAP | NAP | ||||||||||||||
Property | 6.02 | Walgreens #4536 | 0.4% | Fee Simple | Walgreens | 16,380 | 12/31/2029 | NAP | NAP | NAP | ||||||||||||||
Property | 6.03 | Walgreens #4066 | 0.3% | Fee Simple | Walgreens | 13,905 | 12/31/2029 | NAP | NAP | NAP | ||||||||||||||
Property | 6.04 | Walgreens #9402 | 0.3% | Fee Simple | Walgreens | 14,820 | 12/31/2029 | NAP | NAP | NAP | ||||||||||||||
Property | 6.05 | Walgreens #3018 | 0.3% | Fee Simple | Walgreens | 14,740 | 12/31/2029 | NAP | NAP | NAP | ||||||||||||||
Property | 6.06 | Walgreens #10007 | 0.3% | Fee Simple | Walgreens | 15,020 | 12/31/2029 | NAP | NAP | NAP | ||||||||||||||
Property | 6.07 | Walgreens #10347 | 0.3% | Fee Simple | Walgreens | 14,820 | 12/31/2029 | NAP | NAP | NAP | ||||||||||||||
Property | 6.08 | Walgreens #11981 | 0.3% | Fee Simple | Walgreens | 13,650 | 12/31/2029 | NAP | NAP | NAP | ||||||||||||||
Loan | 7 | University Fountains at Lubbock (33) | 2.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 8 | Santa Monica Clock Tower | 2.0% | Fee Simple | Orion Health, Inc. | 8,919 | 08/31/2020 | Gum Gum, Inc. | 8,779 | 01/31/2019 | ||||||||||||||
Loan | 9 | Delaware Corporate Center I & II | 2.0% | Leasehold | 05/30/2048 | 2 options, 10 years each | E.I. du Pont de Nemours and Company | 53,227 | 12/31/2022 | Morgan Stanley | 24,947 | 04/30/2021 | ||||||||||||
Loan | 10 | Ortega Ranch (33) | 1.9% | Fee Simple | People’s Care | 9,609 | 12/31/2021 | New Method Wellness | 8,617 | 04/30/2020 | ||||||||||||||
Loan | 11 | Anchorage Business Park | 1.9% | Fee Simple | State of Alaska - Department of Administration | 25,487 | 07/31/2018 | GCI Communications | 13,444 | 02/28/2019 | ||||||||||||||
Loan | 12 | 26-34 South State Street | 1.8% | Fee Simple | Footaction | 96,600 | 05/31/2030 | NAP | NAP | NAP | ||||||||||||||
Loan | 13 | La Gran Plaza (30) (33) | 1.8% | Fee Simple | Mercado (Zocalo Property, LP) | 124,271 | 04/06/2027 | Burlington Coat Factory of Texas, L.P | 80,000 | 04/30/2018 | ||||||||||||||
Loan | 14 | Embassy Suites Destin | 1.7% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 15 | Canterbury MHC (33) | 1.7% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 16 | Sierra Vista Shopping Center | 1.7% | Fee Simple | Hobby Lobby Stores, Inc. | 60,050 | 09/30/2024 | Stein Mart Inc. | 33,969 | 01/31/2025 | ||||||||||||||
Loan | 17 | Northgate Slauson Marketplace | 1.7% | Fee Simple | Northgate Market | 42,500 | 05/01/2029 | CVS | 14,576 | 01/31/2040 | ||||||||||||||
Loan | 18 | 2250 Roswell Drive | 1.6% | Fee Simple | Modcloth, Inc. | 257,991 | 09/30/2022 | Amazon.com.dedc, LLC | 252,540 | 11/30/2019 | ||||||||||||||
Loan | 19 | Giant Foods | 1.6% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 20 | Capitol Plaza (33) | 0.6% | Fee Simple | BDP Brookfield, LLC | 19,735 | 04/30/2026 | Walgreens | 13,650 | 08/31/2029 | ||||||||||||||
Loan | 21 | College Park Plaza (33) | 0.5% | Fee Simple | Sky Zone Appleton | 18,607 | 06/30/2026 | Planet Fitness | 17,795 | 01/31/2026 | ||||||||||||||
Loan | 22 | Grant Park Plaza (33) | 0.4% | Fee Simple | Planet Fitness | 18,308 | 03/31/2025 | Walgreens | 13,905 | 11/30/2056 | ||||||||||||||
Loan | 23 | Renaissance New Orleans Portfolio (30) | 1.5% | Leasehold | ||||||||||||||||||||
Property | 23.01 | Renaissance Pere Marquette | 0.8% | Leasehold | 12/14/2113 | None | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Property | 23.02 | Renaissance Arts | 0.7% | Leasehold | 12/14/2113 | None | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Loan | 24 | The Plaza on Broadway | 1.4% | Leasehold | 05/31/2072 | None | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Loan | 25 | The Shops at 505 | 1.4% | Fee Simple | Wyndham Vacation Resorts Inc. | 15,434 | 07/31/2020 | Ale’Ale’A, LLC DBA Feast of Lele | 13,597 | 12/31/2023 | ||||||||||||||
Loan | 26 | Embassy Suites Corpus Christi | 1.4% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 27 | Honeywell Building | 1.4% | Fee Simple | Honeywell | 132,948 | 12/31/2019 | Brookfield Global Relocation Services, LLC | 13,990 | 7/31/2018 | ||||||||||||||
Loan | 28 | 350 East Fordham Road | 1.3% | Fee Simple | America’s Kids | 44,960 | 03/31/2025 | NAP | NAP | NAP | ||||||||||||||
Loan | 29 | Komar Desert Center (32) | 1.3% | Fee Simple | BevMo! | 10,303 | 09/30/2018 | Burgers and Beer | 9,951 | 05/31/2022 | ||||||||||||||
Loan | 30 | Trop Plaza | 1.3% | Fee Simple | 24 Hour Fitness | 35,000 | 07/31/2015 | 24/7 Salon & Day Spa Studio | 8,577 | 04/02/2019 | ||||||||||||||
Loan | 31 | 36 South State Street | 1.3% | Fee Simple | Blick Art Materials | 14,857 | 03/31/2020 | Verizon Wireless | 3,000 | 11/30/2018 | ||||||||||||||
Loan | 32 | aLoft Hotel Minneapolis (32) | 1.2% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 33 | Hilton Garden Inn – Phoenix Airport North (32) | 1.2% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 34 | Ambridge Regional Center | 1.1% | Fee Simple | Constellium Rolled Products (Pechiney) | 111,804 | 11/30/2020 | Allegheny Petroleum Product | 70,580 | 11/30/2019 | ||||||||||||||
Loan | 35 | Shoppes of Beavercreek | 1.1% | Fee Simple | HH Gregg | 32,530 | 04/30/2021 | DSW | 25,189 | 09/30/2017 | ||||||||||||||
Loan | 36 | Keller Oaks | 1.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 37 | 75 Armory | 1.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 38 | Mobile Gardens MHC Portfolio | 1.0% | Fee Simple | ||||||||||||||||||||
Property | 38.01 | Mobile Gardens and Hollyview Mobile Home Park | 0.7% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 38.02 | Rock Creek and Stony Chase Mobile Home Park | 0.2% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 38.03 | Briarwood Manor | 0.2% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 39 | The Malulani Portfolio | 1.0% | Fee Simple | ||||||||||||||||||||
Property | 39.01 | Liona Apartments | 0.5% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 39.02 | Kaiser Ground Lease | 0.2% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 39.03 | Sears Ground Lease | 0.2% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 39.04 | Kokua Market | 0.1% | Fee Simple | Kokua Market | 4,121 | 01/31/2025 | NAP | NAP | NAP | ||||||||||||||
Loan | 40 | Parkview Place Apartments | 1.0% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 41 | Heritage Plaza Shopping Center | 0.9% | Fee Simple | LA Fitness | 48,015 | 03/31/2019 | Goodwill | 16,550 | 03/31/2026 | ||||||||||||||
Loan | 42 | Parkdale Shopping Center | 0.9% | Fee Simple | Hobby Lobby | 57,246 | 01/29/2018 | Drug Emporium | 27,730 | 12/31/2022 | ||||||||||||||
Loan | 43 | Samsondale Plaza | 0.8% | Fee Simple | Stop & Shop | 50,017 | 01/31/2028 | New York State DMV | 15,636 | 11/30/2016 | ||||||||||||||
Loan | 44 | Fremont Ford | 0.8% | Fee Simple | SJK, Inc. (Ford) | 77,740 | 09/30/2023 | Premier Automotive Imports of CA, LLC | 17,000 | 05/31/2020 | ||||||||||||||
Loan | 45 | 24 Hour Fitness West Covina (32) | 0.8% | Fee Simple | 24 Hour Fitness | 37,500 | 04/30/2027 | NAP | NAP | NAP | ||||||||||||||
Loan | 46 | Centre Creek Plaza & Wells Fargo Building (33) | 0.8% | Fee Simple | ||||||||||||||||||||
Property | 46.01 | Wells Fargo Building | 0.4% | Fee Simple | Sendero Health Plans | 8,772 | 7/31/2019 | Wells Fargo Bank | 5,250 | 10/31/2018 | ||||||||||||||
Property | 46.02 | Centre Creek Plaza | 0.4% | Fee Simple | Intera | 18,305 | 4/30/2017 | Caring Family Network | 7,653 | 1/31/2018 | ||||||||||||||
Loan | 47 | North Stadium Business Center (33) | 0.8% | Fee Simple | Anaheim Stoneworks Inc | 16,920 | 12/31/2017 | A&D Sprinklers Inc | 10,600 | 10/31/2018 | ||||||||||||||
Loan | 48 | Glencoe Crossing | 0.7% | Fee Simple | Citi Trends, Inc | 13,887 | 11/30/2018 | GO Where Meetings Matter | 9,914 | 12/31/2022 | ||||||||||||||
Loan | 49 | Inn @ Northrup Station | 0.7% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 50 | StaxUp Self Storage - San Ysidro | 0.7% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 51 | Solaris Vail Portfolio | 0.7% | Fee Simple | ||||||||||||||||||||
Property | 51.01 | Eagle Vail Industrial Center | 0.4% | Fee Simple | Napa | 6,000 | 6/30/2018 | Colorado Mountain Cleaners | 6,000 | 10/31/2015 | ||||||||||||||
Property | 51.02 | Wall Street Building | 0.2% | Fee Simple | Shades of Vail | 917 | 11/30/2017 | NAP | NAP | NAP | ||||||||||||||
Property | 51.03 | Lodge at Vail | 0.1% | Fee Simple | Pet Boutique of Vail | 461 | 10/31/2019 | Plata Jewelers | 461 | 11/30/2019 |
A-17 |
COMM 2015-LC21
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
% of | ||||||||||||||||||||||||
Property | Initial Pool | Ownership | Ground Lease | Ground Lease | Lease | Lease | ||||||||||||||||||
Flag | ID | Property Name | Balance | Interest | Expiration (16) | Extension Terms (16) | Largest Tenant (17) (18) (19) (20) (21) | SF (18) | Expiration (18) | 2nd Largest Tenant (18) (20) (21) | SF (18) | Expiration (18) | ||||||||||||
Loan | 52 | Avenue Mentry Industrial | 0.7% | Fee Simple | Forrest Machining, Inc. | 115,453 | 01/01/2040 | NAP | NAP | NAP | ||||||||||||||
Loan | 53 | 901 New Hampshire | 0.6% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 54 | Plantation at Quail Valley | 0.6% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 55 | Park Guilderland Apartments | 0.6% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 56 | Hilton Garden Inn Dover | 0.6% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 57 | Whispering Creek (33) | 0.6% | Fee Simple | Twin Liquors, LP | 6,904 | 12/31/2022 | Victoria Ambulatory Surgery Center, LP | 6,360 | 11/30/2019 | ||||||||||||||
Loan | 58 | Brunelli Portfolio | 0.6% | Fee Simple | ||||||||||||||||||||
Property | 58.01 | Best Buy and Barnes & Noble | 0.4% | Fee Simple | Best Buy | 45,000 | 01/31/2025 | Barnes & Noble | 20,000 | 01/31/2016 | ||||||||||||||
Property | 58.02 | Dollar General - Valdosta, GA | 0.1% | Fee Simple | Dollar General | 9,100 | 12/31/2027 | NAP | NAP | NAP | ||||||||||||||
Property | 58.03 | Dollar General - Weeki Wachee, FL | 0.1% | Fee Simple | Dollar General | 9,026 | 10/31/2026 | NAP | NAP | NAP | ||||||||||||||
Property | 58.04 | Family Dollar - Tampa, FL | 0.0% | Fee Simple | Family Dollar | 8,320 | 09/30/2029 | NAP | NAP | NAP | ||||||||||||||
Loan | 59 | Airoom Plaza and Lincolnwood Commons | 0.6% | Fee Simple | ||||||||||||||||||||
Property | 59.01 | Airoom Plaza | 0.4% | Fee Simple | Airoom | 32,070 | 12/31/2028 | FedEx Office | 5,270 | 07/31/2017 | ||||||||||||||
Property | 59.02 | Lincolnwood Commons | 0.2% | Fee Simple | Lincolnwood Wine and Spirits | 4,550 | 03/31/2019 | Accelerated Health Systems | 2,940 | 12/31/2015 | ||||||||||||||
Loan | 60 | Cole Village (33) | 0.6% | Fee Simple | WalMart | 44,240 | 12/31/2022 | Hancock Fabrics | 13,080 | 03/31/2018 | ||||||||||||||
Loan | 61 | Corbin Office Center | 0.5% | Fee Simple | Dan Monaco | 2,925 | 03/31/2016 | Medhi Haerikhorshid/L. Ahmadi | 2,400 | 04/30/2019 | ||||||||||||||
Loan | 62 | McDowell Business Park | 0.5% | Fee Simple | iMemories, LLC | 21,434 | 09/30/2017 | Scottsdale Volleyball Academy | 14,392 | 11/30/2019 | ||||||||||||||
Loan | 63 | Wingate - Richardson | 0.5% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 64 | 9301 Largo Drive | 0.5% | Fee Simple | Phoenix International Holdings, Inc. | 97,636 | 09/30/2020 | Dr. Gooray & Dr. Begeau | 3,200 | 08/31/2016 | ||||||||||||||
Loan | 65 | West Union Village | 0.5% | Fee Simple | Gilbert Veterinary | 3,600 | 08/31/2024 | Snap Fitness | 3,100 | 12/31/2024 | ||||||||||||||
Loan | 66 | Pines at West Penn MHP | 0.5% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 67 | Parkcrest Apartments | 0.5% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 68 | Indian Run Village MHP | 0.5% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 69 | Wineman Building | 0.5% | Leasehold | 02/28/2043 | None | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Loan | 70 | Emerald Tower Apartments | 0.5% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 71 | Nyberg Retail Center (33) | 0.4% | Fee Simple | Oregon Dog Rescue | 3,200 | 01/31/2017 | McDonald’s | 2,633 | 09/19/2016 | ||||||||||||||
Loan | 72 | Orchards at University Square | 0.4% | Fee Simple | Farmer Boys Food, Inc | 2,800 | 04/30/2035 | TGH Enterprises, Inc. | 1,800 | 02/28/2025 | ||||||||||||||
Loan | 73 | Macedonia Marketplace | 0.4% | Fee Simple | Mattress Firm | 5,000 | 03/31/2025 | Sherwin Williams | 3,520 | 03/31/2025 | ||||||||||||||
Loan | 74 | Sunrise Villas | 0.4% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 75 | Parker Center | 0.4% | Fee Simple | Winn Dixie | 44,000 | 1/31/2025 | Planet Fitness | 19,880 | 2/28/2024 | ||||||||||||||
Loan | 76 | CenturyLink Las Vegas | 0.4% | Fee Simple | CenturyLink | 24,000 | 09/30/2023 | NAP | NAP | NAP | ||||||||||||||
Loan | 77 | Patriot Place Apartments | 0.4% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 78 | Dollar General Texas Portfolio I | 0.4% | Fee Simple | ||||||||||||||||||||
Property | 78.01 | Dollar General Mission | 0.0% | Fee Simple | Dollar General | 9,100 | 08/31/2018 | NAP | NAP | NAP | ||||||||||||||
Property | 78.02 | Dollar General Brownsville | 0.0% | Fee Simple | Dollar General | 9,100 | 01/31/2019 | NAP | NAP | NAP | ||||||||||||||
Property | 78.03 | Dollar General Los Fresnos | 0.0% | Fee Simple | Dollar General | 9,100 | 07/31/2020 | NAP | NAP | NAP | ||||||||||||||
Property | 78.04 | Dollar General Beaumont | 0.0% | Fee Simple | Dollar General | 9,100 | 07/31/2020 | NAP | NAP | NAP | ||||||||||||||
Property | 78.05 | Dollar General Coldspring | 0.0% | Fee Simple | Dollar General | 9,014 | 03/31/2020 | NAP | NAP | NAP | ||||||||||||||
Property | 78.06 | Dollar General New Braunfels - Walnut Ave | 0.0% | Fee Simple | Dollar General | 9,014 | 02/29/2020 | NAP | NAP | NAP | ||||||||||||||
Property | 78.07 | Dollar General New Braunfels - Hwy 46 | 0.0% | Fee Simple | Dollar General | 9,014 | 03/31/2020 | NAP | NAP | NAP | ||||||||||||||
Property | 78.08 | Dollar General San Marcos | 0.0% | Fee Simple | Dollar General | 9,014 | 03/31/2020 | NAP | NAP | NAP | ||||||||||||||
Property | 78.09 | Dollar General Magnolia | 0.0% | Fee Simple | Dollar General | 8,125 | 03/31/2019 | NAP | NAP | NAP | ||||||||||||||
Loan | 79 | Value Place | 0.4% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 80 | SummerPlace Inn Destin | 0.3% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 81 | Red Mountain Storage | 0.3% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 82 | Unicorp Portfolio II | 0.3% | Fee Simple | ||||||||||||||||||||
Property | 82.01 | Advance Auto Parts - Eastpointe | 0.1% | Fee Simple | Advance Auto Parts | 7,000 | 06/30/2023 | NAP | NAP | NAP | ||||||||||||||
Property | 82.02 | Dollar General - Mount Dora | 0.1% | Fee Simple | Dollar General | 9,026 | 08/13/2028 | NAP | NAP | NAP | ||||||||||||||
Property | 82.03 | Family Dollar - Milwaukee | 0.1% | Fee Simple | Family Dollar | 8,566 | 06/30/2021 | NAP | NAP | NAP | ||||||||||||||
Property | 82.04 | Dollar General - Milwaukee | 0.0% | Fee Simple | Dollar General | 8,719 | 08/31/2022 | NAP | NAP | NAP | ||||||||||||||
Loan | 83 | Brentwood Shopping Center | 0.3% | Fee Simple | Grocery Outlet | 29,775 | 08/31/2021 | Goodwill Industries | 19,380 | 09/30/2016 | ||||||||||||||
Loan | 84 | Westgate Shopping Center (33) | 0.3% | Fee Simple | Stein Mart | 37,980 | 03/31/2020 | Tanglewood Drug | 4,083 | 12/31/2015 | ||||||||||||||
Loan | 85 | Storage Pros - Chattanooga | 0.3% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 86 | The Glens Apartments (33) | 0.3% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 87 | Summit Retail | 0.3% | Fee Simple | Buffalo Wings & Rings | 5,663 | 06/17/2018 | Secretary of State | 5,500 | 09/30/2016 | ||||||||||||||
Loan | 88 | Golfsmith Richmond (32) | 0.3% | Fee Simple | Golfsmith | 23,635 | 06/30/2029 | NAP | NAP | NAP | ||||||||||||||
Loan | 89 | Spencer Springs Shopping Center | 0.3% | Fee Simple | Chris’s Place Tavern | 4,800 | 06/30/2017 | Gentle Dental | 4,800 | 11/30/2022 | ||||||||||||||
Loan | 90 | Boardwalk Shopping Center Orlando | 0.3% | Fee Simple | Froggers | 8,000 | 12/31/2024 | Crystal Ballroom Altamonte | 8,000 | 07/30/2024 | ||||||||||||||
Loan | 91 | Lockaway Self Storage San Antonio | 0.3% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 92 | Jo Ann Fabrics El Paso | 0.2% | Fee Simple | Jo-Ann Stores | 27,515 | 01/31/2025 | NAP | NAP | NAP | ||||||||||||||
Loan | 93 | Bear Creek Office | 0.2% | Fee Simple | JPMorgan Chase | 10,762 | 9/30/2021 | State of Texas | 9,349 | 6/30/2018 | ||||||||||||||
Loan | 94 | Walgreens 3222 Milwaukee | 0.2% | Fee Simple | Walgreens | 13,650 | 01/31/2029 | NAP | NAP | NAP | ||||||||||||||
Loan | 95 | Kress Building | 0.2% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 96 | Village Apartments | 0.2% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 97 | Storage Etc. San Bernadino | 0.2% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 98 | North State U-Stor & Lock | 0.2% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 99 | Minges Creek Storage Plaza | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 100 | River Haven MHP (33) | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 101 | Umatilla Plaza | 0.1% | Fee Simple | Save-A-Lot | 24,920 | 01/14/2018 | Advancing the Kingdom Ministry | 8,506 | 09/20/2015 | ||||||||||||||
Loan | 102 | Dollar General - Red Oak (33) | 0.1% | Fee Simple | Dollar General | 9,026 | 10/31/2029 | NAP | NAP | NAP | ||||||||||||||
Loan | 103 | Dollar General - Zapata (33) | 0.1% | Fee Simple | Dollar General | 9,100 | 03/31/2030 | NAP | NAP | NAP | ||||||||||||||
A-18 |
COMM 2015-LC21
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
% of | Upfront | |||||||||||||||||||||||||||||
Property | Initial Pool | �� | Lease | Lease | Lease | Occupancy | Replacement | |||||||||||||||||||||||
Flag | ID | Property Name | Balance | 3rd Largest Tenant (17) (18) (20) | SF (18) | Expiration (18) | 4th Largest Tenant (18) (19) (20) | SF (18) | Expiration (18) | 5th Largest Tenant (18) (20) (21) | SF (18) | Expiration (18) | Occupancy | As-of Date | Reserves($) (22) | |||||||||||||||
Loan | 1 | Courtyard by Marriott Portfolio (30) (31) | 7.3% | 70.0% | 02/28/2015 | |||||||||||||||||||||||||
Property | 1.01 | Courtyard Larkspur Landing Marin County | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 84.4% | 02/28/2015 | ||||||||||||||||
Property | 1.02 | Courtyard San Mateo Foster City | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 77.7% | 02/28/2015 | ||||||||||||||||
Property | 1.03 | Courtyard San Jose Cupertino | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 80.3% | 02/28/2015 | ||||||||||||||||
Property | 1.04 | Courtyard Boulder | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 79.3% | 02/28/2015 | ||||||||||||||||
Property | 1.05 | Courtyard Los Angeles Hacienda Heights | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 84.5% | 02/28/2015 | ||||||||||||||||
Property | 1.06 | Courtyard Seattle South Center | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 81.4% | 02/28/2015 | ||||||||||||||||
Property | 1.07 | Courtyard Rye | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 73.9% | 02/28/2015 | ||||||||||||||||
Property | 1.08 | Courtyard Nashville Airport | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 81.7% | 02/28/2015 | ||||||||||||||||
Property | 1.09 | Courtyard Los Angeles Torrance Palos Verdes | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 81.4% | 02/28/2015 | ||||||||||||||||
Property | 1.10 | Courtyard St. Louis Creve Coeur | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 71.4% | 02/28/2015 | ||||||||||||||||
Property | 1.11 | Courtyard Portland Beaverton | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 66.7% | 02/28/2015 | ||||||||||||||||
Property | 1.12 | Courtyard Palm Springs | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 67.3% | 02/28/2015 | ||||||||||||||||
Property | 1.13 | Courtyard Charlotte South Park | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 75.3% | 02/28/2015 | ||||||||||||||||
Property | 1.14 | Courtyard Norwalk | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 75.1% | 02/28/2015 | ||||||||||||||||
Property | 1.15 | Courtyard Detroit Metro Airport | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 77.1% | 02/28/2015 | ||||||||||||||||
Property | 1.16 | Courtyard Chicago Waukegan Gurnee | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 74.4% | 02/28/2015 | ||||||||||||||||
Property | 1.17 | Courtyard Atlanta Perimeter Center | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 72.6% | 02/28/2015 | ||||||||||||||||
Property | 1.18 | Courtyard Denver Tech Center | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 66.8% | 02/28/2015 | ||||||||||||||||
Property | 1.19 | Courtyard Ft. Lauderdale Plantation | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 77.5% | 02/28/2015 | ||||||||||||||||
Property | 1.20 | Courtyard Lincroft Red Bank | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 65.5% | 02/28/2015 | ||||||||||||||||
Property | 1.21 | Courtyard Chicago Highland Park | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 63.9% | 02/28/2015 | ||||||||||||||||
Property | 1.22 | Courtyard Charlottesville North | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 67.1% | 02/28/2015 | ||||||||||||||||
Property | 1.23 | Courtyard Raleigh Cary | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 62.7% | 02/28/2015 | ||||||||||||||||
Property | 1.24 | Courtyard Detroit Livonia | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 76.3% | 02/28/2015 | ||||||||||||||||
Property | 1.25 | Courtyard Birmingham Homewood | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 68.2% | 02/28/2015 | ||||||||||||||||
Property | 1.26 | Courtyard West Palm Beach | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 76.5% | 02/28/2015 | ||||||||||||||||
Property | 1.27 | Courtyard New Haven Wallingford | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 69.9% | 02/28/2015 | ||||||||||||||||
Property | 1.28 | Courtyard Dallas Plano Parkway | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 72.9% | 02/28/2015 | ||||||||||||||||
Property | 1.29 | Courtyard Chicago Oakbrook Terrace | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 72.2% | 02/28/2015 | ||||||||||||||||
Property | 1.30 | Courtyard Boston Andover | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 67.4% | 02/28/2015 | ||||||||||||||||
Property | 1.31 | Courtyard Kansas City Overland Park Metcalf | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 70.6% | 02/28/2015 | ||||||||||||||||
Property | 1.32 | Courtyard Minneapolis St Paul Airport | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 73.7% | 02/28/2015 | ||||||||||||||||
Property | 1.33 | Courtyard Bakersfield | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 73.2% | 02/28/2015 | ||||||||||||||||
Property | 1.34 | Courtyard Denver Stapleton | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 66.3% | 02/28/2015 | ||||||||||||||||
Property | 1.35 | Courtyard Rockford | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 62.7% | 02/28/2015 | ||||||||||||||||
Property | 1.36 | Courtyard Greenville Haywood Mall | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 70.4% | 02/28/2015 | ||||||||||||||||
Property | 1.37 | Courtyard St. Louis Westport Plaza | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 68.7% | 02/28/2015 | ||||||||||||||||
Property | 1.38 | Courtyard Chicago Lincolnshire | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 61.8% | 02/28/2015 | ||||||||||||||||
Property | 1.39 | Courtyard San Antonio Downtown Market Square | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 73.8% | 02/28/2015 | ||||||||||||||||
Property | 1.40 | Courtyard Indianapolis Castleton | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 63.2% | 02/28/2015 | ||||||||||||||||
Property | 1.41 | Courtyard Silver Spring North | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 65.5% | 02/28/2015 | ||||||||||||||||
Property | 1.42 | Courtyard Lexington North | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 62.8% | 02/28/2015 | ||||||||||||||||
Property | 1.43 | Courtyard Tampa Westshore | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 83.6% | 02/28/2015 | ||||||||||||||||
Property | 1.44 | Courtyard Chicago Deerfield | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 60.2% | 02/28/2015 | ||||||||||||||||
Property | 1.45 | Courtyard St. Petersburg Clearwater | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 79.2% | 02/28/2015 | ||||||||||||||||
Property | 1.46 | Courtyard Toledo Airport Holland | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 63.5% | 02/28/2015 | ||||||||||||||||
Property | 1.47 | Courtyard Phoenix Mesa | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 64.7% | 02/28/2015 | ||||||||||||||||
Property | 1.48 | Courtyard Atlanta Airport South | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 75.0% | 02/28/2015 | ||||||||||||||||
Property | 1.49 | Courtyard Memphis Airport | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 74.8% | 02/28/2015 | ||||||||||||||||
Property | 1.50 | Courtyard Oklahoma City Airport | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 61.8% | 02/28/2015 | ||||||||||||||||
Property | 1.51 | Courtyard Annapolis | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 61.6% | 02/28/2015 | ||||||||||||||||
Property | 1.52 | Courtyard Manassas | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 66.0% | 02/28/2015 | ||||||||||||||||
Property | 1.53 | Courtyard Little Rock | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 56.9% | 02/28/2015 | ||||||||||||||||
Property | 1.54 | Courtyard Ft. Myers | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 70.7% | 02/28/2015 | ||||||||||||||||
Property | 1.55 | Courtyard Atlanta Gwinnett Mall | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 70.4% | 02/28/2015 | ||||||||||||||||
Property | 1.56 | Courtyard Chicago Arlington Heights South | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 69.0% | 02/28/2015 | ||||||||||||||||
Property | 1.57 | Courtyard Dallas Richardson at Spring Valley | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 67.1% | 02/28/2015 | ||||||||||||||||
Property | 1.58 | Courtyard Huntsville | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 55.9% | 02/28/2015 | ||||||||||||||||
Property | 1.59 | Courtyard Birmingham Hoover | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 56.2% | 02/28/2015 | ||||||||||||||||
Property | 1.60 | Courtyard Phoenix North Metrocenter | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 54.5% | 02/28/2015 | ||||||||||||||||
Property | 1.61 | Courtyard Tucson Airport | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 69.5% | 02/28/2015 | ||||||||||||||||
Property | 1.62 | Courtyard Dayton South Mall | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 50.5% | 02/28/2015 | ||||||||||||||||
Property | 1.63 | Courtyard Philadelphia Devon | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 72.3% | 02/28/2015 | ||||||||||||||||
Property | 1.64 | Courtyard Fresno | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 74.0% | 02/28/2015 | ||||||||||||||||
Property | 1.65 | Courtyard Poughkeepsie | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 68.0% | 02/28/2015 | ||||||||||||||||
Loan | 2 | Courtyard by Marriott Pasadena | 5.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 90.6% | 04/30/2015 | ||||||||||||||||
Loan | 3 | Meridian at Brentwood | 3.2% | EverBank | 19,647 | 09/30/2017 | La-Z-Boy | 13,439 | 11/30/2022 | Club Fitness | 8,650 | 10/31/2021 | 100.0% | 12/31/2014 |
A-19 |
COMM 2015-LC21
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
% of | Upfront | |||||||||||||||||||||||||||||
Property | Initial Pool | Lease | Lease | Lease | Occupancy | Replacement | ||||||||||||||||||||||||
Flag | ID | Property Name | Balance | 3rd Largest Tenant (17) (18) (20) | SF (18) | Expiration (18) | 4th Largest Tenant (18) (19) (20) | SF (18) | Expiration (18) | 5th Largest Tenant (18) (20) (21) | SF (18) | Expiration (18) | Occupancy | As-of Date | Reserves($) (22) | |||||||||||||||
Loan | 4 | 155 Mercer Street | 3.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 06/06/2015 | ||||||||||||||||
Loan | 5 | Capistrano Business Center I & II (33) | 2.6% | The Effect | 8,505 | 12/31/2015 | Development Planning & Financial Group | 8,361 | 03/31/2016 | Greek Orthodox Mission | 7,214 | 12/31/2017 | 86.3% | 04/20/2015 | ||||||||||||||||
Loan | 6 | Walgreens Net Lease Portfolio V (32) | 2.6% | 100.0% | 12/19/2014 | |||||||||||||||||||||||||
Property | 6.01 | Walgreens #10652 | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 12/19/2014 | ||||||||||||||||
Property | 6.02 | Walgreens #4536 | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 12/19/2014 | ||||||||||||||||
Property | 6.03 | Walgreens #4066 | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 12/19/2014 | ||||||||||||||||
Property | 6.04 | Walgreens #9402 | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 12/19/2014 | ||||||||||||||||
Property | 6.05 | Walgreens #3018 | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 12/19/2014 | ||||||||||||||||
Property | 6.06 | Walgreens #10007 | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 12/19/2014 | ||||||||||||||||
Property | 6.07 | Walgreens #10347 | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 12/19/2014 | ||||||||||||||||
Property | 6.08 | Walgreens #11981 | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 12/19/2014 | ||||||||||||||||
Loan | 7 | University Fountains at Lubbock (33) | 2.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 96.2% | 03/02/2015 | 6,282 | |||||||||||||||
Loan | 8 | Santa Monica Clock Tower | 2.0% | The Misfit | 5,505 | 04/30/2021 | The Boesch Law Group | 4,630 | 01/31/2018 | TrueCar, Inc. | 4,520 | 12/31/2024 | 99.7% | 04/30/2015 | 261,700 | |||||||||||||||
Loan | 9 | Delaware Corporate Center I & II | 2.0% | ClearBridge Advisors | 18,243 | 10/31/2018 | Lyons Insurance | 15,119 | 04/30/2017 | Synchrogenix Information Strategies | 10,702 | 10/31/2019 | 100.0% | 03/02/2015 | ||||||||||||||||
Loan | 10 | Ortega Ranch (33) | 1.9% | Capital Bank | 8,287 | 10/31/2021 | Ten Media LLC | 7,761 | 03/31/2016 | The Revival Center | 7,057 | 04/30/2019 | 89.4% | 04/20/2015 | ||||||||||||||||
Loan | 11 | Anchorage Business Park | 1.9% | New Cingular Wireless PCS, LLC | 9,429 | 11/30/2018 | Providence Health & Services WA | 8,522 | 1/31/2024 | Donlin Gold, LLC | 7,394 | 12/31/2015 | 86.0% | 04/30/2015 | ||||||||||||||||
Loan | 12 | 26-34 South State Street | 1.8% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 06/06/2015 | ||||||||||||||||
Loan | 13 | La Gran Plaza (30) (33) | 1.8% | Fiesta Mart Inc | 58,500 | 07/31/2028 | Everest College | 40,916 | 10/31/2020 | Cinemagic-Bilingual Realty, Inc. | 35,695 | 12/31/2024 | 85.8% | 04/06/2015 | ||||||||||||||||
Loan | 14 | Embassy Suites Destin | 1.7% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 82.5% | 04/30/2015 | ||||||||||||||||
Loan | 15 | Canterbury MHC (33) | 1.7% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 85.3% | 02/28/2015 | ||||||||||||||||
Loan | 16 | Sierra Vista Shopping Center | 1.7% | Marshalls of MA | 30,000 | 04/30/2024 | Samurai Grill | 6,506 | 05/31/2017 | Bridgestone Retail Operations | 6,432 | 01/31/2017 | 98.0% | 05/06/2015 | 323,180 | |||||||||||||||
Loan | 17 | Northgate Slauson Marketplace | 1.7% | Chase Bank | 2,241 | 11/30/2024 | Panda Express | 2,001 | 04/30/2024 | Premier Dental Group | 1,829 | 06/30/2019 | 100.0% | 03/19/2015 | ||||||||||||||||
Loan | 18 | 2250 Roswell Drive | 1.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/31/2015 | �� | |||||||||||||||
Loan | 19 | Giant Foods | 1.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Loan | 20 | Capitol Plaza (33) | 0.6% | Brookfield FADS, Inc. | 8,417 | 03/31/2019 | American Dental Partners Of WI L | 5,500 | 11/30/2023 | Symmetry Salon Suites LLC | 2,210 | 10/31/2019 | 79.3% | 04/30/2015 | ||||||||||||||||
Loan | 21 | College Park Plaza (33) | 0.5% | Rogan Shoes | 12,248 | 02/28/2025 | Dollar Tree | 12,000 | 05/31/2017 | Luxury Nails | 2,354 | 09/30/2016 | 86.1% | 04/30/2015 | ||||||||||||||||
Loan | 22 | Grant Park Plaza (33) | 0.4% | CSL Plasma Inc | 11,298 | 02/28/2030 | Advanced Auto Parts | 6,600 | 07/31/2021 | Mary Linsmeier Schools, Inc. | 5,250 | 05/31/2016 | 83.5% | 04/30/2015 | ||||||||||||||||
Loan | 23 | Renaissance New Orleans Portfolio (30) | 1.5% | 78.5% | 02/28/2015 | |||||||||||||||||||||||||
Property | 23.01 | Renaissance Pere Marquette | 0.8% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 79.7% | 02/28/2015 | ||||||||||||||||
Property | 23.02 | Renaissance Arts | 0.7% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 77.0% | 02/28/2015 | ||||||||||||||||
Loan | 24 | The Plaza on Broadway | 1.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 89.0% | 02/28/2015 | 100,000 | |||||||||||||||
Loan | 25 | The Shops at 505 | 1.4% | Pacific’O | 5,436 | 01/31/2021 | Drink Enterprises LLC dba Spanky’s | 3,090 | 10/31/2021 | Whaler’s General Store dba Food Pantry | 2,970 | 10/31/2015 | 88.2% | 02/08/2015 | 1,095 | |||||||||||||||
Loan | 26 | Embassy Suites Corpus Christi | 1.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 80.4% | 03/31/2015 | ||||||||||||||||
Loan | 27 | Honeywell Building | 1.4% | Sander Engineering Corporation | 3,983 | 01/31/2017 | West Belt Plaza Deli | 1,100 | MTM | NAP | NAP | NAP | 99.6% | 05/01/2015 | ||||||||||||||||
Loan | 28 | 350 East Fordham Road | 1.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 04/14/2015 | 9,411 | |||||||||||||||
Loan | 29 | Komar Desert Center (32) | 1.3% | Toda Moda | 9,734 | 04/30/2018 | Souplantation | 7,000 | 09/30/2028 | Mimi’s Cafe | 6,480 | 08/31/2028 | 96.8% | 01/06/2015 | ||||||||||||||||
Loan | 30 | Trop Plaza | 1.3% | Fortune Restaurant | 6,400 | 06/30/2022 | Mancha Development/D | 5,000 | 10/31/2019 | Mervat Berry, dba Su | 2,440 | 01/31/2016 | 100.0% | 04/01/2015 | ||||||||||||||||
Loan | 31 | 36 South State Street | 1.3% | T-Mobile | 1,543 | 01/31/2017 | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 05/21/2015 | ||||||||||||||||
Loan | 32 | aLoft Hotel Minneapolis (32) | 1.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 79.1% | 03/31/2015 | ||||||||||||||||
Loan | 33 | Hilton Garden Inn – Phoenix Airport North (32) | 1.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 80.1% | 03/31/2015 | ||||||||||||||||
Loan | 34 | Ambridge Regional Center | 1.1% | TMK IPSCO Tubulars Inc. | 63,050 | 11/30/2024 | National Molding, LLC (Advanced Alloy Division) | 59,580 | 07/31/2019 | US Natural Resources, Inc. | 55,946 | 05/31/2017 | 79.7% | 04/10/2015 | ||||||||||||||||
Loan | 35 | Shoppes of Beavercreek | 1.1% | Bed Bath & Beyond | 24,423 | 01/31/2018 | Barnes & Noble | 23,000 | 01/31/2018 | Golfsmith USA | 20,845 | 06/30/2023 | 100.0% | 01/22/2015 | ||||||||||||||||
Loan | 36 | Keller Oaks | 1.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 94.0% | 02/28/2015 | ||||||||||||||||
Loan | 37 | 75 Armory | 1.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 02/28/2015 | ||||||||||||||||
Loan | 38 | Mobile Gardens MHC Portfolio | 1.0% | 81.0% | 04/01/2015 | |||||||||||||||||||||||||
Property | 38.01 | Mobile Gardens and Hollyview Mobile Home Park | 0.7% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 85.0% | 04/01/2015 | ||||||||||||||||
Property | 38.02 | Rock Creek and Stony Chase Mobile Home Park | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 79.0% | 04/01/2015 | ||||||||||||||||
Property | 38.03 | Briarwood Manor | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 72.0% | 04/01/2015 | ||||||||||||||||
Loan | 39 | The Malulani Portfolio | 1.0% | 97.0% | Various | |||||||||||||||||||||||||
Property | 39.01 | Liona Apartments | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 96.4% | 02/28/2015 | ||||||||||||||||
Property | 39.02 | Kaiser Ground Lease | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 39.03 | Sears Ground Lease | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||
Property | 39.04 | Kokua Market | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 06/06/2015 | ||||||||||||||||
Loan | 40 | Parkview Place Apartments | 1.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 96.0% | 03/03/2015 | ||||||||||||||||
Loan | 41 | Heritage Plaza Shopping Center | 0.9% | HomeStyle Galleries | 15,000 | 08/31/2016 | Tuesday Morning, Inc. | 9,200 | 01/15/2017 | Trinity Dance and Gymnastics, LLC | 6,455 | 10/31/2017 | 96.0% | 04/01/2015 | ||||||||||||||||
Loan | 42 | Parkdale Shopping Center | 0.9% | Ross Dress For Less | 24,770 | 01/31/2026 | Card & Party Factory | 19,074 | 01/31/2018 | 99 Cents Only | 16,000 | 01/31/2025 | 94.8% | 04/29/2015 | 3,193 | |||||||||||||||
Loan | 43 | Samsondale Plaza | 0.8% | Dollar Tree | 13,214 | 01/19/2019 | Baxter’s Pharmacy | 9,344 | 03/31/2019 | Advance Auto | 7,866 | 11/30/2020 | 78.6% | 03/13/2015 | 175,000 | |||||||||||||||
Loan | 44 | Fremont Ford | 0.8% | Cruise America | 15,800 | 02/28/2022 | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 05/06/2015 | ||||||||||||||||
Loan | 45 | 24 Hour Fitness West Covina (32) | 0.8% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 06/06/2015 | ||||||||||||||||
Loan | 46 | Centre Creek Plaza & Wells Fargo Building (33) | 0.8% | 89.0% | 05/31/2015 | |||||||||||||||||||||||||
Property | 46.01 | Wells Fargo Building | 0.4% | Silicon Space Technol | 4,486 | 4/30/2016 | X Tech | 3,804 | 12/31/2015 | TX Educational Consul | 3,658 | 5/31/2019 | 96.4% | 05/31/2015 | ||||||||||||||||
Property | 46.02 | Centre Creek Plaza | 0.4% | Buckner Hospice | 3,387 | 4/30/2020 | AFSCME | 2,377 | 01/31/2017 | Texas Horsemen’s Part | 2,372 | 11/30/2017 | 81.9% | 05/31/2015 | ||||||||||||||||
Loan | 47 | North Stadium Business Center (33) | 0.8% | Elite Sports Inc | 9,900 | 02/28/2019 | G&E Asian American | 8,600 | 03/31/2017 | County of Orange | 7,200 | 12/31/2017 | 98.1% | 04/20/2015 | ||||||||||||||||
Loan | 48 | Glencoe Crossing | 0.7% | Ross Education, LLC | 9,804 | 06/30/2018 | Aaron Rents, Inc. | 7,600 | 05/31/2018 | Dollar General | 7,600 | 05/31/2016 | 98.0% | 04/03/2015 | 1,565 | |||||||||||||||
Loan | 49 | Inn @ Northrup Station | 0.7% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 81.4% | 02/28/2015 | ||||||||||||||||
Loan | 50 | StaxUp Self Storage - San Ysidro | 0.7% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 70.0% | 02/13/2015 | 2,154 | |||||||||||||||
Loan | 51 | Solaris Vail Portfolio | 0.7% | 93.6% | 03/05/2015 | |||||||||||||||||||||||||
Property | 51.01 | Eagle Vail Industrial Center | 0.4% | Vail Manufacturing | 4,250 | 3/31/2018 | Organic Housekeepers | 3,750 | 4/30/2017 | Sign on Design | 3,750 | 3/31/2019 | 100.0% | 03/05/2015 | ||||||||||||||||
Property | 51.02 | Wall Street Building | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 28.5% | 03/05/2015 | ||||||||||||||||
Property | 51.03 | Lodge at Vail | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/05/2015 |
A-20 |
COMM 2015-LC21
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
% of | Upfront | |||||||||||||||||||||||||||||
Property | Initial Pool | Lease | Lease | Lease | Occupancy | Replacement | ||||||||||||||||||||||||
Flag | ID | Property Name | Balance | 3rd Largest Tenant (17) (18) (20) | SF (18) | Expiration (18) | 4th Largest Tenant (18) (19) (20) | SF (18) | Expiration (18) | 5th Largest Tenant (18) (20) (21) | SF (18) | Expiration (18) | Occupancy | As-of Date | Reserves($) (22) | |||||||||||||||
Loan | 52 | Avenue Mentry Industrial | 0.7% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 06/06/2015 | ||||||||||||||||
Loan | 53 | 901 New Hampshire | 0.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/27/2015 | ||||||||||||||||
Loan | 54 | Plantation at Quail Valley | 0.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 95.2% | 03/24/2015 | 2,842 | |||||||||||||||
Loan | 55 | Park Guilderland Apartments | 0.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 96.6% | 03/23/2015 | ||||||||||||||||
Loan | 56 | Hilton Garden Inn Dover | 0.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 77.5% | 02/28/2015 | ||||||||||||||||
Loan | 57 | Whispering Creek (33) | 0.6% | Texas Medical & Wellness Clinic, PA | 5,709 | 12/31/2017 | The Palm Tree | 4,972 | 01/31/2020 | AT&T Mobility | 4,897 | 10/31/2015 | 91.5% | 04/09/2015 | 16,500 | |||||||||||||||
Loan | 58 | Brunelli Portfolio | 0.6% | 100.0% | 03/10/2015 | |||||||||||||||||||||||||
Property | 58.01 | Best Buy and Barnes & Noble | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/10/2015 | ||||||||||||||||
Property | 58.02 | Dollar General - Valdosta, GA | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/10/2015 | ||||||||||||||||
Property | 58.03 | Dollar General - Weeki Wachee, FL | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/10/2015 | ||||||||||||||||
Property | 58.04 | Family Dollar - Tampa, FL | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/10/2015 | ||||||||||||||||
Loan | 59 | Airoom Plaza and Lincolnwood Commons | 0.6% | 100.0% | 04/07/2015 | 715 | ||||||||||||||||||||||||
Property | 59.01 | Airoom Plaza | 0.4% | Joseph Shoe Clinic | 1,793 | 04/30/2023 | Luna’s Nails | 1,250 | 09/30/2018 | Ruba Maatouk, DDS | 1,124 | 02/28/2017 | 100.0% | 04/07/2015 | ||||||||||||||||
Property | 59.02 | Lincolnwood Commons | 0.2% | Revive Baths of Chicago | 1,707 | 06/30/2019 | Miracle Ear | 1,605 | 02/28/2017 | Gage Cleaners | 1,100 | 10/31/2017 | 100.0% | 04/07/2015 | ||||||||||||||||
Loan | 60 | Cole Village (33) | 0.6% | United States Postal Service | 12,761 | 09/01/2016 | Hobbytown USA | 9,326 | 12/31/2015 | Shaw Academy of Cosmetology | 9,062 | 06/30/2016 | 93.4% | 03/04/2015 | ||||||||||||||||
Loan | 61 | Corbin Office Center | 0.5% | Law Office of Taheri | 2,078 | 03/31/2018 | Josefina STA. Maria | 1,975 | 07/31/2015 | John Russon | 1,788 | 04/30/2017 | 96.3% | 03/31/2015 | ||||||||||||||||
Loan | 62 | McDowell Business Park | 0.5% | Rebound Gymnastics | 11,255 | 05/31/2018 | Desert Microtechnology | 3,796 | 12/31/2016 | K’oyitl’ots’ina, Ltd. | 3,749 | 07/31/2016 | 98.7% | 01/03/2015 | ||||||||||||||||
Loan | 63 | Wingate - Richardson | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 64.9% | 02/28/2015 | ||||||||||||||||
Loan | 64 | 9301 Largo Drive | 0.5% | Key Bridge Foundation | 2,850 | 11/30/2020 | Oracles of God, Inc. | 1,900 | 07/31/2019 | Jeffrey Way, AIA | 750 | 06/30/2017 | 97.1% | 03/31/2015 | ||||||||||||||||
Loan | 65 | West Union Village | 0.5% | World Champion Tae Kwon Do | 2,683 | 10/31/2019 | Siam Restaurant | 2,430 | 02/28/2025 | Degario’s Restaurant | 2,400 | 01/31/2024 | 81.8% | 04/01/2015 | ||||||||||||||||
Loan | 66 | Pines at West Penn MHP | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 85.5% | 03/02/2015 | ||||||||||||||||
Loan | 67 | Parkcrest Apartments | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 94.9% | 04/21/2015 | 5,196 | |||||||||||||||
Loan | 68 | Indian Run Village MHP | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 80.1% | 03/02/2015 | ||||||||||||||||
Loan | 69 | Wineman Building | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 02/05/2015 | ||||||||||||||||
Loan | 70 | Emerald Tower Apartments | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 04/13/2015 | ||||||||||||||||
Loan | 71 | Nyberg Retail Center (33) | 0.4% | Tualatin Gas and Food | 2,400 | 05/31/2024 | The Equitable Finance Company | 2,371 | 10/31/2017 | El Sol de Mexico | 2,360 | 12/31/2017 | 94.5% | 02/01/2015 | ||||||||||||||||
Loan | 72 | Orchards at University Square | 0.4% | Starbucks Corp | 1,700 | 02/28/2025 | KNK, LLC | 1,410 | 03/31/2020 | Ricky Sood | 1,328 | 02/28/2025 | 100.0% | 05/01/2015 | ||||||||||||||||
Loan | 73 | Macedonia Marketplace | 0.4% | FirstWatch (endcap location) | 3,500 | 03/31/2025 | AT&T Operator - Prime Communications | 3,256 | 05/30/2020 | Vitamin Shoppe (endcap) | 2,500 | 03/31/2025 | 100.0% | 04/15/2015 | ||||||||||||||||
Loan | 74 | Sunrise Villas | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 95.9% | 03/31/2015 | 325,000 | |||||||||||||||
Loan | 75 | Parker Center | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 93.0% | 02/17/2015 | ||||||||||||||||
Loan | 76 | CenturyLink Las Vegas | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 06/06/2015 | ||||||||||||||||
Loan | 77 | Patriot Place Apartments | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 92.9% | 05/18/2015 | 94,151 | |||||||||||||||
Loan | 78 | Dollar General Texas Portfolio I | 0.4% | 100.0% | 06/06/2015 | |||||||||||||||||||||||||
Property | 78.01 | Dollar General Mission | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 06/06/2015 | ||||||||||||||||
Property | 78.02 | Dollar General Brownsville | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 06/06/2015 | ||||||||||||||||
Property | 78.03 | Dollar General Los Fresnos | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 06/06/2015 | ||||||||||||||||
Property | 78.04 | Dollar General Beaumont | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 06/06/2015 | ||||||||||||||||
Property | 78.05 | Dollar General Coldspring | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 06/06/2015 | ||||||||||||||||
Property | 78.06 | Dollar General New Braunfels - Walnut Ave | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 06/06/2015 | ||||||||||||||||
Property | 78.07 | Dollar General New Braunfels - Hwy 46 | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 06/06/2015 | ||||||||||||||||
Property | 78.08 | Dollar General San Marcos | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 06/06/2015 | ||||||||||||||||
Property | 78.09 | Dollar General Magnolia | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 06/06/2015 | ||||||||||||||||
Loan | 79 | Value Place | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 88.3% | 02/28/2015 | ||||||||||||||||
Loan | 80 | SummerPlace Inn Destin | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 79.3% | 03/31/2015 | 6,742 | |||||||||||||||
Loan | 81 | Red Mountain Storage | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 94.9% | 04/03/2015 | 100,000 | |||||||||||||||
Loan | 82 | Unicorp Portfolio II | 0.3% | 100.0% | 01/06/2015 | 585 | ||||||||||||||||||||||||
Property | 82.01 | Advance Auto Parts - Eastpointe | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 01/06/2015 | ||||||||||||||||
Property | 82.02 | Dollar General - Mount Dora | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 01/06/2015 | ||||||||||||||||
Property | 82.03 | Family Dollar - Milwaukee | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 01/06/2015 | ||||||||||||||||
Property | 82.04 | Dollar General - Milwaukee | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 01/06/2015 | ||||||||||||||||
Loan | 83 | Brentwood Shopping Center | 0.3% | Dollar Tree | 12,880 | 05/31/2017 | Beauty Zone Beauty Supply | 5,100 | 04/30/2016 | Strategic Restaurants (Burger King) | 2,900 | 06/01/2025 | 98.9% | 04/01/2015 | ||||||||||||||||
Loan | 84 | Westgate Shopping Center (33) | 0.3% | Dunkin Donuts | 2,875 | 07/31/2022 | All Aboard | 2,710 | 01/31/2016 | Regions Bank | 1,918 | 04/30/2016 | 99.5% | 04/01/2015 | 100,000 | |||||||||||||||
Loan | 85 | Storage Pros - Chattanooga | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 88.4% | 03/02/2015 | 861 | |||||||||||||||
Loan | 86 | The Glens Apartments (33) | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 94.5% | 03/09/2015 | 4,902 | |||||||||||||||
Loan | 87 | Summit Retail | 0.3% | National Coney Island | 4,014 | 10/31/2021 | Troy Pediatric | 4,007 | 06/04/2018 | Painting with a Twist | 4,006 | 04/15/2021 | 100.0% | 04/30/2015 | ||||||||||||||||
Loan | 88 | Golfsmith Richmond (32) | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 06/06/2015 | 20,000 | |||||||||||||||
Loan | 89 | Spencer Springs Shopping Center | 0.3% | Sidra Market | 2,400 | 08/30/2016 | Sakun Thai | 2,310 | 10/31/2017 | Mr. Shesha Hookah Lounge | 2,300 | 01/31/2016 | 100.0% | 04/30/2015 | ||||||||||||||||
Loan | 90 | Boardwalk Shopping Center Orlando | 0.3% | Patricia A. Marshall, LLC-Jazzercise | 3,300 | 08/15/2019 | 22 Health, LLC | 2,743 | 03/01/2024 | Hair Connoisseurs | 2,250 | 10/31/2017 | 93.5% | 04/16/2015 | ||||||||||||||||
Loan | 91 | Lockaway Self Storage San Antonio | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 95.8% | 01/30/2015 | 583 | |||||||||||||||
Loan | 92 | Jo Ann Fabrics El Paso | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 06/06/2015 | ||||||||||||||||
Loan | 93 | Bear Creek Office | 0.2% | Roma Kirschbaum & Schmidt | 4,554 | 1/31/2017 | Tjwana & Jim Wilson (Wilson Family Caring Center) | 3,986 | 10/31/2017 | TGA Management | 2,143 | 10/31/2020 | 96.8% | 05/15/2015 | 73,600 | |||||||||||||||
Loan | 94 | Walgreens 3222 Milwaukee | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 06/06/2015 | ||||||||||||||||
Loan | 95 | Kress Building | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 90.3% | 05/22/2015 | ||||||||||||||||
Loan | 96 | Village Apartments | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 96.9% | 04/21/2015 | 2,000 | |||||||||||||||
Loan | 97 | Storage Etc. San Bernadino | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 86.8% | 06/30/2014 | ||||||||||||||||
Loan | 98 | North State U-Stor & Lock | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 92.8% | 02/09/2015 | 557 | |||||||||||||||
Loan | 99 | Minges Creek Storage Plaza | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 88.2% | 03/27/2015 | 148,500 | |||||||||||||||
Loan | 100 | River Haven MHP (33) | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 94.9% | 02/01/2015 | ||||||||||||||||
Loan | 101 | Umatilla Plaza | 0.1% | Family Dollar | 6,000 | 12/31/2016 | Sonshine Laundry | 1,987 | 03/31/2019 | Umatilla Eagles | 1,347 | 12/31/2015 | 98.6% | 04/30/2015 | ||||||||||||||||
Loan | 102 | Dollar General - Red Oak (33) | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 06/06/2015 | ||||||||||||||||
Loan | 103 | Dollar General - Zapata (33) | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 06/06/2015 | ||||||||||||||||
A-21 |
COMM 2015-LC21
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
% of | Monthly | |||||||
Property | Initial Pool | Replacement | ||||||
Flag | ID | Property Name | Balance | Reserves ($) (24) (25) (26) | ||||
Loan | 1 | Courtyard by Marriott Portfolio (30) (31) | 7.3% | Springing | ||||
Property | 1.01 | Courtyard Larkspur Landing Marin County | 0.3% | |||||
Property | 1.02 | Courtyard San Mateo Foster City | 0.3% | |||||
Property | 1.03 | Courtyard San Jose Cupertino | 0.3% | |||||
Property | 1.04 | Courtyard Boulder | 0.3% | |||||
Property | 1.05 | Courtyard Los Angeles Hacienda Heights | 0.2% | |||||
Property | 1.06 | Courtyard Seattle South Center | 0.2% | |||||
Property | 1.07 | Courtyard Rye | 0.2% | |||||
Property | 1.08 | Courtyard Nashville Airport | 0.2% | |||||
Property | 1.09 | Courtyard Los Angeles Torrance Palos Verdes | 0.2% | |||||
Property | 1.10 | Courtyard St. Louis Creve Coeur | 0.1% | |||||
Property | 1.11 | Courtyard Portland Beaverton | 0.1% | |||||
Property | 1.12 | Courtyard Palm Springs | 0.1% | |||||
Property | 1.13 | Courtyard Charlotte South Park | 0.1% | |||||
Property | 1.14 | Courtyard Norwalk | 0.1% | |||||
Property | 1.15 | Courtyard Detroit Metro Airport | 0.1% | |||||
Property | 1.16 | Courtyard Chicago Waukegan Gurnee | 0.1% | |||||
Property | 1.17 | Courtyard Atlanta Perimeter Center | 0.1% | |||||
Property | 1.18 | Courtyard Denver Tech Center | 0.1% | |||||
Property | 1.19 | Courtyard Ft. Lauderdale Plantation | 0.1% | |||||
Property | 1.20 | Courtyard Lincroft Red Bank | 0.1% | |||||
Property | 1.21 | Courtyard Chicago Highland Park | 0.1% | |||||
Property | 1.22 | Courtyard Charlottesville North | 0.1% | |||||
Property | 1.23 | Courtyard Raleigh Cary | 0.1% | |||||
Property | 1.24 | Courtyard Detroit Livonia | 0.1% | |||||
Property | 1.25 | Courtyard Birmingham Homewood | 0.1% | |||||
Property | 1.26 | Courtyard West Palm Beach | 0.1% | |||||
Property | 1.27 | Courtyard New Haven Wallingford | 0.1% | |||||
Property | 1.28 | Courtyard Dallas Plano Parkway | 0.1% | |||||
Property | 1.29 | Courtyard Chicago Oakbrook Terrace | 0.1% | |||||
Property | 1.30 | Courtyard Boston Andover | 0.1% | |||||
Property | 1.31 | Courtyard Kansas City Overland Park Metcalf | 0.1% | |||||
Property | 1.32 | Courtyard Minneapolis St Paul Airport | 0.1% | |||||
Property | 1.33 | Courtyard Bakersfield | 0.1% | |||||
Property | 1.34 | Courtyard Denver Stapleton | 0.1% | |||||
Property | 1.35 | Courtyard Rockford | 0.1% | |||||
Property | 1.36 | Courtyard Greenville Haywood Mall | 0.1% | |||||
Property | 1.37 | Courtyard St. Louis Westport Plaza | 0.1% | |||||
Property | 1.38 | Courtyard Chicago Lincolnshire | 0.1% | |||||
Property | 1.39 | Courtyard San Antonio Downtown Market Square | 0.1% | |||||
Property | 1.40 | Courtyard Indianapolis Castleton | 0.1% | |||||
Property | 1.41 | Courtyard Silver Spring North | 0.1% | |||||
Property | 1.42 | Courtyard Lexington North | 0.1% | |||||
Property | 1.43 | Courtyard Tampa Westshore | 0.1% | |||||
Property | 1.44 | Courtyard Chicago Deerfield | 0.1% | |||||
Property | 1.45 | Courtyard St. Petersburg Clearwater | 0.1% | |||||
Property | 1.46 | Courtyard Toledo Airport Holland | 0.1% | |||||
Property | 1.47 | Courtyard Phoenix Mesa | 0.1% | |||||
Property | 1.48 | Courtyard Atlanta Airport South | 0.1% | |||||
Property | 1.49 | Courtyard Memphis Airport | 0.1% | |||||
Property | 1.50 | Courtyard Oklahoma City Airport | 0.1% | |||||
Property | 1.51 | Courtyard Annapolis | 0.1% | |||||
Property | 1.52 | Courtyard Manassas | 0.1% | |||||
Property | 1.53 | Courtyard Little Rock | 0.1% | |||||
Property | 1.54 | Courtyard Ft. Myers | 0.1% | |||||
Property | 1.55 | Courtyard Atlanta Gwinnett Mall | 0.1% | |||||
Property | 1.56 | Courtyard Chicago Arlington Heights South | 0.1% | |||||
Property | 1.57 | Courtyard Dallas Richardson at Spring Valley | 0.1% | |||||
Property | 1.58 | Courtyard Huntsville | 0.1% | |||||
Property | 1.59 | Courtyard Birmingham Hoover | 0.0% | |||||
Property | 1.60 | Courtyard Phoenix North Metrocenter | 0.0% | |||||
Property | 1.61 | Courtyard Tucson Airport | 0.0% | |||||
Property | 1.62 | Courtyard Dayton South Mall | 0.0% | |||||
Property | 1.63 | Courtyard Philadelphia Devon | 0.0% | |||||
Property | 1.64 | Courtyard Fresno | 0.0% | |||||
Property | 1.65 | Courtyard Poughkeepsie | 0.0% | |||||
Loan | 2 | Courtyard by Marriott Pasadena | 5.6% | > of 4.0% of prior month’s gross revenues and any amount required under Management Agreement or Franchise Agreement for FF&E Work | ||||
Loan | 3 | Meridian at Brentwood | 3.2% | 3,028 |
A-22 |
COMM 2015-LC21
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
% of | Monthly | |||||||
Property | Initial Pool | Replacement | ||||||
Flag | ID | Property Name | Balance | Reserves ($) (24) (25) (26) | ||||
Loan | 4 | 155 Mercer Street | 3.1% | 182 | ||||
Loan | 5 | Capistrano Business Center I & II (33) | 2.6% | 4,773 | ||||
Loan | 6 | Walgreens Net Lease Portfolio V (32) | 2.6% | |||||
Property | 6.01 | Walgreens #10652 | 0.4% | |||||
Property | 6.02 | Walgreens #4536 | 0.4% | |||||
Property | 6.03 | Walgreens #4066 | 0.3% | |||||
Property | 6.04 | Walgreens #9402 | 0.3% | |||||
Property | 6.05 | Walgreens #3018 | 0.3% | |||||
Property | 6.06 | Walgreens #10007 | 0.3% | |||||
Property | 6.07 | Walgreens #10347 | 0.3% | |||||
Property | 6.08 | Walgreens #11981 | 0.3% | |||||
Loan | 7 | University Fountains at Lubbock (33) | 2.1% | 6,282 | ||||
Loan | 8 | Santa Monica Clock Tower | 2.0% | 1,589 | ||||
Loan | 9 | Delaware Corporate Center I & II | 2.0% | 3,338 | ||||
Loan | 10 | Ortega Ranch (33) | 1.9% | 2,391 | ||||
Loan | 11 | Anchorage Business Park | 1.9% | 2,947 | ||||
Loan | 12 | 26-34 South State Street | 1.8% | 1,610 | ||||
Loan | 13 | La Gran Plaza (30) (33) | 1.8% | 17,177 | ||||
Loan | 14 | Embassy Suites Destin | 1.7% | > of 4.0% of prior month’s gross revenues and any amount required under Management Agreement or Franchise Agreement for FF&E Work | ||||
Loan | 15 | Canterbury MHC (33) | 1.7% | 2,067 | ||||
Loan | 16 | Sierra Vista Shopping Center | 1.7% | 2,284 | ||||
Loan | 17 | Northgate Slauson Marketplace | 1.7% | 964 | ||||
Loan | 18 | 2250 Roswell Drive | 1.6% | 4,254 | ||||
Loan | 19 | Giant Foods | 1.6% | Springing | ||||
Loan | 20 | Capitol Plaza (33) | 0.6% | 1,075 | ||||
Loan | 21 | College Park Plaza (33) | 0.5% | 1,386 | ||||
Loan | 22 | Grant Park Plaza (33) | 0.4% | 1,344 | ||||
Loan | 23 | Renaissance New Orleans Portfolio (30) | 1.5% | Springing | ||||
Property | 23.01 | Renaissance Pere Marquette | 0.8% | |||||
Property | 23.02 | Renaissance Arts | 0.7% | |||||
Loan | 24 | The Plaza on Broadway | 1.4% | 1,900 | ||||
Loan | 25 | The Shops at 505 | 1.4% | 1,095 | ||||
Loan | 26 | Embassy Suites Corpus Christi | 1.4% | Geater of (i) 1/12 of 1.0% (through and including 5/1/2017), 2.0% (5/2/2017 through and including 5/1/2019) and 4.0% (from and after 5/1/2019) of the greater of (x) prior year’s gross revenues and (y) projected annual gross revenues, and (ii) any FF&E required under the Management or Franchise Agreement. | ||||
Loan | 27 | Honeywell Building | 1.4% | 9,707 | ||||
Loan | 28 | 350 East Fordham Road | 1.3% | 787 | ||||
Loan | 29 | Komar Desert Center (32) | 1.3% | 1,291 | ||||
Loan | 30 | Trop Plaza | 1.3% | 1,247 | ||||
Loan | 31 | 36 South State Street | 1.3% | 243 | ||||
Loan | 32 | aLoft Hotel Minneapolis (32) | 1.2% | > of 1/12 of 4.0% of prior year’s gross revenues or the gross revenues projected in the approved annual budget for the following year | ||||
Loan | 33 | Hilton Garden Inn – Phoenix Airport North (32) | 1.2% | > of 1/12 of 4.0% of prior year’s gross revenues or the gross revenues projected in the approved annual budget for the following year | ||||
Loan | 34 | Ambridge Regional Center | 1.1% | 20,835 | ||||
Loan | 35 | Shoppes of Beavercreek | 1.1% | |||||
Loan | 36 | Keller Oaks | 1.1% | 5,500 | ||||
Loan | 37 | 75 Armory | 1.1% | 2,425 | ||||
Loan | 38 | Mobile Gardens MHC Portfolio | 1.0% | 2,021 | ||||
Property | 38.01 | Mobile Gardens and Hollyview Mobile Home Park | 0.7% | |||||
Property | 38.02 | Rock Creek and Stony Chase Mobile Home Park | 0.2% | |||||
Property | 38.03 | Briarwood Manor | 0.2% | |||||
Loan | 39 | The Malulani Portfolio | 1.0% | 1,146 | ||||
Property | 39.01 | Liona Apartments | 0.5% | |||||
Property | 39.02 | Kaiser Ground Lease | 0.2% | |||||
Property | 39.03 | Sears Ground Lease | 0.2% | |||||
Property | 39.04 | Kokua Market | 0.1% | |||||
Loan | 40 | Parkview Place Apartments | 1.0% | 3,667 | ||||
Loan | 41 | Heritage Plaza Shopping Center | 0.9% | 1,873 | ||||
Loan | 42 | Parkdale Shopping Center | 0.9% | 3,193 | ||||
Loan | 43 | Samsondale Plaza | 0.8% | Springing | ||||
Loan | 44 | Fremont Ford | 0.8% | 1,382 | ||||
Loan | 45 | 24 Hour Fitness West Covina (32) | 0.8% | 625 | ||||
Loan | 46 | Centre Creek Plaza & Wells Fargo Building (33) | 0.8% | 2,195 | ||||
Property | 46.01 | Wells Fargo Building | 0.4% | |||||
Property | 46.02 | Centre Creek Plaza | 0.4% | |||||
Loan | 47 | North Stadium Business Center (33) | 0.8% | 2,515 | ||||
Loan | 48 | Glencoe Crossing | 0.7% | 1,565 | ||||
Loan | 49 | Inn @ Northrup Station | 0.7% | 11,767 | ||||
Loan | 50 | StaxUp Self Storage - San Ysidro | 0.7% | 2,154 | ||||
Loan | 51 | Solaris Vail Portfolio | 0.7% | 572 | ||||
Property | 51.01 | Eagle Vail Industrial Center | 0.4% | |||||
Property | 51.02 | Wall Street Building | 0.2% | |||||
Property | 51.03 | Lodge at Vail | 0.1% |
A-23 |
COMM 2015-LC21
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
% of | Monthly | |||||||
Property | Initial Pool | Replacement | ||||||
Flag | ID | Property Name | Balance | Reserves ($) (24) (25) (26) | ||||
Loan | 52 | Avenue Mentry Industrial | 0.7% | 1,732 | ||||
Loan | 53 | 901 New Hampshire | 0.6% | 1,406 | ||||
Loan | 54 | Plantation at Quail Valley | 0.6% | 2,842 | ||||
Loan | 55 | Park Guilderland Apartments | 0.6% | 3,991 | ||||
Loan | 56 | Hilton Garden Inn Dover | 0.6% | > of 1/12 of 4.0% of prior year’s gross revenues or the gross revenues projected in the approved annual budget for the following year | ||||
Loan | 57 | Whispering Creek (33) | 0.6% | 1,014 | ||||
Loan | 58 | Brunelli Portfolio | 0.6% | |||||
Property | 58.01 | Best Buy and Barnes & Noble | 0.4% | |||||
Property | 58.02 | Dollar General - Valdosta, GA | 0.1% | |||||
Property | 58.03 | Dollar General - Weeki Wachee, FL | 0.1% | |||||
Property | 58.04 | Family Dollar - Tampa, FL | 0.0% | |||||
Loan | 59 | Airoom Plaza and Lincolnwood Commons | 0.6% | 715 | ||||
Property | 59.01 | Airoom Plaza | 0.4% | |||||
Property | 59.02 | Lincolnwood Commons | 0.2% | |||||
Loan | 60 | Cole Village (33) | 0.6% | 1,771 | ||||
Loan | 61 | Corbin Office Center | 0.5% | 618 | ||||
Loan | 62 | McDowell Business Park | 0.5% | 1,063 | ||||
Loan | 63 | Wingate - Richardson | 0.5% | > of 1/12 of 4.0% of prior year’s gross revenues or the gross revenues projected in the approved annual budget for the following year | ||||
Loan | 64 | 9301 Largo Drive | 0.5% | 1,669 | ||||
Loan | 65 | West Union Village | 0.5% | 642 | ||||
Loan | 66 | Pines at West Penn MHP | 0.5% | 640 | ||||
Loan | 67 | Parkcrest Apartments | 0.5% | 5,196 | ||||
Loan | 68 | Indian Run Village MHP | 0.5% | 898 | ||||
Loan | 69 | Wineman Building | 0.5% | 1,564 | ||||
Loan | 70 | Emerald Tower Apartments | 0.5% | 2,427 | ||||
Loan | 71 | Nyberg Retail Center (33) | 0.4% | 513 | ||||
Loan | 72 | Orchards at University Square | 0.4% | 209 | ||||
Loan | 73 | Macedonia Marketplace | 0.4% | 260 | ||||
Loan | 74 | Sunrise Villas | 0.4% | Springing | ||||
Loan | 75 | Parker Center | 0.4% | 1,145 | ||||
Loan | 76 | CenturyLink Las Vegas | 0.4% | 400 | ||||
Loan | 77 | Patriot Place Apartments | 0.4% | 3,500 | ||||
Loan | 78 | Dollar General Texas Portfolio I | 0.4% | 1,343 | ||||
Property | 78.01 | Dollar General Mission | 0.0% | |||||
Property | 78.02 | Dollar General Brownsville | 0.0% | |||||
Property | 78.03 | Dollar General Los Fresnos | 0.0% | |||||
Property | 78.04 | Dollar General Beaumont | 0.0% | |||||
Property | 78.05 | Dollar General Coldspring | 0.0% | |||||
Property | 78.06 | Dollar General New Braunfels - Walnut Ave | 0.0% | |||||
Property | 78.07 | Dollar General New Braunfels - Hwy 46 | 0.0% | |||||
Property | 78.08 | Dollar General San Marcos | 0.0% | |||||
Property | 78.09 | Dollar General Magnolia | 0.0% | |||||
Loan | 79 | Value Place | 0.4% | The greater of (i) 1/12 of 5.5% of the greater of (x) gross revenues during the prior 12 month period ending on the last day of the most recent calendar quarter and (y) projected annual gross revenues and (ii) any FF&E work amount required under the Management or Franchise Agreement. | ||||
Loan | 80 | SummerPlace Inn Destin | 0.3% | 1/12 of 4.0% of prior year’s gross income from operations | ||||
Loan | 81 | Red Mountain Storage | 0.3% | 1,399 | ||||
Loan | 82 | Unicorp Portfolio II | 0.3% | 585 | ||||
Property | 82.01 | Advance Auto Parts - Eastpointe | 0.1% | |||||
Property | 82.02 | Dollar General - Mount Dora | 0.1% | |||||
Property | 82.03 | Family Dollar - Milwaukee | 0.1% | |||||
Property | 82.04 | Dollar General - Milwaukee | 0.0% | |||||
Loan | 83 | Brentwood Shopping Center | 0.3% | 1,795 | ||||
Loan | 84 | Westgate Shopping Center (33) | 0.3% | 1,097 | ||||
Loan | 85 | Storage Pros - Chattanooga | 0.3% | 861 | ||||
Loan | 86 | The Glens Apartments (33) | 0.3% | 4,902 | ||||
Loan | 87 | Summit Retail | 0.3% | 1,109 | ||||
Loan | 88 | Golfsmith Richmond (32) | 0.3% | 394 | ||||
Loan | 89 | Spencer Springs Shopping Center | 0.3% | 406 | ||||
Loan | 90 | Boardwalk Shopping Center Orlando | 0.3% | 1,363 | ||||
Loan | 91 | Lockaway Self Storage San Antonio | 0.3% | 583 | ||||
Loan | 92 | Jo Ann Fabrics El Paso | 0.2% | 344 | ||||
Loan | 93 | Bear Creek Office | 0.2% | 928 | ||||
Loan | 94 | Walgreens 3222 Milwaukee | 0.2% | 285 | ||||
Loan | 95 | Kress Building | 0.2% | 932 | ||||
Loan | 96 | Village Apartments | 0.2% | 2,000 | ||||
Loan | 97 | Storage Etc. San Bernadino | 0.2% | 454 | ||||
Loan | 98 | North State U-Stor & Lock | 0.2% | 557 | ||||
Loan | 99 | Minges Creek Storage Plaza | 0.1% | 829 | ||||
Loan | 100 | River Haven MHP (33) | 0.1% | 246 | ||||
Loan | 101 | Umatilla Plaza | 0.1% | 796 | ||||
Loan | 102 | Dollar General - Red Oak (33) | 0.1% | |||||
Loan | 103 | Dollar General - Zapata (33) | 0.1% | |||||
A-24 |
COMM 2015-LC21
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
% of | Upfront | Monthly | Upfront | Monthly | Upfront | Monthly | Upfront | |||||||||||||||
Property | Initial Pool | TI/LC | TI/LC | Tax | Tax | Insurance | Insurance | Engineering | Other | |||||||||||||
Flag | ID | Property Name | Balance | Reserves ($) (22) (27) | Reserves ($) (25)(26) | Reserves ($) | Reserves ($) (24) | Reserves($) | Reserves ($) (24) | Reserve($) | Reserves ($) (23) (24) (27) | |||||||||||
Loan | 1 | Courtyard by Marriott Portfolio (30) (31) | 7.3% | 985,000 | Springing | 409,063 | Springing | |||||||||||||||
Property | 1.01 | Courtyard Larkspur Landing Marin County | 0.3% | |||||||||||||||||||
Property | 1.02 | Courtyard San Mateo Foster City | 0.3% | |||||||||||||||||||
Property | 1.03 | Courtyard San Jose Cupertino | 0.3% | |||||||||||||||||||
Property | 1.04 | Courtyard Boulder | 0.3% | |||||||||||||||||||
Property | 1.05 | Courtyard Los Angeles Hacienda Heights | 0.2% | |||||||||||||||||||
Property | 1.06 | Courtyard Seattle South Center | 0.2% | |||||||||||||||||||
Property | 1.07 | Courtyard Rye | 0.2% | |||||||||||||||||||
Property | 1.08 | Courtyard Nashville Airport | 0.2% | |||||||||||||||||||
Property | 1.09 | Courtyard Los Angeles Torrance Palos Verdes | 0.2% | |||||||||||||||||||
Property | 1.10 | Courtyard St. Louis Creve Coeur | 0.1% | |||||||||||||||||||
Property | 1.11 | Courtyard Portland Beaverton | 0.1% | |||||||||||||||||||
Property | 1.12 | Courtyard Palm Springs | 0.1% | |||||||||||||||||||
Property | 1.13 | Courtyard Charlotte South Park | 0.1% | |||||||||||||||||||
Property | 1.14 | Courtyard Norwalk | 0.1% | |||||||||||||||||||
Property | 1.15 | Courtyard Detroit Metro Airport | 0.1% | |||||||||||||||||||
Property | 1.16 | Courtyard Chicago Waukegan Gurnee | 0.1% | |||||||||||||||||||
Property | 1.17 | Courtyard Atlanta Perimeter Center | 0.1% | |||||||||||||||||||
Property | 1.18 | Courtyard Denver Tech Center | 0.1% | |||||||||||||||||||
Property | 1.19 | Courtyard Ft. Lauderdale Plantation | 0.1% | |||||||||||||||||||
Property | 1.20 | Courtyard Lincroft Red Bank | 0.1% | |||||||||||||||||||
Property | 1.21 | Courtyard Chicago Highland Park | 0.1% | |||||||||||||||||||
Property | 1.22 | Courtyard Charlottesville North | 0.1% | |||||||||||||||||||
Property | 1.23 | Courtyard Raleigh Cary | 0.1% | |||||||||||||||||||
Property | 1.24 | Courtyard Detroit Livonia | 0.1% | |||||||||||||||||||
Property | 1.25 | Courtyard Birmingham Homewood | 0.1% | |||||||||||||||||||
Property | 1.26 | Courtyard West Palm Beach | 0.1% | |||||||||||||||||||
Property | 1.27 | Courtyard New Haven Wallingford | 0.1% | |||||||||||||||||||
Property | 1.28 | Courtyard Dallas Plano Parkway | 0.1% | |||||||||||||||||||
Property | 1.29 | Courtyard Chicago Oakbrook Terrace | 0.1% | |||||||||||||||||||
Property | 1.30 | Courtyard Boston Andover | 0.1% | |||||||||||||||||||
Property | 1.31 | Courtyard Kansas City Overland Park Metcalf | 0.1% | |||||||||||||||||||
Property | 1.32 | Courtyard Minneapolis St Paul Airport | 0.1% | |||||||||||||||||||
Property | 1.33 | Courtyard Bakersfield | 0.1% | |||||||||||||||||||
Property | 1.34 | Courtyard Denver Stapleton | 0.1% | |||||||||||||||||||
Property | 1.35 | Courtyard Rockford | 0.1% | |||||||||||||||||||
Property | 1.36 | Courtyard Greenville Haywood Mall | 0.1% | |||||||||||||||||||
Property | 1.37 | Courtyard St. Louis Westport Plaza | 0.1% | |||||||||||||||||||
Property | 1.38 | Courtyard Chicago Lincolnshire | 0.1% | |||||||||||||||||||
Property | 1.39 | Courtyard San Antonio Downtown Market Square | 0.1% | |||||||||||||||||||
Property | 1.40 | Courtyard Indianapolis Castleton | 0.1% | |||||||||||||||||||
Property | 1.41 | Courtyard Silver Spring North | 0.1% | |||||||||||||||||||
Property | 1.42 | Courtyard Lexington North | 0.1% | |||||||||||||||||||
Property | 1.43 | Courtyard Tampa Westshore | 0.1% | |||||||||||||||||||
Property | 1.44 | Courtyard Chicago Deerfield | 0.1% | |||||||||||||||||||
Property | 1.45 | Courtyard St. Petersburg Clearwater | 0.1% | |||||||||||||||||||
Property | 1.46 | Courtyard Toledo Airport Holland | 0.1% | |||||||||||||||||||
Property | 1.47 | Courtyard Phoenix Mesa | 0.1% | |||||||||||||||||||
Property | 1.48 | Courtyard Atlanta Airport South | 0.1% | |||||||||||||||||||
Property | 1.49 | Courtyard Memphis Airport | 0.1% | |||||||||||||||||||
Property | 1.50 | Courtyard Oklahoma City Airport | 0.1% | |||||||||||||||||||
Property | 1.51 | Courtyard Annapolis | 0.1% | |||||||||||||||||||
Property | 1.52 | Courtyard Manassas | 0.1% | |||||||||||||||||||
Property | 1.53 | Courtyard Little Rock | 0.1% | |||||||||||||||||||
Property | 1.54 | Courtyard Ft. Myers | 0.1% | |||||||||||||||||||
Property | 1.55 | Courtyard Atlanta Gwinnett Mall | 0.1% | |||||||||||||||||||
Property | 1.56 | Courtyard Chicago Arlington Heights South | 0.1% | |||||||||||||||||||
Property | 1.57 | Courtyard Dallas Richardson at Spring Valley | 0.1% | |||||||||||||||||||
Property | 1.58 | Courtyard Huntsville | 0.1% | |||||||||||||||||||
Property | 1.59 | Courtyard Birmingham Hoover | 0.0% | |||||||||||||||||||
Property | 1.60 | Courtyard Phoenix North Metrocenter | 0.0% | |||||||||||||||||||
Property | 1.61 | Courtyard Tucson Airport | 0.0% | |||||||||||||||||||
Property | 1.62 | Courtyard Dayton South Mall | 0.0% | |||||||||||||||||||
Property | 1.63 | Courtyard Philadelphia Devon | 0.0% | |||||||||||||||||||
Property | 1.64 | Courtyard Fresno | 0.0% | |||||||||||||||||||
Property | 1.65 | Courtyard Poughkeepsie | 0.0% | |||||||||||||||||||
Loan | 2 | Courtyard by Marriott Pasadena | 5.6% | 172,459 | 57,486 | Springing | 2,500 | |||||||||||||||
Loan | 3 | Meridian at Brentwood | 3.2% | 28,418 | 307,895 | 76,974 | 37,541 | 9,385 | Springing |
A-25 |
COMM 2015-LC21
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
% of | Upfront | Monthly | Upfront | Monthly | Upfront | Monthly | Upfront | |||||||||||||||
Property | Initial Pool | TI/LC | TI/LC | Tax | Tax | Insurance | Insurance | Engineering | Other | |||||||||||||
Flag | ID | Property Name | Balance | Reserves ($) (22) (27) | Reserves ($) (25)(26) | Reserves ($) | Reserves ($) (24) | Reserves($) | Reserves ($) (24) | Reserve($) | Reserves ($) (23) (24) (27) | |||||||||||
Loan | 4 | 155 Mercer Street | 3.1% | Springing | Springing | 35,200 | 3,941,667 | |||||||||||||||
Loan | 5 | Capistrano Business Center I & II (33) | 2.6% | 300,000 | 23,150 | 110,529 | 32,369 | Springing | 68,202 | |||||||||||||
Loan | 6 | Walgreens Net Lease Portfolio V (32) | 2.6% | Springing | Springing | |||||||||||||||||
Property | 6.01 | Walgreens #10652 | 0.4% | |||||||||||||||||||
Property | 6.02 | Walgreens #4536 | 0.4% | |||||||||||||||||||
Property | 6.03 | Walgreens #4066 | 0.3% | |||||||||||||||||||
Property | 6.04 | Walgreens #9402 | 0.3% | |||||||||||||||||||
Property | 6.05 | Walgreens #3018 | 0.3% | |||||||||||||||||||
Property | 6.06 | Walgreens #10007 | 0.3% | |||||||||||||||||||
Property | 6.07 | Walgreens #10347 | 0.3% | |||||||||||||||||||
Property | 6.08 | Walgreens #11981 | 0.3% | |||||||||||||||||||
Loan | 7 | University Fountains at Lubbock (33) | 2.1% | 160,043 | 53,348 | 59,736 | 7,819 | 1,800,000 | ||||||||||||||
Loan | 8 | Santa Monica Clock Tower | 2.0% | 346,332 | 9,532 | 23,626 | Springing | 11,250 | 362,344 | |||||||||||||
Loan | 9 | Delaware Corporate Center I & II | 2.0% | 620,000 | 16,690 | 227,120 | 25,236 | 17,533 | 2,922 | 145,543 | ||||||||||||
Loan | 10 | Ortega Ranch (33) | 1.9% | 300,000 | 14,946 | 95,013 | 23,753 | Springing | ||||||||||||||
Loan | 11 | Anchorage Business Park | 1.9% | 1,500,000 | Springing | 341,764 | 34,176 | 20,472 | 2,559 | 72,881 | 103,122 | |||||||||||
Loan | 12 | 26-34 South State Street | 1.8% | 2,500,000 | 1,208 | 205,678 | 45,715 | Springing | 143,239 | 1,248,333 | ||||||||||||
Loan | 13 | La Gran Plaza (30) (33) | 1.8% | 47,038 | 546,391 | 91,065 | 77,827 | 8,647 | 7,858,737 | |||||||||||||
Loan | 14 | Embassy Suites Destin | 1.7% | 28,704 | 9,568 | Springing | 2,402,802 | |||||||||||||||
Loan | 15 | Canterbury MHC (33) | 1.7% | 1,831 | 1,831 | Springing | 64,454 | |||||||||||||||
Loan | 16 | Sierra Vista Shopping Center | 1.7% | 100,000 | 8,373 | 30,833 | 15,417 | 14,342 | 2,049 | 203,275 | 541,306 | |||||||||||
Loan | 17 | Northgate Slauson Marketplace | 1.7% | 1,285 | 110,000 | 27,500 | 3,315 | 1,540 | 1,662,500 | |||||||||||||
Loan | 18 | 2250 Roswell Drive | 1.6% | 8,509 | 8,710 | 14,272 | Springing | 132,165 | Springing | |||||||||||||
Loan | 19 | Giant Foods | 1.6% | Springing | Springing | Springing | Springing | |||||||||||||||
Loan | 20 | Capitol Plaza (33) | 0.6% | 200,430 | Springing | 15,333 | 15,333 | 5,084 | 1,271 | 16,250 | 822,738 | |||||||||||
Loan | 21 | College Park Plaza (33) | 0.5% | 172,935 | 3,465 | 7,417 | 5,300 | 1,325 | 21,625 | 959,826 | ||||||||||||
Loan | 22 | Grant Park Plaza (33) | 0.4% | 199,965 | 3,359 | 20,000 | 10,000 | 5,587 | 1,397 | 138,633 | 141,968 | |||||||||||
Loan | 23 | Renaissance New Orleans Portfolio (30) | 1.5% | Springing | Springing | 210,000 | ||||||||||||||||
Property | 23.01 | Renaissance Pere Marquette | 0.8% | |||||||||||||||||||
Property | 23.02 | Renaissance Arts | 0.7% | |||||||||||||||||||
Loan | 24 | The Plaza on Broadway | 1.4% | 21,156 | 10,578 | 3,580 | 1,790 | Springing | ||||||||||||||
Loan | 25 | The Shops at 505 | 1.4% | 100,000 | 7,635 | 25,415 | 6,354 | 728 | 8,174 | 30,050 | 316,715 | |||||||||||
Loan | 26 | Embassy Suites Corpus Christi | 1.4% | 79,048 | 15,810 | 182,789 | 15,232 | 111,305 | ||||||||||||||
Loan | 27 | Honeywell Building | 1.4% | 1,000,000 | 16,332 | 258,357 | 36,908 | 100,791 | 16,799 | 996,250 | Springing | |||||||||||
Loan | 28 | 350 East Fordham Road | 1.3% | Springing | 132,777 | 22,129 | 49,695 | 5,522 | 47,056 | |||||||||||||
Loan | 29 | Komar Desert Center (32) | 1.3% | 475,000 | 6,456 | 90,000 | 22,500 | 7,459 | 1,243 | 187,796 | ||||||||||||
Loan | 30 | Trop Plaza | 1.3% | 4,677 | 29,000 | 7,250 | 7,248 | 1,450 | 4,600 | 385,360 | ||||||||||||
Loan | 31 | 36 South State Street | 1.3% | 2,425 | 58,466 | 13,112 | Springing | 3,289 | ||||||||||||||
Loan | 32 | aLoft Hotel Minneapolis (32) | 1.2% | 140,061 | 46,687 | 74,500 | 6,208 | 553,453 | ||||||||||||||
Loan | 33 | Hilton Garden Inn – Phoenix Airport North (32) | 1.2% | 80,502 | 20,125 | Springing | 275,000 | |||||||||||||||
Loan | 34 | Ambridge Regional Center | 1.1% | 8,334 | 174,959 | 24,994 | 47,680 | 15,893 | 422,959 | 400,789 | ||||||||||||
Loan | 35 | Shoppes of Beavercreek | 1.1% | Springing | Springing | Springing | ||||||||||||||||
Loan | 36 | Keller Oaks | 1.1% | 105,228 | 21,046 | 60,858 | 4,681 | 21,900 | ||||||||||||||
Loan | 37 | 75 Armory | 1.1% | 192,148 | 19,215 | 28,551 | 2,596 | |||||||||||||||
Loan | 38 | Mobile Gardens MHC Portfolio | 1.0% | 28,626 | 3,578 | Springing | 81,000 | |||||||||||||||
Property | 38.01 | Mobile Gardens and Hollyview Mobile Home Park | 0.7% | |||||||||||||||||||
Property | 38.02 | Rock Creek and Stony Chase Mobile Home Park | 0.2% | |||||||||||||||||||
Property | 38.03 | Briarwood Manor | 0.2% | |||||||||||||||||||
Loan | 39 | The Malulani Portfolio | 1.0% | Springing | 15,000 | 3,750 | 667 | 83 | ||||||||||||||
Property | 39.01 | Liona Apartments | 0.5% | |||||||||||||||||||
Property | 39.02 | Kaiser Ground Lease | 0.2% | |||||||||||||||||||
Property | 39.03 | Sears Ground Lease | 0.2% | |||||||||||||||||||
Property | 39.04 | Kokua Market | 0.1% | |||||||||||||||||||
Loan | 40 | Parkview Place Apartments | 1.0% | 90,601 | 22,650 | Springing | 6,188 | 861,671 | ||||||||||||||
Loan | 41 | Heritage Plaza Shopping Center | 0.9% | 7,025 | 58,410 | 19,470 | 10,549 | 1,758 | 1,242,493 | |||||||||||||
Loan | 42 | Parkdale Shopping Center | 0.9% | 125,000 | 9,259 | 127,612 | 25,522 | 32,152 | 5,359 | 250,000 | Springing | |||||||||||
Loan | 43 | Samsondale Plaza | 0.8% | 8,562 | 345,374 | 86,343 | 36,470 | 4,052 | 53,906 | |||||||||||||
Loan | 44 | Fremont Ford | 0.8% | Springing | 34,670 | 6,934 | Springing | Springing | ||||||||||||||
Loan | 45 | 24 Hour Fitness West Covina (32) | 0.8% | 200,000 | Springing | Springing | 8,968 | 897 | 59,375 | |||||||||||||
Loan | 46 | Centre Creek Plaza & Wells Fargo Building (33) | 0.8% | 315,868 | Springing | 117,846 | 19,641 | 4,847 | 2,423 | 811,833 | ||||||||||||
Property | 46.01 | Wells Fargo Building | 0.4% | |||||||||||||||||||
Property | 46.02 | Centre Creek Plaza | 0.4% | |||||||||||||||||||
Loan | 47 | North Stadium Business Center (33) | 0.8% | 270,000 | 7,166 | 50,187 | 12,547 | Springing | 303,325 | |||||||||||||
Loan | 48 | Glencoe Crossing | 0.7% | 50,000 | 7,825 | 74,067 | 16,974 | 31,005 | 2,584 | 24,567 | 380,000 | |||||||||||
Loan | 49 | Inn @ Northrup Station | 0.7% | 19,000 | 9,500 | 2,402 | 2,402 | 8,800 | 20,000 | |||||||||||||
Loan | 50 | StaxUp Self Storage - San Ysidro | 0.7% | 10,539 | 10,539 | 10,874 | 1,087 | |||||||||||||||
Loan | 51 | Solaris Vail Portfolio | 0.7% | 9,036 | 10,100 | 2,025 | 337 | 1,236,671 | ||||||||||||||
Property | 51.01 | Eagle Vail Industrial Center | 0.4% | |||||||||||||||||||
Property | 51.02 | Wall Street Building | 0.2% | |||||||||||||||||||
Property | 51.03 | Lodge at Vail | 0.1% |
A-26 |
COMM 2015-LC21
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
% of | Upfront | Monthly | Upfront | Monthly | Upfront | Monthly | Upfront | |||||||||||||||
Property | Initial Pool | TI/LC | TI/LC | Tax | Tax | Insurance | Insurance | Engineering | Other | |||||||||||||
Flag | ID | Property Name | Balance | Reserves ($) (22) (27) | Reserves ($) (25)(26) | Reserves ($) | Reserves ($) (24) | Reserves($) | Reserves ($) (24) | Reserve($) | Reserves ($) (23) (24) (27) | |||||||||||
Loan | 52 | Avenue Mentry Industrial | 0.7% | 115,000 | Springing | 52,551 | 10,510 | Springing | 2,313 | Springing | ||||||||||||
Loan | 53 | 901 New Hampshire | 0.6% | 1,042 | 13,981 | 10,414 | 2,083 | |||||||||||||||
Loan | 54 | Plantation at Quail Valley | 0.6% | 50,994 | 16,998 | 63,039 | 6,318 | |||||||||||||||
Loan | 55 | Park Guilderland Apartments | 0.6% | 50,549 | 12,637 | Springing | 606,250 | |||||||||||||||
Loan | 56 | Hilton Garden Inn Dover | 0.6% | 57,271 | 5,727 | 5,833 | 2,917 | 8,642 | 1,368,290 | |||||||||||||
Loan | 57 | Whispering Creek (33) | 0.6% | 153,400 | 6,336 | 34,516 | 11,505 | Springing | 632,775 | Springing | ||||||||||||
Loan | 58 | Brunelli Portfolio | 0.6% | 72,665 | 12,111 | 5,868 | 2,934 | 112,500 | ||||||||||||||
Property | 58.01 | Best Buy and Barnes & Noble | 0.4% | |||||||||||||||||||
Property | 58.02 | Dollar General - Valdosta, GA | 0.1% | |||||||||||||||||||
Property | 58.03 | Dollar General - Weeki Wachee, FL | 0.1% | |||||||||||||||||||
Property | 58.04 | Family Dollar - Tampa, FL | 0.0% | |||||||||||||||||||
Loan | 59 | Airoom Plaza and Lincolnwood Commons | 0.6% | 4,517 | 4,517 | 85,140 | 25,813 | 7,214 | 2,405 | 70,000 | 10,532 | |||||||||||
Property | 59.01 | Airoom Plaza | 0.4% | |||||||||||||||||||
Property | 59.02 | Lincolnwood Commons | 0.2% | |||||||||||||||||||
Loan | 60 | Cole Village (33) | 0.6% | 5,737 | 59,985 | 9,997 | 14,210 | Springing | Springing | |||||||||||||
Loan | 61 | Corbin Office Center | 0.5% | 132,150 | 4,942 | 37,917 | 7,583 | 3,111 | 1,037 | 6,490 | ||||||||||||
Loan | 62 | McDowell Business Park | 0.5% | 250,000 | 3,985 | 30,000 | 7,500 | 12,535 | 999 | 17,345 | 46,054 | |||||||||||
Loan | 63 | Wingate - Richardson | 0.5% | 69,554 | 7,728 | 29,442 | 2,454 | 60,000 | ||||||||||||||
Loan | 64 | 9301 Largo Drive | 0.5% | 3,651 | 82,521 | 8,252 | 9,630 | 1,605 | 6,250 | Springing | ||||||||||||
Loan | 65 | West Union Village | 0.5% | 50,000 | 2,406 | 62,777 | 7,847 | 20,168 | 1,551 | 52,500 | ||||||||||||
Loan | 66 | Pines at West Penn MHP | 0.5% | 64,458 | 9,208 | Springing | 2,625 | |||||||||||||||
Loan | 67 | Parkcrest Apartments | 0.5% | 99,728 | 12,688 | 64,073 | 5,825 | |||||||||||||||
Loan | 68 | Indian Run Village MHP | 0.5% | 27,800 | 9,267 | Springing | 29,313 | |||||||||||||||
Loan | 69 | Wineman Building | 0.5% | 1,259 | 16,543 | 3,309 | 13,745 | 3,436 | 90,375 | 87,908 | ||||||||||||
Loan | 70 | Emerald Tower Apartments | 0.5% | 22,400 | 5,600 | 7,432 | 1,598 | 23,000 | ||||||||||||||
Loan | 71 | Nyberg Retail Center (33) | 0.4% | 50,000 | 1,282 | 12,750 | 6,375 | 19,138 | 3,185 | 2,500 | 200,000 | |||||||||||
Loan | 72 | Orchards at University Square | 0.4% | 198,961 | 1,046 | 29,163 | 3,240 | 6,005 | 500 | 10,508 | ||||||||||||
Loan | 73 | Macedonia Marketplace | 0.4% | 1,305 | 23,486 | 3,914 | 5,222 | 746 | 924,564 | |||||||||||||
Loan | 74 | Sunrise Villas | 0.4% | 53,372 | 6,672 | 18,123 | 9,062 | |||||||||||||||
Loan | 75 | Parker Center | 0.4% | Springing | 12,833 | 1,833 | 9,682 | 1,614 | 114,874 | 520,000 | ||||||||||||
Loan | 76 | CenturyLink Las Vegas | 0.4% | 2,000 | 8,667 | 2,167 | 3,594 | 399 | ||||||||||||||
Loan | 77 | Patriot Place Apartments | 0.4% | 51,683 | 8,614 | 10,031 | 2,508 | 25,849 | Springing | |||||||||||||
Loan | 78 | Dollar General Texas Portfolio I | 0.4% | 2,686 | 61,288 | 8,746 | 16,531 | 1,594 | 21,375 | Springing | ||||||||||||
Property | 78.01 | Dollar General Mission | 0.0% | |||||||||||||||||||
Property | 78.02 | Dollar General Brownsville | 0.0% | |||||||||||||||||||
Property | 78.03 | Dollar General Los Fresnos | 0.0% | |||||||||||||||||||
Property | 78.04 | Dollar General Beaumont | 0.0% | |||||||||||||||||||
Property | 78.05 | Dollar General Coldspring | 0.0% | |||||||||||||||||||
Property | 78.06 | Dollar General New Braunfels - Walnut Ave | 0.0% | |||||||||||||||||||
Property | 78.07 | Dollar General New Braunfels - Hwy 46 | 0.0% | |||||||||||||||||||
Property | 78.08 | Dollar General San Marcos | 0.0% | |||||||||||||||||||
Property | 78.09 | Dollar General Magnolia | 0.0% | |||||||||||||||||||
Loan | 79 | Value Place | 0.4% | 39,125 | 6,521 | 9,074 | 4,537 | |||||||||||||||
Loan | 80 | SummerPlace Inn Destin | 0.3% | 15,676 | 2,613 | Springing | 150,000 | |||||||||||||||
Loan | 81 | Red Mountain Storage | 0.3% | 7,500 | 2,500 | 7,767 | 863 | |||||||||||||||
Loan | 82 | Unicorp Portfolio II | 0.3% | 1,997 | 1,997 | Springing | Springing | |||||||||||||||
Property | 82.01 | Advance Auto Parts - Eastpointe | 0.1% | |||||||||||||||||||
Property | 82.02 | Dollar General - Mount Dora | 0.1% | |||||||||||||||||||
Property | 82.03 | Family Dollar - Milwaukee | 0.1% | |||||||||||||||||||
Property | 82.04 | Dollar General - Milwaukee | 0.0% | |||||||||||||||||||
Loan | 83 | Brentwood Shopping Center | 0.3% | 100,000 | 3,962 | 26,148 | 3,269 | 7,166 | 3,583 | 6,375 | 650,000 | |||||||||||
Loan | 84 | Westgate Shopping Center (33) | 0.3% | 140,000 | 4,166 | 46,849 | 5,856 | Springing | 63,750 | Springing | ||||||||||||
Loan | 85 | Storage Pros - Chattanooga | 0.3% | 18,497 | 6,166 | 7,250 | 2,886 | |||||||||||||||
Loan | 86 | The Glens Apartments (33) | 0.3% | 45,088 | 6,702 | 46,200 | 3,850 | 200 | ||||||||||||||
Loan | 87 | Summit Retail | 0.3% | 100,000 | 4,084 | 60,751 | 7,594 | 7,488 | 1,070 | 11,250 | 25,000 | |||||||||||
Loan | 88 | Golfsmith Richmond (32) | 0.3% | 175,000 | 985 | 3,000 | 3,000 | 3,723 | 372 | |||||||||||||
Loan | 89 | Spencer Springs Shopping Center | 0.3% | 2,028 | 8,000 | 2,000 | 6,383 | 1,440 | ||||||||||||||
Loan | 90 | Boardwalk Shopping Center Orlando | 0.3% | 10,000 | 2,893 | 33,977 | 5,663 | 9,429 | 4,715 | 30,240 | 29,142 | |||||||||||
Loan | 91 | Lockaway Self Storage San Antonio | 0.3% | 39,220 | 7,844 | 4,445 | 404 | |||||||||||||||
Loan | 92 | Jo Ann Fabrics El Paso | 0.2% | 1,191 | Springing | 392,420 | ||||||||||||||||
Loan | 93 | Bear Creek Office | 0.2% | 65,000 | 3,315 | 32,785 | 5,464 | 3,758 | 940 | 16,250 | ||||||||||||
Loan | 94 | Walgreens 3222 Milwaukee | 0.2% | Springing | 1,484 | 742 | Springing | |||||||||||||||
Loan | 95 | Kress Building | 0.2% | 860 | 33,358 | 5,560 | 2,944 | 981 | 130,438 | 15,000 | ||||||||||||
Loan | 96 | Village Apartments | 0.2% | 43,972 | 6,104 | 29,159 | 2,651 | |||||||||||||||
Loan | 97 | Storage Etc. San Bernadino | 0.2% | 19,626 | 3,271 | 3,600 | 450 | |||||||||||||||
Loan | 98 | North State U-Stor & Lock | 0.2% | 254 | 254 | 13,368 | 3,342 | 3,646 | 456 | 45,155 | ||||||||||||
Loan | 99 | Minges Creek Storage Plaza | 0.1% | 36,658 | 4,268 | 700 | 350 | |||||||||||||||
Loan | 100 | River Haven MHP (33) | 0.1% | 15,841 | 2,263 | 1,281 | 616 | 13,619 | ||||||||||||||
Loan | 101 | Umatilla Plaza | 0.1% | 1,990 | 18,667 | 2,667 | 8,250 | 2,750 | 8,969 | 300,000 | ||||||||||||
Loan | 102 | Dollar General - Red Oak (33) | 0.1% | Springing | Springing | |||||||||||||||||
Loan | 103 | Dollar General - Zapata (33) | 0.1% | Springing | Springing | |||||||||||||||||
A-27 |
COMM 2015-LC21
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
% of | Other | Environmental | ||||||||||
Property | Initial Pool | Reserves | Report | Engineering | ||||||||
Flag | ID | Property Name | Balance | Description (23) (24) (27) | Date (5)(28)(29) | Report Date | ||||||
Loan | 1 | Courtyard by Marriott Portfolio (30) (31) | 7.3% | Ground Rent Reserve (Monthly: Springing) | ||||||||
Property | 1.01 | Courtyard Larkspur Landing Marin County | 0.3% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.02 | Courtyard San Mateo Foster City | 0.3% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.03 | Courtyard San Jose Cupertino | 0.3% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.04 | Courtyard Boulder | 0.3% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.05 | Courtyard Los Angeles Hacienda Heights | 0.2% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.06 | Courtyard Seattle South Center | 0.2% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.07 | Courtyard Rye | 0.2% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.08 | Courtyard Nashville Airport | 0.2% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.09 | Courtyard Los Angeles Torrance Palos Verdes | 0.2% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.10 | Courtyard St. Louis Creve Coeur | 0.1% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.11 | Courtyard Portland Beaverton | 0.1% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.12 | Courtyard Palm Springs | 0.1% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.13 | Courtyard Charlotte South Park | 0.1% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.14 | Courtyard Norwalk | 0.1% | 04/10/2015 | 03/30/2015 | |||||||
Property | 1.15 | Courtyard Detroit Metro Airport | 0.1% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.16 | Courtyard Chicago Waukegan Gurnee | 0.1% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.17 | Courtyard Atlanta Perimeter Center | 0.1% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.18 | Courtyard Denver Tech Center | 0.1% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.19 | Courtyard Ft. Lauderdale Plantation | 0.1% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.20 | Courtyard Lincroft Red Bank | 0.1% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.21 | Courtyard Chicago Highland Park | 0.1% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.22 | Courtyard Charlottesville North | 0.1% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.23 | Courtyard Raleigh Cary | 0.1% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.24 | Courtyard Detroit Livonia | 0.1% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.25 | Courtyard Birmingham Homewood | 0.1% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.26 | Courtyard West Palm Beach | 0.1% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.27 | Courtyard New Haven Wallingford | 0.1% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.28 | Courtyard Dallas Plano Parkway | 0.1% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.29 | Courtyard Chicago Oakbrook Terrace | 0.1% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.30 | Courtyard Boston Andover | 0.1% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.31 | Courtyard Kansas City Overland Park Metcalf | 0.1% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.32 | Courtyard Minneapolis St Paul Airport | 0.1% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.33 | Courtyard Bakersfield | 0.1% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.34 | Courtyard Denver Stapleton | 0.1% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.35 | Courtyard Rockford | 0.1% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.36 | Courtyard Greenville Haywood Mall | 0.1% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.37 | Courtyard St. Louis Westport Plaza | 0.1% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.38 | Courtyard Chicago Lincolnshire | 0.1% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.39 | Courtyard San Antonio Downtown Market Square | 0.1% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.40 | Courtyard Indianapolis Castleton | 0.1% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.41 | Courtyard Silver Spring North | 0.1% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.42 | Courtyard Lexington North | 0.1% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.43 | Courtyard Tampa Westshore | 0.1% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.44 | Courtyard Chicago Deerfield | 0.1% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.45 | Courtyard St. Petersburg Clearwater | 0.1% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.46 | Courtyard Toledo Airport Holland | 0.1% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.47 | Courtyard Phoenix Mesa | 0.1% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.48 | Courtyard Atlanta Airport South | 0.1% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.49 | Courtyard Memphis Airport | 0.1% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.50 | Courtyard Oklahoma City Airport | 0.1% | 03/30/2015 | 04/13/2015 | |||||||
Property | 1.51 | Courtyard Annapolis | 0.1% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.52 | Courtyard Manassas | 0.1% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.53 | Courtyard Little Rock | 0.1% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.54 | Courtyard Ft. Myers | 0.1% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.55 | Courtyard Atlanta Gwinnett Mall | 0.1% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.56 | Courtyard Chicago Arlington Heights South | 0.1% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.57 | Courtyard Dallas Richardson at Spring Valley | 0.1% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.58 | Courtyard Huntsville | 0.1% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.59 | Courtyard Birmingham Hoover | 0.0% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.60 | Courtyard Phoenix North Metrocenter | 0.0% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.61 | Courtyard Tucson Airport | 0.0% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.62 | Courtyard Dayton South Mall | 0.0% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.63 | Courtyard Philadelphia Devon | 0.0% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.64 | Courtyard Fresno | 0.0% | 03/30/2015 | 03/30/2015 | |||||||
Property | 1.65 | Courtyard Poughkeepsie | 0.0% | 03/30/2015 | 03/30/2015 | |||||||
Loan | 2 | Courtyard by Marriott Pasadena | 5.6% | Comfort Letter Transfer Reserve (Upfront: 2,500) | 04/02/2015 | 04/02/2015 | ||||||
Loan | 3 | Meridian at Brentwood | 3.2% | Lease Sweep Reserve (Springing Monthly: Excess CF) | 09/23/2014 | 09/23/2014 |
A-28 |
COMM 2015-LC21
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
% of | Other | Environmental | ||||||||||
Property | Initial Pool | Reserves | Report | Engineering | ||||||||
Flag | ID | Property Name | Balance | Description (23) (24) (27) | Date (5)(28)(29) | Report Date | ||||||
Loan | 4 | 155 Mercer Street | 3.1% | Special Permit Tenant Allowance (Upfront: 2,000,000); Rent Abatement (Upfront: 1,691,667); Tenant Allowance (Upfront: 250,000); DG Rollover (Springing Monthly: Excess CF) | 04/15/2015 | 03/10/2015 | ||||||
Loan | 5 | Capistrano Business Center I & II (33) | 2.6% | 03/13/2015 | 03/13/2015 | |||||||
Loan | 6 | Walgreens Net Lease Portfolio V (32) | 2.6% | |||||||||
Property | 6.01 | Walgreens #10652 | 0.4% | 11/10/2014 | 11/06/2014 | |||||||
Property | 6.02 | Walgreens #4536 | 0.4% | 11/13/2014 | 11/06/2014 | |||||||
Property | 6.03 | Walgreens #4066 | 0.3% | 11/06/2014 | 11/06/2014 | |||||||
Property | 6.04 | Walgreens #9402 | 0.3% | 11/06/2014 | 11/06/2014 | |||||||
Property | 6.05 | Walgreens #3018 | 0.3% | 11/06/2014 | 11/06/2014 | |||||||
Property | 6.06 | Walgreens #10007 | 0.3% | 11/10/2014 | 11/06/2014 | |||||||
Property | 6.07 | Walgreens #10347 | 0.3% | 11/06/2014 | 11/06/2014 | |||||||
Property | 6.08 | Walgreens #11981 | 0.3% | 11/10/2014 | 11/06/2014 | |||||||
Loan | 7 | University Fountains at Lubbock (33) | 2.1% | Capital Expenditure Reserve (Upfront: 1,800,000) | 12/29/2014 | 01/06/2015 | ||||||
Loan | 8 | Santa Monica Clock Tower | 2.0% | Free Rent Reserve Fund (Upfront: 362,344) | 04/23/2015 | 03/27/2015 | ||||||
Loan | 9 | Delaware Corporate Center I & II | 2.0% | Free Rent Reserve (Upfront: 117,543); Ground Rent Reserve (Upfront: 28,000, Monthly: Springing) | 04/03/2015 | 04/02/2015 | ||||||
Loan | 10 | Ortega Ranch (33) | 1.9% | 03/13/2015 | 03/13/2015 | |||||||
Loan | 11 | Anchorage Business Park | 1.9% | Rent Holdback Reserve (Upfront: 103,122) | 03/31/2015 | 03/31/2015 | ||||||
Loan | 12 | 26-34 South State Street | 1.8% | Free Rent Reserve (Upfront: 1,248,333); Lease Sweep Reserve (Springing Monthly: Excess CF) | 04/06/2015 | 04/06/2015 | ||||||
Loan | 13 | La Gran Plaza (30) (33) | 1.8% | Development Agreement (Upfront: 5,000,000); Unfunded Obligations (Upfront: 1,436,051); Mercado Reserve (Upfront: 1,318,168, Springing Monthly: Excess CF); Free Rent (Upfront: 104,518) | 03/09/2015 | 03/09/2015 | ||||||
Loan | 14 | Embassy Suites Destin | 1.7% | PIP Reserve (Upfront: 1,865,910); Seasonality Reserve (Upfront: 534,392); Comfort Letter Transfer Reserve (Upfront: 2,500) | 04/01/2015 | 03/30/2015 | ||||||
Loan | 15 | Canterbury MHC (33) | 1.7% | 04/16/2015 | 04/20/2015 | |||||||
Loan | 16 | Sierra Vista Shopping Center | 1.7% | Earn Out (Upfront: 525,000); Albuquerque Speech TI (Upfront: 8,806.10); Alzheimer’s Association TI (Upfront: 7,500); Occupancy Reserve (Springing Monthly: Excess CF) | 05/08/2015 | 03/24/2015 | ||||||
Loan | 17 | Northgate Slauson Marketplace | 1.7% | Subordinate Loan Reserve (Letter of Credit: 1,662,500) | 04/28/2015 | 03/30/2015 | ||||||
Loan | 18 | 2250 Roswell Drive | 1.6% | Lease Sweep Reserve (Springing Monthly: Excess CF) | 04/09/2015 | 04/09/2015 | ||||||
Loan | 19 | Giant Foods | 1.6% | Lease Sweep Reserve (Springing Monthly: Excess CF) | 03/26/2015 | 03/25/2015 | ||||||
Loan | 20 | Capitol Plaza (33) | 0.6% | Planet Fitness Reserves (Upfront: 822,738); Blum Litigation Reserve (Future one-time deposit: Springing) | 02/12/2015 | 02/03/2015 | ||||||
Loan | 21 | College Park Plaza (33) | 0.5% | Planet Fitness Reserves (Upfront: 727,496); Sky Zone Reserve (Upfront: 232,330); Blum Litigation (Future one-time deposit: Springing) | 02/03/2015 | 02/03/2015 | ||||||
Loan | 22 | Grant Park Plaza (33) | 0.4% | CSL Plasma Reserve (Upfront: 112,980); Planet Fitness Reserve (Upfront: 28,988); Blum Litigation Reserve (Future one-time deposit: Springing) | 03/26/2015 | 02/03/2015 | ||||||
Loan | 23 | Renaissance New Orleans Portfolio (30) | 1.5% | Rent Concession Reserve (Upfront: 210,000); Required Future PIP Renovations (Monthly: Springing); Seasonality Reserve (Monthly: Springing) | ||||||||
Property | 23.01 | Renaissance Pere Marquette | 0.8% | 12/09/2014 | 12/11/2014 | |||||||
Property | 23.02 | Renaissance Arts | 0.7% | 12/09/2014 | 12/11/2014 | |||||||
Loan | 24 | The Plaza on Broadway | 1.4% | Ground Rent Reserve (Monthly: Springing) | 04/09/2015 | 04/09/2015 | ||||||
Loan | 25 | The Shops at 505 | 1.4% | Ale’Ale’A Construction Reserve (Upfront: 200,000); Rent Concession Reserve (Upfront: 116,715); Major Tenant Rollover Reserve (Springing Monthly: Excess CF) | 11/25/2014 | 11/25/2014 | ||||||
Loan | 26 | Embassy Suites Corpus Christi | 1.4% | PIP Reserve (Upfront: 111,305) | 04/13/2015 | 04/09/2015 | ||||||
Loan | 27 | Honeywell Building | 1.4% | Lease Sweep Reserve (Springing Monthly: Excess CF); Honeywell Lease Termination Reserve (Future one-time Letter of Credit deposit: Springing) | 12/23/2014 | 12/23/2014 | ||||||
Loan | 28 | 350 East Fordham Road | 1.3% | 03/24/2015 | 03/20/2015 | |||||||
Loan | 29 | Komar Desert Center (32) | 1.3% | Free Rent/Outstanding TI Reserve (Upfront: 187,796) | 12/29/2014 | 11/24/2014 | ||||||
Loan | 30 | Trop Plaza | 1.3% | 24 Hour Fitness TILC Reserve (Upfront: 350,000); Initial Rent Credit Reserve (Upfront: 30,360); REA Escrow (Upfront: 5,000) | 05/01/2015 | 03/16/2015 | ||||||
Loan | 31 | 36 South State Street | 1.3% | Lease Sweep Reserve (Springing Monthly: Excess CF); Common Charges Reserve (Monthly: 3,289) | 04/06/2015 | 04/06/2015 | ||||||
Loan | 32 | aLoft Hotel Minneapolis (32) | 1.2% | PIP Reserve (Upfront: 553,453, Monthly: Springing); Seasonality Reserve (Monthly: Springing) | 03/30/2015 | 03/30/2015 | ||||||
Loan | 33 | Hilton Garden Inn – Phoenix Airport North (32) | 1.2% | PIP Reserve (Monthly: Springing); Seasonality Reserve (Upfront: 275,000, Monthly: Springing); Condominium Common Charges Reserve (Monthly: Springing) | 04/20/2015 | 02/23/2015 | ||||||
Loan | 34 | Ambridge Regional Center | 1.1% | Environmental Reserve: (Upfront: 18,750); TMK Rent Fund (Upfront: 382,039) | 03/31/2015 | 03/31/2015 | ||||||
Loan | 35 | Shoppes of Beavercreek | 1.1% | Occupancy Reserve (Monthly Springing: Excess CF) | 04/22/2015 | 03/24/2015 | ||||||
Loan | 36 | Keller Oaks | 1.1% | 03/30/2015 | 03/26/2015 | |||||||
Loan | 37 | 75 Armory | 1.1% | 04/09/2015 | 04/09/2015 | |||||||
Loan | 38 | Mobile Gardens MHC Portfolio | 1.0% | |||||||||
Property | 38.01 | Mobile Gardens and Hollyview Mobile Home Park | 0.7% | 01/14/2015 | 01/13/2015 | |||||||
Property | 38.02 | Rock Creek and Stony Chase Mobile Home Park | 0.2% | 01/12/2015 | 01/13/2015 | |||||||
Property | 38.03 | Briarwood Manor | 0.2% | 01/14/2015 | 01/13/2015 | |||||||
Loan | 39 | The Malulani Portfolio | 1.0% | |||||||||
Property | 39.01 | Liona Apartments | 0.5% | 04/29/2015 | 04/10/2015 | |||||||
Property | 39.02 | Kaiser Ground Lease | 0.2% | 04/29/2015 | 04/10/2015 | |||||||
Property | 39.03 | Sears Ground Lease | 0.2% | 04/29/2015 | 04/10/2015 | |||||||
Property | 39.04 | Kokua Market | 0.1% | 04/29/2015 | 04/10/2015 | |||||||
Loan | 40 | Parkview Place Apartments | 1.0% | Capital Expenditure Holdback Reserve (Upfront: 861,671) | 09/25/2014 | 11/20/2014 | ||||||
Loan | 41 | Heritage Plaza Shopping Center | 0.9% | Goodwill TI (Upfront: 930,012); Goodwill Free Rent (Upfront: 249,905); Goodwill LC (Upfront: 62,576); L.A. Fitness Cash Trap (Springing Monthly: Excess CF) | 03/12/2015 | 03/06/2015 | ||||||
Loan | 42 | Parkdale Shopping Center | 0.9% | Major Tenant Rollover Reserve (Springing Monthly: Excess CF) | 05/14/2015 | 05/08/2015 | ||||||
Loan | 43 | Samsondale Plaza | 0.8% | 03/30/2015 | 01/09/2015 | |||||||
Loan | 44 | Fremont Ford | 0.8% | Lease Sweep Reserve (Springing Monthly: Excess CF) | 05/12/2015 | 04/13/2015 | ||||||
Loan | 45 | 24 Hour Fitness West Covina (32) | 0.8% | 04/23/2015 | 04/14/2015 | |||||||
Loan | 46 | Centre Creek Plaza & Wells Fargo Building (33) | 0.8% | |||||||||
Property | 46.01 | Wells Fargo Building | 0.4% | 03/04/2015 | 04/27/2015 | |||||||
Property | 46.02 | Centre Creek Plaza | 0.4% | 03/04/2015 | 04/27/2015 | |||||||
Loan | 47 | North Stadium Business Center (33) | 0.8% | 03/13/2015 | 03/13/2015 | |||||||
Loan | 48 | Glencoe Crossing | 0.7% | Hertz Reserve (Upfront: 380,000); Citi Trends Reserve (Springing Monthly: Excess CF) | 02/26/2015 | 02/25/2015 | ||||||
Loan | 49 | Inn @ Northrup Station | 0.7% | Seasonality Reserve (Upfront: 20,000, Springing Monthly: 10,000) | 04/16/2015 | 04/16/2015 | ||||||
Loan | 50 | StaxUp Self Storage - San Ysidro | 0.7% | 03/04/2015 | 03/04/2015 | |||||||
Loan | 51 | Solaris Vail Portfolio | 0.7% | Debt Yield Reserve (Upfront: 1,120,000); CMC Reserve (Upfront: 116,671) | ||||||||
Property | 51.01 | Eagle Vail Industrial Center | 0.4% | 05/05/2015 | 03/06/2015 | |||||||
Property | 51.02 | Wall Street Building | 0.2% | 05/05/2015 | 03/06/2015 | |||||||
Property | 51.03 | Lodge at Vail | 0.1% | 05/05/2015 | 03/06/2015 |
A-29 |
COMM 2015-LC21
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
% of | Other | Environmental | ||||||||||
Property | Initial Pool | Reserves | Report | Engineering | ||||||||
Flag | ID | Property Name | Balance | Description (23) (24) (27) | Date (5)(28)(29) | Report Date | ||||||
Loan | 52 | Avenue Mentry Industrial | 0.7% | Lease Sweep Reserve (Springing Monthly: Excess CF) | 03/30/2015 | 03/30/2015 | ||||||
Loan | 53 | 901 New Hampshire | 0.6% | 03/09/2015 | 03/09/2015 | |||||||
Loan | 54 | Plantation at Quail Valley | 0.6% | 12/09/2014 | 02/23/2015 | |||||||
Loan | 55 | Park Guilderland Apartments | 0.6% | 10/10/2014 | 10/10/2014 | |||||||
Loan | 56 | Hilton Garden Inn Dover | 0.6% | PIP Reserve (Upfront: 1,368,290, Monthly: Springing); Seasonality Reserve (Monthly: Springing) | 02/25/2015 | 02/24/2015 | ||||||
Loan | 57 | Whispering Creek (33) | 0.6% | Lease Sweep Reserve (Springing Monthly: Excess CF) | 03/23/2015 | 03/23/2015 | ||||||
Loan | 58 | Brunelli Portfolio | 0.6% | Rent Concession Reserve (Upfront: 112,500); Major Tenant Rollover Reserve (Monthly: Springing) | ||||||||
Property | 58.01 | Best Buy and Barnes & Noble | 0.4% | 02/27/2015 | 02/24/2015 | |||||||
Property | 58.02 | Dollar General - Valdosta, GA | 0.1% | 12/22/2014 | 03/06/2015 | |||||||
Property | 58.03 | Dollar General - Weeki Wachee, FL | 0.1% | 01/15/2015 | 03/06/2015 | |||||||
Property | 58.04 | Family Dollar - Tampa, FL | 0.0% | 12/11/2014 | 03/06/2015 | |||||||
Loan | 59 | Airoom Plaza and Lincolnwood Commons | 0.6% | FedEx Reconciliation Reserve (Upfront: 10,532) | ||||||||
Property | 59.01 | Airoom Plaza | 0.4% | 04/08/2015 | 03/24/2015 | |||||||
Property | 59.02 | Lincolnwood Commons | 0.2% | 03/27/2015 | 03/24/2015 | |||||||
Loan | 60 | Cole Village (33) | 0.6% | Wal-Mart Lease Reserve (Future one-time deposit: Springing) | 03/25/2015 | 03/23/2015 | ||||||
Loan | 61 | Corbin Office Center | 0.5% | 04/15/2015 | 04/15/2015 | |||||||
Loan | 62 | McDowell Business Park | 0.5% | Free Rent Reserve (Upfront: 46,054) | 05/14/2015 | 03/10/2015 | ||||||
Loan | 63 | Wingate - Richardson | 0.5% | Seasonality Reserve (Upfront: 60,000, Monthly: Springing); PIP Reserve (Monthly: Springing) | 04/08/2015 | 04/07/2015 | ||||||
Loan | 64 | 9301 Largo Drive | 0.5% | Phoenix Reserve (Springing Monthly: Excess CF) | 05/05/2015 | 04/14/2015 | ||||||
Loan | 65 | West Union Village | 0.5% | Tenant Reserve (Upfront: 50,000); Environmental Reserve (Upfront: 2,500) | 03/17/2015 | 03/17/2015 | ||||||
Loan | 66 | Pines at West Penn MHP | 0.5% | 05/13/2015 | 03/25/2015 | |||||||
Loan | 67 | Parkcrest Apartments | 0.5% | 05/08/2015 | 05/08/2015 | |||||||
Loan | 68 | Indian Run Village MHP | 0.5% | 05/13/2015 | 03/25/2015 | |||||||
Loan | 69 | Wineman Building | 0.5% | Rent Reserve (Upfront: 71,008); Ground Rent Reserve (Upfront: 16,900, Monthly: 16,900) | 02/19/2015 | 02/17/2015 | ||||||
Loan | 70 | Emerald Tower Apartments | 0.5% | Holdback Reserve (Upfront: 23,000) | 03/11/2015 | 04/23/2015 | ||||||
Loan | 71 | Nyberg Retail Center (33) | 0.4% | McDonald’s Reserve (Upfront: 200,000) | 03/02/2015 | 02/24/2015 | ||||||
Loan | 72 | Orchards at University Square | 0.4% | Free Rent Reserve (Upfront: 10,508) | 03/20/2015 | 03/18/2015 | ||||||
Loan | 73 | Macedonia Marketplace | 0.4% | Outstanding TI/LC (Upfront: 494,021); Tenant Occupancy (Upfront: 321,854); Free Rent (Upfront: 60,926); Environmental (Upfront: 47,762.50) | 03/19/2015 | 03/18/2015 | ||||||
Loan | 74 | Sunrise Villas | 0.4% | 05/08/2015 | 12/23/2014 | |||||||
Loan | 75 | Parker Center | 0.4% | Anchor Tenant Liquor Store Allowance Reserve (Upfront: 520,000) | 04/14/2015 | 03/10/2015 | ||||||
Loan | 76 | CenturyLink Las Vegas | 0.4% | 05/14/2015 | 03/26/2015 | |||||||
Loan | 77 | Patriot Place Apartments | 0.4% | Seasonality Reserve (Monthly: Springing) | 04/21/2015 | 04/23/2015 | ||||||
Loan | 78 | Dollar General Texas Portfolio I | 0.4% | Dollar General Reserve (Springing Monthly: Excess CF) | ||||||||
Property | 78.01 | Dollar General Mission | 0.0% | 04/09/2015 | 04/09/2015 | |||||||
Property | 78.02 | Dollar General Brownsville | 0.0% | 04/09/2015 | 04/09/2015 | |||||||
Property | 78.03 | Dollar General Los Fresnos | 0.0% | 04/09/2015 | 04/09/2015 | |||||||
Property | 78.04 | Dollar General Beaumont | 0.0% | 04/09/2015 | 04/09/2015 | |||||||
Property | 78.05 | Dollar General Coldspring | 0.0% | 04/09/2015 | 04/09/2015 | |||||||
Property | 78.06 | Dollar General New Braunfels - Walnut Ave | 0.0% | 04/09/2015 | 04/09/2015 | |||||||
Property | 78.07 | Dollar General New Braunfels - Hwy 46 | 0.0% | 04/09/2015 | 04/09/2015 | |||||||
Property | 78.08 | Dollar General San Marcos | 0.0% | 04/09/2015 | 04/09/2015 | |||||||
Property | 78.09 | Dollar General Magnolia | 0.0% | 04/09/2015 | 04/09/2015 | |||||||
Loan | 79 | Value Place | 0.4% | PIP Reserve (Future one-time deposit: Springing; Springing Monthly: Excess CF) | 03/27/2015 | 03/30/2015 | ||||||
Loan | 80 | SummerPlace Inn Destin | 0.3% | Seasonality Reserve (Upfront: 150,000, Monthly: Springing); Required Future PIP Renovations (Monthly: Springing) | 02/13/2015 | 02/13/2015 | ||||||
Loan | 81 | Red Mountain Storage | 0.3% | 05/13/2015 | 03/26/2015 | |||||||
Loan | 82 | Unicorp Portfolio II | 0.3% | |||||||||
Property | 82.01 | Advance Auto Parts - Eastpointe | 0.1% | 01/14/2015 | 01/14/2015 | |||||||
Property | 82.02 | Dollar General - Mount Dora | 0.1% | 01/07/2015 | 01/12/2015 | |||||||
Property | 82.03 | Family Dollar - Milwaukee | 0.1% | 01/12/2015 | 01/12/2015 | |||||||
Property | 82.04 | Dollar General - Milwaukee | 0.0% | 01/08/2015 | 01/08/2015 | |||||||
Loan | 83 | Brentwood Shopping Center | 0.3% | Burger King Holdback Reserve (Upfront: 650,000) | 04/27/2015 | 05/01/2015 | ||||||
Loan | 84 | Westgate Shopping Center (33) | 0.3% | Major Tenant Rollover Reserve (Springing Monthly: Excess CF) | 03/13/2015 | 03/13/2015 | ||||||
Loan | 85 | Storage Pros - Chattanooga | 0.3% | 03/16/2015 | 03/16/2015 | |||||||
Loan | 86 | The Glens Apartments (33) | 0.3% | Asbestos O&M Program Reserve (Upfront: 200) | 03/19/2015 | 03/19/2015 | ||||||
Loan | 87 | Summit Retail | 0.3% | Environmental Reserve (Upfront: 25,000) | 05/05/2015 | 04/24/2015 | ||||||
Loan | 88 | Golfsmith Richmond (32) | 0.3% | 04/16/2015 | 03/11/2015 | |||||||
Loan | 89 | Spencer Springs Shopping Center | 0.3% | 05/01/2015 | 04/02/2015 | |||||||
Loan | 90 | Boardwalk Shopping Center Orlando | 0.3% | Free Rent Reserve (Upfront: 14,125); Prepaid Rent Reserve (Upfront: 15,017) | 03/30/2015 | 02/12/2015 | ||||||
Loan | 91 | Lockaway Self Storage San Antonio | 0.3% | 02/17/2015 | 02/17/2015 | |||||||
Loan | 92 | Jo Ann Fabrics El Paso | 0.2% | Sole Tenant Allowance Reserve (Upfront: 392,420) | 04/15/2015 | 04/10/2015 | ||||||
Loan | 93 | Bear Creek Office | 0.2% | 02/17/2015 | 02/03/2015 | |||||||
Loan | 94 | Walgreens 3222 Milwaukee | 0.2% | Lease Sweep Reserve (Springing Monthly: Excess CF) | 04/27/2015 | 04/01/2015 | ||||||
Loan | 95 | Kress Building | 0.2% | Preservation Easement Funds (Upfront: 15,000) | 05/15/2015 | 05/15/2015 | ||||||
Loan | 96 | Village Apartments | 0.2% | 05/08/2015 | 05/08/2015 | |||||||
Loan | 97 | Storage Etc. San Bernadino | 0.2% | 04/10/2015 | 04/16/2015 | |||||||
Loan | 98 | North State U-Stor & Lock | 0.2% | Department of Health Rent Holdback (Upfront: 45,155) | 02/23/2015 | 02/25/2015 | ||||||
Loan | 99 | Minges Creek Storage Plaza | 0.1% | 04/13/2015 | 04/13/2015 | |||||||
Loan | 100 | River Haven MHP (33) | 0.1% | 04/22/2015 | 04/23/2015 | |||||||
Loan | 101 | Umatilla Plaza | 0.1% | Save-a-Lot Initial Deposit Reserve (Upfront: 200,000); Holdback Reserve (Upfront: 100,000); Save-a-Lot Cash Trap Reserve (Monthly Springing: Excess CF) | 04/28/2015 | 02/25/2015 | ||||||
Loan | 102 | Dollar General - Red Oak (33) | 0.1% | 03/18/2015 | 03/18/2015 | |||||||
Loan | 103 | Dollar General - Zapata (33) | 0.1% | 03/19/2015 | 03/17/2015 | |||||||
A-30 |
COMM 2015-LC21
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
% of | ||||||||||
Property | Initial Pool | Loan | ||||||||
Flag | ID | Property Name | Balance | Purpose | Sponsor | |||||
Loan | 1 | Courtyard by Marriott Portfolio (30) (31) | 7.3% | Refinance | CBM Joint Venture Limited Partnership | |||||
Property | 1.01 | Courtyard Larkspur Landing Marin County | 0.3% | |||||||
Property | 1.02 | Courtyard San Mateo Foster City | 0.3% | |||||||
Property | 1.03 | Courtyard San Jose Cupertino | 0.3% | |||||||
Property | 1.04 | Courtyard Boulder | 0.3% | |||||||
Property | 1.05 | Courtyard Los Angeles Hacienda Heights | 0.2% | |||||||
Property | 1.06 | Courtyard Seattle South Center | 0.2% | |||||||
Property | 1.07 | Courtyard Rye | 0.2% | |||||||
Property | 1.08 | Courtyard Nashville Airport | 0.2% | |||||||
Property | 1.09 | Courtyard Los Angeles Torrance Palos Verdes | 0.2% | |||||||
Property | 1.10 | Courtyard St. Louis Creve Coeur | 0.1% | |||||||
Property | 1.11 | Courtyard Portland Beaverton | 0.1% | |||||||
Property | 1.12 | Courtyard Palm Springs | 0.1% | |||||||
Property | 1.13 | Courtyard Charlotte South Park | 0.1% | |||||||
Property | 1.14 | Courtyard Norwalk | 0.1% | |||||||
Property | 1.15 | Courtyard Detroit Metro Airport | 0.1% | |||||||
Property | 1.16 | Courtyard Chicago Waukegan Gurnee | 0.1% | |||||||
Property | 1.17 | Courtyard Atlanta Perimeter Center | 0.1% | |||||||
Property | 1.18 | Courtyard Denver Tech Center | 0.1% | |||||||
Property | 1.19 | Courtyard Ft. Lauderdale Plantation | 0.1% | |||||||
Property | 1.20 | Courtyard Lincroft Red Bank | 0.1% | |||||||
Property | 1.21 | Courtyard Chicago Highland Park | 0.1% | |||||||
Property | 1.22 | Courtyard Charlottesville North | 0.1% | |||||||
Property | 1.23 | Courtyard Raleigh Cary | 0.1% | |||||||
Property | 1.24 | Courtyard Detroit Livonia | 0.1% | |||||||
Property | 1.25 | Courtyard Birmingham Homewood | 0.1% | |||||||
Property | 1.26 | Courtyard West Palm Beach | 0.1% | |||||||
Property | 1.27 | Courtyard New Haven Wallingford | 0.1% | |||||||
Property | 1.28 | Courtyard Dallas Plano Parkway | 0.1% | |||||||
Property | 1.29 | Courtyard Chicago Oakbrook Terrace | 0.1% | |||||||
Property | 1.30 | Courtyard Boston Andover | 0.1% | |||||||
Property | 1.31 | Courtyard Kansas City Overland Park Metcalf | 0.1% | |||||||
Property | 1.32 | Courtyard Minneapolis St Paul Airport | 0.1% | |||||||
Property | 1.33 | Courtyard Bakersfield | 0.1% | |||||||
Property | 1.34 | Courtyard Denver Stapleton | 0.1% | |||||||
Property | 1.35 | Courtyard Rockford | 0.1% | |||||||
Property | 1.36 | Courtyard Greenville Haywood Mall | 0.1% | |||||||
Property | 1.37 | Courtyard St. Louis Westport Plaza | 0.1% | |||||||
Property | 1.38 | Courtyard Chicago Lincolnshire | 0.1% | |||||||
Property | 1.39 | Courtyard San Antonio Downtown Market Square | 0.1% | |||||||
Property | 1.40 | Courtyard Indianapolis Castleton | 0.1% | |||||||
Property | 1.41 | Courtyard Silver Spring North | 0.1% | |||||||
Property | 1.42 | Courtyard Lexington North | 0.1% | |||||||
Property | 1.43 | Courtyard Tampa Westshore | 0.1% | |||||||
Property | 1.44 | Courtyard Chicago Deerfield | 0.1% | |||||||
Property | 1.45 | Courtyard St. Petersburg Clearwater | 0.1% | |||||||
Property | 1.46 | Courtyard Toledo Airport Holland | 0.1% | |||||||
Property | 1.47 | Courtyard Phoenix Mesa | 0.1% | |||||||
Property | 1.48 | Courtyard Atlanta Airport South | 0.1% | |||||||
Property | 1.49 | Courtyard Memphis Airport | 0.1% | |||||||
Property | 1.50 | Courtyard Oklahoma City Airport | 0.1% | |||||||
Property | 1.51 | Courtyard Annapolis | 0.1% | |||||||
Property | 1.52 | Courtyard Manassas | 0.1% | |||||||
Property | 1.53 | Courtyard Little Rock | 0.1% | |||||||
Property | 1.54 | Courtyard Ft. Myers | 0.1% | |||||||
Property | 1.55 | Courtyard Atlanta Gwinnett Mall | 0.1% | |||||||
Property | 1.56 | Courtyard Chicago Arlington Heights South | 0.1% | |||||||
Property | 1.57 | Courtyard Dallas Richardson at Spring Valley | 0.1% | |||||||
Property | 1.58 | Courtyard Huntsville | 0.1% | |||||||
Property | 1.59 | Courtyard Birmingham Hoover | 0.0% | |||||||
Property | 1.60 | Courtyard Phoenix North Metrocenter | 0.0% | |||||||
Property | 1.61 | Courtyard Tucson Airport | 0.0% | |||||||
Property | 1.62 | Courtyard Dayton South Mall | 0.0% | |||||||
Property | 1.63 | Courtyard Philadelphia Devon | 0.0% | |||||||
Property | 1.64 | Courtyard Fresno | 0.0% | |||||||
Property | 1.65 | Courtyard Poughkeepsie | 0.0% | |||||||
Loan | 2 | Courtyard by Marriott Pasadena | 5.6% | Refinance | Allan V. Rose | |||||
Loan | 3 | Meridian at Brentwood | 3.2% | Refinance | Adolphus A. Busch IV; Don C. Musick III; Alan R. Skop |
A-31 |
COMM 2015-LC21
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
% of | ||||||||||
Property | Initial Pool | Loan | ||||||||
Flag | ID | Property Name | Balance | Purpose | Sponsor | |||||
Loan | 4 | 155 Mercer Street | 3.1% | Refinance | Joseph J. Sitt | |||||
Loan | 5 | Capistrano Business Center I & II (33) | 2.6% | Refinance | Scott J. Seligman | |||||
Loan | 6 | Walgreens Net Lease Portfolio V (32) | 2.6% | Acquisition | DFB Holdings, LLC; Douglas F. Blough | |||||
Property | 6.01 | Walgreens #10652 | 0.4% | |||||||
Property | 6.02 | Walgreens #4536 | 0.4% | |||||||
Property | 6.03 | Walgreens #4066 | 0.3% | |||||||
Property | 6.04 | Walgreens #9402 | 0.3% | |||||||
Property | 6.05 | Walgreens #3018 | 0.3% | |||||||
Property | 6.06 | Walgreens #10007 | 0.3% | |||||||
Property | 6.07 | Walgreens #10347 | 0.3% | |||||||
Property | 6.08 | Walgreens #11981 | 0.3% | |||||||
Loan | 7 | University Fountains at Lubbock (33) | 2.1% | Acquisition | Isaac Sitt; Elliot Tamir | |||||
Loan | 8 | Santa Monica Clock Tower | 2.0% | Refinance | Michelangelo Real Estate Corporation | |||||
Loan | 9 | Delaware Corporate Center I & II | 2.0% | Acquisition | Christopher F. Buccini; Robert E. Buccini; David B. Pollin | |||||
Loan | 10 | Ortega Ranch (33) | 1.9% | Refinance | Scott J. Seligman | |||||
Loan | 11 | Anchorage Business Park | 1.9% | Refinance | John Ziegler | |||||
Loan | 12 | 26-34 South State Street | 1.8% | Refinance | Joseph J. Sitt | |||||
Loan | 13 | La Gran Plaza (30) (33) | 1.8% | Refinance | Andrew J. Segal | |||||
Loan | 14 | Embassy Suites Destin | 1.7% | Refinance | Allan V. Rose | |||||
Loan | 15 | Canterbury MHC (33) | 1.7% | Refinance | Ross H. Partrich | |||||
Loan | 16 | Sierra Vista Shopping Center | 1.7% | Refinance | Brian Shirken; Richard Margolis | |||||
Loan | 17 | Northgate Slauson Marketplace | 1.7% | Acquisition | K. Joseph Shabani; Kamyar D. Shabani | |||||
Loan | 18 | 2250 Roswell Drive | 1.6% | Acquisition | Hayden Maguire Real Estate Fund I, L.P. | |||||
Loan | 19 | Giant Foods | 1.6% | Refinance | Robert J. Ambrosi; Marc A. Perel; The 1998 Gina Mandelbaum Grantor Trust (GST) dated May 1, 1998; The 1998 Jeanne Jemal Grantor Trust (GST) dated May 1, 1998 | |||||
Loan | 20 | Capitol Plaza (33) | 0.6% | Refinance | J. Peter Jungbacker; GLC Credit Opportunity Fund I, LLC | |||||
Loan | 21 | College Park Plaza (33) | 0.5% | Refinance | J. Peter Jungbacker; GLC Credit Opportunity Fund I, LLC | |||||
Loan | 22 | Grant Park Plaza (33) | 0.4% | Refinance | J. Peter Jungbacker; GLC Credit Opportunity Fund I, LLC | |||||
Loan | 23 | Renaissance New Orleans Portfolio (30) | 1.5% | Refinance | WHI Real Estate Partners II, L.P.; WHI Real Estate Partners II-PF, L.P.; WHI Real Estate Partners II-TE, L.P.; WHI Real Estate Partners I, L.P.; WHI Real Estate Partners I-F, L.P. | |||||
Property | 23.01 | Renaissance Pere Marquette | 0.8% | |||||||
Property | 23.02 | Renaissance Arts | 0.7% | |||||||
Loan | 24 | The Plaza on Broadway | 1.4% | Acquisition | Patrick Nelson; Brian Nelson | |||||
Loan | 25 | The Shops at 505 | 1.4% | Refinance | Gregory A. Fowler; The Gregory A. Fowler Living Trust | |||||
Loan | 26 | Embassy Suites Corpus Christi | 1.4% | Refinance | Deven Bhakta | |||||
Loan | 27 | Honeywell Building | 1.4% | Acquisition | Michael Klein; EK 2013 Family Trust | |||||
Loan | 28 | �� | 350 East Fordham Road | 1.3% | Refinance | Eli Gindi; Jeffrey Gindi | ||||
Loan | 29 | Komar Desert Center (32) | 1.3% | Acquisition | Louis J. Rogers | |||||
Loan | 30 | Trop Plaza | 1.3% | Refinance | Dreamwork, LLC | |||||
Loan | 31 | 36 South State Street | 1.3% | Refinance | Joseph J. Sitt | |||||
Loan | 32 | aLoft Hotel Minneapolis (32) | 1.2% | Refinance | George E. Sherman | |||||
Loan | 33 | Hilton Garden Inn – Phoenix Airport North (32) | 1.2% | Acquisition | Pyramid Advisors Limited Partnership | |||||
Loan | 34 | Ambridge Regional Center | 1.1% | Refinance | Joseph M. Murphy, Jr. | |||||
Loan | 35 | Shoppes of Beavercreek | 1.1% | Refinance | Schottenstein Realty LLC | |||||
Loan | 36 | Keller Oaks | 1.1% | Refinance | Gideon Zeus Friedman | |||||
Loan | 37 | 75 Armory | 1.1% | Refinance | Rodney Poole | |||||
Loan | 38 | Mobile Gardens MHC Portfolio | 1.0% | Refinance | Kenneth C. Burnham; James A. Martin; George DaGraca | |||||
Property | 38.01 | Mobile Gardens and Hollyview Mobile Home Park | 0.7% | |||||||
Property | 38.02 | Rock Creek and Stony Chase Mobile Home Park | 0.2% | |||||||
Property | 38.03 | Briarwood Manor | 0.2% | |||||||
Loan | 39 | The Malulani Portfolio | 1.0% | Refinance | The Malulani Group, Limited | |||||
Property | 39.01 | Liona Apartments | 0.5% | |||||||
Property | 39.02 | Kaiser Ground Lease | 0.2% | |||||||
Property | 39.03 | Sears Ground Lease | 0.2% | |||||||
Property | 39.04 | Kokua Market | 0.1% | |||||||
Loan | 40 | Parkview Place Apartments | 1.0% | Acquisition | Franck A. Ruimy | |||||
Loan | 41 | Heritage Plaza Shopping Center | 0.9% | Refinance | Marc Waldroup; May Waldroup | |||||
Loan | 42 | Parkdale Shopping Center | 0.9% | Acquisition | Core Property Capital Fund II, L.P. | |||||
Loan | 43 | Samsondale Plaza | 0.8% | Refinance | John A. Nelson; David Schore | |||||
Loan | 44 | Fremont Ford | 0.8% | Refinance | Nearon Enterprises, LLC | |||||
Loan | 45 | 24 Hour Fitness West Covina (32) | 0.8% | Acquisition | Louis J. Rogers | |||||
Loan | 46 | Centre Creek Plaza & Wells Fargo Building (33) | 0.8% | Acquisition | Joel A. Sher; Roy Bajtel | |||||
Property | 46.01 | Wells Fargo Building | 0.4% | |||||||
Property | 46.02 | Centre Creek Plaza | 0.4% | |||||||
Loan | 47 | North Stadium Business Center (33) | 0.8% | Refinance | Seligman & Associates, Inc. | |||||
Loan | 48 | Glencoe Crossing | 0.7% | Refinance | Ronald N. Weiser; Ronald N. Weiser Trust u/a/d June 7, 1983 | |||||
Loan | 49 | Inn @ Northrup Station | 0.7% | Refinance | Jeffrey S. Passadore | |||||
Loan | 50 | StaxUp Self Storage - San Ysidro | 0.7% | Refinance | Randall U. Strauss | |||||
Loan | 51 | Solaris Vail Portfolio | 0.7% | Refinance | Peter B. Knobel | |||||
Property | 51.01 | Eagle Vail Industrial Center | 0.4% | |||||||
Property | 51.02 | Wall Street Building | 0.2% | |||||||
Property | 51.03 | Lodge at Vail | 0.1% |
A-32 |
COMM 2015-LC21
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
% of | ||||||||||
Property | Initial Pool | Loan | ||||||||
Flag | ID | Property Name | Balance | Purpose | Sponsor | |||||
Loan | 52 | Avenue Mentry Industrial | 0.7% | Refinance | Joanne Butler | |||||
Loan | 53 | 901 New Hampshire | 0.6% | Refinance | Douglas J. Compton | |||||
Loan | 54 | Plantation at Quail Valley | 0.6% | Refinance | Curtis Haines | |||||
Loan | 55 | Park Guilderland Apartments | 0.6% | Refinance | Robert C. Morgan | |||||
Loan | 56 | Hilton Garden Inn Dover | 0.6% | Acquisition | Andrew Cheung; Dorothy Cheung | |||||
Loan | 57 | Whispering Creek (33) | 0.6% | Acquisition | Jeffrey Seltzer | |||||
Loan | 58 | Brunelli Portfolio | 0.6% | Acquisition | Richard J. Brunelli | |||||
Property | 58.01 | Best Buy and Barnes & Noble | 0.4% | |||||||
Property | 58.02 | Dollar General - Valdosta, GA | 0.1% | |||||||
Property | 58.03 | Dollar General - Weeki Wachee, FL | 0.1% | |||||||
Property | 58.04 | Family Dollar - Tampa, FL | 0.0% | |||||||
Loan | 59 | Airoom Plaza and Lincolnwood Commons | 0.6% | Recapitalization | Michael Klein; Michael B. Klein 1993 Trust, as amended and restated on July 23, 1996, as amended by First Amendment on January 4, 2003 and as further amended by Second Amendment on April 17, 2003 | |||||
Property | 59.01 | Airoom Plaza | 0.4% | |||||||
Property | 59.02 | Lincolnwood Commons | 0.2% | |||||||
Loan | 60 | Cole Village (33) | 0.6% | Refinance | Jeffrey Stoddard; Jeffrey Stoddard, Trustee of the Jeff and Kris Stoddard Living Trust dated December 15, 2003 | |||||
Loan | 61 | Corbin Office Center | 0.5% | Refinance | Bruce Abrams | |||||
Loan | 62 | McDowell Business Park | 0.5% | Acquisition | Robert A. Flaxman; Jaime Sohacheski | |||||
Loan | 63 | Wingate - Richardson | 0.5% | Refinance | Sundip Kumar; Denny Patel; Pravinbhai R. Patel; Rameshbhai D. Patel | |||||
Loan | 64 | 9301 Largo Drive | 0.5% | Refinance | Gregory Fernebok; Joshua Fernebok | |||||
Loan | 65 | West Union Village | 0.5% | Refinance | David H. Lesser | |||||
Loan | 66 | Pines at West Penn MHP | 0.5% | Refinance | Frank T. Perano | |||||
Loan | 67 | Parkcrest Apartments | 0.5% | Refinance | Marcello Scappaticci; Silvio Scappaticci; Alphonse Tabaka | |||||
Loan | 68 | Indian Run Village MHP | 0.5% | Refinance | Frank T. Perano | |||||
Loan | 69 | Wineman Building | 0.5% | Refinance | Ali Vahdani | |||||
Loan | 70 | Emerald Tower Apartments | 0.5% | Acquisition | Jay Michael; Alex Samoylovich | |||||
Loan | 71 | Nyberg Retail Center (33) | 0.4% | Refinance | Michael P. Kehoe; Lorri N. Kehoe | |||||
Loan | 72 | Orchards at University Square | 0.4% | Refinance | Joseph W. Rich | |||||
Loan | 73 | Macedonia Marketplace | 0.4% | Refinance | Lance F. Osborne; Steven S. Passov | |||||
Loan | 74 | Sunrise Villas | 0.4% | Acquisition | Britnie Turner | |||||
Loan | 75 | Parker Center | 0.4% | Refinance | Victory Real Estate Investments, LLC | |||||
Loan | 76 | CenturyLink Las Vegas | 0.4% | Refinance | William E. Minkle | |||||
Loan | 77 | Patriot Place Apartments | 0.4% | Refinance | Scott Asner; Michael Gortenburg | |||||
Loan | 78 | Dollar General Texas Portfolio I | 0.4% | Refinance | Mervyn Dukatt; Timothy Balin | |||||
Property | 78.01 | Dollar General Mission | 0.0% | |||||||
Property | 78.02 | Dollar General Brownsville | 0.0% | |||||||
Property | 78.03 | Dollar General Los Fresnos | 0.0% | |||||||
Property | 78.04 | Dollar General Beaumont | 0.0% | |||||||
Property | 78.05 | Dollar General Coldspring | 0.0% | |||||||
Property | 78.06 | Dollar General New Braunfels - Walnut Ave | 0.0% | |||||||
Property | 78.07 | Dollar General New Braunfels - Hwy 46 | 0.0% | |||||||
Property | 78.08 | Dollar General San Marcos | 0.0% | |||||||
Property | 78.09 | Dollar General Magnolia | 0.0% | |||||||
Loan | 79 | Value Place | 0.4% | Refinance | James E. Cram; Michael Millikan; Robert Jones; Bruce Johnson | |||||
Loan | 80 | SummerPlace Inn Destin | 0.3% | Refinance | Ronald E. Franklin | |||||
Loan | 81 | Red Mountain Storage | 0.3% | Acquisition | Richard D. Squires | |||||
Loan | 82 | Unicorp Portfolio II | 0.3% | Refinance | Charles Whittall | |||||
Property | 82.01 | Advance Auto Parts - Eastpointe | 0.1% | |||||||
Property | 82.02 | Dollar General - Mount Dora | 0.1% | |||||||
Property | 82.03 | Family Dollar - Milwaukee | 0.1% | |||||||
Property | 82.04 | Dollar General - Milwaukee | 0.0% | |||||||
Loan | 83 | Brentwood Shopping Center | 0.3% | Refinance | Arthur B. Cornfeld; Alan E. Fisher; David R. Topping | |||||
Loan | 84 | Westgate Shopping Center (33) | 0.3% | Acquisition | Douglas J. Arnold; David C. Puchi; Craig J. Zoellner | |||||
Loan | 85 | Storage Pros - Chattanooga | 0.3% | Acquisition | David M. Levenfeld; Ian M. Burnstein | |||||
Loan | 86 | The Glens Apartments (33) | 0.3% | Refinance | Harold Kulish; Harold Kulish Trust under Agreement dated April 12, 1976, as amended and restated on March 12, 2009 | |||||
Loan | 87 | Summit Retail | 0.3% | Refinance | Fara H. Cavaliere; Fara H. Cavaliere Revocable Living Trust, Dated September 1, 1992; Domenica Ventimiglia | |||||
Loan | 88 | Golfsmith Richmond (32) | 0.3% | Acquisition | Louis J. Rogers | |||||
Loan | 89 | Spencer Springs Shopping Center | 0.3% | Refinance | Edmond J. Russ | |||||
Loan | 90 | Boardwalk Shopping Center Orlando | 0.3% | Acquisition | Steven Klein | |||||
Loan | 91 | Lockaway Self Storage San Antonio | 0.3% | Acquisition | Randall U. Strauss | |||||
Loan | 92 | Jo Ann Fabrics El Paso | 0.2% | Refinance | Joseph R. Prestifilippo, Jr.; Stephen R. Malley | |||||
Loan | 93 | Bear Creek Office | 0.2% | Refinance | Etan M. Mirwis; Joshua J. Nagel | |||||
Loan | 94 | Walgreens 3222 Milwaukee | 0.2% | Acquisition | Irina Gordeeva; Artem Gordeev; Andres Leimdorfer | |||||
Loan | 95 | Kress Building | 0.2% | Refinance | Ronavan R. Mohling; Thomas J. Prioreschi | |||||
Loan | 96 | Village Apartments | 0.2% | Refinance | Silvio Scappaticci | |||||
Loan | 97 | Storage Etc. San Bernadino | 0.2% | Refinance | Gregory S. Houge; Bruce Rothman; Laurent Opman | |||||
Loan | 98 | North State U-Stor & Lock | 0.2% | Refinance | James L. Nash | |||||
Loan | 99 | Minges Creek Storage Plaza | 0.1% | Acquisition | Michael Berger | |||||
Loan | 100 | River Haven MHP (33) | 0.1% | Acquisition | Paul Gojkovich III; Robert M. Koslow; Lauren Deysher Gojkovich | |||||
Loan | 101 | Umatilla Plaza | 0.1% | Refinance | Mervyn Dukatt; Timothy Balin | |||||
Loan | 102 | Dollar General - Red Oak (33) | 0.1% | Acquisition | Ladder Capital Finance LLC | |||||
Loan | 103 | Dollar General - Zapata (33) | 0.1% | Acquisition | Ladder Capital Finance LLC | |||||
A-33 |
COMM 2015-LC21
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
% of | Existing | |||||||||
Property | Initial Pool | Additional Debt | ||||||||
Flag | ID | Property Name | Balance | Guarantor | Amount | |||||
Loan | 1 | Courtyard by Marriott Portfolio (30) (31) | 7.3% | CBM Joint Venture Limited Partnership | 572,950,000 | |||||
Property | 1.01 | Courtyard Larkspur Landing Marin County | 0.3% | |||||||
Property | 1.02 | Courtyard San Mateo Foster City | 0.3% | |||||||
Property | 1.03 | Courtyard San Jose Cupertino | 0.3% | |||||||
Property | 1.04 | Courtyard Boulder | 0.3% | |||||||
Property | 1.05 | Courtyard Los Angeles Hacienda Heights | 0.2% | |||||||
Property | 1.06 | Courtyard Seattle South Center | 0.2% | |||||||
Property | 1.07 | Courtyard Rye | 0.2% | |||||||
Property | 1.08 | Courtyard Nashville Airport | 0.2% | |||||||
Property | 1.09 | Courtyard Los Angeles Torrance Palos Verdes | 0.2% | |||||||
Property | 1.10 | Courtyard St. Louis Creve Coeur | 0.1% | |||||||
Property | 1.11 | Courtyard Portland Beaverton | 0.1% | |||||||
Property | 1.12 | Courtyard Palm Springs | 0.1% | |||||||
Property | 1.13 | Courtyard Charlotte South Park | 0.1% | |||||||
Property | 1.14 | Courtyard Norwalk | 0.1% | |||||||
Property | 1.15 | Courtyard Detroit Metro Airport | 0.1% | |||||||
Property | 1.16 | Courtyard Chicago Waukegan Gurnee | 0.1% | |||||||
Property | 1.17 | Courtyard Atlanta Perimeter Center | 0.1% | |||||||
Property | 1.18 | Courtyard Denver Tech Center | 0.1% | |||||||
Property | 1.19 | Courtyard Ft. Lauderdale Plantation | 0.1% | |||||||
Property | 1.20 | Courtyard Lincroft Red Bank | 0.1% | |||||||
Property | 1.21 | Courtyard Chicago Highland Park | 0.1% | |||||||
Property | 1.22 | Courtyard Charlottesville North | 0.1% | |||||||
Property | 1.23 | Courtyard Raleigh Cary | 0.1% | |||||||
Property | 1.24 | Courtyard Detroit Livonia | 0.1% | |||||||
Property | 1.25 | Courtyard Birmingham Homewood | 0.1% | |||||||
Property | 1.26 | Courtyard West Palm Beach | 0.1% | |||||||
Property | 1.27 | Courtyard New Haven Wallingford | 0.1% | |||||||
Property | 1.28 | Courtyard Dallas Plano Parkway | 0.1% | |||||||
Property | 1.29 | Courtyard Chicago Oakbrook Terrace | 0.1% | |||||||
Property | 1.30 | Courtyard Boston Andover | 0.1% | |||||||
Property | 1.31 | Courtyard Kansas City Overland Park Metcalf | 0.1% | |||||||
Property | 1.32 | Courtyard Minneapolis St Paul Airport | 0.1% | |||||||
Property | 1.33 | Courtyard Bakersfield | 0.1% | |||||||
Property | 1.34 | Courtyard Denver Stapleton | 0.1% | |||||||
Property | 1.35 | Courtyard Rockford | 0.1% | |||||||
Property | 1.36 | Courtyard Greenville Haywood Mall | 0.1% | |||||||
Property | 1.37 | Courtyard St. Louis Westport Plaza | 0.1% | |||||||
Property | 1.38 | Courtyard Chicago Lincolnshire | 0.1% | |||||||
Property | 1.39 | Courtyard San Antonio Downtown Market Square | 0.1% | |||||||
Property | 1.40 | Courtyard Indianapolis Castleton | 0.1% | |||||||
Property | 1.41 | Courtyard Silver Spring North | 0.1% | |||||||
Property | 1.42 | Courtyard Lexington North | 0.1% | |||||||
Property | 1.43 | Courtyard Tampa Westshore | 0.1% | |||||||
Property | 1.44 | Courtyard Chicago Deerfield | 0.1% | |||||||
Property | 1.45 | Courtyard St. Petersburg Clearwater | 0.1% | |||||||
Property | 1.46 | Courtyard Toledo Airport Holland | 0.1% | |||||||
Property | 1.47 | Courtyard Phoenix Mesa | 0.1% | |||||||
Property | 1.48 | Courtyard Atlanta Airport South | 0.1% | |||||||
Property | 1.49 | Courtyard Memphis Airport | 0.1% | |||||||
Property | 1.50 | Courtyard Oklahoma City Airport | 0.1% | |||||||
Property | 1.51 | Courtyard Annapolis | 0.1% | |||||||
Property | 1.52 | Courtyard Manassas | 0.1% | |||||||
Property | 1.53 | Courtyard Little Rock | 0.1% | |||||||
Property | 1.54 | Courtyard Ft. Myers | 0.1% | |||||||
Property | 1.55 | Courtyard Atlanta Gwinnett Mall | 0.1% | |||||||
Property | 1.56 | Courtyard Chicago Arlington Heights South | 0.1% | |||||||
Property | 1.57 | Courtyard Dallas Richardson at Spring Valley | 0.1% | |||||||
Property | 1.58 | Courtyard Huntsville | 0.1% | |||||||
Property | 1.59 | Courtyard Birmingham Hoover | 0.0% | |||||||
Property | 1.60 | Courtyard Phoenix North Metrocenter | 0.0% | |||||||
Property | 1.61 | Courtyard Tucson Airport | 0.0% | |||||||
Property | 1.62 | Courtyard Dayton South Mall | 0.0% | |||||||
Property | 1.63 | Courtyard Philadelphia Devon | 0.0% | |||||||
Property | 1.64 | Courtyard Fresno | 0.0% | |||||||
Property | 1.65 | Courtyard Poughkeepsie | 0.0% | |||||||
Loan | 2 | Courtyard by Marriott Pasadena | 5.6% | Allan V. Rose | ||||||
Loan | 3 | Meridian at Brentwood | 3.2% | Adolphus A. Busch IV; Don C. Musick III; Alan R. Skop |
A-34 |
COMM 2015-LC21
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
% of | Existing | |||||||||
Property | Initial Pool | Additional Debt | ||||||||
Flag | ID | Property Name | Balance | Guarantor | Amount | |||||
Loan | 4 | 155 Mercer Street | 3.1% | Joseph J. Sitt | ||||||
Loan | 5 | Capistrano Business Center I & II (33) | 2.6% | Scott J. Seligman | ||||||
Loan | 6 | Walgreens Net Lease Portfolio V (32) | 2.6% | DFB Holdings, LLC; Douglas F. Blough | 9,694,360 | |||||
Property | 6.01 | Walgreens #10652 | 0.4% | |||||||
Property | 6.02 | Walgreens #4536 | 0.4% | |||||||
Property | 6.03 | Walgreens #4066 | 0.3% | |||||||
Property | 6.04 | Walgreens #9402 | 0.3% | |||||||
Property | 6.05 | Walgreens #3018 | 0.3% | |||||||
Property | 6.06 | Walgreens #10007 | 0.3% | |||||||
Property | 6.07 | Walgreens #10347 | 0.3% | |||||||
Property | 6.08 | Walgreens #11981 | 0.3% | |||||||
Loan | 7 | University Fountains at Lubbock (33) | 2.1% | Isaac Sitt; Elliot Tamir | ||||||
Loan | 8 | Santa Monica Clock Tower | 2.0% | Michelangelo Real Estate Corporation | ||||||
Loan | 9 | Delaware Corporate Center I & II | 2.0% | Christopher F. Buccini; Robert E. Buccini; David B. Pollin | ||||||
Loan | 10 | Ortega Ranch (33) | 1.9% | Scott J. Seligman | ||||||
Loan | 11 | Anchorage Business Park | 1.9% | John Ziegler | ||||||
Loan | 12 | 26-34 South State Street | 1.8% | Joseph J. Sitt | ||||||
Loan | 13 | La Gran Plaza (30) (33) | 1.8% | Andrew J. Segal | 51,934,353 | |||||
Loan | 14 | Embassy Suites Destin | 1.7% | Allan V. Rose | ||||||
Loan | 15 | Canterbury MHC (33) | 1.7% | Ross H. Partrich | ||||||
Loan | 16 | Sierra Vista Shopping Center | 1.7% | Brian Shirken; Richard Margolis | ||||||
Loan | 17 | Northgate Slauson Marketplace | 1.7% | K. Joseph Shabani; Kamyar D. Shabani | ||||||
Loan | 18 | 2250 Roswell Drive | 1.6% | Hayden Maguire Real Estate Fund I, L.P. | ||||||
Loan | 19 | Giant Foods | 1.6% | Robert J. Ambrosi; Marc A. Perel; The 1998 Gina Mandelbaum Grantor Trust (GST) dated May 1, 1998; The 1998 Jeanne Jemal Grantor Trust (GST) dated May 1, 1998 | ||||||
Loan | 20 | Capitol Plaza (33) | 0.6% | J. Peter Jungbacker; GLC Credit Opportunity Fund I, LLC | ||||||
Loan | 21 | College Park Plaza (33) | 0.5% | J. Peter Jungbacker; GLC Credit Opportunity Fund I, LLC | ||||||
Loan | 22 | Grant Park Plaza (33) | 0.4% | J. Peter Jungbacker; GLC Credit Opportunity Fund I, LLC | ||||||
Loan | 23 | Renaissance New Orleans Portfolio (30) | 1.5% | WHI Real Estate Partners II, L.P.; WHI Real Estate Partners II-PF, L.P.; WHI Real Estate Partners II-TE, L.P.; WHI Real Estate Partners I, L.P.; WHI Real Estate Partners I-F, L.P. | 23,782,549 | |||||
Property | 23.01 | Renaissance Pere Marquette | 0.8% | |||||||
Property | 23.02 | Renaissance Arts | 0.7% | |||||||
Loan | 24 | The Plaza on Broadway | 1.4% | Patrick Nelson; Brian Nelson | ||||||
Loan | 25 | The Shops at 505 | 1.4% | Gregory A. Fowler; The Gregory A. Fowler Living Trust | ||||||
Loan | 26 | Embassy Suites Corpus Christi | 1.4% | Deven Bhakta | ||||||
Loan | 27 | Honeywell Building | 1.4% | Michael Klein; EK 2013 Family Trust | ||||||
Loan | 28 | 350 East Fordham Road | 1.3% | Eli Gindi; Jeffrey Gindi | ||||||
Loan | 29 | Komar Desert Center (32) | 1.3% | Louis J. Rogers | 1,221,427 | |||||
Loan | 30 | Trop Plaza | 1.3% | Dreamwork, LLC | ||||||
Loan | 31 | 36 South State Street | 1.3% | Joseph J. Sitt | ||||||
Loan | 32 | aLoft Hotel Minneapolis (32) | 1.2% | George E. Sherman | 1,750,000 | |||||
Loan | 33 | Hilton Garden Inn – Phoenix Airport North (32) | 1.2% | Pyramid Advisors Limited Partnership | 2,639,200 | |||||
Loan | 34 | Ambridge Regional Center | 1.1% | Joseph M. Murphy, Jr. | ||||||
Loan | 35 | Shoppes of Beavercreek | 1.1% | Schottenstein Realty LLC | ||||||
Loan | 36 | Keller Oaks | 1.1% | Gideon Zeus Friedman | ||||||
Loan | 37 | 75 Armory | 1.1% | Rodney Poole | ||||||
Loan | 38 | Mobile Gardens MHC Portfolio | 1.0% | Kenneth C. Burnham; James A. Martin; George DaGraca | ||||||
Property | 38.01 | Mobile Gardens and Hollyview Mobile Home Park | 0.7% | |||||||
Property | 38.02 | Rock Creek and Stony Chase Mobile Home Park | 0.2% | |||||||
Property | 38.03 | Briarwood Manor | 0.2% | |||||||
Loan | 39 | The Malulani Portfolio | 1.0% | The Malulani Group, Limited | ||||||
Property | 39.01 | Liona Apartments | 0.5% | |||||||
Property | 39.02 | Kaiser Ground Lease | 0.2% | |||||||
Property | 39.03 | Sears Ground Lease | 0.2% | |||||||
Property | 39.04 | Kokua Market | 0.1% | |||||||
Loan | 40 | Parkview Place Apartments | 1.0% | Franck A. Ruimy | ||||||
Loan | 41 | Heritage Plaza Shopping Center | 0.9% | May S. Waldroup; May S. Waldroup 1997 Revocable Trust; John Waldroup Estate Trust | ||||||
Loan | 42 | Parkdale Shopping Center | 0.9% | Core Property Capital Fund II, L.P. | ||||||
Loan | 43 | Samsondale Plaza | 0.8% | John A. Nelson; David Schore | ||||||
Loan | 44 | Fremont Ford | 0.8% | Nearon Enterprises, LLC | ||||||
Loan | 45 | 24 Hour Fitness West Covina (32) | 0.8% | Louis J. Rogers | 1,833,894 | |||||
Loan | 46 | Centre Creek Plaza & Wells Fargo Building (33) | 0.8% | Joel A. Sher; Roy Bajtel | ||||||
Property | 46.01 | Wells Fargo Building | 0.4% | |||||||
Property | 46.02 | Centre Creek Plaza | 0.4% | |||||||
Loan | 47 | North Stadium Business Center (33) | 0.8% | Seligman & Associates, Inc. | ||||||
Loan | 48 | Glencoe Crossing | 0.7% | Ronald N. Weiser; Ronald N. Weiser Trust u/a/d June 7, 1983 | ||||||
Loan | 49 | Inn @ Northrup Station | 0.7% | Jeffrey S. Passadore | ||||||
Loan | 50 | StaxUp Self Storage - San Ysidro | 0.7% | Randall U. Strauss | ||||||
Loan | 51 | Solaris Vail Portfolio | 0.7% | Peter B. Knobel | ||||||
Property | 51.01 | Eagle Vail Industrial Center | 0.4% | |||||||
Property | 51.02 | Wall Street Building | 0.2% | |||||||
Property | 51.03 | Lodge at Vail | 0.1% |
A-35 |
COMM 2015-LC21
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
% of | Existing | |||||||||
Property | Initial Pool | Additional Debt | ||||||||
Flag | ID | Property Name | Balance | Guarantor | Amount | |||||
Loan | 52 | Avenue Mentry Industrial | 0.7% | Joanne Butler | ||||||
Loan | 53 | 901 New Hampshire | 0.6% | Douglas J. Compton | ||||||
Loan | 54 | Plantation at Quail Valley | 0.6% | Curtis Haines | ||||||
Loan | 55 | Park Guilderland Apartments | 0.6% | Robert C. Morgan | ||||||
Loan | 56 | Hilton Garden Inn Dover | 0.6% | Andrew Cheung; Dorothy Cheung | ||||||
Loan | 57 | Whispering Creek (33) | 0.6% | Jeffrey Seltzer | ||||||
Loan | 58 | Brunelli Portfolio | 0.6% | Richard J. Brunelli | ||||||
Property | 58.01 | Best Buy and Barnes & Noble | 0.4% | |||||||
Property | 58.02 | Dollar General - Valdosta, GA | 0.1% | |||||||
Property | 58.03 | Dollar General - Weeki Wachee, FL | 0.1% | |||||||
Property | 58.04 | Family Dollar - Tampa, FL | 0.0% | |||||||
Loan | 59 | Airoom Plaza and Lincolnwood Commons | 0.6% | Michael Klein; Michael B. Klein 1993 Trust, as amended and restated on July 23, 1996, as amended by First Amendment on January 4, 2003 and as further amended by Second Amendment on April 17, 2003 | ||||||
Property | 59.01 | Airoom Plaza | 0.4% | |||||||
Property | 59.02 | Lincolnwood Commons | 0.2% | |||||||
Loan | 60 | Cole Village (33) | 0.6% | Jeffrey Stoddard; Jeffrey Stoddard, Trustee of the Jeff and Kris Stoddard Living Trust dated December 15, 2003 | ||||||
Loan | 61 | Corbin Office Center | 0.5% | Bruce Abrams | ||||||
Loan | 62 | McDowell Business Park | 0.5% | Robert A. Flaxman; Jaime Sohacheski | ||||||
Loan | 63 | Wingate - Richardson | 0.5% | Sundip Kumar; Denny Patel; Pravinbhai R. Patel; Rameshbhai D. Patel | ||||||
Loan | 64 | 9301 Largo Drive | 0.5% | Gregory Fernebok; Joshua Fernebok | ||||||
Loan | 65 | West Union Village | 0.5% | David H. Lesser | ||||||
Loan | 66 | Pines at West Penn MHP | 0.5% | Frank T. Perano | ||||||
Loan | 67 | Parkcrest Apartments | 0.5% | Marcello Scappaticci; Silvio Scappaticci; Alphonse Tabaka | ||||||
Loan | 68 | Indian Run Village MHP | 0.5% | Frank T. Perano | ||||||
Loan | 69 | Wineman Building | 0.5% | Ali Vahdani | ||||||
Loan | 70 | Emerald Tower Apartments | 0.5% | Jay Michael; Alex Samoylovich | ||||||
Loan | 71 | Nyberg Retail Center (33) | 0.4% | Michael P. Kehoe; Lorri N. Kehoe | ||||||
Loan | 72 | Orchards at University Square | 0.4% | Joseph W. Rich | ||||||
Loan | 73 | Macedonia Marketplace | 0.4% | Lance F. Osborne; Steven S. Passov | ||||||
Loan | 74 | Sunrise Villas | 0.4% | Britnie Turner | ||||||
Loan | 75 | Parker Center | 0.4% | Victory Real Estate Investments, LLC | ||||||
Loan | 76 | CenturyLink Las Vegas | 0.4% | William E. Minkle | ||||||
Loan | 77 | Patriot Place Apartments | 0.4% | Scott Asner; Michael Gortenburg | ||||||
Loan | 78 | Dollar General Texas Portfolio I | 0.4% | Mervyn Dukatt; Timothy Balin | ||||||
Property | 78.01 | Dollar General Mission | 0.0% | |||||||
Property | 78.02 | Dollar General Brownsville | 0.0% | |||||||
Property | 78.03 | Dollar General Los Fresnos | 0.0% | |||||||
Property | 78.04 | Dollar General Beaumont | 0.0% | |||||||
Property | 78.05 | Dollar General Coldspring | 0.0% | |||||||
Property | 78.06 | Dollar General New Braunfels - Walnut Ave | 0.0% | |||||||
Property | 78.07 | Dollar General New Braunfels - Hwy 46 | 0.0% | |||||||
Property | 78.08 | Dollar General San Marcos | 0.0% | |||||||
Property | 78.09 | Dollar General Magnolia | 0.0% | |||||||
Loan | 79 | Value Place | 0.4% | James E. Cram; Michael Millikan; Robert Jones; Bruce Johnson | ||||||
Loan | 80 | SummerPlace Inn Destin | 0.3% | Ronald E. Franklin | ||||||
Loan | 81 | Red Mountain Storage | 0.3% | Richard D. Squires | ||||||
Loan | 82 | Unicorp Portfolio II | 0.3% | Charles Whittall | ||||||
Property | 82.01 | Advance Auto Parts - Eastpointe | 0.1% | |||||||
Property | 82.02 | Dollar General - Mount Dora | 0.1% | |||||||
Property | 82.03 | Family Dollar - Milwaukee | 0.1% | |||||||
Property | 82.04 | Dollar General - Milwaukee | 0.0% | |||||||
Loan | 83 | Brentwood Shopping Center | 0.3% | Arthur B. Cornfeld; Alan E. Fisher; David R. Topping | ||||||
Loan | 84 | Westgate Shopping Center (33) | 0.3% | Douglas J. Arnold; David C. Puchi; Craig J. Zoellner | ||||||
Loan | 85 | Storage Pros - Chattanooga | 0.3% | David M. Levenfeld; Ian M. Burnstein | ||||||
Loan | 86 | The Glens Apartments (33) | 0.3% | Harold Kulish; Harold Kulish Trust under Agreement dated April 12, 1976, as amended and restated on March 12, 2009 | ||||||
Loan | 87 | Summit Retail | 0.3% | Fara H. Cavaliere; Fara H. Cavaliere Revocable Living Trust, Dated September 1, 1992; Domenica Ventimiglia | ||||||
Loan | 88 | Golfsmith Richmond (32) | 0.3% | Louis J. Rogers | 700,000 | |||||
Loan | 89 | Spencer Springs Shopping Center | 0.3% | Edmond J. Russ | ||||||
Loan | 90 | Boardwalk Shopping Center Orlando | 0.3% | Steven Klein | ||||||
Loan | 91 | Lockaway Self Storage San Antonio | 0.3% | Randall U. Strauss | ||||||
Loan | 92 | Jo Ann Fabrics El Paso | 0.2% | Joseph R. Prestifilippo, Jr.; Stephen R. Malley | ||||||
Loan | 93 | Bear Creek Office | 0.2% | Etan M. Mirwis; Joshua J. Nagel | ||||||
Loan | 94 | Walgreens 3222 Milwaukee | 0.2% | NAP | ||||||
Loan | 95 | Kress Building | 0.2% | Ronavan R. Mohling; Thomas J. Prioreschi | ||||||
Loan | 96 | Village Apartments | 0.2% | Silvio Scappaticci | ||||||
Loan | 97 | Storage Etc. San Bernadino | 0.2% | Gregory S. Houge; Bruce Rothman; Laurent Opman | ||||||
Loan | 98 | North State U-Stor & Lock | 0.2% | James L. Nash | ||||||
Loan | 99 | Minges Creek Storage Plaza | 0.1% | Michael Berger | ||||||
Loan | 100 | River Haven MHP (33) | 0.1% | Paul Gojkovich III; Robert M. Koslow; Lauren Deysher Gojkovich | ||||||
Loan | 101 | Umatilla Plaza | 0.1% | Mervyn Dukatt; Timothy Balin | ||||||
Loan | 102 | Dollar General - Red Oak (33) | 0.1% | Ladder Capital CRE Equity LLC | ||||||
Loan | 103 | Dollar General - Zapata (33) | 0.1% | Ladder Capital CRE Equity LLC | ||||||
A-36 |
COMM 2015-LC21
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
% of | Future Debt | |||||||||
Property | Initial Pool | Permitted | ||||||||
Flag | ID | Property Name | Balance | Existing Additional Debt Description (30)(31)(32) | Type (33) | |||||
Loan | 1 | Courtyard by Marriott Portfolio (30) (31) | 7.3% | 217,950,000 Pari Passu Debt; 355,000,000 Subordinate Secured Debt | NAP | |||||
Property | 1.01 | Courtyard Larkspur Landing Marin County | 0.3% | |||||||
Property | 1.02 | Courtyard San Mateo Foster City | 0.3% | |||||||
Property | 1.03 | Courtyard San Jose Cupertino | 0.3% | |||||||
Property | 1.04 | Courtyard Boulder | 0.3% | |||||||
Property | 1.05 | Courtyard Los Angeles Hacienda Heights | 0.2% | |||||||
Property | 1.06 | Courtyard Seattle South Center | 0.2% | |||||||
Property | 1.07 | Courtyard Rye | 0.2% | |||||||
Property | 1.08 | Courtyard Nashville Airport | 0.2% | |||||||
Property | 1.09 | Courtyard Los Angeles Torrance Palos Verdes | 0.2% | |||||||
Property | 1.10 | Courtyard St. Louis Creve Coeur | 0.1% | |||||||
Property | 1.11 | Courtyard Portland Beaverton | 0.1% | |||||||
Property | 1.12 | Courtyard Palm Springs | 0.1% | |||||||
Property | 1.13 | Courtyard Charlotte South Park | 0.1% | |||||||
Property | 1.14 | Courtyard Norwalk | 0.1% | |||||||
Property | 1.15 | Courtyard Detroit Metro Airport | 0.1% | |||||||
Property | 1.16 | Courtyard Chicago Waukegan Gurnee | 0.1% | |||||||
Property | 1.17 | Courtyard Atlanta Perimeter Center | 0.1% | |||||||
Property | 1.18 | Courtyard Denver Tech Center | 0.1% | |||||||
Property | 1.19 | Courtyard Ft. Lauderdale Plantation | 0.1% | |||||||
Property | 1.20 | Courtyard Lincroft Red Bank | 0.1% | |||||||
Property | 1.21 | Courtyard Chicago Highland Park | 0.1% | |||||||
Property | 1.22 | Courtyard Charlottesville North | 0.1% | |||||||
Property | 1.23 | Courtyard Raleigh Cary | 0.1% | |||||||
Property | 1.24 | Courtyard Detroit Livonia | 0.1% | |||||||
Property | 1.25 | Courtyard Birmingham Homewood | 0.1% | |||||||
Property | 1.26 | Courtyard West Palm Beach | 0.1% | |||||||
Property | 1.27 | Courtyard New Haven Wallingford | 0.1% | |||||||
Property | 1.28 | Courtyard Dallas Plano Parkway | 0.1% | |||||||
Property | 1.29 | Courtyard Chicago Oakbrook Terrace | 0.1% | |||||||
Property | 1.30 | Courtyard Boston Andover | 0.1% | |||||||
Property | 1.31 | Courtyard Kansas City Overland Park Metcalf | 0.1% | |||||||
Property | 1.32 | Courtyard Minneapolis St Paul Airport | 0.1% | |||||||
Property | 1.33 | Courtyard Bakersfield | 0.1% | |||||||
Property | 1.34 | Courtyard Denver Stapleton | 0.1% | |||||||
Property | 1.35 | Courtyard Rockford | 0.1% | |||||||
Property | 1.36 | Courtyard Greenville Haywood Mall | 0.1% | |||||||
Property | 1.37 | Courtyard St. Louis Westport Plaza | 0.1% | |||||||
Property | 1.38 | Courtyard Chicago Lincolnshire | 0.1% | |||||||
Property | 1.39 | Courtyard San Antonio Downtown Market Square | 0.1% | |||||||
Property | 1.40 | Courtyard Indianapolis Castleton | 0.1% | |||||||
Property | 1.41 | Courtyard Silver Spring North | 0.1% | |||||||
Property | 1.42 | Courtyard Lexington North | 0.1% | |||||||
Property | 1.43 | Courtyard Tampa Westshore | 0.1% | |||||||
Property | 1.44 | Courtyard Chicago Deerfield | 0.1% | |||||||
Property | 1.45 | Courtyard St. Petersburg Clearwater | 0.1% | |||||||
Property | 1.46 | Courtyard Toledo Airport Holland | 0.1% | |||||||
Property | 1.47 | Courtyard Phoenix Mesa | 0.1% | |||||||
Property | 1.48 | Courtyard Atlanta Airport South | 0.1% | |||||||
Property | 1.49 | Courtyard Memphis Airport | 0.1% | |||||||
Property | 1.50 | Courtyard Oklahoma City Airport | 0.1% | |||||||
Property | 1.51 | Courtyard Annapolis | 0.1% | |||||||
Property | 1.52 | Courtyard Manassas | 0.1% | |||||||
Property | 1.53 | Courtyard Little Rock | 0.1% | |||||||
Property | 1.54 | Courtyard Ft. Myers | 0.1% | |||||||
Property | 1.55 | Courtyard Atlanta Gwinnett Mall | 0.1% | |||||||
Property | 1.56 | Courtyard Chicago Arlington Heights South | 0.1% | |||||||
Property | 1.57 | Courtyard Dallas Richardson at Spring Valley | 0.1% | |||||||
Property | 1.58 | Courtyard Huntsville | 0.1% | |||||||
Property | 1.59 | Courtyard Birmingham Hoover | 0.0% | |||||||
Property | 1.60 | Courtyard Phoenix North Metrocenter | 0.0% | |||||||
Property | 1.61 | Courtyard Tucson Airport | 0.0% | |||||||
Property | 1.62 | Courtyard Dayton South Mall | 0.0% | |||||||
Property | 1.63 | Courtyard Philadelphia Devon | 0.0% | |||||||
Property | 1.64 | Courtyard Fresno | 0.0% | |||||||
Property | 1.65 | Courtyard Poughkeepsie | 0.0% | |||||||
Loan | 2 | Courtyard by Marriott Pasadena | 5.6% | None | NAP | |||||
Loan | 3 | Meridian at Brentwood | 3.2% | None | NAP |
A-37 |
COMM 2015-LC21
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
% of | Future Debt | |||||||||
Property | Initial Pool | Permitted | ||||||||
Flag | ID | Property Name | Balance | Existing Additional Debt Description (30)(31)(32) | Type (33) | |||||
Loan | 4 | 155 Mercer Street | 3.1% | None | NAP | |||||
Loan | 5 | Capistrano Business Center I & II (33) | 2.6% | None | Mezzanine | |||||
Loan | 6 | Walgreens Net Lease Portfolio V (32) | 2.6% | Mezzanine Debt | NAP | |||||
Property | 6.01 | Walgreens #10652 | 0.4% | |||||||
Property | 6.02 | Walgreens #4536 | 0.4% | |||||||
Property | 6.03 | Walgreens #4066 | 0.3% | |||||||
Property | 6.04 | Walgreens #9402 | 0.3% | |||||||
Property | 6.05 | Walgreens #3018 | 0.3% | |||||||
Property | 6.06 | Walgreens #10007 | 0.3% | |||||||
Property | 6.07 | Walgreens #10347 | 0.3% | |||||||
Property | 6.08 | Walgreens #11981 | 0.3% | |||||||
Loan | 7 | University Fountains at Lubbock (33) | 2.1% | None | Mezzanine | |||||
Loan | 8 | Santa Monica Clock Tower | 2.0% | None | NAP | |||||
Loan | 9 | Delaware Corporate Center I & II | 2.0% | None | NAP | |||||
Loan | 10 | Ortega Ranch (33) | 1.9% | None | Mezzanine | |||||
Loan | 11 | Anchorage Business Park | 1.9% | None | NAP | |||||
Loan | 12 | 26-34 South State Street | 1.8% | None | NAP | |||||
Loan | 13 | La Gran Plaza (30) (33) | 1.8% | Pari Passu Debt | Mezzanine | |||||
Loan | 14 | Embassy Suites Destin | 1.7% | None | NAP | |||||
Loan | 15 | Canterbury MHC (33) | 1.7% | None | Mezzanine; Subordinate Unsecured | |||||
Loan | 16 | Sierra Vista Shopping Center | 1.7% | None | NAP | |||||
Loan | 17 | Northgate Slauson Marketplace | 1.7% | None | NAP | |||||
Loan | 18 | 2250 Roswell Drive | 1.6% | None | NAP | |||||
Loan | 19 | Giant Foods | 1.6% | None | NAP | |||||
Loan | 20 | Capitol Plaza (33) | 0.6% | None | Mezzanine | |||||
Loan | 21 | College Park Plaza (33) | 0.5% | None | Mezzanine | |||||
Loan | 22 | Grant Park Plaza (33) | 0.4% | None | Mezzanine | |||||
Loan | 23 | Renaissance New Orleans Portfolio (30) | 1.5% | Pari Passu Debt | NAP | |||||
Property | 23.01 | Renaissance Pere Marquette | 0.8% | |||||||
Property | 23.02 | Renaissance Arts | 0.7% | |||||||
Loan | 24 | The Plaza on Broadway | 1.4% | None | NAP | |||||
Loan | 25 | The Shops at 505 | 1.4% | None | NAP | |||||
Loan | 26 | Embassy Suites Corpus Christi | 1.4% | None | NAP | |||||
Loan | 27 | Honeywell Building | 1.4% | None | NAP | |||||
Loan | 28 | 350 East Fordham Road | 1.3% | None | NAP | |||||
Loan | 29 | Komar Desert Center (32) | 1.3% | Mezzanine Debt | NAP | |||||
Loan | 30 | Trop Plaza | 1.3% | None | NAP | |||||
Loan | 31 | 36 South State Street | 1.3% | None | NAP | |||||
Loan | 32 | aLoft Hotel Minneapolis (32) | 1.2% | Mezzanine Debt | NAP | |||||
Loan | 33 | Hilton Garden Inn – Phoenix Airport North (32) | 1.2% | Mezzanine Debt | NAP | |||||
Loan | 34 | Ambridge Regional Center | 1.1% | None | NAP | |||||
Loan | 35 | Shoppes of Beavercreek | 1.1% | None | NAP | |||||
Loan | 36 | Keller Oaks | 1.1% | None | NAP | |||||
Loan | 37 | 75 Armory | 1.1% | None | NAP | |||||
Loan | 38 | Mobile Gardens MHC Portfolio | 1.0% | None | NAP | |||||
Property | 38.01 | Mobile Gardens and Hollyview Mobile Home Park | 0.7% | |||||||
Property | 38.02 | Rock Creek and Stony Chase Mobile Home Park | 0.2% | |||||||
Property | 38.03 | Briarwood Manor | 0.2% | |||||||
Loan | 39 | The Malulani Portfolio | 1.0% | None | NAP | |||||
Property | 39.01 | Liona Apartments | 0.5% | |||||||
Property | 39.02 | Kaiser Ground Lease | 0.2% | |||||||
Property | 39.03 | Sears Ground Lease | 0.2% | |||||||
Property | 39.04 | Kokua Market | 0.1% | |||||||
Loan | 40 | Parkview Place Apartments | 1.0% | None | NAP | |||||
Loan | 41 | Heritage Plaza Shopping Center | 0.9% | None | NAP | |||||
Loan | 42 | Parkdale Shopping Center | 0.9% | None | NAP | |||||
Loan | 43 | Samsondale Plaza | 0.8% | None | NAP | |||||
Loan | 44 | Fremont Ford | 0.8% | None | NAP | |||||
Loan | 45 | 24 Hour Fitness West Covina (32) | 0.8% | Mezzanine Debt | NAP | |||||
Loan | 46 | Centre Creek Plaza & Wells Fargo Building (33) | 0.8% | None | Mezzanine | |||||
Property | 46.01 | Wells Fargo Building | 0.4% | |||||||
Property | 46.02 | Centre Creek Plaza | 0.4% | |||||||
Loan | 47 | North Stadium Business Center (33) | 0.8% | None | Mezzanine | |||||
Loan | 48 | Glencoe Crossing | 0.7% | None | NAP | |||||
Loan | 49 | Inn @ Northrup Station | 0.7% | None | NAP | |||||
Loan | 50 | StaxUp Self Storage - San Ysidro | 0.7% | None | NAP | |||||
Loan | 51 | Solaris Vail Portfolio | 0.7% | None | NAP | |||||
Property | 51.01 | Eagle Vail Industrial Center | 0.4% | |||||||
Property | 51.02 | Wall Street Building | 0.2% | |||||||
Property | 51.03 | Lodge at Vail | 0.1% |
A-38 |
COMM 2015-LC21
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
% of | Future Debt | |||||||||
Property | Initial Pool | Permitted | ||||||||
Flag | ID | Property Name | Balance | Existing Additional Debt Description (30)(31)(32) | Type (33) | |||||
Loan | 52 | Avenue Mentry Industrial | 0.7% | None | NAP | |||||
Loan | 53 | 901 New Hampshire | 0.6% | None | NAP | |||||
Loan | 54 | Plantation at Quail Valley | 0.6% | None | NAP | |||||
Loan | 55 | Park Guilderland Apartments | 0.6% | None | NAP | |||||
Loan | 56 | Hilton Garden Inn Dover | 0.6% | None | NAP | |||||
Loan | 57 | Whispering Creek (33) | 0.6% | None | Mezzanine | |||||
Loan | 58 | Brunelli Portfolio | 0.6% | None | NAP | |||||
Property | 58.01 | Best Buy and Barnes & Noble | 0.4% | |||||||
Property | 58.02 | Dollar General - Valdosta, GA | 0.1% | |||||||
Property | 58.03 | Dollar General - Weeki Wachee, FL | 0.1% | |||||||
Property | 58.04 | Family Dollar - Tampa, FL | 0.0% | |||||||
Loan | 59 | Airoom Plaza and Lincolnwood Commons | 0.6% | None | NAP | |||||
Property | 59.01 | Airoom Plaza | 0.4% | |||||||
Property | 59.02 | Lincolnwood Commons | 0.2% | |||||||
Loan | 60 | Cole Village (33) | 0.6% | None | Mezzanine | |||||
Loan | 61 | Corbin Office Center | 0.5% | None | NAP | |||||
Loan | 62 | McDowell Business Park | 0.5% | None | NAP | |||||
Loan | 63 | Wingate - Richardson | 0.5% | None | NAP | |||||
Loan | 64 | 9301 Largo Drive | 0.5% | None | NAP | |||||
Loan | 65 | West Union Village | 0.5% | None | NAP | |||||
Loan | 66 | Pines at West Penn MHP | 0.5% | None | NAP | |||||
Loan | 67 | Parkcrest Apartments | 0.5% | None | NAP | |||||
Loan | 68 | Indian Run Village MHP | 0.5% | None | NAP | |||||
Loan | 69 | Wineman Building | 0.5% | None | NAP | |||||
Loan | 70 | Emerald Tower Apartments | 0.5% | None | NAP | |||||
Loan | 71 | Nyberg Retail Center (33) | 0.4% | None | Mezzanine | |||||
Loan | 72 | Orchards at University Square | 0.4% | None | NAP | |||||
Loan | 73 | Macedonia Marketplace | 0.4% | None | NAP | |||||
Loan | 74 | Sunrise Villas | 0.4% | None | NAP | |||||
Loan | 75 | Parker Center | 0.4% | None | NAP | |||||
Loan | 76 | CenturyLink Las Vegas | 0.4% | None | NAP | |||||
Loan | 77 | Patriot Place Apartments | 0.4% | None | NAP | |||||
Loan | 78 | Dollar General Texas Portfolio I | 0.4% | None | NAP | |||||
Property | 78.01 | Dollar General Mission | 0.0% | |||||||
Property | 78.02 | Dollar General Brownsville | 0.0% | |||||||
Property | 78.03 | Dollar General Los Fresnos | 0.0% | |||||||
Property | 78.04 | Dollar General Beaumont | 0.0% | |||||||
Property | 78.05 | Dollar General Coldspring | 0.0% | |||||||
Property | 78.06 | Dollar General New Braunfels - Walnut Ave | 0.0% | |||||||
Property | 78.07 | Dollar General New Braunfels - Hwy 46 | 0.0% | |||||||
Property | 78.08 | Dollar General San Marcos | 0.0% | |||||||
Property | 78.09 | Dollar General Magnolia | 0.0% | |||||||
Loan | 79 | Value Place | 0.4% | None | NAP | |||||
Loan | 80 | SummerPlace Inn Destin | 0.3% | None | NAP | |||||
Loan | 81 | Red Mountain Storage | 0.3% | None | NAP | |||||
Loan | 82 | Unicorp Portfolio II | 0.3% | None | NAP | |||||
Property | 82.01 | Advance Auto Parts - Eastpointe | 0.1% | |||||||
Property | 82.02 | Dollar General - Mount Dora | 0.1% | |||||||
Property | 82.03 | Family Dollar - Milwaukee | 0.1% | |||||||
Property | 82.04 | Dollar General - Milwaukee | 0.0% | |||||||
Loan | 83 | Brentwood Shopping Center | 0.3% | None | NAP | |||||
Loan | 84 | Westgate Shopping Center (33) | 0.3% | None | Mezzanine | |||||
Loan | 85 | Storage Pros - Chattanooga | 0.3% | None | NAP | |||||
Loan | 86 | The Glens Apartments (33) | 0.3% | None | Unsecured Subordinate Debt | |||||
Loan | 87 | Summit Retail | 0.3% | None | NAP | |||||
Loan | 88 | Golfsmith Richmond (32) | 0.3% | Mezzanine Debt | NAP | |||||
Loan | 89 | Spencer Springs Shopping Center | 0.3% | None | NAP | |||||
Loan | 90 | Boardwalk Shopping Center Orlando | 0.3% | None | NAP | |||||
Loan | 91 | Lockaway Self Storage San Antonio | 0.3% | None | NAP | |||||
Loan | 92 | Jo Ann Fabrics El Paso | 0.2% | None | NAP | |||||
Loan | 93 | Bear Creek Office | 0.2% | None | NAP | |||||
Loan | 94 | Walgreens 3222 Milwaukee | 0.2% | None | NAP | |||||
Loan | 95 | Kress Building | 0.2% | None | NAP | |||||
Loan | 96 | Village Apartments | 0.2% | None | NAP | |||||
Loan | 97 | Storage Etc. San Bernadino | 0.2% | None | NAP | |||||
Loan | 98 | North State U-Stor & Lock | 0.2% | None | NAP | |||||
Loan | 99 | Minges Creek Storage Plaza | 0.1% | None | NAP | |||||
Loan | 100 | River Haven MHP (33) | 0.1% | None | Mezzanine | |||||
Loan | 101 | Umatilla Plaza | 0.1% | None | NAP | |||||
Loan | 102 | Dollar General - Red Oak (33) | 0.1% | None | Mezzanine | |||||
Loan | 103 | Dollar General - Zapata (33) | 0.1% | None | Mezzanine | |||||
A-39 |
COMM 2015-LC21 |
FOOTNOTES TO ANNEX A-1 |
(1) | GACC—German American Capital Corporation or one of its affiliates; LCF—Ladder Capital Finance LLC or one of its affiliates; CCRE—Cantor Commercial Real Estate Lending, L.P. or one of its affiliates; KeyBank—KeyBank National Association or one of its affiliates. |
(2) | Loan No. 1 – Courtyard by Marriott Portfolio – The Original Balance ($) and Cut-off Date Balance ($) of $97.05 million represent the Note A-2B of a $670.0 million whole loan evidenced by four pari passu notes with an aggregate original principal balance of $315.0 million and one subordinate note with an original principal balance of $355.0 million. The pari passu companion loans are the Note A-1 with an original principle balance of $33.50 million, which was included in the COMM 2015-CCRE23 Trust, the Note A-2A with an original principal balance of $100.0 million, which was included in the COMM 2015-CCRE23 Trust and the Note A-2C, with an aggregate original balance of $84.45 million, which was included in the GSMS 2015-GC30 transaction. The Note B, in the original principal amount of $355.0 million was included in the COMM 2015-CCRE23 Trust but was not pooled. Loan No. 13 – La Gran Plaza – The Original Balance ($) of $24.0 million and Cut-off Date Balance ($) of approximately $23.97 million represent the non-controlling Note A-2 of a $76.0 million whole loan evidenced by three pari passu notes. The pari passu companion loans are comprised of the controlling Note A-1, with an original principal amount of $26.0 million, and the non-controlling Note A-3, with an original principal amount of $26.0 million. The pari passu Note A-3 was contributed to the COMM 2015-CCRE23 securitization and the Note A-1 will be held by LCF or an affiliate as of the closing date. Loan No. 23 – Renaissance New Orleans Portfolio – The Original Balance ($) of approximately $19.6 million and the Cut-off Balance ($) of approximately $19.5 million represent the non-controlling Note A-2 of a $43.5 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 approximately $23.9 million, which was included in the JPMBB 2015-C28 transaction. |
(3) | With respect to any Mortgaged Property securing a multi-property Mortgage Loan, the amounts listed under the headings “Original Balance” and “Cut-off Date Balance” reflect the Allocated Loan Amount for such Mortgaged Property. |
(4) | Loan No. 13 – La Gran Plaza – The La Gran Plaza Mortgaged Property’s Net Rentable Area (SF/Units/Rooms/Pads/Beds) of 1,030,613 sq. ft. reflects 898,606 sq. ft. of retail space and 132,007 sq. ft. of office space. |
A-40 |
Loan No. 43 – Samsondale Plaza – The Samsondale Plaza Mortgaged Property’s Net Rentable Area (SF/Units/Rooms/Pads/Beds) of 158,072 sq. ft. reflects 116,605 sq. ft. of retail space and 41,467 sq. ft. of office space. Loan No. 69 – Wineman Building – The Wineman Building Mortgaged Property is collateralized by 50 residential units and 15,101 sq. ft. of retail space. Loan No. 98 – North State U-Stor & Lock – The Mortgage Property also includes a 6,100 sq. ft. office/warehouse space leased to Mississippi State Department of Health. The annual rent of $45,155 equals 10.5% of annual underwritten gross income for the Mortgage Property. | |
(5) | Loan No. 8 – Santa Monica Clock Tower – The Santa Monica Clock Tower Mortgaged Property is subject to a Historic Property Preservation Agreement which requires that any restoration, rehabilitation or maintenance of the property be undertaken in accordance with the state and federal parks department standards for historic buildings and with the filing of appropriate permits. |
(6) | Loan No. 6 – Walgreens Net Lease Portfolio V – The Walgreens Net Lease Portfolio V Mortgage Loan has an Anticipated Repayment Date of January 1, 2025, with a revised interest rate for the period from the Anticipated Repayment Date through the final maturity date of January 1, 2030, of the greater of (i) 6.2200% or (ii) 2.0000% plus the 10-year treasury rate as of January 2, 2025. Loan No. 19 – Giant Foods – The Giant Foods Mortgage Loan has an ARD feature with an Anticipated Repayment Date of May 6, 2025 with a revised interest rate, for the period from the Anticipated Repayment Date through the final maturity date of May 6, 2032, of the greater of (i) 7.3100% and (ii) the then 10-year swap yield on the Anticipated Repayment Date plus 1.6800%. Loan No. 45 – 24 Hour Fitness West Covina – The 24 Hour Fitness West Covina Mortgage Loan has an ARD feature with an Anticipated Repayment Date of May 6, 2020, with a revised interest rate for the period from the Anticipated Repayment Date through the final maturity date of April 30, 2027 equal to the sum of 3.0000% plus the greater of (i) 4.9895% or (ii) the ten-year swap yield as of the first business day after the Anticipated Repayment Date. The revised interest rate will not exceed 9.9895%. Loan No. 69 – Wineman Building – The Wineman Building Loan has an ARD feature with an Anticipated Repayment Date of June 6, 2025, with a revised interest rate for the period from the Anticipated Repayment Date through the final maturity date of June 6, 2027 equal to the greater of (i) 7.1770% or (ii) sum of 3.0000% plus the ten-year swap yield as of the Anticipated Repayment Date. Loan No. 102 – Dollar General – Red Oak – The Dollar General – Red Oak Mortgage Loan has an ARD feature with an Anticipated Repayment Date of June 6, 2025, with a revised interest rate for the period from the Anticipated Repayment Date through the final maturity date of June 6, 2035 of the sum of the initial rate of 5.2300% and 3.0000%. |
A-41 |
Loan No. 103 – Dollar General – Zapata – The Dollar General – Zapata Mortgage Loan has an ARD feature with an Anticipated Repayment Date of June 6, 2025, with a revised interest rate for the period from the Anticipated Repayment Date through the final maturity date of June 6, 2035 of the sum of the initial rate of 5.2300% and 3.0000%. | |
(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 Courtyard by Marriott Portfolio Mortgage Loan is 0.0025%. The Paris Passu Loan Primary Servicing Fee Rate for the La Gran Plaza Mortgage Loan is 0.0025%. The Pari Passu Loan Primary Servicing Fee Rate for the Renaissance New Orleans Portfolio Mortgage Loan is 0.0100%. |
(8) | 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 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) without regard to leap year adjustments. |
(9) | “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 |
A-42 |
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. | |
(10) | “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). |
(11) | Loan No. 1 – Courtyard by Marriott 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 loans in the aggregate. Loan No. 13 – La Gran Plaza —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. 23 – Renaissance New Orleans 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. 1 – Courtyard by Marriott 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 calculations exclude the Subordinate Companion Loan. Loan Nos. 20, 21 and 22 –Capitol Plaza, College Park Plaza and Grant Park Plaza – The Mortgage Loans are cross-collateralized and cross-defaulted. As such, Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield and Underwritten NCF Debt Yield are calculated on an aggregate basis, unless otherwise specified. |
(12) | 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 |
A-43 |
commencement of late charges which are not addressed in Annex A 1 to this prospectus supplement. Loan No. 28 – 350 East Fordham Road - On not more than two occasions in any 12 month period and not more than 10 times in the aggregate during the term of the loan, the borrower’s failure to make payments on the date due shall not constitute an event of default if the borrower makes such payments within two business days after lender’s delivery to borrower of written notice from lender that any such payment has not been made. | |
(13) | Loan No. 7 – University Fountains at Lubbock – Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value ($) are based on the “As Renovated” value of $36,500,000 as of January 1, 2017. The “As Renovated” value assumes completion of the $1,800,000 in planned renovations, plus 12.0% in profit on the renovation costs. At closing, the borrower deposited $1,800,000 into an engineering reserve account in connection with 125% of the cost to complete construction. Loan No. 32 – aLoft Hotel Minneapolis – The Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value ($) are based on the “As Complete” value as of April 1, 2016. The value assumes planned renovations are completed in by April 2016. The loan is structured with an upfront PIP reserve in the amount of $553,453. The “As-is” value is $23,000,000. Loan No. 33 – Hilton Garden Inn – Phoenix Airport North – The Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value ($) are based on the “As Complete” value as of April 1, 2015. The value assumes planned renovations are completed in 2015. The loan is structured with a letter of credit to complete the PIP in the amount of $2,114,436. The “As-is” value is $21,500,000. Loan No. 40 – Parkview Place Apartments – The Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value ($) are based on the “As Complete” value as of November 1, 2015. The “As Complete” value assumes completion of the proposed capital expenditure plan which is anticipated to be completed within the next year on or about November 1, 2015. At closing, the borrower deposited $861,671 into a capital expenditure holdback reserve account. Loan No. 56 – Hilton Garden Inn Dover – The Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value ($) are based on the “As Complete” value as of February 1, 2015. The value assumes planned renovations are completed in 2015. The loan is structured with an upfront PIP reserve in the amount of $1,368,290. The “As-is” value is $11,000,000. Loan No. 57 – Whispering Creek – The Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value ($) are based on the “hypothetical as is” value as of March 16, 2015 which assumes the near term capital costs and repairs have been incurred. At |
A-44 |
closing, the borrower deposited $632,775 into an engineering reserve account which represents 110% of the estimated cost of the repairs. Loan No. 73 – Macedonia Marketplace – The Cut-off Date LTV Ratio LTV Ratio at Maturity or ARD and Appraised Value ($) are based on the ���As Complete” value as of May 1, 2015. The value assumes all seven tenants have taken possession of their space and are paying rent. The loan is structured with an outstanding TI/LC reserve of $494,021, a tenant occupancy reserve of $321,854 and a free rent reserve of $60,926. The “As-is” value is $7,000,000. | |
(14) | Loan No. 19 – Giant Foods – The collateral for the Giant Foods Mortgage Loan consists of the borrower’s fee interest in the Giant Foods Mortgaged Property. Neither the tenant’s leasehold interest nor the improvements are part of the collateral. Loan No. 39 – The Malulani Portfolio – The collateral for The Malulani Portfolio includes the borrower’s fee interest in the Kaiser Ground Lease Mortgage Property and the Sears Ground Lease Mortgage Property. Neither the tenants’ leasehold interests nor the improvements are part of the collateral. |
(15) | 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. | |
“DorYM(x)” means may be defeased or prepaid at the borrower’s option for x payments with sufficient defeasance collateral or payment of yield maintenance charge. | |
“YM1(x)” means may be prepaid for x payments with payment of greater of yield maintenance charge and 1% of the amount prepaid. | |
“YM2(x)” means may be prepaid for x payments with payment of greater of yield maintenance charge and 2% of the amount prepaid. | |
“YM3(x)” means may be prepaid for x payments with payment of greater of yield maintenance charge and 3% of the amount prepaid. | |
“YM(x)” means may be prepaid for x payments with payment of a yield maintenance charge | |
“O(x)” means freely prepayable for x payments, including the maturity or ARD date. | |
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 prospectus supplement. See “Description of the Mortgage Pool—Certain Terms and Conditions of the Mortgage Loans—Property Releases” in this prospectus supplement. |
A-45 |
Loan No. 13 – La Gran Plaza – The lockout period will be at least 25 payment dates beginning with and including the first payment date of June 6, 2015. Prepayment of the full $76.0 million La Gran Plaza Loan Combination is permitted on the date that is 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) April 13, 2018. Loan No. 1 – Courtyard by Marriott Portfolio – On any business day after May 6, 2016, the borrower may freely prepay a portion of the outstanding principal balance without payment of any prepayment fee, provided, among other things, (i) such prepayment shall be made in connection with a property release and (ii) the borrower pays to lender, the release price of the released property plus the additional release price, if applicable, up to $33,500,000. Additionally, any time after the expiration of the lockout period, the borrower may obtain the release of an individual property, provided, among other things, (i) no event of default shall be continuing, (ii) the DSCR for the remaining properties is not less than the greater of the DSCR immediately preceding the partial release and 3.48x, (iii) the debt yield for the remaining properties is not less than the greater of the debt yield immediately preceding the partial release and 13.0% and (iv) the borrower partially defeases to lender 115% of the allocated loan amount for the released property or for the three properties that have no allocated loan amount, 62.5% of the appraised value of such property. Loan No. 16 – Sierra Vista Shopping Center – The Sierra Vista Shopping Center Mortgage Loan allows for the release of non-income producing, vacant parcel subject to, among other things, (i) no event of default or cash management period having occurred and continuing, (ii) the vacant land has been legally subdivided from the Mortgaged Property, and (iii) after giving effect to the release, the LTV is less than 125% and the NOI debt service coverage ratio (as described in the loan agreement) is equal to or greater than 1.25x. Loan No. 20, 21, 22 – Capitol Plaza, College Park Plaza, Grant Park Plaza – The borrower may obtain the release of an individual Mortgage Loan from the cross collateralization agreement at any time, provided that, among other things (as defined in the loan documents), (i) no event of default has occurred or is continuing, (ii) no release will be permitted prior to the end of the lockout period, (iii) borrower will pay a release amount equal to (a) for a prepayment, 135% of the original principal balance of such loan and (b) for an assumption, 35% of the then-outstanding principal balance of such loan and (iv) after giving effect to such release, (a) no cash management period would exist under the remaining loan(s) and (b) the debt yield of the then-remaining properties is greater than or equal to 9.5%. | |
Loan No. 23 – Renaissance New Orleans Portfolio – Any time after the expiration of the lockout period the borrower may obtain the release of an individual property provided, among other things, (i) no event of default has occurred and is continuing, (ii) the LTV for the remaining property shall not exceed 65.0%, (iii) the DSCR for the remaining property is not less than the greater of the DSCR immediately preceding the partial |
A-46 |
release and 1.40x, (iv) the debt yield for the remaining property is not less than the greater of the debt yield immediately preceding such release and 9.5% and (v) borrower partially prepays the debt to lender equal to the greater of 120% of the allocated loan amount for the released property or 85% of the net sales proceeds from the released property. Loan No. 34 – Ambridge Regional Center – The borrower may release a non-income producing outparcel at any time provided REMIC requirements and other conditions in the loan documents are met. Loan No. 39 – The Malulani Portfolio – The Malulani Portfolio Mortgage Loan allows for the release of the Sears Ground Lease Mortgaged Property any time after May 6, 2016, provided, among other things, (i) the borrower prepays the mortgage loan in an amount equal to the greater of (a) $3,000,000 or (b) the amount such that after giving effect to the release, clauses (ii), (iii) and (iv) (below) are satisfied; provided, however, that if the release occurs in connection with a sale of the Sears Ground Lease Mortgaged Property (which will be deemed to include any transfer that results in any change of beneficial ownership of the Sears Ground Lease Mortgaged Property) then the release amount will also include the amount, if any, by which 100% of the net sale proceeds exceed the otherwise applicable release amount; (ii) the DSCR for the remaining Mortgaged Property is no less than the greater of (a) the DSCR immediately prior to the release, and (b) 1.65x; (iii) the LTV for the remaining Mortgaged Property is no greater than the lesser of (a) the LTV immediately prior to the release, and (b) 65.0%; (iv) the debt yield for the remaining Mortgaged Property is no less than the greater of (a) the debt yield immediately prior to the release, and (b) 7.5%; (v) the borrower has delivered to the lender a REMIC opinion and a rating agency confirmation from each of the approved rating agencies; and (vi) the borrower has paid the yield maintenance premium and all accrued and unpaid interest on the release amount. Loan No. 58 – Brunelli Portfolio – Any time after the lockout period ends and prior to the open date, the borrower may release a property, provided, among other things per the loan documents, (i) borrower shall defease a portion of the loan equal to the greater of (a) 115% of the allocated loan amount or (b) 70% of the net proceeds from the sale of the applicable individual property (ii) the DSCR for the remaining properties is no less than the greater of 2.44x and the DSCR immediately preceding such release and (iii) the LTV for the remaining properties is no greater than the lesser of 55.0% and the LTV immediately preceding such release. Loan No. 62 – McDowell Business Park – The McDowell Business Park Mortgage Loan allows for the release of an individual property, provided, among other things, after the expiration of the lockout period and prior to the open prepayment date, (i) no event of default is continuing, (ii) the debt yield is greater than or equal to 9.0% and (iii) the borrower partially defeases to lender the greater of an amount equal to 135% of the Amortized Allocated Loan Amount (as defined in the loan agreement) with respect to the release property or an amount such that, after giving effect to such release, the LTV for |
A-47 |
the remaining properties does not exceed 50% and (iv) the LTV for the remaining property is less than or equal to 125.0%. Loan 83 – Brentwood Shopping Center – A reserve of $650,000 was established at origination with respect to the Strategic Restaurants (Burger King) tenant. The reserve is required to be released to the borrower, when, among other things, the Strategic Restaurants (Burger King) tenant is in place, open for business and paying unabated rent. If these conditions have not been satisfied by March 31, 2016, the lender may, at its option, retain the reserve funds as additional collateral or use them to pay down the balance of the Brentwood Shopping Center Mortgage Loan and any applicable yield maintenance premium. | |
(16) | The following Mortgaged Properties consist, in whole or in part, of the respective borrower’s interest in one or more ground leases, space leases, air rights leases or other similar leasehold interests: Loan No. 9 – Delaware Corporate Center I & II—The collateral for the Delaware Corporate Center I & II Mortgage Loan consists of the leasehold interest in the Delaware Corporate Center I & II Mortgaged Property. Loan No. 13 – La Gran Plaza – The La Gran Plaza Mortgaged Property owner, Town Center Mall, L.P. entered into a master lease with Zocalo Property, L.P. (the “Mercado Tenant”), master tenant, whereby the master tenant leases 124,271 square feet of the Mortgaged Property. The owner and master tenant are borrowers under the loan. Loan No. 23 – Renaissance New Orleans Portfolio – The Renaissance Pere Marquette Mortgaged Property is subject to a ground lease with an expiration date of December 14, 2113, and no extension options. The current ground rent under the lease is $1,000,000 per year. The annual ground rent will increase at the commencement of the sixth lease year and every fifth year thereafter based on the consumer price index. The Renaissance Arts Mortgaged Property is subject to a ground lease with an expiration date of December 14, 2113, and no extension options. The current ground rent under the lease is $600,000 per year. The annual ground rent will increase at the commencement of the sixth lease year and every fifth year thereafter based on the consumer price index. The borrowers, as tenants under the ground leases, have the right to purchase the applicable landlord’s estate any time commencing on the expiration of the 24th month under the applicable ground lease until the earlier to occur of (i) tenant’s assignment of any interest in the lease to a party who is not an affiliate of tenant and (ii) the expiration of the sixth lease year from the commencement date, for an unlevered internal rate of return equal to 6% on the original purchase price. Loan No. 24 – The Plaza on Broadway - The collateral for The Plaza on Broadway Mortgage Loan consists of the leasehold interest in The Plaza on Broadway Mortgaged Property. |
A-48 |
Loan No. 69 – Wineman Building – The Wineman Building Mortgaged Property is subject to a ground lease with an expiration date of February 28, 2043 and no extension options. The current annual ground rent is $202,800. The ground lease is subject to annual increases based on CPI, subject to annual cap of 3% until 2018 and an annual cap of 5% thereafter. | |
(17) | 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. 13 – La Gran Plaza—The Largest Tenant, Mercado (Zocalo Property, LP), an affiliate of the borrower, leases 12.1% of the net rentable area at the La Gran Plaza Mortgaged Property. Loan No. 28 – 350 East Fordham Road—The sole tenant, America’s Kids, is an affiliate of the borrower. Loan No. 52 – Avenue Mentry Industrial – The Largest Tenant, Forrest Machining, Inc., which is an affiliate of the borrower, leases 100.0% of the net rentable area at the Mortgaged Property. Loan No. 59 – Airoom Plaza and Lincolnwood Commons – The Largest Tenant at the Airoom Plaza Mortgaged Property, Airoom, is an affiliate of the borrower and leases approximately 69.3% of the net rentable area at the Airoom Plaza Mortgaged Property. The 3rd Largest Tenant at the Lincolnwood Commons Mortgaged Property, Revive Baths of Chicago, is an affiliate of the borrower and leases 13.2% of the net rentable area at the Lincolnwood Commons Mortgaged Property. Loan No. 69 – Wineman Building – The loan sponsor has an approximately 30% ownership interest in the Wineman Grill Haus, the second largest retail tenant. The Wineman Building Mortgaged Property is comprised of 50 residential units and 15,101 sq. ft. of retail space. The retail tenants are not disclosed in the Annex A-1. |
(18) | The lease expiration dates shown are based on full lease terms. However, in certain cases, a tenant may have the option to terminate its lease or abate rent prior to the stated lease expiration date for no reason after a 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 |
A-49 |
foregoing, the following are early non contingent termination options for those tenants listed in Annex A 1: | |
Loan No. 3 – Meridian at Brentwood – The 2nd Largest Tenant, Missouri College, has the ongoing right to terminate 3,173 sq. ft. upon 90 days written notice and payment of a termination fee equivalent 50% of the sum of the unamortized portion of the tenant’s TI/LC allowance relating to the 3,173 sq. ft. expansion space and all unamortized brokerage commissions paid by the landlord in connection with the 3,173 sq. ft. expansion space. Loan No. 5 – Capistrano Business Center I & II – The Largest Tenant, 24 Hour Fitness, has an ongoing right to terminate its lease beginning on December 31, 2016 through the end of the lease term on December 31, 2020. Loan No. 9 – Delaware Corporate Center I & II– The Largest Tenant, E.I. du Pont Nemours and Company, may terminate its lease on December 31, 2019 provided the tenant has given landlord notice on or before June 30, 2018 in addition to paying a termination payment of $345,975 plus any unamortized costs associated with the expansion space. The 2nd Largest Tenant, Morgan Stanley, may terminate its lease on April 30, 2016 or April 30, 2018 provided the tenant has given landlord nine months’ notice. In addition, Morgan Stanley must pay the landlord the unamortized portion of the tenant allowance, transaction costs and free rent, amortized at 8.0% interest. The 5th Largest Tenant, Synchrogenix, has a one-time right to terminate its lease on December 31, 2017 provided the tenant has given landlord no less than 12 months’ notice and pays a termination fee equal to the unamortized portion of the tenant allowance, transaction costs and free rent, amortized at 8.0% interest. Loan No. 13 – La Gran Plaza – The 4th Largest Tenant, Everest College, may terminate its lease prior to September 30, 2016 with six months written notice. If the tenant elects to terminate its lease the tenant will pay a termination fee equal to $261,243.90. Loan No. 17 – Northgate Slauson Marketplace – The 3rd Largest Tenant, Chase Bank, has the right to terminate its lease from and after April 21, 2019 with 90 days prior written notice, subject to a termination fee equal to unamortized tenant improvements and leasing commissions and the cost to remove the tenant’s then in-place ATM machines. Loan No. 18 – 2250 Roswell Drive – The Largest Tenant, Modcloth, Inc., has a one-time right and one conditioned ongoing right to terminate its lease beginning on October 1, 2016 through the end of the lease term on September 30, 2022. Loan No. 20 – Capitol Plaza – The 2nd Largest Tenant, Walgreens, has the right to terminate its lease effective September 30, 2029 and every five years thereafter with six months prior notice. Loan No. 22 – Grant Park Plaza – The 2nd Largest Tenant, Walgreens, has the right to terminate its lease effective November 5, 2021 and every five years thereafter with nine months prior notice. The 3rd Largest Tenant, CSL Plasma Inc, has the one-time right to |
A-50 |
terminate its lease from February 28, 2025 to March 30, 2025 with one year prior written notice. The 4th Largest Tenant, Advanced Auto Parts, may terminate its lease after July 3, 2016 with written notice on or prior to July 31, 2016, subject to a termination fee of $65,000. Loan No. 25 – The Shops at 505 – The Largest Tenant, Wyndham Vacation Resorts Inc., has the one-time option to terminate its lease effective August 1, 2018 with 270 days prior written notice, subject to a termination fee equal to the unamortized portions of the landlord’s tenant improvement and leasing commission expenses and one month of base rent, operating expenses, chilled water expenses, and excise taxes. Loan No. 43 –Samsondale Plaza – The 2nd Largest Tenant, New York State DMV, has a lease which provides that the tenant’s obligations are limited by the amount of state appropriations for such tenant’s occupancy. Accordingly, if state appropriations are terminated or reduced for the purpose of the lease and rent is not fully paid, the borrower may not be able to collect some or all of the rent provided for under the lease and instead would be limited to an action for eviction of the tenant. Loan No. 46 – Centre Creek Plaza & Wells Fargo Building – The Largest Tenant at the Wells Fargo Building Mortgaged Property, Sendero Health Plans Inc., has the right to terminate its lease from and after February 28, 2017 with 90 days prior written notice, subject to a termination fee as specified in the lease documents. Loan No. 60 – Cole Village – The 3rd Largest Tenant, United States Postal Service, may terminate its lease effective August 31, 2015, with 365 days’ notice to the borrower and a termination penalty to the Landlord equal to the unamortized portion of the brokerage commission of $18,384. Loan No. 64 – 9301 Largo Drive – The Largest Tenant, Phoenix International Holdings, Inc., has the right to terminate its lease at any time in the event the tenant receives notice that the tenant’s “Navy Under Water Recovery Contract” with the United States Government has been awarded to a third party. The tenant must provide 120 days prior written notice. | |
Loan No. 75 – Parker Center – The Largest Tenant, Winn Dixie, has the right to terminate its lease with respect to the liquor store, which is approximately 2,320 sq. ft., if the tenant fails to obtain all the relevant permits, rights and approvals. According to the sponsor, the plans for the Winn Dixie have already been approved and the majority of permits have been obtained. Loan No. 76 – CenturyLink Las Vegas – The sole tenant, CenturyLink, has the right to purchase the Mortgaged Property from January 1, 2017 through March 31, 2017 for $8.0 million with 30 days prior written notice. Loan No. 87 – Summit Retail – The 2nd Largest Tenant, Secretary of State, may terminate its lease at any time with 90 days’ notice. |
A-51 |
Loan No. 95 – Kress Building – The 2nd Largest Tenant, Quakenbush Architect, may terminate its lease at any-time after February 28, 2016 with 90 days’ notice and payment of 12 months’ rent. Loan No. 101 – Umatilla Plaza – The 3rd Largest Tenant, Family Dollar, has the right to terminate its lease at any time with 60 days prior notice. | |
(19) | The following major tenants (listed on Annex A-1) are currently subleasing all or a significant portion of its leased space: Loan No. 8 – Santa Monica Clock Tower – The Largest Tenant, Orion Health, Inc., is currently subleasing 4,390 sq. ft. to Drobny Global Asset Management with a lease expiration of August 31, 2020 and 4,390 sq. ft. to Shegerian & Associates, Inc. with a lease expiration date of August 31, 2020. Loan No. 16 – Sierra Vista Shopping Center – The 4th Largest Tenant, Samurai Grill, is currently subleasing approximately 6,506 sq. ft. to Mo and Beom Inc. through the end of Samurai Grill’s lease term, which is May 31, 2017. The subtenant may only use and occupy the space as a Japanese restaurant. Loan No. 88 – Golfsmith Richmond – The sole tenant, Golfsmith, is currently subleasing approximately 1,470 sq. ft. to GolfTEC through the end of Golfsmith’s lease term, which is June 30, 2029. |
(20) | The following major tenants shown on Annex A-1 have abated or free rent: Loan No. 8 – Santa Monica Clock Tower – The 5th Largest Tenant, TrueCar, Inc., has seven months of free rent remaining. Reserves in the amount of $225,157 were established on the closing date of the Mortgage Loan, which amount covers the base rent due during each free rent period. Loan No. 9 – Delaware Corporate Center I & II – The Largest Tenant, E.I. du Pont Nemours and Company, has one month of free rent in December 2015 for which $117,542 has been reserved by the lender at closing. Loan No. 12 – 26-34 South State Street – The Largest Tenant at the 26-34 South State Street Mortgaged Property, Footaction, has six months of rent abatement funds remaining. Reserves in the amount of $1,248,333 were established on the closing date of the Mortgage Loan, which covers the base rent during each free rent period. Loan No. 13 – La Gran Plaza – The 5th Largest Tenant, Cinemagic-Bilingual Realty, Inc., has free rent outstanding through July 2015, for which $42,387 was reserved by lender at closing. Loan No. 20 – Capitol Plaza – The Largest Tenant, BDP Brookfield, LLC, is in a free rent period through April 2016 for which $230,688 was reserved at origination of the Mortgage Loan. |
A-52 |
Loan No. 21 – College Park Plaza – The Largest Tenant, Sky Zone Appleton, is in a free rent period through June 2016 for which $167,706 was reserved at origination of the Mortgage Loan. The 2nd Largest Tenant, Planet Fitness, is in a free rent period through January 2016 for which $193,646 was reserved at the origination of the Mortgage Loan. Loan No. 22 – Grant Park Plaza – The Largest Tenant, Planet Fitness, has a rent commencement date of June 15, 2015. At closing, lender reserved $28,988 in a Planet Fitness rent abatement reserve. Loan No. 23 – Renaissance New Orleans Portfolio – The restaurant tenant at the Renaissance Arts Portfolio Property, Legacy Kitchen, has 18 months of free rent and an additional six months of 50% rent. At closing, the borrower deposited $210,000 into a rent concession reserve. Loan No. 25 – The Shops at 505 – The 2nd largest tenant, Ale’Ale’A, LLC DBA Feast of Lele, has three months of free rent. At closing, the borrower deposited $116,715 into a rent concession reserve account, $81,242 of which is associated with this tenant. Loan No. 30 – Trop Plaza – The 3rd Largest Tenant, Fortune Restaurant, will commence rent payments effective June 20, 2015. At closing, lender reserved $30,360 in a rent credit reserve. Loan No. 58 – Brunelli Portfolio – The Largest Tenant at the Best Buy and Barnes & Noble Mortgage Property, Best Buy, has six months of free rent beginning February 2015 and ending July 2015. At closing, the borrower deposited $112,500 into a rent abatement reserve account. Loan No. 62 – McDowell Business Park – The 2nd Largest Tenant, Scottsdale Volleyball Academy, is currently paying reduced rent until December 2015. At closing, lender reserved $46,054 in a free rent reserve. Loan No. 72 – Orchards at University Square – The 4th Largest Tenant, KNK, LLC, has free rent through July 2015 for which $10,508 has been reserved by the lender at closing. | |
(21) | 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. 4 – 155 Mercer Street – The sole tenant, Dolce & Gabbana, is currently in the process of converting the 155 Mercer Street Property to full retail. The borrowers acquired the 155 Mercer Street Property in July 2012 and subsequently executed a lease with Dolce & Gabbana in December 2012, which expires November 30, 2022. Under the lease, Dolce & Gabbana is obligated to commence paying rent on the earlier of (i) the date that the tenant opens for business and (ii) December 1, 2015. Loan No. 12 – 26 - 34 South State Street – The Largest Tenant, Footaction, is currently in possession of its space but is not yet in occupancy. |
A-53 |
Loan No. 13 – La Gran Plaza - The 5th Largest Tenant, Cinemagic-Bilingual Realty, Inc., is currently building out its space and is expected to open in May 2015. Loan No. 20 – Capitol Plaza – The Largest Tenant, BDP Brookfield, LLC d/b/a Planet Fitness, is not yet in occupancy of its space and is expected to take occupancy upon the later of (i) September 1, 2015 and (ii) the date that the landlord completes the build out of the space. At closing, lender reserved $592,050 in a Planet Fitness tenant improvement reserve and $230,688 into a Planet Fitness rent abatement reserve. Loan No. 21 – College Park Plaza – The Largest Tenant, Sky Zone Appleton, is not yet in occupancy of its space and is expected to take occupancy July 1, 2015. At closing, lender reserved $64,624 in Sky Zone Appleton tenant improvement reserve and $167,706 into a Sky Zone Appleton rent abatement reserve. The 2nd Largest Tenant, Planet Fitness, is not yet in occupancy of its space and is expected to take occupancy September 1, 2015. At closing, lender reserved $533,850 in a Planet Fitness tenant improvement reserve and $193,646 into a Planet Fitness rent abatement reserve. | |
Loan No. 22 – Grant Park Plaza – The Largest Tenant, Planet Fitness, is in not yet in occupancy of its space and is expected to take occupancy upon the later of (i) September 1, 2015 and (ii) the date that the Landlord completes the build out of the space. At closing, lender reserved $28,988 into a Planet Fitness rent abatement reserve. Loan No. 41 – Heritage Plaza Shopping Center – The 2nd Largest Tenant, Goodwill, is in not yet in occupancy of its space and is scheduled to open January 2016. The lease contains three months of free rent. At closing, lender reserved $992,588 into a Goodwill tenant improvement and leasing commission reserves and $249,905 into a Goodwill rent abatement reserve. Loan No. 75 – Parker Center – The liquor store portion of the Winn Dixie’s space is not yet open for business. In the event the tenant fails to obtain all the relevant permits, rights and approvals, the tenant may terminate its lease with respect to this space. According to the sponsor, the plans for the Winn-Dixie have already been approved and the majority of permits have been obtained. Loan No. 83 – Brentwood Shopping Center - The 5th Largest Tenant, Strategic Restaurants (Burger King), is currently building out its space and is expected to open in the 4th quarter of 2015. $650,000 has been reserved at closing which will be disbursed when the tenant has taken possession of its space, is operating and provides an estoppel acceptable to Lender. | |
(22) | All upfront reserve balances reflect the upfront reserve amount at loan origination. The current balance may be less than the amount shown. |
Loan No. 7 – University Fountains at Lubbock – The University Fountains at Lubbock Mortgage Loan was structured with a $1,800,000 capital expenditures reserve. Subsequent to loan closing, $300,000 was released for the commencement of planned capital improvements. |
A-54 |
Loan No. 48 – Glencoe Crossing – The Glencoe Crossing Mortgage Loan was structured with a $380,000 reserve for tenant lease renewal. The entire funds from the reserve were disbursed on April 28, 2015 upon the tenant’s lease renewal. | |
(23) | Loan No. 16 – Sierra Vista Shopping Center – The Sierra Vista Shopping Center Mortgage Loan was structured with a $525,000 earnout reserve. The borrower may obtain the release of the earnout reserve funds any time so long as (i) no event of default exists and (ii) the NOI debt yield, as determined by lender, is equal to or greater than 7.75%. Loan No. 40 – Parkview Place Apartments – The Parkview Place Apartments Mortgage Loan was structured with a $861,671 holdback for capital expenditures. Provided no event of default is continuing, the lender will disburse the holdback funds not more than once a month, and in increments of at least $10,000, to be utilized solely for the purpose of performing the planned capital expenditures at the Parkview Place Apartments Mortgaged Property. Loan No. 51 – Solaris Vail Portfolio – The Solaris Vail Portfolio Mortgage Loan was structured with a $1,120,000 debt yield reserve. The borrower may obtain the release of the debt yield reserve funds prior to May 5, 2017 so long as (i) no event of default exists, (ii) the DSCR is at least 1.40x, (iii) the debt yield is equal to or greater than 8.75% and (iv) the LTV is no greater than 75.0%. Loan No. 70 – Emerald Tower Apartments – The Emerald Tower Apartments Mortgage Loan was structured with a $23,000 holdback reserve. Prior to April 21, 2016 and provided no event of default is continuing, the borrower may obtain the release of the holdback reserve funds so long as the borrower has delivered to lender a fully executed rental subsidy agreement pursuant to the related Mortgage Loan Documents. Loan No. 101 – Umatilla Plaza – The Umatilla Plaza Mortgage Loan was structured with a $100,000 holdback reserve. The borrower may obtain the release of the holdback reserve funds at any time so long as (i) no event of default exists, (ii) the net cash flow is at least $168,000 and (iii) the debt yield is at least 12.0%. |
(24) | All ongoing reserve balances reflect the ongoing reserve amount at loan origination. The current balance may be greater than or less than the amount shown. Monthly reserves required to be deposited in such accounts may be capped pursuant to the related Mortgage Loan Documents. Loan No. 13 – La Gran Plaza – The borrower will make monthly deposits of $17,177 ($0.20 PSF annually) into the replacement reserve. At the end of years four and eight of the loan term, the borrower covenants to provide evidence of completing capital expenditures at the property in a total amount of no less than $0.80 PSF for the immediately preceding four year period. To the extent the borrower has spent less than $0.80 PSF, then a springing reserve will be required equal to one-twenty-fourth of the |
A-55 |
difference between $0.80 PSF and the actual capital expenditures spent for the preceding four year period, which will be collected over the succeeding two years of the loan. Loan No. 23 – Renaissance New Orleans Portfolio – Renaissance Hotel Management Company, LLC, as manager, is required to deposit into a manager-controlled FF&E reserve an amount equal to 1/12 of (i) 4.0% of gross revenues from the Renaissance Pere Marquette Property and (ii) 5.0% of gross revenues from the Renaissance Arts Property. Upon (i) an event of default, (ii) the borrowers’ failure to make monthly replacement reserve payments pursuant to the management agreement, (iii) the management agreement no longer being in full force and effect, or (iv) a manager being in default under the management agreement, the borrowers will be required to deposit and amount equal to the greater of (a) the amount required under the management or franchise agreement and (b) 1/12 of 4.0% of the greater of (x) total prior year gross income from operations and (y) total upcoming year projected gross income from Operations. Loan No. 23 – Renaissance New Orleans Portfolio – On each monthly payment date in April, May, June, and November, the borrower is required to deposit $282,500 into a seasonality reserve, subject to a cap of $1,130,000. Monthly amount will be adjusted annually based on performance of properties. | |
Loan No. 32 – aLoft Hotel Minneapolis – At closing no seasonality reserves were collected. From and after closing the borrower will deposit $55,000 or excess cash flow, until the seasonality reserve reaches a balance of $220,000. Upon a draw from the seasonality reserve, the reserve will be replenished in an amount equal to the lesser of (a) excess cash flow and (b) 25% of the then-current seasonality reserve cap. In the future, the seasonality cap shall be determined by lender based the preceding T-12 deficit and will be funded in four equal installments commencing in June and ending in September of each year. The amount of the seasonality reserve monthly deposits and disbursements and cap are to be adjusted on an annual basis based on (i) net cash flow for the prior 12 month period less (ii) debt service for the prior 12 month period plus (iii) mezzanine debt service for the prior 12 month period. Loan No. 33 – Hilton Garden Inn – Phoenix Airport North – At closing, $275,000 of seasonality reserves were collected. If the amount of the seasonality reserve is less than the seasonality reserve cap of $425,000, the lesser of all excess cash flow and 33% of the seasonality reserve cap will be swept into the seasonality reserve. By April 6th of every year during the loan term the seasonality reserve must equal the cap of $425,000. Loan No. 56 – Hilton Garden Inn Dover – At closing no seasonality reserve was collected. From and after closing the borrower will deposit $26,000 per month in June, July, and August so that the seasonality reserve reaches a balance of $78,000. After disbursement from the seasonality reserve, borrower will replenish the seasonality reserve with available cash, capped at 40.0% of the reserve cap per month. Loan No. 58 – Brunelli Portfolio – The borrower is required to make monthly deposits into the tax escrow account equal to 1/12 of annual taxes for the Best Buy and Barnes & |
A-56 |
Noble, Dollar General – Valdosta, GA and Dollar General – Weeki Wachee, FL Mortgage Properties. The borrower will be required to make monthly deposits into the tax account equal to 1/12 of annual taxes for the Family Dollar – Tampa, FL Mortgage Property upon (i) an event of default, (ii) a major tenant no longer pays taxes directly with respect to such individual property, or (iii) a major tenant lease is no longer in full force and effect. Loan No. 58 – Brunelli Portfolio – The borrower is required to make monthly deposits into the insurance escrow account equal to 1/12 of annual insurance premiums for the Best Buy and Barnes & Noble Mortgage Property. The borrower will be required to make monthly deposits into the insurance account equal to 1/12 of the annual insurance premiums for the Dollar General – Valdosta, GA, Dollar General – Weeki Wachee, FL and Family Dollar – Tampa, FL Mortgage Properties upon (i) an event of default, (ii) a major tenant no longer pays insurance directly with respect to such individual property, (iii) a blanket insurance policy is no longer in place with respect to an individual property, or (iv) a major tenant lease is no longer in full force and effect. | |
Loan No. 63– Wingate - Richardson– At closing a seasonality reserve of $60,000 was collected. If funds are disbursed from the seasonality reserve, the borrower will be required to deposit the lesser of (i) $15,000 and (ii) available cash flow after debt service and reserve and all other payments due under the loan until the seasonality reserve cap is reached (initially $60,000). Loan No. 80 – SummerPlace Inn Destin – The borrower will be required to make monthly deposits into the replacement reserve account equal to the greater of 1/12 of 4.0% of the greater of the (a) total gross income from operations for the immediately preceding calendar year and (b) total projected gross income from operations for the following calendar year’s approved annual budget. Loan No. 80 – SummerPlace Inn Destin – If amounts are disbursed from the seasonality reserve, the borrower is required to deposit $25,000 into the seasonality reserve on each payment date during the months of April through September, subject to a cap of $150,000. Monthly amount will be adjusted annually based on performance of property. | |
(25) | Loan No. 17 – Northgate Slauson Marketplace – Commencing on May 6, 2017, the borrower will be required to make monthly deposits equal to $964 into the replacement reserve account. Loan No. 39 – The Malulani Portfolio – A cash sweep into the TI/LC reserve account will commence upon an Kokua Sweep Period, as defined in the loan documents. Loan No. 44 – Fremont Ford – Commencing on the monthly payment date in January 2018, the borrower will make monthly deposits of $7,369 into the TI/LC reserve. Loan No. 75 – Parker Center – A cash sweep into the TI/LC reserve account will commence upon an Anchor Tenant Trigger Event, as defined in the loan documents. |
A-57 |
Loan No. 46 – Centre Creek Plaza & Wells Fargo Building– A cash sweep into the TI/LC reserve account will commence upon a Major Tenant Trigger Event, as defined in the loan documents. | |
(26) | Loan No. 17 – Northgate Slauson Marketplace – The rollover reserve monthly deposit at closing was $1,285 and follows the following schedule over the loan term: Monthly through April 6, 2017 - $1,285 Monthly thereafter through May 6, 2025 - $5,140 Loan No. 51 – Solaris Vail Portfolio – The rollover reserve monthly deposit at closing was $9,036 and follows the following schedule over the loan term: Monthly through April 6, 2017 - $9,036 Monthly thereafter through May 6, 2025 - $3,765 Loan No. 88 – Golfsmith Richmond – The rollover reserve monthly deposit at closing was $985 and follows the following schedule over the loan term: Monthly through April 6, 2018 - $985 Monthly through April 6, 2020 - $0 Monthly thereafter through May 6, 2025 - $985 Loan No. 88 – Golfsmith Richmond – The replacement reserve monthly deposit at closing was $394 and follows the following schedule over the loan term: Monthly through April 6, 2018 - $394 Monthly through April 6, 2020 - $0 Monthly thereafter through May 6, 2025 - $394 |
(27) | 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. 17 – Northgate Slauson Marketplace – At Mortgage Loan closing, the borrower deposited with lender a letter of credit in an amount equal to the outstanding principal balance of the HUD Loan plus the amount estimated to be necessary to pay the prepayment fee, an installment of interest on the HUD Loan and the default interest and late fees that would apply in connection with a prepayment of the HUD Loan promptly following a payment default under the HUD Loan. The letter of credit may be drawn down by lender upon (i) an event of default, (ii) an event of default under the HUD Loan agreement, (iii) the HUD Loan lender’s sale, assignment, participations, pledge or other transfer or encumbrance of the HUD Loan, (iv) a determination by HUD that the job creation commitment (as defined in the HUD Loan agreement) has not been satisfied, (v) a determination by the HUD Loan lender that there has been a prohibited change in use of |
A-58 |
the property, or (vi) the failure of the HUD Loan liens to be reconveyed within 45 days after repayment of all principal, interest and, if applicable, prepayment fees payable under the HUD Loan documents, in order to (a) cure any defaults under the HUD Loan or (b) reduce the outstanding principal balance of the Northgate Slauson Marketplace Mortgage Loan. In connection with each debt service payment under the HUD Loan that reduces the outstanding principal balance of the HUD Loan, among other things required by the HUD Loan documents, lender will not object (or, if the letter of credit deposited at closing is replaced or modified to eliminate automatic reductions, will consent) to the reduction by such amount the amount by which such payment amount has reduced the principal balance of the HUD Loan. Loan No. 35 – Shoppes of Beavercreek – To avoid commencement of a “cash trap” in connection to a Lease Trigger Period, as defined in the loan documents, the borrower may provide lender with an acceptable letter of credit or cash collateral in an amount equal to the applicable Lease Deposit, as defined in the loan documents. Loan No. 82 – Unicorp Portfolio II – During a cash sweep period caused solely by a single tenant trigger event, all excess cash flow will be deposited into the rollover reserve. In lieu of a cash flow sweep caused solely by a single tenant trigger event, borrower may deposit cash or post a letter of credit in the amount of $166,500. | |
(28) | Loan No. 1 – Courtyard by Marriott Portfolio – A Phase II report was completed for the Courtyard Norwalk Mortgaged Property on April 7, 2015 and recommended no further investigation be taken at this time. Loan No. 18 – 2250 Roswell Drive – A Phase II report was completed for the 2250 Roswell Drive Mortgaged Property on April 8, 2015 and recommended no further investigation be taken at this time. Loan No. 42 – Parkdale Shopping Center – A Phase II report was completed on April 6, 2015 and recommended no further investigation be taken at this time. Loan No. 43 – Samsondale Plaza– A Phase II report was completed on March 12, 2015 and recommended no further investigation be taken at this time. Loan No. 84 – Westgate Shopping Center – A Phase II report was completed on March 31, 2015 and recommended a vapor intrusion mitigation system. In connection with the borrower’s acquisition of the property, the seller delivered an environmental indemnity agreement where it agreed to be responsible for completion of the vapor mitigation system at the property. |
(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 |
A-59 |
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 | ||||||||
41 | Heritage Plaza Shopping Center | $12,500,000 | 0.9% | $2,000,000 | Yes | 5/22/2028 | ||||||||
56 | Hilton Garden Inn Dover | $8,041,395 | 0.6% | $5,000,000 | Yes | 4/24/2028 | ||||||||
71 | Nyberg Retail Center | $5,900,000 | 0.4% | $3,000,000 | Yes | 4/24/2028 | ||||||||
(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 | Courtyard by Marriott Portfolio | $97,050,000 | $217,950,000 | $315,000,000 | 7.40x | 28.2% | 32.7% | ||
13 | La Gran Plaza | $23,969,702 | $51,934,353 | $75,904,055 | 1.73x | 65.1% | 11.2% | ||
23 | Renaissance New Orleans Portfolio | $19,458,449 | $23,782,549 | $43,240,998 | 1.54x | 60.6% | 12.9% | ||
(31) | Split Loan Summary |
Loan No. | Mortgage Loan | A-Note Component Cut-off Date Balance | Companion Loan Cut-off Date Balance | B-Note Component Cut-off Date Balance | Total Mortgage Debt Cut-off Date Balance | Trust U/W NCF DSCR | Total Mortgage Debt U/W NCF DSCR | Trust Cut- off Date LTV | Total Mortgage Debt Cut- off Date LTV Ratio | Trust U/W NOI Debt Yield | Total Mortgage Debt U/W NOI Debt Yield | |
1 | Courtyard by Marriott Portfolio | $97,050,000 | $217,950,000 | $355,000,000 | $670,000,000 | 7.40x | 3.48x | 28.2% | 60.0% | 32.7% | 15.4% | |
(32) | 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 | |||||||||||||||
Walgreens Net | |||||||||||||||||||||||||
6 | Lease Portfolio V(1) | $33,963,675 | 2.6% | $9,694,360 | Various | Various | Yes | 89.9% | 1.55x | 6.1% | |||||||||||||||
Komar Desert | |||||||||||||||||||||||||
1.3% | 14.00000% | 1/6/2025 | Yes | 76.2% | 1.19x | 8.4% | |||||||||||||||||||
29 | Center | $17,055,000 | $1,221,427 | ||||||||||||||||||||||
aLoft Hotel | |||||||||||||||||||||||||
1.2% | 11.0000% | 6/6/2025 | Yes | 72.4% | 1.33x | 10.8% | |||||||||||||||||||
32 | Minneapolis | $16,000,000 | $1,750,000 | ||||||||||||||||||||||
Hilton Garden Inn – | |||||||||||||||||||||||||
Phoenix Airport | |||||||||||||||||||||||||
1.2% | 12.0000% | 6/6/2025 | Yes | 78.6% | 1.30x | 11.2% | |||||||||||||||||||
33 | North | $15,900,000 | $2,639,200 | ||||||||||||||||||||||
24 Hour Fitness | |||||||||||||||||||||||||
0.8% | 14.00000% | 4/30/2027 | Yes | 75.1% | 1.15x | 8.9% | |||||||||||||||||||
45 | West Covina | $10,738,548 | $1,833,894 | ||||||||||||||||||||||
Golfsmith | 0.3% | 14.00000% | 6/6/2025 | Yes | 78.0% | 1.09x | 8.3% | ||||||||||||||||||
88 | Richmond | $3,900,000 | $700,000 | ||||||||||||||||||||||
(1) Mezzanine debt of $51.4 million (“Acquisition Mezzanine Debt”) was used to finance the sale-leaseback of 41 Walgreens properties including the eight properties that serve as collateral for the Walgreens Net Lease Portfolio V Mortgage Loan, as well as 33 properties that do not serve as collateral for the aforementioned loan. The lender allocated $9,694,360 of the Acquisition Mezzanine Debt to the Walgreens Net Lease Portfolio V Mortgaged Properties for illustration of combined debt metrics (“Walgreens Net Lease Portfolio V Mezzanine Debt”). 50.0% of the Acquisition Mezzanine Debt is |
A-60 |
interest-only and accrues interest at a rate of 16.4300% per annum with payment obligations only from various sources of distributable amounts payable to the mezzanine borrowers pursuant to its existing joint venture agreement. The remaining 50.0% of the Acquisition Mezzanine Debt is interest-only with a 15.0000% per annum internal rate of return and a current interest rate of 5.0000% per annum. Including the Walgreens Net Lease Portfolio V Mezzanine Debt, the Cut-off Date LTV is 89.9%, the UW NCF DSCR is 1.55x and the UW NOI Debt Yield is 6.1%. The combined debt metrics were calculated using the current interest rate of 5.0000% on 50.0% of the Walgreens Net Lease Portfolio V Mezzanine Debt. |
(33) | Summary of Future Mezzanine Debt |
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 | ||||
5 | Capistrano Business Center I & II | $34,700,000 | 2.6% | Yes | 1.38x | 61.5% | 8.16% | ||||
7 | University Fountains at Lubbock | $27,400,000 | 2.1% | Yes | NAP | 75.0% | NAP | ||||
10 | Ortega Ranch | $25,000,000 | 1.9% | Yes | 1.42x | 70.4% | 8.07% | ||||
13 | La Gran Plaza | $23,969,702 | 1.8% | Yes | 1.45x | 70.0% | NAP | ||||
15 | Canterbury MHC | $22,500,000 | 1.7% | Yes | 1.40x | 75.0% | NAP | ||||
46 | Centre Creek Plaza & Wells Fargo Building | $10,650,000 | 0.8% | Yes | 1.20x | 75.0% | 8.50% | ||||
47 | North Stadium Business Center | $10,360,000 | 0.8% | Yes | 1.42x | 59.9% | 8.17% | ||||
57 | Whispering Creek | $8,000,000 | 0.6% | Yes | 1.45x | 75.0% | 9.0% | ||||
60 | Cole Village | $7,350,000 | 0.6% | Yes | 1.30x | 70.0% | NAP | ||||
20 | Capitol Plaza | $7,300,000 | 0.6% | Yes | 1.40x | 75.0% | 9.0% | ||||
21 | College Park Plaza | $6,475,000 | 0.5% | Yes | 1.40x | 75.0% | 9.0% | ||||
71 | Nyberg Retail Center | $5,900,000 | 0.4% | Yes | 1.56x | 75.0% | 11.0% | ||||
22 | Grant Park Plaza | $5,875,000 | 0.4% | Yes | 1.40x | 75.0% | 9.0% | ||||
84 | Westgate Shopping Center | $4,200,000 | 0.3% | Yes | 1.60x | 70.0% | NAP | ||||
100 | River Haven MHP | $1,695,000 | 0.1% | Yes | 1.75x | 75.0% | 11.0% | ||||
102 | Dollar General – Red Oak | $780,000 | 0.1% | Yes | 1.20x | 85.0% | NAP | ||||
103 | Dollar General – Zapata | $747,500 | 0.1% | Yes | 1.20x | 85.0% | NAP | ||||
(1) The chart above does not include The Glens Apartments Mortgage Loan, which permits the borrower to incur future, unsecured, affiliate debt provided that (i) it does not exceed in the aggregate $200,000, (ii) it is evidenced by a promissory note acceptable to lender, (iii) it is subordinate to the mortgage loan pursuant to a subordination and standstill agreement reasonably acceptable to lender, (iv) it does not permit payments to be made following the occurrence of a cash sweep event under the related loan documents, and (v) the proceeds may only be used in connection with the Mortgaged Property or the Mortgage Loan. (2) The chart above does not include the Canterbury MHC Mortgage Loan, which permits the borrower to incur unsecured indebtedness (i) in an amount that does not to exceed the aggregate amount of $1,250,000, (ii) in an amount necessary to add additional pads to the Mortgaged Property in accordance with lender-approved work plans, (iii) evidenced by one or more unsecured promissory note or notes, and (iv) subject to a |
A-61 |
subordination and standstill agreement between the lender under the Mortgage Loan and the unsecured lender. The related borrower is also permitted to incur debt in the form of unsecured trade payables in an aggregate amount not to exceed the greater of (a) 3% of the original principal amount of the Mortgage Loan or (b) $500,000.00. |
A-62 |