FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-193376-12 | ||
COMM 2014-CCRE20 | ||||
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission(File No. 333-193376) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the Securities and Exchange Commission for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the Securities and Exchange Commission website at www.sec.gov. Alternatively, the depositor or Deutsche Bank Securities Inc., any other underwriter, or any dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-503-4611 or by emailing prospectus.cpdg@db.com. The offered certificates referred to in these materials, and the asset pool backing them, are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis. You understand that, when you are considering the purchase of these certificates, a contract of sale will come into being no sooner than the date on which the relevant class has been priced and we have verified the allocation of certificates to be made to you; any “indications of interest” expressed by you, and any “soft circles” generated by us, will not create binding contractual obligations for you or us. | ||||
This free writing prospectus does not contain all information that is required to be included in the prospectus and the prospectus supplement. | ||||
STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION | ||||
This material is for your information, and none of Deutsche Bank Securities Inc., Cantor Fitzgerald & Co., UBS Securities LLC, Natixis Securities Americas LLC, CastleOak Securities, L.P. and KeyBanc Capital Markets Inc., or any other underwriter (the “Underwriters”) are soliciting any action based upon it. This material is not to be construed as an offer to sell or the solicitation of any offer to buy any security in any jurisdiction where such an offer or solicitation would be illegal. | ||||
Neither this document nor anything contained herein shall form the basis for any contract or commitment whatsoever. The information contained herein is preliminary as of the date hereof. These materials are subject to change, completion or amendment from time to time. The information contained herein will be superseded by similar information delivered to you as part of the offering document relating to the COMM 2014-CCRE20 Mortgage Trust, Commercial Mortgage Pass-Through Certificates (the “Offering Document”). The information contained herein supersedes any such information previously delivered and should be reviewed only in conjunction with the entire Offering Document. All of the information contained herein is subject to the same limitations and qualifications contained in the Offering Document. The information contained herein does not contain all relevant information relating to the underlying mortgage loans or mortgaged properties. Such information is described elsewhere in the Offering Document. The information contained herein will be more fully described elsewhere in the Offering Document. The information contained herein should not be viewed as projections, forecasts, predictions or opinions with respect to value. Prior to making any investment decision, prospective investors are strongly urged to read the Offering Document its entirety. Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved of these securities or determined if this free writing prospectus is truthful or complete. Any representation to the contrary is a criminal offense. | ||||
The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers. Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities. Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials. The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials. The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance. None of Underwriters or any of their respective affiliates makes any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. | ||||
This document contains forward-looking statements. Those statements are subject to certain risks and uncertainties that could cause the success of collections and the actual cash flow generated to differ materially from the information set forth herein. While such information reflects projections prepared in good faith based upon methods and data that are believed to be reasonable and accurate as of the dates thereof, the issuer undertakes no obligation to revise these forward-looking statements to reflect subsequent events or circumstances. Individuals should not place undue reliance on forward-looking statements and are advised to make their own independent analysis and determination with respect to the forecasted periods, which reflect the issuer’s view only as of the date hereof. | ||||
IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS | ||||
Any legends, disclaimers or other notices that may appear at the bottom of the email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) no representation being made that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system. | ||||
COMM 2014-CCRE20 | ||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||
% of | Mortgage | Mortgage | Cut-off | General | Detailed | |||||||||||||||||||||
Property | Initial Pool | # of | Loan | Loan | Original | Date | Maturity | Property | Property | Interest | Total | |||||||||||||||
Flag | ID | Property Name | Balance | Properties | Originator(1) | Seller(2) | Balance($)(3)(4) | Balance($)(3)(4) | or ARD Balance($)(5) | Type | Type | Rate | Strip | |||||||||||||
Loan | 1 | Gateway Center Phase II(29)(32) | 10.1% | 1 | GACC/WF | GACC | 120,000,000 | 120,000,000 | 120,000,000 | Retail | Anchored | 4.2770% | 0.0204% | |||||||||||||
Loan | 2 | InterContinental Miami | 9.7% | 1 | GACC | GACC | 115,000,000 | 115,000,000 | 115,000,000 | Hospitality | Full Service | 3.9900% | 0.0163% | |||||||||||||
Loan | 3 | Marriott Atlanta Airport Gateway | 7.2% | 1 | UBSRES | UBSRES | 84,750,000 | 84,641,037 | 68,829,946 | Hospitality | Full Service | 4.6315% | 0.0163% | |||||||||||||
Loan | 4 | Harwood Center(29)(32) | 5.1% | 1 | UBSRES | UBSRES | 60,000,000 | 60,000,000 | 52,765,575 | Office | CBD | 4.7000% | 0.0143% | |||||||||||||
Loan | 5 | Culver City Creative Office | 4.8% | 1 | GACC | GACC | 56,500,000 | 56,500,000 | 45,656,982 | Office | CBD | 4.4100% | 0.0163% | |||||||||||||
Loan | 6 | 80 and 90 Maiden Lane(29) | 4.7% | 1 | CCRE | CCRE | 55,000,000 | 55,000,000 | 55,000,000 | Office | CBD | 4.2645% | 0.0318% | |||||||||||||
Loan | 7 | Beverly Connection(29)(30)(31)(32) | 3.7% | 1 | CGMRC/GACC/JPM | GACC | 43,750,000 | 43,750,000 | 43,750,000 | Retail | Anchored | 4.6380% | 0.0143% | |||||||||||||
Loan | 8 | Dollar General | 3.4% | 1 | UBSRES | UBSRES | 39,650,000 | 39,650,000 | 32,165,311 | Industrial | Warehouse/Distribution | 4.5965% | 0.0313% | |||||||||||||
Loan | 9 | Crowne Plaza Houston Katy Freeway | 2.8% | 1 | CCRE | CCRE | 33,000,000 | 33,000,000 | 27,021,792 | Hospitality | Full Service | 4.8745% | 0.0363% | |||||||||||||
Loan | 10 | Myrtle Beach Marriott Resort & Spa(29) | 2.5% | 1 | CCRE | CCRE | 30,000,000 | 29,926,747 | 24,375,374 | Hospitality | Full Service | 4.6425% | 0.0318% | |||||||||||||
Loan | 11 | U-Haul Pool 3(28) | 2.5% | 17 | GACC | GACC | 30,000,000 | 29,924,365 | 444,135 | Self Storage | Self Storage | 4.6900% | 0.0163% | |||||||||||||
Property | 11.01 | U-Haul Center Normandy | 0.3% | 1 | GACC | GACC | 3,418,456 | 3,409,837 | Self Storage | Self Storage | ||||||||||||||||
Property | 11.02 | U-Haul Center Up-Town | 0.3% | 1 | GACC | GACC | 3,052,192 | 3,044,497 | Self Storage | Self Storage | ||||||||||||||||
Property | 11.03 | U-Haul Center Springdale | 0.2% | 1 | GACC | GACC | 2,777,495 | 2,770,492 | Self Storage | Self Storage | ||||||||||||||||
Property | 11.04 | U-Haul Court Waterbury | 0.2% | 1 | GACC | GACC | 2,319,666 | 2,313,818 | Self Storage | Self Storage | ||||||||||||||||
Property | 11.05 | U-Haul Center Longview | 0.2% | 1 | GACC | GACC | 2,228,101 | 2,222,484 | Self Storage | Self Storage | ||||||||||||||||
Property | 11.06 | U-Haul Court Horsham | 0.2% | 1 | GACC | GACC | 2,197,579 | 2,192,039 | Self Storage | Self Storage | ||||||||||||||||
Property | 11.07 | U-Haul Center South Cobb | 0.2% | 1 | GACC | GACC | 2,075,491 | 2,070,258 | Self Storage | Self Storage | ||||||||||||||||
Property | 11.08 | �� | U-Haul Center East Tampa | 0.2% | 1 | GACC | GACC | 1,800,794 | 1,796,254 | Self Storage | Self Storage | |||||||||||||||
Property | 11.09 | U-Haul of York | 0.2% | 1 | GACC | GACC | 1,785,533 | 1,781,031 | Self Storage | Self Storage | ||||||||||||||||
Property | 11.10 | U-Haul Spring Valley | 0.1% | 1 | GACC | GACC | 1,678,706 | 1,674,474 | Self Storage | Self Storage | ||||||||||||||||
Property | 11.11 | U-Haul Center Riverside | 0.1% | 1 | GACC | GACC | 1,129,311 | 1,126,464 | Self Storage | Self Storage | ||||||||||||||||
Property | 11.12 | U-Haul Dixie Highway | 0.1% | 1 | GACC | GACC | 1,068,267 | 1,065,574 | Self Storage | Self Storage | ||||||||||||||||
Property | 11.13 | U-Haul Eastbrook | 0.1% | 1 | GACC | GACC | 976,702 | 974,240 | Self Storage | Self Storage | ||||||||||||||||
Property | 11.14 | U-Haul Southwest | 0.1% | 1 | GACC | GACC | 976,702 | 974,240 | Self Storage | Self Storage | ||||||||||||||||
Property | 11.15 | U-Haul Center Killeen | 0.1% | 1 | GACC | GACC | 973,649 | 971,194 | Self Storage | Self Storage | ||||||||||||||||
Property | 11.16 | U-Haul Center Holt Avenue | 0.1% | 1 | GACC | GACC | 869,875 | 867,681 | Self Storage | Self Storage | ||||||||||||||||
Property | 11.17 | U-Haul Parsons Avenue | 0.1% | 1 | GACC | GACC | 671,482 | 669,789 | Self Storage | Self Storage | ||||||||||||||||
Loan | 12 | DoubleTree Beachwood | 2.4% | 1 | CCRE | CCRE | 28,500,000 | 28,500,000 | 21,326,725 | Hospitality | Full Service | 5.0200% | 0.0363% | |||||||||||||
Loan | 13 | Weber Industrial Portfolio(28)(32) | 2.2% | 12 | CCRE | CCRE | 26,500,000 | 26,500,000 | 19,505,259 | Industrial | Various | 5.6665% | 0.0363% | |||||||||||||
Property | 13.01 | 417 & 433 West 164th Street | 0.5% | 1 | CCRE | CCRE | 5,325,000 | 5,325,000 | Industrial | Warehouse/Distribution | ||||||||||||||||
Property | 13.02 | 7200 Jack Newell Blvd. S. | 0.4% | 1 | CCRE | CCRE | 4,212,000 | 4,212,000 | Industrial | Warehouse/Distribution | ||||||||||||||||
Property | 13.03 | 120-150 West 154th Street | 0.3% | 1 | CCRE | CCRE | 3,381,000 | 3,381,000 | Industrial | Warehouse/Distribution | ||||||||||||||||
Property | 13.04 | 2801 N Earl Rudder Freeway | 0.3% | 1 | CCRE | CCRE | 3,168,000 | 3,168,000 | Industrial | Flex | ||||||||||||||||
Property | 13.05 | 529-531 Aldo Avenue | 0.2% | 1 | CCRE | CCRE | 2,475,000 | 2,475,000 | Industrial | Warehouse/Distribution | ||||||||||||||||
Property | 13.06 | 7051-7061 Patterson Drive | 0.2% | 1 | CCRE | CCRE | 2,242,500 | 2,242,500 | Industrial | Warehouse/Distribution | ||||||||||||||||
Property | 13.07 | 11500 Iron Bridge Road | 0.2% | 1 | CCRE | CCRE | 2,010,000 | 2,010,000 | Industrial | Warehouse/Distribution | ||||||||||||||||
Property | 13.08 | 9750 & 9758 Doctor Perry Rd. | 0.1% | 1 | CCRE | CCRE | 960,000 | 960,000 | Industrial | Warehouse/Distribution | ||||||||||||||||
Property | 13.09 | 285 Independence Drive | 0.1% | 1 | CCRE | CCRE | 855,000 | 855,000 | Industrial | Warehouse/Distribution | ||||||||||||||||
Property | 13.10 | 13341 Kingston Avenue | 0.1% | 1 | CCRE | CCRE | 713,375 | 713,375 | Industrial | Warehouse/Distribution | ||||||||||||||||
Property | 13.11 | 4235 US Hwy 421 | 0.1% | 1 | CCRE | CCRE | 681,250 | 681,250 | Industrial | Warehouse/Distribution | ||||||||||||||||
Property | 13.12 | 8469 Burton Lane | 0.0% | 1 | CCRE | CCRE | 476,875 | 476,875 | Industrial | Warehouse/Distribution | ||||||||||||||||
Loan | 14 | 444 Lafayette Road | 2.0% | 1 | UBSRES | UBSRES | 24,100,000 | 24,100,000 | 19,624,985 | Office | CBD | 4.7085% | 0.0163% | |||||||||||||
Loan | 15 | ART Florida MF Portfolio IV | 1.8% | 8 | CCRE | CCRE | 21,400,000 | 21,400,000 | 18,793,589 | Multifamily | Garden | 4.6410% | 0.0363% | |||||||||||||
Property | 15.01 | Indian Ridge | 0.3% | 1 | CCRE | CCRE | 4,000,000 | 4,000,000 | Multifamily | Garden | ||||||||||||||||
Property | 15.02 | Oak Ridge | 0.3% | 1 | CCRE | CCRE | 3,300,000 | 3,300,000 | Multifamily | Garden | ||||||||||||||||
Property | 15.03 | Whispering Pines | 0.3% | 1 | CCRE | CCRE | 3,200,000 | 3,200,000 | Multifamily | Garden | ||||||||||||||||
Property | 15.04 | Sanford Court | 0.2% | 1 | CCRE | CCRE | 2,900,000 | 2,900,000 | Multifamily | Garden | ||||||||||||||||
Property | 15.05 | Shadow Ridge | 0.2% | 1 | CCRE | CCRE | 2,300,000 | 2,300,000 | Multifamily | Garden | ||||||||||||||||
Property | 15.06 | Jefferson Way | 0.2% | 1 | CCRE | CCRE | 2,200,000 | 2,200,000 | Multifamily | Garden | ||||||||||||||||
Property | 15.07 | Driftwood | 0.2% | 1 | CCRE | CCRE | 2,000,000 | 2,000,000 | Multifamily | Garden | ||||||||||||||||
Property | 15.08 | Old Archer Court | 0.1% | 1 | CCRE | CCRE | 1,500,000 | 1,500,000 | Multifamily | Garden | ||||||||||||||||
Loan | 16 | Main Street Marketplace | 1.6% | 1 | GACC | GACC | 19,000,000 | 19,000,000 | 16,047,657 | Retail | Anchored | 4.5700% | 0.0163% | |||||||||||||
Loan | 17 | Two Park Central(32) | 1.6% | 1 | GACC | GACC | 18,450,000 | 18,450,000 | 14,912,712 | Office | Suburban | 4.4900% | 0.0163% | |||||||||||||
Loan | 18 | 1101 Fifth Avenue | 1.5% | 1 | Natixis | Natixis | 18,000,000 | 18,000,000 | 18,000,000 | Office | CBD | 4.3610% | 0.0163% | |||||||||||||
Loan | 19 | Brafferton Shopping Center(32) | 1.5% | 1 | GACC | GACC | 17,200,000 | 17,200,000 | 15,319,371 | Retail | Anchored | 4.2150% | 0.0363% | |||||||||||||
Loan | 20 | Aloft Hotel Brickell | 1.4% | 1 | GACC | GACC | 17,000,000 | 17,000,000 | 17,000,000 | Hospitality | Limited Service | 4.8600% | 0.0163% | |||||||||||||
Loan | 21 | Veterans Outpatient Clinic | 1.3% | 1 | UBSRES | UBSRES | 15,075,000 | 15,075,000 | 14,604,600 | Office | Medical | 4.5880% | 0.0163% | |||||||||||||
Loan | 22 | Metro Plaza(28) | 1.2% | 1 | CCRE | CCRE | 14,175,000 | 14,175,000 | 11,465,806 | Retail | Unanchored | 4.5115% | 0.0363% | |||||||||||||
Loan | 23 | Mathews Crossing Phase I | 1.2% | 1 | CCRE | CCRE | 14,000,000 | 14,000,000 | 12,080,447 | Multifamily | Garden | 4.8950% | 0.0363% |
A-1
COMM 2014-CCRE20 | ||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||
% of | Mortgage | Mortgage | Cut-off | General | Detailed | |||||||||||||||||||||
Property | Initial Pool | # of | Loan | Loan | Original | Date | Maturity | Property | Property | Interest | Total | |||||||||||||||
Flag | ID | Property Name | Balance | Properties | Originator(1) | Seller(2) | Balance($)(3)(4) | Balance($)(3)(4) | or ARD Balance($)(5) | Type | Type | Rate | Strip | |||||||||||||
Loan | 24 | CSRA MOB Portfolio II(31) | 1.2% | 2 | CCRE | CCRE | 13,830,000 | 13,830,000 | 11,908,047 | Office | Various | 4.8096% | 0.0363% | |||||||||||||
Property | 24.01 | API Headquarters | 0.8% | 1 | CCRE | CCRE | 9,080,303 | 9,080,303 | Office | Suburban | ||||||||||||||||
Property | 24.02 | Virginia Women’s Center | 0.4% | 1 | CCRE | CCRE | 4,749,697 | 4,749,697 | Office | Medical | ||||||||||||||||
Loan | 25 | Charleston Square | 1.0% | 1 | UBSRES | UBSRES | 12,075,000 | 12,075,000 | 10,631,680 | Retail | Anchored | 4.7550% | 0.0163% | |||||||||||||
Loan | 26 | Grand Central Place | 0.9% | 1 | UBSRES | UBSRES | 11,000,000 | 10,984,845 | 8,816,558 | Retail | Anchored | 4.2500% | 0.0163% | |||||||||||||
Loan | 27 | A-1 Self Storage | 0.9% | 1 | CCRE | CCRE | 11,000,000 | 10,971,769 | 8,862,144 | Self Storage | Self Storage | 4.3955% | 0.0363% | |||||||||||||
Loan | 28 | Superstition Springs | 0.9% | 1 | UBSRES | UBSRES | 10,500,000 | 10,500,000 | 9,640,806 | Industrial | Flex | 4.7030% | 0.0613% | |||||||||||||
Loan | 29 | Montgomery Crossing | 0.9% | 1 | UBSRES | UBSRES | 10,400,000 | 10,400,000 | 9,097,675 | Retail | Anchored | 4.4720% | 0.0163% | |||||||||||||
Loan | 30 | 520 Lafayette Road | 0.9% | 1 | UBSRES | UBSRES | 10,180,000 | 10,180,000 | 8,289,724 | Office | CBD | 4.7085% | 0.0163% | |||||||||||||
Loan | 31 | 10 Clifton | 0.8% | 1 | Natixis | Natixis | 10,012,500 | 10,012,500 | 9,151,516 | Industrial | Flex | 4.4200% | 0.0163% | |||||||||||||
Loan | 32 | 674-678 West Maude | 0.8% | 1 | GACC | GACC | 10,000,000 | 10,000,000 | 8,554,150 | Office | CBD | 4.5600% | 0.0163% | |||||||||||||
Loan | 33 | 500 Lafayette Road | 0.8% | 1 | UBSRES | UBSRES | 9,870,000 | 9,870,000 | 8,037,286 | Office | CBD | 4.7085% | 0.0163% | |||||||||||||
Loan | 34 | Marquis Vista Apartments | 0.7% | 1 | UBSRES | UBSRES | 8,750,000 | 8,750,000 | 7,468,914 | Multifamily | Garden | 4.4800% | 0.0163% | |||||||||||||
Loan | 35 | Freeway Junction Shopping Center | 0.7% | 1 | CCRE | CCRE | 8,150,000 | 8,150,000 | 6,979,408 | Retail | Anchored | 4.6035% | 0.0363% | |||||||||||||
Loan | 36 | Van Ness Mixed Use(28)(32) | 0.7% | 1 | CCRE | CCRE | 8,000,000 | 8,000,000 | 7,298,212 | Mixed Use | Retail/Parking | 4.3110% | 0.0363% | |||||||||||||
Loan | 37 | YNJ Hospitality Portfolio | 0.7% | 2 | Natixis | Natixis | 7,800,000 | 7,786,264 | 5,763,609 | Hospitality | Limited Service | 4.6800% | 0.0163% | |||||||||||||
Property | 37.01 | Holiday Inn Express London | 0.4% | 1 | Natixis | Natixis | 4,317,857 | 4,310,253 | Hospitality | Limited Service | ||||||||||||||||
Property | 37.02 | Comfort Inn Columbus | 0.3% | 1 | Natixis | Natixis | 3,482,143 | 3,476,011 | Hospitality | Limited Service | ||||||||||||||||
Loan | 38 | Unique Thrift | 0.6% | 1 | Natixis | Natixis | 7,600,000 | 7,581,659 | 6,187,114 | Retail | Anchored | 4.7000% | 0.0163% | |||||||||||||
Loan | 39 | Hampton Inn St. Petersburg(32) | 0.6% | 1 | GACC | GACC | 7,500,000 | 7,459,425 | 5,452,934 | Hospitality | Limited Service | 4.2500% | 0.0563% | |||||||||||||
Loan | 40 | Pacific Plaza | 0.6% | 1 | CCRE | CCRE | 7,010,000 | 7,010,000 | 5,867,360 | Retail | Unanchored | 4.7015% | 0.0663% | |||||||||||||
Loan | 41 | Springhill Suites Bolingbrook(32) | 0.6% | 1 | CCRE | CCRE | 7,000,000 | 7,000,000 | 6,526,444 | Hospitality | Limited Service | 4.3895% | 0.0363% | |||||||||||||
Loan | 42 | Union Hills Village | 0.6% | 1 | GACC | GACC | 6,850,000 | 6,850,000 | 6,850,000 | Retail | Anchored | 3.9600% | 0.0463% | |||||||||||||
Loan | 43 | Westview Shopping Center | 0.6% | 1 | UBSRES | UBSRES | 6,600,000 | 6,600,000 | 5,308,790 | Retail | Anchored | 4.3500% | 0.0713% | |||||||||||||
Loan | 44 | Hatteras Island Plaza | 0.5% | 1 | CCRE | CCRE | 6,300,000 | 6,300,000 | 5,103,782 | Retail | Anchored | 4.5565% | 0.0613% | |||||||||||||
Loan | 45 | Savoy Retail | 0.5% | 1 | Natixis | Natixis | 6,000,000 | 6,000,000 | 5,389,294 | Retail | Anchored | 4.6420% | 0.0163% | |||||||||||||
Loan | 46 | 443 Lafayette Road | 0.5% | 1 | UBSRES | UBSRES | 5,950,000 | 5,950,000 | 4,845,172 | Office | CBD | 4.7085% | 0.0163% | |||||||||||||
Loan | 47 | Bloomingdale Palms | 0.5% | 1 | UBSRES | UBSRES | 5,900,000 | 5,900,000 | 5,077,561 | Retail | Unanchored | 4.7920% | 0.0163% | |||||||||||||
Loan | 48 | Crestmont Apartments | 0.5% | 1 | UBSRES | UBSRES | 5,800,000 | 5,800,000 | 5,410,157 | Multifamily | Garden | 4.4280% | 0.0163% | |||||||||||||
Loan | 49 | 2455 Alft | 0.5% | 1 | Natixis | Natixis | 5,750,000 | 5,750,000 | 5,061,568 | Industrial | Flex | 4.7450% | 0.0163% | |||||||||||||
Loan | 50 | 6801 Lake Worth Road | 0.4% | 1 | Natixis | Natixis | 5,250,000 | 5,250,000 | 4,392,993 | Office | Suburban | 4.6920% | 0.0163% | |||||||||||||
Loan | 51 | Towne Village | 0.4% | 1 | CCRE | CCRE | 5,200,000 | 5,200,000 | 3,857,291 | Multifamily | Senior Housing | 4.7820% | 0.0813% | |||||||||||||
Loan | 52 | Marquis Pointe | 0.4% | 1 | UBSRES | UBSRES | 5,000,000 | 5,000,000 | 4,600,862 | Multifamily | Garden | 4.8525% | 0.0713% | |||||||||||||
Loan | 53 | Westpoint Pines | 0.4% | 1 | UBSRES | UBSRES | 5,000,000 | 5,000,000 | 4,482,831 | Multifamily | Garden | 4.5470% | 0.0163% | |||||||||||||
Loan | 54 | Jacksonville Medical Centers | 0.4% | 2 | CCRE | CCRE | 4,800,000 | 4,800,000 | 3,926,955 | Office | Medical | 4.8500% | 0.0363% | |||||||||||||
Property | 54.01 | 103rd Street | 0.2% | 1 | CCRE | CCRE | 2,658,346 | 2,658,346 | Office | Medical | ||||||||||||||||
Property | 54.02 | University Boulevard S | 0.2% | 1 | CCRE | CCRE | 2,141,654 | 2,141,654 | Office | Medical | ||||||||||||||||
Loan | 55 | Groves at Fountain Park(32) | 0.4% | 1 | Natixis | Natixis | 4,600,000 | 4,600,000 | 3,825,467 | Multifamily | Garden | 4.4900% | 0.0163% | |||||||||||||
Loan | 56 | Plantation Village | 0.3% | 1 | UBSRES | UBSRES | 4,100,000 | 4,100,000 | 3,351,628 | Retail | Unanchored | 4.8240% | 0.0613% | |||||||||||||
Loan | 57 | Grand Plaza | 0.3% | 1 | CCRE | CCRE | 4,060,000 | 4,060,000 | 3,284,032 | Retail | Unanchored | 4.5115% | 0.0363% | |||||||||||||
Loan | 58 | 315 Pacific Avenue | 0.3% | 1 | Natixis | Natixis | 4,000,000 | 4,000,000 | 4,000,000 | Office | CBD | 4.2200% | 0.0163% | |||||||||||||
Loan | 59 | Rite Aid Kerman CA | 0.3% | 1 | GACC | GACC | 3,925,000 | 3,920,016 | 3,195,092 | Retail | Unanchored | 4.7000% | 0.0163% | |||||||||||||
Loan | 60 | Roebuck Center | 0.3% | 1 | CCRE | CCRE | 3,500,000 | 3,500,000 | 2,598,084 | Retail | Anchored | 4.8010% | 0.0713% | |||||||||||||
Loan | 61 | Rite Aid Woodhaven | 0.3% | 1 | CCRE | CCRE | 3,430,000 | 3,430,000 | 2,549,797 | Retail | Single Tenant | 4.8400% | 0.0363% | |||||||||||||
Loan | 62 | Shoppes at Avery Corner | 0.3% | 1 | Natixis | Natixis | 3,230,000 | 3,230,000 | 2,843,600 | Retail | Shadow Anchored | 4.7500% | 0.0163% | |||||||||||||
Loan | 63 | New Highlands Self Storage | 0.3% | 1 | CCRE | CCRE | 3,000,000 | 3,000,000 | 2,439,270 | Self Storage | Self Storage | 4.6660% | 0.0813% | |||||||||||||
Loan | 64 | Meadowbrook Manor Estates | 0.3% | 1 | UBSRES | UBSRES | 3,000,000 | 3,000,000 | 2,856,080 | Manufactured Housing Community | Manufactured Housing Community | 6.2040% | 0.0163% |
A-2
COMM 2014-CCRE20 | ||||||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||
% of | Interest | Original | Remaining | Original | Remaining | First | Monthly | |||||||||||||||||||||||||
Property | Initial Pool | Additional | Administrative | Accrual | Term to | Term to | Amortization | Amortization | Origination | Payment | Maturity | ARD Loan | Final | Debt | ||||||||||||||||||
Flag | ID | Property Name | Balance | Strip | Fee Rate(6) | Basis | Maturity or ARD | Maturity or ARD | Term | Term | Date | Date(7) | or ARD Date(5) | (Yes/No)(5) | Maturity Date(5) | Service($)(8) | ||||||||||||||||
Loan | 1 | Gateway Center Phase II(29)(32) | 10.1% | 0.0000% | 0.0204% | Actual/360 | 120 | 119 | 0 | 0 | 08/14/2014 | 10/06/2014 | 09/06/2024 | No | 09/06/2024 | 433,640 | ||||||||||||||||
Loan | 2 | InterContinental Miami | 9.7% | 0.0000% | 0.0163% | Actual/360 | 120 | 119 | 0 | 0 | 08/29/2014 | 10/06/2014 | 09/06/2024 | No | 09/06/2024 | 387,686 | ||||||||||||||||
Loan | 3 | Marriott Atlanta Airport Gateway | 7.2% | 0.0000% | 0.0163% | Actual/360 | 120 | 119 | 360 | 359 | 08/28/2014 | 10/06/2014 | 09/06/2024 | No | 09/06/2024 | 436,063 | ||||||||||||||||
Loan | 4 | Harwood Center(29)(32) | 5.1% | 0.0000% | 0.0143% | Actual/360 | 120 | 117 | 360 | 360 | 07/11/2014 | 08/06/2014 | 07/06/2024 | No | 07/06/2024 | 311,183 | ||||||||||||||||
Loan | 5 | Culver City Creative Office | 4.8% | 0.0000% | 0.0163% | Actual/360 | 120 | 120 | 360 | 360 | 09/09/2014 | 11/06/2014 | 10/04/2024 | No | 10/04/2024 | 283,264 | ||||||||||||||||
Loan | 6 | 80 and 90 Maiden Lane(29) | 4.7% | 0.0200% | 0.0118% | Actual/360 | 60 | 59 | 0 | 0 | 08/14/2014 | 10/06/2014 | 09/06/2019 | No | 09/06/2019 | 198,171 | ||||||||||||||||
Loan | 7 | Beverly Connection(29)(30)(31)(32) | 3.7% | 0.0000% | 0.0143% | Actual/360 | 120 | 118 | 0 | 0 | 07/08/2014 | 09/06/2014 | 08/06/2024 | No | 08/06/2024 | 171,442 | ||||||||||||||||
Loan | 8 | Dollar General | 3.4% | 0.0000% | 0.0313% | Actual/360 | 120 | 120 | 360 | 360 | 09/12/2014 | 11/06/2014 | 10/06/2024 | No | 10/06/2024 | 203,181 | ||||||||||||||||
Loan | 9 | Crowne Plaza Houston Katy Freeway | 2.8% | 0.0200% | 0.0163% | Actual/360 | 120 | 120 | 360 | 360 | 10/01/2014 | 11/06/2014 | 10/06/2024 | No | 10/06/2024 | 174,629 | ||||||||||||||||
Loan | 10 | Myrtle Beach Marriott Resort & Spa(29) | 2.5% | 0.0200% | 0.0118% | Actual/360 | 120 | 118 | 360 | 358 | 07/29/2014 | 09/06/2014 | 08/06/2024 | No | 08/06/2024 | 154,556 | ||||||||||||||||
Loan | 11 | U-Haul Pool 3(28) | 2.5% | 0.0000% | 0.0163% | Actual/360 | 240 | 239 | 240 | 239 | 08/27/2014 | 10/06/2014 | 09/06/2034 | No | 09/06/2034 | 192,885 | ||||||||||||||||
Property | 11.01 | U-Haul Center Normandy | 0.3% | |||||||||||||||||||||||||||||
Property | 11.02 | U-Haul Center Up-Town | 0.3% | |||||||||||||||||||||||||||||
Property | 11.03 | U-Haul Center Springdale | 0.2% | |||||||||||||||||||||||||||||
Property | 11.04 | U-Haul Court Waterbury | 0.2% | |||||||||||||||||||||||||||||
Property | 11.05 | U-Haul Center Longview | 0.2% | |||||||||||||||||||||||||||||
Property | 11.06 | U-Haul Court Horsham | 0.2% | |||||||||||||||||||||||||||||
Property | 11.07 | U-Haul Center South Cobb | 0.2% | |||||||||||||||||||||||||||||
Property | 11.08 | U-Haul Center East Tampa | 0.2% | |||||||||||||||||||||||||||||
Property | 11.09 | U-Haul of York | 0.2% | |||||||||||||||||||||||||||||
Property | 11.10 | U-Haul Spring Valley | 0.1% | |||||||||||||||||||||||||||||
Property | 11.11 | U-Haul Center Riverside | 0.1% | |||||||||||||||||||||||||||||
Property | 11.12 | U-Haul Dixie Highway | 0.1% | |||||||||||||||||||||||||||||
Property | 11.13 | U-Haul Eastbrook | 0.1% | |||||||||||||||||||||||||||||
Property | 11.14 | U-Haul Southwest | 0.1% | |||||||||||||||||||||||||||||
Property | 11.15 | U-Haul Center Killeen | 0.1% | |||||||||||||||||||||||||||||
Property | 11.16 | U-Haul Center Holt Avenue | 0.1% | |||||||||||||||||||||||||||||
Property | 11.17 | U-Haul Parsons Avenue | 0.1% | |||||||||||||||||||||||||||||
Loan | 12 | DoubleTree Beachwood | 2.4% | 0.0200% | 0.0163% | Actual/360 | 120 | 120 | 300 | 300 | 09/17/2014 | 11/06/2014 | 10/06/2024 | No | 10/06/2024 | 166,940 | ||||||||||||||||
Loan | 13 | Weber Industrial Portfolio(28)(32) | 2.2% | 0.0200% | 0.0163% | Actual/360 | 121 | 121 | 282 | 282 | 10/07/2014 | 11/06/2014 | 11/06/2024 | No | 11/06/2024 | 170,223 | ||||||||||||||||
Property | 13.01 | 417 & 433 West 164th Street | 0.5% | |||||||||||||||||||||||||||||
Property | 13.02 | 7200 Jack Newell Blvd. S. | 0.4% | |||||||||||||||||||||||||||||
Property | 13.03 | 120-150 West 154th Street | 0.3% | |||||||||||||||||||||||||||||
Property | 13.04 | 2801 N Earl Rudder Freeway | 0.3% | |||||||||||||||||||||||||||||
Property | 13.05 | 529-531 Aldo Avenue | 0.2% | |||||||||||||||||||||||||||||
Property | 13.06 | 7051-7061 Patterson Drive | 0.2% | |||||||||||||||||||||||||||||
Property | 13.07 | 11500 Iron Bridge Road | 0.2% | |||||||||||||||||||||||||||||
Property | 13.08 | 9750 & 9758 Doctor Perry Rd. | 0.1% | |||||||||||||||||||||||||||||
Property | 13.09 | 285 Independence Drive | 0.1% | |||||||||||||||||||||||||||||
Property | 13.10 | 13341 Kingston Avenue | 0.1% | |||||||||||||||||||||||||||||
Property | 13.11 | 4235 US Hwy 421 | 0.1% | |||||||||||||||||||||||||||||
Property | 13.12 | 8469 Burton Lane | 0.0% | |||||||||||||||||||||||||||||
Loan | 14 | 444 Lafayette Road | 2.0% | 0.0000% | 0.0163% | Actual/360 | 120 | 120 | 360 | 360 | 09/19/2014 | 11/06/2014 | 10/06/2024 | No | 10/06/2024 | 125,115 | ||||||||||||||||
Loan | 15 | ART Florida MF Portfolio IV | 1.8% | 0.0200% | 0.0163% | Actual/360 | 120 | 120 | 360 | 360 | 10/06/2014 | 11/06/2014 | 10/06/2024 | No | 10/06/2024 | 110,231 | ||||||||||||||||
Property | 15.01 | Indian Ridge | 0.3% | |||||||||||||||||||||||||||||
Property | 15.02 | Oak Ridge | 0.3% | |||||||||||||||||||||||||||||
Property | 15.03 | Whispering Pines | 0.3% | |||||||||||||||||||||||||||||
Property | 15.04 | Sanford Court | 0.2% | |||||||||||||||||||||||||||||
Property | 15.05 | Shadow Ridge | 0.2% | |||||||||||||||||||||||||||||
Property | 15.06 | Jefferson Way | 0.2% | |||||||||||||||||||||||||||||
Property | 15.07 | Driftwood | 0.2% | |||||||||||||||||||||||||||||
Property | 15.08 | Old Archer Court | 0.1% | |||||||||||||||||||||||||||||
Loan | 16 | Main Street Marketplace | 1.6% | 0.0000% | 0.0163% | Actual/360 | 120 | 118 | 360 | 360 | 07/15/2014 | 09/06/2014 | 08/06/2024 | No | 08/06/2024 | 97,062 | ||||||||||||||||
Loan | 17 | Two Park Central(32) | 1.6% | 0.0000% | 0.0163% | Actual/360 | 120 | 120 | 360 | 360 | 09/24/2014 | 11/06/2014 | 10/06/2024 | No | 10/06/2024 | 93,374 | ||||||||||||||||
Loan | 18 | 1101 Fifth Avenue | 1.5% | 0.0000% | 0.0163% | Actual/360 | 120 | 120 | 0 | 0 | 10/01/2014 | 11/05/2014 | 10/05/2024 | No | 10/05/2024 | 66,324 | ||||||||||||||||
Loan | 19 | Brafferton Shopping Center(32) | 1.5% | 0.0000% | 0.0363% | Actual/360 | 120 | 119 | 360 | 360 | 08/21/2014 | 10/06/2014 | 09/06/2024 | No | 09/06/2024 | 84,262 | ||||||||||||||||
Loan | 20 | Aloft Hotel Brickell | 1.4% | 0.0000% | 0.0163% | Actual/360 | 120 | 118 | 0 | 0 | 07/28/2014 | 09/06/2014 | 08/06/2024 | No | 08/06/2024 | 69,806 | ||||||||||||||||
Loan | 21 | Veterans Outpatient Clinic | 1.3% | 0.0000% | 0.0163% | Actual/360 | 60 | 59 | 360 | 360 | 08/28/2014 | 10/06/2014 | 09/06/2019 | Yes | 09/06/2029 | 77,173 | ||||||||||||||||
Loan | 22 | Metro Plaza(28) | 1.2% | 0.0200% | 0.0163% | Actual/360 | 120 | 120 | 360 | 360 | 09/17/2014 | 11/06/2014 | 10/06/2024 | No | 10/06/2024 | 71,920 | ||||||||||||||||
Loan | 23 | Mathews Crossing Phase I | 1.2% | 0.0200% | 0.0163% | Actual/360 | 120 | 119 | 360 | 360 | 08/11/2014 | 10/06/2014 | 09/06/2024 | No | 09/06/2024 | 74,259 |
A-3
COMM 2014-CCRE20 | ||||||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||
% of | Interest | Original | Remaining | Original | Remaining | First | Monthly | |||||||||||||||||||||||||
Property | Initial Pool | Additional | Administrative | Accrual | Term to | Term to | Amortization | Amortization | Origination | Payment | Maturity | ARD Loan | Final | Debt | ||||||||||||||||||
Flag | ID | Property Name | Balance | Strip | Fee Rate(6) | Basis | Maturity or ARD | Maturity or ARD | Term | Term | Date | Date(7) | or ARD Date(5) | (Yes/No)(5) | Maturity Date(5) | Service($)(8) | ||||||||||||||||
Loan | 24 | CSRA MOB Portfolio II(31) | 1.2% | 0.0200% | 0.0163% | Actual/360 | 120 | 120 | 360 | 360 | 09/25/2014 | 11/06/2014 | 10/06/2024 | No | 10/06/2024 | 72,641 | ||||||||||||||||
Property | 24.01 | API Headquarters | 0.8% | |||||||||||||||||||||||||||||
Property | 24.02 | Virginia Women’s Center | 0.4% | |||||||||||||||||||||||||||||
Loan | 25 | Charleston Square | 1.0% | 0.0000% | 0.0163% | Actual/360 | 120 | 120 | 360 | 360 | 09/25/2014 | 11/06/2014 | 10/06/2024 | No | 10/06/2024 | 63,025 | ||||||||||||||||
Loan | 26 | Grand Central Place | 0.9% | 0.0000% | 0.0163% | Actual/360 | 120 | 119 | 360 | 359 | 08/29/2014 | 10/06/2014 | 09/06/2024 | No | 09/06/2024 | 54,113 | ||||||||||||||||
Loan | 27 | A-1 Self Storage | 0.9% | 0.0200% | 0.0163% | Actual/360 | 120 | 118 | 360 | 358 | 07/15/2014 | 09/06/2014 | 08/06/2024 | No | 08/06/2024 | 55,054 | ||||||||||||||||
Loan | 28 | Superstition Springs | 0.9% | 0.0000% | 0.0613% | Actual/360 | 120 | 120 | 360 | 360 | 09/12/2014 | 11/06/2014 | 10/06/2024 | No | 10/06/2024 | 54,476 | ||||||||||||||||
Loan | 29 | Montgomery Crossing | 0.9% | 0.0000% | 0.0163% | Actual/360 | 120 | 119 | 360 | 360 | 09/05/2014 | 10/06/2014 | 09/06/2024 | No | 09/06/2024 | 52,522 | ||||||||||||||||
Loan | 30 | 520 Lafayette Road | 0.9% | 0.0000% | 0.0163% | Actual/360 | 120 | 120 | 360 | 360 | 09/19/2014 | 11/06/2014 | 10/06/2024 | No | 10/06/2024 | 52,849 | ||||||||||||||||
Loan | 31 | 10 Clifton | 0.8% | 0.0000% | 0.0163% | Actual/360 | 120 | 119 | 360 | 360 | 09/04/2014 | 10/05/2014 | 09/05/2024 | No | 09/05/2024 | 50,257 | ||||||||||||||||
Loan | 32 | 674-678 West Maude | 0.8% | 0.0000% | 0.0163% | Actual/360 | 120 | 120 | 360 | 360 | 09/23/2014 | 11/06/2014 | 10/06/2024 | No | 10/06/2024 | 51,026 | ||||||||||||||||
Loan | 33 | 500 Lafayette Road | 0.8% | 0.0000% | 0.0163% | Actual/360 | 120 | 120 | 360 | 360 | 09/19/2014 | 11/06/2014 | 10/06/2024 | No | 10/06/2024 | 51,240 | ||||||||||||||||
Loan | 34 | Marquis Vista Apartments | 0.7% | 0.0000% | 0.0163% | Actual/360 | 120 | 120 | 360 | 360 | 09/24/2014 | 11/06/2014 | 10/06/2024 | No | 10/06/2024 | 44,231 | ||||||||||||||||
Loan | 35 | Freeway Junction Shopping Center | 0.7% | 0.0200% | 0.0163% | Actual/360 | 120 | 119 | 360 | 360 | 09/04/2014 | 10/06/2014 | 09/06/2024 | No | 09/06/2024 | 41,798 | ||||||||||||||||
Loan | 36 | Van Ness Mixed Use(28)(32) | 0.7% | 0.0200% | 0.0163% | Actual/360 | 60 | 60 | 360 | 360 | 09/19/2014 | 11/06/2014 | 10/06/2019 | No | 10/06/2019 | 39,641 | ||||||||||||||||
Loan | 37 | YNJ Hospitality Portfolio | 0.7% | 0.0000% | 0.0163% | Actual/360 | 120 | 119 | 300 | 299 | 08/21/2014 | 10/05/2014 | 09/05/2024 | No | 09/05/2024 | 44,156 | ||||||||||||||||
Property | 37.01 | Holiday Inn Express London | 0.4% | |||||||||||||||||||||||||||||
Property | 37.02 | Comfort Inn Columbus | 0.3% | |||||||||||||||||||||||||||||
Loan | 38 | Unique Thrift | 0.6% | 0.0000% | 0.0163% | Actual/360 | 120 | 118 | 360 | 358 | 07/31/2014 | 09/05/2014 | 08/05/2024 | No | 08/05/2024 | 39,416 | ||||||||||||||||
Loan | 39 | Hampton Inn St. Petersburg(32) | 0.6% | 0.0000% | 0.0563% | Actual/360 | 120 | 117 | 300 | 297 | 07/01/2014 | 08/06/2014 | 07/06/2024 | No | 07/06/2024 | 40,630 | ||||||||||||||||
Loan | 40 | Pacific Plaza | 0.6% | 0.0000% | 0.0663% | Actual/360 | 120 | 120 | 360 | 360 | 09/17/2014 | 11/06/2014 | 10/06/2024 | No | 10/06/2024 | 36,363 | ||||||||||||||||
Loan | 41 | Springhill Suites Bolingbrook(32) | 0.6% | 0.0200% | 0.0163% | Actual/360 | 60 | 59 | 360 | 360 | 08/28/2014 | 10/06/2014 | 09/06/2019 | No | 09/06/2019 | 35,010 | ||||||||||||||||
Loan | 42 | Union Hills Village | 0.6% | 0.0000% | 0.0463% | Actual/360 | 60 | 59 | 0 | 0 | 08/28/2014 | 10/06/2014 | 09/06/2019 | No | 09/06/2019 | 22,919 | ||||||||||||||||
Loan | 43 | Westview Shopping Center | 0.6% | 0.0000% | 0.0713% | Actual/360 | 120 | 120 | 360 | 360 | 10/03/2014 | 11/06/2014 | 10/06/2024 | No | 10/06/2024 | 32,856 | ||||||||||||||||
Loan | 44 | Hatteras Island Plaza | 0.5% | 0.0000% | 0.0613% | Actual/360 | 120 | 120 | 360 | 360 | 10/02/2014 | 11/06/2014 | 10/06/2024 | No | 10/06/2024 | 32,133 | ||||||||||||||||
Loan | 45 | Savoy Retail | 0.5% | 0.0000% | 0.0163% | Actual/360 | 120 | 120 | 360 | 360 | 10/01/2014 | 11/05/2014 | 10/05/2024 | No | 10/05/2024 | 30,909 | ||||||||||||||||
Loan | 46 | 443 Lafayette Road | 0.5% | 0.0000% | 0.0163% | Actual/360 | 120 | 120 | 360 | 360 | 09/19/2014 | 11/06/2014 | 10/06/2024 | No | 10/06/2024 | 30,889 | ||||||||||||||||
Loan | 47 | Bloomingdale Palms | 0.5% | 0.0000% | 0.0163% | Actual/360 | 120 | 119 | 360 | 360 | 09/11/2014 | 10/06/2014 | 09/06/2024 | No | 09/06/2024 | 30,927 | ||||||||||||||||
Loan | 48 | Crestmont Apartments | 0.5% | 0.0000% | 0.0163% | Actual/360 | 120 | 119 | 360 | 360 | 09/08/2014 | 10/06/2014 | 09/06/2024 | No | 09/06/2024 | 29,140 | ||||||||||||||||
Loan | 49 | 2455 Alft | 0.5% | 0.0000% | 0.0163% | Actual/360 | 120 | 120 | 360 | 360 | 10/01/2014 | 11/05/2014 | 10/05/2024 | No | 10/05/2024 | 29,977 | ||||||||||||||||
Loan | 50 | 6801 Lake Worth Road | 0.4% | 0.0000% | 0.0163% | Actual/360 | 120 | 120 | 360 | 360 | 09/12/2014 | 11/05/2014 | 10/05/2024 | No | 10/05/2024 | 27,203 | ||||||||||||||||
Loan | 51 | Towne Village | 0.4% | 0.0000% | 0.0813% | Actual/360 | 120 | 120 | 300 | 300 | 09/16/2014 | 11/06/2014 | 10/06/2024 | No | 10/06/2024 | 29,742 | ||||||||||||||||
Loan | 52 | Marquis Pointe | 0.4% | 0.0000% | 0.0713% | Actual/360 | 60 | 60 | 360 | 360 | 09/30/2014 | 11/06/2014 | 10/06/2019 | No | 10/06/2019 | 26,392 | ||||||||||||||||
Loan | 53 | Westpoint Pines | 0.4% | 0.0000% | 0.0163% | Actual/360 | 120 | 120 | 360 | 360 | 09/12/2014 | 11/06/2014 | 10/06/2024 | No | 10/06/2024 | 25,474 | ||||||||||||||||
Loan | 54 | Jacksonville Medical Centers | 0.4% | 0.0200% | 0.0163% | Actual/360 | 121 | 121 | 360 | 360 | 10/08/2014 | 11/06/2014 | 11/06/2024 | No | 11/06/2024 | 25,329 | ||||||||||||||||
Property | 54.01 | 103rd Street | 0.2% | |||||||||||||||||||||||||||||
Property | 54.02 | University Boulevard S | 0.2% | |||||||||||||||||||||||||||||
Loan | 55 | Groves at Fountain Park(32) | 0.4% | 0.0000% | 0.0163% | Actual/360 | 120 | 119 | 360 | 360 | 08/28/2014 | 10/05/2014 | 09/05/2024 | No | 09/05/2024 | 23,280 | ||||||||||||||||
Loan | 56 | Plantation Village | 0.3% | 0.0000% | 0.0613% | Actual/360 | 120 | 120 | 360 | 360 | 09/12/2014 | 11/06/2014 | 10/06/2024 | No | 10/06/2024 | 21,571 | ||||||||||||||||
Loan | 57 | Grand Plaza | 0.3% | 0.0200% | 0.0163% | Actual/360 | 120 | 120 | 360 | 360 | 09/17/2014 | 11/06/2014 | 10/06/2024 | No | 10/06/2024 | 20,599 | ||||||||||||||||
Loan | 58 | 315 Pacific Avenue | 0.3% | 0.0000% | 0.0163% | Actual/360 | 120 | 120 | 0 | 0 | 10/01/2014 | 11/05/2014 | 10/05/2024 | No | 10/05/2024 | 14,262 | ||||||||||||||||
Loan | 59 | Rite Aid Kerman CA | 0.3% | 0.0000% | 0.0163% | Actual/360 | 120 | 119 | 360 | 359 | 08/29/2014 | 10/06/2014 | 09/06/2024 | No | 09/06/2024 | 20,357 | ||||||||||||||||
Loan | 60 | Roebuck Center | 0.3% | 0.0000% | 0.0713% | Actual/360 | 120 | 120 | 300 | 300 | 09/29/2014 | 11/06/2014 | 10/06/2024 | No | 10/06/2024 | 20,057 | ||||||||||||||||
Loan | 61 | Rite Aid Woodhaven | 0.3% | 0.0200% | 0.0163% | Actual/360 | 120 | 120 | 300 | 300 | 09/26/2014 | 11/06/2014 | 10/06/2024 | No | 10/06/2024 | 19,733 | ||||||||||||||||
Loan | 62 | Shoppes at Avery Corner | 0.3% | 0.0000% | 0.0163% | Actual/360 | 120 | 120 | 360 | 360 | 09/17/2014 | 11/05/2014 | 10/05/2024 | No | 10/05/2024 | 16,849 | ||||||||||||||||
Loan | 63 | New Highlands Self Storage | 0.3% | 0.0000% | 0.0813% | Actual/360 | 121 | 121 | 360 | 360 | 10/07/2014 | 11/06/2014 | 11/06/2024 | No | 11/06/2024 | 15,498 | ||||||||||||||||
Loan | 64 | Meadowbrook Manor Estates | 0.3% | 0.0000% | 0.0163% | Actual/360 | 60 | 60 | 360 | 360 | 09/17/2014 | 11/06/2014 | 10/06/2019 | No | 10/06/2019 | 18,382 |
A-4
COMM 2014-CCRE20 | ||||||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||
Pari Passu | Pari Passu | |||||||||||||||||||||||||||||||
% of | Annual | Companion Loan | Companion Loan | Remaining | Crossed | |||||||||||||||||||||||||||
Property | Initial Pool | Debt | Monthly Debt | Annual Debt | Interest Only | Cash | With | Related | Underwritten | Underwritten | Grace | Payment | Appraised | |||||||||||||||||||
Flag | ID | Property Name | Balance | Service($)(8) | Service($) | Service($) | Period | Lockbox(9) | Management(10) | Other Loans | Borrower | NOI DSCR(8)(11)(12) | NCF DSCR(8)(11)(12) | Period(13) | Date | Value ($)(14) | ||||||||||||||||
Loan | 1 | Gateway Center Phase II(29)(32) | 10.1% | 5,203,683 | 650,460 | 7,805,525 | 119 | Hard | In Place | No | 1.81x | 1.75x | 0 | 6 | 451,000,000 | |||||||||||||||||
Loan | 2 | InterContinental Miami | 9.7% | 4,652,229 | 119 | Soft Springing Hard | Springing | No | 4.10x | 3.51x | 0 | 6 | 214,000,000 | |||||||||||||||||||
Loan | 3 | Marriott Atlanta Airport Gateway | 7.2% | 5,232,756 | Springing Hard | Springing | No | 1.79x | 1.56x | 0 | 6 | 116,600,000 | ||||||||||||||||||||
Loan | 4 | Harwood Center(29)(32) | 5.1% | 3,734,192 | 155,591 | 1,867,096 | 33 | Hard | Springing | No | 1.50x | 1.36x | 0 | 6 | 124,000,000 | |||||||||||||||||
Loan | 5 | Culver City Creative Office | 4.8% | 3,399,165 | Hard | Springing | No | 1.48x | 1.40x | 0 | 6 | 77,000,000 | ||||||||||||||||||||
Loan | 6 | 80 and 90 Maiden Lane(29) | 4.7% | 2,378,051 | 324,280 | 3,891,356 | 59 | Springing Hard | Springing | No | 1.83x | 1.73x | 0 | 6 | 235,000,000 | |||||||||||||||||
Loan | 7 | Beverly Connection(29)(30)(31)(32) | 3.7% | 2,057,307 | 514,327 | 6,171,922 | 118 | Hard | In Place | No | 1.56x | 1.51x | 0 | 6 | 260,000,000 | |||||||||||||||||
Loan | 8 | Dollar General | 3.4% | 2,438,167 | Hard | In Place | No | 1.72x | 1.48x | 0 | 6 | 59,100,000 | ||||||||||||||||||||
Loan | 9 | Crowne Plaza Houston Katy Freeway | 2.8% | 2,095,544 | Hard | Springing | No | 1.57x | 1.40x | 0 | 6 | 48,100,000 | ||||||||||||||||||||
Loan | 10 | Myrtle Beach Marriott Resort & Spa(29) | 2.5% | 1,854,675 | 443,061 | 5,316,734 | Hard | Springing | No | 1.82x | 1.62x | 0 | 6 | 166,000,000 | ||||||||||||||||||
Loan | 11 | U-Haul Pool 3(28) | 2.5% | 2,314,625 | Soft | Springing | No | 1.46x | 1.41x | 0 | 6 | 49,070,000 | ||||||||||||||||||||
Property | 11.01 | U-Haul Center Normandy | 0.3% | 5,700,000 | ||||||||||||||||||||||||||||
Property | 11.02 | U-Haul Center Up-Town | 0.3% | �� | 5,000,000 | |||||||||||||||||||||||||||
Property | 11.03 | U-Haul Center Springdale | 0.2% | 4,550,000 | ||||||||||||||||||||||||||||
Property | 11.04 | U-Haul Court Waterbury | 0.2% | 3,800,000 | ||||||||||||||||||||||||||||
Property | 11.05 | U-Haul Center Longview | 0.2% | 3,650,000 | ||||||||||||||||||||||||||||
Property | 11.06 | U-Haul Court Horsham | 0.2% | 3,600,000 | ||||||||||||||||||||||||||||
Property | 11.07 | U-Haul Center South Cobb | 0.2% | 3,400,000 | ||||||||||||||||||||||||||||
Property | 11.08 | U-Haul Center East Tampa | 0.2% | 2,825,000 | ||||||||||||||||||||||||||||
Property | 11.09 | U-Haul of York | 0.2% | 2,925,000 | ||||||||||||||||||||||||||||
Property | 11.10 | U-Haul Spring Valley | 0.1% | 2,700,000 | ||||||||||||||||||||||||||||
Property | 11.11 | U-Haul Center Riverside | 0.1% | 1,850,000 | ||||||||||||||||||||||||||||
Property | 11.12 | U-Haul Dixie Highway | 0.1% | 1,750,000 | ||||||||||||||||||||||||||||
Property | 11.13 | U-Haul Eastbrook | 0.1% | 1,600,000 | ||||||||||||||||||||||||||||
Property | 11.14 | U-Haul Southwest | 0.1% | 1,600,000 | ||||||||||||||||||||||||||||
Property | 11.15 | U-Haul Center Killeen | 0.1% | 1,595,000 | ||||||||||||||||||||||||||||
Property | 11.16 | U-Haul Center Holt Avenue | 0.1% | 1,425,000 | ||||||||||||||||||||||||||||
Property | 11.17 | U-Haul Parsons Avenue | 0.1% | 1,100,000 | ||||||||||||||||||||||||||||
Loan | 12 | DoubleTree Beachwood | 2.4% | 2,003,285 | Hard | Springing | No | 1.53x | 1.28x | 0 | 6 | 40,000,000 | ||||||||||||||||||||
Loan | 13 | Weber Industrial Portfolio(28)(32) | 2.2% | 2,042,679 | 1 | Soft Springing Hard | Springing | No | 1.42x | 1.34x | 0 | 6 | 38,270,000 | |||||||||||||||||||
Property | 13.01 | 417 & 433 West 164th Street | 0.5% | 7,100,000 | ||||||||||||||||||||||||||||
Property | 13.02 | 7200 Jack Newell Blvd. S. | 0.4% | 5,850,000 | ||||||||||||||||||||||||||||
Property | 13.03 | 120-150 West 154th Street | 0.3% | 4,830,000 | ||||||||||||||||||||||||||||
Property | 13.04 | 2801 N Earl Rudder Freeway | 0.3% | 4,400,000 | ||||||||||||||||||||||||||||
Property | 13.05 | 529-531 Aldo Avenue | 0.2% | 3,300,000 | ||||||||||||||||||||||||||||
Property | 13.06 | 7051-7061 Patterson Drive | 0.2% | 2,990,000 | ||||||||||||||||||||||||||||
Property | 13.07 | 11500 Iron Bridge Road | 0.2% | 3,350,000 | ||||||||||||||||||||||||||||
Property | 13.08 | 9750 & 9758 Doctor Perry Rd. | 0.1% | 1,600,000 | ||||||||||||||||||||||||||||
Property | 13.09 | 285 Independence Drive | 0.1% | 1,425,000 | ||||||||||||||||||||||||||||
Property | 13.10 | 13341 Kingston Avenue | 0.1% | 1,300,000 | ||||||||||||||||||||||||||||
Property | 13.11 | 4235 US Hwy 421 | 0.1% | 1,250,000 | ||||||||||||||||||||||||||||
Property | 13.12 | 8469 Burton Lane | 0.0% | 875,000 | ||||||||||||||||||||||||||||
Loan | 14 | 444 Lafayette Road | 2.0% | 1,501,378 | Hard | In Place | No | Yes - A | 2.02x | 1.87x | 0 | 6 | 34,100,000 | |||||||||||||||||||
Loan | 15 | ART Florida MF Portfolio IV | 1.8% | 1,322,770 | 36 | Soft | Springing | No | 1.64x | 1.49x | 0 | 6 | 32,740,000 | |||||||||||||||||||
Property | 15.01 | Indian Ridge | 0.3% | 5,600,000 | ||||||||||||||||||||||||||||
Property | 15.02 | Oak Ridge | 0.3% | 4,500,000 | ||||||||||||||||||||||||||||
Property | 15.03 | Whispering Pines | 0.3% | 5,500,000 | ||||||||||||||||||||||||||||
Property | 15.04 | Sanford Court | 0.2% | 5,000,000 | ||||||||||||||||||||||||||||
Property | 15.05 | Shadow Ridge | 0.2% | 3,300,000 | ||||||||||||||||||||||||||||
Property | 15.06 | Jefferson Way | 0.2% | 2,940,000 | ||||||||||||||||||||||||||||
Property | 15.07 | Driftwood | 0.2% | 3,500,000 | ||||||||||||||||||||||||||||
Property | 15.08 | Old Archer Court | 0.1% | 2,400,000 | ||||||||||||||||||||||||||||
Loan | 16 | Main Street Marketplace | 1.6% | 1,164,745 | 16 | Hard | Springing | No | 1.59x | 1.41x | 0 | 6 | 30,500,000 | |||||||||||||||||||
Loan | 17 | Two Park Central(32) | 1.6% | 1,120,486 | Hard | In Place | No | 2.01x | 1.75x | 0 | 6 | 24,600,000 | ||||||||||||||||||||
Loan | 18 | 1101 Fifth Avenue | 1.5% | 795,882 | 120 | Hard | Springing | No | Yes - B | 2.16x | 2.04x | 0 | 5 | 31,700,000 | ||||||||||||||||||
Loan | 19 | Brafferton Shopping Center(32) | 1.5% | 1,011,139 | 47 | Springing Hard | Springing | No | 1.95x | 1.82x | 0 | 6 | 23,500,000 | |||||||||||||||||||
Loan | 20 | Aloft Hotel Brickell | 1.4% | 837,675 | 118 | Springing Hard | Springing | No | 3.65x | 3.28x | 0 | 6 | 34,000,000 | |||||||||||||||||||
Loan | 21 | Veterans Outpatient Clinic | 1.3% | 926,077 | 35 | Hard | Springing | No | 1.51x | 1.49x | 0 | 6 | 20,100,000 | |||||||||||||||||||
Loan | 22 | Metro Plaza(28) | 1.2% | 863,034 | Springing Soft | Springing | No | Yes - C | 1.47x | 1.39x | 0 | 6 | 20,250,000 | |||||||||||||||||||
Loan | 23 | Mathews Crossing Phase I | 1.2% | 891,110 | 23 | Soft Springing Hard | Springing | No | 1.44x | 1.28x | 0 | 6 | 19,180,000 |
A-5
COMM 2014-CCRE20 | ||||||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||
Pari Passu | Pari Passu | |||||||||||||||||||||||||||||||
% of | Annual | Companion Loan | Companion Loan | Remaining | Crossed | |||||||||||||||||||||||||||
Property | Initial Pool | Debt | Monthly Debt | Annual Debt | Interest Only | Cash | With | Related | Underwritten | Underwritten | Grace | Payment | Appraised | |||||||||||||||||||
Flag | ID | Property Name | Balance | Service($)(8) | Service($) | Service($) | Period | Lockbox(9) | Management(10) | Other Loans | Borrower | NOI DSCR(8)(11)(12) | NCF DSCR(8)(11)(12) | Period(13) | Date | Value ($)(14) | ||||||||||||||||
Loan | 24 | CSRA MOB Portfolio II(31) | 1.2% | 871,693 | 24 | Hard | Springing | No | 1.54x | 1.41x | 0 | 6 | 19,800,000 | |||||||||||||||||||
Property | 24.01 | API Headquarters | 0.8% | 13,000,000 | ||||||||||||||||||||||||||||
Property | 24.02 | Virginia Women’s Center | 0.4% | 6,800,000 | ||||||||||||||||||||||||||||
Loan | 25 | Charleston Square | 1.0% | 756,304 | 36 | Hard | In Place | No | 1.47x | 1.32x | 0 | 6 | 16,100,000 | |||||||||||||||||||
Loan | 26 | Grand Central Place | 0.9% | 649,361 | Springing Hard | Springing | No | 2.05x | 1.71x | 0 | 6 | 18,000,000 | ||||||||||||||||||||
Loan | 27 | A-1 Self Storage | 0.9% | 660,654 | Springing Hard | Springing | No | 2.03x | 1.98x | 0 | 6 | 19,900,000 | ||||||||||||||||||||
Loan | 28 | Superstition Springs | 0.9% | 653,711 | 60 | Springing Hard | Springing | No | 1.80x | 1.61x | 0 | 6 | 14,100,000 | |||||||||||||||||||
Loan | 29 | Montgomery Crossing | 0.9% | 630,269 | 35 | Springing Hard | Springing | No | 1.68x | 1.57x | 0 | 6 | 14,100,000 | |||||||||||||||||||
Loan | 30 | 520 Lafayette Road | 0.9% | 634,192 | Hard | In Place | No | Yes - A | 1.94x | 1.75x | 0 | 6 | 14,300,000 | |||||||||||||||||||
Loan | 31 | 10 Clifton | 0.8% | 603,084 | 59 | Hard | Springing | No | 1.54x | 1.42x | 0 | 5 | 13,600,000 | |||||||||||||||||||
Loan | 32 | 674-678 West Maude | 0.8% | 612,308 | 24 | Springing Hard | Springing | No | 1.57x | 1.39x | 0 | 6 | 13,750,000 | |||||||||||||||||||
Loan | 33 | 500 Lafayette Road | 0.8% | 614,880 | Hard | In Place | No | Yes - A | 2.47x | 2.26x | 0 | 6 | 14,100,000 | |||||||||||||||||||
Loan | 34 | Marquis Vista Apartments | 0.7% | 530,772 | 24 | Springing Soft | Springing | No | 1.50x | 1.34x | 0 | 6 | 11,800,000 | |||||||||||||||||||
Loan | 35 | Freeway Junction Shopping Center | 0.7% | 501,571 | 23 | Springing Hard | Springing | No | 1.98x | 1.76x | 0 | 6 | 10,900,000 | |||||||||||||||||||
Loan | 36 | Van Ness Mixed Use(28)(32) | 0.7% | 475,697 | Hard | In Place | No | 1.38x | 1.34x | 0 | 6 | 11,200,000 | ||||||||||||||||||||
Loan | 37 | YNJ Hospitality Portfolio | 0.7% | 529,868 | Hard | Springing | No | 1.74x | 1.55x | 0 | 5 | 11,200,000 | ||||||||||||||||||||
Property | 37.01 | Holiday Inn Express London | 0.4% | 6,200,000 | ||||||||||||||||||||||||||||
Property | 37.02 | Comfort Inn Columbus | 0.3% | 5,000,000 | ||||||||||||||||||||||||||||
Loan | 38 | Unique Thrift | 0.6% | 472,998 | Hard | Springing | No | 1.50x | 1.48x | 0 | 5 | 10,600,000 | ||||||||||||||||||||
Loan | 39 | Hampton Inn St. Petersburg(32) | 0.6% | 487,564 | Springing Hard | Springing | No | 2.77x | 2.42x | 0 | 6 | 16,500,000 | ||||||||||||||||||||
Loan | 40 | Pacific Plaza | 0.6% | 436,354 | 12 | Springing Hard | Springing | No | 1.30x | 1.27x | 0 | 6 | 10,650,000 | |||||||||||||||||||
Loan | 41 | Springhill Suites Bolingbrook(32) | 0.6% | 420,118 | 11 | Hard | Springing | No | 2.27x | 2.02x | 0 | 6 | 10,600,000 | |||||||||||||||||||
Loan | 42 | Union Hills Village | 0.6% | 275,028 | 59 | Hard | Springing | No | 3.37x | 3.01x | 0 | 6 | 11,500,000 | |||||||||||||||||||
Loan | 43 | Westview Shopping Center | 0.6% | 394,267 | Hard | Springing | No | 2.22x | 2.02x | 0 | 6 | 11,300,000 | ||||||||||||||||||||
Loan | 44 | Hatteras Island Plaza | 0.5% | 385,596 | Springing Hard | Springing | No | 1.55x | 1.40x | 0 | 6 | 8,425,000 | ||||||||||||||||||||
Loan | 45 | Savoy Retail | 0.5% | 370,913 | 48 | Hard | Springing | No | 1.66x | 1.52x | 0 | 5 | 8,000,000 | |||||||||||||||||||
Loan | 46 | 443 Lafayette Road | 0.5% | 370,672 | Hard | In Place | No | Yes - A | 1.90x | 1.68x | 0 | 6 | 8,500,000 | |||||||||||||||||||
Loan | 47 | Bloomingdale Palms | 0.5% | 371,121 | 23 | Hard | Springing | No | 1.48x | 1.42x | 0 | 6 | 8,650,000 | |||||||||||||||||||
Loan | 48 | Crestmont Apartments | 0.5% | 349,682 | 71 | Springing Soft | Springing | No | 1.57x | 1.43x | 0 | 6 | 8,030,000 | |||||||||||||||||||
Loan | 49 | 2455 Alft | 0.5% | 359,729 | 36 | Springing Hard | Springing | No | 1.61x | 1.47x | 0 | 5 | 7,900,000 | |||||||||||||||||||
Loan | 50 | 6801 Lake Worth Road | 0.4% | 326,439 | 12 | Hard | Springing | No | 1.79x | 1.67x | 0 | 5 | 7,000,000 | |||||||||||||||||||
Loan | 51 | Towne Village | 0.4% | 356,903 | Soft | Springing | No | 1.73x | 1.67x | 0 | 6 | 8,900,000 | ||||||||||||||||||||
Loan | 52 | Marquis Pointe | 0.4% | 316,706 | Hard | Springing | No | 1.57x | 1.34x | 0 | 6 | 7,830,000 | ||||||||||||||||||||
Loan | 53 | Westpoint Pines | 0.4% | 305,689 | 48 | Springing Soft | Springing | No | 1.83x | 1.58x | 0 | 6 | 7,280,000 | |||||||||||||||||||
Loan | 54 | Jacksonville Medical Centers | 0.4% | 303,951 | 1 | Soft | Springing | No | 1.78x | 1.68x | 0 | 6 | 6,410,000 | |||||||||||||||||||
Property | 54.01 | 103rd Street | 0.2% | 3,550,000 | ||||||||||||||||||||||||||||
Property | 54.02 | University Boulevard S | 0.2% | 2,860,000 | ||||||||||||||||||||||||||||
Loan | 55 | Groves at Fountain Park(32) | 0.4% | 279,362 | 11 | Soft | Springing | No | 1.75x | 1.51x | 0 | 5 | 6,440,000 | |||||||||||||||||||
Loan | 56 | Plantation Village | 0.3% | 258,850 | Springing Hard | Springing | No | 1.65x | 1.54x | 0 | 6 | 5,550,000 | ||||||||||||||||||||
Loan | 57 | Grand Plaza | 0.3% | 247,190 | Springing Soft | Springing | No | Yes - C | 1.50x | 1.42x | 0 | 6 | 6,500,000 | |||||||||||||||||||
Loan | 58 | 315 Pacific Avenue | 0.3% | 171,144 | 120 | Hard | Springing | No | Yes - B | 2.90x | 2.89x | 0 | 5 | 7,400,000 | ||||||||||||||||||
Loan | 59 | Rite Aid Kerman CA | 0.3% | 244,278 | Hard | Springing | No | 1.91x | 1.83x | 0 | 6 | 7,800,000 | ||||||||||||||||||||
Loan | 60 | Roebuck Center | 0.3% | 240,683 | Springing Hard | Springing | No | 2.22x | 1.78x | 0 | 6 | 5,300,000 | ||||||||||||||||||||
Loan | 61 | Rite Aid Woodhaven | 0.3% | 236,796 | Hard | Springing | No | 1.47x | 1.41x | 0 | 6 | 5,000,000 | ||||||||||||||||||||
Loan | 62 | Shoppes at Avery Corner | 0.3% | 202,191 | 36 | Hard | Springing | No | 1.36x | 1.32x | 0 | 5 | 4,325,000 | |||||||||||||||||||
Loan | 63 | New Highlands Self Storage | 0.3% | 185,975 | 1 | Springing Hard | Springing | No | 1.60x | 1.54x | 0 | 6 | 4,250,000 | |||||||||||||||||||
Loan | 64 | Meadowbrook Manor Estates | 0.3% | 220,582 | 12 | Hard | Springing | No | 1.71x | 1.62x | 0 | 6 | 4,200,000 |
A-6
COMM 2014-CCRE20 | ||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||
% of | FIRREA | Cut-Off | LTV Ratio at | |||||||||||||||||||||||
Property | Initial Pool | Appraisal | Compliant | Date LTV | Maturity or | Year | ||||||||||||||||||||
Flag | ID | Property Name | Balance | As-of Date | (Yes/No) | Ratio(11)(12)(14) | ARD(11)(12)(14) | Address | City | County | State | Zip Code | Built | |||||||||||||
Loan | 1 | Gateway Center Phase II(29)(32) | 10.1% | 10/01/2014 | Yes | 66.5% | 66.5% | 550 Gateway Drive | Brooklyn | Kings | NY | 11217 | 2014 | |||||||||||||
Loan | 2 | InterContinental Miami | 9.7% | 06/23/2014 | Yes | 53.7% | 53.7% | 100 Chopin Plaza | Miami | Miami-Dade | FL | 33131 | 1982 | |||||||||||||
Loan | 3 | Marriott Atlanta Airport Gateway | 7.2% | 06/12/2014 | Yes | 72.6% | 59.0% | 2020 Convention Center Concourse | College Park | Clayton | GA | 30337 | 2010 | |||||||||||||
Loan | 4 | Harwood Center(29)(32) | 5.1% | 06/02/2014 | Yes | 72.6% | 63.8% | 1999 Bryan Street | Dallas | Dallas | TX | 75201 | 1982 | |||||||||||||
Loan | 5 | Culver City Creative Office | 4.8% | 10/01/2014 | Yes | 73.4% | 59.3% | 3520-3528, 3530-3536, 3540A-3542A Hayden Avenue and 8536 National Boulevard | Culver City | Los Angeles | CA | 90232 | 1946 | |||||||||||||
Loan | 6 | 80 and 90 Maiden Lane(29) | 4.7% | 07/01/2014 | Yes | 61.7% | 61.7% | 80 and 90 Maiden Lane | New York | New York | NY | 10038 | 1810, 1912 | |||||||||||||
Loan | 7 | Beverly Connection(29)(30)(31)(32) | 3.7% | 06/11/2014 | Yes | 67.3% | 67.3% | 100 North La Cienega Boulevard | Los Angeles | Los Angeles | CA | 90048 | 1948 | |||||||||||||
Loan | 8 | Dollar General | 3.4% | 07/16/2014 | Yes | 67.1% | 54.4% | 1900 Cardinal Drive | Fulton | Callaway | MO | 65251 | 1999 | |||||||||||||
Loan | 9 | Crowne Plaza Houston Katy Freeway | 2.8% | 06/24/2014 | Yes | 68.6% | 56.2% | 7611 Katy Freeway | Houston | Harris | TX | 77024 | 1981 | |||||||||||||
Loan | 10 | Myrtle Beach Marriott Resort & Spa(29) | 2.5% | 06/27/2014 | Yes | 69.7% | 56.8% | 8400 Costa Verde Drive | Myrtle Beach | Horry | SC | 29572 | 2003 | |||||||||||||
Loan | 11 | U-Haul Pool 3(28) | 2.5% | Various | Yes | 61.0% | 0.9% | Various | Various | Various | Various | Various | Various | |||||||||||||
Property | 11.01 | U-Haul Center Normandy | 0.3% | 06/13/2014 | Yes | 5481 Normandy Boulevard | Jacksonville | Duval | FL | 32205 | 1958-1984 | |||||||||||||||
Property | 11.02 | U-Haul Center Up-Town | 0.3% | 06/18/2014 | Yes | 4055 North Broadway Street | Chicago | Cook | IL | 60613 | 1960 | |||||||||||||||
Property | 11.03 | U-Haul Center Springdale | 0.2% | 06/20/2014 | Yes | 806 Twin City Avenue | Springdale | Washington | AR | 72764 | 1983 | |||||||||||||||
Property | 11.04 | U-Haul Court Waterbury | 0.2% | 06/23/2014 | Yes | 169 Meriden Road | Waterbury | New Haven | CT | 06708 | 1953, 1980 | |||||||||||||||
Property | 11.05 | U-Haul Center Longview | 0.2% | 06/24/2014 | Yes | 364 Oregon Way | Longview | Cowlitz | WA | 98632 | 1978 | |||||||||||||||
Property | 11.06 | U-Haul Court Horsham | 0.2% | 06/23/2014 | Yes | 1418 Easton Road | Horsham | Montgomery | PA | 19044 | 1950 | |||||||||||||||
Property | 11.07 | U-Haul Center South Cobb | 0.2% | 06/19/2014 | Yes | 2416 South Cobb Drive | Smyrna | Cobb | GA | 30080 | 1980 | |||||||||||||||
Property | 11.08 | U-Haul Center East Tampa | 0.2% | 06/19/2014 | Yes | 5806 North 56th Street | Tampa | Hillsborough | FL | 33610 | 1959 & 1994 | |||||||||||||||
Property | 11.09 | U-Haul of York | 0.2% | 06/23/2014 | Yes | 1104 Roosevelt Avenue | York | York | PA | 17404 | 1959 | |||||||||||||||
Property | 11.10 | U-Haul Spring Valley | 0.1% | 06/18/2014 | Yes | 8400 Two Notch Road | Columbia | Richland | SC | 29223 | 1990 | |||||||||||||||
Property | 11.11 | U-Haul Center Riverside | 0.1% | 06/17/2014 | Yes | 2400 Riverside Drive | Danville | Danville City | VA | 24540 | 1948 | |||||||||||||||
Property | 11.12 | U-Haul Dixie Highway | 0.1% | 06/19/2014 | Yes | 4425 Dixie Highway | Elsmere | Kenton | KY | 41018 | 1978 | |||||||||||||||
Property | 11.13 | U-Haul Eastbrook | 0.1% | 06/23/2014 | Yes | 3815 28th Street Southeast | Grand Rapids | Kent | MI | 49512 | 1962 | |||||||||||||||
Property | 11.14 | U-Haul Southwest | 0.1% | 06/23/2014 | Yes | 3165 South Westmoreland Road | Dallas | Dallas | TX | 75233 | 1968, 1981 | |||||||||||||||
Property | 11.15 | U-Haul Center Killeen | 0.1% | 06/19/2014 | Yes | 102 East Veterans Memorial Boulevard | Killeen | Bell | TX | 76541 | 1969 | |||||||||||||||
Property | 11.16 | U-Haul Center Holt Avenue | 0.1% | 06/20/2014 | Yes | 1512 West Holt Avenue | Pomona | Los Angeles | CA | 91768 | 1959 | |||||||||||||||
Property | 11.17 | U-Haul Parsons Avenue | 0.1% | 06/17/2014 | Yes | 1211 Parsons Avenue | Columbus | Franklin | OH | 43206 | 1949 | |||||||||||||||
Loan | 12 | DoubleTree Beachwood | 2.4% | 08/01/2014 | Yes | 71.3% | 53.3% | 3663 Park East Drive | Beachwood | Cuyahoga | OH | 44122 | 1977 | |||||||||||||
Loan | 13 | Weber Industrial Portfolio(28)(32) | 2.2% | Various | Yes | 69.2% | 51.0% | Various | Various | Various | Various | Various | Various | |||||||||||||
Property | 13.01 | 417 & 433 West 164th Street | 0.5% | 08/12/2014 | Yes | 417 & 433 West 164th Street | Carson | Los Angeles | CA | 90248 | 1967 | |||||||||||||||
Property | 13.02 | 7200 Jack Newell Blvd. S. | 0.4% | 08/12/2014 | Yes | 7200 Jack Newell Boulevard | Fort Worth | Tarrant | TX | 76118 | 2001 | |||||||||||||||
Property | 13.03 | 120-150 West 154th Street | 0.3% | 08/12/2014 | Yes | 120-150 West 154th Street | Gardena | Los Angeles | CA | 90248 | 1955 | |||||||||||||||
Property | 13.04 | 2801 N Earl Rudder Freeway | 0.3% | 08/15/2014 | Yes | 2801 North Earl Rudder Freeway | Bryan | Brazos | TX | 77803 | 2007 | |||||||||||||||
Property | 13.05 | 529-531 Aldo Avenue | 0.2% | 08/15/2014 | Yes | 529-531 Aldo Avenue | Santa Clara | Santa Clara | CA | 95054 | 1973 | |||||||||||||||
Property | 13.06 | 7051-7061 Patterson Drive | 0.2% | 08/15/2014 | Yes | 7051-7061 Patterson Drive | Garden Grove | Orange | CA | 92841 | 1979 | |||||||||||||||
Property | 13.07 | 11500 Iron Bridge Road | 0.2% | 08/18/2014 | Yes | 11500 Iron Bridge Road | Chester | Chesterfield | VA | 23831 | 1986 | |||||||||||||||
Property | 13.08 | 9750 & 9758 Doctor Perry Rd. | 0.1% | 08/15/2014 | Yes | 9750 & 9758 Doctor Perry Road | Ijamsville | Frederick | MD | 21754 | 2009 | |||||||||||||||
Property | 13.09 | 285 Independence Drive | 0.1% | 08/04/2014 | Yes | 285 Independence Drive | Winchester | Frederick | VA | 22602 | 2007 | |||||||||||||||
Property | 13.10 | 13341 Kingston Avenue | 0.1% | 08/18/2014 | Yes | 13341 Kingston Avenue | Chester | Chesterfield | VA | 23836 | 1973 | |||||||||||||||
Property | 13.11 | 4235 US Hwy 421 | 0.1% | 08/14/2014 | Yes | 4235 US Highway 421 | Currie | Pender | NC | 28435 | 1973 | |||||||||||||||
Property | 13.12 | 8469 Burton Lane | 0.0% | 08/15/2014 | Yes | 8469 Burton Lane | Upper Marlboro | Prince George’s | MD | 20772 | 2014 | |||||||||||||||
Loan | 14 | 444 Lafayette Road | 2.0% | 07/22/2014 | Yes | 70.7% | 57.6% | 444 Lafayette Road | St. Paul | Ramsey | MN | 55101 | 1919 | |||||||||||||
Loan | 15 | ART Florida MF Portfolio IV | 1.8% | Various | Yes | 65.4% | 57.4% | Various | Various | Various | FL | Various | Various | |||||||||||||
Property | 15.01 | Indian Ridge | 0.3% | 08/02/2014 | Yes | 2924 Miccosukee Road | Tallahassee | Leon | FL | 32308 | 1981 | |||||||||||||||
Property | 15.02 | Oak Ridge | 0.3% | 08/28/2014 | Yes | 1600 South Highway 27 | Clermont | Lake | FL | 34711 | 1985 | |||||||||||||||
Property | 15.03 | Whispering Pines | 0.3% | 08/22/2014 | Yes | 4591 Whispering Pines Lane | Fort Pierce | St. Lucie | FL | 34982 | 1986 | |||||||||||||||
Property | 15.04 | Sanford Court | 0.2% | 09/02/2014 | Yes | 3291 South Sanford Avenue | Sanford | Seminole | FL | 32773 | 1979 | |||||||||||||||
Property | 15.05 | Shadow Ridge | 0.2% | 09/02/2014 | Yes | 2424 Southwest Tharpe Street | Tallahassee | Leon | FL | 32303 | 1983 | |||||||||||||||
Property | 15.06 | Jefferson Way | 0.2% | 09/02/2014 | Yes | 409 Jefferson Avenue | Orange Park | Clay | FL | 32065 | 1987 | |||||||||||||||
Property | 15.07 | Driftwood | 0.2% | 08/28/2014 | Yes | 91 West 11th Street | Atlantic Beach | Duval | FL | 32233 | 1985 | |||||||||||||||
Property | 15.08 | Old Archer Court | 0.1% | 08/22/2014 | Yes | 3001 SW Archer Road | Gainesville | Alachua | FL | 32608 | 1977 | |||||||||||||||
Loan | 16 | Main Street Marketplace | 1.6% | 08/01/2014 | Yes | 62.3% | 52.6% | 300 Main Street | Nashua | Hillsborough | NH | 03060 | 1960 - 1968 | |||||||||||||
Loan | 17 | Two Park Central(32) | 1.6% | 05/14/2014 | Yes | 75.0% | 60.6% | 5301 Central Avenue Northeast and 300 San Mateo Boulevard Northeast | Albuquerque | Bernalillo | NM | 87108 | 1960, 1975 | |||||||||||||
Loan | 18 | 1101 Fifth Avenue | 1.5% | 07/14/2014 | Yes | 56.8% | 56.8% | 1101 Fifth Avenue | San Rafael | Marin | CA | 94901 | 1998 | |||||||||||||
Loan | 19 | Brafferton Shopping Center(32) | 1.5% | 07/25/2014 | Yes | 73.2% | 65.2% | 305-325 Garrisonville Road | Stafford | Stafford | VA | 22554 | 1979 | |||||||||||||
Loan | 20 | Aloft Hotel Brickell | 1.4% | 05/19/2014 | Yes | 50.0% | 50.0% | 1001 Southwest 2nd Avenue | Miami | Miami-Dade | FL | 33130 | 2013 | |||||||||||||
Loan | 21 | Veterans Outpatient Clinic | 1.3% | 06/02/2014 | Yes | 75.0% | 72.7% | 8033 Ray Mears Boulevard | Knoxville | Knoxville | TN | 37919 | 1980 | |||||||||||||
Loan | 22 | Metro Plaza(28) | 1.2% | 07/05/2014 | Yes | 70.0% | 56.6% | 126-198 South Vermont Avenue | Los Angeles | Los Angeles | CA | 90004 | 1986 | |||||||||||||
Loan | 23 | Mathews Crossing Phase I | 1.2% | 06/25/2014 | Yes | 73.0% | 63.0% | 8090 Atlantic Boulevard | Jacksonville | Duval | FL | 32211 | 1971 |
A-7
COMM 2014-CCRE20 | ||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||
% of | FIRREA | Cut-Off | LTV Ratio at | |||||||||||||||||||||||
Property | Initial Pool | Appraisal | Compliant | Date LTV | Maturity or | Year | ||||||||||||||||||||
Flag | ID | Property Name | Balance | As-of Date | (Yes/No) | Ratio(11)(12)(14) | ARD(11)(12)(14) | Address | City | County | State | Zip Code | Built | |||||||||||||
Loan | 24 | CSRA MOB Portfolio II(31) | 1.2% | Various | Yes | 69.8% | 60.1% | Various | Various | Various | Various | Various | Various | |||||||||||||
Property | 24.01 | API Headquarters | 0.8% | 05/23/2014 | Yes | 1550 Innovation Way | Hartford | Washington | WI | 53027 | 2004 | |||||||||||||||
Property | 24.02 | Virginia Women’s Center | 0.4% | 07/22/2014 | Yes | 7515 Right Flank Road | Mechanicsville | Hanover | VA | 23116 | 2013 | |||||||||||||||
Loan | 25 | Charleston Square | 1.0% | 05/25/2014 | Yes | 75.0% | 66.0% | 6600 West Hypoluxo Road | Lake Worth | Palm Beach | FL | 33467 | 1998 | |||||||||||||
Loan | 26 | Grand Central Place | 0.9% | 04/22/2014 | Yes | 61.0% | 49.0% | 2835 Old US Highway 27 | Somerset | Pulaski | KY | 42501 | 1987 | |||||||||||||
Loan | 27 | A-1 Self Storage | 0.9% | 06/02/2014 | Yes | 55.1% | 44.5% | 345 10th Street | Jersey City | Hudson | NJ | 07302 | 1880 | |||||||||||||
Loan | 28 | Superstition Springs | 0.9% | 07/25/2014 | Yes | 74.5% | 68.4% | 7307 & 7427 East Hampton Avenue | Mesa | Maricopa | AZ | 85209 | 1999; 2007 | |||||||||||||
Loan | 29 | Montgomery Crossing | 0.9% | 08/19/2014 | Yes | 73.8% | 64.5% | 4400-4420 Wyoming Boulevard Northeast | Albuquerque | Bernalillo | NM | 87111 | 1969 | |||||||||||||
Loan | 30 | 520 Lafayette Road | 0.9% | 07/22/2014 | Yes | 71.2% | 58.0% | 520 Lafayette Road | St. Paul | Ramsey | MN | 55101 | 1923 | |||||||||||||
Loan | 31 | 10 Clifton | 0.8% | 07/26/2014 | Yes | 73.6% | 67.3% | 10 Clifton Boulevard | Clifton | Passaic | NJ | 07011 | 1961 | |||||||||||||
Loan | 32 | 674-678 West Maude | 0.8% | 07/25/2014 | Yes | 72.7% | 62.2% | 674-678 West Maude Avenue | Sunnyvale | Santa Clara | CA | 94085 | 1975 | |||||||||||||
Loan | 33 | 500 Lafayette Road | 0.8% | 07/22/2014 | Yes | 70.0% | 57.0% | 500 Lafayette Road | St. Paul | Ramsey | MN | 55101 | 1900 | |||||||||||||
Loan | 34 | Marquis Vista Apartments | 0.7% | 08/14/2014 | Yes | 74.2% | 63.3% | 3324 Valley Brook Place | Decatur | DeKalb | GA | 30033 | 1983 | |||||||||||||
Loan | 35 | Freeway Junction Shopping Center | 0.7% | 07/09/2014 | Yes | 74.8% | 64.0% | 3797-3879 Georgia Highway 138 Southeast | Stockbridge | Clayton | GA | 30281 | 1988 | |||||||||||||
Loan | 36 | Van Ness Mixed Use(28)(32) | 0.7% | 06/27/2014 | Yes | 71.4% | 65.2% | 4215 Connecticut Avenue NW | Washington | District of Columbia | DC | 20008 | 1935 | |||||||||||||
Loan | 37 | YNJ Hospitality Portfolio | 0.7% | 06/19/2014 | Yes | 69.5% | 51.5% | Various | Various | Various | OH | Various | Various | |||||||||||||
Property | 37.01 | Holiday Inn Express London | 0.4% | 06/19/2014 | Yes | 100 Holiday Trail Northeast | London | Madison | OH | 43140 | 1998 | |||||||||||||||
Property | 37.02 | Comfort Inn Columbus | 0.3% | 06/19/2014 | Yes | 650 South High Street | Columbus | Franklin | OH | 43215 | 1967 | |||||||||||||||
Loan | 38 | Unique Thrift | 0.6% | 06/16/2014 | Yes | 71.5% | 58.4% | 112-122 Broad Street | Elizabeth | Union | NJ | 07201 | 1930 | |||||||||||||
Loan | 39 | Hampton Inn St. Petersburg(32) | 0.6% | 06/09/2014 | Yes | 45.2% | 33.0% | 80 Beach Drive Northeast | St. Petersburg | Pinellas | FL | 33701 | 2003 | |||||||||||||
Loan | 40 | Pacific Plaza | 0.6% | 05/09/2014 | Yes | 65.8% | 55.1% | 2382, 2390 and 2396 Crenshaw Boulevard | Torrance | Los Angeles | CA | 90501 | 1992 | |||||||||||||
Loan | 41 | Springhill Suites Bolingbrook(32) | 0.6% | 05/01/2014 | Yes | 66.0% | 61.6% | 125 Remington Boulevard | Bolingbrook | Will | IL | 60440 | 2000 | |||||||||||||
Loan | 42 | Union Hills Village | 0.6% | 07/28/2014 | Yes | 59.6% | 59.6% | 18631 North 19th Avenue | Phoenix | Maricopa | AZ | 85016 | 1988 | |||||||||||||
Loan | 43 | Westview Shopping Center | 0.6% | 06/13/2014 | Yes | 58.4% | 47.0% | 3305-3501 Olton Road | Plainview | Hale | TX | 79072 | 1985 | |||||||||||||
Loan | 44 | Hatteras Island Plaza | 0.5% | 07/27/2014 | Yes | 74.8% | 60.6% | 41934 NC Highway | Avon | Dare | NC | 27915 | 1988 | |||||||||||||
Loan | 45 | Savoy Retail | 0.5% | 07/02/2014 | Yes | 75.0% | 67.4% | 8511-8521 Liberty Road | Randallstown | Baltimore | MD | 21133 | 1967 | |||||||||||||
Loan | 46 | 443 Lafayette Road | 0.5% | 07/22/2014 | Yes | 70.0% | 57.0% | 443 Lafayette Road | St. Paul | Ramsey | MN | 55101 | 1919 | |||||||||||||
Loan | 47 | Bloomingdale Palms | 0.5% | 08/05/2014 | Yes | 68.2% | 58.7% | 11104-11110 Bloomingdale Avenue | Riverview | Hillsborough | FL | 33578 | 2007; 2008; 2012 | |||||||||||||
Loan | 48 | Crestmont Apartments | 0.5% | 08/04/2014 | Yes | 72.2% | 67.4% | 708 Woodward Way | Arlington | Tarrant | TX | 76011 | 1979 | |||||||||||||
Loan | 49 | 2455 Alft | 0.5% | 09/03/2014 | Yes | 72.8% | 64.1% | 2455 Alft Lane | Elgin | Kane | IL | 60124 | 2000 | |||||||||||||
Loan | 50 | 6801 Lake Worth Road | 0.4% | 08/02/2014 | Yes | 75.0% | 62.8% | 6801 & 6805 Lake Worth Road | Greenacres | Palm Beach | FL | 33467 | 1979 | |||||||||||||
Loan | 51 | Towne Village | 0.4% | 08/13/2014 | Yes | 58.4% | 43.3% | 200 Community Drive | Avon Lake | Lorain | OH | 44012 | 1999 | |||||||||||||
Loan | 52 | Marquis Pointe | 0.4% | 08/11/2014 | Yes | 63.9% | 58.8% | 1313 Stone Mill Way | Stone Mountain | DeKalb | GA | 30083 | 1973 | |||||||||||||
Loan | 53 | Westpoint Pines | 0.4% | 07/02/2014 | Yes | 68.7% | 61.6% | 3000 Las Vegas Trail | Fort Worth | Tarrant | TX | 76116 | 1969 | |||||||||||||
Loan | 54 | Jacksonville Medical Centers | 0.4% | 06/04/2014 | Yes | 74.9% | 61.3% | Various | Jacksonville | Duval | FL | Various | Various | |||||||||||||
Property | 54.01 | 103rd Street | 0.2% | 06/04/2014 | Yes | 7685 103rd Street | Jacksonville | Duval | FL | 32210 | 2006 | |||||||||||||||
Property | 54.02 | University Boulevard S | 0.2% | 06/04/2014 | Yes | 3604 University Boulevard South | Jacksonville | Duval | FL | 32216 | 1970 | |||||||||||||||
Loan | 55 | Groves at Fountain Park(32) | 0.4% | 08/08/2014 | Yes | 71.4% | 59.4% | 2773 Citizens Place | Columbus | Franklin | OH | 43232 | 1971 | |||||||||||||
Loan | 56 | Plantation Village | 0.3% | 07/02/2014 | Yes | 73.9% | 60.4% | 1468 Lafayette Parkway | LaGrange | Troup | GA | 30241 | 2006 | |||||||||||||
Loan | 57 | Grand Plaza | 0.3% | 07/01/2014 | Yes | 62.5% | 50.5% | 130 East Grand Avenue | El Segundo | Los Angeles | CA | 90245 | 1989 | |||||||||||||
Loan | 58 | 315 Pacific Avenue | 0.3% | 07/28/2014 | Yes | 54.1% | 54.1% | 315 Pacific Avenue | San Francisco | San Francisco | CA | 94111 | 1908 | |||||||||||||
Loan | 59 | Rite Aid Kerman CA | 0.3% | 07/01/2014 | Yes | 50.3% | 41.0% | 478 South Madera Avenue | Kerman | Fresno | CA | 93630 | 2010 | |||||||||||||
Loan | 60 | Roebuck Center | 0.3% | 06/09/2014 | Yes | 66.0% | 49.0% | 9060-9098 Parkway East | Birmingham | Jefferson | AL | 35206 | 1959 | |||||||||||||
Loan | 61 | Rite Aid Woodhaven | 0.3% | 08/07/2014 | Yes | 68.6% | 51.0% | 25050 Allen Road | Woodhaven | Wayne | MI | 48183 | 2008 | |||||||||||||
Loan | 62 | Shoppes at Avery Corner | 0.3% | 07/31/2014 | Yes | 74.7% | 65.7% | 2694-2698 Highway 77 | Panama City | Bay | FL | 32401 | 2008 | |||||||||||||
Loan | 63 | New Highlands Self Storage | 0.3% | 08/05/2014 | Yes | 70.6% | 57.4% | 2385 E.F. Griffin Road | Bartow | Polk | FL | 33830 | 2006 | |||||||||||||
Loan | 64 | Meadowbrook Manor Estates | 0.3% | 08/14/2014 | Yes | 71.4% | 68.0% | 7280 West Mount Morris Road | Flushing | Genesee | MI | 48433 | 1971 |
A-8
COMM 2014-CCRE20 | ||||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||
Net | Loan per Net | |||||||||||||||||||||||||||||
% of | Rentable Area | Units | Rentable Area | Second Most | Second | Second | ||||||||||||||||||||||||
Property | Initial Pool | Year | (SF/Units/ | of | (SF/Units/ | Prepayment Provisions | Most Recent Operating | Most Recent | Most Recent | Most Recent | Recent Operating | Most Recent | Most Recent | |||||||||||||||||
Flag | ID | Property Name | Balance | Renovated | Rooms/Pads) | Measure | Rooms/Pads) ($)(11)(12) | (# of payments)(16) | Statements Date | EGI ($) | Expenses($) | NOI($) | Statements Date | EGI($) | Expenses($) | |||||||||||||||
Loan | 1 | Gateway Center Phase II(29)(32) | 10.1% | NAP | 602,164 | Sq. Ft. | 498 | L(25), D(90), O(5) | ||||||||||||||||||||||
Loan | 2 | InterContinental Miami | 9.7% | 2008 - 2013 | 641 | Rooms | 179,407 | YM(25), D or YM(88), O(7) | T-12 7/31/2014 | 68,189,687 | 48,777,326 | 19,412,360 | 12/31/2013 | 63,696,570 | 45,755,272 | |||||||||||||||
Loan | 3 | Marriott Atlanta Airport Gateway | 7.2% | NAP | 403 | Rooms | 210,027 | L(25), D(91), O(4) | T-12 7/31/2014 | 30,289,308 | 20,889,513 | 9,399,795 | 12/31/2013 | 29,403,357 | 20,396,320 | |||||||||||||||
Loan | 4 | Harwood Center(29)(32) | 5.1% | 2014 | 723,963 | Sq. Ft. | 124 | L(27), D(89), O(4) | T-12 6/30/2014 | 14,709,948 | 6,484,818 | 8,225,130 | 12/31/2013 | 13,777,255 | 6,105,011 | |||||||||||||||
Loan | 5 | Culver City Creative Office | 4.8% | 2014 | 157,491 | Sq. Ft. | 359 | L(24), D(92), O(4) | T-12 3/31/2014 | 5,513,585 | 1,327,308 | 4,186,277 | 12/31/2013 | 5,254,136 | 1,385,011 | |||||||||||||||
Loan | 6 | 80 and 90 Maiden Lane(29) | 4.7% | 1986, 1988, 2004, 2013 | 552,064 | Sq. Ft. | 263 | L(25), D(31), O(4) | 12/31/2013 | 15,794,929 | 8,021,524 | 7,773,405 | 12/31/2012 | 18,051,375 | 7,083,898 | |||||||||||||||
Loan | 7 | Beverly Connection(29)(30)(31)(32) | 3.7% | 1998, 2008, 2012 | 334,566 | Sq. Ft. | 523 | L(26), D(90), O(4) | T-12 5/31/2014 | 17,010,978 | 6,513,762 | 10,497,216 | 12/31/2013 | 15,316,987 | 6,044,614 | |||||||||||||||
Loan | 8 | Dollar General | 3.4% | NAP | 1,125,576 | Sq. Ft. | 35 | L(24), D(91), O(5) | T-12 7/31/2014 | 4,136,316 | 4,136,316 | 12/31/2013 | 4,136,000 | |||||||||||||||||
Loan | 9 | Crowne Plaza Houston Katy Freeway | 2.8% | 2012 | 207 | Rooms | 159,420 | L(24), D(93), O(3) | T-12 8/31/2014 | 8,687,788 | 5,306,891 | 3,380,898 | 12/31/2013 | 7,750,538 | 4,704,135 | |||||||||||||||
Loan | 10 | Myrtle Beach Marriott Resort & Spa(29) | 2.5% | 2011 | 405 | Rooms | 285,720 | L(26), D(90), O(4) | T-12 6/30/2014 | 28,458,386 | 15,356,579 | 13,101,807 | 12/31/2013 | 28,856,635 | 15,452,172 | |||||||||||||||
Loan | 11 | U-Haul Pool 3(28) | 2.5% | Various | 368,944 | Sq. Ft. | 81 | L(25), D(211), O(4) | T-12 4/30/2014 | 5,409,520 | 1,831,660 | 3,577,859 | 12/31/2013 | 5,150,070 | 1,813,891 | |||||||||||||||
Property | 11.01 | U-Haul Center Normandy | 0.3% | NAP | 42,226 | Sq. Ft. | 81 | T-12 4/30/2014 | 731,477 | 167,679 | 563,799 | 12/31/2013 | 624,890 | 158,571 | ||||||||||||||||
Property | 11.02 | U-Haul Center Up-Town | 0.3% | 1975 | 12,637 | Sq. Ft. | 241 | T-12 4/30/2014 | 458,476 | 158,079 | 300,397 | 12/31/2013 | 458,672 | 158,266 | ||||||||||||||||
Property | 11.03 | U-Haul Center Springdale | 0.2% | NAP | 50,867 | Sq. Ft. | 54 | T-12 4/30/2014 | 422,799 | 118,559 | 304,239 | 12/31/2013 | 408,498 | 121,051 | ||||||||||||||||
Property | 11.04 | U-Haul Court Waterbury | 0.2% | NAP | 15,570 | Sq. Ft. | 149 | T-12 4/30/2014 | 437,716 | 121,857 | 315,859 | 12/31/2013 | 400,920 | 122,934 | ||||||||||||||||
Property | 11.05 | U-Haul Center Longview | 0.2% | 2014 | 31,980 | Sq. Ft. | 69 | T-12 4/30/2014 | 385,943 | 127,927 | 258,015 | 12/31/2013 | 335,406 | 126,340 | ||||||||||||||||
Property | 11.06 | U-Haul Court Horsham | 0.2% | 1983, 1994, 1997 | 16,901 | Sq. Ft. | 130 | T-12 4/30/2014 | 346,774 | 120,335 | 226,439 | 12/31/2013 | 316,141 | 124,438 | ||||||||||||||||
Property | 11.07 | U-Haul Center South Cobb | 0.2% | NAP | 22,564 | Sq. Ft. | 92 | T-12 4/30/2014 | 340,073 | 92,116 | 247,956 | 12/31/2013 | 332,407 | 95,265 | ||||||||||||||||
Property | 11.08 | U-Haul Center East Tampa | 0.2% | NAP | 27,637 | Sq. Ft. | 65 | T-12 4/30/2014 | 371,793 | 113,042 | 258,751 | 12/31/2013 | 358,261 | 102,887 | ||||||||||||||||
Property | 11.09 | U-Haul of York | 0.2% | 1990 | 21,342 | Sq. Ft. | 83 | T-12 4/30/2014 | 267,477 | 103,664 | 163,813 | 12/31/2013 | 276,704 | 98,093 | ||||||||||||||||
Property | 11.10 | U-Haul Spring Valley | 0.1% | NAP | 30,800 | Sq. Ft. | 54 | T-12 4/30/2014 | 303,579 | 131,085 | 172,494 | 12/31/2013 | 315,159 | 129,314 | ||||||||||||||||
Property | 11.11 | U-Haul Center Riverside | 0.1% | NAP | 18,287 | Sq. Ft. | 62 | T-12 4/30/2014 | 214,229 | 77,086 | 137,143 | 12/31/2013 | 209,967 | 66,472 | ||||||||||||||||
Property | 11.12 | U-Haul Dixie Highway | 0.1% | 2002 | 13,569 | Sq. Ft. | 79 | T-12 4/30/2014 | 209,529 | 80,799 | 128,730 | 12/31/2013 | 211,719 | 87,567 | ||||||||||||||||
Property | 11.13 | U-Haul Eastbrook | 0.1% | NAP | 15,505 | Sq. Ft. | 63 | T-12 4/30/2014 | 266,179 | 112,429 | 153,750 | 12/31/2013 | 248,491 | 108,728 | ||||||||||||||||
Property | 11.14 | U-Haul Southwest | 0.1% | NAP | 13,825 | Sq. Ft. | 70 | T-12 4/30/2014 | 177,888 | 82,528 | 95,361 | 12/31/2013 | 186,188 | 84,027 | ||||||||||||||||
Property | 11.15 | U-Haul Center Killeen | 0.1% | NAP | 14,230 | Sq. Ft. | 68 | T-12 4/30/2014 | 170,913 | 86,023 | 84,890 | 12/31/2013 | 187,201 | 83,714 | ||||||||||||||||
Property | 11.16 | U-Haul Center Holt Avenue | 0.1% | NAP | 10,660 | Sq. Ft. | 81 | T-12 4/30/2014 | 142,043 | 64,021 | 78,022 | 12/31/2013 | 118,154 | 70,930 | ||||||||||||||||
Property | 11.17 | U-Haul Parsons Avenue | 0.1% | NAP | 10,344 | Sq. Ft. | 65 | T-12 4/30/2014 | 162,631 | 74,431 | 88,201 | 12/31/2013 | 161,290 | 75,295 | ||||||||||||||||
Loan | 12 | DoubleTree Beachwood | 2.4% | 2013, 2014 | 404 | Rooms | 70,545 | L(24), D(93), O(3) | T-12 6/30/2014 | 12,975,597 | 9,901,494 | 3,074,103 | 12/31/2013 | 13,462,117 | 10,225,120 | |||||||||||||||
Loan | 13 | Weber Industrial Portfolio(28)(32) | 2.2% | Various | 282,536 | Sq. Ft. | 94 | L(24), YM1(94), O(3) | ||||||||||||||||||||||
Property | 13.01 | 417 & 433 West 164th Street | 0.5% | 1994 | 31,360 | Sq. Ft. | 170 | |||||||||||||||||||||||
Property | 13.02 | 7200 Jack Newell Blvd. S. | 0.4% | 2014 | 48,300 | Sq. Ft. | 87 | |||||||||||||||||||||||
Property | 13.03 | 120-150 West 154th Street | 0.3% | 1984 | 27,620 | Sq. Ft. | 122 | |||||||||||||||||||||||
Property | 13.04 | 2801 N Earl Rudder Freeway | 0.3% | NAP | 26,156 | Sq. Ft. | 121 | |||||||||||||||||||||||
Property | 13.05 | 529-531 Aldo Avenue | 0.2% | 2003 | 15,744 | Sq. Ft. | 157 | |||||||||||||||||||||||
Property | 13.06 | 7051-7061 Patterson Drive | 0.2% | 1989 | 18,600 | Sq. Ft. | 121 | |||||||||||||||||||||||
Property | 13.07 | 11500 Iron Bridge Road | 0.2% | 2012 | 44,300 | Sq. Ft. | 45 | |||||||||||||||||||||||
Property | 13.08 | 9750 & 9758 Doctor Perry Rd. | 0.1% | NAP | 8,340 | Sq. Ft. | 115 | |||||||||||||||||||||||
Property | 13.09 | 285 Independence Drive | 0.1% | NAP | 9,600 | Sq. Ft. | 89 | |||||||||||||||||||||||
Property | 13.10 | 13341 Kingston Avenue | 0.1% | NAP | 11,440 | Sq. Ft. | 62 | |||||||||||||||||||||||
Property | 13.11 | 4235 US Hwy 421 | 0.1% | NAP | 35,496 | Sq. Ft. | 19 | |||||||||||||||||||||||
Property | 13.12 | 8469 Burton Lane | 0.0% | NAP | 5,580 | Sq. Ft. | 85 | |||||||||||||||||||||||
Loan | 14 | 444 Lafayette Road | 2.0% | 2006 | 282,565 | Sq. Ft. | 85 | L(24), D(92), O(4) | T-12 6/30/2014 | 5,303,094 | 2,492,429 | 2,810,665 | 12/31/2013 | 5,217,749 | 2,641,416 | |||||||||||||||
Loan | 15 | ART Florida MF Portfolio IV | 1.8% | 2011-2014 | 625 | Units | 34,240 | L(24), D(92), O(4) | T-12 6/30/2014 | 3,938,612 | 1,905,470 | 2,033,142 | 12/31/2013 | 3,690,012 | 1,937,424 | |||||||||||||||
Property | 15.01 | Indian Ridge | 0.3% | 2011-2014 | 96 | Units | 41,667 | T-12 6/30/2014 | 601,298 | 253,759 | 347,539 | 12/31/2013 | 593,327 | 268,370 | ||||||||||||||||
Property | 15.02 | Oak Ridge | 0.3% | 2011-2014 | 63 | Units | 52,381 | T-12 6/30/2014 | 498,996 | 183,974 | 315,022 | 12/31/2013 | 480,808 | 176,261 | ||||||||||||||||
Property | 15.03 | Whispering Pines | 0.3% | 2011-2014 | 108 | Units | 29,630 | T-12 6/30/2014 | 615,735 | 295,110 | 320,625 | 12/31/2013 | 581,636 | 319,328 | ||||||||||||||||
Property | 15.04 | Sanford Court | 0.2% | 2011-2014 | 106 | Units | 27,358 | T-12 6/30/2014 | 643,146 | 370,785 | 272,361 | 12/31/2013 | 555,657 | 373,271 | ||||||||||||||||
Property | 15.05 | Shadow Ridge | 0.2% | 2011-2014 | 62 | Units | 37,097 | T-12 6/30/2014 | 402,856 | 179,273 | 223,583 | 12/31/2013 | 391,035 | 183,309 | ||||||||||||||||
Property | 15.06 | Jefferson Way | 0.2% | 2011-2014 | 56 | Units | 39,286 | T-12 6/30/2014 | 372,013 | 163,734 | 208,279 | 12/31/2013 | 354,222 | 167,701 | ||||||||||||||||
Property | 15.07 | Driftwood | 0.2% | 2011-2014 | 62 | Units | 32,258 | T-12 6/30/2014 | 410,561 | 224,207 | 186,354 | 12/31/2013 | 380,323 | 209,665 | ||||||||||||||||
Property | 15.08 | Old Archer Court | 0.1% | 2011-2014 | 72 | Units | 20,833 | T-12 6/30/2014 | 394,007 | 234,628 | 159,379 | 12/31/2013 | 353,004 | 239,519 | ||||||||||||||||
Loan | 16 | Main Street Marketplace | 1.6% | 2008 | 269,584 | Sq. Ft. | 70 | L(26), D(90), O(4) | 12/31/2013 | 2,911,609 | 1,126,625 | 1,784,984 | 12/31/2012 | 2,736,581 | 1,110,621 | |||||||||||||||
Loan | 17 | Two Park Central(32) | 1.6% | 1994, 2006 | 261,284 | Sq. Ft. | 71 | L(24), D(92), O(4) | T-12 6/30/2014 | 4,220,237 | 1,840,286 | 2,379,951 | 12/31/2013 | 4,101,620 | 2,024,219 | |||||||||||||||
Loan | 18 | 1101 Fifth Avenue | 1.5% | NAP | 77,425 | Sq. Ft. | 232 | L(24), D(93), O(3) | T-12 6/30/2014 | 2,202,930 | 803,400 | 1,399,530 | 12/31/2013 | 2,384,447 | 751,631 | |||||||||||||||
Loan | 19 | Brafferton Shopping Center(32) | 1.5% | 1997, 2009 | 94,142 | Sq. Ft. | 183 | L(25), D(91), O(4) | 12/31/2013 | 2,291,319 | 422,928 | 1,868,391 | 12/31/2012 | 2,366,375 | 402,841 | |||||||||||||||
Loan | 20 | Aloft Hotel Brickell | 1.4% | NAP | 160 | Rooms | 106,250 | L(36), YM2(80), O(4) | T-12 8/31/2014 | 6,814,371 | 4,280,874 | 2,533,497 | ||||||||||||||||||
Loan | 21 | Veterans Outpatient Clinic | 1.3% | 2007; 1009 | 80,275 | Sq. Ft. | 188 | L(25), D(31), O(4) | T-12 6/30/2014 | 1,609,440 | 131,126 | 1,478,314 | 12/31/2013 | 1,609,444 | 130,805 | |||||||||||||||
Loan | 22 | Metro Plaza(28) | 1.2% | NAP | 57,991 | Sq. Ft. | 244 | L(24), D(92), O(4) | T-12 4/30/2014 | 1,734,463 | 417,771 | 1,316,692 | 12/31/2013 | 1,811,274 | 418,710 | |||||||||||||||
Loan | 23 | Mathews Crossing Phase I | 1.2% | 2013 | 487 | Units | 28,747 | L(25), D(92), O(3) | T-9 5/31/2014 Annualized | 2,788,715 | 1,560,597 | 1,228,118 |
A-9
COMM 2014-CCRE20 | ||||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||
Net | Loan per Net | |||||||||||||||||||||||||||||
% of | Rentable Area | Units | Rentable Area | Second Most | Second | Second | ||||||||||||||||||||||||
Property | Initial Pool | Year | (SF/Units/ | of | (SF/Units/ | Prepayment Provisions | Most Recent Operating | Most Recent | Most Recent | Most Recent | Recent Operating | Most Recent | Most Recent | |||||||||||||||||
Flag | ID | Property Name | Balance | Renovated | Rooms/Pads) | Measure | Rooms/Pads) ($)(11)(12) | (# of payments)(16) | Statements Date | EGI ($) | Expenses($) | NOI($) | Statements Date | EGI($) | Expenses($) | |||||||||||||||
Loan | 24 | CSRA MOB Portfolio II(31) | 1.2% | NAP | 93,822 | Sq. Ft. | 147 | L(24), D(93), O(3) | ||||||||||||||||||||||
Property | 24.01 | API Headquarters | 0.8% | NAP | 73,756 | Sq. Ft. | 123 | 12/31/2013 | 977,191 | 977,191 | 12/31/2012 | 958,030 | ||||||||||||||||||
Property | 24.02 | Virginia Women’s Center | 0.4% | NAP | 20,066 | Sq. Ft. | 237 | |||||||||||||||||||||||
Loan | 25 | Charleston Square | 1.0% | NAP | 85,219 | Sq. Ft. | 142 | L(24), D(92), O(4) | T-12 6/30/2014 | 1,601,362 | 513,282 | 1,088,080 | 12/31/2013 | 1,538,386 | 534,599 | |||||||||||||||
Loan | 26 | Grand Central Place | 0.9% | NAP | 290,501 | Sq. Ft. | 38 | L(25), D(91), O(4) | T-12 6/30/2014 | 1,491,806 | 267,118 | 1,224,688 | 12/31/2013 | 1,508,461 | 270,584 | |||||||||||||||
Loan | 27 | A-1 Self Storage | 0.9% | 1980 | 105,113 | Sq. Ft. | 104 | L(26), D(91), O(3) | T-12 4/30/2014 | 2,092,923 | 549,546 | 1,543,377 | 12/31/2013 | 2,063,940 | 563,970 | |||||||||||||||
Loan | 28 | Superstition Springs | 0.9% | NAP | 100,704 | Sq. Ft. | 104 | L(24), D(92), O(4) | T-12 7/31/2014 | 1,254,185 | 278,755 | 975,430 | 12/31/2013 | 1,149,593 | 261,154 | |||||||||||||||
Loan | 29 | Montgomery Crossing | 0.9% | NAP | 93,242 | Sq. Ft. | 112 | L(25), D(91), O(4) | T-12 6/30/2014 | 1,296,422 | 336,279 | 960,143 | 12/31/2013 | 1,353,848 | 352,292 | |||||||||||||||
Loan | 30 | 520 Lafayette Road | 0.9% | 1986 | 152,944 | Sq. Ft. | 67 | L(24), D(92), O(4) | T-12 6/30/2014 | 2,844,416 | 1,740,861 | 1,103,555 | 12/31/2013 | 2,775,060 | 1,700,881 | |||||||||||||||
Loan | 31 | 10 Clifton | 0.8% | 2004 | 144,014 | Sq. Ft. | 70 | L(25), D(92), O(3) | 12/31/2013 | 1,444,200 | 526,791 | |||||||||||||||||||
Loan | 32 | 674-678 West Maude | 0.8% | 2013 | 39,311 | Sq. Ft. | 254 | L(24), D(91), O(5) | 12/31/2013 | 954,629 | 244,190 | 710,439 | ||||||||||||||||||
Loan | 33 | 500 Lafayette Road | 0.8% | 1984 | 140,440 | Sq. Ft. | 70 | L(24), D(92), O(4) | T-12 6/30/2014 | 2,949,632 | 1,503,480 | 1,446,153 | 12/31/2013 | 2,888,090 | 1,481,555 | |||||||||||||||
Loan | 34 | Marquis Vista Apartments | 0.7% | NAP | 250 | Units | 35,000 | L(24), D(92), O(4) | T-12 8/31/2014 | 1,693,427 | 851,417 | 842,010 | 12/31/2013 | 1,641,610 | 883,784 | |||||||||||||||
Loan | 35 | Freeway Junction Shopping Center | 0.7% | 1993, 2005 | 156,834 | Sq. Ft. | 52 | L(25), D(92), O(3) | T-12 4/30/2014 | 1,208,321 | 321,383 | 886,938 | 12/31/2013 | 1,241,410 | 303,422 | |||||||||||||||
Loan | 36 | Van Ness Mixed Use(28)(32) | 0.7% | NAP | 20,131 | Sq. Ft. | 397 | L(24), D(30), O(6) | T-12 7/31/2014 | 834,860 | 269,558 | 565,302 | 12/31/2013 | 860,934 | 263,899 | |||||||||||||||
Loan | 37 | YNJ Hospitality Portfolio | 0.7% | Various | 120 | Rooms | 64,886 | L(25), D(92), O(3) | T-12 5/31/2014 | 2,524,774 | 1,596,085 | 928,689 | 12/31/2013 | 2,396,872 | 1,508,744 | |||||||||||||||
Property | 37.01 | Holiday Inn Express London | 0.4% | 2007 | 61 | Rooms | 70,660 | T-12 5/31/2014 | 1,327,616 | 831,804 | 495,812 | 12/31/2013 | 1,241,338 | 804,730 | ||||||||||||||||
Property | 37.02 | Comfort Inn Columbus | 0.3% | 2009 | 59 | Rooms | 58,915 | T-12 5/31/2014 | 1,197,158 | 764,281 | 432,877 | 12/31/2013 | 1,155,534 | 704,014 | ||||||||||||||||
Loan | 38 | Unique Thrift | 0.6% | 2007-2008 | 45,452 | Sq. Ft. | 167 | L(26), D(91), O(3) | T-12 5/31/2014 | 1,103,519 | 381,091 | 722,428 | 12/31/2013 | 1,109,019 | 373,145 | |||||||||||||||
Loan | 39 | Hampton Inn St. Petersburg(32) | 0.6% | 2013 | 91 | Rooms | 81,972 | L(27), D(89), O(4) | T-12 4/30/2014 | 3,838,648 | 2,724,061 | 1,114,587 | 12/31/2013 | 3,727,462 | 2,710,275 | |||||||||||||||
Loan | 40 | Pacific Plaza | 0.6% | NAP | 23,438 | Sq. Ft. | 299 | L(24), D(92), O(4) | 12/31/2013 | 746,371 | 222,627 | 523,744 | ||||||||||||||||||
Loan | 41 | Springhill Suites Bolingbrook(32) | 0.6% | 2012 | 82 | Rooms | 85,366 | L(25), D(30), O(5) | T-12 6/30/2014 | 2,620,492 | 1,664,787 | 955,705 | 12/31/2013 | 2,486,078 | 1,580,944 | |||||||||||||||
Loan | 42 | Union Hills Village | 0.6% | NAP | 110,188 | Sq. Ft. | 62 | L(25), D(30), O(5) | T-12 4/30/2014 | 1,396,465 | 412,338 | 984,127 | 12/31/2013 | 1,154,345 | 458,623 | |||||||||||||||
Loan | 43 | Westview Shopping Center | 0.6% | NAP | 126,473 | Sq. Ft. | 52 | L(24), YM1(92), O(4) | T-12 8/31/2014 | 1,110,379 | 182,386 | 927,993 | 12/31/2013 | 1,109,726 | 181,950 | |||||||||||||||
Loan | 44 | Hatteras Island Plaza | 0.5% | 1998 | 76,097 | Sq. Ft. | 83 | L(24), D(92), O(4) | T-12 6/30/2014 | 751,778 | 230,655 | 521,123 | 12/31/2013 | 720,183 | 242,564 | |||||||||||||||
Loan | 45 | Savoy Retail | 0.5% | 2004 | 43,508 | Sq. Ft. | 138 | L(24), D(92), O(4) | T-12 5/31/2014 | 801,172 | 252,469 | 548,703 | 12/31/2013 | 691,403 | 246,864 | |||||||||||||||
Loan | 46 | 443 Lafayette Road | 0.5% | 1988 | 103,958 | Sq. Ft. | 57 | L(24), D(92), O(4) | T-12 6/30/2014 | 1,659,463 | 1,093,150 | 566,313 | 12/31/2013 | 1,617,861 | 1,079,522 | |||||||||||||||
Loan | 47 | Bloomingdale Palms | 0.5% | NAP | 23,357 | Sq. Ft. | 253 | L(25), D(91), O(4) | T-12 6/30/2014 | 718,014 | 168,259 | 549,756 | 12/31/2013 | 702,562 | 174,282 | |||||||||||||||
Loan | 48 | Crestmont Apartments | 0.5% | 2012-2014 | 188 | Units | 30,851 | L(25), D(91), O(4) | T-12 7/31/2014 | 1,240,684 | 845,188 | 395,496 | 12/31/2013 | 931,220 | 692,637 | |||||||||||||||
Loan | 49 | 2455 Alft | 0.5% | NAP | 65,544 | Sq. Ft. | 88 | L(24), D(92), O(4) | T-12 7/31/2014 | 479,228 | 239,505 | 239,723 | 12/31/2013 | 463,933 | 238,257 | |||||||||||||||
Loan | 50 | 6801 Lake Worth Road | 0.4% | 2014 | 59,137 | Sq. Ft. | 89 | L(24), D(93), O(3) | T-12 6/30/2014 | 877,117 | 426,671 | 450,446 | 12/31/2013 | 893,356 | 443,647 | |||||||||||||||
Loan | 51 | Towne Village | 0.4% | 2013 | 80 | Units | 65,000 | L(24), D(93), O(3) | T-12 7/31/2014 | 1,237,476 | 617,189 | 620,287 | 12/31/2013 | 1,172,985 | 593,247 | |||||||||||||||
Loan | 52 | Marquis Pointe | 0.4% | NAP | 276 | Units | 18,116 | L(24), D(33), O(3) | T-12 8/31/2014 | 1,501,525 | 1,211,457 | 290,068 | 12/31/2013 | 1,361,677 | 1,163,833 | |||||||||||||||
Loan | 53 | Westpoint Pines | 0.4% | NAP | 263 | Units | 19,011 | L(24), D(89), O(7) | T-12 6/30/2014 | 1,872,883 | 1,299,333 | 573,550 | 12/31/2013 | 1,780,852 | 1,244,458 | |||||||||||||||
Loan | 54 | Jacksonville Medical Centers | 0.4% | Various | 25,300 | Sq. Ft. | 190 | L(24), D(94), O(3) | T-12 6/30/2014 | 266,290 | 97,021 | 169,269 | 12/31/2013 | 186,075 | 82,853 | |||||||||||||||
Property | 54.01 | 103rd Street | 0.2% | NAP | 15,000 | Sq. Ft. | 177 | T-12 6/30/2014 | 137,814 | 42,912 | 94,902 | 12/31/2013 | 89,720 | 51,850 | ||||||||||||||||
Property | 54.02 | University Boulevard S | 0.2% | 2010 | 10,300 | Sq. Ft. | 208 | T-12 6/30/2014 | 128,476 | 54,109 | 74,367 | 12/31/2013 | 96,355 | 31,003 | ||||||||||||||||
Loan | 55 | Groves at Fountain Park(32) | 0.4% | NAP | 264 | Units | 17,424 | L(25), D(91), O(4) | T-12 7/31/2014 | 1,643,202 | 1,180,058 | 463,144 | 12/31/2013 | 1,580,212 | 1,065,141 | |||||||||||||||
Loan | 56 | Plantation Village | 0.3% | NAP | 24,547 | Sq. Ft. | 167 | L(24), D(92), O(4) | T-12 7/31/2014 | 558,859 | 115,837 | 443,023 | 12/31/2013 | 566,034 | 124,724 | |||||||||||||||
Loan | 57 | Grand Plaza | 0.3% | NAP | 15,790 | Sq. Ft. | 257 | L(24), D(92), O(4) | 12/31/2013 | 549,477 | 112,530 | 436,947 | ||||||||||||||||||
Loan | 58 | 315 Pacific Avenue | 0.3% | 1998 | 12,213 | Sq. Ft. | 328 | L(24), D(93), O(3) | T-12 7/31/2014 | 539,845 | 41,020 | 498,825 | 12/31/2013 | 537,138 | 30,596 | |||||||||||||||
Loan | 59 | Rite Aid Kerman CA | 0.3% | NAP | 18,240 | Sq. Ft. | 215 | L(25), D(91), O(4) | T-12 6/30/2014 | 517,908 | 517,908 | 12/31/2013 | 516,408 | |||||||||||||||||
Loan | 60 | Roebuck Center | 0.3% | 2005 | 152,243 | Sq. Ft. | 23 | L(24), D(92), O(4) | T-12 4/30/2014 | 700,278 | 191,253 | 509,025 | 12/31/2013 | 585,736 | 181,511 | |||||||||||||||
Loan | 61 | Rite Aid Woodhaven | 0.3% | NAP | 14,564 | Sq. Ft. | 236 | L(24), D(93), O(3) | 12/31/2013 | 376,666 | 376,666 | 12/31/2012 | 376,666 | |||||||||||||||||
Loan | 62 | Shoppes at Avery Corner | 0.3% | NAP | 8,750 | Sq. Ft. | 369 | L(24), D(92), O(4) | T-12 7/31/2014 | 335,054 | 61,145 | 273,909 | 12/31/2013 | 343,659 | 62,468 | |||||||||||||||
Loan | 63 | New Highlands Self Storage | 0.3% | NAP | 72,025 | Sq. Ft. | 42 | L(24), D(94), O(3) | T-12 6/30/2014 | 504,668 | 202,257 | 302,411 | 12/31/2013 | 462,530 | 213,739 | |||||||||||||||
Loan | 64 | Meadowbrook Manor Estates | 0.3% | NAP | 401 | Pads | 7,481 | L(24), D(32), O(4) | T-12 6/30/2014 | 944,821 | 645,678 | 299,143 | 12/31/2013 | 1,015,310 | 639,063 |
A-10
COMM 2014-CCRE20 | ||||||||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||||
% of | Second | Third Most | Third | Third | Third | |||||||||||||||||||||||||||||
Property | Initial Pool | 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 | NOI($) | Statements Date | EGI($) | Expenses($) | NOI($) | Debt Yield(11)(12) | Debt Yield(11)(12) | Revenue($) | EGI($) | Expenses($) | NOI ($) | Reserves($) | TI/LC($) | NCF ($) | |||||||||||||||||
Loan | 1 | Gateway Center Phase II(29)(32) | 10.1% | 7.8% | 7.6% | 24,786,716 | 28,394,908 | 4,856,899 | 23,538,009 | 93,461 | 673,142 | 22,771,407 | ||||||||||||||||||||||
Loan | 2 | InterContinental Miami | 9.7% | 17,941,298 | 12/31/2012 | 54,935,792 | 40,969,190 | 13,966,602 | 16.6% | 14.2% | 37,852,778 | 68,189,687 | 49,128,928 | 19,060,759 | 2,727,587 | 16,333,172 | ||||||||||||||||||
Loan | 3 | Marriott Atlanta Airport Gateway | 7.2% | 9,007,037 | 12/31/2012 | 27,970,524 | 20,227,097 | 7,743,427 | 11.1% | 9.6% | 16,243,697 | 30,289,308 | 20,919,276 | 9,370,032 | 1,211,572 | 8,158,460 | ||||||||||||||||||
Loan | 4 | Harwood Center(29)(32) | 5.1% | 7,672,244 | 12/31/2012 | 12,352,966 | 5,997,166 | 6,355,799 | 9.3% | 8.5% | 12,583,647 | 15,145,993 | 6,731,687 | 8,414,306 | 144,793 | 626,736 | 7,642,778 | |||||||||||||||||
Loan | 5 | Culver City Creative Office | 4.8% | 3,869,125 | 12/31/2012 | 5,046,221 | 1,209,564 | 3,836,656 | 8.9% | 8.4% | 5,386,078 | 6,587,932 | 1,544,987 | 5,042,945 | 23,624 | 268,457 | 4,750,864 | |||||||||||||||||
Loan | 6 | 80 and 90 Maiden Lane(29) | 4.7% | 10,967,477 | 12/31/2011 | 17,188,266 | 7,211,150 | 9,977,116 | 7.9% | 7.5% | 18,392,204 | 19,225,483 | 7,767,513 | 11,457,970 | 82,810 | 552,064 | 10,823,096 | |||||||||||||||||
Loan | 7 | Beverly Connection(29)(30)(31)(32) | 3.7% | 9,272,373 | 12/31/2012 | 10,123,594 | 6,016,050 | 4,107,543 | 7.3% | 7.1% | 18,482,366 | 19,964,913 | 7,133,351 | 12,831,563 | 93,802 | 334,566 | 12,403,195 | |||||||||||||||||
Loan | 8 | Dollar General | 3.4% | 4,136,000 | 12/31/2012 | 4,136,000 | 4,136,000 | 10.6% | 9.1% | 4,136,321 | 5,351,903 | 1,159,589 | 4,192,315 | 337,673 | 243,599 | 3,611,043 | ||||||||||||||||||
Loan | 9 | Crowne Plaza Houston Katy Freeway | 2.8% | 3,046,403 | 10.0% | 8.9% | 6,961,128 | 8,687,788 | 5,402,139 | 3,285,650 | 347,512 | 2,938,138 | ||||||||||||||||||||||
Loan | 10 | Myrtle Beach Marriott Resort & Spa(29) | 2.5% | 13,404,463 | 12/31/2012 | 27,199,934 | 14,830,679 | 12,369,255 | 11.3% | 10.1% | 17,348,916 | 28,458,386 | 15,393,259 | 13,065,127 | 1,422,919 | 11,642,207 | ||||||||||||||||||
Loan | 11 | U-Haul Pool 3(28) | 2.5% | 3,336,179 | 12/31/2012 | 4,870,927 | 1,834,882 | 3,036,045 | 11.3% | 10.9% | 4,695,155 | 5,366,790 | 1,985,839 | 3,380,950 | 125,037 | 3,255,914 | ||||||||||||||||||
Property | 11.01 | U-Haul Center Normandy | 0.3% | 466,320 | 12/31/2012 | 535,282 | 163,216 | 372,066 | 502,895 | 716,806 | 198,635 | 518,171 | 14,311 | 503,861 | ||||||||||||||||||||
Property | 11.02 | U-Haul Center Up-Town | 0.3% | 300,406 | 12/31/2012 | 468,653 | 162,522 | 306,131 | 354,850 | 458,476 | 163,680 | 294,796 | 4,283 | 290,513 | ||||||||||||||||||||
Property | 11.03 | U-Haul Center Springdale | 0.2% | 287,447 | 12/31/2012 | 365,492 | 125,501 | 239,990 | 419,646 | 422,799 | 120,083 | 302,716 | 17,239 | 285,477 | ||||||||||||||||||||
Property | 11.04 | U-Haul Court Waterbury | 0.2% | 277,986 | 12/31/2012 | 334,239 | 131,729 | 202,510 | 238,656 | 435,122 | 125,584 | 309,538 | 5,277 | 304,261 | ||||||||||||||||||||
Property | 11.05 | U-Haul Center Longview | 0.2% | 209,066 | 12/31/2012 | 324,292 | 119,055 | 205,237 | 384,886 | 385,943 | 131,716 | 254,227 | 10,838 | 243,389 | ||||||||||||||||||||
Property | 11.06 | U-Haul Court Horsham | 0.2% | 191,703 | 12/31/2012 | 314,022 | 121,590 | 192,432 | 329,068 | 346,774 | 127,492 | 219,282 | 5,728 | 213,554 | ||||||||||||||||||||
Property | 11.07 | U-Haul Center South Cobb | 0.2% | 237,143 | 12/31/2012 | 330,985 | 97,335 | 233,650 | 313,024 | 340,073 | 95,129 | 244,943 | 7,647 | 237,296 | ||||||||||||||||||||
Property | 11.08 | U-Haul Center East Tampa | 0.2% | 255,374 | 12/31/2012 | 321,511 | 104,090 | 217,421 | 374,033 | 371,793 | 136,020 | 235,774 | 9,366 | 226,407 | ||||||||||||||||||||
Property | 11.09 | U-Haul of York | 0.2% | 178,611 | 12/31/2012 | 275,841 | 113,664 | 162,177 | 256,166 | 267,773 | 106,873 | 160,901 | 7,233 | 153,668 | ||||||||||||||||||||
Property | 11.10 | U-Haul Spring Valley | 0.1% | 185,846 | 12/31/2012 | 335,031 | 139,951 | 195,080 | 299,718 | 303,579 | 148,894 | 154,686 | 10,438 | 144,247 | ||||||||||||||||||||
Property | 11.11 | U-Haul Center Riverside | 0.1% | 143,495 | 12/31/2012 | 194,325 | 66,372 | 127,953 | 196,759 | 205,100 | 78,319 | 126,780 | 6,198 | 120,583 | ||||||||||||||||||||
Property | 11.12 | U-Haul Dixie Highway | 0.1% | 124,152 | 12/31/2012 | 190,203 | 87,853 | 102,351 | 180,949 | 209,529 | 100,216 | 109,313 | 4,599 | 104,714 | ||||||||||||||||||||
Property | 11.13 | U-Haul Eastbrook | 0.1% | 139,762 | 12/31/2012 | 228,702 | 108,121 | 120,581 | 172,610 | 258,829 | 116,520 | 142,309 | 5,255 | 137,055 | ||||||||||||||||||||
Property | 11.14 | U-Haul Southwest | 0.1% | 102,161 | 12/31/2012 | 186,578 | 81,227 | 105,351 | 180,632 | 177,888 | 82,666 | 95,222 | 4,685 | 90,537 | ||||||||||||||||||||
Property | 11.15 | U-Haul Center Killeen | 0.1% | 103,487 | 12/31/2012 | 209,594 | 79,062 | 130,532 | 185,615 | 161,633 | 83,625 | 78,007 | 4,823 | 73,185 | ||||||||||||||||||||
Property | 11.16 | U-Haul Center Holt Avenue | 0.1% | 47,224 | 12/31/2012 | 112,306 | 64,767 | 47,539 | 163,654 | 142,043 | 78,067 | 63,976 | 3,613 | 60,364 | ||||||||||||||||||||
Property | 11.17 | U-Haul Parsons Avenue | 0.1% | 85,996 | 12/31/2012 | 143,871 | 68,826 | 75,045 | 141,995 | 162,631 | 92,323 | 70,308 | 3,506 | 66,803 | ||||||||||||||||||||
Loan | 12 | DoubleTree Beachwood | 2.4% | 3,236,997 | 12/31/2012 | 12,205,997 | 9,414,642 | 2,791,355 | 10.8% | 9.0% | 9,562,102 | 12,975,597 | 9,901,494 | 3,074,103 | 519,024 | 2,555,079 | ||||||||||||||||||
Loan | 13 | Weber Industrial Portfolio(28)(32) | 2.2% | 10.9% | 10.3% | 3,432,845 | 3,692,550 | 800,564 | 2,891,986 | 42,380 | 113,014 | 2,736,592 | ||||||||||||||||||||||
Property | 13.01 | 417 & 433 West 164th Street | 0.5% | 646,177 | 774,401 | 170,457 | 603,944 | 4,704 | 12,544 | 586,696 | ||||||||||||||||||||||||
Property | 13.02 | 7200 Jack Newell Blvd. S. | 0.4% | 596,988 | 490,039 | 129,430 | 360,608 | 7,245 | 19,320 | 334,043 | ||||||||||||||||||||||||
Property | 13.03 | 120-150 West 154th Street | 0.3% | 387,701 | 497,334 | 137,189 | 360,145 | 4,143 | 11,048 | 344,954 | ||||||||||||||||||||||||
Property | 13.04 | 2801 N Earl Rudder Freeway | 0.3% | 323,288 | 393,586 | 91,013 | 302,573 | 3,923 | 10,462 | 288,187 | ||||||||||||||||||||||||
Property | 13.05 | 529-531 Aldo Avenue | 0.2% | 337,492 | 362,607 | 44,199 | 318,407 | 2,362 | 6,298 | 309,748 | ||||||||||||||||||||||||
Property | 13.06 | 7051-7061 Patterson Drive | 0.2% | 229,649 | 294,734 | 81,527 | 213,207 | 2,790 | 7,440 | 202,977 | ||||||||||||||||||||||||
Property | 13.07 | 11500 Iron Bridge Road | 0.2% | 298,700 | 297,175 | 37,585 | 259,590 | 6,645 | 17,720 | 235,225 | ||||||||||||||||||||||||
Property | 13.08 | 9750 & 9758 Doctor Perry Rd. | 0.1% | 149,350 | 146,349 | 33,115 | 113,234 | 1,251 | 3,336 | 108,647 | ||||||||||||||||||||||||
Property | 13.09 | 285 Independence Drive | 0.1% | 123,600 | 122,549 | 16,881 | 105,667 | 1,440 | 3,840 | 100,387 | ||||||||||||||||||||||||
Property | 13.10 | 13341 Kingston Avenue | 0.1% | 118,450 | 91,832 | 13,478 | 78,354 | 1,716 | 4,576 | 72,062 | ||||||||||||||||||||||||
Property | 13.11 | 4235 US Hwy 421 | 0.1% | 139,050 | 138,566 | 32,656 | 105,910 | 5,324 | 14,198 | 86,387 | ||||||||||||||||||||||||
Property | 13.12 | 8469 Burton Lane | 0.0% | 82,400 | 83,380 | 13,032 | 70,348 | 837 | 2,232 | 67,279 | ||||||||||||||||||||||||
Loan | 14 | 444 Lafayette Road | 2.0% | 2,576,333 | 12/31/2012 | 5,066,501 | 2,112,397 | 2,954,104 | 12.6% | 11.7% | 5,052,577 | 5,478,990 | 2,441,147 | 3,037,844 | 61,638 | 166,814 | 2,809,392 | |||||||||||||||||
Loan | 15 | ART Florida MF Portfolio IV | 1.8% | 1,752,589 | 10.2% | 9.2% | 4,203,360 | 4,084,602 | 1,909,850 | 2,174,752 | 202,525 | 1,972,227 | ||||||||||||||||||||||
Property | 15.01 | Indian Ridge | 0.3% | 324,957 | 668,376 | 644,486 | 255,055 | 389,431 | 26,400 | 363,031 | ||||||||||||||||||||||||
Property | 15.02 | Oak Ridge | 0.3% | 304,547 | 481,104 | 509,112 | 184,277 | 324,835 | 19,341 | 305,494 | ||||||||||||||||||||||||
Property | 15.03 | Whispering Pines | 0.3% | 262,308 | 661,140 | 632,424 | 295,611 | 336,813 | 41,472 | 295,341 | ||||||||||||||||||||||||
Property | 15.04 | Sanford Court | 0.2% | 182,386 | 747,636 | 671,790 | 371,645 | 300,145 | 35,934 | 264,211 | ||||||||||||||||||||||||
Property | 15.05 | Shadow Ridge | 0.2% | 207,726 | 418,536 | 413,696 | 179,598 | 234,098 | 18,724 | 215,374 | ||||||||||||||||||||||||
Property | 15.06 | Jefferson Way | 0.2% | 186,521 | 363,120 | 386,416 | 164,166 | 222,250 | 17,920 | 204,330 | ||||||||||||||||||||||||
Property | 15.07 | Driftwood | 0.2% | 170,658 | 441,540 | 426,520 | 224,686 | 201,834 | 19,406 | 182,428 | ||||||||||||||||||||||||
Property | 15.08 | Old Archer Court | 0.1% | 113,485 | 421,908 | 400,158 | 234,813 | 165,345 | 23,328 | 142,017 | ||||||||||||||||||||||||
Loan | 16 | Main Street Marketplace | 1.6% | 1,625,960 | 12/31/2011 | 3,132,555 | 1,081,802 | 2,050,753 | 9.7% | 8.7% | 3,000,437 | 3,087,435 | 1,237,644 | 1,849,791 | 53,917 | 151,774 | 1,644,100 | |||||||||||||||||
Loan | 17 | Two Park Central(32) | 1.6% | 2,077,401 | 12/31/2012 | 4,123,893 | 2,096,080 | 2,027,813 | 12.2% | 10.6% | 4,697,836 | 4,108,018 | 1,858,394 | 2,249,623 | 65,321 | 221,795 | 1,962,508 | |||||||||||||||||
Loan | 18 | 1101 Fifth Avenue | 1.5% | 1,632,816 | 12/31/2012 | 2,554,148 | 714,604 | 1,839,544 | 9.5% | 9.0% | 2,887,162 | 2,481,204 | 765,555 | 1,715,649 | 11,614 | 77,425 | 1,626,610 | |||||||||||||||||
Loan | 19 | Brafferton Shopping Center(32) | 1.5% | 1,963,534 | 12/31/2011 | 2,087,959 | 435,623 | 1,652,336 | 11.5% | 10.7% | 2,105,269 | 2,392,819 | 422,736 | 1,970,083 | 14,121 | 115,287 | 1,840,675 | |||||||||||||||||
Loan | 20 | Aloft Hotel Brickell | 1.4% | 18.0% | 16.1% | 6,845,519 | 7,809,457 | 4,753,091 | 3,056,366 | 312,378 | 2,743,988 | |||||||||||||||||||||||
Loan | 21 | Veterans Outpatient Clinic | 1.3% | 1,478,639 | 12/31/2012 | 1,609,444 | 132,592 | 1,476,852 | 9.3% | 9.2% | 1,609,444 | 1,561,161 | 162,184 | 1,398,977 | 16,055 | 1,382,922 | ||||||||||||||||||
Loan | 22 | Metro Plaza(28) | 1.2% | 1,392,564 | 12/31/2012 | 1,671,726 | 410,268 | 1,261,458 | 8.9% | 8.5% | 1,491,329 | 1,715,967 | 450,134 | 1,265,834 | 8,699 | 57,991 | 1,199,144 | |||||||||||||||||
Loan | 23 | Mathews Crossing Phase I | 1.2% | 9.1% | 8.2% | 2,860,044 | 2,913,541 | 1,633,397 | 1,280,144 | 135,386 | 1,144,758 |
A-11
COMM 2014-CCRE20 | ||||||||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||||
% of | Second | Third Most | Third | Third | Third | |||||||||||||||||||||||||||||
Property | Initial Pool | 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 | NOI($) | Statements Date | EGI($) | Expenses($) | NOI($) | Debt Yield(11)(12) | Debt Yield(11)(12) | Revenue($) | EGI($) | Expenses($) | NOI ($) | Reserves($) | TI/LC($) | NCF ($) | |||||||||||||||||
Loan | 24 | CSRA MOB Portfolio II(31) | 1.2% | 9.7% | 8.9% | 1,482,301 | 1,384,905 | 41,547 | 1,343,358 | 18,764 | 98,513 | 1,226,080 | ||||||||||||||||||||||
Property | 24.01 | API Headquarters | 0.8% | 958,030 | 12/31/2011 | 939,245 | 939,245 | 1,016,670 | 965,836 | 28,975 | 936,861 | 14,751 | 77,444 | 844,666 | ||||||||||||||||||||
Property | 24.02 | Virginia Women’s Center | 0.4% | 465,632 | 419,068 | 12,572 | 406,496 | 4,013 | 21,069 | 381,414 | ||||||||||||||||||||||||
Loan | 25 | Charleston Square | 1.0% | 1,003,787 | 12/31/2012 | 1,522,791 | 648,935 | 873,856 | 9.2% | 8.3% | 1,230,231 | 1,670,377 | 556,997 | 1,113,380 | 25,566 | 88,978 | 998,837 | |||||||||||||||||
Loan | 26 | Grand Central Place | 0.9% | 1,237,877 | 12/31/2012 | 1,366,738 | 262,453 | 1,104,284 | 12.1% | 10.1% | 1,449,524 | 1,602,180 | 273,633 | 1,328,547 | 75,530 | 145,076 | 1,107,940 | |||||||||||||||||
Loan | 27 | A-1 Self Storage | 0.9% | 1,499,970 | 12/31/2012 | 1,911,113 | 641,406 | 1,269,707 | 12.2% | 11.9% | 1,651,670 | 2,038,294 | 696,448 | 1,341,846 | 36,958 | 1,304,888 | ||||||||||||||||||
Loan | 28 | Superstition Springs | 0.9% | 888,439 | 12/31/2012 | 1,175,297 | 246,282 | 929,015 | 11.2% | 10.0% | 1,198,463 | 1,487,612 | 314,020 | 1,173,593 | 18,127 | 100,485 | 1,054,980 | |||||||||||||||||
Loan | 29 | Montgomery Crossing | 0.9% | 1,001,556 | 12/31/2012 | 1,337,413 | 391,532 | 945,881 | 10.2% | 9.5% | 1,087,647 | 1,399,413 | 339,820 | 1,059,594 | 13,986 | 57,664 | 987,943 | |||||||||||||||||
Loan | 30 | 520 Lafayette Road | 0.9% | 1,074,179 | 12/31/2012 | 3,336,395 | 1,359,095 | 1,977,300 | 12.1% | 10.9% | 2,633,226 | 2,929,029 | 1,698,094 | 1,230,935 | 35,177 | 86,421 | 1,109,337 | |||||||||||||||||
Loan | 31 | 10 Clifton | 0.8% | 917,409 | 12/31/2012 | 1,339,345 | 454,020 | 885,325 | 9.3% | 8.5% | 1,031,495 | 1,447,423 | 516,892 | 930,531 | 18,722 | 57,606 | 854,203 | |||||||||||||||||
Loan | 32 | 674-678 West Maude | 0.8% | 9.6% | 8.5% | 1,033,104 | 1,208,499 | 245,412 | 963,087 | 7,862 | 102,084 | 853,140 | ||||||||||||||||||||||
Loan | 33 | 500 Lafayette Road | 0.8% | 1,406,534 | 12/31/2012 | 2,817,395 | 1,194,569 | 1,622,825 | 15.4% | 14.0% | 2,726,132 | 3,016,003 | 1,495,504 | 1,520,499 | 35,110 | 98,750 | 1,386,639 | |||||||||||||||||
Loan | 34 | Marquis Vista Apartments | 0.7% | 757,827 | 9.1% | 8.1% | 1,663,056 | 1,806,102 | 1,008,082 | 798,020 | 86,273 | 711,747 | ||||||||||||||||||||||
Loan | 35 | Freeway Junction Shopping Center | 0.7% | 937,988 | 12/31/2012 | 1,278,985 | 322,791 | 956,194 | 12.2% | 10.8% | 1,056,858 | 1,325,419 | 332,460 | 992,958 | 31,367 | 78,418 | 883,173 | |||||||||||||||||
Loan | 36 | Van Ness Mixed Use(28)(32) | 0.7% | 597,035 | 12/31/2012 | 817,686 | 244,122 | 573,564 | 8.2% | 8.0% | 613,355 | 913,088 | 255,441 | 657,646 | 9,224 | 10,066 | 638,357 | |||||||||||||||||
Loan | 37 | YNJ Hospitality Portfolio | 0.7% | 888,128 | 12/31/2012 | 2,350,917 | 1,504,406 | 846,511 | 11.9% | 10.6% | 2,524,667 | 2,524,667 | 1,600,592 | 924,075 | 100,987 | 823,088 | ||||||||||||||||||
Property | 37.01 | Holiday Inn Express London | 0.4% | 436,608 | 12/31/2012 | 1,150,852 | 775,050 | 375,802 | 1,327,528 | 1,327,528 | 814,692 | 512,836 | 53,101 | 459,735 | ||||||||||||||||||||
Property | 37.02 | Comfort Inn Columbus | 0.3% | 451,520 | 12/31/2012 | 1,200,065 | 729,356 | 470,709 | 1,197,139 | 1,197,139 | 785,900 | 411,239 | 47,886 | 363,353 | ||||||||||||||||||||
Loan | 38 | Unique Thrift | 0.6% | 735,874 | 12/31/2012 | 1,073,458 | 563,156 | 510,302 | 9.4% | 9.2% | 794,050 | 1,003,996 | 293,908 | 710,088 | 9,090 | 700,998 | ||||||||||||||||||
Loan | 39 | Hampton Inn St. Petersburg(32) | 0.6% | 1,017,187 | 12/31/2012 | 4,067,615 | 2,773,017 | 1,294,598 | 18.1% | 15.8% | 3,924,776 | 4,288,199 | 2,937,889 | 1,350,309 | 171,528 | 1,178,781 | ||||||||||||||||||
Loan | 40 | Pacific Plaza | 0.6% | 8.1% | 7.9% | 633,958 | 830,087 | 262,589 | 567,497 | 3,516 | 11,719 | 552,262 | ||||||||||||||||||||||
Loan | 41 | Springhill Suites Bolingbrook(32) | 0.6% | 905,134 | 12/31/2012 | 2,257,218 | 1,433,856 | 823,362 | 13.6% | 12.1% | 2,581,667 | 2,620,492 | 1,667,089 | 953,403 | 104,820 | 848,583 | ||||||||||||||||||
Loan | 42 | Union Hills Village | 0.6% | 695,722 | 12/31/2012 | 1,090,072 | 480,376 | 609,696 | 13.5% | 12.1% | 1,291,003 | 1,388,972 | 462,367 | 926,605 | 16,530 | 81,936 | 828,139 | |||||||||||||||||
Loan | 43 | Westview Shopping Center | 0.6% | 927,776 | 12/31/2012 | 1,036,918 | 183,258 | 853,661 | 13.3% | 12.1% | 974,729 | 1,091,845 | 214,646 | 877,199 | 25,295 | 53,567 | 798,338 | |||||||||||||||||
Loan | 44 | Hatteras Island Plaza | 0.5% | 477,618 | 12/31/2012 | 786,426 | 239,120 | 547,307 | 9.5% | 8.6% | 745,474 | 823,806 | 227,082 | 596,725 | 16,788 | 41,092 | 538,845 | |||||||||||||||||
Loan | 45 | Savoy Retail | 0.5% | 444,539 | 12/31/2012 | 720,349 | 239,061 | 481,288 | 10.3% | 9.4% | 872,969 | 868,860 | 253,854 | 615,006 | 6,526 | 43,508 | 564,972 | |||||||||||||||||
Loan | 46 | 443 Lafayette Road | 0.5% | 538,339 | 12/31/2012 | 1,867,806 | 808,170 | 1,059,637 | 11.9% | 10.4% | 1,568,168 | 1,764,734 | 1,059,198 | 705,536 | 35,346 | 48,457 | 621,734 | |||||||||||||||||
Loan | 47 | Bloomingdale Palms | 0.5% | 528,280 | 9.3% | 8.9% | 546,600 | 727,984 | 179,679 | 548,305 | 4,671 | 18,331 | 525,303 | |||||||||||||||||||||
Loan | 48 | Crestmont Apartments | 0.5% | 238,583 | 12/31/2012 | 251,678 | 588,171 | -336,493 | 9.5% | 8.6% | 1,254,312 | 1,389,828 | 839,341 | 550,487 | 51,888 | 498,599 | ||||||||||||||||||
Loan | 49 | 2455 Alft | 0.5% | 225,676 | 12/31/2012 | 498,437 | 223,555 | 274,882 | 10.1% | 9.2% | 750,492 | 804,185 | 223,639 | 580,546 | 15,731 | 34,547 | 530,268 | |||||||||||||||||
Loan | 50 | 6801 Lake Worth Road | 0.4% | 449,709 | 12/31/2012 | 932,285 | 451,361 | 480,924 | 11.1% | 10.4% | 868,263 | 1,003,521 | 418,941 | 584,580 | 8,871 | 29,569 | 546,141 | |||||||||||||||||
Loan | 51 | Towne Village | 0.4% | 579,738 | 12/31/2012 | 1,029,643 | 648,383 | 381,260 | 11.9% | 11.5% | 1,318,653 | 1,237,476 | 618,735 | 618,741 | 21,760 | 596,981 | ||||||||||||||||||
Loan | 52 | Marquis Pointe | 0.4% | 197,845 | 12/31/2012 | 1,607,546 | 1,185,202 | 422,344 | 10.0% | 8.5% | 1,714,404 | 1,748,595 | 1,250,857 | 497,738 | 73,140 | 424,598 | ||||||||||||||||||
Loan | 53 | Westpoint Pines | 0.4% | 536,394 | 12/31/2012 | 1,802,996 | 1,302,009 | 500,987 | 11.2% | 9.7% | 2,300,020 | 2,019,648 | 1,460,071 | 559,577 | 76,072 | 483,505 | ||||||||||||||||||
Loan | 54 | Jacksonville Medical Centers | 0.4% | 103,222 | 12/31/2012 | 166,669 | 88,131 | 78,538 | 11.3% | 10.6% | 703,000 | 664,572 | 124,222 | 540,351 | 5,060 | 25,300 | 509,991 | |||||||||||||||||
Property | 54.01 | 103rd Street | 0.2% | 37,870 | 12/31/2012 | 74,786 | 59,299 | 15,487 | 405,000 | 384,750 | 87,513 | 297,238 | 3,000 | 15,000 | 279,238 | |||||||||||||||||||
Property | 54.02 | University Boulevard S | 0.2% | 65,352 | 12/31/2012 | 91,883 | 28,832 | 63,051 | 298,000 | 279,822 | 36,709 | 243,113 | 2,060 | 10,300 | 230,753 | |||||||||||||||||||
Loan | 55 | Groves at Fountain Park(32) | 0.4% | 515,071 | 12/31/2012 | 1,482,954 | 975,253 | 507,701 | 10.6% | 9.2% | 1,611,588 | 1,678,652 | 1,190,540 | 488,112 | 66,000 | 422,112 | ||||||||||||||||||
Loan | 56 | Plantation Village | 0.3% | 441,310 | 12/31/2012 | 488,529 | 120,624 | 367,905 | 10.4% | 9.7% | 478,516 | 546,467 | 119,384 | 427,083 | 5,167 | 23,298 | 398,618 | |||||||||||||||||
Loan | 57 | Grand Plaza | 0.3% | 9.1% | 8.7% | 473,009 | 520,221 | 150,452 | 369,769 | 2,366 | 15,770 | 351,633 | ||||||||||||||||||||||
Loan | 58 | 315 Pacific Avenue | 0.3% | 506,542 | 12/31/2012 | 443,039 | 67,357 | 375,682 | 12.4% | 12.4% | 554,470 | 554,648 | 57,659 | 496,989 | 1,832 | 495,157 | ||||||||||||||||||
Loan | 59 | Rite Aid Kerman CA | 0.3% | 516,408 | 12/31/2012 | 515,158 | 515,158 | 11.9% | 11.4% | 518,158 | 539,198 | 72,221 | 466,977 | 2,736 | 17,101 | 447,140 | ||||||||||||||||||
Loan | 60 | Roebuck Center | 0.3% | 404,225 | 12/31/2012 | 572,127 | 208,653 | 363,474 | 15.3% | 12.2% | 784,945 | 742,052 | 207,343 | 534,709 | 30,449 | 76,122 | 428,139 | |||||||||||||||||
Loan | 61 | Rite Aid Woodhaven | 0.3% | 376,666 | 12/31/2011 | 376,666 | 376,666 | 10.1% | 9.7% | 376,666 | 357,833 | 10,735 | 347,098 | 2,913 | 10,195 | 333,990 | ||||||||||||||||||
Loan | 62 | Shoppes at Avery Corner | 0.3% | 281,191 | 12/31/2012 | 350,287 | 55,478 | 294,809 | 8.5% | 8.3% | 302,893 | 341,738 | 66,949 | 274,789 | 875 | 6,562 | 267,352 | |||||||||||||||||
Loan | 63 | New Highlands Self Storage | 0.3% | 248,791 | 12/31/2012 | 428,959 | 176,957 | 252,002 | 9.9% | 9.5% | 509,073 | 529,469 | 232,296 | 297,173 | 10,804 | 286,369 | ||||||||||||||||||
Loan | 64 | Meadowbrook Manor Estates | 0.3% | 376,247 | 12/31/2012 | 968,071 | 670,436 | 297,635 | 12.6% | 11.9% | 920,760 | 961,941 | 585,018 | 376,923 | 20,050 | 356,873 |
A-12
COMM 2014-CCRE20 | ||||||||||||||||||||||||
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(15)(17)(18) | Expiration(18) | Extension Terms | Largest Tenant(19)(21)(22)(23) | SF | Expiration(20) | 2nd Largest Tenant(19)(22)(23) | SF | Expiration(20) | ||||||||||||
Loan | 1 | Gateway Center Phase II(29)(32) | 10.1% | Fee Simple | JC Penney | 124,168 | 08/17/2034 | ShopRite | 89,774 | 08/22/2034 | ||||||||||||||
Loan | 2 | InterContinental Miami | 9.7% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 3 | Marriott Atlanta Airport Gateway | 7.2% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 4 | Harwood Center(29)(32) | 5.1% | Fee Simple/Leasehold | 5/1/2077; 9/1/2077; 11/1/2077 | None | Omnicom Group Inc. | 334,952 | 12/31/2019 | Jacobs Engineering Group | 80,373 | 04/30/2025 | ||||||||||||
Loan | 5 | Culver City Creative Office | 4.8% | Fee Simple | RealD | 28,199 | 07/30/2025 | Media Navi (M-GO) | 20,480 | 03/31/2016 | ||||||||||||||
Loan | 6 | 80 and 90 Maiden Lane(29) | 4.7% | Fee Simple | NY Dept of Investigation | 107,668 | 07/31/2025 | Office of Children & Family Services | 45,924 | 12/31/2015 | ||||||||||||||
Loan | 7 | Beverly Connection(29)(30)(31)(32) | 3.7% | Fee Simple/Leasehold | 12/31/2085 | None | CityTarget | 99,937 | 01/31/2029 | Marshalls | 34,239 | 09/30/2021 | ||||||||||||
Loan | 8 | Dollar General | 3.4% | Fee Simple | Dollar General Corporation | 1,125,576 | 06/30/2022 | NAP | NAP | NAP | ||||||||||||||
Loan | 9 | Crowne Plaza Houston Katy Freeway | 2.8% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 10 | Myrtle Beach Marriott Resort & Spa(29) | 2.5% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 11 | U-Haul Pool 3(28) | 2.5% | Fee Simple | ||||||||||||||||||||
Property | 11.01 | U-Haul Center Normandy | 0.3% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 11.02 | U-Haul Center Up-Town | 0.3% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 11.03 | U-Haul Center Springdale | 0.2% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 11.04 | U-Haul Court Waterbury | 0.2% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 11.05 | U-Haul Center Longview | 0.2% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 11.06 | U-Haul Court Horsham | 0.2% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 11.07 | U-Haul Center South Cobb | 0.2% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 11.08 | U-Haul Center East Tampa | 0.2% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 11.09 | U-Haul of York | 0.2% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 11.10 | U-Haul Spring Valley | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 11.11 | U-Haul Center Riverside | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 11.12 | U-Haul Dixie Highway | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 11.13 | U-Haul Eastbrook | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 11.14 | U-Haul Southwest | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 11.15 | U-Haul Center Killeen | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 11.16 | U-Haul Center Holt Avenue | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 11.17 | U-Haul Parsons Avenue | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 12 | DoubleTree Beachwood | 2.4% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 13 | Weber Industrial Portfolio(28)(32) | 2.2% | Fee Simple | ||||||||||||||||||||
Property | 13.01 | 417 & 433 West 164th Street | 0.5% | Fee Simple | TCFI CP, LLC | 31,360 | 10/07/2029 | NAP | NAP | NAP | ||||||||||||||
Property | 13.02 | 7200 Jack Newell Blvd. S. | 0.4% | Fee Simple | Utility Fleet Sales, Ltd. | 48,300 | 10/06/2024 | NAP | NAP | NAP | ||||||||||||||
Property | 13.03 | 120-150 West 154th Street | 0.3% | Fee Simple | TCFI CP, LLC | 27,620 | 10/07/2029 | NAP | NAP | NAP | ||||||||||||||
Property | 13.04 | 2801 N Earl Rudder Freeway | 0.3% | Fee Simple | Utility Fleet Sales, Ltd. | 26,156 | 10/06/2024 | NAP | NAP | NAP | ||||||||||||||
Property | 13.05 | 529-531 Aldo Avenue | 0.2% | Fee Simple | TCFI CP, LLC | 15,744 | 10/07/2029 | NAP | NAP | NAP | ||||||||||||||
Property | 13.06 | 7051-7061 Patterson Drive | 0.2% | Fee Simple | TCFI CP, LLC | 18,600 | 10/07/2029 | NAP | NAP | NAP | ||||||||||||||
Property | 13.07 | 11500 Iron Bridge Road | 0.2% | Fee Simple | C.W. Wright Construction Company, Inc. | 44,300 | 12/31/2020 | NAP | NAP | NAP | ||||||||||||||
Property | 13.08 | 9750 & 9758 Doctor Perry Rd. | 0.1% | Fee Simple | C.W. Wright Construction Company, Inc. | 8,340 | 12/31/2020 | NAP | NAP | NAP | ||||||||||||||
Property | 13.09 | 285 Independence Drive | 0.1% | Fee Simple | C.W. Wright Construction Company, Inc. | 9,600 | 12/31/2020 | NAP | NAP | NAP | ||||||||||||||
Property | 13.10 | 13341 Kingston Avenue | 0.1% | Fee Simple | C.W. Wright Construction Company, Inc. | 11,440 | 12/31/2020 | NAP | NAP | NAP | ||||||||||||||
Property | 13.11 | 4235 US Hwy 421 | 0.1% | Fee Simple | Coastal Power and Electric, Inc. | 35,496 | 12/31/2020 | NAP | NAP | NAP | ||||||||||||||
Property | 13.12 | 8469 Burton Lane | 0.0% | Fee Simple | C.W. Wright Construction Company, Inc. | 5,580 | 12/31/2020 | NAP | NAP | NAP | ||||||||||||||
Loan | 14 | 444 Lafayette Road | 2.0% | Fee Simple | Department of Human Services | 280,172 | 12/31/2021 | Signature Dining | 2,393 | 12/31/2050 | ||||||||||||||
Loan | 15 | ART Florida MF Portfolio IV | 1.8% | Fee Simple | ||||||||||||||||||||
Property | 15.01 | Indian Ridge | 0.3% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 15.02 | Oak Ridge | 0.3% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 15.03 | Whispering Pines | 0.3% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 15.04 | Sanford Court | 0.2% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 15.05 | Shadow Ridge | 0.2% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 15.06 | Jefferson Way | 0.2% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 15.07 | Driftwood | 0.2% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 15.08 | Old Archer Court | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 16 | Main Street Marketplace | 1.6% | Fee Simple | Shaw’s | 61,328 | 02/28/2024 | Ocean State | 38,462 | 09/30/2024 | ||||||||||||||
Loan | 17 | Two Park Central(32) | 1.6% | Fee Simple | NM Children, Youth & Families | 76,942 | 01/31/2019 | NM Taxation & Revenue - A&C | 61,182 | 03/31/2020 | ||||||||||||||
Loan | 18 | 1101 Fifth Avenue | 1.5% | Fee Simple | Ragghianti Freitas, LLP | 8,572 | 09/30/2018 | Ciatti Company, LLC | 5,968 | 11/30/2018 | ||||||||||||||
Loan | 19 | Brafferton Shopping Center(32) | 1.5% | Fee Simple | Sport & Health Clubs | 43,520 | 11/30/2023 | Nextcare Urgent Care | 5,251 | 11/30/2020 | ||||||||||||||
Loan | 20 | Aloft Hotel Brickell | 1.4% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 21 | Veterans Outpatient Clinic | 1.3% | Fee Simple | Veterans Administration | 51,195 | 09/16/2029 | Design One, Inc. | 2,000 | 07/18/2064 | ||||||||||||||
Loan | 22 | Metro Plaza(28) | 1.2% | Fee Simple | Seafood City | 9,721 | 04/30/2017 | Auto Zone #5220-01-01 | 8,006 | 11/30/2016 | ||||||||||||||
Loan | 23 | Mathews Crossing Phase I | 1.2% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP |
A-13
COMM 2014-CCRE20 | ||||||||||||||||||||||||
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(15)(17)(18) | Expiration(18) | Extension Terms | Largest Tenant(19)(21)(22)(23) | SF | Expiration(20) | 2nd Largest Tenant(19)(22)(23) | SF | Expiration(20) | ||||||||||||
Loan | 24 | CSRA MOB Portfolio II(31) | 1.2% | Fee Simple | ||||||||||||||||||||
Property | 24.01 | API Headquarters | 0.8% | Fee Simple | API Software, Inc. | 73,756 | 10/31/2025 | NAP | NAP | NAP | ||||||||||||||
Property | 24.02 | Virginia Women’s Center | 0.4% | Fee Simple | Virginia Women’s Center, Inc. | 20,066 | 01/31/2027 | NAP | NAP | NAP | ||||||||||||||
Loan | 25 | Charleston Square | 1.0% | Fee Simple | Winn Dixie | 53,803 | 04/29/2018 | S & S Bagels Corp | 4,200 | 08/31/2018 | ||||||||||||||
Loan | 26 | Grand Central Place | 0.9% | Fee Simple | Hobby Lobby | 55,028 | 02/28/2022 | Kroger | 48,000 | 08/31/2017 | ||||||||||||||
Loan | 27 | A-1 Self Storage | 0.9% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 28 | Superstition Springs | 0.9% | Fee Simple | GC Services, LP | 43,870 | 11/30/2020 | Norwegian Cruise Line | 27,947 | 05/20/2024 | ||||||||||||||
Loan | 29 | Montgomery Crossing | 0.9% | Fee Simple | Michael’s Crafts | 21,380 | 04/30/2022 | Vitamin Cottage Natural Food Markets, Inc. | 18,298 | 12/31/2018 | ||||||||||||||
Loan | 30 | 520 Lafayette Road | 0.9% | Fee Simple | Pollution Control Agency | 152,944 | 09/30/2022 | NAP | NAP | NAP | ||||||||||||||
Loan | 31 | 10 Clifton | 0.8% | Fee Simple | Polymer Technologies | 85,976 | 12/31/2023 | Stanley Steamer International, Inc. | 20,162 | 03/31/2020 | ||||||||||||||
Loan | 32 | 674-678 West Maude | 0.8% | Fee Simple | AliphCom | 39,311 | 07/31/2019 | NAP | NAP | NAP | ||||||||||||||
Loan | 33 | 500 Lafayette Road | 0.8% | Fee Simple | Department of Natural Resources | 140,440 | 06/30/2019 | NAP | NAP | NAP | ||||||||||||||
Loan | 34 | Marquis Vista Apartments | 0.7% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 35 | Freeway Junction Shopping Center | 0.7% | Fee Simple | Goodwill #508 | 36,015 | 07/31/2021 | Northern Tool & Equipment | 29,270 | 10/31/2015 | ||||||||||||||
Loan | 36 | Van Ness Mixed Use(28)(32) | 0.7% | Fee Simple | Domaine DC, LLC | 9,124 | 09/30/2022 | 7-Eleven, Inc. | 3,085 | 01/31/2021 | ||||||||||||||
Loan | 37 | YNJ Hospitality Portfolio | 0.7% | Fee Simple | ||||||||||||||||||||
Property | 37.01 | Holiday Inn Express London | 0.4% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 37.02 | Comfort Inn Columbus | 0.3% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 38 | Unique Thrift | 0.6% | Fee Simple | Apogee NY LLC dba Unique Thrift | 41,082 | 12/31/2029 | BH Forever Jeans, Inc. | 2,570 | 06/30/2019 | ||||||||||||||
Loan | 39 | Hampton Inn St. Petersburg(32) | 0.6% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 40 | Pacific Plaza | 0.6% | Fee Simple | Providence Urgent Care | 7,096 | 01/31/2016 | Dollar Loan Center | 1,556 | 06/30/2016 | ||||||||||||||
Loan | 41 | Springhill Suites Bolingbrook(32) | 0.6% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 42 | Union Hills Village | 0.6% | Fee Simple | Epic Stores, Inc. | 24,036 | 09/30/2023 | Blast Fitness | 23,000 | 01/31/2023 | ||||||||||||||
Loan | 43 | Westview Shopping Center | 0.6% | Fee Simple | United Supermarket | 35,545 | 10/31/2015 | Speciality Retailers, Inc. / Bealls for her | 30,660 | 04/30/2019 | ||||||||||||||
Loan | 44 | Hatteras Island Plaza | 0.5% | Fee Simple | Food Lion #685 | 35,560 | 6/30/2024 | Dollar Tree Stores, Inc. | 8,184 | 6/30/2016 | ||||||||||||||
Loan | 45 | Savoy Retail | 0.5% | Fee Simple | Family Dollar | 10,741 | 06/30/2022 | Identity Lounge | 3,320 | 09/23/2022 | ||||||||||||||
Loan | 46 | 443 Lafayette Road | 0.5% | Fee Simple | Department of Labor and Industry | 103,958 | 09/30/2022 | NAP | NAP | NAP | ||||||||||||||
Loan | 47 | Bloomingdale Palms | 0.5% | Fee Simple | SunTrust Bank | 4,895 | 01/21/2028 | Luna’s Mexican Restaurant | 4,000 | 12/31/2015 | ||||||||||||||
Loan | 48 | Crestmont Apartments | 0.5% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 49 | 2455 Alft | 0.5% | Fee Simple | T Mobile | 47,020 | 09/30/2024 | CAFCU | 8,503 | 12/31/2019 | ||||||||||||||
Loan | 50 | 6801 Lake Worth Road | 0.4% | Fee Simple | Transcend Media Solutions | 7,101 | 01/31/2015 | Maureen Whelihan, MD, PA | 3,091 | 08/31/2019 | ||||||||||||||
Loan | 51 | Towne Village | 0.4% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 52 | Marquis Pointe | 0.4% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 53 | Westpoint Pines | 0.4% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 54 | Jacksonville Medical Centers | 0.4% | Fee Simple | ||||||||||||||||||||
Property | 54.01 | 103rd Street | 0.2% | Fee Simple | Family Medicine & Rehab | 9,000 | 06/30/2029 | Total Lab Care, LLC | 3,500 | 06/30/2029 | ||||||||||||||
Property | 54.02 | University Boulevard S | 0.2% | Fee Simple | Creative Marketing Enterprise | 2,700 | 04/30/2029 | Sleep Care Centers of America | 2,500 | 09/15/2015 | ||||||||||||||
Loan | 55 | Groves at Fountain Park(32) | 0.4% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 56 | Plantation Village | 0.3% | Fee Simple | Verizon Wireless | 4,150 | 01/31/2017 | Moe’s Southwest Grill | 2,450 | 04/30/2017 | ||||||||||||||
Loan | 57 | Grand Plaza | 0.3% | Fee Simple | Chase #143067 | 6,000 | 06/30/2019 | Express Employment Professionals | 1,900 | 11/30/2017 | ||||||||||||||
Loan | 58 | 315 Pacific Avenue | 0.3% | Fee Simple | Sutherland Gold Group, LLC | 12,213 | 09/30/2019 | NAP | NAP | NAP | ||||||||||||||
Loan | 59 | Rite Aid Kerman CA | 0.3% | Fee Simple | Rite Aid | 17,340 | 05/31/2030 | H&R Block Enterprises, LLC | 900 | 07/31/2022 | ||||||||||||||
Loan | 60 | Roebuck Center | 0.3% | Fee Simple | United Veterans Associates | 65,343 | 08/31/2017 | United States Post Office | 19,215 | 08/31/2016 | ||||||||||||||
Loan | 61 | Rite Aid Woodhaven | 0.3% | Fee Simple | Rite Aid | 14,564 | 02/28/2029 | NAP | NAP | NAP | ||||||||||||||
Loan | 62 | Shoppes at Avery Corner | 0.3% | Fee Simple | AT&T Mobility | 3,500 | 05/31/2018 | BB&T Bank | 2,750 | 01/31/2025 | ||||||||||||||
Loan | 63 | New Highlands Self Storage | 0.3% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 64 | Meadowbrook Manor Estates | 0.3% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP |
A-14
COMM 2014-CCRE20 | ||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||
% of | ||||||||||||||||||||||||||
Property | Initial Pool | Lease | Lease | Lease | ||||||||||||||||||||||
Flag | ID | Property Name | Balance | 3rd Largest Tenant(19)(22)(23) | SF | Expiration(20) | 4th Largest Tenant(19)(22)(23) | SF | Expiration(20) | 5th Largest Tenant(20)(22)(23) | SF | Expiration(20) | Occupancy | |||||||||||||
Loan | 1 | Gateway Center Phase II(29)(32) | 10.1% | Burlington Coat Factory | 73,864 | 08/24/2029 | Sports Authority | 33,593 | 10/07/2026 | TJ Maxx | 32,922 | 08/21/2024 | 99.5% | |||||||||||||
Loan | 2 | InterContinental Miami | 9.7% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 83.6% | |||||||||||||
Loan | 3 | Marriott Atlanta Airport Gateway | 7.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 74.5% | |||||||||||||
Loan | 4 | Harwood Center(29)(32) | 5.1% | GSA - Department of Education | 61,949 | 03/31/2015 | GSA - Government Accountability Office | 49,446 | 02/28/2018 | Cantey & Hanger | 25,648 | 02/28/2021 | 84.0% | |||||||||||||
Loan | 5 | Culver City Creative Office | 4.8% | Wild Card Media | 18,091 | 08/31/2018 | Omelet | 12,730 | 11/30/2019 | Anonymous Content | 11,145 | 12/31/2021 | 97.9% | |||||||||||||
Loan | 6 | 80 and 90 Maiden Lane(29) | 4.7% | United Cerebral Palsy | 30,121 | 08/31/2023 | NYC Dept of Education | 26,474 | 07/31/2020 | Catholic Charities of NY | 26,438 | 04/30/2029 | 94.1% | |||||||||||||
Loan | 7 | Beverly Connection(29)(30)(31)(32) | 3.7% | Ross Dress for Less | 29,973 | 01/31/2021 | Nordstrom Rack | 29,491 | 09/30/2024 | Saks & Company | 27,024 | 07/31/2025 | 98.4% | |||||||||||||
Loan | 8 | Dollar General | 3.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | |||||||||||||
Loan | 9 | Crowne Plaza Houston Katy Freeway | 2.8% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 71.2% | |||||||||||||
Loan | 10 | Myrtle Beach Marriott Resort & Spa(29) | 2.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 68.1% | |||||||||||||
Loan | 11 | U-Haul Pool 3(28) | 2.5% | 89.0% | ||||||||||||||||||||||
Property | 11.01 | U-Haul Center Normandy | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 94.6% | |||||||||||||
Property | 11.02 | U-Haul Center Up-Town | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 87.2% | |||||||||||||
Property | 11.03 | U-Haul Center Springdale | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 92.1% | |||||||||||||
Property | 11.04 | U-Haul Court Waterbury | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 86.7% | |||||||||||||
Property | 11.05 | U-Haul Center Longview | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 93.0% | |||||||||||||
Property | 11.06 | U-Haul Court Horsham | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 89.8% | |||||||||||||
Property | 11.07 | U-Haul Center South Cobb | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 80.6% | |||||||||||||
Property | 11.08 | U-Haul Center East Tampa | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 90.1% | |||||||||||||
Property | 11.09 | U-Haul of York | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 88.0% | |||||||||||||
Property | 11.10 | U-Haul Spring Valley | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 94.8% | |||||||||||||
Property | 11.11 | U-Haul Center Riverside | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 94.2% | |||||||||||||
Property | 11.12 | U-Haul Dixie Highway | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 84.3% | |||||||||||||
Property | 11.13 | U-Haul Eastbrook | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 91.2% | |||||||||||||
Property | 11.14 | U-Haul Southwest | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 83.2% | |||||||||||||
Property | 11.15 | U-Haul Center Killeen | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 70.1% | |||||||||||||
Property | 11.16 | U-Haul Center Holt Avenue | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 80.3% | |||||||||||||
Property | 11.17 | U-Haul Parsons Avenue | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 81.3% | |||||||||||||
Loan | 12 | DoubleTree Beachwood | 2.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 61.7% | |||||||||||||
Loan | 13 | Weber Industrial Portfolio(28)(32) | 2.2% | 100.0% | ||||||||||||||||||||||
Property | 13.01 | 417 & 433 West 164th Street | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | |||||||||||||
Property | 13.02 | 7200 Jack Newell Blvd. S. | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | |||||||||||||
Property | 13.03 | 120-150 West 154th Street | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | |||||||||||||
Property | 13.04 | 2801 N Earl Rudder Freeway | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | |||||||||||||
Property | 13.05 | 529-531 Aldo Avenue | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | |||||||||||||
Property | 13.06 | 7051-7061 Patterson Drive | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | |||||||||||||
Property | 13.07 | 11500 Iron Bridge Road | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | |||||||||||||
Property | 13.08 | 9750 & 9758 Doctor Perry Rd. | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | |||||||||||||
Property | 13.09 | 285 Independence Drive | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | |||||||||||||
Property | 13.10 | 13341 Kingston Avenue | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | |||||||||||||
Property | 13.11 | 4235 US Hwy 421 | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | |||||||||||||
Property | 13.12 | 8469 Burton Lane | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | |||||||||||||
Loan | 14 | 444 Lafayette Road | 2.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | |||||||||||||
Loan | 15 | ART Florida MF Portfolio IV | 1.8% | 90.2% | ||||||||||||||||||||||
Property | 15.01 | Indian Ridge | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 91.7% | |||||||||||||
Property | 15.02 | Oak Ridge | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 93.7% | |||||||||||||
Property | 15.03 | Whispering Pines | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 88.9% | |||||||||||||
Property | 15.04 | Sanford Court | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 86.8% | |||||||||||||
Property | 15.05 | Shadow Ridge | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 95.2% | |||||||||||||
Property | 15.06 | Jefferson Way | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | |||||||||||||
Property | 15.07 | Driftwood | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 87.1% | |||||||||||||
Property | 15.08 | Old Archer Court | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 83.3% | |||||||||||||
Loan | 16 | Main Street Marketplace | 1.6% | Work Out World 206 | 34,138 | 03/30/2015 | Dollar Tree | 15,015 | 04/30/2018 | NH Liquor | 9,854 | MTM | 81.8% | |||||||||||||
Loan | 17 | Two Park Central(32) | 1.6% | NM Department of Health | 29,289 | 01/01/2016 | NM Dept. of Health - Long Term Services | 16,436 | 11/30/2015 | NM Dept. of Health - Rural Healthcare | 10,152 | 01/01/2016 | 93.3% | |||||||||||||
Loan | 18 | 1101 Fifth Avenue | 1.5% | Friedlander, Cherwon & Capper, LLP | 5,752 | 06/30/2015 | Axis Appraisal | 5,565 | 05/31/2018 | Trilogy Integrated Resources, LLC | 4,170 | 01/31/2015 | 85.0% | |||||||||||||
Loan | 19 | Brafferton Shopping Center(32) | 1.5% | Escape Salon & Day Spa | 4,800 | 12/31/2015 | Mainstreet Grill & Bar | 4,500 | MTM | Stafford Uniform | 3,200 | 05/31/2017 | 97.9% | |||||||||||||
Loan | 20 | Aloft Hotel Brickell | 1.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 67.3% | |||||||||||||
Loan | 21 | Veterans Outpatient Clinic | 1.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 66.3% | |||||||||||||
Loan | 22 | Metro Plaza(28) | 1.2% | Viva Bargain Center | 6,433 | 03/31/2019 | Frazee Paint #F48 | 4,853 | MTM | Young Billiard’s | 3,865 | 02/28/2017 | 92.1% | |||||||||||||
Loan | 23 | Mathews Crossing Phase I | 1.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 95.9% |
A-15
COMM 2014-CCRE20 | ||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||
% of | ||||||||||||||||||||||||||
Property | Initial Pool | Lease | Lease | Lease | ||||||||||||||||||||||
Flag | ID | Property Name | Balance | 3rd Largest Tenant(19)(22)(23) | SF | Expiration(20) | 4th Largest Tenant(19)(22)(23) | SF | Expiration(20) | 5th Largest Tenant(20)(22)(23) | SF | Expiration(20) | Occupancy | |||||||||||||
Loan | 24 | CSRA MOB Portfolio II(31) | 1.2% | 100.0% | ||||||||||||||||||||||
Property | 24.01 | API Headquarters | 0.8% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | |||||||||||||
Property | 24.02 | Virginia Women’s Center | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | |||||||||||||
Loan | 25 | Charleston Square | 1.0% | Amtrust Bank, NY Community Bank | 4,060 | 08/31/2023 | NW Management Services/Gentle Dental | 2,834 | 11/30/2015 | Dominic’s Pizza | 2,450 | 09/30/2020 | 100.0% | |||||||||||||
Loan | 26 | Grand Central Place | 0.9% | Dunham’s Sports | 44,895 | 01/31/2017 | Goody’s | 25,000 | 06/30/2017 | TJ Maxx | 24,000 | 02/28/2022 | 83.4% | |||||||||||||
Loan | 27 | A-1 Self Storage | 0.9% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 90.9% | |||||||||||||
Loan | 28 | Superstition Springs | 0.9% | Diamondback Gymnastics | 10,800 | 05/31/2016 | Children’s Safari Learning Center | 10,000 | 12/31/2020 | NAP | NAP | NAP | 92.0% | |||||||||||||
Loan | 29 | Montgomery Crossing | 0.9% | Party City of Albuquerque | 13,875 | 01/31/2018 | CEC Entertainment d/b/a Chuck E Cheese | 10,000 | 05/31/2016 | El Norteno Restaurant | 4,700 | 12/31/2022 | 85.9% | |||||||||||||
Loan | 30 | 520 Lafayette Road | 0.9% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | |||||||||||||
Loan | 31 | 10 Clifton | 0.8% | Renal Center of Passaic LLC | 14,100 | 01/06/2019 | Precise Components & Tool Design | 13,695 | 05/31/2015 | EPTA America, Inc. | 10,081 | 01/28/2016 | 100.0% | |||||||||||||
Loan | 32 | 674-678 West Maude | 0.8% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | |||||||||||||
Loan | 33 | 500 Lafayette Road | 0.8% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | |||||||||||||
Loan | 34 | Marquis Vista Apartments | 0.7% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 87.2% | |||||||||||||
Loan | 35 | Freeway Junction Shopping Center | 0.7% | Ollie’s Bargain Outlet | 25,575 | 08/31/2021 | Farmers Home Furniture | 20,152 | 03/31/2016 | Grand Furniture | 15,730 | 02/28/2019 | 97.7% | |||||||||||||
Loan | 36 | Van Ness Mixed Use(28)(32) | 0.7% | Sushi Para, Co | 2,638 | 07/31/2021 | Laliguras Indian Bistro | 2,613 | 08/31/2024 | Seung Kwon Wong | 1,471 | 05/31/2021 | 100.0% | |||||||||||||
Loan | 37 | YNJ Hospitality Portfolio | 0.7% | 64.3% | ||||||||||||||||||||||
Property | 37.01 | Holiday Inn Express London | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 64.6% | |||||||||||||
Property | 37.02 | Comfort Inn Columbus | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 64.1% | |||||||||||||
Loan | 38 | Unique Thrift | 0.6% | M & M Furniture LLC | 1,800 | 07/31/2018 | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | |||||||||||||
Loan | 39 | Hampton Inn St. Petersburg(32) | 0.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 82.8% | |||||||||||||
Loan | 40 | Pacific Plaza | 0.6% | Cash for Gold | 1,550 | 10/31/2014 | H&R Block | 1,380 | 04/30/2015 | Dental Group | 1,250 | 07/01/2017 | 100.0% | |||||||||||||
Loan | 41 | Springhill Suites Bolingbrook(32) | 0.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 73.8% | |||||||||||||
Loan | 42 | Union Hills Village | 0.6% | We Love Kids Child Care | 12,640 | 11/30/2019 | Dollar General Store | 10,010 | 04/30/2023 | Dunkin Donuts | 3,300 | 08/31/2022 | 86.9% | |||||||||||||
Loan | 43 | Westview Shopping Center | 0.6% | Burk’s Outlet | 22,596 | 01/31/2017 | Dollar Tree Store | 8,490 | 03/31/2018 | Little Dove, Inc. | 6,130 | 04/30/2021 | 100.0% | |||||||||||||
Loan | 44 | Hatteras Island Plaza | 0.5% | Beach Pharmacy II, Ltd | 3,600 | 4/30/2017 | VantageSouth Bank | 3,503 | 12/31/2019 | Surfside Casual | 3,350 | 3/31/2015 | 93.0% | |||||||||||||
Loan | 45 | Savoy Retail | 0.5% | Children We Care | 2,738 | 04/30/2018 | Charm City Clipper | 2,000 | 03/31/2017 | ATI Physical Therapy | 1,955 | 08/31/2023 | 87.6% | |||||||||||||
Loan | 46 | 443 Lafayette Road | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | |||||||||||||
Loan | 47 | Bloomingdale Palms | 0.5% | Taco Bell | 2,412 | 08/11/2032 | Serenity Spa | 2,200 | 01/31/2017 | Lemongrass Thai Kitchen | 1,850 | 02/28/2022 | 81.8% | |||||||||||||
Loan | 48 | Crestmont Apartments | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 96.3% | |||||||||||||
Loan | 49 | 2455 Alft | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 84.7% | |||||||||||||
Loan | 50 | 6801 Lake Worth Road | 0.4% | Dr. Wolfe | 2,185 | 01/31/2019 | Florida Business Development Corporation | 2,150 | 11/30/2015 | Carlos F. Vieira, MD | 2,124 | 05/31/2017 | 87.1% | |||||||||||||
Loan | 51 | Towne Village | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 92.5% | |||||||||||||
Loan | 52 | Marquis Pointe | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 88.4% | |||||||||||||
Loan | 53 | Westpoint Pines | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 89.7% | |||||||||||||
Loan | 54 | Jacksonville Medical Centers | 0.4% | 100.0% | ||||||||||||||||||||||
Property | 54.01 | 103rd Street | 0.2% | Prime Pharmacy, LLC | 2,500 | 06/30/2029 | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | |||||||||||||
Property | 54.02 | University Boulevard S | 0.2% | Family Medicine & Rehab | 2,000 | 12/31/2029 | Prime Pharmacy, LLC | 2,000 | 04/30/2029 | Rheumatology Assoc of Jacksonville | 800 | 11/30/2017 | 100.0% | |||||||||||||
Loan | 55 | Groves at Fountain Park(32) | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 94.3% | |||||||||||||
Loan | 56 | Plantation Village | 0.3% | Bedzzz Express | 2,276 | 11/30/2017 | Starbucks Corporation | 1,825 | 02/28/2018 | Goodwill Industries Inc | 1,750 | 04/30/2018 | 78.5% | |||||||||||||
Loan | 57 | Grand Plaza | 0.3% | Siam Bay Restaurant | 1,400 | 01/31/2018 | Spring Massage Spa | 1,400 | 05/31/2017 | Cold Stone Creamery | 1,340 | 07/31/2016 | 100.0% | |||||||||||||
Loan | 58 | 315 Pacific Avenue | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | |||||||||||||
Loan | 59 | Rite Aid Kerman CA | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | |||||||||||||
Loan | 60 | Roebuck Center | 0.3% | Nu Wear Fine Men’s Clothing | 14,986 | 07/31/2017 | CBF Ministries International | 13,500 | 06/30/2015 | Dollar General | 10,125 | 01/31/2019 | 100.0% | |||||||||||||
Loan | 61 | Rite Aid Woodhaven | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | |||||||||||||
Loan | 62 | Shoppes at Avery Corner | 0.3% | OneBlood / Florida Blood Services | 2,500 | 10/31/2018 | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | |||||||||||||
Loan | 63 | New Highlands Self Storage | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 88.0% | |||||||||||||
Loan | 64 | Meadowbrook Manor Estates | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 54.6% |
A-16
COMM 2014-CCRE20 | ||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||
% of | Upfront | Monthly | Upfront | Monthly | Upfront | Monthly | ||||||||||||||
Property | Initial Pool | Occupancy | Replacement | Replacement | TI/LC | TI/LC | Tax | Tax | ||||||||||||
Flag | ID | Property Name | Balance | As-of Date | Reserves($)(24) | Reserves ($)(25) | Reserves ($)(24) | Reserves ($)(25) | Reserves ($)(24) | Reserves ($)(25) | ||||||||||
Loan | 1 | Gateway Center Phase II(29)(32) | 10.1% | 09/09/2014 | Springing | 10,025,448 | Springing | Springing | ||||||||||||
Loan | 2 | InterContinental Miami | 9.7% | 07/31/2014 | 4% of prior month’s gross revenues | Springing | ||||||||||||||
Loan | 3 | Marriott Atlanta Airport Gateway | 7.2% | 07/31/2014 | Springing | Springing | ||||||||||||||
Loan | 4 | Harwood Center(29)(32) | 5.1% | 06/01/2014 | 12,066 | 75,413 | 1,006,706 | 117,059 | ||||||||||||
Loan | 5 | Culver City Creative Office | 4.8% | 09/04/2014 | 2,625 | 134,767 | 22,371 | 124,195 | 17,742 | |||||||||||
Loan | 6 | 80 and 90 Maiden Lane(29) | 4.7% | 04/30/2014 | 6,901 | 46,005 | 872,250 | 290,750 | ||||||||||||
Loan | 7 | Beverly Connection(29)(30)(31)(32) | 3.7% | 06/30/2014 | 7,817 | Springing | 610,000 | 300,000 | ||||||||||||
Loan | 8 | Dollar General | 3.4% | 10/06/2014 | Springing | Springing | Springing | |||||||||||||
Loan | 9 | Crowne Plaza Houston Katy Freeway | 2.8% | 08/31/2014 | 28,205 | 1/12 of 4.0% of Gross Income from Operations | 132,500 | 13,250 | ||||||||||||
Loan | 10 | Myrtle Beach Marriott Resort & Spa(29) | 2.5% | 06/30/2014 | 1/12 of 5.0% of such year’s gross income from operations | 358,000 | 44,750 | |||||||||||||
Loan | 11 | U-Haul Pool 3(28) | 2.5% | 04/30/2014 | 127,051 | Springing | 280,940 | Springing | ||||||||||||
Property | 11.01 | U-Haul Center Normandy | 0.3% | 04/30/2014 | ||||||||||||||||
Property | 11.02 | U-Haul Center Up-Town | 0.3% | 04/30/2014 | ||||||||||||||||
Property | 11.03 | U-Haul Center Springdale | 0.2% | 04/30/2014 | ||||||||||||||||
Property | 11.04 | U-Haul Court Waterbury | 0.2% | 04/30/2014 | ||||||||||||||||
Property | 11.05 | U-Haul Center Longview | 0.2% | 04/30/2014 | ||||||||||||||||
Property | 11.06 | U-Haul Court Horsham | 0.2% | 04/30/2014 | ||||||||||||||||
Property | 11.07 | U-Haul Center South Cobb | 0.2% | 04/30/2014 | ||||||||||||||||
Property | 11.08 | U-Haul Center East Tampa | 0.2% | 04/30/2014 | ||||||||||||||||
Property | 11.09 | U-Haul of York | 0.2% | 04/30/2014 | ||||||||||||||||
Property | 11.10 | U-Haul Spring Valley | 0.1% | 04/30/2014 | ||||||||||||||||
Property | 11.11 | U-Haul Center Riverside | 0.1% | 04/30/2014 | ||||||||||||||||
Property | 11.12 | U-Haul Dixie Highway | 0.1% | 04/30/2014 | ||||||||||||||||
Property | 11.13 | U-Haul Eastbrook | 0.1% | 04/30/2014 | ||||||||||||||||
Property | 11.14 | U-Haul Southwest | 0.1% | 04/30/2014 | ||||||||||||||||
Property | 11.15 | U-Haul Center Killeen | 0.1% | 04/30/2014 | ||||||||||||||||
Property | 11.16 | U-Haul Center Holt Avenue | 0.1% | 04/30/2014 | ||||||||||||||||
Property | 11.17 | U-Haul Parsons Avenue | 0.1% | 04/30/2014 | ||||||||||||||||
Loan | 12 | DoubleTree Beachwood | 2.4% | 06/30/2014 | 1/12 of 4.0% of Gross Income from Operations for the next 12 month period | 348,317 | 34,832 | |||||||||||||
Loan | 13 | Weber Industrial Portfolio(28)(32) | 2.2% | 10/06/2014 | 3,531 | 9,417 | 252,723 | Springing | ||||||||||||
Property | 13.01 | 417 & 433 West 164th Street | 0.5% | 10/06/2014 | ||||||||||||||||
Property | 13.02 | 7200 Jack Newell Blvd. S. | 0.4% | 10/06/2014 | ||||||||||||||||
Property | 13.03 | 120-150 West 154th Street | 0.3% | 10/06/2014 | ||||||||||||||||
Property | 13.04 | 2801 N Earl Rudder Freeway | 0.3% | 10/06/2014 | ||||||||||||||||
Property | 13.05 | 529-531 Aldo Avenue | 0.2% | 10/06/2014 | ||||||||||||||||
Property | 13.06 | 7051-7061 Patterson Drive | 0.2% | 10/06/2014 | ||||||||||||||||
Property | 13.07 | 11500 Iron Bridge Road | 0.2% | 10/06/2014 | ||||||||||||||||
Property | 13.08 | 9750 & 9758 Doctor Perry Rd. | 0.1% | 10/06/2014 | ||||||||||||||||
Property | 13.09 | 285 Independence Drive | 0.1% | 10/06/2014 | ||||||||||||||||
Property | 13.10 | 13341 Kingston Avenue | 0.1% | 10/06/2014 | ||||||||||||||||
Property | 13.11 | 4235 US Hwy 421 | 0.1% | 10/06/2014 | ||||||||||||||||
Property | 13.12 | 8469 Burton Lane | 0.0% | 10/06/2014 | ||||||||||||||||
Loan | 14 | 444 Lafayette Road | 2.0% | 06/01/2014 | 5,136 | Springing | 106,773 | Springing | ||||||||||||
Loan | 15 | ART Florida MF Portfolio IV | 1.8% | Various | 16,927 | 86,000 | 10,750 | |||||||||||||
Property | 15.01 | Indian Ridge | 0.3% | 08/21/2014 | ||||||||||||||||
Property | 15.02 | Oak Ridge | 0.3% | 08/21/2014 | ||||||||||||||||
Property | 15.03 | Whispering Pines | 0.3% | 08/21/2014 | ||||||||||||||||
Property | 15.04 | Sanford Court | 0.2% | 08/21/2014 | ||||||||||||||||
Property | 15.05 | Shadow Ridge | 0.2% | 08/21/2014 | ||||||||||||||||
Property | 15.06 | Jefferson Way | 0.2% | 08/21/2014 | ||||||||||||||||
Property | 15.07 | Driftwood | 0.2% | 08/01/2014 | ||||||||||||||||
Property | 15.08 | Old Archer Court | 0.1% | 08/21/2014 | ||||||||||||||||
Loan | 16 | Main Street Marketplace | 1.6% | 05/16/2014 | 525,000 | 4,493 | 853,508 | Springing | 99,768 | 49,884 | ||||||||||
Loan | 17 | Two Park Central(32) | 1.6% | 07/25/2014 | 5,443 | 870,000 | 18,508 | 116,323 | 19,387 | |||||||||||
Loan | 18 | 1101 Fifth Avenue | 1.5% | 09/11/2014 | 968 | 6,452 | 52,681 | 21,072 | ||||||||||||
Loan | 19 | Brafferton Shopping Center(32) | 1.5% | 08/19/2014 | 1,184 | 55,000 | 5,887 | 57,838 | 14,460 | |||||||||||
Loan | 20 | Aloft Hotel Brickell | 1.4% | 08/31/2014 | 4.0% of the Rents for the prior month | 199,333 | 39,867 | |||||||||||||
Loan | 21 | Veterans Outpatient Clinic | 1.3% | 08/27/2014 | 1,338 | Springing | 51,781 | 6,021 | ||||||||||||
Loan | 22 | Metro Plaza(28) | 1.2% | 09/17/2014 | 725 | 100,000 | 4,833 | 193,500 | 21,500 | |||||||||||
Loan | 23 | Mathews Crossing Phase I | 1.2% | 07/31/2014 | 11,282 | 252,083 | 22,917 |
A-17
COMM 2014-CCRE20 | ||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||
% of | Upfront | Monthly | Upfront | Monthly | Upfront | Monthly | ||||||||||||||
Property | Initial Pool | Occupancy | Replacement | Replacement | TI/LC | TI/LC | Tax | Tax | ||||||||||||
Flag | ID | Property Name | Balance | As-of Date | Reserves($)(24) | Reserves ($)(25) | Reserves ($)(24) | Reserves ($)(25) | Reserves ($)(24) | Reserves ($)(25) | ||||||||||
Loan | 24 | CSRA MOB Portfolio II(31) | 1.2% | 10/06/2014 | 1,564 | 425,000 | Springing | Springing | ||||||||||||
Property | 24.01 | API Headquarters | 0.8% | 10/06/2014 | ||||||||||||||||
Property | 24.02 | Virginia Women’s Center | 0.4% | 10/06/2014 | ||||||||||||||||
Loan | 25 | Charleston Square | 1.0% | 06/01/2014 | 2,131 | 5,326 | 210,488 | 17,541 | ||||||||||||
Loan | 26 | Grand Central Place | 0.9% | 08/01/2014 | 50,981 | 4,125 | ||||||||||||||
Loan | 27 | A-1 Self Storage | 0.9% | 04/01/2014 | 1,927 | 13,750 | 4,583 | |||||||||||||
Loan | 28 | Superstition Springs | 0.9% | 09/09/2014 | 1,511 | 5,417 | 12,410 | |||||||||||||
Loan | 29 | Montgomery Crossing | 0.9% | 09/05/2014 | 83,918 | 1,166 | 50,000 | 5,051 | 31,752 | 6,903 | ||||||||||
Loan | 30 | 520 Lafayette Road | 0.9% | 10/06/2014 | 2,931 | Springing | 50,702 | Springing | ||||||||||||
Loan | 31 | 10 Clifton | 0.8% | 09/01/2014 | 1,200 | 4,800 | 86,386 | 22,017 | ||||||||||||
Loan | 32 | 674-678 West Maude | 0.8% | 08/31/2014 | 655 | 8,507 | 59,836 | 8,548 | ||||||||||||
Loan | 33 | 500 Lafayette Road | 0.8% | 06/30/2014 | 2,926 | Springing | 46,261 | Springing | ||||||||||||
Loan | 34 | Marquis Vista Apartments | 0.7% | 09/17/2014 | 7,104 | 10,690 | 17,816 | |||||||||||||
Loan | 35 | Freeway Junction Shopping Center | 0.7% | 07/07/2014 | 2,614 | 200,000 | 6,535 | 152,508 | 13,864 | |||||||||||
Loan | 36 | Van Ness Mixed Use(28)(32) | 0.7% | 07/18/2014 | 769 | 839 | 26,645 | 13,322 | ||||||||||||
Loan | 37 | YNJ Hospitality Portfolio | 0.7% | 05/31/2014 | 1/12 of 4% of prior year’s Gross Revenues | 55,044 | 11,009 | |||||||||||||
Property | 37.01 | Holiday Inn Express London | 0.4% | 05/31/2014 | ||||||||||||||||
Property | 37.02 | Comfort Inn Columbus | 0.3% | 05/31/2014 | ||||||||||||||||
Loan | 38 | Unique Thrift | 0.6% | 07/31/2014 | 758 | 74,106 | Springing | |||||||||||||
Loan | 39 | Hampton Inn St. Petersburg(32) | 0.6% | 04/30/2014 | Springing | 113,392 | 14,174 | |||||||||||||
Loan | 40 | Pacific Plaza | 0.6% | 09/30/2014 | 508 | 125,000 | First 12 months: difference between (i) P&I payment (30 yr Am period) and (b) the monthly debt service amount; $976.58 thereafter | 94,500 | 10,500 | |||||||||||
Loan | 41 | Springhill Suites Bolingbrook(32) | 0.6% | 06/30/2014 | 1/12 of 4.0% of such year’s gross income from operations | 10,500 | 10,500 | |||||||||||||
Loan | 42 | Union Hills Village | 0.6% | 08/28/2014 | 2,296 | 6,828 | 110,114 | 15,731 | ||||||||||||
Loan | 43 | Westview Shopping Center | 0.6% | 09/29/2014 | 225,000 | Springing | 300,000 | Springing | 90,793 | 10,278 | ||||||||||
Loan | 44 | Hatteras Island Plaza | 0.5% | 07/18/2014 | 1,395 | Springing | 5,833 | 2,917 | ||||||||||||
Loan | 45 | Savoy Retail | 0.5% | 06/15/2014 | 544 | 3,626 | 31,706 | 6,341 | ||||||||||||
Loan | 46 | 443 Lafayette Road | 0.5% | 06/30/2014 | 2,079 | Springing | 33,647 | Springing | ||||||||||||
Loan | 47 | Bloomingdale Palms | 0.5% | 09/01/2014 | 389 | 70,000 | 1,528 | 57,130 | 5,194 | |||||||||||
Loan | 48 | Crestmont Apartments | 0.5% | 07/18/2014 | 4,324 | 103,262 | 10,757 | |||||||||||||
Loan | 49 | 2455 Alft | 0.5% | 10/01/2014 | 1,311 | 3,004 | 19,231 | 9,616 | ||||||||||||
Loan | 50 | 6801 Lake Worth Road | 0.4% | 08/19/2014 | 739 | 75,000 | 2,464 | 33,883 | 9,683 | |||||||||||
Loan | 51 | Towne Village | 0.4% | 08/04/2014 | 2,000 | 67,530 | 13,506 | |||||||||||||
Loan | 52 | Marquis Pointe | 0.4% | 09/17/2014 | 6,095 | 4,801 | 8,001 | |||||||||||||
Loan | 53 | Westpoint Pines | 0.4% | 07/29/2014 | 135,000 | 6,334 | 107,812 | 10,171 | ||||||||||||
Loan | 54 | Jacksonville Medical Centers | 0.4% | 09/12/2014 | 422 | 2,108 | 34,667 | 4,333 | ||||||||||||
Property | 54.01 | 103rd Street | 0.2% | 09/12/2014 | ||||||||||||||||
Property | 54.02 | University Boulevard S | 0.2% | 09/12/2014 | ||||||||||||||||
Loan | 55 | Groves at Fountain Park(32) | 0.4% | 07/31/2014 | 80,688 | 5,500 | 43,277 | 14,426 | ||||||||||||
Loan | 56 | Plantation Village | 0.3% | 08/01/2014 | 431 | 1,722 | 36,383 | 2,888 | ||||||||||||
Loan | 57 | Grand Plaza | 0.3% | 09/17/2014 | 197 | 1,316 | 48,750 | 5,417 | ||||||||||||
Loan | 58 | 315 Pacific Avenue | 0.3% | 10/05/2014 | 189 | 5,080 | 2,032 | |||||||||||||
Loan | 59 | Rite Aid Kerman CA | 0.3% | 07/31/2014 | 228 | 1,425 | Springing | |||||||||||||
Loan | 60 | Roebuck Center | 0.3% | 07/03/2014 | 9,552 | 6,343 | 10,167 | 5,083 | ||||||||||||
Loan | 61 | Rite Aid Woodhaven | 0.3% | 10/06/2014 | Springing | Springing | Springing | |||||||||||||
Loan | 62 | Shoppes at Avery Corner | 0.3% | 06/01/2014 | 73 | 547 | 7,240 | 1,034 | ||||||||||||
Loan | 63 | New Highlands Self Storage | 0.3% | 07/31/2014 | 900 | 31,065 | 2,589 | |||||||||||||
Loan | 64 | Meadowbrook Manor Estates | 0.3% | 08/07/2014 | 1,671 | 29,458 | Springing |
A-18
COMM 2014-CCRE20 | ||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||
% of | Upfront | Monthly | Upfront | Other | ||||||||||||
Property | Initial Pool | Insurance | Insurance | Engineering | Other | Reserves | ||||||||||
Flag | ID | Property Name | Balance | Reserves($)(24) | Reserves ($)(25) | Reserve($)(24) | Reserves ($)(24)(25)(26) | Description(24)(25)(26) | ||||||||
Loan | 1 | Gateway Center Phase II(29)(32) | 10.1% | Springing | 18,087,509 | 2,680,329 | Rent Concession Reserve | |||||||||
Loan | 2 | InterContinental Miami | 9.7% | Springing | Springing | Common Charge (Springing Monthly) | ||||||||||
Loan | 3 | Marriott Atlanta Airport Gateway | 7.2% | Springing | ||||||||||||
Loan | 4 | Harwood Center(29)(32) | 5.1% | 26,874 | 10,336 | 3,436,458 | Free Rent (Upfront: 1,249,517; Monthly: 52,083), Omnicom Roll (Upfront: 2,000,000); LL Holdback (Upfront: 96,579); Parking & Ground Rent (Upfront: 118,140; Monthly: 80,285); Major Tenant (Springing: Excess Cash) | |||||||||
Loan | 5 | Culver City Creative Office | 4.8% | Springing | 5,153,212 | Free Rent Reserve (Upfront: 591,588); RealD Free Rent Reserve (Upfront: 631,658); RealD Reserve (Upfront: 2,000,000); Omelet Reserve (Upfront: 1,929,966) | ||||||||||
Loan | 6 | 80 and 90 Maiden Lane(29) | 4.7% | 185,141 | 15,428 | 312,500 | 1,805,502 | NYC DOI TI Reserve (Upfront: 1,100,000); United Cerebral Palsy TI Reserve (Upfront: 60,049); Free Rent Reserve (Upfront: 645,453) | ||||||||
Loan | 7 | Beverly Connection(29)(30)(31)(32) | 3.7% | Springing | 7,858,668 | Excess Cash & Target Reserves (Springing Excess Cash); Ground Rent (Upfront: 147,744, Monthly: Estimated Ground Rent); GL True-Up (Monthly: 50,000); Unfunded Obligations (Upfront: 7,710,924) | ||||||||||
Loan | 8 | Dollar General | 3.4% | Springing | ||||||||||||
Loan | 9 | Crowne Plaza Houston Katy Freeway | 2.8% | 54,133 | 19,227 | 4,845,000 | Debt Yield Reserve | |||||||||
Loan | 10 | Myrtle Beach Marriott Resort & Spa(29) | 2.5% | 178,397 | 37,080 | 15,625 | 1,184,000 | Seasonality Reserve (Upfront: 1,184,000; Monthly: Springing); PIP Reserve (Monthly: Springing); Franchise Agreement Reserve (Springing Monthly: Excess Cash Flow) | ||||||||
Loan | 11 | U-Haul Pool 3(28) | 2.5% | Springing | 723,491 | 374,958 | Environmental Reserve | |||||||||
Property | 11.01 | U-Haul Center Normandy | 0.3% | |||||||||||||
Property | 11.02 | U-Haul Center Up-Town | 0.3% | |||||||||||||
Property | 11.03 | U-Haul Center Springdale | 0.2% | |||||||||||||
Property | 11.04 | U-Haul Court Waterbury | 0.2% | |||||||||||||
Property | 11.05 | U-Haul Center Longview | 0.2% | |||||||||||||
Property | 11.06 | U-Haul Court Horsham | 0.2% | |||||||||||||
Property | 11.07 | U-Haul Center South Cobb | 0.2% | |||||||||||||
Property | 11.08 | U-Haul Center East Tampa | 0.2% | |||||||||||||
Property | 11.09 | U-Haul of York | 0.2% | |||||||||||||
Property | 11.10 | U-Haul Spring Valley | 0.1% | |||||||||||||
Property | 11.11 | U-Haul Center Riverside | 0.1% | |||||||||||||
Property | 11.12 | U-Haul Dixie Highway | 0.1% | |||||||||||||
Property | 11.13 | U-Haul Eastbrook | 0.1% | |||||||||||||
Property | 11.14 | U-Haul Southwest | 0.1% | |||||||||||||
Property | 11.15 | U-Haul Center Killeen | 0.1% | |||||||||||||
Property | 11.16 | U-Haul Center Holt Avenue | 0.1% | |||||||||||||
Property | 11.17 | U-Haul Parsons Avenue | 0.1% | |||||||||||||
Loan | 12 | DoubleTree Beachwood | 2.4% | 108,248 | 8,327 | 1,250 | 1,500,000 | Earnout Reserve | ||||||||
Loan | 13 | Weber Industrial Portfolio(28)(32) | 2.2% | 47,000 | Springing | 29,388 | 2,617,500 | Carson I Building (Upfront: 1,900,000); Rent Increase Payment (Upfront: 700,000, Monthly: 77,778); ADA Compliance (Upfront: 17,500); Occupancy Reserve (Springing Monthly: Excess Cash Flow) | ||||||||
Property | 13.01 | 417 & 433 West 164th Street | 0.5% | |||||||||||||
Property | 13.02 | 7200 Jack Newell Blvd. S. | 0.4% | |||||||||||||
Property | 13.03 | 120-150 West 154th Street | 0.3% | |||||||||||||
Property | 13.04 | 2801 N Earl Rudder Freeway | 0.3% | |||||||||||||
Property | 13.05 | 529-531 Aldo Avenue | 0.2% | |||||||||||||
Property | 13.06 | 7051-7061 Patterson Drive | 0.2% | |||||||||||||
Property | 13.07 | 11500 Iron Bridge Road | 0.2% | |||||||||||||
Property | 13.08 | 9750 & 9758 Doctor Perry Rd. | 0.1% | |||||||||||||
Property | 13.09 | 285 Independence Drive | 0.1% | |||||||||||||
Property | 13.10 | 13341 Kingston Avenue | 0.1% | |||||||||||||
Property | 13.11 | 4235 US Hwy 421 | 0.1% | |||||||||||||
Property | 13.12 | 8469 Burton Lane | 0.0% | |||||||||||||
Loan | 14 | 444 Lafayette Road | 2.0% | 7,318 | Springing | 51,868 | 510,248 | Unfunded Obligations Reserve | ||||||||
Loan | 15 | ART Florida MF Portfolio IV | 1.8% | 117,268 | 10,661 | 626,380 | ||||||||||
Property | 15.01 | Indian Ridge | 0.3% | |||||||||||||
Property | 15.02 | Oak Ridge | 0.3% | |||||||||||||
Property | 15.03 | Whispering Pines | 0.3% | |||||||||||||
Property | 15.04 | Sanford Court | 0.2% | |||||||||||||
Property | 15.05 | Shadow Ridge | 0.2% | |||||||||||||
Property | 15.06 | Jefferson Way | 0.2% | |||||||||||||
Property | 15.07 | Driftwood | 0.2% | |||||||||||||
Property | 15.08 | Old Archer Court | 0.1% | |||||||||||||
Loan | 16 | Main Street Marketplace | 1.6% | 36,057 | 6,492 | 26,375 | 74,106 | Lease Sweep Reserve (Springing Monthly: Excess Cash Flow), Ocean State Rent (Upfront: 74,106) | ||||||||
Loan | 17 | Two Park Central(32) | 1.6% | Springing | Springing | Lease Sweep (Springing Monthly: Excess Cash Flow) | ||||||||||
Loan | 18 | 1101 Fifth Avenue | 1.5% | 2,258 | 1,769 | 18,542 | 129,223 | Outstanding TI/LC Obligation - HomeStreet Bank | ||||||||
Loan | 19 | Brafferton Shopping Center(32) | 1.5% | Springing | 19,837 | Lease Sweep Funds (Springing Monthly: Excess Cash Flow); Reduced Rent Reserve (Upfront: 19,837) | ||||||||||
Loan | 20 | Aloft Hotel Brickell | 1.4% | Springing | Springing | PIP Reserve (Springing Monthly: Excess Cash Flow) | ||||||||||
Loan | 21 | Veterans Outpatient Clinic | 1.3% | 11,762 | 1,548 | 12,875 | Springing | Major Tenant Funds (Springing Monthly: Excess Cash Flow) | ||||||||
Loan | 22 | Metro Plaza(28) | 1.2% | 2,646 | 1,317 | 102,695 | ||||||||||
Loan | 23 | Mathews Crossing Phase I | 1.2% | 29,032 | 14,516 | 137,938 |
A-19
COMM 2014-CCRE20 | ||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||
% of | Upfront | Monthly | Upfront | Other | ||||||||||||
Property | Initial Pool | Insurance | Insurance | Engineering | Other | Reserves | ||||||||||
Flag | ID | Property Name | Balance | Reserves($)(24) | Reserves ($)(25) | Reserve($)(24) | Reserves ($)(24)(25)(26) | Description(24)(25)(26) | ||||||||
Loan | 24 | CSRA MOB Portfolio II(31) | 1.2% | 5,514 | 1,838 | 6,250 | ||||||||||
Property | 24.01 | API Headquarters | 0.8% | |||||||||||||
Property | 24.02 | Virginia Women’s Center | 0.4% | |||||||||||||
Loan | 25 | Charleston Square | 1.0% | 10,871 | 1,132 | Springing | Major Tenant Funds (Springing Monthly: Excess Cash Flow) | |||||||||
Loan | 26 | Grand Central Place | 0.9% | 60,144 | Springing | 73,271 | 7,467 | Major Vapor Reserve Funds | ||||||||
Loan | 27 | A-1 Self Storage | 0.9% | 18,433 | 7,782 | 55,000 | ||||||||||
Loan | 28 | Superstition Springs | 0.9% | 5,101 | 911 | Springing | Major Tenant Funds (Springing Monthly: Excess Cash Flow) | |||||||||
Loan | 29 | Montgomery Crossing | 0.9% | 26,681 | 4,043 | 43,750 | 12,800 | Bull Chicks Reserve Funds (Upfront: 12,800); Specified Tenant Rollover Funds (Springing Monthly : Excess Cash Flow) | ||||||||
Loan | 30 | 520 Lafayette Road | 0.9% | 7,318 | Springing | 57,015 | 2,092,351 | Unfunded Obligations Reserve | ||||||||
Loan | 31 | 10 Clifton | 0.8% | 17,079 | 5,693 | Springing | Polymer Tech Reserve (Springing Monthly: Excess Cash Flow) | |||||||||
Loan | 32 | 674-678 West Maude | 0.8% | 1,337 | 1,337 | Springing | Lease Sweep Reserve (Springing Monthly: Excess Cash Flow) | |||||||||
Loan | 33 | 500 Lafayette Road | 0.8% | 7,318 | Springing | 30,879 | 1,366,638 | Unfunded Obligations Reserve | ||||||||
Loan | 34 | Marquis Vista Apartments | 0.7% | 72,669 | 8,450 | 237,419 | ||||||||||
Loan | 35 | Freeway Junction Shopping Center | 0.7% | 17,598 | 1,757 | 130,781 | ||||||||||
Loan | 36 | Van Ness Mixed Use(28)(32) | 0.7% | 2,430 | 347 | 4,375 | 492,748 | 7-11 Tenant Reserve (Upfront: 273,697); Fannie Mae Tenant Reserve (Upfront: 219,051); Tenant Cash Trap Reserve (Springing Monthly: Excess Cash Flow); Lease Buyout Reserve (Monthly: Springing) | ||||||||
Loan | 37 | YNJ Hospitality Portfolio | 0.7% | 2,377 | 2,377 | 101,776 | Seasonality Reserve (Upfront: 71,151, Monthly: 8,939 on February through November); Underground Storage Tank Reserve (Upfront: 30,625) | |||||||||
Property | 37.01 | Holiday Inn Express London | 0.4% | |||||||||||||
Property | 37.02 | Comfort Inn Columbus | 0.3% | |||||||||||||
Loan | 38 | Unique Thrift | 0.6% | 17,185 | Springing | 16,000 | Springing | Unique Thrift Reserve (Springing Monthly: Excess Cash Flow) | ||||||||
Loan | 39 | Hampton Inn St. Petersburg(32) | 0.6% | 63,601 | 9,086 | Springing | PIP Reserve (Springing Monthly: Excess Cash Flow) | |||||||||
Loan | 40 | Pacific Plaza | 0.6% | 10,220 | 1,278 | 150,000 | Environment Reserve (Upfront: 150,000, Monthly Springing: Excess Cash Flow) | |||||||||
Loan | 41 | Springhill Suites Bolingbrook(32) | 0.6% | 17,987 | 2,570 | 150,000 | PIP Reserve | |||||||||
Loan | 42 | Union Hills Village | 0.6% | Springing | 16,266 | Lease Sweep Reserve (Springing Monthly: Excess Cash Flow); Free Rent Reserve (Upfront: 16,266) | ||||||||||
Loan | 43 | Westview Shopping Center | 0.6% | 22,135 | 3,037 | Springing | United Supermarket/Bealls Reserve Funds (Springing Monthly: Excess Cash Flow); Major Tenant TI/LC Reserve Funds (Springing Monthly: Excess Cash Flow) | |||||||||
Loan | 44 | Hatteras Island Plaza | 0.5% | 61,839 | 6,529 | |||||||||||
Loan | 45 | Savoy Retail | 0.5% | 10,881 | 1,814 | 242,656 | 335,000 | Teenz and More Reserve | ||||||||
Loan | 46 | 443 Lafayette Road | 0.5% | 7,318 | Springing | 8,253 | 1,167,604 | Unfunded Obligations Reserve | ||||||||
Loan | 47 | Bloomingdale Palms | 0.5% | 19,909 | 1,580 | Springing | Major Tenant Rollover Reserve (Springing Monthly: Excess Cash Flow) | |||||||||
Loan | 48 | Crestmont Apartments | 0.5% | 11,498 | 4,422 | 10,120 | ||||||||||
Loan | 49 | 2455 Alft | 0.5% | 9,505 | 864 | 800,504 | Outstanding TI/LC Reserve (Upfront: 750,000); T-Mobile Free Rent Reserve (Uprfont: 50,504); T-Mobile Reserve Reserve (Springing: excess cash) | |||||||||
Loan | 50 | 6801 Lake Worth Road | 0.4% | 34,711 | Springing | |||||||||||
Loan | 51 | Towne Village | 0.4% | 16,033 | 1,603 | |||||||||||
Loan | 52 | Marquis Pointe | 0.4% | 30,759 | 8,544 | 339,063 | ||||||||||
Loan | 53 | Westpoint Pines | 0.4% | 75,817 | 11,487 | 107,800 | ||||||||||
Loan | 54 | Jacksonville Medical Centers | 0.4% | 20,999 | 2,897 | 39,250 | 15,500 | Prime Pharmacy Reserve | ||||||||
Property | 54.01 | 103rd Street | 0.2% | |||||||||||||
Property | 54.02 | University Boulevard S | 0.2% | |||||||||||||
Loan | 55 | Groves at Fountain Park(32) | 0.4% | 6,831 | 6,831 | 19,313 | ||||||||||
Loan | 56 | Plantation Village | 0.3% | 3,867 | 333 | Springing | Specified Tenant Rollover Reserve (Springing Monthly: Excess Cash Flow) | |||||||||
Loan | 57 | Grand Plaza | 0.3% | 862 | 431 | |||||||||||
Loan | 58 | 315 Pacific Avenue | 0.3% | 630 | 584 | Springing | Major Tenant Reserve (Springing Monthly: Excess Cash Flow) | |||||||||
Loan | 59 | Rite Aid Kerman CA | 0.3% | 552 | 552 | Springing | Lease Sweep Reserve (Springing Monthly: Excess Cash Flow) | |||||||||
Loan | 60 | Roebuck Center | 0.3% | 23,088 | 2,309 | 521,475 | Renovation Reserve | |||||||||
Loan | 61 | Rite Aid Woodhaven | 0.3% | Springing | ||||||||||||
Loan | 62 | Shoppes at Avery Corner | 0.3% | 1,218 | 1,218 | Springing | Retenanting Reserve (Springing Monthly: Excess Cash Flow) | |||||||||
Loan | 63 | New Highlands Self Storage | 0.3% | 11,026 | 1,103 | 8,888 | ||||||||||
Loan | 64 | Meadowbrook Manor Estates | 0.3% | 3,896 | Springing | 12,475 |
A-20
COMM 2014-CCRE20 | ||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||
% of | Environmental | |||||||||||||
Property | Initial Pool | Report | Engineering | Loan | ||||||||||
Flag | ID | Property Name | Balance | Date(27) | Report Date | Purpose | Sponsor | |||||||
Loan | 1 | Gateway Center Phase II(29)(32) | 10.1% | 06/18/2014 | 06/18/2014 | Refinance | The Related Companies, L.P. | |||||||
Loan | 2 | InterContinental Miami | 9.7% | 06/30/2014 | 06/30/2014 | Refinance | Strategic Hotel Funding, L.L.C. | |||||||
Loan | 3 | Marriott Atlanta Airport Gateway | 7.2% | 06/12/2014 | 07/02/2014 | Acquisition | Allan V. Rose | |||||||
Loan | 4 | Harwood Center(29)(32) | 5.1% | 06/04/2014 | 06/04/2014 | Refinance | Fortis Property Group, LLC | |||||||
Loan | 5 | Culver City Creative Office | 4.8% | 06/27/2014 | 06/27/2014 | Refinance | Frederick N. Smith; Laurie M. Smith | |||||||
Loan | 6 | 80 and 90 Maiden Lane(29) | 4.7% | 07/21/2014 | 06/18/2014 | Recapitalization | Robert Wolf; Paul Wasserman; Normandy Real Estate Fund III, LP | |||||||
Loan | 7 | Beverly Connection(29)(30)(31)(32) | 3.7% | 03/03/2014 | 03/03/2014 | Acquisition | Ben Ashkenazy; Edward S. Gindi; Raymond Gindi | |||||||
Loan | 8 | Dollar General | 3.4% | 08/20/2014 | 08/20/2014 | Refinance | Dennis W. Townsend | |||||||
Loan | 9 | Crowne Plaza Houston Katy Freeway | 2.8% | 07/16/2014 | 07/16/2014 | Refinance | Nizarali H. Manesia; Karim S. Karedia; Mustaqbhai K. Momin | |||||||
Loan | 10 | Myrtle Beach Marriott Resort & Spa(29) | 2.5% | 07/08/2014 | 07/07/2014 | Refinance | CSC Holdings, LLC; Columbia Sussex Corporation | |||||||
Loan | 11 | U-Haul Pool 3(28) | 2.5% | Refinance | AMERCO | |||||||||
Property | 11.01 | U-Haul Center Normandy | 0.3% | 09/18/2014 | 09/18/2014 | |||||||||
Property | 11.02 | U-Haul Center Up-Town | 0.3% | 09/18/2014 | 09/18/2014 | |||||||||
Property | 11.03 | U-Haul Center Springdale | 0.2% | 09/18/2014 | 09/18/2014 | |||||||||
Property | 11.04 | U-Haul Court Waterbury | 0.2% | 09/18/2014 | 09/18/2014 | |||||||||
Property | 11.05 | U-Haul Center Longview | 0.2% | 09/18/2014 | 09/18/2014 | |||||||||
Property | 11.06 | U-Haul Court Horsham | 0.2% | 09/18/2014 | 09/18/2014 | |||||||||
Property | 11.07 | U-Haul Center South Cobb | 0.2% | 09/18/2014 | 09/18/2014 | |||||||||
Property | 11.08 | U-Haul Center East Tampa | 0.2% | 09/18/2014 | 09/18/2014 | |||||||||
Property | 11.09 | U-Haul of York | 0.2% | 09/18/2014 | 06/27/2014 | |||||||||
Property | 11.10 | U-Haul Spring Valley | 0.1% | 09/18/2014 | 09/18/2014 | |||||||||
Property | 11.11 | U-Haul Center Riverside | 0.1% | 09/18/2014 | 09/18/2014 | |||||||||
Property | 11.12 | U-Haul Dixie Highway | 0.1% | 09/18/2014 | 09/18/2014 | |||||||||
Property | 11.13 | U-Haul Eastbrook | 0.1% | 09/18/2014 | 09/18/2014 | |||||||||
Property | 11.14 | U-Haul Southwest | 0.1% | 09/18/2014 | 09/18/2014 | |||||||||
Property | 11.15 | U-Haul Center Killeen | 0.1% | 09/18/2014 | 09/18/2014 | |||||||||
Property | 11.16 | U-Haul Center Holt Avenue | 0.1% | 09/18/2014 | 09/18/2014 | |||||||||
Property | 11.17 | U-Haul Parsons Avenue | 0.1% | 09/18/2014 | 09/18/2014 | |||||||||
Loan | 12 | DoubleTree Beachwood | 2.4% | 08/27/2014 | 08/11/2014 | Refinance | Satish K. Duggal | |||||||
Loan | 13 | Weber Industrial Portfolio(28)(32) | 2.2% | Acquisition/Refinance | Mark Weber | |||||||||
Property | 13.01 | 417 & 433 West 164th Street | 0.5% | 09/03/2014 | 08/28/2014 | |||||||||
Property | 13.02 | 7200 Jack Newell Blvd. S. | 0.4% | 09/03/2014 | 08/28/2014 | |||||||||
Property | 13.03 | 120-150 West 154th Street | 0.3% | 08/29/2014 | 08/29/2014 | |||||||||
Property | 13.04 | 2801 N Earl Rudder Freeway | 0.3% | 08/25/2014 | 08/26/2014 | |||||||||
Property | 13.05 | 529-531 Aldo Avenue | 0.2% | 08/28/2014 | 08/25/2014 | |||||||||
Property | 13.06 | 7051-7061 Patterson Drive | 0.2% | 09/25/2014 | 08/28/2014 | |||||||||
Property | 13.07 | 11500 Iron Bridge Road | 0.2% | 09/22/2014 | 08/28/2014 | |||||||||
Property | 13.08 | 9750 & 9758 Doctor Perry Rd. | 0.1% | 09/19/2014 | 08/25/2014 | |||||||||
Property | 13.09 | 285 Independence Drive | 0.1% | 08/29/2014 | 08/25/2014 | |||||||||
Property | 13.10 | 13341 Kingston Avenue | 0.1% | 09/11/2014 | 08/28/2014 | |||||||||
Property | 13.11 | 4235 US Hwy 421 | 0.1% | 09/15/2014 | 08/26/2014 | |||||||||
Property | 13.12 | 8469 Burton Lane | 0.0% | 09/24/2014 | 08/25/2014 | |||||||||
Loan | 14 | 444 Lafayette Road | 2.0% | 08/04/2014 | 08/01/2014 | Acquisition | Ladder Capital Finance Holdings LLLP; Sagic Capital LLC | |||||||
Loan | 15 | ART Florida MF Portfolio IV | 1.8% | Refinance | Arbor Realty SR, Inc. | |||||||||
Property | 15.01 | Indian Ridge | 0.3% | 09/16/2014 | 09/03/2014 | |||||||||
Property | 15.02 | Oak Ridge | 0.3% | 09/12/2014 | 09/03/2014 | |||||||||
Property | 15.03 | Whispering Pines | 0.3% | 09/12/2014 | 09/03/2014 | |||||||||
Property | 15.04 | Sanford Court | 0.2% | 09/03/2014 | 09/03/2014 | |||||||||
Property | 15.05 | Shadow Ridge | 0.2% | 09/12/2014 | 09/03/2014 | |||||||||
Property | 15.06 | Jefferson Way | 0.2% | 09/03/2014 | 09/03/2014 | |||||||||
Property | 15.07 | Driftwood | 0.2% | 09/03/2014 | 09/03/2014 | |||||||||
Property | 15.08 | Old Archer Court | 0.1% | 09/03/2014 | 09/03/2014 | |||||||||
Loan | 16 | Main Street Marketplace | 1.6% | 07/15/2014 | 06/13/2014 | Refinance | John R. Roberts | |||||||
Loan | 17 | Two Park Central(32) | 1.6% | 05/20/2014 | 05/20/2014 | Refinance | ICO Group | |||||||
Loan | 18 | 1101 Fifth Avenue | 1.5% | 07/23/2014 | 07/23/2014 | Refinance | Jonathan Parker; Thomas M. Monahan | |||||||
Loan | 19 | Brafferton Shopping Center(32) | 1.5% | 07/31/2014 | 07/31/2014 | Acquisition | Eron Sodie; Isaac Pretter | |||||||
Loan | 20 | Aloft Hotel Brickell | 1.4% | 05/22/2014 | 05/20/2014 | Refinance | Francisco Arocha; Pedro F. Villar | |||||||
Loan | 21 | Veterans Outpatient Clinic | 1.3% | 06/17/2014 | 06/18/2014 | Acquisition | Lee M. Elman | |||||||
Loan | 22 | Metro Plaza(28) | 1.2% | 08/05/2014 | 07/07/2014 | Acquisition | Maurice Refoua | |||||||
Loan | 23 | Mathews Crossing Phase I | 1.2% | 07/15/2014 | 07/07/2014 | Acquisition | Pinchos D. Shemano; Nahum Davidovitch |
A-21
COMM 2014-CCRE20 | ||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||
% of | Environmental | |||||||||||||
Property | Initial Pool | Report | Engineering | Loan | ||||||||||
Flag | ID | Property Name | Balance | Date(27) | Report Date | Purpose | Sponsor | |||||||
Loan | 24 | CSRA MOB Portfolio II(31) | 1.2% | Acquisition | Louis J. Rogers | |||||||||
Property | 24.01 | API Headquarters | 0.8% | 09/24/2014 | 06/09/2014 | |||||||||
Property | 24.02 | Virginia Women’s Center | 0.4% | 08/25/2014 | 07/29/2014 | |||||||||
Loan | 25 | Charleston Square | 1.0% | 06/23/2014 | 06/20/2014 | Refinance | Steven Held; Patrick O’Keefe | |||||||
Loan | 26 | Grand Central Place | 0.9% | 05/02/2014 | 05/02/2014 | Refinance | Gavriel Jeidel; Vardi Jeidel | |||||||
Loan | 27 | A-1 Self Storage | 0.9% | 07/24/2014 | 06/12/2014 | Refinance | Lorraine Mocco | |||||||
Loan | 28 | Superstition Springs | 0.9% | 07/31/2014 | 07/31/2014 | Acquisition | David Fred Allred | |||||||
Loan | 29 | Montgomery Crossing | 0.9% | 07/15/2014 | 07/09/2014 | Refinance | Mehran Ron Farhadi; Ronco Revocable Trust; Farhadi Revocable Family Trust | |||||||
Loan | 30 | 520 Lafayette Road | 0.9% | 08/04/2014 | 08/01/2014 | Acquisition | Ladder Capital Finance Holdings LLLP; Sagic Capital LLC | |||||||
Loan | 31 | 10 Clifton | 0.8% | 08/11/2014 | 08/07/2014 | Acquisition | J & L Real Properties LLC | |||||||
Loan | 32 | 674-678 West Maude | 0.8% | 08/05/2014 | 08/05/2014 | Refinance | Benjamin London; SC 2012 Trust | |||||||
Loan | 33 | 500 Lafayette Road | 0.8% | 08/04/2014 | 08/01/2014 | Acquisition | Ladder Capital Finance Holdings LLLP; Sagic Capital LLC | |||||||
Loan | 34 | Marquis Vista Apartments | 0.7% | 09/02/2014 | 09/02/2014 | Refinance | David Issroff | |||||||
Loan | 35 | Freeway Junction Shopping Center | 0.7% | 07/21/2014 | 07/09/2014 | Acquisition | Wheeler REIT, L.P. | |||||||
Loan | 36 | Van Ness Mixed Use(28)(32) | 0.7% | 07/25/2014 | 07/03/2014 | Refinance | Norman Jemal; Douglas Jemal | |||||||
Loan | 37 | YNJ Hospitality Portfolio | 0.7% | Refinance | Nishitkumar Patel | |||||||||
Property | 37.01 | Holiday Inn Express London | 0.4% | 07/03/2014 | 07/07/2014 | |||||||||
Property | 37.02 | Comfort Inn Columbus | 0.3% | 07/03/2014 | 07/07/2014 | |||||||||
Loan | 38 | Unique Thrift | 0.6% | 06/24/2014 | 06/24/2014 | Refinance | David N. Kloeber, Jr. | |||||||
Loan | 39 | Hampton Inn St. Petersburg(32) | 0.6% | 06/18/2014 | 06/19/2014 | Refinance | J. Michael Cheezem | |||||||
Loan | 40 | Pacific Plaza | 0.6% | 06/09/2014 | 05/20/2014 | Acquisition | Rodney Freeman; Barry Cayton | |||||||
Loan | 41 | Springhill Suites Bolingbrook(32) | 0.6% | 05/06/2014 | 05/07/2014 | Acquisition | Hallmark Investment Corporation | |||||||
Loan | 42 | Union Hills Village | 0.6% | 08/07/2014 | 08/07/2014 | Refinance | Mark Hamermesh; Gary Grabel; Aric Browne | |||||||
Loan | 43 | Westview Shopping Center | 0.6% | 06/18/2014 | 06/19/2014 | Refinance | Martin Ensbury; Raymond T. Kolby, Jr.; G. Giovanni Giammarco; Nicholas R. Trani; Michael L. Wiley | |||||||
Loan | 44 | Hatteras Island Plaza | 0.5% | 08/14/2014 | 08/11/2014 | Refinance | C. Brantley Tillman, Jr. | |||||||
Loan | 45 | Savoy Retail | 0.5% | 06/26/2014 | 06/30/2014 | Refinance | Jack S. Jacob; Marian R. Jacob | |||||||
Loan | 46 | 443 Lafayette Road | 0.5% | 08/04/2014 | 08/01/2014 | Acquisition | Ladder Capital Finance Holdings LLLP; Sagic Capital LLC | |||||||
Loan | 47 | Bloomingdale Palms | 0.5% | 08/07/2014 | 08/07/2014 | Refinance | Matthew J. Cairo; Robert J. Murtagh; David J. Greenberg | |||||||
Loan | 48 | Crestmont Apartments | 0.5% | 08/14/2014 | 08/14/2014 | Acquisition | Edwin Sosa; Rodolfo Martinez; Patrick Holder; Michael Walker | |||||||
Loan | 49 | 2455 Alft | 0.5% | 09/02/2014 | 09/02/2014 | Refinance | Chris Charboneau; Brien Wloch | |||||||
Loan | 50 | 6801 Lake Worth Road | 0.4% | 08/19/2014 | 08/19/2014 | Refinance | Alfred N. Marulli, Jr. | |||||||
Loan | 51 | Towne Village | 0.4% | 08/26/2014 | 08/18/2014 | Refinance | Nicole R. Sprenger | |||||||
Loan | 52 | Marquis Pointe | 0.4% | 08/19/2014 | 08/20/2014 | Refinance | Blair G. Schlossberg | |||||||
Loan | 53 | Westpoint Pines | 0.4% | 07/11/2014 | 07/11/2014 | Acquisition | Elliott Aronson | |||||||
Loan | 54 | Jacksonville Medical Centers | 0.4% | Refinance | Syed S. Hussain | |||||||||
Property | 54.01 | 103rd Street | 0.2% | 08/14/2014 | 08/09/2014 | |||||||||
Property | 54.02 | University Boulevard S | 0.2% | 08/14/2014 | 08/12/2014 | |||||||||
Loan | 55 | Groves at Fountain Park(32) | 0.4% | 08/15/2014 | 08/15/2014 | Acquisition | Ivan J. Wolpert and Gary E. Schreiber | |||||||
Loan | 56 | Plantation Village | 0.3% | 07/18/2014 | 07/15/2014 | Refinance | John Marshall Martin III; John Walter Wilcox III; George E. Chase Jr. | |||||||
Loan | 57 | Grand Plaza | 0.3% | 07/10/2014 | 07/09/2014 | Acquisition | Maurice Refoua | |||||||
Loan | 58 | 315 Pacific Avenue | 0.3% | 08/11/2014 | 08/19/2014 | Refinance | Jonathan Parker | |||||||
Loan | 59 | Rite Aid Kerman CA | 0.3% | 07/07/2014 | 07/07/2014 | Acquisition | Angelo I. Shake | |||||||
Loan | 60 | Roebuck Center | 0.3% | 07/01/2014 | 06/16/2014 | Refinance | Rafat U. Shaikh | |||||||
Loan | 61 | Rite Aid Woodhaven | 0.3% | 08/15/2014 | 08/18/2014 | Refinance | Richard G. Ludwig; Frederick C. Seeley | |||||||
Loan | 62 | Shoppes at Avery Corner | 0.3% | 08/15/2014 | 08/15/2014 | Refinance | M.P. Asset Co., Ltd. | |||||||
Loan | 63 | New Highlands Self Storage | 0.3% | 08/18/2014 | 08/13/2014 | Refinance | J. Lee Saunders; Duane McQuillen; Jeffrey A. Clyne; Richard A. Miller | |||||||
Loan | 64 | Meadowbrook Manor Estates | 0.3% | 08/27/2014 | 08/26/2014 | Acquisition | Jeffrey S. Davidson; Charles C. Hibben; Carl G. De Rozen |
A-22
COMM 2014-CCRE20 | ||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||
% of | Existing | Future Debt | ||||||||||||
Property | Initial Pool | Additional Debt | Permitted | |||||||||||
Flag | ID | Property Name | Balance | Guarantor | Amount | Existing Additional Debt Description | Type | |||||||
Loan | 1 | Gateway Center Phase II(29)(32) | 10.1% | The Related Companies, L.P. | 180,000,000 | Pari Passu Debt | Mezzanine | |||||||
Loan | 2 | InterContinental Miami | 9.7% | Strategic Hotel Funding, L.L.C. | None | NAP | ||||||||
Loan | 3 | Marriott Atlanta Airport Gateway | 7.2% | Allan V. Rose | None | NAP | ||||||||
Loan | 4 | Harwood Center(29)(32) | 5.1% | Fortis Property Group, LLC | 30,000,000 | Pari Passu Debt | Mezzanine | |||||||
Loan | 5 | Culver City Creative Office | 4.8% | Frederick N. Smith; Laurie M. Smith | None | NAP | ||||||||
Loan | 6 | 80 and 90 Maiden Lane(29) | 4.7% | Robert Wolf; Paul Wasserman; Normandy Real Estate Fund III, LP | 90,000,000 | Pari Passu Debt | NAP | |||||||
Loan | 7 | Beverly Connection(29)(30)(31)(32) | 3.7% | Ben Ashkenazy; Edward S. Gindi; Raymond Gindi | 187,250,000 | $131.25 Million Pari Passu Debt, $35.0 Million B-Note, $21.0 Million Mezzanine Debt | Mezzanine | |||||||
Loan | 8 | Dollar General | 3.4% | Dennis W. Townsend | None | NAP | ||||||||
Loan | 9 | Crowne Plaza Houston Katy Freeway | 2.8% | Nizarali H. Manesia; Karim S. Karedia; Mustaqbhai K. Momin | None | NAP | ||||||||
Loan | 10 | Myrtle Beach Marriott Resort & Spa(29) | 2.5% | CSC Holdings, LLC; Columbia Sussex Corporation | 85,790,009 | Pari Passu Debt | NAP | |||||||
Loan | 11 | U-Haul Pool 3(28) | 2.5% | AMERCO | None | NAP | ||||||||
Property | 11.01 | U-Haul Center Normandy | 0.3% | |||||||||||
Property | 11.02 | U-Haul Center Up-Town | 0.3% | |||||||||||
Property | 11.03 | U-Haul Center Springdale | 0.2% | |||||||||||
Property | 11.04 | U-Haul Court Waterbury | 0.2% | |||||||||||
Property | 11.05 | U-Haul Center Longview | 0.2% | |||||||||||
Property | 11.06 | U-Haul Court Horsham | 0.2% | |||||||||||
Property | 11.07 | U-Haul Center South Cobb | 0.2% | |||||||||||
Property | 11.08 | U-Haul Center East Tampa | 0.2% | |||||||||||
Property | 11.09 | U-Haul of York | 0.2% | |||||||||||
Property | 11.10 | U-Haul Spring Valley | 0.1% | |||||||||||
Property | 11.11 | U-Haul Center Riverside | 0.1% | |||||||||||
Property | 11.12 | U-Haul Dixie Highway | 0.1% | |||||||||||
Property | 11.13 | U-Haul Eastbrook | 0.1% | |||||||||||
Property | 11.14 | U-Haul Southwest | 0.1% | |||||||||||
Property | 11.15 | U-Haul Center Killeen | 0.1% | |||||||||||
Property | 11.16 | U-Haul Center Holt Avenue | 0.1% | |||||||||||
Property | 11.17 | U-Haul Parsons Avenue | 0.1% | |||||||||||
Loan | 12 | DoubleTree Beachwood | 2.4% | Satish K. Duggal | None | NAP | ||||||||
Loan | 13 | Weber Industrial Portfolio(28)(32) | 2.2% | Mark Weber | None | Mezzanine | ||||||||
Property | 13.01 | 417 & 433 West 164th Street | 0.5% | |||||||||||
Property | 13.02 | 7200 Jack Newell Blvd. S. | 0.4% | |||||||||||
Property | 13.03 | 120-150 West 154th Street | 0.3% | |||||||||||
Property | 13.04 | 2801 N Earl Rudder Freeway | 0.3% | |||||||||||
Property | 13.05 | 529-531 Aldo Avenue | 0.2% | |||||||||||
Property | 13.06 | 7051-7061 Patterson Drive | 0.2% | |||||||||||
Property | 13.07 | 11500 Iron Bridge Road | 0.2% | |||||||||||
Property | 13.08 | 9750 & 9758 Doctor Perry Rd. | 0.1% | |||||||||||
Property | 13.09 | 285 Independence Drive | 0.1% | |||||||||||
Property | 13.10 | 13341 Kingston Avenue | 0.1% | |||||||||||
Property | 13.11 | 4235 US Hwy 421 | 0.1% | |||||||||||
Property | 13.12 | 8469 Burton Lane | 0.0% | |||||||||||
Loan | 14 | 444 Lafayette Road | 2.0% | Richard A. Bennett, III | None | NAP | ||||||||
Loan | 15 | ART Florida MF Portfolio IV | 1.8% | Arbor Realty SR, Inc. | None | NAP | ||||||||
Property | 15.01 | Indian Ridge | 0.3% | |||||||||||
Property | 15.02 | Oak Ridge | 0.3% | |||||||||||
Property | 15.03 | Whispering Pines | 0.3% | |||||||||||
Property | 15.04 | Sanford Court | 0.2% | |||||||||||
Property | 15.05 | Shadow Ridge | 0.2% | |||||||||||
Property | 15.06 | Jefferson Way | 0.2% | |||||||||||
Property | 15.07 | Driftwood | 0.2% | |||||||||||
Property | 15.08 | Old Archer Court | 0.1% | |||||||||||
Loan | 16 | Main Street Marketplace | 1.6% | John R. Roberts | None | NAP | ||||||||
Loan | 17 | Two Park Central(32) | 1.6% | Alexander Moradi; Joseph McNamara | None | Mezzanine | ||||||||
Loan | 18 | 1101 Fifth Avenue | 1.5% | Jonathan Parker; Thomas M. Monahan | None | NAP | ||||||||
Loan | 19 | Brafferton Shopping Center(32) | 1.5% | Eron Sodie; Isaac Pretter | None | Mezzanine | ||||||||
Loan | 20 | Aloft Hotel Brickell | 1.4% | Francisco Arocha; Pedro F. Villar | None | NAP | ||||||||
Loan | 21 | Veterans Outpatient Clinic | 1.3% | Lee M. Elman | None | NAP | ||||||||
Loan | 22 | Metro Plaza(28) | 1.2% | Maurice Refoua | None | NAP | ||||||||
Loan | 23 | Mathews Crossing Phase I | 1.2% | Pinchos D. Shemano; Nahum Davidovitch | None | NAP |
A-23
COMM 2014-CCRE20 | ||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||
% of | Existing | Future Debt | ||||||||||||
Property | Initial Pool | Additional Debt | Permitted | |||||||||||
Flag | ID | Property Name | Balance | Guarantor | Amount | Existing Additional Debt Description | Type | |||||||
Loan | 24 | CSRA MOB Portfolio II(31) | 1.2% | Louis J. Rogers | 1,725,000 | Mezzanine | NAP | |||||||
Property | 24.01 | API Headquarters | 0.8% | |||||||||||
Property | 24.02 | Virginia Women’s Center | 0.4% | |||||||||||
Loan | 25 | Charleston Square | 1.0% | Steven Held; Patrick O’Keefe | None | NAP | ||||||||
Loan | 26 | Grand Central Place | 0.9% | Gavriel Jeidel; Vardi Jeidel | None | NAP | ||||||||
Loan | 27 | A-1 Self Storage | 0.9% | Lorraine Mocco | None | NAP | ||||||||
Loan | 28 | Superstition Springs | 0.9% | David Fred Allred | None | NAP | ||||||||
Loan | 29 | Montgomery Crossing | 0.9% | Mehran Ron Farhadi; Ronco Revocable Trust; Farhadi Revocable Family Trust | None | NAP | ||||||||
Loan | 30 | 520 Lafayette Road | 0.9% | Richard A. Bennett, III | None | NAP | ||||||||
Loan | 31 | 10 Clifton | 0.8% | J & L Real Properties LLC | None | NAP | ||||||||
Loan | 32 | 674-678 West Maude | 0.8% | Benjamin London; SC 2012 Trust | None | NAP | ||||||||
Loan | 33 | 500 Lafayette Road | 0.8% | Richard A. Bennett, III | None | NAP | ||||||||
Loan | 34 | Marquis Vista Apartments | 0.7% | David Issroff | None | NAP | ||||||||
Loan | 35 | Freeway Junction Shopping Center | 0.7% | Wheeler REIT, L.P. | None | NAP | ||||||||
Loan | 36 | Van Ness Mixed Use(28)(32) | 0.7% | Norman Jemal; Douglas Jemal | None | Mezzanine | ||||||||
Loan | 37 | YNJ Hospitality Portfolio | 0.7% | Nishitkumar Patel | None | NAP | ||||||||
Property | 37.01 | Holiday Inn Express London | 0.4% | |||||||||||
Property | 37.02 | Comfort Inn Columbus | 0.3% | |||||||||||
Loan | 38 | Unique Thrift | 0.6% | David N. Kloeber, Jr. | None | NAP | ||||||||
Loan | 39 | Hampton Inn St. Petersburg(32) | 0.6% | J. Michael Cheezem | None | Mezzanine | ||||||||
Loan | 40 | Pacific Plaza | 0.6% | Rodney Freeman; Barry Cayton | None | NAP | ||||||||
Loan | 41 | Springhill Suites Bolingbrook(32) | 0.6% | Hallmark Investment Corporation | None | Mezzanine | ||||||||
Loan | 42 | Union Hills Village | 0.6% | Mark Hamermesh; Gary Grabel; Aric Browne | None | NAP | ||||||||
Loan | 43 | Westview Shopping Center | 0.6% | Martin Ensbury; Raymond T. Kolby, Jr.; G. Giovanni Giammarco; Nicholas R. Trani; Michael L. Wiley | None | NAP | ||||||||
Loan | 44 | Hatteras Island Plaza | 0.5% | C. Brantley Tillman, Jr. | None | NAP | ||||||||
Loan | 45 | Savoy Retail | 0.5% | Jack S. Jacob; Marian R. Jacob | None | NAP | ||||||||
Loan | 46 | 443 Lafayette Road | 0.5% | Richard A. Bennett, III | None | NAP | ||||||||
Loan | 47 | Bloomingdale Palms | 0.5% | Matthew J. Cairo; Robert J. Murtagh; David J. Greenberg | None | NAP | ||||||||
Loan | 48 | Crestmont Apartments | 0.5% | Edwin Sosa; Rodolfo Martinez; Patrick Holder; Michael Walker | None | NAP | ||||||||
Loan | 49 | 2455 Alft | 0.5% | Chris Charboneau; Brien Wloch | None | NAP | ||||||||
Loan | 50 | 6801 Lake Worth Road | 0.4% | Alfred N. Marulli, Jr. | None | NAP | ||||||||
Loan | 51 | Towne Village | 0.4% | Nicole R. Sprenger | None | NAP | ||||||||
Loan | 52 | Marquis Pointe | 0.4% | Blair G. Schlossberg | None | NAP | ||||||||
Loan | 53 | Westpoint Pines | 0.4% | Elliott Aronson | None | NAP | ||||||||
Loan | 54 | Jacksonville Medical Centers | 0.4% | Syed S. Hussain | None | NAP | ||||||||
Property | 54.01 | 103rd Street | 0.2% | |||||||||||
Property | 54.02 | University Boulevard S | 0.2% | |||||||||||
Loan | 55 | Groves at Fountain Park(32) | 0.4% | Ivan J. Wolpert and Gary E. Schreiber | None | Mezzanine | ||||||||
Loan | 56 | Plantation Village | 0.3% | John Marshall Martin III; John Walter Wilcox III; George E. Chase Jr. | None | NAP | ||||||||
Loan | 57 | Grand Plaza | 0.3% | Maurice Refoua | None | NAP | ||||||||
Loan | 58 | 315 Pacific Avenue | 0.3% | Jonathan Parker | None | NAP | ||||||||
Loan | 59 | Rite Aid Kerman CA | 0.3% | Angelo I. Shake | None | NAP | ||||||||
Loan | 60 | Roebuck Center | 0.3% | Rafat U. Shaikh | None | NAP | ||||||||
Loan | 61 | Rite Aid Woodhaven | 0.3% | Richard G. Ludwig; Frederick C. Seeley | None | NAP | ||||||||
Loan | 62 | Shoppes at Avery Corner | 0.3% | M.P. Asset Co., Ltd. | None | NAP | ||||||||
Loan | 63 | New Highlands Self Storage | 0.3% | J. Lee Saunders; Duane McQuillen; Jeffrey A. Clyne; Richard A. Miller | None | NAP | ||||||||
Loan | 64 | Meadowbrook Manor Estates | 0.3% | Jeffrey S. Davidson; Charles C. Hibben; Carl G. De Rozen | None | NAP |
A-24
COMM 2014-CCRE20 | |
FOOTNOTES TO ANNEX A-1 | |
(1) | GACC—German American Capital Corporation or one of its affiliates; CCRE— Cantor Commercial Real Estate Lending, L.P. or one of its affiliates. UBSRES—UBS Real Estate Securities Inc. or one of its affiliates; Natixis—Natixis Real Estate Capital LLC or one of its affiliates; Citi — Citigroup Global Markets Realty Corp or one of its affiliates; JPM — JPMorgan Chase Bank, National Association or one of its affiliates; WF — Wells Fargo Bank, National Association or one of its affiliates. |
(2) | GACC—German American Capital Corporation or one of its affiliates; CCRE— Cantor Commercial Real Estate Lending, L.P. or one of its affiliates; UBSRES—UBS Real Estate Securities Inc. or one of its affiliates; Natixis—Natixis Real Estate Capital LLC or one of its affiliates. |
(3) | Loan No. 1 – Gateway Center Phase II – The Original Balance and Cut-off Date Balance of $120.0 million represent the Note A-1 of a $300.0 million whole loan evidenced by three pari passu notes. The pari passu companion loans are the Note A-2 in the original principal amount of $75.0 million, which will be held by Wells Fargo or an affiliate as of the closing date, and the Note A-3 in the original principal balance of $105.0 million, which will be held by GACC or an affiliate as of the closing date. |
Loan No. 4 – Harwood Center – The Harwood Center Loan Combination is evidenced by two pari passu notes in the aggregate original principal amount of $90.0 million. Note A-2, with an Original Balance and Cut-off Date Balance of $60.0 million, is the controlling note and will be included in the trust. The pari passu companion note is comprised of the non-controlling Note A-1 with an Original Balance and Cut-off Date Balance of $30.0 million, and was contributed to the COMM 2014-UBS5 securitization. | |
Loan No. 6 – 80 and 90 Maiden Lane – The Original Balance and Cut-off Date Balance of $55.0 million represent the Note A-2 of a $145.0 million whole loan evidenced by two pari passu notes. The pari passu companion loan is the controlling Note A-1 in the original principal amount of $90.0 million, which was included in the COMM 2014-LC17 transaction. | |
Loan No. 7 – Beverly Connection – The Original Balance and Cut-off Date Balance of $43.75 million represent the Note A-2 of a $175.0 million whole loan evidenced by three pari passu notes. The pari passu companion loans are the Note A-1 in the original principal amount of $87.5 million, which was contributed to the GSMS 2014-GC24 trust and the Note A-3 in the original principal amount of $43.75 million, which was contributed to the JPMBB 2014-C23 trust as of the closing date. | |
Loan No. 10 – Myrtle Beach Marriott Resort & Spa – The Original Balance of $30.0 million and Cut-off Date Balance of approximately $29.9 million represent the Note A1-2 of a $116.0 million whole loan evidenced by three pari passu notes. The pari passu companion loans are the Note A1-1 in the original principal balance of $31.0 million, which will be held by CCRE or an affiliate as of the closing date, and the Note A-2 in the original principal amount of $55.0 million, which was included in the COMM 2014-LC17 transaction. | |
(4) | With respect to any Mortgaged Property securing a multi-property Mortgage Loan, the amounts listed under the headings “Original Balance” and “Cut-off Date Balance” reflect the Allocated Loan Amount related to such Mortgaged Property. |
(5) | Loan No. 21 – Veterans Outpatient Clinic - The Veterans Outpatient Clinic Mortgage Loan has an ARD feature with an anticipated repayment date of September 6, 2019, with a revised interest rate for the period from the anticipated repayment date through the final maturity date of September 6, 2029 equal to the greater of (i) 4.5880% plus 4.00% and (ii) the then 10-year swap yield plus 4.00%. |
(6) | 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 Gateway Center Phase II Mortgage Loan will be 0.0050% and the Beverly Connection Mortgage Loan will be 0.0050%. |
(7) | Loan No. 13 – Weber Industrial Portfolio – The First Payment Date under the Mortgage Loan documents will be in December 2014. The related Mortgage Loan Seller will remit to the servicer on the closing date a payment in an amount equal to 30 days of interest for the interest accrual period relating to the first distribution date in November 2014 at the related interest rate on the principal balance of such mortgage loan as of the cut-off date. Such amount will be deposited into the distribution account and will be included in the funds available for the first distribution date in November 2014. The First Payment Date, Original Term to Maturity, Remaining Term to Maturity and Remaining Interest Only Period have been adjusted to reflect this additional payment being made by the Mortgage Loan Seller. |
Loan No. 54 – Jacksonville Medical Centers – The First Payment Date under the Mortgage Loan documents will be in December 2014. The related Mortgage Loan Seller will remit to the servicer on the closing date a payment in an amount equal to 30 days of interest for the interest accrual period relating to the first distribution date in November 2014 at the related interest rate on the principal balance of such mortgage loan as of the cut-off date. Such amount will be deposited into the distribution account and will be included in the funds available for the first distribution date in November 2014. The First Payment Date, Original Term to Maturity, Remaining Term to Maturity and Remaining Interest Only Period have been adjusted to reflect this additional payment being made by the Mortgage Loan Seller. |
A-25
Loan No. 63 – New Highlands Self Storage – The First Payment Date under the Mortgage Loan documents will be in December 2014. The related Mortgage Loan Seller will remit to the servicer on the closing date a payment in an amount equal to 30 days of interest for the interest accrual period relating to the first distribution date in November 2014 at the related interest rate on the principal balance of such mortgage loan as of the cut-off date. Such amount will be deposited into the distribution account and will be included in the funds available for the first distribution date in November 2014. The First Payment Date, Original Term to Maturity, Remaining Term to Maturity and Remaining Interest Only Period have been adjusted to reflect this additional payment being made by the Mortgage Loan Seller. | |
(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). |
(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 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 – Gateway Center Phase II – 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. 4 – Harwood Center - 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. 6 – 80 and 90 Maiden Lane – The Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area are calculated based on the Mortgage Loan included in the issuing entity and the related pari passu companion loans in the aggregate. | |
Loan No. 7 – Beverly Connection – 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. 10 – Myrtle Beach Marriott Resort & Spa – The Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area are calculated based on the Mortgage Loan included in the issuing entity and the related pari passu companion loans in the aggregate. | |
(12) | Loan No. 7 – Beverly Connection – 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 Beverly Connection Subordinate Companion Loan. |
(13) | The grace periods noted under “Grace Period” reflect the number of days of grace before a payment default is an event of default. Certain jurisdictions impose a statutorily longer grace period. Certain of the Mortgage Loans may additionally be subject to grace periods with respect to the occurrence of an event of default (other than a payment default) and/or commencement of late charges which are not addressed in Annex A-1 to this prospectus supplement. |
Loan No. 44 – Hatteras Island Plaza – The late payment fee will be waived if any principal, interest or any other sum due under the loan documents (other than the outstanding principal balance due and payable on the Maturity Date) is paid within fifteen business days following the date on which it is due. | |
(14) | Loan No. 1 – Gateway Center Phase II – Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based on the “As Complete” value as of October 1, 2014. The “As Complete” appraised value assumes the remaining construction has been |
A-26
completed. The Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD based on the “As-is” appraised value of $443,000,000 are both 67.7%. | |
Loan No. 5 – Culver City Creative Office – Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based on the “As Complete” value as of October 1, 2014. The “As Complete” appraised value assumes the completion of the Pterodactyl Building, which is anticipated to occur in the fourth quarter of 2014, and assumes RealD has executed a lease to occupy the 28,199 sq. ft. space currently leased to Ogilvy & Mather. The Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD based on the “As-is” appraised value of $74,000,000 are 76.4% and 61.7%, respectively. | |
(15) | Loan No. 3 – Marriott Atlanta Airport Gateway – The fee owner, College Park Business and Industrial Development Authority (“BIDA”), pledged its interest in the mortgaged property to lender. BIDA (the “Developer Guarantor”) has been granted the right to develop, lease and operate the mortgaged property pursuant to a Parcel Design, Development and Operating Agreement (the “PDDO Agreement”) which expires in August 2057. The Developer Guarantor pledged its interest in the PDDO Agreement to lender. No payments are due in connection with the PDDO Agreement, however the borrower is required to make payment in lieu of payment of taxes payments equal to a flat annual amount of $316,318.00 and additional financing fees pursuant to an amendment to the PDDO Agreement. Developer Guarantor has the option to purchase fee title to the mortgaged property in 2038 at a price equal to the sum of 10% of the land value and an amount sufficient to retire all financing related to the property. |
(16) | Prepayment Provisions are shown from the respective Mortgage Loan First Payment Date. |
“L(x)” means lock-out for x payments. | |
“D(x)” means may be defeased for x payments. | |
“YM1(x)” means may be prepaid for x payments with payment of the greater of a yield maintenance charge and 1% of the amount prepaid. | |
“YM2(x)” means may be prepaid for x payments with payment of the greater of a yield maintenance charge and 2% of the amount prepaid. | |
“YM3(x)” means may be prepaid for x payments with payment of the greater of a yield maintenance charge and 3% of the amount prepaid. | |
“O(x)” means freely prepayable for x payments, including the maturity date or anticipated repayment date. | |
“D or YM(x)” means may be defeased for x payments or means may be prepaid for x payments. | |
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. | |
Loan No. 1 – Gateway Center Phase II – The lockout period will be at least 25 payment dates beginning with and including the first payment date of October 6, 2014. Defeasance of the full $300.0 million Gateway Center Phase II Loan Combination is permitted after the earlier to occur of (i) two years after the closing date of the securitization that includes the last pari passu note to be securitized and (ii) August 14, 2017. For the purposes of this free writing prospectus, the assumed lockout period of 25 months is based on the expected COMM 2014-CCRE20 securitization closing date in October 2014. The actual lockout period may be longer. | |
Loan No. 2 – InterContinental Miami – Partial prepayment of the InterContinental Miami Mortgage Loan is permitted (i) to cure a DSCR trigger below 1.50x or (ii) to cure a breach by borrower of owner’s debt restrictions as defined in the InterContinental Miami Loan Documents. | |
Loan No. 7 – Beverly Connection – The Beverly Connection Loan Combination allows for the release of the leasehold interest in the ground leased portion of the Mortgaged Property provided, among other things, (i) prepayment of the mezzanine loan in an amount which when applied to reduce the outstanding balance of the mezzanine loan will result in (a) an aggregate debt yield of at least 6.50%, (b) an aggregate DSCR of at least 1.25x and (c) an aggregate LTV ratio of not greater than 75.0%, (ii) partial defeasance or prepayment (with applicable yield maintenance if the defeasance lockout period has not expired) or defeasance of the Mortgaged Loan in an amount equal to the greater of (i) net sales proceeds of the ground lease sale option, (ii) 125% of the leasehold allocated loan amount of $31,500,000 and (iii) the amount which if applied to reduce the principal balance of the Mortgaged Loan would result in (a) a debt yield of at least 7.25%, (b) a DSCR of at least 1.40x and (c) a LTV ratio of not greater than 70.0%. In lieu of partial defeasance, lender may elect, with respect to one or more of the notes, to require the Mortgaged Borrower partially prepay a portion of the notes (with the Mortgaged Borrower remaining obligated to partially defease the notes that lender does not elect to require prepayment), and with respect to any note(s) that the lender requires prepayment, such note(s) are required to be prepaid in the amount which such notes would have been required to be defeased together with payment of a yield maintenance premium and interest through the end of the interest accrual period. | |
Loan No. 10 – Myrtle Beach Marriott Resort & Spa – The lockout period will be at least 26 payment dates beginning with and including the first payment date of September 6, 2014. Prepayment of the full $116.0 million Myrtle Beach Marriott Resort & Spa Loan Combination is permitted after the date that is earlier to occur of (i) two years after the closing date of the securitization that includes the last pari passu note to be securitized, and (ii) September 6, 2018. For the purposes of this free writing prospectus, the |
A-27
assumed lockout period of 26 months is based on the expected COMM 2014-CCRE20 securitization closing date in October 2014. The actual lockout period may be longer. | ||
Loan No. 13 – Weber Industrial Portfolio -- On any date after April 7, 2015, the borrowers may obtain the release of certain properties provided, among other things, the payment of the applicable yield maintenance premium in addition to satisfying certain conditions for release described in this Free Writing Prospectus under “Description of the Mortgage Pool – Certain Terms and Conditions of the Mortgage Loans – Property Releases”. | ||
Loan No. 15 – ART Florida MF Portfolio IV – After the lockout period, borrower may defease the loan and obtain the release of a property provided, among other things, the adjusted release amount is equal to the greater of (A) an amount such that the post release DSCR is equal to or greater than 1.30x and the post release LTV is less than or equal to 75.0% and (B) an amount equal to 115% of the allocated loan amount. Notwithstanding anything to the contrary, in no event will any individual Property (other than the Driftwood Property and the Old Archer Court Property) be released from the lien pursuant to a partial defeasance event until after the Driftwood Property and the Old Archer Court Property have been released pursuant to a partial defeasance event. | ||
Loan No. 24 – CSRA MOB Portfolio II – After the lockout period, borrower may defease the loan and obtain the release of a property provided, among other things, (i) DSCR is equal to or greater than the greater of (a) 1.25x and (b) DSCR prior to release, (ii) LTV is less than or equal to 70.0% and (iii) defeasance of the loan in an amount equal to or greater than the adjusted release price for the applicable property. | ||
Loan No. 47 –Bloomingdale Palms – The borrower may obtain the release of an unimproved portion of the Mortgaged Property upon satisfaction of certain conditions set forth in the loan documents, including (a) that the borrower provide at least 30 days’ prior written notice of such release, (b) the LTV after the release, excluding the Release Parcel, will be less than or equal to 125.0% and (c) the satisfaction of customary REMIC requirements. | ||
(17) | Loan No. 2 – InterContinental Miami – The collateral for the InterContinental Miami Mortgage Loan consists of both the fee and leasehold interests in the InterContinental Miami Mortgaged Property, which consists of one commercial condominium unit in a two unit condominium. | |
Loan No. 3 – Marriott Atlanta Airport Gateway – The collateral for the Marriott Atlanta Airport Gateway Mortgage Loan is part of a “Public‐Private Partnership” with the City of College Park, acting through Business and Industrial Authority (the “BIDA”), which owns the fee simple interest in the Marriott Atlanta Airport Gateway Mortgaged Property. The Marriott Atlanta Airport Gateway Mortgaged Property is owned in fee simple by the College Park Business and Industrial Development Authority (“BIDA”) and is subject to (i) the Parcel Design, Development and Operating Agreement (the “PDDO”) between BIDA and the Sponsor and (ii) the PILOT Agreement between BIDA and Sponsor. The term of the PDDO commenced in April 2008 and will expire in August 2057. Pursuant to the PDDO, the Sponsor has the exclusive right to develop and operate the Marriott Atlanta Airport Gateway Mortgaged Property and has an option to purchase the fee simple interest in the Marriott Atlanta Airport Gateway Mortgaged Property after 2038 at 10% of the then current value of the land (not including the value of the improvements). In lieu of ad valorem taxes, pursuant to the PILOT Agreement, Sponsor pays BIDA the PILOT payments set forth in the PILOT Agreement and in addition, the Sponsor pays certain fees to BIDA pursuant to the PDDO Agreement, including, without limitation, an annual fee of $316,318.00. The Marriott Atlanta Airport Gateway Mortgaged Property is managed by Marriott Hotel Services, Inc. pursuant to a management agreement between the Sponsor and Marriott. The Loan is structured with BIDA being the Borrower (with limited obligations relating to the Marriott Atlanta Airport Gateway Mortgaged Property), and as collateral for the Loan, BIDA has agreed to grant to Lender a first priority lien in its fee simple interest in the Marriott Atlanta Airport Gateway Mortgaged Property. The Sponsor has guaranteed BIDA’s payment and performance under the loan documents, and, as collateral for its guaranty, the Sponsor will grant to Lender a first priority lien in all of its interests in the Marriott Atlanta Airport Gateway Mortgaged Property and assign to Lender all of its interests in the PDDO, the PILOT Agreement and the related bonds. | ||
Loan No. 4 – Harwood Center – The Harwood Center Mortgaged Property comprises four parcels at the northwest quadrant of Bryan Street and Harwood Street. One 11,461 sq. ft. (.263 acres) parcel is owned by the Sponsor while the remaining three parcels totaling 38,006 sq. ft. (.872 acres) are ground leased from third party lessors for a 99-year period through May 2077, September 2077, and October 2077. The total ground lease payments remain flat at $227,129 annually until 2018, at which time the rental payments reset for the next ten year period. The rental payments reset in June 2018 (for 20,310 sq. ft.) and November 2018 (for 17,696 sq. ft.) to 8% of the appraised value of the site. A Ground Lease escrow equal to 1/12 of the annual payment is required monthly to ensure adequate funds are available to pay the ground rent. | ||
Loan No. 7 – Beverly Connection – The collateral for the Beverly Connection Mortgage Loan consists of the fee interest in one parcel and the leasehold interest in a second parcel, which are collectively referred to as the Beverly Connection Mortgaged Property. | ||
Loan No. 11 – U-Haul Pool 3 – The collateral for the U-Haul Pool 3 Mortgage Loan consists of both the fee and leasehold interests in the U-Haul Pool 3 Mortgaged Properties. The fee owner, an affiliate of the borrower, is obligated to lender under a fee mortgage. | ||
(18) | 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. 7 – Beverly Connection – A portion of the Beverly Connection Mortgaged Property is subject to a ground lease with an expiration date of December 31, 2085 and no extension options. The ground rent calculation is based on an annual minimum rent of $800,000 and additional percentage rent, contingent upon the Mortgaged Property’s net operating income above certain thresholds. |
A-28
(19) | The following tenants that occupy 5% or greater of the net rentable area at the property are borrower affiliates: | |
Loan No. 38 - Unique Thrift - The Largest Tenant, Apogee NY LLC dba Unique Thrift, which is an affiliate of the borrower, leases 90.4% of the net rentable area at the Unique Thrift Mortgaged Property. | ||
Loan No. 54 – Jacksonville Medical Centers – The Largest Tenant, Family Medicine & Rehab, the 2nd Largest Tenant, Total Lab Care LLC and the 3rd Largest Tenant, Prime Pharmacy, which are affiliates of the borrower, lease 100.0% of the net rentable area at the University Boulevard S Mortgaged Property. The 3rd Largest Tenant, Family Medicine & Rehab, and the 4th Largest Tenant, Prime Pharmacy, which are affiliates of the borrower, lease 26.7% of the net rentable area at the 103rd Street Mortgaged Property. In connection to such leases, the borrower provided a personal guarantee for the entirety of the term. | ||
(20) | The lease expiration dates shown are based on full lease terms. However, in certain cases, a tenant may have the option to terminate its lease or abate rent prior to the stated lease expiration date for no reason after a specified period of time and/or upon notice to the landlord or upon the occurrence of certain contingencies including, without limitation, if landlord violates the lease or fails to provide utilities or certain essential services for a specified period or allows certain restricted uses, upon interference with tenant’s use of access or parking, upon casualty or condemnation, for zoning violations, if certain anchor or key tenants (including at an adjacent property) or a certain number of tenants go dark or cease operations, if a certain percentage of the net rentable area at the property is not occupied, if the tenant fails to meet sales targets or business objectives, or, in the case of a government tenant, for lack of appropriations or other reasons. In addition, in some instances, a tenant may have the right to assign its lease and be released from its obligations under the subject lease. Furthermore, some tenants may have the option to downsize their rented space without terminating the lease completely. In addition to the foregoing, the following are early non-contingent termination options for those tenants listed in Annex A-1: | |
Loan No. 4 – Harwood Center – The 4th Largest Tenant, GSA – Government Accountability Office has the right to terminate its lease on or after March 6, 2015 upon 180 days’ notice. | ||
Loan No. 6 – 80 and 90 Maiden Lane – The Largest Tenant, NY Dept of Investigation, has a one-time right to terminate its lease with respect to the 14th floor expansion space effective June 30, 2016 or June 30, 2022 upon six months prior notice. If the tenant elects to terminate its space on June 30, 2016, the tenant will pay a termination fee of $60,996. The 2nd Largest Tenant, Office of Children & Family Services, has an ongoing right to terminate its lease with respect to 3,942 sq. ft. upon six months prior notice. The 4th Largest Tenant, NYC Dept of Education, has an ongoing right to terminate its lease upon 180 days prior notice. | ||
Loan No. 14 – 444 Lafayette Road – The Largest Tenant, Department of Human Services, has a lease which contains lease termination option language required by State of Minnesota in all its third party leases. Pursuant to Minnesota Statutes, Section 16B.24, Subdivision 6, the lease is terminable upon 30 days’ written notice for any reason except to lease other non-state-owned land for the same use. The lease is also terminable upon giving 30 days written notice in the event that the Minnesota State Legislature does not appropriate the Department of Human Services funds necessary for the continuation of this lease, or in the event that Federal Funds necessary for the continuation of the lease Agreement are withheld for any reason, the Lease Agreement may be terminated by lessee. | ||
Loan No. 16 – Main Street Marketplace – The 5th Largest Tenant, NH Liquor, has the right to terminate its lease upon 30 days’ notice in the event that the State of New Hampshire ceases funding or makes available a State building for the tenant. | ||
Loan No. 17 – Two Park Central – The Five Largest Tenants, have the right to terminate their leases. All of the State of New Mexico leases are structured with an appropriations-based termination option with 90 days notice, which allows the State to terminate the lease without penalty in the event that the State ceases funding, shuts down for one of these agencies, or builds or acquires a new building which includes space for the tenant. | ||
Loan No. 18 – 1101 Fifth Avenue – The 5th Largest Tenant, Trilogy Integrated Resources, LLC, may terminate its lease with 6 months prior written notice if the tenant’s request for additional square footage cannot be accommodated by the landlord. | ||
Loan No. 28 – Superstition Springs – The Largest Tenant, GC Services, LP, has the right to decrease its current occupied space of 43,870 sq. ft. by up to 30% during any time after July 31, 2014, with 6 months prior written notice to the landlord and payment of a cancellation fee equal to two months’ rent calculated based on the amount of square footage reduced. | ||
Loan No. 32 – 500 Lafayette Road – The Sole Tenant, Department of Natural Resources, has a lease which contains lease termination option language required by State of Minnesota in all its third party leases. Pursuant to Minnesota Statutes, Section 16B.24, Subdivision 6, the lease is terminable upon 30 days’ written notice for any reason except to lease other non-state-owned land for the same use. The lease is also terminable upon giving 30 days’ written notice, in the event that the Minnesota State Legislature does not appropriate the Department of Natural Resources funds necessary for the continuation of this Lease, or in the event that Federal Funds necessary for the continuation of the Lease Agreement are withheld for any reason, the Lease Agreement may be terminated by Lessee. | ||
Loan No. 33 – 520 Lafayette Road – The Sole Tenant, Pollution Control Agency, has a lease which contains lease termination option language required by State of Minnesota in all its third party leases. Pursuant to Minnesota Statutes, Section 16B.24, Subdivision 6, lessee may cancel its lease upon 30 days written notice by Lessee for any reason except lease of other non-state-owned land or premises for the same use. Also, in the event that the Minnesota State Legislature does not appropriate the Department of Minnesota Pollution Control Agency funds necessary for the continuation of this Lease, or in the event that Federal Funds necessary for the continuation of the Lease Agreement are withheld for any reason, the Lease Agreement may be terminated by Lessee upon giving 30 days written notice. |
A-29
Loan No. 36 – Van Ness Mixed Use – Fannie Mae, the parking garage tenant, has a one-time right to terminate its lease effective October 31, 2015 so long as written notice is provided on or before April 30, 2015. | ||
Loan No. 45 - Savoy Retail - The Largest Tenant, Family Dollar, has a one-time right to terminate its lease by providing notice to the landlord no later than December 31, 2016, effective 120 days following the notice date, if the tenant’s gross sales do not exceed $1,200,000 during the 12 months ending June 30, 2016. The 5th Largest Tenant, ATI Physical Therapy, has a one-time option to terminate its lease after the 7th year (August 31, 2020) by providing 270 day’s prior written notice and payment of the unamortized principal amount of the tenant allowance ($25,000 improvement allowance) and the brokerage commission within 30 days of vacating the premises. | ||
Loan No. 46 – 443 Lafayette Road – The Sole Tenant, Department of Labor and Industry, has a lease which contains lease termination option language required by State of Minnesota in all its third party leases. Pursuant to Minnesota Statutes, Section 16B.24, Subdivision 6, Lessee may cancel its lease upon 30 days’ written notice by Lessee for any reason except lease of other non-state-owned land or premises for the same use. Also, in the event that the Minnesota State Legislature does not appropriate to the Minnesota Pollution Control Agency funds necessary for the continuation of this Lease, or in the event that Federal Funds necessary for the continuation of the Lease Agreement are withheld for any reason, the Lease Agreement may be terminated by Lessee upon giving 30 days’ written notice. | ||
Loan No. 57 – Grand Plaza – The 5th Largest Tenant, Cold Stone Creamery, has an ongoing right to terminate its lease upon 90 days prior notice. The tenant will pay a termination fee equal to six months of the current base rent and all unamortized costs. | ||
(21) | The following major tenants (listed on Annex A-1) are currently subleasing all or a significant portion of its leased space: | |
Loan No. 58 – 315 Pacific Avenue -The Largest Tenant, Sutherland Gold Group, LLC, subleases 4,163 sq. ft. to RainStor, Inc. until November 2014. | ||
(22) | The following major tenants shown on Annex A-1 have abated or free rent: | |
Loan No. 4 – Harwood Center – The Largest Tenant, Omnicom Group Inc., occupying approximately 46.3% of the net rentable area at the mortgaged property, will not pay rent for the month of January in each year from 2015 through 2019; the 2nd Largest Tenant, Jacobs Engineering Group, occupying approximately 11.1% of the net rentable area at the mortgaged property, is entitled to free rent for the months of July in 2019 and 2021 and for the month of January in 2020 and 2022; and the 5th Largest Tenant, Cantey & Hanger, occupying approximately 3.5% of the net rentable area at the mortgaged property, is entitled to free rent from November 1, 2020 until February 28, 2021. Reserves in the amount of $1,249,517 were established on the closing date of the mortgage loan, which amount covers the base rent due during each free rent period. | ||
Loan No. 5 – Culver City Creative Office – The Largest Tenant, Ogilvy & Mather, has a lease expiring on October 14, 2016, for which space the borrower has signed a letter of intent with RealD. The letter of intent provides RealD with seven months of free rent. At mortgage loan closing, the borrower deposited $631,658 with lender related to this free rent period. The 3rd Largest Tenant, Wild Card Media, 4th Largest Tenant, Omelet, and 5th Largest Tenant, Anonymous Content, are entitled to free rent or rent reductions for various periods from 2015 through 2018. In connection with such free rent periods, the borrower deposited $26,552, $283,861 and $101,137, respectively, with the lender. | ||
Loan No. 6 – 80 and 90 Maiden Lane – The Largest Tenant, NY Dept of Investigation, has abated rent on August 2015, February 2016, August 2016 and July 2019. The borrower deposited $645,453 into a free rent reserve account. | ||
Loan No. 38 - Unique Thrift - The 2nd Largest Tenant, BH Forever Jeans, Inc., is paying reduced rent of $3,000 per month for 6 months beginning July 1, 2014 through December 31, 2014. The rental rate will increase to $3,300 per month from January 1, 2015 to June 30, 2015. | ||
Loan No. 49 - 2455 Alft - The Largest Tenant, T Mobile, has 6 months free rent for the expansion space. Natixis reserved $50,504 for the T Mobile free rent. | ||
Loan No. 54 – Jacksonville Medical Centers – The 3rd Largest Tenant at the University Boulevard S Mortgaged Property, Prime Pharmacy, LLC, has 3 months free rent for its space. The borrower deposited $15,500 into a free rent reserve. | ||
(23) | The tenants shown in the Annex A-1 have signed leases but may or may not be open for business as of the cutoff date of the securitization. | |
Loan No. 5 – Culver City Creative Office – The Largest Tenant, RealD, has signed a letter of intent to occupy approximately 17.9% of the net rentable area at the mortgaged property (which space is currently leased to Ogilvy & Mather pursuant to a lease that expires on October 14, 2016). In addition, the 4th Largest Tenant, Omelet, has signed a lease to occupy 100% of a new building at the mortgaged property upon completion of such building (anticipated to be by during the fourth quarter of 2014), which lease provides the tenant with an option to terminate such lease with notice to the borrower if the borrower does not deliver the premises by December 21, 2014, provided, however, the borrower may void such termination notice, if, within five days of receipt of such notice, the borrower notifies tenant that it will deliver the space within 30 days (and such space is delivered in that time frame). | ||
Loan No. 6 – 80 and 90 Maiden Lane – The Largest Tenant, NY Dept of Investigation, has signed a lease for approximately 5,079 sq. ft. of expansion space commencing upon the completion of construction. |
A-30
Loan No. 7 – Beverly Connection – The 5th Largest Tenant, Saks & Company, has signed a lease for 27,024 sq. ft. commencing in July 2015. The borrower deposited $7,710,924 into an unfunded obligations reserve account ($1,723,470 of which is related to the gap collections and other costs to be incurred in connection with Saks & Company taking occupancy on a future date anticipated to be in the third quarter of 2015). | ||
Loan No. 36 – Van Ness Mixed Use – The 2nd Largest Tenant, 7-Eleven, Inc., leases approximately 3,085 sq. ft. and is currently dark but paying full contractual rent. | ||
Loan No. 49 – 2455 Alft -The Largest Tenant, T Mobile, has signed a 3rd amendment to its lease for the expansion of its space by 13,879 sq. ft. Natixis reserved $750,000 for outstanding TI/LC. | ||
Loan No. 54 – Jacksonville Medical Centers – The 3rd Largest Tenant at the University Boulevard S Mortgaged Property, Prime Pharmacy, has signed a lease for approximately 2,000 sq. ft. which commenced in May 2014 but the tenant is not yet in occupancy. The borrower deposited $15,500 into a free rent reserve at closing in connection with the free rent period. | ||
Loan No. 57 – Grand Plaza – The 2nd Largest Tenant, Express Employment Professionals, has signed a lease for approximately 1,900 sq. ft. commencing in December 2014. | ||
(24) | All upfront reserve balances reflect the upfront reserve amount at loan origination. The current balance may be less than the amount shown. | |
Loan No. 5 – Culver City Creative Office – The Culver City Creative Office Mortgage Loan was structured with a RealD Holdback Reserve of $2,000,000 and an Omelet Holdback Reserve of $1,929,966. Funds from the RealD Holdback Reserve will be disbursed at such time as either the tenant has satisfied certain occupancy conditions or the Culver City Creative Office Mortgaged Property has achieved a debt yield of at least 8.0% for two consecutive quarters, otherwise such balance will be held as cash collateral for the Culver City Creative Office Mortgage Loan. Funds from the Omelet Holdback Reserve will be disbursed at such time that Omelet or the applicable replacement tenant(s) have satisfied certain occupancy conditions, otherwise such balance will be held as cash collateral for the Culver City Creative Office Mortgage Loan. For further information, see Annex B – Description of the Top 20 Mortgage Loans or Groups of Cross-Collateralized Mortgage Loans – Culver City Creative Office in the Free Writing Prospectus. | ||
Loan No. 9 – Crowne Plaza Houston Katy Freeway – The Crowne Plaza Houston Katy Freeway Mortgage Loan was structured with a $4.845 million earnout reserve. At any time prior to October 1, 2016, the borrower will have the right to request the release of the earnout funds provided that (i) no event of default has occurred and is continuing and (ii) immediately following such disbursement (A) the trailing-12 month net cash flow debt yield is no less than (a) 9.75% in connection with the release of the first $2.0 million, and (b) 10.0% for any incremental dollar of earnout reserve funds thereafter, and (B) the loan to value ratio is less than or equal to 75.0%. Subject to the foregoing requirements, the initial disbursement of earnout reserve funds will be no less than $1,980,000 and any subsequent disbursements will be no less than $250,000. On and after October 1, 2016, the borrower will no longer have the right to request the release of any remaining earnout reserve funds and any remaining funds in the Debt Yield Holdback reserve will be held for the remainder of the loan term as additional collateral. | ||
Loan No. 12 – DoubleTree Beachwood – The DoubleTree Beachwood Mortgage Loan was structured with a $1.5 million earnout reserve. At any time on or after March 17, 2015 and prior to September 17, 2016, the borrower may request the release of the earnout reserve subject to (i) no event of default is continuing, (ii) the debt service coverage ratio is equal to or greater than 1.44x and (iii) the debt yield is equal to or greater than 10.0%. Notwithstanding the foregoing, the borrower may deposit with lender a letter of credit acceptable to lender in the amount of $1.5 million in lieu of the earnout reserve deposit. | ||
Loan No. 45 – Savoy Retail - The Savoy Retail Mortgage Loan was structured with a $355,000 Teenz and More Holdback. Funds from the Teenz and More Holdback Reserve will be released upon the following conditions being satisfied: the lender has received an estoppel certificate from Teenz and More which states without exception that Teenz and More (i) has accepted possession of the demised premises under the Teenz and More lease, (ii) has no claims or offsets against borrower, and (iii) has acknowledged that all tenant improvements and leasing commissions due under the Teenz and More Lease have been paid in full as of the date of such certificate. | ||
(25) | All ongoing reserve balances reflect the ongoing reserve amount at loan origination. The current balance may be greater than or less than the amount shown. Monthly reserves required to be deposited in such accounts may be capped pursuant to the related Mortgage Loan Documents. | |
Loan No. 5 – Culver City Creative Office – The Culver City Creative Office Mortgage Loan was structured with an TI/LC reserve account at closing solely for the reimbursement of unpaid tenant improvement allowances and outstanding leasing commissions with respect to its 5th Largest Tenant, Anonymous Content, which leases 7.1% of the net rentable area at the Culver City Creative Office Mortgaged Property. | ||
Loan No. 7 – Beverly Connection – Commencing on the payment date in August 2016 and each payment date thereafter, the borrower will be required to make monthly deposits of $16,666.66 into the TI/LC reserve account subject to a reserve cap of $1,000,000. | ||
Loan No. 35 – Freeway Junction Shopping Center – A “cash trap” into the TI/LC reserve account will commence upon an Anchor Tenant Trigger Event, as defined in the loan documents. However, if the Anchor Tenant Trigger Event is caused by only one of the anchor tenants and more than $500,000 is then held in the TI/LC reserve account, the “cash trap” will be suspended. |
A-31
Loan No. 41 – Springhill Suites Bolingbrook – A “cash trap” into the replacement reserve account will commence upon an FF&E Cash Trap, as defined in the loan documents. The borrower may prevent such “cash trap” by depositing a letter of credit in an amount equal to 110% of the costs of such additional work. | |
Loan No. 57 – Grand Plaza – A “cash trap” into the TI/LC reserve account will commence upon a Rollover Reserve Sweep Period, as defined in the loan documents. The borrower may prevent such “cash trap” by depositing a letter a letter of credit in an amount equal to $100,000. | |
Loan No. 60 – Roebuck Center – A “cash trap” into the TI/LC reserve account will commence upon a United Veterans Association Lease Trigger Event or United State Post Office Lease Trigger Event, as defined in the loan documents, subject to a cap of $750,000. | |
Loan No. 60 – Roebuck Center – The replacement reserve monthly deposit at closing was $9,552.08 and follows the following schedule over the loan term: | |
Monthly through October 6, 2015 - $9,552.08 | |
Monthly through October 6, 2024 - $2,537.38 | |
(26) | The following loans provide the borrower an option to provide a guaranty or post a letter of credit in lieu of reserve requirements. |
Loan No. 12 – DoubleTree Beachwood – To avoid commencement of a Cash Management Period caused by a DSCR trigger, as defined in the loan documents, the borrower may deposit a letter of credit in an amount such that the DSCR is equal to or greater than 1.20x. | |
Loan No. 13 – Weber Industrial Portfolio – In lieu of the Carson I Building and Rent Increase reserve deposits, borrower may deposit a letter of credit in an amount equal to the outstanding balance of the Carson I Building and Rent Increase reserve deposit accounts, provided that, in no event may the letter of credit for the Rent Increase reserve deposit account be in an amount greater than $700,000. | |
Loan No. 41 – Springhill Suites Bolingbrook – To avoid commencement of a Cash Management Period and Cash Trap Period caused by a DSCR trigger, as defined in the loan documents, the borrower may deposit a letter of credit in an amount such that the DSCR is equal to or greater than 1.25x. | |
(27) | Loan No. 37 – YNJ Hospitality Portfolio - A Phase II report was completed for the Comfort Inn Columbus Mortgaged Property on August 5, 2014 and recommended that the on-site fuel oil Underground Storage Tank (“UST”) and associated petroleum hydrocarbon impacted soils be removed in accordance with BUSTR regulations. Natixis reserved $30,625 to remove the UST. |
Loan No. 40 – Pacific Plaza – A Phase II report was completed on 6/30/2014. A total of four borings were advanced during the Phase II and soil and gas samples were collected. Concentrations of PCE were detected in soil gas in the subsurface above the applicable soil gas screening levels. Such remediation expenses were estimated to be $150,000. The borrower deposited $150,000 into an environmental reserve account. If the lender determines the environmental reserve account is insufficient to pay outstanding costs and expenses of completing the remediation work, all excess cash will be swept until the environmental reserve account equals 125% of the outstanding costs and expenses of completing the remediation work, as determined by lender. | |
Loan No. 56 – Plantation Village – The Phase I Environmental Site Assessment dated July 18, 2014 identified two recognized environmental conditions (“REC”): (i) historic use of the Mortgaged Property as a pump station, and (ii) hydrologic position of the LUST facility and the proximal distance to the Mortgaged Property. The Phase I recommends vapor testing be performed at the Plantation Village Mortgaged Property to determine if any potential vapor impact has occurred due to historic operations. The responsible party of the REC, Kinder Morgan, has provided a full hold harmless and indemnity to the Borrower which flows with direct privity to the Lender for a period of five years following a “No Further Action” declaration by the appropriate regulatory authority. Should this event fall within the Loan Term, Borrower has covenanted to procure an environmental impairment liability (“EIL”) insurance policy for the remainder of the Loan Term plus an extended reporting period of up to 36 months with limits of liability of no less than $3,000,000 per incident and in the aggregate with a deductible or self-insured retention of no more than $50,000 from an A.M. Best A rated Carrier, with a premium cap of $75,000. | |
(28) | With respect to the Mortgage Loans identified below, the lender is insured under an environmental insurance policy obtained (i) in lieu of obtaining a Phase II Environmental Site Assessment, (ii) in lieu of providing an indemnity or guaranty from a sponsor or (iii) to address environmental conditions or concerns. For additional information, see “Risk Factors—Risks Related to the Mortgage Loans—Potential Issuing Entity Liability Related to a Materially Adverse Environmental Condition” in this prospectus supplement. |
Mortgage Loan | % of Initial | ||||||||||||
Loan | Cut-off Date | Outstanding | Maximum Policy | Premium Paid in | Expiration | ||||||||
No. | Mortgage Loan | Balance | Pool Balance | Amount | Full | Date | |||||||
11 | U-Haul Pool 3 | $30,000,000 | 2.5% | $10,000,000 | Yes | 8/27/2024 | |||||||
13 | Weber Industrial Portfolio(1) | $26,500,000 | 2.2% | $9,000,000 | Yes | 11/6/2026 | |||||||
22 | Metro Plaza | $14,175,000 | 1.2% | $2,000,000 | Yes | 9/16/2027 | |||||||
36 | Van Ness Mixed Use | $8,000,000 | 0.7% | $2,000,000 | Yes | 9/19/2022 | |||||||
(1) With respect to the Weber Industrial Portfolio, the following properties are insured under an environmental insurance policy: 417 & 433 West 164th Street, 120-150 West 154th Street, 529-531 Aldo Avenue and 7051-7061 Patterson Drive. |
A-32
(29) | Summary of Existing Pari Passu Debt |
Loan | Loan | Loan | |||||||||||||
Mortgage Loan | Companion Loan | Combination | Loan | Combination | Combination | ||||||||||
Loan | Cut-off Date | Cut-off Date | Cut-off Date | Combination | Cut-off Date LTV | Cut-off Date U/W | |||||||||
No. | Mortgage Loan | Balance | Balance | Balance | U/W NCF DSCR | Ratio | NOI Debt Yield | ||||||||
1 | Gateway Center Phase II | $120,000,000 | $180,000,000 | $300,000,000 | 1.75x | 66.5% | 7.8% | ||||||||
4 | Harwood Center | $60,000,000 | $30,000,000 | $90,000,000 | 1.36x | 72.6% | 9.3% | ||||||||
6 | 80 and 90 Maiden Lane | $55,000,000 | $90,000,000 | $145,000,000 | 1.73x | 61.7% | 7.9% | ||||||||
7 | Beverly Connection | $43,750,000 | $131,250,000 | $210,000,000(1) | 1.17x(1) | 80.8%(1)` | 6.1%(1) | ||||||||
10 | Myrtle Beach Marriott Resort & Spa | $29,926,747 | $85,790,009 | $115,716,756 | 1.62x | 69.7% | 11.3% |
(1) | Includes the $35.0 million Subordinate Companion Loan. |
(30) | Split Loan Summary |
Total | Total | ||||||||||||||||||||
Total | Debt | Debt | |||||||||||||||||||
Pooled | Debt | Pooled | Cut-off | Pooled | U/W | ||||||||||||||||
Component Cut- | B-Note | Total Debt | Pooled | U/W | Component | Date | Component | NOI | |||||||||||||
Loan | off Date | Component Cut- | Cut-off Date | U/W NCF | NCF | Cut-off Date | LTV | U/W NOI | Debt | ||||||||||||
No. | Mortgage Loan | Balance(1) | off Date Balance | Balance(2) | DSCR | DSCR | LTV | Ratio | Debt Yield | Yield | |||||||||||
7 | Beverly Connection | $43,750,000 | $35,000,000 | $231,000,000 | 1.17x | 1.00x | 80.8% | 88.8% | 6.1% | 5.6% |
(1) | Pooled Component Cut-off Date Balance represents the pari passu portion of a $175,000,000 whole loan. | |
(2) | Total Debt Cut-off Date Balance includes the $175,000,000 whole loan, a $35,000,000 Subordinate Companion Loan and a $21,000,000 mezzanine loan. |
(31) | Summary of Existing Mezzanine Debt |
Annual | Total | ||||||||||||||||||||
Mortgage | % of Initial | Interest | Mezzanine | Total Debt | Debt | Total | |||||||||||||||
Loan Cut-off | Outstanding | Mezzanine | Rate on | Loan | Cut-off | U/W | Debt U/W | ||||||||||||||
Loan | Date | Pool | Debt Cut-off | Mezzanine | Maturity | Intercreditor | Date LTV | NCF | NOI Debt | ||||||||||||
No. | Mortgage Loan | Balance(1) | Balance | Date Balance | Loan | Date | Agreement | Ratio | DSCR | Yield | |||||||||||
7 | Beverly | $43,750,000 | 3.7% | $21,000,000 | 8.5000% | 8/6/2024 | Yes | 88.8% | 1.00x | 5.6% | |||||||||||
Connection | |||||||||||||||||||||
24 | CSRA MOB | $13,830,000 | 1.2% | $1,725,000 | 14.0000% | 10/6/2024 | Yes | 78.6% | 1.10x | 8.6% | |||||||||||
Portfolio II |
(1) | Mortgage Loan Cut-off Date Balance represents the pari passu portion of a $175,000,000 whole loan. |
(32) | Future Mezzanine Indebtedness Summary |
Mortgage Loan | % of Initial | Intercreditor | |||||||||||||
Loan | Cut-off Date | Outstanding | Agreement | Combined | Combined | ||||||||||
No. | Mortgage Loan | Balance | Pool Balance | Required | Minimum DSCR | Maximum LTV | Combined Debt Yield | ||||||||
1 | Gateway Center Phase II(1) | $120,000,000 | 10.1% | Yes | 1.27x | 66.5% | NAP | ||||||||
4 | Harwood Center | $60,000,000 | 5.1% | Yes | 1.10x | 85.0% | NAP | ||||||||
7 | Beverly Connection(2) | $43,750,000 | 3.7% | Yes | 1.20x | 80.0% | 6.50% | ||||||||
13 | Weber Industrial Portfolio(3) | $26,500,000 | 2.2% | Yes | 1.35x | 67.0% | NAP | ||||||||
17 | Two Park Central | $18,450,000 | 1.6% | Yes | 1.30x | 75.0% | 9.00% | ||||||||
19 | Brafferton Shopping Center | $17,200,000 | 1.5% | Yes | 1.81x | 70.0% | 10.62% | ||||||||
36 | Van Ness Mixed Use | $8,000,000 | 0.7% | Yes | 1.34x | 71.4% | 7.90% | ||||||||
39 | Hampton Inn St. Petersburg(3) | $7,459,425 | 0.6% | Yes | 1.50x | 80.0% | 11.00% | ||||||||
41 | Springhill Suites Bolingbrook | $7,000,000 | 0.6% | Yes | 1.40x | 70.0% | 11.00% | ||||||||
55 | Groves at Fountain Park | $4,600,000 | 0.4% | Yes | 1.20x | 85.0% | NAP |
(1) | The principal amount of the mezzanine loan will not exceed $50,000,000 and the Combined Minimum DSCR, Combined Maximum LTV and Combined Debt Yield as set forth above. In addition, a mezzanine loan is not permitted until after the third anniversary of the Mortgage Loan. | |
(2) | The principal amount of the existing mezzanine loan will not exceed the lesser of (a) the then-outstanding principal balance of the existing mezzanine loan plus 30.0% of the fee purchase price and (b) the amount that would result in (x) a combined debt yield of at least 6.50% (y) a combined LTV of less than or equal to 80.0% and (z) a combined DSCR greater than or equal to 1.20x. | |
(3) | A mezzanine loan is not permitted until after 60 days following the Closing Date. | |
(4) | The mezzanine loan will not exceed $1.2 million and the managing member of the borrower’s equity interests may not be pledged as collateral for such mezzanine loan. |
A-33